{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["notes","codes","charterinfo","distinfo","fnd enro explain","fnd enro","dist enro","fnd budget","abvfnd24","abvfnd23","transp","fnd base rates","inflat","lowincgroup","pre fnd budg","sum enro","rate check","extract","line match"],"not_rendered":{"charts":1,"images":19,"macros":1,"external_links":0,"defined_names":42,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"notes","index":0,"n_rows":1684,"n_cols":12,"rows_kept":1684,"cut":false,"hidden":true,"merged":[[1082,3,1082,4],[1084,3,1084,4],[1111,1,1111,2],[1111,3,1111,4],[1108,3,1108,4],[1109,3,1109,4],[1108,1,1108,2],[1109,1,1109,2],[1110,1,1110,2],[1110,3,1110,4]]}
["FY25 Notes"]
[null,null,null,null,null,null,null,null,null,null," "]
["PROJa",null,"date","sheet","comments"]
["x",null,"2024-01-21","codes","updated"]
[null,null,null,"charterinfo","chalocsend input, rest formula; the low income group is incorrect for silver lake and kingston; the low income groups were updated 12/21 in ch 70 formula and not  updated in charter formula"]
[null,null,null,"distinfo","the low income groups are incorrect for kingston and silver lake; also if changes were made in the ch 70 rates then the FB rates for each lea must also be updated; waf checked and match ch 70 file; abv fnd % will chnge when abv fnd 24 changes"]
["x",null,"2024-01-21","fnd enro explain","added explanation used in summary posted"]
[null,null,null,"fnd enro","updated from fnd enro file/dataout; indistrict sped factor updated; if there are change in foundenro file then this will need updating for FY25 (b); the silverlake and kingston groups are incorrect"]
["x",null,"2024-01-21","abvfnd23","chked against 23 Q4 "]
[null,null,null,"abvfnd24","look at retd tchr factor in formula (column U); needs updating for updates in EOYR; for the next update for the House the latest version should be used and that should be used in FY24 Q3.  ROD - this should be run from the database."]
[null,null,null,"transp","data doesn't match what is in 23 EOYR; the cell references are all correct; columns Y to AD are exported to transptn file. Not sure what that transptn file is; columns BI and BH are the same; guessing this is 22 eoyr data",null,"LIST OF HEADERS TO UPDATE QTRLY"]
["x",null,"2024-01-21","fnd base rates","done",null,"charterinfo",null,"2023-04-07"]
["x",null,"2024-01-21","inflat","done",null,"fnd enro",null,"2023-04-07"]
[null,null,"2024-01-21","pre fnd budg","done; this will change if there are changes in low income groups",null,"abvfnd current year",null,"2023-06-28"]
[null,null,null,"lowincgroup","percentages don’t match what is in ch 70 file (looks like enro got % updated but charterrate didn't) and the groups for silver lake and kingston must be updated because of ch 70 update 12/21/23",null,"transp",null,"2023-04-07"]
[null,null,"2024-01-21","fnd budget","done; will change with updates to low income groups",null,"extract"]
["x",null,"2024-01-21","sum enro","HIDE - updated except for labels",null,"foundation budget",null,"2023-04-07"]
["x",null,"2024-01-21","extract","HIDE - checked using the 23 eoyr",null,"sum enro",null,"2023-04-07"]
["x",null,"2024-01-21","line match","HIDE - updated using the 23 eoyr",null,"fnd enro explain",null,"2023-04-07"]
["x",null,"2024-01-21","rate check","HIDE - chalocsend and rates updated, not sure what box is or what the orderfirst and last do"]
[null,null,"2024-01-21","dist enro","HIDE - Updated from FY25 prelim ch 70; only tied to sumenro - that is hidden sheet"]
[null,null,"Do not forget to update RTHI in ABVFND23 see file:  "]
[null,null,"link to folder for 23 - RTHI.xlsx"]
["NTU = Need to update"]
[]
["2023-11-17",null,"Created file."]
[]
[]
[]
[]
["FY24"]
["PROJf"]
["2023-11-02",null,"Created file, no change to data."]
[]
["PROJe"]
["2023-07-31",null,"Conf Cmte Budget signed.  "]
[null,null,"Facilities raised $100 over FY23, to $1,188.  Reimb raised $400K, to $230,682,538."]
[]
[]
[]
["2023-07-19",null,"Conference Cmtee budget is to be posted today, which may require rerunning projections.  The change,"]
[null,null,"if any, will be to the reimbursement line item.   No changes to this file will be required."]
[]
[null,null,"Did not change the data citations for PROJd sources in many of the sheets, as there is no fte or rate"]
[null,null,"changes between iteration D and E."]
[]
["PROJd"]
["2023-06-28",null,"Prep file for iteration.  Per RO email will use the higher $1,138 for facilities."]
[]
[null,null,"Updated ABVFND23 with 23Q4 data.   In spot checking the changes, the average FY24 AFP is lower than"]
[null,null,"in the 23Q4 file.   This is due to the change in 312 Warwick's status as a newly operating district in FY24.   The avg in"]
[null,null,"FY23 file is 144.54."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROJc"]
["2023-05-09","SWM is proposing the higher facilities rate of $1,138."]
[null,"Checked the Warwick issue, and there is foundation enrollment for 312 at 414 Four Rivers."]
[null,"File updated."]
[]
[null,"DISTINFO has 312 Warwick as operating, with foundation and facilities rates.    ABVFND23 has Warwick"]
[null,"as non-op, because technically this is FY23 budget data.  This returns a 0 for the Above Foundation Rate."]
[]
[]
["PROJb"]
["2023-04-13",null,"Changed facilities rate back to $1088, per HWM proposal."]
[]
["2023-04-07",null,"What to do about stand alone Worcester rate for 3519 Worcester Cultural Academy?"]
[null,null,"HBC decided NOT to include it in the charterinfo ranges, but to present it as separate."]
[null,null,"In the CALC file, the chalocsend will be folded into the CHARTERINFO, but herein"]
[null,null,"it will be presented in the same sheet, but set apart at the bottom of the listing."]
[]
["2023-04-06",null,"Finished updating file and porting info into web file."]
[null,null,"What to do about stand alone Worcester rate for 3519 Worcester Cultural Academy?  Done"]
[]
["2023-04-05",null,"Completed updating DISTINFO, fixed outside link file error."]
[]
["2023-04-04",null,"Updated DISTINFO foundation rates, etc.   Checked WAF for changes."]
[null,null,"Formula link error on file needs to be fixed"]
[]
["2023-03-28",null,"Continued updating file.  Finished the INFLAT sheet.  Emailed Kerrie Anastas about an LEA for the new"]
[null,null,"charter school in Worcestah."]
[]
[null,null,"Effective this iteration, Rob Hanna / ch70 analyst will generate first year foundation rates for new schools."]
[null,null,"Rob O forwarded me RH's email."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2023-03-21",null,"Asked AH about LEA for new Worcester charter.   None yet."]
[]
["2023-03-01",null,"Per RO, the district foundation information is pre benefits increase, as is the charter.   Need to "]
[null,null,"update to version approved in House1."]
[]
[]
["PROJa"]
["capped inflation"]
["2023-02-03",null,"Updated foundation enrollment, delta checked base rates - no change, reviewed chalocsends"]
[null,null,"with big, negative swings in rates."]
[]
[]
[null,null,"Rate Changes"]
[null,null,"LEA","School","Issue"]
[null,null,163,"Lynn","Lynn's low inc group changed, affecting a great many rates.  They went from 12 to 11, lowering rates"]
[null,null,493,"Phoenix Chelsea","Their Lynn rate declined >500.  Lynn's low inc group changed when they amended their SIMS"]
[null,null,432,"Cape Cod Light","They have a 2 pupil rate for 172 Mashpee that went from 50% low income to 0%.    Rate declined nearly $3K."]
[]
[]
[]
["TM"]
["capped inflation"]
["2022-12-22",null,"Saved uncapped rate file to this, capped rate file.  Updated FND BASE RATES based on c7024prelim_capped.xlsm"]
[null,null,"Checked WAF's and found that errors occurred after 352, but not for everyone.  But some.   Reimported data."]
[null,null,"Updated foundation rates from the capped ch70 file."]
[]
["2022-12-21",null,"Finished updating PRE FND BUDG, ran rate check.  All looks good."]
[]
[null,null,"Something sketchy was happening with lowincome group.   Checked this file and FND ENRO workbook against the source file."]
[]
[null,null,"Fixed FND ENRO formula affecting voke enro.   Was being halved, like PK."]
[]
[null,null,"My analysis of BEA statistics is a 1000th of a point off:  9.27 for uncapped.   Per RO, I should use the following."]
[]
[]
[]
[]
[]
["2022-12-19",null,"Created file for Tom Moreau EOE packet."]
[]
[]
["FY23"]
["Q2"]
["2022-12-16",null,"Updated Q2 FTE om ABVFND23."]
[]
[]
["Q2 - pre 3501 fix"]
["2022-12-15",null,"Adding final touches.  Discussed big decrease in AFPs with RO."]
[]
[null,null,"Boston is higher, but overall apx 80 pct of districts have lower rates.   "]
[]
[]
[]
[]
[]
["2022-12-13",null,"Ran the EOY extract5022 file twice.   First time odd numbers came up for vokes, as well as for transportation"]
[null,null,"like wrong columns of data, specifically for transportation.  A deep review was not made due to time constraints."]
[]
[null,null,"Late in the evening RO confirmed the Dec 12 tempqfiles and nss summary data were good."]
[]
["2022-12-09",null,"Confirmed cell refs for ABVFND23.   Updated RTHI formula to 60%"]
[]
[null,null,"23 PROJb and c both use Q2 above found pcts.   "]
[]
[]
["2022-12-08",null,"Began updating file"]
[]
[]
["PROJf"]
["2022-11-17",null,"RTHI, will now be 60%."]
[]
["2022-11-09",null,"No change to rates."]
[]
[]
["PROJe"]
["2022-08-19",null,"The update to the 3518 Phoenix Acad Lawrence found enro increased their Lawrence and Methun rates.    The small population of"]
[null,null,"the Methuen found enro means the correction has a large affect on the rate.   The rate run in PROJd included 16.7% voke, "]
[null,null,"but with the correction, is now 20% voke."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Also made changes to the inflation sheet.   The summary and graph were showing the actual inflation of 5+%.   The web file posted in early"]
[null,null,"August had this fix to it.   I did not update the PROJd source file, as is my custom.  Whatever was done needs to be recorded as done"]
[null,null,"when it was done.  Updated the FND ENRO EXPLAIN sheet to reflect changes, and need for correction."]
[]
[]
["2022-08-08",null,"Found error in 3518's foundation enrollment, voke enrollment was not deducted from reg ed enrollment."]
[null,null,"Also, INFLATsheet shows actual inflation, and not the 4.5 cap.  The PROJd web file will have the correction shown herein."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROJd"]
["2022-07-07",null,"Imported revised foundation enrollment, with voke enro now included at 3518 Phoenix Academy Lawrence."]
[null,null,"One rate went up, the other went down.   "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2022-04-25","Created file for SWM run."]
[]
[]
["PROJc"]
["2022-04-06",null,"Finished updating file."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROJb"]
["2022-01-06","Finished updating file.   Ran rate check."]
[]
["2022-01-04","Per RO, PROJa base rates are a smidge lower (email dated 12-28-21, .06 lower).    RH made these changes after RO and I ran PROJa/PROJar."]
[null,"Updated file."]
[null,null,"Checked incoming WAF, Lowinc group, foundation rates.   157 Lincoln's lowinc group changed from 2 to 4."]
[null,null,"Looks like all the District foundation rates were FY22.   This affects the AFR, as well.    Fortunately the HOUSE1 set uses no district rates."]
[null,null,"The error had not financial impact on the result."]
[null,null,"The chalocsends in the FND ENRO sheet yellow section were all one chalocsesnd, fixed this.   This error was pushed out to other areas."]
[null,null,"But again, like the district found rates, it had no impact on the tuition result."]
[null,null,"Updated district fnd enro, three districts had changes: "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROJa"]
["2021-12-23","Imported revised FND ENRO.    No change to EL or LI.",null,null,null,null,null,null,null,null,null,{"$f":"938/1088","v":0.86213235294117652}]
[null,"Per RO, TM requested the facilities rate be run at $1,088.  a 12.37% incr, asked RO source of change.",null,null,null,null,null,null,null,null,null,{"$f":"(1088/938)/938*100","v":0.12365828487777378}]
[null,"TM didn't give any background, RO didn't ask?"]
[null,"Finalized file for this EOE run."]
[]
[]
["2021-12-20","Created file."]
[]
[]
["FY22"]
["Q2"]
["2021-12-16",null,"Reviewed AFPs.    Fixed 21Q4/22PROJj AFPs in the historical section."]
[null,null,"An error in the summary section of PROJj ABVFND22 sheet let to an error herein.   Fixed"]
[null,null,"Reviewed negative and positive AFP changes.   "]
[]
[]
[null,null,"- Negatives /  5 with largest losses below"]
[]
[null,null,null,"Growth in foundation budget out paced growth in NSS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2021-12-14",null,"Imported December 6 EOY data.   Boston's AFP is 2.2 pts lower than FY21."]
[null,null,"No review done, other than to fix FY22's foundation budget column, it had CH70, not FB data."]
[]
["2021-11-01",null,"Finished LINE MATCH update and review, revised cell refs in ABVFND22 and TRANSP."]
[]
["2021-10-29",null,"Updated RTHI in the ABVFND22 sheet.   Need to confirm EOY cell refs for above foundation and transportation extracts."]
[null,null,"Began working on line match.   "]
[]
[]
["2021-10-27",null,"Began updating."]
[null,null,"Sent RO an email about RTHI.    It doesn't look like there will be an update in FY22, like there wasn't in FY21."]
[]
[]
["2021-10-26","Created file."]
[]
[]
["PROJj"]
["2021-08-31","The only changes are for 441 Springfield International's name change, as well as adding summary rates to FND BASE RATES.."]
[]
[]
["PROJi"]
["2021-08-31","No file for this iteration."]
[]
["PROJh"]
["2021-08-04","Legislature overrode Governor's veto.  No change to calculation, only Transition Reimbursement."]
[]
[]
["PROJg"]
["2021-07-09","Conference Committee budget made no changes to the foundation budget.   Only update is to above foundation rates and"]
[null,"transportation."]
[]
[]
["PROJf"]
["2021-04-21","SWM test run using the HWM rates.   No change to file."]
[]
[]
[]
["PROJe"]
["2021-04-06","HWM estimate using the 1/6 model of PROJd.   The only change is fixing the ABVFND good/bad issue, updating the AFPs.  "]
[]
[]
[]
[]
["PROJd"]
["2021-03-16",null,"Updated file to the SOA 1/6th implementation, in place of the 1/7th.   That is SOA rate changes are 1/6 of the total"]
[null,null,"SOA implementation, so it's final in 6 years, not 7.    This affects found enro spec ed perc for the increment."]
[]
[null,null,"Provincetown had another change in it's lowincgroup."]
[]
[null,null,"In reviewing PK enro, it came to HC's attention that there is an error in charter foundation enrollment"]
[null,null,"The original FND ENRO file is correct, it is only within the CHARATE file that the error occurs.   HBC erroneously"]
[null,null,"included PK enrollment in the special ed column, rather than K2.   PK enro is not included in the the spec ed increment."]
[null,null,"Fixed.   (Came up when reviewing PK for Jwuflson email inquiry in Feb.)"]
[]
[]
["PROJc"]
["2021-01-22","Updated file.  NO change to chalocsend rates, only district. "]
[]
[null,"Updated district Foundation Budget enrollment and rates with latest found_SOA.   Due to the sharp turnaround"]
[null,"request in PROJb, these were not incorporated.   There were changes to district HS enro and the increment enro columns."]
[]
[null,"No change to base rates.   However, there are found enro changes between the last iteration at the district level."]
[null,"Repulled data from latest ch70 file, found22_SOA, saved with todays date in chamisc folder.  "]
[null,"Provincetown has a diff lowinc group.   Eight districts have lower foundation rates.  Most nominal."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROJb"]
["2020-12-31",null,"Reviewed 210 Northampton rates.   This is one of two districts, including Somerset, that has"]
[null,null,"a couple of chalocsends with lower rates in PROJb.  The chalocsends with lower rates have very small"]
[null,null,"populations, so that the loss in the lowinc group (from 6 to 5) is has a greater proportional impact"]
[null,null,"on the rate.   Rates with lower percentage of low income have higher rates in PROJb."]
[]
[null,null,450086210,6.8315781045122759E-2,"Hilltown's low income population represents 7% of the rate"]
[null,null,453137210,0.3046638845722579,"Holyoke's low income population represents 30% of the rate"]
[]
[null,null,"Updated FND BUDGET sheet."]
[null,null,"Imported a portion of FND ENRO again, to pick up the new lowincgroups."]
[]
[null,null,"Found a vlookup error in CHARTERINFO leading to the wrong lowincgroup being pulled into FND BUDGET."]
[null,null,"It appears to have no impact on the rate.  PROJa has this error."]
[]
["2020-12-30",null,"Updated base rates, emailed RH a question about the HS and voke guidance rates not increasing.   Ran rate check. "]
[null,null,"Per RH, those two items have reached there SOA goals, so the only increase is inflation."]
[]
[null,null,"Updated foundation enrollment, checked against PROJa."]
[]
[null,null,"Found minor, missing updates in updates above from PROJa."]
[]
["PROJa"]
["2020-12-28",null,"Found a different structure in FND ENRO for ELL PK between the prior years fnd enro file and last year's FND ENRO sheet.      "]
[null,null,"I think this was an artifact of quick turnarounds in data runs.    Fixed this.   Very little impact on file.  "]
[]
[null,null,"My inflation adjusted rates are NOT matching RH's.   Emailed RO."]
[null,null,"I was pulling from the wrong file.   My rates are still a smidge different, but not significantly so.    Not sure why, tho."]
[null,null,"Changed formulas to the way Rob H does them, but there is no change.   #s still off."]
[]
[]
[]
["FY21"]
["Q3"]
["2020-12-21","Prepped file for next iteration."]
[]
["Q2"]
["2020-12-16","Updated enro column of ABVFND21"]
[]
["2020-12-10","Rounded FacilitiesTuition to 938."]
[]
["2020-12-09","Updated budget NSS.   Some districts are considered bad, that were good, including Peabody, Lunenburg, & Martha's Vineyard."]
[]
["2020-12-08","Changes in NSS"]
[null,null,null,"Negatives"]
[null,null,null,"717 Mohawk, negative growth in foundation and even greater neg growth in NSS"]
[null,null,null,"700 Martha's Vineyard, data is missing in trend sheet, foundation grew very fast, nss grew less than inflation"]
[null,null,null,"274 Somerville, foundation budget grew faster than nss.  Nss grew less than inflation."]
[null,null,null,"229 Peabody, this data looks like it many not be good.   Missing costs abound."]
[null,null,null,"170 Marlborough, nss looks good, foundation grew much faster, nss less than inflation"]
[null,null,null,"162 Lunenburg looks like it has bad nss data for the past few years."]
[]
[null,"Confirmed:"]
[null,null,null,"1) retire teachers pct is the same as fY20, is this intentional - as per a note in the RTHI file, per RO, these"]
[null,null,null,"are tied to foundation budget, since there was no change to rates, other than inflat, the pcts remain the same."]
[null,null,null,"2) eoy extract is november 23rd, with the exception of four districts.   See email fr today.  Need to work on this."]
[null,null,null,"Four districts have data other than Nov 23rd.   These four districts originally had no OOD costs removed."]
[null,null,null,"Extracted these 4 separately and added in the OOD/RTHI EOY data."]
[]
[]
[]
[]
[]
["PROJf"]
["2020-11-05","No change from PROJe"]
[]
["2020-10-21","Prepped file for Q2."]
[]
[]
["PROJe"]
["2020-08-11","Updated codeCHA.  Updated header \"low income group\" to \"decile\" in the info sheets."]
[]
["2020-08-10","Finalized file"]
[]
["2020-08-07","Waiting for decile corrections from RO/RH"]
[]
[null,"PROJe   Summary"]
[null,"  -  fy20 rates plus 1.99% inflat"]
[null,"  -  amended deciles from those used in PROJd"]
[null,"  - 3.79/4.79 spec ed increment"]
[null,"  -  October SIMS for enrollment, ell, ecodis"]
[]
["2020-07-27","Prepped file."]
[]
[null,"ABVFND 20 and ABVFND 21 have the same data."]
[]
["PROJd"]
["2020-07-02","Updated file.   SWM wanted a calculation where SIMS is used for foundation enrollment and"]
[null,"rates are increased by inflation only.   Sped pct is 3.79/4.79."]
[]
[]
["PROJb"]
["2020-01-17","Udpated caveat section in the FND BUDGET sheet."]
[]
["2020-01-09","Overwrote first version by accident."]
[]
[null,"Reviewed $0 changes, as all rates were effectively changed.    $0 Rate changes are due to rounding.   The budgets are slighly changed, but"]
[null,"rounding erases the differences."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A & F requested a change to the low income increments.   The first and second deciles are negative adjustments.    All others"]
[null,"are positive.  This is because the these two increments are currently funded at a higher amount than final amount dictated "]
[null,"by the Student Opportunity Act."]
[]
[null,"The chapter 70 work DESE did in the Fall of 2018 is referenced as House70.   The Promise act is the legislation/foundation budget and"]
[null,"chapter 70 work proposed by the legislature in the summer of 2018.    The Student Opportunity Act (SOA) is the chapter 70 legislation "]
[null,"passed directly after Thanksgiving 2019.    PROJa and PROJb are based on SOA.   The differences are in the percentage increase being"]
[null,"funded as Year 1 of the seven (7) year ramp up to full funding of SOA."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROJa"]
["2020-01-07","Reran foundation enrollment.   The missing 3513 New Heights of Brockton pupils were double counted."]
[null,"The fix affected two rates at 3513 New Heights, the 44 Brockton rate and the 244 Randolph rate."]
[]
["2020-01-06","Fixed vlookup link issue.   Fixed charter facilities rate vlookup error in CHARTERINFO."]
[null,"Updated header for fy21 rates, and inflation years."]
[]
[]
["2020-01-03","Updated file.   Updated macro, result of sheet name change."]
[]
[]
["2019-11-05","Make sure 3516 Hampden CS West has the correct campus LEA."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FY20"]
["Q2"]
["2019-07-29",null,"Updated Foundation Budget/Enrollment worksheets, removing unused columns from previous budget iterations."]
[]
[]
["PROJd"]
["2019-07-25","Checked fnd base rates against PROJc.   Compared Abv Fnd Spend pcts."]
[]
["2019-07-23","Aside from removing unused columns/rows, the data is all set."]
[]
[null,"The CH70 foundation file has removed all of the empty columns and rows that were used in previous"]
[null,"iterations for Super Ecodis and for Pathways enrollment.  HBC may not have the time to do this."]
[]
[null,"Imported rates from ROs file:  c70fy20_pendingfinalapproval.xlsm.  Compare, no changes which is good."]
[]
[null,"Confirmed inflation at 3.75% in FOUND20 workbook dated June 2019."]
[]
["2019-07-08","Began updating the file for the final projection analysis."]
[]
[]
[]
["PROJc"]
["2019-05-08","Finished updating file."]
[]
["2019-05-07","Began udating file."]
[]
[null,"SWM Changes"]
[null," - Reg ed OOD Sped percentage changed from 3.75 to 3.79%, voke goes from 4.75 to 4.79%."]
[null,"    This is based on a 7 year plan to get to percentage up to a max of 4% - 5%."]
[null,"-","The speced rates are slightly lower"]
[null,"-","The EE benefits and fixed rates are slightly lower"]
[null,"-","HS and MS EL rates are lower, with HS rates down over $1.4K"]
[null,"-","Elem EL rates are higher"]
[null,"-","Low income rates are up using a different relational increment - deciles have equal rate increases with the exception of 6, and that"]
[null,"    the lower half increment increase is less than 50% of the upper half increase."]
[]
[null,null,"- Reg ed rates match HOUSE1"]
[null,null,"- low inc 1 to 5 same for all three iterations, no change"]
[null,null,"- low inc 6-10 several hundred more per decile"]
[]
[]
[]
["PROJbr"]
["2019-05-06","MAX CAP analysis does not include the 499 Hampden CS of Science East changes."]
[]
["2019-05-03","Berlin and Boylston will be folding into Berlin Boylston in FY20.   CODES, etc. need to be updated."]
[]
[null,"There seems to be an issue with 499 Hampden CS of Science's campus in the RATE SUMMARY files.  Checked this file."]
[null,null,"Checks done by sheet:"]
[null,null,"sheet",499]
[null,null,"fnd enro","correct"]
[null,null,"pre fnd budg","correct"]
[null,null,"rate check","correct"]
[null,null,"charterinfo","correct"]
[]
[]
["2019-05-02",null,"3501 Paulo Freire had bad CHALOCSENDS, but the rates are the same as Chicopee and Holyoke have the same WAF."]
[]
[null,null,"Checks done by sheet:"]
[null,null,"sheet",493,3501]
[null,null,"fnd enro","correct","correct"]
[null,null,"pre fnd budg","correct","correct"]
[null,null,"rate check","correct","correct"]
[null,null,"charterinfo","correct","correct"]
[]
[null,null,"Check again on changes at Berlin Boylston.   They have no found rates."]
[null,null,"Make sure 3501 Paulo Frieire campus is changed to 61 - CHICOPEE!  3501 Paulo Freire had bad CHALOCSENDS in PROJb, but the rates maybe okay.  Need to check."]
[null,null,"Make sure 493 Phoenix Charter Academy is changed to 57 CHELSEA!"]
[]
["2019-05-01",null,"Rerunning file to account for the 493 Phoenix Charter Academy campus change from Everett to Chelsea.  The PROJb file did truly reflect the changes,"]
[null,null,"which created rate problems.   "]
[]
[]
[]
[]
["PROJb"]
["2019-04-12",null,"493 Phoenix Charter Academy rates do not include the Chelsea campus change.  The FND ENRO has the change, but the CHARTERINFO sheet has the older chalocsend, so "]
[null,null,"the rates still have the Everett campus."]
[]
[]
["2019-04-11",null,"Updated foundation rates and budget.   Reviewed and compared to PROJa-3."]
[]
[null,null,"Foundation base rate changes"]
[null,null," - no pathways, no high needs increment (super ecodis)"]
[null,null," - increases to EE benefits and Fixed charges, range apx $12 per reg ed full time equivalency, $10 voke, minor for spec ed in district"]
[null,null,"    larger incr for sped OOD - voke and OOD sped have no effect on charters."]
[null,null,"- small increase to all functional categories for low income decile 6 through 10, compounding greater per decile."]
[]
[]
[null,null,"Brockton Charter School loses greatly due to loss of voke status:"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"84% of the rates increased between $10 and $20 (733 of 871).  The big rate changes are due to more ELL."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2019-04-10",null,"Facilities rate is prior year plus 5% / 938pp in the HWM budget language."]
[]
[null,null,"District dat was pulled from the HWM ch70 files dated 3/26/19, links below."]
[]
[null,null,"enro file (file changes names fr 4/10/19):"]
[null,null,"\\\\ESE-FPS-MAL-001.doe.mass.edu\\SHARED\\FINANCE\\SCHFIN\\FY20data\\c70fy20\\house\\HWM\\HWM found files\\found20multi HWM benefits oodsped ecodis 6yr no pathways no increment.xlsm"]
[null,null,"rate file (was moved to the OLD folder on 4/10/19):"]
[null,null,"\\\\ESE-FPS-MAL-001.doe.mass.edu\\SHARED\\FINANCE\\SCHFIN\\FY20data\\c70fy20\\house\\HWM\\Old\\c70fy20prelim HWM benefits oodsped ecodis 6yr no pathways no increment.xlsm"]
[]
[]
[null,null,"Compared the new, HWM foundation rates to the Governor's formula.  Per RO, the counting of ELLS is the source of these rate changes."]
[null,null,"The HWM puts back kids that passed the January exam.   School districts maintained that these kids, althought they passed, were not"]
[null,null,"meeting the proficiency benchmarks of their non ELL peers."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2019-01-29",null," Charterinfo sheet was referencing wrong columns for the decile, which in turn was being fed into the Fnd Budget sheet.  Reran rate check - it had no impact on rates, just presentation."]
[]
[]
["PROJa-3"]
["2019-01-17",null,"Needed to rerun rate check, updated formula in charterinfo.  Old column reference for PRE FND BUDG rate needed updating."]
[]
["2019-01-16",null,"Finalized found enro for the PROJa iterations.  Updated the narrative sections of the FND BUDGET and explanation worksheets."]
[]
[null,null,"Issues:"]
[null,null,"1. The fnd enro sheet here and the fnd enro file do not show PK the same way in the Yellow section.  "]
[null,null,"2. Totals for ELL and EcoDis don't match up b/c of PK half, presentation makes this opaque."]
[null,null,"3.  Pathway enrollment is double counted in the Green section, making spec ed formula opaque on its inclusion."]
[]
["2019-01-15",null,"Struggling with how to present / represent the halftime status of PK enrollment in low income and ELL increments."]
[]
["2019-01-14",null,"FND ENRO EXPLAIN could use some final review, otherwise file is all set for PROJa / PROJa-3"]
[]
[null,null,"Began pulling in district data from the latest found file, found20prelim workfile.xslm.    Sent RH an email about the found enro totals"]
[null,null,"not adding up when done differently.  He confirmed it should be the sum of the column, not it's own foundation enro count."]
[null,null,"Fnd Enro still has some unnecessary columns!"]
[]
["2019-01-10",null,"Updated foundation budget calculation, new foundation enrollment and budget."]
[null,null,"NEED TO CHECK WAF - done"]
[]
[]
["PROJa-1"]
["2018-12-31",null,"Updated file"]
[]
[null,null,"Transportation is prior FY plus a 5% inflation increase, or $983."]
[]
[null,null,"Rounding issues, FND BUDGET rounds the rate, the PRE FND BUDG sheet rounded the total, then the rate, leading to round"]
[null,null,"errors.  Removed total rounding."]
[]
[null,null,"Imported new rates from found20prelim, dated 12-31-18."]
[null,null,"The WAF was different, too.  Per RO, they are revised."]
[]
[null,null,"Received path1 data from  Rob Curtin.  Incorprated it."]
[]
[null,null,"Per emails from Tom Moreau & Jeff Wulfson, in lieu of having actual Pathway non ch74 voke enrollment from Rob Curtin,"]
[null,null,"HBC was asked to simulate Pathway enrollment for three districts at 3513 New Heights CS of Brockton.  "]
[]
[null,null,"Did the math, and rounded up the enrollment to whole pupils:"]
[]
[null,null,"44 Brockton - 83% - rounded to whole pupil, results in 361 Path1, or 82.989%"]
[null,null,"244 Randolph - 13% -  results in 9 Path1, or 12.857%"]
[null,null,"293 Randolph - 4% -  results in 1 Path, or 4.762%"]
[]
[]
["2018-12-28",null,"Per RO, rates come from found20multi.xlsm, RATES sheet, range BV13:CG41.  "]
[null,null,"Low income rates now have rates in categories that were once blank.  "]
[]
[]
[]
["FY19"]
["PROJe"]
["2018-07-20",null,"Ran rate check, no errors.  "]
[]
["2018-07-18",null,"This is the senate foundation budget calc.  Per RO there is budget language in the conf committee budget"]
[null,null,"that requires ODSF to use the higher of the House or Senate version foundation budget.  "]
[]
[null,null,"There is no change in the structure or amount of the foundation rates from the May 2018 Sen budget."]
[]
[]
[]
["PROJd"]
["2018-05-10",null,"Rec'd a new copy of the ch70 foundation file.   Per RO verbal discussion the Senate"]
[null,null,"adjusted the ELL rates.   Now increases in rates push above $1K in some instances."]
[null,null,"The higher rates are HS enro only with ELL/low income ."]
[]
[]
[]
["2018-05-09",null,"Complete revamp of found budget to accommode SWM proposal to move ELL"]
[null,null,"status to the increment side of the budet, expanding the grade categories from 3 to the"]
[null,null,"full seven, like reg ed.  "]
[]
[null,null,"The major increases, 200 to 364 pp, are the HS only ELL chalocsends. 493 Phoenix Charter is affected the most, with signif pupils. "]
[null,null," "]
[]
[null,null,"STILL NEED updated district foundation info, as May 2 file included wage adjustments for the"]
[null,null,"three non-wage categories."]
[]
["2018-05-08",null,"This iteration contains significant changes to foundation enrollment and foundation budget."]
[]
[null,null,"Due to the complexity of the rate formula in the source file, found19prelim_ecodisv1_SWM_2018-5-2, I copied"]
[null,null,"all of the ELL rates in as values.  I cross checked the remaining rates."]
[]
[]
[]
["PROJc"]
["2018-04-11",null,"New charter rates are on average $26 greater (and median, mode $25).  Max inr is $32, min is $13."]
[null,null,"The min is for a PK only rate."]
[]
[null,null,"RobH sent me a link to the new found file."]
[null,null,"Updated distinfo rates.  WAF remained the same, but the deciles were different."]
[]
[]
["2018-04-10",null,"There are some changes expected with the HWM budget.  Conference call today w/Dave Bunker & Rob Hanna"]
[null,null,"Per RobO and RobH there is no change to the EcoDis model used for the Gov's budget."]
[]
[null,null,"1) inflation - no change"]
[null,null,"2) fixed charge - updates see below"]
[null,null,"3) low inc deciles - no change"]
[]
[null,null,"Per Dave Bunker:"]
[null,null,"inflation:  Mixed, main is 2.64% rounded, % sourced from Bureau of Economic Analysis"]
[null,null,"fixed charges:  Version 4 - 7 year expansion model.  This is year 2, so six years left."]
[null,null,"low income:  Low income decile 10 is increase by inflation and then reduced by 300.  Each subsequent"]
[null,null,"deduced by their previous proportionate share.   Best guess at MKs file logic","decile is increased by 40.  The columns are backfilled proportionate to the total column"]
[null,null,null,"HOWEVER, the inflation factor is different.  MK used a factor from November 2017.  "]
[null,null,null,"See red text in MK's rates worksheet"]
[]
[]
[null,null,"Sent RobH an email about inflation.  They are using the rounded #, I realized I was too.  The INFLAT sheet had the longer #"]
[null,null,"and I assumed that was what I was using.  The FND BASE RATES already had the rounded #."]
[]
[]
["PROJa"]
["2018-01-08",null,"Foundation Budget Changes (found19prelim_ecodisv1_jan02 revised)"]
[null,null,"inflation:  Mixed, main is 2.64% rounded, % sourced from Bureau of Economic Analysis"]
[null,null,"fixed charges:  increased not by 10%, but by 1/9 of the remaining outstanding in the 10 year expansion."]
[null,null,"See the FBRC PHASE-IN NOTES worksheet of the found19prelim file."]
[null,null,"low income:  Low income decile 10 is increase by inflation and then reduced by 300.  Each subsequent"]
[null,null,"deduced by their previous proportionate share.   Best guess at MKs file logic","decile is increased by 40.  The columns are backfilled proportionate to the total column"]
[null,null,null,"HOWEVER, the inflation factor is different.  MK used a factor from November 2017.  "]
[null,null,null,"See red text in MK's rates worksheet"]
[]
[]
["2018-01-05",null,"Reviewed several foundation budgets at the low and high end."]
[]
[null,null,"Found Enro Misc"]
[null,null,"In HBC's review of the foundation budget and the underlying enrollment calculation worksheets, a major difference between Ch70"]
[null,null,"foundation budgets and Charter School foundation budgets was relearned.   Districts round up their Sped Increment FTE to the whole"]
[null,null,"number.  Charter schools do not.  As there are significant number of foundation budgets based solely one one (1) pupil, the formula "]
[null,null,"essentially does not round, reporting enrollment to the 4th decimal point."]
[]
["2018-01-03",null,"RTI Fixes"]
[null,null,"See note below from 12/22/17 for changes made."]
[null,null,"Changes result in x16 & 17x percs are lower than FY18Q2, x18x percs are higher than FY18Q2, where data is good and RTI is reported."]
[]
[]
["2018-01-02",null,"Foundation Budget Changes (found19prelim_ecodisv1_dec21)"]
[null,null,"inflation:  2.64%, % sourced from Bureau of Economic Analysis"]
[null,null,"fixed charges:  increased not by 10%, but by 1/9 of the remaining outstanding in the 10 year expansion."]
[null,null,"See the FBRC PHASE-IN NOTES worksheet of the found19prelim file."]
[null,null,"low income:  Low income decile 10 is increase by inflation and then reduced by 300.  Each subsequent"]
[null,null,"deduced by their previous proportionate share.   Best guess at MKs file logic","decile is increased by 40.  The columns are backfilled proportionate to the total column"]
[]
[]
["2017-12-29",null,"Updated foundation budget components"]
[]
["2017-12-28",null,"Created macro to show INFLAT and DECILE worksheets.  Added button above."]
[]
["2017-12-22",null,"RTHI / Section 260 rates"]
[null,null,"16 - Q4 rate formula,  removed .75 for sec 260:   IF(T10=\"X\",SUM(D10:S10),IF(T10=\"X16\",SUM(D10:S10)-D10*0.75-L10*0.75,SUM(D10:S10)-D10-L10))  (CORRECT!)"]
[null,null,"17 - Q4 rate fromula, removed .5 for sec 260:  IF(T10=\"X\",SUM(D10:S10),IF(OR(T10=\"X16\",T10=\"X17\"),SUM(D10:S10)-D10*0.5-L10*0.5,SUM(D10:S10)-D10-L10)) (CORRECT!)"]
[null,null,"18 - Q2 rate formula:  IF(T15=\"X\",SUM(D15:S15),IF(OR(T15=\"X16\",T15=\"X17\"),SUM(D15:S15)-D15*0.5-L15*0.5,"]
[null,null,"IF(T15=\"x18\",SUM(D15:S15)-D15*0.15-L15*0.15, SUM(D15:S15)-D15-L15)))"]
[]
[null,null,"FY18Q2"]
[null,null,"It looks like there are two errors, the x16/x17 districts should include 75%, with formula changed to .25, the x18 districts should be .85"]
[]
[null,null,"CORRECTION:"]
[null,null,"18 Q2b rate formula,  .25 for sec 260, .85 for all new districts: IF(T15=\"X\",SUM(D15:S15),IF(OR(T15=\"X16\",T15=\"X17\"),SUM(D15:S15)-D15*0.25-L15*0.25,"]
[null,null,"IF(T15=\"x18\",SUM(D15:S15)-D15*0.85-L15*0.85, SUM(D15:S15)-D15-L15)))"]
[]
[]
["2017-12-20",null,"Look at formula for FY18 retirement 15%.  "]
[]
[]
["2017-12-19",null,"District Changes"]
[null,null,"148 Lanesborough and 341 Williamstown are now part of 715 Mt. Greylock."]
[]
[]
["FY18"]
["Q2"]
["2017-12-12",null,"Decreases in NSS"]
[null,null,"141 Hudson had a 6% decrease in NSS over FY17, while Foundation grew"]
[null,null,"248 Revere has large increase in foundation, but decr in NSS"]
[null,null,"258 Salem had small incr in Foundation, and a big loss in NSS"]
[]
[null,null,"Increases in NSS"]
[null,null,"750 Pioneer had bad NSS data at the end of last year, now up 26% over last year"]
[]
[]
[null,null,"Retired Teachers Health Insurance Changes (RTHI)"]
[null,null,"District that have been counting it all along are at 100% of RTHI.  Districts that phased in are at "]
[null,null,"75% of RTHI inclusion.  All other operating districts are being phased in at 15% of RTHI."]
[null,null,"Non-ops are now fully excluding RTHI.  Last year MKs file had non ops as including RTHI."]
[]
[null,null,"Boston is now one of those districts, their RTHI is $42M.  Analysis can be found in 18 - RTHI."]
[]
[]
["PROJh"]
["2017-09-11",null,"Minor changes to SUM RATES formulas to account for column changes in source sheets."]
[]
[]
["PROJg"]
["2017-07-10",null,"Finished updating workbook."]
[]
["2017-07-07",null,"Conference Committee budget came back, they went with the HWM proposal."]
[]
[]
["2017-07-05",null,"Abv Fnd % changes"]
[null,null,"Only sig changes are to Concord (-5.8%), Marshfield (3.1%), and Winthrop (12.3%)."]
[]
[]
["PROJf"]
["2017-07-03",null,"There is no iteration for PROJf"]
[]
[]
["PROJe"]
["2017-05-12","Looked over distinfo rates, spot checked with orig file.  The comparison column, comparing to PROJd was wrong, unexplainably.  Reran."]
[null,"Looked at pre fnd budg, etc.  File looks good"]
[]
["2017-05-11","Imported new rates."]
[]
["2017-05-10","Compared base rates to new MK file."]
[]
["2017-05-05","NEED NEW FOUND RATES from MK"]
[]
[null,"Foundation rate changes"]
[null," -  EE Benefits and Fixed Charges revert to Governor's proposal, PROJb"]
[null," -  Special Ed out of district rate as been bumped up."]
[null," -  Sped increment for reg and voke programs changed to from 3.75 and 4.75 pct to 4.0 and 5.0 ptc respectively"]
[]
[]
["PROJd"]
["2017-04-12","Looked more closely at the foundation rate change differences.  Those rates with the lowest increase are "]
[null,"PK only rates.  PK rates are half of the K/Elem/MS."]
[]
[null,"Rate increase of $46 was either had low enro with dec 1 and 1.04/1.05 waf  OR  large enro with 1.00 waf"]
[null,"and dec 7.  "]
[]
[]
["2017-04-10","District WAF remained the same, but the Deciles show differences."]
[]
[null,"Imported PROJ NSS.   Using an April update, not 17Q3.  There is no change in districts going from good to bad."]
[null,"Only one big change to NSS, and that is 16 Attleborough.  All the other districts with more than 1% change, neg or pos, have small"]
[null,"numbers of enrollment."]
[]
[null,null,"Changes in NSS"]
[null,null,"16  ATTLEBORO",null,1.2304906313619739]
[null,null,"640  CONCORD CARLISLE",null,1.5803955601949724]
[null,null,"177  MEDWAY",null,-1.1793280481882107]
[null,null,"186  MILLBURY",null,-1.0228232454069541]
[null,null,"615  ATHOL ROYALSTON",null,-2.7621214789982815]
[]
[null,null,"Changes in District Foundation Rates - caused by post House1  foundation enro changes"]
[null,null,"137  HOLYOKE",null,130.79016443555702]
[null,null,"154  LEVERETT",null,-241.59869202954542]
[null,null,"272  SHUTESBURY",null,-507.95784383357568]
[null,null,"293  TAUNTON",null,-74.406404693067088]
[null,null,"605  AMHERST PELHAM",null,174.06076021071567]
[null,null,"662  FARMINGTON RIVER",null,302.20292869777768]
[null,null,"766  SOUTHWICK TOLLAND",null,278.62605979882574]
[]
[null,null,"Changes in Charter Foundation Rates"]
[null,null,"MIN rate change",null,"17           - found at chalocsends with only PK enro"]
[null,null,"MAX rate change",null,"46           - found at chalocsends with only middle schoo enro"]
[null,null,"Average",null,37.378310214375787]
[null,null,"Median",null,37]
[null,null,"Mode",null,35]
[]
[]
["2017-04-07","Per discussion with MK, and the prelim foundation file, the EE benefits and Fixed Charges rates have been increased to "]
[null,"be in accord with the HWM budget."]
[]
["2017-04-03","Added background info to the INFLAT sheet after discussion about source data with Alan Solomon at 410 Excel Academy."]
[]
[]
["PROJc"]
["2017-03-03","No change to file data."]
[]
["PROJb"]
["2017-01-13",null,"It looks like HBC used district foundation rates from 12/22 and not 12/27 in PROJa."]
[]
["2017-01-12",null,"Imported new rates for the Employee Benefits & Fixed Charges foundation category.   The increase "]
[null,null,"has been spearheaded by EOE to address the determination of the Foundation Review Commission"]
[null,null,"that these rates do not meet current needs.  Per Melissa the amounts we are using are 10% of what"]
[null,null,"the Commission thought they should be, although that is not going to be disseminated.  There is also no"]
[null,null,"commitment to meet the 100% goal.  But it could turn into a yearly increase.  Everything is undecided."]
[]
[null,null,"Imported new district foundation rates that reflect the same increase in EE benefits.  "]
[]
[null,null,"Ran rate check.  All other changes are auto updated."]
[]
[]
["PROJa"]
["2017-01-06","Updated found enro after a sorting error was uncovered during review."]
[]
["2017-01-04","Updated the foundation budget and foundation enrollment by collapsing low income categories into"]
[null,"one column for all LI.  Updated formulas, column structures, ranges.  Ran rate check."]
[]
[]
[2017]
["Q2"]
["2016-12-13",null,"Updated the rate summary."]
[]
["2016-12-09",null,"RETIRED TEACHERS INS update"]
[]
[null,null,"Reviewed Retired Teacher's Ins deductions, comparing prior CHARTRATE to file from Melissa King."]
[null,null,"The new SECTION 260 districts were not included in the email I reference in a note below from 7/25/15."]
[null,null,"After comparison, the following changes were made:"]
[]
[null,null,"These six districts are now including RTHI.  They should have been included in prior years."]
[null,null,349]
[null,null,616]
[null,null,698]
[null,null,712]
[null,null,763]
[null,null,817]
[]
[null,null,"These six districts are now including RTHI under Section 260 changes.  They were not included in FY16."]
[null,null,44]
[null,null,210]
[null,null,406]
[]
[]
["2016-12-08",null,"Worked on updating file"]
[]
["2016-12-07",null,"Worked on file."]
[]
[]
["PROJh"]
["2016-09-06","Fixed the decile data in fnd enro.  The source data in 17 - PROJh chartrate_ecodis had values, not a formula."]
[]
[]
["2016-08-17","Minor updates to file."]
[]
[]
["2016-07-20","Imported revised foundation enrollment.  New data for 439 Conservatory Lab."]
[]
[]
["PROJg"]
["2016-07-01","Updated abvfnd16."]
[]
[]
["PROJe"]
["2016-04-06","Updated file."]
[]
[]
["PROJc"]
["2016-02-26","Update the ABVFND16 rate and the transportation rate sheets."]
[]
[]
[]
["PROJb"]
["2016-02-03",null,"No change to data."]
[]
[]
["PROJa"]
["2016-01-26",null,"Updated the sum rate worksheets.  Reviewed rates."]
[]
[null,null,"PK Rates"]
[null,null,"We have two sending districts with very low rates due to the fact that their fnd enro is based"]
[null,null,"upon PK.   The two districts are 293 Taunton pupils at 417 Bridge Boston and 346 Winthrop"]
[null,null,"pupils at 444 Neighborhood House charter."]
[]
[null,null,"Other Rate Anomalies Reviewed"]
[null,null,"The Quincy rate and 444 Neighborhood House has dropped precipitously.  The rate change is due"]
[null,null,"to FY16's fnd enro being one K-12 ELL & low income pupil, FY17's enro is a reg ed elementary pupil."]
[null,null,"(Rate diff was $6.7K)"]
[]
[null,null,"The Marlborough rate at 456 Lowell Community dropped $8.5K.  It only affects two kids.  Prior"]
[null,null,"year fnd enro was 1 ell/low income pupil.  This year's fnd enro has 2 kids, one PK, one Ell."]
[]
[]
[]
["2016-01-25",null,"Returned the inflation to negative .0022.  Added sheet with historical inflation info."]
[null,null,"Everything is all set, except for abvfnd16 and discussing the deciles with RH."]
[]
[null,null,"Updated fnd enro, data now has district deciles."]
[]
[]
["2016-01-22",null,"Worked on file so that all the relevant sheets now include a DECILE component."]
[null,null,"for the Foundation Rates."]
[]
[null,null,"New DECILE column in charterinfo, distinto, fnd enro, fnd base rates, & fnd budget"]
[]
[]
["2016-01-21",null,"Low Income Rates"]
[null,null,"Per Melissa King only the first decile rate is a static number.  The rest cascade down in formula."]
[null,null,"This first, base rate for low income came from Tom Moreau.  The assumption he used was to find"]
[null,null,"an average rate to fill the gap between the foundation budget using Free & Reduced Lunch and "]
[null,null,"foundation budget using the new EOHHS economically disadvantage youth.  Furthermore the"]
[null,null,"rate is an average of the two statutory rates used prior to FY17, elementary and secondary."]
[]
[null,null,"This amount is $3,775 per pupil."]
[]
[null,null,"Once this first decile is set, each succeeding decile is increasd $40."]
[]
[]
[null,null,"Low Income Enrollment"]
[null,null,"Ed Data Svs (Craig Weller) creates a table that matches October SIMS to a database"]
[null,null,"provided by the Executive Office of Health & Human Services (EOHHS).  The EOHHS compiles"]
[null,null,"the list by querying their database of families involved with the following programs:"]
[]
[null,null,"1) Snap - a nutrition program for families and individuals that meet certain income and resource guidelines. "]
[null,null,null,"The Supplemental Nutrition Assistance Program/SNAP is a nutrition program for families and individuals that meet certain income and resource guidelines. SNAP benefits help you buy nutritious food for your family. You can be working and still qualify for SNAP benefits. If you qualify for SNAP benefits you can use these benefits to purchase food at most grocery stores, convenience stores and pharmacies."]
[null,null,"2) Tanf -  Temporary Assistance for Need Families, aka welfare"]
[null,null,null,"Transitional Aid to Families with Dependent Children (TAFDC) is a state and federally funded program which provides cash assistance to families with children and pregnant women in the last 120 days of pregnancy, with little or no assets or income. It is operated under the federal Temporary Assistance for Needy Families (TANF) block grant and is described in the Commonwealth's TANF State Plan"]
[null,null,"3) Medicaid"]
[null,null,"4) DCF Foster Care"]
[]
[]
[null,null,"How does the DECILES policy work?"]
[null,null,"The PERCENTILE formula is used.  It essentially ranks the low income percentage at the sending-district-campus"]
[null,null,"level into 10 levels.   With small enrollment counts at the sending-distict-campus level there is pooling at the low and"]
[null,null,"high end, that is 0% and 100% low income."]
[]
[null,null,"0% Low income that flows past the first decile is will be diverted to the first decile.  100% Low income that is"]
[null,null,"captured below the tenth decile will be diverted to the 10th decile.  That means that a second or third decile of"]
[null,null,"0% low income doesn't get a higher low income rate than a the 0% low income in the first decile.  Likewise for"]
[null,null,"the inverse."]
[]
[]
[]
[]
["FY16"]
["Q2"]
["2015-12-11","There was a problem with the Q1f above foundation % and rates in the sum rate hist and abvfnd16 worksheets, fixed."]
[]
[]
[null,"Abvfnd 16 & Abvfnd14  rate NOTES"]
[null,349,null,"FY16  -  349 Worthington's abv fnd % will equal 672 Gateway in abvfnd14.  District has their own rate for abvfnd16."]
[null,817,null,"FY15  - 817 Essex North Shore is the combination of 854 Northshore & 913 Essex.  These districts cannot have charter enrollment.  A manual change to 817 was made in abvfnd14 to remove a div#0 error."]
[null,600,null,"FY15  - 600 Acton Boxborough now educate all 2 Acton and 37 Boxborough kids.  2 and 37 are now non ops."]
[null,620,null,"FY14  - 620 Berlin Boylston absorbed grade 6 from municipal partners, 28 Berlin and 39 Boylston.  "]
[]
[]
[]
["2015-12-10","Ran EOY data for both FY14 and Budgeted FY16.   Need to review worksheets and import foundation and Proj NSS."]
[]
["2015-07-31","Finalized the formula change for the Section 260 districts listed below.   The formula adds all the costs and"]
[null,"then deducts 75% of the two retired teacher's health insurance items.   "]
[]
["2015-07-23","In FY16 Q2 changes will need to be made to current year Above Fnd rates to include/exclude "]
[null,"retired teacher's for all schools.  See RH's email on 2/19/15"]
[]
[null,"Changes are to be made to the list of districts that have their retired teacher's health insurance (RTHI) included in the deductions for the"]
[null,"above foundation spending percentage calculation (abvfnd16).   HBC sat down with RH to confirm changes"]
[null,"Per RH, and confirmed in an email dated 7/23, six districts opted to change over to include the RTHI in their"]
[null,"NSS.  HBC was under the assumption the change would affect all previously excluded districts.  "]
[]
[null,"The inclusion will be done via a four year phase-in of 25% per year starting in FY16 and ending in FY19.   See RH's email on 7/23/15."]
[]
[null,"Districts:"]
[null,null,"Lynn"]
[null,null,"Methuen"]
[null,null,"Palmer"]
[null,null,"Taunton"]
[null,null,"Ware"]
[null,null,"Weymouth"]
[]
[]
["PROJf"]
["2015-06-26","Updated abvfnd15 worksheet and other minor things."]
[]
[]
[]
["PROJd"]
["2015-05-07",null,"No change to data or file.  Just an aid update for the Senate Budget."]
[]
[]
["PROJc"]
["2015-04-13",null,"Updated rates with 15Q3 data.  "]
[]
[null,null,"Rate Review - decreases"]
[null,null,"128  Haverhill - looks like they went back down to where they normally, are.   Contractions may be felt at schools."]
[null,null,"Review shows this is the first good rate of the year, was projection thru February."]
[]
[null,null,"Rate Review - Increases"]
[null,null,"117 Hadley had a large >20% jump."]
[null,null,"261 Sandwich "]
[null,null,"296  Tisbury - they had a big dip from their projections, so this may be a correction"]
[null,null,"322  West Boylston"]
[null,null,"773  Triton"]
[null,null,"73  Dedham has a near 6% increase, but it is lower than Q1, so maybe edits to eoy."]
[]
[]
["PROJb"]
["2015-02-26",null,"Updated the foundation budget rates and enrollment, charter and district."]
[]
[]
["PROJa"]
["2015-02-12",null,"Finalized comments in the DISTINFO worksheet."]
[]
["2015-02-10",null,"Double checked distinfo foundation data against RH's file."]
[null,null,"Updated codes."]
[]
[null,null,"New Districts / Abvfnd Hacks"]
[null,null,"The above foundation rate sheets include the two reg'l aggie districts, 854 North Shore and"]
[null,null,"913  Essex.    The new district 817 Essex North Shore does not have an above found % for FY15/FY16.  Nothing was"]
[null,null,"done to change this since they do not have charter enrollment."]
[]
[null,null,"New district 349 Worthington, which was once folded into 672 Gateway, will be given Gateway's above fnd %."]
[]
[null,null,"Compared the FY15 abvfnd %s to FY152b.  All are the same except Worthington and Essex North Shore."]
[]
[]
["2015-01-13","Finished foundation enrollment and budget updates to file."]
[]
[]
["2015-01-08","Quick summary of low income, as a percentage of total enrollment:"]
[]
[null,null,"SIMS","low inc - total enro - % low income"]
[null,null,"FY11","12695    25664,  49.5%"]
[null,null,"FY12","13434    26918,  49.9%"]
[null,null,"FY13","17458    28532,  61.2%"]
[null,null,"FY14","16063    31259,  51.4%"]
[null,null,"FY15 orig","18227    33981,  53.6%"]
[null,null,"FY15 new","11212    33981,  33%"]
[]
[]
["2015-01-07",null,"Low Income and Direct Certification"]
[null,null,"Beginning in FY16 the low income component of the Foundation Budget will undergo a radical change in"]
[null,null,"how it is determined.    First, the actual pupils identfied as low income will be sourced outside of the"]
[null,null,"October 1 SIMS collection.  Secondly, the foundation base rates for low income have been changed."]
[]
[null,null,"Enrollment"]
[null,null,"Roger Hatch & Melissa King have received a file from Barnie Doherty.  Barnie rec'd a file from the Health"]
[null,null,"& Human Services Dept. with a list of kids receiving government assistence.  He matched this data to "]
[null,null,"the SIMS.    This enrollment is generally lower than low income reporting on SIMS.  "]
[]
[null,null,"Foundation Budget"]
[null,null,"As direct cert enrollment is generally lower than previously reported low income via the SIMS, School"]
[null,null,"Finance implemented a change to the Foundation Budget to neutralize the impact of less low income"]
[null,null,"enrollment.  The first step in the process was to compare a foundation budget using Oct SIMS low income to "]
[null,null,"a foundation budget using the direct cert low income.   To gain parity for the two budgets, Melissa"]
[null,null,"King increased the low income rates in the direct cert foundation budget.  These higher rates can be found in"]
[null,null,"the FND BASE RATES worksheet.  They are static and are considered as already containing the"]
[null,null,"inflation adjustment that is applied annually to all of the base rates."]
[]
[]
[]
["FY15"]
["PROJd"]
[null,"ISSUE:   New 410 Excel school has campuses in two locations for the same grades.   Foundation"]
[null,"                formula cannot capture this presently."]
[]
["2014-07-02",null,"Updated rate summary data and the hist worksheet."]
[]
["2014-06-25",null,"Finalized file."]
[]
["2014-06-24",null,"Began updating file."]
[]
[]
["PROJc"]
["2014-04-09","Updated foundation and WAF info for 817 Essex North Shore."]
[]
["2014-04-08","Updated the fnd enro to capture the Chelsea campus at the collapsed 410 Excel school.  "]
[]
[]
["2014-04-03","Went through abvfnd12 and abvfnd14 with a fine tooth comb capturing new district changes."]
[]
[null,"Used 14Q13 abvfnd14, no adjustments"]
[]
[null,"Updated foundation enrollment, resulting in some new rates."]
[]
[]
["PROJb"]
["2014-02-12","Updated the ABVFND14 worksheet."]
[null,"Reviewed, didn't see anything too anomalous.  Winthrop's % eased down.  Now it's back"]
[null,"in its normal range."]
[]
[null,"The largest FTE districts all look pretty much the same with mimimal % changes, once you factor"]
[null,"in those less than 99% will be capped at 100%."]
[]
[]
["PROJa"]
["2014-01-17",null,"Finalized file."]
[]
[null,null,"The fnd enro explain sheet needs to be updated."]
[]
["2014-01-16",null,"Continued updating file"]
[]
["2014-01-15",null,"Began updating file"]
[]
["2013-12-05",null,"The PK cap needs to be removed.  Before I do it, confirm with RH.  DONE"]
[]
[]
[2014]
["2013-07-01","The difference in 417 Bridge Boston's rate summarized"]
[]
[null,null,null,"Governor's","Statutory"]
[null,null,null,"Proposal","Formula"]
[null,null,"fnd enr",88,71]
[null,null,"low inc",72,72]
[null,null,"% of LI",{"$f":"(D1271-D1272)/D1272*100","v":22.222222222222221},{"$f":"E1272/E1271*100","v":101.40845070422534}]
[]
[null,null,"All PK low income is included (divided by 2, of course) in the low income, whereas only"]
[null,null,"the sped kids are included in the total enrollment/ base component section.   "]
[]
[]
["2013-06-27","Performed a delta check of the foundation base rates between the Governor's proposal and the "]
[null,"original formula.  This was done to capture the rate changes, but also as a double"]
[null,"check to the actual rate calc formulas.  A large change in 417 Bridge Boston's rate was"]
[null,"initially confounding.  HBC  realized the source is low income."]
[]
[null,"Three schools will have higher rates due to the change PK inclusion:  "]
[null,null,"417 Bridge Boston $904"]
[null,null,"439 Conservatory Lab $243"]
[null,null,"444 Neighborhood House $192"]
[]
["2013-06-26","Began updating file.  Fixed the charter foundation enro calculation, but made no change to the rate"]
[null,"Sent RH an email confirming the rate change is still in effect.  (I checked the May fnd budget file"]
[null,"on the shared drive and it still contains the higher sped tuitioned out rate.)  RH"]
[null,"responded that the file I looked at was the wrong one.  I looked in the final folder."]
[]
[]
["2013-05-30","The Senate and HWM budgets do not contain the same PK and out of district rate"]
[null,"changes that the Governor's budget did.  Ergo, PROJf & PROJg rates are essentially"]
[null,"wrong for sending district/charter combinations that include PK.     The rate changes"]
[null,"will most likely be minor, probably less than $50K per pupil."]
[]
[null,"Will need to redo the fnd base rates."]
[]
["PROJe"]
["2013-04-23",null,"Updated file using revised fnd enro."]
[]
["2013-04-12",null,"487's grade structure was wrong in earlier iterations.  The foundation enrollment needs to be"]
[null,null,"rerun."]
[]
[]
["PROJc"]
["2013-04-04",null,"Per a telephone conversation with RH, the inclusion of the two changes to"]
[null,null,"the foundation budget and the fnd enro calc are still pending.  Only the"]
[null,null,"inclusion of PK kids will affect the charter rates.  If the final budget fails"]
[null,null,"to adopt this early provision HBC will have redo the fnd enrollments and the rates."]
[]
["2013-04-03",null,"Updated rate file."]
[]
[]
[]
["PROJa"]
["2013-01-18",null,"Updated chalocsend for fnd enro, pre fnd budget, etc."]
[]
["2013-01-17",null,"Updated abvfnd13."]
[]
["2013-01-16",null,"There are changes to 2 (two) parts of the foundation formula:"]
[null,null,"1)  PK enrollment will now be counted in full, not just a sped PK with a roll model allowance (fnd enro sheet)"]
[null,null,"2) The rate for out-of-district SPED enrollment was increased by 10K.   The 10K increase was applied "]
[null,null,"      pro rata across the three functions to which they applied.  (fnd base rates sheet)"]
[]
[]
[]
[2013]
["2012-12-18",null,"Looks like in rushing to revise Q2, HBC did not update the comparison column in the abvfnd13 sheet, col AL.  Q2 file"]
[null,null,"will have the abv fnd percentage generated as if we considered 204 Newburyport's Budgeted NSS and EOY data good."]
[]
[null,null,"Also, the sum rates sheet does have the revised rate and above fnd % for Newburyport."]
[]
["Q2"]
["2012-12-14",null,"Updated the Above Found %s.   There are numerous districts with considerable changes.    Holyoke is a deep concern."]
[]
[null,null,"Roger informed me that the Schedule 19s for 712 Monomoy and 766 Southwick Tolland Granville are live, no adjustment"]
[null,null,"to the Above Foundation %s are necessary."]
[]
[null,null,"Made late change to 204 Newburyport's above foundation status.   RH now thinks it is bad."]
[]
[]
["2012-12-03",null,"Continued updating file."]
[]
["2012-11-29",null,"Added Southfield changes to the ABVFND sheets:"]
[]
[null,null,"ABVFND11 % Adjustments"]
[null,null,"The OP statuses for NEW non ops are showing as ops so the % is calculated."]
[null,null,"1.   616 Ayer Shirley % is 19 Ayer and 270 Shirley divided by 2.  616 HAS retired Teacher's Insurance included."]
[null,null,"2.  763 Somerset Berkley % is 27 Berkley and 273 Somerset divided by 2.  763 does have Retired Teacher's Ins included."]
[null,null,"3.   712 Monomoy'd % is determined by combining 55 Chatham and 126 Harwich's and dividing by 2.  The two munis have different policies on including"]
[null,null,"     Retired Teacher's Insurance.  Per RH 6/27 email, include for Monomoy."]
[null,null,"4.  102 Freetown and 146 Lakeville folded into 665 Freetown Lakeville.  The %s for three districts are combined and divided by 3."]
[null,null,"      Both original districts have retired teacher's ins, so does new district."]
[null,null,"5.  112 Granville has folded into 766 Southwick Tolland.  The new % will be 2 parts 766 Southwick Tolland and 1 part"]
[null,null,"     112 Granville divided by 3.   766 has Retired Teacher's Insurance included"]
[null,null,"6.  353 Southfield will equal 336 Weymouth."]
[]
[null,null,"ABVFND12 % Adjustments"]
[null,null,"1.   712 Monomoy'd % is determined by combining 55 Chatham and 126 Harwich's and dividing by 2."]
[null,null,"2.  112 Granville has folded into 766 Southwick Tolland.  The new % will be 2 parts 766 Southwick Tolland and 1 part"]
[null,null,"     112 Granville divided by 3.   766 has Retired Teacher's Insurance included"]
[null,null,"3.  353 Southfield will equal 336 Weymouth."]
[]
[]
["2012-11-23",null,"Began updating file"]
[]
["2012-11-19",null,"Cape Cod Lighthouse is in a new location in Harwich, MA."]
[]
["2012-11-16",null,"353 Southfield rates/WAF will equal Weymouth this year.    Need to make this change."]
[]
["2012-08-28",null,"Updated 766 to Southwick Tolland Granville.   Added 353 Southfield.  "]
[]
["2012-08-22",null,"Be prepared for a new LEA.   A new quasi municipality is being formed out of the Weymouth Naval Base.   See email from RH on this date."]
[null,null,"353 SouthField is the new LEA."]
[]
[]
["PROJd"]
["2012-06-27",null,"Finalized above foundation sheets."]
[]
[null,null,"ABVFND11 % Adjustments"]
[null,null,"The OP statuses for NEW non ops are showing as ops so the % is calculated."]
[null,null,"1.   616 Ayer Shirley % is 19 Ayer and 270 Shirley divided by 2.  616 HAS retired Teacher's Insurance included."]
[null,null,"2.  763 Somerset Berkley % is 27 Berkley and 273 Somerset divided by 2.  763 does have Retired Teacher's Ins included."]
[null,null,"3.   712 Monomoy'd % is determined by combining 55 Chatham and 126 Harwich's and dividing by 2.  The two munis have different policies on including"]
[null,null,"     Retired Teacher's Insurance.  Per RH 6/27 email, include for Monomoy."]
[null,null,"4.  102 Freetown and 146 Lakeville folded into 665 Freetown Lakeville.  The %s for three districts are combined and divided by 3."]
[null,null,"      Both original districts have retired teacher's ins, so does new district."]
[null,null,"5.  112 Granville has folded into 766 Southwick Tolland.  The new % will be 2 parts 766 Southwick Tolland and 1 part"]
[null,null,"     112 Granville divided by 3.   766 has Retired Teacher's Insurance included"]
[]
[null,null,"ABVFND12 % Adjustments"]
[null,null,"1.   712 Monomoy'd % is determined by combining 55 Chatham and 126 Harwich's and dividing by 2."]
[null,null,"2.  112 Granville has folded into 766 Southwick Tolland.  The new % will be 2 parts 766 Southwick Tolland and 1 part"]
[null,null,"     112 Granville divided by 3.   766 has Retired Teacher's Insurance included"]
[]
[]
["PROJc"]
["2012-04-10",null,"Finished updating abvfnd12."]
[]
[]
["2012-04-06",null,"Looked over the updated above foundation FY12 data, including the formulas for the two new districts,"]
[null,null,"712 MONOMOY and 766 SOUTHWICK TOLLAND.  The above foundation percentages were"]
[null,null,"derived by combing the percentages of the source districts.  Added both Chatham and Harwich and"]
[null,null,"divided by 2 for MOMONOY.   For SOUTHWICK TOLLAND, "]
[]
[null,null,"Still need updated NSS and good/bad from RH."]
[]
[]
["PROJb"]
["2012-02-24",null,"File up-to-date."]
[]
[]
["PROJa"]
["2012-01-20",null,"Updated the FY12 assumptions in abvfnd12 with nss data from RH."]
[]
[null,null,"As was done in FY11 for the new districts, the above found % was determined by averaging the components of the "]
[null,null,"prior op districts for the new regional."]
[]
[null,null,"Per RH 712 MONOMOY will have their retired teachers insurance deducted.  In FY12, 55 Chatham did but 126 Harwich did not."]
[]
[null,null,"The 112 Granville & 766 Southwick Tolland merger represents an entirely different scenario.  Southwick Tolland is subsuming the"]
[null,null,"elementary grades of Granville.   Granville served K - 12.   Southwick Tolland served K -12.    With three districts, and two already combined"]
[null,null,"in SOUTHWICK TOLLAND, the new % will be 2 parts Southwick Tolland to 1 part Granville."]
[]
[]
["2012-01-13",null,"Worked on file.  Found a foundation rate of $0 for a MATCH Community Day pupil.   It seems they have a 57 Chelsea"]
[null,null,"PK kid that is low income.   No rate is generated as the fnd enro calculated is 0."]
[]
[null,null,"File is just about all set except for above foundation %s and cha codes."]
[]
[]
["2012-01-12",null,"Updated distinfo.   Send RH an email to confirm the assumptions used for 352 Devens are still valid."]
[null,null,"Rec'd email 1/13 confirming the same."]
[]
[]
["2012-01-10",null,"Spoke w/RH.  Inflation is 3.65%."]
[]
[null,null,"New district changes:"]
[null,null,"55 Chatham now sends all of their kids to 712 Monomoy"]
[null,null,"126 Harwich will now send their kids to 712 Monomoy"]
[null,null,"112 Granville now sends their kids to 766 Southwick Tolland (which may not be the final name of the new district formed)"]
[]
[2012]
["Q2"]
["2011-12-16",null,"Everett had huge jump in rate…"]
[]
["2011-12-13",null,"Removed the text \"incl fed grants\" from abvfnd12, budgeted nss column."]
[]
[]
[]
["PROJh"]
["2011-09-07",null,"no change to file, summary files updated for DOR"]
[]
["PROJg"]
["2011-06-28",null,"Updated the abvfnd11 sheet.  Note:  The op status of the 4 districts funnelled into regionals"]
[null,null,"will eventually have to be turned from 1 to 0.   They are kept at 1 b/c the of the formulas."]
[]
[null,null,"Also:  What is the retired teacher status for the new districts?"]
[null,null,"Spoke w/RH.   Ayer & Shirley are the only new regional with original districts containing opposites.   Per RH"]
[null,null,"616 will include retired teacher spending in their NSS.   The other two,763 Somerset Berkley and 665 Freetown Lakeville,"]
[null,null,"all the districts involved did include the retired teacher spending, previously."]
[]
[null,null,616,"AYER SHIRLEY"]
[null,null,763,"SOMERSET BERKLEY"]
[]
[]
["PROJf"]
["2011-04-27",null,"Updated the foundation enrollment for 476 Spirit of Knowledge only.  As noted in the fnd enro workbook, the minor changes to a handful"]
[null,null,"of school's low income #s (which would change their foundation rates) were not incorporated herein."]
[]
["PROJe"]
["2011-03-29","Went through both abvfnd rate sheets, updated and checked.   Misc. housekeeping done."]
[]
["2011-03-28","The abvfnd11 sheet does not have the same non op statuses as the distinfo, as it is a prior year analysis."]
[]
[]
["PROJd"]
["2011-03-09",null,"Updated codes, nothing else."]
[]
[]
["PROJc"]
["2011-02-07",null,"Made minor changes to file.   Rates remain the same."]
[]
[]
[]
["PROJb"]
["2011-01-25",null,"For the above foundation percentages for the new districts that do not have EOYRPT data, an aggregate % was used by"]
[null,null,"averaging the two component rates for each new regional."]
[]
[null,null,"Went thru file, checked ranges.   "]
[]
[null,null,"RH did not include district affiliation change for the elementary districts of 102 Freetown & 146 Lakeville."]
[null,null,"No data are affected by this omission, however, the file should be updated in the next iteration."]
[null,null,"The elementary districts are folding into the 665 regional."]
[]
["2011-01-20",null,"ALL district lists need to be updated to accommodate redistrictiong of 616 Ayer Shirley and 763 Somerset Berkley."]
[]
[null,null,"STILL NEED to spot check rates."]
[]
["2011-01-20",null,"Per RH A&F has made no mention of any change to the facilities.   Will level fund."]
[]
[]
[]
[]
[]
[]
[2011]
["Q2"]
["2010-12-14",null,"Updated file"]
[]
[]
[null,null,"Salem has a large decrease (10%) in their above foundation %, decreasing tuition 300K."]
[null,null,"Lowell reverted to 100% above foundation %, decreasing tuition."]
[null,null,"Saugus had a large drop (7%) in above foundation, affecting Mystic Valley, decreasing tuition."]
[null,null,"Foxborough has a large drop (13%) in above foundation %, decreasing tuition"]
[null,null,"Fall River had a large jump in above found %, increasing Atlantis tuition."]
[null,null,"Marblehead had a large jump (14%) in above found %, increasing Marblehead's tuition."]
[null,null,"Boston has a moderate increase in above found %, leading to a significant amount of tuition."]
[]
[]
["PROJf"]
["2010-07-07",null,"Incorporated updated FY11 Budgeted NSS using a lower local contribution (municipal growth factor) of 2.3%, then 2.2%."]
[]
["2010-07-01",null,"Incorporated updated FY11 Budgeted NSS using a lower local contribution (municipal growth factor) of 2.4%."]
[]
[]
[]
["PROJe"]
["2010-06-24",null,"Updated rates where indicated."]
[]
[]
[]
["PROJd"]
["2010-04-13",null,"Only one header change to file."]
[]
[]
["PROJc"]
["2010-04-09",null,"There's been no change in RH's c70 calc, so all the references are the same as PROJa & b."]
[]
[]
["PROJb"]
["2010-01-21",null,"No change from PROJa."]
[]
[]
["PROJa"]
["2010-01-21",null,"Folded in Roger's above foundation spending percentage adjustments in the the abvfnd10 worksheet."]
[]
["2010-01-20",null,"Per RH via Brian Gosselin of A&F the facilities rate will be level funded from FY10, or $893 pp."]
[null,null,"File update done."]
[]
["2010-01-19",null,"Per RH foundation budget inflation is currently -2.2"]
[]
[]
[2010]
["Q2"]
["2009-12-16","The above foundation calculation uses Budgeted NSS that includes 100% of the SFSF grant monies."]
[]
[null,null,"Finalized file."]
[]
[]
["PROJf"]
["2009-06-29",null,"Updated the rate summary info.  Put PROJ fte into the above fnd % sheet."]
[]
["2009-06-25",null,"The inflation factor used on the foundation  base rates was adjusted downward, from 4.5% to 3.04%."]
[]
[]
["PROJe"]
["2009-04-16",null,"Updated headers, where needed.  Imported rate summary data.  Checked summary"]
[]
[]
["PROJd"]
["2009-04-03",null,"Jeff Wulfson requested a projections run where the above foundation spending percentage was adjusted 10% down, or 90% of the "]
[null,null,"the calculated percentage.  Amended the abvfnd09 sheet."]
[]
[]
["PROJc"]
["2009-04-02",null,"In years past we have used the prior year's Q3 above foundation spending data.  In the hopes of getting the best set of"]
[null,null,"projections, HBC is using a post FY09 Q3 calculation."]
[]
["2009-04-01",null,"Imported updated foundation enrollment as two new changes to the data needed to be folded in, 490 Upham's Corner"]
[null,null,"will be closed at the end of FY09 and 487 Prospect Hill's municipality by grade data had errors."]
[]
[null,null,"Updated file.  Checked all ranges."]
[]
["PROJb"]
["2009-02-11",null,"Updated headers and enro in the abvfnd09."]
[]
[]
["PROJa"]
["2009-01-22",null,"Checked for updates to the district Foundation rates/WAF.  No changes.  Reset Facilities Aid rate to no inflation"]
[null,null,"adjustment."]
[]
["2009-01-21",null,"Updated the above foundation spending.  DID not Incorporate RH's adjustment %s to the Above Foundation "]
[null,null,"Spending % from his PROJNSS file.  HBC believes this early analysis needs to capture a larger number, rather "]
[null,null,"than a smaller number for the purposes of funding Chapter 46."]
[]
["2009-01-20",null,"Worked on rates."]
[]
["2009-01-09",null,"Inflation has been capped at 4.5%.  The foundation base rates and the transportation rate will be adjusted by this %."]
[]
["2008-08-07",null,"HARVARD won contract to education Devens pupils K - 5 for FY09.  Make sure FY10 projections are adjusted."]
[]
[2009]
["Q2"]
["2008-12-19",null,"Finished updating the sum rate data"]
[]
["2008-12-18",null,"Finished updating the rate sheets, dotting I's, crossing t's."]
[]
["2008-12-11",null,"CHECK FOUND ENRO FILE AGAINST RATES.  There was no problem or change, as the vlookups don't go by the chalocsend."]
[]
[]
["PROJj"]
["2008-09-03",null,"Updated rate file."]
[]
["PROJi"]
["2008-07-15",null,"Updated foundation enrollment; 497 PVCI moved to 117 Hadley.  Updated the pre fnd budget sheet, reran rate check."]
[null,null,"There was no change in the rates, as the wage adjustement factor is the same for Hadley and Amherst, the old local district."]
[]
["PROJh"]
["2008-07-14",null,"Updated foundation enrollment;  435 Innovation Academy moved to 301 Tyngsborough.  Updated the pre fnd budget sheet and reran rate check."]
[null,null,"All of 435's rates went down as Tynsborough has no wage adjustment factor, when Chelmsford did."]
[]
["PROJg"]
["2008-06-19",null,"With the incorporation of the updated foundation enrollment, several rates went up, two significantly:"]
[]
[null,null,"429 KIPP Lynn rate increased $810"]
[null,null,"493 PHOENIX ACADEMY Boston rate increased $188"]
[null,null,"493 PHOENIX ACADEMY Winthrop rate increased $654"]
[null,null,"496 GLOBAL LEARNING New Bedford rate increased $8"]
[]
["PROJf"]
["2008-05-15",null,"No material change to data, this projections run reflects new CH 46 funding."]
[]
["PROJe"]
["2008-04-17",null,"No material change to data, this projections run reflects new CH 46 funding."]
[]
["PROJd"]
["2008-04-01",null,"No material change to file aside from new above foundation and transp data, just double checking data, updating headers and code sheet."]
[]
["2008-01-11",null,"Updated foundation enro to incorporate LEP PK, as PK sped kids now have new SIMS element not included"]
[null,null,"in the PROJc calculations."]
[]
["PROJc"]
["2008-01-10",null,"Updated rate file."]
[]
[2008]
["Q2"]
["2007-12-14",null,"Updated rate file."]
[]
["2007-12-12",null,"FY07 Budgeted NSS is being used this fiscal year, instead of the using actuals from the latest available year, in order"]
[null,null,"to capture the NSS shift which occurred as a result of a change in the foundation budget in FY07.  "]
[]
["PROJh"]
["2007-08-02",null,"There were changes to the campus locations at two charter schools, Pioneer Valley Chinese Immersion and Mystic"]
[null,null,"Valley Regional.  Imported new foundation enrollment updated sheets, checked ranges."]
[]
["PROJg"]
["2007-06-27",null,"Finished updating rate sheet."]
[]
["2007-06-08",null,"MUST UPDATE DISTINFO TO USE HARVARD'S RATES FOR DEVENS…..  DOUBLE CHECK Q4 ON HOW IT WAS DONE."]
[]
["PROJf"]
["2007-03-28",null,"Imported update district foundation #'s.  There were no changes to wage factor, per Roger that is set in the fall of each"]
[null,null,"cycle year.  There were only two changes to the district foundation budget rates, Worcester and Pentucket, orver PROJe."]
[]
[null,null,"Imported updated foundation enrollment."]
[]
[]
["PROJe"]
["2007-02-15",null,"Updated the above foundation spending %'s, etc."]
[]
["PROJd"]
["2007-02-05",null,"Updated the SUM RATES sheet with new data.  Updated formulas and checked others where necessariy"]
[null,null,"Reviewed the rate history file.  The above fnd % the formulas return are inaccurate.  The formulas are predicated on"]
[null,null,"the calculation being the final PROJ file, not an interim file.  The issue is that the vlookup is looking at Q1 above fnd %s"]
[null,null,"However, we are actually using the most updated quarterly info, one column data over.  Instead of rewriting the formula,"]
[null,null,"I have just made a notation the % is wrong.  The actual rate portion of the summary is right."]
[]
["PROJc"]
["2007-01-19",null,"Facilities aid rate was determined by adding an inflation factor to FY07's rate of $811.  $811+ 4.66% increase = $849"]

{"sheet":"codes","index":1,"n_rows":448,"n_cols":9,"rows_kept":448,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"COUNTIF(H10:H99,\"=open\")","v":68},null,{"$f":"COUNTA(H10:H99)","v":71}]
[]
[]
[]
[]
["2022-12-16","code 436",null,null,null,"2023-03-28","code cha"]
[]
[null,null,null,null,null,null,null,"Operating"]
["LEA","DISTRICT","op","chng",null,"Lea","Charter","Status"]
[1,"ABINGTON",1,null,null,409,"ALMA DEL MAR","open"]
[2,"ACTON",0,"fy15",null,410,"EXCEL ACADEMY","open"]
[3,"ACUSHNET",1,null,null,412,"ACADEMY OF THE PACIFIC RIM","open"]
[4,"ADAMS",0,null,null,413,"FOUR RIVERS","open"]
[5,"AGAWAM",1,null,null,414,"BERKSHIRE ARTS AND TECHNOLOGY","open"]
[6,"ALFORD",0,null,null,416,"BOSTON PREPARATORY","open"]
[7,"AMESBURY",1,null,null,417,"BRIDGE BOSTON","open"]
[8,"AMHERST",1,null,null,418,"CHRISTA MCAULIFFE","open"]
[9,"ANDOVER",1,null,null,420,"BENJAMIN BANNEKER","open"]
[10,"ARLINGTON",1,null,null,428,"BROOKE","open"]
[11,"ASHBURNHAM",0,null,null,429,"KIPP ACADEMY LYNN","open"]
[12,"ASHBY",0,null,null,430,"ADVANCED MATH AND SCIENCE ACADEMY","open"]
[13,"ASHFIELD",0,null,null,432,"CAPE COD LIGHTHOUSE","open"]
[14,"ASHLAND",1,null,null,435,"INNOVATION ACADEMY","open"]
[15,"ATHOL",0,null,null,436,"COMMUNITY CS OF CAMBRIDGE","open"]
[16,"ATTLEBORO",1,null,null,437,"CITY ON A HILL","open"]
[17,"AUBURN",1,null,null,438,"CODMAN ACADEMY","open"]
[18,"AVON",1,null,null,439,"CONSERVATORY LAB","open"]
[19,"AYER",0,"fy12",null,440,"COMMUNITY DAY","open"]
[20,"BARNSTABLE",1,null,null,441,"SPRINGFIELD INTERNATIONAL","open"]
[21,"BARRE",0,null,null,444,"NEIGHBORHOOD HOUSE","open"]
[22,"BECKET",0,null,null,445,"ABBY KELLEY FOSTER","open"]
[23,"BEDFORD",1,null,null,446,"FOXBOROUGH REGIONAL","open"]
[24,"BELCHERTOWN",1,null,null,447,"BENJAMIN FRANKLIN CLASSICAL","open"]
[25,"BELLINGHAM",1,null,null,449,"BOSTON COLLEGIATE","open"]
[26,"BELMONT",1,null,null,450,"HILLTOWN COOPERATIVE","open"]
[27,"BERKLEY",1,"fy12",null,453,"HOLYOKE COMMUNITY","open"]
[28,"BERLIN",0,"fy20",null,454,"LAWRENCE FAMILY DEVELOPMENT","open"]
[29,"BERNARDSTON",0,null,null,455,"HILL VIEW MONTESSORI","open"]
[30,"BEVERLY",1,null,null,456,"LOWELL COMMUNITY","open"]
[31,"BILLERICA",1,null,null,458,"LOWELL MIDDLESEX ACADEMY","open"]
[32,"BLACKSTONE",0,null,null,463,"KIPP ACADEMY BOSTON","open"]
[33,"BLANDFORD",0,null,null,464,"MARBLEHEAD COMMUNITY","open"]
[34,"BOLTON",0,null,null,466,"MARTHA'S VINEYARD","open"]
[35,"BOSTON",1,null,null,469,"MATCH","open"]
[36,"BOURNE",1,null,null,470,"MYSTIC VALLEY REGIONAL","open"]
[37,"BOXBOROUGH",0,"fy15",null,474,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL","open"]
[38,"BOXFORD",1,null,null,478,"FRANCIS W. PARKER CHARTER ESSENTIAL","open"]
[39,"BOYLSTON",0,"fy20",null,479,"PIONEER VALLEY PERFORMING ARTS","open"]
[40,"BRAINTREE",1,null,null,481,"BOSTON RENAISSANCE","open"]
[41,"BREWSTER",1,null,null,482,"RIVER VALLEY","open"]
[42,"BRIDGEWATER",0,null,null,483,"RISING TIDE","open"]
[43,"BRIMFIELD",1,null,null,484,"ROXBURY PREPARATORY","open"]
[44,"BROCKTON",1,null,null,485,"SALEM ACADEMY","open"]
[45,"BROOKFIELD",1,null,null,486,"LEARNING FIRST","open"]
[46,"BROOKLINE",1,null,null,487,"PROSPECT HILL ACADEMY","open"]
[47,"BUCKLAND",0,null,null,488,"SOUTH SHORE","open"]
[48,"BURLINGTON",1,null,null,489,"STURGIS","open"]
[49,"CAMBRIDGE",1,null,null,491,"ATLANTIS","open"]
[50,"CANTON",1,null,null,492,"MARTIN LUTHER KING JR CS OF EXCELLENCE","open"]
[51,"CARLISLE",1,null,null,493,"PHOENIX ACADEMY CHELSEA","open"]
[52,"CARVER",1,null,null,494,"PIONEER CS OF SCIENCE","open"]
[53,"CHARLEMONT",0,null,null,496,"GLOBAL LEARNING","open"]
[54,"CHARLTON",0,null,null,497,"PIONEER VALLEY CHINESE IMMERSION","open"]
[55,"CHATHAM",0,"fy13",null,498,"VERITAS PREPARATORY","open"]
[56,"CHELMSFORD",1,null,null,499,"HAMPDEN CS OF SCIENCE ","open"]
[57,"CHELSEA",1,null,null,3501,"PAULO FREIRE SOCIAL JUSTICE","closed","merged E and W 6/30/24"]
[58,"CHESHIRE",0,null,null,3502,"BAYSTATE ACADEMY","open"]
[59,"CHESTER",0,null,null,3503,"COLLEGIATE CS OF LOWELL","open"]
[60,"CHESTERFIELD",0,null,null,3506,"PIONEER CS OF SCIENCE II","open"]
[61,"CHICOPEE",1,null,null,3508,"PHOENIX ACADEMY SPRINGFIELD","open"]
[62,"CHILMARK",0,null,null,3509,"ARGOSY COLLEGIATE","open"]
[63,"CLARKSBURG",1,null,null,3510,"SPRINGFIELD PREPARATORY","open"]
[64,"CLINTON",1,null,null,3513,"NEW HEIGHTS CS OF BROCKTON","open"]
[65,"COHASSET",1,null,null,3514,"LIBERTAS ACADEMY","open"]
[66,"COLRAIN",0,null,null,3515,"OLD STURBRIDGE ACADEMY","open"]
[67,"CONCORD",1,null,null,3517,"MAP ACADEMY","open"]
[68,"CONWAY",1,null,null,3518,"PHOENIX ACADEMY LAWRENCE","open"]
[69,"CUMMINGTON",0,null,null,3519,"WORCESTER CULTURAL ACADEMY","open"]
[70,"DALTON",0]
[71,"DANVERS",1]
[72,"DARTMOUTH",1]
[73,"DEDHAM",1]
[74,"DEERFIELD",1]
[75,"DENNIS",0]
[76,"DIGHTON",0,null,null,3516,"HAMPDEN CS OF SCIENCE WEST","closed","closed following merger E & W"]
[77,"DOUGLAS",1,null,null,419,"HELEN Y. DAVIS LEADERSHIP ACADEMY","CLOSED"]
[78,"DOVER",1]
[79,"DRACUT",1]
[80,"DUDLEY",0]
[81,"DUNSTABLE",0]
[82,"DUXBURY",1]
[83,"EAST BRIDGEWATER",1]
[84,"EAST BROOKFIELD",0]
[85,"EASTHAM",1]
[86,"EASTHAMPTON",1]
[87,"EAST LONGMEADOW",1]
[88,"EASTON",1]
[89,"EDGARTOWN",1]
[90,"EGREMONT",0]
[91,"ERVING",1]
[92,"ESSEX",0]
[93,"EVERETT",1]
[94,"FAIRHAVEN",1]
[95,"FALL RIVER",1]
[96,"FALMOUTH",1]
[97,"FITCHBURG",1]
[98,"FLORIDA",1]
[99,"FOXBOROUGH",1]
[100,"FRAMINGHAM",1]
[101,"FRANKLIN",1]
[102,"FREETOWN",0,"fy12"]
[103,"GARDNER",1]
[104,"AQUINNAH",0]
[105,"GEORGETOWN",1]
[106,"GILL",0]
[107,"GLOUCESTER",1]
[108,"GOSHEN",0]
[109,"GOSNOLD",0]
[110,"GRAFTON",1]
[111,"GRANBY",1]
[112,"GRANVILLE",0,"fy13"]
[113,"GREAT BARRINGTON",0]
[114,"GREENFIELD",1]
[115,"GROTON",0]
[116,"GROVELAND",0]
[117,"HADLEY",1]
[118,"HALIFAX",1]
[119,"HAMILTON",0]
[120,"HAMPDEN",0]
[121,"HANCOCK",1]
[122,"HANOVER",1]
[123,"HANSON",0]
[124,"HARDWICK",0]
[125,"HARVARD",1]
[126,"HARWICH",0,"fy13"]
[127,"HATFIELD",1]
[128,"HAVERHILL",1]
[129,"HAWLEY",0]
[130,"HEATH",0]
[131,"HINGHAM",1]
[132,"HINSDALE",0]
[133,"HOLBROOK",1]
[134,"HOLDEN",0]
[135,"HOLLAND",1]
[136,"HOLLISTON",1]
[137,"HOLYOKE",1]
[138,"HOPEDALE",1]
[139,"HOPKINTON",1]
[140,"HUBBARDSTON",0]
[141,"HUDSON",1]
[142,"HULL",1]
[143,"HUNTINGTON",0]
[144,"IPSWICH",1]
[145,"KINGSTON",1]
[146,"LAKEVILLE",0,"fy12"]
[147,"LANCASTER",0]
[148,"LANESBOROUGH",0,"fy19"]
[149,"LAWRENCE",1]
[150,"LEE",1]
[151,"LEICESTER",1]
[152,"LENOX",1]
[153,"LEOMINSTER",1]
[154,"LEVERETT",1]
[155,"LEXINGTON",1]
[156,"LEYDEN",0]
[157,"LINCOLN",1]
[158,"LITTLETON",1]
[159,"LONGMEADOW",1]
[160,"LOWELL",1]
[161,"LUDLOW",1]
[162,"LUNENBURG",1]
[163,"LYNN",1]
[164,"LYNNFIELD",1]
[165,"MALDEN",1]
[166,"MANCHESTER",0]
[167,"MANSFIELD",1]
[168,"MARBLEHEAD",1]
[169,"MARION",1]
[170,"MARLBOROUGH",1]
[171,"MARSHFIELD",1]
[172,"MASHPEE",1]
[173,"MATTAPOISETT",1]
[174,"MAYNARD",1]
[175,"MEDFIELD",1]
[176,"MEDFORD",1]
[177,"MEDWAY",1]
[178,"MELROSE",1]
[179,"MENDON",0]
[180,"MERRIMAC",0]
[181,"METHUEN",1]
[182,"MIDDLEBOROUGH",1]
[183,"MIDDLEFIELD",0]
[184,"MIDDLETON",1]
[185,"MILFORD",1]
[186,"MILLBURY",1]
[187,"MILLIS",1]
[188,"MILLVILLE",0]
[189,"MILTON",1]
[190,"MONROE",0]
[191,"MONSON",1]
[192,"MONTAGUE",0]
[193,"MONTEREY",0]
[194,"MONTGOMERY",0]
[195,"MOUNT WASHINGTON",0]
[196,"NAHANT",1]
[197,"NANTUCKET",1]
[198,"NATICK",1]
[199,"NEEDHAM",1]
[200,"NEW ASHFORD",0]
[201,"NEW BEDFORD",1]
[202,"NEW BRAINTREE",0]
[203,"NEWBURY",0]
[204,"NEWBURYPORT",1]
[205,"NEW MARLBOROUGH",0]
[206,"NEW SALEM",0]
[207,"NEWTON",1]
[208,"NORFOLK",1]
[209,"NORTH ADAMS",1]
[210,"NORTHAMPTON",1]
[211,"NORTH ANDOVER",1]
[212,"NORTH ATTLEBOROUGH",1]
[213,"NORTHBOROUGH",1]
[214,"NORTHBRIDGE",1]
[215,"NORTH BROOKFIELD",1]
[216,"NORTHFIELD",0]
[217,"NORTH READING",1]
[218,"NORTON",1]
[219,"NORWELL",1]
[220,"NORWOOD",1]
[221,"OAK BLUFFS",1]
[222,"OAKHAM",0]
[223,"ORANGE",1]
[224,"ORLEANS",1]
[225,"OTIS",0]
[226,"OXFORD",1]
[227,"PALMER",1]
[228,"PAXTON",0]
[229,"PEABODY",1]
[230,"PELHAM",1]
[231,"PEMBROKE",1]
[232,"PEPPERELL",0]
[233,"PERU",0]
[234,"PETERSHAM",1]
[235,"PHILLIPSTON",0]
[236,"PITTSFIELD",1]
[237,"PLAINFIELD",0]
[238,"PLAINVILLE",1]
[239,"PLYMOUTH",1]
[240,"PLYMPTON",1]
[241,"PRINCETON",0]
[242,"PROVINCETOWN",1]
[243,"QUINCY",1]
[244,"RANDOLPH",1]
[245,"RAYNHAM",0]
[246,"READING",1]
[247,"REHOBOTH",0]
[248,"REVERE",1]
[249,"RICHMOND",1]
[250,"ROCHESTER",1]
[251,"ROCKLAND",1]
[252,"ROCKPORT",1]
[253,"ROWE",1]
[254,"ROWLEY",0]
[255,"ROYALSTON",0]
[256,"RUSSELL",0]
[257,"RUTLAND",0]
[258,"SALEM",1]
[259,"SALISBURY",0]
[260,"SANDISFIELD",0]
[261,"SANDWICH",1]
[262,"SAUGUS",1]
[263,"SAVOY",1]
[264,"SCITUATE",1]
[265,"SEEKONK",1]
[266,"SHARON",1]
[267,"SHEFFIELD",0]
[268,"SHELBURNE",0]
[269,"SHERBORN",1]
[270,"SHIRLEY",0,"fy12"]
[271,"SHREWSBURY",1]
[272,"SHUTESBURY",1]
[273,"SOMERSET",1,"fy12"]
[274,"SOMERVILLE",1]
[275,"SOUTHAMPTON",1]
[276,"SOUTHBOROUGH",1]
[277,"SOUTHBRIDGE",1]
[278,"SOUTH HADLEY",1]
[279,"SOUTHWICK",0]
[280,"SPENCER",0]
[281,"SPRINGFIELD",1]
[282,"STERLING",0]
[283,"STOCKBRIDGE",0]
[284,"STONEHAM",1]
[285,"STOUGHTON",1]
[286,"STOW",0]
[287,"STURBRIDGE",1]
[288,"SUDBURY",1]
[289,"SUNDERLAND",1]
[290,"SUTTON",1]
[291,"SWAMPSCOTT",1]
[292,"SWANSEA",1]
[293,"TAUNTON",1]
[294,"TEMPLETON",0]
[295,"TEWKSBURY",1]
[296,"TISBURY",1]
[297,"TOLLAND",0]
[298,"TOPSFIELD",1]
[299,"TOWNSEND",0]
[300,"TRURO",1]
[301,"TYNGSBOROUGH",1]
[302,"TYRINGHAM",0]
[303,"UPTON",0]
[304,"UXBRIDGE",1]
[305,"WAKEFIELD",1]
[306,"WALES",1]
[307,"WALPOLE",1]
[308,"WALTHAM",1]
[309,"WARE",1]
[310,"WAREHAM",1]
[311,"WARREN",0]
[312,"WARWICK",1,"fy24"]
[313,"WASHINGTON",0]
[314,"WATERTOWN",1]
[315,"WAYLAND",1]
[316,"WEBSTER",1]
[317,"WELLESLEY",1]
[318,"WELLFLEET",1]
[319,"WENDELL",0]
[320,"WENHAM",0]
[321,"WESTBOROUGH",1]
[322,"WEST BOYLSTON",1]
[323,"WEST BRIDGEWATER",1]
[324,"WEST BROOKFIELD",0]
[325,"WESTFIELD",1]
[326,"WESTFORD",1]
[327,"WESTHAMPTON",1]
[328,"WESTMINSTER",0]
[329,"WEST NEWBURY",0]
[330,"WESTON",1]
[331,"WESTPORT",1]
[332,"WEST SPRINGFIELD",1]
[333,"WEST STOCKBRIDGE",0]
[334,"WEST TISBURY",0]
[335,"WESTWOOD",1]
[336,"WEYMOUTH",1,"fy13"]
[337,"WHATELY",1]
[338,"WHITMAN",0]
[339,"WILBRAHAM",0]
[340,"WILLIAMSBURG",1]
[341,"WILLIAMSTOWN",0,"fy19"]
[342,"WILMINGTON",1]
[343,"WINCHENDON",1]
[344,"WINCHESTER",1]
[345,"WINDSOR",0]
[346,"WINTHROP",1]
[347,"WOBURN",1]
[348,"WORCESTER",1]
[349,"WORTHINGTON",1,"fy16"]
[350,"WRENTHAM",1]
[351,"YARMOUTH",0]
[352,"DEVENS",0]
[406,"NORTHAMPTON SMITH",1]
[600,"ACTON BOXBOROUGH",1,"fy15"]
[603,"HOOSAC VALLEY",1,"FY20"]
[605,"AMHERST PELHAM",1]
[610,"ASHBURNHAM WESTMINSTER",1]
[615,"ATHOL ROYALSTON",1]
[616,"AYER SHIRLEY",1,"fy12"]
[618,"BERKSHIRE HILLS",1]
[620,"BERLIN BOYLSTON",1,"fy20"]
[622,"BLACKSTONE MILLVILLE",1]
[625,"BRIDGEWATER RAYNHAM",1]
[632,"CHESTERFIELD GOSHEN",1]
[635,"CENTRAL BERKSHIRE",1]
[640,"CONCORD CARLISLE",1]
[645,"DENNIS YARMOUTH",1]
[650,"DIGHTON REHOBOTH",1]
[655,"DOVER SHERBORN",1]
[658,"DUDLEY CHARLTON",1]
[660,"NAUSET",1]
[662,"FARMINGTON RIVER",1]
[665,"FREETOWN LAKEVILLE",1,"fy12"]
[670,"FRONTIER",1]
[672,"GATEWAY",1,"fy16"]
[673,"GROTON DUNSTABLE",1]
[674,"GILL MONTAGUE",1]
[675,"HAMILTON WENHAM",1]
[680,"HAMPDEN WILBRAHAM",1]
[683,"HAMPSHIRE",1]
[685,"HAWLEMONT",1]
[690,"KING PHILIP",1]
[695,"LINCOLN SUDBURY",1]
[698,"MANCHESTER ESSEX",1]
[700,"MARTHAS VINEYARD",1]
[705,"MASCONOMET",1]
[710,"MENDON UPTON",1]
[712,"MONOMOY",1,"fy13"]
[715,"MOUNT GREYLOCK",1,"fy19"]
[717,"MOHAWK TRAIL",1]
[720,"NARRAGANSETT",1]
[725,"NASHOBA",1]
[728,"NEW SALEM WENDELL",1]
[730,"NORTHBORO SOUTHBORO",1]
[735,"NORTH MIDDLESEX",1]
[740,"OLD ROCHESTER",1]
[745,"PENTUCKET",1]
[750,"PIONEER",1]
[753,"QUABBIN",1]
[755,"RALPH C MAHAR",1]
[760,"SILVER LAKE",1]
[763,"SOMERSET BERKLEY",1,"fy12"]
[765,"SOUTHERN BERKSHIRE",1]
[766,"SOUTHWICK TOLLAND GRANVILLE",1,"fy13"]
[767,"SPENCER EAST BROOKFIELD",1]
[770,"TANTASQUA",1]
[773,"TRITON",1]
[774,"UPISLAND",1]
[775,"WACHUSETT",1]
[778,"QUABOAG",1]
[780,"WHITMAN HANSON",1]
[801,"ASSABET VALLEY",1]
[805,"BLACKSTONE VALLEY",1]
[806,"BLUE HILLS",1]
[810,"BRISTOL PLYMOUTH",1]
[815,"CAPE COD",1]
[817,"ESSEX NORTH SHORE",1,"fy15"]
[818,"FRANKLIN COUNTY",1]
[821,"GREATER FALL RIVER",1]
[823,"GREATER LAWRENCE",1]
[825,"GREATER NEW BEDFORD",1]
[828,"GREATER LOWELL",1]
[829,"SOUTH MIDDLESEX",1]
[830,"MINUTEMAN",1]
[832,"MONTACHUSETT",1]
[851,"NORTHERN BERKSHIRE",1]
[852,"NASHOBA VALLEY",1]
[853,"NORTHEAST METROPOLITAN",1]
[855,"OLD COLONY",1]
[860,"PATHFINDER",1]
[871,"SHAWSHEEN VALLEY",1]
[872,"SOUTHEASTERN",1]
[873,"SOUTH SHORE",1]
[876,"SOUTHERN WORCESTER",1]
[878,"TRI COUNTY",1]
[879,"UPPER CAPE COD",1]
[885,"WHITTIER",1]
[910,"BRISTOL COUNTY",1]
[915,"NORFOLK COUNTY",1]

{"sheet":"charterinfo","index":2,"n_rows":1066,"n_cols":15,"rows_kept":1066,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Input fnd enro chalocsend",null,null,null,null,null,1]
[null,null," standalone rate for 3519 Worcester Cultural Academy"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"FY24 Q4"]
["Cha","Order",null,null,"Cha","Campus","Send","# of District/","Wage\nAdj","low\nincome","Above","Found","Above","Fac"]
["Lea","#","Drop Down Menu Chalocsend","chalocsend","Lea","Lea","Lea","Campuses","Factor","group","Fnd %","Rate","Fnd Rate","Rate"]
[null,"a",null,"b",null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,1,3)),VALUE(MID(D10,1,4)))","v":409},1,{"$f":"IF(H10=1,A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(G10,code436,2)&\" pupils\",IF(OR(A10=450,A10=466),A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(F10,code436,2)&\" District - \"&VLOOKUP(G10,code436,2)&\" pupils\",A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(F10,code436,2)&\" Campus - \"&VLOOKUP(G10,code436,2)&\" pupils\"))","v":"409 - ALMA DEL MAR Charter School - ACUSHNET pupils"},409201003,{"$f":"A10","v":409},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,4,3)),VALUE(MID(D10,5,3)))","v":201},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,7,3)),VALUE(MID(D10,8,3)))","v":3},{"$f":"IF(OR(A10=410,A10=466,A10=487,A10=499),2,1)","v":1},{"$f":"VLOOKUP(F10,distinfo,4)","v":1},{"$f":"VLOOKUP(D10,enro_chafnd,16)","v":7},{"$f":"VLOOKUP(G10,distinfo,6)","v":105.85493714266119},{"$f":"IF(VLOOKUP(D10,rate_chafnd,40,FALSE)>0,VLOOKUP(D10,rate_chafnd,40),VLOOKUP(G10,distinfo,7))","v":11037},{"$f":"ROUND((L10*K10/100)-L10,0)","v":646},{"$f":"VLOOKUP(G10,distinfo,9)","v":1188}]
[409,2,"409 - ALMA DEL MAR Charter School - DARTMOUTH pupils",409201072,409,201,72,{"$f":"IF(OR(A11=410,A11=466,A11=487,A11=499),2,1)","v":1},1,6,125.23455873979307,19153,{"$f":"ROUND((L11*K11/100)-L11,0)","v":4833},1188]
[409,3,"409 - ALMA DEL MAR Charter School - FALL RIVER pupils",409201095,409,201,95,1,1,12,100.95349482477822,19178,183,1188]
[409,4,"409 - ALMA DEL MAR Charter School - NEW BEDFORD pupils",409201201,409,201,201,1,1,12,100.52451737032956,18552,97,1188]
[409,5,"409 - ALMA DEL MAR Charter School - WESTPORT pupils",409201331,409,201,331,1,1,7,119.08112508700457,16684,3183,1188]
[410,6,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - BOSTON pupils",410035035,410,35,35,2,1.087,11,137.86393690456481,19286,7302,1188]
[410,7,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - BROCKTON pupils",410035044,410,35,44,2,1.087,11,103.48764365547041,12407,433,1188]
[410,8,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - CHELSEA pupils",410035057,410,35,57,2,1.087,12,101.74052401989768,19746,344,1188]
[410,9,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - EVERETT pupils",410035093,410,35,93,2,1.087,11,100,20939,0,1188]
[410,10,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LEOMINSTER pupils",410035153,410,35,153,2,1.087,10,100.12945375745647,21152,27,1188]
[410,11,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LOWELL pupils",410035160,410,35,160,2,1.087,11,101.5606881977328,13434,210,1188]
[410,12,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LYNN pupils",410035163,410,35,163,2,1.087,11,100,19885,0,1188]
[410,13,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - MALDEN pupils",410035165,410,35,165,2,1.087,10,100,19462,0,1188]
[410,14,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - MEDFORD pupils",410035176,410,35,176,2,1.087,8,125.11510690310676,20196,5072,1188]
[410,15,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - PEABODY pupils",410035229,410,35,229,2,1.087,9,108.61124921803416,13434,1157,1188]
[410,16,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - RANDOLPH pupils",410035244,410,35,244,2,1.087,10,128.61679730868042,17293,4949,1188]
[410,17,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - REVERE pupils",410035248,410,35,248,2,1.087,11,103.22634123713455,17980,580,1188]
[410,18,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - SAUGUS pupils",410035262,410,35,262,2,1.087,9,112.53509990051158,15244,1911,1188]
[410,19,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - WINTHROP pupils",410035346,410,35,346,2,1.087,8,110.84918353796613,15840,1719,1188]
[410,20,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - BOSTON pupils",410057035,410,57,35,2,1.04,11,137.86393690456481,19540,7399,1188]
[410,21,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - CHELSEA pupils",410057057,410,57,57,2,1.04,12,101.74052401989768,18562,323,1188]
[410,22,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - EVERETT pupils",410057093,410,57,93,2,1.04,11,100,16793,0,1188]
[410,23,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - LOWELL pupils",410057160,410,57,160,2,1.04,11,101.5606881977328,10993,172,1188]
[410,24,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - LYNN pupils",410057163,410,57,163,2,1.04,11,100,15052,0,1188]
[410,25,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - REVERE pupils",410057248,410,57,248,2,1.04,11,103.22634123713455,18396,594,1188]
[412,26,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BOSTON pupils",412035035,412,35,35,1,1.087,11,137.86393690456481,18913,7161,1188]
[412,27,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BROCKTON pupils",412035044,412,35,44,1,1.087,11,103.48764365547041,17269,602,1188]
[412,28,"412 - ACADEMY OF THE PACIFIC RIM Charter School - CANTON pupils",412035050,412,35,50,1,1.087,5,142.15905653052616,19393,8176,1188]
[412,29,"412 - ACADEMY OF THE PACIFIC RIM Charter School - DEDHAM pupils",412035073,412,35,73,1,1.087,6,176.13143339165876,19407,14775,1188]
[412,30,"412 - ACADEMY OF THE PACIFIC RIM Charter School - FALL RIVER pupils",412035095,412,35,95,1,1.087,12,100.95349482477822,22607,216,1188]
[412,31,"412 - ACADEMY OF THE PACIFIC RIM Charter School - MILTON pupils",412035189,412,35,189,1,1.087,3,134.15500678325202,17851,6097,1188]
[412,32,"412 - ACADEMY OF THE PACIFIC RIM Charter School - NEWTON pupils",412035207,412,35,207,1,1.087,3,172.35108915167942,16240,11750,1188]
[412,33,"412 - ACADEMY OF THE PACIFIC RIM Charter School - NORWOOD pupils",412035220,412,35,220,1,1.087,8,132.96522604388292,18655,6150,1188]
[412,34,"412 - ACADEMY OF THE PACIFIC RIM Charter School - QUINCY pupils",412035243,412,35,243,1,1.087,9,110.73912760230509,11379,1222,1188]
[412,35,"412 - ACADEMY OF THE PACIFIC RIM Charter School - RANDOLPH pupils",412035244,412,35,244,1,1.087,10,128.61679730868042,12407,3550,1188]
[412,36,"412 - ACADEMY OF THE PACIFIC RIM Charter School - SOMERVILLE pupils",412035274,412,35,274,1,1.087,10,144.29908236076398,21152,9370,1188]
[412,37,"412 - ACADEMY OF THE PACIFIC RIM Charter School - STOUGHTON pupils",412035285,412,35,285,1,1.087,9,118.90496972081337,16027,3030,1188]
[412,38,"412 - ACADEMY OF THE PACIFIC RIM Charter School - TAUNTON pupils",412035293,412,35,293,1,1.087,10,103.46776683796406,16883,585,1188]
[412,39,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BRIDGEWATER RAYNHAM pupils",412035625,412,35,625,1,1.087,6,108.64731484794088,17186,1486,1188]
[413,40,"413 - FOUR RIVERS Charter School - ERVING pupils",413114091,413,114,91,1,1,9,213.2082213727426,12565,14225,1188]
[413,41,"413 - FOUR RIVERS Charter School - GREENFIELD pupils",413114114,413,114,114,1,1,10,120.17422458041722,14485,2922,1188]
[413,42,"413 - FOUR RIVERS Charter School - HATFIELD pupils",413114127,413,114,127,1,1,4,197.53140376790708,12565,12255,1188]
[413,43,"413 - FOUR RIVERS Charter School - NORTHAMPTON pupils",413114210,413,114,210,1,1,6,131.16052118041216,12565,3915,1188]
[413,44,"413 - FOUR RIVERS Charter School - ROWE pupils",413114253,413,114,253,1,1,10,298.63970647315045,12565,24959,1188]
[413,45,"413 - FOUR RIVERS Charter School - WARWICK pupils",413114312,413,114,312,1,1,8,130.92272000149424,11615,3592,1188]
[413,46,"413 - FOUR RIVERS Charter School - AMHERST PELHAM pupils",413114605,413,114,605,1,1,6,163.62231442718956,16054,10214,1188]
[413,47,"413 - FOUR RIVERS Charter School - BERKSHIRE HILLS pupils",413114618,413,114,618,1,1,8,201.60741045374309,12565,12767,1188]
[413,48,"413 - FOUR RIVERS Charter School - FRONTIER pupils",413114670,413,114,670,1,1,6,175.81310038219661,13556,10277,1188]
[413,49,"413 - FOUR RIVERS Charter School - GILL MONTAGUE pupils",413114674,413,114,674,1,1,10,138.31511825121746,15329,5873,1188]
[413,50,"413 - FOUR RIVERS Charter School - MOHAWK TRAIL pupils",413114717,413,114,717,1,1,9,147.70898610113161,15772,7525,1188]
[413,51,"413 - FOUR RIVERS Charter School - PIONEER pupils",413114750,413,114,750,1,1,7,157.24109284335907,14735,8434,1188]
[413,52,"413 - FOUR RIVERS Charter School - RALPH C MAHAR pupils",413114755,413,114,755,1,1,10,151.86731838274432,13207,6850,1188]
[414,53,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - CLARKSBURG pupils",414603063,414,603,63,1,1,8,135.4567368832131,14658,5197,1188]
[414,54,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - FLORIDA pupils",414603098,414,603,98,1,1,8,171.33968969677983,16941,12086,1188]
[414,55,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - HANCOCK pupils",414603121,414,603,121,1,1,9,171.24179795407684,17384,12385,1188]
[414,56,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - LEE pupils",414603150,414,603,150,1,1,8,153.16276034593074,10664,5669,1188]
[414,57,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - NORTH ADAMS pupils",414603209,414,603,209,1,1,11,119.6783925837607,17449,3434,1188]
[414,58,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - PITTSFIELD pupils",414603236,414,603,236,1,1,11,113.68100799416318,17150,2346,1188]
[414,59,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - SAVOY pupils",414603263,414,603,263,1,1,11,171.37979791275509,12565,8969,1188]
[414,60,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - HOOSAC VALLEY pupils",414603603,414,603,603,1,1,10,112.9619629012343,15826,2051,1188]
[414,61,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - CENTRAL BERKSHIRE pupils",414603635,414,603,635,1,1,8,127.22072222814825,14177,3859,1188]
[414,62,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - MOUNT GREYLOCK pupils",414603715,414,603,715,1,1,6,150.1472978678878,14310,7176,1188]
[416,63,"416 - BOSTON PREPARATORY Charter School - AVON pupils",416035018,416,35,18,1,1.087,9,132.91997106661984,20674,6806,1188]
[416,64,"416 - BOSTON PREPARATORY Charter School - BEVERLY pupils",416035030,416,35,30,1,1.087,7,120.32888225888053,17663,3591,1188]
[{"$f":"IF(VALUE(MID(D74,1,1))=4,VALUE(MID(D74,1,3)),VALUE(MID(D74,1,4)))","v":416},65,{"$f":"IF(H74=1,A74 & \" - \" &VLOOKUP(A74,codeCHA,2)&\" Charter School - \"&VLOOKUP(G74,code436,2)&\" pupils\",IF(OR(A74=450,A74=466),A74 & \" - \" &VLOOKUP(A74,codeCHA,2)&\" Charter School - \"&VLOOKUP(F74,code436,2)&\" District - \"&VLOOKUP(G74,code436,2)&\" pupils\",A74 & \" - \" &VLOOKUP(A74,codeCHA,2)&\" Charter School - \"&VLOOKUP(F74,code436,2)&\" Campus - \"&VLOOKUP(G74,code436,2)&\" pupils\"))","v":"416 - BOSTON PREPARATORY Charter School - BOSTON pupils"},416035035,{"$f":"A74","v":416},{"$f":"IF(VALUE(MID(D74,1,1))=4,VALUE(MID(D74,4,3)),VALUE(MID(D74,5,3)))","v":35},{"$f":"IF(VALUE(MID(D74,1,1))=4,VALUE(MID(D74,7,3)),VALUE(MID(D74,8,3)))","v":35},1,{"$f":"VLOOKUP(F74,distinfo,4)","v":1.087},{"$f":"VLOOKUP(D74,enro_chafnd,16)","v":11},{"$f":"VLOOKUP(G74,distinfo,6)","v":137.86393690456481},{"$f":"IF(VLOOKUP(D74,rate_chafnd,40,FALSE)>0,VLOOKUP(D74,rate_chafnd,40),VLOOKUP(G74,distinfo,7))","v":19528},{"$f":"ROUND((L74*K74/100)-L74,0)","v":7394},{"$f":"VLOOKUP(G74,distinfo,9)","v":1188}]
[416,66,"416 - BOSTON PREPARATORY Charter School - BROCKTON pupils",416035044,416,35,44,{"$f":"IF(OR(A75=410,A75=466,A75=487,A75=499),2,1)","v":1},1.087,11,103.48764365547041,18299,638,1188]
[416,67,"416 - BOSTON PREPARATORY Charter School - CANTON pupils",416035050,416,35,50,1,1.087,5,142.15905653052616,19860,8373,1188]
[416,68,"416 - BOSTON PREPARATORY Charter School - DEDHAM pupils",416035073,416,35,73,1,1.087,6,176.13143339165876,13434,10227,1188]
[416,69,"416 - BOSTON PREPARATORY Charter School - HOLBROOK pupils",416035133,416,35,133,1,1.087,9,104.31142256018728,14602,630,1188]
[416,70,"416 - BOSTON PREPARATORY Charter School - MILTON pupils",416035189,416,35,189,1,1.087,3,134.15500678325202,17267,5898,1188]
[416,71,"416 - BOSTON PREPARATORY Charter School - QUINCY pupils",416035243,416,35,243,1,1.087,9,110.73912760230509,16027,1721,1188]
[416,72,"416 - BOSTON PREPARATORY Charter School - RANDOLPH pupils",416035244,416,35,244,1,1.087,10,128.61679730868042,20123,5759,1188]
[416,73,"416 - BOSTON PREPARATORY Charter School - SOMERVILLE pupils",416035274,416,35,274,1,1.087,10,144.29908236076398,21152,9370,1188]
[416,74,"416 - BOSTON PREPARATORY Charter School - STOUGHTON pupils",416035285,416,35,285,1,1.087,9,118.90496972081337,13434,2540,1188]
[417,75,"417 - BRIDGE BOSTON Charter School - BOSTON pupils",417035035,417,35,35,1,1.087,11,137.86393690456481,19510,7387,1188]
[417,76,"417 - BRIDGE BOSTON Charter School - BRAINTREE pupils",417035040,417,35,40,1,1.087,6,126.4407540383846,17600,4654,1188]
[417,77,"417 - BRIDGE BOSTON Charter School - BROCKTON pupils",417035044,417,35,44,1,1.087,11,103.48764365547041,11794,411,1188]
[417,78,"417 - BRIDGE BOSTON Charter School - FRAMINGHAM pupils",417035100,417,35,100,1,1.087,10,125.24570096388284,19373,4891,1188]
[417,79,"417 - BRIDGE BOSTON Charter School - HOLBROOK pupils",417035133,417,35,133,1,1.087,9,104.31142256018728,11656,503,1188]
[417,80,"417 - BRIDGE BOSTON Charter School - RANDOLPH pupils",417035244,417,35,244,1,1.087,10,128.61679730868042,16796,4806,1188]
[417,81,"417 - BRIDGE BOSTON Charter School - STOUGHTON pupils",417035285,417,35,285,1,1.087,9,118.90496972081337,14257,2695,1188]
[418,82,"418 - CHRISTA MCAULIFFE Charter School - ASHLAND pupils",418100014,418,100,14,1,1.0169999999999999,5,122.97451815856968,10804,2482,1188]
[418,83,"418 - CHRISTA MCAULIFFE Charter School - FRAMINGHAM pupils",418100100,418,100,100,1,1.0169999999999999,10,125.24570096388284,15201,3838,1188]
[418,84,"418 - CHRISTA MCAULIFFE Charter School - HOLLISTON pupils",418100136,418,100,136,1,1.0169999999999999,3,132.2922875457233,11949,3859,1188]
[418,85,"418 - CHRISTA MCAULIFFE Charter School - MARLBOROUGH pupils",418100170,418,100,170,1,1.0169999999999999,10,105.53175847489531,13713,759,1188]
[418,86,"418 - CHRISTA MCAULIFFE Charter School - NATICK pupils",418100198,418,100,198,1,1.0169999999999999,3,152.14799442272499,10804,5634,1188]
[418,87,"418 - CHRISTA MCAULIFFE Charter School - SOUTHBOROUGH pupils",418100276,418,100,276,1,1.0169999999999999,2,191.80028441382802,10804,9918,1188]
[418,88,"418 - CHRISTA MCAULIFFE Charter School - WALTHAM pupils",418100308,418,100,308,1,1.0169999999999999,10,126.81363018592214,10804,2897,1188]
[418,89,"418 - CHRISTA MCAULIFFE Charter School - WAYLAND pupils",418100315,418,100,315,1,1.0169999999999999,2,165.52930240661169,10804,7080,1188]
[418,90,"418 - CHRISTA MCAULIFFE Charter School - WESTBOROUGH pupils",418100321,418,100,321,1,1.0169999999999999,4,151.44443908448355,10804,5558,1188]
[418,91,"418 - CHRISTA MCAULIFFE Charter School - WORCESTER pupils",418100348,418,100,348,1,1.0169999999999999,11,100.3824887462017,14783,57,1188]
[418,92,"418 - CHRISTA MCAULIFFE Charter School - KING PHILIP pupils",418100690,418,100,690,1,1.0169999999999999,4,150.60296545008291,10804,5467,1188]
[420,93,"420 - BENJAMIN BANNEKER Charter School - ARLINGTON pupils",420049010,420,49,10,1,1.1120000000000001,3,141.97121052464098,15209,6383,1188]
[420,94,"420 - BENJAMIN BANNEKER Charter School - ATTLEBORO pupils",420049016,420,49,16,1,1.1120000000000001,8,101.08664557821081,18699,203,1188]
[420,95,"420 - BENJAMIN BANNEKER Charter School - BELMONT pupils",420049026,420,49,26,1,1.1120000000000001,3,132.16477985294077,13251,4262,1188]
[420,96,"420 - BENJAMIN BANNEKER Charter School - BILLERICA pupils",420049031,420,49,31,1,1.1120000000000001,5,144.88459106998013,12011,5391,1188]
[420,97,"420 - BENJAMIN BANNEKER Charter School - BOSTON pupils",420049035,420,49,35,1,1.1120000000000001,11,137.86393690456481,17359,6573,1188]
[420,98,"420 - BENJAMIN BANNEKER Charter School - BROCKTON pupils",420049044,420,49,44,1,1.1120000000000001,11,103.48764365547041,18422,642,1188]
[420,99,"420 - BENJAMIN BANNEKER Charter School - CAMBRIDGE pupils",420049049,420,49,49,1,1.1120000000000001,7,225.21081237189242,17259,21610,1188]
[420,100,"420 - BENJAMIN BANNEKER Charter School - CHELSEA pupils",420049057,420,49,57,1,1.1120000000000001,12,101.74052401989768,12011,209,1188]
[420,101,"420 - BENJAMIN BANNEKER Charter School - EVERETT pupils",420049093,420,49,93,1,1.1120000000000001,11,100,15733,0,1188]
[420,102,"420 - BENJAMIN BANNEKER Charter School - FITCHBURG pupils",420049097,420,49,97,1,1.1120000000000001,11,100,20571,0,1188]
[420,103,"420 - BENJAMIN BANNEKER Charter School - HAVERHILL pupils",420049128,420,49,128,1,1.1120000000000001,10,103.60715367772923,19888,717,1188]
[420,104,"420 - BENJAMIN BANNEKER Charter School - LEOMINSTER pupils",420049153,420,49,153,1,1.1120000000000001,10,100.12945375745647,14617,19,1188]
[420,105,"420 - BENJAMIN BANNEKER Charter School - LEXINGTON pupils",420049155,420,49,155,1,1.1120000000000001,2,179.73755354766377,10059,8021,1188]
[420,106,"420 - BENJAMIN BANNEKER Charter School - LYNN pupils",420049163,420,49,163,1,1.1120000000000001,11,100,12011,0,1188]
[420,107,"420 - BENJAMIN BANNEKER Charter School - MALDEN pupils",420049165,420,49,165,1,1.1120000000000001,10,100,14937,0,1188]
[420,108,"420 - BENJAMIN BANNEKER Charter School - MAYNARD pupils",420049174,420,49,174,1,1.1120000000000001,5,159.09834730402255,12011,7098,1188]
[420,109,"420 - BENJAMIN BANNEKER Charter School - MEDFORD pupils",420049176,420,49,176,1,1.1120000000000001,8,125.11510690310676,13795,3465,1188]
[420,110,"420 - BENJAMIN BANNEKER Charter School - METHUEN pupils",420049181,420,49,181,1,1.1120000000000001,10,100.85374199694317,19888,170,1188]
[420,111,"420 - BENJAMIN BANNEKER Charter School - NEEDHAM pupils",420049199,420,49,199,1,1.1120000000000001,2,173.51873935361996,16769,12328,1188]
[420,112,"420 - BENJAMIN BANNEKER Charter School - NEWTON pupils",420049207,420,49,207,1,1.1120000000000001,3,172.35108915167942,11585,8382,1188]
[420,113,"420 - BENJAMIN BANNEKER Charter School - QUINCY pupils",420049243,420,49,243,1,1.1120000000000001,9,110.73912760230509,11951,1283,1188]
[420,114,"420 - BENJAMIN BANNEKER Charter School - REVERE pupils",420049248,420,49,248,1,1.1120000000000001,11,103.22634123713455,14465,467,1188]
[420,115,"420 - BENJAMIN BANNEKER Charter School - SAUGUS pupils",420049262,420,49,262,1,1.1120000000000001,9,112.53509990051158,13858,1737,1188]
[420,116,"420 - BENJAMIN BANNEKER Charter School - STONEHAM pupils",420049284,420,49,284,1,1.1120000000000001,5,142.13877441457646,17378,7323,1188]
[420,117,"420 - BENJAMIN BANNEKER Charter School - TEWKSBURY pupils",420049295,420,49,295,1,1.1120000000000001,5,149.39438044755292,17135,8464,1188]
[420,118,"420 - BENJAMIN BANNEKER Charter School - WAKEFIELD pupils",420049305,420,49,305,1,1.1120000000000001,4,141.16389639539034,12011,4944,1188]
[420,119,"420 - BENJAMIN BANNEKER Charter School - WINCHESTER pupils",420049344,420,49,344,1,1.1120000000000001,2,137.98036119625425,16769,6369,1188]
[420,120,"420 - BENJAMIN BANNEKER Charter School - WINTHROP pupils",420049346,420,49,346,1,1.1120000000000001,8,110.84918353796613,11951,1297,1188]
[420,121,"420 - BENJAMIN BANNEKER Charter School - WOBURN pupils",420049347,420,49,347,1,1.1120000000000001,8,142.25030082310474,18893,7982,1188]
[420,122,"420 - BENJAMIN BANNEKER Charter School - AYER SHIRLEY pupils",420049616,420,49,616,1,1.1120000000000001,7,118.98790464643724,18395,3493,1188]
[420,123,"420 - BENJAMIN BANNEKER Charter School - BRIDGEWATER RAYNHAM pupils",420049625,420,49,625,1,1.1120000000000001,6,108.64731484794088,12011,1039,1188]
[428,124,"428 - BROOKE Charter School - ATTLEBORO pupils",428035016,428,35,16,1,1.087,8,101.08664557821081,12064,131,1188]
[428,125,"428 - BROOKE Charter School - AVON pupils",428035018,428,35,18,1,1.087,9,132.91997106661984,18975,6247,1188]
[428,126,"428 - BROOKE Charter School - BOSTON pupils",428035035,428,35,35,1,1.087,11,137.86393690456481,18403,6968,1188]
[428,127,"428 - BROOKE Charter School - BROCKTON pupils",428035044,428,35,44,1,1.087,11,103.48764365547041,17716,618,1188]
[428,128,"428 - BROOKE Charter School - CHELSEA pupils",428035057,428,35,57,1,1.087,12,101.74052401989768,19159,333,1188]
[{"$f":"IF(VALUE(MID(D138,1,1))=4,VALUE(MID(D138,1,3)),VALUE(MID(D138,1,4)))","v":428},129,{"$f":"IF(H138=1,A138 & \" - \" &VLOOKUP(A138,codeCHA,2)&\" Charter School - \"&VLOOKUP(G138,code436,2)&\" pupils\",IF(OR(A138=450,A138=466),A138 & \" - \" &VLOOKUP(A138,codeCHA,2)&\" Charter School - \"&VLOOKUP(F138,code436,2)&\" District - \"&VLOOKUP(G138,code436,2)&\" pupils\",A138 & \" - \" &VLOOKUP(A138,codeCHA,2)&\" Charter School - \"&VLOOKUP(F138,code436,2)&\" Campus - \"&VLOOKUP(G138,code436,2)&\" pupils\"))","v":"428 - BROOKE Charter School - DEDHAM pupils"},428035073,{"$f":"A138","v":428},{"$f":"IF(VALUE(MID(D138,1,1))=4,VALUE(MID(D138,4,3)),VALUE(MID(D138,5,3)))","v":35},{"$f":"IF(VALUE(MID(D138,1,1))=4,VALUE(MID(D138,7,3)),VALUE(MID(D138,8,3)))","v":73},1,{"$f":"VLOOKUP(F138,distinfo,4)","v":1.087},{"$f":"VLOOKUP(D138,enro_chafnd,16)","v":6},{"$f":"VLOOKUP(G138,distinfo,6)","v":176.13143339165876},{"$f":"IF(VLOOKUP(D138,rate_chafnd,40,FALSE)>0,VLOOKUP(D138,rate_chafnd,40),VLOOKUP(G138,distinfo,7))","v":16032},{"$f":"ROUND((L138*K138/100)-L138,0)","v":12205},{"$f":"VLOOKUP(G138,distinfo,9)","v":1188}]
[428,130,"428 - BROOKE Charter School - EVERETT pupils",428035093,428,35,93,{"$f":"IF(OR(A139=410,A139=466,A139=487,A139=499),2,1)","v":1},1.087,11,100,20838,0,1188]
[428,131,"428 - BROOKE Charter School - HAVERHILL pupils",428035128,428,35,128,1,1.087,10,103.60715367772923,11794,425,1188]
[428,132,"428 - BROOKE Charter School - HOLBROOK pupils",428035133,428,35,133,1,1.087,9,104.31142256018728,16027,691,1188]
[428,133,"428 - BROOKE Charter School - LYNN pupils",428035163,428,35,163,1,1.087,11,100,18227,0,1188]
[428,134,"428 - BROOKE Charter School - MALDEN pupils",428035165,428,35,165,1,1.087,10,100,19252,0,1188]
[428,135,"428 - BROOKE Charter School - NORWOOD pupils",428035220,428,35,220,1,1.087,8,132.96522604388292,18089,5963,1188]
[428,136,"428 - BROOKE Charter School - QUINCY pupils",428035243,428,35,243,1,1.087,9,110.73912760230509,19561,2101,1188]
[428,137,"428 - BROOKE Charter School - RANDOLPH pupils",428035244,428,35,244,1,1.087,10,128.61679730868042,14734,4216,1188]
[428,138,"428 - BROOKE Charter School - REVERE pupils",428035248,428,35,248,1,1.087,11,103.22634123713455,17629,569,1188]
[428,139,"428 - BROOKE Charter School - SALEM pupils",428035258,428,35,258,1,1.087,10,124.56585760083183,20331,4994,1188]
[428,140,"428 - BROOKE Charter School - SAUGUS pupils",428035262,428,35,262,1,1.087,9,112.53509990051158,19442,2437,1188]
[428,141,"428 - BROOKE Charter School - STOUGHTON pupils",428035285,428,35,285,1,1.087,9,118.90496972081337,12407,2346,1188]
[428,142,"428 - BROOKE Charter School - TAUNTON pupils",428035293,428,35,293,1,1.087,10,103.46776683796406,20124,698,1188]
[428,143,"428 - BROOKE Charter School - WATERTOWN pupils",428035314,428,35,314,1,1.087,7,159.14048623067796,11794,6975,1188]
[428,144,"428 - BROOKE Charter School - WEYMOUTH pupils",428035336,428,35,336,1,1.087,8,113.38729758643215,14967,2004,1188]
[428,145,"428 - BROOKE Charter School - WINTHROP pupils",428035346,428,35,346,1,1.087,8,110.84918353796613,15636,1696,1188]
[428,146,"428 - BROOKE Charter School - WRENTHAM pupils",428035350,428,35,350,1,1.087,3,153.02312852107519,16654,8830,1188]
[429,147,"429 - KIPP ACADEMY LYNN Charter School - BEVERLY pupils",429163030,429,163,30,1,1,7,120.32888225888053,18399,3740,1188]
[429,148,"429 - KIPP ACADEMY LYNN Charter School - BOSTON pupils",429163035,429,163,35,1,1,11,137.86393690456481,20404,7726,1188]
[429,149,"429 - KIPP ACADEMY LYNN Charter School - CHELSEA pupils",429163057,429,163,57,1,1,12,101.74052401989768,21080,367,1188]
[429,150,"429 - KIPP ACADEMY LYNN Charter School - DANVERS pupils",429163071,429,163,71,1,1,5,141.52560522249428,17065,7086,1188]
[429,151,"429 - KIPP ACADEMY LYNN Charter School - HAVERHILL pupils",429163128,429,163,128,1,1,10,103.60715367772923,18201,657,1188]
[429,152,"429 - KIPP ACADEMY LYNN Charter School - LOWELL pupils",429163160,429,163,160,1,1,11,101.5606881977328,20404,318,1188]
[429,153,"429 - KIPP ACADEMY LYNN Charter School - LYNN pupils",429163163,429,163,163,1,1,11,100,17512,0,1188]
[429,154,"429 - KIPP ACADEMY LYNN Charter School - MALDEN pupils",429163165,429,163,165,1,1,10,100,17828,0,1188]
[429,155,"429 - KIPP ACADEMY LYNN Charter School - MARBLEHEAD pupils",429163168,429,163,168,1,1,3,165.55788543269111,16365,10729,1188]
[429,156,"429 - KIPP ACADEMY LYNN Charter School - METHUEN pupils",429163181,429,163,181,1,1,10,100.85374199694317,19729,168,1188]
[429,157,"429 - KIPP ACADEMY LYNN Charter School - PEABODY pupils",429163229,429,163,229,1,1,9,108.61124921803416,14912,1284,1188]
[429,158,"429 - KIPP ACADEMY LYNN Charter School - READING pupils",429163246,429,163,246,1,1,3,136.38516340555228,17077,6213,1188]
[429,159,"429 - KIPP ACADEMY LYNN Charter School - REVERE pupils",429163248,429,163,248,1,1,11,103.22634123713455,19137,617,1188]
[429,160,"429 - KIPP ACADEMY LYNN Charter School - SALEM pupils",429163258,429,163,258,1,1,10,124.56585760083183,17080,4196,1188]
[429,161,"429 - KIPP ACADEMY LYNN Charter School - SAUGUS pupils",429163262,429,163,262,1,1,9,112.53509990051158,17920,2246,1188]
[429,162,"429 - KIPP ACADEMY LYNN Charter School - SWAMPSCOTT pupils",429163291,429,163,291,1,1,5,134.50103587355048,17295,5967,1188]
[429,163,"429 - KIPP ACADEMY LYNN Charter School - WAKEFIELD pupils",429163305,429,163,305,1,1,4,141.16389639539034,17262,7106,1188]
[429,164,"429 - KIPP ACADEMY LYNN Charter School - WOBURN pupils",429163347,429,163,347,1,1,8,142.25030082310474,17314,7315,1188]
[430,165,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BELLINGHAM pupils",430170025,430,170,25,1,1.02,6,138.41836261547991,12765,4904,1188]
[430,166,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - CLINTON pupils",430170064,430,170,64,1,1.02,10,109.98713642786014,13915,1390,1188]
[430,167,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FRAMINGHAM pupils",430170100,430,170,100,1,1.02,10,125.24570096388284,12765,3223,1188]
[430,168,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FRANKLIN pupils",430170101,430,170,101,1,1.02,3,138.89241898876276,11797,4588,1188]
[430,169,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - GRAFTON pupils",430170110,430,170,110,1,1.02,4,132.37554684136182,12523,4054,1188]
[430,170,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOLLISTON pupils",430170136,430,170,136,1,1.02,3,132.2922875457233,12765,4122,1188]
[430,171,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOPKINTON pupils",430170139,430,170,139,1,1.02,2,131.16707061718461,12765,3978,1188]
[430,172,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HUDSON pupils",430170141,430,170,141,1,1.02,7,155.08654617169265,12865,7087,1188]
[430,173,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LEOMINSTER pupils",430170153,430,170,153,1,1.02,10,100.12945375745647,16980,22,1188]
[430,174,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LUNENBURG pupils",430170162,430,170,162,1,1.02,5,120.08853615795768,12765,2564,1188]
[430,175,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MARLBOROUGH pupils",430170170,430,170,170,1,1.02,10,105.53175847489531,13900,769,1188]
[430,176,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MAYNARD pupils",430170174,430,170,174,1,1.02,5,159.09834730402255,12082,7140,1188]
[430,177,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MILFORD pupils",430170185,430,170,185,1,1.02,10,112.61932855375618,19088,2409,1188]
[430,178,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MILLBURY pupils",430170186,430,170,186,1,1.02,7,131.24666654593909,12765,3989,1188]
[430,179,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NATICK pupils",430170198,430,170,198,1,1.02,3,152.14799442272499,12765,6657,1188]
[430,180,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SHREWSBURY pupils",430170271,430,170,271,1,1.02,4,129.76373148151421,12507,3723,1188]
[430,181,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WATERTOWN pupils",430170314,430,170,314,1,1.02,7,159.14048623067796,10829,6404,1188]
[430,182,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WESTBOROUGH pupils",430170321,430,170,321,1,1.02,4,151.44443908448355,15269,7855,1188]
[430,183,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WORCESTER pupils",430170348,430,170,348,1,1.02,11,100.3824887462017,18084,69,1188]
[430,184,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - ACTON BOXBOROUGH pupils",430170600,430,170,600,1,1.02,3,143.05539259269889,17357,7473,1188]
[430,185,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - AYER SHIRLEY pupils",430170616,430,170,616,1,1.02,7,118.98790464643724,11797,2240,1188]
[430,186,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BERLIN BOYLSTON pupils",430170620,430,170,620,1,1.02,4,164.32560010709253,13709,8818,1188]
[430,187,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - GROTON DUNSTABLE pupils",430170673,430,170,673,1,1.02,2,157.03849481472849,12765,7281,1188]
[430,188,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - KING PHILIP pupils",430170690,430,170,690,1,1.02,4,150.60296545008291,12765,6459,1188]
[430,189,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MENDON UPTON pupils",430170710,430,170,710,1,1.02,3,143.97167898010312,12765,5613,1188]
[430,190,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NASHOBA pupils",430170725,430,170,725,1,1.02,3,127.17497358623098,12120,3294,1188]
[430,191,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTHBORO SOUTHBORO pupils",430170730,430,170,730,1,1.02,3,147.10573161623026,12765,6013,1188]
[430,192,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTH MIDDLESEX pupils",430170735,430,170,735,1,1.02,6,129.96981631207848,12765,3826,1188]
[{"$f":"IF(VALUE(MID(D202,1,1))=4,VALUE(MID(D202,1,3)),VALUE(MID(D202,1,4)))","v":430},193,{"$f":"IF(H202=1,A202 & \" - \" &VLOOKUP(A202,codeCHA,2)&\" Charter School - \"&VLOOKUP(G202,code436,2)&\" pupils\",IF(OR(A202=450,A202=466),A202 & \" - \" &VLOOKUP(A202,codeCHA,2)&\" Charter School - \"&VLOOKUP(F202,code436,2)&\" District - \"&VLOOKUP(G202,code436,2)&\" pupils\",A202 & \" - \" &VLOOKUP(A202,codeCHA,2)&\" Charter School - \"&VLOOKUP(F202,code436,2)&\" Campus - \"&VLOOKUP(G202,code436,2)&\" pupils\"))","v":"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WACHUSETT pupils"},430170775,{"$f":"A202","v":430},{"$f":"IF(VALUE(MID(D202,1,1))=4,VALUE(MID(D202,4,3)),VALUE(MID(D202,5,3)))","v":170},{"$f":"IF(VALUE(MID(D202,1,1))=4,VALUE(MID(D202,7,3)),VALUE(MID(D202,8,3)))","v":775},1,{"$f":"VLOOKUP(F202,distinfo,4)","v":1.02},{"$f":"VLOOKUP(D202,enro_chafnd,16)","v":4},{"$f":"VLOOKUP(G202,distinfo,6)","v":111.14558610395076},{"$f":"IF(VLOOKUP(D202,rate_chafnd,40,FALSE)>0,VLOOKUP(D202,rate_chafnd,40),VLOOKUP(G202,distinfo,7))","v":15246},{"$f":"ROUND((L202*K202/100)-L202,0)","v":1699},{"$f":"VLOOKUP(G202,distinfo,9)","v":1188}]
[432,194,"432 - CAPE COD LIGHTHOUSE Charter School - BARNSTABLE pupils",432712020,432,712,20,{"$f":"IF(OR(A203=410,A203=466,A203=487,A203=499),2,1)","v":1},1,10,116.50517332841252,13996,2310,1188]
[432,195,"432 - CAPE COD LIGHTHOUSE Charter School - MASHPEE pupils",432712172,432,712,172,1,1,8,165.43191225104837,16941,11085,1188]
[432,196,"432 - CAPE COD LIGHTHOUSE Charter School - NEW BEDFORD pupils",432712201,432,712,201,1,1,12,100.52451737032956,19178,101,1188]
[432,197,"432 - CAPE COD LIGHTHOUSE Charter School - PROVINCETOWN pupils",432712242,432,712,242,1,1,10,368.96464588939335,17828,47951,1188]
[432,198,"432 - CAPE COD LIGHTHOUSE Charter School - SANDWICH pupils",432712261,432,712,261,1,1,5,176.5037647409651,12942,9901,1188]
[432,199,"432 - CAPE COD LIGHTHOUSE Charter School - TRURO pupils",432712300,432,712,300,1,1,9,283.35136819894109,10664,19553,1188]
[432,200,"432 - CAPE COD LIGHTHOUSE Charter School - DENNIS YARMOUTH pupils",432712645,432,712,645,1,1,10,130.41523361640409,14758,4489,1188]
[432,201,"432 - CAPE COD LIGHTHOUSE Charter School - NAUSET pupils",432712660,432,712,660,1,1,7,194.78399112302753,13734,13018,1188]
[432,202,"432 - CAPE COD LIGHTHOUSE Charter School - MONOMOY pupils",432712712,432,712,712,1,1,8,165.485695318251,13354,8745,1188]
[435,203,"435 - INNOVATION ACADEMY Charter School - ANDOVER pupils",435301009,435,301,9,1,1,3,164.76625377828211,12565,8138,1188]
[435,204,"435 - INNOVATION ACADEMY Charter School - BILLERICA pupils",435301031,435,301,31,1,1,5,144.88459106998013,12762,5728,1188]
[435,205,"435 - INNOVATION ACADEMY Charter School - CHELMSFORD pupils",435301056,435,301,56,1,1,4,129.35074063800042,12369,3630,1188]
[435,206,"435 - INNOVATION ACADEMY Charter School - DRACUT pupils",435301079,435,301,79,1,1,7,101.02650068271204,13321,137,1188]
[435,207,"435 - INNOVATION ACADEMY Charter School - LAWRENCE pupils",435301149,435,301,149,1,1,12,101.93488611763102,17619,341,1188]
[435,208,"435 - INNOVATION ACADEMY Charter School - LOWELL pupils",435301160,435,301,160,1,1,11,101.5606881977328,15388,240,1188]
[435,209,"435 - INNOVATION ACADEMY Charter School - METHUEN pupils",435301181,435,301,181,1,1,10,100.85374199694317,12565,107,1188]
[435,210,"435 - INNOVATION ACADEMY Charter School - NORTH ANDOVER pupils",435301211,435,301,211,1,1,5,123.89828949199,16496,3942,1188]
[435,211,"435 - INNOVATION ACADEMY Charter School - TEWKSBURY pupils",435301295,435,301,295,1,1,5,149.39438044755292,12699,6273,1188]
[435,212,"435 - INNOVATION ACADEMY Charter School - TYNGSBOROUGH pupils",435301301,435,301,301,1,1,5,128.25571661108506,13250,3744,1188]
[435,213,"435 - INNOVATION ACADEMY Charter School - WALTHAM pupils",435301308,435,301,308,1,1,10,126.81363018592214,22950,6154,1188]
[435,214,"435 - INNOVATION ACADEMY Charter School - WESTFORD pupils",435301326,435,301,326,1,1,2,132.14066543864456,12422,3993,1188]
[435,215,"435 - INNOVATION ACADEMY Charter School - WILMINGTON pupils",435301342,435,301,342,1,1,3,172.32467633971922,10664,7713,1188]
[435,216,"435 - INNOVATION ACADEMY Charter School - AYER SHIRLEY pupils",435301616,435,301,616,1,1,7,118.98790464643724,16498,3133,1188]
[435,217,"435 - INNOVATION ACADEMY Charter School - GROTON DUNSTABLE pupils",435301673,435,301,673,1,1,2,157.03849481472849,12331,7033,1188]
[435,218,"435 - INNOVATION ACADEMY Charter School - NASHOBA pupils",435301725,435,301,725,1,1,3,127.17497358623098,17077,4641,1188]
[435,219,"435 - INNOVATION ACADEMY Charter School - NORTH MIDDLESEX pupils",435301735,435,301,735,1,1,6,129.96981631207848,14786,4431,1188]
[436,220,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - ARLINGTON pupils",436049010,436,49,10,1,1.1120000000000001,3,141.97121052464098,17595,7385,1188]
[436,221,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BELMONT pupils",436049026,436,49,26,1,1.1120000000000001,3,132.16477985294077,16546,5322,1188]
[436,222,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BOSTON pupils",436049035,436,49,35,1,1.1120000000000001,11,137.86393690456481,16823,6370,1188]
[436,223,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CAMBRIDGE pupils",436049049,436,49,49,1,1.1120000000000001,7,225.21081237189242,18159,22737,1188]
[436,224,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CHELSEA pupils",436049057,436,49,57,1,1.1120000000000001,12,101.74052401989768,23046,401,1188]
[436,225,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - EVERETT pupils",436049093,436,49,93,1,1.1120000000000001,11,100,18794,0,1188]
[436,226,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - FALL RIVER pupils",436049095,436,49,95,1,1.1120000000000001,12,100.95349482477822,23046,220,1188]
[436,227,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - HOLBROOK pupils",436049133,436,49,133,1,1.1120000000000001,9,104.31142256018728,11585,499,1188]
[436,228,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LAWRENCE pupils",436049149,436,49,149,1,1.1120000000000001,12,101.93488611763102,13684,265,1188]
[436,229,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LEOMINSTER pupils",436049153,436,49,153,1,1.1120000000000001,10,100.12945375745647,13684,18,1188]
[436,230,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LEXINGTON pupils",436049155,436,49,155,1,1.1120000000000001,2,179.73755354766377,13684,10911,1188]
[436,231,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LYNN pupils",436049163,436,49,163,1,1.1120000000000001,11,100,13684,0,1188]
[436,232,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MALDEN pupils",436049165,436,49,165,1,1.1120000000000001,10,100,19514,0,1188]
[436,233,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MARLBOROUGH pupils",436049170,436,49,170,1,1.1120000000000001,10,105.53175847489531,13684,757,1188]
[436,234,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MEDFORD pupils",436049176,436,49,176,1,1.1120000000000001,8,125.11510690310676,18882,4742,1188]
[436,235,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - PEABODY pupils",436049229,436,49,229,1,1.1120000000000001,9,108.61124921803416,13684,1178,1188]
[436,236,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - QUINCY pupils",436049243,436,49,243,1,1.1120000000000001,9,110.73912760230509,13684,1470,1188]
[436,237,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - RANDOLPH pupils",436049244,436,49,244,1,1.1120000000000001,10,128.61679730868042,12634,3615,1188]
[436,238,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - REVERE pupils",436049248,436,49,248,1,1.1120000000000001,11,103.22634123713455,21270,686,1188]
[436,239,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - SOMERVILLE pupils",436049274,436,49,274,1,1.1120000000000001,10,144.29908236076398,17570,7783,1188]
[436,240,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WALTHAM pupils",436049308,436,49,308,1,1.1120000000000001,10,126.81363018592214,21561,5781,1188]
[436,241,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WATERTOWN pupils",436049314,436,49,314,1,1.1120000000000001,7,159.14048623067796,20098,11886,1188]
[436,242,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WOBURN pupils",436049347,436,49,347,1,1.1120000000000001,8,142.25030082310474,21771,9198,1188]
[436,243,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - AYER SHIRLEY pupils",436049616,436,49,616,1,1.1120000000000001,7,118.98790464643724,21284,4041,1188]
[437,244,"437 - CITY ON A HILL Charter School - BOSTON pupils",437035035,437,35,35,1,1.087,11,137.86393690456481,21428,8113,1188]
[437,245,"437 - CITY ON A HILL Charter School - BROCKTON pupils",437035044,437,35,44,1,1.087,11,103.48764365547041,13434,469,1188]
[437,246,"437 - CITY ON A HILL Charter School - EASTON pupils",437035088,437,35,88,1,1.087,4,132.28108588556685,13434,4337,1188]
[437,247,"437 - CITY ON A HILL Charter School - EVERETT pupils",437035093,437,35,93,1,1.087,11,100,21879,0,1188]
[437,248,"437 - CITY ON A HILL Charter School - FRAMINGHAM pupils",437035100,437,35,100,1,1.087,10,125.24570096388284,21152,5340,1188]
[437,249,"437 - CITY ON A HILL Charter School - MEDFORD pupils",437035176,437,35,176,1,1.087,8,125.11510690310676,20196,5072,1188]
[437,250,"437 - CITY ON A HILL Charter School - QUINCY pupils",437035243,437,35,243,1,1.087,9,110.73912760230509,20674,2220,1188]
[437,251,"437 - CITY ON A HILL Charter School - RANDOLPH pupils",437035244,437,35,244,1,1.087,10,128.61679730868042,18579,5317,1188]
[437,252,"437 - CITY ON A HILL Charter School - WEYMOUTH pupils",437035336,437,35,336,1,1.087,8,113.38729758643215,16815,2251,1188]
[438,253,"438 - CODMAN ACADEMY Charter School - BOSTON pupils",438035035,438,35,35,1,1.087,11,137.86393690456481,20057,7594,1188]
[438,254,"438 - CODMAN ACADEMY Charter School - BROCKTON pupils",438035044,438,35,44,1,1.087,11,103.48764365547041,21292,743,1188]
[438,255,"438 - CODMAN ACADEMY Charter School - NORWOOD pupils",438035220,438,35,220,1,1.087,8,132.96522604388292,20196,6658,1188]
[438,256,"438 - CODMAN ACADEMY Charter School - QUINCY pupils",438035243,438,35,243,1,1.087,9,110.73912760230509,9598,1031,1188]
[{"$f":"IF(VALUE(MID(D266,1,1))=4,VALUE(MID(D266,1,3)),VALUE(MID(D266,1,4)))","v":438},257,{"$f":"IF(H266=1,A266 & \" - \" &VLOOKUP(A266,codeCHA,2)&\" Charter School - \"&VLOOKUP(G266,code436,2)&\" pupils\",IF(OR(A266=450,A266=466),A266 & \" - \" &VLOOKUP(A266,codeCHA,2)&\" Charter School - \"&VLOOKUP(F266,code436,2)&\" District - \"&VLOOKUP(G266,code436,2)&\" pupils\",A266 & \" - \" &VLOOKUP(A266,codeCHA,2)&\" Charter School - \"&VLOOKUP(F266,code436,2)&\" Campus - \"&VLOOKUP(G266,code436,2)&\" pupils\"))","v":"438 - CODMAN ACADEMY Charter School - RANDOLPH pupils"},438035244,{"$f":"A266","v":438},{"$f":"IF(VALUE(MID(D266,1,1))=4,VALUE(MID(D266,4,3)),VALUE(MID(D266,5,3)))","v":35},{"$f":"IF(VALUE(MID(D266,1,1))=4,VALUE(MID(D266,7,3)),VALUE(MID(D266,8,3)))","v":244},1,{"$f":"VLOOKUP(F266,distinfo,4)","v":1.087},{"$f":"VLOOKUP(D266,enro_chafnd,16)","v":10},{"$f":"VLOOKUP(G266,distinfo,6)","v":128.61679730868042},{"$f":"IF(VLOOKUP(D266,rate_chafnd,40,FALSE)>0,VLOOKUP(D266,rate_chafnd,40),VLOOKUP(G266,distinfo,7))","v":19514},{"$f":"ROUND((L266*K266/100)-L266,0)","v":5584},{"$f":"VLOOKUP(G266,distinfo,9)","v":1188}]
[438,258,"438 - CODMAN ACADEMY Charter School - TAUNTON pupils",438035293,438,35,293,{"$f":"IF(OR(A267=410,A267=466,A267=487,A267=499),2,1)","v":1},1.087,10,103.46776683796406,21152,734,1188]
[438,259,"438 - CODMAN ACADEMY Charter School - WHITMAN HANSON pupils",438035780,438,35,780,1,1.087,6,117.65593560460613,13434,2372,1188]
[439,260,"439 - CONSERVATORY LAB Charter School - BOSTON pupils",439035035,439,35,35,1,1.087,11,137.86393690456481,18529,7016,1188]
[439,261,"439 - CONSERVATORY LAB Charter School - BROCKTON pupils",439035044,439,35,44,1,1.087,11,103.48764365547041,15809,551,1188]
[439,262,"439 - CONSERVATORY LAB Charter School - DEDHAM pupils",439035073,439,35,73,1,1.087,6,176.13143339165876,17393,13242,1188]
[439,263,"439 - CONSERVATORY LAB Charter School - EASTON pupils",439035088,439,35,88,1,1.087,4,132.28108588556685,11794,3807,1188]
[439,264,"439 - CONSERVATORY LAB Charter School - NORWOOD pupils",439035220,439,35,220,1,1.087,8,132.96522604388292,11794,3888,1188]
[439,265,"439 - CONSERVATORY LAB Charter School - QUINCY pupils",439035243,439,35,243,1,1.087,9,110.73912760230509,18975,2038,1188]
[439,266,"439 - CONSERVATORY LAB Charter School - RANDOLPH pupils",439035244,439,35,244,1,1.087,10,128.61679730868042,16306,4666,1188]
[439,267,"439 - CONSERVATORY LAB Charter School - STOUGHTON pupils",439035285,439,35,285,1,1.087,9,118.90496972081337,15414,2914,1188]
[440,268,"440 - COMMUNITY DAY Charter School - ANDOVER pupils",440149009,440,149,9,1,1,3,164.76625377828211,13107,8489,1188]
[440,269,"440 - COMMUNITY DAY Charter School - DRACUT pupils",440149079,440,149,79,1,1,7,101.02650068271204,17388,178,1188]
[440,270,"440 - COMMUNITY DAY Charter School - HAVERHILL pupils",440149128,440,149,128,1,1,10,103.60715367772923,17742,640,1188]
[440,271,"440 - COMMUNITY DAY Charter School - LAWRENCE pupils",440149149,440,149,149,1,1,12,101.93488611763102,18462,357,1188]
[440,272,"440 - COMMUNITY DAY Charter School - LOWELL pupils",440149160,440,149,160,1,1,11,101.5606881977328,14770,231,1188]
[440,273,"440 - COMMUNITY DAY Charter School - METHUEN pupils",440149181,440,149,181,1,1,10,100.85374199694317,15188,130,1188]
[440,274,"440 - COMMUNITY DAY Charter School - NORTH ANDOVER pupils",440149211,440,149,211,1,1,5,123.89828949199,10851,2593,1188]
[440,275,"440 - COMMUNITY DAY Charter School - PENTUCKET pupils",440149745,440,149,745,1,1,4,142.77068773806539,11037,4721,1188]
[441,276,"441 - SPRINGFIELD INTERNATIONAL Charter School - AGAWAM pupils",441281005,441,281,5,1,1,8,142.70667584654427,18842,8047,1188]
[441,277,"441 - SPRINGFIELD INTERNATIONAL Charter School - BELCHERTOWN pupils",441281024,441,281,24,1,1,5,119.31363986991614,13668,2640,1188]
[441,278,"441 - SPRINGFIELD INTERNATIONAL Charter School - CHICOPEE pupils",441281061,441,281,61,1,1,11,102.8475976765979,21064,600,1188]
[441,279,"441 - SPRINGFIELD INTERNATIONAL Charter School - EAST LONGMEADOW pupils",441281087,441,281,87,1,1,6,133.24526739032098,14025,4663,1188]
[441,280,"441 - SPRINGFIELD INTERNATIONAL Charter School - GRANBY pupils",441281111,441,281,111,1,1,8,120.41699884830763,17891,3653,1188]
[441,281,"441 - SPRINGFIELD INTERNATIONAL Charter School - LUDLOW pupils",441281161,441,281,161,1,1,8,134.90979262380284,12565,4386,1188]
[441,282,"441 - SPRINGFIELD INTERNATIONAL Charter School - MONSON pupils",441281191,441,281,191,1,1,8,128.97097032226912,10664,3089,1188]
[441,283,"441 - SPRINGFIELD INTERNATIONAL Charter School - NORTHAMPTON pupils",441281210,441,281,210,1,1,6,131.16052118041216,16427,5119,1188]
[441,284,"441 - SPRINGFIELD INTERNATIONAL Charter School - PALMER pupils",441281227,441,281,227,1,1,10,126.21028959804124,18965,4971,1188]
[441,285,"441 - SPRINGFIELD INTERNATIONAL Charter School - SPRINGFIELD pupils",441281281,441,281,281,1,1,12,100,17515,0,1188]
[441,286,"441 - SPRINGFIELD INTERNATIONAL Charter School - WESTFIELD pupils",441281325,441,281,325,1,1,9,107.34355143866607,18335,1346,1188]
[441,287,"441 - SPRINGFIELD INTERNATIONAL Charter School - WEST SPRINGFIELD pupils",441281332,441,281,332,1,1,10,103.68264382941726,18201,670,1188]
[441,288,"441 - SPRINGFIELD INTERNATIONAL Charter School - GATEWAY pupils",441281672,441,281,672,1,1,10,122.12475210918123,19349,4281,1188]
[441,289,"441 - SPRINGFIELD INTERNATIONAL Charter School - HAMPDEN WILBRAHAM pupils",441281680,441,281,680,1,1,5,129.56922471595544,15445,4567,1188]
[444,290,"444 - NEIGHBORHOOD HOUSE Charter School - ATTLEBORO pupils",444035016,444,35,16,1,1.087,8,101.08664557821081,20196,219,1188]
[444,291,"444 - NEIGHBORHOOD HOUSE Charter School - BOSTON pupils",444035035,444,35,35,1,1.087,11,137.86393690456481,18396,6965,1188]
[444,292,"444 - NEIGHBORHOOD HOUSE Charter School - BRAINTREE pupils",444035040,444,35,40,1,1.087,6,126.4407540383846,15517,4103,1188]
[444,293,"444 - NEIGHBORHOOD HOUSE Charter School - BROCKTON pupils",444035044,444,35,44,1,1.087,11,103.48764365547041,18457,644,1188]
[444,294,"444 - NEIGHBORHOOD HOUSE Charter School - DEDHAM pupils",444035073,444,35,73,1,1.087,6,176.13143339165876,15310,11656,1188]
[444,295,"444 - NEIGHBORHOOD HOUSE Charter School - FRAMINGHAM pupils",444035100,444,35,100,1,1.087,10,125.24570096388284,21152,5340,1188]
[444,296,"444 - NEIGHBORHOOD HOUSE Charter School - HOLBROOK pupils",444035133,444,35,133,1,1.087,9,104.31142256018728,11379,491,1188]
[444,297,"444 - NEIGHBORHOOD HOUSE Charter School - MILTON pupils",444035189,444,35,189,1,1.087,3,134.15500678325202,18295,6249,1188]
[444,298,"444 - NEIGHBORHOOD HOUSE Charter School - NORWOOD pupils",444035220,444,35,220,1,1.087,8,132.96522604388292,11794,3888,1188]
[444,299,"444 - NEIGHBORHOOD HOUSE Charter School - QUINCY pupils",444035243,444,35,243,1,1.087,9,110.73912760230509,20854,2240,1188]
[444,300,"444 - NEIGHBORHOOD HOUSE Charter School - RANDOLPH pupils",444035244,444,35,244,1,1.087,10,128.61679730868042,18693,5349,1188]
[444,301,"444 - NEIGHBORHOOD HOUSE Charter School - STOUGHTON pupils",444035285,444,35,285,1,1.087,9,118.90496972081337,11765,2224,1188]
[444,302,"444 - NEIGHBORHOOD HOUSE Charter School - WEYMOUTH pupils",444035336,444,35,336,1,1.087,8,113.38729758643215,13434,1798,1188]
[445,303,"445 - ABBY KELLEY FOSTER Charter School - AUBURN pupils",445348017,445,348,17,1,1,6,118.3292762346598,16968,3110,1188]
[445,304,"445 - ABBY KELLEY FOSTER Charter School - FITCHBURG pupils",445348097,445,348,97,1,1,11,100,20101,0,1188]
[445,305,"445 - ABBY KELLEY FOSTER Charter School - GRAFTON pupils",445348110,445,348,110,1,1,4,132.37554684136182,13112,4245,1188]
[445,306,"445 - ABBY KELLEY FOSTER Charter School - LEICESTER pupils",445348151,445,348,151,1,1,8,115.50504267382291,16158,2505,1188]
[445,307,"445 - ABBY KELLEY FOSTER Charter School - LEOMINSTER pupils",445348153,445,348,153,1,1,10,100.12945375745647,16322,21,1188]
[445,308,"445 - ABBY KELLEY FOSTER Charter School - MARLBOROUGH pupils",445348170,445,348,170,1,1,10,105.53175847489531,10664,590,1188]
[445,309,"445 - ABBY KELLEY FOSTER Charter School - MILLBURY pupils",445348186,445,348,186,1,1,7,131.24666654593909,14965,4676,1188]
[445,310,"445 - ABBY KELLEY FOSTER Charter School - OXFORD pupils",445348226,445,348,226,1,1,9,109.50303312250644,15565,1479,1188]
[445,311,"445 - ABBY KELLEY FOSTER Charter School - PALMER pupils",445348227,445,348,227,1,1,10,126.21028959804124,20969,5496,1188]
[445,312,"445 - ABBY KELLEY FOSTER Charter School - SHREWSBURY pupils",445348271,445,348,271,1,1,4,129.76373148151421,16422,4888,1188]
[445,313,"445 - ABBY KELLEY FOSTER Charter School - WEBSTER pupils",445348316,445,348,316,1,1,11,106.04453281931237,18833,1138,1188]
[445,314,"445 - ABBY KELLEY FOSTER Charter School - WEST BOYLSTON pupils",445348322,445,348,322,1,1,6,147.02361950917143,17955,8443,1188]
[445,315,"445 - ABBY KELLEY FOSTER Charter School - WORCESTER pupils",445348348,445,348,348,1,1,11,100.3824887462017,17366,66,1188]
[445,316,"445 - ABBY KELLEY FOSTER Charter School - BERLIN BOYLSTON pupils",445348620,445,348,620,1,1,4,164.32560010709253,10664,6860,1188]
[445,317,"445 - ABBY KELLEY FOSTER Charter School - DUDLEY CHARLTON pupils",445348658,445,348,658,1,1,7,115.84458917593183,16221,2570,1188]
[445,318,"445 - ABBY KELLEY FOSTER Charter School - QUABBIN pupils",445348753,445,348,753,1,1,7,126.7207596962068,11546,3085,1188]
[445,319,"445 - ABBY KELLEY FOSTER Charter School - SPENCER EAST BROOKFIELD pupils",445348767,445,348,767,1,1,10,109.76506475475476,16794,1640,1188]
[445,320,"445 - ABBY KELLEY FOSTER Charter School - WACHUSETT pupils",445348775,445,348,775,1,1,4,111.14558610395076,13178,1469,1188]
[{"$f":"IF(VALUE(MID(D330,1,1))=4,VALUE(MID(D330,1,3)),VALUE(MID(D330,1,4)))","v":446},321,{"$f":"IF(H330=1,A330 & \" - \" &VLOOKUP(A330,codeCHA,2)&\" Charter School - \"&VLOOKUP(G330,code436,2)&\" pupils\",IF(OR(A330=450,A330=466),A330 & \" - \" &VLOOKUP(A330,codeCHA,2)&\" Charter School - \"&VLOOKUP(F330,code436,2)&\" District - \"&VLOOKUP(G330,code436,2)&\" pupils\",A330 & \" - \" &VLOOKUP(A330,codeCHA,2)&\" Charter School - \"&VLOOKUP(F330,code436,2)&\" Campus - \"&VLOOKUP(G330,code436,2)&\" pupils\"))","v":"446 - FOXBOROUGH REGIONAL Charter School - ABINGTON pupils"},446099001,{"$f":"A330","v":446},{"$f":"IF(VALUE(MID(D330,1,1))=4,VALUE(MID(D330,4,3)),VALUE(MID(D330,5,3)))","v":99},{"$f":"IF(VALUE(MID(D330,1,1))=4,VALUE(MID(D330,7,3)),VALUE(MID(D330,8,3)))","v":1},1,{"$f":"VLOOKUP(F330,distinfo,4)","v":1.0640000000000001},{"$f":"VLOOKUP(D330,enro_chafnd,16)","v":7},{"$f":"VLOOKUP(G330,distinfo,6)","v":111.52142211046746},{"$f":"IF(VLOOKUP(D330,rate_chafnd,40,FALSE)>0,VLOOKUP(D330,rate_chafnd,40),VLOOKUP(G330,distinfo,7))","v":17355},{"$f":"ROUND((L330*K330/100)-L330,0)","v":2000},{"$f":"VLOOKUP(G330,distinfo,9)","v":1188}]
[446,322,"446 - FOXBOROUGH REGIONAL Charter School - ATTLEBORO pupils",446099016,446,99,16,{"$f":"IF(OR(A331=410,A331=466,A331=487,A331=499),2,1)","v":1},1.0640000000000001,8,101.08664557821081,14933,162,1188]
[446,323,"446 - FOXBOROUGH REGIONAL Charter School - AVON pupils",446099018,446,99,18,1,1.0640000000000001,9,132.91997106661984,14595,4805,1188]
[446,324,"446 - FOXBOROUGH REGIONAL Charter School - BELLINGHAM pupils",446099025,446,99,25,1,1.0640000000000001,6,138.41836261547991,12802,4918,1188]
[446,325,"446 - FOXBOROUGH REGIONAL Charter School - BROCKTON pupils",446099044,446,99,44,1,1.0640000000000001,11,103.48764365547041,17539,612,1188]
[446,326,"446 - FOXBOROUGH REGIONAL Charter School - CANTON pupils",446099050,446,99,50,1,1.0640000000000001,5,142.15905653052616,15527,6546,1188]
[446,327,"446 - FOXBOROUGH REGIONAL Charter School - EAST BRIDGEWATER pupils",446099083,446,99,83,1,1.0640000000000001,6,109.59170408585103,15247,1462,1188]
[446,328,"446 - FOXBOROUGH REGIONAL Charter School - EASTON pupils",446099088,446,99,88,1,1.0640000000000001,4,132.28108588556685,14881,4804,1188]
[446,329,"446 - FOXBOROUGH REGIONAL Charter School - FALL RIVER pupils",446099095,446,99,95,1,1.0640000000000001,12,100.95349482477822,17861,170,1188]
[446,330,"446 - FOXBOROUGH REGIONAL Charter School - FOXBOROUGH pupils",446099099,446,99,99,1,1.0640000000000001,5,145.29273899955467,14592,6609,1188]
[446,331,"446 - FOXBOROUGH REGIONAL Charter School - FRANKLIN pupils",446099101,446,99,101,1,1.0640000000000001,3,138.89241898876276,16563,6442,1188]
[446,332,"446 - FOXBOROUGH REGIONAL Charter School - HOLBROOK pupils",446099133,446,99,133,1,1.0640000000000001,9,104.31142256018728,17443,752,1188]
[446,333,"446 - FOXBOROUGH REGIONAL Charter School - HOLLISTON pupils",446099136,446,99,136,1,1.0640000000000001,3,132.2922875457233,17973,5804,1188]
[446,334,"446 - FOXBOROUGH REGIONAL Charter School - MANSFIELD pupils",446099167,446,99,167,1,1.0640000000000001,4,146.30421315481414,14711,6812,1188]
[446,335,"446 - FOXBOROUGH REGIONAL Charter School - MIDDLEBOROUGH pupils",446099182,446,99,182,1,1.0640000000000001,8,116.57078475555748,14879,2466,1188]
[446,336,"446 - FOXBOROUGH REGIONAL Charter School - NORFOLK pupils",446099208,446,99,208,1,1.0640000000000001,2,144.1397486731978,14508,6404,1188]
[446,337,"446 - FOXBOROUGH REGIONAL Charter School - NORTH ATTLEBOROUGH pupils",446099212,446,99,212,1,1.0640000000000001,5,117.15433979812786,13788,2365,1188]
[446,338,"446 - FOXBOROUGH REGIONAL Charter School - NORTON pupils",446099218,446,99,218,1,1.0640000000000001,5,140.15935700661802,13492,5418,1188]
[446,339,"446 - FOXBOROUGH REGIONAL Charter School - NORWOOD pupils",446099220,446,99,220,1,1.0640000000000001,8,132.96522604388292,15858,5228,1188]
[446,340,"446 - FOXBOROUGH REGIONAL Charter School - PLAINVILLE pupils",446099238,446,99,238,1,1.0640000000000001,6,137.97840869311707,12724,4832,1188]
[446,341,"446 - FOXBOROUGH REGIONAL Charter School - RANDOLPH pupils",446099244,446,99,244,1,1.0640000000000001,10,128.61679730868042,14768,4226,1188]
[446,342,"446 - FOXBOROUGH REGIONAL Charter School - SEEKONK pupils",446099265,446,99,265,1,1.0640000000000001,4,138.20503139311575,11536,4407,1188]
[446,343,"446 - FOXBOROUGH REGIONAL Charter School - SHARON pupils",446099266,446,99,266,1,1.0640000000000001,3,150.12863213748585,16087,8064,1188]
[446,344,"446 - FOXBOROUGH REGIONAL Charter School - STOUGHTON pupils",446099285,446,99,285,1,1.0640000000000001,9,118.90496972081337,14671,2774,1188]
[446,345,"446 - FOXBOROUGH REGIONAL Charter School - TAUNTON pupils",446099293,446,99,293,1,1.0640000000000001,10,103.46776683796406,17584,610,1188]
[446,346,"446 - FOXBOROUGH REGIONAL Charter School - WALPOLE pupils",446099307,446,99,307,1,1.0640000000000001,3,133.65167758719844,15670,5273,1188]
[446,347,"446 - FOXBOROUGH REGIONAL Charter School - WEST BRIDGEWATER pupils",446099323,446,99,323,1,1.0640000000000001,6,124.08512186500218,11996,2889,1188]
[446,348,"446 - FOXBOROUGH REGIONAL Charter School - WRENTHAM pupils",446099350,446,99,350,1,1.0640000000000001,3,153.02312852107519,12685,6726,1188]
[446,349,"446 - FOXBOROUGH REGIONAL Charter School - BRIDGEWATER RAYNHAM pupils",446099625,446,99,625,1,1.0640000000000001,6,108.64731484794088,16013,1385,1188]
[446,350,"446 - FOXBOROUGH REGIONAL Charter School - DIGHTON REHOBOTH pupils",446099650,446,99,650,1,1.0640000000000001,5,131.26087706356174,14567,4554,1188]
[446,351,"446 - FOXBOROUGH REGIONAL Charter School - FREETOWN LAKEVILLE pupils",446099665,446,99,665,1,1.0640000000000001,5,112.27587959492098,11363,1395,1188]
[446,352,"446 - FOXBOROUGH REGIONAL Charter School - KING PHILIP pupils",446099690,446,99,690,1,1.0640000000000001,4,150.60296545008291,13852,7010,1188]
[446,353,"446 - FOXBOROUGH REGIONAL Charter School - WHITMAN HANSON pupils",446099780,446,99,780,1,1.0640000000000001,6,117.65593560460613,17673,3120,1188]
[447,354,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BELLINGHAM pupils",447101025,447,101,25,1,1.052,6,138.41836261547991,12856,4939,1188]
[447,355,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BOSTON pupils",447101035,447,101,35,1,1.052,11,137.86393690456481,22635,8571,1188]
[447,356,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - FRAMINGHAM pupils",447101100,447,101,100,1,1.052,10,125.24570096388284,18785,4742,1188]
[447,357,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - FRANKLIN pupils",447101101,447,101,101,1,1.052,3,138.89241898876276,12130,4718,1188]
[447,358,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOLLISTON pupils",447101136,447,101,136,1,1.052,3,132.2922875457233,13717,4430,1188]
[447,359,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOPEDALE pupils",447101138,447,101,138,1,1.052,5,148.64261486895896,13248,6444,1188]
[447,360,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MARLBOROUGH pupils",447101170,447,101,170,1,1.052,10,105.53175847489531,11489,636,1188]
[447,361,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MEDWAY pupils",447101177,447,101,177,1,1.052,4,137.96992674442876,12293,4668,1188]
[447,362,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILFORD pupils",447101185,447,101,185,1,1.052,10,112.61932855375618,15189,1917,1188]
[447,363,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILLIS pupils",447101187,447,101,187,1,1.052,4,155.56880524369333,13548,7528,1188]
[447,364,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORFOLK pupils",447101208,447,101,208,1,1.052,2,144.1397486731978,12596,5560,1188]
[447,365,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTH ATTLEBOROUGH pupils",447101212,447,101,212,1,1.052,5,117.15433979812786,11290,1937,1188]
[447,366,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTHBRIDGE pupils",447101214,447,101,214,1,1.052,8,109.18069283306266,14434,1325,1188]
[447,367,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTON pupils",447101218,447,101,218,1,1.052,5,140.15935700661802,11092,4454,1188]
[447,368,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORWOOD pupils",447101220,447,101,220,1,1.052,8,132.96522604388292,17658,5821,1188]
[447,369,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - PLAINVILLE pupils",447101238,447,101,238,1,1.052,6,137.97840869311707,12296,4670,1188]
[447,370,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - UXBRIDGE pupils",447101304,447,101,304,1,1.052,6,128.72149544872678,16929,4862,1188]
[447,371,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WALPOLE pupils",447101307,447,101,307,1,1.052,3,133.65167758719844,11404,3838,1188]
[447,372,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WRENTHAM pupils",447101350,447,101,350,1,1.052,3,153.02312852107519,12762,6767,1188]
[447,373,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BLACKSTONE MILLVILLE pupils",447101622,447,101,622,1,1.052,7,115.22480610196892,12453,1896,1188]
[447,374,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - KING PHILIP pupils",447101690,447,101,690,1,1.052,4,150.60296545008291,11288,5712,1188]
[447,375,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MENDON UPTON pupils",447101710,447,101,710,1,1.052,3,143.97167898010312,11389,5008,1188]
[449,376,"449 - BOSTON COLLEGIATE Charter School - ABINGTON pupils",449035001,449,35,1,1,1.087,7,111.52142211046746,11379,1311,1188]
[449,377,"449 - BOSTON COLLEGIATE Charter School - AVON pupils",449035018,449,35,18,1,1.087,9,132.91997106661984,19646,6467,1188]
[449,378,"449 - BOSTON COLLEGIATE Charter School - BOSTON pupils",449035035,449,35,35,1,1.087,11,137.86393690456481,16725,6333,1188]
[449,379,"449 - BOSTON COLLEGIATE Charter School - BROCKTON pupils",449035044,449,35,44,1,1.087,11,103.48764365547041,13434,469,1188]
[449,380,"449 - BOSTON COLLEGIATE Charter School - DEDHAM pupils",449035073,449,35,73,1,1.087,6,176.13143339165876,19241,14648,1188]
[449,381,"449 - BOSTON COLLEGIATE Charter School - NORTH READING pupils",449035217,449,35,217,1,1.087,3,154.0372695782963,18295,9886,1188]
[449,382,"449 - BOSTON COLLEGIATE Charter School - QUINCY pupils",449035243,449,35,243,1,1.087,9,110.73912760230509,19646,2110,1188]
[449,383,"449 - BOSTON COLLEGIATE Charter School - RANDOLPH pupils",449035244,449,35,244,1,1.087,10,128.61679730868042,15200,4350,1188]
[449,384,"449 - BOSTON COLLEGIATE Charter School - REVERE pupils",449035248,449,35,248,1,1.087,11,103.22634123713455,11379,367,1188]
[{"$f":"IF(VALUE(MID(D394,1,1))=4,VALUE(MID(D394,1,3)),VALUE(MID(D394,1,4)))","v":449},385,{"$f":"IF(H394=1,A394 & \" - \" &VLOOKUP(A394,codeCHA,2)&\" Charter School - \"&VLOOKUP(G394,code436,2)&\" pupils\",IF(OR(A394=450,A394=466),A394 & \" - \" &VLOOKUP(A394,codeCHA,2)&\" Charter School - \"&VLOOKUP(F394,code436,2)&\" District - \"&VLOOKUP(G394,code436,2)&\" pupils\",A394 & \" - \" &VLOOKUP(A394,codeCHA,2)&\" Charter School - \"&VLOOKUP(F394,code436,2)&\" Campus - \"&VLOOKUP(G394,code436,2)&\" pupils\"))","v":"449 - BOSTON COLLEGIATE Charter School - WEYMOUTH pupils"},449035336,{"$f":"A394","v":449},{"$f":"IF(VALUE(MID(D394,1,1))=4,VALUE(MID(D394,4,3)),VALUE(MID(D394,5,3)))","v":35},{"$f":"IF(VALUE(MID(D394,1,1))=4,VALUE(MID(D394,7,3)),VALUE(MID(D394,8,3)))","v":336},1,{"$f":"VLOOKUP(F394,distinfo,4)","v":1.087},{"$f":"VLOOKUP(D394,enro_chafnd,16)","v":8},{"$f":"VLOOKUP(G394,distinfo,6)","v":113.38729758643215},{"$f":"IF(VLOOKUP(D394,rate_chafnd,40,FALSE)>0,VLOOKUP(D394,rate_chafnd,40),VLOOKUP(G394,distinfo,7))","v":13434},{"$f":"ROUND((L394*K394/100)-L394,0)","v":1798},{"$f":"VLOOKUP(G394,distinfo,9)","v":1188}]
[450,386,"450 - HILLTOWN COOPERATIVE Charter School - AMHERST pupils",450086008,450,86,8,{"$f":"IF(OR(A395=410,A395=466,A395=487,A395=499),2,1)","v":1},1,6,195.41280720571754,10788,10293,1188]
[450,387,"450 - HILLTOWN COOPERATIVE Charter School - EASTHAMPTON pupils",450086086,450,86,86,1,1,8,110.18528040910991,12482,1271,1188]
[450,388,"450 - HILLTOWN COOPERATIVE Charter School - GREENFIELD pupils",450086114,450,86,114,1,1,10,120.17422458041722,10664,2151,1188]
[450,389,"450 - HILLTOWN COOPERATIVE Charter School - HATFIELD pupils",450086127,450,86,127,1,1,4,197.53140376790708,11019,10747,1188]
[450,390,"450 - HILLTOWN COOPERATIVE Charter School - HOLYOKE pupils",450086137,450,86,137,1,1,12,100.60080994745249,19458,117,1188]
[450,391,"450 - HILLTOWN COOPERATIVE Charter School - NORTHAMPTON pupils",450086210,450,86,210,1,1,6,131.16052118041216,11734,3656,1188]
[450,392,"450 - HILLTOWN COOPERATIVE Charter School - SOUTHAMPTON pupils",450086275,450,86,275,1,1,4,129.14980473502368,12371,3606,1188]
[450,393,"450 - HILLTOWN COOPERATIVE Charter School - SOUTH HADLEY pupils",450086278,450,86,278,1,1,7,116.53412231085679,12081,1997,1188]
[450,394,"450 - HILLTOWN COOPERATIVE Charter School - WESTHAMPTON pupils",450086327,450,86,327,1,1,6,211.42402497553209,11037,12298,1188]
[450,395,"450 - HILLTOWN COOPERATIVE Charter School - WHATELY pupils",450086337,450,86,337,1,1,5,201.36565774892054,15918,16135,1188]
[450,396,"450 - HILLTOWN COOPERATIVE Charter School - WILLIAMSBURG pupils",450086340,450,86,340,1,1,7,158.23967043627144,13767,8018,1188]
[450,397,"450 - HILLTOWN COOPERATIVE Charter School - FRONTIER pupils",450086670,450,86,670,1,1,6,175.81310038219661,16054,12171,1188]
[450,398,"450 - HILLTOWN COOPERATIVE Charter School - GILL MONTAGUE pupils",450086674,450,86,674,1,1,10,138.31511825121746,11037,4229,1188]
[450,399,"450 - HILLTOWN COOPERATIVE Charter School - HAMPSHIRE pupils",450086683,450,86,683,1,1,4,182.29875719438201,10664,8776,1188]
[453,400,"453 - HOLYOKE COMMUNITY Charter School - AGAWAM pupils",453137005,453,137,5,1,1,8,142.70667584654427,13005,5554,1188]
[453,401,"453 - HOLYOKE COMMUNITY Charter School - CHICOPEE pupils",453137061,453,137,61,1,1,11,102.8475976765979,17329,493,1188]
[453,402,"453 - HOLYOKE COMMUNITY Charter School - EASTHAMPTON pupils",453137086,453,137,86,1,1,8,110.18528040910991,16941,1725,1188]
[453,403,"453 - HOLYOKE COMMUNITY Charter School - GREENFIELD pupils",453137114,453,137,114,1,1,10,120.17422458041722,17828,3597,1188]
[453,404,"453 - HOLYOKE COMMUNITY Charter School - HOLYOKE pupils",453137137,453,137,137,1,1,12,100.60080994745249,19068,115,1188]
[453,405,"453 - HOLYOKE COMMUNITY Charter School - LUDLOW pupils",453137161,453,137,161,1,1,8,134.90979262380284,17314,6044,1188]
[453,406,"453 - HOLYOKE COMMUNITY Charter School - NORTHAMPTON pupils",453137210,453,137,210,1,1,6,131.16052118041216,16320,5085,1188]
[453,407,"453 - HOLYOKE COMMUNITY Charter School - SOUTH HADLEY pupils",453137278,453,137,278,1,1,7,116.53412231085679,14855,2456,1188]
[453,408,"453 - HOLYOKE COMMUNITY Charter School - SPRINGFIELD pupils",453137281,453,137,281,1,1,12,100,18200,0,1188]
[453,409,"453 - HOLYOKE COMMUNITY Charter School - WARE pupils",453137309,453,137,309,1,1,10,106.71662436377061,18147,1219,1188]
[453,410,"453 - HOLYOKE COMMUNITY Charter School - WESTFIELD pupils",453137325,453,137,325,1,1,9,107.34355143866607,10851,797,1188]
[453,411,"453 - HOLYOKE COMMUNITY Charter School - WEST SPRINGFIELD pupils",453137332,453,137,332,1,1,10,103.68264382941726,16980,625,1188]
[454,412,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - ANDOVER pupils",454149009,454,149,9,1,1,3,164.76625377828211,15802,10234,1188]
[454,413,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - HAVERHILL pupils",454149128,454,149,128,1,1,10,103.60715367772923,16694,602,1188]
[454,414,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - LAWRENCE pupils",454149149,454,149,149,1,1,12,101.93488611763102,19152,371,1188]
[454,415,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - METHUEN pupils",454149181,454,149,181,1,1,10,100.85374199694317,16378,140,1188]
[454,416,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - NORTH ANDOVER pupils",454149211,454,149,211,1,1,5,123.89828949199,13451,3215,1188]
[455,417,"455 - HILL VIEW MONTESSORI Charter School - HAVERHILL pupils",455128128,455,128,128,1,1,10,103.60715367772923,14504,523,1188]
[455,418,"455 - HILL VIEW MONTESSORI Charter School - LAWRENCE pupils",455128149,455,128,149,1,1,12,101.93488611763102,15187,294,1188]
[455,419,"455 - HILL VIEW MONTESSORI Charter School - METHUEN pupils",455128181,455,128,181,1,1,10,100.85374199694317,13604,116,1188]
[455,420,"455 - HILL VIEW MONTESSORI Charter School - PENTUCKET pupils",455128745,455,128,745,1,1,4,142.77068773806539,10913,4668,1188]
[456,421,"456 - LOWELL COMMUNITY Charter School - ANDOVER pupils",456160009,456,160,9,1,1,3,164.76625377828211,11037,7148,1188]
[456,422,"456 - LOWELL COMMUNITY Charter School - BILLERICA pupils",456160031,456,160,31,1,1,5,144.88459106998013,13481,6051,1188]
[456,423,"456 - LOWELL COMMUNITY Charter School - CHELMSFORD pupils",456160056,456,160,56,1,1,4,129.35074063800042,13199,3874,1188]
[456,424,"456 - LOWELL COMMUNITY Charter School - DRACUT pupils",456160079,456,160,79,1,1,7,101.02650068271204,17121,176,1188]
[456,425,"456 - LOWELL COMMUNITY Charter School - HAVERHILL pupils",456160128,456,160,128,1,1,10,103.60715367772923,20832,751,1188]
[456,426,"456 - LOWELL COMMUNITY Charter School - LAWRENCE pupils",456160149,456,160,149,1,1,12,101.93488611763102,17636,341,1188]
[456,427,"456 - LOWELL COMMUNITY Charter School - LEOMINSTER pupils",456160153,456,160,153,1,1,10,100.12945375745647,21023,27,1188]
[456,428,"456 - LOWELL COMMUNITY Charter School - LOWELL pupils",456160160,456,160,160,1,1,11,101.5606881977328,18312,286,1188]
[456,429,"456 - LOWELL COMMUNITY Charter School - MARLBOROUGH pupils",456160170,456,160,170,1,1,10,105.53175847489531,13764,761,1188]
[456,430,"456 - LOWELL COMMUNITY Charter School - METHUEN pupils",456160181,456,160,181,1,1,10,100.85374199694317,17828,152,1188]
[456,431,"456 - LOWELL COMMUNITY Charter School - TEWKSBURY pupils",456160295,456,160,295,1,1,5,149.39438044755292,13954,6892,1188]
[456,432,"456 - LOWELL COMMUNITY Charter School - TYNGSBOROUGH pupils",456160301,456,160,301,1,1,5,128.25571661108506,17329,4896,1188]
[456,433,"456 - LOWELL COMMUNITY Charter School - AYER SHIRLEY pupils",456160616,456,160,616,1,1,7,118.98790464643724,16498,3133,1188]
[456,434,"456 - LOWELL COMMUNITY Charter School - NORTH MIDDLESEX pupils",456160735,456,160,735,1,1,6,129.96981631207848,13650,4091,1188]
[458,435,"458 - LOWELL MIDDLESEX ACADEMY Charter School - CHELMSFORD pupils",458160056,458,160,56,1,1,4,129.35074063800042,14914,4377,1188]
[458,436,"458 - LOWELL MIDDLESEX ACADEMY Charter School - DRACUT pupils",458160079,458,160,79,1,1,7,101.02650068271204,15806,162,1188]
[458,437,"458 - LOWELL MIDDLESEX ACADEMY Charter School - LOWELL pupils",458160160,458,160,160,1,1,11,101.5606881977328,19656,307,1188]
[458,438,"458 - LOWELL MIDDLESEX ACADEMY Charter School - LYNN pupils",458160163,458,160,163,1,1,11,100,20404,0,1188]
[458,439,"458 - LOWELL MIDDLESEX ACADEMY Charter School - TEWKSBURY pupils",458160295,458,160,295,1,1,5,149.39438044755292,12565,6206,1188]
[458,440,"458 - LOWELL MIDDLESEX ACADEMY Charter School - TYNGSBOROUGH pupils",458160301,458,160,301,1,1,5,128.25571661108506,14192,4010,1188]
[463,441,"463 - KIPP ACADEMY BOSTON Charter School - BOSTON pupils",463035035,463,35,35,1,1.087,11,137.86393690456481,19201,7270,1188]
[463,442,"463 - KIPP ACADEMY BOSTON Charter School - BROCKTON pupils",463035044,463,35,44,1,1.087,11,103.48764365547041,19551,682,1188]
[463,443,"463 - KIPP ACADEMY BOSTON Charter School - EVERETT pupils",463035093,463,35,93,1,1.087,11,100,17213,0,1188]
[463,444,"463 - KIPP ACADEMY BOSTON Charter School - FOXBOROUGH pupils",463035099,463,35,99,1,1.087,5,145.29273899955467,11794,5342,1188]
[463,445,"463 - KIPP ACADEMY BOSTON Charter School - HOLBROOK pupils",463035133,463,35,133,1,1.087,9,104.31142256018728,18619,803,1188]
[463,446,"463 - KIPP ACADEMY BOSTON Charter School - NEWTON pupils",463035207,463,35,207,1,1.087,3,172.35108915167942,16240,11750,1188]
[463,447,"463 - KIPP ACADEMY BOSTON Charter School - NORWOOD pupils",463035220,463,35,220,1,1.087,8,132.96522604388292,18556,6117,1188]
[463,448,"463 - KIPP ACADEMY BOSTON Charter School - QUINCY pupils",463035243,463,35,243,1,1.087,9,110.73912760230509,18826,2022,1188]
[{"$f":"IF(VALUE(MID(D458,1,1))=4,VALUE(MID(D458,1,3)),VALUE(MID(D458,1,4)))","v":463},449,{"$f":"IF(H458=1,A458 & \" - \" &VLOOKUP(A458,codeCHA,2)&\" Charter School - \"&VLOOKUP(G458,code436,2)&\" pupils\",IF(OR(A458=450,A458=466),A458 & \" - \" &VLOOKUP(A458,codeCHA,2)&\" Charter School - \"&VLOOKUP(F458,code436,2)&\" District - \"&VLOOKUP(G458,code436,2)&\" pupils\",A458 & \" - \" &VLOOKUP(A458,codeCHA,2)&\" Charter School - \"&VLOOKUP(F458,code436,2)&\" Campus - \"&VLOOKUP(G458,code436,2)&\" pupils\"))","v":"463 - KIPP ACADEMY BOSTON Charter School - RANDOLPH pupils"},463035244,{"$f":"A458","v":463},{"$f":"IF(VALUE(MID(D458,1,1))=4,VALUE(MID(D458,4,3)),VALUE(MID(D458,5,3)))","v":35},{"$f":"IF(VALUE(MID(D458,1,1))=4,VALUE(MID(D458,7,3)),VALUE(MID(D458,8,3)))","v":244},1,{"$f":"VLOOKUP(F458,distinfo,4)","v":1.087},{"$f":"VLOOKUP(D458,enro_chafnd,16)","v":10},{"$f":"VLOOKUP(G458,distinfo,6)","v":128.61679730868042},{"$f":"IF(VLOOKUP(D458,rate_chafnd,40,FALSE)>0,VLOOKUP(D458,rate_chafnd,40),VLOOKUP(G458,distinfo,7))","v":15514},{"$f":"ROUND((L458*K458/100)-L458,0)","v":4440},{"$f":"VLOOKUP(G458,distinfo,9)","v":1188}]
[463,450,"463 - KIPP ACADEMY BOSTON Charter School - ROCKLAND pupils",463035251,463,35,251,{"$f":"IF(OR(A459=410,A459=466,A459=487,A459=499),2,1)","v":1},1.087,9,114.00358297263323,19033,2665,1188]
[464,451,"464 - MARBLEHEAD COMMUNITY Charter School - BEVERLY pupils",464168030,464,168,30,1,1,7,120.32888225888053,14313,2910,1188]
[464,452,"464 - MARBLEHEAD COMMUNITY Charter School - BOSTON pupils",464168035,464,168,35,1,1,11,137.86393690456481,11037,4179,1188]
[464,453,"464 - MARBLEHEAD COMMUNITY Charter School - DANVERS pupils",464168071,464,168,71,1,1,5,141.52560522249428,10851,4506,1188]
[464,454,"464 - MARBLEHEAD COMMUNITY Charter School - LYNN pupils",464168163,464,168,163,1,1,11,100,15683,0,1188]
[464,455,"464 - MARBLEHEAD COMMUNITY Charter School - MARBLEHEAD pupils",464168168,464,168,168,1,1,3,165.55788543269111,12251,8031,1188]
[464,456,"464 - MARBLEHEAD COMMUNITY Charter School - NAHANT pupils",464168196,464,168,196,1,1,4,162.73337085115483,11874,7449,1188]
[464,457,"464 - MARBLEHEAD COMMUNITY Charter School - PEABODY pupils",464168229,464,168,229,1,1,9,108.61124921803416,13959,1202,1188]
[464,458,"464 - MARBLEHEAD COMMUNITY Charter School - REVERE pupils",464168248,464,168,248,1,1,11,103.22634123713455,18503,597,1188]
[464,459,"464 - MARBLEHEAD COMMUNITY Charter School - SALEM pupils",464168258,464,168,258,1,1,10,124.56585760083183,16693,4101,1188]
[464,460,"464 - MARBLEHEAD COMMUNITY Charter School - SAUGUS pupils",464168262,464,168,262,1,1,9,112.53509990051158,11037,1383,1188]
[464,461,"464 - MARBLEHEAD COMMUNITY Charter School - SWAMPSCOTT pupils",464168291,464,168,291,1,1,5,134.50103587355048,12092,4172,1188]
[466,462,"466 - MARTHA'S VINEYARD Charter School - MARTHAS VINEYARD District - FALMOUTH pupils",466700096,466,700,96,2,1,8,154.40795149796764,15704,8544,1188]
[466,463,"466 - MARTHA'S VINEYARD Charter School - MARTHAS VINEYARD District - MARTHAS VINEYARD pupils",466700700,466,700,700,2,1,8,158.00046612721687,16122,9351,1188]
[466,464,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - EDGARTOWN pupils",466774089,466,774,89,2,1,10,198.56242391317059,14188,13984,1188]
[466,465,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - FALMOUTH pupils",466774096,466,774,96,2,1,8,154.40795149796764,16259,8846,1188]
[466,466,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - OAK BLUFFS pupils",466774221,466,774,221,2,1,8,193.86885684354215,14800,13893,1188]
[466,467,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - TISBURY pupils",466774296,466,774,296,2,1,10,209.55529352846952,13720,15031,1188]
[466,468,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - UPISLAND pupils",466774774,466,774,774,2,1,6,265.10920554054604,13852,22871,1188]
[469,469,"469 - MATCH Charter School - AVON pupils",469035018,469,35,18,1,1.087,9,132.91997106661984,14821,4879,1188]
[469,470,"469 - MATCH Charter School - BOSTON pupils",469035035,469,35,35,1,1.087,11,137.86393690456481,19422,7354,1188]
[469,471,"469 - MATCH Charter School - BROCKTON pupils",469035044,469,35,44,1,1.087,11,103.48764365547041,17191,600,1188]
[469,472,"469 - MATCH Charter School - CAMBRIDGE pupils",469035049,469,35,49,1,1.087,7,225.21081237189242,19719,24690,1188]
[469,473,"469 - MATCH Charter School - CANTON pupils",469035050,469,35,50,1,1.087,5,142.15905653052616,17052,7189,1188]
[469,474,"469 - MATCH Charter School - DEDHAM pupils",469035073,469,35,73,1,1.087,6,176.13143339165876,13636,10381,1188]
[469,475,"469 - MATCH Charter School - EAST BRIDGEWATER pupils",469035083,469,35,83,1,1.087,6,109.59170408585103,17600,1688,1188]
[469,476,"469 - MATCH Charter School - EVERETT pupils",469035093,469,35,93,1,1.087,11,100,21879,0,1188]
[469,477,"469 - MATCH Charter School - HOLBROOK pupils",469035133,469,35,133,1,1.087,9,104.31142256018728,11379,491,1188]
[469,478,"469 - MATCH Charter School - LYNN pupils",469035163,469,35,163,1,1.087,11,100,20883,0,1188]
[469,479,"469 - MATCH Charter School - MEDFORD pupils",469035176,469,35,176,1,1.087,8,125.11510690310676,18556,4660,1188]
[469,480,"469 - MATCH Charter School - MILTON pupils",469035189,469,35,189,1,1.087,3,134.15500678325202,18168,6205,1188]
[469,481,"469 - MATCH Charter School - NORWOOD pupils",469035220,469,35,220,1,1.087,8,132.96522604388292,21583,7115,1188]
[469,482,"469 - MATCH Charter School - RANDOLPH pupils",469035244,469,35,244,1,1.087,10,128.61679730868042,16098,4607,1188]
[469,483,"469 - MATCH Charter School - STOUGHTON pupils",469035285,469,35,285,1,1.087,9,118.90496972081337,19014,3595,1188]
[470,484,"470 - MYSTIC VALLEY REGIONAL Charter School - ARLINGTON pupils",470165010,470,165,10,1,1.038,3,141.97121052464098,11367,4771,1188]
[470,485,"470 - MYSTIC VALLEY REGIONAL Charter School - BILLERICA pupils",470165031,470,165,31,1,1.038,5,144.88459106998013,12156,5456,1188]
[470,486,"470 - MYSTIC VALLEY REGIONAL Charter School - BOSTON pupils",470165035,470,165,35,1,1.038,11,137.86393690456481,15814,5988,1188]
[470,487,"470 - MYSTIC VALLEY REGIONAL Charter School - CHELSEA pupils",470165057,470,165,57,1,1.038,12,101.74052401989768,17761,309,1188]
[470,488,"470 - MYSTIC VALLEY REGIONAL Charter School - DANVERS pupils",470165071,470,165,71,1,1.038,5,141.52560522249428,12289,5103,1188]
[470,489,"470 - MYSTIC VALLEY REGIONAL Charter School - EVERETT pupils",470165093,470,165,93,1,1.038,11,100,16219,0,1188]
[470,490,"470 - MYSTIC VALLEY REGIONAL Charter School - HAVERHILL pupils",470165128,470,165,128,1,1.038,10,103.60715367772923,12551,453,1188]
[470,491,"470 - MYSTIC VALLEY REGIONAL Charter School - LAWRENCE pupils",470165149,470,165,149,1,1.038,12,101.93488611763102,12945,250,1188]
[470,492,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNN pupils",470165163,470,165,163,1,1.038,11,100,15599,0,1188]
[470,493,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNNFIELD pupils",470165164,470,165,164,1,1.038,3,141.52127919980691,16573,6881,1188]
[470,494,"470 - MYSTIC VALLEY REGIONAL Charter School - MALDEN pupils",470165165,470,165,165,1,1.038,10,100,14775,0,1188]
[470,495,"470 - MYSTIC VALLEY REGIONAL Charter School - MEDFORD pupils",470165176,470,165,176,1,1.038,8,125.11510690310676,13705,3442,1188]
[470,496,"470 - MYSTIC VALLEY REGIONAL Charter School - MELROSE pupils",470165178,470,165,178,1,1.038,4,108.11306771093396,12480,1013,1188]
[470,497,"470 - MYSTIC VALLEY REGIONAL Charter School - METHUEN pupils",470165181,470,165,181,1,1.038,10,100.85374199694317,18773,160,1188]
[470,498,"470 - MYSTIC VALLEY REGIONAL Charter School - MIDDLETON pupils",470165184,470,165,184,1,1.038,3,173.3972428755126,10977,8057,1188]
[470,499,"470 - MYSTIC VALLEY REGIONAL Charter School - PEABODY pupils",470165229,470,165,229,1,1.038,9,108.61124921803416,14894,1283,1188]
[470,500,"470 - MYSTIC VALLEY REGIONAL Charter School - READING pupils",470165246,470,165,246,1,1.038,3,136.38516340555228,11367,4136,1188]
[470,501,"470 - MYSTIC VALLEY REGIONAL Charter School - REVERE pupils",470165248,470,165,248,1,1.038,11,103.22634123713455,14989,484,1188]
[470,502,"470 - MYSTIC VALLEY REGIONAL Charter School - SAUGUS pupils",470165262,470,165,262,1,1.038,9,112.53509990051158,13562,1700,1188]
[470,503,"470 - MYSTIC VALLEY REGIONAL Charter School - SOMERVILLE pupils",470165274,470,165,274,1,1.038,10,144.29908236076398,11367,5035,1188]
[470,504,"470 - MYSTIC VALLEY REGIONAL Charter School - STONEHAM pupils",470165284,470,165,284,1,1.038,5,142.13877441457646,12963,5462,1188]
[470,505,"470 - MYSTIC VALLEY REGIONAL Charter School - TEWKSBURY pupils",470165295,470,165,295,1,1.038,5,149.39438044755292,11107,5486,1188]
[470,506,"470 - MYSTIC VALLEY REGIONAL Charter School - WAKEFIELD pupils",470165305,470,165,305,1,1.038,4,141.16389639539034,12394,5102,1188]
[470,507,"470 - MYSTIC VALLEY REGIONAL Charter School - WILMINGTON pupils",470165342,470,165,342,1,1.038,3,172.32467633971922,16625,12024,1188]
[470,508,"470 - MYSTIC VALLEY REGIONAL Charter School - WINTHROP pupils",470165346,470,165,346,1,1.038,8,110.84918353796613,16645,1806,1188]
[470,509,"470 - MYSTIC VALLEY REGIONAL Charter School - WOBURN pupils",470165347,470,165,347,1,1.038,8,142.25030082310474,14753,6233,1188]
[470,510,"470 - MYSTIC VALLEY REGIONAL Charter School - MASCONOMET pupils",470165705,470,165,705,1,1.038,3,171.15829315025729,12945,9211,1188]
[470,511,"470 - MYSTIC VALLEY REGIONAL Charter School - NORTH MIDDLESEX pupils",470165735,470,165,735,1,1.038,6,129.96981631207848,17886,5360,1188]
[474,512,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - CLINTON pupils",474097064,474,97,64,1,1,10,109.98713642786014,11615,1160,1188]
[{"$f":"IF(VALUE(MID(D522,1,1))=4,VALUE(MID(D522,1,3)),VALUE(MID(D522,1,4)))","v":474},513,{"$f":"IF(H522=1,A522 & \" - \" &VLOOKUP(A522,codeCHA,2)&\" Charter School - \"&VLOOKUP(G522,code436,2)&\" pupils\",IF(OR(A522=450,A522=466),A522 & \" - \" &VLOOKUP(A522,codeCHA,2)&\" Charter School - \"&VLOOKUP(F522,code436,2)&\" District - \"&VLOOKUP(G522,code436,2)&\" pupils\",A522 & \" - \" &VLOOKUP(A522,codeCHA,2)&\" Charter School - \"&VLOOKUP(F522,code436,2)&\" Campus - \"&VLOOKUP(G522,code436,2)&\" pupils\"))","v":"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - FITCHBURG pupils"},474097097,{"$f":"A522","v":474},{"$f":"IF(VALUE(MID(D522,1,1))=4,VALUE(MID(D522,4,3)),VALUE(MID(D522,5,3)))","v":97},{"$f":"IF(VALUE(MID(D522,1,1))=4,VALUE(MID(D522,7,3)),VALUE(MID(D522,8,3)))","v":97},1,{"$f":"VLOOKUP(F522,distinfo,4)","v":1},{"$f":"VLOOKUP(D522,enro_chafnd,16)","v":11},{"$f":"VLOOKUP(G522,distinfo,6)","v":100},{"$f":"IF(VLOOKUP(D522,rate_chafnd,40,FALSE)>0,VLOOKUP(D522,rate_chafnd,40),VLOOKUP(G522,distinfo,7))","v":16812},{"$f":"ROUND((L522*K522/100)-L522,0)","v":0},{"$f":"VLOOKUP(G522,distinfo,9)","v":1188}]
[474,514,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - GARDNER pupils",474097103,474,97,103,{"$f":"IF(OR(A523=410,A523=466,A523=487,A523=499),2,1)","v":1},1,10,100,13972,0,1188]
[474,515,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LEOMINSTER pupils",474097153,474,97,153,1,1,10,100.12945375745647,16375,21,1188]
[474,516,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LEXINGTON pupils",474097155,474,97,155,1,1,2,179.73755354766377,16892,13469,1188]
[474,517,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LUNENBURG pupils",474097162,474,97,162,1,1,5,120.08853615795768,13336,2679,1188]
[474,518,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - OXFORD pupils",474097226,474,97,226,1,1,9,109.50303312250644,10664,1013,1188]
[474,519,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WINCHENDON pupils",474097343,474,97,343,1,1,10,101.15985587621188,17463,203,1188]
[474,520,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ASHBURNHAM WESTMINSTER pupils",474097610,474,97,610,1,1,5,112.93828518979983,14531,1880,1188]
[474,521,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - BERLIN BOYLSTON pupils",474097620,474,97,620,1,1,4,164.32560010709253,12565,8083,1188]
[474,522,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NARRAGANSETT pupils",474097720,474,97,720,1,1,7,110.48525881215356,15482,1623,1188]
[474,523,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NASHOBA pupils",474097725,474,97,725,1,1,3,127.17497358623098,10664,2898,1188]
[474,524,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NORTH MIDDLESEX pupils",474097735,474,97,735,1,1,6,129.96981631207848,14553,4362,1188]
[474,525,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - QUABBIN pupils",474097753,474,97,753,1,1,7,126.7207596962068,15187,4058,1188]
[474,526,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - RALPH C MAHAR pupils",474097755,474,97,755,1,1,10,151.86731838274432,19729,10233,1188]
[474,527,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WACHUSETT pupils",474097775,474,97,775,1,1,4,111.14558610395076,12565,1400,1188]
[478,528,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ARLINGTON pupils",478352010,478,352,10,1,1,3,141.97121052464098,10664,4476,1188]
[478,529,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CHELMSFORD pupils",478352056,478,352,56,1,1,4,129.35074063800042,11298,3316,1188]
[478,530,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CLINTON pupils",478352064,478,352,64,1,1,10,109.98713642786014,12565,1255,1188]
[478,531,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD pupils",478352067,478,352,67,1,1,3,205.9882329503036,11792,12498,1188]
[478,532,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - FITCHBURG pupils",478352097,478,352,97,1,1,11,100,14133,0,1188]
[478,533,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - GARDNER pupils",478352103,478,352,103,1,1,10,100,17828,0,1188]
[478,534,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - HARVARD pupils",478352125,478,352,125,1,1,2,147.18547185997332,12446,5873,1188]
[478,535,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - HUDSON pupils",478352141,478,352,141,1,1,7,155.08654617169265,12022,6623,1188]
[478,536,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LEOMINSTER pupils",478352153,478,352,153,1,1,10,100.12945375745647,14332,19,1188]
[478,537,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LITTLETON pupils",478352158,478,352,158,1,1,2,146.33908657333416,12416,5753,1188]
[478,538,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LOWELL pupils",478352160,478,352,160,1,1,11,101.5606881977328,10664,166,1188]
[478,539,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LUNENBURG pupils",478352162,478,352,162,1,1,5,120.08853615795768,12090,2429,1188]
[478,540,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - MARLBOROUGH pupils",478352170,478,352,170,1,1,10,105.53175847489531,11615,643,1188]
[478,541,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - MAYNARD pupils",478352174,478,352,174,1,1,5,159.09834730402255,11834,6994,1188]
[478,542,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - SHREWSBURY pupils",478352271,478,352,271,1,1,4,129.76373148151421,11615,3457,1188]
[478,543,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - SUDBURY pupils",478352288,478,352,288,1,1,2,176.41602429425711,10664,8149,1188]
[478,544,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - TYNGSBOROUGH pupils",478352301,478,352,301,1,1,5,128.25571661108506,10664,3013,1188]
[478,545,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WESTBOROUGH pupils",478352321,478,352,321,1,1,4,151.44443908448355,10664,5486,1188]
[478,546,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WEST BOYLSTON pupils",478352322,478,352,322,1,1,6,147.02361950917143,10664,5015,1188]
[478,547,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WESTFORD pupils",478352326,478,352,326,1,1,2,132.14066543864456,11615,3733,1188]
[478,548,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WORCESTER pupils",478352348,478,352,348,1,1,11,100.3824887462017,13575,52,1188]
[478,549,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - DEVENS pupils",478352352,478,352,352,1,1,2,147.18547185997332,14816,6991,1188]
[478,550,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ACTON BOXBOROUGH pupils",478352600,478,352,600,1,1,3,143.05539259269889,12182,5245,1188]
[478,551,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ASHBURNHAM WESTMINSTER pupils",478352610,478,352,610,1,1,5,112.93828518979983,11633,1505,1188]
[478,552,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - AYER SHIRLEY pupils",478352616,478,352,616,1,1,7,118.98790464643724,12830,2436,1188]
[478,553,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD CARLISLE pupils",478352640,478,352,640,1,1,2,170.24619996849484,12565,8826,1188]
[478,554,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - GROTON DUNSTABLE pupils",478352673,478,352,673,1,1,2,157.03849481472849,11821,6743,1188]
[478,555,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LINCOLN SUDBURY pupils",478352695,478,352,695,1,1,2,162.4711359914848,12565,7849,1188]
[478,556,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NARRAGANSETT pupils",478352720,478,352,720,1,1,7,110.48525881215356,12565,1317,1188]
[478,557,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NASHOBA pupils",478352725,478,352,725,1,1,3,127.17497358623098,12446,3382,1188]
[478,558,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NORTH MIDDLESEX pupils",478352735,478,352,735,1,1,6,129.96981631207848,12018,3602,1188]
[478,559,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - QUABBIN pupils",478352753,478,352,753,1,1,7,126.7207596962068,12565,3357,1188]
[478,560,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WACHUSETT pupils",478352775,478,352,775,1,1,4,111.14558610395076,11886,1325,1188]
[479,561,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AGAWAM pupils",479278005,479,278,5,1,1,8,142.70667584654427,16331,6974,1188]
[479,562,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - BELCHERTOWN pupils",479278024,479,278,24,1,1,5,119.31363986991614,13482,2604,1188]
[479,563,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - CHICOPEE pupils",479278061,479,278,61,1,1,11,102.8475976765979,17058,486,1188]
[479,564,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EASTHAMPTON pupils",479278086,479,278,86,1,1,8,110.18528040910991,13326,1357,1188]
[479,565,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EAST LONGMEADOW pupils",479278087,479,278,87,1,1,6,133.24526739032098,14785,4915,1188]
[479,566,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GRANBY pupils",479278111,479,278,111,1,1,8,120.41699884830763,15841,3234,1188]
[479,567,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GREENFIELD pupils",479278114,479,278,114,1,1,10,120.17422458041722,14953,3017,1188]
[479,568,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HADLEY pupils",479278117,479,278,117,1,1,5,151.57732927495601,14709,7587,1188]
[479,569,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HATFIELD pupils",479278127,479,278,127,1,1,4,197.53140376790708,15613,15228,1188]
[479,570,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HOLYOKE pupils",479278137,479,278,137,1,1,12,100.60080994745249,15863,95,1188]
[479,571,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LONGMEADOW pupils",479278159,479,278,159,1,1,3,141.62841912623253,12565,5231,1188]
[479,572,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LUDLOW pupils",479278161,479,278,161,1,1,8,134.90979262380284,15207,5309,1188]
[479,573,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - MONSON pupils",479278191,479,278,191,1,1,8,128.97097032226912,12565,3640,1188]
[479,574,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - NORTHAMPTON pupils",479278210,479,278,210,1,1,6,131.16052118041216,13470,4197,1188]
[479,575,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - PALMER pupils",479278227,479,278,227,1,1,10,126.21028959804124,14953,3919,1188]
[479,576,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTH HADLEY pupils",479278278,479,278,278,1,1,7,116.53412231085679,13749,2273,1188]
[{"$f":"IF(VALUE(MID(D586,1,1))=4,VALUE(MID(D586,1,3)),VALUE(MID(D586,1,4)))","v":479},577,{"$f":"IF(H586=1,A586 & \" - \" &VLOOKUP(A586,codeCHA,2)&\" Charter School - \"&VLOOKUP(G586,code436,2)&\" pupils\",IF(OR(A586=450,A586=466),A586 & \" - \" &VLOOKUP(A586,codeCHA,2)&\" Charter School - \"&VLOOKUP(F586,code436,2)&\" District - \"&VLOOKUP(G586,code436,2)&\" pupils\",A586 & \" - \" &VLOOKUP(A586,codeCHA,2)&\" Charter School - \"&VLOOKUP(F586,code436,2)&\" Campus - \"&VLOOKUP(G586,code436,2)&\" pupils\"))","v":"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SPRINGFIELD pupils"},479278281,{"$f":"A586","v":479},{"$f":"IF(VALUE(MID(D586,1,1))=4,VALUE(MID(D586,4,3)),VALUE(MID(D586,5,3)))","v":278},{"$f":"IF(VALUE(MID(D586,1,1))=4,VALUE(MID(D586,7,3)),VALUE(MID(D586,8,3)))","v":281},1,{"$f":"VLOOKUP(F586,distinfo,4)","v":1},{"$f":"VLOOKUP(D586,enro_chafnd,16)","v":12},{"$f":"VLOOKUP(G586,distinfo,6)","v":100},{"$f":"IF(VLOOKUP(D586,rate_chafnd,40,FALSE)>0,VLOOKUP(D586,rate_chafnd,40),VLOOKUP(G586,distinfo,7))","v":18470},{"$f":"ROUND((L586*K586/100)-L586,0)","v":0},{"$f":"VLOOKUP(G586,distinfo,9)","v":1188}]
[479,578,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WARE pupils",479278309,479,278,309,{"$f":"IF(OR(A587=410,A587=466,A587=487,A587=499),2,1)","v":1},1,10,106.71662436377061,16147,1085,1188]
[479,579,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WESTFIELD pupils",479278325,479,278,325,1,1,9,107.34355143866607,15313,1125,1188]
[479,580,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WEST SPRINGFIELD pupils",479278332,479,278,332,1,1,10,103.68264382941726,12774,470,1188]
[479,581,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AMHERST PELHAM pupils",479278605,479,278,605,1,1,6,163.62231442718956,14264,9075,1188]
[479,582,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - FRONTIER pupils",479278670,479,278,670,1,1,6,175.81310038219661,12565,9526,1188]
[479,583,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GATEWAY pupils",479278672,479,278,672,1,1,10,122.12475210918123,16707,3696,1188]
[479,584,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GILL MONTAGUE pupils",479278674,479,278,674,1,1,10,138.31511825121746,19729,7559,1188]
[479,585,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPDEN WILBRAHAM pupils",479278680,479,278,680,1,1,5,129.56922471595544,13770,4072,1188]
[479,586,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPSHIRE pupils",479278683,479,278,683,1,1,4,182.29875719438201,12150,9999,1188]
[479,587,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - PIONEER pupils",479278750,479,278,750,1,1,7,157.24109284335907,12565,7192,1188]
[479,588,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - QUABBIN pupils",479278753,479,278,753,1,1,7,126.7207596962068,15482,4137,1188]
[479,589,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - RALPH C MAHAR pupils",479278755,479,278,755,1,1,10,151.86731838274432,14953,7756,1188]
[479,590,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",479278766,479,278,766,1,1,7,128.22844398491665,10664,3010,1188]
[481,591,"481 - BOSTON RENAISSANCE Charter School - ABINGTON pupils",481035001,481,35,1,1,1.087,7,111.52142211046746,11794,1359,1188]
[481,592,"481 - BOSTON RENAISSANCE Charter School - BELLINGHAM pupils",481035025,481,35,25,1,1.087,6,138.41836261547991,11735,4508,1188]
[481,593,"481 - BOSTON RENAISSANCE Charter School - BEVERLY pupils",481035030,481,35,30,1,1.087,7,120.32888225888053,19592,3983,1188]
[481,594,"481 - BOSTON RENAISSANCE Charter School - BOSTON pupils",481035035,481,35,35,1,1.087,11,137.86393690456481,18854,7139,1188]
[481,595,"481 - BOSTON RENAISSANCE Charter School - BRAINTREE pupils",481035040,481,35,40,1,1.087,6,126.4407540383846,11013,2912,1188]
[481,596,"481 - BOSTON RENAISSANCE Charter School - BROCKTON pupils",481035044,481,35,44,1,1.087,11,103.48764365547041,14609,510,1188]
[481,597,"481 - BOSTON RENAISSANCE Charter School - DEDHAM pupils",481035073,481,35,73,1,1.087,6,176.13143339165876,11395,8675,1188]
[481,598,"481 - BOSTON RENAISSANCE Charter School - MEDFORD pupils",481035176,481,35,176,1,1.087,8,125.11510690310676,11735,2947,1188]
[481,599,"481 - BOSTON RENAISSANCE Charter School - METHUEN pupils",481035181,481,35,181,1,1.087,10,100.85374199694317,8500,73,1188]
[481,600,"481 - BOSTON RENAISSANCE Charter School - MILTON pupils",481035189,481,35,189,1,1.087,3,134.15500678325202,15079,5150,1188]
[481,601,"481 - BOSTON RENAISSANCE Charter School - NORTH ATTLEBOROUGH pupils",481035212,481,35,212,1,1.087,5,117.15433979812786,5206,893,1188]
[481,602,"481 - BOSTON RENAISSANCE Charter School - NORWOOD pupils",481035220,481,35,220,1,1.087,8,132.96522604388292,13134,4330,1188]
[481,603,"481 - BOSTON RENAISSANCE Charter School - RANDOLPH pupils",481035244,481,35,244,1,1.087,10,128.61679730868042,16929,4845,1188]
[481,604,"481 - BOSTON RENAISSANCE Charter School - STOUGHTON pupils",481035285,481,35,285,1,1.087,9,118.90496972081337,16897,3194,1188]
[481,605,"481 - BOSTON RENAISSANCE Charter School - WEYMOUTH pupils",481035336,481,35,336,1,1.087,8,113.38729758643215,16850,2256,1188]
[482,606,"482 - RIVER VALLEY Charter School - AMESBURY pupils",482204007,482,204,7,1,1,7,149.40631636837281,11524,5694,1188]
[482,607,"482 - RIVER VALLEY Charter School - BEVERLY pupils",482204030,482,204,30,1,1,7,120.32888225888053,10664,2168,1188]
[482,608,"482 - RIVER VALLEY Charter School - BOXFORD pupils",482204038,482,204,38,1,1,2,169.05559228657515,11037,7622,1188]
[482,609,"482 - RIVER VALLEY Charter School - GEORGETOWN pupils",482204105,482,204,105,1,1,3,148.20651068821397,10851,5231,1188]
[482,610,"482 - RIVER VALLEY Charter School - HAVERHILL pupils",482204128,482,204,128,1,1,10,103.60715367772923,11037,398,1188]
[482,611,"482 - RIVER VALLEY Charter School - NEWBURYPORT pupils",482204204,482,204,204,1,1,3,154.59110894321489,11247,6140,1188]
[482,612,"482 - RIVER VALLEY Charter School - PEABODY pupils",482204229,482,204,229,1,1,9,108.61124921803416,17757,1529,1188]
[482,613,"482 - RIVER VALLEY Charter School - MASCONOMET pupils",482204705,482,204,705,1,1,3,171.15829315025729,10664,7588,1188]
[482,614,"482 - RIVER VALLEY Charter School - PENTUCKET pupils",482204745,482,204,745,1,1,4,142.77068773806539,11299,4833,1188]
[482,615,"482 - RIVER VALLEY Charter School - TRITON pupils",482204773,482,204,773,1,1,6,150.34890892778697,11802,5942,1188]
[483,616,"483 - RISING TIDE Charter School - BARNSTABLE pupils",483239020,483,239,20,1,1.036,10,116.50517332841252,14968,2470,1188]
[483,617,"483 - RISING TIDE Charter School - BOURNE pupils",483239036,483,239,36,1,1.036,7,147.89031101298829,12543,6007,1188]
[483,618,"483 - RISING TIDE Charter School - CARVER pupils",483239052,483,239,52,1,1.036,6,136.36989909756699,12840,4670,1188]
[483,619,"483 - RISING TIDE Charter School - DARTMOUTH pupils",483239072,483,239,72,1,1.036,6,125.23455873979307,18487,4665,1188]
[483,620,"483 - RISING TIDE Charter School - DUXBURY pupils",483239082,483,239,82,1,1.036,2,144.90112010452637,11943,5363,1188]
[483,621,"483 - RISING TIDE Charter School - EAST BRIDGEWATER pupils",483239083,483,239,83,1,1.036,6,109.59170408585103,12925,1240,1188]
[483,622,"483 - RISING TIDE Charter School - FALL RIVER pupils",483239095,483,239,95,1,1.036,12,100.95349482477822,16433,157,1188]
[483,623,"483 - RISING TIDE Charter School - FALMOUTH pupils",483239096,483,239,96,1,1.036,8,154.40795149796764,16099,8759,1188]
[483,624,"483 - RISING TIDE Charter School - HALIFAX pupils",483239118,483,239,118,1,1.036,6,112.5061106255289,12307,1539,1188]
[483,625,"483 - RISING TIDE Charter School - HANOVER pupils",483239122,483,239,122,1,1.036,3,134.39008398709214,11350,3903,1188]
[483,626,"483 - RISING TIDE Charter School - HINGHAM pupils",483239131,483,239,131,1,1.036,2,153.65004539471013,17390,9330,1188]
[483,627,"483 - RISING TIDE Charter School - KINGSTON pupils",483239145,483,239,145,1,1.036,4,114.41316665308241,13674,1971,1188]
[483,628,"483 - RISING TIDE Charter School - MARSHFIELD pupils",483239171,483,239,171,1,1.036,4,125.23085294464681,14356,3622,1188]
[483,629,"483 - RISING TIDE Charter School - MASHPEE pupils",483239172,483,239,172,1,1.036,8,165.43191225104837,15724,10289,1188]
[483,630,"483 - RISING TIDE Charter School - MATTAPOISETT pupils",483239173,483,239,173,1,1.036,5,178.83892716863073,16388,12920,1188]
[483,631,"483 - RISING TIDE Charter School - MIDDLEBOROUGH pupils",483239182,483,239,182,1,1.036,8,116.57078475555748,13890,2302,1188]
[483,632,"483 - RISING TIDE Charter School - PEMBROKE pupils",483239231,483,239,231,1,1.036,4,127.11795057953643,13287,3603,1188]
[483,633,"483 - RISING TIDE Charter School - PLYMOUTH pupils",483239239,483,239,239,1,1.036,6,129.21962328770243,12930,3778,1188]
[483,634,"483 - RISING TIDE Charter School - PLYMPTON pupils",483239240,483,239,240,1,1.036,5,142.55130433467343,11090,4719,1188]
[483,635,"483 - RISING TIDE Charter School - ROCKLAND pupils",483239251,483,239,251,1,1.036,9,114.00358297263323,12925,1810,1188]
[483,636,"483 - RISING TIDE Charter School - SANDWICH pupils",483239261,483,239,261,1,1.036,5,176.5037647409651,12473,9542,1188]
[483,637,"483 - RISING TIDE Charter School - TAUNTON pupils",483239293,483,239,293,1,1.036,10,103.46776683796406,12925,448,1188]
[483,638,"483 - RISING TIDE Charter School - WAREHAM pupils",483239310,483,239,310,1,1.036,11,116.51312908321758,16064,2653,1188]
[483,639,"483 - RISING TIDE Charter School - BRIDGEWATER RAYNHAM pupils",483239625,483,239,625,1,1.036,6,108.64731484794088,12925,1118,1188]
[483,640,"483 - RISING TIDE Charter School - FREETOWN LAKEVILLE pupils",483239665,483,239,665,1,1.036,5,112.27587959492098,13294,1632,1188]
[{"$f":"IF(VALUE(MID(D650,1,1))=4,VALUE(MID(D650,1,3)),VALUE(MID(D650,1,4)))","v":483},641,{"$f":"IF(H650=1,A650 & \" - \" &VLOOKUP(A650,codeCHA,2)&\" Charter School - \"&VLOOKUP(G650,code436,2)&\" pupils\",IF(OR(A650=450,A650=466),A650 & \" - \" &VLOOKUP(A650,codeCHA,2)&\" Charter School - \"&VLOOKUP(F650,code436,2)&\" District - \"&VLOOKUP(G650,code436,2)&\" pupils\",A650 & \" - \" &VLOOKUP(A650,codeCHA,2)&\" Charter School - \"&VLOOKUP(F650,code436,2)&\" Campus - \"&VLOOKUP(G650,code436,2)&\" pupils\"))","v":"483 - RISING TIDE Charter School - OLD ROCHESTER pupils"},483239740,{"$f":"A650","v":483},{"$f":"IF(VALUE(MID(D650,1,1))=4,VALUE(MID(D650,4,3)),VALUE(MID(D650,5,3)))","v":239},{"$f":"IF(VALUE(MID(D650,1,1))=4,VALUE(MID(D650,7,3)),VALUE(MID(D650,8,3)))","v":740},1,{"$f":"VLOOKUP(F650,distinfo,4)","v":1.036},{"$f":"VLOOKUP(D650,enro_chafnd,16)","v":5},{"$f":"VLOOKUP(G650,distinfo,6)","v":150.99328272943546},{"$f":"IF(VLOOKUP(D650,rate_chafnd,40,FALSE)>0,VLOOKUP(D650,rate_chafnd,40),VLOOKUP(G650,distinfo,7))","v":14547},{"$f":"ROUND((L650*K650/100)-L650,0)","v":7418},{"$f":"VLOOKUP(G650,distinfo,9)","v":1188}]
[483,642,"483 - RISING TIDE Charter School - SILVER LAKE pupils",483239760,483,239,760,{"$f":"IF(OR(A651=410,A651=466,A651=487,A651=499),2,1)","v":1},1.036,6,119.58872886413774,13878,2719,1188]
[483,643,"483 - RISING TIDE Charter School - WHITMAN HANSON pupils",483239780,483,239,780,1,1.036,6,117.65593560460613,15706,2773,1188]
[484,644,"484 - ROXBURY PREPARATORY Charter School - BOSTON pupils",484035035,484,35,35,1,1.087,11,137.86393690456481,20024,7582,1188]
[484,645,"484 - ROXBURY PREPARATORY Charter School - BROCKTON pupils",484035044,484,35,44,1,1.087,11,103.48764365547041,13434,469,1188]
[484,646,"484 - ROXBURY PREPARATORY Charter School - BROOKLINE pupils",484035046,484,35,46,1,1.087,3,192.26267577688142,18295,16879,1188]
[484,647,"484 - ROXBURY PREPARATORY Charter School - FRANKLIN pupils",484035101,484,35,101,1,1.087,3,138.89241898876276,19462,7569,1188]
[484,648,"484 - ROXBURY PREPARATORY Charter School - LYNN pupils",484035163,484,35,163,1,1.087,11,100,21879,0,1188]
[484,649,"484 - ROXBURY PREPARATORY Charter School - NEWTON pupils",484035207,484,35,207,1,1.087,3,172.35108915167942,18295,13237,1188]
[484,650,"484 - ROXBURY PREPARATORY Charter School - QUINCY pupils",484035243,484,35,243,1,1.087,9,110.73912760230509,15163,1628,1188]
[484,651,"484 - ROXBURY PREPARATORY Charter School - RANDOLPH pupils",484035244,484,35,244,1,1.087,10,128.61679730868042,20436,5848,1188]
[484,652,"484 - ROXBURY PREPARATORY Charter School - SAUGUS pupils",484035262,484,35,262,1,1.087,9,112.53509990051158,20230,2536,1188]
[484,653,"484 - ROXBURY PREPARATORY Charter School - SHREWSBURY pupils",484035271,484,35,271,1,1.087,4,129.76373148151421,19661,5852,1188]
[484,654,"484 - ROXBURY PREPARATORY Charter School - STOUGHTON pupils",484035285,484,35,285,1,1.087,9,118.90496972081337,21841,4129,1188]
[484,655,"484 - ROXBURY PREPARATORY Charter School - WALPOLE pupils",484035307,484,35,307,1,1.087,3,133.65167758719844,16240,5465,1188]
[485,656,"485 - SALEM ACADEMY Charter School - DANVERS pupils",485258071,485,258,71,1,1,5,141.52560522249428,12565,5218,1188]
[485,657,"485 - SALEM ACADEMY Charter School - DRACUT pupils",485258079,485,258,79,1,1,7,101.02650068271204,15482,159,1188]
[485,658,"485 - SALEM ACADEMY Charter School - GLOUCESTER pupils",485258107,485,258,107,1,1,9,130.22939116769552,12565,3798,1188]
[485,659,"485 - SALEM ACADEMY Charter School - HAVERHILL pupils",485258128,485,258,128,1,1,10,103.60715367772923,19729,712,1188]
[485,660,"485 - SALEM ACADEMY Charter School - LYNN pupils",485258163,485,258,163,1,1,11,100,16871,0,1188]
[485,661,"485 - SALEM ACADEMY Charter School - PEABODY pupils",485258229,485,258,229,1,1,9,108.61124921803416,17021,1466,1188]
[485,662,"485 - SALEM ACADEMY Charter School - SALEM pupils",485258258,485,258,258,1,1,10,124.56585760083183,16194,3978,1188]
[485,663,"485 - SALEM ACADEMY Charter School - SWAMPSCOTT pupils",485258291,485,258,291,1,1,5,134.50103587355048,17066,5888,1188]
[485,664,"485 - SALEM ACADEMY Charter School - TEWKSBURY pupils",485258295,485,258,295,1,1,5,149.39438044755292,17447,8618,1188]
[486,665,"486 - LEARNING FIRST Charter School - LEICESTER pupils",486348151,486,348,151,1,1,8,115.50504267382291,17296,2682,1188]
[486,666,"486 - LEARNING FIRST Charter School - LEOMINSTER pupils",486348153,486,348,153,1,1,10,100.12945375745647,10664,14,1188]
[486,667,"486 - LEARNING FIRST Charter School - NORTH BROOKFIELD pupils",486348215,486,348,215,1,1,9,110.33131276061106,20388,2106,1188]
[486,668,"486 - LEARNING FIRST Charter School - SHREWSBURY pupils",486348271,486,348,271,1,1,4,129.76373148151421,15361,4572,1188]
[486,669,"486 - LEARNING FIRST Charter School - SOUTHBRIDGE pupils",486348277,486,348,277,1,1,12,101.59231478496005,18939,302,1188]
[486,670,"486 - LEARNING FIRST Charter School - WORCESTER pupils",486348348,486,348,348,1,1,11,100.3824887462017,18529,71,1188]
[486,671,"486 - LEARNING FIRST Charter School - DUDLEY CHARLTON pupils",486348658,486,348,658,1,1,7,115.84458917593183,16870,2673,1188]
[486,672,"486 - LEARNING FIRST Charter School - QUABBIN pupils",486348753,486,348,753,1,1,7,126.7207596962068,10664,2850,1188]
[486,673,"486 - LEARNING FIRST Charter School - SPENCER EAST BROOKFIELD pupils",486348767,486,348,767,1,1,10,109.76506475475476,18014,1759,1188]
[486,674,"486 - LEARNING FIRST Charter School - WACHUSETT pupils",486348775,486,348,775,1,1,4,111.14558610395076,14187,1581,1188]
[487,675,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - ARLINGTON pupils",487049010,487,49,10,2,1.1120000000000001,3,141.97121052464098,16757,7033,1188]
[487,676,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - AVON pupils",487049018,487,49,18,2,1.1120000000000001,9,132.91997106661984,13684,4505,1188]
[487,677,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BELMONT pupils",487049026,487,49,26,2,1.1120000000000001,3,132.16477985294077,16546,5322,1188]
[487,678,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BILLERICA pupils",487049031,487,49,31,2,1.1120000000000001,5,144.88459106998013,16952,7609,1188]
[487,679,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BOSTON pupils",487049035,487,49,35,2,1.1120000000000001,11,137.86393690456481,18384,6961,1188]
[487,680,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BRAINTREE pupils",487049040,487,49,40,2,1.1120000000000001,6,126.4407540383846,19610,5185,1188]
[487,681,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BROCKTON pupils",487049044,487,49,44,2,1.1120000000000001,11,103.48764365547041,18730,653,1188]
[487,682,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CAMBRIDGE pupils",487049049,487,49,49,2,1.1120000000000001,7,225.21081237189242,18272,22879,1188]
[487,683,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CHELSEA pupils",487049057,487,49,57,2,1.1120000000000001,12,101.74052401989768,18003,313,1188]
[487,684,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - EVERETT pupils",487049093,487,49,93,2,1.1120000000000001,11,100,18538,0,1188]
[487,685,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - FITCHBURG pupils",487049097,487,49,97,2,1.1120000000000001,11,100,21253,0,1188]
[487,686,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - HOLYOKE pupils",487049137,487,49,137,2,1.1120000000000001,12,100.60080994745249,20946,126,1188]
[487,687,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LYNN pupils",487049163,487,49,163,2,1.1120000000000001,11,100,17937,0,1188]
[487,688,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MALDEN pupils",487049165,487,49,165,2,1.1120000000000001,10,100,18352,0,1188]
[487,689,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MEDFORD pupils",487049176,487,49,176,2,1.1120000000000001,8,125.11510690310676,17235,4329,1188]
[487,690,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MELROSE pupils",487049178,487,49,178,2,1.1120000000000001,4,108.11306771093396,17274,1401,1188]
[487,691,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - METHUEN pupils",487049181,487,49,181,2,1.1120000000000001,10,100.85374199694317,12634,108,1188]
[487,692,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MIDDLEBOROUGH pupils",487049182,487,49,182,2,1.1120000000000001,8,116.57078475555748,11585,1920,1188]
[487,693,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - NEEDHAM pupils",487049199,487,49,199,2,1.1120000000000001,2,173.51873935361996,16342,12014,1188]
[487,694,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - NEW BEDFORD pupils",487049201,487,49,201,2,1.1120000000000001,12,100.52451737032956,13684,72,1188]
[487,695,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - PEABODY pupils",487049229,487,49,229,2,1.1120000000000001,9,108.61124921803416,14396,1240,1188]
[487,696,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - QUINCY pupils",487049243,487,49,243,2,1.1120000000000001,9,110.73912760230509,21073,2263,1188]
[487,697,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - RANDOLPH pupils",487049244,487,49,244,2,1.1120000000000001,10,128.61679730868042,15575,4457,1188]
[487,698,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - REVERE pupils",487049248,487,49,248,2,1.1120000000000001,11,103.22634123713455,16076,519,1188]
[487,699,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SAUGUS pupils",487049262,487,49,262,2,1.1120000000000001,9,112.53509990051158,18963,2377,1188]
[487,700,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SOMERVILLE pupils",487049274,487,49,274,2,1.1120000000000001,10,144.29908236076398,18720,8293,1188]
[487,701,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - STOUGHTON pupils",487049285,487,49,285,2,1.1120000000000001,9,118.90496972081337,13684,2587,1188]
[487,702,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - TAUNTON pupils",487049293,487,49,293,2,1.1120000000000001,10,103.46776683796406,21561,748,1188]
[487,703,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - TEWKSBURY pupils",487049295,487,49,295,2,1.1120000000000001,5,149.39438044755292,16952,8373,1188]
[487,704,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WALTHAM pupils",487049308,487,49,308,2,1.1120000000000001,10,126.81363018592214,13684,3669,1188]
[{"$f":"IF(VALUE(MID(D714,1,1))=4,VALUE(MID(D714,1,3)),VALUE(MID(D714,1,4)))","v":487},705,{"$f":"IF(H714=1,A714 & \" - \" &VLOOKUP(A714,codeCHA,2)&\" Charter School - \"&VLOOKUP(G714,code436,2)&\" pupils\",IF(OR(A714=450,A714=466),A714 & \" - \" &VLOOKUP(A714,codeCHA,2)&\" Charter School - \"&VLOOKUP(F714,code436,2)&\" District - \"&VLOOKUP(G714,code436,2)&\" pupils\",A714 & \" - \" &VLOOKUP(A714,codeCHA,2)&\" Charter School - \"&VLOOKUP(F714,code436,2)&\" Campus - \"&VLOOKUP(G714,code436,2)&\" pupils\"))","v":"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WATERTOWN pupils"},487049314,{"$f":"A714","v":487},{"$f":"IF(VALUE(MID(D714,1,1))=4,VALUE(MID(D714,4,3)),VALUE(MID(D714,5,3)))","v":49},{"$f":"IF(VALUE(MID(D714,1,1))=4,VALUE(MID(D714,7,3)),VALUE(MID(D714,8,3)))","v":314},2,{"$f":"VLOOKUP(F714,distinfo,4)","v":1.1120000000000001},{"$f":"VLOOKUP(D714,enro_chafnd,16)","v":7},{"$f":"VLOOKUP(G714,distinfo,6)","v":159.14048623067796},{"$f":"IF(VLOOKUP(D714,rate_chafnd,40,FALSE)>0,VLOOKUP(D714,rate_chafnd,40),VLOOKUP(G714,distinfo,7))","v":11585},{"$f":"ROUND((L714*K714/100)-L714,0)","v":6851},{"$f":"VLOOKUP(G714,distinfo,9)","v":1188}]
[487,706,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WOBURN pupils",487049347,487,49,347,{"$f":"IF(OR(A715=410,A715=466,A715=487,A715=499),2,1)","v":2},1.1120000000000001,8,142.25030082310474,16962,7166,1188]
[487,707,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - ARLINGTON pupils",487274010,487,274,10,2,1.054,3,141.97121052464098,15545,6524,1188]
[487,708,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BELMONT pupils",487274026,487,274,26,2,1.054,3,132.16477985294077,9809,3155,1188]
[487,709,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BEVERLY pupils",487274030,487,274,30,2,1.054,7,120.32888225888053,17620,3582,1188]
[487,710,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BILLERICA pupils",487274031,487,274,31,2,1.054,5,144.88459106998013,13115,5887,1188]
[487,711,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BOSTON pupils",487274035,487,274,35,2,1.054,11,137.86393690456481,18809,7122,1188]
[487,712,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BROCKTON pupils",487274044,487,274,44,2,1.054,11,103.48764365547041,14456,504,1188]
[487,713,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BURLINGTON pupils",487274048,487,274,48,2,1.054,4,181.66796799309245,10755,8783,1188]
[487,714,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CAMBRIDGE pupils",487274049,487,274,49,2,1.054,7,225.21081237189242,17437,21833,1188]
[487,715,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CHELSEA pupils",487274057,487,274,57,2,1.054,12,101.74052401989768,19487,339,1188]
[487,716,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - EVERETT pupils",487274093,487,274,93,2,1.054,11,100,18486,0,1188]
[487,717,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - FALL RIVER pupils",487274095,487,274,95,2,1.054,12,100.95349482477822,20429,195,1188]
[487,718,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - FITCHBURG pupils",487274097,487,274,97,2,1.054,11,100,14823,0,1188]
[487,719,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - FRAMINGHAM pupils",487274100,487,274,100,2,1.054,10,125.24570096388284,14456,3650,1188]
[487,720,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - HAVERHILL pupils",487274128,487,274,128,2,1.054,10,103.60715367772923,11507,415,1188]
[487,721,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - HOLYOKE pupils",487274137,487,274,137,2,1.054,12,100.60080994745249,20401,123,1188]
[487,722,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LAWRENCE pupils",487274149,487,274,149,2,1.054,12,101.93488611763102,15085,292,1188]
[487,723,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LEOMINSTER pupils",487274153,487,274,153,2,1.054,10,100.12945375745647,14400,19,1188]
[487,724,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LEXINGTON pupils",487274155,487,274,155,2,1.054,2,179.73755354766377,16041,12791,1188]
[487,725,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LOWELL pupils",487274160,487,274,160,2,1.054,11,101.5606881977328,17149,268,1188]
[487,726,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LYNN pupils",487274163,487,274,163,2,1.054,11,100,17365,0,1188]
[487,727,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MALDEN pupils",487274165,487,274,165,2,1.054,10,100,16405,0,1188]
[487,728,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MEDFORD pupils",487274176,487,274,176,2,1.054,8,125.11510690310676,17383,4366,1188]
[487,729,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MELROSE pupils",487274178,487,274,178,2,1.054,4,108.11306771093396,16197,1314,1188]
[487,730,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - METHUEN pupils",487274181,487,274,181,2,1.054,10,100.85374199694317,13473,115,1188]
[487,731,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MILTON pupils",487274189,487,274,189,2,1.054,3,134.15500678325202,12994,4438,1188]
[487,732,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - NEW BEDFORD pupils",487274201,487,274,201,2,1.054,12,100.52451737032956,14456,76,1188]
[487,733,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - NORWOOD pupils",487274220,487,274,220,2,1.054,8,132.96522604388292,11507,3793,1188]
[487,734,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - PEABODY pupils",487274229,487,274,229,2,1.054,9,108.61124921803416,13835,1191,1188]
[487,735,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - QUINCY pupils",487274243,487,274,243,2,1.054,9,110.73912760230509,18549,1992,1188]
[487,736,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - REVERE pupils",487274248,487,274,248,2,1.054,11,103.22634123713455,18238,588,1188]
[487,737,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SAUGUS pupils",487274262,487,274,262,2,1.054,9,112.53509990051158,14914,1869,1188]
[487,738,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SOMERVILLE pupils",487274274,487,274,274,2,1.054,10,144.29908236076398,18216,8070,1188]
[487,739,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - STONEHAM pupils",487274284,487,274,284,2,1.054,5,142.13877441457646,17260,7273,1188]
[487,740,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - TEWKSBURY pupils",487274295,487,274,295,2,1.054,5,149.39438044755292,13324,6581,1188]
[487,741,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WAKEFIELD pupils",487274305,487,274,305,2,1.054,4,141.16389639539034,11478,4725,1188]
[487,742,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WALTHAM pupils",487274308,487,274,308,2,1.054,10,126.81363018592214,18875,5061,1188]
[487,743,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WATERTOWN pupils",487274314,487,274,314,2,1.054,7,159.14048623067796,17620,10421,1188]
[487,744,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WEYMOUTH pupils",487274336,487,274,336,2,1.054,8,113.38729758643215,18056,2417,1188]
[487,745,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WILMINGTON pupils",487274342,487,274,342,2,1.054,3,172.32467633971922,16235,11742,1188]
[487,746,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WINTHROP pupils",487274346,487,274,346,2,1.054,8,110.84918353796613,14456,1568,1188]
[487,747,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WOBURN pupils",487274347,487,274,347,2,1.054,8,142.25030082310474,15795,6673,1188]
[487,748,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WRENTHAM pupils",487274350,487,274,350,2,1.054,3,153.02312852107519,16178,8578,1188]
[488,749,"488 - SOUTH SHORE Charter School - ABINGTON pupils",488219001,488,219,1,1,1.0589999999999999,7,111.52142211046746,13630,1570,1188]
[488,750,"488 - SOUTH SHORE Charter School - ATTLEBORO pupils",488219016,488,219,16,1,1.0589999999999999,8,101.08664557821081,18758,204,1188]
[488,751,"488 - SOUTH SHORE Charter School - BOSTON pupils",488219035,488,219,35,1,1.0589999999999999,11,137.86393690456481,20316,7692,1188]
[488,752,"488 - SOUTH SHORE Charter School - BRAINTREE pupils",488219040,488,219,40,1,1.0589999999999999,6,126.4407540383846,15472,4091,1188]
[488,753,"488 - SOUTH SHORE Charter School - BROCKTON pupils",488219044,488,219,44,1,1.0589999999999999,11,103.48764365547041,17898,624,1188]
[488,754,"488 - SOUTH SHORE Charter School - CARVER pupils",488219052,488,219,52,1,1.0589999999999999,6,136.36989909756699,11350,4128,1188]
[488,755,"488 - SOUTH SHORE Charter School - COHASSET pupils",488219065,488,219,65,1,1.0589999999999999,2,172.3297600132386,13463,9738,1188]
[488,756,"488 - SOUTH SHORE Charter School - EAST BRIDGEWATER pupils",488219083,488,219,83,1,1.0589999999999999,6,109.59170408585103,14030,1346,1188]
[488,757,"488 - SOUTH SHORE Charter School - HALIFAX pupils",488219118,488,219,118,1,1.0589999999999999,6,112.5061106255289,11550,1444,1188]
[488,758,"488 - SOUTH SHORE Charter School - HANOVER pupils",488219122,488,219,122,1,1.0589999999999999,3,134.39008398709214,13343,4589,1188]
[488,759,"488 - SOUTH SHORE Charter School - HINGHAM pupils",488219131,488,219,131,1,1.0589999999999999,2,153.65004539471013,12352,6627,1188]
[488,760,"488 - SOUTH SHORE Charter School - HOLBROOK pupils",488219133,488,219,133,1,1.0589999999999999,9,104.31142256018728,14666,632,1188]
[488,761,"488 - SOUTH SHORE Charter School - HULL pupils",488219142,488,219,142,1,1.0589999999999999,7,188.63867480121894,14013,12421,1188]
[488,762,"488 - SOUTH SHORE Charter School - KINGSTON pupils",488219145,488,219,145,1,1.0589999999999999,4,114.41316665308241,12256,1766,1188]
[488,763,"488 - SOUTH SHORE Charter School - MARSHFIELD pupils",488219171,488,219,171,1,1.0589999999999999,4,125.23085294464681,15141,3820,1188]
[488,764,"488 - SOUTH SHORE Charter School - NORWELL pupils",488219219,488,219,219,1,1.0589999999999999,2,149.3417198546135,13654,6737,1188]
[488,765,"488 - SOUTH SHORE Charter School - PEMBROKE pupils",488219231,488,219,231,1,1.0589999999999999,4,127.11795057953643,12501,3390,1188]
[488,766,"488 - SOUTH SHORE Charter School - PLYMOUTH pupils",488219239,488,219,239,1,1.0589999999999999,6,129.21962328770243,14103,4121,1188]
[488,767,"488 - SOUTH SHORE Charter School - QUINCY pupils",488219243,488,219,243,1,1.0589999999999999,9,110.73912760230509,14921,1602,1188]
[488,768,"488 - SOUTH SHORE Charter School - RANDOLPH pupils",488219244,488,219,244,1,1.0589999999999999,10,128.61679730868042,16074,4600,1188]
[{"$f":"IF(VALUE(MID(D778,1,1))=4,VALUE(MID(D778,1,3)),VALUE(MID(D778,1,4)))","v":488},769,{"$f":"IF(H778=1,A778 & \" - \" &VLOOKUP(A778,codeCHA,2)&\" Charter School - \"&VLOOKUP(G778,code436,2)&\" pupils\",IF(OR(A778=450,A778=466),A778 & \" - \" &VLOOKUP(A778,codeCHA,2)&\" Charter School - \"&VLOOKUP(F778,code436,2)&\" District - \"&VLOOKUP(G778,code436,2)&\" pupils\",A778 & \" - \" &VLOOKUP(A778,codeCHA,2)&\" Charter School - \"&VLOOKUP(F778,code436,2)&\" Campus - \"&VLOOKUP(G778,code436,2)&\" pupils\"))","v":"488 - SOUTH SHORE Charter School - ROCKLAND pupils"},488219251,{"$f":"A778","v":488},{"$f":"IF(VALUE(MID(D778,1,1))=4,VALUE(MID(D778,4,3)),VALUE(MID(D778,5,3)))","v":219},{"$f":"IF(VALUE(MID(D778,1,1))=4,VALUE(MID(D778,7,3)),VALUE(MID(D778,8,3)))","v":251},1,{"$f":"VLOOKUP(F778,distinfo,4)","v":1.0589999999999999},{"$f":"VLOOKUP(D778,enro_chafnd,16)","v":9},{"$f":"VLOOKUP(G778,distinfo,6)","v":114.00358297263323},{"$f":"IF(VLOOKUP(D778,rate_chafnd,40,FALSE)>0,VLOOKUP(D778,rate_chafnd,40),VLOOKUP(G778,distinfo,7))","v":14912},{"$f":"ROUND((L778*K778/100)-L778,0)","v":2088},{"$f":"VLOOKUP(G778,distinfo,9)","v":1188}]
[488,770,"488 - SOUTH SHORE Charter School - SCITUATE pupils",488219264,488,219,264,{"$f":"IF(OR(A779=410,A779=466,A779=487,A779=499),2,1)","v":1},1.0589999999999999,3,149.07358659822506,12336,6054,1188]
[488,771,"488 - SOUTH SHORE Charter School - STOUGHTON pupils",488219285,488,219,285,1,1.0589999999999999,9,118.90496972081337,18798,3554,1188]
[488,772,"488 - SOUTH SHORE Charter School - TAUNTON pupils",488219293,488,219,293,1,1.0589999999999999,10,103.46776683796406,16423,570,1188]
[488,773,"488 - SOUTH SHORE Charter School - WEYMOUTH pupils",488219336,488,219,336,1,1.0589999999999999,8,113.38729758643215,13595,1820,1188]
[488,774,"488 - SOUTH SHORE Charter School - BRIDGEWATER RAYNHAM pupils",488219625,488,219,625,1,1.0589999999999999,6,108.64731484794088,16185,1400,1188]
[488,775,"488 - SOUTH SHORE Charter School - SILVER LAKE pupils",488219760,488,219,760,1,1.0589999999999999,6,119.58872886413774,16268,3187,1188]
[488,776,"488 - SOUTH SHORE Charter School - WHITMAN HANSON pupils",488219780,488,219,780,1,1.0589999999999999,6,117.65593560460613,13897,2454,1188]
[489,777,"489 - STURGIS Charter School - BARNSTABLE pupils",489020020,489,20,20,1,1,10,116.50517332841252,15098,2492,1188]
[489,778,"489 - STURGIS Charter School - BOURNE pupils",489020036,489,20,36,1,1,7,147.89031101298829,13869,6642,1188]
[489,779,"489 - STURGIS Charter School - CARVER pupils",489020052,489,20,52,1,1,6,136.36989909756699,12565,4570,1188]
[489,780,"489 - STURGIS Charter School - FALMOUTH pupils",489020096,489,20,96,1,1,8,154.40795149796764,13932,7580,1188]
[489,781,"489 - STURGIS Charter School - HANOVER pupils",489020122,489,20,122,1,1,3,134.39008398709214,12565,4321,1188]
[489,782,"489 - STURGIS Charter School - MASHPEE pupils",489020172,489,20,172,1,1,8,165.43191225104837,13858,9068,1188]
[489,783,"489 - STURGIS Charter School - MIDDLEBOROUGH pupils",489020182,489,20,182,1,1,8,116.57078475555748,12565,2082,1188]
[489,784,"489 - STURGIS Charter School - NANTUCKET pupils",489020197,489,20,197,1,1,8,183.48730030995975,12565,10490,1188]
[489,785,"489 - STURGIS Charter School - PLYMOUTH pupils",489020239,489,20,239,1,1,6,129.21962328770243,13253,3872,1188]
[489,786,"489 - STURGIS Charter School - SANDWICH pupils",489020261,489,20,261,1,1,5,176.5037647409651,13527,10349,1188]
[489,787,"489 - STURGIS Charter School - WAREHAM pupils",489020310,489,20,310,1,1,11,116.51312908321758,14216,2348,1188]
[489,788,"489 - STURGIS Charter School - DENNIS YARMOUTH pupils",489020645,489,20,645,1,1,10,130.41523361640409,15025,4570,1188]
[489,789,"489 - STURGIS Charter School - NAUSET pupils",489020660,489,20,660,1,1,7,194.78399112302753,14415,13663,1188]
[489,790,"489 - STURGIS Charter School - MONOMOY pupils",489020712,489,20,712,1,1,8,165.485695318251,13290,8703,1188]
[491,791,"491 - ATLANTIS Charter School - DARTMOUTH pupils",491095072,491,95,72,1,1,6,125.23455873979307,19058,4809,1188]
[491,792,"491 - ATLANTIS Charter School - FALL RIVER pupils",491095095,491,95,95,1,1,12,100.95349482477822,17494,167,1188]
[491,793,"491 - ATLANTIS Charter School - NEW BEDFORD pupils",491095201,491,95,201,1,1,12,100.52451737032956,20298,106,1188]
[491,794,"491 - ATLANTIS Charter School - SEEKONK pupils",491095265,491,95,265,1,1,4,138.20503139311575,12354,4720,1188]
[491,795,"491 - ATLANTIS Charter School - SOMERSET pupils",491095273,491,95,273,1,1,6,133.83747209159793,13713,4640,1188]
[491,796,"491 - ATLANTIS Charter School - SWANSEA pupils",491095292,491,95,292,1,1,6,112.80012041624991,15979,2045,1188]
[491,797,"491 - ATLANTIS Charter School - WESTPORT pupils",491095331,491,95,331,1,1,7,119.08112508700457,14040,2679,1188]
[491,798,"491 - ATLANTIS Charter School - FREETOWN LAKEVILLE pupils",491095665,491,95,665,1,1,5,112.27587959492098,12056,1480,1188]
[491,799,"491 - ATLANTIS Charter School - SOMERSET BERKLEY pupils",491095763,491,95,763,1,1,6,122.01737039917211,15260,3360,1188]
[492,800,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - CHICOPEE pupils",492281061,492,281,61,1,1,11,102.8475976765979,14929,425,1188]
[492,801,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - EASTHAMPTON pupils",492281086,492,281,86,1,1,8,110.18528040910991,11037,1124,1188]
[492,802,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - EAST LONGMEADOW pupils",492281087,492,281,87,1,1,6,133.24526739032098,16427,5461,1188]
[492,803,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - SPRINGFIELD pupils",492281281,492,281,281,1,1,12,100,19348,0,1188]
[492,804,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - WEST SPRINGFIELD pupils",492281332,492,281,332,1,1,10,103.68264382941726,16735,616,1188]
[493,805,"493 - PHOENIX ACADEMY CHELSEA Charter School - BOSTON pupils",493057035,493,57,35,1,1.04,11,137.86393690456481,22053,8350,1188]
[493,806,"493 - PHOENIX ACADEMY CHELSEA Charter School - BROCKTON pupils",493057044,493,57,44,1,1.04,11,103.48764365547041,16294,568,1188]
[493,807,"493 - PHOENIX ACADEMY CHELSEA Charter School - CHELSEA pupils",493057057,493,57,57,1,1.04,12,101.74052401989768,23027,401,1188]
[493,808,"493 - PHOENIX ACADEMY CHELSEA Charter School - EVERETT pupils",493057093,493,57,93,1,1.04,11,100,22955,0,1188]
[493,809,"493 - PHOENIX ACADEMY CHELSEA Charter School - FRAMINGHAM pupils",493057100,493,57,100,1,1.04,10,125.24570096388284,20383,5146,1188]
[493,810,"493 - PHOENIX ACADEMY CHELSEA Charter School - LYNN pupils",493057163,493,57,163,1,1.04,11,100,19798,0,1188]
[493,811,"493 - PHOENIX ACADEMY CHELSEA Charter School - MALDEN pupils",493057165,493,57,165,1,1.04,10,100,20897,0,1188]
[493,812,"493 - PHOENIX ACADEMY CHELSEA Charter School - MEDFORD pupils",493057176,493,57,176,1,1.04,8,125.11510690310676,20336,5107,1188]
[493,813,"493 - PHOENIX ACADEMY CHELSEA Charter School - NEWTON pupils",493057207,493,57,207,1,1.04,3,172.35108915167942,17637,12761,1188]
[493,814,"493 - PHOENIX ACADEMY CHELSEA Charter School - RANDOLPH pupils",493057244,493,57,244,1,1.04,10,128.61679730868042,20383,5833,1188]
[493,815,"493 - PHOENIX ACADEMY CHELSEA Charter School - REVERE pupils",493057248,493,57,248,1,1.04,11,103.22634123713455,22296,719,1188]
[493,816,"493 - PHOENIX ACADEMY CHELSEA Charter School - SAUGUS pupils",493057262,493,57,262,1,1.04,9,112.53509990051158,19924,2497,1188]
[493,817,"493 - PHOENIX ACADEMY CHELSEA Charter School - SOMERVILLE pupils",493057274,493,57,274,1,1.04,10,144.29908236076398,16294,7218,1188]
[493,818,"493 - PHOENIX ACADEMY CHELSEA Charter School - WINTHROP pupils",493057346,493,57,346,1,1.04,8,110.84918353796613,22128,2401,1188]
[494,819,"494 - PIONEER CS OF SCIENCE Charter School - BILLERICA pupils",494093031,494,93,31,1,1.042,5,144.88459106998013,11206,5030,1188]
[494,820,"494 - PIONEER CS OF SCIENCE Charter School - BOSTON pupils",494093035,494,93,35,1,1.042,11,137.86393690456481,20592,7797,1188]
[494,821,"494 - PIONEER CS OF SCIENCE Charter School - CAMBRIDGE pupils",494093049,494,93,49,1,1.042,7,225.21081237189242,18048,22598,1188]
[494,822,"494 - PIONEER CS OF SCIENCE Charter School - CHELMSFORD pupils",494093056,494,93,56,1,1.042,4,129.35074063800042,12985,3811,1188]
[494,823,"494 - PIONEER CS OF SCIENCE Charter School - CHELSEA pupils",494093057,494,93,57,1,1.042,12,101.74052401989768,19349,337,1188]
[494,824,"494 - PIONEER CS OF SCIENCE Charter School - DANVERS pupils",494093071,494,93,71,1,1.042,5,141.52560522249428,11799,4900,1188]
[494,825,"494 - PIONEER CS OF SCIENCE Charter School - EVERETT pupils",494093093,494,93,93,1,1.042,11,100,17449,0,1188]
[494,826,"494 - PIONEER CS OF SCIENCE Charter School - FITCHBURG pupils",494093097,494,93,97,1,1.042,11,100,22368,0,1188]
[494,827,"494 - PIONEER CS OF SCIENCE Charter School - HAVERHILL pupils",494093128,494,93,128,1,1.042,10,103.60715367772923,11009,397,1188]
[494,828,"494 - PIONEER CS OF SCIENCE Charter School - LAWRENCE pupils",494093149,494,93,149,1,1.042,12,101.93488611763102,20946,405,1188]
[494,829,"494 - PIONEER CS OF SCIENCE Charter School - LYNN pupils",494093163,494,93,163,1,1.042,11,100,17912,0,1188]
[494,830,"494 - PIONEER CS OF SCIENCE Charter School - MALDEN pupils",494093165,494,93,165,1,1.042,10,100,16556,0,1188]
[494,831,"494 - PIONEER CS OF SCIENCE Charter School - MEDFORD pupils",494093176,494,93,176,1,1.042,8,125.11510690310676,18248,4583,1188]
[494,832,"494 - PIONEER CS OF SCIENCE Charter School - MELROSE pupils",494093178,494,93,178,1,1.042,4,108.11306771093396,11997,973,1188]
[{"$f":"IF(VALUE(MID(D842,1,1))=4,VALUE(MID(D842,1,3)),VALUE(MID(D842,1,4)))","v":494},833,{"$f":"IF(H842=1,A842 & \" - \" &VLOOKUP(A842,codeCHA,2)&\" Charter School - \"&VLOOKUP(G842,code436,2)&\" pupils\",IF(OR(A842=450,A842=466),A842 & \" - \" &VLOOKUP(A842,codeCHA,2)&\" Charter School - \"&VLOOKUP(F842,code436,2)&\" District - \"&VLOOKUP(G842,code436,2)&\" pupils\",A842 & \" - \" &VLOOKUP(A842,codeCHA,2)&\" Charter School - \"&VLOOKUP(F842,code436,2)&\" Campus - \"&VLOOKUP(G842,code436,2)&\" pupils\"))","v":"494 - PIONEER CS OF SCIENCE Charter School - METHUEN pupils"},494093181,{"$f":"A842","v":494},{"$f":"IF(VALUE(MID(D842,1,1))=4,VALUE(MID(D842,4,3)),VALUE(MID(D842,5,3)))","v":93},{"$f":"IF(VALUE(MID(D842,1,1))=4,VALUE(MID(D842,7,3)),VALUE(MID(D842,8,3)))","v":181},1,{"$f":"VLOOKUP(F842,distinfo,4)","v":1.042},{"$f":"VLOOKUP(D842,enro_chafnd,16)","v":10},{"$f":"VLOOKUP(G842,distinfo,6)","v":100.85374199694317},{"$f":"IF(VLOOKUP(D842,rate_chafnd,40,FALSE)>0,VLOOKUP(D842,rate_chafnd,40),VLOOKUP(G842,distinfo,7))","v":19377},{"$f":"ROUND((L842*K842/100)-L842,0)","v":165},{"$f":"VLOOKUP(G842,distinfo,9)","v":1188}]
[494,834,"494 - PIONEER CS OF SCIENCE Charter School - PEABODY pupils",494093229,494,93,229,{"$f":"IF(OR(A843=410,A843=466,A843=487,A843=499),2,1)","v":1},1.042,9,108.61124921803416,11602,999,1188]
[494,835,"494 - PIONEER CS OF SCIENCE Charter School - REVERE pupils",494093248,494,93,248,1,1.042,11,103.22634123713455,16967,547,1188]
[494,836,"494 - PIONEER CS OF SCIENCE Charter School - SAUGUS pupils",494093262,494,93,262,1,1.042,9,112.53509990051158,14809,1856,1188]
[494,837,"494 - PIONEER CS OF SCIENCE Charter School - STONEHAM pupils",494093284,494,93,284,1,1.042,5,142.13877441457646,14031,5912,1188]
[494,838,"494 - PIONEER CS OF SCIENCE Charter School - SWAMPSCOTT pupils",494093291,494,93,291,1,1.042,5,134.50103587355048,18048,6227,1188]
[494,839,"494 - PIONEER CS OF SCIENCE Charter School - WINTHROP pupils",494093346,494,93,346,1,1.042,8,110.84918353796613,19496,2115,1188]
[494,840,"494 - PIONEER CS OF SCIENCE Charter School - WOBURN pupils",494093347,494,93,347,1,1.042,8,142.25030082310474,15601,6591,1188]
[496,841,"496 - GLOBAL LEARNING Charter School - ACUSHNET pupils",496201003,496,201,3,1,1,7,105.85493714266119,16498,966,1188]
[496,842,"496 - GLOBAL LEARNING Charter School - DARTMOUTH pupils",496201072,496,201,72,1,1,6,125.23455873979307,14496,3658,1188]
[496,843,"496 - GLOBAL LEARNING Charter School - FAIRHAVEN pupils",496201094,496,201,94,1,1,8,102.09395778776769,19502,408,1188]
[496,844,"496 - GLOBAL LEARNING Charter School - FALL RIVER pupils",496201095,496,201,95,1,1,12,100.95349482477822,20129,192,1188]
[496,845,"496 - GLOBAL LEARNING Charter School - NEW BEDFORD pupils",496201201,496,201,201,1,1,12,100.52451737032956,18417,97,1188]
[496,846,"496 - GLOBAL LEARNING Charter School - WESTPORT pupils",496201331,496,201,331,1,1,7,119.08112508700457,12565,2398,1188]
[497,847,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AGAWAM pupils",497117005,497,117,5,1,1,8,142.70667584654427,13214,5643,1188]
[497,848,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST pupils",497117008,497,117,8,1,1,6,195.41280720571754,11733,11195,1188]
[497,849,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - BELCHERTOWN pupils",497117024,497,117,24,1,1,5,119.31363986991614,12501,2414,1188]
[497,850,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - CHICOPEE pupils",497117061,497,117,61,1,1,11,102.8475976765979,15152,431,1188]
[497,851,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - DEERFIELD pupils",497117074,497,117,74,1,1,5,185.20556949549592,12188,10385,1188]
[497,852,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EASTHAMPTON pupils",497117086,497,117,86,1,1,8,110.18528040910991,12874,1311,1188]
[497,853,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EAST LONGMEADOW pupils",497117087,497,117,87,1,1,6,133.24526739032098,15461,5140,1188]
[497,854,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GRANBY pupils",497117111,497,117,111,1,1,8,120.41699884830763,12388,2529,1188]
[497,855,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GREENFIELD pupils",497117114,497,117,114,1,1,10,120.17422458041722,15344,3096,1188]
[497,856,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HADLEY pupils",497117117,497,117,117,1,1,5,151.57732927495601,11780,6076,1188]
[497,857,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HATFIELD pupils",497117127,497,117,127,1,1,4,197.53140376790708,11422,11140,1188]
[497,858,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HOLYOKE pupils",497117137,497,117,137,1,1,12,100.60080994745249,13683,82,1188]
[497,859,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LONGMEADOW pupils",497117159,497,117,159,1,1,3,141.62841912623253,11323,4714,1188]
[497,860,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LUDLOW pupils",497117161,497,117,161,1,1,8,134.90979262380284,12606,4401,1188]
[497,861,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - NORTHAMPTON pupils",497117210,497,117,210,1,1,6,131.16052118041216,11810,3680,1188]
[497,862,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - ORANGE pupils",497117223,497,117,223,1,1,11,100.01454861033456,10913,2,1188]
[497,863,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - PALMER pupils",497117227,497,117,227,1,1,10,126.21028959804124,13283,3482,1188]
[497,864,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - PELHAM pupils",497117230,497,117,230,1,1,5,285.31598967598251,10983,20353,1188]
[497,865,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SHUTESBURY pupils",497117272,497,117,272,1,1,6,213.41033643403313,11019,12497,1188]
[497,866,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTHAMPTON pupils",497117275,497,117,275,1,1,4,129.14980473502368,12118,3532,1188]
[497,867,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTH HADLEY pupils",497117278,497,117,278,1,1,7,116.53412231085679,12601,2083,1188]
[497,868,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SPRINGFIELD pupils",497117281,497,117,281,1,1,12,100,16958,0,1188]
[497,869,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WESTFIELD pupils",497117325,497,117,325,1,1,9,107.34355143866607,14058,1032,1188]
[497,870,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WEST SPRINGFIELD pupils",497117332,497,117,332,1,1,10,103.68264382941726,12674,467,1188]
[497,871,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WILLIAMSBURG pupils",497117340,497,117,340,1,1,7,158.23967043627144,13954,8127,1188]
[497,872,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST PELHAM pupils",497117605,497,117,605,1,1,6,163.62231442718956,12407,7894,1188]
[497,873,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - CHESTERFIELD GOSHEN pupils",497117632,497,117,632,1,1,7,164.15983051126065,11037,7081,1188]
[497,874,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - FRONTIER pupils",497117670,497,117,670,1,1,6,175.81310038219661,13095,9928,1188]
[497,875,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GILL MONTAGUE pupils",497117674,497,117,674,1,1,10,138.31511825121746,14048,5383,1188]
[497,876,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPDEN WILBRAHAM pupils",497117680,497,117,680,1,1,5,129.56922471595544,10917,3228,1188]
[497,877,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPSHIRE pupils",497117683,497,117,683,1,1,4,182.29875719438201,13264,10916,1188]
[497,878,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAWLEMONT pupils",497117685,497,117,685,1,1,10,151.13442153119573,17828,9116,1188]
[497,879,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - MOHAWK TRAIL pupils",497117717,497,117,717,1,1,9,147.70898610113161,14024,6691,1188]
[497,880,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - PIONEER pupils",497117750,497,117,750,1,1,7,157.24109284335907,12565,7192,1188]
[497,881,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - RALPH C MAHAR pupils",497117755,497,117,755,1,1,10,151.86731838274432,11932,6189,1188]
[497,882,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",497117766,497,117,766,1,1,7,128.22844398491665,11546,3259,1188]
[498,883,"498 - VERITAS PREPARATORY Charter School - CHICOPEE pupils",498281061,498,281,61,1,1,11,102.8475976765979,17791,507,1188]
[498,884,"498 - VERITAS PREPARATORY Charter School - EAST LONGMEADOW pupils",498281087,498,281,87,1,1,6,133.24526739032098,17955,5969,1188]
[498,885,"498 - VERITAS PREPARATORY Charter School - GRANBY pupils",498281111,498,281,111,1,1,8,120.41699884830763,16941,3459,1188]
[498,886,"498 - VERITAS PREPARATORY Charter School - HOLYOKE pupils",498281137,498,281,137,1,1,12,100.60080994745249,20774,125,1188]
[498,887,"498 - VERITAS PREPARATORY Charter School - SPRINGFIELD pupils",498281281,498,281,281,1,1,12,100,19122,0,1188]
[498,888,"498 - VERITAS PREPARATORY Charter School - WESTFIELD pupils",498281325,498,281,325,1,1,9,107.34355143866607,19285,1416,1188]
[499,889,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - AGAWAM pupils",499061005,499,61,5,2,1,8,142.70667584654427,15818,6755,1188]
[499,890,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - BELCHERTOWN pupils",499061024,499,61,24,2,1,5,119.31363986991614,17447,3370,1188]
[499,891,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - CHICOPEE pupils",499061061,499,61,61,2,1,11,102.8475976765979,16735,477,1188]
[499,892,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - EASTHAMPTON pupils",499061086,499,61,86,2,1,8,110.18528040910991,12565,1280,1188]
[499,893,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - EAST LONGMEADOW pupils",499061087,499,61,87,2,1,6,133.24526739032098,12565,4177,1188]
[499,894,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - GRANBY pupils",499061111,499,61,111,2,1,8,120.41699884830763,18842,3847,1188]
[499,895,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - HOLYOKE pupils",499061137,499,61,137,2,1,12,100.60080994745249,17670,106,1188]
[499,896,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - LONGMEADOW pupils",499061159,499,61,159,2,1,3,141.62841912623253,12565,5231,1188]
[{"$f":"IF(VALUE(MID(D906,1,1))=4,VALUE(MID(D906,1,3)),VALUE(MID(D906,1,4)))","v":499},897,{"$f":"IF(H906=1,A906 & \" - \" &VLOOKUP(A906,codeCHA,2)&\" Charter School - \"&VLOOKUP(G906,code436,2)&\" pupils\",IF(OR(A906=450,A906=466),A906 & \" - \" &VLOOKUP(A906,codeCHA,2)&\" Charter School - \"&VLOOKUP(F906,code436,2)&\" District - \"&VLOOKUP(G906,code436,2)&\" pupils\",A906 & \" - \" &VLOOKUP(A906,codeCHA,2)&\" Charter School - \"&VLOOKUP(F906,code436,2)&\" Campus - \"&VLOOKUP(G906,code436,2)&\" pupils\"))","v":"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - LUDLOW pupils"},499061161,{"$f":"A906","v":499},{"$f":"IF(VALUE(MID(D906,1,1))=4,VALUE(MID(D906,4,3)),VALUE(MID(D906,5,3)))","v":61},{"$f":"IF(VALUE(MID(D906,1,1))=4,VALUE(MID(D906,7,3)),VALUE(MID(D906,8,3)))","v":161},2,{"$f":"VLOOKUP(F906,distinfo,4)","v":1},{"$f":"VLOOKUP(D906,enro_chafnd,16)","v":8},{"$f":"VLOOKUP(G906,distinfo,6)","v":134.90979262380284},{"$f":"IF(VLOOKUP(D906,rate_chafnd,40,FALSE)>0,VLOOKUP(D906,rate_chafnd,40),VLOOKUP(G906,distinfo,7))","v":12565},{"$f":"ROUND((L906*K906/100)-L906,0)","v":4386},{"$f":"VLOOKUP(G906,distinfo,9)","v":1188}]
[499,898,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - SOUTH HADLEY pupils",499061278,499,61,278,{"$f":"IF(OR(A907=410,A907=466,A907=487,A907=499),2,1)","v":2},1,7,116.53412231085679,14510,2399,1188]
[499,899,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - SPRINGFIELD pupils",499061281,499,61,281,2,1,12,100,18882,0,1188]
[499,900,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - WESTFIELD pupils",499061325,499,61,325,2,1,9,107.34355143866607,14805,1087,1188]
[499,901,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - WEST SPRINGFIELD pupils",499061332,499,61,332,2,1,10,103.68264382941726,17707,652,1188]
[499,902,"499 - HAMPDEN CS OF SCIENCE  Charter School - CHICOPEE Campus - PIONEER pupils",499061750,499,61,750,2,1,7,157.24109284335907,18399,10532,1188]
[499,903,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - AGAWAM pupils",499332005,499,332,5,2,1,8,142.70667584654427,13325,5691,1188]
[499,904,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - CHICOPEE pupils",499332061,499,332,61,2,1,11,102.8475976765979,14611,416,1188]
[499,905,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - HOLYOKE pupils",499332137,499,332,137,2,1,12,100.60080994745249,16911,102,1188]
[499,906,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - LUDLOW pupils",499332161,499,332,161,2,1,8,134.90979262380284,10664,3723,1188]
[499,907,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - MONSON pupils",499332191,499,332,191,2,1,8,128.97097032226912,14849,4302,1188]
[499,908,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - SOUTHAMPTON pupils",499332275,499,332,275,2,1,4,129.14980473502368,10664,3109,1188]
[499,909,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - SPRINGFIELD pupils",499332281,499,332,281,2,1,12,100,17258,0,1188]
[499,910,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - WESTFIELD pupils",499332325,499,332,325,2,1,9,107.34355143866607,12720,934,1188]
[499,911,"499 - HAMPDEN CS OF SCIENCE  Charter School - WEST SPRINGFIELD Campus - WEST SPRINGFIELD pupils",499332332,499,332,332,2,1,10,103.68264382941726,17031,627,1188]
[3502,912,"3502 - BAYSTATE ACADEMY Charter School - CHICOPEE pupils",3502281061,3502,281,61,1,1,11,102.8475976765979,18076,515,1188]
[3502,913,"3502 - BAYSTATE ACADEMY Charter School - HOLYOKE pupils",3502281137,3502,281,137,1,1,12,100.60080994745249,20446,123,1188]
[3502,914,"3502 - BAYSTATE ACADEMY Charter School - SPRINGFIELD pupils",3502281281,3502,281,281,1,1,12,100,19516,0,1188]
[3502,915,"3502 - BAYSTATE ACADEMY Charter School - WEST SPRINGFIELD pupils",3502281332,3502,281,332,1,1,10,103.68264382941726,22950,845,1188]
[3503,916,"3503 - COLLEGIATE CS OF LOWELL Charter School - BILLERICA pupils",3503160031,3503,160,31,1,1,5,144.88459106998013,13613,6110,1188]
[3503,917,"3503 - COLLEGIATE CS OF LOWELL Charter School - CHELMSFORD pupils",3503160056,3503,160,56,1,1,4,129.35074063800042,14527,4264,1188]
[3503,918,"3503 - COLLEGIATE CS OF LOWELL Charter School - DRACUT pupils",3503160079,3503,160,79,1,1,7,101.02650068271204,14219,146,1188]
[3503,919,"3503 - COLLEGIATE CS OF LOWELL Charter School - HAVERHILL pupils",3503160128,3503,160,128,1,1,10,103.60715367772923,15299,552,1188]
[3503,920,"3503 - COLLEGIATE CS OF LOWELL Charter School - LAWRENCE pupils",3503160149,3503,160,149,1,1,12,101.93488611763102,12565,243,1188]
[3503,921,"3503 - COLLEGIATE CS OF LOWELL Charter School - LOWELL pupils",3503160160,3503,160,160,1,1,11,101.5606881977328,18027,281,1188]
[3503,922,"3503 - COLLEGIATE CS OF LOWELL Charter School - METHUEN pupils",3503160181,3503,160,181,1,1,10,100.85374199694317,19729,168,1188]
[3503,923,"3503 - COLLEGIATE CS OF LOWELL Charter School - TEWKSBURY pupils",3503160295,3503,160,295,1,1,5,149.39438044755292,16919,8357,1188]
[3503,924,"3503 - COLLEGIATE CS OF LOWELL Charter School - TYNGSBOROUGH pupils",3503160301,3503,160,301,1,1,5,128.25571661108506,15820,4470,1188]
[3503,925,"3503 - COLLEGIATE CS OF LOWELL Charter School - WILMINGTON pupils",3503160342,3503,160,342,1,1,3,172.32467633971922,15176,10976,1188]
[3503,926,"3503 - COLLEGIATE CS OF LOWELL Charter School - ACTON BOXBOROUGH pupils",3503160600,3503,160,600,1,1,3,143.05539259269889,15300,6587,1188]
[3506,927,"3506 - PIONEER CS OF SCIENCE II Charter School - AMESBURY pupils",3506262007,3506,262,7,1,1,7,149.40631636837281,12565,6208,1188]
[3506,928,"3506 - PIONEER CS OF SCIENCE II Charter School - BEVERLY pupils",3506262030,3506,262,30,1,1,7,120.32888225888053,18272,3714,1188]
[3506,929,"3506 - PIONEER CS OF SCIENCE II Charter School - BOSTON pupils",3506262035,3506,262,35,1,1,11,137.86393690456481,23625,8945,1188]
[3506,930,"3506 - PIONEER CS OF SCIENCE II Charter School - CHELMSFORD pupils",3506262056,3506,262,56,1,1,4,129.35074063800042,12565,3688,1188]
[3506,931,"3506 - PIONEER CS OF SCIENCE II Charter School - CHELSEA pupils",3506262057,3506,262,57,1,1,12,101.74052401989768,17246,300,1188]
[3506,932,"3506 - PIONEER CS OF SCIENCE II Charter School - DANVERS pupils",3506262071,3506,262,71,1,1,5,141.52560522249428,13484,5599,1188]
[3506,933,"3506 - PIONEER CS OF SCIENCE II Charter School - EVERETT pupils",3506262093,3506,262,93,1,1,11,100,16031,0,1188]
[3506,934,"3506 - PIONEER CS OF SCIENCE II Charter School - LYNN pupils",3506262163,3506,262,163,1,1,11,100,17026,0,1188]
[3506,935,"3506 - PIONEER CS OF SCIENCE II Charter School - LYNNFIELD pupils",3506262164,3506,262,164,1,1,3,141.52127919980691,10664,4428,1188]
[3506,936,"3506 - PIONEER CS OF SCIENCE II Charter School - MALDEN pupils",3506262165,3506,262,165,1,1,10,100,15422,0,1188]
[3506,937,"3506 - PIONEER CS OF SCIENCE II Charter School - MEDFORD pupils",3506262176,3506,262,176,1,1,8,125.11510690310676,16227,4075,1188]
[3506,938,"3506 - PIONEER CS OF SCIENCE II Charter School - MELROSE pupils",3506262178,3506,262,178,1,1,4,108.11306771093396,15510,1258,1188]
[3506,939,"3506 - PIONEER CS OF SCIENCE II Charter School - METHUEN pupils",3506262181,3506,262,181,1,1,10,100.85374199694317,19729,168,1188]
[3506,940,"3506 - PIONEER CS OF SCIENCE II Charter School - NORTH ANDOVER pupils",3506262211,3506,262,211,1,1,5,123.89828949199,12565,3003,1188]
[3506,941,"3506 - PIONEER CS OF SCIENCE II Charter School - PEABODY pupils",3506262229,3506,262,229,1,1,9,108.61124921803416,16317,1405,1188]
[3506,942,"3506 - PIONEER CS OF SCIENCE II Charter School - RANDOLPH pupils",3506262244,3506,262,244,1,1,10,128.61679730868042,12565,3596,1188]
[3506,943,"3506 - PIONEER CS OF SCIENCE II Charter School - READING pupils",3506262246,3506,262,246,1,1,3,136.38516340555228,17077,6213,1188]
[3506,944,"3506 - PIONEER CS OF SCIENCE II Charter School - REVERE pupils",3506262248,3506,262,248,1,1,11,103.22634123713455,15839,511,1188]
[3506,945,"3506 - PIONEER CS OF SCIENCE II Charter School - SALEM pupils",3506262258,3506,262,258,1,1,10,124.56585760083183,15488,3805,1188]
[3506,946,"3506 - PIONEER CS OF SCIENCE II Charter School - SAUGUS pupils",3506262262,3506,262,262,1,1,9,112.53509990051158,15561,1951,1188]
[3506,947,"3506 - PIONEER CS OF SCIENCE II Charter School - STONEHAM pupils",3506262284,3506,262,284,1,1,5,142.13877441457646,15786,6652,1188]
[3506,948,"3506 - PIONEER CS OF SCIENCE II Charter School - SWAMPSCOTT pupils",3506262291,3506,262,291,1,1,5,134.50103587355048,17998,6209,1188]
[3506,949,"3506 - PIONEER CS OF SCIENCE II Charter School - TEWKSBURY pupils",3506262295,3506,262,295,1,1,5,149.39438044755292,13668,6751,1188]
[3506,950,"3506 - PIONEER CS OF SCIENCE II Charter School - WAKEFIELD pupils",3506262305,3506,262,305,1,1,4,141.16389639539034,12565,5172,1188]
[3506,951,"3506 - PIONEER CS OF SCIENCE II Charter School - WINTHROP pupils",3506262346,3506,262,346,1,1,8,110.84918353796613,16941,1838,1188]
[3506,952,"3506 - PIONEER CS OF SCIENCE II Charter School - WOBURN pupils",3506262347,3506,262,347,1,1,8,142.25030082310474,14843,6271,1188]
[3506,953,"3506 - PIONEER CS OF SCIENCE II Charter School - MASCONOMET pupils",3506262705,3506,262,705,1,1,3,171.15829315025729,12565,8941,1188]
[3508,954,"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - CHICOPEE pupils",3508281061,3508,281,61,1,1,11,102.8475976765979,20404,581,1188]
[3508,955,"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - HOLYOKE pupils",3508281137,3508,281,137,1,1,12,100.60080994745249,21080,127,1188]
[3508,956,"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - LUDLOW pupils",3508281161,3508,281,161,1,1,8,134.90979262380284,18842,6578,1188]
[3508,957,"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - SPRINGFIELD pupils",3508281281,3508,281,281,1,1,12,100,21232,0,1188]
[3509,958,"3509 - ARGOSY COLLEGIATE Charter School - FALL RIVER pupils",3509095095,3509,95,95,1,1,12,100.95349482477822,18843,180,1188]
[3509,959,"3509 - ARGOSY COLLEGIATE Charter School - NEW BEDFORD pupils",3509095201,3509,95,201,1,1,12,100.52451737032956,18236,96,1188]
[3509,960,"3509 - ARGOSY COLLEGIATE Charter School - SWANSEA pupils",3509095292,3509,95,292,1,1,6,112.80012041624991,17955,2298,1188]
[{"$f":"IF(VALUE(MID(D970,1,1))=4,VALUE(MID(D970,1,3)),VALUE(MID(D970,1,4)))","v":3509},961,{"$f":"IF(H970=1,A970 & \" - \" &VLOOKUP(A970,codeCHA,2)&\" Charter School - \"&VLOOKUP(G970,code436,2)&\" pupils\",IF(OR(A970=450,A970=466),A970 & \" - \" &VLOOKUP(A970,codeCHA,2)&\" Charter School - \"&VLOOKUP(F970,code436,2)&\" District - \"&VLOOKUP(G970,code436,2)&\" pupils\",A970 & \" - \" &VLOOKUP(A970,codeCHA,2)&\" Charter School - \"&VLOOKUP(F970,code436,2)&\" Campus - \"&VLOOKUP(G970,code436,2)&\" pupils\"))","v":"3509 - ARGOSY COLLEGIATE Charter School - TAUNTON pupils"},3509095293,{"$f":"A970","v":3509},{"$f":"IF(VALUE(MID(D970,1,1))=4,VALUE(MID(D970,4,3)),VALUE(MID(D970,5,3)))","v":95},{"$f":"IF(VALUE(MID(D970,1,1))=4,VALUE(MID(D970,7,3)),VALUE(MID(D970,8,3)))","v":293},1,{"$f":"VLOOKUP(F970,distinfo,4)","v":1},{"$f":"VLOOKUP(D970,enro_chafnd,16)","v":10},{"$f":"VLOOKUP(G970,distinfo,6)","v":103.46776683796406},{"$f":"IF(VLOOKUP(D970,rate_chafnd,40,FALSE)>0,VLOOKUP(D970,rate_chafnd,40),VLOOKUP(G970,distinfo,7))","v":19729},{"$f":"ROUND((L970*K970/100)-L970,0)","v":684},{"$f":"VLOOKUP(G970,distinfo,9)","v":1188}]
[3509,962,"3509 - ARGOSY COLLEGIATE Charter School - WESTPORT pupils",3509095331,3509,95,331,{"$f":"IF(OR(A971=410,A971=466,A971=487,A971=499),2,1)","v":1},1,7,119.08112508700457,16498,3148,1188]
[3510,963,"3510 - SPRINGFIELD PREPARATORY Charter School - AGAWAM pupils",3510281005,3510,281,5,1,1,8,142.70667584654427,17314,7394,1188]
[3510,964,"3510 - SPRINGFIELD PREPARATORY Charter School - CHICOPEE pupils",3510281061,3510,281,61,1,1,11,102.8475976765979,14770,421,1188]
[3510,965,"3510 - SPRINGFIELD PREPARATORY Charter School - HOLYOKE pupils",3510281137,3510,281,137,1,1,12,100.60080994745249,19551,117,1188]
[3510,966,"3510 - SPRINGFIELD PREPARATORY Charter School - SOUTH HADLEY pupils",3510281278,3510,281,278,1,1,7,116.53412231085679,19692,3256,1188]
[3510,967,"3510 - SPRINGFIELD PREPARATORY Charter School - SPRINGFIELD pupils",3510281281,3510,281,281,1,1,12,100,17960,0,1188]
[3510,968,"3510 - SPRINGFIELD PREPARATORY Charter School - WEST SPRINGFIELD pupils",3510281332,3510,281,332,1,1,10,103.68264382941726,18076,666,1188]
[3510,969,"3510 - SPRINGFIELD PREPARATORY Charter School - GATEWAY pupils",3510281672,3510,281,672,1,1,10,122.12475210918123,17828,3944,1188]
[3510,970,"3510 - SPRINGFIELD PREPARATORY Charter School - HAMPDEN WILBRAHAM pupils",3510281680,3510,281,680,1,1,5,129.56922471595544,15732,4652,1188]
[3513,971,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - ABINGTON pupils",3513044001,3513,44,1,1,1,7,111.52142211046746,12565,1448,1188]
[3513,972,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - ATTLEBORO pupils",3513044016,3513,44,16,1,1,8,101.08664557821081,18842,205,1188]
[3513,973,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - AVON pupils",3513044018,3513,44,18,1,1,9,132.91997106661984,19285,6349,1188]
[3513,974,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BOSTON pupils",3513044035,3513,44,35,1,1,11,137.86393690456481,20404,7726,1188]
[3513,975,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BROCKTON pupils",3513044044,3513,44,44,1,1,11,103.48764365547041,17354,605,1188]
[3513,976,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - CANTON pupils",3513044050,3513,44,50,1,1,5,142.15905653052616,15266,6436,1188]
[3513,977,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - EAST BRIDGEWATER pupils",3513044083,3513,44,83,1,1,6,109.59170408585103,17232,1653,1188]
[3513,978,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - FALL RIVER pupils",3513044095,3513,44,95,1,1,12,100.95349482477822,24301,232,1188]
[3513,979,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - HOLBROOK pupils",3513044133,3513,44,133,1,1,9,104.31142256018728,12565,542,1188]
[3513,980,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - NEW BEDFORD pupils",3513044201,3513,44,201,1,1,12,100.52451737032956,19178,101,1188]
[3513,981,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - NORTON pupils",3513044218,3513,44,218,1,1,5,140.15935700661802,15557,6248,1188]
[3513,982,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - QUINCY pupils",3513044243,3513,44,243,1,1,9,110.73912760230509,18335,1969,1188]
[3513,983,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - RANDOLPH pupils",3513044244,3513,44,244,1,1,10,128.61679730868042,16807,4810,1188]
[3513,984,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - STOUGHTON pupils",3513044285,3513,44,285,1,1,9,118.90496972081337,12565,2375,1188]
[3513,985,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - TAUNTON pupils",3513044293,3513,44,293,1,1,10,103.46776683796406,17813,618,1188]
[3513,986,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - WEST BRIDGEWATER pupils",3513044323,3513,44,323,1,1,6,124.08512186500218,17955,4324,1188]
[3513,987,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BRIDGEWATER RAYNHAM pupils",3513044625,3513,44,625,1,1,6,108.64731484794088,11666,1009,1188]
[3513,988,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - KING PHILIP pupils",3513044690,3513,44,690,1,1,4,150.60296545008291,17262,8735,1188]
[3513,989,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - WHITMAN HANSON pupils",3513044780,3513,44,780,1,1,6,117.65593560460613,15419,2722,1188]
[3514,990,"3514 - LIBERTAS ACADEMY Charter School - CHICOPEE pupils",3514281061,3514,281,61,1,1,11,102.8475976765979,17969,512,1188]
[3514,991,"3514 - LIBERTAS ACADEMY Charter School - HOLYOKE pupils",3514281137,3514,281,137,1,1,12,100.60080994745249,20934,126,1188]
[3514,992,"3514 - LIBERTAS ACADEMY Charter School - SPRINGFIELD pupils",3514281281,3514,281,281,1,1,12,100,19627,0,1188]
[3515,993,"3515 - OLD STURBRIDGE ACADEMY Charter School - BRIMFIELD pupils",3515287043,3515,287,43,1,1,7,129.09457932406065,12402,3608,1188]
[3515,994,"3515 - OLD STURBRIDGE ACADEMY Charter School - BROOKFIELD pupils",3515287045,3515,287,45,1,1,7,123.48075716959383,11037,2592,1188]
[3515,995,"3515 - OLD STURBRIDGE ACADEMY Charter School - HOLLAND pupils",3515287135,3515,287,135,1,1,8,127.90855759545039,13129,3664,1188]
[3515,996,"3515 - OLD STURBRIDGE ACADEMY Charter School - LEICESTER pupils",3515287151,3515,287,151,1,1,8,115.50504267382291,10851,1682,1188]
[3515,997,"3515 - OLD STURBRIDGE ACADEMY Charter School - LUDLOW pupils",3515287161,3515,287,161,1,1,8,134.90979262380284,11037,3853,1188]
[3515,998,"3515 - OLD STURBRIDGE ACADEMY Charter School - MONSON pupils",3515287191,3515,287,191,1,1,8,128.97097032226912,12692,3677,1188]
[3515,999,"3515 - OLD STURBRIDGE ACADEMY Charter School - NORTH BROOKFIELD pupils",3515287215,3515,287,215,1,1,9,110.33131276061106,13037,1347,1188]
[3515,1000,"3515 - OLD STURBRIDGE ACADEMY Charter School - OXFORD pupils",3515287226,3515,287,226,1,1,9,109.50303312250644,17384,1652,1188]
[3515,1001,"3515 - OLD STURBRIDGE ACADEMY Charter School - PALMER pupils",3515287227,3515,287,227,1,1,10,126.21028959804124,14608,3829,1188]
[3515,1002,"3515 - OLD STURBRIDGE ACADEMY Charter School - SOUTHBRIDGE pupils",3515287277,3515,287,277,1,1,12,101.59231478496005,16813,268,1188]
[3515,1003,"3515 - OLD STURBRIDGE ACADEMY Charter School - STURBRIDGE pupils",3515287287,3515,287,287,1,1,5,135.4529003467872,12688,4498,1188]
[3515,1004,"3515 - OLD STURBRIDGE ACADEMY Charter School - WALES pupils",3515287306,3515,287,306,1,1,10,135.3569840896005,13892,4912,1188]
[3515,1005,"3515 - OLD STURBRIDGE ACADEMY Charter School - WEBSTER pupils",3515287316,3515,287,316,1,1,11,106.04453281931237,15583,942,1188]
[3515,1006,"3515 - OLD STURBRIDGE ACADEMY Charter School - DUDLEY CHARLTON pupils",3515287658,3515,287,658,1,1,7,115.84458917593183,10851,1719,1188]
[3515,1007,"3515 - OLD STURBRIDGE ACADEMY Charter School - SPENCER EAST BROOKFIELD pupils",3515287767,3515,287,767,1,1,10,109.76506475475476,12657,1236,1188]
[3515,1008,"3515 - OLD STURBRIDGE ACADEMY Charter School - TANTASQUA pupils",3515287770,3515,287,770,1,1,6,115.22092577049261,14033,2136,1188]
[3515,1009,"3515 - OLD STURBRIDGE ACADEMY Charter School - QUABOAG pupils",3515287778,3515,287,778,1,1,8,108.83519168456799,15466,1366,1188]
[3517,1010,"3517 - MAP ACADEMY Charter School - ACUSHNET pupils",3517239003,3517,239,3,1,1.036,7,105.85493714266119,18945,1109,1188]
[3517,1011,"3517 - MAP ACADEMY Charter School - BOSTON pupils",3517239035,3517,239,35,1,1.036,11,137.86393690456481,12925,4894,1188]
[3517,1012,"3517 - MAP ACADEMY Charter School - BOURNE pupils",3517239036,3517,239,36,1,1.036,7,147.89031101298829,18945,9073,1188]
[3517,1013,"3517 - MAP ACADEMY Charter School - BRAINTREE pupils",3517239040,3517,239,40,1,1.036,6,126.4407540383846,18487,4888,1188]
[3517,1014,"3517 - MAP ACADEMY Charter School - BROCKTON pupils",3517239044,3517,239,44,1,1.036,11,103.48764365547041,21015,733,1188]
[3517,1015,"3517 - MAP ACADEMY Charter School - CARVER pupils",3517239052,3517,239,52,1,1.036,6,136.36989909756699,15870,5772,1188]
[3517,1016,"3517 - MAP ACADEMY Charter School - DARTMOUTH pupils",3517239072,3517,239,72,1,1.036,6,125.23455873979307,18487,4665,1188]
[3517,1017,"3517 - MAP ACADEMY Charter School - DUXBURY pupils",3517239082,3517,239,82,1,1.036,2,144.90112010452637,12925,5803,1188]
[3517,1018,"3517 - MAP ACADEMY Charter School - EAST BRIDGEWATER pupils",3517239083,3517,239,83,1,1.036,6,109.59170408585103,15706,1506,1188]
[3517,1019,"3517 - MAP ACADEMY Charter School - FAIRHAVEN pupils",3517239094,3517,239,94,1,1.036,8,102.09395778776769,19402,406,1188]
[3517,1020,"3517 - MAP ACADEMY Charter School - FALL RIVER pupils",3517239095,3517,239,95,1,1.036,12,100.95349482477822,21712,207,1188]
[3517,1021,"3517 - MAP ACADEMY Charter School - FALMOUTH pupils",3517239096,3517,239,96,1,1.036,8,154.40795149796764,19402,10556,1188]
[3517,1022,"3517 - MAP ACADEMY Charter School - MARSHFIELD pupils",3517239171,3517,239,171,1,1.036,4,125.23085294464681,14789,3731,1188]
[3517,1023,"3517 - MAP ACADEMY Charter School - MASHPEE pupils",3517239172,3517,239,172,1,1.036,8,165.43191225104837,19402,12695,1188]
[3517,1024,"3517 - MAP ACADEMY Charter School - MIDDLEBOROUGH pupils",3517239182,3517,239,182,1,1.036,8,116.57078475555748,17783,2947,1188]
[{"$f":"IF(VALUE(MID(D1034,1,1))=4,VALUE(MID(D1034,1,3)),VALUE(MID(D1034,1,4)))","v":3517},1025,{"$f":"IF(H1034=1,A1034 & \" - \" &VLOOKUP(A1034,codeCHA,2)&\" Charter School - \"&VLOOKUP(G1034,code436,2)&\" pupils\",IF(OR(A1034=450,A1034=466),A1034 & \" - \" &VLOOKUP(A1034,codeCHA,2)&\" Charter School - \"&VLOOKUP(F1034,code436,2)&\" District - \"&VLOOKUP(G1034,code436,2)&\" pupils\",A1034 & \" - \" &VLOOKUP(A1034,codeCHA,2)&\" Charter School - \"&VLOOKUP(F1034,code436,2)&\" Campus - \"&VLOOKUP(G1034,code436,2)&\" pupils\"))","v":"3517 - MAP ACADEMY Charter School - MILTON pupils"},3517239189,{"$f":"A1034","v":3517},{"$f":"IF(VALUE(MID(D1034,1,1))=4,VALUE(MID(D1034,4,3)),VALUE(MID(D1034,5,3)))","v":239},{"$f":"IF(VALUE(MID(D1034,1,1))=4,VALUE(MID(D1034,7,3)),VALUE(MID(D1034,8,3)))","v":189},1,{"$f":"VLOOKUP(F1034,distinfo,4)","v":1.036},{"$f":"VLOOKUP(D1034,enro_chafnd,16)","v":3},{"$f":"VLOOKUP(G1034,distinfo,6)","v":134.15500678325202},{"$f":"IF(VLOOKUP(D1034,rate_chafnd,40,FALSE)>0,VLOOKUP(D1034,rate_chafnd,40),VLOOKUP(G1034,distinfo,7))","v":17581},{"$f":"ROUND((L1034*K1034/100)-L1034,0)","v":6005},{"$f":"VLOOKUP(G1034,distinfo,9)","v":1188}]
[3517,1026,"3517 - MAP ACADEMY Charter School - NEW BEDFORD pupils",3517239201,3517,239,201,{"$f":"IF(OR(A1035=410,A1035=466,A1035=487,A1035=499),2,1)","v":1},1.036,12,100.52451737032956,21712,114,1188]
[3517,1027,"3517 - MAP ACADEMY Charter School - NORWELL pupils",3517239219,3517,239,219,1,1.036,2,149.3417198546135,17390,8581,1188]
[3517,1028,"3517 - MAP ACADEMY Charter School - PEMBROKE pupils",3517239231,3517,239,231,1,1.036,4,127.11795057953643,16802,4556,1188]
[3517,1029,"3517 - MAP ACADEMY Charter School - PLYMOUTH pupils",3517239239,3517,239,239,1,1.036,6,129.21962328770243,16891,4935,1188]
[3517,1030,"3517 - MAP ACADEMY Charter School - SANDWICH pupils",3517239261,3517,239,261,1,1.036,5,176.5037647409651,12925,9888,1188]
[3517,1031,"3517 - MAP ACADEMY Charter School - SCITUATE pupils",3517239264,3517,239,264,1,1.036,3,149.07358659822506,12925,6343,1188]
[3517,1032,"3517 - MAP ACADEMY Charter School - STOUGHTON pupils",3517239285,3517,239,285,1,1.036,9,118.90496972081337,19860,3755,1188]
[3517,1033,"3517 - MAP ACADEMY Charter School - TAUNTON pupils",3517239293,3517,239,293,1,1.036,10,103.46776683796406,17853,619,1188]
[3517,1034,"3517 - MAP ACADEMY Charter School - WAREHAM pupils",3517239310,3517,239,310,1,1.036,11,116.51312908321758,19587,3234,1188]
[3517,1035,"3517 - MAP ACADEMY Charter School - WEST BRIDGEWATER pupils",3517239323,3517,239,323,1,1.036,6,124.08512186500218,12925,3113,1188]
[3517,1036,"3517 - MAP ACADEMY Charter School - WESTPORT pupils",3517239331,3517,239,331,1,1.036,7,119.08112508700457,18945,3615,1188]
[3517,1037,"3517 - MAP ACADEMY Charter School - WEYMOUTH pupils",3517239336,3517,239,336,1,1.036,8,113.38729758643215,12925,1730,1188]
[3517,1038,"3517 - MAP ACADEMY Charter School - BRIDGEWATER RAYNHAM pupils",3517239625,3517,239,625,1,1.036,6,108.64731484794088,18487,1599,1188]
[3517,1039,"3517 - MAP ACADEMY Charter School - FREETOWN LAKEVILLE pupils",3517239665,3517,239,665,1,1.036,5,112.27587959492098,17962,2205,1188]
[3517,1040,"3517 - MAP ACADEMY Charter School - MONOMOY pupils",3517239712,3517,239,712,1,1.036,8,165.485695318251,19402,12706,1188]
[3517,1041,"3517 - MAP ACADEMY Charter School - OLD ROCHESTER pupils",3517239740,3517,239,740,1,1.036,5,150.99328272943546,14940,7618,1188]
[3517,1042,"3517 - MAP ACADEMY Charter School - SILVER LAKE pupils",3517239760,3517,239,760,1,1.036,6,119.58872886413774,16348,3202,1188]
[3517,1043,"3517 - MAP ACADEMY Charter School - WHITMAN HANSON pupils",3517239780,3517,239,780,1,1.036,6,117.65593560460613,16633,2937,1188]
[3518,1044,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - HAVERHILL pupils",3518149128,3518,149,128,1,1,10,103.60715367772923,19704,711,1188]
[3518,1045,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - LAWRENCE pupils",3518149149,3518,149,149,1,1,12,101.93488611763102,21523,416,1188]
[3518,1046,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - LOWELL pupils",3518149160,3518,149,160,1,1,11,101.5606881977328,20404,318,1188]
[3518,1047,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - METHUEN pupils",3518149181,3518,149,181,1,1,10,100.85374199694317,16659,142,1188]
[3518,1048,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - TEWKSBURY pupils",3518149295,3518,149,295,1,1,5,149.39438044755292,17447,8618,1188]
[3519,1049,"3519 - WORCESTER CULTURAL ACADEMY Charter School - AUBURN pupils",3519348017,3519,348,17,1,1,6,118.3292762346598,10983,2013,1188]
[3519,1050,"3519 - WORCESTER CULTURAL ACADEMY Charter School - LEICESTER pupils",3519348151,3519,348,151,1,1,8,115.50504267382291,14148,2194,1188]
[3519,1051,"3519 - WORCESTER CULTURAL ACADEMY Charter School - LEOMINSTER pupils",3519348153,3519,348,153,1,1,10,100.12945375745647,18147,23,1188]
[3519,1052,"3519 - WORCESTER CULTURAL ACADEMY Charter School - NORTHBRIDGE pupils",3519348214,3519,348,214,1,1,8,109.18069283306266,11037,1013,1188]
[3519,1053,"3519 - WORCESTER CULTURAL ACADEMY Charter School - NORTH BROOKFIELD pupils",3519348215,3519,348,215,1,1,9,110.33131276061106,17757,1835,1188]
[3519,1054,"3519 - WORCESTER CULTURAL ACADEMY Charter School - OXFORD pupils",3519348226,3519,348,226,1,1,9,109.50303312250644,11037,1049,1188]
[3519,1055,"3519 - WORCESTER CULTURAL ACADEMY Charter School - SOUTHBRIDGE pupils",3519348277,3519,348,277,1,1,12,101.59231478496005,12394,197,1188]
[3519,1056,"3519 - WORCESTER CULTURAL ACADEMY Charter School - WORCESTER pupils",3519348348,3519,348,348,1,1,11,100.3824887462017,18452,71,1188]
[3519,1057,"3519 - WORCESTER CULTURAL ACADEMY Charter School - WACHUSETT pupils",3519348775,3519,348,775,1,1,4,111.14558610395076,15680,1748,1188]

{"sheet":"distinfo","index":3,"n_rows":452,"n_cols":86,"rows_kept":452,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"found25","found25","vlookup","found25","derived","Budget"]
[]
[null,null,null,"(dist435 col AD)","(dist435 col BD)",null,"(dist435 col e/d)"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,null,"Above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"More about the data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,32,null,null,23]
[null,null,null,null,"Low","Above","Found","Found",null,"Preliminary"]
[null,null,"Op",null,"Income","Fnd %","Base","Spending","Facilites","Charter"]
["Lea","District","Status","WAF","Group","Used","Rate","Rate","Rate","Rate",null,"diff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25 foundation budget per pupil"]
[null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"waf",null,null,null,null,null,null,null,"LEA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEA",null,"Total Foundation Budget",null,null,"Total Foundation Enrollment"]
[1,"ABINGTON",1,1.0329999999999999,7,{"$f":"IF(AND(VLOOKUP(A10,rate_abvfndNEW,34)<100,C10=1),100,IF(A10=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A10,rate_abvfndNEW,34)))","v":111.52142211046746},14640,{"$f":"IF(F10<>0,ROUND(G10*F10/100-G10,0),0)","v":1687},1188,{"$f":"IFERROR(ROUND(G10,0)+H10+I10,\"\")","v":17515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"ABINGTON                     ",null,1.0329999999999999,null,{"$f":"+AD10-D10","v":0},null,null,null,1,14639.593338792005,null,{"$f":"+AK10-G10","v":-0.40666120799505734},{"$f":"+AJ10-A10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,32218371.704529993,null,null,2202,null,null,{"$f":"+BV10-A10","v":0},null,{"$f":"IF(BX10=0,0,BX10/CA10)","v":14631.413126489551},null,{"$f":"+CF10-G10","v":-8.5868735104486404}]
[2,"ACTON",0,1.0569999999999999,0,{"$f":"IF(AND(VLOOKUP(A11,rate_abvfndNEW,34)<100,C11=1),100,IF(A11=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A11,rate_abvfndNEW,34)))","v":0},0,0,1188,{"$f":"IFERROR(ROUND(G11,0)+H11+I11,\"\")","v":1188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"ACTON                        ",null,1.0569999999999999,null,{"$f":"+AD11-D11","v":0},null,null,null,2,0,null,{"$f":"+AK11-G11","v":0},{"$f":"+AJ11-A11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,null,0,null,null,{"$f":"+BV11-A11","v":0},null,{"$f":"IF(BX11=0,0,BX11/CA11)","v":0},null,{"$f":"+CF11-G11","v":0}]
[3,"ACUSHNET",1,1,7,105.85493714266119,13319,780,1188,15287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"ACUSHNET                     ",null,1,null,0,null,null,null,3,13318.688670076726,null,-0.31132992327366082,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,15616988.59,null,null,1173,null,null,0,null,13313.715763000853,null,-5.2842369991467422]
[4,"ADAMS",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"ADAMS                        ",null,1,null,0,null,null,null,4,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,0,null,null,0,null,0,null,0]
[5,"AGAWAM",1,1,8,142.70667584654427,15200,6491,1188,22879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"AGAWAM                       ",null,1,null,0,null,null,null,5,15200.452739529548,null,0.45273952954812557,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,52963671.530000016,null,null,3486,null,null,0,null,15193.250582329321,null,-6.7494176706786675]
[6,"ALFORD",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"ALFORD                       ",null,1,null,0,null,null,null,6,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,0,null,null,0,null,0,null,0]
[7,"AMESBURY",1,1,7,149.40631636837281,13960,6897,1188,22045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"AMESBURY                     ",null,1,null,0,null,null,null,7,13959.893709167545,null,-0.10629083245476068,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,26472545.379999999,null,null,1898,null,null,0,null,13947.600305584825,null,-12.399694415174963]
[8,"AMHERST",1,1,6,195.41280720571754,13695,13067,1188,27950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"AMHERST                      ",null,1,null,0,null,null,null,8,13695.274176829267,null,0.27417682926716225,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,13465370.209999999,null,null,984,null,null,0,null,13684.319319105691,null,-10.680680894309262]
[9,"ANDOVER",1,1.077,3,164.76625377828211,13284,8604,1188,23076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"ANDOVER                      ",null,1.077,null,0,null,null,null,9,13283.636866228731,null,-0.36313377126862179,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,72585434.361739993,null,null,5465,null,null,0,null,13281.872710290942,null,-2.1272897090584593]
[10,"ARLINGTON",1,1.0429999999999999,3,141.97121052464098,12863,5399,1188,19450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"ARLINGTON                    ",null,1.0429999999999999,null,0,null,null,null,10,12863.215486170069,null,0.21548617006919812,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,77440051.96243,null,null,6021,null,null,0,null,12861.659518756021,null,-1.3404812439785019]
[11,"ASHBURNHAM",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"ASHBURNHAM                   ",null,1,null,0,null,null,null,11,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,0,null,null,0,null,null,0,null,0,null,0]
[12,"ASHBY",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"ASHBY                        ",null,1,null,0,null,null,null,12,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,0,null,null,0,null,null,0,null,0,null,0]
[13,"ASHFIELD",0,1,0,0,19709,0,1188,20897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"ASHFIELD                     ",null,1,null,0,null,null,null,13,19708.840909090915,null,-0.15909090908462531,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,216797.25000000006,null,null,11,null,null,0,null,19708.840909090915,null,-0.15909090908462531]
[14,"ASHLAND",1,1,5,122.97451815856968,13219,3037,1188,17444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"ASHLAND                      ",null,1,null,0,null,null,null,14,13218.531526076304,null,-0.46847392369636509,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,37765344.57,null,null,2857,null,null,0,null,13218.531526076304,null,-0.46847392369636509]
[15,"ATHOL",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"ATHOL                        ",null,1,null,0,null,null,null,15,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,0,null,null,0,null,null,0,null,0,null,0]
[16,"ATTLEBORO",1,1,8,101.08664557821081,16158,176,1188,17522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"ATTLEBORO                    ",null,1,null,0,null,null,null,16,16157.849410739746,null,-0.15058926025449182,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,101966843.25000001,null,null,6313,null,null,0,null,16151.883929985746,null,-6.1160700142536371]
[17,"AUBURN",1,1,6,118.3292762346598,13718,2514,1188,17420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"AUBURN                       ",null,1,null,0,null,null,null,17,13717.999247993241,null,-7.520067592849955E-4,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,32465114.430000007,null,null,2367,null,null,0,null,13715.722192648926,null,-2.2778073510744434]
[18,"AVON",1,1,9,132.91997106661984,16634,5476,1188,23298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"AVON                         ",null,1,null,0,null,null,null,18,16634.111048951047,null,0.11104895104654133,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,9514711.5199999996,null,null,572,null,null,0,null,16634.111048951047,null,0.11104895104654133]
[19,"AYER",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"AYER                         ",null,1,null,0,null,null,null,19,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,0,null,null,0,null,null,0,null,0,null,0]
[20,"BARNSTABLE",1,1,10,116.50517332841252,16751,2765,1188,20704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"BARNSTABLE                   ",null,1,null,0,null,null,null,20,16750.721532227664,null,-0.27846777233571629,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,88800528.960000008,null,null,5306,null,null,0,null,16735.870516396535,null,-15.129483603464905]
[21,"BARRE",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"BARRE                        ",null,1,null,0,null,null,null,21,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,0,null,null,0,null,null,0,null,0,null,0]
[22,"BECKET",0,1,0,0,19271,0,1188,20459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"BECKET                       ",null,1,null,0,null,null,null,22,19270.608461538461,null,-0.39153846153931227,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,250517.91,null,null,13,null,null,0,null,19270.608461538461,null,-0.39153846153931227]
[23,"BEDFORD",1,1.0820000000000001,3,157.85517980613542,13505,7813,1188,22506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"BEDFORD                      ",null,1.0820000000000001,null,0,null,null,null,23,13504.53840463746,null,-0.46159536253981059,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,34823363.942960002,null,null,2579,null,null,0,null,13502.66147458705,null,-2.3385254129498207]
[24,"BELCHERTOWN",1,1,5,119.31363986991614,13247,2558,1188,16993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"BELCHERTOWN                  ",null,1,null,0,null,null,null,24,13247.052051282049,null,5.2051282049433212E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,27898291.619999997,null,null,2106,null,null,0,null,13247.052051282049,null,5.2051282049433212E-2]
[25,"BELLINGHAM",1,1,6,138.41836261547991,13834,5315,1188,20337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"BELLINGHAM                   ",null,1,null,0,null,null,null,25,13833.769006896553,null,-0.23099310344696278,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,30061498.640000001,null,null,2175,null,null,0,null,13821.378685057471,null,-12.621314942529352]
[26,"BELMONT",1,1.0429999999999999,3,132.16477985294077,13168,4235,1188,18591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"BELMONT                      ",null,1.0429999999999999,null,0,null,null,null,26,13168.264780813975,null,0.26478081397544884,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,59519672.354359984,null,null,4521,null,null,0,null,13165.156459712449,null,-2.84354028755115]
[27,"BERKLEY",1,1,5,113.83944082228956,13043,1805,1188,16036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"BERKLEY                      ",null,1,null,0,null,null,null,27,13042.946583577714,null,-5.3416422286318266E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,8885526.9299999978,null,null,682,null,null,0,null,13028.631862170085,null,-14.368137829915213]
[28,"BERLIN",0,1.026,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"BERLIN                       ",null,1.026,null,0,null,null,null,28,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,null,null,0,null,null,0,null,0,null,0]
[29,"BERNARDSTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"BERNARDSTON                  ",null,1,null,0,null,null,null,29,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,0,null,null,0,null,null,0,null,0,null,0]
[30,"BEVERLY",1,1,7,120.32888225888053,14041,2854,1188,18083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"BEVERLY                      ",null,1,null,0,null,null,null,30,14040.996444245411,null,-3.5557545888877939E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,61923100.550000004,null,null,4466,null,null,0,null,13865.450190326916,null,-175.54980967308438]
[31,"BILLERICA",1,1,5,144.88459106998013,13245,5945,1188,20378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"BILLERICA                    ",null,1,null,0,null,null,null,31,13245.150479187816,null,0.15047918781601766,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,65207959.509999998,null,null,4925,null,null,0,null,13240.194824365482,null,-4.8051756345175818]
[32,"BLACKSTONE",0,1,0,0,18703,0,1188,19891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"BLACKSTONE                   ",null,1,null,0,null,null,null,32,18703.484117647058,null,0.48411764705815585,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,317959.23,null,null,17,null,null,0,null,18703.484117647058,null,0.48411764705815585]
[33,"BLANDFORD",0,1,0,0,19271,0,1188,20459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"BLANDFORD                    ",null,1,null,0,null,null,null,33,19270.608461538461,null,-0.39153846153931227,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,250517.91,null,null,13,null,null,0,null,19270.608461538461,null,-0.39153846153931227]
[34,"BOLTON",0,1.04,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"BOLTON                       ",null,1.04,null,0,null,null,null,34,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,0,null,null,0,null,null,0,null,0,null,0]
[35,"BOSTON",1,1.087,11,137.86393690456481,19975,7563,1188,28726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"BOSTON                       ",null,1.087,null,0,null,null,null,35,19975.065874134289,null,6.5874134288606001E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,1144725044.7946599,null,null,57369,null,null,0,null,19953.721431342012,null,-21.278568657988217]
[36,"BOURNE",1,1,7,147.89031101298829,14199,6800,1188,22187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"BOURNE                       ",null,1,null,0,null,null,null,36,14198.734764428735,null,-0.2652355712652934,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,24109451.629999992,null,null,1698,null,null,0,null,14198.734764428735,null,-0.2652355712652934]
[37,"BOXBOROUGH",0,1.099,0,0,18182,0,1188,19370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"BOXBOROUGH                   ",null,1.099,null,0,null,null,null,37,18181.781010000002,null,-0.21898999999757507,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,90908.905050000016,null,null,5,null,null,0,null,18181.781010000002,null,-0.21898999999757507]
[38,"BOXFORD",1,1.042,2,169.05559228657515,12113,8365,1188,21666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"BOXFORD                      ",null,1.042,null,0,null,null,null,38,12113.049812402684,null,4.9812402683528489E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,9024222.1102399994,null,null,745,null,null,0,null,12113.049812402684,null,4.9812402683528489E-2]
[39,"BOYLSTON",0,1,0,0,19098,0,1188,20286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"BOYLSTON                     ",null,1,null,0,null,null,null,39,19098.445714285714,null,0.44571428571362048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,267378.24,null,null,14,null,null,0,null,19098.445714285714,null,0.44571428571362048]
[40,"BRAINTREE",1,1.048,6,126.4407540383846,14193,3753,1188,19134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"BRAINTREE                    ",null,1.048,null,0,null,null,null,40,14192.744413588109,null,-0.25558641189127229,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,73504510.386399999,null,null,5181,null,null,0,null,14187.321055085891,null,-5.6789449141087971]
[41,"BREWSTER",1,1,8,182.10868827558872,14215,11672,1188,27075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"BREWSTER                     ",null,1,null,0,null,null,null,41,14214.665059382422,null,-0.33494061757846794,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,5978097.3099999996,null,null,421,null,null,0,null,14199.756080760095,null,-15.243919239905154]
[42,"BRIDGEWATER",0,1,0,0,18601,0,1188,19789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"BRIDGEWATER                  ",null,1,null,0,null,null,null,42,18601.08666666667,null,8.6666666669771075E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,334819.56000000006,null,null,18,null,null,0,null,18601.08666666667,null,8.6666666669771075E-2]
[43,"BRIMFIELD",1,1,7,129.09457932406065,13614,3961,1188,18763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"BRIMFIELD                    ",null,1,null,0,null,null,null,43,13614.223925925924,null,0.22392592592404981,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,3670007.2399999998,null,null,270,null,null,0,null,13592.619407407406,null,-21.38059259259353]
[44,"BROCKTON",1,1,11,103.48764365547041,18773,655,1188,20616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"BROCKTON                     ",null,1,null,0,null,null,null,44,18773.116985991059,null,0.11698599105875473,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,314644676.99000001,null,null,16775,null,null,0,null,18756.761668554398,null,-16.238331445601943]
[45,"BROOKFIELD",1,1,7,123.48075716959383,14366,3373,1188,18927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"BROOKFIELD                   ",null,1,null,0,null,null,null,45,14366.498666666668,null,0.49866666666821402,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,3232462.2,null,null,225,null,null,0,null,14366.498666666668,null,0.49866666666821402]
[46,"BROOKLINE",1,1.044,3,192.26267577688142,13334,12302,1188,26824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"BROOKLINE                    ",null,1.044,null,0,null,null,null,46,13334.360278005508,null,0.36027800550800748,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,91960933.813559994,null,null,6899,null,null,0,null,13329.603393761414,null,-4.3966062385861733]
[47,"BUCKLAND",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"BUCKLAND                     ",null,1,null,0,null,null,null,47,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[48,"BURLINGTON",1,1.0880000000000001,4,181.66796799309245,13918,11367,1188,26473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"BURLINGTON                   ",null,1.0880000000000001,null,0,null,null,null,48,13918.087552313369,null,8.7552313369087642E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,49023294.777839996,null,null,3523,null,null,0,null,13915.212823684358,null,-2.7871763156417728]
[49,"CAMBRIDGE",1,1.1120000000000001,7,225.21081237189242,16303,20413,1188,37904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"CAMBRIDGE                    ",null,1.1120000000000001,null,0,null,null,null,49,16303.064704135948,null,6.4704135947977193E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,118880084.09551999,null,null,7297,null,null,0,null,16291.638220572837,null,-11.361779427163128]
[50,"CANTON",1,1.0629999999999999,5,142.15905653052616,13674,5765,1188,20627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"CANTON                       ",null,1.0629999999999999,null,0,null,null,null,50,13673.562231069584,null,-0.437768930416496,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,44989384.121069998,null,null,3291,null,null,0,null,13670.429693427528,null,-3.5703065724719636]
[51,"CARLISLE",1,1.052,1,200.96869310416054,12003,12119,1188,25310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"CARLISLE                     ",null,1.052,null,0,null,null,null,51,12002.588583257444,null,-0.41141674255595717,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,6853478.0810400005,null,null,571,null,null,0,null,12002.588583257444,null,-0.41141674255595717]
[52,"CARVER",1,1.0329999999999999,6,136.36989909756699,13963,5078,1188,20229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"CARVER                       ",null,1.0329999999999999,null,0,null,null,null,52,13963.145753870753,null,0.14575387075274193,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,20942038.250020005,null,null,1501,null,null,0,null,13952.057461705534,null,-10.942538294466431]
[53,"CHARLEMONT",0,1,0,0,19709,0,1188,20897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"CHARLEMONT                   ",null,1,null,0,null,null,null,53,19708.840909090915,null,-0.15909090908462531,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,216797.25000000006,null,null,11,null,null,0,null,19708.840909090915,null,-0.15909090908462531]
[54,"CHARLTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"CHARLTON                     ",null,1,null,0,null,null,null,54,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,0,null,null,0,null,null,0,null,0,null,0]
[55,"CHATHAM",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"CHATHAM                      ",null,1,null,0,null,null,null,55,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,0,null,null,0,null,null,0,null,0,null,0]
[56,"CHELMSFORD",1,1,4,129.35074063800042,12910,3789,1188,17887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"CHELMSFORD                   ",null,1,null,0,null,null,null,56,12910.152646207298,null,0.15264620729794842,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,66873411.150000006,null,null,5181,null,null,0,null,12907.43314997105,null,-2.5668500289502845]
[57,"CHELSEA",1,1.04,12,101.74052401989768,20708,360,1188,22256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"CHELSEA                      ",null,1.04,null,0,null,null,null,57,20708.235781536299,null,0.23578153629932785,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,146607527.92600003,null,null,7095,null,null,0,null,20663.499355320651,null,-44.500644679348625]
[58,"CHESHIRE",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"CHESHIRE                     ",null,1,null,0,null,null,null,58,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[59,"CHESTER",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"CHESTER                      ",null,1,null,0,null,null,null,59,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,118022.31000000001,null,null,7,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[60,"CHESTERFIELD",0,1,0,0,19098,0,1188,20286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"CHESTERFIELD                 ",null,1,null,0,null,null,null,60,19098.445714285714,null,0.44571428571362048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,267378.24,null,null,14,null,null,0,null,19098.445714285714,null,0.44571428571362048]
[61,"CHICOPEE",1,1,11,102.8475976765979,17934,511,1188,19633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"CHICOPEE                     ",null,1,null,0,null,null,null,61,17933.664415440155,null,-0.33558455984530156,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,129024990.33,null,null,7202,null,null,0,null,17915.161112191057,null,-18.838887808942673]
[62,"CHILMARK",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"CHILMARK                     ",null,1,null,0,null,null,null,62,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,0,null,null,0,null,null,0,null,0,null,0]
[63,"CLARKSBURG",1,1,8,135.4567368832131,14165,5022,1188,20375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"CLARKSBURG                   ",null,1,null,0,null,null,null,63,14165.285343137253,null,0.28534313725322136,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,2889718.2099999995,null,null,204,null,null,0,null,14165.285343137253,null,0.28534313725322136]
[64,"CLINTON",1,1,10,109.98713642786014,16438,1642,1188,19268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"CLINTON                      ",null,1,null,0,null,null,null,64,16438.195976133651,null,0.1959761336511292,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,34402202.619999997,null,null,2095,null,null,0,null,16421.099102625296,null,-16.900897374704073]
[65,"COHASSET",1,1.036,2,{"$f":"IF(AND(VLOOKUP(A74,rate_abvfndNEW,34)<100,C74=1),100,IF(A74=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A74,rate_abvfndNEW,34)))","v":172.3297600132386},12449,{"$f":"IF(F74<>0,ROUND(G74*F74/100-G74,0),0)","v":9004},1188,22641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"COHASSET                     ",null,1.036,null,0,null,null,null,65,12448.749093900906,null,-0.25090609909420891,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,17839057.451559998,null,null,1433,null,null,0,null,12448.749093900906,null,-0.25090609909420891]
[66,"COLRAIN",0,1,0,0,0,0,1188,{"$f":"IFERROR(ROUND(G75,0)+H75+I75,\"\")","v":1188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"COLRAIN                      ",null,1,null,{"$f":"+AD75-D75","v":0},null,null,null,66,0,null,{"$f":"+AK75-G75","v":0},{"$f":"+AJ75-A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,0,null,null,0,null,null,{"$f":"+BV75-A75","v":0},null,{"$f":"IF(BX75=0,0,BX75/CA75)","v":0},null,{"$f":"+CF75-G75","v":0}]
[67,"CONCORD",1,1.0589999999999999,3,205.9882329503036,12435,13180,1188,26803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"CONCORD                      ",null,1.0589999999999999,null,0,null,null,null,67,12435.096521219763,null,9.6521219762507826E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,24106981.040400002,null,null,1943,null,null,0,null,12407.092661039631,null,-27.907338960369088]
[68,"CONWAY",1,1,5,251.73347938240363,14254,21628,1188,37070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"CONWAY                       ",null,1,null,0,null,null,null,68,14253.601764705882,null,-0.39823529411842173,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,964363.59999999986,null,null,68,null,null,0,null,14181.817647058822,null,-72.182352941177669]
[69,"CUMMINGTON",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"CUMMINGTON                   ",null,1,null,0,null,null,null,69,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,84301.650000000009,null,null,5,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[70,"DALTON",0,1,0,0,19098,0,1188,20286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"DALTON                       ",null,1,null,0,null,null,null,70,19098.445714285714,null,0.44571428571362048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,267378.24,null,null,14,null,null,0,null,19098.445714285714,null,0.44571428571362048]
[71,"DANVERS",1,1,5,141.52560522249428,13236,5496,1188,19920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"DANVERS                      ",null,1,null,0,null,null,null,71,13236.303427888923,null,0.30342788892266981,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,44318617.539999999,null,null,3349,null,null,0,null,13233.388336816961,null,-2.611663183039127]
[72,"DARTMOUTH",1,1,6,125.23455873979307,13605,3433,1188,18226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"DARTMOUTH                    ",null,1,null,0,null,null,null,72,13604.917015834346,null,-8.2984165654124808E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,44667767.899999991,null,null,3284,null,null,0,null,13601.634561510351,null,-3.3654384896490228]
[73,"DEDHAM",1,1.042,6,176.13143339165876,14214,10821,1188,26223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"DEDHAM                       ",null,1.042,null,0,null,null,null,73,14214.296997219795,null,0.29699721979523019,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,39060888.148359999,null,null,2748,null,null,0,null,14214.296997219795,null,0.29699721979523019]
[74,"DEERFIELD",1,1,5,185.20556949549592,12715,10834,1188,24737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"DEERFIELD                    ",null,1,null,0,null,null,null,74,12714.895555555557,null,-0.10444444444328838,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,3547455.8600000003,null,null,279,null,null,0,null,12714.895555555557,null,-0.10444444444328838]
[75,"DENNIS",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"DENNIS                       ",null,1,null,0,null,null,null,75,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,0,null,null,0,null,null,0,null,0,null,0]
[76,"DIGHTON",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"DIGHTON                      ",null,1,null,0,null,null,null,76,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[77,"DOUGLAS",1,1,5,126.03704225833074,13282,3458,1188,17928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"DOUGLAS                      ",null,1,null,0,null,null,null,77,13281.5908488806,null,-0.40915111940012139,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,14237865.390000002,null,null,1072,null,null,0,null,13281.5908488806,null,-0.40915111940012139]
[78,"DOVER",1,1.0580000000000001,1,198.49663446991968,12137,11955,1188,25280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"DOVER                        ",null,1.0580000000000001,null,0,null,null,null,78,12137.3146104277,null,0.31461042770024505,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,5959421.4737200011,null,null,491,null,null,0,null,12137.3146104277,null,0.31461042770024505]
[79,"DRACUT",1,1,7,101.02650068271204,14226,146,1188,15560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"DRACUT                       ",null,1,null,0,null,null,null,79,14225.542582746935,null,-0.45741725306470471,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,54523349.610000007,null,null,3834,null,null,0,null,14221.009287949924,null,-4.9907120500756719]
[80,"DUDLEY",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"DUDLEY                       ",null,1,null,0,null,null,null,80,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,0,null,null,0,null,null,0,null,0,null,0]
[81,"DUNSTABLE",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"DUNSTABLE                    ",null,1,null,0,null,null,null,81,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,0,null,null,0,null,null,0,null,0,null,0]
[82,"DUXBURY",1,1.04,2,144.90112010452637,12661,5685,1188,19534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"DUXBURY                      ",null,1.04,null,0,null,null,null,82,12660.91552249812,null,-8.4477501879518968E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,33652713.458800003,null,null,2658,null,null,0,null,12660.91552249812,null,-8.4477501879518968E-2]
[83,"EAST BRIDGEWATER",1,1,6,109.59170408585103,13609,1305,1188,16102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"EAST BRIDGEWATER             ",null,1,null,0,null,null,null,83,13608.503464085585,null,-0.49653591441528988,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,26713492.300000004,null,null,1963,null,null,0,null,13608.503464085585,null,-0.49653591441528988]
[84,"EAST BROOKFIELD",0,1,0,0,19098,0,1188,20286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"EAST BROOKFIELD              ",null,1,null,0,null,null,null,84,19098.445714285714,null,0.44571428571362048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,267378.24,null,null,14,null,null,0,null,19098.445714285714,null,0.44571428571362048]
[85,"EASTHAM",1,1,9,171.79445289971105,14614,10492,1188,26294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"EASTHAM                      ",null,1,null,0,null,null,null,85,14614.48292929293,null,0.48292929292983899,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,2893667.62,null,null,198,null,null,0,null,14614.48292929293,null,0.48292929292983899]
[86,"EASTHAMPTON",1,1,8,110.18528040910991,14619,1489,1188,17296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"EASTHAMPTON                  ",null,1,null,0,null,null,null,86,14618.8270443038,null,-0.17295569620000606,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,23097746.730000004,null,null,1580,null,null,0,null,14618.8270443038,null,-0.17295569620000606]
[87,"EAST LONGMEADOW",1,1,6,133.24526739032098,13646,4537,1188,19371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"EAST LONGMEADOW              ",null,1,null,0,null,null,null,87,13646.376217287867,null,0.37621728786689346,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,34405381.239999995,null,null,2522,null,null,0,null,13642.101998413955,null,-3.8980015860452113]
[88,"EASTON",1,1,4,132.28108588556685,13017,4202,1188,18407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"EASTON                       ",null,1,null,0,null,null,null,88,13016.714018801409,null,-0.28598119859088911,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,44294804.809999995,null,null,3404,null,null,0,null,13012.574856051702,null,-4.425143948297773]
[89,"EDGARTOWN",1,1,10,198.56242391317059,15472,15250,1188,31910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"EDGARTOWN                    ",null,1,null,0,null,null,null,89,15472.220576036869,null,0.22057603686880611,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,6714943.7300000014,null,null,434,null,null,0,null,15472.220576036869,null,0.22057603686880611]
[90,"EGREMONT",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"EGREMONT                     ",null,1,null,0,null,null,null,90,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,0,null,null,0,null,null,0,null,0,null,0]
[91,"ERVING",1,1,9,213.2082213727426,13511,15296,1188,29995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"ERVING                       ",null,1,null,0,null,null,null,91,13510.547892156863,null,-0.45210784313712793,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,2756151.77,null,null,204,null,null,0,null,13510.547892156863,null,-0.45210784313712793]
[92,"ESSEX",0,1.0369999999999999,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"ESSEX                        ",null,1.0369999999999999,null,0,null,null,null,92,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,0,null,null,0,null,null,0,null,0,null,0]
[93,"EVERETT",1,1.042,11,100,20176,0,1188,21364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"EVERETT                      ",null,1.042,null,0,null,null,null,93,20175.948236039905,null,-5.1763960094831418E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,161607819.04454002,null,null,8020,null,null,0,null,20150.600878371573,null,-25.399121628426656]
[94,"FAIRHAVEN",1,1,8,102.09395778776769,14795,310,1188,16293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"FAIRHAVEN                    ",null,1,null,0,null,null,null,94,14795.01845141066,null,1.8451410660418333E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,23585501.07,null,null,1595,null,null,0,null,14787.148006269592,null,-7.8519937304081395]
[95,"FALL RIVER",1,1,12,100.95349482477822,19549,186,1188,20923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"FALL RIVER                   ",null,1,null,0,null,null,null,95,19549.0348081718,null,3.480817180025042E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,242840295.51999998,null,null,12433,null,null,0,null,19531.914704415667,null,-17.085295584332926]
[96,"FALMOUTH",1,1,8,154.40795149796764,15059,8193,1188,24440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"FALMOUTH                     ",null,1,null,0,null,null,null,96,15058.69786759582,null,-0.3021324041801563,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,43193356.159999996,null,null,2870,null,null,0,null,15049.949881533099,null,-9.0501184669010399]
[97,"FITCHBURG",1,1,11,100,17975,0,1188,19163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"FITCHBURG                    ",null,1,null,0,null,null,null,97,17974.718369197937,null,-0.28163080206286395,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,101009130.43000001,null,null,5623,null,null,0,null,17963.565788724882,null,-11.434211275118287]
[98,"FLORIDA",1,1,8,171.33968969677983,15728,11220,1188,28136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"FLORIDA                      ",null,1,null,0,null,null,null,98,15728.478909090909,null,0.47890909090892819,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,865066.34,null,null,55,null,null,0,null,15728.478909090909,null,0.47890909090892819]
[99,"FOXBOROUGH",1,1.0640000000000001,5,145.29273899955467,13838,6268,1188,21294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"FOXBOROUGH                   ",null,1.0640000000000001,null,0,null,null,null,99,13837.737985479987,null,-0.26201452001259895,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,35589023.051680006,null,null,2573,null,null,0,null,13831.72291165177,null,-6.2770883482298814]
[100,"FRAMINGHAM",1,1.0169999999999999,10,125.24570096388284,17234,4351,1188,22773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"FRAMINGHAM                   ",null,1.0169999999999999,null,0,null,null,null,100,17233.960261534503,null,-3.97384654970665E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,163975458.54911998,null,null,9521,null,null,0,null,17222.503786274548,null,-11.496213725451526]
[101,"FRANKLIN",1,1.052,3,138.89241898876276,13164,5120,1188,19472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"FRANKLIN                     ",null,1.052,null,0,null,null,null,101,13164.209946484778,null,0.20994648477790179,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,66575133.262119994,null,null,5058,null,null,0,null,13162.343468192961,null,-1.6565318070388457]
[102,"FREETOWN",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"FREETOWN                     ",null,1,null,0,null,null,null,102,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[103,"GARDNER",1,1,10,100,16953,0,1188,18141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"GARDNER                      ",null,1,null,0,null,null,null,103,16953.32580513657,null,0.32580513657012489,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,41579344.609999999,null,null,2453,null,null,0,null,16950.405466775377,null,-2.5945332246228645]
[104,"AQUINNAH",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"AQUINNAH",null,1,null,0,null,null,null,104,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,0,null,null,0,null,null,0,null,0,null,0]
[105,"GEORGETOWN",1,1,3,148.20651068821397,12624,6086,1188,19898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"GEORGETOWN                   ",null,1,null,0,null,null,null,105,12623.611714046823,null,-0.38828595317681902,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,15093327.77,null,null,1196,null,null,0,null,12619.839272575251,null,-4.160727424748984]
[106,"GILL",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"GILL                         ",null,1,null,0,null,null,null,106,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,0,null,null,0,null,null,0,null,0,null,0]
[107,"GLOUCESTER",1,1.046,9,130.22939116769552,16115,4871,1188,22174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"GLOUCESTER                   ",null,1.046,null,0,null,null,null,107,16114.865150313313,null,-0.13484968668672082,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,49312993.391600005,null,null,3064,null,null,0,null,16094.318992036555,null,-20.681007963445154]
[108,"GOSHEN",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"GOSHEN                       ",null,1,null,0,null,null,null,108,16860.329999999998,null,0.32999999999810825,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,151742.96999999997,null,null,9,null,null,0,null,16860.329999999998,null,0.32999999999810825]
[109,"GOSNOLD",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"GOSNOLD                      ",null,1,null,0,null,null,null,109,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,0,null,null,0,null,null,0,null,0,null,0]
[110,"GRAFTON",1,1,4,132.37554684136182,12787,4140,1188,18115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"GRAFTON                      ",null,1,null,0,null,null,null,110,12786.948246037215,null,-5.1753962785369367E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,37093634.100000001,null,null,2902,null,null,0,null,12782.093073742248,null,-4.906926257752275]
[111,"GRANBY",1,1,8,120.41699884830763,14745,3010,1188,18943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"GRANBY                       ",null,1,null,0,null,null,null,111,14745.356916030534,null,0.35691603053419385,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,9651932.0999999978,null,null,655,null,null,0,null,14735.774198473278,null,-9.2258015267216251]
[112,"GRANVILLE",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"GRANVILLE                    ",null,1,null,0,null,null,null,112,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,0,null,null,0,null,null,0,null,0,null,0]
[113,"GREAT BARRINGTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"GREAT BARRINGTON             ",null,1,null,0,null,null,null,113,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,0,null,null,0,null,null,0,null,0,null,0]
[114,"GREENFIELD",1,1,10,120.17422458041722,15896,3207,1188,20291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"GREENFIELD                   ",null,1,null,0,null,null,null,114,15895.935531552022,null,-6.4468447977560572E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,27946623.419999994,null,null,1759,null,null,0,null,15887.790460488912,null,-8.2095395110882237]
[115,"GROTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"GROTON                       ",null,1,null,0,null,null,null,115,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,0,null,null,0,null,null,0,null,0,null,0]
[116,"GROVELAND",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"GROVELAND                    ",null,1,null,0,null,null,null,116,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,168603.30000000002,null,null,10,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[117,"HADLEY",1,1,5,151.57732927495601,13832,7134,1188,22154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"HADLEY                       ",null,1,null,0,null,null,null,117,13832.408285077947,null,0.4082850779468572,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,6210751.3199999984,null,null,449,null,null,0,null,13832.408285077947,null,0.4082850779468572]
[118,"HALIFAX",1,1.028,6,112.5061106255289,13319,1666,1188,16173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"HALIFAX                      ",null,1.028,null,0,null,null,null,118,13318.724390851065,null,-0.27560914893547306,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,7511760.5564400004,null,null,564,null,null,0,null,13318.724390851065,null,-0.27560914893547306]
[119,"HAMILTON",0,1.04,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"HAMILTON                     ",null,1.04,null,0,null,null,null,119,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,0,null,null,0,null,null,0,null,0,null,0]
[120,"HAMPDEN",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"HAMPDEN                      ",null,1,null,0,null,null,null,120,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,0,null,null,0,null,null,0,null,0,null,0]
[121,"HANCOCK",1,1,9,171.24179795407684,14949,10650,1188,26787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"HANCOCK                      ",null,1,null,0,null,null,null,121,14949.208705882353,null,0.20870588235266041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,1270682.74,null,null,85,null,null,0,null,14949.208705882353,null,0.20870588235266041]
[122,"HANOVER",1,1.0369999999999999,3,134.39008398709214,12760,4388,1188,18336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"HANOVER                      ",null,1.0369999999999999,null,0,null,null,null,122,12759.938558946735,null,-6.1441053265298251E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,31856906.397589989,null,null,2497,null,null,0,null,12758.072245730873,null,-1.9277542691270355]
[123,"HANSON",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"HANSON                       ",null,1,null,0,null,null,null,123,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,101161.98000000001,null,null,6,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[124,"HARDWICK",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"HARDWICK                     ",null,1,null,0,null,null,null,124,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,0,null,null,0,null,null,0,null,0,null,0]
[125,"HARVARD",1,1,2,147.18547185997332,12462,5880,1188,19530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"HARVARD                      ",null,1,null,0,null,null,null,125,12461.806004540294,null,-0.19399545970554755,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,10978851.09,null,null,881,null,null,0,null,12461.806004540294,null,-0.19399545970554755]
[126,"HARWICH",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"HARWICH                      ",null,1,null,0,null,null,null,126,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,0,null,null,0,null,null,0,null,0,null,0]
[127,"HATFIELD",1,1,4,197.53140376790708,13445,13113,1188,27746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"HATFIELD                     ",null,1,null,0,null,null,null,127,13444.751,null,-0.24899999999979627,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,4163176.2399999998,null,null,310,null,null,0,null,13429.600774193548,null,-15.399225806451796]
[128,"HAVERHILL",1,1,10,103.60715367772923,16774,605,1188,18567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"HAVERHILL                    ",null,1,null,0,null,null,null,128,16774.396183787645,null,0.3961837876449863,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,140785594.13,null,null,8401,null,null,0,null,16758.194754195927,null,-15.805245804072911]
[129,"HAWLEY",0,1,0,{"$f":"IF(AND(VLOOKUP(A138,rate_abvfndNEW,34)<100,C138=1),100,IF(A138=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A138,rate_abvfndNEW,34)))","v":0},16860,{"$f":"IF(F138<>0,ROUND(G138*F138/100-G138,0),0)","v":0},1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"HAWLEY                       ",null,1,null,0,null,null,null,129,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,67441.320000000007,null,null,4,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[130,"HEATH",0,1,0,0,0,0,1188,{"$f":"IFERROR(ROUND(G139,0)+H139+I139,\"\")","v":1188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"HEATH                        ",null,1,null,{"$f":"+AD139-D139","v":0},null,null,null,130,0,null,{"$f":"+AK139-G139","v":0},{"$f":"+AJ139-A139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,0,null,null,0,null,null,{"$f":"+BV139-A139","v":0},null,{"$f":"IF(BX139=0,0,BX139/CA139)","v":0},null,{"$f":"+CF139-G139","v":0}]
[131,"HINGHAM",1,1.0529999999999999,2,153.65004539471013,12725,6827,1188,20740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"HINGHAM                      ",null,1.0529999999999999,null,0,null,null,null,131,12724.532997490292,null,-0.46700250970752677,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,45880135.10706,null,null,3606,null,null,0,null,12723.276513327786,null,-1.7234866722137667]
[132,"HINSDALE",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"HINSDALE                     ",null,1,null,0,null,null,null,132,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,168603.30000000002,null,null,10,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[133,"HOLBROOK",1,1.04,9,104.31142256018728,15704,677,1188,17569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"HOLBROOK                     ",null,1.04,null,0,null,null,null,133,15703.704407675279,null,-0.29559232472092845,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,21264601.481200006,null,null,1355,null,null,0,null,15693.432827453878,null,-10.567172546121583]
[134,"HOLDEN",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"HOLDEN                       ",null,1,null,0,null,null,null,134,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,33720.660000000003,null,null,2,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[135,"HOLLAND",1,1,8,127.90855759545039,15113,4218,1188,20519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"HOLLAND                      ",null,1,null,0,null,null,null,135,15113.000636942676,null,6.3694267555547412E-4,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,2372741.1,null,null,157,null,null,0,null,15113.000636942676,null,6.3694267555547412E-4]
[136,"HOLLISTON",1,1.0089999999999999,3,132.2922875457233,12594,4067,1188,17849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"HOLLISTON                    ",null,1.0089999999999999,null,0,null,null,null,136,12594.30853721719,null,0.30853721718995075,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,33400106.240699988,null,null,2652,null,null,0,null,12594.30853721719,null,0.30853721718995075]
[137,"HOLYOKE",1,1,12,100.60080994745249,19551,117,1188,20856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"HOLYOKE                      ",null,1,null,0,null,null,null,137,19551.261208547014,null,0.26120854701366625,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,114196080.50000001,null,null,5850,null,null,0,null,19520.697521367525,null,-30.302478632474958]
[138,"HOPEDALE",1,1,5,148.64261486895896,13477,6556,1188,21221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"HOPEDALE                     ",null,1,null,0,null,null,null,138,13477.0374566474,null,3.7456647400176735E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,11657637.4,null,null,865,null,null,0,null,13477.0374566474,null,3.7456647400176735E-2]
[139,"HOPKINTON",1,1.038,2,131.16707061718461,12646,3941,1188,17775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"HOPKINTON                    ",null,1.038,null,0,null,null,null,139,12645.559965733491,null,-0.44003426650851907,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,null,52659810.84740001,null,null,4165,null,null,0,null,12643.411968163267,null,-2.5880318367326254]
[140,"HUBBARDSTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"HUBBARDSTON                  ",null,1,null,0,null,null,null,140,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,0,null,null,0,null,null,0,null,0,null,0]
[141,"HUDSON",1,1.002,7,155.08654617169265,14701,8098,1188,23987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"HUDSON                       ",null,1.002,null,0,null,null,null,141,14701.302548176151,null,0.30254817615059437,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,35380191.646439999,null,null,2407,null,null,0,null,14698.874801179893,null,-2.125198820107471]
[142,"HULL",1,1.0309999999999999,7,188.63867480121894,14284,12661,1188,28133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"HULL                         ",null,1.0309999999999999,null,0,null,null,null,142,14284.172010409509,null,0.17201040950931201,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,10807124.303069999,null,null,757,null,null,0,null,14276.254033117568,null,-7.7459668824321852]
[143,"HUNTINGTON",0,1,0,0,18554,0,1188,19742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"HUNTINGTON                   ",null,1,null,0,null,null,null,143,18554.039189189192,null,3.918918919225689E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,null,686499.45000000007,null,null,37,null,null,0,null,18554.039189189192,null,3.918918919225689E-2]
[144,"IPSWICH",1,1.0589999999999999,4,173.22002356710732,13563,9931,1188,24682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"IPSWICH                      ",null,1.0589999999999999,null,0,null,null,null,144,13563.433400154741,null,0.43340015474132088,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,null,21026999.59536,null,null,1551,null,null,0,null,13557.059700425532,null,-5.9402995744676446]
[145,"KINGSTON",1,1.034,4,114.41316665308241,12916,1862,1188,15966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"KINGSTON                     ",null,1.034,null,0,null,null,null,145,12915.836836107732,null,-0.16316389226813044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,14861289.730719997,null,null,1151,null,null,0,null,12911.633128340571,null,-4.3668716594293073]
[146,"LAKEVILLE",0,1,0,0,19098,0,1188,20286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"LAKEVILLE                    ",null,1,null,0,null,null,null,146,19098.445714285714,null,0.44571428571362048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,267378.24,null,null,14,null,null,0,null,19098.445714285714,null,0.44571428571362048]
[147,"LANCASTER",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"LANCASTER                    ",null,1,null,0,null,null,null,147,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,33720.660000000003,null,null,2,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[148,"LANESBOROUGH",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"LANESBOROUGH                 ",null,1,null,0,null,null,null,148,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,0,null,null,0,null,null,0,null,0,null,0]
[149,"LAWRENCE",1,1,12,101.93488611763102,20347,394,1188,21929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"LAWRENCE                     ",null,1,null,0,null,null,null,149,20346.527296166307,null,-0.47270383369323099,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,null,301147638.30000007,null,null,14816,null,null,0,null,20325.839518088556,null,-21.16048191144364]
[150,"LEE",1,1,8,153.16276034593074,15604,8296,1188,25088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"LEE                          ",null,1,null,0,null,null,null,150,15603.588706739522,null,-0.41129326047848735,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,null,8560093.5199999996,null,null,549,null,null,0,null,15592.15577413479,null,-11.844225865210319]
[151,"LEICESTER",1,1,8,115.50504267382291,15218,2360,1188,18766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"LEICESTER                    ",null,1,null,0,null,null,null,151,15217.681295373664,null,-0.31870462633560237,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,null,21355735.500000004,null,null,1405,null,null,0,null,15199.811743772245,null,-18.188256227755119]
[152,"LENOX",1,1,5,257.27579575996174,14157,22266,1188,37611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"LENOX                        ",null,1,null,0,null,null,null,152,14156.867365145226,null,-0.13263485477364156,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,6818728.75,null,null,482,null,null,0,null,14146.740145228216,null,-10.259854771784376]
[153,"LEOMINSTER",1,1,10,100.12945375745647,17263,22,1188,18473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"LEOMINSTER                   ",null,1,null,0,null,null,null,153,17263.232095190549,null,0.23209519054944394,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,null,103670289.35000001,null,null,6009,null,null,0,null,17252.502804127143,null,-10.497195872856537]
[154,"LEVERETT",1,1,6,236.54797359087314,13401,18299,1188,32888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"LEVERETT                     ",null,1,null,0,null,null,null,154,13401.265904761904,null,0.26590476190358459,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,null,1407132.92,null,null,105,null,null,0,null,13401.265904761904,null,0.26590476190358459]
[155,"LEXINGTON",1,1.085,2,179.73755354766377,13350,10645,1188,25183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"LEXINGTON                    ",null,1.085,null,0,null,null,null,155,13349.717986104219,null,-0.28201389578134695,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,null,91458917.922800004,null,null,6851,null,null,0,null,13349.717986104219,null,-0.28201389578134695]
[156,"LEYDEN",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"LEYDEN                       ",null,1,null,0,null,null,null,156,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,null,0,null,null,0,null,null,0,null,0,null,0]
[157,"LINCOLN",1,1.048,4,195.73781736428521,12847,12299,1188,26334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"LINCOLN                      ",null,1.048,null,0,null,null,null,157,12846.773038905985,null,-0.22696109401476861,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,null,7515362.2277600011,null,null,585,null,null,0,null,12846.773038905985,null,-0.22696109401476861]
[158,"LITTLETON",1,1,2,146.33908657333416,12338,5717,1188,19243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"LITTLETON                    ",null,1,null,0,null,null,null,158,12338.385715158922,null,0.38571515892181196,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,null,20185599.029999997,null,null,1636,null,null,0,null,12338.385715158922,null,0.38571515892181196]
[159,"LONGMEADOW",1,1,3,141.62841912623253,12566,5231,1188,18985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"LONGMEADOW                   ",null,1,null,0,null,null,null,159,12566.348049944912,null,0.34804994491241814,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,null,34209142.060000002,null,null,2723,null,null,0,null,12563.034175541683,null,-2.9658244583170017]
[160,"LOWELL",1,1,11,101.5606881977328,18662,291,1188,20141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"LOWELL                       ",null,1,null,0,null,null,null,160,18662.34002423361,null,0.34002423361016554,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,307821096.08000004,null,null,16506,null,null,0,null,18649.042534835819,null,-12.957465164181485]
[161,"LUDLOW",1,1,8,134.90979262380284,15006,5239,1188,21433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,"LUDLOW                       ",null,1,null,0,null,null,null,161,15006.031746960825,null,3.1746960825330461E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,null,33315843.149999991,null,null,2221,null,null,0,null,15000.379626294458,null,-5.6203737055420788]
[162,"LUNENBURG",1,1,5,120.08853615795768,13199,2651,1188,17038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,"LUNENBURG                    ",null,1,null,0,null,null,null,162,13198.561059399877,null,-0.43894060012280534,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,null,21553250.210000001,null,null,1633,null,null,0,null,13198.561059399877,null,-0.43894060012280534]
[163,"LYNN",1,1,11,100,19400,0,1188,20588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,"LYNN                         ",null,1,null,0,null,null,null,163,19399.627893953591,null,-0.37210604640858946,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,null,351559827.63999993,null,null,18143,null,null,0,null,19377.160758419221,null,-22.839241580779344]
[164,"LYNNFIELD",1,1.042,3,141.52127919980691,12745,5292,1188,19225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,"LYNNFIELD                    ",null,1.042,null,0,null,null,null,164,12744.892573257404,null,-0.10742674259563501,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,null,27975039.198300004,null,null,2195,null,null,0,null,12744.892573257404,null,-0.10742674259563501]
[165,"MALDEN",1,1.038,10,100,17708,0,1188,18896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,"MALDEN                       ",null,1.038,null,0,null,null,null,165,17707.671735209093,null,-0.32826479090726934,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,null,121461101.74275999,null,null,6863,null,null,0,null,17697.960329704209,null,-10.039670295791439]
[166,"MANCHESTER",0,1.0429999999999999,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,"MANCHESTER                   ",null,1.0429999999999999,null,0,null,null,null,166,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,null,0,null,null,0,null,null,0,null,0,null,0]
[167,"MANSFIELD",1,1.056,4,146.30421315481414,13520,6260,1188,20968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,"MANSFIELD                    ",null,1.056,null,0,null,null,null,167,13520.381854044548,null,0.38185404454816307,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,null,46126612.602240004,null,null,3412,null,null,0,null,13518.93687052755,null,-1.063129472449873]
[168,"MARBLEHEAD",1,1,3,165.55788543269111,12723,8341,1188,22252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,"MARBLEHEAD                   ",null,1,null,0,null,null,null,168,12722.635880989181,null,-0.36411901081919495,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,null,32926181.66,null,null,2588,null,null,0,null,12722.635880989181,null,-0.36411901081919495]
[169,"MARION",1,1,6,148.84719599620823,13159,6428,1188,20775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,"MARION                       ",null,1,null,0,null,null,null,169,13159.386597938146,null,0.3865979381462239,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,null,5105842.0000000009,null,null,388,null,null,0,null,13159.386597938146,null,0.3865979381462239]
[170,"MARLBOROUGH",1,1.02,10,105.53175847489531,17094,946,1188,19228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"MARLBOROUGH                  ",null,1.02,null,0,null,null,null,170,17093.832836108511,null,-0.16716389148859889,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,null,91235300.240600005,null,null,5345,null,null,0,null,17069.27974566885,null,-24.7202543311505]
[171,"MARSHFIELD",1,1.036,4,125.23085294464681,13554,3420,1188,18162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,"MARSHFIELD                   ",null,1.036,null,0,null,null,null,171,13554.193155933495,null,0.19315593349529081,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,null,49720641.060000002,null,null,3669,null,null,0,null,13551.55112019624,null,-2.4488798037600645]
[172,"MASHPEE",1,1,8,165.43191225104837,15017,9826,1188,26031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,"MASHPEE                      ",null,1,null,0,null,null,null,172,15017.38604519774,null,0.38604519773980428,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,null,21252065.280000001,null,null,1416,null,null,0,null,15008.520677966102,null,-8.4793220338979154]
[173,"MATTAPOISETT",1,1,5,178.83892716863073,12705,10016,1188,23909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,"MATTAPOISETT                 ",null,1,null,0,null,null,null,173,12704.741723237596,null,-0.25827676240442088,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,null,4861034.76,null,null,383,null,null,0,null,12691.996762402088,null,-13.003237597911721]
[174,"MAYNARD",1,1.0660000000000001,5,159.09834730402255,14263,8429,1188,23880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,"MAYNARD                      ",null,1.0660000000000001,null,0,null,null,null,174,14263.435809841018,null,0.43580984101754439,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,null,17943402.248780001,null,null,1258,null,null,0,null,14263.435809841018,null,0.43580984101754439]
[175,"MEDFIELD",1,1.042,2,153.75272742609053,12641,6795,1188,20624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"MEDFIELD                     ",null,1.042,null,0,null,null,null,175,12640.95329122733,null,-4.6708772670172038E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,null,29962723.082579996,null,null,2371,null,null,0,null,12637.167052964993,null,-3.832947035007237]
[176,"MEDFORD",1,1.052,8,125.11510690310676,16287,4090,1188,21565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,"MEDFORD                      ",null,1.052,null,0,null,null,null,176,16286.82704377542,null,-0.172956224580048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,null,73661905.40512,null,null,4524,null,null,0,null,16282.472459133511,null,-4.5275408664892893]
[177,"MEDWAY",1,1.0369999999999999,4,137.96992674442876,13112,4979,1188,19279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,"MEDWAY                       ",null,1.0369999999999999,null,0,null,null,null,177,13111.917449179417,null,-8.2550820583492168E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,null,28282405.937880002,null,null,2157,null,null,0,null,13111.917449179417,null,-8.2550820583492168E-2]
[178,"MELROSE",1,1.0349999999999999,4,108.11306771093396,13008,1055,1188,15251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,"MELROSE                      ",null,1.0349999999999999,null,0,null,null,null,178,13007.795393652721,null,-0.20460634727896831,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,null,53458998.812099993,null,null,4112,null,null,0,null,13000.729283098248,null,-7.2707169017521665]
[179,"MENDON",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,"MENDON                       ",null,1,null,0,null,null,null,179,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,null,168603.30000000002,null,null,10,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[180,"MERRIMAC",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"MERRIMAC                     ",null,1,null,0,null,null,null,180,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,null,134882.64000000001,null,null,8,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[181,"METHUEN",1,1,10,100.85374199694317,16855,144,1188,18187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,"METHUEN                      ",null,1,null,0,null,null,null,181,16854.636768221575,null,-0.36323177842496079,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,null,115572663.10000002,null,null,6860,null,null,0,null,16847.326982507293,null,-7.6730174927070038]
[182,"MIDDLEBOROUGH",1,1,8,116.57078475555748,14665,2430,1188,18283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,"MIDDLEBOROUGH                ",null,1,null,0,null,null,null,182,14664.884957874274,null,-0.11504212572617689,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,null,45230728.260000005,null,null,3086,null,null,0,null,14656.749274141284,null,-8.2507258587156684]
[183,"MIDDLEFIELD",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,"MIDDLEFIELD                  ",null,1,null,0,null,null,null,183,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,null,33720.660000000003,null,null,2,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[184,"MIDDLETON",1,1.0449999999999999,3,173.3972428755126,12396,9098,1188,22682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,"MIDDLETON                    ",null,1.0449999999999999,null,0,null,null,null,184,12395.72022827635,null,-0.27977172364990111,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,null,8701795.6002499983,null,null,702,null,null,0,null,12395.72022827635,null,-0.27977172364990111]
[185,"MILFORD",1,1.0029999999999999,10,112.61932855375618,16936,2137,1188,20261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"MILFORD                      ",null,1.0029999999999999,null,0,null,null,null,185,16935.936813854703,null,-6.3186145296640461E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,null,79238636.227630004,null,null,4680,null,null,0,null,16931.33252727137,null,-4.6674727286299458]
[186,"MILLBURY",1,1,7,131.24666654593909,14181,4431,1188,19800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,"MILLBURY                     ",null,1,null,0,null,null,null,186,14180.789732685296,null,-0.21026731470374216,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,null,23335746.68,null,null,1646,null,null,0,null,14177.245856622114,null,-3.7541433778860664]
[187,"MILLIS",1,1.036,4,155.56880524369333,13259,7368,1188,21815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,"MILLIS                       ",null,1.036,null,0,null,null,null,187,13259.028275506444,null,2.8275506443605991E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,null,14399304.707199998,null,null,1086,null,null,0,null,13259.028275506444,null,2.8275506443605991E-2]
[188,"MILLVILLE",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,"MILLVILLE                    ",null,1,null,0,null,null,null,188,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,null,84301.650000000009,null,null,5,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[189,"MILTON",1,1.042,3,134.15500678325202,12939,4419,1188,18546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,"MILTON                       ",null,1.042,null,0,null,null,null,189,12939.21320648385,null,0.21320648384971719,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,null,55668073.966300003,null,null,4303,null,null,0,null,12937.03787271671,null,-1.9621272832901013]
[190,"MONROE",0,1,0,0,11333,0,1188,12521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"MONROE                       ",null,1,null,0,null,null,null,190,11332.794736842105,null,-0.20526315789538785,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,null,215323.09999999998,null,null,19,null,null,0,null,11332.794736842105,null,-0.20526315789538785]
[191,"MONSON",1,1,8,128.97097032226912,14475,4194,1188,19857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,"MONSON                       ",null,1,null,0,null,null,null,191,14475.467768187424,null,0.46776818742364412,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,null,11727051.000000002,null,null,811,null,null,0,null,14459.988902589399,null,-15.011097410600996]
[192,"MONTAGUE",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,"MONTAGUE                     ",null,1,null,0,null,null,null,192,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[193,"MONTEREY",0,1,0,{"$f":"IF(AND(VLOOKUP(A202,rate_abvfndNEW,34)<100,C202=1),100,IF(A202=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A202,rate_abvfndNEW,34)))","v":0},0,{"$f":"IF(F202<>0,ROUND(G202*F202/100-G202,0),0)","v":0},1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,"MONTEREY                     ",null,1,null,0,null,null,null,193,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,null,0,null,null,0,null,null,0,null,0,null,0]
[194,"MONTGOMERY",0,1,0,0,16860,0,1188,{"$f":"IFERROR(ROUND(G203,0)+H203+I203,\"\")","v":18048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,"MONTGOMERY                   ",null,1,null,{"$f":"+AD203-D203","v":0},null,null,null,194,16860.330000000002,null,{"$f":"+AK203-G203","v":0.33000000000174623},{"$f":"+AJ203-A203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,null,84301.650000000009,null,null,5,null,null,{"$f":"+BV203-A203","v":0},null,{"$f":"IF(BX203=0,0,BX203/CA203)","v":16860.330000000002},null,{"$f":"+CF203-G203","v":0.33000000000174623}]
[195,"MOUNT WASHINGTON",0,1,0,0,10235,0,1188,11423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,"MOUNT WASHINGTON             ",null,1,null,0,null,null,null,195,10234.515714285717,null,-0.48428571428303258,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,null,71641.610000000015,null,null,7,null,null,0,null,10234.515714285717,null,-0.48428571428303258]
[196,"NAHANT",1,1,4,162.73337085115483,12204,7656,1188,21048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,"NAHANT                       ",null,1,null,0,null,null,null,196,12203.941470588237,null,-5.8529411762719974E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,null,2899841.5000000005,null,null,238,null,null,0,null,12184.207983193279,null,-19.792016806721222]
[197,"NANTUCKET",1,1,8,183.48730030995975,15309,12781,1188,29278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,"NANTUCKET                    ",null,1,null,0,null,null,null,197,15308.827044364507,null,-0.17295563549305371,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,25503740.109999999,null,null,1668,null,null,0,null,15290.012056354915,null,-18.98794364508467]
[198,"NATICK",1,1.0129999999999999,3,152.14799442272499,12793,6671,1188,20652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,"NATICK                       ",null,1.0129999999999999,null,0,null,null,null,198,12793.147775076517,null,0.14777507651706401,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,null,67705003.251679987,null,null,5293,null,null,0,null,12791.42324800302,null,-1.5767519969795103]
[199,"NEEDHAM",1,1.083,2,173.51873935361996,13044,9590,1188,23822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,"NEEDHAM                      ",null,1.083,null,0,null,null,null,199,13043.625543554281,null,-0.37445644571926096,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,null,72804871.548329994,null,null,5582,null,null,0,null,13042.793183147616,null,-1.2068168523837812]
[200,"NEW ASHFORD",0,1,0,0,12230,0,1188,13418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,"NEW ASHFORD                  ",null,1,null,0,null,null,null,200,12229.995333333332,null,-4.6666666676173918E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,null,183449.93,null,null,15,null,null,0,null,12229.995333333332,null,-4.6666666676173918E-3]
[201,"NEW BEDFORD",1,1,12,100.52451737032956,19449,102,1188,20739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,"NEW BEDFORD                  ",null,1,null,0,null,null,null,201,19449.458709425937,null,0.45870942593683139,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,null,274295635.67000002,null,null,14110,null,null,0,null,19439.804087172219,null,-9.1959128277812852]
[202,"NEW BRAINTREE",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"NEW BRAINTREE                ",null,1,null,0,null,null,null,202,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[203,"NEWBURY",0,1.036,0,0,17341,0,1188,18529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,"NEWBURY                      ",null,1.036,null,0,null,null,null,203,17340.857640000002,null,-0.14235999999800697,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,null,52022.572920000006,null,null,3,null,null,0,null,17340.857640000002,null,-0.14235999999800697]
[204,"NEWBURYPORT",1,1,3,154.59110894321489,12592,6874,1188,20654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,"NEWBURYPORT                  ",null,1,null,0,null,null,null,204,12591.929377574372,null,-7.0622425628243946E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,null,27495318.330000002,null,null,2185,null,null,0,null,12583.669716247141,null,-8.3302837528590317]
[205,"NEW MARLBOROUGH",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,"NEW MARLBOROUGH              ",null,1,null,0,null,null,null,205,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,null,0,null,null,0,null,null,0,null,0,null,0]
[206,"NEW SALEM",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,"NEW SALEM                    ",null,1,null,0,null,null,null,206,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,null,0,null,null,0,null,null,0,null,0,null,0]
[207,"NEWTON",1,1.06,3,172.35108915167942,13576,9822,1188,24586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,"NEWTON                       ",null,1.06,null,0,null,null,null,207,13575.719177528281,null,-0.28082247171914787,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,null,159581215.9822,null,null,11757,null,null,0,null,13573.29386596921,null,-2.7061340307900537]
[208,"NORFOLK",1,1.048,2,144.1397486731978,12202,5386,1188,18776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,"NORFOLK                      ",null,1.048,null,0,null,null,null,208,12201.692941842872,null,-0.30705815712826734,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,null,12570922.11056,null,null,1031,null,null,0,null,12192.940941377303,null,-9.0590586226971936]
[209,"NORTH ADAMS",1,1,11,119.6783925837607,17324,3409,1188,21921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,"NORTH ADAMS                  ",null,1,null,0,null,null,null,209,17324.206460937501,null,0.20646093750110595,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,null,22167145.399999999,null,null,1280,null,null,0,null,17318.08234375,null,-5.917656249999709]
[210,"NORTHAMPTON",1,1,6,131.16052118041216,13824,4308,1188,19320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"NORTHAMPTON                  ",null,1,null,0,null,null,null,210,13823.783642307691,null,-0.2163576923085202,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,null,35941837.469999999,null,null,2600,null,null,0,null,13823.783642307691,null,-0.2163576923085202]
[211,"NORTH ANDOVER",1,1,5,123.89828949199,13215,3158,1188,17561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,"NORTH ANDOVER                ",null,1,null,0,null,null,null,211,13215.291825112108,null,0.29182511210819939,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,null,58910913.619999997,null,null,4460,null,null,0,null,13208.72502690583,null,-6.2749730941704911]
[212,"NORTH ATTLEBOROUGH",1,1,5,117.15433979812786,13224,2268,1188,16680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,"NORTH ATTLEBOROUGH           ",null,1,null,0,null,null,null,212,13223.701748867639,null,-0.29825113236074685,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,null,52546109.429999992,null,null,3974,null,null,0,null,13222.47343482637,null,-1.5265651736299333]
[213,"NORTHBOROUGH",1,1,4,170.68484618633852,12505,8839,1188,22532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,"NORTHBOROUGH                 ",null,1,null,0,null,null,null,213,12505.123731253749,null,0.12373125374870142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,null,20846041.259999998,null,null,1667,null,null,0,null,12505.123731253749,null,0.12373125374870142]
[214,"NORTHBRIDGE",1,1,8,109.18069283306266,14481,1329,1188,16998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,"NORTHBRIDGE                  ",null,1,null,0,null,null,null,214,14480.634462982269,null,-0.36553701773118519,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,null,27767580.219999999,null,null,1918,null,null,0,null,14477.361949947861,null,-3.6380500521390786]
[215,"NORTH BROOKFIELD",1,1,9,110.33131276061106,14445,1492,1188,17125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,"NORTH BROOKFIELD             ",null,1,null,0,null,null,null,215,14445.007292035401,null,7.292035401405883E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,null,8141268.7300000023,null,null,565,null,null,0,null,14409.325185840713,null,-35.674814159287052]
[216,"NORTHFIELD",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,"NORTHFIELD                   ",null,1,null,0,null,null,null,216,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,null,0,null,null,0,null,null,0,null,0,null,0]
[217,"NORTH READING",1,1.0780000000000001,3,154.0372695782963,13131,7096,1188,21415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"NORTH READING                ",null,1.0780000000000001,null,0,null,null,null,217,13130.953100433631,null,-4.6899566368665546E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,null,29675954.006980006,null,null,2260,null,null,0,null,13130.953100433631,null,-4.6899566368665546E-2]
[218,"NORTON",1,1,5,140.15935700661802,13524,5431,1188,20143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,"NORTON                       ",null,1,null,0,null,null,null,218,13523.652567878506,null,-0.34743212149442115,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,null,29382015.710000001,null,null,2173,null,null,0,null,13521.40621721123,null,-2.5937827887701133]
[219,"NORWELL",1,1.0589999999999999,2,149.3417198546135,12623,6228,1188,20039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,"NORWELL                      ",null,1.0589999999999999,null,0,null,null,null,219,12623.000217044915,null,2.1704491518903524E-4,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,null,26697645.459049996,null,null,2115,null,null,0,null,12623.000217044915,null,2.1704491518903524E-4]
[220,"NORWOOD",1,1.06,8,132.96522604388292,15722,5183,1188,22093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,"NORWOOD                      ",null,1.06,null,0,null,null,null,220,15721.723097886541,null,-0.27690211345907301,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,null,56489036.920600004,null,null,3596,null,null,0,null,15708.853426195774,null,-13.146573804226136]
[221,"OAK BLUFFS",1,1,8,193.86885684354215,14807,13899,1188,29894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,"OAK BLUFFS                   ",null,1,null,0,null,null,null,221,14807.244299287413,null,0.2442992874130141,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,null,6233849.8500000006,null,null,421,null,null,0,null,14807.244299287413,null,0.2442992874130141]
[222,"OAKHAM",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,"OAKHAM                       ",null,1,null,0,null,null,null,222,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,null,0,null,null,0,null,null,0,null,0,null,0]
[223,"ORANGE",1,1,11,100.01454861033456,16437,2,1188,17627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,"ORANGE                       ",null,1,null,0,null,null,null,223,16436.594467713789,null,-0.4055322862113826,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,null,9410329.7599999998,null,null,573,null,null,0,null,16422.914066317626,null,-14.085933682374161]
[224,"ORLEANS",1,1,8,270.98857137510925,14156,24205,1188,39549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,"ORLEANS                      ",null,1,null,0,null,null,null,224,14155.939655172413,null,-6.0344827586959582E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,null,2052611.2499999998,null,null,145,null,null,0,null,14155.939655172413,null,-6.0344827586959582E-2]
[225,"OTIS",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,"OTIS                         ",null,1,null,0,null,null,null,225,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,null,0,null,null,0,null,null,0,null,0,null,0]
[226,"OXFORD",1,1,9,109.50303312250644,15218,1446,1188,17852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,"OXFORD                       ",null,1,null,0,null,null,null,226,15218.383913320586,null,0.38391332058563421,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,null,23877644.359999999,null,null,1569,null,null,0,null,15218.383913320586,null,0.38391332058563421]
[227,"PALMER",1,1,10,126.21028959804124,15976,4187,1188,21351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,"PALMER                       ",null,1,null,0,null,null,null,227,15975.711806020065,null,-0.28819397993538587,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,null,19085460.549999997,null,null,1196,null,null,0,null,15957.742934782606,null,-18.257065217394484]
[228,"PAXTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,"PAXTON                       ",null,1,null,0,null,null,null,228,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,null,0,null,null,0,null,null,0,null,0,null,0]
[229,"PEABODY",1,1,9,108.61124921803416,15939,1373,1188,18500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,"PEABODY                      ",null,1,null,0,null,null,null,229,15938.748162514634,null,-0.25183748536619532,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,null,95235570.940000013,null,null,5981,null,null,0,null,15923.018047149308,null,-15.981952850692323]
[230,"PELHAM",1,1,5,285.31598967598251,14446,26771,1188,42405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,"PELHAM                       ",null,1,null,0,null,null,null,230,14445.657936507936,null,-0.34206349206397135,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,null,910076.45,null,null,63,null,null,0,null,14445.657936507936,null,-0.34206349206397135]
[231,"PEMBROKE",1,1.0389999999999999,4,127.11795057953643,13326,3614,1188,18128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,"PEMBROKE                     ",null,1.0389999999999999,null,0,null,null,null,231,13326.335363568263,null,0.33536356826334668,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,null,33084431.372800004,null,null,2483,null,null,0,null,13324.378321707612,null,-1.6216782923875144]
[232,"PEPPERELL",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,"PEPPERELL                    ",null,1,null,0,null,null,null,232,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,null,0,null,null,0,null,null,0,null,0,null,0]
[233,"PERU",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,"PERU                         ",null,1,null,0,null,null,null,233,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,null,134882.64000000001,null,null,8,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[234,"PETERSHAM",1,1,6,193.11194471805976,14507,13508,1188,29203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,"PETERSHAM                    ",null,1,null,0,null,null,null,234,14507.127469879522,null,0.12746987952232303,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,null,1198701.7900000003,null,null,83,null,null,0,null,14442.190240963859,null,-64.809759036141259]
[235,"PHILLIPSTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,"PHILLIPSTON                  ",null,1,null,0,null,null,null,235,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,null,0,null,null,0,null,null,0,null,0,null,0]
[236,"PITTSFIELD",1,1,11,113.68100799416318,17599,2408,1188,21195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,"PITTSFIELD                   ",null,1,null,0,null,null,null,236,17599.077774379275,null,7.7774379275069805E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,null,95351493.220000014,null,null,5558,null,null,0,null,17155.720262684423,null,-443.27973731557722]
[237,"PLAINFIELD",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,"PLAINFIELD                   ",null,1,null,0,null,null,null,237,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,null,118022.31000000001,null,null,7,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[238,"PLAINVILLE",1,1,6,137.97840869311707,13218,5020,1188,19426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,"PLAINVILLE                   ",null,1,null,0,null,null,null,238,13218.408041074252,null,0.40804107425174152,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,null,8367252.290000001,null,null,633,null,null,0,null,13218.408041074252,null,0.40804107425174152]
[239,"PLYMOUTH",1,1.036,6,129.21962328770243,14777,4318,1188,20283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,"PLYMOUTH                     ",null,1.036,null,0,null,null,null,239,14776.816030167303,null,-0.18396983269667544,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,null,112142999.4322,null,null,7591,null,null,0,null,14773.152342537214,null,-3.847657462785719]
[240,"PLYMPTON",1,1.052,5,142.55130433467343,13101,5575,1188,19864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"PLYMPTON                     ",null,1.052,null,0,null,null,null,240,13101.418689885933,null,0.41868988593341783,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,null,3445673.1154400003,null,null,263,null,null,0,null,13101.418689885933,null,0.41868988593341783]
[241,"PRINCETON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,"PRINCETON                    ",null,1,null,0,null,null,null,241,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,null,0,null,null,0,null,null,0,null,0,null,0]
[242,"PROVINCETOWN",1,1,10,368.96464588939335,18171,48874,1188,68233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,"PROVINCETOWN                 ",null,1,null,0,null,null,null,242,18171.361839080459,null,0.36183908045859425,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,null,1580908.4799999997,null,null,87,null,null,0,null,18171.361839080459,null,0.36183908045859425]
[243,"QUINCY",1,1.05,9,110.73912760230509,17132,1840,1188,20160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,"QUINCY                       ",null,1.05,null,0,null,null,null,243,17132.064073680987,null,6.407368098734878E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,null,167806908.73800004,null,null,9799,null,null,0,null,17124.901391774674,null,-7.0986082253257337]
[244,"RANDOLPH",1,1.04,10,128.61679730868042,17280,4945,1188,23413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,"RANDOLPH                     ",null,1.04,null,0,null,null,null,244,17279.699649468595,null,-0.30035053140454693,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,null,53594121.670799986,null,null,3105,null,null,0,null,17260.586689468593,null,-19.413310531406751]
[245,"RAYNHAM",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,"RAYNHAM                      ",null,1,null,0,null,null,null,245,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,null,0,null,null,0,null,null,0,null,0,null,0]
[246,"READING",1,1.038,3,136.38516340555228,12797,4656,1188,18641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,"READING                      ",null,1.038,null,0,null,null,null,246,12796.778452508164,null,-0.22154749183573585,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,null,47026965.011220001,null,null,3676,null,null,0,null,12792.971983465724,null,-4.0280165342755936]
[247,"REHOBOTH",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,"REHOBOTH                     ",null,1,null,0,null,null,null,247,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,null,0,null,null,0,null,null,0,null,0,null,0]
[248,"REVERE",1,1.0289999999999999,11,103.22634123713455,18816,607,1188,20611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,"REVERE                       ",null,1.0289999999999999,null,0,null,null,null,248,18816.031029712856,null,3.1029712856252445E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,null,150563631.87872997,null,null,8010,null,null,0,null,18796.957787606738,null,-19.042212393262162]
[249,"RICHMOND",1,1,5,268.05738217935317,13610,22873,1188,37671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,"RICHMOND                     ",null,1,null,0,null,null,null,249,13610.224508196719,null,0.22450819671939826,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,null,1660447.3899999997,null,null,122,null,null,0,null,13610.224508196719,null,0.22450819671939826]
[250,"ROCHESTER",1,1,5,123.50587117441989,12586,2958,1188,16732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,"ROCHESTER                    ",null,1,null,0,null,null,null,250,12585.893239999999,null,-0.10676000000057684,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,null,6292946.6200000001,null,null,500,null,null,0,null,12585.893239999999,null,-0.10676000000057684]
[251,"ROCKLAND",1,1.0609999999999999,9,114.00358297263323,16316,2285,1188,19789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,"ROCKLAND                     ",null,1.0609999999999999,null,0,null,null,null,251,16315.594992726441,null,-0.405007273559022,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,null,35637553.053939998,null,null,2186,null,null,0,null,16302.631772159193,null,-13.368227840806867]
[252,"ROCKPORT",1,1.0309999999999999,5,204.45044125495988,13789,14403,1188,29380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,"ROCKPORT                     ",null,1.0309999999999999,null,0,null,null,null,252,13788.836608234235,null,-0.16339176576548198,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,null,7652804.31757,null,null,555,null,null,0,null,13788.836608234235,null,-0.16339176576548198]
[253,"ROWE",1,1,10,298.63970647315045,17428,34619,1188,53235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,"ROWE                         ",null,1,null,0,null,null,null,253,17427.628444444446,null,-0.37155555555364117,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,null,777079.69000000006,null,null,45,null,null,0,null,17268.437555555556,null,-159.56244444444383]
[254,"ROWLEY",0,1.038,0,0,17368,0,1188,18556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,"ROWLEY                       ",null,1.038,null,0,null,null,null,254,17367.553619999999,null,-0.44638000000122702,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,null,86837.768100000001,null,null,5,null,null,0,null,17367.553619999999,null,-0.44638000000122702]
[255,"ROYALSTON",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,"ROYALSTON                    ",null,1,null,0,null,null,null,255,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,null,0,null,null,0,null,null,0,null,0,null,0]
[256,"RUSSELL",0,1,0,0,19098,0,1188,20286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,"RUSSELL                      ",null,1,null,0,null,null,null,256,19098.445714285714,null,0.44571428571362048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,null,267378.24,null,null,14,null,null,0,null,19098.445714285714,null,0.44571428571362048]
[257,"RUTLAND",0,1,0,{"$f":"IF(AND(VLOOKUP(A266,rate_abvfndNEW,34)<100,C266=1),100,IF(A266=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A266,rate_abvfndNEW,34)))","v":0},0,{"$f":"IF(F266<>0,ROUND(G266*F266/100-G266,0),0)","v":0},1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,"RUTLAND                      ",null,1,null,0,null,null,null,257,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,null,0,null,null,0,null,null,0,null,0,null,0]
[258,"SALEM",1,1,10,124.56585760083183,17527,4306,1188,{"$f":"IFERROR(ROUND(G267,0)+H267+I267,\"\")","v":23021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,"SALEM                        ",null,1,null,{"$f":"+AD267-D267","v":0},null,null,null,258,17527.032256410257,null,{"$f":"+AK267-G267","v":3.2256410257105017E-2},{"$f":"+AJ267-A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,null,75147986.840000004,null,null,4290,null,null,{"$f":"+BV267-A267","v":0},null,{"$f":"IF(BX267=0,0,BX267/CA267)","v":17517.01324941725},null,{"$f":"+CF267-G267","v":-9.9867505827496643}]
[259,"SALISBURY",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,"SALISBURY                    ",null,1,null,0,null,null,null,259,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,null,50580.990000000005,null,null,3,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[260,"SANDISFIELD",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,"SANDISFIELD                  ",null,1,null,0,null,null,null,260,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,0,null,null,0,null,null,0,null,0,null,0]
[261,"SANDWICH",1,1,5,176.5037647409651,13235,10125,1188,24548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,"SANDWICH                     ",null,1,null,0,null,null,null,261,13234.59081724293,null,-0.40918275707008434,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,null,29463671.109999999,null,null,2227,null,null,0,null,13230.207054333183,null,-4.7929456668171042]
[262,"SAUGUS",1,1,9,112.53509990051158,15559,1950,1188,18697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,"SAUGUS                       ",null,1,null,0,null,null,null,262,15559.253543836076,null,0.25354383607555064,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,null,46252696.5,null,null,2977,null,null,0,null,15536.680047027208,null,-22.319952972791725]
[263,"SAVOY",1,1,11,171.37979791275509,17780,12691,1188,31659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,"SAVOY                        ",null,1,null,0,null,null,null,263,17779.816000000003,null,-0.18399999999746797,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,null,622293.56000000006,null,null,35,null,null,0,null,17779.816000000003,null,-0.18399999999746797]
[264,"SCITUATE",1,1.038,3,149.07358659822506,12737,6251,1188,20176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,"SCITUATE                     ",null,1.038,null,0,null,null,null,264,12736.787286882267,null,-0.21271311773307389,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,null,35051638.613499999,null,null,2752,null,null,0,null,12736.787286882267,null,-0.21271311773307389]
[265,"SEEKONK",1,1,4,138.20503139311575,12920,4936,1188,19044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,"SEEKONK                      ",null,1,null,0,null,null,null,265,12920.251570327551,null,0.2515703275512351,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,null,26813049.119999994,null,null,2076,null,null,0,null,12915.726936416182,null,-4.2730635838179296]
[266,"SHARON",1,1.0429999999999999,3,150.12863213748585,12963,6498,1188,20649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,"SHARON                       ",null,1.0429999999999999,null,0,null,null,null,266,12962.544164849345,null,-0.45583515065482061,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,null,45592861.892139994,null,null,3518,null,null,0,null,12959.881151830583,null,-3.118848169417106]
[267,"SHEFFIELD",0,1,0,0,11334,0,1188,12522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,"SHEFFIELD                    ",null,1,null,0,null,null,null,267,11333.93,null,-6.9999999999708962E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,null,45335.72,null,null,4,null,null,0,null,11333.93,null,-6.9999999999708962E-2]
[268,"SHELBURNE",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,"SHELBURNE                    ",null,1,null,0,null,null,null,268,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,null,0,null,null,0,null,null,0,null,0,null,0]
[269,"SHERBORN",1,1.0429999999999999,2,184.22384207461275,12113,10202,1188,23503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,"SHERBORN                     ",null,1.0429999999999999,null,0,null,null,null,269,12112.841229278605,null,-0.15877072139483062,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,null,4869362.1741699995,null,null,402,null,null,0,null,12112.841229278605,null,-0.15877072139483062]
[270,"SHIRLEY",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,"SHIRLEY                      ",null,1,null,0,null,null,null,270,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,null,0,null,null,0,null,null,0,null,0,null,0]
[271,"SHREWSBURY",1,1,4,129.76373148151421,12963,3858,1188,18009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,"SHREWSBURY                   ",null,1,null,0,null,null,null,271,12963.379654884959,null,0.37965488495865429,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,null,77749654.599999994,null,null,5998,null,null,0,null,12962.596632210736,null,-0.4033677892639389]
[272,"SHUTESBURY",1,1,6,213.41033643403313,13437,15239,1188,29864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,"SHUTESBURY                   ",null,1,null,0,null,null,null,272,13437.459090909093,null,0.45909090909299266,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,null,1324918.6600000001,null,null,99,null,null,0,null,13383.016767676769,null,-53.983232323231277]
[273,"SOMERSET",1,1,6,133.83747209159793,13208,4469,1188,18865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,"SOMERSET                     ",null,1,null,0,null,null,null,273,13208.313698802773,null,0.31369880277270568,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,null,20945424.469999995,null,null,1587,null,null,0,null,13198.12505986137,null,-9.8749401386303362]
[274,"SOMERVILLE",1,1.054,10,144.29908236076398,17931,7943,1188,27062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,"SOMERVILLE                   ",null,1.054,null,0,null,null,null,274,17931.150818694128,null,0.15081869412824744,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,92243672.763959989,null,null,5146,null,null,0,null,17925.315344725997,null,-5.68465527400258]
[275,"SOUTHAMPTON",1,1,4,129.14980473502368,13154,3834,1188,18176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,"SOUTHAMPTON                  ",null,1,null,0,null,null,null,275,13153.855593952483,null,-0.14440604751689534,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,null,6090235.1399999997,null,null,463,null,null,0,null,13153.855593952483,null,-0.14440604751689534]
[276,"SOUTHBOROUGH",1,1.0269999999999999,2,191.80028441382802,12134,11139,1188,24461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,"SOUTHBOROUGH                 ",null,1.0269999999999999,null,0,null,null,null,276,12133.965132567457,null,-3.4867432543251198E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,null,14839839.35713,null,null,1223,null,null,0,null,12133.965132567457,null,-3.4867432543251198E-2]
[277,"SOUTHBRIDGE",1,1,12,101.59231478496005,18675,297,1188,20160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,"SOUTHBRIDGE                  ",null,1,null,0,null,null,null,277,18674.550489323843,null,-0.44951067615693319,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,null,41954846.989999995,null,null,2248,null,null,0,null,18663.188162811384,null,-11.811837188615755]
[278,"SOUTH HADLEY",1,1,7,116.53412231085679,14352,2373,1188,17913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,"SOUTH HADLEY                 ",null,1,null,0,null,null,null,278,14352.287539900935,null,0.28753990093537141,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,null,26072273.239999998,null,null,1817,null,null,0,null,14349.077182168408,null,-2.9228178315916011]
[279,"SOUTHWICK",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,"SOUTHWICK                    ",null,1,null,0,null,null,null,279,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,null,0,null,null,0,null,null,0,null,0,null,0]
[280,"SPENCER",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,"SPENCER                      ",null,1,null,0,null,null,null,280,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,67441.320000000007,null,null,4,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[281,"SPRINGFIELD",1,1,12,100,19639,0,1188,20827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,"SPRINGFIELD                  ",null,1,null,0,null,null,null,281,19638.748944495313,null,-0.25105550468651927,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,null,557035159.80000007,null,null,28394,null,null,0,null,19618.058737761501,null,-20.941262238498894]
[282,"STERLING",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,"STERLING                     ",null,1,null,0,null,null,null,282,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[283,"STOCKBRIDGE",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,"STOCKBRIDGE                  ",null,1,null,0,null,null,null,283,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,null,0,null,null,0,null,null,0,null,0,null,0]
[284,"STONEHAM",1,1.04,5,142.13877441457646,13514,5695,1188,20397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,"STONEHAM                     ",null,1.04,null,0,null,null,null,284,13513.987822149837,null,-1.2177850163425319E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,null,33160025.140000001,null,null,2456,null,null,0,null,13501.638900651466,null,-12.361099348534481]
[285,"STOUGHTON",1,1.044,9,118.90496972081337,16010,3027,1188,20225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,"STOUGHTON                    ",null,1.044,null,0,null,null,null,285,16010.09002159217,null,9.0021592170160147E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,null,60499235.960839994,null,null,3781,null,null,0,null,16000.855847881512,null,-9.1441521184879093]
[286,"STOW",0,1.05,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,"STOW                         ",null,1.05,null,0,null,null,null,286,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,null,0,null,null,0,null,null,0,null,0,null,0]
[287,"STURBRIDGE",1,1,5,135.4529003467872,12819,4545,1188,18552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,"STURBRIDGE                   ",null,1,null,0,null,null,null,287,12819.300188679246,null,0.30018867924627557,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,null,11545308.15,null,null,901,null,null,0,null,12813.882519422865,null,-5.1174805771352112]
[288,"SUDBURY",1,1.002,2,176.41602429425711,11794,9013,1188,21995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,"SUDBURY                      ",null,1.002,null,0,null,null,null,288,11793.972662606615,null,-2.733739338509622E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,null,29586742.630219996,null,null,2509,null,null,0,null,11792.244970195296,null,-1.7550298047044635]
[289,"SUNDERLAND",1,1,8,211.00212818054194,14628,16237,1188,32053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,"SUNDERLAND                   ",null,1,null,0,null,null,null,289,14627.602253521125,null,-0.39774647887497849,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,null,2077119.5199999998,null,null,142,null,null,0,null,14627.602253521125,null,-0.39774647887497849]
[290,"SUTTON",1,1,4,139.59237956839209,12856,5090,1188,19134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,"SUTTON                       ",null,1,null,0,null,null,null,290,12855.705974124809,null,-0.29402587519143708,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,null,16892397.649999999,null,null,1314,null,null,0,null,12855.705974124809,null,-0.29402587519143708]
[291,"SWAMPSCOTT",1,1,5,134.50103587355048,13208,4557,1188,18953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,"SWAMPSCOTT                   ",null,1,null,0,null,null,null,291,13207.715200980392,null,-0.28479901960781717,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,null,26938857.690000001,null,null,2040,null,null,0,null,13205.322397058824,null,-2.6776029411757918]
[292,"SWANSEA",1,1,6,112.80012041624991,13515,1730,1188,16433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,"SWANSEA                      ",null,1,null,0,null,null,null,292,13515.230245074481,null,0.2302450744809903,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,null,28125194.139999993,null,null,2081,null,null,0,null,13515.230245074481,null,0.2302450744809903]
[293,"TAUNTON",1,1,10,103.46776683796406,17004,590,1188,18782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,"TAUNTON                      ",null,1,null,0,null,null,null,293,17003.554852459016,null,-0.44514754098418052,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,null,139952638.31,null,null,8235,null,null,0,null,16994.855896782028,null,-9.1441032179718604]
[294,"TEMPLETON",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,"TEMPLETON                    ",null,1,null,0,null,null,null,294,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[295,"TEWKSBURY",1,1,5,149.39438044755292,13068,6455,1188,20711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,"TEWKSBURY                    ",null,1,null,0,null,null,null,295,13068.417464702274,null,0.41746470227371901,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,null,42572022.780000001,null,null,3258,null,null,0,null,13066.919208103131,null,-1.0807918968694139]
[296,"TISBURY",1,1,10,209.55529352846952,15491,16971,1188,33650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,"TISBURY                      ",null,1,null,0,null,null,null,296,15491.461070422534,null,0.46107042253424879,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,null,5499468.6799999997,null,null,355,null,null,0,null,15491.461070422534,null,0.46107042253424879]
[297,"TOLLAND",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,"TOLLAND                      ",null,1,null,0,null,null,null,297,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,null,0,null,null,0,null,null,0,null,0,null,0]
[298,"TOPSFIELD",1,1.0489999999999999,2,185.93144446986415,12114,10410,1188,23712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,"TOPSFIELD                    ",null,1.0489999999999999,null,0,null,null,null,298,12113.873138556875,null,-0.12686144312465331,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,null,7130555.7772400007,null,null,589,null,null,0,null,12106.206752529713,null,-7.7932474702865875]
[299,"TOWNSEND",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,"TOWNSEND                     ",null,1,null,0,null,null,null,299,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,null,0,null,null,0,null,null,0,null,0,null,0]
[300,"TRURO",1,1,9,283.35136819894109,13480,24716,1188,39384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,"TRURO                        ",null,1,null,0,null,null,null,300,13479.866235294116,null,-0.13376470588445954,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,null,2291577.2599999998,null,null,170,null,null,0,null,13479.866235294116,null,-0.13376470588445954]
[301,"TYNGSBOROUGH",1,1,5,128.25571661108506,13415,3791,1188,18394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,"TYNGSBOROUGH                 ",null,1,null,0,null,null,null,301,13415.366875784192,null,0.36687578419150668,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,null,21384094.800000001,null,null,1594,null,null,0,null,13415.366875784192,null,0.36687578419150668]
[302,"TYRINGHAM",0,1,0,0,11531,0,1188,12719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,"TYRINGHAM                    ",null,1,null,0,null,null,null,302,11530.879285714285,null,-0.12071428571471188,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,null,322864.62,null,null,28,null,null,0,null,11530.879285714285,null,-0.12071428571471188]
[303,"UPTON",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,"UPTON                        ",null,1,null,0,null,null,null,303,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,null,84301.650000000009,null,null,5,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[304,"UXBRIDGE",1,1,6,128.72149544872678,13583,3901,1188,18672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,"UXBRIDGE                     ",null,1,null,0,null,null,null,304,13582.719751364464,null,-0.28024863553582691,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,null,22397904.870000001,null,null,1649,null,null,0,null,13582.719751364464,null,-0.28024863553582691]
[305,"WAKEFIELD",1,1.0569999999999999,4,141.16389639539034,13320,5483,1188,19991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,"WAKEFIELD                    ",null,1.0569999999999999,null,0,null,null,null,305,13319.956639011611,null,-4.3360988389395061E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,null,44741734.350440003,null,null,3359,null,null,0,null,13319.956639011611,null,-4.3360988389395061E-2]
[306,"WALES",1,1,10,135.3569840896005,15479,5473,1188,22140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,"WALES                        ",null,1,null,0,null,null,null,306,15479.369904761903,null,0.3699047619029443,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,null,1625333.8399999999,null,null,105,null,null,0,null,15479.369904761903,null,0.3699047619029443]
[307,"WALPOLE",1,1.0469999999999999,3,133.65167758719844,13103,4409,1188,18700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,"WALPOLE                      ",null,1.0469999999999999,null,0,null,null,null,307,13102.819095577819,null,-0.18090442218090175,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,null,47724169.410989992,null,null,3643,null,null,0,null,13100.238652481468,null,-2.7613475185316929]
[308,"WALTHAM",1,1.0900000000000001,10,126.81363018592214,18112,4856,1188,24156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,"WALTHAM                      ",null,1.0900000000000001,null,0,null,null,null,308,18112.314849912556,null,0.31484991255638306,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,null,102022789.68620001,null,null,5718,null,null,0,null,17842.390641168244,null,-269.60935883175625]
[309,"WARE",1,1,10,106.71662436377061,16042,1077,1188,18307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,"WARE                         ",null,1,null,0,null,null,null,309,16041.705466034757,null,-0.29453396524331765,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,null,20287308.349999998,null,null,1266,null,null,0,null,16024.730134281199,null,-17.269865718801157]
[310,"WAREHAM",1,1,11,116.51312908321758,16895,2790,1188,20873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"WAREHAM                      ",null,1,null,0,null,null,null,310,16894.751016042781,null,-0.24898395721902489,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,null,37888304.670000002,null,null,2244,null,null,0,null,16884.27124331551,null,-10.728756684489781]
[311,"WARREN",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,"WARREN                       ",null,1,null,0,null,null,null,311,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,null,16860.330000000002,null,null,1,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[312,"WARWICK",1,1,8,130.92272000149424,13732,4246,1188,19166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,"WARWICK                      ",null,1,null,0,null,null,null,312,13732.232156862745,null,0.23215686274488689,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,null,700343.84,null,null,51,null,null,0,null,13732.232156862745,null,0.23215686274488689]
[313,"WASHINGTON",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,"WASHINGTON                   ",null,1,null,0,null,null,null,313,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,null,101161.98000000001,null,null,6,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[314,"WATERTOWN",1,1.081,7,159.14048623067796,15586,9218,1188,25992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,"WATERTOWN                    ",null,1.081,null,0,null,null,null,314,15586.364661474377,null,0.36466147437749896,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,null,42260794.989339985,null,null,2713,null,null,0,null,15577.14522275709,null,-8.8547772429101315]
[315,"WAYLAND",1,1.0409999999999999,2,165.52930240661169,12689,8315,1188,22192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,"WAYLAND                      ",null,1.0409999999999999,null,0,null,null,null,315,12689.114560842068,null,0.11456084206838568,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,null,33905314.106570005,null,null,2672,null,null,0,null,12689.114560842068,null,0.11456084206838568]
[316,"WEBSTER",1,1,11,106.04453281931237,17520,1059,1188,19767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,"WEBSTER                      ",null,1,null,0,null,null,null,316,17520.410072878709,null,0.41007287870888831,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,null,33625352.269999996,null,null,1921,null,null,0,null,17504.087595002602,null,-15.912404997397971]
[317,"WELLESLEY",1,1.071,2,202.64715167221325,13008,13352,1188,27548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,"WELLESLEY                    ",null,1.071,null,0,null,null,null,317,13008.032197952889,null,3.219795288896421E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,null,53562476.496940002,null,null,4118,null,null,0,null,13006.915127960176,null,-1.0848720398244041]
[318,"WELLFLEET",1,1,8,212.1419859590668,13777,15450,1188,30415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,"WELLFLEET                    ",null,1,null,0,null,null,null,318,13776.637142857144,null,-0.36285714285622817,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,null,1423418.74,null,null,105,null,null,0,null,13556.368952380952,null,-220.63104761904833]
[319,"WENDELL",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,"WENDELL                      ",null,1,null,0,null,null,null,319,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,null,0,null,null,0,null,null,0,null,0,null,0]
[320,"WENHAM",0,1.0269999999999999,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"WENHAM                       ",null,1.0269999999999999,null,0,null,null,null,320,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,null,0,null,null,0,null,null,0,null,0,null,0]
[321,"WESTBOROUGH",1,1,4,{"$f":"IF(AND(VLOOKUP(A330,rate_abvfndNEW,34)<100,C330=1),100,IF(A330=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A330,rate_abvfndNEW,34)))","v":151.44443908448355},13043,{"$f":"IF(F330<>0,ROUND(G330*F330/100-G330,0),0)","v":6710},1188,20941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,"WESTBOROUGH                  ",null,1,null,0,null,null,null,321,13042.601112856766,null,-0.39888714323387831,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,null,49795603.939999998,null,null,3819,null,null,0,null,13038.911741293532,null,-4.0882587064679683]
[322,"WEST BOYLSTON",1,1,6,147.02361950917143,14223,6688,1188,{"$f":"IFERROR(ROUND(G331,0)+H331+I331,\"\")","v":22099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,"WEST BOYLSTON                ",null,1,null,{"$f":"+AD331-D331","v":0},null,null,null,322,14222.647855421688,null,{"$f":"+AK331-G331","v":-0.35214457831170876},{"$f":"+AJ331-A331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,null,11804797.720000001,null,null,830,null,null,{"$f":"+BV331-A331","v":0},null,{"$f":"IF(BX331=0,0,BX331/CA331)","v":14222.647855421688},null,{"$f":"+CF331-G331","v":-0.35214457831170876}]
[323,"WEST BRIDGEWATER",1,1,6,124.08512186500218,13858,3338,1188,18384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,"WEST BRIDGEWATER             ",null,1,null,0,null,null,null,323,13858.008812824957,null,8.8128249572037021E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,null,15986752.379999999,null,null,1154,null,null,0,null,13853.338284228768,null,-4.6617157712316839]
[324,"WEST BROOKFIELD",0,1,0,0,18065,0,1188,19253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,"WEST BROOKFIELD              ",null,1,null,0,null,null,null,324,18065.469230769231,null,0.46923076923121698,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,null,469702.2,null,null,26,null,null,0,null,18065.469230769231,null,0.46923076923121698]
[325,"WESTFIELD",1,1,9,107.34355143866607,16155,1186,1188,18529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,"WESTFIELD                    ",null,1,null,0,null,null,null,325,16154.865208722742,null,-0.13479127725804574,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,null,77752075.329999998,null,null,4815,null,null,0,null,16147.886880581516,null,-7.1131194184836204]
[326,"WESTFORD",1,1.0029999999999999,2,132.14066543864456,12375,3977,1188,17540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,"WESTFORD                     ",null,1.0029999999999999,null,0,null,null,null,326,12375.449266068768,null,0.4492660687683383,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,null,56506301.348869994,null,null,4566,null,null,0,null,12375.449266068768,null,0.4492660687683383]
[327,"WESTHAMPTON",1,1,6,211.42402497553209,14365,16006,1188,31559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,"WESTHAMPTON                  ",null,1,null,0,null,null,null,327,14364.986521739133,null,-1.3478260867486824E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,null,1321578.7600000002,null,null,92,null,null,0,null,14364.986521739133,null,-1.3478260867486824E-2]
[328,"WESTMINSTER",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,"WESTMINSTER                  ",null,1,null,0,null,null,null,328,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,null,0,null,null,0,null,null,0,null,0,null,0]
[329,"WEST NEWBURY",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,"WEST NEWBURY                 ",null,1,null,0,null,null,null,329,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,null,67441.320000000007,null,null,4,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[330,"WESTON",1,1.0680000000000001,2,214.92271315717252,12926,14855,1188,28969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,"WESTON                       ",null,1.0680000000000001,null,0,null,null,null,330,12925.971535031847,null,-2.8464968152547954E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,null,26381907.903000001,null,null,2041,null,null,0,null,12925.971535031847,null,-2.8464968152547954E-2]
[331,"WESTPORT",1,1,7,119.08112508700457,13899,2652,1188,17739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,"WESTPORT                     ",null,1,null,0,null,null,null,331,13899.044952978056,null,4.4952978056244319E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,null,22163143.48,null,null,1595,null,null,0,null,13895.387761755486,null,-3.6122382445137191]
[332,"WEST SPRINGFIELD",1,1,10,103.68264382941726,16728,616,1188,18532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,"WEST SPRINGFIELD             ",null,1,null,0,null,null,null,332,16727.867115243458,null,-0.13288475654189824,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,null,68309484.179999992,null,null,4087,null,null,0,null,16713.844918032784,null,-14.155081967215665]
[333,"WEST STOCKBRIDGE",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"WEST STOCKBRIDGE             ",null,1,null,0,null,null,null,333,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,null,0,null,null,0,null,null,0,null,0,null,0]
[334,"WEST TISBURY",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,"WEST TISBURY                 ",null,1,null,0,null,null,null,334,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,null,0,null,null,0,null,null,0,null,0,null,0]
[335,"WESTWOOD",1,1.054,2,174.2264219252101,12775,9482,1188,23445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,"WESTWOOD                     ",null,1.054,null,0,null,null,null,335,12775.345484525949,null,0.34548452594935952,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,null,36920748.450279996,null,null,2890,null,null,0,null,12775.345484525949,null,0.34548452594935952]
[336,"WEYMOUTH",1,1.042,8,113.38729758643215,15747,2108,1188,19043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,"WEYMOUTH                     ",null,1.042,null,0,null,null,null,336,15747.116205904373,null,0.11620590437269129,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,null,92532780.066219985,null,null,5877,null,null,0,null,15744.900470685721,null,-2.0995293142786977]
[337,"WHATELY",1,1,5,201.36565774892054,13228,13409,1188,27825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,"WHATELY                      ",null,1,null,0,null,null,null,337,13228.102941176474,null,0.10294117647390522,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,null,1124388.7500000002,null,null,85,null,null,0,null,13228.102941176474,null,0.10294117647390522]
[338,"WHITMAN",0,1,0,0,19271,0,1188,20459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,"WHITMAN                      ",null,1,null,0,null,null,null,338,19270.608461538461,null,-0.39153846153931227,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,null,250517.91,null,null,13,null,null,0,null,19270.608461538461,null,-0.39153846153931227]
[339,"WILBRAHAM",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,"WILBRAHAM                    ",null,1,null,0,null,null,null,339,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,null,0,null,null,0,null,null,0,null,0,null,0]
[340,"WILLIAMSBURG",1,1,7,158.23967043627144,14751,8591,1188,24530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,"WILLIAMSBURG                 ",null,1,null,0,null,null,null,340,14751.212647058825,null,0.21264705882458657,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,null,2006164.9200000002,null,null,136,null,null,0,null,14751.212647058825,null,0.21264705882458657]
[341,"WILLIAMSTOWN",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,"WILLIAMSTOWN                 ",null,1,null,0,null,null,null,341,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,null,0,null,null,0,null,null,0,null,0,null,0]
[342,"WILMINGTON",1,1.0660000000000001,3,172.32467633971922,13121,9490,1188,23799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,"WILMINGTON                   ",null,1.0660000000000001,null,0,null,null,null,342,13120.842087244206,null,-0.15791275579431385,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,null,36803962.054719999,null,null,2805,null,null,0,null,13120.842087244206,null,-0.15791275579431385]
[343,"WINCHENDON",1,1,10,101.15985587621188,15830,184,1188,17202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,"WINCHENDON                   ",null,1,null,0,null,null,null,343,15830.252202472953,null,0.25220247295328591,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,null,20462855.580000002,null,null,1294,null,null,0,null,15813.644188562597,null,-16.355811437402735]
[344,"WINCHESTER",1,1.05,2,137.98036119625425,12736,4837,1188,18761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,"WINCHESTER                   ",null,1.05,null,0,null,null,null,344,12736.1185378509,null,0.11853785089988378,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,null,55351171.165500008,null,null,4346,null,null,0,null,12736.1185378509,null,0.11853785089988378]
[345,"WINDSOR",0,1,0,0,16860,0,1188,18048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,"WINDSOR                      ",null,1,null,0,null,null,null,345,16860.330000000002,null,0.33000000000174623,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,null,84301.650000000009,null,null,5,null,null,0,null,16860.330000000002,null,0.33000000000174623]
[346,"WINTHROP",1,1.0309999999999999,8,110.84918353796613,15230,1652,1188,18070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,"WINTHROP                     ",null,1.0309999999999999,null,0,null,null,null,346,15230.076842145367,null,7.6842145366754266E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,null,30332406.622719999,null,null,1995,null,null,0,null,15204.213845974937,null,-25.786154025063297]
[347,"WOBURN",1,1.0569999999999999,8,142.25030082310474,15602,6592,1188,23382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,"WOBURN",null,1.0569999999999999,null,0,null,null,null,347,15602.024570853737,null,2.4570853736804565E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,null,70664625.966269985,null,null,4533,null,null,0,null,15588.931384573127,null,-13.068615426873293]
[348,"WORCESTER",1,1,11,100.3824887462017,18941,72,1188,20201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,"WORCESTER                    ",null,1,null,0,null,null,null,348,18941.413197960024,null,0.41319796002426301,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,null,504773594.34000003,null,null,26667,null,null,0,null,18928.773178085274,null,-12.226821914726315]
[349,"WORTHINGTON",1,1,8,155.22380403336885,13442,7423,1188,22053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,"WORTHINGTON                  ",null,1,null,0,null,null,null,349,13442.033949579831,null,3.3949579830732546E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,null,1599602.0399999998,null,null,119,null,null,0,null,13442.033949579831,null,3.3949579830732546E-2]
[350,"WRENTHAM",1,1.0329999999999999,3,153.02312852107519,12573,6667,1188,20428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,"WRENTHAM                     ",null,1.0329999999999999,null,0,null,null,null,350,12573.492620847279,null,0.49262084727888578,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,null,12020258.945529999,null,null,956,null,null,0,null,12573.492620847279,null,0.49262084727888578]
[351,"YARMOUTH",0,1,0,0,0,0,1188,1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,"YARMOUTH                     ",null,1,null,0,null,null,null,351,0,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,null,0,null,null,0,null,null,0,null,0,null,0]
[352,"DEVENS",0,1,2,147.18547185997332,12462,5880,1188,{"$f":"IFERROR(ROUND(G361,0)+H361+I361,\"\")","v":19530},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,"DEVENS",null,{"$f":"SUM(+AD134+AD156+AD367)/3","v":1},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-352,null,0,null,-12462]
[406,"NORTHAMPTON SMITH",1,1,8,104.56462132364648,32191,{"$f":"IF(F362<>0,ROUND(G362*F362/100-G362,0),0)","v":1469},1188,34848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,"NORTHAMPTON SMITH            ",null,1,null,0,null,null,null,406,32190.733025210084,null,-0.26697478991627577,{"$f":"+AJ362-A362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,null,3830697.23,null,null,119,null,null,0,null,32190.733025210084,null,-0.26697478991627577]
[600,"ACTON BOXBOROUGH",1,1.0569999999999999,3,143.05539259269889,13228,5695,1188,20111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,"ACTON BOXBOROUGH             ",null,1.0569999999999999,null,0,null,null,null,600,13228.063103721774,null,6.3103721773586585E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,null,65601712.254259989,null,null,4960,null,null,0,null,13226.15166416532,null,-1.8483358346802561]
[603,"ADAMS CHESHIRE",1,1,10,112.9619629012343,15766,2044,1188,18998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603,"HOOSAC VALLEY               ",null,1,null,0,null,null,null,603,15765.749896283494,null,-0.25010371650569141,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603,null,18226645.450000003,null,null,1157,null,null,0,null,15753.366853932586,null,-12.633146067413691]
[605,"AMHERST PELHAM",1,1,6,163.62231442718956,14455,9197,1188,24840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605,"AMHERST PELHAM               ",null,1,null,0,null,null,null,605,14454.869782433521,null,-0.13021756647867733,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605,null,17933103.609999999,null,null,1241,null,null,0,null,14450.526680096697,null,-4.4733199033034907]
[610,"ASHBURNHAM WESTMINSTER",1,1,5,112.93828518979983,13238,1713,1188,16139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610,"ASHBURNHAM WESTMINSTER       ",null,1,null,0,null,null,null,610,13237.663012048191,null,-0.33698795180862362,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610,null,29660721.489999998,null,null,2241,null,null,0,null,13235.484823739402,null,-2.5151762605983095]
[615,"ATHOL ROYALSTON",1,1,10,100.42556324839715,16181,69,1188,17438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615,"ATHOL ROYALSTON              ",null,1,null,0,null,null,null,615,16181.23973491258,null,0.23973491258038848,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615,null,28675010.870000001,null,null,1773,null,null,0,null,16173.158979131416,null,-7.8410208685836551]
[616,"AYER SHIRLEY",1,1,7,118.98790464643724,14047,2667,1188,17902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,"AYER SHIRLEY",null,1,null,0,null,null,null,616,14047.487361601885,null,0.4873616018849134,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,null,23835133.879999995,null,null,1698,null,null,0,null,14037.181319199055,null,-9.8186808009450033]
[618,"BERKSHIRE HILLS",1,1,8,201.60741045374309,16052,16310,1188,33550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618,"BERKSHIRE HILLS              ",null,1,null,0,null,null,null,618,16052.153509513741,null,0.15350951374057331,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618,null,15185337.219999997,null,null,946,null,null,0,null,16052.153509513739,null,0.15350951373875432]
[620,"BERLIN BOYLSTON",1,1,4,164.32560010709253,12790,8227,1188,22205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,"BERLIN BOYLSTON              ",null,1,null,0,null,null,null,620,12789.751396011396,null,-0.24860398860437272,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,null,13462911.650000002,null,null,1053,null,null,0,null,12785.291215574551,null,-4.7087844254492666]
[622,"BLACKSTONE MILLVILLE",1,1,7,115.22480610196892,13870,2112,1188,17170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,"BLACKSTONE MILLVILLE         ",null,1,null,0,null,null,null,622,13869.841834690043,null,-0.15816530995653011,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,null,22120971.310000006,null,null,1597,null,null,0,null,13851.578778960555,null,-18.4212210394453]
[625,"BRIDGEWATER RAYNHAM",1,1,6,108.64731484794088,13435,1162,1188,15785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,"BRIDGEWATER RAYNHAM          ",null,1,null,0,null,null,null,625,13435.369380049175,null,0.3693800491746515,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,null,76463264.719999999,null,null,5694,null,null,0,null,13428.743364945556,null,-6.2566350544439047]
[632,"CHESTERFIELD GOSHEN",1,1,7,164.15983051126065,13924,8934,1188,24046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,"CHESTERFIELD GOSHEN",null,1,null,0,null,null,null,632,13923.752920353982,null,-0.24707964601839194,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,null,1573384.0799999998,null,null,113,null,null,0,null,13923.752920353982,null,-0.24707964601839194]
[635,"CENTRAL BERKSHIRE",1,1,8,127.22072222814825,14716,4006,1188,19910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635,"CENTRAL BERKSHIRE            ",null,1,null,0,null,null,null,635,14715.831145287957,null,-0.16885471204295754,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635,null,22454406.59,null,null,1528,null,null,0,null,14695.292270942407,null,-20.707729057592587]
[640,"CONCORD CARLISLE",1,1.0589999999999999,2,170.24619996849484,14011,9842,1188,25041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,"CONCORD CARLISLE             ",null,1.0589999999999999,null,0,null,null,null,640,14011.490138815168,null,0.49013881516839319,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,null,17738546.515740003,null,null,1266,null,null,0,null,14011.490138815168,null,0.49013881516839319]
[645,"DENNIS YARMOUTH",1,1,10,130.41523361640409,16307,4960,1188,22455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,"DENNIS YARMOUTH              ",null,1,null,0,null,null,null,645,16307.082928549522,null,8.2928549521966488E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,null,53120088.710000001,null,null,3261,null,null,0,null,16289.508957375039,null,-17.491042624960755]
[650,"DIGHTON REHOBOTH",1,1,5,131.26087706356174,13312,4161,1188,18661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,"DIGHTON REHOBOTH             ",null,1,null,0,null,null,null,650,13312.313599692656,null,0.31359969265577092,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,null,34642189.659999996,null,null,2603,null,null,0,null,13308.56306569343,null,-3.4369343065700377]
[655,"DOVER SHERBORN",1,1.0580000000000001,2,169.52855877713512,13098,9107,1188,23393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,"DOVER SHERBORN               ",null,1.0580000000000001,null,0,null,null,null,655,13097.657892874566,null,-0.3421071254342678,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,null,15031561.153480001,null,null,1148,null,null,0,null,13093.69438456446,null,-4.3056154355399485]
[658,"DUDLEY CHARLTON",1,1,7,115.84458917593183,14101,2234,1188,17523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,"DUDLEY CHARLTON              ",null,1,null,0,null,null,null,658,14100.649524386548,null,-0.35047561345163558,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,null,46522911.200000003,null,null,3301,null,null,0,null,14093.581096637383,null,-7.4189033626171295]
[660,"NAUSET",1,1,7,194.78399112302753,14730,13962,1188,29880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,"NAUSET                       ",null,1,null,0,null,null,null,660,14730.082487179488,null,8.2487179488452966E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,null,17234196.510000002,null,null,1170,null,null,0,null,14730.082487179488,null,8.2487179488452966E-2]
[662,"FARMINGTON RIVER",1,1,10,153.24561359102461,14474,7707,1188,23369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,"FARMINGTON RIVER",null,1,null,0,null,null,null,662,14474.475937500001,null,0.47593750000123691,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,null,3235119.0199999996,null,null,224,null,null,0,null,14442.495624999998,null,-31.504375000002256]
[665,"FREETOWN LAKEVILLE",1,1,5,112.27587959492098,13049,1602,1188,15839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,"FREETOWN LAKEVILLE           ",null,1,null,0,null,null,null,665,13049.357069852937,null,0.35706985293654725,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,null,35484488.589999996,null,null,2720,null,null,0,null,13045.767863970586,null,-3.2321360294135957]
[670,"FRONTIER",1,1,6,175.81310038219661,14430,10940,1188,26558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,"FRONTIER                     ",null,1,null,0,null,null,null,670,14429.978158995817,null,-2.1841004183443147E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,null,6897529.5600000005,null,null,478,null,null,0,null,14429.978158995817,null,-2.1841004183443147E-2]
[672,"GATEWAY",1,1,10,122.12475210918123,15641,3461,1188,20290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,"GATEWAY                      ",null,1,null,0,null,null,null,672,15641.166825806453,null,0.16682580645283451,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,null,12107577.109999999,null,null,775,null,null,0,null,15622.680141935483,null,-18.319858064516666]
[673,"GROTON DUNSTABLE",1,1,2,157.03849481472849,12357,7048,1188,20593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673,"GROTON DUNSTABLE             ",null,1,null,0,null,null,null,673,12357.084528888889,null,8.4528888888598885E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673,null,27786131.829999998,null,null,2250,null,null,0,null,12349.391924444444,null,-7.6080755555558426]
[674,"GILL MONTAGUE",1,1,10,138.31511825121746,16175,6197,1188,23560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,"GILL MONTAGUE                ",null,1,null,0,null,null,null,674,16174.549424307037,null,-0.45057569296295696,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,null,15157400.179999998,null,null,938,null,null,0,null,16159.275245202556,null,-15.724754797443893]
[675,"HAMILTON WENHAM",1,1.04,2,177.0246195770072,12576,9687,1188,23451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,"HAMILTON WENHAM              ",null,1.04,null,0,null,null,null,675,12575.683051870021,null,-0.31694812997920963,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,null,20510939.057600003,null,null,1631,null,null,0,null,12575.683051870021,null,-0.31694812997920963]
[680,"HAMPDEN WILBRAHAM",1,1,5,129.56922471595544,13250,3918,1188,18356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,"HAMPDEN WILBRAHAM            ",null,1,null,0,null,null,null,680,13250.448465991316,null,0.44846599131597031,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,null,36609595.600000001,null,null,2764,null,null,0,null,13245.150361794502,null,-4.849638205498195]
[683,"HAMPSHIRE",1,1,4,182.29875719438201,13503,11113,1188,25804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,"HAMPSHIRE                    ",null,1,null,0,null,null,null,683,13503.438680203044,null,0.43868020304398669,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,null,7975835.6900000013,null,null,591,null,null,0,null,13495.491861252118,null,-7.5081387478821853]
[685,"HAWLEMONT",1,1,10,151.13442153119573,14431,7379,1188,22998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,"HAWLEMONT                    ",null,1,null,0,null,null,null,685,14430.924197530865,null,-7.580246913494193E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,null,1168904.8600000001,null,null,81,null,null,0,null,14430.924197530865,null,-7.580246913494193E-2]
[690,"KING PHILIP",1,1.0329999999999999,4,150.60296545008291,13404,6783,1188,21375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,"KING PHILIP                  ",null,1.0329999999999999,null,0,null,null,null,690,13404.080854209989,null,8.0854209989411174E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,null,26298806.635959998,null,null,1962,null,null,0,null,13404.080854209989,null,8.0854209989411174E-2]
[695,"LINCOLN SUDBURY",1,1.002,2,162.4711359914848,13412,8379,1188,22979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,"LINCOLN SUDBURY              ",null,1.002,null,0,null,null,null,695,13412.049406369009,null,4.9406369009375339E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,null,20426551.245900005,null,null,1523,null,null,0,null,13412.049406369011,null,4.9406369011194329E-2]
[698,"MANCHESTER ESSEX",1,1.0429999999999999,3,179.24453865318742,13023,{"$f":"IF(F393<>0,ROUND(G393*F393/100-G393,0),0)","v":10320},1188,24531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698,"MANCHESTER ESSEX",null,1.0429999999999999,null,0,null,null,null,698,13023.006134602478,null,6.1346024776867125E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698,null,14737358.704470003,null,null,1132,null,null,0,null,13018.868113489401,null,-4.1318865105986333]
[700,"MARTHAS VINEYARD",1,1,8,{"$f":"IF(AND(VLOOKUP(A394,rate_abvfndNEW,34)<100,C394=1),100,IF(A394=352,VLOOKUP(125,rate_abvfndNEW,34),VLOOKUP(A394,rate_abvfndNEW,34)))","v":158.00046612721687},17687,10259,1188,29134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,"MARTHAS VINEYARD             ",null,1,null,0,null,null,null,700,17687.054312736447,null,5.4312736447172938E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,null,14025834.070000002,null,null,793,null,null,0,null,17687.054312736447,null,5.4312736447172938E-2]
[705,"MASCONOMET",1,1.0489999999999999,3,171.15829315025729,13341,9493,1188,{"$f":"IFERROR(ROUND(G395,0)+H395+I395,\"\")","v":24022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,"MASCONOMET                   ",null,1.0489999999999999,null,{"$f":"+AD395-D395","v":0},null,null,null,705,13340.927399359136,null,{"$f":"+AK395-G395","v":-7.2600640864038724E-2},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,null,21025301.581389997,null,null,1576,null,null,{"$f":"+BV395-A395","v":0},null,{"$f":"IF(BX395=0,0,BX395/CA395)","v":13340.927399359136},null,{"$f":"+CF395-G395","v":-7.2600640864038724E-2}]
[710,"MENDON UPTON",1,1,3,143.97167898010312,12695,5582,1188,19465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,"MENDON UPTON                 ",null,1,null,0,null,null,null,710,12695.373818917551,null,0.37381891755103425,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,null,25089730.359999999,null,null,1977,null,null,0,null,12690.809489124937,null,-4.1905108750634099]
[712,"MONOMOY",1,1,8,165.485695318251,14867,9736,1188,25791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712,"MONOMOY",null,1,null,0,null,null,null,712,14867.367845201235,null,0.36784520123546827,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712,null,24010799.069999997,null,null,1615,null,null,0,null,14867.367845201235,null,0.36784520123546827]
[715,"MOUNT GREYLOCK",1,1,6,150.1472978678878,13570,6805,1188,21563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715,"MOUNT GREYLOCK               ",null,1,null,0,null,null,null,715,13570.020000000004,null,2.0000000004074536E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715,null,15022012.140000004,null,null,1107,null,null,0,null,13570.020000000004,null,2.0000000004074536E-2]
[717,"MOHAWK TRAIL",1,1,9,147.70898610113161,15077,7193,1188,23458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,"MOHAWK TRAIL                 ",null,1,null,0,null,null,null,717,15077.052448717946,null,5.2448717946390389E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,null,11753380.779999999,null,null,780,null,null,0,null,15068.436897435897,null,-8.5631025641032466]
[720,"NARRAGANSETT",1,1,7,110.48525881215356,14328,1502,1188,17018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,"NARRAGANSETT                 ",null,1,null,0,null,null,null,720,14328.441218045116,null,0.44121804511632945,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,null,19056826.82,null,null,1330,null,null,0,null,14328.441218045113,null,0.44121804511269147]
[725,"NASHOBA",1,1.04,3,127.17497358623098,12839,3489,1188,17516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,"NASHOBA                      ",null,1.04,null,0,null,null,null,725,12838.50445860949,null,-0.49554139050997037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,null,39516916.723600008,null,null,3078,null,null,0,null,12838.50445860949,null,-0.49554139050997037]
[728,"NEW SALEM WENDELL",1,1,8,195.51149452952183,14341,13697,1188,29226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,"NEW SALEM WENDELL            ",null,1,null,0,null,null,null,728,14341.336428571431,null,0.33642857143058791,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,null,1606229.6800000002,null,null,112,null,null,0,null,14341.336428571431,null,0.33642857143058791]
[730,"NORTHBORO SOUTHBORO",1,1,3,147.10573161623026,13726,6466,1188,21380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,"NORTHBORO SOUTHBORO          ",null,1,null,0,null,null,null,730,13726.021316434997,null,2.1316434997061151E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,null,16777900.390000001,null,null,1223,null,null,0,null,13718.643000817661,null,-7.3569991823387682]
[735,"NORTH MIDDLESEX",1,1,6,129.96981631207848,13429,4025,1188,18642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,"NORTH MIDDLESEX              ",null,1,null,0,null,null,null,735,13428.897676669891,null,-0.1023233301093569,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,null,41583815.159999996,null,null,3099,null,null,0,null,13418.462458857695,null,-10.53754114230469]
[740,"OLD ROCHESTER",1,1,5,150.99328272943546,14022,7150,1188,22360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,"OLD ROCHESTER                ",null,1,null,0,null,null,null,740,14021.940611169653,null,-5.9388830346506438E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,null,13306821.640000001,null,null,949,null,null,0,null,14021.940611169653,null,-5.9388830346506438E-2]
[745,"PENTUCKET",1,1,4,142.77068773806539,12581,5381,1188,19150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,"PENTUCKET                    ",null,1,null,0,null,null,null,745,12581.322850896368,null,0.32285089636752673,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,null,28773485.359999992,null,null,2287,null,null,0,null,12581.322850896368,null,0.32285089636752673]
[750,"PIONEER",1,1,7,157.24109284335907,14036,8034,1188,23258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,"PIONEER                      ",null,1,null,0,null,null,null,750,14035.848678899083,null,-0.15132110091690265,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,null,7643704.3100000015,null,null,545,null,null,0,null,14025.145522935782,null,-10.854477064218372]
[753,"QUABBIN",1,1,7,126.7207596962068,14346,3833,1188,19367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,"QUABBIN                      ",null,1,null,0,null,null,null,753,14346.076799585708,null,7.6799585707703955E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,null,27690607.859999999,null,null,1931,null,null,0,null,14340.035142413257,null,-5.9648575867431646]
[755,"RALPH C MAHAR",1,1,10,151.86731838274432,16601,8610,1188,26399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755,"RALPH C MAHAR                ",null,1,null,0,null,null,null,755,16601.152748643763,null,0.15274864376260666,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755,null,9166110.2899999991,null,null,553,null,null,0,null,16575.244647377938,null,-25.755352622061764]
[760,"SILVER LAKE",1,1.034,6,119.58872886413774,15500,3036,1188,19724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,"SILVER LAKE                  ",null,1.034,null,0,null,null,null,760,15499.975098857469,null,-2.4901142531234655E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,null,26855904.214679994,null,null,1733,null,null,0,null,15496.771041361797,null,-3.2289586382030393]
[763,"SOMERSET BERKLEY",1,1,6,122.01737039917211,14812,3261,1188,19261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,"SOMERSET BERKLEY",null,1,null,0,null,null,null,763,14812.232345549743,null,0.23234554974260391,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,null,14140292.1,null,null,955,null,null,0,null,14806.588586387434,null,-5.4114136125663208]
[765,"SOUTHERN BERKSHIRE",1,1,8,168.86788600969061,14554,10023,1188,25765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,"SOUTHERN BERKSHIRE           ",null,1,null,0,null,null,null,765,14553.714824281151,null,-0.28517571884913195,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,null,9104348.8000000007,null,null,626,null,null,0,null,14543.688178913739,null,-10.311821086261261]
[766,"SOUTHWICK TOLLAND",1,1,7,128.22844398491665,14695,4148,1188,20031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,"SOUTHWICK TOLLAND GRANVILLE",null,1,null,0,null,null,null,766,14694.515405405404,null,-0.48459459459627396,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,null,18474033.940000001,null,null,1258,null,null,0,null,14685.241605723371,null,-9.7583942766286782]
[767,"SPENCER EAST BROOKFIELD",1,1,10,109.76506475475476,15802,1543,1188,18533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,"SPENCER EAST BROOKFIELD      ",null,1,null,0,null,null,null,767,15801.846515748033,null,-0.15348425196680182,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,null,24060523.32,null,null,1524,null,null,0,null,15787.744960629921,null,-14.255039370078521]
[770,"TANTASQUA",1,1,6,115.22092577049261,15726,2394,1188,19308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,"TANTASQUA                    ",null,1,null,0,null,null,null,770,15725.552755905512,null,-0.44724409448826918,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,null,23960352.609999999,null,null,1524,null,null,0,null,15722.016148293962,null,-3.9838517060379672]
[773,"TRITON",1,1.036,6,150.34890892778697,13973,7035,1188,22196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,"TRITON                       ",null,1.036,null,0,null,null,null,773,13973.265698385896,null,0.26569838589603023,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,null,30115236.424599998,null,null,2156,null,null,0,null,13968.10594833024,null,-4.8940516697603016]
[774,"UPISLAND",1,1,6,265.10920554054604,13381,22093,1188,36662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774,"UPISLAND",null,1,null,0,null,null,null,774,13380.752623376622,null,-0.24737662337793154,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774,null,5151589.7600000007,null,null,385,null,null,0,null,13380.752623376626,null,-0.24737662337429356]
[775,"WACHUSETT",1,1,4,111.14558610395076,12707,1416,1188,15311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775,"WACHUSETT                    ",null,1,null,0,null,null,null,775,12706.517376230348,null,-0.48262376965249132,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775,null,86474477.49999997,null,null,6807,null,null,0,null,12703.757529014245,null,-3.2424709857550624]
[778,"QUABOAG",1,1,8,108.83519168456799,15176,1341,1188,17705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778,"QUABOAG",null,1,null,0,null,null,null,778,15176.44164410058,null,0.44164410057965142,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778,null,15692440.659999998,null,null,1034,null,null,0,null,15176.441644100578,null,0.44164410057783243]
[780,"WHITMAN HANSON",1,1,6,117.65593560460613,13865,2448,1188,17501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,"WHITMAN HANSON               ",null,1,null,0,null,null,null,780,13864.576157328805,null,-0.42384267119450669,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,null,48975852.980000012,null,null,3534,null,null,0,null,13858.475659309568,null,-6.5243406904319272]
[801,"ASSABET VALLEY",1,1.02,9,102.61433691595234,22902,599,1188,24689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801,"ASSABET VALLEY               ",null,1.02,null,0,null,null,null,801,22901.935828263009,null,-6.4171736990829231E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801,null,23323393.483399998,null,null,1019,null,null,0,null,22888.511759960744,null,-13.488240039256198]
[805,"BLACKSTONE VALLEY",1,1,4,111.42583185621369,19371,2213,1188,22772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805,"BLACKSTONE VALLEY            ",null,1,null,0,null,null,null,805,19371.097985725613,null,9.7985725613398245E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805,null,24426954.559999999,null,null,1261,null,null,0,null,19371.097985725613,null,9.7985725613398245E-2]
[806,"BLUE HILLS",1,1.0629999999999999,8,106.75972550137753,22242,1503,1188,24933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806,"BLUE HILLS                   ",null,1.0629999999999999,null,0,null,null,null,806,22242.397815808188,null,0.39781580818817019,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806,null,20634317.10616,null,null,928,null,null,0,null,22235.255502327585,null,-6.7444976724145818]
[810,"BRISTOL PLYMOUTH",1,1,6,100.64197855261826,20260,130,1188,21578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810,"BRISTOL PLYMOUTH             ",null,1,null,0,null,null,null,810,20259.978428781204,null,-2.157121879645274E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810,null,27588700.829999998,null,null,1362,null,null,0,null,20256.021167400879,null,-3.9788325991212332]
[815,"CAPE COD",1,1,9,105.74726462885309,21793,1253,1188,24234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,"CAPE COD                     ",null,1,null,0,null,null,null,815,21792.904737631179,null,-9.5262368820840493E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,null,14529147.33,null,null,667,null,null,0,null,21782.829580209895,null,-10.17041979010537]
[817,"ESSEX NORTH SHORE",1,1,5,119.6996962323597,20176,3975,1188,25339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,817,"ESSEX NORTH SHORE",null,1,null,0,null,null,null,817,20176.289858457185,null,0.28985845718489145,{"$f":"+AJ426-A426","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,817,null,28504216.25,null,null,1413,null,null,0,null,20172.835279547064,null,-3.164720452936308]
[818,"FRANKLIN COUNTY",1,1,9,107.3929186628265,21857,1616,1188,24661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818,"FRANKLIN COUNTY              ",null,1,null,0,null,null,null,818,21856.931716287214,null,-6.8283712786069373E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818,null,12473587.879999999,null,null,571,null,null,0,null,21845.162661996495,null,-11.837338003504556]
[821,"GREATER FALL RIVER",1,1,9,103.92394872704334,21941,861,1188,23990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821,"GREATER FALL RIVER           ",null,1,null,0,null,null,null,821,21940.864814063556,null,-0.13518593644403154,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821,null,32443818.93,null,null,1479,null,null,0,null,21936.321115618663,null,-4.6788843813374115]
[823,"GREATER LAWRENCE",1,1.077,11,102.71920100416207,25998,707,1188,27893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823,"GREATER LAWRENCE             ",null,1.077,null,0,null,null,null,823,25997.689139589424,null,-0.31086041057642433,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823,null,46198765.58732,null,null,1778,null,null,0,null,25983.557698155229,null,-14.442301844770554]
[825,"GREATER NEW BEDFORD",1,1,10,100.89586353144324,22726,204,1188,24118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,825,"GREATER NEW BEDFORD          ",null,1,null,0,null,null,null,825,22726.217291666671,null,0.21729166667137179,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,825,null,49067138.579999991,null,null,2160,null,null,0,null,22716.267861111108,null,-9.7321388888922229]
[828,"GREATER LOWELL",1,1,10,100,22587,0,1188,23775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828,"GREATER LOWELL               ",null,1,null,0,null,null,null,828,22587.110004214072,null,0.11000421407152317,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828,null,53584884.859999992,null,null,2373,null,null,0,null,22581.072423093126,null,-5.9275769068735826]
[829,"SOUTH MIDDLESEX",1,1.0169999999999999,10,118.97266554294002,23489,4456,1188,29133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829,"SOUTH MIDDLESEX              ",null,1.0169999999999999,null,0,null,null,null,829,23489.056563302642,null,5.6563302641734481E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829,null,20390174.733319998,null,null,869,null,null,0,null,23463.952512451091,null,-25.047487548908975]
[830,"MINUTEMAN",1,1.085,4,136.02093718961206,20884,7523,1188,29595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,"MINUTEMAN                    ",null,1.085,null,0,null,null,null,830,20884.191546177371,null,0.19154617737149238,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,null,13653209.957100002,null,null,654,null,null,0,null,20876.467824311931,null,-7.5321756880694011]
[832,"MONTACHUSETT",1,1,6,100.00641520716388,20261,1,1188,21450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832,"MONTACHUSETT                 ",null,1,null,0,null,null,null,832,20261.312283197833,null,0.31228319783258485,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832,null,29900307.140000001,null,null,1476,null,null,0,null,20257.660663956642,null,-3.3393360433583439]
[851,"NORTHERN BERKSHIRE",1,1,9,101.1009160314491,21924,241,1188,23353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,"NORTHERN BERKSHIRE           ",null,1,null,0,null,null,null,851,21924.052004008012,null,5.2004008011863334E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,null,10940101.949999999,null,null,499,null,null,0,null,21924.052004008016,null,5.2004008015501313E-2]
[852,"NASHOBA VALLEY",1,1.0029999999999999,7,103.63261078095654,20608,749,1188,22545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"NASHOBA VALLEY               ",null,1.0029999999999999,null,0,null,null,null,852,20608.48884100396,null,0.48884100396026042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,null,15600626.052639998,null,null,757,null,null,0,null,20608.48884100396,null,0.48884100396026042]
[853,"NORTHEAST METROPOLITAN",1,1.0569999999999999,10,102.05217096531047,23750,487,1188,25425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853,"NORTHEAST METROPOLITAN       ",null,1.0569999999999999,null,0,null,null,null,853,23749.790753249061,null,-0.20924675093920087,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853,null,31935942.128790002,null,null,1345,null,null,0,null,23744.194891293682,null,-5.8051087063176965]
[855,"OLD COLONY",1,1,5,117.03590637024361,19723,3360,1188,24271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,855,"OLD COLONY                   ",null,1,null,0,null,null,null,855,19723.055244122963,null,5.524412296290393E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,855,null,10906849.550000001,null,null,553,null,null,0,null,19723.055244122967,null,5.5244122966541909E-2]
[860,"PATHFINDER",1,1,9,110.9850288715833,21790,2394,1188,25372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,"PATHFINDER                   ",null,1,null,0,null,null,null,860,21789.649245585875,null,-0.35075441412482178,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,null,13568231.350000001,null,null,623,null,null,0,null,21778.862520064209,null,-11.137479935790907]
[871,"SHAWSHEEN VALLEY",1,1,5,135.55933337355177,19759,7026,1188,27973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,"SHAWSHEEN VALLEY             ",null,1,null,0,null,null,null,871,19759.195443425077,null,0.19544342507651891,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,null,25840146.32,null,null,1308,null,null,0,null,19755.463547400614,null,-3.5364525993863936]
[872,"SOUTHEASTERN",1,1,9,100.15888938373843,21855,35,1188,23078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,"SOUTHEASTERN                 ",null,1,null,0,null,null,null,872,21854.726893261774,null,-0.27310673822648823,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,null,36630216.610000007,null,null,1677,null,null,0,null,21842.705193798454,null,-12.294806201545725]
[873,"SOUTH SHORE",1,1.0369999999999999,6,105.90001707631104,20869,1231,1188,23288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873,"SOUTH SHORE                  ",null,1.0369999999999999,null,0,null,null,null,873,20869.06319410256,null,6.3194102560373722E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873,null,13836188.89769,null,null,663,null,null,0,null,20869.063194102564,null,6.31941025640117E-2]
[876,"SOUTHERN WORCESTER",1,1,7,100.06147815553899,20659,13,1188,21860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876,"SOUTHERN WORCESTER           ",null,1,null,0,null,null,null,876,20659.204625905066,null,0.20462590506576817,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876,null,25679391.349999998,null,null,1243,null,null,0,null,20659.204625905066,null,0.20462590506576817]
[878,"TRI COUNTY",1,1.052,6,104.15660604378105,20911,869,1188,22968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878,"TRI COUNTY                   ",null,1.052,null,0,null,null,null,878,20911.209134522294,null,0.2091345222943346,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878,null,19692720.162799999,null,null,942,null,null,0,null,20905.223102760083,null,-5.7768972399171616]
[879,"UPPER CAPE COD",1,1,8,105.0731806515921,21181,1075,1188,23444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,"UPPER CAPE COD               ",null,1,null,0,null,null,null,879,21180.727570093455,null,-0.27242990654485766,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,null,18130702.799999997,null,null,856,null,null,0,null,21180.727570093455,null,-0.27242990654485766]
[885,"WHITTIER",1,1,8,105.00932531424077,21296,1067,1188,23551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,885,"WHITTIER                     ",null,1,null,0,null,null,null,885,21295.699631949872,null,-0.30036805012787227,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,885,null,27188331.749999993,null,null,1277,null,null,0,null,21290.784455755671,null,-5.2155442443290667]
[910,"BRISTOL COUNTY",1,1,7,118.70337045129833,20848,3899,1188,25935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,"BRISTOL COUNTY               ",null,1,null,0,null,null,null,910,20847.576183953035,null,-0.42381604696493014,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,null,10653111.43,null,null,511,null,null,0,null,20847.576183953031,null,-0.42381604696856812]
[915,"NORFOLK COUNTY",1,1.0469999999999999,5,115.38629109224328,22024,3389,1188,26601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,"NORFOLK COUNTY               ",null,1.0469999999999999,null,0,null,null,null,915,22023.971881733873,null,-2.8118266127421521E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,null,5461945.0266700005,null,null,248,null,null,0,null,22023.971881733873,null,-2.8118266127421521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999,16050.74295552032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999,null,14521735886.599079,null,null,905569,null,null,999]
[999,"STATE AVERAGE","--",{"$f":"SUM(D10:D448)/COUNTIF(D10:D448,\">0\")","v":1.0129088838268794},"--",{"$f":"SUM(F10:F448)/COUNTIF(F10:F448,\">0\")","v":142.6764739864538},{"$f":"SUM(G10:G448)/COUNTIF(G10:G448,\">0\")","v":15404.51604278075},{"$f":"SUM(H10:H448)/COUNTIF(H10:H448,\">0\")","v":6164.7444089456867},{"$f":"SUM(I10:I448)/COUNTIF(I10:I448,\">0\")","v":1188},{"$f":"SUM(J10:J448)/COUNTIF(G10:G448,\">0\")","v":21958.251336898396},null,"--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[]
[null,null,null,null,{"$f":"SUM(E10:E448)","v":2058}]

{"sheet":"fnd enro explain","index":4,"n_rows":55,"n_cols":97,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Massachusetts Department of Elementary and Secondary Education",null,null,null,null,null,null,null,null,null,null,null,null,null,"Massachusetts Department of Elementary and Secondary Education"]
["Office of District and School Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of District and School Finance"]
["FY25  FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,"2024-01-24",null,"FY24  FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,"2023-03-28",null,"FY23",null,null,null,null,null,null,null,null,null,null,null,"2022-08-01",null,"fy21 & fy 22",null,null,null,null,null,null,null,null,null,null,null,"2021-03-17",null,"FY20 SWM Budget",null,null,null,null,null,null,null,null,null,null,null,"Draft at time of run, 5/7/2019",null,"FY20 Governor's Budget",null,null,null,null,null,null,null,null,null,null,null,"2019-01-14",null,"Prior Year",null,null,null,null,null,null,null,null,null,null,null,"2018-05-01"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Enrollment is broken into two categories, ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Enrollment is broken into two categories, "]
["Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"regular education pupils and traditional or Path vocational pupils.   Pupils are further divided into program groups: pre-",null,null,null,null,null,null,null,null,null,null,null,null,null,"regular education pupils or English language learners (ELL).   Pupils are further divided into program groups: pre-"]
["groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6"]
["through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vocational programs.  Voke enrollment was first incorporated in FY23.",null,null,null,null,null,null,null,null,null,null,null,null,null,"vocational programs.",null,null,null,null,null,null,null,null,null,null,null,null,null,"vocational programs.",null,null,null,null,null,null,null,null,null,null,null,null,null,"vocational programs.",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12."]
["Vocational programs.  Voke enrollment was first incorporated in FY23.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"vocational programs.  The Path enrollment categories are new in FY20.  See below."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost"]
["Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment."]
["of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the SPED FTE increment."]
["PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and "]
["The halftime PK also effects low income and English learner (EL) enrollment.  Where full enrollment is shown under the regular ed",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment."]
["PK column, the same enrollment is presented as half.   So, total enrollment, EL, and low income all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as"]
["half.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The SPED increment FTE is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The spec ed increment is",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  The formula determines SPED FTE to be 3.75% of grade K - 12 enrollment.  PK enrollment"]
["Foundation enrollment does not use actual special education enrollment.  The spec ed increment is",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education is added at 3.9% of each foundation enrollment, up from 3.83% in ",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education FTE is set at 3.83% of grade K - 12 regular ed.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education FTE is set at 3.83% of grade K - 12 regular ed.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education FTE is set at 3.79% of grade K - 12 regular ed.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the SPED FTE to a whole number.  Charter foundation budets"]
["determined by formula.  Special education is added at 3.93% of each foundation enrollment, up from 3.9% in ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY23.  PK enrollmentis excluded.  District foundation budgets round the increment's FTE to a whole number.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education FTE is set at 3.75% of grade K - 12 regular ed and Path enrollment.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"do not round, returning enrollment to the 4th decimal point, as there are many rates based on only one (1) pupil."]
["FY23.  PK enrollment is excluded.  District foundation budgets round the increment's FTE to a whole number.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charter foundation budets round to the 4th decimal point, in order to capture special education tuition in rates ",null,null,null,null,null,null,null,null,null,null,null,null,null,"round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets"]
["Charter foundation budets round to the 4th decimal point, in order to capture special education tuition in rates ",null,null,null,null,null,null,null,null,null,null,null,null,null,"with only one (1) pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior to FY17 October SIMS was the sole source for foundation enrollment.  In FY16 six (6) charter schools "]
["with only one (1) pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditionally, Commonwealth charter schools have not reported vocational enrollment.  This column was always left ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditionally, Commonwealth charter schools have not had vocational enrollment.  This column was always left ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining"]
["Traditionally, Commonwealth charter schools have not reported vocational enrollment.  This column was always left ",null,null,null,null,null,null,null,null,null,null,null,null,null,"blank, set to 0.  Effective with the signed budget FY23 projections, voke enrollment is included.   ",null,null,null,null,null,null,null,null,null,null,null,null,null,"blank, set to 0.  Effective with the signed budget FY23 projections, voke enrollment is included.   ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY22 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools."]
["blank, set to 0.  Effective with the signed budget FY23 projections, voke enrollment is included.   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY23 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"In FY17 DESE transistioned to the ECODIS low income model.  ECODIS low income is sourced from the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,"In the truncated 7/29/22 and the full 8/9/22 projection postings, the two rates with voke enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY23, by the December 2022 analysis, the first vocational pupils were properly included in the",null,null,null,null,null,null,null,null,null,null,null,null,null,"were based on faulty foundation enrollment.   The voke enro was not deducted from the HS reg ed column.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,"There is the  addition of non-chapter 74 vocational program identified as Early College Innovation Pathways enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"foundation base rates for Methuen and Lawrence at 3518 Phoenix Academy.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Later projections, and postings, will include the correction."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Three categories have been set up, but only one population identified, Path1.",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY22 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Path enrollment is duplicately reported in the regular education high school cohort.  Foundation enrollment ",null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deductions the enrollment from regular education high school enrollment."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and ",null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount.",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools ",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and ",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more",null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,",null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those",null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October.",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools ",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula.",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October.",null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October.",null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort.",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort.",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those",null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort."]

{"sheet":"fnd enro","index":5,"n_rows":1078,"n_cols":66,"rows_kept":1078,"cut":false,"hidden":true,"merged":[]}
["fill in lea - chalocsend, all else formulas",null,null,null,null,null,null,null,{"$f":"SUM(D10:I1066)","v":45734},null,null,null,null,{"$f":"SUM(M10:O1066)","v":6538},null,{"$f":"SUM(P10:P1066)","v":29018},null,null,null,null,null,null,null,null,null,null,"Source:  25 - PROJa  fnd enro",null,null,null,null,null,null,null,{"$f":"SUM(AD10:AI1066)","v":45736},{"$f":"SUM(AJ10:AJ1066)","v":2},null,null,null,{"$f":"SUM(AK10:AN1066)","v":6622},null,null,null,null,{"$f":"SUM(AO10:AS1066)","v":29246},null,null,null,null,null,"hid columns az-bi"]
[null,null,null,null,null,null,null,null,null,null,3.9300000000000002E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,4.9299999999999997E-2]
["FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMS OCTOBER 1 DATA"]
[null,null,null,"A l l    P u p i l s",null,null,null,null,null,"Voke","Sped",null,"Eng Lang Learners",null,null,"EcoDis","Lowinc","TOTAL",null,null,null,null,null,null,null,null,null,null,null," A l l    P u p i l s",null,null,null,null,null,"Voke","Early ELP",null,null,null,"EcoDis",null,null,null,null,null,"Campus","Sending","Lowinc"]
["LEA","chalocsend","charter school","PK","K2","KF","G1-5","G6-8","G9-12","Reg","In","Tuit","PK-5","G6-8","G9-12","All","Group","Enro",null,null,null,null,null,null,null,null,"lea","chalocsend","charter school","PK","K2","K","G1-5","G6-8","G9-12","Reg","PK","KF-5","G6-8","G9-12","g1-8","PK","K2","KF","g9-12",null,"LEA","LEA","Group"," ",null,null,null,"Formula"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROUND(ao10*0.5,0)+ROUND(ap10*0.5,0)+ROUND(SUM(an10,aq10:ar10),0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEA","Group"," ",null,"Chalocsend","Cha Lea","Chacode","Charter School","Send Lea","Sending District","FY24 Q2b or Assumed FTE"]
[409,409201003,"ALMA DEL MAR",{"$f":"ROUND(AD10,0)","v":0},{"$f":"ROUND(AE10,0)","v":0},0,1,0,{"$f":"ROUND(AI10,0)-J10","v":0},0,{"$f":"ROUND($K$2*(SUM(AF10:AI10)+(AE10*0.5))+$K$5*AJ10,4)","v":3.9300000000000002E-2},null,{"$f":"ROUND(AL10+(AK10*0.5),0)","v":0},{"$f":"ROUND(AM10,0)","v":0},{"$f":"ROUND(AN10,0)","v":0},{"$f":"ROUND(((AP10+AQ10)*0.5)+AO10+AR10+AS10,0)","v":0},{"$f":"AW10","v":7},{"$f":"SUM(F10:I10)+ROUND(D10*0.5,0)+ROUND(J10,0)","v":1},null,null,null,null,null,null,null,null,409,409201003,"ALMA DEL MAR",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,201,3,7,null,null,{"$f":"AB10","v":409201003},{"$f":"AA10","v":409},null,{"$f":"AC10","v":"ALMA DEL MAR"},{"$f":"AV10","v":3},{"$f":"VLOOKUP(BD10,distinfo,2,FALSE)","v":"ACUSHNET"},{"$f":"SUM(AD10:AJ10)","v":1},null,null,null,null,null,null,null,{"$f":"+AB10-B10","v":0}]
[409,409201072,"ALMA DEL MAR",{"$f":"ROUND(AD11,0)","v":0},{"$f":"ROUND(AE11,0)","v":0},{"$f":"ROUND(AF11,0)","v":0},{"$f":"ROUND(AG11,0)","v":1},{"$f":"ROUND(AH11,0)","v":1},{"$f":"ROUND(AI11,0)-J11","v":0},{"$f":"ROUND(AJ11,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF11:AI11)+(AE11*0.5))+$K$5*AJ11,4)","v":7.8600000000000003E-2},null,{"$f":"ROUND(AL11+(AK11*0.5),0)","v":1},{"$f":"ROUND(AM11,0)","v":1},{"$f":"ROUND(AN11,0)","v":0},{"$f":"ROUND(((AP11+AQ11)*0.5)+AO11+AR11+AS11,0)","v":2},{"$f":"AW11","v":6},{"$f":"SUM(F11:I11)+ROUND(D11*0.5,0)+ROUND(J11,0)","v":2},null,null,null,null,null,null,null,null,409,409201072,"ALMA DEL MAR",0,0,0,1,1,0,0,0,1,1,0,2,0,0,0,0,null,201,72,6,null,null,{"$f":"AB11","v":409201072},{"$f":"AA11","v":409},null,{"$f":"AC11","v":"ALMA DEL MAR"},{"$f":"AV11","v":72},"DARTMOUTH",{"$f":"SUM(AD11:AJ11)","v":2}]
[409,409201095,"ALMA DEL MAR",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,409,409201095,"ALMA DEL MAR",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,201,95,12,null,null,409201095,409,null,"ALMA DEL MAR",95,"FALL RIVER",1]
[409,409201201,"ALMA DEL MAR",0,0,100,511,424,0,0,40.6755,null,248,47,0,834,12,1035,null,null,null,null,null,null,null,null,409,409201201,"ALMA DEL MAR",0,0,100,511,424,0,0,0,248,47,0,751,0,0,83,0,null,201,201,12,null,null,409201201,409,null,"ALMA DEL MAR",201,"NEW BEDFORD",1035]
[409,409201331,"ALMA DEL MAR",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,null,null,409,409201331,"ALMA DEL MAR",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,201,331,7,null,null,409201331,409,null,"ALMA DEL MAR",331,"WESTPORT",2]
[410,410035035,"EXCEL ACADEMY",0,0,0,91,252,322,0,26.134499999999999,null,25,41,42,498,11,665,null,null,null,null,null,null,null,null,410,410035035,"EXCEL ACADEMY",0,0,0,91,252,322,0,0,25,41,42,273,0,0,0,225,null,35,35,11,null,null,410035035,410,null,"EXCEL ACADEMY",35,"BOSTON",665]
[410,410035044,"EXCEL ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,11,2,null,null,null,null,null,null,null,null,410,410035044,"EXCEL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,35,44,11,null,null,410035044,410,null,"EXCEL ACADEMY",44,"BROCKTON",2]
[410,410035057,"EXCEL ACADEMY",0,0,0,16,57,237,0,12.183,null,5,15,16,216,12,310,null,null,null,null,null,null,null,null,410,410035057,"EXCEL ACADEMY",0,0,0,16,57,237,0,0,5,15,16,49,0,0,0,167,null,35,57,12,null,null,410035057,410,null,"EXCEL ACADEMY",57,"CHELSEA",310]
[410,410035093,"EXCEL ACADEMY",0,0,0,0,6,9,0,0.58950000000000002,null,0,1,1,14,11,15,null,null,null,null,null,null,null,null,410,410035093,"EXCEL ACADEMY",0,0,0,0,6,9,0,0,0,1,1,6,0,0,0,8,null,35,93,11,null,null,410035093,410,null,"EXCEL ACADEMY",93,"EVERETT",15]
[410,410035153,"EXCEL ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,410,410035153,"EXCEL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,153,10,null,null,410035153,410,null,"EXCEL ACADEMY",153,"LEOMINSTER",2]
[410,410035160,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,410,410035160,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,160,11,null,null,410035160,410,null,"EXCEL ACADEMY",160,"LOWELL",1]
[410,410035163,"EXCEL ACADEMY",0,0,0,2,6,26,0,1.3362000000000001,null,0,0,2,27,11,34,null,null,null,null,null,null,null,null,410,410035163,"EXCEL ACADEMY",0,0,0,2,6,26,0,0,0,0,2,6,0,0,0,21,null,35,163,11,null,null,410035163,410,null,"EXCEL ACADEMY",163,"LYNN",34]
[410,410035165,"EXCEL ACADEMY",0,0,0,0,2,5,0,0.27510000000000001,null,0,0,0,6,10,7,null,null,null,null,null,null,null,null,410,410035165,"EXCEL ACADEMY",0,0,0,0,2,5,0,0,0,0,0,2,0,0,0,4,null,35,165,10,null,null,410035165,410,null,"EXCEL ACADEMY",165,"MALDEN",7]
[410,410035176,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,410,410035176,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,176,8,null,null,410035176,410,null,"EXCEL ACADEMY",176,"MEDFORD",1]
[410,410035229,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,410,410035229,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,229,9,null,null,410035229,410,null,"EXCEL ACADEMY",229,"PEABODY",1]
[410,410035244,"EXCEL ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,null,null,410,410035244,"EXCEL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,35,244,10,null,null,410035244,410,null,"EXCEL ACADEMY",244,"RANDOLPH",2]
[410,410035248,"EXCEL ACADEMY",0,0,0,6,17,48,0,2.7902999999999998,null,1,4,4,40,11,71,null,null,null,null,null,null,null,null,410,410035248,"EXCEL ACADEMY",0,0,0,6,17,48,0,0,1,4,4,13,0,0,0,27,null,35,248,11,null,null,410035248,410,null,"EXCEL ACADEMY",248,"REVERE",71]
[410,410035262,"EXCEL ACADEMY",0,0,0,0,0,4,0,0.15720000000000001,null,0,0,0,1,9,4,null,null,null,null,null,null,null,null,410,410035262,"EXCEL ACADEMY",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,1,null,35,262,9,null,null,410035262,410,null,"EXCEL ACADEMY",262,"SAUGUS",4]
[410,410035346,"EXCEL ACADEMY",0,0,0,2,6,8,0,0.62880000000000003,null,0,0,0,8,8,16,null,null,null,null,null,null,null,null,410,410035346,"EXCEL ACADEMY",0,0,0,2,6,8,0,0,0,0,0,6,0,0,0,2,null,35,346,8,null,null,410035346,410,null,"EXCEL ACADEMY",346,"WINTHROP",16]
[410,410057035,"EXCEL ACADEMY",0,0,0,0,10,0,0,0.39300000000000002,null,0,4,0,9,11,10,null,null,null,null,null,null,null,null,410,410057035,"EXCEL ACADEMY",0,0,0,0,10,0,0,0,0,4,0,9,0,0,0,0,null,57,35,11,null,null,410057035,410,null,"EXCEL ACADEMY",35,"BOSTON",10]
[410,410057057,"EXCEL ACADEMY",0,0,0,54,139,0,0,7.5849000000000002,null,21,18,0,150,12,193,null,null,null,null,null,null,null,null,410,410057057,"EXCEL ACADEMY",0,0,0,54,139,0,0,0,21,18,0,150,0,0,0,0,null,57,57,12,null,null,410057057,410,null,"EXCEL ACADEMY",57,"CHELSEA",193]
[410,410057093,"EXCEL ACADEMY",0,0,0,1,8,0,0,0.35370000000000001,null,0,1,0,6,11,9,null,null,null,null,null,null,null,null,410,410057093,"EXCEL ACADEMY",0,0,0,1,8,0,0,0,0,1,0,6,0,0,0,0,null,57,93,11,null,null,410057093,410,null,"EXCEL ACADEMY",93,"EVERETT",9]
[410,410057160,"EXCEL ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,410,410057160,"EXCEL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,57,160,11,null,null,410057160,410,null,"EXCEL ACADEMY",160,"LOWELL",1]
[410,410057163,"EXCEL ACADEMY",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,null,null,410,410057163,"EXCEL ACADEMY",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,57,163,11,null,null,410057163,410,null,"EXCEL ACADEMY",163,"LYNN",2]
[410,410057248,"EXCEL ACADEMY",0,0,0,3,14,0,0,0.66810000000000003,null,1,0,0,15,11,17,null,null,null,null,null,null,null,null,410,410057248,"EXCEL ACADEMY",0,0,0,3,14,0,0,0,1,0,0,15,0,0,0,0,null,57,248,11,null,null,410057248,410,null,"EXCEL ACADEMY",248,"REVERE",17]
[412,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,27,162,211,0,15.72,null,8,23,16,286,11,400,null,null,null,null,null,null,null,null,412,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,27,162,211,0,0,8,23,16,145,0,0,0,141,null,35,35,11,null,null,412035035,412,null,"ACADEMY OF THE PACIFIC RIM",35,"BOSTON",400]
[412,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,5,8,0,0.55020000000000002,null,1,0,1,7,11,14,null,null,null,null,null,null,null,null,412,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,5,8,0,0,1,0,1,2,0,0,0,5,null,35,44,11,null,null,412035044,412,null,"ACADEMY OF THE PACIFIC RIM",44,"BROCKTON",14]
[412,412035050,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,1,2,5,2,null,null,null,null,null,null,null,null,412,412035050,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,1,0,0,0,0,1,1,0,0,0,1,null,35,50,5,null,null,412035050,412,null,"ACADEMY OF THE PACIFIC RIM",50,"CANTON",2]
[412,412035073,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,2,0,0,0.1179,null,1,1,0,3,6,3,null,null,null,null,null,null,null,null,412,412035073,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,2,0,0,0,1,1,0,3,0,0,0,0,null,35,73,6,null,null,412035073,412,null,"ACADEMY OF THE PACIFIC RIM",73,"DEDHAM",3]
[412,412035095,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,412,412035095,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,95,12,null,null,412035095,412,null,"ACADEMY OF THE PACIFIC RIM",95,"FALL RIVER",1]
[412,412035189,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,1,0,2,3,2,null,null,null,null,null,null,null,null,412,412035189,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,0,0,0,0,1,0,2,0,0,0,0,null,35,189,3,null,null,412035189,412,null,"ACADEMY OF THE PACIFIC RIM",189,"MILTON",2]
[412,412035207,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,412,412035207,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,207,3,null,null,412035207,412,null,"ACADEMY OF THE PACIFIC RIM",207,"NEWTON",1]
[412,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,3,1,0,0.15720000000000001,null,0,0,0,4,8,4,null,null,null,null,null,null,null,null,412,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,3,1,0,0,0,0,0,3,0,0,0,1,null,35,220,8,null,null,412035220,412,null,"ACADEMY OF THE PACIFIC RIM",220,"NORWOOD",4]
[412,412035243,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,412,412035243,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,243,9,null,null,412035243,412,null,"ACADEMY OF THE PACIFIC RIM",243,"QUINCY",1]
[412,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,2,0,0.15720000000000001,null,0,0,0,0,10,4,null,null,null,null,null,null,null,null,412,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,null,35,244,10,null,null,412035244,412,null,"ACADEMY OF THE PACIFIC RIM",244,"RANDOLPH",4]
[412,412035274,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,412,412035274,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,274,10,null,null,412035274,412,null,"ACADEMY OF THE PACIFIC RIM",274,"SOMERVILLE",1]
[412,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,1,9,2,null,null,null,null,null,null,null,null,412,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,null,35,285,9,null,null,412035285,412,null,"ACADEMY OF THE PACIFIC RIM",285,"STOUGHTON",2]
[412,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,3,0,0.15720000000000001,null,0,0,0,2,10,4,null,null,null,null,null,null,null,null,412,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,3,0,0,0,0,0,0,0,0,0,2,null,35,293,10,null,null,412035293,412,null,"ACADEMY OF THE PACIFIC RIM",293,"TAUNTON",4]
[412,412035625,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,412,412035625,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,625,6,null,null,412035625,412,null,"ACADEMY OF THE PACIFIC RIM",625,"BRIDGEWATER RAYNHAM",1]
[413,413114091,"FOUR RIVERS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,413,413114091,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,91,9,null,null,413114091,413,null,"FOUR RIVERS",91,"ERVING",1]
[413,413114114,"FOUR RIVERS",0,0,0,0,40,51,0,3.5762999999999998,null,0,0,0,35,10,91,null,null,null,null,null,null,null,null,413,413114114,"FOUR RIVERS",0,0,0,0,40,51,0,0,0,0,0,17,0,0,0,18,null,114,114,10,null,null,413114114,413,null,"FOUR RIVERS",114,"GREENFIELD",91]
[413,413114127,"FOUR RIVERS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,413,413114127,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,127,4,null,null,413114127,413,null,"FOUR RIVERS",127,"HATFIELD",1]
[413,413114210,"FOUR RIVERS",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,null,null,413,413114210,"FOUR RIVERS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,114,210,6,null,null,413114210,413,null,"FOUR RIVERS",210,"NORTHAMPTON",2]
[413,413114253,"FOUR RIVERS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,413,413114253,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,253,10,null,null,413114253,413,null,"FOUR RIVERS",253,"ROWE",1]
[413,413114312,"FOUR RIVERS",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,null,null,413,413114312,"FOUR RIVERS",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,114,312,8,null,null,413114312,413,null,"FOUR RIVERS",312,"WARWICK",2]
[413,413114605,"FOUR RIVERS",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,413,413114605,"FOUR RIVERS",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,114,605,6,null,null,413114605,413,null,"FOUR RIVERS",605,"AMHERST PELHAM",1]
[413,413114618,"FOUR RIVERS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,413,413114618,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,618,8,null,null,413114618,413,null,"FOUR RIVERS",618,"BERKSHIRE HILLS",1]
[413,413114670,"FOUR RIVERS",0,0,0,0,3,13,0,0.62880000000000003,null,0,0,0,4,6,16,null,null,null,null,null,null,null,null,413,413114670,"FOUR RIVERS",0,0,0,0,3,13,0,0,0,0,0,1,0,0,0,3,null,114,670,6,null,null,413114670,413,null,"FOUR RIVERS",670,"FRONTIER",16]
[413,413114674,"FOUR RIVERS",0,0,0,0,12,29,0,1.6113,null,0,0,0,19,10,41,null,null,null,null,null,null,null,null,413,413114674,"FOUR RIVERS",0,0,0,0,12,29,0,0,0,0,0,5,0,0,0,14,null,114,674,10,null,null,413114674,413,null,"FOUR RIVERS",674,"GILL MONTAGUE",41]
[413,413114717,"FOUR RIVERS",0,0,0,0,7,14,0,0.82530000000000003,null,0,0,0,12,9,21,null,null,null,null,null,null,null,null,413,413114717,"FOUR RIVERS",0,0,0,0,7,14,0,0,0,0,0,4,0,0,0,8,null,114,717,9,null,null,413114717,413,null,"FOUR RIVERS",717,"MOHAWK TRAIL",21]
[413,413114750,"FOUR RIVERS",0,0,0,0,4,14,0,0.70740000000000003,null,0,0,0,8,7,18,null,null,null,null,null,null,null,null,413,413114750,"FOUR RIVERS",0,0,0,0,4,14,0,0,0,0,0,1,0,0,0,7,null,114,750,7,null,null,413114750,413,null,"FOUR RIVERS",750,"PIONEER",18]
[413,413114755,"FOUR RIVERS",0,0,0,0,9,9,0,0.70740000000000003,null,0,0,0,4,10,18,null,null,null,null,null,null,null,null,413,413114755,"FOUR RIVERS",0,0,0,0,9,9,0,0,0,0,0,2,0,0,0,2,null,114,755,10,null,null,413114755,413,null,"FOUR RIVERS",755,"RALPH C MAHAR",18]
[414,414603063,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,3,0,0.1179,null,0,0,0,1,8,3,null,null,null,null,null,null,null,null,414,414603063,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,603,63,8,null,null,414603063,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",63,"CLARKSBURG",3]
[414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,603,98,8,null,null,414603098,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",98,"FLORIDA",1]
[414,414603121,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,414,414603121,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,603,121,9,null,null,414603121,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",121,"HANCOCK",1]
[414,414603150,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,414,414603150,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,603,150,8,null,null,414603150,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",150,"LEE",1]
[414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,45,37,0,3.2225999999999999,null,0,0,0,62,11,82,null,null,null,null,null,null,null,null,414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,45,37,0,0,0,0,0,37,0,0,0,25,null,603,209,11,null,null,414603209,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",209,"NORTH ADAMS",82]
[414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,102,67,0,6.6417000000000002,null,0,2,2,122,11,169,null,null,null,null,null,null,null,null,414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,102,67,0,0,0,2,2,73,0,0,0,49,null,603,236,11,null,null,414603236,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",236,"PITTSFIELD",169]
[414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,603,263,11,null,null,414603263,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",263,"SAVOY",1]
[414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,43,33,0,2.9868000000000001,null,0,0,0,46,10,76,null,null,null,null,null,null,null,null,414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,43,33,0,0,0,0,0,26,0,0,0,20,null,603,603,10,null,null,414603603,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",603,"ADAMS CHESHIRE",76]
[414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,7,12,0,0.74670000000000003,null,0,0,0,7,8,19,null,null,null,null,null,null,null,null,414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,7,12,0,0,0,0,0,2,0,0,0,5,null,603,635,8,null,null,414603635,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",635,"CENTRAL BERKSHIRE",19]
[414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,6,6,0,0.47160000000000002,null,0,0,0,6,6,12,null,null,null,null,null,null,null,null,414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,6,6,0,0,0,0,0,4,0,0,0,2,null,603,715,6,null,null,414603715,414,null,"BERKSHIRE ARTS AND TECHNOLOGY",715,"MOUNT GREYLOCK",12]
[416,416035018,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,416,416035018,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,18,9,null,null,416035018,416,null,"BOSTON PREPARATORY",18,"AVON",1]
[416,416035030,"BOSTON PREPARATORY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,416,416035030,"BOSTON PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,30,7,null,null,416035030,416,null,"BOSTON PREPARATORY",30,"BEVERLY",1]
[416,416035035,"BOSTON PREPARATORY",0,0,0,0,288,385,0,26.448899999999998,null,0,61,45,514,11,673,null,null,null,null,null,null,null,null,416,416035035,"BOSTON PREPARATORY",0,0,0,0,288,385,0,0,0,61,45,222,0,0,0,292,null,35,35,11,null,null,416035035,416,null,"BOSTON PREPARATORY",35,{"$f":"VLOOKUP(BD74,distinfo,2,FALSE)","v":"BOSTON"},673]
[416,416035044,"BOSTON PREPARATORY",{"$f":"ROUND(AD75,0)","v":0},{"$f":"ROUND(AE75,0)","v":0},{"$f":"ROUND(AF75,0)","v":0},{"$f":"ROUND(AG75,0)","v":0},{"$f":"ROUND(AH75,0)","v":2},{"$f":"ROUND(AI75,0)-J75","v":2},{"$f":"ROUND(AJ75,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF75:AI75)+(AE75*0.5))+$K$5*AJ75,4)","v":0.15720000000000001},null,{"$f":"ROUND(AL75+(AK75*0.5),0)","v":0},{"$f":"ROUND(AM75,0)","v":1},{"$f":"ROUND(AN75,0)","v":1},{"$f":"ROUND(((AP75+AQ75)*0.5)+AO75+AR75+AS75,0)","v":2},{"$f":"AW75","v":11},{"$f":"SUM(F75:I75)+ROUND(D75*0.5,0)+ROUND(J75,0)","v":4},null,null,null,null,null,null,null,null,416,416035044,"BOSTON PREPARATORY",0,0,0,0,2,2,0,0,0,1,1,1,0,0,0,1,null,35,44,11,null,null,{"$f":"AB75","v":416035044},{"$f":"AA75","v":416},null,{"$f":"AC75","v":"BOSTON PREPARATORY"},{"$f":"AV75","v":44},"BROCKTON",{"$f":"SUM(AD75:AJ75)","v":4}]
[416,416035050,"BOSTON PREPARATORY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,5,1,null,null,null,null,null,null,null,null,416,416035050,"BOSTON PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,35,50,5,null,null,416035050,416,null,"BOSTON PREPARATORY",50,"CANTON",1]
[416,416035073,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,416,416035073,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,73,6,null,null,416035073,416,null,"BOSTON PREPARATORY",73,"DEDHAM",1]
[416,416035133,"BOSTON PREPARATORY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,0,9,1,null,null,null,null,null,null,null,null,416,416035133,"BOSTON PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,null,35,133,9,null,null,416035133,416,null,"BOSTON PREPARATORY",133,"HOLBROOK",1]
[416,416035189,"BOSTON PREPARATORY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,null,null,416,416035189,"BOSTON PREPARATORY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,35,189,3,null,null,416035189,416,null,"BOSTON PREPARATORY",189,"MILTON",2]
[416,416035243,"BOSTON PREPARATORY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,1,9,2,null,null,null,null,null,null,null,null,416,416035243,"BOSTON PREPARATORY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,35,243,9,null,null,416035243,416,null,"BOSTON PREPARATORY",243,"QUINCY",2]
[416,416035244,"BOSTON PREPARATORY",0,0,0,0,3,4,0,0.27510000000000001,null,0,1,1,6,10,7,null,null,null,null,null,null,null,null,416,416035244,"BOSTON PREPARATORY",0,0,0,0,3,4,0,0,0,1,1,3,0,0,0,3,null,35,244,10,null,null,416035244,416,null,"BOSTON PREPARATORY",244,"RANDOLPH",7]
[416,416035274,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,416,416035274,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,274,10,null,null,416035274,416,null,"BOSTON PREPARATORY",274,"SOMERVILLE",1]
[416,416035285,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,416,416035285,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,285,9,null,null,416035285,416,null,"BOSTON PREPARATORY",285,"STOUGHTON",1]
[417,417035035,"BRIDGE BOSTON",32,0,37,180,68,0,0,11.2005,null,63,7,0,256,11,301,null,null,null,null,null,null,null,null,417,417035035,"BRIDGE BOSTON",32,0,37,180,68,0,0,11,57,7,0,206,26,0,37,0,null,35,35,11,null,null,417035035,417,null,"BRIDGE BOSTON",35,"BOSTON",317]
[417,417035040,"BRIDGE BOSTON",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,417,417035040,"BRIDGE BOSTON",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,40,6,null,null,417035040,417,null,"BRIDGE BOSTON",40,"BRAINTREE",1]
[417,417035044,"BRIDGE BOSTON",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,417,417035044,"BRIDGE BOSTON",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,44,11,null,null,417035044,417,null,"BRIDGE BOSTON",44,"BROCKTON",1]
[417,417035100,"BRIDGE BOSTON",0,0,0,2,1,0,0,0.1179,null,0,0,0,3,10,3,null,null,null,null,null,null,null,null,417,417035100,"BRIDGE BOSTON",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,35,100,10,null,null,417035100,417,null,"BRIDGE BOSTON",100,"FRAMINGHAM",3]
[417,417035133,"BRIDGE BOSTON",0,0,0,2,1,0,0,0.1179,null,0,0,0,0,9,3,null,null,null,null,null,null,null,null,417,417035133,"BRIDGE BOSTON",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,35,133,9,null,null,417035133,417,null,"BRIDGE BOSTON",133,"HOLBROOK",3]
[417,417035244,"BRIDGE BOSTON",1,0,0,2,2,0,0,0.15720000000000001,null,2,1,0,3,10,5,null,null,null,null,null,null,null,null,417,417035244,"BRIDGE BOSTON",1,0,0,2,2,0,0,1,1,1,0,3,0,0,0,0,null,35,244,10,null,null,417035244,417,null,"BRIDGE BOSTON",244,"RANDOLPH",5]
[417,417035285,"BRIDGE BOSTON",0,0,0,3,1,0,0,0.15720000000000001,null,1,0,0,1,9,4,null,null,null,null,null,null,null,null,417,417035285,"BRIDGE BOSTON",0,0,0,3,1,0,0,0,1,0,0,1,0,0,0,0,null,35,285,9,null,null,417035285,417,null,"BRIDGE BOSTON",285,"STOUGHTON",4]
[418,418100014,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,418,418100014,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,14,5,null,null,418100014,418,null,"CHRISTA MCAULIFFE",14,"ASHLAND",1]
[418,418100100,"CHRISTA MCAULIFFE",0,0,0,0,263,-1,1,10.385199999999999,null,0,24,0,148,10,263,null,null,null,null,null,null,null,null,418,418100100,"CHRISTA MCAULIFFE",0,0,0,0,263,0,1,0,0,24,0,148,0,0,0,0,null,100,100,10,null,null,418100100,418,null,"CHRISTA MCAULIFFE",100,"FRAMINGHAM",264]
[418,418100136,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0.15720000000000001,null,0,0,0,1,3,4,null,null,null,null,null,null,null,null,418,418100136,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0,0,0,0,1,0,0,0,0,null,100,136,3,null,null,418100136,418,null,"CHRISTA MCAULIFFE",136,"HOLLISTON",4]
[418,418100170,"CHRISTA MCAULIFFE",0,0,0,0,5,0,0,0.19650000000000001,null,0,0,0,2,10,5,null,null,null,null,null,null,null,null,418,418100170,"CHRISTA MCAULIFFE",0,0,0,0,5,0,0,0,0,0,0,2,0,0,0,0,null,100,170,10,null,null,418100170,418,null,"CHRISTA MCAULIFFE",170,"MARLBOROUGH",5]
[418,418100198,"CHRISTA MCAULIFFE",0,0,0,0,7,0,0,0.27510000000000001,null,0,0,0,0,3,7,null,null,null,null,null,null,null,null,418,418100198,"CHRISTA MCAULIFFE",0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,null,100,198,3,null,null,418100198,418,null,"CHRISTA MCAULIFFE",198,"NATICK",7]
[418,418100276,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,null,null,418,418100276,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,276,2,null,null,418100276,418,null,"CHRISTA MCAULIFFE",276,"SOUTHBOROUGH",1]
[418,418100308,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,418,418100308,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,100,308,10,null,null,418100308,418,null,"CHRISTA MCAULIFFE",308,"WALTHAM",2]
[418,418100315,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,null,null,418,418100315,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,315,2,null,null,418100315,418,null,"CHRISTA MCAULIFFE",315,"WAYLAND",1]
[418,418100321,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,418,418100321,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,321,4,null,null,418100321,418,null,"CHRISTA MCAULIFFE",321,"WESTBOROUGH",1]
[418,418100348,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,null,null,418,418100348,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,100,348,11,null,null,418100348,418,null,"CHRISTA MCAULIFFE",348,"WORCESTER",2]
[418,418100690,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,null,null,418,418100690,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,100,690,4,null,null,418100690,418,null,"CHRISTA MCAULIFFE",690,"KING PHILIP",2]
[420,420049010,"BENJAMIN BANNEKER",0,0,2,4,1,0,0,0.27510000000000001,null,1,0,0,4,3,7,null,null,null,null,null,null,null,null,420,420049010,"BENJAMIN BANNEKER",0,0,2,4,1,0,0,0,1,0,0,3,0,0,1,0,null,49,10,3,null,null,420049010,420,null,"BENJAMIN BANNEKER",10,"ARLINGTON",7]
[420,420049016,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,420,420049016,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,49,16,8,null,null,420049016,420,null,"BENJAMIN BANNEKER",16,"ATTLEBORO",2]
[420,420049026,"BENJAMIN BANNEKER",0,0,0,4,0,0,0,0.15720000000000001,null,0,0,0,1,3,4,null,null,null,null,null,null,null,null,420,420049026,"BENJAMIN BANNEKER",0,0,0,4,0,0,0,0,0,0,0,1,0,0,0,0,null,49,26,3,null,null,420049026,420,null,"BENJAMIN BANNEKER",26,"BELMONT",4]
[420,420049031,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,420,420049031,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,31,5,null,null,420049031,420,null,"BENJAMIN BANNEKER",31,"BILLERICA",1]
[420,420049035,"BENJAMIN BANNEKER",3,0,1,17,8,0,0,1.0218,null,2,0,0,18,11,28,null,null,null,null,null,null,null,null,420,420049035,"BENJAMIN BANNEKER",3,0,1,17,8,0,0,1,1,0,0,16,3,0,0,0,null,49,35,11,null,null,420049035,420,null,"BENJAMIN BANNEKER",35,"BOSTON",29]
[420,420049044,"BENJAMIN BANNEKER",0,0,0,7,1,0,0,0.31440000000000001,null,0,0,0,6,11,8,null,null,null,null,null,null,null,null,420,420049044,"BENJAMIN BANNEKER",0,0,0,7,1,0,0,0,0,0,0,6,0,0,0,0,null,49,44,11,null,null,420049044,420,null,"BENJAMIN BANNEKER",44,"BROCKTON",8]
[420,420049049,"BENJAMIN BANNEKER",11,0,30,153,25,0,0,8.1744000000000003,null,17,0,0,171,7,214,null,null,null,null,null,null,null,null,420,420049049,"BENJAMIN BANNEKER",11,0,30,153,25,0,0,0,17,0,0,143,9,0,23,0,null,49,49,7,null,null,420049049,420,null,"BENJAMIN BANNEKER",49,"CAMBRIDGE",219]
[420,420049057,"BENJAMIN BANNEKER",0,0,0,3,0,0,0,0.1179,null,0,0,0,0,12,3,null,null,null,null,null,null,null,null,420,420049057,"BENJAMIN BANNEKER",0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,null,49,57,12,null,null,420049057,420,null,"BENJAMIN BANNEKER",57,"CHELSEA",3]
[420,420049093,"BENJAMIN BANNEKER",0,0,4,5,3,0,0,0.47160000000000002,null,1,0,0,5,11,12,null,null,null,null,null,null,null,null,420,420049093,"BENJAMIN BANNEKER",0,0,4,5,3,0,0,0,1,0,0,3,0,0,2,0,null,49,93,11,null,null,420049093,420,null,"BENJAMIN BANNEKER",93,"EVERETT",12]
[420,420049097,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,null,null,420,420049097,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,49,97,11,null,null,420049097,420,null,"BENJAMIN BANNEKER",97,"FITCHBURG",1]
[420,420049128,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,420,420049128,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,128,10,null,null,420049128,420,null,"BENJAMIN BANNEKER",128,"HAVERHILL",1]
[420,420049153,"BENJAMIN BANNEKER",0,0,1,2,0,0,0,0.1179,null,0,0,0,1,10,3,null,null,null,null,null,null,null,null,420,420049153,"BENJAMIN BANNEKER",0,0,1,2,0,0,0,0,0,0,0,1,0,0,0,0,null,49,153,10,null,null,420049153,420,null,"BENJAMIN BANNEKER",153,"LEOMINSTER",3]
[420,420049155,"BENJAMIN BANNEKER",1,0,0,0,0,0,0,0,null,0,0,0,1,2,1,null,null,null,null,null,null,null,null,420,420049155,"BENJAMIN BANNEKER",1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,null,49,155,2,null,null,420049155,420,null,"BENJAMIN BANNEKER",155,"LEXINGTON",1]
[420,420049163,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,420,420049163,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,163,11,null,null,420049163,420,null,"BENJAMIN BANNEKER",163,"LYNN",1]
[420,420049165,"BENJAMIN BANNEKER",1,0,1,8,1,0,0,0.39300000000000002,null,0,0,0,5,10,11,null,null,null,null,null,null,null,null,420,420049165,"BENJAMIN BANNEKER",1,0,1,8,1,0,0,0,0,0,0,5,0,0,0,0,null,49,165,10,null,null,420049165,420,null,"BENJAMIN BANNEKER",165,"MALDEN",11]
[420,420049174,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,null,null,420,420049174,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,49,174,5,null,null,420049174,420,null,"BENJAMIN BANNEKER",174,"MAYNARD",2]
[420,420049176,"BENJAMIN BANNEKER",0,0,3,9,1,0,0,0.51090000000000002,null,1,0,0,3,8,13,null,null,null,null,null,null,null,null,420,420049176,"BENJAMIN BANNEKER",0,0,3,9,1,0,0,0,1,0,0,3,0,0,0,0,null,49,176,8,null,null,420049176,420,null,"BENJAMIN BANNEKER",176,"MEDFORD",13]
[420,420049181,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,420,420049181,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,181,10,null,null,420049181,420,null,"BENJAMIN BANNEKER",181,"METHUEN",1]
[420,420049199,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,null,null,420,420049199,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,199,2,null,null,420049199,420,null,"BENJAMIN BANNEKER",199,"NEEDHAM",1]
[420,420049207,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,420,420049207,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,207,3,null,null,420049207,420,null,"BENJAMIN BANNEKER",207,"NEWTON",1]
[420,420049243,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,420,420049243,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,49,243,9,null,null,420049243,420,null,"BENJAMIN BANNEKER",243,"QUINCY",1]
[420,420049248,"BENJAMIN BANNEKER",0,0,1,6,0,0,0,0.27510000000000001,null,0,0,0,2,11,7,null,null,null,null,null,null,null,null,420,420049248,"BENJAMIN BANNEKER",0,0,1,6,0,0,0,0,0,0,0,1,0,0,1,0,null,49,248,11,null,null,420049248,420,null,"BENJAMIN BANNEKER",248,"REVERE",7]
[420,420049262,"BENJAMIN BANNEKER",0,0,0,4,0,0,0,0.15720000000000001,null,0,0,0,1,9,4,null,null,null,null,null,null,null,null,420,420049262,"BENJAMIN BANNEKER",0,0,0,4,0,0,0,0,0,0,0,1,0,0,0,0,null,49,262,9,null,null,420049262,420,null,"BENJAMIN BANNEKER",262,"SAUGUS",4]
[420,420049284,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,null,null,420,420049284,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,49,284,5,null,null,420049284,420,null,"BENJAMIN BANNEKER",284,"STONEHAM",2]
[420,420049295,"BENJAMIN BANNEKER",0,0,1,0,1,0,0,7.8600000000000003E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,null,null,420,420049295,"BENJAMIN BANNEKER",0,0,1,0,1,0,0,0,0,0,0,1,0,0,1,0,null,49,295,5,null,null,420049295,420,null,"BENJAMIN BANNEKER",295,"TEWKSBURY",2]
[420,420049305,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,420,420049305,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,305,4,null,null,420049305,420,null,"BENJAMIN BANNEKER",305,"WAKEFIELD",1]
[420,420049344,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,null,null,420,420049344,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,344,2,null,null,420049344,420,null,"BENJAMIN BANNEKER",344,"WINCHESTER",1]
[420,420049346,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,420,420049346,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,49,346,8,null,null,420049346,420,null,"BENJAMIN BANNEKER",346,"WINTHROP",1]
[420,420049347,"BENJAMIN BANNEKER",0,0,1,2,0,0,0,0.1179,null,0,0,0,3,8,3,null,null,null,null,null,null,null,null,420,420049347,"BENJAMIN BANNEKER",0,0,1,2,0,0,0,0,0,0,0,2,0,0,1,0,null,49,347,8,null,null,420049347,420,null,"BENJAMIN BANNEKER",347,"WOBURN",3]
[420,420049616,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,null,null,420,420049616,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,49,616,7,null,null,420049616,420,null,"BENJAMIN BANNEKER",616,"AYER SHIRLEY",2]
[420,420049625,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,420,420049625,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,625,6,null,null,420049625,420,null,"BENJAMIN BANNEKER",625,"BRIDGEWATER RAYNHAM",1]
[428,428035016,"BROOKE",0,0,0,0,2,1,0,0.1179,null,0,0,0,0,8,3,null,null,null,null,null,null,null,null,428,428035016,"BROOKE",0,0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,null,35,16,8,null,null,428035016,428,null,"BROOKE",16,"ATTLEBORO",3]
[428,428035018,"BROOKE",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,428,428035018,"BROOKE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,35,18,9,null,null,428035018,428,null,"BROOKE",18,"AVON",1]
[428,428035035,"BROOKE",0,0,169,809,456,431,0,73.294499999999999,null,134,25,12,1337,11,1865,null,null,null,null,null,null,null,null,428,428035035,"BROOKE",0,0,169,809,456,431,0,0,134,25,12,917,0,0,126,294,null,35,35,11,null,null,428035035,428,null,"BROOKE",35,"BOSTON",1865]
[428,428035044,"BROOKE",0,0,0,12,6,13,0,1.2182999999999999,null,2,1,1,18,11,31,null,null,null,null,null,null,null,null,428,428035044,"BROOKE",0,0,0,12,6,13,0,0,2,1,1,11,0,0,0,7,null,35,44,11,null,null,428035044,428,null,"BROOKE",44,"BROCKTON",31]
[428,428035057,"BROOKE",0,0,18,87,46,28,0,7.0347,null,32,1,0,130,12,179,null,null,null,null,null,null,null,null,428,428035057,"BROOKE",0,0,18,87,46,28,0,0,32,1,0,98,0,0,14,18,null,35,57,12,null,null,428035057,428,null,"BROOKE",57,"CHELSEA",179]
[428,428035073,"BROOKE",0,0,0,7,4,6,0,0.66810000000000003,null,0,0,0,11,6,17,null,null,null,null,null,null,null,null,428,428035073,"BROOKE",0,0,0,7,4,6,0,0,0,0,0,8,0,0,0,3,null,35,73,6,null,null,428035073,428,null,"BROOKE",73,{"$f":"VLOOKUP(BD138,distinfo,2,FALSE)","v":"DEDHAM"},17]
[428,428035093,"BROOKE",{"$f":"ROUND(AD139,0)","v":0},{"$f":"ROUND(AE139,0)","v":0},{"$f":"ROUND(AF139,0)","v":1},{"$f":"ROUND(AG139,0)","v":4},{"$f":"ROUND(AH139,0)","v":1},{"$f":"ROUND(AI139,0)-J139","v":1},{"$f":"ROUND(AJ139,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF139:AI139)+(AE139*0.5))+$K$5*AJ139,4)","v":0.27510000000000001},null,{"$f":"ROUND(AL139+(AK139*0.5),0)","v":1},{"$f":"ROUND(AM139,0)","v":0},{"$f":"ROUND(AN139,0)","v":0},{"$f":"ROUND(((AP139+AQ139)*0.5)+AO139+AR139+AS139,0)","v":7},{"$f":"AW139","v":11},{"$f":"SUM(F139:I139)+ROUND(D139*0.5,0)+ROUND(J139,0)","v":7},null,null,null,null,null,null,null,null,428,428035093,"BROOKE",0,0,1,4,1,1,0,0,1,0,0,5,0,0,1,1,null,35,93,11,null,null,{"$f":"AB139","v":428035093},{"$f":"AA139","v":428},null,{"$f":"AC139","v":"BROOKE"},{"$f":"AV139","v":93},"EVERETT",{"$f":"SUM(AD139:AJ139)","v":7}]
[428,428035128,"BROOKE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,428,428035128,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,128,10,null,null,428035128,428,null,"BROOKE",128,"HAVERHILL",1]
[428,428035133,"BROOKE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,1,9,2,null,null,null,null,null,null,null,null,428,428035133,"BROOKE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,null,35,133,9,null,null,428035133,428,null,"BROOKE",133,"HOLBROOK",2]
[428,428035163,"BROOKE",0,0,2,6,2,4,0,0.55020000000000002,null,0,0,0,10,11,14,null,null,null,null,null,null,null,null,428,428035163,"BROOKE",0,0,2,6,2,4,0,0,0,0,0,6,0,0,1,3,null,35,163,11,null,null,428035163,428,null,"BROOKE",163,"LYNN",14]
[428,428035165,"BROOKE",0,0,0,3,5,0,0,0.31440000000000001,null,0,0,0,8,10,8,null,null,null,null,null,null,null,null,428,428035165,"BROOKE",0,0,0,3,5,0,0,0,0,0,0,8,0,0,0,0,null,35,165,10,null,null,428035165,428,null,"BROOKE",165,"MALDEN",8]
[428,428035220,"BROOKE",0,0,0,2,4,3,0,0.35370000000000001,null,2,0,0,7,8,9,null,null,null,null,null,null,null,null,428,428035220,"BROOKE",0,0,0,2,4,3,0,0,2,0,0,5,0,0,0,2,null,35,220,8,null,null,428035220,428,null,"BROOKE",220,"NORWOOD",9]
[428,428035243,"BROOKE",0,0,1,1,0,1,0,0.1179,null,0,0,0,3,9,3,null,null,null,null,null,null,null,null,428,428035243,"BROOKE",0,0,1,1,0,1,0,0,0,0,0,1,0,0,1,1,null,35,243,9,null,null,428035243,428,null,"BROOKE",243,"QUINCY",3]
[428,428035244,"BROOKE",0,0,0,7,7,10,0,0.94320000000000004,null,1,0,0,7,10,24,null,null,null,null,null,null,null,null,428,428035244,"BROOKE",0,0,0,7,7,10,0,0,1,0,0,4,0,0,0,3,null,35,244,10,null,null,428035244,428,null,"BROOKE",244,"RANDOLPH",24]
[428,428035248,"BROOKE",0,0,1,10,5,5,0,0.82530000000000003,null,5,0,0,12,11,21,null,null,null,null,null,null,null,null,428,428035248,"BROOKE",0,0,1,10,5,5,0,0,5,0,0,10,0,0,0,2,null,35,248,11,null,null,428035248,428,null,"BROOKE",248,"REVERE",21]
[428,428035258,"BROOKE",0,0,0,1,0,1,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,428,428035258,"BROOKE",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,1,null,35,258,10,null,null,428035258,428,null,"BROOKE",258,"SALEM",2]
[428,428035262,"BROOKE",0,0,0,1,1,1,0,0.1179,null,0,0,0,3,9,3,null,null,null,null,null,null,null,null,428,428035262,"BROOKE",0,0,0,1,1,1,0,0,0,0,0,2,0,0,0,1,null,35,262,9,null,null,428035262,428,null,"BROOKE",262,"SAUGUS",3]
[428,428035285,"BROOKE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,null,null,428,428035285,"BROOKE",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,35,285,9,null,null,428035285,428,null,"BROOKE",285,"STOUGHTON",2]
[428,428035293,"BROOKE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,428,428035293,"BROOKE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,35,293,10,null,null,428035293,428,null,"BROOKE",293,"TAUNTON",2]
[428,428035314,"BROOKE",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,null,null,428,428035314,"BROOKE",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,35,314,7,null,null,428035314,428,null,"BROOKE",314,"WATERTOWN",2]
[428,428035336,"BROOKE",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,null,null,428,428035336,"BROOKE",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,35,336,8,null,null,428035336,428,null,"BROOKE",336,"WEYMOUTH",2]
[428,428035346,"BROOKE",0,0,0,5,1,3,0,0.35370000000000001,null,1,0,0,4,8,9,null,null,null,null,null,null,null,null,428,428035346,"BROOKE",0,0,0,5,1,3,0,0,1,0,0,3,0,0,0,1,null,35,346,8,null,null,428035346,428,null,"BROOKE",346,"WINTHROP",9]
[428,428035350,"BROOKE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,428,428035350,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,350,3,null,null,428035350,428,null,"BROOKE",350,"WRENTHAM",1]
[429,429163030,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,null,null,429,429163030,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,163,30,7,null,null,429163030,429,null,"KIPP ACADEMY LYNN",30,"BEVERLY",2]
[429,429163035,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,null,null,429,429163035,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,163,35,11,null,null,429163035,429,null,"KIPP ACADEMY LYNN",35,"BOSTON",1]
[429,429163057,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,429,429163057,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,163,57,12,null,null,429163057,429,null,"KIPP ACADEMY LYNN",57,"CHELSEA",1]
[429,429163071,"KIPP ACADEMY LYNN",0,0,0,1,0,3,0,0.15720000000000001,null,0,0,0,4,5,4,null,null,null,null,null,null,null,null,429,429163071,"KIPP ACADEMY LYNN",0,0,0,1,0,3,0,0,0,0,0,1,0,0,0,3,null,163,71,5,null,null,429163071,429,null,"KIPP ACADEMY LYNN",71,"DANVERS",4]
[429,429163128,"KIPP ACADEMY LYNN",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,429,429163128,"KIPP ACADEMY LYNN",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,163,128,10,null,null,429163128,429,null,"KIPP ACADEMY LYNN",128,"HAVERHILL",1]
[429,429163160,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,null,null,429,429163160,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,163,160,11,null,null,429163160,429,null,"KIPP ACADEMY LYNN",160,"LOWELL",2]
[429,429163163,"KIPP ACADEMY LYNN",0,0,120,596,355,470,0,60.561300000000003,null,179,34,23,1112,11,1541,null,null,null,null,null,null,null,null,429,429163163,"KIPP ACADEMY LYNN",0,0,120,596,355,470,0,0,179,34,23,693,0,0,86,333,null,163,163,11,null,null,429163163,429,null,"KIPP ACADEMY LYNN",163,"LYNN",1541]
[429,429163165,"KIPP ACADEMY LYNN",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,429,429163165,"KIPP ACADEMY LYNN",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,163,165,10,null,null,429163165,429,null,"KIPP ACADEMY LYNN",165,"MALDEN",1]
[429,429163168,"KIPP ACADEMY LYNN",0,0,0,2,1,0,0,0.1179,null,1,0,0,3,3,3,null,null,null,null,null,null,null,null,429,429163168,"KIPP ACADEMY LYNN",0,0,0,2,1,0,0,0,1,0,0,3,0,0,0,0,null,163,168,3,null,null,429163168,429,null,"KIPP ACADEMY LYNN",168,"MARBLEHEAD",3]
[429,429163181,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,429,429163181,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,163,181,10,null,null,429163181,429,null,"KIPP ACADEMY LYNN",181,"METHUEN",2]
[429,429163229,"KIPP ACADEMY LYNN",0,0,0,2,3,4,0,0.35370000000000001,null,0,1,0,4,9,9,null,null,null,null,null,null,null,null,429,429163229,"KIPP ACADEMY LYNN",0,0,0,2,3,4,0,0,0,1,0,1,0,0,0,3,null,163,229,9,null,null,429163229,429,null,"KIPP ACADEMY LYNN",229,"PEABODY",9]
[429,429163246,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,429,429163246,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,163,246,3,null,null,429163246,429,null,"KIPP ACADEMY LYNN",246,"READING",1]
[429,429163248,"KIPP ACADEMY LYNN",0,0,0,0,2,1,0,0.1179,null,0,0,0,3,11,3,null,null,null,null,null,null,null,null,429,429163248,"KIPP ACADEMY LYNN",0,0,0,0,2,1,0,0,0,0,0,2,0,0,0,1,null,163,248,11,null,null,429163248,429,null,"KIPP ACADEMY LYNN",248,"REVERE",3]
[429,429163258,"KIPP ACADEMY LYNN",0,0,1,13,4,6,0,0.94320000000000004,null,3,0,0,18,10,24,null,null,null,null,null,null,null,null,429,429163258,"KIPP ACADEMY LYNN",0,0,1,13,4,6,0,0,3,0,0,13,0,0,1,4,null,163,258,10,null,null,429163258,429,null,"KIPP ACADEMY LYNN",258,"SALEM",24]
[429,429163262,"KIPP ACADEMY LYNN",0,0,2,6,3,3,0,0.55020000000000002,null,2,0,0,13,9,14,null,null,null,null,null,null,null,null,429,429163262,"KIPP ACADEMY LYNN",0,0,2,6,3,3,0,0,2,0,0,9,0,0,2,2,null,163,262,9,null,null,429163262,429,null,"KIPP ACADEMY LYNN",262,"SAUGUS",14]
[429,429163291,"KIPP ACADEMY LYNN",0,0,0,1,1,2,0,0.15720000000000001,null,1,0,0,4,5,4,null,null,null,null,null,null,null,null,429,429163291,"KIPP ACADEMY LYNN",0,0,0,1,1,2,0,0,1,0,0,2,0,0,0,2,null,163,291,5,null,null,429163291,429,null,"KIPP ACADEMY LYNN",291,"SWAMPSCOTT",4]
[429,429163305,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,null,null,429,429163305,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,163,305,4,null,null,429163305,429,null,"KIPP ACADEMY LYNN",305,"WAKEFIELD",1]
[429,429163347,"KIPP ACADEMY LYNN",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,429,429163347,"KIPP ACADEMY LYNN",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,163,347,8,null,null,429163347,429,null,"KIPP ACADEMY LYNN",347,"WOBURN",1]
[430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,25,6,null,null,430170025,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",25,"BELLINGHAM",1]
[430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,27,48,0,2.9474999999999998,null,0,0,0,19,10,75,null,null,null,null,null,null,null,null,430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,27,48,0,0,0,0,0,4,0,0,0,15,null,170,64,10,null,null,430170064,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",64,"CLINTON",75]
[430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,9,0,0.35370000000000001,null,0,0,0,0,10,9,null,null,null,null,null,null,null,null,430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,null,170,100,10,null,null,430170100,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",100,"FRAMINGHAM",9]
[430,430170101,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,null,null,430,430170101,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,170,101,3,null,null,430170101,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",101,"FRANKLIN",2]
[430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,7,0,0.31440000000000001,null,0,0,0,0,4,8,null,null,null,null,null,null,null,null,430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,7,0,0,0,0,0,0,0,0,0,0,null,170,110,4,null,null,430170110,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",110,"GRAFTON",8]
[430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,null,null,430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,170,136,3,null,null,430170136,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",136,"HOLLISTON",2]
[430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,0,2,3,null,null,null,null,null,null,null,null,430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,170,139,2,null,null,430170139,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",139,"HOPKINTON",3]
[430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,94,107,0,7.8993000000000002,null,0,4,0,32,7,201,null,null,null,null,null,null,null,null,430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,94,107,0,0,0,4,0,13,0,0,0,19,null,170,141,7,null,null,430170141,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",141,"HUDSON",201]
[430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,2,0,0.1179,null,0,0,0,2,10,3,null,null,null,null,null,null,null,null,430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,2,null,170,153,10,null,null,430170153,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",153,"LEOMINSTER",3]
[430,430170162,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,430,430170162,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,162,5,null,null,430170162,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",162,"LUNENBURG",1]
[430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,263,261,0,20.5932,null,0,32,9,134,10,524,null,null,null,null,null,null,null,null,430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,263,261,0,0,0,32,9,83,0,0,0,51,null,170,170,10,null,null,430170170,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",170,"MARLBOROUGH",524]
[430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,27,35,0,2.4365999999999999,null,0,0,0,2,5,62,null,null,null,null,null,null,null,null,430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,27,35,0,0,0,0,0,1,0,0,0,1,null,170,174,5,null,null,430170174,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",174,"MAYNARD",62]
[430,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,430,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,170,185,10,null,null,430170185,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",185,"MILFORD",2]
[430,430170186,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,430,430170186,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,186,7,null,null,430170186,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",186,"MILLBURY",1]
[430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,0,3,3,null,null,null,null,null,null,null,null,430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,170,198,3,null,null,430170198,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",198,"NATICK",3]
[430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,13,0,0.58950000000000002,null,0,0,0,0,4,15,null,null,null,null,null,null,null,null,430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,13,0,0,0,0,0,0,0,0,0,0,null,170,271,4,null,null,430170271,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",271,"SHREWSBURY",15]
[430,430170314,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,430,430170314,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,314,7,null,null,430170314,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",314,"WATERTOWN",1]
[430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,6,0,0.31440000000000001,null,0,0,0,5,4,8,null,null,null,null,null,null,null,null,430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,6,0,0,0,0,0,1,0,0,0,4,null,170,321,4,null,null,430170321,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",321,"WESTBOROUGH",8]
[430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,6,0,0.23580000000000001,null,0,0,0,4,11,6,null,null,null,null,null,null,null,null,430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,4,null,170,348,11,null,null,430170348,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",348,"WORCESTER",6]
[430,430170600,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,430,430170600,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,170,600,3,null,null,430170600,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",600,"ACTON BOXBOROUGH",1]
[430,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,null,null,430,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,170,616,7,null,null,430170616,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",616,"AYER SHIRLEY",2]
[430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,5,0,0.39300000000000002,null,0,0,0,4,4,10,null,null,null,null,null,null,null,null,430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,5,0,0,0,0,0,2,0,0,0,2,null,170,620,4,null,null,430170620,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",620,"BERLIN BOYLSTON",10]
[430,430170673,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,null,null,430,430170673,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,673,2,null,null,430170673,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",673,"GROTON DUNSTABLE",1]
[430,430170690,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,null,null,430,430170690,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,170,690,4,null,null,430170690,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",690,"KING PHILIP",2]
[430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,null,null,430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,170,710,3,null,null,430170710,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",710,"MENDON UPTON",2]
[430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,6,0,0.35370000000000001,null,0,0,0,0,3,9,null,null,null,null,null,null,null,null,430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,6,0,0,0,0,0,0,0,0,0,0,null,170,725,3,null,null,430170725,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",725,"NASHOBA",9]
[430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,5,0,0.19650000000000001,null,0,0,0,0,3,5,null,null,null,null,null,null,null,null,430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,null,170,730,3,null,null,430170730,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",730,"NORTHBORO SOUTHBORO",5]
[430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,null,null,430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,170,735,6,null,null,430170735,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",735,"NORTH MIDDLESEX",2]
[430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,4,0,0.19650000000000001,null,0,0,0,3,4,5,null,null,null,null,null,null,null,null,430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,2,null,170,775,4,null,null,430170775,430,null,"ADVANCED MATH AND SCIENCE ACADEMY",775,{"$f":"VLOOKUP(BD202,distinfo,2,FALSE)","v":"WACHUSETT"},5]
[432,432712020,"CAPE COD LIGHTHOUSE",{"$f":"ROUND(AD203,0)","v":0},{"$f":"ROUND(AE203,0)","v":0},{"$f":"ROUND(AF203,0)","v":0},{"$f":"ROUND(AG203,0)","v":0},{"$f":"ROUND(AH203,0)","v":93},{"$f":"ROUND(AI203,0)-J203","v":0},{"$f":"ROUND(AJ203,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF203:AI203)+(AE203*0.5))+$K$5*AJ203,4)","v":3.6549},null,{"$f":"ROUND(AL203+(AK203*0.5),0)","v":0},{"$f":"ROUND(AM203,0)","v":3},{"$f":"ROUND(AN203,0)","v":0},{"$f":"ROUND(((AP203+AQ203)*0.5)+AO203+AR203+AS203,0)","v":42},{"$f":"AW203","v":10},{"$f":"SUM(F203:I203)+ROUND(D203*0.5,0)+ROUND(J203,0)","v":93},null,null,null,null,null,null,null,null,432,432712020,"CAPE COD LIGHTHOUSE",0,0,0,0,93,0,0,0,0,3,0,42,0,0,0,0,null,712,20,10,null,null,{"$f":"AB203","v":432712020},{"$f":"AA203","v":432},null,{"$f":"AC203","v":"CAPE COD LIGHTHOUSE"},{"$f":"AV203","v":20},"BARNSTABLE",{"$f":"SUM(AD203:AJ203)","v":93}]
[432,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,432,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,712,172,8,null,null,432712172,432,null,"CAPE COD LIGHTHOUSE",172,"MASHPEE",1]
[432,432712201,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,432,432712201,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,712,201,12,null,null,432712201,432,null,"CAPE COD LIGHTHOUSE",201,"NEW BEDFORD",1]
[432,432712242,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,432,432712242,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,712,242,10,null,null,432712242,432,null,"CAPE COD LIGHTHOUSE",242,"PROVINCETOWN",1]
[432,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,15,0,0,0.58950000000000002,null,0,0,0,7,5,15,null,null,null,null,null,null,null,null,432,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,15,0,0,0,0,0,0,7,0,0,0,0,null,712,261,5,null,null,432712261,432,null,"CAPE COD LIGHTHOUSE",261,"SANDWICH",15]
[432,432712300,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,432,432712300,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,712,300,9,null,null,432712300,432,null,"CAPE COD LIGHTHOUSE",300,"TRURO",1]
[432,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,42,0,0,1.6506000000000001,null,0,0,0,24,10,42,null,null,null,null,null,null,null,null,432,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,42,0,0,0,0,0,0,24,0,0,0,0,null,712,645,10,null,null,432712645,432,null,"CAPE COD LIGHTHOUSE",645,"DENNIS YARMOUTH",42]
[432,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,76,0,0,2.9868000000000001,null,0,0,0,40,7,76,null,null,null,null,null,null,null,null,432,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,76,0,0,0,0,0,0,40,0,0,0,0,null,712,660,7,null,null,432712660,432,null,"CAPE COD LIGHTHOUSE",660,"NAUSET",76]
[432,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,21,0,0,0.82530000000000003,null,0,0,0,9,8,21,null,null,null,null,null,null,null,null,432,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,21,0,0,0,0,0,0,9,0,0,0,0,null,712,712,8,null,null,432712712,432,null,"CAPE COD LIGHTHOUSE",712,"MONOMOY",21]
[435,435301009,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,null,null,435,435301009,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,301,9,3,null,null,435301009,435,null,"INNOVATION ACADEMY",9,"ANDOVER",2]
[435,435301031,"INNOVATION ACADEMY",0,0,0,9,22,34,0,2.5545,null,0,0,0,14,5,65,null,null,null,null,null,null,null,null,435,435301031,"INNOVATION ACADEMY",0,0,0,9,22,34,0,0,0,0,0,8,0,0,0,6,null,301,31,5,null,null,435301031,435,null,"INNOVATION ACADEMY",31,"BILLERICA",65]
[435,435301056,"INNOVATION ACADEMY",0,0,0,6,33,40,0,3.1046999999999998,null,0,0,0,12,4,79,null,null,null,null,null,null,null,null,435,435301056,"INNOVATION ACADEMY",0,0,0,6,33,40,0,0,0,0,0,4,0,0,0,8,null,301,56,4,null,null,435301056,435,null,"INNOVATION ACADEMY",56,"CHELMSFORD",79]
[435,435301079,"INNOVATION ACADEMY",0,0,0,24,59,64,0,5.7770999999999999,null,1,1,1,43,7,147,null,null,null,null,null,null,null,null,435,435301079,"INNOVATION ACADEMY",0,0,0,24,59,64,0,0,1,1,1,19,0,0,0,24,null,301,79,7,null,null,435301079,435,null,"INNOVATION ACADEMY",79,"DRACUT",147]
[435,435301149,"INNOVATION ACADEMY",0,0,0,0,1,6,0,0.27510000000000001,null,0,0,1,4,12,7,null,null,null,null,null,null,null,null,435,435301149,"INNOVATION ACADEMY",0,0,0,0,1,6,0,0,0,0,1,1,0,0,0,3,null,301,149,12,null,null,435301149,435,null,"INNOVATION ACADEMY",149,"LAWRENCE",7]
[435,435301160,"INNOVATION ACADEMY",0,0,0,56,115,169,0,13.362,null,0,2,6,158,11,340,null,null,null,null,null,null,null,null,435,435301160,"INNOVATION ACADEMY",0,0,0,56,115,169,0,0,0,2,6,81,0,0,0,77,null,301,160,11,null,null,435301160,435,null,"INNOVATION ACADEMY",160,"LOWELL",340]
[435,435301181,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,435,435301181,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,301,181,10,null,null,435301181,435,null,"INNOVATION ACADEMY",181,"METHUEN",1]
[435,435301211,"INNOVATION ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,null,null,435,435301211,"INNOVATION ACADEMY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,301,211,5,null,null,435301211,435,null,"INNOVATION ACADEMY",211,"NORTH ANDOVER",2]
[435,435301295,"INNOVATION ACADEMY",0,0,0,4,15,14,0,1.2968999999999999,null,0,0,0,8,5,33,null,null,null,null,null,null,null,null,435,435301295,"INNOVATION ACADEMY",0,0,0,4,15,14,0,0,0,0,0,4,0,0,0,4,null,301,295,5,null,null,435301295,435,null,"INNOVATION ACADEMY",295,"TEWKSBURY",33]
[435,435301301,"INNOVATION ACADEMY",0,0,0,5,38,37,0,3.1440000000000001,null,1,0,0,27,5,80,null,null,null,null,null,null,null,null,435,435301301,"INNOVATION ACADEMY",0,0,0,5,38,37,0,0,1,0,0,14,0,0,0,13,null,301,301,5,null,null,435301301,435,null,"INNOVATION ACADEMY",301,"TYNGSBOROUGH",80]
[435,435301308,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,1,1,10,1,null,null,null,null,null,null,null,null,435,435301308,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,301,308,10,null,null,435301308,435,null,"INNOVATION ACADEMY",308,"WALTHAM",1]
[435,435301326,"INNOVATION ACADEMY",0,0,0,1,2,4,0,0.27510000000000001,null,0,0,0,1,2,7,null,null,null,null,null,null,null,null,435,435301326,"INNOVATION ACADEMY",0,0,0,1,2,4,0,0,0,0,0,1,0,0,0,0,null,301,326,2,null,null,435301326,435,null,"INNOVATION ACADEMY",326,"WESTFORD",7]
[435,435301342,"INNOVATION ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,435,435301342,"INNOVATION ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,301,342,3,null,null,435301342,435,null,"INNOVATION ACADEMY",342,"WILMINGTON",1]
[435,435301616,"INNOVATION ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,435,435301616,"INNOVATION ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,301,616,7,null,null,435301616,435,null,"INNOVATION ACADEMY",616,"AYER SHIRLEY",1]
[435,435301673,"INNOVATION ACADEMY",0,0,0,0,4,10,0,0.55020000000000002,null,0,0,0,1,2,14,null,null,null,null,null,null,null,null,435,435301673,"INNOVATION ACADEMY",0,0,0,0,4,10,0,0,0,0,0,1,0,0,0,0,null,301,673,2,null,null,435301673,435,null,"INNOVATION ACADEMY",673,"GROTON DUNSTABLE",14]
[435,435301725,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,435,435301725,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,301,725,3,null,null,435301725,435,null,"INNOVATION ACADEMY",725,"NASHOBA",1]
[435,435301735,"INNOVATION ACADEMY",0,0,0,0,6,1,0,0.27510000000000001,null,0,0,0,5,6,7,null,null,null,null,null,null,null,null,435,435301735,"INNOVATION ACADEMY",0,0,0,0,6,1,0,0,0,0,0,4,0,0,0,1,null,301,735,6,null,null,435301735,435,null,"INNOVATION ACADEMY",735,"NORTH MIDDLESEX",7]
[436,436049010,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,null,null,436,436049010,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,49,10,3,null,null,436049010,436,null,"COMMUNITY CS OF CAMBRIDGE",10,"ARLINGTON",2]
[436,436049026,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,436,436049026,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,26,3,null,null,436049026,436,null,"COMMUNITY CS OF CAMBRIDGE",26,"BELMONT",1]
[436,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,5,12,0,0.66810000000000003,null,0,0,1,7,11,17,null,null,null,null,null,null,null,null,436,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,5,12,0,0,0,0,1,3,0,0,0,4,null,49,35,11,null,null,436049035,436,null,"COMMUNITY CS OF CAMBRIDGE",35,"BOSTON",17]
[436,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,89,89,0,6.9954000000000001,null,0,24,11,135,7,178,null,null,null,null,null,null,null,null,436,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,89,89,0,0,0,24,11,63,0,0,0,72,null,49,49,7,null,null,436049049,436,null,"COMMUNITY CS OF CAMBRIDGE",49,"CAMBRIDGE",178]
[436,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,5,0,0.19650000000000001,null,0,0,0,5,12,5,null,null,null,null,null,null,null,null,436,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5,null,49,57,12,null,null,436049057,436,null,"COMMUNITY CS OF CAMBRIDGE",57,"CHELSEA",5]
[436,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,10,3,0,0.51090000000000002,null,0,3,0,9,11,13,null,null,null,null,null,null,null,null,436,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,10,3,0,0,0,3,0,6,0,0,0,3,null,49,93,11,null,null,436049093,436,null,"COMMUNITY CS OF CAMBRIDGE",93,"EVERETT",13]
[436,436049095,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,436,436049095,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,95,12,null,null,436049095,436,null,"COMMUNITY CS OF CAMBRIDGE",95,"FALL RIVER",1]
[436,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,436,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,133,9,null,null,436049133,436,null,"COMMUNITY CS OF CAMBRIDGE",133,"HOLBROOK",1]
[436,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,12,2,null,null,null,null,null,null,null,null,436,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,49,149,12,null,null,436049149,436,null,"COMMUNITY CS OF CAMBRIDGE",149,"LAWRENCE",2]
[436,436049153,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,436,436049153,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,153,10,null,null,436049153,436,null,"COMMUNITY CS OF CAMBRIDGE",153,"LEOMINSTER",1]
[436,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,null,null,436,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,155,2,null,null,436049155,436,null,"COMMUNITY CS OF CAMBRIDGE",155,"LEXINGTON",1]
[436,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,436,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,163,11,null,null,436049163,436,null,"COMMUNITY CS OF CAMBRIDGE",163,"LYNN",1]
[436,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,6,0,0.27510000000000001,null,0,0,1,5,10,7,null,null,null,null,null,null,null,null,436,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,6,0,0,0,0,1,1,0,0,0,4,null,49,165,10,null,null,436049165,436,null,"COMMUNITY CS OF CAMBRIDGE",165,"MALDEN",7]
[436,436049170,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,436,436049170,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,170,10,null,null,436049170,436,null,"COMMUNITY CS OF CAMBRIDGE",170,"MARLBOROUGH",1]
[436,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,5,0,0.31440000000000001,null,0,3,1,5,8,8,null,null,null,null,null,null,null,null,436,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,5,0,0,0,3,1,2,0,0,0,3,null,49,176,8,null,null,436049176,436,null,"COMMUNITY CS OF CAMBRIDGE",176,"MEDFORD",8]
[436,436049229,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,436,436049229,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,229,9,null,null,436049229,436,null,"COMMUNITY CS OF CAMBRIDGE",229,"PEABODY",1]
[436,436049243,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,436,436049243,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,243,9,null,null,436049243,436,null,"COMMUNITY CS OF CAMBRIDGE",243,"QUINCY",1]
[436,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,436,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,49,244,10,null,null,436049244,436,null,"COMMUNITY CS OF CAMBRIDGE",244,"RANDOLPH",2]
[436,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,7,0,0.35370000000000001,null,0,0,1,8,11,9,null,null,null,null,null,null,null,null,436,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,7,0,0,0,0,1,2,0,0,0,6,null,49,248,11,null,null,436049248,436,null,"COMMUNITY CS OF CAMBRIDGE",248,"REVERE",9]
[436,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,3,0,0.19650000000000001,null,0,0,0,3,10,5,null,null,null,null,null,null,null,null,436,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,3,0,0,0,0,0,2,0,0,0,1,null,49,274,10,null,null,436049274,436,null,"COMMUNITY CS OF CAMBRIDGE",274,"SOMERVILLE",5]
[436,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,436,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,308,10,null,null,436049308,436,null,"COMMUNITY CS OF CAMBRIDGE",308,"WALTHAM",1]
[436,436049314,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,436,436049314,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,314,7,null,null,436049314,436,null,"COMMUNITY CS OF CAMBRIDGE",314,"WATERTOWN",1]
[436,436049347,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,8,1,null,null,null,null,null,null,null,null,436,436049347,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,49,347,8,null,null,436049347,436,null,"COMMUNITY CS OF CAMBRIDGE",347,"WOBURN",1]
[436,436049616,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,7,1,null,null,null,null,null,null,null,null,436,436049616,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,49,616,7,null,null,436049616,436,null,"COMMUNITY CS OF CAMBRIDGE",616,"AYER SHIRLEY",1]
[437,437035035,"CITY ON A HILL",0,0,0,0,0,188,0,7.3883999999999999,null,0,0,39,162,11,188,null,null,null,null,null,null,null,null,437,437035035,"CITY ON A HILL",0,0,0,0,0,188,0,0,0,0,39,0,0,0,0,162,null,35,35,11,null,null,437035035,437,null,"CITY ON A HILL",35,"BOSTON",188]
[437,437035044,"CITY ON A HILL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,437,437035044,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,44,11,null,null,437035044,437,null,"CITY ON A HILL",44,"BROCKTON",1]
[437,437035088,"CITY ON A HILL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,437,437035088,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,88,4,null,null,437035088,437,null,"CITY ON A HILL",88,"EASTON",1]
[437,437035093,"CITY ON A HILL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,null,null,437,437035093,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,93,11,null,null,437035093,437,null,"CITY ON A HILL",93,"EVERETT",1]
[437,437035100,"CITY ON A HILL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,437,437035100,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,100,10,null,null,437035100,437,null,"CITY ON A HILL",100,"FRAMINGHAM",1]
[437,437035176,"CITY ON A HILL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,437,437035176,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,176,8,null,null,437035176,437,null,"CITY ON A HILL",176,"MEDFORD",1]
[437,437035243,"CITY ON A HILL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,437,437035243,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,243,9,null,null,437035243,437,null,"CITY ON A HILL",243,"QUINCY",1]
[437,437035244,"CITY ON A HILL",0,0,0,0,0,3,0,0.1179,null,0,0,0,2,10,3,null,null,null,null,null,null,null,null,437,437035244,"CITY ON A HILL",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,35,244,10,null,null,437035244,437,null,"CITY ON A HILL",244,"RANDOLPH",3]
[437,437035336,"CITY ON A HILL",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,null,null,437,437035336,"CITY ON A HILL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,35,336,8,null,null,437035336,437,null,"CITY ON A HILL",336,"WEYMOUTH",2]
[438,438035035,"CODMAN ACADEMY",20,0,23,100,60,116,0,11.7507,null,28,7,7,269,11,309,null,null,null,null,null,null,null,null,438,438035035,"CODMAN ACADEMY",20,0,23,100,60,116,0,2,27,7,7,148,19,0,21,90,null,35,35,11,null,null,438035035,438,null,"CODMAN ACADEMY",35,"BOSTON",319]
[438,438035044,"CODMAN ACADEMY",0,0,0,3,1,2,0,0.23580000000000001,null,0,0,1,6,11,6,null,null,null,null,null,null,null,null,438,438035044,"CODMAN ACADEMY",0,0,0,3,1,2,0,0,0,0,1,4,0,0,0,2,null,35,44,11,null,null,438035044,438,null,"CODMAN ACADEMY",44,"BROCKTON",6]
[438,438035220,"CODMAN ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,438,438035220,"CODMAN ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,220,8,null,null,438035220,438,null,"CODMAN ACADEMY",220,"NORWOOD",1]
[438,438035243,"CODMAN ACADEMY",1,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,0,9,3,null,null,null,null,null,null,null,null,438,438035243,"CODMAN ACADEMY",1,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,35,243,9,null,null,438035243,438,null,"CODMAN ACADEMY",243,"QUINCY",3]
[438,438035244,"CODMAN ACADEMY",0,0,0,1,1,3,0,0.19650000000000001,null,0,1,0,4,10,5,null,null,null,null,null,null,null,null,438,438035244,"CODMAN ACADEMY",0,0,0,1,1,3,0,0,0,1,0,2,0,0,0,2,null,35,244,10,null,null,438035244,438,null,"CODMAN ACADEMY",244,{"$f":"VLOOKUP(BD266,distinfo,2,FALSE)","v":"RANDOLPH"},5]
[438,438035293,"CODMAN ACADEMY",{"$f":"ROUND(AD267,0)","v":0},{"$f":"ROUND(AE267,0)","v":0},{"$f":"ROUND(AF267,0)","v":0},{"$f":"ROUND(AG267,0)","v":0},{"$f":"ROUND(AH267,0)","v":0},{"$f":"ROUND(AI267,0)-J267","v":1},{"$f":"ROUND(AJ267,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF267:AI267)+(AE267*0.5))+$K$5*AJ267,4)","v":3.9300000000000002E-2},null,{"$f":"ROUND(AL267+(AK267*0.5),0)","v":0},{"$f":"ROUND(AM267,0)","v":0},{"$f":"ROUND(AN267,0)","v":0},{"$f":"ROUND(((AP267+AQ267)*0.5)+AO267+AR267+AS267,0)","v":1},{"$f":"AW267","v":10},{"$f":"SUM(F267:I267)+ROUND(D267*0.5,0)+ROUND(J267,0)","v":1},null,null,null,null,null,null,null,null,438,438035293,"CODMAN ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,293,10,null,null,{"$f":"AB267","v":438035293},{"$f":"AA267","v":438},null,{"$f":"AC267","v":"CODMAN ACADEMY"},{"$f":"AV267","v":293},"TAUNTON",{"$f":"SUM(AD267:AJ267)","v":1}]
[438,438035780,"CODMAN ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,438,438035780,"CODMAN ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,780,6,null,null,438035780,438,null,"CODMAN ACADEMY",780,"WHITMAN HANSON",1]
[439,439035035,"CONSERVATORY LAB",45,0,50,248,87,0,0,15.1305,null,37,3,0,320,11,408,null,null,null,null,null,null,null,null,439,439035035,"CONSERVATORY LAB",45,0,50,248,87,0,0,0,37,3,0,258,39,0,42,0,null,35,35,11,null,null,439035035,439,null,"CONSERVATORY LAB",35,"BOSTON",430]
[439,439035044,"CONSERVATORY LAB",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,null,null,439,439035044,"CONSERVATORY LAB",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,35,44,11,null,null,439035044,439,null,"CONSERVATORY LAB",44,"BROCKTON",2]
[439,439035073,"CONSERVATORY LAB",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,null,null,439,439035073,"CONSERVATORY LAB",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,73,6,null,null,439035073,439,null,"CONSERVATORY LAB",73,"DEDHAM",2]
[439,439035088,"CONSERVATORY LAB",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,439,439035088,"CONSERVATORY LAB",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,88,4,null,null,439035088,439,null,"CONSERVATORY LAB",88,"EASTON",1]
[439,439035220,"CONSERVATORY LAB",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,null,null,439,439035220,"CONSERVATORY LAB",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,35,220,8,null,null,439035220,439,null,"CONSERVATORY LAB",220,"NORWOOD",2]
[439,439035243,"CONSERVATORY LAB",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,439,439035243,"CONSERVATORY LAB",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,35,243,9,null,null,439035243,439,null,"CONSERVATORY LAB",243,"QUINCY",1]
[439,439035244,"CONSERVATORY LAB",0,0,0,3,1,0,0,0.15720000000000001,null,1,0,0,2,10,4,null,null,null,null,null,null,null,null,439,439035244,"CONSERVATORY LAB",0,0,0,3,1,0,0,0,1,0,0,2,0,0,0,0,null,35,244,10,null,null,439035244,439,null,"CONSERVATORY LAB",244,"RANDOLPH",4]
[439,439035285,"CONSERVATORY LAB",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,1,9,2,null,null,null,null,null,null,null,null,439,439035285,"CONSERVATORY LAB",0,0,0,2,0,0,0,0,0,0,0,1,0,0,0,0,null,35,285,9,null,null,439035285,439,null,"CONSERVATORY LAB",285,"STOUGHTON",2]
[440,440149009,"COMMUNITY DAY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,1,3,2,null,null,null,null,null,null,null,null,440,440149009,"COMMUNITY DAY",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,149,9,3,null,null,440149009,440,null,"COMMUNITY DAY",9,"ANDOVER",2]
[440,440149079,"COMMUNITY DAY",0,0,0,2,2,0,0,0.15720000000000001,null,2,1,0,3,7,4,null,null,null,null,null,null,null,null,440,440149079,"COMMUNITY DAY",0,0,0,2,2,0,0,0,2,1,0,3,0,0,0,0,null,149,79,7,null,null,440149079,440,null,"COMMUNITY DAY",79,"DRACUT",4]
[440,440149128,"COMMUNITY DAY",2,0,4,22,10,0,0,1.4148000000000001,null,6,0,0,33,10,37,null,null,null,null,null,null,null,null,440,440149128,"COMMUNITY DAY",2,0,4,22,10,0,0,1,5,0,0,28,2,0,4,0,null,149,128,10,null,null,440149128,440,null,"COMMUNITY DAY",128,"HAVERHILL",38]
[440,440149149,"COMMUNITY DAY",117,0,117,558,318,0,0,39.024900000000002,null,230,49,0,848,12,1052,null,null,null,null,null,null,null,null,440,440149149,"COMMUNITY DAY",117,0,117,558,318,0,0,65,197,49,0,703,95,0,97,0,null,149,149,12,null,null,440149149,440,null,"COMMUNITY DAY",149,"LAWRENCE",1110]
[440,440149160,"COMMUNITY DAY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,null,null,440,440149160,"COMMUNITY DAY",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,149,160,11,null,null,440149160,440,null,"COMMUNITY DAY",160,"LOWELL",2]
[440,440149181,"COMMUNITY DAY",2,0,6,18,15,0,0,1.5327,null,3,0,0,23,10,40,null,null,null,null,null,null,null,null,440,440149181,"COMMUNITY DAY",2,0,6,18,15,0,0,1,2,0,0,17,1,0,5,0,null,149,181,10,null,null,440149181,440,null,"COMMUNITY DAY",181,"METHUEN",41]
[440,440149211,"COMMUNITY DAY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,null,null,440,440149211,"COMMUNITY DAY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,149,211,5,null,null,440149211,440,null,"COMMUNITY DAY",211,"NORTH ANDOVER",2]
[440,440149745,"COMMUNITY DAY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,440,440149745,"COMMUNITY DAY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,149,745,4,null,null,440149745,440,null,"COMMUNITY DAY",745,"PENTUCKET",1]
[441,441281005,"SPRINGFIELD INTERNATIONAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,441,441281005,"SPRINGFIELD INTERNATIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,281,5,8,null,null,441281005,441,null,"SPRINGFIELD INTERNATIONAL",5,"AGAWAM",1]
[441,441281024,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,0,5,1,null,null,null,null,null,null,null,null,441,441281024,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,null,281,24,5,null,null,441281024,441,null,"SPRINGFIELD INTERNATIONAL",24,"BELCHERTOWN",1]
[441,441281061,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,1,2,11,2,null,null,null,null,null,null,null,null,441,441281061,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,0,0,0,1,1,0,0,0,1,null,281,61,11,null,null,441281061,441,null,"SPRINGFIELD INTERNATIONAL",61,"CHICOPEE",2]
[441,441281087,"SPRINGFIELD INTERNATIONAL",0,0,1,0,1,3,0,0.19650000000000001,null,0,0,0,2,6,5,null,null,null,null,null,null,null,null,441,441281087,"SPRINGFIELD INTERNATIONAL",0,0,1,0,1,3,0,0,0,0,0,0,0,0,0,2,null,281,87,6,null,null,441281087,441,null,"SPRINGFIELD INTERNATIONAL",87,"EAST LONGMEADOW",5]
[441,441281111,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,441,441281111,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,281,111,8,null,null,441281111,441,null,"SPRINGFIELD INTERNATIONAL",111,"GRANBY",2]
[441,441281161,"SPRINGFIELD INTERNATIONAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,441,441281161,"SPRINGFIELD INTERNATIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,281,161,8,null,null,441281161,441,null,"SPRINGFIELD INTERNATIONAL",161,"LUDLOW",1]
[441,441281191,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,441,441281191,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,281,191,8,null,null,441281191,441,null,"SPRINGFIELD INTERNATIONAL",191,"MONSON",1]
[441,441281210,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,441,441281210,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,210,6,null,null,441281210,441,null,"SPRINGFIELD INTERNATIONAL",210,"NORTHAMPTON",1]
[441,441281227,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,1,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,441,441281227,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,1,null,281,227,10,null,null,441281227,441,null,"SPRINGFIELD INTERNATIONAL",227,"PALMER",2]
[441,441281281,"SPRINGFIELD INTERNATIONAL",0,0,89,558,378,422,0,56.867100000000001,null,98,20,26,993,12,1447,null,null,null,null,null,null,null,null,441,441281281,"SPRINGFIELD INTERNATIONAL",0,0,89,558,378,422,0,0,98,20,26,658,0,0,71,264,null,281,281,12,null,null,441281281,441,null,"SPRINGFIELD INTERNATIONAL",281,"SPRINGFIELD",1447]
[441,441281325,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,null,null,441,441281325,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,281,325,9,null,null,441281325,441,null,"SPRINGFIELD INTERNATIONAL",325,"WESTFIELD",2]
[441,441281332,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,441,441281332,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,332,10,null,null,441281332,441,null,"SPRINGFIELD INTERNATIONAL",332,"WEST SPRINGFIELD",1]
[441,441281672,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,4,0,0.19650000000000001,null,0,0,0,5,10,5,null,null,null,null,null,null,null,null,441,441281672,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,4,null,281,672,10,null,null,441281672,441,null,"SPRINGFIELD INTERNATIONAL",672,"GATEWAY",5]
[441,441281680,"SPRINGFIELD INTERNATIONAL",0,0,0,1,4,2,0,0.27510000000000001,null,0,0,0,6,5,7,null,null,null,null,null,null,null,null,441,441281680,"SPRINGFIELD INTERNATIONAL",0,0,0,1,4,2,0,0,0,0,0,4,0,0,0,2,null,281,680,5,null,null,441281680,441,null,"SPRINGFIELD INTERNATIONAL",680,"HAMPDEN WILBRAHAM",7]
[444,444035016,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,444,444035016,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,16,8,null,null,444035016,444,null,"NEIGHBORHOOD HOUSE",16,"ATTLEBORO",1]
[444,444035035,"NEIGHBORHOOD HOUSE",38,0,35,239,206,298,0,30.575399999999998,null,35,17,21,551,11,797,null,null,null,null,null,null,null,null,444,444035035,"NEIGHBORHOOD HOUSE",38,0,35,239,206,298,0,0,35,17,21,308,26,0,24,206,null,35,35,11,null,null,444035035,444,null,"NEIGHBORHOOD HOUSE",35,"BOSTON",816]
[444,444035040,"NEIGHBORHOOD HOUSE",0,0,0,1,0,1,0,7.8600000000000003E-2,null,0,0,0,1,6,2,null,null,null,null,null,null,null,null,444,444035040,"NEIGHBORHOOD HOUSE",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,1,null,35,40,6,null,null,444035040,444,null,"NEIGHBORHOOD HOUSE",40,"BRAINTREE",2]
[444,444035044,"NEIGHBORHOOD HOUSE",0,0,0,5,2,4,0,0.43230000000000002,null,0,0,0,8,11,11,null,null,null,null,null,null,null,null,444,444035044,"NEIGHBORHOOD HOUSE",0,0,0,5,2,4,0,0,0,0,0,6,0,0,0,2,null,35,44,11,null,null,444035044,444,null,"NEIGHBORHOOD HOUSE",44,"BROCKTON",11]
[444,444035073,"NEIGHBORHOOD HOUSE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,1,6,2,null,null,null,null,null,null,null,null,444,444035073,"NEIGHBORHOOD HOUSE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,null,35,73,6,null,null,444035073,444,null,"NEIGHBORHOOD HOUSE",73,"DEDHAM",2]
[444,444035100,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,444,444035100,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,100,10,null,null,444035100,444,null,"NEIGHBORHOOD HOUSE",100,"FRAMINGHAM",1]
[444,444035133,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,444,444035133,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,133,9,null,null,444035133,444,null,"NEIGHBORHOOD HOUSE",133,"HOLBROOK",1]
[444,444035189,"NEIGHBORHOOD HOUSE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,null,null,444,444035189,"NEIGHBORHOOD HOUSE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,189,3,null,null,444035189,444,null,"NEIGHBORHOOD HOUSE",189,"MILTON",2]
[444,444035220,"NEIGHBORHOOD HOUSE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,444,444035220,"NEIGHBORHOOD HOUSE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,220,8,null,null,444035220,444,null,"NEIGHBORHOOD HOUSE",220,"NORWOOD",1]
[444,444035243,"NEIGHBORHOOD HOUSE",0,0,0,2,1,1,0,0.15720000000000001,null,2,0,0,4,9,4,null,null,null,null,null,null,null,null,444,444035243,"NEIGHBORHOOD HOUSE",0,0,0,2,1,1,0,0,2,0,0,3,0,0,0,1,null,35,243,9,null,null,444035243,444,null,"NEIGHBORHOOD HOUSE",243,"QUINCY",4]
[444,444035244,"NEIGHBORHOOD HOUSE",0,0,2,3,1,5,0,0.43230000000000002,null,1,0,1,8,10,11,null,null,null,null,null,null,null,null,444,444035244,"NEIGHBORHOOD HOUSE",0,0,2,3,1,5,0,0,1,0,1,4,0,0,2,2,null,35,244,10,null,null,444035244,444,null,"NEIGHBORHOOD HOUSE",244,"RANDOLPH",11]
[444,444035285,"NEIGHBORHOOD HOUSE",0,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,null,null,444,444035285,"NEIGHBORHOOD HOUSE",0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,285,9,null,null,444035285,444,null,"NEIGHBORHOOD HOUSE",285,"STOUGHTON",2]
[444,444035336,"NEIGHBORHOOD HOUSE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,null,null,444,444035336,"NEIGHBORHOOD HOUSE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,35,336,8,null,null,444035336,444,null,"NEIGHBORHOOD HOUSE",336,"WEYMOUTH",2]
[445,445348017,"ABBY KELLEY FOSTER",0,0,0,4,1,0,0,0.19650000000000001,null,3,0,0,4,6,5,null,null,null,null,null,null,null,null,445,445348017,"ABBY KELLEY FOSTER",0,0,0,4,1,0,0,0,3,0,0,4,0,0,0,0,null,348,17,6,null,null,445348017,445,null,"ABBY KELLEY FOSTER",17,"AUBURN",5]
[445,445348097,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,7.8600000000000003E-2,null,1,0,0,2,11,2,null,null,null,null,null,null,null,null,445,445348097,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,0,1,0,0,2,0,0,0,0,null,348,97,11,null,null,445348097,445,null,"ABBY KELLEY FOSTER",97,"FITCHBURG",2]
[445,445348110,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0.1179,null,0,0,0,1,4,3,null,null,null,null,null,null,null,null,445,445348110,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0,0,0,0,0,0,0,0,1,null,348,110,4,null,null,445348110,445,null,"ABBY KELLEY FOSTER",110,"GRAFTON",3]
[445,445348151,"ABBY KELLEY FOSTER",0,0,3,10,4,2,0,0.74670000000000003,null,4,1,0,13,8,19,null,null,null,null,null,null,null,null,445,445348151,"ABBY KELLEY FOSTER",0,0,3,10,4,2,0,0,4,1,0,9,0,0,2,2,null,348,151,8,null,null,445348151,445,null,"ABBY KELLEY FOSTER",151,"LEICESTER",19]
[445,445348153,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0.1179,null,0,0,0,2,10,3,null,null,null,null,null,null,null,null,445,445348153,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0,0,0,0,2,0,0,0,0,null,348,153,10,null,null,445348153,445,null,"ABBY KELLEY FOSTER",153,"LEOMINSTER",3]
[445,445348170,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,445,445348170,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,348,170,10,null,null,445348170,445,null,"ABBY KELLEY FOSTER",170,"MARLBOROUGH",1]
[445,445348186,"ABBY KELLEY FOSTER",0,0,1,4,3,1,0,0.35370000000000001,null,0,0,0,6,7,9,null,null,null,null,null,null,null,null,445,445348186,"ABBY KELLEY FOSTER",0,0,1,4,3,1,0,0,0,0,0,4,0,0,1,1,null,348,186,7,null,null,445348186,445,null,"ABBY KELLEY FOSTER",186,"MILLBURY",9]
[445,445348226,"ABBY KELLEY FOSTER",0,0,1,11,8,5,0,0.98250000000000004,null,4,0,1,14,9,25,null,null,null,null,null,null,null,null,445,445348226,"ABBY KELLEY FOSTER",0,0,1,11,8,5,0,0,4,0,1,13,0,0,0,1,null,348,226,9,null,null,445348226,445,null,"ABBY KELLEY FOSTER",226,"OXFORD",25]
[445,445348227,"ABBY KELLEY FOSTER",0,0,1,0,0,0,0,3.9300000000000002E-2,null,1,0,0,1,10,1,null,null,null,null,null,null,null,null,445,445348227,"ABBY KELLEY FOSTER",0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,null,348,227,10,null,null,445348227,445,null,"ABBY KELLEY FOSTER",227,"PALMER",1]
[445,445348271,"ABBY KELLEY FOSTER",0,0,0,1,2,2,0,0.19650000000000001,null,1,1,0,4,4,5,null,null,null,null,null,null,null,null,445,445348271,"ABBY KELLEY FOSTER",0,0,0,1,2,2,0,0,1,1,0,2,0,0,0,2,null,348,271,4,null,null,445348271,445,null,"ABBY KELLEY FOSTER",271,"SHREWSBURY",5]
[445,445348316,"ABBY KELLEY FOSTER",0,0,0,7,0,3,0,0.39300000000000002,null,1,0,0,9,11,10,null,null,null,null,null,null,null,null,445,445348316,"ABBY KELLEY FOSTER",0,0,0,7,0,3,0,0,1,0,0,7,0,0,0,2,null,348,316,11,null,null,445348316,445,null,"ABBY KELLEY FOSTER",316,"WEBSTER",10]
[445,445348322,"ABBY KELLEY FOSTER",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,445,445348322,"ABBY KELLEY FOSTER",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,348,322,6,null,null,445348322,445,null,"ABBY KELLEY FOSTER",322,"WEST BOYLSTON",1]
[445,445348348,"ABBY KELLEY FOSTER",0,0,114,567,318,308,0,51.365099999999998,null,267,21,7,904,11,1307,null,null,null,null,null,null,null,null,445,445348348,"ABBY KELLEY FOSTER",0,0,114,567,318,308,0,0,267,21,7,625,0,0,80,199,null,348,348,11,null,null,445348348,445,null,"ABBY KELLEY FOSTER",348,"WORCESTER",1307]
[445,445348620,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,445,445348620,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,348,620,4,null,null,445348620,445,null,"ABBY KELLEY FOSTER",620,"BERLIN BOYLSTON",1]
[445,445348658,"ABBY KELLEY FOSTER",0,0,0,1,3,2,0,0.23580000000000001,null,0,0,0,5,7,6,null,null,null,null,null,null,null,null,445,445348658,"ABBY KELLEY FOSTER",0,0,0,1,3,2,0,0,0,0,0,3,0,0,0,2,null,348,658,7,null,null,445348658,445,null,"ABBY KELLEY FOSTER",658,"DUDLEY CHARLTON",6]
[445,445348753,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0.1179,null,0,0,0,0,7,3,null,null,null,null,null,null,null,null,445,445348753,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0,0,0,0,0,0,0,0,0,null,348,753,7,null,null,445348753,445,null,"ABBY KELLEY FOSTER",753,"QUABBIN",3]
[445,445348767,"ABBY KELLEY FOSTER",0,0,0,1,0,1,0,7.8600000000000003E-2,null,1,0,0,1,10,2,null,null,null,null,null,null,null,null,445,445348767,"ABBY KELLEY FOSTER",0,0,0,1,0,1,0,0,1,0,0,1,0,0,0,0,null,348,767,10,null,null,445348767,445,null,"ABBY KELLEY FOSTER",767,"SPENCER EAST BROOKFIELD",2]
[445,445348775,"ABBY KELLEY FOSTER",0,0,1,4,3,10,0,0.70740000000000003,null,2,0,0,4,4,18,null,null,null,null,null,null,null,null,445,445348775,"ABBY KELLEY FOSTER",0,0,1,4,3,10,0,0,2,0,0,2,0,0,1,1,null,348,775,4,null,null,445348775,445,null,"ABBY KELLEY FOSTER",775,"WACHUSETT",18]
[446,446099001,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,446,446099001,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,99,1,7,null,null,446099001,446,null,"FOXBOROUGH REGIONAL",1,{"$f":"VLOOKUP(BD330,distinfo,2,FALSE)","v":"ABINGTON"},1]
[446,446099016,"FOXBOROUGH REGIONAL",{"$f":"ROUND(AD331,0)","v":0},{"$f":"ROUND(AE331,0)","v":0},{"$f":"ROUND(AF331,0)","v":13},{"$f":"ROUND(AG331,0)","v":103},{"$f":"ROUND(AH331,0)","v":35},{"$f":"ROUND(AI331,0)-J331","v":49},{"$f":"ROUND(AJ331,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF331:AI331)+(AE331*0.5))+$K$5*AJ331,4)","v":7.86},null,{"$f":"ROUND(AL331+(AK331*0.5),0)","v":9},{"$f":"ROUND(AM331,0)","v":1},{"$f":"ROUND(AN331,0)","v":1},{"$f":"ROUND(((AP331+AQ331)*0.5)+AO331+AR331+AS331,0)","v":86},{"$f":"AW331","v":8},{"$f":"SUM(F331:I331)+ROUND(D331*0.5,0)+ROUND(J331,0)","v":200},null,null,null,null,null,null,null,null,446,446099016,"FOXBOROUGH REGIONAL",0,0,13,103,35,49,0,0,9,1,1,63,0,0,8,15,null,99,16,8,null,null,{"$f":"AB331","v":446099016},{"$f":"AA331","v":446},null,{"$f":"AC331","v":"FOXBOROUGH REGIONAL"},{"$f":"AV331","v":16},"ATTLEBORO",{"$f":"SUM(AD331:AJ331)","v":200}]
[446,446099018,"FOXBOROUGH REGIONAL",0,0,0,2,2,1,0,0.19650000000000001,null,0,0,0,2,9,5,null,null,null,null,null,null,null,null,446,446099018,"FOXBOROUGH REGIONAL",0,0,0,2,2,1,0,0,0,0,0,2,0,0,0,0,null,99,18,9,null,null,446099018,446,null,"FOXBOROUGH REGIONAL",18,"AVON",5]
[446,446099025,"FOXBOROUGH REGIONAL",0,0,0,1,0,3,0,0.15720000000000001,null,0,0,0,0,6,4,null,null,null,null,null,null,null,null,446,446099025,"FOXBOROUGH REGIONAL",0,0,0,1,0,3,0,0,0,0,0,0,0,0,0,0,null,99,25,6,null,null,446099025,446,null,"FOXBOROUGH REGIONAL",25,"BELLINGHAM",4]
[446,446099044,"FOXBOROUGH REGIONAL",0,0,53,334,187,159,0,28.806899999999999,null,63,18,10,471,11,733,null,null,null,null,null,null,null,null,446,446099044,"FOXBOROUGH REGIONAL",0,0,53,334,187,159,0,0,63,18,10,345,0,0,34,92,null,99,44,11,null,null,446099044,446,null,"FOXBOROUGH REGIONAL",44,"BROCKTON",733]
[446,446099050,"FOXBOROUGH REGIONAL",0,0,1,2,0,6,0,0.35370000000000001,null,0,0,0,5,5,9,null,null,null,null,null,null,null,null,446,446099050,"FOXBOROUGH REGIONAL",0,0,1,2,0,6,0,0,0,0,0,2,0,0,0,3,null,99,50,5,null,null,446099050,446,null,"FOXBOROUGH REGIONAL",50,"CANTON",9]
[446,446099083,"FOXBOROUGH REGIONAL",0,0,0,1,0,1,0,7.8600000000000003E-2,null,0,0,0,1,6,2,null,null,null,null,null,null,null,null,446,446099083,"FOXBOROUGH REGIONAL",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,null,99,83,6,null,null,446099083,446,null,"FOXBOROUGH REGIONAL",83,"EAST BRIDGEWATER",2]
[446,446099088,"FOXBOROUGH REGIONAL",0,0,6,8,3,6,0,0.90390000000000004,null,1,0,0,13,4,23,null,null,null,null,null,null,null,null,446,446099088,"FOXBOROUGH REGIONAL",0,0,6,8,3,6,0,0,1,0,0,9,0,0,3,1,null,99,88,4,null,null,446099088,446,null,"FOXBOROUGH REGIONAL",88,"EASTON",23]
[446,446099095,"FOXBOROUGH REGIONAL",0,0,0,0,2,1,0,0.1179,null,0,0,0,2,12,3,null,null,null,null,null,null,null,null,446,446099095,"FOXBOROUGH REGIONAL",0,0,0,0,2,1,0,0,0,0,0,1,0,0,0,1,null,99,95,12,null,null,446099095,446,null,"FOXBOROUGH REGIONAL",95,"FALL RIVER",3]
[446,446099099,"FOXBOROUGH REGIONAL",0,0,12,45,17,16,0,3.5369999999999999,null,6,0,2,44,5,90,null,null,null,null,null,null,null,null,446,446099099,"FOXBOROUGH REGIONAL",0,0,12,45,17,16,0,0,6,0,2,30,0,0,7,7,null,99,99,5,null,null,446099099,446,null,"FOXBOROUGH REGIONAL",99,"FOXBOROUGH",90]
[446,446099101,"FOXBOROUGH REGIONAL",0,0,0,1,2,1,0,0.15720000000000001,null,0,0,0,4,3,4,null,null,null,null,null,null,null,null,446,446099101,"FOXBOROUGH REGIONAL",0,0,0,1,2,1,0,0,0,0,0,3,0,0,0,1,null,99,101,3,null,null,446099101,446,null,"FOXBOROUGH REGIONAL",101,"FRANKLIN",4]
[446,446099133,"FOXBOROUGH REGIONAL",0,0,0,6,1,1,0,0.31440000000000001,null,1,0,0,6,9,8,null,null,null,null,null,null,null,null,446,446099133,"FOXBOROUGH REGIONAL",0,0,0,6,1,1,0,0,1,0,0,5,0,0,0,1,null,99,133,9,null,null,446099133,446,null,"FOXBOROUGH REGIONAL",133,"HOLBROOK",8]
[446,446099136,"FOXBOROUGH REGIONAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,446,446099136,"FOXBOROUGH REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,99,136,3,null,null,446099136,446,null,"FOXBOROUGH REGIONAL",136,"HOLLISTON",1]
[446,446099167,"FOXBOROUGH REGIONAL",0,0,4,23,7,10,0,1.7292000000000001,null,0,0,0,25,4,44,null,null,null,null,null,null,null,null,446,446099167,"FOXBOROUGH REGIONAL",0,0,4,23,7,10,0,0,0,0,0,19,0,0,2,4,null,99,167,4,null,null,446099167,446,null,"FOXBOROUGH REGIONAL",167,"MANSFIELD",44]
[446,446099182,"FOXBOROUGH REGIONAL",0,0,0,1,0,2,0,0.1179,null,0,0,0,1,8,3,null,null,null,null,null,null,null,null,446,446099182,"FOXBOROUGH REGIONAL",0,0,0,1,0,2,0,0,0,0,0,1,0,0,0,0,null,99,182,8,null,null,446099182,446,null,"FOXBOROUGH REGIONAL",182,"MIDDLEBOROUGH",3]
[446,446099208,"FOXBOROUGH REGIONAL",0,0,1,2,1,0,0,0.15720000000000001,null,1,0,0,2,2,4,null,null,null,null,null,null,null,null,446,446099208,"FOXBOROUGH REGIONAL",0,0,1,2,1,0,0,0,1,0,0,1,0,0,1,0,null,99,208,2,null,null,446099208,446,null,"FOXBOROUGH REGIONAL",208,"NORFOLK",4]
[446,446099212,"FOXBOROUGH REGIONAL",0,0,8,48,12,16,0,3.3012000000000001,null,2,1,0,30,5,84,null,null,null,null,null,null,null,null,446,446099212,"FOXBOROUGH REGIONAL",0,0,8,48,12,16,0,0,2,1,0,22,0,0,5,3,null,99,212,5,null,null,446099212,446,null,"FOXBOROUGH REGIONAL",212,"NORTH ATTLEBOROUGH",84]
[446,446099218,"FOXBOROUGH REGIONAL",0,0,6,21,10,13,0,1.9650000000000001,null,1,1,0,14,5,50,null,null,null,null,null,null,null,null,446,446099218,"FOXBOROUGH REGIONAL",0,0,6,21,10,13,0,0,1,1,0,9,0,0,3,2,null,99,218,5,null,null,446099218,446,null,"FOXBOROUGH REGIONAL",218,"NORTON",50]
[446,446099220,"FOXBOROUGH REGIONAL",0,0,5,17,4,5,0,1.2182999999999999,null,0,0,0,19,8,31,null,null,null,null,null,null,null,null,446,446099220,"FOXBOROUGH REGIONAL",0,0,5,17,4,5,0,0,0,0,0,13,0,0,4,2,null,99,220,8,null,null,446099220,446,null,"FOXBOROUGH REGIONAL",220,"NORWOOD",31]
[446,446099238,"FOXBOROUGH REGIONAL",0,0,1,10,3,0,0,0.55020000000000002,null,0,0,0,3,6,14,null,null,null,null,null,null,null,null,446,446099238,"FOXBOROUGH REGIONAL",0,0,1,10,3,0,0,0,0,0,0,3,0,0,0,0,null,99,238,6,null,null,446099238,446,null,"FOXBOROUGH REGIONAL",238,"PLAINVILLE",14]
[446,446099244,"FOXBOROUGH REGIONAL",0,0,0,2,4,11,0,0.66810000000000003,null,0,0,0,5,10,17,null,null,null,null,null,null,null,null,446,446099244,"FOXBOROUGH REGIONAL",0,0,0,2,4,11,0,0,0,0,0,0,0,0,0,5,null,99,244,10,null,null,446099244,446,null,"FOXBOROUGH REGIONAL",244,"RANDOLPH",17]
[446,446099265,"FOXBOROUGH REGIONAL",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,446,446099265,"FOXBOROUGH REGIONAL",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,99,265,4,null,null,446099265,446,null,"FOXBOROUGH REGIONAL",265,"SEEKONK",1]
[446,446099266,"FOXBOROUGH REGIONAL",0,0,0,7,1,0,0,0.31440000000000001,null,1,0,0,7,3,8,null,null,null,null,null,null,null,null,446,446099266,"FOXBOROUGH REGIONAL",0,0,0,7,1,0,0,0,1,0,0,7,0,0,0,0,null,99,266,3,null,null,446099266,446,null,"FOXBOROUGH REGIONAL",266,"SHARON",8]
[446,446099285,"FOXBOROUGH REGIONAL",0,0,6,32,18,29,0,3.3405,null,6,3,1,27,9,85,null,null,null,null,null,null,null,null,446,446099285,"FOXBOROUGH REGIONAL",0,0,6,32,18,29,0,0,6,3,1,18,0,0,4,5,null,99,285,9,null,null,446099285,446,null,"FOXBOROUGH REGIONAL",285,"STOUGHTON",85]
[446,446099293,"FOXBOROUGH REGIONAL",0,0,8,17,17,8,0,1.9650000000000001,null,4,3,0,36,10,50,null,null,null,null,null,null,null,null,446,446099293,"FOXBOROUGH REGIONAL",0,0,8,17,17,8,0,0,4,3,0,25,0,0,7,4,null,99,293,10,null,null,446099293,446,null,"FOXBOROUGH REGIONAL",293,"TAUNTON",50]
[446,446099307,"FOXBOROUGH REGIONAL",0,0,0,5,1,2,0,0.31440000000000001,null,2,0,0,5,3,8,null,null,null,null,null,null,null,null,446,446099307,"FOXBOROUGH REGIONAL",0,0,0,5,1,2,0,0,2,0,0,4,0,0,0,1,null,99,307,3,null,null,446099307,446,null,"FOXBOROUGH REGIONAL",307,"WALPOLE",8]
[446,446099323,"FOXBOROUGH REGIONAL",0,0,0,2,2,2,0,0.23580000000000001,null,0,0,0,0,6,6,null,null,null,null,null,null,null,null,446,446099323,"FOXBOROUGH REGIONAL",0,0,0,2,2,2,0,0,0,0,0,0,0,0,0,0,null,99,323,6,null,null,446099323,446,null,"FOXBOROUGH REGIONAL",323,"WEST BRIDGEWATER",6]
[446,446099350,"FOXBOROUGH REGIONAL",0,0,0,3,1,0,0,0.15720000000000001,null,0,0,0,1,3,4,null,null,null,null,null,null,null,null,446,446099350,"FOXBOROUGH REGIONAL",0,0,0,3,1,0,0,0,0,0,0,1,0,0,0,0,null,99,350,3,null,null,446099350,446,null,"FOXBOROUGH REGIONAL",350,"WRENTHAM",4]
[446,446099625,"FOXBOROUGH REGIONAL",0,0,2,4,1,3,0,0.39300000000000002,null,0,0,0,7,6,10,null,null,null,null,null,null,null,null,446,446099625,"FOXBOROUGH REGIONAL",0,0,2,4,1,3,0,0,0,0,0,3,0,0,2,2,null,99,625,6,null,null,446099625,446,null,"FOXBOROUGH REGIONAL",625,"BRIDGEWATER RAYNHAM",10]
[446,446099650,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,0,5,1,null,null,null,null,null,null,null,null,446,446099650,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,99,650,5,null,null,446099650,446,null,"FOXBOROUGH REGIONAL",650,"DIGHTON REHOBOTH",1]
[446,446099665,"FOXBOROUGH REGIONAL",0,0,1,0,1,0,0,7.8600000000000003E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,null,null,446,446099665,"FOXBOROUGH REGIONAL",0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,null,99,665,5,null,null,446099665,446,null,"FOXBOROUGH REGIONAL",665,"FREETOWN LAKEVILLE",2]
[446,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,6,6,0,0.47160000000000002,null,0,0,0,4,4,12,null,null,null,null,null,null,null,null,446,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,6,6,0,0,0,0,0,2,0,0,0,2,null,99,690,4,null,null,446099690,446,null,"FOXBOROUGH REGIONAL",690,"KING PHILIP",12]
[446,446099780,"FOXBOROUGH REGIONAL",0,0,1,0,1,1,0,0.1179,null,0,0,0,3,6,3,null,null,null,null,null,null,null,null,446,446099780,"FOXBOROUGH REGIONAL",0,0,1,0,1,1,0,0,0,0,0,1,0,0,1,1,null,99,780,6,null,null,446099780,446,null,"FOXBOROUGH REGIONAL",780,"WHITMAN HANSON",3]
[447,447101025,"BENJAMIN FRANKLIN CLASSICAL",0,0,19,103,53,0,0,6.8775000000000004,null,16,0,0,38,6,175,null,null,null,null,null,null,null,null,447,447101025,"BENJAMIN FRANKLIN CLASSICAL",0,0,19,103,53,0,0,0,16,0,0,32,0,0,6,0,null,101,25,6,null,null,447101025,447,null,"BENJAMIN FRANKLIN CLASSICAL",25,"BELLINGHAM",175]
[447,447101035,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,1,11,1,null,null,null,null,null,null,null,null,447,447101035,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,101,35,11,null,null,447101035,447,null,"BENJAMIN FRANKLIN CLASSICAL",35,"BOSTON",1]
[447,447101100,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,447,447101100,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,101,100,10,null,null,447101100,447,null,"BENJAMIN FRANKLIN CLASSICAL",100,"FRAMINGHAM",2]
[447,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,35,172,117,0,0,12.7332,null,18,0,0,43,3,324,null,null,null,null,null,null,null,null,447,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,35,172,117,0,0,0,18,0,0,41,0,0,2,0,null,101,101,3,null,null,447101101,447,null,"BENJAMIN FRANKLIN CLASSICAL",101,"FRANKLIN",324]
[447,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,4,2,0,0,0.23580000000000001,null,0,0,0,3,3,6,null,null,null,null,null,null,null,null,447,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,4,2,0,0,0,0,0,0,3,0,0,0,0,null,101,136,3,null,null,447101136,447,null,"BENJAMIN FRANKLIN CLASSICAL",136,"HOLLISTON",6]
[447,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,4,3,0,0,0.31440000000000001,null,0,0,0,3,5,8,null,null,null,null,null,null,null,null,447,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,4,3,0,0,0,0,0,0,3,0,0,0,0,null,101,138,5,null,null,447101138,447,null,"BENJAMIN FRANKLIN CLASSICAL",138,"HOPEDALE",8]
[447,447101170,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,447,447101170,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,101,170,10,null,null,447101170,447,null,"BENJAMIN FRANKLIN CLASSICAL",170,"MARLBOROUGH",1]
[447,447101177,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,12,7,0,0,0.86460000000000004,null,2,0,0,3,4,22,null,null,null,null,null,null,null,null,447,447101177,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,12,7,0,0,0,2,0,0,3,0,0,0,0,null,101,177,4,null,null,447101177,447,null,"BENJAMIN FRANKLIN CLASSICAL",177,"MEDWAY",22]
[447,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,19,86,40,0,0,5.6985000000000001,null,24,1,0,64,10,145,null,null,null,null,null,null,null,null,447,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,19,86,40,0,0,0,24,1,0,57,0,0,7,0,null,101,185,10,null,null,447101185,447,null,"BENJAMIN FRANKLIN CLASSICAL",185,"MILFORD",145]
[447,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,1,4,2,null,null,null,null,null,null,null,null,447,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,101,187,4,null,null,447101187,447,null,"BENJAMIN FRANKLIN CLASSICAL",187,"MILLIS",2]
[447,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,7,1,0,0,0.35370000000000001,null,2,0,0,1,2,9,null,null,null,null,null,null,null,null,447,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,7,1,0,0,0,2,0,0,1,0,0,0,0,null,101,208,2,null,null,447101208,447,null,"BENJAMIN FRANKLIN CLASSICAL",208,"NORFOLK",9]
[447,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,2,0,0,0.15720000000000001,null,0,0,0,0,5,4,null,null,null,null,null,null,null,null,447,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,0,null,101,212,5,null,null,447101212,447,null,"BENJAMIN FRANKLIN CLASSICAL",212,"NORTH ATTLEBOROUGH",4]
[447,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,0,8,1,null,null,null,null,null,null,null,null,447,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,101,214,8,null,null,447101214,447,null,"BENJAMIN FRANKLIN CLASSICAL",214,"NORTHBRIDGE",1]
[447,447101218,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,447,447101218,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,101,218,5,null,null,447101218,447,null,"BENJAMIN FRANKLIN CLASSICAL",218,"NORTON",1]
[447,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,447,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,101,220,8,null,null,447101220,447,null,"BENJAMIN FRANKLIN CLASSICAL",220,"NORWOOD",1]
[447,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,11,2,0,0,0.51090000000000002,null,0,0,0,2,6,13,null,null,null,null,null,null,null,null,447,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,11,2,0,0,0,0,0,0,2,0,0,0,0,null,101,238,6,null,null,447101238,447,null,"BENJAMIN FRANKLIN CLASSICAL",238,"PLAINVILLE",13]
[447,447101304,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,null,null,447,447101304,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,101,304,6,null,null,447101304,447,null,"BENJAMIN FRANKLIN CLASSICAL",304,"UXBRIDGE",2]
[447,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,3,1,0,0,0.23580000000000001,null,0,0,0,0,3,6,null,null,null,null,null,null,null,null,447,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,3,1,0,0,0,0,0,0,0,0,0,0,0,null,101,307,3,null,null,447101307,447,null,"BENJAMIN FRANKLIN CLASSICAL",307,"WALPOLE",6]
[447,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,9,34,4,0,0,1.8471,null,5,0,0,10,3,47,null,null,null,null,null,null,null,null,447,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,9,34,4,0,0,0,5,0,0,8,0,0,2,0,null,101,350,3,null,null,447101350,447,null,"BENJAMIN FRANKLIN CLASSICAL",350,"WRENTHAM",47]
[447,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,9,46,21,0,0,2.9868000000000001,null,3,0,0,12,7,76,null,null,null,null,null,null,null,null,447,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,9,46,21,0,0,0,3,0,0,10,0,0,2,0,null,101,622,7,null,null,447101622,447,null,"BENJAMIN FRANKLIN CLASSICAL",622,"BLACKSTONE MILLVILLE",76]
[447,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,25,0,0,0.98250000000000004,null,0,0,0,1,4,25,null,null,null,null,null,null,null,null,447,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,25,0,0,0,0,0,0,1,0,0,0,0,null,101,690,4,null,null,447101690,447,null,"BENJAMIN FRANKLIN CLASSICAL",690,"KING PHILIP",25]
[447,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,11,4,0,0,0.66810000000000003,null,0,0,0,0,3,17,null,null,null,null,null,null,null,null,447,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,11,4,0,0,0,0,0,0,0,0,0,0,0,null,101,710,3,null,null,447101710,447,null,"BENJAMIN FRANKLIN CLASSICAL",710,"MENDON UPTON",17]
[449,449035001,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,449,449035001,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,1,7,null,null,449035001,449,null,"BOSTON COLLEGIATE",1,"ABINGTON",1]
[449,449035018,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,null,null,449,449035018,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,35,18,9,null,null,449035018,449,null,"BOSTON COLLEGIATE",18,"AVON",2]
[449,449035035,"BOSTON COLLEGIATE",0,0,0,102,269,302,0,26.448899999999998,null,11,12,22,330,11,673,null,null,null,null,null,null,null,null,449,449035035,"BOSTON COLLEGIATE",0,0,0,102,269,302,0,0,11,12,22,168,0,0,0,162,null,35,35,11,null,null,449035035,449,null,"BOSTON COLLEGIATE",35,"BOSTON",673]
[449,449035044,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,11,2,null,null,null,null,null,null,null,null,449,449035044,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,35,44,11,null,null,449035044,449,null,"BOSTON COLLEGIATE",44,"BROCKTON",2]
[449,449035073,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,449,449035073,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,73,6,null,null,449035073,449,null,"BOSTON COLLEGIATE",73,"DEDHAM",1]
[449,449035217,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,449,449035217,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,217,3,null,null,449035217,449,null,"BOSTON COLLEGIATE",217,"NORTH READING",1]
[449,449035243,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,null,null,449,449035243,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,35,243,9,null,null,449035243,449,null,"BOSTON COLLEGIATE",243,"QUINCY",2]
[449,449035244,"BOSTON COLLEGIATE",0,0,0,0,2,2,0,0.15720000000000001,null,0,0,1,1,10,4,null,null,null,null,null,null,null,null,449,449035244,"BOSTON COLLEGIATE",0,0,0,0,2,2,0,0,0,0,1,1,0,0,0,0,null,35,244,10,null,null,449035244,449,null,"BOSTON COLLEGIATE",244,"RANDOLPH",4]
[449,449035248,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,449,449035248,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,248,11,null,null,449035248,449,null,"BOSTON COLLEGIATE",248,"REVERE",1]
[449,449035336,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,449,449035336,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,336,8,null,null,449035336,449,null,"BOSTON COLLEGIATE",336,{"$f":"VLOOKUP(BD394,distinfo,2,FALSE)","v":"WEYMOUTH"},1]
[450,450086008,"HILLTOWN COOPERATIVE",{"$f":"ROUND(AD395,0)","v":0},{"$f":"ROUND(AE395,0)","v":0},{"$f":"ROUND(AF395,0)","v":0},{"$f":"ROUND(AG395,0)","v":1},{"$f":"ROUND(AH395,0)","v":2},{"$f":"ROUND(AI395,0)-J395","v":0},{"$f":"ROUND(AJ395,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF395:AI395)+(AE395*0.5))+$K$5*AJ395,4)","v":0.1179},null,{"$f":"ROUND(AL395+(AK395*0.5),0)","v":0},{"$f":"ROUND(AM395,0)","v":0},{"$f":"ROUND(AN395,0)","v":0},{"$f":"ROUND(((AP395+AQ395)*0.5)+AO395+AR395+AS395,0)","v":0},{"$f":"AW395","v":6},{"$f":"SUM(F395:I395)+ROUND(D395*0.5,0)+ROUND(J395,0)","v":3},null,null,null,null,null,null,null,null,450,450086008,"HILLTOWN COOPERATIVE",0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,null,86,8,6,null,null,{"$f":"AB395","v":450086008},{"$f":"AA395","v":450},null,{"$f":"AC395","v":"HILLTOWN COOPERATIVE"},{"$f":"AV395","v":8},"AMHERST",{"$f":"SUM(AD395:AJ395)","v":3}]
[450,450086086,"HILLTOWN COOPERATIVE",0,0,10,47,20,0,0,3.0261,null,0,0,0,19,8,77,null,null,null,null,null,null,null,null,450,450086086,"HILLTOWN COOPERATIVE",0,0,10,47,20,0,0,0,0,0,0,18,0,0,1,0,null,86,86,8,null,null,450086086,450,null,"HILLTOWN COOPERATIVE",86,"EASTHAMPTON",77]
[450,450086114,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,450,450086114,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,86,114,10,null,null,450086114,450,null,"HILLTOWN COOPERATIVE",114,"GREENFIELD",1]
[450,450086127,"HILLTOWN COOPERATIVE",0,0,1,2,0,0,0,0.1179,null,0,0,0,0,4,3,null,null,null,null,null,null,null,null,450,450086127,"HILLTOWN COOPERATIVE",0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,null,86,127,4,null,null,450086127,450,null,"HILLTOWN COOPERATIVE",127,"HATFIELD",3]
[450,450086137,"HILLTOWN COOPERATIVE",0,0,0,3,1,0,0,0.15720000000000001,null,0,0,0,4,12,4,null,null,null,null,null,null,null,null,450,450086137,"HILLTOWN COOPERATIVE",0,0,0,3,1,0,0,0,0,0,0,4,0,0,0,0,null,86,137,12,null,null,450086137,450,null,"HILLTOWN COOPERATIVE",137,"HOLYOKE",4]
[450,450086210,"HILLTOWN COOPERATIVE",0,0,6,36,58,0,0,3.93,null,0,0,0,17,6,100,null,null,null,null,null,null,null,null,450,450086210,"HILLTOWN COOPERATIVE",0,0,6,36,58,0,0,0,0,0,0,16,0,0,1,0,null,86,210,6,null,null,450086210,450,null,"HILLTOWN COOPERATIVE",210,"NORTHAMPTON",100]
[450,450086275,"HILLTOWN COOPERATIVE",0,0,1,6,0,0,0,0.27510000000000001,null,0,0,0,2,4,7,null,null,null,null,null,null,null,null,450,450086275,"HILLTOWN COOPERATIVE",0,0,1,6,0,0,0,0,0,0,0,2,0,0,0,0,null,86,275,4,null,null,450086275,450,null,"HILLTOWN COOPERATIVE",275,"SOUTHAMPTON",7]
[450,450086278,"HILLTOWN COOPERATIVE",0,0,2,5,3,0,0,0.39300000000000002,null,0,0,0,2,7,10,null,null,null,null,null,null,null,null,450,450086278,"HILLTOWN COOPERATIVE",0,0,2,5,3,0,0,0,0,0,0,2,0,0,0,0,null,86,278,7,null,null,450086278,450,null,"HILLTOWN COOPERATIVE",278,"SOUTH HADLEY",10]
[450,450086327,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,450,450086327,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,86,327,6,null,null,450086327,450,null,"HILLTOWN COOPERATIVE",327,"WESTHAMPTON",1]
[450,450086337,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,450,450086337,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,86,337,5,null,null,450086337,450,null,"HILLTOWN COOPERATIVE",337,"WHATELY",1]
[450,450086340,"HILLTOWN COOPERATIVE",0,0,0,3,3,0,0,0.23580000000000001,null,0,0,0,3,7,6,null,null,null,null,null,null,null,null,450,450086340,"HILLTOWN COOPERATIVE",0,0,0,3,3,0,0,0,0,0,0,3,0,0,0,0,null,86,340,7,null,null,450086340,450,null,"HILLTOWN COOPERATIVE",340,"WILLIAMSBURG",6]
[450,450086670,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,450,450086670,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,86,670,6,null,null,450086670,450,null,"HILLTOWN COOPERATIVE",670,"FRONTIER",1]
[450,450086674,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,450,450086674,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,86,674,10,null,null,450086674,450,null,"HILLTOWN COOPERATIVE",674,"GILL MONTAGUE",1]
[450,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,null,null,450,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,86,683,4,null,null,450086683,450,null,"HILLTOWN COOPERATIVE",683,"HAMPSHIRE",2]
[453,453137005,"HOLYOKE COMMUNITY",0,0,0,2,1,0,0,0.1179,null,0,0,0,1,8,3,null,null,null,null,null,null,null,null,453,453137005,"HOLYOKE COMMUNITY",0,0,0,2,1,0,0,0,0,0,0,1,0,0,0,0,null,137,5,8,null,null,453137005,453,null,"HOLYOKE COMMUNITY",5,"AGAWAM",3]
[453,453137061,"HOLYOKE COMMUNITY",0,0,7,44,23,0,0,2.9081999999999999,null,6,1,0,58,11,74,null,null,null,null,null,null,null,null,453,453137061,"HOLYOKE COMMUNITY",0,0,7,44,23,0,0,0,6,1,0,51,0,0,7,0,null,137,61,11,null,null,453137061,453,null,"HOLYOKE COMMUNITY",61,"CHICOPEE",74]
[453,453137086,"HOLYOKE COMMUNITY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,453,453137086,"HOLYOKE COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,137,86,8,null,null,453137086,453,null,"HOLYOKE COMMUNITY",86,"EASTHAMPTON",1]
[453,453137114,"HOLYOKE COMMUNITY",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,453,453137114,"HOLYOKE COMMUNITY",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,137,114,10,null,null,453137114,453,null,"HOLYOKE COMMUNITY",114,"GREENFIELD",2]
[453,453137137,"HOLYOKE COMMUNITY",0,0,51,289,151,0,0,19.296299999999999,null,50,7,0,451,12,491,null,null,null,null,null,null,null,null,453,453137137,"HOLYOKE COMMUNITY",0,0,51,289,151,0,0,0,50,7,0,401,0,0,50,0,null,137,137,12,null,null,453137137,453,null,"HOLYOKE COMMUNITY",137,"HOLYOKE",491]
[453,453137161,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,453,453137161,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,137,161,8,null,null,453137161,453,null,"HOLYOKE COMMUNITY",161,"LUDLOW",1]
[453,453137210,"HOLYOKE COMMUNITY",0,0,1,2,1,0,0,0.15720000000000001,null,0,0,0,4,6,4,null,null,null,null,null,null,null,null,453,453137210,"HOLYOKE COMMUNITY",0,0,1,2,1,0,0,0,0,0,0,3,0,0,1,0,null,137,210,6,null,null,453137210,453,null,"HOLYOKE COMMUNITY",210,"NORTHAMPTON",4]
[453,453137278,"HOLYOKE COMMUNITY",0,0,1,4,1,0,0,0.23580000000000001,null,0,0,0,4,7,6,null,null,null,null,null,null,null,null,453,453137278,"HOLYOKE COMMUNITY",0,0,1,4,1,0,0,0,0,0,0,3,0,0,1,0,null,137,278,7,null,null,453137278,453,null,"HOLYOKE COMMUNITY",278,"SOUTH HADLEY",6]
[453,453137281,"HOLYOKE COMMUNITY",0,0,11,50,35,0,0,3.7728000000000002,null,5,2,0,80,12,96,null,null,null,null,null,null,null,null,453,453137281,"HOLYOKE COMMUNITY",0,0,11,50,35,0,0,0,5,2,0,72,0,0,8,0,null,137,281,12,null,null,453137281,453,null,"HOLYOKE COMMUNITY",281,"SPRINGFIELD",96]
[453,453137309,"HOLYOKE COMMUNITY",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,453,453137309,"HOLYOKE COMMUNITY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,137,309,10,null,null,453137309,453,null,"HOLYOKE COMMUNITY",309,"WARE",1]
[453,453137325,"HOLYOKE COMMUNITY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,null,null,453,453137325,"HOLYOKE COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,137,325,9,null,null,453137325,453,null,"HOLYOKE COMMUNITY",325,"WESTFIELD",2]
[453,453137332,"HOLYOKE COMMUNITY",0,0,1,5,5,0,0,0.43230000000000002,null,1,0,0,9,10,11,null,null,null,null,null,null,null,null,453,453137332,"HOLYOKE COMMUNITY",0,0,1,5,5,0,0,0,1,0,0,8,0,0,1,0,null,137,332,10,null,null,453137332,453,null,"HOLYOKE COMMUNITY",332,"WEST SPRINGFIELD",11]
[454,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,2,1,0,0,0.1179,null,2,0,0,2,3,3,null,null,null,null,null,null,null,null,454,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,2,1,0,0,0,2,0,0,2,0,0,0,0,null,149,9,3,null,null,454149009,454,null,"LAWRENCE FAMILY DEVELOPMENT",9,"ANDOVER",3]
[454,454149128,"LAWRENCE FAMILY DEVELOPMENT",1,0,4,11,6,0,0,0.82530000000000003,null,4,0,0,17,10,22,null,null,null,null,null,null,null,null,454,454149128,"LAWRENCE FAMILY DEVELOPMENT",1,0,4,11,6,0,0,1,3,0,0,13,1,0,3,0,null,149,128,10,null,null,454149128,454,null,"LAWRENCE FAMILY DEVELOPMENT",128,"HAVERHILL",22]
[454,454149149,"LAWRENCE FAMILY DEVELOPMENT",97,0,94,405,180,0,0,26.684699999999999,null,263,9,0,620,12,728,null,null,null,null,null,null,null,null,454,454149149,"LAWRENCE FAMILY DEVELOPMENT",97,0,94,405,180,0,0,67,229,9,0,501,80,0,79,0,null,149,149,12,null,null,454149149,454,null,"LAWRENCE FAMILY DEVELOPMENT",149,"LAWRENCE",776]
[454,454149181,"LAWRENCE FAMILY DEVELOPMENT",6,0,5,36,29,0,0,2.7509999999999999,null,14,0,0,51,10,73,null,null,null,null,null,null,null,null,454,454149181,"LAWRENCE FAMILY DEVELOPMENT",6,0,5,36,29,0,0,5,11,0,0,45,6,0,3,0,null,149,181,10,null,null,454149181,454,null,"LAWRENCE FAMILY DEVELOPMENT",181,"METHUEN",76]
[454,454149211,"LAWRENCE FAMILY DEVELOPMENT",0,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,1,5,2,null,null,null,null,null,null,null,null,454,454149211,"LAWRENCE FAMILY DEVELOPMENT",0,0,1,1,0,0,0,0,0,0,0,1,0,0,0,0,null,149,211,5,null,null,454149211,454,null,"LAWRENCE FAMILY DEVELOPMENT",211,"NORTH ANDOVER",2]
[455,455128128,"HILL VIEW MONTESSORI",0,0,34,164,94,0,0,11.4756,null,23,1,0,137,10,292,null,null,null,null,null,null,null,null,455,455128128,"HILL VIEW MONTESSORI",0,0,34,164,94,0,0,0,23,1,0,123,0,0,14,0,null,128,128,10,null,null,455128128,455,null,"HILL VIEW MONTESSORI",128,"HAVERHILL",292]
[455,455128149,"HILL VIEW MONTESSORI",0,0,1,2,1,0,0,0.15720000000000001,null,0,0,0,2,12,4,null,null,null,null,null,null,null,null,455,455128149,"HILL VIEW MONTESSORI",0,0,1,2,1,0,0,0,0,0,0,2,0,0,0,0,null,128,149,12,null,null,455128149,455,null,"HILL VIEW MONTESSORI",149,"LAWRENCE",4]
[455,455128181,"HILL VIEW MONTESSORI",0,0,0,1,4,0,0,0.19650000000000001,null,0,0,0,2,10,5,null,null,null,null,null,null,null,null,455,455128181,"HILL VIEW MONTESSORI",0,0,0,1,4,0,0,0,0,0,0,2,0,0,0,0,null,128,181,10,null,null,455128181,455,null,"HILL VIEW MONTESSORI",181,"METHUEN",5]
[455,455128745,"HILL VIEW MONTESSORI",0,0,0,2,1,0,0,0.1179,null,0,0,0,0,4,3,null,null,null,null,null,null,null,null,455,455128745,"HILL VIEW MONTESSORI",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,128,745,4,null,null,455128745,455,null,"HILL VIEW MONTESSORI",745,"PENTUCKET",3]
[456,456160009,"LOWELL COMMUNITY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,456,456160009,"LOWELL COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,160,9,3,null,null,456160009,456,null,"LOWELL COMMUNITY",9,"ANDOVER",1]
[456,456160031,"LOWELL COMMUNITY",0,0,0,4,2,0,0,0.23580000000000001,null,2,0,0,2,5,6,null,null,null,null,null,null,null,null,456,456160031,"LOWELL COMMUNITY",0,0,0,4,2,0,0,0,2,0,0,2,0,0,0,0,null,160,31,5,null,null,456160031,456,null,"LOWELL COMMUNITY",31,"BILLERICA",6]
[456,456160056,"LOWELL COMMUNITY",0,0,0,3,3,0,0,0.23580000000000001,null,0,0,0,3,4,6,null,null,null,null,null,null,null,null,456,456160056,"LOWELL COMMUNITY",0,0,0,3,3,0,0,0,0,0,0,3,0,0,0,0,null,160,56,4,null,null,456160056,456,null,"LOWELL COMMUNITY",56,"CHELMSFORD",6]
[456,456160079,"LOWELL COMMUNITY",2,0,4,34,12,0,0,1.9650000000000001,null,22,5,0,41,7,51,null,null,null,null,null,null,null,null,456,456160079,"LOWELL COMMUNITY",2,0,4,34,12,0,0,0,22,5,0,37,1,0,3,0,null,160,79,7,null,null,456160079,456,null,"LOWELL COMMUNITY",79,"DRACUT",52]
[456,456160128,"LOWELL COMMUNITY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,10,1,null,null,null,null,null,null,null,null,456,456160128,"LOWELL COMMUNITY",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,160,128,10,null,null,456160128,456,null,"LOWELL COMMUNITY",128,"HAVERHILL",1]
[456,456160149,"LOWELL COMMUNITY",0,0,1,2,0,0,0,0.1179,null,1,0,0,2,12,3,null,null,null,null,null,null,null,null,456,456160149,"LOWELL COMMUNITY",0,0,1,2,0,0,0,0,1,0,0,2,0,0,0,0,null,160,149,12,null,null,456160149,456,null,"LOWELL COMMUNITY",149,"LAWRENCE",3]
[456,456160153,"LOWELL COMMUNITY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,1,10,1,null,null,null,null,null,null,null,null,456,456160153,"LOWELL COMMUNITY",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,160,153,10,null,null,456160153,456,null,"LOWELL COMMUNITY",153,"LEOMINSTER",1]
[456,456160160,"LOWELL COMMUNITY",37,0,95,401,199,0,0,27.313500000000001,null,284,118,0,529,11,714,null,null,null,null,null,null,null,null,456,456160160,"LOWELL COMMUNITY",37,0,95,401,199,0,0,0,284,118,0,443,23,0,74,0,null,160,160,11,null,null,456160160,456,null,"LOWELL COMMUNITY",160,"LOWELL",732]
[456,456160170,"LOWELL COMMUNITY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,1,1,0,0,10,2,null,null,null,null,null,null,null,null,456,456160170,"LOWELL COMMUNITY",0,0,0,1,1,0,0,0,1,1,0,0,0,0,0,0,null,160,170,10,null,null,456160170,456,null,"LOWELL COMMUNITY",170,"MARLBOROUGH",2]
[456,456160181,"LOWELL COMMUNITY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,456,456160181,"LOWELL COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,160,181,10,null,null,456160181,456,null,"LOWELL COMMUNITY",181,"METHUEN",1]
[456,456160295,"LOWELL COMMUNITY",1,0,0,3,2,0,0,0.19650000000000001,null,0,0,0,5,5,6,null,null,null,null,null,null,null,null,456,456160295,"LOWELL COMMUNITY",1,0,0,3,2,0,0,0,0,0,0,5,0,0,0,0,null,160,295,5,null,null,456160295,456,null,"LOWELL COMMUNITY",295,"TEWKSBURY",6]
[456,456160301,"LOWELL COMMUNITY",0,0,0,2,0,0,0,7.8600000000000003E-2,null,1,0,0,2,5,2,null,null,null,null,null,null,null,null,456,456160301,"LOWELL COMMUNITY",0,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,160,301,5,null,null,456160301,456,null,"LOWELL COMMUNITY",301,"TYNGSBOROUGH",2]
[456,456160616,"LOWELL COMMUNITY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,456,456160616,"LOWELL COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,160,616,7,null,null,456160616,456,null,"LOWELL COMMUNITY",616,"AYER SHIRLEY",1]
[456,456160735,"LOWELL COMMUNITY",0,0,0,2,1,0,0,0.1179,null,1,0,0,1,6,3,null,null,null,null,null,null,null,null,456,456160735,"LOWELL COMMUNITY",0,0,0,2,1,0,0,0,1,0,0,1,0,0,0,0,null,160,735,6,null,null,456160735,456,null,"LOWELL COMMUNITY",735,"NORTH MIDDLESEX",3]
[458,458160056,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,4,2,null,null,null,null,null,null,null,null,458,458160056,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,160,56,4,null,null,458160056,458,null,"LOWELL MIDDLESEX ACADEMY",56,"CHELMSFORD",2]
[458,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,9,0,0.35370000000000001,null,0,0,0,5,7,9,null,null,null,null,null,null,null,null,458,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,5,null,160,79,7,null,null,458160079,458,null,"LOWELL MIDDLESEX ACADEMY",79,"DRACUT",9]
[458,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,90,0,3.5369999999999999,null,0,0,1,81,11,90,null,null,null,null,null,null,null,null,458,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,90,0,0,0,0,1,0,0,0,0,81,null,160,160,11,null,null,458160160,458,null,"LOWELL MIDDLESEX ACADEMY",160,"LOWELL",90]
[458,458160163,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,null,null,458,458160163,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,160,163,11,null,null,458160163,458,null,"LOWELL MIDDLESEX ACADEMY",163,"LYNN",1]
[458,458160295,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,458,458160295,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,160,295,5,null,null,458160295,458,null,"LOWELL MIDDLESEX ACADEMY",295,"TEWKSBURY",1]
[458,458160301,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,1,5,3,null,null,null,null,null,null,null,null,458,458160301,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,160,301,5,null,null,458160301,458,null,"LOWELL MIDDLESEX ACADEMY",301,"TYNGSBOROUGH",3]
[463,463035035,"KIPP ACADEMY BOSTON",0,0,60,339,167,0,0,22.2438,null,67,21,0,473,11,566,null,null,null,null,null,null,null,null,463,463035035,"KIPP ACADEMY BOSTON",0,0,60,339,167,0,0,0,67,21,0,417,0,0,56,0,null,35,35,11,null,null,463035035,463,null,"KIPP ACADEMY BOSTON",35,"BOSTON",566]
[463,463035044,"KIPP ACADEMY BOSTON",0,0,0,6,4,0,0,0.39300000000000002,null,0,1,0,9,11,10,null,null,null,null,null,null,null,null,463,463035044,"KIPP ACADEMY BOSTON",0,0,0,6,4,0,0,0,0,1,0,9,0,0,0,0,null,35,44,11,null,null,463035044,463,null,"KIPP ACADEMY BOSTON",44,"BROCKTON",10]
[463,463035093,"KIPP ACADEMY BOSTON",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,1,0,1,11,2,null,null,null,null,null,null,null,null,463,463035093,"KIPP ACADEMY BOSTON",0,0,0,0,2,0,0,0,0,1,0,1,0,0,0,0,null,35,93,11,null,null,463035093,463,null,"KIPP ACADEMY BOSTON",93,"EVERETT",2]
[463,463035099,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,463,463035099,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,99,5,null,null,463035099,463,null,"KIPP ACADEMY BOSTON",99,"FOXBOROUGH",1]
[463,463035133,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,463,463035133,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,133,9,null,null,463035133,463,null,"KIPP ACADEMY BOSTON",133,"HOLBROOK",1]
[463,463035207,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,463,463035207,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,207,3,null,null,463035207,463,null,"KIPP ACADEMY BOSTON",207,"NEWTON",1]
[463,463035220,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,463,463035220,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,220,8,null,null,463035220,463,null,"KIPP ACADEMY BOSTON",220,"NORWOOD",1]
[463,463035243,"KIPP ACADEMY BOSTON",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,null,null,463,463035243,"KIPP ACADEMY BOSTON",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,243,9,null,null,463035243,463,null,"KIPP ACADEMY BOSTON",243,"QUINCY",2]
[463,463035244,"KIPP ACADEMY BOSTON",0,0,0,4,2,0,0,0.23580000000000001,null,0,0,0,3,10,6,null,null,null,null,null,null,null,null,463,463035244,"KIPP ACADEMY BOSTON",0,0,0,4,2,0,0,0,0,0,0,3,0,0,0,0,null,35,244,10,null,null,463035244,463,null,"KIPP ACADEMY BOSTON",244,{"$f":"VLOOKUP(BD458,distinfo,2,FALSE)","v":"RANDOLPH"},6]
[463,463035251,"KIPP ACADEMY BOSTON",{"$f":"ROUND(AD459,0)","v":0},{"$f":"ROUND(AE459,0)","v":0},{"$f":"ROUND(AF459,0)","v":0},{"$f":"ROUND(AG459,0)","v":1},{"$f":"ROUND(AH459,0)","v":0},{"$f":"ROUND(AI459,0)-J459","v":0},{"$f":"ROUND(AJ459,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF459:AI459)+(AE459*0.5))+$K$5*AJ459,4)","v":3.9300000000000002E-2},null,{"$f":"ROUND(AL459+(AK459*0.5),0)","v":0},{"$f":"ROUND(AM459,0)","v":0},{"$f":"ROUND(AN459,0)","v":0},{"$f":"ROUND(((AP459+AQ459)*0.5)+AO459+AR459+AS459,0)","v":1},{"$f":"AW459","v":9},{"$f":"SUM(F459:I459)+ROUND(D459*0.5,0)+ROUND(J459,0)","v":1},null,null,null,null,null,null,null,null,463,463035251,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,251,9,null,null,{"$f":"AB459","v":463035251},{"$f":"AA459","v":463},null,{"$f":"AC459","v":"KIPP ACADEMY BOSTON"},{"$f":"AV459","v":251},"ROCKLAND",{"$f":"SUM(AD459:AJ459)","v":1}]
[464,464168030,"MARBLEHEAD COMMUNITY",0,0,0,2,3,0,0,0.19650000000000001,null,0,0,0,3,7,5,null,null,null,null,null,null,null,null,464,464168030,"MARBLEHEAD COMMUNITY",0,0,0,2,3,0,0,0,0,0,0,3,0,0,0,0,null,168,30,7,null,null,464168030,464,null,"MARBLEHEAD COMMUNITY",30,"BEVERLY",5]
[464,464168035,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,464,464168035,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,168,35,11,null,null,464168035,464,null,"MARBLEHEAD COMMUNITY",35,"BOSTON",1]
[464,464168071,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,null,null,464,464168071,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,168,71,5,null,null,464168071,464,null,"MARBLEHEAD COMMUNITY",71,"DANVERS",2]
[464,464168163,"MARBLEHEAD COMMUNITY",0,0,0,3,26,0,0,1.1396999999999999,null,1,8,0,15,11,29,null,null,null,null,null,null,null,null,464,464168163,"MARBLEHEAD COMMUNITY",0,0,0,3,26,0,0,0,1,8,0,15,0,0,0,0,null,168,163,11,null,null,464168163,464,null,"MARBLEHEAD COMMUNITY",163,"LYNN",29]
[464,464168168,"MARBLEHEAD COMMUNITY",0,0,0,37,23,0,0,2.3580000000000001,null,7,1,0,13,3,60,null,null,null,null,null,null,null,null,464,464168168,"MARBLEHEAD COMMUNITY",0,0,0,37,23,0,0,0,7,1,0,13,0,0,0,0,null,168,168,3,null,null,464168168,464,null,"MARBLEHEAD COMMUNITY",168,"MARBLEHEAD",60]
[464,464168196,"MARBLEHEAD COMMUNITY",0,0,0,4,5,0,0,0.35370000000000001,null,0,0,0,2,4,9,null,null,null,null,null,null,null,null,464,464168196,"MARBLEHEAD COMMUNITY",0,0,0,4,5,0,0,0,0,0,0,2,0,0,0,0,null,168,196,4,null,null,464168196,464,null,"MARBLEHEAD COMMUNITY",196,"NAHANT",9]
[464,464168229,"MARBLEHEAD COMMUNITY",0,0,0,8,6,0,0,0.55020000000000002,null,1,0,0,6,9,14,null,null,null,null,null,null,null,null,464,464168229,"MARBLEHEAD COMMUNITY",0,0,0,8,6,0,0,0,1,0,0,6,0,0,0,0,null,168,229,9,null,null,464168229,464,null,"MARBLEHEAD COMMUNITY",229,"PEABODY",14]
[464,464168248,"MARBLEHEAD COMMUNITY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,null,null,464,464168248,"MARBLEHEAD COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,168,248,11,null,null,464168248,464,null,"MARBLEHEAD COMMUNITY",248,"REVERE",1]
[464,464168258,"MARBLEHEAD COMMUNITY",0,0,0,1,6,0,0,0.27510000000000001,null,0,2,0,5,10,7,null,null,null,null,null,null,null,null,464,464168258,"MARBLEHEAD COMMUNITY",0,0,0,1,6,0,0,0,0,2,0,5,0,0,0,0,null,168,258,10,null,null,464168258,464,null,"MARBLEHEAD COMMUNITY",258,"SALEM",7]
[464,464168262,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,464,464168262,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,168,262,9,null,null,464168262,464,null,"MARBLEHEAD COMMUNITY",262,"SAUGUS",1]
[464,464168291,"MARBLEHEAD COMMUNITY",0,0,0,20,26,0,0,1.8078000000000001,null,4,1,0,9,5,46,null,null,null,null,null,null,null,null,464,464168291,"MARBLEHEAD COMMUNITY",0,0,0,20,26,0,0,0,4,1,0,9,0,0,0,0,null,168,291,5,null,null,464168291,464,null,"MARBLEHEAD COMMUNITY",291,"SWAMPSCOTT",46]
[466,466700096,"MARTHA'S VINEYARD",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,null,null,466,466700096,"MARTHA'S VINEYARD",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,700,96,8,null,null,466700096,466,null,"MARTHA'S VINEYARD",96,"FALMOUTH",2]
[466,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,30,0,1.179,null,0,0,0,17,8,30,null,null,null,null,null,null,null,null,466,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,30,0,0,0,0,0,0,0,0,0,17,null,700,700,8,null,null,466700700,466,null,"MARTHA'S VINEYARD",700,"MARTHAS VINEYARD",30]
[466,466774089,"MARTHA'S VINEYARD",0,0,3,23,8,0,0,1.3362000000000001,null,1,0,0,15,10,34,null,null,null,null,null,null,null,null,466,466774089,"MARTHA'S VINEYARD",0,0,3,23,8,0,0,0,1,0,0,15,0,0,0,0,null,774,89,10,null,null,466774089,466,null,"MARTHA'S VINEYARD",89,"EDGARTOWN",34]
[466,466774096,"MARTHA'S VINEYARD",0,0,1,5,0,0,0,0.23580000000000001,null,0,0,0,5,8,6,null,null,null,null,null,null,null,null,466,466774096,"MARTHA'S VINEYARD",0,0,1,5,0,0,0,0,0,0,0,4,0,0,1,0,null,774,96,8,null,null,466774096,466,null,"MARTHA'S VINEYARD",96,"FALMOUTH",6]
[466,466774221,"MARTHA'S VINEYARD",0,0,1,11,11,0,0,0.90390000000000004,null,1,0,0,14,8,23,null,null,null,null,null,null,null,null,466,466774221,"MARTHA'S VINEYARD",0,0,1,11,11,0,0,0,1,0,0,14,0,0,0,0,null,774,221,8,null,null,466774221,466,null,"MARTHA'S VINEYARD",221,"OAK BLUFFS",23]
[466,466774296,"MARTHA'S VINEYARD",0,0,4,15,25,0,0,1.7292000000000001,null,1,1,0,17,10,44,null,null,null,null,null,null,null,null,466,466774296,"MARTHA'S VINEYARD",0,0,4,15,25,0,0,0,1,1,0,17,0,0,0,0,null,774,296,10,null,null,466774296,466,null,"MARTHA'S VINEYARD",296,"TISBURY",44]
[466,466774774,"MARTHA'S VINEYARD",0,0,3,23,10,0,0,1.4148000000000001,null,1,0,0,19,6,36,null,null,null,null,null,null,null,null,466,466774774,"MARTHA'S VINEYARD",0,0,3,23,10,0,0,0,1,0,0,18,0,0,1,0,null,774,774,6,null,null,466774774,466,null,"MARTHA'S VINEYARD",774,"UPISLAND",36]
[469,469035018,"MATCH",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,0,9,1,null,null,null,null,null,null,null,null,469,469035018,"MATCH",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,35,18,9,null,null,469035018,469,null,"MATCH",18,"AVON",1]
[469,469035035,"MATCH",53,0,79,467,267,276,0,42.797699999999999,null,149,39,24,895,11,1116,null,null,null,null,null,null,null,null,469,469035035,"MATCH",53,0,79,467,267,276,0,16,141,39,24,609,44,0,60,204,null,35,35,11,null,null,469035035,469,null,"MATCH",35,"BOSTON",1142]
[469,469035044,"MATCH",0,0,0,3,5,0,0,0.31440000000000001,null,1,0,0,5,11,8,null,null,null,null,null,null,null,null,469,469035044,"MATCH",0,0,0,3,5,0,0,0,1,0,0,5,0,0,0,0,null,35,44,11,null,null,469035044,469,null,"MATCH",44,"BROCKTON",8]
[469,469035049,"MATCH",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,null,null,469,469035049,"MATCH",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,49,7,null,null,469035049,469,null,"MATCH",49,"CAMBRIDGE",2]
[469,469035050,"MATCH",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,null,null,469,469035050,"MATCH",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,50,5,null,null,469035050,469,null,"MATCH",50,"CANTON",2]
[469,469035073,"MATCH",1,0,0,0,0,2,0,7.8600000000000003E-2,null,1,0,0,1,6,3,null,null,null,null,null,null,null,null,469,469035073,"MATCH",1,0,0,0,0,2,0,1,0,0,0,0,0,0,0,1,null,35,73,6,null,null,469035073,469,null,"MATCH",73,"DEDHAM",3]
[469,469035083,"MATCH",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,469,469035083,"MATCH",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,83,6,null,null,469035083,469,null,"MATCH",83,"EAST BRIDGEWATER",1]
[469,469035093,"MATCH",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,null,null,469,469035093,"MATCH",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,93,11,null,null,469035093,469,null,"MATCH",93,"EVERETT",2]
[469,469035133,"MATCH",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,469,469035133,"MATCH",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,133,9,null,null,469035133,469,null,"MATCH",133,"HOLBROOK",1]
[469,469035163,"MATCH",0,0,1,2,0,2,0,0.19650000000000001,null,0,0,0,5,11,5,null,null,null,null,null,null,null,null,469,469035163,"MATCH",0,0,1,2,0,2,0,0,0,0,0,2,0,0,1,2,null,35,163,11,null,null,469035163,469,null,"MATCH",163,"LYNN",5]
[469,469035176,"MATCH",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,469,469035176,"MATCH",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,176,8,null,null,469035176,469,null,"MATCH",176,"MEDFORD",1]
[469,469035189,"MATCH",0,0,0,2,0,0,0,7.8600000000000003E-2,null,1,0,0,2,3,2,null,null,null,null,null,null,null,null,469,469035189,"MATCH",0,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,35,189,3,null,null,469035189,469,null,"MATCH",189,"MILTON",2]
[469,469035220,"MATCH",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,1,8,1,null,null,null,null,null,null,null,null,469,469035220,"MATCH",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,35,220,8,null,null,469035220,469,null,"MATCH",220,"NORWOOD",1]
[469,469035244,"MATCH",0,0,0,5,2,4,0,0.43230000000000002,null,1,0,0,5,10,11,null,null,null,null,null,null,null,null,469,469035244,"MATCH",0,0,0,5,2,4,0,0,1,0,0,3,0,0,0,2,null,35,244,10,null,null,469035244,469,null,"MATCH",244,"RANDOLPH",11]
[469,469035285,"MATCH",0,0,1,2,0,0,0,0.1179,null,0,0,0,3,9,3,null,null,null,null,null,null,null,null,469,469035285,"MATCH",0,0,1,2,0,0,0,0,0,0,0,2,0,0,1,0,null,35,285,9,null,null,469035285,469,null,"MATCH",285,"STOUGHTON",3]
[470,470165010,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,null,null,470,470165010,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,165,10,3,null,null,470165010,470,null,"MYSTIC VALLEY REGIONAL",10,"ARLINGTON",2]
[470,470165031,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,1,0,7.8600000000000003E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,null,null,470,470165031,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,165,31,5,null,null,470165031,470,null,"MYSTIC VALLEY REGIONAL",31,"BILLERICA",2]
[470,470165035,"MYSTIC VALLEY REGIONAL",0,0,0,3,0,1,0,0.15720000000000001,null,0,0,0,2,11,4,null,null,null,null,null,null,null,null,470,470165035,"MYSTIC VALLEY REGIONAL",0,0,0,3,0,1,0,0,0,0,0,2,0,0,0,0,null,165,35,11,null,null,470165035,470,null,"MYSTIC VALLEY REGIONAL",35,"BOSTON",4]
[470,470165057,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,1,0,0.1179,null,0,0,0,2,12,3,null,null,null,null,null,null,null,null,470,470165057,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,1,0,0,0,0,0,1,0,0,0,1,null,165,57,12,null,null,470165057,470,null,"MYSTIC VALLEY REGIONAL",57,"CHELSEA",3]
[470,470165071,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,2,0,0.1179,null,0,0,0,0,5,3,null,null,null,null,null,null,null,null,470,470165071,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,null,165,71,5,null,null,470165071,470,null,"MYSTIC VALLEY REGIONAL",71,"DANVERS",3]
[470,470165093,"MYSTIC VALLEY REGIONAL",0,0,60,131,69,39,0,11.7507,null,15,2,0,169,11,299,null,null,null,null,null,null,null,null,470,470165093,"MYSTIC VALLEY REGIONAL",0,0,60,131,69,39,0,0,15,2,0,121,0,0,33,15,null,165,93,11,null,null,470165093,470,null,"MYSTIC VALLEY REGIONAL",93,"EVERETT",299]
[470,470165128,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,3,0,0.15720000000000001,null,0,0,0,0,10,4,null,null,null,null,null,null,null,null,470,470165128,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,3,0,0,0,0,0,0,0,0,0,0,null,165,128,10,null,null,470165128,470,null,"MYSTIC VALLEY REGIONAL",128,"HAVERHILL",4]
[470,470165149,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,12,1,null,null,null,null,null,null,null,null,470,470165149,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,149,12,null,null,470165149,470,null,"MYSTIC VALLEY REGIONAL",149,"LAWRENCE",1]
[470,470165163,"MYSTIC VALLEY REGIONAL",0,0,3,22,7,7,0,1.5327,null,1,0,0,19,11,39,null,null,null,null,null,null,null,null,470,470165163,"MYSTIC VALLEY REGIONAL",0,0,3,22,7,7,0,0,1,0,0,15,0,0,2,2,null,165,163,11,null,null,470165163,470,null,"MYSTIC VALLEY REGIONAL",163,"LYNN",39]
[470,470165164,"MYSTIC VALLEY REGIONAL",0,0,1,1,1,2,0,0.19650000000000001,null,0,0,0,5,3,5,null,null,null,null,null,null,null,null,470,470165164,"MYSTIC VALLEY REGIONAL",0,0,1,1,1,2,0,0,0,0,0,2,0,0,1,2,null,165,164,3,null,null,470165164,470,null,"MYSTIC VALLEY REGIONAL",164,"LYNNFIELD",5]
[470,470165165,"MYSTIC VALLEY REGIONAL",0,0,31,141,108,141,0,16.545300000000001,null,7,2,0,166,10,421,null,null,null,null,null,null,null,null,470,470165165,"MYSTIC VALLEY REGIONAL",0,0,31,141,108,141,0,0,7,2,0,123,0,0,14,29,null,165,165,10,null,null,470165165,470,null,"MYSTIC VALLEY REGIONAL",165,"MALDEN",421]
[470,470165176,"MYSTIC VALLEY REGIONAL",0,0,8,119,49,39,0,8.4495000000000005,null,0,0,0,71,8,215,null,null,null,null,null,null,null,null,470,470165176,"MYSTIC VALLEY REGIONAL",0,0,8,119,49,39,0,0,0,0,0,60,0,0,0,11,null,165,176,8,null,null,470165176,470,null,"MYSTIC VALLEY REGIONAL",176,"MEDFORD",215]
[470,470165178,"MYSTIC VALLEY REGIONAL",0,0,30,131,37,42,0,9.4320000000000004,null,4,2,0,41,4,240,null,null,null,null,null,null,null,null,470,470165178,"MYSTIC VALLEY REGIONAL",0,0,30,131,37,42,0,0,4,2,0,28,0,0,11,2,null,165,178,4,null,null,470165178,470,null,"MYSTIC VALLEY REGIONAL",178,"MELROSE",240]
[470,470165181,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,470,470165181,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,165,181,10,null,null,470165181,470,null,"MYSTIC VALLEY REGIONAL",181,"METHUEN",1]
[470,470165184,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,470,470165184,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,165,184,3,null,null,470165184,470,null,"MYSTIC VALLEY REGIONAL",184,"MIDDLETON",1]
[470,470165229,"MYSTIC VALLEY REGIONAL",0,0,0,4,2,3,0,0.35370000000000001,null,0,0,0,4,9,9,null,null,null,null,null,null,null,null,470,470165229,"MYSTIC VALLEY REGIONAL",0,0,0,4,2,3,0,0,0,0,0,3,0,0,0,1,null,165,229,9,null,null,470165229,470,null,"MYSTIC VALLEY REGIONAL",229,"PEABODY",9]
[470,470165246,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,470,470165246,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,165,246,3,null,null,470165246,470,null,"MYSTIC VALLEY REGIONAL",246,"READING",1]
[470,470165248,"MYSTIC VALLEY REGIONAL",0,0,3,23,9,5,0,1.5720000000000001,null,1,0,0,17,11,40,null,null,null,null,null,null,null,null,470,470165248,"MYSTIC VALLEY REGIONAL",0,0,3,23,9,5,0,0,1,0,0,13,0,0,1,3,null,165,248,11,null,null,470165248,470,null,"MYSTIC VALLEY REGIONAL",248,"REVERE",40]
[470,470165262,"MYSTIC VALLEY REGIONAL",0,0,4,40,31,22,0,3.8121,null,1,0,0,27,9,97,null,null,null,null,null,null,null,null,470,470165262,"MYSTIC VALLEY REGIONAL",0,0,4,40,31,22,0,0,1,0,0,20,0,0,1,6,null,165,262,9,null,null,470165262,470,null,"MYSTIC VALLEY REGIONAL",262,"SAUGUS",97]
[470,470165274,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,470,470165274,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,165,274,10,null,null,470165274,470,null,"MYSTIC VALLEY REGIONAL",274,"SOMERVILLE",1]
[470,470165284,"MYSTIC VALLEY REGIONAL",0,0,17,89,29,30,0,6.4844999999999997,null,1,0,1,44,5,165,null,null,null,null,null,null,null,null,470,470165284,"MYSTIC VALLEY REGIONAL",0,0,17,89,29,30,0,0,1,0,1,31,0,0,6,7,null,165,284,5,null,null,470165284,470,null,"MYSTIC VALLEY REGIONAL",284,"STONEHAM",165]
[470,470165295,"MYSTIC VALLEY REGIONAL",0,0,0,1,2,0,0,0.1179,null,0,0,0,0,5,3,null,null,null,null,null,null,null,null,470,470165295,"MYSTIC VALLEY REGIONAL",0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,null,165,295,5,null,null,470165295,470,null,"MYSTIC VALLEY REGIONAL",295,"TEWKSBURY",3]
[470,470165305,"MYSTIC VALLEY REGIONAL",0,0,8,41,13,11,0,2.8689,null,0,0,0,13,4,73,null,null,null,null,null,null,null,null,470,470165305,"MYSTIC VALLEY REGIONAL",0,0,8,41,13,11,0,0,0,0,0,11,0,0,1,1,null,165,305,4,null,null,470165305,470,null,"MYSTIC VALLEY REGIONAL",305,"WAKEFIELD",73]
[470,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,null,null,470,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,165,342,3,null,null,470165342,470,null,"MYSTIC VALLEY REGIONAL",342,"WILMINGTON",2]
[470,470165346,"MYSTIC VALLEY REGIONAL",0,0,1,2,0,0,0,0.1179,null,1,0,0,2,8,3,null,null,null,null,null,null,null,null,470,470165346,"MYSTIC VALLEY REGIONAL",0,0,1,2,0,0,0,0,1,0,0,1,0,0,1,0,null,165,346,8,null,null,470165346,470,null,"MYSTIC VALLEY REGIONAL",346,"WINTHROP",3]
[470,470165347,"MYSTIC VALLEY REGIONAL",0,0,1,5,3,4,0,0.51090000000000002,null,0,0,0,6,8,13,null,null,null,null,null,null,null,null,470,470165347,"MYSTIC VALLEY REGIONAL",0,0,1,5,3,4,0,0,0,0,0,5,0,0,1,0,null,165,347,8,null,null,470165347,470,null,"MYSTIC VALLEY REGIONAL",347,"WOBURN",13]
[470,470165705,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,470,470165705,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,705,3,null,null,470165705,470,null,"MYSTIC VALLEY REGIONAL",705,"MASCONOMET",1]
[470,470165735,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,3,0,0.19650000000000001,null,0,0,0,5,6,5,null,null,null,null,null,null,null,null,470,470165735,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,3,0,0,0,0,0,2,0,0,0,3,null,165,735,6,null,null,470165735,470,null,"MYSTIC VALLEY REGIONAL",735,"NORTH MIDDLESEX",5]
[474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,97,64,10,null,null,474097064,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",64,"CLINTON",2]
[474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,77,110,0,7.3491,null,0,3,2,118,11,187,null,null,null,null,null,null,null,null,474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,77,110,0,0,0,3,2,51,0,0,0,67,null,97,97,11,null,null,474097097,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",97,{"$f":"VLOOKUP(BD522,distinfo,2,FALSE)","v":"FITCHBURG"},187]
[474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"ROUND(AD523,0)","v":0},{"$f":"ROUND(AE523,0)","v":0},{"$f":"ROUND(AF523,0)","v":0},{"$f":"ROUND(AG523,0)","v":0},{"$f":"ROUND(AH523,0)","v":7},{"$f":"ROUND(AI523,0)-J523","v":9},{"$f":"ROUND(AJ523,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF523:AI523)+(AE523*0.5))+$K$5*AJ523,4)","v":0.62880000000000003},null,{"$f":"ROUND(AL523+(AK523*0.5),0)","v":0},{"$f":"ROUND(AM523,0)","v":0},{"$f":"ROUND(AN523,0)","v":0},{"$f":"ROUND(((AP523+AQ523)*0.5)+AO523+AR523+AS523,0)","v":5},{"$f":"AW523","v":10},{"$f":"SUM(F523:I523)+ROUND(D523*0.5,0)+ROUND(J523,0)","v":16},null,null,null,null,null,null,null,null,474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,9,0,0,0,0,0,2,0,0,0,3,null,97,103,10,null,null,{"$f":"AB523","v":474097103},{"$f":"AA523","v":474},null,{"$f":"AC523","v":"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL"},{"$f":"AV523","v":103},"GARDNER",{"$f":"SUM(AD523:AJ523)","v":16}]
[474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,23,0,1.3362000000000001,null,0,0,0,21,10,34,null,null,null,null,null,null,null,null,474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,23,0,0,0,0,0,8,0,0,0,13,null,97,153,10,null,null,474097153,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",153,"LEOMINSTER",34]
[474,474097155,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,null,null,474,474097155,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,97,155,2,null,null,474097155,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",155,"LEXINGTON",1]
[474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,8,0,0.51090000000000002,null,0,0,0,4,5,13,null,null,null,null,null,null,null,null,474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,8,0,0,0,0,0,1,0,0,0,3,null,97,162,5,null,null,474097162,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",162,"LUNENBURG",13]
[474,474097226,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,474,474097226,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,97,226,9,null,null,474097226,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",226,"OXFORD",1]
[474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,9,0,0.47160000000000002,null,0,0,0,9,10,12,null,null,null,null,null,null,null,null,474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,9,0,0,0,0,0,3,0,0,0,6,null,97,343,10,null,null,474097343,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",343,"WINCHENDON",12]
[474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,6,0,0.31440000000000001,null,0,0,0,4,5,8,null,null,null,null,null,null,null,null,474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,6,0,0,0,0,0,0,0,0,0,4,null,97,610,5,null,null,474097610,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",610,"ASHBURNHAM WESTMINSTER",8]
[474,474097620,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,null,null,474,474097620,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,97,620,4,null,null,474097620,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",620,"BERLIN BOYLSTON",2]
[474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,7,2,null,null,null,null,null,null,null,null,474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,97,720,7,null,null,474097720,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",720,"NARRAGANSETT",2]
[474,474097725,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,474,474097725,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,97,725,3,null,null,474097725,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",725,"NASHOBA",1]
[474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,8,0,0.58950000000000002,null,0,0,0,8,6,15,null,null,null,null,null,null,null,null,474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,8,0,0,0,0,0,4,0,0,0,4,null,97,735,6,null,null,474097735,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",735,"NORTH MIDDLESEX",15]
[474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,1,0,0.1179,null,0,0,0,2,7,3,null,null,null,null,null,null,null,null,474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,1,0,0,0,0,0,2,0,0,0,0,null,97,753,7,null,null,474097753,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",753,"QUABBIN",3]
[474,474097755,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,474,474097755,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,97,755,10,null,null,474097755,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",755,"RALPH C MAHAR",1]
[474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,4,0,0.15720000000000001,null,0,0,0,0,4,4,null,null,null,null,null,null,null,null,474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,null,97,775,4,null,null,474097775,474,null,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",775,"WACHUSETT",4]
[478,478352010,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,478,478352010,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,10,3,null,null,478352010,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",10,"ARLINGTON",1]
[478,478352056,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0.1179,null,0,0,0,0,4,3,null,null,null,null,null,null,null,null,478,478352056,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,null,352,56,4,null,null,478352056,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",56,"CHELMSFORD",3]
[478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,64,10,null,null,478352064,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",64,"CLINTON",1]
[478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,0,0,0.15720000000000001,null,0,0,0,1,3,4,null,null,null,null,null,null,null,null,478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,0,0,0,0,0,0,1,0,0,0,0,null,352,67,3,null,null,478352067,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",67,"CONCORD",4]
[478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,10,0,0.39300000000000002,null,0,0,0,2,11,10,null,null,null,null,null,null,null,null,478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,2,null,352,97,11,null,null,478352097,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",97,"FITCHBURG",10]
[478,478352103,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,478,478352103,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,352,103,10,null,null,478352103,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",103,"GARDNER",1]
[478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,17,0,0.90390000000000004,null,0,0,0,2,2,23,null,null,null,null,null,null,null,null,478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,17,0,0,0,0,0,0,0,0,0,2,null,352,125,2,null,null,478352125,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",125,"HARVARD",23]
[478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,5,0,0.27510000000000001,null,0,0,0,0,7,7,null,null,null,null,null,null,null,null,478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,5,0,0,0,0,0,0,0,0,0,0,null,352,141,7,null,null,478352141,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",141,"HUDSON",7]
[478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,28,0,1.4148000000000001,null,0,0,0,11,10,36,null,null,null,null,null,null,null,null,478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,28,0,0,0,0,0,5,0,0,0,6,null,352,153,10,null,null,478352153,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",153,"LEOMINSTER",36]
[478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,31,0,1.8078000000000001,null,0,0,0,5,2,46,null,null,null,null,null,null,null,null,478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,31,0,0,0,0,0,1,0,0,0,4,null,352,158,2,null,null,478352158,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",158,"LITTLETON",46]
[478,478352160,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,478,478352160,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,160,11,null,null,478352160,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",160,"LOWELL",1]
[478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,9,0,0.47160000000000002,null,0,0,0,0,5,12,null,null,null,null,null,null,null,null,478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,9,0,0,0,0,0,0,0,0,0,0,null,352,162,5,null,null,478352162,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",162,"LUNENBURG",12]
[478,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,478,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,352,170,10,null,null,478352170,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",170,"MARLBOROUGH",2]
[478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,8,0,0.51090000000000002,null,0,0,0,0,5,13,null,null,null,null,null,null,null,null,478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,8,0,0,0,0,0,0,0,0,0,0,null,352,174,5,null,null,478352174,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",174,"MAYNARD",13]
[478,478352271,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,null,null,478,478352271,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,352,271,4,null,null,478352271,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",271,"SHREWSBURY",2]
[478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,0,0,0.1179,null,0,0,0,0,2,3,null,null,null,null,null,null,null,null,478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,null,352,288,2,null,null,478352288,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",288,"SUDBURY",3]
[478,478352301,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,478,478352301,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,301,5,null,null,478352301,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",301,"TYNGSBOROUGH",1]
[478,478352321,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,478,478352321,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,321,4,null,null,478352321,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",321,"WESTBOROUGH",1]
[478,478352322,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,null,null,478,478352322,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,352,322,6,null,null,478352322,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",322,"WEST BOYLSTON",2]
[478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,2,0,0.15720000000000001,null,0,0,0,0,2,4,null,null,null,null,null,null,null,null,478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,null,352,326,2,null,null,478352326,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",326,"WESTFORD",4]
[478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,2,0,0.15720000000000001,null,0,0,0,1,11,4,null,null,null,null,null,null,null,null,478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,1,null,352,348,11,null,null,478352348,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",348,"WORCESTER",4]
[478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,4,0,0.23580000000000001,null,0,0,0,4,2,6,null,null,null,null,null,null,null,null,478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,4,0,0,0,0,0,1,0,0,0,3,null,352,352,2,null,null,478352352,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",352,"DEVENS",6]
[478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,12,24,0,1.4148000000000001,null,0,0,0,2,3,36,null,null,null,null,null,null,null,null,478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,12,24,0,0,0,0,0,0,0,0,0,2,null,352,600,3,null,null,478352600,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",600,"ACTON BOXBOROUGH",36]
[478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,1,0,0.27510000000000001,null,0,0,0,1,5,7,null,null,null,null,null,null,null,null,478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,1,0,0,0,0,0,1,0,0,0,0,null,352,610,5,null,null,478352610,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",610,"ASHBURNHAM WESTMINSTER",7]
[478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,29,0,1.8471,null,0,0,0,8,7,47,null,null,null,null,null,null,null,null,478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,29,0,0,0,0,0,3,0,0,0,5,null,352,616,7,null,null,478352616,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",616,"AYER SHIRLEY",47]
[478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,3,0,0.1179,null,0,0,0,0,2,3,null,null,null,null,null,null,null,null,478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,352,640,2,null,null,478352640,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",640,"CONCORD CARLISLE",3]
[478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,9,14,0,0.90390000000000004,null,0,0,0,0,2,23,null,null,null,null,null,null,null,null,478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,9,14,0,0,0,0,0,0,0,0,0,0,null,352,673,2,null,null,478352673,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",673,"GROTON DUNSTABLE",23]
[478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,null,null,478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,695,2,null,null,478352695,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",695,"LINCOLN SUDBURY",1]
[478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,720,7,null,null,478352720,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",720,"NARRAGANSETT",1]
[478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,14,0,0.78600000000000003,null,0,0,0,2,3,20,null,null,null,null,null,null,null,null,478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,14,0,0,0,0,0,1,0,0,0,1,null,352,725,3,null,null,478352725,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",725,"NASHOBA",20]
[478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,15,0,1.2968999999999999,null,0,0,0,3,6,33,null,null,null,null,null,null,null,null,478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,15,0,0,0,0,0,0,0,0,0,3,null,352,735,6,null,null,478352735,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",735,"NORTH MIDDLESEX",33]
[478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,null,null,478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,352,753,7,null,null,478352753,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",753,"QUABBIN",2]
[478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,9,0,0.55020000000000002,null,0,0,0,0,4,14,null,null,null,null,null,null,null,null,478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,9,0,0,0,0,0,0,0,0,0,0,null,352,775,4,null,null,478352775,478,null,"FRANCIS W. PARKER CHARTER ESSENTIAL",775,"WACHUSETT",14]
[479,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,5,0,0.19650000000000001,null,0,0,0,3,8,5,null,null,null,null,null,null,null,null,479,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,3,null,278,5,8,null,null,479278005,479,null,"PIONEER VALLEY PERFORMING ARTS",5,"AGAWAM",5]
[479,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,9,0,0.51090000000000002,null,0,0,0,4,5,13,null,null,null,null,null,null,null,null,479,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,9,0,0,0,0,0,2,0,0,0,2,null,278,24,5,null,null,479278024,479,null,"PIONEER VALLEY PERFORMING ARTS",24,"BELCHERTOWN",13]
[479,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,18,18,0,1.4148000000000001,null,0,0,0,25,11,36,null,null,null,null,null,null,null,null,479,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,18,18,0,0,0,0,0,12,0,0,0,13,null,278,61,11,null,null,479278061,479,null,"PIONEER VALLEY PERFORMING ARTS",61,"CHICOPEE",36]
[479,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,6,12,0,0.70740000000000003,null,0,0,0,4,8,18,null,null,null,null,null,null,null,null,479,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,6,12,0,0,0,0,0,2,0,0,0,2,null,278,86,8,null,null,479278086,479,null,"PIONEER VALLEY PERFORMING ARTS",86,"EASTHAMPTON",18]
[479,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0.15720000000000001,null,0,0,0,2,6,4,null,null,null,null,null,null,null,null,479,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,2,null,278,87,6,null,null,479278087,479,null,"PIONEER VALLEY PERFORMING ARTS",87,"EAST LONGMEADOW",4]
[479,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,8,0,0.35370000000000001,null,0,0,0,5,8,9,null,null,null,null,null,null,null,null,479,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,8,0,0,0,0,0,0,0,0,0,5,null,278,111,8,null,null,479278111,479,null,"PIONEER VALLEY PERFORMING ARTS",111,"GRANBY",9]
[479,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0.1179,null,0,0,0,1,10,3,null,null,null,null,null,null,null,null,479,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,278,114,10,null,null,479278114,479,null,"PIONEER VALLEY PERFORMING ARTS",114,"GREENFIELD",3]
[479,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,8,0,0.43230000000000002,null,0,0,0,6,5,11,null,null,null,null,null,null,null,null,479,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,8,0,0,0,0,0,2,0,0,0,4,null,278,117,5,null,null,479278117,479,null,"PIONEER VALLEY PERFORMING ARTS",117,"HADLEY",11]
[479,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,6,0,0.31440000000000001,null,0,0,0,6,4,8,null,null,null,null,null,null,null,null,479,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,6,0,0,0,0,0,2,0,0,0,4,null,278,127,4,null,null,479278127,479,null,"PIONEER VALLEY PERFORMING ARTS",127,"HATFIELD",8]
[479,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,17,18,0,1.3754999999999999,null,0,1,0,17,12,35,null,null,null,null,null,null,null,null,479,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,17,18,0,0,0,1,0,9,0,0,0,8,null,278,137,12,null,null,479278137,479,null,"PIONEER VALLEY PERFORMING ARTS",137,"HOLYOKE",35]
[479,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,479,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,278,159,3,null,null,479278159,479,null,"PIONEER VALLEY PERFORMING ARTS",159,"LONGMEADOW",1]
[479,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,5,0,0.35370000000000001,null,0,0,0,5,8,9,null,null,null,null,null,null,null,null,479,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,5,0,0,0,0,0,2,0,0,0,3,null,278,161,8,null,null,479278161,479,null,"PIONEER VALLEY PERFORMING ARTS",161,"LUDLOW",9]
[479,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,479,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,278,191,8,null,null,479278191,479,null,"PIONEER VALLEY PERFORMING ARTS",191,"MONSON",1]
[479,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,12,14,0,1.0218,null,0,0,1,8,6,26,null,null,null,null,null,null,null,null,479,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,12,14,0,0,0,0,1,5,0,0,0,3,null,278,210,6,null,null,479278210,479,null,"PIONEER VALLEY PERFORMING ARTS",210,"NORTHAMPTON",26]
[479,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0.1179,null,0,0,0,1,10,3,null,null,null,null,null,null,null,null,479,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,278,227,10,null,null,479278227,479,null,"PIONEER VALLEY PERFORMING ARTS",227,"PALMER",3]
[479,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,24,36,0,2.3580000000000001,null,0,0,0,20,7,60,null,null,null,null,null,null,null,null,479,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,24,36,0,0,0,0,0,11,0,0,0,9,null,278,278,7,null,null,479278278,479,null,"PIONEER VALLEY PERFORMING ARTS",278,"SOUTH HADLEY",60]
[479,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,22,45,0,2.6331000000000002,null,0,0,1,51,12,67,null,null,null,null,null,null,null,null,479,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,22,45,0,0,0,0,1,19,0,0,0,32,null,278,281,12,null,null,479278281,479,null,"PIONEER VALLEY PERFORMING ARTS",281,{"$f":"VLOOKUP(BD586,distinfo,2,FALSE)","v":"SPRINGFIELD"},67]
[479,479278309,"PIONEER VALLEY PERFORMING ARTS",{"$f":"ROUND(AD587,0)","v":0},{"$f":"ROUND(AE587,0)","v":0},{"$f":"ROUND(AF587,0)","v":0},{"$f":"ROUND(AG587,0)","v":0},{"$f":"ROUND(AH587,0)","v":0},{"$f":"ROUND(AI587,0)-J587","v":2},{"$f":"ROUND(AJ587,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF587:AI587)+(AE587*0.5))+$K$5*AJ587,4)","v":7.8600000000000003E-2},null,{"$f":"ROUND(AL587+(AK587*0.5),0)","v":0},{"$f":"ROUND(AM587,0)","v":0},{"$f":"ROUND(AN587,0)","v":0},{"$f":"ROUND(((AP587+AQ587)*0.5)+AO587+AR587+AS587,0)","v":1},{"$f":"AW587","v":10},{"$f":"SUM(F587:I587)+ROUND(D587*0.5,0)+ROUND(J587,0)","v":2},null,null,null,null,null,null,null,null,479,479278309,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,278,309,10,null,null,{"$f":"AB587","v":479278309},{"$f":"AA587","v":479},null,{"$f":"AC587","v":"PIONEER VALLEY PERFORMING ARTS"},{"$f":"AV587","v":309},"WARE",{"$f":"SUM(AD587:AJ587)","v":2}]
[479,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,16,0,0.82530000000000003,null,0,0,0,10,9,21,null,null,null,null,null,null,null,null,479,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,16,0,0,0,0,0,1,0,0,0,9,null,278,325,9,null,null,479278325,479,null,"PIONEER VALLEY PERFORMING ARTS",325,"WESTFIELD",21]
[479,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,4,0,0.27510000000000001,null,0,0,0,1,10,7,null,null,null,null,null,null,null,null,479,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,4,0,0,0,0,0,0,0,0,0,1,null,278,332,10,null,null,479278332,479,null,"PIONEER VALLEY PERFORMING ARTS",332,"WEST SPRINGFIELD",7]
[479,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,19,0,1.1004,null,0,0,0,12,6,28,null,null,null,null,null,null,null,null,479,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,19,0,0,0,0,0,4,0,0,0,8,null,278,605,6,null,null,479278605,479,null,"PIONEER VALLEY PERFORMING ARTS",605,"AMHERST PELHAM",28]
[479,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,4,0,0.15720000000000001,null,0,0,0,0,6,4,null,null,null,null,null,null,null,null,479,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,null,278,670,6,null,null,479278670,479,null,"PIONEER VALLEY PERFORMING ARTS",670,"FRONTIER",4]
[479,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0.1179,null,0,0,0,2,10,3,null,null,null,null,null,null,null,null,479,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,1,null,278,672,10,null,null,479278672,479,null,"PIONEER VALLEY PERFORMING ARTS",672,"GATEWAY",3]
[479,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,479,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,278,674,10,null,null,479278674,479,null,"PIONEER VALLEY PERFORMING ARTS",674,"GILL MONTAGUE",2]
[479,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,7,0,0.35370000000000001,null,0,0,0,3,5,9,null,null,null,null,null,null,null,null,479,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,7,0,0,0,0,0,2,0,0,0,1,null,278,680,5,null,null,479278680,479,null,"PIONEER VALLEY PERFORMING ARTS",680,"HAMPDEN WILBRAHAM",9]
[479,479278683,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,3,0,0.27510000000000001,null,0,0,0,1,4,7,null,null,null,null,null,null,null,null,479,479278683,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,3,0,0,0,0,0,0,0,0,0,1,null,278,683,4,null,null,479278683,479,null,"PIONEER VALLEY PERFORMING ARTS",683,"HAMPSHIRE",7]
[479,479278750,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,479,479278750,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,278,750,7,null,null,479278750,479,null,"PIONEER VALLEY PERFORMING ARTS",750,"PIONEER",1]
[479,479278753,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,7,2,null,null,null,null,null,null,null,null,479,479278753,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,278,753,7,null,null,479278753,479,null,"PIONEER VALLEY PERFORMING ARTS",753,"QUABBIN",2]
[479,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0.1179,null,0,0,0,1,10,3,null,null,null,null,null,null,null,null,479,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,278,755,10,null,null,479278755,479,null,"PIONEER VALLEY PERFORMING ARTS",755,"RALPH C MAHAR",3]
[479,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,479,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,278,766,7,null,null,479278766,479,null,"PIONEER VALLEY PERFORMING ARTS",766,"SOUTHWICK TOLLAND",1]
[481,481035001,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,481,481035001,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,1,7,null,null,481035001,481,null,"BOSTON RENAISSANCE",1,"ABINGTON",1]
[481,481035025,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,481,481035025,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,25,6,null,null,481035025,481,null,"BOSTON RENAISSANCE",25,"BELLINGHAM",1]
[481,481035030,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,7.8600000000000003E-2,null,1,0,0,2,7,2,null,null,null,null,null,null,null,null,481,481035030,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,35,30,7,null,null,481035030,481,null,"BOSTON RENAISSANCE",30,"BEVERLY",2]
[481,481035035,"BOSTON RENAISSANCE",106,0,117,592,68,0,0,30.536100000000001,null,140,4,0,655,11,830,null,null,null,null,null,null,null,null,481,481035035,"BOSTON RENAISSANCE",106,0,117,592,68,0,0,1,139,4,0,521,81,0,93,0,null,35,35,11,null,null,481035035,481,null,"BOSTON RENAISSANCE",35,"BOSTON",883]
[481,481035040,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,481,481035040,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,null,35,40,6,null,null,481035040,481,null,"BOSTON RENAISSANCE",40,"BRAINTREE",1]
[481,481035044,"BOSTON RENAISSANCE",0,0,0,6,0,0,0,0.23580000000000001,null,0,0,0,2,11,6,null,null,null,null,null,null,null,null,481,481035044,"BOSTON RENAISSANCE",0,0,0,6,0,0,0,0,0,0,0,2,0,0,0,0,null,35,44,11,null,null,481035044,481,null,"BOSTON RENAISSANCE",44,"BROCKTON",6]
[481,481035073,"BOSTON RENAISSANCE",1,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,1,6,3,null,null,null,null,null,null,null,null,481,481035073,"BOSTON RENAISSANCE",1,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,35,73,6,null,null,481035073,481,null,"BOSTON RENAISSANCE",73,"DEDHAM",3]
[481,481035176,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,481,481035176,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,176,8,null,null,481035176,481,null,"BOSTON RENAISSANCE",176,"MEDFORD",1]
[481,481035181,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,481,481035181,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,181,10,null,null,481035181,481,null,"BOSTON RENAISSANCE",181,"METHUEN",2]
[481,481035189,"BOSTON RENAISSANCE",2,0,1,2,0,0,0,0.1179,null,0,0,0,3,3,4,null,null,null,null,null,null,null,null,481,481035189,"BOSTON RENAISSANCE",2,0,1,2,0,0,0,0,0,0,0,2,1,0,0,0,null,35,189,3,null,null,481035189,481,null,"BOSTON RENAISSANCE",189,"MILTON",5]
[481,481035212,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,481,481035212,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,212,5,null,null,481035212,481,null,"BOSTON RENAISSANCE",212,"NORTH ATTLEBOROUGH",1]
[481,481035220,"BOSTON RENAISSANCE",0,0,1,4,0,0,0,0.19650000000000001,null,0,0,0,1,8,5,null,null,null,null,null,null,null,null,481,481035220,"BOSTON RENAISSANCE",0,0,1,4,0,0,0,0,0,0,0,1,0,0,0,0,null,35,220,8,null,null,481035220,481,null,"BOSTON RENAISSANCE",220,"NORWOOD",5]
[481,481035244,"BOSTON RENAISSANCE",1,0,1,12,0,0,0,0.51090000000000002,null,3,0,0,9,10,14,null,null,null,null,null,null,null,null,481,481035244,"BOSTON RENAISSANCE",1,0,1,12,0,0,0,0,3,0,0,8,1,0,0,0,null,35,244,10,null,null,481035244,481,null,"BOSTON RENAISSANCE",244,"RANDOLPH",14]
[481,481035285,"BOSTON RENAISSANCE",0,0,1,5,1,0,0,0.27510000000000001,null,0,0,0,5,9,7,null,null,null,null,null,null,null,null,481,481035285,"BOSTON RENAISSANCE",0,0,1,5,1,0,0,0,0,0,0,5,0,0,0,0,null,35,285,9,null,null,481035285,481,null,"BOSTON RENAISSANCE",285,"STOUGHTON",7]
[481,481035336,"BOSTON RENAISSANCE",2,0,0,2,0,0,0,7.8600000000000003E-2,null,1,0,0,2,8,3,null,null,null,null,null,null,null,null,481,481035336,"BOSTON RENAISSANCE",2,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,35,336,8,null,null,481035336,481,null,"BOSTON RENAISSANCE",336,"WEYMOUTH",4]
[482,482204007,"RIVER VALLEY",0,0,10,61,27,0,0,3.8513999999999999,null,0,0,0,10,7,98,null,null,null,null,null,null,null,null,482,482204007,"RIVER VALLEY",0,0,10,61,27,0,0,0,0,0,0,9,0,0,1,0,null,204,7,7,null,null,482204007,482,null,"RIVER VALLEY",7,"AMESBURY",98]
[482,482204030,"RIVER VALLEY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,482,482204030,"RIVER VALLEY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,204,30,7,null,null,482204030,482,null,"RIVER VALLEY",30,"BEVERLY",1]
[482,482204038,"RIVER VALLEY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,null,null,482,482204038,"RIVER VALLEY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,204,38,2,null,null,482204038,482,null,"RIVER VALLEY",38,"BOXFORD",1]
[482,482204105,"RIVER VALLEY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,null,null,482,482204105,"RIVER VALLEY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,204,105,3,null,null,482204105,482,null,"RIVER VALLEY",105,"GEORGETOWN",2]
[482,482204128,"RIVER VALLEY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,482,482204128,"RIVER VALLEY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,204,128,10,null,null,482204128,482,null,"RIVER VALLEY",128,"HAVERHILL",1]
[482,482204204,"RIVER VALLEY",0,0,11,58,36,0,0,4.1265000000000001,null,0,0,0,8,3,105,null,null,null,null,null,null,null,null,482,482204204,"RIVER VALLEY",0,0,11,58,36,0,0,0,0,0,0,6,0,0,2,0,null,204,204,3,null,null,482204204,482,null,"RIVER VALLEY",204,"NEWBURYPORT",105]
[482,482204229,"RIVER VALLEY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,482,482204229,"RIVER VALLEY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,204,229,9,null,null,482204229,482,null,"RIVER VALLEY",229,"PEABODY",1]
[482,482204705,"RIVER VALLEY",0,0,0,0,3,0,0,0.1179,null,0,0,0,0,3,3,null,null,null,null,null,null,null,null,482,482204705,"RIVER VALLEY",0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,null,204,705,3,null,null,482204705,482,null,"RIVER VALLEY",705,"MASCONOMET",3]
[482,482204745,"RIVER VALLEY",0,0,4,15,14,0,0,1.2968999999999999,null,0,0,0,3,4,33,null,null,null,null,null,null,null,null,482,482204745,"RIVER VALLEY",0,0,4,15,14,0,0,0,0,0,0,2,0,0,1,0,null,204,745,4,null,null,482204745,482,null,"RIVER VALLEY",745,"PENTUCKET",33]
[482,482204773,"RIVER VALLEY",0,0,7,24,12,0,0,1.6899,null,0,0,0,7,6,43,null,null,null,null,null,null,null,null,482,482204773,"RIVER VALLEY",0,0,7,24,12,0,0,0,0,0,0,6,0,0,1,0,null,204,773,6,null,null,482204773,482,null,"RIVER VALLEY",773,"TRITON",43]
[483,483239020,"RISING TIDE",0,0,0,4,10,9,0,0.90390000000000004,null,0,1,1,9,10,23,null,null,null,null,null,null,null,null,483,483239020,"RISING TIDE",0,0,0,4,10,9,0,0,0,1,1,6,0,0,0,3,null,239,20,10,null,null,483239020,483,null,"RISING TIDE",20,"BARNSTABLE",23]
[483,483239036,"RISING TIDE",0,0,0,4,7,10,0,0.82530000000000003,null,0,0,0,2,7,21,null,null,null,null,null,null,null,null,483,483239036,"RISING TIDE",0,0,0,4,7,10,0,0,0,0,0,0,0,0,0,2,null,239,36,7,null,null,483239036,483,null,"RISING TIDE",36,"BOURNE",21]
[483,483239052,"RISING TIDE",0,0,0,6,20,24,0,1.9650000000000001,null,0,0,0,8,6,50,null,null,null,null,null,null,null,null,483,483239052,"RISING TIDE",0,0,0,6,20,24,0,0,0,0,0,6,0,0,0,2,null,239,52,6,null,null,483239052,483,null,"RISING TIDE",52,"CARVER",50]
[483,483239072,"RISING TIDE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,483,483239072,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,72,6,null,null,483239072,483,null,"RISING TIDE",72,"DARTMOUTH",1]
[483,483239082,"RISING TIDE",0,0,0,0,3,3,0,0.23580000000000001,null,0,0,0,0,2,6,null,null,null,null,null,null,null,null,483,483239082,"RISING TIDE",0,0,0,0,3,3,0,0,0,0,0,0,0,0,0,0,null,239,82,2,null,null,483239082,483,null,"RISING TIDE",82,"DUXBURY",6]
[483,483239083,"RISING TIDE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,null,null,483,483239083,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,83,6,null,null,483239083,483,null,"RISING TIDE",83,"EAST BRIDGEWATER",2]
[483,483239095,"RISING TIDE",0,0,0,1,1,2,0,0.15720000000000001,null,0,0,0,2,12,4,null,null,null,null,null,null,null,null,483,483239095,"RISING TIDE",0,0,0,1,1,2,0,0,0,0,0,1,0,0,0,1,null,239,95,12,null,null,483239095,483,null,"RISING TIDE",95,"FALL RIVER",4]
[483,483239096,"RISING TIDE",0,0,0,2,7,2,0,0.43230000000000002,null,0,0,0,8,8,11,null,null,null,null,null,null,null,null,483,483239096,"RISING TIDE",0,0,0,2,7,2,0,0,0,0,0,7,0,0,0,1,null,239,96,8,null,null,483239096,483,null,"RISING TIDE",96,"FALMOUTH",11]
[483,483239118,"RISING TIDE",0,0,0,3,2,0,0,0.19650000000000001,null,0,0,0,1,6,5,null,null,null,null,null,null,null,null,483,483239118,"RISING TIDE",0,0,0,3,2,0,0,0,0,0,0,1,0,0,0,0,null,239,118,6,null,null,483239118,483,null,"RISING TIDE",118,"HALIFAX",5]
[483,483239122,"RISING TIDE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,483,483239122,"RISING TIDE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,239,122,3,null,null,483239122,483,null,"RISING TIDE",122,"HANOVER",1]
[483,483239131,"RISING TIDE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,2,2,null,null,null,null,null,null,null,null,483,483239131,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,239,131,2,null,null,483239131,483,null,"RISING TIDE",131,"HINGHAM",2]
[483,483239145,"RISING TIDE",0,0,0,3,5,0,0,0.31440000000000001,null,1,1,0,3,4,8,null,null,null,null,null,null,null,null,483,483239145,"RISING TIDE",0,0,0,3,5,0,0,0,1,1,0,3,0,0,0,0,null,239,145,4,null,null,483239145,483,null,"RISING TIDE",145,"KINGSTON",8]
[483,483239171,"RISING TIDE",0,0,0,2,3,9,0,0.55020000000000002,null,0,0,0,6,4,14,null,null,null,null,null,null,null,null,483,483239171,"RISING TIDE",0,0,0,2,3,9,0,0,0,0,0,1,0,0,0,5,null,239,171,4,null,null,483239171,483,null,"RISING TIDE",171,"MARSHFIELD",14]
[483,483239172,"RISING TIDE",0,0,0,3,5,3,0,0.43230000000000002,null,0,0,0,7,8,11,null,null,null,null,null,null,null,null,483,483239172,"RISING TIDE",0,0,0,3,5,3,0,0,0,0,0,4,0,0,0,3,null,239,172,8,null,null,483239172,483,null,"RISING TIDE",172,"MASHPEE",11]
[483,483239173,"RISING TIDE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,483,483239173,"RISING TIDE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,239,173,5,null,null,483239173,483,null,"RISING TIDE",173,"MATTAPOISETT",1]
[483,483239182,"RISING TIDE",0,0,0,3,14,10,0,1.0610999999999999,null,0,0,0,9,8,27,null,null,null,null,null,null,null,null,483,483239182,"RISING TIDE",0,0,0,3,14,10,0,0,0,0,0,6,0,0,0,3,null,239,182,8,null,null,483239182,483,null,"RISING TIDE",182,"MIDDLEBOROUGH",27]
[483,483239231,"RISING TIDE",0,0,0,5,1,7,0,0.51090000000000002,null,0,0,0,3,4,13,null,null,null,null,null,null,null,null,483,483239231,"RISING TIDE",0,0,0,5,1,7,0,0,0,0,0,1,0,0,0,2,null,239,231,4,null,null,483239231,483,null,"RISING TIDE",231,"PEMBROKE",13]
[483,483239239,"RISING TIDE",0,0,0,35,139,99,0,10.728899999999999,null,3,2,1,56,6,273,null,null,null,null,null,null,null,null,483,483239239,"RISING TIDE",0,0,0,35,139,99,0,0,3,2,1,39,0,0,0,17,null,239,239,6,null,null,483239239,483,null,"RISING TIDE",239,"PLYMOUTH",273]
[483,483239240,"RISING TIDE",0,0,0,1,2,0,0,0.1179,null,0,0,0,0,5,3,null,null,null,null,null,null,null,null,483,483239240,"RISING TIDE",0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,null,239,240,5,null,null,483239240,483,null,"RISING TIDE",240,"PLYMPTON",3]
[483,483239251,"RISING TIDE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,483,483239251,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,251,9,null,null,483239251,483,null,"RISING TIDE",251,"ROCKLAND",1]
[483,483239261,"RISING TIDE",0,0,0,2,10,5,0,0.66810000000000003,null,0,0,0,3,5,17,null,null,null,null,null,null,null,null,483,483239261,"RISING TIDE",0,0,0,2,10,5,0,0,0,0,0,3,0,0,0,0,null,239,261,5,null,null,483239261,483,null,"RISING TIDE",261,"SANDWICH",17]
[483,483239293,"RISING TIDE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,483,483239293,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,293,10,null,null,483239293,483,null,"RISING TIDE",293,"TAUNTON",2]
[483,483239310,"RISING TIDE",0,0,0,14,35,20,0,2.7117,null,0,0,0,38,11,69,null,null,null,null,null,null,null,null,483,483239310,"RISING TIDE",0,0,0,14,35,20,0,0,0,0,0,30,0,0,0,8,null,239,310,11,null,null,483239310,483,null,"RISING TIDE",310,"WAREHAM",69]
[483,483239625,"RISING TIDE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,483,483239625,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,625,6,null,null,483239625,483,null,"RISING TIDE",625,"BRIDGEWATER RAYNHAM",1]
[483,483239665,"RISING TIDE",0,0,0,0,4,2,0,0.23580000000000001,null,0,0,0,2,5,6,null,null,null,null,null,null,null,null,483,483239665,"RISING TIDE",0,0,0,0,4,2,0,0,0,0,0,1,0,0,0,1,null,239,665,5,null,null,483239665,483,null,"RISING TIDE",665,"FREETOWN LAKEVILLE",6]
[483,483239740,"RISING TIDE",0,0,0,0,1,4,0,0.19650000000000001,null,0,0,0,2,5,5,null,null,null,null,null,null,null,null,483,483239740,"RISING TIDE",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,1,null,239,740,5,null,null,483239740,483,null,"RISING TIDE",740,{"$f":"VLOOKUP(BD650,distinfo,2,FALSE)","v":"OLD ROCHESTER"},5]
[483,483239760,"RISING TIDE",{"$f":"ROUND(AD651,0)","v":0},{"$f":"ROUND(AE651,0)","v":0},{"$f":"ROUND(AF651,0)","v":0},{"$f":"ROUND(AG651,0)","v":0},{"$f":"ROUND(AH651,0)","v":16},{"$f":"ROUND(AI651,0)-J651","v":28},{"$f":"ROUND(AJ651,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF651:AI651)+(AE651*0.5))+$K$5*AJ651,4)","v":1.7292000000000001},null,{"$f":"ROUND(AL651+(AK651*0.5),0)","v":0},{"$f":"ROUND(AM651,0)","v":0},{"$f":"ROUND(AN651,0)","v":2},{"$f":"ROUND(((AP651+AQ651)*0.5)+AO651+AR651+AS651,0)","v":12},{"$f":"AW651","v":6},{"$f":"SUM(F651:I651)+ROUND(D651*0.5,0)+ROUND(J651,0)","v":44},null,null,null,null,null,null,null,null,483,483239760,"RISING TIDE",0,0,0,0,16,28,0,0,0,0,2,2,0,0,0,10,null,239,760,6,null,null,{"$f":"AB651","v":483239760},{"$f":"AA651","v":483},null,{"$f":"AC651","v":"RISING TIDE"},{"$f":"AV651","v":760},"SILVER LAKE",{"$f":"SUM(AD651:AJ651)","v":44}]
[483,483239780,"RISING TIDE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,6,2,null,null,null,null,null,null,null,null,483,483239780,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,239,780,6,null,null,483239780,483,null,"RISING TIDE",780,"WHITMAN HANSON",2]
[484,484035035,"ROXBURY PREPARATORY",0,0,0,73,525,519,0,43.898099999999999,null,16,113,58,941,11,1117,null,null,null,null,null,null,null,null,484,484035035,"ROXBURY PREPARATORY",0,0,0,73,525,519,0,0,16,113,58,515,0,0,0,426,null,35,35,11,null,null,484035035,484,null,"ROXBURY PREPARATORY",35,"BOSTON",1117]
[484,484035044,"ROXBURY PREPARATORY",0,0,0,0,0,3,0,0.1179,null,0,0,0,0,11,3,null,null,null,null,null,null,null,null,484,484035044,"ROXBURY PREPARATORY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,35,44,11,null,null,484035044,484,null,"ROXBURY PREPARATORY",44,"BROCKTON",3]
[484,484035046,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,484,484035046,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,46,3,null,null,484035046,484,null,"ROXBURY PREPARATORY",46,"BROOKLINE",1]
[484,484035101,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,3,1,null,null,null,null,null,null,null,null,484,484035101,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,35,101,3,null,null,484035101,484,null,"ROXBURY PREPARATORY",101,"FRANKLIN",1]
[484,484035163,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,null,null,484,484035163,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,163,11,null,null,484035163,484,null,"ROXBURY PREPARATORY",163,"LYNN",1]
[484,484035207,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,484,484035207,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,207,3,null,null,484035207,484,null,"ROXBURY PREPARATORY",207,"NEWTON",1]
[484,484035243,"ROXBURY PREPARATORY",0,0,0,0,1,2,0,0.1179,null,0,0,0,1,9,3,null,null,null,null,null,null,null,null,484,484035243,"ROXBURY PREPARATORY",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,1,null,35,243,9,null,null,484035243,484,null,"ROXBURY PREPARATORY",243,"QUINCY",3]
[484,484035244,"ROXBURY PREPARATORY",0,0,0,0,1,3,0,0.15720000000000001,null,0,0,2,3,10,4,null,null,null,null,null,null,null,null,484,484035244,"ROXBURY PREPARATORY",0,0,0,0,1,3,0,0,0,0,2,1,0,0,0,2,null,35,244,10,null,null,484035244,484,null,"ROXBURY PREPARATORY",244,"RANDOLPH",4]
[484,484035262,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,1,0,2,9,2,null,null,null,null,null,null,null,null,484,484035262,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,0,0,1,0,2,0,0,0,0,null,35,262,9,null,null,484035262,484,null,"ROXBURY PREPARATORY",262,"SAUGUS",2]
[484,484035271,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,4,1,null,null,null,null,null,null,null,null,484,484035271,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,35,271,4,null,null,484035271,484,null,"ROXBURY PREPARATORY",271,"SHREWSBURY",1]
[484,484035285,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,9,1,null,null,null,null,null,null,null,null,484,484035285,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,35,285,9,null,null,484035285,484,null,"ROXBURY PREPARATORY",285,"STOUGHTON",1]
[484,484035307,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,null,null,484,484035307,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,35,307,3,null,null,484035307,484,null,"ROXBURY PREPARATORY",307,"WALPOLE",2]
[485,485258071,"SALEM ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,null,null,485,485258071,"SALEM ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,258,71,5,null,null,485258071,485,null,"SALEM ACADEMY",71,"DANVERS",2]
[485,485258079,"SALEM ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,7,2,null,null,null,null,null,null,null,null,485,485258079,"SALEM ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,258,79,7,null,null,485258079,485,null,"SALEM ACADEMY",79,"DRACUT",2]
[485,485258107,"SALEM ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,485,485258107,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,258,107,9,null,null,485258107,485,null,"SALEM ACADEMY",107,"GLOUCESTER",1]
[485,485258128,"SALEM ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,485,485258128,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,258,128,10,null,null,485258128,485,null,"SALEM ACADEMY",128,"HAVERHILL",1]
[485,485258163,"SALEM ACADEMY",0,0,0,0,5,11,0,0.62880000000000003,null,0,0,0,10,11,16,null,null,null,null,null,null,null,null,485,485258163,"SALEM ACADEMY",0,0,0,0,5,11,0,0,0,0,0,4,0,0,0,6,null,258,163,11,null,null,485258163,485,null,"SALEM ACADEMY",163,"LYNN",16]
[485,485258229,"SALEM ACADEMY",0,0,0,0,3,7,0,0.39300000000000002,null,0,0,1,7,9,10,null,null,null,null,null,null,null,null,485,485258229,"SALEM ACADEMY",0,0,0,0,3,7,0,0,0,0,1,1,0,0,0,6,null,258,229,9,null,null,485258229,485,null,"SALEM ACADEMY",229,"PEABODY",10]
[485,485258258,"SALEM ACADEMY",0,0,0,0,210,240,0,17.684999999999999,null,0,15,12,272,10,450,null,null,null,null,null,null,null,null,485,485258258,"SALEM ACADEMY",0,0,0,0,210,240,0,0,0,15,12,131,0,0,0,141,null,258,258,10,null,null,485258258,485,null,"SALEM ACADEMY",258,"SALEM",450]
[485,485258291,"SALEM ACADEMY",0,0,0,0,1,4,0,0.19650000000000001,null,0,0,0,5,5,5,null,null,null,null,null,null,null,null,485,485258291,"SALEM ACADEMY",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,4,null,258,291,5,null,null,485258291,485,null,"SALEM ACADEMY",291,"SWAMPSCOTT",5]
[485,485258295,"SALEM ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,485,485258295,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,258,295,5,null,null,485258295,485,null,"SALEM ACADEMY",295,"TEWKSBURY",1]
[486,486348151,"LEARNING FIRST",0,0,1,2,0,0,0,0.1179,null,0,0,0,3,8,3,null,null,null,null,null,null,null,null,486,486348151,"LEARNING FIRST",0,0,1,2,0,0,0,0,0,0,0,2,0,0,1,0,null,348,151,8,null,null,486348151,486,null,"LEARNING FIRST",151,"LEICESTER",3]
[486,486348153,"LEARNING FIRST",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,486,486348153,"LEARNING FIRST",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,348,153,10,null,null,486348153,486,null,"LEARNING FIRST",153,"LEOMINSTER",1]
[486,486348215,"LEARNING FIRST",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,1,9,1,null,null,null,null,null,null,null,null,486,486348215,"LEARNING FIRST",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,348,215,9,null,null,486348215,486,null,"LEARNING FIRST",215,"NORTH BROOKFIELD",1]
[486,486348271,"LEARNING FIRST",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,null,null,486,486348271,"LEARNING FIRST",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,348,271,4,null,null,486348271,486,null,"LEARNING FIRST",271,"SHREWSBURY",1]
[486,486348277,"LEARNING FIRST",0,0,0,4,1,0,0,0.19650000000000001,null,1,1,0,4,12,5,null,null,null,null,null,null,null,null,486,486348277,"LEARNING FIRST",0,0,0,4,1,0,0,0,1,1,0,4,0,0,0,0,null,348,277,12,null,null,486348277,486,null,"LEARNING FIRST",277,"SOUTHBRIDGE",5]
[486,486348348,"LEARNING FIRST",0,0,74,366,206,0,0,25.387799999999999,null,162,22,0,561,11,646,null,null,null,null,null,null,null,null,486,486348348,"LEARNING FIRST",0,0,74,366,206,0,0,0,162,22,0,501,0,0,60,0,null,348,348,11,null,null,486348348,486,null,"LEARNING FIRST",348,"WORCESTER",646]
[486,486348658,"LEARNING FIRST",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,486,486348658,"LEARNING FIRST",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,348,658,7,null,null,486348658,486,null,"LEARNING FIRST",658,"DUDLEY CHARLTON",1]
[486,486348753,"LEARNING FIRST",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,486,486348753,"LEARNING FIRST",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,348,753,7,null,null,486348753,486,null,"LEARNING FIRST",753,"QUABBIN",1]
[486,486348767,"LEARNING FIRST",0,0,0,2,2,0,0,0.15720000000000001,null,0,0,0,4,10,4,null,null,null,null,null,null,null,null,486,486348767,"LEARNING FIRST",0,0,0,2,2,0,0,0,0,0,0,4,0,0,0,0,null,348,767,10,null,null,486348767,486,null,"LEARNING FIRST",767,"SPENCER EAST BROOKFIELD",4]
[486,486348775,"LEARNING FIRST",0,0,0,2,2,0,0,0.15720000000000001,null,2,1,0,1,4,4,null,null,null,null,null,null,null,null,486,486348775,"LEARNING FIRST",0,0,0,2,2,0,0,0,2,1,0,1,0,0,0,0,null,348,775,4,null,null,486348775,486,null,"LEARNING FIRST",775,"WACHUSETT",4]
[487,487049010,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,1,0,1,3,2,null,null,null,null,null,null,null,null,487,487049010,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,1,0,1,0,0,0,0,null,49,10,3,null,null,487049010,487,null,"PROSPECT HILL ACADEMY",10,"ARLINGTON",2]
[487,487049018,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,487,487049018,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,18,9,null,null,487049018,487,null,"PROSPECT HILL ACADEMY",18,"AVON",1]
[487,487049026,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,487,487049026,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,26,3,null,null,487049026,487,null,"PROSPECT HILL ACADEMY",26,"BELMONT",1]
[487,487049031,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,487,487049031,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,31,5,null,null,487049031,487,null,"PROSPECT HILL ACADEMY",31,"BILLERICA",1]
[487,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,3,14,0,0.66810000000000003,null,0,0,0,10,11,17,null,null,null,null,null,null,null,null,487,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,3,14,0,0,0,0,0,2,0,0,0,8,null,49,35,11,null,null,487049035,487,null,"PROSPECT HILL ACADEMY",35,"BOSTON",17]
[487,487049040,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,487,487049040,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,40,6,null,null,487049040,487,null,"PROSPECT HILL ACADEMY",40,"BRAINTREE",1]
[487,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,1,2,0,0.1179,null,0,0,0,2,11,3,null,null,null,null,null,null,null,null,487,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,1,null,49,44,11,null,null,487049044,487,null,"PROSPECT HILL ACADEMY",44,"BROCKTON",3]
[487,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,20,20,0,1.5720000000000001,null,0,1,3,33,7,40,null,null,null,null,null,null,null,null,487,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,20,20,0,0,0,1,3,15,0,0,0,18,null,49,49,7,null,null,487049049,487,null,"PROSPECT HILL ACADEMY",49,"CAMBRIDGE",40]
[487,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,5,2,0,0.27510000000000001,null,0,1,0,4,12,7,null,null,null,null,null,null,null,null,487,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,5,2,0,0,0,1,0,3,0,0,0,1,null,49,57,12,null,null,487049057,487,null,"PROSPECT HILL ACADEMY",57,"CHELSEA",7]
[487,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,13,35,0,1.8864000000000001,null,0,1,2,29,11,48,null,null,null,null,null,null,null,null,487,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,13,35,0,0,0,1,2,9,0,0,0,20,null,49,93,11,null,null,487049093,487,null,"PROSPECT HILL ACADEMY",93,"EVERETT",48]
[487,487049097,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,null,null,487,487049097,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,49,97,11,null,null,487049097,487,null,"PROSPECT HILL ACADEMY",97,"FITCHBURG",2]
[487,487049137,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,487,487049137,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,137,12,null,null,487049137,487,null,"PROSPECT HILL ACADEMY",137,"HOLYOKE",1]
[487,487049163,"PROSPECT HILL ACADEMY",0,0,0,0,2,10,0,0.47160000000000002,null,0,0,1,6,11,12,null,null,null,null,null,null,null,null,487,487049163,"PROSPECT HILL ACADEMY",0,0,0,0,2,10,0,0,0,0,1,1,0,0,0,5,null,49,163,11,null,null,487049163,487,null,"PROSPECT HILL ACADEMY",163,"LYNN",12]
[487,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,5,34,0,1.5327,null,0,0,1,24,10,39,null,null,null,null,null,null,null,null,487,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,5,34,0,0,0,0,1,3,0,0,0,21,null,49,165,10,null,null,487049165,487,null,"PROSPECT HILL ACADEMY",165,"MALDEN",39]
[487,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,24,25,0,1.9257,null,0,0,1,32,8,49,null,null,null,null,null,null,null,null,487,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,24,25,0,0,0,0,1,15,0,0,0,17,null,49,176,8,null,null,487049176,487,null,"PROSPECT HILL ACADEMY",176,"MEDFORD",49]
[487,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,3,1,0,0.15720000000000001,null,0,0,0,4,4,4,null,null,null,null,null,null,null,null,487,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,3,1,0,0,0,0,0,3,0,0,0,1,null,49,178,4,null,null,487049178,487,null,"PROSPECT HILL ACADEMY",178,"MELROSE",4]
[487,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,487,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,49,181,10,null,null,487049181,487,null,"PROSPECT HILL ACADEMY",181,"METHUEN",2]
[487,487049182,"PROSPECT HILL ACADEMY",0,0,0,0,3,0,0,0.1179,null,0,0,0,0,8,3,null,null,null,null,null,null,null,null,487,487049182,"PROSPECT HILL ACADEMY",0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,null,49,182,8,null,null,487049182,487,null,"PROSPECT HILL ACADEMY",182,"MIDDLEBOROUGH",3]
[487,487049199,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,2,2,2,null,null,null,null,null,null,null,null,487,487049199,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,49,199,2,null,null,487049199,487,null,"PROSPECT HILL ACADEMY",199,"NEEDHAM",2]
[487,487049201,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,12,1,null,null,null,null,null,null,null,null,487,487049201,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,201,12,null,null,487049201,487,null,"PROSPECT HILL ACADEMY",201,"NEW BEDFORD",1]
[487,487049229,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,1,0,9,2,null,null,null,null,null,null,null,null,487,487049229,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,1,0,0,0,0,0,null,49,229,9,null,null,487049229,487,null,"PROSPECT HILL ACADEMY",229,"PEABODY",2]
[487,487049243,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,487,487049243,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,243,9,null,null,487049243,487,null,"PROSPECT HILL ACADEMY",243,"QUINCY",1]
[487,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,3,2,0,0.19650000000000001,null,0,0,0,2,10,5,null,null,null,null,null,null,null,null,487,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,3,2,0,0,0,0,0,2,0,0,0,0,null,49,244,10,null,null,487049244,487,null,"PROSPECT HILL ACADEMY",244,"RANDOLPH",5]
[487,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,5,10,0,0.58950000000000002,null,0,1,0,5,11,15,null,null,null,null,null,null,null,null,487,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,5,10,0,0,0,1,0,1,0,0,0,4,null,49,248,11,null,null,487049248,487,null,"PROSPECT HILL ACADEMY",248,"REVERE",15]
[487,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,1,7,0,0.31440000000000001,null,0,0,0,6,9,8,null,null,null,null,null,null,null,null,487,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,1,7,0,0,0,0,0,1,0,0,0,5,null,49,262,9,null,null,487049262,487,null,"PROSPECT HILL ACADEMY",262,"SAUGUS",8]
[487,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,43,77,0,4.7160000000000002,null,0,2,3,86,10,120,null,null,null,null,null,null,null,null,487,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,43,77,0,0,0,2,3,32,0,0,0,54,null,49,274,10,null,null,487049274,487,null,"PROSPECT HILL ACADEMY",274,"SOMERVILLE",120]
[487,487049285,"PROSPECT HILL ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,0,9,3,null,null,null,null,null,null,null,null,487,487049285,"PROSPECT HILL ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,49,285,9,null,null,487049285,487,null,"PROSPECT HILL ACADEMY",285,"STOUGHTON",3]
[487,487049293,"PROSPECT HILL ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,487,487049293,"PROSPECT HILL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,49,293,10,null,null,487049293,487,null,"PROSPECT HILL ACADEMY",293,"TAUNTON",2]
[487,487049295,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,487,487049295,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,295,5,null,null,487049295,487,null,"PROSPECT HILL ACADEMY",295,"TEWKSBURY",1]
[487,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,null,null,487,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,49,308,10,null,null,487049308,487,null,"PROSPECT HILL ACADEMY",308,"WALTHAM",2]
[487,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,null,null,487,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,49,314,7,null,null,487049314,487,null,"PROSPECT HILL ACADEMY",314,{"$f":"VLOOKUP(BD714,distinfo,2,FALSE)","v":"WATERTOWN"},2]
[487,487049347,"PROSPECT HILL ACADEMY",{"$f":"ROUND(AD715,0)","v":0},{"$f":"ROUND(AE715,0)","v":0},{"$f":"ROUND(AF715,0)","v":0},{"$f":"ROUND(AG715,0)","v":0},{"$f":"ROUND(AH715,0)","v":6},{"$f":"ROUND(AI715,0)-J715","v":7},{"$f":"ROUND(AJ715,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF715:AI715)+(AE715*0.5))+$K$5*AJ715,4)","v":0.51090000000000002},null,{"$f":"ROUND(AL715+(AK715*0.5),0)","v":0},{"$f":"ROUND(AM715,0)","v":0},{"$f":"ROUND(AN715,0)","v":0},{"$f":"ROUND(((AP715+AQ715)*0.5)+AO715+AR715+AS715,0)","v":8},{"$f":"AW715","v":8},{"$f":"SUM(F715:I715)+ROUND(D715*0.5,0)+ROUND(J715,0)","v":13},null,null,null,null,null,null,null,null,487,487049347,"PROSPECT HILL ACADEMY",0,0,0,0,6,7,0,0,0,0,0,3,0,0,0,5,null,49,347,8,null,null,{"$f":"AB715","v":487049347},{"$f":"AA715","v":487},null,{"$f":"AC715","v":"PROSPECT HILL ACADEMY"},{"$f":"AV715","v":347},"WOBURN",{"$f":"SUM(AD715:AJ715)","v":13}]
[487,487274010,"PROSPECT HILL ACADEMY",1,0,1,1,1,0,0,0.1179,null,3,0,0,3,3,4,null,null,null,null,null,null,null,null,487,487274010,"PROSPECT HILL ACADEMY",1,0,1,1,1,0,0,1,2,0,0,1,1,0,1,0,null,274,10,3,null,null,487274010,487,null,"PROSPECT HILL ACADEMY",10,"ARLINGTON",4]
[487,487274026,"PROSPECT HILL ACADEMY",1,0,0,0,0,0,0,0,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,487,487274026,"PROSPECT HILL ACADEMY",1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,null,274,26,3,null,null,487274026,487,null,"PROSPECT HILL ACADEMY",26,"BELMONT",1]
[487,487274030,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,487,487274030,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,30,7,null,null,487274030,487,null,"PROSPECT HILL ACADEMY",30,"BEVERLY",1]
[487,487274031,"PROSPECT HILL ACADEMY",1,0,1,4,0,0,0,0.19650000000000001,null,2,0,0,2,5,6,null,null,null,null,null,null,null,null,487,487274031,"PROSPECT HILL ACADEMY",1,0,1,4,0,0,0,0,2,0,0,2,0,0,0,0,null,274,31,5,null,null,487274031,487,null,"PROSPECT HILL ACADEMY",31,"BILLERICA",6]
[487,487274035,"PROSPECT HILL ACADEMY",0,0,0,9,0,0,0,0.35370000000000001,null,0,0,0,8,11,9,null,null,null,null,null,null,null,null,487,487274035,"PROSPECT HILL ACADEMY",0,0,0,9,0,0,0,0,0,0,0,8,0,0,0,0,null,274,35,11,null,null,487274035,487,null,"PROSPECT HILL ACADEMY",35,"BOSTON",9]
[487,487274044,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,0,11,1,null,null,null,null,null,null,null,null,487,487274044,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,274,44,11,null,null,487274044,487,null,"PROSPECT HILL ACADEMY",44,"BROCKTON",1]
[487,487274048,"PROSPECT HILL ACADEMY",1,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,4,2,null,null,null,null,null,null,null,null,487,487274048,"PROSPECT HILL ACADEMY",1,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,null,274,48,4,null,null,487274048,487,null,"PROSPECT HILL ACADEMY",48,"BURLINGTON",2]
[487,487274049,"PROSPECT HILL ACADEMY",1,0,3,30,8,0,0,1.6113,null,9,0,0,38,7,42,null,null,null,null,null,null,null,null,487,487274049,"PROSPECT HILL ACADEMY",1,0,3,30,8,0,0,0,9,0,0,35,1,0,2,0,null,274,49,7,null,null,487274049,487,null,"PROSPECT HILL ACADEMY",49,"CAMBRIDGE",42]
[487,487274057,"PROSPECT HILL ACADEMY",2,0,3,13,1,0,0,0.66810000000000003,null,7,0,0,14,12,18,null,null,null,null,null,null,null,null,487,487274057,"PROSPECT HILL ACADEMY",2,0,3,13,1,0,0,2,6,0,0,10,1,0,3,0,null,274,57,12,null,null,487274057,487,null,"PROSPECT HILL ACADEMY",57,"CHELSEA",19]
[487,487274093,"PROSPECT HILL ACADEMY",3,0,4,30,7,0,0,1.6113,null,18,1,0,31,11,43,null,null,null,null,null,null,null,null,487,487274093,"PROSPECT HILL ACADEMY",3,0,4,30,7,0,0,1,17,1,0,28,2,0,2,0,null,274,93,11,null,null,487274093,487,null,"PROSPECT HILL ACADEMY",93,"EVERETT",44]
[487,487274095,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,487,487274095,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,95,12,null,null,487274095,487,null,"PROSPECT HILL ACADEMY",95,"FALL RIVER",1]
[487,487274097,"PROSPECT HILL ACADEMY",1,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,2,11,3,null,null,null,null,null,null,null,null,487,487274097,"PROSPECT HILL ACADEMY",1,0,1,1,0,0,0,0,0,0,0,1,1,0,0,0,null,274,97,11,null,null,487274097,487,null,"PROSPECT HILL ACADEMY",97,"FITCHBURG",3]
[487,487274100,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,0,10,1,null,null,null,null,null,null,null,null,487,487274100,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,274,100,10,null,null,487274100,487,null,"PROSPECT HILL ACADEMY",100,"FRAMINGHAM",1]
[487,487274128,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,487,487274128,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,274,128,10,null,null,487274128,487,null,"PROSPECT HILL ACADEMY",128,"HAVERHILL",1]
[487,487274137,"PROSPECT HILL ACADEMY",0,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,2,12,2,null,null,null,null,null,null,null,null,487,487274137,"PROSPECT HILL ACADEMY",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,274,137,12,null,null,487274137,487,null,"PROSPECT HILL ACADEMY",137,"HOLYOKE",2]
[487,487274149,"PROSPECT HILL ACADEMY",1,0,1,2,0,0,0,0.1179,null,1,0,0,2,12,4,null,null,null,null,null,null,null,null,487,487274149,"PROSPECT HILL ACADEMY",1,0,1,2,0,0,0,0,1,0,0,2,0,0,0,0,null,274,149,12,null,null,487274149,487,null,"PROSPECT HILL ACADEMY",149,"LAWRENCE",4]
[487,487274153,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,3.9300000000000002E-2,null,1,0,0,0,10,1,null,null,null,null,null,null,null,null,487,487274153,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,null,274,153,10,null,null,487274153,487,null,"PROSPECT HILL ACADEMY",153,"LEOMINSTER",1]
[487,487274155,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,2,2,2,null,null,null,null,null,null,null,null,487,487274155,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,274,155,2,null,null,487274155,487,null,"PROSPECT HILL ACADEMY",155,"LEXINGTON",2]
[487,487274160,"PROSPECT HILL ACADEMY",1,0,0,3,2,0,0,0.19650000000000001,null,0,0,0,5,11,6,null,null,null,null,null,null,null,null,487,487274160,"PROSPECT HILL ACADEMY",1,0,0,3,2,0,0,0,0,0,0,4,1,0,0,0,null,274,160,11,null,null,487274160,487,null,"PROSPECT HILL ACADEMY",160,"LOWELL",6]
[487,487274163,"PROSPECT HILL ACADEMY",1,0,0,9,2,0,0,0.43230000000000002,null,4,0,0,8,11,12,null,null,null,null,null,null,null,null,487,487274163,"PROSPECT HILL ACADEMY",1,0,0,9,2,0,0,0,4,0,0,7,1,0,0,0,null,274,163,11,null,null,487274163,487,null,"PROSPECT HILL ACADEMY",163,"LYNN",12]
[487,487274165,"PROSPECT HILL ACADEMY",0,0,0,12,5,0,0,0.66810000000000003,null,6,0,0,9,10,17,null,null,null,null,null,null,null,null,487,487274165,"PROSPECT HILL ACADEMY",0,0,0,12,5,0,0,0,6,0,0,9,0,0,0,0,null,274,165,10,null,null,487274165,487,null,"PROSPECT HILL ACADEMY",165,"MALDEN",17]
[487,487274176,"PROSPECT HILL ACADEMY",7,0,13,39,9,0,0,2.3973,null,23,0,0,50,8,65,null,null,null,null,null,null,null,null,487,487274176,"PROSPECT HILL ACADEMY",7,0,13,39,9,0,0,1,22,0,0,34,5,0,13,0,null,274,176,8,null,null,487274176,487,null,"PROSPECT HILL ACADEMY",176,"MEDFORD",68]
[487,487274178,"PROSPECT HILL ACADEMY",1,0,0,2,1,0,0,0.1179,null,2,0,0,4,4,4,null,null,null,null,null,null,null,null,487,487274178,"PROSPECT HILL ACADEMY",1,0,0,2,1,0,0,1,1,0,0,3,1,0,0,0,null,274,178,4,null,null,487274178,487,null,"PROSPECT HILL ACADEMY",178,"MELROSE",4]
[487,487274181,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0.1179,null,2,0,0,0,10,3,null,null,null,null,null,null,null,null,487,487274181,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0,2,0,0,0,0,0,0,0,null,274,181,10,null,null,487274181,487,null,"PROSPECT HILL ACADEMY",181,"METHUEN",3]
[487,487274189,"PROSPECT HILL ACADEMY",1,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,null,null,487,487274189,"PROSPECT HILL ACADEMY",1,0,1,0,0,0,0,0,0,0,0,0,1,0,1,0,null,274,189,3,null,null,487274189,487,null,"PROSPECT HILL ACADEMY",189,"MILTON",2]
[487,487274201,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,7.8600000000000003E-2,null,2,0,0,0,12,2,null,null,null,null,null,null,null,null,487,487274201,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,0,2,0,0,0,0,0,0,0,null,274,201,12,null,null,487274201,487,null,"PROSPECT HILL ACADEMY",201,"NEW BEDFORD",2]
[487,487274220,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,487,487274220,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,274,220,8,null,null,487274220,487,null,"PROSPECT HILL ACADEMY",220,"NORWOOD",1]
[487,487274229,"PROSPECT HILL ACADEMY",0,0,1,2,0,0,0,0.1179,null,0,0,0,1,9,3,null,null,null,null,null,null,null,null,487,487274229,"PROSPECT HILL ACADEMY",0,0,1,2,0,0,0,0,0,0,0,0,0,0,1,0,null,274,229,9,null,null,487274229,487,null,"PROSPECT HILL ACADEMY",229,"PEABODY",3]
[487,487274243,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,487,487274243,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,243,9,null,null,487274243,487,null,"PROSPECT HILL ACADEMY",243,"QUINCY",1]
[487,487274248,"PROSPECT HILL ACADEMY",2,0,3,16,2,0,0,0.82530000000000003,null,12,0,0,14,11,22,null,null,null,null,null,null,null,null,487,487274248,"PROSPECT HILL ACADEMY",2,0,3,16,2,0,0,2,11,0,0,10,1,0,3,0,null,274,248,11,null,null,487274248,487,null,"PROSPECT HILL ACADEMY",248,"REVERE",23]
[487,487274262,"PROSPECT HILL ACADEMY",0,0,1,12,1,0,0,0.55020000000000002,null,2,0,0,6,9,14,null,null,null,null,null,null,null,null,487,487274262,"PROSPECT HILL ACADEMY",0,0,1,12,1,0,0,0,2,0,0,6,0,0,0,0,null,274,262,9,null,null,487274262,487,null,"PROSPECT HILL ACADEMY",262,"SAUGUS",14]
[487,487274274,"PROSPECT HILL ACADEMY",6,0,20,119,26,0,0,6.4844999999999997,null,58,1,0,129,10,168,null,null,null,null,null,null,null,null,487,487274274,"PROSPECT HILL ACADEMY",6,0,20,119,26,0,0,2,57,1,0,112,5,0,14,0,null,274,274,10,null,null,487274274,487,null,"PROSPECT HILL ACADEMY",274,"SOMERVILLE",171]
[487,487274284,"PROSPECT HILL ACADEMY",0,0,0,3,1,0,0,0.15720000000000001,null,1,0,0,4,5,4,null,null,null,null,null,null,null,null,487,487274284,"PROSPECT HILL ACADEMY",0,0,0,3,1,0,0,0,1,0,0,4,0,0,0,0,null,274,284,5,null,null,487274284,487,null,"PROSPECT HILL ACADEMY",284,"STONEHAM",4]
[487,487274295,"PROSPECT HILL ACADEMY",0,0,0,2,2,0,0,0.15720000000000001,null,1,0,0,1,5,4,null,null,null,null,null,null,null,null,487,487274295,"PROSPECT HILL ACADEMY",0,0,0,2,2,0,0,0,1,0,0,1,0,0,0,0,null,274,295,5,null,null,487274295,487,null,"PROSPECT HILL ACADEMY",295,"TEWKSBURY",4]
[487,487274305,"PROSPECT HILL ACADEMY",0,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,null,null,487,487274305,"PROSPECT HILL ACADEMY",0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,274,305,4,null,null,487274305,487,null,"PROSPECT HILL ACADEMY",305,"WAKEFIELD",2]
[487,487274308,"PROSPECT HILL ACADEMY",1,0,3,1,0,0,0,0.15720000000000001,null,2,0,0,5,10,5,null,null,null,null,null,null,null,null,487,487274308,"PROSPECT HILL ACADEMY",1,0,3,1,0,0,0,1,1,0,0,1,1,0,3,0,null,274,308,10,null,null,487274308,487,null,"PROSPECT HILL ACADEMY",308,"WALTHAM",5]
[487,487274314,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,null,null,487,487274314,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,274,314,7,null,null,487274314,487,null,"PROSPECT HILL ACADEMY",314,"WATERTOWN",2]
[487,487274336,"PROSPECT HILL ACADEMY",0,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,487,487274336,"PROSPECT HILL ACADEMY",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,274,336,8,null,null,487274336,487,null,"PROSPECT HILL ACADEMY",336,"WEYMOUTH",2]
[487,487274342,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,487,487274342,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,342,3,null,null,487274342,487,null,"PROSPECT HILL ACADEMY",342,"WILMINGTON",1]
[487,487274346,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,0,8,1,null,null,null,null,null,null,null,null,487,487274346,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,274,346,8,null,null,487274346,487,null,"PROSPECT HILL ACADEMY",346,"WINTHROP",1]
[487,487274347,"PROSPECT HILL ACADEMY",1,0,0,9,4,0,0,0.51090000000000002,null,3,0,0,9,8,14,null,null,null,null,null,null,null,null,487,487274347,"PROSPECT HILL ACADEMY",1,0,0,9,4,0,0,0,3,0,0,8,1,0,0,0,null,274,347,8,null,null,487274347,487,null,"PROSPECT HILL ACADEMY",347,"WOBURN",14]
[487,487274350,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,487,487274350,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,274,350,3,null,null,487274350,487,null,"PROSPECT HILL ACADEMY",350,"WRENTHAM",1]
[488,488219001,"SOUTH SHORE",0,0,6,21,12,13,0,2.0436000000000001,null,1,2,1,13,7,52,null,null,null,null,null,null,null,null,488,488219001,"SOUTH SHORE",0,0,6,21,12,13,0,0,1,2,1,8,0,0,3,2,null,219,1,7,null,null,488219001,488,null,"SOUTH SHORE",1,"ABINGTON",52]
[488,488219016,"SOUTH SHORE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,488,488219016,"SOUTH SHORE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,219,16,8,null,null,488219016,488,null,"SOUTH SHORE",16,"ATTLEBORO",2]
[488,488219035,"SOUTH SHORE",0,0,1,1,0,1,0,0.1179,null,0,0,0,3,11,3,null,null,null,null,null,null,null,null,488,488219035,"SOUTH SHORE",0,0,1,1,0,1,0,0,0,0,0,1,0,0,1,1,null,219,35,11,null,null,488219035,488,null,"SOUTH SHORE",35,"BOSTON",3]
[488,488219040,"SOUTH SHORE",0,0,3,5,1,9,0,0.70740000000000003,null,0,0,0,10,6,18,null,null,null,null,null,null,null,null,488,488219040,"SOUTH SHORE",0,0,3,5,1,9,0,0,0,0,0,2,0,0,1,7,null,219,40,6,null,null,488219040,488,null,"SOUTH SHORE",40,"BRAINTREE",18]
[488,488219044,"SOUTH SHORE",0,0,10,66,33,61,0,6.681,null,21,9,4,108,11,170,null,null,null,null,null,null,null,null,488,488219044,"SOUTH SHORE",0,0,10,66,33,61,0,0,21,9,4,71,0,0,5,32,null,219,44,11,null,null,488219044,488,null,"SOUTH SHORE",44,"BROCKTON",170]
[488,488219052,"SOUTH SHORE",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,null,null,488,488219052,"SOUTH SHORE",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,219,52,6,null,null,488219052,488,null,"SOUTH SHORE",52,"CARVER",2]
[488,488219065,"SOUTH SHORE",0,0,1,2,3,3,0,0.35370000000000001,null,0,0,0,3,2,9,null,null,null,null,null,null,null,null,488,488219065,"SOUTH SHORE",0,0,1,2,3,3,0,0,0,0,0,2,0,0,1,0,null,219,65,2,null,null,488219065,488,null,"SOUTH SHORE",65,"COHASSET",9]
[488,488219083,"SOUTH SHORE",0,0,0,2,1,4,0,0.27510000000000001,null,0,0,0,2,6,7,null,null,null,null,null,null,null,null,488,488219083,"SOUTH SHORE",0,0,0,2,1,4,0,0,0,0,0,1,0,0,0,1,null,219,83,6,null,null,488219083,488,null,"SOUTH SHORE",83,"EAST BRIDGEWATER",7]
[488,488219118,"SOUTH SHORE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,488,488219118,"SOUTH SHORE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,219,118,6,null,null,488219118,488,null,"SOUTH SHORE",118,"HALIFAX",1]
[488,488219122,"SOUTH SHORE",0,0,2,9,9,4,0,0.94320000000000004,null,4,0,0,6,3,24,null,null,null,null,null,null,null,null,488,488219122,"SOUTH SHORE",0,0,2,9,9,4,0,0,4,0,0,4,0,0,0,2,null,219,122,3,null,null,488219122,488,null,"SOUTH SHORE",122,"HANOVER",24]
[488,488219131,"SOUTH SHORE",0,0,0,2,0,2,0,0.15720000000000001,null,0,0,0,0,2,4,null,null,null,null,null,null,null,null,488,488219131,"SOUTH SHORE",0,0,0,2,0,2,0,0,0,0,0,0,0,0,0,0,null,219,131,2,null,null,488219131,488,null,"SOUTH SHORE",131,"HINGHAM",4]
[488,488219133,"SOUTH SHORE",0,0,4,15,6,8,0,1.2968999999999999,null,5,0,0,11,9,33,null,null,null,null,null,null,null,null,488,488219133,"SOUTH SHORE",0,0,4,15,6,8,0,0,5,0,0,6,0,0,1,4,null,219,133,9,null,null,488219133,488,null,"SOUTH SHORE",133,"HOLBROOK",33]
[488,488219142,"SOUTH SHORE",0,0,1,4,4,8,0,0.66810000000000003,null,0,0,0,5,7,17,null,null,null,null,null,null,null,null,488,488219142,"SOUTH SHORE",0,0,1,4,4,8,0,0,0,0,0,1,0,0,1,3,null,219,142,7,null,null,488219142,488,null,"SOUTH SHORE",142,"HULL",17]
[488,488219145,"SOUTH SHORE",0,0,0,7,0,0,0,0.27510000000000001,null,0,0,0,1,4,7,null,null,null,null,null,null,null,null,488,488219145,"SOUTH SHORE",0,0,0,7,0,0,0,0,0,0,0,1,0,0,0,0,null,219,145,4,null,null,488219145,488,null,"SOUTH SHORE",145,"KINGSTON",7]
[488,488219171,"SOUTH SHORE",0,0,0,3,2,3,0,0.31440000000000001,null,0,0,0,5,4,8,null,null,null,null,null,null,null,null,488,488219171,"SOUTH SHORE",0,0,0,3,2,3,0,0,0,0,0,3,0,0,0,2,null,219,171,4,null,null,488219171,488,null,"SOUTH SHORE",171,"MARSHFIELD",8]
[488,488219219,"SOUTH SHORE",0,0,1,4,3,3,0,0.43230000000000002,null,2,0,0,3,2,11,null,null,null,null,null,null,null,null,488,488219219,"SOUTH SHORE",0,0,1,4,3,3,0,0,2,0,0,1,0,0,1,1,null,219,219,2,null,null,488219219,488,null,"SOUTH SHORE",219,"NORWELL",11]
[488,488219231,"SOUTH SHORE",0,0,0,6,6,6,0,0.70740000000000003,null,0,0,0,2,4,18,null,null,null,null,null,null,null,null,488,488219231,"SOUTH SHORE",0,0,0,6,6,6,0,0,0,0,0,1,0,0,0,1,null,219,231,4,null,null,488219231,488,null,"SOUTH SHORE",231,"PEMBROKE",18]
[488,488219239,"SOUTH SHORE",0,0,1,3,1,4,0,0.35370000000000001,null,0,0,0,3,6,9,null,null,null,null,null,null,null,null,488,488219239,"SOUTH SHORE",0,0,1,3,1,4,0,0,0,0,0,1,0,0,0,2,null,219,239,6,null,null,488219239,488,null,"SOUTH SHORE",239,"PLYMOUTH",9]
[488,488219243,"SOUTH SHORE",0,0,4,16,6,7,0,1.2968999999999999,null,6,0,0,12,9,33,null,null,null,null,null,null,null,null,488,488219243,"SOUTH SHORE",0,0,4,16,6,7,0,0,6,0,0,9,0,0,0,3,null,219,243,9,null,null,488219243,488,null,"SOUTH SHORE",243,"QUINCY",33]
[488,488219244,"SOUTH SHORE",0,0,2,48,43,64,0,6.1700999999999997,null,12,2,3,76,10,157,null,null,null,null,null,null,null,null,488,488219244,"SOUTH SHORE",0,0,2,48,43,64,0,0,12,2,3,53,0,0,1,22,null,219,244,10,null,null,488219244,488,null,"SOUTH SHORE",244,"RANDOLPH",157]
[488,488219251,"SOUTH SHORE",0,0,6,41,29,25,0,3.9693000000000001,null,12,0,0,39,9,101,null,null,null,null,null,null,null,null,488,488219251,"SOUTH SHORE",0,0,6,41,29,25,0,0,12,0,0,25,0,0,3,11,null,219,251,9,null,null,488219251,488,null,"SOUTH SHORE",251,{"$f":"VLOOKUP(BD778,distinfo,2,FALSE)","v":"ROCKLAND"},101]
[488,488219264,"SOUTH SHORE",{"$f":"ROUND(AD779,0)","v":0},{"$f":"ROUND(AE779,0)","v":0},{"$f":"ROUND(AF779,0)","v":2},{"$f":"ROUND(AG779,0)","v":4},{"$f":"ROUND(AH779,0)","v":6},{"$f":"ROUND(AI779,0)-J779","v":3},{"$f":"ROUND(AJ779,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF779:AI779)+(AE779*0.5))+$K$5*AJ779,4)","v":0.58950000000000002},null,{"$f":"ROUND(AL779+(AK779*0.5),0)","v":0},{"$f":"ROUND(AM779,0)","v":0},{"$f":"ROUND(AN779,0)","v":0},{"$f":"ROUND(((AP779+AQ779)*0.5)+AO779+AR779+AS779,0)","v":2},{"$f":"AW779","v":3},{"$f":"SUM(F779:I779)+ROUND(D779*0.5,0)+ROUND(J779,0)","v":15},null,null,null,null,null,null,null,null,488,488219264,"SOUTH SHORE",0,0,2,4,6,3,0,0,0,0,0,1,0,0,0,1,null,219,264,3,null,null,{"$f":"AB779","v":488219264},{"$f":"AA779","v":488},null,{"$f":"AC779","v":"SOUTH SHORE"},{"$f":"AV779","v":264},"SCITUATE",{"$f":"SUM(AD779:AJ779)","v":15}]
[488,488219285,"SOUTH SHORE",0,0,0,1,0,3,0,0.15720000000000001,null,1,0,0,3,9,4,null,null,null,null,null,null,null,null,488,488219285,"SOUTH SHORE",0,0,0,1,0,3,0,0,1,0,0,1,0,0,0,2,null,219,285,9,null,null,488219285,488,null,"SOUTH SHORE",285,"STOUGHTON",4]
[488,488219293,"SOUTH SHORE",0,0,0,0,1,3,0,0.15720000000000001,null,0,0,0,2,10,4,null,null,null,null,null,null,null,null,488,488219293,"SOUTH SHORE",0,0,0,0,1,3,0,0,0,0,0,1,0,0,0,1,null,219,293,10,null,null,488219293,488,null,"SOUTH SHORE",293,"TAUNTON",4]
[488,488219336,"SOUTH SHORE",0,0,26,124,54,71,0,10.807499999999999,null,22,0,1,61,8,275,null,null,null,null,null,null,null,null,488,488219336,"SOUTH SHORE",0,0,26,124,54,71,0,0,22,0,1,38,0,0,3,20,null,219,336,8,null,null,488219336,488,null,"SOUTH SHORE",336,"WEYMOUTH",275]
[488,488219625,"SOUTH SHORE",0,0,0,2,1,0,0,0.1179,null,1,0,0,2,6,3,null,null,null,null,null,null,null,null,488,488219625,"SOUTH SHORE",0,0,0,2,1,0,0,0,1,0,0,2,0,0,0,0,null,219,625,6,null,null,488219625,488,null,"SOUTH SHORE",625,"BRIDGEWATER RAYNHAM",3]
[488,488219760,"SOUTH SHORE",0,0,0,0,2,4,0,0.23580000000000001,null,0,0,0,4,6,6,null,null,null,null,null,null,null,null,488,488219760,"SOUTH SHORE",0,0,0,0,2,4,0,0,0,0,0,2,0,0,0,2,null,219,760,6,null,null,488219760,488,null,"SOUTH SHORE",760,"SILVER LAKE",6]
[488,488219780,"SOUTH SHORE",0,0,6,29,17,10,0,2.4365999999999999,null,4,0,0,22,6,62,null,null,null,null,null,null,null,null,488,488219780,"SOUTH SHORE",0,0,6,29,17,10,0,0,4,0,0,18,0,0,0,4,null,219,780,6,null,null,488219780,488,null,"SOUTH SHORE",780,"WHITMAN HANSON",62]
[489,489020020,"STURGIS",0,0,0,0,0,255,0,10.0215,null,0,0,7,87,10,255,null,null,null,null,null,null,null,null,489,489020020,"STURGIS",0,0,0,0,0,255,0,0,0,0,7,0,0,0,0,87,null,20,20,10,null,null,489020020,489,null,"STURGIS",20,"BARNSTABLE",255]
[489,489020036,"STURGIS",0,0,0,0,0,85,0,3.3405,null,0,0,0,19,7,85,null,null,null,null,null,null,null,null,489,489020036,"STURGIS",0,0,0,0,0,85,0,0,0,0,0,0,0,0,0,19,null,20,36,7,null,null,489020036,489,null,"STURGIS",36,"BOURNE",85]
[489,489020052,"STURGIS",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,null,null,489,489020052,"STURGIS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,20,52,6,null,null,489020052,489,null,"STURGIS",52,"CARVER",2]
[489,489020096,"STURGIS",0,0,0,0,0,92,0,3.6156000000000001,null,0,0,2,19,8,92,null,null,null,null,null,null,null,null,489,489020096,"STURGIS",0,0,0,0,0,92,0,0,0,0,2,0,0,0,0,19,null,20,96,8,null,null,489020096,489,null,"STURGIS",96,"FALMOUTH",92]
[489,489020122,"STURGIS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,489,489020122,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,20,122,3,null,null,489020122,489,null,"STURGIS",122,"HANOVER",1]
[489,489020172,"STURGIS",0,0,0,0,0,34,0,1.3362000000000001,null,0,0,0,7,8,34,null,null,null,null,null,null,null,null,489,489020172,"STURGIS",0,0,0,0,0,34,0,0,0,0,0,0,0,0,0,7,null,20,172,8,null,null,489020172,489,null,"STURGIS",172,"MASHPEE",34]
[489,489020182,"STURGIS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,489,489020182,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,20,182,8,null,null,489020182,489,null,"STURGIS",182,"MIDDLEBOROUGH",1]
[489,489020197,"STURGIS",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,489,489020197,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,20,197,8,null,null,489020197,489,null,"STURGIS",197,"NANTUCKET",1]
[489,489020239,"STURGIS",0,0,0,0,0,47,0,1.8471,null,0,0,0,6,6,47,null,null,null,null,null,null,null,null,489,489020239,"STURGIS",0,0,0,0,0,47,0,0,0,0,0,0,0,0,0,6,null,20,239,6,null,null,489020239,489,null,"STURGIS",239,"PLYMOUTH",47]
[489,489020261,"STURGIS",0,0,0,0,0,132,0,5.1875999999999998,null,0,0,0,26,5,132,null,null,null,null,null,null,null,null,489,489020261,"STURGIS",0,0,0,0,0,132,0,0,0,0,0,0,0,0,0,26,null,20,261,5,null,null,489020261,489,null,"STURGIS",261,"SANDWICH",132]
[489,489020310,"STURGIS",0,0,0,0,0,19,0,0.74670000000000003,null,0,0,0,4,11,19,null,null,null,null,null,null,null,null,489,489020310,"STURGIS",0,0,0,0,0,19,0,0,0,0,0,0,0,0,0,4,null,20,310,11,null,null,489020310,489,null,"STURGIS",310,"WAREHAM",19]
[489,489020645,"STURGIS",0,0,0,0,0,90,0,3.5369999999999999,null,0,0,2,30,10,90,null,null,null,null,null,null,null,null,489,489020645,"STURGIS",0,0,0,0,0,90,0,0,0,0,2,0,0,0,0,30,null,20,645,10,null,null,489020645,489,null,"STURGIS",645,"DENNIS YARMOUTH",90]
[489,489020660,"STURGIS",0,0,0,0,0,41,0,1.6113,null,0,0,0,13,7,41,null,null,null,null,null,null,null,null,489,489020660,"STURGIS",0,0,0,0,0,41,0,0,0,0,0,0,0,0,0,13,null,20,660,7,null,null,489020660,489,null,"STURGIS",660,"NAUSET",41]
[489,489020712,"STURGIS",0,0,0,0,0,26,0,1.0218,null,0,0,0,3,8,26,null,null,null,null,null,null,null,null,489,489020712,"STURGIS",0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,3,null,20,712,8,null,null,489020712,489,null,"STURGIS",712,"MONOMOY",26]
[491,491095072,"ATLANTIS",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,2,0,2,6,2,null,null,null,null,null,null,null,null,491,491095072,"ATLANTIS",0,0,0,0,2,0,0,0,0,2,0,2,0,0,0,0,null,95,72,6,null,null,491095072,491,null,"ATLANTIS",72,"DARTMOUTH",2]
[491,491095095,"ATLANTIS",0,0,107,519,307,244,0,46.256100000000004,null,154,21,54,784,12,1177,null,null,null,null,null,null,null,null,491,491095095,"ATLANTIS",0,0,107,519,307,244,0,0,154,21,54,544,0,0,63,177,null,95,95,12,null,null,491095095,491,null,"ATLANTIS",95,"FALL RIVER",1177]
[491,491095201,"ATLANTIS",0,0,1,5,7,5,0,0.70740000000000003,null,3,0,0,18,12,18,null,null,null,null,null,null,null,null,491,491095201,"ATLANTIS",0,0,1,5,7,5,0,0,3,0,0,12,0,0,1,5,null,95,201,12,null,null,491095201,491,null,"ATLANTIS",201,"NEW BEDFORD",18]
[491,491095265,"ATLANTIS",0,0,0,1,2,0,0,0.1179,null,0,0,0,1,4,3,null,null,null,null,null,null,null,null,491,491095265,"ATLANTIS",0,0,0,1,2,0,0,0,0,0,0,1,0,0,0,0,null,95,265,4,null,null,491095265,491,null,"ATLANTIS",265,"SEEKONK",3]
[491,491095273,"ATLANTIS",0,0,0,12,1,0,0,0.51090000000000002,null,1,0,0,6,6,13,null,null,null,null,null,null,null,null,491,491095273,"ATLANTIS",0,0,0,12,1,0,0,0,1,0,0,6,0,0,0,0,null,95,273,6,null,null,491095273,491,null,"ATLANTIS",273,"SOMERSET",13]
[491,491095292,"ATLANTIS",0,0,1,4,6,5,0,0.62880000000000003,null,1,1,1,12,6,16,null,null,null,null,null,null,null,null,491,491095292,"ATLANTIS",0,0,1,4,6,5,0,0,1,1,1,8,0,0,0,4,null,95,292,6,null,null,491095292,491,null,"ATLANTIS",292,"SWANSEA",16]
[491,491095331,"ATLANTIS",0,0,0,8,5,8,0,0.82530000000000003,null,1,0,1,8,7,21,null,null,null,null,null,null,null,null,491,491095331,"ATLANTIS",0,0,0,8,5,8,0,0,1,0,1,3,0,0,0,5,null,95,331,7,null,null,491095331,491,null,"ATLANTIS",331,"WESTPORT",21]
[491,491095665,"ATLANTIS",0,0,0,1,0,2,0,0.1179,null,0,0,0,0,5,3,null,null,null,null,null,null,null,null,491,491095665,"ATLANTIS",0,0,0,1,0,2,0,0,0,0,0,0,0,0,0,0,null,95,665,5,null,null,491095665,491,null,"ATLANTIS",665,"FREETOWN LAKEVILLE",3]
[491,491095763,"ATLANTIS",0,0,0,0,0,4,0,0.15720000000000001,null,0,0,0,2,6,4,null,null,null,null,null,null,null,null,491,491095763,"ATLANTIS",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,2,null,95,763,6,null,null,491095763,491,null,"ATLANTIS",763,"SOMERSET BERKLEY",4]
[492,492281061,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,1,1,0,0,0,7.8600000000000003E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,null,null,492,492281061,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,1,1,0,0,0,0,0,0,0,0,0,0,1,0,null,281,61,11,null,null,492281061,492,null,"MARTIN LUTHER KING JR CS OF EXCELLENCE",61,"CHICOPEE",2]
[492,492281086,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,492,492281086,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,281,86,8,null,null,492281086,492,null,"MARTIN LUTHER KING JR CS OF EXCELLENCE",86,"EASTHAMPTON",1]
[492,492281087,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,492,492281087,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,87,6,null,null,492281087,492,null,"MARTIN LUTHER KING JR CS OF EXCELLENCE",87,"EAST LONGMEADOW",1]
[492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,54,287,0,0,0,13.401300000000001,null,70,0,0,310,12,341,null,null,null,null,null,null,null,null,492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,54,287,0,0,0,0,70,0,0,265,0,0,45,0,null,281,281,12,null,null,492281281,492,null,"MARTIN LUTHER KING JR CS OF EXCELLENCE",281,"SPRINGFIELD",341]
[492,492281332,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,1,2,0,0,0,0.1179,null,1,0,0,2,10,3,null,null,null,null,null,null,null,null,492,492281332,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,1,2,0,0,0,0,1,0,0,1,0,0,1,0,null,281,332,10,null,null,492281332,492,null,"MARTIN LUTHER KING JR CS OF EXCELLENCE",332,"WEST SPRINGFIELD",3]
[493,493057035,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,21,0,0.82530000000000003,null,0,0,11,19,11,21,null,null,null,null,null,null,null,null,493,493057035,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,21,0,0,0,0,11,0,0,0,0,19,null,57,35,11,null,null,493057035,493,null,"PHOENIX ACADEMY CHELSEA",35,"BOSTON",21]
[493,493057044,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,2,0,11,2,null,null,null,null,null,null,null,null,493,493057044,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,0,0,0,2,0,0,0,0,0,null,57,44,11,null,null,493057044,493,null,"PHOENIX ACADEMY CHELSEA",44,"BROCKTON",2]
[493,493057057,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,94,0,3.6941999999999999,null,0,0,59,85,12,94,null,null,null,null,null,null,null,null,493,493057057,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,94,0,0,0,0,59,0,0,0,0,85,null,57,57,12,null,null,493057057,493,null,"PHOENIX ACADEMY CHELSEA",57,"CHELSEA",94]
[493,493057093,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,33,0,1.2968999999999999,null,0,0,21,32,11,33,null,null,null,null,null,null,null,null,493,493057093,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,33,0,0,0,0,21,0,0,0,0,32,null,57,93,11,null,null,493057093,493,null,"PHOENIX ACADEMY CHELSEA",93,"EVERETT",33]
[493,493057100,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,493,493057100,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,57,100,10,null,null,493057100,493,null,"PHOENIX ACADEMY CHELSEA",100,"FRAMINGHAM",1]
[493,493057163,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,6,0,0.23580000000000001,null,0,0,5,3,11,6,null,null,null,null,null,null,null,null,493,493057163,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,6,0,0,0,0,5,0,0,0,0,3,null,57,163,11,null,null,493057163,493,null,"PHOENIX ACADEMY CHELSEA",163,"LYNN",6]
[493,493057165,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,5,0,0.19650000000000001,null,0,0,3,4,10,5,null,null,null,null,null,null,null,null,493,493057165,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,5,0,0,0,0,3,0,0,0,0,4,null,57,165,10,null,null,493057165,493,null,"PHOENIX ACADEMY CHELSEA",165,"MALDEN",5]
[493,493057176,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,4,0,0.15720000000000001,null,0,0,3,3,8,4,null,null,null,null,null,null,null,null,493,493057176,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,4,0,0,0,0,3,0,0,0,0,3,null,57,176,8,null,null,493057176,493,null,"PHOENIX ACADEMY CHELSEA",176,"MEDFORD",4]
[493,493057207,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,493,493057207,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,57,207,3,null,null,493057207,493,null,"PHOENIX ACADEMY CHELSEA",207,"NEWTON",1]
[493,493057244,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,null,null,493,493057244,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,57,244,10,null,null,493057244,493,null,"PHOENIX ACADEMY CHELSEA",244,"RANDOLPH",2]
[493,493057248,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,18,0,0.70740000000000003,null,0,0,9,17,11,18,null,null,null,null,null,null,null,null,493,493057248,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,18,0,0,0,0,9,0,0,0,0,17,null,57,248,11,null,null,493057248,493,null,"PHOENIX ACADEMY CHELSEA",248,"REVERE",18]
[493,493057262,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,493,493057262,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,57,262,9,null,null,493057262,493,null,"PHOENIX ACADEMY CHELSEA",262,"SAUGUS",1]
[493,493057274,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,1,0,10,1,null,null,null,null,null,null,null,null,493,493057274,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,null,57,274,10,null,null,493057274,493,null,"PHOENIX ACADEMY CHELSEA",274,"SOMERVILLE",1]
[493,493057346,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,5,0,0.19650000000000001,null,0,0,4,5,8,5,null,null,null,null,null,null,null,null,493,493057346,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,5,0,0,0,0,4,0,0,0,0,5,null,57,346,8,null,null,493057346,493,null,"PHOENIX ACADEMY CHELSEA",346,"WINTHROP",5]
[494,494093031,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,null,null,494,494093031,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,93,31,5,null,null,494093031,494,null,"PIONEER CS OF SCIENCE",31,"BILLERICA",2]
[494,494093035,"PIONEER CS OF SCIENCE",0,0,0,2,2,4,0,0.31440000000000001,null,1,0,0,8,11,8,null,null,null,null,null,null,null,null,494,494093035,"PIONEER CS OF SCIENCE",0,0,0,2,2,4,0,0,1,0,0,4,0,0,0,4,null,93,35,11,null,null,494093035,494,null,"PIONEER CS OF SCIENCE",35,"BOSTON",8]
[494,494093049,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,null,null,494,494093049,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,93,49,7,null,null,494093049,494,null,"PIONEER CS OF SCIENCE",49,"CAMBRIDGE",2]
[494,494093056,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,494,494093056,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,93,56,4,null,null,494093056,494,null,"PIONEER CS OF SCIENCE",56,"CHELMSFORD",1]
[494,494093057,"PIONEER CS OF SCIENCE",0,0,13,33,16,21,0,3.2618999999999998,null,23,1,2,63,12,83,null,null,null,null,null,null,null,null,494,494093057,"PIONEER CS OF SCIENCE",0,0,13,33,16,21,0,0,23,1,2,40,0,0,10,13,null,93,57,12,null,null,494093057,494,null,"PIONEER CS OF SCIENCE",57,"CHELSEA",83]
[494,494093071,"PIONEER CS OF SCIENCE",0,0,0,1,1,1,0,0.1179,null,0,0,0,0,5,3,null,null,null,null,null,null,null,null,494,494093071,"PIONEER CS OF SCIENCE",0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,null,93,71,5,null,null,494093071,494,null,"PIONEER CS OF SCIENCE",71,"DANVERS",3]
[494,494093093,"PIONEER CS OF SCIENCE",0,0,22,110,59,73,0,10.3752,null,64,8,5,157,11,264,null,null,null,null,null,null,null,null,494,494093093,"PIONEER CS OF SCIENCE",0,0,22,110,59,73,0,0,64,8,5,97,0,0,16,44,null,93,93,11,null,null,494093093,494,null,"PIONEER CS OF SCIENCE",93,"EVERETT",264]
[494,494093097,"PIONEER CS OF SCIENCE",0,0,1,1,1,0,0,0.1179,null,2,1,0,3,11,3,null,null,null,null,null,null,null,null,494,494093097,"PIONEER CS OF SCIENCE",0,0,1,1,1,0,0,0,2,1,0,2,0,0,1,0,null,93,97,11,null,null,494093097,494,null,"PIONEER CS OF SCIENCE",97,"FITCHBURG",3]
[494,494093128,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,494,494093128,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,93,128,10,null,null,494093128,494,null,"PIONEER CS OF SCIENCE",128,"HAVERHILL",1]
[494,494093149,"PIONEER CS OF SCIENCE",0,0,0,1,2,0,0,0.1179,null,1,0,0,3,12,3,null,null,null,null,null,null,null,null,494,494093149,"PIONEER CS OF SCIENCE",0,0,0,1,2,0,0,0,1,0,0,3,0,0,0,0,null,93,149,12,null,null,494093149,494,null,"PIONEER CS OF SCIENCE",149,"LAWRENCE",3]
[494,494093163,"PIONEER CS OF SCIENCE",0,0,0,6,5,5,0,0.62880000000000003,null,3,0,0,11,11,16,null,null,null,null,null,null,null,null,494,494093163,"PIONEER CS OF SCIENCE",0,0,0,6,5,5,0,0,3,0,0,8,0,0,0,3,null,93,163,11,null,null,494093163,494,null,"PIONEER CS OF SCIENCE",163,"LYNN",16]
[494,494093165,"PIONEER CS OF SCIENCE",0,0,2,9,15,10,0,1.4148000000000001,null,6,2,1,20,10,36,null,null,null,null,null,null,null,null,494,494093165,"PIONEER CS OF SCIENCE",0,0,2,9,15,10,0,0,6,2,1,14,0,0,2,4,null,93,165,10,null,null,494093165,494,null,"PIONEER CS OF SCIENCE",165,"MALDEN",36]
[494,494093176,"PIONEER CS OF SCIENCE",0,0,0,7,1,3,0,0.43230000000000002,null,2,0,0,10,8,11,null,null,null,null,null,null,null,null,494,494093176,"PIONEER CS OF SCIENCE",0,0,0,7,1,3,0,0,2,0,0,8,0,0,0,2,null,93,176,8,null,null,494093176,494,null,"PIONEER CS OF SCIENCE",176,"MEDFORD",11]
[494,494093178,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,null,null,494,494093178,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,93,178,4,null,null,494093178,494,null,"PIONEER CS OF SCIENCE",178,"MELROSE",2]
[494,494093181,"PIONEER CS OF SCIENCE",0,0,1,1,1,2,0,0.19650000000000001,null,0,0,0,5,10,5,null,null,null,null,null,null,null,null,494,494093181,"PIONEER CS OF SCIENCE",0,0,1,1,1,2,0,0,0,0,0,2,0,0,1,2,null,93,181,10,null,null,494093181,494,null,"PIONEER CS OF SCIENCE",181,{"$f":"VLOOKUP(BD842,distinfo,2,FALSE)","v":"METHUEN"},5]
[494,494093229,"PIONEER CS OF SCIENCE",{"$f":"ROUND(AD843,0)","v":0},{"$f":"ROUND(AE843,0)","v":0},{"$f":"ROUND(AF843,0)","v":0},{"$f":"ROUND(AG843,0)","v":1},{"$f":"ROUND(AH843,0)","v":2},{"$f":"ROUND(AI843,0)-J843","v":1},{"$f":"ROUND(AJ843,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF843:AI843)+(AE843*0.5))+$K$5*AJ843,4)","v":0.15720000000000001},null,{"$f":"ROUND(AL843+(AK843*0.5),0)","v":0},{"$f":"ROUND(AM843,0)","v":0},{"$f":"ROUND(AN843,0)","v":0},{"$f":"ROUND(((AP843+AQ843)*0.5)+AO843+AR843+AS843,0)","v":0},{"$f":"AW843","v":9},{"$f":"SUM(F843:I843)+ROUND(D843*0.5,0)+ROUND(J843,0)","v":4},null,null,null,null,null,null,null,null,494,494093229,"PIONEER CS OF SCIENCE",0,0,0,1,2,1,0,0,0,0,0,0,0,0,0,0,null,93,229,9,null,null,{"$f":"AB843","v":494093229},{"$f":"AA843","v":494},null,{"$f":"AC843","v":"PIONEER CS OF SCIENCE"},{"$f":"AV843","v":229},"PEABODY",{"$f":"SUM(AD843:AJ843)","v":4}]
[494,494093248,"PIONEER CS OF SCIENCE",0,0,21,129,74,82,0,12.0258,null,63,5,4,171,11,306,null,null,null,null,null,null,null,null,494,494093248,"PIONEER CS OF SCIENCE",0,0,21,129,74,82,0,0,63,5,4,112,0,0,14,45,null,93,248,11,null,null,494093248,494,null,"PIONEER CS OF SCIENCE",248,"REVERE",306]
[494,494093262,"PIONEER CS OF SCIENCE",0,0,2,8,5,4,0,0.74670000000000003,null,4,0,0,7,9,19,null,null,null,null,null,null,null,null,494,494093262,"PIONEER CS OF SCIENCE",0,0,2,8,5,4,0,0,4,0,0,3,0,0,2,2,null,93,262,9,null,null,494093262,494,null,"PIONEER CS OF SCIENCE",262,"SAUGUS",19]
[494,494093284,"PIONEER CS OF SCIENCE",0,0,0,3,1,0,0,0.15720000000000001,null,2,0,0,1,5,4,null,null,null,null,null,null,null,null,494,494093284,"PIONEER CS OF SCIENCE",0,0,0,3,1,0,0,0,2,0,0,1,0,0,0,0,null,93,284,5,null,null,494093284,494,null,"PIONEER CS OF SCIENCE",284,"STONEHAM",4]
[494,494093291,"PIONEER CS OF SCIENCE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,null,null,494,494093291,"PIONEER CS OF SCIENCE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,93,291,5,null,null,494093291,494,null,"PIONEER CS OF SCIENCE",291,"SWAMPSCOTT",2]
[494,494093346,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,494,494093346,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,93,346,8,null,null,494093346,494,null,"PIONEER CS OF SCIENCE",346,"WINTHROP",1]
[494,494093347,"PIONEER CS OF SCIENCE",0,0,0,1,0,2,0,0.1179,null,1,0,0,1,8,3,null,null,null,null,null,null,null,null,494,494093347,"PIONEER CS OF SCIENCE",0,0,0,1,0,2,0,0,1,0,0,0,0,0,0,1,null,93,347,8,null,null,494093347,494,null,"PIONEER CS OF SCIENCE",347,"WOBURN",3]
[496,496201003,"GLOBAL LEARNING",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,496,496201003,"GLOBAL LEARNING",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,201,3,7,null,null,496201003,496,null,"GLOBAL LEARNING",3,"ACUSHNET",1]
[496,496201072,"GLOBAL LEARNING",0,0,0,1,0,1,0,7.8600000000000003E-2,null,0,0,0,1,6,2,null,null,null,null,null,null,null,null,496,496201072,"GLOBAL LEARNING",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,null,201,72,6,null,null,496201072,496,null,"GLOBAL LEARNING",72,"DARTMOUTH",2]
[496,496201094,"GLOBAL LEARNING",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,1,2,8,2,null,null,null,null,null,null,null,null,496,496201094,"GLOBAL LEARNING",0,0,0,0,1,1,0,0,0,0,1,1,0,0,0,1,null,201,94,8,null,null,496201094,496,null,"GLOBAL LEARNING",94,"FAIRHAVEN",2]
[496,496201095,"GLOBAL LEARNING",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,12,2,null,null,null,null,null,null,null,null,496,496201095,"GLOBAL LEARNING",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,201,95,12,null,null,496201095,496,null,"GLOBAL LEARNING",95,"FALL RIVER",2]
[496,496201201,"GLOBAL LEARNING",0,0,0,86,253,155,0,19.414200000000001,null,19,24,15,391,12,494,null,null,null,null,null,null,null,null,496,496201201,"GLOBAL LEARNING",0,0,0,86,253,155,0,0,19,24,15,262,0,0,0,129,null,201,201,12,null,null,496201201,496,null,"GLOBAL LEARNING",201,"NEW BEDFORD",494]
[496,496201331,"GLOBAL LEARNING",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,496,496201331,"GLOBAL LEARNING",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,201,331,7,null,null,496201331,496,null,"GLOBAL LEARNING",331,"WESTPORT",1]
[497,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,1,2,0,0.27510000000000001,null,0,0,0,2,8,7,null,null,null,null,null,null,null,null,497,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,1,2,0,0,0,0,0,2,0,0,0,0,null,117,5,8,null,null,497117005,497,null,"PIONEER VALLEY CHINESE IMMERSION",5,"AGAWAM",7]
[497,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,9,51,9,0,0,2.7117,null,5,0,0,7,6,69,null,null,null,null,null,null,null,null,497,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,9,51,9,0,0,0,5,0,0,6,0,0,1,0,null,117,8,6,null,null,497117008,497,null,"PIONEER VALLEY CHINESE IMMERSION",8,"AMHERST",69]
[497,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,6,6,0,0.78600000000000003,null,1,0,0,4,5,20,null,null,null,null,null,null,null,null,497,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,6,6,0,0,1,0,0,2,0,0,0,2,null,117,24,5,null,null,497117024,497,null,"PIONEER VALLEY CHINESE IMMERSION",24,"BELCHERTOWN",20]
[497,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,11,5,2,0,0.78600000000000003,null,1,0,0,10,11,20,null,null,null,null,null,null,null,null,497,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,11,5,2,0,0,1,0,0,9,0,0,0,1,null,117,61,11,null,null,497117061,497,null,"PIONEER VALLEY CHINESE IMMERSION",61,"CHICOPEE",20]
[497,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,2,0,0,0.23580000000000001,null,1,0,0,1,5,6,null,null,null,null,null,null,null,null,497,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,2,0,0,0,1,0,0,1,0,0,0,0,null,117,74,5,null,null,497117074,497,null,"PIONEER VALLEY CHINESE IMMERSION",74,"DEERFIELD",6]
[497,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,8,5,6,0,0.82530000000000003,null,0,0,0,5,8,21,null,null,null,null,null,null,null,null,497,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,8,5,6,0,0,0,0,0,2,0,0,0,3,null,117,86,8,null,null,497117086,497,null,"PIONEER VALLEY CHINESE IMMERSION",86,"EASTHAMPTON",21]
[497,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,0,1,0,0.15720000000000001,null,0,0,0,3,6,4,null,null,null,null,null,null,null,null,497,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,0,1,0,0,0,0,0,2,0,0,0,1,null,117,87,6,null,null,497117087,497,null,"PIONEER VALLEY CHINESE IMMERSION",87,"EAST LONGMEADOW",4]
[497,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,7,2,2,0,0.43230000000000002,null,0,0,0,2,8,11,null,null,null,null,null,null,null,null,497,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,7,2,2,0,0,0,0,0,2,0,0,0,0,null,117,111,8,null,null,497117111,497,null,"PIONEER VALLEY CHINESE IMMERSION",111,"GRANBY",11]
[497,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,8,4,0,0.62880000000000003,null,3,0,0,8,10,16,null,null,null,null,null,null,null,null,497,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,8,4,0,0,3,0,0,6,0,0,0,2,null,117,114,10,null,null,497117114,497,null,"PIONEER VALLEY CHINESE IMMERSION",114,"GREENFIELD",16]
[497,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,8,9,11,0,1.2576000000000001,null,2,0,0,1,5,32,null,null,null,null,null,null,null,null,497,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,8,9,11,0,0,2,0,0,1,0,0,0,0,null,117,117,5,null,null,497117117,497,null,"PIONEER VALLEY CHINESE IMMERSION",117,"HADLEY",32]
[497,497117127,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,1,0,0.1179,null,0,0,0,0,4,3,null,null,null,null,null,null,null,null,497,497117127,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,null,117,127,4,null,null,497117127,497,null,"PIONEER VALLEY CHINESE IMMERSION",127,"HATFIELD",3]
[497,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,11,5,14,0,1.2576000000000001,null,2,0,0,7,12,32,null,null,null,null,null,null,null,null,497,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,11,5,14,0,0,2,0,0,4,0,0,0,3,null,117,137,12,null,null,497117137,497,null,"PIONEER VALLEY CHINESE IMMERSION",137,"HOLYOKE",32]
[497,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,4,1,2,0,0.35370000000000001,null,0,0,0,0,3,9,null,null,null,null,null,null,null,null,497,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,4,1,2,0,0,0,0,0,0,0,0,0,0,null,117,159,3,null,null,497117159,497,null,"PIONEER VALLEY CHINESE IMMERSION",159,"LONGMEADOW",9]
[497,497117161,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,0,0,0,0.15720000000000001,null,0,0,0,1,8,4,null,null,null,null,null,null,null,null,497,497117161,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,0,0,0,0,0,0,0,1,0,0,0,0,null,117,161,8,null,null,497117161,497,null,"PIONEER VALLEY CHINESE IMMERSION",161,"LUDLOW",4]
[497,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,7,11,15,6,0,1.5327,null,0,0,0,5,6,39,null,null,null,null,null,null,null,null,497,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,7,11,15,6,0,0,0,0,0,2,0,0,0,3,null,117,210,6,null,null,497117210,497,null,"PIONEER VALLEY CHINESE IMMERSION",210,"NORTHAMPTON",39]
[497,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,1,0,0,0.1179,null,0,0,0,0,11,3,null,null,null,null,null,null,null,null,497,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,117,223,11,null,null,497117223,497,null,"PIONEER VALLEY CHINESE IMMERSION",223,"ORANGE",3]
[497,497117227,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,1,0,0,0.1179,null,0,0,0,1,10,3,null,null,null,null,null,null,null,null,497,497117227,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,1,0,0,0,0,0,0,1,0,0,0,0,null,117,227,10,null,null,497117227,497,null,"PIONEER VALLEY CHINESE IMMERSION",227,"PALMER",3]
[497,497117230,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,497,497117230,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,117,230,5,null,null,497117230,497,null,"PIONEER VALLEY CHINESE IMMERSION",230,"PELHAM",1]
[497,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,2,0,0,0,0.1179,null,0,0,0,0,6,3,null,null,null,null,null,null,null,null,497,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,null,117,272,6,null,null,497117272,497,null,"PIONEER VALLEY CHINESE IMMERSION",272,"SHUTESBURY",3]
[497,497117275,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,1,0,0,0.15720000000000001,null,0,0,0,1,4,4,null,null,null,null,null,null,null,null,497,497117275,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,1,0,0,0,0,0,0,1,0,0,0,0,null,117,275,4,null,null,497117275,497,null,"PIONEER VALLEY CHINESE IMMERSION",275,"SOUTHAMPTON",4]
[497,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,24,16,19,0,2.4759000000000002,null,2,0,0,12,7,63,null,null,null,null,null,null,null,null,497,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,24,16,19,0,0,2,0,0,5,0,0,1,6,null,117,278,7,null,null,497117278,497,null,"PIONEER VALLEY CHINESE IMMERSION",278,"SOUTH HADLEY",63]
[497,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,6,28,27,15,0,2.9868000000000001,null,0,0,1,51,12,76,null,null,null,null,null,null,null,null,497,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,6,28,27,15,0,0,0,0,1,35,0,0,5,11,null,117,281,12,null,null,497117281,497,null,"PIONEER VALLEY CHINESE IMMERSION",281,"SPRINGFIELD",76]
[497,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,3,4,0,0.58950000000000002,null,0,0,0,6,9,15,null,null,null,null,null,null,null,null,497,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,3,4,0,0,0,0,0,4,0,0,0,2,null,117,325,9,null,null,497117325,497,null,"PIONEER VALLEY CHINESE IMMERSION",325,"WESTFIELD",15]
[497,497117332,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,5,3,1,0,0.35370000000000001,null,0,0,0,2,10,9,null,null,null,null,null,null,null,null,497,497117332,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,5,3,1,0,0,0,0,0,2,0,0,0,0,null,117,332,10,null,null,497117332,497,null,"PIONEER VALLEY CHINESE IMMERSION",332,"WEST SPRINGFIELD",9]
[497,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,7.8600000000000003E-2,null,0,0,0,1,7,2,null,null,null,null,null,null,null,null,497,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,0,0,0,0,1,0,0,0,0,null,117,340,7,null,null,497117340,497,null,"PIONEER VALLEY CHINESE IMMERSION",340,"WILLIAMSBURG",2]
[497,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,27,25,0,2.0436000000000001,null,0,0,0,8,6,52,null,null,null,null,null,null,null,null,497,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,27,25,0,0,0,0,0,2,0,0,0,6,null,117,605,6,null,null,497117605,497,null,"PIONEER VALLEY CHINESE IMMERSION",605,"AMHERST PELHAM",52]
[497,497117632,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,497,497117632,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,117,632,7,null,null,497117632,497,null,"PIONEER VALLEY CHINESE IMMERSION",632,"CHESTERFIELD GOSHEN",1]
[497,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,1,0,0.1179,null,0,0,0,1,6,3,null,null,null,null,null,null,null,null,497,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,1,0,0,0,0,0,1,0,0,0,0,null,117,670,6,null,null,497117670,497,null,"PIONEER VALLEY CHINESE IMMERSION",670,"FRONTIER",3]
[497,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,2,1,0,0.19650000000000001,null,0,0,0,2,10,5,null,null,null,null,null,null,null,null,497,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,2,1,0,0,0,0,0,2,0,0,0,0,null,117,674,10,null,null,497117674,497,null,"PIONEER VALLEY CHINESE IMMERSION",674,"GILL MONTAGUE",5]
[497,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,1,1,0,0,0.15720000000000001,null,0,0,0,0,5,4,null,null,null,null,null,null,null,null,497,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,1,1,0,0,0,0,0,0,0,0,0,0,0,null,117,680,5,null,null,497117680,497,null,"PIONEER VALLEY CHINESE IMMERSION",680,"HAMPDEN WILBRAHAM",4]
[497,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,3,0,0.15720000000000001,null,0,0,0,1,4,4,null,null,null,null,null,null,null,null,497,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,1,null,117,683,4,null,null,497117683,497,null,"PIONEER VALLEY CHINESE IMMERSION",683,"HAMPSHIRE",4]
[497,497117685,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,497,497117685,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,117,685,10,null,null,497117685,497,null,"PIONEER VALLEY CHINESE IMMERSION",685,"HAWLEMONT",1]
[497,497117717,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,1,9,2,null,null,null,null,null,null,null,null,497,497117717,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,117,717,9,null,null,497117717,497,null,"PIONEER VALLEY CHINESE IMMERSION",717,"MOHAWK TRAIL",2]
[497,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,null,null,497,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,117,750,7,null,null,497117750,497,null,"PIONEER VALLEY CHINESE IMMERSION",750,"PIONEER",2]
[497,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,2,0,0.1179,null,0,0,0,0,10,3,null,null,null,null,null,null,null,null,497,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,null,117,755,10,null,null,497117755,497,null,"PIONEER VALLEY CHINESE IMMERSION",755,"RALPH C MAHAR",3]
[497,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,1,0,0.1179,null,0,0,0,0,7,3,null,null,null,null,null,null,null,null,497,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,1,0,0,0,0,0,0,0,0,0,0,null,117,766,7,null,null,497117766,497,null,"PIONEER VALLEY CHINESE IMMERSION",766,"SOUTHWICK TOLLAND",3]
[498,498281061,"VERITAS PREPARATORY",0,0,0,0,0,3,0,0.1179,null,0,0,0,2,11,3,null,null,null,null,null,null,null,null,498,498281061,"VERITAS PREPARATORY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,281,61,11,null,null,498281061,498,null,"VERITAS PREPARATORY",61,"CHICOPEE",3]
[498,498281087,"VERITAS PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,498,498281087,"VERITAS PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,281,87,6,null,null,498281087,498,null,"VERITAS PREPARATORY",87,"EAST LONGMEADOW",1]
[498,498281111,"VERITAS PREPARATORY",0,0,0,0,2,0,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,498,498281111,"VERITAS PREPARATORY",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,281,111,8,null,null,498281111,498,null,"VERITAS PREPARATORY",111,"GRANBY",2]
[498,498281137,"VERITAS PREPARATORY",0,0,0,1,0,4,0,0.19650000000000001,null,0,0,0,5,12,5,null,null,null,null,null,null,null,null,498,498281137,"VERITAS PREPARATORY",0,0,0,1,0,4,0,0,0,0,0,1,0,0,0,4,null,281,137,12,null,null,498281137,498,null,"VERITAS PREPARATORY",137,"HOLYOKE",5]
[498,498281281,"VERITAS PREPARATORY",0,0,0,98,317,188,0,23.697900000000001,null,18,23,7,536,12,603,null,null,null,null,null,null,null,null,498,498281281,"VERITAS PREPARATORY",0,0,0,98,317,188,0,0,18,23,7,365,0,0,0,171,null,281,281,12,null,null,498281281,498,null,"VERITAS PREPARATORY",281,"SPRINGFIELD",603]
[498,498281325,"VERITAS PREPARATORY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,498,498281325,"VERITAS PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,281,325,9,null,null,498281325,498,null,"VERITAS PREPARATORY",325,"WESTFIELD",1]
[499,499061005,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,29,0,1.1396999999999999,null,0,0,2,14,8,29,null,null,null,null,null,null,null,null,499,499061005,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,29,0,0,0,0,2,0,0,0,0,14,null,61,5,8,null,null,499061005,499,null,"HAMPDEN CS OF SCIENCE ",5,"AGAWAM",29]
[499,499061024,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,499,499061024,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,24,5,null,null,499061024,499,null,"HAMPDEN CS OF SCIENCE ",24,"BELCHERTOWN",1]
[499,499061061,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,94,0,3.6941999999999999,null,0,0,0,50,11,94,null,null,null,null,null,null,null,null,499,499061061,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,94,0,0,0,0,0,0,0,0,0,50,null,61,61,11,null,null,499061061,499,null,"HAMPDEN CS OF SCIENCE ",61,"CHICOPEE",94]
[499,499061086,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,499,499061086,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,61,86,8,null,null,499061086,499,null,"HAMPDEN CS OF SCIENCE ",86,"EASTHAMPTON",1]
[499,499061087,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,499,499061087,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,61,87,6,null,null,499061087,499,null,"HAMPDEN CS OF SCIENCE ",87,"EAST LONGMEADOW",1]
[499,499061111,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,499,499061111,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,111,8,null,null,499061111,499,null,"HAMPDEN CS OF SCIENCE ",111,"GRANBY",1]
[499,499061137,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,44,0,1.7292000000000001,null,0,0,1,26,12,44,null,null,null,null,null,null,null,null,499,499061137,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,44,0,0,0,0,1,0,0,0,0,26,null,61,137,12,null,null,499061137,499,null,"HAMPDEN CS OF SCIENCE ",137,"HOLYOKE",44]
[499,499061159,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,499,499061159,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,61,159,3,null,null,499061159,499,null,"HAMPDEN CS OF SCIENCE ",159,"LONGMEADOW",1]
[499,499061161,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,null,null,499,499061161,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,61,161,8,null,null,499061161,499,null,"HAMPDEN CS OF SCIENCE ",161,{"$f":"VLOOKUP(BD906,distinfo,2,FALSE)","v":"LUDLOW"},2]
[499,499061278,"HAMPDEN CS OF SCIENCE ",{"$f":"ROUND(AD907,0)","v":0},{"$f":"ROUND(AE907,0)","v":0},{"$f":"ROUND(AF907,0)","v":0},{"$f":"ROUND(AG907,0)","v":0},{"$f":"ROUND(AH907,0)","v":0},{"$f":"ROUND(AI907,0)-J907","v":3},{"$f":"ROUND(AJ907,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF907:AI907)+(AE907*0.5))+$K$5*AJ907,4)","v":0.1179},null,{"$f":"ROUND(AL907+(AK907*0.5),0)","v":0},{"$f":"ROUND(AM907,0)","v":0},{"$f":"ROUND(AN907,0)","v":0},{"$f":"ROUND(((AP907+AQ907)*0.5)+AO907+AR907+AS907,0)","v":1},{"$f":"AW907","v":7},{"$f":"SUM(F907:I907)+ROUND(D907*0.5,0)+ROUND(J907,0)","v":3},null,null,null,null,null,null,null,null,499,499061278,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,61,278,7,null,null,{"$f":"AB907","v":499061278},{"$f":"AA907","v":499},null,{"$f":"AC907","v":"HAMPDEN CS OF SCIENCE "},{"$f":"AV907","v":278},"SOUTH HADLEY",{"$f":"SUM(AD907:AJ907)","v":3}]
[499,499061281,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,261,0,10.257300000000001,null,0,0,7,191,12,261,null,null,null,null,null,null,null,null,499,499061281,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,261,0,0,0,0,7,0,0,0,0,191,null,61,281,12,null,null,499061281,499,null,"HAMPDEN CS OF SCIENCE ",281,"SPRINGFIELD",261]
[499,499061325,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,21,0,0.82530000000000003,null,0,0,0,7,9,21,null,null,null,null,null,null,null,null,499,499061325,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,21,0,0,0,0,0,0,0,0,0,7,null,61,325,9,null,null,499061325,499,null,"HAMPDEN CS OF SCIENCE ",325,"WESTFIELD",21]
[499,499061332,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,31,0,1.2182999999999999,null,0,0,5,20,10,31,null,null,null,null,null,null,null,null,499,499061332,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,31,0,0,0,0,5,0,0,0,0,20,null,61,332,10,null,null,499061332,499,null,"HAMPDEN CS OF SCIENCE ",332,"WEST SPRINGFIELD",31]
[499,499061750,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,499,499061750,"HAMPDEN CS OF SCIENCE ",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,750,7,null,null,499061750,499,null,"HAMPDEN CS OF SCIENCE ",750,"PIONEER",1]
[499,499332005,"HAMPDEN CS OF SCIENCE ",0,0,0,0,20,0,0,0.78600000000000003,null,0,1,0,8,8,20,null,null,null,null,null,null,null,null,499,499332005,"HAMPDEN CS OF SCIENCE ",0,0,0,0,20,0,0,0,0,1,0,8,0,0,0,0,null,332,5,8,null,null,499332005,499,null,"HAMPDEN CS OF SCIENCE ",5,"AGAWAM",20]
[499,499332061,"HAMPDEN CS OF SCIENCE ",0,0,0,0,112,0,0,4.4016000000000002,null,0,1,0,56,11,112,null,null,null,null,null,null,null,null,499,499332061,"HAMPDEN CS OF SCIENCE ",0,0,0,0,112,0,0,0,0,1,0,56,0,0,0,0,null,332,61,11,null,null,499332061,499,null,"HAMPDEN CS OF SCIENCE ",61,"CHICOPEE",112]
[499,499332137,"HAMPDEN CS OF SCIENCE ",0,0,0,0,36,0,0,1.4148000000000001,null,0,4,0,25,12,36,null,null,null,null,null,null,null,null,499,499332137,"HAMPDEN CS OF SCIENCE ",0,0,0,0,36,0,0,0,0,4,0,25,0,0,0,0,null,332,137,12,null,null,499332137,499,null,"HAMPDEN CS OF SCIENCE ",137,"HOLYOKE",36]
[499,499332161,"HAMPDEN CS OF SCIENCE ",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,499,499332161,"HAMPDEN CS OF SCIENCE ",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,332,161,8,null,null,499332161,499,null,"HAMPDEN CS OF SCIENCE ",161,"LUDLOW",1]
[499,499332191,"HAMPDEN CS OF SCIENCE ",0,0,0,0,3,0,0,0.1179,null,0,0,0,2,8,3,null,null,null,null,null,null,null,null,499,499332191,"HAMPDEN CS OF SCIENCE ",0,0,0,0,3,0,0,0,0,0,0,2,0,0,0,0,null,332,191,8,null,null,499332191,499,null,"HAMPDEN CS OF SCIENCE ",191,"MONSON",3]
[499,499332275,"HAMPDEN CS OF SCIENCE ",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,499,499332275,"HAMPDEN CS OF SCIENCE ",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,332,275,4,null,null,499332275,499,null,"HAMPDEN CS OF SCIENCE ",275,"SOUTHAMPTON",1]
[499,499332281,"HAMPDEN CS OF SCIENCE ",0,0,0,0,229,0,0,8.9997000000000007,null,0,18,0,171,12,229,null,null,null,null,null,null,null,null,499,499332281,"HAMPDEN CS OF SCIENCE ",0,0,0,0,229,0,0,0,0,18,0,171,0,0,0,0,null,332,281,12,null,null,499332281,499,null,"HAMPDEN CS OF SCIENCE ",281,"SPRINGFIELD",229]
[499,499332325,"HAMPDEN CS OF SCIENCE ",0,0,0,0,16,0,0,0.62880000000000003,null,0,2,0,4,9,16,null,null,null,null,null,null,null,null,499,499332325,"HAMPDEN CS OF SCIENCE ",0,0,0,0,16,0,0,0,0,2,0,4,0,0,0,0,null,332,325,9,null,null,499332325,499,null,"HAMPDEN CS OF SCIENCE ",325,"WESTFIELD",16]
[499,499332332,"HAMPDEN CS OF SCIENCE ",0,0,0,0,38,0,0,1.4934000000000001,null,0,9,0,30,10,38,null,null,null,null,null,null,null,null,499,499332332,"HAMPDEN CS OF SCIENCE ",0,0,0,0,38,0,0,0,0,9,0,30,0,0,0,0,null,332,332,10,null,null,499332332,499,null,"HAMPDEN CS OF SCIENCE ",332,"WEST SPRINGFIELD",38]
[3502,3502281061,"BAYSTATE ACADEMY",0,0,0,0,2,3,0,0.19650000000000001,null,0,0,0,4,11,5,null,null,null,null,null,null,null,null,3502,3502281061,"BAYSTATE ACADEMY",0,0,0,0,2,3,0,0,0,0,0,2,0,0,0,2,null,281,61,11,null,null,3502281061,3502,null,"BAYSTATE ACADEMY",61,"CHICOPEE",5]
[3502,3502281137,"BAYSTATE ACADEMY",0,0,0,0,2,4,0,0.23580000000000001,null,0,0,0,6,12,6,null,null,null,null,null,null,null,null,3502,3502281137,"BAYSTATE ACADEMY",0,0,0,0,2,4,0,0,0,0,0,2,0,0,0,4,null,281,137,12,null,null,3502281137,3502,null,"BAYSTATE ACADEMY",137,"HOLYOKE",6]
[3502,3502281281,"BAYSTATE ACADEMY",0,0,0,0,177,225,0,15.7986,null,0,18,30,350,12,402,null,null,null,null,null,null,null,null,3502,3502281281,"BAYSTATE ACADEMY",0,0,0,0,177,225,0,0,0,18,30,160,0,0,0,190,null,281,281,12,null,null,3502281281,3502,null,"BAYSTATE ACADEMY",281,"SPRINGFIELD",402]
[3502,3502281332,"BAYSTATE ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,1,1,10,1,null,null,null,null,null,null,null,null,3502,3502281332,"BAYSTATE ACADEMY",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,281,332,10,null,null,3502281332,3502,null,"BAYSTATE ACADEMY",332,"WEST SPRINGFIELD",1]
[3503,3503160031,"COLLEGIATE CS OF LOWELL",0,0,0,3,4,0,0,0.27510000000000001,null,0,0,0,4,5,7,null,null,null,null,null,null,null,null,3503,3503160031,"COLLEGIATE CS OF LOWELL",0,0,0,3,4,0,0,0,0,0,0,4,0,0,0,0,null,160,31,5,null,null,3503160031,3503,null,"COLLEGIATE CS OF LOWELL",31,"BILLERICA",7]
[3503,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,5,3,1,0,0.35370000000000001,null,1,0,0,6,4,9,null,null,null,null,null,null,null,null,3503,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,5,3,1,0,0,1,0,0,6,0,0,0,0,null,160,56,4,null,null,3503160056,3503,null,"COLLEGIATE CS OF LOWELL",56,"CHELMSFORD",9]
[3503,3503160079,"COLLEGIATE CS OF LOWELL",0,0,1,22,16,2,0,1.6113,null,8,0,0,19,7,41,null,null,null,null,null,null,null,null,3503,3503160079,"COLLEGIATE CS OF LOWELL",0,0,1,22,16,2,0,0,8,0,0,18,0,0,0,1,null,160,79,7,null,null,3503160079,3503,null,"COLLEGIATE CS OF LOWELL",79,"DRACUT",41]
[3503,3503160128,"COLLEGIATE CS OF LOWELL",0,0,0,3,1,1,0,0.19650000000000001,null,1,1,0,2,10,5,null,null,null,null,null,null,null,null,3503,3503160128,"COLLEGIATE CS OF LOWELL",0,0,0,3,1,1,0,0,1,1,0,1,0,0,0,1,null,160,128,10,null,null,3503160128,3503,null,"COLLEGIATE CS OF LOWELL",128,"HAVERHILL",5]
[3503,3503160149,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,12,2,null,null,null,null,null,null,null,null,3503,3503160149,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,160,149,12,null,null,3503160149,3503,null,"COLLEGIATE CS OF LOWELL",149,"LAWRENCE",2]
[3503,3503160160,"COLLEGIATE CS OF LOWELL",0,0,98,501,307,230,0,44.644799999999996,null,255,55,67,843,11,1136,null,null,null,null,null,null,null,null,3503,3503160160,"COLLEGIATE CS OF LOWELL",0,0,98,501,307,230,0,0,255,55,67,602,0,0,70,171,null,160,160,11,null,null,3503160160,3503,null,"COLLEGIATE CS OF LOWELL",160,"LOWELL",1136]
[3503,3503160181,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,3503,3503160181,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,160,181,10,null,null,3503160181,3503,null,"COLLEGIATE CS OF LOWELL",181,"METHUEN",1]
[3503,3503160295,"COLLEGIATE CS OF LOWELL",0,0,1,0,0,2,0,0.1179,null,0,0,0,3,5,3,null,null,null,null,null,null,null,null,3503,3503160295,"COLLEGIATE CS OF LOWELL",0,0,1,0,0,2,0,0,0,0,0,0,0,0,1,2,null,160,295,5,null,null,3503160295,3503,null,"COLLEGIATE CS OF LOWELL",295,"TEWKSBURY",3]
[3503,3503160301,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,3,0,0.1179,null,0,0,0,2,5,3,null,null,null,null,null,null,null,null,3503,3503160301,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,160,301,5,null,null,3503160301,3503,null,"COLLEGIATE CS OF LOWELL",301,"TYNGSBOROUGH",3]
[3503,3503160342,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,3503,3503160342,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,160,342,3,null,null,3503160342,3503,null,"COLLEGIATE CS OF LOWELL",342,"WILMINGTON",1]
[3503,3503160600,"COLLEGIATE CS OF LOWELL",0,0,0,1,2,0,0,0.1179,null,0,0,0,3,3,3,null,null,null,null,null,null,null,null,3503,3503160600,"COLLEGIATE CS OF LOWELL",0,0,0,1,2,0,0,0,0,0,0,3,0,0,0,0,null,160,600,3,null,null,3503160600,3503,null,"COLLEGIATE CS OF LOWELL",600,"ACTON BOXBOROUGH",3]
[3506,3506262007,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,3506,3506262007,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,7,7,null,null,3506262007,3506,null,"PIONEER CS OF SCIENCE II",7,"AMESBURY",1]
[3506,3506262030,"PIONEER CS OF SCIENCE II",0,0,0,3,1,1,0,0.19650000000000001,null,3,0,1,4,7,5,null,null,null,null,null,null,null,null,3506,3506262030,"PIONEER CS OF SCIENCE II",0,0,0,3,1,1,0,0,3,0,1,3,0,0,0,1,null,262,30,7,null,null,3506262030,3506,null,"PIONEER CS OF SCIENCE II",30,"BEVERLY",5]
[3506,3506262035,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,1,1,11,1,null,null,null,null,null,null,null,null,3506,3506262035,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,262,35,11,null,null,3506262035,3506,null,"PIONEER CS OF SCIENCE II",35,"BOSTON",1]
[3506,3506262056,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,3506,3506262056,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,56,4,null,null,3506262056,3506,null,"PIONEER CS OF SCIENCE II",56,"CHELMSFORD",1]
[3506,3506262057,"PIONEER CS OF SCIENCE II",0,0,0,1,0,3,0,0.15720000000000001,null,0,0,1,2,12,4,null,null,null,null,null,null,null,null,3506,3506262057,"PIONEER CS OF SCIENCE II",0,0,0,1,0,3,0,0,0,0,1,1,0,0,0,1,null,262,57,12,null,null,3506262057,3506,null,"PIONEER CS OF SCIENCE II",57,"CHELSEA",4]
[3506,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,1,4,1,0,0.23580000000000001,null,0,0,0,3,5,6,null,null,null,null,null,null,null,null,3506,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,1,4,1,0,0,0,0,0,2,0,0,0,1,null,262,71,5,null,null,3506262071,3506,null,"PIONEER CS OF SCIENCE II",71,"DANVERS",6]
[3506,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,4,4,8,0,0.62880000000000003,null,4,1,0,7,11,16,null,null,null,null,null,null,null,null,3506,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,4,4,8,0,0,4,1,0,4,0,0,0,3,null,262,93,11,null,null,3506262093,3506,null,"PIONEER CS OF SCIENCE II",93,"EVERETT",16]
[3506,3506262163,"PIONEER CS OF SCIENCE II",0,0,29,52,52,83,0,8.4887999999999995,null,39,26,11,123,11,216,null,null,null,null,null,null,null,null,3506,3506262163,"PIONEER CS OF SCIENCE II",0,0,29,52,52,83,0,0,39,26,11,64,0,0,20,39,null,262,163,11,null,null,3506262163,3506,null,"PIONEER CS OF SCIENCE II",163,"LYNN",216]
[3506,3506262164,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,3506,3506262164,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,262,164,3,null,null,3506262164,3506,null,"PIONEER CS OF SCIENCE II",164,"LYNNFIELD",1]
[3506,3506262165,"PIONEER CS OF SCIENCE II",0,0,1,10,16,17,0,1.7292000000000001,null,3,6,1,20,10,44,null,null,null,null,null,null,null,null,3506,3506262165,"PIONEER CS OF SCIENCE II",0,0,1,10,16,17,0,0,3,6,1,13,0,0,0,7,null,262,165,10,null,null,3506262165,3506,null,"PIONEER CS OF SCIENCE II",165,"MALDEN",44]
[3506,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,3,4,0,0.27510000000000001,null,0,1,1,4,8,7,null,null,null,null,null,null,null,null,3506,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,3,4,0,0,0,1,1,2,0,0,0,2,null,262,176,8,null,null,3506262176,3506,null,"PIONEER CS OF SCIENCE II",176,"MEDFORD",7]
[3506,3506262178,"PIONEER CS OF SCIENCE II",0,0,1,1,1,2,0,0.19650000000000001,null,2,0,0,3,4,5,null,null,null,null,null,null,null,null,3506,3506262178,"PIONEER CS OF SCIENCE II",0,0,1,1,1,2,0,0,2,0,0,1,0,0,1,1,null,262,178,4,null,null,3506262178,3506,null,"PIONEER CS OF SCIENCE II",178,"MELROSE",5]
[3506,3506262181,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,3506,3506262181,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,262,181,10,null,null,3506262181,3506,null,"PIONEER CS OF SCIENCE II",181,"METHUEN",1]
[3506,3506262211,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,3506,3506262211,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,211,5,null,null,3506262211,3506,null,"PIONEER CS OF SCIENCE II",211,"NORTH ANDOVER",1]
[3506,3506262229,"PIONEER CS OF SCIENCE II",0,0,17,33,13,16,0,3.1046999999999998,null,26,2,1,47,9,79,null,null,null,null,null,null,null,null,3506,3506262229,"PIONEER CS OF SCIENCE II",0,0,17,33,13,16,0,0,26,2,1,33,0,0,7,7,null,262,229,9,null,null,3506262229,3506,null,"PIONEER CS OF SCIENCE II",229,"PEABODY",79]
[3506,3506262244,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,null,null,3506,3506262244,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,244,10,null,null,3506262244,3506,null,"PIONEER CS OF SCIENCE II",244,"RANDOLPH",1]
[3506,3506262246,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,3506,3506262246,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,262,246,3,null,null,3506262246,3506,null,"PIONEER CS OF SCIENCE II",246,"READING",1]
[3506,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,2,11,13,0,1.0218,null,0,5,0,12,11,26,null,null,null,null,null,null,null,null,3506,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,2,11,13,0,0,0,5,0,9,0,0,0,3,null,262,248,11,null,null,3506262248,3506,null,"PIONEER CS OF SCIENCE II",248,"REVERE",26]
[3506,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,2,2,3,0,0.27510000000000001,null,1,1,0,3,10,7,null,null,null,null,null,null,null,null,3506,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,2,2,3,0,0,1,1,0,3,0,0,0,0,null,262,258,10,null,null,3506262258,3506,null,"PIONEER CS OF SCIENCE II",258,"SALEM",7]
[3506,3506262262,"PIONEER CS OF SCIENCE II",0,0,2,36,34,58,0,5.109,null,14,10,6,63,9,130,null,null,null,null,null,null,null,null,3506,3506262262,"PIONEER CS OF SCIENCE II",0,0,2,36,34,58,0,0,14,10,6,34,0,0,2,27,null,262,262,9,null,null,3506262262,3506,null,"PIONEER CS OF SCIENCE II",262,"SAUGUS",130]
[3506,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,1,0,5,1,null,null,null,null,null,null,null,null,3506,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,null,262,284,5,null,null,3506262284,3506,null,"PIONEER CS OF SCIENCE II",284,"STONEHAM",1]
[3506,3506262291,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,1,0,2,5,2,null,null,null,null,null,null,null,null,3506,3506262291,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,0,0,1,0,1,0,0,0,1,null,262,291,5,null,null,3506262291,3506,null,"PIONEER CS OF SCIENCE II",291,"SWAMPSCOTT",2]
[3506,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,1,0,0,5,1,null,null,null,null,null,null,null,null,3506,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,null,262,295,5,null,null,3506262295,3506,null,"PIONEER CS OF SCIENCE II",295,"TEWKSBURY",1]
[3506,3506262305,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,null,null,3506,3506262305,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,305,4,null,null,3506262305,3506,null,"PIONEER CS OF SCIENCE II",305,"WAKEFIELD",1]
[3506,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,3506,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,262,346,8,null,null,3506262346,3506,null,"PIONEER CS OF SCIENCE II",346,"WINTHROP",1]
[3506,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,1,2,3,0,0.23580000000000001,null,0,0,2,2,8,6,null,null,null,null,null,null,null,null,3506,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,1,2,3,0,0,0,0,2,0,0,0,0,2,null,262,347,8,null,null,3506262347,3506,null,"PIONEER CS OF SCIENCE II",347,"WOBURN",6]
[3506,3506262705,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,null,null,3506,3506262705,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,705,3,null,null,3506262705,3506,null,"PIONEER CS OF SCIENCE II",705,"MASCONOMET",1]
[3508,3508281061,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0.1179,null,0,0,0,3,11,3,null,null,null,null,null,null,null,null,3508,3508281061,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,281,61,11,null,null,3508281061,3508,null,"PHOENIX ACADEMY SPRINGFIELD",61,"CHICOPEE",3]
[3508,3508281137,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,5,0,0.19650000000000001,null,0,0,0,5,12,5,null,null,null,null,null,null,null,null,3508,3508281137,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5,null,281,137,12,null,null,3508281137,3508,null,"PHOENIX ACADEMY SPRINGFIELD",137,"HOLYOKE",5]
[3508,3508281161,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,3508,3508281161,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,281,161,8,null,null,3508281161,3508,null,"PHOENIX ACADEMY SPRINGFIELD",161,"LUDLOW",2]
[3508,3508281281,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,149,0,5.8556999999999997,null,0,0,15,146,12,149,null,null,null,null,null,null,null,null,3508,3508281281,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,149,0,0,0,0,15,0,0,0,0,146,null,281,281,12,null,null,3508281281,3508,null,"PHOENIX ACADEMY SPRINGFIELD",281,"SPRINGFIELD",149]
[3509,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,306,258,0,22.165199999999999,null,0,50,49,448,12,564,null,null,null,null,null,null,null,null,3509,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,306,258,0,0,0,50,49,239,0,0,0,209,null,95,95,12,null,null,3509095095,3509,null,"ARGOSY COLLEGIATE",95,"FALL RIVER",564]
[3509,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,3,2,0,0.19650000000000001,null,0,0,0,4,12,5,null,null,null,null,null,null,null,null,3509,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,3,2,0,0,0,0,0,2,0,0,0,2,null,95,201,12,null,null,3509095201,3509,null,"ARGOSY COLLEGIATE",201,"NEW BEDFORD",5]
[3509,3509095292,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,null,null,3509,3509095292,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,95,292,6,null,null,3509095292,3509,null,"ARGOSY COLLEGIATE",292,"SWANSEA",2]
[3509,3509095293,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,3509,3509095293,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,95,293,10,null,null,3509095293,3509,null,"ARGOSY COLLEGIATE",293,{"$f":"VLOOKUP(BD970,distinfo,2,FALSE)","v":"TAUNTON"},1]
[3509,3509095331,"ARGOSY COLLEGIATE",{"$f":"ROUND(AD971,0)","v":0},{"$f":"ROUND(AE971,0)","v":0},{"$f":"ROUND(AF971,0)","v":0},{"$f":"ROUND(AG971,0)","v":0},{"$f":"ROUND(AH971,0)","v":2},{"$f":"ROUND(AI971,0)-J971","v":0},{"$f":"ROUND(AJ971,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF971:AI971)+(AE971*0.5))+$K$5*AJ971,4)","v":7.8600000000000003E-2},null,{"$f":"ROUND(AL971+(AK971*0.5),0)","v":0},{"$f":"ROUND(AM971,0)","v":0},{"$f":"ROUND(AN971,0)","v":0},{"$f":"ROUND(((AP971+AQ971)*0.5)+AO971+AR971+AS971,0)","v":2},{"$f":"AW971","v":7},{"$f":"SUM(F971:I971)+ROUND(D971*0.5,0)+ROUND(J971,0)","v":2},null,null,null,null,null,null,null,null,3509,3509095331,"ARGOSY COLLEGIATE",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,95,331,7,null,null,{"$f":"AB971","v":3509095331},{"$f":"AA971","v":3509},null,{"$f":"AC971","v":"ARGOSY COLLEGIATE"},{"$f":"AV971","v":331},"WESTPORT",{"$f":"SUM(AD971:AJ971)","v":2}]
[3510,3510281005,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,3510,3510281005,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,5,8,null,null,3510281005,3510,null,"SPRINGFIELD PREPARATORY",5,"AGAWAM",1]
[3510,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,null,null,3510,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,281,61,11,null,null,3510281061,3510,null,"SPRINGFIELD PREPARATORY",61,"CHICOPEE",2]
[3510,3510281137,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,3510,3510281137,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,137,12,null,null,3510281137,3510,null,"SPRINGFIELD PREPARATORY",137,"HOLYOKE",1]
[3510,3510281278,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,1,0,0,1,7,1,null,null,null,null,null,null,null,null,3510,3510281278,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,281,278,7,null,null,3510281278,3510,null,"SPRINGFIELD PREPARATORY",278,"SOUTH HADLEY",1]
[3510,3510281281,"SPRINGFIELD PREPARATORY",0,0,54,265,157,0,0,18.706800000000001,null,47,2,0,378,12,476,null,null,null,null,null,null,null,null,3510,3510281281,"SPRINGFIELD PREPARATORY",0,0,54,265,157,0,0,0,47,2,0,335,0,0,43,0,null,281,281,12,null,null,3510281281,3510,null,"SPRINGFIELD PREPARATORY",281,"SPRINGFIELD",476]
[3510,3510281332,"SPRINGFIELD PREPARATORY",0,0,0,2,1,0,0,0.1179,null,0,0,0,3,10,3,null,null,null,null,null,null,null,null,3510,3510281332,"SPRINGFIELD PREPARATORY",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,281,332,10,null,null,3510281332,3510,null,"SPRINGFIELD PREPARATORY",332,"WEST SPRINGFIELD",3]
[3510,3510281672,"SPRINGFIELD PREPARATORY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,3510,3510281672,"SPRINGFIELD PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,672,10,null,null,3510281672,3510,null,"SPRINGFIELD PREPARATORY",672,"GATEWAY",1]
[3510,3510281680,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,null,null,3510,3510281680,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,281,680,5,null,null,3510281680,3510,null,"SPRINGFIELD PREPARATORY",680,"HAMPDEN WILBRAHAM",2]
[3513,3513044001,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,null,null,3513,3513044001,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,44,1,7,null,null,3513044001,3513,null,"NEW HEIGHTS CS OF BROCKTON",1,"ABINGTON",1]
[3513,3513044016,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,3513,3513044016,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,44,16,8,null,null,3513044016,3513,null,"NEW HEIGHTS CS OF BROCKTON",16,"ATTLEBORO",1]
[3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,44,18,9,null,null,3513044018,3513,null,"NEW HEIGHTS CS OF BROCKTON",18,"AVON",1]
[3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0.1179,null,0,0,0,3,11,3,null,null,null,null,null,null,null,null,3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,44,35,11,null,null,3513044035,3513,null,"NEW HEIGHTS CS OF BROCKTON",35,"BOSTON",3]
[3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,297,314,0,24.0123,null,0,70,40,402,11,611,null,null,null,null,null,null,null,null,3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,297,314,0,0,0,70,40,204,0,0,0,198,null,44,44,11,null,null,3513044044,3513,null,"NEW HEIGHTS CS OF BROCKTON",44,"BROCKTON",611]
[3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0.1179,null,0,0,1,1,5,3,null,null,null,null,null,null,null,null,3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,1,null,44,50,5,null,null,3513044050,3513,null,"NEW HEIGHTS CS OF BROCKTON",50,"CANTON",3]
[3513,3513044083,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0.1179,null,0,0,1,2,6,3,null,null,null,null,null,null,null,null,3513,3513044083,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,2,null,44,83,6,null,null,3513044083,3513,null,"NEW HEIGHTS CS OF BROCKTON",83,"EAST BRIDGEWATER",3]
[3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,1,1,12,1,null,null,null,null,null,null,null,null,3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,44,95,12,null,null,3513044095,3513,null,"NEW HEIGHTS CS OF BROCKTON",95,"FALL RIVER",1]
[3513,3513044133,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,3513,3513044133,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,44,133,9,null,null,3513044133,3513,null,"NEW HEIGHTS CS OF BROCKTON",133,"HOLBROOK",1]
[3513,3513044201,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,null,null,3513,3513044201,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,44,201,12,null,null,3513044201,3513,null,"NEW HEIGHTS CS OF BROCKTON",201,"NEW BEDFORD",1]
[3513,3513044218,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,1,0,1,5,2,null,null,null,null,null,null,null,null,3513,3513044218,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,1,0,0,0,0,0,1,null,44,218,5,null,null,3513044218,3513,null,"NEW HEIGHTS CS OF BROCKTON",218,"NORTON",2]
[3513,3513044243,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.8600000000000003E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,null,null,3513,3513044243,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,44,243,9,null,null,3513044243,3513,null,"NEW HEIGHTS CS OF BROCKTON",243,"QUINCY",2]
[3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,7,30,0,1.4540999999999999,null,0,1,3,22,10,37,null,null,null,null,null,null,null,null,3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,7,30,0,0,0,1,3,5,0,0,0,17,null,44,244,10,null,null,3513044244,3513,null,"NEW HEIGHTS CS OF BROCKTON",244,"RANDOLPH",37]
[3513,3513044285,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,null,null,3513,3513044285,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,44,285,9,null,null,3513044285,3513,null,"NEW HEIGHTS CS OF BROCKTON",285,"STOUGHTON",2]
[3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,16,35,0,2.0043000000000002,null,0,3,3,39,10,51,null,null,null,null,null,null,null,null,3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,16,35,0,0,0,3,3,13,0,0,0,26,null,44,293,10,null,null,3513044293,3513,null,"NEW HEIGHTS CS OF BROCKTON",293,"TAUNTON",51]
[3513,3513044323,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,3513,3513044323,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,44,323,6,null,null,3513044323,3513,null,"NEW HEIGHTS CS OF BROCKTON",323,"WEST BRIDGEWATER",1]
[3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,3,0,0,0.1179,null,0,1,0,0,6,3,null,null,null,null,null,null,null,null,3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,3,0,0,0,0,1,0,0,0,0,0,0,null,44,625,6,null,null,3513044625,3513,null,"NEW HEIGHTS CS OF BROCKTON",625,"BRIDGEWATER RAYNHAM",3]
[3513,3513044690,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,null,null,3513,3513044690,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,44,690,4,null,null,3513044690,3513,null,"NEW HEIGHTS CS OF BROCKTON",690,"KING PHILIP",1]
[3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,4,0,0.19650000000000001,null,0,0,0,3,6,5,null,null,null,null,null,null,null,null,3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,2,null,44,780,6,null,null,3513044780,3513,null,"NEW HEIGHTS CS OF BROCKTON",780,"WHITMAN HANSON",5]
[3514,3514281061,"LIBERTAS ACADEMY",0,0,0,0,1,3,0,0.15720000000000001,null,0,0,0,3,11,4,null,null,null,null,null,null,null,null,3514,3514281061,"LIBERTAS ACADEMY",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,3,null,281,61,11,null,null,3514281061,3514,null,"LIBERTAS ACADEMY",61,"CHICOPEE",4]
[3514,3514281137,"LIBERTAS ACADEMY",0,0,0,0,2,2,0,0.15720000000000001,null,0,0,1,4,12,4,null,null,null,null,null,null,null,null,3514,3514281137,"LIBERTAS ACADEMY",0,0,0,0,2,2,0,0,0,0,1,2,0,0,0,2,null,281,137,12,null,null,3514281137,3514,null,"LIBERTAS ACADEMY",137,"HOLYOKE",4]
[3514,3514281281,"LIBERTAS ACADEMY",0,0,0,0,293,218,0,20.0823,null,0,34,43,461,12,511,null,null,null,null,null,null,null,null,3514,3514281281,"LIBERTAS ACADEMY",0,0,0,0,293,218,0,0,0,34,43,265,0,0,0,196,null,281,281,12,null,null,3514281281,3514,null,"LIBERTAS ACADEMY",281,"SPRINGFIELD",511]
[3515,3515287043,"OLD STURBRIDGE ACADEMY",0,0,0,3,1,0,0,0.15720000000000001,null,0,0,0,1,7,4,null,null,null,null,null,null,null,null,3515,3515287043,"OLD STURBRIDGE ACADEMY",0,0,0,3,1,0,0,0,0,0,0,1,0,0,0,0,null,287,43,7,null,null,3515287043,3515,null,"OLD STURBRIDGE ACADEMY",43,"BRIMFIELD",4]
[3515,3515287045,"OLD STURBRIDGE ACADEMY",0,0,0,4,0,0,0,0.15720000000000001,null,0,0,0,0,7,4,null,null,null,null,null,null,null,null,3515,3515287045,"OLD STURBRIDGE ACADEMY",0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,null,287,45,7,null,null,3515287045,3515,null,"OLD STURBRIDGE ACADEMY",45,"BROOKFIELD",4]
[3515,3515287135,"OLD STURBRIDGE ACADEMY",0,0,0,3,0,0,0,0.1179,null,0,0,0,1,8,3,null,null,null,null,null,null,null,null,3515,3515287135,"OLD STURBRIDGE ACADEMY",0,0,0,3,0,0,0,0,0,0,0,1,0,0,0,0,null,287,135,8,null,null,3515287135,3515,null,"OLD STURBRIDGE ACADEMY",135,"HOLLAND",3]
[3515,3515287151,"OLD STURBRIDGE ACADEMY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,null,null,3515,3515287151,"OLD STURBRIDGE ACADEMY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,287,151,8,null,null,3515287151,3515,null,"OLD STURBRIDGE ACADEMY",151,"LEICESTER",2]
[3515,3515287161,"OLD STURBRIDGE ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,3515,3515287161,"OLD STURBRIDGE ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,287,161,8,null,null,3515287161,3515,null,"OLD STURBRIDGE ACADEMY",161,"LUDLOW",1]
[3515,3515287191,"OLD STURBRIDGE ACADEMY",0,0,7,16,12,0,0,1.3754999999999999,null,0,0,0,10,8,35,null,null,null,null,null,null,null,null,3515,3515287191,"OLD STURBRIDGE ACADEMY",0,0,7,16,12,0,0,0,0,0,0,9,0,0,1,0,null,287,191,8,null,null,3515287191,3515,null,"OLD STURBRIDGE ACADEMY",191,"MONSON",35]
[3515,3515287215,"OLD STURBRIDGE ACADEMY",0,0,2,10,4,0,0,0.62880000000000003,null,0,0,0,5,9,16,null,null,null,null,null,null,null,null,3515,3515287215,"OLD STURBRIDGE ACADEMY",0,0,2,10,4,0,0,0,0,0,0,5,0,0,0,0,null,287,215,9,null,null,3515287215,3515,null,"OLD STURBRIDGE ACADEMY",215,"NORTH BROOKFIELD",16]
[3515,3515287226,"OLD STURBRIDGE ACADEMY",0,0,0,0,1,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,3515,3515287226,"OLD STURBRIDGE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,287,226,9,null,null,3515287226,3515,null,"OLD STURBRIDGE ACADEMY",226,"OXFORD",1]
[3515,3515287227,"OLD STURBRIDGE ACADEMY",0,0,2,11,10,0,0,0.90390000000000004,null,0,0,0,12,10,23,null,null,null,null,null,null,null,null,3515,3515287227,"OLD STURBRIDGE ACADEMY",0,0,2,11,10,0,0,0,0,0,0,11,0,0,1,0,null,287,227,10,null,null,3515287227,3515,null,"OLD STURBRIDGE ACADEMY",227,"PALMER",23]
[3515,3515287277,"OLD STURBRIDGE ACADEMY",0,0,12,73,50,0,0,5.3055000000000003,null,10,10,0,87,12,135,null,null,null,null,null,null,null,null,3515,3515287277,"OLD STURBRIDGE ACADEMY",0,0,12,73,50,0,0,0,10,10,0,79,0,0,8,0,null,287,277,12,null,null,3515287277,3515,null,"OLD STURBRIDGE ACADEMY",277,"SOUTHBRIDGE",135]
[3515,3515287287,"OLD STURBRIDGE ACADEMY",0,0,6,15,2,0,0,0.90390000000000004,null,0,0,0,8,5,23,null,null,null,null,null,null,null,null,3515,3515287287,"OLD STURBRIDGE ACADEMY",0,0,6,15,2,0,0,0,0,0,0,7,0,0,1,0,null,287,287,5,null,null,3515287287,3515,null,"OLD STURBRIDGE ACADEMY",287,"STURBRIDGE",23]
[3515,3515287306,"OLD STURBRIDGE ACADEMY",0,0,1,4,0,0,0,0.19650000000000001,null,0,0,0,2,10,5,null,null,null,null,null,null,null,null,3515,3515287306,"OLD STURBRIDGE ACADEMY",0,0,1,4,0,0,0,0,0,0,0,1,0,0,1,0,null,287,306,10,null,null,3515287306,3515,null,"OLD STURBRIDGE ACADEMY",306,"WALES",5]
[3515,3515287316,"OLD STURBRIDGE ACADEMY",0,0,2,16,1,0,0,0.74670000000000003,null,3,0,0,10,11,19,null,null,null,null,null,null,null,null,3515,3515287316,"OLD STURBRIDGE ACADEMY",0,0,2,16,1,0,0,0,3,0,0,8,0,0,2,0,null,287,316,11,null,null,3515287316,3515,null,"OLD STURBRIDGE ACADEMY",316,"WEBSTER",19]
[3515,3515287658,"OLD STURBRIDGE ACADEMY",0,0,0,1,1,0,0,7.8600000000000003E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,null,null,3515,3515287658,"OLD STURBRIDGE ACADEMY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,287,658,7,null,null,3515287658,3515,null,"OLD STURBRIDGE ACADEMY",658,"DUDLEY CHARLTON",2]
[3515,3515287767,"OLD STURBRIDGE ACADEMY",0,0,7,35,16,0,0,2.2793999999999999,null,0,0,0,14,10,58,null,null,null,null,null,null,null,null,3515,3515287767,"OLD STURBRIDGE ACADEMY",0,0,7,35,16,0,0,0,0,0,0,13,0,0,1,0,null,287,767,10,null,null,3515287767,3515,null,"OLD STURBRIDGE ACADEMY",767,"SPENCER EAST BROOKFIELD",58]
[3515,3515287770,"OLD STURBRIDGE ACADEMY",0,0,0,0,8,0,0,0.31440000000000001,null,0,0,0,5,6,8,null,null,null,null,null,null,null,null,3515,3515287770,"OLD STURBRIDGE ACADEMY",0,0,0,0,8,0,0,0,0,0,0,5,0,0,0,0,null,287,770,6,null,null,3515287770,3515,null,"OLD STURBRIDGE ACADEMY",770,"TANTASQUA",8]
[3515,3515287778,"OLD STURBRIDGE ACADEMY",0,0,1,6,2,0,0,0.35370000000000001,null,0,1,0,6,8,9,null,null,null,null,null,null,null,null,3515,3515287778,"OLD STURBRIDGE ACADEMY",0,0,1,6,2,0,0,0,0,1,0,5,0,0,1,0,null,287,778,8,null,null,3515287778,3515,null,"OLD STURBRIDGE ACADEMY",778,"QUABOAG",9]
[3517,3517239003,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,3517,3517239003,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,3,7,null,null,3517239003,3517,null,"MAP ACADEMY",3,"ACUSHNET",1]
[3517,3517239035,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,null,null,3517,3517239035,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,35,11,null,null,3517239035,3517,null,"MAP ACADEMY",35,"BOSTON",1]
[3517,3517239036,"MAP ACADEMY",0,0,0,0,0,4,0,0.15720000000000001,null,0,0,0,4,7,4,null,null,null,null,null,null,null,null,3517,3517239036,"MAP ACADEMY",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,4,null,239,36,7,null,null,3517239036,3517,null,"MAP ACADEMY",36,"BOURNE",4]
[3517,3517239040,"MAP ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,3,6,3,null,null,null,null,null,null,null,null,3517,3517239040,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,239,40,6,null,null,3517239040,3517,null,"MAP ACADEMY",40,"BRAINTREE",3]
[3517,3517239044,"MAP ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,3,11,3,null,null,null,null,null,null,null,null,3517,3517239044,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,239,44,11,null,null,3517239044,3517,null,"MAP ACADEMY",44,"BROCKTON",3]
[3517,3517239052,"MAP ACADEMY",0,0,0,0,0,17,0,0.66810000000000003,null,0,0,0,9,6,17,null,null,null,null,null,null,null,null,3517,3517239052,"MAP ACADEMY",0,0,0,0,0,17,0,0,0,0,0,0,0,0,0,9,null,239,52,6,null,null,3517239052,3517,null,"MAP ACADEMY",52,"CARVER",17]
[3517,3517239072,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,null,null,3517,3517239072,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,72,6,null,null,3517239072,3517,null,"MAP ACADEMY",72,"DARTMOUTH",1]
[3517,3517239082,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,2,2,null,null,null,null,null,null,null,null,3517,3517239082,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,82,2,null,null,3517239082,3517,null,"MAP ACADEMY",82,"DUXBURY",2]
[3517,3517239083,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,1,6,2,null,null,null,null,null,null,null,null,3517,3517239083,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,239,83,6,null,null,3517239083,3517,null,"MAP ACADEMY",83,"EAST BRIDGEWATER",2]
[3517,3517239094,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,3517,3517239094,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,239,94,8,null,null,3517239094,3517,null,"MAP ACADEMY",94,"FAIRHAVEN",2]
[3517,3517239095,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,12,2,null,null,null,null,null,null,null,null,3517,3517239095,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,239,95,12,null,null,3517239095,3517,null,"MAP ACADEMY",95,"FALL RIVER",2]
[3517,3517239096,"MAP ACADEMY",0,0,0,0,0,8,0,0.31440000000000001,null,0,0,0,8,8,8,null,null,null,null,null,null,null,null,3517,3517239096,"MAP ACADEMY",0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,8,null,239,96,8,null,null,3517239096,3517,null,"MAP ACADEMY",96,"FALMOUTH",8]
[3517,3517239171,"MAP ACADEMY",0,0,0,0,0,13,0,0.51090000000000002,null,0,0,0,5,4,13,null,null,null,null,null,null,null,null,3517,3517239171,"MAP ACADEMY",0,0,0,0,0,13,0,0,0,0,0,0,0,0,0,5,null,239,171,4,null,null,3517239171,3517,null,"MAP ACADEMY",171,"MARSHFIELD",13]
[3517,3517239172,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,null,null,3517,3517239172,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,239,172,8,null,null,3517239172,3517,null,"MAP ACADEMY",172,"MASHPEE",2]
[3517,3517239182,"MAP ACADEMY",0,0,0,0,0,8,0,0.31440000000000001,null,0,0,0,6,8,8,null,null,null,null,null,null,null,null,3517,3517239182,"MAP ACADEMY",0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,6,null,239,182,8,null,null,3517239182,3517,null,"MAP ACADEMY",182,"MIDDLEBOROUGH",8]
[3517,3517239189,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,null,null,3517,3517239189,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,189,3,null,null,3517239189,3517,null,"MAP ACADEMY",189,{"$f":"VLOOKUP(BD1034,distinfo,2,FALSE)","v":"MILTON"},1]
[3517,3517239201,"MAP ACADEMY",{"$f":"ROUND(AD1035,0)","v":0},{"$f":"ROUND(AE1035,0)","v":0},{"$f":"ROUND(AF1035,0)","v":0},{"$f":"ROUND(AG1035,0)","v":0},{"$f":"ROUND(AH1035,0)","v":0},{"$f":"ROUND(AI1035,0)-J1035","v":5},{"$f":"ROUND(AJ1035,0)","v":0},{"$f":"ROUND($K$2*(SUM(AF1035:AI1035)+(AE1035*0.5))+$K$5*AJ1035,4)","v":0.19650000000000001},null,{"$f":"ROUND(AL1035+(AK1035*0.5),0)","v":0},{"$f":"ROUND(AM1035,0)","v":0},{"$f":"ROUND(AN1035,0)","v":0},{"$f":"ROUND(((AP1035+AQ1035)*0.5)+AO1035+AR1035+AS1035,0)","v":5},{"$f":"AW1035","v":12},{"$f":"SUM(F1035:I1035)+ROUND(D1035*0.5,0)+ROUND(J1035,0)","v":5},null,null,null,null,null,null,null,null,3517,3517239201,"MAP ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5,null,239,201,12,null,null,{"$f":"AB1035","v":3517239201},{"$f":"AA1035","v":3517},null,{"$f":"AC1035","v":"MAP ACADEMY"},{"$f":"AV1035","v":201},"NEW BEDFORD",{"$f":"SUM(AD1035:AJ1035)","v":5}]
[3517,3517239219,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,null,null,3517,3517239219,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,219,2,null,null,3517239219,3517,null,"MAP ACADEMY",219,"NORWELL",1]
[3517,3517239231,"MAP ACADEMY",0,0,0,0,0,10,0,0.39300000000000002,null,0,0,0,8,4,10,null,null,null,null,null,null,null,null,3517,3517239231,"MAP ACADEMY",0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,8,null,239,231,4,null,null,3517239231,3517,null,"MAP ACADEMY",231,"PEMBROKE",10]
[3517,3517239239,"MAP ACADEMY",0,0,0,0,0,108,0,4.2443999999999997,null,0,0,0,77,6,108,null,null,null,null,null,null,null,null,3517,3517239239,"MAP ACADEMY",0,0,0,0,0,108,0,0,0,0,0,0,0,0,0,77,null,239,239,6,null,null,3517239239,3517,null,"MAP ACADEMY",239,"PLYMOUTH",108]
[3517,3517239261,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,null,null,3517,3517239261,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,261,5,null,null,3517239261,3517,null,"MAP ACADEMY",261,"SANDWICH",1]
[3517,3517239264,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,null,null,3517,3517239264,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,264,3,null,null,3517239264,3517,null,"MAP ACADEMY",264,"SCITUATE",2]
[3517,3517239285,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,3517,3517239285,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,285,9,null,null,3517239285,3517,null,"MAP ACADEMY",285,"STOUGHTON",1]
[3517,3517239293,"MAP ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,2,10,3,null,null,null,null,null,null,null,null,3517,3517239293,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,239,293,10,null,null,3517239293,3517,null,"MAP ACADEMY",293,"TAUNTON",3]
[3517,3517239310,"MAP ACADEMY",0,0,0,0,0,34,0,1.3362000000000001,null,0,0,0,28,11,34,null,null,null,null,null,null,null,null,3517,3517239310,"MAP ACADEMY",0,0,0,0,0,34,0,0,0,0,0,0,0,0,0,28,null,239,310,11,null,null,3517239310,3517,null,"MAP ACADEMY",310,"WAREHAM",34]
[3517,3517239323,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,3517,3517239323,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,323,6,null,null,3517239323,3517,null,"MAP ACADEMY",323,"WEST BRIDGEWATER",1]
[3517,3517239331,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,null,null,3517,3517239331,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,331,7,null,null,3517239331,3517,null,"MAP ACADEMY",331,"WESTPORT",1]
[3517,3517239336,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,null,null,3517,3517239336,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,336,8,null,null,3517239336,3517,null,"MAP ACADEMY",336,"WEYMOUTH",2]
[3517,3517239625,"MAP ACADEMY",0,0,0,0,0,2,0,7.8600000000000003E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,null,null,3517,3517239625,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,239,625,6,null,null,3517239625,3517,null,"MAP ACADEMY",625,"BRIDGEWATER RAYNHAM",2]
[3517,3517239665,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,3517,3517239665,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,665,5,null,null,3517239665,3517,null,"MAP ACADEMY",665,"FREETOWN LAKEVILLE",1]
[3517,3517239712,"MAP ACADEMY",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,null,null,3517,3517239712,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,712,8,null,null,3517239712,3517,null,"MAP ACADEMY",712,"MONOMOY",1]
[3517,3517239740,"MAP ACADEMY",0,0,0,0,0,5,0,0.19650000000000001,null,0,0,0,2,5,5,null,null,null,null,null,null,null,null,3517,3517239740,"MAP ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,2,null,239,740,5,null,null,3517239740,3517,null,"MAP ACADEMY",740,"OLD ROCHESTER",5]
[3517,3517239760,"MAP ACADEMY",0,0,0,0,0,26,0,1.0218,null,0,0,0,16,6,26,null,null,null,null,null,null,null,null,3517,3517239760,"MAP ACADEMY",0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,16,null,239,760,6,null,null,3517239760,3517,null,"MAP ACADEMY",760,"SILVER LAKE",26]
[3517,3517239780,"MAP ACADEMY",0,0,0,0,0,3,0,0.1179,null,0,0,0,2,6,3,null,null,null,null,null,null,null,null,3517,3517239780,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,239,780,6,null,null,3517239780,3517,null,"MAP ACADEMY",780,"WHITMAN HANSON",3]
[3518,3518149128,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,32,1,1.3462000000000001,null,0,0,2,31,10,33,null,null,null,null,null,null,null,null,3518,3518149128,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,33,1,0,0,0,2,0,0,0,0,31,null,149,128,10,null,null,3518149128,3518,null,"PHOENIX ACADEMY LAWRENCE",128,"HAVERHILL",34]
[3518,3518149149,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,68,0,2.6724000000000001,null,0,0,12,67,12,68,null,null,null,null,null,null,null,null,3518,3518149149,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,68,0,0,0,0,12,0,0,0,0,67,null,149,149,12,null,null,3518149149,3518,null,"PHOENIX ACADEMY LAWRENCE",149,"LAWRENCE",68]
[3518,3518149160,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,4,0,0.15720000000000001,null,0,0,0,4,11,4,null,null,null,null,null,null,null,null,3518,3518149160,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,4,null,149,160,11,null,null,3518149160,3518,null,"PHOENIX ACADEMY LAWRENCE",160,"LOWELL",4]
[3518,3518149181,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,7,0,0.27510000000000001,null,0,0,0,4,10,7,null,null,null,null,null,null,null,null,3518,3518149181,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,4,null,149,181,10,null,null,3518149181,3518,null,"PHOENIX ACADEMY LAWRENCE",181,"METHUEN",7]
[3518,3518149295,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,1,0,3.9300000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,null,null,3518,3518149295,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,149,295,5,null,null,3518149295,3518,null,"PHOENIX ACADEMY LAWRENCE",295,"TEWKSBURY",1]
[3519,3519348017,"WORCESTER CULTURAL ACADEMY",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,null,null,3519,3519348017,"WORCESTER CULTURAL ACADEMY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,348,17,6,null,null,3519348017,3519,null,"WORCESTER CULTURAL ACADEMY",17,"AUBURN",1]
[3519,3519348151,"WORCESTER CULTURAL ACADEMY",0,0,2,2,0,0,0,0.15720000000000001,null,0,0,0,2,8,4,null,null,null,null,null,null,null,null,3519,3519348151,"WORCESTER CULTURAL ACADEMY",0,0,2,2,0,0,0,0,0,0,0,0,0,0,2,0,null,348,151,8,null,null,3519348151,3519,null,"WORCESTER CULTURAL ACADEMY",151,"LEICESTER",4]
[3519,3519348153,"WORCESTER CULTURAL ACADEMY",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,null,null,3519,3519348153,"WORCESTER CULTURAL ACADEMY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,348,153,10,null,null,3519348153,3519,null,"WORCESTER CULTURAL ACADEMY",153,"LEOMINSTER",1]
[3519,3519348214,"WORCESTER CULTURAL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,null,null,3519,3519348214,"WORCESTER CULTURAL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,214,8,null,null,3519348214,3519,null,"WORCESTER CULTURAL ACADEMY",214,"NORTHBRIDGE",1]
[3519,3519348215,"WORCESTER CULTURAL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,null,null,3519,3519348215,"WORCESTER CULTURAL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,348,215,9,null,null,3519348215,3519,null,"WORCESTER CULTURAL ACADEMY",215,"NORTH BROOKFIELD",1]
[3519,3519348226,"WORCESTER CULTURAL ACADEMY",0,0,0,1,0,0,0,3.9300000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,null,null,3519,3519348226,"WORCESTER CULTURAL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,226,9,null,null,3519348226,3519,null,"WORCESTER CULTURAL ACADEMY",226,"OXFORD",1]
[3519,3519348277,"WORCESTER CULTURAL ACADEMY",0,0,2,0,0,0,0,7.8600000000000003E-2,null,1,0,0,0,12,2,null,null,null,null,null,null,null,null,3519,3519348277,"WORCESTER CULTURAL ACADEMY",0,0,2,0,0,0,0,0,1,0,0,0,0,0,0,0,null,348,277,12,null,null,3519348277,3519,null,"WORCESTER CULTURAL ACADEMY",277,"SOUTHBRIDGE",2]
[3519,3519348348,"WORCESTER CULTURAL ACADEMY",0,0,34,90,0,0,0,4.8731999999999998,null,57,0,0,97,11,124,null,null,null,null,null,null,null,null,3519,3519348348,"WORCESTER CULTURAL ACADEMY",0,0,34,90,0,0,0,0,57,0,0,72,0,0,25,0,null,348,348,11,null,null,3519348348,3519,null,"WORCESTER CULTURAL ACADEMY",348,"WORCESTER",124]
[3519,3519348775,"WORCESTER CULTURAL ACADEMY",0,0,1,0,0,0,0,3.9300000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,null,null,3519,3519348775,"WORCESTER CULTURAL ACADEMY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,348,775,4,null,null,3519348775,3519,null,"WORCESTER CULTURAL ACADEMY",775,"WACHUSETT",1]
[9999,999999999,"State Total",{"$f":"SUBTOTAL(9,D10:D1066)","v":620},0,2757,14771,14140,13446,2,1773.1573999999951,0,4142,1395,1001,29018,"--",{"$f":"SUBTOTAL(9,R10:R1066)","v":45443},null,null,null,null,null,null,null,null,9999,999999999,"State Total",{"$f":"SUM(AD10:AD1066)","v":620},0,2757,14771,14140,13448,2,184,4042,1395,1001,18946,485,0,1854,7961,null,"--","--","--"]
[]
[9999,999999999,"FY23 State Total - PROJe",601,0,2630,14455,14545,13678,4,1749.2376000000074,0,3621,1181,1030,28598,"--",45631]
[]
[null,null,null,{"$f":"IFERROR((D1067-D1069)/D1069*100,\"--\")","v":3.1613976705490847},"--",4.828897338403042,2.1860947768938082,-2.7844620144379513,-1.6961544085392601,-50,1.3674414499200975,"--",14.388290527478597,18.120237087214225,-2.8155339805825239,1.4686341702216938,"--",-0.41200061361793516]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO1067+AS1067+AR1067","v":28761},{"$f":"+AP1067*0.5","v":242.5},{"$f":"+AP1073+AO1073","v":29003.5}]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,13,14,15,16,17,18,19]
[]
[]
[null,null,null,null,null,null,null,null,null,"SUM(F1072:I1072)+ROUND(D1072*0.5,0)+ROUND(E1072*0.5,0)"]

{"sheet":"dist enro","index":6,"n_rows":451,"n_cols":68,"rows_kept":451,"cut":false,"hidden":true,"merged":[]}
["Source:  found24_updated.xlsm on 3/23/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  found24_updated.xlsm on 3/23/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"compare"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dist435"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[]
["FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b",4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"A l l    P u p i l s",null,null,null,null,null,"Voke","Sped",null,"ELL",null,null,"EcoDis","Fnd Enro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A l l    P u p i l s",null,null,null,null,null,"Voke","Sped",null,"ELL",null,null,"EcoDis","Fnd Enro"]
["LEA","District","PK","K2","K","G1-5","G6-8","G9-12","Reg","In","Tuit","PK - 5","Middle","High","All","Total",null,null,null,null,null,null,null,null,null,null,"LEA","District Name","PK","K Half","K Full","Elem","Jr/Middle","High School","blank","blank","blank","Vocational","Assumed Special Ed In-District","Assumed Special Ed Tuition","EL PK-5","EL 6-8","EL high school","blank","blank","blank","Low Income","blank","Total Foundation Enrollment","WAF",null,null,"LEA","District","PK","K2","K","G1-5","G6-8","G9-12","Reg","In","Tuit","PK - 5","Middle","High","All","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[1,"ABINGTON                     ",24,0,186,893,493,614,4,86,22,157,40,52,816,2202,null,null,null,null,null,null,null,null,null,null,1,"ABINGTON                     ",24,0,186,893,493,614,null,null,null,4,86,22,157,40,52,null,null,null,816,null,2202,1.0329999999999999,null,null,{"$f":"A10=AA10","v":true},{"$f":"B10=AB10","v":true},true,true,true,true,true,true,{"$f":"I10=AL10","v":true},true,true,true,true,true,{"$f":"O10=AU10","v":true},{"$f":"P10=AW10","v":true}]
[2,"ACTON                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,2,"ACTON                        ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.0569999999999999,null,null,{"$f":"A11=AA11","v":true},{"$f":"B11=AB11","v":true},{"$f":"C11=AC11","v":true},{"$f":"D11=AD11","v":true},{"$f":"E11=AE11","v":true},{"$f":"F11=AF11","v":true},{"$f":"G11=AG11","v":true},{"$f":"H11=AH11","v":true},{"$f":"I11=AL11","v":true},{"$f":"J11=AM11","v":true},{"$f":"K11=AN11","v":true},{"$f":"L11=AO11","v":true},{"$f":"M11=AP11","v":true},{"$f":"N11=AQ11","v":true},{"$f":"O11=AU11","v":true},{"$f":"P11=AW11","v":true}]
[3,"ACUSHNET                     ",24,0,102,511,309,239,0,46,12,1,0,0,336,1173,null,null,null,null,null,null,null,null,null,null,3,"ACUSHNET                     ",24,0,102,511,309,239,null,null,null,0,46,12,1,0,0,null,null,null,336,null,1173,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[4,"ADAMS                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,4,"ADAMS                        ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[5,"AGAWAM                       ",60,0,233,1291,815,974,143,137,33,188,45,34,1633,3486,null,null,null,null,null,null,null,null,null,null,5,"AGAWAM                       ",60,0,233,1291,815,974,null,null,null,143,137,33,188,45,34,null,null,null,1633,null,3486,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[6,"ALFORD                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,6,"ALFORD                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[7,"AMESBURY                     ",33,0,156,727,455,533,10,74,19,29,2,13,681,1898,null,null,null,null,null,null,null,null,null,null,7,"AMESBURY                     ",33,0,156,727,455,533,null,null,null,10,74,19,29,2,13,null,null,null,681,null,1898,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[8,"AMHERST                      ",62,0,114,704,135,0,0,37,10,117,15,0,362,984,null,null,null,null,null,null,null,null,null,null,8,"AMHERST                      ",62,0,114,704,135,0,null,null,null,0,37,10,117,15,0,null,null,null,362,null,984,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[9,"ANDOVER                      ",83,0,333,2076,1305,1705,4,213,54,146,25,25,768,5465,null,null,null,null,null,null,null,null,null,null,9,"ANDOVER                      ",83,0,333,2076,1305,1705,null,null,null,4,213,54,146,25,25,null,null,null,768,null,5465,1.077,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[10,"ARLINGTON                    ",36,0,438,2486,1435,1643,1,236,60,232,49,28,740,6021,null,null,null,null,null,null,null,null,null,null,10,"ARLINGTON                    ",36,0,438,2486,1435,1643,null,null,null,1,236,60,232,49,28,null,null,null,740,null,6021,1.0429999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[11,"ASHBURNHAM                   ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,11,"ASHBURNHAM                   ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[12,"ASHBY                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,12,"ASHBY                        ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[13,"ASHFIELD                     ",0,0,0,0,0,0,11,1,0,0,0,0,0,11,null,null,null,null,null,null,null,null,null,null,13,"ASHFIELD                     ",0,0,0,0,0,0,null,null,null,11,1,0,0,0,0,null,null,null,0,null,11,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[14,"ASHLAND                      ",25,0,218,1065,684,875,2,112,28,122,31,39,719,2857,null,null,null,null,null,null,null,null,null,null,14,"ASHLAND                      ",25,0,218,1065,684,875,null,null,null,2,112,28,122,31,39,null,null,null,719,null,2857,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[15,"ATHOL                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,15,"ATHOL                        ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[16,"ATTLEBORO                    ",233,0,414,2211,1429,573,1569,259,46,311,62,81,2781,6313,null,null,null,null,null,null,null,null,null,null,16,"ATTLEBORO                    ",233,0,414,2211,1429,573,null,null,null,1569,259,46,311,62,81,null,null,null,2781,null,6313,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[17,"AUBURN                       ",18,1,144,918,606,688,1,93,24,43,20,21,805,2367,null,null,null,null,null,null,null,null,null,null,17,"AUBURN                       ",18,1,144,918,606,688,null,null,null,1,93,24,43,20,21,null,null,null,805,null,2367,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[18,"AVON                         ",17,0,41,220,152,150,0,22,6,55,15,22,379,572,null,null,null,null,null,null,null,null,null,null,18,"AVON                         ",17,0,41,220,152,150,null,null,null,0,22,6,55,15,22,null,null,null,379,null,572,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[19,"AYER                         ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,19,"AYER                         ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[20,"BARNSTABLE                   ",153,0,376,1944,1160,1603,146,207,51,669,198,242,3074,5306,null,null,null,null,null,null,null,null,null,null,20,"BARNSTABLE                   ",153,0,376,1944,1160,1603,null,null,null,146,207,51,669,198,242,null,null,null,3074,null,5306,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[21,"BARRE                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,21,"BARRE                        ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[22,"BECKET                       ",0,0,0,0,0,0,13,1,0,0,0,0,0,13,null,null,null,null,null,null,null,null,null,null,22,"BECKET                       ",0,0,0,0,0,0,null,null,null,13,1,0,0,0,0,null,null,null,0,null,13,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[23,"BEDFORD                      ",25,0,159,888,619,899,1,101,26,100,20,22,385,2579,null,null,null,null,null,null,null,null,null,null,23,"BEDFORD                      ",25,0,159,888,619,899,null,null,null,1,101,26,100,20,22,null,null,null,385,null,2579,1.0820000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[24,"BELCHERTOWN                  ",64,0,134,805,510,610,15,82,21,40,5,12,585,2106,null,null,null,null,null,null,null,null,null,null,24,"BELCHERTOWN                  ",64,0,134,805,510,610,null,null,null,15,82,21,40,5,12,null,null,null,585,null,2106,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[25,"BELLINGHAM                   ",55,1,153,803,508,663,19,85,21,78,13,11,746,2175,null,null,null,null,null,null,null,null,null,null,25,"BELLINGHAM                   ",55,1,153,803,508,663,null,null,null,19,85,21,78,13,11,null,null,null,746,null,2175,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[26,"BELMONT                      ",36,0,239,1661,1063,1528,12,177,45,331,53,47,604,4521,null,null,null,null,null,null,null,null,null,null,26,"BELMONT                      ",36,0,239,1661,1063,1528,null,null,null,12,177,45,331,53,47,null,null,null,604,null,4521,1.0429999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[27,"BERKLEY                      ",40,0,60,357,245,0,0,26,7,11,3,0,239,682,null,null,null,null,null,null,null,null,null,null,27,"BERKLEY                      ",40,0,60,357,245,0,null,null,null,0,26,7,11,3,0,null,null,null,239,null,682,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[28,"BERLIN                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,28,"BERLIN                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.026,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[29,"BERNARDSTON                  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,29,"BERNARDSTON                  ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[30,"BEVERLY                      ",112,0,332,1784,1010,1265,19,174,44,147,40,48,1597,4466,null,null,null,null,null,null,null,null,null,null,30,"BEVERLY                      ",112,0,332,1784,1010,1265,null,null,null,19,174,44,147,40,48,null,null,null,1597,null,4466,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[31,"BILLERICA                    ",107,0,381,2014,1195,1280,1,191,49,116,18,43,1437,4925,null,null,null,null,null,null,null,null,null,null,31,"BILLERICA                    ",107,0,381,2014,1195,1280,null,null,null,1,191,49,116,18,43,null,null,null,1437,null,4925,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[32,"BLACKSTONE                   ",0,0,0,0,0,0,17,1,0,0,0,0,0,17,null,null,null,null,null,null,null,null,null,null,32,"BLACKSTONE                   ",0,0,0,0,0,0,null,null,null,17,1,0,0,0,0,null,null,null,0,null,17,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[33,"BLANDFORD                    ",0,0,0,0,0,0,13,1,0,0,0,0,0,13,null,null,null,null,null,null,null,null,null,null,33,"BLANDFORD                    ",0,0,0,0,0,0,null,null,null,13,1,0,0,0,0,null,null,null,0,null,13,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[34,"BOLTON                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,34,"BOLTON                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[35,"BOSTON                       ",3375,0,3993,20214,12298,17393,1783,2206,539,9523,2752,4283,42576,57369,null,null,null,null,null,null,null,null,null,null,35,"BOSTON                       ",3375,0,3993,20214,12298,17393,null,null,null,1783,2206,539,9523,2752,4283,null,null,null,42576,null,57369,1.087,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[36,"BOURNE                       ",56,0,133,641,443,453,0,66,17,49,17,10,684,1698,null,null,null,null,null,null,null,null,null,null,36,"BOURNE                       ",56,0,133,641,443,453,null,null,null,0,66,17,49,17,10,null,null,null,684,null,1698,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[37,"BOXBOROUGH                   ",0,0,0,0,0,0,5,0,0,0,0,0,0,5,null,null,null,null,null,null,null,null,null,null,37,"BOXBOROUGH                   ",0,0,0,0,0,0,null,null,null,5,0,0,0,0,0,null,null,null,0,null,5,1.099,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[38,"BOXFORD                      ",42,0,115,511,98,0,0,28,7,7,0,0,72,745,null,null,null,null,null,null,null,null,null,null,38,"BOXFORD                      ",42,0,115,511,98,0,null,null,null,0,28,7,7,0,0,null,null,null,72,null,745,1.042,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[39,"BOYLSTON                     ",0,0,0,0,0,0,14,1,0,0,0,0,0,14,null,null,null,null,null,null,null,null,null,null,39,"BOYLSTON                     ",0,0,0,0,0,0,null,null,null,14,1,0,0,0,0,null,null,null,0,null,14,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[40,"BRAINTREE                    ",112,311,29,2049,1232,1659,0,201,51,273,40,48,1607,5181,null,null,null,null,null,null,null,null,null,null,40,"BRAINTREE                    ",112,311,29,2049,1232,1659,null,null,null,0,201,51,273,40,48,null,null,null,1607,null,5181,1.048,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[41,"BREWSTER                     ",19,0,60,351,0,0,0,16,4,21,0,0,182,421,null,null,null,null,null,null,null,null,null,null,41,"BREWSTER                     ",19,0,60,351,0,0,null,null,null,0,16,4,21,0,0,null,null,null,182,null,421,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[42,"BRIDGEWATER                  ",0,0,0,0,0,0,18,1,0,0,0,0,0,18,null,null,null,null,null,null,null,null,null,null,42,"BRIDGEWATER                  ",0,0,0,0,0,0,null,null,null,18,1,0,0,0,0,null,null,null,0,null,18,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[43,"BRIMFIELD                    ",4,0,38,182,46,0,2,10,3,3,0,0,101,270,null,null,null,null,null,null,null,null,null,null,43,"BRIMFIELD                    ",4,0,38,182,46,0,null,null,null,2,10,3,3,0,0,null,null,null,101,null,270,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[44,"BROCKTON                     ",497,0,1255,6308,3970,4508,485,654,160,2516,991,1340,12795,16775,null,null,null,null,null,null,null,null,null,null,44,"BROCKTON                     ",497,0,1255,6308,3970,4508,null,null,null,485,654,160,2516,991,1340,null,null,null,12795,null,16775,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[45,"BROOKFIELD                   ",2,0,24,169,31,0,0,9,2,3,0,0,115,225,null,null,null,null,null,null,null,null,null,null,45,"BROOKFIELD                   ",2,0,24,169,31,0,null,null,null,0,9,2,3,0,0,null,null,null,115,null,225,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[46,"BROOKLINE                    ",79,0,471,2649,1515,2224,0,270,69,600,119,69,1123,6899,null,null,null,null,null,null,null,null,null,null,46,"BROOKLINE                    ",79,0,471,2649,1515,2224,null,null,null,0,270,69,600,119,69,null,null,null,1123,null,6899,1.044,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[47,"BUCKLAND                     ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,47,"BUCKLAND                     ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[48,"BURLINGTON                   ",41,0,276,1398,889,937,2,138,35,171,56,72,785,3523,null,null,null,null,null,null,null,null,null,null,48,"BURLINGTON                   ",41,0,276,1398,889,937,null,null,null,2,138,35,171,56,72,null,null,null,785,null,3523,1.0880000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[49,"CAMBRIDGE                    ",505,0,635,2823,1416,1447,723,284,63,571,106,118,2963,7297,null,null,null,null,null,null,null,null,null,null,49,"CAMBRIDGE                    ",505,0,635,2823,1416,1447,null,null,null,723,284,63,571,106,118,null,null,null,2963,null,7297,1.1120000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[50,"CANTON                       ",134,0,227,1260,753,984,0,127,32,87,33,18,776,3291,null,null,null,null,null,null,null,null,null,null,50,"CANTON                       ",134,0,227,1260,753,984,null,null,null,0,127,32,87,33,18,null,null,null,776,null,3291,1.0629999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[51,"CARLISLE                     ",15,66,3,330,196,0,1,22,6,5,2,0,30,571,null,null,null,null,null,null,null,null,null,null,51,"CARLISLE                     ",15,66,3,330,196,0,null,null,null,1,22,6,5,2,0,null,null,null,30,null,571,1.052,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[52,"CARVER                       ",64,0,94,602,371,395,7,57,15,23,3,1,509,1501,null,null,null,null,null,null,null,null,null,null,52,"CARVER                       ",64,0,94,602,371,395,null,null,null,7,57,15,23,3,1,null,null,null,509,null,1501,1.0329999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[53,"CHARLEMONT                   ",0,0,0,0,0,0,11,1,0,0,0,0,0,11,null,null,null,null,null,null,null,null,null,null,53,"CHARLEMONT                   ",0,0,0,0,0,0,null,null,null,11,1,0,0,0,0,null,null,null,0,null,11,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[54,"CHARLTON                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,54,"CHARLTON                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[55,"CHATHAM                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,55,"CHATHAM                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[56,"CHELMSFORD                   ",200,0,375,1974,1236,1496,0,200,51,236,30,33,1098,5181,null,null,null,null,null,null,null,null,null,null,56,"CHELMSFORD                   ",200,0,375,1974,1236,1496,null,null,null,0,200,51,236,30,33,null,null,null,1098,null,5181,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[57,"CHELSEA                      ",278,0,485,2577,1569,2325,0,273,70,1685,478,729,5834,7095,null,null,null,null,null,null,null,null,null,null,57,"CHELSEA                      ",278,0,485,2577,1569,2325,null,null,null,0,273,70,1685,478,729,null,null,null,5834,null,7095,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[58,"CHESHIRE                     ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,58,"CHESHIRE                     ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[59,"CHESTER                      ",0,0,0,0,0,0,7,0,0,0,0,0,0,7,null,null,null,null,null,null,null,null,null,null,59,"CHESTER                      ",0,0,0,0,0,0,null,null,null,7,0,0,0,0,0,null,null,null,0,null,7,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[60,"CHESTERFIELD                 ",0,0,0,0,0,0,14,1,0,0,0,0,0,14,null,null,null,null,null,null,null,null,null,null,60,"CHESTERFIELD                 ",0,0,0,0,0,0,null,null,null,14,1,0,0,0,0,null,null,null,0,null,14,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[61,"CHICOPEE                     ",330,0,455,2423,1724,1793,642,283,64,293,107,127,4962,7202,null,null,null,null,null,null,null,null,null,null,61,"CHICOPEE                     ",330,0,455,2423,1724,1793,null,null,null,642,283,64,293,107,127,null,null,null,4962,null,7202,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[62,"CHILMARK                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,62,"CHILMARK                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[63,"CLARKSBURG                   ",21,0,16,94,49,34,0,8,2,0,0,0,85,204,null,null,null,null,null,null,null,null,null,null,63,"CLARKSBURG                   ",21,0,16,94,49,34,null,null,null,0,8,2,0,0,0,null,null,null,85,null,204,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[64,"CLINTON                      ",137,0,147,758,438,633,50,80,20,227,73,91,1156,2095,null,null,null,null,null,null,null,null,null,null,64,"CLINTON                      ",137,0,147,758,438,633,null,null,null,50,80,20,227,73,91,null,null,null,1156,null,2095,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[65,"COHASSET                     ",36,0,110,574,299,432,0,56,14,1,2,1,105,1433,null,null,null,null,null,null,null,null,null,null,65,"COHASSET                     ",36,0,110,574,299,432,null,null,null,0,56,14,1,2,1,null,null,null,105,null,1433,1.036,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[66,"COLRAIN                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,66,"COLRAIN                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,{"$f":"A75=AA75","v":true},{"$f":"B75=AB75","v":true},{"$f":"C75=AC75","v":true},{"$f":"D75=AD75","v":true},{"$f":"E75=AE75","v":true},{"$f":"F75=AF75","v":true},{"$f":"G75=AG75","v":true},{"$f":"H75=AH75","v":true},{"$f":"I75=AL75","v":true},{"$f":"J75=AM75","v":true},{"$f":"K75=AN75","v":true},{"$f":"L75=AO75","v":true},{"$f":"M75=AP75","v":true},{"$f":"N75=AQ75","v":true},{"$f":"O75=AU75","v":true},{"$f":"P75=AW75","v":true}]
[67,"CONCORD                      ",32,0,196,1062,669,0,0,76,19,45,9,0,231,1943,null,null,null,null,null,null,null,null,null,null,67,"CONCORD                      ",32,0,196,1062,669,0,null,null,null,0,76,19,45,9,0,null,null,null,231,null,1943,1.0589999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[68,"CONWAY                       ",0,0,9,50,8,0,1,3,1,0,0,0,33,68,null,null,null,null,null,null,null,null,null,null,68,"CONWAY                       ",0,0,9,50,8,0,null,null,null,1,3,1,0,0,0,null,null,null,33,null,68,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[69,"CUMMINGTON                   ",0,0,0,0,0,0,5,0,0,0,0,0,0,5,null,null,null,null,null,null,null,null,null,null,69,"CUMMINGTON                   ",0,0,0,0,0,0,null,null,null,5,0,0,0,0,0,null,null,null,0,null,5,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[70,"DALTON                       ",0,0,0,0,0,0,14,1,0,0,0,0,0,14,null,null,null,null,null,null,null,null,null,null,70,"DALTON                       ",0,0,0,0,0,0,null,null,null,14,1,0,0,0,0,null,null,null,0,null,14,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[71,"DANVERS                      ",102,0,265,1386,776,871,0,130,33,95,16,28,961,3349,null,null,null,null,null,null,null,null,null,null,71,"DANVERS                      ",102,0,265,1386,776,871,null,null,null,0,130,33,95,16,28,null,null,null,961,null,3349,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[72,"DARTMOUTH                    ",101,0,237,1312,814,870,0,127,32,47,10,8,1122,3284,null,null,null,null,null,null,null,null,null,null,72,"DARTMOUTH                    ",101,0,237,1312,814,870,null,null,null,0,127,32,47,10,8,null,null,null,1122,null,3284,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[73,"DEDHAM                       ",106,0,241,1101,563,789,1,106,27,128,41,54,901,2748,null,null,null,null,null,null,null,null,null,null,73,"DEDHAM                       ",106,0,241,1101,563,789,null,null,null,1,106,27,128,41,54,null,null,null,901,null,2748,1.042,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[74,"DEERFIELD                    ",11,0,31,188,53,0,1,11,3,2,1,0,74,279,null,null,null,null,null,null,null,null,null,null,74,"DEERFIELD                    ",11,0,31,188,53,0,null,null,null,1,11,3,2,1,0,null,null,null,74,null,279,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[75,"DENNIS                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,75,"DENNIS                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[76,"DIGHTON                      ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,76,"DIGHTON                      ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[77,"DOUGLAS                      ",10,0,73,420,288,278,8,42,11,10,2,2,322,1072,null,null,null,null,null,null,null,null,null,null,77,"DOUGLAS                      ",10,0,73,420,288,278,null,null,null,8,42,11,10,2,2,null,null,null,322,null,1072,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[78,"DOVER                        ",24,0,61,418,0,0,0,19,5,8,0,0,20,491,null,null,null,null,null,null,null,null,null,null,78,"DOVER                        ",24,0,61,418,0,0,null,null,null,0,19,5,8,0,0,null,null,null,20,null,491,1.0580000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[79,"DRACUT                       ",75,0,260,1607,1014,913,1,149,38,145,54,53,1549,3833,null,null,null,null,null,null,null,null,null,null,79,"DRACUT                       ",75,0,260,1607,1014,913,null,null,null,1,149,38,145,54,53,null,null,null,1549,null,3833,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[80,"DUDLEY                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,80,"DUDLEY                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[81,"DUNSTABLE                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,81,"DUNSTABLE                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[82,"DUXBURY                      ",19,190,0,1032,633,885,3,104,26,12,2,3,263,2658,null,null,null,null,null,null,null,null,null,null,82,"DUXBURY                      ",19,190,0,1032,633,885,null,null,null,3,104,26,12,2,3,null,null,null,263,null,2658,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[83,"EAST BRIDGEWATER             ",17,0,130,735,504,574,11,77,19,42,8,13,626,1963,null,null,null,null,null,null,null,null,null,null,83,"EAST BRIDGEWATER             ",17,0,130,735,504,574,null,null,null,11,77,19,42,8,13,null,null,null,626,null,1963,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[84,"EAST BROOKFIELD              ",0,0,0,0,0,0,14,1,0,0,0,0,0,14,null,null,null,null,null,null,null,null,null,null,84,"EAST BROOKFIELD              ",0,0,0,0,0,0,null,null,null,14,1,0,0,0,0,null,null,null,0,null,14,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[85,"EASTHAM                      ",6,0,26,169,0,0,0,8,2,12,0,0,88,198,null,null,null,null,null,null,null,null,null,null,85,"EASTHAM                      ",6,0,26,169,0,0,null,null,null,0,8,2,12,0,0,null,null,null,88,null,198,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[86,"EASTHAMPTON                  ",48,0,99,615,367,397,78,62,15,15,11,9,631,1580,null,null,null,null,null,null,null,null,null,null,86,"EASTHAMPTON                  ",48,0,99,615,367,397,null,null,null,78,62,15,15,11,9,null,null,null,631,null,1580,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[87,"EAST LONGMEADOW              ",57,0,156,917,613,751,56,99,24,39,8,4,778,2522,null,null,null,null,null,null,null,null,null,null,87,"EAST LONGMEADOW              ",57,0,156,917,613,751,null,null,null,56,99,24,39,8,4,null,null,null,778,null,2522,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[88,"EASTON                       ",50,0,213,1215,829,1121,1,133,34,78,12,19,790,3404,null,null,null,null,null,null,null,null,null,null,88,"EASTON                       ",50,0,213,1215,829,1121,null,null,null,1,133,34,78,12,19,null,null,null,790,null,3404,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[89,"EDGARTOWN                    ",12,0,47,233,148,0,0,17,4,61,15,0,225,434,null,null,null,null,null,null,null,null,null,null,89,"EDGARTOWN                    ",12,0,47,233,148,0,null,null,null,0,17,4,61,15,0,null,null,null,225,null,434,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[90,"EGREMONT                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,90,"EGREMONT                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[91,"ERVING                       ",18,0,13,90,48,44,0,8,2,1,0,0,56,204,null,null,null,null,null,null,null,null,null,null,91,"ERVING                       ",18,0,13,90,48,44,null,null,null,0,8,2,1,0,0,null,null,null,56,null,204,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[92,"ESSEX                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,92,"ESSEX                        ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.0369999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[93,"EVERETT                      ",393,0,559,2890,1807,1770,797,315,70,1867,531,726,6155,8020,null,null,null,null,null,null,null,null,null,null,93,"EVERETT                      ",393,0,559,2890,1807,1770,null,null,null,797,315,70,1867,531,726,null,null,null,6155,null,8020,1.042,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[94,"FAIRHAVEN                    ",21,0,106,597,443,438,0,62,16,28,2,6,762,1595,null,null,null,null,null,null,null,null,null,null,94,"FAIRHAVEN                    ",21,0,106,597,443,438,null,null,null,0,62,16,28,2,6,null,null,null,762,null,1595,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[95,"FALL RIVER                   ",410,0,923,5012,3034,2422,837,489,114,1537,552,650,9944,12433,null,null,null,null,null,null,null,null,null,null,95,"FALL RIVER                   ",410,0,923,5012,3034,2422,null,null,null,837,489,114,1537,552,650,null,null,null,9944,null,12433,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[96,"FALMOUTH                     ",79,0,194,1097,698,727,114,113,27,130,42,39,1307,2870,null,null,null,null,null,null,null,null,null,null,96,"FALMOUTH                     ",79,0,194,1097,698,727,null,null,null,114,113,27,130,42,39,null,null,null,1307,null,2870,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[97,"FITCHBURG                    ",174,0,372,2159,1338,1667,0,218,55,581,150,201,4100,5623,null,null,null,null,null,null,null,null,null,null,97,"FITCHBURG                    ",174,0,372,2159,1338,1667,null,null,null,0,218,55,581,150,201,null,null,null,4100,null,5623,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[98,"FLORIDA                      ",7,0,5,25,15,6,0,2,1,0,0,0,36,55,null,null,null,null,null,null,null,null,null,null,98,"FLORIDA                      ",7,0,5,25,15,6,null,null,null,0,2,1,0,0,0,null,null,null,36,null,55,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[99,"FOXBOROUGH                   ",50,0,199,958,589,802,0,100,25,62,21,23,668,2573,null,null,null,null,null,null,null,null,null,null,99,"FOXBOROUGH                   ",50,0,199,958,589,802,null,null,null,0,100,25,62,21,23,null,null,null,668,null,2573,1.0640000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[100,"FRAMINGHAM                   ",201,0,679,3782,2216,2729,14,371,94,2116,624,663,5550,9521,null,null,null,null,null,null,null,null,null,null,100,"FRAMINGHAM                   ",201,0,679,3782,2216,2729,null,null,null,14,371,94,2116,624,663,null,null,null,5550,null,9521,1.0169999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[101,"FRANKLIN                     ",153,0,347,1782,1213,1639,0,196,50,82,20,29,867,5058,null,null,null,null,null,null,null,null,null,null,101,"FRANKLIN                     ",153,0,347,1782,1213,1639,null,null,null,0,196,50,82,20,29,null,null,null,867,null,5058,1.052,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[102,"FREETOWN                     ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,102,"FREETOWN                     ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[103,"GARDNER                      ",55,0,202,980,532,711,0,95,24,151,36,30,1691,2453,null,null,null,null,null,null,null,null,null,null,103,"GARDNER                      ",55,0,202,980,532,711,null,null,null,0,95,24,151,36,30,null,null,null,1691,null,2453,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[104,"AQUINNAH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,104,"AQUINNAH",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[105,"GEORGETOWN                   ",2,0,87,507,308,280,13,47,12,8,3,9,214,1196,null,null,null,null,null,null,null,null,null,null,105,"GEORGETOWN                   ",2,0,87,507,308,280,null,null,null,13,47,12,8,3,9,null,null,null,214,null,1196,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[106,"GILL                         ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,106,"GILL                         ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[107,"GLOUCESTER                   ",115,0,238,1145,702,741,180,120,28,155,52,87,1442,3064,null,null,null,null,null,null,null,null,null,null,107,"GLOUCESTER                   ",115,0,238,1145,702,741,null,null,null,180,120,28,155,52,87,null,null,null,1442,null,3064,1.046,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[108,"GOSHEN                       ",0,0,0,0,0,0,9,0,0,0,0,0,0,9,null,null,null,null,null,null,null,null,null,null,108,"GOSHEN                       ",0,0,0,0,0,0,null,null,null,9,0,0,0,0,0,null,null,null,0,null,9,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[109,"GOSNOLD                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,109,"GOSNOLD                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[110,"GRAFTON                      ",47,6,189,1098,683,899,6,113,29,47,14,16,553,2902,null,null,null,null,null,null,null,null,null,null,110,"GRAFTON                      ",47,6,189,1098,683,899,null,null,null,6,113,29,47,14,16,null,null,null,553,null,2902,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[111,"GRANBY                       ",33,0,43,264,152,176,3,25,6,26,7,3,300,655,null,null,null,null,null,null,null,null,null,null,111,"GRANBY                       ",33,0,43,264,152,176,null,null,null,3,25,6,26,7,3,null,null,null,300,null,655,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[112,"GRANVILLE                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,112,"GRANVILLE                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[113,"GREAT BARRINGTON             ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,113,"GREAT BARRINGTON             ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[114,"GREENFIELD                   ",74,0,109,700,435,477,1,68,17,57,30,37,973,1759,null,null,null,null,null,null,null,null,null,null,114,"GREENFIELD                   ",74,0,109,700,435,477,null,null,null,1,68,17,57,30,37,null,null,null,973,null,1759,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[115,"GROTON                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,115,"GROTON                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[116,"GROVELAND                    ",0,0,0,0,0,0,10,0,0,0,0,0,0,10,null,null,null,null,null,null,null,null,null,null,116,"GROVELAND                    ",0,0,0,0,0,0,null,null,null,10,0,0,0,0,0,null,null,null,0,null,10,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[117,"HADLEY                       ",10,0,36,141,100,153,14,18,4,14,3,3,151,449,null,null,null,null,null,null,null,null,null,null,117,"HADLEY                       ",10,0,36,141,100,153,null,null,null,14,18,4,14,3,3,null,null,null,151,null,449,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[118,"HALIFAX                      ",0,0,91,374,98,10,1,23,6,6,0,0,170,574,null,null,null,null,null,null,null,null,null,null,118,"HALIFAX                      ",0,0,91,374,98,10,null,null,null,1,23,6,6,0,0,null,null,null,170,null,574,1.028,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[119,"HAMILTON                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,119,"HAMILTON                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[120,"HAMPDEN                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,120,"HAMPDEN                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[121,"HANCOCK                      ",6,0,7,29,17,18,11,4,1,0,0,0,26,85,null,null,null,null,null,null,null,null,null,null,121,"HANCOCK                      ",6,0,7,29,17,18,null,null,null,11,4,1,0,0,0,null,null,null,26,null,85,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[122,"HANOVER                      ",42,203,5,1032,612,721,4,97,25,36,3,2,326,2497,null,null,null,null,null,null,null,null,null,null,122,"HANOVER                      ",42,203,5,1032,612,721,null,null,null,4,97,25,36,3,2,null,null,null,326,null,2497,1.0369999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[123,"HANSON                       ",0,0,0,0,0,0,6,0,0,0,0,0,0,6,null,null,null,null,null,null,null,null,null,null,123,"HANSON                       ",0,0,0,0,0,0,null,null,null,6,0,0,0,0,0,null,null,null,0,null,6,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[124,"HARDWICK                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,124,"HARDWICK                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[125,"HARVARD                      ",8,53,7,320,223,300,0,34,9,22,5,9,104,881,null,null,null,null,null,null,null,null,null,null,125,"HARVARD                      ",8,53,7,320,223,300,null,null,null,0,34,9,22,5,9,null,null,null,104,null,881,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[126,"HARWICH                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,126,"HARWICH                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[127,"HATFIELD                     ",18,0,23,111,59,82,26,12,3,1,0,0,73,310,null,null,null,null,null,null,null,null,null,null,127,"HATFIELD                     ",18,0,23,111,59,82,null,null,null,26,12,3,1,0,0,null,null,null,73,null,310,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[128,"HAVERHILL                    ",302,0,623,3183,2133,2167,144,326,81,627,196,236,5365,8401,null,null,null,null,null,null,null,null,null,null,128,"HAVERHILL                    ",302,0,623,3183,2133,2167,null,null,null,144,326,81,627,196,236,null,null,null,5365,null,8401,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[129,"HAWLEY                       ",0,0,0,0,0,0,4,0,0,0,0,0,0,4,null,null,null,null,null,null,null,null,null,null,129,"HAWLEY                       ",0,0,0,0,0,0,null,null,null,4,0,0,0,0,0,null,null,null,0,null,4,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[130,"HEATH                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,130,"HEATH                        ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,{"$f":"A139=AA139","v":true},{"$f":"B139=AB139","v":true},{"$f":"C139=AC139","v":true},{"$f":"D139=AD139","v":true},{"$f":"E139=AE139","v":true},{"$f":"F139=AF139","v":true},{"$f":"G139=AG139","v":true},{"$f":"H139=AH139","v":true},{"$f":"I139=AL139","v":true},{"$f":"J139=AM139","v":true},{"$f":"K139=AN139","v":true},{"$f":"L139=AO139","v":true},{"$f":"M139=AP139","v":true},{"$f":"N139=AQ139","v":true},{"$f":"O139=AU139","v":true},{"$f":"P139=AW139","v":true}]
[131,"HINGHAM                      ",45,203,40,1446,856,1136,3,141,36,19,4,1,328,3606,null,null,null,null,null,null,null,null,null,null,131,"HINGHAM                      ",45,203,40,1446,856,1136,null,null,null,3,141,36,19,4,1,null,null,null,328,null,3606,1.0529999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[132,"HINSDALE                     ",0,0,0,0,0,0,10,0,0,0,0,0,0,10,null,null,null,null,null,null,null,null,null,null,132,"HINSDALE                     ",0,0,0,0,0,0,null,null,null,10,0,0,0,0,0,null,null,null,0,null,10,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[133,"HOLBROOK                     ",32,0,92,567,363,317,0,53,13,73,18,31,663,1355,null,null,null,null,null,null,null,null,null,null,133,"HOLBROOK                     ",32,0,92,567,363,317,null,null,null,0,53,13,73,18,31,null,null,null,663,null,1355,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[134,"HOLDEN                       ",0,0,0,0,0,0,2,0,0,0,0,0,0,2,null,null,null,null,null,null,null,null,null,null,134,"HOLDEN                       ",0,0,0,0,0,0,null,null,null,2,0,0,0,0,0,null,null,null,0,null,2,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[135,"HOLLAND                      ",2,0,14,119,23,0,0,6,2,2,0,0,91,157,null,null,null,null,null,null,null,null,null,null,135,"HOLLAND                      ",2,0,14,119,23,0,null,null,null,0,6,2,2,0,0,null,null,null,91,null,157,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[136,"HOLLISTON                    ",25,1,159,987,666,806,20,104,26,59,14,9,344,2652,null,null,null,null,null,null,null,null,null,null,136,"HOLLISTON                    ",25,1,159,987,666,806,null,null,null,20,104,26,59,14,9,null,null,null,344,null,2652,1.0089999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[137,"HOLYOKE                      ",344,0,401,2085,1328,1464,400,227,53,411,190,314,4743,5850,null,null,null,null,null,null,null,null,null,null,137,"HOLYOKE                      ",344,0,401,2085,1328,1464,null,null,null,400,227,53,411,190,314,null,null,null,4743,null,5850,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[138,"HOPEDALE                     ",11,0,54,347,212,243,3,34,9,43,9,4,265,865,null,null,null,null,null,null,null,null,null,null,138,"HOPEDALE                     ",11,0,54,347,212,243,null,null,null,3,34,9,43,9,4,null,null,null,265,null,865,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[139,"HOPKINTON                    ",39,0,272,1628,973,1270,2,163,41,180,11,20,334,4165,null,null,null,null,null,null,null,null,null,null,139,"HOPKINTON                    ",39,0,272,1628,973,1270,null,null,null,2,163,41,180,11,20,null,null,null,334,null,4165,1.038,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[140,"HUBBARDSTON                  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,140,"HUBBARDSTON                  ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[141,"HUDSON                       ",36,0,181,882,614,711,1,94,24,263,62,67,1002,2407,null,null,null,null,null,null,null,null,null,null,141,"HUDSON                       ",36,0,181,882,614,711,null,null,null,1,94,24,263,62,67,null,null,null,1002,null,2407,1.002,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[142,"HULL                         ",61,0,45,258,167,253,3,28,7,3,1,8,275,757,null,null,null,null,null,null,null,null,null,null,142,"HULL                         ",61,0,45,258,167,253,null,null,null,3,28,7,3,1,8,null,null,null,275,null,757,1.0309999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[143,"HUNTINGTON                   ",0,0,0,0,0,0,37,2,0,0,0,0,0,37,null,null,null,null,null,null,null,null,null,null,143,"HUNTINGTON                   ",0,0,0,0,0,0,null,null,null,37,2,0,0,0,0,null,null,null,0,null,37,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[144,"IPSWICH                      ",34,0,121,548,369,482,14,61,15,32,7,9,335,1551,null,null,null,null,null,null,null,null,null,null,144,"IPSWICH                      ",34,0,121,548,369,482,null,null,null,14,61,15,32,7,9,null,null,null,335,null,1551,1.0589999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[145,"KINGSTON                     ",0,0,161,831,154,18,5,46,12,66,4,0,253,1169,null,null,null,null,null,null,null,null,null,null,145,"KINGSTON                     ",0,0,161,831,154,18,null,null,null,5,46,12,66,4,0,null,null,null,253,null,1169,1.034,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[146,"LAKEVILLE                    ",0,0,0,0,0,0,14,1,0,0,0,0,0,14,null,null,null,null,null,null,null,null,null,null,146,"LAKEVILLE                    ",0,0,0,0,0,0,null,null,null,14,1,0,0,0,0,null,null,null,0,null,14,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[147,"LANCASTER                    ",0,0,0,0,0,0,2,0,0,0,0,0,0,2,null,null,null,null,null,null,null,null,null,null,147,"LANCASTER                    ",0,0,0,0,0,0,null,null,null,2,0,0,0,0,0,null,null,null,0,null,2,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[148,"LANESBOROUGH                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,148,"LANESBOROUGH                 ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[149,"LAWRENCE                     ",678,0,1124,5876,3733,3672,71,570,144,3129,1189,1581,12951,14815,null,null,null,null,null,null,null,null,null,null,149,"LAWRENCE                     ",678,0,1124,5876,3733,3672,null,null,null,71,570,144,3129,1189,1581,null,null,null,12951,null,14815,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[150,"LEE                          ",17,0,38,186,135,170,11,22,5,25,4,7,304,549,null,null,null,null,null,null,null,null,null,null,150,"LEE                          ",17,0,38,186,135,170,null,null,null,11,22,5,25,4,7,null,null,null,304,null,549,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[151,"LEICESTER                    ",34,0,84,516,318,351,119,56,13,59,20,19,602,1405,null,null,null,null,null,null,null,null,null,null,151,"LEICESTER                    ",34,0,84,516,318,351,null,null,null,119,56,13,59,20,19,null,null,null,602,null,1405,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[152,"LENOX                        ",25,0,31,156,118,156,8,18,5,20,3,9,204,482,null,null,null,null,null,null,null,null,null,null,152,"LENOX                        ",25,0,31,156,118,156,null,null,null,8,18,5,20,3,9,null,null,null,204,null,482,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[153,"LEOMINSTER                   ",130,0,383,2169,1367,1286,739,241,52,533,143,219,3614,6009,null,null,null,null,null,null,null,null,null,null,153,"LEOMINSTER                   ",130,0,383,2169,1367,1286,null,null,null,739,241,52,533,143,219,null,null,null,3614,null,6009,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[154,"LEVERETT                     ",10,0,13,69,18,0,0,4,1,0,0,0,41,105,null,null,null,null,null,null,null,null,null,null,154,"LEVERETT                     ",10,0,13,69,18,0,null,null,null,0,4,1,0,0,0,null,null,null,41,null,105,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[155,"LEXINGTON                    ",40,0,363,2330,1758,2380,0,268,68,389,106,92,681,6851,null,null,null,null,null,null,null,null,null,null,155,"LEXINGTON                    ",40,0,363,2330,1758,2380,null,null,null,0,268,68,389,106,92,null,null,null,681,null,6851,1.085,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[156,"LEYDEN                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,156,"LEYDEN                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[157,"LINCOLN                      ",14,0,65,324,189,0,0,23,6,22,2,0,120,585,null,null,null,null,null,null,null,null,null,null,157,"LINCOLN                      ",14,0,65,324,189,0,null,null,null,0,23,6,22,2,0,null,null,null,120,null,585,1.048,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[158,"LITTLETON                    ",44,0,127,602,392,493,0,63,16,28,4,4,195,1636,null,null,null,null,null,null,null,null,null,null,158,"LITTLETON                    ",44,0,127,602,392,493,null,null,null,0,63,16,28,4,4,null,null,null,195,null,1636,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[159,"LONGMEADOW                   ",28,0,172,985,622,906,24,107,27,20,2,5,380,2723,null,null,null,null,null,null,null,null,null,null,159,"LONGMEADOW                   ",28,0,172,985,622,906,null,null,null,24,107,27,20,2,5,null,null,null,380,null,2723,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[160,"LOWELL                       ",662,0,1210,6673,4059,3729,502,641,157,2844,1019,964,12494,16504,null,null,null,null,null,null,null,null,null,null,160,"LOWELL                       ",662,0,1210,6673,4059,3729,null,null,null,502,641,157,2844,1019,964,null,null,null,12494,null,16504,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[161,"LUDLOW                       ",41,0,135,768,524,671,102,87,21,107,22,18,961,2221,null,null,null,null,null,null,null,null,null,null,161,"LUDLOW                       ",41,0,135,768,524,671,null,null,null,102,87,21,107,22,18,null,null,null,961,null,2221,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[162,"LUNENBURG                    ",47,0,109,622,386,492,0,63,16,34,5,5,455,1633,null,null,null,null,null,null,null,null,null,null,162,"LUNENBURG                    ",47,0,109,622,386,492,null,null,null,0,63,16,34,5,5,null,null,null,455,null,1633,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[163,"LYNN                         ",314,0,1246,6618,3930,5311,881,715,171,4577,987,1644,14113,18143,null,null,null,null,null,null,null,null,null,null,163,"LYNN                         ",314,0,1246,6618,3930,5311,null,null,null,881,715,171,4577,987,1644,null,null,null,14113,null,18143,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[164,"LYNNFIELD                    ",23,0,159,889,544,591,0,86,22,37,9,8,262,2195,null,null,null,null,null,null,null,null,null,null,164,"LYNNFIELD                    ",23,0,159,889,544,591,null,null,null,0,86,22,37,9,8,null,null,null,262,null,2195,1.042,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[165,"MALDEN                       ",253,0,450,2521,1588,2168,9,264,67,1005,285,379,4472,6863,null,null,null,null,null,null,null,null,null,null,165,"MALDEN                       ",253,0,450,2521,1588,2168,null,null,null,9,264,67,1005,285,379,null,null,null,4472,null,6863,1.038,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[166,"MANCHESTER                   ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,166,"MANCHESTER                   ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.0429999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[167,"MANSFIELD                    ",102,0,217,1275,805,1064,0,132,34,61,16,7,796,3412,null,null,null,null,null,null,null,null,null,null,167,"MANSFIELD                    ",102,0,217,1275,805,1064,null,null,null,0,132,34,61,16,7,null,null,null,796,null,3412,1.056,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[168,"MARBLEHEAD                   ",10,159,6,945,656,883,13,102,26,75,25,21,399,2588,null,null,null,null,null,null,null,null,null,null,168,"MARBLEHEAD                   ",10,159,6,945,656,883,null,null,null,13,102,26,75,25,21,null,null,null,399,null,2588,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[169,"MARION                       ",23,0,36,275,62,3,0,15,4,5,1,0,127,388,null,null,null,null,null,null,null,null,null,null,169,"MARION                       ",23,0,36,275,62,3,null,null,null,0,15,4,5,1,0,null,null,null,127,null,388,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[170,"MARLBOROUGH                  ",231,0,416,2171,1254,1387,1,205,52,1029,259,263,3181,5345,null,null,null,null,null,null,null,null,null,null,170,"MARLBOROUGH                  ",231,0,416,2171,1254,1387,null,null,null,1,205,52,1029,259,263,null,null,null,3181,null,5345,1.02,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[171,"MARSHFIELD                   ",81,0,262,1294,862,1015,195,145,34,61,18,22,776,3669,null,null,null,null,null,null,null,null,null,null,171,"MARSHFIELD                   ",81,0,262,1294,862,1015,null,null,null,195,145,34,61,18,22,null,null,null,776,null,3669,1.036,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[172,"MASHPEE                      ",96,0,93,503,326,446,0,54,14,79,15,13,680,1416,null,null,null,null,null,null,null,null,null,null,172,"MASHPEE                      ",96,0,93,503,326,446,null,null,null,0,54,14,79,15,13,null,null,null,680,null,1416,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[173,"MATTAPOISETT                 ",24,0,41,262,63,2,3,14,4,2,0,0,104,383,null,null,null,null,null,null,null,null,null,null,173,"MATTAPOISETT                 ",24,0,41,262,63,2,null,null,null,3,14,4,2,0,0,null,null,null,104,null,383,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[174,"MAYNARD                      ",17,0,108,468,315,301,57,50,12,65,10,13,350,1258,null,null,null,null,null,null,null,null,null,null,174,"MAYNARD                      ",17,0,108,468,315,301,null,null,null,57,50,12,65,10,13,null,null,null,350,null,1258,1.0660000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[175,"MEDFIELD                     ",0,186,7,972,589,710,0,93,24,18,5,4,229,2371,null,null,null,null,null,null,null,null,null,null,175,"MEDFIELD                     ",0,186,7,972,589,710,null,null,null,0,93,24,18,5,4,null,null,null,229,null,2371,1.042,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[176,"MEDFORD                      ",120,0,373,1780,998,636,677,182,38,384,98,138,1917,4524,null,null,null,null,null,null,null,null,null,null,176,"MEDFORD                      ",120,0,373,1780,998,636,null,null,null,677,182,38,384,98,138,null,null,null,1917,null,4524,1.052,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[177,"MEDWAY                       ",46,1,164,851,507,611,0,84,21,73,11,15,400,2157,null,null,null,null,null,null,null,null,null,null,177,"MEDWAY                       ",46,1,164,851,507,611,null,null,null,0,84,21,73,11,15,null,null,null,400,null,2157,1.0369999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[178,"MELROSE                      ",219,0,343,1631,979,1041,8,157,40,142,28,26,731,4112,null,null,null,null,null,null,null,null,null,null,178,"MELROSE                      ",219,0,343,1631,979,1041,null,null,null,8,157,40,142,28,26,null,null,null,731,null,4112,1.0349999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[179,"MENDON                       ",0,0,0,0,0,0,10,0,0,0,0,0,0,10,null,null,null,null,null,null,null,null,null,null,179,"MENDON                       ",0,0,0,0,0,0,null,null,null,10,0,0,0,0,0,null,null,null,0,null,10,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[180,"MERRIMAC                     ",0,0,0,0,0,0,8,0,0,0,0,0,0,8,null,null,null,null,null,null,null,null,null,null,180,"MERRIMAC                     ",0,0,0,0,0,0,null,null,null,8,0,0,0,0,0,null,null,null,0,null,8,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[181,"METHUEN                      ",154,0,446,2577,1701,1526,533,272,63,755,201,266,3952,6860,null,null,null,null,null,null,null,null,null,null,181,"METHUEN                      ",154,0,446,2577,1701,1526,null,null,null,533,272,63,755,201,266,null,null,null,3952,null,6860,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[182,"MIDDLEBOROUGH                ",35,0,203,1219,744,878,24,121,30,61,22,18,1354,3086,null,null,null,null,null,null,null,null,null,null,182,"MIDDLEBOROUGH                ",35,0,203,1219,744,878,null,null,null,24,121,30,61,22,18,null,null,null,1354,null,3086,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[183,"MIDDLEFIELD                  ",0,0,0,0,0,0,2,0,0,0,0,0,0,2,null,null,null,null,null,null,null,null,null,null,183,"MIDDLEFIELD                  ",0,0,0,0,0,0,null,null,null,2,0,0,0,0,0,null,null,null,0,null,2,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[184,"MIDDLETON                    ",55,0,86,502,86,0,0,26,7,29,0,0,89,702,null,null,null,null,null,null,null,null,null,null,184,"MIDDLETON                    ",55,0,86,502,86,0,null,null,null,0,26,7,29,0,0,null,null,null,89,null,702,1.0449999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[185,"MILFORD                      ",74,0,362,1806,1062,1395,18,183,46,969,203,297,2721,4680,null,null,null,null,null,null,null,null,null,null,185,"MILFORD                      ",74,0,362,1806,1062,1395,null,null,null,18,183,46,969,203,297,null,null,null,2721,null,4680,1.0029999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[186,"MILLBURY                     ",89,0,110,611,371,505,4,63,16,47,18,24,632,1646,null,null,null,null,null,null,null,null,null,null,186,"MILLBURY                     ",89,0,110,611,371,505,null,null,null,4,63,16,47,18,24,null,null,null,632,null,1646,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[187,"MILLIS                       ",14,69,17,442,265,320,0,42,11,29,4,4,240,1086,null,null,null,null,null,null,null,null,null,null,187,"MILLIS                       ",14,69,17,442,265,320,null,null,null,0,42,11,29,4,4,null,null,null,240,null,1086,1.036,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[188,"MILLVILLE                    ",0,0,0,0,0,0,5,0,0,0,0,0,0,5,null,null,null,null,null,null,null,null,null,null,188,"MILLVILLE                    ",0,0,0,0,0,0,null,null,null,5,0,0,0,0,0,null,null,null,0,null,5,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[189,"MILTON                       ",53,0,328,1835,984,1129,0,168,43,82,22,24,683,4303,null,null,null,null,null,null,null,null,null,null,189,"MILTON                       ",53,0,328,1835,984,1129,null,null,null,0,168,43,82,22,24,null,null,null,683,null,4303,1.042,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[190,"MONROE                       ",1,0,2,8,5,3,0,1,0,0,0,0,0,19,null,null,null,null,null,null,null,null,null,null,190,"MONROE                       ",1,0,2,8,5,3,null,null,null,0,1,0,0,0,0,null,null,null,0,null,19,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[191,"MONSON                       ",65,0,61,328,204,185,0,31,8,6,1,1,362,811,null,null,null,null,null,null,null,null,null,null,191,"MONSON                       ",65,0,61,328,204,185,null,null,null,0,31,8,6,1,1,null,null,null,362,null,811,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[192,"MONTAGUE                     ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,192,"MONTAGUE                     ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[193,"MONTEREY                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,193,"MONTEREY                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[194,"MONTGOMERY                   ",0,0,0,0,0,0,5,0,0,0,0,0,0,5,null,null,null,null,null,null,null,null,null,null,194,"MONTGOMERY                   ",0,0,0,0,0,0,null,null,null,5,0,0,0,0,0,null,null,null,0,null,5,1,null,null,{"$f":"A203=AA203","v":true},{"$f":"B203=AB203","v":true},{"$f":"C203=AC203","v":true},{"$f":"D203=AD203","v":true},{"$f":"E203=AE203","v":true},{"$f":"F203=AF203","v":true},{"$f":"G203=AG203","v":true},{"$f":"H203=AH203","v":true},{"$f":"I203=AL203","v":true},{"$f":"J203=AM203","v":true},{"$f":"K203=AN203","v":true},{"$f":"L203=AO203","v":true},{"$f":"M203=AP203","v":true},{"$f":"N203=AQ203","v":true},{"$f":"O203=AU203","v":true},{"$f":"P203=AW203","v":true}]
[195,"MOUNT WASHINGTON             ",0,0,1,4,0,2,0,0,0,0,0,0,0,7,null,null,null,null,null,null,null,null,null,null,195,"MOUNT WASHINGTON             ",0,0,1,4,0,2,null,null,null,0,0,0,0,0,0,null,null,null,0,null,7,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[196,"NAHANT                       ",0,0,28,94,54,60,2,9,2,0,0,0,26,238,null,null,null,null,null,null,null,null,null,null,196,"NAHANT                       ",0,0,28,94,54,60,null,null,null,2,9,2,0,0,0,null,null,null,26,null,238,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[197,"NANTUCKET                    ",22,0,108,587,357,605,0,65,17,203,38,78,753,1668,null,null,null,null,null,null,null,null,null,null,197,"NANTUCKET                    ",22,0,108,587,357,605,null,null,null,0,65,17,203,38,78,null,null,null,753,null,1668,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[198,"NATICK                       ",40,0,360,1984,1243,1677,9,207,53,167,35,37,830,5293,null,null,null,null,null,null,null,null,null,null,198,"NATICK                       ",40,0,360,1984,1243,1677,null,null,null,9,207,53,167,35,37,null,null,null,830,null,5293,1.0129999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[199,"NEEDHAM                      ",41,0,378,2146,1360,1677,0,219,56,114,22,17,507,5582,null,null,null,null,null,null,null,null,null,null,199,"NEEDHAM                      ",41,0,378,2146,1360,1677,null,null,null,0,219,56,114,22,17,null,null,null,507,null,5582,1.083,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[200,"NEW ASHFORD                  ",0,0,0,3,7,5,0,1,0,0,0,0,0,15,null,null,null,null,null,null,null,null,null,null,200,"NEW ASHFORD                  ",0,0,0,3,7,5,null,null,null,0,1,0,0,0,0,null,null,null,0,null,15,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[201,"NEW BEDFORD                  ",532,0,1121,5751,3506,3410,56,545,138,2157,516,789,11638,14110,null,null,null,null,null,null,null,null,null,null,201,"NEW BEDFORD                  ",532,0,1121,5751,3506,3410,null,null,null,56,545,138,2157,516,789,null,null,null,11638,null,14110,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[202,"NEW BRAINTREE                ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,202,"NEW BRAINTREE                ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[203,"NEWBURY                      ",0,0,0,0,0,0,3,0,0,0,0,0,0,3,null,null,null,null,null,null,null,null,null,null,203,"NEWBURY                      ",0,0,0,0,0,0,null,null,null,3,0,0,0,0,0,null,null,null,0,null,3,1.036,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[204,"NEWBURYPORT                  ",66,0,158,748,489,751,6,84,21,46,14,22,306,2185,null,null,null,null,null,null,null,null,null,null,204,"NEWBURYPORT                  ",66,0,158,748,489,751,null,null,null,6,84,21,46,14,22,null,null,null,306,null,2185,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[205,"NEW MARLBOROUGH              ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,205,"NEW MARLBOROUGH              ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[206,"NEW SALEM                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,206,"NEW SALEM                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[207,"NEWTON                       ",110,0,703,4236,2692,3599,472,464,112,571,122,138,1798,11757,null,null,null,null,null,null,null,null,null,null,207,"NEWTON                       ",110,0,703,4236,2692,3599,null,null,null,472,464,112,571,122,138,null,null,null,1798,null,11757,1.06,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[208,"NORFOLK                      ",66,0,168,698,132,0,0,39,10,33,1,0,85,1031,null,null,null,null,null,null,null,null,null,null,208,"NORFOLK                      ",66,0,168,698,132,0,null,null,null,0,39,10,33,1,0,null,null,null,85,null,1031,1.048,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[209,"NORTH ADAMS                  ",87,0,97,531,298,308,2,48,12,5,1,0,927,1280,null,null,null,null,null,null,null,null,null,null,209,"NORTH ADAMS                  ",87,0,97,531,298,308,null,null,null,2,48,12,5,1,0,null,null,null,927,null,1280,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[210,"NORTHAMPTON                  ",61,0,160,905,616,888,0,101,26,77,18,28,890,2600,null,null,null,null,null,null,null,null,null,null,210,"NORTHAMPTON                  ",61,0,160,905,616,888,null,null,null,0,101,26,77,18,28,null,null,null,890,null,2600,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[211,"NORTH ANDOVER                ",2,0,289,1663,1034,1446,27,175,44,116,36,28,1118,4460,null,null,null,null,null,null,null,null,null,null,211,"NORTH ANDOVER                ",2,0,289,1663,1034,1446,null,null,null,27,175,44,116,36,28,null,null,null,1118,null,4460,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[212,"NORTH ATTLEBOROUGH           ",149,0,262,1516,994,1127,0,153,39,116,21,22,1122,3974,null,null,null,null,null,null,null,null,null,null,212,"NORTH ATTLEBOROUGH           ",149,0,262,1516,994,1127,null,null,null,0,153,39,116,21,22,null,null,null,1122,null,3974,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[213,"NORTHBOROUGH                 ",30,0,141,923,578,9,1,65,17,79,21,0,366,1667,null,null,null,null,null,null,null,null,null,null,213,"NORTHBOROUGH                 ",30,0,141,923,578,9,null,null,null,1,65,17,79,21,0,null,null,null,366,null,1667,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[214,"NORTHBRIDGE                  ",32,0,175,719,464,532,12,75,19,46,13,11,789,1918,null,null,null,null,null,null,null,null,null,null,214,"NORTHBRIDGE                  ",32,0,175,719,464,532,null,null,null,12,75,19,46,13,11,null,null,null,789,null,1918,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[215,"NORTH BROOKFIELD             ",28,0,37,225,143,146,0,22,6,11,3,4,217,565,null,null,null,null,null,null,null,null,null,null,215,"NORTH BROOKFIELD             ",28,0,37,225,143,146,null,null,null,0,22,6,11,3,4,null,null,null,217,null,565,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[216,"NORTHFIELD                   ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,216,"NORTHFIELD                   ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[217,"NORTH READING                ",46,167,10,938,551,648,6,88,22,16,2,4,297,2260,null,null,null,null,null,null,null,null,null,null,217,"NORTH READING                ",46,167,10,938,551,648,null,null,null,6,88,22,16,2,4,null,null,null,297,null,2260,1.0780000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[218,"NORTON                       ",41,0,171,820,519,605,37,85,21,38,11,14,703,2173,null,null,null,null,null,null,null,null,null,null,218,"NORTON                       ",41,0,171,820,519,605,null,null,null,37,85,21,38,11,14,null,null,null,703,null,2173,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[219,"NORWELL                      ",29,155,4,881,507,629,1,82,21,7,1,2,144,2115,null,null,null,null,null,null,null,null,null,null,219,"NORWELL                      ",29,155,4,881,507,629,null,null,null,1,82,21,7,1,2,null,null,null,144,null,2115,1.0589999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[220,"NORWOOD                      ",59,0,303,1421,826,1016,0,140,36,409,73,89,1594,3596,null,null,null,null,null,null,null,null,null,null,220,"NORWOOD                      ",59,0,303,1421,826,1016,null,null,null,0,140,36,409,73,89,null,null,null,1594,null,3596,1.06,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[221,"OAK BLUFFS                   ",15,0,42,234,137,0,0,16,4,77,22,0,195,421,null,null,null,null,null,null,null,null,null,null,221,"OAK BLUFFS                   ",15,0,42,234,137,0,null,null,null,0,16,4,77,22,0,null,null,null,195,null,421,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[222,"OAKHAM                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,222,"OAKHAM                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[223,"ORANGE                       ",45,0,71,391,88,0,0,22,6,4,0,0,370,573,null,null,null,null,null,null,null,null,null,null,223,"ORANGE                       ",45,0,71,391,88,0,null,null,null,0,22,6,4,0,0,null,null,null,370,null,573,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[224,"ORLEANS                      ",0,0,29,116,0,0,0,6,1,8,0,0,61,145,null,null,null,null,null,null,null,null,null,null,224,"ORLEANS                      ",0,0,29,116,0,0,null,null,null,0,6,1,8,0,0,null,null,null,61,null,145,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[225,"OTIS                         ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,225,"OTIS                         ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[226,"OXFORD                       ",35,0,105,565,419,461,1,61,16,50,7,18,773,1569,null,null,null,null,null,null,null,null,null,null,226,"OXFORD                       ",35,0,105,565,419,461,null,null,null,1,61,16,50,7,18,null,null,null,773,null,1569,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[227,"PALMER                       ",11,0,98,484,324,283,1,47,12,28,8,11,694,1196,null,null,null,null,null,null,null,null,null,null,227,"PALMER                       ",11,0,98,484,324,283,null,null,null,1,47,12,28,8,11,null,null,null,694,null,1196,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[228,"PAXTON                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,228,"PAXTON                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[229,"PEABODY                      ",257,0,471,2412,1363,1175,431,234,54,534,196,197,2996,5981,null,null,null,null,null,null,null,null,null,null,229,"PEABODY                      ",257,0,471,2412,1363,1175,null,null,null,431,234,54,534,196,197,null,null,null,2996,null,5981,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[230,"PELHAM                       ",0,0,11,44,8,0,0,2,1,1,2,0,38,63,null,null,null,null,null,null,null,null,null,null,230,"PELHAM                       ",0,0,11,44,8,0,null,null,null,0,2,1,1,2,0,null,null,null,38,null,63,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[231,"PEMBROKE                     ",30,0,164,926,567,771,40,97,24,32,7,6,516,2483,null,null,null,null,null,null,null,null,null,null,231,"PEMBROKE                     ",30,0,164,926,567,771,null,null,null,40,97,24,32,7,6,null,null,null,516,null,2483,1.0389999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[232,"PEPPERELL                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,232,"PEPPERELL                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[233,"PERU                         ",0,0,0,0,0,0,8,0,0,0,0,0,0,8,null,null,null,null,null,null,null,null,null,null,233,"PERU                         ",0,0,0,0,0,0,null,null,null,8,0,0,0,0,0,null,null,null,0,null,8,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[234,"PETERSHAM                    ",0,0,11,68,4,0,0,3,1,3,1,0,45,83,null,null,null,null,null,null,null,null,null,null,234,"PETERSHAM                    ",0,0,11,68,4,0,null,null,null,0,3,1,3,1,0,null,null,null,45,null,83,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[235,"PHILLIPSTON                  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,235,"PHILLIPSTON                  ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[236,"PITTSFIELD                   ",157,0,399,1972,1241,1247,620,222,49,237,92,113,3475,5558,null,null,null,null,null,null,null,null,null,null,236,"PITTSFIELD                   ",157,0,399,1972,1241,1247,null,null,null,620,222,49,237,92,113,null,null,null,3475,null,5558,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[237,"PLAINFIELD                   ",0,0,0,0,0,0,7,0,0,0,0,0,0,7,null,null,null,null,null,null,null,null,null,null,237,"PLAINFIELD                   ",0,0,0,0,0,0,null,null,null,7,0,0,0,0,0,null,null,null,0,null,7,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[238,"PLAINVILLE                   ",23,0,99,432,90,0,0,24,6,49,1,0,200,633,null,null,null,null,null,null,null,null,null,null,238,"PLAINVILLE                   ",23,0,99,432,90,0,null,null,null,0,24,6,49,1,0,null,null,null,200,null,633,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[239,"PLYMOUTH                     ",222,0,514,2671,1657,1946,692,301,68,240,55,102,2630,7591,null,null,null,null,null,null,null,null,null,null,239,"PLYMOUTH                     ",222,0,514,2671,1657,1946,null,null,null,692,301,68,240,55,102,null,null,null,2630,null,7591,1.036,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[240,"PLYMPTON                     ",0,0,36,193,33,3,1,10,3,3,0,0,62,266,null,null,null,null,null,null,null,null,null,null,240,"PLYMPTON                     ",0,0,36,193,33,3,null,null,null,1,10,3,3,0,0,null,null,null,62,null,266,1.052,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[241,"PRINCETON                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,241,"PRINCETON                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[242,"PROVINCETOWN                 ",12,0,10,24,25,22,0,3,1,14,3,0,73,87,null,null,null,null,null,null,null,null,null,null,242,"PROVINCETOWN                 ",12,0,10,24,25,22,null,null,null,0,3,1,14,3,0,null,null,null,73,null,87,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[243,"QUINCY                       ",303,0,684,3636,2217,1829,1281,392,84,1095,271,288,5053,9799,null,null,null,null,null,null,null,null,null,null,243,"QUINCY                       ",303,0,684,3636,2217,1829,null,null,null,1281,392,84,1095,271,288,null,null,null,5053,null,9799,1.05,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[244,"RANDOLPH                     ",83,0,218,1217,730,897,1,120,31,322,85,118,1939,3105,null,null,null,null,null,null,null,null,null,null,244,"RANDOLPH                     ",83,0,218,1217,730,897,null,null,null,1,120,31,322,85,118,null,null,null,1939,null,3105,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[245,"RAYNHAM                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,245,"RAYNHAM                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[246,"READING                      ",42,289,8,1487,863,1141,11,144,36,49,9,10,454,3676,null,null,null,null,null,null,null,null,null,null,246,"READING                      ",42,289,8,1487,863,1141,null,null,null,11,144,36,49,9,10,null,null,null,454,null,3676,1.038,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[247,"REHOBOTH                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,247,"REHOBOTH                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[248,"REVERE                       ",80,0,539,3057,1903,2464,7,313,80,1629,448,539,5729,8010,null,null,null,null,null,null,null,null,null,null,248,"REVERE                       ",80,0,539,3057,1903,2464,null,null,null,7,313,80,1629,448,539,null,null,null,5729,null,8010,1.0289999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[249,"RICHMOND                     ",0,0,7,48,27,32,8,4,1,0,0,0,42,122,null,null,null,null,null,null,null,null,null,null,249,"RICHMOND                     ",0,0,7,48,27,32,null,null,null,8,4,1,0,0,0,null,null,null,42,null,122,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[250,"ROCHESTER                    ",19,0,62,327,92,2,7,19,5,7,0,0,117,500,null,null,null,null,null,null,null,null,null,null,250,"ROCHESTER                    ",19,0,62,327,92,2,null,null,null,7,19,5,7,0,0,null,null,null,117,null,500,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[251,"ROCKLAND                     ",63,0,164,841,547,590,12,85,21,165,43,46,1126,2186,null,null,null,null,null,null,null,null,null,null,251,"ROCKLAND                     ",63,0,164,841,547,590,null,null,null,12,85,21,165,43,46,null,null,null,1126,null,2186,1.0609999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[252,"ROCKPORT                     ",21,0,32,186,147,179,0,21,5,2,0,1,196,555,null,null,null,null,null,null,null,null,null,null,252,"ROCKPORT                     ",21,0,32,186,147,179,null,null,null,0,21,5,2,0,1,null,null,null,196,null,555,1.0309999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[253,"ROWE                         ",6,0,2,13,9,10,8,1,0,0,0,0,33,45,null,null,null,null,null,null,null,null,null,null,253,"ROWE                         ",6,0,2,13,9,10,null,null,null,8,1,0,0,0,0,null,null,null,33,null,45,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[254,"ROWLEY                       ",0,0,0,0,0,0,5,0,0,0,0,0,0,5,null,null,null,null,null,null,null,null,null,null,254,"ROWLEY                       ",0,0,0,0,0,0,null,null,null,5,0,0,0,0,0,null,null,null,0,null,5,1.038,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[255,"ROYALSTON                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,255,"ROYALSTON                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[256,"RUSSELL                      ",0,0,0,0,0,0,14,1,0,0,0,0,0,14,null,null,null,null,null,null,null,null,null,null,256,"RUSSELL                      ",0,0,0,0,0,0,null,null,null,14,1,0,0,0,0,null,null,null,0,null,14,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[257,"RUTLAND                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,257,"RUTLAND                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[258,"SALEM                        ",180,0,310,1575,1004,825,486,170,37,449,158,169,2755,4290,null,null,null,null,null,null,null,null,null,null,258,"SALEM                        ",180,0,310,1575,1004,825,null,null,null,486,170,37,449,158,169,null,null,null,2755,null,4290,1,null,null,{"$f":"A267=AA267","v":true},{"$f":"B267=AB267","v":true},{"$f":"C267=AC267","v":true},{"$f":"D267=AD267","v":true},{"$f":"E267=AE267","v":true},{"$f":"F267=AF267","v":true},{"$f":"G267=AG267","v":true},{"$f":"H267=AH267","v":true},{"$f":"I267=AL267","v":true},{"$f":"J267=AM267","v":true},{"$f":"K267=AN267","v":true},{"$f":"L267=AO267","v":true},{"$f":"M267=AP267","v":true},{"$f":"N267=AQ267","v":true},{"$f":"O267=AU267","v":true},{"$f":"P267=AW267","v":true}]
[259,"SALISBURY                    ",0,0,0,0,0,0,3,0,0,0,0,0,0,3,null,null,null,null,null,null,null,null,null,null,259,"SALISBURY                    ",0,0,0,0,0,0,null,null,null,3,0,0,0,0,0,null,null,null,0,null,3,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[260,"SANDISFIELD                  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,260,"SANDISFIELD                  ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[261,"SANDWICH                     ",87,0,140,795,552,696,0,86,22,27,12,11,632,2227,null,null,null,null,null,null,null,null,null,null,261,"SANDWICH                     ",87,0,140,795,552,696,null,null,null,0,86,22,27,12,11,null,null,null,632,null,2227,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[262,"SAUGUS                       ",92,0,186,1133,716,877,19,115,29,245,55,76,1493,2977,null,null,null,null,null,null,null,null,null,null,262,"SAUGUS                       ",92,0,186,1133,716,877,null,null,null,19,115,29,245,55,76,null,null,null,1493,null,2977,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[263,"SAVOY                        ",5,0,1,16,11,4,0,1,0,0,0,0,32,35,null,null,null,null,null,null,null,null,null,null,263,"SAVOY                        ",5,0,1,16,11,4,null,null,null,0,1,0,0,0,0,null,null,null,32,null,35,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[264,"SCITUATE                     ",78,0,197,1116,622,778,0,107,27,9,2,1,374,2752,null,null,null,null,null,null,null,null,null,null,264,"SCITUATE                     ",78,0,197,1116,622,778,null,null,null,0,107,27,9,2,1,null,null,null,374,null,2752,1.038,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[265,"SEEKONK                      ",18,0,150,848,523,546,0,81,21,53,13,10,479,2076,null,null,null,null,null,null,null,null,null,null,265,"SEEKONK                      ",18,0,150,848,523,546,null,null,null,0,81,21,53,13,10,null,null,null,479,null,2076,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[266,"SHARON                       ",21,1,192,1295,827,1192,0,138,35,77,11,15,478,3518,null,null,null,null,null,null,null,null,null,null,266,"SHARON                       ",21,1,192,1295,827,1192,null,null,null,0,138,35,77,11,15,null,null,null,478,null,3518,1.0429999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[267,"SHEFFIELD                    ",0,0,0,0,0,4,0,0,0,0,0,0,0,4,null,null,null,null,null,null,null,null,null,null,267,"SHEFFIELD                    ",0,0,0,0,0,4,null,null,null,0,0,0,0,0,0,null,null,null,0,null,4,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[268,"SHELBURNE                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,268,"SHELBURNE                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[269,"SHERBORN                     ",12,0,50,346,0,0,0,16,4,5,0,0,24,402,null,null,null,null,null,null,null,null,null,null,269,"SHERBORN                     ",12,0,50,346,0,0,null,null,null,0,16,4,5,0,0,null,null,null,24,null,402,1.0429999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[270,"SHIRLEY                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,270,"SHIRLEY                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[271,"SHREWSBURY                   ",198,0,360,2105,1420,1965,49,232,59,181,55,60,1215,5998,null,null,null,null,null,null,null,null,null,null,271,"SHREWSBURY                   ",198,0,360,2105,1420,1965,null,null,null,49,232,59,181,55,60,null,null,null,1215,null,5998,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[272,"SHUTESBURY                   ",8,0,14,65,16,0,0,4,1,1,0,0,36,99,null,null,null,null,null,null,null,null,null,null,272,"SHUTESBURY                   ",8,0,14,65,16,0,null,null,null,0,4,1,1,0,0,null,null,null,36,null,99,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[273,"SOMERSET                     ",51,0,141,841,579,0,0,61,16,30,12,0,549,1587,null,null,null,null,null,null,null,null,null,null,273,"SOMERSET                     ",51,0,141,841,579,0,null,null,null,0,61,16,30,12,0,null,null,null,549,null,1587,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[274,"SOMERVILLE                   ",314,0,392,1991,1048,747,811,204,42,755,190,262,2785,5146,null,null,null,null,null,null,null,null,null,null,274,"SOMERVILLE                   ",314,0,392,1991,1048,747,null,null,null,811,204,42,755,190,262,null,null,null,2785,null,5146,1.054,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[275,"SOUTHAMPTON                  ",32,0,54,288,50,0,55,18,4,10,0,0,93,463,null,null,null,null,null,null,null,null,null,null,275,"SOUTHAMPTON                  ",32,0,54,288,50,0,null,null,null,55,18,4,10,0,0,null,null,null,93,null,463,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[276,"SOUTHBOROUGH                 ",11,0,109,685,415,7,1,48,12,80,9,0,109,1223,null,null,null,null,null,null,null,null,null,null,276,"SOUTHBOROUGH                 ",11,0,109,685,415,7,null,null,null,1,48,12,80,9,0,null,null,null,109,null,1223,1.0269999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[277,"SOUTHBRIDGE                  ",50,0,190,871,563,599,0,87,22,182,80,116,1704,2248,null,null,null,null,null,null,null,null,null,null,277,"SOUTHBRIDGE                  ",50,0,190,871,563,599,null,null,null,0,87,22,182,80,116,null,null,null,1704,null,2248,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[278,"SOUTH HADLEY                 ",36,0,115,661,426,522,75,72,17,39,18,18,678,1817,null,null,null,null,null,null,null,null,null,null,278,"SOUTH HADLEY                 ",36,0,115,661,426,522,null,null,null,75,72,17,39,18,18,null,null,null,678,null,1817,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[279,"SOUTHWICK                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,279,"SOUTHWICK                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[280,"SPENCER                      ",0,0,0,0,0,0,4,0,0,0,0,0,0,4,null,null,null,null,null,null,null,null,null,null,280,"SPENCER                      ",0,0,0,0,0,0,null,null,null,4,0,0,0,0,0,null,null,null,0,null,4,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[281,"SPRINGFIELD                  ",1916,0,1886,9967,6406,8091,1086,1090,264,2540,722,1148,23921,28394,null,null,null,null,null,null,null,null,null,null,281,"SPRINGFIELD                  ",1916,0,1886,9967,6406,8091,null,null,null,1086,1090,264,2540,722,1148,null,null,null,23921,null,28394,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[282,"STERLING                     ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,282,"STERLING                     ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[283,"STOCKBRIDGE                  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,283,"STOCKBRIDGE                  ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[284,"STONEHAM                     ",46,0,217,1004,563,641,8,95,24,69,22,21,620,2456,null,null,null,null,null,null,null,null,null,null,284,"STONEHAM                     ",46,0,217,1004,563,641,null,null,null,8,95,24,69,22,21,null,null,null,620,null,2456,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[285,"STOUGHTON                    ",50,0,280,1421,871,1184,0,148,38,253,80,104,1862,3781,null,null,null,null,null,null,null,null,null,null,285,"STOUGHTON                    ",50,0,280,1421,871,1184,null,null,null,0,148,38,253,80,104,null,null,null,1862,null,3781,1.044,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[286,"STOW                         ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,286,"STOW                         ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.05,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[287,"STURBRIDGE                   ",57,0,127,620,125,0,0,34,9,41,3,0,252,901,null,null,null,null,null,null,null,null,null,null,287,"STURBRIDGE                   ",57,0,127,620,125,0,null,null,null,0,34,9,41,3,0,null,null,null,252,null,901,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[288,"SUDBURY                      ",38,0,257,1386,842,0,5,98,25,67,6,0,227,2509,null,null,null,null,null,null,null,null,null,null,288,"SUDBURY                      ",38,0,257,1386,842,0,null,null,null,5,98,25,67,6,0,null,null,null,227,null,2509,1.002,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[289,"SUNDERLAND                   ",4,0,17,98,24,0,1,5,1,12,0,0,73,142,null,null,null,null,null,null,null,null,null,null,289,"SUNDERLAND                   ",4,0,17,98,24,0,null,null,null,1,5,1,12,0,0,null,null,null,73,null,142,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[290,"SUTTON                       ",46,0,102,517,291,369,12,51,13,19,3,8,273,1314,null,null,null,null,null,null,null,null,null,null,290,"SUTTON                       ",46,0,102,517,291,369,null,null,null,12,51,13,19,3,8,null,null,null,273,null,1314,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[291,"SWAMPSCOTT                   ",31,0,132,762,486,639,5,79,20,84,14,19,517,2040,null,null,null,null,null,null,null,null,null,null,291,"SWAMPSCOTT                   ",31,0,132,762,486,639,null,null,null,5,79,20,84,14,19,null,null,null,517,null,2040,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[292,"SWANSEA                      ",56,0,153,785,513,602,0,81,21,12,7,7,662,2081,null,null,null,null,null,null,null,null,null,null,292,"SWANSEA                      ",56,0,153,785,513,602,null,null,null,0,81,21,12,7,7,null,null,null,662,null,2081,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[293,"TAUNTON                      ",357,0,628,3039,2021,1506,862,325,72,383,147,178,5101,8235,null,null,null,null,null,null,null,null,null,null,293,"TAUNTON                      ",357,0,628,3039,2021,1506,null,null,null,862,325,72,383,147,178,null,null,null,5101,null,8235,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[294,"TEMPLETON                    ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,294,"TEMPLETON                    ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[295,"TEWKSBURY                    ",80,0,259,1354,817,783,5,126,32,118,19,14,837,3258,null,null,null,null,null,null,null,null,null,null,295,"TEWKSBURY                    ",80,0,259,1354,817,783,null,null,null,5,126,32,118,19,14,null,null,null,837,null,3258,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[296,"TISBURY                      ",8,0,35,207,109,0,0,14,4,70,10,0,173,355,null,null,null,null,null,null,null,null,null,null,296,"TISBURY                      ",8,0,35,207,109,0,null,null,null,0,14,4,70,10,0,null,null,null,173,null,355,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[297,"TOLLAND                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,297,"TOLLAND                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[298,"TOPSFIELD                    ",51,0,63,414,86,0,0,22,6,0,0,0,50,589,null,null,null,null,null,null,null,null,null,null,298,"TOPSFIELD                    ",51,0,63,414,86,0,null,null,null,0,22,6,0,0,0,null,null,null,50,null,589,1.0489999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[299,"TOWNSEND                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,299,"TOWNSEND                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[300,"TRURO                        ",18,0,10,61,36,54,0,6,2,3,0,0,42,170,null,null,null,null,null,null,null,null,null,null,300,"TRURO                        ",18,0,10,61,36,54,null,null,null,0,6,2,3,0,0,null,null,null,42,null,170,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[301,"TYNGSBOROUGH                 ",29,0,111,599,406,462,0,62,16,103,10,8,471,1593,null,null,null,null,null,null,null,null,null,null,301,"TYNGSBOROUGH                 ",29,0,111,599,406,462,null,null,null,0,62,16,103,10,8,null,null,null,471,null,1593,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[302,"TYRINGHAM                    ",0,0,2,6,10,9,1,1,0,0,0,0,0,28,null,null,null,null,null,null,null,null,null,null,302,"TYRINGHAM                    ",0,0,2,6,10,9,null,null,null,1,1,0,0,0,0,null,null,null,0,null,28,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[303,"UPTON                        ",0,0,0,0,0,0,5,0,0,0,0,0,0,5,null,null,null,null,null,null,null,null,null,null,303,"UPTON                        ",0,0,0,0,0,0,null,null,null,5,0,0,0,0,0,null,null,null,0,null,5,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[304,"UXBRIDGE                     ",58,0,125,600,399,480,16,64,16,22,9,11,517,1649,null,null,null,null,null,null,null,null,null,null,304,"UXBRIDGE                     ",58,0,125,600,399,480,null,null,null,16,64,16,22,9,11,null,null,null,517,null,1649,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[305,"WAKEFIELD                    ",46,0,281,1336,823,885,11,132,33,76,14,16,656,3359,null,null,null,null,null,null,null,null,null,null,305,"WAKEFIELD                    ",46,0,281,1336,823,885,null,null,null,11,132,33,76,14,16,null,null,null,656,null,3359,1.0569999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[306,"WALES                        ",5,0,12,74,14,0,2,4,1,2,0,0,59,105,null,null,null,null,null,null,null,null,null,null,306,"WALES                        ",5,0,12,74,14,0,null,null,null,2,4,1,2,0,0,null,null,null,59,null,105,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[307,"WALPOLE                      ",34,0,291,1522,828,985,0,143,36,106,23,21,628,3643,null,null,null,null,null,null,null,null,null,null,307,"WALPOLE                      ",34,0,291,1522,828,985,null,null,null,0,143,36,106,23,21,null,null,null,628,null,3643,1.0469999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[308,"WALTHAM                      ",61,0,414,2143,1254,1343,533,229,52,831,159,412,3045,5718,null,null,null,null,null,null,null,null,null,null,308,"WALTHAM                      ",61,0,414,2143,1254,1343,null,null,null,533,229,52,831,159,412,null,null,null,3045,null,5718,1.0900000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[309,"WARE                         ",72,0,97,464,296,368,5,48,12,8,1,3,752,1266,null,null,null,null,null,null,null,null,null,null,309,"WARE                         ",72,0,97,464,296,368,null,null,null,5,48,12,8,1,3,null,null,null,752,null,1266,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[310,"WAREHAM                      ",79,1,173,866,533,583,48,87,22,20,0,1,1433,2244,null,null,null,null,null,null,null,null,null,null,310,"WAREHAM                      ",79,1,173,866,533,583,null,null,null,48,87,22,20,0,1,null,null,null,1433,null,2244,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[311,"WARREN                       ",0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,311,"WARREN                       ",0,0,0,0,0,0,null,null,null,1,0,0,0,0,0,null,null,null,0,null,1,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[312,"WARWICK                      ",0,0,4,22,11,14,0,2,1,0,0,0,13,51,null,null,null,null,null,null,null,null,null,null,312,"WARWICK                      ",0,0,4,22,11,14,null,null,null,0,2,1,0,0,0,null,null,null,13,null,51,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[313,"WASHINGTON                   ",0,0,0,0,0,0,6,0,0,0,0,0,0,6,null,null,null,null,null,null,null,null,null,null,313,"WASHINGTON                   ",0,0,0,0,0,0,null,null,null,6,0,0,0,0,0,null,null,null,0,null,6,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[314,"WATERTOWN                    ",58,0,234,1070,566,797,17,106,27,259,80,108,1084,2713,null,null,null,null,null,null,null,null,null,null,314,"WATERTOWN                    ",58,0,234,1070,566,797,null,null,null,17,106,27,259,80,108,null,null,null,1084,null,2713,1.081,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[315,"WAYLAND                      ",49,181,14,1023,675,843,1,104,26,61,12,5,265,2672,null,null,null,null,null,null,null,null,null,null,315,"WAYLAND                      ",49,181,14,1023,675,843,null,null,null,1,104,26,61,12,5,null,null,null,265,null,2672,1.0409999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[316,"WEBSTER                      ",61,0,123,761,493,492,21,74,19,149,49,52,1313,1921,null,null,null,null,null,null,null,null,null,null,316,"WEBSTER                      ",61,0,123,761,493,492,null,null,null,21,74,19,149,49,52,null,null,null,1313,null,1921,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[317,"WELLESLEY                    ",97,0,271,1466,928,1404,0,160,41,84,19,9,393,4118,null,null,null,null,null,null,null,null,null,null,317,"WELLESLEY                    ",97,0,271,1466,928,1404,null,null,null,0,160,41,84,19,9,null,null,null,393,null,4118,1.071,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[318,"WELLFLEET                    ",0,0,10,95,0,0,0,4,1,3,0,0,38,105,null,null,null,null,null,null,null,null,null,null,318,"WELLFLEET                    ",0,0,10,95,0,0,null,null,null,0,4,1,3,0,0,null,null,null,38,null,105,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[319,"WENDELL                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,319,"WENDELL                      ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[320,"WENHAM                       ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,320,"WENHAM                       ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1.0269999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[321,"WESTBOROUGH                  ",26,0,268,1391,919,1228,0,150,38,311,63,67,717,3819,null,null,null,null,null,null,null,null,null,null,321,"WESTBOROUGH                  ",26,0,268,1391,919,1228,null,null,null,0,150,38,311,63,67,null,null,null,717,null,3819,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[322,"WEST BOYLSTON                ",15,0,61,336,188,203,34,33,8,46,8,6,311,830,null,null,null,null,null,null,null,null,null,null,322,"WEST BOYLSTON                ",15,0,61,336,188,203,null,null,null,34,33,8,46,8,6,null,null,null,311,null,830,1,null,null,{"$f":"A331=AA331","v":true},{"$f":"B331=AB331","v":true},{"$f":"C331=AC331","v":true},{"$f":"D331=AD331","v":true},{"$f":"E331=AE331","v":true},{"$f":"F331=AF331","v":true},{"$f":"G331=AG331","v":true},{"$f":"H331=AH331","v":true},{"$f":"I331=AL331","v":true},{"$f":"J331=AM331","v":true},{"$f":"K331=AN331","v":true},{"$f":"L331=AO331","v":true},{"$f":"M331=AP331","v":true},{"$f":"N331=AQ331","v":true},{"$f":"O331=AU331","v":true},{"$f":"P331=AW331","v":true}]
[323,"WEST BRIDGEWATER             ",19,0,88,482,264,304,6,45,11,30,4,8,429,1154,null,null,null,null,null,null,null,null,null,null,323,"WEST BRIDGEWATER             ",19,0,88,482,264,304,null,null,null,6,45,11,30,4,8,null,null,null,429,null,1154,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[324,"WEST BROOKFIELD              ",0,0,0,0,0,0,26,1,0,0,0,0,0,26,null,null,null,null,null,null,null,null,null,null,324,"WEST BROOKFIELD              ",0,0,0,0,0,0,null,null,null,26,1,0,0,0,0,null,null,null,0,null,26,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[325,"WESTFIELD                    ",205,0,284,1692,1093,1162,481,190,42,217,72,92,2543,4815,null,null,null,null,null,null,null,null,null,null,325,"WESTFIELD                    ",205,0,284,1692,1093,1162,null,null,null,481,190,42,217,72,92,null,null,null,2543,null,4815,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[326,"WESTFORD                     ",71,0,220,1593,1117,1463,0,173,44,129,18,6,446,4429,null,null,null,null,null,null,null,null,null,null,326,"WESTFORD                     ",71,0,220,1593,1117,1463,null,null,null,0,173,44,129,18,6,null,null,null,446,null,4429,1.0029999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[327,"WESTHAMPTON                  ",10,0,6,60,8,0,13,4,1,0,0,0,31,92,null,null,null,null,null,null,null,null,null,null,327,"WESTHAMPTON                  ",10,0,6,60,8,0,null,null,null,13,4,1,0,0,0,null,null,null,31,null,92,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[328,"WESTMINSTER                  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,328,"WESTMINSTER                  ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[329,"WEST NEWBURY                 ",0,0,0,0,0,0,4,0,0,0,0,0,0,4,null,null,null,null,null,null,null,null,null,null,329,"WEST NEWBURY                 ",0,0,0,0,0,0,null,null,null,4,0,0,0,0,0,null,null,null,0,null,4,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[330,"WESTON                       ",41,0,111,801,433,675,0,79,20,39,10,11,178,2041,null,null,null,null,null,null,null,null,null,null,330,"WESTON                       ",41,0,111,801,433,675,null,null,null,0,79,20,39,10,11,null,null,null,178,null,2041,1.0680000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[331,"WESTPORT                     ",61,0,120,591,408,445,0,61,16,17,4,6,582,1595,null,null,null,null,null,null,null,null,null,null,331,"WESTPORT                     ",61,0,120,591,408,445,null,null,null,0,61,16,17,4,6,null,null,null,582,null,1595,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[332,"WEST SPRINGFIELD             ",127,0,252,1496,996,1153,126,159,39,350,120,117,2478,4087,null,null,null,null,null,null,null,null,null,null,332,"WEST SPRINGFIELD             ",127,0,252,1496,996,1153,null,null,null,126,159,39,350,120,117,null,null,null,2478,null,4087,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[333,"WEST STOCKBRIDGE             ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,333,"WEST STOCKBRIDGE             ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[334,"WEST TISBURY                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,334,"WEST TISBURY                 ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[335,"WESTWOOD                     ",13,0,225,1088,670,899,1,113,29,23,3,4,287,2890,null,null,null,null,null,null,null,null,null,null,335,"WESTWOOD                     ",13,0,225,1088,670,899,null,null,null,1,113,29,23,3,4,null,null,null,287,null,2890,1.054,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[336,"WEYMOUTH                     ",90,0,470,2199,1264,1443,456,233,54,307,75,92,2584,5877,null,null,null,null,null,null,null,null,null,null,336,"WEYMOUTH                     ",90,0,470,2199,1264,1443,null,null,null,456,233,54,307,75,92,null,null,null,2584,null,5877,1.042,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[337,"WHATELY                      ",6,0,13,61,8,0,0,3,1,2,0,0,32,85,null,null,null,null,null,null,null,null,null,null,337,"WHATELY                      ",6,0,13,61,8,0,null,null,null,0,3,1,2,0,0,null,null,null,32,null,85,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[338,"WHITMAN                      ",0,0,0,0,0,0,13,1,0,0,0,0,0,13,null,null,null,null,null,null,null,null,null,null,338,"WHITMAN                      ",0,0,0,0,0,0,null,null,null,13,1,0,0,0,0,null,null,null,0,null,13,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[339,"WILBRAHAM                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,339,"WILBRAHAM                    ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[340,"WILLIAMSBURG                 ",4,0,12,81,17,0,24,5,1,2,0,0,53,136,null,null,null,null,null,null,null,null,null,null,340,"WILLIAMSBURG                 ",4,0,12,81,17,0,null,null,null,24,5,1,2,0,0,null,null,null,53,null,136,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[341,"WILLIAMSTOWN                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,341,"WILLIAMSTOWN                 ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[342,"WILMINGTON                   ",88,0,202,1172,719,660,8,108,28,43,8,4,466,2805,null,null,null,null,null,null,null,null,null,null,342,"WILMINGTON                   ",88,0,202,1172,719,660,null,null,null,8,108,28,43,8,4,null,null,null,466,null,2805,1.0660000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[343,"WINCHENDON                   ",79,36,45,511,331,349,0,49,13,11,6,6,735,1294,null,null,null,null,null,null,null,null,null,null,343,"WINCHENDON                   ",79,36,45,511,331,349,null,null,null,0,49,13,11,6,6,null,null,null,735,null,1294,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[344,"WINCHESTER                   ",61,0,285,1568,1046,1413,3,169,43,103,17,16,360,4346,null,null,null,null,null,null,null,null,null,null,344,"WINCHESTER                   ",61,0,285,1568,1046,1413,null,null,null,3,169,43,103,17,16,null,null,null,360,null,4346,1.05,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[345,"WINDSOR                      ",0,0,0,0,0,0,5,0,0,0,0,0,0,5,null,null,null,null,null,null,null,null,null,null,345,"WINDSOR                      ",0,0,0,0,0,0,null,null,null,5,0,0,0,0,0,null,null,null,0,null,5,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[346,"WINTHROP                     ",56,0,141,766,436,622,2,77,20,147,44,58,849,1995,null,null,null,null,null,null,null,null,null,null,346,"WINTHROP                     ",56,0,141,766,436,622,null,null,null,2,77,20,147,44,58,null,null,null,849,null,1995,1.0309999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[347,"WOBURN",168,0,342,1765,1010,1315,17,175,44,387,104,133,1978,4533,null,null,null,null,null,null,null,null,null,null,347,"WOBURN",168,0,342,1765,1010,1315,null,null,null,17,175,44,387,104,133,null,null,null,1978,null,4533,1.0569999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[348,"WORCESTER                    ",1181,0,2054,9822,5774,6330,2096,1045,240,4661,1417,1853,19858,26667,null,null,null,null,null,null,null,null,null,null,348,"WORCESTER                    ",1181,0,2054,9822,5774,6330,null,null,null,2096,1045,240,4661,1417,1853,null,null,null,19858,null,26667,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[349,"WORTHINGTON                  ",12,0,6,43,38,16,10,4,1,0,0,0,30,119,null,null,null,null,null,null,null,null,null,null,349,"WORTHINGTON                  ",12,0,6,43,38,16,null,null,null,10,4,1,0,0,0,null,null,null,30,null,119,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[350,"WRENTHAM                     ",7,0,142,664,146,0,0,37,10,36,1,0,169,956,null,null,null,null,null,null,null,null,null,null,350,"WRENTHAM                     ",7,0,142,664,146,0,null,null,null,0,37,10,36,1,0,null,null,null,169,null,956,1.0329999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[351,"YARMOUTH                     ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,351,"YARMOUTH                     ",0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,0,null,0,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[406,"NORTHAMPTON SMITH            ",0,0,0,0,0,0,119,6,0,0,0,15,253,119,null,null,null,null,null,null,null,null,null,null,406,"NORTHAMPTON SMITH            ",0,0,0,0,0,0,null,null,null,119,6,0,0,0,15,null,null,null,253,null,119,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[600,"ACTON BOXBOROUGH             ",36,286,47,1789,1249,1714,0,194,49,264,50,43,674,4960,null,null,null,null,null,null,null,null,null,null,600,"ACTON BOXBOROUGH             ",36,286,47,1789,1249,1714,null,null,null,0,194,49,264,50,43,null,null,null,674,null,4960,1.0569999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[603,"HOOSAC VALLEY               ",61,0,82,455,301,288,0,44,11,7,6,2,658,1157,null,null,null,null,null,null,null,null,null,null,603,"HOOSAC VALLEY               ",61,0,82,455,301,288,null,null,null,0,44,11,7,6,2,null,null,null,658,null,1157,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[605,"AMHERST PELHAM               ",0,0,0,0,386,830,25,49,12,0,25,53,411,1241,null,null,null,null,null,null,null,null,null,null,605,"AMHERST PELHAM               ",0,0,0,0,386,830,null,null,null,25,49,12,0,25,53,null,null,null,411,null,1241,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[610,"ASHBURNHAM WESTMINSTER       ",79,0,147,877,543,634,0,86,22,43,5,2,664,2241,null,null,null,null,null,null,null,null,null,null,610,"ASHBURNHAM WESTMINSTER       ",79,0,147,877,543,634,null,null,null,0,86,22,43,5,2,null,null,null,664,null,2241,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[615,"ATHOL ROYALSTON              ",70,0,135,677,415,511,0,68,17,17,6,13,1085,1773,null,null,null,null,null,null,null,null,null,null,615,"ATHOL ROYALSTON              ",70,0,135,677,415,511,null,null,null,0,68,17,17,6,13,null,null,null,1085,null,1773,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[616,"AYER SHIRLEY",19,0,122,674,404,488,0,66,17,56,13,11,624,1698,null,null,null,null,null,null,null,null,null,null,616,"AYER SHIRLEY",19,0,122,674,404,488,null,null,null,0,66,17,56,13,11,null,null,null,624,null,1698,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[618,"BERKSHIRE HILLS              ",54,0,56,311,226,274,52,37,9,35,12,34,551,946,null,null,null,null,null,null,null,null,null,null,618,"BERKSHIRE HILLS              ",54,0,56,311,226,274,null,null,null,52,37,9,35,12,34,null,null,null,551,null,946,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[620,"BERLIN BOYLSTON              ",13,0,94,422,255,275,0,41,10,16,6,9,225,1053,null,null,null,null,null,null,null,null,null,null,620,"BERLIN BOYLSTON              ",13,0,94,422,255,275,null,null,null,0,41,10,16,6,9,null,null,null,225,null,1053,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[622,"BLACKSTONE MILLVILLE         ",65,0,112,593,412,447,0,61,16,39,7,4,560,1597,null,null,null,null,null,null,null,null,null,null,622,"BLACKSTONE MILLVILLE         ",65,0,112,593,412,447,null,null,null,0,61,16,39,7,4,null,null,null,560,null,1597,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[625,"BRIDGEWATER RAYNHAM          ",145,0,430,2287,1408,1496,0,221,56,121,28,43,1713,5694,null,null,null,null,null,null,null,null,null,null,625,"BRIDGEWATER RAYNHAM          ",145,0,430,2287,1408,1496,null,null,null,0,221,56,121,28,43,null,null,null,1713,null,5694,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[632,"CHESTERFIELD GOSHEN",4,0,16,76,19,0,0,4,1,0,0,0,53,113,null,null,null,null,null,null,null,null,null,null,632,"CHESTERFIELD GOSHEN",4,0,16,76,19,0,null,null,null,0,4,1,0,0,0,null,null,null,53,null,113,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[635,"CENTRAL BERKSHIRE            ",48,0,104,557,368,475,0,59,15,8,2,5,703,1528,null,null,null,null,null,null,null,null,null,null,635,"CENTRAL BERKSHIRE            ",48,0,104,557,368,475,null,null,null,0,59,15,8,2,5,null,null,null,703,null,1528,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[640,"CONCORD CARLISLE             ",0,0,0,0,0,1266,0,50,13,0,0,9,118,1266,null,null,null,null,null,null,null,null,null,null,640,"CONCORD CARLISLE             ",0,0,0,0,0,1266,null,null,null,0,50,13,0,0,9,null,null,null,118,null,1266,1.0589999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[645,"DENNIS YARMOUTH              ",80,0,247,1290,768,916,0,127,32,330,93,100,1855,3261,null,null,null,null,null,null,null,null,null,null,645,"DENNIS YARMOUTH              ",80,0,247,1290,768,916,null,null,null,0,127,32,330,93,100,null,null,null,1855,null,3261,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[650,"DIGHTON REHOBOTH             ",63,0,208,1065,642,449,207,103,24,12,3,4,617,2603,null,null,null,null,null,null,null,null,null,null,650,"DIGHTON REHOBOTH             ",63,0,208,1065,642,449,null,null,null,207,103,24,12,3,4,null,null,null,617,null,2603,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[655,"DOVER SHERBORN               ",0,0,0,0,472,676,0,45,11,0,4,6,94,1148,null,null,null,null,null,null,null,null,null,null,655,"DOVER SHERBORN               ",0,0,0,0,472,676,null,null,null,0,45,11,0,4,6,null,null,null,94,null,1148,1.0580000000000001,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[658,"DUDLEY CHARLTON              ",72,1,263,1277,851,873,0,128,33,82,23,21,1285,3301,null,null,null,null,null,null,null,null,null,null,658,"DUDLEY CHARLTON              ",72,1,263,1277,851,873,null,null,null,0,128,33,82,23,21,null,null,null,1285,null,3301,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[660,"NAUSET                       ",0,0,0,0,522,648,0,46,12,0,9,10,514,1170,null,null,null,null,null,null,null,null,null,null,660,"NAUSET                       ",0,0,0,0,522,648,null,null,null,0,46,12,0,9,10,null,null,null,514,null,1170,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[662,"FARMINGTON RIVER",20,0,21,89,40,51,13,9,2,1,0,0,73,224,null,null,null,null,null,null,null,null,null,null,662,"FARMINGTON RIVER",20,0,21,89,40,51,null,null,null,13,9,2,1,0,0,null,null,null,73,null,224,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[665,"FREETOWN LAKEVILLE           ",33,0,174,1109,715,705,0,106,27,24,7,4,726,2720,null,null,null,null,null,null,null,null,null,null,665,"FREETOWN LAKEVILLE           ",33,0,174,1109,715,705,null,null,null,0,106,27,24,7,4,null,null,null,726,null,2720,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[670,"FRONTIER                     ",0,0,0,0,179,299,0,19,5,0,1,1,190,478,null,null,null,null,null,null,null,null,null,null,670,"FRONTIER                     ",0,0,0,0,179,299,null,null,null,0,19,5,0,1,1,null,null,null,190,null,478,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[672,"GATEWAY                      ",60,0,56,297,210,134,48,29,7,11,2,0,395,775,null,null,null,null,null,null,null,null,null,null,672,"GATEWAY                      ",60,0,56,297,210,134,null,null,null,48,29,7,11,2,0,null,null,null,395,null,775,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[673,"GROTON DUNSTABLE             ",18,122,26,879,545,730,0,88,22,36,9,3,246,2250,null,null,null,null,null,null,null,null,null,null,673,"GROTON DUNSTABLE             ",18,122,26,879,545,730,null,null,null,0,88,22,36,9,3,null,null,null,246,null,2250,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[674,"GILL MONTAGUE                ",43,0,52,363,260,241,0,36,9,37,9,8,567,938,null,null,null,null,null,null,null,null,null,null,674,"GILL MONTAGUE                ",43,0,52,363,260,241,null,null,null,0,36,9,37,9,8,null,null,null,567,null,938,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[675,"HAMILTON WENHAM              ",14,0,131,688,377,428,0,64,16,10,1,3,169,1631,null,null,null,null,null,null,null,null,null,null,675,"HAMILTON WENHAM              ",14,0,131,688,377,428,null,null,null,0,64,16,10,1,3,null,null,null,169,null,1631,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[680,"HAMPDEN WILBRAHAM            ",77,0,189,972,623,879,62,108,27,28,9,1,703,2764,null,null,null,null,null,null,null,null,null,null,680,"HAMPDEN WILBRAHAM            ",77,0,189,972,623,879,null,null,null,62,108,27,28,9,1,null,null,null,703,null,2764,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[683,"HAMPSHIRE                    ",0,0,0,0,240,351,0,23,6,0,4,5,160,591,null,null,null,null,null,null,null,null,null,null,683,"HAMPSHIRE                    ",0,0,0,0,240,351,null,null,null,0,23,6,0,4,5,null,null,null,160,null,591,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[685,"HAWLEMONT                    ",3,0,12,58,9,0,0,3,1,0,0,0,35,81,null,null,null,null,null,null,null,null,null,null,685,"HAWLEMONT                    ",3,0,12,58,9,0,null,null,null,0,3,1,0,0,0,null,null,null,35,null,81,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[690,"KING PHILIP                  ",0,0,0,0,757,1205,0,77,20,0,3,4,348,1962,null,null,null,null,null,null,null,null,null,null,690,"KING PHILIP                  ",0,0,0,0,757,1205,null,null,null,0,77,20,0,3,4,null,null,null,348,null,1962,1.0329999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[695,"LINCOLN SUDBURY              ",0,0,0,0,0,1523,0,60,15,0,0,5,151,1523,null,null,null,null,null,null,null,null,null,null,695,"LINCOLN SUDBURY              ",0,0,0,0,0,1523,null,null,null,0,60,15,0,0,5,null,null,null,151,null,1523,1.002,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[698,"MANCHESTER ESSEX",10,0,74,395,258,400,0,44,11,3,1,0,185,1132,null,null,null,null,null,null,null,null,null,null,698,"MANCHESTER ESSEX",10,0,74,395,258,400,null,null,null,0,44,11,3,1,0,null,null,null,185,null,1132,1.0429999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[700,"MARTHAS VINEYARD             ",0,0,0,0,0,456,268,31,5,0,0,104,306,724,null,null,null,null,null,null,null,null,null,null,700,"MARTHAS VINEYARD             ",0,0,0,0,0,456,null,null,null,268,31,5,0,0,104,null,null,null,306,null,724,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[705,"MASCONOMET                   ",0,0,0,0,567,1009,0,62,16,0,0,4,199,1576,null,null,null,null,null,null,null,null,null,null,705,"MASCONOMET                   ",0,0,0,0,567,1009,null,null,null,0,62,16,0,0,4,null,null,null,199,null,1576,1.0489999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[710,"MENDON UPTON                 ",49,0,158,796,439,559,0,77,20,61,14,8,354,1977,null,null,null,null,null,null,null,null,null,null,710,"MENDON UPTON                 ",49,0,158,796,439,559,null,null,null,0,77,20,61,14,8,null,null,null,354,null,1977,1,null,null,{"$f":"A395=AA395","v":true},{"$f":"B395=AB395","v":true},{"$f":"C395=AC395","v":true},{"$f":"D395=AD395","v":true},{"$f":"E395=AE395","v":true},{"$f":"F395=AF395","v":true},{"$f":"G395=AG395","v":true},{"$f":"H395=AH395","v":true},{"$f":"I395=AL395","v":true},{"$f":"J395=AM395","v":true},{"$f":"K395=AN395","v":true},{"$f":"L395=AO395","v":true},{"$f":"M395=AP395","v":true},{"$f":"N395=AQ395","v":true},{"$f":"O395=AU395","v":true},{"$f":"P395=AW395","v":true}]
[712,"MONOMOY",66,0,82,520,428,552,0,62,16,44,17,21,747,1615,null,null,null,null,null,null,null,null,null,null,712,"MONOMOY",66,0,82,520,428,552,null,null,null,0,62,16,44,17,21,null,null,null,747,null,1615,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[715,"MOUNT GREYLOCK               ",55,0,72,404,281,322,0,42,11,30,2,3,361,1107,null,null,null,null,null,null,null,null,null,null,715,"MOUNT GREYLOCK               ",55,0,72,404,281,322,null,null,null,0,42,11,30,2,3,null,null,null,361,null,1107,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[717,"MOHAWK TRAIL                 ",48,0,50,297,235,174,0,30,8,3,1,0,397,780,null,null,null,null,null,null,null,null,null,null,717,"MOHAWK TRAIL                 ",48,0,50,297,235,174,null,null,null,0,30,8,3,1,0,null,null,null,397,null,780,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[720,"NARRAGANSETT                 ",15,0,100,553,314,355,0,52,13,7,2,3,588,1330,null,null,null,null,null,null,null,null,null,null,720,"NARRAGANSETT                 ",15,0,100,553,314,355,null,null,null,0,52,13,7,2,3,null,null,null,588,null,1330,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[725,"NASHOBA                      ",75,16,191,1186,754,901,0,119,30,50,9,15,435,3078,null,null,null,null,null,null,null,null,null,null,725,"NASHOBA                      ",75,16,191,1186,754,901,null,null,null,0,119,30,50,9,15,null,null,null,435,null,3078,1.04,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[728,"NEW SALEM WENDELL            ",18,0,10,75,18,0,0,4,1,0,0,0,56,112,null,null,null,null,null,null,null,null,null,null,728,"NEW SALEM WENDELL            ",18,0,10,75,18,0,null,null,null,0,4,1,0,0,0,null,null,null,56,null,112,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[730,"NORTHBORO SOUTHBORO          ",0,0,0,0,0,1223,0,48,12,0,0,26,191,1223,null,null,null,null,null,null,null,null,null,null,730,"NORTHBORO SOUTHBORO          ",0,0,0,0,0,1223,null,null,null,0,48,12,0,0,26,null,null,null,191,null,1223,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[735,"NORTH MIDDLESEX              ",95,0,252,1220,744,833,0,120,30,67,5,7,933,3097,null,null,null,null,null,null,null,null,null,null,735,"NORTH MIDDLESEX              ",95,0,252,1220,744,833,null,null,null,0,120,30,67,5,7,null,null,null,933,null,3097,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[740,"OLD ROCHESTER                ",0,0,0,0,399,487,63,38,9,0,0,3,289,949,null,null,null,null,null,null,null,null,null,null,740,"OLD ROCHESTER                ",0,0,0,0,399,487,null,null,null,63,38,9,0,0,3,null,null,null,289,null,949,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[745,"PENTUCKET                    ",103,1,173,913,523,625,0,88,22,8,5,3,415,2287,null,null,null,null,null,null,null,null,null,null,745,"PENTUCKET                    ",103,1,173,913,523,625,null,null,null,0,88,22,8,5,3,null,null,null,415,null,2287,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[750,"PIONEER                      ",0,0,35,227,159,124,0,21,5,2,0,2,224,545,null,null,null,null,null,null,null,null,null,null,750,"PIONEER                      ",0,0,35,227,159,124,null,null,null,0,21,5,2,0,2,null,null,null,224,null,545,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[753,"QUABBIN                      ",118,0,142,737,462,531,0,74,19,3,1,2,866,1931,null,null,null,null,null,null,null,null,null,null,753,"QUABBIN                      ",118,0,142,737,462,531,null,null,null,0,74,19,3,1,2,null,null,null,866,null,1931,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[755,"RALPH C MAHAR                ",0,0,0,0,214,339,0,22,6,0,4,2,330,553,null,null,null,null,null,null,null,null,null,null,755,"RALPH C MAHAR                ",0,0,0,0,214,339,null,null,null,0,22,6,0,4,2,null,null,null,330,null,553,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[760,"SILVER LAKE                  ",78,0,0,0,586,746,331,68,13,0,13,34,552,1702,null,null,null,null,null,null,null,null,null,null,760,"SILVER LAKE                  ",78,0,0,0,586,746,null,null,null,331,68,13,0,13,34,null,null,null,552,null,1702,1.034,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[763,"SOMERSET BERKLEY",0,0,0,0,0,930,25,38,9,0,0,8,299,955,null,null,null,null,null,null,null,null,null,null,763,"SOMERSET BERKLEY",0,0,0,0,0,930,null,null,null,25,38,9,0,0,8,null,null,null,299,null,955,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[765,"SOUTHERN BERKSHIRE           ",55,0,31,235,143,178,11,24,6,19,1,7,257,626,null,null,null,null,null,null,null,null,null,null,765,"SOUTHERN BERKSHIRE           ",55,0,31,235,143,178,null,null,null,11,24,6,19,1,7,null,null,null,257,null,626,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[766,"SOUTHWICK TOLLAND GRANVILLE",17,0,76,472,298,303,100,50,11,38,16,2,503,1258,null,null,null,null,null,null,null,null,null,null,766,"SOUTHWICK TOLLAND GRANVILLE",17,0,76,472,298,303,null,null,null,100,50,11,38,16,2,null,null,null,503,null,1258,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[767,"SPENCER EAST BROOKFIELD      ",23,0,125,596,373,338,80,60,14,42,13,12,777,1524,null,null,null,null,null,null,null,null,null,null,767,"SPENCER EAST BROOKFIELD      ",23,0,125,596,373,338,null,null,null,80,60,14,42,13,12,null,null,null,777,null,1524,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[770,"TANTASQUA                    ",0,0,0,0,500,626,398,64,11,0,5,18,544,1524,null,null,null,null,null,null,null,null,null,null,770,"TANTASQUA                    ",0,0,0,0,500,626,null,null,null,398,64,11,0,5,18,null,null,null,544,null,1524,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[773,"TRITON                       ",19,0,168,845,497,636,0,84,21,37,6,9,701,2156,null,null,null,null,null,null,null,null,null,null,773,"TRITON                       ",19,0,168,845,497,636,null,null,null,0,84,21,37,6,9,null,null,null,701,null,2156,1.036,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[774,"UPISLAND",14,0,34,220,124,0,0,15,4,12,0,0,142,385,null,null,null,null,null,null,null,null,null,null,774,"UPISLAND",14,0,34,220,124,0,null,null,null,0,15,4,12,0,0,null,null,null,142,null,385,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[775,"WACHUSETT                    ",76,0,494,2631,1649,1995,0,266,68,107,27,33,1246,6807,null,null,null,null,null,null,null,null,null,null,775,"WACHUSETT                    ",76,0,494,2631,1649,1995,null,null,null,0,266,68,107,27,33,null,null,null,1246,null,6807,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[778,"QUABOAG",53,0,56,373,253,295,30,39,10,17,6,3,527,1034,null,null,null,null,null,null,null,null,null,null,778,"QUABOAG",53,0,56,373,253,295,null,null,null,30,39,10,17,6,3,null,null,null,527,null,1034,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[780,"WHITMAN HANSON               ",106,0,252,1303,855,1071,0,137,35,136,36,51,1245,3534,null,null,null,null,null,null,null,null,null,null,780,"WHITMAN HANSON               ",106,0,252,1303,855,1071,null,null,null,0,137,35,136,36,51,null,null,null,1245,null,3534,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[801,"ASSABET VALLEY               ",0,0,0,0,0,0,1019,50,0,0,0,101,577,1019,null,null,null,null,null,null,null,null,null,null,801,"ASSABET VALLEY               ",0,0,0,0,0,0,null,null,null,1019,50,0,0,0,101,null,null,null,577,null,1019,1.02,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[805,"BLACKSTONE VALLEY            ",0,0,0,0,0,0,1261,62,0,0,0,8,255,1261,null,null,null,null,null,null,null,null,null,null,805,"BLACKSTONE VALLEY            ",0,0,0,0,0,0,null,null,null,1261,62,0,0,0,8,null,null,null,255,null,1261,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[806,"BLUE HILLS                   ",0,0,0,0,0,0,928,46,0,0,0,11,400,928,null,null,null,null,null,null,null,null,null,null,806,"BLUE HILLS                   ",0,0,0,0,0,0,null,null,null,928,46,0,0,0,11,null,null,null,400,null,928,1.0629999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[810,"BRISTOL PLYMOUTH             ",0,0,0,0,0,0,1362,67,0,0,0,6,465,1362,null,null,null,null,null,null,null,null,null,null,810,"BRISTOL PLYMOUTH             ",0,0,0,0,0,0,null,null,null,1362,67,0,0,0,6,null,null,null,465,null,1362,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[815,"CAPE COD                     ",0,0,0,0,0,0,667,33,0,0,0,14,328,667,null,null,null,null,null,null,null,null,null,null,815,"CAPE COD                     ",0,0,0,0,0,0,null,null,null,667,33,0,0,0,14,null,null,null,328,null,667,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[817,"ESSEX NORTH SHORE",0,0,0,0,0,0,1413,70,0,0,0,19,497,1413,null,null,null,null,null,null,null,null,null,null,817,"ESSEX NORTH SHORE",0,0,0,0,0,0,null,null,null,1413,70,0,0,0,19,null,null,null,497,null,1413,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[818,"FRANKLIN COUNTY              ",0,0,0,0,0,0,571,28,0,0,0,0,293,571,null,null,null,null,null,null,null,null,null,null,818,"FRANKLIN COUNTY              ",0,0,0,0,0,0,null,null,null,571,28,0,0,0,0,null,null,null,293,null,571,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[821,"GREATER FALL RIVER           ",0,0,0,0,0,0,1479,73,0,0,0,35,760,1479,null,null,null,null,null,null,null,null,null,null,821,"GREATER FALL RIVER           ",0,0,0,0,0,0,null,null,null,1479,73,0,0,0,35,null,null,null,760,null,1479,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[823,"GREATER LAWRENCE             ",0,0,0,0,0,0,1778,88,0,0,0,180,1294,1778,null,null,null,null,null,null,null,null,null,null,823,"GREATER LAWRENCE             ",0,0,0,0,0,0,null,null,null,1778,88,0,0,0,180,null,null,null,1294,null,1778,1.077,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[825,"GREATER NEW BEDFORD          ",0,0,0,0,0,0,2160,106,0,0,0,98,1258,2160,null,null,null,null,null,null,null,null,null,null,825,"GREATER NEW BEDFORD          ",0,0,0,0,0,0,null,null,null,2160,106,0,0,0,98,null,null,null,1258,null,2160,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[828,"GREATER LOWELL               ",0,0,0,0,0,0,2373,117,0,0,0,183,1301,2373,null,null,null,null,null,null,null,null,null,null,828,"GREATER LOWELL               ",0,0,0,0,0,0,null,null,null,2373,117,0,0,0,183,null,null,null,1301,null,2373,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[829,"SOUTH MIDDLESEX              ",0,0,0,0,0,0,869,43,0,0,0,127,517,869,null,null,null,null,null,null,null,null,null,null,829,"SOUTH MIDDLESEX              ",0,0,0,0,0,0,null,null,null,869,43,0,0,0,127,null,null,null,517,null,869,1.0169999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[830,"MINUTEMAN                    ",0,0,0,0,0,0,654,32,0,0,0,9,154,654,null,null,null,null,null,null,null,null,null,null,830,"MINUTEMAN                    ",0,0,0,0,0,0,null,null,null,654,32,0,0,0,9,null,null,null,154,null,654,1.085,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[832,"MONTACHUSETT                 ",0,0,0,0,0,0,1476,73,0,0,0,10,500,1476,null,null,null,null,null,null,null,null,null,null,832,"MONTACHUSETT                 ",0,0,0,0,0,0,null,null,null,1476,73,0,0,0,10,null,null,null,500,null,1476,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[851,"NORTHERN BERKSHIRE           ",0,0,0,0,0,0,499,25,0,0,0,3,258,499,null,null,null,null,null,null,null,null,null,null,851,"NORTHERN BERKSHIRE           ",0,0,0,0,0,0,null,null,null,499,25,0,0,0,3,null,null,null,258,null,499,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[852,"NASHOBA VALLEY               ",0,0,0,0,0,0,757,37,0,0,0,4,279,757,null,null,null,null,null,null,null,null,null,null,852,"NASHOBA VALLEY               ",0,0,0,0,0,0,null,null,null,757,37,0,0,0,4,null,null,null,279,null,757,1.0029999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[853,"NORTHEAST METROPOLITAN       ",0,0,0,0,0,0,1345,66,0,0,0,67,776,1345,null,null,null,null,null,null,null,null,null,null,853,"NORTHEAST METROPOLITAN       ",0,0,0,0,0,0,null,null,null,1345,66,0,0,0,67,null,null,null,776,null,1345,1.0569999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[855,"OLD COLONY                   ",0,0,0,0,0,0,553,27,0,0,0,0,151,553,null,null,null,null,null,null,null,null,null,null,855,"OLD COLONY                   ",0,0,0,0,0,0,null,null,null,553,27,0,0,0,0,null,null,null,151,null,553,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[860,"PATHFINDER                   ",0,0,0,0,0,0,623,31,0,0,0,3,310,623,null,null,null,null,null,null,null,null,null,null,860,"PATHFINDER                   ",0,0,0,0,0,0,null,null,null,623,31,0,0,0,3,null,null,null,310,null,623,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[871,"SHAWSHEEN VALLEY             ",0,0,0,0,0,0,1308,64,0,0,0,6,361,1308,null,null,null,null,null,null,null,null,null,null,871,"SHAWSHEEN VALLEY             ",0,0,0,0,0,0,null,null,null,1308,64,0,0,0,6,null,null,null,361,null,1308,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[872,"SOUTHEASTERN                 ",0,0,0,0,0,0,1677,83,0,0,0,80,818,1677,null,null,null,null,null,null,null,null,null,null,872,"SOUTHEASTERN                 ",0,0,0,0,0,0,null,null,null,1677,83,0,0,0,80,null,null,null,818,null,1677,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[873,"SOUTH SHORE                  ",0,0,0,0,0,0,663,33,0,0,0,5,224,663,null,null,null,null,null,null,null,null,null,null,873,"SOUTH SHORE                  ",0,0,0,0,0,0,null,null,null,663,33,0,0,0,5,null,null,null,224,null,663,1.0369999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[876,"SOUTHERN WORCESTER           ",0,0,0,0,0,0,1243,61,0,0,0,16,473,1243,null,null,null,null,null,null,null,null,null,null,876,"SOUTHERN WORCESTER           ",0,0,0,0,0,0,null,null,null,1243,61,0,0,0,16,null,null,null,473,null,1243,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[878,"TRI COUNTY                   ",0,0,0,0,0,0,942,46,0,0,0,3,291,942,null,null,null,null,null,null,null,null,null,null,878,"TRI COUNTY                   ",0,0,0,0,0,0,null,null,null,942,46,0,0,0,3,null,null,null,291,null,942,1.052,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[879,"UPPER CAPE COD               ",0,0,0,0,0,0,856,42,0,0,0,3,378,856,null,null,null,null,null,null,null,null,null,null,879,"UPPER CAPE COD               ",0,0,0,0,0,0,null,null,null,856,42,0,0,0,3,null,null,null,378,null,856,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[885,"WHITTIER                     ",0,0,0,0,0,0,1277,63,0,0,0,29,572,1277,null,null,null,null,null,null,null,null,null,null,885,"WHITTIER                     ",0,0,0,0,0,0,null,null,null,1277,63,0,0,0,29,null,null,null,572,null,1277,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[910,"BRISTOL COUNTY               ",0,0,0,0,0,0,511,25,0,0,0,0,215,511,null,null,null,null,null,null,null,null,null,null,910,"BRISTOL COUNTY               ",0,0,0,0,0,0,null,null,null,511,25,0,0,0,0,null,null,null,215,null,511,1,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[915,"NORFOLK COUNTY               ",0,0,0,0,0,0,248,12,0,0,0,2,143,248,null,null,null,null,null,null,null,null,null,null,915,"NORFOLK COUNTY               ",0,0,0,0,0,0,null,null,null,248,12,0,0,0,2,null,null,null,143,null,248,1.0469999999999999,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[999,"State Total",{"$f":"SUM(C10:C447)","v":26515},{"$f":"SUM(D10:D447)","v":2706},59210,330173,204892,240081,56318,35605,8369,70454,19737,27129,414590,905356,null,null,null,null,null,null,null,null,null,null,999,"STATE TOTAL",{"$f":"SUM(AC10:AC448)","v":26515},{"$f":"SUM(AD10:AD448)","v":2706},59210,330173,204892,240081,null,null,null,{"$f":"SUM(AL10:AL448)","v":56318},35605,8369,70454,19737,27129,0,0,0,414590,0,905356,443.66700000000009,null,null,{"$f":"A449=AA449","v":true},{"$f":"B449=AB449","v":true},{"$f":"C449=AC449","v":true},{"$f":"D449=AD449","v":true},{"$f":"E449=AE449","v":true},{"$f":"F449=AF449","v":true},{"$f":"G449=AG449","v":true},{"$f":"H449=AH449","v":true},{"$f":"I449=AL449","v":true},{"$f":"J449=AM449","v":true},{"$f":"K449=AN449","v":true},{"$f":"L449=AO449","v":true},{"$f":"M449=AP449","v":true},{"$f":"N449=AQ449","v":true},{"$f":"O449=AU449","v":true},{"$f":"P449=AW449","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407480,0,903657]
[null,"FY23 State Totals"]

{"sheet":"fnd budget","index":7,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,4)","v":409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,5)","v":201}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,6)","v":3}]
[]
[" F Y 2 5    F O U N D A T I O N    B U D G E T"]
[{"$f":"VLOOKUP(orderCHA,charterinfo_a,2)","v":"409 - ALMA DEL MAR Charter School - ACUSHNET pupils"}]
[null,null,"Items"," -  A L L    P U P I L S",null,null,null,null,null,null,null,"    -   S P E C I A L    P O P U L A T I O N    I N C R E M E N T S"]
[null,null,"Adj by"]
[null,null,"Wage","Pre-"," -- Kindergarten --",null,"Elem-"," Jr High/","High","Voca-",null,"Spec Ed In","Spec Ed",null,"English Learners",null,"Low"]
[null,null,"Fctr = w","School","Half","Full","entary","Middle","School","tional",null,"(3.93% of total)","Out","PK-5","6-8","9-12","Income",null,"TOTAL**"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," ",null," "]
["  F O U N D A T I O N    E N R O L L M E N T",null,null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3), rate_chafnd,3)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,4)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,5)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,6)","v":1},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,7)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,8)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,9)","v":0},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,10)","v":3.9300000000000002E-2},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,11)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,12)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,13)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,14)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,15)","v":0},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,16)","v":1}]
[" "," "," "," "," "," "," ",null,null," "," "," "," ",null,null,null," ",null," "]
[1,"Administration","w",{"$f":"'fnd base rates'!$C107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$C108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$C109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$C110*$D$28*G$12","v":448.65},{"$f":"'fnd base rates'!$C111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$C112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$C113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$C114*$D$28*L$12","v":121.688913},{"$f":"'fnd base rates'!$C115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$C116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$C117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$C118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,3)*$D$28*Q$12","v":0},null,{"$f":"SUM(D14:Q14)","v":570.33891299999993}]
[2,"Instructional Leadership","w",{"$f":"'fnd base rates'!$D107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$D108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$D109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$D110*$D$28*G$12","v":810.3},{"$f":"'fnd base rates'!$D111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$D112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$D113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$D114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$D115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$D116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$D117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$D118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,4)*$D$28*Q$12","v":0},null,810.3]
[3,"Classroom and Specialist Teachers","w",{"$f":"'fnd base rates'!$E107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$E108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$E109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$E110*$D$28*G$12","v":3715.4},{"$f":"'fnd base rates'!$E111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$E112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$E113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$E114*$D$28*L$12","v":401.54303399999998},{"$f":"'fnd base rates'!$E115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$E116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$E117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$E118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,5)*$D$28*Q$12","v":0},null,4116.9430339999999]
[4,"Other Teaching Services","w",{"$f":"'fnd base rates'!$F107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$F108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$F109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$F110*$D$28*G$12","v":952.94},{"$f":"'fnd base rates'!$F111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$F112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$F113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$F114*$D$28*L$12","v":374.91492599999998},{"$f":"'fnd base rates'!$F115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$F116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$F117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$F118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,6)*$D$28*Q$12","v":0},null,1327.854926]
[5,"Professional Development","w",{"$f":"'fnd base rates'!$G107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$G108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$G109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$G110*$D$28*G$12","v":147.04},{"$f":"'fnd base rates'!$G111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$G112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$G113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$G114*$D$28*L$12","v":19.370184000000002},{"$f":"'fnd base rates'!$G115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$G116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$G117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$G118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,7)*$D$28*Q$12","v":0},null,166.41018399999999]
[6,"Instructional Equipment & Tech","nw",{"$f":"'fnd base rates'!$H107*D$12","v":0},{"$f":"'fnd base rates'!$H108*E$12","v":0},{"$f":"'fnd base rates'!$H109*F$12","v":0},{"$f":"'fnd base rates'!$H110*G$12","v":537.77},{"$f":"'fnd base rates'!$H111*H$12","v":0},{"$f":"'fnd base rates'!$H112*I$12","v":0},{"$f":"'fnd base rates'!$H113*J$12","v":0}," ",{"$f":"'fnd base rates'!$H114*L$12","v":16.906860000000002},{"$f":"'fnd base rates'!$H115*M$12","v":0},{"$f":"'fnd base rates'!$H116*N$12","v":0},{"$f":"'fnd base rates'!$H117*O$12","v":0},{"$f":"'fnd base rates'!$H118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,8)*Q$12","v":0},null,554.67686000000003]
[7,"Guidance and Pschological","w",{"$f":"'fnd base rates'!$I107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$I108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$I109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$I110*$D$28*G$12","v":378.55},{"$f":"'fnd base rates'!$I111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$I112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$I113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$I114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$I115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$I116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$I117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$I118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,9)*$D$28*Q$12","v":0},null,378.55]
[8,"Pupil Services","w",{"$f":"'fnd base rates'!$J107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$J108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$J109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$J110*$D$28*G$12","v":161.32},{"$f":"'fnd base rates'!$J111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$J112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$J113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$J114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$J115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$J116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$J117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$J118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,10)*$D$28*Q$12","v":0},null,161.32]
[9,"Operations and Maintenance","w",{"$f":"'fnd base rates'!$K107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$K108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$K109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$K110*$D$28*G$12","v":1031.73},{"$f":"'fnd base rates'!$K111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$K112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$K113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$K114*$D$28*L$12","v":135.932019},{"$f":"'fnd base rates'!$K115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$K116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$K117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$K118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,11)*$D$28*Q$12","v":0},null,1167.6620190000001]
[10,"Employee Benefits & Fixed Charges","nw",{"$f":"'fnd base rates'!$L107*D$12","v":0},{"$f":"'fnd base rates'!$L108*E$12","v":0},{"$f":"'fnd base rates'!$L109*F$12","v":0},{"$f":"'fnd base rates'!$L110*G$12","v":1621.8},{"$f":"'fnd base rates'!$L111*H$12","v":0},{"$f":"'fnd base rates'!$L112*I$12","v":0},{"$f":"'fnd base rates'!$L113*J$12","v":0},null,{"$f":"'fnd base rates'!$L114*L$12","v":161.05533000000003},{"$f":"'fnd base rates'!$L115*M$12","v":0},{"$f":"'fnd base rates'!$L116*N$12","v":0},{"$f":"'fnd base rates'!$L117*O$12","v":0},{"$f":"'fnd base rates'!$L118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,12)*Q$12","v":0},null,1782.8553299999999]
[11,"Special Ed Tuition","nw",{"$f":"'fnd base rates'!$M107*D$12","v":0},{"$f":"'fnd base rates'!$M108*E$12","v":0},{"$f":"'fnd base rates'!$M109*F$12","v":0},{"$f":"'fnd base rates'!$M110*G$12","v":0},{"$f":"'fnd base rates'!$M111*H$12","v":0},{"$f":"'fnd base rates'!$M112*I$12","v":0},{"$f":"'fnd base rates'!$M113*J$12","v":0},null,{"$f":"'fnd base rates'!$M114*L$12","v":0},{"$f":"'fnd base rates'!$M115*M$12","v":0},{"$f":"'fnd base rates'!$M116*N$12","v":0},{"$f":"'fnd base rates'!$M117*O$12","v":0},{"$f":"'fnd base rates'!$M118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,13)*Q$12","v":0},null,0]
[]
[12,"Total",null,{"$f":"SUM(D14:D24)","v":0},0,0,9805.5,{"$f":"SUM(H14:H24)","v":0},0,0,0,1231.4112660000001,0,0,0,0,0,null,{"$f":"SUM(S14:S24)","v":11036.911266000001}]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "]
[13,"Wage Adjustment Factor",null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,8)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"F O U N D A T I O N   T U I T I O N   R A T E",null,{"$f":"IF(S12=0,0,ROUND(S26/S12,0))","v":11037}]
[14,"Low Income Group",null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,9)","v":7}]
[]
["C A V E A T S",null,null,null,null,null,null,null,null,null,null,"English Learners as a % of Total Full Rate and Budget",null,null,null,null,null,null,{"$f":"SUM(N26:P26)/S26","v":0}]
["-  Charter schools do not send special education pupils to other districts or private programs.",null,null,null,null,null,null,null,null,null,null,"Economically Disadvantaged Proportion of Full Rate and Budget",null,null,null,null,null,null,{"$f":"Q26/S26","v":0}]
[" - The in-district special education increment uses an \"assumed\" enrollment percentage of 3.93."]
["-  Total foundation enrollment includes only the All Pupils section.  Special Population Increments enrollment has already been counted in All Pupils cohorts."]
["-  Pre-kindergarten and half-time kindergarten pupils count as one-half in totals for ELL, low income, and total foundation enrollment."]
["-  Each component of the foundation budget represents the enrollment on line 1 multiplied by the appropriate state-wide foundation allotment.  "]
["-  The wage adjustment factor is applied to the underlying base rates in all functions except instructional equipment, benefits, and special education.  "]
["-  October 2023 enrollment is being used to generate the FY25 rate.  "]

{"sheet":"abvfnd24","index":8,"n_rows":452,"n_cols":61,"rows_kept":452,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23 - RTHI","updated December 2022",null,null,"c70fy24_web","24 - Q4a projnss",null,null,null,null,null,null,"24 - Q2 pre chasum","24- Q2 projnss",34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,null,null,34]
[]
[]
["dec04 extract",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19," ",20,21,22,23," ",24,25,26,27,28,29,null,null,"Above NSS History",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,"School Committee",null,null,null,null,null,null,null,"Municipal",null,null,null,null,null,null,null,null,null,"spending",null,null,null,null,null,null,null,"FY24",null,null,null,null,null,null,null,"gov","hwm","Budget",null,null,null,null,null,null,null,null,"Neg",{"$f":"COUNTIF($AT$10:$AT$448,\"<0\")","v":70}]
[null,null,null,"Total","Sped","Sped","Sped Tuit","Sped","Sped","Sped","Sped","Total","Sped","Sped","Sped Tuit","Sped","Sped","Sped","Sped","count",null,"as % of",null,null,"FY24","above","amt of",null,"FY23","Budg NSS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pos",{"$f":"COUNTIF($AT$10:$AT$448,\">0\")","v":65}]
[null,null,null,"Retired","Tuition to","Tuition","Comm","Tuition","Tuition","Tuition","Tuition","Retired","Tuition to","Tuition","Comm","Tuition","Tuition","Tuition","Tuition","ret tchrs","TOTAL"," budgeted",null,"FY24","adj budgeted","found","sped/ret ins",null,"Budg NSS","as % of",null,null,"NSS","Above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY of",null,null,null,null,"Above"]
[null,null,null,"Teach Ins","Mass Schs","Sch Choice","Charter","HM Charter","out of State","Non Public","Collabs","Teach Ins","Mass Schs","Sch Choice","Charter","HM Charter","out of State","Non Public","Collabs","heath ins","spending","nss",null,"foundation","net school","nss","to remove",null,"as % of","Foundation","diff","Q2","Okay","Fnd %",null,null,null,null,null,null,null,null,null,null,null,"latest",null,"Δ in Fnd","Δ in Budg",null,null,null,null,null,"District",null,null,null,null,"Fnd %"]
["LEA","District","OP","J1111","F1124","F1125","F1126","F1127","F1129","F1130","F1131","J1154","F1167","F1168","F1169","F1170","F1172","F1173","F1174","x = yes","to remove","(18/21)","x","budget","spending","(21 - 20)","(19 * 22)","x","Foundation","(21 - 23)/20","(25-24)","FTE","1 = good","Used"," ","x","FY23Q4","PROJa","PROJb","PROJe/f","Q2","Q3","Q4",null,null,"diff",null,"budget over prior FY","NSS over prior FY","diff",null,null,null,null,"Change",null,"diff",null,null,"Used"]
[1,"ABINGTON",1,0,0,0,0,0,0,1990941,2196286,946163,17567,0,60764.9,0,0,0,0,"X",{"$f":"IF(OR(T10=\"X\",T10=\"X16\",T10=\"X17\"),SUM(D10:S10),\nIF(T10=\"x18\",SUM(D10:S10)-D10*0.7-L10*0.7,SUM(D10:S10)-D10-L10))","v":5211721.9000000004},{"$f":"IF(AND(C10=1,U10>0),U10/Y10*100,0)","v":14.67579073857166},null,31287579.078960005,35512375.399999999,{"$f":"IF(Y10-X10>0,Y10-X10,0)","v":4224796.3210399933},{"$f":"V10*0.01*Z10","v":620022.26720670355},null,{"$f":"VLOOKUP(A10,rate_abvfndOLD,29)","v":110.02818998238313},{"$f":"IFERROR(IF(C10=1,(Y10-AA10)/X10*100,0),\"\")","v":111.52142211046746},{"$f":"AD10-AC10","v":1.4932321280843297},56,1,{"$f":"IF(AG10=1,AD10,AC10)","v":111.52142211046746},null,null,110.02818998238313,109.91332575325292,110.02818998238313,110.02818998238313,110.02818998238313,111.52142211046746,{"$f":"AH10","v":111.52142211046746},null,null,{"$f":"+AQ10-AP10","v":0},null,{"$f":"IF(C10=1,IFERROR((X10-abvfnd23!X10)/abvfnd23!X10*100,\"\"),\"\")","v":5.8329607700471273},{"$f":"IF(C10=1,IFERROR((Y10-abvfnd23!Y10)/abvfnd23!Y10*100,\"\"),\"\")","v":7.5111564850973087},{"$f":"IFERROR(AW10-AV10,\"\")","v":1.6781957150501814},null,null,null,null,null,null,{"$f":"BF10-A10","v":-1},null,null,111.52142211046746,{"$f":"+BH10-AH10","v":0}]
[2,"ACTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(T11=\"X\",T11=\"X16\",T11=\"X17\"),SUM(D11:S11),\nIF(T11=\"x18\",SUM(D11:S11)-D11*0.7-L11*0.7,SUM(D11:S11)-D11-L11))","v":0},0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,{"$f":"AH11","v":0},null,null,{"$f":"+AQ11-AP11","v":0},null,{"$f":"IF(C11=1,IFERROR((X11-abvfnd23!X11)/abvfnd23!X11*100,\"\"),\"\")","v":""},{"$f":"IF(C11=1,IFERROR((Y11-abvfnd23!Y11)/abvfnd23!Y11*100,\"\"),\"\")","v":""},{"$f":"IFERROR(AW11-AV11,\"\")","v":""},null,null,null,null,"fy15",null,{"$f":"BF11-A11","v":-2},null,null,0,{"$f":"+BH11-AH11","v":0}]
[3,"ACUSHNET",1,0,557346,0,0,0,0,0,389688,297938,0,0,2237.62,0,0,0,0,"X",1247209.6200000001,7.3725233046667036,null,15911255.389999999,16916998,1005742.6100000013,74148.608307213246,null,113.5345143293151,105.85493714266119,-7.6795771866539155,3,1,105.85493714266119,null,null,113.5345143293151,116.47606216304824,116.45811270406253,113.5345143293151,113.5345143293151,105.85493714266119,105.85493714266119,null,null,0,null,{"$f":"IF(C12=1,IFERROR((X12-abvfnd23!X12)/abvfnd23!X12*100,\"\"),\"\")","v":10.410942543442467},{"$f":"IF(C12=1,IFERROR((Y12-abvfnd23!Y12)/abvfnd23!Y12*100,\"\"),\"\")","v":2.4926605799781987},{"$f":"IFERROR(AW12-AV12,\"\")","v":-7.9182819634642678},null,null,null,null,null,null,-3,null,null,105.85493714266119,0]
[4,"ADAMS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C13=1,IFERROR((X13-abvfnd23!X13)/abvfnd23!X13*100,\"\"),\"\")","v":""},{"$f":"IF(C13=1,IFERROR((Y13-abvfnd23!Y13)/abvfnd23!Y13*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-4,null,null,0,0]
[5,"AGAWAM",1,0,0,0,0,0,403608,1707161,466256,1598865,4266,82763,110131.77,0,0,0,0,"X",4373050.7699999996,6.3181920598571013,null,50397491.299999997,69213641,18816149.700000003,1188840.4763162259,null,142.70667584654427,134.97656087433816,-7.7301149722061098,66,0,142.70667584654427,null,null,142.70667584654427,142.64514128875553,142.70667584654427,142.70667584654427,135.21569372645342,142.70667584654427,142.70667584654427,null,null,0,null,{"$f":"IF(C14=1,IFERROR((X14-abvfnd23!X14)/abvfnd23!X14*100,\"\"),\"\")","v":8.4370747745265948},{"$f":"IF(C14=1,IFERROR((Y14-abvfnd23!Y14)/abvfnd23!Y14*100,\"\"),\"\")","v":2.3083162620507336},-6.1287585124758612,null,null,null,null,null,null,-5,null,null,142.70667584654427,0]
[6,"ALFORD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C15=1,IFERROR((X15-abvfnd23!X15)/abvfnd23!X15*100,\"\"),\"\")","v":""},{"$f":"IF(C15=1,IFERROR((Y15-abvfnd23!Y15)/abvfnd23!Y15*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-6,null,null,0,0]
[7,"AMESBURY",1,400345,105449,0,0,0,247799,1187044,722579,1640673,0,85241,124948.04,0,0,0,0,"X",4514078.04,11.598715623809806,null,24965747.029999997,38918775.030000001,13953028.000000004,1618372.0386305575,null,150.49883497130256,149.40631636837281,-1.0925186029297436,99,1,149.40631636837281,null,null,150.49883497130256,150.49860651388644,150.49883497130256,150.49883497130256,149.45703308987865,149.40631636837281,149.40631636837281,null,null,0,null,{"$f":"IF(C16=1,IFERROR((X16-abvfnd23!X16)/abvfnd23!X16*100,\"\"),\"\")","v":6.2134353347855091},{"$f":"IF(C16=1,IFERROR((Y16-abvfnd23!Y16)/abvfnd23!Y16*100,\"\"),\"\")","v":5.558214172608432},-0.65522116217707715,null,null,null,null,null,null,-7,null,null,149.40631636837281,0]
[8,"AMHERST",1,1550590,0,0,0,0,0,16661,0,0,0,122119,127034.95,0,0,0,0,"X",1816404.95,6.3335137447682932,null,14207190.940000001,28679261.199999999,14472070.259999998,916590.55906962429,null,200.77581807213085,195.41280720571754,-5.3630108664133047,72,1,195.41280720571754,null,null,200.77581807213085,203.45590273121778,200.77581807213085,200.77581807213085,195.36328285107396,195.41280720571754,195.41280720571754,null,null,0,null,{"$f":"IF(C17=1,IFERROR((X17-abvfnd23!X17)/abvfnd23!X17*100,\"\"),\"\")","v":5.7888946130846719},{"$f":"IF(C17=1,IFERROR((Y17-abvfnd23!Y17)/abvfnd23!Y17*100,\"\"),\"\")","v":2.6749239480708069},-3.113970665013865,null,null,null,null,null,null,-8,null,null,195.41280720571754,0]
[9,"ANDOVER",1,0,570332,0,0,0,179915,2623159,358689,2902499,12017,0,29450.26,0,0,0,0,"x18",4644311.96,3.8413357615484283,null,72244408.493600011,120903567.09999999,48659158.606399983,1869161.6608162124,null,170.08913507570495,164.76625377828211,-5.322881297422839,8,1,164.76625377828211,null,null,170.08913507570495,170.16808680021117,170.08932151346073,170.08913507570495,164.54418684955064,164.76589673987678,164.76625377828211,null,null,3.5703840532619324E-4,null,{"$f":"IF(C18=1,IFERROR((X18-abvfnd23!X18)/abvfnd23!X18*100,\"\"),\"\")","v":7.2551870932220988},{"$f":"IF(C18=1,IFERROR((Y18-abvfnd23!Y18)/abvfnd23!Y18*100,\"\"),\"\")","v":4.0845053639897637},-3.170681729232335,null,null,null,null,null,null,-9,null,null,164.76625377828211,0]
[10,"ARLINGTON",1,0,0,0,0,0,0,2237771,1408461,2952259,27104,0,29848.35,0,0,0,0,"X",6655443.3499999996,6.1403690974032719,null,74896748.635400012,108388327.223107,33491578.587706983,2056506.5418320908,null,143.22956672006308,141.97121052464098,-1.2583561954220954,18,1,141.97121052464098,null,null,143.22956672006308,142.02551133746658,142.02555993098667,143.22956672006308,143.22956672006308,141.97523786742349,141.97121052464098,null,null,-4.0273427825070485E-3,null,{"$f":"IF(C19=1,IFERROR((X19-abvfnd23!X19)/abvfnd23!X19*100,\"\"),\"\")","v":7.7699136152797426},{"$f":"IF(C19=1,IFERROR((Y19-abvfnd23!Y19)/abvfnd23!Y19*100,\"\"),\"\")","v":6.6734886436979908},-1.0964249715817518,null,null,null,null,null,null,-10,null,null,141.97121052464098,0]
[11,"ASHBURNHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C20=1,IFERROR((X20-abvfnd23!X20)/abvfnd23!X20*100,\"\"),\"\")","v":""},{"$f":"IF(C20=1,IFERROR((Y20-abvfnd23!Y20)/abvfnd23!Y20*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-11,null,null,0,0]
[12,"ASHBY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C21=1,IFERROR((X21-abvfnd23!X21)/abvfnd23!X21*100,\"\"),\"\")","v":""},{"$f":"IF(C21=1,IFERROR((Y21-abvfnd23!Y21)/abvfnd23!Y21*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-12,null,null,0,0]
[13,"ASHFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,245151,357690,112539,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C22=1,IFERROR((X22-abvfnd23!X22)/abvfnd23!X22*100,\"\"),\"\")","v":""},{"$f":"IF(C22=1,IFERROR((Y22-abvfnd23!Y22)/abvfnd23!Y22*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-13,null,null,0,0]
[14,"ASHLAND",1,0,0,0,0,0,0,0,0,926506,11033,25798,2393.86,0,0,0,0,"X",965730.86,2.1277765640073492,null,36758230.609999992,45386854.82,8628624.2100000083,183597.84373664446,null,124.42047703191473,122.97451815856968,-1.4459588733450488,1,1,122.97451815856968,null,null,124.42047703191473,124.42557749718507,124.42048253817606,124.42047703191473,122.91903609267368,122.97449944338197,122.97451815856968,null,null,1.8715187707130099E-5,null,{"$f":"IF(C23=1,IFERROR((X23-abvfnd23!X23)/abvfnd23!X23*100,\"\"),\"\")","v":8.2963858790420613},{"$f":"IF(C23=1,IFERROR((Y23-abvfnd23!Y23)/abvfnd23!Y23*100,\"\"),\"\")","v":5.597215738689151},-2.6991701403529103,null,null,null,null,null,null,-14,null,null,122.97451815856968,0]
[15,"ATHOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,796.80799999999999,796.80799999999999,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C24=1,IFERROR((X24-abvfnd23!X24)/abvfnd23!X24*100,\"\"),\"\")","v":""},{"$f":"IF(C24=1,IFERROR((Y24-abvfnd23!Y24)/abvfnd23!Y24*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-15,null,null,0,0]
[16,"ATTLEBORO",1,0,0,0,0,0,0,1843840,1100000,698948.55,26968,198605,274239.84000000003,0,0,0,0,"X",4142601.3899999997,4.2182437858568091,null,97105120.719999999,98206779.890000001,1101659.1700000018,46470.66947984678,null,102.14032139461695,101.08664557821081,-1.0536758164061411,209,1,101.08664557821081,null,null,102.14032139461695,102.46726664061954,102.15230078681878,102.14032139461695,101.4673686113149,101.09742805332425,101.08664557821081,null,null,-1.0782475113444434E-2,null,{"$f":"IF(C25=1,IFERROR((X25-abvfnd23!X25)/abvfnd23!X25*100,\"\"),\"\")","v":8.7270294285765626},{"$f":"IF(C25=1,IFERROR((Y25-abvfnd23!Y25)/abvfnd23!Y25*100,\"\"),\"\")","v":7.5493804048380646},-1.177649023738498,null,null,null,null,null,null,-16,null,null,101.08664557821081,0]
[17,"AUBURN",1,0,0,0,0,0,0,162200.09,310194.94,2451293.9500000002,7963,8813,9127.7900000000009,0,0,0,0,"X",2949592.7700000005,7.6489362574855777,null,32176028.359999999,38562130.350000001,6386101.9900000021,488468.87055311818,null,122.19790966458241,118.3292762346598,-3.8686334299226104,6,1,118.3292762346598,null,null,122.19790966458241,122.34755747852917,122.19821877609043,122.19790966458241,118.3863912895464,118.3292762346598,118.3292762346598,null,null,0,null,{"$f":"IF(C26=1,IFERROR((X26-abvfnd23!X26)/abvfnd23!X26*100,\"\"),\"\")","v":6.3577180154197288},{"$f":"IF(C26=1,IFERROR((Y26-abvfnd23!Y26)/abvfnd23!Y26*100,\"\"),\"\")","v":2.6786497910339873},-3.6790682243857415,null,null,null,null,null,null,-17,null,null,118.3292762346598,0]
[18,"AVON",1,0,0,0,0,0,0,146501,76042,458018,0,7175,37599.94,0,0,0,0,"X",725335.94,5.6385395300183276,null,9536788.9200000018,12863897.4,3327108.4799999986,187600.32685139184,null,148.41224465347256,132.91997106661984,-15.492273586852718,12,1,132.91997106661984,null,null,148.41224465347256,148.41041055606965,148.41224465347256,148.41224465347256,134.93774249643349,132.96053292263844,132.91997106661984,null,null,-4.0561856018598519E-2,null,{"$f":"IF(C27=1,IFERROR((X27-abvfnd23!X27)/abvfnd23!X27*100,\"\"),\"\")","v":15.050197728220191},{"$f":"IF(C27=1,IFERROR((Y27-abvfnd23!Y27)/abvfnd23!Y27*100,\"\"),\"\")","v":2.2094342306665182},-12.840763497553672,null,null,null,null,null,null,-18,null,null,132.91997106661984,0]
[19,"AYER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C28=1,IFERROR((X28-abvfnd23!X28)/abvfnd23!X28*100,\"\"),\"\")","v":""},{"$f":"IF(C28=1,IFERROR((Y28-abvfnd23!Y28)/abvfnd23!Y28*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy12",null,-19,null,null,0,0]
[20,"BARNSTABLE",1,0,1771365,0,0,0,0,0,0,4019976.94,12214,202188,469382.9,0,0,0,0,"x18",3661142.9819999998,3.6969441776751109,null,84542110.140000001,99031600.317600012,14489490.177600011,535668.36349559063,null,123.06920609961938,116.50517332841252,-6.564032771206854,371,1,116.50517332841252,null,null,123.06920609961938,123.01953431183479,123.06920609961938,123.06920609961938,116.23235689434537,116.50517332841252,116.50517332841252,null,null,0,null,{"$f":"IF(C29=1,IFERROR((X29-abvfnd23!X29)/abvfnd23!X29*100,\"\"),\"\")","v":11.835910255889962},{"$f":"IF(C29=1,IFERROR((Y29-abvfnd23!Y29)/abvfnd23!Y29*100,\"\"),\"\")","v":5.1346521255988886},-6.7012581302910732,null,null,null,null,null,null,-20,null,null,116.50517332841252,0]
[21,"BARRE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C30=1,IFERROR((X30-abvfnd23!X30)/abvfnd23!X30*100,\"\"),\"\")","v":""},{"$f":"IF(C30=1,IFERROR((Y30-abvfnd23!Y30)/abvfnd23!Y30*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-21,null,null,0,0]
[22,"BECKET",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,261641.76000000004,266284,4642.2399999999616,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C31=1,IFERROR((X31-abvfnd23!X31)/abvfnd23!X31*100,\"\"),\"\")","v":""},{"$f":"IF(C31=1,IFERROR((Y31-abvfnd23!Y31)/abvfnd23!Y31*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-22,null,null,0,0]
[23,"BEDFORD",1,0,13236,0,0,0,0,1993653,1051908,1035794,17893,0,0,0,0,0,0,"X",4112484,7.602390034350921,null,33265363.043120004,54094620,20829256.956879996,1583521.3551191909,null,156.73885788509776,157.85517980613542,1.1163219210376667,0,1,157.85517980613542,null,null,156.73885788509776,158.13824759953573,156.73885788509776,156.73885788509776,156.73885788509776,157.85517980613542,157.85517980613542,null,null,0,null,{"$f":"IF(C32=1,IFERROR((X32-abvfnd23!X32)/abvfnd23!X32*100,\"\"),\"\")","v":3.1594297818664865},{"$f":"IF(C32=1,IFERROR((Y32-abvfnd23!Y32)/abvfnd23!Y32*100,\"\"),\"\")","v":3.8185053272253149},0.6590755453588284,null,null,null,null,null,null,-23,null,null,157.85517980613542,0]
[24,"BELCHERTOWN",1,0,75160,26134,0,0,0,0,0,0,0,189185,41318.69,0,0,0,0,"X",331797.69,1.0018060775076369,null,27713334.379999995,33119951.800000001,5406617.4200000055,54163.821901146657,null,125.79105623870983,119.31363986991614,-6.4774163687936834,35,1,119.31363986991614,null,null,125.79105623870983,125.8417683558324,125.79196333207531,125.79105623870983,119.08895013640068,119.31017982537145,119.31363986991614,null,null,3.4600445446955064E-3,null,{"$f":"IF(C33=1,IFERROR((X33-abvfnd23!X33)/abvfnd23!X33*100,\"\"),\"\")","v":5.0376215088131246},{"$f":"IF(C33=1,IFERROR((Y33-abvfnd23!Y33)/abvfnd23!Y33*100,\"\"),\"\")","v":-0.49597850725052728},-5.5336000160636516,null,null,null,null,null,null,-24,null,null,119.31363986991614,0]
[25,"BELLINGHAM",1,0,401630,0,0,0,245066,896566,739774,597751,0,68758,242493.3,0,0,0,0,"x18",2773612.5999999996,6.6252742261901281,null,29660512.23,41864117.700000003,12203605.470000003,808522.3278698388,null,142.50936234948156,138.41836261547991,-4.090999734001656,181,1,138.41836261547991,null,null,142.50936234948156,142.50574275683525,142.50936234948156,142.50936234948156,142.50936234948156,138.41836261547991,138.41836261547991,null,null,0,null,{"$f":"IF(C34=1,IFERROR((X34-abvfnd23!X34)/abvfnd23!X34*100,\"\"),\"\")","v":9.7887240257963377},{"$f":"IF(C34=1,IFERROR((Y34-abvfnd23!Y34)/abvfnd23!Y34*100,\"\"),\"\")","v":6.4959834684627848},-3.2927405573335529,null,null,null,null,null,null,-25,null,null,138.41836261547991,0]
[26,"BELMONT",1,0,47250,0,0,0,158414,4598686,4472993,187440,27991,0,12649.63,0,0,0,0,"x18",9374215.6300000008,11.956514041402505,null,57423975.883839987,78402581.200000003,20978605.316160016,2508309.8903170847,null,135.61391654734086,132.16477985294077,-3.4491366944000958,7,1,132.16477985294077,null,null,135.61391654734086,135.58927732884479,135.61391654734086,135.61391654734086,132.11860333766799,132.16477985294077,132.16477985294077,null,null,0,null,{"$f":"IF(C35=1,IFERROR((X35-abvfnd23!X35)/abvfnd23!X35*100,\"\"),\"\")","v":7.8261341031584521},{"$f":"IF(C35=1,IFERROR((Y35-abvfnd23!Y35)/abvfnd23!Y35*100,\"\"),\"\")","v":6.2930444009597633},-1.5330897021986889,null,null,null,null,null,null,-26,null,null,132.16477985294077,0]
[27,"BERKLEY",1,0,0,0,0,0,0,0,180000,176995,0,12092,0,0,0,0,0,"X",369087,3.6142613926687153,null,8929788.1399999987,10211962,1282173.8600000013,46341.114808870268,null,116.75106529842967,113.83944082228956,-2.9116244761401049,0,1,113.83944082228956,null,null,116.75106529842967,112.57794954363145,112.44250391944313,116.75106529842967,113.6255347473617,113.83944082228956,113.83944082228956,null,null,0,null,{"$f":"IF(C36=1,IFERROR((X36-abvfnd23!X36)/abvfnd23!X36*100,\"\"),\"\")","v":3.817344336992802},{"$f":"IF(C36=1,IFERROR((Y36-abvfnd23!Y36)/abvfnd23!Y36*100,\"\"),\"\")","v":1.1850111264134042},-2.6323332105793975,null,null,null,null,"fy12",null,-27,null,null,113.83944082228956,0]
[28,"BERLIN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C37=1,IFERROR((X37-abvfnd23!X37)/abvfnd23!X37*100,\"\"),\"\")","v":""},{"$f":"IF(C37=1,IFERROR((Y37-abvfnd23!Y37)/abvfnd23!Y37*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy20",null,-28,null,null,0,0]
[29,"BERNARDSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,335648.23,335648.23,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C38=1,IFERROR((X38-abvfnd23!X38)/abvfnd23!X38*100,\"\"),\"\")","v":""},{"$f":"IF(C38=1,IFERROR((Y38-abvfnd23!Y38)/abvfnd23!Y38*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-29,null,null,0,0]
[30,"BEVERLY",1,0,0,0,0,0,0,2453303.98,1395352.02,2387742,3184,149889,25194.68,0,0,0,0,"X",6414665.6799999997,8.4931135160219267,null,61798815.259999998,75527845.799999997,13729030.539999999,1166022.1484115182,null,122.16772808436667,120.32888225888053,-1.8388458254861462,17,1,120.32888225888053,null,null,122.16772808436667,122.80339562222451,122.80339499548791,122.16772808436667,118.58015676830722,120.32539957372035,120.32888225888053,null,null,3.4826851601792441E-3,null,{"$f":"IF(C39=1,IFERROR((X39-abvfnd23!X39)/abvfnd23!X39*100,\"\"),\"\")","v":5.4397043892558008},{"$f":"IF(C39=1,IFERROR((Y39-abvfnd23!Y39)/abvfnd23!Y39*100,\"\"),\"\")","v":3.3286046527796822},-2.1110997364761186,null,null,null,null,null,null,-30,null,null,120.32888225888053,0]
[31,"BILLERICA",1,0,0,0,0,0,0,0,0,3254963.77,24802,0,124305.02,0,0,0,0,"X",3404070.79,3.7382916770174504,null,63590856.680000007,91059528.900000006,27468672.219999999,1026859.0873874645,null,144.88459106998013,141.58115570870862,-3.3034353612715108,90,0,144.88459106998013,null,null,144.88459106998013,144.85217747791714,144.88459106998013,144.88459106998013,144.88459106998013,144.88459106998013,144.88459106998013,null,null,0,null,{"$f":"IF(C40=1,IFERROR((X40-abvfnd23!X40)/abvfnd23!X40*100,\"\"),\"\")","v":10.198307875911542},{"$f":"IF(C40=1,IFERROR((Y40-abvfnd23!Y40)/abvfnd23!Y40*100,\"\"),\"\")","v":5.9505046852623744},-4.2478031906491678,null,null,null,null,null,null,-31,null,null,144.88459106998013,0]
[32,"BLACKSTONE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,393567.83999999997,432068,38500.160000000033,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C41=1,IFERROR((X41-abvfnd23!X41)/abvfnd23!X41*100,\"\"),\"\")","v":""},{"$f":"IF(C41=1,IFERROR((Y41-abvfnd23!Y41)/abvfnd23!Y41*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-32,null,null,0,0]
[33,"BLANDFORD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,245151,245151,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C42=1,IFERROR((X42-abvfnd23!X42)/abvfnd23!X42*100,\"\"),\"\")","v":""},{"$f":"IF(C42=1,IFERROR((Y42-abvfnd23!Y42)/abvfnd23!Y42*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-33,null,null,0,0]
[34,"BOLTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,848.40000000000009,848.40000000000009,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C43=1,IFERROR((X43-abvfnd23!X43)/abvfnd23!X43*100,\"\"),\"\")","v":""},{"$f":"IF(C43=1,IFERROR((Y43-abvfnd23!Y43)/abvfnd23!Y43*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-34,null,null,0,0]
[35,"BOSTON",1,0,297219.496091465,0,0,7619188,8526755.27977328,7430886.87776078,1162522.34637446,37911084.240000002,680780,0,19655628.870008901,0,0,0,0,"x18",56746306.142008901,3.717143266965651,null,1095713386.0691998,1526610681.0118084,430897294.94260859,16017069.786496297,null,141.50592343186904,137.86393690456481,-3.6419865273042262,10270,1,137.86393690456481,null,null,141.50592343186904,141.69197758480368,141.50592343186904,141.50592343186904,141.50592343186904,137.86393690456481,137.86393690456481,null,null,0,null,{"$f":"IF(C44=1,IFERROR((X44-abvfnd23!X44)/abvfnd23!X44*100,\"\"),\"\")","v":8.1977373866931007},{"$f":"IF(C44=1,IFERROR((Y44-abvfnd23!Y44)/abvfnd23!Y44*100,\"\"),\"\")","v":5.1093170533210595},-3.0884203333720412,null,null,null,null,null,null,-35,null,null,137.86393690456481,0]
[36,"BOURNE",1,0,27975,0,0,0,0,197602,236902,1416351,0,110175,178572.52,0,0,0,0,"x18",1176131.82,3.4394633651891855,null,22858350.509999994,34195212.890000001,11336862.380000006,389927.22832201497,null,147.31640164887571,147.89031101298829,0.57390936411258053,110,1,147.89031101298829,null,null,147.31640164887571,147.50887260671459,147.32771390553188,147.31640164887571,146.78051301173301,147.89031101298829,147.89031101298829,null,null,0,null,{"$f":"IF(C45=1,IFERROR((X45-abvfnd23!X45)/abvfnd23!X45*100,\"\"),\"\")","v":4.5892913983479948},{"$f":"IF(C45=1,IFERROR((Y45-abvfnd23!Y45)/abvfnd23!Y45*100,\"\"),\"\")","v":4.8552603022901666},0.26596890394217176,null,null,null,null,null,null,-36,null,null,147.89031101298829,0]
[37,"BOXBOROUGH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,107478.84312000001,123583.25,16104.406879999995,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C46=1,IFERROR((X46-abvfnd23!X46)/abvfnd23!X46*100,\"\"),\"\")","v":""},{"$f":"IF(C46=1,IFERROR((Y46-abvfnd23!Y46)/abvfnd23!Y46*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy15",null,-37,null,null,0,0]
[38,"BOXFORD",1,416740,70000,0,0,0,0,108011,2033,133474,0,0,1347.71,0,0,0,0,"X",731605.71,4.9684463335923024,null,8528050.2678800002,14725040,6196989.7321199998,307894.10913860757,null,168.75321543435365,169.05559228657515,0.30237685222149935,1,1,169.05559228657515,null,null,168.75321543435365,168.76009125565682,168.75322731837673,168.75321543435365,169.14789835257506,169.05559228657515,169.05559228657515,null,null,0,null,{"$f":"IF(C47=1,IFERROR((X47-abvfnd23!X47)/abvfnd23!X47*100,\"\"),\"\")","v":5.2048110770661111},{"$f":"IF(C47=1,IFERROR((Y47-abvfnd23!Y47)/abvfnd23!Y47*100,\"\"),\"\")","v":4.746378618873476},-0.45843245819263512,null,null,null,null,null,null,-38,null,null,169.05559228657515,0]
[39,"BOYLSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",0,0,null,377077.07999999996,450874.05,73796.97000000003,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C48=1,IFERROR((X48-abvfnd23!X48)/abvfnd23!X48*100,\"\"),\"\")","v":""},{"$f":"IF(C48=1,IFERROR((Y48-abvfnd23!Y48)/abvfnd23!Y48*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy20",null,-39,null,null,0,0]
[40,"BRAINTREE",1,0,0,0,0,0,0,2701133,2203918,3121140.43,4600,0,35158.9,0,0,0,0,"x18",5881152.0290000001,6.3261498681406332,null,72501248.639650002,92965739.850999996,20464491.211349994,1294614.3837824692,null,123.88641184404838,126.4407540383846,2.5543421943362148,26,1,126.4407540383846,null,null,123.88641184404838,123.86055755908612,123.88641184404838,123.88641184404838,125.935368260827,126.4407540383846,126.4407540383846,null,null,0,null,{"$f":"IF(C49=1,IFERROR((X49-abvfnd23!X49)/abvfnd23!X49*100,\"\"),\"\")","v":6.1371922885330239},{"$f":"IF(C49=1,IFERROR((Y49-abvfnd23!Y49)/abvfnd23!Y49*100,\"\"),\"\")","v":8.5543560114592889},2.417163722926265,null,null,null,null,null,null,-40,null,null,126.4407540383846,0]
[41,"BREWSTER",1,0,293085,0,0,0,0,0,439,327944.02,0,0,0,0,0,0,0,"x18",391907.20600000001,3.6836714165379854,null,5743102.1100000003,10639038.114,4895936.0039999997,180350.19515134004,null,175.59113763812198,182.10868827558872,6.5175506374667407,0,1,182.10868827558872,null,null,175.59113763812198,175.59113062490891,175.59113763812198,175.59113763812198,181.73741000891064,182.10868827558872,182.10868827558872,null,null,0,null,{"$f":"IF(C50=1,IFERROR((X50-abvfnd23!X50)/abvfnd23!X50*100,\"\"),\"\")","v":2.9123783821933524},{"$f":"IF(C50=1,IFERROR((Y50-abvfnd23!Y50)/abvfnd23!Y50*100,\"\"),\"\")","v":6.7327756148614473},3.8203972326680948,null,null,null,null,null,null,-41,null,null,182.10868827558872,0]
[42,"BRIDGEWATER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,228660.24000000002,2165404,1936743.76,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C51=1,IFERROR((X51-abvfnd23!X51)/abvfnd23!X51*100,\"\"),\"\")","v":""},{"$f":"IF(C51=1,IFERROR((Y51-abvfnd23!Y51)/abvfnd23!Y51*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-42,null,null,0,0]
[43,"BRIMFIELD",1,0,241050,0,0,0,0,49545,800,42055,0,0,4548.6000000000004,0,0,0,0,"x18",308560.09999999998,6.6987675951955321,null,3511281.75,4606221.9000000004,1094940.1500000004,73347.495954985367,null,140.87767422029228,129.09457932406065,-11.783094896231631,4,1,129.09457932406065,null,null,140.87767422029228,140.87662844807141,140.87767422029228,140.87767422029228,129.52240174177746,129.09944389581031,129.09457932406065,null,null,-4.8645717496640373E-3,null,{"$f":"IF(C52=1,IFERROR((X52-abvfnd23!X52)/abvfnd23!X52*100,\"\"),\"\")","v":12.034688886941209},{"$f":"IF(C52=1,IFERROR((Y52-abvfnd23!Y52)/abvfnd23!Y52*100,\"\"),\"\")","v":1.5761869230971626},-10.458501963844046,null,null,null,null,null,null,-43,null,null,129.09457932406065,0]
[44,"BROCKTON",1,0,0,0,0,0,0,7250400,2625000,8513508,92431,167817,2131608.08,0,0,0,0,"X17",20780764.079999998,6.6171204484501605,null,295646847.72000003,314045425.67858499,18398577.958584964,1217456.0643215696,null,103.48764365547041,105.81136650932102,2.3237228538506116,1634,0,103.48764365547041,null,null,103.48764365547041,101.73906230817566,101.74311669289717,103.48764365547041,103.48764365547041,103.48764365547041,103.48764365547041,null,null,0,null,{"$f":"IF(C53=1,IFERROR((X53-abvfnd23!X53)/abvfnd23!X53*100,\"\"),\"\")","v":7.0211140846889624},{"$f":"IF(C53=1,IFERROR((Y53-abvfnd23!Y53)/abvfnd23!Y53*100,\"\"),\"\")","v":9.6233008613734921},2.6021867766845297,null,null,null,null,null,null,-44,null,null,103.48764365547041,0]
[45,"BROOKFIELD",1,0,190100,0,0,0,0,0,83965,42771.18,0,53797,6332.2,0,0,0,0,"x18",347025.554,8.5205314658389852,null,3240938.5500000003,4072815.8259999999,831877.27599999961,70880.365058744195,null,125.21223210788381,123.48075716959383,-1.7314749382899777,4,1,123.48075716959383,null,null,125.21223210788381,125.11365204950786,125.21223210788381,125.21223210788381,124.39761144957697,123.49479373848848,123.48075716959383,null,null,-1.4036568894653101E-2,null,{"$f":"IF(C54=1,IFERROR((X54-abvfnd23!X54)/abvfnd23!X54*100,\"\"),\"\")","v":9.8593664636301988},{"$f":"IF(C54=1,IFERROR((Y54-abvfnd23!Y54)/abvfnd23!Y54*100,\"\"),\"\")","v":8.8140542892900893},-1.0453121743401095,null,null,null,null,null,null,-45,null,null,123.48075716959383,0]
[46,"BROOKLINE",1,0,0,0,0,0,104175,4060633,0,2702438.5674000001,53668,0,9457.77,0,0,0,0,"x18",5038665.3402199997,2.8903465505290677,null,89394640.063260004,174327377.43152943,84932737.368269429,2454850.4447936881,null,202.41465845269008,192.26267577688142,-10.151982675808654,1,1,192.26267577688142,null,null,202.41465845269008,202.44216307505357,202.41465845269008,202.41465845269008,192.00275597795476,192.26263830700108,192.26267577688142,null,null,3.7469880339813244E-5,null,{"$f":"IF(C55=1,IFERROR((X55-abvfnd23!X55)/abvfnd23!X55*100,\"\"),\"\")","v":8.6797107013915777},{"$f":"IF(C55=1,IFERROR((Y55-abvfnd23!Y55)/abvfnd23!Y55*100,\"\"),\"\")","v":2.6585768868664683},-6.0211338145251094,null,null,null,null,null,null,-46,null,null,192.26267577688142,0]
[47,"BUCKLAND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,40806,24315.239999999998,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C56=1,IFERROR((X56-abvfnd23!X56)/abvfnd23!X56*100,\"\"),\"\")","v":""},{"$f":"IF(C56=1,IFERROR((Y56-abvfnd23!Y56)/abvfnd23!Y56*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-47,null,null,0,0]
[48,"BURLINGTON",1,0,0,0,0,0,0,3935857,2353480,2968676,7893,73331,3290.14,0,0,0,0,"X",9342527.1400000006,10.590558237273726,null,46103747.98904001,88215625,42111877.01095999,4459882.8596548038,null,180.9243679505129,181.66796799309245,0.74360004257954415,2,1,181.66796799309245,null,null,180.9243679505129,181.07158038143021,180.92449241612894,180.9243679505129,181.65619876600977,181.66795979722056,181.66796799309245,null,null,8.1958718851637968E-6,null,{"$f":"IF(C57=1,IFERROR((X57-abvfnd23!X57)/abvfnd23!X57*100,\"\"),\"\")","v":4.3823788685965912},{"$f":"IF(C57=1,IFERROR((Y57-abvfnd23!Y57)/abvfnd23!Y57*100,\"\"),\"\")","v":5.2196192058370219},0.83724033724043068,null,null,null,null,null,null,-48,null,null,181.66796799309245,0]
[49,"CAMBRIDGE",1,0,0,0,0,0,0,6715537,0,5756287.6600000001,102324,0,1656061.61,0,0,0,0,"X",14230210.27,5.4315264929554887,null,112732473.50964999,261992835.50317052,149260361.99352053,8107116.105159333,null,226.33381903386584,225.21081237189242,-1.1230066619734203,483,1,225.21081237189242,null,null,226.33381903386584,226.33248347701178,226.33381903386584,226.33381903386584,225.48132327306391,225.21081237189242,225.21081237189242,null,null,0,null,{"$f":"IF(C58=1,IFERROR((X58-abvfnd23!X58)/abvfnd23!X58*100,\"\"),\"\")","v":6.4153480264197231},{"$f":"IF(C58=1,IFERROR((Y58-abvfnd23!Y58)/abvfnd23!Y58*100,\"\"),\"\")","v":5.4044043925644356},-1.0109436338552875,null,null,null,null,null,null,-49,null,null,225.21081237189242,0]
[50,"CANTON",1,0,0,0,0,0,0,1974307,1418896,2025797,0,0,30709.21,0,0,0,0,"X",5449709.21,8.6030251637484589,null,43350134.769279994,63346428.799999997,19996294.030720003,1720286.207279973,null,145.60888917930052,142.15905653052616,-3.4498326487743611,17,1,142.15905653052616,null,null,145.60888917930052,145.68219922172105,145.6093362261806,145.60888917930052,142.22808018054855,142.15947336044431,142.15905653052616,null,null,-4.1682991815150672E-4,null,{"$f":"IF(C59=1,IFERROR((X59-abvfnd23!X59)/abvfnd23!X59*100,\"\"),\"\")","v":5.8321213174068953},{"$f":"IF(C59=1,IFERROR((Y59-abvfnd23!Y59)/abvfnd23!Y59*100,\"\"),\"\")","v":3.2419294317910623},-2.590191885615833,null,null,null,null,null,null,-50,null,null,142.15905653052616,0]
[51,"CARLISLE",1,0,0,0,0,0,0,207480,0,373379,0,0,0,0,0,0,0,"X",580859,4.2577613237947078,null,6639945.1630799994,13642357,7002411.8369200006,298145.98292520235,null,198.84383857259121,200.96869310416054,2.1248545315693264,0,1,200.96869310416054,null,null,198.84383857259121,198.84383857259121,198.84383857259121,198.84383857259121,200.96869310416054,200.96869310416054,200.96869310416054,null,null,0,null,{"$f":"IF(C60=1,IFERROR((X60-abvfnd23!X60)/abvfnd23!X60*100,\"\"),\"\")","v":3.4236262633614913},{"$f":"IF(C60=1,IFERROR((Y60-abvfnd23!Y60)/abvfnd23!Y60*100,\"\"),\"\")","v":3.7886191096155484},0.36499284625405704,null,null,null,null,null,null,-51,null,null,200.96869310416054,0]
[52,"CARVER",1,47000,0,0,0,0,0,995591,679541,978524,0,0,91612.78,0,0,0,0,"X",2792268.78,9.362597910421286,null,21283331.499319997,29823653.719999999,8540322.2206800021,799596.02977663069,null,139.78380954007878,136.36989909756699,-3.4139104425117921,71,1,136.36989909756699,null,null,139.78380954007878,139.78260305063372,139.78380954007878,139.78380954007878,136.37659170626839,136.36989909756699,136.36989909756699,null,null,0,null,{"$f":"IF(C61=1,IFERROR((X61-abvfnd23!X61)/abvfnd23!X61*100,\"\"),\"\")","v":7.8144987715006593},{"$f":"IF(C61=1,IFERROR((Y61-abvfnd23!Y61)/abvfnd23!Y61*100,\"\"),\"\")","v":5.3511206732993157},-2.4633780982013436,null,null,null,null,null,null,-52,null,null,136.36989909756699,0]
[53,"CHARLEMONT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,131926.08000000002,213216,81289.919999999984,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C62=1,IFERROR((X62-abvfnd23!X62)/abvfnd23!X62*100,\"\"),\"\")","v":""},{"$f":"IF(C62=1,IFERROR((Y62-abvfnd23!Y62)/abvfnd23!Y62*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-53,null,null,0,0]
[54,"CHARLTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25000,25000,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C63=1,IFERROR((X63-abvfnd23!X63)/abvfnd23!X63*100,\"\"),\"\")","v":""},{"$f":"IF(C63=1,IFERROR((Y63-abvfnd23!Y63)/abvfnd23!Y63*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-54,null,null,0,0]
[55,"CHATHAM",0,0,0,0,0,0,0,0,0,196027,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C64=1,IFERROR((X64-abvfnd23!X64)/abvfnd23!X64*100,\"\"),\"\")","v":""},{"$f":"IF(C64=1,IFERROR((Y64-abvfnd23!Y64)/abvfnd23!Y64*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy13",null,-55,null,null,0,0]
[56,"CHELMSFORD",1,0,0,0,0,0,0,1624845,2554741,2299990,15383,88859,117277.65,0,0,0,0,"X",6701095.6500000004,7.9621429378002668,null,63812307.760000005,84161961.200000003,20349653.439999998,1620268.4942397887,null,132.84259615531775,129.35074063800042,-3.4918555173173331,101,1,129.35074063800042,null,null,132.84259615531775,133.10178267344966,132.84754428733649,132.84259615531775,129.49892359034342,129.35074063800042,129.35074063800042,null,null,0,null,{"$f":"IF(C65=1,IFERROR((X65-abvfnd23!X65)/abvfnd23!X65*100,\"\"),\"\")","v":7.5411017325278991},{"$f":"IF(C65=1,IFERROR((Y65-abvfnd23!Y65)/abvfnd23!Y65*100,\"\"),\"\")","v":4.9344054282907006},-2.6066963042371984,null,null,null,null,null,null,-56,null,null,129.35074063800042,0]
[57,"CHELSEA",1,2028527,500000,0,0,0,0,4764000,6824159,12260,19110,0,1295210.8400000001,0,0,0,0,"X",15443266.84,10.9081068571865,null,138863180.45907998,141576050.19999999,2712869.7409200072,295922.73023583298,null,102.16752290744108,101.74052401989768,-0.4269988875434052,901,1,101.74052401989768,null,null,102.16752290744108,102.89545574634327,102.16752290744108,102.16752290744108,102.16752290744108,101.74052401989768,101.74052401989768,null,null,0,null,{"$f":"IF(C66=1,IFERROR((X66-abvfnd23!X66)/abvfnd23!X66*100,\"\"),\"\")","v":11.007344258306667},{"$f":"IF(C66=1,IFERROR((Y66-abvfnd23!Y66)/abvfnd23!Y66*100,\"\"),\"\")","v":10.453313457514286},-0.55403080079238087,null,null,null,null,null,null,-57,null,null,101.74052401989768,0]
[58,"CHESHIRE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32981.520000000004,32982,0.47999999999592546,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C67=1,IFERROR((X67-abvfnd23!X67)/abvfnd23!X67*100,\"\"),\"\")","v":""},{"$f":"IF(C67=1,IFERROR((Y67-abvfnd23!Y67)/abvfnd23!Y67*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-58,null,null,0,0]
[59,"CHESTER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,98944.56,154400,55455.44,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C68=1,IFERROR((X68-abvfnd23!X68)/abvfnd23!X68*100,\"\"),\"\")","v":""},{"$f":"IF(C68=1,IFERROR((Y68-abvfnd23!Y68)/abvfnd23!Y68*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-59,null,null,0,0]
[60,"CHESTERFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,294623.28000000003,398550,103926.71999999997,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C69=1,IFERROR((X69-abvfnd23!X69)/abvfnd23!X69*100,\"\"),\"\")","v":""},{"$f":"IF(C69=1,IFERROR((Y69-abvfnd23!Y69)/abvfnd23!Y69*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-60,null,null,0,0]
[61,"CHICOPEE",1,0,3000000,0,0,0,0,0,0,2770743,31063,296842,423398.43,0,0,0,0,"X",6522046.4299999997,5.1607738386806439,null,122693363.2,126377296,3683932.799999997,190119.44017697519,null,104.23697788290931,102.8475976765979,-1.3893802063114151,357,1,102.8475976765979,null,null,104.23697788290931,104.163792033381,104.23697788290931,104.23697788290931,79.356068352707709,102.8475976765979,102.8475976765979,null,null,0,null,{"$f":"IF(C70=1,IFERROR((X70-abvfnd23!X70)/abvfnd23!X70*100,\"\"),\"\")","v":8.6806839071718578},{"$f":"IF(C70=1,IFERROR((Y70-abvfnd23!Y70)/abvfnd23!Y70*100,\"\"),\"\")","v":7.1601836101013259},-1.5205002970705319,null,null,null,null,null,null,-61,null,null,102.8475976765979,0]
[62,"CHILMARK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C71=1,IFERROR((X71-abvfnd23!X71)/abvfnd23!X71*100,\"\"),\"\")","v":""},{"$f":"IF(C71=1,IFERROR((Y71-abvfnd23!Y71)/abvfnd23!Y71*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-62,null,null,0,0]
[63,"CLARKSBURG",1,108526,0,0,0,0,0,296450,0,0,0,16720,3064.74,0,0,0,0,"x18",348792.54,10.431977321544739,null,2395286.75,3343494.04,948207.29,98916.769454033958,null,118.77112085758006,135.4567368832131,16.685616025633038,3,1,135.4567368832131,null,null,118.77112085758006,132.33356625735246,132.33356625735246,118.77112085758006,136.11157028006684,135.4567368832131,135.4567368832131,null,null,0,null,{"$f":"IF(C72=1,IFERROR((X72-abvfnd23!X72)/abvfnd23!X72*100,\"\"),\"\")","v":-6.639460751718457},{"$f":"IF(C72=1,IFERROR((Y72-abvfnd23!Y72)/abvfnd23!Y72*100,\"\"),\"\")","v":8.6042359006911919},15.24369665240965,null,null,null,null,null,null,-63,null,null,135.4567368832131,0]
[64,"CLINTON",1,0,0,0,0,0,0,1694227,842360,832818,3197,75391,83627.95,0,0,0,0,"X",3531620.95,9.7732787944293236,null,32534279.410000004,36135477.399999999,3601197.9899999946,351955.1195020845,null,109.54278179574158,109.98713642786014,0.44435463211856074,78,1,109.98713642786014,null,null,109.54278179574158,109.54271502116882,109.54278179574158,109.54278179574158,109.8556534433568,109.98713642786014,109.98713642786014,null,null,0,null,{"$f":"IF(C73=1,IFERROR((X73-abvfnd23!X73)/abvfnd23!X73*100,\"\"),\"\")","v":8.7421224472443058},{"$f":"IF(C73=1,IFERROR((Y73-abvfnd23!Y73)/abvfnd23!Y73*100,\"\"),\"\")","v":9.2497059730437492},0.50758352579944344,null,null,null,null,null,null,-64,null,null,109.98713642786014,0]
[65,"COHASSET",1,0,161511,0,0,0,0,224127,554637,725575,0,0,14442.75,0,0,0,0,"x18",1172390.25,{"$f":"IF(AND(C74=1,U74>0),U74/Y74*100,0)","v":4.0066362521856442},null,16687439.717179999,29261210.057699997,{"$f":"IF(Y74-X74>0,Y74-X74,0)","v":12573770.340519998},{"$f":"V74*0.01*Z74","v":503785.24072984053},null,{"$f":"VLOOKUP(A74,rate_abvfndOLD,29)","v":173.63072359999458},{"$f":"IFERROR(IF(C74=1,(Y74-AA74)/X74*100,0),\"\")","v":172.3297600132386},{"$f":"AD74-AC74","v":-1.3009635867559837},9,1,{"$f":"IF(AG74=1,AD74,AC74)","v":172.3297600132386},null,null,173.63072359999458,173.63072576337697,173.63072359999458,173.63072359999458,172.00571905830355,172.32759929582599,172.3297600132386,null,null,2.1607174126074824E-3,null,{"$f":"IF(C74=1,IFERROR((X74-abvfnd23!X74)/abvfnd23!X74*100,\"\"),\"\")","v":4.8766672451747981},{"$f":"IF(C74=1,IFERROR((Y74-abvfnd23!Y74)/abvfnd23!Y74*100,\"\"),\"\")","v":3.4723415471770185},-1.4043256979977796,null,null,null,null,null,null,-65,null,null,172.3297600132386,0]
[66,"COLRAIN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(T75=\"X\",T75=\"X16\",T75=\"X17\"),SUM(D75:S75),\nIF(T75=\"x18\",SUM(D75:S75)-D75*0.7-L75*0.7,SUM(D75:S75)-D75-L75))","v":0},0,null,0,379865,379865,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,{"$f":"AH75","v":0},null,null,{"$f":"+AQ75-AP75","v":0},null,{"$f":"IF(C75=1,IFERROR((X75-abvfnd23!X75)/abvfnd23!X75*100,\"\"),\"\")","v":""},{"$f":"IF(C75=1,IFERROR((Y75-abvfnd23!Y75)/abvfnd23!Y75*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,{"$f":"BF75-A75","v":-66},null,null,0,{"$f":"+BH75-AH75","v":0}]
[67,"CONCORD",1,0,0,0,0,0,0,136952,274350,532343,0,0,8649.34,0,0,0,0,"x18",579654.24,1.2118270199022061,null,23075622.333200004,47833084.299999997,24757461.966799993,300017.61355569446,null,203.26358614891925,205.9882329503036,2.7246468013843526,4,1,205.9882329503036,null,null,203.26358614891925,203.26358679026555,203.26358614891925,203.26358614891925,205.76299306089695,205.9882329503036,205.9882329503036,null,null,0,null,{"$f":"IF(C76=1,IFERROR((X76-abvfnd23!X76)/abvfnd23!X76*100,\"\"),\"\")","v":3.3095405850969937},{"$f":"IF(C76=1,IFERROR((Y76-abvfnd23!Y76)/abvfnd23!Y76*100,\"\"),\"\")","v":4.7852246256929378},{"$f":"IFERROR(AW76-AV76,\"\")","v":1.4756840405959442},null,null,null,null,null,null,-67,null,null,205.9882329503036,0]
[68,"CONWAY",1,0,0,0,0,0,0,0,0,56643,0,4796,0,0,0,0,0,"x18",21788.9,0.91395043543799381,null,941811.15000000014,2384035.19,1442224.0399999998,13181.212893571425,null,226.77122805890022,251.73347938240363,24.962251323503409,0,1,251.73347938240363,null,null,226.77122805890022,226.77119015357169,226.77122805890022,226.77122805890022,253.25015813135511,251.73347938240363,251.73347938240363,null,null,0,null,{"$f":"IF(C77=1,IFERROR((X77-abvfnd23!X77)/abvfnd23!X77*100,\"\"),\"\")","v":-10.414330622909066},{"$f":"IF(C77=1,IFERROR((Y77-abvfnd23!Y77)/abvfnd23!Y77*100,\"\"),\"\")","v":-0.4804423579041141},9.9338882650049527,null,null,null,null,null,null,-68,null,null,251.73347938240363,0]
[69,"CUMMINGTON",0,0,0,0,0,0,0,0,0,0,102252.42,0,0,0,0,0,0,0,102252.42,0,null,98944.56,147287.326,48342.766000000003,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C78=1,IFERROR((X78-abvfnd23!X78)/abvfnd23!X78*100,\"\"),\"\")","v":""},{"$f":"IF(C78=1,IFERROR((Y78-abvfnd23!Y78)/abvfnd23!Y78*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-69,null,null,0,0]
[70,"DALTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,212169.47999999998,349300,137130.52000000002,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C79=1,IFERROR((X79-abvfnd23!X79)/abvfnd23!X79*100,\"\"),\"\")","v":""},{"$f":"IF(C79=1,IFERROR((Y79-abvfnd23!Y79)/abvfnd23!Y79*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-70,null,null,0,0]
[71,"DANVERS",1,0,116698,0,0,0,0,2446222,1042739,1905682,12928,0,37327.71,0,0,0,0,"X",5561596.71,9.0207826459399136,null,42331707.480000004,61653150.600000001,19321443.119999997,1742945.3879141111,null,143.60237402255331,141.52560522249428,-2.0767688000590283,20,1,141.52560522249428,null,null,143.60237402255331,143.49763434606874,143.49764982572438,143.60237402255331,141.46449717903695,141.52526396156594,141.52560522249428,null,null,3.4126092833730581E-4,null,{"$f":"IF(C80=1,IFERROR((X80-abvfnd23!X80)/abvfnd23!X80*100,\"\"),\"\")","v":6.934514110046516},{"$f":"IF(C80=1,IFERROR((Y80-abvfnd23!Y80)/abvfnd23!Y80*100,\"\"),\"\")","v":5.2358484385107884},-1.6986656715357276,null,null,null,null,null,null,-71,null,null,141.52560522249428,0]
[72,"DARTMOUTH",1,0,245500,0,0,0,438933,1064000,455000,1090919.1100000001,0,21259,9433.34,0,0,0,0,"X",3325044.45,5.9692919312490025,null,43916766.759999998,55702493.5,11785726.740000002,703524.43532987626,null,124.4755516196409,125.23455873979307,0.75900712015217664,8,1,125.23455873979307,null,null,124.4755516196409,124.47551139145203,124.4755516196409,124.4755516196409,125.32241345176625,125.29632133130141,125.23455873979307,null,null,-6.1762591508340847E-2,null,{"$f":"IF(C81=1,IFERROR((X81-abvfnd23!X81)/abvfnd23!X81*100,\"\"),\"\")","v":4.2224493302400115},{"$f":"IF(C81=1,IFERROR((Y81-abvfnd23!Y81)/abvfnd23!Y81*100,\"\"),\"\")","v":4.8367609070672897},0.61431157682727822,null,null,null,null,null,null,-72,null,null,125.23455873979307,0]
[73,"DEDHAM",1,0,57000,0,0,0,0,1785416,1189278,1619851,14619,0,55219.64,0,0,0,0,"x18",3587487.9399999995,5.7281659163752945,null,34648058.12985,62628911.109999992,27980852.980149992,1602789.6835200328,null,173.46672061873906,176.13143339165876,2.6647127729196995,32,1,176.13143339165876,null,null,173.46672061873906,173.50964409444555,173.46726633150291,173.46672061873906,175.84054260070641,176.13143339165876,176.13143339165876,null,null,0,null,{"$f":"IF(C82=1,IFERROR((X82-abvfnd23!X82)/abvfnd23!X82*100,\"\"),\"\")","v":4.8357972454230245},{"$f":"IF(C82=1,IFERROR((Y82-abvfnd23!Y82)/abvfnd23!Y82*100,\"\"),\"\")","v":6.6684235008664814},1.8326262554434569,null,null,null,null,null,null,-73,null,null,176.13143339165876,0]
[74,"DEERFIELD",1,0,0,0,0,0,0,0,0,94000,0,30406,13832,0,0,0,0,"x18",72438,1.1099490340970308,null,3505682.31,6526245.6000000015,3020563.2900000014,33526.713061644514,null,192.56567559638131,185.20556949549592,-7.360106100885389,6,1,185.20556949549592,null,null,192.56567559638131,192.56566312335332,192.56567559638131,192.56567559638131,186.82714955103853,185.23857480072127,185.20556949549592,null,null,-3.3005305225344728E-2,null,{"$f":"IF(C83=1,IFERROR((X83-abvfnd23!X83)/abvfnd23!X83*100,\"\"),\"\")","v":5.8909543181272976},{"$f":"IF(C83=1,IFERROR((Y83-abvfnd23!Y83)/abvfnd23!Y83*100,\"\"),\"\")","v":1.662145998328447},-4.2288083197988504,null,null,null,null,null,null,-74,null,null,185.20556949549592,0]
[75,"DENNIS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C84=1,IFERROR((X84-abvfnd23!X84)/abvfnd23!X84*100,\"\"),\"\")","v":""},{"$f":"IF(C84=1,IFERROR((Y84-abvfnd23!Y84)/abvfnd23!Y84*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-75,null,null,0,0]
[76,"DIGHTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C85=1,IFERROR((X85-abvfnd23!X85)/abvfnd23!X85*100,\"\"),\"\")","v":""},{"$f":"IF(C85=1,IFERROR((Y85-abvfnd23!Y85)/abvfnd23!Y85*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-76,null,null,0,0]
[77,"DOUGLAS",1,0,47658,0,0,0,0,363440,299691,135706,2017,12935,0,0,0,0,0,"X",861447,4.6429887000515286,null,14574247.939999998,18553717.350000001,3979469.4100000039,184766.31502830741,null,134.13460464325138,126.03704225833074,-8.0975623849206357,0,1,126.03704225833074,null,null,134.13460464325138,134.0628558955805,134.13460464325138,134.13460464325138,125.0899113945101,126.03704225833074,126.03704225833074,null,null,0,null,{"$f":"IF(C86=1,IFERROR((X86-abvfnd23!X86)/abvfnd23!X86*100,\"\"),\"\")","v":8.352523059734855},{"$f":"IF(C86=1,IFERROR((Y86-abvfnd23!Y86)/abvfnd23!Y86*100,\"\"),\"\")","v":1.544926059126698},-6.8075970006081565,null,null,null,null,null,null,-77,null,null,126.03704225833074,0]
[78,"DOVER",1,0,0,0,0,0,180000,1695000,310000,285196,0,0,0,0,0,0,0,"x18",2270558.7999999998,17.533353551702117,null,5901407.9242000002,12949940.199999999,7048532.275799999,1235844.0841218492,null,205.07364838976824,198.49663446991968,-6.5770139198485538,0,1,198.49663446991968,null,null,205.07364838976824,210.78238259642893,205.07364838976824,205.07364838976824,205.07364838976824,198.49663446991968,198.49663446991968,null,null,0,null,{"$f":"IF(C87=1,IFERROR((X87-abvfnd23!X87)/abvfnd23!X87*100,\"\"),\"\")","v":9.7475082118379444},{"$f":"IF(C87=1,IFERROR((Y87-abvfnd23!Y87)/abvfnd23!Y87*100,\"\"),\"\")","v":5.3387880260138942},-4.4087201858240501,null,null,null,null,null,null,-78,null,null,198.49663446991968,0]
[79,"DRACUT",1,0,0,0,0,0,0,341328,786990,2329186,14380,60550,248406.27,0,0,0,0,"X",3780840.27,6.8567607468614442,null,54539267.460000008,55140326.600000001,601059.13999999315,41213.187176942505,null,101.50164390758005,101.02650068271204,-0.47514322486800609,255,1,101.02650068271204,null,null,101.50164390758005,100.95836592612287,101.50114562385293,101.50164390758005,99.593802718995889,101.02650068271204,101.02650068271204,null,null,0,null,{"$f":"IF(C88=1,IFERROR((X88-abvfnd23!X88)/abvfnd23!X88*100,\"\"),\"\")","v":8.1726951482382422},{"$f":"IF(C88=1,IFERROR((Y88-abvfnd23!Y88)/abvfnd23!Y88*100,\"\"),\"\")","v":7.6258155738598674},-0.54687957437837476,null,null,null,null,null,null,-79,null,null,101.02650068271204,0]
[80,"DUDLEY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,16491,0.23999999999796273,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C89=1,IFERROR((X89-abvfnd23!X89)/abvfnd23!X89*100,\"\"),\"\")","v":""},{"$f":"IF(C89=1,IFERROR((Y89-abvfnd23!Y89)/abvfnd23!Y89*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-80,null,null,0,0]
[81,"DUNSTABLE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,694.40000000000009,694.40000000000009,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C90=1,IFERROR((X90-abvfnd23!X90)/abvfnd23!X90*100,\"\"),\"\")","v":""},{"$f":"IF(C90=1,IFERROR((Y90-abvfnd23!Y90)/abvfnd23!Y90*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-81,null,null,0,0]
[82,"DUXBURY",1,0,699100,0,0,0,0,0,141408,795096,16853,0,22086.05,0,0,0,0,"x18",1117975.8500000001,2.2758128349008282,null,33659011.201460004,49124244,15465232.798539996,351959.7529764658,null,145.89123297309666,144.90112010452637,-0.9901128685702929,8,1,144.90112010452637,null,null,145.89123297309666,145.89123438690117,145.89123297309666,145.89123297309666,145.89123297309666,144.90403305178978,144.90112010452637,null,null,-2.9129472634110698E-3,null,{"$f":"IF(C91=1,IFERROR((X91-abvfnd23!X91)/abvfnd23!X91*100,\"\"),\"\")","v":5.2802718598078418},{"$f":"IF(C91=1,IFERROR((Y91-abvfnd23!Y91)/abvfnd23!Y91*100,\"\"),\"\")","v":4.4583276214570073},-0.82194423835083441,null,null,null,null,null,null,-82,null,null,144.90112010452637,0]
[83,"EAST BRIDGEWATER",1,0,0,0,0,0,0,427804,816833,878011,0,21550,20307.560000000001,0,0,0,0,"X",2164505.56,7.3008603758224915,null,26867274.059999999,29647266.877859637,2779992.8178596385,202963.39408982548,null,116.17109491714541,109.59170408585103,-6.5793908312943756,17,1,109.59170408585103,null,null,116.17109491714541,116.13199194741138,116.17109491714541,116.17109491714541,109.50444428700897,109.59094289858274,109.59170408585103,null,null,7.6118726829577099E-4,null,{"$f":"IF(C92=1,IFERROR((X92-abvfnd23!X92)/abvfnd23!X92*100,\"\"),\"\")","v":4.6124117615894233},{"$f":"IF(C92=1,IFERROR((Y92-abvfnd23!Y92)/abvfnd23!Y92*100,\"\"),\"\")","v":-1.5436988235469258},-6.1561105851363491,null,null,null,null,null,null,-83,null,null,109.59170408585103,0]
[84,"EAST BROOKFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,278132.51999999996,347451.1,69318.580000000016,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C93=1,IFERROR((X93-abvfnd23!X93)/abvfnd23!X93*100,\"\"),\"\")","v":""},{"$f":"IF(C93=1,IFERROR((Y93-abvfnd23!Y93)/abvfnd23!Y93*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-84,null,null,0,0]
[85,"EASTHAM",1,0,133884,0,0,0,0,0,69917,34078.025750000001,0,0,0,0,0,0,0,"x18",214024.407725,4.2236973716997843,null,2896212.01,5067228.7545750001,2171016.7445750004,91697.177179776525,null,170.02694519568604,171.79445289971105,1.7675077040250073,0,1,171.79445289971105,null,null,170.02694519568604,170.02693799213054,170.02694519568604,170.02694519568604,169.98188289681502,171.79445289971105,171.79445289971105,null,null,0,null,{"$f":"IF(C94=1,IFERROR((X94-abvfnd23!X94)/abvfnd23!X94*100,\"\"),\"\")","v":6.8801171822220644},{"$f":"IF(C94=1,IFERROR((Y94-abvfnd23!Y94)/abvfnd23!Y94*100,\"\"),\"\")","v":8.0530209654126086},1.1729037831905442,null,null,null,null,null,null,-85,null,null,171.79445289971105,0]
[86,"EASTHAMPTON",1,0,101583,0,0,0,0,529228,124903,763000,0,336540,123876.48,0,0,0,0,"x18",1445030.48,5.7806570701089228,null,22559015.459999997,24997685.599999998,2438670.1400000006,140971.15786454521,null,110.17880349249974,110.18528040910991,6.4769166101683595E-3,119,1,110.18528040910991,null,null,110.17880349249974,110.17865488001189,110.17880349249974,110.17880349249974,110.35399225310698,110.18528040910991,110.18528040910991,null,null,0,null,{"$f":"IF(C95=1,IFERROR((X95-abvfnd23!X95)/abvfnd23!X95*100,\"\"),\"\")","v":5.4560268789076396},{"$f":"IF(C95=1,IFERROR((Y95-abvfnd23!Y95)/abvfnd23!Y95*100,\"\"),\"\")","v":5.2945731287141546},-0.16145375019348496,null,null,null,null,null,null,-86,null,null,110.18528040910991,0]
[87,"EAST LONGMEADOW",1,0,0,0,0,0,157103,853219,361119,901552,0,18860,20555.5,0,0,0,0,"X",2312408.5,5.0549975768716404,null,33881345.879999995,45744997.200000003,11863651.320000008,599707.28675450082,null,138.41789910313292,133.24526739032098,-5.172631712811949,16,1,133.24526739032098,null,null,138.41789910313292,138.2838518057649,138.4170292034247,138.41789910313292,133.1337930422286,133.24526739032098,133.24526739032098,null,null,0,null,{"$f":"IF(C96=1,IFERROR((X96-abvfnd23!X96)/abvfnd23!X96*100,\"\"),\"\")","v":9.2603797021836058},{"$f":"IF(C96=1,IFERROR((Y96-abvfnd23!Y96)/abvfnd23!Y96*100,\"\"),\"\")","v":4.3639079903236908},-4.896471711859915,null,null,null,null,null,null,-87,null,null,133.24526739032098,0]
[88,"EASTON",1,0,0,0,0,0,0,660000,890000,2293580,6574,0,26861.8,0,0,0,0,"X",3877015.8,7.085102165039042,null,43192301.489999995,54720676,11528374.510000005,816797.11200181942,null,132.28108588556685,124.79973751914599,-7.4813483664208604,25,0,132.28108588556685,null,null,132.28108588556685,132.23665229208461,132.28108588556685,132.28108588556685,132.28108588556685,132.28108588556685,132.28108588556685,null,null,0,null,{"$f":"IF(C97=1,IFERROR((X97-abvfnd23!X97)/abvfnd23!X97*100,\"\"),\"\")","v":8.9406000744698488},{"$f":"IF(C97=1,IFERROR((Y97-abvfnd23!Y97)/abvfnd23!Y97*100,\"\"),\"\")","v":2.5455799274039235},-6.3950201470659254,null,null,null,null,null,null,-88,null,null,132.28108588556685,0]
[89,"EDGARTOWN",1,20960,0,0,0,0,0,0,0,344177,0,15043,62286.49,0,0,0,0,"x18",186870.59,1.4029961262698774,null,6660865.3400000008,13319394.58,6658529.2399999993,93418.907303747095,null,207.44700823217806,198.56242391317059,-8.8845843190074731,34,1,198.56242391317059,null,null,207.44700823217806,207.44699819448346,207.44700823217806,207.44700823217806,197.62425936579325,198.56242391317059,198.56242391317059,null,null,0,null,{"$f":"IF(C98=1,IFERROR((X98-abvfnd23!X98)/abvfnd23!X98*100,\"\"),\"\")","v":12.268281466313544},{"$f":"IF(C98=1,IFERROR((Y98-abvfnd23!Y98)/abvfnd23!Y98*100,\"\"),\"\")","v":7.3401428330282066},-4.9281386332853376,null,null,null,null,null,null,-89,null,null,198.56242391317059,0]
[90,"EGREMONT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7004,7004,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C99=1,IFERROR((X99-abvfnd23!X99)/abvfnd23!X99*100,\"\"),\"\")","v":""},{"$f":"IF(C99=1,IFERROR((Y99-abvfnd23!Y99)/abvfnd23!Y99*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-90,null,null,0,0]
[91,"ERVING",1,0,262123,0,0,0,0,165125,0,112900,0,0,3111.15,0,0,0,0,"x18",464229.15,7.8002369160586245,null,2671388.7799999998,5951475,3280086.22,255854.4962109919,null,186.35010931886836,213.2082213727426,26.858112053874237,1,1,213.2082213727426,null,null,186.35010931886836,186.97546028354611,186.35563036734794,186.35010931886836,213.09169063111372,213.20771564975846,213.2082213727426,null,null,5.0572298414408579E-4,null,{"$f":"IF(C100=1,IFERROR((X100-abvfnd23!X100)/abvfnd23!X100*100,\"\"),\"\")","v":6.681105829023938},{"$f":"IF(C100=1,IFERROR((Y100-abvfnd23!Y100)/abvfnd23!Y100*100,\"\"),\"\")","v":22.775279283071573},16.094173454047635,null,null,null,null,null,null,-91,null,null,213.2082213727426,0]
[92,"ESSEX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C101=1,IFERROR((X101-abvfnd23!X101)/abvfnd23!X101*100,\"\"),\"\")","v":""},{"$f":"IF(C101=1,IFERROR((Y101-abvfnd23!Y101)/abvfnd23!Y101*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-92,null,null,0,0]
[93,"EVERETT",1,0,0,0,0,0,292086,3404369,2005303,2019554,33488,0,1030203.58,0,0,0,0,"X",8785003.5800000001,5.7562356656358036,null,152643280.48403001,152617163.19999999,0,0,null,101.28947429456781,99.982889987723539,-1.3065843068442717,765,1,99.982889987723539,null,null,101.28947429456781,96.581254615355448,97.794669150496134,101.28947429456781,100.27912912554669,99.982889987723539,99.982889987723539,null,null,0,null,{"$f":"IF(C102=1,IFERROR((X102-abvfnd23!X102)/abvfnd23!X102*100,\"\"),\"\")","v":16.450773736991518},{"$f":"IF(C102=1,IFERROR((Y102-abvfnd23!Y102)/abvfnd23!Y102*100,\"\"),\"\")","v":14.856653552425286},-1.5941201845662327,null,null,null,null,null,null,-93,null,null,99.982889987723539,0]
[94,"FAIRHAVEN",1,0,0,0,0,0,0,336505,720942,767239.17,0,0,2908.22,0,0,0,0,"X",1827594.39,7.5189041189773018,null,23768492.649999999,24306659.07,538166.42000000179,40464.217120332818,null,104.81663839509088,102.09395778776769,-2.7226806073231842,4,1,102.09395778776769,null,null,104.81663839509088,103.6615040076211,103.66175332768017,104.81663839509088,102.11620360442635,102.09395778776769,102.09395778776769,null,null,0,null,{"$f":"IF(C103=1,IFERROR((X103-abvfnd23!X103)/abvfnd23!X103*100,\"\"),\"\")","v":6.5824400368468812},{"$f":"IF(C103=1,IFERROR((Y103-abvfnd23!Y103)/abvfnd23!Y103*100,\"\"),\"\")","v":3.6057324636979344},-2.9767075731489467,null,null,null,null,null,null,-94,null,null,102.09395778776769,0]
[95,"FALL RIVER",1,0,0,0,0,0,1848704,3925425,3117326,7372607,84510,209431,2329662.9300000002,0,0,0,0,"X",18887665.93,8.2515178970152743,null,226544925.61000004,228899290.59999999,2354364.9899999499,194270.84851090776,null,100.27001010763144,100.95349482477822,0.68348471714678283,1757,1,100.95349482477822,null,null,100.27001010763144,100.23880003479222,100.27001010763144,100.27001010763144,101.09105804361013,100.95349482477822,100.95349482477822,null,null,0,null,{"$f":"IF(C104=1,IFERROR((X104-abvfnd23!X104)/abvfnd23!X104*100,\"\"),\"\")","v":10.642874418030464},{"$f":"IF(C104=1,IFERROR((Y104-abvfnd23!Y104)/abvfnd23!Y104*100,\"\"),\"\")","v":11.463668137205229},0.82079371917476429,null,null,null,null,null,null,-95,null,null,100.95349482477822,0]
[96,"FALMOUTH",1,0,0,0,0,0,0,1062500,1062500,1847098,0,185942,195173.44,0,0,0,0,"x18",3060244.8400000008,4.5491793630793875,null,42847018.859999999,67270261.200000003,24423242.340000004,1111057.1003261476,null,156.7364616373018,154.40795149796764,-2.3285101393341563,119,1,154.40795149796764,null,null,156.7364616373018,156.73559789961254,156.7364616373018,156.7364616373018,156.7364616373018,154.48074931416244,154.40795149796764,null,null,-7.2797816194793086E-2,null,{"$f":"IF(C105=1,IFERROR((X105-abvfnd23!X105)/abvfnd23!X105*100,\"\"),\"\")","v":4.2830907435748582},{"$f":"IF(C105=1,IFERROR((Y105-abvfnd23!Y105)/abvfnd23!Y105*100,\"\"),\"\")","v":2.5623662654124804},-1.7207244781623778,null,null,null,null,null,null,-96,null,null,154.40795149796764,0]
[97,"FITCHBURG",1,0,250000,0,0,0,0,2784966,3241019,2923402,6007,404140,328777.61,0,0,0,0,"X",9938311.6099999994,10.355421894199434,null,96678430.429999992,95972059,0,0,null,99.93453701098386,99.269359849080871,-0.6651771619029887,208,1,99.269359849080871,null,null,99.93453701098386,99.890278439409414,99.93453701098386,99.93453701098386,99.450707137991458,99.269359849080871,99.269359849080871,null,null,0,null,{"$f":"IF(C106=1,IFERROR((X106-abvfnd23!X106)/abvfnd23!X106*100,\"\"),\"\")","v":8.8243087673910772},{"$f":"IF(C106=1,IFERROR((Y106-abvfnd23!Y106)/abvfnd23!Y106*100,\"\"),\"\")","v":8.0999601386083011},-0.72434862878277606,null,null,null,null,null,null,-97,null,null,99.269359849080871,0]
[98,"FLORIDA",1,0,25000,0,0,0,0,0,0,53500,0,0,1929.27,0,0,0,0,"x18",42979.270000000004,2.7015084202004358,null,917915.93000000017,1590936,673020.06999999983,18181.693860688865,null,159.2951848633453,171.33968969677983,12.04450483343453,1,1,171.33968969677983,null,null,159.2951848633453,224.48980490010371,224.48980490010371,159.2951848633453,171.49519628471157,171.33968969677983,171.33968969677983,null,null,0,null,{"$f":"IF(C107=1,IFERROR((X107-abvfnd23!X107)/abvfnd23!X107*100,\"\"),\"\")","v":-5.3081841709515816},{"$f":"IF(C107=1,IFERROR((Y107-abvfnd23!Y107)/abvfnd23!Y107*100,\"\"),\"\")","v":1.7266512532206717},7.034835424172253,null,null,null,null,null,null,-98,null,null,171.33968969677983,0]
[99,"FOXBOROUGH",1,0,9000,0,0,0,285220,1188695,418745,776144,16264,0,157407.39000000001,0,0,0,0,"X",2851475.39,5.6652308796708288,null,34005786.001159996,50332907,16327120.998840004,924969.10058750422,null,149.2902517174459,145.29273899955467,-3.997512717891226,91,1,145.29273899955467,null,null,149.2902517174459,149.26253004907659,149.2902517174459,149.2902517174459,145.46081928076825,145.29865543811184,145.29273899955467,null,null,-5.9164385571648381E-3,null,{"$f":"IF(C108=1,IFERROR((X108-abvfnd23!X108)/abvfnd23!X108*100,\"\"),\"\")","v":5.8814482072833272},{"$f":"IF(C108=1,IFERROR((Y108-abvfnd23!Y108)/abvfnd23!Y108*100,\"\"),\"\")","v":2.5773507515310681},-3.3040974557522591,null,null,null,null,null,null,-99,null,null,145.29273899955467,0]
[100,"FRAMINGHAM",1,0,541776,0,0,0,223291,7570444,3951559,4583576,57524,0,478653.63,0,0,0,0,"X",17406823.629999999,8.5601346270886776,null,159351946.7809,203347545.19999999,43995598.419099987,3766082.4546682569,null,133.04426818451088,{"$f":"IFERROR(IF(C109=1,(Y109-AA109)/X109*100,0),\"\")","v":125.24570096388284},-7.7985672206280441,281,1,125.24570096388284,null,null,133.04426818451088,132.48691645829086,133.02914048260848,133.04426818451088,133.04426818451088,125.30943913013427,125.24570096388284,null,null,-6.373816625142581E-2,null,{"$f":"IF(C109=1,IFERROR((X109-abvfnd23!X109)/abvfnd23!X109*100,\"\"),\"\")","v":14.379802532330238},{"$f":"IF(C109=1,IFERROR((Y109-abvfnd23!Y109)/abvfnd23!Y109*100,\"\"),\"\")","v":6.8341287941198887},-7.5456737382103496,null,null,null,null,null,null,-100,null,null,125.24570096388284,0]
[101,"FRANKLIN",1,0,0,0,0,0,532471,5489551,1759158,1715000,64435,0,411232.92,0,0,0,0,"x18",8771347.9199999999,9.4014476450343185,null,65275976.234380007,93297843.599999994,28021867.365619987,2634461.1895397208,null,131.65247514434901,138.89241898876276,7.2399438444137445,331,1,138.89241898876276,null,null,131.65247514434901,131.63694062439163,131.65247514434901,131.65247514434901,138.53860509808445,138.89241898876276,138.89241898876276,null,null,0,null,{"$f":"IF(C110=1,IFERROR((X110-abvfnd23!X110)/abvfnd23!X110*100,\"\"),\"\")","v":4.5106014917393296},{"$f":"IF(C110=1,IFERROR((Y110-abvfnd23!Y110)/abvfnd23!Y110*100,\"\"),\"\")","v":11.871378887036519},7.3607773952971893,null,null,null,null,null,null,-101,null,null,138.89241898876276,0]
[102,"FREETOWN",0,0,0,0,0,0,0,0,0,96003,0,0,0,0,0,0,0,0,0,0,null,966323.64,1194586.1499999999,228262.50999999989,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C111=1,IFERROR((X111-abvfnd23!X111)/abvfnd23!X111*100,\"\"),\"\")","v":""},{"$f":"IF(C111=1,IFERROR((Y111-abvfnd23!Y111)/abvfnd23!Y111*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy12",null,-102,null,null,0,0]
[103,"GARDNER",1,0,0,0,0,0,0,1458880,336998,412445.84,16887,280302,25355.89,0,0,0,0,"x18",2242156.642,5.8409348602407301,null,38690363.829999998,38386948.247999996,0,0,null,100.8735953193229,99.215785141403245,-1.6578101779196572,17,1,99.215785141403245,null,null,100.8735953193229,100.48122882582729,100.45477924701855,100.8735953193229,99.404515380076759,99.215785141403245,99.215785141403245,null,null,0,null,{"$f":"IF(C112=1,IFERROR((X112-abvfnd23!X112)/abvfnd23!X112*100,\"\"),\"\")","v":13.697774759051715},{"$f":"IF(C112=1,IFERROR((Y112-abvfnd23!Y112)/abvfnd23!Y112*100,\"\"),\"\")","v":11.786716554513161},-1.9110582045385538,null,null,null,null,null,null,-103,null,null,99.215785141403245,0]
[104,"AQUINNAH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C113=1,IFERROR((X113-abvfnd23!X113)/abvfnd23!X113*100,\"\"),\"\")","v":""},{"$f":"IF(C113=1,IFERROR((Y113-abvfnd23!Y113)/abvfnd23!Y113*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-104,null,null,0,0]
[105,"GEORGETOWN",1,0,0,0,0,0,0,720985,387568,610361,11098,54651,4532.5,0,0,0,0,"X",1789195.5,7.825825878207973,null,15011687.49,22862705.199999999,7851017.709999999,614406.97565187095,null,141.34842261289668,148.20651068821397,6.8580880753172835,2,1,148.20651068821397,null,null,141.34842261289668,141.13837168723219,141.34842261289668,141.34842261289668,148.59614323549141,148.20701622268479,148.20651068821397,null,null,-5.0553447081824743E-4,null,{"$f":"IF(C114=1,IFERROR((X114-abvfnd23!X114)/abvfnd23!X114*100,\"\"),\"\")","v":5.237841632090376},{"$f":"IF(C114=1,IFERROR((Y114-abvfnd23!Y114)/abvfnd23!Y114*100,\"\"),\"\")","v":10.759577886380802},5.5217362542904258,null,null,null,null,null,null,-105,null,null,148.20651068821397,0]
[106,"GILL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,242428,242428,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C115=1,IFERROR((X115-abvfnd23!X115)/abvfnd23!X115*100,\"\"),\"\")","v":""},{"$f":"IF(C115=1,IFERROR((Y115-abvfnd23!Y115)/abvfnd23!Y115*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-106,null,null,0,0]
[107,"GLOUCESTER",1,780000,0,0,0,0,0,2975620,0,2382555,18571,753094,1022.91,0,0,0,0,"X",6910862.9100000001,10.966447616329205,null,47045109.888499998,63018245.759999998,15973135.8715,1751685.5780331371,null,129.93995655277564,130.22939116769552,0.28943461491988387,1,1,130.22939116769552,null,null,129.93995655277564,129.90268216010153,129.93995015384016,129.93995655277564,130.66687688826144,130.22948094126633,130.22939116769552,null,null,-8.9773570806528369E-5,null,{"$f":"IF(C116=1,IFERROR((X116-abvfnd23!X116)/abvfnd23!X116*100,\"\"),\"\")","v":7.7807946915288406},{"$f":"IF(C116=1,IFERROR((Y116-abvfnd23!Y116)/abvfnd23!Y116*100,\"\"),\"\")","v":8.5829568021665796},0.80216211063773901,null,null,null,null,null,null,-107,null,null,130.22939116769552,0]
[108,"GOSHEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,148416.84,203109,54692.160000000003,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C117=1,IFERROR((X117-abvfnd23!X117)/abvfnd23!X117*100,\"\"),\"\")","v":""},{"$f":"IF(C117=1,IFERROR((Y117-abvfnd23!Y117)/abvfnd23!Y117*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-108,null,null,0,0]
[109,"GOSNOLD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,51029,51029,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C118=1,IFERROR((X118-abvfnd23!X118)/abvfnd23!X118*100,\"\"),\"\")","v":""},{"$f":"IF(C118=1,IFERROR((Y118-abvfnd23!Y118)/abvfnd23!Y118*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-109,null,null,0,0]
[110,"GRAFTON",1,0,0,0,0,0,0,970343.41,479263.4,652385,10441,25837,12943.98,0,0,0,0,"x18",1694544.29,3.4430281364534867,null,36858149.159999996,49216684.350000001,12358535.190000005,425507.84384520556,null,131.28588492463552,132.37554684136182,1.0896619167262998,11,1,132.37554684136182,null,null,131.28588492463552,131.15437529744767,131.28538796309707,131.28588492463552,131.28588492463552,128.51490009324951,132.37554684136182,null,null,3.8606467481123161,null,{"$f":"IF(C119=1,IFERROR((X119-abvfnd23!X119)/abvfnd23!X119*100,\"\"),\"\")","v":2.3788062967036248},{"$f":"IF(C119=1,IFERROR((Y119-abvfnd23!Y119)/abvfnd23!Y119*100,\"\"),\"\")","v":3.1942372156678314},0.81543091896420661,null,null,null,null,null,null,-110,null,null,132.37554684136182,0]
[111,"GRANBY",1,0,0,0,0,0,0,838121,0,596987,0,29383,29646.47,0,0,0,0,"x18",1076246.57,9.1644724869822998,null,9588488.8899999987,11743682.699999999,2155193.8100000005,197512.14375859563,null,123.99707372132831,120.41699884830763,-3.5800748730206777,25,1,120.41699884830763,null,null,123.99707372132831,123.99680242678322,123.99707372132831,123.99707372132831,123.99707372132831,120.41699884830763,120.41699884830763,null,null,0,null,{"$f":"IF(C120=1,IFERROR((X120-abvfnd23!X120)/abvfnd23!X120*100,\"\"),\"\")","v":11.087638987251685},{"$f":"IF(C120=1,IFERROR((Y120-abvfnd23!Y120)/abvfnd23!Y120*100,\"\"),\"\")","v":9.4898497680474918},-1.5977892192041931,null,null,null,null,null,null,-111,null,null,120.41699884830763,0]
[112,"GRANVILLE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C121=1,IFERROR((X121-abvfnd23!X121)/abvfnd23!X121*100,\"\"),\"\")","v":""},{"$f":"IF(C121=1,IFERROR((Y121-abvfnd23!Y121)/abvfnd23!Y121*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy13",null,-112,null,null,0,0]
[113,"GREAT BARRINGTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,236900,236900,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C122=1,IFERROR((X122-abvfnd23!X122)/abvfnd23!X122*100,\"\"),\"\")","v":""},{"$f":"IF(C122=1,IFERROR((Y122-abvfnd23!Y122)/abvfnd23!Y122*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-113,null,null,0,0]
[114,"GREENFIELD",1,0,0,0,0,0,0,758956,303777,1339633,0,1058506,136959.54999999999,0,0,0,0,"X",3597831.55,10.751339079522754,null,27294290.690000001,33464032,6169741.3099999987,663329.80856748903,null,116.31079092495452,120.17422458041722,3.8634336554626998,113,1,120.17422458041722,null,null,116.31079092495452,116.31016907727951,116.31079092495452,116.31079092495452,120.59389444725656,120.17422458041722,120.17422458041722,null,null,0,null,{"$f":"IF(C123=1,IFERROR((X123-abvfnd23!X123)/abvfnd23!X123*100,\"\"),\"\")","v":3.6759648239440388},{"$f":"IF(C123=1,IFERROR((Y123-abvfnd23!Y123)/abvfnd23!Y123*100,\"\"),\"\")","v":7.257588985514138},3.5816241615700992,null,null,null,null,null,null,-114,null,null,120.17422458041722,0]
[115,"GROTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C124=1,IFERROR((X124-abvfnd23!X124)/abvfnd23!X124*100,\"\"),\"\")","v":""},{"$f":"IF(C124=1,IFERROR((Y124-abvfnd23!Y124)/abvfnd23!Y124*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-115,null,null,0,0]
[116,"GROVELAND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,148416.84,179833.7,31416.860000000015,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C125=1,IFERROR((X125-abvfnd23!X125)/abvfnd23!X125*100,\"\"),\"\")","v":""},{"$f":"IF(C125=1,IFERROR((Y125-abvfnd23!Y125)/abvfnd23!Y125*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-116,null,null,0,0]
[117,"HADLEY",1,0,57175.779000000002,0,0,0,0,6271.5506999999898,62842.5,173629,0,109683,64503.616080400003,0,0,0,0,"x18",352565.14578040002,3.6582236256844842,null,6277106.5899999999,9637605.0743598863,3360498.4843598865,122934.54949562237,null,152.66004117601548,151.57732927495601,-1.0827119010594686,43,1,151.57732927495601,null,null,152.66004117601548,152.28007328909948,152.66004117601548,152.66004117601548,150.72223563278274,151.57732927495601,151.57732927495601,null,null,0,null,{"$f":"IF(C126=1,IFERROR((X126-abvfnd23!X126)/abvfnd23!X126*100,\"\"),\"\")","v":4.1768916684957293},{"$f":"IF(C126=1,IFERROR((Y126-abvfnd23!Y126)/abvfnd23!Y126*100,\"\"),\"\")","v":2.9001122597597},-1.2767794087360294,null,null,null,null,null,null,-117,null,null,151.57732927495601,0]
[118,"HALIFAX",1,0,1962047,0,0,0,0,0,0,148959.09,0,0,4250.47,0,0,0,0,"X",2115256.56,23.175186261442903,null,7849455.0234599989,9127247.290000001,1277792.2665400021,296130.73780495848,null,120.46668858974647,112.5061106255289,-7.9605779642175634,6,1,112.5061106255289,null,null,120.46668858974647,123.02981737590576,123.02981737590576,120.46668858974647,120.46668858974647,112.5061106255289,112.5061106255289,null,null,0,null,{"$f":"IF(C127=1,IFERROR((X127-abvfnd23!X127)/abvfnd23!X127*100,\"\"),\"\")","v":9.329729491180343},{"$f":"IF(C127=1,IFERROR((Y127-abvfnd23!Y127)/abvfnd23!Y127*100,\"\"),\"\")","v":3.0732111012796968E-2},-9.2989973801675454,null,null,null,null,null,null,-118,null,null,112.5061106255289,0]
[119,"HAMILTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C128=1,IFERROR((X128-abvfnd23!X128)/abvfnd23!X128*100,\"\"),\"\")","v":""},{"$f":"IF(C128=1,IFERROR((Y128-abvfnd23!Y128)/abvfnd23!Y128*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-119,null,null,0,0]
[120,"HAMPDEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C129=1,IFERROR((X129-abvfnd23!X129)/abvfnd23!X129*100,\"\"),\"\")","v":""},{"$f":"IF(C129=1,IFERROR((Y129-abvfnd23!Y129)/abvfnd23!Y129*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-120,null,null,0,0]
[121,"HANCOCK",1,0,0,0,0,0,0,440047,0,0,0,0,0,0,0,0,0,"x18",440047,19.221330952472474,null,1216494.7500000002,2289368,1072873.2499999998,206220.51808304733,null,190.96448290011494,171.24179795407684,-19.7226849460381,1,1,171.24179795407684,null,null,190.96448290011494,190.96448290011494,190.96448290011494,190.96448290011494,171.6109268622356,171.24179795407684,171.24179795407684,null,null,0,null,{"$f":"IF(C130=1,IFERROR((X130-abvfnd23!X130)/abvfnd23!X130*100,\"\"),\"\")","v":18.795720253650355},{"$f":"IF(C130=1,IFERROR((Y130-abvfnd23!Y130)/abvfnd23!Y130*100,\"\"),\"\")","v":6.0683685841616128},-12.727351669488742,null,null,null,null,null,null,-121,null,null,171.24179795407684,0]
[122,"HANOVER",1,0,364541,0,0,0,0,258042,801836,576774,0,0,33646.339999999997,0,0,0,0,"x18",1631097.54,3.9000704606858476,null,30800181.273539998,41822258.25,11022076.976460002,429868.76831297239,null,130.88068893140269,134.39008398709214,3.5093950556894526,26,1,134.39008398709214,null,null,130.88068893140269,130.8494361512104,130.88068893140269,130.88068893140269,134.14191132700449,134.39008398709214,134.39008398709214,null,null,0,null,{"$f":"IF(C131=1,IFERROR((X131-abvfnd23!X131)/abvfnd23!X131*100,\"\"),\"\")","v":3.9241754286264219},{"$f":"IF(C131=1,IFERROR((Y131-abvfnd23!Y131)/abvfnd23!Y131*100,\"\"),\"\")","v":7.4859191572558821},3.5617437286294602,null,null,null,null,null,null,-122,null,null,134.39008398709214,0]
[123,"HANSON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,82453.8,1318687,1236233.2,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C132=1,IFERROR((X132-abvfnd23!X132)/abvfnd23!X132*100,\"\"),\"\")","v":""},{"$f":"IF(C132=1,IFERROR((Y132-abvfnd23!Y132)/abvfnd23!Y132*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-123,null,null,0,0]
[124,"HARDWICK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2004.0500000000002,2004.0500000000002,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C133=1,IFERROR((X133-abvfnd23!X133)/abvfnd23!X133*100,\"\"),\"\")","v":""},{"$f":"IF(C133=1,IFERROR((Y133-abvfnd23!Y133)/abvfnd23!Y133*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-124,null,null,0,0]
[125,"HARVARD",1,0,0,0,0,0,0,800613,389072,654359,0,0,40451.81,0,0,0,0,"X",1884495.81,11.616344840701002,null,10576374.949999999,16222795,5646420.0500000007,655907.6241624821,null,153.13576456909803,147.18547185997332,-5.9502927091247102,23,1,147.18547185997332,null,null,153.13576456909803,153.42420755305005,153.14254998808684,153.13576456909803,147.26840926851204,147.18547185997332,147.18547185997332,null,null,0,null,{"$f":"IF(C134=1,IFERROR((X134-abvfnd23!X134)/abvfnd23!X134*100,\"\"),\"\")","v":6.31782024855909},{"$f":"IF(C134=1,IFERROR((Y134-abvfnd23!Y134)/abvfnd23!Y134*100,\"\"),\"\")","v":1.0788742547394066},-5.2389459938196836,null,null,null,null,null,null,-125,null,null,147.18547185997332,0]
[126,"HARWICH",0,0,0,0,0,0,0,0,0,161244,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C135=1,IFERROR((X135-abvfnd23!X135)/abvfnd23!X135*100,\"\"),\"\")","v":""},{"$f":"IF(C135=1,IFERROR((Y135-abvfnd23!Y135)/abvfnd23!Y135*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy13",null,-126,null,null,0,0]
[127,"HATFIELD",1,0,305000,0,0,0,0,0,12000,188496,1697,98282,20811.419999999998,0,0,0,0,"x18",494339.22000000009,5.7625008020000026,null,4215602.3500000006,8578553.5999999996,4362951.2499999991,251415.1007721191,null,152.27953297796435,197.53140376790708,45.251870789942728,15,1,197.53140376790708,null,null,152.27953297796435,152.27846129039307,152.27953297796435,152.27953297796435,152.27953297796435,197.53140376790708,197.53140376790708,null,null,0,null,{"$f":"IF(C136=1,IFERROR((X136-abvfnd23!X136)/abvfnd23!X136*100,\"\"),\"\")","v":2.1958391427043402},{"$f":"IF(C136=1,IFERROR((Y136-abvfnd23!Y136)/abvfnd23!Y136*100,\"\"),\"\")","v":33.052188635860155},30.856349493155815,null,null,null,null,null,null,-127,null,null,197.53140376790708,0]
[128,"HAVERHILL",1,0,0,0,0,0,179326,4887250,2583443,4347643,48662,121289,465636.85,0,0,0,0,"X",12633249.85,9.1667667791786283,null,132551888.25,137815765.95463443,5263877.704634428,482527.39272501925,null,110.38697262617856,103.60715367772923,-6.7798189484493321,402,1,103.60715367772923,null,null,110.38697262617856,110.36480676969693,110.38697262617856,110.38697262617856,103.72639218324369,103.60715367772923,103.60715367772923,null,null,0,null,{"$f":"IF(C137=1,IFERROR((X137-abvfnd23!X137)/abvfnd23!X137*100,\"\"),\"\")","v":9.2474032575979539},{"$f":"IF(C137=1,IFERROR((Y137-abvfnd23!Y137)/abvfnd23!Y137*100,\"\"),\"\")","v":1.9503170816559821},-7.2970861759419723,null,null,null,null,null,null,-128,null,null,103.60715367772923,0]
[129,"HAWLEY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(C138=1,U138>0),U138/Y138*100,0)","v":0},null,65963.040000000008,90241,{"$f":"IF(Y138-X138>0,Y138-X138,0)","v":24277.959999999992},{"$f":"V138*0.01*Z138","v":0},null,{"$f":"VLOOKUP(A138,rate_abvfndOLD,29)","v":0},{"$f":"IFERROR(IF(C138=1,(Y138-AA138)/X138*100,0),\"\")","v":0},{"$f":"AD138-AC138","v":0},0,"Non-op",{"$f":"IF(AG138=1,AD138,AC138)","v":0},null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C138=1,IFERROR((X138-abvfnd23!X138)/abvfnd23!X138*100,\"\"),\"\")","v":""},{"$f":"IF(C138=1,IFERROR((Y138-abvfnd23!Y138)/abvfnd23!Y138*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-129,null,null,0,0]
[130,"HEATH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(T139=\"X\",T139=\"X16\",T139=\"X17\"),SUM(D139:S139),\nIF(T139=\"x18\",SUM(D139:S139)-D139*0.7-L139*0.7,SUM(D139:S139)-D139-L139))","v":0},0,null,0,93797.3,93797.3,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,{"$f":"AH139","v":0},null,null,{"$f":"+AQ139-AP139","v":0},null,{"$f":"IF(C139=1,IFERROR((X139-abvfnd23!X139)/abvfnd23!X139*100,\"\"),\"\")","v":""},{"$f":"IF(C139=1,IFERROR((Y139-abvfnd23!Y139)/abvfnd23!Y139*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,{"$f":"BF139-A139","v":-130},null,null,0,{"$f":"+BH139-AH139","v":0}]
[131,"HINGHAM",1,0,99815,0,0,0,0,709325,964080,2408866.9,12648,0,15133.93,0,0,0,0,"x18",2523662,3.4473645602779746,null,47057670.467040002,73205544.579726934,26147874.112686932,901412.54542686825,null,147.09566604075962,153.65004539471013,6.5543793539505089,6,1,153.65004539471013,null,null,147.09566604075962,147.09553180010192,147.09566604075962,147.09566604075962,147.09566604075962,153.63899066310054,153.65004539471013,null,null,1.1054731609590362E-2,null,{"$f":"IF(C140=1,IFERROR((X140-abvfnd23!X140)/abvfnd23!X140*100,\"\"),\"\")","v":4.194856432441096},{"$f":"IF(C140=1,IFERROR((Y140-abvfnd23!Y140)/abvfnd23!Y140*100,\"\"),\"\")","v":9.0114513455851704},{"$f":"IFERROR(AW140-AV140,\"\")","v":4.8165949131440744},null,null,null,null,null,null,-131,null,null,153.65004539471013,0]
[132,"HINSDALE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,131926.08000000002,213547.5,81621.419999999984,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C141=1,IFERROR((X141-abvfnd23!X141)/abvfnd23!X141*100,\"\"),\"\")","v":""},{"$f":"IF(C141=1,IFERROR((Y141-abvfnd23!Y141)/abvfnd23!Y141*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-132,null,null,0,0]
[133,"HOLBROOK",1,0,53000,0,0,0,0,980000,675015,968031.99,17907,3563,58678.13,0,0,0,0,"X",2756195.12,12.815173063815836,null,20493828.679550003,21507279.739999998,1013451.0604499951,129875.50731374371,null,113.34679933653671,104.31142256018728,-9.0353767763494233,52,1,104.31142256018728,null,null,113.34679933653671,113.40160881170674,113.34848026869228,113.34679933653671,104.38117306687144,104.31142256018728,104.31142256018728,null,null,0,null,{"$f":"IF(C142=1,IFERROR((X142-abvfnd23!X142)/abvfnd23!X142*100,\"\"),\"\")","v":9.6820674485145464},{"$f":"IF(C142=1,IFERROR((Y142-abvfnd23!Y142)/abvfnd23!Y142*100,\"\"),\"\")","v":-0.16007483005100742},-9.8421422785655537,null,null,null,null,null,null,-133,null,null,104.31142256018728,0]
[134,"HOLDEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,30958,14467.239999999998,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C143=1,IFERROR((X143-abvfnd23!X143)/abvfnd23!X143*100,\"\"),\"\")","v":""},{"$f":"IF(C143=1,IFERROR((Y143-abvfnd23!Y143)/abvfnd23!Y143*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-134,null,null,0,0]
[135,"HOLLAND",1,0,394450,0,0,0,0,0,800,67732,0,1360,6998.04,0,0,0,0,"x18",423927.64,12.69941378007751,null,2529520.8899999997,3338167,808646.11000000034,102693.31552540077,null,130.26588355361616,127.90855759545039,-2.3573259581657737,3,1,127.90855759545039,null,null,130.26588355361616,130.26590164115785,130.26588355361616,130.26588355361616,130.33674576135371,127.93910661274859,127.90855759545039,null,null,-3.0549017298199033E-2,null,{"$f":"IF(C144=1,IFERROR((X144-abvfnd23!X144)/abvfnd23!X144*100,\"\"),\"\")","v":5.9743194273969884},{"$f":"IF(C144=1,IFERROR((Y144-abvfnd23!Y144)/abvfnd23!Y144*100,\"\"),\"\")","v":4.2291068114076822},-1.7452126159893062,null,null,null,null,null,null,-135,null,null,127.90855759545039,0]
[136,"HOLLISTON",1,0,57853,0,0,0,0,1113826,681587,847658.13,16952,19150,18267.13,0,0,0,0,"x18",2161932.5689999997,4.9160149069718706,null,32828254.537319999,43977339.571000002,11149085.033680003,548090.68224667886,null,131.94955011057939,132.2922875457233,0.34273743514390276,13,1,132.2922875457233,null,null,131.94955011057939,131.9598175975984,131.94959781721204,131.94955011057939,131.98851994411706,132.2909817510029,132.2922875457233,null,null,1.3057947203947151E-3,null,{"$f":"IF(C145=1,IFERROR((X145-abvfnd23!X145)/abvfnd23!X145*100,\"\"),\"\")","v":4.5326076796594394},{"$f":"IF(C145=1,IFERROR((Y145-abvfnd23!Y145)/abvfnd23!Y145*100,\"\"),\"\")","v":4.9179773511325964},0.38536967147315693,null,null,null,null,null,null,-136,null,null,132.2922875457233,0]
[137,"HOLYOKE",1,3968571,261871,0,0,0,0,5300096,218869,516317,85401,751198,890838.13,0,0,0,0,"X",11993161.130000001,10.888044238292901,null,109412142.28999999,110149820,737677.71000000834,80318.675400826934,null,99.810035675783297,100.60080994745249,0.79077427166919279,666,1,100.60080994745249,null,null,99.810035675783297,111.17871369599727,99.810035675783297,99.810035675783297,100.27198413418542,100.60080994745249,100.60080994745249,null,null,0,null,{"$f":"IF(C146=1,IFERROR((X146-abvfnd23!X146)/abvfnd23!X146*100,\"\"),\"\")","v":7.6749694198937926},{"$f":"IF(C146=1,IFERROR((Y146-abvfnd23!Y146)/abvfnd23!Y146*100,\"\"),\"\")","v":8.6072498043796397},0.93228038448584716,null,null,null,null,null,null,-137,null,null,100.60080994745249,0]
[138,"HOPEDALE",1,0,0,0,0,0,0,396858,0,55842,0,100091,6269.76,0,0,0,0,"x18",519971.36,3.0139817504018556,null,11489500.85,17251974.399999999,5762473.5499999989,173679.90116873392,null,147.67970350547154,148.64261486895896,0.96291136348742157,8,1,148.64261486895896,null,null,147.67970350547154,147.8631029983168,147.68031645204954,147.67970350547154,149.07609472884968,148.64261486895896,148.64261486895896,null,null,0,null,{"$f":"IF(C147=1,IFERROR((X147-abvfnd23!X147)/abvfnd23!X147*100,\"\"),\"\")","v":4.3724424926779406},{"$f":"IF(C147=1,IFERROR((Y147-abvfnd23!Y147)/abvfnd23!Y147*100,\"\"),\"\")","v":4.9642613059060077},0.59181881322806706,null,null,null,null,null,null,-138,null,null,148.64261486895896,0]
[139,"HOPKINTON",1,0,21732.38,0,0,0,0,803348,930302,504272.52,0,0,3703.56,0,0,0,0,"X",2263358.46,3.3640395155966054,null,50873294.826880008,67280971.270000011,16407676.443120003,551960.71913779248,null,132.32812026277668,131.16707061718461,-1.1610496455920725,3,1,131.16707061718461,null,null,132.32812026277668,132.23573832731293,132.32805773228679,132.32812026277668,131.19800884889713,131.16707061718461,131.16707061718461,null,null,0,null,{"$f":"IF(C148=1,IFERROR((X148-abvfnd23!X148)/abvfnd23!X148*100,\"\"),\"\")","v":8.8836330293840255},{"$f":"IF(C148=1,IFERROR((Y148-abvfnd23!Y148)/abvfnd23!Y148*100,\"\"),\"\")","v":7.8682944464763889},-1.0153385829076367,null,null,null,null,null,null,-139,null,null,131.16707061718461,0]
[140,"HUBBARDSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C149=1,IFERROR((X149-abvfnd23!X149)/abvfnd23!X149*100,\"\"),\"\")","v":""},{"$f":"IF(C149=1,IFERROR((Y149-abvfnd23!Y149)/abvfnd23!Y149*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-140,null,null,0,0]
[141,"HUDSON",1,0,0,0,0,0,3000,1208582,918073,1727218,21575,25450,291122.51,0,0,0,0,"X",4195020.51,7.680533357737696,null,34207457.530000001,54618869.739999995,20411412.209999993,1567705.3235743945,null,149.10364905943348,155.08654617169265,5.9828971122591668,208,1,155.08654617169265,null,null,149.10364905943348,149.10295105310166,149.10364905943348,149.10364905943348,149.10364905943348,155.08654617169265,155.08654617169265,null,null,0,null,{"$f":"IF(C150=1,IFERROR((X150-abvfnd23!X150)/abvfnd23!X150*100,\"\"),\"\")","v":7.1598015874020344},{"$f":"IF(C150=1,IFERROR((Y150-abvfnd23!Y150)/abvfnd23!Y150*100,\"\"),\"\")","v":11.342899959370408},4.1830983719683736,null,null,null,null,null,null,-141,null,null,155.08654617169265,0]
[142,"HULL",1,0,0,0,0,0,0,365263,365263,365316,0,0,34173.019999999997,0,0,0,0,"X",1130015.02,5.312318675461932,null,10986735.571280001,21271597,10284861.428719999,546364.61442327336,null,184.72724129284549,188.63867480121894,3.9114335083734488,17,1,188.63867480121894,null,null,184.72724129284549,184.35058361158221,184.72724129284549,184.72724129284549,188.54007219313294,188.63867480121894,188.63867480121894,null,null,0,null,{"$f":"IF(C151=1,IFERROR((X151-abvfnd23!X151)/abvfnd23!X151*100,\"\"),\"\")","v":3.1509322698394531},{"$f":"IF(C151=1,IFERROR((Y151-abvfnd23!Y151)/abvfnd23!Y151*100,\"\"),\"\")","v":5.3057124035221843},2.1547801336827312,null,null,null,null,null,null,-142,null,null,188.63867480121894,0]
[143,"HUNTINGTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,572755.80000000005,689282,116526.19999999995,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C152=1,IFERROR((X152-abvfnd23!X152)/abvfnd23!X152*100,\"\"),\"\")","v":""},{"$f":"IF(C152=1,IFERROR((Y152-abvfnd23!Y152)/abvfnd23!Y152*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-143,null,null,0,0]
[144,"IPSWICH",1,500000,47000,0,0,0,130273,1031976,336789,0,0,11356,0,0,0,0,0,"x18",1707394,4.6947643185109351,null,20567036.155019999,36368045,15801008.844980001,741820.12521887803,null,168.42368323317675,173.22002356710732,4.7963403339305728,0,1,173.22002356710732,null,null,168.42368323317675,168.42368323317675,168.42368323317675,168.42368323317675,172.97414601728204,173.22002356710732,173.22002356710732,null,null,0,null,{"$f":"IF(C153=1,IFERROR((X153-abvfnd23!X153)/abvfnd23!X153*100,\"\"),\"\")","v":3.433569652405668},{"$f":"IF(C153=1,IFERROR((Y153-abvfnd23!Y153)/abvfnd23!Y153*100,\"\"),\"\")","v":6.6615805391893419},3.2280108867836739,null,null,null,null,null,null,-144,null,null,173.22002356710732,0]
[145,"KINGSTON",1,0,2928349,0,0,0,0,0,0,244348,0,0,15804.11,0,0,0,0,"X",3188501.11,18.840732747129412,null,14371240.407579998,16923445.350000001,2552204.9424200039,480854.11236038106,null,114.23891395282637,114.41316665308241,0.17425270025604789,15,1,114.41316665308241,null,null,114.23891395282637,121.73993168391009,121.73993168391009,114.23891395282637,114.52642627992047,114.41316665308241,114.41316665308241,null,null,0,null,{"$f":"IF(C154=1,IFERROR((X154-abvfnd23!X154)/abvfnd23!X154*100,\"\"),\"\")","v":9.8125237866990052},{"$f":"IF(C154=1,IFERROR((Y154-abvfnd23!Y154)/abvfnd23!Y154*100,\"\"),\"\")","v":10.510773517631396},0.69824973093239073,null,null,null,null,null,null,-145,null,null,114.41316665308241,0]
[146,"LAKEVILLE",0,0,0,0,0,0,0,0,0,225030,0,0,0,0,0,0,0,0,0,0,null,212169.47999999998,2880046,2667876.52,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C155=1,IFERROR((X155-abvfnd23!X155)/abvfnd23!X155*100,\"\"),\"\")","v":""},{"$f":"IF(C155=1,IFERROR((Y155-abvfnd23!Y155)/abvfnd23!Y155*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy12",null,-146,null,null,0,0]
[147,"LANCASTER",0,0,0,0,0,0,0,0,0,0,55561,0,0,0,0,0,0,0,55561,0,null,32981.520000000004,56678,23696.479999999996,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C156=1,IFERROR((X156-abvfnd23!X156)/abvfnd23!X156*100,\"\"),\"\")","v":""},{"$f":"IF(C156=1,IFERROR((Y156-abvfnd23!Y156)/abvfnd23!Y156*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-147,null,null,0,0]
[148,"LANESBOROUGH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,993.1,993.1,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C157=1,IFERROR((X157-abvfnd23!X157)/abvfnd23!X157*100,\"\"),\"\")","v":""},{"$f":"IF(C157=1,IFERROR((Y157-abvfnd23!Y157)/abvfnd23!Y157*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy19",null,-148,null,null,0,0]
[149,"LAWRENCE",1,0,544094,0,0,0,699028,3514431,848231,5341627,93193,0,2716957.95,0,0,0,0,"x18",10018423.049999999,3.5092593843224114,null,279873222.13999999,285485396,5612173.8600000143,196945.73784653982,null,100.74836826286403,101.93488611763102,1.1865178547669899,1980,1,101.93488611763102,null,null,100.74836826286403,100.72499508215355,100.48193489923986,100.74836826286403,101.19855258143787,101.11863971010861,101.93488611763102,null,null,0.81624640752241362,null,{"$f":"IF(C158=1,IFERROR((X158-abvfnd23!X158)/abvfnd23!X158*100,\"\"),\"\")","v":10.310309463457349},{"$f":"IF(C158=1,IFERROR((Y158-abvfnd23!Y158)/abvfnd23!Y158*100,\"\"),\"\")","v":11.640997994221999},1.3306885307646503,null,null,null,null,null,null,-149,null,null,101.93488611763102,0]
[150,"LEE",1,0,0,0,0,0,0,462000,0,489292,0,95679,0,0,0,0,0,"X",1046971,7.6041803378049142,null,8739704.6600000001,13768361,5028656.34,382388.09666206018,null,165.08600770756803,153.16276034593074,-11.923247361637294,1,1,153.16276034593074,null,null,165.08600770756803,165.08600685692417,165.08600770756803,165.08600770756803,154.34998603115756,153.16276034593074,153.16276034593074,null,null,0,null,{"$f":"IF(C159=1,IFERROR((X159-abvfnd23!X159)/abvfnd23!X159*100,\"\"),\"\")","v":10.385786504492064},{"$f":"IF(C159=1,IFERROR((Y159-abvfnd23!Y159)/abvfnd23!Y159*100,\"\"),\"\")","v":2.5641782410009886},-7.8216082634910755,null,null,null,null,null,null,-150,null,null,153.16276034593074,0]
[151,"LEICESTER",1,0,0,0,0,0,0,1400476,6000,410453,0,42429,14154.98,0,0,0,0,"X",1873512.98,7.7266369830040311,null,20759208.559999999,24247457,3488248.4400000013,269524.29402410128,null,107.88530413557082,115.50504267382291,7.6197385382520935,28,1,115.50504267382291,null,null,107.88530413557082,107.7788614234769,107.88530413557082,107.88530413557082,114.50954924579375,115.50504267382291,115.50504267382291,null,null,0,null,{"$f":"IF(C160=1,IFERROR((X160-abvfnd23!X160)/abvfnd23!X160*100,\"\"),\"\")","v":6.9949198864734772},{"$f":"IF(C160=1,IFERROR((Y160-abvfnd23!Y160)/abvfnd23!Y160*100,\"\"),\"\")","v":15.098857396833662},8.1039375103601845,null,null,null,null,null,null,-151,null,null,115.50504267382291,0]
[152,"LENOX",1,0,0,0,0,0,0,182650,0,774644,0,105510,0,0,0,0,0,"X",1062804,5.9214648895727287,null,6717817.4100000001,17948329,11230511.59,665010.80072124593,null,246.77471697235993,257.27579575996174,10.501078787601813,0,1,257.27579575996174,null,null,246.77471697235993,249.7704493696545,246.77471697235993,246.77471697235993,257.93042486252591,257.27579575996174,257.27579575996174,null,null,0,null,{"$f":"IF(C161=1,IFERROR((X161-abvfnd23!X161)/abvfnd23!X161*100,\"\"),\"\")","v":9.9181656975778569},{"$f":"IF(C161=1,IFERROR((Y161-abvfnd23!Y161)/abvfnd23!Y161*100,\"\"),\"\")","v":14.247397902667053},4.3292322050891965,null,null,null,null,null,null,-152,null,null,257.27579575996174,0]
[153,"LEOMINSTER",1,3464000,0,0,0,0,0,4496618,1619280,0,5957,245706,105071.67999999999,0,0,0,0,"X",9936632.6799999997,9.9623153955948158,null,99599000.579999998,99742201.340000004,143200.76000000536,14266.111360089317,null,100.00003431689326,100.12945375745647,0.1294194405632112,86,1,100.12945375745647,null,null,100.00003431689326,99.111999884487872,99.144820225529358,100.00003431689326,100.27749164160988,100.12945375745647,100.12945375745647,null,null,0,null,{"$f":"IF(C162=1,IFERROR((X162-abvfnd23!X162)/abvfnd23!X162*100,\"\"),\"\")","v":9.2574266490542065},{"$f":"IF(C162=1,IFERROR((Y162-abvfnd23!Y162)/abvfnd23!Y162*100,\"\"),\"\")","v":9.4144724309003021},0.15704578184609552,null,null,null,null,null,null,-153,null,null,100.12945375745647,0]
[154,"LEVERETT",1,0,0,0,0,0,0,0,0,0,0,6838,0,0,0,0,0,"x18",6838,0.23000517393914235,null,1255147.3,2972976.6,1717829.3,3951.0962694425516,null,211.88848099406928,236.54797359087314,24.659492596803858,0,1,236.54797359087314,null,null,211.88848099406928,210.3849530724363,211.8778677882668,211.88848099406928,235.87651801074796,236.54797359087314,236.54797359087314,null,null,0,null,{"$f":"IF(C163=1,IFERROR((X163-abvfnd23!X163)/abvfnd23!X163*100,\"\"),\"\")","v":-7.8249835787998903},{"$f":"IF(C163=1,IFERROR((Y163-abvfnd23!Y163)/abvfnd23!Y163*100,\"\"),\"\")","v":1.8446913858648681},9.6696749646647575,null,null,null,null,null,null,-154,null,null,236.54797359087314,0]
[155,"LEXINGTON",1,0,0,0,0,0,0,4904935,4418718,5109421,0,0,3518.55,0,0,0,0,"X",14436592.550000001,8.627889560838593,null,90646899.40639998,167324725.80000001,76677826.393600032,6615678.178891357,null,179.73755354766377,177.29127931954619,-2.4462742281175736,5,0,179.73755354766377,null,null,179.73755354766377,181.26042700895252,181.26042700895252,179.73755354766377,179.73755354766377,179.73755354766377,179.73755354766377,null,null,0,null,{"$f":"IF(C164=1,IFERROR((X164-abvfnd23!X164)/abvfnd23!X164*100,\"\"),\"\")","v":7.7597875824193423},{"$f":"IF(C164=1,IFERROR((Y164-abvfnd23!Y164)/abvfnd23!Y164*100,\"\"),\"\")","v":6.07081787946783},-1.6889697029515123,null,null,null,null,null,null,-155,null,null,179.73755354766377,0]
[156,"LEYDEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C165=1,IFERROR((X165-abvfnd23!X165)/abvfnd23!X165*100,\"\"),\"\")","v":""},{"$f":"IF(C165=1,IFERROR((Y165-abvfnd23!Y165)/abvfnd23!Y165*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-156,null,null,0,0]
[157,"LINCOLN",1,0,72919,0,0,0,0,0,228517,448047,0,0,0,0,0,0,0,"X",749483,5.0731775930634448,null,7355301.9672800004,14773443,7418141.0327199996,376335.46869379625,null,210.09257589718237,195.73781736428521,-14.354758532897165,0,1,195.73781736428521,null,null,210.09257589718237,210.09257607599881,210.09257589718237,210.09257589718237,210.09257589718237,195.73781736428521,195.73781736428521,null,null,0,null,{"$f":"IF(C166=1,IFERROR((X166-abvfnd23!X166)/abvfnd23!X166*100,\"\"),\"\")","v":3.4358551704616129},{"$f":"IF(C166=1,IFERROR((Y166-abvfnd23!Y166)/abvfnd23!Y166*100,\"\"),\"\")","v":-3.5808965987772363},-7.0167517692388497,null,null,null,null,null,null,-157,null,null,195.73781736428521,0]
[158,"LITTLETON",1,0,0,0,0,0,0,1458531,685203,614652,0,22494,74454.66,0,0,0,0,"X",2855334.66,9.4181041874356062,null,20056951.579999998,30317509.800000001,10260558.220000003,966350.0633720886,null,150.63589975229203,146.33908657333416,-4.2968131789578763,46,1,146.33908657333416,null,null,150.63589975229203,150.63589873672967,150.63589975229203,150.63589975229203,148.96999254473724,146.40683169832519,146.33908657333416,null,null,-6.77451249910348E-2,null,{"$f":"IF(C167=1,IFERROR((X167-abvfnd23!X167)/abvfnd23!X167*100,\"\"),\"\")","v":8.6164782950368952},{"$f":"IF(C167=1,IFERROR((Y167-abvfnd23!Y167)/abvfnd23!Y167*100,\"\"),\"\")","v":5.1809866614836082},-3.435491633553287,null,null,null,null,null,null,-158,null,null,146.33908657333416,0]
[159,"LONGMEADOW",1,0,0,0,0,0,593267,856347.63,689154,1112440,0,23386,8292.34,0,0,0,0,"X",3282886.9699999997,6.8359067498542121,null,33192700.990000002,48024162.560000002,14831461.57,1013864.8825656635,null,142.28366228894515,141.62841912623253,-0.65524316271262251,11,1,141.62841912623253,null,null,142.28366228894515,142.28366250104395,142.28366228894515,142.28366228894515,141.59344688148929,141.59348707607322,141.62841912623253,null,null,3.4932050159312666E-2,null,{"$f":"IF(C168=1,IFERROR((X168-abvfnd23!X168)/abvfnd23!X168*100,\"\"),\"\")","v":5.2768947780483426},{"$f":"IF(C168=1,IFERROR((Y168-abvfnd23!Y168)/abvfnd23!Y168*100,\"\"),\"\")","v":4.8894095437345557},-0.3874852343137869,null,null,null,null,null,null,-159,null,null,141.62841912623253,0]
[160,"LOWELL",1,0,2382.44,0,0,0,762367.97,7095584.5899999999,0,8397452.1500000004,14590,0,2960994.33,0,0,0,0,"X",19233371.48,6.5505477769222331,null,288791629.52999997,293614704.22000003,4823074.6900000572,315937.81188509765,null,100.20791083539432,101.5606881977328,1.352777362338486,2315,1,101.5606881977328,null,null,100.20791083539432,100.20610712263,100.20791083539432,100.20791083539432,100.20791083539432,101.5606881977328,101.5606881977328,null,null,0,null,{"$f":"IF(C169=1,IFERROR((X169-abvfnd23!X169)/abvfnd23!X169*100,\"\"),\"\")","v":11.988370942050203},{"$f":"IF(C169=1,IFERROR((Y169-abvfnd23!Y169)/abvfnd23!Y169*100,\"\"),\"\")","v":13.605059775129922},1.6166888330797189,null,null,null,null,null,null,-160,null,null,101.5606881977328,0]
[161,"LUDLOW",1,0,0,0,0,0,0,627461,592179,569603,0,134513,27459.18,0,0,0,0,"X",1951215.18,4.3808216436223955,null,32627792.160000004,44539936.539999999,11912144.379999995,521849.79921858863,null,142.13856863129058,134.90979262380284,-7.2287760074877383,21,1,134.90979262380284,null,null,142.13856863129058,151.79635735992042,142.13856863129058,142.13856863129058,134.48667032343943,134.90608448395616,134.90979262380284,null,null,3.7081398466796145E-3,null,{"$f":"IF(C170=1,IFERROR((X170-abvfnd23!X170)/abvfnd23!X170*100,\"\"),\"\")","v":6.3103622832173096},{"$f":"IF(C170=1,IFERROR((Y170-abvfnd23!Y170)/abvfnd23!Y170*100,\"\"),\"\")","v":5.3284854541721876},-0.98187682904512208,null,null,null,null,null,null,-161,null,null,134.90979262380284,0]
[162,"LUNENBURG",1,0,0,0,0,0,0,310260,190979,1239587,0,68747,34562.5,0,0,0,0,"X",1844135.5,7.3359054851555294,null,20659694.909999996,25138485,4478790.0900000036,328559.8078809125,null,120.7516239748509,120.08853615795768,-0.66308781689322416,26,1,120.08853615795768,null,null,120.7516239748509,120.74578425172081,120.75156776031642,120.7516239748509,120.7516239748509,120.09800168421343,120.08853615795768,null,null,-9.4655262557523656E-3,null,{"$f":"IF(C171=1,IFERROR((X171-abvfnd23!X171)/abvfnd23!X171*100,\"\"),\"\")","v":3.0068086082826588},{"$f":"IF(C171=1,IFERROR((Y171-abvfnd23!Y171)/abvfnd23!Y171*100,\"\"),\"\")","v":2.391971741438923},-0.61483686684373584,null,null,null,null,null,null,-162,null,null,120.08853615795768,0]
[163,"LYNN",1,0,0,0,0,0,0,3903527,5855291,6332920,31651,0,2482882.4300000002,0,0,0,0,"X16",18606271.43,5.6760781608855941,null,329943497.06999999,327801536.60000002,0,0,null,100.66191221021963,99.350809914721381,-1.3111022954982445,1946,1,99.350809914721381,null,null,100.66191221021963,100.86711624288169,100.66191221021963,100.66191221021963,99.245703200084876,99.0174194979475,99.350809914721381,null,null,0.33339041677388082,null,{"$f":"IF(C172=1,IFERROR((X172-abvfnd23!X172)/abvfnd23!X172*100,\"\"),\"\")","v":10.076345998506774},{"$f":"IF(C172=1,IFERROR((Y172-abvfnd23!Y172)/abvfnd23!Y172*100,\"\"),\"\")","v":8.5939051475131834},-1.4824408509935907,null,null,null,null,null,null,-163,null,null,99.350809914721381,0]
[164,"LYNNFIELD",1,0,0,0,0,0,0,533532,918250,1150000,1152,0,12711.51,0,0,0,0,"x18",1810645.5099999998,4.5955461865554801,null,27452371.780520003,39400006.799999997,11947635.019479994,549059.08552127995,null,144.12974582165708,141.52127919980691,-2.6084666218501695,6,1,141.52127919980691,null,null,144.12974582165708,133.93978902798759,133.93979035741273,144.12974582165708,141.27479083019975,141.52055636289953,141.52127919980691,null,null,7.2283690738572659E-4,null,{"$f":"IF(C173=1,IFERROR((X173-abvfnd23!X173)/abvfnd23!X173*100,\"\"),\"\")","v":7.7048134805162132},{"$f":"IF(C173=1,IFERROR((Y173-abvfnd23!Y173)/abvfnd23!Y173*100,\"\"),\"\")","v":5.6529081255915825},-2.0519053549246307,null,null,null,null,null,null,-164,null,null,141.52127919980691,0]
[165,"MALDEN",1,0,84000,0,0,0,0,2800000,1105143.27,3891557,8164,0,741505.1,0,0,0,0,"X",8630369.3699999992,7.3436271963871844,null,117616659.13781999,117521888.56,0,0,null,98.322519819114376,99.919424188278512,1.596904369164136,596,1,99.919424188278512,null,null,98.322519819114376,98.481673121615728,98.322519819114376,98.322519819114376,99.989427877044676,99.919424188278512,99.919424188278512,null,null,0,null,{"$f":"IF(C174=1,IFERROR((X174-abvfnd23!X174)/abvfnd23!X174*100,\"\"),\"\")","v":11.535578507539256},{"$f":"IF(C174=1,IFERROR((Y174-abvfnd23!Y174)/abvfnd23!Y174*100,\"\"),\"\")","v":13.347082656981465},1.8115041494422091,null,null,null,null,null,null,-165,null,null,99.919424188278512,0]
[166,"MANCHESTER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C175=1,IFERROR((X175-abvfnd23!X175)/abvfnd23!X175*100,\"\"),\"\")","v":""},{"$f":"IF(C175=1,IFERROR((Y175-abvfnd23!Y175)/abvfnd23!Y175*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-166,null,null,0,0]
[167,"MANSFIELD",1,0,75000,0,0,0,0,909661,1640886,2410153,0,0,91069.58,0,0,0,0,"x18",3439662.4800000004,5.0129124367578441,null,46129087.005899996,68616049.519999996,22486962.5141,1127251.7405183935,null,148.00875742147787,146.30421315481414,-1.7045442666637314,44,1,146.30421315481414,null,null,148.00875742147787,148.57987490457063,148.01678438967539,148.00875742147787,145.86174166350307,146.29840645456272,146.30421315481414,null,null,5.8067002514121668E-3,null,{"$f":"IF(C176=1,IFERROR((X176-abvfnd23!X176)/abvfnd23!X176*100,\"\"),\"\")","v":5.4018267762266143},{"$f":"IF(C176=1,IFERROR((Y176-abvfnd23!Y176)/abvfnd23!Y176*100,\"\"),\"\")","v":4.3849704299127472},-1.0168563463138671,null,null,null,null,null,null,-167,null,null,146.30421315481414,0]
[168,"MARBLEHEAD",1,0,0,0,0,0,0,1753339,692935,2199613,14715,0,139018.10999999999,0,0,0,0,"X",4799620.1100000003,8.5536990998982088,null,32681938.290000007,56111631.399999999,23429693.109999992,2004105.4486589818,null,172.97034125476529,165.55788543269111,-7.412455822074179,63,1,165.55788543269111,null,null,172.97034125476529,173.36933753179977,172.98256766580798,172.97034125476529,167.64756539040397,165.60182779076445,165.55788543269111,null,null,-4.3942358073337573E-2,null,{"$f":"IF(C177=1,IFERROR((X177-abvfnd23!X177)/abvfnd23!X177*100,\"\"),\"\")","v":5.724497191067849},{"$f":"IF(C177=1,IFERROR((Y177-abvfnd23!Y177)/abvfnd23!Y177*100,\"\"),\"\")","v":1.0736619185430092},-4.6508352725248399,null,null,null,null,null,null,-168,null,null,165.55788543269111,0]
[169,"MARION",1,0,0,0,0,0,0,259000,93280,133762,0,0,0,0,0,0,0,"x18",392408.6,5.1113136082459887,null,5068217.2599999988,7677255.4000000004,2609038.1400000015,133356.1214941481,null,151.34144079127762,148.84719599620823,-2.4942447950693918,0,1,148.84719599620823,null,null,151.34144079127762,151.34144878825387,151.34144079127762,151.34144079127762,148.77495602962412,148.84719599620823,148.84719599620823,null,null,0,null,{"$f":"IF(C178=1,IFERROR((X178-abvfnd23!X178)/abvfnd23!X178*100,\"\"),\"\")","v":5.2262838765551942},{"$f":"IF(C178=1,IFERROR((Y178-abvfnd23!Y178)/abvfnd23!Y178*100,\"\"),\"\")","v":3.1955522516394161},-2.0307316249157781,null,null,null,null,null,null,-169,null,null,148.84719599620823,0]
[170,"MARLBOROUGH",1,0,105096,0,0,0,0,1297844,592755,2196383,5084,0,610690.56999999995,0,0,0,0,"X",4807852.57,5.208281998189455,null,87221684.996450007,92311679.200000003,5089994.203549996,265101.2518123812,null,115.01306359382239,105.53175847489531,-9.4813051189270823,536,1,105.53175847489531,null,null,115.01306359382239,114.9901543163635,115.01306359382239,115.01306359382239,105.31652143844556,105.53175847489531,105.53175847489531,null,null,0,null,{"$f":"IF(C179=1,IFERROR((X179-abvfnd23!X179)/abvfnd23!X179*100,\"\"),\"\")","v":12.812842175833739},{"$f":"IF(C179=1,IFERROR((Y179-abvfnd23!Y179)/abvfnd23!Y179*100,\"\"),\"\")","v":3.0478431574059721},-9.7649990184277655,null,null,null,null,null,null,-170,null,null,105.53175847489531,0]
[171,"MARSHFIELD",1,0,0,0,0,0,0,0,65000,1101813,6540,0,61284.65,0,0,0,0,"x18",463368.54999999993,0.73964892631115209,null,49950295.557299994,62647092.899999999,12696797.342700005,93911.725221183486,null,127.70459475800939,125.23085294464681,-2.4737418133625795,35,1,125.23085294464681,null,null,127.70459475800939,127.70459572591906,127.70459475800939,127.70459475800939,127.70459475800939,125.25638106017188,125.23085294464681,null,null,-2.5528115525062844E-2,null,{"$f":"IF(C180=1,IFERROR((X180-abvfnd23!X180)/abvfnd23!X180*100,\"\"),\"\")","v":6.2207108508592217},{"$f":"IF(C180=1,IFERROR((Y180-abvfnd23!Y180)/abvfnd23!Y180*100,\"\"),\"\")","v":2.7162307192573523},-3.5044801316018694,null,null,null,null,null,null,-171,null,null,125.23085294464681,0]
[172,"MASHPEE",1,0,66000,0,0,0,0,575000,575190,1606801,0,160766,89748.68,0,0,0,0,"X",3073505.68,8.7338970651136556,null,20496134.48,35190541.600000001,14694407.120000001,1283394.3921895323,null,184.8182838817367,165.43191225104837,-19.38637163068833,48,1,165.43191225104837,null,null,184.8182838817367,184.98189458320985,184.82268048423475,184.8182838817367,184.8182838817367,165.43191225104837,165.43191225104837,null,null,0,null,{"$f":"IF(C181=1,IFERROR((X181-abvfnd23!X181)/abvfnd23!X181*100,\"\"),\"\")","v":4.5009720849036619},{"$f":"IF(C181=1,IFERROR((Y181-abvfnd23!Y181)/abvfnd23!Y181*100,\"\"),\"\")","v":-6.4616671592302364},-10.962639244133898,null,null,null,null,null,null,-172,null,null,165.43191225104837,0]
[173,"MATTAPOISETT",1,0,0,0,0,0,0,161595,24316,156847,0,2282,0,0,0,0,0,"x18",235247.1,2.5597857714177903,null,5079932.7300000004,9190108.9000000004,4110176.17,105211.70477986468,null,183.6810112811568,178.83892716863073,-4.8420841125260665,1,1,178.83892716863073,null,null,183.6810112811568,183.68044801378255,183.6810112811568,183.6810112811568,178.53454538189052,178.83892716863073,178.83892716863073,null,null,0,null,{"$f":"IF(C182=1,IFERROR((X182-abvfnd23!X182)/abvfnd23!X182*100,\"\"),\"\")","v":3.3781136485817673},{"$f":"IF(C182=1,IFERROR((Y182-abvfnd23!Y182)/abvfnd23!Y182*100,\"\"),\"\")","v":7.9449141570823237E-2},-3.2986645070109439,null,null,null,null,null,null,-173,null,null,178.83892716863073,0]
[174,"MAYNARD",1,0,1877578,0,0,0,0,0,51000,304725,958,116759,118608,0,0,0,0,"x18",2256320.5,7.7401215255274893,null,17768872.032999996,29150969.949999999,11382097.917000003,880988.21093033324,null,165.6352437150984,159.09834730402255,-6.5368964110758441,77,1,159.09834730402255,null,null,165.6352437150984,165.63437757506571,165.6352437150984,165.6352437150984,158.7300024708166,159.09834730402255,159.09834730402255,null,null,0,null,{"$f":"IF(C183=1,IFERROR((X183-abvfnd23!X183)/abvfnd23!X183*100,\"\"),\"\")","v":10.19858033112844},{"$f":"IF(C183=1,IFERROR((Y183-abvfnd23!Y183)/abvfnd23!Y183*100,\"\"),\"\")","v":5.3189620730776221},-4.8796182580508178,null,null,null,null,null,null,-174,null,null,159.09834730402255,0]
[175,"MEDFIELD",1,0,221215,0,0,0,0,538931,62289,674502,0,0,3594.22,0,0,0,0,"X",1500531.22,3.2395607978405252,null,29777088.9976,46318970.799999997,16541881.802399997,535884.31809566601,null,155.59623685915264,153.75272742609053,-1.8435094330621098,0,1,153.75272742609053,null,null,155.59623685915264,155.84930298688451,155.59643805834381,155.59623685915264,154.0236747512362,153.75272742609053,153.75272742609053,null,null,0,null,{"$f":"IF(C184=1,IFERROR((X184-abvfnd23!X184)/abvfnd23!X184*100,\"\"),\"\")","v":5.9627496419607651},{"$f":"IF(C184=1,IFERROR((Y184-abvfnd23!Y184)/abvfnd23!Y184*100,\"\"),\"\")","v":4.3889155384627108},-1.5738341034980543,null,null,null,null,null,null,-175,null,null,153.75272742609053,0]
[176,"MEDFORD",1,0,0,0,0,0,0,2150000,0,3063644,27561,0,604494.52,0,0,0,0,"X",5845699.5199999996,6.4111718668319089,null,71888258.341159999,91179891,19291632.658840001,1236819.7256761068,null,134.00620858507176,125.11510690310676,-8.8911016819649973,379,1,125.11510690310676,null,null,134.00620858507176,142.09030469434236,134.2663150637747,134.00620858507176,134.00620858507176,125.20807852987181,125.11510690310676,null,null,-9.2971626765049109E-2,null,{"$f":"IF(C185=1,IFERROR((X185-abvfnd23!X185)/abvfnd23!X185*100,\"\"),\"\")","v":10.681823200416861},{"$f":"IF(C185=1,IFERROR((Y185-abvfnd23!Y185)/abvfnd23!Y185*100,\"\"),\"\")","v":4.0591654345511339},-6.6226577658657275,null,null,null,null,null,null,-176,null,null,125.11510690310676,0]
[177,"MEDWAY",1,0,180995,0,0,0,0,602815,687502,791736,0,22461,28397.32,0,0,0,0,"x18",1759691.1199999999,4.6797023437924912,null,26890897.844290003,37602629.200000003,10711731.35571,501277.14331391605,null,143.43132670377187,137.96992674442876,-5.4613999593431117,22,1,137.96992674442876,null,null,143.43132670377187,143.65833238669993,143.43299334387166,143.43132670377187,137.75982874424187,137.96992674442876,137.96992674442876,null,null,0,null,{"$f":"IF(C186=1,IFERROR((X186-abvfnd23!X186)/abvfnd23!X186*100,\"\"),\"\")","v":6.5764641057948214},{"$f":"IF(C186=1,IFERROR((Y186-abvfnd23!Y186)/abvfnd23!Y186*100,\"\"),\"\")","v":2.6560797986623768},-3.9203843071324447,null,null,null,null,null,null,-177,null,null,137.96992674442876,0]
[178,"MELROSE",1,0,0,0,0,0,0,0,127770.7,2159291,14707,2703,268618.34999999998,0,0,0,0,"X",2573090.0500000003,4.6198349909070098,null,51330398.765020005,55696579.099999994,4366180.3349799886,201710.32688150639,null,110.87211795217652,108.11306771093396,-2.7590502412425622,255,1,108.11306771093396,null,null,110.87211795217652,121.4974209597504,110.92303300621707,110.87211795217652,108.255693322274,108.11306771093396,108.11306771093396,null,null,0,null,{"$f":"IF(C187=1,IFERROR((X187-abvfnd23!X187)/abvfnd23!X187*100,\"\"),\"\")","v":8.3432463650919875},{"$f":"IF(C187=1,IFERROR((Y187-abvfnd23!Y187)/abvfnd23!Y187*100,\"\"),\"\")","v":5.2586879486014846},-3.0845584164905029,null,null,null,null,null,null,-178,null,null,108.11306771093396,0]
[179,"MENDON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,164907.6,170825.3,5917.6999999999825,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C188=1,IFERROR((X188-abvfnd23!X188)/abvfnd23!X188*100,\"\"),\"\")","v":""},{"$f":"IF(C188=1,IFERROR((Y188-abvfnd23!Y188)/abvfnd23!Y188*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-179,null,null,0,0]
[180,"MERRIMAC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,164907.6,182794.7,17887.100000000006,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C189=1,IFERROR((X189-abvfnd23!X189)/abvfnd23!X189*100,\"\"),\"\")","v":""},{"$f":"IF(C189=1,IFERROR((Y189-abvfnd23!Y189)/abvfnd23!Y189*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-180,null,null,0,0]
[181,"METHUEN",1,0,236000,0,0,0,1350000,5073147,3608250,6412128,2869,0,214520.67,0,0,0,0,"X16",16896914.670000002,15.305092513958934,null,109298849.82999998,110400604.59999999,1101754.7700000107,168624.58682545711,null,101.41418881168643,100.85374199694317,-0.56044681474325841,149,1,100.85374199694317,null,null,101.41418881168643,101.87618803179477,101.87641480532201,101.41418881168643,101.49904372078531,101.01569653001017,100.85374199694317,null,null,-0.16195453306700358,null,{"$f":"IF(C190=1,IFERROR((X190-abvfnd23!X190)/abvfnd23!X190*100,\"\"),\"\")","v":10.063037309385781},{"$f":"IF(C190=1,IFERROR((Y190-abvfnd23!Y190)/abvfnd23!Y190*100,\"\"),\"\")","v":9.4066314589558129},-0.65640585042996769,null,null,null,null,null,null,-181,null,null,100.85374199694317,0]
[182,"MIDDLEBOROUGH",1,0,0,0,0,0,0,108642,103841,2028302,865,113518,58192.47,0,0,0,0,"X",2413360.4700000002,4.637728637675127,null,44333813.130000003,52037552.399999999,7703739.2699999958,357278.5222966146,null,119.51204304515628,116.57078475555748,-2.9412582895987924,42,1,116.57078475555748,null,null,119.51204304515628,119.3958071077009,119.51204304515628,119.51204304515628,119.51204304515628,116.60854723053005,116.57078475555748,null,null,-3.7762474972566906E-2,null,{"$f":"IF(C191=1,IFERROR((X191-abvfnd23!X191)/abvfnd23!X191*100,\"\"),\"\")","v":8.3910412278742381},{"$f":"IF(C191=1,IFERROR((Y191-abvfnd23!Y191)/abvfnd23!Y191*100,\"\"),\"\")","v":5.2846022955658825},-3.1064389323083557,null,null,null,null,null,null,-182,null,null,116.57078475555748,0]
[183,"MIDDLEFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,49472.28,59424,9951.7200000000012,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C192=1,IFERROR((X192-abvfnd23!X192)/abvfnd23!X192*100,\"\"),\"\")","v":""},{"$f":"IF(C192=1,IFERROR((Y192-abvfnd23!Y192)/abvfnd23!Y192*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-183,null,null,0,0]
[184,"MIDDLETON",1,307970,70000,0,0,0,0,60393,198266,0,0,0,1490.02,0,0,0,0,"X",638119.02,4.2288133488306121,null,8542770.1967999991,15089789.199999999,6547019.0032000002,276861.21355779847,null,182.067491328644,173.3972428755126,-8.6702484531313928,1,1,173.3972428755126,null,null,182.067491328644,182.06744969978155,182.067491328644,182.067491328644,173.73122787175507,173.3972428755126,173.3972428755126,null,null,0,null,{"$f":"IF(C193=1,IFERROR((X193-abvfnd23!X193)/abvfnd23!X193*100,\"\"),\"\")","v":9.3954080295597571},{"$f":"IF(C193=1,IFERROR((Y193-abvfnd23!Y193)/abvfnd23!Y193*100,\"\"),\"\")","v":4.8536370583047299},-4.5417709712550272,null,null,null,null,null,null,-184,null,null,173.3972428755126,0]
[185,"MILFORD",1,0,140940,0,0,0,0,1999120,1947800,1581565,14712,183643,173531.19,0,0,0,0,"x18",4934215.6900000004,5.7683165806581114,null,75437511.279999986,85539959.900000006,10102448.62000002,582741.21879992774,null,112.73241647428188,112.61932855375618,-0.11308792052570027,147,1,112.61932855375618,null,null,112.73241647428188,112.71555781831199,112.73241647428188,112.73241647428188,112.38665139483163,112.55514051408548,112.61932855375618,null,null,6.4188039670696639E-2,null,{"$f":"IF(C194=1,IFERROR((X194-abvfnd23!X194)/abvfnd23!X194*100,\"\"),\"\")","v":13.398616696652887},{"$f":"IF(C194=1,IFERROR((Y194-abvfnd23!Y194)/abvfnd23!Y194*100,\"\"),\"\")","v":13.258502676520589},-0.14011402013229812,null,null,null,null,null,null,-185,null,null,112.61932855375618,0]
[186,"MILLBURY",1,0,0,0,0,0,0,1154447,508894,1067185,0,35238,6028.33,0,0,0,0,"X",2771792.33,9.1920428949039312,null,22434599.240000002,30154258,7719658.7599999979,709594.34455940872,null,136.0534287779991,131.24666654593909,-4.8067622320600094,10,1,131.24666654593909,null,null,136.0534287779991,136.05317716840696,136.0534287779991,136.0534287779991,130.90483782914956,131.24468162132831,131.24666654593909,null,null,1.9849246107810359E-3,null,{"$f":"IF(C195=1,IFERROR((X195-abvfnd23!X195)/abvfnd23!X195*100,\"\"),\"\")","v":8.5319868653060773},{"$f":"IF(C195=1,IFERROR((Y195-abvfnd23!Y195)/abvfnd23!Y195*100,\"\"),\"\")","v":4.271084464152052},-4.2609024011540253,null,null,null,null,null,null,-186,null,null,131.24666654593909,0]
[187,"MILLIS",1,0,40630,0,0,0,0,323418,442123,474538.07,2106,14025,9382.66,0,0,0,0,"X",1306222.73,5.8444606610963454,null,14054851.192480003,22349756.560000002,8294905.3675199989,484792.48107987561,null,164.17882110197769,155.56880524369333,-8.6100158582843562,2,1,155.56880524369333,null,null,164.17882110197769,164.1104831540348,164.17882110197769,164.17882110197769,156.39938366859207,155.57021706129396,155.56880524369333,null,null,-1.4118176006263639E-3,null,{"$f":"IF(C196=1,IFERROR((X196-abvfnd23!X196)/abvfnd23!X196*100,\"\"),\"\")","v":8.4957099532448925},{"$f":"IF(C196=1,IFERROR((Y196-abvfnd23!Y196)/abvfnd23!Y196*100,\"\"),\"\")","v":1.7027531323463991},-6.7929568208984934,null,null,null,null,null,null,-187,null,null,155.56880524369333,0]
[188,"MILLVILLE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,98944.56,198900,99955.44,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C197=1,IFERROR((X197-abvfnd23!X197)/abvfnd23!X197*100,\"\"),\"\")","v":""},{"$f":"IF(C197=1,IFERROR((Y197-abvfnd23!Y197)/abvfnd23!Y197*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-188,null,null,0,0]
[189,"MILTON",1,0,0,0,0,0,600000,1600000,1100000,1580081,0,0,30558.85,0,0,0,0,"x18",3804583.1499999994,5.1837647355545124,null,53957475.515560001,73394209.5,19436733.984439999,1007554.5620289402,null,134.51876817314573,134.15500678325202,-0.36376138989371043,18,1,134.15500678325202,null,null,134.51876817314573,134.50146226093582,134.51876817314573,134.51876817314573,134.00601796561116,134.15500678325202,134.15500678325202,null,null,0,null,{"$f":"IF(C198=1,IFERROR((X198-abvfnd23!X198)/abvfnd23!X198*100,\"\"),\"\")","v":5.2641326180156458},{"$f":"IF(C198=1,IFERROR((Y198-abvfnd23!Y198)/abvfnd23!Y198*100,\"\"),\"\")","v":4.8058190231262792},-0.45831359488936663,null,null,null,null,null,null,-189,null,null,134.15500678325202,0]
[190,"MONROE",0,0,0,0,0,0,0,0,0,0,18030,0,0,0,0,0,0,0,18030,0,null,203019.31000000003,226109.6,23090.289999999979,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C199=1,IFERROR((X199-abvfnd23!X199)/abvfnd23!X199*100,\"\"),\"\")","v":""},{"$f":"IF(C199=1,IFERROR((Y199-abvfnd23!Y199)/abvfnd23!Y199*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-190,null,null,0,0]
[191,"MONSON",1,0,3750,0,0,0,0,219447,207876,733000,0,18640,50208.97,0,0,0,0,"X",1232921.97,8.2475369309346078,null,11361547.17,14948971.800000001,3587424.6300000008,295874.17122869432,null,128.86300283434048,128.97097032226912,0.10796748792864719,40,1,128.97097032226912,null,null,128.86300283434048,134.37438089794952,128.029447558513,128.86300283434048,128.86300283434048,127.73432330588096,128.97097032226912,null,null,1.2366470163881615,null,{"$f":"IF(C200=1,IFERROR((X200-abvfnd23!X200)/abvfnd23!X200*100,\"\"),\"\")","v":2.5568211580515205},{"$f":"IF(C200=1,IFERROR((Y200-abvfnd23!Y200)/abvfnd23!Y200*100,\"\"),\"\")","v":2.3306488682101256},-0.22617228984139492,null,null,null,null,null,null,-191,null,null,128.97097032226912,0]
[192,"MONTAGUE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,29646,13155.239999999998,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C201=1,IFERROR((X201-abvfnd23!X201)/abvfnd23!X201*100,\"\"),\"\")","v":""},{"$f":"IF(C201=1,IFERROR((Y201-abvfnd23!Y201)/abvfnd23!Y201*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-192,null,null,0,0]
[193,"MONTEREY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(C202=1,U202>0),U202/Y202*100,0)","v":0},null,0,0,{"$f":"IF(Y202-X202>0,Y202-X202,0)","v":0},{"$f":"V202*0.01*Z202","v":0},null,{"$f":"VLOOKUP(A202,rate_abvfndOLD,29)","v":0},{"$f":"IFERROR(IF(C202=1,(Y202-AA202)/X202*100,0),\"\")","v":0},{"$f":"AD202-AC202","v":0},0,"Non-op",{"$f":"IF(AG202=1,AD202,AC202)","v":0},null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C202=1,IFERROR((X202-abvfnd23!X202)/abvfnd23!X202*100,\"\"),\"\")","v":""},{"$f":"IF(C202=1,IFERROR((Y202-abvfnd23!Y202)/abvfnd23!Y202*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-193,null,null,0,0]
[194,"MONTGOMERY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(T203=\"X\",T203=\"X16\",T203=\"X17\"),SUM(D203:S203),\nIF(T203=\"x18\",SUM(D203:S203)-D203*0.7-L203*0.7,SUM(D203:S203)-D203-L203))","v":0},0,null,49472.28,116785,67312.72,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,{"$f":"AH203","v":0},null,null,{"$f":"+AQ203-AP203","v":0},null,{"$f":"IF(C203=1,IFERROR((X203-abvfnd23!X203)/abvfnd23!X203*100,\"\"),\"\")","v":""},{"$f":"IF(C203=1,IFERROR((Y203-abvfnd23!Y203)/abvfnd23!Y203*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,{"$f":"BF203-A203","v":-194},null,null,0,{"$f":"+BH203-AH203","v":0}]
[195,"MOUNT WASHINGTON",0,0,0,0,0,0,0,0,0,0,27892,0,0,0,0,0,0,0,27892,0,null,78957.830000000016,146089,67131.169999999984,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C204=1,IFERROR((X204-abvfnd23!X204)/abvfnd23!X204*100,\"\"),\"\")","v":""},{"$f":"IF(C204=1,IFERROR((Y204-abvfnd23!Y204)/abvfnd23!Y204*100,\"\"),\"\")","v":""},{"$f":"IFERROR(AW204-AV204,\"\")","v":""},null,null,null,null,null,null,-195,null,null,0,0]
[196,"NAHANT",1,0,0,0,0,0,0,476574,10660,46465,19003,0,15724.17,0,0,0,0,"x18",535900.67000000004,10.656530970825065,null,2954392.4200000004,5028847.3,2074454.8799999994,221064.92676299188,null,163.57784486712441,162.73337085115483,-0.84447401596958116,9,1,162.73337085115483,null,null,163.57784486712441,163.98089192182078,163.57784486712441,163.57784486712441,163.71941594688562,162.76535393663471,162.73337085115483,null,null,-3.1983085479879492E-2,null,{"$f":"IF(C205=1,IFERROR((X205-abvfnd23!X205)/abvfnd23!X205*100,\"\"),\"\")","v":3.4344951362258263},{"$f":"IF(C205=1,IFERROR((Y205-abvfnd23!Y205)/abvfnd23!Y205*100,\"\"),\"\")","v":2.793357616813136},-0.64113751941269026,null,null,null,null,null,null,-196,null,null,162.73337085115483,0]
[197,"NANTUCKET",1,0,650000,0,0,0,0,0,0,1768435,0,0,1711.78,0,0,0,0,"x18",1182242.2799999998,2.5268650253168516,null,25201462.489999998,46786918.5,21585456.010000002,545435.33847184444,null,190.0338443433703,183.48730030995975,-6.5465440334105551,1,1,183.48730030995975,null,null,190.0338443433703,190.04333955484529,190.03384869338115,190.0338443433703,182.96718434423963,183.48705372697245,183.48730030995975,null,null,2.4658298730173556E-4,null,{"$f":"IF(C206=1,IFERROR((X206-abvfnd23!X206)/abvfnd23!X206*100,\"\"),\"\")","v":11.444040200619728},{"$f":"IF(C206=1,IFERROR((Y206-abvfnd23!Y206)/abvfnd23!Y206*100,\"\"),\"\")","v":7.2236199871867619},-4.2204202134329662,null,null,null,null,null,null,-197,null,null,183.48730030995975,0]
[198,"NATICK",1,0,0,0,0,0,0,1339411,867413,2231721.84,19413,3682,14714.07,0,0,0,0,"X",4476354.91,4.4395893590629036,null,65231071.033819996,100828129.53999999,35597058.506179996,1580363.2215797633,null,151.90900346349602,152.14799442272499,0.23899095922897118,10,1,152.14799442272499,null,null,151.90900346349602,151.10388749669943,151.90771202328472,151.90900346349602,151.90900346349602,152.14799442272499,152.14799442272499,null,null,0,null,{"$f":"IF(C207=1,IFERROR((X207-abvfnd23!X207)/abvfnd23!X207*100,\"\"),\"\")","v":6.3146140851784267},{"$f":"IF(C207=1,IFERROR((Y207-abvfnd23!Y207)/abvfnd23!Y207*100,\"\"),\"\")","v":5.0629197795104028},-1.2516943056680239,null,null,null,null,null,null,-198,null,null,152.14799442272499,0]
[199,"NEEDHAM",1,0,201607,0,0,0,0,3591318,1400810,2072714,32972,0,6318.06,0,0,0,0,"X",7305739.0599999996,5.7978407588600307,null,70773642.887999997,126007928.88,55234285.991999999,3202395.9461094923,null,173.03511468968532,173.51873935361996,0.48362466393464842,3,1,173.51873935361996,null,null,173.03511468968532,173.01517987766925,173.03510310311376,173.03511468968532,173.54101256875038,173.51873935361996,173.51873935361996,null,null,0,null,{"$f":"IF(C208=1,IFERROR((X208-abvfnd23!X208)/abvfnd23!X208*100,\"\"),\"\")","v":6.1366903119810354},{"$f":"IF(C208=1,IFERROR((Y208-abvfnd23!Y208)/abvfnd23!Y208*100,\"\"),\"\")","v":6.3011363162645324},0.16444600428349698,null,null,null,null,null,null,-199,null,null,173.51873935361996,0]
[200,"NEW ASHFORD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,223427.56,414725,191297.44,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C209=1,IFERROR((X209-abvfnd23!X209)/abvfnd23!X209*100,\"\"),\"\")","v":""},{"$f":"IF(C209=1,IFERROR((Y209-abvfnd23!Y209)/abvfnd23!Y209*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-200,null,null,0,0]
[201,"NEW BEDFORD",1,10360764,0,0,0,0,405000,3586000,2099079,0,42558,291405,2079962.43,0,0,0,0,"X",18864768.43,7.2174430349343357,null,259908138.25999999,261377448.19999999,1469309.9399999976,106046.60792612769,null,100.48719005553819,100.52451737032956,3.7327314791369304E-2,1562,1,100.52451737032956,null,null,100.48719005553819,100.5713657611941,100.51311695764558,100.48719005553819,100.8351707644489,100.52451737032956,100.52451737032956,null,null,0,null,{"$f":"IF(C210=1,IFERROR((X210-abvfnd23!X210)/abvfnd23!X210*100,\"\"),\"\")","v":11.362483798408906},{"$f":"IF(C210=1,IFERROR((Y210-abvfnd23!Y210)/abvfnd23!Y210*100,\"\"),\"\")","v":11.408756853429635},4.6273055020728648E-2,null,null,null,null,null,null,-201,null,null,100.52451737032956,0]
[202,"NEW BRAINTREE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32981.520000000004,41708,8726.4799999999959,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C211=1,IFERROR((X211-abvfnd23!X211)/abvfnd23!X211*100,\"\"),\"\")","v":""},{"$f":"IF(C211=1,IFERROR((Y211-abvfnd23!Y211)/abvfnd23!Y211*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-202,null,null,0,0]
[203,"NEWBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17004.397409999998,31941.75,14937.352590000002,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C212=1,IFERROR((X212-abvfnd23!X212)/abvfnd23!X212*100,\"\"),\"\")","v":""},{"$f":"IF(C212=1,IFERROR((Y212-abvfnd23!Y212)/abvfnd23!Y212*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-203,null,null,0,0]
[204,"NEWBURYPORT",1,0,0,0,0,0,600000,900000,400000,892898.96,0,48673,151605.65,0,0,0,0,"X",2993177.61,6.8747567755462553,null,27448207.989999998,43538669.188222557,16090461.198222559,1106180.0714414464,null,162.49337411797981,154.59110894321489,-7.9022651747649206,105,1,154.59110894321489,null,null,162.49337411797981,162.54407733535018,162.49565512289294,162.49337411797981,155.31712626313856,154.61892206816395,154.59110894321489,null,null,-2.781312494906274E-2,null,{"$f":"IF(C213=1,IFERROR((X213-abvfnd23!X213)/abvfnd23!X213*100,\"\"),\"\")","v":8.0317630214941058},{"$f":"IF(C213=1,IFERROR((Y213-abvfnd23!Y213)/abvfnd23!Y213*100,\"\"),\"\")","v":2.4748750041539442},-5.556888017340162,null,null,null,null,null,null,-204,null,null,154.59110894321489,0]
[205,"NEW MARLBOROUGH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8240,8240,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C214=1,IFERROR((X214-abvfnd23!X214)/abvfnd23!X214*100,\"\"),\"\")","v":""},{"$f":"IF(C214=1,IFERROR((Y214-abvfnd23!Y214)/abvfnd23!Y214*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-205,null,null,0,0]
[206,"NEW SALEM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,691.85,691.85,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C215=1,IFERROR((X215-abvfnd23!X215)/abvfnd23!X215*100,\"\"),\"\")","v":""},{"$f":"IF(C215=1,IFERROR((Y215-abvfnd23!Y215)/abvfnd23!Y215*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-206,null,null,0,0]
[207,"NEWTON",1,10102614,0,0,0,0,0,8130150,0,2720564,1275,0,9447.83,0,0,0,0,"X",20964050.829999998,7.5036002357728266,null,156764603.61603001,279386563.39999998,122621959.78396997,9201061.6634592321,null,175.05717564204178,172.35108915167942,-2.7060864903623667,5,1,172.35108915167942,null,null,175.05717564204178,175.00366647839365,175.05716003873161,175.05717564204178,172.30226339922757,172.35108915167942,172.35108915167942,null,null,0,null,{"$f":"IF(C216=1,IFERROR((X216-abvfnd23!X216)/abvfnd23!X216*100,\"\"),\"\")","v":5.627124838542084},{"$f":"IF(C216=1,IFERROR((Y216-abvfnd23!Y216)/abvfnd23!Y216*100,\"\"),\"\")","v":4.5106837577908658},-1.1164410807512182,null,null,null,null,null,null,-207,null,null,172.35108915167942,0]
[208,"NORFOLK",1,0,0,0,0,0,0,2563,57773,221919,0,0,23239.72,0,0,0,0,"X",305494.71999999997,1.7575757917463477,null,11993145.444000002,17381595.800000001,5388450.3559999987,94706.099007325873,null,143.98076150710634,144.1397486731978,0.15898716609146391,13,1,144.1397486731978,null,null,143.98076150710634,143.97950758811322,143.98076150710634,143.98076150710634,144.40139756061433,144.1433152862416,144.1397486731978,null,null,-3.5666130438016808E-3,null,{"$f":"IF(C217=1,IFERROR((X217-abvfnd23!X217)/abvfnd23!X217*100,\"\"),\"\")","v":4.7103802978670357},{"$f":"IF(C217=1,IFERROR((Y217-abvfnd23!Y217)/abvfnd23!Y217*100,\"\"),\"\")","v":4.7086812578319215},-1.6990400351142299E-3,null,null,null,null,null,null,-208,null,null,144.1397486731978,0]
[209,"NORTH ADAMS",1,0,0,0,0,0,0,290082,0,1490997,1997,152297,113680.21,0,0,0,0,"x18",1005355.31,3.8362261343903263,null,21755055.919999998,26206883.399999999,4451827.4800000004,170782.1692457303,null,118.1955554684784,119.6783925837607,1.4828371152822939,82,1,119.6783925837607,null,null,118.1955554684784,118.19513833088595,118.1955554684784,118.1955554684784,119.39280982811238,119.6783925837607,119.6783925837607,null,null,0,null,{"$f":"IF(C218=1,IFERROR((X218-abvfnd23!X218)/abvfnd23!X218*100,\"\"),\"\")","v":7.7176504025576618},{"$f":"IF(C218=1,IFERROR((Y218-abvfnd23!Y218)/abvfnd23!Y218*100,\"\"),\"\")","v":9.0554824807848942},1.3378320782272324,null,null,null,null,null,null,-209,null,null,119.6783925837607,0]
[210,"NORTHAMPTON",1,0,5386,0,0,0,0,637887,10581,1718148,25566,210186,205450.49,0,0,0,0,"X17",2813204.49,5.9328226333793808,null,35618666.020000003,47417640.200000003,11798974.18,700012.21065762918,null,133.14502305778481,131.16052118041216,-1.9845018773726508,172,1,131.16052118041216,null,null,133.14502305778481,132.55313018066948,132.66647509868358,133.14502305778481,131.28919185606108,131.16052118041216,131.16052118041216,null,null,0,null,{"$f":"IF(C219=1,IFERROR((X219-abvfnd23!X219)/abvfnd23!X219*100,\"\"),\"\")","v":5.6187916386582897},{"$f":"IF(C219=1,IFERROR((Y219-abvfnd23!Y219)/abvfnd23!Y219*100,\"\"),\"\")","v":4.3781448284270299},-1.2406468102312598,null,null,null,null,null,null,-210,null,null,131.16052118041216,0]
[211,"NORTH ANDOVER",1,0,759496,0,0,0,0,1835000,468000,2126386,36210,0,11812.22,0,0,21001,0,"X",5257905.22,7.2617768787866801,null,57569717.300000004,72405215.799999997,14835498.499999993,1077320.7999257441,null,124.6766512201486,123.89828949199,-0.77836172815860039,7,1,123.89828949199,null,null,124.6766512201486,124.6419825249617,124.6766512201486,124.6766512201486,123.99148460814189,123.89843516104004,123.89828949199,null,null,-1.4566905004187447E-4,null,{"$f":"IF(C220=1,IFERROR((X220-abvfnd23!X220)/abvfnd23!X220*100,\"\"),\"\")","v":5.8738446812603948},{"$f":"IF(C220=1,IFERROR((Y220-abvfnd23!Y220)/abvfnd23!Y220*100,\"\"),\"\")","v":5.1153026973050464},-0.75854198395534844,null,null,null,null,null,null,-211,null,null,123.89828949199,0]
[212,"NORTH ATTLEBOROUGH",1,0,0,0,0,0,0,1234803,0,3407394,9057,63973,162118.88,0,0,0,0,"X",4877345.88,7.9659481938853531,null,51608133.329999998,61227436.600000001,9619303.2700000033,766268.71510091994,null,123.76039454491159,117.15433979812786,-6.6060547467837267,89,1,117.15433979812786,null,null,123.76039454491159,125.51403656975954,123.81141793319384,123.76039454491159,123.76039454491159,117.29174220821884,117.15433979812786,null,null,-0.13740241009097076,null,{"$f":"IF(C221=1,IFERROR((X221-abvfnd23!X221)/abvfnd23!X221*100,\"\"),\"\")","v":4.5364779952347751},{"$f":"IF(C221=1,IFERROR((Y221-abvfnd23!Y221)/abvfnd23!Y221*100,\"\"),\"\")","v":-1.3368050862576457},-5.8732830814924206,null,null,null,null,null,null,-212,null,null,117.15433979812786,0]
[213,"NORTHBOROUGH",1,0,0,0,0,0,0,874067,186955,559456,1061,0,2877.84,0,0,0,0,"X",1624416.84,4.7719415425242762,null,19538316.099999998,34041004.600000001,14502688.500000004,692059.81731439102,null,171.69326204004861,170.68484618633852,-1.0084158537100905,0,1,170.68484618633852,null,null,171.69326204004861,171.67349549864534,171.69326204004861,171.69326204004861,170.88352084570749,170.68484618633852,170.68484618633852,null,null,0,null,{"$f":"IF(C222=1,IFERROR((X222-abvfnd23!X222)/abvfnd23!X222*100,\"\"),\"\")","v":8.381648852732285},{"$f":"IF(C222=1,IFERROR((Y222-abvfnd23!Y222)/abvfnd23!Y222*100,\"\"),\"\")","v":7.8822902976949827},-0.49935855503730231,null,null,null,null,null,null,-213,null,null,170.68484618633852,0]
[214,"NORTHBRIDGE",1,0,0,0,0,0,0,112520,624492,1230532,20000,255307,5813.15,0,0,0,0,"X",2248664.15,7.2789108722616014,null,28109617.770000007,30892865.559999999,2783247.7899999917,202590.12598829015,null,116.10378026592269,109.18069283306266,-6.9230874328600294,2,1,109.18069283306266,null,null,116.10378026592269,116.1037786193513,116.10378026592269,116.10378026592269,109.12761611574729,109.18063968293059,109.18069283306266,null,null,5.3150132075074907E-5,null,{"$f":"IF(C223=1,IFERROR((X223-abvfnd23!X223)/abvfnd23!X223*100,\"\"),\"\")","v":6.4620065615036761},{"$f":"IF(C223=1,IFERROR((Y223-abvfnd23!Y223)/abvfnd23!Y223*100,\"\"),\"\")","v":-2.5131835933707658E-2},-6.4871383974373842,null,null,null,null,null,null,-214,null,null,109.18069283306266,0]
[215,"NORTH BROOKFIELD",1,0,0,0,0,0,0,538831,0,396624,0,296186,19427.59,0,0,0,0,"X",1251068.5900000001,13.495649378183161,null,8281136.6699999999,9270162.2199999988,989025.54999999888,133475.42048864745,null,107.50981448348978,110.33131276061106,2.8214982771212789,18,1,110.33131276061106,null,null,107.50981448348978,107.50924524851246,107.50981448348978,107.50981448348978,109.16268739248008,110.33131276061106,110.33131276061106,null,null,0,null,{"$f":"IF(C224=1,IFERROR((X224-abvfnd23!X224)/abvfnd23!X224*100,\"\"),\"\")","v":6.3159932139805042},{"$f":"IF(C224=1,IFERROR((Y224-abvfnd23!Y224)/abvfnd23!Y224*100,\"\"),\"\")","v":9.941631516194402},3.6256383022138978,null,null,null,null,null,null,-215,null,null,110.33131276061106,0]
[216,"NORTHFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,480276,463785.24,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C225=1,IFERROR((X225-abvfnd23!X225)/abvfnd23!X225*100,\"\"),\"\")","v":""},{"$f":"IF(C225=1,IFERROR((Y225-abvfnd23!Y225)/abvfnd23!Y225*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-216,null,null,0,0]
[217,"NORTH READING",1,20000,0,0,0,0,0,1255216,1022598,1023216,0,0,0,0,0,0,0,"x18",2590778.7999999998,5.6677891612082938,null,29062440.792260002,45710571.200000003,16648130.407740001,943580.93079370994,null,156.81359301442009,154.0372695782963,-2.7763234361237892,1,1,154.0372695782963,null,null,156.81359301442009,156.81348116028272,156.81359301442009,156.81359301442009,153.66395634654168,154.0372695782963,154.0372695782963,null,null,0,null,{"$f":"IF(C226=1,IFERROR((X226-abvfnd23!X226)/abvfnd23!X226*100,\"\"),\"\")","v":7.4144925702781084},{"$f":"IF(C226=1,IFERROR((Y226-abvfnd23!Y226)/abvfnd23!Y226*100,\"\"),\"\")","v":5.6013160599032465},-1.8131765103748618,null,null,null,null,null,null,-217,null,null,154.0372695782963,0]
[218,"NORTON",1,0,61075,0,0,0,0,684504,606056,1076125.3899999999,0,16313,90381.13,0,0,0,0,"x18",1781166.7469999995,4.3071869681292929,null,29128867.219999995,41353364.972999997,12224497.753000002,526531.97413647431,null,143.44189484674027,140.15935700661802,-3.2825378401222451,53,1,140.15935700661802,null,null,143.44189484674027,141.5927914051158,143.44189484674027,143.44189484674027,140.1836261001873,140.16005939722393,140.15935700661802,null,null,-7.0239060590893132E-4,null,{"$f":"IF(C227=1,IFERROR((X227-abvfnd23!X227)/abvfnd23!X227*100,\"\"),\"\")","v":6.6783141453912673},{"$f":"IF(C227=1,IFERROR((Y227-abvfnd23!Y227)/abvfnd23!Y227*100,\"\"),\"\")","v":3.7389593265037955},-2.9393548188874719,null,null,null,null,null,null,-218,null,null,140.15935700661802,0]
[219,"NORWELL",1,0,263948,0,0,0,0,663679,522373,1305171,0,0,14956.83,0,0,0,0,"x18",1856508.1300000001,4.7123377144564653,null,25956168.805050001,39396754.700000003,13440585.894950002,633365.79817164503,null,149.05114237351503,149.3417198546135,0.29057748109846671,12,1,149.3417198546135,null,null,149.05114237351503,149.08985791479563,149.05140040639461,149.05114237351503,148.92130248782192,149.33943523749375,149.3417198546135,null,null,2.2846171197556941E-3,null,{"$f":"IF(C228=1,IFERROR((X228-abvfnd23!X228)/abvfnd23!X228*100,\"\"),\"\")","v":5.1260815340166603},{"$f":"IF(C228=1,IFERROR((Y228-abvfnd23!Y228)/abvfnd23!Y228*100,\"\"),\"\")","v":5.1285092453271659},2.4277113105055648E-3,null,null,null,null,null,null,-219,null,null,149.3417198546135,0]
[220,"NORWOOD",1,0,73144.259999999995,0,0,0,0,3622725,1166710.31,2956710,0,0,114800.84,0,0,0,0,"X",7934090.4100000001,10.830620280559376,null,53483623.868720002,73256103.569999993,19772479.70127999,2141482.1964963167,null,137.78652394812985,132.96522604388292,-4.8212979042469328,57,1,132.96522604388292,null,null,137.78652394812985,138.87081030760444,138.73565890888943,137.78652394812985,133.20421413683687,132.96882134901574,132.96522604388292,null,null,-3.5953051328192487E-3,null,{"$f":"IF(C229=1,IFERROR((X229-abvfnd23!X229)/abvfnd23!X229*100,\"\"),\"\")","v":9.8734021413268014},{"$f":"IF(C229=1,IFERROR((Y229-abvfnd23!Y229)/abvfnd23!Y229*100,\"\"),\"\")","v":5.8292272746082503},-4.0441748667185511,null,null,null,null,null,null,-220,null,null,132.96522604388292,0]
[221,"OAK BLUFFS",1,20704,0,0,0,0,0,0,0,162101,0,41584,53245.5,0,0,0,0,"x18",149671,1.1862206818862593,null,6470637.9299999997,12617466.740000002,6146828.8100000024,72914.954624363061,null,196.79680680136653,193.86885684354215,-2.9279499578243815,23,1,193.86885684354215,null,null,196.79680680136653,199.83330418336192,196.42878394911185,196.79680680136653,195.22492184252491,193.93668857080061,193.86885684354215,null,null,-6.783172725846498E-2,null,{"$f":"IF(C230=1,IFERROR((X230-abvfnd23!X230)/abvfnd23!X230*100,\"\"),\"\")","v":6.3975400630406121},{"$f":"IF(C230=1,IFERROR((Y230-abvfnd23!Y230)/abvfnd23!Y230*100,\"\"),\"\")","v":4.5716041097025331},-1.825935953338079,null,null,null,null,null,null,-221,null,null,193.86885684354215,0]
[222,"OAKHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2247.3000000000002,2247.3000000000002,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C231=1,IFERROR((X231-abvfnd23!X231)/abvfnd23!X231*100,\"\"),\"\")","v":""},{"$f":"IF(C231=1,IFERROR((Y231-abvfnd23!Y231)/abvfnd23!Y231*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-222,null,null,0,0]
[223,"ORANGE",1,0,47669,0,0,0,0,250159,279357,483369,0,94560,2526.5100000000002,0,0,0,0,"X",1157640.51,12.563885272906777,null,9212499.9199999981,9214032.8000000007,1532.8800000026822,192.58928457167039,null,102.17791270133101,100.01454861033456,-2.1633640909964527,3,1,100.01454861033456,null,null,102.17791270133101,102.19153314731852,102.1779543420968,102.17791270133101,100.52805782898258,100.01608619786188,100.01454861033456,null,null,-1.5375875273235806E-3,null,{"$f":"IF(C232=1,IFERROR((X232-abvfnd23!X232)/abvfnd23!X232*100,\"\"),\"\")","v":7.7802916711260881},{"$f":"IF(C232=1,IFERROR((Y232-abvfnd23!Y232)/abvfnd23!Y232*100,\"\"),\"\")","v":5.2151080581439961},-2.565183612982092,null,null,null,null,null,null,-223,null,null,100.01454861033456,0]
[224,"ORLEANS",1,0,169017,0,0,0,0,0,165,188714.88,0,0,0,0,0,0,0,"x18",225796.46400000001,3.8444226815612192,null,2114047.8800000004,5873351.676,3759303.7959999996,144523.52780221589,null,244.21884526101786,270.98857137510925,26.769726114091384,0,1,270.98857137510925,null,null,244.21884526101786,244.21883656954577,244.21884526101786,244.21884526101786,270.10829279579724,270.98857137510925,270.98857137510925,null,null,0,null,{"$f":"IF(C233=1,IFERROR((X233-abvfnd23!X233)/abvfnd23!X233*100,\"\"),\"\")","v":-6.6862934110834615},{"$f":"IF(C233=1,IFERROR((Y233-abvfnd23!Y233)/abvfnd23!Y233*100,\"\"),\"\")","v":3.6920213228734857},10.378314733956948,null,null,null,null,null,null,-224,null,null,270.98857137510925,0]
[225,"OTIS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C234=1,IFERROR((X234-abvfnd23!X234)/abvfnd23!X234*100,\"\"),\"\")","v":""},{"$f":"IF(C234=1,IFERROR((Y234-abvfnd23!Y234)/abvfnd23!Y234*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-225,null,null,0,0]
[226,"OXFORD",1,0,0,0,0,0,197117.73,323039.38,114393.76,500000,19067,0,20899.27,0,0,0,0,"X",1174517.1400000001,4.8648911253668912,null,21950126.810000002,24142722,2192595.1899999976,106667.36881353121,null,109.26908823745241,109.50303312250644,0.23394488505402933,28,1,109.50303312250644,null,null,109.26908823745241,109.45939281593087,109.27223165726723,109.26908823745241,108.62420227374112,109.48897324961821,109.50303312250644,null,null,1.40598728882253E-2,null,{"$f":"IF(C235=1,IFERROR((X235-abvfnd23!X235)/abvfnd23!X235*100,\"\"),\"\")","v":4.3920636313653452},{"$f":"IF(C235=1,IFERROR((Y235-abvfnd23!Y235)/abvfnd23!Y235*100,\"\"),\"\")","v":4.4712222629796203},7.9158631614275166E-2,null,null,null,null,null,null,-226,null,null,109.50303312250644,0]
[227,"PALMER",1,0,0,0,0,0,359027,2094507,352057,1114872,5577,185105,38612.559999999998,0,0,0,0,"X16",4149757.56,17.277226336061435,null,19001379.489999998,24018656,5017276.5100000016,866846.21853874438,null,126.21028959804124,121.84278406547027,-4.3675055325709735,32,0,126.21028959804124,null,null,126.21028959804124,126.42294044258706,126.21317289452114,126.21028959804124,126.21028959804124,126.21028959804124,126.21028959804124,null,null,0,null,{"$f":"IF(C236=1,IFERROR((X236-abvfnd23!X236)/abvfnd23!X236*100,\"\"),\"\")","v":4.1107780222060537},{"$f":"IF(C236=1,IFERROR((Y236-abvfnd23!Y236)/abvfnd23!Y236*100,\"\"),\"\")","v":0.32175246319666712},-3.7890255590093864,null,null,null,null,null,null,-227,null,null,126.21028959804124,0]
[228,"PAXTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,51500,51500,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C237=1,IFERROR((X237-abvfnd23!X237)/abvfnd23!X237*100,\"\"),\"\")","v":""},{"$f":"IF(C237=1,IFERROR((Y237-abvfnd23!Y237)/abvfnd23!Y237*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-228,null,null,0,0]
[229,"PEABODY",1,0,73472,0,0,0,0,4837308,2659787,1500000,17677,59702,195273.05,0,0,0,0,"x18",8293219.0500000007,8.3147448434829485,null,91177548.530000001,99741113,8563564.4699999988,712038.53518766281,null,107.53083343856412,108.61124921803416,1.0804157794700444,133,1,108.61124921803416,null,null,107.53083343856412,107.53633442925852,107.53083343856412,107.53083343856412,107.53083343856412,108.61124921803416,108.61124921803416,null,null,0,null,{"$f":"IF(C238=1,IFERROR((X238-abvfnd23!X238)/abvfnd23!X238*100,\"\"),\"\")","v":9.163770661615338},{"$f":"IF(C238=1,IFERROR((Y238-abvfnd23!Y238)/abvfnd23!Y238*100,\"\"),\"\")","v":10.302219917358716},1.1384492557433781,null,null,null,null,null,null,-229,null,null,108.61124921803416,0]
[230,"PELHAM",1,135408,0,0,0,0,0,0,0,0,0,0,2488.2199999999998,0,0,0,0,"X",137896.22,5.427510636874235,null,858482.55999999994,2540690,1682207.44,91301.987740289769,null,252.13250356916092,285.31598967598251,33.18348610682159,1,1,285.31598967598251,null,null,252.13250356916092,266.1447305987499,252.13250356916092,252.13250356916092,283.44593416033109,285.31598967598251,285.31598967598251,null,null,0,null,{"$f":"IF(C239=1,IFERROR((X239-abvfnd23!X239)/abvfnd23!X239*100,\"\"),\"\")","v":8.6834814463337082},{"$f":"IF(C239=1,IFERROR((Y239-abvfnd23!Y239)/abvfnd23!Y239*100,\"\"),\"\")","v":22.016158428090289},13.332676981756581,null,null,null,null,null,null,-230,null,null,285.31598967598251,0]
[231,"PEMBROKE",1,0,550000,0,0,0,125000,967500,0,997436,0,0,64673,0,0,0,0,"X",2704609,6.184335724206047,null,33926554.381990001,43733217.609999999,9806663.2280099988,606476.97736240027,null,127.01439075693611,127.11795057953643,0.10355982260031737,41,1,127.11795057953643,null,null,127.01439075693611,127.16733019074478,127.01737420905037,127.01439075693611,127.75587027660613,127.12771596209609,127.11795057953643,null,null,-9.7653825596637489E-3,null,{"$f":"IF(C240=1,IFERROR((X240-abvfnd23!X240)/abvfnd23!X240*100,\"\"),\"\")","v":2.1092857803750538},{"$f":"IF(C240=1,IFERROR((Y240-abvfnd23!Y240)/abvfnd23!Y240*100,\"\"),\"\")","v":2.3209444325681114},0.21165865219305768,null,null,null,null,null,null,-231,null,null,127.11795057953643,0]
[232,"PEPPERELL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C241=1,IFERROR((X241-abvfnd23!X241)/abvfnd23!X241*100,\"\"),\"\")","v":""},{"$f":"IF(C241=1,IFERROR((Y241-abvfnd23!Y241)/abvfnd23!Y241*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-232,null,null,0,0]
[233,"PERU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,164907.6,220532,55624.399999999994,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C242=1,IFERROR((X242-abvfnd23!X242)/abvfnd23!X242*100,\"\"),\"\")","v":""},{"$f":"IF(C242=1,IFERROR((Y242-abvfnd23!Y242)/abvfnd23!Y242*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-233,null,null,0,0]
[234,"PETERSHAM",1,0,0,0,0,0,0,0,0,24000,0,47153,0,0,0,0,0,"x18",54353,2.4526088270994935,null,1133842.72,2216130,1082287.28,26544.273363855013,null,228.43546408615904,193.11194471805976,-35.323519368099284,0,1,193.11194471805976,null,null,228.43546408615904,228.43544294097691,228.43546408615904,228.43546408615904,197.42404442532145,193.11194471805976,193.11194471805976,null,null,0,null,{"$f":"IF(C243=1,IFERROR((X243-abvfnd23!X243)/abvfnd23!X243*100,\"\"),\"\")","v":21.379712681771935},{"$f":"IF(C243=1,IFERROR((Y243-abvfnd23!Y243)/abvfnd23!Y243*100,\"\"),\"\")","v":2.15366568633786},-19.226046995434075,null,null,null,null,null,null,-234,null,null,193.11194471805976,0]
[235,"PHILLIPSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C244=1,IFERROR((X244-abvfnd23!X244)/abvfnd23!X244*100,\"\"),\"\")","v":""},{"$f":"IF(C244=1,IFERROR((Y244-abvfnd23!Y244)/abvfnd23!Y244*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-235,null,null,0,0]
[236,"PITTSFIELD",1,0,198525,0,0,0,476459,3295511,0,4563572,51052,829833,249980.64,0,0,0,0,"X",9664932.6400000006,9.041814425585093,null,92916030.260000005,106891517.40000001,13975487.140000001,1263637.6122703096,null,117.80623186363115,113.68100799416318,-4.1252238694679733,169,1,113.68100799416318,null,null,117.80623186363115,117.80588745276255,117.80623186363115,117.80623186363115,113.42125257529251,113.68100799416318,113.68100799416318,null,null,0,null,{"$f":"IF(C245=1,IFERROR((X245-abvfnd23!X245)/abvfnd23!X245*100,\"\"),\"\")","v":9.6619795743535484},{"$f":"IF(C245=1,IFERROR((Y245-abvfnd23!Y245)/abvfnd23!Y245*100,\"\"),\"\")","v":5.5899247610017291},-4.0720548133518193,null,null,null,null,null,null,-236,null,null,113.68100799416318,0]
[237,"PLAINFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,65963.040000000008,140641,74677.959999999992,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C246=1,IFERROR((X246-abvfnd23!X246)/abvfnd23!X246*100,\"\"),\"\")","v":""},{"$f":"IF(C246=1,IFERROR((Y246-abvfnd23!Y246)/abvfnd23!Y246*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-237,null,null,0,0]
[238,"PLAINVILLE",1,0,0,0,0,0,0,251598,0,361002,0,0,41238.120000000003,0,0,0,0,"X",653838.12,5.5906425637922572,null,8340185.2700000005,11695223.09,3355037.8199999994,187568.17239624783,null,131.89634143284513,137.97840869311707,6.0820672602719412,27,1,137.97840869311707,null,null,131.89634143284513,133.04393748241574,131.95912574113478,131.89634143284513,139.40210738883891,138.03212510400064,137.97840869311707,null,null,-5.3716410883566823E-2,null,{"$f":"IF(C247=1,IFERROR((X247-abvfnd23!X247)/abvfnd23!X247*100,\"\"),\"\")","v":3.7793442378438069},{"$f":"IF(C247=1,IFERROR((Y247-abvfnd23!Y247)/abvfnd23!Y247*100,\"\"),\"\")","v":8.3616120559897276},4.5822678181459207,null,null,null,null,null,null,-238,null,null,137.97840869311707,0]
[239,"PLYMOUTH",1,0,363171,0,0,0,0,4928689,933517,11705399,45698,0,655727.73,0,0,0,0,"X",18632201.73,12.477642733238177,null,111949866.57694001,149324693.19999999,37374826.623059973,4663497.3381926101,null,133.96388723272358,129.21962328770243,-4.7442639450211459,437,1,129.21962328770243,null,null,133.96388723272358,134.12887724445528,133.96388723272358,133.96388723272358,129.14998786222361,129.21962328770243,129.21962328770243,null,null,0,null,{"$f":"IF(C248=1,IFERROR((X248-abvfnd23!X248)/abvfnd23!X248*100,\"\"),\"\")","v":6.9763115478287858},{"$f":"IF(C248=1,IFERROR((Y248-abvfnd23!Y248)/abvfnd23!Y248*100,\"\"),\"\")","v":3.2313440078714915},-3.7449675399572944,null,null,null,null,null,null,-239,null,null,129.21962328770243,0]
[240,"PLYMPTON",1,0,625520,0,0,0,0,0,0,51274,0,0,3503.22,0,0,0,0,"X",680297.22,14.438554625798167,null,3146739.0944000003,4711671.2,1564932.1055999999,225953.57692370945,null,140.47227607012925,142.55130433467343,2.0790282645441778,3,1,142.55130433467343,null,null,140.47227607012925,165.83636343913179,165.83636343913179,140.47227607012925,140.47227607012925,142.55130433467343,142.55130433467343,null,null,0,null,{"$f":"IF(C249=1,IFERROR((X249-abvfnd23!X249)/abvfnd23!X249*100,\"\"),\"\")","v":5.5995436388158213},{"$f":"IF(C249=1,IFERROR((Y249-abvfnd23!Y249)/abvfnd23!Y249*100,\"\"),\"\")","v":8.7681323698971543},3.168588731081333,null,null,null,null,null,null,-240,null,null,142.55130433467343,0]
[241,"PRINCETON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,16637,146.23999999999796,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C250=1,IFERROR((X250-abvfnd23!X250)/abvfnd23!X250*100,\"\"),\"\")","v":""},{"$f":"IF(C250=1,IFERROR((Y250-abvfnd23!Y250)/abvfnd23!Y250*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-241,null,null,0,0]
[242,"PROVINCETOWN",1,0,0,0,0,0,0,0,2000,493759,0,9310,5016.6899999999996,0,0,0,0,"x18",164454.39000000001,2.5593716946789522,null,1708796.98,6425576.6499999994,4716779.67,120719.92377435129,null,404.19178921893302,368.96464588939335,-35.227143329539672,1,1,368.96464588939335,null,null,404.19178921893302,425.55157165676053,404.19178921893302,404.19178921893302,367.21720014284369,368.96464588939335,368.96464588939335,null,null,0,null,{"$f":"IF(C251=1,IFERROR((X251-abvfnd23!X251)/abvfnd23!X251*100,\"\"),\"\")","v":11.317347505126808},{"$f":"IF(C251=1,IFERROR((Y251-abvfnd23!Y251)/abvfnd23!Y251*100,\"\"),\"\")","v":-1.6368737794805588},-12.954221284607367,null,null,null,null,null,null,-242,null,null,368.96464588939335,0]
[243,"QUINCY",1,0,0,0,0,0,0,4856492,4000000,11937570,11478,0,88502.61,0,0,0,0,"X",20894042.609999999,11.358801239770887,null,164068488.81255996,183945842.25,19877353.437440038,2257829.06868558,null,114.25021531439718,110.73912760230509,-3.5110877120920918,61,1,110.73912760230509,null,null,114.25021531439718,114.23898557982488,114.25021531439718,114.25021531439718,110.70078395545741,110.73912760230509,110.73912760230509,null,null,0,null,{"$f":"IF(C252=1,IFERROR((X252-abvfnd23!X252)/abvfnd23!X252*100,\"\"),\"\")","v":11.760665710220056},{"$f":"IF(C252=1,IFERROR((Y252-abvfnd23!Y252)/abvfnd23!Y252*100,\"\"),\"\")","v":7.6975667561751724},-4.0630989540448841,null,null,null,null,null,null,-243,null,null,110.73912760230509,0]
[244,"RANDOLPH",1,0,0,0,0,0,0,2849400,1022473,0,6519,0,429780.95715520001,0,0,0,0,"x18",4308172.9571551997,6.5175836424822124,null,50608513.309120007,66100769.755743995,15492256.446623988,1009720.7720165611,null,128.46677726516822,128.61679730868042,0.15002004351219966,327,1,128.61679730868042,null,null,128.46677726516822,129.97873840854766,128.46677726516822,128.46677726516822,128.76560620910669,128.61679730868042,128.61679730868042,null,null,0,null,{"$f":"IF(C253=1,IFERROR((X253-abvfnd23!X253)/abvfnd23!X253*100,\"\"),\"\")","v":6.4858268964292893},{"$f":"IF(C253=1,IFERROR((Y253-abvfnd23!Y253)/abvfnd23!Y253*100,\"\"),\"\")","v":7.0576880427834432},0.57186114635415386,null,null,null,null,null,null,-244,null,null,128.61679730868042,0]
[245,"RAYNHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C254=1,IFERROR((X254-abvfnd23!X254)/abvfnd23!X254*100,\"\"),\"\")","v":""},{"$f":"IF(C254=1,IFERROR((Y254-abvfnd23!Y254)/abvfnd23!Y254*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-245,null,null,0,0]
[246,"READING",1,0,0,0,0,0,70770,2585634,982258,2028132,0,0,4804.7299999999996,0,0,0,0,"X",5671598.7300000004,8.8009972601606137,null,46064559.298859999,64442682.600000001,18378123.301140003,1617458.1282022709,null,138.77411401489644,136.38516340555228,-2.3889506093441639,3,1,136.38516340555228,null,null,138.77411401489644,138.73438185410328,138.77411401489644,138.77411401489644,136.36039413925204,136.38514713118937,136.38516340555228,null,null,1.6274362906187889E-5,null,{"$f":"IF(C255=1,IFERROR((X255-abvfnd23!X255)/abvfnd23!X255*100,\"\"),\"\")","v":6.6280855951775948},{"$f":"IF(C255=1,IFERROR((Y255-abvfnd23!Y255)/abvfnd23!Y255*100,\"\"),\"\")","v":4.0893045639522345},-2.5387810312253603,null,null,null,null,null,null,-246,null,null,136.38516340555228,0]
[247,"REHOBOTH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1408004,1408004,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C256=1,IFERROR((X256-abvfnd23!X256)/abvfnd23!X256*100,\"\"),\"\")","v":""},{"$f":"IF(C256=1,IFERROR((Y256-abvfnd23!Y256)/abvfnd23!Y256*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-247,null,null,0,0]
[248,"REVERE",1,0,5968462,0,0,0,0,6689802,4000000,3342158,0,0,651092.28,0,0,0,0,"x18",18312003.68,12.353747802577214,null,142967579.12336001,148230350.59999999,5262771.476639986,650149.51565007272,null,106.59125456595045,103.22634123713455,-3.3649133288159021,558,1,103.22634123713455,null,null,106.59125456595045,105.64205441920471,105.66856269116221,106.59125456595045,103.15606247948989,103.22634123713455,103.22634123713455,null,null,0,null,{"$f":"IF(C257=1,IFERROR((X257-abvfnd23!X257)/abvfnd23!X257*100,\"\"),\"\")","v":13.952277793700604},{"$f":"IF(C257=1,IFERROR((Y257-abvfnd23!Y257)/abvfnd23!Y257*100,\"\"),\"\")","v":9.8352635981680656},-4.1170141955325388,null,null,null,null,null,null,-248,null,null,103.22634123713455,0]
[249,"RICHMOND",1,0,0,0,0,0,0,0,0,0,0,50042,1994.58,0,0,0,0,"x18",52036.58,1.1654403878152499,null,1653453.7499999998,4464971.4000000004,2811517.6500000004,32766.562203654204,null,264.28938963334946,268.05738217935317,3.7679925460037111,0,1,268.05738217935317,null,null,264.28938963334946,259.05688656875327,264.28938963334946,264.28938963334946,270.18533366222471,268.05738217935317,268.05738217935317,null,null,0,null,{"$f":"IF(C258=1,IFERROR((X258-abvfnd23!X258)/abvfnd23!X258*100,\"\"),\"\")","v":1.2328652766549411},{"$f":"IF(C258=1,IFERROR((Y258-abvfnd23!Y258)/abvfnd23!Y258*100,\"\"),\"\")","v":-0.73963561764795283},-1.9725008943028939,null,null,null,null,null,null,-249,null,null,268.05738217935317,0]
[250,"ROCHESTER",1,0,0,0,0,0,0,155198,120000,278284,0,0,0,0,0,0,0,"x18",358683.2,4.6686931331878752,null,6163095.8600000003,7682732.4000000004,1519636.54,70947.166792393822,null,123.25932795426162,123.50587117441989,0.2465432201582729,0,1,123.50587117441989,null,null,123.25932795426162,123.25932154865711,123.25932795426162,123.25932795426162,124.10390619205049,123.50587117441989,123.50587117441989,null,null,0,null,{"$f":"IF(C259=1,IFERROR((X259-abvfnd23!X259)/abvfnd23!X259*100,\"\"),\"\")","v":1.5214782181561453},{"$f":"IF(C259=1,IFERROR((Y259-abvfnd23!Y259)/abvfnd23!Y259*100,\"\"),\"\")","v":1.9842420295802035},0.4627638114240582,null,null,null,null,null,null,-250,null,null,123.50587117441989,0]
[251,"ROCKLAND",1,0,0,0,0,0,0,989376,556528,1809990,9551,3659,132401.29,0,0,0,0,"X",3501505.29,8.7113459393521069,null,34848972.482560009,40194768,5345795.5174399912,465690.74073457561,null,118.74362526908922,114.00358297263323,-4.7400422964559965,103,1,114.00358297263323,null,null,118.74362526908922,118.74273676001401,118.74291756123789,118.74362526908922,114.24310440111671,114.01234521898478,114.00358297263323,null,null,-8.7622463515515392E-3,null,{"$f":"IF(C260=1,IFERROR((X260-abvfnd23!X260)/abvfnd23!X260*100,\"\"),\"\")","v":9.9507479103149201},{"$f":"IF(C260=1,IFERROR((Y260-abvfnd23!Y260)/abvfnd23!Y260*100,\"\"),\"\")","v":5.0164355629787734},-4.9343123473361468,null,null,null,null,null,null,-251,null,null,114.00358297263323,0]
[252,"ROCKPORT",1,0,86504,0,0,0,0,1583240,628653,606214,0,102761,0,0,0,0,0,"X",3007372,16.441149550687857,null,8129580.1188599998,18291738,10162157.881140001,1670775.57481524,null,212.25063527889995,204.45044125495988,-7.8001940239400653,0,1,204.45044125495988,null,null,212.25063527889995,212.25063527889995,212.25063527889995,212.25063527889995,204.22603614398304,204.45044125495988,204.45044125495988,null,null,0,null,{"$f":"IF(C261=1,IFERROR((X261-abvfnd23!X261)/abvfnd23!X261*100,\"\"),\"\")","v":6.1533186277287912},{"$f":"IF(C261=1,IFERROR((Y261-abvfnd23!Y261)/abvfnd23!Y261*100,\"\"),\"\")","v":4.329062179973632},-1.8242564477551593,null,null,null,null,null,null,-252,null,null,204.45044125495988,0]
[253,"ROWE",1,0,0,0,0,0,0,0,0,44954,0,558,2713.13,0,0,0,0,"x18",16757.329999999998,0.74310119052692303,null,751366.82,2255053.58,1503686.7600000002,11173.914215355719,null,306.87666142266153,298.63970647315045,-8.2369549495110732,1,1,298.63970647315045,null,null,306.87666142266153,350.02441038393192,307.29582174171753,306.87666142266153,287.31309643188524,298.57930013098638,298.63970647315045,null,null,6.0406342164071702E-2,null,{"$f":"IF(C262=1,IFERROR((X262-abvfnd23!X262)/abvfnd23!X262*100,\"\"),\"\")","v":9.3014427467463836},{"$f":"IF(C262=1,IFERROR((Y262-abvfnd23!Y262)/abvfnd23!Y262*100,\"\"),\"\")","v":5.2119173109965926},-4.089525435749791,null,null,null,null,null,null,-253,null,null,298.63970647315045,0]
[254,"ROWLEY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,102026.38446,117035.5,15009.115539999999,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C263=1,IFERROR((X263-abvfnd23!X263)/abvfnd23!X263*100,\"\"),\"\")","v":""},{"$f":"IF(C263=1,IFERROR((Y263-abvfnd23!Y263)/abvfnd23!Y263*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-254,null,null,0,0]
[255,"ROYALSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,81600,81600,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C264=1,IFERROR((X264-abvfnd23!X264)/abvfnd23!X264*100,\"\"),\"\")","v":""},{"$f":"IF(C264=1,IFERROR((Y264-abvfnd23!Y264)/abvfnd23!Y264*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-255,null,null,0,0]
[256,"RUSSELL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,344095.56,361532.7,17437.140000000014,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C265=1,IFERROR((X265-abvfnd23!X265)/abvfnd23!X265*100,\"\"),\"\")","v":""},{"$f":"IF(C265=1,IFERROR((Y265-abvfnd23!Y265)/abvfnd23!Y265*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-256,null,null,0,0]
[257,"RUTLAND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(C266=1,U266>0),U266/Y266*100,0)","v":0},null,0,660,{"$f":"IF(Y266-X266>0,Y266-X266,0)","v":660},{"$f":"V266*0.01*Z266","v":0},null,{"$f":"VLOOKUP(A266,rate_abvfndOLD,29)","v":0},{"$f":"IFERROR(IF(C266=1,(Y266-AA266)/X266*100,0),\"\")","v":0},{"$f":"AD266-AC266","v":0},0,"Non-op",{"$f":"IF(AG266=1,AD266,AC266)","v":0},null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C266=1,IFERROR((X266-abvfnd23!X266)/abvfnd23!X266*100,\"\"),\"\")","v":""},{"$f":"IF(C266=1,IFERROR((Y266-abvfnd23!Y266)/abvfnd23!Y266*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-257,null,null,0,0]
[258,"SALEM",1,0,0,0,0,0,0,2118427,577538,2414949,242,191499,586864.08744320006,0,0,0,0,"x18",{"$f":"IF(OR(T267=\"X\",T267=\"X16\",T267=\"X17\"),SUM(D267:S267),\nIF(T267=\"x18\",SUM(D267:S267)-D267*0.7-L267*0.7,SUM(D267:S267)-D267-L267))","v":4199054.7874432001},4.7728990233279989,null,69935642.150000006,87977029.619104013,18041387.469104007,861097.20630768512,null,133.4364306730439,124.56585760083183,-8.8705730722120677,490,1,124.56585760083183,null,null,133.4364306730439,133.43643088056936,133.4364306730439,133.4364306730439,124.30167102326834,124.56585760083183,{"$f":"AH267","v":124.56585760083183},null,null,{"$f":"+AQ267-AP267","v":0},null,{"$f":"IF(C267=1,IFERROR((X267-abvfnd23!X267)/abvfnd23!X267*100,\"\"),\"\")","v":11.474627353967769},{"$f":"IF(C267=1,IFERROR((Y267-abvfnd23!Y267)/abvfnd23!Y267*100,\"\"),\"\")","v":3.5006722769323968},-7.973955077035372,null,null,null,null,null,null,{"$f":"BF267-A267","v":-258},null,null,124.56585760083183,{"$f":"+BH267-AH267","v":0}]
[259,"SALISBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32981.520000000004,40442.75,7461.2299999999959,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C268=1,IFERROR((X268-abvfnd23!X268)/abvfnd23!X268*100,\"\"),\"\")","v":""},{"$f":"IF(C268=1,IFERROR((Y268-abvfnd23!Y268)/abvfnd23!Y268*100,\"\"),\"\")","v":""},{"$f":"IFERROR(AW268-AV268,\"\")","v":""},null,null,null,null,null,null,-259,null,null,0,0]
[260,"SANDISFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C269=1,IFERROR((X269-abvfnd23!X269)/abvfnd23!X269*100,\"\"),\"\")","v":""},{"$f":"IF(C269=1,IFERROR((Y269-abvfnd23!Y269)/abvfnd23!Y269*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-260,null,null,0,0]
[261,"SANDWICH",1,0,0,0,0,0,0,1550471,617529,452366,0,47549,293644.75,0,0,0,0,"X",2961559.75,5.5924434208344582,null,29251950.23,52956454.399999999,23704504.169999998,1325660.9838965947,null,170.0491313823652,176.5037647409651,6.4546333585998923,165,1,176.5037647409651,null,null,170.0491313823652,170.01705546135543,170.0491313823652,170.0491313823652,176.64076496204038,176.5037647409651,176.5037647409651,null,null,0,null,{"$f":"IF(C270=1,IFERROR((X270-abvfnd23!X270)/abvfnd23!X270*100,\"\"),\"\")","v":-9.4824319345853739E-2},{"$f":"IF(C270=1,IFERROR((Y270-abvfnd23!Y270)/abvfnd23!Y270*100,\"\"),\"\")","v":4.4212582534003682},4.5160825727462219,null,null,null,null,null,null,-261,null,null,176.5037647409651,0]
[262,"SAUGUS",1,0,183750,0,0,0,0,2283684,29340,3199980,10311,0,334959.4748584,0,0,0,0,"X",6042024.4748584004,12.556566573542982,null,42085454.029999994,48118444.158047996,6032990.1280480027,757536.42180362344,null,119.94583426664332,112.53509990051158,-7.4107343661317344,297,1,112.53509990051158,null,null,119.94583426664332,119.87950767151017,119.94583426664332,119.94583426664332,112.94312181921026,112.53509990051158,112.53509990051158,null,null,0,null,{"$f":"IF(C271=1,IFERROR((X271-abvfnd23!X271)/abvfnd23!X271*100,\"\"),\"\")","v":12.046713265731245},{"$f":"IF(C271=1,IFERROR((Y271-abvfnd23!Y271)/abvfnd23!Y271*100,\"\"),\"\")","v":4.312485183556074},-7.7342280821751714,null,null,null,null,null,null,-262,null,null,112.53509990051158,0]
[263,"SAVOY",1,0,0,0,0,0,0,62000,0,25368,0,5422,1387.82,0,0,0,0,"X",94177.82,9.1487502812178985,null,576479.4,1029406.3899999999,452926.98999999987,41437.15927133675,null,152.23183779980153,171.37979791275509,19.147960112953569,1,1,171.37979791275509,null,null,152.23183779980153,171.90667963305592,152.55432768636939,152.23183779980153,174.40862082471463,171.37979791275509,171.37979791275509,null,null,0,null,{"$f":"IF(C272=1,IFERROR((X272-abvfnd23!X272)/abvfnd23!X272*100,\"\"),\"\")","v":-11.6502645230431},{"$f":"IF(C272=1,IFERROR((Y272-abvfnd23!Y272)/abvfnd23!Y272*100,\"\"),\"\")","v":0.49756804424137085},12.147832567284471,null,null,null,null,null,null,-263,null,null,171.37979791275509,0]
[264,"SCITUATE",1,0,0,0,0,0,0,691147.84,500000,948225,0,0,26317.55,0,0,0,0,"x18",1501932.8899999997,2.818218525028656,null,34295600.022,53293698.719999999,18998098.697999999,535407.93691026384,null,149.07358659822506,153.8339925507828,4.7604059525577327,17,0,149.07358659822506,null,null,149.07358659822506,149.07358410106849,149.07358659822506,149.07358659822506,154.3521843869618,149.07358659822506,149.07358659822506,null,null,0,null,{"$f":"IF(C273=1,IFERROR((X273-abvfnd23!X273)/abvfnd23!X273*100,\"\"),\"\")","v":4.5132511476025803},{"$f":"IF(C273=1,IFERROR((Y273-abvfnd23!Y273)/abvfnd23!Y273*100,\"\"),\"\")","v":6.8483449235009974},2.3350937758984172,null,null,null,null,null,null,-264,null,null,149.07358659822506,0]
[265,"SEEKONK",1,0,129704,0,0,0,521915,723317,404643,784111,19564,0,3812.97,0,0,0,0,"X",2587066.9700000002,7.0876040305705397,null,25865534.950000003,36501290.969999999,10635756.019999996,753820.27235516848,null,141.68903215878751,138.20503139311575,-3.484000765671766,4,1,138.20503139311575,null,null,141.68903215878751,141.64654442840973,141.68895107120369,141.68903215878751,138.07217483955029,138.20503139311575,138.20503139311575,null,null,0,null,{"$f":"IF(C274=1,IFERROR((X274-abvfnd23!X274)/abvfnd23!X274*100,\"\"),\"\")","v":5.4647015276854161},{"$f":"IF(C274=1,IFERROR((Y274-abvfnd23!Y274)/abvfnd23!Y274*100,\"\"),\"\")","v":2.5263087234599082},-2.9383928042255079,null,null,null,null,null,null,-265,null,null,138.20503139311575,0]
[266,"SHARON",1,0,0,0,0,0,0,1547655,885072,980248,0,0,14032.27,0,0,0,0,"x18",2740833.67,4.0745615135286348,null,44179615.271480002,67266960.159999996,23087344.888519995,940708.06932325626,null,148.03083468510991,150.12863213748585,2.0977974523759428,8,1,150.12863213748585,null,null,148.03083468510991,147.95537484588615,148.03058631823055,148.03083468510991,149.94017927812052,150.1281563080295,150.12863213748585,null,null,4.7582945634871976E-4,null,{"$f":"IF(C275=1,IFERROR((X275-abvfnd23!X275)/abvfnd23!X275*100,\"\"),\"\")","v":5.1004899730981572},{"$f":"IF(C275=1,IFERROR((Y275-abvfnd23!Y275)/abvfnd23!Y275*100,\"\"),\"\")","v":6.793647560349747},1.6931575872515898,null,null,null,null,null,null,-266,null,null,150.12863213748585,0]
[267,"SHEFFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,65963.040000000008,65963,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C276=1,IFERROR((X276-abvfnd23!X276)/abvfnd23!X276*100,\"\"),\"\")","v":""},{"$f":"IF(C276=1,IFERROR((Y276-abvfnd23!Y276)/abvfnd23!Y276*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-267,null,null,0,0]
[268,"SHELBURNE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,732.90000000000009,732.90000000000009,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C277=1,IFERROR((X277-abvfnd23!X277)/abvfnd23!X277*100,\"\"),\"\")","v":""},{"$f":"IF(C277=1,IFERROR((Y277-abvfnd23!Y277)/abvfnd23!Y277*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-268,null,null,0,0]
[269,"SHERBORN",1,0,40000,0,0,0,0,465000,235000,170563,0,0,0,0,0,0,0,"x18",791168.9,8.7792383180968017,null,4685609.0321299993,9011817.0999999996,4326208.0678700004,379808.11641503836,null,184.45430304112443,184.22384207461275,-0.23046096651168568,0,1,184.22384207461275,null,null,184.45430304112443,186.73530336108354,184.45430304112443,184.45430304112443,183.56900274307503,184.22384207461275,184.22384207461275,null,null,0,null,{"$f":"IF(C278=1,IFERROR((X278-abvfnd23!X278)/abvfnd23!X278*100,\"\"),\"\")","v":5.7241582375617126},{"$f":"IF(C278=1,IFERROR((Y278-abvfnd23!Y278)/abvfnd23!Y278*100,\"\"),\"\")","v":7.047466655795394},1.3233084182336814,null,null,null,null,null,null,-269,null,null,184.22384207461275,0]
[270,"SHIRLEY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C279=1,IFERROR((X279-abvfnd23!X279)/abvfnd23!X279*100,\"\"),\"\")","v":""},{"$f":"IF(C279=1,IFERROR((Y279-abvfnd23!Y279)/abvfnd23!Y279*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy12",null,-270,null,null,0,0]
[271,"SHREWSBURY",1,0,0,0,0,0,2720481,0,0,1905204,22048,28670,24781.119999999999,0,0,0,0,"X",4701184.12,4.7987325636036324,null,74633713.99000001,97967204,23333490.00999999,1119711.7833350701,null,128.73514580960642,129.76373148151421,1.0285856719077913,24,1,129.76373148151421,null,null,128.73514580960642,128.6665272787225,128.73494246817239,128.73514580960642,129.7571827891623,129.76373148151421,129.76373148151421,null,null,0,null,{"$f":"IF(C280=1,IFERROR((X280-abvfnd23!X280)/abvfnd23!X280*100,\"\"),\"\")","v":5.2383877586306218},{"$f":"IF(C280=1,IFERROR((Y280-abvfnd23!Y280)/abvfnd23!Y280*100,\"\"),\"\")","v":5.8320389688193117},0.59365121018868994,null,null,null,null,null,null,-271,null,null,129.76373148151421,0]
[272,"SHUTESBURY",1,0,0,0,0,0,0,0,0,33037,0,15050,5742.66,0,0,0,0,"x18",30703.760000000006,0.99223702571679451,null,1442294.2199999997,3094397.73,1652103.5100000002,16392.782729386767,null,247.21260951598077,213.41033643403313,-33.802273081947646,3,1,213.41033643403313,null,null,247.21260951598077,247.21258943277479,247.21260951598077,247.21260951598077,214.88524768941986,213.44201357204767,213.41033643403313,null,null,-3.1677138014543971E-2,null,{"$f":"IF(C281=1,IFERROR((X281-abvfnd23!X281)/abvfnd23!X281*100,\"\"),\"\")","v":17.409431708477022},{"$f":"IF(C281=1,IFERROR((Y281-abvfnd23!Y281)/abvfnd23!Y281*100,\"\"),\"\")","v":1.1039128874037205},-16.305518821073303,null,null,null,null,null,null,-272,null,null,213.41033643403313,0]
[273,"SOMERSET",1,0,0,0,0,0,0,0,236865,2238155.92,0,0,11781.63,0,0,0,0,"X",2486802.5499999998,8.5836788239807102,null,21144659.59,28971290.759999998,7826631.1699999981,671812.88237036357,null,131.27258961945515,133.83747209159793,2.5648824721427843,13,1,133.83747209159793,null,null,131.27258961945515,131.19364526572082,131.27205540706157,131.27258961945515,133.73872716426101,133.83747209159793,133.83747209159793,null,null,0,null,{"$f":"IF(C282=1,IFERROR((X282-abvfnd23!X282)/abvfnd23!X282*100,\"\"),\"\")","v":3.5390367735995536},{"$f":"IF(C282=1,IFERROR((Y282-abvfnd23!Y282)/abvfnd23!Y282*100,\"\"),\"\")","v":5.5571180745996065},2.0180813010000529,null,null,null,null,"fy12",null,-273,null,null,133.83747209159793,0]
[274,"SOMERVILLE",1,0,400000,0,0,0,0,5282758,1400000,3407151,17516,0,657360.62,0,0,0,0,"X",11164785.619999999,8.5404609909940756,null,88070540.975499988,130728137.88123706,42657596.905737072,3643155.4234299706,null,147.04764397883525,144.29908236076398,-2.7485616180712782,300,1,144.29908236076398,null,null,147.04764397883525,147.02300509545688,147.04764397883525,147.04764397883525,144.38585337716478,144.29908236076398,144.29908236076398,null,null,0,null,{"$f":"IF(C283=1,IFERROR((X283-abvfnd23!X283)/abvfnd23!X283*100,\"\"),\"\")","v":9.891291484672788},{"$f":"IF(C283=1,IFERROR((Y283-abvfnd23!Y283)/abvfnd23!Y283*100,\"\"),\"\")","v":7.7798902537394508},-2.1114012309333372,null,null,null,null,null,null,-274,null,null,144.29908236076398,0]
[275,"SOUTHAMPTON",1,0,0,0,0,0,0,307892,0,120113,0,75469,11629.1,0,0,0,0,"x18",431024,4.7767291782339933,null,6284662,9023412.9655923694,2738750.9655923694,130822.71649261595,null,129.14980473502368,141.49671452656887,12.346909791545187,12,0,129.14980473502368,null,null,129.14980473502368,129.14880033885763,129.14980473502368,129.14980473502368,129.14980473502368,129.14980473502368,129.14980473502368,null,null,0,null,{"$f":"IF(C284=1,IFERROR((X284-abvfnd23!X284)/abvfnd23!X284*100,\"\"),\"\")","v":7.3998734670874668},{"$f":"IF(C284=1,IFERROR((Y284-abvfnd23!Y284)/abvfnd23!Y284*100,\"\"),\"\")","v":18.169494807714614},10.769621340627147,null,null,null,null,null,null,-275,null,null,129.14980473502368,0]
[276,"SOUTHBOROUGH",1,0,0,0,0,0,0,375646,174888,763114,0,0,1550.15,0,0,0,0,"X",1315198.1499999999,4.7072046918527466,null,14230837.126399998,27940109.600000001,13709272.473600004,645323.51709617651,null,201.25876307209239,191.80028441382802,-9.4584786582643687,1,1,191.80028441382802,null,null,201.25876307209239,195.99043720512674,195.99043497982586,201.25876307209239,191.7461114232656,191.80025012123471,191.80028441382802,null,null,3.4292593312557074E-5,null,{"$f":"IF(C285=1,IFERROR((X285-abvfnd23!X285)/abvfnd23!X285*100,\"\"),\"\")","v":8.0802923693467896},{"$f":"IF(C285=1,IFERROR((Y285-abvfnd23!Y285)/abvfnd23!Y285*100,\"\"),\"\")","v":2.9619497721076717},-5.1183425972391179,null,null,null,null,null,null,-276,null,null,191.80028441382802,0]
[277,"SOUTHBRIDGE",1,0,64350,0,0,0,0,1095624.58,700000,709962,71839,272146,153588.82,0,0,0,0,"X",3067510.4,7.9153473677688799,null,38095220.899999999,38753958.069999993,658737.16999999434,52141.33524610976,null,100.33786048161855,101.59231478496005,1.2544543033415039,142,1,101.59231478496005,null,null,100.33786048161855,100.33718748563882,100.33786048161855,100.33786048161855,100.33786048161855,101.59231478496005,101.59231478496005,null,null,0,null,{"$f":"IF(C286=1,IFERROR((X286-abvfnd23!X286)/abvfnd23!X286*100,\"\"),\"\")","v":9.6770882112561623},{"$f":"IF(C286=1,IFERROR((Y286-abvfnd23!Y286)/abvfnd23!Y286*100,\"\"),\"\")","v":11.164278327816548},1.4871901165603862,null,null,null,null,null,null,-277,null,null,101.59231478496005,0]
[278,"SOUTH HADLEY",1,0,222788,0,0,0,266000,318929,0,731486.73,5566,136741,169012.2,0,0,0,0,"x18",1338482.219,4.4011055308209333,null,25928069.819999997,30412409.101000004,4484339.2810000069,197360.50411686697,null,118.56913574172825,116.53412231085679,-2.0350134308714587,143,1,116.53412231085679,null,null,118.56913574172825,122.80687366670395,118.56913574172825,118.56913574172825,116.31520820577911,116.53412231085679,116.53412231085679,null,null,0,null,{"$f":"IF(C287=1,IFERROR((X287-abvfnd23!X287)/abvfnd23!X287*100,\"\"),\"\")","v":6.4743911722375858},{"$f":"IF(C287=1,IFERROR((Y287-abvfnd23!Y287)/abvfnd23!Y287*100,\"\"),\"\")","v":4.4994685180881921},-1.9749226541493936,null,null,null,null,null,null,-278,null,null,116.53412231085679,0]
[279,"SOUTHWICK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C288=1,IFERROR((X288-abvfnd23!X288)/abvfnd23!X288*100,\"\"),\"\")","v":""},{"$f":"IF(C288=1,IFERROR((Y288-abvfnd23!Y288)/abvfnd23!Y288*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-279,null,null,0,0]
[280,"SPENCER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,65963.040000000008,1259514,1193550.96,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C289=1,IFERROR((X289-abvfnd23!X289)/abvfnd23!X289*100,\"\"),\"\")","v":""},{"$f":"IF(C289=1,IFERROR((Y289-abvfnd23!Y289)/abvfnd23!Y289*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-280,null,null,0,0]
[281,"SPRINGFIELD",1,16264302.7839409,116449,1212473,6295498.4400000004,0,0,10498700.6324939,225809.36750606101,0,0,0,0,0,0,0,0,"X",34613233.223940864,6.5884392317186098,null,525763852.88000005,525363170.34394085,0,0,null,100.04914416370443,99.923790398700035,-0.12535376500439099,4658,1,99.923790398700035,null,null,100.04914416370443,100.0203868637297,100.04914416370443,100.04914416370443,99.987999272331209,99.923790398700035,99.923790398700035,null,null,0,null,{"$f":"IF(C290=1,IFERROR((X290-abvfnd23!X290)/abvfnd23!X290*100,\"\"),\"\")","v":8.6551897611031485},{"$f":"IF(C290=1,IFERROR((Y290-abvfnd23!Y290)/abvfnd23!Y290*100,\"\"),\"\")","v":8.5153425341838158},-0.13984722691933271,null,null,null,null,null,null,-281,null,null,99.923790398700035,0]
[282,"STERLING",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,19371,2880.239999999998,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C291=1,IFERROR((X291-abvfnd23!X291)/abvfnd23!X291*100,\"\"),\"\")","v":""},{"$f":"IF(C291=1,IFERROR((Y291-abvfnd23!Y291)/abvfnd23!Y291*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-282,null,null,0,0]
[283,"STOCKBRIDGE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C292=1,IFERROR((X292-abvfnd23!X292)/abvfnd23!X292*100,\"\"),\"\")","v":""},{"$f":"IF(C292=1,IFERROR((Y292-abvfnd23!Y292)/abvfnd23!Y292*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-283,null,null,0,0]
[284,"STONEHAM",1,0,200000,0,0,0,0,932756,700000,2184610,3219,0,238413.07,0,0,0,0,"x18",2729771.0700000003,5.862422213742029,null,32165599.711240005,46563877.020000003,14398277.308759999,844087.80734492419,null,140.56067905503079,142.13877441457646,1.5780953595456708,176,1,142.13877441457646,null,null,140.56067905503079,150.15375032260559,140.56067905503079,140.56067905503079,142.03903780003455,142.13877441457646,142.13877441457646,null,null,0,null,{"$f":"IF(C293=1,IFERROR((X293-abvfnd23!X293)/abvfnd23!X293*100,\"\"),\"\")","v":9.6087151862403939},{"$f":"IF(C293=1,IFERROR((Y293-abvfnd23!Y293)/abvfnd23!Y293*100,\"\"),\"\")","v":7.8756073980082109},-1.733107788232183,null,null,null,null,null,null,-284,null,null,142.13877441457646,0]
[285,"STOUGHTON",1,0,0,0,0,0,0,1121772,1957520,2031436,9689,0,179318.37,0,0,0,0,"x18",3877730.17,5.6685504540349765,null,56987020.295979992,68407791.400000006,11420771.104020014,647392.17227122188,null,124.09814814898641,118.90496972081337,-5.1931784281730415,119,1,118.90496972081337,null,null,124.09814814898641,119.03173235749338,118.82081512759098,124.09814814898641,124.09814814898641,116.95781453436267,118.90496972081337,null,null,1.9471551864507006,null,{"$f":"IF(C294=1,IFERROR((X294-abvfnd23!X294)/abvfnd23!X294*100,\"\"),\"\")","v":12.599654036443464},{"$f":"IF(C294=1,IFERROR((Y294-abvfnd23!Y294)/abvfnd23!Y294*100,\"\"),\"\")","v":7.9825791246934434},-4.6170749117500209,null,null,null,null,null,null,-285,null,null,118.90496972081337,0]
[286,"STOW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,778.5,778.5,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C295=1,IFERROR((X295-abvfnd23!X295)/abvfnd23!X295*100,\"\"),\"\")","v":""},{"$f":"IF(C295=1,IFERROR((Y295-abvfnd23!Y295)/abvfnd23!Y295*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-286,null,null,0,0]
[287,"STURBRIDGE",1,0,499600,0,0,0,0,1021247,291236,214514,0,0,37163.56,0,0,0,0,"x18",1913600.76,12.675588963561962,null,10737439.589999998,15096740.4,4359300.8100000024,552567.05236082757,null,138.83114289976373,135.4529003467872,-3.3782425529765305,23,1,135.4529003467872,null,null,138.83114289976373,138.83113981535652,138.83114289976373,138.83114289976373,135.59161351457584,135.4529003467872,135.4529003467872,null,null,0,null,{"$f":"IF(C296=1,IFERROR((X296-abvfnd23!X296)/abvfnd23!X296*100,\"\"),\"\")","v":11.607425248904347},{"$f":"IF(C296=1,IFERROR((Y296-abvfnd23!Y296)/abvfnd23!Y296*100,\"\"),\"\")","v":9.467702046533482},-2.139723202370865,null,null,null,null,null,null,-287,null,null,135.4529003467872,0]
[288,"SUDBURY",1,0,0,0,0,0,0,1239629,0,950125,0,0,4012.26,0,0,0,0,"x18",1528678.7599999998,2.9869775485178831,null,28628096.43,51178113.5,22550017.07,673563.94706785015,null,173.42576294710244,176.41602429425711,2.9902613471546715,3,1,176.41602429425711,null,null,173.42576294710244,173.47886523610794,173.42582142351208,173.42576294710244,176.03183443871927,176.41602429425711,176.41602429425711,null,null,0,null,{"$f":"IF(C297=1,IFERROR((X297-abvfnd23!X297)/abvfnd23!X297*100,\"\"),\"\")","v":6.6638249032548584},{"$f":"IF(C297=1,IFERROR((Y297-abvfnd23!Y297)/abvfnd23!Y297*100,\"\"),\"\")","v":8.3566280050742225},1.6928031018193641,null,null,null,null,null,null,-288,null,null,176.41602429425711,0]
[289,"SUNDERLAND",1,0,0,0,0,0,0,0,0,40034.410000000003,0,15136,0,0,0,0,0,"x18",27146.323000000004,0.65860533925956322,null,1946645.5199999998,4121789.0870000003,2175143.5670000007,14325.611668822919,null,175.18214716521902,211.00212818054194,35.819981015322924,0,1,211.00212818054194,null,null,175.18214716521902,158.21728694137462,175.18214716521902,175.18214716521902,216.47002333656496,213.77754969989752,211.00212818054194,null,null,-2.7754215193555751,null,{"$f":"IF(C298=1,IFERROR((X298-abvfnd23!X298)/abvfnd23!X298*100,\"\"),\"\")","v":-6.916269321535319},{"$f":"IF(C298=1,IFERROR((Y298-abvfnd23!Y298)/abvfnd23!Y298*100,\"\"),\"\")","v":12.408868555197328},19.325137876732647,null,null,null,null,null,null,-289,null,null,211.00212818054194,0]
[290,"SUTTON",1,0,158244,0,0,0,109000,0,66365,409300,19090,86697,3158.68,0,0,700000,0,"X",1551854.6800000002,6.7754477601957088,null,16076441.029999997,22904090.399999999,6827649.370000001,462603.81631368148,null,143.5234634394991,139.59237956839209,-3.9310838711070062,0,1,139.59237956839209,null,null,143.5234634394991,142.61446456276749,143.52259273633899,143.5234634394991,139.75921723848671,139.59237956839209,139.59237956839209,null,null,0,null,{"$f":"IF(C299=1,IFERROR((X299-abvfnd23!X299)/abvfnd23!X299*100,\"\"),\"\")","v":11.269906139141563},{"$f":"IF(C299=1,IFERROR((Y299-abvfnd23!Y299)/abvfnd23!Y299*100,\"\"),\"\")","v":9.6059891428383217},-1.6639169963032412,null,null,null,null,null,null,-290,null,null,139.59237956839209,0]
[291,"SWAMPSCOTT",1,0,62321,0,0,0,0,1061931,340405,1005842,0,0,92625.47,0,0,0,0,"x18",1859035.0700000003,5.2390982512921882,null,26012947.399999999,35483874.911898851,9470927.5118988529,496191.19765704352,null,139.32924291943345,134.50103587355048,-4.8282070458829764,59,1,134.50103587355048,null,null,139.32924291943345,139.18643443579347,139.32494203207526,139.32924291943345,134.83921056282605,134.51007406636592,134.50103587355048,null,null,-9.038192815438606E-3,null,{"$f":"IF(C300=1,IFERROR((X300-abvfnd23!X300)/abvfnd23!X300*100,\"\"),\"\")","v":5.8381031326832051},{"$f":"IF(C300=1,IFERROR((Y300-abvfnd23!Y300)/abvfnd23!Y300*100,\"\"),\"\")","v":1.6155875746006001},-4.2225155580826055,null,null,null,null,null,null,-291,null,null,134.50103587355048,0]
[292,"SWANSEA",1,0,0,0,0,0,0,205992,632933,2664476.56,0,0,27289.5,0,0,0,0,"x18",1665557.4680000001,5.4950638781909458,null,26694462.580000002,30310065.631999999,3615603.0519999973,198679.69728922125,null,111.72207316357381,112.80012041624991,1.0780472526761002,18,1,112.80012041624991,null,null,111.72207316357381,111.57143550215424,111.72207316357381,111.72207316357381,112.05496067832816,112.79280547131958,112.80012041624991,null,null,7.3149449303286929E-3,null,{"$f":"IF(C301=1,IFERROR((X301-abvfnd23!X301)/abvfnd23!X301*100,\"\"),\"\")","v":5.6351909523797987},{"$f":"IF(C301=1,IFERROR((Y301-abvfnd23!Y301)/abvfnd23!Y301*100,\"\"),\"\")","v":6.6457186481771648},1.0105276957973661,null,null,null,null,null,null,-292,null,null,112.80012041624991,0]
[293,"TAUNTON",1,0,803775,0,0,0,153786,2033038,4099437,4314963.2300000004,13981,208094,105560.14,0,0,0,0,"X16",11732634.370000001,8.6027807207423841,null,131396476.31,136381883.38,4985407.0699999928,428883.63826848718,null,102.69881399723218,103.46776683796406,0.76895284073188463,120,1,103.46776683796406,null,null,102.69881399723218,102.79805515529472,102.82665803199748,102.69881399723218,102.87496651549677,103.46776683796406,103.46776683796406,null,null,0,null,{"$f":"IF(C302=1,IFERROR((X302-abvfnd23!X302)/abvfnd23!X302*100,\"\"),\"\")","v":10.669097540232126},{"$f":"IF(C302=1,IFERROR((Y302-abvfnd23!Y302)/abvfnd23!Y302*100,\"\"),\"\")","v":11.558525803307015},0.88942826307488865,null,null,null,null,null,null,-293,null,null,103.46776683796406,0]
[294,"TEMPLETON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,692.2,692.2,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C303=1,IFERROR((X303-abvfnd23!X303)/abvfnd23!X303*100,\"\"),\"\")","v":""},{"$f":"IF(C303=1,IFERROR((Y303-abvfnd23!Y303)/abvfnd23!Y303*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-294,null,null,0,0]
[295,"TEWKSBURY",1,0,1510662,0,0,0,0,1850361,1370160,2227298.18154018,1075,0,89861.24,0,0,0,0,"X",7049417.4215401802,11.005511414325037,null,41191248.019999996,64053519.697090045,22862271.677090049,2516109.9189961455,null,153.05738780394682,149.39438044755292,-3.663007356393905,56,1,149.39438044755292,null,null,153.05738780394682,153.27468922580977,153.06101824525609,153.05738780394682,149.57391330334468,149.39438044755292,149.39438044755292,null,null,0,null,{"$f":"IF(C304=1,IFERROR((X304-abvfnd23!X304)/abvfnd23!X304*100,\"\"),\"\")","v":6.8609636562553522},{"$f":"IF(C304=1,IFERROR((Y304-abvfnd23!Y304)/abvfnd23!Y304*100,\"\"),\"\")","v":4.2880426728941705},-2.5729209833611817,null,null,null,null,null,null,-295,null,null,149.39438044755292,0]
[296,"TISBURY",1,15989,0,0,0,0,0,0,0,352183,0,63001,79169.166808199996,0,0,0,0,"x18",252621.76680820005,2.1761636762291414,null,5475942.1799999988,11608583.010903999,6132640.8309040004,133456.30215572988,null,225.7229739153729,209.55529352846952,-16.167680386903385,44,1,209.55529352846952,null,null,225.7229739153729,225.7229248751087,225.7229739153729,225.7229739153729,211.26210334997836,209.55529352846952,209.55529352846952,null,null,0,null,{"$f":"IF(C305=1,IFERROR((X305-abvfnd23!X305)/abvfnd23!X305*100,\"\"),\"\")","v":12.394208911390836},{"$f":"IF(C305=1,IFERROR((Y305-abvfnd23!Y305)/abvfnd23!Y305*100,\"\"),\"\")","v":4.1659962617408635},-8.2282126496499721,null,null,null,null,null,null,-296,null,null,209.55529352846952,0]
[297,"TOLLAND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C306=1,IFERROR((X306-abvfnd23!X306)/abvfnd23!X306*100,\"\"),\"\")","v":""},{"$f":"IF(C306=1,IFERROR((Y306-abvfnd23!Y306)/abvfnd23!Y306*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-297,null,null,0,0]
[298,"TOPSFIELD",1,0,2970,0,0,0,0,45200,76909,272336,0,0,0,0,0,0,0,"X",397415,3.1257068754461477,null,6737747.4920000006,12714404,5976656.5079999994,186812.76339235564,null,176.35237832580449,185.93144446986415,9.5790661440596523,0,1,185.93144446986415,null,null,176.35237832580449,176.35237832580449,176.35237832580449,176.35237832580449,185.93144446986415,185.93144446986415,185.93144446986415,null,null,0,null,{"$f":"IF(C307=1,IFERROR((X307-abvfnd23!X307)/abvfnd23!X307*100,\"\"),\"\")","v":6.489804932587381},{"$f":"IF(C307=1,IFERROR((Y307-abvfnd23!Y307)/abvfnd23!Y307*100,\"\"),\"\")","v":12.076053447489665},5.5862485149022838,null,null,null,null,null,null,-298,null,null,185.93144446986415,0]
[299,"TOWNSEND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C308=1,IFERROR((X308-abvfnd23!X308)/abvfnd23!X308*100,\"\"),\"\")","v":""},{"$f":"IF(C308=1,IFERROR((Y308-abvfnd23!Y308)/abvfnd23!Y308*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-299,null,null,0,0]
[300,"TRURO",1,0,191000,0,0,0,0,323100,65150,96525.03,0,107181,6103.16,0,0,0,0,"X",789059.19000000006,11.192179341977392,null,2300504.7399999998,7050094.2300000004,4749589.49,531582.57372850936,null,280.74392899328598,283.35136819894109,2.6074392056551119,1,1,283.35136819894109,null,null,280.74392899328598,280.82384210619909,280.74426438829857,280.74392899328598,279.67348800726148,283.35136819894109,283.35136819894109,null,null,0,null,{"$f":"IF(C309=1,IFERROR((X309-abvfnd23!X309)/abvfnd23!X309*100,\"\"),\"\")","v":-0.74986568470976567},{"$f":"IF(C309=1,IFERROR((Y309-abvfnd23!Y309)/abvfnd23!Y309*100,\"\"),\"\")","v":2.3039163814429391},3.0537820661527046,null,null,null,null,null,null,-300,null,null,283.35136819894109,0]
[301,"TYNGSBOROUGH",1,0,0,0,0,0,210786,751442,881349,589451,5867,20152,124285,0,0,0,0,"x18",2170716.2999999998,7.805470467145323,null,21286361.979999997,27810191.699999999,6523829.7200000025,509215.6021214496,null,134.65258577639557,128.25571661108506,-6.3968691653105054,89,1,128.25571661108506,null,null,134.65258577639557,134.65258740176989,134.65258577639557,134.65258577639557,128.22984221377106,128.2079195512226,128.25571661108506,null,null,4.7797059862460856E-2,null,{"$f":"IF(C310=1,IFERROR((X310-abvfnd23!X310)/abvfnd23!X310*100,\"\"),\"\")","v":5.5778335633287979},{"$f":"IF(C310=1,IFERROR((Y310-abvfnd23!Y310)/abvfnd23!Y310*100,\"\"),\"\")","v":0.63956543621903872},-4.938268127109759,null,null,null,null,null,null,-301,null,null,128.25571661108506,0]
[302,"TYRINGHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,268153.68999999994,294685,26531.310000000056,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C311=1,IFERROR((X311-abvfnd23!X311)/abvfnd23!X311*100,\"\"),\"\")","v":""},{"$f":"IF(C311=1,IFERROR((Y311-abvfnd23!Y311)/abvfnd23!Y311*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-302,null,null,0,0]
[303,"UPTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,82453.8,106396.75,23942.949999999997,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C312=1,IFERROR((X312-abvfnd23!X312)/abvfnd23!X312*100,\"\"),\"\")","v":""},{"$f":"IF(C312=1,IFERROR((Y312-abvfnd23!Y312)/abvfnd23!Y312*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-303,null,null,0,0]
[304,"UXBRIDGE",1,0,97775,0,0,0,72458,327781,684515,641705,0,152017,0,0,0,0,0,"X",1976251,6.8004494333460634,null,22214657.669999998,29060594,6845936.3300000019,465554.43836071744,null,134.07165351989849,128.72149544872678,-5.3501580711717054,2,1,128.72149544872678,null,null,134.07165351989849,134.46594190636995,134.07165351989849,134.07165351989849,128.27302538969946,128.30431562474971,128.72149544872678,null,null,0.41717982397707942,null,{"$f":"IF(C313=1,IFERROR((X313-abvfnd23!X313)/abvfnd23!X313*100,\"\"),\"\")","v":8.4460580965366887},{"$f":"IF(C313=1,IFERROR((Y313-abvfnd23!Y313)/abvfnd23!Y313*100,\"\"),\"\")","v":4.5359135279562004},-3.9101445685804883,null,null,null,null,null,null,-304,null,null,128.72149544872678,0]
[305,"WAKEFIELD",1,0,0,0,0,0,0,1962474,0,3828360.8220000002,0,0,115954.16,0,0,0,0,"X",5906788.9820000008,9.430780030614617,null,43061534.5506,62633090.399999999,19571555.849399999,1845750.3807258022,null,141.96475026990595,141.16389639539034,-0.80085387451561019,78,1,141.16389639539034,null,null,141.96475026990595,141.96468544636721,141.96475026990595,141.96475026990595,141.32021758219847,141.16389639539034,141.16389639539034,null,null,0,null,{"$f":"IF(C314=1,IFERROR((X314-abvfnd23!X314)/abvfnd23!X314*100,\"\"),\"\")","v":5.0855167065879243},{"$f":"IF(C314=1,IFERROR((Y314-abvfnd23!Y314)/abvfnd23!Y314*100,\"\"),\"\")","v":4.1253738085132277},-0.96014289807469666,null,null,null,null,null,null,-305,null,null,141.16389639539034,0]
[306,"WALES",1,0,131450,0,0,0,0,69576,57308,76685,0,20492,6188.7,0,0,0,0,"x18",308020.2,13.430485770178036,null,1628374.74,2293440.5,665065.76,89321.562259126411,null,123.47558249216435,135.3569840896005,11.881401597436152,5,1,135.3569840896005,null,null,123.47558249216435,123.52905414334398,123.47797865043057,123.47558249216435,135.53264633768754,135.3630951576005,135.3569840896005,null,null,-6.1110679999956119E-3,null,{"$f":"IF(C315=1,IFERROR((X315-abvfnd23!X315)/abvfnd23!X315*100,\"\"),\"\")","v":-8.9090353608650261},{"$f":"IF(C315=1,IFERROR((Y315-abvfnd23!Y315)/abvfnd23!Y315*100,\"\"),\"\")","v":0.24454846866956551},9.1535838295345915,null,null,null,null,null,null,-306,null,null,135.3569840896005,0]
[307,"WALPOLE",1,0,44509,0,0,0,80370,605039,657986,1486158,15970,0,33768,0,0,0,0,"X",2923800,4.5802890695344374,null,47191402.9124,63834399,16642996.0876,762297.33064338681,null,141.83032900099181,133.65167758719844,-8.178651413793375,16,1,133.65167758719844,null,null,141.83032900099181,142.18168162918124,141.83276014547715,141.83032900099181,133.94346809831822,133.65292233224494,133.65167758719844,null,null,-1.2447450465060683E-3,null,{"$f":"IF(C316=1,IFERROR((X316-abvfnd23!X316)/abvfnd23!X316*100,\"\"),\"\")","v":9.1674053160465245},{"$f":"IF(C316=1,IFERROR((Y316-abvfnd23!Y316)/abvfnd23!Y316*100,\"\"),\"\")","v":2.7267031099126027},-6.4407022061339223,null,null,null,null,null,null,-307,null,null,133.65167758719844,0]
[308,"WALTHAM",1,0,60944,0,0,0,0,3028403,1171934,9250000,49513,0,26803,0,0,0,0,"X",13587597,10.650448071149137,null,98129290.060850009,127577702.92131902,29448412.860469013,3136387.9194818567,null,141.25484456461166,126.81363018592214,-14.441214378689523,11,1,126.81363018592214,null,null,141.25484456461166,141.24501256388507,141.25484456461166,141.25484456461166,126.90550048973873,126.81377800784345,126.81363018592214,null,null,-1.4782192131690408E-4,null,{"$f":"IF(C317=1,IFERROR((X317-abvfnd23!X317)/abvfnd23!X317*100,\"\"),\"\")","v":11.538564033538364},{"$f":"IF(C317=1,IFERROR((Y317-abvfnd23!Y317)/abvfnd23!Y317*100,\"\"),\"\")","v":-0.78159154630253247},-12.320155579840897,null,null,null,null,null,null,-308,null,null,126.81363018592214,0]
[309,"WARE",1,0,79593,0,0,0,0,507477,332073,443000,13583,267935,7593.88,0,0,0,0,"X16",1651254.88,7.932887465940329,null,19400007.25,20815307,1415299.75,112274.13647323482,null,105.8330741062304,106.71662436377061,0.88355025754020744,3,1,106.71662436377061,null,null,105.8330741062304,95.883019147823873,95.883044839193801,105.8330741062304,93.544119680676914,106.70177409261737,106.71662436377061,null,null,1.4850271153235894E-2,null,{"$f":"IF(C318=1,IFERROR((X318-abvfnd23!X318)/abvfnd23!X318*100,\"\"),\"\")","v":7.9840479700763565},{"$f":"IF(C318=1,IFERROR((Y318-abvfnd23!Y318)/abvfnd23!Y318*100,\"\"),\"\")","v":9.0088039426604904},1.024755972584134,null,null,null,null,null,null,-309,null,null,106.71662436377061,0]
[310,"WAREHAM",1,0,0,0,0,0,0,827882,1227650,1782775.22,7349,689907,174159.02,0,0,0,0,"X",4709722.2399999993,10.528415518652382,null,37763668.480000004,44733438.109999999,6969769.6299999952,733806.30733924021,null,121.19008348181117,116.51312908321758,-4.676954398593594,122,1,116.51312908321758,null,null,121.19008348181117,132.5373618810583,132.5373618810583,121.19008348181117,121.19008348181117,116.51312908321758,116.51312908321758,null,null,0,null,{"$f":"IF(C319=1,IFERROR((X319-abvfnd23!X319)/abvfnd23!X319*100,\"\"),\"\")","v":10.003132547590765},{"$f":"IF(C319=1,IFERROR((Y319-abvfnd23!Y319)/abvfnd23!Y319*100,\"\"),\"\")","v":5.5854840140260498},-4.4176485335647149,null,null,null,null,null,null,-310,null,null,116.51312908321758,0]
[311,"WARREN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16490.760000000002,20612,4121.239999999998,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C320=1,IFERROR((X320-abvfnd23!X320)/abvfnd23!X320*100,\"\"),\"\")","v":""},{"$f":"IF(C320=1,IFERROR((Y320-abvfnd23!Y320)/abvfnd23!Y320*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-311,null,null,0,0]
[312,"WARWICK",1,0,10000,0,0,0,0,0,0,125991,0,0,2340.94,0,0,0,0,0,12340.940000000002,1.0920895905418442,null,860882.41,1130030,269147.58999999997,2939.3328135842412,null,0,130.92272000149424,130.92272000149424,2,1,130.92272000149424,null,null,0,0,0,0,0,130.92272000149424,130.92272000149424,null,null,0,null,{"$f":"IF(C321=1,IFERROR((X321-abvfnd23!X321)/abvfnd23!X321*100,\"\"),\"\")","v":""},{"$f":"IF(C321=1,IFERROR((Y321-abvfnd23!Y321)/abvfnd23!Y321*100,\"\"),\"\")","v":993.5703640621673},"",null,null,null,null,"fy24",null,-312,null,null,130.92272000149424,0]
[313,"WASHINGTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,65963.040000000008,101229,35265.959999999992,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C322=1,IFERROR((X322-abvfnd23!X322)/abvfnd23!X322*100,\"\"),\"\")","v":""},{"$f":"IF(C322=1,IFERROR((Y322-abvfnd23!Y322)/abvfnd23!Y322*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-313,null,null,0,0]
[314,"WATERTOWN",1,0,57600,0,0,0,0,3238502,16046,2752688,541,0,32139.59,0,0,0,0,"x18",4170634.99,6.412287293841219,null,39855550.60148,65041299.600000001,25185748.998520002,1614982.5828908402,null,175.45672934136448,159.14048623067796,-16.316243110686514,8,1,159.14048623067796,null,null,175.45672934136448,175.45665769339175,175.45672934136448,175.45672934136448,158.9243686678133,159.13982335075195,159.14048623067796,null,null,6.6287992601132828E-4,null,{"$f":"IF(C323=1,IFERROR((X323-abvfnd23!X323)/abvfnd23!X323*100,\"\"),\"\")","v":9.7307176945995284},{"$f":"IF(C323=1,IFERROR((Y323-abvfnd23!Y323)/abvfnd23!Y323*100,\"\"),\"\")","v":-0.46831332947110221},-10.199031024070631,null,null,null,null,null,null,-314,null,null,159.14048623067796,0]
[315,"WAYLAND",1,0,111236,0,0,0,24510,1631391,498547,1219742.8899999999,0,0,1341.97,0,0,0,0,"X",3486768.86,6.1979954113050768,null,33119434.224909998,56256396.280000001,23136962.055090003,1434027.8464898751,null,172.69485077298643,165.52930240661169,-7.1655483663747361,1,1,165.52930240661169,null,null,172.69485077298643,172.69561856532439,172.69485077298643,172.69485077298643,165.47970983044067,165.52928495140463,165.52930240661169,null,null,1.7455207057537336E-5,null,{"$f":"IF(C324=1,IFERROR((X324-abvfnd23!X324)/abvfnd23!X324*100,\"\"),\"\")","v":6.9058579323712816},{"$f":"IF(C324=1,IFERROR((Y324-abvfnd23!Y324)/abvfnd23!Y324*100,\"\"),\"\")","v":3.1016400303001972},-3.8042179020710845,null,null,null,null,null,null,-315,null,null,165.52930240661169,0]
[316,"WEBSTER",1,0,0,0,0,0,0,1359918,690636,415836,36208,245193,37283.75,0,0,0,0,"x18",2493989.5499999998,7.32298312733574,null,31971769.840000004,34057016.200000003,2085246.3599999994,152702.23910618265,null,107.96057526282472,106.04453281931237,-1.9160424435123531,29,1,106.04453281931237,null,null,107.96057526282472,107.87235427610426,107.96057526282472,107.96057526282472,105.48397161123407,106.03680536981703,106.04453281931237,null,null,7.7274494953343265E-3,null,{"$f":"IF(C325=1,IFERROR((X325-abvfnd23!X325)/abvfnd23!X325*100,\"\"),\"\")","v":10.063912982549301},{"$f":"IF(C325=1,IFERROR((Y325-abvfnd23!Y325)/abvfnd23!Y325*100,\"\"),\"\")","v":7.8476843433163079},-2.2162286392329928,null,null,null,null,null,null,-316,null,null,106.04453281931237,0]
[317,"WELLESLEY",1,0,24572,0,0,0,141679.093295698,3747478.57003455,414650.33666975499,1929327.72,0,0,0,0,0,0,0,"x18",4907178.3160000024,4.4935503915480783,null,52634797.2425,109204924.57879001,56570127.336290009,2542007.1784191062,null,194.76673647458634,202.64715167221325,7.8804151976269168,0,1,202.64715167221325,null,null,194.76673647458634,194.72979541692141,194.76673647458634,194.76673647458634,202.26898086419433,202.64715167221325,202.64715167221325,null,null,0,null,{"$f":"IF(C326=1,IFERROR((X326-abvfnd23!X326)/abvfnd23!X326*100,\"\"),\"\")","v":3.1745669330514468},{"$f":"IF(C326=1,IFERROR((Y326-abvfnd23!Y326)/abvfnd23!Y326*100,\"\"),\"\")","v":7.5712240568187426},4.3966571237672962,null,null,null,null,null,null,-317,null,null,202.64715167221325,0]
[318,"WELLFLEET",1,0,116000,0,0,0,0,0,113,85500,0,106611,0,0,0,0,0,"X",308224,8.595620470991431,null,1610248.3900000004,3585826.0731752501,1975577.6831752497,169813.15975535,null,211.57682672026269,212.1419859590668,0.56515923880411378,0,1,212.1419859590668,null,null,211.57682672026269,211.57682672026269,211.57682672026269,211.57682672026269,217.49374891783847,212.1419859590668,212.1419859590668,null,null,0,null,{"$f":"IF(C327=1,IFERROR((X327-abvfnd23!X327)/abvfnd23!X327*100,\"\"),\"\")","v":-4.6168584654099085},{"$f":"IF(C327=1,IFERROR((Y327-abvfnd23!Y327)/abvfnd23!Y327*100,\"\"),\"\")","v":-2.8955620855326845},1.7212963798772241,null,null,null,null,null,null,-318,null,null,212.1419859590668,0]
[319,"WENDELL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C328=1,IFERROR((X328-abvfnd23!X328)/abvfnd23!X328*100,\"\"),\"\")","v":""},{"$f":"IF(C328=1,IFERROR((Y328-abvfnd23!Y328)/abvfnd23!Y328*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-319,null,null,0,0]
[320,"WENHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C329=1,IFERROR((X329-abvfnd23!X329)/abvfnd23!X329*100,\"\"),\"\")","v":""},{"$f":"IF(C329=1,IFERROR((Y329-abvfnd23!Y329)/abvfnd23!Y329*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-320,null,null,0,0]
[321,"WESTBOROUGH",1,0,0,0,0,0,0,2580814,200494,1743716.13,13132,0,10510.36,0,0,0,0,"X",4548666.49,{"$f":"IF(AND(C330=1,U330>0),U330/Y330*100,0)","v":6.2007889276055259},null,47373904.239999995,73356254.230000004,{"$f":"IF(Y330-X330>0,Y330-X330,0)","v":25982349.99000001},{"$f":"V330*0.01*Z330","v":1611110.681311636},null,{"$f":"VLOOKUP(A330,rate_abvfndOLD,29)","v":150.58010002693371},{"$f":"IFERROR(IF(C330=1,(Y330-AA330)/X330*100,0),\"\")","v":151.44443908448355},{"$f":"AD330-AC330","v":0.86433905754984153},10,1,{"$f":"IF(AG330=1,AD330,AC330)","v":151.44443908448355},null,null,150.58010002693371,150.68844878283073,150.58030289472961,150.58010002693371,151.43235405176691,151.44443908448355,151.44443908448355,null,null,0,null,{"$f":"IF(C330=1,IFERROR((X330-abvfnd23!X330)/abvfnd23!X330*100,\"\"),\"\")","v":4.8531483382749068},{"$f":"IF(C330=1,IFERROR((Y330-abvfnd23!Y330)/abvfnd23!Y330*100,\"\"),\"\")","v":5.795122810698432},0.94197447242352528,null,null,null,null,null,null,-321,null,null,151.44443908448355,0]
[322,"WEST BOYLSTON",1,0,0,0,0,0,0,656912,217253,815280,0,29036,5351.78,0,0,0,0,"x18",{"$f":"IF(OR(T331=\"X\",T331=\"X16\",T331=\"X17\"),SUM(D331:S331),\nIF(T331=\"x18\",SUM(D331:S331)-D331*0.7-L331*0.7,SUM(D331:S331)-D331-L331))","v":1153136.78},6.7956527080383635,null,11278495.76,16968742.07,5690246.3100000005,386689.37745956809,null,148.15052164313093,147.02361950917143,-1.1269021339595042,3,1,147.02361950917143,null,null,148.15052164313093,148.2558861598832,148.15106352672734,148.15052164313093,146.8205942253463,147.02298456305684,{"$f":"AH331","v":147.02361950917143},null,null,{"$f":"+AQ331-AP331","v":6.3494611458736472E-4},null,{"$f":"IF(C331=1,IFERROR((X331-abvfnd23!X331)/abvfnd23!X331*100,\"\"),\"\")","v":6.8038228330304822},{"$f":"IF(C331=1,IFERROR((Y331-abvfnd23!Y331)/abvfnd23!Y331*100,\"\"),\"\")","v":5.8632574446800936},-0.94056538835038861,null,null,null,null,null,null,{"$f":"BF331-A331","v":-322},null,null,147.02361950917143,{"$f":"+BH331-AH331","v":0}]
[323,"WEST BRIDGEWATER",1,0,232400,0,0,0,0,732400,531100,537770,0,2705,6823.32,0,0,0,0,"X",2043198.32,10.555351426022332,null,15250441.900000002,19356990,4106548.0999999978,433460.58343364275,null,130.09849721533746,124.08512186500218,-6.0133753503352807,8,1,124.08512186500218,null,null,130.09849721533746,130.15654480824205,130.09878156634207,130.09849721533746,124.14849029052561,124.08512186500218,124.08512186500218,null,null,0,null,{"$f":"IF(C332=1,IFERROR((X332-abvfnd23!X332)/abvfnd23!X332*100,\"\"),\"\")","v":12.254971253398553},{"$f":"IF(C332=1,IFERROR((Y332-abvfnd23!Y332)/abvfnd23!Y332*100,\"\"),\"\")","v":6.5565920358927459},{"$f":"IFERROR(AW332-AV332,\"\")","v":-5.6983792175058072},null,null,null,null,null,null,-323,null,null,124.08512186500218,0]
[324,"WEST BROOKFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,393567.83999999997,557859.44999999995,164291.60999999999,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C333=1,IFERROR((X333-abvfnd23!X333)/abvfnd23!X333*100,\"\"),\"\")","v":""},{"$f":"IF(C333=1,IFERROR((Y333-abvfnd23!Y333)/abvfnd23!Y333*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-324,null,null,0,0]
[325,"WESTFIELD",1,0,0,0,0,0,1282163,4576236,0,4007777,0,181658,89795.58,0,0,0,0,"X",10137629.58,12.469143498537736,null,75008744.25999999,81301731.599999994,6292987.3400000036,784681.62176941335,null,109.9477196287519,107.34355143866607,-2.6041681900858293,78,1,107.34355143866607,null,null,109.9477196287519,109.69783781282776,109.74681886653161,109.9477196287519,107.28677513486038,107.34355143866607,107.34355143866607,null,null,0,null,{"$f":"IF(C334=1,IFERROR((X334-abvfnd23!X334)/abvfnd23!X334*100,\"\"),\"\")","v":8.292799922520123},{"$f":"IF(C334=1,IFERROR((Y334-abvfnd23!Y334)/abvfnd23!Y334*100,\"\"),\"\")","v":5.7618065598478587},-2.5309933626722643,null,null,null,null,null,null,-325,null,null,107.34355143866607,0]
[326,"WESTFORD",1,0,200000,0,0,0,0,2213118,0,1029669,0,7331,12195.19,0,0,0,0,"X",3462313.19,4.5903719265244929,null,56419497.774939992,75425548.200000003,19006050.425060011,872448.40305304388,null,141.09398758693266,132.14066543864456,-8.9533221482880947,11,1,132.14066543864456,null,null,141.09398758693266,140.93178921188505,140.94929971932316,141.09398758693266,132.01423563361476,132.14066543864456,132.14066543864456,null,null,0,null,{"$f":"IF(C335=1,IFERROR((X335-abvfnd23!X335)/abvfnd23!X335*100,\"\"),\"\")","v":10.325907893076941},{"$f":"IF(C335=1,IFERROR((Y335-abvfnd23!Y335)/abvfnd23!Y335*100,\"\"),\"\")","v":3.0580332435020994},-7.2678746495748419,null,null,null,null,null,null,-326,null,null,132.14066543864456,0]
[327,"WESTHAMPTON",1,0,0,0,0,0,0,149875,0,0,0,0,1639.96,0,0,0,0,"x18",151514.96,4.7491895046692614,null,1280165.0299999996,3190333,1910167.9700000004,90717.496752793901,null,211.42402497553209,242.12624393022259,30.702218954690494,1,0,211.42402497553209,null,null,211.42402497553209,211.51877585326346,211.42541664595748,211.42402497553209,211.42402497553209,211.42402497553209,211.42402497553209,null,null,0,null,{"$f":"IF(C336=1,IFERROR((X336-abvfnd23!X336)/abvfnd23!X336*100,\"\"),\"\")","v":0.26383376187589785},{"$f":"IF(C336=1,IFERROR((Y336-abvfnd23!Y336)/abvfnd23!Y336*100,\"\"),\"\")","v":16.444967215202567},16.18113345332667,null,null,null,null,null,null,-327,null,null,211.42402497553209,0]
[328,"WESTMINSTER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C337=1,IFERROR((X337-abvfnd23!X337)/abvfnd23!X337*100,\"\"),\"\")","v":""},{"$f":"IF(C337=1,IFERROR((Y337-abvfnd23!Y337)/abvfnd23!Y337*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-328,null,null,0,0]
[329,"WEST NEWBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32981.520000000004,34551.75,1570.2299999999959,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C338=1,IFERROR((X338-abvfnd23!X338)/abvfnd23!X338*100,\"\"),\"\")","v":""},{"$f":"IF(C338=1,IFERROR((Y338-abvfnd23!Y338)/abvfnd23!Y338*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-329,null,null,0,0]
[330,"WESTON",1,0,186616,0,0,0,0,1749841,540742,2797422,0,0,0,0,0,0,0,"x18",3316425.6,5.8805037021074789,null,25392258.954960003,56396964.75,31004705.795039997,1823232.8721048592,null,227.28612553608792,214.92271315717252,-12.363412378915399,0,1,214.92271315717252,null,null,227.28612553608792,227.2475894902006,227.28612553608792,227.28612553608792,213.85344889030824,214.92271315717252,214.92271315717252,null,null,0,null,{"$f":"IF(C339=1,IFERROR((X339-abvfnd23!X339)/abvfnd23!X339*100,\"\"),\"\")","v":8.8343062477137835},{"$f":"IF(C339=1,IFERROR((Y339-abvfnd23!Y339)/abvfnd23!Y339*100,\"\"),\"\")","v":2.1530257483710677},-6.6812804993427157,null,null,null,null,null,null,-330,null,null,214.92271315717252,0]
[331,"WESTPORT",1,0,0,0,0,0,68529,159142,0,489948,0,0,47575.78,0,0,0,0,"X",765194.78,3.0552817881419778,null,20926189.139999997,25044982.199999999,4118793.0600000024,125840.73425343577,null,122.44188077237223,119.08112508700457,-3.3607556853676641,27,1,119.08112508700457,null,null,122.44188077237223,122.33455775748413,122.44188077237223,122.44188077237223,120.19882282963901,119.10061815697073,119.08112508700457,null,null,-1.9493069966159737E-2,null,{"$f":"IF(C340=1,IFERROR((X340-abvfnd23!X340)/abvfnd23!X340*100,\"\"),\"\")","v":7.8982011483907915},{"$f":"IF(C340=1,IFERROR((Y340-abvfnd23!Y340)/abvfnd23!Y340*100,\"\"),\"\")","v":4.9266051607068428},-2.9715959876839486,null,null,null,null,null,null,-331,null,null,119.08112508700457,0]
[332,"WEST SPRINGFIELD",1,0,50000,0,0,0,630000,1546006,2072230,551626,726,76260,139002.57,0,0,0,0,"x18",4679712.37,7.0811064517633513,null,63567924.089999989,66087304.32,2519380.2300000116,178399.99601098118,null,107.5711196707217,103.68264382941726,-3.8884758413044409,104,1,103.68264382941726,null,null,107.5711196707217,107.57089183977374,107.5711196707217,107.5711196707217,103.38698875594601,103.68264382941726,103.68264382941726,null,null,0,null,{"$f":"IF(C341=1,IFERROR((X341-abvfnd23!X341)/abvfnd23!X341*100,\"\"),\"\")","v":10.503968388456613},{"$f":"IF(C341=1,IFERROR((Y341-abvfnd23!Y341)/abvfnd23!Y341*100,\"\"),\"\")","v":6.3018962810603467},-4.2020721073962664,null,null,null,null,null,null,-332,null,null,103.68264382941726,0]
[333,"WEST STOCKBRIDGE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C342=1,IFERROR((X342-abvfnd23!X342)/abvfnd23!X342*100,\"\"),\"\")","v":""},{"$f":"IF(C342=1,IFERROR((Y342-abvfnd23!Y342)/abvfnd23!Y342*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-333,null,null,0,0]
[334,"WEST TISBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C343=1,IFERROR((X343-abvfnd23!X343)/abvfnd23!X343*100,\"\"),\"\")","v":""},{"$f":"IF(C343=1,IFERROR((Y343-abvfnd23!Y343)/abvfnd23!Y343*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-334,null,null,0,0]
[335,"WESTWOOD",1,0,0,0,0,0,0,1358213,15663,1737854,0,0,1612.17,0,0,0,0,"X",3113342.17,4.852912237877236,null,36039140.915650003,64154100,28114959.084349997,1364394.2900785988,null,175.34602419813024,174.2264219252101,-1.1196022729201331,0,1,174.2264219252101,null,null,175.34602419813024,175.28196126570833,175.34602419813024,175.34602419813024,174.26736239260831,174.2264219252101,174.2264219252101,null,null,0,null,{"$f":"IF(C344=1,IFERROR((X344-abvfnd23!X344)/abvfnd23!X344*100,\"\"),\"\")","v":6.3028307464894624},{"$f":"IF(C344=1,IFERROR((Y344-abvfnd23!Y344)/abvfnd23!Y344*100,\"\"),\"\")","v":5.8693834346604152},-0.43344731182904717,null,null,null,null,null,null,-335,null,null,174.2264219252101,0]
[336,"WEYMOUTH",1,0,0,0,0,0,0,1802400,3124980,0,25847,0,356290.69,0,0,0,0,"X16",5309517.6900000004,5.415869566923063,null,89980250.507149994,98036291.760558695,8056041.2534087002,436304.68654212909,null,113.38729758643215,108.46823222198199,-4.9190653644501623,290,0,113.38729758643215,null,null,113.38729758643215,113.5728099876228,113.39505635036427,113.38729758643215,109.15284358939029,113.38729758643215,113.38729758643215,null,null,0,null,{"$f":"IF(C345=1,IFERROR((X345-abvfnd23!X345)/abvfnd23!X345*100,\"\"),\"\")","v":7.9391485715069559},{"$f":"IF(C345=1,IFERROR((Y345-abvfnd23!Y345)/abvfnd23!Y345*100,\"\"),\"\")","v":3.0737613150150898},-4.8653872564918661,null,null,null,null,"fy13",null,-336,null,null,113.38729758643215,0]
[337,"WHATELY",1,0,0,0,0,0,0,0,0,33000,0,0,2642.85,0,0,0,0,"x18",12542.849999999999,0.55103076891040448,null,1127263.1800000002,2276252.2000000002,1148989.02,6331.2830316021209,null,233.23846010604413,201.36565774892054,-31.872802357123589,1,1,201.36565774892054,null,null,233.23846010604413,233.23543595385024,233.23846010604413,233.23846010604413,201.17357282611778,201.36300369849653,201.36565774892054,null,null,2.6540504240131213E-3,null,{"$f":"IF(C346=1,IFERROR((X346-abvfnd23!X346)/abvfnd23!X346*100,\"\"),\"\")","v":16.576149753155175},{"$f":"IF(C346=1,IFERROR((Y346-abvfnd23!Y346)/abvfnd23!Y346*100,\"\"),\"\")","v":0.41391208950668978},-16.162237663648487,null,null,null,null,null,null,-337,null,null,201.36565774892054,0]
[338,"WHITMAN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,245151,398717,153566,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C347=1,IFERROR((X347-abvfnd23!X347)/abvfnd23!X347*100,\"\"),\"\")","v":""},{"$f":"IF(C347=1,IFERROR((Y347-abvfnd23!Y347)/abvfnd23!Y347*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-338,null,null,0,0]
[339,"WILBRAHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C348=1,IFERROR((X348-abvfnd23!X348)/abvfnd23!X348*100,\"\"),\"\")","v":""},{"$f":"IF(C348=1,IFERROR((Y348-abvfnd23!Y348)/abvfnd23!Y348*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-339,null,null,0,0]
[340,"WILLIAMSBURG",1,0,0,0,0,0,0,0,0,96702,0,9140,8191.68,0,0,0,0,"x18",46342.28,1.2632458916185296,null,2130357.6900000004,3668508.2696468625,1538150.5796468621,19430.624004295587,null,158.23967043627144,171.28943476353805,13.049764327266615,8,0,158.23967043627144,null,null,158.23967043627144,158.52133691805966,158.24861654721204,158.23967043627144,158.23967043627144,158.23967043627144,158.23967043627144,null,null,0,null,{"$f":"IF(C349=1,IFERROR((X349-abvfnd23!X349)/abvfnd23!X349*100,\"\"),\"\")","v":-2.2197359402174435},{"$f":"IF(C349=1,IFERROR((Y349-abvfnd23!Y349)/abvfnd23!Y349*100,\"\"),\"\")","v":5.7390556530799879},7.9587915932974314,null,null,null,null,null,null,-340,null,null,158.23967043627144,0]
[341,"WILLIAMSTOWN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,14.141006211947177,14.141006211947177,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C350=1,IFERROR((X350-abvfnd23!X350)/abvfnd23!X350*100,\"\"),\"\")","v":""},{"$f":"IF(C350=1,IFERROR((Y350-abvfnd23!Y350)/abvfnd23!Y350*100,\"\"),\"\")","v":""},"",null,null,null,null,"fy19",null,-341,null,null,0,0]
[342,"WILMINGTON",1,0,0,0,0,0,0,2431258,1958521,595338,0,0,6852.02,0,0,0,0,"X",4991969.0199999996,7.7398511177062463,null,36154606.173280001,64496964.399999999,28342358.226719998,2193656.3299950962,null,173.19335947582849,172.32467633971922,-0.86868313610926862,5,1,172.32467633971922,null,null,173.19335947582849,173.19335934221414,173.19335947582849,173.19335947582849,172.2049210539524,172.32467633971922,172.32467633971922,null,null,0,null,{"$f":"IF(C351=1,IFERROR((X351-abvfnd23!X351)/abvfnd23!X351*100,\"\"),\"\")","v":5.052745728915399},{"$f":"IF(C351=1,IFERROR((Y351-abvfnd23!Y351)/abvfnd23!Y351*100,\"\"),\"\")","v":4.6096122070328871},-0.44313352188251187,null,null,null,null,null,null,-342,null,null,172.32467633971922,0]
[343,"WINCHENDON",1,0,23598,0,0,0,0,745891,627381,427215,17699,141231,10264.1,0,0,0,0,"x18",1694228.6,8.3110138199196513,null,20130691.019999996,20385342.109999999,254651.09000000358,21164.087282476328,null,101.61457404914695,101.15985587621188,-0.45471817293507399,12,1,101.15985587621188,null,null,101.61457404914695,101.8076177259168,101.61573957608745,101.61457404914695,100.83019522542926,101.15985587621188,101.15985587621188,null,null,0,null,{"$f":"IF(C352=1,IFERROR((X352-abvfnd23!X352)/abvfnd23!X352*100,\"\"),\"\")","v":9.9720557979122582},{"$f":"IF(C352=1,IFERROR((Y352-abvfnd23!Y352)/abvfnd23!Y352*100,\"\"),\"\")","v":9.4554643899387774},-0.5165914079734808,null,null,null,null,null,null,-343,null,null,101.15985587621188,0]
[344,"WINCHESTER",1,0,0,0,0,0,0,2000000,585264,1511034,12352,0,4808.2299999999996,0,0,0,0,"x18",3055734.4299999997,4.0643293016595043,null,53860981.504270002,75184223.599999994,21323242.095729992,866646.77656054823,null,144.60086995392217,137.98036119625425,-6.6205087576679205,1,1,137.98036119625425,null,null,144.60086995392217,144.62219265004759,144.60087753851766,144.60086995392217,137.83187881041269,137.98031613192165,137.98036119625425,null,null,4.5064332596211898E-5,null,{"$f":"IF(C353=1,IFERROR((X353-abvfnd23!X353)/abvfnd23!X353*100,\"\"),\"\")","v":5.2261871007752205},{"$f":"IF(C353=1,IFERROR((Y353-abvfnd23!Y353)/abvfnd23!Y353*100,\"\"),\"\")","v":0.18543766951390889},-5.0407494312613119,null,null,null,null,null,null,-344,null,null,137.98036119625425,0]
[345,"WINDSOR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,65963.040000000008,102206,36242.959999999992,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C354=1,IFERROR((X354-abvfnd23!X354)/abvfnd23!X354*100,\"\"),\"\")","v":""},{"$f":"IF(C354=1,IFERROR((Y354-abvfnd23!Y354)/abvfnd23!Y354*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-345,null,null,0,0]
[346,"WINTHROP",1,1114173,0,0,0,0,0,1435242,0,0,6161,0,35231.49,0,0,0,0,"x18",1810886.3900000001,5.6552726613754833,null,28718694.131870005,32021203.900000002,3302509.768129997,186765.93205631059,null,109.81840263580945,110.84918353796613,1.0307809021566783,37,1,110.84918353796613,null,null,109.81840263580945,118.23747239979329,101.63060312647889,109.81840263580945,111.99049224521215,110.84918353796613,110.84918353796613,null,null,0,null,{"$f":"IF(C355=1,IFERROR((X355-abvfnd23!X355)/abvfnd23!X355*100,\"\"),\"\")","v":10.458193760267722},{"$f":"IF(C355=1,IFERROR((Y355-abvfnd23!Y355)/abvfnd23!Y355*100,\"\"),\"\")","v":11.744998023737338},1.286804263469616,null,null,null,null,null,null,-346,null,null,110.84918353796613,0]
[347,"WOBURN",1,0,5025628,0,0,0,0,0,0,2700000,39279,0,87611.3,0,0,0,0,"X",7852518.2999999998,8.2106715879987799,null,65492150.344600007,95637953.799999997,30145803.45539999,2475172.9192864816,null,144.69595191647272,142.25030082310474,-2.4456510933679851,54,1,142.25030082310474,null,null,144.69595191647272,144.68138800660063,144.69595191647272,144.69595191647272,142.215838427416,142.25030082310474,142.25030082310474,null,null,0,null,{"$f":"IF(C356=1,IFERROR((X356-abvfnd23!X356)/abvfnd23!X356*100,\"\"),\"\")","v":7.3734963698448421},{"$f":"IF(C356=1,IFERROR((Y356-abvfnd23!Y356)/abvfnd23!Y356*100,\"\"),\"\")","v":5.2265994503235369},-2.1468969195213052,null,null,null,null,null,null,-347,null,null,142.25030082310474,0]
[348,"WORCESTER",1,15356475,4458701,0,0,0,0,0,12560143,0,216629,596808,2635200.96,0,0,0,0,"X",35823956.960000001,7.4640934130482739,null,477974878.60999995,479950544.25999999,1975665.6500000358,147465.52964551005,null,99.897682665100689,100.3824887462017,0.48480608110101286,2089,1,100.3824887462017,null,null,99.897682665100689,100.33466990756297,99.897682665100689,99.897682665100689,100.51434774080124,100.3824887462017,100.3824887462017,null,null,0,null,{"$f":"IF(C357=1,IFERROR((X357-abvfnd23!X357)/abvfnd23!X357*100,\"\"),\"\")","v":11.013101418639465},{"$f":"IF(C357=1,IFERROR((Y357-abvfnd23!Y357)/abvfnd23!Y357*100,\"\"),\"\")","v":11.5861359280713},0.5730345094318352,null,null,null,null,null,null,-348,null,null,100.3824887462017,0]
[349,"WORTHINGTON",1,0,2000,0,0,0,0,61000,0,0,0,125878,1843.52,0,0,0,0,"X",190721.52,8.627216044177942,null,1568790.0099999995,2210696,641905.99000000046,55378.616557819296,null,155.22380403336885,137.38724556527367,-17.836558468095177,0,0,155.22380403336885,null,null,155.22380403336885,155.22382443982022,155.22380403336885,155.22380403336885,155.22380403336885,155.22380403336885,155.22380403336885,null,null,0,null,{"$f":"IF(C358=1,IFERROR((X358-abvfnd23!X358)/abvfnd23!X358*100,\"\"),\"\")","v":18.222660641583076},{"$f":"IF(C358=1,IFERROR((Y358-abvfnd23!Y358)/abvfnd23!Y358*100,\"\"),\"\")","v":2.928645354564638},-15.294015287018437,null,null,null,null,"fy16",null,-349,null,null,155.22380403336885,0]
[350,"WRENTHAM",1,0,0,0,0,0,0,0,69881,0,0,0,94124.800000000003,0,0,0,0,"x18",164005.79999999999,0.94949967510630684,null,11250378.938039999,17272865.310000002,6022486.3719600029,57183.488535081829,null,171.40633750639961,153.02312852107519,-18.383208985324416,53,1,153.02312852107519,null,null,171.40633750639961,171.40390114687801,171.40633750639961,171.40633750639961,171.40633750639961,153.71929036652298,153.02312852107519,null,null,-0.69616184544779003,null,{"$f":"IF(C359=1,IFERROR((X359-abvfnd23!X359)/abvfnd23!X359*100,\"\"),\"\")","v":16.373947319181976},{"$f":"IF(C359=1,IFERROR((Y359-abvfnd23!Y359)/abvfnd23!Y359*100,\"\"),\"\")","v":3.7978631437358268},-12.57608417544615,null,null,null,null,null,null,-350,null,null,153.02312852107519,0]
[351,"YARMOUTH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,93730,93730,0,null,0,0,0,0,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C360=1,IFERROR((X360-abvfnd23!X360)/abvfnd23!X360*100,\"\"),\"\")","v":""},{"$f":"IF(C360=1,IFERROR((Y360-abvfnd23!Y360)/abvfnd23!Y360*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-351,null,null,0,0]
[352,"DEVENS",0,0,0,0,0,0,0,0,0,0,0,0,6894.3,0,0,657388,0,0,664282.30000000005,0,null,0,0,0,0,null,0,0,0,6,"Non-op",0,null,null,0,0,0,0,0,0,0,null,null,0,null,{"$f":"IF(C361=1,IFERROR((X361-abvfnd23!X361)/abvfnd23!X361*100,\"\"),\"\")","v":""},{"$f":"IF(C361=1,IFERROR((Y361-abvfnd23!Y361)/abvfnd23!Y361*100,\"\"),\"\")","v":""},"",null,null,null,null,null,null,-352,null,null,0,0]
[406,"NORTHAMPTON SMITH",1,50000,0,0,0,0,0,0,0,154795,0,0,0,0,0,0,0,"X17",204795,5.3651003230141701,null,3641524.6399999997,3817170,175645.36000000034,9423.5497767194192,null,115.32565351847222,104.56462132364648,-10.761032194825745,0,1,104.56462132364648,null,null,115.32565351847222,105.32298765475818,105.32298765475818,115.32565351847222,104.56462132364648,104.56462132364648,104.56462132364648,null,null,0,null,{"$f":"IF(C362=1,IFERROR((X362-abvfnd23!X362)/abvfnd23!X362*100,\"\"),\"\")","v":7.1702646368648812},{"$f":"IF(C362=1,IFERROR((Y362-abvfnd23!Y362)/abvfnd23!Y362*100,\"\"),\"\")","v":-2.986963675484116},-10.157228312348998,null,null,null,null,null,null,-406,null,null,104.56462132364648,0]
[600,"ACTON BOXBOROUGH",1,1505102,112556,3124,55946.8,0,0,1556808,1729419,0,0,0,0,0,0,0,0,"X",4962955.8,5.297334011529057,null,64406283.823839992,93687802,29281518.176160008,1551139.8214377868,null,143.72685577754311,143.05539259269889,-0.67146318484421386,40,1,143.05539259269889,null,null,143.72685577754311,143.73921735120544,143.72697379114697,143.72685577754311,143.11773467782527,143.05582496597387,143.05539259269889,null,null,-4.3237327497536171E-4,null,{"$f":"IF(C363=1,IFERROR((X363-abvfnd23!X363)/abvfnd23!X363*100,\"\"),\"\")","v":5.3072728700823086},{"$f":"IF(C363=1,IFERROR((Y363-abvfnd23!Y363)/abvfnd23!Y363*100,\"\"),\"\")","v":4.7238611566218696},-0.58341171346043907,null,null,null,null,"fy15",null,-600,null,null,143.05539259269889,0]
[603,"HOOSAC VALLEY",1,990796,0,156750,77234.289999999994,0,0,275000,0,0,0,0,0,0,0,0,0,"X",1499780.29,7.5592084369495618,null,17400551.630000003,19840441,2439889.3699999973,184436.32310927531,null,112.13749308963278,112.9619629012343,0.82446981160151722,76,1,112.9619629012343,null,null,112.13749308963278,112.27026724562414,112.1439583494531,112.13749308963278,111.89540112521028,112.90201697056641,112.9619629012343,null,null,5.9945930667893776E-2,null,{"$f":"IF(C364=1,IFERROR((X364-abvfnd23!X364)/abvfnd23!X364*100,\"\"),\"\")","v":6.2877005143772537},{"$f":"IF(C364=1,IFERROR((Y364-abvfnd23!Y364)/abvfnd23!Y364*100,\"\"),\"\")","v":7.0652134613813464},0.77751294700409268,null,null,null,null,"FY20",null,-603,null,null,112.9619629012343,0]
[605,"AMHERST PELHAM",1,1813978,100000,42015,145430.95000000001,0,0,247457,201549,0,0,0,0,0,0,0,0,"X",2550429.9500000002,8.3278301098200114,null,18078526.210000001,30625384,12546857.789999999,1044881.0008719176,null,168.89190649901084,163.62231442718956,-5.269592071821279,81,1,163.62231442718956,null,null,168.89190649901084,172.39479673175916,169.08769328864648,168.89190649901084,164.70768224810982,163.68060654051467,163.62231442718956,null,null,-5.8292113325109085E-2,null,{"$f":"IF(C365=1,IFERROR((X365-abvfnd23!X365)/abvfnd23!X365*100,\"\"),\"\")","v":3.0434729799071398},{"$f":"IF(C365=1,IFERROR((Y365-abvfnd23!Y365)/abvfnd23!Y365*100,\"\"),\"\")","v":2.1127463203709212E-2},-3.0223455167034308,null,null,null,null,null,null,-605,null,null,163.62231442718956,0]
[610,"ASHBURNHAM WESTMINSTER",1,570000,0,91363,16694.93,0,0,1128300,715000,0,0,0,0,0,0,0,0,"x18",2122357.9300000002,6.2904639282431871,null,29646112.5,33739291,4093178.5,257479.91706110555,null,115.59735568750074,112.93828518979983,-2.6590704977009096,15,1,112.93828518979983,null,null,115.59735568750074,115.52937321698353,115.59693327086033,115.59735568750074,112.90633927566074,112.93811629576123,112.93828518979983,null,null,1.6889403859465801E-4,null,{"$f":"IF(C366=1,IFERROR((X366-abvfnd23!X366)/abvfnd23!X366*100,\"\"),\"\")","v":9.0682293626802544},{"$f":"IF(C366=1,IFERROR((Y366-abvfnd23!Y366)/abvfnd23!Y366*100,\"\"),\"\")","v":6.6172971396929254},-2.4509322229873289,null,null,null,null,null,null,-610,null,null,112.93828518979983,0]
[615,"ATHOL ROYALSTON",1,1576000,74161,503465,3753.12,0,0,966589,1176531,0,0,0,0,0,0,0,0,"X",4300499.12,15.414717832652366,null,27758995.789999995,27898656.119999997,139660.33000000194,21528.24579365144,null,100.1186983179113,100.42556324839715,0.30686493048585817,0,1,100.42556324839715,null,null,100.1186983179113,99.42453984444532,100.26556619988793,100.1186983179113,100.82448354970029,100.42556324839715,100.42556324839715,null,null,0,null,{"$f":"IF(C367=1,IFERROR((X367-abvfnd23!X367)/abvfnd23!X367*100,\"\"),\"\")","v":10.592604976042217},{"$f":"IF(C367=1,IFERROR((Y367-abvfnd23!Y367)/abvfnd23!Y367*100,\"\"),\"\")","v":10.991964749481843},0.3993597734396257,null,null,null,null,null,null,-615,null,null,100.42556324839715,0]
[616,"AYER SHIRLEY",1,213094,35000,107937,68715.429999999993,0,1000,1409806,875726,0,0,0,0,0,0,0,0,"X",2711278.4299999997,9.6899226183134743,null,23119470.369999997,27980393,4860922.6300000027,471019.64138308848,null,129.4108560809637,118.98790464643724,-10.422951434526453,54,1,118.98790464643724,null,null,129.4108560809637,129.18971671902344,129.40338759018556,129.4108560809637,120.14680887572673,119.01743781808554,118.98790464643724,null,null,-2.9533171648296275E-2,null,{"$f":"IF(C368=1,IFERROR((X368-abvfnd23!X368)/abvfnd23!X368*100,\"\"),\"\")","v":11.247406436705555},{"$f":"IF(C368=1,IFERROR((Y368-abvfnd23!Y368)/abvfnd23!Y368*100,\"\"),\"\")","v":1.5519482093790291},-9.695458227326526,null,null,null,null,"fy12",null,-616,null,null,118.98790464643724,0]
[618,"BERKSHIRE HILLS",1,1556520,0,40000,2279.7600000000002,0,0,1150000,0,0,0,0,0,0,0,0,0,"X",2748799.76,9.2449415319953765,null,14027795.750000002,29733014,15705218.249999998,1451938.2446847672,null,205.35380226060002,201.60741045374309,-3.7463918068569342,1,1,201.60741045374309,null,null,205.35380226060002,205.47231241775154,205.35380226060002,205.35380226060002,201.22568216839105,201.60700820523908,201.60741045374309,null,null,4.0224850400250034E-4,null,{"$f":"IF(C369=1,IFERROR((X369-abvfnd23!X369)/abvfnd23!X369*100,\"\"),\"\")","v":5.3557447361941763},{"$f":"IF(C369=1,IFERROR((Y369-abvfnd23!Y369)/abvfnd23!Y369*100,\"\"),\"\")","v":3.5142682373616942},-1.8414764988324821,null,null,null,null,null,null,-618,null,null,201.60741045374309,0]
[620,"BERLIN BOYLSTON",1,405990,90041,50305,0,0,0,851301,763250,0,0,0,0,0,0,0,0,"x18",1876694,8.8176163560836525,null,12479595.730000002,21283461.699999999,8803865.9699999969,776291.12573840248,null,152.01186434272373,164.32560010709253,12.313735764368801,13,1,164.32560010709253,null,null,152.01186434272373,151.83344273056014,152.00933683313008,152.01186434272373,152.01186434272373,164.16560111385317,164.32560010709253,null,null,0.15999899323935551,null,{"$f":"IF(C370=1,IFERROR((X370-abvfnd23!X370)/abvfnd23!X370*100,\"\"),\"\")","v":9.2304415517209666},{"$f":"IF(C370=1,IFERROR((Y370-abvfnd23!Y370)/abvfnd23!Y370*100,\"\"),\"\")","v":20.014964830398075},10.784523278677108,null,null,null,null,"fy20",null,-620,null,null,164.32560010709253,0]
[622,"BLACKSTONE MILLVILLE",1,513831,0,241215,76670.44,0,256681,152307,437736,0,0,0,0,0,0,0,0,"X",1678440.44,6.7919438253738775,null,21242438.940000005,24712225,3469786.0599999949,235665.9200558532,null,112.36212229783942,115.22480610196892,2.8626838041295031,76,1,115.22480610196892,null,null,112.36212229783942,112.51839412336699,112.36769586012223,112.36212229783942,114.9140654875665,115.21234139276173,115.22480610196892,null,null,1.2464709207193891E-2,null,{"$f":"IF(C371=1,IFERROR((X371-abvfnd23!X371)/abvfnd23!X371*100,\"\"),\"\")","v":3.8058297706289346},{"$f":"IF(C371=1,IFERROR((Y371-abvfnd23!Y371)/abvfnd23!Y371*100,\"\"),\"\")","v":6.4937038842655985},2.687874113636664,null,null,null,null,null,null,-622,null,null,115.22480610196892,0]
[625,"BRIDGEWATER RAYNHAM",1,2503852.5499999998,368786.5,77648,31428.74,0,0,1428180.94,431817.16,0,0,0,0,0,0,0,0,"X",4841713.8900000006,6.0529242394069902,null,73247622.790000021,79989666.126638114,6742043.336638093,408090.77535469097,null,112.648295469332,108.64731484794088,-4.0009806213911219,21,1,108.64731484794088,null,null,112.648295469332,112.7330935629779,112.64871162723237,112.648295469332,108.8816630571408,108.64822656782296,108.64731484794088,null,null,-9.1171988208316179E-4,null,{"$f":"IF(C372=1,IFERROR((X372-abvfnd23!X372)/abvfnd23!X372*100,\"\"),\"\")","v":8.9697956480303169},{"$f":"IF(C372=1,IFERROR((Y372-abvfnd23!Y372)/abvfnd23!Y372*100,\"\"),\"\")","v":4.9038526366354054},-4.0659430113949115,null,null,null,null,null,null,-625,null,null,108.64731484794088,0]
[632,"CHESTERFIELD GOSHEN",1,44279,0,1555,2614.36,0,0,0,0,0,0,0,0,0,0,0,0,"X",48448.36,1.7258455201625122,null,1596663.71,2807224.6,1210560.8900000001,20892.41088890444,null,164.15983051126065,174.50964606135477,10.349815550094121,1,0,164.15983051126065,null,null,164.15983051126065,164.5686309790272,164.16303831967329,164.15983051126065,164.15983051126065,164.15983051126065,164.15983051126065,null,null,0,null,{"$f":"IF(C373=1,IFERROR((X373-abvfnd23!X373)/abvfnd23!X373*100,\"\"),\"\")","v":3.7657678550195599},{"$f":"IF(C373=1,IFERROR((Y373-abvfnd23!Y373)/abvfnd23!Y373*100,\"\"),\"\")","v":8.7099422263147392},4.9441743712951798,null,null,null,null,null,null,-632,null,null,164.15983051126065,0]
[635,"CENTRAL BERKSHIRE",1,1703808,1010000,95340,26747,0,0,0,0,0,0,0,0,0,0,0,0,"X",2835895,10.041103127540575,null,21682070.819999997,28242863,6560792.1800000034,658775.90877741785,null,131.82886534886723,127.22072222814825,-4.608143120718978,19,1,127.22072222814825,null,null,131.82886534886723,132.09465442012959,131.69765141393356,131.82886534886723,127.13987732083352,127.21991347868953,127.22072222814825,null,null,8.0874945871300952E-4,null,{"$f":"IF(C374=1,IFERROR((X374-abvfnd23!X374)/abvfnd23!X374*100,\"\"),\"\")","v":7.3397340665298128},{"$f":"IF(C374=1,IFERROR((Y374-abvfnd23!Y374)/abvfnd23!Y374*100,\"\"),\"\")","v":3.1798116867056572},-4.159922379824156,null,null,null,null,null,null,-635,null,null,127.22072222814825,0]
[640,"CONCORD CARLISLE",1,380273,0,0,4437.09,0,0,1595284,318500,0,0,0,0,0,0,0,0,"X",2298494.09,7.1860016827511375,null,18206295.725200001,31985716,13779420.274799999,990189.37282047933,null,162.8799809030626,170.24619996849484,7.366219065432233,3,1,170.24619996849484,null,null,162.8799809030626,162.7620609117032,162.87982685592132,162.8799809030626,170.22804145360524,170.24616836083914,170.24619996849484,null,null,3.1607655699872339E-5,null,{"$f":"IF(C375=1,IFERROR((X375-abvfnd23!X375)/abvfnd23!X375*100,\"\"),\"\")","v":3.7560366436761834},{"$f":"IF(C375=1,IFERROR((Y375-abvfnd23!Y375)/abvfnd23!Y375*100,\"\"),\"\")","v":9.3284006028325699},5.5723639591563865,null,null,null,null,null,null,-640,null,null,170.24619996849484,0]
[645,"DENNIS YARMOUTH",1,2436000,31388,401874,224660.1,0,183750,2399250,458088,0,0,0,0,0,0,0,0,"X",6135010.0999999996,9.23390433034632,null,49764294.759999998,66440044,16675749.240000002,1539822.7311900537,null,139.17068383981038,130.41523361640409,-8.7554502234062852,132,1,130.41523361640409,null,null,139.17068383981038,139.4997854091076,139.1825531088237,139.17068383981038,131.78306552265497,130.46212442029332,130.41523361640409,null,null,-4.6890803889226618E-2,null,{"$f":"IF(C376=1,IFERROR((X376-abvfnd23!X376)/abvfnd23!X376*100,\"\"),\"\")","v":9.0692495315958581},{"$f":"IF(C376=1,IFERROR((Y376-abvfnd23!Y376)/abvfnd23!Y376*100,\"\"),\"\")","v":0.9042794973451932},-8.1649700342506648,null,null,null,null,null,null,-645,null,null,130.41523361640409,0]
[650,"DIGHTON REHOBOTH",1,995000,0,106472,3570.21,0,447491.69,498167.03,1428287.74,0,0,0,0,0,0,0,0,"X",3478988.67,7.8012706944383501,null,33303334.109999999,44595153.869999997,11291819.759999998,880905.42580567871,null,133.09725785053479,131.26087706356174,-1.8363807869730522,1,1,131.26087706356174,null,null,133.09725785053479,134.92802802528269,134.91567556827943,133.09725785053479,131.27921812513324,131.26088271909569,131.26087706356174,null,null,-5.6555339540409477E-6,null,{"$f":"IF(C377=1,IFERROR((X377-abvfnd23!X377)/abvfnd23!X377*100,\"\"),\"\")","v":4.3697133232106067},{"$f":"IF(C377=1,IFERROR((Y377-abvfnd23!Y377)/abvfnd23!Y377*100,\"\"),\"\")","v":3.5097277535505524},-0.85998556966005424,null,null,null,null,null,null,-650,null,null,131.26087706356174,0]
[655,"DOVER SHERBORN",1,820000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",246000,0.9596214691196151,null,15061557.844200004,25635108,10573550.155799996,101466.05734318728,null,171.66850187383099,169.52855877713512,-2.1399430966958732,0,1,169.52855877713512,null,null,171.66850187383099,171.66850187383099,171.66850187383099,171.66850187383099,169.000125431409,169.52855877713512,169.52855877713512,null,null,0,null,{"$f":"IF(C378=1,IFERROR((X378-abvfnd23!X378)/abvfnd23!X378*100,\"\"),\"\")","v":5.7314770344765087},{"$f":"IF(C378=1,IFERROR((Y378-abvfnd23!Y378)/abvfnd23!Y378*100,\"\"),\"\")","v":4.258096653335298},-1.4733803811412107,null,null,null,null,null,null,-655,null,null,169.52855877713512,0]
[658,"DUDLEY CHARLTON",1,606248,844,33084,13216.63,0,0,1799818,330857,0,0,0,0,0,0,0,0,"X",2784067.63,5.3273757026095376,null,44767304.399999999,52259645,7492340.6000000015,399145.13268114976,null,116.32871129600528,115.84458917593183,-0.4841221200734509,9,1,115.84458917593183,null,null,116.32871129600528,116.34688527534918,116.32880722446527,116.32871129600528,116.32871129600528,115.84608359151956,115.84458917593183,null,null,-1.4944155877287812E-3,null,{"$f":"IF(C379=1,IFERROR((X379-abvfnd23!X379)/abvfnd23!X379*100,\"\"),\"\")","v":5.9131300390756198},{"$f":"IF(C379=1,IFERROR((Y379-abvfnd23!Y379)/abvfnd23!Y379*100,\"\"),\"\")","v":5.6583931364035669},-0.25473690267205296,null,null,null,null,null,null,-658,null,null,115.84458917593183,0]
[660,"NAUSET",1,1332704,0,68722,202923.14,0,0,215527,950682,0,0,0,0,0,0,0,0,"X",2770558.14,7.9846827001891079,null,17092062.400000002,34698412.498400003,17606350.0984,1405811.1904416729,null,178.95536063289055,194.78399112302753,15.828630490136987,117,1,194.78399112302753,null,null,178.95536063289055,180.29009826258675,179.05056624211551,178.95536063289055,193.92028082883306,194.7166466170593,194.78399112302753,null,null,6.734450596823649E-2,null,{"$f":"IF(C380=1,IFERROR((X380-abvfnd23!X380)/abvfnd23!X380*100,\"\"),\"\")","v":5.6033889672671098},{"$f":"IF(C380=1,IFERROR((Y380-abvfnd23!Y380)/abvfnd23!Y380*100,\"\"),\"\")","v":15.197872514674799},9.5944835474076893,null,null,null,null,null,null,-660,null,null,194.78399112302753,0]
[662,"FARMINGTON RIVER",1,193688,210927,62072,0,0,0,117938,0,0,0,0,0,0,0,0,0,"x18",449043.4,9.5178686626648794,null,2970098.28,4717898.68,1747800.4,166353.34655753142,null,142.07445402098818,153.24561359102461,11.171159570036423,0,1,153.24561359102461,null,null,142.07445402098818,142.02712059036458,142.07445402098818,142.07445402098818,152.00007293348017,153.24561359102461,153.24561359102461,null,null,0,null,{"$f":"IF(C381=1,IFERROR((X381-abvfnd23!X381)/abvfnd23!X381*100,\"\"),\"\")","v":4.4564533504000163},{"$f":"IF(C381=1,IFERROR((Y381-abvfnd23!Y381)/abvfnd23!Y381*100,\"\"),\"\")","v":13.618592928494694},9.1621395780946777,null,null,null,null,null,null,-662,null,null,153.24561359102461,0]
[665,"FREETOWN LAKEVILLE",1,1431563,0,45771,19128.48,0,0,0,0,0,0,0,0,0,0,0,0,"X",1496462.48,3.8256360960129125,null,35485915.870000005,39116697,3630781.1299999952,138900.47347650531,null,112.27587959492098,109.84018749668385,-2.4356920982371264,12,0,112.27587959492098,null,null,112.27587959492098,112.28764962095912,112.27595056368887,112.27587959492098,112.27587959492098,112.27587959492098,112.27587959492098,null,null,0,null,{"$f":"IF(C382=1,IFERROR((X382-abvfnd23!X382)/abvfnd23!X382*100,\"\"),\"\")","v":6.2522077716708129},{"$f":"IF(C382=1,IFERROR((Y382-abvfnd23!Y382)/abvfnd23!Y382*100,\"\"),\"\")","v":3.0593968387391044},-3.1928109329317085,null,null,null,null,"fy12",null,-665,null,null,112.27587959492098,0]
[670,"FRONTIER",1,155250,35000,79668,32761.96,0,0,800000,132000,0,0,0,0,0,0,0,0,"X",1234679.96,9.7807983501259432,null,6859405.6100000003,12623509,5764103.3899999997,563775.32926867355,null,174.68819464071257,175.81310038219661,1.1249057414840422,24,1,175.81310038219661,null,null,174.68819464071257,174.71610373927501,174.58503052950428,174.68819464071257,175.36927796863799,175.79494860385907,175.81310038219661,null,null,1.8151778337539781E-2,null,{"$f":"IF(C383=1,IFERROR((X383-abvfnd23!X383)/abvfnd23!X383*100,\"\"),\"\")","v":1.2113441950493649},{"$f":"IF(C383=1,IFERROR((Y383-abvfnd23!Y383)/abvfnd23!Y383*100,\"\"),\"\")","v":1.9183253999888745},0.70698120493950967,null,null,null,null,null,null,-670,null,null,175.81310038219661,0]
[672,"GATEWAY",1,512543,1566,77826,21256.27,0,0,249438,0,0,0,0,0,0,0,0,0,"x18",503849.17000000004,3.5417892561134421,null,11571635.25,14225837.1,2654201.8499999996,94006.235958864214,null,134.04472624516984,122.12475210918123,-11.91997413598861,9,1,122.12475210918123,null,null,134.04472624516984,132.99074224308765,134.03418519035856,134.04472624516984,122.48131783352338,122.12929264733252,122.12475210918123,null,null,-4.5405381512892973E-3,null,{"$f":"IF(C384=1,IFERROR((X384-abvfnd23!X384)/abvfnd23!X384*100,\"\"),\"\")","v":13.172799379414846},{"$f":"IF(C384=1,IFERROR((Y384-abvfnd23!Y384)/abvfnd23!Y384*100,\"\"),\"\")","v":2.8281230865426776},-10.344676292872169,null,null,null,null,"fy16",null,-672,null,null,122.12475210918123,0]
[673,"GROTON DUNSTABLE",1,2307202,25000,16339,60484.2,0,0,1172930,394380,0,0,0,0,0,0,0,0,"X",3976335.2,8.9142020523668357,null,27429942.139999997,44606743,17176800.860000003,1531174.7347930847,null,156.92661039684862,157.03849481472849,0.11188441787987813,38,1,157.03849481472849,null,null,156.92661039684862,157.3454536362843,156.93447704438441,156.92661039684862,157.30508265307287,157.04265736138677,157.03849481472849,null,null,-4.162546658278643E-3,null,{"$f":"IF(C385=1,IFERROR((X385-abvfnd23!X385)/abvfnd23!X385*100,\"\"),\"\")","v":5.4722977090933105},{"$f":"IF(C385=1,IFERROR((Y385-abvfnd23!Y385)/abvfnd23!Y385*100,\"\"),\"\")","v":5.5388594606430912},6.6561751549780723E-2,null,null,null,null,null,null,-673,null,null,157.03849481472849,0]
[674,"GILL MONTAGUE",1,1387000,45000,277357,95368.4,0,0,569533,0,0,0,0,0,0,0,0,0,"X",2374258.4,11.410206441970953,null,14525789.259999998,20808198.449999999,6282409.1900000013,716835.85810835531,null,136.06262406780155,138.31511825121746,2.2524941834159051,49,1,138.31511825121746,null,null,136.06262406780155,139.55807230288008,136.23268654387502,136.06262406780155,140.35711650461755,138.400949943911,138.31511825121746,null,null,-8.5831692693545847E-2,null,{"$f":"IF(C386=1,IFERROR((X386-abvfnd23!X386)/abvfnd23!X386*100,\"\"),\"\")","v":1.8241808690624739},{"$f":"IF(C386=1,IFERROR((Y386-abvfnd23!Y386)/abvfnd23!Y386*100,\"\"),\"\")","v":3.4743666183976507},1.6501857493351768,null,null,null,null,null,null,-674,null,null,138.31511825121746,0]
[675,"HAMILTON WENHAM",1,908869.8,17457,10839,0,0,283870.44,2049497.99,859236.56,0,0,0,0,0,0,0,0,"X",4129770.79,11.099130069546868,null,19935627.51244,37208058.326400004,17272430.813960005,1917089.5622139138,null,187.86557140835467,177.0246195770072,-10.840951831347468,0,1,177.0246195770072,null,null,187.86557140835467,187.83903827688604,187.86557140835467,187.86557140835467,187.86557140835467,177.0246195770072,177.0246195770072,null,null,0,null,{"$f":"IF(C387=1,IFERROR((X387-abvfnd23!X387)/abvfnd23!X387*100,\"\"),\"\")","v":4.6929456779868737},{"$f":"IF(C387=1,IFERROR((Y387-abvfnd23!Y387)/abvfnd23!Y387*100,\"\"),\"\")","v":-4.423254551674245},-9.1162002296611178,null,null,null,null,null,null,-675,null,null,177.0246195770072,0]
[680,"HAMPDEN WILBRAHAM",1,2406338,81440,34150,28261.1,0,143418,1235255,318937,0,0,0,0,0,0,0,0,"X",4247799.0999999996,8.9346161087347085,null,35889670.800000012,47543163,11653492.199999988,1041194.7913313417,null,131.27107417134886,129.56922471595544,-1.7018494553934147,22,1,129.56922471595544,null,null,131.27107417134886,129.51079399523761,131.26016981636275,131.27107417134886,129.61239546789548,129.56953392449162,129.56922471595544,null,null,-3.0920853617999455E-4,null,{"$f":"IF(C388=1,IFERROR((X388-abvfnd23!X388)/abvfnd23!X388*100,\"\"),\"\")","v":4.4429634599678751},{"$f":"IF(C388=1,IFERROR((Y388-abvfnd23!Y388)/abvfnd23!Y388*100,\"\"),\"\")","v":3.119936188752888},-1.3230272712149871,null,null,null,null,null,null,-680,null,null,129.56922471595544,0]
[683,"HAMPSHIRE",1,303580,0,127391,28233.03,0,0,1487546,224000,0,0,0,0,0,0,0,0,"X",2170750.0300000003,14.327309670199629,null,7679400.380076794,15151135,7471734.619923206,1070498.5567319109,null,182.29875719438201,183.35593596341806,1.0571787690360566,13,0,182.29875719438201,null,null,182.29875719438201,183.26215977409791,182.32609237086552,182.29875719438201,182.29875719438201,182.29875719438201,182.29875719438201,null,null,0,null,{"$f":"IF(C389=1,IFERROR((X389-abvfnd23!X389)/abvfnd23!X389*100,\"\"),\"\")","v":0.87888023833695605},{"$f":"IF(C389=1,IFERROR((Y389-abvfnd23!Y389)/abvfnd23!Y389*100,\"\"),\"\")","v":4.9887687756440977},4.1098885373071417,null,null,null,null,null,null,-683,null,null,182.29875719438201,0]
[685,"HAWLEMONT",1,132214.07,10000,53815.55,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",196029.62,9.2236098234575117,null,1359496.83,2125302.6065939702,765805.77659397013,70634.936838526512,null,190.59928109739096,151.13442153119573,-39.46485956619523,1,1,151.13442153119573,null,null,190.59928109739096,179.79368110456986,190.33177402086443,190.59928109739096,190.59928109739096,151.50305833294942,151.13442153119573,null,null,-0.36863680175369495,null,{"$f":"IF(C390=1,IFERROR((X390-abvfnd23!X390)/abvfnd23!X390*100,\"\"),\"\")","v":15.206249411679826},{"$f":"IF(C390=1,IFERROR((Y390-abvfnd23!Y390)/abvfnd23!Y390*100,\"\"),\"\")","v":-8.7439223853618664},-23.950171797041691,null,null,null,null,null,null,-685,null,null,151.13442153119573,0]
[690,"KING PHILIP",1,1403104,0,0,56633.78,0,0,2068214,1706225,0,0,0,0,0,0,0,0,"X",5234176.78,13.28383435562192,null,24882496.668651178,39402605,14520108.331348822,1928827.1389932355,null,147.62629783989868,150.60296545008291,2.9766676101842222,42,1,150.60296545008291,null,null,147.62629783989868,140.85518870506377,147.54504780179141,147.62629783989868,150.17268515902265,150.59501289175424,150.60296545008291,null,null,7.9525583286681467E-3,null,{"$f":"IF(C391=1,IFERROR((X391-abvfnd23!X391)/abvfnd23!X391*100,\"\"),\"\")","v":3.5003018350724764},{"$f":"IF(C391=1,IFERROR((Y391-abvfnd23!Y391)/abvfnd23!Y391*100,\"\"),\"\")","v":5.3561729702436347},1.8558711351711583,null,null,null,null,null,null,-690,null,null,150.60296545008291,0]
[695,"LINCOLN SUDBURY",1,1218109,27360,0,3052.42,0,50000,3170251,337050,0,0,0,0,0,0,0,0,"X",4805822.42,13.896015793350571,null,20042623.919999998,34584175,14541551.080000002,2020696.2346749408,null,163.01786140208151,162.4711359914848,-0.54672541059670721,1,1,162.4711359914848,null,null,163.01786140208151,163.11106388049043,163.01796496007375,163.01786140208151,162.56524557671358,162.47119104225393,162.4711359914848,null,null,-5.5050769134368238E-5,null,{"$f":"IF(C392=1,IFERROR((X392-abvfnd23!X392)/abvfnd23!X392*100,\"\"),\"\")","v":2.9917933840721189},{"$f":"IF(C392=1,IFERROR((Y392-abvfnd23!Y392)/abvfnd23!Y392*100,\"\"),\"\")","v":2.2622994601332516},-0.72949392393886736,null,null,null,null,null,null,-695,null,null,162.4711359914848,0]
[698,"MANCHESTER ESSEX",1,1692018,173271,21290,0,0,0,287775,609139,0,0,0,0,0,0,0,0,"X",2783493,9.877344611076138,null,14995281.195770001,28180580,13185298.804229999,1302357.4008938984,null,179.21924615129512,179.24453865318742,2.5292501892295149E-2,0,1,179.24453865318742,null,null,179.21924615129512,179.07097610397869,179.07097738082976,179.21924615129512,179.43680225539481,179.24453865318742,179.24453865318742,null,null,0,null,{"$f":"IF(C393=1,IFERROR((X393-abvfnd23!X393)/abvfnd23!X393*100,\"\"),\"\")","v":1.320598853849454},{"$f":"IF(C393=1,IFERROR((Y393-abvfnd23!Y393)/abvfnd23!Y393*100,\"\"),\"\")","v":1.0756219039233821},-0.24497694992607189,null,null,null,null,null,null,-698,null,null,179.24453865318742,0]
[700,"MARTHAS VINEYARD",1,832090,0,0,73712.52,0,0,1347397,0,0,0,0,0,0,0,0,0,"x18",1670736.52,{"$f":"IF(AND(C394=1,U394>0),U394/Y394*100,0)","v":7.0967526153385059},null,14493699.970000001,23542268,{"$f":"IF(Y394-X394>0,Y394-X394,0)","v":9048568.0299999993},{"$f":"V394*0.01*Z394","v":642154.48831970885},null,{"$f":"VLOOKUP(A394,rate_abvfndOLD,29)","v":191.92619881790571},{"$f":"IFERROR(IF(C394=1,(Y394-AA394)/X394*100,0),\"\")","v":158.00046612721687},{"$f":"AD394-AC394","v":-33.925732690688847},30,1,{"$f":"IF(AG394=1,AD394,AC394)","v":158.00046612721687},null,null,191.92619881790571,186.48234149706383,191.70158909293855,191.92619881790571,159.52679024216121,158.04342031501497,158.00046612721687,null,null,-4.2954187798102339E-2,null,{"$f":"IF(C394=1,IFERROR((X394-abvfnd23!X394)/abvfnd23!X394*100,\"\"),\"\")","v":23.806111348550154},{"$f":"IF(C394=1,IFERROR((Y394-abvfnd23!Y394)/abvfnd23!Y394*100,\"\"),\"\")","v":1.2249155610948141},-22.581195787455339,null,null,null,null,null,null,-700,null,null,158.00046612721687,0]
[705,"MASCONOMET",1,1389054,169480,39577,3053.61,0,0,2352209,996414,0,0,0,0,0,0,0,0,"X",{"$f":"IF(OR(T395=\"X\",T395=\"X16\",T395=\"X17\"),SUM(D395:S395),\nIF(T395=\"x18\",SUM(D395:S395)-D395*0.7-L395*0.7,SUM(D395:S395)-D395-L395))","v":4949787.6100000003},13.084478631204357,null,20800201.785499997,37829460,17029258.214500003,2228189.6521288655,null,165.8481900926385,171.15829315025729,5.3101030576187895,5,1,171.15829315025729,null,null,165.8481900926385,165.7191187154138,165.84798216350293,165.8481900926385,170.91826331257207,171.15761496218752,{"$f":"AH395","v":171.15829315025729},null,null,{"$f":"+AQ395-AP395","v":6.7818806977015811E-4},null,{"$f":"IF(C395=1,IFERROR((X395-abvfnd23!X395)/abvfnd23!X395*100,\"\"),\"\")","v":0.8401330963514263},{"$f":"IF(C395=1,IFERROR((Y395-abvfnd23!Y395)/abvfnd23!Y395*100,\"\"),\"\")","v":4.9986714689002021},4.1585383725487759,null,null,null,null,null,null,{"$f":"BF395-A395","v":-705},null,null,171.15829315025729,{"$f":"+BH395-AH395","v":0}]
[710,"MENDON UPTON",1,562130,135000,18109,24543.47,0,0,893256,325000,0,0,0,0,0,0,0,0,"x18",1564547.47,4.2953498654672444,null,24957462.550000001,36424215,11466752.449999999,492537.13593453699,null,146.03262021245581,143.97167898010312,-2.0609412323526897,19,1,143.97167898010312,null,null,146.03262021245581,146.24478723803773,146.03425481667233,146.03262021245581,143.65683222763153,143.96893731290541,143.97167898010312,null,null,2.7416671977107399E-3,null,{"$f":"IF(C396=1,IFERROR((X396-abvfnd23!X396)/abvfnd23!X396*100,\"\"),\"\")","v":4.1651971209621967},{"$f":"IF(C396=1,IFERROR((Y396-abvfnd23!Y396)/abvfnd23!Y396*100,\"\"),\"\")","v":2.0595972525216477},{"$f":"IFERROR(AW396-AV396,\"\")","v":-2.105599868440549},null,null,null,null,null,null,-710,null,null,143.97167898010312,0]
[712,"MONOMOY",1,1119537,34447,93167,70046.48,0,0,817954,297696,0,0,0,0,0,0,0,0,"X",2432847.48,6.0472916038366371,null,23706658.220000003,40230364.920000002,16523706.699999999,999236.72791169188,null,172.59846658649457,165.485695318251,-7.1127712682435629,48,1,165.485695318251,null,null,172.59846658649457,174.97864818882721,172.65476397331588,172.59846658649457,167.77827813045923,165.54244742451664,165.485695318251,null,null,-5.6752106265633984E-2,null,{"$f":"IF(C397=1,IFERROR((X397-abvfnd23!X397)/abvfnd23!X397*100,\"\"),\"\")","v":7.5945696888168071},{"$f":"IF(C397=1,IFERROR((Y397-abvfnd23!Y397)/abvfnd23!Y397*100,\"\"),\"\")","v":4.3255986142325424},-3.2689710745842646,null,null,null,null,"fy13",null,-712,null,null,165.485695318251,0]
[715,"MOUNT GREYLOCK",1,700000,0,33130,14053.2,0,0,100000,0,0,0,0,0,0,0,0,0,"X",847183.2,3.8867803217659107,null,14323308.950000001,21796529,7473220.0499999989,290467.6463056645,null,156.95546398162509,150.1472978678878,-6.8081661137372862,12,1,150.1472978678878,null,null,156.95546398162509,156.53795960018471,156.95196094756923,156.95546398162509,149.53097218418699,150.14133817819956,150.1472978678878,null,null,5.9596896882396777E-3,null,{"$f":"IF(C398=1,IFERROR((X398-abvfnd23!X398)/abvfnd23!X398*100,\"\"),\"\")","v":11.69908170307761},{"$f":"IF(C398=1,IFERROR((Y398-abvfnd23!Y398)/abvfnd23!Y398*100,\"\"),\"\")","v":6.7925853761402655},-4.9064963269373445,null,null,null,null,"fy19",null,-715,null,null,150.1472978678878,0]
[717,"MOHAWK TRAIL",1,1308899.3799999999,1772,237418,48951.28,0,0,626062,0,0,0,0,0,0,0,0,0,"x18",1306873.0940000003,7.5732636445042383,null,11381489.499886185,17256405.630990691,5874916.1311045066,444922.88750205253,null,162.52506768324781,147.70898610113161,-14.816081582116198,23,1,147.70898610113161,null,null,162.52506768324781,163.38272886259207,162.55238177553818,162.52506768324781,162.52506768324781,148.11389123257251,147.70898610113161,null,null,-0.40490513144089846,null,{"$f":"IF(C399=1,IFERROR((X399-abvfnd23!X399)/abvfnd23!X399*100,\"\"),\"\")","v":4.2553448205452593},{"$f":"IF(C399=1,IFERROR((Y399-abvfnd23!Y399)/abvfnd23!Y399*100,\"\"),\"\")","v":-5.3891540539826552},-9.6444988745279154,null,null,null,null,null,null,-717,null,null,147.70898610113161,0]
[720,"NARRAGANSETT",1,857628,53508,144596,5641.72,0,0,749837,383073,0,0,0,0,0,0,0,0,"X",2194283.7199999997,10.291135923684724,null,19090731.800000001,21322075,2231343.1999999993,229630.56163589621,null,110.16711770286105,110.48525881215356,0.31814110929251171,3,1,110.48525881215356,null,null,110.16711770286105,110.61041306807657,110.16957318334599,110.16711770286105,110.61464870877393,110.48550609780786,110.48525881215356,null,null,-2.4728565429654736E-4,null,{"$f":"IF(C400=1,IFERROR((X400-abvfnd23!X400)/abvfnd23!X400*100,\"\"),\"\")","v":12.401284338633216},{"$f":"IF(C400=1,IFERROR((Y400-abvfnd23!Y400)/abvfnd23!Y400*100,\"\"),\"\")","v":12.802713815728564},0.40142947709534837,null,null,null,null,null,null,-720,null,null,110.48525881215356,0]
[725,"NASHOBA",1,950929,0,43422,45418.8,0,0,1828860,0,0,0,0,0,0,0,0,0,"X",2868629.8,5.7314424038753522,null,38851075.754790001,50050748.098949,11199672.344159,641902.76982822956,null,128.92050996533334,127.17497358623098,-1.7455363791023615,31,1,127.17497358623098,null,null,128.92050996533334,128.80015464510913,128.91920557005341,128.92050996533334,127.41949680198718,127.17729282008057,127.17497358623098,null,null,-2.3192338495903186E-3,null,{"$f":"IF(C401=1,IFERROR((X401-abvfnd23!X401)/abvfnd23!X401*100,\"\"),\"\")","v":4.4705780779029816},{"$f":"IF(C401=1,IFERROR((Y401-abvfnd23!Y401)/abvfnd23!Y401*100,\"\"),\"\")","v":3.2673425475227691},-1.2032355303802125,null,null,null,null,null,null,-725,null,null,127.17497358623098,0]
[728,"NEW SALEM WENDELL",1,84064,0,4904,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",30123.200000000004,0.91805134860582571,null,1670707.68,3281210.8,1610503.1199999999,14785.245612498898,null,220.26312981648033,195.51149452952183,-24.751635286958503,0,1,195.51149452952183,null,null,220.26312981648033,218.21527294479225,220.24430410602767,220.26312981648033,195.27621002057242,195.51149452952183,195.51149452952183,null,null,0,null,{"$f":"IF(C402=1,IFERROR((X402-abvfnd23!X402)/abvfnd23!X402*100,\"\"),\"\")","v":19.288396683853524},{"$f":"IF(C402=1,IFERROR((Y402-abvfnd23!Y402)/abvfnd23!Y402*100,\"\"),\"\")","v":5.7115969544386775},-13.576799729414846,null,null,null,null,null,null,-728,null,null,195.51149452952183,0]
[730,"NORTHBORO SOUTHBORO",1,890000,0,0,10771.04,0,0,41470,215232,0,0,0,0,0,0,0,0,"X",1157473.04,4.6683792118987357,null,16594258.149999997,24793895,8199636.8500000034,382790.1421565885,null,145.17905347402461,147.10573161623026,1.9266781422056454,5,1,147.10573161623026,null,null,145.17905347402461,144.67856415285357,145.17650901441147,145.17905347402461,147.34870035499111,147.10660730040527,147.10573161623026,null,null,-8.7568417501415752E-4,null,{"$f":"IF(C403=1,IFERROR((X403-abvfnd23!X403)/abvfnd23!X403*100,\"\"),\"\")","v":1.5621718647750733},{"$f":"IF(C403=1,IFERROR((Y403-abvfnd23!Y403)/abvfnd23!Y403*100,\"\"),\"\")","v":2.4047837783262831},0.84261191355120979,null,null,null,null,null,null,-730,null,null,147.10573161623026,0]
[735,"NORTH MIDDLESEX",1,2322197,148013,45025,86453.78,0,48000,2705195,1452000,0,0,0,0,0,0,0,0,"X",6806883.7799999993,12.503431807025272,null,40550528.920000002,54440124,13889595.079999998,1736676.0490997371,null,135.01000895931608,129.96981631207848,-5.0401926472376033,65,1,129.96981631207848,null,null,135.01000895931608,135.02498149165871,135.01026309710102,135.01000895931608,130.18142953859689,129.97379932889626,129.96981631207848,null,null,-3.9830168177843461E-3,null,{"$f":"IF(C404=1,IFERROR((X404-abvfnd23!X404)/abvfnd23!X404*100,\"\"),\"\")","v":7.8155039769438011},{"$f":"IF(C404=1,IFERROR((Y404-abvfnd23!Y404)/abvfnd23!Y404*100,\"\"),\"\")","v":3.7867435572423864},-4.0287604197014151,null,null,null,null,null,null,-735,null,null,129.96981631207848,0]
[740,"OLD ROCHESTER",1,296369,6225,0,20138.439999999999,0,0,6400,0,0,0,0,0,0,0,0,0,"X",329132.44,1.6646630805673661,null,13019997.510000002,19771715,6751717.4899999984,112393.34836023963,null,152.66880063437026,150.99328272943546,-1.675517904934793,10,1,150.99328272943546,null,null,152.66880063437026,153.21084702468508,152.67371601357144,152.66880063437026,151.73157665331092,151.00049921718877,150.99328272943546,null,null,-7.2164877533111849E-3,null,{"$f":"IF(C405=1,IFERROR((X405-abvfnd23!X405)/abvfnd23!X405*100,\"\"),\"\")","v":3.8187588821271206},{"$f":"IF(C405=1,IFERROR((Y405-abvfnd23!Y405)/abvfnd23!Y405*100,\"\"),\"\")","v":2.5950827852859759},-1.2236760968411446,null,null,null,null,null,null,-740,null,null,150.99328272943546,0]
[745,"PENTUCKET",1,2215300,19474,84251,42576.73,0,0,1548831,947545,0,0,0,0,0,0,0,0,"x18",3307267.7300000004,8.0664269779774127,null,27982141.810000002,41000405,13018263.189999998,1050108.6940222627,null,143.57396728045327,142.77068773806539,-0.80327954238788379,37,1,142.77068773806539,null,null,143.57396728045327,143.54286562363424,143.57353589068828,143.57396728045327,141.94486901901817,142.75933105004026,142.77068773806539,null,null,1.1356688025131234E-2,null,{"$f":"IF(C406=1,IFERROR((X406-abvfnd23!X406)/abvfnd23!X406*100,\"\"),\"\")","v":8.1913936357797557},{"$f":"IF(C406=1,IFERROR((Y406-abvfnd23!Y406)/abvfnd23!Y406*100,\"\"),\"\")","v":7.1055480214658049},-1.0858456143139508,null,null,null,null,null,null,-745,null,null,142.77068773806539,0]
[750,"PIONEER",1,930000,44000,118973,37278.57,0,0,122731,128203,0,0,0,0,0,0,0,0,"X",1381185.57,10.710358619307755,null,7858151.0500000017,12895792,5037640.9499999983,539549.4116981019,null,160.95928147891567,157.24109284335907,-3.7181886355566007,22,1,157.24109284335907,null,null,160.95928147891567,160.33925334121284,160.93449395556721,160.95928147891567,160.95928147891567,157.36850873363096,157.24109284335907,null,null,-0.12741589027189093,null,{"$f":"IF(C407=1,IFERROR((X407-abvfnd23!X407)/abvfnd23!X407*100,\"\"),\"\")","v":-3.842463410154199},{"$f":"IF(C407=1,IFERROR((Y407-abvfnd23!Y407)/abvfnd23!Y407*100,\"\"),\"\")","v":-5.7876164678830753},-1.9451530577288763,null,null,null,null,null,null,-750,null,null,157.24109284335907,0]
[753,"QUABBIN",1,1316384,27276,84215,13497.19,0,157649.19,931128.89,580242.12,0,0,0,0,0,0,0,0,"X",3110392.39,8.8941463756148345,null,27040442.530000001,34971230.049999997,7930787.5199999958,705375.85076779325,null,127.80505161844748,126.7207596962068,-1.0842919222406806,11,1,126.7207596962068,null,null,127.80505161844748,127.52575145076837,127.8032439969234,127.80505161844748,126.36631121530651,126.71905499877074,126.7207596962068,null,null,1.704697436053948E-3,null,{"$f":"IF(C408=1,IFERROR((X408-abvfnd23!X408)/abvfnd23!X408*100,\"\"),\"\")","v":5.6218069031056794},{"$f":"IF(C408=1,IFERROR((Y408-abvfnd23!Y408)/abvfnd23!Y408*100,\"\"),\"\")","v":4.9013359196687318},-0.7204709834369476,null,null,null,null,null,null,-753,null,null,126.7207596962068,0]
[755,"RALPH C MAHAR",1,680000,194837,121231,24500,0,50000,860275,306653,0,0,0,0,0,0,0,0,"X",2237496,15.730540249937114,null,8804675.8299999982,14223898,5419222.1700000018,852472.92468536575,null,147.53206396356518,151.86731838274432,4.3352544191791367,25,1,151.86731838274432,null,null,147.53206396356518,145.49838103808446,146.89745232973178,147.53206396356518,151.32499763926967,151.8501572912358,151.86731838274432,null,null,1.7161091508512527E-2,null,{"$f":"IF(C409=1,IFERROR((X409-abvfnd23!X409)/abvfnd23!X409*100,\"\"),\"\")","v":3.8549616273517633},{"$f":"IF(C409=1,IFERROR((Y409-abvfnd23!Y409)/abvfnd23!Y409*100,\"\"),\"\")","v":7.0910455839647168},3.2360839566129536,null,null,null,null,null,null,-755,null,null,151.86731838274432,0]
[760,"SILVER LAKE",1,826051,8178,9924,90156.64,0,0,0,0,0,0,0,0,0,0,0,0,"X",934309.64,3.1848752065392247,null,24399125.516533989,29335832,4936706.4834660105,157227.94081152341,null,121.3032629452201,119.58872886413774,-1.7145340810823626,76,1,119.58872886413774,null,null,121.3032629452201,123.79384913515142,123.79384913515142,121.3032629452201,119.29945366943045,119.57703836731437,119.58872886413774,null,null,1.1690496823362651E-2,null,{"$f":"IF(C410=1,IFERROR((X410-abvfnd23!X410)/abvfnd23!X410*100,\"\"),\"\")","v":6.608912157811635},{"$f":"IF(C410=1,IFERROR((Y410-abvfnd23!Y410)/abvfnd23!Y410*100,\"\"),\"\")","v":4.9780477392338369},-1.6308644185777981,null,null,null,null,null,null,-760,null,null,119.58872886413774,0]
[763,"SOMERSET BERKLEY",1,292375,0,8286,7672.14,0,180194,385683,633497,0,0,0,0,0,0,0,0,"X",1507707.1400000001,8.5957129847045266,null,14135320.560000001,17540222,3404901.4399999995,292675.55519447138,null,123.6557803967078,122.01737039917211,-1.6384099975356889,4,1,122.01737039917211,null,null,123.6557803967078,123.8329087093344,123.65664889348142,123.6557803967078,121.89864923632685,122.01694899642348,122.01737039917211,null,null,4.2140274862845217E-4,null,{"$f":"IF(C411=1,IFERROR((X411-abvfnd23!X411)/abvfnd23!X411*100,\"\"),\"\")","v":7.1426323157284104},{"$f":"IF(C411=1,IFERROR((Y411-abvfnd23!Y411)/abvfnd23!Y411*100,\"\"),\"\")","v":5.1472273344801867},-1.9954049812482237,null,null,null,null,"fy12",null,-763,null,null,122.01737039917211,0]
[765,"SOUTHERN BERKSHIRE",1,865500,0,68539,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",934039,5.8310271356181591,null,9252135.43990748,16018430,6766294.56009252,394544.47187485022,null,173.98604196843561,168.86788600969061,-5.1181559587450067,0,1,168.86788600969061,null,null,173.98604196843561,173.88361430911417,173.98604196843561,173.98604196843561,169.0025480890765,168.86788600969061,168.86788600969061,null,null,0,null,{"$f":"IF(C412=1,IFERROR((X412-abvfnd23!X412)/abvfnd23!X412*100,\"\"),\"\")","v":5.6465870802141813},{"$f":"IF(C412=1,IFERROR((Y412-abvfnd23!Y412)/abvfnd23!Y412*100,\"\"),\"\")","v":2.5611162816427573},-3.085470798571424,null,null,null,null,null,null,-765,null,null,168.86788600969061,0]
[766,"SOUTHWICK TOLLAND GRANVILLE",1,562755,0,0,0,0,0,0,175000,0,0,0,0,0,0,0,0,"X",737755,3.154896612247724,null,18106696.800181068,23384443,5277746.1998189315,166507.43606112048,null,130.19836707573944,128.22844398491665,-1.9699230908227889,4,1,128.22844398491665,null,null,130.19836707573944,130.38928038326335,130.19884418754299,130.19836707573944,128.06882161893921,128.22806144375039,128.22844398491665,null,null,3.8254116626035284E-4,null,{"$f":"IF(C413=1,IFERROR((X413-abvfnd23!X413)/abvfnd23!X413*100,\"\"),\"\")","v":5.0639948109103186},{"$f":"IF(C413=1,IFERROR((Y413-abvfnd23!Y413)/abvfnd23!Y413*100,\"\"),\"\")","v":3.5325748644459121},-1.5314199464644065,null,null,null,null,"fy13",null,-766,null,null,128.22844398491665,0]
[767,"SPENCER EAST BROOKFIELD",1,882500,35000,177048,70916.160000000003,0,0,400000,575000,0,0,0,0,0,0,0,0,"X",2140464.16,8.6361064286307965,null,22391801.729999993,24785060,2393258.270000007,206684.33130920879,null,111.55667406755097,109.76506475475476,-1.7916093127962114,64,1,109.76506475475476,null,null,111.55667406755097,112.91191095081913,111.60642522136261,111.55667406755097,109.70310809791729,109.76315424696401,109.76506475475476,null,null,1.910507790753968E-3,null,{"$f":"IF(C414=1,IFERROR((X414-abvfnd23!X414)/abvfnd23!X414*100,\"\"),\"\")","v":6.2409354244572723},{"$f":"IF(C414=1,IFERROR((Y414-abvfnd23!Y414)/abvfnd23!Y414*100,\"\"),\"\")","v":4.4425281359946727},-1.7984072884625997,null,null,null,null,null,null,-767,null,null,109.76506475475476,0]
[770,"TANTASQUA",1,408000,0,61274,17843,0,0,0,0,0,0,0,0,0,0,0,0,"x18",201517,0.76890213128939888,null,22722962.140000004,26208407,3485444.8599999957,26799.659813456772,null,115.0928067775188,115.22092577049261,0.12811899297381046,8,1,115.22092577049261,null,null,115.0928067775188,115.0593946972746,115.09271156018299,115.0928067775188,115.51617737868567,115.22214978965424,115.22092577049261,null,null,-1.2240191616257334E-3,null,{"$f":"IF(C415=1,IFERROR((X415-abvfnd23!X415)/abvfnd23!X415*100,\"\"),\"\")","v":4.4642011987306311},{"$f":"IF(C415=1,IFERROR((Y415-abvfnd23!Y415)/abvfnd23!Y415*100,\"\"),\"\")","v":4.4670489465645478},2.847747833916614E-3,null,null,null,null,null,null,-770,null,null,115.22092577049261,0]
[773,"TRITON",1,1651069,9733,199191,51588.25,0,0,1018067,0,0,0,0,0,0,0,0,0,"X",2929648.25,6.2678403512192045,null,30407397.850965925,46740952,16333554.149034075,1023761.0977413964,null,152.62106089920781,150.34890892778697,-2.2721519714208398,43,1,150.34890892778697,null,null,152.62106089920781,152.80481662438859,152.62337246560861,152.62106089920781,150.370164590972,150.34918022134244,150.34890892778697,null,null,-2.7129355547117484E-4,null,{"$f":"IF(C416=1,IFERROR((X416-abvfnd23!X416)/abvfnd23!X416*100,\"\"),\"\")","v":7.3140824656866474},{"$f":"IF(C416=1,IFERROR((Y416-abvfnd23!Y416)/abvfnd23!Y416*100,\"\"),\"\")","v":5.4993949369537711},-1.8146875287328763,null,null,null,null,null,null,-773,null,null,150.34890892778697,0]
[774,"UPISLAND",1,405574,0,5412,91803.029604439304,0,0,0,0,0,0,0,0,0,0,0,0,"x18",218887.22960443929,1.4793229280803066,null,5529555.0699999994,14796446.769637085,9266891.6996370852,137087.25363310223,null,268.87305725947368,265.10920554054604,-3.7638517189276399,36,1,265.10920554054604,null,null,268.87305725947368,267.720304674141,268.77787326032552,268.87305725947368,263.33471610196011,264.96268304450041,265.10920554054604,null,null,0.14652249604563394,null,{"$f":"IF(C417=1,IFERROR((X417-abvfnd23!X417)/abvfnd23!X417*100,\"\"),\"\")","v":9.8180580458174873},{"$f":"IF(C417=1,IFERROR((Y417-abvfnd23!Y417)/abvfnd23!Y417*100,\"\"),\"\")","v":7.9991678544080864},-1.8188901914094009,null,null,null,null,null,null,-774,null,null,265.10920554054604,0]
[775,"WACHUSETT",1,3438242,879950,0,0,0,0,1683620,0,0,0,0,0,0,0,0,0,"X",6001812,6.3137749112187151,null,84952456.879999995,95059011.200028688,10106554.320028692,638105.09104666288,null,123.29816209035354,111.14558610395076,-12.15257598640278,46,1,111.14558610395076,null,null,123.29816209035354,128.17664689744015,128.17664689744015,123.29816209035354,123.29816209035354,111.22304815606785,111.14558610395076,null,null,-7.7462052117084568E-2,null,{"$f":"IF(C418=1,IFERROR((X418-abvfnd23!X418)/abvfnd23!X418*100,\"\"),\"\")","v":6.8993424697728569},{"$f":"IF(C418=1,IFERROR((Y418-abvfnd23!Y418)/abvfnd23!Y418*100,\"\"),\"\")","v":-4.168120021041811},-11.067462490814668,null,null,null,null,null,null,-775,null,null,111.14558610395076,0]
[778,"QUABOAG",1,407002,0,95066,13111,0,0,0,0,0,0,0,0,0,0,0,0,"X",515179,2.8193690890095011,null,16750016.709999999,18272847,1522830.290000001,42934.206474333776,null,116.54965458390774,108.83519168456799,-7.7144628993397504,9,1,108.83519168456799,null,null,116.54965458390774,116.32480992098431,116.54795630838117,116.54965458390774,109.13143805752318,108.83749476268139,108.83519168456799,null,null,-2.3030781133996925E-3,null,{"$f":"IF(C419=1,IFERROR((X419-abvfnd23!X419)/abvfnd23!X419*100,\"\"),\"\")","v":9.9744538527820712},{"$f":"IF(C419=1,IFERROR((Y419-abvfnd23!Y419)/abvfnd23!Y419*100,\"\"),\"\")","v":2.1845635427723402},-7.7898903100097314,null,null,null,null,null,null,-778,null,null,108.83519168456799,0]
[780,"WHITMAN HANSON",1,1269216,2255840,51749,94701.81,0,0,0,0,0,0,0,0,0,0,0,0,"X",3671506.81,6.4754346293432112,null,47694959.75,56699002,9004042.25,583050.86989719362,null,124.75484850202585,117.65593560460613,-7.0989128974197229,76,1,117.65593560460613,null,null,124.75484850202585,127.96467395946172,126.58248920667265,124.75484850202585,124.75484850202585,117.80202536709625,117.65593560460613,null,null,-0.14608976249012073,null,{"$f":"IF(C420=1,IFERROR((X420-abvfnd23!X420)/abvfnd23!X420*100,\"\"),\"\")","v":11.751386044215199},{"$f":"IF(C420=1,IFERROR((Y420-abvfnd23!Y420)/abvfnd23!Y420*100,\"\"),\"\")","v":4.8383161316576464},-6.9130699125575523,null,null,null,null,null,null,-780,null,null,117.65593560460613,0]
[801,"ASSABET VALLEY",1,400000,0,0,0,0,0,0,35000,0,0,0,0,0,0,0,0,"X",435000,1.9769663289434782,null,21431809.599349998,22003409.649999999,571600.05065000057,11300.340537574379,null,101.3603196006154,102.61433691595234,1.2540173153369381,0,1,102.61433691595234,null,null,101.3603196006154,101.36032269565665,101.3603196006154,101.3603196006154,101.3603196006154,102.61433691595234,102.61433691595234,null,null,0,null,{"$f":"IF(C421=1,IFERROR((X421-abvfnd23!X421)/abvfnd23!X421*100,\"\"),\"\")","v":13.323700253652596},{"$f":"IF(C421=1,IFERROR((Y421-abvfnd23!Y421)/abvfnd23!Y421*100,\"\"),\"\")","v":14.745543418320128},1.421843164667532,null,null,null,null,null,null,-801,null,null,102.61433691595234,0]
[805,"BLACKSTONE VALLEY",1,1119664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1119664,4.2584116317516649,null,23489724.719765104,26292996,2803271.2802348956,119374.83026707661,null,110.03804830509284,111.42583185621369,1.3877835511208474,0,1,111.42583185621369,null,null,110.03804830509284,110.03804830509284,110.03804830509284,110.03804830509284,111.45224628567181,111.42583185621369,111.42583185621369,null,null,0,null,{"$f":"IF(C422=1,IFERROR((X422-abvfnd23!X422)/abvfnd23!X422*100,\"\"),\"\")","v":5.333211278251853},{"$f":"IF(C422=1,IFERROR((Y422-abvfnd23!Y422)/abvfnd23!Y422*100,\"\"),\"\")","v":6.7114416737038534},1.3782303954520003,null,null,null,null,null,null,-805,null,null,111.42583185621369,0]
[806,"BLUE HILLS",1,1312139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1312139,6.0654880343009099,null,20180627.194921803,21632867.670000002,1452240.4750781991,88085.472245142853,null,109.27354766949058,106.75972550137753,-2.5138221681130517,0,1,106.75972550137753,null,null,109.27354766949058,109.27355213337964,109.27354766949058,109.27354766949058,106.78660640004117,106.75972550137753,106.75972550137753,null,null,0,null,{"$f":"IF(C423=1,IFERROR((X423-abvfnd23!X423)/abvfnd23!X423*100,\"\"),\"\")","v":6.2501385431789043},{"$f":"IF(C423=1,IFERROR((Y423-abvfnd23!Y423)/abvfnd23!Y423*100,\"\"),\"\")","v":3.5164839840608919},-2.7336545591180124,null,null,null,null,null,null,-806,null,null,106.75972550137753,0]
[810,"BRISTOL PLYMOUTH",1,509183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",509183,1.9009481127252079,null,26611587.789733887,26785739,174151.21026611328,3310.5241448417887,null,100.47014299012287,100.64197855261826,0.17183556249538867,0,1,100.64197855261826,null,null,100.47014299012287,100.47014299012287,100.47014299012287,100.47014299012287,100.71304246814188,100.64197855261826,100.64197855261826,null,null,0,null,{"$f":"IF(C424=1,IFERROR((X424-abvfnd23!X424)/abvfnd23!X424*100,\"\"),\"\")","v":2.8637560194527101},{"$f":"IF(C424=1,IFERROR((Y424-abvfnd23!Y424)/abvfnd23!Y424*100,\"\"),\"\")","v":3.0429670200819183},0.17921100062920825,null,null,null,null,null,null,-810,null,null,100.64197855261826,0]
[815,"CAPE COD",1,909354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",909354,5.9014085247413206,null,14522131.980000004,15409101,886969.01999999583,52343.665358094302,null,109.34327891030755,105.74726462885309,-3.5960142814544582,0,1,105.74726462885309,null,null,109.34327891030755,109.34327891030755,109.34327891030755,109.34327891030755,105.6789787462767,105.74726462885309,105.74726462885309,null,null,0,null,{"$f":"IF(C425=1,IFERROR((X425-abvfnd23!X425)/abvfnd23!X425*100,\"\"),\"\")","v":7.9365499554217998},{"$f":"IF(C425=1,IFERROR((Y425-abvfnd23!Y425)/abvfnd23!Y425*100,\"\"),\"\")","v":4.1852317303309832},-3.7513182250908166,null,null,null,null,null,null,-815,null,null,105.74726462885309,0]
[817,"ESSEX NORTH SHORE",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",0,0,null,27035849.729459278,32361830,5325980.2705407217,0,null,100.24988659729645,119.6996962323597,19.449809635063247,0,1,119.6996962323597,null,null,100.24988659729645,100.24988659729645,100.24988659729645,100.24988659729645,100.24988659729645,119.6996962323597,119.6996962323597,null,null,0,null,{"$f":"IF(C426=1,IFERROR((X426-abvfnd23!X426)/abvfnd23!X426*100,\"\"),\"\")","v":10.484629380871496},{"$f":"IF(C426=1,IFERROR((Y426-abvfnd23!Y426)/abvfnd23!Y426*100,\"\"),\"\")","v":31.920115065664454},21.435485684792958,null,null,null,null,"fy15",null,-817,null,null,119.6996962323597,0]
[818,"FRANKLIN COUNTY",1,525000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",525000,4.0752409010737987,null,11960851.490000004,12882674,921822.50999999605,37566.487962824947,null,109.66358311560282,107.3929186628265,-2.270664452776316,0,1,107.3929186628265,null,null,109.66358311560282,109.82189364331127,109.66358311560282,109.66358311560282,107.28915162157409,107.3929186628265,107.3929186628265,null,null,0,null,{"$f":"IF(C427=1,IFERROR((X427-abvfnd23!X427)/abvfnd23!X427*100,\"\"),\"\")","v":9.1797669538112796},{"$f":"IF(C427=1,IFERROR((Y427-abvfnd23!Y427)/abvfnd23!Y427*100,\"\"),\"\")","v":6.8372778071722022},-2.3424891466390774,null,null,null,null,null,null,-818,null,null,107.3929186628265,0]
[821,"GREATER FALL RIVER",1,915491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",915491,2.8531805546868152,null,30840956.849999994,32086683,1245726.150000006,35542.816276448881,null,104.75534260220954,103.92394872704334,-0.83139387516619934,0,1,103.92394872704334,null,null,104.75534260220954,104.75534260220954,104.75534260220954,104.75534260220954,103.91655373663384,103.88464052435691,103.92394872704334,null,null,3.9308202686427762E-2,null,{"$f":"IF(C428=1,IFERROR((X428-abvfnd23!X428)/abvfnd23!X428*100,\"\"),\"\")","v":5.5485744522887748},{"$f":"IF(C428=1,IFERROR((Y428-abvfnd23!Y428)/abvfnd23!Y428*100,\"\"),\"\")","v":4.6810341911072992},-0.86754026118147554,null,null,null,null,null,null,-821,null,null,103.92394872704334,0]
[823,"GREATER LAWRENCE",1,1619721,0,0,0,0,0,0,75000,0,0,0,0,0,0,0,0,"X",1694721,3.826789379527674,null,43068009.264110669,44285714,1217704.7358893305,46598.995507018408,null,99.399673773624016,102.71920100416207,3.319527230538057,0,1,102.71920100416207,null,null,99.399673773624016,99.329247348009915,99.399673773624016,99.399673773624016,100.15710562202152,100.17457758516413,102.71920100416207,null,null,2.5446234189979435,null,{"$f":"IF(C429=1,IFERROR((X429-abvfnd23!X429)/abvfnd23!X429*100,\"\"),\"\")","v":10.279448472470461},{"$f":"IF(C429=1,IFERROR((Y429-abvfnd23!Y429)/abvfnd23!Y429*100,\"\"),\"\")","v":14.082355493590597},3.8029070211201361,null,null,null,null,null,null,-823,null,null,102.71920100416207,0]
[825,"GREATER NEW BEDFORD",1,863466.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",863466.1,1.841486123954331,null,46465556.500000007,46889633.800000004,424077.29999999702,7809.3246343401252,null,101.34677058153527,100.89586353144324,-0.45090705009202736,0,1,100.89586353144324,null,null,101.34677058153527,101.34677102877181,101.34677058153527,101.34677058153527,100.84499271143166,100.89586353144324,100.89586353144324,null,null,0,null,{"$f":"IF(C430=1,IFERROR((X430-abvfnd23!X430)/abvfnd23!X430*100,\"\"),\"\")","v":6.585512661298198},{"$f":"IF(C430=1,IFERROR((Y430-abvfnd23!Y430)/abvfnd23!Y430*100,\"\"),\"\")","v":6.0920936160506143},-0.49341904524758373,null,null,null,null,null,null,-825,null,null,100.89586353144324,0]
[828,"GREATER LOWELL",1,2421962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",2421962,4.648525374216482,null,52221931.380522214,52101727,0,0,null,99.964736765481121,99.76982011705708,-0.19491664842404077,0,1,99.76982011705708,null,null,99.964736765481121,99.95695350530201,99.95695350530201,99.964736765481121,99.745497002870735,99.642193661585054,99.76982011705708,null,null,0.12762645547202567,null,{"$f":"IF(C431=1,IFERROR((X431-abvfnd23!X431)/abvfnd23!X431*100,\"\"),\"\")","v":5.820588125786208},{"$f":"IF(C431=1,IFERROR((Y431-abvfnd23!Y431)/abvfnd23!Y431*100,\"\"),\"\")","v":5.6142534217782512},-0.20633470400795684,null,null,null,null,null,null,-828,null,null,99.76982011705708,0]
[829,"SOUTH MIDDLESEX",1,608351.56999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",608351.56999999995,2.6508910192554493,null,19205858.345507938,22948946.810000002,3743088.464492064,99225.195948006818,null,116.73692805253306,118.97266554294002,2.2357374904069616,0,1,118.97266554294002,null,null,116.73692805253306,116.73693315163356,116.73692805253306,116.73692805253306,118.97266554294002,118.97266554294002,118.97266554294002,null,null,0,null,{"$f":"IF(C432=1,IFERROR((X432-abvfnd23!X432)/abvfnd23!X432*100,\"\"),\"\")","v":5.594832051350652},{"$f":"IF(C432=1,IFERROR((Y432-abvfnd23!Y432)/abvfnd23!Y432*100,\"\"),\"\")","v":7.6425635517968828},2.0477315004462309,null,null,null,null,null,null,-829,null,null,118.97266554294002,0]
[830,"MINUTEMAN",1,792000,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,"X",822000,4.6273757802926481,null,12893971.225288942,17763848,4869876.7747110575,225347.49840307626,null,131.73016044854253,136.02093718961206,4.2907767410695214,0,1,136.02093718961206,null,null,131.73016044854253,131.73016044854253,131.73016044854253,131.73016044854253,136.11299383177408,136.02093718961206,136.02093718961206,null,null,0,null,{"$f":"IF(C433=1,IFERROR((X433-abvfnd23!X433)/abvfnd23!X433*100,\"\"),\"\")","v":18.581668750482734},{"$f":"IF(C433=1,IFERROR((Y433-abvfnd23!Y433)/abvfnd23!Y433*100,\"\"),\"\")","v":22.398707209437873},3.8170384589551389,null,null,null,null,null,null,-830,null,null,136.02093718961206,0]
[832,"MONTACHUSETT",1,1541909,50,51440,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1593399,5.4035467486950042,null,29486021.359115418,29488021,1999.6408845819533,108.05153000440416,null,100.03866518218571,100.00641520716388,-3.2249975021827026E-2,0,1,100.00641520716388,null,null,100.03866518218571,100.08640566085161,99.927466199241579,100.03866518218571,100.00641520716388,100.00641520716388,100.00641520716388,null,null,0,null,{"$f":"IF(C434=1,IFERROR((X434-abvfnd23!X434)/abvfnd23!X434*100,\"\"),\"\")","v":5.5478090753121903},{"$f":"IF(C434=1,IFERROR((Y434-abvfnd23!Y434)/abvfnd23!Y434*100,\"\"),\"\")","v":5.5117222749388848},-3.6086800373305472E-2,null,null,null,null,null,null,-832,null,null,100.00641520716388,0]
[851,"NORTHERN BERKSHIRE",1,327796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",327796,3.057756862639744,null,10599770.639894003,10720146,120375.36010599695,3680.7858345684263,null,100.86670309459305,101.1009160314491,0.23421293685605349,0,1,101.1009160314491,null,null,100.86670309459305,100.90228263814865,100.86670309459305,100.86670309459305,101.08003830773862,101.1009160314491,101.1009160314491,null,null,0,null,{"$f":"IF(C435=1,IFERROR((X435-abvfnd23!X435)/abvfnd23!X435*100,\"\"),\"\")","v":8.9982273686554279},{"$f":"IF(C435=1,IFERROR((Y435-abvfnd23!Y435)/abvfnd23!Y435*100,\"\"),\"\")","v":9.260907927433399},0.26268055877797103,null,null,null,null,null,null,-851,null,null,101.1009160314491,0]
[852,"NASHOBA VALLEY",1,302156,0,1640,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",303796,2.0135694361851808,null,14548100.2422,15087436,539335.75779999979,10859.899977478528,null,111.08794013789837,103.63261078095654,-7.4553293569418315,0,1,103.63261078095654,null,null,111.08794013789837,111.02587045857753,111.08794013789837,111.08794013789837,103.6167037465226,103.63261078095654,103.63261078095654,null,null,0,null,{"$f":"IF(C436=1,IFERROR((X436-abvfnd23!X436)/abvfnd23!X436*100,\"\"),\"\")","v":11.568910596448221},{"$f":"IF(C436=1,IFERROR((Y436-abvfnd23!Y436)/abvfnd23!Y436*100,\"\"),\"\")","v":3.944227372993911},-7.6246832234543103,null,null,null,null,null,null,-852,null,null,103.63261078095654,0]
[853,"NORTHEAST METROPOLITAN",1,1843795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1843795,6.0624638007818623,null,29763086.943302374,30413295,650208.05669762567,39418.628067060759,null,103.78110933555753,102.05217096531047,-1.7289383702470644,0,1,102.05217096531047,null,null,103.78110933555753,103.78110933555753,103.78110933555753,103.78110933555753,102.05217096531047,102.05217096531047,102.05217096531047,null,null,0,null,{"$f":"IF(C437=1,IFERROR((X437-abvfnd23!X437)/abvfnd23!X437*100,\"\"),\"\")","v":6.2484080273631788},{"$f":"IF(C437=1,IFERROR((Y437-abvfnd23!Y437)/abvfnd23!Y437*100,\"\"),\"\")","v":4.3701151515879459},-1.8782928757752329,null,null,null,null,null,null,-853,null,null,102.05217096531047,0]
[855,"OLD COLONY",1,433000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",433000,3.494570502758128,null,10531538.940105317,12390650,1859111.0598946828,64967.946712593577,null,123.12302695201399,117.03590637024361,-6.0871205817703782,0,1,117.03590637024361,null,null,123.12302695201399,123.12302695201399,123.12302695201399,123.12302695201399,116.94377609244985,117.03590637024361,117.03590637024361,null,null,0,null,{"$f":"IF(C438=1,IFERROR((X438-abvfnd23!X438)/abvfnd23!X438*100,\"\"),\"\")","v":9.7815571806314257},{"$f":"IF(C438=1,IFERROR((Y438-abvfnd23!Y438)/abvfnd23!Y438*100,\"\"),\"\")","v":4.205177388444076},-5.5763797921873497,null,null,null,null,null,null,-855,null,null,117.03590637024361,0]
[860,"PATHFINDER",1,319518,0,27626,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",123481.40000000002,0.86903122963583046,null,12791606.58,14209086.6,1417480.0199999996,12318.344047648212,null,115.63047242979043,110.9850288715833,-4.6454435582071341,0,1,110.9850288715833,null,null,115.63047242979043,115.41619203940905,115.63047242979043,115.63047242979043,110.78368322642007,110.9850288715833,110.9850288715833,null,null,0,null,{"$f":"IF(C439=1,IFERROR((X439-abvfnd23!X439)/abvfnd23!X439*100,\"\"),\"\")","v":10.076952686821656},{"$f":"IF(C439=1,IFERROR((Y439-abvfnd23!Y439)/abvfnd23!Y439*100,\"\"),\"\")","v":5.5802781777945558},-4.4966745090271001,null,null,null,null,null,null,-860,null,null,110.9850288715833,0]
[871,"SHAWSHEEN VALLEY",1,1172795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1172795,3.4324295630791175,null,24972413.579999994,34168071.870000005,9195658.2900000103,315634.49366569601,null,140.17862692337891,135.55933337355177,-4.6192935498271481,0,1,135.55933337355177,null,null,140.17862692337891,140.17862692337891,140.17862692337891,140.17862692337891,135.59407886356175,135.55933337355177,135.55933337355177,null,null,0,null,{"$f":"IF(C440=1,IFERROR((X440-abvfnd23!X440)/abvfnd23!X440*100,\"\"),\"\")","v":3.744702345008053},{"$f":"IF(C440=1,IFERROR((Y440-abvfnd23!Y440)/abvfnd23!Y440*100,\"\"),\"\")","v":0.28594368718953594},-3.458758657818517,null,null,null,null,null,null,-871,null,null,135.55933337355177,0]
[872,"SOUTHEASTERN",1,1788560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1788560,5.1329155239126143,null,34786651.119999997,34844914,58262.880000002682,2990.5844121987157,null,97.981556431519522,100.15888938373843,2.1773329522189044,0,1,100.15888938373843,null,null,97.981556431519522,97.981556431519522,97.981556431519522,97.981556431519522,100.14525269716947,100.15888938373843,100.15888938373843,null,null,0,null,{"$f":"IF(C441=1,IFERROR((X441-abvfnd23!X441)/abvfnd23!X441*100,\"\"),\"\")","v":7.489577593309046},{"$f":"IF(C441=1,IFERROR((Y441-abvfnd23!Y441)/abvfnd23!Y441*100,\"\"),\"\")","v":9.8876276790477373},2.3980500857386913,null,null,null,null,null,null,-872,null,null,100.15888938373843,0]
[873,"SOUTH SHORE",1,229814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",229814,1.6797759908850292,null,12906720.28764,13681229,774508.71236000024,13010.011397536075,null,109.8789375527024,105.90001707631104,-3.9789204763913517,0,1,105.90001707631104,null,null,109.8789375527024,109.8789375527024,109.8789375527024,109.8789375527024,105.90001707631104,105.90001707631104,105.90001707631104,null,null,0,null,{"$f":"IF(C442=1,IFERROR((X442-abvfnd23!X442)/abvfnd23!X442*100,\"\"),\"\")","v":10.401100897121458},{"$f":"IF(C442=1,IFERROR((Y442-abvfnd23!Y442)/abvfnd23!Y442*100,\"\"),\"\")","v":6.3270573622580164},-4.0740435348634412,null,null,null,null,null,null,-873,null,null,105.90001707631104,0]
[876,"SOUTHERN WORCESTER",1,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",400000,1.6044874304454697,null,24914513.250249147,24930080,15566.749750852585,249.76654308133121,null,100.10633658407535,100.06147815553899,-4.4858428536358019E-2,0,1,100.06147815553899,null,null,100.10633658407535,100.10633658407535,100.10633658407535,100.10633658407535,100.06300656030203,100.06147815553899,100.06147815553899,null,null,0,null,{"$f":"IF(C443=1,IFERROR((X443-abvfnd23!X443)/abvfnd23!X443*100,\"\"),\"\")","v":8.9400949540993153},{"$f":"IF(C443=1,IFERROR((Y443-abvfnd23!Y443)/abvfnd23!Y443*100,\"\"),\"\")","v":8.8904651918527655},-4.9629762246549802E-2,null,null,null,null,null,null,-876,null,null,100.06147815553899,0]
[878,"TRI COUNTY",1,806452,0,0,0,0,0,0,25000,0,0,0,0,0,0,0,0,"X",831452,4.1563104908683615,null,19173060.333461732,20004569,831508.66653826833,34560.081939809672,null,109.96968938664486,104.15660604378105,-5.8130833428638056,0,1,104.15660604378105,null,null,109.96968938664486,109.9696898375141,109.96968938664486,109.96968938664486,104.16161393756033,104.15660604378105,104.15660604378105,null,null,0,null,{"$f":"IF(C444=1,IFERROR((X444-abvfnd23!X444)/abvfnd23!X444*100,\"\"),\"\")","v":9.282792949702813},{"$f":"IF(C444=1,IFERROR((Y444-abvfnd23!Y444)/abvfnd23!Y444*100,\"\"),\"\")","v":3.3100951690826879},-5.9726977806201251,null,null,null,null,null,null,-878,null,null,104.15660604378105,0]
[879,"UPPER CAPE COD",1,594688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",594688,3.4033843645433977,null,16601530.709999997,17473430.453388829,871899.74338883162,29674.099540989504,null,107.10168057666837,105.0731806515921,-2.0284999250762752,0,1,105.0731806515921,null,null,107.10168057666837,107.14690082667811,107.10168057666837,107.10168057666837,104.89502319085349,105.0731806515921,105.0731806515921,null,null,0,null,{"$f":"IF(C445=1,IFERROR((X445-abvfnd23!X445)/abvfnd23!X445*100,\"\"),\"\")","v":10.328408315263493},{"$f":"IF(C445=1,IFERROR((Y445-abvfnd23!Y445)/abvfnd23!Y445*100,\"\"),\"\")","v":8.2020136487621151},-2.126394666501378,null,null,null,null,null,null,-879,null,null,105.0731806515921,0]
[885,"WHITTIER",1,1328473,6750,0,0,0,0,0,44000,0,0,0,0,0,0,0,0,"X",1379223,4.9404618366433732,null,26519398.819734812,27916884,1397485.1802651882,69042.22200374848,null,103.00285949416994,105.00932531424077,2.0064658200708294,0,1,105.00932531424077,null,null,103.00285949416994,103.11666705583515,103.00285949416994,103.00285949416994,104.97338740682783,105.00932531424077,105.00932531424077,null,null,0,null,{"$f":"IF(C446=1,IFERROR((X446-abvfnd23!X446)/abvfnd23!X446*100,\"\"),\"\")","v":6.3121886447634692},{"$f":"IF(C446=1,IFERROR((Y446-abvfnd23!Y446)/abvfnd23!Y446*100,\"\"),\"\")","v":8.4661320797932031},2.153943435029734,null,null,null,null,null,null,-885,null,null,105.00932531424077,0]
[910,"BRISTOL COUNTY",1,0,0,0,0,0,0,0,0,577000,0,0,0,0,0,0,0,"X",577000,4.8626265278808667,null,9916498.0400991645,11866015.140000001,1949517.0999008361,94797.735665351793,null,119.4004350688779,118.70337045129833,-0.69706461757957072,0,1,118.70337045129833,null,null,119.4004350688779,119.07970659160192,119.07969316401757,119.4004350688779,118.70337045129833,118.70337045129833,118.70337045129833,null,null,0,null,{"$f":"IF(C447=1,IFERROR((X447-abvfnd23!X447)/abvfnd23!X447*100,\"\"),\"\")","v":20.053770396445803},{"$f":"IF(C447=1,IFERROR((Y447-abvfnd23!Y447)/abvfnd23!Y447*100,\"\"),\"\")","v":19.239608439652553},-0.81416195679324943,null,null,null,null,null,null,-910,null,null,118.70337045129833,0]
[915,"NORFOLK COUNTY",1,533988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",533988,8.3946930670499889,null,5446250.7874944638,6361018.7500000009,914767.96250553709,76791.962728046768,null,104.94156652285778,115.38629109224328,10.4447245693855,0,1,115.38629109224328,null,null,104.94156652285778,90.453045361415235,90.453042105629095,104.94156652285778,115.38629109224328,115.38629109224328,115.38629109224328,null,null,0,null,{"$f":"IF(C448=1,IFERROR((X448-abvfnd23!X448)/abvfnd23!X448*100,\"\"),\"\")","v":-1.4898465265025036},{"$f":"IF(C448=1,IFERROR((Y448-abvfnd23!Y448)/abvfnd23!Y448*100,\"\"),\"\")","v":9.0709540644513229},10.560800590953827,null,null,null,null,null,null,-915,null,null,115.38629109224328,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C449=1,IFERROR((X449-abvfnd23!X449)/abvfnd23!X449*100,\"\"),\"\")","v":""},{"$f":"IF(C449=1,IFERROR((Y449-abvfnd23!Y449)/abvfnd23!Y449*100,\"\"),\"\")","v":""},{"$f":"IFERROR(AW449-AV449,\"\")","v":""}]
[999,"STATE TOTAL",null,{"$f":"SUM(D10:D448)","v":152134754.25394085},53160025.855091467,5891207.5499999998,8555429.9296044409,7619188,28457907.39306898,372851784.98098922,191195806.53055027,372263902.2166903,3274175.42,14902840,59949104.5823543,0,0,1378389,0,null,{"$f":"SUM(U10:U448)","v":1177867650.772085},"--",null,{"$f":"SUM(X10:X448)","v":13963389872.29413},{"$f":"SUM(Y10:Y448)","v":17795345538.274971},{"$f":"SUM(Z10:Z448)","v":3835749188.2812724},{"$f":"SUM(AA10:AA448)","v":240811071.65285325},null,"--","--","--",{"$f":"SUM(AF10:AF448)","v":45832},{"$f":"COUNTIF(AG10:AG448,\"=0\")","v":15},{"$f":"SUM(AH10:AH448)/COUNTIF(AH10:AH448,\">0\")","v":142.65428866270284},null,null,{"$f":"SUM(AK10:AK448)/COUNTIF(AK10:AK448,\">0\")","v":144.49550761525714},145.19115695717059,144.69417963388079,144.49550761525714,142.95090957838127,142.63549004524162,142.65428866270284,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT10:AT448)/COUNTIF(AT10:AT448,\"<>0\")","v":4.4420436815706954E-2},null,"--","--",{"$f":"SUM(AX10:AX448)/COUNTIF(AX10:AX448,\"<>0\")","v":-1.0273331301776312},{"$f":"SUM(AY10:AY448)/COUNTIF(AY10:AY448,\">0\")","v":{"$error":"#DIV/0!"}}," ",null,null,null,null,null,null,null,142.65428866270284]
[]
[null,"diff"]

{"sheet":"abvfnd23","index":9,"n_rows":452,"n_cols":30,"rows_kept":452,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["may 26 extract",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19," ",20,21,22,23," ",29,"--"]
[null,null,null,"School Committee",null,null,null,null,null,null,null,"Municipal",null,null,null,null,null,null,null,null,null,"spending"]
[null,null,null,"Total","Sped","Sped","Sped Tuit","Sped","Sped","Sped","Sped","Total","Sped","Sped","Sped Tuit","Sped","Sped","Sped","Sped","count",null,"as % of",null,null,"FY23","above","amt of"]
[null,null,null,"Retired","Tuition to","Tuition","Comm","Tuition","Tuition","Tuition","Tuition","Retired","Tuition to","Tuition","Comm","Tuition","Tuition","Tuition","Tuition","ret tchrs","TOTAL"," budgeted",null,"FY23","adj budgeted","found","sped/ret ins",null,"Above","FY of"]
[null,null,null,"Teach Ins","Mass Schs","Sch Choice","Charter","HM Charter","out of State","Non Public","Collabs","Teach Ins","Mass Schs","Sch Choice","Charter","HM Charter","out of State","Non Public","Collabs","heath ins","spending","nss",null,"foundation","net school","nss","to remove",null,"Fnd %","District"]
["LEA","District","OP","J1111","F1124","F1125","F1126","F1127","F1129","F1130","F1131","J1154","F1167","F1168","F1169","F1170","F1172","F1173","F1174","x = yes","to remove","(18/21)","x","budget","spending","(21 - 20)","(19 * 22)","x","Used","Change"]
[1,"ABINGTON",1,0,25000,0,0,0,0,1727906,1863251,1083853,17442,32438,45687.180000000008,0,0,0,0,"X",4795577.18,14.51826420587291,null,29563170.916989997,33031339.780000001,3468168.8630100042,503517.91863761091,null,110.02818998238313]
[2,"ACTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,"fy15"]
[3,"ACUSHNET",1,0,629170,0,0,0,0,0,299350,206519,0,0,1081.5,0,0,0,0,"X",1136120.5,6.8832551014343757,null,14410940.639999999,16505570.159142412,2094629.5191424135,144178.69323252051,null,113.5345143293151]
[4,"ADAMS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[5,"AGAWAM",1,0,0,0,0,0,0,1719301,579651,1780039,0,60010,101437.56000000001,0,0,0,0,"X",4240438.5599999996,6.2680148453145961,null,46476254.920000002,67652018.456366137,21175763.536366135,1327300.0020681443,null,142.70667584654427]
[6,"ALFORD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[7,"AMESBURY",1,457784,141586,0,0,0,259337,653230,919482,1478714,2183,95989,114318.26000000001,0,0,0,0,"X",4122623.26,11.18166614176852,null,23505262.730000008,36869489.821379654,13364227.091379646,1494343.2557858538,null,150.49883497130256]
[8,"AMHERST",1,1468144,0,0,0,0,0,119709,0,0,0,145573,131742.66,0,0,0,0,"X",1865168.66,6.6775098905206498,null,13429756.490000002,27932098.800000001,14502342.309999999,968395.34210741078,null,200.77581807213085]
[9,"ANDOVER",1,0,611569,0,0,0,42745,1977688,0,2765152,20811,0,28700.420000000002,0,0,0,0,"x18",3787574.2199999997,3.2606795537474205,null,67357496.128189996,116159044.68892172,48801548.560731724,1591262.1158318978,null,170.08913507570495]
[10,"ARLINGTON",1,0,0,0,0,0,0,1951574,1676498,2862922,22278,0,28747.88,0,0,0,0,"X",6542019.8799999999,6.4385169626204153,null,69496899.573259994,101607558.35513805,32110658.781878054,2067450.2124803804,null,143.22956672006308]
[11,"ASHBURNHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[12,"ASHBY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[13,"ASHFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,141279.39000000001,214703.35,73423.959999999992,0,null,0]
[14,"ASHLAND",1,0,0,0,0,0,0,2052009,612775,880886,1904,14814,3969.8400000000006,0,0,0,0,"X",3566357.84,8.2975006689799393,null,33942250.529999994,42981109.399999999,9038858.8700000048,749999.37520640297,null,124.42047703191473]
[15,"ATHOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,796.80799999999999,796.80799999999999,0,null,0]
[16,"ATTLEBORO",1,0,0,0,0,0,0,1800000,1210000,664270,27235,111667,324491.37000000005,0,0,0,0,"X",4137663.37,4.5312872722813626,null,89310929.609999999,91313199.128000006,2002269.5180000067,90728.583825903683,null,102.14032139461695]
[17,"AUBURN",1,0,0,0,0,0,0,165439,295424,2518052,26994,6622,11234.300000000001,0,0,0,0,"X",3023765.3,8.0513222550470633,null,30252650.170000002,37556133.07,7303482.8999999985,588026.94412125659,null,122.19790966458241]
[18,"AVON",1,0,0,0,0,0,0,359487,73828,358018,0,3264,36061.480000000003,0,0,0,0,"X",830658.48,6.5999541693876864,null,8289241.6600000001,12585821.941806979,4296580.2818069793,283572.32945020893,null,148.41224465347256]
[19,"AYER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,"fy12"]
[20,"BARNSTABLE",1,0,3883350,0,0,0,0,0,0,3499852,6109,158290,432428.92000000004,0,0,0,0,"x18",5880118.7200000007,6.2424946592987034,null,75594779.840000004,94195014.027622521,18600234.187622517,1161118.6257793873,null,123.06920609961938]
[21,"BARRE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[22,"BECKET",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,202094.16,242817.05,40722.889999999985,0,null,0]
[23,"BEDFORD",1,0,0,0,0,0,0,1685807,1302600,1102495,6051,0,1732.2900000000002,0,0,0,0,"X",4098685.29,7.8662051903587642,null,32246555.756910007,52104988.247999996,19858432.491089988,1562105.0473380119,null,156.73885788509776]
[24,"BELCHERTOWN",1,0,19308,0,0,0,0,151769,39450,0,1597,201817,49468.65,0,0,0,0,"X",463409.65,1.3922461014435266,null,26384198.330000002,33285038.436776489,6900840.1067764871,96076.677353446939,null,125.79105623870983]
[25,"BELLINGHAM",1,0,154533,0,0,0,78068,998387,669351,909482,0,103694,222696.11000000002,0,0,0,0,"x18",2590521.91,6.58989592182545,null,27015991.390000001,39310513.25742951,12294521.86742951,810196.19514967548,null,142.50936234948156]
[26,"BELMONT",1,1982309,165664,0,0,0,310910,409951,3844557,9250,0,0,5322.59,0,0,0,0,"x18",5533028.1899999995,7.5013143964121429,null,53256083.380400002,73760782.412298724,20504699.031898722,1538121.9404208001,null,135.61391654734086]
[27,"BERKLEY",1,0,0,0,0,0,0,0,152000,174160,0,11554,1367.0300000000002,0,0,0,0,"X",339081.03,3.3597772683942337,null,8601441.5,10092366.335999999,1490924.8359999992,50091.753728771982,null,116.75106529842967,"fy12"]
[28,"BERLIN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",0,0,null,0,0,0,0,null,0,"fy20"]
[29,"BERNARDSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[30,"BEVERLY",1,0,0,0,0,0,0,2432578,2089841,2714586,1765,273260,15355.130000000001,0,0,0,0,"X",7527385.1299999999,10.298111827876106,null,58610573.329999998,73094808.599999994,14484235.269999996,1491602.7455172723,null,122.16772808436667]
[31,"BILLERICA",1,0,0,0,0,0,0,3585349,240800,3160159,9776,0,120947.54000000001,0,0,0,0,"X",7117031.54,8.2808805693692751,null,57705837.690000005,85945347,28239509.309999995,2338480.0393370171,null,144.88459106998013]
[32,"BLACKSTONE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,437559.81000000006,448021,10461.189999999944,0,null,0]
[33,"BLANDFORD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,156977.1,173461,16483.899999999994,0,null,0]
[34,"BOLTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,848.40000000000009,848.40000000000009,0,null,0]
[35,"BOSTON",1,0,356026.37976567802,0,0,7805747,1825845.2632340025,17289124.116818637,1392535.2401816701,40611872,582073,0,18514890.66,0,0,0,0,"x18",64010990.459999979,4.4072477514030997,null,1012695285.9958402,1452402816.2388039,439707530.24296367,19379000.23938312,null,141.50592343186904]
[36,"BOURNE",1,0,27975,0,0,0,0,85900,226599,1142630,5277,286883,169482.04,0,0,0,0,"x18",1259168.04,3.8610782457545483,null,21855345.039999999,32611823.947999999,10756478.908,415316.06712596439,null,147.31640164887571]
[37,"BOXBOROUGH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,171344.57700000002,171345,0.42299999998067506,0,null,0,"fy15"]
[38,"BOXFORD",1,398279,76000,0,0,0,0,226447,58430,133305,0,0,1389.0100000000002,0,0,0,0,"X",893850.01,6.3583903049461226,null,8106140.9460000005,14057803.424000001,5951662.4780000001,378429.92998426815,null,168.75321543435365]
[39,"BOYLSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",0,0,null,500350.65000000008,555243.25,54892.599999999919,0,null,0,"fy20"]
[40,"BRAINTREE",1,0,0,0,0,0,0,2186133,1604152.4,2983973,2608,0,25380.460000000003,0,0,0,0,"x18",5011863.0600000005,5.8522587758448266,null,68308994.308569983,85639805.961527959,17330811.652957976,1014243.945885371,null,123.88641184404838]
[41,"BREWSTER",1,0,252038,0,0,0,0,0,439,328294,0,0,0,0,0,0,0,"x18",383794.6,3.8502976006911127,null,5580574.6600000001,9967920.4000000004,4387345.74,168925.86776124375,null,175.59113763812198]
[42,"BRIDGEWATER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,156977.1,1970042,1813064.9,0,null,0]
[43,"BRIMFIELD",1,0,172969,0,0,0,0,116319,55880,94670,0,0,3844.26,0,0,0,0,"x18",386880.26,8.5314651486104989,null,3134102.29,4534745.8292437661,1400643.5392437661,119495.41540684653,null,140.87767422029228]
[44,"BROCKTON",1,0,0,0,0,0,0,3900850,1822348,8866321,110179,102001,1763141.0300000003,0,0,0,0,"X17",16564840.030000001,5.7822604433911371,null,276250953.13999999,286476892.42245853,10225939.282458544,591290.44209479587,null,103.48764365547041]
[45,"BROOKFIELD",1,0,76250,0,0,0,0,0,77367,122000,0,21239,7920.3600000000006,0,0,0,0,"x18",231576.36,6.1870616511290741,null,2950079.4100000006,3742913.4063621252,792833.99636212457,49053.128146035087,null,125.21223210788381]
[46,"BROOKLINE",1,0,57184,0,0,0,92006,4927698,250675,2558139,77629,0,3372.2500000000005,0,0,0,0,"x18",6431819.8499999996,3.7875948248750411,null,82255132.52319999,169812774.264,87557641.740800008,3316328.7073571696,null,202.41465845269008]
[47,"BUCKLAND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15697.710000000001,22828.95,7131.24,0,null,0]
[48,"BURLINGTON",1,0,0,0,0,0,0,2823787,2593298,2807702,26278,41102,10351.11,0,0,0,0,"X",8302518.1100000003,9.9028691797373281,null,44168133.059200004,83839521.246914253,39671388.187714249,3928605.6740151094,null,180.9243679505129]
[49,"CAMBRIDGE",1,0,0,0,0,0,0,7744173,0,5882078,104184,0,1588528.4255051804,0,0,0,0,"X",15318963.42550518,6.1630930199895175,null,105936291.71016,248559665.99594232,142623374.28578234,8790011.2254805751,null,226.33381903386584]
[50,"CANTON",1,0,0,0,0,0,0,1674307,1418896,2032762,0,0,30497.74,0,0,0,0,"X",5156462.74,8.4039964431387162,null,40961226.355149999,61357269.424000002,20396043.068850003,1714082.7340471947,null,145.60888917930052]
[51,"CARLISLE",1,0,0,0,0,0,0,408491,0,331016,0,0,0,0,0,0,0,"X",739507,5.626037374032542,null,6420143.4459200008,13144367,6724223.5540799992,378307.33026604005,null,198.84383857259121]
[52,"CARVER",1,50500,0,0,0,0,0,717500,535000,968781,0,0,88969.37000000001,0,0,0,0,"X",2360750.37,8.339276583761448,null,19740695.12156,28308814.874865063,8568119.7533050627,714519.20425600826,null,139.78380954007878]
[53,"CHARLEMONT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,109883.97,223516,113632.03,0,null,0]
[54,"CHARLTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15697.710000000001,26092,10394.289999999999,0,null,0]
[55,"CHATHAM",0,0,0,0,0,0,0,0,0,199960,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,"fy13"]
[56,"CHELMSFORD",1,0,0,0,0,0,0,1494780,1379800,2167852,32483,92446,132047.02000000002,0,0,0,0,"X",5299408.0199999996,6.607382025938521,null,59337599.049999997,80204353.239999995,20866754.189999998,1378746.1657468332,null,132.84259615531775]
[57,"CHELSEA",1,2078663,827585,0,0,0,0,4359624,6900950,0,22491,0,1280284.81,0,0,0,0,"X",15469597.810000001,12.06890807842022,null,125093687.61760001,128177277.59200001,3083589.9743999988,372155.63952571747,null,102.16752290744108]
[58,"CHESHIRE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31395.420000000002,563077,531681.57999999996,0,null,0]
[59,"CHESTER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,109883.97,178493,68609.03,0,null,0]
[60,"CHESTERFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,296280.42,449450,153169.58000000002,0,null,0]
[61,"CHICOPEE",1,0,2500000,0,0,0,0,0,0,2551247,54825,455484,437580.57000000007,0,0,0,0,"X",5999136.5700000003,5.0868992824729649,null,112893440.48,117933071.54065682,5039631.0606568158,256360.95626383621,null,104.23697788290931]
[62,"CHILMARK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[63,"CLARKSBURG",1,108526,131328,0,0,0,0,0,0,0,0,8163,5397.0000000000009,0,0,0,0,"x18",188298.4,6.1163572025756352,null,2565630.8000000003,3078603.7139999997,512972.91399999941,31375.255772701083,null,118.77112085758006]
[64,"CLINTON",1,0,0,0,0,0,0,1411247,920322,629502,17528,92154,95264.260000000009,0,0,0,0,"X",3166017.26,9.5719353844922939,null,29918745.999999996,33076040.871831782,3157294.8718317859,302214.22502962733,null,109.54278179574158]
[65,"COHASSET",1,0,141067,0,0,0,0,471299,537445,808717,0,0,17572.870000000003,0,0,0,0,"x18",1490870.6700000002,5.2719582978529145,null,15911489.32886,28279257.645250723,12367768.316390723,652023.5880151845,null,173.63072359999458]
[66,"COLRAIN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,351587,351587,0,null,0]
[67,"CONCORD",1,0,0,0,0,0,0,26222,249295,506993,0,0,5235.4400000000005,0,0,0,0,"x18",483549.63999999996,1.05928476882836,null,22336390.42678,45648691.855999999,23312301.429219998,246943.6583030835,null,203.26358614891925]
[68,"CONWAY",1,0,0,0,0,0,0,0,0,38279,0,5193,0,0,0,0,0,"x18",20504.600000000002,0.85594739968084099,null,1051296.6600000004,2395544.4,1344247.7399999995,11506.053575798469,null,226.77122805890022]
[69,"CUMMINGTON",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,78488.55,122401.87599999999,43913.325999999986,0,null,0]
[70,"DALTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,264885,437564,172679,0,null,0]
[71,"DANVERS",1,0,115552,0,0,0,0,2386945,1011108,1828135,0,0,18903.29,0,0,0,0,"X",5360643.29,9.1500894813858835,null,39586571.120000005,58585692.532354012,18999121.412354007,1738436.6099075372,null,143.60237402255331]
[72,"DARTMOUTH",1,0,245500,0,0,0,438933,1064000,455000,1060535,0,17156,12994.310000000001,0,0,0,0,"X",3294118.31,6.1998067225673221,null,42137530.870000005,53132596.827726834,10995065.957726829,681672.83839785901,null,124.4755516196409]
[73,"DEDHAM",1,0,50000,0,0,0,0,1276157,1081162,1741290,3635,0,56950.390000000007,0,0,0,0,"x18",3164420.3899999997,5.3895833140455363,null,33049835.113800008,58713637.133196451,25663802.019396443,1383171.9913870723,null,173.46672061873906]
[74,"DEERFIELD",1,0,0,0,0,0,0,0,0,89700,0,44589,11133.29,0,0,0,0,"x18",91602.290000000008,1.4269284287678694,null,3310653.2399999988,6419543.4160000002,3108890.1760000014,44361.637740515471,null,192.56567559638131]
[75,"DENNIS",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,null,0]
[76,"DIGHTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[77,"DOUGLAS",1,0,4820,0,0,0,0,415932,294768,133786,0,19797,0,0,0,0,0,"X",869103,4.7566209082496975,null,13450769.330000004,18271437.155999999,4820667.8259999957,229300.89372878196,null,134.13460464325138]
[78,"DOVER",1,0,50000,0,0,0,225000,1490000,375000,276889,0,0,0,0,0,0,0,"x18",2250755.6,18.308336825120143,null,5377259.1472499995,12293610.4,6916351.2527500009,1266268.883361887,null,205.07364838976824]
[79,"DRACUT",1,0,0,0,0,0,70556.7,139847.64000000001,804798.23,2298170,11761,72773,221641.98,0,0,0,0,"X",3619548.5500000003,7.0648269374402268,null,50418700.75,51233364.69600001,814663.94600000978,57554.597906622199,null,101.50164390758005]
[80,"DUDLEY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,962.65000000000009,962.65000000000009,0,null,0]
[81,"DUNSTABLE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,694.40000000000009,694.40000000000009,0,null,0]
[82,"DUXBURY",1,0,698667,0,0,0,0,0,141408,761912,35664,0,21720.02,0,0,0,0,"x18",1202223.82,2.5564218283721489,null,31970862.733219996,47027599.539999992,15056736.806779996,384913.70636906748,null,145.89123297309666]
[83,"EAST BRIDGEWATER",1,0,0,0,0,0,0,290800,677497,886799,0,3975,18952.640000000003,0,0,0,0,"X",1878023.64,6.2367725793443398,null,25682682.969999995,30112107.121235337,4429424.151235342,276253.11088710156,null,116.17109491714541]
[84,"EAST BROOKFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,264885,344005.65,79120.650000000023,0,null,0]
[85,"EASTHAM",1,0,188135,0,0,0,0,0,193,16107,0,0,0,0,0,0,0,"x18",194770.8,4.1532708222120363,null,2709776.2300000004,4689576.2,1979799.9699999997,82226.454492172648,null,170.02694519568604]
[86,"EASTHAMPTON",1,0,100000,0,0,0,0,802000,86721,679098,3818,337233,131100.69,0,0,0,0,"x18",1732511.89,7.2976395822008335,null,21391869.32,23740716.028586142,2348846.7085861415,171410.36713100373,null,110.17880349249974]
[87,"EAST LONGMEADOW",1,0,0,0,0,0,282730,516080,361119,1915567,0,13279,19180.350000000002,0,0,0,0,"X",3107955.35,7.0905757140462615,null,31009727.380000003,43832200.308406755,12822472.928406753,909187.15140176564,null,138.41789910313292]
[88,"EASTON",1,0,50000,0,0,0,0,532520,844681,2117689,0,0,19381.95,0,0,0,0,"X",3564271.95,6.6793826547707287,null,39647570.750000007,53362296.101634935,13714725.351634927,916058.98628654715,null,132.28108588556685]
[89,"EDGARTOWN",1,13409,0,0,0,0,0,0,0,276645,0,25006,52082.8,0,0,0,0,"x18",193110.39999999997,1.5562642726771148,null,5932989.4900000002,12408586.600000001,6475597.1100000013,100777.40426544179,null,207.44700823217806]
[90,"EGREMONT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[91,"ERVING",1,0,341761,0,0,0,0,0,0,67500,0,0,5824.9800000000005,0,0,0,0,"x18",374585.98,7.7274790383935175,null,2504088.0100000002,4847453.8480000002,2343365.838,181083.10392432459,null,186.35010931886836]
[92,"ESSEX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[93,"EVERETT",1,0,0,0,0,0,110000,1865000,2757823,2254284,2442,0,873012.56,0,0,0,0,"X",7862561.5600000005,5.9172080662257827,null,131079661.89111,132876205.67,1796543.7788899988,106305.2333977565,null,101.28947429456781]
[94,"FAIRHAVEN",1,0,0,0,0,0,0,709312,304733,723191,0,0,2246.3000000000002,0,0,0,0,"X",1739482.3,7.4144429837159826,null,22300570.939999998,23460727.98483108,1160157.0448310822,86019.182610564865,null,104.81663839509088]
[95,"FALL RIVER",1,0,0,0,0,0,1564843,3327679,3256696,7021530,54850,174634,2134731.41,0,0,0,0,"X",17534963.41,8.5387391861592619,null,204753290.08000001,205357758.6539126,604468.57391259074,51613.994988692451,null,100.27001010763144]
[96,"FALMOUTH",1,0,0,0,0,0,0,2125000,0,1847098,0,97786,226430.89,0,0,0,0,"x18",3188056.09,4.8606110715868418,null,41087216.109999992,65589615.030835949,24502398.920835957,1190966.3147505275,null,156.7364616373018]
[97,"FITCHBURG",1,0,250000,0,0,0,0,2784966,3241019,2663000,28462,433334,292259.17000000004,0,0,0,0,"X",9693040.1699999999,10.917940772729791,null,88839002.539999992,88780845.873525187,0,0,null,99.93453701098386]
[98,"FLORIDA",1,0,30000,0,0,0,0,0,0,53394,0,644,0,0,0,0,0,"x18",52001.600000000006,3.3250543251328026,null,969371.9800000001,1563932.3426068553,594560.36260685523,19769.455052384514,null,159.2951848633453]
[99,"FOXBOROUGH",1,0,15000,0,0,0,375000,1500000,423790,763676,8697,0,158500.16,0,0,0,0,"X",3244663.16,6.6125517255319899,null,32116850.096899997,49068246.188107692,16951396.091207694,1120919.8347309167,null,149.2902517174459]
[100,"FRAMINGHAM",1,0,502738,0,0,0,384220,6089721,3384158,7618480,116943,0,499045.12000000005,0,0,0,0,"X",18595305.120000001,9.7695461246022326,null,139318256.59154996,190339498.7119436,51021242.120393634,4984543.7822968382,null,133.04426818451088]
[101,"FRANKLIN",1,0,18000,0,0,0,409880,1412365,1628840,1907750,35689,0,388087.56000000006,0,0,0,0,"x18",4655961.5600000005,5.582860435610729,null,62458712.611599997,83397419.901482239,20938707.289882243,1168978.8050151754,null,131.65247514434901]
[102,"FREETOWN",0,0,0,0,0,0,0,0,0,99358,0,0,0,0,0,0,0,0,0,0,null,1030120.6499999999,1311852,281731.35000000009,0,null,0,"fy12"]
[103,"GARDNER",1,0,0,0,0,0,0,710173,331714,380265,4834,217781,27133.120000000003,0,0,0,0,"x18",1443741.12,4.2043216959280958,null,34029130.219999999,34339454.124033131,310323.9040331319,13047.015224916049,null,100.8735953193229]
[104,"AQUINNAH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[105,"GEORGETOWN",1,0,0,0,0,0,0,437754,472319,536551,6497,95286,2173.6400000000003,0,0,0,0,"X",1550580.64,7.5118694687623488,null,14264533.799999997,20641741,6377207.200000003,479047.48061651445,null,141.34842261289668]
[106,"GILL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[107,"GLOUCESTER",1,742000,0,0,0,0,0,1432365,0,2269100,18121,860251,1103.97,0,0,0,0,"X",5322940.97,9.1716400930483886,null,43648880.139679991,58036958.668215767,14388078.528535776,1319622.7789424739,null,129.93995655277564]
[108,"GOSHEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125581.68000000001,215179,89597.319999999992,0,null,0]
[109,"GOSNOLD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8618.84,148095,139476.16,0,null,0]
[110,"GRAFTON",1,0,0,0,0,0,0,895556,435694,934166,15162,15528,10536.750000000002,0,0,0,0,"x18",1746143.15,3.6611956456106425,null,36001737.560000002,47693248.846000001,11691511.285999998,428049.10210910876,null,131.28588492463552]
[111,"GRANBY",1,0,0,0,0,0,0,65000,0,0,2275,24770,26034.750000000004,0,0,0,0,"x18",118079.75,1.1008926602000757,null,8631463.3900000025,10725818.6259994,2094355.2359993979,23056.603071633344,null,123.99707372132831]
[112,"GRANVILLE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,"fy13"]
[113,"GREAT BARRINGTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[114,"GREENFIELD",1,0,154677,0,0,0,0,813249,262181,1306931,875,1051791,117804.05000000002,0,0,0,0,"X",3707508.05,11.883157851014037,null,26326536.470000003,31199686.955968723,4873150.4859687202,579084.16456512071,null,116.31079092495452]
[115,"GROTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[116,"GROVELAND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125581.68000000001,166336.6,40754.92,0,null,0]
[117,"HADLEY",1,0,119481.58,0,0,0,0,5157.79,55998,263783,0,129389,54240.83,0,0,0,0,"x18",469780.39999999997,5.0158162245142117,null,6025430.8700000001,9365981.1080000009,3340550.2380000008,167555.86082565217,null,152.66004117601548]
[118,"HALIFAX",1,0,2092389,0,0,0,0,0,0,134688,0,0,3319.3300000000004,0,0,0,0,"X",2230396.33,24.444191189172447,null,7179616.2489300007,9124443.1559999995,1944826.9070699988,475397.20746265969,null,120.46668858974647]
[119,"HAMILTON",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,null,0]
[120,"HAMPDEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[121,"HANCOCK",1,0,0,0,0,0,0,386006,0,0,0,0,0,0,0,0,0,"x18",386006,17.883986621503354,null,1024022.3699999999,2158389,1134366.6300000001,202869.97634799845,null,190.96448290011494]
[122,"HANOVER",1,0,0,0,0,0,0,251836,48042,429992,439,0,32058.250000000004,0,0,0,0,"x18",504372.05000000005,1.2962689165996775,null,29637166.854109999,38909522.826717876,9272355.9726078771,120194.66830938961,null,130.88068893140269]
[123,"HANSON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,47093.130000000005,1349844,1302750.8700000001,0,null,0]
[124,"HARDWICK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31395.420000000002,42324.35,10928.929999999997,0,null,0]
[125,"HARVARD",1,0,0,0,0,0,0,303950,534990,1258091,0,10554,38421.810000000005,0,0,0,0,"X",2146006.81,13.371059210068575,null,9947885.4299999997,16049639.570693322,6101754.1406933218,815869.15900491504,null,153.13576456909803]
[126,"HARWICH",0,0,0,0,0,0,0,0,0,584479,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,"fy13"]
[127,"HATFIELD",1,0,243706,0,0,0,0,0,0,170808,0,126874,21777.420000000002,0,0,0,0,"x18",460680.62000000005,7.1450931720150379,null,4125023.4699999997,6447510.3250484318,2322486.855048432,165943.84970101231,null,152.27953297796435]
[128,"HAVERHILL",1,0,0,0,0,0,0,5334296,1269953,4902325,0,143237,427954.73000000004,0,0,73895,0,"X",12151660.73,8.9892883873678961,null,121331843.41000001,135179340.192,13847496.78199999,1244791.4201654682,null,110.38697262617856]
[129,"HAWLEY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,62790.840000000004,74415.929999999993,11625.089999999989,0,null,0]
[130,"HEATH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,68222,68222,0,null,0]
[131,"HINGHAM",1,0,72220,0,0,0,0,315346,916917,2195525,0,0,18953.900000000001,0,0,0,0,"x18",2201646.9,3.2785047266211271,null,45163141.519900002,67153994.994207248,21990853.474307247,720971.17057948944,null,147.09566604075962]
[132,"HINSDALE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,109883.97,200333.15,90449.18,0,null,0]
[133,"HOLBROOK",1,0,53000,0,0,0,0,880000,675000,1050276,17145,2076,60931.570000000007,0,0,0,0,"X",2738428.57,12.712184284447794,null,18684757.824399997,21541762.68,2857004.8556000032,363187.72225949401,null,113.34679933653671]
[134,"HOLDEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15697.710000000001,30521,14823.289999999999,0,null,0]
[135,"HOLLAND",1,0,290196,0,0,0,0,0,50930,33358,0,0,12126.240000000002,0,0,0,0,"x18",366595.44,11.446376191585081,null,2386918.7400000002,3202720.5279999999,815801.78799999971,93379.741632157369,null,130.26588355361616]
[136,"HOLLISTON",1,0,61096,0,0,0,363654,678830,414305,797663,20569,26432,19944.260000000002,0,0,0,0,"x18",1903895.4599999997,4.5421770097918177,null,31404798.240489997,41915923.925810665,10511125.685320668,477433.93434895808,null,131.94955011057939]
[137,"HOLYOKE",1,3806731,310984,718052,865346.65000000014,0,0,4240077,175095,516317,0,0,897904.84000000008,0,0,0,0,"X",11530507.49,11.369030901164438,null,101613348.83999999,101420319.72856213,0,0,null,99.810035675783297]
[138,"HOPEDALE",1,0,0,0,0,0,0,346629,127517,48806,0,43274,5709.2000000000007,0,0,0,0,"x18",542651.6,3.301594531723163,null,11008174.74,16436046.122137845,5427871.3821378443,179206.30474162952,null,147.67970350547154]
[139,"HOPKINTON",1,0,20100,0,0,0,0,801941,883936,466919,0,0,3441.0600000000004,0,0,0,0,"X",2176337.06,3.489214890504043,null,46722628.012559995,62373259.552541114,15650631.539981119,546084.16615094338,null,132.32812026277668]
[140,"HUBBARDSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[141,"HUDSON",1,0,0,0,0,0,0,1227443,937558,1680592,29409,19687,279627.74000000005,0,0,0,0,"X",4174316.74,8.509523052985557,null,31921911.970039997,49054649.878825411,17132737.908785414,1457914.2819556904,null,149.10364905943348]
[142,"HULL",1,0,0,0,0,0,0,345311.41,412340.59,328492,0,0,23029.02,0,0,0,0,"X",1109173.02,5.4909960474460933,null,10651125.811000003,20199851,9548725.1889999975,524320.12270947942,null,184.72724129284549]
[143,"HUNTINGTON",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,437559.81000000006,467013.6,29453.789999999921,0,null,0]
[144,"IPSWICH",1,500000,0,0,0,0,63079,896910,272364,0,16218,7207,0,0,0,0,0,"x18",1455778,4.2695608849521598,null,19884295.035099998,34096668,14212372.964900002,606805.91693288612,null,168.42368323317675]
[145,"KINGSTON",1,0,2238476,0,0,0,0,0,0,243610,0,0,16497.18,0,0,0,0,"X",2498583.1800000002,16.315847879045695,null,13087068.680339999,15313842.090970395,2226773.4106303956,363316.96228949289,null,114.23891395282637]
[146,"LAKEVILLE",0,0,0,0,0,0,0,0,0,252826,0,0,0,0,0,0,0,0,0,0,null,202094.16,2619316,2417221.84,0,null,0,"fy12"]
[147,"LANCASTER",0,0,0,0,0,0,0,0,0,0,53902,0,0,0,0,0,0,0,53902,0,null,31395.420000000002,64378,32982.58,0,null,0]
[148,"LANESBOROUGH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,993.1,993.1,0,null,0,"fy19"]
[149,"LAWRENCE",1,0,473125,0,0,0,607850,6037210,1481070,5168484,90630,0,2540340.39,0,0,0,0,"x18",13297618.99,5.2001239845926071,null,253714474.64999995,255717344.99791497,2002870.3479150236,104151.74134222254,null,100.74836826286403]
[150,"LEE",1,0,0,0,0,0,0,313000,0,451841,0,97136,0,0,0,0,0,"X",861977,6.4210956313277459,null,7917418.4799999995,13424142.07,5506723.5900000008,353591.98786678445,null,165.08600770756803]
[151,"LEICESTER",1,0,0,0,0,0,0,1242239,4450,397986,0,36386,23349.06,0,0,0,0,"X",1704410.06,8.0905659691104397,null,19402050.66,21066635.715071,1664585.055071,134674.3519924726,null,107.88530413557082]
[152,"LENOX",1,0,26250,0,0,0,0,130392,0,800409,0,70884,0,0,0,0,0,"X",1027935,6.5431661612107765,null,6111653.4900000002,15710054.959230721,9598401.4692307208,628039.35695186257,null,246.77471697235993]
[153,"LEOMINSTER",1,3403557,0,0,0,0,0,3553867,1635000,0,0,203304,90257.23000000001,0,0,0,0,"X",8885985.2300000004,9.7476832565085463,null,91159936.339999989,91159971.002000004,34.662000015377998,3.3787419718699909,null,100.00003431689326]
[154,"LEVERETT",1,0,0,0,0,0,0,0,0,12350,2590,55901,0,0,0,0,0,"x18",63431,2.1729436482267617,null,1361700.11,2919127.7027254291,1557427.592725429,33842.023951858166,null,211.88848099406928]
[155,"LEXINGTON",1,0,0,0,0,0,0,4955856,4464591,4610886,0,0,10384.640000000001,0,0,0,0,"X",14041717.640000001,8.9013531466211475,null,84119411.739810005,157748124.456,73628712.716189995,6553951.7361792233,null,179.73755354766377]
[156,"LEYDEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[157,"LINCOLN",1,0,0,0,0,0,0,75000,197250,441451,0,0,0,0,0,0,0,"X",713701,4.6579805747757028,null,7110979.0267200004,15322111.987003446,8211132.9602834452,382472.97825900803,null,210.09257589718237]
[158,"LITTLETON",1,0,0,0,0,0,0,1381261,660203,660291,0,26962,76095.180000000008,0,0,0,0,"X",2804812.18,9.7307765195328404,null,18465845.970000003,28824135.199999999,10358289.229999997,1007941.9762181388,null,150.63589975229203]
[159,"LONGMEADOW",1,0,0,0,0,0,228275,1203543,404970,1110550,0,13832,9420.18,0,0,0,0,"X",2970590.18,6.4880558736934306,null,31528951.400000002,45785520.93,14256569.529999997,924974.19677835284,null,142.28366228894515]
[160,"LOWELL",1,0,0,0,0,0,32047.85,4372123.2300000004,2607947.91,7912509,14987,107078,2703893.64,0,0,0,0,"X",17750586.629999999,6.8680363284319839,null,257876444.75999999,258452136.55200002,575691.79200002551,39538.721414362844,null,100.20791083539432]
[161,"LUDLOW",1,0,0,0,0,0,0,938729,1169854,420510,2714,58833,24204.250000000004,0,0,2309205,1169855,"X",6093904.25,14.410925452909124,null,30691074.190000001,42286696.089804754,11595621.899804752,1671036.4277820676,null,142.13856863129058]
[162,"LUNENBURG",1,0,0,0,0,0,0,303364,186554,1227011,0,65340,34082.230000000003,0,0,0,0,"X",1816351.23,7.3982097097214812,null,20056630.419999998,24551226.597608566,4494596.1776085682,332519.65082460764,null,120.7516239748509]
[163,"LYNN",1,0,0,0,0,0,0,4184079,6276119,6550466,24347,0,2244044.81,0,0,0,0,"X16",19279055.809999999,6.3867545578941396,null,299740597.38000005,301859976.53801727,2119379.1580172181,135359.5449737231,null,100.66191221021963]
[164,"LYNNFIELD",1,0,0,0,0,0,0,886086,436769,1050000,0,0,11816.910000000002,0,0,0,0,"x18",1754671.9100000001,4.7052324391422777,null,25488528.222080003,37291928.351999998,11803400.129919995,555377.41183475731,null,144.12974582165708]
[165,"MALDEN",1,0,102000,0,0,0,0,3600000,1200000,3009492,0,0,737790.9,0,0,0,0,"X",8649282.9000000004,8.3420288407754324,null,105452144.24998,103683205.42986767,0,0,null,98.322519819114376]
[166,"MANCHESTER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[167,"MANSFIELD",1,0,0,0,0,0,0,587670,1250648,2321002,0,0,98709.8,0,0,0,0,"x18",2865428.5999999996,4.3591503995409013,null,43764978.669519998,65733648.472000003,21968669.802480005,957647.35746862856,null,148.00875742147787]
[168,"MARBLEHEAD",1,0,0,0,0,0,0,1767628,633000,2042566,19888,0,154409.50000000003,0,0,0,0,"X",4617491.5,8.3174693577479211,null,30912361.050000004,55515581.740000002,24603220.689999998,2046365.3419098465,null,172.97034125476529]
[169,"MARION",1,0,0,0,0,0,0,175000,199941,127446,0,0,0,0,0,0,0,"x18",425919.4,5.7250912478028155,null,4816493.6300000008,7439521.5999999996,2623027.9699999988,150170.74473788979,null,151.34144079127762]
[170,"MARLBOROUGH",1,0,94000,0,0,0,0,1716581,102177,2163712,35278,0,595870.31000000006,0,0,0,102177,"X",4809795.3100000005,5.3691909519950194,null,77315386.541280001,89581379.261857584,12265992.720577583,658584.57132561936,null,115.01306359382239]
[171,"MARSHFIELD",1,0,399012,0,0,0,0,1608435,1574452,1144971,286,0,53495.12,0,0,0,0,"x18",4093668.52,6.7119826431480085,null,47025005.911919996,60990451.519999996,13965445.60808,937358.28525260533,null,127.70459475800939]
[172,"MASHPEE",1,0,56723,0,0,0,0,583646,530496,1494894,0,114548,86977.8,0,0,0,0,"X",2867284.8,7.621395630116699,null,19613343.369999997,37621518.933745414,18008175.563745417,1372474.3054790364,null,184.8182838817367]
[173,"MATTAPOISETT",1,0,0,0,0,0,0,95000,181680,151796,0,0,0,0,0,0,0,"x18",337398.4,3.6742378551409085,null,4913934.4400000004,9182813.2337137628,4268878.7937137624,156848.76062871362,null,183.6810112811568]
[174,"MAYNARD",1,0,1842578,0,0,0,0,0,51000,259783,15337,207146,106181.04000000001,0,0,0,0,"x18",2326155.2400000002,8.4041202031306952,null,16124411.021999998,27678747.84957815,11554336.827578152,971040.35566426569,null,165.6352437150984]
[175,"MEDFIELD",1,0,201926,0,0,0,0,807244,56559,690326,0,0,7653.8700000000008,0,0,0,0,"X",1763708.87,3.974865008547805,null,28101468.769180004,44371541.328000002,16270072.558819998,646713.42100587464,null,155.59623685915264]
[176,"MEDFORD",1,0,0,0,0,0,0,1650000,0,0,25262,0,587859.3889955054,0,0,0,0,"X",2263121.3889955054,2.5827901353375653,null,64950374.201000012,87623123.459843948,22672749.258843936,585589.53126724216,null,134.00620858507176]
[177,"MEDWAY",1,0,105394,0,0,0,0,529522,435939,718139,0,25400,29732.500000000004,0,0,0,0,"x18",1413243.1,3.8581875665361447,null,25231553.767439991,36629714.746315464,11398160.978875473,439762.42970074806,null,143.43132670377187]
[178,"MELROSE",1,0,0,0,0,0,0,227236,633246,2546708,0,1789,275222.64,0,0,0,0,"X",3684201.64,6.9626220681924407,null,47377571.272,52913997.110810466,5536425.8388104662,385480.40724212595,null,110.87211795217652]
[179,"MENDON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,109883.97,123575.85,13691.880000000005,0,null,0]
[180,"MERRIMAC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,202094.16,209307.5,7213.3399999999965,0,null,0]
[181,"METHUEN",1,0,167600,0,0,0,1401682,2707100,4130395,3879498,12882,0,195231.68000000002,0,0,0,0,"X16",12494388.68,12.38189756813804,null,99305681.999999985,100908512.69963199,1602830.6996320039,198460.85541910504,null,101.41418881168643]
[182,"MIDDLEBOROUGH",1,0,29000,0,0,0,0,675574,509787,1835250,0,31085,68523.77,0,0,0,0,"X",3149219.77,6.371636169148176,null,40901731.939999998,49425605.706250161,8523873.7662501633,543110.22390292829,null,119.51204304515628]
[183,"MIDDLEFIELD",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,47093.130000000005,54656.9,7563.7699999999968,0,null,0]
[184,"MIDDLETON",1,246180,71000,0,0,0,0,43400,17344,0,0,0,1415.0500000000002,0,0,0,0,"X",379339.05,2.6358936194245914,null,7809075.6739000008,14391288.298000762,6582212.6241007615,173500.12257563195,null,182.067491328644]
[185,"MILFORD",1,0,137025,0,0,0,0,1699590,1747783,1383190,7340,172155,146025.60000000001,0,0,0,0,"x18",4463194.5999999996,5.909457265830822,null,66524190.045280002,75526302.995821908,9002112.9505419061,531976.0178340961,null,112.73241647428188]
[186,"MILLBURY",1,0,0,0,0,0,0,1333250,426818,976035,328,36082,16808.050000000003,0,0,0,0,"X",2789321.05,9.6452557646149764,null,20670955.990000002,28919098.861359693,8248142.871359691,795554.47577349981,null,136.0534287779991]
[187,"MILLIS",1,0,133900,0,0,0,0,689385,381005,476025,16192,17892,8716.61,0,0,0,0,"X",1723115.61,7.8410519162416534,null,12954292.108449999,21975566.906154577,9021274.7977045774,707362.84039484011,null,164.17882110197769]
[188,"MILLVILLE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,141279.39000000001,198256,56976.609999999986,0,null,0]
[189,"MILTON",1,0,0,0,0,0,500000,2300000,600000,1485005,0,0,19049.800000000003,0,0,0,0,"x18",4013051.8,5.7305771606032643,null,51259127.086869985,70028754.304000005,18769627.21713002,1075607.970435227,null,134.51876817314573]
[190,"MONROE",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,226091.72999999998,307336.64,81244.910000000033,0,null,0]
[191,"MONSON",1,0,7500,0,0,0,0,479912,183727,615000,0,41713,48807.360000000008,0,0,0,0,"X",1376659.36,9.4236879608867063,null,11078294.98,14608498.983772226,3530204.0037722252,332675.4096982237,null,128.86300283434048]
[192,"MONTAGUE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[193,"MONTEREY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[194,"MONTGOMERY",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,47093.130000000005,84023,36929.869999999995,0,null,0]
[195,"MOUNT WASHINGTON",0,0,0,0,0,0,0,0,0,0,136799,0,0,0,0,0,0,0,136799,0,null,47889.06,132294,84404.94,0,null,0]
[196,"NAHANT",1,0,0,0,0,0,0,447488,10250,90926,18879,0,15492.12,0,0,0,0,"x18",528479.52,10.802512196487205,null,2856293.17,4892190.9125161888,2035897.7425161889,219928.10194331899,null,163.57784486712441]
[197,"NANTUCKET",1,0,650000,0,0,0,0,0,0,1736425,24818,0,3686.6200000000003,0,0,0,0,"x18",1373074.62,3.1467349419246511,null,22613557.840000004,43634899.200000003,21021341.359999999,661485.8938363787,null,190.0338443433703]
[198,"NATICK",1,0,0,0,0,0,0,2763117,0,2089686,0,12435,17540.460000000003,0,0,2763117,15054,"X",7660949.46,7.9827100058575935,null,61356636.239639997,95969281.790000007,34612645.550360009,2763027.1196406116,null,151.90900346349602]
[199,"NEEDHAM",1,0,5000.0000000000009,0,0,0,61282,4063125,869366,2156997,53148,0,5446.56,0,0,0,0,"X",7214364.5599999996,6.0860864657026319,null,66681599.624000005,118538647.13647491,51857047.512474902,3156064.7501697186,null,173.03511468968532]
[200,"NEW ASHFORD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,236678.27999999997,409373,172694.72000000003,0,null,0]
[201,"NEW BEDFORD",1,8865167,0,0,0,0,550000,2500000,2250000,0,77528,153246,1897394.1,0,0,0,0,"X",16293335.1,6.944823361724711,null,233389315.13999999,234611224.09243873,1221908.9524387419,84859.41838797144,null,100.48719005553819]
[202,"NEW BRAINTREE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31395.420000000002,57261,25865.579999999998,0,null,0]
[203,"NEWBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32378.457899999998,44185.85,11807.392100000001,0,null,0]
[204,"NEWBURYPORT",1,0,0,0,0,0,976858,976858,0,859870,0,20989,154526.68000000002,0,0,0,0,"X",2989101.68,7.0353050918599154,null,25407534.990000002,42487164.962589771,17079629.972589768,1201604.0771324402,null,162.49337411797981]
[205,"NEW MARLBOROUGH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[206,"NEW SALEM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,691.85,691.85,0,null,0]
[207,"NEWTON",1,10121783,7422,0,0,0,66155,3782316,165962,2717515,40682,0,4176.2000000000007,0,0,0,0,"X",16906011.199999999,6.3240650109548922,null,148413207.17159998,267328232.248,118915025.07640001,7520263.4936248492,null,175.05717564204178]
[208,"NORFOLK",1,0,0,0,0,0,0,53132,60444,217921,0,0,19850.88,0,0,0,0,"X",351347.88,2.1165590087841633,null,11453635.647089999,16599956.747807771,5146321.1007177718,108924.9228782023,null,143.98076150710634]
[209,"NORTH ADAMS",1,0,0,0,0,0,0,254458,0,1449477,2699,66855,96231.1,0,0,0,0,"x18",1000033.9000000001,4.1614707783849267,null,20196370.640000001,24030780.299942773,3834409.6599427722,159567.83752208733,null,118.1955554684784]
[210,"NORTHAMPTON",1,0,0,0,0,0,0,58090,10581,1542959,10593,223844,199888.01,0,0,0,0,"X17",2045955.01,4.5036612417972215,null,33723796.18,45428705.671999998,11704909.491999999,527149.47217864799,null,133.14502305778481]
[211,"NORTH ANDOVER",1,0,755422,0,0,0,0,1835000,468000,2046238,20775,0,10580.43,0,0,29517,0,"X",5165532.43,7.4991352345668405,null,54375769.079999991,68881707.936000004,14505938.856000014,1087819.9718550192,null,124.6766512201486]
[212,"NORTH ATTLEBOROUGH",1,0,0,0,0,0,0,1234803,0,3217872,26521,42097,165662.91,0,0,0,0,"X",4686955.91,7.5526605420623909,null,49368540.359999999,62057017.972638048,12688477.612638049,958317.64203813393,null,123.76039454491159]
[213,"NORTHBOROUGH",1,0,0,0,0,0,0,612310,58713,730925,0,0,2666.5800000000004,0,0,0,0,"X",1404614.58,4.4514854851238708,null,18027328.710000005,31553839.380000003,13526510.669999998,602130.65911878156,null,171.69326204004861]
[214,"NORTHBRIDGE",1,0,82424,0,0,0,0,235372,71789,1018785,0,271153,5642.77,0,0,0,0,"X",1685165.77,5.4534994613282892,null,26403426.609999999,30900631.456,4497204.8460000008,245255.04205143976,null,116.10378026592269]
[215,"NORTH BROOKFIELD",1,0,178578,0,0,0,0,0,0,440800,0,119801,18693.920000000002,0,0,0,0,"X",757872.92,8.9881690664462077,null,7789173.0300000003,8431894.3535365891,642721.32353658881,57768.879185569327,null,107.50981448348978]
[216,"NORTHFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15697.710000000001,15698,0.28999999999905413,0,null,0]
[217,"NORTH READING",1,0,0,0,0,0,0,1157505,727101,1009085,0,0,0,0,0,0,0,"x18",2288240,5.2863298164367061,null,27056349.750239998,43285986.29781308,16229636.547573082,857952.11591366469,null,156.81359301442009]
[218,"NORTON",1,0,50779,0,0,0,0,755614,877560,1069111,0,5188,91405.790000000008,0,0,0,0,"x18",2208191.19,5.5394635042183271,null,27305331.41,39862907.090523332,12557575.680523332,695622.32183718623,null,143.44189484674027]
[219,"NORWELL",1,0,262518,0,0,0,0,830044,357438,1256937,0,0,21056.560000000001,0,0,0,0,"x18",1973831.36,5.267082275141731,null,24690512.978599999,37474853.379746884,12784340.401146885,673361.7272625909,null,149.05114237351503]
[220,"NORWOOD",1,0,58050,0,0,0,0,3483065,830274,2776940,0,0,96109.02,0,0,0,0,"X",7244438.0199999996,10.465657335470988,null,48677498.672449999,69221051.175128847,20543552.502678849,2150017.8094629426,null,137.78652394812985]
[221,"OAK BLUFFS",1,13612,0,0,0,0,0,0,0,162101,0,61489,64877.400000000009,0,0,0,0,"x18",196651.60000000003,1.6298179092913208,null,6081567.2300000004,12065863.240238186,5984296.0102381855,97533.128119867921,null,196.79680680136653]
[222,"OAKHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2247.3000000000002,2247.3000000000002,0,null,0]
[223,"ORANGE",1,0,57669,0,0,0,0,301416,103756,447000,0,75346,3482.0800000000004,0,0,0,0,"X",988669.08,11.289619468898113,null,8547480.9700000007,8757328.648,209847.67799999937,23691.004310518554,null,102.17791270133101]
[224,"ORLEANS",1,0,142179,0,0,0,0,0,165,191537,0,0,0,0,0,0,0,"x18",218958.8,3.8656429600846516,null,2265527.7100000004,5664227.2000000002,3398699.4899999998,131381.58756961796,null,244.21884526101786]
[225,"OTIS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[226,"OXFORD",1,0,0,0,0,0,172243,544905,134571,550000,11841,32404,39100.04,0,0,0,0,"X",1485064.04,6.4262205147206872,null,21026624.100000001,23109447.249719031,2082823.1497190297,133846.80853259587,null,109.26908823745241]
[227,"PALMER",1,0,0,0,0,0,245363,2378538,0,972041,21699,167340,30343.390000000003,0,0,0,0,"X16",3815324.39,15.93594699971459,null,18251116.599999998,23941623.237504065,5690506.6375040673,906836.12176788901,null,126.21028959804124]
[228,"PAXTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,738.15000000000009,738.15000000000009,0,null,0]
[229,"PEABODY",1,0,69313,0,0,0,0,4650993,2556403,1400000,0,46977,129989.37000000001,0,0,0,0,"x18",8013675.3699999992,8.8622049265488023,null,83523634.23999998,90425299.758000001,6901665.5180000216,611639.74155011785,null,107.53083343856412]
[230,"PELHAM",1,146106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",146106,7.0167131146635597,null,789892.39999999991,2082257,1292364.6000000001,90681.516377469263,null,252.13250356916092]
[231,"PEMBROKE",1,0,365632.79,0,0,0,0,780709.1,192266.83,1001241,0,0,84621.46,0,0,0,0,"X",2424471.1799999997,5.6724429265506044,null,33225728.808800004,42741217.697439462,9515488.8886394575,539760.67639033764,null,127.01439075693611]
[232,"PEPPERELL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[233,"PERU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,156977.1,208930,51952.899999999994,0,null,0]
[234,"PETERSHAM",1,0,0,0,0,0,0,48931,0,23667,0,3995,0,0,0,0,0,"x18",62392.800000000003,2.8760285869667128,null,934128.69,2169408.2000000002,1235279.5100000002,35526.991836542344,null,228.43546408615904]
[235,"PHILLIPSTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[236,"PITTSFIELD",1,0,179395,0,0,0,430548,2977957,0,4321772,28685,508514,239497.30000000002,0,0,0,0,"X",8686368.3000000007,8.5805964547318752,null,84729484.75,101232686.39687392,16503201.646873921,1416073.1354289162,null,117.80623186363115]
[237,"PLAINFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,78488.55,98453,19964.449999999997,0,null,0]
[238,"PLAINVILLE",1,0,26760,0,0,0,0,47770,0,325575,0,0,55525.680000000008,0,0,0,300000,"X",755630.67999999993,7.0012652151780124,null,8036459.790000001,10792773.25992267,2756313.4699226692,192976.81619096192,null,131.89634143284513]
[239,"PLYMOUTH",1,0,298240,0,0,0,0,1128178,2940365,11090553,62280,0,602544.46000000008,0,0,0,0,"X",16122160.460000001,11.145593250054398,null,104649211.54707,144650536.74842578,40001325.201355785,4458385.0015746197,null,133.96388723272358]
[240,"PLYMPTON",1,0,417317,0,0,0,0,0,0,48833,0,0,1471.0500000000002,0,0,0,0,"X",467621.05,10.794952811085437,null,2979879.4445200004,4331848.95,1351969.5054799998,145944.47013683114,null,140.47227607012925]
[241,"PRINCETON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15697.710000000001,16446.349999999999,748.6399999999976,0,null,0]
[242,"PROVINCETOWN",1,0,0,0,0,0,0,252146,0,408230,0,13166,0,0,0,0,0,"x18",428604,6.5610966372363659,null,1535068,6532505.5199999996,4997437.5199999996,327886.70507270843,null,404.19178921893302]
[243,"QUINCY",1,0,0,0,0,0,0,5606492,4750000,11450685,2225,0,80631.670000000013,0,0,0,0,"X",21890033.670000002,12.816290564837422,null,146803428.35284004,170798512.71519363,23995084.362353593,3075279.7331571029,null,114.25021531439718]
[244,"RANDOLPH",1,0,77000,0,0,0,0,2259000,43000,376200,45588,0,412576.92238000006,0,0,0,0,"x18",2987644.9223799999,4.8388295516780993,null,47526055.611459993,61743132.104000002,14217076.492540009,687940.09870570619,null,128.46677726516822]
[245,"RAYNHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[246,"READING",1,0,0,0,0,0,44000,3112859,1362000,1957931,3072,0,2298.4500000000003,0,0,0,0,"X",6482160.4500000002,10.470134794054269,null,43201150.09262,61910955.088,18709804.995379999,1958941.8027209851,null,138.77411401489644]
[247,"REHOBOTH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1364193,1364193,0,null,0]
[248,"REVERE",1,0,6145781,0,0,0,0,5300373,4097187,2927611,1307,0,693323.6100000001,0,0,0,0,"x18",17409016.009999998,12.899678471401241,null,125462677.79059999,134956976.24243906,9494298.4518390745,1224733.9734024664,null,106.59125456595045]
[249,"RICHMOND",1,0,8000,0,0,0,0,238000,0,0,0,35984,3081.82,0,0,0,0,"x18",285065.82,6.3372717608345663,null,1633317.1499999997,4498242,2864924.8500000006,181558.0734881821,null,264.28938963334946]
[250,"ROCHESTER",1,0,0,0,0,0,0,103368,81000,185654,0,0,1551.4800000000002,0,0,0,0,"x18",260181.08,3.4537673385887508,null,6070731.0099999998,7533254.4000000004,1462523.3900000006,50512.155163040996,null,123.25932795426162]
[251,"ROCKLAND",1,0,0,0,0,0,0,1281958,603031,1678927,16645,1894,133866.74000000002,0,0,0,0,"X",3716321.74,9.7095936102929414,null,31695075.426849995,38274740.315190986,6579664.888340991,638858.72157704516,null,118.74362526908922]
[252,"ROCKPORT",1,0,86504,0,0,0,0,964946,628653,501733,6219,80888,0,0,0,0,0,"X",2268943,12.941181167684334,null,7658338.1696900008,17532735,9874396.8303099982,1277863.5830264965,null,212.25063527889995]
[253,"ROWE",1,0,0,0,0,0,0,0,0,87161,0,11964,2921.03,0,0,0,0,"x18",49749.43,2.3211124391240463,null,687426.26,2143344.25,1455917.99,33793.493569334787,null,306.87666142266153]
[254,"ROWLEY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,145589.63310000001,151310.25,5720.6168999999936,0,null,0]
[255,"ROYALSTON",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,86413,86413,0,null,0]
[256,"RUSSELL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,327675.83999999997,343974,16298.160000000033,0,null,0]
[257,"RUTLAND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,660,660,0,null,0]
[258,"SALEM",1,0,0,0,0,0,0,2718426,599847,2357261,7716,93557,553439.44394974271,0,0,0,0,"x18",4915889.8439497426,5.7833039588967701,null,62736825.24000001,85001408.864000008,22264583.623999998,1287628.5461586739,null,133.4364306730439]
[259,"SALISBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31395.420000000002,40806.75,9411.3299999999981,0,null,0]
[260,"SANDISFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[261,"SANDWICH",1,0,0,0,0,0,0,652185,699803,448962,0,83450,302609.72000000003,0,0,0,0,"X",2187009.7200000002,4.3124168595172572,null,29279714.52,50714246.587117262,21434532.067117263,924346.37462099781,null,170.0491313823652]
[262,"SAUGUS",1,0,183750,0,0,0,0,2010174,403382,2847565,14672,0,337047.26281972026,0,0,0,0,"X",5796590.2628197204,12.566007619022242,null,37560632.350000001,46129132.167999998,8568499.8179999962,1076718.3399657866,null,119.94583426664332]
[263,"SAVOY",1,0,66500,0,0,0,0,0,0,17433,0,0,1473.3600000000001,0,0,0,0,"X",85406.36,8.3379426812291069,null,652497.02999999991,1024309.7519999999,371812.72199999995,31001.531641877722,null,152.23183779980153]
[264,"SCITUATE",1,0,0,0,0,0,0,1592090,750000,1115017,0,0,18075.120000000003,0,0,0,0,"x18",2806171.92,5.6260839916198453,null,32814594.939320002,49877888.850928001,17063293.911607999,959995.24720402143,null,149.07358659822506]
[265,"SEEKONK",1,0,79613,0,0,0,587215,920159,347082,782608,18563,0,3919.9300000000003,0,0,0,0,"X",2739159.93,7.6938636733951888,null,24525300.480000004,35601877.629724741,11076577.149724737,852216.74557826377,null,141.68903215878751]
[266,"SHARON",1,0,0,0,0,0,0,1237655,695072,855762,0,0,16193.380000000001,0,0,0,0,"x18",2291225.1799999997,3.6375702688557303,null,42035594.013680004,62987791.593116082,20952197.579436079,762150.90982147679,null,148.03083468510991]
[267,"SHEFFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,28840,28840,0,null,0]
[268,"SHELBURNE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,41200,41200,0,null,0]
[269,"SHERBORN",1,0,0,0,0,0,0,290000,150000,186339,0,0,0,0,0,0,0,"x18",514535.6,6.1119452240347485,null,4431918.9769299999,8418524.4000000004,3986605.4230700005,243659.13975643719,null,184.45430304112443]
[270,"SHIRLEY",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,null,0,"fy12"]
[271,"SHREWSBURY",1,0,0,0,0,0,3493248,45000,15000,1835419,17319,8770,20769.490000000002,0,0,0,0,"X",5435525.4900000002,5.8718910205265296,null,70918716.61999999,92568568.983976126,21649852.363976136,1271255.7369175653,null,128.73514580960642]
[272,"SHUTESBURY",1,0,0,0,0,0,0,0,0,42000,0,17296,5618.13,0,0,0,0,"x18",39714.129999999997,1.2975881868679584,null,1228431.31,3060611.2480000001,1832179.9380000001,23774.150437652686,null,247.21260951598077]
[273,"SOMERSET",1,0,0,0,0,0,0,0,325353,2152073,0,0,14296.590000000002,0,0,0,0,"X",2491722.59,9.0786101945075064,null,20421920.32,27446079.704,7024159.3839999996,637696.0499142796,null,131.27258961945515,"fy12"]
[274,"SOMERVILLE",1,0,400000,0,0,0,0,4382758,1400000,3308155,22195,0,635379.78,0,0,0,0,"X",10148487.779999999,8.3670043565028518,null,80143330.545699999,121291771.19541687,41148440.649716869,3442891.8217948009,null,147.04764397883525]
[275,"SOUTHAMPTON",1,0,16000,0,0,0,0,249259,2000,115000,0,11880,11227.090000000002,0,0,0,0,"x18",336366.09,4.4050085125564102,null,5851647.4900000002,7635991.8270576224,1784344.3370576221,78600.519940706508,null,129.14980473502368]
[276,"SOUTHBOROUGH",1,0,0,0,0,0,0,467630,73833,691083,0,0,4432.47,0,0,0,0,"X",1236978.47,4.5583828023823703,null,13166912.130260002,27136344.699999999,13969432.569739997,636780.21184942976,null,201.25876307209239]
[277,"SOUTHBRIDGE",1,0,55000,0,0,0,0,1320000,423498,650000,56958,205051,163949.03000000003,0,0,0,0,"X",2874456.0300000003,8.2452695433798482,null,34733982.75,34861880.680515893,127897.9305158928,10545.529111440032,null,100.33786048161855]
[278,"SOUTH HADLEY",1,0,60024,0,0,0,201821,579606,0,736793,2947,123054,144231.15000000002,0,0,0,0,"x18",1406400.3499999999,4.8325040154027352,null,24351460.979999997,29102931.844802454,4751470.8648024574,229615.02033226984,null,118.56913574172825]
[279,"SOUTHWICK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[280,"SPENCER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,47093.130000000005,1540554,1493460.87,0,null,0]
[281,"SPRINGFIELD",1,15441571,143899,716858,5869974.6000000006,0,0,9005820.8953107707,332234.80468922853,0,0,0,0,0,0,0,0,"X",31510358.300000001,6.508559254469251,null,483882872.08000004,484137227.11923826,254355.03923821449,16554.848445547705,null,100.04914416370443]
[282,"STERLING",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31395.420000000002,32896.699999999997,1501.2799999999952,0,null,0]
[283,"STOCKBRIDGE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[284,"STONEHAM",1,0,200000,91320,2995833,0,0,932756,700000,2134232,679,0,209708.31000000003,0,0,0,0,"x18",5983989.1099999994,13.863245528868903,null,29345841.392800011,43164417.001335695,13818575.608535685,1915703.0652036921,null,140.56067905503079]
[285,"STOUGHTON",1,0,5000,0,0,0,0,1376718,1067893,111036,20663,0,191910.53000000003,0,0,0,0,"x18",2706598.93,4.2724012445976376,null,50610297.858939998,63350766.35001073,12740468.491070732,544323.93438007589,null,124.09814814898641]
[286,"STOW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,778.5,778.5,0,null,0]
[287,"STURBRIDGE",1,0,616196,0,0,0,0,396133,318280,194250,0,0,28519.260000000002,0,0,0,0,"x18",1436828.26,10.418559483060273,null,9620721.5300000012,13791045.32,4170323.7899999991,434487.66469736351,null,138.83114289976373]
[288,"SUDBURY",1,0,0,0,0,0,0,1190058,0,973186,0,0,6053.6,0,0,0,0,"x18",1585386,3.3566512967785069,null,26839555.450000003,47231179.52471111,20391624.074711107,684475.7139379885,null,173.42576294710244]
[289,"SUNDERLAND",1,0,0,0,0,0,0,0,0,0,0,7508,0,0,0,0,0,"x18",7508,0.2047571496984803,null,2091284.38,3666782.8259262606,1575498.4459262607,3225.9457114224642,null,175.18214716521902]
[290,"SUTTON",1,0,0,0,0,0,0,29077,0,400000,13968,74779,1525.7200000000003,0,0,0,0,"X",519349.72,2.4853132683957675,null,14448148.280000001,20896750.788090084,6448602.5080900826,160267.97375966507,null,143.5234634394991]
[291,"SWAMPSCOTT",1,0,53860,0,0,0,0,851862,788582,1232004,0,0,93110.080000000002,0,0,0,0,"x18",2280215.6800000002,6.5298803102904461,null,24578055.190000001,34919716.314043388,10341661.124043386,675298.09349587071,null,139.32924291943345]
[292,"SWANSEA",1,0,43433,0,0,0,0,205992,400000,2468102,2166,39937,22664.180000000004,0,0,0,0,"x18",1701432.9800000002,5.9864780593626419,null,25270425.829999994,28421268.116718788,3150842.2867187932,188624.4821795407,null,111.72207316357381]
[293,"TAUNTON",1,0,606180,0,0,0,143726,1613727.85,3872838,4498305,5886,186545,109784.36000000002,0,0,0,0,"X16",11036992.209999999,9.0281095240450799,null,118729147.73,122251421.30370203,3522273.5737020224,317994.71597031527,null,102.69881399723218]
[294,"TEMPLETON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,692.2,692.2,0,null,0]
[295,"TEWKSBURY",1,0,1152009,0,0,0,0,1948562,1129233,2186307,487,0,85468.74,0,0,0,0,"X",6502066.7400000002,10.586269370517222,null,38546581.100000001,61419811.951018997,22873230.851018995,2421421.8316291198,null,153.05738780394682]
[296,"TISBURY",1,10128,0,0,0,0,0,0,0,345955,0,45774,72791.070225008865,0,0,0,0,"x18",260998.27022500889,2.3419865124832282,null,4872085.7,11144311.413999999,6272225.7139999988,146894.68025438482,null,225.7229739153729]
[297,"TOLLAND",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,null,0]
[298,"TOPSFIELD",1,0,9000,0,0,0,0,43560,153524,215378,0,0,0,0,0,0,0,"X",421462,3.7151405318004596,null,6327129.1521899998,11344443,5017313.8478100002,186400.26036762653,null,176.35237832580449]
[299,"TOWNSEND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[300,"TRURO",1,0,100000,0,0,0,0,265000,150,95031,0,116310,2126.3200000000002,0,0,0,0,"X",578617.31999999995,8.3963158492612955,null,2317885.7700000005,6891323.8899999997,4573438.1199999992,384000.30972571776,null,280.74392899328598]
[301,"TYNGSBOROUGH",1,0,0,0,0,0,0,903331,538008,558281,0,16266,113226.47000000002,0,0,0,0,"x18",1794143.87,6.4926506568042202,null,20161771.900000002,27633457.655999999,7471685.7559999973,485110.45431128121,null,134.65258577639557]
[302,"TYRINGHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,325767.26999999996,341363.25,15595.98000000004,0,null,0]
[303,"UPTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,78488.55,104722.35,26233.800000000003,0,null,0]
[304,"UXBRIDGE",1,0,0,0,0,0,0,0,0,1099141,0,176577,0,0,0,0,0,"X",1275718,4.5889752471700076,null,20484522.960000001,27799626.960000001,7315104,335688.31186474307,null,134.07165351989849]
[305,"WAKEFIELD",1,0,0,0,0,0,0,2331931,0,3770285,0,0,102579.33000000002,0,0,0,0,"X",6204795.3300000001,10.315260336276928,null,40977611.282850005,60151611.570857242,19174000.288007237,1977848.0465864346,null,141.96475026990595]
[306,"WALES",1,0,210096,0,0,0,0,63250,49380,70472,0,7953,9557.94,0,0,0,0,"x18",368425.74,16.103610253039243,null,1787635.85,2287845.6085986481,500209.75859864801,80551.829972394728,null,123.47558249216435]
[307,"WALPOLE",1,0,0,0,0,0,69726,502614,512168,1564958,22834,0,51446.710000000006,0,0,0,0,"X",2723746.71,4.3832404472825255,null,43228473.531800002,62140025.005669929,18911551.473869927,828938.77341132122,null,141.83032900099181]
[308,"WALTHAM",1,0,53200,0,0,0,0,2460771,1392963,9685000,27907,0,27455.120000000003,0,0,0,0,"X",13647296.119999999,10.613633650057265,null,87977903.347709998,128582694.39068463,40604791.042974636,4309643.7656725943,null,141.25484456461166]
[309,"WARE",1,0,80245,0,0,0,0,390944,189220,468000,10090,234326,5030.9000000000005,0,0,0,0,"X16",1377855.9,7.2157678800672027,null,17965623.27,19095069.615614735,1129446.345614735,81498.226629460856,null,105.8330741062304]
[310,"WAREHAM",1,0,0,0,0,0,0,1271457,879334,1395466,0,275145,200163.53000000003,0,0,0,0,"X",4021565.5300000003,9.4922045100810433,null,34329630.080000013,42367034.188201077,8037404.1082010642,762926.83525210049,null,121.19008348181117]
[311,"WARREN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15697.710000000001,15698,0.28999999999905413,0,null,0]
[312,"WARWICK",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,103334,103334,0,null,0,"fy24"]
[313,"WASHINGTON",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,937.1,937.1,0,null,0]
[314,"WATERTOWN",1,0,74000,0,0,0,0,2463532,-27166,2765909,0,0,28806.47,0,0,0,0,"x18",3645536.07,5.5787070076525849,null,36321233.870360002,65347329.856169894,29026095.985809892,1619280.8508083422,null,175.45672934136448]
[315,"WAYLAND",1,0,101754,0,0,0,75000,742238,318254,1221180,0,0,1286.3900000000001,0,0,0,0,"X",2459712.39,4.5079386199860112,null,30979999.4738,54564016.890000001,23584017.416200001,1063153.029249107,null,172.69485077298643]
[316,"WEBSTER",1,0,66875,0,0,0,0,1406155,811561,424686,44322,178401,43682.310000000005,0,0,0,0,"x18",2720870.71,8.6161278412597664,null,29048367.420000002,31578810.808384903,2530443.388384901,218026.23729394848,null,107.96057526282472]
[317,"WELLESLEY",1,0,26365,0,0,0,141699.26898774208,3274832.0073709874,317050.7236412706,1444376,0,0,0,0,0,0,0,"x18",4337697.4000000004,4.2728056514468431,null,51015282.939499997,101518715.192,50503432.252500005,2157913.5074594482,null,194.76673647458634]
[318,"WELLFLEET",1,0,65520,0,0,0,0,0,113,93064,0,64084,0,0,0,0,0,"X",222781,6.0329261212234124,null,1688189.7200000002,3692752,2004562.2799999998,120933.76140631159,null,211.57682672026269]
[319,"WENDELL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[320,"WENHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[321,"WESTBOROUGH",1,0,0,0,0,0,0,1905336,194371,1629862,0,0,13749.260000000002,0,0,0,0,"X",3743318.26,5.3986509970171079,null,45181193.88000001,69338030.224000007,24156836.343999997,1304143.2861331468,null,150.58010002693371]
[322,"WEST BOYLSTON",1,0,0,0,0,0,0,604444,192161,746379,0,24090,6849.64,0,0,0,0,"x18",1126096.24,7.0254009207534773,null,10560011.300000001,16028924.935421703,5468913.6354217026,384213.10889812879,null,148.15052164313093]
[323,"WEST BRIDGEWATER",1,0,131475,0,0,0,0,668715,564030,573641,0,3499,7320.4600000000009,0,0,0,0,"X",1948680.46,10.727119701179564,null,13585538.109999998,18165924.44461789,4580386.3346178923,491343.52489093249,null,130.09849721533746]
[324,"WEST BROOKFIELD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,453257.52,631006,177748.47999999998,0,null,0]
[325,"WESTFIELD",1,0,2625651,0,0,0,770149,0,0,3608181,1979,170732,72971.360000000001,0,0,0,0,"X",7249663.3600000003,9.4307646198317467,null,69264756.579999998,76872487.568556666,7607730.9885566682,717467.20244077826,null,109.9477196287519]
[326,"WESTFORD",1,0,213417,0,0,0,0,2199702,0,990164,0,15461,11786.740000000002,0,0,0,0,"X",3430530.74,4.6873209341258173,null,51138938.126499996,73187451.599999994,22048513.473499998,1033484.5877069168,null,141.09398758693266]
[327,"WESTHAMPTON",1,0,12000,0,0,0,0,49000,0,24600,0,1483,3191.5800000000004,0,0,0,0,"x18",75514.58,2.7562303973816498,null,1276796.4100000001,2739777.49,1462981.08,40323.129234902357,null,211.42402497553209]
[328,"WESTMINSTER",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[329,"WEST NEWBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31395.420000000002,32891.75,1496.3299999999981,0,null,0]
[330,"WESTON",1,0,0,0,0,0,0,2443185,168015,2910561,0,0,0,0,0,0,0,"x18",3775424.4000000004,6.8385067823038908,null,23331116.658349998,55208315.502000004,31877198.843650006,2179924.4049315029,null,227.28612553608792]
[331,"WESTPORT",1,0,0,0,0,0,0,98529,34320,450120,0,23489,45402.420000000006,0,0,0,0,"X",651860.42000000004,2.7309862056612895,null,19394381.850000001,23869048.428318828,4474666.5783188269,122202.52700322318,null,122.44188077237223]
[332,"WEST SPRINGFIELD",1,0,50000,0,0,0,630000,1771505,1044773,542586,2341,36276,112402.08000000002,0,0,0,0,"x18",3864331.48,6.2158045090406313,null,57525467.20000001,62169450.058789477,4643982.8587894663,288660.8959357097,null,107.5711196707217]
[333,"WEST STOCKBRIDGE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[334,"WEST TISBURY",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[335,"WESTWOOD",1,0,0,0,0,0,0,965699,1,1647077,0,0,0,0,0,0,0,"X",2612777,4.3116977721184107,null,33902334.173579998,60597405.896478176,26695071.722898178,1151010.8127416125,null,175.34602419813024]
[336,"WEYMOUTH",1,0,0,0,0,0,0,763789,3607248,0,46187,0,364950.95,0,0,0,0,"X16",4782174.95,5.0279008978310955,null,83362016.189649999,95112752.760558695,11750736.570908695,590815.38955048518,null,113.38729758643215,"fy13"]
[337,"WHATELY",1,0,0,0,0,0,0,0,0,32000,0,0,7271.880000000001,0,0,0,0,"x18",20071.880000000005,0.88544494049961953,null,966975.82,2266869.3536917479,1299893.533691748,11509.8415259553,null,233.23846010604413]
[338,"WHITMAN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,249187.29,416978,167790.71,0,null,0]
[339,"WILBRAHAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0]
[340,"WILLIAMSBURG",1,0,7000,0,0,0,0,0,600,79536,0,10106,9076.34,0,0,0,0,"x18",58596.74,1.6889600612909326,null,2178719.5099999998,3469397.6099832943,1290678.0999832945,21799.037628546495,null,158.23967043627144]
[341,"WILLIAMSTOWN",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,14.141006211947177,14.141006211947177,0,null,0,"fy19"]
[342,"WILMINGTON",1,0,0,0,0,0,0,2563902,1450002,613468,0,0,11037.95,0,0,0,0,"X",4638409.95,7.5231798990952639,null,34415669.88318,61654912.048,27239242.164820001,2049257.1912096199,null,173.19335947582849]
[343,"WINCHENDON",1,0,57285,0,0,0,0,289047,692247,427215,16802,132189,13055.77,0,0,0,0,"x18",1371511.77,7.364088220426579,null,18305278.439999994,18624325.631999999,319047.19200000539,23494.916683674168,null,101.61457404914695]
[344,"WINCHESTER",1,0,0,0,0,0,0,2000000,585264,1570557,18462,0,7088.97,0,0,0,0,"x18",3239037.7700000005,4.3161237966888626,null,51185910.074539989,75045061.786338136,23859151.711798146,1029790.524721018,null,144.60086995392217]
[345,"WINDSOR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,62790.840000000004,95403,32612.159999999996,0,null,0]
[346,"WINTHROP",1,0,0,0,0,0,0,641489,0,1064177,0,16871,29965.320000000003,0,0,0,0,"x18",1113996.1200000001,3.8875332300623171,null,25999605.057999998,28655603.800000001,2655998.7420000024,103252.8336852872,null,109.81840263580945]
[347,"WOBURN",1,0,5016624,0,0,0,0,0,0,2900000,20325,0,61685.820000000007,0,0,0,0,"X",7998634.8200000003,8.8005766425499452,null,60994707.780599996,90887621.855678946,29892914.075078949,2630748.8138689231,null,144.69595191647272]
[348,"WORCESTER",1,14893578,4432848,0,0,0,190792,0,12240411,0,220665,555113,2367375.1500000004,0,0,0,0,"X",34900782.149999999,8.11425982856308,null,430557179.73999995,430116645.10847235,0,0,null,99.897682665100689]
[349,"WORTHINGTON",1,0,185000,0,0,0,0,0,0,0,0,45285,0,0,0,0,0,"X",230285,10.721927888536424,null,1326979.1100000001,2147794.71,820815.59999999986,88007.25672985756,null,155.22380403336885,"fy16"]
[350,"WRENTHAM",1,0,0,0,0,0,0,0,75000,0,0,0,92679.650000000009,0,0,0,0,"x18",167679.65000000002,1.0076376472763409,null,9667437.7704000026,16640867.920451419,6973430.1500514168,70266.907498437096,null,171.40633750639961]
[351,"YARMOUTH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,72100,72100,0,null,0]
[352,"DEVENS",0,0,0,0,0,0,0,0,0,0,0,0,14700.7,0,0,0,0,0,14700.7,0,null,null,0,0,0,null,0]
[406,"NORTHAMPTON SMITH",1,0,0,0,0,0,0,0,0,117734,0,0,0,0,0,0,0,"X17",117734,2.9921991471772422,null,3397887.14,3934698,536810.85999999987,16062.449974874815,null,115.32565351847222]
[600,"ACTON BOXBOROUGH",1,1319688,65877,4373,47856.9,0,0,1945167,1541685,0,0,0,0,0,0,0,0,"X",4924646.9000000004,5.5047511756225038,null,61160337.808100007,89461753,28301415.191899993,1557922.4854939207,null,143.72685577754311,"fy15"]
[603,"HOOSAC VALLEY",1,1007760,0,80959,120000,0,0,275000,0,0,0,0,0,0,0,0,0,"X",1483719,8.0066109141277284,null,16371180.810000002,18531174,2159993.1899999976,172942.25049495552,null,112.13749308963278,"FY20"]
[605,"AMHERST PELHAM",1,1736120,100000,657,154813.47,0,0,259490,61715,0,0,0,0,0,0,0,0,"X",2312795.4699999997,7.5534860395934986,null,17544562.199999999,30618915,13074352.800000001,987569.41351520177,null,168.89190649901084]
[610,"ASHBURNHAM WESTMINSTER",1,498000,8000,99874,23851.520000000004,0,0,645000,615000,0,0,0,0,0,0,0,0,"x18",1590925.52,5.0273782840593917,null,27181254.040000007,31645231.969999999,4463977.9299999923,224421.05705802355,null,115.59735568750074]
[615,"ATHOL ROYALSTON",1,1572258,80977,643803,5517.47,0,0,442509,1305000,0,0,0,0,0,0,0,0,"X",4050064.47,16.112769409172849,null,25100227.810000002,25135744,35516.189999997616,5722.6417976233224,null,100.1186983179113]
[616,"AYER SHIRLEY",1,213094,36719,71055,72628.640000000014,0,1000,1409806,875726,0,0,0,0,0,0,0,0,"X",2680028.64,9.7268873117304864,null,20782030.890000001,27552788,6770757.1099999994,658583.9142406797,null,129.4108560809637,"fy12"]
[618,"BERKSHIRE HILLS",1,1428000,0,46978,0,0,0,1100000,0,0,0,0,0,0,0,0,0,"X",2574978,8.9646802506232675,null,13314694.690000001,28723590,15408895.309999999,1381358.1946947849,null,205.35380226060002]
[620,"BERLIN BOYLSTON",1,308881,18484,27391,18768.820000000003,0,0,616646.42000000004,225711,0,0,0,0,0,0,0,0,"x18",1030553.64,5.8111721017844911,null,11425016.279999997,17734006.530000001,6308990.2500000037,366626.28131230385,null,152.01186434272373,"fy20"]
[622,"BLACKSTONE MILLVILLE",1,544467,1797,73527,69461.700000000012,0,163816,430000,511025,0,0,0,0,0,0,0,0,"X",1794093.7,7.731383282097279,null,20463628.09,23205339,2741710.91,211972.17893917719,null,112.36212229783942]
[625,"BRIDGEWATER RAYNHAM",1,3041198,345412,94614,33840.100000000006,0,73964,584381,302664,0,0,0,0,0,0,0,0,"X",4476073.0999999996,5.8702246878967284,null,67218280.400000006,76250456.123575628,9032175.7235756218,530209.00917955115,null,112.648295469332]
[632,"CHESTERFIELD GOSHEN",1,41773,9125,85953,1980.4400000000003,0,0,0,600,0,0,0,0,0,0,0,0,"X",139431.44,5.3994909373948454,null,1538719.12,2582307.1399999997,1043588.0199999996,56348.440563638287,null,164.15983051126065]
[635,"CENTRAL BERKSHIRE",1,1669376,1000000,129834,38867.08,0,0,0,0,0,0,0,0,0,0,0,0,"X",2838077.08,10.368363103512399,null,20199482.520201996,27372470,7172987.479798004,743721.38727494027,null,131.82886534886723]
[640,"CONCORD CARLISLE",1,376831,0,0,0,0,0,1182316,129000,0,0,0,0,0,0,0,0,"X",1688147,5.7701510102969085,null,17547215.867280003,29256548,11709332.132719997,675646.14635516354,null,162.8799809030626]
[645,"DENNIS YARMOUTH",1,2344475,47786,335844,197940.12000000002,0,183750,2105250,2425628,0,0,0,0,0,0,0,0,"X",7640673.1200000001,11.604095506744887,null,45626329.120000012,65844624.560000002,20218295.43999999,2346150.312693445,null,139.17068383981038]
[650,"DIGHTON REHOBOTH",1,945136,643,0,0,0,176503.38,655304.18999999994,586105.61,0,0,0,0,0,0,0,0,"X",2363692.1799999997,5.4863614723300067,null,31909002.190000005,43083055.899999999,11174053.709999993,613048.97764290147,null,133.09725785053479]
[655,"DOVER SHERBORN",1,795000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",318000,1.2933073945216313,null,14245103.0352,24588122,10343018.9648,133767.02908853308,null,171.66850187383099]
[658,"DUDLEY CHARLTON",1,568234,0,99615,20524.560000000001,0,0,983090,330857,0,0,0,0,0,0,0,0,"X",2002320.56,4.0482856880023537,null,42267945.799999997,49460950,7193004.200000003,291193.35956600832,null,116.32871129600528]
[660,"NAUSET",1,1208868,2016,55523,188013.56000000003,0,0,428528,616786,0,0,0,0,0,0,0,0,"X",2499734.56,8.299057000855159,null,16185145.729838148,30120706,13935560.270161852,1156520.0902092573,null,178.95536063289055]
[662,"FARMINGTON RIVER",1,168922,235902,0,0,0,0,53960,0,0,0,0,0,0,0,0,0,"x18",357430.8,8.6078119348900906,null,2843384.1900000004,4152400.2,1309016.0099999998,112677.63633840204,null,142.07445402098818]
[665,"FREETOWN LAKEVILLE",1,1325521,445,43548,17940.79,0,0,1712000,713000,0,0,0,0,0,0,0,0,"X",3812454.79,10.044541622017876,null,33397815.079999998,37955488,4557672.9200000018,457797.35344483767,null,112.27587959492098,"fy12"]
[670,"FRONTIER",1,155250,34853,123190,43985.83,0,0,718148,132000,0,0,0,0,0,0,0,0,"X",1207426.83,9.7483925077105784,null,6777309.0700000012,12385907,5608597.9299999988,546748.1403957305,null,174.68819464071257]
[672,"GATEWAY",1,450502,0,102153,0,0,0,211425,0,0,0,0,0,0,0,0,0,"x18",493778.8,3.569164110836426,null,10224749.509999998,13834578.199999999,3609828.6900000013,128840.71006615675,null,134.04472624516984,"fy16"]
[673,"GROTON DUNSTABLE",1,1858160,29406,21443,70416.5,0,0,1620285,180423,0,0,0,0,0,0,0,0,"X",3780133.5,8.9437370085273624,null,26006774.040000003,42265705,16258930.959999997,1454156.025460433,null,156.92661039684862]
[674,"GILL MONTAGUE",1,1346534,4303,480804,105900.27,0,100767,368468,0,0,0,0,0,0,0,0,0,"X",2406776.27,11.968342705345528,null,14265559.650000002,20109520,5843960.3499999978,699425.20225250965,null,136.06262406780155]
[675,"HAMILTON WENHAM",1,3101639,17457,17709,0,0,249009.16,2103226.52,690026.84,0,0,0,0,0,0,0,0,"X",6179067.5199999996,15.872238166430478,null,19041996.94004,38930032.773000002,19888035.832960002,3156676.4140324472,null,187.86557140835467]
[680,"HAMPDEN WILBRAHAM",1,1906338,49648,0,0,0,125850,1406960,422548,0,0,0,0,0,0,0,0,"X",3911344,8.4836076996446668,null,34362938.020000003,46104725,11741786.979999997,996127.14431115473,null,131.27107417134886]
[683,"HAMPSHIRE",1,286395,46000,43646.2,32331.81,0,0,692867,70642,0,0,0,0,0,0,0,0,"X",1171882.01,8.1204774018729982,null,7612495.6600761265,14431196,6818700.3399238735,553711.02020495548,null,182.29875719438201]
[685,"HAWLEMONT",1,111721,10000,39978.339999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",161699.34,6.9430336534165082,null,1180054.7600000002,2328943.6299999994,1148888.8699999992,79767.74088445658,null,190.59928109739096]
[690,"KING PHILIP",1,1378128,0,0,44445.170000000006,0,0,2330577,1590342,0,0,0,0,0,0,0,0,"X",5343492.17,14.287631117984775,null,24040989.472959593,37399427,13358437.527040407,1908604.2769899811,null,147.62629783989868]
[695,"LINCOLN SUDBURY",1,1242109,18757,0,4290.09,0,140000,2954550,575000,0,0,0,0,0,0,0,0,"X",4934706.09,14.591482720733492,null,19460408.700000003,33819086,14358677.299999997,2095143.917155382,null,163.01786140208151]
[698,"MANCHESTER ESSEX",1,1719358,205400,23847,0,0,0,497340,445394,0,0,0,0,0,0,0,0,"X",2891339,10.370400025835803,null,14799834.747719998,27880689.199999999,13080854.452280002,1356536.9334987891,null,179.21924615129512]
[700,"MARTHAS VINEYARD",1,603638,0,0,65569,0,0,1281685,0,0,0,0,0,0,0,0,0,"x18",1588709.2,6.8309881877623049,null,11706772.639999997,23257384.675999995,11550612.035999998,789020.9437934109,null,191.92619881790571]
[705,"MASCONOMET",1,1348293,64105,0,2716,0,0,2124031,716359,0,0,0,0,0,0,0,0,"X",4255504,11.811489416729467,null,20626908.302099995,36028513,15401604.697900005,1819158.9088989676,null,165.8481900926385]
[710,"MENDON UPTON",1,890000,178000,40607,25046.000000000004,0,0,1284732,246905,0,0,0,0,0,0,0,0,"x18",2131290,5.9718129554288772,null,23959502.060000002,35689162,11729659.939999998,700473.35192467098,null,146.03262021245581]
[712,"MONOMOY",1,0,29717,141328,80162,0,0,794073,198536,0,0,0,0,0,0,0,0,"X",1243816,3.2254703387353776,null,22033322.210000001,38562314,16528991.789999999,533137.72747845575,null,172.59846658649457,"fy13"]
[715,"MOUNT GREYLOCK",1,700000,0,49232,13589.100000000002,0,0,0,0,0,0,0,0,0,0,0,0,"X",762821.1,3.7374591820776253,null,12823121.489999998,20410152,7587030.5100000016,283562.1684430259,null,156.95546398162509,"fy19"]
[717,"MOHAWK TRAIL",1,1214673,0,200081,45757,0,0,505256.25,0,0,0,0,0,0,0,0,0,"x18",1236963.4500000002,6.7818386349605895,null,10916936.219890831,18239352.432000004,7322416.2121091727,496594.45168543764,null,162.52506768324781]
[720,"NARRAGANSETT",1,837906,0,71900,15381.520000000002,0,0,627546,328189,0,0,0,0,0,0,0,0,"X",1880922.52,9.9508685122399676,null,16984442.759999998,18902094,1917651.2400000021,190822.9534157395,null,110.16711770286105]
[725,"NASHOBA",1,937115,0,158455,37823.310000000005,0,0,1116277.3,0,0,0,0,0,0,0,0,0,"X",2249670.6100000003,4.6416390229108861,null,37188533.335978121,48467159.960000001,11278626.62402188,523513.13462901633,null,128.92050996533334]
[728,"NEW SALEM WENDELL",1,68415,0,7267,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",34633,1.1157801069419482,null,1400561.7699999998,3103927,1703365.2300000002,19005.810384905966,null,220.26312981648033]
[730,"NORTHBORO SOUTHBORO",1,731376,0,0,7681.380000000001,0,0,485237,285213,0,0,0,0,0,0,0,0,"X",1509507.38,6.2346306161532024,null,16339014.660000002,24211657,7872642.339999998,490830.16962987982,null,145.17905347402461]
[735,"NORTH MIDDLESEX",1,2322630,220513,49360,70971.25,0,0,2174500,1082000,0,0,0,0,0,0,0,0,"X",5919974.25,11.286066309294746,null,37611036.840000004,52453831.899999999,14842795.059999995,1675167.6926243245,null,135.01000895931608]
[740,"OLD ROCHESTER",1,324728,1259,7466,18859.960000000003,0,0,6400,0,0,0,0,0,0,0,0,0,"X",358712.96,1.8613552657093722,null,12541083.76,19271601,6730517.2400000002,125278.8370562171,null,152.66880063437026]
[745,"PENTUCKET",1,2018311,1326,134928,41654.480000000003,0,0,1593858,957174,0,0,0,0,0,0,0,0,"x18",3536264.8800000008,9.2378011368781134,null,25863556.119999997,38280374.600000001,12416818.480000004,1147040.9987095322,null,143.57396728045327]
[750,"PIONEER",1,896979,234824,133801,39129.51,0,0,20792,0,0,0,0,0,0,0,0,0,"X",1325525.51,9.6838501838215816,null,8172163.4400000004,13688001,5515837.5599999996,534145.44569335983,null,160.95928147891567]
[753,"QUABBIN",1,1321701,43172,68423,14348.53,0,0,710142,503833,0,0,0,0,0,0,0,0,"X",2661619.5300000003,7.9839183239389904,null,25601192.900256008,33337259,7736066.0997439921,617641.19888949301,null,127.80505161844748]
[755,"RALPH C MAHAR",1,673503,167387,157253,17500,0,50000,683176,392429,0,0,0,0,0,0,0,0,"X",2141248,16.121353455612049,null,8477857.6699999999,13282061,4804203.33,774502.59955558425,null,147.53206396356518]
[760,"SILVER LAKE",1,900416,19205,3776,85251.950000000012,0,0,0,0,0,0,0,0,0,0,0,0,"X",1008648.95,3.6094424601704866,null,22886572.072338864,27944730,5058157.9276611358,182571.29994348061,null,121.3032629452201]
[763,"SOMERSET BERKLEY",1,309189,15277,13393,9178.5400000000009,0,165117,655658,590362,0,0,0,0,0,0,0,0,"X",1758174.54,10.539614495818531,null,13192993.539999999,16681583,3488589.4600000009,367683.88042575755,null,123.6557803967078,"fy12"]
[765,"SOUTHERN BERKSHIRE",1,796000,0,72186,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",868186,5.5587298692877081,null,8757628.3300875779,15618424,6860795.6699124221,381373.09817421954,null,173.98604196843561]
[766,"SOUTHWICK TOLLAND GRANVILLE",1,550405,0,0,0,0,0,0,75000,0,0,0,0,0,0,0,0,"X",625405,2.7689259044185399,null,17233969.48,22586556,5352586.5199999996,148209.15470869484,null,130.19836707573944,"fy13"]
[767,"SPENCER EAST BROOKFIELD",1,807500,55000,103252,81089.260000000009,0,0,357875,550000,0,0,0,0,0,0,0,0,"X",1954716.26,8.2370390865681298,null,21076435.030000001,23730812,2654376.9699999988,218642.06852376272,null,111.55667406755097]
[770,"TANTASQUA",1,680000,2789,116431,6166.1600000000008,0,0,0,0,0,0,0,0,0,0,0,0,"x18",397386.16000000003,1.5839863684735715,null,21751912.98,25087726,3335813.0199999996,52838.823514566568,null,115.0928067775188]
[773,"TRITON",1,1626849,0,224337,49655.97,0,0,1038167,0,0,0,0,0,0,0,0,0,"X",2939008.9699999997,6.6336618058031789,null,28334955.815970004,44304474,15969518.184029996,1059363.8283447912,null,152.62106089920781]
[774,"UPISLAND",1,405958,0,9464,84654.181136000014,0,0,0,0,0,0,0,0,0,0,0,0,"x18",256501.38113600004,1.8722018973528078,null,5035196.55,13700519.2388,8665322.6887999997,162232.33579145692,null,268.87305725947368]
[775,"WACHUSETT",1,3187880,810971,36469,53085.48,0,0,1991699,0,0,0,0,0,0,0,0,0,"X",6080104.4800000004,6.1295382250589849,null,79469578.500000015,99193516,19723937.499999985,1208986.2885492425,null,123.29816209035354]
[778,"QUABOAG",1,402973,376574,48851,9243.92,0,0,44033,0,0,0,0,0,0,0,0,0,"X",881674.92,4.9304614046628163,null,15230825.089999996,17882199,2651373.9100000039,130724.96732584963,null,116.54965458390774]
[780,"WHITMAN HANSON",1,1216165,2661833,15717,78709.820000000007,0,0,0,0,0,0,0,0,0,0,0,0,"X",3972424.82,7.3451439072667126,null,42679524.109999999,54082328,11402803.890000001,837552.35518390674,null,124.75484850202585]
[801,"ASSABET VALLEY",1,415225,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,"X",475225,2.4782500411690145,null,18912027.71474912,19175829.400000002,263801.68525088206,6537.6653733345393,null,101.3603196006154]
[805,"BLACKSTONE VALLEY",1,1057852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1057852,4.2933453455593638,null,22300397.41,24639341,2338943.59,100418.92575652408,null,110.03804830509284]
[806,"BLUE HILLS",1,1570400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1570400,7.5145971827862255,null,18993506.711260065,20897993.09,1904486.3787399344,143114.47976333852,null,109.27354766949058]
[810,"BRISTOL PLYMOUTH",1,499918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",499918,1.9231514944107126,null,25870713.669741295,25994728,124014.33025870472,2384.9834456537164,null,100.47014299012287]
[815,"CAPE COD",1,869680,1743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",871423,5.8919340713089117,null,13454322.920269083,14790101,1335778.0797309168,78703.163796741806,null,109.34327891030755]
[817,"ESSEX NORTH SHORE",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",0,0,null,24470236.15951059,24531384,61147.840489409864,0,null,100.24988659729645,"fy15"]
[818,"FRANKLIN COUNTY",1,485000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",485000,4.0221525233409245,null,10955190.530000001,12058220,1103029.4699999988,44365.52766079898,null,109.66358311560282]
[821,"GREATER FALL RIVER",1,913491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",913491,2.9802140222555504,null,29219681.09,30651859,1432177.9100000001,42681.966897466482,null,104.75534260220954]
[823,"GREATER LAWRENCE",1,1662200,0,0,0,0,0,0,75000,0,0,0,0,0,0,0,0,"X",1737200,4.4751196280467687,null,39053522.538119987,38819074,0,0,null,99.399673773624016]
[825,"GREATER NEW BEDFORD",1,1126672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1126672,2.5491986524873003,null,43594626.830435947,44197104.800000004,602477.96956405789,15358.360281659812,null,101.34677058153527]
[828,"GREATER LOWELL",1,2511796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",2511796,5.0916058749417061,null,49349500.229999997,49332098,0,0,null,99.964736765481121]
[829,"SOUTH MIDDLESEX",1,593514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",593514,2.783891086280363,null,18188255.970868111,21319584.050000001,3131328.0791318901,87172.763277146791,null,116.73692805253306]
[830,"MINUTEMAN",1,725358,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,"X",755358,5.2046630144722341,null,10873494.496371264,14513101,3639606.5036287364,189429.25356669087,null,131.73016044854253]
[832,"MONTACHUSETT",1,1510764,50,71501,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1582315,5.6617153396448652,null,27936175.670000002,27947625.5,11449.829999998212,648.25678147315841,null,100.03866518218571]
[851,"NORTHERN BERKSHIRE",1,283540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",283540,2.8898708873689283,null,9724718.370000001,9811511,86792.629999998957,2508.1949467518007,null,100.86670309459305]
[852,"NASHOBA VALLEY",1,284556,0,6164,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",290720,2.0029026656270021,null,13039564.664050002,14514934,1475369.3359499983,29550.211757585919,null,111.08794013789837]
[853,"NORTHEAST METROPOLITAN",1,1755996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1755996,6.0260982812197046,null,28012736.845560264,29139850,1127113.1544397362,67920.946427094139,null,103.78110933555753]
[855,"OLD COLONY",1,410000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",410000,3.4480937423994766,null,9593176.8600959312,11890628,2297451.1399040688,79218.268989717646,null,123.12302695201399]
[860,"PATHFINDER",1,320211,0,26666.66,0,0,0,0,0,0,0,0,0,0,0,0,0,"x18",154751.05999999997,1.1498740505324649,null,11620603.830116205,13458087.860000001,1837484.0298837963,21128.752042311975,null,115.63047242979043]
[871,"SHAWSHEEN VALLEY",1,1118296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",1118296,3.2822855825258861,null,24071025.330000002,34070649,9999623.6699999981,328216.2060272558,null,140.17862692337891]
[872,"SOUTHEASTERN",1,802328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",802328,2.5302378573950568,null,32362813.119999997,31709588,0,0,null,97.981556431519522]
[873,"SOUTH SHORE",1,234550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",234550,1.8228633775750422,null,11690753.246806186,12867119,1176365.7531938143,21443.540501304851,null,109.8789375527024]
[876,"SOUTHERN WORCESTER",1,370730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",370730,1.6192873091693076,null,22869920.629999999,22894640,24719.370000001043,400.277621316622,null,100.10633658407535]
[878,"TRI COUNTY",1,695546,0,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,"X",745546,3.8502418229020043,null,17544445.759440001,19363614.918038242,1819169.1585982405,70042.41177368394,null,109.96968938664486]
[879,"UPPER CAPE COD",1,482376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",482376,2.9870525238341314,null,15047376.250150472,16148895.81455468,1101519.5644042082,32902.967949062629,null,107.10168057666837]
[885,"WHITTIER",1,1376882,6750,0,0,0,0,0,44000,0,0,0,0,0,0,0,0,"X",1427632,5.5468124978897837,null,24944833.849999998,25737881,793047.15000000224,43988.838430358868,null,103.00285949416994]
[910,"BRISTOL COUNTY",1,0,0,0,0,0,0,0,0,522893,0,0,0,0,0,0,0,"X",522893,5.2544646067117045,null,8260047.1499999994,9951403.9800000004,1691356.830000001,88871.746005551118,null,119.4004350688779]
[915,"NORFOLK COUNTY",1,580189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",580189,9.9483699474553404,null,5528618.7214800008,5832000.6499999985,303381.92851999775,30181.556602893899,null,104.94156652285778]
[]
[999,"STATE TOTAL",null,{"$f":"SUM(D10:D448)","v":147847436},56795438.749765679,6240857.2000000002,11997753.411136001,7805747,19946263.622221742,342981035.71950042,184899120.17851219,364500976,3163304,12678292,56429088.21387516,0,0,5175734,1587086,null,{"$f":"SUM(U10:U448)","v":1141635844.8950112},null,null,{"$f":"SUM(X10:X448)","v":12890335880.607767},{"$f":"SUM(Y10:Y448)","v":16747536785.309023},{"$f":"SUM(Z10:Z448)","v":3860566639.8189211},{"$f":"SUM(AA10:AA448)","v":251676013.82117242},null,{"$f":"SUM(AC10:AC448)/COUNTIF(AC10:AC448,\">0\")","v":144.49550761525714},"--"]
[]
[null,"diff",null,{"$f":"IFERROR(D450-D453,\"--\")","v":147847436},{"$f":"IFERROR(E450-E453,\"--\")","v":56795438.749765679},6240857.2000000002,11997753.411136001,7805747,19946263.622221742,342981035.71950042,184899120.17851219,364500976,3163304,12678292,56429088.21387516,0,0,5175734,1587086,0,1141635844.8950112,0,0,12890335880.607767,16747536785.309023,3860566639.8189211,251676013.82117242]

{"sheet":"transp","index":10,"n_rows":450,"n_cols":64,"rows_kept":450,"cut":false,"hidden":true,"merged":[]}
[null,null,"4040 + 4070 + 4080 + 4140 col h","4040 + 4070 + 4080 + 4140 col i",null,"4040 +  4070 + 4080 + 4140 col m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportationcosts00","01-fin chartrate","02-q4 chartrate","03-q4 chartrate","04-q4 chartrate","05 - q4_o chartrate","06 - Q4 chartrate","07 - Q4 chartrate","08 - Q4 chartrate","09 - Q4 chartrate","10 - Q4 chartrate","11 - Q4 chartrate","12 - Q4 chartrate","13 - Q4 chartrate","14 - Q4 chartrate","15 - Q4 chartrate","16 - Q4 chartrate","17 - Q4 chartrate","18 - Q4 chartrate","19 - Q4 chartrate","20 - Q4 chartrate","21 - Q4 chartrate","22 - Q4 chartrate","23 - Q4 chartrate","this file"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-26"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-08-23","2002-02-14","2002-06-12","2003-06-20","this file"]
[]
[null,null,null,null,null,null,null,null,"may 26  extract",null,null,"reg ed","reg ed",null,4070,4070,null,4080,4080,null,4140,4140]
[null,null,null,"Total Exp","Expenditures",null,null,null,null,null,null,"deprec-","total","reg ed","deprec-","total",4070,"deprec-","total",4080,"deprec-","total",4140]
[null,null,null,"Including","(No",null,null,null,"Extract File Data",null,null,"iation","cost","riders","iation","cost","riders","iation","cost","riders","iation","cost","riders",null,"Export to transp file",null,null,null,null,null,null,"input",null,"Rate Comparison"]
["Lea","District","Depreciation","Depreciation","Depreciation)","Riders","Rate",null,"Lea","District","op status","h1039","i1039","m1039","h1043","i1043","m1043","h1044","i1044","m1044","h1048","i1048","m1048",null,"Lea","Col H","Col I","Col I - H","Col M","Rate",null,"lea","diff","Lea","District","transp \n= Y","FY00","FY01","FY02","FY03","FY04","FY05","FY06","FY07","FY08","FY09","FY10","FY11","FY12","FY13","FY14","FY15","FY16","FY17","FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,null,"diff"]
[null,null,null,null,null,null,null,null,null,null,null,"h1022","I1022","m1022","h1026","I1026","m1026","h1027","I1027","m1027","h1031","I1031","m1031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[1,"ABINGTON",{"$f":"L10+O10+R10+U10","v":0},{"$f":"M10+P10+S10+V10","v":1039067},{"$f":"D10-C10","v":1039067},{"$f":"N10+Q10+T10+W10","v":934},{"$f":"IF(F10>0,ROUND(E10/F10,0),0)","v":1112},null,1,"ABINGTON",null,0,883306,893,0,33884,13,0,121877,28,0,0,0,null,{"$f":"VALUE(I10)","v":1},{"$f":"VLOOKUP(Y10,transp_rate,3)","v":0},{"$f":"VLOOKUP(Y10,transp_rate,4)","v":1039067},{"$f":"VLOOKUP(Y10,transp_rate,5)","v":1039067},{"$f":"VLOOKUP(Y10,transp_rate,6)","v":934},{"$f":"VLOOKUP(Y10,transp_rate,7)","v":1112},null,null,null,1,"ABINGTON",null,null,217.08152173913044,214.41661216481361,283.6208897485493,258,553,1084,960,1221,938,907,1081,462,627,661,840,832,691,822,891,910,646,1088,1112,{"$f":"G10","v":1112},null,null,{"$f":"BI10-BG10","v":24}]
[2,"ACTON",0,0,0,0,0,null,2,"ACTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0,0,0,0,0,null,null,null,2,"ACTON",null,null,208.84654300168634,197.8233685033216,219.83507223113963,224,251,449,355,356,356,397,437,418,482,513,494,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},null,null,{"$f":"BI11-BG11","v":0}]
[3,"ACUSHNET",0,777384,777384,939,828,null,3,"ACUSHNET",null,0,673168,933,0,17369,1,0,86847,5,0,0,0,null,3,0,777384,777384,939,828,null,null,null,3,"ACUSHNET",null,null,257.19698009608783,293.90877192982458,293.52285318559558,291,368,674,677,697,705,729,813,742,751,661,748,768,815,774,979,888,665,1171,828,828,null,null,-343]
[4,"ADAMS",0,0,0,0,0,null,4,"ADAMS",null,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,null,null,null,4,"ADAMS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[5,"AGAWAM",0,2013090,2013090,2699,746,null,5,"AGAWAM",null,0,1034938,2538,0,382755,63,0,595397,98,0,0,0,null,5,0,2013090,2013090,2699,746,null,null,null,5,"AGAWAM",null,null,147.87275933000294,158.87446504992866,154.79648027249505,176,182,482,355,369,403,359,504,366,499,514,554,584,627,625,665,706,709,1091,746,746,null,null,-345]
[6,"ALFORD",0,0,0,0,0,null,6,"ALFORD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,null,null,null,6,"ALFORD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[7,"AMESBURY",0,949292,949292,765,1241,null,7,"AMESBURY",null,0,600561,685,0,43591,10,0,305140,70,0,0,0,null,7,0,949292,949292,765,1241,null,null,null,7,"AMESBURY",null,null,227.27288040426726,342.1347233360064,322.90758827948912,342,309,727,436,427,360,347,1279,483,439,440,0,0,677,705,760,740,820,1010,1241,1241,null,null,231]
[8,"AMHERST",96706,751946,655240,937,699,null,8,"AMHERST",null,77569,559658,873,9102,70894,23,10035,121394,41,0,0,0,null,8,96706,751946,655240,937,699,null,null,null,8,"AMHERST",null,null,null,null,0,0,0,1423,753,923,1378,270,309,384,518,505,520,512,500,526,564,588,413,387,699,699,null,null,312]
[9,"ANDOVER",0,4235198,4235198,3691,1147,null,9,"ANDOVER",null,0,2277211,3583,0,398849,22,0,1559138,86,0,0,0,null,9,0,4235198,4235198,3691,1147,null,null,null,9,"ANDOVER",null,null,190.70667536420962,198.05264266161296,216.46744930629669,233,267,553,386,379,359,258,322,370,382,586,465,512,494,602,549,627,594,614,1147,1147,null,null,533]
[10,"ARLINGTON",0,1030631,1030631,337,3058,null,10,"ARLINGTON",null,0,395026,260,0,165092,20,0,470513,57,0,0,0,null,10,0,1030631,1030631,337,3058,null,null,null,10,"ARLINGTON",null,null,184.90666666666667,259.81889763779526,278.40855106888358,183,325,1241,831,2507,2986,2836,2125,2359,2710,3261,6274,2949,4990,4488,5461,2844,2533,5080,3058,3058,null,null,-2022]
[11,"ASHBURNHAM",0,0,0,0,0,null,11,"ASHBURNHAM",null,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,null,null,null,11,"ASHBURNHAM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[12,"ASHBY",0,0,0,0,0,null,12,"ASHBY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,null,null,null,12,"ASHBY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[13,"ASHFIELD",0,0,0,0,0,null,13,"ASHFIELD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,null,null,null,13,"ASHFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[14,"ASHLAND",0,1665201,1665201,1718,969,null,14,"ASHLAND",null,0,1290898,1673,0,115637,36,0,258666,9,0,0,0,null,14,0,1665201,1665201,1718,969,null,null,null,14,"ASHLAND",null,null,231.93346476096599,241.11811722912967,249.5017793594306,256,265,326,602,625,822,341,370,428,488,459,475,517,561,571,676,749,611,1079,969,969,null,null,-110]
[15,"ATHOL",0,0,0,0,0,null,15,"ATHOL",null,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,null,null,null,15,"ATHOL",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[16,"ATTLEBORO",0,2325700,2325700,2614,890,null,16,"ATTLEBORO",null,0,1060985,2343,0,362061,117,0,902654,154,0,0,0,null,16,0,2325700,2325700,2614,890,null,null,null,16,"ATTLEBORO",null,null,396.64511424404475,273.08916194076875,309.1163963963964,327,280,434,403,425,492,544,572,493,407,536,454,724,782,764,489,741,674,841,890,890,null,null,49]
[17,"AUBURN",0,1056924,1056924,1624,651,null,17,"AUBURN",null,0,702930,1561,0,113494,13,0,240500,50,0,0,0,null,17,0,1056924,1056924,1624,651,null,null,null,17,"AUBURN",null,null,133.24231738035263,173.68825301204819,163.05818540433924,158,154,235,269,331,479,499,633,520,436,503,420,443,462,503,466,572,553,799,651,651,null,null,-148]
[18,"AVON",0,183835,183835,329,559,null,18,"AVON",null,0,180835,327,0,0,0,0,3000,2,0,0,0,null,18,0,183835,183835,329,559,null,null,null,18,"AVON",null,null,1032.037037037037,905.11363636363637,795.97029702970292,871,794,1291,875,1117,919,446,299,315,504,342,523,357,374,350,305,311,335,643,559,559,null,null,-84]
[19,"AYER",0,0,0,0,0,null,19,"AYER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,null,null,null,19,"AYER",null,null,136.37647058823529,208,222.75196850393701,274,292,406,403,312,407,540,512,8319,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[20,"BARNSTABLE",0,3920648,3920648,3357,1168,null,20,"BARNSTABLE",null,0,2808980,3176,0,461224,75,0,650444,106,0,0,0,null,20,0,3920648,3920648,3357,1168,null,null,null,20,"BARNSTABLE",null,null,478.81077891424076,413.52611657834973,343.85424242424244,376,417,519,593,625,626,641,734,806,824,787,768,819,886,874,1058,1070,928,1773,1168,1168,null,null,-605]
[21,"BARRE",0,0,0,0,0,null,21,"BARRE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0,0,0,0,0,null,null,null,21,"BARRE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[22,"BECKET",0,0,0,0,0,null,22,"BECKET",null,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0,0,0,0,0,null,null,null,22,"BECKET",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[23,"BEDFORD",0,1522630,1522630,2605,585,null,23,"BEDFORD",null,0,1266385,2560,0,65425,21,0,190820,24,0,0,0,null,23,0,1522630,1522630,2605,585,null,null,null,23,"BEDFORD",null,null,200.77051526717557,214.32655826558266,214.72879818594103,218,228,509,442,602,600,606,612,409,700,481,457,467,683,623,505,558,526,553,585,585,null,null,32]
[24,"BELCHERTOWN",0,2307463,2307463,776,2974,null,24,"BELCHERTOWN",null,0,1608932,717,0,284148,24,0,414383,35,0,0,0,null,24,0,2307463,2307463,776,2974,null,null,null,24,"BELCHERTOWN",null,null,280.76038062283737,287.07738867271939,281.88161209068011,273,219,467,330,475,481,446,389,574,471,505,518,679,700,694,771,948,0,1460,2974,2974,null,null,1514]
[25,"BELLINGHAM",0,2043130,2043130,1392,1468,null,25,"BELLINGHAM",null,0,1271993,1318,0,219256,22,0,551881,52,0,0,0,null,25,0,2043130,2043130,1392,1468,null,null,null,25,"BELLINGHAM",null,null,342.32481751824815,366.73496076721881,394.22033158813264,381,466,619,594,609,647,538,753,740,726,804,810,878,1024,1080,988,1207,1347,1622,1468,1468,null,null,-154]
[26,"BELMONT",0,1200100,1200100,708,1695,null,26,"BELMONT",null,0,551000,633,0,151805,32,0,466304,41,0,30991,2,null,26,0,1200100,1200100,708,1695,null,null,null,26,"BELMONT",null,null,134.47302383939774,307.29177057356611,162.87514863258025,146,169,823,323,380,380,399,685,580,676,639,736,942,1115,1090,1179,1178,1464,2067,1695,1695,null,null,-372]
[27,"BERKLEY",0,497347,497347,684,727,null,27,"BERKLEY",null,0,373325,671,0,16728,3,0,107294,10,0,0,0,null,27,0,497347,497347,684,727,null,null,null,27,"BERKLEY",null,null,240.05733082706766,241.23752310536045,300.11792014856081,330,323,378,396,390,414,400,455,458,495,486,572,529,523,548,592,632,585,635,727,727,null,null,92]
[28,"BERLIN",0,0,0,0,0,null,28,"BERLIN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0,0,0,0,0,null,null,null,28,"BERLIN",null,null,162.08482142857142,181.3649289099526,162.33195020746888,225,216,369,391,386,461,319,414,440,378,391,587,613,702,446,696,794,0,0,0,0,null,null,0]
[29,"BERNARDSTON",0,0,0,0,0,null,29,"BERNARDSTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0,0,0,0,0,null,null,null,29,"BERNARDSTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[30,"BEVERLY",95540,1567483,1471943,1525,965,null,30,"BEVERLY",null,0,620468,1322,95540,367859,61,0,579156,142,0,0,0,null,30,95540,1567483,1471943,1525,965,null,null,null,30,"BEVERLY",null,null,305.0909816440543,489.54714475431609,352.62077702702703,375,376,694,6802,908,937,628,797,737,744,709,696,689,719,692,730,743,815,1613,965,965,null,null,-648]
[31,"BILLERICA",0,3373032,3373032,2682,1258,null,31,"BILLERICA",null,0,1981499,2305,0,228846,62,0,1151614,312,0,11073,3,null,31,0,3373032,3373032,2682,1258,null,null,null,31,"BILLERICA",null,null,202.27450580802935,216.93101279094151,210.64990403071016,194,247,465,280,364,382,358,500,482,719,727,698,721,736,893,929,1008,845,1147,1258,1258,null,null,111]
[32,"BLACKSTONE",0,0,0,0,0,null,32,"BLACKSTONE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,32,0,0,0,0,0,null,null,null,32,"BLACKSTONE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[33,"BLANDFORD",0,0,0,0,0,null,33,"BLANDFORD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,33,0,0,0,0,0,null,null,null,33,"BLANDFORD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[34,"BOLTON",0,0,0,0,0,null,34,"BOLTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,34,0,0,0,0,0,null,null,null,34,"BOLTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[35,"BOSTON",3190316.313268594,86771925,83581608.686731413,35594,2348,null,35,"BOSTON",null,1795187,47398883,26625,136169.09703806901,3842576,875,1254945.0992414099,35434789,8088,4015.1169891149202,95677,6,null,35,3190316.313268594,86771925,83581608.686731413,35594,2348,null,null,null,35,"BOSTON","Y",377.54313362157711,372.29644752960394,411.81868811881191,419.84676354029062,311,398,2356,2183,1210,1312,1092,1373,1326,1461,1403,1758,1620,1866,1554,1631,1881,1882,2020,2348,2348,null,null,328]
[36,"BOURNE",0,1780229,1780229,1254,1420,null,36,"BOURNE",null,0,1308859,1191,0,149641,20,0,321729,43,0,0,0,null,36,0,1780229,1780229,1254,1420,null,null,null,36,"BOURNE",null,null,302.94989473684211,326.48664806695894,321.38953942232632,368,408,632,599,599,561,556,678,679,742,657,685,804,783,888,984,1062,1163,1918,1420,1420,null,null,-498]
[37,"BOXBOROUGH",0,0,0,0,0,null,37,"BOXBOROUGH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,37,0,0,0,0,0,null,null,null,37,"BOXBOROUGH",null,null,358,322.45760000000001,369.96805111821084,388,0,608,547,578,562,463,953,866,796,746,712,0,0,0,0,0,0,0,0,0,null,null,0]
[38,"BOXFORD",0,443367,443367,602,736,null,38,"BOXFORD",null,0,408740,600,0,0,0,0,34627,2,0,0,0,null,38,0,443367,443367,602,736,null,null,null,38,"BOXFORD",null,null,356.42400881057267,404.08371559633025,419.75028901734106,423,433,475,673,617,446,269,447,477,489,516,499,517,529,594,616,537,656,580,736,736,null,null,156]
[39,"BOYLSTON",0,0,0,0,0,null,39,"BOYLSTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,39,0,0,0,0,0,null,null,null,39,"BOYLSTON",null,null,285.39267015706804,237.09424083769633,261.46341463414632,263,264,480,456,464,545,403,0,408,383,341,636,599,425,524,583,501,0,0,0,0,null,null,0]
[40,"BRAINTREE",0,3373526,3373526,3371,1001,null,40,"BRAINTREE",null,0,1618155,2112,0,177071,127,0,1578300,1132,0,0,0,null,40,0,3373526,3373526,3371,1001,null,null,null,40,"BRAINTREE",null,null,288.65028453181583,287.71083767155704,263.7719528178244,376,333,628,685,659,674,636,602,650,671,747,788,732,732,721,754,824,820,1742,1001,1001,null,null,-741]
[41,"BREWSTER",0,313533,313533,437,717,null,41,"BREWSTER",null,0,207798,422,0,37794,6,0,67941,9,0,0,0,null,41,0,313533,313533,437,717,null,null,null,41,"BREWSTER",null,null,148.97492625368733,186.17591125198098,197.91077441077442,188,202,318,361,501,453,429,497,610,642,721,617,658,638,783,831,604,728,715,717,717,null,null,2]
[42,"BRIDGEWATER",0,0,0,0,0,null,42,"BRIDGEWATER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,42,0,0,0,0,0,null,null,null,42,"BRIDGEWATER",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[43,"BRIMFIELD",0,209806,209806,288,728,null,43,"BRIMFIELD",null,0,194860,286,0,7473,1,0,7473,1,0,0,0,null,43,0,209806,209806,288,728,null,null,null,43,"BRIMFIELD",null,null,381.54285714285714,424.36482084690556,433.61290322580646,413,489,706,638,629,715,610,660,624,701,851,726,959,980,931,792,789,566,652,728,728,null,null,76]
[44,"BROCKTON",0,8043623,8043623,7886,1020,null,44,"BROCKTON",null,0,7024621,6762,0,23741,2,0,995261,1122,0,0,0,null,44,0,8043623,8043623,7886,1020,null,null,null,44,"BROCKTON",null,null,289.8626198083067,328.18184249231183,346.83105443071258,373,311,623,653,724,820,559,0,734,562,451,601,612,683,932,1014,963,869,422,1020,1020,null,null,598]
[45,"BROOKFIELD",0,158091,158091,258,613,null,45,"BROOKFIELD",null,0,150300,256,0,0,0,0,7791,2,0,0,0,null,45,0,158091,158091,258,613,null,null,null,45,"BROOKFIELD",null,null,233.80446927374302,320.38834951456312,341.27586206896552,432,576,1226,666,750,680,473,767,821,579,688,722,756,1031,582,621,611,587,668,613,613,null,null,-55]
[46,"BROOKLINE",0,1780961,1780961,239,7452,null,46,"BROOKLINE",null,0,596586,194,0,0,0,0,1184375,45,0,0,0,null,46,0,1780961,1780961,239,7452,null,null,null,46,"BROOKLINE",null,null,702.14563106796118,699.61666666666667,1632.0192307692307,2152,2644,2856,2437,2801,3085,3330,4690,2795,2394,2458,7402,7558,4235,2682,2140,2808,6449,7553,7452,7452,null,null,-101]
[47,"BUCKLAND",0,0,0,0,0,null,47,"BUCKLAND",null,0,0,0,0,0,0,0,0,0,0,0,0,null,47,0,0,0,0,0,null,null,null,47,"BUCKLAND",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[48,"BURLINGTON",0,1583145,1583145,4025,393,null,48,"BURLINGTON",null,0,1163976,3440,0,0,0,0,419169,585,0,0,0,null,48,0,1583145,1583145,4025,393,null,null,null,48,"BURLINGTON",null,null,251.8018638573744,222.05372616984403,164.67819013726486,0,163,383,250,332,344,372,340,399,431,405,477,516,516,534,436,425,399,387,393,393,null,null,6]
[49,"CAMBRIDGE",0,7063526,7063526,2662,2653,null,49,"CAMBRIDGE",null,0,4478861,2406,0,627368,59,0,1957297,197,0,0,0,null,49,0,7063526,7063526,2662,2653,null,null,null,49,"CAMBRIDGE",null,null,null,null,0,0,0,5979,1208,517,1634,2090,2055,1633,1178,1346,1226,1378,1573,1603,2192,2232,2177,1715,2653,2653,null,null,938]
[50,"CANTON",0,1757849,1757849,2091,841,null,50,"CANTON",null,0,1262260,2015,0,52167,8,0,443422,68,0,0,0,null,50,0,1757849,1757849,2091,841,null,null,null,50,"CANTON",null,null,249.45868033311979,247.78365667254556,257.48846836191603,291,271,488,346,518,766,418,403,337,296,315,529,473,588,686,794,827,1063,1081,841,841,null,null,-240]
[51,"CARLISLE",0,394346,394346,589,670,null,51,"CARLISLE",null,0,394346,589,0,0,0,0,0,0,0,0,0,null,51,0,394346,394346,589,670,null,null,null,51,"CARLISLE",null,null,375.86709677419356,467.93719211822662,416.16174734356554,354,395,528,447,537,507,429,467,484,486,556,586,592,582,551,555,589,664,751,670,670,null,null,-81]
[52,"CARVER",88482,998839,910357,1191,764,null,52,"CARVER",null,31578,459403,1145,0,178327,17,56904,319150,25,0,41959,4,null,52,88482,998839,910357,1191,764,null,null,null,52,"CARVER",null,null,181.32828282828282,168.47214611872147,191.22615803814713,184,207,423,312,322,466,270,293,311,330,326,456,560,432,590,579,590,513,899,764,764,null,null,-135]
[53,"CHARLEMONT",0,0,0,0,0,null,53,"CHARLEMONT",null,0,0,0,0,0,0,0,0,0,0,0,0,null,53,0,0,0,0,0,null,null,null,53,"CHARLEMONT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[54,"CHARLTON",0,0,0,0,0,null,54,"CHARLTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,54,0,0,0,0,0,null,null,null,54,"CHARLTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[55,"CHATHAM",0,0,0,0,0,null,55,"CHATHAM",null,0,0,0,0,0,0,0,0,0,0,0,0,null,55,0,0,0,0,0,null,null,null,55,"CHATHAM",null,null,285.09548611111109,265.20887245841033,261.6832,282,183,259,345,365,374,411,408,444,2999,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[56,"CHELMSFORD",0,2950757,2950757,3460,853,null,56,"CHELMSFORD",null,0,2052894,3322,0,299288,46,0,598575,92,0,0,0,null,56,0,2950757,2950757,3460,853,null,null,null,56,"CHELMSFORD",null,null,205.30870370370371,208.97639484978541,218.84810354125472,254,253,507,337,346,370,457,392,440,434,495,506,435,456,521,647,675,543,1242,853,853,null,null,-389]
[57,"CHELSEA",0,2124687,2124687,1283,1656,null,57,"CHELSEA",null,0,1096116,1045,0,378382,101,0,650189,137,0,0,0,null,57,0,2124687,2124687,1283,1656,null,null,null,57,"CHELSEA",null,null,355.20460358056266,340.86198691255203,419.29752650176681,377,462,1316,669,820,799,920,793,1023,1157,1088,1084,1196,1219,1504,1193,1244,952,752,1656,1656,null,null,904]
[58,"CHESHIRE",0,0,0,0,0,null,58,"CHESHIRE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,58,0,0,0,0,0,null,null,null,58,"CHESHIRE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5504,0,0,null,null,-5504]
[59,"CHESTER",0,0,0,0,0,null,59,"CHESTER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,59,0,0,0,0,0,null,null,null,59,"CHESTER",null,null,null,null,0,0,0,0,2964,1891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[60,"CHESTERFIELD",0,0,0,0,0,null,60,"CHESTERFIELD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,60,0,0,0,0,0,null,null,null,60,"CHESTERFIELD",null,null,null,null,981.81818181818187,0,0,981,1212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[61,"CHICOPEE",0,7005919,7005919,2802,2500,null,61,"CHICOPEE",null,0,3244857,2363,0,597989,356,0,3163073,83,0,0,0,null,61,0,7005919,7005919,2802,2500,null,null,null,61,"CHICOPEE","Y",null,429.35064935064935,481.81818181818181,675.49964387464388,845,569,854,914,1174,1425,1436,1780,1812,1273,1383,1510,1513,1617,2020,1937,1887,1712,3255,2500,2500,null,null,-755]
[62,"CHILMARK",0,0,0,0,0,null,62,"CHILMARK",null,0,0,0,0,0,0,0,0,0,0,0,0,null,62,0,0,0,0,0,null,null,null,62,"CHILMARK",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[63,"CLARKSBURG",0,164437,164437,156,1054,null,63,"CLARKSBURG",null,0,151210,154,0,0,0,0,13227,2,0,0,0,null,63,0,164437,164437,156,1054,null,null,null,63,"CLARKSBURG",null,null,358.55518394648828,364.65306122448982,388.43478260869563,424,423,549,581,628,701,758,741,589,777,844,850,923,684,661,839,838,616,0,1054,1054,null,null,1054]
[64,"CLINTON",0,980300,980300,1550,632,null,64,"CLINTON",null,0,701395,1498,0,95415,15,0,183490,37,0,0,0,null,64,0,980300,980300,1550,632,null,null,null,64,"CLINTON",null,null,229.551649928264,275.71713147410361,265.80201342281879,195,181,346,213,227,277,229,0,265,441,365,344,439,475,551,563,655,448,1091,632,632,null,null,-459]
[65,"COHASSET",{"$f":"L74+O74+R74+U74","v":0},268104,{"$f":"D74-C74","v":268104},{"$f":"N74+Q74+T74+W74","v":759},{"$f":"IF(F74>0,ROUND(E74/F74,0),0)","v":353},null,65,"COHASSET",null,0,234624,753,0,0,0,0,33480,6,0,0,0,null,{"$f":"VALUE(I74)","v":65},{"$f":"VLOOKUP(Y74,transp_rate,3)","v":0},{"$f":"VLOOKUP(Y74,transp_rate,4)","v":268104},{"$f":"VLOOKUP(Y74,transp_rate,5)","v":268104},{"$f":"VLOOKUP(Y74,transp_rate,6)","v":759},{"$f":"VLOOKUP(Y74,transp_rate,7)","v":353},null,null,null,65,"COHASSET",null,null,127.46441947565543,217.74724264705881,268.85629629629631,382,442,313,283,335,401,496,461,283,355,416,364,353,210,485,210,371,426,628,353,353,null,null,-275]
[66,"COLRAIN",0,0,0,0,0,null,66,"COLRAIN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,66,0,0,0,0,0,null,null,null,66,"COLRAIN",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"G75","v":0},null,null,{"$f":"BI75-BG75","v":0}]
[67,"CONCORD",183489,1915214,1731725,1915,904,null,67,"CONCORD",null,183489,1481348,1893,0,0,0,0,433866,22,0,0,0,null,67,183489,1915214,1731725,1915,904,null,null,null,67,"CONCORD",null,null,268.67616875712656,355.14672364672367,321.12586098935503,368,344,638,519,487,555,539,474,569,591,662,528,719,678,690,763,744,740,1176,904,904,null,null,-272]
[68,"CONWAY",0,91245,91245,79,1155,null,68,"CONWAY",null,0,77456,72,0,0,0,0,13789,7,0,0,0,null,68,0,91245,91245,79,1155,null,null,null,68,"CONWAY",null,null,381.93103448275861,375.2837837837838,391.68794326241135,431,458,787,676,743,537,330,475,443,494,497,500,525,705,694,1159,954,1088,886,1155,1155,null,null,269]
[69,"CUMMINGTON",0,0,0,0,0,null,69,"CUMMINGTON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0,0,0,0,0,null,null,null,69,"CUMMINGTON",null,null,null,null,0,0,0,0,0,0,0,0,0,625,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[70,"DALTON",0,0,0,0,0,null,70,"DALTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,70,0,0,0,0,0,null,null,null,70,"DALTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[71,"DANVERS",39725,1241144,1201419,1016,1182,null,71,"DANVERS",null,39725,697395,928,0,119342,19,0,424407,69,0,0,0,null,71,39725,1241144,1201419,1016,1182,null,null,null,71,"DANVERS",null,null,141.22936824132043,139.9562874251497,232.35421500386698,242,336,657,362,184,177,510,559,706,859,881,851,913,965,849,838,872,911,1585,1182,1182,null,null,-403]
[72,"DARTMOUTH",0,2764521,2764521,2813,983,null,72,"DARTMOUTH",null,0,2240031,2754,0,179714,21,0,344776,38,0,0,0,null,72,0,2764521,2764521,2813,983,null,null,null,72,"DARTMOUTH",null,null,276.87,284.93113612004288,304.43310598111225,373,370,515,528,505,394,308,544,493,459,461,463,470,589,572,595,795,635,651,983,983,null,null,332]
[73,"DEDHAM",0,1274175,1274175,981,1299,null,73,"DEDHAM",null,0,683159,889,0,70322,21,0,520694,71,0,0,0,null,73,0,1274175,1274175,981,1299,null,null,null,73,"DEDHAM",null,null,338.7051094890511,408.8167808219178,381.63763066202091,238,377,1112,803,844,595,1001,827,778,1044,1159,1226,1419,1304,1036,1140,1365,1043,1459,1299,1299,null,null,-160]
[74,"DEERFIELD",0,159419,159419,267,597,null,74,"DEERFIELD",null,0,80529,250,0,78890,17,0,0,0,0,0,0,null,74,0,159419,159419,267,597,null,null,null,74,"DEERFIELD",null,null,254.03225806451613,273.93939393939394,303.3125,329,301,696,547,571,556,355,419,387,447,457,555,707,1155,904,917,943,509,537,597,597,null,null,60]
[75,"DENNIS",0,0,0,0,0,null,75,"DENNIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,0,0,0,0,0,null,null,null,75,"DENNIS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[76,"DIGHTON",0,0,0,0,0,null,76,"DIGHTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,76,0,0,0,0,0,null,null,null,76,"DIGHTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[77,"DOUGLAS",0,1268844,1268844,699,1815,null,77,"DOUGLAS",null,0,955325,674,0,37622,3,0,275897,22,0,0,0,null,77,0,1268844,1268844,699,1815,null,null,null,77,"DOUGLAS",null,null,315.99661399548535,359.26410835214449,354.90850869167429,318,330,386,339,181,449,338,0,452,422,545,461,506,593,897,1282,1307,1044,1722,1815,1815,null,null,93]
[78,"DOVER",0,295922,295922,481,615,null,78,"DOVER",null,0,267660,479,0,0,0,0,28262,2,0,0,0,null,78,0,295922,295922,481,615,null,null,null,78,"DOVER",null,null,213.78086956521739,244.36173913043478,210.28082191780823,260,264,554,408,442,507,467,527,712,718,649,799,476,968,423,437,447,372,520,615,615,null,null,95]
[79,"DRACUT",0,2115178,2115178,2410,878,null,79,"DRACUT",null,0,1448172,2304,0,129878,21,0,513329,83,0,23799,2,null,79,0,2115178,2115178,2410,878,null,null,null,79,"DRACUT",null,null,231.59482220835932,222.2771855010661,254.93000573723467,254,239,501,502,528,637,446,0,400,425,545,320,631,756,727,721,751,594,1253,878,878,null,null,-375]
[80,"DUDLEY",0,0,0,0,0,null,80,"DUDLEY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,80,0,0,0,0,0,null,null,null,80,"DUDLEY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[81,"DUNSTABLE",0,0,0,0,0,null,81,"DUNSTABLE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,81,0,0,0,0,0,null,null,null,81,"DUNSTABLE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[82,"DUXBURY",0,1893861,1893861,1952,970,null,82,"DUXBURY",null,0,1649847,1931,0,23239,2,0,220775,19,0,0,0,null,82,0,1893861,1893861,1952,970,null,null,null,82,"DUXBURY",null,null,304.28468792096993,305.47697077059343,474.29701414353065,249,279,4,421,478,475,483,545,527,521,508,554,609,619,669,824,797,663,849,970,970,null,null,121]
[83,"EAST BRIDGEWATER",0,1162085,1162085,1411,824,null,83,"EAST BRIDGEWATER",null,0,936000,1377,0,106537,11,0,119548,23,0,0,0,null,83,0,1162085,1162085,1411,824,null,null,null,83,"EAST BRIDGEWATER",null,null,191.0190114068441,219.80717488789239,223.043254376931,310,229,386,330,340,359,420,943,1222,1098,1081,1209,1205,1369,1213,1294,915,597,1087,824,824,null,null,-263]
[84,"EAST BROOKFIELD",0,0,0,0,0,null,84,"EAST BROOKFIELD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,84,0,0,0,0,0,null,null,null,84,"EAST BROOKFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7200,0,0,0,0,null,null,0]
[85,"EASTHAM",0,145322,145322,226,643,null,85,"EASTHAM",null,0,92044,216,0,26639,5,0,26639,5,0,0,0,null,85,0,145322,145322,226,643,null,null,null,85,"EASTHAM",null,null,196.37223974763407,249.40701754385964,258.25283018867924,257,289,442,514,674,499,520,600,647,707,724,487,683,810,831,777,873,829,812,643,643,null,null,-169]
[86,"EASTHAMPTON",0,707163,707163,584,1211,null,86,"EASTHAMPTON",null,0,419572,542,0,93521,15,0,194070,27,0,0,0,null,86,0,707163,707163,584,1211,null,null,null,86,"EASTHAMPTON",null,null,207.44645441389292,220.44126738794435,186.03105968331303,222,202,367,188,472,555,545,511,1008,932,587,666,1033,715,895,892,819,662,803,1211,1211,null,null,408]
[87,"EAST LONGMEADOW",0,1230981,1230981,1309,940,null,87,"EAST LONGMEADOW",null,0,407993,1230,0,215325,20,0,607663,59,0,0,0,null,87,0,1230981,1230981,1309,940,null,null,null,87,"EAST LONGMEADOW",null,null,180.11909090909091,196.14098073555166,196.14098073555166,193,179,607,317,1341,525,482,544,497,566,635,710,688,657,650,505,823,1009,1909,940,940,null,null,-969]
[88,"EASTON",0,1713541,1713541,2675,641,null,88,"EASTON",null,0,1369350,2638,0,82270,9,0,261921,28,0,0,0,null,88,0,1713541,1713541,2675,641,null,null,null,88,"EASTON",null,null,166.51532125205929,173.8350379412735,172.3989163562479,167,212,345,246,299,303,262,396,426,361,391,478,506,570,588,492,553,415,904,641,641,null,null,-263]
[89,"EDGARTOWN",0,240074,240074,360,667,null,89,"EDGARTOWN",null,0,137238,346,0,29382,4,0,73454,10,0,0,0,null,89,0,240074,240074,360,667,null,null,null,89,"EDGARTOWN",null,null,227.45217391304348,178.60931899641577,174.93478260869566,194,225,251,246,301,379,363,415,376,373,402,417,477,450,488,592,631,460,630,667,667,null,null,37]
[90,"EGREMONT",0,0,0,0,0,null,90,"EGREMONT",null,0,0,0,0,0,0,0,0,0,0,0,0,null,90,0,0,0,0,0,null,null,null,90,"EGREMONT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[91,"ERVING",0,266621,266621,133,2005,null,91,"ERVING",null,0,266621,133,0,0,0,0,0,0,0,0,0,null,91,0,266621,266621,133,2005,null,null,null,91,"ERVING",null,null,434.98648648648651,392.37698412698415,448.90295358649792,433,548,736,626,575,2277,708,1459,799,797,810,787,941,1338,1469,1874,974,955,1463,2005,2005,null,null,542]
[92,"ESSEX",0,0,0,0,0,null,92,"ESSEX",null,0,0,0,0,0,0,0,0,0,0,0,0,null,92,0,0,0,0,0,null,null,null,92,"ESSEX",null,null,382.96296296296299,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[93,"EVERETT",0,1823764,1823764,295,6182,null,93,"EVERETT",null,0,0,0,0,276150,97,0,1547614,198,0,0,0,null,93,0,1823764,1823764,295,6182,null,null,null,93,"EVERETT",null,null,null,null,0,0,0,5175,2617,2517,3610,2620,3543,3313,3099,3901,3945,3487,3572,4767,5285,6425,3375,2648,6182,6182,null,null,3534]
[94,"FAIRHAVEN",0,1174551,1174551,892,1317,null,94,"FAIRHAVEN",null,0,635552,850,0,123972,8,0,415027,34,0,0,0,null,94,0,1174551,1174551,892,1317,null,null,null,94,"FAIRHAVEN",null,null,250.14136125654451,235.74102964118563,268.65501519756839,0,215,1064,753,1064,759,563,661,490,606,561,718,720,626,517,833,1174,876,1133,1317,1317,null,null,184]
[95,"FALL RIVER",0,7859213,7859213,2709,2901,null,95,"FALL RIVER",null,0,2837411,1671,0,744096,155,0,4277706,883,0,0,0,null,95,0,7859213,7859213,2709,2901,null,null,null,95,"FALL RIVER",null,null,601.64244186046517,448.52571428571429,787.03357314148684,597,589,1662,1024,1827,1811,687,1091,2048,2054,2254,2337,2558,3222,2976,2798,2939,1913,2441,2901,2901,null,null,460]
[96,"FALMOUTH",0,3169351,3169351,2425,1307,null,96,"FALMOUTH",null,0,2310569,2284,0,493343,81,0,365439,60,0,0,0,null,96,0,3169351,3169351,2425,1307,null,null,null,96,"FALMOUTH",null,null,251.41228719467063,258.28394473558836,288.19238630556976,306,294,472,474,470,535,470,611,651,672,640,705,751,709,771,1101,1030,1058,898,1307,1307,null,null,409]
[97,"FITCHBURG",0,4410698,4410698,2968,1486,null,97,"FITCHBURG",null,0,2413029,2522,0,390754,81,0,1606915,365,0,0,0,null,97,0,4410698,4410698,2968,1486,null,null,null,97,"FITCHBURG",null,null,176.23300970873785,434.0737623762376,206.69257380073802,274,240,732,0,460,392,532,730,1132,1264,1038,1315,902,1154,1000,1226,926,917,1116,1486,1486,null,null,370]
[98,"FLORIDA",0,105143,105143,33,3186,null,98,"FLORIDA",null,0,105143,33,0,0,0,0,0,0,0,0,0,null,98,0,105143,105143,33,3186,null,null,null,98,"FLORIDA",null,null,713.60330578512401,659.12977099236639,792.16513761467888,771,842,911,1004,1283,1212,1410,1493,1426,1419,1381,1602,1745,1412,1453,1564,1369,1143,1320,3186,3186,null,null,1866]
[99,"FOXBOROUGH",63964.200000000004,1599215,1535250.8,1911,803,null,99,"FOXBOROUGH",null,0,1169017,1854,28054.47,188683,25,35909.730000000003,241515,32,0,0,0,null,99,63964.200000000004,1599215,1535250.8,1911,803,null,null,null,99,"FOXBOROUGH",null,205.01313694267515,241.81640260950607,188.95019427764041,194.86061870003476,181,238,379,415,379,385,390,397,445,455,392,448,460,484,452,519,542,628,748,803,803,null,null,55]
[100,"FRAMINGHAM",0,6311440,6311440,9246,683,null,100,"FRAMINGHAM",null,0,5103240,6307,0,126177,307,0,1081201,2630,0,822,2,null,100,0,6311440,6311440,9246,683,null,null,null,100,"FRAMINGHAM",null,null,327.17887999999999,300.33017190278599,424.19911858974359,501,503,532,388,452,614,832,0,1286,1382,621,651,1119,912,997,1107,955,828,905,683,683,null,null,-222]
[101,"FRANKLIN",20445,1692436,1671991,2135,783,null,101,"FRANKLIN",null,0,999293,2008,3564,54536,19,16881,638607,108,0,0,0,null,101,20445,1692436,1671991,2135,783,null,null,null,101,"FRANKLIN",null,null,195.34017341040462,218.29162717219589,266.0688311688312,456,701,392,365,490,482,304,527,529,463,426,499,533,563,497,381,478,575,909,783,783,null,null,-126]
[102,"FREETOWN",0,0,0,0,0,null,102,"FREETOWN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,102,0,0,0,0,0,null,null,null,102,"FREETOWN",null,null,334.93304535637151,324.42259414225941,420.14056224899599,351,387,821,570,525,698,842,933,647,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[103,"GARDNER",0,679160,679160,1774,383,null,103,"GARDNER",null,0,408970,1633,0,102200,57,0,167990,84,0,0,0,null,103,0,679160,679160,1774,383,null,null,null,103,"GARDNER",null,null,226.39941176470589,250.49303370786518,249.87427031881455,233,218,543,613,543,513,962,971,976,825,879,843,583,516,511,548,603,516,721,383,383,null,null,-338]
[104,"AQUINNAH",0,0,0,0,0,null,104,"AQUINNAH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,104,0,0,0,0,0,null,null,null,104,"GAY HEAD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[105,"GEORGETOWN",0,440267,440267,783,562,null,105,"GEORGETOWN",null,0,348441,777,0,0,0,0,91826,6,0,0,0,null,105,0,440267,440267,783,562,null,null,null,105,"GEORGETOWN",null,null,230.38200589970501,232.34084084084085,110.86206896551724,79,230,328,199,376,0,340,212,197,378,380,382,422,493,531,549,508,512,811,562,562,null,null,-249]
[106,"GILL",0,0,0,0,0,null,106,"GILL",null,0,0,0,0,0,0,0,0,0,0,0,0,null,106,0,0,0,0,0,null,null,null,106,"GILL",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[107,"GLOUCESTER",0,1852219,1852219,1292,1434,null,107,"GLOUCESTER",null,0,843556,1012,0,0,0,0,1008663,280,0,0,0,null,107,0,1852219,1852219,1292,1434,null,null,null,107,"GLOUCESTER",null,null,228.55187074829931,210.42556842556843,222.66506717850288,228,257,589,406,562,714,439,0,446,618,698,718,741,697,766,838,1020,889,1567,1434,1434,null,null,-133]
[108,"GOSHEN",0,0,0,0,0,null,108,"GOSHEN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,108,0,0,0,0,0,null,null,null,108,"GOSHEN",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[109,"GOSNOLD",0,400,400,1,400,null,109,"GOSNOLD",null,0,400,1,0,0,0,0,0,0,0,0,0,null,109,0,400,400,1,400,null,null,null,109,"GOSNOLD",null,null,500,475,477.6,400,400,320,510,400,400,3448,2235,2947,2900,400,400,400,400,400,400,400,400,400,400,400,null,null,0]
[110,"GRAFTON",0,1401814,1401814,2354,596,null,110,"GRAFTON",null,0,1300115,2344,0,40325,1,0,61374,9,0,0,0,null,110,0,1401814,1401814,2354,596,null,null,null,110,"GRAFTON",null,null,184.61946902654867,216.0329519450801,211.02187499999999,206,226,360,275,317,355,245,361,371,395,356,422,506,548,574,536,641,553,565,596,596,null,null,31]
[111,"GRANBY",0,681133,681133,587,1160,null,111,"GRANBY",null,0,538838,435,0,16868,11,0,125427,141,0,0,0,null,111,0,681133,681133,587,1160,null,null,null,111,"GRANBY",null,null,225.5184842883549,252.67886550777675,257.28133704735376,277,275,447,329,403,546,455,800,698,795,719,761,802,1031,909,983,1067,761,1185,1160,1160,null,null,-25]
[112,"GRANVILLE",0,0,0,0,0,null,112,"GRANVILLE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,112,0,0,0,0,0,null,null,null,112,"GRANVILLE",null,null,307.02097902097904,354.01428571428573,237.15034965034965,248,514,629,567,703,836,697,666,687,939,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[113,"GREAT BARRINGTON",0,0,0,0,0,null,113,"GREAT BARRINGTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,113,0,0,0,0,0,null,null,null,113,"GREAT BARRINGTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[114,"GREENFIELD",0,1149767,1149767,567,2028,null,114,"GREENFIELD",null,0,488846,508,0,168031,15,0,492890,44,0,0,0,null,114,0,1149767,1149767,567,2028,null,null,null,114,"GREENFIELD",null,null,332.55796178343951,451.83513097072421,399.44199706314242,490,513,788,729,817,994,886,1023,1047,1116,1190,1055,1389,871,1671,1050,967,1214,2048,2028,2028,null,null,-20]
[115,"GROTON",0,0,0,0,0,null,115,"GROTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,115,0,0,0,0,0,null,null,null,115,"GROTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[116,"GROVELAND",0,0,0,0,0,null,116,"GROVELAND",null,0,0,0,0,0,0,0,0,0,0,0,0,null,116,0,0,0,0,0,null,null,null,116,"GROVELAND",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[117,"HADLEY",0,514530,514530,463,1111,null,117,"HADLEY",null,0,319643,384,0,12335,5,0,180085,73,0,2467,1,null,117,0,514530,514530,463,1111,null,null,null,117,"HADLEY",null,null,326.32018561484921,327.63953488372096,274.56781193490053,258,236,272,318,363,429,392,401,459,554,851,547,786,1089,852,884,1055,1259,1263,1111,1111,null,null,-152]
[118,"HALIFAX",0,650112,650112,593,1096,null,118,"HALIFAX",null,0,337273,567,0,146493,14,0,166346,12,0,0,0,null,118,0,650112,650112,593,1096,null,null,null,118,"HALIFAX",null,null,296.22677595628414,326.2225352112676,778.21879382889199,329,308,555,451,543,588,476,194,591,741,479,738,622,828,774,805,796,797,949,1096,1096,null,null,147]
[119,"HAMILTON",0,0,0,0,0,null,119,"HAMILTON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,0,0,0,0,0,null,null,null,119,"HAMILTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[120,"HAMPDEN",0,0,0,0,0,null,120,"HAMPDEN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,120,0,0,0,0,0,null,null,null,120,"HAMPDEN",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[121,"HANCOCK",0,107358,107358,24,4473,null,121,"HANCOCK",null,0,107358,24,0,0,0,0,0,0,0,0,0,null,121,0,107358,107358,24,4473,null,null,null,121,"HANCOCK",null,null,528.27368421052631,366.50537634408602,420.23931623931622,514,470,638,485,609,672,820,0,666,703,1040,812,1087,4115,3389,3106,3616,2247,3482,4473,4473,null,null,991]
[122,"HANOVER",0,1476780,1476780,1906,775,null,122,"HANOVER",null,0,1237524,1874,0,112151,15,0,127105,17,0,0,0,null,122,0,1476780,1476780,1906,775,null,null,null,122,"HANOVER",null,null,213.36946075814203,201.88004083716183,201.16133866133868,236,246,406,368,370,396,506,483,473,507,502,541,595,623,668,686,709,641,928,775,775,null,null,-153]
[123,"HANSON",0,0,0,0,0,null,123,"HANSON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,123,0,0,0,0,0,null,null,null,123,"HANSON",null,null,null,null,1881.7142857142858,37379,331,0,314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[124,"HARDWICK",0,0,0,0,0,null,124,"HARDWICK",null,0,0,0,0,0,0,0,0,0,0,0,0,null,124,0,0,0,0,0,null,null,null,124,"HARDWICK",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[125,"HARVARD",0,499858,499858,400,1250,null,125,"HARVARD",null,0,411448,388,0,0,0,0,88410,12,0,0,0,null,125,0,499858,499858,400,1250,null,null,null,125,"HARVARD",null,null,269.1764705882353,344.22324966974901,354.55350066050198,447,404,287,405,213,321,211,312,273,357,375,394,604,553,728,759,1168,1064,1814,1250,1250,null,null,-564]
[126,"HARWICH",0,0,0,0,0,null,126,"HARWICH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,126,0,0,0,0,0,null,null,null,126,"HARWICH",null,null,239.60314579552329,262.99480519480517,278.03304347826088,281,282,403,412,473,0,0,39186,631,7801,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[127,"HATFIELD",0,110178,110178,165,668,null,127,"HATFIELD",null,0,82755,160,0,0,0,0,27423,5,0,0,0,null,127,0,110178,110178,165,668,null,null,null,127,"HATFIELD",null,null,244.40993788819875,270.06309148264984,374.96208530805688,294,220,453,396,540,429,501,989,1085,845,998,458,549,572,449,750,669,627,770,668,668,null,null,-102]
[128,"HAVERHILL",0,1498690,1498690,6638,226,null,128,"HAVERHILL",null,0,420861,6135,0,40482,62,0,1037347,441,0,0,0,null,128,0,1498690,1498690,6638,226,null,null,null,128,"HAVERHILL",null,null,233.9405130473242,239.20194482134781,266.58236434108528,216,207,518,529,514,557,527,0,593,521,485,635,585,587,608,641,452,424,794,226,226,null,null,-568]
[129,"HAWLEY",{"$f":"L138+O138+R138+U138","v":0},0,{"$f":"D138-C138","v":0},{"$f":"N138+Q138+T138+W138","v":0},{"$f":"IF(F138>0,ROUND(E138/F138,0),0)","v":0},null,129,"HAWLEY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"VALUE(I138)","v":129},{"$f":"VLOOKUP(Y138,transp_rate,3)","v":0},{"$f":"VLOOKUP(Y138,transp_rate,4)","v":0},{"$f":"VLOOKUP(Y138,transp_rate,5)","v":0},{"$f":"VLOOKUP(Y138,transp_rate,6)","v":0},{"$f":"VLOOKUP(Y138,transp_rate,7)","v":0},null,null,null,129,"HAWLEY",null,null,null,1957.5,6433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[130,"HEATH",0,0,0,0,0,null,130,"HEATH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,130,0,0,0,0,0,null,null,null,130,"HEATH",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"G139","v":0},null,null,{"$f":"BI139-BG139","v":0}]
[131,"HINGHAM",0,2075083,2075083,2781,746,null,131,"HINGHAM",null,0,1405234,2733,0,321958,25,0,347891,23,0,0,0,null,131,0,2075083,2075083,2781,746,null,null,null,131,"HINGHAM",null,null,228.0420468068227,231.03695324283561,248.93193717277487,270,263,406,314,417,362,463,500,418,441,372,398,461,474,430,479,482,447,732,746,746,null,null,14]
[132,"HINSDALE",0,0,0,0,0,null,132,"HINSDALE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,132,0,0,0,0,0,null,null,null,132,"HINSDALE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[133,"HOLBROOK",0,793313,793313,778,1020,null,133,"HOLBROOK",null,0,516592,741,0,0,0,0,276721,37,0,0,0,null,133,0,793313,793313,778,1020,null,null,null,133,"HOLBROOK",null,null,229.12899106002556,257.09153952843275,295.98036006546647,268,271,416,379,1200,536,479,473,573,770,587,786,899,813,1189,829,860,868,1705,1020,1020,null,null,-685]
[134,"HOLDEN",0,0,0,0,0,null,134,"HOLDEN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,134,0,0,0,0,0,null,null,null,134,"HOLDEN",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26400,0,0,0,0,0,0,null,null,0]
[135,"HOLLAND",0,123060,123060,200,615,null,135,"HOLLAND",null,0,123060,200,0,0,0,0,0,0,0,0,0,null,135,0,123060,123060,200,615,null,null,null,135,"HOLLAND",null,null,278.7,304.07692307692309,317.88979591836733,355,401,637,407,579,539,515,496,415,478,671,822,722,1362,526,720,665,573,1578,615,615,null,null,-963]
[136,"HOLLISTON",0,1282328,1282328,1777,722,null,136,"HOLLISTON",null,0,746444,1727,0,21435,2,0,514449,48,0,0,0,null,136,0,1282328,1282328,1777,722,null,null,null,136,"HOLLISTON",null,null,172.63445078459344,218.42107324716019,220.07814814814816,248,260,378,365,329,394,298,0,240,253,237,244,271,345,405,318,348,477,1233,722,722,null,null,-511]
[137,"HOLYOKE",0,4368597,4368597,1871,2335,null,137,"HOLYOKE",null,0,1297077,1311,0,899064,161,0,2172456,399,0,0,0,null,137,0,4368597,4368597,1871,2335,null,null,null,137,"HOLYOKE","Y",null,383.2972114366396,551.17020510975169,408.52397260273972,0,409,1379,1337,1549,2275,2054,1680,858,1154,1426,1927,2367,3020,3112,2726,2254,2059,1476,2335,2335,null,null,859]
[138,"HOPEDALE",0,274467,274467,424,647,null,138,"HOPEDALE",null,0,107499,392,0,57246,11,0,109722,21,0,0,0,null,138,0,274467,274467,424,647,null,null,null,138,"HOPEDALE",null,null,174.16883116883116,139.36952714535903,195.67332123411978,69,40,348,553,282,363,338,380,306,233,260,278,309,293,317,323,505,576,886,647,647,null,null,-239]
[139,"HOPKINTON",0,2153327,2153327,3343,644,null,139,"HOPKINTON",null,0,2039986,3337,0,0,0,0,113341,6,0,0,0,null,139,0,2153327,2153327,3343,644,null,null,null,139,"HOPKINTON",null,null,238.64756554307115,277.87861959539867,286.12541375505702,278,254,366,333,320,345,362,477,407,465,465,505,470,446,521,569,657,670,1313,644,644,null,null,-669]
[140,"HUBBARDSTON",0,0,0,0,0,null,140,"HUBBARDSTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,140,0,0,0,0,0,null,null,null,140,"HUBBARDSTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[141,"HUDSON",0,1263088,1263088,1066,1185,null,141,"HUDSON",null,0,759479,969,0,233633,45,0,269976,52,0,0,0,null,141,0,1263088,1263088,1066,1185,null,null,null,141,"HUDSON",null,null,207.65567981165393,223.2093553907587,413.19664492078283,442,352,496,537,643,605,350,485,447,512,534,385,624,622,583,600,586,460,1138,1185,1185,null,null,47]
[142,"HULL",0,758481,758481,554,1369,null,142,"HULL",null,0,703335,544,0,7130,2,0,48016,8,0,0,0,null,142,0,758481,758481,554,1369,null,null,null,142,"HULL",null,270.35423452768731,271.32654723127035,419.03604651162789,425.27906976744185,445,401,710,580,578,542,472,0,755,746,834,786,819,928,945,1102,1224,1044,1161,1369,1369,null,null,208]
[143,"HUNTINGTON",0,0,0,0,0,null,143,"HUNTINGTON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,0,0,0,0,0,null,null,null,143,"HUNTINGTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2718,0,0,null,null,-2718]
[144,"IPSWICH",0,712843,712843,711,1003,null,144,"IPSWICH",null,0,521270,697,0,0,0,0,191573,14,0,0,0,null,144,0,712843,712843,711,1003,null,null,null,144,"IPSWICH",null,null,376.45125628140704,386.12899896800826,341.08479262672813,450,59,770,514,237,878,555,473,269,276,530,523,576,856,684,744,895,795,1170,1003,1003,null,null,-167]
[145,"KINGSTON",0,1111808,1111808,1073,1036,null,145,"KINGSTON",null,0,622484,1038,0,115341,12,0,373983,23,0,0,0,null,145,0,1111808,1111808,1073,1036,null,null,null,145,"KINGSTON",null,null,346.90333919156416,359.91869918699189,374.09338842975205,399,402,611,548,575,576,454,494,614,655,504,589,664,760,806,916,941,887,964,1036,1036,null,null,72]
[146,"LAKEVILLE",0,0,0,0,0,null,146,"LAKEVILLE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,146,0,0,0,0,0,null,null,null,146,"LAKEVILLE",null,null,227.956338028169,239.33580980683507,317.41015089163238,323,350,496,352,351,385,414,411,188,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[147,"LANCASTER",0,27545,27545,2,13773,null,147,"LANCASTER",null,0,27545,2,0,0,0,0,0,0,0,0,0,null,147,0,27545,27545,2,13773,null,null,null,147,"LANCASTER",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13773,13773,null,null,13773]
[148,"LANESBOROUGH",0,0,0,0,0,null,148,"LANESBOROUGH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,148,0,0,0,0,0,null,null,null,148,"LANESBOROUGH",null,null,509.94630872483219,489.95283018867923,480.60790273556233,582,615,740,661,894,711,0,721,678,537,1098,908,547,552,743,721,0,0,0,0,0,null,null,0]
[149,"LAWRENCE",0,7427464,7427464,2617,2838,null,149,"LAWRENCE",null,0,1869203,1854,0,2451550,330,0,3106711,433,0,0,0,null,149,0,7427464,7427464,2617,2838,null,null,null,149,"LAWRENCE","Y",966.23070539419086,984.97974068071312,924.77342945417092,995.84550561797755,1269,1798,5020,3334,4366,1338,1698,1608,1458,1507,1449,1414,1854,1931,1875,2158,2276,1632,1624,2838,2838,null,null,1214]
[150,"LEE",0,429900,429900,476,903,null,150,"LEE",null,0,269900,369,0,0,0,0,160000,107,0,0,0,null,150,0,429900,429900,476,903,null,null,null,150,"LEE",null,null,218.22330097087379,246.01167315175098,214.98517298187809,169,264,361,346,441,359,379,416,419,447,483,465,480,493,577,607,564,661,2266,903,903,null,null,-1363]
[151,"LEICESTER",0,831352,831352,1297,641,null,151,"LEICESTER",null,0,577556,1020,0,53122,36,0,200674,241,0,0,0,null,151,0,831352,831352,1297,641,null,null,null,151,"LEICESTER",null,null,176.49158592554818,237.43005497861944,179.16058029014508,218,192,442,282,295,416,228,0,393,303,381,376,364,500,631,1195,772,627,715,641,641,null,null,-74]
[152,"LENOX",0,259403,259403,424,612,null,152,"LENOX",null,0,227679,423,0,0,0,0,31724,1,0,0,0,null,152,0,259403,259403,424,612,null,null,null,152,"LENOX",null,null,263.76074498567334,275.09379509379511,260.72958500669341,268,239,317,335,355,411,292,440,369,399,430,452,487,466,473,528,536,589,2171,612,612,null,null,-1559]
[153,"LEOMINSTER",0,3347365,3347365,3836,873,null,153,"LEOMINSTER",null,0,2298330,2953,0,41581,35,0,1007454,848,0,0,0,null,153,0,3347365,3347365,3836,873,null,null,null,153,"LEOMINSTER",null,null,195.6507614213198,261.23905798711399,248.42714489504789,335,305,644,503,470,526,507,440,411,475,422,528,517,573,604,655,798,591,1479,873,873,null,null,-606]
[154,"LEVERETT",0,95537,95537,98,975,null,154,"LEVERETT",null,0,95537,98,0,0,0,0,0,0,0,0,0,null,154,0,95537,95537,98,975,null,null,null,154,"LEVERETT",null,null,null,null,0,0,0,0,0,0,11610,618,620,588,552,609,744,500,510,629,699,514,530,975,975,975,null,null,0]
[155,"LEXINGTON",0,4009531,4009531,3592,1116,null,155,"LEXINGTON",null,0,2871848,3503,0,217310,17,0,920373,72,0,0,0,null,155,0,4009531,4009531,3592,1116,null,null,null,155,"LEXINGTON",null,null,345.70145044319099,361.93807531380753,406.30320813771516,379,339,711,644,550,628,723,0,1672,1697,1074,1010,927,1042,1115,1218,1158,1216,2604,1116,1116,null,null,-1488]
[156,"LEYDEN",0,0,0,0,0,null,156,"LEYDEN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,156,0,0,0,0,0,null,null,null,156,"LEYDEN",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[157,"LINCOLN",0,630046,630046,176,3580,null,157,"LINCOLN",null,0,599472,174,0,30574,2,0,0,0,0,0,0,null,157,0,630046,630046,176,3580,null,null,null,157,"LINCOLN",null,null,377.71333333333331,257.1438645980254,487.04634581105171,586,637,760,839,950,835,602,957,987,1017,1115,965,1094,1081,1128,1362,1353,1536,3482,3580,3580,null,null,98]
[158,"LITTLETON",0,735553,735553,1142,644,null,158,"LITTLETON",null,0,581377,1127,0,0,0,0,154176,15,0,0,0,null,158,0,735553,735553,1142,644,null,null,null,158,"LITTLETON",null,null,232.31322094055014,203.0108695652174,274.76231633535002,298,278,638,443,312,488,285,224,218,405,532,394,428,443,469,781,511,965,795,644,644,null,null,-151]
[159,"LONGMEADOW",0,353600,353600,296,1195,null,159,"LONGMEADOW",null,0,208960,264,0,31683,7,0,112957,25,0,0,0,null,159,0,353600,353600,296,1195,null,null,null,159,"LONGMEADOW",null,null,286.60869565217394,185.04938271604939,378.30046948356807,487,584,1059,1166,1103,928,907,912,1107,1312,1550,1384,1269,1383,1708,1357,1497,1264,1083,1195,1195,null,null,112]
[160,"LOWELL",0,9789867,9789867,8567,1143,null,160,"LOWELL",null,0,3582876,7532,0,433164,72,0,5758539,960,0,15288,3,null,160,0,9789867,9789867,8567,1143,null,null,null,160,"LOWELL",null,null,521.83178902352108,682.17797356828191,280.75411345069614,329,396,661,637,696,731,498,0,638,631,649,722,756,781,767,1032,989,705,2090,1143,1143,null,null,-947]
[161,"LUDLOW",0,1531588,1531588,1905,804,null,161,"LUDLOW",null,0,888420,1806,0,155920,24,0,487248,75,0,0,0,null,161,0,1531588,1531588,1905,804,null,null,null,161,"LUDLOW",null,null,245.66633906633908,217.09715177526337,217.7,166,187,482,419,535,507,446,560,504,491,504,555,581,627,591,506,566,600,913,804,804,null,null,-109]
[162,"LUNENBURG",0,815396,815396,1089,749,null,162,"LUNENBURG",null,0,727425,1067,0,23867,4,0,64104,18,0,0,0,null,162,0,815396,815396,1089,749,null,null,null,162,"LUNENBURG",null,null,244.48920863309351,253.89116607773852,288.22364217252397,247,256,517,307,362,362,303,380,370,334,462,451,521,537,555,572,684,471,1081,749,749,null,null,-332]
[163,"LYNN",0,3877684,3877684,774,5010,null,163,"LYNN",null,0,541496,51,0,725123,168,0,2611065,555,0,0,0,null,163,0,3877684,3877684,774,5010,null,null,null,163,"LYNN","Y",null,353.03286384976525,444.86842105263156,304.21481481481482,326,652,2409,2511,2044,863,914,2108,868,1657,2846,2666,4187,4179,2481,4565,2364,1705,1461,5010,5010,null,null,3549]
[164,"LYNNFIELD",0,1054175,1054175,1237,852,null,164,"LYNNFIELD",null,0,971700,1234,0,82475,3,0,0,0,0,0,0,null,164,0,1054175,1054175,1237,852,null,null,null,164,"LYNNFIELD",null,null,255.92301392301391,287.30297723292472,273.49962034927864,290,303,553,363,326,344,372,401,396,441,439,579,544,551,609,600,570,579,707,852,852,null,null,145]
[165,"MALDEN",0,1372800,1372800,214,6415,null,165,"MALDEN",null,0,0,0,0,230938,36,0,1141862,178,0,0,0,null,165,0,1372800,1372800,214,6415,null,null,null,165,"MALDEN","Y",null,null,900,1674.2155688622754,1854,1967,2069,1858,1247,1468,1863,0,2744,2293,2484,2368,2343,2615,6009,2991,4600,4355,7186,6415,6415,null,null,-771]
[166,"MANCHESTER",0,0,0,0,0,null,166,"MANCHESTER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,166,0,0,0,0,0,null,null,null,166,"MANCHESTER",null,null,1123.9795918367347,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[167,"MANSFIELD",51283,2359712,2308429,2378,971,null,167,"MANSFIELD",null,0,1686906,2283,16900,187709,29,34383,485097,66,0,0,0,null,167,51283,2359712,2308429,2378,971,null,null,null,167,"MANSFIELD",null,null,186.64125276811134,146.40846750149075,197.90061058344639,136,226,344,351,326,430,361,524,576,532,539,602,648,731,674,743,878,844,885,971,971,null,null,86]
[168,"MARBLEHEAD",0,214342,214342,202,1061,null,168,"MARBLEHEAD",null,0,91151,179,0,5356,1,0,117835,22,0,0,0,null,168,0,214342,214342,202,1061,null,null,null,168,"MARBLEHEAD",null,null,177.703125,191.23529411764707,105.40140845070422,139,659,1013,1054,1374,1062,925,560,522,424,450,816,916,1215,1411,1437,1283,1259,2644,1061,1061,null,null,-1583]
[169,"MARION",0,251725,251725,274,919,null,169,"MARION",null,0,226630,273,0,0,0,0,25095,1,0,0,0,null,169,0,251725,251725,274,919,null,null,null,169,"MARION",null,null,240.20974576271186,306.97260273972603,330.43886462882097,0,357,762,601,649,1175,582,515,658,761,643,827,693,714,621,504,551,1171,1258,919,919,null,null,-339]
[170,"MARLBOROUGH",0,2679076,2679076,4176,642,null,170,"MARLBOROUGH",null,0,2048252,4046,0,157706,33,0,473118,97,0,0,0,null,170,0,2679076,2679076,4176,642,null,null,null,170,"MARLBOROUGH",null,null,198.73748796920117,199.79523241954709,258.87607192254495,249,230,516,308,320,434,266,0,340,677,633,530,482,299,278,320,356,404,419,642,642,null,null,223]
[171,"MARSHFIELD",0,1547815,1547815,3422,452,null,171,"MARSHFIELD",null,0,990494,3343,0,198811,32,0,358510,47,0,0,0,null,171,0,1547815,1547815,3422,452,null,null,null,171,"MARSHFIELD",null,null,249.44872359154928,288.48682620256227,293.72562303411564,295,236,402,419,403,299,502,353,391,426,393,393,457,462,428,478,485,632,524,452,452,null,null,-72]
[172,"MASHPEE",0,1283881,1283881,1152,1114,null,172,"MASHPEE",null,0,957881,1109,0,83611,12,0,242389,31,0,0,0,null,172,0,1283881,1283881,1152,1114,null,null,null,172,"MASHPEE",null,null,227.52960347637153,232.00477304977611,319.26786864133936,278,307,412,495,569,673,672,668,689,768,800,685,693,750,882,706,798,855,1376,1114,1114,null,null,-262]
[173,"MATTAPOISETT",0,370348,370348,373,993,null,173,"MATTAPOISETT",null,0,261867,370,0,0,0,0,108481,3,0,0,0,null,173,0,370348,370348,373,993,null,null,null,173,"MATTAPOISETT",null,null,233.48677248677248,215.97292418772562,243.77818853974122,272,295,771,531,601,1704,536,503,809,849,802,623,578,639,584,653,630,1256,1195,993,993,null,null,-202]
[174,"MAYNARD",0,423969,423969,430,986,null,174,"MAYNARD",null,0,316800,415,0,62050,10,0,45119,5,0,0,0,null,174,0,423969,423969,430,986,null,null,null,174,"MAYNARD",null,null,248.66197183098592,266.74179894179895,231.19266055045873,171,258,842,214,207,384,697,480,585,505,539,554,525,400,1032,475,747,765,1346,986,986,null,null,-360]
[175,"MEDFIELD",0,1558994,1558994,2261,690,null,175,"MEDFIELD",null,0,1444703,2232,0,45651,9,0,68640,20,0,0,0,null,175,0,1558994,1558994,2261,690,null,null,null,175,"MEDFIELD",null,null,193.11333091173265,194.36687853107344,206.02464909277646,283,231,377,324,319,338,245,356,392,405,426,456,481,479,510,575,717,523,1105,690,690,null,null,-415]
[176,"MEDFORD",0,2286418,2286418,1494,1530,null,176,"MEDFORD",null,0,1464971,1354,0,99747,17,0,721700,123,0,0,0,null,176,0,2286418,2286418,1494,1530,null,null,null,176,"MEDFORD",null,null,339.06660039761431,322.86779324055664,269.17389541953793,252,142,523,386,553,852,649,607,918,1098,1064,919,976,1190,1096,1101,1138,1114,1254,1530,1530,null,null,276]
[177,"MEDWAY",0,990394,990394,1769,560,null,177,"MEDWAY",null,0,905051,1755,0,14319,8,0,71024,6,0,0,0,null,177,0,990394,990394,1769,560,null,null,null,177,"MEDWAY",null,null,202.4191513761468,185.89154013015184,177.95894736842106,187,211,452,301,359,335,373,388,426,502,421,431,367,437,317,312,301,330,452,560,560,null,null,108]
[178,"MELROSE",0,1024350,1024350,42,24389,null,178,"MELROSE",null,0,0,0,0,73168,3,0,926793,38,0,24389,1,null,178,0,1024350,1024350,42,24389,null,null,null,178,"MELROSE",null,null,1857.9117647058824,811.98837209302326,491.51091703056767,975,944,2766,2401,2617,1694,1858,1717,6839,7849,7558,11436,14181,12493,9818,8658,14340,0,13940,24389,24389,null,null,10449]
[179,"MENDON",0,0,0,0,0,null,179,"MENDON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,179,0,0,0,0,0,null,null,null,179,"MENDON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[180,"MERRIMAC",0,0,0,0,0,null,180,"MERRIMAC",null,0,0,0,0,0,0,0,0,0,0,0,0,null,180,0,0,0,0,0,null,null,null,180,"MERRIMAC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[181,"METHUEN",0,3767458,3767458,4849,777,null,181,"METHUEN",null,0,2070462,4541,0,484901,83,0,1212095,225,0,0,0,null,181,0,3767458,3767458,4849,777,null,null,null,181,"METHUEN",null,null,219.39401977333011,230.48671769473211,220.65859255481897,264,312,617,471,714,924,813,721,747,95498,751,717,772,902,923,953,958,608,1085,777,777,null,null,-308]
[182,"MIDDLEBOROUGH",100073,3487974,3387901,3356,1010,null,182,"MIDDLEBOROUGH",null,0,2247270,3180,27293,338374,48,72780,902330,128,0,0,0,null,182,100073,3487974,3387901,3356,1010,null,null,null,182,"MIDDLEBOROUGH",null,null,307.1326849600556,307.53326509723644,283.33868974042025,298,351,530,441,551,592,442,756,809,957,916,882,918,928,1327,1196,830,682,870,1010,1010,null,null,140]
[183,"MIDDLEFIELD",0,0,0,0,0,null,183,"MIDDLEFIELD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,0,0,0,0,0,null,null,null,183,"MIDDLEFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4302,0,0,0,0,0,null,null,0]
[184,"MIDDLETON",0,324976,324976,603,539,null,184,"MIDDLETON",null,0,265051,600,0,0,0,0,59925,3,0,0,0,null,184,0,324976,324976,603,539,null,null,null,184,"MIDDLETON",null,null,199.12244897959184,303.78283712784588,346.67766990291261,361,372,601,529,640,479,577,617,545,587,655,580,628,516,494,487,424,500,600,539,539,null,null,-61]
[185,"MILFORD",0,2480002,2480002,3630,683,null,185,"MILFORD",null,0,2448718,3600,0,31284,30,0,0,0,0,0,0,null,185,0,2480002,2480002,3630,683,null,null,null,185,"MILFORD",null,null,279.55221072436501,326.38648262732033,359.86789772727275,352,411,641,621,524,380,234,469,590,626,623,300,511,554,569,695,522,591,415,683,683,null,null,268]
[186,"MILLBURY",0,1082554,1082554,1541,703,null,186,"MILLBURY",null,0,877264,1507,0,0,0,0,205290,34,0,0,0,null,186,0,1082554,1082554,1541,703,null,null,null,186,"MILLBURY",null,null,208.039263803681,209.86211104331909,256.01630434782606,251,281,417,461,538,416,294,406,468,462,485,499,557,566,607,604,605,578,663,703,703,null,null,40]
[187,"MILLIS",0,549392,549392,529,1039,null,187,"MILLIS",null,0,350117,510,0,62929,6,0,136346,13,0,0,0,null,187,0,549392,549392,529,1039,null,null,null,187,"MILLIS",null,null,155.79082177161152,187.23212321232123,183.1059683313033,442,281,934,881,1412,1369,765,1426,1037,850,781,743,634,624,558,588,580,632,2335,1039,1039,null,null,-1296]
[188,"MILLVILLE",0,0,0,0,0,null,188,"MILLVILLE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,188,0,0,0,0,0,null,null,null,188,"MILLVILLE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5893,0,0,0,0,0,0,null,null,0]
[189,"MILTON",0,1190147,1190147,1474,807,null,189,"MILTON",null,0,651390,1392,0,102288,18,0,436469,64,0,0,0,null,189,0,1190147,1190147,1474,807,null,null,null,189,"MILTON",null,null,174.81572769953053,226.73433242506812,245.77023498694518,295,181,591,337,630,533,483,528,651,442,622,527,454,700,604,562,503,482,1388,807,807,null,null,-581]
[190,"MONROE",0,0,0,0,0,null,190,"MONROE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,0,0,0,0,0,null,null,null,190,"MONROE",null,null,2507.6923076923076,2878.2,2294,1928,1694,2163,3980,4302,3216,4365,0,4850,4365,3870,5220,5441,0,8474,7176,5440,4067,3201,0,0,null,null,-3201]
[191,"MONSON",0,1014262,1014262,639,1587,null,191,"MONSON",null,0,729308,622,0,65759,4,0,219195,13,0,0,0,null,191,0,1014262,1014262,639,1587,null,null,null,191,"MONSON",null,null,400.02802802802802,425.357421875,417.69866920152089,418,406,563,522,652,750,578,761,955,866,1073,1270,1321,1815,1693,1605,1823,1280,1557,1587,1587,null,null,30]
[192,"MONTAGUE",0,0,0,0,0,null,192,"MONTAGUE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,192,0,0,0,0,0,null,null,null,192,"MONTAGUE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[193,"MONTEREY",{"$f":"L202+O202+R202+U202","v":0},0,{"$f":"D202-C202","v":0},{"$f":"N202+Q202+T202+W202","v":0},{"$f":"IF(F202>0,ROUND(E202/F202,0),0)","v":0},null,193,"MONTEREY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"VALUE(I202)","v":193},{"$f":"VLOOKUP(Y202,transp_rate,3)","v":0},{"$f":"VLOOKUP(Y202,transp_rate,4)","v":0},{"$f":"VLOOKUP(Y202,transp_rate,5)","v":0},{"$f":"VLOOKUP(Y202,transp_rate,6)","v":0},{"$f":"VLOOKUP(Y202,transp_rate,7)","v":0},null,null,null,193,"MONTEREY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[194,"MONTGOMERY",0,0,0,0,0,null,194,"MONTGOMERY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,0,0,0,0,0,null,null,null,194,"MONTGOMERY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"G203","v":0},null,null,{"$f":"BI203-BG203","v":0}]
[195,"MOUNT WASHINGTON",0,0,0,0,0,null,195,"MOUNT WASHINGTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,195,0,0,0,0,0,null,null,null,195,"MOUNT WASHINGTON",null,null,null,null,959,1757,0,0,1353,0,0,0,0,0,0,3132,0,0,0,0,18107,0,0,0,0,0,null,null,0]
[196,"NAHANT",0,156975,156975,93,1688,null,196,"NAHANT",null,0,156975,93,0,0,0,0,0,0,0,0,0,null,196,0,156975,156975,93,1688,null,null,null,196,"NAHANT",null,null,542.83333333333337,522.47422680412376,527.3366834170854,539,561,908,695,741,756,839,856,957,1147,1266,1234,1140,1150,1092,1088,1398,1193,1572,1688,1688,null,null,116]
[197,"NANTUCKET",0,766578,766578,313,2449,null,197,"NANTUCKET",null,0,473981,278,0,133759,16,0,158838,19,0,0,0,null,197,0,766578,766578,313,2449,null,null,null,197,"NANTUCKET",null,null,null,677.60294117647061,713.06567164179103,0,0,1135,1186,1413,1470,1238,0,1368,1230,1192,1469,1454,1640,1702,1729,1869,1909,2715,2449,2449,null,null,-266]
[198,"NATICK",0,2161093,2161093,3811,567,null,198,"NATICK",null,0,1270740,2952,0,134420,53,0,755933,806,0,0,0,null,198,0,2161093,2161093,3811,567,null,null,null,198,"NATICK",null,null,176.24671280276817,173.54514480408858,243.22827156444737,217,376,463,461,600,345,539,516,547,455,406,385,388,484,467,528,575,584,514,567,567,null,null,53]
[199,"NEEDHAM",14001.223999999998,1316909,1302907.7760000001,1208,1079,null,199,"NEEDHAM",null,5946,825250,1137,2527.1290980392155,105259,17,5528.0949019607842,386400,54,0,0,0,null,199,14001.223999999998,1316909,1302907.7760000001,1208,1079,null,null,null,199,"NEEDHAM",null,null,358.34634146341466,187.14439220953659,318.4374342797056,297,336,817,503,600,927,482,573,574,469,503,700,747,746,801,771,792,766,1250,1079,1079,null,null,-171]
[200,"NEW ASHFORD",0,55350,55350,10,5535,null,200,"NEW ASHFORD",null,0,55350,10,0,0,0,0,0,0,0,0,0,null,200,0,55350,55350,10,5535,null,null,null,200,"NEW ASHFORD",null,null,null,1214.4444444444443,36,940,788,843,1003,1063,0,959,0,1087,1106,1448,0,0,0,4110,5067,4435,0,5087,5535,5535,null,null,448]
[201,"NEW BEDFORD",0,9125365,9125365,3160,2888,null,201,"NEW BEDFORD",null,0,3001273,2378,0,221257,126,0,5902835,656,0,0,0,null,201,0,9125365,9125365,3160,2888,null,null,null,201,"NEW BEDFORD","Y",null,401.04216682056017,616.42254052016585,848.82004175365341,904,975,2202,2507,1736,1782,1426,1789,2226,1644,1681,2261,2412,1690,3057,2021,2288,1527,2830,2888,2888,null,null,58]
[202,"NEW BRAINTREE",0,45500,45500,0,0,null,202,"NEW BRAINTREE",null,0,45500,0,0,0,0,0,0,0,0,0,0,null,202,0,45500,45500,0,0,null,null,null,202,"NEW BRAINTREE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[203,"NEWBURY",0,0,0,0,0,null,203,"NEWBURY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,203,0,0,0,0,0,null,null,null,203,"NEWBURY",null,null,2745,2730,0,641,1830,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[204,"NEWBURYPORT",0,1002320,1002320,1013,989,null,204,"NEWBURYPORT",null,0,870480,1004,0,0,0,0,131840,9,0,0,0,null,204,0,1002320,1002320,1013,989,null,null,null,204,"NEWBURYPORT",null,null,302.90034965034965,407.66696113074204,397.57752255947497,429,409,601,594,561,976,525,0,566,371,429,477,648,633,579,693,690,767,1174,989,989,null,null,-185]
[205,"NEW MARLBOROUGH",0,0,0,0,0,null,205,"NEW MARLBOROUGH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,205,0,0,0,0,0,null,null,null,205,"NEW MARLBOROUGH",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[206,"NEW SALEM",0,193467,193467,52,3721,null,206,"NEW SALEM",null,0,193467,52,0,0,0,0,0,0,0,0,0,null,206,0,193467,193467,52,3721,null,null,null,206,"NEW SALEM",null,null,639.05376344086017,620.72826086956525,689.70297029702965,708,778,824,986,1051,1036,1045,1062,1170,1450,1593,0,1992,819,2222,2197,2787,3450,1991,3721,3721,null,null,1730]
[207,"NEWTON",0,4323720,4323720,3654,1183,null,207,"NEWTON",null,0,1843112,3265,0,570540,88,0,1910068,301,0,0,0,null,207,0,4323720,4323720,3654,1183,null,null,null,207,"NEWTON",null,null,575.78490222828555,698.86463349384701,616.28665723715233,937,443,1167,971,1171,1283,1319,1248,1250,1279,1279,1367,1241,1320,1484,1319,1423,1299,8864,1183,1183,null,null,-7681]
[208,"NORFOLK",0,731934,731934,810,904,null,208,"NORFOLK",null,0,577604,793,0,54469,6,0,99861,11,0,0,0,null,208,0,731934,731934,810,904,null,null,null,208,"NORFOLK",null,null,294.93975903614455,275.72003218020916,279.41415785191214,293,277,450,367,374,370,275,398,402,451,523,469,559,663,684,642,672,628,948,904,904,null,null,-44]
[209,"NORTH ADAMS",0,1026706,1026706,1103,931,null,209,"NORTH ADAMS",null,0,911740,1056,0,9784,4,0,105182,43,0,0,0,null,209,0,1026706,1026706,1103,931,null,null,null,209,"NORTH ADAMS",null,null,486.38589211618256,298.77394438722968,319.54374999999999,334,337,291,422,444,506,510,478,482,528,532,591,622,616,622,737,711,659,714,931,931,null,null,217]
[210,"NORTHAMPTON",28040,1064454,1036414,843,1229,null,210,"NORTHAMPTON",null,7789,612202,699,0,32606,17,20251,419646,127,0,0,0,null,210,28040,1064454,1036414,843,1229,null,null,null,210,"NORTHAMPTON",null,null,315.19024390243902,281.58885542168673,288.88341708542714,389,255,488,95,105,90,229,540,334,275,160,749,324,924,1068,1029,1137,1322,3601,1229,1229,null,null,-2372]
[211,"NORTH ANDOVER",0,2133235,2133235,1423,1499,null,211,"NORTH ANDOVER",null,0,1136905,1228,0,318589,81,0,677741,114,0,0,0,null,211,0,2133235,2133235,1423,1499,null,null,null,211,"NORTH ANDOVER",null,null,235.51598773543583,299.75707444492815,306.68091670339356,301,604,1180,801,1003,937,856,1025,1055,1088,1200,1209,958,853,1006,1400,1124,1304,1775,1499,1499,null,null,-276]
[212,"NORTH ATTLEBOROUGH",0,2429814,2429814,2044,1189,null,212,"NORTH ATTLEBOROUGH",null,0,1156600,1811,0,99855,24,0,1173359,209,0,0,0,null,212,0,2429814,2429814,2044,1189,null,null,null,212,"NORTH ATTLEBOROUGH",null,null,217.89772303098172,218.83505154639175,201.80495654972643,196,281,421,465,485,518,390,496,522,526,1019,941,1063,1038,1121,1514,1550,1103,1099,1189,1189,null,null,90]
[213,"NORTHBOROUGH",0,955229,955229,1718,556,null,213,"NORTHBOROUGH",null,0,447104,1660,0,110565,22,0,397560,36,0,0,0,null,213,0,955229,955229,1718,556,null,null,null,213,"NORTHBOROUGH",null,null,124.96541262135922,115.72681564245811,103.2272240085745,132,131,237,204,255,281,415,336,261,288,380,480,470,428,414,510,480,430,551,556,556,null,null,5]
[214,"NORTHBRIDGE",0,1178524,1178524,1118,1054,null,214,"NORTHBRIDGE",null,0,853579,1048,0,87005,17,0,237940,53,0,0,0,null,214,0,1178524,1178524,1118,1054,null,null,null,214,"NORTHBRIDGE",null,null,255.05671806167402,342.41018582243635,241.63399826539461,285,295,459,484,603,490,418,396,403,455,501,506,559,655,739,795,908,936,1234,1054,1054,null,null,-180]
[215,"NORTH BROOKFIELD",0,565921,565921,281,2014,null,215,"NORTH BROOKFIELD",null,0,454818,269,0,27776,3,0,83327,9,0,0,0,null,215,0,565921,565921,281,2014,null,null,null,215,"NORTH BROOKFIELD",null,null,380.60659898477155,326.92156862745099,300.64312267657994,370,356,662,522,443,554,473,514,944,910,1128,1083,1098,1124,1046,947,925,852,1131,2014,2014,null,null,883]
[216,"NORTHFIELD",0,0,0,0,0,null,216,"NORTHFIELD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,216,0,0,0,0,0,null,null,null,216,"NORTHFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[217,"NORTH READING",8115.2000000000007,725832,717716.8,888,808,null,217,"NORTH READING",null,0,606858,868,811.52,10670,2,7303.68,108304,18,0,0,0,null,217,8115.2000000000007,725832,717716.8,888,808,null,null,null,217,"NORTH READING",null,null,249.1804347826087,201.82657517155334,152.59287054409006,111,94,467,247,257,479,298,296,268,284,199,288,335,289,426,381,604,690,478,808,808,null,null,330]
[218,"NORTON",0,1437743,1437743,1514,950,null,218,"NORTON",null,0,923735,1425,0,78714,29,0,435294,60,0,0,0,null,218,0,1437743,1437743,1514,950,null,null,null,218,"NORTON",null,null,154.41981613891727,134.08205430932705,174.98859191655802,183,172,298,267,336,376,199,329,373,409,432,453,502,591,649,669,705,630,1011,950,950,null,null,-61]
[219,"NORWELL",0,1112178,1112178,1165,955,null,219,"NORWELL",null,0,1109568,1162,0,1560,2,0,1050,1,0,0,0,null,219,0,1112178,1112178,1165,955,null,null,null,219,"NORWELL",null,null,217.27395776935572,224.36993603411514,229.06367663344409,216,216,273,287,305,242,454,523,479,565,654,511,689,759,749,816,820,867,1328,955,955,null,null,-373]
[220,"NORWOOD",103709.72,1717567,1613857.28,1364,1183,null,220,"NORWOOD",null,0,497769,1222,40169.26,472457,55,63540.46,747341,87,0,0,0,null,220,103709.72,1717567,1613857.28,1364,1183,null,null,null,220,"NORWOOD",null,null,302.18985849056605,273.8095238095238,296.34717208182911,277,262,600,492,630,650,419,347,445,620,599,786,786,672,798,911,1013,1123,897,1183,1183,null,null,286]
[221,"OAK BLUFFS",0,220751,220751,187,1180,null,221,"OAK BLUFFS",null,0,137238,180,0,47722,4,0,35791,3,0,0,0,null,221,0,220751,220751,187,1180,null,null,null,221,"OAK BLUFFS",null,null,296.45945945945948,310.66666666666669,342.64705882352939,337,414,363,542,553,588,414,0,613,713,657,711,838,785,796,868,842,677,2687,1180,1180,null,null,-1507]
[222,"OAKHAM",0,0,0,0,0,null,222,"OAKHAM",null,0,0,0,0,0,0,0,0,0,0,0,0,null,222,0,0,0,0,0,null,null,null,222,"OAKHAM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[223,"ORANGE",0,572559,572559,373,1535,null,223,"ORANGE",null,0,469129,316,0,91430,34,0,12000,23,0,0,0,null,223,0,572559,572559,373,1535,null,null,null,223,"ORANGE",null,null,382.72053231939162,410.00203665987777,422.51942740286296,467,427,587,569,452,550,395,710,663,520,764,905,1023,1169,1238,1203,1081,1139,1739,1535,1535,null,null,-204]
[224,"ORLEANS",0,209930,209930,197,1066,null,224,"ORLEANS",null,0,123295,189,0,32488,3,0,54147,5,0,0,0,null,224,0,209930,209930,197,1066,null,null,null,224,"ORLEANS",null,null,204.83737024221455,284.06557377049182,297.53361344537814,286,274,434,458,488,514,565,604,695,613,575,607,713,760,765,803,986,1075,1041,1066,1066,null,null,25]
[225,"OTIS",0,0,0,0,0,null,225,"OTIS",null,0,0,0,0,0,0,0,0,0,0,0,0,null,225,0,0,0,0,0,null,null,null,225,"OTIS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[226,"OXFORD",0,1277759,1277759,1186,1077,null,226,"OXFORD",null,0,811013,1144,0,88904,8,0,377842,34,0,0,0,null,226,0,1277759,1277759,1186,1077,null,null,null,226,"OXFORD",null,null,172.11671388101982,197.0167597765363,205.96363636363637,221,248,353,337,371,447,225,489,456,841,526,576,1041,660,678,717,920,807,842,1077,1077,null,null,235]
[227,"PALMER",0,920769,920769,1211,760,null,227,"PALMER",null,0,846765,1190,0,0,0,0,74004,21,0,0,0,null,227,0,920769,920769,1211,760,null,null,null,227,"PALMER",null,null,176.87306346826585,241.32804757185332,253.05498981670061,258,291,518,427,517,570,587,615,586,646,715,726,695,604,622,607,695,763,681,760,760,null,null,79]
[228,"PAXTON",0,0,0,0,0,null,228,"PAXTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,228,0,0,0,0,0,null,null,null,228,"PAXTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[229,"PEABODY",0,2772214,2772214,2170,1278,null,229,"PEABODY",null,0,1475995,1935,0,132380,24,0,1163839,211,0,0,0,null,229,0,2772214,2772214,2170,1278,null,null,null,229,"PEABODY",null,null,281.36714116251483,298.2091340154729,367.55745062836627,364,366,729,601,492,501,857,0,919,936,964,1139,769,1028,1316,1303,1760,829,905,1278,1278,null,null,373]
[230,"PELHAM",0,53213,53213,61,872,null,230,"PELHAM",null,0,52042,60,0,0,0,0,1171,1,0,0,0,null,230,0,53213,53213,61,872,null,null,null,230,"PELHAM",null,null,null,null,0,0,0,680,6596,0,0,287,437,563,432,326,342,383,539,562,602,639,503,546,872,872,null,null,326]
[231,"PEMBROKE",0,2495426,2495426,2013,1240,null,231,"PEMBROKE",null,0,1880591,1937,0,60835,11,0,554000,65,0,0,0,null,231,0,2495426,2495426,2013,1240,null,null,null,231,"PEMBROKE",null,null,363.51959205582392,393.64730953649439,513.9003389830508,411,398,473,391,436,433,420,495,688,646,671,502,695,721,711,823,887,797,1298,1240,1240,null,null,-58]
[232,"PEPPERELL",0,0,0,0,0,null,232,"PEPPERELL",null,0,0,0,0,0,0,0,0,0,0,0,0,null,232,0,0,0,0,0,null,null,null,232,"PEPPERELL",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[233,"PERU",0,0,0,0,0,null,233,"PERU",null,0,0,0,0,0,0,0,0,0,0,0,0,null,233,0,0,0,0,0,null,null,null,233,"PERU",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[234,"PETERSHAM",0,170125,170125,46,3698,null,234,"PETERSHAM",null,0,130830,44,0,0,0,0,39295,2,0,0,0,null,234,0,170125,170125,46,3698,null,null,null,234,"PETERSHAM",null,null,834.78260869565213,711.11111111111109,640,736,911,822,865,932,1505,1703,1824,1792,2379,1359,1406,1555,2161,3492,1689,1700,2514,2466,3698,3698,null,null,1232]
[235,"PHILLIPSTON",0,0,0,0,0,null,235,"PHILLIPSTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,235,0,0,0,0,0,null,null,null,235,"PHILLIPSTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[236,"PITTSFIELD",0,2124621,2124621,2428,875,null,236,"PITTSFIELD",null,0,1169827,2050,0,60622,24,0,894172,354,0,0,0,null,236,0,2124621,2124621,2428,875,null,null,null,236,"PITTSFIELD",null,null,217.66361556064072,200.90232677064688,185.35696887686063,183,201,303,308,316,324,328,364,389,421,478,516,453,477,526,629,672,620,940,875,875,null,null,-65]
[237,"PLAINFIELD",0,0,0,0,0,null,237,"PLAINFIELD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,237,0,0,0,0,0,null,null,null,237,"PLAINFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6953,0,0,0,0,null,null,0]
[238,"PLAINVILLE",0,484321,484321,557,870,null,238,"PLAINVILLE",null,0,383474,539,0,22793,2,0,78054,16,0,0,0,null,238,0,484321,484321,557,870,null,null,null,238,"PLAINVILLE",null,null,267.91344667697064,284.91124260355031,347.31634182908545,328,343,506,443,495,470,326,497,506,544,622,568,659,738,802,862,854,801,748,870,870,null,null,122]
[239,"PLYMOUTH",0,8122680,8122680,4780,1699,null,239,"PLYMOUTH",null,0,5586751,4592,0,755383,56,0,1780546,132,0,0,0,null,239,0,8122680,8122680,4780,1699,null,null,null,239,"PLYMOUTH",null,null,304.61981621112159,304.24928441321885,278.21344962129905,354,352,572,566,626,772,627,799,815,958,1039,1073,1054,1124,1139,1205,1267,1050,1678,1699,1699,null,null,21]
[240,"PLYMPTON",0,162984,162984,240,679,null,240,"PLYMPTON",null,0,135204,236,0,3741,1,0,24039,3,0,0,0,null,240,0,162984,162984,240,679,null,null,null,240,"PLYMPTON",null,null,286.32423208191125,398.27004219409281,431.43362831858406,450,463,464,503,470,464,315,422,461,608,438,641,570,765,836,880,835,859,681,679,679,null,null,-2]
[241,"PRINCETON",0,0,0,0,0,null,241,"PRINCETON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,241,0,0,0,0,0,null,null,null,241,"PRINCETON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[242,"PROVINCETOWN",0,60691,60691,98,619,null,242,"PROVINCETOWN",null,0,28089,73,0,0,0,0,32602,25,0,0,0,null,242,0,60691,60691,98,619,null,null,null,242,"PROVINCETOWN",null,null,580.68965517241384,607.11764705882354,447.22580645161293,287,253,3592,0,8728,0,0,0,2821,5249,2397,2312,1387,2288,2265,1864,4,782,726,619,619,null,null,-107]
[243,"QUINCY",0,3146329,3146329,1266,2485,null,243,"QUINCY",null,0,648814,590,0,313849,109,0,2183666,567,0,0,0,null,243,0,3146329,3146329,1266,2485,null,null,null,243,"QUINCY",null,null,418.55132530120483,503.90576230492195,557.24619718309862,730,0,1411,729,1660,1701,2085,0,2221,2222,2674,2453,2381,2382,2327,2705,2540,1786,4521,2485,2485,null,null,-2036]
[244,"RANDOLPH",0,1952738,1952738,651,3000,null,244,"RANDOLPH",null,0,276480,461,0,317995,40,0,1358263,150,0,0,0,null,244,0,1952738,1952738,651,3000,null,null,null,244,"RANDOLPH",null,null,244.99481865284974,1800.8783783783783,1035.3453453453453,1463,1532,1526,1859,1156,4322,3736,4455,3424,3065,2543,2084,1948,2110,2444,2126,1754,992,2044,3000,3000,null,null,956]
[245,"RAYNHAM",0,0,0,0,0,null,245,"RAYNHAM",null,0,0,0,0,0,0,0,0,0,0,0,0,null,245,0,0,0,0,0,null,null,null,245,"RAYNHAM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[246,"READING",0,443088,443088,174,2546,null,246,"READING",null,0,138863,101,0,29172,7,0,275053,66,0,0,0,null,246,0,443088,443088,174,2546,null,null,null,246,"READING",null,null,457.74927953890489,465.00411522633743,424.06626506024094,525,663,1837,3487,3572,855,1716,1048,1396,1781,1699,1651,1211,1152,1983,1794,1800,1565,5055,2546,2546,null,null,-2509]
[247,"REHOBOTH",0,0,0,0,0,null,247,"REHOBOTH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,247,0,0,0,0,0,null,null,null,247,"REHOBOTH",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[248,"REVERE",0,4259112,4259112,1400,3042,null,248,"REVERE",null,0,2900229,1134,0,513021,65,0,845862,201,0,0,0,null,248,0,4259112,4259112,1400,3042,null,null,null,248,"REVERE",null,null,890.8821138211382,840.11332312404284,618.57496561210451,664,736,1772,1257,1135,1391,2492,1316,1274,1094,1058,804,1046,1193,1244,1319,1427,1717,2278,3042,3042,null,null,764]
[249,"RICHMOND",0,269639,269639,82,3288,null,249,"RICHMOND",null,0,209697,80,0,0,0,0,59942,2,0,0,0,null,249,0,269639,269639,82,3288,null,null,null,249,"RICHMOND",null,null,757.86666666666667,496.93280632411069,513.73540856031127,521,530,620,675,723,914,923,0,943,1056,928,1398,1553,2535,2510,2639,2484,2575,3024,3288,3288,null,null,264]
[250,"ROCHESTER",0,317399,317399,434,731,null,250,"ROCHESTER",null,0,261116,433,0,0,0,0,56283,1,0,0,0,null,250,0,317399,317399,434,731,null,null,null,250,"ROCHESTER",null,null,322.78915662650604,327.55577689243029,358.44588744588742,0,378,483,459,634,828,453,473,463,887,690,710,660,652,718,615,551,963,856,731,731,null,null,-125]
[251,"ROCKLAND",0,974777,974777,511,1908,null,251,"ROCKLAND",null,0,756237,433,0,65728,22,0,152812,56,0,0,0,null,251,0,974777,974777,511,1908,null,null,null,251,"ROCKLAND",null,null,336.54005524861878,377.37400530503982,364.88025477707004,418,504,726,833,524,470,658,603,603,635,651,602,571,589,542,686,808,961,774,1908,1908,null,null,1134]
[252,"ROCKPORT",0,281082,281082,299,940,null,252,"ROCKPORT",null,0,112808,287,0,62080,8,0,106194,4,0,0,0,null,252,0,281082,281082,299,940,null,null,null,252,"ROCKPORT",null,null,76.980701754385962,146.89494163424123,161.34770889487871,125,121,383,177,235,211,186,192,224,281,265,429,410,418,482,433,453,417,1225,940,940,null,null,-285]
[253,"ROWE",0,101176,101176,48,2108,null,253,"ROWE",null,0,101176,48,0,0,0,0,0,0,0,0,0,null,253,0,101176,101176,48,2108,null,null,null,253,"ROWE",null,null,560.08000000000004,247.32307692307691,341.03571428571428,407,259,1497,1515,969,1131,1558,3947,1402,1261,1599,2020,2279,2242,2886,3194,3829,2943,2392,2108,2108,null,null,-284]
[254,"ROWLEY",0,0,0,0,0,null,254,"ROWLEY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,254,0,0,0,0,0,null,null,null,254,"ROWLEY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[255,"ROYALSTON",0,0,0,0,0,null,255,"ROYALSTON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,0,0,0,0,0,null,null,null,255,"ROYALSTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[256,"RUSSELL",0,0,0,0,0,null,256,"RUSSELL",null,0,0,0,0,0,0,0,0,0,0,0,0,null,256,0,0,0,0,0,null,null,null,256,"RUSSELL",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[257,"RUTLAND",{"$f":"L266+O266+R266+U266","v":0},0,{"$f":"D266-C266","v":0},{"$f":"N266+Q266+T266+W266","v":0},{"$f":"IF(F266>0,ROUND(E266/F266,0),0)","v":0},null,257,"RUTLAND",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"VALUE(I266)","v":257},{"$f":"VLOOKUP(Y266,transp_rate,3)","v":0},{"$f":"VLOOKUP(Y266,transp_rate,4)","v":0},{"$f":"VLOOKUP(Y266,transp_rate,5)","v":0},{"$f":"VLOOKUP(Y266,transp_rate,6)","v":0},{"$f":"VLOOKUP(Y266,transp_rate,7)","v":0},null,null,null,257,"RUTLAND",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[258,"SALEM",0,2338839,2338839,1538,1521,null,258,"SALEM",null,0,1483672,1355,0,214960,46,0,640207,137,0,0,0,null,258,0,2338839,2338839,1538,1521,null,null,null,258,"SALEM",null,null,218.32345469940728,218.18099089989889,248.64072398190046,270,239,1067,368,1287,1168,857,604,677,512,602,516,566,869,1078,823,796,537,875,1521,{"$f":"G267","v":1521},null,null,{"$f":"BI267-BG267","v":646}]
[259,"SALISBURY",0,0,0,0,0,null,259,"SALISBURY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,259,0,0,0,0,0,null,null,null,259,"SALISBURY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[260,"SANDISFIELD",0,0,0,0,0,null,260,"SANDISFIELD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,260,0,0,0,0,0,null,null,null,260,"SANDISFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[261,"SANDWICH",0,1949538,1949538,1911,1020,null,261,"SANDWICH",null,0,1577355,1878,0,11278,1,0,360905,32,0,0,0,null,261,0,1949538,1949538,1911,1020,null,null,null,261,"SANDWICH",null,null,223.93225605966438,253.3210495283019,244.60131842934939,310,301,435,413,441,503,497,554,544,965,673,646,846,858,1021,872,800,601,730,1020,1020,null,null,290]
[262,"SAUGUS",0,488449,488449,337,1449,null,262,"SAUGUS",null,0,399579,331,0,0,0,0,88870,6,0,0,0,null,262,0,488449,488449,337,1449,null,null,null,262,"SAUGUS",null,null,281.35865845311429,306.87795275590554,248.53694220921727,446,585,1312,722,833,1580,932,0,775,2129,959,954,806,870,927,729,693,740,748,1449,1449,null,null,701]
[263,"SAVOY",0,121311,121311,35,3466,null,263,"SAVOY",null,0,121311,35,0,0,0,0,0,0,0,0,0,null,263,0,121311,121311,35,3466,null,null,null,263,"SAVOY",null,null,638.70967741935488,842.30769230769226,782.14285714285711,684,612,747,673,1213,1038,1539,1730,1890,1546,1739,1896,1564,1765,2078,1204,1575,1578,2202,3466,3466,null,null,1264]
[264,"SCITUATE",0,623206,623206,1415,440,null,264,"SCITUATE",null,0,623206,1415,0,0,0,0,0,0,0,0,0,null,264,0,623206,623206,1415,440,null,null,null,264,"SCITUATE",null,null,175.07783882783883,93.820588235294125,238.5426515930113,280,276,372,344,193,386,354,403,502,475,508,306,262,235,399,253,377,652,652,440,440,null,null,-212]
[265,"SEEKONK",0,1608380,1608380,1377,1168,null,265,"SEEKONK",null,0,946767,1338,0,271275,16,0,373329,22,0,17009,1,null,265,0,1608380,1608380,1377,1168,null,null,null,265,"SEEKONK",null,null,324.42947702060223,389.97189097103916,330.12749615975423,333,386,589,489,543,592,616,545,537,476,438,534,688,662,944,750,956,801,1085,1168,1168,null,null,83]
[266,"SHARON",46001.279999999999,1202032,1156030.72,1508,767,null,266,"SHARON",null,0,765307,1454,3407.5,32350,4,42593.78,404375,50,0,0,0,null,266,46001.279999999999,1202032,1156030.72,1508,767,null,null,null,266,"SHARON",null,null,376.02314814814815,136.04587155963301,113.87505763024436,354,424,1096,649,505,564,568,621,665,735,739,814,732,916,865,452,993,935,1782,767,767,null,null,-1015]
[267,"SHEFFIELD",0,0,0,0,0,null,267,"SHEFFIELD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,267,0,0,0,0,0,null,null,null,267,"SHEFFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[268,"SHELBURNE",0,0,0,0,0,null,268,"SHELBURNE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,268,0,0,0,0,0,null,null,null,268,"SHELBURNE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[269,"SHERBORN",0,239628,239628,383,626,null,269,"SHERBORN",null,0,239628,383,0,0,0,0,0,0,0,0,0,null,269,0,239628,239628,383,626,null,null,null,269,"SHERBORN",null,null,206.56302521008402,215.9978021978022,218.71714922048997,284,293,1095,395,307,444,503,648,516,536,936,650,501,811,443,466,505,413,555,626,626,null,null,71]
[270,"SHIRLEY",0,0,0,0,0,null,270,"SHIRLEY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,0,0,0,0,0,null,null,null,270,"SHIRLEY",null,null,278.91885441527444,265.47491248541422,359.18070953436808,490,431,899,573,737,1042,1063,855,14447,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[271,"SHREWSBURY",0,3320683,3320683,4392,756,null,271,"SHREWSBURY",null,0,1532514,4217,0,1042247,102,0,745922,73,0,0,0,null,271,0,3320683,3320683,4392,756,null,null,null,271,"SHREWSBURY",null,null,225.29472883933096,259.00248138957818,266.73541887592791,216,210,381,384,409,396,370,0,412,488,407,505,401,377,492,384,506,670,1064,756,756,null,null,-308]
[272,"SHUTESBURY",0,84230,84230,95,887,null,272,"SHUTESBURY",null,0,84230,95,0,0,0,0,0,0,0,0,0,null,272,0,84230,84230,95,887,null,null,null,272,"SHUTESBURY",null,null,null,null,0,0,0,0,0,0,0,445,652,737,562,444,489,380,4507,748,1158,501,1141,887,887,887,null,null,0]
[273,"SOMERSET",0,1129815,1129815,1346,839,null,273,"SOMERSET",null,0,891343,1308,0,0,0,0,238472,38,0,0,0,null,273,0,1129815,1129815,1346,839,null,null,null,273,"SOMERSET",null,null,246.83325183374083,277.26598984771573,282.19424109321619,299,332,507,507,529,582,676,709,705,894,670,495,693,664,689,552,618,698,846,839,839,null,null,-7]
[274,"SOMERVILLE",0,2298923,2298923,424,5422,null,274,"SOMERVILLE",null,0,697598,274,0,277563,26,0,1323762,124,0,0,0,null,274,0,2298923,2298923,424,5422,null,null,null,274,"SOMERVILLE",null,null,null,null,0,0,5177,3585,2995,3042,4914,2167,3261,3331,2820,3392,4962,4937,4329,4824,5471,5633,5155,8899,5422,5422,null,null,-3477]
[275,"SOUTHAMPTON",0,256641,256641,386,665,null,275,"SOUTHAMPTON",null,0,236846,376,0,19795,10,0,0,0,0,0,0,null,275,0,256641,256641,386,665,null,null,null,275,"SOUTHAMPTON",null,null,206.87962962962962,195.51183970856101,372.2,366,272,428,242,504,482,381,354,316,523,651,384,632,624,616,858,529,434,485,665,665,null,null,180]
[276,"SOUTHBOROUGH",0,699924,699924,1257,557,null,276,"SOUTHBOROUGH",null,0,406874,1237,0,76400,7,0,216650,13,0,0,0,null,276,0,699924,699924,1257,557,null,null,null,276,"SOUTHBOROUGH",null,null,154.14912944738833,139.5913396481732,138.57483443708608,156,162,330,222,276,274,274,283,305,349,320,354,532,454,467,448,476,419,457,557,557,null,null,100]
[277,"SOUTHBRIDGE",0,2297781,2297781,1449,1586,null,277,"SOUTHBRIDGE",null,0,1439782,1330,0,130743,38,0,727256,81,0,0,0,null,277,0,2297781,2297781,1449,1586,null,null,null,277,"SOUTHBRIDGE",null,null,342.30245901639347,314.92318634423896,432.80795148247978,468,316,1089,733,974,1027,735,1019,892,973,1275,1645,933,1111,1045,1178,1355,1253,2161,1586,1586,null,null,-575]
[278,"SOUTH HADLEY",0,1104509,1104509,968,1141,null,278,"SOUTH HADLEY",null,0,695940,904,0,74948,36,0,333621,28,0,0,0,null,278,0,1104509,1104509,968,1141,null,null,null,278,"SOUTH HADLEY",null,null,312.52601702932827,297.62074425969911,289.89614476789927,283,259,469,359,400,439,395,504,515,528,550,578,558,797,974,1008,630,1240,1127,1141,1141,null,null,14]
[279,"SOUTHWICK",0,0,0,0,0,null,279,"SOUTHWICK",null,0,0,0,0,0,0,0,0,0,0,0,0,null,279,0,0,0,0,0,null,null,null,279,"SOUTHWICK",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[280,"SPENCER",0,0,0,0,0,null,280,"SPENCER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,280,0,0,0,0,0,null,null,null,280,"SPENCER",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[281,"SPRINGFIELD",0,24051071,24051071,9775,2460,null,281,"SPRINGFIELD",null,0,9092962,5795,0,2642098,703,0,12300978,3273,0,15033,4,null,281,0,24051071,24051071,9775,2460,null,null,null,281,"SPRINGFIELD","Y",468.32273262661954,489.96488764044943,509.74368499257059,577.54557124518612,473,408,1724,1004,1903,1429,1608,1357,1704,1714,1664,1798,1798,1922,2106,2090,2135,1556,2432,2460,2460,null,null,28]
[282,"STERLING",0,0,0,0,0,null,282,"STERLING",null,0,0,0,0,0,0,0,0,0,0,0,0,null,282,0,0,0,0,0,null,null,null,282,"STERLING",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[283,"STOCKBRIDGE",0,0,0,0,0,null,283,"STOCKBRIDGE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,283,0,0,0,0,0,null,null,null,283,"STOCKBRIDGE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[284,"STONEHAM",0,855463,855463,138,6199,null,284,"STONEHAM",null,0,82300,106,0,44728,4,0,725240,26,0,3195,2,null,284,0,855463,855463,138,6199,null,null,null,284,"STONEHAM",null,null,119.19354838709677,177.57413249211356,356.07214428857714,146,103,6738,5537,4057,2475,5049,6574,6655,8392,0,8299,2335,3678,2613,3054,3958,3953,10995,6199,6199,null,null,-4796]
[285,"STOUGHTON",0,2246324,2246324,1246,1803,null,285,"STOUGHTON",null,0,896435,1114,0,286340,28,0,1063549,104,0,0,0,null,285,0,2246324,2246324,1246,1803,null,null,null,285,"STOUGHTON",null,null,221.08787185354691,237.2984022556391,231.58214747736093,276,1320,1180,1657,1221,1164,1104,1643,1288,810,854,747,2364,2063,712,1687,1038,1526,1994,1803,1803,null,null,-191]
[286,"STOW",0,0,0,0,0,null,286,"STOW",null,0,0,0,0,0,0,0,0,0,0,0,0,null,286,0,0,0,0,0,null,null,null,286,"STOW",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[287,"STURBRIDGE",0,634877,634877,944,673,null,287,"STURBRIDGE",null,0,368645,901,0,10015,2,0,256217,41,0,0,0,null,287,0,634877,634877,944,673,null,null,null,287,"STURBRIDGE",null,null,222.68637532133675,274.30543933054395,259.96207332490519,224,275,740,573,454,523,477,659,517,530,511,575,567,480,457,561,605,589,542,673,673,null,null,131]
[288,"SUDBURY",0,1359589,1359589,1772,767,null,288,"SUDBURY",null,0,924763,1721,0,7120,1,0,427706,50,0,0,0,null,288,0,1359589,1359589,1772,767,null,null,null,288,"SUDBURY",null,null,256.94110624751295,298.30987023200942,278.17476459510357,376,284,397,329,342,373,238,326,366,370,379,375,335,494,365,557,716,539,837,767,767,null,null,-70]
[289,"SUNDERLAND",0,111138,111138,140,794,null,289,"SUNDERLAND",null,0,54904,131,0,6248,1,0,49986,8,0,0,0,null,289,0,111138,111138,140,794,null,null,null,289,"SUNDERLAND",null,null,125.67567567567568,258.96341463414632,248.3228346456693,292,359,532,502,639,622,325,407,424,385,361,435,408,490,646,569,797,318,457,794,794,null,null,337]
[290,"SUTTON",0,1169649,1169649,1024,1142,null,290,"SUTTON",null,0,869173,994,0,160254,16,0,140222,14,0,0,0,null,290,0,1169649,1169649,1024,1142,null,null,null,290,"SUTTON",null,null,267.80538720538721,304.74343434343433,371.54870624048704,328,144,478,491,726,513,505,627,527,642,579,576,606,652,585,568,826,726,556,1142,1142,null,null,586]
[291,"SWAMPSCOTT",0,199564,199564,67,2979,null,291,"SWAMPSCOTT",null,0,84667,48,0,60680,9,0,54217,10,0,0,0,null,291,0,199564,199564,67,2979,null,null,null,291,"SWAMPSCOTT",null,null,137.27272727272728,196.66666666666666,157.14285714285714,105,0,8719,7146,9012,5952,5135,2736,1901,2535,2678,3864,2840,3291,2774,2737,2578,3472,4381,2979,2979,null,null,-1402]
[292,"SWANSEA",0,1394960,1394960,1636,853,null,292,"SWANSEA",null,0,1139083,1434,0,7600,6,0,248277,196,0,0,0,null,292,0,1394960,1394960,1636,853,null,null,null,292,"SWANSEA",null,null,281.75455046883616,318.69180754226267,209.2406466512702,217,199,277,444,457,546,479,853,1418,545,417,419,457,562,567,714,742,567,711,853,853,null,null,142]
[293,"TAUNTON",0,8578605,8578605,7421,1156,null,293,"TAUNTON",null,0,3393118,6000,0,846610,232,0,4335228,1188,0,3649,1,null,293,0,8578605,8578605,7421,1156,null,null,null,293,"TAUNTON",null,null,231.25115055884288,222.62258121782355,240.09431721798134,298,310,497,418,370,413,593,578,654,720,761,712,759,722,695,724,788,725,1000,1156,1156,null,null,156]
[294,"TEMPLETON",0,0,0,0,0,null,294,"TEMPLETON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,294,0,0,0,0,0,null,null,null,294,"TEMPLETON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[295,"TEWKSBURY",0,2845959,2845959,3119,912,null,295,"TEWKSBURY",null,0,1713342,2951,0,162975,38,0,969642,130,0,0,0,null,295,0,2845959,2845959,3119,912,null,null,null,295,"TEWKSBURY",null,null,257.24696933681957,267.27459207459208,268.42310352778418,256,246,395,281,294,327,281,0,457,441,471,472,495,511,527,734,775,537,1208,912,912,null,null,-296]
[296,"TISBURY",0,158111,158111,20,7906,null,296,"TISBURY",null,0,68059,13,0,25729,2,0,64323,5,0,0,0,null,296,0,158111,158111,20,7906,null,null,null,296,"TISBURY",null,null,375.42028985507244,371.92903225806452,345.05555555555554,363,394,471,658,626,654,462,0,535,531,582,687,693,708,734,915,985,773,1996,7906,7906,null,null,5910]
[297,"TOLLAND",0,0,0,0,0,null,297,"TOLLAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,0,0,0,0,0,null,null,null,297,"TOLLAND",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[298,"TOPSFIELD",0,193894,193894,603,322,null,298,"TOPSFIELD",null,0,164080,600,0,0,0,0,29814,3,0,0,0,null,298,0,193894,193894,603,322,null,null,null,298,"TOPSFIELD",null,null,222.42816500711237,416.61725663716817,445.4173913043478,464,362,556,499,544,264,232,306,346,337,425,453,399,394,493,514,504,373,407,322,322,null,null,-85]
[299,"TOWNSEND",0,0,0,0,0,null,299,"TOWNSEND",null,0,0,0,0,0,0,0,0,0,0,0,0,null,299,0,0,0,0,0,null,null,null,299,"TOWNSEND",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[300,"TRURO",0,306837,306837,183,1677,null,300,"TRURO",null,0,295278,179,0,0,0,0,11559,4,0,0,0,null,300,0,306837,306837,183,1677,null,null,null,300,"TRURO",null,null,448.72592592592594,482.24812030075191,453.3260073260073,496,598,933,645,749,793,1049,1622,920,1258,1337,1287,1418,1538,1720,1997,1660,1755,1826,1677,1677,null,null,-149]
[301,"TYNGSBOROUGH",0,1487358,1487358,1113,1336,null,301,"TYNGSBOROUGH",null,0,1033154,1059,0,227102,27,0,227102,27,0,0,0,null,301,0,1487358,1487358,1113,1336,null,null,null,301,"TYNGSBOROUGH",null,null,272.87444690265488,269.12205466541002,305.7994492886645,342,348,507,464,490,536,484,584,599,550,680,728,892,807,802,987,1002,870,1585,1336,1336,null,null,-249]
[302,"TYRINGHAM",0,0,0,0,0,null,302,"TYRINGHAM",null,0,0,0,0,0,0,0,0,0,0,0,0,null,302,0,0,0,0,0,null,null,null,302,"TYRINGHAM",null,null,1257.2058823529412,1142.921052631579,1479.0588235294117,1588,1755,1329,2720,2905,3697,3993,3492,4048,4793,5315,0,5938,5042,5047,4238,4133,0,4652,0,0,null,null,-4652]
[303,"UPTON",0,0,0,0,0,null,303,"UPTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,303,0,0,0,0,0,null,null,null,303,"UPTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[304,"UXBRIDGE",0,1347652,1347652,1272,1059,null,304,"UXBRIDGE",null,0,955381,1211,0,70360,8,0,321911,53,0,0,0,null,304,0,1347652,1347652,1272,1059,null,null,null,304,"UXBRIDGE",null,null,231.17500000000001,215.14387031408307,213.58637709772952,221,302,581,522,546,655,475,0,405,422,451,502,523,570,758,958,889,826,1206,1059,1059,null,null,-147]
[305,"WAKEFIELD",0,746808,746808,680,1098,null,305,"WAKEFIELD",null,0,415129,630,0,19901,3,0,311778,47,0,0,0,null,305,0,746808,746808,680,1098,null,null,null,305,"WAKEFIELD",null,null,176.15692307692308,147.17747440273038,221.05688073394495,242,173,798,593,516,680,684,650,701,873,782,603,928,803,769,1255,1062,979,2241,1098,1098,null,null,-1143]
[306,"WALES",0,93960,93960,118,796,null,306,"WALES",null,0,93960,118,0,0,0,0,0,0,0,0,0,null,306,0,93960,93960,118,796,null,null,null,306,"WALES",null,null,324.06593406593407,333.88235294117646,371.77848101265823,431,492,815,752,465,805,608,855,618,573,962,884,666,1489,580,584,1102,577,671,796,796,null,null,125]
[307,"WALPOLE",3770,1135252,1131482,2162,523,null,307,"WALPOLE",null,0,891151,2062,107,39435,14,3663,204666,86,0,0,0,null,307,3770,1135252,1131482,2162,523,null,null,null,307,"WALPOLE",null,null,222.20678587803761,227.8625525946704,196.86912751677852,240,243,443,382,441,422,444,380,452,439,436,483,378,334,343,415,436,389,713,523,523,null,null,-190]
[308,"WALTHAM",0,3639001,3639001,3726,977,null,308,"WALTHAM",null,0,2229531,3584,0,407538,41,0,1001932,101,0,0,0,null,308,0,3639001,3639001,3726,977,null,null,null,308,"WALTHAM",null,null,191.88693891326358,253.14581640942325,230.30022831050229,328,363,642,666,618,750,864,919,837,937,879,804,780,826,814,892,931,674,834,977,977,null,null,143]
[309,"WARE",0,1550667,1550667,1126,1377,null,309,"WARE",null,0,833770,1084,0,136552,8,0,580345,34,0,0,0,null,309,0,1550667,1550667,1126,1377,null,null,null,309,"WARE",null,null,283.96924510717616,266.68777876895626,308.43243243243245,300,330,652,442,480,482,408,743,770,763,833,686,1011,1039,1090,1090,1125,918,1083,1377,1377,null,null,294]
[310,"WAREHAM",0,2051187,2051187,2020,1015,null,310,"WAREHAM",null,0,731413,1789,0,388505,68,0,931269,163,0,0,0,null,310,0,2051187,2051187,2020,1015,null,null,null,310,"WAREHAM",null,null,164.07082075212736,161.27322720694644,182.87873513199884,185,197,298,352,444,356,358,373,368,364,367,480,587,537,600,417,653,639,598,1015,1015,null,null,417]
[311,"WARREN",0,0,0,0,0,null,311,"WARREN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,311,0,0,0,0,0,null,null,null,311,"WARREN",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[312,"WARWICK",0,0,0,0,0,null,312,"WARWICK",null,0,0,0,0,0,0,0,0,0,0,0,0,null,312,0,0,0,0,0,null,null,null,312,"WARWICK",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[313,"WASHINGTON",0,0,0,0,0,null,313,"WASHINGTON",null,0,0,0,0,0,0,0,0,0,0,0,0,null,313,0,0,0,0,0,null,null,null,313,"WASHINGTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[314,"WATERTOWN",0,834860,834860,643,1298,null,314,"WATERTOWN",null,0,318121,542,0,173068,36,0,343671,65,0,0,0,null,314,0,834860,834860,643,1298,null,null,null,314,"WATERTOWN",null,null,422.49011857707512,465.85826771653541,341.5670731707317,464,456,1758,1290,854,993,1070,1010,1202,1285,940,794,986,1265,1663,1410,1860,2687,2590,1298,1298,null,null,-1292]
[315,"WAYLAND",0,1272053,1272053,1179,1079,null,315,"WAYLAND",null,0,903736,1146,0,78128,7,0,279028,25,0,11161,1,null,315,0,1272053,1272053,1179,1079,null,null,null,315,"WAYLAND",null,null,186.42120765832107,251.75859649122808,278.91702127659573,280,227,368,381,388,442,425,451,462,261,439,474,601,520,556,676,692,538,3086,1079,1079,null,null,-2007]
[316,"WEBSTER",0,1417842,1417842,1327,1068,null,316,"WEBSTER",null,0,759949,1231,0,178179,26,0,479714,70,0,0,0,null,316,0,1417842,1417842,1327,1068,null,null,null,316,"WEBSTER",null,null,345.85,299.82940622054667,375.33982473222977,427,428,1084,850,771,816,654,692,748,1384,1374,1310,1358,1080,1057,954,1123,1075,1500,1068,1068,null,null,-432]
[317,"WELLESLEY",0,1255205,1255205,309,4062,null,317,"WELLESLEY",null,0,854662,247,0,51683,8,0,348860,54,0,0,0,null,317,0,1255205,1255205,309,4062,null,null,null,317,"WELLESLEY",null,null,295.55441741357237,280.64490861618799,266.72565157750341,341,387,1731,1201,1406,1394,1442,1975,1789,441,2374,2407,874,2816,3174,3185,3127,3271,6994,4062,4062,null,null,-2932]
[318,"WELLFLEET",0,157648,157648,114,1383,null,318,"WELLFLEET",null,0,86322,106,0,5456,1,0,65870,7,0,0,0,null,318,0,157648,157648,114,1383,null,null,null,318,"WELLFLEET",null,null,351.6521739130435,395.7578125,346.37795275590554,326,321,398,583,568,805,650,590,754,753,607,716,855,1171,897,1200,1597,935,1409,1383,1383,null,null,-26]
[319,"WENDELL",0,176719,176719,79,2237,null,319,"WENDELL",null,0,176719,79,0,0,0,0,0,0,0,0,0,null,319,0,176719,176719,79,2237,null,null,null,319,"WENDELL",null,null,null,1038.75,1378.5352112676057,1443,2695,2240,2230,2649,2060,2012,1797,1863,2198,2348,0,1690,2145,1818,1711,1953,1749,1763,2237,2237,null,null,474]
[320,"WENHAM",0,0,0,0,0,null,320,"WENHAM",null,0,0,0,0,0,0,0,0,0,0,0,0,null,320,0,0,0,0,0,null,null,null,320,"WENHAM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[321,"WESTBOROUGH",{"$f":"L330+O330+R330+U330","v":0},2477243,{"$f":"D330-C330","v":2477243},{"$f":"N330+Q330+T330+W330","v":3696},{"$f":"IF(F330>0,ROUND(E330/F330,0),0)","v":670},null,321,"WESTBOROUGH",null,0,1869119,3084,0,46702,47,0,561422,565,0,0,0,null,{"$f":"VALUE(I330)","v":321},{"$f":"VLOOKUP(Y330,transp_rate,3)","v":0},{"$f":"VLOOKUP(Y330,transp_rate,4)","v":2477243},{"$f":"VLOOKUP(Y330,transp_rate,5)","v":2477243},{"$f":"VLOOKUP(Y330,transp_rate,6)","v":3696},{"$f":"VLOOKUP(Y330,transp_rate,7)","v":670},null,null,null,321,"WESTBOROUGH",null,null,230.97553303040894,236.5617707618394,246.27638190954775,237,240,527,351,492,470,407,401,718,582,678,831,384,391,401,430,580,437,523,670,670,null,null,147]
[322,"WEST BOYLSTON",0,442488,442488,524,844,null,322,"WEST BOYLSTON",null,0,151478,494,0,178644,16,0,112366,14,0,0,0,null,322,0,442488,442488,524,844,null,null,null,322,"WEST BOYLSTON",null,null,243.14161220043573,235.13824419778001,258.55083909180649,259,267,514,507,464,532,144,354,3659,4313,7070,12684,4656,3995,793,646,822,905,992,844,{"$f":"G331","v":844},null,null,{"$f":"BI331-BG331","v":-148}]
[323,"WEST BRIDGEWATER",0,485782,485782,644,754,null,323,"WEST BRIDGEWATER",null,0,382467,616,0,40588,11,0,62727,17,0,0,0,null,323,0,485782,485782,644,754,null,null,null,323,"WEST BRIDGEWATER",null,null,240.1171875,237.5,230.56782334384857,236,258,487,269,420,431,406,619,407,634,686,792,849,711,488,623,722,622,1085,754,754,null,null,-331]
[324,"WEST BROOKFIELD",0,410617,410617,0,0,null,324,"WEST BROOKFIELD",null,0,410617,0,0,0,0,0,0,0,0,0,0,null,324,0,410617,410617,0,0,null,null,null,324,"WEST BROOKFIELD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14814,19304,0,0,null,null,-19304]
[325,"WESTFIELD",0,2733078,2733078,3173,861,null,325,"WESTFIELD",null,0,867812,2901,0,275560,40,0,1589706,232,0,0,0,null,325,0,2733078,2733078,3173,861,null,null,null,325,"WESTFIELD",null,null,194.31115879828326,237.3012048192771,234.94673415280789,232,234,482,430,489,573,429,596,551,837,1043,961,994,902,899,1074,1130,779,1012,861,861,null,null,-151]
[326,"WESTFORD",0,3051210,3051210,3309,922,null,326,"WESTFORD",null,0,2013863,3216,0,501942,45,0,535405,48,0,0,0,null,326,0,3051210,3051210,3309,922,null,null,null,326,"WESTFORD",null,null,179.30877363063499,243.07467228464421,238.34320200409928,210,260,362,491,481,502,587,574,591,613,673,493,507,552,591,647,623,736,942,922,922,null,null,-20]
[327,"WESTHAMPTON",0,115224,115224,72,1600,null,327,"WESTHAMPTON",null,0,115224,72,0,0,0,0,0,0,0,0,0,null,327,0,115224,115224,72,1600,null,null,null,327,"WESTHAMPTON",null,null,231.3360655737705,153.5,226.27906976744185,188,193,225,273,410,409,502,399,414,703,1773,567,882,904,922,1114,849,591,829,1600,1600,null,null,771]
[328,"WESTMINSTER",0,0,0,0,0,null,328,"WESTMINSTER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,328,0,0,0,0,0,null,null,null,328,"WESTMINSTER",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[329,"WEST NEWBURY",0,0,0,0,0,null,329,"WEST NEWBURY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,329,0,0,0,0,0,null,null,null,329,"WEST NEWBURY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[330,"WESTON",273900,1453306,1179406,1689,698,null,330,"WESTON",null,273900,1453306,1689,0,0,0,0,0,0,0,0,0,null,330,273900,1453306,1179406,1689,698,null,null,null,330,"WESTON",null,null,373.05184804928132,372.25072604065826,356.24975609756098,377,414,468,442,591,586,631,762,774,746,960,987,927,773,705,473,594,533,1287,698,698,null,null,-589]
[331,"WESTPORT",0,1221287,1221287,765,1596,null,331,"WESTPORT",null,0,1037183,745,0,61393,3,0,122711,17,0,0,0,null,331,0,1221287,1221287,765,1596,null,null,null,331,"WESTPORT",null,null,364.2131678359417,373.09405940594058,484.84311632870862,431,458,589,570,519,714,638,625,660,753,582,697,1390,1801,1626,1392,1363,1411,3983,1596,1596,null,null,-2387]
[332,"WEST SPRINGFIELD",0,2219262,2219262,2571,863,null,332,"WEST SPRINGFIELD",null,0,926342,2401,0,425903,56,0,859412,113,0,7605,1,null,332,0,2219262,2219262,2571,863,null,null,null,332,"WEST SPRINGFIELD",null,null,null,257.17665615141954,161.41903019213174,194,218,476,500,642,692,505,711,712,770,933,863,731,815,809,779,690,711,1132,863,863,null,null,-269]
[333,"WEST STOCKBRIDGE",0,0,0,0,0,null,333,"WEST STOCKBRIDGE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,333,0,0,0,0,0,null,null,null,333,"WEST STOCKBRIDGE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[334,"WEST TISBURY",0,0,0,0,0,null,334,"WEST TISBURY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,334,0,0,0,0,0,null,null,null,334,"WEST TISBURY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[335,"WESTWOOD",0,1547044,1547044,1499,1032,null,335,"WESTWOOD",null,0,1163077,1458,0,28095,3,0,355872,38,0,0,0,null,335,0,1547044,1547044,1499,1032,null,null,null,335,"WESTWOOD",null,null,253.54423592493296,226.19756690997568,252.52321135991261,316,264,592,426,213,314,385,329,333,338,4423,3643,4238,5936,8491,6545,399,674,1242,1032,1032,null,null,-210]
[336,"WEYMOUTH",0,4258602,4258602,2842,1498,null,336,"WEYMOUTH",null,0,2534666,2655,0,568721,50,0,1146329,136,0,8886,1,null,336,0,4258602,4258602,2842,1498,null,null,null,336,"WEYMOUTH",null,null,281.97125697125699,235.12068965517241,230.43001841620625,266,232,588,519,706,726,685,930,809,1299,821,940,606,893,803,882,1184,1278,1363,1498,1498,null,null,135]
[337,"WHATELY",0,49582,49582,89,557,null,337,"WHATELY",null,0,49582,89,0,0,0,0,0,0,0,0,0,null,337,0,49582,49582,89,557,null,null,null,337,"WHATELY",null,null,255.31914893617022,200.88652482269504,234.33064516129033,232,252,314,290,272,388,303,580,617,613,542,535,677,479,544,780,671,633,466,557,557,null,null,91]
[338,"WHITMAN",0,0,0,0,0,null,338,"WHITMAN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,338,0,0,0,0,0,null,null,null,338,"WHITMAN",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[339,"WILBRAHAM",0,0,0,0,0,null,339,"WILBRAHAM",null,0,0,0,0,0,0,0,0,0,0,0,0,null,339,0,0,0,0,0,null,null,null,339,"WILBRAHAM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[340,"WILLIAMSBURG",0,109813,109813,106,1036,null,340,"WILLIAMSBURG",null,0,109813,106,0,0,0,0,0,0,0,0,0,null,340,0,109813,109813,106,1036,null,null,null,340,"WILLIAMSBURG",null,null,341.57258064516128,213.45212765957447,315.91304347826087,310,520,344,352,396,408,626,503,589,918,2346,628,1992,2947,1590,1202,942,900,895,1036,1036,null,null,141]
[341,"WILLIAMSTOWN",0,0,0,0,0,null,341,"WILLIAMSTOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,0,0,0,0,0,null,null,null,341,"WILLIAMSTOWN",null,null,279.08838383838383,306.43864229765012,298.51213592233012,321,290,332,393,641,708,720,326,0,589,339,492,499,431,398,728,0,0,0,0,0,null,null,0]
[342,"WILMINGTON",0,1608331,1608331,1654,972,null,342,"WILMINGTON",null,0,1226276,1592,0,0,0,0,382055,62,0,0,0,null,342,0,1608331,1608331,1654,972,null,null,null,342,"WILMINGTON",null,null,176.67806917521855,205.53873616565511,291.83948863636363,268,290,506,348,372,462,559,452,525,509,504,512,511,581,576,721,788,642,752,972,972,null,null,220]
[343,"WINCHENDON",0,1049307,1049307,1078,973,null,343,"WINCHENDON",null,0,607431,1002,0,116283,20,0,325593,56,0,0,0,null,343,0,1049307,1049307,1078,973,null,null,null,343,"WINCHENDON",null,null,301.9246922519913,295.50531537916373,307.11340206185565,352,384,655,465,504,757,615,904,888,1005,952,0,799,1304,1534,934,1007,900,1058,973,973,null,null,-85]
[344,"WINCHESTER",0,1054801,1054801,842,1253,null,344,"WINCHESTER",null,0,332061,777,0,77834,7,0,644906,58,0,0,0,null,344,0,1054801,1054801,842,1253,null,null,null,344,"WINCHESTER",null,null,792.78200692041526,479.81405895691609,310.25873015873015,462,455,1361,500,406,391,159,162,345,376,313,266,368,621,553,678,774,850,4042,1253,1253,null,null,-2789]
[345,"WINDSOR",0,0,0,0,0,null,345,"WINDSOR",null,0,0,0,0,0,0,0,0,0,0,0,0,null,345,0,0,0,0,0,null,null,null,345,"WINDSOR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[346,"WINTHROP",0,403274,403274,29,13906,null,346,"WINTHROP",null,0,50284,16,0,154650,7,0,198340,6,0,0,0,null,346,0,403274,403274,29,13906,null,null,null,346,"WINTHROP",null,null,360.25,446.38048780487804,404.71,405,582,2054,1452,1283,1621,1695,0,1278,1571,1514,1473,866,1140,1873,2262,7675,6441,9737,13906,13906,null,null,4169]
[347,"WOBURN",0,2459811,2459811,1864,1320,null,347,"WOBURN",null,0,1650105,1668,0,146074,40,0,663632,156,0,0,0,null,347,0,2459811,2459811,1864,1320,null,null,null,347,"WOBURN",null,null,315.06832657788073,333.55505364201014,419.22305764411027,417,418,752,511,413,451,621,587,546,662,589,610,706,686,756,798,896,971,1143,1320,1320,null,null,177]
[348,"WORCESTER",35762.001028277642,15138940,15103177.998971723,5794,2607,null,348,"WORCESTER",null,0,4740438,4287,9349.8529562982003,2711152,394,26388.417480719796,7678078,1112,23.730591259640104,9272,1,null,348,35762.001028277642,15138940,15103177.998971723,5794,2607,null,null,null,348,"WORCESTER","Y",358.46553247901016,426.6735003796507,472.43318649045523,454.35490605427975,279,442,1026,1022,1188,1296,1007,962,1195,1353,1341,1453,1127,1632,1636,1861,2156,1977,2771,2607,2607,null,null,-164]
[349,"WORTHINGTON",0,85865,85865,71,1209,null,349,"WORTHINGTON",null,0,85865,71,0,0,0,0,0,0,0,0,0,null,349,0,85865,85865,71,1209,null,null,null,349,"WORTHINGTON",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6003,2171,1753,2998,1489,1855,1209,1209,null,null,-646]
[350,"WRENTHAM",0,787171,787171,729,1080,null,350,"WRENTHAM",null,0,698599,720,0,33534,4,0,55038,5,0,0,0,null,350,0,787171,787171,729,1080,null,null,null,350,"WRENTHAM",null,null,291.05711775043937,306.7540563620837,311.17866435385952,384,364,411,444,470,476,337,557,615,622,620,664,1036,1073,1226,1304,1293,993,1197,1080,1080,null,null,-117]
[351,"YARMOUTH",0,0,0,0,0,null,351,"YARMOUTH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,351,0,0,0,0,0,null,null,null,351,"YARMOUTH",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[352,"DEVENS",0,0,0,0,0,null,352,"DEVENS",null,0,0,0,0,0,0,0,0,0,0,0,0,null,352,0,0,0,0,0,null,null,null,352,"DEVENS",null,null,null,null,633.92857142857144,0,1014,910,909,2517,2012,2580,1036,891,861,0,0,0,0,987,0,710,0,0,0,0,null,null,0]
[406,"NORTHAMPTON SMITH",0,0,0,0,0,null,406,"NORTHAMPTON SMITH",null,0,0,0,0,0,0,0,0,0,0,0,0,null,406,0,0,0,0,0,null,null,null,406,"NORTHAMPTON SMITH",null,null,null,null,0,0,0,0,0,0,0,0,0,0,629,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[600,"ACTON BOXBOROUGH",0,4066592,4066592,5078,801,null,600,"ACTON BOXBOROUGH",null,0,3502879,5013,0,87327,16,0,476386,49,0,0,0,null,600,0,4066592,4066592,5078,801,null,null,null,600,"ACTON BOXBOROUGH",null,null,456.43583227445998,385.94228751311647,309.5844550586192,284,305,523,389,413,489,502,490,579,564,602,649,553,556,566,580,676,711,851,801,801,null,null,-50]
[603,"HOOSAC VALLEY",0,920432,920432,895,1028,null,603,"HOOSAC VALLEY",null,0,628076,836,0,69373,14,0,222983,45,0,0,0,null,603,0,920432,920432,895,1028,null,null,null,603,"ADAMS CHESHIRE",null,null,330.07622298065985,364.11547344110852,369.05979643765903,372,314,340,382,404,481,561,465,449,430,558,520,550,576,654,627,768,796,1274,1028,1028,null,null,-246]
[605,"AMHERST PELHAM",0,1305843,1305843,1073,1217,null,605,"AMHERST PELHAM",null,0,1184857,1047,0,0,0,0,120986,26,0,0,0,null,605,0,1305843,1305843,1073,1217,null,null,null,605,"AMHERST PELHAM",null,null,274.41023601166802,286.23262839879152,311.62774363476734,314,338,425,469,478,508,602,638,722,723,842,931,952,931,997,1053,1136,942,892,1217,1217,null,null,325]
[610,"ASHBURNHAM WESTMINSTER",0,1491977,1491977,2100,710,null,610,"ASHBURNHAM WESTMINSTER",null,0,1490424,2099,0,0,0,0,1553,1,0,0,0,null,610,0,1491977,1491977,2100,710,null,null,null,610,"ASHBURNHAM WESTMINSTER",null,null,281.52120957580848,340.45135699373697,347.19424760316798,437,435,606,576,609,675,645,694,693,753,713,719,677,783,830,841,825,679,705,710,710,null,null,5]
[615,"ATHOL ROYALSTON",0,1332395,1332395,1335,998,null,615,"ATHOL ROYALSTON",null,0,937963,1209,0,25501,12,0,368931,114,0,0,0,null,615,0,1332395,1332395,1335,998,null,null,null,615,"ATHOL ROYALSTON",null,null,286.40573248407645,282.00857142857143,299.12677657760094,278,310,681,549,584,866,840,940,1045,984,932,949,914,952,885,859,911,741,1192,998,998,null,null,-194]
[616,"AYER SHIRLEY",0,1276090,1276090,1496,853,null,616,"AYER SHIRLEY",null,0,846674,1467,0,0,0,0,429416,29,0,0,0,null,616,0,1276090,1276090,1496,853,null,null,null,616,"AYER SHIRLEY",null,null,null,null,null,null,null,null,null,null,null,null,null,412,695,808,795,982,679,772,750,807,739,864,853,853,null,null,-11]
[618,"BERKSHIRE HILLS",0,1615472,1615472,840,1923,null,618,"BERKSHIRE HILLS",null,0,1280677,826,0,49884,7,0,284911,7,0,0,0,null,618,0,1615472,1615472,840,1923,null,null,null,618,"BERKSHIRE HILLS",null,null,448.82880658436216,466.09484193011644,461.5,484,564,687,952,689,989,838,969,966,1256,1299,1389,1260,1538,1289,1763,1841,1675,2596,1923,1923,null,null,-673]
[620,"BERLIN BOYLSTON",0,675803,675803,972,695,null,620,"BERLIN BOYLSTON",null,0,645309,969,0,15810,1,0,14684,2,0,0,0,null,620,0,675803,675803,972,695,null,null,null,620,"BERLIN BOYLSTON",null,null,359.30409356725147,392.88172043010752,353.1,401,421,855,717,783,569,611,781,688,584,517,570,505,504,432,406,420,466,908,695,695,null,null,-213]
[622,"BLACKSTONE MILLVILLE",0,1713476,1713476,1527,1122,null,622,"BLACKSTONE MILLVILLE",null,0,1350551,1484,0,104640,19,0,258285,24,0,0,0,null,622,0,1713476,1713476,1527,1122,null,null,null,622,"BLACKSTONE MILLVILLE",null,null,279.34942426926483,307.10448430493273,301.87753303964757,347,326,479,509,528,511,390,487,564,549,659,722,849,984,863,949,839,757,987,1122,1122,null,null,135]
[625,"BRIDGEWATER RAYNHAM",0,4526847,4526847,4122,1098,null,625,"BRIDGEWATER RAYNHAM",null,0,3108949,3933,0,222190,55,0,1195708,134,0,0,0,null,625,0,4526847,4526847,4122,1098,null,null,null,625,"BRIDGEWATER RAYNHAM",null,null,257.06702359706526,268.7425818882466,262.6656104380242,256,250,401,422,492,406,558,594,668,604,649,721,972,752,752,879,887,959,1370,1098,1098,null,null,-272]
[632,"CHESTERFIELD GOSHEN",0,161036,161036,108,1491,null,632,"CHESTERFIELD GOSHEN",null,0,128031,107,0,0,0,0,33005,1,0,0,0,null,632,0,161036,161036,108,1491,null,null,null,632,"CHESTERFIELD GOSHEN",null,null,535.6567164179105,321.94318181818181,1.6056010210976801,547,280,548,500,657,719,716,752,559,864,1359,781,1329,1450,1196,1674,1340,1056,1169,1491,1491,null,null,322]
[635,"CENTRAL BERKSHIRE",0,1675952,1675952,1038,1615,null,635,"CENTRAL BERKSHIRE",null,0,1425232,1011,0,77668,15,0,173052,12,0,0,0,null,635,0,1675952,1675952,1038,1615,null,null,null,635,"CENTRAL BERKSHIRE",null,null,688.42182890855452,714.16808252427188,788.70603174603173,750,731,1046,1000,1054,1115,1069,1232,1128,1144,1233,1352,1364,1623,1353,1683,1412,1191,1312,1615,1615,null,null,303]
[640,"CONCORD CARLISLE",304510,1209213,904703,1310,691,null,640,"CONCORD CARLISLE",null,304510,1102284,1305,0,0,0,0,106929,5,0,0,0,null,640,304510,1209213,904703,1310,691,null,null,null,640,"CONCORD CARLISLE",null,null,347.98118279569894,304.75663206459052,246.72129629629629,286,301,473,403,347,389,376,438,477,632,736,1031,853,752,704,789,625,608,874,691,691,null,null,-183]
[645,"DENNIS YARMOUTH",0,2946032,2946032,1781,1654,null,645,"DENNIS YARMOUTH",null,0,2257404,1656,0,154253,28,0,534375,97,0,0,0,null,645,0,2946032,2946032,1781,1654,null,null,null,645,"DENNIS YARMOUTH",null,null,234.55790754257907,218.43259972489685,229.20105456212747,232,272,460,420,427,724,715,536,604,680,943,895,815,723,807,916,827,596,1771,1654,1654,null,null,-117]
[650,"DIGHTON REHOBOTH",0,2130494,2130494,4335,491,null,650,"DIGHTON REHOBOTH",null,0,1584360,4282,0,89324,9,0,456810,44,0,0,0,null,650,0,2130494,2130494,4335,491,null,null,null,650,"DIGHTON REHOBOTH",null,null,182.61845140032949,188.05843953994406,229.33343624575485,203,267,397,396,446,450,475,525,581,586,532,632,634,656,614,763,645,522,854,491,491,null,null,-363]
[655,"DOVER SHERBORN",0,878048,878048,1152,762,null,655,"DOVER SHERBORN",null,0,871243,1150,0,0,0,0,6805,2,0,0,0,null,655,0,878048,878048,1152,762,null,null,null,655,"DOVER SHERBORN",null,null,372.96882217090069,354.63516483516486,343.43676939426143,382,879,395,400,405,408,468,407,483,489,512,522,412,550,570,584,586,511,695,762,762,null,null,67]
[658,"DUDLEY CHARLTON",0,3453710,3453710,2270,1521,null,658,"DUDLEY CHARLTON",null,0,2823891,2211,0,192148,18,0,437671,41,0,0,0,null,658,0,3453710,3453710,2270,1521,null,null,null,658,"DUDLEY CHARLTON",null,null,310.63843031123139,447.7766415500538,412.91489892687798,403,427,559,452,497,492,848,816,785,726,824,911,1011,1066,1079,1150,1319,1196,1809,1521,1521,null,null,-288]
[660,"NAUSET",0,1053353,1053353,1204,875,null,660,"NAUSET",null,0,828168,1181,0,0,0,0,225185,23,0,0,0,null,660,0,1053353,1053353,1204,875,null,null,null,660,"NAUSET",null,null,335.3113311331133,374.87903225806451,366.34134615384613,402,389,406,411,460,520,529,602,717,846,761,829,954,1266,1177,1116,1083,997,905,875,875,null,null,-30]
[662,"FARMINGTON RIVER",0,294021,294021,185,1589,null,662,"FARMINGTON RIVER",null,0,279246,183,0,0,0,0,14775,2,0,0,0,null,662,0,294021,294021,185,1589,null,null,null,662,"FARMINGTON RIVER",null,null,854.3905723905724,972.98951048951051,1161.2857142857142,1111,904,1073,1260,1028,1743,1495,1553,1557,1805,1999,2079,1991,2027,1891,1943,2205,1785,1718,1589,1589,null,null,-129]
[665,"FREETOWN LAKEVILLE",0,3083270,3083270,2777,1110,null,665,"FREETOWN LAKEVILLE",null,0,2279099,2703,0,206476,19,0,597695,55,0,0,0,null,665,0,3083270,3083270,2777,1110,null,null,null,665,"FREETOWN LAKEVILLE",null,null,288.94249568717652,284.62471526195901,357.48986486486484,362,351,370,369,492,557,511,545,770,588,623,683,695,795,990,965,1036,767,936,1110,1110,null,null,174]
[670,"FRONTIER",0,530448,530448,441,1203,null,670,"FRONTIER",null,0,409685,434,0,0,0,0,120763,7,0,0,0,null,670,0,530448,530448,441,1203,null,null,null,670,"FRONTIER",null,null,323.52380952380952,333.53113553113553,314.37326388888891,316,313,544,452,479,436,350,480,464,703,1005,865,756,638,772,521,1339,1032,1901,1203,1203,null,null,-698]
[672,"GATEWAY",0,1017125,1017125,594,1712,null,672,"GATEWAY",null,0,845371,586,0,21469,1,0,150285,7,0,0,0,null,672,0,1017125,1017125,594,1712,null,null,null,672,"GATEWAY",null,null,678.67389732465654,774.16409537166896,884.98046057222609,995,1119,1155,1167,1282,1151,1218,1207,1255,1353,1389,1274,1516,1707,1683,1552,1536,1395,1439,1712,1712,null,null,273]
[673,"GROTON DUNSTABLE",26020,1839515,1813495,2424,748,null,673,"GROTON DUNSTABLE",null,0,1391931,2382,0,80298,8,26020,367286,34,0,0,0,null,673,26020,1839515,1813495,2424,748,null,null,null,673,"GROTON DUNSTABLE",null,null,321.56914893617022,341.41231445849365,447.51079913606912,419,447,408,517,520,612,666,352,471,515,477,518,557,593,669,695,622,623,630,748,748,null,null,118]
[674,"GILL MONTAGUE",0,682942,682942,347,1968,null,674,"GILL MONTAGUE",null,0,511119,318,0,32970,4,0,138853,25,0,0,0,null,674,0,682942,682942,347,1968,null,null,null,674,"GILL MONTAGUE",null,null,null,287.58552108194112,242.01208865010074,534,624,856,870,836,909,776,823,907,1227,1157,1146,1553,1158,1200,1338,1343,1235,2824,1968,1968,null,null,-856]
[675,"HAMILTON WENHAM",0,1036873,1036873,1628,637,null,675,"HAMILTON WENHAM",null,0,872326,1619,0,164547,9,0,0,0,0,0,0,null,675,0,1036873,1036873,1628,637,null,null,null,675,"HAMILTON WENHAM",null,null,260.11962025316456,281.17323852617972,300.88895979578814,310,249,493,314,466,471,398,486,386,426,437,462,473,484,501,541,595,583,595,637,637,null,null,42]
[680,"HAMPDEN WILBRAHAM",0,3063902,3063902,2861,1071,null,680,"HAMPDEN WILBRAHAM",null,0,2207132,2768,0,331653,36,0,525117,57,0,0,0,null,680,0,3063902,3063902,2861,1071,null,null,null,680,"HAMPDEN WILBRAHAM",null,null,383.5927880386983,422.81073298429317,460.16542512201386,476,524,644,691,671,677,672,693,650,722,775,846,911,855,1012,1009,996,1117,1265,1071,1071,null,null,-194]
[683,"HAMPSHIRE",0,883072,883072,647,1365,null,683,"HAMPSHIRE",null,0,817397,641,0,0,0,0,65675,6,0,0,0,null,683,0,883072,883072,647,1365,null,null,null,683,"HAMPSHIRE",null,null,564.44121915820028,609.67266187050359,1.8815556362719881,649,513,763,686,871,1038,978,720,774,1405,1417,978,2452,1658,2054,1672,1453,1171,1230,1365,1365,null,null,135]
[685,"HAWLEMONT",0,113948,113948,84,1357,null,685,"HAWLEMONT",null,0,104888,83,0,0,0,0,9060,1,0,0,0,null,685,0,113948,113948,84,1357,null,null,null,685,"HAWLEMONT",null,null,1189.9325842696628,766.56756756756761,1113.5405405405406,1228,947,986,1732,1828,1922,1165,963,995,1175,1299,1242,1647,1851,1673,953,1038,932,1195,1357,1357,null,null,162]
[690,"KING PHILIP",0,1157559,1157559,1273,909,null,690,"KING PHILIP",null,0,983049,1253,0,0,0,0,174510,20,0,0,0,null,690,0,1157559,1157559,1273,909,null,null,null,690,"KING PHILIP",null,null,229.09509918319719,236.11549295774648,233.90790190735694,239,248,350,337,332,319,399,424,488,509,542,530,428,473,488,506,502,490,961,909,909,null,null,-52]
[695,"LINCOLN SUDBURY",0,690069,690069,817,845,null,695,"LINCOLN SUDBURY",null,0,681002,809,0,0,0,0,9067,8,0,0,0,null,695,0,690069,690069,817,845,null,null,null,695,"LINCOLN SUDBURY",null,null,198.84511132623427,237.59872029250457,230.65755764304015,223,216,326,227,258,276,313,434,353,364,362,337,322,334,441,537,834,720,1530,845,845,null,null,-685]
[698,"MANCHESTER ESSEX",{"$f":"L393+O393+R393+U393","v":0},513462,513462,434,1183,null,698,"MANCHESTER ESSEX",null,0,347081,421,0,0,0,0,166381,13,0,0,0,null,698,{"$f":"VLOOKUP(Y393,transp_rate,3)","v":0},{"$f":"VLOOKUP(Y393,transp_rate,4)","v":513462},{"$f":"VLOOKUP(Y393,transp_rate,5)","v":513462},{"$f":"VLOOKUP(Y393,transp_rate,6)","v":434},{"$f":"VLOOKUP(Y393,transp_rate,7)","v":1183},null,null,null,698,"MANCHESTER ESSEX",null,null,198.84511132623427,674.85950413223145,659.84179104477607,1074,553,850,536,524,513,527,0,643,595,563,595,509,643,641,751,789,918,2155,1183,1183,null,null,-972]
[700,"MARTHAS VINEYARD",184201,595091,{"$f":"D394-C394","v":410890},{"$f":"N394+Q394+T394+W394","v":528},{"$f":"IF(F394>0,ROUND(E394/F394,0),0)","v":778},null,700,"MARTHAS VINEYARD",null,161016,501730,521,0,0,0,23185,93361,7,0,0,0,null,{"$f":"VALUE(I394)","v":700},184201,595091,410890,528,778,null,null,null,700,"MARTHAS VINEYARD",null,null,710.09317585301835,737.32408575031525,721.71305418719214,796,653,963,312,640,1075,1017,746,1333,972,1435,1326,1473,1620,1316,1097,1079,1627,1963,778,778,null,null,-1185]
[705,"MASCONOMET",0,1101635,1101635,738,1493,null,705,"MASCONOMET",null,0,1082260,730,0,0,0,0,19375,8,0,0,0,null,705,0,1101635,1101635,738,1493,null,null,null,705,"MASCONOMET",null,null,262.96722288438616,544.01198156682028,365.87037037037038,548,600,880,767,746,832,791,906,608,611,670,636,656,888,855,911,926,955,1070,1493,{"$f":"G395","v":1493},null,null,{"$f":"BI395-BG395","v":423}]
[710,"MENDON UPTON",0,2396498,2396498,2100,1141,null,710,"MENDON UPTON",null,0,1877400,2079,0,154800,18,0,364298,3,0,0,0,null,710,0,2396498,2396498,2100,1141,null,null,null,710,"MENDON UPTON",null,null,349.96121332670316,348.15083251714003,441.66364029399051,406,451,452,403,487,543,475,463,536,599,618,672,642,788,868,848,935,818,926,1141,1141,null,null,215]
[712,"MONOMOY",10591,1312834,1302243,1226,1062,null,712,"MONOMOY",null,0,967831,1171,3530,114472,18,7061,230531,37,0,0,0,null,712,10591,1312834,1302243,1226,1062,null,null,null,712,"MONOMOY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,632,609,800,788,915,949,887,881,2043,1062,1062,null,null,-981]
[715,"MOUNT GREYLOCK",0,854609,854609,700,1221,null,715,"MOUNT GREYLOCK",null,0,777149,689,0,6256,5,0,36435,4,0,34769,2,null,715,0,854609,854609,700,1221,null,null,null,715,"MOUNT GREYLOCK",null,null,396.04585987261146,415.60585885486017,432.51329787234044,490,440,621,652,874,1,474,757,820,727,730,738,741,911,885,894,911,718,937,1221,1221,null,null,284]
[717,"MOHAWK TRAIL",0,1078922,1078922,540,1998,null,717,"MOHAWK TRAIL",null,0,870967,522,0,0,0,0,207955,18,0,0,0,null,717,0,1078922,1078922,540,1998,null,null,null,717,"MOHAWK TRAIL",null,null,808.97339593114236,570.11859688195989,725.96510067114093,609,654,773,1068,1015,1123,1153,1052,890,989,1104,1079,1401,1581,1655,1569,1634,1504,2017,1998,1998,null,null,-19]
[720,"NARRAGANSETT",0,1020529,1020529,904,1129,null,720,"NARRAGANSETT",null,0,843224,856,0,58511,16,0,118794,32,0,0,0,null,720,0,1020529,1020529,904,1129,null,null,null,720,"NARRAGANSETT",null,null,303.64,287.82715133531156,282.15513474144211,361,396,557,484,586,491,495,599,482,601,586,726,696,613,706,830,932,762,861,1129,1129,null,null,268]
[725,"NASHOBA",0,2162308,2162308,2057,1051,null,725,"NASHOBA",null,0,2109803,1974,0,15182,24,0,37323,59,0,0,0,null,725,0,2162308,2162308,2057,1051,null,null,null,725,"NASHOBA",null,null,null,455.26117528879962,399.51201831362073,358,337,537,587,571,595,653,663,684,675,647,610,614,717,615,750,663,706,1002,1051,1051,null,null,49]
[728,"NEW SALEM WENDELL",0,0,0,0,0,null,728,"NEW SALEM WENDELL",null,0,0,0,0,0,0,0,0,0,0,0,0,null,728,0,0,0,0,0,null,null,null,728,"NEW SALEM WENDELL",null,null,1174,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1404,0,0,1575,0,0,0,0,0,null,null,0]
[730,"NORTHBORO SOUTHBORO",0,1378262,1378262,1276,1080,null,730,"NORTHBORO SOUTHBORO",null,0,1209873,1257,0,0,0,0,168389,19,0,0,0,null,730,0,1378262,1378262,1276,1080,null,null,null,730,"NORTHBORO SOUTHBORO",null,null,612.52868852459017,544.8431018935978,526.25195482189406,581,556,672,674,660,692,814,835,786,822,783,797,846,827,832,895,894,881,870,1080,1080,null,null,210]
[735,"NORTH MIDDLESEX",0,2373657,2373657,3050,778,null,735,"NORTH MIDDLESEX",null,0,1774620,2857,0,217267,70,0,381770,123,0,0,0,null,735,0,2373657,2373657,3050,778,null,null,null,735,"NORTH MIDDLESEX",null,null,260.09447104919462,272.54491282277644,288.98010170240991,348,357,542,423,480,495,588,557,498,532,621,724,848,865,930,1016,718,620,702,778,778,null,null,76]
[740,"OLD ROCHESTER",0,719324,719324,788,913,null,740,"OLD ROCHESTER",null,0,681056,786,0,0,0,0,38268,2,0,0,0,null,740,0,719324,719324,788,913,null,null,null,740,"OLD ROCHESTER",null,null,378.43497363796132,397.78777589134125,402.20207253886008,395,343,473,546,564,596,678,549,552,609,719,1030,843,744,708,808,708,703,929,913,913,null,null,-16]
[745,"PENTUCKET",0,1232395,1232395,1419,868,null,745,"PENTUCKET",null,0,1160290,1409,0,72105,10,0,0,0,0,0,0,null,745,0,1232395,1232395,1419,868,null,null,null,745,"PENTUCKET",null,null,275.36498855835242,371.37276341948308,322.64061864061864,387,295,329,295,512,495,451,529,590,687,663,663,677,746,770,921,1054,965,926,868,868,null,null,-58]
[750,"PIONEER",0,1034807,1034807,421,2458,null,750,"PIONEER",null,0,823972,411,0,0,0,0,210835,10,0,0,0,null,750,0,1034807,1034807,421,2458,null,null,null,750,"PIONEER",null,null,511.11431226765797,476.56352636127917,503.69209039548025,586,599,521,549,558,646,632,660,637,673,608,742,1486,1293,10,1923,1862,2225,2149,2458,2458,null,null,309]
[753,"QUABBIN",0,2063842,2063842,1902,1085,null,753,"QUABBIN",null,0,1420349,1826,0,153321,19,0,490172,57,0,0,0,null,753,0,2063842,2063842,1902,1085,null,null,null,753,"QUABBIN",null,null,316.2999652415711,280.6508032737193,383.85094585779518,377,344,623,421,515,588,556,612,675,746,761,762,867,867,831,929,982,1127,1094,1085,1085,null,null,-9]
[755,"RALPH C MAHAR",0,902209,902209,246,3668,null,755,"RALPH C MAHAR",null,0,853789,236,0,0,0,0,48420,10,0,0,0,null,755,0,902209,902209,246,3668,null,null,null,755,"RALPH C MAHAR",null,null,950.625,1089.1550925925926,1062.4043956043956,1092,1200,1748,1327,1263,1284,1698,1371,1455,1847,2014,2078,2515,2343,2721,2700,2648,2271,3403,3668,3668,null,null,265]
[760,"SILVER LAKE",0,1250111,1250111,1533,815,null,760,"SILVER LAKE",null,0,1054480,1510,0,0,0,0,195631,23,0,0,0,null,760,0,1250111,1250111,1533,815,null,null,null,760,"SILVER LAKE",null,null,343.93707354056102,341.0030487804878,362.74304362761939,418,338,480,423,434,434,460,425,433,482,473,490,491,494,548,589,671,681,720,815,815,null,null,95]
[763,"SOMERSET BERKLEY",0,659254,659254,564,1169,null,763,"SOMERSET BERKLEY",null,0,525031,541,0,0,0,0,134223,23,0,0,0,null,763,0,659254,659254,564,1169,null,null,null,763,"SOMERSET BERKLEY",null,null,null,null,null,null,null,null,null,null,null,null,null,1176,955,802,1137,1107,1165,881,323,351,878,1663,1169,1169,null,null,-494]
[765,"SOUTHERN BERKSHIRE",0,1507086,1507086,672,2243,null,765,"SOUTHERN BERKSHIRE",null,0,1299166,564,0,1925,1,0,205995,107,0,0,0,null,765,0,1507086,1507086,672,2243,null,null,null,765,"SOUTHERN BERKSHIRE",null,null,611.50443349753698,688.93333333333328,660.08021390374336,682,609,640,842,886,807,1099,0,1175,1396,1388,1418,1685,2052,2053,1870,2411,2559,2459,2243,2243,null,null,-216]
[766,"SOUTHWICK TOLLAND GRANVILLE",69161,1501134,1431973,697,2054,null,766,"SOUTHWICK TOLLAND GRANVILLE",null,62456,1025135,674,6705,271958,13,0,204041,10,0,0,0,null,766,69161,1501134,1431973,697,2054,null,null,null,766,"SOUTHWICK TOLLAND GRANVILLE",null,null,355.53569421023047,343.41589041095892,377.1726862302483,424,425,468,466,462,531,510,562,632,741,745,992,940,941,1033,999,978,1031,2498,2054,2054,null,null,-444]
[767,"SPENCER EAST BROOKFIELD",0,1457553,1457553,744,1959,null,767,"SPENCER EAST BROOKFIELD",null,0,1125450,703,0,0,0,0,332103,41,0,0,0,null,767,0,1457553,1457553,744,1959,null,null,null,767,"SPENCER EAST BROOKFIELD",null,null,337.11603498542274,334.33626760563379,386.09906951286263,355,340,821,526,578,641,614,642,940,701,771,913,1113,1332,1279,1382,1234,1083,945,1959,1959,null,null,1014]
[770,"TANTASQUA",0,992942,992942,1119,887,null,770,"TANTASQUA",null,0,992942,1119,0,0,0,0,0,0,0,0,0,null,770,0,992942,992942,1119,887,null,null,null,770,"TANTASQUA",null,null,352.2557306590258,343.87361111111113,355.84647592463364,341,385,413,402,429,458,499,528,566,559,760,641,689,778,777,688,822,766,812,887,887,null,null,75]
[773,"TRITON",0,2305093,2305093,2096,1100,null,773,"TRITON",null,0,1550442,2059,0,142772,7,0,611879,30,0,0,0,null,773,0,2305093,2305093,2096,1100,null,null,null,773,"TRITON",null,null,284.24141104294478,309.59242174629327,389.38616495629037,378,376,797,571,535,563,519,610,589,719,632,661,705,651,807,831,891,823,1004,1100,1100,null,null,96]
[774,"UPISLAND",0,378141,378141,343,1102,null,774,"UPISLAND",null,0,271664,340,0,70985,2,0,35492,1,0,0,0,null,774,0,378141,378141,343,1102,null,null,null,774,"UPISLAND",null,null,771.12085308056874,785.28703703703707,850.56598984771574,918,923,1030,959,1396,1318,937,913,984,906,928,792,802,771,788,859,977,739,1083,1102,1102,null,null,19]
[775,"WACHUSETT",0,4925429,4925429,6666,739,null,775,"WACHUSETT",null,0,3318840,6464,0,326090,41,0,1280499,161,0,0,0,null,775,0,4925429,4925429,6666,739,null,null,null,775,"WACHUSETT",null,null,289.95024964336665,362.34644649506231,457.24204545454546,410,487,549,598,777,784,891,699,722,881,824,892,691,690,753,846,820,632,967,739,739,null,null,-228]
[778,"QUABOAG",0,1654495,1654495,1154,1434,null,778,"QUABOAG",null,0,1232018,891,0,422477,263,0,0,0,0,0,0,null,778,0,1654495,1654495,1154,1434,null,null,null,778,"QUABOAG",null,null,451.49727201870616,484.83346806790621,486.21207430340559,561,583,801,577,624,728,717,862,869,912,1014,1025,1295,1198,1205,1230,1231,1100,1420,1434,1434,null,null,14]
[780,"WHITMAN HANSON",0,2840898,2840898,2825,1006,null,780,"WHITMAN HANSON",null,0,1862227,2733,0,117015,11,0,861656,81,0,0,0,null,780,0,2840898,2840898,2825,1006,null,null,null,780,"WHITMAN HANSON",null,null,186.00096357679706,254.28665207877461,283.96990291262136,286,293,407,375,410,408,439,432,497,435,500,490,537,546,638,680,757,611,1050,1006,1006,null,null,-44]
[801,"ASSABET VALLEY",0,15956,15956,2,7978,null,801,"ASSABET VALLEY",null,0,0,0,0,0,0,0,15956,2,0,0,0,null,801,0,15956,15956,2,7978,null,null,null,801,"ASSABET VALLEY",null,null,null,null,0,0,0,642,3978,0,0,0,0,0,9315,0,0,0,0,0,0,0,0,0,7978,7978,null,null,7978]
[805,"BLACKSTONE VALLEY",0,0,0,0,0,null,805,"BLACKSTONE VALLEY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,805,0,0,0,0,0,null,null,null,805,"BLACKSTONE VALLEY",null,null,null,null,0,0,0,2333,0,0,3740,1488,2265,1260,2738,0,322,0,3828,3586,3308,0,0,0,0,0,null,null,0]
[806,"BLUE HILLS",0,0,0,0,0,null,806,"BLUE HILLS",null,0,0,0,0,0,0,0,0,0,0,0,0,null,806,0,0,0,0,0,null,null,null,806,"BLUE HILLS",null,null,null,null,0,0,0,7663,5982,5293,0,0,0,0,153,0,0,60,0,0,0,0,0,0,0,0,null,null,0]
[810,"BRISTOL PLYMOUTH",0,52268,52268,4,13067,null,810,"BRISTOL PLYMOUTH",null,0,0,0,0,0,0,0,52268,4,0,0,0,null,810,0,52268,52268,4,13067,null,null,null,810,"BRISTOL PLYMOUTH",null,null,null,null,0,0,0,0,0,14523,11850,24613,21820,15273,6770,15992,9744,7518,14342,13130,15324,15589,9163,18750,13067,13067,null,null,-5683]
[815,"CAPE COD",0,25717,25717,1,25717,null,815,"CAPE COD",null,0,0,0,0,0,0,0,25717,1,0,0,0,null,815,0,25717,25717,1,25717,null,null,null,815,"CAPE COD",null,null,null,null,0,0,0,4891,5337,6790,5053,7035,7807,8217,10465,10501,5809,7271,18848,8919,22235,8006,11038,0,25717,25717,null,null,25717]
[817,"ESSEX NORTH SHORE",0,0,0,0,0,null,817,"ESSEX NORTH SHORE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,817,0,0,0,0,0,null,null,null,817,"ESSEX NORTH SHORE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0]
[818,"FRANKLIN COUNTY",0,7020,7020,1,7020,null,818,"FRANKLIN COUNTY",null,0,0,0,0,0,0,0,7020,1,0,0,0,null,{"$f":"VALUE(I427)","v":818},0,7020,7020,1,7020,null,null,null,818,"FRANKLIN COUNTY",null,null,null,null,0,0,0,16088,14223,21923,0,0,0,0,0,0,0,0,4340,0,0,0,0,0,7020,7020,null,null,7020]
[821,"GREATER FALL RIVER",0,0,0,0,0,null,821,"GREATER FALL RIVER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,821,0,0,0,0,0,null,null,null,821,"GREATER FALL RIVER",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[823,"GREATER LAWRENCE",0,0,0,0,0,null,823,"GREATER LAWRENCE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,823,0,0,0,0,0,null,null,null,823,"GREATER LAWRENCE",null,null,null,null,0,0,0,264,479,7489,5720,4913,3998,2786,3782,3160,0,42947,8948,11562,26576,6619,2103,0,0,0,null,null,0]
[825,"GREATER NEW BEDFORD",0,0,0,0,0,null,825,"GREATER NEW BEDFORD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,825,0,0,0,0,0,null,null,null,825,"GREATER NEW BEDFORD",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[828,"GREATER LOWELL",0,121152,121152,32,3786,null,828,"GREATER LOWELL",null,0,0,0,0,0,0,0,121152,32,0,0,0,null,828,0,121152,121152,32,3786,null,null,null,828,"GREATER LOWELL",null,null,null,null,0,0,0,4634,3928,6972,4060,5450,6788,4097,8529,5613,6424,5459,5346,4009,5507,7302,6241,7073,3786,3786,null,null,-3287]
[829,"SOUTH MIDDLESEX",0,115560,115560,19,6082,null,829,"SOUTH MIDDLESEX",null,0,0,0,0,0,0,0,115560,19,0,0,0,null,829,0,115560,115560,19,6082,null,null,null,829,"SOUTH MIDDLESEX",null,null,null,null,0,0,0,6446,4936,6053,5648,4695,5866,5323,4741,4152,4715,4692,4882,4734,4788,4842,4308,10596,6082,6082,null,null,-4514]
[830,"MINUTEMAN",0,1540,1540,1,1540,null,830,"MINUTEMAN",null,0,0,0,0,0,0,0,1540,1,0,0,0,null,830,0,1540,1540,1,1540,null,null,null,830,"MINUTEMAN",null,null,null,null,0,0,0,0,0,0,7501,0,0,21960,0,5108,4592,0,3600,12481,0,5170,0,9840,1540,1540,null,null,-8300]
[832,"MONTACHUSETT",0,10375,10375,1,10375,null,832,"MONTACHUSETT",null,0,0,0,0,0,0,0,10375,1,0,0,0,null,832,0,10375,10375,1,10375,null,null,null,832,"MONTACHUSETT",null,null,null,null,0,0,0,0,0,3048,0,0,0,3004,0,0,0,0,0,0,0,0,0,11482,10375,10375,null,null,-1107]
[851,"NORTHERN BERKSHIRE",0,0,0,0,0,null,851,"NORTHERN BERKSHIRE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,851,0,0,0,0,0,null,null,null,851,"NORTHERN BERKSHIRE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[852,"NASHOBA VALLEY",0,37313,37313,4,9328,null,852,"NASHOBA VALLEY",null,0,0,0,0,0,0,0,37313,4,0,0,0,null,852,0,37313,37313,4,9328,null,null,null,852,"NASHOBA VALLEY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4288,4000,0,23310,12098,10545,9328,9328,null,null,-1217]
[853,"NORTHEAST METROPOLITAN",0,680,680,1,680,null,853,"NORTHEAST METROPOLITAN",null,0,0,0,0,0,0,0,680,1,0,0,0,null,853,0,680,680,1,680,null,null,null,853,"NORTHEAST METROPOLITAN",null,null,null,null,0,0,0,0,0,1365,1301,5528,797,3109,7738,12580,12255,8593,8227,737,0,0,0,0,680,680,null,null,680]
[855,"OLD COLONY",0,0,0,0,0,null,855,"OLD COLONY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,855,0,0,0,0,0,null,null,null,855,"OLD COLONY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1161,1301,1333,1479,1458,1144,0,0,0,null,null,0]
[860,"PATHFINDER",0,22554,22554,4,5639,null,860,"PATHFINDER",null,0,0,0,0,0,0,0,22554,4,0,0,0,null,860,0,22554,22554,4,5639,null,null,null,860,"PATHFINDER",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5639,5639,null,null,5639]
[871,"SHAWSHEEN VALLEY",0,0,0,0,0,null,871,"SHAWSHEEN VALLEY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,871,0,0,0,0,0,null,null,null,871,"SHAWSHEEN VALLEY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,6990,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[872,"SOUTHEASTERN",0,0,0,0,0,null,872,"SOUTHEASTERN",null,0,0,0,0,0,0,0,0,0,0,0,0,null,872,0,0,0,0,0,null,null,null,872,"SOUTHEASTERN",null,null,null,null,0,0,0,0,0,0,0,5076,6344,6608,3183,2947,3454,2084,2550,4905,5742,3898,14082,14490,0,0,null,null,-14490]
[873,"SOUTH SHORE",0,0,0,0,0,null,873,"SOUTH SHORE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,873,0,0,0,0,0,null,null,null,873,"SOUTH SHORE",null,null,null,null,0,0,0,13425,12870,0,0,0,0,0,0,0,0,0,0,1004,0,0,1235,0,0,0,null,null,0]
[876,"SOUTHERN WORCESTER",0,0,0,0,0,null,876,"SOUTHERN WORCESTER",null,0,0,0,0,0,0,0,0,0,0,0,0,null,876,0,0,0,0,0,null,null,null,876,"SOUTHERN WORCESTER",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[878,"TRI COUNTY",0,8835,8835,2,4418,null,878,"TRI COUNTY",null,0,0,0,0,0,0,0,8835,2,0,0,0,null,878,0,8835,8835,2,4418,null,null,null,878,"TRI COUNTY",null,null,null,null,0,0,0,0,0,2757,1043,0,6350,1170,1945,0,0,0,0,0,0,0,9200,9800,4418,4418,null,null,-5382]
[879,"UPPER CAPE COD",0,0,0,0,0,null,879,"UPPER CAPE COD",null,0,0,0,0,0,0,0,0,0,0,0,0,null,879,0,0,0,0,0,null,null,null,879,"UPPER CAPE COD",null,null,null,null,0,0,0,0,4448,793,0,0,0,0,0,13986,14086,13092,1054,0,0,0,0,0,0,0,null,null,0]
[885,"WHITTIER",0,32556,32556,3,10852,null,885,"WHITTIER",null,0,0,0,0,0,0,0,32556,3,0,0,0,null,885,0,32556,32556,3,10852,null,null,null,885,"WHITTIER",null,null,null,null,0,0,0,990,0,0,0,0,0,2250,1443,10825,4855,3723,2148,7158,12942,11689,4748,3862,10852,10852,null,null,6990]
[910,"BRISTOL COUNTY",0,0,0,0,0,null,910,"BRISTOL COUNTY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,910,0,0,0,0,0,null,null,null,910,"BRISTOL COUNTY",null,null,null,null,1090.3831775700935,946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[915,"NORFOLK COUNTY",0,0,0,0,0,null,915,"NORFOLK COUNTY",null,0,0,0,0,0,0,0,0,0,0,0,0,null,915,0,0,0,0,0,null,null,null,915,"NORFOLK COUNTY",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[]
[999,"STATE AVG",{"$f":"SUM(C10:C448)","v":5037805.9382968722},{"$f":"SUM(D10:D448)","v":576020980},{"$f":"SUM(E10:E448)","v":570983174.06170321},{"$f":"SUM(F10:F448)","v":464544},{"$f":"SUM(G10:G448)/COUNTIF(G10:G448,\">0\")","v":1808.8692810457517},null,"--","--",null,{"$f":"SUM(L10:L448)","v":2943165},344781580,416287,383229.82909240649,45035236,8794,1707372.2616240904,185847120,39425,4038.8475803745605,357044,38,null,null,{"$f":"SUM(Z10:Z448)","v":5037805.9382968722},{"$f":"SUM(AA10:AA448)","v":576020980},{"$f":"SUM(AB10:AB448)","v":570983174.06170321},{"$f":"SUM(AC10:AC448)","v":464544},{"$f":"SUM(G10:G448)/COUNTIF(G10:G448,\">0\")","v":1808.8692810457517},null,null,null,999,"STATE AVERAGE"," ",{"$f":"(SUM(AK10:AK448)/(COUNTIF(AK10:AK448,\">0\")))","v":440.98824593195997},348.31018099248445,370.54885975702223,398.40706359903538,528.62925170068024,435.73986486486484,958.3418530351438,890.10862619808302,993.48562300319486,935.30618892508141,907.78640776699024,1124.4214285714286,1103.8867924528302,1395.9022082018928,1164.0776699029127,1180.7029702970297,1295.6156351791531,1318.5548387096774,1414.8184713375797,1480.1870967741936,1451.1941747572816,1290.3774834437086,1917.4688524590165,1808.8692810457517,1808.8692810457517,null,"--","--"]

{"sheet":"fnd base rates","index":11,"n_rows":333,"n_cols":22,"rows_kept":333,"cut":false,"hidden":true,"merged":[[97,2,97,3],[96,2,96,3],[98,2,98,3]]}
[]
[]
[]
["FY24 Foundation Base Rates"]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-"]
["Foundation Subsets",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures"]
[]
[1,"Pre-School"]
[2,"Kindergarten-Half"]
[3,"Kindergarten-Full"]
[4,"Elementary"]
[5,"Junior/Middle"]
[6,"High School"]
[7,"Vocational"]
[8,"Special Ed-In School"]
[9,"Special Ed-Tuitioned Out"]
[10,"EL PK-5"]
[11,"EL jr/middle"]
[12,"EL high"]
[13,"Low Income 1"]
[14,"Low Income 2"]
[15,"Low Income 3"]
[16,"Low Income 4"]
[17,"Low Income 5"]
[18,"Low Income 6"]
[19,"Low Income 7"]
[20,"Low Income 8"]
[21,"Low Income 9"]
[22,"Low Income 10"]
[23,"Low Income 11"]
[24,"Low Income 12"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"  Rates in Orange cells are values.   They are"]
[null,null,null,null,null,null,null,null,null,null,"  increased according to SOA parameters."]
[]
[]
["FY25 Proposed Foundation Budget Rates (pasted as values)"]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-",null,null,null,null,null,"FY24",null,"FY24"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-",null,"current",null,"FY23",null,"GOV",null,"HWM"]
["Adjusted Foundation Budget",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures",null,"diff"]
[null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[1,"Pre-School",224.33,405.14,1857.73,476.45,73.47,268.87,189.27,53.76,515.87,810.9,0,4875.7899999999991,null,{"$f":"N107-T107","v":149.76999999999953},null,4464.08,null,4726.0199999999995,null,4726.0199999999995]
[2,"Kindergarten half-day",224.33,405.14,1857.73,476.45,73.47,268.87,189.27,53.76,515.87,810.9,0,4875.7899999999991,null,{"$f":"N108-T108","v":149.76999999999953},null,4464.08,null,4726.0199999999995,null,4726.0199999999995]
[3,"Kindergarten full-day",448.65,810.3,3715.45,952.94,147.02000000000001,537.77,378.55,107.56,1031.73,1621.78,0,9751.7500000000018,null,299.4900000000016,null,8928.340000000002,null,9452.26,null,9452.26]
[4,"Elementary",448.65,810.3,3715.4,952.94,147.04,537.77,378.55,161.32,1031.73,1621.8,0,9805.5,null,300.21000000000095,null,8979.1,null,9505.2899999999991,null,9505.2899999999991]
[5,"Junior/Middle",448.65,810.3,3269.57,685.98,159.38,537.77,408.39,263.52,1118.52,1730.8,0,9432.8799999999992,null,301.30999999999949,null,8618.84,null,9131.57,null,9131.57]
[6,"High School",448.65,810.3,4808.16,571.07000000000005,154.55000000000001,860.42,451.12,607.66,1084.53,1537.47,0,11333.93,null,291.34000000000015,null,10475.879999999999,null,11042.59,null,11042.59]
[7,"Vocational",448.65,810.3,8173.93,571.07000000000005,255.51,1505.73,451.12,607.66,2029.75,2006.61,0,16860.330000000002,null,369.56999999999971,null,15697.710000000001,null,16490.760000000002,null,16490.760000000002]
[8,"Special Education in-district",3096.41,0,10217.379999999999,9539.82,492.88,430.2,0,0,3458.83,4098.1000000000004,0,31333.620000000003,null,562.49999999999636,null,29419.35,null,30771.120000000006,null,30771.120000000006]
[9,"Special Education tuitioned-out",3702.76,0,0,56.56,0,0,0,0,0,0,35155.74,38915.06,null,1799.6499999999942,null,34290.99,null,37115.410000000003,null,37115.410000000003]
[10,"EL PK-5",111.09,194.4,1360.76,194.4,55.54,138.84,83.31,27.78,333.25,322.91000000000003,0,2822.28,null,104.0300000000002,null,2554.0699999999997,null,2718.25,null,2724.17]
[11,"EL jr/middle",118.24,206.89,1448.24,206.89,59.11,147.78,88.67,29.56,354.67,343.66,0,3003.7099999999996,null,122.48999999999933,null,2695.7200000000003,null,2881.2200000000003,null,2887.5000000000005]
[12,"EL high",126.78,221.87,1553.06,221.87,63.38,158.47,95.08,31.7,380.34,368.53,0,3221.08,null,327.50000000000045,null,2515.4299999999998,null,2893.5799999999995,null,2899.8899999999994]
[13,"Low Income 1",55.91,264.89,2585.88,0,125.46,19.23,104.71,544.1,0,442.14,0,4142.3200000000006,null,34.250000000000909,null,3973.7100000000005,null,4108.07,null,4116.41]
[14,"Low Income 2",58.4,276.70999999999998,2701.21,0,131.06,20.09,109.38,568.37,0,461.87,0,4327.09,null,71.360000000000582,null,4082.8600000000006,null,4255.7299999999996,null,4264.38]
[15,"Low Income 3",60.89,288.52999999999997,2816.54,0,136.65,20.95,114.05,592.64,0,481.59,0,4511.84,null,108.47000000000025,null,4192.0199999999995,null,4403.37,null,4412.32]
[16,"Low Income 4",63.39,300.33999999999997,2931.87,0,142.24,21.8,118.72,616.9,0,501.31,0,4696.5700000000006,null,145.5600000000004,null,4301.1499999999996,null,4551.01,null,4560.26]
[17,"Low Income 5",65.88,312.14999999999998,3047.2,0,147.84,22.66,123.39,641.16999999999996,0,521.03,0,4881.3199999999988,null,182.66999999999825,null,4410.3,null,4698.6500000000005,null,4708.1900000000005]
[18,"Low Income 6",72.739999999999995,344.67,3364.62,0,163.22999999999999,25.03,136.24,707.96,0,575.29999999999995,0,5389.79,null,241.02999999999884,null,4794.4199999999992,null,5148.7600000000011,null,5159.2200000000012]
[19,"Low Income 7",78.73,373.02,3641.44,0,176.66,27.08,147.44999999999999,766.21,0,622.63,0,5833.22,null,330.02000000000044,null,5056.46,null,5503.2,null,5514.38]
[20,"Low Income 8",84.72,401.38,3918.27,0,190.09,29.15,158.66,824.45,0,669.96,0,6276.6799999999994,null,419.03999999999905,null,5318.51,null,5857.64,null,5869.54]
[21,"Low Income 9",90.7,429.74,4195.1000000000004,0,203.52,31.19,169.87,882.71,0,717.3,0,6720.130000000001,null,508.06000000000222,null,5580.5899999999992,null,6212.0699999999988,null,6224.6899999999987]
[22,"Low Income 10",96.68,458.1,4471.93,0,216.95,33.26,181.08,940.95,0,764.64,0,7163.59,null,597.07999999999993,null,5842.64,null,6566.51,null,6579.8600000000006]
[23,"Low Income 11",105.8,501.28,4893.4799999999996,0,237.4,36.39,198.15,1029.6600000000001,0,836.71,0,7838.869999999999,null,775.50999999999931,null,6159.6200000000008,null,7063.36,null,7077.7099999999991]
[24,"Low Income 12",114.92,544.47,5315.04,0,257.85000000000002,39.53,215.22,1118.3499999999999,0,908.79,0,8514.1700000000019,null,953.98000000000047,null,6476.57,null,7560.1900000000014,null,7575.5500000000011]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-"]
["Adjusted Foundation Budget",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures"]
[{"$f":"A107=A207","v":false},false,{"$f":"C107-C207","v":224.33},405.14,1857.73,476.45,73.47,268.87,189.27,53.76,515.87,810.9,0,4875.7899999999991," "]
[false,false,{"$f":"C108-C208","v":224.33},405.14,1857.73,476.45,73.47,268.87,189.27,53.76,515.87,810.9,0,4875.7899999999991," "]
[false,false,{"$f":"C109-C209","v":448.65},810.3,3715.45,952.94,147.02000000000001,537.77,378.55,107.56,1031.73,1621.78,0,9751.7500000000018," "]
[false,false,{"$f":"C110-C210","v":448.65},810.3,3715.4,952.94,147.04,537.77,378.55,161.32,1031.73,1621.8,0,9805.5," "]
[false,false,{"$f":"C111-C211","v":448.65},810.3,3269.57,685.98,159.38,537.77,408.39,263.52,1118.52,1730.8,0,9432.8799999999992," "]
[false,false,{"$f":"C112-C212","v":448.65},810.3,4808.16,571.07000000000005,154.55000000000001,860.42,451.12,607.66,1084.53,1537.47,0,11333.93," "]
[false,false,{"$f":"C113-C213","v":448.65},810.3,8173.93,571.07000000000005,255.51,1505.73,451.12,607.66,2029.75,2006.61,0,16860.330000000002," "]
[false,false,{"$f":"C114-C214","v":3096.41},0,10217.379999999999,9539.82,492.88,430.2,0,0,3458.83,4098.1000000000004,0,31333.620000000003," "]
[false,false,{"$f":"C115-C215","v":3702.76},0,0,56.56,0,0,0,0,0,0,35155.74,38915.06," "]
[{"$f":"A116=A216","v":false},{"$f":"B116=B216","v":false},{"$f":"C116-C216","v":111.09},194.4,1360.76,194.4,55.54,138.84,83.31,27.78,333.25,322.91000000000003,0,2822.28," "]
[{"$f":"A117=A217","v":false},false,{"$f":"C117-C217","v":118.24},206.89,1448.24,206.89,59.11,147.78,88.67,29.56,354.67,343.66,0,3003.7099999999996," "]
[{"$f":"A118=A218","v":false},false,{"$f":"C118-C218","v":126.78},221.87,1553.06,221.87,63.38,158.47,95.08,31.7,380.34,368.53,0,3221.08," "]
[{"$f":"A119=A219","v":false},false,{"$f":"C119-C219","v":55.91},264.89,2585.88,0,125.46,19.23,104.71,544.1,0,442.14,0,4142.3200000000006," "]
[{"$f":"A120=A220","v":false},false,{"$f":"C120-C220","v":58.4},276.70999999999998,2701.21,0,131.06,20.09,109.38,568.37,0,461.87,0,4327.09," "]
[{"$f":"A121=A221","v":false},false,{"$f":"C121-C221","v":60.89},288.52999999999997,2816.54,0,136.65,20.95,114.05,592.64,0,481.59,0,4511.84," "]
[{"$f":"A122=A222","v":false},false,{"$f":"C122-C222","v":63.39},300.33999999999997,2931.87,0,142.24,21.8,118.72,616.9,0,501.31,0,4696.5700000000006," "]
[{"$f":"A123=A223","v":false},false,{"$f":"C123-C223","v":65.88},312.14999999999998,3047.2,0,147.84,22.66,123.39,641.16999999999996,0,521.03,0,4881.3199999999988," "]
[{"$f":"A124=A224","v":false},false,{"$f":"C124-C224","v":72.739999999999995},344.67,3364.62,0,163.22999999999999,25.03,136.24,707.96,0,575.29999999999995,0,5389.79," "]
[{"$f":"A125=A225","v":false},false,{"$f":"C125-C225","v":78.73},373.02,3641.44,0,176.66,27.08,147.44999999999999,766.21,0,622.63,0,5833.22," "]
[{"$f":"A126=A226","v":false},false,{"$f":"C126-C226","v":84.72},401.38,3918.27,0,190.09,29.15,158.66,824.45,0,669.96,0,6276.6799999999994," "]
[{"$f":"A127=A227","v":false},false,{"$f":"C127-C227","v":90.7},429.74,4195.1000000000004,0,203.52,31.19,169.87,882.71,0,717.3,0,6720.130000000001," "]
[{"$f":"A128=A228","v":false},false,{"$f":"C128-C228","v":96.68},458.1,4471.93,0,216.95,33.26,181.08,940.95,0,764.64,0,7163.59," "]
[{"$f":"A129=A229","v":false},false,{"$f":"C129-C229","v":105.8},501.28,4893.4799999999996,0,237.4,36.39,198.15,1029.6600000000001,0,836.71,0,7838.869999999999," "]
[{"$f":"A130=A230","v":false},false,{"$f":"C130-C230","v":114.92},544.47,5315.04,0,257.85000000000002,39.53,215.22,1118.3499999999999,0,908.79,0,8514.1700000000019," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"inflat","index":12,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["Massachusetts Department of Elementary and Secondary Education"]
["Office of School Finance"]
["Foundation Budget Inflation Factor over Time"]
["SOURCE:  US Dept of Commerce / Bureau of Economic Analysis"]
[]
[]
[]
[]
["FY","BEA Inflation Factor","Found Budg Inflat Factor"]
["FY05",2.83]
["FY06",3.7393000000000001]
["FY07",5.857482603717]
["FY08",4.66]
["FY09",5.18]
["FY10",3.04]
["FY11",-2.2000000000000002]
["FY12",1.78]
["FY13",3.65]
["FY14",1.55]
["FY15",0.86]
["FY16",1.5,{"$f":"B21","v":1.5}]
["FY17",-0.2,-0.2]
["FY18",1.1100000000000001,1.1100000000000001]
["FY19",2.64,2.64]
["FY20",3.75,3.75]
["FY21",{"$f":"ROUND((115.586-113.33)/113.33*100,2)","v":1.99},1.99]
["FY22",{"$f":"ROUND((116.886-115.259)/115.259*100,2)","v":1.41},1.41]
["FY23",5.82,{"$f":"MIN(4.5,ROUND((123.452-116.659)/116.659*100,2))","v":4.5}]
["FY24",9.2799999999999994,{"$f":"MIN(4.5,ROUND((123.452-116.659)/116.659*100,2))","v":4.5}]
["FY25",1.35,{"$f":"B30","v":1.35}]
[]
[]
["Notes",null,null,null,null,null,null,null,null,"date of source:  12/21/23"]
[]
["In FY25, the foundation base rate inflation percentage is capped at 1.35%"]
["- - >  https://www.bea.gov/"]
["- - >  Select drop down menu Tools > Interactive Data"]
["- - >  Interactive Data","Select Gross Domestic Product Personal Income"]
["- - >  Click on Interactive Data Tables  button"]
["- - >  Click on Section 1"]
["- - >  Select 1.1.9  Implicit Price Deflators for Gross Domestic Product."]
["- - >  Line 26  formula (new - old/old) using Q3"]

{"sheet":"lowincgroup","index":13,"n_rows":448,"n_cols":27,"rows_kept":448,"cut":false,"hidden":true,"merged":[]}
["Source data:   found24_updated.xlsm pulled 3/23/23"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"add in 352, make it equal to 125 Harvard",null,null,null,null,null,null,null,null,null,null,null,"from ch 70 file",null,"LI %"]
["Group","Percentile","Groups FY25",null,"change",null,"LEA","District Name"," % Low Inc\nRounded to 2 decimals","Group","FY23","change"]
[1,null,5.9900000000000002E-2,null,{"$f":"C10-D10","v":5.9900000000000002E-2},null,1,"ABINGTON                     ",0.3891,7,7,{"$f":"J10-K10","v":0},null,null,null,null,null,null,1,null,0.3795,null,7,null,{"$f":"+W10-J10","v":0},null,{"$f":"+I10-U10","v":9.5999999999999974E-3}]
[2,null,0.11990000000000001,null,{"$f":"C11-D11","v":0.11990000000000001},null,2,"ACTON                        ",0,0,0,{"$f":"J11-K11","v":0},null,null,null,null,null,null,2,null,0,null,0,null,{"$f":"+W11-J11","v":0},null,{"$f":"+I11-U11","v":0}]
[3,null,0.1799,null,0.1799,null,3,"ACUSHNET                     ",0.41,7,7,0,null,null,null,null,null,null,3,null,0.3654,null,7,null,0,null,4.4599999999999973E-2]
[4,null,0.2399,null,0.2399,null,4,"ADAMS                        ",0,0,0,0,null,null,null,null,null,null,4,null,0,null,0,null,0,null,0]
[5,null,0.2999,null,0.2999,null,5,"AGAWAM                       ",0.47639999999999999,8,8,0,null,null,null,null,null,null,5,null,0.46739999999999998,null,8,null,0,null,9.000000000000008E-3]
[6,null,0.3599,null,0.3599,null,6,"ALFORD                       ",0,0,0,0,null,null,null,null,null,null,6,null,0,null,0,null,0,null,0]
[7,null,0.4199,null,0.4199,null,7,"AMESBURY                     ",0.37530000000000002,7,6,1,null,null,null,null,null,null,7,null,0.3639,null,7,null,0,null,1.1400000000000021E-2]
[8,null,0.47989999999999999,null,0.47989999999999999,null,8,"AMHERST                      ",0.37990000000000002,6,7,-1,null,null,null,null,null,null,8,null,0.35370000000000001,null,6,null,0,null,2.6200000000000001E-2]
[9,null,0.53990000000000005,null,0.53990000000000005,null,9,"ANDOVER                      ",0.1431,3,3,0,null,null,null,null,null,null,9,null,0.1421,null,3,null,0,null,1.0000000000000009E-3]
[10,null,0.69989999999999997,null,0.69989999999999997,null,10,"ARLINGTON                    ",0.124,3,3,0,null,null,null,null,null,null,10,null,0.1242,null,3,null,0,null,-2.0000000000000573E-4]
[11,null,0.79990000000000006,null,0.79990000000000006,null,11,"ASHBURNHAM                   ",0,0,0,0,null,null,null,null,null,null,11,null,0,null,0,null,0,null,0]
[12,null,1,null,1,null,12,"ASHBY                        ",0,0,0,0,null,null,null,null,null,null,12,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,13,"ASHFIELD                     ",0,0,0,0,null,null,null,null,null,null,13,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,14,"ASHLAND                      ",0.26329999999999998,5,5,0,null,null,null,null,null,null,14,null,0.25090000000000001,null,5,null,0,null,1.2399999999999967E-2]
[null,null,null,null,null,null,15,"ATHOL                        ",0,0,0,0,null,null,null,null,null,null,15,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,16,"ATTLEBORO                    ",0.4597,8,8,0,null,null,null,null,null,null,16,null,0.45250000000000001,null,8,null,0,null,7.1999999999999842E-3]
[null,null,null,null,null,null,17,"AUBURN                       ",0.33779999999999999,6,6,0,null,null,null,null,null,null,17,null,0.32779999999999998,null,6,null,0,null,1.0000000000000009E-2]
[null,null,null,null,null,null,18,"AVON                         ",0.54079999999999995,9,9,0,null,null,null,null,null,null,18,null,0.51529999999999998,null,9,null,0,null,2.5499999999999967E-2]
[null,null,null,null,null,null,19,"AYER                         ",0,0,0,0,null,null,null,null,null,null,19,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,20,"BARNSTABLE                   ",0.60660000000000003,10,10,0,null,null,null,null,null,null,20,null,0.60140000000000005,null,10,null,0,null,5.1999999999999824E-3]
[null,null,null,null,null,null,21,"BARRE                        ",0,0,0,0,null,null,null,null,null,null,21,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,22,"BECKET                       ",0,0,0,0,null,null,null,null,null,null,22,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,23,"BEDFORD                      ",0.1467,3,3,0,null,null,null,null,null,null,23,null,0.1517,null,3,null,0,null,-5.0000000000000044E-3]
[null,null,null,null,null,null,24,"BELCHERTOWN                  ",0.29370000000000002,5,5,0,null,null,null,null,null,null,24,null,0.28070000000000001,null,5,null,0,null,1.3000000000000012E-2]
[null,null,null,null,null,null,25,"BELLINGHAM                   ",0.3785,6,6,0,null,null,null,null,null,null,25,null,0.35249999999999998,null,6,null,0,null,2.6000000000000023E-2]
[null,null,null,null,null,null,26,"BELMONT                      ",0.13750000000000001,3,3,0,null,null,null,null,null,null,26,null,0.13739999999999999,null,3,null,0,null,1.0000000000001674E-4]
[null,null,null,null,null,null,27,"BERKLEY                      ",0.3019,5,5,0,null,null,null,null,null,null,27,null,0.2954,null,5,null,0,null,6.5000000000000058E-3]
[null,null,null,null,null,null,28,"BERLIN                       ",0,0,0,0,null,null,null,null,null,null,28,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,29,"BERNARDSTON                  ",0,0,0,0,null,null,null,null,null,null,29,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,30,"BEVERLY                      ",0.371,7,7,0,"updated",null,null,null,null,null,30,null,0.35780000000000001,null,6,null,-1,null,1.319999999999999E-2]
[null,null,null,null,null,null,31,"BILLERICA                    ",0.31230000000000002,5,5,0,null,null,null,null,null,null,31,null,0.29449999999999998,null,5,null,0,null,1.7800000000000038E-2]
[null,null,null,null,null,null,32,"BLACKSTONE                   ",0,0,0,0,null,null,null,null,null,null,32,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,33,"BLANDFORD                    ",0,0,0,0,null,null,null,null,null,null,33,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,34,"BOLTON                       ",0,0,0,0,null,null,null,null,null,null,34,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,35,"BOSTON                       ",0.75870000000000004,11,11,0,null,null,null,null,null,null,35,null,0.75380000000000003,null,11,null,0,null,4.9000000000000155E-3]
[null,null,null,null,null,null,36,"BOURNE                       ",0.41639999999999999,7,7,0,null,null,null,null,null,null,36,null,0.41610000000000003,null,7,null,0,null,2.9999999999996696E-4]
[null,null,null,null,null,null,37,"BOXBOROUGH                   ",0,0,0,0,null,null,null,null,null,null,37,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,38,"BOXFORD                      ",0.10390000000000001,2,2,0,null,null,null,null,null,null,38,null,9.7699999999999995E-2,null,2,null,0,null,6.2000000000000111E-3]
[null,null,null,null,null,null,39,"BOYLSTON                     ",0,0,0,0,null,null,null,null,null,null,39,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,40,"BRAINTREE                    ",0.32740000000000002,6,6,0,null,null,null,null,null,null,40,null,0.318,null,6,null,0,null,9.4000000000000195E-3]
[null,null,null,null,null,null,41,"BREWSTER                     ",0.45279999999999998,8,8,0,null,null,null,null,null,null,41,null,0.4375,null,8,null,0,null,1.529999999999998E-2]
[null,null,null,null,null,null,42,"BRIDGEWATER                  ",0,0,0,0,null,null,null,null,null,null,42,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,43,"BRIMFIELD                    ",0.38100000000000001,7,6,1,null,null,null,null,null,null,43,null,0.36659999999999998,null,7,null,0,null,1.4400000000000024E-2]
[null,null,null,null,null,null,44,"BROCKTON                     ",0.79590000000000005,11,11,0,null,null,null,null,null,null,44,null,0.78310000000000002,null,11,null,0,null,1.2800000000000034E-2]
[null,null,null,null,null,null,45,"BROOKFIELD                   ",0.4642,7,7,0,null,null,null,null,null,null,45,null,0.39379999999999998,null,7,null,0,null,7.0400000000000018E-2]
[null,null,null,null,null,null,46,"BROOKLINE                    ",0.15870000000000001,3,3,0,null,null,null,null,null,null,46,null,0.16250000000000001,null,3,null,0,null,-3.7999999999999978E-3]
[null,null,null,null,null,null,47,"BUCKLAND                     ",0,0,0,0,null,null,null,null,null,null,47,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,48,"BURLINGTON                   ",0.2122,4,4,0,null,null,null,null,null,null,48,null,0.2263,null,4,null,0,null,-1.4100000000000001E-2]
[null,null,null,null,null,null,49,"CAMBRIDGE                    ",0.43020000000000003,7,8,-1,null,null,null,null,null,null,49,null,0.41449999999999998,null,7,null,0,null,1.5700000000000047E-2]
[null,null,null,null,null,null,50,"CANTON                       ",0.25119999999999998,5,4,1,null,null,null,null,null,null,50,null,0.2482,null,5,null,0,null,2.9999999999999749E-3]
[null,null,null,null,null,null,51,"CARLISLE                     ",5.16E-2,1,1,0,null,null,null,null,null,null,51,null,5.3100000000000001E-2,null,1,null,0,null,-1.5000000000000013E-3]
[null,null,null,null,null,null,52,"CARVER                       ",0.36220000000000002,6,7,-1,null,null,null,null,null,null,52,null,0.3332,null,6,null,0,null,2.9000000000000026E-2]
[null,null,null,null,null,null,53,"CHARLEMONT                   ",0,0,0,0,null,null,null,null,null,null,53,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,54,"CHARLTON                     ",0,0,0,0,null,null,null,null,null,null,54,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,55,"CHATHAM                      ",0,0,0,0,null,null,null,null,null,null,55,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,56,"CHELMSFORD                   ",0.2175,4,4,0,null,null,null,null,null,null,56,null,0.214,null,4,null,0,null,3.5000000000000031E-3]
[null,null,null,null,null,null,57,"CHELSEA                      ",0.86070000000000002,12,12,0,null,null,null,null,null,null,57,null,0.84409999999999996,null,12,null,0,null,1.6600000000000059E-2]
[null,null,null,null,null,null,58,"CHESHIRE                     ",0,0,0,0,null,null,null,null,null,null,58,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,59,"CHESTER                      ",0,0,0,0,null,null,null,null,null,null,59,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,60,"CHESTERFIELD                 ",0,0,0,0,null,null,null,null,null,null,60,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,61,"CHICOPEE                     ",0.72740000000000005,11,11,0,null,null,null,null,null,null,61,null,0.70940000000000003,null,11,null,0,null,1.8000000000000016E-2]
[null,null,null,null,null,null,62,"CHILMARK                     ",0,0,0,0,null,null,null,null,null,null,62,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,63,"CLARKSBURG                   ",0.4536,8,8,0,null,null,null,null,null,null,63,null,0.42820000000000003,null,8,null,0,null,2.5399999999999978E-2]
[null,null,null,null,null,null,64,"CLINTON                      ",0.58040000000000003,10,10,0,null,null,null,null,null,null,64,null,0.57830000000000004,null,10,null,0,null,2.0999999999999908E-3]
[null,null,null,null,null,null,65,"COHASSET                     ",8.09E-2,2,2,0,null,null,null,null,null,null,65,null,7.5200000000000003E-2,null,2,null,0,null,5.6999999999999967E-3]
[null,null,null,null,null,null,66,"COLRAIN                      ",0,0,0,{"$f":"J75-K75","v":0},null,null,null,null,null,null,66,null,0,null,0,null,{"$f":"+W75-J75","v":0},null,{"$f":"+I75-U75","v":0}]
[null,null,null,null,null,null,67,"CONCORD                      ",0.1067,3,2,1,"updated",null,null,null,null,null,67,null,0.11899999999999999,null,2,null,-1,null,-1.2299999999999991E-2]
[null,null,null,null,null,null,68,"CONWAY                       ",0.34189999999999998,5,6,-1,null,null,null,null,null,null,68,null,0.24349999999999999,null,5,null,0,null,9.8399999999999987E-2]
[null,null,null,null,null,null,69,"CUMMINGTON                   ",0,0,0,0,null,null,null,null,null,null,69,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,70,"DALTON                       ",0,0,0,0,null,null,null,null,null,null,70,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,71,"DANVERS                      ",0.29699999999999999,5,5,0,null,null,null,null,null,null,71,null,0.29830000000000001,null,5,null,0,null,-1.3000000000000234E-3]
[null,null,null,null,null,null,72,"DARTMOUTH                    ",0.35780000000000001,6,6,0,null,null,null,null,null,null,72,null,0.3392,null,6,null,0,null,1.8600000000000005E-2]
[null,null,null,null,null,null,73,"DEDHAM                       ",0.3196,6,6,0,null,null,null,null,null,null,73,null,0.33639999999999998,null,6,null,0,null,-1.6799999999999982E-2]
[null,null,null,null,null,null,74,"DEERFIELD                    ",0.26750000000000002,5,4,1,null,null,null,null,null,null,74,null,0.24299999999999999,null,5,null,0,null,2.4500000000000022E-2]
[null,null,null,null,null,null,75,"DENNIS                       ",0,0,0,0,null,null,null,null,null,null,75,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,76,"DIGHTON                      ",0,0,0,0,null,null,null,null,null,null,76,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,77,"DOUGLAS                      ",0.29599999999999999,5,5,0,null,null,null,null,null,null,77,null,0.28549999999999998,null,5,null,0,null,1.0500000000000009E-2]
[null,null,null,null,null,null,78,"DOVER                        ",4.4299999999999999E-2,1,1,0,null,null,null,null,null,null,78,null,4.1200000000000001E-2,null,1,null,0,null,3.0999999999999986E-3]
[null,null,null,null,null,null,79,"DRACUT                       ",0.4279,7,7,0,null,null,null,null,null,null,79,null,0.41260000000000002,null,7,null,0,null,1.529999999999998E-2]
[null,null,null,null,null,null,80,"DUDLEY                       ",0,0,0,0,null,null,null,null,null,null,80,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,81,"DUNSTABLE                    ",0,0,0,0,null,null,null,null,null,null,81,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,82,"DUXBURY                      ",9.6100000000000005E-2,2,2,0,null,null,null,null,null,null,82,null,9.9599999999999994E-2,null,2,null,0,null,-3.4999999999999892E-3]
[null,null,null,null,null,null,83,"EAST BRIDGEWATER             ",0.33439999999999998,6,6,0,null,null,null,null,null,null,83,null,0.31769999999999998,null,6,null,0,null,1.6699999999999993E-2]
[null,null,null,null,null,null,84,"EAST BROOKFIELD              ",0,0,0,0,null,null,null,null,null,null,84,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,85,"EASTHAM                      ",0.56440000000000001,9,10,-1,null,null,null,null,null,null,85,null,0.5161,null,9,null,0,null,4.830000000000001E-2]
[null,null,null,null,null,null,86,"EASTHAMPTON                  ",0.43099999999999999,8,8,0,null,null,null,null,null,null,86,null,0.42320000000000002,null,8,null,0,null,7.7999999999999736E-3]
[null,null,null,null,null,null,87,"EAST LONGMEADOW              ",0.32569999999999999,6,5,1,null,null,null,null,null,null,87,null,0.31190000000000001,null,6,null,0,null,1.3799999999999979E-2]
[null,null,null,null,null,null,88,"EASTON                       ",0.23949999999999999,4,4,0,null,null,null,null,null,null,88,null,0.2344,null,4,null,0,null,5.0999999999999934E-3]
[null,null,null,null,null,null,89,"EDGARTOWN                    ",0.58279999999999998,10,10,0,null,null,null,null,null,null,89,null,0.54090000000000005,null,10,null,0,null,4.1899999999999937E-2]
[null,null,null,null,null,null,90,"EGREMONT                     ",0,0,0,0,null,null,null,null,null,null,90,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,91,"ERVING                       ",0.53559999999999997,9,9,0,null,null,null,null,null,null,91,null,0.48699999999999999,null,9,null,0,null,4.8599999999999977E-2]
[null,null,null,null,null,null,92,"ESSEX                        ",0,0,0,0,null,null,null,null,null,null,92,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,93,"EVERETT                      ",0.79120000000000001,11,11,0,null,null,null,null,null,null,93,null,0.77749999999999997,null,11,null,0,null,1.3700000000000045E-2]
[null,null,null,null,null,null,94,"FAIRHAVEN                    ",0.4551,8,8,0,null,null,null,null,null,null,94,null,0.43759999999999999,null,8,null,0,null,1.7500000000000016E-2]
[null,null,null,null,null,null,95,"FALL RIVER                   ",0.83450000000000002,12,12,0,null,null,null,null,null,null,95,null,0.81610000000000005,null,12,null,0,null,1.8399999999999972E-2]
[null,null,null,null,null,null,96,"FALMOUTH                     ",0.44700000000000001,8,8,0,null,null,null,null,null,null,96,null,0.44280000000000003,null,8,null,0,null,4.1999999999999815E-3]
[null,null,null,null,null,null,97,"FITCHBURG                    ",0.78310000000000002,11,11,0,null,null,null,null,null,null,97,null,0.78169999999999995,null,11,null,0,null,1.4000000000000679E-3]
[null,null,null,null,null,null,98,"FLORIDA                      ",0.51429999999999998,8,9,-1,null,null,null,null,null,null,98,null,0.45279999999999998,null,8,null,0,null,6.1499999999999999E-2]
[null,null,null,null,null,null,99,"FOXBOROUGH                   ",0.2651,5,5,0,null,null,null,null,null,null,99,null,0.26300000000000001,null,5,null,0,null,2.0999999999999908E-3]
[null,null,null,null,null,null,100,"FRAMINGHAM                   ",0.60629999999999995,10,10,0,null,null,null,null,null,null,100,null,0.59830000000000005,null,10,null,0,null,7.9999999999998961E-3]
[null,null,null,null,null,null,101,"FRANKLIN                     ",0.16539999999999999,3,3,0,null,null,null,null,null,null,101,null,0.1757,null,3,null,0,null,-1.0300000000000004E-2]
[null,null,null,null,null,null,102,"FREETOWN                     ",0,0,0,0,null,null,null,null,null,null,102,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,103,"GARDNER                      ",0.69769999999999999,10,10,0,null,null,null,null,null,null,103,null,0.6966,null,10,null,0,null,1.0999999999999899E-3]
[null,null,null,null,null,null,104,"AQUINNAH",0,0,0,0,null,null,null,null,null,null,104,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,105,"GEORGETOWN                   ",0.16839999999999999,3,3,0,null,null,null,null,null,null,105,null,0.1762,null,3,null,0,null,-7.8000000000000014E-3]
[null,null,null,null,null,null,106,"GILL                         ",0,0,0,0,null,null,null,null,null,null,106,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,107,"GLOUCESTER                   ",0.53239999999999998,9,9,0,null,null,null,null,null,null,107,null,0.51390000000000002,null,9,null,0,null,1.8499999999999961E-2]
[null,null,null,null,null,null,108,"GOSHEN                       ",0,0,0,0,null,null,null,null,null,null,108,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,109,"GOSNOLD                      ",0,0,0,0,null,null,null,null,null,null,109,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,110,"GRAFTON                      ",0.2109,4,4,0,null,null,null,null,null,null,110,null,0.18440000000000001,null,4,null,0,null,2.6499999999999996E-2]
[null,null,null,null,null,null,111,"GRANBY                       ",0.42649999999999999,8,7,1,null,null,null,null,null,null,111,null,0.4274,null,8,null,0,null,-9.000000000000119E-4]
[null,null,null,null,null,null,112,"GRANVILLE                    ",0,0,0,0,null,null,null,null,null,null,112,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,113,"GREAT BARRINGTON             ",0,0,0,0,null,null,null,null,null,null,113,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,114,"GREENFIELD                   ",0.66800000000000004,10,10,0,null,null,null,null,null,null,114,null,0.65649999999999997,null,10,null,0,null,1.1500000000000066E-2]
[null,null,null,null,null,null,115,"GROTON                       ",0,0,0,0,null,null,null,null,null,null,115,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,116,"GROVELAND                    ",0,0,0,0,null,null,null,null,null,null,116,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,117,"HADLEY                       ",0.32050000000000001,5,5,0,null,null,null,null,null,null,117,null,0.28839999999999999,null,5,null,0,null,3.2100000000000017E-2]
[null,null,null,null,null,null,118,"HALIFAX                      ",0.30919999999999997,6,5,1,null,null,null,null,null,null,118,null,0.30630000000000002,null,6,null,0,null,2.8999999999999582E-3]
[null,null,null,null,null,null,119,"HAMILTON                     ",0,0,0,0,null,null,null,null,null,null,119,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,120,"HAMPDEN                      ",0,0,0,0,null,null,null,null,null,null,120,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,121,"HANCOCK                      ",0.45710000000000001,9,7,2,null,null,null,null,null,null,121,null,0.49059999999999998,null,9,null,0,null,-3.3499999999999974E-2]
[null,null,null,null,null,null,122,"HANOVER                      ",0.13239999999999999,3,3,0,null,null,null,null,null,null,122,null,0.13170000000000001,null,3,null,0,null,6.9999999999997842E-4]
[null,null,null,null,null,null,123,"HANSON                       ",0,0,0,0,null,null,null,null,null,null,123,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,124,"HARDWICK                     ",0,0,0,0,null,null,null,null,null,null,124,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,125,"HARVARD                      ",0.1046,2,2,0,null,null,null,null,null,null,125,null,0.10349999999999999,null,2,null,0,null,1.1000000000000038E-3]
[null,null,null,null,null,null,126,"HARWICH                      ",0,0,0,0,null,null,null,null,null,null,126,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,127,"HATFIELD                     ",0.26300000000000001,4,5,-1,null,null,null,null,null,null,127,null,0.22359999999999999,null,4,null,0,null,3.9400000000000018E-2]
[null,null,null,null,null,null,128,"HAVERHILL                    ",0.66649999999999998,10,10,0,null,null,null,null,null,null,128,null,0.65969999999999995,null,10,null,0,null,6.8000000000000282E-3]
[null,null,null,null,null,null,129,"HAWLEY                       ",0,0,0,0,null,null,null,null,null,null,129,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,130,"HEATH                        ",0,0,0,{"$f":"J139-K139","v":0},null,null,null,null,null,null,130,null,0,null,0,null,{"$f":"+W139-J139","v":0},null,{"$f":"+I139-U139","v":0}]
[null,null,null,null,null,null,131,"HINGHAM                      ",8.8400000000000006E-2,2,2,0,null,null,null,null,null,null,131,null,9.1800000000000007E-2,null,2,null,0,null,-3.4000000000000002E-3]
[null,null,null,null,null,null,132,"HINSDALE                     ",0,0,0,0,null,null,null,null,null,null,132,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,133,"HOLBROOK                     ",0.51119999999999999,9,9,0,null,null,null,null,null,null,133,null,0.49640000000000001,null,9,null,0,null,1.479999999999998E-2]
[null,null,null,null,null,null,134,"HOLDEN                       ",0,0,0,0,null,null,null,null,null,null,134,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,135,"HOLLAND                      ",0.44590000000000002,8,9,-1,null,null,null,null,null,null,135,null,0.43440000000000001,null,8,null,0,null,1.150000000000001E-2]
[null,null,null,null,null,null,136,"HOLLISTON                    ",0.13139999999999999,3,3,0,null,null,null,null,null,null,136,null,0.12770000000000001,null,3,null,0,null,3.6999999999999811E-3]
[null,null,null,null,null,null,137,"HOLYOKE                      ",0.88549999999999995,12,12,0,null,null,null,null,null,null,137,null,0.87919999999999998,null,12,null,0,null,6.2999999999999723E-3]
[null,null,null,null,null,null,138,"HOPEDALE                     ",0.26919999999999999,5,5,0,null,null,null,null,null,null,138,null,0.25090000000000001,null,5,null,0,null,1.8299999999999983E-2]
[null,null,null,null,null,null,139,"HOPKINTON                    ",8.4099999999999994E-2,2,2,0,null,null,null,null,null,null,139,null,8.0600000000000005E-2,null,2,null,0,null,3.4999999999999892E-3]
[null,null,null,null,null,null,140,"HUBBARDSTON                  ",0,0,0,0,null,null,null,null,null,null,140,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,141,"HUDSON                       ",0.40060000000000001,7,7,0,null,null,null,null,null,null,141,null,0.39650000000000002,null,7,null,0,null,4.0999999999999925E-3]
[null,null,null,null,null,null,142,"HULL                         ",0.37609999999999999,7,7,0,null,null,null,null,null,null,142,null,0.37159999999999999,null,7,null,0,null,4.500000000000004E-3]
[null,null,null,null,null,null,143,"HUNTINGTON                   ",0,0,0,0,null,null,null,null,null,null,143,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,144,"IPSWICH                      ",0.22739999999999999,4,4,0,null,null,null,null,null,null,144,null,0.21329999999999999,null,4,null,0,null,1.4100000000000001E-2]
[null,null,null,null,null,null,145,"KINGSTON                     ",0.21,4,5,-1,null,null,null,null,null,null,145,null,0.20960000000000001,null,4,null,0,null,3.999999999999837E-4]
[null,null,null,null,null,null,146,"LAKEVILLE                    ",0,0,0,0,null,null,null,null,null,null,146,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,147,"LANCASTER                    ",0,0,0,0,null,null,null,null,null,null,147,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,148,"LANESBOROUGH                 ",0,0,0,0,null,null,null,null,null,null,148,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,149,"LAWRENCE                     ",0.90690000000000004,12,12,0,null,null,null,null,null,null,149,null,0.89180000000000004,null,12,null,0,null,1.5100000000000002E-2]
[null,null,null,null,null,null,150,"LEE                          ",0.49919999999999998,8,9,-1,null,null,null,null,null,null,150,null,0.47649999999999998,null,8,null,0,null,2.2699999999999998E-2]
[null,null,null,null,null,null,151,"LEICESTER                    ",0.43919999999999998,8,7,1,null,null,null,null,null,null,151,null,0.45419999999999999,null,8,null,0,null,-1.5000000000000013E-2]
[null,null,null,null,null,null,152,"LENOX                        ",0.27879999999999999,5,5,0,null,null,null,null,null,null,152,null,0.2651,null,5,null,0,null,1.369999999999999E-2]
[null,null,null,null,null,null,153,"LEOMINSTER                   ",0.61680000000000001,10,10,0,null,null,null,null,null,null,153,null,0.59899999999999998,null,10,null,0,null,1.7800000000000038E-2]
[null,null,null,null,null,null,154,"LEVERETT                     ",0.23130000000000001,6,6,0,null,null,null,null,null,null,154,null,0.30480000000000002,null,6,null,0,null,-7.350000000000001E-2]
[null,null,null,null,null,null,155,"LEXINGTON                    ",9.4399999999999998E-2,2,2,0,null,null,null,null,null,null,155,null,0.10059999999999999,null,2,null,0,null,-6.1999999999999972E-3]
[null,null,null,null,null,null,156,"LEYDEN                       ",0,0,0,0,null,null,null,null,null,null,156,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,157,"LINCOLN                      ",0.22589999999999999,4,4,0,null,null,null,null,null,null,157,null,0.21240000000000001,null,4,null,0,null,1.3499999999999984E-2]
[null,null,null,null,null,null,158,"LITTLETON                    ",0.1245,2,3,-1,null,null,null,null,null,null,158,null,0.1148,null,2,null,0,null,9.7000000000000003E-3]
[null,null,null,null,null,null,159,"LONGMEADOW                   ",0.13919999999999999,3,3,0,null,null,null,null,null,null,159,null,0.13869999999999999,null,3,null,0,null,5.0000000000000044E-4]
[null,null,null,null,null,null,160,"LOWELL                       ",0.78410000000000002,11,11,0,null,null,null,null,null,null,160,null,0.76990000000000003,null,11,null,0,null,1.419999999999999E-2]
[null,null,null,null,null,null,161,"LUDLOW                       ",0.43569999999999998,8,7,1,null,null,null,null,null,null,161,null,0.43080000000000002,null,8,null,0,null,4.8999999999999599E-3]
[null,null,null,null,null,null,162,"LUNENBURG                    ",0.28799999999999998,5,5,0,null,null,null,null,null,null,162,null,0.28739999999999999,null,5,null,0,null,5.9999999999998943E-4]
[null,null,null,null,null,null,163,"LYNN                         ",0.79690000000000005,11,11,0,null,null,null,null,null,null,163,null,0.7923,null,11,null,0,null,4.6000000000000485E-3]
[null,null,null,null,null,null,164,"LYNNFIELD                    ",0.1268,3,2,1,null,null,null,null,null,null,164,null,0.1206,null,3,null,0,null,6.1999999999999972E-3]
[null,null,null,null,null,null,165,"MALDEN                       ",0.6784,10,10,0,null,null,null,null,null,null,165,null,0.6623,null,10,null,0,null,1.6100000000000003E-2]
[null,null,null,null,null,null,166,"MANCHESTER                   ",0,0,0,0,null,null,null,null,null,null,166,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,167,"MANSFIELD                    ",0.2414,4,4,0,null,null,null,null,null,null,167,null,0.2366,null,4,null,0,null,4.7999999999999987E-3]
[null,null,null,null,null,null,168,"MARBLEHEAD                   ",0.15559999999999999,3,3,0,null,null,null,null,null,null,168,null,0.1552,null,3,null,0,null,3.999999999999837E-4]
[null,null,null,null,null,null,169,"MARION                       ",0.32519999999999999,6,6,0,null,null,null,null,null,null,169,null,0.33639999999999998,null,6,null,0,null,-1.1199999999999988E-2]
[null,null,null,null,null,null,170,"MARLBOROUGH                  ",0.60660000000000003,10,10,0,null,null,null,null,null,null,170,null,0.61770000000000003,null,10,null,0,null,-1.1099999999999999E-2]
[null,null,null,null,null,null,171,"MARSHFIELD                   ",0.22,4,4,0,null,null,null,null,null,null,171,null,0.21290000000000001,null,4,null,0,null,7.0999999999999952E-3]
[null,null,null,null,null,null,172,"MASHPEE                      ",0.47389999999999999,8,8,0,null,null,null,null,null,null,172,null,0.47539999999999999,null,8,null,0,null,-1.5000000000000013E-3]
[null,null,null,null,null,null,173,"MATTAPOISETT                 ",0.26169999999999999,5,5,0,null,null,null,null,null,null,173,null,0.26800000000000002,null,5,null,0,null,-6.3000000000000278E-3]
[null,null,null,null,null,null,174,"MAYNARD                      ",0.30130000000000001,5,5,0,null,null,null,null,null,null,174,null,0.27910000000000001,null,5,null,0,null,2.2199999999999998E-2]
[null,null,null,null,null,null,175,"MEDFIELD                     ",9.8699999999999996E-2,2,2,0,null,null,null,null,null,null,175,null,9.6000000000000002E-2,null,2,null,0,null,2.6999999999999941E-3]
[null,null,null,null,null,null,176,"MEDFORD                      ",0.44579999999999997,8,8,0,null,null,null,null,null,null,176,null,0.4304,null,8,null,0,null,1.5399999999999969E-2]
[null,null,null,null,null,null,177,"MEDWAY                       ",0.1704,4,3,1,null,null,null,null,null,null,177,null,0.18540000000000001,null,4,null,0,null,-1.5000000000000013E-2]
[null,null,null,null,null,null,178,"MELROSE                      ",0.1822,4,3,1,null,null,null,null,null,null,178,null,0.1812,null,4,null,0,null,1.0000000000000009E-3]
[null,null,null,null,null,null,179,"MENDON                       ",0,0,0,0,null,null,null,null,null,null,179,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,180,"MERRIMAC                     ",0,0,0,0,null,null,null,null,null,null,180,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,181,"METHUEN                      ",0.6008,10,10,0,null,null,null,null,null,null,181,null,0.59840000000000004,null,10,null,0,null,2.3999999999999577E-3]
[null,null,null,null,null,null,182,"MIDDLEBOROUGH                ",0.45479999999999998,8,8,0,null,null,null,null,null,null,182,null,0.45069999999999999,null,8,null,0,null,4.0999999999999925E-3]
[null,null,null,null,null,null,183,"MIDDLEFIELD                  ",0,0,0,0,null,null,null,null,null,null,183,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,184,"MIDDLETON                    ",0.14960000000000001,3,3,0,null,null,null,null,null,null,184,null,0.128,null,3,null,0,null,2.1600000000000008E-2]
[null,null,null,null,null,null,185,"MILFORD                      ",0.59360000000000002,10,10,0,null,null,null,null,null,null,185,null,0.60699999999999998,null,10,null,0,null,-1.3399999999999967E-2]
[null,null,null,null,null,null,186,"MILLBURY                     ",0.3997,7,7,0,null,null,null,null,null,null,186,null,0.39169999999999999,null,7,null,0,null,8.0000000000000071E-3]
[null,null,null,null,null,null,187,"MILLIS                       ",0.21920000000000001,4,4,0,null,null,null,null,null,null,187,null,0.21299999999999999,null,4,null,0,null,6.2000000000000111E-3]
[null,null,null,null,null,null,188,"MILLVILLE                    ",0,0,0,0,null,null,null,null,null,null,188,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,189,"MILTON                       ",0.15959999999999999,3,3,0,null,null,null,null,null,null,189,null,0.15970000000000001,null,3,null,0,null,-1.0000000000001674E-4]
[null,null,null,null,null,null,190,"MONROE                       ",0,0,0,0,null,null,null,null,null,null,190,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,191,"MONSON                       ",0.46429999999999999,8,8,0,null,null,null,null,null,null,191,null,0.44440000000000002,null,8,null,0,null,1.9899999999999973E-2]
[null,null,null,null,null,null,192,"MONTAGUE                     ",0,0,0,0,null,null,null,null,null,null,192,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,193,"MONTEREY                     ",0,0,0,0,null,null,null,null,null,null,193,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,194,"MONTGOMERY                   ",0,0,0,{"$f":"J203-K203","v":0},null,null,null,null,null,null,194,null,0,null,0,null,{"$f":"+W203-J203","v":0},null,{"$f":"+I203-U203","v":0}]
[null,null,null,null,null,null,195,"MOUNT WASHINGTON             ",0,0,0,0,null,null,null,null,null,null,195,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,196,"NAHANT                       ",0.24829999999999999,4,5,-1,null,null,null,null,null,null,196,null,0.1837,null,4,null,0,null,6.4599999999999991E-2]
[null,null,null,null,null,null,197,"NANTUCKET                    ",0.46839999999999998,8,8,0,null,null,null,null,null,null,197,null,0.4531,null,8,null,0,null,1.529999999999998E-2]
[null,null,null,null,null,null,198,"NATICK                       ",0.1517,3,3,0,null,null,null,null,null,null,198,null,0.15809999999999999,null,3,null,0,null,-6.399999999999989E-3]
[null,null,null,null,null,null,199,"NEEDHAM                      ",9.6799999999999997E-2,2,2,0,null,null,null,null,null,null,199,null,9.2100000000000001E-2,null,2,null,0,null,4.6999999999999958E-3]
[null,null,null,null,null,null,200,"NEW ASHFORD                  ",0,0,0,0,null,null,null,null,null,null,200,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,201,"NEW BEDFORD                  ",0.85680000000000001,12,12,0,null,null,null,null,null,null,201,null,0.84460000000000002,null,12,null,0,null,1.2199999999999989E-2]
[null,null,null,null,null,null,202,"NEW BRAINTREE                ",0,0,0,0,null,null,null,null,null,null,202,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,203,"NEWBURY                      ",0,0,0,0,null,null,null,null,null,null,203,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,204,"NEWBURYPORT                  ",0.1449,3,3,0,null,null,null,null,null,null,204,null,0.13689999999999999,null,3,null,0,null,8.0000000000000071E-3]
[null,null,null,null,null,null,205,"NEW MARLBOROUGH              ",0,0,0,0,null,null,null,null,null,null,205,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,206,"NEW SALEM                    ",0,0,0,0,null,null,null,null,null,null,206,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,207,"NEWTON                       ",0.15670000000000001,3,3,0,null,null,null,null,null,null,207,null,0.1542,null,3,null,0,null,2.5000000000000022E-3]
[null,null,null,null,null,null,208,"NORFOLK                      ",8.8700000000000001E-2,2,2,0,null,null,null,null,null,null,208,null,8.3099999999999993E-2,null,2,null,0,null,5.6000000000000077E-3]
[null,null,null,null,null,null,209,"NORTH ADAMS                  ",0.78069999999999995,11,11,0,null,null,null,null,null,null,209,null,0.754,null,11,null,0,null,2.6699999999999946E-2]
[null,null,null,null,null,null,210,"NORTHAMPTON                  ",0.33439999999999998,6,6,0,null,null,null,null,null,null,210,null,0.33639999999999998,null,6,null,0,null,-2.0000000000000018E-3]
[null,null,null,null,null,null,211,"NORTH ANDOVER                ",0.26629999999999998,5,5,0,null,null,null,null,null,null,211,null,0.25409999999999999,null,5,null,0,null,1.2199999999999989E-2]
[null,null,null,null,null,null,212,"NORTH ATTLEBOROUGH           ",0.28639999999999999,5,5,0,null,null,null,null,null,null,212,null,0.28549999999999998,null,5,null,0,null,9.000000000000119E-4]
[null,null,null,null,null,null,213,"NORTHBOROUGH                 ",0.2203,4,4,0,null,null,null,null,null,null,213,null,0.224,null,4,null,0,null,-3.7000000000000088E-3]
[null,null,null,null,null,null,214,"NORTHBRIDGE                  ",0.45689999999999997,8,8,0,null,null,null,null,null,null,214,null,0.43330000000000002,null,8,null,0,null,2.3599999999999954E-2]
[null,null,null,null,null,null,215,"NORTH BROOKFIELD             ",0.58409999999999995,9,10,-1,null,null,null,null,null,null,215,null,0.52800000000000002,null,9,null,0,null,5.6099999999999928E-2]
[null,null,null,null,null,null,216,"NORTHFIELD                   ",0,0,0,0,null,null,null,null,null,null,216,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,217,"NORTH READING                ",0.13930000000000001,3,3,0,null,null,null,null,null,null,217,null,0.1343,null,3,null,0,null,5.0000000000000044E-3]
[null,null,null,null,null,null,218,"NORTON                       ",0.30840000000000001,5,5,0,null,null,null,null,null,null,218,null,0.29210000000000003,null,5,null,0,null,1.6299999999999981E-2]
[null,null,null,null,null,null,219,"NORWELL                      ",7.22E-2,2,2,0,null,null,null,null,null,null,219,null,6.9099999999999995E-2,null,2,null,0,null,3.1000000000000055E-3]
[null,null,null,null,null,null,220,"NORWOOD                      ",0.44600000000000001,8,7,1,null,null,null,null,null,null,220,null,0.45090000000000002,null,8,null,0,null,-4.9000000000000155E-3]
[null,null,null,null,null,null,221,"OAK BLUFFS                   ",0.50109999999999999,8,9,-1,null,null,null,null,null,null,221,null,0.44879999999999998,null,8,null,0,null,5.2300000000000013E-2]
[null,null,null,null,null,null,222,"OAKHAM                       ",0,0,0,0,null,null,null,null,null,null,222,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,223,"ORANGE                       ",0.77759999999999996,11,11,0,null,null,null,null,null,null,223,null,0.73560000000000003,null,11,null,0,null,4.1999999999999926E-2]
[null,null,null,null,null,null,224,"ORLEANS                      ",0.51029999999999998,8,9,-1,null,null,null,null,null,null,224,null,0.42959999999999998,null,8,null,0,null,8.0699999999999994E-2]
[null,null,null,null,null,null,225,"OTIS                         ",0,0,0,0,null,null,null,null,null,null,225,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,226,"OXFORD                       ",0.4945,9,9,0,null,null,null,null,null,null,226,null,0.5181,null,9,null,0,null,-2.360000000000001E-2]
[null,null,null,null,null,null,227,"PALMER                       ",0.6401,10,10,0,null,null,null,null,null,null,227,null,0.63670000000000004,null,10,null,0,null,3.3999999999999586E-3]
[null,null,null,null,null,null,228,"PAXTON                       ",0,0,0,0,null,null,null,null,null,null,228,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,229,"PEABODY                      ",0.52470000000000006,9,9,0,null,null,null,null,null,null,229,null,0.5131,null,9,null,0,null,1.1600000000000055E-2]
[null,null,null,null,null,null,230,"PELHAM                       ",0.25369999999999998,5,3,2,null,null,null,null,null,null,230,null,0.2923,null,5,null,0,null,-3.8600000000000023E-2]
[null,null,null,null,null,null,231,"PEMBROKE                     ",0.2243,4,4,0,null,null,null,null,null,null,231,null,0.21310000000000001,null,4,null,0,null,1.1199999999999988E-2]
[null,null,null,null,null,null,232,"PEPPERELL                    ",0,0,0,0,null,null,null,null,null,null,232,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,233,"PERU                         ",0,0,0,0,null,null,null,null,null,null,233,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,234,"PETERSHAM                    ",0.38890000000000002,6,7,-1,null,null,null,null,null,null,234,null,0.33829999999999999,null,6,null,0,null,5.0600000000000034E-2]
[null,null,null,null,null,null,235,"PHILLIPSTON                  ",0,0,0,0,null,null,null,null,null,null,235,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,236,"PITTSFIELD                   ",0.71120000000000005,11,10,1,"updated",null,null,null,null,null,236,null,0.6996,null,10,null,-1,null,1.1600000000000055E-2]
[null,null,null,null,null,null,237,"PLAINFIELD                   ",0,0,0,0,null,null,null,null,null,null,237,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,238,"PLAINVILLE                   ",0.31950000000000001,6,6,0,null,null,null,null,null,null,238,null,0.31419999999999998,null,6,null,0,null,5.3000000000000269E-3]
[null,null,null,null,null,null,239,"PLYMOUTH                     ",0.37569999999999998,6,6,0,null,null,null,null,null,null,239,null,0.35620000000000002,null,6,null,0,null,1.9499999999999962E-2]
[null,null,null,null,null,null,240,"PLYMPTON                     ",0.2301,5,5,0,null,null,null,null,null,null,240,null,0.2422,null,5,null,0,null,-1.21E-2]
[null,null,null,null,null,null,241,"PRINCETON                    ",0,0,0,0,null,null,null,null,null,null,241,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,242,"PROVINCETOWN                 ",0.63319999999999999,10,10,0,null,null,null,null,null,null,242,null,0.57250000000000001,null,10,null,0,null,6.0699999999999976E-2]
[null,null,null,null,null,null,243,"QUINCY                       ",0.55640000000000001,9,9,0,null,null,null,null,null,null,243,null,0.52639999999999998,null,9,null,0,null,3.0000000000000027E-2]
[null,null,null,null,null,null,244,"RANDOLPH                     ",0.6845,10,10,0,null,null,null,null,null,null,244,null,0.65800000000000003,null,10,null,0,null,2.6499999999999968E-2]
[null,null,null,null,null,null,245,"RAYNHAM                      ",0,0,0,0,null,null,null,null,null,null,245,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,246,"READING                      ",0.1258,3,2,1,null,null,null,null,null,null,246,null,0.12429999999999999,null,3,null,0,null,1.5000000000000013E-3]
[null,null,null,null,null,null,247,"REHOBOTH                     ",0,0,0,0,null,null,null,null,null,null,247,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,248,"REVERE                       ",0.753,11,11,0,null,null,null,null,null,null,248,null,0.73129999999999995,null,11,null,0,null,2.1700000000000053E-2]
[null,null,null,null,null,null,249,"RICHMOND                     ",0.34110000000000001,5,7,-2,null,null,null,null,null,null,249,null,0.27910000000000001,null,5,null,0,null,6.2E-2]
[null,null,null,null,null,null,250,"ROCHESTER                    ",0.2671,5,5,0,null,null,null,null,null,null,250,null,0.24149999999999999,null,5,null,0,null,2.5600000000000012E-2]
[null,null,null,null,null,null,251,"ROCKLAND                     ",0.51759999999999995,9,9,0,null,null,null,null,null,null,251,null,0.50949999999999995,null,9,null,0,null,8.0999999999999961E-3]
[null,null,null,null,null,null,252,"ROCKPORT                     ",0.3296,5,6,-1,null,null,null,null,null,null,252,null,0.29670000000000002,null,5,null,0,null,3.2899999999999985E-2]
[null,null,null,null,null,null,253,"ROWE                         ",0.64570000000000005,10,10,0,null,null,null,null,null,null,253,null,0.56899999999999995,null,10,null,0,null,7.6700000000000101E-2]
[null,null,null,null,null,null,254,"ROWLEY                       ",0,0,0,0,null,null,null,null,null,null,254,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,255,"ROYALSTON                    ",0,0,0,0,null,null,null,null,null,null,255,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,256,"RUSSELL                      ",0,0,0,0,null,null,null,null,null,null,256,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,257,"RUTLAND                      ",0,0,0,0,null,null,null,null,null,null,257,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,258,"SALEM                        ",0.64880000000000004,10,10,{"$f":"J267-K267","v":0},null,null,null,null,null,null,258,null,0.65410000000000001,null,10,null,{"$f":"+W267-J267","v":0},null,{"$f":"+I267-U267","v":-5.2999999999999714E-3}]
[null,null,null,null,null,null,259,"SALISBURY                    ",0,0,0,0,null,null,null,null,null,null,259,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,260,"SANDISFIELD                  ",0,0,0,0,null,null,null,null,null,null,260,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,261,"SANDWICH                     ",0.28760000000000002,5,5,0,null,null,null,null,null,null,261,null,0.28089999999999998,null,5,null,0,null,6.7000000000000393E-3]
[null,null,null,null,null,null,262,"SAUGUS                       ",0.52270000000000005,9,9,0,null,null,null,null,null,null,262,null,0.52180000000000004,null,9,null,0,null,9.000000000000119E-4]
[null,null,null,null,null,null,263,"SAVOY                        ",0.63290000000000002,11,10,1,null,null,null,null,null,null,263,null,0.72729999999999995,null,11,null,0,null,-9.4399999999999928E-2]
[null,null,null,null,null,null,264,"SCITUATE                     ",0.1421,3,3,0,null,null,null,null,null,null,264,null,0.13739999999999999,null,3,null,0,null,4.7000000000000097E-3]
[null,null,null,null,null,null,265,"SEEKONK                      ",0.2316,4,4,0,null,null,null,null,null,null,265,null,0.2346,null,4,null,0,null,-3.0000000000000027E-3]
[null,null,null,null,null,null,266,"SHARON                       ",0.1416,3,3,0,null,null,null,null,null,null,266,null,0.1394,null,3,null,0,null,2.2000000000000075E-3]
[null,null,null,null,null,null,267,"SHEFFIELD                    ",0,0,0,0,null,null,null,null,null,null,267,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,268,"SHELBURNE                    ",0,0,0,0,null,null,null,null,null,null,268,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,269,"SHERBORN                     ",6.3399999999999998E-2,2,2,0,null,null,null,null,null,null,269,null,6.08E-2,null,2,null,0,null,2.5999999999999981E-3]
[null,null,null,null,null,null,270,"SHIRLEY                      ",0,0,0,0,null,null,null,null,null,null,270,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,271,"SHREWSBURY                   ",0.20169999999999999,4,4,0,null,null,null,null,null,null,271,null,0.2079,null,4,null,0,null,-6.2000000000000111E-3]
[null,null,null,null,null,null,272,"SHUTESBURY                   ",0.36599999999999999,6,6,0,null,null,null,null,null,null,272,null,0.33800000000000002,null,6,null,0,null,2.7999999999999969E-2]
[null,null,null,null,null,null,273,"SOMERSET                     ",0.37940000000000002,6,7,-1,null,null,null,null,null,null,273,null,0.34989999999999999,null,6,null,0,null,2.9500000000000026E-2]
[null,null,null,null,null,null,274,"SOMERVILLE                   ",0.57599999999999996,10,10,0,null,null,null,null,null,null,274,null,0.54930000000000001,null,10,null,0,null,2.6699999999999946E-2]
[null,null,null,null,null,null,275,"SOUTHAMPTON                  ",0.22459999999999999,4,4,0,null,null,null,null,null,null,275,null,0.2031,null,4,null,0,null,2.1499999999999991E-2]
[null,null,null,null,null,null,276,"SOUTHBOROUGH                 ",9.1999999999999998E-2,2,2,0,null,null,null,null,null,null,276,null,8.7099999999999997E-2,null,2,null,0,null,4.9000000000000016E-3]
[null,null,null,null,null,null,277,"SOUTHBRIDGE                  ",0.86240000000000006,12,12,0,null,null,null,null,null,null,277,null,0.85140000000000005,null,12,null,0,null,1.100000000000001E-2]
[null,null,null,null,null,null,278,"SOUTH HADLEY                 ",0.39079999999999998,7,7,0,null,null,null,null,null,null,278,null,0.38479999999999998,null,7,null,0,null,6.0000000000000053E-3]
[null,null,null,null,null,null,279,"SOUTHWICK                    ",0,0,0,0,null,null,null,null,null,null,279,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,280,"SPENCER                      ",0,0,0,0,null,null,null,null,null,null,280,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,281,"SPRINGFIELD                  ",0.88200000000000001,12,12,0,null,null,null,null,null,null,281,null,0.87319999999999998,null,12,null,0,null,8.80000000000003E-3]
[null,null,null,null,null,null,282,"STERLING                     ",0,0,0,0,null,null,null,null,null,null,282,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,283,"STOCKBRIDGE                  ",0,0,0,0,null,null,null,null,null,null,283,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,284,"STONEHAM                     ",0.27960000000000002,5,5,0,null,null,null,null,null,null,284,null,0.25600000000000001,null,5,null,0,null,2.360000000000001E-2]
[null,null,null,null,null,null,285,"STOUGHTON                    ",0.50929999999999997,9,8,1,null,null,null,null,null,null,285,null,0.49780000000000002,null,9,null,0,null,1.1499999999999955E-2]
[null,null,null,null,null,null,286,"STOW                         ",0,0,0,0,null,null,null,null,null,null,286,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,287,"STURBRIDGE                   ",0.246,5,4,1,null,null,null,null,null,null,287,null,0.28249999999999997,null,5,null,0,null,-3.6499999999999977E-2]
[null,null,null,null,null,null,288,"SUDBURY                      ",8.8099999999999998E-2,2,2,0,null,null,null,null,null,null,288,null,9.06E-2,null,2,null,0,null,-2.5000000000000022E-3]
[null,null,null,null,null,null,289,"SUNDERLAND                   ",0.39629999999999999,8,7,1,null,null,null,null,null,null,289,null,0.43070000000000003,null,8,null,0,null,-3.4400000000000042E-2]
[null,null,null,null,null,null,290,"SUTTON                       ",0.2109,4,4,0,null,null,null,null,null,null,290,null,0.21199999999999999,null,4,null,0,null,-1.0999999999999899E-3]
[null,null,null,null,null,null,291,"SWAMPSCOTT                   ",0.25750000000000001,5,5,0,null,null,null,null,null,null,291,null,0.24540000000000001,null,5,null,0,null,1.21E-2]
[null,null,null,null,null,null,292,"SWANSEA                      ",0.34320000000000001,6,6,0,null,null,null,null,null,null,292,null,0.32550000000000001,null,6,null,0,null,1.7699999999999994E-2]
[null,null,null,null,null,null,293,"TAUNTON                      ",0.65200000000000002,10,10,0,null,null,null,null,null,null,293,null,0.64090000000000003,null,10,null,0,null,1.1099999999999999E-2]
[null,null,null,null,null,null,294,"TEMPLETON                    ",0,0,0,0,null,null,null,null,null,null,294,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,295,"TEWKSBURY                    ",0.26100000000000001,5,5,0,null,null,null,null,null,null,295,null,0.2626,null,5,null,0,null,-1.5999999999999903E-3]
[null,null,null,null,null,null,296,"TISBURY                      ",0.62009999999999998,10,10,0,null,null,null,null,null,null,296,null,0.5554,null,10,null,0,null,6.469999999999998E-2]
[null,null,null,null,null,null,297,"TOLLAND                      ",0,0,0,0,null,null,null,null,null,null,297,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,298,"TOPSFIELD                    ",8.2199999999999995E-2,2,2,0,null,null,null,null,null,null,298,null,8.5300000000000001E-2,null,2,null,0,null,-3.1000000000000055E-3]
[null,null,null,null,null,null,299,"TOWNSEND                     ",0,0,0,0,null,null,null,null,null,null,299,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,300,"TRURO                        ",0.55059999999999998,9,9,0,null,null,null,null,null,null,300,null,0.51849999999999996,null,9,null,0,null,3.2100000000000017E-2]
[null,null,null,null,null,null,301,"TYNGSBOROUGH                 ",0.30020000000000002,5,5,0,null,null,null,null,null,null,301,null,0.29520000000000002,null,5,null,0,null,5.0000000000000044E-3]
[null,null,null,null,null,null,302,"TYRINGHAM                    ",0,0,0,0,null,null,null,null,null,null,302,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,303,"UPTON                        ",0,0,0,0,null,null,null,null,null,null,303,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,304,"UXBRIDGE                     ",0.33460000000000001,6,6,0,null,null,null,null,null,null,304,null,0.3246,null,6,null,0,null,1.0000000000000009E-2]
[null,null,null,null,null,null,305,"WAKEFIELD                    ",0.2006,4,4,0,null,null,null,null,null,null,305,null,0.19520000000000001,null,4,null,0,null,5.3999999999999881E-3]
[null,null,null,null,null,null,306,"WALES                        ",0.59409999999999996,10,10,0,null,null,null,null,null,null,306,null,0.62429999999999997,null,10,null,0,null,-3.0200000000000005E-2]
[null,null,null,null,null,null,307,"WALPOLE                      ",0.18820000000000001,3,4,-1,null,null,null,null,null,null,307,null,0.17399999999999999,null,3,null,0,null,1.4200000000000018E-2]
[null,null,null,null,null,null,308,"WALTHAM                      ",0.54879999999999995,10,9,1,"updated",null,null,null,null,null,308,null,0.53810000000000002,null,9,null,-1,null,1.0699999999999932E-2]
[null,null,null,null,null,null,309,"WARE                         ",0.68520000000000003,10,10,0,null,null,null,null,null,null,309,null,0.68930000000000002,null,10,null,0,null,-4.0999999999999925E-3]
[null,null,null,null,null,null,310,"WAREHAM                      ",0.72240000000000004,11,10,1,null,null,null,null,null,null,310,null,0.70520000000000005,null,11,null,0,null,1.7199999999999993E-2]
[null,null,null,null,null,null,311,"WARREN                       ",0,0,0,0,null,null,null,null,null,null,311,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,312,"WARWICK                      ",0.57730000000000004,8,0,8,null,null,null,null,null,null,312,null,0.44829999999999998,null,8,null,0,null,0.12900000000000006]
[null,null,null,null,null,null,313,"WASHINGTON                   ",0,0,0,0,null,null,null,null,null,null,313,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,314,"WATERTOWN                    ",0.41060000000000002,7,7,0,null,null,null,null,null,null,314,null,0.40770000000000001,null,7,null,0,null,2.9000000000000137E-3]
[null,null,null,null,null,null,315,"WAYLAND                      ",0.1017,2,2,0,null,null,null,null,null,null,315,null,0.1007,null,2,null,0,null,1.0000000000000009E-3]
[null,null,null,null,null,null,316,"WEBSTER                      ",0.78739999999999999,11,11,0,null,null,null,null,null,null,316,null,0.77329999999999999,null,11,null,0,null,1.4100000000000001E-2]
[null,null,null,null,null,null,317,"WELLESLEY                    ",8.7999999999999995E-2,2,2,0,null,null,null,null,null,null,317,null,9.7000000000000003E-2,null,2,null,0,null,-9.000000000000008E-3]
[null,null,null,null,null,null,318,"WELLFLEET                    ",0.52039999999999997,8,9,-1,"updated",null,null,null,null,null,318,null,0.41760000000000003,null,7,null,-1,null,0.10279999999999995]
[null,null,null,null,null,null,319,"WENDELL                      ",0,0,0,0,null,null,null,null,null,null,319,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,320,"WENHAM                       ",0,0,0,0,null,null,null,null,null,null,320,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,321,"WESTBOROUGH                  ",0.18609999999999999,4,3,1,null,null,null,null,null,null,321,null,0.18740000000000001,null,4,null,0,null,-1.3000000000000234E-3]
[null,null,null,null,null,null,322,"WEST BOYLSTON                ",0.35289999999999999,6,6,{"$f":"J331-K331","v":0},null,null,null,null,null,null,322,null,0.3508,null,6,null,{"$f":"+W331-J331","v":0},null,{"$f":"+I331-U331","v":2.0999999999999908E-3}]
[null,null,null,null,null,null,323,"WEST BRIDGEWATER             ",0.31180000000000002,6,5,1,null,null,null,null,null,null,323,null,0.30959999999999999,null,6,null,0,null,2.2000000000000353E-3]
[null,null,null,null,null,null,324,"WEST BROOKFIELD              ",0,0,0,0,null,null,null,null,null,null,324,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,325,"WESTFIELD                    ",0.54,9,9,0,null,null,null,null,null,null,325,null,0.53180000000000005,null,9,null,0,null,8.1999999999999851E-3]
[null,null,null,null,null,null,326,"WESTFORD                     ",0.1104,2,2,0,null,null,null,null,null,null,326,null,0.10100000000000001,null,2,null,0,null,9.3999999999999917E-3]
[null,null,null,null,null,null,327,"WESTHAMPTON                  ",0.33660000000000001,6,6,0,null,null,null,null,null,null,327,null,0.31790000000000002,null,6,null,0,null,1.8699999999999994E-2]
[null,null,null,null,null,null,328,"WESTMINSTER                  ",0,0,0,0,null,null,null,null,null,null,328,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,329,"WEST NEWBURY                 ",0,0,0,0,null,null,null,null,null,null,329,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,330,"WESTON                       ",9.5399999999999999E-2,2,2,0,null,null,null,null,null,null,330,null,8.8300000000000003E-2,null,2,null,0,null,7.0999999999999952E-3]
[null,null,null,null,null,null,331,"WESTPORT                     ",0.39329999999999998,7,7,0,null,null,null,null,null,null,331,null,0.38750000000000001,null,7,null,0,null,5.7999999999999718E-3]
[null,null,null,null,null,null,332,"WEST SPRINGFIELD             ",0.62539999999999996,10,10,0,null,null,null,null,null,null,332,null,0.61829999999999996,null,10,null,0,null,7.0999999999999952E-3]
[null,null,null,null,null,null,333,"WEST STOCKBRIDGE             ",0,0,0,0,null,null,null,null,null,null,333,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,334,"WEST TISBURY                 ",0,0,0,0,null,null,null,null,null,null,334,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,335,"WESTWOOD                     ",9.6199999999999994E-2,2,2,0,null,null,null,null,null,null,335,null,0.1003,null,2,null,0,null,-4.1000000000000064E-3]
[null,null,null,null,null,null,336,"WEYMOUTH                     ",0.45900000000000002,8,8,0,null,null,null,null,null,null,336,null,0.44340000000000002,null,8,null,0,null,1.5600000000000003E-2]
[null,null,null,null,null,null,337,"WHATELY                      ",0.30330000000000001,5,5,0,null,null,null,null,null,null,337,null,0.26889999999999997,null,5,null,0,null,3.4400000000000042E-2]
[null,null,null,null,null,null,338,"WHITMAN                      ",0,0,0,0,null,null,null,null,null,null,338,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,339,"WILBRAHAM                    ",0,0,0,0,null,null,null,null,null,null,339,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,340,"WILLIAMSBURG                 ",0.37980000000000003,7,6,1,null,null,null,null,null,null,340,null,0.41899999999999998,null,7,null,0,null,-3.9199999999999957E-2]
[null,null,null,null,null,null,341,"WILLIAMSTOWN                 ",0,0,0,0,null,null,null,null,null,null,341,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,342,"WILMINGTON                   ",0.16980000000000001,3,3,0,null,null,null,null,null,null,342,null,0.17130000000000001,null,3,null,0,null,-1.5000000000000013E-3]
[null,null,null,null,null,null,343,"WINCHENDON                   ",0.64190000000000003,10,10,0,null,null,null,null,null,null,343,null,0.62739999999999996,null,10,null,0,null,1.4500000000000068E-2]
[null,null,null,null,null,null,344,"WINCHESTER                   ",8.2299999999999998E-2,2,2,0,null,null,null,null,null,null,344,null,8.43E-2,null,2,null,0,null,-2.0000000000000018E-3]
[null,null,null,null,null,null,345,"WINDSOR                      ",0,0,0,0,null,null,null,null,null,null,345,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,346,"WINTHROP                     ",0.44269999999999998,8,8,0,null,null,null,null,null,null,346,null,0.43009999999999998,null,8,null,0,null,1.26E-2]
[null,null,null,null,null,null,347,"WOBURN",0.44169999999999998,8,8,0,null,null,null,null,null,null,347,null,0.45019999999999999,null,8,null,0,null,-8.5000000000000075E-3]
[null,null,null,null,null,null,348,"WORCESTER                    ",0.77759999999999996,11,11,0,null,null,null,null,null,null,348,null,0.7681,null,11,null,0,null,9.4999999999999529E-3]
[null,null,null,null,null,null,349,"WORTHINGTON                  ",0.45590000000000003,8,8,0,null,null,null,null,null,null,349,null,0.45450000000000002,null,8,null,0,null,1.4000000000000123E-3]
[null,null,null,null,null,null,350,"WRENTHAM                     ",0.16439999999999999,3,3,0,null,null,null,null,null,null,350,null,0.1706,null,3,null,0,null,-6.2000000000000111E-3]
[null,null,null,null,null,null,351,"YARMOUTH                     ",0,0,0,0,null,null,null,null,null,null,351,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,352,"DEVENS",{"$f":"I134","v":0.1046},2,2,0,null,null,null,null,null,null,352,null,0.26620000000000005,null,2,null,0,null,-0.16160000000000005]
[null,null,null,null,null,null,406,"NORTHAMPTON SMITH            ",0.44879999999999998,8,8,0,null,null,null,null,null,null,406,null,0.4446,null,8,null,0,null,4.1999999999999815E-3]
[null,null,null,null,null,null,600,"ACTON BOXBOROUGH             ",0.12620000000000001,3,2,1,null,null,null,null,null,null,600,null,0.13639999999999999,null,3,null,0,null,-1.0199999999999987E-2]
[null,null,null,null,null,null,603,"HOOSAC VALLEY               ",0.65080000000000005,10,10,0,null,null,null,null,null,null,603,null,0.64229999999999998,null,10,null,0,null,8.5000000000000631E-3]
[null,null,null,null,null,null,605,"AMHERST PELHAM               ",0.35049999999999998,6,6,0,null,null,null,null,null,null,605,null,0.31840000000000002,null,6,null,0,null,3.2099999999999962E-2]
[null,null,null,null,null,null,610,"ASHBURNHAM WESTMINSTER       ",0.30020000000000002,5,5,0,null,null,null,null,null,null,610,null,0.29649999999999999,null,5,null,0,null,3.7000000000000366E-3]
[null,null,null,null,null,null,615,"ATHOL ROYALSTON              ",0.71519999999999995,10,10,0,null,null,null,null,null,null,615,null,0.69510000000000005,null,10,null,0,null,2.0099999999999896E-2]
[null,null,null,null,null,null,616,"AYER SHIRLEY",0.36799999999999999,7,6,1,null,null,null,null,null,null,616,null,0.36730000000000002,null,7,null,0,null,6.9999999999997842E-4]
[null,null,null,null,null,null,618,"BERKSHIRE HILLS              ",0.46339999999999998,8,8,0,null,null,null,null,null,null,618,null,0.4783,null,8,null,0,null,-1.4900000000000024E-2]
[null,null,null,null,null,null,620,"BERLIN BOYLSTON              ",0.1978,4,4,0,null,null,null,null,null,null,620,null,0.20430000000000001,null,4,null,0,null,-6.5000000000000058E-3]
[null,null,null,null,null,null,622,"BLACKSTONE MILLVILLE         ",0.38650000000000001,7,7,0,null,null,null,null,null,null,622,null,0.37630000000000002,null,7,null,0,null,1.0199999999999987E-2]
[null,null,null,null,null,null,625,"BRIDGEWATER RAYNHAM          ",0.32240000000000002,6,6,0,null,null,null,null,null,null,625,null,0.30969999999999998,null,6,null,0,null,1.2700000000000045E-2]
[null,null,null,null,null,null,632,"CHESTERFIELD GOSHEN",0.4254,7,8,-1,null,null,null,null,null,null,632,null,0.41089999999999999,null,7,null,0,null,1.4500000000000013E-2]
[null,null,null,null,null,null,635,"CENTRAL BERKSHIRE            ",0.47560000000000002,8,8,0,null,null,null,null,null,null,635,null,0.45190000000000002,null,8,null,0,null,2.3699999999999999E-2]
[null,null,null,null,null,null,640,"CONCORD CARLISLE             ",9.8000000000000004E-2,2,2,0,null,null,null,null,null,null,640,null,9.5899999999999999E-2,null,2,null,0,null,2.1000000000000046E-3]
[null,null,null,null,null,null,645,"DENNIS YARMOUTH              ",0.62909999999999999,10,10,0,null,null,null,null,null,null,645,null,0.61260000000000003,null,10,null,0,null,1.6499999999999959E-2]
[null,null,null,null,null,null,650,"DIGHTON REHOBOTH             ",0.24809999999999999,5,5,0,null,null,null,null,null,null,650,null,0.2452,null,5,null,0,null,2.8999999999999859E-3]
[null,null,null,null,null,null,655,"DOVER SHERBORN               ",6.6000000000000003E-2,2,2,0,null,null,null,null,null,null,655,null,8.5099999999999995E-2,null,2,null,0,null,-1.9099999999999992E-2]
[null,null,null,null,null,null,658,"DUDLEY CHARLTON              ",0.38340000000000002,7,7,0,null,null,null,null,null,null,658,null,0.37880000000000003,null,7,null,0,null,4.599999999999993E-3]
[null,null,null,null,null,null,660,"NAUSET                       ",0.39550000000000002,7,7,0,null,null,null,null,null,null,660,null,0.37990000000000002,null,7,null,0,null,1.5600000000000003E-2]
[null,null,null,null,null,null,662,"FARMINGTON RIVER",0.54220000000000002,10,9,1,null,null,null,null,null,null,662,null,0.61339999999999995,null,10,null,0,null,-7.119999999999993E-2]
[null,null,null,null,null,null,665,"FREETOWN LAKEVILLE           ",0.2858,5,5,0,null,null,null,null,null,null,665,null,0.26989999999999997,null,5,null,0,null,1.5900000000000025E-2]
[null,null,null,null,null,null,670,"FRONTIER                     ",0.30759999999999998,6,6,0,null,null,null,null,null,null,670,null,0.30209999999999998,null,6,null,0,null,5.5000000000000049E-3]
[null,null,null,null,null,null,672,"GATEWAY                      ",0.53310000000000002,10,9,1,null,null,null,null,null,null,672,null,0.54039999999999999,null,10,null,0,null,-7.2999999999999732E-3]
[null,null,null,null,null,null,673,"GROTON DUNSTABLE             ",0.11849999999999999,2,3,-1,null,null,null,null,null,null,673,null,0.1096,null,2,null,0,null,8.8999999999999913E-3]
[null,null,null,null,null,null,674,"GILL MONTAGUE                ",0.61939999999999995,10,10,0,null,null,null,null,null,null,674,null,0.61070000000000002,null,10,null,0,null,8.69999999999993E-3]
[null,null,null,null,null,null,675,"HAMILTON WENHAM              ",0.1116,2,2,0,null,null,null,null,null,null,675,null,0.1026,null,2,null,0,null,9.000000000000008E-3]
[null,null,null,null,null,null,680,"HAMPDEN WILBRAHAM            ",0.26129999999999998,5,5,0,null,null,null,null,null,null,680,null,0.24929999999999999,null,5,null,0,null,1.1999999999999983E-2]
[null,null,null,null,null,null,683,"HAMPSHIRE                    ",0.23899999999999999,4,5,-1,null,null,null,null,null,null,683,null,0.2276,null,4,null,0,null,1.1399999999999993E-2]
[null,null,null,null,null,null,685,"HAWLEMONT                    ",0.62719999999999998,10,10,0,null,null,null,null,null,null,685,null,0.63060000000000005,null,10,null,0,null,-3.4000000000000696E-3]
[null,null,null,null,null,null,690,"KING PHILIP                  ",0.19350000000000001,4,3,1,null,null,null,null,null,null,690,null,0.184,null,4,null,0,null,9.5000000000000084E-3]
[null,null,null,null,null,null,695,"LINCOLN SUDBURY              ",0.1057,2,2,0,null,null,null,null,null,null,695,null,0.1032,null,2,null,0,null,2.5000000000000022E-3]
[null,null,null,null,null,null,698,"MANCHESTER ESSEX",0.17849999999999999,3,3,0,null,null,null,null,null,null,698,null,0.15659999999999999,null,3,null,0,null,2.1900000000000003E-2]
[null,null,null,null,null,null,700,"MARTHAS VINEYARD             ",0.46100000000000002,8,8,0,null,null,null,null,null,null,700,null,0.4304,null,8,null,0,null,3.0600000000000016E-2]
[null,null,null,null,null,null,705,"MASCONOMET                   ",0.1179,3,2,{"$f":"J395-K395","v":1},null,null,null,null,null,null,705,null,0.12920000000000001,null,3,null,{"$f":"+W395-J395","v":0},null,{"$f":"+I395-U395","v":-1.1300000000000004E-2}]
[null,null,null,null,null,null,710,"MENDON UPTON                 ",0.17280000000000001,3,3,0,null,null,null,null,null,null,710,null,0.17130000000000001,null,3,null,0,null,1.5000000000000013E-3]
[null,null,null,null,null,null,712,"MONOMOY",0.43590000000000001,8,7,1,null,null,null,null,null,null,712,null,0.42409999999999998,null,8,null,0,null,1.1800000000000033E-2]
[null,null,null,null,null,null,715,"MOUNT GREYLOCK               ",0.31240000000000001,6,5,1,null,null,null,null,null,null,715,null,0.30270000000000002,null,6,null,0,null,9.6999999999999864E-3]
[null,null,null,null,null,null,717,"MOHAWK TRAIL                 ",0.50739999999999996,9,9,0,null,null,null,null,null,null,717,null,0.50249999999999995,null,9,null,0,null,4.9000000000000155E-3]
[null,null,null,null,null,null,720,"NARRAGANSETT                 ",0.45669999999999999,7,8,-1,null,null,null,null,null,null,720,null,0.4158,null,7,null,0,null,4.0899999999999992E-2]
[null,null,null,null,null,null,725,"NASHOBA                      ",0.1459,3,3,0,null,null,null,null,null,null,725,null,0.1444,null,3,null,0,null,1.5000000000000013E-3]
[null,null,null,null,null,null,728,"NEW SALEM WENDELL            ",0.5484,8,8,0,null,null,null,null,null,null,728,null,0.4375,null,8,null,0,null,0.1109]
[null,null,null,null,null,null,730,"NORTHBORO SOUTHBORO          ",0.15079999999999999,3,3,0,null,null,null,null,null,null,730,null,0.15939999999999999,null,3,null,0,null,-8.5999999999999965E-3]
[null,null,null,null,null,null,735,"NORTH MIDDLESEX              ",0.32669999999999999,6,6,0,null,null,null,null,null,null,735,null,0.30980000000000002,null,6,null,0,null,1.6899999999999971E-2]
[null,null,null,null,null,null,740,"OLD ROCHESTER                ",0.25659999999999999,5,4,1,null,null,null,null,null,null,740,null,0.27500000000000002,null,5,null,0,null,-1.8400000000000027E-2]
[null,null,null,null,null,null,745,"PENTUCKET                    ",0.19339999999999999,4,3,1,null,null,null,null,null,null,745,null,0.18779999999999999,null,4,null,0,null,5.5999999999999939E-3]
[null,null,null,null,null,null,750,"PIONEER                      ",0.41349999999999998,7,7,0,null,null,null,null,null,null,750,null,0.37840000000000001,null,7,null,0,null,3.5099999999999965E-2]
[null,null,null,null,null,null,753,"QUABBIN                      ",0.4148,7,7,0,null,null,null,null,null,null,753,null,0.40839999999999999,null,7,null,0,null,6.4000000000000168E-3]
[null,null,null,null,null,null,755,"RALPH C MAHAR                ",0.62660000000000005,10,10,0,null,null,null,null,null,null,755,null,0.62380000000000002,null,10,null,0,null,2.8000000000000247E-3]
[null,null,null,null,null,null,760,"SILVER LAKE                  ",0.33200000000000002,6,5,1,null,null,null,null,null,null,760,null,0.33150000000000002,null,6,null,0,null,5.0000000000000044E-4]
[null,null,null,null,null,null,763,"SOMERSET BERKLEY",0.29520000000000002,6,5,1,null,null,null,null,null,null,763,null,0.31080000000000002,null,6,null,0,null,-1.5600000000000003E-2]
[null,null,null,null,null,null,765,"SOUTHERN BERKSHIRE           ",0.5,8,9,-1,null,null,null,null,null,null,765,null,0.44619999999999999,null,8,null,0,null,5.3800000000000014E-2]
[null,null,null,null,null,null,766,"SOUTHWICK TOLLAND GRANVILLE",0.39369999999999999,7,7,0,null,null,null,null,null,null,766,null,0.38769999999999999,null,7,null,0,null,6.0000000000000053E-3]
[null,null,null,null,null,null,767,"SPENCER EAST BROOKFIELD      ",0.53979999999999995,10,9,1,null,null,null,null,null,null,767,null,0.54410000000000003,null,10,null,0,null,-4.3000000000000815E-3]
[null,null,null,null,null,null,770,"TANTASQUA                    ",0.3286,6,6,0,null,null,null,null,null,null,770,null,0.308,null,6,null,0,null,2.0600000000000007E-2]
[null,null,null,null,null,null,773,"TRITON                       ",0.34749999999999998,6,6,0,null,null,null,null,null,null,773,null,0.3286,null,6,null,0,null,1.8899999999999972E-2]
[null,null,null,null,null,null,774,"UPISLAND",0.39069999999999999,6,7,-1,null,null,null,null,null,null,774,null,0.33260000000000001,null,6,null,0,null,5.8099999999999985E-2]
[null,null,null,null,null,null,775,"WACHUSETT                    ",0.1988,4,4,0,null,null,null,null,null,null,775,null,0.18729999999999999,null,4,null,0,null,1.150000000000001E-2]
[null,null,null,null,null,null,778,"QUABOAG",0.52890000000000004,8,9,-1,null,null,null,null,null,null,778,null,0.47889999999999999,null,8,null,0,null,5.0000000000000044E-2]
[null,null,null,null,null,null,780,"WHITMAN HANSON               ",0.34989999999999999,6,6,0,null,null,null,null,null,null,780,null,0.35510000000000003,null,6,null,0,null,-5.2000000000000379E-3]
[null,null,null,null,null,null,801,"ASSABET VALLEY               ",0.48580000000000001,9,8,1,null,null,null,null,null,null,801,null,0.51060000000000005,null,9,null,0,null,-2.4800000000000044E-2]
[null,null,null,null,null,null,805,"BLACKSTONE VALLEY            ",0.19270000000000001,4,3,1,null,null,null,null,null,null,805,null,0.20399999999999999,null,4,null,0,null,-1.1299999999999977E-2]
[null,null,null,null,null,null,806,"BLUE HILLS                   ",0.4652,8,8,0,null,null,null,null,null,null,806,null,0.43569999999999998,null,8,null,0,null,2.9500000000000026E-2]
[null,null,null,null,null,null,810,"BRISTOL PLYMOUTH             ",0.39079999999999998,6,7,-1,null,null,null,null,null,null,810,null,0.34960000000000002,null,6,null,0,null,4.1199999999999959E-2]
[null,null,null,null,null,null,815,"CAPE COD                     ",0.55410000000000004,9,10,-1,null,null,null,null,null,null,815,null,0.49469999999999997,null,9,null,0,null,5.9400000000000064E-2]
[null,null,null,null,null,null,817,"ESSEX NORTH SHORE",0.29220000000000002,5,5,0,null,null,null,null,null,null,817,null,0.2848,null,5,null,0,null,7.4000000000000177E-3]
[null,null,null,null,null,null,818,"FRANKLIN COUNTY              ",0.51880000000000004,9,9,0,null,null,null,null,null,null,818,null,0.4859,null,9,null,0,null,3.290000000000004E-2]
[null,null,null,null,null,null,821,"GREATER FALL RIVER           ",0.53610000000000002,9,9,0,null,null,null,null,null,null,821,null,0.52700000000000002,null,9,null,0,null,9.099999999999997E-3]
[null,null,null,null,null,null,823,"GREATER LAWRENCE             ",0.76770000000000005,11,11,0,null,null,null,null,null,null,823,null,0.72940000000000005,null,11,null,0,null,3.8300000000000001E-2]
[null,null,null,null,null,null,825,"GREATER NEW BEDFORD          ",0.60240000000000005,10,10,0,null,null,null,null,null,null,825,null,0.58589999999999998,null,10,null,0,null,1.650000000000007E-2]
[null,null,null,null,null,null,828,"GREATER LOWELL               ",0.6008,10,10,0,null,null,null,null,null,null,828,null,0.56220000000000003,null,10,null,0,null,3.8599999999999968E-2]
[null,null,null,null,null,null,829,"SOUTH MIDDLESEX              ",0.6401,10,10,0,null,null,null,null,null,null,829,null,0.59360000000000002,null,10,null,0,null,4.6499999999999986E-2]
[null,null,null,null,null,null,830,"MINUTEMAN                    ",0.23300000000000001,4,4,0,null,null,null,null,null,null,830,null,0.22550000000000001,null,4,null,0,null,7.5000000000000067E-3]
[null,null,null,null,null,null,832,"MONTACHUSETT                 ",0.3962,6,7,-1,null,null,null,null,null,null,832,null,0.35010000000000002,null,6,null,0,null,4.6099999999999974E-2]
[null,null,null,null,null,null,851,"NORTHERN BERKSHIRE           ",0.499,9,9,0,null,null,null,null,null,null,851,null,0.5202,null,9,null,0,null,-2.1199999999999997E-2]
[null,null,null,null,null,null,852,"NASHOBA VALLEY               ",0.38,7,6,1,null,null,null,null,null,null,852,null,0.3609,null,7,null,0,null,1.9100000000000006E-2]
[null,null,null,null,null,null,853,"NORTHEAST METROPOLITAN       ",0.58279999999999998,10,10,0,null,null,null,null,null,null,853,null,0.57779999999999998,null,10,null,0,null,5.0000000000000044E-3]
[null,null,null,null,null,null,855,"OLD COLONY                   ",0.2888,5,5,0,null,null,null,null,null,null,855,null,0.27500000000000002,null,5,null,0,null,1.3799999999999979E-2]
[null,null,null,null,null,null,860,"PATHFINDER                   ",0.49690000000000001,9,8,1,null,null,null,null,null,null,860,null,0.48209999999999997,null,9,null,0,null,1.4800000000000035E-2]
[null,null,null,null,null,null,871,"SHAWSHEEN VALLEY             ",0.27400000000000002,5,5,0,null,null,null,null,null,null,871,null,0.27639999999999998,null,5,null,0,null,-2.3999999999999577E-3]
[null,null,null,null,null,null,872,"SOUTHEASTERN                 ",0.52500000000000002,9,9,0,null,null,null,null,null,null,872,null,0.51219999999999999,null,9,null,0,null,1.2800000000000034E-2]
[null,null,null,null,null,null,873,"SOUTH SHORE                  ",0.37209999999999999,6,6,0,null,null,null,null,null,null,873,null,0.33629999999999999,null,6,null,0,null,3.5799999999999998E-2]
[null,null,null,null,null,null,876,"SOUTHERN WORCESTER           ",0.41270000000000001,7,7,0,null,null,null,null,null,null,876,null,0.39650000000000002,null,7,null,0,null,1.6199999999999992E-2]
[null,null,null,null,null,null,878,"TRI COUNTY                   ",0.3009,6,6,0,null,null,null,null,null,null,878,null,0.3019,null,6,null,0,null,-1.0000000000000009E-3]
[null,null,null,null,null,null,879,"UPPER CAPE COD               ",0.48370000000000002,8,8,0,null,null,null,null,null,null,879,null,0.45760000000000001,null,8,null,0,null,2.6100000000000012E-2]
[null,null,null,null,null,null,885,"WHITTIER                     ",0.4738,8,8,0,null,null,null,null,null,null,885,null,0.44790000000000002,null,8,null,0,null,2.5899999999999979E-2]
[null,null,null,null,null,null,910,"BRISTOL COUNTY               ",0.37890000000000001,7,6,1,null,null,null,null,null,null,910,null,0.36320000000000002,null,7,null,0,null,1.5699999999999992E-2]
[null,null,null,null,null,null,915,"NORFOLK COUNTY               ",0.25519999999999998,5,5,0,null,null,null,null,null,null,915,null,0.24399999999999999,null,5,null,0,null,1.1199999999999988E-2]

{"sheet":"pre fnd budg","index":14,"n_rows":1816,"n_cols":54,"rows_kept":1816,"cut":false,"hidden":true,"merged":[[2,1,3,2]]}
["a",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,"# of rates",{"$f":"COUNTA(AX10:AX1793)","v":1057},"greater than 0",{"$f":"COUNTIF($AX$10:$AX$1793,\">0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less than $0",{"$f":"COUNTIF($AX$10:$AX$1793,\"<0\")","v":0},"= $0",{"$f":"COUNTIF($AX$10:$AX$1793,\"=0\")","v":1057}]
[null,"Insert chalocsend & school name from the FND ENRO sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w","w","w","w","w","nw","w","w","w","nw","nw",null,null,null,null,null,null,null,null,null,null,null,null,null,"< $20",{"$f":"COUNTIF($AX$10:$AX$1793,\"<0\")-AT4-AT5-AT6-AT7","v":0},"> $20",{"$f":"COUNTIF($AX$10:$AX$1793,\">0\")-AV4-AV5-AV6-AV7","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(D10:I1066)","v":45734},null,{"$f":"SUM(K10:K1066)","v":1773.1573999999951},null,null,null,{"$f":"SUM(M10:O1066)","v":6538},{"$f":"SUM(P10:P1066)","v":29018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< $50",{"$f":"COUNTIF($AX$10:$AX$1793,\"<-49.999\")-AT5-AT6-AT7","v":0},"> $50",{"$f":"COUNTIF($AX$10:$AX$1793,\">49.9999\")-AV5-AV6-AV7","v":0}]
["source:    fnd enro sh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< $100",{"$f":"COUNTIF($AX$10:$AX$1793,\"<-99.9999\")-AT6-AT7","v":0},"> $100",{"$f":"COUNTIF($AX$10:$AX$1793,\">99.9999\")-AV6-AV7","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Assumed","Assumed",null,null,null,null,"Total",null,"Low",null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Found-",null,null,null,null,null,"wage",{"$f":"SUM(AM10:AM1000882)","v":45443},null,null,null,null,null,"< $500",{"$f":"COUNTIF($AX$10:$AX$1793,\"<-499.9999\")-AT7","v":0},"> $200",{"$f":"COUNTIF($AX$10:$AX$1793,\">199.9999\")-AV7","v":0}]
[null,null,null,null,null,null,null,"Junior","High  ",null,"Special Ed","Special Ed","EL","EL","EL","Ecodis","Found","WAF","Inc",null,"Admini-","Instructional","& Specialist","Teaching","s","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ation",null,null,"Cha","Loc","Sending","fct check",null,null,null,null,null,null,"< $1000",{"$f":"COUNTIF($AX$10:$AX$1793,\"<-999.9999\")","v":0},"> $500",{"$f":"COUNTIF($AX$10:$AX$1793,\">299.9999\")","v":0}]
["chalea","chalocsend","Charter","PK","KP","KF","Elem","Middle","School","voke","In School","Tuitioned","PK-5","6-8","9-12","Low Inc","Enro","Adjusted","Group",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","Budget",null,"chalocsend","LEA","LEA","LEA","1=good","enro","fnd budget","rate","diff","rate check",null,null,null,null,null,null,"diff",null,"diff",null,"diff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,null,null,null,null,"x",null,"x",null,"x"]
[{"$f":"LEFT(B10,3)","v":"409"},409201003,"ALMA DEL MAR",{"$f":"'fnd enro'!D10","v":0},{"$f":"'fnd enro'!E10","v":0},{"$f":"'fnd enro'!F10","v":0},{"$f":"'fnd enro'!G10","v":1},{"$f":"'fnd enro'!H10","v":0},{"$f":"'fnd enro'!I10","v":0},{"$f":"'fnd enro'!J10","v":0},{"$f":"'fnd enro'!K10","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L10","v":0},{"$f":"'fnd enro'!M10","v":0},{"$f":"'fnd enro'!N10","v":0},{"$f":"'fnd enro'!O10","v":0},{"$f":"'fnd enro'!P10","v":0},{"$f":"'fnd enro'!R10","v":1},{"$f":"VLOOKUP(B10,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q10)","v":7},null,{"$f":"(($D10*'fnd base rates'!C$107)\n+($E10*'fnd base rates'!C$108)\n+($F10*'fnd base rates'!C$109)\n+($G10*'fnd base rates'!C$110)\n+($H10*'fnd base rates'!C$111)\n+($I10*'fnd base rates'!C$112)\n+($J10*'fnd base rates'!C$113)\n+($K10*'fnd base rates'!C$114)\n+($M10*'fnd base rates'!C$116)\n+($N10*'fnd base rates'!C$117)\n+($O10*'fnd base rates'!C$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,3)))\n*$R10","v":570.33891299999993},{"$f":"(($D10*'fnd base rates'!D$107)\n+($E10*'fnd base rates'!D$108)\n+($F10*'fnd base rates'!D$109)\n+($G10*'fnd base rates'!D$110)\n+($H10*'fnd base rates'!D$111)\n+($I10*'fnd base rates'!D$112)\n+($J10*'fnd base rates'!D$113)\n+($K10*'fnd base rates'!D$114)\n+($M10*'fnd base rates'!D$116)\n+($N10*'fnd base rates'!D$117)\n+($O10*'fnd base rates'!D$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,4)))\n*$R10","v":810.3},{"$f":"(($D10*'fnd base rates'!E$107)\n+($E10*'fnd base rates'!E$108)\n+($F10*'fnd base rates'!E$109)\n+($G10*'fnd base rates'!E$110)\n+($H10*'fnd base rates'!E$111)\n+($I10*'fnd base rates'!E$112)\n+($J10*'fnd base rates'!E$113)\n+($K10*'fnd base rates'!E$114)\n+($M10*'fnd base rates'!E$116)\n+($N10*'fnd base rates'!E$117)\n+($O10*'fnd base rates'!E$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,5)))\n*$R10","v":4116.9430339999999},{"$f":"(($D10*'fnd base rates'!F$107)\n+($E10*'fnd base rates'!F$108)\n+($F10*'fnd base rates'!F$109)\n+($G10*'fnd base rates'!F$110)\n+($H10*'fnd base rates'!F$111)\n+($I10*'fnd base rates'!F$112)\n+($J10*'fnd base rates'!F$113)\n+($K10*'fnd base rates'!F$114)\n+($M10*'fnd base rates'!F$116)\n+($N10*'fnd base rates'!F$117)\n+($O10*'fnd base rates'!F$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,6)))\n*$R10","v":1327.854926},{"$f":"(($D10*'fnd base rates'!G$107)\n+($E10*'fnd base rates'!G$108)\n+($F10*'fnd base rates'!G$109)\n+($G10*'fnd base rates'!G$110)\n+($H10*'fnd base rates'!G$111)\n+($I10*'fnd base rates'!G$112)\n+($J10*'fnd base rates'!G$113)\n+($K10*'fnd base rates'!G$114)\n+($M10*'fnd base rates'!G$116)\n+($N10*'fnd base rates'!G$117)\n+($O10*'fnd base rates'!G$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,7)))\n*$R10","v":166.41018399999999},{"$f":"(($D10*'fnd base rates'!H$107)\n+($E10*'fnd base rates'!H$108)\n+($F10*'fnd base rates'!H$109)\n+($G10*'fnd base rates'!H$110)\n+($H10*'fnd base rates'!H$111)\n+($I10*'fnd base rates'!H$112)\n+($J10*'fnd base rates'!H$113)\n+($K10*'fnd base rates'!H$114)\n+($M10*'fnd base rates'!H$116)\n+($N10*'fnd base rates'!H$117)\n+($O10*'fnd base rates'!H$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D10*'fnd base rates'!I$107)\n+($E10*'fnd base rates'!I$108)\n+($F10*'fnd base rates'!I$109)\n+($G10*'fnd base rates'!I$110)\n+($H10*'fnd base rates'!I$111)\n+($I10*'fnd base rates'!I$112)\n+($J10*'fnd base rates'!I$113)\n+($K10*'fnd base rates'!I$114)\n+($M10*'fnd base rates'!I$116)\n+($N10*'fnd base rates'!I$117)\n+($O10*'fnd base rates'!I$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,9)))\n*$R10","v":378.55},{"$f":"(($D10*'fnd base rates'!J$107)\n+($E10*'fnd base rates'!J$108)\n+($F10*'fnd base rates'!J$109)\n+($G10*'fnd base rates'!J$110)\n+($H10*'fnd base rates'!J$111)\n+($I10*'fnd base rates'!J$112)\n+($J10*'fnd base rates'!J$113)\n+($K10*'fnd base rates'!J$114)\n+($M10*'fnd base rates'!J$116)\n+($N10*'fnd base rates'!J$117)\n+($O10*'fnd base rates'!J$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,10)))\n*$R10","v":161.32},{"$f":"(($D10*'fnd base rates'!K$107)\n+($E10*'fnd base rates'!K$108)\n+($F10*'fnd base rates'!K$109)\n+($G10*'fnd base rates'!K$110)\n+($H10*'fnd base rates'!K$111)\n+($I10*'fnd base rates'!K$112)\n+($J10*'fnd base rates'!K$113)\n+($K10*'fnd base rates'!K$114)\n+($M10*'fnd base rates'!K$116)\n+($N10*'fnd base rates'!K$117)\n+($O10*'fnd base rates'!K$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,11)))\n*$R10","v":1167.6620190000001},{"$f":"(($D10*'fnd base rates'!L$107)\n+($E10*'fnd base rates'!L$108)\n+($F10*'fnd base rates'!L$109)\n+($G10*'fnd base rates'!L$110)\n+($H10*'fnd base rates'!L$111)\n+($I10*'fnd base rates'!L$112)\n+($J10*'fnd base rates'!L$113)\n+($K10*'fnd base rates'!L$114)\n+($M10*'fnd base rates'!L$116)\n+($N10*'fnd base rates'!L$117)\n+($O10*'fnd base rates'!L$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D10*'fnd base rates'!M$107)\n+($E10*'fnd base rates'!M$108)\n+($F10*'fnd base rates'!M$109)\n+($G10*'fnd base rates'!M$110)\n+($H10*'fnd base rates'!M$111)\n+($I10*'fnd base rates'!M$112)\n+($J10*'fnd base rates'!M$113)\n+($K10*'fnd base rates'!M$114)\n+($M10*'fnd base rates'!M$116)\n+($N10*'fnd base rates'!M$117)\n+($O10*'fnd base rates'!M$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U10:AE10)","v":11036.911266000001},null,{"$f":"B10","v":409201003},{"$f":"IF($B10<499999999,MID($B10,1,3),MID($B10,1,4))","v":"409"},{"$f":"IF($B10<499999999,MID($B10,4,3),MID($B10,5,3))","v":"201"},{"$f":"IF($B10<499999999,MID($B10,7,3),MID($B10,8,3))","v":"003"},{"$f":"IF(VLOOKUP(VALUE(IF(AH10<499999999,MID(AH10,4,3),MID(AH10,5,3))),distinfo,4)=R10,1,0)","v":1},{"$f":"enro","v":1},{"$f":"AF10","v":11036.911266000001},{"$f":"IF(OR(AF10=0,AM10=0),0,ROUND(AN10/AM10,0))","v":11037},{"$f":"AO10-AQ10","v":0},11037,null,null,null,null,null,null,{"$f":"AY10-AW10","v":0},null,{"$f":"BA10-AY10","v":0}]
[{"$f":"LEFT(B11,3)","v":"409"},409201072,"ALMA DEL MAR",{"$f":"'fnd enro'!D11","v":0},{"$f":"'fnd enro'!E11","v":0},{"$f":"'fnd enro'!F11","v":0},{"$f":"'fnd enro'!G11","v":1},{"$f":"'fnd enro'!H11","v":1},{"$f":"'fnd enro'!I11","v":0},{"$f":"'fnd enro'!J11","v":0},{"$f":"'fnd enro'!K11","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L11","v":0},{"$f":"'fnd enro'!M11","v":1},{"$f":"'fnd enro'!N11","v":1},{"$f":"'fnd enro'!O11","v":0},{"$f":"'fnd enro'!P11","v":2},{"$f":"'fnd enro'!R11","v":2},{"$f":"VLOOKUP(B11,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q11)","v":6},null,{"$f":"(($D11*'fnd base rates'!C$107)\n+($E11*'fnd base rates'!C$108)\n+($F11*'fnd base rates'!C$109)\n+($G11*'fnd base rates'!C$110)\n+($H11*'fnd base rates'!C$111)\n+($I11*'fnd base rates'!C$112)\n+($J11*'fnd base rates'!C$113)\n+($K11*'fnd base rates'!C$114)\n+($M11*'fnd base rates'!C$116)\n+($N11*'fnd base rates'!C$117)\n+($O11*'fnd base rates'!C$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,3)))\n*$R11","v":1515.4878259999998},{"$f":"(($D11*'fnd base rates'!D$107)\n+($E11*'fnd base rates'!D$108)\n+($F11*'fnd base rates'!D$109)\n+($G11*'fnd base rates'!D$110)\n+($H11*'fnd base rates'!D$111)\n+($I11*'fnd base rates'!D$112)\n+($J11*'fnd base rates'!D$113)\n+($K11*'fnd base rates'!D$114)\n+($M11*'fnd base rates'!D$116)\n+($N11*'fnd base rates'!D$117)\n+($O11*'fnd base rates'!D$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,4)))\n*$R11","v":2711.23},{"$f":"(($D11*'fnd base rates'!E$107)\n+($E11*'fnd base rates'!E$108)\n+($F11*'fnd base rates'!E$109)\n+($G11*'fnd base rates'!E$110)\n+($H11*'fnd base rates'!E$111)\n+($I11*'fnd base rates'!E$112)\n+($J11*'fnd base rates'!E$113)\n+($K11*'fnd base rates'!E$114)\n+($M11*'fnd base rates'!E$116)\n+($N11*'fnd base rates'!E$117)\n+($O11*'fnd base rates'!E$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,5)))\n*$R11","v":17326.296068},{"$f":"(($D11*'fnd base rates'!F$107)\n+($E11*'fnd base rates'!F$108)\n+($F11*'fnd base rates'!F$109)\n+($G11*'fnd base rates'!F$110)\n+($H11*'fnd base rates'!F$111)\n+($I11*'fnd base rates'!F$112)\n+($J11*'fnd base rates'!F$113)\n+($K11*'fnd base rates'!F$114)\n+($M11*'fnd base rates'!F$116)\n+($N11*'fnd base rates'!F$117)\n+($O11*'fnd base rates'!F$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,6)))\n*$R11","v":2790.0398519999999},{"$f":"(($D11*'fnd base rates'!G$107)\n+($E11*'fnd base rates'!G$108)\n+($F11*'fnd base rates'!G$109)\n+($G11*'fnd base rates'!G$110)\n+($H11*'fnd base rates'!G$111)\n+($I11*'fnd base rates'!G$112)\n+($J11*'fnd base rates'!G$113)\n+($K11*'fnd base rates'!G$114)\n+($M11*'fnd base rates'!G$116)\n+($N11*'fnd base rates'!G$117)\n+($O11*'fnd base rates'!G$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,7)))\n*$R11","v":786.27036799999996},{"$f":"(($D11*'fnd base rates'!H$107)\n+($E11*'fnd base rates'!H$108)\n+($F11*'fnd base rates'!H$109)\n+($G11*'fnd base rates'!H$110)\n+($H11*'fnd base rates'!H$111)\n+($I11*'fnd base rates'!H$112)\n+($J11*'fnd base rates'!H$113)\n+($K11*'fnd base rates'!H$114)\n+($M11*'fnd base rates'!H$116)\n+($N11*'fnd base rates'!H$117)\n+($O11*'fnd base rates'!H$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,8)))","v":1446.0337199999999},{"$f":"(($D11*'fnd base rates'!I$107)\n+($E11*'fnd base rates'!I$108)\n+($F11*'fnd base rates'!I$109)\n+($G11*'fnd base rates'!I$110)\n+($H11*'fnd base rates'!I$111)\n+($I11*'fnd base rates'!I$112)\n+($J11*'fnd base rates'!I$113)\n+($K11*'fnd base rates'!I$114)\n+($M11*'fnd base rates'!I$116)\n+($N11*'fnd base rates'!I$117)\n+($O11*'fnd base rates'!I$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,9)))\n*$R11","v":1231.4000000000001},{"$f":"(($D11*'fnd base rates'!J$107)\n+($E11*'fnd base rates'!J$108)\n+($F11*'fnd base rates'!J$109)\n+($G11*'fnd base rates'!J$110)\n+($H11*'fnd base rates'!J$111)\n+($I11*'fnd base rates'!J$112)\n+($J11*'fnd base rates'!J$113)\n+($K11*'fnd base rates'!J$114)\n+($M11*'fnd base rates'!J$116)\n+($N11*'fnd base rates'!J$117)\n+($O11*'fnd base rates'!J$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,10)))\n*$R11","v":1898.1000000000001},{"$f":"(($D11*'fnd base rates'!K$107)\n+($E11*'fnd base rates'!K$108)\n+($F11*'fnd base rates'!K$109)\n+($G11*'fnd base rates'!K$110)\n+($H11*'fnd base rates'!K$111)\n+($I11*'fnd base rates'!K$112)\n+($J11*'fnd base rates'!K$113)\n+($K11*'fnd base rates'!K$114)\n+($M11*'fnd base rates'!K$116)\n+($N11*'fnd base rates'!K$117)\n+($O11*'fnd base rates'!K$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,11)))\n*$R11","v":3110.0340380000002},{"$f":"(($D11*'fnd base rates'!L$107)\n+($E11*'fnd base rates'!L$108)\n+($F11*'fnd base rates'!L$109)\n+($G11*'fnd base rates'!L$110)\n+($H11*'fnd base rates'!L$111)\n+($I11*'fnd base rates'!L$112)\n+($J11*'fnd base rates'!L$113)\n+($K11*'fnd base rates'!L$114)\n+($M11*'fnd base rates'!L$116)\n+($N11*'fnd base rates'!L$117)\n+($O11*'fnd base rates'!L$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,12)))","v":5491.8806599999989},{"$f":"(($D11*'fnd base rates'!M$107)\n+($E11*'fnd base rates'!M$108)\n+($F11*'fnd base rates'!M$109)\n+($G11*'fnd base rates'!M$110)\n+($H11*'fnd base rates'!M$111)\n+($I11*'fnd base rates'!M$112)\n+($J11*'fnd base rates'!M$113)\n+($K11*'fnd base rates'!M$114)\n+($M11*'fnd base rates'!M$116)\n+($N11*'fnd base rates'!M$117)\n+($O11*'fnd base rates'!M$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U11:AE11)","v":38306.772532000003},null,{"$f":"B11","v":409201072},{"$f":"IF($B11<499999999,MID($B11,1,3),MID($B11,1,4))","v":"409"},{"$f":"IF($B11<499999999,MID($B11,4,3),MID($B11,5,3))","v":"201"},{"$f":"IF($B11<499999999,MID($B11,7,3),MID($B11,8,3))","v":"072"},{"$f":"IF(VLOOKUP(VALUE(IF(AH11<499999999,MID(AH11,4,3),MID(AH11,5,3))),distinfo,4)=R11,1,0)","v":1},2,{"$f":"AF11","v":38306.772532000003},{"$f":"IF(OR(AF11=0,AM11=0),0,ROUND(AN11/AM11,0))","v":19153},0,19153,null,null,null,null,null,null,{"$f":"AY11-AW11","v":0},null,{"$f":"BA11-AY11","v":0}]
["409",409201095,"ALMA DEL MAR",{"$f":"'fnd enro'!D12","v":0},{"$f":"'fnd enro'!E12","v":0},{"$f":"'fnd enro'!F12","v":0},{"$f":"'fnd enro'!G12","v":0},{"$f":"'fnd enro'!H12","v":1},{"$f":"'fnd enro'!I12","v":0},{"$f":"'fnd enro'!J12","v":0},{"$f":"'fnd enro'!K12","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L12","v":0},{"$f":"'fnd enro'!M12","v":0},{"$f":"'fnd enro'!N12","v":0},{"$f":"'fnd enro'!O12","v":0},{"$f":"'fnd enro'!P12","v":1},{"$f":"'fnd enro'!R12","v":1},1,{"$f":"VALUE('fnd enro'!Q12)","v":12},null,{"$f":"(($D12*'fnd base rates'!C$107)\n+($E12*'fnd base rates'!C$108)\n+($F12*'fnd base rates'!C$109)\n+($G12*'fnd base rates'!C$110)\n+($H12*'fnd base rates'!C$111)\n+($I12*'fnd base rates'!C$112)\n+($J12*'fnd base rates'!C$113)\n+($K12*'fnd base rates'!C$114)\n+($M12*'fnd base rates'!C$116)\n+($N12*'fnd base rates'!C$117)\n+($O12*'fnd base rates'!C$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,3)))\n*$R12","v":685.25891299999989},{"$f":"(($D12*'fnd base rates'!D$107)\n+($E12*'fnd base rates'!D$108)\n+($F12*'fnd base rates'!D$109)\n+($G12*'fnd base rates'!D$110)\n+($H12*'fnd base rates'!D$111)\n+($I12*'fnd base rates'!D$112)\n+($J12*'fnd base rates'!D$113)\n+($K12*'fnd base rates'!D$114)\n+($M12*'fnd base rates'!D$116)\n+($N12*'fnd base rates'!D$117)\n+($O12*'fnd base rates'!D$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,4)))\n*$R12","v":1354.77},{"$f":"(($D12*'fnd base rates'!E$107)\n+($E12*'fnd base rates'!E$108)\n+($F12*'fnd base rates'!E$109)\n+($G12*'fnd base rates'!E$110)\n+($H12*'fnd base rates'!E$111)\n+($I12*'fnd base rates'!E$112)\n+($J12*'fnd base rates'!E$113)\n+($K12*'fnd base rates'!E$114)\n+($M12*'fnd base rates'!E$116)\n+($N12*'fnd base rates'!E$117)\n+($O12*'fnd base rates'!E$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,5)))\n*$R12","v":8986.153033999999},{"$f":"(($D12*'fnd base rates'!F$107)\n+($E12*'fnd base rates'!F$108)\n+($F12*'fnd base rates'!F$109)\n+($G12*'fnd base rates'!F$110)\n+($H12*'fnd base rates'!F$111)\n+($I12*'fnd base rates'!F$112)\n+($J12*'fnd base rates'!F$113)\n+($K12*'fnd base rates'!F$114)\n+($M12*'fnd base rates'!F$116)\n+($N12*'fnd base rates'!F$117)\n+($O12*'fnd base rates'!F$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,6)))\n*$R12","v":1060.8949259999999},{"$f":"(($D12*'fnd base rates'!G$107)\n+($E12*'fnd base rates'!G$108)\n+($F12*'fnd base rates'!G$109)\n+($G12*'fnd base rates'!G$110)\n+($H12*'fnd base rates'!G$111)\n+($I12*'fnd base rates'!G$112)\n+($J12*'fnd base rates'!G$113)\n+($K12*'fnd base rates'!G$114)\n+($M12*'fnd base rates'!G$116)\n+($N12*'fnd base rates'!G$117)\n+($O12*'fnd base rates'!G$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,7)))\n*$R12","v":436.60018400000001},{"$f":"(($D12*'fnd base rates'!H$107)\n+($E12*'fnd base rates'!H$108)\n+($F12*'fnd base rates'!H$109)\n+($G12*'fnd base rates'!H$110)\n+($H12*'fnd base rates'!H$111)\n+($I12*'fnd base rates'!H$112)\n+($J12*'fnd base rates'!H$113)\n+($K12*'fnd base rates'!H$114)\n+($M12*'fnd base rates'!H$116)\n+($N12*'fnd base rates'!H$117)\n+($O12*'fnd base rates'!H$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,8)))","v":594.20686000000001},{"$f":"(($D12*'fnd base rates'!I$107)\n+($E12*'fnd base rates'!I$108)\n+($F12*'fnd base rates'!I$109)\n+($G12*'fnd base rates'!I$110)\n+($H12*'fnd base rates'!I$111)\n+($I12*'fnd base rates'!I$112)\n+($J12*'fnd base rates'!I$113)\n+($K12*'fnd base rates'!I$114)\n+($M12*'fnd base rates'!I$116)\n+($N12*'fnd base rates'!I$117)\n+($O12*'fnd base rates'!I$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,9)))\n*$R12","v":623.61},{"$f":"(($D12*'fnd base rates'!J$107)\n+($E12*'fnd base rates'!J$108)\n+($F12*'fnd base rates'!J$109)\n+($G12*'fnd base rates'!J$110)\n+($H12*'fnd base rates'!J$111)\n+($I12*'fnd base rates'!J$112)\n+($J12*'fnd base rates'!J$113)\n+($K12*'fnd base rates'!J$114)\n+($M12*'fnd base rates'!J$116)\n+($N12*'fnd base rates'!J$117)\n+($O12*'fnd base rates'!J$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,10)))\n*$R12","v":1381.87},{"$f":"(($D12*'fnd base rates'!K$107)\n+($E12*'fnd base rates'!K$108)\n+($F12*'fnd base rates'!K$109)\n+($G12*'fnd base rates'!K$110)\n+($H12*'fnd base rates'!K$111)\n+($I12*'fnd base rates'!K$112)\n+($J12*'fnd base rates'!K$113)\n+($K12*'fnd base rates'!K$114)\n+($M12*'fnd base rates'!K$116)\n+($N12*'fnd base rates'!K$117)\n+($O12*'fnd base rates'!K$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,11)))\n*$R12","v":1254.4520190000001},{"$f":"(($D12*'fnd base rates'!L$107)\n+($E12*'fnd base rates'!L$108)\n+($F12*'fnd base rates'!L$109)\n+($G12*'fnd base rates'!L$110)\n+($H12*'fnd base rates'!L$111)\n+($I12*'fnd base rates'!L$112)\n+($J12*'fnd base rates'!L$113)\n+($K12*'fnd base rates'!L$114)\n+($M12*'fnd base rates'!L$116)\n+($N12*'fnd base rates'!L$117)\n+($O12*'fnd base rates'!L$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,12)))","v":2800.6453299999998},{"$f":"(($D12*'fnd base rates'!M$107)\n+($E12*'fnd base rates'!M$108)\n+($F12*'fnd base rates'!M$109)\n+($G12*'fnd base rates'!M$110)\n+($H12*'fnd base rates'!M$111)\n+($I12*'fnd base rates'!M$112)\n+($J12*'fnd base rates'!M$113)\n+($K12*'fnd base rates'!M$114)\n+($M12*'fnd base rates'!M$116)\n+($N12*'fnd base rates'!M$117)\n+($O12*'fnd base rates'!M$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,13)))","v":0},19178.461265999998,null,409201095,"409","201","095",1,1,19178.461265999998,19178,0,19178,null,null,null,null,null,null,0,null,0]
["409",409201201,"ALMA DEL MAR",{"$f":"'fnd enro'!D13","v":0},{"$f":"'fnd enro'!E13","v":0},{"$f":"'fnd enro'!F13","v":100},{"$f":"'fnd enro'!G13","v":511},{"$f":"'fnd enro'!H13","v":424},{"$f":"'fnd enro'!I13","v":0},{"$f":"'fnd enro'!J13","v":0},{"$f":"'fnd enro'!K13","v":40.6755},{"$f":"'fnd enro'!L13","v":0},{"$f":"'fnd enro'!M13","v":248},{"$f":"'fnd enro'!N13","v":47},{"$f":"'fnd enro'!O13","v":0},{"$f":"'fnd enro'!P13","v":834},{"$f":"'fnd enro'!R13","v":1035},1,{"$f":"VALUE('fnd enro'!Q13)","v":12},null,{"$f":"(($D13*'fnd base rates'!C$107)\n+($E13*'fnd base rates'!C$108)\n+($F13*'fnd base rates'!C$109)\n+($G13*'fnd base rates'!C$110)\n+($H13*'fnd base rates'!C$111)\n+($I13*'fnd base rates'!C$112)\n+($J13*'fnd base rates'!C$113)\n+($K13*'fnd base rates'!C$114)\n+($M13*'fnd base rates'!C$116)\n+($N13*'fnd base rates'!C$117)\n+($O13*'fnd base rates'!C$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,3)))\n*$R13","v":719251.65495500003},{"$f":"(($D13*'fnd base rates'!D$107)\n+($E13*'fnd base rates'!D$108)\n+($F13*'fnd base rates'!D$109)\n+($G13*'fnd base rates'!D$110)\n+($H13*'fnd base rates'!D$111)\n+($I13*'fnd base rates'!D$112)\n+($J13*'fnd base rates'!D$113)\n+($K13*'fnd base rates'!D$114)\n+($M13*'fnd base rates'!D$116)\n+($N13*'fnd base rates'!D$117)\n+($O13*'fnd base rates'!D$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,4)))\n*$R13","v":1350683.51},{"$f":"(($D13*'fnd base rates'!E$107)\n+($E13*'fnd base rates'!E$108)\n+($F13*'fnd base rates'!E$109)\n+($G13*'fnd base rates'!E$110)\n+($H13*'fnd base rates'!E$111)\n+($I13*'fnd base rates'!E$112)\n+($J13*'fnd base rates'!E$113)\n+($K13*'fnd base rates'!E$114)\n+($M13*'fnd base rates'!E$116)\n+($N13*'fnd base rates'!E$117)\n+($O13*'fnd base rates'!E$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,5)))\n*$R13","v":8910288.2401900012},{"$f":"(($D13*'fnd base rates'!F$107)\n+($E13*'fnd base rates'!F$108)\n+($F13*'fnd base rates'!F$109)\n+($G13*'fnd base rates'!F$110)\n+($H13*'fnd base rates'!F$111)\n+($I13*'fnd base rates'!F$112)\n+($J13*'fnd base rates'!F$113)\n+($K13*'fnd base rates'!F$114)\n+($M13*'fnd base rates'!F$116)\n+($N13*'fnd base rates'!F$117)\n+($O13*'fnd base rates'!F$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,6)))\n*$R13","v":1319073.8384100001},{"$f":"(($D13*'fnd base rates'!G$107)\n+($E13*'fnd base rates'!G$108)\n+($F13*'fnd base rates'!G$109)\n+($G13*'fnd base rates'!G$110)\n+($H13*'fnd base rates'!G$111)\n+($I13*'fnd base rates'!G$112)\n+($J13*'fnd base rates'!G$113)\n+($K13*'fnd base rates'!G$114)\n+($M13*'fnd base rates'!G$116)\n+($N13*'fnd base rates'!G$117)\n+($O13*'fnd base rates'!G$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,7)))\n*$R13","v":409063.69044000003},{"$f":"(($D13*'fnd base rates'!H$107)\n+($E13*'fnd base rates'!H$108)\n+($F13*'fnd base rates'!H$109)\n+($G13*'fnd base rates'!H$110)\n+($H13*'fnd base rates'!H$111)\n+($I13*'fnd base rates'!H$112)\n+($J13*'fnd base rates'!H$113)\n+($K13*'fnd base rates'!H$114)\n+($M13*'fnd base rates'!H$116)\n+($N13*'fnd base rates'!H$117)\n+($O13*'fnd base rates'!H$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,8)))","v":648436.55009999999},{"$f":"(($D13*'fnd base rates'!I$107)\n+($E13*'fnd base rates'!I$108)\n+($F13*'fnd base rates'!I$109)\n+($G13*'fnd base rates'!I$110)\n+($H13*'fnd base rates'!I$111)\n+($I13*'fnd base rates'!I$112)\n+($J13*'fnd base rates'!I$113)\n+($K13*'fnd base rates'!I$114)\n+($M13*'fnd base rates'!I$116)\n+($N13*'fnd base rates'!I$117)\n+($O13*'fnd base rates'!I$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,9)))\n*$R13","v":608773.26},{"$f":"(($D13*'fnd base rates'!J$107)\n+($E13*'fnd base rates'!J$108)\n+($F13*'fnd base rates'!J$109)\n+($G13*'fnd base rates'!J$110)\n+($H13*'fnd base rates'!J$111)\n+($I13*'fnd base rates'!J$112)\n+($J13*'fnd base rates'!J$113)\n+($K13*'fnd base rates'!J$114)\n+($M13*'fnd base rates'!J$116)\n+($N13*'fnd base rates'!J$117)\n+($O13*'fnd base rates'!J$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,10)))\n*$R13","v":1145905.6599999999},{"$f":"(($D13*'fnd base rates'!K$107)\n+($E13*'fnd base rates'!K$108)\n+($F13*'fnd base rates'!K$109)\n+($G13*'fnd base rates'!K$110)\n+($H13*'fnd base rates'!K$111)\n+($I13*'fnd base rates'!K$112)\n+($J13*'fnd base rates'!K$113)\n+($K13*'fnd base rates'!K$114)\n+($M13*'fnd base rates'!K$116)\n+($N13*'fnd base rates'!K$117)\n+($O13*'fnd base rates'!K$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,11)))\n*$R13","v":1344644.6396649999},{"$f":"(($D13*'fnd base rates'!L$107)\n+($E13*'fnd base rates'!L$108)\n+($F13*'fnd base rates'!L$109)\n+($G13*'fnd base rates'!L$110)\n+($H13*'fnd base rates'!L$111)\n+($I13*'fnd base rates'!L$112)\n+($J13*'fnd base rates'!L$113)\n+($K13*'fnd base rates'!L$114)\n+($M13*'fnd base rates'!L$116)\n+($N13*'fnd base rates'!L$117)\n+($O13*'fnd base rates'!L$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,12)))","v":2745633.8265499999},{"$f":"(($D13*'fnd base rates'!M$107)\n+($E13*'fnd base rates'!M$108)\n+($F13*'fnd base rates'!M$109)\n+($G13*'fnd base rates'!M$110)\n+($H13*'fnd base rates'!M$111)\n+($I13*'fnd base rates'!M$112)\n+($J13*'fnd base rates'!M$113)\n+($K13*'fnd base rates'!M$114)\n+($M13*'fnd base rates'!M$116)\n+($N13*'fnd base rates'!M$117)\n+($O13*'fnd base rates'!M$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,13)))","v":0},19201754.870310001,null,409201201,"409","201","201",1,1035,19201754.870310001,18552,24,18528,null,null,null,null,null,null,0,null,0]
["409",409201331,"ALMA DEL MAR",{"$f":"'fnd enro'!D14","v":0},{"$f":"'fnd enro'!E14","v":0},{"$f":"'fnd enro'!F14","v":0},{"$f":"'fnd enro'!G14","v":1},{"$f":"'fnd enro'!H14","v":1},{"$f":"'fnd enro'!I14","v":0},{"$f":"'fnd enro'!J14","v":0},{"$f":"'fnd enro'!K14","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L14","v":0},{"$f":"'fnd enro'!M14","v":0},{"$f":"'fnd enro'!N14","v":0},{"$f":"'fnd enro'!O14","v":0},{"$f":"'fnd enro'!P14","v":2},{"$f":"'fnd enro'!R14","v":2},1,{"$f":"VALUE('fnd enro'!Q14)","v":7},null,{"$f":"(($D14*'fnd base rates'!C$107)\n+($E14*'fnd base rates'!C$108)\n+($F14*'fnd base rates'!C$109)\n+($G14*'fnd base rates'!C$110)\n+($H14*'fnd base rates'!C$111)\n+($I14*'fnd base rates'!C$112)\n+($J14*'fnd base rates'!C$113)\n+($K14*'fnd base rates'!C$114)\n+($M14*'fnd base rates'!C$116)\n+($N14*'fnd base rates'!C$117)\n+($O14*'fnd base rates'!C$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,3)))\n*$R14","v":1298.1378259999999},{"$f":"(($D14*'fnd base rates'!D$107)\n+($E14*'fnd base rates'!D$108)\n+($F14*'fnd base rates'!D$109)\n+($G14*'fnd base rates'!D$110)\n+($H14*'fnd base rates'!D$111)\n+($I14*'fnd base rates'!D$112)\n+($J14*'fnd base rates'!D$113)\n+($K14*'fnd base rates'!D$114)\n+($M14*'fnd base rates'!D$116)\n+($N14*'fnd base rates'!D$117)\n+($O14*'fnd base rates'!D$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,4)))\n*$R14","v":2366.64},{"$f":"(($D14*'fnd base rates'!E$107)\n+($E14*'fnd base rates'!E$108)\n+($F14*'fnd base rates'!E$109)\n+($G14*'fnd base rates'!E$110)\n+($H14*'fnd base rates'!E$111)\n+($I14*'fnd base rates'!E$112)\n+($J14*'fnd base rates'!E$113)\n+($K14*'fnd base rates'!E$114)\n+($M14*'fnd base rates'!E$116)\n+($N14*'fnd base rates'!E$117)\n+($O14*'fnd base rates'!E$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,5)))\n*$R14","v":15070.936067999999},{"$f":"(($D14*'fnd base rates'!F$107)\n+($E14*'fnd base rates'!F$108)\n+($F14*'fnd base rates'!F$109)\n+($G14*'fnd base rates'!F$110)\n+($H14*'fnd base rates'!F$111)\n+($I14*'fnd base rates'!F$112)\n+($J14*'fnd base rates'!F$113)\n+($K14*'fnd base rates'!F$114)\n+($M14*'fnd base rates'!F$116)\n+($N14*'fnd base rates'!F$117)\n+($O14*'fnd base rates'!F$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,6)))\n*$R14","v":2388.7498519999999},{"$f":"(($D14*'fnd base rates'!G$107)\n+($E14*'fnd base rates'!G$108)\n+($F14*'fnd base rates'!G$109)\n+($G14*'fnd base rates'!G$110)\n+($H14*'fnd base rates'!G$111)\n+($I14*'fnd base rates'!G$112)\n+($J14*'fnd base rates'!G$113)\n+($K14*'fnd base rates'!G$114)\n+($M14*'fnd base rates'!G$116)\n+($N14*'fnd base rates'!G$117)\n+($O14*'fnd base rates'!G$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,7)))\n*$R14","v":698.480368},{"$f":"(($D14*'fnd base rates'!H$107)\n+($E14*'fnd base rates'!H$108)\n+($F14*'fnd base rates'!H$109)\n+($G14*'fnd base rates'!H$110)\n+($H14*'fnd base rates'!H$111)\n+($I14*'fnd base rates'!H$112)\n+($J14*'fnd base rates'!H$113)\n+($K14*'fnd base rates'!H$114)\n+($M14*'fnd base rates'!H$116)\n+($N14*'fnd base rates'!H$117)\n+($O14*'fnd base rates'!H$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,8)))","v":1163.5137200000001},{"$f":"(($D14*'fnd base rates'!I$107)\n+($E14*'fnd base rates'!I$108)\n+($F14*'fnd base rates'!I$109)\n+($G14*'fnd base rates'!I$110)\n+($H14*'fnd base rates'!I$111)\n+($I14*'fnd base rates'!I$112)\n+($J14*'fnd base rates'!I$113)\n+($K14*'fnd base rates'!I$114)\n+($M14*'fnd base rates'!I$116)\n+($N14*'fnd base rates'!I$117)\n+($O14*'fnd base rates'!I$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,9)))\n*$R14","v":1081.8400000000001},{"$f":"(($D14*'fnd base rates'!J$107)\n+($E14*'fnd base rates'!J$108)\n+($F14*'fnd base rates'!J$109)\n+($G14*'fnd base rates'!J$110)\n+($H14*'fnd base rates'!J$111)\n+($I14*'fnd base rates'!J$112)\n+($J14*'fnd base rates'!J$113)\n+($K14*'fnd base rates'!J$114)\n+($M14*'fnd base rates'!J$116)\n+($N14*'fnd base rates'!J$117)\n+($O14*'fnd base rates'!J$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,10)))\n*$R14","v":1957.26},{"$f":"(($D14*'fnd base rates'!K$107)\n+($E14*'fnd base rates'!K$108)\n+($F14*'fnd base rates'!K$109)\n+($G14*'fnd base rates'!K$110)\n+($H14*'fnd base rates'!K$111)\n+($I14*'fnd base rates'!K$112)\n+($J14*'fnd base rates'!K$113)\n+($K14*'fnd base rates'!K$114)\n+($M14*'fnd base rates'!K$116)\n+($N14*'fnd base rates'!K$117)\n+($O14*'fnd base rates'!K$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,11)))\n*$R14","v":2422.1140380000002},{"$f":"(($D14*'fnd base rates'!L$107)\n+($E14*'fnd base rates'!L$108)\n+($F14*'fnd base rates'!L$109)\n+($G14*'fnd base rates'!L$110)\n+($H14*'fnd base rates'!L$111)\n+($I14*'fnd base rates'!L$112)\n+($J14*'fnd base rates'!L$113)\n+($K14*'fnd base rates'!L$114)\n+($M14*'fnd base rates'!L$116)\n+($N14*'fnd base rates'!L$117)\n+($O14*'fnd base rates'!L$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,12)))","v":4919.97066},{"$f":"(($D14*'fnd base rates'!M$107)\n+($E14*'fnd base rates'!M$108)\n+($F14*'fnd base rates'!M$109)\n+($G14*'fnd base rates'!M$110)\n+($H14*'fnd base rates'!M$111)\n+($I14*'fnd base rates'!M$112)\n+($J14*'fnd base rates'!M$113)\n+($K14*'fnd base rates'!M$114)\n+($M14*'fnd base rates'!M$116)\n+($N14*'fnd base rates'!M$117)\n+($O14*'fnd base rates'!M$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,13)))","v":0},33367.642531999998,null,409201331,"409","201","331",1,2,33367.642531999998,16684,0,16684,null,null,null,null,null,null,0,null,0]
["410",410035035,"EXCEL ACADEMY",{"$f":"'fnd enro'!D15","v":0},{"$f":"'fnd enro'!E15","v":0},{"$f":"'fnd enro'!F15","v":0},{"$f":"'fnd enro'!G15","v":91},{"$f":"'fnd enro'!H15","v":252},{"$f":"'fnd enro'!I15","v":322},{"$f":"'fnd enro'!J15","v":0},{"$f":"'fnd enro'!K15","v":26.134499999999999},{"$f":"'fnd enro'!L15","v":0},{"$f":"'fnd enro'!M15","v":25},{"$f":"'fnd enro'!N15","v":41},{"$f":"'fnd enro'!O15","v":42},{"$f":"'fnd enro'!P15","v":498},{"$f":"'fnd enro'!R15","v":665},1.087,{"$f":"VALUE('fnd enro'!Q15)","v":11},null,{"$f":"(($D15*'fnd base rates'!C$107)\n+($E15*'fnd base rates'!C$108)\n+($F15*'fnd base rates'!C$109)\n+($G15*'fnd base rates'!C$110)\n+($H15*'fnd base rates'!C$111)\n+($I15*'fnd base rates'!C$112)\n+($J15*'fnd base rates'!C$113)\n+($K15*'fnd base rates'!C$114)\n+($M15*'fnd base rates'!C$116)\n+($N15*'fnd base rates'!C$117)\n+($O15*'fnd base rates'!C$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,3)))\n*$R15","v":483621.11270661501},{"$f":"(($D15*'fnd base rates'!D$107)\n+($E15*'fnd base rates'!D$108)\n+($F15*'fnd base rates'!D$109)\n+($G15*'fnd base rates'!D$110)\n+($H15*'fnd base rates'!D$111)\n+($I15*'fnd base rates'!D$112)\n+($J15*'fnd base rates'!D$113)\n+($K15*'fnd base rates'!D$114)\n+($M15*'fnd base rates'!D$116)\n+($N15*'fnd base rates'!D$117)\n+($O15*'fnd base rates'!D$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,4)))\n*$R15","v":881717.84338999994},{"$f":"(($D15*'fnd base rates'!E$107)\n+($E15*'fnd base rates'!E$108)\n+($F15*'fnd base rates'!E$109)\n+($G15*'fnd base rates'!E$110)\n+($H15*'fnd base rates'!E$111)\n+($I15*'fnd base rates'!E$112)\n+($J15*'fnd base rates'!E$113)\n+($K15*'fnd base rates'!E$114)\n+($M15*'fnd base rates'!E$116)\n+($N15*'fnd base rates'!E$117)\n+($O15*'fnd base rates'!E$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,5)))\n*$R15","v":6057704.339362069},{"$f":"(($D15*'fnd base rates'!F$107)\n+($E15*'fnd base rates'!F$108)\n+($F15*'fnd base rates'!F$109)\n+($G15*'fnd base rates'!F$110)\n+($H15*'fnd base rates'!F$111)\n+($I15*'fnd base rates'!F$112)\n+($J15*'fnd base rates'!F$113)\n+($K15*'fnd base rates'!F$114)\n+($M15*'fnd base rates'!F$116)\n+($N15*'fnd base rates'!F$117)\n+($O15*'fnd base rates'!F$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,6)))\n*$R15","v":777692.51492373005},{"$f":"(($D15*'fnd base rates'!G$107)\n+($E15*'fnd base rates'!G$108)\n+($F15*'fnd base rates'!G$109)\n+($G15*'fnd base rates'!G$110)\n+($H15*'fnd base rates'!G$111)\n+($I15*'fnd base rates'!G$112)\n+($J15*'fnd base rates'!G$113)\n+($K15*'fnd base rates'!G$114)\n+($M15*'fnd base rates'!G$116)\n+($N15*'fnd base rates'!G$117)\n+($O15*'fnd base rates'!G$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,7)))\n*$R15","v":261847.25864531999},{"$f":"(($D15*'fnd base rates'!H$107)\n+($E15*'fnd base rates'!H$108)\n+($F15*'fnd base rates'!H$109)\n+($G15*'fnd base rates'!H$110)\n+($H15*'fnd base rates'!H$111)\n+($I15*'fnd base rates'!H$112)\n+($J15*'fnd base rates'!H$113)\n+($K15*'fnd base rates'!H$114)\n+($M15*'fnd base rates'!H$116)\n+($N15*'fnd base rates'!H$117)\n+($O15*'fnd base rates'!H$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,8)))","v":507061.35189999989},{"$f":"(($D15*'fnd base rates'!I$107)\n+($E15*'fnd base rates'!I$108)\n+($F15*'fnd base rates'!I$109)\n+($G15*'fnd base rates'!I$110)\n+($H15*'fnd base rates'!I$111)\n+($I15*'fnd base rates'!I$112)\n+($J15*'fnd base rates'!I$113)\n+($K15*'fnd base rates'!I$114)\n+($M15*'fnd base rates'!I$116)\n+($N15*'fnd base rates'!I$117)\n+($O15*'fnd base rates'!I$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,9)))\n*$R15","v":425031.40275000001},{"$f":"(($D15*'fnd base rates'!J$107)\n+($E15*'fnd base rates'!J$108)\n+($F15*'fnd base rates'!J$109)\n+($G15*'fnd base rates'!J$110)\n+($H15*'fnd base rates'!J$111)\n+($I15*'fnd base rates'!J$112)\n+($J15*'fnd base rates'!J$113)\n+($K15*'fnd base rates'!J$114)\n+($M15*'fnd base rates'!J$116)\n+($N15*'fnd base rates'!J$117)\n+($O15*'fnd base rates'!J$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,10)))\n*$R15","v":861732.53314000007},{"$f":"(($D15*'fnd base rates'!K$107)\n+($E15*'fnd base rates'!K$108)\n+($F15*'fnd base rates'!K$109)\n+($G15*'fnd base rates'!K$110)\n+($H15*'fnd base rates'!K$111)\n+($I15*'fnd base rates'!K$112)\n+($J15*'fnd base rates'!K$113)\n+($K15*'fnd base rates'!K$114)\n+($M15*'fnd base rates'!K$116)\n+($N15*'fnd base rates'!K$117)\n+($O15*'fnd base rates'!K$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,11)))\n*$R15","v":928531.62090424483},{"$f":"(($D15*'fnd base rates'!L$107)\n+($E15*'fnd base rates'!L$108)\n+($F15*'fnd base rates'!L$109)\n+($G15*'fnd base rates'!L$110)\n+($H15*'fnd base rates'!L$111)\n+($I15*'fnd base rates'!L$112)\n+($J15*'fnd base rates'!L$113)\n+($K15*'fnd base rates'!L$114)\n+($M15*'fnd base rates'!L$116)\n+($N15*'fnd base rates'!L$117)\n+($O15*'fnd base rates'!L$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,12)))","v":1640235.1844500001},{"$f":"(($D15*'fnd base rates'!M$107)\n+($E15*'fnd base rates'!M$108)\n+($F15*'fnd base rates'!M$109)\n+($G15*'fnd base rates'!M$110)\n+($H15*'fnd base rates'!M$111)\n+($I15*'fnd base rates'!M$112)\n+($J15*'fnd base rates'!M$113)\n+($K15*'fnd base rates'!M$114)\n+($M15*'fnd base rates'!M$116)\n+($N15*'fnd base rates'!M$117)\n+($O15*'fnd base rates'!M$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,13)))","v":0},12825175.162171979,null,410035035,"410","035","035",1,665,12825175.162171979,19286,13,19273,null,null,null,null,null,null,0,null,0]
["410",410035044,"EXCEL ACADEMY",{"$f":"'fnd enro'!D16","v":0},{"$f":"'fnd enro'!E16","v":0},{"$f":"'fnd enro'!F16","v":0},{"$f":"'fnd enro'!G16","v":0},{"$f":"'fnd enro'!H16","v":1},{"$f":"'fnd enro'!I16","v":1},{"$f":"'fnd enro'!J16","v":0},{"$f":"'fnd enro'!K16","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L16","v":0},{"$f":"'fnd enro'!M16","v":0},{"$f":"'fnd enro'!N16","v":0},{"$f":"'fnd enro'!O16","v":0},{"$f":"'fnd enro'!P16","v":0},{"$f":"'fnd enro'!R16","v":2},1.087,{"$f":"VALUE('fnd enro'!Q16)","v":11},null,{"$f":"(($D16*'fnd base rates'!C$107)\n+($E16*'fnd base rates'!C$108)\n+($F16*'fnd base rates'!C$109)\n+($G16*'fnd base rates'!C$110)\n+($H16*'fnd base rates'!C$111)\n+($I16*'fnd base rates'!C$112)\n+($J16*'fnd base rates'!C$113)\n+($K16*'fnd base rates'!C$114)\n+($M16*'fnd base rates'!C$116)\n+($N16*'fnd base rates'!C$117)\n+($O16*'fnd base rates'!C$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,3)))\n*$R16","v":1239.9167968619997},{"$f":"(($D16*'fnd base rates'!D$107)\n+($E16*'fnd base rates'!D$108)\n+($F16*'fnd base rates'!D$109)\n+($G16*'fnd base rates'!D$110)\n+($H16*'fnd base rates'!D$111)\n+($I16*'fnd base rates'!D$112)\n+($J16*'fnd base rates'!D$113)\n+($K16*'fnd base rates'!D$114)\n+($M16*'fnd base rates'!D$116)\n+($N16*'fnd base rates'!D$117)\n+($O16*'fnd base rates'!D$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,4)))\n*$R16","v":1761.5921999999998},{"$f":"(($D16*'fnd base rates'!E$107)\n+($E16*'fnd base rates'!E$108)\n+($F16*'fnd base rates'!E$109)\n+($G16*'fnd base rates'!E$110)\n+($H16*'fnd base rates'!E$111)\n+($I16*'fnd base rates'!E$112)\n+($J16*'fnd base rates'!E$113)\n+($K16*'fnd base rates'!E$114)\n+($M16*'fnd base rates'!E$116)\n+($N16*'fnd base rates'!E$117)\n+($O16*'fnd base rates'!E$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,5)))\n*$R16","v":9653.4470659159997},{"$f":"(($D16*'fnd base rates'!F$107)\n+($E16*'fnd base rates'!F$108)\n+($F16*'fnd base rates'!F$109)\n+($G16*'fnd base rates'!F$110)\n+($H16*'fnd base rates'!F$111)\n+($I16*'fnd base rates'!F$112)\n+($J16*'fnd base rates'!F$113)\n+($K16*'fnd base rates'!F$114)\n+($M16*'fnd base rates'!F$116)\n+($N16*'fnd base rates'!F$117)\n+($O16*'fnd base rates'!F$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,6)))\n*$R16","v":2181.4783991240001},{"$f":"(($D16*'fnd base rates'!G$107)\n+($E16*'fnd base rates'!G$108)\n+($F16*'fnd base rates'!G$109)\n+($G16*'fnd base rates'!G$110)\n+($H16*'fnd base rates'!G$111)\n+($I16*'fnd base rates'!G$112)\n+($J16*'fnd base rates'!G$113)\n+($K16*'fnd base rates'!G$114)\n+($M16*'fnd base rates'!G$116)\n+($N16*'fnd base rates'!G$117)\n+($O16*'fnd base rates'!G$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,7)))\n*$R16","v":383.352690016},{"$f":"(($D16*'fnd base rates'!H$107)\n+($E16*'fnd base rates'!H$108)\n+($F16*'fnd base rates'!H$109)\n+($G16*'fnd base rates'!H$110)\n+($H16*'fnd base rates'!H$111)\n+($I16*'fnd base rates'!H$112)\n+($J16*'fnd base rates'!H$113)\n+($K16*'fnd base rates'!H$114)\n+($M16*'fnd base rates'!H$116)\n+($N16*'fnd base rates'!H$117)\n+($O16*'fnd base rates'!H$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D16*'fnd base rates'!I$107)\n+($E16*'fnd base rates'!I$108)\n+($F16*'fnd base rates'!I$109)\n+($G16*'fnd base rates'!I$110)\n+($H16*'fnd base rates'!I$111)\n+($I16*'fnd base rates'!I$112)\n+($J16*'fnd base rates'!I$113)\n+($K16*'fnd base rates'!I$114)\n+($M16*'fnd base rates'!I$116)\n+($N16*'fnd base rates'!I$117)\n+($O16*'fnd base rates'!I$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,9)))\n*$R16","v":934.28737000000001},{"$f":"(($D16*'fnd base rates'!J$107)\n+($E16*'fnd base rates'!J$108)\n+($F16*'fnd base rates'!J$109)\n+($G16*'fnd base rates'!J$110)\n+($H16*'fnd base rates'!J$111)\n+($I16*'fnd base rates'!J$112)\n+($J16*'fnd base rates'!J$113)\n+($K16*'fnd base rates'!J$114)\n+($M16*'fnd base rates'!J$116)\n+($N16*'fnd base rates'!J$117)\n+($O16*'fnd base rates'!J$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,10)))\n*$R16","v":946.97265999999991},{"$f":"(($D16*'fnd base rates'!K$107)\n+($E16*'fnd base rates'!K$108)\n+($F16*'fnd base rates'!K$109)\n+($G16*'fnd base rates'!K$110)\n+($H16*'fnd base rates'!K$111)\n+($I16*'fnd base rates'!K$112)\n+($J16*'fnd base rates'!K$113)\n+($K16*'fnd base rates'!K$114)\n+($M16*'fnd base rates'!K$116)\n+($N16*'fnd base rates'!K$117)\n+($O16*'fnd base rates'!K$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,11)))\n*$R16","v":2690.2315593060002},{"$f":"(($D16*'fnd base rates'!L$107)\n+($E16*'fnd base rates'!L$108)\n+($F16*'fnd base rates'!L$109)\n+($G16*'fnd base rates'!L$110)\n+($H16*'fnd base rates'!L$111)\n+($I16*'fnd base rates'!L$112)\n+($J16*'fnd base rates'!L$113)\n+($K16*'fnd base rates'!L$114)\n+($M16*'fnd base rates'!L$116)\n+($N16*'fnd base rates'!L$117)\n+($O16*'fnd base rates'!L$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D16*'fnd base rates'!M$107)\n+($E16*'fnd base rates'!M$108)\n+($F16*'fnd base rates'!M$109)\n+($G16*'fnd base rates'!M$110)\n+($H16*'fnd base rates'!M$111)\n+($I16*'fnd base rates'!M$112)\n+($J16*'fnd base rates'!M$113)\n+($K16*'fnd base rates'!M$114)\n+($M16*'fnd base rates'!M$116)\n+($N16*'fnd base rates'!M$117)\n+($O16*'fnd base rates'!M$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,13)))","v":0},24813.663121223995,null,410035044,"410","035","044",1,2,24813.663121223995,12407,0,12407,null,null,null,null,null,null,0,null,0]
["410",410035057,"EXCEL ACADEMY",{"$f":"'fnd enro'!D17","v":0},{"$f":"'fnd enro'!E17","v":0},{"$f":"'fnd enro'!F17","v":0},{"$f":"'fnd enro'!G17","v":16},{"$f":"'fnd enro'!H17","v":57},{"$f":"'fnd enro'!I17","v":237},{"$f":"'fnd enro'!J17","v":0},{"$f":"'fnd enro'!K17","v":12.183},{"$f":"'fnd enro'!L17","v":0},{"$f":"'fnd enro'!M17","v":5},{"$f":"'fnd enro'!N17","v":15},{"$f":"'fnd enro'!O17","v":16},{"$f":"'fnd enro'!P17","v":216},{"$f":"'fnd enro'!R17","v":310},1.087,{"$f":"VALUE('fnd enro'!Q17)","v":12},null,{"$f":"(($D17*'fnd base rates'!C$107)\n+($E17*'fnd base rates'!C$108)\n+($F17*'fnd base rates'!C$109)\n+($G17*'fnd base rates'!C$110)\n+($H17*'fnd base rates'!C$111)\n+($I17*'fnd base rates'!C$112)\n+($J17*'fnd base rates'!C$113)\n+($K17*'fnd base rates'!C$114)\n+($M17*'fnd base rates'!C$116)\n+($N17*'fnd base rates'!C$117)\n+($O17*'fnd base rates'!C$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,3)))\n*$R17","v":223906.03526361001},{"$f":"(($D17*'fnd base rates'!D$107)\n+($E17*'fnd base rates'!D$108)\n+($F17*'fnd base rates'!D$109)\n+($G17*'fnd base rates'!D$110)\n+($H17*'fnd base rates'!D$111)\n+($I17*'fnd base rates'!D$112)\n+($J17*'fnd base rates'!D$113)\n+($K17*'fnd base rates'!D$114)\n+($M17*'fnd base rates'!D$116)\n+($N17*'fnd base rates'!D$117)\n+($O17*'fnd base rates'!D$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,4)))\n*$R17","v":409172.65972999996},{"$f":"(($D17*'fnd base rates'!E$107)\n+($E17*'fnd base rates'!E$108)\n+($F17*'fnd base rates'!E$109)\n+($G17*'fnd base rates'!E$110)\n+($H17*'fnd base rates'!E$111)\n+($I17*'fnd base rates'!E$112)\n+($J17*'fnd base rates'!E$113)\n+($K17*'fnd base rates'!E$114)\n+($M17*'fnd base rates'!E$116)\n+($N17*'fnd base rates'!E$117)\n+($O17*'fnd base rates'!E$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,5)))\n*$R17","v":2947127.8266369798},{"$f":"(($D17*'fnd base rates'!F$107)\n+($E17*'fnd base rates'!F$108)\n+($F17*'fnd base rates'!F$109)\n+($G17*'fnd base rates'!F$110)\n+($H17*'fnd base rates'!F$111)\n+($I17*'fnd base rates'!F$112)\n+($J17*'fnd base rates'!F$113)\n+($K17*'fnd base rates'!F$114)\n+($M17*'fnd base rates'!F$116)\n+($N17*'fnd base rates'!F$117)\n+($O17*'fnd base rates'!F$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,6)))\n*$R17","v":340818.40073421999},{"$f":"(($D17*'fnd base rates'!G$107)\n+($E17*'fnd base rates'!G$108)\n+($F17*'fnd base rates'!G$109)\n+($G17*'fnd base rates'!G$110)\n+($H17*'fnd base rates'!G$111)\n+($I17*'fnd base rates'!G$112)\n+($J17*'fnd base rates'!G$113)\n+($K17*'fnd base rates'!G$114)\n+($M17*'fnd base rates'!G$116)\n+($N17*'fnd base rates'!G$117)\n+($O17*'fnd base rates'!G$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,7)))\n*$R17","v":121683.60306248002},{"$f":"(($D17*'fnd base rates'!H$107)\n+($E17*'fnd base rates'!H$108)\n+($F17*'fnd base rates'!H$109)\n+($G17*'fnd base rates'!H$110)\n+($H17*'fnd base rates'!H$111)\n+($I17*'fnd base rates'!H$112)\n+($J17*'fnd base rates'!H$113)\n+($K17*'fnd base rates'!H$114)\n+($M17*'fnd base rates'!H$116)\n+($N17*'fnd base rates'!H$117)\n+($O17*'fnd base rates'!H$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,8)))","v":262402.77659999998},{"$f":"(($D17*'fnd base rates'!I$107)\n+($E17*'fnd base rates'!I$108)\n+($F17*'fnd base rates'!I$109)\n+($G17*'fnd base rates'!I$110)\n+($H17*'fnd base rates'!I$111)\n+($I17*'fnd base rates'!I$112)\n+($J17*'fnd base rates'!I$113)\n+($K17*'fnd base rates'!I$114)\n+($M17*'fnd base rates'!I$116)\n+($N17*'fnd base rates'!I$117)\n+($O17*'fnd base rates'!I$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,9)))\n*$R17","v":202188.38068999996},{"$f":"(($D17*'fnd base rates'!J$107)\n+($E17*'fnd base rates'!J$108)\n+($F17*'fnd base rates'!J$109)\n+($G17*'fnd base rates'!J$110)\n+($H17*'fnd base rates'!J$111)\n+($I17*'fnd base rates'!J$112)\n+($J17*'fnd base rates'!J$113)\n+($K17*'fnd base rates'!J$114)\n+($M17*'fnd base rates'!J$116)\n+($N17*'fnd base rates'!J$117)\n+($O17*'fnd base rates'!J$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,10)))\n*$R17","v":439441.79435999994},{"$f":"(($D17*'fnd base rates'!K$107)\n+($E17*'fnd base rates'!K$108)\n+($F17*'fnd base rates'!K$109)\n+($G17*'fnd base rates'!K$110)\n+($H17*'fnd base rates'!K$111)\n+($I17*'fnd base rates'!K$112)\n+($J17*'fnd base rates'!K$113)\n+($K17*'fnd base rates'!K$114)\n+($M17*'fnd base rates'!K$116)\n+($N17*'fnd base rates'!K$117)\n+($O17*'fnd base rates'!K$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,11)))\n*$R17","v":426655.75673242996},{"$f":"(($D17*'fnd base rates'!L$107)\n+($E17*'fnd base rates'!L$108)\n+($F17*'fnd base rates'!L$109)\n+($G17*'fnd base rates'!L$110)\n+($H17*'fnd base rates'!L$111)\n+($I17*'fnd base rates'!L$112)\n+($J17*'fnd base rates'!L$113)\n+($K17*'fnd base rates'!L$114)\n+($M17*'fnd base rates'!L$116)\n+($N17*'fnd base rates'!L$117)\n+($O17*'fnd base rates'!L$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,12)))","v":747876.51230000006},{"$f":"(($D17*'fnd base rates'!M$107)\n+($E17*'fnd base rates'!M$108)\n+($F17*'fnd base rates'!M$109)\n+($G17*'fnd base rates'!M$110)\n+($H17*'fnd base rates'!M$111)\n+($I17*'fnd base rates'!M$112)\n+($J17*'fnd base rates'!M$113)\n+($K17*'fnd base rates'!M$114)\n+($M17*'fnd base rates'!M$116)\n+($N17*'fnd base rates'!M$117)\n+($O17*'fnd base rates'!M$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,13)))","v":0},6121273.7461097203,null,410035057,"410","035","057",1,310,6121273.7461097203,19746,0,19746,null,null,null,null,null,null,0,null,0]
["410",410035093,"EXCEL ACADEMY",{"$f":"'fnd enro'!D18","v":0},{"$f":"'fnd enro'!E18","v":0},{"$f":"'fnd enro'!F18","v":0},{"$f":"'fnd enro'!G18","v":0},{"$f":"'fnd enro'!H18","v":6},{"$f":"'fnd enro'!I18","v":9},{"$f":"'fnd enro'!J18","v":0},{"$f":"'fnd enro'!K18","v":0.58950000000000002},{"$f":"'fnd enro'!L18","v":0},{"$f":"'fnd enro'!M18","v":0},{"$f":"'fnd enro'!N18","v":1},{"$f":"'fnd enro'!O18","v":1},{"$f":"'fnd enro'!P18","v":14},{"$f":"'fnd enro'!R18","v":15},1.087,{"$f":"VALUE('fnd enro'!Q18)","v":11},null,{"$f":"(($D18*'fnd base rates'!C$107)\n+($E18*'fnd base rates'!C$108)\n+($F18*'fnd base rates'!C$109)\n+($G18*'fnd base rates'!C$110)\n+($H18*'fnd base rates'!C$111)\n+($I18*'fnd base rates'!C$112)\n+($J18*'fnd base rates'!C$113)\n+($K18*'fnd base rates'!C$114)\n+($M18*'fnd base rates'!C$116)\n+($N18*'fnd base rates'!C$117)\n+($O18*'fnd base rates'!C$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,3)))\n*$R18","v":11175.777116465},{"$f":"(($D18*'fnd base rates'!D$107)\n+($E18*'fnd base rates'!D$108)\n+($F18*'fnd base rates'!D$109)\n+($G18*'fnd base rates'!D$110)\n+($H18*'fnd base rates'!D$111)\n+($I18*'fnd base rates'!D$112)\n+($J18*'fnd base rates'!D$113)\n+($K18*'fnd base rates'!D$114)\n+($M18*'fnd base rates'!D$116)\n+($N18*'fnd base rates'!D$117)\n+($O18*'fnd base rates'!D$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,4)))\n*$R18","v":21306.482659999998},{"$f":"(($D18*'fnd base rates'!E$107)\n+($E18*'fnd base rates'!E$108)\n+($F18*'fnd base rates'!E$109)\n+($G18*'fnd base rates'!E$110)\n+($H18*'fnd base rates'!E$111)\n+($I18*'fnd base rates'!E$112)\n+($J18*'fnd base rates'!E$113)\n+($K18*'fnd base rates'!E$114)\n+($M18*'fnd base rates'!E$116)\n+($N18*'fnd base rates'!E$117)\n+($O18*'fnd base rates'!E$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,5)))\n*$R18","v":152640.91572937},{"$f":"(($D18*'fnd base rates'!F$107)\n+($E18*'fnd base rates'!F$108)\n+($F18*'fnd base rates'!F$109)\n+($G18*'fnd base rates'!F$110)\n+($H18*'fnd base rates'!F$111)\n+($I18*'fnd base rates'!F$112)\n+($J18*'fnd base rates'!F$113)\n+($K18*'fnd base rates'!F$114)\n+($M18*'fnd base rates'!F$116)\n+($N18*'fnd base rates'!F$117)\n+($O18*'fnd base rates'!F$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,6)))\n*$R18","v":16639.78935843},{"$f":"(($D18*'fnd base rates'!G$107)\n+($E18*'fnd base rates'!G$108)\n+($F18*'fnd base rates'!G$109)\n+($G18*'fnd base rates'!G$110)\n+($H18*'fnd base rates'!G$111)\n+($I18*'fnd base rates'!G$112)\n+($J18*'fnd base rates'!G$113)\n+($K18*'fnd base rates'!G$114)\n+($M18*'fnd base rates'!G$116)\n+($N18*'fnd base rates'!G$117)\n+($O18*'fnd base rates'!G$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,7)))\n*$R18","v":6613.1696901200003},{"$f":"(($D18*'fnd base rates'!H$107)\n+($E18*'fnd base rates'!H$108)\n+($F18*'fnd base rates'!H$109)\n+($G18*'fnd base rates'!H$110)\n+($H18*'fnd base rates'!H$111)\n+($I18*'fnd base rates'!H$112)\n+($J18*'fnd base rates'!H$113)\n+($K18*'fnd base rates'!H$114)\n+($M18*'fnd base rates'!H$116)\n+($N18*'fnd base rates'!H$117)\n+($O18*'fnd base rates'!H$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,8)))","v":12039.712899999999},{"$f":"(($D18*'fnd base rates'!I$107)\n+($E18*'fnd base rates'!I$108)\n+($F18*'fnd base rates'!I$109)\n+($G18*'fnd base rates'!I$110)\n+($H18*'fnd base rates'!I$111)\n+($I18*'fnd base rates'!I$112)\n+($J18*'fnd base rates'!I$113)\n+($K18*'fnd base rates'!I$114)\n+($M18*'fnd base rates'!I$116)\n+($N18*'fnd base rates'!I$117)\n+($O18*'fnd base rates'!I$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,9)))\n*$R18","v":10292.00949},{"$f":"(($D18*'fnd base rates'!J$107)\n+($E18*'fnd base rates'!J$108)\n+($F18*'fnd base rates'!J$109)\n+($G18*'fnd base rates'!J$110)\n+($H18*'fnd base rates'!J$111)\n+($I18*'fnd base rates'!J$112)\n+($J18*'fnd base rates'!J$113)\n+($K18*'fnd base rates'!J$114)\n+($M18*'fnd base rates'!J$116)\n+($N18*'fnd base rates'!J$117)\n+($O18*'fnd base rates'!J$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,10)))\n*$R18","v":23399.370719999999},{"$f":"(($D18*'fnd base rates'!K$107)\n+($E18*'fnd base rates'!K$108)\n+($F18*'fnd base rates'!K$109)\n+($G18*'fnd base rates'!K$110)\n+($H18*'fnd base rates'!K$111)\n+($I18*'fnd base rates'!K$112)\n+($J18*'fnd base rates'!K$113)\n+($K18*'fnd base rates'!K$114)\n+($M18*'fnd base rates'!K$116)\n+($N18*'fnd base rates'!K$117)\n+($O18*'fnd base rates'!K$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,11)))\n*$R18","v":20920.271869794997},{"$f":"(($D18*'fnd base rates'!L$107)\n+($E18*'fnd base rates'!L$108)\n+($F18*'fnd base rates'!L$109)\n+($G18*'fnd base rates'!L$110)\n+($H18*'fnd base rates'!L$111)\n+($I18*'fnd base rates'!L$112)\n+($J18*'fnd base rates'!L$113)\n+($K18*'fnd base rates'!L$114)\n+($M18*'fnd base rates'!L$116)\n+($N18*'fnd base rates'!L$117)\n+($O18*'fnd base rates'!L$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,12)))","v":39063.989949999996},{"$f":"(($D18*'fnd base rates'!M$107)\n+($E18*'fnd base rates'!M$108)\n+($F18*'fnd base rates'!M$109)\n+($G18*'fnd base rates'!M$110)\n+($H18*'fnd base rates'!M$111)\n+($I18*'fnd base rates'!M$112)\n+($J18*'fnd base rates'!M$113)\n+($K18*'fnd base rates'!M$114)\n+($M18*'fnd base rates'!M$116)\n+($N18*'fnd base rates'!M$117)\n+($O18*'fnd base rates'!M$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,13)))","v":0},314091.48948418,null,410035093,"410","035","093",1,15,314091.48948418,20939,0,20939,null,null,null,null,null,null,0,null,0]
["410",410035153,"EXCEL ACADEMY",{"$f":"'fnd enro'!D19","v":0},{"$f":"'fnd enro'!E19","v":0},{"$f":"'fnd enro'!F19","v":0},{"$f":"'fnd enro'!G19","v":0},{"$f":"'fnd enro'!H19","v":0},{"$f":"'fnd enro'!I19","v":2},{"$f":"'fnd enro'!J19","v":0},{"$f":"'fnd enro'!K19","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L19","v":0},{"$f":"'fnd enro'!M19","v":0},{"$f":"'fnd enro'!N19","v":0},{"$f":"'fnd enro'!O19","v":0},{"$f":"'fnd enro'!P19","v":2},{"$f":"'fnd enro'!R19","v":2},1.087,{"$f":"VALUE('fnd enro'!Q19)","v":10},null,{"$f":"(($D19*'fnd base rates'!C$107)\n+($E19*'fnd base rates'!C$108)\n+($F19*'fnd base rates'!C$109)\n+($G19*'fnd base rates'!C$110)\n+($H19*'fnd base rates'!C$111)\n+($I19*'fnd base rates'!C$112)\n+($J19*'fnd base rates'!C$113)\n+($K19*'fnd base rates'!C$114)\n+($M19*'fnd base rates'!C$116)\n+($N19*'fnd base rates'!C$117)\n+($O19*'fnd base rates'!C$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,3)))\n*$R19","v":1450.0991168619996},{"$f":"(($D19*'fnd base rates'!D$107)\n+($E19*'fnd base rates'!D$108)\n+($F19*'fnd base rates'!D$109)\n+($G19*'fnd base rates'!D$110)\n+($H19*'fnd base rates'!D$111)\n+($I19*'fnd base rates'!D$112)\n+($J19*'fnd base rates'!D$113)\n+($K19*'fnd base rates'!D$114)\n+($M19*'fnd base rates'!D$116)\n+($N19*'fnd base rates'!D$117)\n+($O19*'fnd base rates'!D$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,4)))\n*$R19","v":2757.5016000000001},{"$f":"(($D19*'fnd base rates'!E$107)\n+($E19*'fnd base rates'!E$108)\n+($F19*'fnd base rates'!E$109)\n+($G19*'fnd base rates'!E$110)\n+($H19*'fnd base rates'!E$111)\n+($I19*'fnd base rates'!E$112)\n+($J19*'fnd base rates'!E$113)\n+($K19*'fnd base rates'!E$114)\n+($M19*'fnd base rates'!E$116)\n+($N19*'fnd base rates'!E$117)\n+($O19*'fnd base rates'!E$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,5)))\n*$R19","v":21047.870215915998},{"$f":"(($D19*'fnd base rates'!F$107)\n+($E19*'fnd base rates'!F$108)\n+($F19*'fnd base rates'!F$109)\n+($G19*'fnd base rates'!F$110)\n+($H19*'fnd base rates'!F$111)\n+($I19*'fnd base rates'!F$112)\n+($J19*'fnd base rates'!F$113)\n+($K19*'fnd base rates'!F$114)\n+($M19*'fnd base rates'!F$116)\n+($N19*'fnd base rates'!F$117)\n+($O19*'fnd base rates'!F$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,6)))\n*$R19","v":2056.5712291240002},{"$f":"(($D19*'fnd base rates'!G$107)\n+($E19*'fnd base rates'!G$108)\n+($F19*'fnd base rates'!G$109)\n+($G19*'fnd base rates'!G$110)\n+($H19*'fnd base rates'!G$111)\n+($I19*'fnd base rates'!G$112)\n+($J19*'fnd base rates'!G$113)\n+($K19*'fnd base rates'!G$114)\n+($M19*'fnd base rates'!G$116)\n+($N19*'fnd base rates'!G$117)\n+($O19*'fnd base rates'!G$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,7)))\n*$R19","v":849.751780016},{"$f":"(($D19*'fnd base rates'!H$107)\n+($E19*'fnd base rates'!H$108)\n+($F19*'fnd base rates'!H$109)\n+($G19*'fnd base rates'!H$110)\n+($H19*'fnd base rates'!H$111)\n+($I19*'fnd base rates'!H$112)\n+($J19*'fnd base rates'!H$113)\n+($K19*'fnd base rates'!H$114)\n+($M19*'fnd base rates'!H$116)\n+($N19*'fnd base rates'!H$117)\n+($O19*'fnd base rates'!H$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,8)))","v":1821.17372},{"$f":"(($D19*'fnd base rates'!I$107)\n+($E19*'fnd base rates'!I$108)\n+($F19*'fnd base rates'!I$109)\n+($G19*'fnd base rates'!I$110)\n+($H19*'fnd base rates'!I$111)\n+($I19*'fnd base rates'!I$112)\n+($J19*'fnd base rates'!I$113)\n+($K19*'fnd base rates'!I$114)\n+($M19*'fnd base rates'!I$116)\n+($N19*'fnd base rates'!I$117)\n+($O19*'fnd base rates'!I$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,9)))\n*$R19","v":1374.4028000000001},{"$f":"(($D19*'fnd base rates'!J$107)\n+($E19*'fnd base rates'!J$108)\n+($F19*'fnd base rates'!J$109)\n+($G19*'fnd base rates'!J$110)\n+($H19*'fnd base rates'!J$111)\n+($I19*'fnd base rates'!J$112)\n+($J19*'fnd base rates'!J$113)\n+($K19*'fnd base rates'!J$114)\n+($M19*'fnd base rates'!J$116)\n+($N19*'fnd base rates'!J$117)\n+($O19*'fnd base rates'!J$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,10)))\n*$R19","v":3366.67814},{"$f":"(($D19*'fnd base rates'!K$107)\n+($E19*'fnd base rates'!K$108)\n+($F19*'fnd base rates'!K$109)\n+($G19*'fnd base rates'!K$110)\n+($H19*'fnd base rates'!K$111)\n+($I19*'fnd base rates'!K$112)\n+($J19*'fnd base rates'!K$113)\n+($K19*'fnd base rates'!K$114)\n+($M19*'fnd base rates'!K$116)\n+($N19*'fnd base rates'!K$117)\n+($O19*'fnd base rates'!K$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,11)))\n*$R19","v":2653.2844293060002},{"$f":"(($D19*'fnd base rates'!L$107)\n+($E19*'fnd base rates'!L$108)\n+($F19*'fnd base rates'!L$109)\n+($G19*'fnd base rates'!L$110)\n+($H19*'fnd base rates'!L$111)\n+($I19*'fnd base rates'!L$112)\n+($J19*'fnd base rates'!L$113)\n+($K19*'fnd base rates'!L$114)\n+($M19*'fnd base rates'!L$116)\n+($N19*'fnd base rates'!L$117)\n+($O19*'fnd base rates'!L$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,12)))","v":4926.3306599999996},{"$f":"(($D19*'fnd base rates'!M$107)\n+($E19*'fnd base rates'!M$108)\n+($F19*'fnd base rates'!M$109)\n+($G19*'fnd base rates'!M$110)\n+($H19*'fnd base rates'!M$111)\n+($I19*'fnd base rates'!M$112)\n+($J19*'fnd base rates'!M$113)\n+($K19*'fnd base rates'!M$114)\n+($M19*'fnd base rates'!M$116)\n+($N19*'fnd base rates'!M$117)\n+($O19*'fnd base rates'!M$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,13)))","v":0},42303.663691223992,null,410035153,"410","035","153",1,2,42303.663691223992,21152,0,21152,null,null,null,null,null,null,0,null,0]
["410",410035160,"EXCEL ACADEMY",{"$f":"'fnd enro'!D20","v":0},{"$f":"'fnd enro'!E20","v":0},{"$f":"'fnd enro'!F20","v":0},{"$f":"'fnd enro'!G20","v":0},{"$f":"'fnd enro'!H20","v":0},{"$f":"'fnd enro'!I20","v":1},{"$f":"'fnd enro'!J20","v":0},{"$f":"'fnd enro'!K20","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L20","v":0},{"$f":"'fnd enro'!M20","v":0},{"$f":"'fnd enro'!N20","v":0},{"$f":"'fnd enro'!O20","v":0},{"$f":"'fnd enro'!P20","v":0},{"$f":"'fnd enro'!R20","v":1},1.087,{"$f":"VALUE('fnd enro'!Q20)","v":11},null,{"$f":"(($D20*'fnd base rates'!C$107)\n+($E20*'fnd base rates'!C$108)\n+($F20*'fnd base rates'!C$109)\n+($G20*'fnd base rates'!C$110)\n+($H20*'fnd base rates'!C$111)\n+($I20*'fnd base rates'!C$112)\n+($J20*'fnd base rates'!C$113)\n+($K20*'fnd base rates'!C$114)\n+($M20*'fnd base rates'!C$116)\n+($N20*'fnd base rates'!C$117)\n+($O20*'fnd base rates'!C$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,3)))\n*$R20","v":619.95839843099986},{"$f":"(($D20*'fnd base rates'!D$107)\n+($E20*'fnd base rates'!D$108)\n+($F20*'fnd base rates'!D$109)\n+($G20*'fnd base rates'!D$110)\n+($H20*'fnd base rates'!D$111)\n+($I20*'fnd base rates'!D$112)\n+($J20*'fnd base rates'!D$113)\n+($K20*'fnd base rates'!D$114)\n+($M20*'fnd base rates'!D$116)\n+($N20*'fnd base rates'!D$117)\n+($O20*'fnd base rates'!D$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,4)))\n*$R20","v":880.79609999999991},{"$f":"(($D20*'fnd base rates'!E$107)\n+($E20*'fnd base rates'!E$108)\n+($F20*'fnd base rates'!E$109)\n+($G20*'fnd base rates'!E$110)\n+($H20*'fnd base rates'!E$111)\n+($I20*'fnd base rates'!E$112)\n+($J20*'fnd base rates'!E$113)\n+($K20*'fnd base rates'!E$114)\n+($M20*'fnd base rates'!E$116)\n+($N20*'fnd base rates'!E$117)\n+($O20*'fnd base rates'!E$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,5)))\n*$R20","v":5662.9471979580003},{"$f":"(($D20*'fnd base rates'!F$107)\n+($E20*'fnd base rates'!F$108)\n+($F20*'fnd base rates'!F$109)\n+($G20*'fnd base rates'!F$110)\n+($H20*'fnd base rates'!F$111)\n+($I20*'fnd base rates'!F$112)\n+($J20*'fnd base rates'!F$113)\n+($K20*'fnd base rates'!F$114)\n+($M20*'fnd base rates'!F$116)\n+($N20*'fnd base rates'!F$117)\n+($O20*'fnd base rates'!F$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,6)))\n*$R20","v":1028.2856145620001},{"$f":"(($D20*'fnd base rates'!G$107)\n+($E20*'fnd base rates'!G$108)\n+($F20*'fnd base rates'!G$109)\n+($G20*'fnd base rates'!G$110)\n+($H20*'fnd base rates'!G$111)\n+($I20*'fnd base rates'!G$112)\n+($J20*'fnd base rates'!G$113)\n+($K20*'fnd base rates'!G$114)\n+($M20*'fnd base rates'!G$116)\n+($N20*'fnd base rates'!G$117)\n+($O20*'fnd base rates'!G$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,7)))\n*$R20","v":189.05124000800001},{"$f":"(($D20*'fnd base rates'!H$107)\n+($E20*'fnd base rates'!H$108)\n+($F20*'fnd base rates'!H$109)\n+($G20*'fnd base rates'!H$110)\n+($H20*'fnd base rates'!H$111)\n+($I20*'fnd base rates'!H$112)\n+($J20*'fnd base rates'!H$113)\n+($K20*'fnd base rates'!H$114)\n+($M20*'fnd base rates'!H$116)\n+($N20*'fnd base rates'!H$117)\n+($O20*'fnd base rates'!H$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D20*'fnd base rates'!I$107)\n+($E20*'fnd base rates'!I$108)\n+($F20*'fnd base rates'!I$109)\n+($G20*'fnd base rates'!I$110)\n+($H20*'fnd base rates'!I$111)\n+($I20*'fnd base rates'!I$112)\n+($J20*'fnd base rates'!I$113)\n+($K20*'fnd base rates'!I$114)\n+($M20*'fnd base rates'!I$116)\n+($N20*'fnd base rates'!I$117)\n+($O20*'fnd base rates'!I$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,9)))\n*$R20","v":490.36743999999999},{"$f":"(($D20*'fnd base rates'!J$107)\n+($E20*'fnd base rates'!J$108)\n+($F20*'fnd base rates'!J$109)\n+($G20*'fnd base rates'!J$110)\n+($H20*'fnd base rates'!J$111)\n+($I20*'fnd base rates'!J$112)\n+($J20*'fnd base rates'!J$113)\n+($K20*'fnd base rates'!J$114)\n+($M20*'fnd base rates'!J$116)\n+($N20*'fnd base rates'!J$117)\n+($O20*'fnd base rates'!J$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,10)))\n*$R20","v":660.52641999999992},{"$f":"(($D20*'fnd base rates'!K$107)\n+($E20*'fnd base rates'!K$108)\n+($F20*'fnd base rates'!K$109)\n+($G20*'fnd base rates'!K$110)\n+($H20*'fnd base rates'!K$111)\n+($I20*'fnd base rates'!K$112)\n+($J20*'fnd base rates'!K$113)\n+($K20*'fnd base rates'!K$114)\n+($M20*'fnd base rates'!K$116)\n+($N20*'fnd base rates'!K$117)\n+($O20*'fnd base rates'!K$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,11)))\n*$R20","v":1326.6422146530001},{"$f":"(($D20*'fnd base rates'!L$107)\n+($E20*'fnd base rates'!L$108)\n+($F20*'fnd base rates'!L$109)\n+($G20*'fnd base rates'!L$110)\n+($H20*'fnd base rates'!L$111)\n+($I20*'fnd base rates'!L$112)\n+($J20*'fnd base rates'!L$113)\n+($K20*'fnd base rates'!L$114)\n+($M20*'fnd base rates'!L$116)\n+($N20*'fnd base rates'!L$117)\n+($O20*'fnd base rates'!L$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D20*'fnd base rates'!M$107)\n+($E20*'fnd base rates'!M$108)\n+($F20*'fnd base rates'!M$109)\n+($G20*'fnd base rates'!M$110)\n+($H20*'fnd base rates'!M$111)\n+($I20*'fnd base rates'!M$112)\n+($J20*'fnd base rates'!M$113)\n+($K20*'fnd base rates'!M$114)\n+($M20*'fnd base rates'!M$116)\n+($N20*'fnd base rates'!M$117)\n+($O20*'fnd base rates'!M$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,13)))","v":0},13434.426815612,null,410035160,"410","035","160",1,1,13434.426815612,13434,0,13434,null,null,null,null,null,null,0,null,0]
["410",410035163,"EXCEL ACADEMY",{"$f":"'fnd enro'!D21","v":0},{"$f":"'fnd enro'!E21","v":0},{"$f":"'fnd enro'!F21","v":0},{"$f":"'fnd enro'!G21","v":2},{"$f":"'fnd enro'!H21","v":6},{"$f":"'fnd enro'!I21","v":26},{"$f":"'fnd enro'!J21","v":0},{"$f":"'fnd enro'!K21","v":1.3362000000000001},{"$f":"'fnd enro'!L21","v":0},{"$f":"'fnd enro'!M21","v":0},{"$f":"'fnd enro'!N21","v":0},{"$f":"'fnd enro'!O21","v":2},{"$f":"'fnd enro'!P21","v":27},{"$f":"'fnd enro'!R21","v":34},1.087,{"$f":"VALUE('fnd enro'!Q21)","v":11},null,{"$f":"(($D21*'fnd base rates'!C$107)\n+($E21*'fnd base rates'!C$108)\n+($F21*'fnd base rates'!C$109)\n+($G21*'fnd base rates'!C$110)\n+($H21*'fnd base rates'!C$111)\n+($I21*'fnd base rates'!C$112)\n+($J21*'fnd base rates'!C$113)\n+($K21*'fnd base rates'!C$114)\n+($M21*'fnd base rates'!C$116)\n+($N21*'fnd base rates'!C$117)\n+($O21*'fnd base rates'!C$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,3)))\n*$R21","v":24459.329466653999},{"$f":"(($D21*'fnd base rates'!D$107)\n+($E21*'fnd base rates'!D$108)\n+($F21*'fnd base rates'!D$109)\n+($G21*'fnd base rates'!D$110)\n+($H21*'fnd base rates'!D$111)\n+($I21*'fnd base rates'!D$112)\n+($J21*'fnd base rates'!D$113)\n+($K21*'fnd base rates'!D$114)\n+($M21*'fnd base rates'!D$116)\n+($N21*'fnd base rates'!D$117)\n+($O21*'fnd base rates'!D$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,4)))\n*$R21","v":45141.479500000001},{"$f":"(($D21*'fnd base rates'!E$107)\n+($E21*'fnd base rates'!E$108)\n+($F21*'fnd base rates'!E$109)\n+($G21*'fnd base rates'!E$110)\n+($H21*'fnd base rates'!E$111)\n+($I21*'fnd base rates'!E$112)\n+($J21*'fnd base rates'!E$113)\n+($K21*'fnd base rates'!E$114)\n+($M21*'fnd base rates'!E$116)\n+($N21*'fnd base rates'!E$117)\n+($O21*'fnd base rates'!E$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,5)))\n*$R21","v":327124.95747057197},{"$f":"(($D21*'fnd base rates'!F$107)\n+($E21*'fnd base rates'!F$108)\n+($F21*'fnd base rates'!F$109)\n+($G21*'fnd base rates'!F$110)\n+($H21*'fnd base rates'!F$111)\n+($I21*'fnd base rates'!F$112)\n+($J21*'fnd base rates'!F$113)\n+($K21*'fnd base rates'!F$114)\n+($M21*'fnd base rates'!F$116)\n+($N21*'fnd base rates'!F$117)\n+($O21*'fnd base rates'!F$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,6)))\n*$R21","v":37023.684675108001},{"$f":"(($D21*'fnd base rates'!G$107)\n+($E21*'fnd base rates'!G$108)\n+($F21*'fnd base rates'!G$109)\n+($G21*'fnd base rates'!G$110)\n+($H21*'fnd base rates'!G$111)\n+($I21*'fnd base rates'!G$112)\n+($J21*'fnd base rates'!G$113)\n+($K21*'fnd base rates'!G$114)\n+($M21*'fnd base rates'!G$116)\n+($N21*'fnd base rates'!G$117)\n+($O21*'fnd base rates'!G$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,7)))\n*$R21","v":13548.157400271999},{"$f":"(($D21*'fnd base rates'!H$107)\n+($E21*'fnd base rates'!H$108)\n+($F21*'fnd base rates'!H$109)\n+($G21*'fnd base rates'!H$110)\n+($H21*'fnd base rates'!H$111)\n+($I21*'fnd base rates'!H$112)\n+($J21*'fnd base rates'!H$113)\n+($K21*'fnd base rates'!H$114)\n+($M21*'fnd base rates'!H$116)\n+($N21*'fnd base rates'!H$117)\n+($O21*'fnd base rates'!H$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,8)))","v":28547.383239999996},{"$f":"(($D21*'fnd base rates'!I$107)\n+($E21*'fnd base rates'!I$108)\n+($F21*'fnd base rates'!I$109)\n+($G21*'fnd base rates'!I$110)\n+($H21*'fnd base rates'!I$111)\n+($I21*'fnd base rates'!I$112)\n+($J21*'fnd base rates'!I$113)\n+($K21*'fnd base rates'!I$114)\n+($M21*'fnd base rates'!I$116)\n+($N21*'fnd base rates'!I$117)\n+($O21*'fnd base rates'!I$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,9)))\n*$R21","v":22258.24899},{"$f":"(($D21*'fnd base rates'!J$107)\n+($E21*'fnd base rates'!J$108)\n+($F21*'fnd base rates'!J$109)\n+($G21*'fnd base rates'!J$110)\n+($H21*'fnd base rates'!J$111)\n+($I21*'fnd base rates'!J$112)\n+($J21*'fnd base rates'!J$113)\n+($K21*'fnd base rates'!J$114)\n+($M21*'fnd base rates'!J$116)\n+($N21*'fnd base rates'!J$117)\n+($O21*'fnd base rates'!J$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,10)))\n*$R21","v":49531.481179999995},{"$f":"(($D21*'fnd base rates'!K$107)\n+($E21*'fnd base rates'!K$108)\n+($F21*'fnd base rates'!K$109)\n+($G21*'fnd base rates'!K$110)\n+($H21*'fnd base rates'!K$111)\n+($I21*'fnd base rates'!K$112)\n+($J21*'fnd base rates'!K$113)\n+($K21*'fnd base rates'!K$114)\n+($M21*'fnd base rates'!K$116)\n+($N21*'fnd base rates'!K$117)\n+($O21*'fnd base rates'!K$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,11)))\n*$R21","v":46039.590038202005},{"$f":"(($D21*'fnd base rates'!L$107)\n+($E21*'fnd base rates'!L$108)\n+($F21*'fnd base rates'!L$109)\n+($G21*'fnd base rates'!L$110)\n+($H21*'fnd base rates'!L$111)\n+($I21*'fnd base rates'!L$112)\n+($J21*'fnd base rates'!L$113)\n+($K21*'fnd base rates'!L$114)\n+($M21*'fnd base rates'!L$116)\n+($N21*'fnd base rates'!L$117)\n+($O21*'fnd base rates'!L$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,12)))","v":82406.731220000001},{"$f":"(($D21*'fnd base rates'!M$107)\n+($E21*'fnd base rates'!M$108)\n+($F21*'fnd base rates'!M$109)\n+($G21*'fnd base rates'!M$110)\n+($H21*'fnd base rates'!M$111)\n+($I21*'fnd base rates'!M$112)\n+($J21*'fnd base rates'!M$113)\n+($K21*'fnd base rates'!M$114)\n+($M21*'fnd base rates'!M$116)\n+($N21*'fnd base rates'!M$117)\n+($O21*'fnd base rates'!M$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,13)))","v":0},676081.04318080784,null,410035163,"410","035","163",1,34,676081.04318080784,19885,0,19885,null,null,null,null,null,null,0,null,0]
["410",410035165,"EXCEL ACADEMY",{"$f":"'fnd enro'!D22","v":0},{"$f":"'fnd enro'!E22","v":0},{"$f":"'fnd enro'!F22","v":0},{"$f":"'fnd enro'!G22","v":0},{"$f":"'fnd enro'!H22","v":2},{"$f":"'fnd enro'!I22","v":5},{"$f":"'fnd enro'!J22","v":0},{"$f":"'fnd enro'!K22","v":0.27510000000000001},{"$f":"'fnd enro'!L22","v":0},{"$f":"'fnd enro'!M22","v":0},{"$f":"'fnd enro'!N22","v":0},{"$f":"'fnd enro'!O22","v":0},{"$f":"'fnd enro'!P22","v":6},{"$f":"'fnd enro'!R22","v":7},1.087,{"$f":"VALUE('fnd enro'!Q22)","v":10},null,{"$f":"(($D22*'fnd base rates'!C$107)\n+($E22*'fnd base rates'!C$108)\n+($F22*'fnd base rates'!C$109)\n+($G22*'fnd base rates'!C$110)\n+($H22*'fnd base rates'!C$111)\n+($I22*'fnd base rates'!C$112)\n+($J22*'fnd base rates'!C$113)\n+($K22*'fnd base rates'!C$114)\n+($M22*'fnd base rates'!C$116)\n+($N22*'fnd base rates'!C$117)\n+($O22*'fnd base rates'!C$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,3)))\n*$R22","v":4970.2557490170002},{"$f":"(($D22*'fnd base rates'!D$107)\n+($E22*'fnd base rates'!D$108)\n+($F22*'fnd base rates'!D$109)\n+($G22*'fnd base rates'!D$110)\n+($H22*'fnd base rates'!D$111)\n+($I22*'fnd base rates'!D$112)\n+($J22*'fnd base rates'!D$113)\n+($K22*'fnd base rates'!D$114)\n+($M22*'fnd base rates'!D$116)\n+($N22*'fnd base rates'!D$117)\n+($O22*'fnd base rates'!D$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,4)))\n*$R22","v":9153.3009000000002},{"$f":"(($D22*'fnd base rates'!E$107)\n+($E22*'fnd base rates'!E$108)\n+($F22*'fnd base rates'!E$109)\n+($G22*'fnd base rates'!E$110)\n+($H22*'fnd base rates'!E$111)\n+($I22*'fnd base rates'!E$112)\n+($J22*'fnd base rates'!E$113)\n+($K22*'fnd base rates'!E$114)\n+($M22*'fnd base rates'!E$116)\n+($N22*'fnd base rates'!E$117)\n+($O22*'fnd base rates'!E$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,5)))\n*$R22","v":65461.663185706006},{"$f":"(($D22*'fnd base rates'!F$107)\n+($E22*'fnd base rates'!F$108)\n+($F22*'fnd base rates'!F$109)\n+($G22*'fnd base rates'!F$110)\n+($H22*'fnd base rates'!F$111)\n+($I22*'fnd base rates'!F$112)\n+($J22*'fnd base rates'!F$113)\n+($K22*'fnd base rates'!F$114)\n+($M22*'fnd base rates'!F$116)\n+($N22*'fnd base rates'!F$117)\n+($O22*'fnd base rates'!F$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,6)))\n*$R22","v":7447.8136419339999},{"$f":"(($D22*'fnd base rates'!G$107)\n+($E22*'fnd base rates'!G$108)\n+($F22*'fnd base rates'!G$109)\n+($G22*'fnd base rates'!G$110)\n+($H22*'fnd base rates'!G$111)\n+($I22*'fnd base rates'!G$112)\n+($J22*'fnd base rates'!G$113)\n+($K22*'fnd base rates'!G$114)\n+($M22*'fnd base rates'!G$116)\n+($N22*'fnd base rates'!G$117)\n+($O22*'fnd base rates'!G$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,7)))\n*$R22","v":2748.8070000559997},{"$f":"(($D22*'fnd base rates'!H$107)\n+($E22*'fnd base rates'!H$108)\n+($F22*'fnd base rates'!H$109)\n+($G22*'fnd base rates'!H$110)\n+($H22*'fnd base rates'!H$111)\n+($I22*'fnd base rates'!H$112)\n+($J22*'fnd base rates'!H$113)\n+($K22*'fnd base rates'!H$114)\n+($M22*'fnd base rates'!H$116)\n+($N22*'fnd base rates'!H$117)\n+($O22*'fnd base rates'!H$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,8)))","v":5695.5480200000002},{"$f":"(($D22*'fnd base rates'!I$107)\n+($E22*'fnd base rates'!I$108)\n+($F22*'fnd base rates'!I$109)\n+($G22*'fnd base rates'!I$110)\n+($H22*'fnd base rates'!I$111)\n+($I22*'fnd base rates'!I$112)\n+($J22*'fnd base rates'!I$113)\n+($K22*'fnd base rates'!I$114)\n+($M22*'fnd base rates'!I$116)\n+($N22*'fnd base rates'!I$117)\n+($O22*'fnd base rates'!I$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,9)))\n*$R22","v":4520.6808200000005},{"$f":"(($D22*'fnd base rates'!J$107)\n+($E22*'fnd base rates'!J$108)\n+($F22*'fnd base rates'!J$109)\n+($G22*'fnd base rates'!J$110)\n+($H22*'fnd base rates'!J$111)\n+($I22*'fnd base rates'!J$112)\n+($J22*'fnd base rates'!J$113)\n+($K22*'fnd base rates'!J$114)\n+($M22*'fnd base rates'!J$116)\n+($N22*'fnd base rates'!J$117)\n+($O22*'fnd base rates'!J$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,10)))\n*$R22","v":10012.40048},{"$f":"(($D22*'fnd base rates'!K$107)\n+($E22*'fnd base rates'!K$108)\n+($F22*'fnd base rates'!K$109)\n+($G22*'fnd base rates'!K$110)\n+($H22*'fnd base rates'!K$111)\n+($I22*'fnd base rates'!K$112)\n+($J22*'fnd base rates'!K$113)\n+($K22*'fnd base rates'!K$114)\n+($M22*'fnd base rates'!K$116)\n+($N22*'fnd base rates'!K$117)\n+($O22*'fnd base rates'!K$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,11)))\n*$R22","v":9360.3897625709997},{"$f":"(($D22*'fnd base rates'!L$107)\n+($E22*'fnd base rates'!L$108)\n+($F22*'fnd base rates'!L$109)\n+($G22*'fnd base rates'!L$110)\n+($H22*'fnd base rates'!L$111)\n+($I22*'fnd base rates'!L$112)\n+($J22*'fnd base rates'!L$113)\n+($K22*'fnd base rates'!L$114)\n+($M22*'fnd base rates'!L$116)\n+($N22*'fnd base rates'!L$117)\n+($O22*'fnd base rates'!L$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,12)))","v":16864.177309999999},{"$f":"(($D22*'fnd base rates'!M$107)\n+($E22*'fnd base rates'!M$108)\n+($F22*'fnd base rates'!M$109)\n+($G22*'fnd base rates'!M$110)\n+($H22*'fnd base rates'!M$111)\n+($I22*'fnd base rates'!M$112)\n+($J22*'fnd base rates'!M$113)\n+($K22*'fnd base rates'!M$114)\n+($M22*'fnd base rates'!M$116)\n+($N22*'fnd base rates'!M$117)\n+($O22*'fnd base rates'!M$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,13)))","v":0},136235.036869284,null,410035165,"410","035","165",1,7,136235.036869284,19462,0,19462,null,null,null,null,null,null,0,null,0]
["410",410035176,"EXCEL ACADEMY",{"$f":"'fnd enro'!D23","v":0},{"$f":"'fnd enro'!E23","v":0},{"$f":"'fnd enro'!F23","v":0},{"$f":"'fnd enro'!G23","v":0},{"$f":"'fnd enro'!H23","v":0},{"$f":"'fnd enro'!I23","v":1},{"$f":"'fnd enro'!J23","v":0},{"$f":"'fnd enro'!K23","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L23","v":0},{"$f":"'fnd enro'!M23","v":0},{"$f":"'fnd enro'!N23","v":0},{"$f":"'fnd enro'!O23","v":0},{"$f":"'fnd enro'!P23","v":1},{"$f":"'fnd enro'!R23","v":1},1.087,{"$f":"VALUE('fnd enro'!Q23)","v":8},null,{"$f":"(($D23*'fnd base rates'!C$107)\n+($E23*'fnd base rates'!C$108)\n+($F23*'fnd base rates'!C$109)\n+($G23*'fnd base rates'!C$110)\n+($H23*'fnd base rates'!C$111)\n+($I23*'fnd base rates'!C$112)\n+($J23*'fnd base rates'!C$113)\n+($K23*'fnd base rates'!C$114)\n+($M23*'fnd base rates'!C$116)\n+($N23*'fnd base rates'!C$117)\n+($O23*'fnd base rates'!C$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,3)))\n*$R23","v":712.04903843099999},{"$f":"(($D23*'fnd base rates'!D$107)\n+($E23*'fnd base rates'!D$108)\n+($F23*'fnd base rates'!D$109)\n+($G23*'fnd base rates'!D$110)\n+($H23*'fnd base rates'!D$111)\n+($I23*'fnd base rates'!D$112)\n+($J23*'fnd base rates'!D$113)\n+($K23*'fnd base rates'!D$114)\n+($M23*'fnd base rates'!D$116)\n+($N23*'fnd base rates'!D$117)\n+($O23*'fnd base rates'!D$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,4)))\n*$R23","v":1317.0961599999998},{"$f":"(($D23*'fnd base rates'!E$107)\n+($E23*'fnd base rates'!E$108)\n+($F23*'fnd base rates'!E$109)\n+($G23*'fnd base rates'!E$110)\n+($H23*'fnd base rates'!E$111)\n+($I23*'fnd base rates'!E$112)\n+($J23*'fnd base rates'!E$113)\n+($K23*'fnd base rates'!E$114)\n+($M23*'fnd base rates'!E$116)\n+($N23*'fnd base rates'!E$117)\n+($O23*'fnd base rates'!E$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,5)))\n*$R23","v":9922.1066879579994},{"$f":"(($D23*'fnd base rates'!F$107)\n+($E23*'fnd base rates'!F$108)\n+($F23*'fnd base rates'!F$109)\n+($G23*'fnd base rates'!F$110)\n+($H23*'fnd base rates'!F$111)\n+($I23*'fnd base rates'!F$112)\n+($J23*'fnd base rates'!F$113)\n+($K23*'fnd base rates'!F$114)\n+($M23*'fnd base rates'!F$116)\n+($N23*'fnd base rates'!F$117)\n+($O23*'fnd base rates'!F$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,6)))\n*$R23","v":1028.2856145620001},{"$f":"(($D23*'fnd base rates'!G$107)\n+($E23*'fnd base rates'!G$108)\n+($F23*'fnd base rates'!G$109)\n+($G23*'fnd base rates'!G$110)\n+($H23*'fnd base rates'!G$111)\n+($I23*'fnd base rates'!G$112)\n+($J23*'fnd base rates'!G$113)\n+($K23*'fnd base rates'!G$114)\n+($M23*'fnd base rates'!G$116)\n+($N23*'fnd base rates'!G$117)\n+($O23*'fnd base rates'!G$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,7)))\n*$R23","v":395.67907000799994},{"$f":"(($D23*'fnd base rates'!H$107)\n+($E23*'fnd base rates'!H$108)\n+($F23*'fnd base rates'!H$109)\n+($G23*'fnd base rates'!H$110)\n+($H23*'fnd base rates'!H$111)\n+($I23*'fnd base rates'!H$112)\n+($J23*'fnd base rates'!H$113)\n+($K23*'fnd base rates'!H$114)\n+($M23*'fnd base rates'!H$116)\n+($N23*'fnd base rates'!H$117)\n+($O23*'fnd base rates'!H$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D23*'fnd base rates'!I$107)\n+($E23*'fnd base rates'!I$108)\n+($F23*'fnd base rates'!I$109)\n+($G23*'fnd base rates'!I$110)\n+($H23*'fnd base rates'!I$111)\n+($I23*'fnd base rates'!I$112)\n+($J23*'fnd base rates'!I$113)\n+($K23*'fnd base rates'!I$114)\n+($M23*'fnd base rates'!I$116)\n+($N23*'fnd base rates'!I$117)\n+($O23*'fnd base rates'!I$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,9)))\n*$R23","v":662.83085999999992},{"$f":"(($D23*'fnd base rates'!J$107)\n+($E23*'fnd base rates'!J$108)\n+($F23*'fnd base rates'!J$109)\n+($G23*'fnd base rates'!J$110)\n+($H23*'fnd base rates'!J$111)\n+($I23*'fnd base rates'!J$112)\n+($J23*'fnd base rates'!J$113)\n+($K23*'fnd base rates'!J$114)\n+($M23*'fnd base rates'!J$116)\n+($N23*'fnd base rates'!J$117)\n+($O23*'fnd base rates'!J$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,10)))\n*$R23","v":1556.7035700000001},{"$f":"(($D23*'fnd base rates'!K$107)\n+($E23*'fnd base rates'!K$108)\n+($F23*'fnd base rates'!K$109)\n+($G23*'fnd base rates'!K$110)\n+($H23*'fnd base rates'!K$111)\n+($I23*'fnd base rates'!K$112)\n+($J23*'fnd base rates'!K$113)\n+($K23*'fnd base rates'!K$114)\n+($M23*'fnd base rates'!K$116)\n+($N23*'fnd base rates'!K$117)\n+($O23*'fnd base rates'!K$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,11)))\n*$R23","v":1326.6422146530001},{"$f":"(($D23*'fnd base rates'!L$107)\n+($E23*'fnd base rates'!L$108)\n+($F23*'fnd base rates'!L$109)\n+($G23*'fnd base rates'!L$110)\n+($H23*'fnd base rates'!L$111)\n+($I23*'fnd base rates'!L$112)\n+($J23*'fnd base rates'!L$113)\n+($K23*'fnd base rates'!L$114)\n+($M23*'fnd base rates'!L$116)\n+($N23*'fnd base rates'!L$117)\n+($O23*'fnd base rates'!L$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D23*'fnd base rates'!M$107)\n+($E23*'fnd base rates'!M$108)\n+($F23*'fnd base rates'!M$109)\n+($G23*'fnd base rates'!M$110)\n+($H23*'fnd base rates'!M$111)\n+($I23*'fnd base rates'!M$112)\n+($J23*'fnd base rates'!M$113)\n+($K23*'fnd base rates'!M$114)\n+($M23*'fnd base rates'!M$116)\n+($N23*'fnd base rates'!M$117)\n+($O23*'fnd base rates'!M$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,13)))","v":0},20196.355405612001,null,410035176,"410","035","176",1,1,20196.355405612001,20196,0,20196,null,null,null,null,null,null,0,null,0]
["410",410035229,"EXCEL ACADEMY",{"$f":"'fnd enro'!D24","v":0},{"$f":"'fnd enro'!E24","v":0},{"$f":"'fnd enro'!F24","v":0},{"$f":"'fnd enro'!G24","v":0},{"$f":"'fnd enro'!H24","v":0},{"$f":"'fnd enro'!I24","v":1},{"$f":"'fnd enro'!J24","v":0},{"$f":"'fnd enro'!K24","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L24","v":0},{"$f":"'fnd enro'!M24","v":0},{"$f":"'fnd enro'!N24","v":0},{"$f":"'fnd enro'!O24","v":0},{"$f":"'fnd enro'!P24","v":0},{"$f":"'fnd enro'!R24","v":1},1.087,{"$f":"VALUE('fnd enro'!Q24)","v":9},null,{"$f":"(($D24*'fnd base rates'!C$107)\n+($E24*'fnd base rates'!C$108)\n+($F24*'fnd base rates'!C$109)\n+($G24*'fnd base rates'!C$110)\n+($H24*'fnd base rates'!C$111)\n+($I24*'fnd base rates'!C$112)\n+($J24*'fnd base rates'!C$113)\n+($K24*'fnd base rates'!C$114)\n+($M24*'fnd base rates'!C$116)\n+($N24*'fnd base rates'!C$117)\n+($O24*'fnd base rates'!C$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,3)))\n*$R24","v":619.95839843099986},{"$f":"(($D24*'fnd base rates'!D$107)\n+($E24*'fnd base rates'!D$108)\n+($F24*'fnd base rates'!D$109)\n+($G24*'fnd base rates'!D$110)\n+($H24*'fnd base rates'!D$111)\n+($I24*'fnd base rates'!D$112)\n+($J24*'fnd base rates'!D$113)\n+($K24*'fnd base rates'!D$114)\n+($M24*'fnd base rates'!D$116)\n+($N24*'fnd base rates'!D$117)\n+($O24*'fnd base rates'!D$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,4)))\n*$R24","v":880.79609999999991},{"$f":"(($D24*'fnd base rates'!E$107)\n+($E24*'fnd base rates'!E$108)\n+($F24*'fnd base rates'!E$109)\n+($G24*'fnd base rates'!E$110)\n+($H24*'fnd base rates'!E$111)\n+($I24*'fnd base rates'!E$112)\n+($J24*'fnd base rates'!E$113)\n+($K24*'fnd base rates'!E$114)\n+($M24*'fnd base rates'!E$116)\n+($N24*'fnd base rates'!E$117)\n+($O24*'fnd base rates'!E$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,5)))\n*$R24","v":5662.9471979580003},{"$f":"(($D24*'fnd base rates'!F$107)\n+($E24*'fnd base rates'!F$108)\n+($F24*'fnd base rates'!F$109)\n+($G24*'fnd base rates'!F$110)\n+($H24*'fnd base rates'!F$111)\n+($I24*'fnd base rates'!F$112)\n+($J24*'fnd base rates'!F$113)\n+($K24*'fnd base rates'!F$114)\n+($M24*'fnd base rates'!F$116)\n+($N24*'fnd base rates'!F$117)\n+($O24*'fnd base rates'!F$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,6)))\n*$R24","v":1028.2856145620001},{"$f":"(($D24*'fnd base rates'!G$107)\n+($E24*'fnd base rates'!G$108)\n+($F24*'fnd base rates'!G$109)\n+($G24*'fnd base rates'!G$110)\n+($H24*'fnd base rates'!G$111)\n+($I24*'fnd base rates'!G$112)\n+($J24*'fnd base rates'!G$113)\n+($K24*'fnd base rates'!G$114)\n+($M24*'fnd base rates'!G$116)\n+($N24*'fnd base rates'!G$117)\n+($O24*'fnd base rates'!G$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,7)))\n*$R24","v":189.05124000800001},{"$f":"(($D24*'fnd base rates'!H$107)\n+($E24*'fnd base rates'!H$108)\n+($F24*'fnd base rates'!H$109)\n+($G24*'fnd base rates'!H$110)\n+($H24*'fnd base rates'!H$111)\n+($I24*'fnd base rates'!H$112)\n+($J24*'fnd base rates'!H$113)\n+($K24*'fnd base rates'!H$114)\n+($M24*'fnd base rates'!H$116)\n+($N24*'fnd base rates'!H$117)\n+($O24*'fnd base rates'!H$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D24*'fnd base rates'!I$107)\n+($E24*'fnd base rates'!I$108)\n+($F24*'fnd base rates'!I$109)\n+($G24*'fnd base rates'!I$110)\n+($H24*'fnd base rates'!I$111)\n+($I24*'fnd base rates'!I$112)\n+($J24*'fnd base rates'!I$113)\n+($K24*'fnd base rates'!I$114)\n+($M24*'fnd base rates'!I$116)\n+($N24*'fnd base rates'!I$117)\n+($O24*'fnd base rates'!I$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,9)))\n*$R24","v":490.36743999999999},{"$f":"(($D24*'fnd base rates'!J$107)\n+($E24*'fnd base rates'!J$108)\n+($F24*'fnd base rates'!J$109)\n+($G24*'fnd base rates'!J$110)\n+($H24*'fnd base rates'!J$111)\n+($I24*'fnd base rates'!J$112)\n+($J24*'fnd base rates'!J$113)\n+($K24*'fnd base rates'!J$114)\n+($M24*'fnd base rates'!J$116)\n+($N24*'fnd base rates'!J$117)\n+($O24*'fnd base rates'!J$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,10)))\n*$R24","v":660.52641999999992},{"$f":"(($D24*'fnd base rates'!K$107)\n+($E24*'fnd base rates'!K$108)\n+($F24*'fnd base rates'!K$109)\n+($G24*'fnd base rates'!K$110)\n+($H24*'fnd base rates'!K$111)\n+($I24*'fnd base rates'!K$112)\n+($J24*'fnd base rates'!K$113)\n+($K24*'fnd base rates'!K$114)\n+($M24*'fnd base rates'!K$116)\n+($N24*'fnd base rates'!K$117)\n+($O24*'fnd base rates'!K$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,11)))\n*$R24","v":1326.6422146530001},{"$f":"(($D24*'fnd base rates'!L$107)\n+($E24*'fnd base rates'!L$108)\n+($F24*'fnd base rates'!L$109)\n+($G24*'fnd base rates'!L$110)\n+($H24*'fnd base rates'!L$111)\n+($I24*'fnd base rates'!L$112)\n+($J24*'fnd base rates'!L$113)\n+($K24*'fnd base rates'!L$114)\n+($M24*'fnd base rates'!L$116)\n+($N24*'fnd base rates'!L$117)\n+($O24*'fnd base rates'!L$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D24*'fnd base rates'!M$107)\n+($E24*'fnd base rates'!M$108)\n+($F24*'fnd base rates'!M$109)\n+($G24*'fnd base rates'!M$110)\n+($H24*'fnd base rates'!M$111)\n+($I24*'fnd base rates'!M$112)\n+($J24*'fnd base rates'!M$113)\n+($K24*'fnd base rates'!M$114)\n+($M24*'fnd base rates'!M$116)\n+($N24*'fnd base rates'!M$117)\n+($O24*'fnd base rates'!M$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,13)))","v":0},13434.426815612,null,410035229,"410","035","229",1,1,13434.426815612,13434,0,13434,null,null,null,null,null,null,0,null,0]
["410",410035244,"EXCEL ACADEMY",{"$f":"'fnd enro'!D25","v":0},{"$f":"'fnd enro'!E25","v":0},{"$f":"'fnd enro'!F25","v":0},{"$f":"'fnd enro'!G25","v":0},{"$f":"'fnd enro'!H25","v":0},{"$f":"'fnd enro'!I25","v":2},{"$f":"'fnd enro'!J25","v":0},{"$f":"'fnd enro'!K25","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L25","v":0},{"$f":"'fnd enro'!M25","v":0},{"$f":"'fnd enro'!N25","v":0},{"$f":"'fnd enro'!O25","v":0},{"$f":"'fnd enro'!P25","v":1},{"$f":"'fnd enro'!R25","v":2},1.087,{"$f":"VALUE('fnd enro'!Q25)","v":10},null,{"$f":"(($D25*'fnd base rates'!C$107)\n+($E25*'fnd base rates'!C$108)\n+($F25*'fnd base rates'!C$109)\n+($G25*'fnd base rates'!C$110)\n+($H25*'fnd base rates'!C$111)\n+($I25*'fnd base rates'!C$112)\n+($J25*'fnd base rates'!C$113)\n+($K25*'fnd base rates'!C$114)\n+($M25*'fnd base rates'!C$116)\n+($N25*'fnd base rates'!C$117)\n+($O25*'fnd base rates'!C$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,3)))\n*$R25","v":1345.0079568619999},{"$f":"(($D25*'fnd base rates'!D$107)\n+($E25*'fnd base rates'!D$108)\n+($F25*'fnd base rates'!D$109)\n+($G25*'fnd base rates'!D$110)\n+($H25*'fnd base rates'!D$111)\n+($I25*'fnd base rates'!D$112)\n+($J25*'fnd base rates'!D$113)\n+($K25*'fnd base rates'!D$114)\n+($M25*'fnd base rates'!D$116)\n+($N25*'fnd base rates'!D$117)\n+($O25*'fnd base rates'!D$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,4)))\n*$R25","v":2259.5468999999998},{"$f":"(($D25*'fnd base rates'!E$107)\n+($E25*'fnd base rates'!E$108)\n+($F25*'fnd base rates'!E$109)\n+($G25*'fnd base rates'!E$110)\n+($H25*'fnd base rates'!E$111)\n+($I25*'fnd base rates'!E$112)\n+($J25*'fnd base rates'!E$113)\n+($K25*'fnd base rates'!E$114)\n+($M25*'fnd base rates'!E$116)\n+($N25*'fnd base rates'!E$117)\n+($O25*'fnd base rates'!E$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,5)))\n*$R25","v":16186.882305916},{"$f":"(($D25*'fnd base rates'!F$107)\n+($E25*'fnd base rates'!F$108)\n+($F25*'fnd base rates'!F$109)\n+($G25*'fnd base rates'!F$110)\n+($H25*'fnd base rates'!F$111)\n+($I25*'fnd base rates'!F$112)\n+($J25*'fnd base rates'!F$113)\n+($K25*'fnd base rates'!F$114)\n+($M25*'fnd base rates'!F$116)\n+($N25*'fnd base rates'!F$117)\n+($O25*'fnd base rates'!F$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,6)))\n*$R25","v":2056.5712291240002},{"$f":"(($D25*'fnd base rates'!G$107)\n+($E25*'fnd base rates'!G$108)\n+($F25*'fnd base rates'!G$109)\n+($G25*'fnd base rates'!G$110)\n+($H25*'fnd base rates'!G$111)\n+($I25*'fnd base rates'!G$112)\n+($J25*'fnd base rates'!G$113)\n+($K25*'fnd base rates'!G$114)\n+($M25*'fnd base rates'!G$116)\n+($N25*'fnd base rates'!G$117)\n+($O25*'fnd base rates'!G$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,7)))\n*$R25","v":613.92713001599986},{"$f":"(($D25*'fnd base rates'!H$107)\n+($E25*'fnd base rates'!H$108)\n+($F25*'fnd base rates'!H$109)\n+($G25*'fnd base rates'!H$110)\n+($H25*'fnd base rates'!H$111)\n+($I25*'fnd base rates'!H$112)\n+($J25*'fnd base rates'!H$113)\n+($K25*'fnd base rates'!H$114)\n+($M25*'fnd base rates'!H$116)\n+($N25*'fnd base rates'!H$117)\n+($O25*'fnd base rates'!H$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,8)))","v":1787.91372},{"$f":"(($D25*'fnd base rates'!I$107)\n+($E25*'fnd base rates'!I$108)\n+($F25*'fnd base rates'!I$109)\n+($G25*'fnd base rates'!I$110)\n+($H25*'fnd base rates'!I$111)\n+($I25*'fnd base rates'!I$112)\n+($J25*'fnd base rates'!I$113)\n+($K25*'fnd base rates'!I$114)\n+($M25*'fnd base rates'!I$116)\n+($N25*'fnd base rates'!I$117)\n+($O25*'fnd base rates'!I$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,9)))\n*$R25","v":1177.5688399999999},{"$f":"(($D25*'fnd base rates'!J$107)\n+($E25*'fnd base rates'!J$108)\n+($F25*'fnd base rates'!J$109)\n+($G25*'fnd base rates'!J$110)\n+($H25*'fnd base rates'!J$111)\n+($I25*'fnd base rates'!J$112)\n+($J25*'fnd base rates'!J$113)\n+($K25*'fnd base rates'!J$114)\n+($M25*'fnd base rates'!J$116)\n+($N25*'fnd base rates'!J$117)\n+($O25*'fnd base rates'!J$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,10)))\n*$R25","v":2343.8654899999997},{"$f":"(($D25*'fnd base rates'!K$107)\n+($E25*'fnd base rates'!K$108)\n+($F25*'fnd base rates'!K$109)\n+($G25*'fnd base rates'!K$110)\n+($H25*'fnd base rates'!K$111)\n+($I25*'fnd base rates'!K$112)\n+($J25*'fnd base rates'!K$113)\n+($K25*'fnd base rates'!K$114)\n+($M25*'fnd base rates'!K$116)\n+($N25*'fnd base rates'!K$117)\n+($O25*'fnd base rates'!K$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,11)))\n*$R25","v":2653.2844293060002},{"$f":"(($D25*'fnd base rates'!L$107)\n+($E25*'fnd base rates'!L$108)\n+($F25*'fnd base rates'!L$109)\n+($G25*'fnd base rates'!L$110)\n+($H25*'fnd base rates'!L$111)\n+($I25*'fnd base rates'!L$112)\n+($J25*'fnd base rates'!L$113)\n+($K25*'fnd base rates'!L$114)\n+($M25*'fnd base rates'!L$116)\n+($N25*'fnd base rates'!L$117)\n+($O25*'fnd base rates'!L$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,12)))","v":4161.6906600000002},{"$f":"(($D25*'fnd base rates'!M$107)\n+($E25*'fnd base rates'!M$108)\n+($F25*'fnd base rates'!M$109)\n+($G25*'fnd base rates'!M$110)\n+($H25*'fnd base rates'!M$111)\n+($I25*'fnd base rates'!M$112)\n+($J25*'fnd base rates'!M$113)\n+($K25*'fnd base rates'!M$114)\n+($M25*'fnd base rates'!M$116)\n+($N25*'fnd base rates'!M$117)\n+($O25*'fnd base rates'!M$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,13)))","v":0},34586.258661223997,null,410035244,"410","035","244",1,2,34586.258661223997,17293,0,17293,null,null,null,null,null,null,0,null,0]
["410",410035248,"EXCEL ACADEMY",{"$f":"'fnd enro'!D26","v":0},{"$f":"'fnd enro'!E26","v":0},{"$f":"'fnd enro'!F26","v":0},{"$f":"'fnd enro'!G26","v":6},{"$f":"'fnd enro'!H26","v":17},{"$f":"'fnd enro'!I26","v":48},{"$f":"'fnd enro'!J26","v":0},{"$f":"'fnd enro'!K26","v":2.7902999999999998},{"$f":"'fnd enro'!L26","v":0},{"$f":"'fnd enro'!M26","v":1},{"$f":"'fnd enro'!N26","v":4},{"$f":"'fnd enro'!O26","v":4},{"$f":"'fnd enro'!P26","v":40},{"$f":"'fnd enro'!R26","v":71},1.087,{"$f":"VALUE('fnd enro'!Q26)","v":11},null,{"$f":"(($D26*'fnd base rates'!C$107)\n+($E26*'fnd base rates'!C$108)\n+($F26*'fnd base rates'!C$109)\n+($G26*'fnd base rates'!C$110)\n+($H26*'fnd base rates'!C$111)\n+($I26*'fnd base rates'!C$112)\n+($J26*'fnd base rates'!C$113)\n+($K26*'fnd base rates'!C$114)\n+($M26*'fnd base rates'!C$116)\n+($N26*'fnd base rates'!C$117)\n+($O26*'fnd base rates'!C$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,3)))\n*$R26","v":49803.332078600986},{"$f":"(($D26*'fnd base rates'!D$107)\n+($E26*'fnd base rates'!D$108)\n+($F26*'fnd base rates'!D$109)\n+($G26*'fnd base rates'!D$110)\n+($H26*'fnd base rates'!D$111)\n+($I26*'fnd base rates'!D$112)\n+($J26*'fnd base rates'!D$113)\n+($K26*'fnd base rates'!D$114)\n+($M26*'fnd base rates'!D$116)\n+($N26*'fnd base rates'!D$117)\n+($O26*'fnd base rates'!D$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,4)))\n*$R26","v":86407.738779999985},{"$f":"(($D26*'fnd base rates'!E$107)\n+($E26*'fnd base rates'!E$108)\n+($F26*'fnd base rates'!E$109)\n+($G26*'fnd base rates'!E$110)\n+($H26*'fnd base rates'!E$111)\n+($I26*'fnd base rates'!E$112)\n+($J26*'fnd base rates'!E$113)\n+($K26*'fnd base rates'!E$114)\n+($M26*'fnd base rates'!E$116)\n+($N26*'fnd base rates'!E$117)\n+($O26*'fnd base rates'!E$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,5)))\n*$R26","v":593807.974645018},{"$f":"(($D26*'fnd base rates'!F$107)\n+($E26*'fnd base rates'!F$108)\n+($F26*'fnd base rates'!F$109)\n+($G26*'fnd base rates'!F$110)\n+($H26*'fnd base rates'!F$111)\n+($I26*'fnd base rates'!F$112)\n+($J26*'fnd base rates'!F$113)\n+($K26*'fnd base rates'!F$114)\n+($M26*'fnd base rates'!F$116)\n+($N26*'fnd base rates'!F$117)\n+($O26*'fnd base rates'!F$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,6)))\n*$R26","v":79697.817943901988},{"$f":"(($D26*'fnd base rates'!G$107)\n+($E26*'fnd base rates'!G$108)\n+($F26*'fnd base rates'!G$109)\n+($G26*'fnd base rates'!G$110)\n+($H26*'fnd base rates'!G$111)\n+($I26*'fnd base rates'!G$112)\n+($J26*'fnd base rates'!G$113)\n+($K26*'fnd base rates'!G$114)\n+($M26*'fnd base rates'!G$116)\n+($N26*'fnd base rates'!G$117)\n+($O26*'fnd base rates'!G$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,7)))\n*$R26","v":24378.021890568001},{"$f":"(($D26*'fnd base rates'!H$107)\n+($E26*'fnd base rates'!H$108)\n+($F26*'fnd base rates'!H$109)\n+($G26*'fnd base rates'!H$110)\n+($H26*'fnd base rates'!H$111)\n+($I26*'fnd base rates'!H$112)\n+($J26*'fnd base rates'!H$113)\n+($K26*'fnd base rates'!H$114)\n+($M26*'fnd base rates'!H$116)\n+($N26*'fnd base rates'!H$117)\n+($O26*'fnd base rates'!H$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,8)))","v":57688.697059999991},{"$f":"(($D26*'fnd base rates'!I$107)\n+($E26*'fnd base rates'!I$108)\n+($F26*'fnd base rates'!I$109)\n+($G26*'fnd base rates'!I$110)\n+($H26*'fnd base rates'!I$111)\n+($I26*'fnd base rates'!I$112)\n+($J26*'fnd base rates'!I$113)\n+($K26*'fnd base rates'!I$114)\n+($M26*'fnd base rates'!I$116)\n+($N26*'fnd base rates'!I$117)\n+($O26*'fnd base rates'!I$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,9)))\n*$R26","v":43058.243999999999},{"$f":"(($D26*'fnd base rates'!J$107)\n+($E26*'fnd base rates'!J$108)\n+($F26*'fnd base rates'!J$109)\n+($G26*'fnd base rates'!J$110)\n+($H26*'fnd base rates'!J$111)\n+($I26*'fnd base rates'!J$112)\n+($J26*'fnd base rates'!J$113)\n+($K26*'fnd base rates'!J$114)\n+($M26*'fnd base rates'!J$116)\n+($N26*'fnd base rates'!J$117)\n+($O26*'fnd base rates'!J$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,10)))\n*$R26","v":82693.155419999996},{"$f":"(($D26*'fnd base rates'!K$107)\n+($E26*'fnd base rates'!K$108)\n+($F26*'fnd base rates'!K$109)\n+($G26*'fnd base rates'!K$110)\n+($H26*'fnd base rates'!K$111)\n+($I26*'fnd base rates'!K$112)\n+($J26*'fnd base rates'!K$113)\n+($K26*'fnd base rates'!K$114)\n+($M26*'fnd base rates'!K$116)\n+($N26*'fnd base rates'!K$117)\n+($O26*'fnd base rates'!K$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,11)))\n*$R26","v":98033.403080363001},{"$f":"(($D26*'fnd base rates'!L$107)\n+($E26*'fnd base rates'!L$108)\n+($F26*'fnd base rates'!L$109)\n+($G26*'fnd base rates'!L$110)\n+($H26*'fnd base rates'!L$111)\n+($I26*'fnd base rates'!L$112)\n+($J26*'fnd base rates'!L$113)\n+($K26*'fnd base rates'!L$114)\n+($M26*'fnd base rates'!L$116)\n+($N26*'fnd base rates'!L$117)\n+($O26*'fnd base rates'!L$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,12)))","v":161027.95843},{"$f":"(($D26*'fnd base rates'!M$107)\n+($E26*'fnd base rates'!M$108)\n+($F26*'fnd base rates'!M$109)\n+($G26*'fnd base rates'!M$110)\n+($H26*'fnd base rates'!M$111)\n+($I26*'fnd base rates'!M$112)\n+($J26*'fnd base rates'!M$113)\n+($K26*'fnd base rates'!M$114)\n+($M26*'fnd base rates'!M$116)\n+($N26*'fnd base rates'!M$117)\n+($O26*'fnd base rates'!M$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,13)))","v":0},1276596.3433284517,null,410035248,"410","035","248",1,71,1276596.3433284517,17980,0,17980,null,null,null,null,null,null,0,null,0]
["410",410035262,"EXCEL ACADEMY",{"$f":"'fnd enro'!D27","v":0},{"$f":"'fnd enro'!E27","v":0},{"$f":"'fnd enro'!F27","v":0},{"$f":"'fnd enro'!G27","v":0},{"$f":"'fnd enro'!H27","v":0},{"$f":"'fnd enro'!I27","v":4},{"$f":"'fnd enro'!J27","v":0},{"$f":"'fnd enro'!K27","v":0.15720000000000001},{"$f":"'fnd enro'!L27","v":0},{"$f":"'fnd enro'!M27","v":0},{"$f":"'fnd enro'!N27","v":0},{"$f":"'fnd enro'!O27","v":0},{"$f":"'fnd enro'!P27","v":1},{"$f":"'fnd enro'!R27","v":4},1.087,{"$f":"VALUE('fnd enro'!Q27)","v":9},null,{"$f":"(($D27*'fnd base rates'!C$107)\n+($E27*'fnd base rates'!C$108)\n+($F27*'fnd base rates'!C$109)\n+($G27*'fnd base rates'!C$110)\n+($H27*'fnd base rates'!C$111)\n+($I27*'fnd base rates'!C$112)\n+($J27*'fnd base rates'!C$113)\n+($K27*'fnd base rates'!C$114)\n+($M27*'fnd base rates'!C$116)\n+($N27*'fnd base rates'!C$117)\n+($O27*'fnd base rates'!C$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,3)))\n*$R27","v":2578.4244937239996},{"$f":"(($D27*'fnd base rates'!D$107)\n+($E27*'fnd base rates'!D$108)\n+($F27*'fnd base rates'!D$109)\n+($G27*'fnd base rates'!D$110)\n+($H27*'fnd base rates'!D$111)\n+($I27*'fnd base rates'!D$112)\n+($J27*'fnd base rates'!D$113)\n+($K27*'fnd base rates'!D$114)\n+($M27*'fnd base rates'!D$116)\n+($N27*'fnd base rates'!D$117)\n+($O27*'fnd base rates'!D$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,4)))\n*$R27","v":3990.3117799999995},{"$f":"(($D27*'fnd base rates'!E$107)\n+($E27*'fnd base rates'!E$108)\n+($F27*'fnd base rates'!E$109)\n+($G27*'fnd base rates'!E$110)\n+($H27*'fnd base rates'!E$111)\n+($I27*'fnd base rates'!E$112)\n+($J27*'fnd base rates'!E$113)\n+($K27*'fnd base rates'!E$114)\n+($M27*'fnd base rates'!E$116)\n+($N27*'fnd base rates'!E$117)\n+($O27*'fnd base rates'!E$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,5)))\n*$R27","v":27211.862491831998},{"$f":"(($D27*'fnd base rates'!F$107)\n+($E27*'fnd base rates'!F$108)\n+($F27*'fnd base rates'!F$109)\n+($G27*'fnd base rates'!F$110)\n+($H27*'fnd base rates'!F$111)\n+($I27*'fnd base rates'!F$112)\n+($J27*'fnd base rates'!F$113)\n+($K27*'fnd base rates'!F$114)\n+($M27*'fnd base rates'!F$116)\n+($N27*'fnd base rates'!F$117)\n+($O27*'fnd base rates'!F$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,6)))\n*$R27","v":4113.1424582480004},{"$f":"(($D27*'fnd base rates'!G$107)\n+($E27*'fnd base rates'!G$108)\n+($F27*'fnd base rates'!G$109)\n+($G27*'fnd base rates'!G$110)\n+($H27*'fnd base rates'!G$111)\n+($I27*'fnd base rates'!G$112)\n+($J27*'fnd base rates'!G$113)\n+($K27*'fnd base rates'!G$114)\n+($M27*'fnd base rates'!G$116)\n+($N27*'fnd base rates'!G$117)\n+($O27*'fnd base rates'!G$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,7)))\n*$R27","v":977.43120003199999},{"$f":"(($D27*'fnd base rates'!H$107)\n+($E27*'fnd base rates'!H$108)\n+($F27*'fnd base rates'!H$109)\n+($G27*'fnd base rates'!H$110)\n+($H27*'fnd base rates'!H$111)\n+($I27*'fnd base rates'!H$112)\n+($J27*'fnd base rates'!H$113)\n+($K27*'fnd base rates'!H$114)\n+($M27*'fnd base rates'!H$116)\n+($N27*'fnd base rates'!H$117)\n+($O27*'fnd base rates'!H$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,8)))","v":3540.4974400000001},{"$f":"(($D27*'fnd base rates'!I$107)\n+($E27*'fnd base rates'!I$108)\n+($F27*'fnd base rates'!I$109)\n+($G27*'fnd base rates'!I$110)\n+($H27*'fnd base rates'!I$111)\n+($I27*'fnd base rates'!I$112)\n+($J27*'fnd base rates'!I$113)\n+($K27*'fnd base rates'!I$114)\n+($M27*'fnd base rates'!I$116)\n+($N27*'fnd base rates'!I$117)\n+($O27*'fnd base rates'!I$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,9)))\n*$R27","v":2146.1184499999999},{"$f":"(($D27*'fnd base rates'!J$107)\n+($E27*'fnd base rates'!J$108)\n+($F27*'fnd base rates'!J$109)\n+($G27*'fnd base rates'!J$110)\n+($H27*'fnd base rates'!J$111)\n+($I27*'fnd base rates'!J$112)\n+($J27*'fnd base rates'!J$113)\n+($K27*'fnd base rates'!J$114)\n+($M27*'fnd base rates'!J$116)\n+($N27*'fnd base rates'!J$117)\n+($O27*'fnd base rates'!J$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,10)))\n*$R27","v":3601.6114499999999},{"$f":"(($D27*'fnd base rates'!K$107)\n+($E27*'fnd base rates'!K$108)\n+($F27*'fnd base rates'!K$109)\n+($G27*'fnd base rates'!K$110)\n+($H27*'fnd base rates'!K$111)\n+($I27*'fnd base rates'!K$112)\n+($J27*'fnd base rates'!K$113)\n+($K27*'fnd base rates'!K$114)\n+($M27*'fnd base rates'!K$116)\n+($N27*'fnd base rates'!K$117)\n+($O27*'fnd base rates'!K$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,11)))\n*$R27","v":5306.5688586120004},{"$f":"(($D27*'fnd base rates'!L$107)\n+($E27*'fnd base rates'!L$108)\n+($F27*'fnd base rates'!L$109)\n+($G27*'fnd base rates'!L$110)\n+($H27*'fnd base rates'!L$111)\n+($I27*'fnd base rates'!L$112)\n+($J27*'fnd base rates'!L$113)\n+($K27*'fnd base rates'!L$114)\n+($M27*'fnd base rates'!L$116)\n+($N27*'fnd base rates'!L$117)\n+($O27*'fnd base rates'!L$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,12)))","v":7511.4013199999999},{"$f":"(($D27*'fnd base rates'!M$107)\n+($E27*'fnd base rates'!M$108)\n+($F27*'fnd base rates'!M$109)\n+($G27*'fnd base rates'!M$110)\n+($H27*'fnd base rates'!M$111)\n+($I27*'fnd base rates'!M$112)\n+($J27*'fnd base rates'!M$113)\n+($K27*'fnd base rates'!M$114)\n+($M27*'fnd base rates'!M$116)\n+($N27*'fnd base rates'!M$117)\n+($O27*'fnd base rates'!M$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,13)))","v":0},60977.369942447993,null,410035262,"410","035","262",1,4,60977.369942447993,15244,0,15244,null,null,null,null,null,null,0,null,0]
["410",410035346,"EXCEL ACADEMY",{"$f":"'fnd enro'!D28","v":0},{"$f":"'fnd enro'!E28","v":0},{"$f":"'fnd enro'!F28","v":0},{"$f":"'fnd enro'!G28","v":2},{"$f":"'fnd enro'!H28","v":6},{"$f":"'fnd enro'!I28","v":8},{"$f":"'fnd enro'!J28","v":0},{"$f":"'fnd enro'!K28","v":0.62880000000000003},{"$f":"'fnd enro'!L28","v":0},{"$f":"'fnd enro'!M28","v":0},{"$f":"'fnd enro'!N28","v":0},{"$f":"'fnd enro'!O28","v":0},{"$f":"'fnd enro'!P28","v":8},{"$f":"'fnd enro'!R28","v":16},1.087,{"$f":"VALUE('fnd enro'!Q28)","v":8},null,{"$f":"(($D28*'fnd base rates'!C$107)\n+($E28*'fnd base rates'!C$108)\n+($F28*'fnd base rates'!C$109)\n+($G28*'fnd base rates'!C$110)\n+($H28*'fnd base rates'!C$111)\n+($I28*'fnd base rates'!C$112)\n+($J28*'fnd base rates'!C$113)\n+($K28*'fnd base rates'!C$114)\n+($M28*'fnd base rates'!C$116)\n+($N28*'fnd base rates'!C$117)\n+($O28*'fnd base rates'!C$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,3)))\n*$R28","v":10656.059494895999},{"$f":"(($D28*'fnd base rates'!D$107)\n+($E28*'fnd base rates'!D$108)\n+($F28*'fnd base rates'!D$109)\n+($G28*'fnd base rates'!D$110)\n+($H28*'fnd base rates'!D$111)\n+($I28*'fnd base rates'!D$112)\n+($J28*'fnd base rates'!D$113)\n+($K28*'fnd base rates'!D$114)\n+($M28*'fnd base rates'!D$116)\n+($N28*'fnd base rates'!D$117)\n+($O28*'fnd base rates'!D$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,4)))\n*$R28","v":17583.138080000001},{"$f":"(($D28*'fnd base rates'!E$107)\n+($E28*'fnd base rates'!E$108)\n+($F28*'fnd base rates'!E$109)\n+($G28*'fnd base rates'!E$110)\n+($H28*'fnd base rates'!E$111)\n+($I28*'fnd base rates'!E$112)\n+($J28*'fnd base rates'!E$113)\n+($K28*'fnd base rates'!E$114)\n+($M28*'fnd base rates'!E$116)\n+($N28*'fnd base rates'!E$117)\n+($O28*'fnd base rates'!E$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,5)))\n*$R28","v":112270.08686732801},{"$f":"(($D28*'fnd base rates'!F$107)\n+($E28*'fnd base rates'!F$108)\n+($F28*'fnd base rates'!F$109)\n+($G28*'fnd base rates'!F$110)\n+($H28*'fnd base rates'!F$111)\n+($I28*'fnd base rates'!F$112)\n+($J28*'fnd base rates'!F$113)\n+($K28*'fnd base rates'!F$114)\n+($M28*'fnd base rates'!F$116)\n+($N28*'fnd base rates'!F$117)\n+($O28*'fnd base rates'!F$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,6)))\n*$R28","v":18032.198232991999},{"$f":"(($D28*'fnd base rates'!G$107)\n+($E28*'fnd base rates'!G$108)\n+($F28*'fnd base rates'!G$109)\n+($G28*'fnd base rates'!G$110)\n+($H28*'fnd base rates'!G$111)\n+($I28*'fnd base rates'!G$112)\n+($J28*'fnd base rates'!G$113)\n+($K28*'fnd base rates'!G$114)\n+($M28*'fnd base rates'!G$116)\n+($N28*'fnd base rates'!G$117)\n+($O28*'fnd base rates'!G$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,7)))\n*$R28","v":4693.0170001280003},{"$f":"(($D28*'fnd base rates'!H$107)\n+($E28*'fnd base rates'!H$108)\n+($F28*'fnd base rates'!H$109)\n+($G28*'fnd base rates'!H$110)\n+($H28*'fnd base rates'!H$111)\n+($I28*'fnd base rates'!H$112)\n+($J28*'fnd base rates'!H$113)\n+($K28*'fnd base rates'!H$114)\n+($M28*'fnd base rates'!H$116)\n+($N28*'fnd base rates'!H$117)\n+($O28*'fnd base rates'!H$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,8)))","v":11689.229760000002},{"$f":"(($D28*'fnd base rates'!I$107)\n+($E28*'fnd base rates'!I$108)\n+($F28*'fnd base rates'!I$109)\n+($G28*'fnd base rates'!I$110)\n+($H28*'fnd base rates'!I$111)\n+($I28*'fnd base rates'!I$112)\n+($J28*'fnd base rates'!I$113)\n+($K28*'fnd base rates'!I$114)\n+($M28*'fnd base rates'!I$116)\n+($N28*'fnd base rates'!I$117)\n+($O28*'fnd base rates'!I$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,9)))\n*$R28","v":8789.1341599999996},{"$f":"(($D28*'fnd base rates'!J$107)\n+($E28*'fnd base rates'!J$108)\n+($F28*'fnd base rates'!J$109)\n+($G28*'fnd base rates'!J$110)\n+($H28*'fnd base rates'!J$111)\n+($I28*'fnd base rates'!J$112)\n+($J28*'fnd base rates'!J$113)\n+($K28*'fnd base rates'!J$114)\n+($M28*'fnd base rates'!J$116)\n+($N28*'fnd base rates'!J$117)\n+($O28*'fnd base rates'!J$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,10)))\n*$R28","v":14523.015679999999},{"$f":"(($D28*'fnd base rates'!K$107)\n+($E28*'fnd base rates'!K$108)\n+($F28*'fnd base rates'!K$109)\n+($G28*'fnd base rates'!K$110)\n+($H28*'fnd base rates'!K$111)\n+($I28*'fnd base rates'!K$112)\n+($J28*'fnd base rates'!K$113)\n+($K28*'fnd base rates'!K$114)\n+($M28*'fnd base rates'!K$116)\n+($N28*'fnd base rates'!K$117)\n+($O28*'fnd base rates'!K$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,11)))\n*$R28","v":21333.171014448002},{"$f":"(($D28*'fnd base rates'!L$107)\n+($E28*'fnd base rates'!L$108)\n+($F28*'fnd base rates'!L$109)\n+($G28*'fnd base rates'!L$110)\n+($H28*'fnd base rates'!L$111)\n+($I28*'fnd base rates'!L$112)\n+($J28*'fnd base rates'!L$113)\n+($K28*'fnd base rates'!L$114)\n+($M28*'fnd base rates'!L$116)\n+($N28*'fnd base rates'!L$117)\n+($O28*'fnd base rates'!L$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,12)))","v":33864.725279999999},{"$f":"(($D28*'fnd base rates'!M$107)\n+($E28*'fnd base rates'!M$108)\n+($F28*'fnd base rates'!M$109)\n+($G28*'fnd base rates'!M$110)\n+($H28*'fnd base rates'!M$111)\n+($I28*'fnd base rates'!M$112)\n+($J28*'fnd base rates'!M$113)\n+($K28*'fnd base rates'!M$114)\n+($M28*'fnd base rates'!M$116)\n+($N28*'fnd base rates'!M$117)\n+($O28*'fnd base rates'!M$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,13)))","v":0},253433.77556979202,null,410035346,"410","035","346",1,16,253433.77556979202,15840,0,15840,null,null,null,null,null,null,0,null,0]
["410",410057035,"EXCEL ACADEMY",{"$f":"'fnd enro'!D29","v":0},{"$f":"'fnd enro'!E29","v":0},{"$f":"'fnd enro'!F29","v":0},{"$f":"'fnd enro'!G29","v":0},{"$f":"'fnd enro'!H29","v":10},{"$f":"'fnd enro'!I29","v":0},{"$f":"'fnd enro'!J29","v":0},{"$f":"'fnd enro'!K29","v":0.39300000000000002},{"$f":"'fnd enro'!L29","v":0},{"$f":"'fnd enro'!M29","v":0},{"$f":"'fnd enro'!N29","v":4},{"$f":"'fnd enro'!O29","v":0},{"$f":"'fnd enro'!P29","v":9},{"$f":"'fnd enro'!R29","v":10},1.04,{"$f":"VALUE('fnd enro'!Q29)","v":11},null,{"$f":"(($D29*'fnd base rates'!C$107)\n+($E29*'fnd base rates'!C$108)\n+($F29*'fnd base rates'!C$109)\n+($G29*'fnd base rates'!C$110)\n+($H29*'fnd base rates'!C$111)\n+($I29*'fnd base rates'!C$112)\n+($J29*'fnd base rates'!C$113)\n+($K29*'fnd base rates'!C$114)\n+($M29*'fnd base rates'!C$116)\n+($N29*'fnd base rates'!C$117)\n+($O29*'fnd base rates'!C$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,3)))\n*$R29","v":7413.6910951999998},{"$f":"(($D29*'fnd base rates'!D$107)\n+($E29*'fnd base rates'!D$108)\n+($F29*'fnd base rates'!D$109)\n+($G29*'fnd base rates'!D$110)\n+($H29*'fnd base rates'!D$111)\n+($I29*'fnd base rates'!D$112)\n+($J29*'fnd base rates'!D$113)\n+($K29*'fnd base rates'!D$114)\n+($M29*'fnd base rates'!D$116)\n+($N29*'fnd base rates'!D$117)\n+($O29*'fnd base rates'!D$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,4)))\n*$R29","v":13979.763199999999},{"$f":"(($D29*'fnd base rates'!E$107)\n+($E29*'fnd base rates'!E$108)\n+($F29*'fnd base rates'!E$109)\n+($G29*'fnd base rates'!E$110)\n+($H29*'fnd base rates'!E$111)\n+($I29*'fnd base rates'!E$112)\n+($J29*'fnd base rates'!E$113)\n+($K29*'fnd base rates'!E$114)\n+($M29*'fnd base rates'!E$116)\n+($N29*'fnd base rates'!E$117)\n+($O29*'fnd base rates'!E$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,5)))\n*$R29","v":90007.2267536},{"$f":"(($D29*'fnd base rates'!F$107)\n+($E29*'fnd base rates'!F$108)\n+($F29*'fnd base rates'!F$109)\n+($G29*'fnd base rates'!F$110)\n+($H29*'fnd base rates'!F$111)\n+($I29*'fnd base rates'!F$112)\n+($J29*'fnd base rates'!F$113)\n+($K29*'fnd base rates'!F$114)\n+($M29*'fnd base rates'!F$116)\n+($N29*'fnd base rates'!F$117)\n+($O29*'fnd base rates'!F$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,6)))\n*$R29","v":11893.969630400001},{"$f":"(($D29*'fnd base rates'!G$107)\n+($E29*'fnd base rates'!G$108)\n+($F29*'fnd base rates'!G$109)\n+($G29*'fnd base rates'!G$110)\n+($H29*'fnd base rates'!G$111)\n+($I29*'fnd base rates'!G$112)\n+($J29*'fnd base rates'!G$113)\n+($K29*'fnd base rates'!G$114)\n+($M29*'fnd base rates'!G$116)\n+($N29*'fnd base rates'!G$117)\n+($O29*'fnd base rates'!G$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,7)))\n*$R29","v":4326.9635135999997},{"$f":"(($D29*'fnd base rates'!H$107)\n+($E29*'fnd base rates'!H$108)\n+($F29*'fnd base rates'!H$109)\n+($G29*'fnd base rates'!H$110)\n+($H29*'fnd base rates'!H$111)\n+($I29*'fnd base rates'!H$112)\n+($J29*'fnd base rates'!H$113)\n+($K29*'fnd base rates'!H$114)\n+($M29*'fnd base rates'!H$116)\n+($N29*'fnd base rates'!H$117)\n+($O29*'fnd base rates'!H$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,8)))","v":6465.3985999999995},{"$f":"(($D29*'fnd base rates'!I$107)\n+($E29*'fnd base rates'!I$108)\n+($F29*'fnd base rates'!I$109)\n+($G29*'fnd base rates'!I$110)\n+($H29*'fnd base rates'!I$111)\n+($I29*'fnd base rates'!I$112)\n+($J29*'fnd base rates'!I$113)\n+($K29*'fnd base rates'!I$114)\n+($M29*'fnd base rates'!I$116)\n+($N29*'fnd base rates'!I$117)\n+($O29*'fnd base rates'!I$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,9)))\n*$R29","v":6470.8072000000002},{"$f":"(($D29*'fnd base rates'!J$107)\n+($E29*'fnd base rates'!J$108)\n+($F29*'fnd base rates'!J$109)\n+($G29*'fnd base rates'!J$110)\n+($H29*'fnd base rates'!J$111)\n+($I29*'fnd base rates'!J$112)\n+($J29*'fnd base rates'!J$113)\n+($K29*'fnd base rates'!J$114)\n+($M29*'fnd base rates'!J$116)\n+($N29*'fnd base rates'!J$117)\n+($O29*'fnd base rates'!J$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,10)))\n*$R29","v":12501.195200000002},{"$f":"(($D29*'fnd base rates'!K$107)\n+($E29*'fnd base rates'!K$108)\n+($F29*'fnd base rates'!K$109)\n+($G29*'fnd base rates'!K$110)\n+($H29*'fnd base rates'!K$111)\n+($I29*'fnd base rates'!K$112)\n+($J29*'fnd base rates'!K$113)\n+($K29*'fnd base rates'!K$114)\n+($M29*'fnd base rates'!K$116)\n+($N29*'fnd base rates'!K$117)\n+($O29*'fnd base rates'!K$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,11)))\n*$R29","v":14521.728197600001},{"$f":"(($D29*'fnd base rates'!L$107)\n+($E29*'fnd base rates'!L$108)\n+($F29*'fnd base rates'!L$109)\n+($G29*'fnd base rates'!L$110)\n+($H29*'fnd base rates'!L$111)\n+($I29*'fnd base rates'!L$112)\n+($J29*'fnd base rates'!L$113)\n+($K29*'fnd base rates'!L$114)\n+($M29*'fnd base rates'!L$116)\n+($N29*'fnd base rates'!L$117)\n+($O29*'fnd base rates'!L$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,12)))","v":27823.583299999998},{"$f":"(($D29*'fnd base rates'!M$107)\n+($E29*'fnd base rates'!M$108)\n+($F29*'fnd base rates'!M$109)\n+($G29*'fnd base rates'!M$110)\n+($H29*'fnd base rates'!M$111)\n+($I29*'fnd base rates'!M$112)\n+($J29*'fnd base rates'!M$113)\n+($K29*'fnd base rates'!M$114)\n+($M29*'fnd base rates'!M$116)\n+($N29*'fnd base rates'!M$117)\n+($O29*'fnd base rates'!M$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,13)))","v":0},195404.32669040002,null,410057035,"410","057","035",1,10,195404.32669040002,19540,0,19540,null,null,null,null,null,null,0,null,0]
["410",410057057,"EXCEL ACADEMY",{"$f":"'fnd enro'!D30","v":0},{"$f":"'fnd enro'!E30","v":0},{"$f":"'fnd enro'!F30","v":0},{"$f":"'fnd enro'!G30","v":54},{"$f":"'fnd enro'!H30","v":139},{"$f":"'fnd enro'!I30","v":0},{"$f":"'fnd enro'!J30","v":0},{"$f":"'fnd enro'!K30","v":7.5849000000000002},{"$f":"'fnd enro'!L30","v":0},{"$f":"'fnd enro'!M30","v":21},{"$f":"'fnd enro'!N30","v":18},{"$f":"'fnd enro'!O30","v":0},{"$f":"'fnd enro'!P30","v":150},{"$f":"'fnd enro'!R30","v":193},1.04,{"$f":"VALUE('fnd enro'!Q30)","v":12},null,{"$f":"(($D30*'fnd base rates'!C$107)\n+($E30*'fnd base rates'!C$108)\n+($F30*'fnd base rates'!C$109)\n+($G30*'fnd base rates'!C$110)\n+($H30*'fnd base rates'!C$111)\n+($I30*'fnd base rates'!C$112)\n+($J30*'fnd base rates'!C$113)\n+($K30*'fnd base rates'!C$114)\n+($M30*'fnd base rates'!C$116)\n+($N30*'fnd base rates'!C$117)\n+($O30*'fnd base rates'!C$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,3)))\n*$R30","v":137045.60501735998},{"$f":"(($D30*'fnd base rates'!D$107)\n+($E30*'fnd base rates'!D$108)\n+($F30*'fnd base rates'!D$109)\n+($G30*'fnd base rates'!D$110)\n+($H30*'fnd base rates'!D$111)\n+($I30*'fnd base rates'!D$112)\n+($J30*'fnd base rates'!D$113)\n+($K30*'fnd base rates'!D$114)\n+($M30*'fnd base rates'!D$116)\n+($N30*'fnd base rates'!D$117)\n+($O30*'fnd base rates'!D$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,4)))\n*$R30","v":255699.41279999999},{"$f":"(($D30*'fnd base rates'!E$107)\n+($E30*'fnd base rates'!E$108)\n+($F30*'fnd base rates'!E$109)\n+($G30*'fnd base rates'!E$110)\n+($H30*'fnd base rates'!E$111)\n+($I30*'fnd base rates'!E$112)\n+($J30*'fnd base rates'!E$113)\n+($K30*'fnd base rates'!E$114)\n+($M30*'fnd base rates'!E$116)\n+($N30*'fnd base rates'!E$117)\n+($O30*'fnd base rates'!E$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,5)))\n*$R30","v":1647879.9121844801},{"$f":"(($D30*'fnd base rates'!F$107)\n+($E30*'fnd base rates'!F$108)\n+($F30*'fnd base rates'!F$109)\n+($G30*'fnd base rates'!F$110)\n+($H30*'fnd base rates'!F$111)\n+($I30*'fnd base rates'!F$112)\n+($J30*'fnd base rates'!F$113)\n+($K30*'fnd base rates'!F$114)\n+($M30*'fnd base rates'!F$116)\n+($N30*'fnd base rates'!F$117)\n+($O30*'fnd base rates'!F$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,6)))\n*$R30","v":236053.97994671998},{"$f":"(($D30*'fnd base rates'!G$107)\n+($E30*'fnd base rates'!G$108)\n+($F30*'fnd base rates'!G$109)\n+($G30*'fnd base rates'!G$110)\n+($H30*'fnd base rates'!G$111)\n+($I30*'fnd base rates'!G$112)\n+($J30*'fnd base rates'!G$113)\n+($K30*'fnd base rates'!G$114)\n+($M30*'fnd base rates'!G$116)\n+($N30*'fnd base rates'!G$117)\n+($O30*'fnd base rates'!G$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,7)))\n*$R30","v":77729.855332480001},{"$f":"(($D30*'fnd base rates'!H$107)\n+($E30*'fnd base rates'!H$108)\n+($F30*'fnd base rates'!H$109)\n+($G30*'fnd base rates'!H$110)\n+($H30*'fnd base rates'!H$111)\n+($I30*'fnd base rates'!H$112)\n+($J30*'fnd base rates'!H$113)\n+($K30*'fnd base rates'!H$114)\n+($M30*'fnd base rates'!H$116)\n+($N30*'fnd base rates'!H$117)\n+($O30*'fnd base rates'!H$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,8)))","v":118557.81397999999},{"$f":"(($D30*'fnd base rates'!I$107)\n+($E30*'fnd base rates'!I$108)\n+($F30*'fnd base rates'!I$109)\n+($G30*'fnd base rates'!I$110)\n+($H30*'fnd base rates'!I$111)\n+($I30*'fnd base rates'!I$112)\n+($J30*'fnd base rates'!I$113)\n+($K30*'fnd base rates'!I$114)\n+($M30*'fnd base rates'!I$116)\n+($N30*'fnd base rates'!I$117)\n+($O30*'fnd base rates'!I$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,9)))\n*$R30","v":117349.93919999999},{"$f":"(($D30*'fnd base rates'!J$107)\n+($E30*'fnd base rates'!J$108)\n+($F30*'fnd base rates'!J$109)\n+($G30*'fnd base rates'!J$110)\n+($H30*'fnd base rates'!J$111)\n+($I30*'fnd base rates'!J$112)\n+($J30*'fnd base rates'!J$113)\n+($K30*'fnd base rates'!J$114)\n+($M30*'fnd base rates'!J$116)\n+($N30*'fnd base rates'!J$117)\n+($O30*'fnd base rates'!J$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,10)))\n*$R30","v":222776.86079999999},{"$f":"(($D30*'fnd base rates'!K$107)\n+($E30*'fnd base rates'!K$108)\n+($F30*'fnd base rates'!K$109)\n+($G30*'fnd base rates'!K$110)\n+($H30*'fnd base rates'!K$111)\n+($I30*'fnd base rates'!K$112)\n+($J30*'fnd base rates'!K$113)\n+($K30*'fnd base rates'!K$114)\n+($M30*'fnd base rates'!K$116)\n+($N30*'fnd base rates'!K$117)\n+($O30*'fnd base rates'!K$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,11)))\n*$R30","v":260837.08525368001},{"$f":"(($D30*'fnd base rates'!L$107)\n+($E30*'fnd base rates'!L$108)\n+($F30*'fnd base rates'!L$109)\n+($G30*'fnd base rates'!L$110)\n+($H30*'fnd base rates'!L$111)\n+($I30*'fnd base rates'!L$112)\n+($J30*'fnd base rates'!L$113)\n+($K30*'fnd base rates'!L$114)\n+($M30*'fnd base rates'!L$116)\n+($N30*'fnd base rates'!L$117)\n+($O30*'fnd base rates'!L$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,12)))","v":508527.56868999999},{"$f":"(($D30*'fnd base rates'!M$107)\n+($E30*'fnd base rates'!M$108)\n+($F30*'fnd base rates'!M$109)\n+($G30*'fnd base rates'!M$110)\n+($H30*'fnd base rates'!M$111)\n+($I30*'fnd base rates'!M$112)\n+($J30*'fnd base rates'!M$113)\n+($K30*'fnd base rates'!M$114)\n+($M30*'fnd base rates'!M$116)\n+($N30*'fnd base rates'!M$117)\n+($O30*'fnd base rates'!M$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,13)))","v":0},3582458.0332047199,null,410057057,"410","057","057",1,193,3582458.0332047199,18562,0,18562,null,null,null,null,null,null,0,null,0]
["410",410057093,"EXCEL ACADEMY",{"$f":"'fnd enro'!D31","v":0},{"$f":"'fnd enro'!E31","v":0},{"$f":"'fnd enro'!F31","v":0},{"$f":"'fnd enro'!G31","v":1},{"$f":"'fnd enro'!H31","v":8},{"$f":"'fnd enro'!I31","v":0},{"$f":"'fnd enro'!J31","v":0},{"$f":"'fnd enro'!K31","v":0.35370000000000001},{"$f":"'fnd enro'!L31","v":0},{"$f":"'fnd enro'!M31","v":0},{"$f":"'fnd enro'!N31","v":1},{"$f":"'fnd enro'!O31","v":0},{"$f":"'fnd enro'!P31","v":6},{"$f":"'fnd enro'!R31","v":9},1.04,{"$f":"VALUE('fnd enro'!Q31)","v":11},null,{"$f":"(($D31*'fnd base rates'!C$107)\n+($E31*'fnd base rates'!C$108)\n+($F31*'fnd base rates'!C$109)\n+($G31*'fnd base rates'!C$110)\n+($H31*'fnd base rates'!C$111)\n+($I31*'fnd base rates'!C$112)\n+($J31*'fnd base rates'!C$113)\n+($K31*'fnd base rates'!C$114)\n+($M31*'fnd base rates'!C$116)\n+($N31*'fnd base rates'!C$117)\n+($O31*'fnd base rates'!C$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,3)))\n*$R31","v":6121.5338256800005},{"$f":"(($D31*'fnd base rates'!D$107)\n+($E31*'fnd base rates'!D$108)\n+($F31*'fnd base rates'!D$109)\n+($G31*'fnd base rates'!D$110)\n+($H31*'fnd base rates'!D$111)\n+($I31*'fnd base rates'!D$112)\n+($J31*'fnd base rates'!D$113)\n+($K31*'fnd base rates'!D$114)\n+($M31*'fnd base rates'!D$116)\n+($N31*'fnd base rates'!D$117)\n+($O31*'fnd base rates'!D$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,4)))\n*$R31","v":10927.560800000001},{"$f":"(($D31*'fnd base rates'!E$107)\n+($E31*'fnd base rates'!E$108)\n+($F31*'fnd base rates'!E$109)\n+($G31*'fnd base rates'!E$110)\n+($H31*'fnd base rates'!E$111)\n+($I31*'fnd base rates'!E$112)\n+($J31*'fnd base rates'!E$113)\n+($K31*'fnd base rates'!E$114)\n+($M31*'fnd base rates'!E$116)\n+($N31*'fnd base rates'!E$117)\n+($O31*'fnd base rates'!E$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,5)))\n*$R31","v":66866.765998240007},{"$f":"(($D31*'fnd base rates'!F$107)\n+($E31*'fnd base rates'!F$108)\n+($F31*'fnd base rates'!F$109)\n+($G31*'fnd base rates'!F$110)\n+($H31*'fnd base rates'!F$111)\n+($I31*'fnd base rates'!F$112)\n+($J31*'fnd base rates'!F$113)\n+($K31*'fnd base rates'!F$114)\n+($M31*'fnd base rates'!F$116)\n+($N31*'fnd base rates'!F$117)\n+($O31*'fnd base rates'!F$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,6)))\n*$R31","v":10422.780507360001},{"$f":"(($D31*'fnd base rates'!G$107)\n+($E31*'fnd base rates'!G$108)\n+($F31*'fnd base rates'!G$109)\n+($G31*'fnd base rates'!G$110)\n+($H31*'fnd base rates'!G$111)\n+($I31*'fnd base rates'!G$112)\n+($J31*'fnd base rates'!G$113)\n+($K31*'fnd base rates'!G$114)\n+($M31*'fnd base rates'!G$116)\n+($N31*'fnd base rates'!G$117)\n+($O31*'fnd base rates'!G$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,7)))\n*$R31","v":3203.1185222399999},{"$f":"(($D31*'fnd base rates'!H$107)\n+($E31*'fnd base rates'!H$108)\n+($F31*'fnd base rates'!H$109)\n+($G31*'fnd base rates'!H$110)\n+($H31*'fnd base rates'!H$111)\n+($I31*'fnd base rates'!H$112)\n+($J31*'fnd base rates'!H$113)\n+($K31*'fnd base rates'!H$114)\n+($M31*'fnd base rates'!H$116)\n+($N31*'fnd base rates'!H$117)\n+($O31*'fnd base rates'!H$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,8)))","v":5358.2117399999997},{"$f":"(($D31*'fnd base rates'!I$107)\n+($E31*'fnd base rates'!I$108)\n+($F31*'fnd base rates'!I$109)\n+($G31*'fnd base rates'!I$110)\n+($H31*'fnd base rates'!I$111)\n+($I31*'fnd base rates'!I$112)\n+($J31*'fnd base rates'!I$113)\n+($K31*'fnd base rates'!I$114)\n+($M31*'fnd base rates'!I$116)\n+($N31*'fnd base rates'!I$117)\n+($O31*'fnd base rates'!I$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,9)))\n*$R31","v":5120.1696000000002},{"$f":"(($D31*'fnd base rates'!J$107)\n+($E31*'fnd base rates'!J$108)\n+($F31*'fnd base rates'!J$109)\n+($G31*'fnd base rates'!J$110)\n+($H31*'fnd base rates'!J$111)\n+($I31*'fnd base rates'!J$112)\n+($J31*'fnd base rates'!J$113)\n+($K31*'fnd base rates'!J$114)\n+($M31*'fnd base rates'!J$116)\n+($N31*'fnd base rates'!J$117)\n+($O31*'fnd base rates'!J$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,10)))\n*$R31","v":8816.08},{"$f":"(($D31*'fnd base rates'!K$107)\n+($E31*'fnd base rates'!K$108)\n+($F31*'fnd base rates'!K$109)\n+($G31*'fnd base rates'!K$110)\n+($H31*'fnd base rates'!K$111)\n+($I31*'fnd base rates'!K$112)\n+($J31*'fnd base rates'!K$113)\n+($K31*'fnd base rates'!K$114)\n+($M31*'fnd base rates'!K$116)\n+($N31*'fnd base rates'!K$117)\n+($O31*'fnd base rates'!K$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,11)))\n*$R31","v":12020.26609784},{"$f":"(($D31*'fnd base rates'!L$107)\n+($E31*'fnd base rates'!L$108)\n+($F31*'fnd base rates'!L$109)\n+($G31*'fnd base rates'!L$110)\n+($H31*'fnd base rates'!L$111)\n+($I31*'fnd base rates'!L$112)\n+($J31*'fnd base rates'!L$113)\n+($K31*'fnd base rates'!L$114)\n+($M31*'fnd base rates'!L$116)\n+($N31*'fnd base rates'!L$117)\n+($O31*'fnd base rates'!L$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,12)))","v":22281.617969999999},{"$f":"(($D31*'fnd base rates'!M$107)\n+($E31*'fnd base rates'!M$108)\n+($F31*'fnd base rates'!M$109)\n+($G31*'fnd base rates'!M$110)\n+($H31*'fnd base rates'!M$111)\n+($I31*'fnd base rates'!M$112)\n+($J31*'fnd base rates'!M$113)\n+($K31*'fnd base rates'!M$114)\n+($M31*'fnd base rates'!M$116)\n+($N31*'fnd base rates'!M$117)\n+($O31*'fnd base rates'!M$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,13)))","v":0},151138.10506135999,null,410057093,"410","057","093",1,9,151138.10506135999,16793,0,16793,null,null,null,null,null,null,0,null,0]
["410",410057160,"EXCEL ACADEMY",{"$f":"'fnd enro'!D32","v":0},{"$f":"'fnd enro'!E32","v":0},{"$f":"'fnd enro'!F32","v":0},{"$f":"'fnd enro'!G32","v":0},{"$f":"'fnd enro'!H32","v":1},{"$f":"'fnd enro'!I32","v":0},{"$f":"'fnd enro'!J32","v":0},{"$f":"'fnd enro'!K32","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L32","v":0},{"$f":"'fnd enro'!M32","v":0},{"$f":"'fnd enro'!N32","v":0},{"$f":"'fnd enro'!O32","v":0},{"$f":"'fnd enro'!P32","v":0},{"$f":"'fnd enro'!R32","v":1},1.04,{"$f":"VALUE('fnd enro'!Q32)","v":11},null,{"$f":"(($D32*'fnd base rates'!C$107)\n+($E32*'fnd base rates'!C$108)\n+($F32*'fnd base rates'!C$109)\n+($G32*'fnd base rates'!C$110)\n+($H32*'fnd base rates'!C$111)\n+($I32*'fnd base rates'!C$112)\n+($J32*'fnd base rates'!C$113)\n+($K32*'fnd base rates'!C$114)\n+($M32*'fnd base rates'!C$116)\n+($N32*'fnd base rates'!C$117)\n+($O32*'fnd base rates'!C$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,3)))\n*$R32","v":593.15246951999995},{"$f":"(($D32*'fnd base rates'!D$107)\n+($E32*'fnd base rates'!D$108)\n+($F32*'fnd base rates'!D$109)\n+($G32*'fnd base rates'!D$110)\n+($H32*'fnd base rates'!D$111)\n+($I32*'fnd base rates'!D$112)\n+($J32*'fnd base rates'!D$113)\n+($K32*'fnd base rates'!D$114)\n+($M32*'fnd base rates'!D$116)\n+($N32*'fnd base rates'!D$117)\n+($O32*'fnd base rates'!D$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,4)))\n*$R32","v":842.71199999999999},{"$f":"(($D32*'fnd base rates'!E$107)\n+($E32*'fnd base rates'!E$108)\n+($F32*'fnd base rates'!E$109)\n+($G32*'fnd base rates'!E$110)\n+($H32*'fnd base rates'!E$111)\n+($I32*'fnd base rates'!E$112)\n+($J32*'fnd base rates'!E$113)\n+($K32*'fnd base rates'!E$114)\n+($M32*'fnd base rates'!E$116)\n+($N32*'fnd base rates'!E$117)\n+($O32*'fnd base rates'!E$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,5)))\n*$R32","v":3817.9575553600002},{"$f":"(($D32*'fnd base rates'!F$107)\n+($E32*'fnd base rates'!F$108)\n+($F32*'fnd base rates'!F$109)\n+($G32*'fnd base rates'!F$110)\n+($H32*'fnd base rates'!F$111)\n+($I32*'fnd base rates'!F$112)\n+($J32*'fnd base rates'!F$113)\n+($K32*'fnd base rates'!F$114)\n+($M32*'fnd base rates'!F$116)\n+($N32*'fnd base rates'!F$117)\n+($O32*'fnd base rates'!F$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,6)))\n*$R32","v":1103.3307230400001},{"$f":"(($D32*'fnd base rates'!G$107)\n+($E32*'fnd base rates'!G$108)\n+($F32*'fnd base rates'!G$109)\n+($G32*'fnd base rates'!G$110)\n+($H32*'fnd base rates'!G$111)\n+($I32*'fnd base rates'!G$112)\n+($J32*'fnd base rates'!G$113)\n+($K32*'fnd base rates'!G$114)\n+($M32*'fnd base rates'!G$116)\n+($N32*'fnd base rates'!G$117)\n+($O32*'fnd base rates'!G$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,7)))\n*$R32","v":185.90019136000001},{"$f":"(($D32*'fnd base rates'!H$107)\n+($E32*'fnd base rates'!H$108)\n+($F32*'fnd base rates'!H$109)\n+($G32*'fnd base rates'!H$110)\n+($H32*'fnd base rates'!H$111)\n+($I32*'fnd base rates'!H$112)\n+($J32*'fnd base rates'!H$113)\n+($K32*'fnd base rates'!H$114)\n+($M32*'fnd base rates'!H$116)\n+($N32*'fnd base rates'!H$117)\n+($O32*'fnd base rates'!H$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D32*'fnd base rates'!I$107)\n+($E32*'fnd base rates'!I$108)\n+($F32*'fnd base rates'!I$109)\n+($G32*'fnd base rates'!I$110)\n+($H32*'fnd base rates'!I$111)\n+($I32*'fnd base rates'!I$112)\n+($J32*'fnd base rates'!I$113)\n+($K32*'fnd base rates'!I$114)\n+($M32*'fnd base rates'!I$116)\n+($N32*'fnd base rates'!I$117)\n+($O32*'fnd base rates'!I$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,9)))\n*$R32","v":424.72559999999999},{"$f":"(($D32*'fnd base rates'!J$107)\n+($E32*'fnd base rates'!J$108)\n+($F32*'fnd base rates'!J$109)\n+($G32*'fnd base rates'!J$110)\n+($H32*'fnd base rates'!J$111)\n+($I32*'fnd base rates'!J$112)\n+($J32*'fnd base rates'!J$113)\n+($K32*'fnd base rates'!J$114)\n+($M32*'fnd base rates'!J$116)\n+($N32*'fnd base rates'!J$117)\n+($O32*'fnd base rates'!J$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,10)))\n*$R32","v":274.06079999999997},{"$f":"(($D32*'fnd base rates'!K$107)\n+($E32*'fnd base rates'!K$108)\n+($F32*'fnd base rates'!K$109)\n+($G32*'fnd base rates'!K$110)\n+($H32*'fnd base rates'!K$111)\n+($I32*'fnd base rates'!K$112)\n+($J32*'fnd base rates'!K$113)\n+($K32*'fnd base rates'!K$114)\n+($M32*'fnd base rates'!K$116)\n+($N32*'fnd base rates'!K$117)\n+($O32*'fnd base rates'!K$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,11)))\n*$R32","v":1304.6300997600001},{"$f":"(($D32*'fnd base rates'!L$107)\n+($E32*'fnd base rates'!L$108)\n+($F32*'fnd base rates'!L$109)\n+($G32*'fnd base rates'!L$110)\n+($H32*'fnd base rates'!L$111)\n+($I32*'fnd base rates'!L$112)\n+($J32*'fnd base rates'!L$113)\n+($K32*'fnd base rates'!L$114)\n+($M32*'fnd base rates'!L$116)\n+($N32*'fnd base rates'!L$117)\n+($O32*'fnd base rates'!L$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D32*'fnd base rates'!M$107)\n+($E32*'fnd base rates'!M$108)\n+($F32*'fnd base rates'!M$109)\n+($G32*'fnd base rates'!M$110)\n+($H32*'fnd base rates'!M$111)\n+($I32*'fnd base rates'!M$112)\n+($J32*'fnd base rates'!M$113)\n+($K32*'fnd base rates'!M$114)\n+($M32*'fnd base rates'!M$116)\n+($N32*'fnd base rates'!M$117)\n+($O32*'fnd base rates'!M$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,13)))","v":0},10993.001629040002,null,410057160,"410","057","160",1,1,10993.001629040002,10993,0,10993,null,null,null,null,null,null,0,null,0]
["410",410057163,"EXCEL ACADEMY",{"$f":"'fnd enro'!D33","v":0},{"$f":"'fnd enro'!E33","v":0},{"$f":"'fnd enro'!F33","v":0},{"$f":"'fnd enro'!G33","v":0},{"$f":"'fnd enro'!H33","v":2},{"$f":"'fnd enro'!I33","v":0},{"$f":"'fnd enro'!J33","v":0},{"$f":"'fnd enro'!K33","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L33","v":0},{"$f":"'fnd enro'!M33","v":0},{"$f":"'fnd enro'!N33","v":0},{"$f":"'fnd enro'!O33","v":0},{"$f":"'fnd enro'!P33","v":1},{"$f":"'fnd enro'!R33","v":2},1.04,{"$f":"VALUE('fnd enro'!Q33)","v":11},null,{"$f":"(($D33*'fnd base rates'!C$107)\n+($E33*'fnd base rates'!C$108)\n+($F33*'fnd base rates'!C$109)\n+($G33*'fnd base rates'!C$110)\n+($H33*'fnd base rates'!C$111)\n+($I33*'fnd base rates'!C$112)\n+($J33*'fnd base rates'!C$113)\n+($K33*'fnd base rates'!C$114)\n+($M33*'fnd base rates'!C$116)\n+($N33*'fnd base rates'!C$117)\n+($O33*'fnd base rates'!C$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,3)))\n*$R33","v":1296.3369390399998},{"$f":"(($D33*'fnd base rates'!D$107)\n+($E33*'fnd base rates'!D$108)\n+($F33*'fnd base rates'!D$109)\n+($G33*'fnd base rates'!D$110)\n+($H33*'fnd base rates'!D$111)\n+($I33*'fnd base rates'!D$112)\n+($J33*'fnd base rates'!D$113)\n+($K33*'fnd base rates'!D$114)\n+($M33*'fnd base rates'!D$116)\n+($N33*'fnd base rates'!D$117)\n+($O33*'fnd base rates'!D$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,4)))\n*$R33","v":2206.7552000000001},{"$f":"(($D33*'fnd base rates'!E$107)\n+($E33*'fnd base rates'!E$108)\n+($F33*'fnd base rates'!E$109)\n+($G33*'fnd base rates'!E$110)\n+($H33*'fnd base rates'!E$111)\n+($I33*'fnd base rates'!E$112)\n+($J33*'fnd base rates'!E$113)\n+($K33*'fnd base rates'!E$114)\n+($M33*'fnd base rates'!E$116)\n+($N33*'fnd base rates'!E$117)\n+($O33*'fnd base rates'!E$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,5)))\n*$R33","v":12725.134310719999},{"$f":"(($D33*'fnd base rates'!F$107)\n+($E33*'fnd base rates'!F$108)\n+($F33*'fnd base rates'!F$109)\n+($G33*'fnd base rates'!F$110)\n+($H33*'fnd base rates'!F$111)\n+($I33*'fnd base rates'!F$112)\n+($J33*'fnd base rates'!F$113)\n+($K33*'fnd base rates'!F$114)\n+($M33*'fnd base rates'!F$116)\n+($N33*'fnd base rates'!F$117)\n+($O33*'fnd base rates'!F$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,6)))\n*$R33","v":2206.6614460800001},{"$f":"(($D33*'fnd base rates'!G$107)\n+($E33*'fnd base rates'!G$108)\n+($F33*'fnd base rates'!G$109)\n+($G33*'fnd base rates'!G$110)\n+($H33*'fnd base rates'!G$111)\n+($I33*'fnd base rates'!G$112)\n+($J33*'fnd base rates'!G$113)\n+($K33*'fnd base rates'!G$114)\n+($M33*'fnd base rates'!G$116)\n+($N33*'fnd base rates'!G$117)\n+($O33*'fnd base rates'!G$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,7)))\n*$R33","v":618.69638271999997},{"$f":"(($D33*'fnd base rates'!H$107)\n+($E33*'fnd base rates'!H$108)\n+($F33*'fnd base rates'!H$109)\n+($G33*'fnd base rates'!H$110)\n+($H33*'fnd base rates'!H$111)\n+($I33*'fnd base rates'!H$112)\n+($J33*'fnd base rates'!H$113)\n+($K33*'fnd base rates'!H$114)\n+($M33*'fnd base rates'!H$116)\n+($N33*'fnd base rates'!H$117)\n+($O33*'fnd base rates'!H$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,8)))","v":1145.7437200000002},{"$f":"(($D33*'fnd base rates'!I$107)\n+($E33*'fnd base rates'!I$108)\n+($F33*'fnd base rates'!I$109)\n+($G33*'fnd base rates'!I$110)\n+($H33*'fnd base rates'!I$111)\n+($I33*'fnd base rates'!I$112)\n+($J33*'fnd base rates'!I$113)\n+($K33*'fnd base rates'!I$114)\n+($M33*'fnd base rates'!I$116)\n+($N33*'fnd base rates'!I$117)\n+($O33*'fnd base rates'!I$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,9)))\n*$R33","v":1055.5272},{"$f":"(($D33*'fnd base rates'!J$107)\n+($E33*'fnd base rates'!J$108)\n+($F33*'fnd base rates'!J$109)\n+($G33*'fnd base rates'!J$110)\n+($H33*'fnd base rates'!J$111)\n+($I33*'fnd base rates'!J$112)\n+($J33*'fnd base rates'!J$113)\n+($K33*'fnd base rates'!J$114)\n+($M33*'fnd base rates'!J$116)\n+($N33*'fnd base rates'!J$117)\n+($O33*'fnd base rates'!J$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,10)))\n*$R33","v":1618.9680000000001},{"$f":"(($D33*'fnd base rates'!K$107)\n+($E33*'fnd base rates'!K$108)\n+($F33*'fnd base rates'!K$109)\n+($G33*'fnd base rates'!K$110)\n+($H33*'fnd base rates'!K$111)\n+($I33*'fnd base rates'!K$112)\n+($J33*'fnd base rates'!K$113)\n+($K33*'fnd base rates'!K$114)\n+($M33*'fnd base rates'!K$116)\n+($N33*'fnd base rates'!K$117)\n+($O33*'fnd base rates'!K$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,11)))\n*$R33","v":2609.2601995200002},{"$f":"(($D33*'fnd base rates'!L$107)\n+($E33*'fnd base rates'!L$108)\n+($F33*'fnd base rates'!L$109)\n+($G33*'fnd base rates'!L$110)\n+($H33*'fnd base rates'!L$111)\n+($I33*'fnd base rates'!L$112)\n+($J33*'fnd base rates'!L$113)\n+($K33*'fnd base rates'!L$114)\n+($M33*'fnd base rates'!L$116)\n+($N33*'fnd base rates'!L$117)\n+($O33*'fnd base rates'!L$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,12)))","v":4620.4206599999998},{"$f":"(($D33*'fnd base rates'!M$107)\n+($E33*'fnd base rates'!M$108)\n+($F33*'fnd base rates'!M$109)\n+($G33*'fnd base rates'!M$110)\n+($H33*'fnd base rates'!M$111)\n+($I33*'fnd base rates'!M$112)\n+($J33*'fnd base rates'!M$113)\n+($K33*'fnd base rates'!M$114)\n+($M33*'fnd base rates'!M$116)\n+($N33*'fnd base rates'!M$117)\n+($O33*'fnd base rates'!M$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,13)))","v":0},30103.504058080001,null,410057163,"410","057","163",1,2,30103.504058080001,15052,0,15052,null,null,null,null,null,null,0,null,0]
["410",410057248,"EXCEL ACADEMY",{"$f":"'fnd enro'!D34","v":0},{"$f":"'fnd enro'!E34","v":0},{"$f":"'fnd enro'!F34","v":0},{"$f":"'fnd enro'!G34","v":3},{"$f":"'fnd enro'!H34","v":14},{"$f":"'fnd enro'!I34","v":0},{"$f":"'fnd enro'!J34","v":0},{"$f":"'fnd enro'!K34","v":0.66810000000000003},{"$f":"'fnd enro'!L34","v":0},{"$f":"'fnd enro'!M34","v":1},{"$f":"'fnd enro'!N34","v":0},{"$f":"'fnd enro'!O34","v":0},{"$f":"'fnd enro'!P34","v":15},{"$f":"'fnd enro'!R34","v":17},1.04,{"$f":"VALUE('fnd enro'!Q34)","v":11},null,{"$f":"(($D34*'fnd base rates'!C$107)\n+($E34*'fnd base rates'!C$108)\n+($F34*'fnd base rates'!C$109)\n+($G34*'fnd base rates'!C$110)\n+($H34*'fnd base rates'!C$111)\n+($I34*'fnd base rates'!C$112)\n+($J34*'fnd base rates'!C$113)\n+($K34*'fnd base rates'!C$114)\n+($M34*'fnd base rates'!C$116)\n+($N34*'fnd base rates'!C$117)\n+($O34*'fnd base rates'!C$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,3)))\n*$R34","v":11849.605581840002},{"$f":"(($D34*'fnd base rates'!D$107)\n+($E34*'fnd base rates'!D$108)\n+($F34*'fnd base rates'!D$109)\n+($G34*'fnd base rates'!D$110)\n+($H34*'fnd base rates'!D$111)\n+($I34*'fnd base rates'!D$112)\n+($J34*'fnd base rates'!D$113)\n+($K34*'fnd base rates'!D$114)\n+($M34*'fnd base rates'!D$116)\n+($N34*'fnd base rates'!D$117)\n+($O34*'fnd base rates'!D$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,4)))\n*$R34","v":22348.247999999996},{"$f":"(($D34*'fnd base rates'!E$107)\n+($E34*'fnd base rates'!E$108)\n+($F34*'fnd base rates'!E$109)\n+($G34*'fnd base rates'!E$110)\n+($H34*'fnd base rates'!E$111)\n+($I34*'fnd base rates'!E$112)\n+($J34*'fnd base rates'!E$113)\n+($K34*'fnd base rates'!E$114)\n+($M34*'fnd base rates'!E$116)\n+($N34*'fnd base rates'!E$117)\n+($O34*'fnd base rates'!E$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,5)))\n*$R34","v":144049.74644112002},{"$f":"(($D34*'fnd base rates'!F$107)\n+($E34*'fnd base rates'!F$108)\n+($F34*'fnd base rates'!F$109)\n+($G34*'fnd base rates'!F$110)\n+($H34*'fnd base rates'!F$111)\n+($I34*'fnd base rates'!F$112)\n+($J34*'fnd base rates'!F$113)\n+($K34*'fnd base rates'!F$114)\n+($M34*'fnd base rates'!F$116)\n+($N34*'fnd base rates'!F$117)\n+($O34*'fnd base rates'!F$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,6)))\n*$R34","v":19791.713491680002},{"$f":"(($D34*'fnd base rates'!G$107)\n+($E34*'fnd base rates'!G$108)\n+($F34*'fnd base rates'!G$109)\n+($G34*'fnd base rates'!G$110)\n+($H34*'fnd base rates'!G$111)\n+($I34*'fnd base rates'!G$112)\n+($J34*'fnd base rates'!G$113)\n+($K34*'fnd base rates'!G$114)\n+($M34*'fnd base rates'!G$116)\n+($N34*'fnd base rates'!G$117)\n+($O34*'fnd base rates'!G$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,7)))\n*$R34","v":6883.0040531200002},{"$f":"(($D34*'fnd base rates'!H$107)\n+($E34*'fnd base rates'!H$108)\n+($F34*'fnd base rates'!H$109)\n+($G34*'fnd base rates'!H$110)\n+($H34*'fnd base rates'!H$111)\n+($I34*'fnd base rates'!H$112)\n+($J34*'fnd base rates'!H$113)\n+($K34*'fnd base rates'!H$114)\n+($M34*'fnd base rates'!H$116)\n+($N34*'fnd base rates'!H$117)\n+($O34*'fnd base rates'!H$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,8)))","v":10114.196620000001},{"$f":"(($D34*'fnd base rates'!I$107)\n+($E34*'fnd base rates'!I$108)\n+($F34*'fnd base rates'!I$109)\n+($G34*'fnd base rates'!I$110)\n+($H34*'fnd base rates'!I$111)\n+($I34*'fnd base rates'!I$112)\n+($J34*'fnd base rates'!I$113)\n+($K34*'fnd base rates'!I$114)\n+($M34*'fnd base rates'!I$116)\n+($N34*'fnd base rates'!I$117)\n+($O34*'fnd base rates'!I$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,9)))\n*$R34","v":10305.016800000003},{"$f":"(($D34*'fnd base rates'!J$107)\n+($E34*'fnd base rates'!J$108)\n+($F34*'fnd base rates'!J$109)\n+($G34*'fnd base rates'!J$110)\n+($H34*'fnd base rates'!J$111)\n+($I34*'fnd base rates'!J$112)\n+($J34*'fnd base rates'!J$113)\n+($K34*'fnd base rates'!J$114)\n+($M34*'fnd base rates'!J$116)\n+($N34*'fnd base rates'!J$117)\n+($O34*'fnd base rates'!J$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,10)))\n*$R34","v":20431.756800000003},{"$f":"(($D34*'fnd base rates'!K$107)\n+($E34*'fnd base rates'!K$108)\n+($F34*'fnd base rates'!K$109)\n+($G34*'fnd base rates'!K$110)\n+($H34*'fnd base rates'!K$111)\n+($I34*'fnd base rates'!K$112)\n+($J34*'fnd base rates'!K$113)\n+($K34*'fnd base rates'!K$114)\n+($M34*'fnd base rates'!K$116)\n+($N34*'fnd base rates'!K$117)\n+($O34*'fnd base rates'!K$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,11)))\n*$R34","v":22254.50689592},{"$f":"(($D34*'fnd base rates'!L$107)\n+($E34*'fnd base rates'!L$108)\n+($F34*'fnd base rates'!L$109)\n+($G34*'fnd base rates'!L$110)\n+($H34*'fnd base rates'!L$111)\n+($I34*'fnd base rates'!L$112)\n+($J34*'fnd base rates'!L$113)\n+($K34*'fnd base rates'!L$114)\n+($M34*'fnd base rates'!L$116)\n+($N34*'fnd base rates'!L$117)\n+($O34*'fnd base rates'!L$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,12)))","v":44708.100610000001},{"$f":"(($D34*'fnd base rates'!M$107)\n+($E34*'fnd base rates'!M$108)\n+($F34*'fnd base rates'!M$109)\n+($G34*'fnd base rates'!M$110)\n+($H34*'fnd base rates'!M$111)\n+($I34*'fnd base rates'!M$112)\n+($J34*'fnd base rates'!M$113)\n+($K34*'fnd base rates'!M$114)\n+($M34*'fnd base rates'!M$116)\n+($N34*'fnd base rates'!M$117)\n+($O34*'fnd base rates'!M$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,13)))","v":0},312735.89529368008,null,410057248,"410","057","248",1,17,312735.89529368008,18396,0,18396,null,null,null,null,null,null,0,null,0]
["412",412035035,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D35","v":0},{"$f":"'fnd enro'!E35","v":0},{"$f":"'fnd enro'!F35","v":0},{"$f":"'fnd enro'!G35","v":27},{"$f":"'fnd enro'!H35","v":162},{"$f":"'fnd enro'!I35","v":211},{"$f":"'fnd enro'!J35","v":0},{"$f":"'fnd enro'!K35","v":15.72},{"$f":"'fnd enro'!L35","v":0},{"$f":"'fnd enro'!M35","v":8},{"$f":"'fnd enro'!N35","v":23},{"$f":"'fnd enro'!O35","v":16},{"$f":"'fnd enro'!P35","v":286},{"$f":"'fnd enro'!R35","v":400},1.087,{"$f":"VALUE('fnd enro'!Q35)","v":11},null,{"$f":"(($D35*'fnd base rates'!C$107)\n+($E35*'fnd base rates'!C$108)\n+($F35*'fnd base rates'!C$109)\n+($G35*'fnd base rates'!C$110)\n+($H35*'fnd base rates'!C$111)\n+($I35*'fnd base rates'!C$112)\n+($J35*'fnd base rates'!C$113)\n+($K35*'fnd base rates'!C$114)\n+($M35*'fnd base rates'!C$116)\n+($N35*'fnd base rates'!C$117)\n+($O35*'fnd base rates'!C$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,3)))\n*$R35","v":287001.7896124},{"$f":"(($D35*'fnd base rates'!D$107)\n+($E35*'fnd base rates'!D$108)\n+($F35*'fnd base rates'!D$109)\n+($G35*'fnd base rates'!D$110)\n+($H35*'fnd base rates'!D$111)\n+($I35*'fnd base rates'!D$112)\n+($J35*'fnd base rates'!D$113)\n+($K35*'fnd base rates'!D$114)\n+($M35*'fnd base rates'!D$116)\n+($N35*'fnd base rates'!D$117)\n+($O35*'fnd base rates'!D$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,4)))\n*$R35","v":518879.09128999989},{"$f":"(($D35*'fnd base rates'!E$107)\n+($E35*'fnd base rates'!E$108)\n+($F35*'fnd base rates'!E$109)\n+($G35*'fnd base rates'!E$110)\n+($H35*'fnd base rates'!E$111)\n+($I35*'fnd base rates'!E$112)\n+($J35*'fnd base rates'!E$113)\n+($K35*'fnd base rates'!E$114)\n+($M35*'fnd base rates'!E$116)\n+($N35*'fnd base rates'!E$117)\n+($O35*'fnd base rates'!E$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,5)))\n*$R35","v":3558517.2845631996},{"$f":"(($D35*'fnd base rates'!F$107)\n+($E35*'fnd base rates'!F$108)\n+($F35*'fnd base rates'!F$109)\n+($G35*'fnd base rates'!F$110)\n+($H35*'fnd base rates'!F$111)\n+($I35*'fnd base rates'!F$112)\n+($J35*'fnd base rates'!F$113)\n+($K35*'fnd base rates'!F$114)\n+($M35*'fnd base rates'!F$116)\n+($N35*'fnd base rates'!F$117)\n+($O35*'fnd base rates'!F$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,6)))\n*$R35","v":453478.4323248},{"$f":"(($D35*'fnd base rates'!G$107)\n+($E35*'fnd base rates'!G$108)\n+($F35*'fnd base rates'!G$109)\n+($G35*'fnd base rates'!G$110)\n+($H35*'fnd base rates'!G$111)\n+($I35*'fnd base rates'!G$112)\n+($J35*'fnd base rates'!G$113)\n+($K35*'fnd base rates'!G$114)\n+($M35*'fnd base rates'!G$116)\n+($N35*'fnd base rates'!G$117)\n+($O35*'fnd base rates'!G$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,7)))\n*$R35","v":153117.09574320001},{"$f":"(($D35*'fnd base rates'!H$107)\n+($E35*'fnd base rates'!H$108)\n+($F35*'fnd base rates'!H$109)\n+($G35*'fnd base rates'!H$110)\n+($H35*'fnd base rates'!H$111)\n+($I35*'fnd base rates'!H$112)\n+($J35*'fnd base rates'!H$113)\n+($K35*'fnd base rates'!H$114)\n+($M35*'fnd base rates'!H$116)\n+($N35*'fnd base rates'!H$117)\n+($O35*'fnd base rates'!H$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,8)))","v":307402.61399999994},{"$f":"(($D35*'fnd base rates'!I$107)\n+($E35*'fnd base rates'!I$108)\n+($F35*'fnd base rates'!I$109)\n+($G35*'fnd base rates'!I$110)\n+($H35*'fnd base rates'!I$111)\n+($I35*'fnd base rates'!I$112)\n+($J35*'fnd base rates'!I$113)\n+($K35*'fnd base rates'!I$114)\n+($M35*'fnd base rates'!I$116)\n+($N35*'fnd base rates'!I$117)\n+($O35*'fnd base rates'!I$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,9)))\n*$R35","v":252688.82454},{"$f":"(($D35*'fnd base rates'!J$107)\n+($E35*'fnd base rates'!J$108)\n+($F35*'fnd base rates'!J$109)\n+($G35*'fnd base rates'!J$110)\n+($H35*'fnd base rates'!J$111)\n+($I35*'fnd base rates'!J$112)\n+($J35*'fnd base rates'!J$113)\n+($K35*'fnd base rates'!J$114)\n+($M35*'fnd base rates'!J$116)\n+($N35*'fnd base rates'!J$117)\n+($O35*'fnd base rates'!J$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,10)))\n*$R35","v":512144.63713999995},{"$f":"(($D35*'fnd base rates'!K$107)\n+($E35*'fnd base rates'!K$108)\n+($F35*'fnd base rates'!K$109)\n+($G35*'fnd base rates'!K$110)\n+($H35*'fnd base rates'!K$111)\n+($I35*'fnd base rates'!K$112)\n+($J35*'fnd base rates'!K$113)\n+($K35*'fnd base rates'!K$114)\n+($M35*'fnd base rates'!K$116)\n+($N35*'fnd base rates'!K$117)\n+($O35*'fnd base rates'!K$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,11)))\n*$R35","v":553472.61367119988},{"$f":"(($D35*'fnd base rates'!L$107)\n+($E35*'fnd base rates'!L$108)\n+($F35*'fnd base rates'!L$109)\n+($G35*'fnd base rates'!L$110)\n+($H35*'fnd base rates'!L$111)\n+($I35*'fnd base rates'!L$112)\n+($J35*'fnd base rates'!L$113)\n+($K35*'fnd base rates'!L$114)\n+($M35*'fnd base rates'!L$116)\n+($N35*'fnd base rates'!L$117)\n+($O35*'fnd base rates'!L$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,12)))","v":968689.50199999986},{"$f":"(($D35*'fnd base rates'!M$107)\n+($E35*'fnd base rates'!M$108)\n+($F35*'fnd base rates'!M$109)\n+($G35*'fnd base rates'!M$110)\n+($H35*'fnd base rates'!M$111)\n+($I35*'fnd base rates'!M$112)\n+($J35*'fnd base rates'!M$113)\n+($K35*'fnd base rates'!M$114)\n+($M35*'fnd base rates'!M$116)\n+($N35*'fnd base rates'!M$117)\n+($O35*'fnd base rates'!M$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,13)))","v":0},7565391.8848848008,null,412035035,"412","035","035",1,400,7565391.8848848008,18913,0,18913,null,null,null,null,null,null,0,null,0]
["412",412035044,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D36","v":0},{"$f":"'fnd enro'!E36","v":0},{"$f":"'fnd enro'!F36","v":0},{"$f":"'fnd enro'!G36","v":1},{"$f":"'fnd enro'!H36","v":5},{"$f":"'fnd enro'!I36","v":8},{"$f":"'fnd enro'!J36","v":0},{"$f":"'fnd enro'!K36","v":0.55020000000000002},{"$f":"'fnd enro'!L36","v":0},{"$f":"'fnd enro'!M36","v":1},{"$f":"'fnd enro'!N36","v":0},{"$f":"'fnd enro'!O36","v":1},{"$f":"'fnd enro'!P36","v":7},{"$f":"'fnd enro'!R36","v":14},1.087,{"$f":"VALUE('fnd enro'!Q36)","v":11},null,{"$f":"(($D36*'fnd base rates'!C$107)\n+($E36*'fnd base rates'!C$108)\n+($F36*'fnd base rates'!C$109)\n+($G36*'fnd base rates'!C$110)\n+($H36*'fnd base rates'!C$111)\n+($I36*'fnd base rates'!C$112)\n+($J36*'fnd base rates'!C$113)\n+($K36*'fnd base rates'!C$114)\n+($M36*'fnd base rates'!C$116)\n+($N36*'fnd base rates'!C$117)\n+($O36*'fnd base rates'!C$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,3)))\n*$R36","v":9743.0144680339999},{"$f":"(($D36*'fnd base rates'!D$107)\n+($E36*'fnd base rates'!D$108)\n+($F36*'fnd base rates'!D$109)\n+($G36*'fnd base rates'!D$110)\n+($H36*'fnd base rates'!D$111)\n+($I36*'fnd base rates'!D$112)\n+($J36*'fnd base rates'!D$113)\n+($K36*'fnd base rates'!D$114)\n+($M36*'fnd base rates'!D$116)\n+($N36*'fnd base rates'!D$117)\n+($O36*'fnd base rates'!D$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,4)))\n*$R36","v":16597.87041},{"$f":"(($D36*'fnd base rates'!E$107)\n+($E36*'fnd base rates'!E$108)\n+($F36*'fnd base rates'!E$109)\n+($G36*'fnd base rates'!E$110)\n+($H36*'fnd base rates'!E$111)\n+($I36*'fnd base rates'!E$112)\n+($J36*'fnd base rates'!E$113)\n+($K36*'fnd base rates'!E$114)\n+($M36*'fnd base rates'!E$116)\n+($N36*'fnd base rates'!E$117)\n+($O36*'fnd base rates'!E$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,5)))\n*$R36","v":110133.005661412},{"$f":"(($D36*'fnd base rates'!F$107)\n+($E36*'fnd base rates'!F$108)\n+($F36*'fnd base rates'!F$109)\n+($G36*'fnd base rates'!F$110)\n+($H36*'fnd base rates'!F$111)\n+($I36*'fnd base rates'!F$112)\n+($J36*'fnd base rates'!F$113)\n+($K36*'fnd base rates'!F$114)\n+($M36*'fnd base rates'!F$116)\n+($N36*'fnd base rates'!F$117)\n+($O36*'fnd base rates'!F$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,6)))\n*$R36","v":15888.112633868001},{"$f":"(($D36*'fnd base rates'!G$107)\n+($E36*'fnd base rates'!G$108)\n+($F36*'fnd base rates'!G$109)\n+($G36*'fnd base rates'!G$110)\n+($H36*'fnd base rates'!G$111)\n+($I36*'fnd base rates'!G$112)\n+($J36*'fnd base rates'!G$113)\n+($K36*'fnd base rates'!G$114)\n+($M36*'fnd base rates'!G$116)\n+($N36*'fnd base rates'!G$117)\n+($O36*'fnd base rates'!G$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,7)))\n*$R36","v":4600.4476801120009},{"$f":"(($D36*'fnd base rates'!H$107)\n+($E36*'fnd base rates'!H$108)\n+($F36*'fnd base rates'!H$109)\n+($G36*'fnd base rates'!H$110)\n+($H36*'fnd base rates'!H$111)\n+($I36*'fnd base rates'!H$112)\n+($J36*'fnd base rates'!H$113)\n+($K36*'fnd base rates'!H$114)\n+($M36*'fnd base rates'!H$116)\n+($N36*'fnd base rates'!H$117)\n+($O36*'fnd base rates'!H$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,8)))","v":10898.716039999999},{"$f":"(($D36*'fnd base rates'!I$107)\n+($E36*'fnd base rates'!I$108)\n+($F36*'fnd base rates'!I$109)\n+($G36*'fnd base rates'!I$110)\n+($H36*'fnd base rates'!I$111)\n+($I36*'fnd base rates'!I$112)\n+($J36*'fnd base rates'!I$113)\n+($K36*'fnd base rates'!I$114)\n+($M36*'fnd base rates'!I$116)\n+($N36*'fnd base rates'!I$117)\n+($O36*'fnd base rates'!I$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,9)))\n*$R36","v":8255.6563000000006},{"$f":"(($D36*'fnd base rates'!J$107)\n+($E36*'fnd base rates'!J$108)\n+($F36*'fnd base rates'!J$109)\n+($G36*'fnd base rates'!J$110)\n+($H36*'fnd base rates'!J$111)\n+($I36*'fnd base rates'!J$112)\n+($J36*'fnd base rates'!J$113)\n+($K36*'fnd base rates'!J$114)\n+($M36*'fnd base rates'!J$116)\n+($N36*'fnd base rates'!J$117)\n+($O36*'fnd base rates'!J$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,10)))\n*$R36","v":14791.1351},{"$f":"(($D36*'fnd base rates'!K$107)\n+($E36*'fnd base rates'!K$108)\n+($F36*'fnd base rates'!K$109)\n+($G36*'fnd base rates'!K$110)\n+($H36*'fnd base rates'!K$111)\n+($I36*'fnd base rates'!K$112)\n+($J36*'fnd base rates'!K$113)\n+($K36*'fnd base rates'!K$114)\n+($M36*'fnd base rates'!K$116)\n+($N36*'fnd base rates'!K$117)\n+($O36*'fnd base rates'!K$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,11)))\n*$R36","v":19476.005385142002},{"$f":"(($D36*'fnd base rates'!L$107)\n+($E36*'fnd base rates'!L$108)\n+($F36*'fnd base rates'!L$109)\n+($G36*'fnd base rates'!L$110)\n+($H36*'fnd base rates'!L$111)\n+($I36*'fnd base rates'!L$112)\n+($J36*'fnd base rates'!L$113)\n+($K36*'fnd base rates'!L$114)\n+($M36*'fnd base rates'!L$116)\n+($N36*'fnd base rates'!L$117)\n+($O36*'fnd base rates'!L$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,12)))","v":31378.744619999998},{"$f":"(($D36*'fnd base rates'!M$107)\n+($E36*'fnd base rates'!M$108)\n+($F36*'fnd base rates'!M$109)\n+($G36*'fnd base rates'!M$110)\n+($H36*'fnd base rates'!M$111)\n+($I36*'fnd base rates'!M$112)\n+($J36*'fnd base rates'!M$113)\n+($K36*'fnd base rates'!M$114)\n+($M36*'fnd base rates'!M$116)\n+($N36*'fnd base rates'!M$117)\n+($O36*'fnd base rates'!M$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,13)))","v":0},241762.70829856803,null,412035044,"412","035","044",1,14,241762.70829856803,17269,0,17269,null,null,null,null,null,null,0,null,0]
["412",412035050,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D37","v":0},{"$f":"'fnd enro'!E37","v":0},{"$f":"'fnd enro'!F37","v":0},{"$f":"'fnd enro'!G37","v":0},{"$f":"'fnd enro'!H37","v":1},{"$f":"'fnd enro'!I37","v":1},{"$f":"'fnd enro'!J37","v":0},{"$f":"'fnd enro'!K37","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L37","v":0},{"$f":"'fnd enro'!M37","v":0},{"$f":"'fnd enro'!N37","v":0},{"$f":"'fnd enro'!O37","v":1},{"$f":"'fnd enro'!P37","v":2},{"$f":"'fnd enro'!R37","v":2},1.087,{"$f":"VALUE('fnd enro'!Q37)","v":5},null,{"$f":"(($D37*'fnd base rates'!C$107)\n+($E37*'fnd base rates'!C$108)\n+($F37*'fnd base rates'!C$109)\n+($G37*'fnd base rates'!C$110)\n+($H37*'fnd base rates'!C$111)\n+($I37*'fnd base rates'!C$112)\n+($J37*'fnd base rates'!C$113)\n+($K37*'fnd base rates'!C$114)\n+($M37*'fnd base rates'!C$116)\n+($N37*'fnd base rates'!C$117)\n+($O37*'fnd base rates'!C$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,3)))\n*$R37","v":1520.9497768619997},{"$f":"(($D37*'fnd base rates'!D$107)\n+($E37*'fnd base rates'!D$108)\n+($F37*'fnd base rates'!D$109)\n+($G37*'fnd base rates'!D$110)\n+($H37*'fnd base rates'!D$111)\n+($I37*'fnd base rates'!D$112)\n+($J37*'fnd base rates'!D$113)\n+($K37*'fnd base rates'!D$114)\n+($M37*'fnd base rates'!D$116)\n+($N37*'fnd base rates'!D$117)\n+($O37*'fnd base rates'!D$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,4)))\n*$R37","v":2681.3789899999992},{"$f":"(($D37*'fnd base rates'!E$107)\n+($E37*'fnd base rates'!E$108)\n+($F37*'fnd base rates'!E$109)\n+($G37*'fnd base rates'!E$110)\n+($H37*'fnd base rates'!E$111)\n+($I37*'fnd base rates'!E$112)\n+($J37*'fnd base rates'!E$113)\n+($K37*'fnd base rates'!E$114)\n+($M37*'fnd base rates'!E$116)\n+($N37*'fnd base rates'!E$117)\n+($O37*'fnd base rates'!E$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,5)))\n*$R37","v":17966.236085916},{"$f":"(($D37*'fnd base rates'!F$107)\n+($E37*'fnd base rates'!F$108)\n+($F37*'fnd base rates'!F$109)\n+($G37*'fnd base rates'!F$110)\n+($H37*'fnd base rates'!F$111)\n+($I37*'fnd base rates'!F$112)\n+($J37*'fnd base rates'!F$113)\n+($K37*'fnd base rates'!F$114)\n+($M37*'fnd base rates'!F$116)\n+($N37*'fnd base rates'!F$117)\n+($O37*'fnd base rates'!F$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,6)))\n*$R37","v":2422.651089124},{"$f":"(($D37*'fnd base rates'!G$107)\n+($E37*'fnd base rates'!G$108)\n+($F37*'fnd base rates'!G$109)\n+($G37*'fnd base rates'!G$110)\n+($H37*'fnd base rates'!G$111)\n+($I37*'fnd base rates'!G$112)\n+($J37*'fnd base rates'!G$113)\n+($K37*'fnd base rates'!G$114)\n+($M37*'fnd base rates'!G$116)\n+($N37*'fnd base rates'!G$117)\n+($O37*'fnd base rates'!G$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,7)))\n*$R37","v":773.65091001600001},{"$f":"(($D37*'fnd base rates'!H$107)\n+($E37*'fnd base rates'!H$108)\n+($F37*'fnd base rates'!H$109)\n+($G37*'fnd base rates'!H$110)\n+($H37*'fnd base rates'!H$111)\n+($I37*'fnd base rates'!H$112)\n+($J37*'fnd base rates'!H$113)\n+($K37*'fnd base rates'!H$114)\n+($M37*'fnd base rates'!H$116)\n+($N37*'fnd base rates'!H$117)\n+($O37*'fnd base rates'!H$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,8)))","v":1635.7937200000001},{"$f":"(($D37*'fnd base rates'!I$107)\n+($E37*'fnd base rates'!I$108)\n+($F37*'fnd base rates'!I$109)\n+($G37*'fnd base rates'!I$110)\n+($H37*'fnd base rates'!I$111)\n+($I37*'fnd base rates'!I$112)\n+($J37*'fnd base rates'!I$113)\n+($K37*'fnd base rates'!I$114)\n+($M37*'fnd base rates'!I$116)\n+($N37*'fnd base rates'!I$117)\n+($O37*'fnd base rates'!I$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,9)))\n*$R37","v":1305.8891900000001},{"$f":"(($D37*'fnd base rates'!J$107)\n+($E37*'fnd base rates'!J$108)\n+($F37*'fnd base rates'!J$109)\n+($G37*'fnd base rates'!J$110)\n+($H37*'fnd base rates'!J$111)\n+($I37*'fnd base rates'!J$112)\n+($J37*'fnd base rates'!J$113)\n+($K37*'fnd base rates'!J$114)\n+($M37*'fnd base rates'!J$116)\n+($N37*'fnd base rates'!J$117)\n+($O37*'fnd base rates'!J$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,10)))\n*$R37","v":2375.3341399999999},{"$f":"(($D37*'fnd base rates'!K$107)\n+($E37*'fnd base rates'!K$108)\n+($F37*'fnd base rates'!K$109)\n+($G37*'fnd base rates'!K$110)\n+($H37*'fnd base rates'!K$111)\n+($I37*'fnd base rates'!K$112)\n+($J37*'fnd base rates'!K$113)\n+($K37*'fnd base rates'!K$114)\n+($M37*'fnd base rates'!K$116)\n+($N37*'fnd base rates'!K$117)\n+($O37*'fnd base rates'!K$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,11)))\n*$R37","v":3103.6611393060002},{"$f":"(($D37*'fnd base rates'!L$107)\n+($E37*'fnd base rates'!L$108)\n+($F37*'fnd base rates'!L$109)\n+($G37*'fnd base rates'!L$110)\n+($H37*'fnd base rates'!L$111)\n+($I37*'fnd base rates'!L$112)\n+($J37*'fnd base rates'!L$113)\n+($K37*'fnd base rates'!L$114)\n+($M37*'fnd base rates'!L$116)\n+($N37*'fnd base rates'!L$117)\n+($O37*'fnd base rates'!L$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,12)))","v":5000.970659999999},{"$f":"(($D37*'fnd base rates'!M$107)\n+($E37*'fnd base rates'!M$108)\n+($F37*'fnd base rates'!M$109)\n+($G37*'fnd base rates'!M$110)\n+($H37*'fnd base rates'!M$111)\n+($I37*'fnd base rates'!M$112)\n+($J37*'fnd base rates'!M$113)\n+($K37*'fnd base rates'!M$114)\n+($M37*'fnd base rates'!M$116)\n+($N37*'fnd base rates'!M$117)\n+($O37*'fnd base rates'!M$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,13)))","v":0},38786.515701224002,null,412035050,"412","035","050",1,2,38786.515701224002,19393,0,19393,null,null,null,null,null,null,0,null,0]
["412",412035073,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D38","v":0},{"$f":"'fnd enro'!E38","v":0},{"$f":"'fnd enro'!F38","v":0},{"$f":"'fnd enro'!G38","v":1},{"$f":"'fnd enro'!H38","v":2},{"$f":"'fnd enro'!I38","v":0},{"$f":"'fnd enro'!J38","v":0},{"$f":"'fnd enro'!K38","v":0.1179},{"$f":"'fnd enro'!L38","v":0},{"$f":"'fnd enro'!M38","v":1},{"$f":"'fnd enro'!N38","v":1},{"$f":"'fnd enro'!O38","v":0},{"$f":"'fnd enro'!P38","v":3},{"$f":"'fnd enro'!R38","v":3},1.087,{"$f":"VALUE('fnd enro'!Q38)","v":6},null,{"$f":"(($D38*'fnd base rates'!C$107)\n+($E38*'fnd base rates'!C$108)\n+($F38*'fnd base rates'!C$109)\n+($G38*'fnd base rates'!C$110)\n+($H38*'fnd base rates'!C$111)\n+($I38*'fnd base rates'!C$112)\n+($J38*'fnd base rates'!C$113)\n+($K38*'fnd base rates'!C$114)\n+($M38*'fnd base rates'!C$116)\n+($N38*'fnd base rates'!C$117)\n+($O38*'fnd base rates'!C$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,3)))\n*$R38","v":2346.3620452929995},{"$f":"(($D38*'fnd base rates'!D$107)\n+($E38*'fnd base rates'!D$108)\n+($F38*'fnd base rates'!D$109)\n+($G38*'fnd base rates'!D$110)\n+($H38*'fnd base rates'!D$111)\n+($I38*'fnd base rates'!D$112)\n+($J38*'fnd base rates'!D$113)\n+($K38*'fnd base rates'!D$114)\n+($M38*'fnd base rates'!D$116)\n+($N38*'fnd base rates'!D$117)\n+($O38*'fnd base rates'!D$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,4)))\n*$R38","v":4202.5594000000001},{"$f":"(($D38*'fnd base rates'!E$107)\n+($E38*'fnd base rates'!E$108)\n+($F38*'fnd base rates'!E$109)\n+($G38*'fnd base rates'!E$110)\n+($H38*'fnd base rates'!E$111)\n+($I38*'fnd base rates'!E$112)\n+($J38*'fnd base rates'!E$113)\n+($K38*'fnd base rates'!E$114)\n+($M38*'fnd base rates'!E$116)\n+($N38*'fnd base rates'!E$117)\n+($O38*'fnd base rates'!E$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,5)))\n*$R38","v":26481.525633874},{"$f":"(($D38*'fnd base rates'!F$107)\n+($E38*'fnd base rates'!F$108)\n+($F38*'fnd base rates'!F$109)\n+($G38*'fnd base rates'!F$110)\n+($H38*'fnd base rates'!F$111)\n+($I38*'fnd base rates'!F$112)\n+($J38*'fnd base rates'!F$113)\n+($K38*'fnd base rates'!F$114)\n+($M38*'fnd base rates'!F$116)\n+($N38*'fnd base rates'!F$117)\n+($O38*'fnd base rates'!F$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,6)))\n*$R38","v":4185.9661036859998},{"$f":"(($D38*'fnd base rates'!G$107)\n+($E38*'fnd base rates'!G$108)\n+($F38*'fnd base rates'!G$109)\n+($G38*'fnd base rates'!G$110)\n+($H38*'fnd base rates'!G$111)\n+($I38*'fnd base rates'!G$112)\n+($J38*'fnd base rates'!G$113)\n+($K38*'fnd base rates'!G$114)\n+($M38*'fnd base rates'!G$116)\n+($N38*'fnd base rates'!G$117)\n+($O38*'fnd base rates'!G$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,7)))\n*$R38","v":1226.4083500239999},{"$f":"(($D38*'fnd base rates'!H$107)\n+($E38*'fnd base rates'!H$108)\n+($F38*'fnd base rates'!H$109)\n+($G38*'fnd base rates'!H$110)\n+($H38*'fnd base rates'!H$111)\n+($I38*'fnd base rates'!H$112)\n+($J38*'fnd base rates'!H$113)\n+($K38*'fnd base rates'!H$114)\n+($M38*'fnd base rates'!H$116)\n+($N38*'fnd base rates'!H$117)\n+($O38*'fnd base rates'!H$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,8)))","v":2025.7405799999997},{"$f":"(($D38*'fnd base rates'!I$107)\n+($E38*'fnd base rates'!I$108)\n+($F38*'fnd base rates'!I$109)\n+($G38*'fnd base rates'!I$110)\n+($H38*'fnd base rates'!I$111)\n+($I38*'fnd base rates'!I$112)\n+($J38*'fnd base rates'!I$113)\n+($K38*'fnd base rates'!I$114)\n+($M38*'fnd base rates'!I$116)\n+($N38*'fnd base rates'!I$117)\n+($O38*'fnd base rates'!I$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,9)))\n*$R38","v":1930.5446099999999},{"$f":"(($D38*'fnd base rates'!J$107)\n+($E38*'fnd base rates'!J$108)\n+($F38*'fnd base rates'!J$109)\n+($G38*'fnd base rates'!J$110)\n+($H38*'fnd base rates'!J$111)\n+($I38*'fnd base rates'!J$112)\n+($J38*'fnd base rates'!J$113)\n+($K38*'fnd base rates'!J$114)\n+($M38*'fnd base rates'!J$116)\n+($N38*'fnd base rates'!J$117)\n+($O38*'fnd base rates'!J$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,10)))\n*$R38","v":3119.2334599999999},{"$f":"(($D38*'fnd base rates'!K$107)\n+($E38*'fnd base rates'!K$108)\n+($F38*'fnd base rates'!K$109)\n+($G38*'fnd base rates'!K$110)\n+($H38*'fnd base rates'!K$111)\n+($I38*'fnd base rates'!K$112)\n+($J38*'fnd base rates'!K$113)\n+($K38*'fnd base rates'!K$114)\n+($M38*'fnd base rates'!K$116)\n+($N38*'fnd base rates'!K$117)\n+($O38*'fnd base rates'!K$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,11)))\n*$R38","v":4744.1963439589999},{"$f":"(($D38*'fnd base rates'!L$107)\n+($E38*'fnd base rates'!L$108)\n+($F38*'fnd base rates'!L$109)\n+($G38*'fnd base rates'!L$110)\n+($H38*'fnd base rates'!L$111)\n+($I38*'fnd base rates'!L$112)\n+($J38*'fnd base rates'!L$113)\n+($K38*'fnd base rates'!L$114)\n+($M38*'fnd base rates'!L$116)\n+($N38*'fnd base rates'!L$117)\n+($O38*'fnd base rates'!L$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,12)))","v":7959.0359899999994},{"$f":"(($D38*'fnd base rates'!M$107)\n+($E38*'fnd base rates'!M$108)\n+($F38*'fnd base rates'!M$109)\n+($G38*'fnd base rates'!M$110)\n+($H38*'fnd base rates'!M$111)\n+($I38*'fnd base rates'!M$112)\n+($J38*'fnd base rates'!M$113)\n+($K38*'fnd base rates'!M$114)\n+($M38*'fnd base rates'!M$116)\n+($N38*'fnd base rates'!M$117)\n+($O38*'fnd base rates'!M$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,13)))","v":0},58221.572516836,null,412035073,"412","035","073",1,3,58221.572516836,19407,0,19407,null,null,null,null,null,null,0,null,0]
["412",412035095,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D39","v":0},{"$f":"'fnd enro'!E39","v":0},{"$f":"'fnd enro'!F39","v":0},{"$f":"'fnd enro'!G39","v":0},{"$f":"'fnd enro'!H39","v":0},{"$f":"'fnd enro'!I39","v":1},{"$f":"'fnd enro'!J39","v":0},{"$f":"'fnd enro'!K39","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L39","v":0},{"$f":"'fnd enro'!M39","v":0},{"$f":"'fnd enro'!N39","v":0},{"$f":"'fnd enro'!O39","v":0},{"$f":"'fnd enro'!P39","v":1},{"$f":"'fnd enro'!R39","v":1},1.087,{"$f":"VALUE('fnd enro'!Q39)","v":12},null,{"$f":"(($D39*'fnd base rates'!C$107)\n+($E39*'fnd base rates'!C$108)\n+($F39*'fnd base rates'!C$109)\n+($G39*'fnd base rates'!C$110)\n+($H39*'fnd base rates'!C$111)\n+($I39*'fnd base rates'!C$112)\n+($J39*'fnd base rates'!C$113)\n+($K39*'fnd base rates'!C$114)\n+($M39*'fnd base rates'!C$116)\n+($N39*'fnd base rates'!C$117)\n+($O39*'fnd base rates'!C$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,3)))\n*$R39","v":744.87643843099988},{"$f":"(($D39*'fnd base rates'!D$107)\n+($E39*'fnd base rates'!D$108)\n+($F39*'fnd base rates'!D$109)\n+($G39*'fnd base rates'!D$110)\n+($H39*'fnd base rates'!D$111)\n+($I39*'fnd base rates'!D$112)\n+($J39*'fnd base rates'!D$113)\n+($K39*'fnd base rates'!D$114)\n+($M39*'fnd base rates'!D$116)\n+($N39*'fnd base rates'!D$117)\n+($O39*'fnd base rates'!D$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,4)))\n*$R39","v":1472.63499},{"$f":"(($D39*'fnd base rates'!E$107)\n+($E39*'fnd base rates'!E$108)\n+($F39*'fnd base rates'!E$109)\n+($G39*'fnd base rates'!E$110)\n+($H39*'fnd base rates'!E$111)\n+($I39*'fnd base rates'!E$112)\n+($J39*'fnd base rates'!E$113)\n+($K39*'fnd base rates'!E$114)\n+($M39*'fnd base rates'!E$116)\n+($N39*'fnd base rates'!E$117)\n+($O39*'fnd base rates'!E$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,5)))\n*$R39","v":11440.395677957998},{"$f":"(($D39*'fnd base rates'!F$107)\n+($E39*'fnd base rates'!F$108)\n+($F39*'fnd base rates'!F$109)\n+($G39*'fnd base rates'!F$110)\n+($H39*'fnd base rates'!F$111)\n+($I39*'fnd base rates'!F$112)\n+($J39*'fnd base rates'!F$113)\n+($K39*'fnd base rates'!F$114)\n+($M39*'fnd base rates'!F$116)\n+($N39*'fnd base rates'!F$117)\n+($O39*'fnd base rates'!F$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,6)))\n*$R39","v":1028.2856145620001},{"$f":"(($D39*'fnd base rates'!G$107)\n+($E39*'fnd base rates'!G$108)\n+($F39*'fnd base rates'!G$109)\n+($G39*'fnd base rates'!G$110)\n+($H39*'fnd base rates'!G$111)\n+($I39*'fnd base rates'!G$112)\n+($J39*'fnd base rates'!G$113)\n+($K39*'fnd base rates'!G$114)\n+($M39*'fnd base rates'!G$116)\n+($N39*'fnd base rates'!G$117)\n+($O39*'fnd base rates'!G$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,7)))\n*$R39","v":469.33419000800001},{"$f":"(($D39*'fnd base rates'!H$107)\n+($E39*'fnd base rates'!H$108)\n+($F39*'fnd base rates'!H$109)\n+($G39*'fnd base rates'!H$110)\n+($H39*'fnd base rates'!H$111)\n+($I39*'fnd base rates'!H$112)\n+($J39*'fnd base rates'!H$113)\n+($K39*'fnd base rates'!H$114)\n+($M39*'fnd base rates'!H$116)\n+($N39*'fnd base rates'!H$117)\n+($O39*'fnd base rates'!H$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,8)))","v":916.85685999999998},{"$f":"(($D39*'fnd base rates'!I$107)\n+($E39*'fnd base rates'!I$108)\n+($F39*'fnd base rates'!I$109)\n+($G39*'fnd base rates'!I$110)\n+($H39*'fnd base rates'!I$111)\n+($I39*'fnd base rates'!I$112)\n+($J39*'fnd base rates'!I$113)\n+($K39*'fnd base rates'!I$114)\n+($M39*'fnd base rates'!I$116)\n+($N39*'fnd base rates'!I$117)\n+($O39*'fnd base rates'!I$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,9)))\n*$R39","v":724.31158000000005},{"$f":"(($D39*'fnd base rates'!J$107)\n+($E39*'fnd base rates'!J$108)\n+($F39*'fnd base rates'!J$109)\n+($G39*'fnd base rates'!J$110)\n+($H39*'fnd base rates'!J$111)\n+($I39*'fnd base rates'!J$112)\n+($J39*'fnd base rates'!J$113)\n+($K39*'fnd base rates'!J$114)\n+($M39*'fnd base rates'!J$116)\n+($N39*'fnd base rates'!J$117)\n+($O39*'fnd base rates'!J$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,10)))\n*$R39","v":1876.1728699999996},{"$f":"(($D39*'fnd base rates'!K$107)\n+($E39*'fnd base rates'!K$108)\n+($F39*'fnd base rates'!K$109)\n+($G39*'fnd base rates'!K$110)\n+($H39*'fnd base rates'!K$111)\n+($I39*'fnd base rates'!K$112)\n+($J39*'fnd base rates'!K$113)\n+($K39*'fnd base rates'!K$114)\n+($M39*'fnd base rates'!K$116)\n+($N39*'fnd base rates'!K$117)\n+($O39*'fnd base rates'!K$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,11)))\n*$R39","v":1326.6422146530001},{"$f":"(($D39*'fnd base rates'!L$107)\n+($E39*'fnd base rates'!L$108)\n+($F39*'fnd base rates'!L$109)\n+($G39*'fnd base rates'!L$110)\n+($H39*'fnd base rates'!L$111)\n+($I39*'fnd base rates'!L$112)\n+($J39*'fnd base rates'!L$113)\n+($K39*'fnd base rates'!L$114)\n+($M39*'fnd base rates'!L$116)\n+($N39*'fnd base rates'!L$117)\n+($O39*'fnd base rates'!L$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,12)))","v":2607.3153299999999},{"$f":"(($D39*'fnd base rates'!M$107)\n+($E39*'fnd base rates'!M$108)\n+($F39*'fnd base rates'!M$109)\n+($G39*'fnd base rates'!M$110)\n+($H39*'fnd base rates'!M$111)\n+($I39*'fnd base rates'!M$112)\n+($J39*'fnd base rates'!M$113)\n+($K39*'fnd base rates'!M$114)\n+($M39*'fnd base rates'!M$116)\n+($N39*'fnd base rates'!M$117)\n+($O39*'fnd base rates'!M$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,13)))","v":0},22606.825765611997,null,412035095,"412","035","095",1,1,22606.825765611997,22607,0,22607,null,null,null,null,null,null,0,null,0]
["412",412035189,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D40","v":0},{"$f":"'fnd enro'!E40","v":0},{"$f":"'fnd enro'!F40","v":0},{"$f":"'fnd enro'!G40","v":0},{"$f":"'fnd enro'!H40","v":2},{"$f":"'fnd enro'!I40","v":0},{"$f":"'fnd enro'!J40","v":0},{"$f":"'fnd enro'!K40","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L40","v":0},{"$f":"'fnd enro'!M40","v":0},{"$f":"'fnd enro'!N40","v":1},{"$f":"'fnd enro'!O40","v":0},{"$f":"'fnd enro'!P40","v":2},{"$f":"'fnd enro'!R40","v":2},1.087,{"$f":"VALUE('fnd enro'!Q40)","v":3},null,{"$f":"(($D40*'fnd base rates'!C$107)\n+($E40*'fnd base rates'!C$108)\n+($F40*'fnd base rates'!C$109)\n+($G40*'fnd base rates'!C$110)\n+($H40*'fnd base rates'!C$111)\n+($I40*'fnd base rates'!C$112)\n+($J40*'fnd base rates'!C$113)\n+($K40*'fnd base rates'!C$114)\n+($M40*'fnd base rates'!C$116)\n+($N40*'fnd base rates'!C$117)\n+($O40*'fnd base rates'!C$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,3)))\n*$R40","v":1500.8185368619997},{"$f":"(($D40*'fnd base rates'!D$107)\n+($E40*'fnd base rates'!D$108)\n+($F40*'fnd base rates'!D$109)\n+($G40*'fnd base rates'!D$110)\n+($H40*'fnd base rates'!D$111)\n+($I40*'fnd base rates'!D$112)\n+($J40*'fnd base rates'!D$113)\n+($K40*'fnd base rates'!D$114)\n+($M40*'fnd base rates'!D$116)\n+($N40*'fnd base rates'!D$117)\n+($O40*'fnd base rates'!D$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,4)))\n*$R40","v":2613.7458499999998},{"$f":"(($D40*'fnd base rates'!E$107)\n+($E40*'fnd base rates'!E$108)\n+($F40*'fnd base rates'!E$109)\n+($G40*'fnd base rates'!E$110)\n+($H40*'fnd base rates'!E$111)\n+($I40*'fnd base rates'!E$112)\n+($J40*'fnd base rates'!E$113)\n+($K40*'fnd base rates'!E$114)\n+($M40*'fnd base rates'!E$116)\n+($N40*'fnd base rates'!E$117)\n+($O40*'fnd base rates'!E$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,5)))\n*$R40","v":15678.394575916},{"$f":"(($D40*'fnd base rates'!F$107)\n+($E40*'fnd base rates'!F$108)\n+($F40*'fnd base rates'!F$109)\n+($G40*'fnd base rates'!F$110)\n+($H40*'fnd base rates'!F$111)\n+($I40*'fnd base rates'!F$112)\n+($J40*'fnd base rates'!F$113)\n+($K40*'fnd base rates'!F$114)\n+($M40*'fnd base rates'!F$116)\n+($N40*'fnd base rates'!F$117)\n+($O40*'fnd base rates'!F$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,6)))\n*$R40","v":2531.2749991239998},{"$f":"(($D40*'fnd base rates'!G$107)\n+($E40*'fnd base rates'!G$108)\n+($F40*'fnd base rates'!G$109)\n+($G40*'fnd base rates'!G$110)\n+($H40*'fnd base rates'!G$111)\n+($I40*'fnd base rates'!G$112)\n+($J40*'fnd base rates'!G$113)\n+($K40*'fnd base rates'!G$114)\n+($M40*'fnd base rates'!G$116)\n+($N40*'fnd base rates'!G$117)\n+($O40*'fnd base rates'!G$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,7)))\n*$R40","v":749.932570016},{"$f":"(($D40*'fnd base rates'!H$107)\n+($E40*'fnd base rates'!H$108)\n+($F40*'fnd base rates'!H$109)\n+($G40*'fnd base rates'!H$110)\n+($H40*'fnd base rates'!H$111)\n+($I40*'fnd base rates'!H$112)\n+($J40*'fnd base rates'!H$113)\n+($K40*'fnd base rates'!H$114)\n+($M40*'fnd base rates'!H$116)\n+($N40*'fnd base rates'!H$117)\n+($O40*'fnd base rates'!H$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,8)))","v":1299.0337200000001},{"$f":"(($D40*'fnd base rates'!I$107)\n+($E40*'fnd base rates'!I$108)\n+($F40*'fnd base rates'!I$109)\n+($G40*'fnd base rates'!I$110)\n+($H40*'fnd base rates'!I$111)\n+($I40*'fnd base rates'!I$112)\n+($J40*'fnd base rates'!I$113)\n+($K40*'fnd base rates'!I$114)\n+($M40*'fnd base rates'!I$116)\n+($N40*'fnd base rates'!I$117)\n+($O40*'fnd base rates'!I$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,9)))\n*$R40","v":1232.16885},{"$f":"(($D40*'fnd base rates'!J$107)\n+($E40*'fnd base rates'!J$108)\n+($F40*'fnd base rates'!J$109)\n+($G40*'fnd base rates'!J$110)\n+($H40*'fnd base rates'!J$111)\n+($I40*'fnd base rates'!J$112)\n+($J40*'fnd base rates'!J$113)\n+($K40*'fnd base rates'!J$114)\n+($M40*'fnd base rates'!J$116)\n+($N40*'fnd base rates'!J$117)\n+($O40*'fnd base rates'!J$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,10)))\n*$R40","v":1893.4235599999997},{"$f":"(($D40*'fnd base rates'!K$107)\n+($E40*'fnd base rates'!K$108)\n+($F40*'fnd base rates'!K$109)\n+($G40*'fnd base rates'!K$110)\n+($H40*'fnd base rates'!K$111)\n+($I40*'fnd base rates'!K$112)\n+($J40*'fnd base rates'!K$113)\n+($K40*'fnd base rates'!K$114)\n+($M40*'fnd base rates'!K$116)\n+($N40*'fnd base rates'!K$117)\n+($O40*'fnd base rates'!K$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,11)))\n*$R40","v":3112.704979306},{"$f":"(($D40*'fnd base rates'!L$107)\n+($E40*'fnd base rates'!L$108)\n+($F40*'fnd base rates'!L$109)\n+($G40*'fnd base rates'!L$110)\n+($H40*'fnd base rates'!L$111)\n+($I40*'fnd base rates'!L$112)\n+($J40*'fnd base rates'!L$113)\n+($K40*'fnd base rates'!L$114)\n+($M40*'fnd base rates'!L$116)\n+($N40*'fnd base rates'!L$117)\n+($O40*'fnd base rates'!L$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,12)))","v":5090.5506599999999},{"$f":"(($D40*'fnd base rates'!M$107)\n+($E40*'fnd base rates'!M$108)\n+($F40*'fnd base rates'!M$109)\n+($G40*'fnd base rates'!M$110)\n+($H40*'fnd base rates'!M$111)\n+($I40*'fnd base rates'!M$112)\n+($J40*'fnd base rates'!M$113)\n+($K40*'fnd base rates'!M$114)\n+($M40*'fnd base rates'!M$116)\n+($N40*'fnd base rates'!M$117)\n+($O40*'fnd base rates'!M$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,13)))","v":0},35702.048301223993,null,412035189,"412","035","189",1,2,35702.048301223993,17851,0,17851,null,null,null,null,null,null,0,null,0]
["412",412035207,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D41","v":0},{"$f":"'fnd enro'!E41","v":0},{"$f":"'fnd enro'!F41","v":0},{"$f":"'fnd enro'!G41","v":0},{"$f":"'fnd enro'!H41","v":1},{"$f":"'fnd enro'!I41","v":0},{"$f":"'fnd enro'!J41","v":0},{"$f":"'fnd enro'!K41","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L41","v":0},{"$f":"'fnd enro'!M41","v":0},{"$f":"'fnd enro'!N41","v":0},{"$f":"'fnd enro'!O41","v":0},{"$f":"'fnd enro'!P41","v":1},{"$f":"'fnd enro'!R41","v":1},1.087,{"$f":"VALUE('fnd enro'!Q41)","v":3},null,{"$f":"(($D41*'fnd base rates'!C$107)\n+($E41*'fnd base rates'!C$108)\n+($F41*'fnd base rates'!C$109)\n+($G41*'fnd base rates'!C$110)\n+($H41*'fnd base rates'!C$111)\n+($I41*'fnd base rates'!C$112)\n+($J41*'fnd base rates'!C$113)\n+($K41*'fnd base rates'!C$114)\n+($M41*'fnd base rates'!C$116)\n+($N41*'fnd base rates'!C$117)\n+($O41*'fnd base rates'!C$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,3)))\n*$R41","v":686.14582843099993},{"$f":"(($D41*'fnd base rates'!D$107)\n+($E41*'fnd base rates'!D$108)\n+($F41*'fnd base rates'!D$109)\n+($G41*'fnd base rates'!D$110)\n+($H41*'fnd base rates'!D$111)\n+($I41*'fnd base rates'!D$112)\n+($J41*'fnd base rates'!D$113)\n+($K41*'fnd base rates'!D$114)\n+($M41*'fnd base rates'!D$116)\n+($N41*'fnd base rates'!D$117)\n+($O41*'fnd base rates'!D$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,4)))\n*$R41","v":1194.4282099999998},{"$f":"(($D41*'fnd base rates'!E$107)\n+($E41*'fnd base rates'!E$108)\n+($F41*'fnd base rates'!E$109)\n+($G41*'fnd base rates'!E$110)\n+($H41*'fnd base rates'!E$111)\n+($I41*'fnd base rates'!E$112)\n+($J41*'fnd base rates'!E$113)\n+($K41*'fnd base rates'!E$114)\n+($M41*'fnd base rates'!E$116)\n+($N41*'fnd base rates'!E$117)\n+($O41*'fnd base rates'!E$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,5)))\n*$R41","v":7052.0788479579996},{"$f":"(($D41*'fnd base rates'!F$107)\n+($E41*'fnd base rates'!F$108)\n+($F41*'fnd base rates'!F$109)\n+($G41*'fnd base rates'!F$110)\n+($H41*'fnd base rates'!F$111)\n+($I41*'fnd base rates'!F$112)\n+($J41*'fnd base rates'!F$113)\n+($K41*'fnd base rates'!F$114)\n+($M41*'fnd base rates'!F$116)\n+($N41*'fnd base rates'!F$117)\n+($O41*'fnd base rates'!F$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,6)))\n*$R41","v":1153.1927845619998},{"$f":"(($D41*'fnd base rates'!G$107)\n+($E41*'fnd base rates'!G$108)\n+($F41*'fnd base rates'!G$109)\n+($G41*'fnd base rates'!G$110)\n+($H41*'fnd base rates'!G$111)\n+($I41*'fnd base rates'!G$112)\n+($J41*'fnd base rates'!G$113)\n+($K41*'fnd base rates'!G$114)\n+($M41*'fnd base rates'!G$116)\n+($N41*'fnd base rates'!G$117)\n+($O41*'fnd base rates'!G$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,7)))\n*$R41","v":342.84000000799995},{"$f":"(($D41*'fnd base rates'!H$107)\n+($E41*'fnd base rates'!H$108)\n+($F41*'fnd base rates'!H$109)\n+($G41*'fnd base rates'!H$110)\n+($H41*'fnd base rates'!H$111)\n+($I41*'fnd base rates'!H$112)\n+($J41*'fnd base rates'!H$113)\n+($K41*'fnd base rates'!H$114)\n+($M41*'fnd base rates'!H$116)\n+($N41*'fnd base rates'!H$117)\n+($O41*'fnd base rates'!H$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D41*'fnd base rates'!I$107)\n+($E41*'fnd base rates'!I$108)\n+($F41*'fnd base rates'!I$109)\n+($G41*'fnd base rates'!I$110)\n+($H41*'fnd base rates'!I$111)\n+($I41*'fnd base rates'!I$112)\n+($J41*'fnd base rates'!I$113)\n+($K41*'fnd base rates'!I$114)\n+($M41*'fnd base rates'!I$116)\n+($N41*'fnd base rates'!I$117)\n+($O41*'fnd base rates'!I$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,9)))\n*$R41","v":567.89227999999991},{"$f":"(($D41*'fnd base rates'!J$107)\n+($E41*'fnd base rates'!J$108)\n+($F41*'fnd base rates'!J$109)\n+($G41*'fnd base rates'!J$110)\n+($H41*'fnd base rates'!J$111)\n+($I41*'fnd base rates'!J$112)\n+($J41*'fnd base rates'!J$113)\n+($K41*'fnd base rates'!J$114)\n+($M41*'fnd base rates'!J$116)\n+($N41*'fnd base rates'!J$117)\n+($O41*'fnd base rates'!J$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,10)))\n*$R41","v":930.64591999999993},{"$f":"(($D41*'fnd base rates'!K$107)\n+($E41*'fnd base rates'!K$108)\n+($F41*'fnd base rates'!K$109)\n+($G41*'fnd base rates'!K$110)\n+($H41*'fnd base rates'!K$111)\n+($I41*'fnd base rates'!K$112)\n+($J41*'fnd base rates'!K$113)\n+($K41*'fnd base rates'!K$114)\n+($M41*'fnd base rates'!K$116)\n+($N41*'fnd base rates'!K$117)\n+($O41*'fnd base rates'!K$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,11)))\n*$R41","v":1363.5893446530001},{"$f":"(($D41*'fnd base rates'!L$107)\n+($E41*'fnd base rates'!L$108)\n+($F41*'fnd base rates'!L$109)\n+($G41*'fnd base rates'!L$110)\n+($H41*'fnd base rates'!L$111)\n+($I41*'fnd base rates'!L$112)\n+($J41*'fnd base rates'!L$113)\n+($K41*'fnd base rates'!L$114)\n+($M41*'fnd base rates'!L$116)\n+($N41*'fnd base rates'!L$117)\n+($O41*'fnd base rates'!L$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,12)))","v":2373.44533},{"$f":"(($D41*'fnd base rates'!M$107)\n+($E41*'fnd base rates'!M$108)\n+($F41*'fnd base rates'!M$109)\n+($G41*'fnd base rates'!M$110)\n+($H41*'fnd base rates'!M$111)\n+($I41*'fnd base rates'!M$112)\n+($J41*'fnd base rates'!M$113)\n+($K41*'fnd base rates'!M$114)\n+($M41*'fnd base rates'!M$116)\n+($N41*'fnd base rates'!M$117)\n+($O41*'fnd base rates'!M$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,13)))","v":0},16239.885405612,null,412035207,"412","035","207",1,1,16239.885405612,16240,0,16240,null,null,null,null,null,null,0,null,0]
["412",412035220,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D42","v":0},{"$f":"'fnd enro'!E42","v":0},{"$f":"'fnd enro'!F42","v":0},{"$f":"'fnd enro'!G42","v":0},{"$f":"'fnd enro'!H42","v":3},{"$f":"'fnd enro'!I42","v":1},{"$f":"'fnd enro'!J42","v":0},{"$f":"'fnd enro'!K42","v":0.15720000000000001},{"$f":"'fnd enro'!L42","v":0},{"$f":"'fnd enro'!M42","v":0},{"$f":"'fnd enro'!N42","v":0},{"$f":"'fnd enro'!O42","v":0},{"$f":"'fnd enro'!P42","v":4},{"$f":"'fnd enro'!R42","v":4},1.087,{"$f":"VALUE('fnd enro'!Q42)","v":8},null,{"$f":"(($D42*'fnd base rates'!C$107)\n+($E42*'fnd base rates'!C$108)\n+($F42*'fnd base rates'!C$109)\n+($G42*'fnd base rates'!C$110)\n+($H42*'fnd base rates'!C$111)\n+($I42*'fnd base rates'!C$112)\n+($J42*'fnd base rates'!C$113)\n+($K42*'fnd base rates'!C$114)\n+($M42*'fnd base rates'!C$116)\n+($N42*'fnd base rates'!C$117)\n+($O42*'fnd base rates'!C$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,3)))\n*$R42","v":2848.1961537239999},{"$f":"(($D42*'fnd base rates'!D$107)\n+($E42*'fnd base rates'!D$108)\n+($F42*'fnd base rates'!D$109)\n+($G42*'fnd base rates'!D$110)\n+($H42*'fnd base rates'!D$111)\n+($I42*'fnd base rates'!D$112)\n+($J42*'fnd base rates'!D$113)\n+($K42*'fnd base rates'!D$114)\n+($M42*'fnd base rates'!D$116)\n+($N42*'fnd base rates'!D$117)\n+($O42*'fnd base rates'!D$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,4)))\n*$R42","v":5268.3846399999993},{"$f":"(($D42*'fnd base rates'!E$107)\n+($E42*'fnd base rates'!E$108)\n+($F42*'fnd base rates'!E$109)\n+($G42*'fnd base rates'!E$110)\n+($H42*'fnd base rates'!E$111)\n+($I42*'fnd base rates'!E$112)\n+($J42*'fnd base rates'!E$113)\n+($K42*'fnd base rates'!E$114)\n+($M42*'fnd base rates'!E$116)\n+($N42*'fnd base rates'!E$117)\n+($O42*'fnd base rates'!E$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,5)))\n*$R42","v":34671.084761831997},{"$f":"(($D42*'fnd base rates'!F$107)\n+($E42*'fnd base rates'!F$108)\n+($F42*'fnd base rates'!F$109)\n+($G42*'fnd base rates'!F$110)\n+($H42*'fnd base rates'!F$111)\n+($I42*'fnd base rates'!F$112)\n+($J42*'fnd base rates'!F$113)\n+($K42*'fnd base rates'!F$114)\n+($M42*'fnd base rates'!F$116)\n+($N42*'fnd base rates'!F$117)\n+($O42*'fnd base rates'!F$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,6)))\n*$R42","v":4487.8639682479998},{"$f":"(($D42*'fnd base rates'!G$107)\n+($E42*'fnd base rates'!G$108)\n+($F42*'fnd base rates'!G$109)\n+($G42*'fnd base rates'!G$110)\n+($H42*'fnd base rates'!G$111)\n+($I42*'fnd base rates'!G$112)\n+($J42*'fnd base rates'!G$113)\n+($K42*'fnd base rates'!G$114)\n+($M42*'fnd base rates'!G$116)\n+($N42*'fnd base rates'!G$117)\n+($O42*'fnd base rates'!G$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,7)))\n*$R42","v":1598.4669100320002},{"$f":"(($D42*'fnd base rates'!H$107)\n+($E42*'fnd base rates'!H$108)\n+($F42*'fnd base rates'!H$109)\n+($G42*'fnd base rates'!H$110)\n+($H42*'fnd base rates'!H$111)\n+($I42*'fnd base rates'!H$112)\n+($J42*'fnd base rates'!H$113)\n+($K42*'fnd base rates'!H$114)\n+($M42*'fnd base rates'!H$116)\n+($N42*'fnd base rates'!H$117)\n+($O42*'fnd base rates'!H$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,8)))","v":2657.9574400000001},{"$f":"(($D42*'fnd base rates'!I$107)\n+($E42*'fnd base rates'!I$108)\n+($F42*'fnd base rates'!I$109)\n+($G42*'fnd base rates'!I$110)\n+($H42*'fnd base rates'!I$111)\n+($I42*'fnd base rates'!I$112)\n+($J42*'fnd base rates'!I$113)\n+($K42*'fnd base rates'!I$114)\n+($M42*'fnd base rates'!I$116)\n+($N42*'fnd base rates'!I$117)\n+($O42*'fnd base rates'!I$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,9)))\n*$R42","v":2511.9809099999998},{"$f":"(($D42*'fnd base rates'!J$107)\n+($E42*'fnd base rates'!J$108)\n+($F42*'fnd base rates'!J$109)\n+($G42*'fnd base rates'!J$110)\n+($H42*'fnd base rates'!J$111)\n+($I42*'fnd base rates'!J$112)\n+($J42*'fnd base rates'!J$113)\n+($K42*'fnd base rates'!J$114)\n+($M42*'fnd base rates'!J$116)\n+($N42*'fnd base rates'!J$117)\n+($O42*'fnd base rates'!J$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,10)))\n*$R42","v":5104.5737400000007},{"$f":"(($D42*'fnd base rates'!K$107)\n+($E42*'fnd base rates'!K$108)\n+($F42*'fnd base rates'!K$109)\n+($G42*'fnd base rates'!K$110)\n+($H42*'fnd base rates'!K$111)\n+($I42*'fnd base rates'!K$112)\n+($J42*'fnd base rates'!K$113)\n+($K42*'fnd base rates'!K$114)\n+($M42*'fnd base rates'!K$116)\n+($N42*'fnd base rates'!K$117)\n+($O42*'fnd base rates'!K$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,11)))\n*$R42","v":5417.410248612},{"$f":"(($D42*'fnd base rates'!L$107)\n+($E42*'fnd base rates'!L$108)\n+($F42*'fnd base rates'!L$109)\n+($G42*'fnd base rates'!L$110)\n+($H42*'fnd base rates'!L$111)\n+($I42*'fnd base rates'!L$112)\n+($J42*'fnd base rates'!L$113)\n+($K42*'fnd base rates'!L$114)\n+($M42*'fnd base rates'!L$116)\n+($N42*'fnd base rates'!L$117)\n+($O42*'fnd base rates'!L$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,12)))","v":10053.93132},{"$f":"(($D42*'fnd base rates'!M$107)\n+($E42*'fnd base rates'!M$108)\n+($F42*'fnd base rates'!M$109)\n+($G42*'fnd base rates'!M$110)\n+($H42*'fnd base rates'!M$111)\n+($I42*'fnd base rates'!M$112)\n+($J42*'fnd base rates'!M$113)\n+($K42*'fnd base rates'!M$114)\n+($M42*'fnd base rates'!M$116)\n+($N42*'fnd base rates'!M$117)\n+($O42*'fnd base rates'!M$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,13)))","v":0},74619.850092448003,null,412035220,"412","035","220",1,4,74619.850092448003,18655,0,18655,null,null,null,null,null,null,0,null,0]
["412",412035243,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D43","v":0},{"$f":"'fnd enro'!E43","v":0},{"$f":"'fnd enro'!F43","v":0},{"$f":"'fnd enro'!G43","v":0},{"$f":"'fnd enro'!H43","v":1},{"$f":"'fnd enro'!I43","v":0},{"$f":"'fnd enro'!J43","v":0},{"$f":"'fnd enro'!K43","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L43","v":0},{"$f":"'fnd enro'!M43","v":0},{"$f":"'fnd enro'!N43","v":0},{"$f":"'fnd enro'!O43","v":0},{"$f":"'fnd enro'!P43","v":0},{"$f":"'fnd enro'!R43","v":1},1.087,{"$f":"VALUE('fnd enro'!Q43)","v":9},null,{"$f":"(($D43*'fnd base rates'!C$107)\n+($E43*'fnd base rates'!C$108)\n+($F43*'fnd base rates'!C$109)\n+($G43*'fnd base rates'!C$110)\n+($H43*'fnd base rates'!C$111)\n+($I43*'fnd base rates'!C$112)\n+($J43*'fnd base rates'!C$113)\n+($K43*'fnd base rates'!C$114)\n+($M43*'fnd base rates'!C$116)\n+($N43*'fnd base rates'!C$117)\n+($O43*'fnd base rates'!C$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,3)))\n*$R43","v":619.95839843099986},{"$f":"(($D43*'fnd base rates'!D$107)\n+($E43*'fnd base rates'!D$108)\n+($F43*'fnd base rates'!D$109)\n+($G43*'fnd base rates'!D$110)\n+($H43*'fnd base rates'!D$111)\n+($I43*'fnd base rates'!D$112)\n+($J43*'fnd base rates'!D$113)\n+($K43*'fnd base rates'!D$114)\n+($M43*'fnd base rates'!D$116)\n+($N43*'fnd base rates'!D$117)\n+($O43*'fnd base rates'!D$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,4)))\n*$R43","v":880.79609999999991},{"$f":"(($D43*'fnd base rates'!E$107)\n+($E43*'fnd base rates'!E$108)\n+($F43*'fnd base rates'!E$109)\n+($G43*'fnd base rates'!E$110)\n+($H43*'fnd base rates'!E$111)\n+($I43*'fnd base rates'!E$112)\n+($J43*'fnd base rates'!E$113)\n+($K43*'fnd base rates'!E$114)\n+($M43*'fnd base rates'!E$116)\n+($N43*'fnd base rates'!E$117)\n+($O43*'fnd base rates'!E$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,5)))\n*$R43","v":3990.4998679579999},{"$f":"(($D43*'fnd base rates'!F$107)\n+($E43*'fnd base rates'!F$108)\n+($F43*'fnd base rates'!F$109)\n+($G43*'fnd base rates'!F$110)\n+($H43*'fnd base rates'!F$111)\n+($I43*'fnd base rates'!F$112)\n+($J43*'fnd base rates'!F$113)\n+($K43*'fnd base rates'!F$114)\n+($M43*'fnd base rates'!F$116)\n+($N43*'fnd base rates'!F$117)\n+($O43*'fnd base rates'!F$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,6)))\n*$R43","v":1153.1927845619998},{"$f":"(($D43*'fnd base rates'!G$107)\n+($E43*'fnd base rates'!G$108)\n+($F43*'fnd base rates'!G$109)\n+($G43*'fnd base rates'!G$110)\n+($H43*'fnd base rates'!G$111)\n+($I43*'fnd base rates'!G$112)\n+($J43*'fnd base rates'!G$113)\n+($K43*'fnd base rates'!G$114)\n+($M43*'fnd base rates'!G$116)\n+($N43*'fnd base rates'!G$117)\n+($O43*'fnd base rates'!G$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,7)))\n*$R43","v":194.30145000799999},{"$f":"(($D43*'fnd base rates'!H$107)\n+($E43*'fnd base rates'!H$108)\n+($F43*'fnd base rates'!H$109)\n+($G43*'fnd base rates'!H$110)\n+($H43*'fnd base rates'!H$111)\n+($I43*'fnd base rates'!H$112)\n+($J43*'fnd base rates'!H$113)\n+($K43*'fnd base rates'!H$114)\n+($M43*'fnd base rates'!H$116)\n+($N43*'fnd base rates'!H$117)\n+($O43*'fnd base rates'!H$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D43*'fnd base rates'!I$107)\n+($E43*'fnd base rates'!I$108)\n+($F43*'fnd base rates'!I$109)\n+($G43*'fnd base rates'!I$110)\n+($H43*'fnd base rates'!I$111)\n+($I43*'fnd base rates'!I$112)\n+($J43*'fnd base rates'!I$113)\n+($K43*'fnd base rates'!I$114)\n+($M43*'fnd base rates'!I$116)\n+($N43*'fnd base rates'!I$117)\n+($O43*'fnd base rates'!I$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,9)))\n*$R43","v":443.91992999999997},{"$f":"(($D43*'fnd base rates'!J$107)\n+($E43*'fnd base rates'!J$108)\n+($F43*'fnd base rates'!J$109)\n+($G43*'fnd base rates'!J$110)\n+($H43*'fnd base rates'!J$111)\n+($I43*'fnd base rates'!J$112)\n+($J43*'fnd base rates'!J$113)\n+($K43*'fnd base rates'!J$114)\n+($M43*'fnd base rates'!J$116)\n+($N43*'fnd base rates'!J$117)\n+($O43*'fnd base rates'!J$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,10)))\n*$R43","v":286.44623999999999},{"$f":"(($D43*'fnd base rates'!K$107)\n+($E43*'fnd base rates'!K$108)\n+($F43*'fnd base rates'!K$109)\n+($G43*'fnd base rates'!K$110)\n+($H43*'fnd base rates'!K$111)\n+($I43*'fnd base rates'!K$112)\n+($J43*'fnd base rates'!K$113)\n+($K43*'fnd base rates'!K$114)\n+($M43*'fnd base rates'!K$116)\n+($N43*'fnd base rates'!K$117)\n+($O43*'fnd base rates'!K$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,11)))\n*$R43","v":1363.5893446530001},{"$f":"(($D43*'fnd base rates'!L$107)\n+($E43*'fnd base rates'!L$108)\n+($F43*'fnd base rates'!L$109)\n+($G43*'fnd base rates'!L$110)\n+($H43*'fnd base rates'!L$111)\n+($I43*'fnd base rates'!L$112)\n+($J43*'fnd base rates'!L$113)\n+($K43*'fnd base rates'!L$114)\n+($M43*'fnd base rates'!L$116)\n+($N43*'fnd base rates'!L$117)\n+($O43*'fnd base rates'!L$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D43*'fnd base rates'!M$107)\n+($E43*'fnd base rates'!M$108)\n+($F43*'fnd base rates'!M$109)\n+($G43*'fnd base rates'!M$110)\n+($H43*'fnd base rates'!M$111)\n+($I43*'fnd base rates'!M$112)\n+($J43*'fnd base rates'!M$113)\n+($K43*'fnd base rates'!M$114)\n+($M43*'fnd base rates'!M$116)\n+($N43*'fnd base rates'!M$117)\n+($O43*'fnd base rates'!M$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,13)))","v":0},11379.236305611999,null,412035243,"412","035","243",1,1,11379.236305611999,11379,0,11379,null,null,null,null,null,null,0,null,0]
["412",412035244,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D44","v":0},{"$f":"'fnd enro'!E44","v":0},{"$f":"'fnd enro'!F44","v":0},{"$f":"'fnd enro'!G44","v":0},{"$f":"'fnd enro'!H44","v":2},{"$f":"'fnd enro'!I44","v":2},{"$f":"'fnd enro'!J44","v":0},{"$f":"'fnd enro'!K44","v":0.15720000000000001},{"$f":"'fnd enro'!L44","v":0},{"$f":"'fnd enro'!M44","v":0},{"$f":"'fnd enro'!N44","v":0},{"$f":"'fnd enro'!O44","v":0},{"$f":"'fnd enro'!P44","v":0},{"$f":"'fnd enro'!R44","v":4},1.087,{"$f":"VALUE('fnd enro'!Q44)","v":10},null,{"$f":"(($D44*'fnd base rates'!C$107)\n+($E44*'fnd base rates'!C$108)\n+($F44*'fnd base rates'!C$109)\n+($G44*'fnd base rates'!C$110)\n+($H44*'fnd base rates'!C$111)\n+($I44*'fnd base rates'!C$112)\n+($J44*'fnd base rates'!C$113)\n+($K44*'fnd base rates'!C$114)\n+($M44*'fnd base rates'!C$116)\n+($N44*'fnd base rates'!C$117)\n+($O44*'fnd base rates'!C$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,3)))\n*$R44","v":2479.8335937239995},{"$f":"(($D44*'fnd base rates'!D$107)\n+($E44*'fnd base rates'!D$108)\n+($F44*'fnd base rates'!D$109)\n+($G44*'fnd base rates'!D$110)\n+($H44*'fnd base rates'!D$111)\n+($I44*'fnd base rates'!D$112)\n+($J44*'fnd base rates'!D$113)\n+($K44*'fnd base rates'!D$114)\n+($M44*'fnd base rates'!D$116)\n+($N44*'fnd base rates'!D$117)\n+($O44*'fnd base rates'!D$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,4)))\n*$R44","v":3523.1843999999996},{"$f":"(($D44*'fnd base rates'!E$107)\n+($E44*'fnd base rates'!E$108)\n+($F44*'fnd base rates'!E$109)\n+($G44*'fnd base rates'!E$110)\n+($H44*'fnd base rates'!E$111)\n+($I44*'fnd base rates'!E$112)\n+($J44*'fnd base rates'!E$113)\n+($K44*'fnd base rates'!E$114)\n+($M44*'fnd base rates'!E$116)\n+($N44*'fnd base rates'!E$117)\n+($O44*'fnd base rates'!E$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,5)))\n*$R44","v":19306.894131831999},{"$f":"(($D44*'fnd base rates'!F$107)\n+($E44*'fnd base rates'!F$108)\n+($F44*'fnd base rates'!F$109)\n+($G44*'fnd base rates'!F$110)\n+($H44*'fnd base rates'!F$111)\n+($I44*'fnd base rates'!F$112)\n+($J44*'fnd base rates'!F$113)\n+($K44*'fnd base rates'!F$114)\n+($M44*'fnd base rates'!F$116)\n+($N44*'fnd base rates'!F$117)\n+($O44*'fnd base rates'!F$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,6)))\n*$R44","v":4362.9567982480003},{"$f":"(($D44*'fnd base rates'!G$107)\n+($E44*'fnd base rates'!G$108)\n+($F44*'fnd base rates'!G$109)\n+($G44*'fnd base rates'!G$110)\n+($H44*'fnd base rates'!G$111)\n+($I44*'fnd base rates'!G$112)\n+($J44*'fnd base rates'!G$113)\n+($K44*'fnd base rates'!G$114)\n+($M44*'fnd base rates'!G$116)\n+($N44*'fnd base rates'!G$117)\n+($O44*'fnd base rates'!G$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,7)))\n*$R44","v":766.70538003199999},{"$f":"(($D44*'fnd base rates'!H$107)\n+($E44*'fnd base rates'!H$108)\n+($F44*'fnd base rates'!H$109)\n+($G44*'fnd base rates'!H$110)\n+($H44*'fnd base rates'!H$111)\n+($I44*'fnd base rates'!H$112)\n+($J44*'fnd base rates'!H$113)\n+($K44*'fnd base rates'!H$114)\n+($M44*'fnd base rates'!H$116)\n+($N44*'fnd base rates'!H$117)\n+($O44*'fnd base rates'!H$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,8)))","v":2864.0074400000003},{"$f":"(($D44*'fnd base rates'!I$107)\n+($E44*'fnd base rates'!I$108)\n+($F44*'fnd base rates'!I$109)\n+($G44*'fnd base rates'!I$110)\n+($H44*'fnd base rates'!I$111)\n+($I44*'fnd base rates'!I$112)\n+($J44*'fnd base rates'!I$113)\n+($K44*'fnd base rates'!I$114)\n+($M44*'fnd base rates'!I$116)\n+($N44*'fnd base rates'!I$117)\n+($O44*'fnd base rates'!I$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,9)))\n*$R44","v":1868.57474},{"$f":"(($D44*'fnd base rates'!J$107)\n+($E44*'fnd base rates'!J$108)\n+($F44*'fnd base rates'!J$109)\n+($G44*'fnd base rates'!J$110)\n+($H44*'fnd base rates'!J$111)\n+($I44*'fnd base rates'!J$112)\n+($J44*'fnd base rates'!J$113)\n+($K44*'fnd base rates'!J$114)\n+($M44*'fnd base rates'!J$116)\n+($N44*'fnd base rates'!J$117)\n+($O44*'fnd base rates'!J$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,10)))\n*$R44","v":1893.9453199999998},{"$f":"(($D44*'fnd base rates'!K$107)\n+($E44*'fnd base rates'!K$108)\n+($F44*'fnd base rates'!K$109)\n+($G44*'fnd base rates'!K$110)\n+($H44*'fnd base rates'!K$111)\n+($I44*'fnd base rates'!K$112)\n+($J44*'fnd base rates'!K$113)\n+($K44*'fnd base rates'!K$114)\n+($M44*'fnd base rates'!K$116)\n+($N44*'fnd base rates'!K$117)\n+($O44*'fnd base rates'!K$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,11)))\n*$R44","v":5380.4631186120005},{"$f":"(($D44*'fnd base rates'!L$107)\n+($E44*'fnd base rates'!L$108)\n+($F44*'fnd base rates'!L$109)\n+($G44*'fnd base rates'!L$110)\n+($H44*'fnd base rates'!L$111)\n+($I44*'fnd base rates'!L$112)\n+($J44*'fnd base rates'!L$113)\n+($K44*'fnd base rates'!L$114)\n+($M44*'fnd base rates'!L$116)\n+($N44*'fnd base rates'!L$117)\n+($O44*'fnd base rates'!L$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,12)))","v":7180.7613199999996},{"$f":"(($D44*'fnd base rates'!M$107)\n+($E44*'fnd base rates'!M$108)\n+($F44*'fnd base rates'!M$109)\n+($G44*'fnd base rates'!M$110)\n+($H44*'fnd base rates'!M$111)\n+($I44*'fnd base rates'!M$112)\n+($J44*'fnd base rates'!M$113)\n+($K44*'fnd base rates'!M$114)\n+($M44*'fnd base rates'!M$116)\n+($N44*'fnd base rates'!M$117)\n+($O44*'fnd base rates'!M$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,13)))","v":0},49627.326242447991,null,412035244,"412","035","244",1,4,49627.326242447991,12407,0,12407,null,null,null,null,null,null,0,null,0]
["412",412035274,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D45","v":0},{"$f":"'fnd enro'!E45","v":0},{"$f":"'fnd enro'!F45","v":0},{"$f":"'fnd enro'!G45","v":0},{"$f":"'fnd enro'!H45","v":0},{"$f":"'fnd enro'!I45","v":1},{"$f":"'fnd enro'!J45","v":0},{"$f":"'fnd enro'!K45","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L45","v":0},{"$f":"'fnd enro'!M45","v":0},{"$f":"'fnd enro'!N45","v":0},{"$f":"'fnd enro'!O45","v":0},{"$f":"'fnd enro'!P45","v":1},{"$f":"'fnd enro'!R45","v":1},1.087,{"$f":"VALUE('fnd enro'!Q45)","v":10},null,{"$f":"(($D45*'fnd base rates'!C$107)\n+($E45*'fnd base rates'!C$108)\n+($F45*'fnd base rates'!C$109)\n+($G45*'fnd base rates'!C$110)\n+($H45*'fnd base rates'!C$111)\n+($I45*'fnd base rates'!C$112)\n+($J45*'fnd base rates'!C$113)\n+($K45*'fnd base rates'!C$114)\n+($M45*'fnd base rates'!C$116)\n+($N45*'fnd base rates'!C$117)\n+($O45*'fnd base rates'!C$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,3)))\n*$R45","v":725.04955843099981},{"$f":"(($D45*'fnd base rates'!D$107)\n+($E45*'fnd base rates'!D$108)\n+($F45*'fnd base rates'!D$109)\n+($G45*'fnd base rates'!D$110)\n+($H45*'fnd base rates'!D$111)\n+($I45*'fnd base rates'!D$112)\n+($J45*'fnd base rates'!D$113)\n+($K45*'fnd base rates'!D$114)\n+($M45*'fnd base rates'!D$116)\n+($N45*'fnd base rates'!D$117)\n+($O45*'fnd base rates'!D$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,4)))\n*$R45","v":1378.7508},{"$f":"(($D45*'fnd base rates'!E$107)\n+($E45*'fnd base rates'!E$108)\n+($F45*'fnd base rates'!E$109)\n+($G45*'fnd base rates'!E$110)\n+($H45*'fnd base rates'!E$111)\n+($I45*'fnd base rates'!E$112)\n+($J45*'fnd base rates'!E$113)\n+($K45*'fnd base rates'!E$114)\n+($M45*'fnd base rates'!E$116)\n+($N45*'fnd base rates'!E$117)\n+($O45*'fnd base rates'!E$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,5)))\n*$R45","v":10523.935107957999},{"$f":"(($D45*'fnd base rates'!F$107)\n+($E45*'fnd base rates'!F$108)\n+($F45*'fnd base rates'!F$109)\n+($G45*'fnd base rates'!F$110)\n+($H45*'fnd base rates'!F$111)\n+($I45*'fnd base rates'!F$112)\n+($J45*'fnd base rates'!F$113)\n+($K45*'fnd base rates'!F$114)\n+($M45*'fnd base rates'!F$116)\n+($N45*'fnd base rates'!F$117)\n+($O45*'fnd base rates'!F$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,6)))\n*$R45","v":1028.2856145620001},{"$f":"(($D45*'fnd base rates'!G$107)\n+($E45*'fnd base rates'!G$108)\n+($F45*'fnd base rates'!G$109)\n+($G45*'fnd base rates'!G$110)\n+($H45*'fnd base rates'!G$111)\n+($I45*'fnd base rates'!G$112)\n+($J45*'fnd base rates'!G$113)\n+($K45*'fnd base rates'!G$114)\n+($M45*'fnd base rates'!G$116)\n+($N45*'fnd base rates'!G$117)\n+($O45*'fnd base rates'!G$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,7)))\n*$R45","v":424.875890008},{"$f":"(($D45*'fnd base rates'!H$107)\n+($E45*'fnd base rates'!H$108)\n+($F45*'fnd base rates'!H$109)\n+($G45*'fnd base rates'!H$110)\n+($H45*'fnd base rates'!H$111)\n+($I45*'fnd base rates'!H$112)\n+($J45*'fnd base rates'!H$113)\n+($K45*'fnd base rates'!H$114)\n+($M45*'fnd base rates'!H$116)\n+($N45*'fnd base rates'!H$117)\n+($O45*'fnd base rates'!H$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D45*'fnd base rates'!I$107)\n+($E45*'fnd base rates'!I$108)\n+($F45*'fnd base rates'!I$109)\n+($G45*'fnd base rates'!I$110)\n+($H45*'fnd base rates'!I$111)\n+($I45*'fnd base rates'!I$112)\n+($J45*'fnd base rates'!I$113)\n+($K45*'fnd base rates'!I$114)\n+($M45*'fnd base rates'!I$116)\n+($N45*'fnd base rates'!I$117)\n+($O45*'fnd base rates'!I$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,9)))\n*$R45","v":687.20140000000004},{"$f":"(($D45*'fnd base rates'!J$107)\n+($E45*'fnd base rates'!J$108)\n+($F45*'fnd base rates'!J$109)\n+($G45*'fnd base rates'!J$110)\n+($H45*'fnd base rates'!J$111)\n+($I45*'fnd base rates'!J$112)\n+($J45*'fnd base rates'!J$113)\n+($K45*'fnd base rates'!J$114)\n+($M45*'fnd base rates'!J$116)\n+($N45*'fnd base rates'!J$117)\n+($O45*'fnd base rates'!J$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,10)))\n*$R45","v":1683.33907},{"$f":"(($D45*'fnd base rates'!K$107)\n+($E45*'fnd base rates'!K$108)\n+($F45*'fnd base rates'!K$109)\n+($G45*'fnd base rates'!K$110)\n+($H45*'fnd base rates'!K$111)\n+($I45*'fnd base rates'!K$112)\n+($J45*'fnd base rates'!K$113)\n+($K45*'fnd base rates'!K$114)\n+($M45*'fnd base rates'!K$116)\n+($N45*'fnd base rates'!K$117)\n+($O45*'fnd base rates'!K$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,11)))\n*$R45","v":1326.6422146530001},{"$f":"(($D45*'fnd base rates'!L$107)\n+($E45*'fnd base rates'!L$108)\n+($F45*'fnd base rates'!L$109)\n+($G45*'fnd base rates'!L$110)\n+($H45*'fnd base rates'!L$111)\n+($I45*'fnd base rates'!L$112)\n+($J45*'fnd base rates'!L$113)\n+($K45*'fnd base rates'!L$114)\n+($M45*'fnd base rates'!L$116)\n+($N45*'fnd base rates'!L$117)\n+($O45*'fnd base rates'!L$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D45*'fnd base rates'!M$107)\n+($E45*'fnd base rates'!M$108)\n+($F45*'fnd base rates'!M$109)\n+($G45*'fnd base rates'!M$110)\n+($H45*'fnd base rates'!M$111)\n+($I45*'fnd base rates'!M$112)\n+($J45*'fnd base rates'!M$113)\n+($K45*'fnd base rates'!M$114)\n+($M45*'fnd base rates'!M$116)\n+($N45*'fnd base rates'!M$117)\n+($O45*'fnd base rates'!M$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,13)))","v":0},21151.831845611996,null,412035274,"412","035","274",1,1,21151.831845611996,21152,0,21152,null,null,null,null,null,null,0,null,0]
["412",412035285,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D46","v":0},{"$f":"'fnd enro'!E46","v":0},{"$f":"'fnd enro'!F46","v":0},{"$f":"'fnd enro'!G46","v":0},{"$f":"'fnd enro'!H46","v":1},{"$f":"'fnd enro'!I46","v":1},{"$f":"'fnd enro'!J46","v":0},{"$f":"'fnd enro'!K46","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L46","v":0},{"$f":"'fnd enro'!M46","v":0},{"$f":"'fnd enro'!N46","v":0},{"$f":"'fnd enro'!O46","v":0},{"$f":"'fnd enro'!P46","v":1},{"$f":"'fnd enro'!R46","v":2},1.087,{"$f":"VALUE('fnd enro'!Q46)","v":9},null,{"$f":"(($D46*'fnd base rates'!C$107)\n+($E46*'fnd base rates'!C$108)\n+($F46*'fnd base rates'!C$109)\n+($G46*'fnd base rates'!C$110)\n+($H46*'fnd base rates'!C$111)\n+($I46*'fnd base rates'!C$112)\n+($J46*'fnd base rates'!C$113)\n+($K46*'fnd base rates'!C$114)\n+($M46*'fnd base rates'!C$116)\n+($N46*'fnd base rates'!C$117)\n+($O46*'fnd base rates'!C$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,3)))\n*$R46","v":1338.5076968619999},{"$f":"(($D46*'fnd base rates'!D$107)\n+($E46*'fnd base rates'!D$108)\n+($F46*'fnd base rates'!D$109)\n+($G46*'fnd base rates'!D$110)\n+($H46*'fnd base rates'!D$111)\n+($I46*'fnd base rates'!D$112)\n+($J46*'fnd base rates'!D$113)\n+($K46*'fnd base rates'!D$114)\n+($M46*'fnd base rates'!D$116)\n+($N46*'fnd base rates'!D$117)\n+($O46*'fnd base rates'!D$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,4)))\n*$R46","v":2228.71958},{"$f":"(($D46*'fnd base rates'!E$107)\n+($E46*'fnd base rates'!E$108)\n+($F46*'fnd base rates'!E$109)\n+($G46*'fnd base rates'!E$110)\n+($H46*'fnd base rates'!E$111)\n+($I46*'fnd base rates'!E$112)\n+($J46*'fnd base rates'!E$113)\n+($K46*'fnd base rates'!E$114)\n+($M46*'fnd base rates'!E$116)\n+($N46*'fnd base rates'!E$117)\n+($O46*'fnd base rates'!E$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,5)))\n*$R46","v":14213.520765916001},{"$f":"(($D46*'fnd base rates'!F$107)\n+($E46*'fnd base rates'!F$108)\n+($F46*'fnd base rates'!F$109)\n+($G46*'fnd base rates'!F$110)\n+($H46*'fnd base rates'!F$111)\n+($I46*'fnd base rates'!F$112)\n+($J46*'fnd base rates'!F$113)\n+($K46*'fnd base rates'!F$114)\n+($M46*'fnd base rates'!F$116)\n+($N46*'fnd base rates'!F$117)\n+($O46*'fnd base rates'!F$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,6)))\n*$R46","v":2181.4783991240001},{"$f":"(($D46*'fnd base rates'!G$107)\n+($E46*'fnd base rates'!G$108)\n+($F46*'fnd base rates'!G$109)\n+($G46*'fnd base rates'!G$110)\n+($H46*'fnd base rates'!G$111)\n+($I46*'fnd base rates'!G$112)\n+($J46*'fnd base rates'!G$113)\n+($K46*'fnd base rates'!G$114)\n+($M46*'fnd base rates'!G$116)\n+($N46*'fnd base rates'!G$117)\n+($O46*'fnd base rates'!G$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,7)))\n*$R46","v":604.57893001600007},{"$f":"(($D46*'fnd base rates'!H$107)\n+($E46*'fnd base rates'!H$108)\n+($F46*'fnd base rates'!H$109)\n+($G46*'fnd base rates'!H$110)\n+($H46*'fnd base rates'!H$111)\n+($I46*'fnd base rates'!H$112)\n+($J46*'fnd base rates'!H$113)\n+($K46*'fnd base rates'!H$114)\n+($M46*'fnd base rates'!H$116)\n+($N46*'fnd base rates'!H$117)\n+($O46*'fnd base rates'!H$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,8)))","v":1463.1937200000002},{"$f":"(($D46*'fnd base rates'!I$107)\n+($E46*'fnd base rates'!I$108)\n+($F46*'fnd base rates'!I$109)\n+($G46*'fnd base rates'!I$110)\n+($H46*'fnd base rates'!I$111)\n+($I46*'fnd base rates'!I$112)\n+($J46*'fnd base rates'!I$113)\n+($K46*'fnd base rates'!I$114)\n+($M46*'fnd base rates'!I$116)\n+($N46*'fnd base rates'!I$117)\n+($O46*'fnd base rates'!I$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,9)))\n*$R46","v":1118.93606},{"$f":"(($D46*'fnd base rates'!J$107)\n+($E46*'fnd base rates'!J$108)\n+($F46*'fnd base rates'!J$109)\n+($G46*'fnd base rates'!J$110)\n+($H46*'fnd base rates'!J$111)\n+($I46*'fnd base rates'!J$112)\n+($J46*'fnd base rates'!J$113)\n+($K46*'fnd base rates'!J$114)\n+($M46*'fnd base rates'!J$116)\n+($N46*'fnd base rates'!J$117)\n+($O46*'fnd base rates'!J$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,10)))\n*$R46","v":1906.4784299999999},{"$f":"(($D46*'fnd base rates'!K$107)\n+($E46*'fnd base rates'!K$108)\n+($F46*'fnd base rates'!K$109)\n+($G46*'fnd base rates'!K$110)\n+($H46*'fnd base rates'!K$111)\n+($I46*'fnd base rates'!K$112)\n+($J46*'fnd base rates'!K$113)\n+($K46*'fnd base rates'!K$114)\n+($M46*'fnd base rates'!K$116)\n+($N46*'fnd base rates'!K$117)\n+($O46*'fnd base rates'!K$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,11)))\n*$R46","v":2690.2315593060002},{"$f":"(($D46*'fnd base rates'!L$107)\n+($E46*'fnd base rates'!L$108)\n+($F46*'fnd base rates'!L$109)\n+($G46*'fnd base rates'!L$110)\n+($H46*'fnd base rates'!L$111)\n+($I46*'fnd base rates'!L$112)\n+($J46*'fnd base rates'!L$113)\n+($K46*'fnd base rates'!L$114)\n+($M46*'fnd base rates'!L$116)\n+($N46*'fnd base rates'!L$117)\n+($O46*'fnd base rates'!L$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,12)))","v":4307.68066},{"$f":"(($D46*'fnd base rates'!M$107)\n+($E46*'fnd base rates'!M$108)\n+($F46*'fnd base rates'!M$109)\n+($G46*'fnd base rates'!M$110)\n+($H46*'fnd base rates'!M$111)\n+($I46*'fnd base rates'!M$112)\n+($J46*'fnd base rates'!M$113)\n+($K46*'fnd base rates'!M$114)\n+($M46*'fnd base rates'!M$116)\n+($N46*'fnd base rates'!M$117)\n+($O46*'fnd base rates'!M$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,13)))","v":0},32053.325801223997,null,412035285,"412","035","285",1,2,32053.325801223997,16027,0,16027,null,null,null,null,null,null,0,null,0]
["412",412035293,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D47","v":0},{"$f":"'fnd enro'!E47","v":0},{"$f":"'fnd enro'!F47","v":0},{"$f":"'fnd enro'!G47","v":1},{"$f":"'fnd enro'!H47","v":0},{"$f":"'fnd enro'!I47","v":3},{"$f":"'fnd enro'!J47","v":0},{"$f":"'fnd enro'!K47","v":0.15720000000000001},{"$f":"'fnd enro'!L47","v":0},{"$f":"'fnd enro'!M47","v":0},{"$f":"'fnd enro'!N47","v":0},{"$f":"'fnd enro'!O47","v":0},{"$f":"'fnd enro'!P47","v":2},{"$f":"'fnd enro'!R47","v":4},1.087,{"$f":"VALUE('fnd enro'!Q47)","v":10},null,{"$f":"(($D47*'fnd base rates'!C$107)\n+($E47*'fnd base rates'!C$108)\n+($F47*'fnd base rates'!C$109)\n+($G47*'fnd base rates'!C$110)\n+($H47*'fnd base rates'!C$111)\n+($I47*'fnd base rates'!C$112)\n+($J47*'fnd base rates'!C$113)\n+($K47*'fnd base rates'!C$114)\n+($M47*'fnd base rates'!C$116)\n+($N47*'fnd base rates'!C$117)\n+($O47*'fnd base rates'!C$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,3)))\n*$R47","v":2690.0159137239998},{"$f":"(($D47*'fnd base rates'!D$107)\n+($E47*'fnd base rates'!D$108)\n+($F47*'fnd base rates'!D$109)\n+($G47*'fnd base rates'!D$110)\n+($H47*'fnd base rates'!D$111)\n+($I47*'fnd base rates'!D$112)\n+($J47*'fnd base rates'!D$113)\n+($K47*'fnd base rates'!D$114)\n+($M47*'fnd base rates'!D$116)\n+($N47*'fnd base rates'!D$117)\n+($O47*'fnd base rates'!D$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,4)))\n*$R47","v":4519.0937999999996},{"$f":"(($D47*'fnd base rates'!E$107)\n+($E47*'fnd base rates'!E$108)\n+($F47*'fnd base rates'!E$109)\n+($G47*'fnd base rates'!E$110)\n+($H47*'fnd base rates'!E$111)\n+($I47*'fnd base rates'!E$112)\n+($J47*'fnd base rates'!E$113)\n+($K47*'fnd base rates'!E$114)\n+($M47*'fnd base rates'!E$116)\n+($N47*'fnd base rates'!E$117)\n+($O47*'fnd base rates'!E$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,5)))\n*$R47","v":31185.934491832002},{"$f":"(($D47*'fnd base rates'!F$107)\n+($E47*'fnd base rates'!F$108)\n+($F47*'fnd base rates'!F$109)\n+($G47*'fnd base rates'!F$110)\n+($H47*'fnd base rates'!F$111)\n+($I47*'fnd base rates'!F$112)\n+($J47*'fnd base rates'!F$113)\n+($K47*'fnd base rates'!F$114)\n+($M47*'fnd base rates'!F$116)\n+($N47*'fnd base rates'!F$117)\n+($O47*'fnd base rates'!F$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,6)))\n*$R47","v":4528.2351482479999},{"$f":"(($D47*'fnd base rates'!G$107)\n+($E47*'fnd base rates'!G$108)\n+($F47*'fnd base rates'!G$109)\n+($G47*'fnd base rates'!G$110)\n+($H47*'fnd base rates'!G$111)\n+($I47*'fnd base rates'!G$112)\n+($J47*'fnd base rates'!G$113)\n+($K47*'fnd base rates'!G$114)\n+($M47*'fnd base rates'!G$116)\n+($N47*'fnd base rates'!G$117)\n+($O47*'fnd base rates'!G$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,7)))\n*$R47","v":1219.6908900320002},{"$f":"(($D47*'fnd base rates'!H$107)\n+($E47*'fnd base rates'!H$108)\n+($F47*'fnd base rates'!H$109)\n+($G47*'fnd base rates'!H$110)\n+($H47*'fnd base rates'!H$111)\n+($I47*'fnd base rates'!H$112)\n+($J47*'fnd base rates'!H$113)\n+($K47*'fnd base rates'!H$114)\n+($M47*'fnd base rates'!H$116)\n+($N47*'fnd base rates'!H$117)\n+($O47*'fnd base rates'!H$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,8)))","v":3253.1774399999999},{"$f":"(($D47*'fnd base rates'!I$107)\n+($E47*'fnd base rates'!I$108)\n+($F47*'fnd base rates'!I$109)\n+($G47*'fnd base rates'!I$110)\n+($H47*'fnd base rates'!I$111)\n+($I47*'fnd base rates'!I$112)\n+($J47*'fnd base rates'!I$113)\n+($K47*'fnd base rates'!I$114)\n+($M47*'fnd base rates'!I$116)\n+($N47*'fnd base rates'!I$117)\n+($O47*'fnd base rates'!I$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,9)))\n*$R47","v":2276.2540899999999},{"$f":"(($D47*'fnd base rates'!J$107)\n+($E47*'fnd base rates'!J$108)\n+($F47*'fnd base rates'!J$109)\n+($G47*'fnd base rates'!J$110)\n+($H47*'fnd base rates'!J$111)\n+($I47*'fnd base rates'!J$112)\n+($J47*'fnd base rates'!J$113)\n+($K47*'fnd base rates'!J$114)\n+($M47*'fnd base rates'!J$116)\n+($N47*'fnd base rates'!J$117)\n+($O47*'fnd base rates'!J$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,10)))\n*$R47","v":4202.5594000000001},{"$f":"(($D47*'fnd base rates'!K$107)\n+($E47*'fnd base rates'!K$108)\n+($F47*'fnd base rates'!K$109)\n+($G47*'fnd base rates'!K$110)\n+($H47*'fnd base rates'!K$111)\n+($I47*'fnd base rates'!K$112)\n+($J47*'fnd base rates'!K$113)\n+($K47*'fnd base rates'!K$114)\n+($M47*'fnd base rates'!K$116)\n+($N47*'fnd base rates'!K$117)\n+($O47*'fnd base rates'!K$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,11)))\n*$R47","v":5249.1752586120001},{"$f":"(($D47*'fnd base rates'!L$107)\n+($E47*'fnd base rates'!L$108)\n+($F47*'fnd base rates'!L$109)\n+($G47*'fnd base rates'!L$110)\n+($H47*'fnd base rates'!L$111)\n+($I47*'fnd base rates'!L$112)\n+($J47*'fnd base rates'!L$113)\n+($K47*'fnd base rates'!L$114)\n+($M47*'fnd base rates'!L$116)\n+($N47*'fnd base rates'!L$117)\n+($O47*'fnd base rates'!L$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,12)))","v":8407.7113200000003},{"$f":"(($D47*'fnd base rates'!M$107)\n+($E47*'fnd base rates'!M$108)\n+($F47*'fnd base rates'!M$109)\n+($G47*'fnd base rates'!M$110)\n+($H47*'fnd base rates'!M$111)\n+($I47*'fnd base rates'!M$112)\n+($J47*'fnd base rates'!M$113)\n+($K47*'fnd base rates'!M$114)\n+($M47*'fnd base rates'!M$116)\n+($N47*'fnd base rates'!M$117)\n+($O47*'fnd base rates'!M$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,13)))","v":0},67531.847752447997,null,412035293,"412","035","293",1,4,67531.847752447997,16883,0,16883,null,null,null,null,null,null,0,null,0]
["412",412035625,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D48","v":0},{"$f":"'fnd enro'!E48","v":0},{"$f":"'fnd enro'!F48","v":0},{"$f":"'fnd enro'!G48","v":0},{"$f":"'fnd enro'!H48","v":1},{"$f":"'fnd enro'!I48","v":0},{"$f":"'fnd enro'!J48","v":0},{"$f":"'fnd enro'!K48","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L48","v":0},{"$f":"'fnd enro'!M48","v":0},{"$f":"'fnd enro'!N48","v":0},{"$f":"'fnd enro'!O48","v":0},{"$f":"'fnd enro'!P48","v":1},{"$f":"'fnd enro'!R48","v":1},1.087,{"$f":"VALUE('fnd enro'!Q48)","v":6},null,{"$f":"(($D48*'fnd base rates'!C$107)\n+($E48*'fnd base rates'!C$108)\n+($F48*'fnd base rates'!C$109)\n+($G48*'fnd base rates'!C$110)\n+($H48*'fnd base rates'!C$111)\n+($I48*'fnd base rates'!C$112)\n+($J48*'fnd base rates'!C$113)\n+($K48*'fnd base rates'!C$114)\n+($M48*'fnd base rates'!C$116)\n+($N48*'fnd base rates'!C$117)\n+($O48*'fnd base rates'!C$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,3)))\n*$R48","v":699.02677843099991},{"$f":"(($D48*'fnd base rates'!D$107)\n+($E48*'fnd base rates'!D$108)\n+($F48*'fnd base rates'!D$109)\n+($G48*'fnd base rates'!D$110)\n+($H48*'fnd base rates'!D$111)\n+($I48*'fnd base rates'!D$112)\n+($J48*'fnd base rates'!D$113)\n+($K48*'fnd base rates'!D$114)\n+($M48*'fnd base rates'!D$116)\n+($N48*'fnd base rates'!D$117)\n+($O48*'fnd base rates'!D$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,4)))\n*$R48","v":1255.4523899999999},{"$f":"(($D48*'fnd base rates'!E$107)\n+($E48*'fnd base rates'!E$108)\n+($F48*'fnd base rates'!E$109)\n+($G48*'fnd base rates'!E$110)\n+($H48*'fnd base rates'!E$111)\n+($I48*'fnd base rates'!E$112)\n+($J48*'fnd base rates'!E$113)\n+($K48*'fnd base rates'!E$114)\n+($M48*'fnd base rates'!E$116)\n+($N48*'fnd base rates'!E$117)\n+($O48*'fnd base rates'!E$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,5)))\n*$R48","v":7647.8418079579997},{"$f":"(($D48*'fnd base rates'!F$107)\n+($E48*'fnd base rates'!F$108)\n+($F48*'fnd base rates'!F$109)\n+($G48*'fnd base rates'!F$110)\n+($H48*'fnd base rates'!F$111)\n+($I48*'fnd base rates'!F$112)\n+($J48*'fnd base rates'!F$113)\n+($K48*'fnd base rates'!F$114)\n+($M48*'fnd base rates'!F$116)\n+($N48*'fnd base rates'!F$117)\n+($O48*'fnd base rates'!F$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,6)))\n*$R48","v":1153.1927845619998},{"$f":"(($D48*'fnd base rates'!G$107)\n+($E48*'fnd base rates'!G$108)\n+($F48*'fnd base rates'!G$109)\n+($G48*'fnd base rates'!G$110)\n+($H48*'fnd base rates'!G$111)\n+($I48*'fnd base rates'!G$112)\n+($J48*'fnd base rates'!G$113)\n+($K48*'fnd base rates'!G$114)\n+($M48*'fnd base rates'!G$116)\n+($N48*'fnd base rates'!G$117)\n+($O48*'fnd base rates'!G$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,7)))\n*$R48","v":371.73246000799998},{"$f":"(($D48*'fnd base rates'!H$107)\n+($E48*'fnd base rates'!H$108)\n+($F48*'fnd base rates'!H$109)\n+($G48*'fnd base rates'!H$110)\n+($H48*'fnd base rates'!H$111)\n+($I48*'fnd base rates'!H$112)\n+($J48*'fnd base rates'!H$113)\n+($K48*'fnd base rates'!H$114)\n+($M48*'fnd base rates'!H$116)\n+($N48*'fnd base rates'!H$117)\n+($O48*'fnd base rates'!H$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,8)))","v":579.70686000000001},{"$f":"(($D48*'fnd base rates'!I$107)\n+($E48*'fnd base rates'!I$108)\n+($F48*'fnd base rates'!I$109)\n+($G48*'fnd base rates'!I$110)\n+($H48*'fnd base rates'!I$111)\n+($I48*'fnd base rates'!I$112)\n+($J48*'fnd base rates'!I$113)\n+($K48*'fnd base rates'!I$114)\n+($M48*'fnd base rates'!I$116)\n+($N48*'fnd base rates'!I$117)\n+($O48*'fnd base rates'!I$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,9)))\n*$R48","v":592.01280999999994},{"$f":"(($D48*'fnd base rates'!J$107)\n+($E48*'fnd base rates'!J$108)\n+($F48*'fnd base rates'!J$109)\n+($G48*'fnd base rates'!J$110)\n+($H48*'fnd base rates'!J$111)\n+($I48*'fnd base rates'!J$112)\n+($J48*'fnd base rates'!J$113)\n+($K48*'fnd base rates'!J$114)\n+($M48*'fnd base rates'!J$116)\n+($N48*'fnd base rates'!J$117)\n+($O48*'fnd base rates'!J$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,10)))\n*$R48","v":1055.9987599999999},{"$f":"(($D48*'fnd base rates'!K$107)\n+($E48*'fnd base rates'!K$108)\n+($F48*'fnd base rates'!K$109)\n+($G48*'fnd base rates'!K$110)\n+($H48*'fnd base rates'!K$111)\n+($I48*'fnd base rates'!K$112)\n+($J48*'fnd base rates'!K$113)\n+($K48*'fnd base rates'!K$114)\n+($M48*'fnd base rates'!K$116)\n+($N48*'fnd base rates'!K$117)\n+($O48*'fnd base rates'!K$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,11)))\n*$R48","v":1363.5893446530001},{"$f":"(($D48*'fnd base rates'!L$107)\n+($E48*'fnd base rates'!L$108)\n+($F48*'fnd base rates'!L$109)\n+($G48*'fnd base rates'!L$110)\n+($H48*'fnd base rates'!L$111)\n+($I48*'fnd base rates'!L$112)\n+($J48*'fnd base rates'!L$113)\n+($K48*'fnd base rates'!L$114)\n+($M48*'fnd base rates'!L$116)\n+($N48*'fnd base rates'!L$117)\n+($O48*'fnd base rates'!L$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,12)))","v":2467.1553299999996},{"$f":"(($D48*'fnd base rates'!M$107)\n+($E48*'fnd base rates'!M$108)\n+($F48*'fnd base rates'!M$109)\n+($G48*'fnd base rates'!M$110)\n+($H48*'fnd base rates'!M$111)\n+($I48*'fnd base rates'!M$112)\n+($J48*'fnd base rates'!M$113)\n+($K48*'fnd base rates'!M$114)\n+($M48*'fnd base rates'!M$116)\n+($N48*'fnd base rates'!M$117)\n+($O48*'fnd base rates'!M$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,13)))","v":0},17185.709325611999,null,412035625,"412","035","625",1,1,17185.709325611999,17186,0,17186,null,null,null,null,null,null,0,null,0]
["413",413114091,"FOUR RIVERS",{"$f":"'fnd enro'!D49","v":0},{"$f":"'fnd enro'!E49","v":0},{"$f":"'fnd enro'!F49","v":0},{"$f":"'fnd enro'!G49","v":0},{"$f":"'fnd enro'!H49","v":0},{"$f":"'fnd enro'!I49","v":1},{"$f":"'fnd enro'!J49","v":0},{"$f":"'fnd enro'!K49","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L49","v":0},{"$f":"'fnd enro'!M49","v":0},{"$f":"'fnd enro'!N49","v":0},{"$f":"'fnd enro'!O49","v":0},{"$f":"'fnd enro'!P49","v":0},{"$f":"'fnd enro'!R49","v":1},1,{"$f":"VALUE('fnd enro'!Q49)","v":9},null,{"$f":"(($D49*'fnd base rates'!C$107)\n+($E49*'fnd base rates'!C$108)\n+($F49*'fnd base rates'!C$109)\n+($G49*'fnd base rates'!C$110)\n+($H49*'fnd base rates'!C$111)\n+($I49*'fnd base rates'!C$112)\n+($J49*'fnd base rates'!C$113)\n+($K49*'fnd base rates'!C$114)\n+($M49*'fnd base rates'!C$116)\n+($N49*'fnd base rates'!C$117)\n+($O49*'fnd base rates'!C$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,3)))\n*$R49","v":570.33891299999993},{"$f":"(($D49*'fnd base rates'!D$107)\n+($E49*'fnd base rates'!D$108)\n+($F49*'fnd base rates'!D$109)\n+($G49*'fnd base rates'!D$110)\n+($H49*'fnd base rates'!D$111)\n+($I49*'fnd base rates'!D$112)\n+($J49*'fnd base rates'!D$113)\n+($K49*'fnd base rates'!D$114)\n+($M49*'fnd base rates'!D$116)\n+($N49*'fnd base rates'!D$117)\n+($O49*'fnd base rates'!D$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,4)))\n*$R49","v":810.3},{"$f":"(($D49*'fnd base rates'!E$107)\n+($E49*'fnd base rates'!E$108)\n+($F49*'fnd base rates'!E$109)\n+($G49*'fnd base rates'!E$110)\n+($H49*'fnd base rates'!E$111)\n+($I49*'fnd base rates'!E$112)\n+($J49*'fnd base rates'!E$113)\n+($K49*'fnd base rates'!E$114)\n+($M49*'fnd base rates'!E$116)\n+($N49*'fnd base rates'!E$117)\n+($O49*'fnd base rates'!E$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,5)))\n*$R49","v":5209.7030340000001},{"$f":"(($D49*'fnd base rates'!F$107)\n+($E49*'fnd base rates'!F$108)\n+($F49*'fnd base rates'!F$109)\n+($G49*'fnd base rates'!F$110)\n+($H49*'fnd base rates'!F$111)\n+($I49*'fnd base rates'!F$112)\n+($J49*'fnd base rates'!F$113)\n+($K49*'fnd base rates'!F$114)\n+($M49*'fnd base rates'!F$116)\n+($N49*'fnd base rates'!F$117)\n+($O49*'fnd base rates'!F$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,6)))\n*$R49","v":945.98492600000009},{"$f":"(($D49*'fnd base rates'!G$107)\n+($E49*'fnd base rates'!G$108)\n+($F49*'fnd base rates'!G$109)\n+($G49*'fnd base rates'!G$110)\n+($H49*'fnd base rates'!G$111)\n+($I49*'fnd base rates'!G$112)\n+($J49*'fnd base rates'!G$113)\n+($K49*'fnd base rates'!G$114)\n+($M49*'fnd base rates'!G$116)\n+($N49*'fnd base rates'!G$117)\n+($O49*'fnd base rates'!G$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,7)))\n*$R49","v":173.92018400000001},{"$f":"(($D49*'fnd base rates'!H$107)\n+($E49*'fnd base rates'!H$108)\n+($F49*'fnd base rates'!H$109)\n+($G49*'fnd base rates'!H$110)\n+($H49*'fnd base rates'!H$111)\n+($I49*'fnd base rates'!H$112)\n+($J49*'fnd base rates'!H$113)\n+($K49*'fnd base rates'!H$114)\n+($M49*'fnd base rates'!H$116)\n+($N49*'fnd base rates'!H$117)\n+($O49*'fnd base rates'!H$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D49*'fnd base rates'!I$107)\n+($E49*'fnd base rates'!I$108)\n+($F49*'fnd base rates'!I$109)\n+($G49*'fnd base rates'!I$110)\n+($H49*'fnd base rates'!I$111)\n+($I49*'fnd base rates'!I$112)\n+($J49*'fnd base rates'!I$113)\n+($K49*'fnd base rates'!I$114)\n+($M49*'fnd base rates'!I$116)\n+($N49*'fnd base rates'!I$117)\n+($O49*'fnd base rates'!I$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,9)))\n*$R49","v":451.12},{"$f":"(($D49*'fnd base rates'!J$107)\n+($E49*'fnd base rates'!J$108)\n+($F49*'fnd base rates'!J$109)\n+($G49*'fnd base rates'!J$110)\n+($H49*'fnd base rates'!J$111)\n+($I49*'fnd base rates'!J$112)\n+($J49*'fnd base rates'!J$113)\n+($K49*'fnd base rates'!J$114)\n+($M49*'fnd base rates'!J$116)\n+($N49*'fnd base rates'!J$117)\n+($O49*'fnd base rates'!J$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,10)))\n*$R49","v":607.66},{"$f":"(($D49*'fnd base rates'!K$107)\n+($E49*'fnd base rates'!K$108)\n+($F49*'fnd base rates'!K$109)\n+($G49*'fnd base rates'!K$110)\n+($H49*'fnd base rates'!K$111)\n+($I49*'fnd base rates'!K$112)\n+($J49*'fnd base rates'!K$113)\n+($K49*'fnd base rates'!K$114)\n+($M49*'fnd base rates'!K$116)\n+($N49*'fnd base rates'!K$117)\n+($O49*'fnd base rates'!K$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,11)))\n*$R49","v":1220.4620190000001},{"$f":"(($D49*'fnd base rates'!L$107)\n+($E49*'fnd base rates'!L$108)\n+($F49*'fnd base rates'!L$109)\n+($G49*'fnd base rates'!L$110)\n+($H49*'fnd base rates'!L$111)\n+($I49*'fnd base rates'!L$112)\n+($J49*'fnd base rates'!L$113)\n+($K49*'fnd base rates'!L$114)\n+($M49*'fnd base rates'!L$116)\n+($N49*'fnd base rates'!L$117)\n+($O49*'fnd base rates'!L$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D49*'fnd base rates'!M$107)\n+($E49*'fnd base rates'!M$108)\n+($F49*'fnd base rates'!M$109)\n+($G49*'fnd base rates'!M$110)\n+($H49*'fnd base rates'!M$111)\n+($I49*'fnd base rates'!M$112)\n+($J49*'fnd base rates'!M$113)\n+($K49*'fnd base rates'!M$114)\n+($M49*'fnd base rates'!M$116)\n+($N49*'fnd base rates'!M$117)\n+($O49*'fnd base rates'!M$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,13)))","v":0},12565.341266000001,null,413114091,"413","114","091",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["413",413114114,"FOUR RIVERS",{"$f":"'fnd enro'!D50","v":0},{"$f":"'fnd enro'!E50","v":0},{"$f":"'fnd enro'!F50","v":0},{"$f":"'fnd enro'!G50","v":0},{"$f":"'fnd enro'!H50","v":40},{"$f":"'fnd enro'!I50","v":51},{"$f":"'fnd enro'!J50","v":0},{"$f":"'fnd enro'!K50","v":3.5762999999999998},{"$f":"'fnd enro'!L50","v":0},{"$f":"'fnd enro'!M50","v":0},{"$f":"'fnd enro'!N50","v":0},{"$f":"'fnd enro'!O50","v":0},{"$f":"'fnd enro'!P50","v":35},{"$f":"'fnd enro'!R50","v":91},1,{"$f":"VALUE('fnd enro'!Q50)","v":10},null,{"$f":"(($D50*'fnd base rates'!C$107)\n+($E50*'fnd base rates'!C$108)\n+($F50*'fnd base rates'!C$109)\n+($G50*'fnd base rates'!C$110)\n+($H50*'fnd base rates'!C$111)\n+($I50*'fnd base rates'!C$112)\n+($J50*'fnd base rates'!C$113)\n+($K50*'fnd base rates'!C$114)\n+($M50*'fnd base rates'!C$116)\n+($N50*'fnd base rates'!C$117)\n+($O50*'fnd base rates'!C$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,3)))\n*$R50","v":55284.641082999995},{"$f":"(($D50*'fnd base rates'!D$107)\n+($E50*'fnd base rates'!D$108)\n+($F50*'fnd base rates'!D$109)\n+($G50*'fnd base rates'!D$110)\n+($H50*'fnd base rates'!D$111)\n+($I50*'fnd base rates'!D$112)\n+($J50*'fnd base rates'!D$113)\n+($K50*'fnd base rates'!D$114)\n+($M50*'fnd base rates'!D$116)\n+($N50*'fnd base rates'!D$117)\n+($O50*'fnd base rates'!D$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,4)))\n*$R50","v":89770.799999999988},{"$f":"(($D50*'fnd base rates'!E$107)\n+($E50*'fnd base rates'!E$108)\n+($F50*'fnd base rates'!E$109)\n+($G50*'fnd base rates'!E$110)\n+($H50*'fnd base rates'!E$111)\n+($I50*'fnd base rates'!E$112)\n+($J50*'fnd base rates'!E$113)\n+($K50*'fnd base rates'!E$114)\n+($M50*'fnd base rates'!E$116)\n+($N50*'fnd base rates'!E$117)\n+($O50*'fnd base rates'!E$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,5)))\n*$R50","v":569056.92609399999},{"$f":"(($D50*'fnd base rates'!F$107)\n+($E50*'fnd base rates'!F$108)\n+($F50*'fnd base rates'!F$109)\n+($G50*'fnd base rates'!F$110)\n+($H50*'fnd base rates'!F$111)\n+($I50*'fnd base rates'!F$112)\n+($J50*'fnd base rates'!F$113)\n+($K50*'fnd base rates'!F$114)\n+($M50*'fnd base rates'!F$116)\n+($N50*'fnd base rates'!F$117)\n+($O50*'fnd base rates'!F$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,6)))\n*$R50","v":90681.028266000008},{"$f":"(($D50*'fnd base rates'!G$107)\n+($E50*'fnd base rates'!G$108)\n+($F50*'fnd base rates'!G$109)\n+($G50*'fnd base rates'!G$110)\n+($H50*'fnd base rates'!G$111)\n+($I50*'fnd base rates'!G$112)\n+($J50*'fnd base rates'!G$113)\n+($K50*'fnd base rates'!G$114)\n+($M50*'fnd base rates'!G$116)\n+($N50*'fnd base rates'!G$117)\n+($O50*'fnd base rates'!G$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,7)))\n*$R50","v":23613.186743999999},{"$f":"(($D50*'fnd base rates'!H$107)\n+($E50*'fnd base rates'!H$108)\n+($F50*'fnd base rates'!H$109)\n+($G50*'fnd base rates'!H$110)\n+($H50*'fnd base rates'!H$111)\n+($I50*'fnd base rates'!H$112)\n+($J50*'fnd base rates'!H$113)\n+($K50*'fnd base rates'!H$114)\n+($M50*'fnd base rates'!H$116)\n+($N50*'fnd base rates'!H$117)\n+($O50*'fnd base rates'!H$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,8)))","v":68094.844260000013},{"$f":"(($D50*'fnd base rates'!I$107)\n+($E50*'fnd base rates'!I$108)\n+($F50*'fnd base rates'!I$109)\n+($G50*'fnd base rates'!I$110)\n+($H50*'fnd base rates'!I$111)\n+($I50*'fnd base rates'!I$112)\n+($J50*'fnd base rates'!I$113)\n+($K50*'fnd base rates'!I$114)\n+($M50*'fnd base rates'!I$116)\n+($N50*'fnd base rates'!I$117)\n+($O50*'fnd base rates'!I$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,9)))\n*$R50","v":45680.520000000004},{"$f":"(($D50*'fnd base rates'!J$107)\n+($E50*'fnd base rates'!J$108)\n+($F50*'fnd base rates'!J$109)\n+($G50*'fnd base rates'!J$110)\n+($H50*'fnd base rates'!J$111)\n+($I50*'fnd base rates'!J$112)\n+($J50*'fnd base rates'!J$113)\n+($K50*'fnd base rates'!J$114)\n+($M50*'fnd base rates'!J$116)\n+($N50*'fnd base rates'!J$117)\n+($O50*'fnd base rates'!J$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,10)))\n*$R50","v":74464.709999999992},{"$f":"(($D50*'fnd base rates'!K$107)\n+($E50*'fnd base rates'!K$108)\n+($F50*'fnd base rates'!K$109)\n+($G50*'fnd base rates'!K$110)\n+($H50*'fnd base rates'!K$111)\n+($I50*'fnd base rates'!K$112)\n+($J50*'fnd base rates'!K$113)\n+($K50*'fnd base rates'!K$114)\n+($M50*'fnd base rates'!K$116)\n+($N50*'fnd base rates'!K$117)\n+($O50*'fnd base rates'!K$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,11)))\n*$R50","v":112421.643729},{"$f":"(($D50*'fnd base rates'!L$107)\n+($E50*'fnd base rates'!L$108)\n+($F50*'fnd base rates'!L$109)\n+($G50*'fnd base rates'!L$110)\n+($H50*'fnd base rates'!L$111)\n+($I50*'fnd base rates'!L$112)\n+($J50*'fnd base rates'!L$113)\n+($K50*'fnd base rates'!L$114)\n+($M50*'fnd base rates'!L$116)\n+($N50*'fnd base rates'!L$117)\n+($O50*'fnd base rates'!L$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,12)))","v":189061.40502999999},{"$f":"(($D50*'fnd base rates'!M$107)\n+($E50*'fnd base rates'!M$108)\n+($F50*'fnd base rates'!M$109)\n+($G50*'fnd base rates'!M$110)\n+($H50*'fnd base rates'!M$111)\n+($I50*'fnd base rates'!M$112)\n+($J50*'fnd base rates'!M$113)\n+($K50*'fnd base rates'!M$114)\n+($M50*'fnd base rates'!M$116)\n+($N50*'fnd base rates'!M$117)\n+($O50*'fnd base rates'!M$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,13)))","v":0},1318129.705206,null,413114114,"413","114","114",1,91,1318129.705206,14485,0,14485,null,null,null,null,null,null,0,null,0]
["413",413114127,"FOUR RIVERS",{"$f":"'fnd enro'!D51","v":0},{"$f":"'fnd enro'!E51","v":0},{"$f":"'fnd enro'!F51","v":0},{"$f":"'fnd enro'!G51","v":0},{"$f":"'fnd enro'!H51","v":0},{"$f":"'fnd enro'!I51","v":1},{"$f":"'fnd enro'!J51","v":0},{"$f":"'fnd enro'!K51","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L51","v":0},{"$f":"'fnd enro'!M51","v":0},{"$f":"'fnd enro'!N51","v":0},{"$f":"'fnd enro'!O51","v":0},{"$f":"'fnd enro'!P51","v":0},{"$f":"'fnd enro'!R51","v":1},1,{"$f":"VALUE('fnd enro'!Q51)","v":4},null,{"$f":"(($D51*'fnd base rates'!C$107)\n+($E51*'fnd base rates'!C$108)\n+($F51*'fnd base rates'!C$109)\n+($G51*'fnd base rates'!C$110)\n+($H51*'fnd base rates'!C$111)\n+($I51*'fnd base rates'!C$112)\n+($J51*'fnd base rates'!C$113)\n+($K51*'fnd base rates'!C$114)\n+($M51*'fnd base rates'!C$116)\n+($N51*'fnd base rates'!C$117)\n+($O51*'fnd base rates'!C$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,3)))\n*$R51","v":570.33891299999993},{"$f":"(($D51*'fnd base rates'!D$107)\n+($E51*'fnd base rates'!D$108)\n+($F51*'fnd base rates'!D$109)\n+($G51*'fnd base rates'!D$110)\n+($H51*'fnd base rates'!D$111)\n+($I51*'fnd base rates'!D$112)\n+($J51*'fnd base rates'!D$113)\n+($K51*'fnd base rates'!D$114)\n+($M51*'fnd base rates'!D$116)\n+($N51*'fnd base rates'!D$117)\n+($O51*'fnd base rates'!D$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,4)))\n*$R51","v":810.3},{"$f":"(($D51*'fnd base rates'!E$107)\n+($E51*'fnd base rates'!E$108)\n+($F51*'fnd base rates'!E$109)\n+($G51*'fnd base rates'!E$110)\n+($H51*'fnd base rates'!E$111)\n+($I51*'fnd base rates'!E$112)\n+($J51*'fnd base rates'!E$113)\n+($K51*'fnd base rates'!E$114)\n+($M51*'fnd base rates'!E$116)\n+($N51*'fnd base rates'!E$117)\n+($O51*'fnd base rates'!E$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,5)))\n*$R51","v":5209.7030340000001},{"$f":"(($D51*'fnd base rates'!F$107)\n+($E51*'fnd base rates'!F$108)\n+($F51*'fnd base rates'!F$109)\n+($G51*'fnd base rates'!F$110)\n+($H51*'fnd base rates'!F$111)\n+($I51*'fnd base rates'!F$112)\n+($J51*'fnd base rates'!F$113)\n+($K51*'fnd base rates'!F$114)\n+($M51*'fnd base rates'!F$116)\n+($N51*'fnd base rates'!F$117)\n+($O51*'fnd base rates'!F$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,6)))\n*$R51","v":945.98492600000009},{"$f":"(($D51*'fnd base rates'!G$107)\n+($E51*'fnd base rates'!G$108)\n+($F51*'fnd base rates'!G$109)\n+($G51*'fnd base rates'!G$110)\n+($H51*'fnd base rates'!G$111)\n+($I51*'fnd base rates'!G$112)\n+($J51*'fnd base rates'!G$113)\n+($K51*'fnd base rates'!G$114)\n+($M51*'fnd base rates'!G$116)\n+($N51*'fnd base rates'!G$117)\n+($O51*'fnd base rates'!G$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,7)))\n*$R51","v":173.92018400000001},{"$f":"(($D51*'fnd base rates'!H$107)\n+($E51*'fnd base rates'!H$108)\n+($F51*'fnd base rates'!H$109)\n+($G51*'fnd base rates'!H$110)\n+($H51*'fnd base rates'!H$111)\n+($I51*'fnd base rates'!H$112)\n+($J51*'fnd base rates'!H$113)\n+($K51*'fnd base rates'!H$114)\n+($M51*'fnd base rates'!H$116)\n+($N51*'fnd base rates'!H$117)\n+($O51*'fnd base rates'!H$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D51*'fnd base rates'!I$107)\n+($E51*'fnd base rates'!I$108)\n+($F51*'fnd base rates'!I$109)\n+($G51*'fnd base rates'!I$110)\n+($H51*'fnd base rates'!I$111)\n+($I51*'fnd base rates'!I$112)\n+($J51*'fnd base rates'!I$113)\n+($K51*'fnd base rates'!I$114)\n+($M51*'fnd base rates'!I$116)\n+($N51*'fnd base rates'!I$117)\n+($O51*'fnd base rates'!I$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,9)))\n*$R51","v":451.12},{"$f":"(($D51*'fnd base rates'!J$107)\n+($E51*'fnd base rates'!J$108)\n+($F51*'fnd base rates'!J$109)\n+($G51*'fnd base rates'!J$110)\n+($H51*'fnd base rates'!J$111)\n+($I51*'fnd base rates'!J$112)\n+($J51*'fnd base rates'!J$113)\n+($K51*'fnd base rates'!J$114)\n+($M51*'fnd base rates'!J$116)\n+($N51*'fnd base rates'!J$117)\n+($O51*'fnd base rates'!J$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,10)))\n*$R51","v":607.66},{"$f":"(($D51*'fnd base rates'!K$107)\n+($E51*'fnd base rates'!K$108)\n+($F51*'fnd base rates'!K$109)\n+($G51*'fnd base rates'!K$110)\n+($H51*'fnd base rates'!K$111)\n+($I51*'fnd base rates'!K$112)\n+($J51*'fnd base rates'!K$113)\n+($K51*'fnd base rates'!K$114)\n+($M51*'fnd base rates'!K$116)\n+($N51*'fnd base rates'!K$117)\n+($O51*'fnd base rates'!K$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,11)))\n*$R51","v":1220.4620190000001},{"$f":"(($D51*'fnd base rates'!L$107)\n+($E51*'fnd base rates'!L$108)\n+($F51*'fnd base rates'!L$109)\n+($G51*'fnd base rates'!L$110)\n+($H51*'fnd base rates'!L$111)\n+($I51*'fnd base rates'!L$112)\n+($J51*'fnd base rates'!L$113)\n+($K51*'fnd base rates'!L$114)\n+($M51*'fnd base rates'!L$116)\n+($N51*'fnd base rates'!L$117)\n+($O51*'fnd base rates'!L$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D51*'fnd base rates'!M$107)\n+($E51*'fnd base rates'!M$108)\n+($F51*'fnd base rates'!M$109)\n+($G51*'fnd base rates'!M$110)\n+($H51*'fnd base rates'!M$111)\n+($I51*'fnd base rates'!M$112)\n+($J51*'fnd base rates'!M$113)\n+($K51*'fnd base rates'!M$114)\n+($M51*'fnd base rates'!M$116)\n+($N51*'fnd base rates'!M$117)\n+($O51*'fnd base rates'!M$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,13)))","v":0},12565.341266000001,null,413114127,"413","114","127",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["413",413114210,"FOUR RIVERS",{"$f":"'fnd enro'!D52","v":0},{"$f":"'fnd enro'!E52","v":0},{"$f":"'fnd enro'!F52","v":0},{"$f":"'fnd enro'!G52","v":0},{"$f":"'fnd enro'!H52","v":0},{"$f":"'fnd enro'!I52","v":2},{"$f":"'fnd enro'!J52","v":0},{"$f":"'fnd enro'!K52","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L52","v":0},{"$f":"'fnd enro'!M52","v":0},{"$f":"'fnd enro'!N52","v":0},{"$f":"'fnd enro'!O52","v":0},{"$f":"'fnd enro'!P52","v":0},{"$f":"'fnd enro'!R52","v":2},1,{"$f":"VALUE('fnd enro'!Q52)","v":6},null,{"$f":"(($D52*'fnd base rates'!C$107)\n+($E52*'fnd base rates'!C$108)\n+($F52*'fnd base rates'!C$109)\n+($G52*'fnd base rates'!C$110)\n+($H52*'fnd base rates'!C$111)\n+($I52*'fnd base rates'!C$112)\n+($J52*'fnd base rates'!C$113)\n+($K52*'fnd base rates'!C$114)\n+($M52*'fnd base rates'!C$116)\n+($N52*'fnd base rates'!C$117)\n+($O52*'fnd base rates'!C$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,3)))\n*$R52","v":1140.6778259999999},{"$f":"(($D52*'fnd base rates'!D$107)\n+($E52*'fnd base rates'!D$108)\n+($F52*'fnd base rates'!D$109)\n+($G52*'fnd base rates'!D$110)\n+($H52*'fnd base rates'!D$111)\n+($I52*'fnd base rates'!D$112)\n+($J52*'fnd base rates'!D$113)\n+($K52*'fnd base rates'!D$114)\n+($M52*'fnd base rates'!D$116)\n+($N52*'fnd base rates'!D$117)\n+($O52*'fnd base rates'!D$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,4)))\n*$R52","v":1620.6},{"$f":"(($D52*'fnd base rates'!E$107)\n+($E52*'fnd base rates'!E$108)\n+($F52*'fnd base rates'!E$109)\n+($G52*'fnd base rates'!E$110)\n+($H52*'fnd base rates'!E$111)\n+($I52*'fnd base rates'!E$112)\n+($J52*'fnd base rates'!E$113)\n+($K52*'fnd base rates'!E$114)\n+($M52*'fnd base rates'!E$116)\n+($N52*'fnd base rates'!E$117)\n+($O52*'fnd base rates'!E$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,5)))\n*$R52","v":10419.406068},{"$f":"(($D52*'fnd base rates'!F$107)\n+($E52*'fnd base rates'!F$108)\n+($F52*'fnd base rates'!F$109)\n+($G52*'fnd base rates'!F$110)\n+($H52*'fnd base rates'!F$111)\n+($I52*'fnd base rates'!F$112)\n+($J52*'fnd base rates'!F$113)\n+($K52*'fnd base rates'!F$114)\n+($M52*'fnd base rates'!F$116)\n+($N52*'fnd base rates'!F$117)\n+($O52*'fnd base rates'!F$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,6)))\n*$R52","v":1891.9698520000002},{"$f":"(($D52*'fnd base rates'!G$107)\n+($E52*'fnd base rates'!G$108)\n+($F52*'fnd base rates'!G$109)\n+($G52*'fnd base rates'!G$110)\n+($H52*'fnd base rates'!G$111)\n+($I52*'fnd base rates'!G$112)\n+($J52*'fnd base rates'!G$113)\n+($K52*'fnd base rates'!G$114)\n+($M52*'fnd base rates'!G$116)\n+($N52*'fnd base rates'!G$117)\n+($O52*'fnd base rates'!G$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,7)))\n*$R52","v":347.84036800000001},{"$f":"(($D52*'fnd base rates'!H$107)\n+($E52*'fnd base rates'!H$108)\n+($F52*'fnd base rates'!H$109)\n+($G52*'fnd base rates'!H$110)\n+($H52*'fnd base rates'!H$111)\n+($I52*'fnd base rates'!H$112)\n+($J52*'fnd base rates'!H$113)\n+($K52*'fnd base rates'!H$114)\n+($M52*'fnd base rates'!H$116)\n+($N52*'fnd base rates'!H$117)\n+($O52*'fnd base rates'!H$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D52*'fnd base rates'!I$107)\n+($E52*'fnd base rates'!I$108)\n+($F52*'fnd base rates'!I$109)\n+($G52*'fnd base rates'!I$110)\n+($H52*'fnd base rates'!I$111)\n+($I52*'fnd base rates'!I$112)\n+($J52*'fnd base rates'!I$113)\n+($K52*'fnd base rates'!I$114)\n+($M52*'fnd base rates'!I$116)\n+($N52*'fnd base rates'!I$117)\n+($O52*'fnd base rates'!I$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,9)))\n*$R52","v":902.24},{"$f":"(($D52*'fnd base rates'!J$107)\n+($E52*'fnd base rates'!J$108)\n+($F52*'fnd base rates'!J$109)\n+($G52*'fnd base rates'!J$110)\n+($H52*'fnd base rates'!J$111)\n+($I52*'fnd base rates'!J$112)\n+($J52*'fnd base rates'!J$113)\n+($K52*'fnd base rates'!J$114)\n+($M52*'fnd base rates'!J$116)\n+($N52*'fnd base rates'!J$117)\n+($O52*'fnd base rates'!J$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,10)))\n*$R52","v":1215.32},{"$f":"(($D52*'fnd base rates'!K$107)\n+($E52*'fnd base rates'!K$108)\n+($F52*'fnd base rates'!K$109)\n+($G52*'fnd base rates'!K$110)\n+($H52*'fnd base rates'!K$111)\n+($I52*'fnd base rates'!K$112)\n+($J52*'fnd base rates'!K$113)\n+($K52*'fnd base rates'!K$114)\n+($M52*'fnd base rates'!K$116)\n+($N52*'fnd base rates'!K$117)\n+($O52*'fnd base rates'!K$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,11)))\n*$R52","v":2440.9240380000001},{"$f":"(($D52*'fnd base rates'!L$107)\n+($E52*'fnd base rates'!L$108)\n+($F52*'fnd base rates'!L$109)\n+($G52*'fnd base rates'!L$110)\n+($H52*'fnd base rates'!L$111)\n+($I52*'fnd base rates'!L$112)\n+($J52*'fnd base rates'!L$113)\n+($K52*'fnd base rates'!L$114)\n+($M52*'fnd base rates'!L$116)\n+($N52*'fnd base rates'!L$117)\n+($O52*'fnd base rates'!L$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D52*'fnd base rates'!M$107)\n+($E52*'fnd base rates'!M$108)\n+($F52*'fnd base rates'!M$109)\n+($G52*'fnd base rates'!M$110)\n+($H52*'fnd base rates'!M$111)\n+($I52*'fnd base rates'!M$112)\n+($J52*'fnd base rates'!M$113)\n+($K52*'fnd base rates'!M$114)\n+($M52*'fnd base rates'!M$116)\n+($N52*'fnd base rates'!M$117)\n+($O52*'fnd base rates'!M$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,13)))","v":0},25130.682532000003,null,413114210,"413","114","210",1,2,25130.682532000003,12565,0,12565,null,null,null,null,null,null,0,null,0]
["413",413114253,"FOUR RIVERS",{"$f":"'fnd enro'!D53","v":0},{"$f":"'fnd enro'!E53","v":0},{"$f":"'fnd enro'!F53","v":0},{"$f":"'fnd enro'!G53","v":0},{"$f":"'fnd enro'!H53","v":0},{"$f":"'fnd enro'!I53","v":1},{"$f":"'fnd enro'!J53","v":0},{"$f":"'fnd enro'!K53","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L53","v":0},{"$f":"'fnd enro'!M53","v":0},{"$f":"'fnd enro'!N53","v":0},{"$f":"'fnd enro'!O53","v":0},{"$f":"'fnd enro'!P53","v":0},{"$f":"'fnd enro'!R53","v":1},1,{"$f":"VALUE('fnd enro'!Q53)","v":10},null,{"$f":"(($D53*'fnd base rates'!C$107)\n+($E53*'fnd base rates'!C$108)\n+($F53*'fnd base rates'!C$109)\n+($G53*'fnd base rates'!C$110)\n+($H53*'fnd base rates'!C$111)\n+($I53*'fnd base rates'!C$112)\n+($J53*'fnd base rates'!C$113)\n+($K53*'fnd base rates'!C$114)\n+($M53*'fnd base rates'!C$116)\n+($N53*'fnd base rates'!C$117)\n+($O53*'fnd base rates'!C$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,3)))\n*$R53","v":570.33891299999993},{"$f":"(($D53*'fnd base rates'!D$107)\n+($E53*'fnd base rates'!D$108)\n+($F53*'fnd base rates'!D$109)\n+($G53*'fnd base rates'!D$110)\n+($H53*'fnd base rates'!D$111)\n+($I53*'fnd base rates'!D$112)\n+($J53*'fnd base rates'!D$113)\n+($K53*'fnd base rates'!D$114)\n+($M53*'fnd base rates'!D$116)\n+($N53*'fnd base rates'!D$117)\n+($O53*'fnd base rates'!D$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,4)))\n*$R53","v":810.3},{"$f":"(($D53*'fnd base rates'!E$107)\n+($E53*'fnd base rates'!E$108)\n+($F53*'fnd base rates'!E$109)\n+($G53*'fnd base rates'!E$110)\n+($H53*'fnd base rates'!E$111)\n+($I53*'fnd base rates'!E$112)\n+($J53*'fnd base rates'!E$113)\n+($K53*'fnd base rates'!E$114)\n+($M53*'fnd base rates'!E$116)\n+($N53*'fnd base rates'!E$117)\n+($O53*'fnd base rates'!E$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,5)))\n*$R53","v":5209.7030340000001},{"$f":"(($D53*'fnd base rates'!F$107)\n+($E53*'fnd base rates'!F$108)\n+($F53*'fnd base rates'!F$109)\n+($G53*'fnd base rates'!F$110)\n+($H53*'fnd base rates'!F$111)\n+($I53*'fnd base rates'!F$112)\n+($J53*'fnd base rates'!F$113)\n+($K53*'fnd base rates'!F$114)\n+($M53*'fnd base rates'!F$116)\n+($N53*'fnd base rates'!F$117)\n+($O53*'fnd base rates'!F$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,6)))\n*$R53","v":945.98492600000009},{"$f":"(($D53*'fnd base rates'!G$107)\n+($E53*'fnd base rates'!G$108)\n+($F53*'fnd base rates'!G$109)\n+($G53*'fnd base rates'!G$110)\n+($H53*'fnd base rates'!G$111)\n+($I53*'fnd base rates'!G$112)\n+($J53*'fnd base rates'!G$113)\n+($K53*'fnd base rates'!G$114)\n+($M53*'fnd base rates'!G$116)\n+($N53*'fnd base rates'!G$117)\n+($O53*'fnd base rates'!G$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,7)))\n*$R53","v":173.92018400000001},{"$f":"(($D53*'fnd base rates'!H$107)\n+($E53*'fnd base rates'!H$108)\n+($F53*'fnd base rates'!H$109)\n+($G53*'fnd base rates'!H$110)\n+($H53*'fnd base rates'!H$111)\n+($I53*'fnd base rates'!H$112)\n+($J53*'fnd base rates'!H$113)\n+($K53*'fnd base rates'!H$114)\n+($M53*'fnd base rates'!H$116)\n+($N53*'fnd base rates'!H$117)\n+($O53*'fnd base rates'!H$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D53*'fnd base rates'!I$107)\n+($E53*'fnd base rates'!I$108)\n+($F53*'fnd base rates'!I$109)\n+($G53*'fnd base rates'!I$110)\n+($H53*'fnd base rates'!I$111)\n+($I53*'fnd base rates'!I$112)\n+($J53*'fnd base rates'!I$113)\n+($K53*'fnd base rates'!I$114)\n+($M53*'fnd base rates'!I$116)\n+($N53*'fnd base rates'!I$117)\n+($O53*'fnd base rates'!I$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,9)))\n*$R53","v":451.12},{"$f":"(($D53*'fnd base rates'!J$107)\n+($E53*'fnd base rates'!J$108)\n+($F53*'fnd base rates'!J$109)\n+($G53*'fnd base rates'!J$110)\n+($H53*'fnd base rates'!J$111)\n+($I53*'fnd base rates'!J$112)\n+($J53*'fnd base rates'!J$113)\n+($K53*'fnd base rates'!J$114)\n+($M53*'fnd base rates'!J$116)\n+($N53*'fnd base rates'!J$117)\n+($O53*'fnd base rates'!J$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,10)))\n*$R53","v":607.66},{"$f":"(($D53*'fnd base rates'!K$107)\n+($E53*'fnd base rates'!K$108)\n+($F53*'fnd base rates'!K$109)\n+($G53*'fnd base rates'!K$110)\n+($H53*'fnd base rates'!K$111)\n+($I53*'fnd base rates'!K$112)\n+($J53*'fnd base rates'!K$113)\n+($K53*'fnd base rates'!K$114)\n+($M53*'fnd base rates'!K$116)\n+($N53*'fnd base rates'!K$117)\n+($O53*'fnd base rates'!K$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,11)))\n*$R53","v":1220.4620190000001},{"$f":"(($D53*'fnd base rates'!L$107)\n+($E53*'fnd base rates'!L$108)\n+($F53*'fnd base rates'!L$109)\n+($G53*'fnd base rates'!L$110)\n+($H53*'fnd base rates'!L$111)\n+($I53*'fnd base rates'!L$112)\n+($J53*'fnd base rates'!L$113)\n+($K53*'fnd base rates'!L$114)\n+($M53*'fnd base rates'!L$116)\n+($N53*'fnd base rates'!L$117)\n+($O53*'fnd base rates'!L$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D53*'fnd base rates'!M$107)\n+($E53*'fnd base rates'!M$108)\n+($F53*'fnd base rates'!M$109)\n+($G53*'fnd base rates'!M$110)\n+($H53*'fnd base rates'!M$111)\n+($I53*'fnd base rates'!M$112)\n+($J53*'fnd base rates'!M$113)\n+($K53*'fnd base rates'!M$114)\n+($M53*'fnd base rates'!M$116)\n+($N53*'fnd base rates'!M$117)\n+($O53*'fnd base rates'!M$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,13)))","v":0},12565.341266000001,null,413114253,"413","114","253",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["413",413114312,"FOUR RIVERS",{"$f":"'fnd enro'!D54","v":0},{"$f":"'fnd enro'!E54","v":0},{"$f":"'fnd enro'!F54","v":0},{"$f":"'fnd enro'!G54","v":0},{"$f":"'fnd enro'!H54","v":1},{"$f":"'fnd enro'!I54","v":1},{"$f":"'fnd enro'!J54","v":0},{"$f":"'fnd enro'!K54","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L54","v":0},{"$f":"'fnd enro'!M54","v":0},{"$f":"'fnd enro'!N54","v":0},{"$f":"'fnd enro'!O54","v":0},{"$f":"'fnd enro'!P54","v":0},{"$f":"'fnd enro'!R54","v":2},1,{"$f":"VALUE('fnd enro'!Q54)","v":8},null,{"$f":"(($D54*'fnd base rates'!C$107)\n+($E54*'fnd base rates'!C$108)\n+($F54*'fnd base rates'!C$109)\n+($G54*'fnd base rates'!C$110)\n+($H54*'fnd base rates'!C$111)\n+($I54*'fnd base rates'!C$112)\n+($J54*'fnd base rates'!C$113)\n+($K54*'fnd base rates'!C$114)\n+($M54*'fnd base rates'!C$116)\n+($N54*'fnd base rates'!C$117)\n+($O54*'fnd base rates'!C$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,3)))\n*$R54","v":1140.6778259999999},{"$f":"(($D54*'fnd base rates'!D$107)\n+($E54*'fnd base rates'!D$108)\n+($F54*'fnd base rates'!D$109)\n+($G54*'fnd base rates'!D$110)\n+($H54*'fnd base rates'!D$111)\n+($I54*'fnd base rates'!D$112)\n+($J54*'fnd base rates'!D$113)\n+($K54*'fnd base rates'!D$114)\n+($M54*'fnd base rates'!D$116)\n+($N54*'fnd base rates'!D$117)\n+($O54*'fnd base rates'!D$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,4)))\n*$R54","v":1620.6},{"$f":"(($D54*'fnd base rates'!E$107)\n+($E54*'fnd base rates'!E$108)\n+($F54*'fnd base rates'!E$109)\n+($G54*'fnd base rates'!E$110)\n+($H54*'fnd base rates'!E$111)\n+($I54*'fnd base rates'!E$112)\n+($J54*'fnd base rates'!E$113)\n+($K54*'fnd base rates'!E$114)\n+($M54*'fnd base rates'!E$116)\n+($N54*'fnd base rates'!E$117)\n+($O54*'fnd base rates'!E$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,5)))\n*$R54","v":8880.8160680000001},{"$f":"(($D54*'fnd base rates'!F$107)\n+($E54*'fnd base rates'!F$108)\n+($F54*'fnd base rates'!F$109)\n+($G54*'fnd base rates'!F$110)\n+($H54*'fnd base rates'!F$111)\n+($I54*'fnd base rates'!F$112)\n+($J54*'fnd base rates'!F$113)\n+($K54*'fnd base rates'!F$114)\n+($M54*'fnd base rates'!F$116)\n+($N54*'fnd base rates'!F$117)\n+($O54*'fnd base rates'!F$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,6)))\n*$R54","v":2006.879852},{"$f":"(($D54*'fnd base rates'!G$107)\n+($E54*'fnd base rates'!G$108)\n+($F54*'fnd base rates'!G$109)\n+($G54*'fnd base rates'!G$110)\n+($H54*'fnd base rates'!G$111)\n+($I54*'fnd base rates'!G$112)\n+($J54*'fnd base rates'!G$113)\n+($K54*'fnd base rates'!G$114)\n+($M54*'fnd base rates'!G$116)\n+($N54*'fnd base rates'!G$117)\n+($O54*'fnd base rates'!G$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,7)))\n*$R54","v":352.670368},{"$f":"(($D54*'fnd base rates'!H$107)\n+($E54*'fnd base rates'!H$108)\n+($F54*'fnd base rates'!H$109)\n+($G54*'fnd base rates'!H$110)\n+($H54*'fnd base rates'!H$111)\n+($I54*'fnd base rates'!H$112)\n+($J54*'fnd base rates'!H$113)\n+($K54*'fnd base rates'!H$114)\n+($M54*'fnd base rates'!H$116)\n+($N54*'fnd base rates'!H$117)\n+($O54*'fnd base rates'!H$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D54*'fnd base rates'!I$107)\n+($E54*'fnd base rates'!I$108)\n+($F54*'fnd base rates'!I$109)\n+($G54*'fnd base rates'!I$110)\n+($H54*'fnd base rates'!I$111)\n+($I54*'fnd base rates'!I$112)\n+($J54*'fnd base rates'!I$113)\n+($K54*'fnd base rates'!I$114)\n+($M54*'fnd base rates'!I$116)\n+($N54*'fnd base rates'!I$117)\n+($O54*'fnd base rates'!I$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,9)))\n*$R54","v":859.51},{"$f":"(($D54*'fnd base rates'!J$107)\n+($E54*'fnd base rates'!J$108)\n+($F54*'fnd base rates'!J$109)\n+($G54*'fnd base rates'!J$110)\n+($H54*'fnd base rates'!J$111)\n+($I54*'fnd base rates'!J$112)\n+($J54*'fnd base rates'!J$113)\n+($K54*'fnd base rates'!J$114)\n+($M54*'fnd base rates'!J$116)\n+($N54*'fnd base rates'!J$117)\n+($O54*'fnd base rates'!J$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,10)))\n*$R54","v":871.18},{"$f":"(($D54*'fnd base rates'!K$107)\n+($E54*'fnd base rates'!K$108)\n+($F54*'fnd base rates'!K$109)\n+($G54*'fnd base rates'!K$110)\n+($H54*'fnd base rates'!K$111)\n+($I54*'fnd base rates'!K$112)\n+($J54*'fnd base rates'!K$113)\n+($K54*'fnd base rates'!K$114)\n+($M54*'fnd base rates'!K$116)\n+($N54*'fnd base rates'!K$117)\n+($O54*'fnd base rates'!K$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,11)))\n*$R54","v":2474.9140380000003},{"$f":"(($D54*'fnd base rates'!L$107)\n+($E54*'fnd base rates'!L$108)\n+($F54*'fnd base rates'!L$109)\n+($G54*'fnd base rates'!L$110)\n+($H54*'fnd base rates'!L$111)\n+($I54*'fnd base rates'!L$112)\n+($J54*'fnd base rates'!L$113)\n+($K54*'fnd base rates'!L$114)\n+($M54*'fnd base rates'!L$116)\n+($N54*'fnd base rates'!L$117)\n+($O54*'fnd base rates'!L$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D54*'fnd base rates'!M$107)\n+($E54*'fnd base rates'!M$108)\n+($F54*'fnd base rates'!M$109)\n+($G54*'fnd base rates'!M$110)\n+($H54*'fnd base rates'!M$111)\n+($I54*'fnd base rates'!M$112)\n+($J54*'fnd base rates'!M$113)\n+($K54*'fnd base rates'!M$114)\n+($M54*'fnd base rates'!M$116)\n+($N54*'fnd base rates'!M$117)\n+($O54*'fnd base rates'!M$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,13)))","v":0},23229.632531999996,null,413114312,"413","114","312",1,2,23229.632531999996,11615,0,11615,null,null,null,null,null,null,0,null,0]
["413",413114605,"FOUR RIVERS",{"$f":"'fnd enro'!D55","v":0},{"$f":"'fnd enro'!E55","v":0},{"$f":"'fnd enro'!F55","v":0},{"$f":"'fnd enro'!G55","v":0},{"$f":"'fnd enro'!H55","v":1},{"$f":"'fnd enro'!I55","v":0},{"$f":"'fnd enro'!J55","v":0},{"$f":"'fnd enro'!K55","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L55","v":0},{"$f":"'fnd enro'!M55","v":0},{"$f":"'fnd enro'!N55","v":0},{"$f":"'fnd enro'!O55","v":0},{"$f":"'fnd enro'!P55","v":1},{"$f":"'fnd enro'!R55","v":1},1,{"$f":"VALUE('fnd enro'!Q55)","v":6},null,{"$f":"(($D55*'fnd base rates'!C$107)\n+($E55*'fnd base rates'!C$108)\n+($F55*'fnd base rates'!C$109)\n+($G55*'fnd base rates'!C$110)\n+($H55*'fnd base rates'!C$111)\n+($I55*'fnd base rates'!C$112)\n+($J55*'fnd base rates'!C$113)\n+($K55*'fnd base rates'!C$114)\n+($M55*'fnd base rates'!C$116)\n+($N55*'fnd base rates'!C$117)\n+($O55*'fnd base rates'!C$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,3)))\n*$R55","v":643.07891299999994},{"$f":"(($D55*'fnd base rates'!D$107)\n+($E55*'fnd base rates'!D$108)\n+($F55*'fnd base rates'!D$109)\n+($G55*'fnd base rates'!D$110)\n+($H55*'fnd base rates'!D$111)\n+($I55*'fnd base rates'!D$112)\n+($J55*'fnd base rates'!D$113)\n+($K55*'fnd base rates'!D$114)\n+($M55*'fnd base rates'!D$116)\n+($N55*'fnd base rates'!D$117)\n+($O55*'fnd base rates'!D$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,4)))\n*$R55","v":1154.97},{"$f":"(($D55*'fnd base rates'!E$107)\n+($E55*'fnd base rates'!E$108)\n+($F55*'fnd base rates'!E$109)\n+($G55*'fnd base rates'!E$110)\n+($H55*'fnd base rates'!E$111)\n+($I55*'fnd base rates'!E$112)\n+($J55*'fnd base rates'!E$113)\n+($K55*'fnd base rates'!E$114)\n+($M55*'fnd base rates'!E$116)\n+($N55*'fnd base rates'!E$117)\n+($O55*'fnd base rates'!E$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,5)))\n*$R55","v":7035.7330339999999},{"$f":"(($D55*'fnd base rates'!F$107)\n+($E55*'fnd base rates'!F$108)\n+($F55*'fnd base rates'!F$109)\n+($G55*'fnd base rates'!F$110)\n+($H55*'fnd base rates'!F$111)\n+($I55*'fnd base rates'!F$112)\n+($J55*'fnd base rates'!F$113)\n+($K55*'fnd base rates'!F$114)\n+($M55*'fnd base rates'!F$116)\n+($N55*'fnd base rates'!F$117)\n+($O55*'fnd base rates'!F$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,6)))\n*$R55","v":1060.8949259999999},{"$f":"(($D55*'fnd base rates'!G$107)\n+($E55*'fnd base rates'!G$108)\n+($F55*'fnd base rates'!G$109)\n+($G55*'fnd base rates'!G$110)\n+($H55*'fnd base rates'!G$111)\n+($I55*'fnd base rates'!G$112)\n+($J55*'fnd base rates'!G$113)\n+($K55*'fnd base rates'!G$114)\n+($M55*'fnd base rates'!G$116)\n+($N55*'fnd base rates'!G$117)\n+($O55*'fnd base rates'!G$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,7)))\n*$R55","v":341.98018400000001},{"$f":"(($D55*'fnd base rates'!H$107)\n+($E55*'fnd base rates'!H$108)\n+($F55*'fnd base rates'!H$109)\n+($G55*'fnd base rates'!H$110)\n+($H55*'fnd base rates'!H$111)\n+($I55*'fnd base rates'!H$112)\n+($J55*'fnd base rates'!H$113)\n+($K55*'fnd base rates'!H$114)\n+($M55*'fnd base rates'!H$116)\n+($N55*'fnd base rates'!H$117)\n+($O55*'fnd base rates'!H$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,8)))","v":579.70686000000001},{"$f":"(($D55*'fnd base rates'!I$107)\n+($E55*'fnd base rates'!I$108)\n+($F55*'fnd base rates'!I$109)\n+($G55*'fnd base rates'!I$110)\n+($H55*'fnd base rates'!I$111)\n+($I55*'fnd base rates'!I$112)\n+($J55*'fnd base rates'!I$113)\n+($K55*'fnd base rates'!I$114)\n+($M55*'fnd base rates'!I$116)\n+($N55*'fnd base rates'!I$117)\n+($O55*'fnd base rates'!I$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,9)))\n*$R55","v":544.63},{"$f":"(($D55*'fnd base rates'!J$107)\n+($E55*'fnd base rates'!J$108)\n+($F55*'fnd base rates'!J$109)\n+($G55*'fnd base rates'!J$110)\n+($H55*'fnd base rates'!J$111)\n+($I55*'fnd base rates'!J$112)\n+($J55*'fnd base rates'!J$113)\n+($K55*'fnd base rates'!J$114)\n+($M55*'fnd base rates'!J$116)\n+($N55*'fnd base rates'!J$117)\n+($O55*'fnd base rates'!J$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,10)))\n*$R55","v":971.48},{"$f":"(($D55*'fnd base rates'!K$107)\n+($E55*'fnd base rates'!K$108)\n+($F55*'fnd base rates'!K$109)\n+($G55*'fnd base rates'!K$110)\n+($H55*'fnd base rates'!K$111)\n+($I55*'fnd base rates'!K$112)\n+($J55*'fnd base rates'!K$113)\n+($K55*'fnd base rates'!K$114)\n+($M55*'fnd base rates'!K$116)\n+($N55*'fnd base rates'!K$117)\n+($O55*'fnd base rates'!K$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,11)))\n*$R55","v":1254.4520190000001},{"$f":"(($D55*'fnd base rates'!L$107)\n+($E55*'fnd base rates'!L$108)\n+($F55*'fnd base rates'!L$109)\n+($G55*'fnd base rates'!L$110)\n+($H55*'fnd base rates'!L$111)\n+($I55*'fnd base rates'!L$112)\n+($J55*'fnd base rates'!L$113)\n+($K55*'fnd base rates'!L$114)\n+($M55*'fnd base rates'!L$116)\n+($N55*'fnd base rates'!L$117)\n+($O55*'fnd base rates'!L$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,12)))","v":2467.1553299999996},{"$f":"(($D55*'fnd base rates'!M$107)\n+($E55*'fnd base rates'!M$108)\n+($F55*'fnd base rates'!M$109)\n+($G55*'fnd base rates'!M$110)\n+($H55*'fnd base rates'!M$111)\n+($I55*'fnd base rates'!M$112)\n+($J55*'fnd base rates'!M$113)\n+($K55*'fnd base rates'!M$114)\n+($M55*'fnd base rates'!M$116)\n+($N55*'fnd base rates'!M$117)\n+($O55*'fnd base rates'!M$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,13)))","v":0},16054.081265999999,null,413114605,"413","114","605",1,1,16054.081265999999,16054,0,16054,null,null,null,null,null,null,0,null,0]
["413",413114618,"FOUR RIVERS",{"$f":"'fnd enro'!D56","v":0},{"$f":"'fnd enro'!E56","v":0},{"$f":"'fnd enro'!F56","v":0},{"$f":"'fnd enro'!G56","v":0},{"$f":"'fnd enro'!H56","v":0},{"$f":"'fnd enro'!I56","v":1},{"$f":"'fnd enro'!J56","v":0},{"$f":"'fnd enro'!K56","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L56","v":0},{"$f":"'fnd enro'!M56","v":0},{"$f":"'fnd enro'!N56","v":0},{"$f":"'fnd enro'!O56","v":0},{"$f":"'fnd enro'!P56","v":0},{"$f":"'fnd enro'!R56","v":1},1,{"$f":"VALUE('fnd enro'!Q56)","v":8},null,{"$f":"(($D56*'fnd base rates'!C$107)\n+($E56*'fnd base rates'!C$108)\n+($F56*'fnd base rates'!C$109)\n+($G56*'fnd base rates'!C$110)\n+($H56*'fnd base rates'!C$111)\n+($I56*'fnd base rates'!C$112)\n+($J56*'fnd base rates'!C$113)\n+($K56*'fnd base rates'!C$114)\n+($M56*'fnd base rates'!C$116)\n+($N56*'fnd base rates'!C$117)\n+($O56*'fnd base rates'!C$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,3)))\n*$R56","v":570.33891299999993},{"$f":"(($D56*'fnd base rates'!D$107)\n+($E56*'fnd base rates'!D$108)\n+($F56*'fnd base rates'!D$109)\n+($G56*'fnd base rates'!D$110)\n+($H56*'fnd base rates'!D$111)\n+($I56*'fnd base rates'!D$112)\n+($J56*'fnd base rates'!D$113)\n+($K56*'fnd base rates'!D$114)\n+($M56*'fnd base rates'!D$116)\n+($N56*'fnd base rates'!D$117)\n+($O56*'fnd base rates'!D$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,4)))\n*$R56","v":810.3},{"$f":"(($D56*'fnd base rates'!E$107)\n+($E56*'fnd base rates'!E$108)\n+($F56*'fnd base rates'!E$109)\n+($G56*'fnd base rates'!E$110)\n+($H56*'fnd base rates'!E$111)\n+($I56*'fnd base rates'!E$112)\n+($J56*'fnd base rates'!E$113)\n+($K56*'fnd base rates'!E$114)\n+($M56*'fnd base rates'!E$116)\n+($N56*'fnd base rates'!E$117)\n+($O56*'fnd base rates'!E$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,5)))\n*$R56","v":5209.7030340000001},{"$f":"(($D56*'fnd base rates'!F$107)\n+($E56*'fnd base rates'!F$108)\n+($F56*'fnd base rates'!F$109)\n+($G56*'fnd base rates'!F$110)\n+($H56*'fnd base rates'!F$111)\n+($I56*'fnd base rates'!F$112)\n+($J56*'fnd base rates'!F$113)\n+($K56*'fnd base rates'!F$114)\n+($M56*'fnd base rates'!F$116)\n+($N56*'fnd base rates'!F$117)\n+($O56*'fnd base rates'!F$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,6)))\n*$R56","v":945.98492600000009},{"$f":"(($D56*'fnd base rates'!G$107)\n+($E56*'fnd base rates'!G$108)\n+($F56*'fnd base rates'!G$109)\n+($G56*'fnd base rates'!G$110)\n+($H56*'fnd base rates'!G$111)\n+($I56*'fnd base rates'!G$112)\n+($J56*'fnd base rates'!G$113)\n+($K56*'fnd base rates'!G$114)\n+($M56*'fnd base rates'!G$116)\n+($N56*'fnd base rates'!G$117)\n+($O56*'fnd base rates'!G$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,7)))\n*$R56","v":173.92018400000001},{"$f":"(($D56*'fnd base rates'!H$107)\n+($E56*'fnd base rates'!H$108)\n+($F56*'fnd base rates'!H$109)\n+($G56*'fnd base rates'!H$110)\n+($H56*'fnd base rates'!H$111)\n+($I56*'fnd base rates'!H$112)\n+($J56*'fnd base rates'!H$113)\n+($K56*'fnd base rates'!H$114)\n+($M56*'fnd base rates'!H$116)\n+($N56*'fnd base rates'!H$117)\n+($O56*'fnd base rates'!H$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D56*'fnd base rates'!I$107)\n+($E56*'fnd base rates'!I$108)\n+($F56*'fnd base rates'!I$109)\n+($G56*'fnd base rates'!I$110)\n+($H56*'fnd base rates'!I$111)\n+($I56*'fnd base rates'!I$112)\n+($J56*'fnd base rates'!I$113)\n+($K56*'fnd base rates'!I$114)\n+($M56*'fnd base rates'!I$116)\n+($N56*'fnd base rates'!I$117)\n+($O56*'fnd base rates'!I$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,9)))\n*$R56","v":451.12},{"$f":"(($D56*'fnd base rates'!J$107)\n+($E56*'fnd base rates'!J$108)\n+($F56*'fnd base rates'!J$109)\n+($G56*'fnd base rates'!J$110)\n+($H56*'fnd base rates'!J$111)\n+($I56*'fnd base rates'!J$112)\n+($J56*'fnd base rates'!J$113)\n+($K56*'fnd base rates'!J$114)\n+($M56*'fnd base rates'!J$116)\n+($N56*'fnd base rates'!J$117)\n+($O56*'fnd base rates'!J$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,10)))\n*$R56","v":607.66},{"$f":"(($D56*'fnd base rates'!K$107)\n+($E56*'fnd base rates'!K$108)\n+($F56*'fnd base rates'!K$109)\n+($G56*'fnd base rates'!K$110)\n+($H56*'fnd base rates'!K$111)\n+($I56*'fnd base rates'!K$112)\n+($J56*'fnd base rates'!K$113)\n+($K56*'fnd base rates'!K$114)\n+($M56*'fnd base rates'!K$116)\n+($N56*'fnd base rates'!K$117)\n+($O56*'fnd base rates'!K$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,11)))\n*$R56","v":1220.4620190000001},{"$f":"(($D56*'fnd base rates'!L$107)\n+($E56*'fnd base rates'!L$108)\n+($F56*'fnd base rates'!L$109)\n+($G56*'fnd base rates'!L$110)\n+($H56*'fnd base rates'!L$111)\n+($I56*'fnd base rates'!L$112)\n+($J56*'fnd base rates'!L$113)\n+($K56*'fnd base rates'!L$114)\n+($M56*'fnd base rates'!L$116)\n+($N56*'fnd base rates'!L$117)\n+($O56*'fnd base rates'!L$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D56*'fnd base rates'!M$107)\n+($E56*'fnd base rates'!M$108)\n+($F56*'fnd base rates'!M$109)\n+($G56*'fnd base rates'!M$110)\n+($H56*'fnd base rates'!M$111)\n+($I56*'fnd base rates'!M$112)\n+($J56*'fnd base rates'!M$113)\n+($K56*'fnd base rates'!M$114)\n+($M56*'fnd base rates'!M$116)\n+($N56*'fnd base rates'!M$117)\n+($O56*'fnd base rates'!M$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,13)))","v":0},12565.341266000001,null,413114618,"413","114","618",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["413",413114670,"FOUR RIVERS",{"$f":"'fnd enro'!D57","v":0},{"$f":"'fnd enro'!E57","v":0},{"$f":"'fnd enro'!F57","v":0},{"$f":"'fnd enro'!G57","v":0},{"$f":"'fnd enro'!H57","v":3},{"$f":"'fnd enro'!I57","v":13},{"$f":"'fnd enro'!J57","v":0},{"$f":"'fnd enro'!K57","v":0.62880000000000003},{"$f":"'fnd enro'!L57","v":0},{"$f":"'fnd enro'!M57","v":0},{"$f":"'fnd enro'!N57","v":0},{"$f":"'fnd enro'!O57","v":0},{"$f":"'fnd enro'!P57","v":4},{"$f":"'fnd enro'!R57","v":16},1,{"$f":"VALUE('fnd enro'!Q57)","v":6},null,{"$f":"(($D57*'fnd base rates'!C$107)\n+($E57*'fnd base rates'!C$108)\n+($F57*'fnd base rates'!C$109)\n+($G57*'fnd base rates'!C$110)\n+($H57*'fnd base rates'!C$111)\n+($I57*'fnd base rates'!C$112)\n+($J57*'fnd base rates'!C$113)\n+($K57*'fnd base rates'!C$114)\n+($M57*'fnd base rates'!C$116)\n+($N57*'fnd base rates'!C$117)\n+($O57*'fnd base rates'!C$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,3)))\n*$R57","v":9416.3826079999981},{"$f":"(($D57*'fnd base rates'!D$107)\n+($E57*'fnd base rates'!D$108)\n+($F57*'fnd base rates'!D$109)\n+($G57*'fnd base rates'!D$110)\n+($H57*'fnd base rates'!D$111)\n+($I57*'fnd base rates'!D$112)\n+($J57*'fnd base rates'!D$113)\n+($K57*'fnd base rates'!D$114)\n+($M57*'fnd base rates'!D$116)\n+($N57*'fnd base rates'!D$117)\n+($O57*'fnd base rates'!D$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,4)))\n*$R57","v":14343.48},{"$f":"(($D57*'fnd base rates'!E$107)\n+($E57*'fnd base rates'!E$108)\n+($F57*'fnd base rates'!E$109)\n+($G57*'fnd base rates'!E$110)\n+($H57*'fnd base rates'!E$111)\n+($I57*'fnd base rates'!E$112)\n+($J57*'fnd base rates'!E$113)\n+($K57*'fnd base rates'!E$114)\n+($M57*'fnd base rates'!E$116)\n+($N57*'fnd base rates'!E$117)\n+($O57*'fnd base rates'!E$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,5)))\n*$R57","v":92197.958544000008},{"$f":"(($D57*'fnd base rates'!F$107)\n+($E57*'fnd base rates'!F$108)\n+($F57*'fnd base rates'!F$109)\n+($G57*'fnd base rates'!F$110)\n+($H57*'fnd base rates'!F$111)\n+($I57*'fnd base rates'!F$112)\n+($J57*'fnd base rates'!F$113)\n+($K57*'fnd base rates'!F$114)\n+($M57*'fnd base rates'!F$116)\n+($N57*'fnd base rates'!F$117)\n+($O57*'fnd base rates'!F$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,6)))\n*$R57","v":15480.488816000001},{"$f":"(($D57*'fnd base rates'!G$107)\n+($E57*'fnd base rates'!G$108)\n+($F57*'fnd base rates'!G$109)\n+($G57*'fnd base rates'!G$110)\n+($H57*'fnd base rates'!G$111)\n+($I57*'fnd base rates'!G$112)\n+($J57*'fnd base rates'!G$113)\n+($K57*'fnd base rates'!G$114)\n+($M57*'fnd base rates'!G$116)\n+($N57*'fnd base rates'!G$117)\n+($O57*'fnd base rates'!G$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,7)))\n*$R57","v":3450.132944},{"$f":"(($D57*'fnd base rates'!H$107)\n+($E57*'fnd base rates'!H$108)\n+($F57*'fnd base rates'!H$109)\n+($G57*'fnd base rates'!H$110)\n+($H57*'fnd base rates'!H$111)\n+($I57*'fnd base rates'!H$112)\n+($J57*'fnd base rates'!H$113)\n+($K57*'fnd base rates'!H$114)\n+($M57*'fnd base rates'!H$116)\n+($N57*'fnd base rates'!H$117)\n+($O57*'fnd base rates'!H$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,8)))","v":13169.39976},{"$f":"(($D57*'fnd base rates'!I$107)\n+($E57*'fnd base rates'!I$108)\n+($F57*'fnd base rates'!I$109)\n+($G57*'fnd base rates'!I$110)\n+($H57*'fnd base rates'!I$111)\n+($I57*'fnd base rates'!I$112)\n+($J57*'fnd base rates'!I$113)\n+($K57*'fnd base rates'!I$114)\n+($M57*'fnd base rates'!I$116)\n+($N57*'fnd base rates'!I$117)\n+($O57*'fnd base rates'!I$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,9)))\n*$R57","v":7634.6900000000005},{"$f":"(($D57*'fnd base rates'!J$107)\n+($E57*'fnd base rates'!J$108)\n+($F57*'fnd base rates'!J$109)\n+($G57*'fnd base rates'!J$110)\n+($H57*'fnd base rates'!J$111)\n+($I57*'fnd base rates'!J$112)\n+($J57*'fnd base rates'!J$113)\n+($K57*'fnd base rates'!J$114)\n+($M57*'fnd base rates'!J$116)\n+($N57*'fnd base rates'!J$117)\n+($O57*'fnd base rates'!J$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,10)))\n*$R57","v":11521.98},{"$f":"(($D57*'fnd base rates'!K$107)\n+($E57*'fnd base rates'!K$108)\n+($F57*'fnd base rates'!K$109)\n+($G57*'fnd base rates'!K$110)\n+($H57*'fnd base rates'!K$111)\n+($I57*'fnd base rates'!K$112)\n+($J57*'fnd base rates'!K$113)\n+($K57*'fnd base rates'!K$114)\n+($M57*'fnd base rates'!K$116)\n+($N57*'fnd base rates'!K$117)\n+($O57*'fnd base rates'!K$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,11)))\n*$R57","v":19629.362304000002},{"$f":"(($D57*'fnd base rates'!L$107)\n+($E57*'fnd base rates'!L$108)\n+($F57*'fnd base rates'!L$109)\n+($G57*'fnd base rates'!L$110)\n+($H57*'fnd base rates'!L$111)\n+($I57*'fnd base rates'!L$112)\n+($J57*'fnd base rates'!L$113)\n+($K57*'fnd base rates'!L$114)\n+($M57*'fnd base rates'!L$116)\n+($N57*'fnd base rates'!L$117)\n+($O57*'fnd base rates'!L$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,12)))","v":30057.595280000005},{"$f":"(($D57*'fnd base rates'!M$107)\n+($E57*'fnd base rates'!M$108)\n+($F57*'fnd base rates'!M$109)\n+($G57*'fnd base rates'!M$110)\n+($H57*'fnd base rates'!M$111)\n+($I57*'fnd base rates'!M$112)\n+($J57*'fnd base rates'!M$113)\n+($K57*'fnd base rates'!M$114)\n+($M57*'fnd base rates'!M$116)\n+($N57*'fnd base rates'!M$117)\n+($O57*'fnd base rates'!M$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,13)))","v":0},216901.47025600006,null,413114670,"413","114","670",1,16,216901.47025600006,13556,0,13556,null,null,null,null,null,null,0,null,0]
["413",413114674,"FOUR RIVERS",{"$f":"'fnd enro'!D58","v":0},{"$f":"'fnd enro'!E58","v":0},{"$f":"'fnd enro'!F58","v":0},{"$f":"'fnd enro'!G58","v":0},{"$f":"'fnd enro'!H58","v":12},{"$f":"'fnd enro'!I58","v":29},{"$f":"'fnd enro'!J58","v":0},{"$f":"'fnd enro'!K58","v":1.6113},{"$f":"'fnd enro'!L58","v":0},{"$f":"'fnd enro'!M58","v":0},{"$f":"'fnd enro'!N58","v":0},{"$f":"'fnd enro'!O58","v":0},{"$f":"'fnd enro'!P58","v":19},{"$f":"'fnd enro'!R58","v":41},1,{"$f":"VALUE('fnd enro'!Q58)","v":10},null,{"$f":"(($D58*'fnd base rates'!C$107)\n+($E58*'fnd base rates'!C$108)\n+($F58*'fnd base rates'!C$109)\n+($G58*'fnd base rates'!C$110)\n+($H58*'fnd base rates'!C$111)\n+($I58*'fnd base rates'!C$112)\n+($J58*'fnd base rates'!C$113)\n+($K58*'fnd base rates'!C$114)\n+($M58*'fnd base rates'!C$116)\n+($N58*'fnd base rates'!C$117)\n+($O58*'fnd base rates'!C$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,3)))\n*$R58","v":25220.815432999996},{"$f":"(($D58*'fnd base rates'!D$107)\n+($E58*'fnd base rates'!D$108)\n+($F58*'fnd base rates'!D$109)\n+($G58*'fnd base rates'!D$110)\n+($H58*'fnd base rates'!D$111)\n+($I58*'fnd base rates'!D$112)\n+($J58*'fnd base rates'!D$113)\n+($K58*'fnd base rates'!D$114)\n+($M58*'fnd base rates'!D$116)\n+($N58*'fnd base rates'!D$117)\n+($O58*'fnd base rates'!D$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,4)))\n*$R58","v":41926.199999999997},{"$f":"(($D58*'fnd base rates'!E$107)\n+($E58*'fnd base rates'!E$108)\n+($F58*'fnd base rates'!E$109)\n+($G58*'fnd base rates'!E$110)\n+($H58*'fnd base rates'!E$111)\n+($I58*'fnd base rates'!E$112)\n+($J58*'fnd base rates'!E$113)\n+($K58*'fnd base rates'!E$114)\n+($M58*'fnd base rates'!E$116)\n+($N58*'fnd base rates'!E$117)\n+($O58*'fnd base rates'!E$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,5)))\n*$R58","v":280101.41439399996},{"$f":"(($D58*'fnd base rates'!F$107)\n+($E58*'fnd base rates'!F$108)\n+($F58*'fnd base rates'!F$109)\n+($G58*'fnd base rates'!F$110)\n+($H58*'fnd base rates'!F$111)\n+($I58*'fnd base rates'!F$112)\n+($J58*'fnd base rates'!F$113)\n+($K58*'fnd base rates'!F$114)\n+($M58*'fnd base rates'!F$116)\n+($N58*'fnd base rates'!F$117)\n+($O58*'fnd base rates'!F$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,6)))\n*$R58","v":40164.301965999999},{"$f":"(($D58*'fnd base rates'!G$107)\n+($E58*'fnd base rates'!G$108)\n+($F58*'fnd base rates'!G$109)\n+($G58*'fnd base rates'!G$110)\n+($H58*'fnd base rates'!G$111)\n+($I58*'fnd base rates'!G$112)\n+($J58*'fnd base rates'!G$113)\n+($K58*'fnd base rates'!G$114)\n+($M58*'fnd base rates'!G$116)\n+($N58*'fnd base rates'!G$117)\n+($O58*'fnd base rates'!G$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,7)))\n*$R58","v":11310.737544},{"$f":"(($D58*'fnd base rates'!H$107)\n+($E58*'fnd base rates'!H$108)\n+($F58*'fnd base rates'!H$109)\n+($G58*'fnd base rates'!H$110)\n+($H58*'fnd base rates'!H$111)\n+($I58*'fnd base rates'!H$112)\n+($J58*'fnd base rates'!H$113)\n+($K58*'fnd base rates'!H$114)\n+($M58*'fnd base rates'!H$116)\n+($N58*'fnd base rates'!H$117)\n+($O58*'fnd base rates'!H$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,8)))","v":32730.541259999998},{"$f":"(($D58*'fnd base rates'!I$107)\n+($E58*'fnd base rates'!I$108)\n+($F58*'fnd base rates'!I$109)\n+($G58*'fnd base rates'!I$110)\n+($H58*'fnd base rates'!I$111)\n+($I58*'fnd base rates'!I$112)\n+($J58*'fnd base rates'!I$113)\n+($K58*'fnd base rates'!I$114)\n+($M58*'fnd base rates'!I$116)\n+($N58*'fnd base rates'!I$117)\n+($O58*'fnd base rates'!I$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,9)))\n*$R58","v":21423.68},{"$f":"(($D58*'fnd base rates'!J$107)\n+($E58*'fnd base rates'!J$108)\n+($F58*'fnd base rates'!J$109)\n+($G58*'fnd base rates'!J$110)\n+($H58*'fnd base rates'!J$111)\n+($I58*'fnd base rates'!J$112)\n+($J58*'fnd base rates'!J$113)\n+($K58*'fnd base rates'!J$114)\n+($M58*'fnd base rates'!J$116)\n+($N58*'fnd base rates'!J$117)\n+($O58*'fnd base rates'!J$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,10)))\n*$R58","v":38662.429999999993},{"$f":"(($D58*'fnd base rates'!K$107)\n+($E58*'fnd base rates'!K$108)\n+($F58*'fnd base rates'!K$109)\n+($G58*'fnd base rates'!K$110)\n+($H58*'fnd base rates'!K$111)\n+($I58*'fnd base rates'!K$112)\n+($J58*'fnd base rates'!K$113)\n+($K58*'fnd base rates'!K$114)\n+($M58*'fnd base rates'!K$116)\n+($N58*'fnd base rates'!K$117)\n+($O58*'fnd base rates'!K$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,11)))\n*$R58","v":50446.822779000002},{"$f":"(($D58*'fnd base rates'!L$107)\n+($E58*'fnd base rates'!L$108)\n+($F58*'fnd base rates'!L$109)\n+($G58*'fnd base rates'!L$110)\n+($H58*'fnd base rates'!L$111)\n+($I58*'fnd base rates'!L$112)\n+($J58*'fnd base rates'!L$113)\n+($K58*'fnd base rates'!L$114)\n+($M58*'fnd base rates'!L$116)\n+($N58*'fnd base rates'!L$117)\n+($O58*'fnd base rates'!L$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,12)))","v":86487.658530000001},{"$f":"(($D58*'fnd base rates'!M$107)\n+($E58*'fnd base rates'!M$108)\n+($F58*'fnd base rates'!M$109)\n+($G58*'fnd base rates'!M$110)\n+($H58*'fnd base rates'!M$111)\n+($I58*'fnd base rates'!M$112)\n+($J58*'fnd base rates'!M$113)\n+($K58*'fnd base rates'!M$114)\n+($M58*'fnd base rates'!M$116)\n+($N58*'fnd base rates'!M$117)\n+($O58*'fnd base rates'!M$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,13)))","v":0},628474.60190599994,null,413114674,"413","114","674",1,41,628474.60190599994,15329,0,15329,null,null,null,null,null,null,0,null,0]
["413",413114717,"FOUR RIVERS",{"$f":"'fnd enro'!D59","v":0},{"$f":"'fnd enro'!E59","v":0},{"$f":"'fnd enro'!F59","v":0},{"$f":"'fnd enro'!G59","v":0},{"$f":"'fnd enro'!H59","v":7},{"$f":"'fnd enro'!I59","v":14},{"$f":"'fnd enro'!J59","v":0},{"$f":"'fnd enro'!K59","v":0.82530000000000003},{"$f":"'fnd enro'!L59","v":0},{"$f":"'fnd enro'!M59","v":0},{"$f":"'fnd enro'!N59","v":0},{"$f":"'fnd enro'!O59","v":0},{"$f":"'fnd enro'!P59","v":12},{"$f":"'fnd enro'!R59","v":21},1,{"$f":"VALUE('fnd enro'!Q59)","v":9},null,{"$f":"(($D59*'fnd base rates'!C$107)\n+($E59*'fnd base rates'!C$108)\n+($F59*'fnd base rates'!C$109)\n+($G59*'fnd base rates'!C$110)\n+($H59*'fnd base rates'!C$111)\n+($I59*'fnd base rates'!C$112)\n+($J59*'fnd base rates'!C$113)\n+($K59*'fnd base rates'!C$114)\n+($M59*'fnd base rates'!C$116)\n+($N59*'fnd base rates'!C$117)\n+($O59*'fnd base rates'!C$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,3)))\n*$R59","v":13065.517172999998},{"$f":"(($D59*'fnd base rates'!D$107)\n+($E59*'fnd base rates'!D$108)\n+($F59*'fnd base rates'!D$109)\n+($G59*'fnd base rates'!D$110)\n+($H59*'fnd base rates'!D$111)\n+($I59*'fnd base rates'!D$112)\n+($J59*'fnd base rates'!D$113)\n+($K59*'fnd base rates'!D$114)\n+($M59*'fnd base rates'!D$116)\n+($N59*'fnd base rates'!D$117)\n+($O59*'fnd base rates'!D$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,4)))\n*$R59","v":22173.18},{"$f":"(($D59*'fnd base rates'!E$107)\n+($E59*'fnd base rates'!E$108)\n+($F59*'fnd base rates'!E$109)\n+($G59*'fnd base rates'!E$110)\n+($H59*'fnd base rates'!E$111)\n+($I59*'fnd base rates'!E$112)\n+($J59*'fnd base rates'!E$113)\n+($K59*'fnd base rates'!E$114)\n+($M59*'fnd base rates'!E$116)\n+($N59*'fnd base rates'!E$117)\n+($O59*'fnd base rates'!E$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,5)))\n*$R59","v":148974.83371400001},{"$f":"(($D59*'fnd base rates'!F$107)\n+($E59*'fnd base rates'!F$108)\n+($F59*'fnd base rates'!F$109)\n+($G59*'fnd base rates'!F$110)\n+($H59*'fnd base rates'!F$111)\n+($I59*'fnd base rates'!F$112)\n+($J59*'fnd base rates'!F$113)\n+($K59*'fnd base rates'!F$114)\n+($M59*'fnd base rates'!F$116)\n+($N59*'fnd base rates'!F$117)\n+($O59*'fnd base rates'!F$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,6)))\n*$R59","v":20670.053445999998},{"$f":"(($D59*'fnd base rates'!G$107)\n+($E59*'fnd base rates'!G$108)\n+($F59*'fnd base rates'!G$109)\n+($G59*'fnd base rates'!G$110)\n+($H59*'fnd base rates'!G$111)\n+($I59*'fnd base rates'!G$112)\n+($J59*'fnd base rates'!G$113)\n+($K59*'fnd base rates'!G$114)\n+($M59*'fnd base rates'!G$116)\n+($N59*'fnd base rates'!G$117)\n+($O59*'fnd base rates'!G$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,7)))\n*$R59","v":6128.373864000001},{"$f":"(($D59*'fnd base rates'!H$107)\n+($E59*'fnd base rates'!H$108)\n+($F59*'fnd base rates'!H$109)\n+($G59*'fnd base rates'!H$110)\n+($H59*'fnd base rates'!H$111)\n+($I59*'fnd base rates'!H$112)\n+($J59*'fnd base rates'!H$113)\n+($K59*'fnd base rates'!H$114)\n+($M59*'fnd base rates'!H$116)\n+($N59*'fnd base rates'!H$117)\n+($O59*'fnd base rates'!H$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,8)))","v":16539.594059999999},{"$f":"(($D59*'fnd base rates'!I$107)\n+($E59*'fnd base rates'!I$108)\n+($F59*'fnd base rates'!I$109)\n+($G59*'fnd base rates'!I$110)\n+($H59*'fnd base rates'!I$111)\n+($I59*'fnd base rates'!I$112)\n+($J59*'fnd base rates'!I$113)\n+($K59*'fnd base rates'!I$114)\n+($M59*'fnd base rates'!I$116)\n+($N59*'fnd base rates'!I$117)\n+($O59*'fnd base rates'!I$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,9)))\n*$R59","v":11212.85},{"$f":"(($D59*'fnd base rates'!J$107)\n+($E59*'fnd base rates'!J$108)\n+($F59*'fnd base rates'!J$109)\n+($G59*'fnd base rates'!J$110)\n+($H59*'fnd base rates'!J$111)\n+($I59*'fnd base rates'!J$112)\n+($J59*'fnd base rates'!J$113)\n+($K59*'fnd base rates'!J$114)\n+($M59*'fnd base rates'!J$116)\n+($N59*'fnd base rates'!J$117)\n+($O59*'fnd base rates'!J$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,10)))\n*$R59","v":20944.400000000001},{"$f":"(($D59*'fnd base rates'!K$107)\n+($E59*'fnd base rates'!K$108)\n+($F59*'fnd base rates'!K$109)\n+($G59*'fnd base rates'!K$110)\n+($H59*'fnd base rates'!K$111)\n+($I59*'fnd base rates'!K$112)\n+($J59*'fnd base rates'!K$113)\n+($K59*'fnd base rates'!K$114)\n+($M59*'fnd base rates'!K$116)\n+($N59*'fnd base rates'!K$117)\n+($O59*'fnd base rates'!K$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,11)))\n*$R59","v":25867.632398999998},{"$f":"(($D59*'fnd base rates'!L$107)\n+($E59*'fnd base rates'!L$108)\n+($F59*'fnd base rates'!L$109)\n+($G59*'fnd base rates'!L$110)\n+($H59*'fnd base rates'!L$111)\n+($I59*'fnd base rates'!L$112)\n+($J59*'fnd base rates'!L$113)\n+($K59*'fnd base rates'!L$114)\n+($M59*'fnd base rates'!L$116)\n+($N59*'fnd base rates'!L$117)\n+($O59*'fnd base rates'!L$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,12)))","v":45629.941930000001},{"$f":"(($D59*'fnd base rates'!M$107)\n+($E59*'fnd base rates'!M$108)\n+($F59*'fnd base rates'!M$109)\n+($G59*'fnd base rates'!M$110)\n+($H59*'fnd base rates'!M$111)\n+($I59*'fnd base rates'!M$112)\n+($J59*'fnd base rates'!M$113)\n+($K59*'fnd base rates'!M$114)\n+($M59*'fnd base rates'!M$116)\n+($N59*'fnd base rates'!M$117)\n+($O59*'fnd base rates'!M$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,13)))","v":0},331206.37658599997,null,413114717,"413","114","717",1,21,331206.37658599997,15772,0,15772,null,null,null,null,null,null,0,null,0]
["413",413114750,"FOUR RIVERS",{"$f":"'fnd enro'!D60","v":0},{"$f":"'fnd enro'!E60","v":0},{"$f":"'fnd enro'!F60","v":0},{"$f":"'fnd enro'!G60","v":0},{"$f":"'fnd enro'!H60","v":4},{"$f":"'fnd enro'!I60","v":14},{"$f":"'fnd enro'!J60","v":0},{"$f":"'fnd enro'!K60","v":0.70740000000000003},{"$f":"'fnd enro'!L60","v":0},{"$f":"'fnd enro'!M60","v":0},{"$f":"'fnd enro'!N60","v":0},{"$f":"'fnd enro'!O60","v":0},{"$f":"'fnd enro'!P60","v":8},{"$f":"'fnd enro'!R60","v":18},1,{"$f":"VALUE('fnd enro'!Q60)","v":7},null,{"$f":"(($D60*'fnd base rates'!C$107)\n+($E60*'fnd base rates'!C$108)\n+($F60*'fnd base rates'!C$109)\n+($G60*'fnd base rates'!C$110)\n+($H60*'fnd base rates'!C$111)\n+($I60*'fnd base rates'!C$112)\n+($J60*'fnd base rates'!C$113)\n+($K60*'fnd base rates'!C$114)\n+($M60*'fnd base rates'!C$116)\n+($N60*'fnd base rates'!C$117)\n+($O60*'fnd base rates'!C$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,3)))\n*$R60","v":10895.940434},{"$f":"(($D60*'fnd base rates'!D$107)\n+($E60*'fnd base rates'!D$108)\n+($F60*'fnd base rates'!D$109)\n+($G60*'fnd base rates'!D$110)\n+($H60*'fnd base rates'!D$111)\n+($I60*'fnd base rates'!D$112)\n+($J60*'fnd base rates'!D$113)\n+($K60*'fnd base rates'!D$114)\n+($M60*'fnd base rates'!D$116)\n+($N60*'fnd base rates'!D$117)\n+($O60*'fnd base rates'!D$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,4)))\n*$R60","v":17569.559999999998},{"$f":"(($D60*'fnd base rates'!E$107)\n+($E60*'fnd base rates'!E$108)\n+($F60*'fnd base rates'!E$109)\n+($G60*'fnd base rates'!E$110)\n+($H60*'fnd base rates'!E$111)\n+($I60*'fnd base rates'!E$112)\n+($J60*'fnd base rates'!E$113)\n+($K60*'fnd base rates'!E$114)\n+($M60*'fnd base rates'!E$116)\n+($N60*'fnd base rates'!E$117)\n+($O60*'fnd base rates'!E$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,5)))\n*$R60","v":116751.81461199999},{"$f":"(($D60*'fnd base rates'!F$107)\n+($E60*'fnd base rates'!F$108)\n+($F60*'fnd base rates'!F$109)\n+($G60*'fnd base rates'!F$110)\n+($H60*'fnd base rates'!F$111)\n+($I60*'fnd base rates'!F$112)\n+($J60*'fnd base rates'!F$113)\n+($K60*'fnd base rates'!F$114)\n+($M60*'fnd base rates'!F$116)\n+($N60*'fnd base rates'!F$117)\n+($O60*'fnd base rates'!F$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,6)))\n*$R60","v":17487.368668000003},{"$f":"(($D60*'fnd base rates'!G$107)\n+($E60*'fnd base rates'!G$108)\n+($F60*'fnd base rates'!G$109)\n+($G60*'fnd base rates'!G$110)\n+($H60*'fnd base rates'!G$111)\n+($I60*'fnd base rates'!G$112)\n+($J60*'fnd base rates'!G$113)\n+($K60*'fnd base rates'!G$114)\n+($M60*'fnd base rates'!G$116)\n+($N60*'fnd base rates'!G$117)\n+($O60*'fnd base rates'!G$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,7)))\n*$R60","v":4563.1633120000006},{"$f":"(($D60*'fnd base rates'!H$107)\n+($E60*'fnd base rates'!H$108)\n+($F60*'fnd base rates'!H$109)\n+($G60*'fnd base rates'!H$110)\n+($H60*'fnd base rates'!H$111)\n+($I60*'fnd base rates'!H$112)\n+($J60*'fnd base rates'!H$113)\n+($K60*'fnd base rates'!H$114)\n+($M60*'fnd base rates'!H$116)\n+($N60*'fnd base rates'!H$117)\n+($O60*'fnd base rates'!H$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,8)))","v":14717.923479999998},{"$f":"(($D60*'fnd base rates'!I$107)\n+($E60*'fnd base rates'!I$108)\n+($F60*'fnd base rates'!I$109)\n+($G60*'fnd base rates'!I$110)\n+($H60*'fnd base rates'!I$111)\n+($I60*'fnd base rates'!I$112)\n+($J60*'fnd base rates'!I$113)\n+($K60*'fnd base rates'!I$114)\n+($M60*'fnd base rates'!I$116)\n+($N60*'fnd base rates'!I$117)\n+($O60*'fnd base rates'!I$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,9)))\n*$R60","v":9128.84},{"$f":"(($D60*'fnd base rates'!J$107)\n+($E60*'fnd base rates'!J$108)\n+($F60*'fnd base rates'!J$109)\n+($G60*'fnd base rates'!J$110)\n+($H60*'fnd base rates'!J$111)\n+($I60*'fnd base rates'!J$112)\n+($J60*'fnd base rates'!J$113)\n+($K60*'fnd base rates'!J$114)\n+($M60*'fnd base rates'!J$116)\n+($N60*'fnd base rates'!J$117)\n+($O60*'fnd base rates'!J$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,10)))\n*$R60","v":15691},{"$f":"(($D60*'fnd base rates'!K$107)\n+($E60*'fnd base rates'!K$108)\n+($F60*'fnd base rates'!K$109)\n+($G60*'fnd base rates'!K$110)\n+($H60*'fnd base rates'!K$111)\n+($I60*'fnd base rates'!K$112)\n+($J60*'fnd base rates'!K$113)\n+($K60*'fnd base rates'!K$114)\n+($M60*'fnd base rates'!K$116)\n+($N60*'fnd base rates'!K$117)\n+($O60*'fnd base rates'!K$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,11)))\n*$R60","v":22104.276342000001},{"$f":"(($D60*'fnd base rates'!L$107)\n+($E60*'fnd base rates'!L$108)\n+($F60*'fnd base rates'!L$109)\n+($G60*'fnd base rates'!L$110)\n+($H60*'fnd base rates'!L$111)\n+($I60*'fnd base rates'!L$112)\n+($J60*'fnd base rates'!L$113)\n+($K60*'fnd base rates'!L$114)\n+($M60*'fnd base rates'!L$116)\n+($N60*'fnd base rates'!L$117)\n+($O60*'fnd base rates'!L$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,12)))","v":36327.81594},{"$f":"(($D60*'fnd base rates'!M$107)\n+($E60*'fnd base rates'!M$108)\n+($F60*'fnd base rates'!M$109)\n+($G60*'fnd base rates'!M$110)\n+($H60*'fnd base rates'!M$111)\n+($I60*'fnd base rates'!M$112)\n+($J60*'fnd base rates'!M$113)\n+($K60*'fnd base rates'!M$114)\n+($M60*'fnd base rates'!M$116)\n+($N60*'fnd base rates'!M$117)\n+($O60*'fnd base rates'!M$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,13)))","v":0},265237.702788,null,413114750,"413","114","750",1,18,265237.702788,14735,0,14735,null,null,null,null,null,null,0,null,0]
["413",413114755,"FOUR RIVERS",{"$f":"'fnd enro'!D61","v":0},{"$f":"'fnd enro'!E61","v":0},{"$f":"'fnd enro'!F61","v":0},{"$f":"'fnd enro'!G61","v":0},{"$f":"'fnd enro'!H61","v":9},{"$f":"'fnd enro'!I61","v":9},{"$f":"'fnd enro'!J61","v":0},{"$f":"'fnd enro'!K61","v":0.70740000000000003},{"$f":"'fnd enro'!L61","v":0},{"$f":"'fnd enro'!M61","v":0},{"$f":"'fnd enro'!N61","v":0},{"$f":"'fnd enro'!O61","v":0},{"$f":"'fnd enro'!P61","v":4},{"$f":"'fnd enro'!R61","v":18},1,{"$f":"VALUE('fnd enro'!Q61)","v":10},null,{"$f":"(($D61*'fnd base rates'!C$107)\n+($E61*'fnd base rates'!C$108)\n+($F61*'fnd base rates'!C$109)\n+($G61*'fnd base rates'!C$110)\n+($H61*'fnd base rates'!C$111)\n+($I61*'fnd base rates'!C$112)\n+($J61*'fnd base rates'!C$113)\n+($K61*'fnd base rates'!C$114)\n+($M61*'fnd base rates'!C$116)\n+($N61*'fnd base rates'!C$117)\n+($O61*'fnd base rates'!C$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,3)))\n*$R61","v":10652.820433999999},{"$f":"(($D61*'fnd base rates'!D$107)\n+($E61*'fnd base rates'!D$108)\n+($F61*'fnd base rates'!D$109)\n+($G61*'fnd base rates'!D$110)\n+($H61*'fnd base rates'!D$111)\n+($I61*'fnd base rates'!D$112)\n+($J61*'fnd base rates'!D$113)\n+($K61*'fnd base rates'!D$114)\n+($M61*'fnd base rates'!D$116)\n+($N61*'fnd base rates'!D$117)\n+($O61*'fnd base rates'!D$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,4)))\n*$R61","v":16417.8},{"$f":"(($D61*'fnd base rates'!E$107)\n+($E61*'fnd base rates'!E$108)\n+($F61*'fnd base rates'!E$109)\n+($G61*'fnd base rates'!E$110)\n+($H61*'fnd base rates'!E$111)\n+($I61*'fnd base rates'!E$112)\n+($J61*'fnd base rates'!E$113)\n+($K61*'fnd base rates'!E$114)\n+($M61*'fnd base rates'!E$116)\n+($N61*'fnd base rates'!E$117)\n+($O61*'fnd base rates'!E$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,5)))\n*$R61","v":97815.064612000002},{"$f":"(($D61*'fnd base rates'!F$107)\n+($E61*'fnd base rates'!F$108)\n+($F61*'fnd base rates'!F$109)\n+($G61*'fnd base rates'!F$110)\n+($H61*'fnd base rates'!F$111)\n+($I61*'fnd base rates'!F$112)\n+($J61*'fnd base rates'!F$113)\n+($K61*'fnd base rates'!F$114)\n+($M61*'fnd base rates'!F$116)\n+($N61*'fnd base rates'!F$117)\n+($O61*'fnd base rates'!F$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,6)))\n*$R61","v":18061.918668000002},{"$f":"(($D61*'fnd base rates'!G$107)\n+($E61*'fnd base rates'!G$108)\n+($F61*'fnd base rates'!G$109)\n+($G61*'fnd base rates'!G$110)\n+($H61*'fnd base rates'!G$111)\n+($I61*'fnd base rates'!G$112)\n+($J61*'fnd base rates'!G$113)\n+($K61*'fnd base rates'!G$114)\n+($M61*'fnd base rates'!G$116)\n+($N61*'fnd base rates'!G$117)\n+($O61*'fnd base rates'!G$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,7)))\n*$R61","v":4041.8333119999998},{"$f":"(($D61*'fnd base rates'!H$107)\n+($E61*'fnd base rates'!H$108)\n+($F61*'fnd base rates'!H$109)\n+($G61*'fnd base rates'!H$110)\n+($H61*'fnd base rates'!H$111)\n+($I61*'fnd base rates'!H$112)\n+($J61*'fnd base rates'!H$113)\n+($K61*'fnd base rates'!H$114)\n+($M61*'fnd base rates'!H$116)\n+($N61*'fnd base rates'!H$117)\n+($O61*'fnd base rates'!H$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,8)))","v":13021.073479999999},{"$f":"(($D61*'fnd base rates'!I$107)\n+($E61*'fnd base rates'!I$108)\n+($F61*'fnd base rates'!I$109)\n+($G61*'fnd base rates'!I$110)\n+($H61*'fnd base rates'!I$111)\n+($I61*'fnd base rates'!I$112)\n+($J61*'fnd base rates'!I$113)\n+($K61*'fnd base rates'!I$114)\n+($M61*'fnd base rates'!I$116)\n+($N61*'fnd base rates'!I$117)\n+($O61*'fnd base rates'!I$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,9)))\n*$R61","v":8459.91},{"$f":"(($D61*'fnd base rates'!J$107)\n+($E61*'fnd base rates'!J$108)\n+($F61*'fnd base rates'!J$109)\n+($G61*'fnd base rates'!J$110)\n+($H61*'fnd base rates'!J$111)\n+($I61*'fnd base rates'!J$112)\n+($J61*'fnd base rates'!J$113)\n+($K61*'fnd base rates'!J$114)\n+($M61*'fnd base rates'!J$116)\n+($N61*'fnd base rates'!J$117)\n+($O61*'fnd base rates'!J$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,10)))\n*$R61","v":11604.419999999998},{"$f":"(($D61*'fnd base rates'!K$107)\n+($E61*'fnd base rates'!K$108)\n+($F61*'fnd base rates'!K$109)\n+($G61*'fnd base rates'!K$110)\n+($H61*'fnd base rates'!K$111)\n+($I61*'fnd base rates'!K$112)\n+($J61*'fnd base rates'!K$113)\n+($K61*'fnd base rates'!K$114)\n+($M61*'fnd base rates'!K$116)\n+($N61*'fnd base rates'!K$117)\n+($O61*'fnd base rates'!K$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,11)))\n*$R61","v":22274.226342000002},{"$f":"(($D61*'fnd base rates'!L$107)\n+($E61*'fnd base rates'!L$108)\n+($F61*'fnd base rates'!L$109)\n+($G61*'fnd base rates'!L$110)\n+($H61*'fnd base rates'!L$111)\n+($I61*'fnd base rates'!L$112)\n+($J61*'fnd base rates'!L$113)\n+($K61*'fnd base rates'!L$114)\n+($M61*'fnd base rates'!L$116)\n+($N61*'fnd base rates'!L$117)\n+($O61*'fnd base rates'!L$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,12)))","v":35371.985939999999},{"$f":"(($D61*'fnd base rates'!M$107)\n+($E61*'fnd base rates'!M$108)\n+($F61*'fnd base rates'!M$109)\n+($G61*'fnd base rates'!M$110)\n+($H61*'fnd base rates'!M$111)\n+($I61*'fnd base rates'!M$112)\n+($J61*'fnd base rates'!M$113)\n+($K61*'fnd base rates'!M$114)\n+($M61*'fnd base rates'!M$116)\n+($N61*'fnd base rates'!M$117)\n+($O61*'fnd base rates'!M$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,13)))","v":0},237721.05278799997,null,413114755,"413","114","755",1,18,237721.05278799997,13207,0,13207,null,null,null,null,null,null,0,null,0]
["414",414603063,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D62","v":0},{"$f":"'fnd enro'!E62","v":0},{"$f":"'fnd enro'!F62","v":0},{"$f":"'fnd enro'!G62","v":0},{"$f":"'fnd enro'!H62","v":0},{"$f":"'fnd enro'!I62","v":3},{"$f":"'fnd enro'!J62","v":0},{"$f":"'fnd enro'!K62","v":0.1179},{"$f":"'fnd enro'!L62","v":0},{"$f":"'fnd enro'!M62","v":0},{"$f":"'fnd enro'!N62","v":0},{"$f":"'fnd enro'!O62","v":0},{"$f":"'fnd enro'!P62","v":1},{"$f":"'fnd enro'!R62","v":3},1,{"$f":"VALUE('fnd enro'!Q62)","v":8},null,{"$f":"(($D62*'fnd base rates'!C$107)\n+($E62*'fnd base rates'!C$108)\n+($F62*'fnd base rates'!C$109)\n+($G62*'fnd base rates'!C$110)\n+($H62*'fnd base rates'!C$111)\n+($I62*'fnd base rates'!C$112)\n+($J62*'fnd base rates'!C$113)\n+($K62*'fnd base rates'!C$114)\n+($M62*'fnd base rates'!C$116)\n+($N62*'fnd base rates'!C$117)\n+($O62*'fnd base rates'!C$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,3)))\n*$R62","v":1795.7367389999997},{"$f":"(($D62*'fnd base rates'!D$107)\n+($E62*'fnd base rates'!D$108)\n+($F62*'fnd base rates'!D$109)\n+($G62*'fnd base rates'!D$110)\n+($H62*'fnd base rates'!D$111)\n+($I62*'fnd base rates'!D$112)\n+($J62*'fnd base rates'!D$113)\n+($K62*'fnd base rates'!D$114)\n+($M62*'fnd base rates'!D$116)\n+($N62*'fnd base rates'!D$117)\n+($O62*'fnd base rates'!D$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,4)))\n*$R62","v":2832.2799999999997},{"$f":"(($D62*'fnd base rates'!E$107)\n+($E62*'fnd base rates'!E$108)\n+($F62*'fnd base rates'!E$109)\n+($G62*'fnd base rates'!E$110)\n+($H62*'fnd base rates'!E$111)\n+($I62*'fnd base rates'!E$112)\n+($J62*'fnd base rates'!E$113)\n+($K62*'fnd base rates'!E$114)\n+($M62*'fnd base rates'!E$116)\n+($N62*'fnd base rates'!E$117)\n+($O62*'fnd base rates'!E$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,5)))\n*$R62","v":19547.379101999999},{"$f":"(($D62*'fnd base rates'!F$107)\n+($E62*'fnd base rates'!F$108)\n+($F62*'fnd base rates'!F$109)\n+($G62*'fnd base rates'!F$110)\n+($H62*'fnd base rates'!F$111)\n+($I62*'fnd base rates'!F$112)\n+($J62*'fnd base rates'!F$113)\n+($K62*'fnd base rates'!F$114)\n+($M62*'fnd base rates'!F$116)\n+($N62*'fnd base rates'!F$117)\n+($O62*'fnd base rates'!F$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,6)))\n*$R62","v":2837.9547780000003},{"$f":"(($D62*'fnd base rates'!G$107)\n+($E62*'fnd base rates'!G$108)\n+($F62*'fnd base rates'!G$109)\n+($G62*'fnd base rates'!G$110)\n+($H62*'fnd base rates'!G$111)\n+($I62*'fnd base rates'!G$112)\n+($J62*'fnd base rates'!G$113)\n+($K62*'fnd base rates'!G$114)\n+($M62*'fnd base rates'!G$116)\n+($N62*'fnd base rates'!G$117)\n+($O62*'fnd base rates'!G$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,7)))\n*$R62","v":711.85055200000011},{"$f":"(($D62*'fnd base rates'!H$107)\n+($E62*'fnd base rates'!H$108)\n+($F62*'fnd base rates'!H$109)\n+($G62*'fnd base rates'!H$110)\n+($H62*'fnd base rates'!H$111)\n+($I62*'fnd base rates'!H$112)\n+($J62*'fnd base rates'!H$113)\n+($K62*'fnd base rates'!H$114)\n+($M62*'fnd base rates'!H$116)\n+($N62*'fnd base rates'!H$117)\n+($O62*'fnd base rates'!H$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,8)))","v":2661.13058},{"$f":"(($D62*'fnd base rates'!I$107)\n+($E62*'fnd base rates'!I$108)\n+($F62*'fnd base rates'!I$109)\n+($G62*'fnd base rates'!I$110)\n+($H62*'fnd base rates'!I$111)\n+($I62*'fnd base rates'!I$112)\n+($J62*'fnd base rates'!I$113)\n+($K62*'fnd base rates'!I$114)\n+($M62*'fnd base rates'!I$116)\n+($N62*'fnd base rates'!I$117)\n+($O62*'fnd base rates'!I$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,9)))\n*$R62","v":1512.0200000000002},{"$f":"(($D62*'fnd base rates'!J$107)\n+($E62*'fnd base rates'!J$108)\n+($F62*'fnd base rates'!J$109)\n+($G62*'fnd base rates'!J$110)\n+($H62*'fnd base rates'!J$111)\n+($I62*'fnd base rates'!J$112)\n+($J62*'fnd base rates'!J$113)\n+($K62*'fnd base rates'!J$114)\n+($M62*'fnd base rates'!J$116)\n+($N62*'fnd base rates'!J$117)\n+($O62*'fnd base rates'!J$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,10)))\n*$R62","v":2647.4300000000003},{"$f":"(($D62*'fnd base rates'!K$107)\n+($E62*'fnd base rates'!K$108)\n+($F62*'fnd base rates'!K$109)\n+($G62*'fnd base rates'!K$110)\n+($H62*'fnd base rates'!K$111)\n+($I62*'fnd base rates'!K$112)\n+($J62*'fnd base rates'!K$113)\n+($K62*'fnd base rates'!K$114)\n+($M62*'fnd base rates'!K$116)\n+($N62*'fnd base rates'!K$117)\n+($O62*'fnd base rates'!K$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,11)))\n*$R62","v":3661.3860570000002},{"$f":"(($D62*'fnd base rates'!L$107)\n+($E62*'fnd base rates'!L$108)\n+($F62*'fnd base rates'!L$109)\n+($G62*'fnd base rates'!L$110)\n+($H62*'fnd base rates'!L$111)\n+($I62*'fnd base rates'!L$112)\n+($J62*'fnd base rates'!L$113)\n+($K62*'fnd base rates'!L$114)\n+($M62*'fnd base rates'!L$116)\n+($N62*'fnd base rates'!L$117)\n+($O62*'fnd base rates'!L$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,12)))","v":5765.5359900000003},{"$f":"(($D62*'fnd base rates'!M$107)\n+($E62*'fnd base rates'!M$108)\n+($F62*'fnd base rates'!M$109)\n+($G62*'fnd base rates'!M$110)\n+($H62*'fnd base rates'!M$111)\n+($I62*'fnd base rates'!M$112)\n+($J62*'fnd base rates'!M$113)\n+($K62*'fnd base rates'!M$114)\n+($M62*'fnd base rates'!M$116)\n+($N62*'fnd base rates'!M$117)\n+($O62*'fnd base rates'!M$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,13)))","v":0},43972.703798000002,null,414603063,"414","603","063",1,3,43972.703798000002,14658,0,14658,null,null,null,null,null,null,0,null,0]
["414",414603098,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D63","v":0},{"$f":"'fnd enro'!E63","v":0},{"$f":"'fnd enro'!F63","v":0},{"$f":"'fnd enro'!G63","v":0},{"$f":"'fnd enro'!H63","v":1},{"$f":"'fnd enro'!I63","v":0},{"$f":"'fnd enro'!J63","v":0},{"$f":"'fnd enro'!K63","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L63","v":0},{"$f":"'fnd enro'!M63","v":0},{"$f":"'fnd enro'!N63","v":0},{"$f":"'fnd enro'!O63","v":0},{"$f":"'fnd enro'!P63","v":1},{"$f":"'fnd enro'!R63","v":1},1,{"$f":"VALUE('fnd enro'!Q63)","v":8},null,{"$f":"(($D63*'fnd base rates'!C$107)\n+($E63*'fnd base rates'!C$108)\n+($F63*'fnd base rates'!C$109)\n+($G63*'fnd base rates'!C$110)\n+($H63*'fnd base rates'!C$111)\n+($I63*'fnd base rates'!C$112)\n+($J63*'fnd base rates'!C$113)\n+($K63*'fnd base rates'!C$114)\n+($M63*'fnd base rates'!C$116)\n+($N63*'fnd base rates'!C$117)\n+($O63*'fnd base rates'!C$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,3)))\n*$R63","v":655.05891299999996},{"$f":"(($D63*'fnd base rates'!D$107)\n+($E63*'fnd base rates'!D$108)\n+($F63*'fnd base rates'!D$109)\n+($G63*'fnd base rates'!D$110)\n+($H63*'fnd base rates'!D$111)\n+($I63*'fnd base rates'!D$112)\n+($J63*'fnd base rates'!D$113)\n+($K63*'fnd base rates'!D$114)\n+($M63*'fnd base rates'!D$116)\n+($N63*'fnd base rates'!D$117)\n+($O63*'fnd base rates'!D$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,4)))\n*$R63","v":1211.6799999999998},{"$f":"(($D63*'fnd base rates'!E$107)\n+($E63*'fnd base rates'!E$108)\n+($F63*'fnd base rates'!E$109)\n+($G63*'fnd base rates'!E$110)\n+($H63*'fnd base rates'!E$111)\n+($I63*'fnd base rates'!E$112)\n+($J63*'fnd base rates'!E$113)\n+($K63*'fnd base rates'!E$114)\n+($M63*'fnd base rates'!E$116)\n+($N63*'fnd base rates'!E$117)\n+($O63*'fnd base rates'!E$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,5)))\n*$R63","v":7589.3830340000004},{"$f":"(($D63*'fnd base rates'!F$107)\n+($E63*'fnd base rates'!F$108)\n+($F63*'fnd base rates'!F$109)\n+($G63*'fnd base rates'!F$110)\n+($H63*'fnd base rates'!F$111)\n+($I63*'fnd base rates'!F$112)\n+($J63*'fnd base rates'!F$113)\n+($K63*'fnd base rates'!F$114)\n+($M63*'fnd base rates'!F$116)\n+($N63*'fnd base rates'!F$117)\n+($O63*'fnd base rates'!F$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,6)))\n*$R63","v":1060.8949259999999},{"$f":"(($D63*'fnd base rates'!G$107)\n+($E63*'fnd base rates'!G$108)\n+($F63*'fnd base rates'!G$109)\n+($G63*'fnd base rates'!G$110)\n+($H63*'fnd base rates'!G$111)\n+($I63*'fnd base rates'!G$112)\n+($J63*'fnd base rates'!G$113)\n+($K63*'fnd base rates'!G$114)\n+($M63*'fnd base rates'!G$116)\n+($N63*'fnd base rates'!G$117)\n+($O63*'fnd base rates'!G$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,7)))\n*$R63","v":368.84018400000002},{"$f":"(($D63*'fnd base rates'!H$107)\n+($E63*'fnd base rates'!H$108)\n+($F63*'fnd base rates'!H$109)\n+($G63*'fnd base rates'!H$110)\n+($H63*'fnd base rates'!H$111)\n+($I63*'fnd base rates'!H$112)\n+($J63*'fnd base rates'!H$113)\n+($K63*'fnd base rates'!H$114)\n+($M63*'fnd base rates'!H$116)\n+($N63*'fnd base rates'!H$117)\n+($O63*'fnd base rates'!H$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D63*'fnd base rates'!I$107)\n+($E63*'fnd base rates'!I$108)\n+($F63*'fnd base rates'!I$109)\n+($G63*'fnd base rates'!I$110)\n+($H63*'fnd base rates'!I$111)\n+($I63*'fnd base rates'!I$112)\n+($J63*'fnd base rates'!I$113)\n+($K63*'fnd base rates'!I$114)\n+($M63*'fnd base rates'!I$116)\n+($N63*'fnd base rates'!I$117)\n+($O63*'fnd base rates'!I$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,9)))\n*$R63","v":567.04999999999995},{"$f":"(($D63*'fnd base rates'!J$107)\n+($E63*'fnd base rates'!J$108)\n+($F63*'fnd base rates'!J$109)\n+($G63*'fnd base rates'!J$110)\n+($H63*'fnd base rates'!J$111)\n+($I63*'fnd base rates'!J$112)\n+($J63*'fnd base rates'!J$113)\n+($K63*'fnd base rates'!J$114)\n+($M63*'fnd base rates'!J$116)\n+($N63*'fnd base rates'!J$117)\n+($O63*'fnd base rates'!J$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,10)))\n*$R63","v":1087.97},{"$f":"(($D63*'fnd base rates'!K$107)\n+($E63*'fnd base rates'!K$108)\n+($F63*'fnd base rates'!K$109)\n+($G63*'fnd base rates'!K$110)\n+($H63*'fnd base rates'!K$111)\n+($I63*'fnd base rates'!K$112)\n+($J63*'fnd base rates'!K$113)\n+($K63*'fnd base rates'!K$114)\n+($M63*'fnd base rates'!K$116)\n+($N63*'fnd base rates'!K$117)\n+($O63*'fnd base rates'!K$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,11)))\n*$R63","v":1254.4520190000001},{"$f":"(($D63*'fnd base rates'!L$107)\n+($E63*'fnd base rates'!L$108)\n+($F63*'fnd base rates'!L$109)\n+($G63*'fnd base rates'!L$110)\n+($H63*'fnd base rates'!L$111)\n+($I63*'fnd base rates'!L$112)\n+($J63*'fnd base rates'!L$113)\n+($K63*'fnd base rates'!L$114)\n+($M63*'fnd base rates'!L$116)\n+($N63*'fnd base rates'!L$117)\n+($O63*'fnd base rates'!L$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,12)))","v":2561.8153299999999},{"$f":"(($D63*'fnd base rates'!M$107)\n+($E63*'fnd base rates'!M$108)\n+($F63*'fnd base rates'!M$109)\n+($G63*'fnd base rates'!M$110)\n+($H63*'fnd base rates'!M$111)\n+($I63*'fnd base rates'!M$112)\n+($J63*'fnd base rates'!M$113)\n+($K63*'fnd base rates'!M$114)\n+($M63*'fnd base rates'!M$116)\n+($N63*'fnd base rates'!M$117)\n+($O63*'fnd base rates'!M$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,13)))","v":0},16940.971266,null,414603098,"414","603","098",1,1,16940.971266,16941,0,16941,null,null,null,null,null,null,0,null,0]
["414",414603121,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D64","v":0},{"$f":"'fnd enro'!E64","v":0},{"$f":"'fnd enro'!F64","v":0},{"$f":"'fnd enro'!G64","v":0},{"$f":"'fnd enro'!H64","v":1},{"$f":"'fnd enro'!I64","v":0},{"$f":"'fnd enro'!J64","v":0},{"$f":"'fnd enro'!K64","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L64","v":0},{"$f":"'fnd enro'!M64","v":0},{"$f":"'fnd enro'!N64","v":0},{"$f":"'fnd enro'!O64","v":0},{"$f":"'fnd enro'!P64","v":1},{"$f":"'fnd enro'!R64","v":1},1,{"$f":"VALUE('fnd enro'!Q64)","v":9},null,{"$f":"(($D64*'fnd base rates'!C$107)\n+($E64*'fnd base rates'!C$108)\n+($F64*'fnd base rates'!C$109)\n+($G64*'fnd base rates'!C$110)\n+($H64*'fnd base rates'!C$111)\n+($I64*'fnd base rates'!C$112)\n+($J64*'fnd base rates'!C$113)\n+($K64*'fnd base rates'!C$114)\n+($M64*'fnd base rates'!C$116)\n+($N64*'fnd base rates'!C$117)\n+($O64*'fnd base rates'!C$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,3)))\n*$R64","v":661.03891299999998},{"$f":"(($D64*'fnd base rates'!D$107)\n+($E64*'fnd base rates'!D$108)\n+($F64*'fnd base rates'!D$109)\n+($G64*'fnd base rates'!D$110)\n+($H64*'fnd base rates'!D$111)\n+($I64*'fnd base rates'!D$112)\n+($J64*'fnd base rates'!D$113)\n+($K64*'fnd base rates'!D$114)\n+($M64*'fnd base rates'!D$116)\n+($N64*'fnd base rates'!D$117)\n+($O64*'fnd base rates'!D$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,4)))\n*$R64","v":1240.04},{"$f":"(($D64*'fnd base rates'!E$107)\n+($E64*'fnd base rates'!E$108)\n+($F64*'fnd base rates'!E$109)\n+($G64*'fnd base rates'!E$110)\n+($H64*'fnd base rates'!E$111)\n+($I64*'fnd base rates'!E$112)\n+($J64*'fnd base rates'!E$113)\n+($K64*'fnd base rates'!E$114)\n+($M64*'fnd base rates'!E$116)\n+($N64*'fnd base rates'!E$117)\n+($O64*'fnd base rates'!E$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,5)))\n*$R64","v":7866.2130340000003},{"$f":"(($D64*'fnd base rates'!F$107)\n+($E64*'fnd base rates'!F$108)\n+($F64*'fnd base rates'!F$109)\n+($G64*'fnd base rates'!F$110)\n+($H64*'fnd base rates'!F$111)\n+($I64*'fnd base rates'!F$112)\n+($J64*'fnd base rates'!F$113)\n+($K64*'fnd base rates'!F$114)\n+($M64*'fnd base rates'!F$116)\n+($N64*'fnd base rates'!F$117)\n+($O64*'fnd base rates'!F$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,6)))\n*$R64","v":1060.8949259999999},{"$f":"(($D64*'fnd base rates'!G$107)\n+($E64*'fnd base rates'!G$108)\n+($F64*'fnd base rates'!G$109)\n+($G64*'fnd base rates'!G$110)\n+($H64*'fnd base rates'!G$111)\n+($I64*'fnd base rates'!G$112)\n+($J64*'fnd base rates'!G$113)\n+($K64*'fnd base rates'!G$114)\n+($M64*'fnd base rates'!G$116)\n+($N64*'fnd base rates'!G$117)\n+($O64*'fnd base rates'!G$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,7)))\n*$R64","v":382.27018399999997},{"$f":"(($D64*'fnd base rates'!H$107)\n+($E64*'fnd base rates'!H$108)\n+($F64*'fnd base rates'!H$109)\n+($G64*'fnd base rates'!H$110)\n+($H64*'fnd base rates'!H$111)\n+($I64*'fnd base rates'!H$112)\n+($J64*'fnd base rates'!H$113)\n+($K64*'fnd base rates'!H$114)\n+($M64*'fnd base rates'!H$116)\n+($N64*'fnd base rates'!H$117)\n+($O64*'fnd base rates'!H$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D64*'fnd base rates'!I$107)\n+($E64*'fnd base rates'!I$108)\n+($F64*'fnd base rates'!I$109)\n+($G64*'fnd base rates'!I$110)\n+($H64*'fnd base rates'!I$111)\n+($I64*'fnd base rates'!I$112)\n+($J64*'fnd base rates'!I$113)\n+($K64*'fnd base rates'!I$114)\n+($M64*'fnd base rates'!I$116)\n+($N64*'fnd base rates'!I$117)\n+($O64*'fnd base rates'!I$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,9)))\n*$R64","v":578.26},{"$f":"(($D64*'fnd base rates'!J$107)\n+($E64*'fnd base rates'!J$108)\n+($F64*'fnd base rates'!J$109)\n+($G64*'fnd base rates'!J$110)\n+($H64*'fnd base rates'!J$111)\n+($I64*'fnd base rates'!J$112)\n+($J64*'fnd base rates'!J$113)\n+($K64*'fnd base rates'!J$114)\n+($M64*'fnd base rates'!J$116)\n+($N64*'fnd base rates'!J$117)\n+($O64*'fnd base rates'!J$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,10)))\n*$R64","v":1146.23},{"$f":"(($D64*'fnd base rates'!K$107)\n+($E64*'fnd base rates'!K$108)\n+($F64*'fnd base rates'!K$109)\n+($G64*'fnd base rates'!K$110)\n+($H64*'fnd base rates'!K$111)\n+($I64*'fnd base rates'!K$112)\n+($J64*'fnd base rates'!K$113)\n+($K64*'fnd base rates'!K$114)\n+($M64*'fnd base rates'!K$116)\n+($N64*'fnd base rates'!K$117)\n+($O64*'fnd base rates'!K$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,11)))\n*$R64","v":1254.4520190000001},{"$f":"(($D64*'fnd base rates'!L$107)\n+($E64*'fnd base rates'!L$108)\n+($F64*'fnd base rates'!L$109)\n+($G64*'fnd base rates'!L$110)\n+($H64*'fnd base rates'!L$111)\n+($I64*'fnd base rates'!L$112)\n+($J64*'fnd base rates'!L$113)\n+($K64*'fnd base rates'!L$114)\n+($M64*'fnd base rates'!L$116)\n+($N64*'fnd base rates'!L$117)\n+($O64*'fnd base rates'!L$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,12)))","v":2609.1553299999996},{"$f":"(($D64*'fnd base rates'!M$107)\n+($E64*'fnd base rates'!M$108)\n+($F64*'fnd base rates'!M$109)\n+($G64*'fnd base rates'!M$110)\n+($H64*'fnd base rates'!M$111)\n+($I64*'fnd base rates'!M$112)\n+($J64*'fnd base rates'!M$113)\n+($K64*'fnd base rates'!M$114)\n+($M64*'fnd base rates'!M$116)\n+($N64*'fnd base rates'!M$117)\n+($O64*'fnd base rates'!M$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,13)))","v":0},17384.421265999998,null,414603121,"414","603","121",1,1,17384.421265999998,17384,0,17384,null,null,null,null,null,null,0,null,0]
["414",414603150,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D65","v":0},{"$f":"'fnd enro'!E65","v":0},{"$f":"'fnd enro'!F65","v":0},{"$f":"'fnd enro'!G65","v":0},{"$f":"'fnd enro'!H65","v":1},{"$f":"'fnd enro'!I65","v":0},{"$f":"'fnd enro'!J65","v":0},{"$f":"'fnd enro'!K65","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L65","v":0},{"$f":"'fnd enro'!M65","v":0},{"$f":"'fnd enro'!N65","v":0},{"$f":"'fnd enro'!O65","v":0},{"$f":"'fnd enro'!P65","v":0},{"$f":"'fnd enro'!R65","v":1},1,{"$f":"VALUE('fnd enro'!Q65)","v":8},null,{"$f":"(($D65*'fnd base rates'!C$107)\n+($E65*'fnd base rates'!C$108)\n+($F65*'fnd base rates'!C$109)\n+($G65*'fnd base rates'!C$110)\n+($H65*'fnd base rates'!C$111)\n+($I65*'fnd base rates'!C$112)\n+($J65*'fnd base rates'!C$113)\n+($K65*'fnd base rates'!C$114)\n+($M65*'fnd base rates'!C$116)\n+($N65*'fnd base rates'!C$117)\n+($O65*'fnd base rates'!C$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,3)))\n*$R65","v":570.33891299999993},{"$f":"(($D65*'fnd base rates'!D$107)\n+($E65*'fnd base rates'!D$108)\n+($F65*'fnd base rates'!D$109)\n+($G65*'fnd base rates'!D$110)\n+($H65*'fnd base rates'!D$111)\n+($I65*'fnd base rates'!D$112)\n+($J65*'fnd base rates'!D$113)\n+($K65*'fnd base rates'!D$114)\n+($M65*'fnd base rates'!D$116)\n+($N65*'fnd base rates'!D$117)\n+($O65*'fnd base rates'!D$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,4)))\n*$R65","v":810.3},{"$f":"(($D65*'fnd base rates'!E$107)\n+($E65*'fnd base rates'!E$108)\n+($F65*'fnd base rates'!E$109)\n+($G65*'fnd base rates'!E$110)\n+($H65*'fnd base rates'!E$111)\n+($I65*'fnd base rates'!E$112)\n+($J65*'fnd base rates'!E$113)\n+($K65*'fnd base rates'!E$114)\n+($M65*'fnd base rates'!E$116)\n+($N65*'fnd base rates'!E$117)\n+($O65*'fnd base rates'!E$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,5)))\n*$R65","v":3671.113034},{"$f":"(($D65*'fnd base rates'!F$107)\n+($E65*'fnd base rates'!F$108)\n+($F65*'fnd base rates'!F$109)\n+($G65*'fnd base rates'!F$110)\n+($H65*'fnd base rates'!F$111)\n+($I65*'fnd base rates'!F$112)\n+($J65*'fnd base rates'!F$113)\n+($K65*'fnd base rates'!F$114)\n+($M65*'fnd base rates'!F$116)\n+($N65*'fnd base rates'!F$117)\n+($O65*'fnd base rates'!F$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,6)))\n*$R65","v":1060.8949259999999},{"$f":"(($D65*'fnd base rates'!G$107)\n+($E65*'fnd base rates'!G$108)\n+($F65*'fnd base rates'!G$109)\n+($G65*'fnd base rates'!G$110)\n+($H65*'fnd base rates'!G$111)\n+($I65*'fnd base rates'!G$112)\n+($J65*'fnd base rates'!G$113)\n+($K65*'fnd base rates'!G$114)\n+($M65*'fnd base rates'!G$116)\n+($N65*'fnd base rates'!G$117)\n+($O65*'fnd base rates'!G$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,7)))\n*$R65","v":178.75018399999999},{"$f":"(($D65*'fnd base rates'!H$107)\n+($E65*'fnd base rates'!H$108)\n+($F65*'fnd base rates'!H$109)\n+($G65*'fnd base rates'!H$110)\n+($H65*'fnd base rates'!H$111)\n+($I65*'fnd base rates'!H$112)\n+($J65*'fnd base rates'!H$113)\n+($K65*'fnd base rates'!H$114)\n+($M65*'fnd base rates'!H$116)\n+($N65*'fnd base rates'!H$117)\n+($O65*'fnd base rates'!H$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D65*'fnd base rates'!I$107)\n+($E65*'fnd base rates'!I$108)\n+($F65*'fnd base rates'!I$109)\n+($G65*'fnd base rates'!I$110)\n+($H65*'fnd base rates'!I$111)\n+($I65*'fnd base rates'!I$112)\n+($J65*'fnd base rates'!I$113)\n+($K65*'fnd base rates'!I$114)\n+($M65*'fnd base rates'!I$116)\n+($N65*'fnd base rates'!I$117)\n+($O65*'fnd base rates'!I$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,9)))\n*$R65","v":408.39},{"$f":"(($D65*'fnd base rates'!J$107)\n+($E65*'fnd base rates'!J$108)\n+($F65*'fnd base rates'!J$109)\n+($G65*'fnd base rates'!J$110)\n+($H65*'fnd base rates'!J$111)\n+($I65*'fnd base rates'!J$112)\n+($J65*'fnd base rates'!J$113)\n+($K65*'fnd base rates'!J$114)\n+($M65*'fnd base rates'!J$116)\n+($N65*'fnd base rates'!J$117)\n+($O65*'fnd base rates'!J$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,10)))\n*$R65","v":263.52},{"$f":"(($D65*'fnd base rates'!K$107)\n+($E65*'fnd base rates'!K$108)\n+($F65*'fnd base rates'!K$109)\n+($G65*'fnd base rates'!K$110)\n+($H65*'fnd base rates'!K$111)\n+($I65*'fnd base rates'!K$112)\n+($J65*'fnd base rates'!K$113)\n+($K65*'fnd base rates'!K$114)\n+($M65*'fnd base rates'!K$116)\n+($N65*'fnd base rates'!K$117)\n+($O65*'fnd base rates'!K$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,11)))\n*$R65","v":1254.4520190000001},{"$f":"(($D65*'fnd base rates'!L$107)\n+($E65*'fnd base rates'!L$108)\n+($F65*'fnd base rates'!L$109)\n+($G65*'fnd base rates'!L$110)\n+($H65*'fnd base rates'!L$111)\n+($I65*'fnd base rates'!L$112)\n+($J65*'fnd base rates'!L$113)\n+($K65*'fnd base rates'!L$114)\n+($M65*'fnd base rates'!L$116)\n+($N65*'fnd base rates'!L$117)\n+($O65*'fnd base rates'!L$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D65*'fnd base rates'!M$107)\n+($E65*'fnd base rates'!M$108)\n+($F65*'fnd base rates'!M$109)\n+($G65*'fnd base rates'!M$110)\n+($H65*'fnd base rates'!M$111)\n+($I65*'fnd base rates'!M$112)\n+($J65*'fnd base rates'!M$113)\n+($K65*'fnd base rates'!M$114)\n+($M65*'fnd base rates'!M$116)\n+($N65*'fnd base rates'!M$117)\n+($O65*'fnd base rates'!M$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,13)))","v":0},10664.291266,null,414603150,"414","603","150",1,1,10664.291266,10664,0,10664,null,null,null,null,null,null,0,null,0]
["414",414603209,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D66","v":0},{"$f":"'fnd enro'!E66","v":0},{"$f":"'fnd enro'!F66","v":0},{"$f":"'fnd enro'!G66","v":0},{"$f":"'fnd enro'!H66","v":45},{"$f":"'fnd enro'!I66","v":37},{"$f":"'fnd enro'!J66","v":0},{"$f":"'fnd enro'!K66","v":3.2225999999999999},{"$f":"'fnd enro'!L66","v":0},{"$f":"'fnd enro'!M66","v":0},{"$f":"'fnd enro'!N66","v":0},{"$f":"'fnd enro'!O66","v":0},{"$f":"'fnd enro'!P66","v":62},{"$f":"'fnd enro'!R66","v":82},1,{"$f":"VALUE('fnd enro'!Q66)","v":11},null,{"$f":"(($D66*'fnd base rates'!C$107)\n+($E66*'fnd base rates'!C$108)\n+($F66*'fnd base rates'!C$109)\n+($G66*'fnd base rates'!C$110)\n+($H66*'fnd base rates'!C$111)\n+($I66*'fnd base rates'!C$112)\n+($J66*'fnd base rates'!C$113)\n+($K66*'fnd base rates'!C$114)\n+($M66*'fnd base rates'!C$116)\n+($N66*'fnd base rates'!C$117)\n+($O66*'fnd base rates'!C$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,3)))\n*$R66","v":53327.390866000002},{"$f":"(($D66*'fnd base rates'!D$107)\n+($E66*'fnd base rates'!D$108)\n+($F66*'fnd base rates'!D$109)\n+($G66*'fnd base rates'!D$110)\n+($H66*'fnd base rates'!D$111)\n+($I66*'fnd base rates'!D$112)\n+($J66*'fnd base rates'!D$113)\n+($K66*'fnd base rates'!D$114)\n+($M66*'fnd base rates'!D$116)\n+($N66*'fnd base rates'!D$117)\n+($O66*'fnd base rates'!D$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,4)))\n*$R66","v":97523.96},{"$f":"(($D66*'fnd base rates'!E$107)\n+($E66*'fnd base rates'!E$108)\n+($F66*'fnd base rates'!E$109)\n+($G66*'fnd base rates'!E$110)\n+($H66*'fnd base rates'!E$111)\n+($I66*'fnd base rates'!E$112)\n+($J66*'fnd base rates'!E$113)\n+($K66*'fnd base rates'!E$114)\n+($M66*'fnd base rates'!E$116)\n+($N66*'fnd base rates'!E$117)\n+($O66*'fnd base rates'!E$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,5)))\n*$R66","v":661354.85878799995},{"$f":"(($D66*'fnd base rates'!F$107)\n+($E66*'fnd base rates'!F$108)\n+($F66*'fnd base rates'!F$109)\n+($G66*'fnd base rates'!F$110)\n+($H66*'fnd base rates'!F$111)\n+($I66*'fnd base rates'!F$112)\n+($J66*'fnd base rates'!F$113)\n+($K66*'fnd base rates'!F$114)\n+($M66*'fnd base rates'!F$116)\n+($N66*'fnd base rates'!F$117)\n+($O66*'fnd base rates'!F$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,6)))\n*$R66","v":82741.713931999999},{"$f":"(($D66*'fnd base rates'!G$107)\n+($E66*'fnd base rates'!G$108)\n+($F66*'fnd base rates'!G$109)\n+($G66*'fnd base rates'!G$110)\n+($H66*'fnd base rates'!G$111)\n+($I66*'fnd base rates'!G$112)\n+($J66*'fnd base rates'!G$113)\n+($K66*'fnd base rates'!G$114)\n+($M66*'fnd base rates'!G$116)\n+($N66*'fnd base rates'!G$117)\n+($O66*'fnd base rates'!G$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,7)))\n*$R66","v":29197.605088000004},{"$f":"(($D66*'fnd base rates'!H$107)\n+($E66*'fnd base rates'!H$108)\n+($F66*'fnd base rates'!H$109)\n+($G66*'fnd base rates'!H$110)\n+($H66*'fnd base rates'!H$111)\n+($I66*'fnd base rates'!H$112)\n+($J66*'fnd base rates'!H$113)\n+($K66*'fnd base rates'!H$114)\n+($M66*'fnd base rates'!H$116)\n+($N66*'fnd base rates'!H$117)\n+($O66*'fnd base rates'!H$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,8)))","v":59677.732519999998},{"$f":"(($D66*'fnd base rates'!I$107)\n+($E66*'fnd base rates'!I$108)\n+($F66*'fnd base rates'!I$109)\n+($G66*'fnd base rates'!I$110)\n+($H66*'fnd base rates'!I$111)\n+($I66*'fnd base rates'!I$112)\n+($J66*'fnd base rates'!I$113)\n+($K66*'fnd base rates'!I$114)\n+($M66*'fnd base rates'!I$116)\n+($N66*'fnd base rates'!I$117)\n+($O66*'fnd base rates'!I$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,9)))\n*$R66","v":47354.29},{"$f":"(($D66*'fnd base rates'!J$107)\n+($E66*'fnd base rates'!J$108)\n+($F66*'fnd base rates'!J$109)\n+($G66*'fnd base rates'!J$110)\n+($H66*'fnd base rates'!J$111)\n+($I66*'fnd base rates'!J$112)\n+($J66*'fnd base rates'!J$113)\n+($K66*'fnd base rates'!J$114)\n+($M66*'fnd base rates'!J$116)\n+($N66*'fnd base rates'!J$117)\n+($O66*'fnd base rates'!J$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,10)))\n*$R66","v":98180.74},{"$f":"(($D66*'fnd base rates'!K$107)\n+($E66*'fnd base rates'!K$108)\n+($F66*'fnd base rates'!K$109)\n+($G66*'fnd base rates'!K$110)\n+($H66*'fnd base rates'!K$111)\n+($I66*'fnd base rates'!K$112)\n+($J66*'fnd base rates'!K$113)\n+($K66*'fnd base rates'!K$114)\n+($M66*'fnd base rates'!K$116)\n+($N66*'fnd base rates'!K$117)\n+($O66*'fnd base rates'!K$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,11)))\n*$R66","v":101607.43555800001},{"$f":"(($D66*'fnd base rates'!L$107)\n+($E66*'fnd base rates'!L$108)\n+($F66*'fnd base rates'!L$109)\n+($G66*'fnd base rates'!L$110)\n+($H66*'fnd base rates'!L$111)\n+($I66*'fnd base rates'!L$112)\n+($J66*'fnd base rates'!L$113)\n+($K66*'fnd base rates'!L$114)\n+($M66*'fnd base rates'!L$116)\n+($N66*'fnd base rates'!L$117)\n+($O66*'fnd base rates'!L$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,12)))","v":199854.94706000003},{"$f":"(($D66*'fnd base rates'!M$107)\n+($E66*'fnd base rates'!M$108)\n+($F66*'fnd base rates'!M$109)\n+($G66*'fnd base rates'!M$110)\n+($H66*'fnd base rates'!M$111)\n+($I66*'fnd base rates'!M$112)\n+($J66*'fnd base rates'!M$113)\n+($K66*'fnd base rates'!M$114)\n+($M66*'fnd base rates'!M$116)\n+($N66*'fnd base rates'!M$117)\n+($O66*'fnd base rates'!M$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,13)))","v":0},1430820.6738120001,null,414603209,"414","603","209",1,82,1430820.6738120001,17449,0,17449,null,null,null,null,null,null,0,null,0]
["414",414603236,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D67","v":0},{"$f":"'fnd enro'!E67","v":0},{"$f":"'fnd enro'!F67","v":0},{"$f":"'fnd enro'!G67","v":0},{"$f":"'fnd enro'!H67","v":102},{"$f":"'fnd enro'!I67","v":67},{"$f":"'fnd enro'!J67","v":0},{"$f":"'fnd enro'!K67","v":6.6417000000000002},{"$f":"'fnd enro'!L67","v":0},{"$f":"'fnd enro'!M67","v":0},{"$f":"'fnd enro'!N67","v":2},{"$f":"'fnd enro'!O67","v":2},{"$f":"'fnd enro'!P67","v":122},{"$f":"'fnd enro'!R67","v":169},1,{"$f":"VALUE('fnd enro'!Q67)","v":11},null,{"$f":"(($D67*'fnd base rates'!C$107)\n+($E67*'fnd base rates'!C$108)\n+($F67*'fnd base rates'!C$109)\n+($G67*'fnd base rates'!C$110)\n+($H67*'fnd base rates'!C$111)\n+($I67*'fnd base rates'!C$112)\n+($J67*'fnd base rates'!C$113)\n+($K67*'fnd base rates'!C$114)\n+($M67*'fnd base rates'!C$116)\n+($N67*'fnd base rates'!C$117)\n+($O67*'fnd base rates'!C$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,3)))\n*$R67","v":109784.91629699999},{"$f":"(($D67*'fnd base rates'!D$107)\n+($E67*'fnd base rates'!D$108)\n+($F67*'fnd base rates'!D$109)\n+($G67*'fnd base rates'!D$110)\n+($H67*'fnd base rates'!D$111)\n+($I67*'fnd base rates'!D$112)\n+($J67*'fnd base rates'!D$113)\n+($K67*'fnd base rates'!D$114)\n+($M67*'fnd base rates'!D$116)\n+($N67*'fnd base rates'!D$117)\n+($O67*'fnd base rates'!D$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,4)))\n*$R67","v":198954.37999999998},{"$f":"(($D67*'fnd base rates'!E$107)\n+($E67*'fnd base rates'!E$108)\n+($F67*'fnd base rates'!E$109)\n+($G67*'fnd base rates'!E$110)\n+($H67*'fnd base rates'!E$111)\n+($I67*'fnd base rates'!E$112)\n+($J67*'fnd base rates'!E$113)\n+($K67*'fnd base rates'!E$114)\n+($M67*'fnd base rates'!E$116)\n+($N67*'fnd base rates'!E$117)\n+($O67*'fnd base rates'!E$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,5)))\n*$R67","v":1326510.792746},{"$f":"(($D67*'fnd base rates'!F$107)\n+($E67*'fnd base rates'!F$108)\n+($F67*'fnd base rates'!F$109)\n+($G67*'fnd base rates'!F$110)\n+($H67*'fnd base rates'!F$111)\n+($I67*'fnd base rates'!F$112)\n+($J67*'fnd base rates'!F$113)\n+($K67*'fnd base rates'!F$114)\n+($M67*'fnd base rates'!F$116)\n+($N67*'fnd base rates'!F$117)\n+($O67*'fnd base rates'!F$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,6)))\n*$R67","v":172449.79249399999},{"$f":"(($D67*'fnd base rates'!G$107)\n+($E67*'fnd base rates'!G$108)\n+($F67*'fnd base rates'!G$109)\n+($G67*'fnd base rates'!G$110)\n+($H67*'fnd base rates'!G$111)\n+($I67*'fnd base rates'!G$112)\n+($J67*'fnd base rates'!G$113)\n+($K67*'fnd base rates'!G$114)\n+($M67*'fnd base rates'!G$116)\n+($N67*'fnd base rates'!G$117)\n+($O67*'fnd base rates'!G$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,7)))\n*$R67","v":59092.951096000004},{"$f":"(($D67*'fnd base rates'!H$107)\n+($E67*'fnd base rates'!H$108)\n+($F67*'fnd base rates'!H$109)\n+($G67*'fnd base rates'!H$110)\n+($H67*'fnd base rates'!H$111)\n+($I67*'fnd base rates'!H$112)\n+($J67*'fnd base rates'!H$113)\n+($K67*'fnd base rates'!H$114)\n+($M67*'fnd base rates'!H$116)\n+($N67*'fnd base rates'!H$117)\n+($O67*'fnd base rates'!H$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,8)))","v":120410.01934},{"$f":"(($D67*'fnd base rates'!I$107)\n+($E67*'fnd base rates'!I$108)\n+($F67*'fnd base rates'!I$109)\n+($G67*'fnd base rates'!I$110)\n+($H67*'fnd base rates'!I$111)\n+($I67*'fnd base rates'!I$112)\n+($J67*'fnd base rates'!I$113)\n+($K67*'fnd base rates'!I$114)\n+($M67*'fnd base rates'!I$116)\n+($N67*'fnd base rates'!I$117)\n+($O67*'fnd base rates'!I$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,9)))\n*$R67","v":96422.62000000001},{"$f":"(($D67*'fnd base rates'!J$107)\n+($E67*'fnd base rates'!J$108)\n+($F67*'fnd base rates'!J$109)\n+($G67*'fnd base rates'!J$110)\n+($H67*'fnd base rates'!J$111)\n+($I67*'fnd base rates'!J$112)\n+($J67*'fnd base rates'!J$113)\n+($K67*'fnd base rates'!J$114)\n+($M67*'fnd base rates'!J$116)\n+($N67*'fnd base rates'!J$117)\n+($O67*'fnd base rates'!J$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,10)))\n*$R67","v":193333.3},{"$f":"(($D67*'fnd base rates'!K$107)\n+($E67*'fnd base rates'!K$108)\n+($F67*'fnd base rates'!K$109)\n+($G67*'fnd base rates'!K$110)\n+($H67*'fnd base rates'!K$111)\n+($I67*'fnd base rates'!K$112)\n+($J67*'fnd base rates'!K$113)\n+($K67*'fnd base rates'!K$114)\n+($M67*'fnd base rates'!K$116)\n+($N67*'fnd base rates'!K$117)\n+($O67*'fnd base rates'!K$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,11)))\n*$R67","v":211195.08121099998},{"$f":"(($D67*'fnd base rates'!L$107)\n+($E67*'fnd base rates'!L$108)\n+($F67*'fnd base rates'!L$109)\n+($G67*'fnd base rates'!L$110)\n+($H67*'fnd base rates'!L$111)\n+($I67*'fnd base rates'!L$112)\n+($J67*'fnd base rates'!L$113)\n+($K67*'fnd base rates'!L$114)\n+($M67*'fnd base rates'!L$116)\n+($N67*'fnd base rates'!L$117)\n+($O67*'fnd base rates'!L$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,12)))","v":410273.44077000004},{"$f":"(($D67*'fnd base rates'!M$107)\n+($E67*'fnd base rates'!M$108)\n+($F67*'fnd base rates'!M$109)\n+($G67*'fnd base rates'!M$110)\n+($H67*'fnd base rates'!M$111)\n+($I67*'fnd base rates'!M$112)\n+($J67*'fnd base rates'!M$113)\n+($K67*'fnd base rates'!M$114)\n+($M67*'fnd base rates'!M$116)\n+($N67*'fnd base rates'!M$117)\n+($O67*'fnd base rates'!M$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,13)))","v":0},2898427.2939539999,null,414603236,"414","603","236",1,169,2898427.2939539999,17150,487,16663,null,null,null,null,null,null,0,null,0]
["414",414603263,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D68","v":0},{"$f":"'fnd enro'!E68","v":0},{"$f":"'fnd enro'!F68","v":0},{"$f":"'fnd enro'!G68","v":0},{"$f":"'fnd enro'!H68","v":0},{"$f":"'fnd enro'!I68","v":1},{"$f":"'fnd enro'!J68","v":0},{"$f":"'fnd enro'!K68","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L68","v":0},{"$f":"'fnd enro'!M68","v":0},{"$f":"'fnd enro'!N68","v":0},{"$f":"'fnd enro'!O68","v":0},{"$f":"'fnd enro'!P68","v":0},{"$f":"'fnd enro'!R68","v":1},1,{"$f":"VALUE('fnd enro'!Q68)","v":11},null,{"$f":"(($D68*'fnd base rates'!C$107)\n+($E68*'fnd base rates'!C$108)\n+($F68*'fnd base rates'!C$109)\n+($G68*'fnd base rates'!C$110)\n+($H68*'fnd base rates'!C$111)\n+($I68*'fnd base rates'!C$112)\n+($J68*'fnd base rates'!C$113)\n+($K68*'fnd base rates'!C$114)\n+($M68*'fnd base rates'!C$116)\n+($N68*'fnd base rates'!C$117)\n+($O68*'fnd base rates'!C$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,3)))\n*$R68","v":570.33891299999993},{"$f":"(($D68*'fnd base rates'!D$107)\n+($E68*'fnd base rates'!D$108)\n+($F68*'fnd base rates'!D$109)\n+($G68*'fnd base rates'!D$110)\n+($H68*'fnd base rates'!D$111)\n+($I68*'fnd base rates'!D$112)\n+($J68*'fnd base rates'!D$113)\n+($K68*'fnd base rates'!D$114)\n+($M68*'fnd base rates'!D$116)\n+($N68*'fnd base rates'!D$117)\n+($O68*'fnd base rates'!D$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,4)))\n*$R68","v":810.3},{"$f":"(($D68*'fnd base rates'!E$107)\n+($E68*'fnd base rates'!E$108)\n+($F68*'fnd base rates'!E$109)\n+($G68*'fnd base rates'!E$110)\n+($H68*'fnd base rates'!E$111)\n+($I68*'fnd base rates'!E$112)\n+($J68*'fnd base rates'!E$113)\n+($K68*'fnd base rates'!E$114)\n+($M68*'fnd base rates'!E$116)\n+($N68*'fnd base rates'!E$117)\n+($O68*'fnd base rates'!E$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,5)))\n*$R68","v":5209.7030340000001},{"$f":"(($D68*'fnd base rates'!F$107)\n+($E68*'fnd base rates'!F$108)\n+($F68*'fnd base rates'!F$109)\n+($G68*'fnd base rates'!F$110)\n+($H68*'fnd base rates'!F$111)\n+($I68*'fnd base rates'!F$112)\n+($J68*'fnd base rates'!F$113)\n+($K68*'fnd base rates'!F$114)\n+($M68*'fnd base rates'!F$116)\n+($N68*'fnd base rates'!F$117)\n+($O68*'fnd base rates'!F$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,6)))\n*$R68","v":945.98492600000009},{"$f":"(($D68*'fnd base rates'!G$107)\n+($E68*'fnd base rates'!G$108)\n+($F68*'fnd base rates'!G$109)\n+($G68*'fnd base rates'!G$110)\n+($H68*'fnd base rates'!G$111)\n+($I68*'fnd base rates'!G$112)\n+($J68*'fnd base rates'!G$113)\n+($K68*'fnd base rates'!G$114)\n+($M68*'fnd base rates'!G$116)\n+($N68*'fnd base rates'!G$117)\n+($O68*'fnd base rates'!G$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,7)))\n*$R68","v":173.92018400000001},{"$f":"(($D68*'fnd base rates'!H$107)\n+($E68*'fnd base rates'!H$108)\n+($F68*'fnd base rates'!H$109)\n+($G68*'fnd base rates'!H$110)\n+($H68*'fnd base rates'!H$111)\n+($I68*'fnd base rates'!H$112)\n+($J68*'fnd base rates'!H$113)\n+($K68*'fnd base rates'!H$114)\n+($M68*'fnd base rates'!H$116)\n+($N68*'fnd base rates'!H$117)\n+($O68*'fnd base rates'!H$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D68*'fnd base rates'!I$107)\n+($E68*'fnd base rates'!I$108)\n+($F68*'fnd base rates'!I$109)\n+($G68*'fnd base rates'!I$110)\n+($H68*'fnd base rates'!I$111)\n+($I68*'fnd base rates'!I$112)\n+($J68*'fnd base rates'!I$113)\n+($K68*'fnd base rates'!I$114)\n+($M68*'fnd base rates'!I$116)\n+($N68*'fnd base rates'!I$117)\n+($O68*'fnd base rates'!I$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,9)))\n*$R68","v":451.12},{"$f":"(($D68*'fnd base rates'!J$107)\n+($E68*'fnd base rates'!J$108)\n+($F68*'fnd base rates'!J$109)\n+($G68*'fnd base rates'!J$110)\n+($H68*'fnd base rates'!J$111)\n+($I68*'fnd base rates'!J$112)\n+($J68*'fnd base rates'!J$113)\n+($K68*'fnd base rates'!J$114)\n+($M68*'fnd base rates'!J$116)\n+($N68*'fnd base rates'!J$117)\n+($O68*'fnd base rates'!J$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,10)))\n*$R68","v":607.66},{"$f":"(($D68*'fnd base rates'!K$107)\n+($E68*'fnd base rates'!K$108)\n+($F68*'fnd base rates'!K$109)\n+($G68*'fnd base rates'!K$110)\n+($H68*'fnd base rates'!K$111)\n+($I68*'fnd base rates'!K$112)\n+($J68*'fnd base rates'!K$113)\n+($K68*'fnd base rates'!K$114)\n+($M68*'fnd base rates'!K$116)\n+($N68*'fnd base rates'!K$117)\n+($O68*'fnd base rates'!K$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,11)))\n*$R68","v":1220.4620190000001},{"$f":"(($D68*'fnd base rates'!L$107)\n+($E68*'fnd base rates'!L$108)\n+($F68*'fnd base rates'!L$109)\n+($G68*'fnd base rates'!L$110)\n+($H68*'fnd base rates'!L$111)\n+($I68*'fnd base rates'!L$112)\n+($J68*'fnd base rates'!L$113)\n+($K68*'fnd base rates'!L$114)\n+($M68*'fnd base rates'!L$116)\n+($N68*'fnd base rates'!L$117)\n+($O68*'fnd base rates'!L$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D68*'fnd base rates'!M$107)\n+($E68*'fnd base rates'!M$108)\n+($F68*'fnd base rates'!M$109)\n+($G68*'fnd base rates'!M$110)\n+($H68*'fnd base rates'!M$111)\n+($I68*'fnd base rates'!M$112)\n+($J68*'fnd base rates'!M$113)\n+($K68*'fnd base rates'!M$114)\n+($M68*'fnd base rates'!M$116)\n+($N68*'fnd base rates'!M$117)\n+($O68*'fnd base rates'!M$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,13)))","v":0},12565.341266000001,null,414603263,"414","603","263",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["414",414603603,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D69","v":0},{"$f":"'fnd enro'!E69","v":0},{"$f":"'fnd enro'!F69","v":0},{"$f":"'fnd enro'!G69","v":0},{"$f":"'fnd enro'!H69","v":43},{"$f":"'fnd enro'!I69","v":33},{"$f":"'fnd enro'!J69","v":0},{"$f":"'fnd enro'!K69","v":2.9868000000000001},{"$f":"'fnd enro'!L69","v":0},{"$f":"'fnd enro'!M69","v":0},{"$f":"'fnd enro'!N69","v":0},{"$f":"'fnd enro'!O69","v":0},{"$f":"'fnd enro'!P69","v":46},{"$f":"'fnd enro'!R69","v":76},1,{"$f":"VALUE('fnd enro'!Q69)","v":10},null,{"$f":"(($D69*'fnd base rates'!C$107)\n+($E69*'fnd base rates'!C$108)\n+($F69*'fnd base rates'!C$109)\n+($G69*'fnd base rates'!C$110)\n+($H69*'fnd base rates'!C$111)\n+($I69*'fnd base rates'!C$112)\n+($J69*'fnd base rates'!C$113)\n+($K69*'fnd base rates'!C$114)\n+($M69*'fnd base rates'!C$116)\n+($N69*'fnd base rates'!C$117)\n+($O69*'fnd base rates'!C$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,3)))\n*$R69","v":47793.037387999997},{"$f":"(($D69*'fnd base rates'!D$107)\n+($E69*'fnd base rates'!D$108)\n+($F69*'fnd base rates'!D$109)\n+($G69*'fnd base rates'!D$110)\n+($H69*'fnd base rates'!D$111)\n+($I69*'fnd base rates'!D$112)\n+($J69*'fnd base rates'!D$113)\n+($K69*'fnd base rates'!D$114)\n+($M69*'fnd base rates'!D$116)\n+($N69*'fnd base rates'!D$117)\n+($O69*'fnd base rates'!D$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,4)))\n*$R69","v":82655.400000000009},{"$f":"(($D69*'fnd base rates'!E$107)\n+($E69*'fnd base rates'!E$108)\n+($F69*'fnd base rates'!E$109)\n+($G69*'fnd base rates'!E$110)\n+($H69*'fnd base rates'!E$111)\n+($I69*'fnd base rates'!E$112)\n+($J69*'fnd base rates'!E$113)\n+($K69*'fnd base rates'!E$114)\n+($M69*'fnd base rates'!E$116)\n+($N69*'fnd base rates'!E$117)\n+($O69*'fnd base rates'!E$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,5)))\n*$R69","v":535486.84058400011},{"$f":"(($D69*'fnd base rates'!F$107)\n+($E69*'fnd base rates'!F$108)\n+($F69*'fnd base rates'!F$109)\n+($G69*'fnd base rates'!F$110)\n+($H69*'fnd base rates'!F$111)\n+($I69*'fnd base rates'!F$112)\n+($J69*'fnd base rates'!F$113)\n+($K69*'fnd base rates'!F$114)\n+($M69*'fnd base rates'!F$116)\n+($N69*'fnd base rates'!F$117)\n+($O69*'fnd base rates'!F$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,6)))\n*$R69","v":76835.984375999993},{"$f":"(($D69*'fnd base rates'!G$107)\n+($E69*'fnd base rates'!G$108)\n+($F69*'fnd base rates'!G$109)\n+($G69*'fnd base rates'!G$110)\n+($H69*'fnd base rates'!G$111)\n+($I69*'fnd base rates'!G$112)\n+($J69*'fnd base rates'!G$113)\n+($K69*'fnd base rates'!G$114)\n+($M69*'fnd base rates'!G$116)\n+($N69*'fnd base rates'!G$117)\n+($O69*'fnd base rates'!G$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,7)))\n*$R69","v":23405.323984000002},{"$f":"(($D69*'fnd base rates'!H$107)\n+($E69*'fnd base rates'!H$108)\n+($F69*'fnd base rates'!H$109)\n+($G69*'fnd base rates'!H$110)\n+($H69*'fnd base rates'!H$111)\n+($I69*'fnd base rates'!H$112)\n+($J69*'fnd base rates'!H$113)\n+($K69*'fnd base rates'!H$114)\n+($M69*'fnd base rates'!H$116)\n+($N69*'fnd base rates'!H$117)\n+($O69*'fnd base rates'!H$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,8)))","v":54332.851360000001},{"$f":"(($D69*'fnd base rates'!I$107)\n+($E69*'fnd base rates'!I$108)\n+($F69*'fnd base rates'!I$109)\n+($G69*'fnd base rates'!I$110)\n+($H69*'fnd base rates'!I$111)\n+($I69*'fnd base rates'!I$112)\n+($J69*'fnd base rates'!I$113)\n+($K69*'fnd base rates'!I$114)\n+($M69*'fnd base rates'!I$116)\n+($N69*'fnd base rates'!I$117)\n+($O69*'fnd base rates'!I$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,9)))\n*$R69","v":40777.410000000003},{"$f":"(($D69*'fnd base rates'!J$107)\n+($E69*'fnd base rates'!J$108)\n+($F69*'fnd base rates'!J$109)\n+($G69*'fnd base rates'!J$110)\n+($H69*'fnd base rates'!J$111)\n+($I69*'fnd base rates'!J$112)\n+($J69*'fnd base rates'!J$113)\n+($K69*'fnd base rates'!J$114)\n+($M69*'fnd base rates'!J$116)\n+($N69*'fnd base rates'!J$117)\n+($O69*'fnd base rates'!J$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,10)))\n*$R69","v":74667.839999999997},{"$f":"(($D69*'fnd base rates'!K$107)\n+($E69*'fnd base rates'!K$108)\n+($F69*'fnd base rates'!K$109)\n+($G69*'fnd base rates'!K$110)\n+($H69*'fnd base rates'!K$111)\n+($I69*'fnd base rates'!K$112)\n+($J69*'fnd base rates'!K$113)\n+($K69*'fnd base rates'!K$114)\n+($M69*'fnd base rates'!K$116)\n+($N69*'fnd base rates'!K$117)\n+($O69*'fnd base rates'!K$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,11)))\n*$R69","v":94216.683444000009},{"$f":"(($D69*'fnd base rates'!L$107)\n+($E69*'fnd base rates'!L$108)\n+($F69*'fnd base rates'!L$109)\n+($G69*'fnd base rates'!L$110)\n+($H69*'fnd base rates'!L$111)\n+($I69*'fnd base rates'!L$112)\n+($J69*'fnd base rates'!L$113)\n+($K69*'fnd base rates'!L$114)\n+($M69*'fnd base rates'!L$116)\n+($N69*'fnd base rates'!L$117)\n+($O69*'fnd base rates'!L$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,12)))","v":172574.55508000002},{"$f":"(($D69*'fnd base rates'!M$107)\n+($E69*'fnd base rates'!M$108)\n+($F69*'fnd base rates'!M$109)\n+($G69*'fnd base rates'!M$110)\n+($H69*'fnd base rates'!M$111)\n+($I69*'fnd base rates'!M$112)\n+($J69*'fnd base rates'!M$113)\n+($K69*'fnd base rates'!M$114)\n+($M69*'fnd base rates'!M$116)\n+($N69*'fnd base rates'!M$117)\n+($O69*'fnd base rates'!M$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,13)))","v":0},1202745.926216,null,414603603,"414","603","603",1,76,1202745.926216,15826,0,15826,null,null,null,null,null,null,0,null,0]
["414",414603635,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D70","v":0},{"$f":"'fnd enro'!E70","v":0},{"$f":"'fnd enro'!F70","v":0},{"$f":"'fnd enro'!G70","v":0},{"$f":"'fnd enro'!H70","v":7},{"$f":"'fnd enro'!I70","v":12},{"$f":"'fnd enro'!J70","v":0},{"$f":"'fnd enro'!K70","v":0.74670000000000003},{"$f":"'fnd enro'!L70","v":0},{"$f":"'fnd enro'!M70","v":0},{"$f":"'fnd enro'!N70","v":0},{"$f":"'fnd enro'!O70","v":0},{"$f":"'fnd enro'!P70","v":7},{"$f":"'fnd enro'!R70","v":19},1,{"$f":"VALUE('fnd enro'!Q70)","v":8},null,{"$f":"(($D70*'fnd base rates'!C$107)\n+($E70*'fnd base rates'!C$108)\n+($F70*'fnd base rates'!C$109)\n+($G70*'fnd base rates'!C$110)\n+($H70*'fnd base rates'!C$111)\n+($I70*'fnd base rates'!C$112)\n+($J70*'fnd base rates'!C$113)\n+($K70*'fnd base rates'!C$114)\n+($M70*'fnd base rates'!C$116)\n+($N70*'fnd base rates'!C$117)\n+($O70*'fnd base rates'!C$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,3)))\n*$R70","v":11429.479347},{"$f":"(($D70*'fnd base rates'!D$107)\n+($E70*'fnd base rates'!D$108)\n+($F70*'fnd base rates'!D$109)\n+($G70*'fnd base rates'!D$110)\n+($H70*'fnd base rates'!D$111)\n+($I70*'fnd base rates'!D$112)\n+($J70*'fnd base rates'!D$113)\n+($K70*'fnd base rates'!D$114)\n+($M70*'fnd base rates'!D$116)\n+($N70*'fnd base rates'!D$117)\n+($O70*'fnd base rates'!D$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,4)))\n*$R70","v":18205.359999999997},{"$f":"(($D70*'fnd base rates'!E$107)\n+($E70*'fnd base rates'!E$108)\n+($F70*'fnd base rates'!E$109)\n+($G70*'fnd base rates'!E$110)\n+($H70*'fnd base rates'!E$111)\n+($I70*'fnd base rates'!E$112)\n+($J70*'fnd base rates'!E$113)\n+($K70*'fnd base rates'!E$114)\n+($M70*'fnd base rates'!E$116)\n+($N70*'fnd base rates'!E$117)\n+($O70*'fnd base rates'!E$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,5)))\n*$R70","v":115642.117646},{"$f":"(($D70*'fnd base rates'!F$107)\n+($E70*'fnd base rates'!F$108)\n+($F70*'fnd base rates'!F$109)\n+($G70*'fnd base rates'!F$110)\n+($H70*'fnd base rates'!F$111)\n+($I70*'fnd base rates'!F$112)\n+($J70*'fnd base rates'!F$113)\n+($K70*'fnd base rates'!F$114)\n+($M70*'fnd base rates'!F$116)\n+($N70*'fnd base rates'!F$117)\n+($O70*'fnd base rates'!F$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,6)))\n*$R70","v":18778.083594},{"$f":"(($D70*'fnd base rates'!G$107)\n+($E70*'fnd base rates'!G$108)\n+($F70*'fnd base rates'!G$109)\n+($G70*'fnd base rates'!G$110)\n+($H70*'fnd base rates'!G$111)\n+($I70*'fnd base rates'!G$112)\n+($J70*'fnd base rates'!G$113)\n+($K70*'fnd base rates'!G$114)\n+($M70*'fnd base rates'!G$116)\n+($N70*'fnd base rates'!G$117)\n+($O70*'fnd base rates'!G$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,7)))\n*$R70","v":4668.9234960000003},{"$f":"(($D70*'fnd base rates'!H$107)\n+($E70*'fnd base rates'!H$108)\n+($F70*'fnd base rates'!H$109)\n+($G70*'fnd base rates'!H$110)\n+($H70*'fnd base rates'!H$111)\n+($I70*'fnd base rates'!H$112)\n+($J70*'fnd base rates'!H$113)\n+($K70*'fnd base rates'!H$114)\n+($M70*'fnd base rates'!H$116)\n+($N70*'fnd base rates'!H$117)\n+($O70*'fnd base rates'!H$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,8)))","v":14614.710339999998},{"$f":"(($D70*'fnd base rates'!I$107)\n+($E70*'fnd base rates'!I$108)\n+($F70*'fnd base rates'!I$109)\n+($G70*'fnd base rates'!I$110)\n+($H70*'fnd base rates'!I$111)\n+($I70*'fnd base rates'!I$112)\n+($J70*'fnd base rates'!I$113)\n+($K70*'fnd base rates'!I$114)\n+($M70*'fnd base rates'!I$116)\n+($N70*'fnd base rates'!I$117)\n+($O70*'fnd base rates'!I$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,9)))\n*$R70","v":9382.7900000000009},{"$f":"(($D70*'fnd base rates'!J$107)\n+($E70*'fnd base rates'!J$108)\n+($F70*'fnd base rates'!J$109)\n+($G70*'fnd base rates'!J$110)\n+($H70*'fnd base rates'!J$111)\n+($I70*'fnd base rates'!J$112)\n+($J70*'fnd base rates'!J$113)\n+($K70*'fnd base rates'!J$114)\n+($M70*'fnd base rates'!J$116)\n+($N70*'fnd base rates'!J$117)\n+($O70*'fnd base rates'!J$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,10)))\n*$R70","v":14907.71},{"$f":"(($D70*'fnd base rates'!K$107)\n+($E70*'fnd base rates'!K$108)\n+($F70*'fnd base rates'!K$109)\n+($G70*'fnd base rates'!K$110)\n+($H70*'fnd base rates'!K$111)\n+($I70*'fnd base rates'!K$112)\n+($J70*'fnd base rates'!K$113)\n+($K70*'fnd base rates'!K$114)\n+($M70*'fnd base rates'!K$116)\n+($N70*'fnd base rates'!K$117)\n+($O70*'fnd base rates'!K$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,11)))\n*$R70","v":23426.708361000001},{"$f":"(($D70*'fnd base rates'!L$107)\n+($E70*'fnd base rates'!L$108)\n+($F70*'fnd base rates'!L$109)\n+($G70*'fnd base rates'!L$110)\n+($H70*'fnd base rates'!L$111)\n+($I70*'fnd base rates'!L$112)\n+($J70*'fnd base rates'!L$113)\n+($K70*'fnd base rates'!L$114)\n+($M70*'fnd base rates'!L$116)\n+($N70*'fnd base rates'!L$117)\n+($O70*'fnd base rates'!L$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,12)))","v":38315.011270000003},{"$f":"(($D70*'fnd base rates'!M$107)\n+($E70*'fnd base rates'!M$108)\n+($F70*'fnd base rates'!M$109)\n+($G70*'fnd base rates'!M$110)\n+($H70*'fnd base rates'!M$111)\n+($I70*'fnd base rates'!M$112)\n+($J70*'fnd base rates'!M$113)\n+($K70*'fnd base rates'!M$114)\n+($M70*'fnd base rates'!M$116)\n+($N70*'fnd base rates'!M$117)\n+($O70*'fnd base rates'!M$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,13)))","v":0},269370.89405399997,null,414603635,"414","603","635",1,19,269370.89405399997,14177,0,14177,null,null,null,null,null,null,0,null,0]
["414",414603715,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D71","v":0},{"$f":"'fnd enro'!E71","v":0},{"$f":"'fnd enro'!F71","v":0},{"$f":"'fnd enro'!G71","v":0},{"$f":"'fnd enro'!H71","v":6},{"$f":"'fnd enro'!I71","v":6},{"$f":"'fnd enro'!J71","v":0},{"$f":"'fnd enro'!K71","v":0.47160000000000002},{"$f":"'fnd enro'!L71","v":0},{"$f":"'fnd enro'!M71","v":0},{"$f":"'fnd enro'!N71","v":0},{"$f":"'fnd enro'!O71","v":0},{"$f":"'fnd enro'!P71","v":6},{"$f":"'fnd enro'!R71","v":12},1,{"$f":"VALUE('fnd enro'!Q71)","v":6},null,{"$f":"(($D71*'fnd base rates'!C$107)\n+($E71*'fnd base rates'!C$108)\n+($F71*'fnd base rates'!C$109)\n+($G71*'fnd base rates'!C$110)\n+($H71*'fnd base rates'!C$111)\n+($I71*'fnd base rates'!C$112)\n+($J71*'fnd base rates'!C$113)\n+($K71*'fnd base rates'!C$114)\n+($M71*'fnd base rates'!C$116)\n+($N71*'fnd base rates'!C$117)\n+($O71*'fnd base rates'!C$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,3)))\n*$R71","v":7280.5069559999984},{"$f":"(($D71*'fnd base rates'!D$107)\n+($E71*'fnd base rates'!D$108)\n+($F71*'fnd base rates'!D$109)\n+($G71*'fnd base rates'!D$110)\n+($H71*'fnd base rates'!D$111)\n+($I71*'fnd base rates'!D$112)\n+($J71*'fnd base rates'!D$113)\n+($K71*'fnd base rates'!D$114)\n+($M71*'fnd base rates'!D$116)\n+($N71*'fnd base rates'!D$117)\n+($O71*'fnd base rates'!D$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,4)))\n*$R71","v":11791.619999999999},{"$f":"(($D71*'fnd base rates'!E$107)\n+($E71*'fnd base rates'!E$108)\n+($F71*'fnd base rates'!E$109)\n+($G71*'fnd base rates'!E$110)\n+($H71*'fnd base rates'!E$111)\n+($I71*'fnd base rates'!E$112)\n+($J71*'fnd base rates'!E$113)\n+($K71*'fnd base rates'!E$114)\n+($M71*'fnd base rates'!E$116)\n+($N71*'fnd base rates'!E$117)\n+($O71*'fnd base rates'!E$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,5)))\n*$R71","v":73472.616408000002},{"$f":"(($D71*'fnd base rates'!F$107)\n+($E71*'fnd base rates'!F$108)\n+($F71*'fnd base rates'!F$109)\n+($G71*'fnd base rates'!F$110)\n+($H71*'fnd base rates'!F$111)\n+($I71*'fnd base rates'!F$112)\n+($J71*'fnd base rates'!F$113)\n+($K71*'fnd base rates'!F$114)\n+($M71*'fnd base rates'!F$116)\n+($N71*'fnd base rates'!F$117)\n+($O71*'fnd base rates'!F$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,6)))\n*$R71","v":12041.279112},{"$f":"(($D71*'fnd base rates'!G$107)\n+($E71*'fnd base rates'!G$108)\n+($F71*'fnd base rates'!G$109)\n+($G71*'fnd base rates'!G$110)\n+($H71*'fnd base rates'!G$111)\n+($I71*'fnd base rates'!G$112)\n+($J71*'fnd base rates'!G$113)\n+($K71*'fnd base rates'!G$114)\n+($M71*'fnd base rates'!G$116)\n+($N71*'fnd base rates'!G$117)\n+($O71*'fnd base rates'!G$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,7)))\n*$R71","v":3095.4022079999995},{"$f":"(($D71*'fnd base rates'!H$107)\n+($E71*'fnd base rates'!H$108)\n+($F71*'fnd base rates'!H$109)\n+($G71*'fnd base rates'!H$110)\n+($H71*'fnd base rates'!H$111)\n+($I71*'fnd base rates'!H$112)\n+($J71*'fnd base rates'!H$113)\n+($K71*'fnd base rates'!H$114)\n+($M71*'fnd base rates'!H$116)\n+($N71*'fnd base rates'!H$117)\n+($O71*'fnd base rates'!H$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,8)))","v":8742.2023200000003},{"$f":"(($D71*'fnd base rates'!I$107)\n+($E71*'fnd base rates'!I$108)\n+($F71*'fnd base rates'!I$109)\n+($G71*'fnd base rates'!I$110)\n+($H71*'fnd base rates'!I$111)\n+($I71*'fnd base rates'!I$112)\n+($J71*'fnd base rates'!I$113)\n+($K71*'fnd base rates'!I$114)\n+($M71*'fnd base rates'!I$116)\n+($N71*'fnd base rates'!I$117)\n+($O71*'fnd base rates'!I$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,9)))\n*$R71","v":5974.5},{"$f":"(($D71*'fnd base rates'!J$107)\n+($E71*'fnd base rates'!J$108)\n+($F71*'fnd base rates'!J$109)\n+($G71*'fnd base rates'!J$110)\n+($H71*'fnd base rates'!J$111)\n+($I71*'fnd base rates'!J$112)\n+($J71*'fnd base rates'!J$113)\n+($K71*'fnd base rates'!J$114)\n+($M71*'fnd base rates'!J$116)\n+($N71*'fnd base rates'!J$117)\n+($O71*'fnd base rates'!J$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,10)))\n*$R71","v":9474.84},{"$f":"(($D71*'fnd base rates'!K$107)\n+($E71*'fnd base rates'!K$108)\n+($F71*'fnd base rates'!K$109)\n+($G71*'fnd base rates'!K$110)\n+($H71*'fnd base rates'!K$111)\n+($I71*'fnd base rates'!K$112)\n+($J71*'fnd base rates'!K$113)\n+($K71*'fnd base rates'!K$114)\n+($M71*'fnd base rates'!K$116)\n+($N71*'fnd base rates'!K$117)\n+($O71*'fnd base rates'!K$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,11)))\n*$R71","v":14849.484227999999},{"$f":"(($D71*'fnd base rates'!L$107)\n+($E71*'fnd base rates'!L$108)\n+($F71*'fnd base rates'!L$109)\n+($G71*'fnd base rates'!L$110)\n+($H71*'fnd base rates'!L$111)\n+($I71*'fnd base rates'!L$112)\n+($J71*'fnd base rates'!L$113)\n+($K71*'fnd base rates'!L$114)\n+($M71*'fnd base rates'!L$116)\n+($N71*'fnd base rates'!L$117)\n+($O71*'fnd base rates'!L$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,12)))","v":24994.08396},{"$f":"(($D71*'fnd base rates'!M$107)\n+($E71*'fnd base rates'!M$108)\n+($F71*'fnd base rates'!M$109)\n+($G71*'fnd base rates'!M$110)\n+($H71*'fnd base rates'!M$111)\n+($I71*'fnd base rates'!M$112)\n+($J71*'fnd base rates'!M$113)\n+($K71*'fnd base rates'!M$114)\n+($M71*'fnd base rates'!M$116)\n+($N71*'fnd base rates'!M$117)\n+($O71*'fnd base rates'!M$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,13)))","v":0},171716.53519199998,null,414603715,"414","603","715",1,12,171716.53519199998,14310,0,14310,null,null,null,null,null,null,0,null,0]
["416",416035018,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D72","v":0},{"$f":"'fnd enro'!E72","v":0},{"$f":"'fnd enro'!F72","v":0},{"$f":"'fnd enro'!G72","v":0},{"$f":"'fnd enro'!H72","v":0},{"$f":"'fnd enro'!I72","v":1},{"$f":"'fnd enro'!J72","v":0},{"$f":"'fnd enro'!K72","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L72","v":0},{"$f":"'fnd enro'!M72","v":0},{"$f":"'fnd enro'!N72","v":0},{"$f":"'fnd enro'!O72","v":0},{"$f":"'fnd enro'!P72","v":1},{"$f":"'fnd enro'!R72","v":1},1.087,{"$f":"VALUE('fnd enro'!Q72)","v":9},null,{"$f":"(($D72*'fnd base rates'!C$107)\n+($E72*'fnd base rates'!C$108)\n+($F72*'fnd base rates'!C$109)\n+($G72*'fnd base rates'!C$110)\n+($H72*'fnd base rates'!C$111)\n+($I72*'fnd base rates'!C$112)\n+($J72*'fnd base rates'!C$113)\n+($K72*'fnd base rates'!C$114)\n+($M72*'fnd base rates'!C$116)\n+($N72*'fnd base rates'!C$117)\n+($O72*'fnd base rates'!C$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,3)))\n*$R72","v":718.54929843100001},{"$f":"(($D72*'fnd base rates'!D$107)\n+($E72*'fnd base rates'!D$108)\n+($F72*'fnd base rates'!D$109)\n+($G72*'fnd base rates'!D$110)\n+($H72*'fnd base rates'!D$111)\n+($I72*'fnd base rates'!D$112)\n+($J72*'fnd base rates'!D$113)\n+($K72*'fnd base rates'!D$114)\n+($M72*'fnd base rates'!D$116)\n+($N72*'fnd base rates'!D$117)\n+($O72*'fnd base rates'!D$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,4)))\n*$R72","v":1347.9234799999999},{"$f":"(($D72*'fnd base rates'!E$107)\n+($E72*'fnd base rates'!E$108)\n+($F72*'fnd base rates'!E$109)\n+($G72*'fnd base rates'!E$110)\n+($H72*'fnd base rates'!E$111)\n+($I72*'fnd base rates'!E$112)\n+($J72*'fnd base rates'!E$113)\n+($K72*'fnd base rates'!E$114)\n+($M72*'fnd base rates'!E$116)\n+($N72*'fnd base rates'!E$117)\n+($O72*'fnd base rates'!E$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,5)))\n*$R72","v":10223.020897958},{"$f":"(($D72*'fnd base rates'!F$107)\n+($E72*'fnd base rates'!F$108)\n+($F72*'fnd base rates'!F$109)\n+($G72*'fnd base rates'!F$110)\n+($H72*'fnd base rates'!F$111)\n+($I72*'fnd base rates'!F$112)\n+($J72*'fnd base rates'!F$113)\n+($K72*'fnd base rates'!F$114)\n+($M72*'fnd base rates'!F$116)\n+($N72*'fnd base rates'!F$117)\n+($O72*'fnd base rates'!F$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,6)))\n*$R72","v":1028.2856145620001},{"$f":"(($D72*'fnd base rates'!G$107)\n+($E72*'fnd base rates'!G$108)\n+($F72*'fnd base rates'!G$109)\n+($G72*'fnd base rates'!G$110)\n+($H72*'fnd base rates'!G$111)\n+($I72*'fnd base rates'!G$112)\n+($J72*'fnd base rates'!G$113)\n+($K72*'fnd base rates'!G$114)\n+($M72*'fnd base rates'!G$116)\n+($N72*'fnd base rates'!G$117)\n+($O72*'fnd base rates'!G$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,7)))\n*$R72","v":410.27748000800005},{"$f":"(($D72*'fnd base rates'!H$107)\n+($E72*'fnd base rates'!H$108)\n+($F72*'fnd base rates'!H$109)\n+($G72*'fnd base rates'!H$110)\n+($H72*'fnd base rates'!H$111)\n+($I72*'fnd base rates'!H$112)\n+($J72*'fnd base rates'!H$113)\n+($K72*'fnd base rates'!H$114)\n+($M72*'fnd base rates'!H$116)\n+($N72*'fnd base rates'!H$117)\n+($O72*'fnd base rates'!H$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,8)))","v":908.51686000000007},{"$f":"(($D72*'fnd base rates'!I$107)\n+($E72*'fnd base rates'!I$108)\n+($F72*'fnd base rates'!I$109)\n+($G72*'fnd base rates'!I$110)\n+($H72*'fnd base rates'!I$111)\n+($I72*'fnd base rates'!I$112)\n+($J72*'fnd base rates'!I$113)\n+($K72*'fnd base rates'!I$114)\n+($M72*'fnd base rates'!I$116)\n+($N72*'fnd base rates'!I$117)\n+($O72*'fnd base rates'!I$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,9)))\n*$R72","v":675.01612999999998},{"$f":"(($D72*'fnd base rates'!J$107)\n+($E72*'fnd base rates'!J$108)\n+($F72*'fnd base rates'!J$109)\n+($G72*'fnd base rates'!J$110)\n+($H72*'fnd base rates'!J$111)\n+($I72*'fnd base rates'!J$112)\n+($J72*'fnd base rates'!J$113)\n+($K72*'fnd base rates'!J$114)\n+($M72*'fnd base rates'!J$116)\n+($N72*'fnd base rates'!J$117)\n+($O72*'fnd base rates'!J$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,10)))\n*$R72","v":1620.0321899999999},{"$f":"(($D72*'fnd base rates'!K$107)\n+($E72*'fnd base rates'!K$108)\n+($F72*'fnd base rates'!K$109)\n+($G72*'fnd base rates'!K$110)\n+($H72*'fnd base rates'!K$111)\n+($I72*'fnd base rates'!K$112)\n+($J72*'fnd base rates'!K$113)\n+($K72*'fnd base rates'!K$114)\n+($M72*'fnd base rates'!K$116)\n+($N72*'fnd base rates'!K$117)\n+($O72*'fnd base rates'!K$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,11)))\n*$R72","v":1326.6422146530001},{"$f":"(($D72*'fnd base rates'!L$107)\n+($E72*'fnd base rates'!L$108)\n+($F72*'fnd base rates'!L$109)\n+($G72*'fnd base rates'!L$110)\n+($H72*'fnd base rates'!L$111)\n+($I72*'fnd base rates'!L$112)\n+($J72*'fnd base rates'!L$113)\n+($K72*'fnd base rates'!L$114)\n+($M72*'fnd base rates'!L$116)\n+($N72*'fnd base rates'!L$117)\n+($O72*'fnd base rates'!L$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,12)))","v":2415.8253299999997},{"$f":"(($D72*'fnd base rates'!M$107)\n+($E72*'fnd base rates'!M$108)\n+($F72*'fnd base rates'!M$109)\n+($G72*'fnd base rates'!M$110)\n+($H72*'fnd base rates'!M$111)\n+($I72*'fnd base rates'!M$112)\n+($J72*'fnd base rates'!M$113)\n+($K72*'fnd base rates'!M$114)\n+($M72*'fnd base rates'!M$116)\n+($N72*'fnd base rates'!M$117)\n+($O72*'fnd base rates'!M$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,13)))","v":0},20674.089495611999,null,416035018,"416","035","018",1,1,20674.089495611999,20674,0,20674,null,null,null,null,null,null,0,null,0]
["416",416035030,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D73","v":0},{"$f":"'fnd enro'!E73","v":0},{"$f":"'fnd enro'!F73","v":0},{"$f":"'fnd enro'!G73","v":0},{"$f":"'fnd enro'!H73","v":1},{"$f":"'fnd enro'!I73","v":0},{"$f":"'fnd enro'!J73","v":0},{"$f":"'fnd enro'!K73","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L73","v":0},{"$f":"'fnd enro'!M73","v":0},{"$f":"'fnd enro'!N73","v":0},{"$f":"'fnd enro'!O73","v":0},{"$f":"'fnd enro'!P73","v":1},{"$f":"'fnd enro'!R73","v":1},1.087,{"$f":"VALUE('fnd enro'!Q73)","v":7},null,{"$f":"(($D73*'fnd base rates'!C$107)\n+($E73*'fnd base rates'!C$108)\n+($F73*'fnd base rates'!C$109)\n+($G73*'fnd base rates'!C$110)\n+($H73*'fnd base rates'!C$111)\n+($I73*'fnd base rates'!C$112)\n+($J73*'fnd base rates'!C$113)\n+($K73*'fnd base rates'!C$114)\n+($M73*'fnd base rates'!C$116)\n+($N73*'fnd base rates'!C$117)\n+($O73*'fnd base rates'!C$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,3)))\n*$R73","v":705.53790843099989},{"$f":"(($D73*'fnd base rates'!D$107)\n+($E73*'fnd base rates'!D$108)\n+($F73*'fnd base rates'!D$109)\n+($G73*'fnd base rates'!D$110)\n+($H73*'fnd base rates'!D$111)\n+($I73*'fnd base rates'!D$112)\n+($J73*'fnd base rates'!D$113)\n+($K73*'fnd base rates'!D$114)\n+($M73*'fnd base rates'!D$116)\n+($N73*'fnd base rates'!D$117)\n+($O73*'fnd base rates'!D$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,4)))\n*$R73","v":1286.26884},{"$f":"(($D73*'fnd base rates'!E$107)\n+($E73*'fnd base rates'!E$108)\n+($F73*'fnd base rates'!E$109)\n+($G73*'fnd base rates'!E$110)\n+($H73*'fnd base rates'!E$111)\n+($I73*'fnd base rates'!E$112)\n+($J73*'fnd base rates'!E$113)\n+($K73*'fnd base rates'!E$114)\n+($M73*'fnd base rates'!E$116)\n+($N73*'fnd base rates'!E$117)\n+($O73*'fnd base rates'!E$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,5)))\n*$R73","v":7948.7451479580004},{"$f":"(($D73*'fnd base rates'!F$107)\n+($E73*'fnd base rates'!F$108)\n+($F73*'fnd base rates'!F$109)\n+($G73*'fnd base rates'!F$110)\n+($H73*'fnd base rates'!F$111)\n+($I73*'fnd base rates'!F$112)\n+($J73*'fnd base rates'!F$113)\n+($K73*'fnd base rates'!F$114)\n+($M73*'fnd base rates'!F$116)\n+($N73*'fnd base rates'!F$117)\n+($O73*'fnd base rates'!F$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,6)))\n*$R73","v":1153.1927845619998},{"$f":"(($D73*'fnd base rates'!G$107)\n+($E73*'fnd base rates'!G$108)\n+($F73*'fnd base rates'!G$109)\n+($G73*'fnd base rates'!G$110)\n+($H73*'fnd base rates'!G$111)\n+($I73*'fnd base rates'!G$112)\n+($J73*'fnd base rates'!G$113)\n+($K73*'fnd base rates'!G$114)\n+($M73*'fnd base rates'!G$116)\n+($N73*'fnd base rates'!G$117)\n+($O73*'fnd base rates'!G$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,7)))\n*$R73","v":386.33087000799992},{"$f":"(($D73*'fnd base rates'!H$107)\n+($E73*'fnd base rates'!H$108)\n+($F73*'fnd base rates'!H$109)\n+($G73*'fnd base rates'!H$110)\n+($H73*'fnd base rates'!H$111)\n+($I73*'fnd base rates'!H$112)\n+($J73*'fnd base rates'!H$113)\n+($K73*'fnd base rates'!H$114)\n+($M73*'fnd base rates'!H$116)\n+($N73*'fnd base rates'!H$117)\n+($O73*'fnd base rates'!H$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,8)))","v":581.75686000000007},{"$f":"(($D73*'fnd base rates'!I$107)\n+($E73*'fnd base rates'!I$108)\n+($F73*'fnd base rates'!I$109)\n+($G73*'fnd base rates'!I$110)\n+($H73*'fnd base rates'!I$111)\n+($I73*'fnd base rates'!I$112)\n+($J73*'fnd base rates'!I$113)\n+($K73*'fnd base rates'!I$114)\n+($M73*'fnd base rates'!I$116)\n+($N73*'fnd base rates'!I$117)\n+($O73*'fnd base rates'!I$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,9)))\n*$R73","v":604.19807999999989},{"$f":"(($D73*'fnd base rates'!J$107)\n+($E73*'fnd base rates'!J$108)\n+($F73*'fnd base rates'!J$109)\n+($G73*'fnd base rates'!J$110)\n+($H73*'fnd base rates'!J$111)\n+($I73*'fnd base rates'!J$112)\n+($J73*'fnd base rates'!J$113)\n+($K73*'fnd base rates'!J$114)\n+($M73*'fnd base rates'!J$116)\n+($N73*'fnd base rates'!J$117)\n+($O73*'fnd base rates'!J$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,10)))\n*$R73","v":1119.3165099999999},{"$f":"(($D73*'fnd base rates'!K$107)\n+($E73*'fnd base rates'!K$108)\n+($F73*'fnd base rates'!K$109)\n+($G73*'fnd base rates'!K$110)\n+($H73*'fnd base rates'!K$111)\n+($I73*'fnd base rates'!K$112)\n+($J73*'fnd base rates'!K$113)\n+($K73*'fnd base rates'!K$114)\n+($M73*'fnd base rates'!K$116)\n+($N73*'fnd base rates'!K$117)\n+($O73*'fnd base rates'!K$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,11)))\n*$R73","v":1363.5893446530001},{"$f":"(($D73*'fnd base rates'!L$107)\n+($E73*'fnd base rates'!L$108)\n+($F73*'fnd base rates'!L$109)\n+($G73*'fnd base rates'!L$110)\n+($H73*'fnd base rates'!L$111)\n+($I73*'fnd base rates'!L$112)\n+($J73*'fnd base rates'!L$113)\n+($K73*'fnd base rates'!L$114)\n+($M73*'fnd base rates'!L$116)\n+($N73*'fnd base rates'!L$117)\n+($O73*'fnd base rates'!L$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,12)))","v":2514.48533},{"$f":"(($D73*'fnd base rates'!M$107)\n+($E73*'fnd base rates'!M$108)\n+($F73*'fnd base rates'!M$109)\n+($G73*'fnd base rates'!M$110)\n+($H73*'fnd base rates'!M$111)\n+($I73*'fnd base rates'!M$112)\n+($J73*'fnd base rates'!M$113)\n+($K73*'fnd base rates'!M$114)\n+($M73*'fnd base rates'!M$116)\n+($N73*'fnd base rates'!M$117)\n+($O73*'fnd base rates'!M$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,13)))","v":0},17663.421675612,null,416035030,"416","035","030",1,1,17663.421675612,17663,477,17186,null,null,null,null,null,null,0,null,0]
["416",416035035,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D74","v":0},{"$f":"'fnd enro'!E74","v":0},{"$f":"'fnd enro'!F74","v":0},{"$f":"'fnd enro'!G74","v":0},{"$f":"'fnd enro'!H74","v":288},{"$f":"'fnd enro'!I74","v":385},{"$f":"'fnd enro'!J74","v":0},{"$f":"'fnd enro'!K74","v":26.448899999999998},{"$f":"'fnd enro'!L74","v":0},{"$f":"'fnd enro'!M74","v":0},{"$f":"'fnd enro'!N74","v":61},{"$f":"'fnd enro'!O74","v":45},{"$f":"'fnd enro'!P74","v":514},{"$f":"'fnd enro'!R74","v":673},1.087,{"$f":"VALUE('fnd enro'!Q74)","v":11},null,{"$f":"(($D74*'fnd base rates'!C$107)\n+($E74*'fnd base rates'!C$108)\n+($F74*'fnd base rates'!C$109)\n+($G74*'fnd base rates'!C$110)\n+($H74*'fnd base rates'!C$111)\n+($I74*'fnd base rates'!C$112)\n+($J74*'fnd base rates'!C$113)\n+($K74*'fnd base rates'!C$114)\n+($M74*'fnd base rates'!C$116)\n+($N74*'fnd base rates'!C$117)\n+($O74*'fnd base rates'!C$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,3)))\n*$R74","v":490385.949924063},{"$f":"(($D74*'fnd base rates'!D$107)\n+($E74*'fnd base rates'!D$108)\n+($F74*'fnd base rates'!D$109)\n+($G74*'fnd base rates'!D$110)\n+($H74*'fnd base rates'!D$111)\n+($I74*'fnd base rates'!D$112)\n+($J74*'fnd base rates'!D$113)\n+($K74*'fnd base rates'!D$114)\n+($M74*'fnd base rates'!D$116)\n+($N74*'fnd base rates'!D$117)\n+($O74*'fnd base rates'!D$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,4)))\n*$R74","v":897420.96062000003},{"$f":"(($D74*'fnd base rates'!E$107)\n+($E74*'fnd base rates'!E$108)\n+($F74*'fnd base rates'!E$109)\n+($G74*'fnd base rates'!E$110)\n+($H74*'fnd base rates'!E$111)\n+($I74*'fnd base rates'!E$112)\n+($J74*'fnd base rates'!E$113)\n+($K74*'fnd base rates'!E$114)\n+($M74*'fnd base rates'!E$116)\n+($N74*'fnd base rates'!E$117)\n+($O74*'fnd base rates'!E$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,5)))\n*$R74","v":6235570.3714057328},{"$f":"(($D74*'fnd base rates'!F$107)\n+($E74*'fnd base rates'!F$108)\n+($F74*'fnd base rates'!F$109)\n+($G74*'fnd base rates'!F$110)\n+($H74*'fnd base rates'!F$111)\n+($I74*'fnd base rates'!F$112)\n+($J74*'fnd base rates'!F$113)\n+($K74*'fnd base rates'!F$114)\n+($M74*'fnd base rates'!F$116)\n+($N74*'fnd base rates'!F$117)\n+($O74*'fnd base rates'!F$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,6)))\n*$R74","v":752580.50984022592},{"$f":"(($D74*'fnd base rates'!G$107)\n+($E74*'fnd base rates'!G$108)\n+($F74*'fnd base rates'!G$109)\n+($G74*'fnd base rates'!G$110)\n+($H74*'fnd base rates'!G$111)\n+($I74*'fnd base rates'!G$112)\n+($J74*'fnd base rates'!G$113)\n+($K74*'fnd base rates'!G$114)\n+($M74*'fnd base rates'!G$116)\n+($N74*'fnd base rates'!G$117)\n+($O74*'fnd base rates'!G$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,7)))\n*$R74","v":268402.83767538401},{"$f":"(($D74*'fnd base rates'!H$107)\n+($E74*'fnd base rates'!H$108)\n+($F74*'fnd base rates'!H$109)\n+($G74*'fnd base rates'!H$110)\n+($H74*'fnd base rates'!H$111)\n+($I74*'fnd base rates'!H$112)\n+($J74*'fnd base rates'!H$113)\n+($K74*'fnd base rates'!H$114)\n+($M74*'fnd base rates'!H$116)\n+($N74*'fnd base rates'!H$117)\n+($O74*'fnd base rates'!H$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,8)))","v":532367.96678000002},{"$f":"(($D74*'fnd base rates'!I$107)\n+($E74*'fnd base rates'!I$108)\n+($F74*'fnd base rates'!I$109)\n+($G74*'fnd base rates'!I$110)\n+($H74*'fnd base rates'!I$111)\n+($I74*'fnd base rates'!I$112)\n+($J74*'fnd base rates'!I$113)\n+($K74*'fnd base rates'!I$114)\n+($M74*'fnd base rates'!I$116)\n+($N74*'fnd base rates'!I$117)\n+($O74*'fnd base rates'!I$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,9)))\n*$R74","v":437880.65582999995},{"$f":"(($D74*'fnd base rates'!J$107)\n+($E74*'fnd base rates'!J$108)\n+($F74*'fnd base rates'!J$109)\n+($G74*'fnd base rates'!J$110)\n+($H74*'fnd base rates'!J$111)\n+($I74*'fnd base rates'!J$112)\n+($J74*'fnd base rates'!J$113)\n+($K74*'fnd base rates'!J$114)\n+($M74*'fnd base rates'!J$116)\n+($N74*'fnd base rates'!J$117)\n+($O74*'fnd base rates'!J$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,10)))\n*$R74","v":915599.40512000001},{"$f":"(($D74*'fnd base rates'!K$107)\n+($E74*'fnd base rates'!K$108)\n+($F74*'fnd base rates'!K$109)\n+($G74*'fnd base rates'!K$110)\n+($H74*'fnd base rates'!K$111)\n+($I74*'fnd base rates'!K$112)\n+($J74*'fnd base rates'!K$113)\n+($K74*'fnd base rates'!K$114)\n+($M74*'fnd base rates'!K$116)\n+($N74*'fnd base rates'!K$117)\n+($O74*'fnd base rates'!K$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,11)))\n*$R74","v":945592.41869146901},{"$f":"(($D74*'fnd base rates'!L$107)\n+($E74*'fnd base rates'!L$108)\n+($F74*'fnd base rates'!L$109)\n+($G74*'fnd base rates'!L$110)\n+($H74*'fnd base rates'!L$111)\n+($I74*'fnd base rates'!L$112)\n+($J74*'fnd base rates'!L$113)\n+($K74*'fnd base rates'!L$114)\n+($M74*'fnd base rates'!L$116)\n+($N74*'fnd base rates'!L$117)\n+($O74*'fnd base rates'!L$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,12)))","v":1666402.6370899999},{"$f":"(($D74*'fnd base rates'!M$107)\n+($E74*'fnd base rates'!M$108)\n+($F74*'fnd base rates'!M$109)\n+($G74*'fnd base rates'!M$110)\n+($H74*'fnd base rates'!M$111)\n+($I74*'fnd base rates'!M$112)\n+($J74*'fnd base rates'!M$113)\n+($K74*'fnd base rates'!M$114)\n+($M74*'fnd base rates'!M$116)\n+($N74*'fnd base rates'!M$117)\n+($O74*'fnd base rates'!M$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,13)))","v":0},13142203.712976873,null,416035035,"416","035","035",1,673,13142203.712976873,19528,{"$f":"AO74-AQ74","v":25},19503,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B75,3)","v":"416"},416035044,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D75","v":0},{"$f":"'fnd enro'!E75","v":0},{"$f":"'fnd enro'!F75","v":0},{"$f":"'fnd enro'!G75","v":0},{"$f":"'fnd enro'!H75","v":2},{"$f":"'fnd enro'!I75","v":2},{"$f":"'fnd enro'!J75","v":0},{"$f":"'fnd enro'!K75","v":0.15720000000000001},{"$f":"'fnd enro'!L75","v":0},{"$f":"'fnd enro'!M75","v":0},{"$f":"'fnd enro'!N75","v":1},{"$f":"'fnd enro'!O75","v":1},{"$f":"'fnd enro'!P75","v":2},{"$f":"'fnd enro'!R75","v":4},{"$f":"VLOOKUP(B75,charterinfo_b,6)","v":1.087},{"$f":"VALUE('fnd enro'!Q75)","v":11},null,{"$f":"(($D75*'fnd base rates'!C$107)\n+($E75*'fnd base rates'!C$108)\n+($F75*'fnd base rates'!C$109)\n+($G75*'fnd base rates'!C$110)\n+($H75*'fnd base rates'!C$111)\n+($I75*'fnd base rates'!C$112)\n+($J75*'fnd base rates'!C$113)\n+($K75*'fnd base rates'!C$114)\n+($M75*'fnd base rates'!C$116)\n+($N75*'fnd base rates'!C$117)\n+($O75*'fnd base rates'!C$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,3)))\n*$R75","v":2976.1795337239996},{"$f":"(($D75*'fnd base rates'!D$107)\n+($E75*'fnd base rates'!D$108)\n+($F75*'fnd base rates'!D$109)\n+($G75*'fnd base rates'!D$110)\n+($H75*'fnd base rates'!D$111)\n+($I75*'fnd base rates'!D$112)\n+($J75*'fnd base rates'!D$113)\n+($K75*'fnd base rates'!D$114)\n+($M75*'fnd base rates'!D$116)\n+($N75*'fnd base rates'!D$117)\n+($O75*'fnd base rates'!D$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,4)))\n*$R75","v":5079.0292399999989},{"$f":"(($D75*'fnd base rates'!E$107)\n+($E75*'fnd base rates'!E$108)\n+($F75*'fnd base rates'!E$109)\n+($G75*'fnd base rates'!E$110)\n+($H75*'fnd base rates'!E$111)\n+($I75*'fnd base rates'!E$112)\n+($J75*'fnd base rates'!E$113)\n+($K75*'fnd base rates'!E$114)\n+($M75*'fnd base rates'!E$116)\n+($N75*'fnd base rates'!E$117)\n+($O75*'fnd base rates'!E$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,5)))\n*$R75","v":33207.732751832002},{"$f":"(($D75*'fnd base rates'!F$107)\n+($E75*'fnd base rates'!F$108)\n+($F75*'fnd base rates'!F$109)\n+($G75*'fnd base rates'!F$110)\n+($H75*'fnd base rates'!F$111)\n+($I75*'fnd base rates'!F$112)\n+($J75*'fnd base rates'!F$113)\n+($K75*'fnd base rates'!F$114)\n+($M75*'fnd base rates'!F$116)\n+($N75*'fnd base rates'!F$117)\n+($O75*'fnd base rates'!F$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,6)))\n*$R75","v":4829.0189182479999},{"$f":"(($D75*'fnd base rates'!G$107)\n+($E75*'fnd base rates'!G$108)\n+($F75*'fnd base rates'!G$109)\n+($G75*'fnd base rates'!G$110)\n+($H75*'fnd base rates'!G$111)\n+($I75*'fnd base rates'!G$112)\n+($J75*'fnd base rates'!G$113)\n+($K75*'fnd base rates'!G$114)\n+($M75*'fnd base rates'!G$116)\n+($N75*'fnd base rates'!G$117)\n+($O75*'fnd base rates'!G$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,7)))\n*$R75","v":1415.959610032},{"$f":"(($D75*'fnd base rates'!H$107)\n+($E75*'fnd base rates'!H$108)\n+($F75*'fnd base rates'!H$109)\n+($G75*'fnd base rates'!H$110)\n+($H75*'fnd base rates'!H$111)\n+($I75*'fnd base rates'!H$112)\n+($J75*'fnd base rates'!H$113)\n+($K75*'fnd base rates'!H$114)\n+($M75*'fnd base rates'!H$116)\n+($N75*'fnd base rates'!H$117)\n+($O75*'fnd base rates'!H$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,8)))","v":3243.0374400000005},{"$f":"(($D75*'fnd base rates'!I$107)\n+($E75*'fnd base rates'!I$108)\n+($F75*'fnd base rates'!I$109)\n+($G75*'fnd base rates'!I$110)\n+($H75*'fnd base rates'!I$111)\n+($I75*'fnd base rates'!I$112)\n+($J75*'fnd base rates'!I$113)\n+($K75*'fnd base rates'!I$114)\n+($M75*'fnd base rates'!I$116)\n+($N75*'fnd base rates'!I$117)\n+($O75*'fnd base rates'!I$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,9)))\n*$R75","v":2499.0890899999999},{"$f":"(($D75*'fnd base rates'!J$107)\n+($E75*'fnd base rates'!J$108)\n+($F75*'fnd base rates'!J$109)\n+($G75*'fnd base rates'!J$110)\n+($H75*'fnd base rates'!J$111)\n+($I75*'fnd base rates'!J$112)\n+($J75*'fnd base rates'!J$113)\n+($K75*'fnd base rates'!J$114)\n+($M75*'fnd base rates'!J$116)\n+($N75*'fnd base rates'!J$117)\n+($O75*'fnd base rates'!J$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,10)))\n*$R75","v":4199.0157799999997},{"$f":"(($D75*'fnd base rates'!K$107)\n+($E75*'fnd base rates'!K$108)\n+($F75*'fnd base rates'!K$109)\n+($G75*'fnd base rates'!K$110)\n+($H75*'fnd base rates'!K$111)\n+($I75*'fnd base rates'!K$112)\n+($J75*'fnd base rates'!K$113)\n+($K75*'fnd base rates'!K$114)\n+($M75*'fnd base rates'!K$116)\n+($N75*'fnd base rates'!K$117)\n+($O75*'fnd base rates'!K$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,11)))\n*$R75","v":6179.4189886120012},{"$f":"(($D75*'fnd base rates'!L$107)\n+($E75*'fnd base rates'!L$108)\n+($F75*'fnd base rates'!L$109)\n+($G75*'fnd base rates'!L$110)\n+($H75*'fnd base rates'!L$111)\n+($I75*'fnd base rates'!L$112)\n+($J75*'fnd base rates'!L$113)\n+($K75*'fnd base rates'!L$114)\n+($M75*'fnd base rates'!L$116)\n+($N75*'fnd base rates'!L$117)\n+($O75*'fnd base rates'!L$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,12)))","v":9566.3713199999984},{"$f":"(($D75*'fnd base rates'!M$107)\n+($E75*'fnd base rates'!M$108)\n+($F75*'fnd base rates'!M$109)\n+($G75*'fnd base rates'!M$110)\n+($H75*'fnd base rates'!M$111)\n+($I75*'fnd base rates'!M$112)\n+($J75*'fnd base rates'!M$113)\n+($K75*'fnd base rates'!M$114)\n+($M75*'fnd base rates'!M$116)\n+($N75*'fnd base rates'!M$117)\n+($O75*'fnd base rates'!M$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U75:AE75)","v":73194.852672448003},null,{"$f":"B75","v":416035044},{"$f":"IF($B75<499999999,MID($B75,1,3),MID($B75,1,4))","v":"416"},{"$f":"IF($B75<499999999,MID($B75,4,3),MID($B75,5,3))","v":"035"},{"$f":"IF($B75<499999999,MID($B75,7,3),MID($B75,8,3))","v":"044"},{"$f":"IF(VLOOKUP(VALUE(IF(AH75<499999999,MID(AH75,4,3),MID(AH75,5,3))),distinfo,4)=R75,1,0)","v":1},4,{"$f":"AF75","v":73194.852672448003},{"$f":"IF(OR(AF75=0,AM75=0),0,ROUND(AN75/AM75,0))","v":18299},0,18299,null,null,null,null,null,null,{"$f":"AY75-AW75","v":0},null,{"$f":"BA75-AY75","v":0}]
["416",416035050,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D76","v":0},{"$f":"'fnd enro'!E76","v":0},{"$f":"'fnd enro'!F76","v":0},{"$f":"'fnd enro'!G76","v":0},{"$f":"'fnd enro'!H76","v":1},{"$f":"'fnd enro'!I76","v":0},{"$f":"'fnd enro'!J76","v":0},{"$f":"'fnd enro'!K76","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L76","v":0},{"$f":"'fnd enro'!M76","v":0},{"$f":"'fnd enro'!N76","v":1},{"$f":"'fnd enro'!O76","v":0},{"$f":"'fnd enro'!P76","v":1},{"$f":"'fnd enro'!R76","v":1},1.087,{"$f":"VALUE('fnd enro'!Q76)","v":5},null,{"$f":"(($D76*'fnd base rates'!C$107)\n+($E76*'fnd base rates'!C$108)\n+($F76*'fnd base rates'!C$109)\n+($G76*'fnd base rates'!C$110)\n+($H76*'fnd base rates'!C$111)\n+($I76*'fnd base rates'!C$112)\n+($J76*'fnd base rates'!C$113)\n+($K76*'fnd base rates'!C$114)\n+($M76*'fnd base rates'!C$116)\n+($N76*'fnd base rates'!C$117)\n+($O76*'fnd base rates'!C$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,3)))\n*$R76","v":820.09683843099992},{"$f":"(($D76*'fnd base rates'!D$107)\n+($E76*'fnd base rates'!D$108)\n+($F76*'fnd base rates'!D$109)\n+($G76*'fnd base rates'!D$110)\n+($H76*'fnd base rates'!D$111)\n+($I76*'fnd base rates'!D$112)\n+($J76*'fnd base rates'!D$113)\n+($K76*'fnd base rates'!D$114)\n+($M76*'fnd base rates'!D$116)\n+($N76*'fnd base rates'!D$117)\n+($O76*'fnd base rates'!D$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,4)))\n*$R76","v":1444.9925799999999},{"$f":"(($D76*'fnd base rates'!E$107)\n+($E76*'fnd base rates'!E$108)\n+($F76*'fnd base rates'!E$109)\n+($G76*'fnd base rates'!E$110)\n+($H76*'fnd base rates'!E$111)\n+($I76*'fnd base rates'!E$112)\n+($J76*'fnd base rates'!E$113)\n+($K76*'fnd base rates'!E$114)\n+($M76*'fnd base rates'!E$116)\n+($N76*'fnd base rates'!E$117)\n+($O76*'fnd base rates'!E$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,5)))\n*$R76","v":8877.0431479579984},{"$f":"(($D76*'fnd base rates'!F$107)\n+($E76*'fnd base rates'!F$108)\n+($F76*'fnd base rates'!F$109)\n+($G76*'fnd base rates'!F$110)\n+($H76*'fnd base rates'!F$111)\n+($I76*'fnd base rates'!F$112)\n+($J76*'fnd base rates'!F$113)\n+($K76*'fnd base rates'!F$114)\n+($M76*'fnd base rates'!F$116)\n+($N76*'fnd base rates'!F$117)\n+($O76*'fnd base rates'!F$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,6)))\n*$R76","v":1378.0822145619998},{"$f":"(($D76*'fnd base rates'!G$107)\n+($E76*'fnd base rates'!G$108)\n+($F76*'fnd base rates'!G$109)\n+($G76*'fnd base rates'!G$110)\n+($H76*'fnd base rates'!G$111)\n+($I76*'fnd base rates'!G$112)\n+($J76*'fnd base rates'!G$113)\n+($K76*'fnd base rates'!G$114)\n+($M76*'fnd base rates'!G$116)\n+($N76*'fnd base rates'!G$117)\n+($O76*'fnd base rates'!G$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,7)))\n*$R76","v":419.25610000800003},{"$f":"(($D76*'fnd base rates'!H$107)\n+($E76*'fnd base rates'!H$108)\n+($F76*'fnd base rates'!H$109)\n+($G76*'fnd base rates'!H$110)\n+($H76*'fnd base rates'!H$111)\n+($I76*'fnd base rates'!H$112)\n+($J76*'fnd base rates'!H$113)\n+($K76*'fnd base rates'!H$114)\n+($M76*'fnd base rates'!H$116)\n+($N76*'fnd base rates'!H$117)\n+($O76*'fnd base rates'!H$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,8)))","v":725.11685999999997},{"$f":"(($D76*'fnd base rates'!I$107)\n+($E76*'fnd base rates'!I$108)\n+($F76*'fnd base rates'!I$109)\n+($G76*'fnd base rates'!I$110)\n+($H76*'fnd base rates'!I$111)\n+($I76*'fnd base rates'!I$112)\n+($J76*'fnd base rates'!I$113)\n+($K76*'fnd base rates'!I$114)\n+($M76*'fnd base rates'!I$116)\n+($N76*'fnd base rates'!I$117)\n+($O76*'fnd base rates'!I$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,9)))\n*$R76","v":674.42915000000005},{"$f":"(($D76*'fnd base rates'!J$107)\n+($E76*'fnd base rates'!J$108)\n+($F76*'fnd base rates'!J$109)\n+($G76*'fnd base rates'!J$110)\n+($H76*'fnd base rates'!J$111)\n+($I76*'fnd base rates'!J$112)\n+($J76*'fnd base rates'!J$113)\n+($K76*'fnd base rates'!J$114)\n+($M76*'fnd base rates'!J$116)\n+($N76*'fnd base rates'!J$117)\n+($O76*'fnd base rates'!J$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,10)))\n*$R76","v":1015.5297499999999},{"$f":"(($D76*'fnd base rates'!K$107)\n+($E76*'fnd base rates'!K$108)\n+($F76*'fnd base rates'!K$109)\n+($G76*'fnd base rates'!K$110)\n+($H76*'fnd base rates'!K$111)\n+($I76*'fnd base rates'!K$112)\n+($J76*'fnd base rates'!K$113)\n+($K76*'fnd base rates'!K$114)\n+($M76*'fnd base rates'!K$116)\n+($N76*'fnd base rates'!K$117)\n+($O76*'fnd base rates'!K$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,11)))\n*$R76","v":1749.1156346530001},{"$f":"(($D76*'fnd base rates'!L$107)\n+($E76*'fnd base rates'!L$108)\n+($F76*'fnd base rates'!L$109)\n+($G76*'fnd base rates'!L$110)\n+($H76*'fnd base rates'!L$111)\n+($I76*'fnd base rates'!L$112)\n+($J76*'fnd base rates'!L$113)\n+($K76*'fnd base rates'!L$114)\n+($M76*'fnd base rates'!L$116)\n+($N76*'fnd base rates'!L$117)\n+($O76*'fnd base rates'!L$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,12)))","v":2756.5453299999999},{"$f":"(($D76*'fnd base rates'!M$107)\n+($E76*'fnd base rates'!M$108)\n+($F76*'fnd base rates'!M$109)\n+($G76*'fnd base rates'!M$110)\n+($H76*'fnd base rates'!M$111)\n+($I76*'fnd base rates'!M$112)\n+($J76*'fnd base rates'!M$113)\n+($K76*'fnd base rates'!M$114)\n+($M76*'fnd base rates'!M$116)\n+($N76*'fnd base rates'!M$117)\n+($O76*'fnd base rates'!M$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,13)))","v":0},19860.207605611999,null,416035050,"416","035","050",1,1,19860.207605611999,19860,0,19860,null,null,null,null,null,null,0,null,0]
["416",416035073,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D77","v":0},{"$f":"'fnd enro'!E77","v":0},{"$f":"'fnd enro'!F77","v":0},{"$f":"'fnd enro'!G77","v":0},{"$f":"'fnd enro'!H77","v":0},{"$f":"'fnd enro'!I77","v":1},{"$f":"'fnd enro'!J77","v":0},{"$f":"'fnd enro'!K77","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L77","v":0},{"$f":"'fnd enro'!M77","v":0},{"$f":"'fnd enro'!N77","v":0},{"$f":"'fnd enro'!O77","v":0},{"$f":"'fnd enro'!P77","v":0},{"$f":"'fnd enro'!R77","v":1},1.087,{"$f":"VALUE('fnd enro'!Q77)","v":6},null,{"$f":"(($D77*'fnd base rates'!C$107)\n+($E77*'fnd base rates'!C$108)\n+($F77*'fnd base rates'!C$109)\n+($G77*'fnd base rates'!C$110)\n+($H77*'fnd base rates'!C$111)\n+($I77*'fnd base rates'!C$112)\n+($J77*'fnd base rates'!C$113)\n+($K77*'fnd base rates'!C$114)\n+($M77*'fnd base rates'!C$116)\n+($N77*'fnd base rates'!C$117)\n+($O77*'fnd base rates'!C$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,3)))\n*$R77","v":619.95839843099986},{"$f":"(($D77*'fnd base rates'!D$107)\n+($E77*'fnd base rates'!D$108)\n+($F77*'fnd base rates'!D$109)\n+($G77*'fnd base rates'!D$110)\n+($H77*'fnd base rates'!D$111)\n+($I77*'fnd base rates'!D$112)\n+($J77*'fnd base rates'!D$113)\n+($K77*'fnd base rates'!D$114)\n+($M77*'fnd base rates'!D$116)\n+($N77*'fnd base rates'!D$117)\n+($O77*'fnd base rates'!D$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,4)))\n*$R77","v":880.79609999999991},{"$f":"(($D77*'fnd base rates'!E$107)\n+($E77*'fnd base rates'!E$108)\n+($F77*'fnd base rates'!E$109)\n+($G77*'fnd base rates'!E$110)\n+($H77*'fnd base rates'!E$111)\n+($I77*'fnd base rates'!E$112)\n+($J77*'fnd base rates'!E$113)\n+($K77*'fnd base rates'!E$114)\n+($M77*'fnd base rates'!E$116)\n+($N77*'fnd base rates'!E$117)\n+($O77*'fnd base rates'!E$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,5)))\n*$R77","v":5662.9471979580003},{"$f":"(($D77*'fnd base rates'!F$107)\n+($E77*'fnd base rates'!F$108)\n+($F77*'fnd base rates'!F$109)\n+($G77*'fnd base rates'!F$110)\n+($H77*'fnd base rates'!F$111)\n+($I77*'fnd base rates'!F$112)\n+($J77*'fnd base rates'!F$113)\n+($K77*'fnd base rates'!F$114)\n+($M77*'fnd base rates'!F$116)\n+($N77*'fnd base rates'!F$117)\n+($O77*'fnd base rates'!F$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,6)))\n*$R77","v":1028.2856145620001},{"$f":"(($D77*'fnd base rates'!G$107)\n+($E77*'fnd base rates'!G$108)\n+($F77*'fnd base rates'!G$109)\n+($G77*'fnd base rates'!G$110)\n+($H77*'fnd base rates'!G$111)\n+($I77*'fnd base rates'!G$112)\n+($J77*'fnd base rates'!G$113)\n+($K77*'fnd base rates'!G$114)\n+($M77*'fnd base rates'!G$116)\n+($N77*'fnd base rates'!G$117)\n+($O77*'fnd base rates'!G$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,7)))\n*$R77","v":189.05124000800001},{"$f":"(($D77*'fnd base rates'!H$107)\n+($E77*'fnd base rates'!H$108)\n+($F77*'fnd base rates'!H$109)\n+($G77*'fnd base rates'!H$110)\n+($H77*'fnd base rates'!H$111)\n+($I77*'fnd base rates'!H$112)\n+($J77*'fnd base rates'!H$113)\n+($K77*'fnd base rates'!H$114)\n+($M77*'fnd base rates'!H$116)\n+($N77*'fnd base rates'!H$117)\n+($O77*'fnd base rates'!H$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D77*'fnd base rates'!I$107)\n+($E77*'fnd base rates'!I$108)\n+($F77*'fnd base rates'!I$109)\n+($G77*'fnd base rates'!I$110)\n+($H77*'fnd base rates'!I$111)\n+($I77*'fnd base rates'!I$112)\n+($J77*'fnd base rates'!I$113)\n+($K77*'fnd base rates'!I$114)\n+($M77*'fnd base rates'!I$116)\n+($N77*'fnd base rates'!I$117)\n+($O77*'fnd base rates'!I$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,9)))\n*$R77","v":490.36743999999999},{"$f":"(($D77*'fnd base rates'!J$107)\n+($E77*'fnd base rates'!J$108)\n+($F77*'fnd base rates'!J$109)\n+($G77*'fnd base rates'!J$110)\n+($H77*'fnd base rates'!J$111)\n+($I77*'fnd base rates'!J$112)\n+($J77*'fnd base rates'!J$113)\n+($K77*'fnd base rates'!J$114)\n+($M77*'fnd base rates'!J$116)\n+($N77*'fnd base rates'!J$117)\n+($O77*'fnd base rates'!J$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,10)))\n*$R77","v":660.52641999999992},{"$f":"(($D77*'fnd base rates'!K$107)\n+($E77*'fnd base rates'!K$108)\n+($F77*'fnd base rates'!K$109)\n+($G77*'fnd base rates'!K$110)\n+($H77*'fnd base rates'!K$111)\n+($I77*'fnd base rates'!K$112)\n+($J77*'fnd base rates'!K$113)\n+($K77*'fnd base rates'!K$114)\n+($M77*'fnd base rates'!K$116)\n+($N77*'fnd base rates'!K$117)\n+($O77*'fnd base rates'!K$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,11)))\n*$R77","v":1326.6422146530001},{"$f":"(($D77*'fnd base rates'!L$107)\n+($E77*'fnd base rates'!L$108)\n+($F77*'fnd base rates'!L$109)\n+($G77*'fnd base rates'!L$110)\n+($H77*'fnd base rates'!L$111)\n+($I77*'fnd base rates'!L$112)\n+($J77*'fnd base rates'!L$113)\n+($K77*'fnd base rates'!L$114)\n+($M77*'fnd base rates'!L$116)\n+($N77*'fnd base rates'!L$117)\n+($O77*'fnd base rates'!L$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D77*'fnd base rates'!M$107)\n+($E77*'fnd base rates'!M$108)\n+($F77*'fnd base rates'!M$109)\n+($G77*'fnd base rates'!M$110)\n+($H77*'fnd base rates'!M$111)\n+($I77*'fnd base rates'!M$112)\n+($J77*'fnd base rates'!M$113)\n+($K77*'fnd base rates'!M$114)\n+($M77*'fnd base rates'!M$116)\n+($N77*'fnd base rates'!M$117)\n+($O77*'fnd base rates'!M$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,13)))","v":0},13434.426815612,null,416035073,"416","035","073",1,1,13434.426815612,13434,0,13434,null,null,null,null,null,null,0,null,0]
["416",416035133,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D78","v":0},{"$f":"'fnd enro'!E78","v":0},{"$f":"'fnd enro'!F78","v":0},{"$f":"'fnd enro'!G78","v":0},{"$f":"'fnd enro'!H78","v":1},{"$f":"'fnd enro'!I78","v":0},{"$f":"'fnd enro'!J78","v":0},{"$f":"'fnd enro'!K78","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L78","v":0},{"$f":"'fnd enro'!M78","v":0},{"$f":"'fnd enro'!N78","v":1},{"$f":"'fnd enro'!O78","v":0},{"$f":"'fnd enro'!P78","v":0},{"$f":"'fnd enro'!R78","v":1},1.087,{"$f":"VALUE('fnd enro'!Q78)","v":9},null,{"$f":"(($D78*'fnd base rates'!C$107)\n+($E78*'fnd base rates'!C$108)\n+($F78*'fnd base rates'!C$109)\n+($G78*'fnd base rates'!C$110)\n+($H78*'fnd base rates'!C$111)\n+($I78*'fnd base rates'!C$112)\n+($J78*'fnd base rates'!C$113)\n+($K78*'fnd base rates'!C$114)\n+($M78*'fnd base rates'!C$116)\n+($N78*'fnd base rates'!C$117)\n+($O78*'fnd base rates'!C$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,3)))\n*$R78","v":748.48527843099987},{"$f":"(($D78*'fnd base rates'!D$107)\n+($E78*'fnd base rates'!D$108)\n+($F78*'fnd base rates'!D$109)\n+($G78*'fnd base rates'!D$110)\n+($H78*'fnd base rates'!D$111)\n+($I78*'fnd base rates'!D$112)\n+($J78*'fnd base rates'!D$113)\n+($K78*'fnd base rates'!D$114)\n+($M78*'fnd base rates'!D$116)\n+($N78*'fnd base rates'!D$117)\n+($O78*'fnd base rates'!D$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,4)))\n*$R78","v":1105.68553},{"$f":"(($D78*'fnd base rates'!E$107)\n+($E78*'fnd base rates'!E$108)\n+($F78*'fnd base rates'!E$109)\n+($G78*'fnd base rates'!E$110)\n+($H78*'fnd base rates'!E$111)\n+($I78*'fnd base rates'!E$112)\n+($J78*'fnd base rates'!E$113)\n+($K78*'fnd base rates'!E$114)\n+($M78*'fnd base rates'!E$116)\n+($N78*'fnd base rates'!E$117)\n+($O78*'fnd base rates'!E$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,5)))\n*$R78","v":5564.7367479579998},{"$f":"(($D78*'fnd base rates'!F$107)\n+($E78*'fnd base rates'!F$108)\n+($F78*'fnd base rates'!F$109)\n+($G78*'fnd base rates'!F$110)\n+($H78*'fnd base rates'!F$111)\n+($I78*'fnd base rates'!F$112)\n+($J78*'fnd base rates'!F$113)\n+($K78*'fnd base rates'!F$114)\n+($M78*'fnd base rates'!F$116)\n+($N78*'fnd base rates'!F$117)\n+($O78*'fnd base rates'!F$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,6)))\n*$R78","v":1378.0822145619998},{"$f":"(($D78*'fnd base rates'!G$107)\n+($E78*'fnd base rates'!G$108)\n+($F78*'fnd base rates'!G$109)\n+($G78*'fnd base rates'!G$110)\n+($H78*'fnd base rates'!G$111)\n+($I78*'fnd base rates'!G$112)\n+($J78*'fnd base rates'!G$113)\n+($K78*'fnd base rates'!G$114)\n+($M78*'fnd base rates'!G$116)\n+($N78*'fnd base rates'!G$117)\n+($O78*'fnd base rates'!G$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,7)))\n*$R78","v":258.55402000800001},{"$f":"(($D78*'fnd base rates'!H$107)\n+($E78*'fnd base rates'!H$108)\n+($F78*'fnd base rates'!H$109)\n+($G78*'fnd base rates'!H$110)\n+($H78*'fnd base rates'!H$111)\n+($I78*'fnd base rates'!H$112)\n+($J78*'fnd base rates'!H$113)\n+($K78*'fnd base rates'!H$114)\n+($M78*'fnd base rates'!H$116)\n+($N78*'fnd base rates'!H$117)\n+($O78*'fnd base rates'!H$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,8)))","v":702.45686000000001},{"$f":"(($D78*'fnd base rates'!I$107)\n+($E78*'fnd base rates'!I$108)\n+($F78*'fnd base rates'!I$109)\n+($G78*'fnd base rates'!I$110)\n+($H78*'fnd base rates'!I$111)\n+($I78*'fnd base rates'!I$112)\n+($J78*'fnd base rates'!I$113)\n+($K78*'fnd base rates'!I$114)\n+($M78*'fnd base rates'!I$116)\n+($N78*'fnd base rates'!I$117)\n+($O78*'fnd base rates'!I$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,9)))\n*$R78","v":540.30421999999999},{"$f":"(($D78*'fnd base rates'!J$107)\n+($E78*'fnd base rates'!J$108)\n+($F78*'fnd base rates'!J$109)\n+($G78*'fnd base rates'!J$110)\n+($H78*'fnd base rates'!J$111)\n+($I78*'fnd base rates'!J$112)\n+($J78*'fnd base rates'!J$113)\n+($K78*'fnd base rates'!J$114)\n+($M78*'fnd base rates'!J$116)\n+($N78*'fnd base rates'!J$117)\n+($O78*'fnd base rates'!J$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,10)))\n*$R78","v":318.57795999999996},{"$f":"(($D78*'fnd base rates'!K$107)\n+($E78*'fnd base rates'!K$108)\n+($F78*'fnd base rates'!K$109)\n+($G78*'fnd base rates'!K$110)\n+($H78*'fnd base rates'!K$111)\n+($I78*'fnd base rates'!K$112)\n+($J78*'fnd base rates'!K$113)\n+($K78*'fnd base rates'!K$114)\n+($M78*'fnd base rates'!K$116)\n+($N78*'fnd base rates'!K$117)\n+($O78*'fnd base rates'!K$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,11)))\n*$R78","v":1749.1156346530001},{"$f":"(($D78*'fnd base rates'!L$107)\n+($E78*'fnd base rates'!L$108)\n+($F78*'fnd base rates'!L$109)\n+($G78*'fnd base rates'!L$110)\n+($H78*'fnd base rates'!L$111)\n+($I78*'fnd base rates'!L$112)\n+($J78*'fnd base rates'!L$113)\n+($K78*'fnd base rates'!L$114)\n+($M78*'fnd base rates'!L$116)\n+($N78*'fnd base rates'!L$117)\n+($O78*'fnd base rates'!L$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,12)))","v":2235.5153299999997},{"$f":"(($D78*'fnd base rates'!M$107)\n+($E78*'fnd base rates'!M$108)\n+($F78*'fnd base rates'!M$109)\n+($G78*'fnd base rates'!M$110)\n+($H78*'fnd base rates'!M$111)\n+($I78*'fnd base rates'!M$112)\n+($J78*'fnd base rates'!M$113)\n+($K78*'fnd base rates'!M$114)\n+($M78*'fnd base rates'!M$116)\n+($N78*'fnd base rates'!M$117)\n+($O78*'fnd base rates'!M$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,13)))","v":0},14601.513795612002,null,416035133,"416","035","133",1,1,14601.513795612002,14602,0,14602,null,null,null,null,null,null,0,null,0]
["416",416035189,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D79","v":0},{"$f":"'fnd enro'!E79","v":0},{"$f":"'fnd enro'!F79","v":0},{"$f":"'fnd enro'!G79","v":0},{"$f":"'fnd enro'!H79","v":1},{"$f":"'fnd enro'!I79","v":1},{"$f":"'fnd enro'!J79","v":0},{"$f":"'fnd enro'!K79","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L79","v":0},{"$f":"'fnd enro'!M79","v":0},{"$f":"'fnd enro'!N79","v":0},{"$f":"'fnd enro'!O79","v":0},{"$f":"'fnd enro'!P79","v":2},{"$f":"'fnd enro'!R79","v":2},1.087,{"$f":"VALUE('fnd enro'!Q79)","v":3},null,{"$f":"(($D79*'fnd base rates'!C$107)\n+($E79*'fnd base rates'!C$108)\n+($F79*'fnd base rates'!C$109)\n+($G79*'fnd base rates'!C$110)\n+($H79*'fnd base rates'!C$111)\n+($I79*'fnd base rates'!C$112)\n+($J79*'fnd base rates'!C$113)\n+($K79*'fnd base rates'!C$114)\n+($M79*'fnd base rates'!C$116)\n+($N79*'fnd base rates'!C$117)\n+($O79*'fnd base rates'!C$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,3)))\n*$R79","v":1372.2916568619999},{"$f":"(($D79*'fnd base rates'!D$107)\n+($E79*'fnd base rates'!D$108)\n+($F79*'fnd base rates'!D$109)\n+($G79*'fnd base rates'!D$110)\n+($H79*'fnd base rates'!D$111)\n+($I79*'fnd base rates'!D$112)\n+($J79*'fnd base rates'!D$113)\n+($K79*'fnd base rates'!D$114)\n+($M79*'fnd base rates'!D$116)\n+($N79*'fnd base rates'!D$117)\n+($O79*'fnd base rates'!D$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,4)))\n*$R79","v":2388.8564199999996},{"$f":"(($D79*'fnd base rates'!E$107)\n+($E79*'fnd base rates'!E$108)\n+($F79*'fnd base rates'!E$109)\n+($G79*'fnd base rates'!E$110)\n+($H79*'fnd base rates'!E$111)\n+($I79*'fnd base rates'!E$112)\n+($J79*'fnd base rates'!E$113)\n+($K79*'fnd base rates'!E$114)\n+($M79*'fnd base rates'!E$116)\n+($N79*'fnd base rates'!E$117)\n+($O79*'fnd base rates'!E$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,5)))\n*$R79","v":15776.605025916},{"$f":"(($D79*'fnd base rates'!F$107)\n+($E79*'fnd base rates'!F$108)\n+($F79*'fnd base rates'!F$109)\n+($G79*'fnd base rates'!F$110)\n+($H79*'fnd base rates'!F$111)\n+($I79*'fnd base rates'!F$112)\n+($J79*'fnd base rates'!F$113)\n+($K79*'fnd base rates'!F$114)\n+($M79*'fnd base rates'!F$116)\n+($N79*'fnd base rates'!F$117)\n+($O79*'fnd base rates'!F$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,6)))\n*$R79","v":2181.4783991240001},{"$f":"(($D79*'fnd base rates'!G$107)\n+($E79*'fnd base rates'!G$108)\n+($F79*'fnd base rates'!G$109)\n+($G79*'fnd base rates'!G$110)\n+($H79*'fnd base rates'!G$111)\n+($I79*'fnd base rates'!G$112)\n+($J79*'fnd base rates'!G$113)\n+($K79*'fnd base rates'!G$114)\n+($M79*'fnd base rates'!G$116)\n+($N79*'fnd base rates'!G$117)\n+($O79*'fnd base rates'!G$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,7)))\n*$R79","v":680.42979001599997},{"$f":"(($D79*'fnd base rates'!H$107)\n+($E79*'fnd base rates'!H$108)\n+($F79*'fnd base rates'!H$109)\n+($G79*'fnd base rates'!H$110)\n+($H79*'fnd base rates'!H$111)\n+($I79*'fnd base rates'!H$112)\n+($J79*'fnd base rates'!H$113)\n+($K79*'fnd base rates'!H$114)\n+($M79*'fnd base rates'!H$116)\n+($N79*'fnd base rates'!H$117)\n+($O79*'fnd base rates'!H$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,8)))","v":1473.9037200000002},{"$f":"(($D79*'fnd base rates'!I$107)\n+($E79*'fnd base rates'!I$108)\n+($F79*'fnd base rates'!I$109)\n+($G79*'fnd base rates'!I$110)\n+($H79*'fnd base rates'!I$111)\n+($I79*'fnd base rates'!I$112)\n+($J79*'fnd base rates'!I$113)\n+($K79*'fnd base rates'!I$114)\n+($M79*'fnd base rates'!I$116)\n+($N79*'fnd base rates'!I$117)\n+($O79*'fnd base rates'!I$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,9)))\n*$R79","v":1182.2320699999998},{"$f":"(($D79*'fnd base rates'!J$107)\n+($E79*'fnd base rates'!J$108)\n+($F79*'fnd base rates'!J$109)\n+($G79*'fnd base rates'!J$110)\n+($H79*'fnd base rates'!J$111)\n+($I79*'fnd base rates'!J$112)\n+($J79*'fnd base rates'!J$113)\n+($K79*'fnd base rates'!J$114)\n+($M79*'fnd base rates'!J$116)\n+($N79*'fnd base rates'!J$117)\n+($O79*'fnd base rates'!J$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,10)))\n*$R79","v":2235.3720199999998},{"$f":"(($D79*'fnd base rates'!K$107)\n+($E79*'fnd base rates'!K$108)\n+($F79*'fnd base rates'!K$109)\n+($G79*'fnd base rates'!K$110)\n+($H79*'fnd base rates'!K$111)\n+($I79*'fnd base rates'!K$112)\n+($J79*'fnd base rates'!K$113)\n+($K79*'fnd base rates'!K$114)\n+($M79*'fnd base rates'!K$116)\n+($N79*'fnd base rates'!K$117)\n+($O79*'fnd base rates'!K$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,11)))\n*$R79","v":2690.2315593060002},{"$f":"(($D79*'fnd base rates'!L$107)\n+($E79*'fnd base rates'!L$108)\n+($F79*'fnd base rates'!L$109)\n+($G79*'fnd base rates'!L$110)\n+($H79*'fnd base rates'!L$111)\n+($I79*'fnd base rates'!L$112)\n+($J79*'fnd base rates'!L$113)\n+($K79*'fnd base rates'!L$114)\n+($M79*'fnd base rates'!L$116)\n+($N79*'fnd base rates'!L$117)\n+($O79*'fnd base rates'!L$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,12)))","v":4553.5606600000001},{"$f":"(($D79*'fnd base rates'!M$107)\n+($E79*'fnd base rates'!M$108)\n+($F79*'fnd base rates'!M$109)\n+($G79*'fnd base rates'!M$110)\n+($H79*'fnd base rates'!M$111)\n+($I79*'fnd base rates'!M$112)\n+($J79*'fnd base rates'!M$113)\n+($K79*'fnd base rates'!M$114)\n+($M79*'fnd base rates'!M$116)\n+($N79*'fnd base rates'!M$117)\n+($O79*'fnd base rates'!M$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,13)))","v":0},34534.961321224,null,416035189,"416","035","189",1,2,34534.961321224,17267,0,17267,null,null,null,null,null,null,0,null,0]
["416",416035243,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D80","v":0},{"$f":"'fnd enro'!E80","v":0},{"$f":"'fnd enro'!F80","v":0},{"$f":"'fnd enro'!G80","v":0},{"$f":"'fnd enro'!H80","v":1},{"$f":"'fnd enro'!I80","v":1},{"$f":"'fnd enro'!J80","v":0},{"$f":"'fnd enro'!K80","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L80","v":0},{"$f":"'fnd enro'!M80","v":0},{"$f":"'fnd enro'!N80","v":0},{"$f":"'fnd enro'!O80","v":0},{"$f":"'fnd enro'!P80","v":1},{"$f":"'fnd enro'!R80","v":2},1.087,{"$f":"VALUE('fnd enro'!Q80)","v":9},null,{"$f":"(($D80*'fnd base rates'!C$107)\n+($E80*'fnd base rates'!C$108)\n+($F80*'fnd base rates'!C$109)\n+($G80*'fnd base rates'!C$110)\n+($H80*'fnd base rates'!C$111)\n+($I80*'fnd base rates'!C$112)\n+($J80*'fnd base rates'!C$113)\n+($K80*'fnd base rates'!C$114)\n+($M80*'fnd base rates'!C$116)\n+($N80*'fnd base rates'!C$117)\n+($O80*'fnd base rates'!C$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,3)))\n*$R80","v":1338.5076968619999},{"$f":"(($D80*'fnd base rates'!D$107)\n+($E80*'fnd base rates'!D$108)\n+($F80*'fnd base rates'!D$109)\n+($G80*'fnd base rates'!D$110)\n+($H80*'fnd base rates'!D$111)\n+($I80*'fnd base rates'!D$112)\n+($J80*'fnd base rates'!D$113)\n+($K80*'fnd base rates'!D$114)\n+($M80*'fnd base rates'!D$116)\n+($N80*'fnd base rates'!D$117)\n+($O80*'fnd base rates'!D$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,4)))\n*$R80","v":2228.71958},{"$f":"(($D80*'fnd base rates'!E$107)\n+($E80*'fnd base rates'!E$108)\n+($F80*'fnd base rates'!E$109)\n+($G80*'fnd base rates'!E$110)\n+($H80*'fnd base rates'!E$111)\n+($I80*'fnd base rates'!E$112)\n+($J80*'fnd base rates'!E$113)\n+($K80*'fnd base rates'!E$114)\n+($M80*'fnd base rates'!E$116)\n+($N80*'fnd base rates'!E$117)\n+($O80*'fnd base rates'!E$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,5)))\n*$R80","v":14213.520765916001},{"$f":"(($D80*'fnd base rates'!F$107)\n+($E80*'fnd base rates'!F$108)\n+($F80*'fnd base rates'!F$109)\n+($G80*'fnd base rates'!F$110)\n+($H80*'fnd base rates'!F$111)\n+($I80*'fnd base rates'!F$112)\n+($J80*'fnd base rates'!F$113)\n+($K80*'fnd base rates'!F$114)\n+($M80*'fnd base rates'!F$116)\n+($N80*'fnd base rates'!F$117)\n+($O80*'fnd base rates'!F$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,6)))\n*$R80","v":2181.4783991240001},{"$f":"(($D80*'fnd base rates'!G$107)\n+($E80*'fnd base rates'!G$108)\n+($F80*'fnd base rates'!G$109)\n+($G80*'fnd base rates'!G$110)\n+($H80*'fnd base rates'!G$111)\n+($I80*'fnd base rates'!G$112)\n+($J80*'fnd base rates'!G$113)\n+($K80*'fnd base rates'!G$114)\n+($M80*'fnd base rates'!G$116)\n+($N80*'fnd base rates'!G$117)\n+($O80*'fnd base rates'!G$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,7)))\n*$R80","v":604.57893001600007},{"$f":"(($D80*'fnd base rates'!H$107)\n+($E80*'fnd base rates'!H$108)\n+($F80*'fnd base rates'!H$109)\n+($G80*'fnd base rates'!H$110)\n+($H80*'fnd base rates'!H$111)\n+($I80*'fnd base rates'!H$112)\n+($J80*'fnd base rates'!H$113)\n+($K80*'fnd base rates'!H$114)\n+($M80*'fnd base rates'!H$116)\n+($N80*'fnd base rates'!H$117)\n+($O80*'fnd base rates'!H$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,8)))","v":1463.1937200000002},{"$f":"(($D80*'fnd base rates'!I$107)\n+($E80*'fnd base rates'!I$108)\n+($F80*'fnd base rates'!I$109)\n+($G80*'fnd base rates'!I$110)\n+($H80*'fnd base rates'!I$111)\n+($I80*'fnd base rates'!I$112)\n+($J80*'fnd base rates'!I$113)\n+($K80*'fnd base rates'!I$114)\n+($M80*'fnd base rates'!I$116)\n+($N80*'fnd base rates'!I$117)\n+($O80*'fnd base rates'!I$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,9)))\n*$R80","v":1118.93606},{"$f":"(($D80*'fnd base rates'!J$107)\n+($E80*'fnd base rates'!J$108)\n+($F80*'fnd base rates'!J$109)\n+($G80*'fnd base rates'!J$110)\n+($H80*'fnd base rates'!J$111)\n+($I80*'fnd base rates'!J$112)\n+($J80*'fnd base rates'!J$113)\n+($K80*'fnd base rates'!J$114)\n+($M80*'fnd base rates'!J$116)\n+($N80*'fnd base rates'!J$117)\n+($O80*'fnd base rates'!J$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,10)))\n*$R80","v":1906.4784299999999},{"$f":"(($D80*'fnd base rates'!K$107)\n+($E80*'fnd base rates'!K$108)\n+($F80*'fnd base rates'!K$109)\n+($G80*'fnd base rates'!K$110)\n+($H80*'fnd base rates'!K$111)\n+($I80*'fnd base rates'!K$112)\n+($J80*'fnd base rates'!K$113)\n+($K80*'fnd base rates'!K$114)\n+($M80*'fnd base rates'!K$116)\n+($N80*'fnd base rates'!K$117)\n+($O80*'fnd base rates'!K$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,11)))\n*$R80","v":2690.2315593060002},{"$f":"(($D80*'fnd base rates'!L$107)\n+($E80*'fnd base rates'!L$108)\n+($F80*'fnd base rates'!L$109)\n+($G80*'fnd base rates'!L$110)\n+($H80*'fnd base rates'!L$111)\n+($I80*'fnd base rates'!L$112)\n+($J80*'fnd base rates'!L$113)\n+($K80*'fnd base rates'!L$114)\n+($M80*'fnd base rates'!L$116)\n+($N80*'fnd base rates'!L$117)\n+($O80*'fnd base rates'!L$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,12)))","v":4307.68066},{"$f":"(($D80*'fnd base rates'!M$107)\n+($E80*'fnd base rates'!M$108)\n+($F80*'fnd base rates'!M$109)\n+($G80*'fnd base rates'!M$110)\n+($H80*'fnd base rates'!M$111)\n+($I80*'fnd base rates'!M$112)\n+($J80*'fnd base rates'!M$113)\n+($K80*'fnd base rates'!M$114)\n+($M80*'fnd base rates'!M$116)\n+($N80*'fnd base rates'!M$117)\n+($O80*'fnd base rates'!M$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,13)))","v":0},32053.325801223997,null,416035243,"416","035","243",1,2,32053.325801223997,16027,0,16027,null,null,null,null,null,null,0,null,0]
["416",416035244,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D81","v":0},{"$f":"'fnd enro'!E81","v":0},{"$f":"'fnd enro'!F81","v":0},{"$f":"'fnd enro'!G81","v":0},{"$f":"'fnd enro'!H81","v":3},{"$f":"'fnd enro'!I81","v":4},{"$f":"'fnd enro'!J81","v":0},{"$f":"'fnd enro'!K81","v":0.27510000000000001},{"$f":"'fnd enro'!L81","v":0},{"$f":"'fnd enro'!M81","v":0},{"$f":"'fnd enro'!N81","v":1},{"$f":"'fnd enro'!O81","v":1},{"$f":"'fnd enro'!P81","v":6},{"$f":"'fnd enro'!R81","v":7},1.087,{"$f":"VALUE('fnd enro'!Q81)","v":10},null,{"$f":"(($D81*'fnd base rates'!C$107)\n+($E81*'fnd base rates'!C$108)\n+($F81*'fnd base rates'!C$109)\n+($G81*'fnd base rates'!C$110)\n+($H81*'fnd base rates'!C$111)\n+($I81*'fnd base rates'!C$112)\n+($J81*'fnd base rates'!C$113)\n+($K81*'fnd base rates'!C$114)\n+($M81*'fnd base rates'!C$116)\n+($N81*'fnd base rates'!C$117)\n+($O81*'fnd base rates'!C$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,3)))\n*$R81","v":5236.592489016999},{"$f":"(($D81*'fnd base rates'!D$107)\n+($E81*'fnd base rates'!D$108)\n+($F81*'fnd base rates'!D$109)\n+($G81*'fnd base rates'!D$110)\n+($H81*'fnd base rates'!D$111)\n+($I81*'fnd base rates'!D$112)\n+($J81*'fnd base rates'!D$113)\n+($K81*'fnd base rates'!D$114)\n+($M81*'fnd base rates'!D$116)\n+($N81*'fnd base rates'!D$117)\n+($O81*'fnd base rates'!D$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,4)))\n*$R81","v":9619.3630199999989},{"$f":"(($D81*'fnd base rates'!E$107)\n+($E81*'fnd base rates'!E$108)\n+($F81*'fnd base rates'!E$109)\n+($G81*'fnd base rates'!E$110)\n+($H81*'fnd base rates'!E$111)\n+($I81*'fnd base rates'!E$112)\n+($J81*'fnd base rates'!E$113)\n+($K81*'fnd base rates'!E$114)\n+($M81*'fnd base rates'!E$116)\n+($N81*'fnd base rates'!E$117)\n+($O81*'fnd base rates'!E$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,5)))\n*$R81","v":67051.628955705994},{"$f":"(($D81*'fnd base rates'!F$107)\n+($E81*'fnd base rates'!F$108)\n+($F81*'fnd base rates'!F$109)\n+($G81*'fnd base rates'!F$110)\n+($H81*'fnd base rates'!F$111)\n+($I81*'fnd base rates'!F$112)\n+($J81*'fnd base rates'!F$113)\n+($K81*'fnd base rates'!F$114)\n+($M81*'fnd base rates'!F$116)\n+($N81*'fnd base rates'!F$117)\n+($O81*'fnd base rates'!F$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,6)))\n*$R81","v":8038.7829319339999},{"$f":"(($D81*'fnd base rates'!G$107)\n+($E81*'fnd base rates'!G$108)\n+($F81*'fnd base rates'!G$109)\n+($G81*'fnd base rates'!G$110)\n+($H81*'fnd base rates'!G$111)\n+($I81*'fnd base rates'!G$112)\n+($J81*'fnd base rates'!G$113)\n+($K81*'fnd base rates'!G$114)\n+($M81*'fnd base rates'!G$116)\n+($N81*'fnd base rates'!G$117)\n+($O81*'fnd base rates'!G$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,7)))\n*$R81","v":2887.203840056},{"$f":"(($D81*'fnd base rates'!H$107)\n+($E81*'fnd base rates'!H$108)\n+($F81*'fnd base rates'!H$109)\n+($G81*'fnd base rates'!H$110)\n+($H81*'fnd base rates'!H$111)\n+($I81*'fnd base rates'!H$112)\n+($J81*'fnd base rates'!H$113)\n+($K81*'fnd base rates'!H$114)\n+($M81*'fnd base rates'!H$116)\n+($N81*'fnd base rates'!H$117)\n+($O81*'fnd base rates'!H$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,8)))","v":5679.1480200000005},{"$f":"(($D81*'fnd base rates'!I$107)\n+($E81*'fnd base rates'!I$108)\n+($F81*'fnd base rates'!I$109)\n+($G81*'fnd base rates'!I$110)\n+($H81*'fnd base rates'!I$111)\n+($I81*'fnd base rates'!I$112)\n+($J81*'fnd base rates'!I$113)\n+($K81*'fnd base rates'!I$114)\n+($M81*'fnd base rates'!I$116)\n+($N81*'fnd base rates'!I$117)\n+($O81*'fnd base rates'!I$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,9)))\n*$R81","v":4673.9695599999995},{"$f":"(($D81*'fnd base rates'!J$107)\n+($E81*'fnd base rates'!J$108)\n+($F81*'fnd base rates'!J$109)\n+($G81*'fnd base rates'!J$110)\n+($H81*'fnd base rates'!J$111)\n+($I81*'fnd base rates'!J$112)\n+($J81*'fnd base rates'!J$113)\n+($K81*'fnd base rates'!J$114)\n+($M81*'fnd base rates'!J$116)\n+($N81*'fnd base rates'!J$117)\n+($O81*'fnd base rates'!J$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,10)))\n*$R81","v":9704.9099200000001},{"$f":"(($D81*'fnd base rates'!K$107)\n+($E81*'fnd base rates'!K$108)\n+($F81*'fnd base rates'!K$109)\n+($G81*'fnd base rates'!K$110)\n+($H81*'fnd base rates'!K$111)\n+($I81*'fnd base rates'!K$112)\n+($J81*'fnd base rates'!K$113)\n+($K81*'fnd base rates'!K$114)\n+($M81*'fnd base rates'!K$116)\n+($N81*'fnd base rates'!K$117)\n+($O81*'fnd base rates'!K$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,11)))\n*$R81","v":10196.292762571002},{"$f":"(($D81*'fnd base rates'!L$107)\n+($E81*'fnd base rates'!L$108)\n+($F81*'fnd base rates'!L$109)\n+($G81*'fnd base rates'!L$110)\n+($H81*'fnd base rates'!L$111)\n+($I81*'fnd base rates'!L$112)\n+($J81*'fnd base rates'!L$113)\n+($K81*'fnd base rates'!L$114)\n+($M81*'fnd base rates'!L$116)\n+($N81*'fnd base rates'!L$117)\n+($O81*'fnd base rates'!L$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,12)))","v":17769.69731},{"$f":"(($D81*'fnd base rates'!M$107)\n+($E81*'fnd base rates'!M$108)\n+($F81*'fnd base rates'!M$109)\n+($G81*'fnd base rates'!M$110)\n+($H81*'fnd base rates'!M$111)\n+($I81*'fnd base rates'!M$112)\n+($J81*'fnd base rates'!M$113)\n+($K81*'fnd base rates'!M$114)\n+($M81*'fnd base rates'!M$116)\n+($N81*'fnd base rates'!M$117)\n+($O81*'fnd base rates'!M$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,13)))","v":0},140857.588809284,null,416035244,"416","035","244",1,7,140857.588809284,20123,0,20123,null,null,null,null,null,null,0,null,0]
["416",416035274,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D82","v":0},{"$f":"'fnd enro'!E82","v":0},{"$f":"'fnd enro'!F82","v":0},{"$f":"'fnd enro'!G82","v":0},{"$f":"'fnd enro'!H82","v":0},{"$f":"'fnd enro'!I82","v":1},{"$f":"'fnd enro'!J82","v":0},{"$f":"'fnd enro'!K82","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L82","v":0},{"$f":"'fnd enro'!M82","v":0},{"$f":"'fnd enro'!N82","v":0},{"$f":"'fnd enro'!O82","v":0},{"$f":"'fnd enro'!P82","v":1},{"$f":"'fnd enro'!R82","v":1},1.087,{"$f":"VALUE('fnd enro'!Q82)","v":10},null,{"$f":"(($D82*'fnd base rates'!C$107)\n+($E82*'fnd base rates'!C$108)\n+($F82*'fnd base rates'!C$109)\n+($G82*'fnd base rates'!C$110)\n+($H82*'fnd base rates'!C$111)\n+($I82*'fnd base rates'!C$112)\n+($J82*'fnd base rates'!C$113)\n+($K82*'fnd base rates'!C$114)\n+($M82*'fnd base rates'!C$116)\n+($N82*'fnd base rates'!C$117)\n+($O82*'fnd base rates'!C$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,3)))\n*$R82","v":725.04955843099981},{"$f":"(($D82*'fnd base rates'!D$107)\n+($E82*'fnd base rates'!D$108)\n+($F82*'fnd base rates'!D$109)\n+($G82*'fnd base rates'!D$110)\n+($H82*'fnd base rates'!D$111)\n+($I82*'fnd base rates'!D$112)\n+($J82*'fnd base rates'!D$113)\n+($K82*'fnd base rates'!D$114)\n+($M82*'fnd base rates'!D$116)\n+($N82*'fnd base rates'!D$117)\n+($O82*'fnd base rates'!D$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,4)))\n*$R82","v":1378.7508},{"$f":"(($D82*'fnd base rates'!E$107)\n+($E82*'fnd base rates'!E$108)\n+($F82*'fnd base rates'!E$109)\n+($G82*'fnd base rates'!E$110)\n+($H82*'fnd base rates'!E$111)\n+($I82*'fnd base rates'!E$112)\n+($J82*'fnd base rates'!E$113)\n+($K82*'fnd base rates'!E$114)\n+($M82*'fnd base rates'!E$116)\n+($N82*'fnd base rates'!E$117)\n+($O82*'fnd base rates'!E$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,5)))\n*$R82","v":10523.935107957999},{"$f":"(($D82*'fnd base rates'!F$107)\n+($E82*'fnd base rates'!F$108)\n+($F82*'fnd base rates'!F$109)\n+($G82*'fnd base rates'!F$110)\n+($H82*'fnd base rates'!F$111)\n+($I82*'fnd base rates'!F$112)\n+($J82*'fnd base rates'!F$113)\n+($K82*'fnd base rates'!F$114)\n+($M82*'fnd base rates'!F$116)\n+($N82*'fnd base rates'!F$117)\n+($O82*'fnd base rates'!F$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,6)))\n*$R82","v":1028.2856145620001},{"$f":"(($D82*'fnd base rates'!G$107)\n+($E82*'fnd base rates'!G$108)\n+($F82*'fnd base rates'!G$109)\n+($G82*'fnd base rates'!G$110)\n+($H82*'fnd base rates'!G$111)\n+($I82*'fnd base rates'!G$112)\n+($J82*'fnd base rates'!G$113)\n+($K82*'fnd base rates'!G$114)\n+($M82*'fnd base rates'!G$116)\n+($N82*'fnd base rates'!G$117)\n+($O82*'fnd base rates'!G$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,7)))\n*$R82","v":424.875890008},{"$f":"(($D82*'fnd base rates'!H$107)\n+($E82*'fnd base rates'!H$108)\n+($F82*'fnd base rates'!H$109)\n+($G82*'fnd base rates'!H$110)\n+($H82*'fnd base rates'!H$111)\n+($I82*'fnd base rates'!H$112)\n+($J82*'fnd base rates'!H$113)\n+($K82*'fnd base rates'!H$114)\n+($M82*'fnd base rates'!H$116)\n+($N82*'fnd base rates'!H$117)\n+($O82*'fnd base rates'!H$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D82*'fnd base rates'!I$107)\n+($E82*'fnd base rates'!I$108)\n+($F82*'fnd base rates'!I$109)\n+($G82*'fnd base rates'!I$110)\n+($H82*'fnd base rates'!I$111)\n+($I82*'fnd base rates'!I$112)\n+($J82*'fnd base rates'!I$113)\n+($K82*'fnd base rates'!I$114)\n+($M82*'fnd base rates'!I$116)\n+($N82*'fnd base rates'!I$117)\n+($O82*'fnd base rates'!I$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,9)))\n*$R82","v":687.20140000000004},{"$f":"(($D82*'fnd base rates'!J$107)\n+($E82*'fnd base rates'!J$108)\n+($F82*'fnd base rates'!J$109)\n+($G82*'fnd base rates'!J$110)\n+($H82*'fnd base rates'!J$111)\n+($I82*'fnd base rates'!J$112)\n+($J82*'fnd base rates'!J$113)\n+($K82*'fnd base rates'!J$114)\n+($M82*'fnd base rates'!J$116)\n+($N82*'fnd base rates'!J$117)\n+($O82*'fnd base rates'!J$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,10)))\n*$R82","v":1683.33907},{"$f":"(($D82*'fnd base rates'!K$107)\n+($E82*'fnd base rates'!K$108)\n+($F82*'fnd base rates'!K$109)\n+($G82*'fnd base rates'!K$110)\n+($H82*'fnd base rates'!K$111)\n+($I82*'fnd base rates'!K$112)\n+($J82*'fnd base rates'!K$113)\n+($K82*'fnd base rates'!K$114)\n+($M82*'fnd base rates'!K$116)\n+($N82*'fnd base rates'!K$117)\n+($O82*'fnd base rates'!K$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,11)))\n*$R82","v":1326.6422146530001},{"$f":"(($D82*'fnd base rates'!L$107)\n+($E82*'fnd base rates'!L$108)\n+($F82*'fnd base rates'!L$109)\n+($G82*'fnd base rates'!L$110)\n+($H82*'fnd base rates'!L$111)\n+($I82*'fnd base rates'!L$112)\n+($J82*'fnd base rates'!L$113)\n+($K82*'fnd base rates'!L$114)\n+($M82*'fnd base rates'!L$116)\n+($N82*'fnd base rates'!L$117)\n+($O82*'fnd base rates'!L$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D82*'fnd base rates'!M$107)\n+($E82*'fnd base rates'!M$108)\n+($F82*'fnd base rates'!M$109)\n+($G82*'fnd base rates'!M$110)\n+($H82*'fnd base rates'!M$111)\n+($I82*'fnd base rates'!M$112)\n+($J82*'fnd base rates'!M$113)\n+($K82*'fnd base rates'!M$114)\n+($M82*'fnd base rates'!M$116)\n+($N82*'fnd base rates'!M$117)\n+($O82*'fnd base rates'!M$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,13)))","v":0},21151.831845611996,null,416035274,"416","035","274",1,1,21151.831845611996,21152,0,21152,null,null,null,null,null,null,0,null,0]
["416",416035285,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D83","v":0},{"$f":"'fnd enro'!E83","v":0},{"$f":"'fnd enro'!F83","v":0},{"$f":"'fnd enro'!G83","v":0},{"$f":"'fnd enro'!H83","v":0},{"$f":"'fnd enro'!I83","v":1},{"$f":"'fnd enro'!J83","v":0},{"$f":"'fnd enro'!K83","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L83","v":0},{"$f":"'fnd enro'!M83","v":0},{"$f":"'fnd enro'!N83","v":0},{"$f":"'fnd enro'!O83","v":0},{"$f":"'fnd enro'!P83","v":0},{"$f":"'fnd enro'!R83","v":1},1.087,{"$f":"VALUE('fnd enro'!Q83)","v":9},null,{"$f":"(($D83*'fnd base rates'!C$107)\n+($E83*'fnd base rates'!C$108)\n+($F83*'fnd base rates'!C$109)\n+($G83*'fnd base rates'!C$110)\n+($H83*'fnd base rates'!C$111)\n+($I83*'fnd base rates'!C$112)\n+($J83*'fnd base rates'!C$113)\n+($K83*'fnd base rates'!C$114)\n+($M83*'fnd base rates'!C$116)\n+($N83*'fnd base rates'!C$117)\n+($O83*'fnd base rates'!C$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,3)))\n*$R83","v":619.95839843099986},{"$f":"(($D83*'fnd base rates'!D$107)\n+($E83*'fnd base rates'!D$108)\n+($F83*'fnd base rates'!D$109)\n+($G83*'fnd base rates'!D$110)\n+($H83*'fnd base rates'!D$111)\n+($I83*'fnd base rates'!D$112)\n+($J83*'fnd base rates'!D$113)\n+($K83*'fnd base rates'!D$114)\n+($M83*'fnd base rates'!D$116)\n+($N83*'fnd base rates'!D$117)\n+($O83*'fnd base rates'!D$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,4)))\n*$R83","v":880.79609999999991},{"$f":"(($D83*'fnd base rates'!E$107)\n+($E83*'fnd base rates'!E$108)\n+($F83*'fnd base rates'!E$109)\n+($G83*'fnd base rates'!E$110)\n+($H83*'fnd base rates'!E$111)\n+($I83*'fnd base rates'!E$112)\n+($J83*'fnd base rates'!E$113)\n+($K83*'fnd base rates'!E$114)\n+($M83*'fnd base rates'!E$116)\n+($N83*'fnd base rates'!E$117)\n+($O83*'fnd base rates'!E$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,5)))\n*$R83","v":5662.9471979580003},{"$f":"(($D83*'fnd base rates'!F$107)\n+($E83*'fnd base rates'!F$108)\n+($F83*'fnd base rates'!F$109)\n+($G83*'fnd base rates'!F$110)\n+($H83*'fnd base rates'!F$111)\n+($I83*'fnd base rates'!F$112)\n+($J83*'fnd base rates'!F$113)\n+($K83*'fnd base rates'!F$114)\n+($M83*'fnd base rates'!F$116)\n+($N83*'fnd base rates'!F$117)\n+($O83*'fnd base rates'!F$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,6)))\n*$R83","v":1028.2856145620001},{"$f":"(($D83*'fnd base rates'!G$107)\n+($E83*'fnd base rates'!G$108)\n+($F83*'fnd base rates'!G$109)\n+($G83*'fnd base rates'!G$110)\n+($H83*'fnd base rates'!G$111)\n+($I83*'fnd base rates'!G$112)\n+($J83*'fnd base rates'!G$113)\n+($K83*'fnd base rates'!G$114)\n+($M83*'fnd base rates'!G$116)\n+($N83*'fnd base rates'!G$117)\n+($O83*'fnd base rates'!G$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,7)))\n*$R83","v":189.05124000800001},{"$f":"(($D83*'fnd base rates'!H$107)\n+($E83*'fnd base rates'!H$108)\n+($F83*'fnd base rates'!H$109)\n+($G83*'fnd base rates'!H$110)\n+($H83*'fnd base rates'!H$111)\n+($I83*'fnd base rates'!H$112)\n+($J83*'fnd base rates'!H$113)\n+($K83*'fnd base rates'!H$114)\n+($M83*'fnd base rates'!H$116)\n+($N83*'fnd base rates'!H$117)\n+($O83*'fnd base rates'!H$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D83*'fnd base rates'!I$107)\n+($E83*'fnd base rates'!I$108)\n+($F83*'fnd base rates'!I$109)\n+($G83*'fnd base rates'!I$110)\n+($H83*'fnd base rates'!I$111)\n+($I83*'fnd base rates'!I$112)\n+($J83*'fnd base rates'!I$113)\n+($K83*'fnd base rates'!I$114)\n+($M83*'fnd base rates'!I$116)\n+($N83*'fnd base rates'!I$117)\n+($O83*'fnd base rates'!I$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,9)))\n*$R83","v":490.36743999999999},{"$f":"(($D83*'fnd base rates'!J$107)\n+($E83*'fnd base rates'!J$108)\n+($F83*'fnd base rates'!J$109)\n+($G83*'fnd base rates'!J$110)\n+($H83*'fnd base rates'!J$111)\n+($I83*'fnd base rates'!J$112)\n+($J83*'fnd base rates'!J$113)\n+($K83*'fnd base rates'!J$114)\n+($M83*'fnd base rates'!J$116)\n+($N83*'fnd base rates'!J$117)\n+($O83*'fnd base rates'!J$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,10)))\n*$R83","v":660.52641999999992},{"$f":"(($D83*'fnd base rates'!K$107)\n+($E83*'fnd base rates'!K$108)\n+($F83*'fnd base rates'!K$109)\n+($G83*'fnd base rates'!K$110)\n+($H83*'fnd base rates'!K$111)\n+($I83*'fnd base rates'!K$112)\n+($J83*'fnd base rates'!K$113)\n+($K83*'fnd base rates'!K$114)\n+($M83*'fnd base rates'!K$116)\n+($N83*'fnd base rates'!K$117)\n+($O83*'fnd base rates'!K$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,11)))\n*$R83","v":1326.6422146530001},{"$f":"(($D83*'fnd base rates'!L$107)\n+($E83*'fnd base rates'!L$108)\n+($F83*'fnd base rates'!L$109)\n+($G83*'fnd base rates'!L$110)\n+($H83*'fnd base rates'!L$111)\n+($I83*'fnd base rates'!L$112)\n+($J83*'fnd base rates'!L$113)\n+($K83*'fnd base rates'!L$114)\n+($M83*'fnd base rates'!L$116)\n+($N83*'fnd base rates'!L$117)\n+($O83*'fnd base rates'!L$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D83*'fnd base rates'!M$107)\n+($E83*'fnd base rates'!M$108)\n+($F83*'fnd base rates'!M$109)\n+($G83*'fnd base rates'!M$110)\n+($H83*'fnd base rates'!M$111)\n+($I83*'fnd base rates'!M$112)\n+($J83*'fnd base rates'!M$113)\n+($K83*'fnd base rates'!M$114)\n+($M83*'fnd base rates'!M$116)\n+($N83*'fnd base rates'!M$117)\n+($O83*'fnd base rates'!M$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,13)))","v":0},13434.426815612,null,416035285,"416","035","285",1,1,13434.426815612,13434,0,13434,null,null,null,null,null,null,0,null,0]
["417",417035035,"BRIDGE BOSTON",{"$f":"'fnd enro'!D84","v":32},{"$f":"'fnd enro'!E84","v":0},{"$f":"'fnd enro'!F84","v":37},{"$f":"'fnd enro'!G84","v":180},{"$f":"'fnd enro'!H84","v":68},{"$f":"'fnd enro'!I84","v":0},{"$f":"'fnd enro'!J84","v":0},{"$f":"'fnd enro'!K84","v":11.2005},{"$f":"'fnd enro'!L84","v":0},{"$f":"'fnd enro'!M84","v":63},{"$f":"'fnd enro'!N84","v":7},{"$f":"'fnd enro'!O84","v":0},{"$f":"'fnd enro'!P84","v":256},{"$f":"'fnd enro'!R84","v":301},1.087,{"$f":"VALUE('fnd enro'!Q84)","v":11},null,{"$f":"(($D84*'fnd base rates'!C$107)\n+($E84*'fnd base rates'!C$108)\n+($F84*'fnd base rates'!C$109)\n+($G84*'fnd base rates'!C$110)\n+($H84*'fnd base rates'!C$111)\n+($I84*'fnd base rates'!C$112)\n+($J84*'fnd base rates'!C$113)\n+($K84*'fnd base rates'!C$114)\n+($M84*'fnd base rates'!C$116)\n+($N84*'fnd base rates'!C$117)\n+($O84*'fnd base rates'!C$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,3)))\n*$R84","v":222439.65832283499},{"$f":"(($D84*'fnd base rates'!D$107)\n+($E84*'fnd base rates'!D$108)\n+($F84*'fnd base rates'!D$109)\n+($G84*'fnd base rates'!D$110)\n+($H84*'fnd base rates'!D$111)\n+($I84*'fnd base rates'!D$112)\n+($J84*'fnd base rates'!D$113)\n+($K84*'fnd base rates'!D$114)\n+($M84*'fnd base rates'!D$116)\n+($N84*'fnd base rates'!D$117)\n+($O84*'fnd base rates'!D$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,4)))\n*$R84","v":419498.39883000002},{"$f":"(($D84*'fnd base rates'!E$107)\n+($E84*'fnd base rates'!E$108)\n+($F84*'fnd base rates'!E$109)\n+($G84*'fnd base rates'!E$110)\n+($H84*'fnd base rates'!E$111)\n+($I84*'fnd base rates'!E$112)\n+($J84*'fnd base rates'!E$113)\n+($K84*'fnd base rates'!E$114)\n+($M84*'fnd base rates'!E$116)\n+($N84*'fnd base rates'!E$117)\n+($O84*'fnd base rates'!E$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,5)))\n*$R84","v":2773000.0184880295},{"$f":"(($D84*'fnd base rates'!F$107)\n+($E84*'fnd base rates'!F$108)\n+($F84*'fnd base rates'!F$109)\n+($G84*'fnd base rates'!F$110)\n+($H84*'fnd base rates'!F$111)\n+($I84*'fnd base rates'!F$112)\n+($J84*'fnd base rates'!F$113)\n+($K84*'fnd base rates'!F$114)\n+($M84*'fnd base rates'!F$116)\n+($N84*'fnd base rates'!F$117)\n+($O84*'fnd base rates'!F$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,6)))\n*$R84","v":423089.97065016994},{"$f":"(($D84*'fnd base rates'!G$107)\n+($E84*'fnd base rates'!G$108)\n+($F84*'fnd base rates'!G$109)\n+($G84*'fnd base rates'!G$110)\n+($H84*'fnd base rates'!G$111)\n+($I84*'fnd base rates'!G$112)\n+($J84*'fnd base rates'!G$113)\n+($K84*'fnd base rates'!G$114)\n+($M84*'fnd base rates'!G$116)\n+($N84*'fnd base rates'!G$117)\n+($O84*'fnd base rates'!G$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,7)))\n*$R84","v":125334.91802227999},{"$f":"(($D84*'fnd base rates'!H$107)\n+($E84*'fnd base rates'!H$108)\n+($F84*'fnd base rates'!H$109)\n+($G84*'fnd base rates'!H$110)\n+($H84*'fnd base rates'!H$111)\n+($I84*'fnd base rates'!H$112)\n+($J84*'fnd base rates'!H$113)\n+($K84*'fnd base rates'!H$114)\n+($M84*'fnd base rates'!H$116)\n+($N84*'fnd base rates'!H$117)\n+($O84*'fnd base rates'!H$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,8)))","v":185783.96509999997},{"$f":"(($D84*'fnd base rates'!I$107)\n+($E84*'fnd base rates'!I$108)\n+($F84*'fnd base rates'!I$109)\n+($G84*'fnd base rates'!I$110)\n+($H84*'fnd base rates'!I$111)\n+($I84*'fnd base rates'!I$112)\n+($J84*'fnd base rates'!I$113)\n+($K84*'fnd base rates'!I$114)\n+($M84*'fnd base rates'!I$116)\n+($N84*'fnd base rates'!I$117)\n+($O84*'fnd base rates'!I$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,9)))\n*$R84","v":187581.55731},{"$f":"(($D84*'fnd base rates'!J$107)\n+($E84*'fnd base rates'!J$108)\n+($F84*'fnd base rates'!J$109)\n+($G84*'fnd base rates'!J$110)\n+($H84*'fnd base rates'!J$111)\n+($I84*'fnd base rates'!J$112)\n+($J84*'fnd base rates'!J$113)\n+($K84*'fnd base rates'!J$114)\n+($M84*'fnd base rates'!J$116)\n+($N84*'fnd base rates'!J$117)\n+($O84*'fnd base rates'!J$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,10)))\n*$R84","v":345891.03074000002},{"$f":"(($D84*'fnd base rates'!K$107)\n+($E84*'fnd base rates'!K$108)\n+($F84*'fnd base rates'!K$109)\n+($G84*'fnd base rates'!K$110)\n+($H84*'fnd base rates'!K$111)\n+($I84*'fnd base rates'!K$112)\n+($J84*'fnd base rates'!K$113)\n+($K84*'fnd base rates'!K$114)\n+($M84*'fnd base rates'!K$116)\n+($N84*'fnd base rates'!K$117)\n+($O84*'fnd base rates'!K$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,11)))\n*$R84","v":411615.02417610498},{"$f":"(($D84*'fnd base rates'!L$107)\n+($E84*'fnd base rates'!L$108)\n+($F84*'fnd base rates'!L$109)\n+($G84*'fnd base rates'!L$110)\n+($H84*'fnd base rates'!L$111)\n+($I84*'fnd base rates'!L$112)\n+($J84*'fnd base rates'!L$113)\n+($K84*'fnd base rates'!L$114)\n+($M84*'fnd base rates'!L$116)\n+($N84*'fnd base rates'!L$117)\n+($O84*'fnd base rates'!L$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,12)))","v":778420.53905000002},{"$f":"(($D84*'fnd base rates'!M$107)\n+($E84*'fnd base rates'!M$108)\n+($F84*'fnd base rates'!M$109)\n+($G84*'fnd base rates'!M$110)\n+($H84*'fnd base rates'!M$111)\n+($I84*'fnd base rates'!M$112)\n+($J84*'fnd base rates'!M$113)\n+($K84*'fnd base rates'!M$114)\n+($M84*'fnd base rates'!M$116)\n+($N84*'fnd base rates'!M$117)\n+($O84*'fnd base rates'!M$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,13)))","v":0},5872655.08068942,null,417035035,"417","035","035",1,301,5872655.08068942,19510,84,19426,null,null,null,null,null,null,0,null,0]
["417",417035040,"BRIDGE BOSTON",{"$f":"'fnd enro'!D85","v":0},{"$f":"'fnd enro'!E85","v":0},{"$f":"'fnd enro'!F85","v":0},{"$f":"'fnd enro'!G85","v":1},{"$f":"'fnd enro'!H85","v":0},{"$f":"'fnd enro'!I85","v":0},{"$f":"'fnd enro'!J85","v":0},{"$f":"'fnd enro'!K85","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L85","v":0},{"$f":"'fnd enro'!M85","v":0},{"$f":"'fnd enro'!N85","v":0},{"$f":"'fnd enro'!O85","v":0},{"$f":"'fnd enro'!P85","v":1},{"$f":"'fnd enro'!R85","v":1},1.087,{"$f":"VALUE('fnd enro'!Q85)","v":6},null,{"$f":"(($D85*'fnd base rates'!C$107)\n+($E85*'fnd base rates'!C$108)\n+($F85*'fnd base rates'!C$109)\n+($G85*'fnd base rates'!C$110)\n+($H85*'fnd base rates'!C$111)\n+($I85*'fnd base rates'!C$112)\n+($J85*'fnd base rates'!C$113)\n+($K85*'fnd base rates'!C$114)\n+($M85*'fnd base rates'!C$116)\n+($N85*'fnd base rates'!C$117)\n+($O85*'fnd base rates'!C$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,3)))\n*$R85","v":699.02677843099991},{"$f":"(($D85*'fnd base rates'!D$107)\n+($E85*'fnd base rates'!D$108)\n+($F85*'fnd base rates'!D$109)\n+($G85*'fnd base rates'!D$110)\n+($H85*'fnd base rates'!D$111)\n+($I85*'fnd base rates'!D$112)\n+($J85*'fnd base rates'!D$113)\n+($K85*'fnd base rates'!D$114)\n+($M85*'fnd base rates'!D$116)\n+($N85*'fnd base rates'!D$117)\n+($O85*'fnd base rates'!D$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,4)))\n*$R85","v":1255.4523899999999},{"$f":"(($D85*'fnd base rates'!E$107)\n+($E85*'fnd base rates'!E$108)\n+($F85*'fnd base rates'!E$109)\n+($G85*'fnd base rates'!E$110)\n+($H85*'fnd base rates'!E$111)\n+($I85*'fnd base rates'!E$112)\n+($J85*'fnd base rates'!E$113)\n+($K85*'fnd base rates'!E$114)\n+($M85*'fnd base rates'!E$116)\n+($N85*'fnd base rates'!E$117)\n+($O85*'fnd base rates'!E$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,5)))\n*$R85","v":8132.4590179579991},{"$f":"(($D85*'fnd base rates'!F$107)\n+($E85*'fnd base rates'!F$108)\n+($F85*'fnd base rates'!F$109)\n+($G85*'fnd base rates'!F$110)\n+($H85*'fnd base rates'!F$111)\n+($I85*'fnd base rates'!F$112)\n+($J85*'fnd base rates'!F$113)\n+($K85*'fnd base rates'!F$114)\n+($M85*'fnd base rates'!F$116)\n+($N85*'fnd base rates'!F$117)\n+($O85*'fnd base rates'!F$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,6)))\n*$R85","v":1443.378304562},{"$f":"(($D85*'fnd base rates'!G$107)\n+($E85*'fnd base rates'!G$108)\n+($F85*'fnd base rates'!G$109)\n+($G85*'fnd base rates'!G$110)\n+($H85*'fnd base rates'!G$111)\n+($I85*'fnd base rates'!G$112)\n+($J85*'fnd base rates'!G$113)\n+($K85*'fnd base rates'!G$114)\n+($M85*'fnd base rates'!G$116)\n+($N85*'fnd base rates'!G$117)\n+($O85*'fnd base rates'!G$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,7)))\n*$R85","v":358.31888000799995},{"$f":"(($D85*'fnd base rates'!H$107)\n+($E85*'fnd base rates'!H$108)\n+($F85*'fnd base rates'!H$109)\n+($G85*'fnd base rates'!H$110)\n+($H85*'fnd base rates'!H$111)\n+($I85*'fnd base rates'!H$112)\n+($J85*'fnd base rates'!H$113)\n+($K85*'fnd base rates'!H$114)\n+($M85*'fnd base rates'!H$116)\n+($N85*'fnd base rates'!H$117)\n+($O85*'fnd base rates'!H$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,8)))","v":579.70686000000001},{"$f":"(($D85*'fnd base rates'!I$107)\n+($E85*'fnd base rates'!I$108)\n+($F85*'fnd base rates'!I$109)\n+($G85*'fnd base rates'!I$110)\n+($H85*'fnd base rates'!I$111)\n+($I85*'fnd base rates'!I$112)\n+($J85*'fnd base rates'!I$113)\n+($K85*'fnd base rates'!I$114)\n+($M85*'fnd base rates'!I$116)\n+($N85*'fnd base rates'!I$117)\n+($O85*'fnd base rates'!I$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,9)))\n*$R85","v":559.57673},{"$f":"(($D85*'fnd base rates'!J$107)\n+($E85*'fnd base rates'!J$108)\n+($F85*'fnd base rates'!J$109)\n+($G85*'fnd base rates'!J$110)\n+($H85*'fnd base rates'!J$111)\n+($I85*'fnd base rates'!J$112)\n+($J85*'fnd base rates'!J$113)\n+($K85*'fnd base rates'!J$114)\n+($M85*'fnd base rates'!J$116)\n+($N85*'fnd base rates'!J$117)\n+($O85*'fnd base rates'!J$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,10)))\n*$R85","v":944.90735999999993},{"$f":"(($D85*'fnd base rates'!K$107)\n+($E85*'fnd base rates'!K$108)\n+($F85*'fnd base rates'!K$109)\n+($G85*'fnd base rates'!K$110)\n+($H85*'fnd base rates'!K$111)\n+($I85*'fnd base rates'!K$112)\n+($J85*'fnd base rates'!K$113)\n+($K85*'fnd base rates'!K$114)\n+($M85*'fnd base rates'!K$116)\n+($N85*'fnd base rates'!K$117)\n+($O85*'fnd base rates'!K$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,11)))\n*$R85","v":1269.248614653},{"$f":"(($D85*'fnd base rates'!L$107)\n+($E85*'fnd base rates'!L$108)\n+($F85*'fnd base rates'!L$109)\n+($G85*'fnd base rates'!L$110)\n+($H85*'fnd base rates'!L$111)\n+($I85*'fnd base rates'!L$112)\n+($J85*'fnd base rates'!L$113)\n+($K85*'fnd base rates'!L$114)\n+($M85*'fnd base rates'!L$116)\n+($N85*'fnd base rates'!L$117)\n+($O85*'fnd base rates'!L$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,12)))","v":2358.1553299999996},{"$f":"(($D85*'fnd base rates'!M$107)\n+($E85*'fnd base rates'!M$108)\n+($F85*'fnd base rates'!M$109)\n+($G85*'fnd base rates'!M$110)\n+($H85*'fnd base rates'!M$111)\n+($I85*'fnd base rates'!M$112)\n+($J85*'fnd base rates'!M$113)\n+($K85*'fnd base rates'!M$114)\n+($M85*'fnd base rates'!M$116)\n+($N85*'fnd base rates'!M$117)\n+($O85*'fnd base rates'!M$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,13)))","v":0},17600.230265612001,null,417035040,"417","035","040",1,1,17600.230265612001,17600,0,17600,null,null,null,null,null,null,0,null,0]
["417",417035044,"BRIDGE BOSTON",{"$f":"'fnd enro'!D86","v":0},{"$f":"'fnd enro'!E86","v":0},{"$f":"'fnd enro'!F86","v":0},{"$f":"'fnd enro'!G86","v":1},{"$f":"'fnd enro'!H86","v":0},{"$f":"'fnd enro'!I86","v":0},{"$f":"'fnd enro'!J86","v":0},{"$f":"'fnd enro'!K86","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L86","v":0},{"$f":"'fnd enro'!M86","v":0},{"$f":"'fnd enro'!N86","v":0},{"$f":"'fnd enro'!O86","v":0},{"$f":"'fnd enro'!P86","v":0},{"$f":"'fnd enro'!R86","v":1},1.087,{"$f":"VALUE('fnd enro'!Q86)","v":11},null,{"$f":"(($D86*'fnd base rates'!C$107)\n+($E86*'fnd base rates'!C$108)\n+($F86*'fnd base rates'!C$109)\n+($G86*'fnd base rates'!C$110)\n+($H86*'fnd base rates'!C$111)\n+($I86*'fnd base rates'!C$112)\n+($J86*'fnd base rates'!C$113)\n+($K86*'fnd base rates'!C$114)\n+($M86*'fnd base rates'!C$116)\n+($N86*'fnd base rates'!C$117)\n+($O86*'fnd base rates'!C$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,3)))\n*$R86","v":619.95839843099986},{"$f":"(($D86*'fnd base rates'!D$107)\n+($E86*'fnd base rates'!D$108)\n+($F86*'fnd base rates'!D$109)\n+($G86*'fnd base rates'!D$110)\n+($H86*'fnd base rates'!D$111)\n+($I86*'fnd base rates'!D$112)\n+($J86*'fnd base rates'!D$113)\n+($K86*'fnd base rates'!D$114)\n+($M86*'fnd base rates'!D$116)\n+($N86*'fnd base rates'!D$117)\n+($O86*'fnd base rates'!D$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,4)))\n*$R86","v":880.79609999999991},{"$f":"(($D86*'fnd base rates'!E$107)\n+($E86*'fnd base rates'!E$108)\n+($F86*'fnd base rates'!E$109)\n+($G86*'fnd base rates'!E$110)\n+($H86*'fnd base rates'!E$111)\n+($I86*'fnd base rates'!E$112)\n+($J86*'fnd base rates'!E$113)\n+($K86*'fnd base rates'!E$114)\n+($M86*'fnd base rates'!E$116)\n+($N86*'fnd base rates'!E$117)\n+($O86*'fnd base rates'!E$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,5)))\n*$R86","v":4475.1170779579998},{"$f":"(($D86*'fnd base rates'!F$107)\n+($E86*'fnd base rates'!F$108)\n+($F86*'fnd base rates'!F$109)\n+($G86*'fnd base rates'!F$110)\n+($H86*'fnd base rates'!F$111)\n+($I86*'fnd base rates'!F$112)\n+($J86*'fnd base rates'!F$113)\n+($K86*'fnd base rates'!F$114)\n+($M86*'fnd base rates'!F$116)\n+($N86*'fnd base rates'!F$117)\n+($O86*'fnd base rates'!F$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,6)))\n*$R86","v":1443.378304562},{"$f":"(($D86*'fnd base rates'!G$107)\n+($E86*'fnd base rates'!G$108)\n+($F86*'fnd base rates'!G$109)\n+($G86*'fnd base rates'!G$110)\n+($H86*'fnd base rates'!G$111)\n+($I86*'fnd base rates'!G$112)\n+($J86*'fnd base rates'!G$113)\n+($K86*'fnd base rates'!G$114)\n+($M86*'fnd base rates'!G$116)\n+($N86*'fnd base rates'!G$117)\n+($O86*'fnd base rates'!G$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,7)))\n*$R86","v":180.88787000799999},{"$f":"(($D86*'fnd base rates'!H$107)\n+($E86*'fnd base rates'!H$108)\n+($F86*'fnd base rates'!H$109)\n+($G86*'fnd base rates'!H$110)\n+($H86*'fnd base rates'!H$111)\n+($I86*'fnd base rates'!H$112)\n+($J86*'fnd base rates'!H$113)\n+($K86*'fnd base rates'!H$114)\n+($M86*'fnd base rates'!H$116)\n+($N86*'fnd base rates'!H$117)\n+($O86*'fnd base rates'!H$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D86*'fnd base rates'!I$107)\n+($E86*'fnd base rates'!I$108)\n+($F86*'fnd base rates'!I$109)\n+($G86*'fnd base rates'!I$110)\n+($H86*'fnd base rates'!I$111)\n+($I86*'fnd base rates'!I$112)\n+($J86*'fnd base rates'!I$113)\n+($K86*'fnd base rates'!I$114)\n+($M86*'fnd base rates'!I$116)\n+($N86*'fnd base rates'!I$117)\n+($O86*'fnd base rates'!I$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,9)))\n*$R86","v":411.48385000000002},{"$f":"(($D86*'fnd base rates'!J$107)\n+($E86*'fnd base rates'!J$108)\n+($F86*'fnd base rates'!J$109)\n+($G86*'fnd base rates'!J$110)\n+($H86*'fnd base rates'!J$111)\n+($I86*'fnd base rates'!J$112)\n+($J86*'fnd base rates'!J$113)\n+($K86*'fnd base rates'!J$114)\n+($M86*'fnd base rates'!J$116)\n+($N86*'fnd base rates'!J$117)\n+($O86*'fnd base rates'!J$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,10)))\n*$R86","v":175.35484},{"$f":"(($D86*'fnd base rates'!K$107)\n+($E86*'fnd base rates'!K$108)\n+($F86*'fnd base rates'!K$109)\n+($G86*'fnd base rates'!K$110)\n+($H86*'fnd base rates'!K$111)\n+($I86*'fnd base rates'!K$112)\n+($J86*'fnd base rates'!K$113)\n+($K86*'fnd base rates'!K$114)\n+($M86*'fnd base rates'!K$116)\n+($N86*'fnd base rates'!K$117)\n+($O86*'fnd base rates'!K$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,11)))\n*$R86","v":1269.248614653},{"$f":"(($D86*'fnd base rates'!L$107)\n+($E86*'fnd base rates'!L$108)\n+($F86*'fnd base rates'!L$109)\n+($G86*'fnd base rates'!L$110)\n+($H86*'fnd base rates'!L$111)\n+($I86*'fnd base rates'!L$112)\n+($J86*'fnd base rates'!L$113)\n+($K86*'fnd base rates'!L$114)\n+($M86*'fnd base rates'!L$116)\n+($N86*'fnd base rates'!L$117)\n+($O86*'fnd base rates'!L$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D86*'fnd base rates'!M$107)\n+($E86*'fnd base rates'!M$108)\n+($F86*'fnd base rates'!M$109)\n+($G86*'fnd base rates'!M$110)\n+($H86*'fnd base rates'!M$111)\n+($I86*'fnd base rates'!M$112)\n+($J86*'fnd base rates'!M$113)\n+($K86*'fnd base rates'!M$114)\n+($M86*'fnd base rates'!M$116)\n+($N86*'fnd base rates'!M$117)\n+($O86*'fnd base rates'!M$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,13)))","v":0},11793.757245612001,null,417035044,"417","035","044",1,{"$f":"enro","v":1},11793.757245612001,11794,0,11794,null,null,null,null,null,null,0,null,0]
["417",417035100,"BRIDGE BOSTON",{"$f":"'fnd enro'!D87","v":0},{"$f":"'fnd enro'!E87","v":0},{"$f":"'fnd enro'!F87","v":0},{"$f":"'fnd enro'!G87","v":2},{"$f":"'fnd enro'!H87","v":1},{"$f":"'fnd enro'!I87","v":0},{"$f":"'fnd enro'!J87","v":0},{"$f":"'fnd enro'!K87","v":0.1179},{"$f":"'fnd enro'!L87","v":0},{"$f":"'fnd enro'!M87","v":0},{"$f":"'fnd enro'!N87","v":0},{"$f":"'fnd enro'!O87","v":0},{"$f":"'fnd enro'!P87","v":3},{"$f":"'fnd enro'!R87","v":3},1.087,{"$f":"VALUE('fnd enro'!Q87)","v":10},null,{"$f":"(($D87*'fnd base rates'!C$107)\n+($E87*'fnd base rates'!C$108)\n+($F87*'fnd base rates'!C$109)\n+($G87*'fnd base rates'!C$110)\n+($H87*'fnd base rates'!C$111)\n+($I87*'fnd base rates'!C$112)\n+($J87*'fnd base rates'!C$113)\n+($K87*'fnd base rates'!C$114)\n+($M87*'fnd base rates'!C$116)\n+($N87*'fnd base rates'!C$117)\n+($O87*'fnd base rates'!C$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,3)))\n*$R87","v":2175.1486752929995},{"$f":"(($D87*'fnd base rates'!D$107)\n+($E87*'fnd base rates'!D$108)\n+($F87*'fnd base rates'!D$109)\n+($G87*'fnd base rates'!D$110)\n+($H87*'fnd base rates'!D$111)\n+($I87*'fnd base rates'!D$112)\n+($J87*'fnd base rates'!D$113)\n+($K87*'fnd base rates'!D$114)\n+($M87*'fnd base rates'!D$116)\n+($N87*'fnd base rates'!D$117)\n+($O87*'fnd base rates'!D$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,4)))\n*$R87","v":4136.2523999999994},{"$f":"(($D87*'fnd base rates'!E$107)\n+($E87*'fnd base rates'!E$108)\n+($F87*'fnd base rates'!E$109)\n+($G87*'fnd base rates'!E$110)\n+($H87*'fnd base rates'!E$111)\n+($I87*'fnd base rates'!E$112)\n+($J87*'fnd base rates'!E$113)\n+($K87*'fnd base rates'!E$114)\n+($M87*'fnd base rates'!E$116)\n+($N87*'fnd base rates'!E$117)\n+($O87*'fnd base rates'!E$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,5)))\n*$R87","v":27523.697753874003},{"$f":"(($D87*'fnd base rates'!F$107)\n+($E87*'fnd base rates'!F$108)\n+($F87*'fnd base rates'!F$109)\n+($G87*'fnd base rates'!F$110)\n+($H87*'fnd base rates'!F$111)\n+($I87*'fnd base rates'!F$112)\n+($J87*'fnd base rates'!F$113)\n+($K87*'fnd base rates'!F$114)\n+($M87*'fnd base rates'!F$116)\n+($N87*'fnd base rates'!F$117)\n+($O87*'fnd base rates'!F$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,6)))\n*$R87","v":4039.9493936859999},{"$f":"(($D87*'fnd base rates'!G$107)\n+($E87*'fnd base rates'!G$108)\n+($F87*'fnd base rates'!G$109)\n+($G87*'fnd base rates'!G$110)\n+($H87*'fnd base rates'!G$111)\n+($I87*'fnd base rates'!G$112)\n+($J87*'fnd base rates'!G$113)\n+($K87*'fnd base rates'!G$114)\n+($M87*'fnd base rates'!G$116)\n+($N87*'fnd base rates'!G$117)\n+($O87*'fnd base rates'!G$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,7)))\n*$R87","v":1263.5511400239998},{"$f":"(($D87*'fnd base rates'!H$107)\n+($E87*'fnd base rates'!H$108)\n+($F87*'fnd base rates'!H$109)\n+($G87*'fnd base rates'!H$110)\n+($H87*'fnd base rates'!H$111)\n+($I87*'fnd base rates'!H$112)\n+($J87*'fnd base rates'!H$113)\n+($K87*'fnd base rates'!H$114)\n+($M87*'fnd base rates'!H$116)\n+($N87*'fnd base rates'!H$117)\n+($O87*'fnd base rates'!H$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,8)))","v":1763.8105799999998},{"$f":"(($D87*'fnd base rates'!I$107)\n+($E87*'fnd base rates'!I$108)\n+($F87*'fnd base rates'!I$109)\n+($G87*'fnd base rates'!I$110)\n+($H87*'fnd base rates'!I$111)\n+($I87*'fnd base rates'!I$112)\n+($J87*'fnd base rates'!I$113)\n+($K87*'fnd base rates'!I$114)\n+($M87*'fnd base rates'!I$116)\n+($N87*'fnd base rates'!I$117)\n+($O87*'fnd base rates'!I$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,9)))\n*$R87","v":1857.38951},{"$f":"(($D87*'fnd base rates'!J$107)\n+($E87*'fnd base rates'!J$108)\n+($F87*'fnd base rates'!J$109)\n+($G87*'fnd base rates'!J$110)\n+($H87*'fnd base rates'!J$111)\n+($I87*'fnd base rates'!J$112)\n+($J87*'fnd base rates'!J$113)\n+($K87*'fnd base rates'!J$114)\n+($M87*'fnd base rates'!J$116)\n+($N87*'fnd base rates'!J$117)\n+($O87*'fnd base rates'!J$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,10)))\n*$R87","v":3705.5938700000002},{"$f":"(($D87*'fnd base rates'!K$107)\n+($E87*'fnd base rates'!K$108)\n+($F87*'fnd base rates'!K$109)\n+($G87*'fnd base rates'!K$110)\n+($H87*'fnd base rates'!K$111)\n+($I87*'fnd base rates'!K$112)\n+($J87*'fnd base rates'!K$113)\n+($K87*'fnd base rates'!K$114)\n+($M87*'fnd base rates'!K$116)\n+($N87*'fnd base rates'!K$117)\n+($O87*'fnd base rates'!K$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,11)))\n*$R87","v":3902.0865739589999},{"$f":"(($D87*'fnd base rates'!L$107)\n+($E87*'fnd base rates'!L$108)\n+($F87*'fnd base rates'!L$109)\n+($G87*'fnd base rates'!L$110)\n+($H87*'fnd base rates'!L$111)\n+($I87*'fnd base rates'!L$112)\n+($J87*'fnd base rates'!L$113)\n+($K87*'fnd base rates'!L$114)\n+($M87*'fnd base rates'!L$116)\n+($N87*'fnd base rates'!L$117)\n+($O87*'fnd base rates'!L$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,12)))","v":7751.4859900000001},{"$f":"(($D87*'fnd base rates'!M$107)\n+($E87*'fnd base rates'!M$108)\n+($F87*'fnd base rates'!M$109)\n+($G87*'fnd base rates'!M$110)\n+($H87*'fnd base rates'!M$111)\n+($I87*'fnd base rates'!M$112)\n+($J87*'fnd base rates'!M$113)\n+($K87*'fnd base rates'!M$114)\n+($M87*'fnd base rates'!M$116)\n+($N87*'fnd base rates'!M$117)\n+($O87*'fnd base rates'!M$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,13)))","v":0},58118.965886835998,null,417035100,"417","035","100",1,3,58118.965886835998,19373,0,19373,null,null,null,null,null,null,0,null,0]
["417",417035133,"BRIDGE BOSTON",{"$f":"'fnd enro'!D88","v":0},{"$f":"'fnd enro'!E88","v":0},{"$f":"'fnd enro'!F88","v":0},{"$f":"'fnd enro'!G88","v":2},{"$f":"'fnd enro'!H88","v":1},{"$f":"'fnd enro'!I88","v":0},{"$f":"'fnd enro'!J88","v":0},{"$f":"'fnd enro'!K88","v":0.1179},{"$f":"'fnd enro'!L88","v":0},{"$f":"'fnd enro'!M88","v":0},{"$f":"'fnd enro'!N88","v":0},{"$f":"'fnd enro'!O88","v":0},{"$f":"'fnd enro'!P88","v":0},{"$f":"'fnd enro'!R88","v":3},1.087,{"$f":"VALUE('fnd enro'!Q88)","v":9},null,{"$f":"(($D88*'fnd base rates'!C$107)\n+($E88*'fnd base rates'!C$108)\n+($F88*'fnd base rates'!C$109)\n+($G88*'fnd base rates'!C$110)\n+($H88*'fnd base rates'!C$111)\n+($I88*'fnd base rates'!C$112)\n+($J88*'fnd base rates'!C$113)\n+($K88*'fnd base rates'!C$114)\n+($M88*'fnd base rates'!C$116)\n+($N88*'fnd base rates'!C$117)\n+($O88*'fnd base rates'!C$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,3)))\n*$R88","v":1859.8751952929997},{"$f":"(($D88*'fnd base rates'!D$107)\n+($E88*'fnd base rates'!D$108)\n+($F88*'fnd base rates'!D$109)\n+($G88*'fnd base rates'!D$110)\n+($H88*'fnd base rates'!D$111)\n+($I88*'fnd base rates'!D$112)\n+($J88*'fnd base rates'!D$113)\n+($K88*'fnd base rates'!D$114)\n+($M88*'fnd base rates'!D$116)\n+($N88*'fnd base rates'!D$117)\n+($O88*'fnd base rates'!D$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,4)))\n*$R88","v":2642.3882999999996},{"$f":"(($D88*'fnd base rates'!E$107)\n+($E88*'fnd base rates'!E$108)\n+($F88*'fnd base rates'!E$109)\n+($G88*'fnd base rates'!E$110)\n+($H88*'fnd base rates'!E$111)\n+($I88*'fnd base rates'!E$112)\n+($J88*'fnd base rates'!E$113)\n+($K88*'fnd base rates'!E$114)\n+($M88*'fnd base rates'!E$116)\n+($N88*'fnd base rates'!E$117)\n+($O88*'fnd base rates'!E$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,5)))\n*$R88","v":12940.734023874002},{"$f":"(($D88*'fnd base rates'!F$107)\n+($E88*'fnd base rates'!F$108)\n+($F88*'fnd base rates'!F$109)\n+($G88*'fnd base rates'!F$110)\n+($H88*'fnd base rates'!F$111)\n+($I88*'fnd base rates'!F$112)\n+($J88*'fnd base rates'!F$113)\n+($K88*'fnd base rates'!F$114)\n+($M88*'fnd base rates'!F$116)\n+($N88*'fnd base rates'!F$117)\n+($O88*'fnd base rates'!F$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,6)))\n*$R88","v":4039.9493936859999},{"$f":"(($D88*'fnd base rates'!G$107)\n+($E88*'fnd base rates'!G$108)\n+($F88*'fnd base rates'!G$109)\n+($G88*'fnd base rates'!G$110)\n+($H88*'fnd base rates'!G$111)\n+($I88*'fnd base rates'!G$112)\n+($J88*'fnd base rates'!G$113)\n+($K88*'fnd base rates'!G$114)\n+($M88*'fnd base rates'!G$116)\n+($N88*'fnd base rates'!G$117)\n+($O88*'fnd base rates'!G$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,7)))\n*$R88","v":556.07719002399995},{"$f":"(($D88*'fnd base rates'!H$107)\n+($E88*'fnd base rates'!H$108)\n+($F88*'fnd base rates'!H$109)\n+($G88*'fnd base rates'!H$110)\n+($H88*'fnd base rates'!H$111)\n+($I88*'fnd base rates'!H$112)\n+($J88*'fnd base rates'!H$113)\n+($K88*'fnd base rates'!H$114)\n+($M88*'fnd base rates'!H$116)\n+($N88*'fnd base rates'!H$117)\n+($O88*'fnd base rates'!H$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D88*'fnd base rates'!I$107)\n+($E88*'fnd base rates'!I$108)\n+($F88*'fnd base rates'!I$109)\n+($G88*'fnd base rates'!I$110)\n+($H88*'fnd base rates'!I$111)\n+($I88*'fnd base rates'!I$112)\n+($J88*'fnd base rates'!I$113)\n+($K88*'fnd base rates'!I$114)\n+($M88*'fnd base rates'!I$116)\n+($N88*'fnd base rates'!I$117)\n+($O88*'fnd base rates'!I$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,9)))\n*$R88","v":1266.8876299999999},{"$f":"(($D88*'fnd base rates'!J$107)\n+($E88*'fnd base rates'!J$108)\n+($F88*'fnd base rates'!J$109)\n+($G88*'fnd base rates'!J$110)\n+($H88*'fnd base rates'!J$111)\n+($I88*'fnd base rates'!J$112)\n+($J88*'fnd base rates'!J$113)\n+($K88*'fnd base rates'!J$114)\n+($M88*'fnd base rates'!J$116)\n+($N88*'fnd base rates'!J$117)\n+($O88*'fnd base rates'!J$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,10)))\n*$R88","v":637.15591999999992},{"$f":"(($D88*'fnd base rates'!K$107)\n+($E88*'fnd base rates'!K$108)\n+($F88*'fnd base rates'!K$109)\n+($G88*'fnd base rates'!K$110)\n+($H88*'fnd base rates'!K$111)\n+($I88*'fnd base rates'!K$112)\n+($J88*'fnd base rates'!K$113)\n+($K88*'fnd base rates'!K$114)\n+($M88*'fnd base rates'!K$116)\n+($N88*'fnd base rates'!K$117)\n+($O88*'fnd base rates'!K$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,11)))\n*$R88","v":3902.0865739589999},{"$f":"(($D88*'fnd base rates'!L$107)\n+($E88*'fnd base rates'!L$108)\n+($F88*'fnd base rates'!L$109)\n+($G88*'fnd base rates'!L$110)\n+($H88*'fnd base rates'!L$111)\n+($I88*'fnd base rates'!L$112)\n+($J88*'fnd base rates'!L$113)\n+($K88*'fnd base rates'!L$114)\n+($M88*'fnd base rates'!L$116)\n+($N88*'fnd base rates'!L$117)\n+($O88*'fnd base rates'!L$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,12)))","v":5457.5659900000001},{"$f":"(($D88*'fnd base rates'!M$107)\n+($E88*'fnd base rates'!M$108)\n+($F88*'fnd base rates'!M$109)\n+($G88*'fnd base rates'!M$110)\n+($H88*'fnd base rates'!M$111)\n+($I88*'fnd base rates'!M$112)\n+($J88*'fnd base rates'!M$113)\n+($K88*'fnd base rates'!M$114)\n+($M88*'fnd base rates'!M$116)\n+($N88*'fnd base rates'!M$117)\n+($O88*'fnd base rates'!M$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,13)))","v":0},34966.750796836008,null,417035133,"417","035","133",1,3,34966.750796836008,11656,0,11656,null,null,null,null,null,null,0,null,0]
["417",417035244,"BRIDGE BOSTON",{"$f":"'fnd enro'!D89","v":1},{"$f":"'fnd enro'!E89","v":0},{"$f":"'fnd enro'!F89","v":0},{"$f":"'fnd enro'!G89","v":2},{"$f":"'fnd enro'!H89","v":2},{"$f":"'fnd enro'!I89","v":0},{"$f":"'fnd enro'!J89","v":0},{"$f":"'fnd enro'!K89","v":0.15720000000000001},{"$f":"'fnd enro'!L89","v":0},{"$f":"'fnd enro'!M89","v":2},{"$f":"'fnd enro'!N89","v":1},{"$f":"'fnd enro'!O89","v":0},{"$f":"'fnd enro'!P89","v":3},{"$f":"'fnd enro'!R89","v":5},1.087,{"$f":"VALUE('fnd enro'!Q89)","v":10},null,{"$f":"(($D89*'fnd base rates'!C$107)\n+($E89*'fnd base rates'!C$108)\n+($F89*'fnd base rates'!C$109)\n+($G89*'fnd base rates'!C$110)\n+($H89*'fnd base rates'!C$111)\n+($I89*'fnd base rates'!C$112)\n+($J89*'fnd base rates'!C$113)\n+($K89*'fnd base rates'!C$114)\n+($M89*'fnd base rates'!C$116)\n+($N89*'fnd base rates'!C$117)\n+($O89*'fnd base rates'!C$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,3)))\n*$R89","v":3408.9903237239992},{"$f":"(($D89*'fnd base rates'!D$107)\n+($E89*'fnd base rates'!D$108)\n+($F89*'fnd base rates'!D$109)\n+($G89*'fnd base rates'!D$110)\n+($H89*'fnd base rates'!D$111)\n+($I89*'fnd base rates'!D$112)\n+($J89*'fnd base rates'!D$113)\n+($K89*'fnd base rates'!D$114)\n+($M89*'fnd base rates'!D$116)\n+($N89*'fnd base rates'!D$117)\n+($O89*'fnd base rates'!D$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,4)))\n*$R89","v":6104.9507100000001},{"$f":"(($D89*'fnd base rates'!E$107)\n+($E89*'fnd base rates'!E$108)\n+($F89*'fnd base rates'!E$109)\n+($G89*'fnd base rates'!E$110)\n+($H89*'fnd base rates'!E$111)\n+($I89*'fnd base rates'!E$112)\n+($J89*'fnd base rates'!E$113)\n+($K89*'fnd base rates'!E$114)\n+($M89*'fnd base rates'!E$116)\n+($N89*'fnd base rates'!E$117)\n+($O89*'fnd base rates'!E$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,5)))\n*$R89","v":38066.079251832009},{"$f":"(($D89*'fnd base rates'!F$107)\n+($E89*'fnd base rates'!F$108)\n+($F89*'fnd base rates'!F$109)\n+($G89*'fnd base rates'!F$110)\n+($H89*'fnd base rates'!F$111)\n+($I89*'fnd base rates'!F$112)\n+($J89*'fnd base rates'!F$113)\n+($K89*'fnd base rates'!F$114)\n+($M89*'fnd base rates'!F$116)\n+($N89*'fnd base rates'!F$117)\n+($O89*'fnd base rates'!F$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,6)))\n*$R89","v":6358.5583582480003},{"$f":"(($D89*'fnd base rates'!G$107)\n+($E89*'fnd base rates'!G$108)\n+($F89*'fnd base rates'!G$109)\n+($G89*'fnd base rates'!G$110)\n+($H89*'fnd base rates'!G$111)\n+($I89*'fnd base rates'!G$112)\n+($J89*'fnd base rates'!G$113)\n+($K89*'fnd base rates'!G$114)\n+($M89*'fnd base rates'!G$116)\n+($N89*'fnd base rates'!G$117)\n+($O89*'fnd base rates'!G$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,7)))\n*$R89","v":1722.7110100319999},{"$f":"(($D89*'fnd base rates'!H$107)\n+($E89*'fnd base rates'!H$108)\n+($F89*'fnd base rates'!H$109)\n+($G89*'fnd base rates'!H$110)\n+($H89*'fnd base rates'!H$111)\n+($I89*'fnd base rates'!H$112)\n+($J89*'fnd base rates'!H$113)\n+($K89*'fnd base rates'!H$114)\n+($M89*'fnd base rates'!H$116)\n+($N89*'fnd base rates'!H$117)\n+($O89*'fnd base rates'!H$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,8)))","v":3012.8174400000003},{"$f":"(($D89*'fnd base rates'!I$107)\n+($E89*'fnd base rates'!I$108)\n+($F89*'fnd base rates'!I$109)\n+($G89*'fnd base rates'!I$110)\n+($H89*'fnd base rates'!I$111)\n+($I89*'fnd base rates'!I$112)\n+($J89*'fnd base rates'!I$113)\n+($K89*'fnd base rates'!I$114)\n+($M89*'fnd base rates'!I$116)\n+($N89*'fnd base rates'!I$117)\n+($O89*'fnd base rates'!I$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,9)))\n*$R89","v":2784.5461600000003},{"$f":"(($D89*'fnd base rates'!J$107)\n+($E89*'fnd base rates'!J$108)\n+($F89*'fnd base rates'!J$109)\n+($G89*'fnd base rates'!J$110)\n+($H89*'fnd base rates'!J$111)\n+($I89*'fnd base rates'!J$112)\n+($J89*'fnd base rates'!J$113)\n+($K89*'fnd base rates'!J$114)\n+($M89*'fnd base rates'!J$116)\n+($N89*'fnd base rates'!J$117)\n+($O89*'fnd base rates'!J$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,10)))\n*$R89","v":4143.0026699999999},{"$f":"(($D89*'fnd base rates'!K$107)\n+($E89*'fnd base rates'!K$108)\n+($F89*'fnd base rates'!K$109)\n+($G89*'fnd base rates'!K$110)\n+($H89*'fnd base rates'!K$111)\n+($I89*'fnd base rates'!K$112)\n+($J89*'fnd base rates'!K$113)\n+($K89*'fnd base rates'!K$114)\n+($M89*'fnd base rates'!K$116)\n+($N89*'fnd base rates'!K$117)\n+($O89*'fnd base rates'!K$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,11)))\n*$R89","v":6936.4383986120001},{"$f":"(($D89*'fnd base rates'!L$107)\n+($E89*'fnd base rates'!L$108)\n+($F89*'fnd base rates'!L$109)\n+($G89*'fnd base rates'!L$110)\n+($H89*'fnd base rates'!L$111)\n+($I89*'fnd base rates'!L$112)\n+($J89*'fnd base rates'!L$113)\n+($K89*'fnd base rates'!L$114)\n+($M89*'fnd base rates'!L$116)\n+($N89*'fnd base rates'!L$117)\n+($O89*'fnd base rates'!L$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,12)))","v":11443.721320000001},{"$f":"(($D89*'fnd base rates'!M$107)\n+($E89*'fnd base rates'!M$108)\n+($F89*'fnd base rates'!M$109)\n+($G89*'fnd base rates'!M$110)\n+($H89*'fnd base rates'!M$111)\n+($I89*'fnd base rates'!M$112)\n+($J89*'fnd base rates'!M$113)\n+($K89*'fnd base rates'!M$114)\n+($M89*'fnd base rates'!M$116)\n+($N89*'fnd base rates'!M$117)\n+($O89*'fnd base rates'!M$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,13)))","v":0},83981.815642447997,null,417035244,"417","035","244",1,5,83981.815642447997,16796,0,16796,null,null,null,null,null,null,0,null,0]
["417",417035285,"BRIDGE BOSTON",{"$f":"'fnd enro'!D90","v":0},{"$f":"'fnd enro'!E90","v":0},{"$f":"'fnd enro'!F90","v":0},{"$f":"'fnd enro'!G90","v":3},{"$f":"'fnd enro'!H90","v":1},{"$f":"'fnd enro'!I90","v":0},{"$f":"'fnd enro'!J90","v":0},{"$f":"'fnd enro'!K90","v":0.15720000000000001},{"$f":"'fnd enro'!L90","v":0},{"$f":"'fnd enro'!M90","v":1},{"$f":"'fnd enro'!N90","v":0},{"$f":"'fnd enro'!O90","v":0},{"$f":"'fnd enro'!P90","v":1},{"$f":"'fnd enro'!R90","v":4},1.087,{"$f":"VALUE('fnd enro'!Q90)","v":9},null,{"$f":"(($D90*'fnd base rates'!C$107)\n+($E90*'fnd base rates'!C$108)\n+($F90*'fnd base rates'!C$109)\n+($G90*'fnd base rates'!C$110)\n+($H90*'fnd base rates'!C$111)\n+($I90*'fnd base rates'!C$112)\n+($J90*'fnd base rates'!C$113)\n+($K90*'fnd base rates'!C$114)\n+($M90*'fnd base rates'!C$116)\n+($N90*'fnd base rates'!C$117)\n+($O90*'fnd base rates'!C$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,3)))\n*$R90","v":2699.1793237239995},{"$f":"(($D90*'fnd base rates'!D$107)\n+($E90*'fnd base rates'!D$108)\n+($F90*'fnd base rates'!D$109)\n+($G90*'fnd base rates'!D$110)\n+($H90*'fnd base rates'!D$111)\n+($I90*'fnd base rates'!D$112)\n+($J90*'fnd base rates'!D$113)\n+($K90*'fnd base rates'!D$114)\n+($M90*'fnd base rates'!D$116)\n+($N90*'fnd base rates'!D$117)\n+($O90*'fnd base rates'!D$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,4)))\n*$R90","v":4201.6245799999997},{"$f":"(($D90*'fnd base rates'!E$107)\n+($E90*'fnd base rates'!E$108)\n+($F90*'fnd base rates'!E$109)\n+($G90*'fnd base rates'!E$110)\n+($H90*'fnd base rates'!E$111)\n+($I90*'fnd base rates'!E$112)\n+($J90*'fnd base rates'!E$113)\n+($K90*'fnd base rates'!E$114)\n+($M90*'fnd base rates'!E$116)\n+($N90*'fnd base rates'!E$117)\n+($O90*'fnd base rates'!E$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,5)))\n*$R90","v":23455.070921831997},{"$f":"(($D90*'fnd base rates'!F$107)\n+($E90*'fnd base rates'!F$108)\n+($F90*'fnd base rates'!F$109)\n+($G90*'fnd base rates'!F$110)\n+($H90*'fnd base rates'!F$111)\n+($I90*'fnd base rates'!F$112)\n+($J90*'fnd base rates'!F$113)\n+($K90*'fnd base rates'!F$114)\n+($M90*'fnd base rates'!F$116)\n+($N90*'fnd base rates'!F$117)\n+($O90*'fnd base rates'!F$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,6)))\n*$R90","v":5694.6404982479989},{"$f":"(($D90*'fnd base rates'!G$107)\n+($E90*'fnd base rates'!G$108)\n+($F90*'fnd base rates'!G$109)\n+($G90*'fnd base rates'!G$110)\n+($H90*'fnd base rates'!G$111)\n+($I90*'fnd base rates'!G$112)\n+($J90*'fnd base rates'!G$113)\n+($K90*'fnd base rates'!G$114)\n+($M90*'fnd base rates'!G$116)\n+($N90*'fnd base rates'!G$117)\n+($O90*'fnd base rates'!G$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,7)))\n*$R90","v":1018.5632800319999},{"$f":"(($D90*'fnd base rates'!H$107)\n+($E90*'fnd base rates'!H$108)\n+($F90*'fnd base rates'!H$109)\n+($G90*'fnd base rates'!H$110)\n+($H90*'fnd base rates'!H$111)\n+($I90*'fnd base rates'!H$112)\n+($J90*'fnd base rates'!H$113)\n+($K90*'fnd base rates'!H$114)\n+($M90*'fnd base rates'!H$116)\n+($N90*'fnd base rates'!H$117)\n+($O90*'fnd base rates'!H$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,8)))","v":2388.7374400000003},{"$f":"(($D90*'fnd base rates'!I$107)\n+($E90*'fnd base rates'!I$108)\n+($F90*'fnd base rates'!I$109)\n+($G90*'fnd base rates'!I$110)\n+($H90*'fnd base rates'!I$111)\n+($I90*'fnd base rates'!I$112)\n+($J90*'fnd base rates'!I$113)\n+($K90*'fnd base rates'!I$114)\n+($M90*'fnd base rates'!I$116)\n+($N90*'fnd base rates'!I$117)\n+($O90*'fnd base rates'!I$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,9)))\n*$R90","v":1953.5781399999996},{"$f":"(($D90*'fnd base rates'!J$107)\n+($E90*'fnd base rates'!J$108)\n+($F90*'fnd base rates'!J$109)\n+($G90*'fnd base rates'!J$110)\n+($H90*'fnd base rates'!J$111)\n+($I90*'fnd base rates'!J$112)\n+($J90*'fnd base rates'!J$113)\n+($K90*'fnd base rates'!J$114)\n+($M90*'fnd base rates'!J$116)\n+($N90*'fnd base rates'!J$117)\n+($O90*'fnd base rates'!J$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,10)))\n*$R90","v":1802.2133899999999},{"$f":"(($D90*'fnd base rates'!K$107)\n+($E90*'fnd base rates'!K$108)\n+($F90*'fnd base rates'!K$109)\n+($G90*'fnd base rates'!K$110)\n+($H90*'fnd base rates'!K$111)\n+($I90*'fnd base rates'!K$112)\n+($J90*'fnd base rates'!K$113)\n+($K90*'fnd base rates'!K$114)\n+($M90*'fnd base rates'!K$116)\n+($N90*'fnd base rates'!K$117)\n+($O90*'fnd base rates'!K$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,11)))\n*$R90","v":5533.5779386120003},{"$f":"(($D90*'fnd base rates'!L$107)\n+($E90*'fnd base rates'!L$108)\n+($F90*'fnd base rates'!L$109)\n+($G90*'fnd base rates'!L$110)\n+($H90*'fnd base rates'!L$111)\n+($I90*'fnd base rates'!L$112)\n+($J90*'fnd base rates'!L$113)\n+($K90*'fnd base rates'!L$114)\n+($M90*'fnd base rates'!L$116)\n+($N90*'fnd base rates'!L$117)\n+($O90*'fnd base rates'!L$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,12)))","v":8280.6313199999986},{"$f":"(($D90*'fnd base rates'!M$107)\n+($E90*'fnd base rates'!M$108)\n+($F90*'fnd base rates'!M$109)\n+($G90*'fnd base rates'!M$110)\n+($H90*'fnd base rates'!M$111)\n+($I90*'fnd base rates'!M$112)\n+($J90*'fnd base rates'!M$113)\n+($K90*'fnd base rates'!M$114)\n+($M90*'fnd base rates'!M$116)\n+($N90*'fnd base rates'!M$117)\n+($O90*'fnd base rates'!M$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,13)))","v":0},57027.816832447992,null,417035285,"417","035","285",1,4,57027.816832447992,14257,0,14257,null,null,null,null,null,null,0,null,0]
["418",418100014,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D91","v":0},{"$f":"'fnd enro'!E91","v":0},{"$f":"'fnd enro'!F91","v":0},{"$f":"'fnd enro'!G91","v":0},{"$f":"'fnd enro'!H91","v":1},{"$f":"'fnd enro'!I91","v":0},{"$f":"'fnd enro'!J91","v":0},{"$f":"'fnd enro'!K91","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L91","v":0},{"$f":"'fnd enro'!M91","v":0},{"$f":"'fnd enro'!N91","v":0},{"$f":"'fnd enro'!O91","v":0},{"$f":"'fnd enro'!P91","v":0},{"$f":"'fnd enro'!R91","v":1},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q91)","v":5},null,{"$f":"(($D91*'fnd base rates'!C$107)\n+($E91*'fnd base rates'!C$108)\n+($F91*'fnd base rates'!C$109)\n+($G91*'fnd base rates'!C$110)\n+($H91*'fnd base rates'!C$111)\n+($I91*'fnd base rates'!C$112)\n+($J91*'fnd base rates'!C$113)\n+($K91*'fnd base rates'!C$114)\n+($M91*'fnd base rates'!C$116)\n+($N91*'fnd base rates'!C$117)\n+($O91*'fnd base rates'!C$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,3)))\n*$R91","v":580.03467452099983},{"$f":"(($D91*'fnd base rates'!D$107)\n+($E91*'fnd base rates'!D$108)\n+($F91*'fnd base rates'!D$109)\n+($G91*'fnd base rates'!D$110)\n+($H91*'fnd base rates'!D$111)\n+($I91*'fnd base rates'!D$112)\n+($J91*'fnd base rates'!D$113)\n+($K91*'fnd base rates'!D$114)\n+($M91*'fnd base rates'!D$116)\n+($N91*'fnd base rates'!D$117)\n+($O91*'fnd base rates'!D$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,4)))\n*$R91","v":824.07509999999991},{"$f":"(($D91*'fnd base rates'!E$107)\n+($E91*'fnd base rates'!E$108)\n+($F91*'fnd base rates'!E$109)\n+($G91*'fnd base rates'!E$110)\n+($H91*'fnd base rates'!E$111)\n+($I91*'fnd base rates'!E$112)\n+($J91*'fnd base rates'!E$113)\n+($K91*'fnd base rates'!E$114)\n+($M91*'fnd base rates'!E$116)\n+($N91*'fnd base rates'!E$117)\n+($O91*'fnd base rates'!E$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,5)))\n*$R91","v":3733.5219555779995},{"$f":"(($D91*'fnd base rates'!F$107)\n+($E91*'fnd base rates'!F$108)\n+($F91*'fnd base rates'!F$109)\n+($G91*'fnd base rates'!F$110)\n+($H91*'fnd base rates'!F$111)\n+($I91*'fnd base rates'!F$112)\n+($J91*'fnd base rates'!F$113)\n+($K91*'fnd base rates'!F$114)\n+($M91*'fnd base rates'!F$116)\n+($N91*'fnd base rates'!F$117)\n+($O91*'fnd base rates'!F$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,6)))\n*$R91","v":1078.9301397419999},{"$f":"(($D91*'fnd base rates'!G$107)\n+($E91*'fnd base rates'!G$108)\n+($F91*'fnd base rates'!G$109)\n+($G91*'fnd base rates'!G$110)\n+($H91*'fnd base rates'!G$111)\n+($I91*'fnd base rates'!G$112)\n+($J91*'fnd base rates'!G$113)\n+($K91*'fnd base rates'!G$114)\n+($M91*'fnd base rates'!G$116)\n+($N91*'fnd base rates'!G$117)\n+($O91*'fnd base rates'!G$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,7)))\n*$R91","v":181.78893712799999},{"$f":"(($D91*'fnd base rates'!H$107)\n+($E91*'fnd base rates'!H$108)\n+($F91*'fnd base rates'!H$109)\n+($G91*'fnd base rates'!H$110)\n+($H91*'fnd base rates'!H$111)\n+($I91*'fnd base rates'!H$112)\n+($J91*'fnd base rates'!H$113)\n+($K91*'fnd base rates'!H$114)\n+($M91*'fnd base rates'!H$116)\n+($N91*'fnd base rates'!H$117)\n+($O91*'fnd base rates'!H$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D91*'fnd base rates'!I$107)\n+($E91*'fnd base rates'!I$108)\n+($F91*'fnd base rates'!I$109)\n+($G91*'fnd base rates'!I$110)\n+($H91*'fnd base rates'!I$111)\n+($I91*'fnd base rates'!I$112)\n+($J91*'fnd base rates'!I$113)\n+($K91*'fnd base rates'!I$114)\n+($M91*'fnd base rates'!I$116)\n+($N91*'fnd base rates'!I$117)\n+($O91*'fnd base rates'!I$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,9)))\n*$R91","v":415.33262999999994},{"$f":"(($D91*'fnd base rates'!J$107)\n+($E91*'fnd base rates'!J$108)\n+($F91*'fnd base rates'!J$109)\n+($G91*'fnd base rates'!J$110)\n+($H91*'fnd base rates'!J$111)\n+($I91*'fnd base rates'!J$112)\n+($J91*'fnd base rates'!J$113)\n+($K91*'fnd base rates'!J$114)\n+($M91*'fnd base rates'!J$116)\n+($N91*'fnd base rates'!J$117)\n+($O91*'fnd base rates'!J$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,10)))\n*$R91","v":267.99983999999995},{"$f":"(($D91*'fnd base rates'!K$107)\n+($E91*'fnd base rates'!K$108)\n+($F91*'fnd base rates'!K$109)\n+($G91*'fnd base rates'!K$110)\n+($H91*'fnd base rates'!K$111)\n+($I91*'fnd base rates'!K$112)\n+($J91*'fnd base rates'!K$113)\n+($K91*'fnd base rates'!K$114)\n+($M91*'fnd base rates'!K$116)\n+($N91*'fnd base rates'!K$117)\n+($O91*'fnd base rates'!K$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,11)))\n*$R91","v":1275.777703323},{"$f":"(($D91*'fnd base rates'!L$107)\n+($E91*'fnd base rates'!L$108)\n+($F91*'fnd base rates'!L$109)\n+($G91*'fnd base rates'!L$110)\n+($H91*'fnd base rates'!L$111)\n+($I91*'fnd base rates'!L$112)\n+($J91*'fnd base rates'!L$113)\n+($K91*'fnd base rates'!L$114)\n+($M91*'fnd base rates'!L$116)\n+($N91*'fnd base rates'!L$117)\n+($O91*'fnd base rates'!L$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D91*'fnd base rates'!M$107)\n+($E91*'fnd base rates'!M$108)\n+($F91*'fnd base rates'!M$109)\n+($G91*'fnd base rates'!M$110)\n+($H91*'fnd base rates'!M$111)\n+($I91*'fnd base rates'!M$112)\n+($J91*'fnd base rates'!M$113)\n+($K91*'fnd base rates'!M$114)\n+($M91*'fnd base rates'!M$116)\n+($N91*'fnd base rates'!M$117)\n+($O91*'fnd base rates'!M$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,13)))","v":0},10803.993170291998,null,418100014,"418","100","014",1,1,10803.993170291998,10804,0,10804,null,null,null,null,null,null,0,null,0]
["418",418100100,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D92","v":0},{"$f":"'fnd enro'!E92","v":0},{"$f":"'fnd enro'!F92","v":0},{"$f":"'fnd enro'!G92","v":0},{"$f":"'fnd enro'!H92","v":263},{"$f":"'fnd enro'!I92","v":-1},{"$f":"'fnd enro'!J92","v":1},{"$f":"'fnd enro'!K92","v":10.385199999999999},{"$f":"'fnd enro'!L92","v":0},{"$f":"'fnd enro'!M92","v":0},{"$f":"'fnd enro'!N92","v":24},{"$f":"'fnd enro'!O92","v":0},{"$f":"'fnd enro'!P92","v":148},{"$f":"'fnd enro'!R92","v":263},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q92)","v":10},null,{"$f":"(($D92*'fnd base rates'!C$107)\n+($E92*'fnd base rates'!C$108)\n+($F92*'fnd base rates'!C$109)\n+($G92*'fnd base rates'!C$110)\n+($H92*'fnd base rates'!C$111)\n+($I92*'fnd base rates'!C$112)\n+($J92*'fnd base rates'!C$113)\n+($K92*'fnd base rates'!C$114)\n+($M92*'fnd base rates'!C$116)\n+($N92*'fnd base rates'!C$117)\n+($O92*'fnd base rates'!C$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,3)))\n*$R92","v":170142.256313244},{"$f":"(($D92*'fnd base rates'!D$107)\n+($E92*'fnd base rates'!D$108)\n+($F92*'fnd base rates'!D$109)\n+($G92*'fnd base rates'!D$110)\n+($H92*'fnd base rates'!D$111)\n+($I92*'fnd base rates'!D$112)\n+($J92*'fnd base rates'!D$113)\n+($K92*'fnd base rates'!D$114)\n+($M92*'fnd base rates'!D$116)\n+($N92*'fnd base rates'!D$117)\n+($O92*'fnd base rates'!D$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,4)))\n*$R92","v":290732.90201999998},{"$f":"(($D92*'fnd base rates'!E$107)\n+($E92*'fnd base rates'!E$108)\n+($F92*'fnd base rates'!E$109)\n+($G92*'fnd base rates'!E$110)\n+($H92*'fnd base rates'!E$111)\n+($I92*'fnd base rates'!E$112)\n+($J92*'fnd base rates'!E$113)\n+($K92*'fnd base rates'!E$114)\n+($M92*'fnd base rates'!E$116)\n+($N92*'fnd base rates'!E$117)\n+($O92*'fnd base rates'!E$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,5)))\n*$R92","v":1694297.2002271917},{"$f":"(($D92*'fnd base rates'!F$107)\n+($E92*'fnd base rates'!F$108)\n+($F92*'fnd base rates'!F$109)\n+($G92*'fnd base rates'!F$110)\n+($H92*'fnd base rates'!F$111)\n+($I92*'fnd base rates'!F$112)\n+($J92*'fnd base rates'!F$113)\n+($K92*'fnd base rates'!F$114)\n+($M92*'fnd base rates'!F$116)\n+($N92*'fnd base rates'!F$117)\n+($O92*'fnd base rates'!F$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,6)))\n*$R92","v":289286.70632128796},{"$f":"(($D92*'fnd base rates'!G$107)\n+($E92*'fnd base rates'!G$108)\n+($F92*'fnd base rates'!G$109)\n+($G92*'fnd base rates'!G$110)\n+($H92*'fnd base rates'!G$111)\n+($I92*'fnd base rates'!G$112)\n+($J92*'fnd base rates'!G$113)\n+($K92*'fnd base rates'!G$114)\n+($M92*'fnd base rates'!G$116)\n+($N92*'fnd base rates'!G$117)\n+($O92*'fnd base rates'!G$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,7)))\n*$R92","v":82035.081931391993},{"$f":"(($D92*'fnd base rates'!H$107)\n+($E92*'fnd base rates'!H$108)\n+($F92*'fnd base rates'!H$109)\n+($G92*'fnd base rates'!H$110)\n+($H92*'fnd base rates'!H$111)\n+($I92*'fnd base rates'!H$112)\n+($J92*'fnd base rates'!H$113)\n+($K92*'fnd base rates'!H$114)\n+($M92*'fnd base rates'!H$116)\n+($N92*'fnd base rates'!H$117)\n+($O92*'fnd base rates'!H$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,8)))","v":155015.73304000002},{"$f":"(($D92*'fnd base rates'!I$107)\n+($E92*'fnd base rates'!I$108)\n+($F92*'fnd base rates'!I$109)\n+($G92*'fnd base rates'!I$110)\n+($H92*'fnd base rates'!I$111)\n+($I92*'fnd base rates'!I$112)\n+($J92*'fnd base rates'!I$113)\n+($K92*'fnd base rates'!I$114)\n+($M92*'fnd base rates'!I$116)\n+($N92*'fnd base rates'!I$117)\n+($O92*'fnd base rates'!I$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,9)))\n*$R92","v":138652.17632999999},{"$f":"(($D92*'fnd base rates'!J$107)\n+($E92*'fnd base rates'!J$108)\n+($F92*'fnd base rates'!J$109)\n+($G92*'fnd base rates'!J$110)\n+($H92*'fnd base rates'!J$111)\n+($I92*'fnd base rates'!J$112)\n+($J92*'fnd base rates'!J$113)\n+($K92*'fnd base rates'!J$114)\n+($M92*'fnd base rates'!J$116)\n+($N92*'fnd base rates'!J$117)\n+($O92*'fnd base rates'!J$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,10)))\n*$R92","v":212833.48859999998},{"$f":"(($D92*'fnd base rates'!K$107)\n+($E92*'fnd base rates'!K$108)\n+($F92*'fnd base rates'!K$109)\n+($G92*'fnd base rates'!K$110)\n+($H92*'fnd base rates'!K$111)\n+($I92*'fnd base rates'!K$112)\n+($J92*'fnd base rates'!K$113)\n+($K92*'fnd base rates'!K$114)\n+($M92*'fnd base rates'!K$116)\n+($N92*'fnd base rates'!K$117)\n+($O92*'fnd base rates'!K$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,11)))\n*$R92","v":345321.02923837199},{"$f":"(($D92*'fnd base rates'!L$107)\n+($E92*'fnd base rates'!L$108)\n+($F92*'fnd base rates'!L$109)\n+($G92*'fnd base rates'!L$110)\n+($H92*'fnd base rates'!L$111)\n+($I92*'fnd base rates'!L$112)\n+($J92*'fnd base rates'!L$113)\n+($K92*'fnd base rates'!L$114)\n+($M92*'fnd base rates'!L$116)\n+($N92*'fnd base rates'!L$117)\n+($O92*'fnd base rates'!L$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,12)))","v":619643.68812000006},{"$f":"(($D92*'fnd base rates'!M$107)\n+($E92*'fnd base rates'!M$108)\n+($F92*'fnd base rates'!M$109)\n+($G92*'fnd base rates'!M$110)\n+($H92*'fnd base rates'!M$111)\n+($I92*'fnd base rates'!M$112)\n+($J92*'fnd base rates'!M$113)\n+($K92*'fnd base rates'!M$114)\n+($M92*'fnd base rates'!M$116)\n+($N92*'fnd base rates'!M$117)\n+($O92*'fnd base rates'!M$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,13)))","v":0},3997960.2621414876,null,418100100,"418","100","100",1,263,3997960.2621414876,15201,0,15201,null,null,null,null,null,null,0,null,0]
["418",418100136,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D93","v":0},{"$f":"'fnd enro'!E93","v":0},{"$f":"'fnd enro'!F93","v":0},{"$f":"'fnd enro'!G93","v":0},{"$f":"'fnd enro'!H93","v":4},{"$f":"'fnd enro'!I93","v":0},{"$f":"'fnd enro'!J93","v":0},{"$f":"'fnd enro'!K93","v":0.15720000000000001},{"$f":"'fnd enro'!L93","v":0},{"$f":"'fnd enro'!M93","v":0},{"$f":"'fnd enro'!N93","v":0},{"$f":"'fnd enro'!O93","v":0},{"$f":"'fnd enro'!P93","v":1},{"$f":"'fnd enro'!R93","v":4},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q93)","v":3},null,{"$f":"(($D93*'fnd base rates'!C$107)\n+($E93*'fnd base rates'!C$108)\n+($F93*'fnd base rates'!C$109)\n+($G93*'fnd base rates'!C$110)\n+($H93*'fnd base rates'!C$111)\n+($I93*'fnd base rates'!C$112)\n+($J93*'fnd base rates'!C$113)\n+($K93*'fnd base rates'!C$114)\n+($M93*'fnd base rates'!C$116)\n+($N93*'fnd base rates'!C$117)\n+($O93*'fnd base rates'!C$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,3)))\n*$R93","v":2382.0638280839994},{"$f":"(($D93*'fnd base rates'!D$107)\n+($E93*'fnd base rates'!D$108)\n+($F93*'fnd base rates'!D$109)\n+($G93*'fnd base rates'!D$110)\n+($H93*'fnd base rates'!D$111)\n+($I93*'fnd base rates'!D$112)\n+($J93*'fnd base rates'!D$113)\n+($K93*'fnd base rates'!D$114)\n+($M93*'fnd base rates'!D$116)\n+($N93*'fnd base rates'!D$117)\n+($O93*'fnd base rates'!D$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,4)))\n*$R93","v":3589.7354099999993},{"$f":"(($D93*'fnd base rates'!E$107)\n+($E93*'fnd base rates'!E$108)\n+($F93*'fnd base rates'!E$109)\n+($G93*'fnd base rates'!E$110)\n+($H93*'fnd base rates'!E$111)\n+($I93*'fnd base rates'!E$112)\n+($J93*'fnd base rates'!E$113)\n+($K93*'fnd base rates'!E$114)\n+($M93*'fnd base rates'!E$116)\n+($N93*'fnd base rates'!E$117)\n+($O93*'fnd base rates'!E$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,5)))\n*$R93","v":17798.509002311999},{"$f":"(($D93*'fnd base rates'!F$107)\n+($E93*'fnd base rates'!F$108)\n+($F93*'fnd base rates'!F$109)\n+($G93*'fnd base rates'!F$110)\n+($H93*'fnd base rates'!F$111)\n+($I93*'fnd base rates'!F$112)\n+($J93*'fnd base rates'!F$113)\n+($K93*'fnd base rates'!F$114)\n+($M93*'fnd base rates'!F$116)\n+($N93*'fnd base rates'!F$117)\n+($O93*'fnd base rates'!F$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,6)))\n*$R93","v":4315.7205589679998},{"$f":"(($D93*'fnd base rates'!G$107)\n+($E93*'fnd base rates'!G$108)\n+($F93*'fnd base rates'!G$109)\n+($G93*'fnd base rates'!G$110)\n+($H93*'fnd base rates'!G$111)\n+($I93*'fnd base rates'!G$112)\n+($J93*'fnd base rates'!G$113)\n+($K93*'fnd base rates'!G$114)\n+($M93*'fnd base rates'!G$116)\n+($N93*'fnd base rates'!G$117)\n+($O93*'fnd base rates'!G$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,7)))\n*$R93","v":866.12879851199989},{"$f":"(($D93*'fnd base rates'!H$107)\n+($E93*'fnd base rates'!H$108)\n+($F93*'fnd base rates'!H$109)\n+($G93*'fnd base rates'!H$110)\n+($H93*'fnd base rates'!H$111)\n+($I93*'fnd base rates'!H$112)\n+($J93*'fnd base rates'!H$113)\n+($K93*'fnd base rates'!H$114)\n+($M93*'fnd base rates'!H$116)\n+($N93*'fnd base rates'!H$117)\n+($O93*'fnd base rates'!H$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,8)))","v":2239.65744},{"$f":"(($D93*'fnd base rates'!I$107)\n+($E93*'fnd base rates'!I$108)\n+($F93*'fnd base rates'!I$109)\n+($G93*'fnd base rates'!I$110)\n+($H93*'fnd base rates'!I$111)\n+($I93*'fnd base rates'!I$112)\n+($J93*'fnd base rates'!I$113)\n+($K93*'fnd base rates'!I$114)\n+($M93*'fnd base rates'!I$116)\n+($N93*'fnd base rates'!I$117)\n+($O93*'fnd base rates'!I$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,9)))\n*$R93","v":1777.3193699999997},{"$f":"(($D93*'fnd base rates'!J$107)\n+($E93*'fnd base rates'!J$108)\n+($F93*'fnd base rates'!J$109)\n+($G93*'fnd base rates'!J$110)\n+($H93*'fnd base rates'!J$111)\n+($I93*'fnd base rates'!J$112)\n+($J93*'fnd base rates'!J$113)\n+($K93*'fnd base rates'!J$114)\n+($M93*'fnd base rates'!J$116)\n+($N93*'fnd base rates'!J$117)\n+($O93*'fnd base rates'!J$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,10)))\n*$R93","v":1674.7142399999996},{"$f":"(($D93*'fnd base rates'!K$107)\n+($E93*'fnd base rates'!K$108)\n+($F93*'fnd base rates'!K$109)\n+($G93*'fnd base rates'!K$110)\n+($H93*'fnd base rates'!K$111)\n+($I93*'fnd base rates'!K$112)\n+($J93*'fnd base rates'!K$113)\n+($K93*'fnd base rates'!K$114)\n+($M93*'fnd base rates'!K$116)\n+($N93*'fnd base rates'!K$117)\n+($O93*'fnd base rates'!K$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,11)))\n*$R93","v":5103.1108132919999},{"$f":"(($D93*'fnd base rates'!L$107)\n+($E93*'fnd base rates'!L$108)\n+($F93*'fnd base rates'!L$109)\n+($G93*'fnd base rates'!L$110)\n+($H93*'fnd base rates'!L$111)\n+($I93*'fnd base rates'!L$112)\n+($J93*'fnd base rates'!L$113)\n+($K93*'fnd base rates'!L$114)\n+($M93*'fnd base rates'!L$116)\n+($N93*'fnd base rates'!L$117)\n+($O93*'fnd base rates'!L$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,12)))","v":8049.0113199999996},{"$f":"(($D93*'fnd base rates'!M$107)\n+($E93*'fnd base rates'!M$108)\n+($F93*'fnd base rates'!M$109)\n+($G93*'fnd base rates'!M$110)\n+($H93*'fnd base rates'!M$111)\n+($I93*'fnd base rates'!M$112)\n+($J93*'fnd base rates'!M$113)\n+($K93*'fnd base rates'!M$114)\n+($M93*'fnd base rates'!M$116)\n+($N93*'fnd base rates'!M$117)\n+($O93*'fnd base rates'!M$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,13)))","v":0},47795.970781167998,null,418100136,"418","100","136",1,4,47795.970781167998,11949,0,11949,null,null,null,null,null,null,0,null,0]
["418",418100170,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D94","v":0},{"$f":"'fnd enro'!E94","v":0},{"$f":"'fnd enro'!F94","v":0},{"$f":"'fnd enro'!G94","v":0},{"$f":"'fnd enro'!H94","v":5},{"$f":"'fnd enro'!I94","v":0},{"$f":"'fnd enro'!J94","v":0},{"$f":"'fnd enro'!K94","v":0.19650000000000001},{"$f":"'fnd enro'!L94","v":0},{"$f":"'fnd enro'!M94","v":0},{"$f":"'fnd enro'!N94","v":0},{"$f":"'fnd enro'!O94","v":0},{"$f":"'fnd enro'!P94","v":2},{"$f":"'fnd enro'!R94","v":5},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q94)","v":10},null,{"$f":"(($D94*'fnd base rates'!C$107)\n+($E94*'fnd base rates'!C$108)\n+($F94*'fnd base rates'!C$109)\n+($G94*'fnd base rates'!C$110)\n+($H94*'fnd base rates'!C$111)\n+($I94*'fnd base rates'!C$112)\n+($J94*'fnd base rates'!C$113)\n+($K94*'fnd base rates'!C$114)\n+($M94*'fnd base rates'!C$116)\n+($N94*'fnd base rates'!C$117)\n+($O94*'fnd base rates'!C$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,3)))\n*$R94","v":3096.8204926049998},{"$f":"(($D94*'fnd base rates'!D$107)\n+($E94*'fnd base rates'!D$108)\n+($F94*'fnd base rates'!D$109)\n+($G94*'fnd base rates'!D$110)\n+($H94*'fnd base rates'!D$111)\n+($I94*'fnd base rates'!D$112)\n+($J94*'fnd base rates'!D$113)\n+($K94*'fnd base rates'!D$114)\n+($M94*'fnd base rates'!D$116)\n+($N94*'fnd base rates'!D$117)\n+($O94*'fnd base rates'!D$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,4)))\n*$R94","v":5052.1508999999996},{"$f":"(($D94*'fnd base rates'!E$107)\n+($E94*'fnd base rates'!E$108)\n+($F94*'fnd base rates'!E$109)\n+($G94*'fnd base rates'!E$110)\n+($H94*'fnd base rates'!E$111)\n+($I94*'fnd base rates'!E$112)\n+($J94*'fnd base rates'!E$113)\n+($K94*'fnd base rates'!E$114)\n+($M94*'fnd base rates'!E$116)\n+($N94*'fnd base rates'!E$117)\n+($O94*'fnd base rates'!E$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,5)))\n*$R94","v":27763.515397889998},{"$f":"(($D94*'fnd base rates'!F$107)\n+($E94*'fnd base rates'!F$108)\n+($F94*'fnd base rates'!F$109)\n+($G94*'fnd base rates'!F$110)\n+($H94*'fnd base rates'!F$111)\n+($I94*'fnd base rates'!F$112)\n+($J94*'fnd base rates'!F$113)\n+($K94*'fnd base rates'!F$114)\n+($M94*'fnd base rates'!F$116)\n+($N94*'fnd base rates'!F$117)\n+($O94*'fnd base rates'!F$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,6)))\n*$R94","v":5394.6506987100001},{"$f":"(($D94*'fnd base rates'!G$107)\n+($E94*'fnd base rates'!G$108)\n+($F94*'fnd base rates'!G$109)\n+($G94*'fnd base rates'!G$110)\n+($H94*'fnd base rates'!G$111)\n+($I94*'fnd base rates'!G$112)\n+($J94*'fnd base rates'!G$113)\n+($K94*'fnd base rates'!G$114)\n+($M94*'fnd base rates'!G$116)\n+($N94*'fnd base rates'!G$117)\n+($O94*'fnd base rates'!G$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,7)))\n*$R94","v":1350.22098564},{"$f":"(($D94*'fnd base rates'!H$107)\n+($E94*'fnd base rates'!H$108)\n+($F94*'fnd base rates'!H$109)\n+($G94*'fnd base rates'!H$110)\n+($H94*'fnd base rates'!H$111)\n+($I94*'fnd base rates'!H$112)\n+($J94*'fnd base rates'!H$113)\n+($K94*'fnd base rates'!H$114)\n+($M94*'fnd base rates'!H$116)\n+($N94*'fnd base rates'!H$117)\n+($O94*'fnd base rates'!H$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,8)))","v":2839.9042999999997},{"$f":"(($D94*'fnd base rates'!I$107)\n+($E94*'fnd base rates'!I$108)\n+($F94*'fnd base rates'!I$109)\n+($G94*'fnd base rates'!I$110)\n+($H94*'fnd base rates'!I$111)\n+($I94*'fnd base rates'!I$112)\n+($J94*'fnd base rates'!I$113)\n+($K94*'fnd base rates'!I$114)\n+($M94*'fnd base rates'!I$116)\n+($N94*'fnd base rates'!I$117)\n+($O94*'fnd base rates'!I$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,9)))\n*$R94","v":2444.9798699999992},{"$f":"(($D94*'fnd base rates'!J$107)\n+($E94*'fnd base rates'!J$108)\n+($F94*'fnd base rates'!J$109)\n+($G94*'fnd base rates'!J$110)\n+($H94*'fnd base rates'!J$111)\n+($I94*'fnd base rates'!J$112)\n+($J94*'fnd base rates'!J$113)\n+($K94*'fnd base rates'!J$114)\n+($M94*'fnd base rates'!J$116)\n+($N94*'fnd base rates'!J$117)\n+($O94*'fnd base rates'!J$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,10)))\n*$R94","v":3253.8914999999997},{"$f":"(($D94*'fnd base rates'!K$107)\n+($E94*'fnd base rates'!K$108)\n+($F94*'fnd base rates'!K$109)\n+($G94*'fnd base rates'!K$110)\n+($H94*'fnd base rates'!K$111)\n+($I94*'fnd base rates'!K$112)\n+($J94*'fnd base rates'!K$113)\n+($K94*'fnd base rates'!K$114)\n+($M94*'fnd base rates'!K$116)\n+($N94*'fnd base rates'!K$117)\n+($O94*'fnd base rates'!K$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,11)))\n*$R94","v":6378.8885166150003},{"$f":"(($D94*'fnd base rates'!L$107)\n+($E94*'fnd base rates'!L$108)\n+($F94*'fnd base rates'!L$109)\n+($G94*'fnd base rates'!L$110)\n+($H94*'fnd base rates'!L$111)\n+($I94*'fnd base rates'!L$112)\n+($J94*'fnd base rates'!L$113)\n+($K94*'fnd base rates'!L$114)\n+($M94*'fnd base rates'!L$116)\n+($N94*'fnd base rates'!L$117)\n+($O94*'fnd base rates'!L$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,12)))","v":10988.55665},{"$f":"(($D94*'fnd base rates'!M$107)\n+($E94*'fnd base rates'!M$108)\n+($F94*'fnd base rates'!M$109)\n+($G94*'fnd base rates'!M$110)\n+($H94*'fnd base rates'!M$111)\n+($I94*'fnd base rates'!M$112)\n+($J94*'fnd base rates'!M$113)\n+($K94*'fnd base rates'!M$114)\n+($M94*'fnd base rates'!M$116)\n+($N94*'fnd base rates'!M$117)\n+($O94*'fnd base rates'!M$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,13)))","v":0},68563.579311459995,null,418100170,"418","100","170",1,5,68563.579311459995,13713,0,13713,null,null,null,null,null,null,0,null,0]
["418",418100198,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D95","v":0},{"$f":"'fnd enro'!E95","v":0},{"$f":"'fnd enro'!F95","v":0},{"$f":"'fnd enro'!G95","v":0},{"$f":"'fnd enro'!H95","v":7},{"$f":"'fnd enro'!I95","v":0},{"$f":"'fnd enro'!J95","v":0},{"$f":"'fnd enro'!K95","v":0.27510000000000001},{"$f":"'fnd enro'!L95","v":0},{"$f":"'fnd enro'!M95","v":0},{"$f":"'fnd enro'!N95","v":0},{"$f":"'fnd enro'!O95","v":0},{"$f":"'fnd enro'!P95","v":0},{"$f":"'fnd enro'!R95","v":7},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q95)","v":3},null,{"$f":"(($D95*'fnd base rates'!C$107)\n+($E95*'fnd base rates'!C$108)\n+($F95*'fnd base rates'!C$109)\n+($G95*'fnd base rates'!C$110)\n+($H95*'fnd base rates'!C$111)\n+($I95*'fnd base rates'!C$112)\n+($J95*'fnd base rates'!C$113)\n+($K95*'fnd base rates'!C$114)\n+($M95*'fnd base rates'!C$116)\n+($N95*'fnd base rates'!C$117)\n+($O95*'fnd base rates'!C$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,3)))\n*$R95","v":4060.2427216469996},{"$f":"(($D95*'fnd base rates'!D$107)\n+($E95*'fnd base rates'!D$108)\n+($F95*'fnd base rates'!D$109)\n+($G95*'fnd base rates'!D$110)\n+($H95*'fnd base rates'!D$111)\n+($I95*'fnd base rates'!D$112)\n+($J95*'fnd base rates'!D$113)\n+($K95*'fnd base rates'!D$114)\n+($M95*'fnd base rates'!D$116)\n+($N95*'fnd base rates'!D$117)\n+($O95*'fnd base rates'!D$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,4)))\n*$R95","v":5768.5256999999992},{"$f":"(($D95*'fnd base rates'!E$107)\n+($E95*'fnd base rates'!E$108)\n+($F95*'fnd base rates'!E$109)\n+($G95*'fnd base rates'!E$110)\n+($H95*'fnd base rates'!E$111)\n+($I95*'fnd base rates'!E$112)\n+($J95*'fnd base rates'!E$113)\n+($K95*'fnd base rates'!E$114)\n+($M95*'fnd base rates'!E$116)\n+($N95*'fnd base rates'!E$117)\n+($O95*'fnd base rates'!E$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,5)))\n*$R95","v":26134.653689045997},{"$f":"(($D95*'fnd base rates'!F$107)\n+($E95*'fnd base rates'!F$108)\n+($F95*'fnd base rates'!F$109)\n+($G95*'fnd base rates'!F$110)\n+($H95*'fnd base rates'!F$111)\n+($I95*'fnd base rates'!F$112)\n+($J95*'fnd base rates'!F$113)\n+($K95*'fnd base rates'!F$114)\n+($M95*'fnd base rates'!F$116)\n+($N95*'fnd base rates'!F$117)\n+($O95*'fnd base rates'!F$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,6)))\n*$R95","v":7552.510978194},{"$f":"(($D95*'fnd base rates'!G$107)\n+($E95*'fnd base rates'!G$108)\n+($F95*'fnd base rates'!G$109)\n+($G95*'fnd base rates'!G$110)\n+($H95*'fnd base rates'!G$111)\n+($I95*'fnd base rates'!G$112)\n+($J95*'fnd base rates'!G$113)\n+($K95*'fnd base rates'!G$114)\n+($M95*'fnd base rates'!G$116)\n+($N95*'fnd base rates'!G$117)\n+($O95*'fnd base rates'!G$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,7)))\n*$R95","v":1272.5225598959998},{"$f":"(($D95*'fnd base rates'!H$107)\n+($E95*'fnd base rates'!H$108)\n+($F95*'fnd base rates'!H$109)\n+($G95*'fnd base rates'!H$110)\n+($H95*'fnd base rates'!H$111)\n+($I95*'fnd base rates'!H$112)\n+($J95*'fnd base rates'!H$113)\n+($K95*'fnd base rates'!H$114)\n+($M95*'fnd base rates'!H$116)\n+($N95*'fnd base rates'!H$117)\n+($O95*'fnd base rates'!H$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,8)))","v":3882.7380199999998},{"$f":"(($D95*'fnd base rates'!I$107)\n+($E95*'fnd base rates'!I$108)\n+($F95*'fnd base rates'!I$109)\n+($G95*'fnd base rates'!I$110)\n+($H95*'fnd base rates'!I$111)\n+($I95*'fnd base rates'!I$112)\n+($J95*'fnd base rates'!I$113)\n+($K95*'fnd base rates'!I$114)\n+($M95*'fnd base rates'!I$116)\n+($N95*'fnd base rates'!I$117)\n+($O95*'fnd base rates'!I$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,9)))\n*$R95","v":2907.3284099999996},{"$f":"(($D95*'fnd base rates'!J$107)\n+($E95*'fnd base rates'!J$108)\n+($F95*'fnd base rates'!J$109)\n+($G95*'fnd base rates'!J$110)\n+($H95*'fnd base rates'!J$111)\n+($I95*'fnd base rates'!J$112)\n+($J95*'fnd base rates'!J$113)\n+($K95*'fnd base rates'!J$114)\n+($M95*'fnd base rates'!J$116)\n+($N95*'fnd base rates'!J$117)\n+($O95*'fnd base rates'!J$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,10)))\n*$R95","v":1875.9988799999996},{"$f":"(($D95*'fnd base rates'!K$107)\n+($E95*'fnd base rates'!K$108)\n+($F95*'fnd base rates'!K$109)\n+($G95*'fnd base rates'!K$110)\n+($H95*'fnd base rates'!K$111)\n+($I95*'fnd base rates'!K$112)\n+($J95*'fnd base rates'!K$113)\n+($K95*'fnd base rates'!K$114)\n+($M95*'fnd base rates'!K$116)\n+($N95*'fnd base rates'!K$117)\n+($O95*'fnd base rates'!K$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,11)))\n*$R95","v":8930.4439232610002},{"$f":"(($D95*'fnd base rates'!L$107)\n+($E95*'fnd base rates'!L$108)\n+($F95*'fnd base rates'!L$109)\n+($G95*'fnd base rates'!L$110)\n+($H95*'fnd base rates'!L$111)\n+($I95*'fnd base rates'!L$112)\n+($J95*'fnd base rates'!L$113)\n+($K95*'fnd base rates'!L$114)\n+($M95*'fnd base rates'!L$116)\n+($N95*'fnd base rates'!L$117)\n+($O95*'fnd base rates'!L$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,12)))","v":13242.98731},{"$f":"(($D95*'fnd base rates'!M$107)\n+($E95*'fnd base rates'!M$108)\n+($F95*'fnd base rates'!M$109)\n+($G95*'fnd base rates'!M$110)\n+($H95*'fnd base rates'!M$111)\n+($I95*'fnd base rates'!M$112)\n+($J95*'fnd base rates'!M$113)\n+($K95*'fnd base rates'!M$114)\n+($M95*'fnd base rates'!M$116)\n+($N95*'fnd base rates'!M$117)\n+($O95*'fnd base rates'!M$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,13)))","v":0},75627.952192044002,null,418100198,"418","100","198",1,7,75627.952192044002,10804,0,10804,null,null,null,null,null,null,0,null,0]
["418",418100276,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D96","v":0},{"$f":"'fnd enro'!E96","v":0},{"$f":"'fnd enro'!F96","v":0},{"$f":"'fnd enro'!G96","v":0},{"$f":"'fnd enro'!H96","v":1},{"$f":"'fnd enro'!I96","v":0},{"$f":"'fnd enro'!J96","v":0},{"$f":"'fnd enro'!K96","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L96","v":0},{"$f":"'fnd enro'!M96","v":0},{"$f":"'fnd enro'!N96","v":0},{"$f":"'fnd enro'!O96","v":0},{"$f":"'fnd enro'!P96","v":0},{"$f":"'fnd enro'!R96","v":1},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q96)","v":2},null,{"$f":"(($D96*'fnd base rates'!C$107)\n+($E96*'fnd base rates'!C$108)\n+($F96*'fnd base rates'!C$109)\n+($G96*'fnd base rates'!C$110)\n+($H96*'fnd base rates'!C$111)\n+($I96*'fnd base rates'!C$112)\n+($J96*'fnd base rates'!C$113)\n+($K96*'fnd base rates'!C$114)\n+($M96*'fnd base rates'!C$116)\n+($N96*'fnd base rates'!C$117)\n+($O96*'fnd base rates'!C$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,3)))\n*$R96","v":580.03467452099983},{"$f":"(($D96*'fnd base rates'!D$107)\n+($E96*'fnd base rates'!D$108)\n+($F96*'fnd base rates'!D$109)\n+($G96*'fnd base rates'!D$110)\n+($H96*'fnd base rates'!D$111)\n+($I96*'fnd base rates'!D$112)\n+($J96*'fnd base rates'!D$113)\n+($K96*'fnd base rates'!D$114)\n+($M96*'fnd base rates'!D$116)\n+($N96*'fnd base rates'!D$117)\n+($O96*'fnd base rates'!D$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,4)))\n*$R96","v":824.07509999999991},{"$f":"(($D96*'fnd base rates'!E$107)\n+($E96*'fnd base rates'!E$108)\n+($F96*'fnd base rates'!E$109)\n+($G96*'fnd base rates'!E$110)\n+($H96*'fnd base rates'!E$111)\n+($I96*'fnd base rates'!E$112)\n+($J96*'fnd base rates'!E$113)\n+($K96*'fnd base rates'!E$114)\n+($M96*'fnd base rates'!E$116)\n+($N96*'fnd base rates'!E$117)\n+($O96*'fnd base rates'!E$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,5)))\n*$R96","v":3733.5219555779995},{"$f":"(($D96*'fnd base rates'!F$107)\n+($E96*'fnd base rates'!F$108)\n+($F96*'fnd base rates'!F$109)\n+($G96*'fnd base rates'!F$110)\n+($H96*'fnd base rates'!F$111)\n+($I96*'fnd base rates'!F$112)\n+($J96*'fnd base rates'!F$113)\n+($K96*'fnd base rates'!F$114)\n+($M96*'fnd base rates'!F$116)\n+($N96*'fnd base rates'!F$117)\n+($O96*'fnd base rates'!F$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,6)))\n*$R96","v":1078.9301397419999},{"$f":"(($D96*'fnd base rates'!G$107)\n+($E96*'fnd base rates'!G$108)\n+($F96*'fnd base rates'!G$109)\n+($G96*'fnd base rates'!G$110)\n+($H96*'fnd base rates'!G$111)\n+($I96*'fnd base rates'!G$112)\n+($J96*'fnd base rates'!G$113)\n+($K96*'fnd base rates'!G$114)\n+($M96*'fnd base rates'!G$116)\n+($N96*'fnd base rates'!G$117)\n+($O96*'fnd base rates'!G$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,7)))\n*$R96","v":181.78893712799999},{"$f":"(($D96*'fnd base rates'!H$107)\n+($E96*'fnd base rates'!H$108)\n+($F96*'fnd base rates'!H$109)\n+($G96*'fnd base rates'!H$110)\n+($H96*'fnd base rates'!H$111)\n+($I96*'fnd base rates'!H$112)\n+($J96*'fnd base rates'!H$113)\n+($K96*'fnd base rates'!H$114)\n+($M96*'fnd base rates'!H$116)\n+($N96*'fnd base rates'!H$117)\n+($O96*'fnd base rates'!H$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D96*'fnd base rates'!I$107)\n+($E96*'fnd base rates'!I$108)\n+($F96*'fnd base rates'!I$109)\n+($G96*'fnd base rates'!I$110)\n+($H96*'fnd base rates'!I$111)\n+($I96*'fnd base rates'!I$112)\n+($J96*'fnd base rates'!I$113)\n+($K96*'fnd base rates'!I$114)\n+($M96*'fnd base rates'!I$116)\n+($N96*'fnd base rates'!I$117)\n+($O96*'fnd base rates'!I$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,9)))\n*$R96","v":415.33262999999994},{"$f":"(($D96*'fnd base rates'!J$107)\n+($E96*'fnd base rates'!J$108)\n+($F96*'fnd base rates'!J$109)\n+($G96*'fnd base rates'!J$110)\n+($H96*'fnd base rates'!J$111)\n+($I96*'fnd base rates'!J$112)\n+($J96*'fnd base rates'!J$113)\n+($K96*'fnd base rates'!J$114)\n+($M96*'fnd base rates'!J$116)\n+($N96*'fnd base rates'!J$117)\n+($O96*'fnd base rates'!J$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,10)))\n*$R96","v":267.99983999999995},{"$f":"(($D96*'fnd base rates'!K$107)\n+($E96*'fnd base rates'!K$108)\n+($F96*'fnd base rates'!K$109)\n+($G96*'fnd base rates'!K$110)\n+($H96*'fnd base rates'!K$111)\n+($I96*'fnd base rates'!K$112)\n+($J96*'fnd base rates'!K$113)\n+($K96*'fnd base rates'!K$114)\n+($M96*'fnd base rates'!K$116)\n+($N96*'fnd base rates'!K$117)\n+($O96*'fnd base rates'!K$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,11)))\n*$R96","v":1275.777703323},{"$f":"(($D96*'fnd base rates'!L$107)\n+($E96*'fnd base rates'!L$108)\n+($F96*'fnd base rates'!L$109)\n+($G96*'fnd base rates'!L$110)\n+($H96*'fnd base rates'!L$111)\n+($I96*'fnd base rates'!L$112)\n+($J96*'fnd base rates'!L$113)\n+($K96*'fnd base rates'!L$114)\n+($M96*'fnd base rates'!L$116)\n+($N96*'fnd base rates'!L$117)\n+($O96*'fnd base rates'!L$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D96*'fnd base rates'!M$107)\n+($E96*'fnd base rates'!M$108)\n+($F96*'fnd base rates'!M$109)\n+($G96*'fnd base rates'!M$110)\n+($H96*'fnd base rates'!M$111)\n+($I96*'fnd base rates'!M$112)\n+($J96*'fnd base rates'!M$113)\n+($K96*'fnd base rates'!M$114)\n+($M96*'fnd base rates'!M$116)\n+($N96*'fnd base rates'!M$117)\n+($O96*'fnd base rates'!M$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,13)))","v":0},10803.993170291998,null,418100276,"418","100","276",1,1,10803.993170291998,10804,0,10804,null,null,null,null,null,null,0,null,0]
["418",418100308,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D97","v":0},{"$f":"'fnd enro'!E97","v":0},{"$f":"'fnd enro'!F97","v":0},{"$f":"'fnd enro'!G97","v":0},{"$f":"'fnd enro'!H97","v":2},{"$f":"'fnd enro'!I97","v":0},{"$f":"'fnd enro'!J97","v":0},{"$f":"'fnd enro'!K97","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L97","v":0},{"$f":"'fnd enro'!M97","v":0},{"$f":"'fnd enro'!N97","v":0},{"$f":"'fnd enro'!O97","v":0},{"$f":"'fnd enro'!P97","v":0},{"$f":"'fnd enro'!R97","v":2},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q97)","v":10},null,{"$f":"(($D97*'fnd base rates'!C$107)\n+($E97*'fnd base rates'!C$108)\n+($F97*'fnd base rates'!C$109)\n+($G97*'fnd base rates'!C$110)\n+($H97*'fnd base rates'!C$111)\n+($I97*'fnd base rates'!C$112)\n+($J97*'fnd base rates'!C$113)\n+($K97*'fnd base rates'!C$114)\n+($M97*'fnd base rates'!C$116)\n+($N97*'fnd base rates'!C$117)\n+($O97*'fnd base rates'!C$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,3)))\n*$R97","v":1160.0693490419997},{"$f":"(($D97*'fnd base rates'!D$107)\n+($E97*'fnd base rates'!D$108)\n+($F97*'fnd base rates'!D$109)\n+($G97*'fnd base rates'!D$110)\n+($H97*'fnd base rates'!D$111)\n+($I97*'fnd base rates'!D$112)\n+($J97*'fnd base rates'!D$113)\n+($K97*'fnd base rates'!D$114)\n+($M97*'fnd base rates'!D$116)\n+($N97*'fnd base rates'!D$117)\n+($O97*'fnd base rates'!D$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,4)))\n*$R97","v":1648.1501999999998},{"$f":"(($D97*'fnd base rates'!E$107)\n+($E97*'fnd base rates'!E$108)\n+($F97*'fnd base rates'!E$109)\n+($G97*'fnd base rates'!E$110)\n+($H97*'fnd base rates'!E$111)\n+($I97*'fnd base rates'!E$112)\n+($J97*'fnd base rates'!E$113)\n+($K97*'fnd base rates'!E$114)\n+($M97*'fnd base rates'!E$116)\n+($N97*'fnd base rates'!E$117)\n+($O97*'fnd base rates'!E$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,5)))\n*$R97","v":7467.043911155999},{"$f":"(($D97*'fnd base rates'!F$107)\n+($E97*'fnd base rates'!F$108)\n+($F97*'fnd base rates'!F$109)\n+($G97*'fnd base rates'!F$110)\n+($H97*'fnd base rates'!F$111)\n+($I97*'fnd base rates'!F$112)\n+($J97*'fnd base rates'!F$113)\n+($K97*'fnd base rates'!F$114)\n+($M97*'fnd base rates'!F$116)\n+($N97*'fnd base rates'!F$117)\n+($O97*'fnd base rates'!F$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,6)))\n*$R97","v":2157.8602794839999},{"$f":"(($D97*'fnd base rates'!G$107)\n+($E97*'fnd base rates'!G$108)\n+($F97*'fnd base rates'!G$109)\n+($G97*'fnd base rates'!G$110)\n+($H97*'fnd base rates'!G$111)\n+($I97*'fnd base rates'!G$112)\n+($J97*'fnd base rates'!G$113)\n+($K97*'fnd base rates'!G$114)\n+($M97*'fnd base rates'!G$116)\n+($N97*'fnd base rates'!G$117)\n+($O97*'fnd base rates'!G$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,7)))\n*$R97","v":363.57787425599997},{"$f":"(($D97*'fnd base rates'!H$107)\n+($E97*'fnd base rates'!H$108)\n+($F97*'fnd base rates'!H$109)\n+($G97*'fnd base rates'!H$110)\n+($H97*'fnd base rates'!H$111)\n+($I97*'fnd base rates'!H$112)\n+($J97*'fnd base rates'!H$113)\n+($K97*'fnd base rates'!H$114)\n+($M97*'fnd base rates'!H$116)\n+($N97*'fnd base rates'!H$117)\n+($O97*'fnd base rates'!H$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D97*'fnd base rates'!I$107)\n+($E97*'fnd base rates'!I$108)\n+($F97*'fnd base rates'!I$109)\n+($G97*'fnd base rates'!I$110)\n+($H97*'fnd base rates'!I$111)\n+($I97*'fnd base rates'!I$112)\n+($J97*'fnd base rates'!I$113)\n+($K97*'fnd base rates'!I$114)\n+($M97*'fnd base rates'!I$116)\n+($N97*'fnd base rates'!I$117)\n+($O97*'fnd base rates'!I$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,9)))\n*$R97","v":830.66525999999988},{"$f":"(($D97*'fnd base rates'!J$107)\n+($E97*'fnd base rates'!J$108)\n+($F97*'fnd base rates'!J$109)\n+($G97*'fnd base rates'!J$110)\n+($H97*'fnd base rates'!J$111)\n+($I97*'fnd base rates'!J$112)\n+($J97*'fnd base rates'!J$113)\n+($K97*'fnd base rates'!J$114)\n+($M97*'fnd base rates'!J$116)\n+($N97*'fnd base rates'!J$117)\n+($O97*'fnd base rates'!J$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,10)))\n*$R97","v":535.9996799999999},{"$f":"(($D97*'fnd base rates'!K$107)\n+($E97*'fnd base rates'!K$108)\n+($F97*'fnd base rates'!K$109)\n+($G97*'fnd base rates'!K$110)\n+($H97*'fnd base rates'!K$111)\n+($I97*'fnd base rates'!K$112)\n+($J97*'fnd base rates'!K$113)\n+($K97*'fnd base rates'!K$114)\n+($M97*'fnd base rates'!K$116)\n+($N97*'fnd base rates'!K$117)\n+($O97*'fnd base rates'!K$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,11)))\n*$R97","v":2551.5554066459999},{"$f":"(($D97*'fnd base rates'!L$107)\n+($E97*'fnd base rates'!L$108)\n+($F97*'fnd base rates'!L$109)\n+($G97*'fnd base rates'!L$110)\n+($H97*'fnd base rates'!L$111)\n+($I97*'fnd base rates'!L$112)\n+($J97*'fnd base rates'!L$113)\n+($K97*'fnd base rates'!L$114)\n+($M97*'fnd base rates'!L$116)\n+($N97*'fnd base rates'!L$117)\n+($O97*'fnd base rates'!L$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,12)))","v":3783.7106599999997},{"$f":"(($D97*'fnd base rates'!M$107)\n+($E97*'fnd base rates'!M$108)\n+($F97*'fnd base rates'!M$109)\n+($G97*'fnd base rates'!M$110)\n+($H97*'fnd base rates'!M$111)\n+($I97*'fnd base rates'!M$112)\n+($J97*'fnd base rates'!M$113)\n+($K97*'fnd base rates'!M$114)\n+($M97*'fnd base rates'!M$116)\n+($N97*'fnd base rates'!M$117)\n+($O97*'fnd base rates'!M$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,13)))","v":0},21607.986340583997,null,418100308,"418","100","308",1,2,21607.986340583997,10804,0,10804,null,null,null,null,null,null,0,null,0]
["418",418100315,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D98","v":0},{"$f":"'fnd enro'!E98","v":0},{"$f":"'fnd enro'!F98","v":0},{"$f":"'fnd enro'!G98","v":0},{"$f":"'fnd enro'!H98","v":1},{"$f":"'fnd enro'!I98","v":0},{"$f":"'fnd enro'!J98","v":0},{"$f":"'fnd enro'!K98","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L98","v":0},{"$f":"'fnd enro'!M98","v":0},{"$f":"'fnd enro'!N98","v":0},{"$f":"'fnd enro'!O98","v":0},{"$f":"'fnd enro'!P98","v":0},{"$f":"'fnd enro'!R98","v":1},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q98)","v":2},null,{"$f":"(($D98*'fnd base rates'!C$107)\n+($E98*'fnd base rates'!C$108)\n+($F98*'fnd base rates'!C$109)\n+($G98*'fnd base rates'!C$110)\n+($H98*'fnd base rates'!C$111)\n+($I98*'fnd base rates'!C$112)\n+($J98*'fnd base rates'!C$113)\n+($K98*'fnd base rates'!C$114)\n+($M98*'fnd base rates'!C$116)\n+($N98*'fnd base rates'!C$117)\n+($O98*'fnd base rates'!C$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,3)))\n*$R98","v":580.03467452099983},{"$f":"(($D98*'fnd base rates'!D$107)\n+($E98*'fnd base rates'!D$108)\n+($F98*'fnd base rates'!D$109)\n+($G98*'fnd base rates'!D$110)\n+($H98*'fnd base rates'!D$111)\n+($I98*'fnd base rates'!D$112)\n+($J98*'fnd base rates'!D$113)\n+($K98*'fnd base rates'!D$114)\n+($M98*'fnd base rates'!D$116)\n+($N98*'fnd base rates'!D$117)\n+($O98*'fnd base rates'!D$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,4)))\n*$R98","v":824.07509999999991},{"$f":"(($D98*'fnd base rates'!E$107)\n+($E98*'fnd base rates'!E$108)\n+($F98*'fnd base rates'!E$109)\n+($G98*'fnd base rates'!E$110)\n+($H98*'fnd base rates'!E$111)\n+($I98*'fnd base rates'!E$112)\n+($J98*'fnd base rates'!E$113)\n+($K98*'fnd base rates'!E$114)\n+($M98*'fnd base rates'!E$116)\n+($N98*'fnd base rates'!E$117)\n+($O98*'fnd base rates'!E$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,5)))\n*$R98","v":3733.5219555779995},{"$f":"(($D98*'fnd base rates'!F$107)\n+($E98*'fnd base rates'!F$108)\n+($F98*'fnd base rates'!F$109)\n+($G98*'fnd base rates'!F$110)\n+($H98*'fnd base rates'!F$111)\n+($I98*'fnd base rates'!F$112)\n+($J98*'fnd base rates'!F$113)\n+($K98*'fnd base rates'!F$114)\n+($M98*'fnd base rates'!F$116)\n+($N98*'fnd base rates'!F$117)\n+($O98*'fnd base rates'!F$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,6)))\n*$R98","v":1078.9301397419999},{"$f":"(($D98*'fnd base rates'!G$107)\n+($E98*'fnd base rates'!G$108)\n+($F98*'fnd base rates'!G$109)\n+($G98*'fnd base rates'!G$110)\n+($H98*'fnd base rates'!G$111)\n+($I98*'fnd base rates'!G$112)\n+($J98*'fnd base rates'!G$113)\n+($K98*'fnd base rates'!G$114)\n+($M98*'fnd base rates'!G$116)\n+($N98*'fnd base rates'!G$117)\n+($O98*'fnd base rates'!G$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,7)))\n*$R98","v":181.78893712799999},{"$f":"(($D98*'fnd base rates'!H$107)\n+($E98*'fnd base rates'!H$108)\n+($F98*'fnd base rates'!H$109)\n+($G98*'fnd base rates'!H$110)\n+($H98*'fnd base rates'!H$111)\n+($I98*'fnd base rates'!H$112)\n+($J98*'fnd base rates'!H$113)\n+($K98*'fnd base rates'!H$114)\n+($M98*'fnd base rates'!H$116)\n+($N98*'fnd base rates'!H$117)\n+($O98*'fnd base rates'!H$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D98*'fnd base rates'!I$107)\n+($E98*'fnd base rates'!I$108)\n+($F98*'fnd base rates'!I$109)\n+($G98*'fnd base rates'!I$110)\n+($H98*'fnd base rates'!I$111)\n+($I98*'fnd base rates'!I$112)\n+($J98*'fnd base rates'!I$113)\n+($K98*'fnd base rates'!I$114)\n+($M98*'fnd base rates'!I$116)\n+($N98*'fnd base rates'!I$117)\n+($O98*'fnd base rates'!I$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,9)))\n*$R98","v":415.33262999999994},{"$f":"(($D98*'fnd base rates'!J$107)\n+($E98*'fnd base rates'!J$108)\n+($F98*'fnd base rates'!J$109)\n+($G98*'fnd base rates'!J$110)\n+($H98*'fnd base rates'!J$111)\n+($I98*'fnd base rates'!J$112)\n+($J98*'fnd base rates'!J$113)\n+($K98*'fnd base rates'!J$114)\n+($M98*'fnd base rates'!J$116)\n+($N98*'fnd base rates'!J$117)\n+($O98*'fnd base rates'!J$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,10)))\n*$R98","v":267.99983999999995},{"$f":"(($D98*'fnd base rates'!K$107)\n+($E98*'fnd base rates'!K$108)\n+($F98*'fnd base rates'!K$109)\n+($G98*'fnd base rates'!K$110)\n+($H98*'fnd base rates'!K$111)\n+($I98*'fnd base rates'!K$112)\n+($J98*'fnd base rates'!K$113)\n+($K98*'fnd base rates'!K$114)\n+($M98*'fnd base rates'!K$116)\n+($N98*'fnd base rates'!K$117)\n+($O98*'fnd base rates'!K$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,11)))\n*$R98","v":1275.777703323},{"$f":"(($D98*'fnd base rates'!L$107)\n+($E98*'fnd base rates'!L$108)\n+($F98*'fnd base rates'!L$109)\n+($G98*'fnd base rates'!L$110)\n+($H98*'fnd base rates'!L$111)\n+($I98*'fnd base rates'!L$112)\n+($J98*'fnd base rates'!L$113)\n+($K98*'fnd base rates'!L$114)\n+($M98*'fnd base rates'!L$116)\n+($N98*'fnd base rates'!L$117)\n+($O98*'fnd base rates'!L$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D98*'fnd base rates'!M$107)\n+($E98*'fnd base rates'!M$108)\n+($F98*'fnd base rates'!M$109)\n+($G98*'fnd base rates'!M$110)\n+($H98*'fnd base rates'!M$111)\n+($I98*'fnd base rates'!M$112)\n+($J98*'fnd base rates'!M$113)\n+($K98*'fnd base rates'!M$114)\n+($M98*'fnd base rates'!M$116)\n+($N98*'fnd base rates'!M$117)\n+($O98*'fnd base rates'!M$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,13)))","v":0},10803.993170291998,null,418100315,"418","100","315",1,1,10803.993170291998,10804,0,10804,null,null,null,null,null,null,0,null,0]
["418",418100321,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D99","v":0},{"$f":"'fnd enro'!E99","v":0},{"$f":"'fnd enro'!F99","v":0},{"$f":"'fnd enro'!G99","v":0},{"$f":"'fnd enro'!H99","v":1},{"$f":"'fnd enro'!I99","v":0},{"$f":"'fnd enro'!J99","v":0},{"$f":"'fnd enro'!K99","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L99","v":0},{"$f":"'fnd enro'!M99","v":0},{"$f":"'fnd enro'!N99","v":0},{"$f":"'fnd enro'!O99","v":0},{"$f":"'fnd enro'!P99","v":0},{"$f":"'fnd enro'!R99","v":1},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q99)","v":4},null,{"$f":"(($D99*'fnd base rates'!C$107)\n+($E99*'fnd base rates'!C$108)\n+($F99*'fnd base rates'!C$109)\n+($G99*'fnd base rates'!C$110)\n+($H99*'fnd base rates'!C$111)\n+($I99*'fnd base rates'!C$112)\n+($J99*'fnd base rates'!C$113)\n+($K99*'fnd base rates'!C$114)\n+($M99*'fnd base rates'!C$116)\n+($N99*'fnd base rates'!C$117)\n+($O99*'fnd base rates'!C$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,3)))\n*$R99","v":580.03467452099983},{"$f":"(($D99*'fnd base rates'!D$107)\n+($E99*'fnd base rates'!D$108)\n+($F99*'fnd base rates'!D$109)\n+($G99*'fnd base rates'!D$110)\n+($H99*'fnd base rates'!D$111)\n+($I99*'fnd base rates'!D$112)\n+($J99*'fnd base rates'!D$113)\n+($K99*'fnd base rates'!D$114)\n+($M99*'fnd base rates'!D$116)\n+($N99*'fnd base rates'!D$117)\n+($O99*'fnd base rates'!D$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,4)))\n*$R99","v":824.07509999999991},{"$f":"(($D99*'fnd base rates'!E$107)\n+($E99*'fnd base rates'!E$108)\n+($F99*'fnd base rates'!E$109)\n+($G99*'fnd base rates'!E$110)\n+($H99*'fnd base rates'!E$111)\n+($I99*'fnd base rates'!E$112)\n+($J99*'fnd base rates'!E$113)\n+($K99*'fnd base rates'!E$114)\n+($M99*'fnd base rates'!E$116)\n+($N99*'fnd base rates'!E$117)\n+($O99*'fnd base rates'!E$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,5)))\n*$R99","v":3733.5219555779995},{"$f":"(($D99*'fnd base rates'!F$107)\n+($E99*'fnd base rates'!F$108)\n+($F99*'fnd base rates'!F$109)\n+($G99*'fnd base rates'!F$110)\n+($H99*'fnd base rates'!F$111)\n+($I99*'fnd base rates'!F$112)\n+($J99*'fnd base rates'!F$113)\n+($K99*'fnd base rates'!F$114)\n+($M99*'fnd base rates'!F$116)\n+($N99*'fnd base rates'!F$117)\n+($O99*'fnd base rates'!F$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,6)))\n*$R99","v":1078.9301397419999},{"$f":"(($D99*'fnd base rates'!G$107)\n+($E99*'fnd base rates'!G$108)\n+($F99*'fnd base rates'!G$109)\n+($G99*'fnd base rates'!G$110)\n+($H99*'fnd base rates'!G$111)\n+($I99*'fnd base rates'!G$112)\n+($J99*'fnd base rates'!G$113)\n+($K99*'fnd base rates'!G$114)\n+($M99*'fnd base rates'!G$116)\n+($N99*'fnd base rates'!G$117)\n+($O99*'fnd base rates'!G$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,7)))\n*$R99","v":181.78893712799999},{"$f":"(($D99*'fnd base rates'!H$107)\n+($E99*'fnd base rates'!H$108)\n+($F99*'fnd base rates'!H$109)\n+($G99*'fnd base rates'!H$110)\n+($H99*'fnd base rates'!H$111)\n+($I99*'fnd base rates'!H$112)\n+($J99*'fnd base rates'!H$113)\n+($K99*'fnd base rates'!H$114)\n+($M99*'fnd base rates'!H$116)\n+($N99*'fnd base rates'!H$117)\n+($O99*'fnd base rates'!H$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D99*'fnd base rates'!I$107)\n+($E99*'fnd base rates'!I$108)\n+($F99*'fnd base rates'!I$109)\n+($G99*'fnd base rates'!I$110)\n+($H99*'fnd base rates'!I$111)\n+($I99*'fnd base rates'!I$112)\n+($J99*'fnd base rates'!I$113)\n+($K99*'fnd base rates'!I$114)\n+($M99*'fnd base rates'!I$116)\n+($N99*'fnd base rates'!I$117)\n+($O99*'fnd base rates'!I$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,9)))\n*$R99","v":415.33262999999994},{"$f":"(($D99*'fnd base rates'!J$107)\n+($E99*'fnd base rates'!J$108)\n+($F99*'fnd base rates'!J$109)\n+($G99*'fnd base rates'!J$110)\n+($H99*'fnd base rates'!J$111)\n+($I99*'fnd base rates'!J$112)\n+($J99*'fnd base rates'!J$113)\n+($K99*'fnd base rates'!J$114)\n+($M99*'fnd base rates'!J$116)\n+($N99*'fnd base rates'!J$117)\n+($O99*'fnd base rates'!J$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,10)))\n*$R99","v":267.99983999999995},{"$f":"(($D99*'fnd base rates'!K$107)\n+($E99*'fnd base rates'!K$108)\n+($F99*'fnd base rates'!K$109)\n+($G99*'fnd base rates'!K$110)\n+($H99*'fnd base rates'!K$111)\n+($I99*'fnd base rates'!K$112)\n+($J99*'fnd base rates'!K$113)\n+($K99*'fnd base rates'!K$114)\n+($M99*'fnd base rates'!K$116)\n+($N99*'fnd base rates'!K$117)\n+($O99*'fnd base rates'!K$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,11)))\n*$R99","v":1275.777703323},{"$f":"(($D99*'fnd base rates'!L$107)\n+($E99*'fnd base rates'!L$108)\n+($F99*'fnd base rates'!L$109)\n+($G99*'fnd base rates'!L$110)\n+($H99*'fnd base rates'!L$111)\n+($I99*'fnd base rates'!L$112)\n+($J99*'fnd base rates'!L$113)\n+($K99*'fnd base rates'!L$114)\n+($M99*'fnd base rates'!L$116)\n+($N99*'fnd base rates'!L$117)\n+($O99*'fnd base rates'!L$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D99*'fnd base rates'!M$107)\n+($E99*'fnd base rates'!M$108)\n+($F99*'fnd base rates'!M$109)\n+($G99*'fnd base rates'!M$110)\n+($H99*'fnd base rates'!M$111)\n+($I99*'fnd base rates'!M$112)\n+($J99*'fnd base rates'!M$113)\n+($K99*'fnd base rates'!M$114)\n+($M99*'fnd base rates'!M$116)\n+($N99*'fnd base rates'!M$117)\n+($O99*'fnd base rates'!M$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,13)))","v":0},10803.993170291998,null,418100321,"418","100","321",1,1,10803.993170291998,10804,0,10804,null,null,null,null,null,null,0,null,0]
["418",418100348,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D100","v":0},{"$f":"'fnd enro'!E100","v":0},{"$f":"'fnd enro'!F100","v":0},{"$f":"'fnd enro'!G100","v":0},{"$f":"'fnd enro'!H100","v":2},{"$f":"'fnd enro'!I100","v":0},{"$f":"'fnd enro'!J100","v":0},{"$f":"'fnd enro'!K100","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L100","v":0},{"$f":"'fnd enro'!M100","v":0},{"$f":"'fnd enro'!N100","v":0},{"$f":"'fnd enro'!O100","v":0},{"$f":"'fnd enro'!P100","v":1},{"$f":"'fnd enro'!R100","v":2},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q100)","v":11},null,{"$f":"(($D100*'fnd base rates'!C$107)\n+($E100*'fnd base rates'!C$108)\n+($F100*'fnd base rates'!C$109)\n+($G100*'fnd base rates'!C$110)\n+($H100*'fnd base rates'!C$111)\n+($I100*'fnd base rates'!C$112)\n+($J100*'fnd base rates'!C$113)\n+($K100*'fnd base rates'!C$114)\n+($M100*'fnd base rates'!C$116)\n+($N100*'fnd base rates'!C$117)\n+($O100*'fnd base rates'!C$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,3)))\n*$R100","v":1267.6679490419997},{"$f":"(($D100*'fnd base rates'!D$107)\n+($E100*'fnd base rates'!D$108)\n+($F100*'fnd base rates'!D$109)\n+($G100*'fnd base rates'!D$110)\n+($H100*'fnd base rates'!D$111)\n+($I100*'fnd base rates'!D$112)\n+($J100*'fnd base rates'!D$113)\n+($K100*'fnd base rates'!D$114)\n+($M100*'fnd base rates'!D$116)\n+($N100*'fnd base rates'!D$117)\n+($O100*'fnd base rates'!D$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,4)))\n*$R100","v":2157.9519599999999},{"$f":"(($D100*'fnd base rates'!E$107)\n+($E100*'fnd base rates'!E$108)\n+($F100*'fnd base rates'!E$109)\n+($G100*'fnd base rates'!E$110)\n+($H100*'fnd base rates'!E$111)\n+($I100*'fnd base rates'!E$112)\n+($J100*'fnd base rates'!E$113)\n+($K100*'fnd base rates'!E$114)\n+($M100*'fnd base rates'!E$116)\n+($N100*'fnd base rates'!E$117)\n+($O100*'fnd base rates'!E$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,5)))\n*$R100","v":12443.713071155998},{"$f":"(($D100*'fnd base rates'!F$107)\n+($E100*'fnd base rates'!F$108)\n+($F100*'fnd base rates'!F$109)\n+($G100*'fnd base rates'!F$110)\n+($H100*'fnd base rates'!F$111)\n+($I100*'fnd base rates'!F$112)\n+($J100*'fnd base rates'!F$113)\n+($K100*'fnd base rates'!F$114)\n+($M100*'fnd base rates'!F$116)\n+($N100*'fnd base rates'!F$117)\n+($O100*'fnd base rates'!F$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,6)))\n*$R100","v":2157.8602794839999},{"$f":"(($D100*'fnd base rates'!G$107)\n+($E100*'fnd base rates'!G$108)\n+($F100*'fnd base rates'!G$109)\n+($G100*'fnd base rates'!G$110)\n+($H100*'fnd base rates'!G$111)\n+($I100*'fnd base rates'!G$112)\n+($J100*'fnd base rates'!G$113)\n+($K100*'fnd base rates'!G$114)\n+($M100*'fnd base rates'!G$116)\n+($N100*'fnd base rates'!G$117)\n+($O100*'fnd base rates'!G$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,7)))\n*$R100","v":605.01367425599994},{"$f":"(($D100*'fnd base rates'!H$107)\n+($E100*'fnd base rates'!H$108)\n+($F100*'fnd base rates'!H$109)\n+($G100*'fnd base rates'!H$110)\n+($H100*'fnd base rates'!H$111)\n+($I100*'fnd base rates'!H$112)\n+($J100*'fnd base rates'!H$113)\n+($K100*'fnd base rates'!H$114)\n+($M100*'fnd base rates'!H$116)\n+($N100*'fnd base rates'!H$117)\n+($O100*'fnd base rates'!H$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,8)))","v":1145.7437200000002},{"$f":"(($D100*'fnd base rates'!I$107)\n+($E100*'fnd base rates'!I$108)\n+($F100*'fnd base rates'!I$109)\n+($G100*'fnd base rates'!I$110)\n+($H100*'fnd base rates'!I$111)\n+($I100*'fnd base rates'!I$112)\n+($J100*'fnd base rates'!I$113)\n+($K100*'fnd base rates'!I$114)\n+($M100*'fnd base rates'!I$116)\n+($N100*'fnd base rates'!I$117)\n+($O100*'fnd base rates'!I$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,9)))\n*$R100","v":1032.1838099999998},{"$f":"(($D100*'fnd base rates'!J$107)\n+($E100*'fnd base rates'!J$108)\n+($F100*'fnd base rates'!J$109)\n+($G100*'fnd base rates'!J$110)\n+($H100*'fnd base rates'!J$111)\n+($I100*'fnd base rates'!J$112)\n+($J100*'fnd base rates'!J$113)\n+($K100*'fnd base rates'!J$114)\n+($M100*'fnd base rates'!J$116)\n+($N100*'fnd base rates'!J$117)\n+($O100*'fnd base rates'!J$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,10)))\n*$R100","v":1583.1638999999998},{"$f":"(($D100*'fnd base rates'!K$107)\n+($E100*'fnd base rates'!K$108)\n+($F100*'fnd base rates'!K$109)\n+($G100*'fnd base rates'!K$110)\n+($H100*'fnd base rates'!K$111)\n+($I100*'fnd base rates'!K$112)\n+($J100*'fnd base rates'!K$113)\n+($K100*'fnd base rates'!K$114)\n+($M100*'fnd base rates'!K$116)\n+($N100*'fnd base rates'!K$117)\n+($O100*'fnd base rates'!K$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,11)))\n*$R100","v":2551.5554066459999},{"$f":"(($D100*'fnd base rates'!L$107)\n+($E100*'fnd base rates'!L$108)\n+($F100*'fnd base rates'!L$109)\n+($G100*'fnd base rates'!L$110)\n+($H100*'fnd base rates'!L$111)\n+($I100*'fnd base rates'!L$112)\n+($J100*'fnd base rates'!L$113)\n+($K100*'fnd base rates'!L$114)\n+($M100*'fnd base rates'!L$116)\n+($N100*'fnd base rates'!L$117)\n+($O100*'fnd base rates'!L$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,12)))","v":4620.4206599999998},{"$f":"(($D100*'fnd base rates'!M$107)\n+($E100*'fnd base rates'!M$108)\n+($F100*'fnd base rates'!M$109)\n+($G100*'fnd base rates'!M$110)\n+($H100*'fnd base rates'!M$111)\n+($I100*'fnd base rates'!M$112)\n+($J100*'fnd base rates'!M$113)\n+($K100*'fnd base rates'!M$114)\n+($M100*'fnd base rates'!M$116)\n+($N100*'fnd base rates'!M$117)\n+($O100*'fnd base rates'!M$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,13)))","v":0},29565.274430583991,null,418100348,"418","100","348",1,2,29565.274430583991,14783,0,14783,null,null,null,null,null,null,0,null,0]
["418",418100690,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D101","v":0},{"$f":"'fnd enro'!E101","v":0},{"$f":"'fnd enro'!F101","v":0},{"$f":"'fnd enro'!G101","v":0},{"$f":"'fnd enro'!H101","v":2},{"$f":"'fnd enro'!I101","v":0},{"$f":"'fnd enro'!J101","v":0},{"$f":"'fnd enro'!K101","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L101","v":0},{"$f":"'fnd enro'!M101","v":0},{"$f":"'fnd enro'!N101","v":0},{"$f":"'fnd enro'!O101","v":0},{"$f":"'fnd enro'!P101","v":0},{"$f":"'fnd enro'!R101","v":2},1.0169999999999999,{"$f":"VALUE('fnd enro'!Q101)","v":4},null,{"$f":"(($D101*'fnd base rates'!C$107)\n+($E101*'fnd base rates'!C$108)\n+($F101*'fnd base rates'!C$109)\n+($G101*'fnd base rates'!C$110)\n+($H101*'fnd base rates'!C$111)\n+($I101*'fnd base rates'!C$112)\n+($J101*'fnd base rates'!C$113)\n+($K101*'fnd base rates'!C$114)\n+($M101*'fnd base rates'!C$116)\n+($N101*'fnd base rates'!C$117)\n+($O101*'fnd base rates'!C$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,3)))\n*$R101","v":1160.0693490419997},{"$f":"(($D101*'fnd base rates'!D$107)\n+($E101*'fnd base rates'!D$108)\n+($F101*'fnd base rates'!D$109)\n+($G101*'fnd base rates'!D$110)\n+($H101*'fnd base rates'!D$111)\n+($I101*'fnd base rates'!D$112)\n+($J101*'fnd base rates'!D$113)\n+($K101*'fnd base rates'!D$114)\n+($M101*'fnd base rates'!D$116)\n+($N101*'fnd base rates'!D$117)\n+($O101*'fnd base rates'!D$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,4)))\n*$R101","v":1648.1501999999998},{"$f":"(($D101*'fnd base rates'!E$107)\n+($E101*'fnd base rates'!E$108)\n+($F101*'fnd base rates'!E$109)\n+($G101*'fnd base rates'!E$110)\n+($H101*'fnd base rates'!E$111)\n+($I101*'fnd base rates'!E$112)\n+($J101*'fnd base rates'!E$113)\n+($K101*'fnd base rates'!E$114)\n+($M101*'fnd base rates'!E$116)\n+($N101*'fnd base rates'!E$117)\n+($O101*'fnd base rates'!E$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,5)))\n*$R101","v":7467.043911155999},{"$f":"(($D101*'fnd base rates'!F$107)\n+($E101*'fnd base rates'!F$108)\n+($F101*'fnd base rates'!F$109)\n+($G101*'fnd base rates'!F$110)\n+($H101*'fnd base rates'!F$111)\n+($I101*'fnd base rates'!F$112)\n+($J101*'fnd base rates'!F$113)\n+($K101*'fnd base rates'!F$114)\n+($M101*'fnd base rates'!F$116)\n+($N101*'fnd base rates'!F$117)\n+($O101*'fnd base rates'!F$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,6)))\n*$R101","v":2157.8602794839999},{"$f":"(($D101*'fnd base rates'!G$107)\n+($E101*'fnd base rates'!G$108)\n+($F101*'fnd base rates'!G$109)\n+($G101*'fnd base rates'!G$110)\n+($H101*'fnd base rates'!G$111)\n+($I101*'fnd base rates'!G$112)\n+($J101*'fnd base rates'!G$113)\n+($K101*'fnd base rates'!G$114)\n+($M101*'fnd base rates'!G$116)\n+($N101*'fnd base rates'!G$117)\n+($O101*'fnd base rates'!G$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,7)))\n*$R101","v":363.57787425599997},{"$f":"(($D101*'fnd base rates'!H$107)\n+($E101*'fnd base rates'!H$108)\n+($F101*'fnd base rates'!H$109)\n+($G101*'fnd base rates'!H$110)\n+($H101*'fnd base rates'!H$111)\n+($I101*'fnd base rates'!H$112)\n+($J101*'fnd base rates'!H$113)\n+($K101*'fnd base rates'!H$114)\n+($M101*'fnd base rates'!H$116)\n+($N101*'fnd base rates'!H$117)\n+($O101*'fnd base rates'!H$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D101*'fnd base rates'!I$107)\n+($E101*'fnd base rates'!I$108)\n+($F101*'fnd base rates'!I$109)\n+($G101*'fnd base rates'!I$110)\n+($H101*'fnd base rates'!I$111)\n+($I101*'fnd base rates'!I$112)\n+($J101*'fnd base rates'!I$113)\n+($K101*'fnd base rates'!I$114)\n+($M101*'fnd base rates'!I$116)\n+($N101*'fnd base rates'!I$117)\n+($O101*'fnd base rates'!I$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,9)))\n*$R101","v":830.66525999999988},{"$f":"(($D101*'fnd base rates'!J$107)\n+($E101*'fnd base rates'!J$108)\n+($F101*'fnd base rates'!J$109)\n+($G101*'fnd base rates'!J$110)\n+($H101*'fnd base rates'!J$111)\n+($I101*'fnd base rates'!J$112)\n+($J101*'fnd base rates'!J$113)\n+($K101*'fnd base rates'!J$114)\n+($M101*'fnd base rates'!J$116)\n+($N101*'fnd base rates'!J$117)\n+($O101*'fnd base rates'!J$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,10)))\n*$R101","v":535.9996799999999},{"$f":"(($D101*'fnd base rates'!K$107)\n+($E101*'fnd base rates'!K$108)\n+($F101*'fnd base rates'!K$109)\n+($G101*'fnd base rates'!K$110)\n+($H101*'fnd base rates'!K$111)\n+($I101*'fnd base rates'!K$112)\n+($J101*'fnd base rates'!K$113)\n+($K101*'fnd base rates'!K$114)\n+($M101*'fnd base rates'!K$116)\n+($N101*'fnd base rates'!K$117)\n+($O101*'fnd base rates'!K$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,11)))\n*$R101","v":2551.5554066459999},{"$f":"(($D101*'fnd base rates'!L$107)\n+($E101*'fnd base rates'!L$108)\n+($F101*'fnd base rates'!L$109)\n+($G101*'fnd base rates'!L$110)\n+($H101*'fnd base rates'!L$111)\n+($I101*'fnd base rates'!L$112)\n+($J101*'fnd base rates'!L$113)\n+($K101*'fnd base rates'!L$114)\n+($M101*'fnd base rates'!L$116)\n+($N101*'fnd base rates'!L$117)\n+($O101*'fnd base rates'!L$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,12)))","v":3783.7106599999997},{"$f":"(($D101*'fnd base rates'!M$107)\n+($E101*'fnd base rates'!M$108)\n+($F101*'fnd base rates'!M$109)\n+($G101*'fnd base rates'!M$110)\n+($H101*'fnd base rates'!M$111)\n+($I101*'fnd base rates'!M$112)\n+($J101*'fnd base rates'!M$113)\n+($K101*'fnd base rates'!M$114)\n+($M101*'fnd base rates'!M$116)\n+($N101*'fnd base rates'!M$117)\n+($O101*'fnd base rates'!M$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,13)))","v":0},21607.986340583997,null,418100690,"418","100","690",1,2,21607.986340583997,10804,0,10804,null,null,null,null,null,null,0,null,0]
["420",420049010,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D102","v":0},{"$f":"'fnd enro'!E102","v":0},{"$f":"'fnd enro'!F102","v":2},{"$f":"'fnd enro'!G102","v":4},{"$f":"'fnd enro'!H102","v":1},{"$f":"'fnd enro'!I102","v":0},{"$f":"'fnd enro'!J102","v":0},{"$f":"'fnd enro'!K102","v":0.27510000000000001},{"$f":"'fnd enro'!L102","v":0},{"$f":"'fnd enro'!M102","v":1},{"$f":"'fnd enro'!N102","v":0},{"$f":"'fnd enro'!O102","v":0},{"$f":"'fnd enro'!P102","v":4},{"$f":"'fnd enro'!R102","v":7},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q102)","v":3},null,{"$f":"(($D102*'fnd base rates'!C$107)\n+($E102*'fnd base rates'!C$108)\n+($F102*'fnd base rates'!C$109)\n+($G102*'fnd base rates'!C$110)\n+($H102*'fnd base rates'!C$111)\n+($I102*'fnd base rates'!C$112)\n+($J102*'fnd base rates'!C$113)\n+($K102*'fnd base rates'!C$114)\n+($M102*'fnd base rates'!C$116)\n+($N102*'fnd base rates'!C$117)\n+($O102*'fnd base rates'!C$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,3)))\n*$R102","v":4833.8888987920009},{"$f":"(($D102*'fnd base rates'!D$107)\n+($E102*'fnd base rates'!D$108)\n+($F102*'fnd base rates'!D$109)\n+($G102*'fnd base rates'!D$110)\n+($H102*'fnd base rates'!D$111)\n+($I102*'fnd base rates'!D$112)\n+($J102*'fnd base rates'!D$113)\n+($K102*'fnd base rates'!D$114)\n+($M102*'fnd base rates'!D$116)\n+($N102*'fnd base rates'!D$117)\n+($O102*'fnd base rates'!D$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,4)))\n*$R102","v":7806.9294399999999},{"$f":"(($D102*'fnd base rates'!E$107)\n+($E102*'fnd base rates'!E$108)\n+($F102*'fnd base rates'!E$109)\n+($G102*'fnd base rates'!E$110)\n+($H102*'fnd base rates'!E$111)\n+($I102*'fnd base rates'!E$112)\n+($J102*'fnd base rates'!E$113)\n+($K102*'fnd base rates'!E$114)\n+($M102*'fnd base rates'!E$116)\n+($N102*'fnd base rates'!E$117)\n+($O102*'fnd base rates'!E$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,5)))\n*$R102","v":45591.767856655999},{"$f":"(($D102*'fnd base rates'!F$107)\n+($E102*'fnd base rates'!F$108)\n+($F102*'fnd base rates'!F$109)\n+($G102*'fnd base rates'!F$110)\n+($H102*'fnd base rates'!F$111)\n+($I102*'fnd base rates'!F$112)\n+($J102*'fnd base rates'!F$113)\n+($K102*'fnd base rates'!F$114)\n+($M102*'fnd base rates'!F$116)\n+($N102*'fnd base rates'!F$117)\n+($O102*'fnd base rates'!F$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,6)))\n*$R102","v":10255.336023984002},{"$f":"(($D102*'fnd base rates'!G$107)\n+($E102*'fnd base rates'!G$108)\n+($F102*'fnd base rates'!G$109)\n+($G102*'fnd base rates'!G$110)\n+($H102*'fnd base rates'!G$111)\n+($I102*'fnd base rates'!G$112)\n+($J102*'fnd base rates'!G$113)\n+($K102*'fnd base rates'!G$114)\n+($M102*'fnd base rates'!G$116)\n+($N102*'fnd base rates'!G$117)\n+($O102*'fnd base rates'!G$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,7)))\n*$R102","v":1978.5941522560001},{"$f":"(($D102*'fnd base rates'!H$107)\n+($E102*'fnd base rates'!H$108)\n+($F102*'fnd base rates'!H$109)\n+($G102*'fnd base rates'!H$110)\n+($H102*'fnd base rates'!H$111)\n+($I102*'fnd base rates'!H$112)\n+($J102*'fnd base rates'!H$113)\n+($K102*'fnd base rates'!H$114)\n+($M102*'fnd base rates'!H$116)\n+($N102*'fnd base rates'!H$117)\n+($O102*'fnd base rates'!H$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,8)))","v":4105.3780200000001},{"$f":"(($D102*'fnd base rates'!I$107)\n+($E102*'fnd base rates'!I$108)\n+($F102*'fnd base rates'!I$109)\n+($G102*'fnd base rates'!I$110)\n+($H102*'fnd base rates'!I$111)\n+($I102*'fnd base rates'!I$112)\n+($J102*'fnd base rates'!I$113)\n+($K102*'fnd base rates'!I$114)\n+($M102*'fnd base rates'!I$116)\n+($N102*'fnd base rates'!I$117)\n+($O102*'fnd base rates'!I$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,9)))\n*$R102","v":3579.7503999999999},{"$f":"(($D102*'fnd base rates'!J$107)\n+($E102*'fnd base rates'!J$108)\n+($F102*'fnd base rates'!J$109)\n+($G102*'fnd base rates'!J$110)\n+($H102*'fnd base rates'!J$111)\n+($I102*'fnd base rates'!J$112)\n+($J102*'fnd base rates'!J$113)\n+($K102*'fnd base rates'!J$114)\n+($M102*'fnd base rates'!J$116)\n+($N102*'fnd base rates'!J$117)\n+($O102*'fnd base rates'!J$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,10)))\n*$R102","v":3916.7531200000008},{"$f":"(($D102*'fnd base rates'!K$107)\n+($E102*'fnd base rates'!K$108)\n+($F102*'fnd base rates'!K$109)\n+($G102*'fnd base rates'!K$110)\n+($H102*'fnd base rates'!K$111)\n+($I102*'fnd base rates'!K$112)\n+($J102*'fnd base rates'!K$113)\n+($K102*'fnd base rates'!K$114)\n+($M102*'fnd base rates'!K$116)\n+($N102*'fnd base rates'!K$117)\n+($O102*'fnd base rates'!K$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,11)))\n*$R102","v":9556.1656358960008},{"$f":"(($D102*'fnd base rates'!L$107)\n+($E102*'fnd base rates'!L$108)\n+($F102*'fnd base rates'!L$109)\n+($G102*'fnd base rates'!L$110)\n+($H102*'fnd base rates'!L$111)\n+($I102*'fnd base rates'!L$112)\n+($J102*'fnd base rates'!L$113)\n+($K102*'fnd base rates'!L$114)\n+($M102*'fnd base rates'!L$116)\n+($N102*'fnd base rates'!L$117)\n+($O102*'fnd base rates'!L$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,12)))","v":14838.21731},{"$f":"(($D102*'fnd base rates'!M$107)\n+($E102*'fnd base rates'!M$108)\n+($F102*'fnd base rates'!M$109)\n+($G102*'fnd base rates'!M$110)\n+($H102*'fnd base rates'!M$111)\n+($I102*'fnd base rates'!M$112)\n+($J102*'fnd base rates'!M$113)\n+($K102*'fnd base rates'!M$114)\n+($M102*'fnd base rates'!M$116)\n+($N102*'fnd base rates'!M$117)\n+($O102*'fnd base rates'!M$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,13)))","v":0},106462.780857584,null,420049010,"420","049","010",1,7,106462.780857584,15209,-4303,19512,null,null,null,null,null,null,0,null,0]
["420",420049016,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D103","v":0},{"$f":"'fnd enro'!E103","v":0},{"$f":"'fnd enro'!F103","v":0},{"$f":"'fnd enro'!G103","v":1},{"$f":"'fnd enro'!H103","v":1},{"$f":"'fnd enro'!I103","v":0},{"$f":"'fnd enro'!J103","v":0},{"$f":"'fnd enro'!K103","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L103","v":0},{"$f":"'fnd enro'!M103","v":0},{"$f":"'fnd enro'!N103","v":0},{"$f":"'fnd enro'!O103","v":0},{"$f":"'fnd enro'!P103","v":2},{"$f":"'fnd enro'!R103","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q103)","v":8},null,{"$f":"(($D103*'fnd base rates'!C$107)\n+($E103*'fnd base rates'!C$108)\n+($F103*'fnd base rates'!C$109)\n+($G103*'fnd base rates'!C$110)\n+($H103*'fnd base rates'!C$111)\n+($I103*'fnd base rates'!C$112)\n+($J103*'fnd base rates'!C$113)\n+($K103*'fnd base rates'!C$114)\n+($M103*'fnd base rates'!C$116)\n+($N103*'fnd base rates'!C$117)\n+($O103*'fnd base rates'!C$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,3)))\n*$R103","v":1456.8510225120001},{"$f":"(($D103*'fnd base rates'!D$107)\n+($E103*'fnd base rates'!D$108)\n+($F103*'fnd base rates'!D$109)\n+($G103*'fnd base rates'!D$110)\n+($H103*'fnd base rates'!D$111)\n+($I103*'fnd base rates'!D$112)\n+($J103*'fnd base rates'!D$113)\n+($K103*'fnd base rates'!D$114)\n+($M103*'fnd base rates'!D$116)\n+($N103*'fnd base rates'!D$117)\n+($O103*'fnd base rates'!D$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,4)))\n*$R103","v":2694.7763199999999},{"$f":"(($D103*'fnd base rates'!E$107)\n+($E103*'fnd base rates'!E$108)\n+($F103*'fnd base rates'!E$109)\n+($G103*'fnd base rates'!E$110)\n+($H103*'fnd base rates'!E$111)\n+($I103*'fnd base rates'!E$112)\n+($J103*'fnd base rates'!E$113)\n+($K103*'fnd base rates'!E$114)\n+($M103*'fnd base rates'!E$116)\n+($N103*'fnd base rates'!E$117)\n+($O103*'fnd base rates'!E$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,5)))\n*$R103","v":17374.550827616},{"$f":"(($D103*'fnd base rates'!F$107)\n+($E103*'fnd base rates'!F$108)\n+($F103*'fnd base rates'!F$109)\n+($G103*'fnd base rates'!F$110)\n+($H103*'fnd base rates'!F$111)\n+($I103*'fnd base rates'!F$112)\n+($J103*'fnd base rates'!F$113)\n+($K103*'fnd base rates'!F$114)\n+($M103*'fnd base rates'!F$116)\n+($N103*'fnd base rates'!F$117)\n+($O103*'fnd base rates'!F$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,6)))\n*$R103","v":2656.2898354240001},{"$f":"(($D103*'fnd base rates'!G$107)\n+($E103*'fnd base rates'!G$108)\n+($F103*'fnd base rates'!G$109)\n+($G103*'fnd base rates'!G$110)\n+($H103*'fnd base rates'!G$111)\n+($I103*'fnd base rates'!G$112)\n+($J103*'fnd base rates'!G$113)\n+($K103*'fnd base rates'!G$114)\n+($M103*'fnd base rates'!G$116)\n+($N103*'fnd base rates'!G$117)\n+($O103*'fnd base rates'!G$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,7)))\n*$R103","v":806.57848921599998},{"$f":"(($D103*'fnd base rates'!H$107)\n+($E103*'fnd base rates'!H$108)\n+($F103*'fnd base rates'!H$109)\n+($G103*'fnd base rates'!H$110)\n+($H103*'fnd base rates'!H$111)\n+($I103*'fnd base rates'!H$112)\n+($J103*'fnd base rates'!H$113)\n+($K103*'fnd base rates'!H$114)\n+($M103*'fnd base rates'!H$116)\n+($N103*'fnd base rates'!H$117)\n+($O103*'fnd base rates'!H$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,8)))","v":1167.65372},{"$f":"(($D103*'fnd base rates'!I$107)\n+($E103*'fnd base rates'!I$108)\n+($F103*'fnd base rates'!I$109)\n+($G103*'fnd base rates'!I$110)\n+($H103*'fnd base rates'!I$111)\n+($I103*'fnd base rates'!I$112)\n+($J103*'fnd base rates'!I$113)\n+($K103*'fnd base rates'!I$114)\n+($M103*'fnd base rates'!I$116)\n+($N103*'fnd base rates'!I$117)\n+($O103*'fnd base rates'!I$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,9)))\n*$R103","v":1227.93712},{"$f":"(($D103*'fnd base rates'!J$107)\n+($E103*'fnd base rates'!J$108)\n+($F103*'fnd base rates'!J$109)\n+($G103*'fnd base rates'!J$110)\n+($H103*'fnd base rates'!J$111)\n+($I103*'fnd base rates'!J$112)\n+($J103*'fnd base rates'!J$113)\n+($K103*'fnd base rates'!J$114)\n+($M103*'fnd base rates'!J$116)\n+($N103*'fnd base rates'!J$117)\n+($O103*'fnd base rates'!J$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,10)))\n*$R103","v":2305.9988800000006},{"$f":"(($D103*'fnd base rates'!K$107)\n+($E103*'fnd base rates'!K$108)\n+($F103*'fnd base rates'!K$109)\n+($G103*'fnd base rates'!K$110)\n+($H103*'fnd base rates'!K$111)\n+($I103*'fnd base rates'!K$112)\n+($J103*'fnd base rates'!K$113)\n+($K103*'fnd base rates'!K$114)\n+($M103*'fnd base rates'!K$116)\n+($N103*'fnd base rates'!K$117)\n+($O103*'fnd base rates'!K$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,11)))\n*$R103","v":2693.3908102560003},{"$f":"(($D103*'fnd base rates'!L$107)\n+($E103*'fnd base rates'!L$108)\n+($F103*'fnd base rates'!L$109)\n+($G103*'fnd base rates'!L$110)\n+($H103*'fnd base rates'!L$111)\n+($I103*'fnd base rates'!L$112)\n+($J103*'fnd base rates'!L$113)\n+($K103*'fnd base rates'!L$114)\n+($M103*'fnd base rates'!L$116)\n+($N103*'fnd base rates'!L$117)\n+($O103*'fnd base rates'!L$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,12)))","v":5014.6306599999998},{"$f":"(($D103*'fnd base rates'!M$107)\n+($E103*'fnd base rates'!M$108)\n+($F103*'fnd base rates'!M$109)\n+($G103*'fnd base rates'!M$110)\n+($H103*'fnd base rates'!M$111)\n+($I103*'fnd base rates'!M$112)\n+($J103*'fnd base rates'!M$113)\n+($K103*'fnd base rates'!M$114)\n+($M103*'fnd base rates'!M$116)\n+($N103*'fnd base rates'!M$117)\n+($O103*'fnd base rates'!M$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,13)))","v":0},37398.657685023994,null,420049016,"420","049","016",1,2,37398.657685023994,18699,-1125,19824,null,null,null,null,null,null,0,null,0]
["420",420049026,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D104","v":0},{"$f":"'fnd enro'!E104","v":0},{"$f":"'fnd enro'!F104","v":0},{"$f":"'fnd enro'!G104","v":4},{"$f":"'fnd enro'!H104","v":0},{"$f":"'fnd enro'!I104","v":0},{"$f":"'fnd enro'!J104","v":0},{"$f":"'fnd enro'!K104","v":0.15720000000000001},{"$f":"'fnd enro'!L104","v":0},{"$f":"'fnd enro'!M104","v":0},{"$f":"'fnd enro'!N104","v":0},{"$f":"'fnd enro'!O104","v":0},{"$f":"'fnd enro'!P104","v":1},{"$f":"'fnd enro'!R104","v":4},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q104)","v":3},null,{"$f":"(($D104*'fnd base rates'!C$107)\n+($E104*'fnd base rates'!C$108)\n+($F104*'fnd base rates'!C$109)\n+($G104*'fnd base rates'!C$110)\n+($H104*'fnd base rates'!C$111)\n+($I104*'fnd base rates'!C$112)\n+($J104*'fnd base rates'!C$113)\n+($K104*'fnd base rates'!C$114)\n+($M104*'fnd base rates'!C$116)\n+($N104*'fnd base rates'!C$117)\n+($O104*'fnd base rates'!C$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,3)))\n*$R104","v":2604.5771650239999},{"$f":"(($D104*'fnd base rates'!D$107)\n+($E104*'fnd base rates'!D$108)\n+($F104*'fnd base rates'!D$109)\n+($G104*'fnd base rates'!D$110)\n+($H104*'fnd base rates'!D$111)\n+($I104*'fnd base rates'!D$112)\n+($J104*'fnd base rates'!D$113)\n+($K104*'fnd base rates'!D$114)\n+($M104*'fnd base rates'!D$116)\n+($N104*'fnd base rates'!D$117)\n+($O104*'fnd base rates'!D$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,4)))\n*$R104","v":3925.0597599999996},{"$f":"(($D104*'fnd base rates'!E$107)\n+($E104*'fnd base rates'!E$108)\n+($F104*'fnd base rates'!E$109)\n+($G104*'fnd base rates'!E$110)\n+($H104*'fnd base rates'!E$111)\n+($I104*'fnd base rates'!E$112)\n+($J104*'fnd base rates'!E$113)\n+($K104*'fnd base rates'!E$114)\n+($M104*'fnd base rates'!E$116)\n+($N104*'fnd base rates'!E$117)\n+($O104*'fnd base rates'!E$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,5)))\n*$R104","v":21444.155095232003},{"$f":"(($D104*'fnd base rates'!F$107)\n+($E104*'fnd base rates'!F$108)\n+($F104*'fnd base rates'!F$109)\n+($G104*'fnd base rates'!F$110)\n+($H104*'fnd base rates'!F$111)\n+($I104*'fnd base rates'!F$112)\n+($J104*'fnd base rates'!F$113)\n+($K104*'fnd base rates'!F$114)\n+($M104*'fnd base rates'!F$116)\n+($N104*'fnd base rates'!F$117)\n+($O104*'fnd base rates'!F$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,6)))\n*$R104","v":5906.2987108480002},{"$f":"(($D104*'fnd base rates'!G$107)\n+($E104*'fnd base rates'!G$108)\n+($F104*'fnd base rates'!G$109)\n+($G104*'fnd base rates'!G$110)\n+($H104*'fnd base rates'!G$111)\n+($I104*'fnd base rates'!G$112)\n+($J104*'fnd base rates'!G$113)\n+($K104*'fnd base rates'!G$114)\n+($M104*'fnd base rates'!G$116)\n+($N104*'fnd base rates'!G$117)\n+($O104*'fnd base rates'!G$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,7)))\n*$R104","v":892.14729843199996},{"$f":"(($D104*'fnd base rates'!H$107)\n+($E104*'fnd base rates'!H$108)\n+($F104*'fnd base rates'!H$109)\n+($G104*'fnd base rates'!H$110)\n+($H104*'fnd base rates'!H$111)\n+($I104*'fnd base rates'!H$112)\n+($J104*'fnd base rates'!H$113)\n+($K104*'fnd base rates'!H$114)\n+($M104*'fnd base rates'!H$116)\n+($N104*'fnd base rates'!H$117)\n+($O104*'fnd base rates'!H$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,8)))","v":2239.65744},{"$f":"(($D104*'fnd base rates'!I$107)\n+($E104*'fnd base rates'!I$108)\n+($F104*'fnd base rates'!I$109)\n+($G104*'fnd base rates'!I$110)\n+($H104*'fnd base rates'!I$111)\n+($I104*'fnd base rates'!I$112)\n+($J104*'fnd base rates'!I$113)\n+($K104*'fnd base rates'!I$114)\n+($M104*'fnd base rates'!I$116)\n+($N104*'fnd base rates'!I$117)\n+($O104*'fnd base rates'!I$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,9)))\n*$R104","v":1810.6140000000003},{"$f":"(($D104*'fnd base rates'!J$107)\n+($E104*'fnd base rates'!J$108)\n+($F104*'fnd base rates'!J$109)\n+($G104*'fnd base rates'!J$110)\n+($H104*'fnd base rates'!J$111)\n+($I104*'fnd base rates'!J$112)\n+($J104*'fnd base rates'!J$113)\n+($K104*'fnd base rates'!J$114)\n+($M104*'fnd base rates'!J$116)\n+($N104*'fnd base rates'!J$117)\n+($O104*'fnd base rates'!J$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,10)))\n*$R104","v":1376.5670400000001},{"$f":"(($D104*'fnd base rates'!K$107)\n+($E104*'fnd base rates'!K$108)\n+($F104*'fnd base rates'!K$109)\n+($G104*'fnd base rates'!K$110)\n+($H104*'fnd base rates'!K$111)\n+($I104*'fnd base rates'!K$112)\n+($J104*'fnd base rates'!K$113)\n+($K104*'fnd base rates'!K$114)\n+($M104*'fnd base rates'!K$116)\n+($N104*'fnd base rates'!K$117)\n+($O104*'fnd base rates'!K$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,11)))\n*$R104","v":5193.7606605120009},{"$f":"(($D104*'fnd base rates'!L$107)\n+($E104*'fnd base rates'!L$108)\n+($F104*'fnd base rates'!L$109)\n+($G104*'fnd base rates'!L$110)\n+($H104*'fnd base rates'!L$111)\n+($I104*'fnd base rates'!L$112)\n+($J104*'fnd base rates'!L$113)\n+($K104*'fnd base rates'!L$114)\n+($M104*'fnd base rates'!L$116)\n+($N104*'fnd base rates'!L$117)\n+($O104*'fnd base rates'!L$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,12)))","v":7613.0113199999996},{"$f":"(($D104*'fnd base rates'!M$107)\n+($E104*'fnd base rates'!M$108)\n+($F104*'fnd base rates'!M$109)\n+($G104*'fnd base rates'!M$110)\n+($H104*'fnd base rates'!M$111)\n+($I104*'fnd base rates'!M$112)\n+($J104*'fnd base rates'!M$113)\n+($K104*'fnd base rates'!M$114)\n+($M104*'fnd base rates'!M$116)\n+($N104*'fnd base rates'!M$117)\n+($O104*'fnd base rates'!M$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,13)))","v":0},53005.848490048003,null,420049026,"420","049","026",1,4,53005.848490048003,13251,-2989,16240,null,null,null,null,null,null,0,null,0]
["420",420049031,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D105","v":0},{"$f":"'fnd enro'!E105","v":0},{"$f":"'fnd enro'!F105","v":0},{"$f":"'fnd enro'!G105","v":1},{"$f":"'fnd enro'!H105","v":0},{"$f":"'fnd enro'!I105","v":0},{"$f":"'fnd enro'!J105","v":0},{"$f":"'fnd enro'!K105","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L105","v":0},{"$f":"'fnd enro'!M105","v":0},{"$f":"'fnd enro'!N105","v":0},{"$f":"'fnd enro'!O105","v":0},{"$f":"'fnd enro'!P105","v":0},{"$f":"'fnd enro'!R105","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q105)","v":5},null,{"$f":"(($D105*'fnd base rates'!C$107)\n+($E105*'fnd base rates'!C$108)\n+($F105*'fnd base rates'!C$109)\n+($G105*'fnd base rates'!C$110)\n+($H105*'fnd base rates'!C$111)\n+($I105*'fnd base rates'!C$112)\n+($J105*'fnd base rates'!C$113)\n+($K105*'fnd base rates'!C$114)\n+($M105*'fnd base rates'!C$116)\n+($N105*'fnd base rates'!C$117)\n+($O105*'fnd base rates'!C$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,3)))\n*$R105","v":634.21687125599999},{"$f":"(($D105*'fnd base rates'!D$107)\n+($E105*'fnd base rates'!D$108)\n+($F105*'fnd base rates'!D$109)\n+($G105*'fnd base rates'!D$110)\n+($H105*'fnd base rates'!D$111)\n+($I105*'fnd base rates'!D$112)\n+($J105*'fnd base rates'!D$113)\n+($K105*'fnd base rates'!D$114)\n+($M105*'fnd base rates'!D$116)\n+($N105*'fnd base rates'!D$117)\n+($O105*'fnd base rates'!D$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,4)))\n*$R105","v":901.05360000000007},{"$f":"(($D105*'fnd base rates'!E$107)\n+($E105*'fnd base rates'!E$108)\n+($F105*'fnd base rates'!E$109)\n+($G105*'fnd base rates'!E$110)\n+($H105*'fnd base rates'!E$111)\n+($I105*'fnd base rates'!E$112)\n+($J105*'fnd base rates'!E$113)\n+($K105*'fnd base rates'!E$114)\n+($M105*'fnd base rates'!E$116)\n+($N105*'fnd base rates'!E$117)\n+($O105*'fnd base rates'!E$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,5)))\n*$R105","v":4578.0406538080006},{"$f":"(($D105*'fnd base rates'!F$107)\n+($E105*'fnd base rates'!F$108)\n+($F105*'fnd base rates'!F$109)\n+($G105*'fnd base rates'!F$110)\n+($H105*'fnd base rates'!F$111)\n+($I105*'fnd base rates'!F$112)\n+($J105*'fnd base rates'!F$113)\n+($K105*'fnd base rates'!F$114)\n+($M105*'fnd base rates'!F$116)\n+($N105*'fnd base rates'!F$117)\n+($O105*'fnd base rates'!F$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,6)))\n*$R105","v":1476.574677712},{"$f":"(($D105*'fnd base rates'!G$107)\n+($E105*'fnd base rates'!G$108)\n+($F105*'fnd base rates'!G$109)\n+($G105*'fnd base rates'!G$110)\n+($H105*'fnd base rates'!G$111)\n+($I105*'fnd base rates'!G$112)\n+($J105*'fnd base rates'!G$113)\n+($K105*'fnd base rates'!G$114)\n+($M105*'fnd base rates'!G$116)\n+($N105*'fnd base rates'!G$117)\n+($O105*'fnd base rates'!G$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,7)))\n*$R105","v":185.04812460799999},{"$f":"(($D105*'fnd base rates'!H$107)\n+($E105*'fnd base rates'!H$108)\n+($F105*'fnd base rates'!H$109)\n+($G105*'fnd base rates'!H$110)\n+($H105*'fnd base rates'!H$111)\n+($I105*'fnd base rates'!H$112)\n+($J105*'fnd base rates'!H$113)\n+($K105*'fnd base rates'!H$114)\n+($M105*'fnd base rates'!H$116)\n+($N105*'fnd base rates'!H$117)\n+($O105*'fnd base rates'!H$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D105*'fnd base rates'!I$107)\n+($E105*'fnd base rates'!I$108)\n+($F105*'fnd base rates'!I$109)\n+($G105*'fnd base rates'!I$110)\n+($H105*'fnd base rates'!I$111)\n+($I105*'fnd base rates'!I$112)\n+($J105*'fnd base rates'!I$113)\n+($K105*'fnd base rates'!I$114)\n+($M105*'fnd base rates'!I$116)\n+($N105*'fnd base rates'!I$117)\n+($O105*'fnd base rates'!I$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,9)))\n*$R105","v":420.94760000000002},{"$f":"(($D105*'fnd base rates'!J$107)\n+($E105*'fnd base rates'!J$108)\n+($F105*'fnd base rates'!J$109)\n+($G105*'fnd base rates'!J$110)\n+($H105*'fnd base rates'!J$111)\n+($I105*'fnd base rates'!J$112)\n+($J105*'fnd base rates'!J$113)\n+($K105*'fnd base rates'!J$114)\n+($M105*'fnd base rates'!J$116)\n+($N105*'fnd base rates'!J$117)\n+($O105*'fnd base rates'!J$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,10)))\n*$R105","v":179.38784000000001},{"$f":"(($D105*'fnd base rates'!K$107)\n+($E105*'fnd base rates'!K$108)\n+($F105*'fnd base rates'!K$109)\n+($G105*'fnd base rates'!K$110)\n+($H105*'fnd base rates'!K$111)\n+($I105*'fnd base rates'!K$112)\n+($J105*'fnd base rates'!K$113)\n+($K105*'fnd base rates'!K$114)\n+($M105*'fnd base rates'!K$116)\n+($N105*'fnd base rates'!K$117)\n+($O105*'fnd base rates'!K$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,11)))\n*$R105","v":1298.4401651280002},{"$f":"(($D105*'fnd base rates'!L$107)\n+($E105*'fnd base rates'!L$108)\n+($F105*'fnd base rates'!L$109)\n+($G105*'fnd base rates'!L$110)\n+($H105*'fnd base rates'!L$111)\n+($I105*'fnd base rates'!L$112)\n+($J105*'fnd base rates'!L$113)\n+($K105*'fnd base rates'!L$114)\n+($M105*'fnd base rates'!L$116)\n+($N105*'fnd base rates'!L$117)\n+($O105*'fnd base rates'!L$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D105*'fnd base rates'!M$107)\n+($E105*'fnd base rates'!M$108)\n+($F105*'fnd base rates'!M$109)\n+($G105*'fnd base rates'!M$110)\n+($H105*'fnd base rates'!M$111)\n+($I105*'fnd base rates'!M$112)\n+($J105*'fnd base rates'!M$113)\n+($K105*'fnd base rates'!M$114)\n+($M105*'fnd base rates'!M$116)\n+($N105*'fnd base rates'!M$117)\n+($O105*'fnd base rates'!M$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,13)))","v":0},12011.241722512001,null,420049031,"420","049","031",1,1,12011.241722512001,12011,-979,12990,null,null,null,null,null,null,0,null,0]
["420",420049035,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D106","v":3},{"$f":"'fnd enro'!E106","v":0},{"$f":"'fnd enro'!F106","v":1},{"$f":"'fnd enro'!G106","v":17},{"$f":"'fnd enro'!H106","v":8},{"$f":"'fnd enro'!I106","v":0},{"$f":"'fnd enro'!J106","v":0},{"$f":"'fnd enro'!K106","v":1.0218},{"$f":"'fnd enro'!L106","v":0},{"$f":"'fnd enro'!M106","v":2},{"$f":"'fnd enro'!N106","v":0},{"$f":"'fnd enro'!O106","v":0},{"$f":"'fnd enro'!P106","v":18},{"$f":"'fnd enro'!R106","v":28},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q106)","v":11},null,{"$f":"(($D106*'fnd base rates'!C$107)\n+($E106*'fnd base rates'!C$108)\n+($F106*'fnd base rates'!C$109)\n+($G106*'fnd base rates'!C$110)\n+($H106*'fnd base rates'!C$111)\n+($I106*'fnd base rates'!C$112)\n+($J106*'fnd base rates'!C$113)\n+($K106*'fnd base rates'!C$114)\n+($M106*'fnd base rates'!C$116)\n+($N106*'fnd base rates'!C$117)\n+($O106*'fnd base rates'!C$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,3)))\n*$R106","v":19602.760492656002},{"$f":"(($D106*'fnd base rates'!D$107)\n+($E106*'fnd base rates'!D$108)\n+($F106*'fnd base rates'!D$109)\n+($G106*'fnd base rates'!D$110)\n+($H106*'fnd base rates'!D$111)\n+($I106*'fnd base rates'!D$112)\n+($J106*'fnd base rates'!D$113)\n+($K106*'fnd base rates'!D$114)\n+($M106*'fnd base rates'!D$116)\n+($N106*'fnd base rates'!D$117)\n+($O106*'fnd base rates'!D$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,4)))\n*$R106","v":35244.906719999999},{"$f":"(($D106*'fnd base rates'!E$107)\n+($E106*'fnd base rates'!E$108)\n+($F106*'fnd base rates'!E$109)\n+($G106*'fnd base rates'!E$110)\n+($H106*'fnd base rates'!E$111)\n+($I106*'fnd base rates'!E$112)\n+($J106*'fnd base rates'!E$113)\n+($K106*'fnd base rates'!E$114)\n+($M106*'fnd base rates'!E$116)\n+($N106*'fnd base rates'!E$117)\n+($O106*'fnd base rates'!E$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,5)))\n*$R106","v":222234.62211900798},{"$f":"(($D106*'fnd base rates'!F$107)\n+($E106*'fnd base rates'!F$108)\n+($F106*'fnd base rates'!F$109)\n+($G106*'fnd base rates'!F$110)\n+($H106*'fnd base rates'!F$111)\n+($I106*'fnd base rates'!F$112)\n+($J106*'fnd base rates'!F$113)\n+($K106*'fnd base rates'!F$114)\n+($M106*'fnd base rates'!F$116)\n+($N106*'fnd base rates'!F$117)\n+($O106*'fnd base rates'!F$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,6)))\n*$R106","v":38037.848260512001},{"$f":"(($D106*'fnd base rates'!G$107)\n+($E106*'fnd base rates'!G$108)\n+($F106*'fnd base rates'!G$109)\n+($G106*'fnd base rates'!G$110)\n+($H106*'fnd base rates'!G$111)\n+($I106*'fnd base rates'!G$112)\n+($J106*'fnd base rates'!G$113)\n+($K106*'fnd base rates'!G$114)\n+($M106*'fnd base rates'!G$116)\n+($N106*'fnd base rates'!G$117)\n+($O106*'fnd base rates'!G$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,7)))\n*$R106","v":10041.420919808001},{"$f":"(($D106*'fnd base rates'!H$107)\n+($E106*'fnd base rates'!H$108)\n+($F106*'fnd base rates'!H$109)\n+($G106*'fnd base rates'!H$110)\n+($H106*'fnd base rates'!H$111)\n+($I106*'fnd base rates'!H$112)\n+($J106*'fnd base rates'!H$113)\n+($K106*'fnd base rates'!H$114)\n+($M106*'fnd base rates'!H$116)\n+($N106*'fnd base rates'!H$117)\n+($O106*'fnd base rates'!H$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,8)))","v":16160.908360000001},{"$f":"(($D106*'fnd base rates'!I$107)\n+($E106*'fnd base rates'!I$108)\n+($F106*'fnd base rates'!I$109)\n+($G106*'fnd base rates'!I$110)\n+($H106*'fnd base rates'!I$111)\n+($I106*'fnd base rates'!I$112)\n+($J106*'fnd base rates'!I$113)\n+($K106*'fnd base rates'!I$114)\n+($M106*'fnd base rates'!I$116)\n+($N106*'fnd base rates'!I$117)\n+($O106*'fnd base rates'!I$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,9)))\n*$R106","v":15992.950800000004},{"$f":"(($D106*'fnd base rates'!J$107)\n+($E106*'fnd base rates'!J$108)\n+($F106*'fnd base rates'!J$109)\n+($G106*'fnd base rates'!J$110)\n+($H106*'fnd base rates'!J$111)\n+($I106*'fnd base rates'!J$112)\n+($J106*'fnd base rates'!J$113)\n+($K106*'fnd base rates'!J$114)\n+($M106*'fnd base rates'!J$116)\n+($N106*'fnd base rates'!J$117)\n+($O106*'fnd base rates'!J$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,10)))\n*$R106","v":26364.274560000005},{"$f":"(($D106*'fnd base rates'!K$107)\n+($E106*'fnd base rates'!K$108)\n+($F106*'fnd base rates'!K$109)\n+($G106*'fnd base rates'!K$110)\n+($H106*'fnd base rates'!K$111)\n+($I106*'fnd base rates'!K$112)\n+($J106*'fnd base rates'!K$113)\n+($K106*'fnd base rates'!K$114)\n+($M106*'fnd base rates'!K$116)\n+($N106*'fnd base rates'!K$117)\n+($O106*'fnd base rates'!K$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,11)))\n*$R106","v":36993.618453328003},{"$f":"(($D106*'fnd base rates'!L$107)\n+($E106*'fnd base rates'!L$108)\n+($F106*'fnd base rates'!L$109)\n+($G106*'fnd base rates'!L$110)\n+($H106*'fnd base rates'!L$111)\n+($I106*'fnd base rates'!L$112)\n+($J106*'fnd base rates'!L$113)\n+($K106*'fnd base rates'!L$114)\n+($M106*'fnd base rates'!L$116)\n+($N106*'fnd base rates'!L$117)\n+($O106*'fnd base rates'!L$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,12)))","v":65365.518579999996},{"$f":"(($D106*'fnd base rates'!M$107)\n+($E106*'fnd base rates'!M$108)\n+($F106*'fnd base rates'!M$109)\n+($G106*'fnd base rates'!M$110)\n+($H106*'fnd base rates'!M$111)\n+($I106*'fnd base rates'!M$112)\n+($J106*'fnd base rates'!M$113)\n+($K106*'fnd base rates'!M$114)\n+($M106*'fnd base rates'!M$116)\n+($N106*'fnd base rates'!M$117)\n+($O106*'fnd base rates'!M$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,13)))","v":0},486038.82926531188,null,420049035,"420","049","035",1,28,486038.82926531188,17359,2150,15209,null,null,null,null,null,null,0,null,0]
["420",420049044,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D107","v":0},{"$f":"'fnd enro'!E107","v":0},{"$f":"'fnd enro'!F107","v":0},{"$f":"'fnd enro'!G107","v":7},{"$f":"'fnd enro'!H107","v":1},{"$f":"'fnd enro'!I107","v":0},{"$f":"'fnd enro'!J107","v":0},{"$f":"'fnd enro'!K107","v":0.31440000000000001},{"$f":"'fnd enro'!L107","v":0},{"$f":"'fnd enro'!M107","v":0},{"$f":"'fnd enro'!N107","v":0},{"$f":"'fnd enro'!O107","v":0},{"$f":"'fnd enro'!P107","v":6},{"$f":"'fnd enro'!R107","v":8},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q107)","v":11},null,{"$f":"(($D107*'fnd base rates'!C$107)\n+($E107*'fnd base rates'!C$108)\n+($F107*'fnd base rates'!C$109)\n+($G107*'fnd base rates'!C$110)\n+($H107*'fnd base rates'!C$111)\n+($I107*'fnd base rates'!C$112)\n+($J107*'fnd base rates'!C$113)\n+($K107*'fnd base rates'!C$114)\n+($M107*'fnd base rates'!C$116)\n+($N107*'fnd base rates'!C$117)\n+($O107*'fnd base rates'!C$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,3)))\n*$R107","v":5779.6325700480002},{"$f":"(($D107*'fnd base rates'!D$107)\n+($E107*'fnd base rates'!D$108)\n+($F107*'fnd base rates'!D$109)\n+($G107*'fnd base rates'!D$110)\n+($H107*'fnd base rates'!D$111)\n+($I107*'fnd base rates'!D$112)\n+($J107*'fnd base rates'!D$113)\n+($K107*'fnd base rates'!D$114)\n+($M107*'fnd base rates'!D$116)\n+($N107*'fnd base rates'!D$117)\n+($O107*'fnd base rates'!D$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,4)))\n*$R107","v":10552.96896},{"$f":"(($D107*'fnd base rates'!E$107)\n+($E107*'fnd base rates'!E$108)\n+($F107*'fnd base rates'!E$109)\n+($G107*'fnd base rates'!E$110)\n+($H107*'fnd base rates'!E$111)\n+($I107*'fnd base rates'!E$112)\n+($J107*'fnd base rates'!E$113)\n+($K107*'fnd base rates'!E$114)\n+($M107*'fnd base rates'!E$116)\n+($N107*'fnd base rates'!E$117)\n+($O107*'fnd base rates'!E$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,5)))\n*$R107","v":68777.860830464007},{"$f":"(($D107*'fnd base rates'!F$107)\n+($E107*'fnd base rates'!F$108)\n+($F107*'fnd base rates'!F$109)\n+($G107*'fnd base rates'!F$110)\n+($H107*'fnd base rates'!F$111)\n+($I107*'fnd base rates'!F$112)\n+($J107*'fnd base rates'!F$113)\n+($K107*'fnd base rates'!F$114)\n+($M107*'fnd base rates'!F$116)\n+($N107*'fnd base rates'!F$117)\n+($O107*'fnd base rates'!F$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,6)))\n*$R107","v":11515.737901696},{"$f":"(($D107*'fnd base rates'!G$107)\n+($E107*'fnd base rates'!G$108)\n+($F107*'fnd base rates'!G$109)\n+($G107*'fnd base rates'!G$110)\n+($H107*'fnd base rates'!G$111)\n+($I107*'fnd base rates'!G$112)\n+($J107*'fnd base rates'!G$113)\n+($K107*'fnd base rates'!G$114)\n+($M107*'fnd base rates'!G$116)\n+($N107*'fnd base rates'!G$117)\n+($O107*'fnd base rates'!G$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,7)))\n*$R107","v":3078.0398768640002},{"$f":"(($D107*'fnd base rates'!H$107)\n+($E107*'fnd base rates'!H$108)\n+($F107*'fnd base rates'!H$109)\n+($G107*'fnd base rates'!H$110)\n+($H107*'fnd base rates'!H$111)\n+($I107*'fnd base rates'!H$112)\n+($J107*'fnd base rates'!H$113)\n+($K107*'fnd base rates'!H$114)\n+($M107*'fnd base rates'!H$116)\n+($N107*'fnd base rates'!H$117)\n+($O107*'fnd base rates'!H$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,8)))","v":4655.7548800000004},{"$f":"(($D107*'fnd base rates'!I$107)\n+($E107*'fnd base rates'!I$108)\n+($F107*'fnd base rates'!I$109)\n+($G107*'fnd base rates'!I$110)\n+($H107*'fnd base rates'!I$111)\n+($I107*'fnd base rates'!I$112)\n+($J107*'fnd base rates'!I$113)\n+($K107*'fnd base rates'!I$114)\n+($M107*'fnd base rates'!I$116)\n+($N107*'fnd base rates'!I$117)\n+($O107*'fnd base rates'!I$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,9)))\n*$R107","v":4722.8196799999996},{"$f":"(($D107*'fnd base rates'!J$107)\n+($E107*'fnd base rates'!J$108)\n+($F107*'fnd base rates'!J$109)\n+($G107*'fnd base rates'!J$110)\n+($H107*'fnd base rates'!J$111)\n+($I107*'fnd base rates'!J$112)\n+($J107*'fnd base rates'!J$113)\n+($K107*'fnd base rates'!J$114)\n+($M107*'fnd base rates'!J$116)\n+($N107*'fnd base rates'!J$117)\n+($O107*'fnd base rates'!J$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,10)))\n*$R107","v":8418.6406400000014},{"$f":"(($D107*'fnd base rates'!K$107)\n+($E107*'fnd base rates'!K$108)\n+($F107*'fnd base rates'!K$109)\n+($G107*'fnd base rates'!K$110)\n+($H107*'fnd base rates'!K$111)\n+($I107*'fnd base rates'!K$112)\n+($J107*'fnd base rates'!K$113)\n+($K107*'fnd base rates'!K$114)\n+($M107*'fnd base rates'!K$116)\n+($N107*'fnd base rates'!K$117)\n+($O107*'fnd base rates'!K$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,11)))\n*$R107","v":10484.031801024003},{"$f":"(($D107*'fnd base rates'!L$107)\n+($E107*'fnd base rates'!L$108)\n+($F107*'fnd base rates'!L$109)\n+($G107*'fnd base rates'!L$110)\n+($H107*'fnd base rates'!L$111)\n+($I107*'fnd base rates'!L$112)\n+($J107*'fnd base rates'!L$113)\n+($K107*'fnd base rates'!L$114)\n+($M107*'fnd base rates'!L$116)\n+($N107*'fnd base rates'!L$117)\n+($O107*'fnd base rates'!L$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,12)))","v":19392.102639999997},{"$f":"(($D107*'fnd base rates'!M$107)\n+($E107*'fnd base rates'!M$108)\n+($F107*'fnd base rates'!M$109)\n+($G107*'fnd base rates'!M$110)\n+($H107*'fnd base rates'!M$111)\n+($I107*'fnd base rates'!M$112)\n+($J107*'fnd base rates'!M$113)\n+($K107*'fnd base rates'!M$114)\n+($M107*'fnd base rates'!M$116)\n+($N107*'fnd base rates'!M$117)\n+($O107*'fnd base rates'!M$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,13)))","v":0},147377.58978009599,null,420049044,"420","049","044",1,8,147377.58978009599,18422,-277,18699,null,null,null,null,null,null,0,null,0]
["420",420049049,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D108","v":11},{"$f":"'fnd enro'!E108","v":0},{"$f":"'fnd enro'!F108","v":30},{"$f":"'fnd enro'!G108","v":153},{"$f":"'fnd enro'!H108","v":25},{"$f":"'fnd enro'!I108","v":0},{"$f":"'fnd enro'!J108","v":0},{"$f":"'fnd enro'!K108","v":8.1744000000000003},{"$f":"'fnd enro'!L108","v":0},{"$f":"'fnd enro'!M108","v":17},{"$f":"'fnd enro'!N108","v":0},{"$f":"'fnd enro'!O108","v":0},{"$f":"'fnd enro'!P108","v":171},{"$f":"'fnd enro'!R108","v":214},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q108)","v":7},null,{"$f":"(($D108*'fnd base rates'!C$107)\n+($E108*'fnd base rates'!C$108)\n+($F108*'fnd base rates'!C$109)\n+($G108*'fnd base rates'!C$110)\n+($H108*'fnd base rates'!C$111)\n+($I108*'fnd base rates'!C$112)\n+($J108*'fnd base rates'!C$113)\n+($K108*'fnd base rates'!C$114)\n+($M108*'fnd base rates'!C$116)\n+($N108*'fnd base rates'!C$117)\n+($O108*'fnd base rates'!C$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,3)))\n*$R108","v":151731.82610124801},{"$f":"(($D108*'fnd base rates'!D$107)\n+($E108*'fnd base rates'!D$108)\n+($F108*'fnd base rates'!D$109)\n+($G108*'fnd base rates'!D$110)\n+($H108*'fnd base rates'!D$111)\n+($I108*'fnd base rates'!D$112)\n+($J108*'fnd base rates'!D$113)\n+($K108*'fnd base rates'!D$114)\n+($M108*'fnd base rates'!D$116)\n+($N108*'fnd base rates'!D$117)\n+($O108*'fnd base rates'!D$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,4)))\n*$R108","v":266980.25792},{"$f":"(($D108*'fnd base rates'!E$107)\n+($E108*'fnd base rates'!E$108)\n+($F108*'fnd base rates'!E$109)\n+($G108*'fnd base rates'!E$110)\n+($H108*'fnd base rates'!E$111)\n+($I108*'fnd base rates'!E$112)\n+($J108*'fnd base rates'!E$113)\n+($K108*'fnd base rates'!E$114)\n+($M108*'fnd base rates'!E$116)\n+($N108*'fnd base rates'!E$117)\n+($O108*'fnd base rates'!E$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,5)))\n*$R108","v":1680714.7092720643},{"$f":"(($D108*'fnd base rates'!F$107)\n+($E108*'fnd base rates'!F$108)\n+($F108*'fnd base rates'!F$109)\n+($G108*'fnd base rates'!F$110)\n+($H108*'fnd base rates'!F$111)\n+($I108*'fnd base rates'!F$112)\n+($J108*'fnd base rates'!F$113)\n+($K108*'fnd base rates'!F$114)\n+($M108*'fnd base rates'!F$116)\n+($N108*'fnd base rates'!F$117)\n+($O108*'fnd base rates'!F$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,6)))\n*$R108","v":309208.918964096},{"$f":"(($D108*'fnd base rates'!G$107)\n+($E108*'fnd base rates'!G$108)\n+($F108*'fnd base rates'!G$109)\n+($G108*'fnd base rates'!G$110)\n+($H108*'fnd base rates'!G$111)\n+($I108*'fnd base rates'!G$112)\n+($J108*'fnd base rates'!G$113)\n+($K108*'fnd base rates'!G$114)\n+($M108*'fnd base rates'!G$116)\n+($N108*'fnd base rates'!G$117)\n+($O108*'fnd base rates'!G$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,7)))\n*$R108","v":74373.26023846399},{"$f":"(($D108*'fnd base rates'!H$107)\n+($E108*'fnd base rates'!H$108)\n+($F108*'fnd base rates'!H$109)\n+($G108*'fnd base rates'!H$110)\n+($H108*'fnd base rates'!H$111)\n+($I108*'fnd base rates'!H$112)\n+($J108*'fnd base rates'!H$113)\n+($K108*'fnd base rates'!H$114)\n+($M108*'fnd base rates'!H$116)\n+($N108*'fnd base rates'!H$117)\n+($O108*'fnd base rates'!H$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,8)))","v":125321.31687999998},{"$f":"(($D108*'fnd base rates'!I$107)\n+($E108*'fnd base rates'!I$108)\n+($F108*'fnd base rates'!I$109)\n+($G108*'fnd base rates'!I$110)\n+($H108*'fnd base rates'!I$111)\n+($I108*'fnd base rates'!I$112)\n+($J108*'fnd base rates'!I$113)\n+($K108*'fnd base rates'!I$114)\n+($M108*'fnd base rates'!I$116)\n+($N108*'fnd base rates'!I$117)\n+($O108*'fnd base rates'!I$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,9)))\n*$R108","v":120314.60808000001},{"$f":"(($D108*'fnd base rates'!J$107)\n+($E108*'fnd base rates'!J$108)\n+($F108*'fnd base rates'!J$109)\n+($G108*'fnd base rates'!J$110)\n+($H108*'fnd base rates'!J$111)\n+($I108*'fnd base rates'!J$112)\n+($J108*'fnd base rates'!J$113)\n+($K108*'fnd base rates'!J$114)\n+($M108*'fnd base rates'!J$116)\n+($N108*'fnd base rates'!J$117)\n+($O108*'fnd base rates'!J$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,10)))\n*$R108","v":185239.50648000004},{"$f":"(($D108*'fnd base rates'!K$107)\n+($E108*'fnd base rates'!K$108)\n+($F108*'fnd base rates'!K$109)\n+($G108*'fnd base rates'!K$110)\n+($H108*'fnd base rates'!K$111)\n+($I108*'fnd base rates'!K$112)\n+($J108*'fnd base rates'!K$113)\n+($K108*'fnd base rates'!K$114)\n+($M108*'fnd base rates'!K$116)\n+($N108*'fnd base rates'!K$117)\n+($O108*'fnd base rates'!K$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,11)))\n*$R108","v":285098.196186624},{"$f":"(($D108*'fnd base rates'!L$107)\n+($E108*'fnd base rates'!L$108)\n+($F108*'fnd base rates'!L$109)\n+($G108*'fnd base rates'!L$110)\n+($H108*'fnd base rates'!L$111)\n+($I108*'fnd base rates'!L$112)\n+($J108*'fnd base rates'!L$113)\n+($K108*'fnd base rates'!L$114)\n+($M108*'fnd base rates'!L$116)\n+($N108*'fnd base rates'!L$117)\n+($O108*'fnd base rates'!L$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,12)))","v":494437.40863999998},{"$f":"(($D108*'fnd base rates'!M$107)\n+($E108*'fnd base rates'!M$108)\n+($F108*'fnd base rates'!M$109)\n+($G108*'fnd base rates'!M$110)\n+($H108*'fnd base rates'!M$111)\n+($I108*'fnd base rates'!M$112)\n+($J108*'fnd base rates'!M$113)\n+($K108*'fnd base rates'!M$114)\n+($M108*'fnd base rates'!M$116)\n+($N108*'fnd base rates'!M$117)\n+($O108*'fnd base rates'!M$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,13)))","v":0},3693420.0087624961,null,420049049,"420","049","049",1,214,3693420.0087624961,17259,4008,13251,null,null,null,null,null,null,0,null,0]
["420",420049057,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D109","v":0},{"$f":"'fnd enro'!E109","v":0},{"$f":"'fnd enro'!F109","v":0},{"$f":"'fnd enro'!G109","v":3},{"$f":"'fnd enro'!H109","v":0},{"$f":"'fnd enro'!I109","v":0},{"$f":"'fnd enro'!J109","v":0},{"$f":"'fnd enro'!K109","v":0.1179},{"$f":"'fnd enro'!L109","v":0},{"$f":"'fnd enro'!M109","v":0},{"$f":"'fnd enro'!N109","v":0},{"$f":"'fnd enro'!O109","v":0},{"$f":"'fnd enro'!P109","v":0},{"$f":"'fnd enro'!R109","v":3},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q109)","v":12},null,{"$f":"(($D109*'fnd base rates'!C$107)\n+($E109*'fnd base rates'!C$108)\n+($F109*'fnd base rates'!C$109)\n+($G109*'fnd base rates'!C$110)\n+($H109*'fnd base rates'!C$111)\n+($I109*'fnd base rates'!C$112)\n+($J109*'fnd base rates'!C$113)\n+($K109*'fnd base rates'!C$114)\n+($M109*'fnd base rates'!C$116)\n+($N109*'fnd base rates'!C$117)\n+($O109*'fnd base rates'!C$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,3)))\n*$R109","v":1902.6506137679999},{"$f":"(($D109*'fnd base rates'!D$107)\n+($E109*'fnd base rates'!D$108)\n+($F109*'fnd base rates'!D$109)\n+($G109*'fnd base rates'!D$110)\n+($H109*'fnd base rates'!D$111)\n+($I109*'fnd base rates'!D$112)\n+($J109*'fnd base rates'!D$113)\n+($K109*'fnd base rates'!D$114)\n+($M109*'fnd base rates'!D$116)\n+($N109*'fnd base rates'!D$117)\n+($O109*'fnd base rates'!D$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,4)))\n*$R109","v":2703.1607999999997},{"$f":"(($D109*'fnd base rates'!E$107)\n+($E109*'fnd base rates'!E$108)\n+($F109*'fnd base rates'!E$109)\n+($G109*'fnd base rates'!E$110)\n+($H109*'fnd base rates'!E$111)\n+($I109*'fnd base rates'!E$112)\n+($J109*'fnd base rates'!E$113)\n+($K109*'fnd base rates'!E$114)\n+($M109*'fnd base rates'!E$116)\n+($N109*'fnd base rates'!E$117)\n+($O109*'fnd base rates'!E$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,5)))\n*$R109","v":13734.121961424002},{"$f":"(($D109*'fnd base rates'!F$107)\n+($E109*'fnd base rates'!F$108)\n+($F109*'fnd base rates'!F$109)\n+($G109*'fnd base rates'!F$110)\n+($H109*'fnd base rates'!F$111)\n+($I109*'fnd base rates'!F$112)\n+($J109*'fnd base rates'!F$113)\n+($K109*'fnd base rates'!F$114)\n+($M109*'fnd base rates'!F$116)\n+($N109*'fnd base rates'!F$117)\n+($O109*'fnd base rates'!F$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,6)))\n*$R109","v":4429.7240331359999},{"$f":"(($D109*'fnd base rates'!G$107)\n+($E109*'fnd base rates'!G$108)\n+($F109*'fnd base rates'!G$109)\n+($G109*'fnd base rates'!G$110)\n+($H109*'fnd base rates'!G$111)\n+($I109*'fnd base rates'!G$112)\n+($J109*'fnd base rates'!G$113)\n+($K109*'fnd base rates'!G$114)\n+($M109*'fnd base rates'!G$116)\n+($N109*'fnd base rates'!G$117)\n+($O109*'fnd base rates'!G$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,7)))\n*$R109","v":555.14437382400001},{"$f":"(($D109*'fnd base rates'!H$107)\n+($E109*'fnd base rates'!H$108)\n+($F109*'fnd base rates'!H$109)\n+($G109*'fnd base rates'!H$110)\n+($H109*'fnd base rates'!H$111)\n+($I109*'fnd base rates'!H$112)\n+($J109*'fnd base rates'!H$113)\n+($K109*'fnd base rates'!H$114)\n+($M109*'fnd base rates'!H$116)\n+($N109*'fnd base rates'!H$117)\n+($O109*'fnd base rates'!H$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D109*'fnd base rates'!I$107)\n+($E109*'fnd base rates'!I$108)\n+($F109*'fnd base rates'!I$109)\n+($G109*'fnd base rates'!I$110)\n+($H109*'fnd base rates'!I$111)\n+($I109*'fnd base rates'!I$112)\n+($J109*'fnd base rates'!I$113)\n+($K109*'fnd base rates'!I$114)\n+($M109*'fnd base rates'!I$116)\n+($N109*'fnd base rates'!I$117)\n+($O109*'fnd base rates'!I$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,9)))\n*$R109","v":1262.8428000000001},{"$f":"(($D109*'fnd base rates'!J$107)\n+($E109*'fnd base rates'!J$108)\n+($F109*'fnd base rates'!J$109)\n+($G109*'fnd base rates'!J$110)\n+($H109*'fnd base rates'!J$111)\n+($I109*'fnd base rates'!J$112)\n+($J109*'fnd base rates'!J$113)\n+($K109*'fnd base rates'!J$114)\n+($M109*'fnd base rates'!J$116)\n+($N109*'fnd base rates'!J$117)\n+($O109*'fnd base rates'!J$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,10)))\n*$R109","v":538.16352000000006},{"$f":"(($D109*'fnd base rates'!K$107)\n+($E109*'fnd base rates'!K$108)\n+($F109*'fnd base rates'!K$109)\n+($G109*'fnd base rates'!K$110)\n+($H109*'fnd base rates'!K$111)\n+($I109*'fnd base rates'!K$112)\n+($J109*'fnd base rates'!K$113)\n+($K109*'fnd base rates'!K$114)\n+($M109*'fnd base rates'!K$116)\n+($N109*'fnd base rates'!K$117)\n+($O109*'fnd base rates'!K$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,11)))\n*$R109","v":3895.3204953840004},{"$f":"(($D109*'fnd base rates'!L$107)\n+($E109*'fnd base rates'!L$108)\n+($F109*'fnd base rates'!L$109)\n+($G109*'fnd base rates'!L$110)\n+($H109*'fnd base rates'!L$111)\n+($I109*'fnd base rates'!L$112)\n+($J109*'fnd base rates'!L$113)\n+($K109*'fnd base rates'!L$114)\n+($M109*'fnd base rates'!L$116)\n+($N109*'fnd base rates'!L$117)\n+($O109*'fnd base rates'!L$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,12)))","v":5348.5659900000001},{"$f":"(($D109*'fnd base rates'!M$107)\n+($E109*'fnd base rates'!M$108)\n+($F109*'fnd base rates'!M$109)\n+($G109*'fnd base rates'!M$110)\n+($H109*'fnd base rates'!M$111)\n+($I109*'fnd base rates'!M$112)\n+($J109*'fnd base rates'!M$113)\n+($K109*'fnd base rates'!M$114)\n+($M109*'fnd base rates'!M$116)\n+($N109*'fnd base rates'!M$117)\n+($O109*'fnd base rates'!M$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,13)))","v":0},36033.725167536002,null,420049057,"420","049","057",1,3,36033.725167536002,12011,0,12011,null,null,null,null,null,null,0,null,0]
["420",420049093,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D110","v":0},{"$f":"'fnd enro'!E110","v":0},{"$f":"'fnd enro'!F110","v":4},{"$f":"'fnd enro'!G110","v":5},{"$f":"'fnd enro'!H110","v":3},{"$f":"'fnd enro'!I110","v":0},{"$f":"'fnd enro'!J110","v":0},{"$f":"'fnd enro'!K110","v":0.47160000000000002},{"$f":"'fnd enro'!L110","v":0},{"$f":"'fnd enro'!M110","v":1},{"$f":"'fnd enro'!N110","v":0},{"$f":"'fnd enro'!O110","v":0},{"$f":"'fnd enro'!P110","v":5},{"$f":"'fnd enro'!R110","v":12},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q110)","v":11},null,{"$f":"(($D110*'fnd base rates'!C$107)\n+($E110*'fnd base rates'!C$108)\n+($F110*'fnd base rates'!C$109)\n+($G110*'fnd base rates'!C$110)\n+($H110*'fnd base rates'!C$111)\n+($I110*'fnd base rates'!C$112)\n+($J110*'fnd base rates'!C$113)\n+($K110*'fnd base rates'!C$114)\n+($M110*'fnd base rates'!C$116)\n+($N110*'fnd base rates'!C$117)\n+($O110*'fnd base rates'!C$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,3)))\n*$R110","v":8322.3825350719999},{"$f":"(($D110*'fnd base rates'!D$107)\n+($E110*'fnd base rates'!D$108)\n+($F110*'fnd base rates'!D$109)\n+($G110*'fnd base rates'!D$110)\n+($H110*'fnd base rates'!D$111)\n+($I110*'fnd base rates'!D$112)\n+($J110*'fnd base rates'!D$113)\n+($K110*'fnd base rates'!D$114)\n+($M110*'fnd base rates'!D$116)\n+($N110*'fnd base rates'!D$117)\n+($O110*'fnd base rates'!D$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,4)))\n*$R110","v":13815.932799999999},{"$f":"(($D110*'fnd base rates'!E$107)\n+($E110*'fnd base rates'!E$108)\n+($F110*'fnd base rates'!E$109)\n+($G110*'fnd base rates'!E$110)\n+($H110*'fnd base rates'!E$111)\n+($I110*'fnd base rates'!E$112)\n+($J110*'fnd base rates'!E$113)\n+($K110*'fnd base rates'!E$114)\n+($M110*'fnd base rates'!E$116)\n+($N110*'fnd base rates'!E$117)\n+($O110*'fnd base rates'!E$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,5)))\n*$R110","v":82170.335285696012},{"$f":"(($D110*'fnd base rates'!F$107)\n+($E110*'fnd base rates'!F$108)\n+($F110*'fnd base rates'!F$109)\n+($G110*'fnd base rates'!F$110)\n+($H110*'fnd base rates'!F$111)\n+($I110*'fnd base rates'!F$112)\n+($J110*'fnd base rates'!F$113)\n+($K110*'fnd base rates'!F$114)\n+($M110*'fnd base rates'!F$116)\n+($N110*'fnd base rates'!F$117)\n+($O110*'fnd base rates'!F$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,6)))\n*$R110","v":17044.490372544005},{"$f":"(($D110*'fnd base rates'!G$107)\n+($E110*'fnd base rates'!G$108)\n+($F110*'fnd base rates'!G$109)\n+($G110*'fnd base rates'!G$110)\n+($H110*'fnd base rates'!G$111)\n+($I110*'fnd base rates'!G$112)\n+($J110*'fnd base rates'!G$113)\n+($K110*'fnd base rates'!G$114)\n+($M110*'fnd base rates'!G$116)\n+($N110*'fnd base rates'!G$117)\n+($O110*'fnd base rates'!G$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,7)))\n*$R110","v":3643.3592552960004},{"$f":"(($D110*'fnd base rates'!H$107)\n+($E110*'fnd base rates'!H$108)\n+($F110*'fnd base rates'!H$109)\n+($G110*'fnd base rates'!H$110)\n+($H110*'fnd base rates'!H$111)\n+($I110*'fnd base rates'!H$112)\n+($J110*'fnd base rates'!H$113)\n+($K110*'fnd base rates'!H$114)\n+($M110*'fnd base rates'!H$116)\n+($N110*'fnd base rates'!H$117)\n+($O110*'fnd base rates'!H$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,8)))","v":6976.9123199999995},{"$f":"(($D110*'fnd base rates'!I$107)\n+($E110*'fnd base rates'!I$108)\n+($F110*'fnd base rates'!I$109)\n+($G110*'fnd base rates'!I$110)\n+($H110*'fnd base rates'!I$111)\n+($I110*'fnd base rates'!I$112)\n+($J110*'fnd base rates'!I$113)\n+($K110*'fnd base rates'!I$114)\n+($M110*'fnd base rates'!I$116)\n+($N110*'fnd base rates'!I$117)\n+($O110*'fnd base rates'!I$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,9)))\n*$R110","v":6345.2721600000004},{"$f":"(($D110*'fnd base rates'!J$107)\n+($E110*'fnd base rates'!J$108)\n+($F110*'fnd base rates'!J$109)\n+($G110*'fnd base rates'!J$110)\n+($H110*'fnd base rates'!J$111)\n+($I110*'fnd base rates'!J$112)\n+($J110*'fnd base rates'!J$113)\n+($K110*'fnd base rates'!J$114)\n+($M110*'fnd base rates'!J$116)\n+($N110*'fnd base rates'!J$117)\n+($O110*'fnd base rates'!J$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,10)))\n*$R110","v":8010.2697600000001},{"$f":"(($D110*'fnd base rates'!K$107)\n+($E110*'fnd base rates'!K$108)\n+($F110*'fnd base rates'!K$109)\n+($G110*'fnd base rates'!K$110)\n+($H110*'fnd base rates'!K$111)\n+($I110*'fnd base rates'!K$112)\n+($J110*'fnd base rates'!K$113)\n+($K110*'fnd base rates'!K$114)\n+($M110*'fnd base rates'!K$116)\n+($N110*'fnd base rates'!K$117)\n+($O110*'fnd base rates'!K$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,11)))\n*$R110","v":16241.387421536001},{"$f":"(($D110*'fnd base rates'!L$107)\n+($E110*'fnd base rates'!L$108)\n+($F110*'fnd base rates'!L$109)\n+($G110*'fnd base rates'!L$110)\n+($H110*'fnd base rates'!L$111)\n+($I110*'fnd base rates'!L$112)\n+($J110*'fnd base rates'!L$113)\n+($K110*'fnd base rates'!L$114)\n+($M110*'fnd base rates'!L$116)\n+($N110*'fnd base rates'!L$117)\n+($O110*'fnd base rates'!L$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,12)))","v":26227.643959999998},{"$f":"(($D110*'fnd base rates'!M$107)\n+($E110*'fnd base rates'!M$108)\n+($F110*'fnd base rates'!M$109)\n+($G110*'fnd base rates'!M$110)\n+($H110*'fnd base rates'!M$111)\n+($I110*'fnd base rates'!M$112)\n+($J110*'fnd base rates'!M$113)\n+($K110*'fnd base rates'!M$114)\n+($M110*'fnd base rates'!M$116)\n+($N110*'fnd base rates'!M$117)\n+($O110*'fnd base rates'!M$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,13)))","v":0},188797.98587014398,null,420049093,"420","049","093",1,12,188797.98587014398,15733,-1626,17359,null,null,null,null,null,null,0,null,0]
["420",420049097,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D111","v":0},{"$f":"'fnd enro'!E111","v":0},{"$f":"'fnd enro'!F111","v":1},{"$f":"'fnd enro'!G111","v":0},{"$f":"'fnd enro'!H111","v":0},{"$f":"'fnd enro'!I111","v":0},{"$f":"'fnd enro'!J111","v":0},{"$f":"'fnd enro'!K111","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L111","v":0},{"$f":"'fnd enro'!M111","v":0},{"$f":"'fnd enro'!N111","v":0},{"$f":"'fnd enro'!O111","v":0},{"$f":"'fnd enro'!P111","v":1},{"$f":"'fnd enro'!R111","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q111)","v":11},null,{"$f":"(($D111*'fnd base rates'!C$107)\n+($E111*'fnd base rates'!C$108)\n+($F111*'fnd base rates'!C$109)\n+($G111*'fnd base rates'!C$110)\n+($H111*'fnd base rates'!C$111)\n+($I111*'fnd base rates'!C$112)\n+($J111*'fnd base rates'!C$113)\n+($K111*'fnd base rates'!C$114)\n+($M111*'fnd base rates'!C$116)\n+($N111*'fnd base rates'!C$117)\n+($O111*'fnd base rates'!C$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,3)))\n*$R111","v":751.86647125599995},{"$f":"(($D111*'fnd base rates'!D$107)\n+($E111*'fnd base rates'!D$108)\n+($F111*'fnd base rates'!D$109)\n+($G111*'fnd base rates'!D$110)\n+($H111*'fnd base rates'!D$111)\n+($I111*'fnd base rates'!D$112)\n+($J111*'fnd base rates'!D$113)\n+($K111*'fnd base rates'!D$114)\n+($M111*'fnd base rates'!D$116)\n+($N111*'fnd base rates'!D$117)\n+($O111*'fnd base rates'!D$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,4)))\n*$R111","v":1458.47696},{"$f":"(($D111*'fnd base rates'!E$107)\n+($E111*'fnd base rates'!E$108)\n+($F111*'fnd base rates'!E$109)\n+($G111*'fnd base rates'!E$110)\n+($H111*'fnd base rates'!E$111)\n+($I111*'fnd base rates'!E$112)\n+($J111*'fnd base rates'!E$113)\n+($K111*'fnd base rates'!E$114)\n+($M111*'fnd base rates'!E$116)\n+($N111*'fnd base rates'!E$117)\n+($O111*'fnd base rates'!E$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,5)))\n*$R111","v":10019.646013808},{"$f":"(($D111*'fnd base rates'!F$107)\n+($E111*'fnd base rates'!F$108)\n+($F111*'fnd base rates'!F$109)\n+($G111*'fnd base rates'!F$110)\n+($H111*'fnd base rates'!F$111)\n+($I111*'fnd base rates'!F$112)\n+($J111*'fnd base rates'!F$113)\n+($K111*'fnd base rates'!F$114)\n+($M111*'fnd base rates'!F$116)\n+($N111*'fnd base rates'!F$117)\n+($O111*'fnd base rates'!F$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,6)))\n*$R111","v":1476.574677712},{"$f":"(($D111*'fnd base rates'!G$107)\n+($E111*'fnd base rates'!G$108)\n+($F111*'fnd base rates'!G$109)\n+($G111*'fnd base rates'!G$110)\n+($H111*'fnd base rates'!G$111)\n+($I111*'fnd base rates'!G$112)\n+($J111*'fnd base rates'!G$113)\n+($K111*'fnd base rates'!G$114)\n+($M111*'fnd base rates'!G$116)\n+($N111*'fnd base rates'!G$117)\n+($O111*'fnd base rates'!G$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,7)))\n*$R111","v":449.01468460800004},{"$f":"(($D111*'fnd base rates'!H$107)\n+($E111*'fnd base rates'!H$108)\n+($F111*'fnd base rates'!H$109)\n+($G111*'fnd base rates'!H$110)\n+($H111*'fnd base rates'!H$111)\n+($I111*'fnd base rates'!H$112)\n+($J111*'fnd base rates'!H$113)\n+($K111*'fnd base rates'!H$114)\n+($M111*'fnd base rates'!H$116)\n+($N111*'fnd base rates'!H$117)\n+($O111*'fnd base rates'!H$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,8)))","v":591.06686000000002},{"$f":"(($D111*'fnd base rates'!I$107)\n+($E111*'fnd base rates'!I$108)\n+($F111*'fnd base rates'!I$109)\n+($G111*'fnd base rates'!I$110)\n+($H111*'fnd base rates'!I$111)\n+($I111*'fnd base rates'!I$112)\n+($J111*'fnd base rates'!I$113)\n+($K111*'fnd base rates'!I$114)\n+($M111*'fnd base rates'!I$116)\n+($N111*'fnd base rates'!I$117)\n+($O111*'fnd base rates'!I$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,9)))\n*$R111","v":641.29040000000009},{"$f":"(($D111*'fnd base rates'!J$107)\n+($E111*'fnd base rates'!J$108)\n+($F111*'fnd base rates'!J$109)\n+($G111*'fnd base rates'!J$110)\n+($H111*'fnd base rates'!J$111)\n+($I111*'fnd base rates'!J$112)\n+($J111*'fnd base rates'!J$113)\n+($K111*'fnd base rates'!J$114)\n+($M111*'fnd base rates'!J$116)\n+($N111*'fnd base rates'!J$117)\n+($O111*'fnd base rates'!J$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,10)))\n*$R111","v":1264.5886400000002},{"$f":"(($D111*'fnd base rates'!K$107)\n+($E111*'fnd base rates'!K$108)\n+($F111*'fnd base rates'!K$109)\n+($G111*'fnd base rates'!K$110)\n+($H111*'fnd base rates'!K$111)\n+($I111*'fnd base rates'!K$112)\n+($J111*'fnd base rates'!K$113)\n+($K111*'fnd base rates'!K$114)\n+($M111*'fnd base rates'!K$116)\n+($N111*'fnd base rates'!K$117)\n+($O111*'fnd base rates'!K$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,11)))\n*$R111","v":1298.4401651280002},{"$f":"(($D111*'fnd base rates'!L$107)\n+($E111*'fnd base rates'!L$108)\n+($F111*'fnd base rates'!L$109)\n+($G111*'fnd base rates'!L$110)\n+($H111*'fnd base rates'!L$111)\n+($I111*'fnd base rates'!L$112)\n+($J111*'fnd base rates'!L$113)\n+($K111*'fnd base rates'!L$114)\n+($M111*'fnd base rates'!L$116)\n+($N111*'fnd base rates'!L$117)\n+($O111*'fnd base rates'!L$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,12)))","v":2619.5453299999999},{"$f":"(($D111*'fnd base rates'!M$107)\n+($E111*'fnd base rates'!M$108)\n+($F111*'fnd base rates'!M$109)\n+($G111*'fnd base rates'!M$110)\n+($H111*'fnd base rates'!M$111)\n+($I111*'fnd base rates'!M$112)\n+($J111*'fnd base rates'!M$113)\n+($K111*'fnd base rates'!M$114)\n+($M111*'fnd base rates'!M$116)\n+($N111*'fnd base rates'!M$117)\n+($O111*'fnd base rates'!M$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,13)))","v":0},20570.510202512003,null,420049097,"420","049","097",1,1,20570.510202512003,20571,2149,18422,null,null,null,null,null,null,0,null,0]
["420",420049128,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D112","v":0},{"$f":"'fnd enro'!E112","v":0},{"$f":"'fnd enro'!F112","v":0},{"$f":"'fnd enro'!G112","v":1},{"$f":"'fnd enro'!H112","v":0},{"$f":"'fnd enro'!I112","v":0},{"$f":"'fnd enro'!J112","v":0},{"$f":"'fnd enro'!K112","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L112","v":0},{"$f":"'fnd enro'!M112","v":0},{"$f":"'fnd enro'!N112","v":0},{"$f":"'fnd enro'!O112","v":0},{"$f":"'fnd enro'!P112","v":1},{"$f":"'fnd enro'!R112","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q112)","v":10},null,{"$f":"(($D112*'fnd base rates'!C$107)\n+($E112*'fnd base rates'!C$108)\n+($F112*'fnd base rates'!C$109)\n+($G112*'fnd base rates'!C$110)\n+($H112*'fnd base rates'!C$111)\n+($I112*'fnd base rates'!C$112)\n+($J112*'fnd base rates'!C$113)\n+($K112*'fnd base rates'!C$114)\n+($M112*'fnd base rates'!C$116)\n+($N112*'fnd base rates'!C$117)\n+($O112*'fnd base rates'!C$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,3)))\n*$R112","v":741.72503125599997},{"$f":"(($D112*'fnd base rates'!D$107)\n+($E112*'fnd base rates'!D$108)\n+($F112*'fnd base rates'!D$109)\n+($G112*'fnd base rates'!D$110)\n+($H112*'fnd base rates'!D$111)\n+($I112*'fnd base rates'!D$112)\n+($J112*'fnd base rates'!D$113)\n+($K112*'fnd base rates'!D$114)\n+($M112*'fnd base rates'!D$116)\n+($N112*'fnd base rates'!D$117)\n+($O112*'fnd base rates'!D$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,4)))\n*$R112","v":1410.4608000000003},{"$f":"(($D112*'fnd base rates'!E$107)\n+($E112*'fnd base rates'!E$108)\n+($F112*'fnd base rates'!E$109)\n+($G112*'fnd base rates'!E$110)\n+($H112*'fnd base rates'!E$111)\n+($I112*'fnd base rates'!E$112)\n+($J112*'fnd base rates'!E$113)\n+($K112*'fnd base rates'!E$114)\n+($M112*'fnd base rates'!E$116)\n+($N112*'fnd base rates'!E$117)\n+($O112*'fnd base rates'!E$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,5)))\n*$R112","v":9550.8268138080002},{"$f":"(($D112*'fnd base rates'!F$107)\n+($E112*'fnd base rates'!F$108)\n+($F112*'fnd base rates'!F$109)\n+($G112*'fnd base rates'!F$110)\n+($H112*'fnd base rates'!F$111)\n+($I112*'fnd base rates'!F$112)\n+($J112*'fnd base rates'!F$113)\n+($K112*'fnd base rates'!F$114)\n+($M112*'fnd base rates'!F$116)\n+($N112*'fnd base rates'!F$117)\n+($O112*'fnd base rates'!F$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,6)))\n*$R112","v":1476.574677712},{"$f":"(($D112*'fnd base rates'!G$107)\n+($E112*'fnd base rates'!G$108)\n+($F112*'fnd base rates'!G$109)\n+($G112*'fnd base rates'!G$110)\n+($H112*'fnd base rates'!G$111)\n+($I112*'fnd base rates'!G$112)\n+($J112*'fnd base rates'!G$113)\n+($K112*'fnd base rates'!G$114)\n+($M112*'fnd base rates'!G$116)\n+($N112*'fnd base rates'!G$117)\n+($O112*'fnd base rates'!G$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,7)))\n*$R112","v":426.29652460800003},{"$f":"(($D112*'fnd base rates'!H$107)\n+($E112*'fnd base rates'!H$108)\n+($F112*'fnd base rates'!H$109)\n+($G112*'fnd base rates'!H$110)\n+($H112*'fnd base rates'!H$111)\n+($I112*'fnd base rates'!H$112)\n+($J112*'fnd base rates'!H$113)\n+($K112*'fnd base rates'!H$114)\n+($M112*'fnd base rates'!H$116)\n+($N112*'fnd base rates'!H$117)\n+($O112*'fnd base rates'!H$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D112*'fnd base rates'!I$107)\n+($E112*'fnd base rates'!I$108)\n+($F112*'fnd base rates'!I$109)\n+($G112*'fnd base rates'!I$110)\n+($H112*'fnd base rates'!I$111)\n+($I112*'fnd base rates'!I$112)\n+($J112*'fnd base rates'!I$113)\n+($K112*'fnd base rates'!I$114)\n+($M112*'fnd base rates'!I$116)\n+($N112*'fnd base rates'!I$117)\n+($O112*'fnd base rates'!I$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,9)))\n*$R112","v":622.30856000000006},{"$f":"(($D112*'fnd base rates'!J$107)\n+($E112*'fnd base rates'!J$108)\n+($F112*'fnd base rates'!J$109)\n+($G112*'fnd base rates'!J$110)\n+($H112*'fnd base rates'!J$111)\n+($I112*'fnd base rates'!J$112)\n+($J112*'fnd base rates'!J$113)\n+($K112*'fnd base rates'!J$114)\n+($M112*'fnd base rates'!J$116)\n+($N112*'fnd base rates'!J$117)\n+($O112*'fnd base rates'!J$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,10)))\n*$R112","v":1225.72424},{"$f":"(($D112*'fnd base rates'!K$107)\n+($E112*'fnd base rates'!K$108)\n+($F112*'fnd base rates'!K$109)\n+($G112*'fnd base rates'!K$110)\n+($H112*'fnd base rates'!K$111)\n+($I112*'fnd base rates'!K$112)\n+($J112*'fnd base rates'!K$113)\n+($K112*'fnd base rates'!K$114)\n+($M112*'fnd base rates'!K$116)\n+($N112*'fnd base rates'!K$117)\n+($O112*'fnd base rates'!K$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,11)))\n*$R112","v":1298.4401651280002},{"$f":"(($D112*'fnd base rates'!L$107)\n+($E112*'fnd base rates'!L$108)\n+($F112*'fnd base rates'!L$109)\n+($G112*'fnd base rates'!L$110)\n+($H112*'fnd base rates'!L$111)\n+($I112*'fnd base rates'!L$112)\n+($J112*'fnd base rates'!L$113)\n+($K112*'fnd base rates'!L$114)\n+($M112*'fnd base rates'!L$116)\n+($N112*'fnd base rates'!L$117)\n+($O112*'fnd base rates'!L$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,12)))","v":2547.4953299999997},{"$f":"(($D112*'fnd base rates'!M$107)\n+($E112*'fnd base rates'!M$108)\n+($F112*'fnd base rates'!M$109)\n+($G112*'fnd base rates'!M$110)\n+($H112*'fnd base rates'!M$111)\n+($I112*'fnd base rates'!M$112)\n+($J112*'fnd base rates'!M$113)\n+($K112*'fnd base rates'!M$114)\n+($M112*'fnd base rates'!M$116)\n+($N112*'fnd base rates'!M$117)\n+($O112*'fnd base rates'!M$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,13)))","v":0},19887.789002512,null,420049128,"420","049","128",1,1,19887.789002512,19888,2689,17199,null,null,null,null,null,null,0,null,0]
["420",420049153,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D113","v":0},{"$f":"'fnd enro'!E113","v":0},{"$f":"'fnd enro'!F113","v":1},{"$f":"'fnd enro'!G113","v":2},{"$f":"'fnd enro'!H113","v":0},{"$f":"'fnd enro'!I113","v":0},{"$f":"'fnd enro'!J113","v":0},{"$f":"'fnd enro'!K113","v":0.1179},{"$f":"'fnd enro'!L113","v":0},{"$f":"'fnd enro'!M113","v":0},{"$f":"'fnd enro'!N113","v":0},{"$f":"'fnd enro'!O113","v":0},{"$f":"'fnd enro'!P113","v":1},{"$f":"'fnd enro'!R113","v":3},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q113)","v":10},null,{"$f":"(($D113*'fnd base rates'!C$107)\n+($E113*'fnd base rates'!C$108)\n+($F113*'fnd base rates'!C$109)\n+($G113*'fnd base rates'!C$110)\n+($H113*'fnd base rates'!C$111)\n+($I113*'fnd base rates'!C$112)\n+($J113*'fnd base rates'!C$113)\n+($K113*'fnd base rates'!C$114)\n+($M113*'fnd base rates'!C$116)\n+($N113*'fnd base rates'!C$117)\n+($O113*'fnd base rates'!C$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,3)))\n*$R113","v":2010.1587737679999},{"$f":"(($D113*'fnd base rates'!D$107)\n+($E113*'fnd base rates'!D$108)\n+($F113*'fnd base rates'!D$109)\n+($G113*'fnd base rates'!D$110)\n+($H113*'fnd base rates'!D$111)\n+($I113*'fnd base rates'!D$112)\n+($J113*'fnd base rates'!D$113)\n+($K113*'fnd base rates'!D$114)\n+($M113*'fnd base rates'!D$116)\n+($N113*'fnd base rates'!D$117)\n+($O113*'fnd base rates'!D$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,4)))\n*$R113","v":3212.5679999999998},{"$f":"(($D113*'fnd base rates'!E$107)\n+($E113*'fnd base rates'!E$108)\n+($F113*'fnd base rates'!E$109)\n+($G113*'fnd base rates'!E$110)\n+($H113*'fnd base rates'!E$111)\n+($I113*'fnd base rates'!E$112)\n+($J113*'fnd base rates'!E$113)\n+($K113*'fnd base rates'!E$114)\n+($M113*'fnd base rates'!E$116)\n+($N113*'fnd base rates'!E$117)\n+($O113*'fnd base rates'!E$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,5)))\n*$R113","v":18706.963721423999},{"$f":"(($D113*'fnd base rates'!F$107)\n+($E113*'fnd base rates'!F$108)\n+($F113*'fnd base rates'!F$109)\n+($G113*'fnd base rates'!F$110)\n+($H113*'fnd base rates'!F$111)\n+($I113*'fnd base rates'!F$112)\n+($J113*'fnd base rates'!F$113)\n+($K113*'fnd base rates'!F$114)\n+($M113*'fnd base rates'!F$116)\n+($N113*'fnd base rates'!F$117)\n+($O113*'fnd base rates'!F$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,6)))\n*$R113","v":4429.7240331359999},{"$f":"(($D113*'fnd base rates'!G$107)\n+($E113*'fnd base rates'!G$108)\n+($F113*'fnd base rates'!G$109)\n+($G113*'fnd base rates'!G$110)\n+($H113*'fnd base rates'!G$111)\n+($I113*'fnd base rates'!G$112)\n+($J113*'fnd base rates'!G$113)\n+($K113*'fnd base rates'!G$114)\n+($M113*'fnd base rates'!G$116)\n+($N113*'fnd base rates'!G$117)\n+($O113*'fnd base rates'!G$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,7)))\n*$R113","v":796.37053382400018},{"$f":"(($D113*'fnd base rates'!H$107)\n+($E113*'fnd base rates'!H$108)\n+($F113*'fnd base rates'!H$109)\n+($G113*'fnd base rates'!H$110)\n+($H113*'fnd base rates'!H$111)\n+($I113*'fnd base rates'!H$112)\n+($J113*'fnd base rates'!H$113)\n+($K113*'fnd base rates'!H$114)\n+($M113*'fnd base rates'!H$116)\n+($N113*'fnd base rates'!H$117)\n+($O113*'fnd base rates'!H$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,8)))","v":1697.2905799999999},{"$f":"(($D113*'fnd base rates'!I$107)\n+($E113*'fnd base rates'!I$108)\n+($F113*'fnd base rates'!I$109)\n+($G113*'fnd base rates'!I$110)\n+($H113*'fnd base rates'!I$111)\n+($I113*'fnd base rates'!I$112)\n+($J113*'fnd base rates'!I$113)\n+($K113*'fnd base rates'!I$114)\n+($M113*'fnd base rates'!I$116)\n+($N113*'fnd base rates'!I$117)\n+($O113*'fnd base rates'!I$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,9)))\n*$R113","v":1464.2037600000001},{"$f":"(($D113*'fnd base rates'!J$107)\n+($E113*'fnd base rates'!J$108)\n+($F113*'fnd base rates'!J$109)\n+($G113*'fnd base rates'!J$110)\n+($H113*'fnd base rates'!J$111)\n+($I113*'fnd base rates'!J$112)\n+($J113*'fnd base rates'!J$113)\n+($K113*'fnd base rates'!J$114)\n+($M113*'fnd base rates'!J$116)\n+($N113*'fnd base rates'!J$117)\n+($O113*'fnd base rates'!J$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,10)))\n*$R113","v":1524.7188000000003},{"$f":"(($D113*'fnd base rates'!K$107)\n+($E113*'fnd base rates'!K$108)\n+($F113*'fnd base rates'!K$109)\n+($G113*'fnd base rates'!K$110)\n+($H113*'fnd base rates'!K$111)\n+($I113*'fnd base rates'!K$112)\n+($J113*'fnd base rates'!K$113)\n+($K113*'fnd base rates'!K$114)\n+($M113*'fnd base rates'!K$116)\n+($N113*'fnd base rates'!K$117)\n+($O113*'fnd base rates'!K$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,11)))\n*$R113","v":3895.3204953840004},{"$f":"(($D113*'fnd base rates'!L$107)\n+($E113*'fnd base rates'!L$108)\n+($F113*'fnd base rates'!L$109)\n+($G113*'fnd base rates'!L$110)\n+($H113*'fnd base rates'!L$111)\n+($I113*'fnd base rates'!L$112)\n+($J113*'fnd base rates'!L$113)\n+($K113*'fnd base rates'!L$114)\n+($M113*'fnd base rates'!L$116)\n+($N113*'fnd base rates'!L$117)\n+($O113*'fnd base rates'!L$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,12)))","v":6113.1859900000009},{"$f":"(($D113*'fnd base rates'!M$107)\n+($E113*'fnd base rates'!M$108)\n+($F113*'fnd base rates'!M$109)\n+($G113*'fnd base rates'!M$110)\n+($H113*'fnd base rates'!M$111)\n+($I113*'fnd base rates'!M$112)\n+($J113*'fnd base rates'!M$113)\n+($K113*'fnd base rates'!M$114)\n+($M113*'fnd base rates'!M$116)\n+($N113*'fnd base rates'!M$117)\n+($O113*'fnd base rates'!M$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,13)))","v":0},43850.504687536006,null,420049153,"420","049","153",1,3,43850.504687536006,14617,2606,12011,null,null,null,null,null,null,0,null,0]
["420",420049155,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D114","v":1},{"$f":"'fnd enro'!E114","v":0},{"$f":"'fnd enro'!F114","v":0},{"$f":"'fnd enro'!G114","v":0},{"$f":"'fnd enro'!H114","v":0},{"$f":"'fnd enro'!I114","v":0},{"$f":"'fnd enro'!J114","v":0},{"$f":"'fnd enro'!K114","v":0},{"$f":"'fnd enro'!L114","v":0},{"$f":"'fnd enro'!M114","v":0},{"$f":"'fnd enro'!N114","v":0},{"$f":"'fnd enro'!O114","v":0},{"$f":"'fnd enro'!P114","v":1},{"$f":"'fnd enro'!R114","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q114)","v":2},null,{"$f":"(($D114*'fnd base rates'!C$107)\n+($E114*'fnd base rates'!C$108)\n+($F114*'fnd base rates'!C$109)\n+($G114*'fnd base rates'!C$110)\n+($H114*'fnd base rates'!C$111)\n+($I114*'fnd base rates'!C$112)\n+($J114*'fnd base rates'!C$113)\n+($K114*'fnd base rates'!C$114)\n+($M114*'fnd base rates'!C$116)\n+($N114*'fnd base rates'!C$117)\n+($O114*'fnd base rates'!C$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,3)))\n*$R114","v":314.39576000000005},{"$f":"(($D114*'fnd base rates'!D$107)\n+($E114*'fnd base rates'!D$108)\n+($F114*'fnd base rates'!D$109)\n+($G114*'fnd base rates'!D$110)\n+($H114*'fnd base rates'!D$111)\n+($I114*'fnd base rates'!D$112)\n+($J114*'fnd base rates'!D$113)\n+($K114*'fnd base rates'!D$114)\n+($M114*'fnd base rates'!D$116)\n+($N114*'fnd base rates'!D$117)\n+($O114*'fnd base rates'!D$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,4)))\n*$R114","v":758.21719999999993},{"$f":"(($D114*'fnd base rates'!E$107)\n+($E114*'fnd base rates'!E$108)\n+($F114*'fnd base rates'!E$109)\n+($G114*'fnd base rates'!E$110)\n+($H114*'fnd base rates'!E$111)\n+($I114*'fnd base rates'!E$112)\n+($J114*'fnd base rates'!E$113)\n+($K114*'fnd base rates'!E$114)\n+($M114*'fnd base rates'!E$116)\n+($N114*'fnd base rates'!E$117)\n+($O114*'fnd base rates'!E$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,5)))\n*$R114","v":5069.5412800000013},{"$f":"(($D114*'fnd base rates'!F$107)\n+($E114*'fnd base rates'!F$108)\n+($F114*'fnd base rates'!F$109)\n+($G114*'fnd base rates'!F$110)\n+($H114*'fnd base rates'!F$111)\n+($I114*'fnd base rates'!F$112)\n+($J114*'fnd base rates'!F$113)\n+($K114*'fnd base rates'!F$114)\n+($M114*'fnd base rates'!F$116)\n+($N114*'fnd base rates'!F$117)\n+($O114*'fnd base rates'!F$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,6)))\n*$R114","v":529.81240000000003},{"$f":"(($D114*'fnd base rates'!G$107)\n+($E114*'fnd base rates'!G$108)\n+($F114*'fnd base rates'!G$109)\n+($G114*'fnd base rates'!G$110)\n+($H114*'fnd base rates'!G$111)\n+($I114*'fnd base rates'!G$112)\n+($J114*'fnd base rates'!G$113)\n+($K114*'fnd base rates'!G$114)\n+($M114*'fnd base rates'!G$116)\n+($N114*'fnd base rates'!G$117)\n+($O114*'fnd base rates'!G$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,7)))\n*$R114","v":227.43736000000001},{"$f":"(($D114*'fnd base rates'!H$107)\n+($E114*'fnd base rates'!H$108)\n+($F114*'fnd base rates'!H$109)\n+($G114*'fnd base rates'!H$110)\n+($H114*'fnd base rates'!H$111)\n+($I114*'fnd base rates'!H$112)\n+($J114*'fnd base rates'!H$113)\n+($K114*'fnd base rates'!H$114)\n+($M114*'fnd base rates'!H$116)\n+($N114*'fnd base rates'!H$117)\n+($O114*'fnd base rates'!H$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,8)))","v":288.95999999999998},{"$f":"(($D114*'fnd base rates'!I$107)\n+($E114*'fnd base rates'!I$108)\n+($F114*'fnd base rates'!I$109)\n+($G114*'fnd base rates'!I$110)\n+($H114*'fnd base rates'!I$111)\n+($I114*'fnd base rates'!I$112)\n+($J114*'fnd base rates'!I$113)\n+($K114*'fnd base rates'!I$114)\n+($M114*'fnd base rates'!I$116)\n+($N114*'fnd base rates'!I$117)\n+($O114*'fnd base rates'!I$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,9)))\n*$R114","v":332.09879999999998},{"$f":"(($D114*'fnd base rates'!J$107)\n+($E114*'fnd base rates'!J$108)\n+($F114*'fnd base rates'!J$109)\n+($G114*'fnd base rates'!J$110)\n+($H114*'fnd base rates'!J$111)\n+($I114*'fnd base rates'!J$112)\n+($J114*'fnd base rates'!J$113)\n+($K114*'fnd base rates'!J$114)\n+($M114*'fnd base rates'!J$116)\n+($N114*'fnd base rates'!J$117)\n+($O114*'fnd base rates'!J$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,10)))\n*$R114","v":691.80856000000006},{"$f":"(($D114*'fnd base rates'!K$107)\n+($E114*'fnd base rates'!K$108)\n+($F114*'fnd base rates'!K$109)\n+($G114*'fnd base rates'!K$110)\n+($H114*'fnd base rates'!K$111)\n+($I114*'fnd base rates'!K$112)\n+($J114*'fnd base rates'!K$113)\n+($K114*'fnd base rates'!K$114)\n+($M114*'fnd base rates'!K$116)\n+($N114*'fnd base rates'!K$117)\n+($O114*'fnd base rates'!K$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,11)))\n*$R114","v":573.64744000000007},{"$f":"(($D114*'fnd base rates'!L$107)\n+($E114*'fnd base rates'!L$108)\n+($F114*'fnd base rates'!L$109)\n+($G114*'fnd base rates'!L$110)\n+($H114*'fnd base rates'!L$111)\n+($I114*'fnd base rates'!L$112)\n+($J114*'fnd base rates'!L$113)\n+($K114*'fnd base rates'!L$114)\n+($M114*'fnd base rates'!L$116)\n+($N114*'fnd base rates'!L$117)\n+($O114*'fnd base rates'!L$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,12)))","v":1272.77},{"$f":"(($D114*'fnd base rates'!M$107)\n+($E114*'fnd base rates'!M$108)\n+($F114*'fnd base rates'!M$109)\n+($G114*'fnd base rates'!M$110)\n+($H114*'fnd base rates'!M$111)\n+($I114*'fnd base rates'!M$112)\n+($J114*'fnd base rates'!M$113)\n+($K114*'fnd base rates'!M$114)\n+($M114*'fnd base rates'!M$116)\n+($N114*'fnd base rates'!M$117)\n+($O114*'fnd base rates'!M$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,13)))","v":0},10058.688800000002,null,420049155,"420","049","155",1,1,10058.688800000002,10059,-5674,15733,null,null,null,null,null,null,0,null,0]
["420",420049163,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D115","v":0},{"$f":"'fnd enro'!E115","v":0},{"$f":"'fnd enro'!F115","v":0},{"$f":"'fnd enro'!G115","v":1},{"$f":"'fnd enro'!H115","v":0},{"$f":"'fnd enro'!I115","v":0},{"$f":"'fnd enro'!J115","v":0},{"$f":"'fnd enro'!K115","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L115","v":0},{"$f":"'fnd enro'!M115","v":0},{"$f":"'fnd enro'!N115","v":0},{"$f":"'fnd enro'!O115","v":0},{"$f":"'fnd enro'!P115","v":0},{"$f":"'fnd enro'!R115","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q115)","v":11},null,{"$f":"(($D115*'fnd base rates'!C$107)\n+($E115*'fnd base rates'!C$108)\n+($F115*'fnd base rates'!C$109)\n+($G115*'fnd base rates'!C$110)\n+($H115*'fnd base rates'!C$111)\n+($I115*'fnd base rates'!C$112)\n+($J115*'fnd base rates'!C$113)\n+($K115*'fnd base rates'!C$114)\n+($M115*'fnd base rates'!C$116)\n+($N115*'fnd base rates'!C$117)\n+($O115*'fnd base rates'!C$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,3)))\n*$R115","v":634.21687125599999},{"$f":"(($D115*'fnd base rates'!D$107)\n+($E115*'fnd base rates'!D$108)\n+($F115*'fnd base rates'!D$109)\n+($G115*'fnd base rates'!D$110)\n+($H115*'fnd base rates'!D$111)\n+($I115*'fnd base rates'!D$112)\n+($J115*'fnd base rates'!D$113)\n+($K115*'fnd base rates'!D$114)\n+($M115*'fnd base rates'!D$116)\n+($N115*'fnd base rates'!D$117)\n+($O115*'fnd base rates'!D$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,4)))\n*$R115","v":901.05360000000007},{"$f":"(($D115*'fnd base rates'!E$107)\n+($E115*'fnd base rates'!E$108)\n+($F115*'fnd base rates'!E$109)\n+($G115*'fnd base rates'!E$110)\n+($H115*'fnd base rates'!E$111)\n+($I115*'fnd base rates'!E$112)\n+($J115*'fnd base rates'!E$113)\n+($K115*'fnd base rates'!E$114)\n+($M115*'fnd base rates'!E$116)\n+($N115*'fnd base rates'!E$117)\n+($O115*'fnd base rates'!E$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,5)))\n*$R115","v":4578.0406538080006},{"$f":"(($D115*'fnd base rates'!F$107)\n+($E115*'fnd base rates'!F$108)\n+($F115*'fnd base rates'!F$109)\n+($G115*'fnd base rates'!F$110)\n+($H115*'fnd base rates'!F$111)\n+($I115*'fnd base rates'!F$112)\n+($J115*'fnd base rates'!F$113)\n+($K115*'fnd base rates'!F$114)\n+($M115*'fnd base rates'!F$116)\n+($N115*'fnd base rates'!F$117)\n+($O115*'fnd base rates'!F$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,6)))\n*$R115","v":1476.574677712},{"$f":"(($D115*'fnd base rates'!G$107)\n+($E115*'fnd base rates'!G$108)\n+($F115*'fnd base rates'!G$109)\n+($G115*'fnd base rates'!G$110)\n+($H115*'fnd base rates'!G$111)\n+($I115*'fnd base rates'!G$112)\n+($J115*'fnd base rates'!G$113)\n+($K115*'fnd base rates'!G$114)\n+($M115*'fnd base rates'!G$116)\n+($N115*'fnd base rates'!G$117)\n+($O115*'fnd base rates'!G$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,7)))\n*$R115","v":185.04812460799999},{"$f":"(($D115*'fnd base rates'!H$107)\n+($E115*'fnd base rates'!H$108)\n+($F115*'fnd base rates'!H$109)\n+($G115*'fnd base rates'!H$110)\n+($H115*'fnd base rates'!H$111)\n+($I115*'fnd base rates'!H$112)\n+($J115*'fnd base rates'!H$113)\n+($K115*'fnd base rates'!H$114)\n+($M115*'fnd base rates'!H$116)\n+($N115*'fnd base rates'!H$117)\n+($O115*'fnd base rates'!H$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D115*'fnd base rates'!I$107)\n+($E115*'fnd base rates'!I$108)\n+($F115*'fnd base rates'!I$109)\n+($G115*'fnd base rates'!I$110)\n+($H115*'fnd base rates'!I$111)\n+($I115*'fnd base rates'!I$112)\n+($J115*'fnd base rates'!I$113)\n+($K115*'fnd base rates'!I$114)\n+($M115*'fnd base rates'!I$116)\n+($N115*'fnd base rates'!I$117)\n+($O115*'fnd base rates'!I$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,9)))\n*$R115","v":420.94760000000002},{"$f":"(($D115*'fnd base rates'!J$107)\n+($E115*'fnd base rates'!J$108)\n+($F115*'fnd base rates'!J$109)\n+($G115*'fnd base rates'!J$110)\n+($H115*'fnd base rates'!J$111)\n+($I115*'fnd base rates'!J$112)\n+($J115*'fnd base rates'!J$113)\n+($K115*'fnd base rates'!J$114)\n+($M115*'fnd base rates'!J$116)\n+($N115*'fnd base rates'!J$117)\n+($O115*'fnd base rates'!J$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,10)))\n*$R115","v":179.38784000000001},{"$f":"(($D115*'fnd base rates'!K$107)\n+($E115*'fnd base rates'!K$108)\n+($F115*'fnd base rates'!K$109)\n+($G115*'fnd base rates'!K$110)\n+($H115*'fnd base rates'!K$111)\n+($I115*'fnd base rates'!K$112)\n+($J115*'fnd base rates'!K$113)\n+($K115*'fnd base rates'!K$114)\n+($M115*'fnd base rates'!K$116)\n+($N115*'fnd base rates'!K$117)\n+($O115*'fnd base rates'!K$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,11)))\n*$R115","v":1298.4401651280002},{"$f":"(($D115*'fnd base rates'!L$107)\n+($E115*'fnd base rates'!L$108)\n+($F115*'fnd base rates'!L$109)\n+($G115*'fnd base rates'!L$110)\n+($H115*'fnd base rates'!L$111)\n+($I115*'fnd base rates'!L$112)\n+($J115*'fnd base rates'!L$113)\n+($K115*'fnd base rates'!L$114)\n+($M115*'fnd base rates'!L$116)\n+($N115*'fnd base rates'!L$117)\n+($O115*'fnd base rates'!L$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D115*'fnd base rates'!M$107)\n+($E115*'fnd base rates'!M$108)\n+($F115*'fnd base rates'!M$109)\n+($G115*'fnd base rates'!M$110)\n+($H115*'fnd base rates'!M$111)\n+($I115*'fnd base rates'!M$112)\n+($J115*'fnd base rates'!M$113)\n+($K115*'fnd base rates'!M$114)\n+($M115*'fnd base rates'!M$116)\n+($N115*'fnd base rates'!M$117)\n+($O115*'fnd base rates'!M$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,13)))","v":0},12011.241722512001,null,420049163,"420","049","163",1,1,12011.241722512001,12011,-8560,20571,null,null,null,null,null,null,0,null,0]
["420",420049165,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D116","v":1},{"$f":"'fnd enro'!E116","v":0},{"$f":"'fnd enro'!F116","v":1},{"$f":"'fnd enro'!G116","v":8},{"$f":"'fnd enro'!H116","v":1},{"$f":"'fnd enro'!I116","v":0},{"$f":"'fnd enro'!J116","v":0},{"$f":"'fnd enro'!K116","v":0.39300000000000002},{"$f":"'fnd enro'!L116","v":0},{"$f":"'fnd enro'!M116","v":0},{"$f":"'fnd enro'!N116","v":0},{"$f":"'fnd enro'!O116","v":0},{"$f":"'fnd enro'!P116","v":5},{"$f":"'fnd enro'!R116","v":11},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q116)","v":10},null,{"$f":"(($D116*'fnd base rates'!C$107)\n+($E116*'fnd base rates'!C$108)\n+($F116*'fnd base rates'!C$109)\n+($G116*'fnd base rates'!C$110)\n+($H116*'fnd base rates'!C$111)\n+($I116*'fnd base rates'!C$112)\n+($J116*'fnd base rates'!C$113)\n+($K116*'fnd base rates'!C$114)\n+($M116*'fnd base rates'!C$116)\n+($N116*'fnd base rates'!C$117)\n+($O116*'fnd base rates'!C$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,3)))\n*$R116","v":7129.1644725599999},{"$f":"(($D116*'fnd base rates'!D$107)\n+($E116*'fnd base rates'!D$108)\n+($F116*'fnd base rates'!D$109)\n+($G116*'fnd base rates'!D$110)\n+($H116*'fnd base rates'!D$111)\n+($I116*'fnd base rates'!D$112)\n+($J116*'fnd base rates'!D$113)\n+($K116*'fnd base rates'!D$114)\n+($M116*'fnd base rates'!D$116)\n+($N116*'fnd base rates'!D$117)\n+($O116*'fnd base rates'!D$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,4)))\n*$R116","v":12008.087680000001},{"$f":"(($D116*'fnd base rates'!E$107)\n+($E116*'fnd base rates'!E$108)\n+($F116*'fnd base rates'!E$109)\n+($G116*'fnd base rates'!E$110)\n+($H116*'fnd base rates'!E$111)\n+($I116*'fnd base rates'!E$112)\n+($J116*'fnd base rates'!E$113)\n+($K116*'fnd base rates'!E$114)\n+($M116*'fnd base rates'!E$116)\n+($N116*'fnd base rates'!E$117)\n+($O116*'fnd base rates'!E$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,5)))\n*$R116","v":72214.425738080012},{"$f":"(($D116*'fnd base rates'!F$107)\n+($E116*'fnd base rates'!F$108)\n+($F116*'fnd base rates'!F$109)\n+($G116*'fnd base rates'!F$110)\n+($H116*'fnd base rates'!F$111)\n+($I116*'fnd base rates'!F$112)\n+($J116*'fnd base rates'!F$113)\n+($K116*'fnd base rates'!F$114)\n+($M116*'fnd base rates'!F$116)\n+($N116*'fnd base rates'!F$117)\n+($O116*'fnd base rates'!F$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,6)))\n*$R116","v":14998.699657120002},{"$f":"(($D116*'fnd base rates'!G$107)\n+($E116*'fnd base rates'!G$108)\n+($F116*'fnd base rates'!G$109)\n+($G116*'fnd base rates'!G$110)\n+($H116*'fnd base rates'!G$111)\n+($I116*'fnd base rates'!G$112)\n+($J116*'fnd base rates'!G$113)\n+($K116*'fnd base rates'!G$114)\n+($M116*'fnd base rates'!G$116)\n+($N116*'fnd base rates'!G$117)\n+($O116*'fnd base rates'!G$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,7)))\n*$R116","v":3152.1217260800004},{"$f":"(($D116*'fnd base rates'!H$107)\n+($E116*'fnd base rates'!H$108)\n+($F116*'fnd base rates'!H$109)\n+($G116*'fnd base rates'!H$110)\n+($H116*'fnd base rates'!H$111)\n+($I116*'fnd base rates'!H$112)\n+($J116*'fnd base rates'!H$113)\n+($K116*'fnd base rates'!H$114)\n+($M116*'fnd base rates'!H$116)\n+($N116*'fnd base rates'!H$117)\n+($O116*'fnd base rates'!H$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,8)))","v":5981.9385999999995},{"$f":"(($D116*'fnd base rates'!I$107)\n+($E116*'fnd base rates'!I$108)\n+($F116*'fnd base rates'!I$109)\n+($G116*'fnd base rates'!I$110)\n+($H116*'fnd base rates'!I$111)\n+($I116*'fnd base rates'!I$112)\n+($J116*'fnd base rates'!I$113)\n+($K116*'fnd base rates'!I$114)\n+($M116*'fnd base rates'!I$116)\n+($N116*'fnd base rates'!I$117)\n+($O116*'fnd base rates'!I$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,9)))\n*$R116","v":5459.9311200000011},{"$f":"(($D116*'fnd base rates'!J$107)\n+($E116*'fnd base rates'!J$108)\n+($F116*'fnd base rates'!J$109)\n+($G116*'fnd base rates'!J$110)\n+($H116*'fnd base rates'!J$111)\n+($I116*'fnd base rates'!J$112)\n+($J116*'fnd base rates'!J$113)\n+($K116*'fnd base rates'!J$114)\n+($M116*'fnd base rates'!J$116)\n+($N116*'fnd base rates'!J$117)\n+($O116*'fnd base rates'!J$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,10)))\n*$R116","v":7139.2067999999999},{"$f":"(($D116*'fnd base rates'!K$107)\n+($E116*'fnd base rates'!K$108)\n+($F116*'fnd base rates'!K$109)\n+($G116*'fnd base rates'!K$110)\n+($H116*'fnd base rates'!K$111)\n+($I116*'fnd base rates'!K$112)\n+($J116*'fnd base rates'!K$113)\n+($K116*'fnd base rates'!K$114)\n+($M116*'fnd base rates'!K$116)\n+($N116*'fnd base rates'!K$117)\n+($O116*'fnd base rates'!K$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,11)))\n*$R116","v":13654.559571280002},{"$f":"(($D116*'fnd base rates'!L$107)\n+($E116*'fnd base rates'!L$108)\n+($F116*'fnd base rates'!L$109)\n+($G116*'fnd base rates'!L$110)\n+($H116*'fnd base rates'!L$111)\n+($I116*'fnd base rates'!L$112)\n+($J116*'fnd base rates'!L$113)\n+($K116*'fnd base rates'!L$114)\n+($M116*'fnd base rates'!L$116)\n+($N116*'fnd base rates'!L$117)\n+($O116*'fnd base rates'!L$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,12)))","v":22571.633300000001},{"$f":"(($D116*'fnd base rates'!M$107)\n+($E116*'fnd base rates'!M$108)\n+($F116*'fnd base rates'!M$109)\n+($G116*'fnd base rates'!M$110)\n+($H116*'fnd base rates'!M$111)\n+($I116*'fnd base rates'!M$112)\n+($J116*'fnd base rates'!M$113)\n+($K116*'fnd base rates'!M$114)\n+($M116*'fnd base rates'!M$116)\n+($N116*'fnd base rates'!M$117)\n+($O116*'fnd base rates'!M$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,13)))","v":0},164309.76866512001,null,420049165,"420","049","165",1,11,164309.76866512001,14937,-4951,19888,null,null,null,null,null,null,0,null,0]
["420",420049174,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D117","v":0},{"$f":"'fnd enro'!E117","v":0},{"$f":"'fnd enro'!F117","v":0},{"$f":"'fnd enro'!G117","v":2},{"$f":"'fnd enro'!H117","v":0},{"$f":"'fnd enro'!I117","v":0},{"$f":"'fnd enro'!J117","v":0},{"$f":"'fnd enro'!K117","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L117","v":0},{"$f":"'fnd enro'!M117","v":0},{"$f":"'fnd enro'!N117","v":0},{"$f":"'fnd enro'!O117","v":0},{"$f":"'fnd enro'!P117","v":0},{"$f":"'fnd enro'!R117","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q117)","v":5},null,{"$f":"(($D117*'fnd base rates'!C$107)\n+($E117*'fnd base rates'!C$108)\n+($F117*'fnd base rates'!C$109)\n+($G117*'fnd base rates'!C$110)\n+($H117*'fnd base rates'!C$111)\n+($I117*'fnd base rates'!C$112)\n+($J117*'fnd base rates'!C$113)\n+($K117*'fnd base rates'!C$114)\n+($M117*'fnd base rates'!C$116)\n+($N117*'fnd base rates'!C$117)\n+($O117*'fnd base rates'!C$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,3)))\n*$R117","v":1268.433742512},{"$f":"(($D117*'fnd base rates'!D$107)\n+($E117*'fnd base rates'!D$108)\n+($F117*'fnd base rates'!D$109)\n+($G117*'fnd base rates'!D$110)\n+($H117*'fnd base rates'!D$111)\n+($I117*'fnd base rates'!D$112)\n+($J117*'fnd base rates'!D$113)\n+($K117*'fnd base rates'!D$114)\n+($M117*'fnd base rates'!D$116)\n+($N117*'fnd base rates'!D$117)\n+($O117*'fnd base rates'!D$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,4)))\n*$R117","v":1802.1072000000001},{"$f":"(($D117*'fnd base rates'!E$107)\n+($E117*'fnd base rates'!E$108)\n+($F117*'fnd base rates'!E$109)\n+($G117*'fnd base rates'!E$110)\n+($H117*'fnd base rates'!E$111)\n+($I117*'fnd base rates'!E$112)\n+($J117*'fnd base rates'!E$113)\n+($K117*'fnd base rates'!E$114)\n+($M117*'fnd base rates'!E$116)\n+($N117*'fnd base rates'!E$117)\n+($O117*'fnd base rates'!E$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,5)))\n*$R117","v":9156.0813076160011},{"$f":"(($D117*'fnd base rates'!F$107)\n+($E117*'fnd base rates'!F$108)\n+($F117*'fnd base rates'!F$109)\n+($G117*'fnd base rates'!F$110)\n+($H117*'fnd base rates'!F$111)\n+($I117*'fnd base rates'!F$112)\n+($J117*'fnd base rates'!F$113)\n+($K117*'fnd base rates'!F$114)\n+($M117*'fnd base rates'!F$116)\n+($N117*'fnd base rates'!F$117)\n+($O117*'fnd base rates'!F$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,6)))\n*$R117","v":2953.1493554240001},{"$f":"(($D117*'fnd base rates'!G$107)\n+($E117*'fnd base rates'!G$108)\n+($F117*'fnd base rates'!G$109)\n+($G117*'fnd base rates'!G$110)\n+($H117*'fnd base rates'!G$111)\n+($I117*'fnd base rates'!G$112)\n+($J117*'fnd base rates'!G$113)\n+($K117*'fnd base rates'!G$114)\n+($M117*'fnd base rates'!G$116)\n+($N117*'fnd base rates'!G$117)\n+($O117*'fnd base rates'!G$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,7)))\n*$R117","v":370.09624921599999},{"$f":"(($D117*'fnd base rates'!H$107)\n+($E117*'fnd base rates'!H$108)\n+($F117*'fnd base rates'!H$109)\n+($G117*'fnd base rates'!H$110)\n+($H117*'fnd base rates'!H$111)\n+($I117*'fnd base rates'!H$112)\n+($J117*'fnd base rates'!H$113)\n+($K117*'fnd base rates'!H$114)\n+($M117*'fnd base rates'!H$116)\n+($N117*'fnd base rates'!H$117)\n+($O117*'fnd base rates'!H$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D117*'fnd base rates'!I$107)\n+($E117*'fnd base rates'!I$108)\n+($F117*'fnd base rates'!I$109)\n+($G117*'fnd base rates'!I$110)\n+($H117*'fnd base rates'!I$111)\n+($I117*'fnd base rates'!I$112)\n+($J117*'fnd base rates'!I$113)\n+($K117*'fnd base rates'!I$114)\n+($M117*'fnd base rates'!I$116)\n+($N117*'fnd base rates'!I$117)\n+($O117*'fnd base rates'!I$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,9)))\n*$R117","v":841.89520000000005},{"$f":"(($D117*'fnd base rates'!J$107)\n+($E117*'fnd base rates'!J$108)\n+($F117*'fnd base rates'!J$109)\n+($G117*'fnd base rates'!J$110)\n+($H117*'fnd base rates'!J$111)\n+($I117*'fnd base rates'!J$112)\n+($J117*'fnd base rates'!J$113)\n+($K117*'fnd base rates'!J$114)\n+($M117*'fnd base rates'!J$116)\n+($N117*'fnd base rates'!J$117)\n+($O117*'fnd base rates'!J$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,10)))\n*$R117","v":358.77568000000002},{"$f":"(($D117*'fnd base rates'!K$107)\n+($E117*'fnd base rates'!K$108)\n+($F117*'fnd base rates'!K$109)\n+($G117*'fnd base rates'!K$110)\n+($H117*'fnd base rates'!K$111)\n+($I117*'fnd base rates'!K$112)\n+($J117*'fnd base rates'!K$113)\n+($K117*'fnd base rates'!K$114)\n+($M117*'fnd base rates'!K$116)\n+($N117*'fnd base rates'!K$117)\n+($O117*'fnd base rates'!K$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,11)))\n*$R117","v":2596.8803302560004},{"$f":"(($D117*'fnd base rates'!L$107)\n+($E117*'fnd base rates'!L$108)\n+($F117*'fnd base rates'!L$109)\n+($G117*'fnd base rates'!L$110)\n+($H117*'fnd base rates'!L$111)\n+($I117*'fnd base rates'!L$112)\n+($J117*'fnd base rates'!L$113)\n+($K117*'fnd base rates'!L$114)\n+($M117*'fnd base rates'!L$116)\n+($N117*'fnd base rates'!L$117)\n+($O117*'fnd base rates'!L$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,12)))","v":3565.7106599999997},{"$f":"(($D117*'fnd base rates'!M$107)\n+($E117*'fnd base rates'!M$108)\n+($F117*'fnd base rates'!M$109)\n+($G117*'fnd base rates'!M$110)\n+($H117*'fnd base rates'!M$111)\n+($I117*'fnd base rates'!M$112)\n+($J117*'fnd base rates'!M$113)\n+($K117*'fnd base rates'!M$114)\n+($M117*'fnd base rates'!M$116)\n+($N117*'fnd base rates'!M$117)\n+($O117*'fnd base rates'!M$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,13)))","v":0},24022.483445024001,null,420049174,"420","049","174",1,2,24022.483445024001,12011,-2606,14617,null,null,null,null,null,null,0,null,0]
["420",420049176,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D118","v":0},{"$f":"'fnd enro'!E118","v":0},{"$f":"'fnd enro'!F118","v":3},{"$f":"'fnd enro'!G118","v":9},{"$f":"'fnd enro'!H118","v":1},{"$f":"'fnd enro'!I118","v":0},{"$f":"'fnd enro'!J118","v":0},{"$f":"'fnd enro'!K118","v":0.51090000000000002},{"$f":"'fnd enro'!L118","v":0},{"$f":"'fnd enro'!M118","v":1},{"$f":"'fnd enro'!N118","v":0},{"$f":"'fnd enro'!O118","v":0},{"$f":"'fnd enro'!P118","v":3},{"$f":"'fnd enro'!R118","v":13},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q118)","v":8},null,{"$f":"(($D118*'fnd base rates'!C$107)\n+($E118*'fnd base rates'!C$108)\n+($F118*'fnd base rates'!C$109)\n+($G118*'fnd base rates'!C$110)\n+($H118*'fnd base rates'!C$111)\n+($I118*'fnd base rates'!C$112)\n+($J118*'fnd base rates'!C$113)\n+($K118*'fnd base rates'!C$114)\n+($M118*'fnd base rates'!C$116)\n+($N118*'fnd base rates'!C$117)\n+($O118*'fnd base rates'!C$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,3)))\n*$R118","v":8650.9773263279985},{"$f":"(($D118*'fnd base rates'!D$107)\n+($E118*'fnd base rates'!D$108)\n+($F118*'fnd base rates'!D$109)\n+($G118*'fnd base rates'!D$110)\n+($H118*'fnd base rates'!D$111)\n+($I118*'fnd base rates'!D$112)\n+($J118*'fnd base rates'!D$113)\n+($K118*'fnd base rates'!D$114)\n+($M118*'fnd base rates'!D$116)\n+($N118*'fnd base rates'!D$117)\n+($O118*'fnd base rates'!D$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,4)))\n*$R118","v":13268.873279999998},{"$f":"(($D118*'fnd base rates'!E$107)\n+($E118*'fnd base rates'!E$108)\n+($F118*'fnd base rates'!E$109)\n+($G118*'fnd base rates'!E$110)\n+($H118*'fnd base rates'!E$111)\n+($I118*'fnd base rates'!E$112)\n+($J118*'fnd base rates'!E$113)\n+($K118*'fnd base rates'!E$114)\n+($M118*'fnd base rates'!E$116)\n+($N118*'fnd base rates'!E$117)\n+($O118*'fnd base rates'!E$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,5)))\n*$R118","v":73603.446179503997},{"$f":"(($D118*'fnd base rates'!F$107)\n+($E118*'fnd base rates'!F$108)\n+($F118*'fnd base rates'!F$109)\n+($G118*'fnd base rates'!F$110)\n+($H118*'fnd base rates'!F$111)\n+($I118*'fnd base rates'!F$112)\n+($J118*'fnd base rates'!F$113)\n+($K118*'fnd base rates'!F$114)\n+($M118*'fnd base rates'!F$116)\n+($N118*'fnd base rates'!F$117)\n+($O118*'fnd base rates'!F$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,6)))\n*$R118","v":19114.784090256006},{"$f":"(($D118*'fnd base rates'!G$107)\n+($E118*'fnd base rates'!G$108)\n+($F118*'fnd base rates'!G$109)\n+($G118*'fnd base rates'!G$110)\n+($H118*'fnd base rates'!G$111)\n+($I118*'fnd base rates'!G$112)\n+($J118*'fnd base rates'!G$113)\n+($K118*'fnd base rates'!G$114)\n+($M118*'fnd base rates'!G$116)\n+($N118*'fnd base rates'!G$117)\n+($O118*'fnd base rates'!G$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,7)))\n*$R118","v":3115.1816999040002},{"$f":"(($D118*'fnd base rates'!H$107)\n+($E118*'fnd base rates'!H$108)\n+($F118*'fnd base rates'!H$109)\n+($G118*'fnd base rates'!H$110)\n+($H118*'fnd base rates'!H$111)\n+($I118*'fnd base rates'!H$112)\n+($J118*'fnd base rates'!H$113)\n+($K118*'fnd base rates'!H$114)\n+($M118*'fnd base rates'!H$116)\n+($N118*'fnd base rates'!H$117)\n+($O118*'fnd base rates'!H$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,8)))","v":7437.0891799999999},{"$f":"(($D118*'fnd base rates'!I$107)\n+($E118*'fnd base rates'!I$108)\n+($F118*'fnd base rates'!I$109)\n+($G118*'fnd base rates'!I$110)\n+($H118*'fnd base rates'!I$111)\n+($I118*'fnd base rates'!I$112)\n+($J118*'fnd base rates'!I$113)\n+($K118*'fnd base rates'!I$114)\n+($M118*'fnd base rates'!I$116)\n+($N118*'fnd base rates'!I$117)\n+($O118*'fnd base rates'!I$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,9)))\n*$R118","v":6127.4313600000014},{"$f":"(($D118*'fnd base rates'!J$107)\n+($E118*'fnd base rates'!J$108)\n+($F118*'fnd base rates'!J$109)\n+($G118*'fnd base rates'!J$110)\n+($H118*'fnd base rates'!J$111)\n+($I118*'fnd base rates'!J$112)\n+($J118*'fnd base rates'!J$113)\n+($K118*'fnd base rates'!J$114)\n+($M118*'fnd base rates'!J$116)\n+($N118*'fnd base rates'!J$117)\n+($O118*'fnd base rates'!J$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,10)))\n*$R118","v":5047.6015200000011},{"$f":"(($D118*'fnd base rates'!K$107)\n+($E118*'fnd base rates'!K$108)\n+($F118*'fnd base rates'!K$109)\n+($G118*'fnd base rates'!K$110)\n+($H118*'fnd base rates'!K$111)\n+($I118*'fnd base rates'!K$112)\n+($J118*'fnd base rates'!K$113)\n+($K118*'fnd base rates'!K$114)\n+($M118*'fnd base rates'!K$116)\n+($N118*'fnd base rates'!K$117)\n+($O118*'fnd base rates'!K$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,11)))\n*$R118","v":17346.806626664002},{"$f":"(($D118*'fnd base rates'!L$107)\n+($E118*'fnd base rates'!L$108)\n+($F118*'fnd base rates'!L$109)\n+($G118*'fnd base rates'!L$110)\n+($H118*'fnd base rates'!L$111)\n+($I118*'fnd base rates'!L$112)\n+($J118*'fnd base rates'!L$113)\n+($K118*'fnd base rates'!L$114)\n+($M118*'fnd base rates'!L$116)\n+($N118*'fnd base rates'!L$117)\n+($O118*'fnd base rates'!L$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,12)))","v":25618.849290000002},{"$f":"(($D118*'fnd base rates'!M$107)\n+($E118*'fnd base rates'!M$108)\n+($F118*'fnd base rates'!M$109)\n+($G118*'fnd base rates'!M$110)\n+($H118*'fnd base rates'!M$111)\n+($I118*'fnd base rates'!M$112)\n+($J118*'fnd base rates'!M$113)\n+($K118*'fnd base rates'!M$114)\n+($M118*'fnd base rates'!M$116)\n+($N118*'fnd base rates'!M$117)\n+($O118*'fnd base rates'!M$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,13)))","v":0},179331.04055265602,null,420049176,"420","049","176",1,13,179331.04055265602,13795,3736,10059,null,null,null,null,null,null,0,null,0]
["420",420049181,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D119","v":0},{"$f":"'fnd enro'!E119","v":0},{"$f":"'fnd enro'!F119","v":0},{"$f":"'fnd enro'!G119","v":1},{"$f":"'fnd enro'!H119","v":0},{"$f":"'fnd enro'!I119","v":0},{"$f":"'fnd enro'!J119","v":0},{"$f":"'fnd enro'!K119","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L119","v":0},{"$f":"'fnd enro'!M119","v":0},{"$f":"'fnd enro'!N119","v":0},{"$f":"'fnd enro'!O119","v":0},{"$f":"'fnd enro'!P119","v":1},{"$f":"'fnd enro'!R119","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q119)","v":10},null,{"$f":"(($D119*'fnd base rates'!C$107)\n+($E119*'fnd base rates'!C$108)\n+($F119*'fnd base rates'!C$109)\n+($G119*'fnd base rates'!C$110)\n+($H119*'fnd base rates'!C$111)\n+($I119*'fnd base rates'!C$112)\n+($J119*'fnd base rates'!C$113)\n+($K119*'fnd base rates'!C$114)\n+($M119*'fnd base rates'!C$116)\n+($N119*'fnd base rates'!C$117)\n+($O119*'fnd base rates'!C$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,3)))\n*$R119","v":741.72503125599997},{"$f":"(($D119*'fnd base rates'!D$107)\n+($E119*'fnd base rates'!D$108)\n+($F119*'fnd base rates'!D$109)\n+($G119*'fnd base rates'!D$110)\n+($H119*'fnd base rates'!D$111)\n+($I119*'fnd base rates'!D$112)\n+($J119*'fnd base rates'!D$113)\n+($K119*'fnd base rates'!D$114)\n+($M119*'fnd base rates'!D$116)\n+($N119*'fnd base rates'!D$117)\n+($O119*'fnd base rates'!D$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,4)))\n*$R119","v":1410.4608000000003},{"$f":"(($D119*'fnd base rates'!E$107)\n+($E119*'fnd base rates'!E$108)\n+($F119*'fnd base rates'!E$109)\n+($G119*'fnd base rates'!E$110)\n+($H119*'fnd base rates'!E$111)\n+($I119*'fnd base rates'!E$112)\n+($J119*'fnd base rates'!E$113)\n+($K119*'fnd base rates'!E$114)\n+($M119*'fnd base rates'!E$116)\n+($N119*'fnd base rates'!E$117)\n+($O119*'fnd base rates'!E$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,5)))\n*$R119","v":9550.8268138080002},{"$f":"(($D119*'fnd base rates'!F$107)\n+($E119*'fnd base rates'!F$108)\n+($F119*'fnd base rates'!F$109)\n+($G119*'fnd base rates'!F$110)\n+($H119*'fnd base rates'!F$111)\n+($I119*'fnd base rates'!F$112)\n+($J119*'fnd base rates'!F$113)\n+($K119*'fnd base rates'!F$114)\n+($M119*'fnd base rates'!F$116)\n+($N119*'fnd base rates'!F$117)\n+($O119*'fnd base rates'!F$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,6)))\n*$R119","v":1476.574677712},{"$f":"(($D119*'fnd base rates'!G$107)\n+($E119*'fnd base rates'!G$108)\n+($F119*'fnd base rates'!G$109)\n+($G119*'fnd base rates'!G$110)\n+($H119*'fnd base rates'!G$111)\n+($I119*'fnd base rates'!G$112)\n+($J119*'fnd base rates'!G$113)\n+($K119*'fnd base rates'!G$114)\n+($M119*'fnd base rates'!G$116)\n+($N119*'fnd base rates'!G$117)\n+($O119*'fnd base rates'!G$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,7)))\n*$R119","v":426.29652460800003},{"$f":"(($D119*'fnd base rates'!H$107)\n+($E119*'fnd base rates'!H$108)\n+($F119*'fnd base rates'!H$109)\n+($G119*'fnd base rates'!H$110)\n+($H119*'fnd base rates'!H$111)\n+($I119*'fnd base rates'!H$112)\n+($J119*'fnd base rates'!H$113)\n+($K119*'fnd base rates'!H$114)\n+($M119*'fnd base rates'!H$116)\n+($N119*'fnd base rates'!H$117)\n+($O119*'fnd base rates'!H$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D119*'fnd base rates'!I$107)\n+($E119*'fnd base rates'!I$108)\n+($F119*'fnd base rates'!I$109)\n+($G119*'fnd base rates'!I$110)\n+($H119*'fnd base rates'!I$111)\n+($I119*'fnd base rates'!I$112)\n+($J119*'fnd base rates'!I$113)\n+($K119*'fnd base rates'!I$114)\n+($M119*'fnd base rates'!I$116)\n+($N119*'fnd base rates'!I$117)\n+($O119*'fnd base rates'!I$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,9)))\n*$R119","v":622.30856000000006},{"$f":"(($D119*'fnd base rates'!J$107)\n+($E119*'fnd base rates'!J$108)\n+($F119*'fnd base rates'!J$109)\n+($G119*'fnd base rates'!J$110)\n+($H119*'fnd base rates'!J$111)\n+($I119*'fnd base rates'!J$112)\n+($J119*'fnd base rates'!J$113)\n+($K119*'fnd base rates'!J$114)\n+($M119*'fnd base rates'!J$116)\n+($N119*'fnd base rates'!J$117)\n+($O119*'fnd base rates'!J$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,10)))\n*$R119","v":1225.72424},{"$f":"(($D119*'fnd base rates'!K$107)\n+($E119*'fnd base rates'!K$108)\n+($F119*'fnd base rates'!K$109)\n+($G119*'fnd base rates'!K$110)\n+($H119*'fnd base rates'!K$111)\n+($I119*'fnd base rates'!K$112)\n+($J119*'fnd base rates'!K$113)\n+($K119*'fnd base rates'!K$114)\n+($M119*'fnd base rates'!K$116)\n+($N119*'fnd base rates'!K$117)\n+($O119*'fnd base rates'!K$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,11)))\n*$R119","v":1298.4401651280002},{"$f":"(($D119*'fnd base rates'!L$107)\n+($E119*'fnd base rates'!L$108)\n+($F119*'fnd base rates'!L$109)\n+($G119*'fnd base rates'!L$110)\n+($H119*'fnd base rates'!L$111)\n+($I119*'fnd base rates'!L$112)\n+($J119*'fnd base rates'!L$113)\n+($K119*'fnd base rates'!L$114)\n+($M119*'fnd base rates'!L$116)\n+($N119*'fnd base rates'!L$117)\n+($O119*'fnd base rates'!L$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,12)))","v":2547.4953299999997},{"$f":"(($D119*'fnd base rates'!M$107)\n+($E119*'fnd base rates'!M$108)\n+($F119*'fnd base rates'!M$109)\n+($G119*'fnd base rates'!M$110)\n+($H119*'fnd base rates'!M$111)\n+($I119*'fnd base rates'!M$112)\n+($J119*'fnd base rates'!M$113)\n+($K119*'fnd base rates'!M$114)\n+($M119*'fnd base rates'!M$116)\n+($N119*'fnd base rates'!M$117)\n+($O119*'fnd base rates'!M$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,13)))","v":0},19887.789002512,null,420049181,"420","049","181",1,1,19887.789002512,19888,7877,12011,null,null,null,null,null,null,0,null,0]
["420",420049199,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D120","v":0},{"$f":"'fnd enro'!E120","v":0},{"$f":"'fnd enro'!F120","v":0},{"$f":"'fnd enro'!G120","v":1},{"$f":"'fnd enro'!H120","v":0},{"$f":"'fnd enro'!I120","v":0},{"$f":"'fnd enro'!J120","v":0},{"$f":"'fnd enro'!K120","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L120","v":0},{"$f":"'fnd enro'!M120","v":0},{"$f":"'fnd enro'!N120","v":0},{"$f":"'fnd enro'!O120","v":0},{"$f":"'fnd enro'!P120","v":1},{"$f":"'fnd enro'!R120","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q120)","v":2},null,{"$f":"(($D120*'fnd base rates'!C$107)\n+($E120*'fnd base rates'!C$108)\n+($F120*'fnd base rates'!C$109)\n+($G120*'fnd base rates'!C$110)\n+($H120*'fnd base rates'!C$111)\n+($I120*'fnd base rates'!C$112)\n+($J120*'fnd base rates'!C$113)\n+($K120*'fnd base rates'!C$114)\n+($M120*'fnd base rates'!C$116)\n+($N120*'fnd base rates'!C$117)\n+($O120*'fnd base rates'!C$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,3)))\n*$R120","v":699.15767125599996},{"$f":"(($D120*'fnd base rates'!D$107)\n+($E120*'fnd base rates'!D$108)\n+($F120*'fnd base rates'!D$109)\n+($G120*'fnd base rates'!D$110)\n+($H120*'fnd base rates'!D$111)\n+($I120*'fnd base rates'!D$112)\n+($J120*'fnd base rates'!D$113)\n+($K120*'fnd base rates'!D$114)\n+($M120*'fnd base rates'!D$116)\n+($N120*'fnd base rates'!D$117)\n+($O120*'fnd base rates'!D$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,4)))\n*$R120","v":1208.75512},{"$f":"(($D120*'fnd base rates'!E$107)\n+($E120*'fnd base rates'!E$108)\n+($F120*'fnd base rates'!E$109)\n+($G120*'fnd base rates'!E$110)\n+($H120*'fnd base rates'!E$111)\n+($I120*'fnd base rates'!E$112)\n+($J120*'fnd base rates'!E$113)\n+($K120*'fnd base rates'!E$114)\n+($M120*'fnd base rates'!E$116)\n+($N120*'fnd base rates'!E$117)\n+($O120*'fnd base rates'!E$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,5)))\n*$R120","v":7581.786173808001},{"$f":"(($D120*'fnd base rates'!F$107)\n+($E120*'fnd base rates'!F$108)\n+($F120*'fnd base rates'!F$109)\n+($G120*'fnd base rates'!F$110)\n+($H120*'fnd base rates'!F$111)\n+($I120*'fnd base rates'!F$112)\n+($J120*'fnd base rates'!F$113)\n+($K120*'fnd base rates'!F$114)\n+($M120*'fnd base rates'!F$116)\n+($N120*'fnd base rates'!F$117)\n+($O120*'fnd base rates'!F$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,6)))\n*$R120","v":1476.574677712},{"$f":"(($D120*'fnd base rates'!G$107)\n+($E120*'fnd base rates'!G$108)\n+($F120*'fnd base rates'!G$109)\n+($G120*'fnd base rates'!G$110)\n+($H120*'fnd base rates'!G$111)\n+($I120*'fnd base rates'!G$112)\n+($J120*'fnd base rates'!G$113)\n+($K120*'fnd base rates'!G$114)\n+($M120*'fnd base rates'!G$116)\n+($N120*'fnd base rates'!G$117)\n+($O120*'fnd base rates'!G$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,7)))\n*$R120","v":330.78684460800002},{"$f":"(($D120*'fnd base rates'!H$107)\n+($E120*'fnd base rates'!H$108)\n+($F120*'fnd base rates'!H$109)\n+($G120*'fnd base rates'!H$110)\n+($H120*'fnd base rates'!H$111)\n+($I120*'fnd base rates'!H$112)\n+($J120*'fnd base rates'!H$113)\n+($K120*'fnd base rates'!H$114)\n+($M120*'fnd base rates'!H$116)\n+($N120*'fnd base rates'!H$117)\n+($O120*'fnd base rates'!H$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,8)))","v":574.76686000000007},{"$f":"(($D120*'fnd base rates'!I$107)\n+($E120*'fnd base rates'!I$108)\n+($F120*'fnd base rates'!I$109)\n+($G120*'fnd base rates'!I$110)\n+($H120*'fnd base rates'!I$111)\n+($I120*'fnd base rates'!I$112)\n+($J120*'fnd base rates'!I$113)\n+($K120*'fnd base rates'!I$114)\n+($M120*'fnd base rates'!I$116)\n+($N120*'fnd base rates'!I$117)\n+($O120*'fnd base rates'!I$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,9)))\n*$R120","v":542.57816000000003},{"$f":"(($D120*'fnd base rates'!J$107)\n+($E120*'fnd base rates'!J$108)\n+($F120*'fnd base rates'!J$109)\n+($G120*'fnd base rates'!J$110)\n+($H120*'fnd base rates'!J$111)\n+($I120*'fnd base rates'!J$112)\n+($J120*'fnd base rates'!J$113)\n+($K120*'fnd base rates'!J$114)\n+($M120*'fnd base rates'!J$116)\n+($N120*'fnd base rates'!J$117)\n+($O120*'fnd base rates'!J$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,10)))\n*$R120","v":811.41528000000017},{"$f":"(($D120*'fnd base rates'!K$107)\n+($E120*'fnd base rates'!K$108)\n+($F120*'fnd base rates'!K$109)\n+($G120*'fnd base rates'!K$110)\n+($H120*'fnd base rates'!K$111)\n+($I120*'fnd base rates'!K$112)\n+($J120*'fnd base rates'!K$113)\n+($K120*'fnd base rates'!K$114)\n+($M120*'fnd base rates'!K$116)\n+($N120*'fnd base rates'!K$117)\n+($O120*'fnd base rates'!K$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,11)))\n*$R120","v":1298.4401651280002},{"$f":"(($D120*'fnd base rates'!L$107)\n+($E120*'fnd base rates'!L$108)\n+($F120*'fnd base rates'!L$109)\n+($G120*'fnd base rates'!L$110)\n+($H120*'fnd base rates'!L$111)\n+($I120*'fnd base rates'!L$112)\n+($J120*'fnd base rates'!L$113)\n+($K120*'fnd base rates'!L$114)\n+($M120*'fnd base rates'!L$116)\n+($N120*'fnd base rates'!L$117)\n+($O120*'fnd base rates'!L$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,12)))","v":2244.7253299999998},{"$f":"(($D120*'fnd base rates'!M$107)\n+($E120*'fnd base rates'!M$108)\n+($F120*'fnd base rates'!M$109)\n+($G120*'fnd base rates'!M$110)\n+($H120*'fnd base rates'!M$111)\n+($I120*'fnd base rates'!M$112)\n+($J120*'fnd base rates'!M$113)\n+($K120*'fnd base rates'!M$114)\n+($M120*'fnd base rates'!M$116)\n+($N120*'fnd base rates'!M$117)\n+($O120*'fnd base rates'!M$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,13)))","v":0},16768.986282512,null,420049199,"420","049","199",1,1,16768.986282512,16769,1832,14937,null,null,null,null,null,null,0,null,0]
["420",420049207,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D121","v":0},{"$f":"'fnd enro'!E121","v":0},{"$f":"'fnd enro'!F121","v":0},{"$f":"'fnd enro'!G121","v":0},{"$f":"'fnd enro'!H121","v":1},{"$f":"'fnd enro'!I121","v":0},{"$f":"'fnd enro'!J121","v":0},{"$f":"'fnd enro'!K121","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L121","v":0},{"$f":"'fnd enro'!M121","v":0},{"$f":"'fnd enro'!N121","v":0},{"$f":"'fnd enro'!O121","v":0},{"$f":"'fnd enro'!P121","v":0},{"$f":"'fnd enro'!R121","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q121)","v":3},null,{"$f":"(($D121*'fnd base rates'!C$107)\n+($E121*'fnd base rates'!C$108)\n+($F121*'fnd base rates'!C$109)\n+($G121*'fnd base rates'!C$110)\n+($H121*'fnd base rates'!C$111)\n+($I121*'fnd base rates'!C$112)\n+($J121*'fnd base rates'!C$113)\n+($K121*'fnd base rates'!C$114)\n+($M121*'fnd base rates'!C$116)\n+($N121*'fnd base rates'!C$117)\n+($O121*'fnd base rates'!C$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,3)))\n*$R121","v":634.21687125599999},{"$f":"(($D121*'fnd base rates'!D$107)\n+($E121*'fnd base rates'!D$108)\n+($F121*'fnd base rates'!D$109)\n+($G121*'fnd base rates'!D$110)\n+($H121*'fnd base rates'!D$111)\n+($I121*'fnd base rates'!D$112)\n+($J121*'fnd base rates'!D$113)\n+($K121*'fnd base rates'!D$114)\n+($M121*'fnd base rates'!D$116)\n+($N121*'fnd base rates'!D$117)\n+($O121*'fnd base rates'!D$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,4)))\n*$R121","v":901.05360000000007},{"$f":"(($D121*'fnd base rates'!E$107)\n+($E121*'fnd base rates'!E$108)\n+($F121*'fnd base rates'!E$109)\n+($G121*'fnd base rates'!E$110)\n+($H121*'fnd base rates'!E$111)\n+($I121*'fnd base rates'!E$112)\n+($J121*'fnd base rates'!E$113)\n+($K121*'fnd base rates'!E$114)\n+($M121*'fnd base rates'!E$116)\n+($N121*'fnd base rates'!E$117)\n+($O121*'fnd base rates'!E$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,5)))\n*$R121","v":4082.2776938080005},{"$f":"(($D121*'fnd base rates'!F$107)\n+($E121*'fnd base rates'!F$108)\n+($F121*'fnd base rates'!F$109)\n+($G121*'fnd base rates'!F$110)\n+($H121*'fnd base rates'!F$111)\n+($I121*'fnd base rates'!F$112)\n+($J121*'fnd base rates'!F$113)\n+($K121*'fnd base rates'!F$114)\n+($M121*'fnd base rates'!F$116)\n+($N121*'fnd base rates'!F$117)\n+($O121*'fnd base rates'!F$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,6)))\n*$R121","v":1179.7151577120001},{"$f":"(($D121*'fnd base rates'!G$107)\n+($E121*'fnd base rates'!G$108)\n+($F121*'fnd base rates'!G$109)\n+($G121*'fnd base rates'!G$110)\n+($H121*'fnd base rates'!G$111)\n+($I121*'fnd base rates'!G$112)\n+($J121*'fnd base rates'!G$113)\n+($K121*'fnd base rates'!G$114)\n+($M121*'fnd base rates'!G$116)\n+($N121*'fnd base rates'!G$117)\n+($O121*'fnd base rates'!G$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,7)))\n*$R121","v":198.770204608},{"$f":"(($D121*'fnd base rates'!H$107)\n+($E121*'fnd base rates'!H$108)\n+($F121*'fnd base rates'!H$109)\n+($G121*'fnd base rates'!H$110)\n+($H121*'fnd base rates'!H$111)\n+($I121*'fnd base rates'!H$112)\n+($J121*'fnd base rates'!H$113)\n+($K121*'fnd base rates'!H$114)\n+($M121*'fnd base rates'!H$116)\n+($N121*'fnd base rates'!H$117)\n+($O121*'fnd base rates'!H$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D121*'fnd base rates'!I$107)\n+($E121*'fnd base rates'!I$108)\n+($F121*'fnd base rates'!I$109)\n+($G121*'fnd base rates'!I$110)\n+($H121*'fnd base rates'!I$111)\n+($I121*'fnd base rates'!I$112)\n+($J121*'fnd base rates'!I$113)\n+($K121*'fnd base rates'!I$114)\n+($M121*'fnd base rates'!I$116)\n+($N121*'fnd base rates'!I$117)\n+($O121*'fnd base rates'!I$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,9)))\n*$R121","v":454.12968000000001},{"$f":"(($D121*'fnd base rates'!J$107)\n+($E121*'fnd base rates'!J$108)\n+($F121*'fnd base rates'!J$109)\n+($G121*'fnd base rates'!J$110)\n+($H121*'fnd base rates'!J$111)\n+($I121*'fnd base rates'!J$112)\n+($J121*'fnd base rates'!J$113)\n+($K121*'fnd base rates'!J$114)\n+($M121*'fnd base rates'!J$116)\n+($N121*'fnd base rates'!J$117)\n+($O121*'fnd base rates'!J$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,10)))\n*$R121","v":293.03424000000001},{"$f":"(($D121*'fnd base rates'!K$107)\n+($E121*'fnd base rates'!K$108)\n+($F121*'fnd base rates'!K$109)\n+($G121*'fnd base rates'!K$110)\n+($H121*'fnd base rates'!K$111)\n+($I121*'fnd base rates'!K$112)\n+($J121*'fnd base rates'!K$113)\n+($K121*'fnd base rates'!K$114)\n+($M121*'fnd base rates'!K$116)\n+($N121*'fnd base rates'!K$117)\n+($O121*'fnd base rates'!K$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,11)))\n*$R121","v":1394.9506451280001},{"$f":"(($D121*'fnd base rates'!L$107)\n+($E121*'fnd base rates'!L$108)\n+($F121*'fnd base rates'!L$109)\n+($G121*'fnd base rates'!L$110)\n+($H121*'fnd base rates'!L$111)\n+($I121*'fnd base rates'!L$112)\n+($J121*'fnd base rates'!L$113)\n+($K121*'fnd base rates'!L$114)\n+($M121*'fnd base rates'!L$116)\n+($N121*'fnd base rates'!L$117)\n+($O121*'fnd base rates'!L$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D121*'fnd base rates'!M$107)\n+($E121*'fnd base rates'!M$108)\n+($F121*'fnd base rates'!M$109)\n+($G121*'fnd base rates'!M$110)\n+($H121*'fnd base rates'!M$111)\n+($I121*'fnd base rates'!M$112)\n+($J121*'fnd base rates'!M$113)\n+($K121*'fnd base rates'!M$114)\n+($M121*'fnd base rates'!M$116)\n+($N121*'fnd base rates'!M$117)\n+($O121*'fnd base rates'!M$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,13)))","v":0},11584.680282512001,null,420049207,"420","049","207",1,1,11584.680282512001,11585,-426,12011,null,null,null,null,null,null,0,null,0]
["420",420049243,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D122","v":0},{"$f":"'fnd enro'!E122","v":0},{"$f":"'fnd enro'!F122","v":1},{"$f":"'fnd enro'!G122","v":0},{"$f":"'fnd enro'!H122","v":0},{"$f":"'fnd enro'!I122","v":0},{"$f":"'fnd enro'!J122","v":0},{"$f":"'fnd enro'!K122","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L122","v":0},{"$f":"'fnd enro'!M122","v":0},{"$f":"'fnd enro'!N122","v":0},{"$f":"'fnd enro'!O122","v":0},{"$f":"'fnd enro'!P122","v":0},{"$f":"'fnd enro'!R122","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q122)","v":9},null,{"$f":"(($D122*'fnd base rates'!C$107)\n+($E122*'fnd base rates'!C$108)\n+($F122*'fnd base rates'!C$109)\n+($G122*'fnd base rates'!C$110)\n+($H122*'fnd base rates'!C$111)\n+($I122*'fnd base rates'!C$112)\n+($J122*'fnd base rates'!C$113)\n+($K122*'fnd base rates'!C$114)\n+($M122*'fnd base rates'!C$116)\n+($N122*'fnd base rates'!C$117)\n+($O122*'fnd base rates'!C$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,3)))\n*$R122","v":634.21687125599999},{"$f":"(($D122*'fnd base rates'!D$107)\n+($E122*'fnd base rates'!D$108)\n+($F122*'fnd base rates'!D$109)\n+($G122*'fnd base rates'!D$110)\n+($H122*'fnd base rates'!D$111)\n+($I122*'fnd base rates'!D$112)\n+($J122*'fnd base rates'!D$113)\n+($K122*'fnd base rates'!D$114)\n+($M122*'fnd base rates'!D$116)\n+($N122*'fnd base rates'!D$117)\n+($O122*'fnd base rates'!D$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,4)))\n*$R122","v":901.05360000000007},{"$f":"(($D122*'fnd base rates'!E$107)\n+($E122*'fnd base rates'!E$108)\n+($F122*'fnd base rates'!E$109)\n+($G122*'fnd base rates'!E$110)\n+($H122*'fnd base rates'!E$111)\n+($I122*'fnd base rates'!E$112)\n+($J122*'fnd base rates'!E$113)\n+($K122*'fnd base rates'!E$114)\n+($M122*'fnd base rates'!E$116)\n+($N122*'fnd base rates'!E$117)\n+($O122*'fnd base rates'!E$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,5)))\n*$R122","v":4578.0962538080003},{"$f":"(($D122*'fnd base rates'!F$107)\n+($E122*'fnd base rates'!F$108)\n+($F122*'fnd base rates'!F$109)\n+($G122*'fnd base rates'!F$110)\n+($H122*'fnd base rates'!F$111)\n+($I122*'fnd base rates'!F$112)\n+($J122*'fnd base rates'!F$113)\n+($K122*'fnd base rates'!F$114)\n+($M122*'fnd base rates'!F$116)\n+($N122*'fnd base rates'!F$117)\n+($O122*'fnd base rates'!F$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,6)))\n*$R122","v":1476.574677712},{"$f":"(($D122*'fnd base rates'!G$107)\n+($E122*'fnd base rates'!G$108)\n+($F122*'fnd base rates'!G$109)\n+($G122*'fnd base rates'!G$110)\n+($H122*'fnd base rates'!G$111)\n+($I122*'fnd base rates'!G$112)\n+($J122*'fnd base rates'!G$113)\n+($K122*'fnd base rates'!G$114)\n+($M122*'fnd base rates'!G$116)\n+($N122*'fnd base rates'!G$117)\n+($O122*'fnd base rates'!G$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,7)))\n*$R122","v":185.02588460800001},{"$f":"(($D122*'fnd base rates'!H$107)\n+($E122*'fnd base rates'!H$108)\n+($F122*'fnd base rates'!H$109)\n+($G122*'fnd base rates'!H$110)\n+($H122*'fnd base rates'!H$111)\n+($I122*'fnd base rates'!H$112)\n+($J122*'fnd base rates'!H$113)\n+($K122*'fnd base rates'!H$114)\n+($M122*'fnd base rates'!H$116)\n+($N122*'fnd base rates'!H$117)\n+($O122*'fnd base rates'!H$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D122*'fnd base rates'!I$107)\n+($E122*'fnd base rates'!I$108)\n+($F122*'fnd base rates'!I$109)\n+($G122*'fnd base rates'!I$110)\n+($H122*'fnd base rates'!I$111)\n+($I122*'fnd base rates'!I$112)\n+($J122*'fnd base rates'!I$113)\n+($K122*'fnd base rates'!I$114)\n+($M122*'fnd base rates'!I$116)\n+($N122*'fnd base rates'!I$117)\n+($O122*'fnd base rates'!I$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,9)))\n*$R122","v":420.94760000000002},{"$f":"(($D122*'fnd base rates'!J$107)\n+($E122*'fnd base rates'!J$108)\n+($F122*'fnd base rates'!J$109)\n+($G122*'fnd base rates'!J$110)\n+($H122*'fnd base rates'!J$111)\n+($I122*'fnd base rates'!J$112)\n+($J122*'fnd base rates'!J$113)\n+($K122*'fnd base rates'!J$114)\n+($M122*'fnd base rates'!J$116)\n+($N122*'fnd base rates'!J$117)\n+($O122*'fnd base rates'!J$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,10)))\n*$R122","v":119.60672000000001},{"$f":"(($D122*'fnd base rates'!K$107)\n+($E122*'fnd base rates'!K$108)\n+($F122*'fnd base rates'!K$109)\n+($G122*'fnd base rates'!K$110)\n+($H122*'fnd base rates'!K$111)\n+($I122*'fnd base rates'!K$112)\n+($J122*'fnd base rates'!K$113)\n+($K122*'fnd base rates'!K$114)\n+($M122*'fnd base rates'!K$116)\n+($N122*'fnd base rates'!K$117)\n+($O122*'fnd base rates'!K$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,11)))\n*$R122","v":1298.4401651280002},{"$f":"(($D122*'fnd base rates'!L$107)\n+($E122*'fnd base rates'!L$108)\n+($F122*'fnd base rates'!L$109)\n+($G122*'fnd base rates'!L$110)\n+($H122*'fnd base rates'!L$111)\n+($I122*'fnd base rates'!L$112)\n+($J122*'fnd base rates'!L$113)\n+($K122*'fnd base rates'!L$114)\n+($M122*'fnd base rates'!L$116)\n+($N122*'fnd base rates'!L$117)\n+($O122*'fnd base rates'!L$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,12)))","v":1782.8353299999999},{"$f":"(($D122*'fnd base rates'!M$107)\n+($E122*'fnd base rates'!M$108)\n+($F122*'fnd base rates'!M$109)\n+($G122*'fnd base rates'!M$110)\n+($H122*'fnd base rates'!M$111)\n+($I122*'fnd base rates'!M$112)\n+($J122*'fnd base rates'!M$113)\n+($K122*'fnd base rates'!M$114)\n+($M122*'fnd base rates'!M$116)\n+($N122*'fnd base rates'!M$117)\n+($O122*'fnd base rates'!M$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,13)))","v":0},11951.473962512,null,420049243,"420","049","243",1,1,11951.473962512,11951,-1844,13795,null,null,null,null,null,null,0,null,0]
["420",420049248,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D123","v":0},{"$f":"'fnd enro'!E123","v":0},{"$f":"'fnd enro'!F123","v":1},{"$f":"'fnd enro'!G123","v":6},{"$f":"'fnd enro'!H123","v":0},{"$f":"'fnd enro'!I123","v":0},{"$f":"'fnd enro'!J123","v":0},{"$f":"'fnd enro'!K123","v":0.27510000000000001},{"$f":"'fnd enro'!L123","v":0},{"$f":"'fnd enro'!M123","v":0},{"$f":"'fnd enro'!N123","v":0},{"$f":"'fnd enro'!O123","v":0},{"$f":"'fnd enro'!P123","v":2},{"$f":"'fnd enro'!R123","v":7},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q123)","v":11},null,{"$f":"(($D123*'fnd base rates'!C$107)\n+($E123*'fnd base rates'!C$108)\n+($F123*'fnd base rates'!C$109)\n+($G123*'fnd base rates'!C$110)\n+($H123*'fnd base rates'!C$111)\n+($I123*'fnd base rates'!C$112)\n+($J123*'fnd base rates'!C$113)\n+($K123*'fnd base rates'!C$114)\n+($M123*'fnd base rates'!C$116)\n+($N123*'fnd base rates'!C$117)\n+($O123*'fnd base rates'!C$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,3)))\n*$R123","v":4674.8172987920007},{"$f":"(($D123*'fnd base rates'!D$107)\n+($E123*'fnd base rates'!D$108)\n+($F123*'fnd base rates'!D$109)\n+($G123*'fnd base rates'!D$110)\n+($H123*'fnd base rates'!D$111)\n+($I123*'fnd base rates'!D$112)\n+($J123*'fnd base rates'!D$113)\n+($K123*'fnd base rates'!D$114)\n+($M123*'fnd base rates'!D$116)\n+($N123*'fnd base rates'!D$117)\n+($O123*'fnd base rates'!D$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,4)))\n*$R123","v":7422.2219200000009},{"$f":"(($D123*'fnd base rates'!E$107)\n+($E123*'fnd base rates'!E$108)\n+($F123*'fnd base rates'!E$109)\n+($G123*'fnd base rates'!E$110)\n+($H123*'fnd base rates'!E$111)\n+($I123*'fnd base rates'!E$112)\n+($J123*'fnd base rates'!E$113)\n+($K123*'fnd base rates'!E$114)\n+($M123*'fnd base rates'!E$116)\n+($N123*'fnd base rates'!E$117)\n+($O123*'fnd base rates'!E$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,5)))\n*$R123","v":42929.439696656002},{"$f":"(($D123*'fnd base rates'!F$107)\n+($E123*'fnd base rates'!F$108)\n+($F123*'fnd base rates'!F$109)\n+($G123*'fnd base rates'!F$110)\n+($H123*'fnd base rates'!F$111)\n+($I123*'fnd base rates'!F$112)\n+($J123*'fnd base rates'!F$113)\n+($K123*'fnd base rates'!F$114)\n+($M123*'fnd base rates'!F$116)\n+($N123*'fnd base rates'!F$117)\n+($O123*'fnd base rates'!F$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,6)))\n*$R123","v":10336.022743984},{"$f":"(($D123*'fnd base rates'!G$107)\n+($E123*'fnd base rates'!G$108)\n+($F123*'fnd base rates'!G$109)\n+($G123*'fnd base rates'!G$110)\n+($H123*'fnd base rates'!G$111)\n+($I123*'fnd base rates'!G$112)\n+($J123*'fnd base rates'!G$113)\n+($K123*'fnd base rates'!G$114)\n+($M123*'fnd base rates'!G$116)\n+($N123*'fnd base rates'!G$117)\n+($O123*'fnd base rates'!G$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,7)))\n*$R123","v":1823.2922322560003},{"$f":"(($D123*'fnd base rates'!H$107)\n+($E123*'fnd base rates'!H$108)\n+($F123*'fnd base rates'!H$109)\n+($G123*'fnd base rates'!H$110)\n+($H123*'fnd base rates'!H$111)\n+($I123*'fnd base rates'!H$112)\n+($J123*'fnd base rates'!H$113)\n+($K123*'fnd base rates'!H$114)\n+($M123*'fnd base rates'!H$116)\n+($N123*'fnd base rates'!H$117)\n+($O123*'fnd base rates'!H$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,8)))","v":3955.51802},{"$f":"(($D123*'fnd base rates'!I$107)\n+($E123*'fnd base rates'!I$108)\n+($F123*'fnd base rates'!I$109)\n+($G123*'fnd base rates'!I$110)\n+($H123*'fnd base rates'!I$111)\n+($I123*'fnd base rates'!I$112)\n+($J123*'fnd base rates'!I$113)\n+($K123*'fnd base rates'!I$114)\n+($M123*'fnd base rates'!I$116)\n+($N123*'fnd base rates'!I$117)\n+($O123*'fnd base rates'!I$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,9)))\n*$R123","v":3387.3188000000009},{"$f":"(($D123*'fnd base rates'!J$107)\n+($E123*'fnd base rates'!J$108)\n+($F123*'fnd base rates'!J$109)\n+($G123*'fnd base rates'!J$110)\n+($H123*'fnd base rates'!J$111)\n+($I123*'fnd base rates'!J$112)\n+($J123*'fnd base rates'!J$113)\n+($K123*'fnd base rates'!J$114)\n+($M123*'fnd base rates'!J$116)\n+($N123*'fnd base rates'!J$117)\n+($O123*'fnd base rates'!J$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,10)))\n*$R123","v":3485.8976000000007},{"$f":"(($D123*'fnd base rates'!K$107)\n+($E123*'fnd base rates'!K$108)\n+($F123*'fnd base rates'!K$109)\n+($G123*'fnd base rates'!K$110)\n+($H123*'fnd base rates'!K$111)\n+($I123*'fnd base rates'!K$112)\n+($J123*'fnd base rates'!K$113)\n+($K123*'fnd base rates'!K$114)\n+($M123*'fnd base rates'!K$116)\n+($N123*'fnd base rates'!K$117)\n+($O123*'fnd base rates'!K$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,11)))\n*$R123","v":9089.0811558960013},{"$f":"(($D123*'fnd base rates'!L$107)\n+($E123*'fnd base rates'!L$108)\n+($F123*'fnd base rates'!L$109)\n+($G123*'fnd base rates'!L$110)\n+($H123*'fnd base rates'!L$111)\n+($I123*'fnd base rates'!L$112)\n+($J123*'fnd base rates'!L$113)\n+($K123*'fnd base rates'!L$114)\n+($M123*'fnd base rates'!L$116)\n+($N123*'fnd base rates'!L$117)\n+($O123*'fnd base rates'!L$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,12)))","v":14153.38731},{"$f":"(($D123*'fnd base rates'!M$107)\n+($E123*'fnd base rates'!M$108)\n+($F123*'fnd base rates'!M$109)\n+($G123*'fnd base rates'!M$110)\n+($H123*'fnd base rates'!M$111)\n+($I123*'fnd base rates'!M$112)\n+($J123*'fnd base rates'!M$113)\n+($K123*'fnd base rates'!M$114)\n+($M123*'fnd base rates'!M$116)\n+($N123*'fnd base rates'!M$117)\n+($O123*'fnd base rates'!M$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,13)))","v":0},101256.99677758402,null,420049248,"420","049","248",1,7,101256.99677758402,14465,-5423,19888,null,null,null,null,null,null,0,null,0]
["420",420049262,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D124","v":0},{"$f":"'fnd enro'!E124","v":0},{"$f":"'fnd enro'!F124","v":0},{"$f":"'fnd enro'!G124","v":4},{"$f":"'fnd enro'!H124","v":0},{"$f":"'fnd enro'!I124","v":0},{"$f":"'fnd enro'!J124","v":0},{"$f":"'fnd enro'!K124","v":0.15720000000000001},{"$f":"'fnd enro'!L124","v":0},{"$f":"'fnd enro'!M124","v":0},{"$f":"'fnd enro'!N124","v":0},{"$f":"'fnd enro'!O124","v":0},{"$f":"'fnd enro'!P124","v":1},{"$f":"'fnd enro'!R124","v":4},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q124)","v":9},null,{"$f":"(($D124*'fnd base rates'!C$107)\n+($E124*'fnd base rates'!C$108)\n+($F124*'fnd base rates'!C$109)\n+($G124*'fnd base rates'!C$110)\n+($H124*'fnd base rates'!C$111)\n+($I124*'fnd base rates'!C$112)\n+($J124*'fnd base rates'!C$113)\n+($K124*'fnd base rates'!C$114)\n+($M124*'fnd base rates'!C$116)\n+($N124*'fnd base rates'!C$117)\n+($O124*'fnd base rates'!C$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,3)))\n*$R124","v":2637.7258850239996},{"$f":"(($D124*'fnd base rates'!D$107)\n+($E124*'fnd base rates'!D$108)\n+($F124*'fnd base rates'!D$109)\n+($G124*'fnd base rates'!D$110)\n+($H124*'fnd base rates'!D$111)\n+($I124*'fnd base rates'!D$112)\n+($J124*'fnd base rates'!D$113)\n+($K124*'fnd base rates'!D$114)\n+($M124*'fnd base rates'!D$116)\n+($N124*'fnd base rates'!D$117)\n+($O124*'fnd base rates'!D$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,4)))\n*$R124","v":4082.0852799999998},{"$f":"(($D124*'fnd base rates'!E$107)\n+($E124*'fnd base rates'!E$108)\n+($F124*'fnd base rates'!E$109)\n+($G124*'fnd base rates'!E$110)\n+($H124*'fnd base rates'!E$111)\n+($I124*'fnd base rates'!E$112)\n+($J124*'fnd base rates'!E$113)\n+($K124*'fnd base rates'!E$114)\n+($M124*'fnd base rates'!E$116)\n+($N124*'fnd base rates'!E$117)\n+($O124*'fnd base rates'!E$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,5)))\n*$R124","v":22977.113815232002},{"$f":"(($D124*'fnd base rates'!F$107)\n+($E124*'fnd base rates'!F$108)\n+($F124*'fnd base rates'!F$109)\n+($G124*'fnd base rates'!F$110)\n+($H124*'fnd base rates'!F$111)\n+($I124*'fnd base rates'!F$112)\n+($J124*'fnd base rates'!F$113)\n+($K124*'fnd base rates'!F$114)\n+($M124*'fnd base rates'!F$116)\n+($N124*'fnd base rates'!F$117)\n+($O124*'fnd base rates'!F$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,6)))\n*$R124","v":5906.2987108480002},{"$f":"(($D124*'fnd base rates'!G$107)\n+($E124*'fnd base rates'!G$108)\n+($F124*'fnd base rates'!G$109)\n+($G124*'fnd base rates'!G$110)\n+($H124*'fnd base rates'!G$111)\n+($I124*'fnd base rates'!G$112)\n+($J124*'fnd base rates'!G$113)\n+($K124*'fnd base rates'!G$114)\n+($M124*'fnd base rates'!G$116)\n+($N124*'fnd base rates'!G$117)\n+($O124*'fnd base rates'!G$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,7)))\n*$R124","v":966.50673843200002},{"$f":"(($D124*'fnd base rates'!H$107)\n+($E124*'fnd base rates'!H$108)\n+($F124*'fnd base rates'!H$109)\n+($G124*'fnd base rates'!H$110)\n+($H124*'fnd base rates'!H$111)\n+($I124*'fnd base rates'!H$112)\n+($J124*'fnd base rates'!H$113)\n+($K124*'fnd base rates'!H$114)\n+($M124*'fnd base rates'!H$116)\n+($N124*'fnd base rates'!H$117)\n+($O124*'fnd base rates'!H$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,8)))","v":2249.8974400000002},{"$f":"(($D124*'fnd base rates'!I$107)\n+($E124*'fnd base rates'!I$108)\n+($F124*'fnd base rates'!I$109)\n+($G124*'fnd base rates'!I$110)\n+($H124*'fnd base rates'!I$111)\n+($I124*'fnd base rates'!I$112)\n+($J124*'fnd base rates'!I$113)\n+($K124*'fnd base rates'!I$114)\n+($M124*'fnd base rates'!I$116)\n+($N124*'fnd base rates'!I$117)\n+($O124*'fnd base rates'!I$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,9)))\n*$R124","v":1872.6858400000003},{"$f":"(($D124*'fnd base rates'!J$107)\n+($E124*'fnd base rates'!J$108)\n+($F124*'fnd base rates'!J$109)\n+($G124*'fnd base rates'!J$110)\n+($H124*'fnd base rates'!J$111)\n+($I124*'fnd base rates'!J$112)\n+($J124*'fnd base rates'!J$113)\n+($K124*'fnd base rates'!J$114)\n+($M124*'fnd base rates'!J$116)\n+($N124*'fnd base rates'!J$117)\n+($O124*'fnd base rates'!J$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,10)))\n*$R124","v":1699.1248800000001},{"$f":"(($D124*'fnd base rates'!K$107)\n+($E124*'fnd base rates'!K$108)\n+($F124*'fnd base rates'!K$109)\n+($G124*'fnd base rates'!K$110)\n+($H124*'fnd base rates'!K$111)\n+($I124*'fnd base rates'!K$112)\n+($J124*'fnd base rates'!K$113)\n+($K124*'fnd base rates'!K$114)\n+($M124*'fnd base rates'!K$116)\n+($N124*'fnd base rates'!K$117)\n+($O124*'fnd base rates'!K$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,11)))\n*$R124","v":5193.7606605120009},{"$f":"(($D124*'fnd base rates'!L$107)\n+($E124*'fnd base rates'!L$108)\n+($F124*'fnd base rates'!L$109)\n+($G124*'fnd base rates'!L$110)\n+($H124*'fnd base rates'!L$111)\n+($I124*'fnd base rates'!L$112)\n+($J124*'fnd base rates'!L$113)\n+($K124*'fnd base rates'!L$114)\n+($M124*'fnd base rates'!L$116)\n+($N124*'fnd base rates'!L$117)\n+($O124*'fnd base rates'!L$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,12)))","v":7848.7213199999997},{"$f":"(($D124*'fnd base rates'!M$107)\n+($E124*'fnd base rates'!M$108)\n+($F124*'fnd base rates'!M$109)\n+($G124*'fnd base rates'!M$110)\n+($H124*'fnd base rates'!M$111)\n+($I124*'fnd base rates'!M$112)\n+($J124*'fnd base rates'!M$113)\n+($K124*'fnd base rates'!M$114)\n+($M124*'fnd base rates'!M$116)\n+($N124*'fnd base rates'!M$117)\n+($O124*'fnd base rates'!M$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,13)))","v":0},55433.920570048002,null,420049262,"420","049","262",1,4,55433.920570048002,13858,-2911,16769,null,null,null,null,null,null,0,null,0]
["420",420049284,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D125","v":0},{"$f":"'fnd enro'!E125","v":0},{"$f":"'fnd enro'!F125","v":0},{"$f":"'fnd enro'!G125","v":2},{"$f":"'fnd enro'!H125","v":0},{"$f":"'fnd enro'!I125","v":0},{"$f":"'fnd enro'!J125","v":0},{"$f":"'fnd enro'!K125","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L125","v":0},{"$f":"'fnd enro'!M125","v":0},{"$f":"'fnd enro'!N125","v":0},{"$f":"'fnd enro'!O125","v":0},{"$f":"'fnd enro'!P125","v":2},{"$f":"'fnd enro'!R125","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q125)","v":5},null,{"$f":"(($D125*'fnd base rates'!C$107)\n+($E125*'fnd base rates'!C$108)\n+($F125*'fnd base rates'!C$109)\n+($G125*'fnd base rates'!C$110)\n+($H125*'fnd base rates'!C$111)\n+($I125*'fnd base rates'!C$112)\n+($J125*'fnd base rates'!C$113)\n+($K125*'fnd base rates'!C$114)\n+($M125*'fnd base rates'!C$116)\n+($N125*'fnd base rates'!C$117)\n+($O125*'fnd base rates'!C$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,3)))\n*$R125","v":1414.950862512},{"$f":"(($D125*'fnd base rates'!D$107)\n+($E125*'fnd base rates'!D$108)\n+($F125*'fnd base rates'!D$109)\n+($G125*'fnd base rates'!D$110)\n+($H125*'fnd base rates'!D$111)\n+($I125*'fnd base rates'!D$112)\n+($J125*'fnd base rates'!D$113)\n+($K125*'fnd base rates'!D$114)\n+($M125*'fnd base rates'!D$116)\n+($N125*'fnd base rates'!D$117)\n+($O125*'fnd base rates'!D$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,4)))\n*$R125","v":2496.3287999999998},{"$f":"(($D125*'fnd base rates'!E$107)\n+($E125*'fnd base rates'!E$108)\n+($F125*'fnd base rates'!E$109)\n+($G125*'fnd base rates'!E$110)\n+($H125*'fnd base rates'!E$111)\n+($I125*'fnd base rates'!E$112)\n+($J125*'fnd base rates'!E$113)\n+($K125*'fnd base rates'!E$114)\n+($M125*'fnd base rates'!E$116)\n+($N125*'fnd base rates'!E$117)\n+($O125*'fnd base rates'!E$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,5)))\n*$R125","v":15933.054107616001},{"$f":"(($D125*'fnd base rates'!F$107)\n+($E125*'fnd base rates'!F$108)\n+($F125*'fnd base rates'!F$109)\n+($G125*'fnd base rates'!F$110)\n+($H125*'fnd base rates'!F$111)\n+($I125*'fnd base rates'!F$112)\n+($J125*'fnd base rates'!F$113)\n+($K125*'fnd base rates'!F$114)\n+($M125*'fnd base rates'!F$116)\n+($N125*'fnd base rates'!F$117)\n+($O125*'fnd base rates'!F$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,6)))\n*$R125","v":2953.1493554240001},{"$f":"(($D125*'fnd base rates'!G$107)\n+($E125*'fnd base rates'!G$108)\n+($F125*'fnd base rates'!G$109)\n+($G125*'fnd base rates'!G$110)\n+($H125*'fnd base rates'!G$111)\n+($I125*'fnd base rates'!G$112)\n+($J125*'fnd base rates'!G$113)\n+($K125*'fnd base rates'!G$114)\n+($M125*'fnd base rates'!G$116)\n+($N125*'fnd base rates'!G$117)\n+($O125*'fnd base rates'!G$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,7)))\n*$R125","v":698.89240921600003},{"$f":"(($D125*'fnd base rates'!H$107)\n+($E125*'fnd base rates'!H$108)\n+($F125*'fnd base rates'!H$109)\n+($G125*'fnd base rates'!H$110)\n+($H125*'fnd base rates'!H$111)\n+($I125*'fnd base rates'!H$112)\n+($J125*'fnd base rates'!H$113)\n+($K125*'fnd base rates'!H$114)\n+($M125*'fnd base rates'!H$116)\n+($N125*'fnd base rates'!H$117)\n+($O125*'fnd base rates'!H$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,8)))","v":1154.67372},{"$f":"(($D125*'fnd base rates'!I$107)\n+($E125*'fnd base rates'!I$108)\n+($F125*'fnd base rates'!I$109)\n+($G125*'fnd base rates'!I$110)\n+($H125*'fnd base rates'!I$111)\n+($I125*'fnd base rates'!I$112)\n+($J125*'fnd base rates'!I$113)\n+($K125*'fnd base rates'!I$114)\n+($M125*'fnd base rates'!I$116)\n+($N125*'fnd base rates'!I$117)\n+($O125*'fnd base rates'!I$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,9)))\n*$R125","v":1116.31456},{"$f":"(($D125*'fnd base rates'!J$107)\n+($E125*'fnd base rates'!J$108)\n+($F125*'fnd base rates'!J$109)\n+($G125*'fnd base rates'!J$110)\n+($H125*'fnd base rates'!J$111)\n+($I125*'fnd base rates'!J$112)\n+($J125*'fnd base rates'!J$113)\n+($K125*'fnd base rates'!J$114)\n+($M125*'fnd base rates'!J$116)\n+($N125*'fnd base rates'!J$117)\n+($O125*'fnd base rates'!J$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,10)))\n*$R125","v":1784.7377600000002},{"$f":"(($D125*'fnd base rates'!K$107)\n+($E125*'fnd base rates'!K$108)\n+($F125*'fnd base rates'!K$109)\n+($G125*'fnd base rates'!K$110)\n+($H125*'fnd base rates'!K$111)\n+($I125*'fnd base rates'!K$112)\n+($J125*'fnd base rates'!K$113)\n+($K125*'fnd base rates'!K$114)\n+($M125*'fnd base rates'!K$116)\n+($N125*'fnd base rates'!K$117)\n+($O125*'fnd base rates'!K$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,11)))\n*$R125","v":2596.8803302560004},{"$f":"(($D125*'fnd base rates'!L$107)\n+($E125*'fnd base rates'!L$108)\n+($F125*'fnd base rates'!L$109)\n+($G125*'fnd base rates'!L$110)\n+($H125*'fnd base rates'!L$111)\n+($I125*'fnd base rates'!L$112)\n+($J125*'fnd base rates'!L$113)\n+($K125*'fnd base rates'!L$114)\n+($M125*'fnd base rates'!L$116)\n+($N125*'fnd base rates'!L$117)\n+($O125*'fnd base rates'!L$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,12)))","v":4607.7706600000001},{"$f":"(($D125*'fnd base rates'!M$107)\n+($E125*'fnd base rates'!M$108)\n+($F125*'fnd base rates'!M$109)\n+($G125*'fnd base rates'!M$110)\n+($H125*'fnd base rates'!M$111)\n+($I125*'fnd base rates'!M$112)\n+($J125*'fnd base rates'!M$113)\n+($K125*'fnd base rates'!M$114)\n+($M125*'fnd base rates'!M$116)\n+($N125*'fnd base rates'!M$117)\n+($O125*'fnd base rates'!M$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,13)))","v":0},34756.752565023999,null,420049284,"420","049","284",1,2,34756.752565023999,17378,5793,11585,null,null,null,null,null,null,0,null,0]
["420",420049295,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D126","v":0},{"$f":"'fnd enro'!E126","v":0},{"$f":"'fnd enro'!F126","v":1},{"$f":"'fnd enro'!G126","v":0},{"$f":"'fnd enro'!H126","v":1},{"$f":"'fnd enro'!I126","v":0},{"$f":"'fnd enro'!J126","v":0},{"$f":"'fnd enro'!K126","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L126","v":0},{"$f":"'fnd enro'!M126","v":0},{"$f":"'fnd enro'!N126","v":0},{"$f":"'fnd enro'!O126","v":0},{"$f":"'fnd enro'!P126","v":2},{"$f":"'fnd enro'!R126","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q126)","v":5},null,{"$f":"(($D126*'fnd base rates'!C$107)\n+($E126*'fnd base rates'!C$108)\n+($F126*'fnd base rates'!C$109)\n+($G126*'fnd base rates'!C$110)\n+($H126*'fnd base rates'!C$111)\n+($I126*'fnd base rates'!C$112)\n+($J126*'fnd base rates'!C$113)\n+($K126*'fnd base rates'!C$114)\n+($M126*'fnd base rates'!C$116)\n+($N126*'fnd base rates'!C$117)\n+($O126*'fnd base rates'!C$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,3)))\n*$R126","v":1414.950862512},{"$f":"(($D126*'fnd base rates'!D$107)\n+($E126*'fnd base rates'!D$108)\n+($F126*'fnd base rates'!D$109)\n+($G126*'fnd base rates'!D$110)\n+($H126*'fnd base rates'!D$111)\n+($I126*'fnd base rates'!D$112)\n+($J126*'fnd base rates'!D$113)\n+($K126*'fnd base rates'!D$114)\n+($M126*'fnd base rates'!D$116)\n+($N126*'fnd base rates'!D$117)\n+($O126*'fnd base rates'!D$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,4)))\n*$R126","v":2496.3287999999998},{"$f":"(($D126*'fnd base rates'!E$107)\n+($E126*'fnd base rates'!E$108)\n+($F126*'fnd base rates'!E$109)\n+($G126*'fnd base rates'!E$110)\n+($H126*'fnd base rates'!E$111)\n+($I126*'fnd base rates'!E$112)\n+($J126*'fnd base rates'!E$113)\n+($K126*'fnd base rates'!E$114)\n+($M126*'fnd base rates'!E$116)\n+($N126*'fnd base rates'!E$117)\n+($O126*'fnd base rates'!E$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,5)))\n*$R126","v":15437.346747616},{"$f":"(($D126*'fnd base rates'!F$107)\n+($E126*'fnd base rates'!F$108)\n+($F126*'fnd base rates'!F$109)\n+($G126*'fnd base rates'!F$110)\n+($H126*'fnd base rates'!F$111)\n+($I126*'fnd base rates'!F$112)\n+($J126*'fnd base rates'!F$113)\n+($K126*'fnd base rates'!F$114)\n+($M126*'fnd base rates'!F$116)\n+($N126*'fnd base rates'!F$117)\n+($O126*'fnd base rates'!F$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,6)))\n*$R126","v":2656.2898354240001},{"$f":"(($D126*'fnd base rates'!G$107)\n+($E126*'fnd base rates'!G$108)\n+($F126*'fnd base rates'!G$109)\n+($G126*'fnd base rates'!G$110)\n+($H126*'fnd base rates'!G$111)\n+($I126*'fnd base rates'!G$112)\n+($J126*'fnd base rates'!G$113)\n+($K126*'fnd base rates'!G$114)\n+($M126*'fnd base rates'!G$116)\n+($N126*'fnd base rates'!G$117)\n+($O126*'fnd base rates'!G$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,7)))\n*$R126","v":712.59224921600003},{"$f":"(($D126*'fnd base rates'!H$107)\n+($E126*'fnd base rates'!H$108)\n+($F126*'fnd base rates'!H$109)\n+($G126*'fnd base rates'!H$110)\n+($H126*'fnd base rates'!H$111)\n+($I126*'fnd base rates'!H$112)\n+($J126*'fnd base rates'!H$113)\n+($K126*'fnd base rates'!H$114)\n+($M126*'fnd base rates'!H$116)\n+($N126*'fnd base rates'!H$117)\n+($O126*'fnd base rates'!H$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,8)))","v":1154.67372},{"$f":"(($D126*'fnd base rates'!I$107)\n+($E126*'fnd base rates'!I$108)\n+($F126*'fnd base rates'!I$109)\n+($G126*'fnd base rates'!I$110)\n+($H126*'fnd base rates'!I$111)\n+($I126*'fnd base rates'!I$112)\n+($J126*'fnd base rates'!I$113)\n+($K126*'fnd base rates'!I$114)\n+($M126*'fnd base rates'!I$116)\n+($N126*'fnd base rates'!I$117)\n+($O126*'fnd base rates'!I$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,9)))\n*$R126","v":1149.4966400000001},{"$f":"(($D126*'fnd base rates'!J$107)\n+($E126*'fnd base rates'!J$108)\n+($F126*'fnd base rates'!J$109)\n+($G126*'fnd base rates'!J$110)\n+($H126*'fnd base rates'!J$111)\n+($I126*'fnd base rates'!J$112)\n+($J126*'fnd base rates'!J$113)\n+($K126*'fnd base rates'!J$114)\n+($M126*'fnd base rates'!J$116)\n+($N126*'fnd base rates'!J$117)\n+($O126*'fnd base rates'!J$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,10)))\n*$R126","v":1838.60304},{"$f":"(($D126*'fnd base rates'!K$107)\n+($E126*'fnd base rates'!K$108)\n+($F126*'fnd base rates'!K$109)\n+($G126*'fnd base rates'!K$110)\n+($H126*'fnd base rates'!K$111)\n+($I126*'fnd base rates'!K$112)\n+($J126*'fnd base rates'!K$113)\n+($K126*'fnd base rates'!K$114)\n+($M126*'fnd base rates'!K$116)\n+($N126*'fnd base rates'!K$117)\n+($O126*'fnd base rates'!K$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,11)))\n*$R126","v":2693.3908102560003},{"$f":"(($D126*'fnd base rates'!L$107)\n+($E126*'fnd base rates'!L$108)\n+($F126*'fnd base rates'!L$109)\n+($G126*'fnd base rates'!L$110)\n+($H126*'fnd base rates'!L$111)\n+($I126*'fnd base rates'!L$112)\n+($J126*'fnd base rates'!L$113)\n+($K126*'fnd base rates'!L$114)\n+($M126*'fnd base rates'!L$116)\n+($N126*'fnd base rates'!L$117)\n+($O126*'fnd base rates'!L$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,12)))","v":4716.7506599999997},{"$f":"(($D126*'fnd base rates'!M$107)\n+($E126*'fnd base rates'!M$108)\n+($F126*'fnd base rates'!M$109)\n+($G126*'fnd base rates'!M$110)\n+($H126*'fnd base rates'!M$111)\n+($I126*'fnd base rates'!M$112)\n+($J126*'fnd base rates'!M$113)\n+($K126*'fnd base rates'!M$114)\n+($M126*'fnd base rates'!M$116)\n+($N126*'fnd base rates'!M$117)\n+($O126*'fnd base rates'!M$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,13)))","v":0},34270.423365023998,null,420049295,"420","049","295",1,2,34270.423365023998,17135,5184,11951,null,null,null,null,null,null,0,null,0]
["420",420049305,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D127","v":0},{"$f":"'fnd enro'!E127","v":0},{"$f":"'fnd enro'!F127","v":0},{"$f":"'fnd enro'!G127","v":1},{"$f":"'fnd enro'!H127","v":0},{"$f":"'fnd enro'!I127","v":0},{"$f":"'fnd enro'!J127","v":0},{"$f":"'fnd enro'!K127","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L127","v":0},{"$f":"'fnd enro'!M127","v":0},{"$f":"'fnd enro'!N127","v":0},{"$f":"'fnd enro'!O127","v":0},{"$f":"'fnd enro'!P127","v":0},{"$f":"'fnd enro'!R127","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q127)","v":4},null,{"$f":"(($D127*'fnd base rates'!C$107)\n+($E127*'fnd base rates'!C$108)\n+($F127*'fnd base rates'!C$109)\n+($G127*'fnd base rates'!C$110)\n+($H127*'fnd base rates'!C$111)\n+($I127*'fnd base rates'!C$112)\n+($J127*'fnd base rates'!C$113)\n+($K127*'fnd base rates'!C$114)\n+($M127*'fnd base rates'!C$116)\n+($N127*'fnd base rates'!C$117)\n+($O127*'fnd base rates'!C$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,3)))\n*$R127","v":634.21687125599999},{"$f":"(($D127*'fnd base rates'!D$107)\n+($E127*'fnd base rates'!D$108)\n+($F127*'fnd base rates'!D$109)\n+($G127*'fnd base rates'!D$110)\n+($H127*'fnd base rates'!D$111)\n+($I127*'fnd base rates'!D$112)\n+($J127*'fnd base rates'!D$113)\n+($K127*'fnd base rates'!D$114)\n+($M127*'fnd base rates'!D$116)\n+($N127*'fnd base rates'!D$117)\n+($O127*'fnd base rates'!D$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,4)))\n*$R127","v":901.05360000000007},{"$f":"(($D127*'fnd base rates'!E$107)\n+($E127*'fnd base rates'!E$108)\n+($F127*'fnd base rates'!E$109)\n+($G127*'fnd base rates'!E$110)\n+($H127*'fnd base rates'!E$111)\n+($I127*'fnd base rates'!E$112)\n+($J127*'fnd base rates'!E$113)\n+($K127*'fnd base rates'!E$114)\n+($M127*'fnd base rates'!E$116)\n+($N127*'fnd base rates'!E$117)\n+($O127*'fnd base rates'!E$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,5)))\n*$R127","v":4578.0406538080006},{"$f":"(($D127*'fnd base rates'!F$107)\n+($E127*'fnd base rates'!F$108)\n+($F127*'fnd base rates'!F$109)\n+($G127*'fnd base rates'!F$110)\n+($H127*'fnd base rates'!F$111)\n+($I127*'fnd base rates'!F$112)\n+($J127*'fnd base rates'!F$113)\n+($K127*'fnd base rates'!F$114)\n+($M127*'fnd base rates'!F$116)\n+($N127*'fnd base rates'!F$117)\n+($O127*'fnd base rates'!F$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,6)))\n*$R127","v":1476.574677712},{"$f":"(($D127*'fnd base rates'!G$107)\n+($E127*'fnd base rates'!G$108)\n+($F127*'fnd base rates'!G$109)\n+($G127*'fnd base rates'!G$110)\n+($H127*'fnd base rates'!G$111)\n+($I127*'fnd base rates'!G$112)\n+($J127*'fnd base rates'!G$113)\n+($K127*'fnd base rates'!G$114)\n+($M127*'fnd base rates'!G$116)\n+($N127*'fnd base rates'!G$117)\n+($O127*'fnd base rates'!G$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,7)))\n*$R127","v":185.04812460799999},{"$f":"(($D127*'fnd base rates'!H$107)\n+($E127*'fnd base rates'!H$108)\n+($F127*'fnd base rates'!H$109)\n+($G127*'fnd base rates'!H$110)\n+($H127*'fnd base rates'!H$111)\n+($I127*'fnd base rates'!H$112)\n+($J127*'fnd base rates'!H$113)\n+($K127*'fnd base rates'!H$114)\n+($M127*'fnd base rates'!H$116)\n+($N127*'fnd base rates'!H$117)\n+($O127*'fnd base rates'!H$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D127*'fnd base rates'!I$107)\n+($E127*'fnd base rates'!I$108)\n+($F127*'fnd base rates'!I$109)\n+($G127*'fnd base rates'!I$110)\n+($H127*'fnd base rates'!I$111)\n+($I127*'fnd base rates'!I$112)\n+($J127*'fnd base rates'!I$113)\n+($K127*'fnd base rates'!I$114)\n+($M127*'fnd base rates'!I$116)\n+($N127*'fnd base rates'!I$117)\n+($O127*'fnd base rates'!I$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,9)))\n*$R127","v":420.94760000000002},{"$f":"(($D127*'fnd base rates'!J$107)\n+($E127*'fnd base rates'!J$108)\n+($F127*'fnd base rates'!J$109)\n+($G127*'fnd base rates'!J$110)\n+($H127*'fnd base rates'!J$111)\n+($I127*'fnd base rates'!J$112)\n+($J127*'fnd base rates'!J$113)\n+($K127*'fnd base rates'!J$114)\n+($M127*'fnd base rates'!J$116)\n+($N127*'fnd base rates'!J$117)\n+($O127*'fnd base rates'!J$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,10)))\n*$R127","v":179.38784000000001},{"$f":"(($D127*'fnd base rates'!K$107)\n+($E127*'fnd base rates'!K$108)\n+($F127*'fnd base rates'!K$109)\n+($G127*'fnd base rates'!K$110)\n+($H127*'fnd base rates'!K$111)\n+($I127*'fnd base rates'!K$112)\n+($J127*'fnd base rates'!K$113)\n+($K127*'fnd base rates'!K$114)\n+($M127*'fnd base rates'!K$116)\n+($N127*'fnd base rates'!K$117)\n+($O127*'fnd base rates'!K$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,11)))\n*$R127","v":1298.4401651280002},{"$f":"(($D127*'fnd base rates'!L$107)\n+($E127*'fnd base rates'!L$108)\n+($F127*'fnd base rates'!L$109)\n+($G127*'fnd base rates'!L$110)\n+($H127*'fnd base rates'!L$111)\n+($I127*'fnd base rates'!L$112)\n+($J127*'fnd base rates'!L$113)\n+($K127*'fnd base rates'!L$114)\n+($M127*'fnd base rates'!L$116)\n+($N127*'fnd base rates'!L$117)\n+($O127*'fnd base rates'!L$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D127*'fnd base rates'!M$107)\n+($E127*'fnd base rates'!M$108)\n+($F127*'fnd base rates'!M$109)\n+($G127*'fnd base rates'!M$110)\n+($H127*'fnd base rates'!M$111)\n+($I127*'fnd base rates'!M$112)\n+($J127*'fnd base rates'!M$113)\n+($K127*'fnd base rates'!M$114)\n+($M127*'fnd base rates'!M$116)\n+($N127*'fnd base rates'!M$117)\n+($O127*'fnd base rates'!M$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,13)))","v":0},12011.241722512001,null,420049305,"420","049","305",1,1,12011.241722512001,12011,-2454,14465,null,null,null,null,null,null,0,null,0]
["420",420049344,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D128","v":0},{"$f":"'fnd enro'!E128","v":0},{"$f":"'fnd enro'!F128","v":0},{"$f":"'fnd enro'!G128","v":1},{"$f":"'fnd enro'!H128","v":0},{"$f":"'fnd enro'!I128","v":0},{"$f":"'fnd enro'!J128","v":0},{"$f":"'fnd enro'!K128","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L128","v":0},{"$f":"'fnd enro'!M128","v":0},{"$f":"'fnd enro'!N128","v":0},{"$f":"'fnd enro'!O128","v":0},{"$f":"'fnd enro'!P128","v":1},{"$f":"'fnd enro'!R128","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q128)","v":2},null,{"$f":"(($D128*'fnd base rates'!C$107)\n+($E128*'fnd base rates'!C$108)\n+($F128*'fnd base rates'!C$109)\n+($G128*'fnd base rates'!C$110)\n+($H128*'fnd base rates'!C$111)\n+($I128*'fnd base rates'!C$112)\n+($J128*'fnd base rates'!C$113)\n+($K128*'fnd base rates'!C$114)\n+($M128*'fnd base rates'!C$116)\n+($N128*'fnd base rates'!C$117)\n+($O128*'fnd base rates'!C$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,3)))\n*$R128","v":699.15767125599996},{"$f":"(($D128*'fnd base rates'!D$107)\n+($E128*'fnd base rates'!D$108)\n+($F128*'fnd base rates'!D$109)\n+($G128*'fnd base rates'!D$110)\n+($H128*'fnd base rates'!D$111)\n+($I128*'fnd base rates'!D$112)\n+($J128*'fnd base rates'!D$113)\n+($K128*'fnd base rates'!D$114)\n+($M128*'fnd base rates'!D$116)\n+($N128*'fnd base rates'!D$117)\n+($O128*'fnd base rates'!D$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,4)))\n*$R128","v":1208.75512},{"$f":"(($D128*'fnd base rates'!E$107)\n+($E128*'fnd base rates'!E$108)\n+($F128*'fnd base rates'!E$109)\n+($G128*'fnd base rates'!E$110)\n+($H128*'fnd base rates'!E$111)\n+($I128*'fnd base rates'!E$112)\n+($J128*'fnd base rates'!E$113)\n+($K128*'fnd base rates'!E$114)\n+($M128*'fnd base rates'!E$116)\n+($N128*'fnd base rates'!E$117)\n+($O128*'fnd base rates'!E$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,5)))\n*$R128","v":7581.786173808001},{"$f":"(($D128*'fnd base rates'!F$107)\n+($E128*'fnd base rates'!F$108)\n+($F128*'fnd base rates'!F$109)\n+($G128*'fnd base rates'!F$110)\n+($H128*'fnd base rates'!F$111)\n+($I128*'fnd base rates'!F$112)\n+($J128*'fnd base rates'!F$113)\n+($K128*'fnd base rates'!F$114)\n+($M128*'fnd base rates'!F$116)\n+($N128*'fnd base rates'!F$117)\n+($O128*'fnd base rates'!F$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,6)))\n*$R128","v":1476.574677712},{"$f":"(($D128*'fnd base rates'!G$107)\n+($E128*'fnd base rates'!G$108)\n+($F128*'fnd base rates'!G$109)\n+($G128*'fnd base rates'!G$110)\n+($H128*'fnd base rates'!G$111)\n+($I128*'fnd base rates'!G$112)\n+($J128*'fnd base rates'!G$113)\n+($K128*'fnd base rates'!G$114)\n+($M128*'fnd base rates'!G$116)\n+($N128*'fnd base rates'!G$117)\n+($O128*'fnd base rates'!G$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,7)))\n*$R128","v":330.78684460800002},{"$f":"(($D128*'fnd base rates'!H$107)\n+($E128*'fnd base rates'!H$108)\n+($F128*'fnd base rates'!H$109)\n+($G128*'fnd base rates'!H$110)\n+($H128*'fnd base rates'!H$111)\n+($I128*'fnd base rates'!H$112)\n+($J128*'fnd base rates'!H$113)\n+($K128*'fnd base rates'!H$114)\n+($M128*'fnd base rates'!H$116)\n+($N128*'fnd base rates'!H$117)\n+($O128*'fnd base rates'!H$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,8)))","v":574.76686000000007},{"$f":"(($D128*'fnd base rates'!I$107)\n+($E128*'fnd base rates'!I$108)\n+($F128*'fnd base rates'!I$109)\n+($G128*'fnd base rates'!I$110)\n+($H128*'fnd base rates'!I$111)\n+($I128*'fnd base rates'!I$112)\n+($J128*'fnd base rates'!I$113)\n+($K128*'fnd base rates'!I$114)\n+($M128*'fnd base rates'!I$116)\n+($N128*'fnd base rates'!I$117)\n+($O128*'fnd base rates'!I$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,9)))\n*$R128","v":542.57816000000003},{"$f":"(($D128*'fnd base rates'!J$107)\n+($E128*'fnd base rates'!J$108)\n+($F128*'fnd base rates'!J$109)\n+($G128*'fnd base rates'!J$110)\n+($H128*'fnd base rates'!J$111)\n+($I128*'fnd base rates'!J$112)\n+($J128*'fnd base rates'!J$113)\n+($K128*'fnd base rates'!J$114)\n+($M128*'fnd base rates'!J$116)\n+($N128*'fnd base rates'!J$117)\n+($O128*'fnd base rates'!J$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,10)))\n*$R128","v":811.41528000000017},{"$f":"(($D128*'fnd base rates'!K$107)\n+($E128*'fnd base rates'!K$108)\n+($F128*'fnd base rates'!K$109)\n+($G128*'fnd base rates'!K$110)\n+($H128*'fnd base rates'!K$111)\n+($I128*'fnd base rates'!K$112)\n+($J128*'fnd base rates'!K$113)\n+($K128*'fnd base rates'!K$114)\n+($M128*'fnd base rates'!K$116)\n+($N128*'fnd base rates'!K$117)\n+($O128*'fnd base rates'!K$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,11)))\n*$R128","v":1298.4401651280002},{"$f":"(($D128*'fnd base rates'!L$107)\n+($E128*'fnd base rates'!L$108)\n+($F128*'fnd base rates'!L$109)\n+($G128*'fnd base rates'!L$110)\n+($H128*'fnd base rates'!L$111)\n+($I128*'fnd base rates'!L$112)\n+($J128*'fnd base rates'!L$113)\n+($K128*'fnd base rates'!L$114)\n+($M128*'fnd base rates'!L$116)\n+($N128*'fnd base rates'!L$117)\n+($O128*'fnd base rates'!L$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,12)))","v":2244.7253299999998},{"$f":"(($D128*'fnd base rates'!M$107)\n+($E128*'fnd base rates'!M$108)\n+($F128*'fnd base rates'!M$109)\n+($G128*'fnd base rates'!M$110)\n+($H128*'fnd base rates'!M$111)\n+($I128*'fnd base rates'!M$112)\n+($J128*'fnd base rates'!M$113)\n+($K128*'fnd base rates'!M$114)\n+($M128*'fnd base rates'!M$116)\n+($N128*'fnd base rates'!M$117)\n+($O128*'fnd base rates'!M$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,13)))","v":0},16768.986282512,null,420049344,"420","049","344",1,1,16768.986282512,16769,2911,13858,null,null,null,null,null,null,0,null,0]
["420",420049346,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D129","v":0},{"$f":"'fnd enro'!E129","v":0},{"$f":"'fnd enro'!F129","v":1},{"$f":"'fnd enro'!G129","v":0},{"$f":"'fnd enro'!H129","v":0},{"$f":"'fnd enro'!I129","v":0},{"$f":"'fnd enro'!J129","v":0},{"$f":"'fnd enro'!K129","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L129","v":0},{"$f":"'fnd enro'!M129","v":0},{"$f":"'fnd enro'!N129","v":0},{"$f":"'fnd enro'!O129","v":0},{"$f":"'fnd enro'!P129","v":0},{"$f":"'fnd enro'!R129","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q129)","v":8},null,{"$f":"(($D129*'fnd base rates'!C$107)\n+($E129*'fnd base rates'!C$108)\n+($F129*'fnd base rates'!C$109)\n+($G129*'fnd base rates'!C$110)\n+($H129*'fnd base rates'!C$111)\n+($I129*'fnd base rates'!C$112)\n+($J129*'fnd base rates'!C$113)\n+($K129*'fnd base rates'!C$114)\n+($M129*'fnd base rates'!C$116)\n+($N129*'fnd base rates'!C$117)\n+($O129*'fnd base rates'!C$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,3)))\n*$R129","v":634.21687125599999},{"$f":"(($D129*'fnd base rates'!D$107)\n+($E129*'fnd base rates'!D$108)\n+($F129*'fnd base rates'!D$109)\n+($G129*'fnd base rates'!D$110)\n+($H129*'fnd base rates'!D$111)\n+($I129*'fnd base rates'!D$112)\n+($J129*'fnd base rates'!D$113)\n+($K129*'fnd base rates'!D$114)\n+($M129*'fnd base rates'!D$116)\n+($N129*'fnd base rates'!D$117)\n+($O129*'fnd base rates'!D$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,4)))\n*$R129","v":901.05360000000007},{"$f":"(($D129*'fnd base rates'!E$107)\n+($E129*'fnd base rates'!E$108)\n+($F129*'fnd base rates'!E$109)\n+($G129*'fnd base rates'!E$110)\n+($H129*'fnd base rates'!E$111)\n+($I129*'fnd base rates'!E$112)\n+($J129*'fnd base rates'!E$113)\n+($K129*'fnd base rates'!E$114)\n+($M129*'fnd base rates'!E$116)\n+($N129*'fnd base rates'!E$117)\n+($O129*'fnd base rates'!E$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,5)))\n*$R129","v":4578.0962538080003},{"$f":"(($D129*'fnd base rates'!F$107)\n+($E129*'fnd base rates'!F$108)\n+($F129*'fnd base rates'!F$109)\n+($G129*'fnd base rates'!F$110)\n+($H129*'fnd base rates'!F$111)\n+($I129*'fnd base rates'!F$112)\n+($J129*'fnd base rates'!F$113)\n+($K129*'fnd base rates'!F$114)\n+($M129*'fnd base rates'!F$116)\n+($N129*'fnd base rates'!F$117)\n+($O129*'fnd base rates'!F$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,6)))\n*$R129","v":1476.574677712},{"$f":"(($D129*'fnd base rates'!G$107)\n+($E129*'fnd base rates'!G$108)\n+($F129*'fnd base rates'!G$109)\n+($G129*'fnd base rates'!G$110)\n+($H129*'fnd base rates'!G$111)\n+($I129*'fnd base rates'!G$112)\n+($J129*'fnd base rates'!G$113)\n+($K129*'fnd base rates'!G$114)\n+($M129*'fnd base rates'!G$116)\n+($N129*'fnd base rates'!G$117)\n+($O129*'fnd base rates'!G$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,7)))\n*$R129","v":185.02588460800001},{"$f":"(($D129*'fnd base rates'!H$107)\n+($E129*'fnd base rates'!H$108)\n+($F129*'fnd base rates'!H$109)\n+($G129*'fnd base rates'!H$110)\n+($H129*'fnd base rates'!H$111)\n+($I129*'fnd base rates'!H$112)\n+($J129*'fnd base rates'!H$113)\n+($K129*'fnd base rates'!H$114)\n+($M129*'fnd base rates'!H$116)\n+($N129*'fnd base rates'!H$117)\n+($O129*'fnd base rates'!H$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D129*'fnd base rates'!I$107)\n+($E129*'fnd base rates'!I$108)\n+($F129*'fnd base rates'!I$109)\n+($G129*'fnd base rates'!I$110)\n+($H129*'fnd base rates'!I$111)\n+($I129*'fnd base rates'!I$112)\n+($J129*'fnd base rates'!I$113)\n+($K129*'fnd base rates'!I$114)\n+($M129*'fnd base rates'!I$116)\n+($N129*'fnd base rates'!I$117)\n+($O129*'fnd base rates'!I$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,9)))\n*$R129","v":420.94760000000002},{"$f":"(($D129*'fnd base rates'!J$107)\n+($E129*'fnd base rates'!J$108)\n+($F129*'fnd base rates'!J$109)\n+($G129*'fnd base rates'!J$110)\n+($H129*'fnd base rates'!J$111)\n+($I129*'fnd base rates'!J$112)\n+($J129*'fnd base rates'!J$113)\n+($K129*'fnd base rates'!J$114)\n+($M129*'fnd base rates'!J$116)\n+($N129*'fnd base rates'!J$117)\n+($O129*'fnd base rates'!J$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,10)))\n*$R129","v":119.60672000000001},{"$f":"(($D129*'fnd base rates'!K$107)\n+($E129*'fnd base rates'!K$108)\n+($F129*'fnd base rates'!K$109)\n+($G129*'fnd base rates'!K$110)\n+($H129*'fnd base rates'!K$111)\n+($I129*'fnd base rates'!K$112)\n+($J129*'fnd base rates'!K$113)\n+($K129*'fnd base rates'!K$114)\n+($M129*'fnd base rates'!K$116)\n+($N129*'fnd base rates'!K$117)\n+($O129*'fnd base rates'!K$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,11)))\n*$R129","v":1298.4401651280002},{"$f":"(($D129*'fnd base rates'!L$107)\n+($E129*'fnd base rates'!L$108)\n+($F129*'fnd base rates'!L$109)\n+($G129*'fnd base rates'!L$110)\n+($H129*'fnd base rates'!L$111)\n+($I129*'fnd base rates'!L$112)\n+($J129*'fnd base rates'!L$113)\n+($K129*'fnd base rates'!L$114)\n+($M129*'fnd base rates'!L$116)\n+($N129*'fnd base rates'!L$117)\n+($O129*'fnd base rates'!L$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,12)))","v":1782.8353299999999},{"$f":"(($D129*'fnd base rates'!M$107)\n+($E129*'fnd base rates'!M$108)\n+($F129*'fnd base rates'!M$109)\n+($G129*'fnd base rates'!M$110)\n+($H129*'fnd base rates'!M$111)\n+($I129*'fnd base rates'!M$112)\n+($J129*'fnd base rates'!M$113)\n+($K129*'fnd base rates'!M$114)\n+($M129*'fnd base rates'!M$116)\n+($N129*'fnd base rates'!M$117)\n+($O129*'fnd base rates'!M$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,13)))","v":0},11951.473962512,null,420049346,"420","049","346",1,1,11951.473962512,11951,-5427,17378,null,null,null,null,null,null,0,null,0]
["420",420049347,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D130","v":0},{"$f":"'fnd enro'!E130","v":0},{"$f":"'fnd enro'!F130","v":1},{"$f":"'fnd enro'!G130","v":2},{"$f":"'fnd enro'!H130","v":0},{"$f":"'fnd enro'!I130","v":0},{"$f":"'fnd enro'!J130","v":0},{"$f":"'fnd enro'!K130","v":0.1179},{"$f":"'fnd enro'!L130","v":0},{"$f":"'fnd enro'!M130","v":0},{"$f":"'fnd enro'!N130","v":0},{"$f":"'fnd enro'!O130","v":0},{"$f":"'fnd enro'!P130","v":3},{"$f":"'fnd enro'!R130","v":3},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q130)","v":8},null,{"$f":"(($D130*'fnd base rates'!C$107)\n+($E130*'fnd base rates'!C$108)\n+($F130*'fnd base rates'!C$109)\n+($G130*'fnd base rates'!C$110)\n+($H130*'fnd base rates'!C$111)\n+($I130*'fnd base rates'!C$112)\n+($J130*'fnd base rates'!C$113)\n+($K130*'fnd base rates'!C$114)\n+($M130*'fnd base rates'!C$116)\n+($N130*'fnd base rates'!C$117)\n+($O130*'fnd base rates'!C$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,3)))\n*$R130","v":2185.2765337679998},{"$f":"(($D130*'fnd base rates'!D$107)\n+($E130*'fnd base rates'!D$108)\n+($F130*'fnd base rates'!D$109)\n+($G130*'fnd base rates'!D$110)\n+($H130*'fnd base rates'!D$111)\n+($I130*'fnd base rates'!D$112)\n+($J130*'fnd base rates'!D$113)\n+($K130*'fnd base rates'!D$114)\n+($M130*'fnd base rates'!D$116)\n+($N130*'fnd base rates'!D$117)\n+($O130*'fnd base rates'!D$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,4)))\n*$R130","v":4042.1644799999999},{"$f":"(($D130*'fnd base rates'!E$107)\n+($E130*'fnd base rates'!E$108)\n+($F130*'fnd base rates'!E$109)\n+($G130*'fnd base rates'!E$110)\n+($H130*'fnd base rates'!E$111)\n+($I130*'fnd base rates'!E$112)\n+($J130*'fnd base rates'!E$113)\n+($K130*'fnd base rates'!E$114)\n+($M130*'fnd base rates'!E$116)\n+($N130*'fnd base rates'!E$117)\n+($O130*'fnd base rates'!E$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,5)))\n*$R130","v":26805.526281423998},{"$f":"(($D130*'fnd base rates'!F$107)\n+($E130*'fnd base rates'!F$108)\n+($F130*'fnd base rates'!F$109)\n+($G130*'fnd base rates'!F$110)\n+($H130*'fnd base rates'!F$111)\n+($I130*'fnd base rates'!F$112)\n+($J130*'fnd base rates'!F$113)\n+($K130*'fnd base rates'!F$114)\n+($M130*'fnd base rates'!F$116)\n+($N130*'fnd base rates'!F$117)\n+($O130*'fnd base rates'!F$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,6)))\n*$R130","v":4429.7240331359999},{"$f":"(($D130*'fnd base rates'!G$107)\n+($E130*'fnd base rates'!G$108)\n+($F130*'fnd base rates'!G$109)\n+($G130*'fnd base rates'!G$110)\n+($H130*'fnd base rates'!G$111)\n+($I130*'fnd base rates'!G$112)\n+($J130*'fnd base rates'!G$113)\n+($K130*'fnd base rates'!G$114)\n+($M130*'fnd base rates'!G$116)\n+($N130*'fnd base rates'!G$117)\n+($O130*'fnd base rates'!G$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,7)))\n*$R130","v":1189.2623738240002},{"$f":"(($D130*'fnd base rates'!H$107)\n+($E130*'fnd base rates'!H$108)\n+($F130*'fnd base rates'!H$109)\n+($G130*'fnd base rates'!H$110)\n+($H130*'fnd base rates'!H$111)\n+($I130*'fnd base rates'!H$112)\n+($J130*'fnd base rates'!H$113)\n+($K130*'fnd base rates'!H$114)\n+($M130*'fnd base rates'!H$116)\n+($N130*'fnd base rates'!H$117)\n+($O130*'fnd base rates'!H$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,8)))","v":1751.4805799999999},{"$f":"(($D130*'fnd base rates'!I$107)\n+($E130*'fnd base rates'!I$108)\n+($F130*'fnd base rates'!I$109)\n+($G130*'fnd base rates'!I$110)\n+($H130*'fnd base rates'!I$111)\n+($I130*'fnd base rates'!I$112)\n+($J130*'fnd base rates'!I$113)\n+($K130*'fnd base rates'!I$114)\n+($M130*'fnd base rates'!I$116)\n+($N130*'fnd base rates'!I$117)\n+($O130*'fnd base rates'!I$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,9)))\n*$R130","v":1792.1325600000002},{"$f":"(($D130*'fnd base rates'!J$107)\n+($E130*'fnd base rates'!J$108)\n+($F130*'fnd base rates'!J$109)\n+($G130*'fnd base rates'!J$110)\n+($H130*'fnd base rates'!J$111)\n+($I130*'fnd base rates'!J$112)\n+($J130*'fnd base rates'!J$113)\n+($K130*'fnd base rates'!J$114)\n+($M130*'fnd base rates'!J$116)\n+($N130*'fnd base rates'!J$117)\n+($O130*'fnd base rates'!J$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,10)))\n*$R130","v":3228.7476000000006},{"$f":"(($D130*'fnd base rates'!K$107)\n+($E130*'fnd base rates'!K$108)\n+($F130*'fnd base rates'!K$109)\n+($G130*'fnd base rates'!K$110)\n+($H130*'fnd base rates'!K$111)\n+($I130*'fnd base rates'!K$112)\n+($J130*'fnd base rates'!K$113)\n+($K130*'fnd base rates'!K$114)\n+($M130*'fnd base rates'!K$116)\n+($N130*'fnd base rates'!K$117)\n+($O130*'fnd base rates'!K$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,11)))\n*$R130","v":3895.3204953840004},{"$f":"(($D130*'fnd base rates'!L$107)\n+($E130*'fnd base rates'!L$108)\n+($F130*'fnd base rates'!L$109)\n+($G130*'fnd base rates'!L$110)\n+($H130*'fnd base rates'!L$111)\n+($I130*'fnd base rates'!L$112)\n+($J130*'fnd base rates'!L$113)\n+($K130*'fnd base rates'!L$114)\n+($M130*'fnd base rates'!L$116)\n+($N130*'fnd base rates'!L$117)\n+($O130*'fnd base rates'!L$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,12)))","v":7358.4259900000006},{"$f":"(($D130*'fnd base rates'!M$107)\n+($E130*'fnd base rates'!M$108)\n+($F130*'fnd base rates'!M$109)\n+($G130*'fnd base rates'!M$110)\n+($H130*'fnd base rates'!M$111)\n+($I130*'fnd base rates'!M$112)\n+($J130*'fnd base rates'!M$113)\n+($K130*'fnd base rates'!M$114)\n+($M130*'fnd base rates'!M$116)\n+($N130*'fnd base rates'!M$117)\n+($O130*'fnd base rates'!M$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,13)))","v":0},56678.060927536011,null,420049347,"420","049","347",1,3,56678.060927536011,18893,1758,17135,null,null,null,null,null,null,0,null,0]
["420",420049616,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D131","v":0},{"$f":"'fnd enro'!E131","v":0},{"$f":"'fnd enro'!F131","v":1},{"$f":"'fnd enro'!G131","v":1},{"$f":"'fnd enro'!H131","v":0},{"$f":"'fnd enro'!I131","v":0},{"$f":"'fnd enro'!J131","v":0},{"$f":"'fnd enro'!K131","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L131","v":0},{"$f":"'fnd enro'!M131","v":0},{"$f":"'fnd enro'!N131","v":0},{"$f":"'fnd enro'!O131","v":0},{"$f":"'fnd enro'!P131","v":2},{"$f":"'fnd enro'!R131","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q131)","v":7},null,{"$f":"(($D131*'fnd base rates'!C$107)\n+($E131*'fnd base rates'!C$108)\n+($F131*'fnd base rates'!C$109)\n+($G131*'fnd base rates'!C$110)\n+($H131*'fnd base rates'!C$111)\n+($I131*'fnd base rates'!C$112)\n+($J131*'fnd base rates'!C$113)\n+($K131*'fnd base rates'!C$114)\n+($M131*'fnd base rates'!C$116)\n+($N131*'fnd base rates'!C$117)\n+($O131*'fnd base rates'!C$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,3)))\n*$R131","v":1443.5292625120001},{"$f":"(($D131*'fnd base rates'!D$107)\n+($E131*'fnd base rates'!D$108)\n+($F131*'fnd base rates'!D$109)\n+($G131*'fnd base rates'!D$110)\n+($H131*'fnd base rates'!D$111)\n+($I131*'fnd base rates'!D$112)\n+($J131*'fnd base rates'!D$113)\n+($K131*'fnd base rates'!D$114)\n+($M131*'fnd base rates'!D$116)\n+($N131*'fnd base rates'!D$117)\n+($O131*'fnd base rates'!D$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,4)))\n*$R131","v":2631.7036800000001},{"$f":"(($D131*'fnd base rates'!E$107)\n+($E131*'fnd base rates'!E$108)\n+($F131*'fnd base rates'!E$109)\n+($G131*'fnd base rates'!E$110)\n+($H131*'fnd base rates'!E$111)\n+($I131*'fnd base rates'!E$112)\n+($J131*'fnd base rates'!E$113)\n+($K131*'fnd base rates'!E$114)\n+($M131*'fnd base rates'!E$116)\n+($N131*'fnd base rates'!E$117)\n+($O131*'fnd base rates'!E$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,5)))\n*$R131","v":17254.699467616003},{"$f":"(($D131*'fnd base rates'!F$107)\n+($E131*'fnd base rates'!F$108)\n+($F131*'fnd base rates'!F$109)\n+($G131*'fnd base rates'!F$110)\n+($H131*'fnd base rates'!F$111)\n+($I131*'fnd base rates'!F$112)\n+($J131*'fnd base rates'!F$113)\n+($K131*'fnd base rates'!F$114)\n+($M131*'fnd base rates'!F$116)\n+($N131*'fnd base rates'!F$117)\n+($O131*'fnd base rates'!F$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,6)))\n*$R131","v":2953.1493554240001},{"$f":"(($D131*'fnd base rates'!G$107)\n+($E131*'fnd base rates'!G$108)\n+($F131*'fnd base rates'!G$109)\n+($G131*'fnd base rates'!G$110)\n+($H131*'fnd base rates'!G$111)\n+($I131*'fnd base rates'!G$112)\n+($J131*'fnd base rates'!G$113)\n+($K131*'fnd base rates'!G$114)\n+($M131*'fnd base rates'!G$116)\n+($N131*'fnd base rates'!G$117)\n+($O131*'fnd base rates'!G$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,7)))\n*$R131","v":762.96584921600004},{"$f":"(($D131*'fnd base rates'!H$107)\n+($E131*'fnd base rates'!H$108)\n+($F131*'fnd base rates'!H$109)\n+($G131*'fnd base rates'!H$110)\n+($H131*'fnd base rates'!H$111)\n+($I131*'fnd base rates'!H$112)\n+($J131*'fnd base rates'!H$113)\n+($K131*'fnd base rates'!H$114)\n+($M131*'fnd base rates'!H$116)\n+($N131*'fnd base rates'!H$117)\n+($O131*'fnd base rates'!H$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,8)))","v":1163.5137200000001},{"$f":"(($D131*'fnd base rates'!I$107)\n+($E131*'fnd base rates'!I$108)\n+($F131*'fnd base rates'!I$109)\n+($G131*'fnd base rates'!I$110)\n+($H131*'fnd base rates'!I$111)\n+($I131*'fnd base rates'!I$112)\n+($J131*'fnd base rates'!I$113)\n+($K131*'fnd base rates'!I$114)\n+($M131*'fnd base rates'!I$116)\n+($N131*'fnd base rates'!I$117)\n+($O131*'fnd base rates'!I$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,9)))\n*$R131","v":1169.8240000000001},{"$f":"(($D131*'fnd base rates'!J$107)\n+($E131*'fnd base rates'!J$108)\n+($F131*'fnd base rates'!J$109)\n+($G131*'fnd base rates'!J$110)\n+($H131*'fnd base rates'!J$111)\n+($I131*'fnd base rates'!J$112)\n+($J131*'fnd base rates'!J$113)\n+($K131*'fnd base rates'!J$114)\n+($M131*'fnd base rates'!J$116)\n+($N131*'fnd base rates'!J$117)\n+($O131*'fnd base rates'!J$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,10)))\n*$R131","v":2003.0456000000004},{"$f":"(($D131*'fnd base rates'!K$107)\n+($E131*'fnd base rates'!K$108)\n+($F131*'fnd base rates'!K$109)\n+($G131*'fnd base rates'!K$110)\n+($H131*'fnd base rates'!K$111)\n+($I131*'fnd base rates'!K$112)\n+($J131*'fnd base rates'!K$113)\n+($K131*'fnd base rates'!K$114)\n+($M131*'fnd base rates'!K$116)\n+($N131*'fnd base rates'!K$117)\n+($O131*'fnd base rates'!K$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,11)))\n*$R131","v":2596.8803302560004},{"$f":"(($D131*'fnd base rates'!L$107)\n+($E131*'fnd base rates'!L$108)\n+($F131*'fnd base rates'!L$109)\n+($G131*'fnd base rates'!L$110)\n+($H131*'fnd base rates'!L$111)\n+($I131*'fnd base rates'!L$112)\n+($J131*'fnd base rates'!L$113)\n+($K131*'fnd base rates'!L$114)\n+($M131*'fnd base rates'!L$116)\n+($N131*'fnd base rates'!L$117)\n+($O131*'fnd base rates'!L$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,12)))","v":4810.9506600000004},{"$f":"(($D131*'fnd base rates'!M$107)\n+($E131*'fnd base rates'!M$108)\n+($F131*'fnd base rates'!M$109)\n+($G131*'fnd base rates'!M$110)\n+($H131*'fnd base rates'!M$111)\n+($I131*'fnd base rates'!M$112)\n+($J131*'fnd base rates'!M$113)\n+($K131*'fnd base rates'!M$114)\n+($M131*'fnd base rates'!M$116)\n+($N131*'fnd base rates'!M$117)\n+($O131*'fnd base rates'!M$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,13)))","v":0},36790.26192502401,null,420049616,"420","049","616",1,2,36790.26192502401,18395,6384,12011,null,null,null,null,null,null,0,null,0]
["420",420049625,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D132","v":0},{"$f":"'fnd enro'!E132","v":0},{"$f":"'fnd enro'!F132","v":0},{"$f":"'fnd enro'!G132","v":1},{"$f":"'fnd enro'!H132","v":0},{"$f":"'fnd enro'!I132","v":0},{"$f":"'fnd enro'!J132","v":0},{"$f":"'fnd enro'!K132","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L132","v":0},{"$f":"'fnd enro'!M132","v":0},{"$f":"'fnd enro'!N132","v":0},{"$f":"'fnd enro'!O132","v":0},{"$f":"'fnd enro'!P132","v":0},{"$f":"'fnd enro'!R132","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q132)","v":6},null,{"$f":"(($D132*'fnd base rates'!C$107)\n+($E132*'fnd base rates'!C$108)\n+($F132*'fnd base rates'!C$109)\n+($G132*'fnd base rates'!C$110)\n+($H132*'fnd base rates'!C$111)\n+($I132*'fnd base rates'!C$112)\n+($J132*'fnd base rates'!C$113)\n+($K132*'fnd base rates'!C$114)\n+($M132*'fnd base rates'!C$116)\n+($N132*'fnd base rates'!C$117)\n+($O132*'fnd base rates'!C$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,3)))\n*$R132","v":634.21687125599999},{"$f":"(($D132*'fnd base rates'!D$107)\n+($E132*'fnd base rates'!D$108)\n+($F132*'fnd base rates'!D$109)\n+($G132*'fnd base rates'!D$110)\n+($H132*'fnd base rates'!D$111)\n+($I132*'fnd base rates'!D$112)\n+($J132*'fnd base rates'!D$113)\n+($K132*'fnd base rates'!D$114)\n+($M132*'fnd base rates'!D$116)\n+($N132*'fnd base rates'!D$117)\n+($O132*'fnd base rates'!D$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,4)))\n*$R132","v":901.05360000000007},{"$f":"(($D132*'fnd base rates'!E$107)\n+($E132*'fnd base rates'!E$108)\n+($F132*'fnd base rates'!E$109)\n+($G132*'fnd base rates'!E$110)\n+($H132*'fnd base rates'!E$111)\n+($I132*'fnd base rates'!E$112)\n+($J132*'fnd base rates'!E$113)\n+($K132*'fnd base rates'!E$114)\n+($M132*'fnd base rates'!E$116)\n+($N132*'fnd base rates'!E$117)\n+($O132*'fnd base rates'!E$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,5)))\n*$R132","v":4578.0406538080006},{"$f":"(($D132*'fnd base rates'!F$107)\n+($E132*'fnd base rates'!F$108)\n+($F132*'fnd base rates'!F$109)\n+($G132*'fnd base rates'!F$110)\n+($H132*'fnd base rates'!F$111)\n+($I132*'fnd base rates'!F$112)\n+($J132*'fnd base rates'!F$113)\n+($K132*'fnd base rates'!F$114)\n+($M132*'fnd base rates'!F$116)\n+($N132*'fnd base rates'!F$117)\n+($O132*'fnd base rates'!F$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,6)))\n*$R132","v":1476.574677712},{"$f":"(($D132*'fnd base rates'!G$107)\n+($E132*'fnd base rates'!G$108)\n+($F132*'fnd base rates'!G$109)\n+($G132*'fnd base rates'!G$110)\n+($H132*'fnd base rates'!G$111)\n+($I132*'fnd base rates'!G$112)\n+($J132*'fnd base rates'!G$113)\n+($K132*'fnd base rates'!G$114)\n+($M132*'fnd base rates'!G$116)\n+($N132*'fnd base rates'!G$117)\n+($O132*'fnd base rates'!G$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,7)))\n*$R132","v":185.04812460799999},{"$f":"(($D132*'fnd base rates'!H$107)\n+($E132*'fnd base rates'!H$108)\n+($F132*'fnd base rates'!H$109)\n+($G132*'fnd base rates'!H$110)\n+($H132*'fnd base rates'!H$111)\n+($I132*'fnd base rates'!H$112)\n+($J132*'fnd base rates'!H$113)\n+($K132*'fnd base rates'!H$114)\n+($M132*'fnd base rates'!H$116)\n+($N132*'fnd base rates'!H$117)\n+($O132*'fnd base rates'!H$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D132*'fnd base rates'!I$107)\n+($E132*'fnd base rates'!I$108)\n+($F132*'fnd base rates'!I$109)\n+($G132*'fnd base rates'!I$110)\n+($H132*'fnd base rates'!I$111)\n+($I132*'fnd base rates'!I$112)\n+($J132*'fnd base rates'!I$113)\n+($K132*'fnd base rates'!I$114)\n+($M132*'fnd base rates'!I$116)\n+($N132*'fnd base rates'!I$117)\n+($O132*'fnd base rates'!I$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,9)))\n*$R132","v":420.94760000000002},{"$f":"(($D132*'fnd base rates'!J$107)\n+($E132*'fnd base rates'!J$108)\n+($F132*'fnd base rates'!J$109)\n+($G132*'fnd base rates'!J$110)\n+($H132*'fnd base rates'!J$111)\n+($I132*'fnd base rates'!J$112)\n+($J132*'fnd base rates'!J$113)\n+($K132*'fnd base rates'!J$114)\n+($M132*'fnd base rates'!J$116)\n+($N132*'fnd base rates'!J$117)\n+($O132*'fnd base rates'!J$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,10)))\n*$R132","v":179.38784000000001},{"$f":"(($D132*'fnd base rates'!K$107)\n+($E132*'fnd base rates'!K$108)\n+($F132*'fnd base rates'!K$109)\n+($G132*'fnd base rates'!K$110)\n+($H132*'fnd base rates'!K$111)\n+($I132*'fnd base rates'!K$112)\n+($J132*'fnd base rates'!K$113)\n+($K132*'fnd base rates'!K$114)\n+($M132*'fnd base rates'!K$116)\n+($N132*'fnd base rates'!K$117)\n+($O132*'fnd base rates'!K$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,11)))\n*$R132","v":1298.4401651280002},{"$f":"(($D132*'fnd base rates'!L$107)\n+($E132*'fnd base rates'!L$108)\n+($F132*'fnd base rates'!L$109)\n+($G132*'fnd base rates'!L$110)\n+($H132*'fnd base rates'!L$111)\n+($I132*'fnd base rates'!L$112)\n+($J132*'fnd base rates'!L$113)\n+($K132*'fnd base rates'!L$114)\n+($M132*'fnd base rates'!L$116)\n+($N132*'fnd base rates'!L$117)\n+($O132*'fnd base rates'!L$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D132*'fnd base rates'!M$107)\n+($E132*'fnd base rates'!M$108)\n+($F132*'fnd base rates'!M$109)\n+($G132*'fnd base rates'!M$110)\n+($H132*'fnd base rates'!M$111)\n+($I132*'fnd base rates'!M$112)\n+($J132*'fnd base rates'!M$113)\n+($K132*'fnd base rates'!M$114)\n+($M132*'fnd base rates'!M$116)\n+($N132*'fnd base rates'!M$117)\n+($O132*'fnd base rates'!M$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,13)))","v":0},12011.241722512001,null,420049625,"420","049","625",1,1,12011.241722512001,12011,-4758,16769,null,null,null,null,null,null,0,null,0]
["428",428035016,"BROOKE",{"$f":"'fnd enro'!D133","v":0},{"$f":"'fnd enro'!E133","v":0},{"$f":"'fnd enro'!F133","v":0},{"$f":"'fnd enro'!G133","v":0},{"$f":"'fnd enro'!H133","v":2},{"$f":"'fnd enro'!I133","v":1},{"$f":"'fnd enro'!J133","v":0},{"$f":"'fnd enro'!K133","v":0.1179},{"$f":"'fnd enro'!L133","v":0},{"$f":"'fnd enro'!M133","v":0},{"$f":"'fnd enro'!N133","v":0},{"$f":"'fnd enro'!O133","v":0},{"$f":"'fnd enro'!P133","v":0},{"$f":"'fnd enro'!R133","v":3},1.087,{"$f":"VALUE('fnd enro'!Q133)","v":8},null,{"$f":"(($D133*'fnd base rates'!C$107)\n+($E133*'fnd base rates'!C$108)\n+($F133*'fnd base rates'!C$109)\n+($G133*'fnd base rates'!C$110)\n+($H133*'fnd base rates'!C$111)\n+($I133*'fnd base rates'!C$112)\n+($J133*'fnd base rates'!C$113)\n+($K133*'fnd base rates'!C$114)\n+($M133*'fnd base rates'!C$116)\n+($N133*'fnd base rates'!C$117)\n+($O133*'fnd base rates'!C$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,3)))\n*$R133","v":1859.8751952929997},{"$f":"(($D133*'fnd base rates'!D$107)\n+($E133*'fnd base rates'!D$108)\n+($F133*'fnd base rates'!D$109)\n+($G133*'fnd base rates'!D$110)\n+($H133*'fnd base rates'!D$111)\n+($I133*'fnd base rates'!D$112)\n+($J133*'fnd base rates'!D$113)\n+($K133*'fnd base rates'!D$114)\n+($M133*'fnd base rates'!D$116)\n+($N133*'fnd base rates'!D$117)\n+($O133*'fnd base rates'!D$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,4)))\n*$R133","v":2642.3882999999996},{"$f":"(($D133*'fnd base rates'!E$107)\n+($E133*'fnd base rates'!E$108)\n+($F133*'fnd base rates'!E$109)\n+($G133*'fnd base rates'!E$110)\n+($H133*'fnd base rates'!E$111)\n+($I133*'fnd base rates'!E$112)\n+($J133*'fnd base rates'!E$113)\n+($K133*'fnd base rates'!E$114)\n+($M133*'fnd base rates'!E$116)\n+($N133*'fnd base rates'!E$117)\n+($O133*'fnd base rates'!E$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,5)))\n*$R133","v":13643.946933873998},{"$f":"(($D133*'fnd base rates'!F$107)\n+($E133*'fnd base rates'!F$108)\n+($F133*'fnd base rates'!F$109)\n+($G133*'fnd base rates'!F$110)\n+($H133*'fnd base rates'!F$111)\n+($I133*'fnd base rates'!F$112)\n+($J133*'fnd base rates'!F$113)\n+($K133*'fnd base rates'!F$114)\n+($M133*'fnd base rates'!F$116)\n+($N133*'fnd base rates'!F$117)\n+($O133*'fnd base rates'!F$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,6)))\n*$R133","v":3334.6711836859999},{"$f":"(($D133*'fnd base rates'!G$107)\n+($E133*'fnd base rates'!G$108)\n+($F133*'fnd base rates'!G$109)\n+($G133*'fnd base rates'!G$110)\n+($H133*'fnd base rates'!G$111)\n+($I133*'fnd base rates'!G$112)\n+($J133*'fnd base rates'!G$113)\n+($K133*'fnd base rates'!G$114)\n+($M133*'fnd base rates'!G$116)\n+($N133*'fnd base rates'!G$117)\n+($O133*'fnd base rates'!G$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,7)))\n*$R133","v":577.65414002400007},{"$f":"(($D133*'fnd base rates'!H$107)\n+($E133*'fnd base rates'!H$108)\n+($F133*'fnd base rates'!H$109)\n+($G133*'fnd base rates'!H$110)\n+($H133*'fnd base rates'!H$111)\n+($I133*'fnd base rates'!H$112)\n+($J133*'fnd base rates'!H$113)\n+($K133*'fnd base rates'!H$114)\n+($M133*'fnd base rates'!H$116)\n+($N133*'fnd base rates'!H$117)\n+($O133*'fnd base rates'!H$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,8)))","v":1986.68058},{"$f":"(($D133*'fnd base rates'!I$107)\n+($E133*'fnd base rates'!I$108)\n+($F133*'fnd base rates'!I$109)\n+($G133*'fnd base rates'!I$110)\n+($H133*'fnd base rates'!I$111)\n+($I133*'fnd base rates'!I$112)\n+($J133*'fnd base rates'!I$113)\n+($K133*'fnd base rates'!I$114)\n+($M133*'fnd base rates'!I$116)\n+($N133*'fnd base rates'!I$117)\n+($O133*'fnd base rates'!I$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,9)))\n*$R133","v":1378.2073},{"$f":"(($D133*'fnd base rates'!J$107)\n+($E133*'fnd base rates'!J$108)\n+($F133*'fnd base rates'!J$109)\n+($G133*'fnd base rates'!J$110)\n+($H133*'fnd base rates'!J$111)\n+($I133*'fnd base rates'!J$112)\n+($J133*'fnd base rates'!J$113)\n+($K133*'fnd base rates'!J$114)\n+($M133*'fnd base rates'!J$116)\n+($N133*'fnd base rates'!J$117)\n+($O133*'fnd base rates'!J$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,10)))\n*$R133","v":1233.4188999999997},{"$f":"(($D133*'fnd base rates'!K$107)\n+($E133*'fnd base rates'!K$108)\n+($F133*'fnd base rates'!K$109)\n+($G133*'fnd base rates'!K$110)\n+($H133*'fnd base rates'!K$111)\n+($I133*'fnd base rates'!K$112)\n+($J133*'fnd base rates'!K$113)\n+($K133*'fnd base rates'!K$114)\n+($M133*'fnd base rates'!K$116)\n+($N133*'fnd base rates'!K$117)\n+($O133*'fnd base rates'!K$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,11)))\n*$R133","v":4053.8209039589997},{"$f":"(($D133*'fnd base rates'!L$107)\n+($E133*'fnd base rates'!L$108)\n+($F133*'fnd base rates'!L$109)\n+($G133*'fnd base rates'!L$110)\n+($H133*'fnd base rates'!L$111)\n+($I133*'fnd base rates'!L$112)\n+($J133*'fnd base rates'!L$113)\n+($K133*'fnd base rates'!L$114)\n+($M133*'fnd base rates'!L$116)\n+($N133*'fnd base rates'!L$117)\n+($O133*'fnd base rates'!L$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,12)))","v":5482.2359900000001},{"$f":"(($D133*'fnd base rates'!M$107)\n+($E133*'fnd base rates'!M$108)\n+($F133*'fnd base rates'!M$109)\n+($G133*'fnd base rates'!M$110)\n+($H133*'fnd base rates'!M$111)\n+($I133*'fnd base rates'!M$112)\n+($J133*'fnd base rates'!M$113)\n+($K133*'fnd base rates'!M$114)\n+($M133*'fnd base rates'!M$116)\n+($N133*'fnd base rates'!M$117)\n+($O133*'fnd base rates'!M$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,13)))","v":0},36192.899426835997,null,428035016,"428","035","016",1,3,36192.899426835997,12064,113,11951,null,null,null,null,null,null,0,null,0]
["428",428035018,"BROOKE",{"$f":"'fnd enro'!D134","v":0},{"$f":"'fnd enro'!E134","v":0},{"$f":"'fnd enro'!F134","v":1},{"$f":"'fnd enro'!G134","v":0},{"$f":"'fnd enro'!H134","v":0},{"$f":"'fnd enro'!I134","v":0},{"$f":"'fnd enro'!J134","v":0},{"$f":"'fnd enro'!K134","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L134","v":0},{"$f":"'fnd enro'!M134","v":0},{"$f":"'fnd enro'!N134","v":0},{"$f":"'fnd enro'!O134","v":0},{"$f":"'fnd enro'!P134","v":1},{"$f":"'fnd enro'!R134","v":1},1.087,{"$f":"VALUE('fnd enro'!Q134)","v":9},null,{"$f":"(($D134*'fnd base rates'!C$107)\n+($E134*'fnd base rates'!C$108)\n+($F134*'fnd base rates'!C$109)\n+($G134*'fnd base rates'!C$110)\n+($H134*'fnd base rates'!C$111)\n+($I134*'fnd base rates'!C$112)\n+($J134*'fnd base rates'!C$113)\n+($K134*'fnd base rates'!C$114)\n+($M134*'fnd base rates'!C$116)\n+($N134*'fnd base rates'!C$117)\n+($O134*'fnd base rates'!C$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,3)))\n*$R134","v":718.54929843100001},{"$f":"(($D134*'fnd base rates'!D$107)\n+($E134*'fnd base rates'!D$108)\n+($F134*'fnd base rates'!D$109)\n+($G134*'fnd base rates'!D$110)\n+($H134*'fnd base rates'!D$111)\n+($I134*'fnd base rates'!D$112)\n+($J134*'fnd base rates'!D$113)\n+($K134*'fnd base rates'!D$114)\n+($M134*'fnd base rates'!D$116)\n+($N134*'fnd base rates'!D$117)\n+($O134*'fnd base rates'!D$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,4)))\n*$R134","v":1347.9234799999999},{"$f":"(($D134*'fnd base rates'!E$107)\n+($E134*'fnd base rates'!E$108)\n+($F134*'fnd base rates'!E$109)\n+($G134*'fnd base rates'!E$110)\n+($H134*'fnd base rates'!E$111)\n+($I134*'fnd base rates'!E$112)\n+($J134*'fnd base rates'!E$113)\n+($K134*'fnd base rates'!E$114)\n+($M134*'fnd base rates'!E$116)\n+($N134*'fnd base rates'!E$117)\n+($O134*'fnd base rates'!E$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,5)))\n*$R134","v":9035.2451279580018},{"$f":"(($D134*'fnd base rates'!F$107)\n+($E134*'fnd base rates'!F$108)\n+($F134*'fnd base rates'!F$109)\n+($G134*'fnd base rates'!F$110)\n+($H134*'fnd base rates'!F$111)\n+($I134*'fnd base rates'!F$112)\n+($J134*'fnd base rates'!F$113)\n+($K134*'fnd base rates'!F$114)\n+($M134*'fnd base rates'!F$116)\n+($N134*'fnd base rates'!F$117)\n+($O134*'fnd base rates'!F$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,6)))\n*$R134","v":1443.378304562},{"$f":"(($D134*'fnd base rates'!G$107)\n+($E134*'fnd base rates'!G$108)\n+($F134*'fnd base rates'!G$109)\n+($G134*'fnd base rates'!G$110)\n+($H134*'fnd base rates'!G$111)\n+($I134*'fnd base rates'!G$112)\n+($J134*'fnd base rates'!G$113)\n+($K134*'fnd base rates'!G$114)\n+($M134*'fnd base rates'!G$116)\n+($N134*'fnd base rates'!G$117)\n+($O134*'fnd base rates'!G$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,7)))\n*$R134","v":402.09237000799999},{"$f":"(($D134*'fnd base rates'!H$107)\n+($E134*'fnd base rates'!H$108)\n+($F134*'fnd base rates'!H$109)\n+($G134*'fnd base rates'!H$110)\n+($H134*'fnd base rates'!H$111)\n+($I134*'fnd base rates'!H$112)\n+($J134*'fnd base rates'!H$113)\n+($K134*'fnd base rates'!H$114)\n+($M134*'fnd base rates'!H$116)\n+($N134*'fnd base rates'!H$117)\n+($O134*'fnd base rates'!H$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D134*'fnd base rates'!I$107)\n+($E134*'fnd base rates'!I$108)\n+($F134*'fnd base rates'!I$109)\n+($G134*'fnd base rates'!I$110)\n+($H134*'fnd base rates'!I$111)\n+($I134*'fnd base rates'!I$112)\n+($J134*'fnd base rates'!I$113)\n+($K134*'fnd base rates'!I$114)\n+($M134*'fnd base rates'!I$116)\n+($N134*'fnd base rates'!I$117)\n+($O134*'fnd base rates'!I$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,9)))\n*$R134","v":596.13254000000006},{"$f":"(($D134*'fnd base rates'!J$107)\n+($E134*'fnd base rates'!J$108)\n+($F134*'fnd base rates'!J$109)\n+($G134*'fnd base rates'!J$110)\n+($H134*'fnd base rates'!J$111)\n+($I134*'fnd base rates'!J$112)\n+($J134*'fnd base rates'!J$113)\n+($K134*'fnd base rates'!J$114)\n+($M134*'fnd base rates'!J$116)\n+($N134*'fnd base rates'!J$117)\n+($O134*'fnd base rates'!J$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,10)))\n*$R134","v":1076.4234899999999},{"$f":"(($D134*'fnd base rates'!K$107)\n+($E134*'fnd base rates'!K$108)\n+($F134*'fnd base rates'!K$109)\n+($G134*'fnd base rates'!K$110)\n+($H134*'fnd base rates'!K$111)\n+($I134*'fnd base rates'!K$112)\n+($J134*'fnd base rates'!K$113)\n+($K134*'fnd base rates'!K$114)\n+($M134*'fnd base rates'!K$116)\n+($N134*'fnd base rates'!K$117)\n+($O134*'fnd base rates'!K$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,11)))\n*$R134","v":1269.248614653},{"$f":"(($D134*'fnd base rates'!L$107)\n+($E134*'fnd base rates'!L$108)\n+($F134*'fnd base rates'!L$109)\n+($G134*'fnd base rates'!L$110)\n+($H134*'fnd base rates'!L$111)\n+($I134*'fnd base rates'!L$112)\n+($J134*'fnd base rates'!L$113)\n+($K134*'fnd base rates'!L$114)\n+($M134*'fnd base rates'!L$116)\n+($N134*'fnd base rates'!L$117)\n+($O134*'fnd base rates'!L$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,12)))","v":2500.1353300000001},{"$f":"(($D134*'fnd base rates'!M$107)\n+($E134*'fnd base rates'!M$108)\n+($F134*'fnd base rates'!M$109)\n+($G134*'fnd base rates'!M$110)\n+($H134*'fnd base rates'!M$111)\n+($I134*'fnd base rates'!M$112)\n+($J134*'fnd base rates'!M$113)\n+($K134*'fnd base rates'!M$114)\n+($M134*'fnd base rates'!M$116)\n+($N134*'fnd base rates'!M$117)\n+($O134*'fnd base rates'!M$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,13)))","v":0},18974.995415612004,null,428035018,"428","035","018",1,1,18974.995415612004,18975,82,18893,null,null,null,null,null,null,0,null,0]
["428",428035035,"BROOKE",{"$f":"'fnd enro'!D135","v":0},{"$f":"'fnd enro'!E135","v":0},{"$f":"'fnd enro'!F135","v":169},{"$f":"'fnd enro'!G135","v":809},{"$f":"'fnd enro'!H135","v":456},{"$f":"'fnd enro'!I135","v":431},{"$f":"'fnd enro'!J135","v":0},{"$f":"'fnd enro'!K135","v":73.294499999999999},{"$f":"'fnd enro'!L135","v":0},{"$f":"'fnd enro'!M135","v":134},{"$f":"'fnd enro'!N135","v":25},{"$f":"'fnd enro'!O135","v":12},{"$f":"'fnd enro'!P135","v":1337},{"$f":"'fnd enro'!R135","v":1865},1.087,{"$f":"VALUE('fnd enro'!Q135)","v":11},null,{"$f":"(($D135*'fnd base rates'!C$107)\n+($E135*'fnd base rates'!C$108)\n+($F135*'fnd base rates'!C$109)\n+($G135*'fnd base rates'!C$110)\n+($H135*'fnd base rates'!C$111)\n+($I135*'fnd base rates'!C$112)\n+($J135*'fnd base rates'!C$113)\n+($K135*'fnd base rates'!C$114)\n+($M135*'fnd base rates'!C$116)\n+($N135*'fnd base rates'!C$117)\n+($O135*'fnd base rates'!C$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,3)))\n*$R135","v":1331031.6008138151},{"$f":"(($D135*'fnd base rates'!D$107)\n+($E135*'fnd base rates'!D$108)\n+($F135*'fnd base rates'!D$109)\n+($G135*'fnd base rates'!D$110)\n+($H135*'fnd base rates'!D$111)\n+($I135*'fnd base rates'!D$112)\n+($J135*'fnd base rates'!D$113)\n+($K135*'fnd base rates'!D$114)\n+($M135*'fnd base rates'!D$116)\n+($N135*'fnd base rates'!D$117)\n+($O135*'fnd base rates'!D$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,4)))\n*$R135","v":2408036.6980499998},{"$f":"(($D135*'fnd base rates'!E$107)\n+($E135*'fnd base rates'!E$108)\n+($F135*'fnd base rates'!E$109)\n+($G135*'fnd base rates'!E$110)\n+($H135*'fnd base rates'!E$111)\n+($I135*'fnd base rates'!E$112)\n+($J135*'fnd base rates'!E$113)\n+($K135*'fnd base rates'!E$114)\n+($M135*'fnd base rates'!E$116)\n+($N135*'fnd base rates'!E$117)\n+($O135*'fnd base rates'!E$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,5)))\n*$R135","v":16006678.946341671},{"$f":"(($D135*'fnd base rates'!F$107)\n+($E135*'fnd base rates'!F$108)\n+($F135*'fnd base rates'!F$109)\n+($G135*'fnd base rates'!F$110)\n+($H135*'fnd base rates'!F$111)\n+($I135*'fnd base rates'!F$112)\n+($J135*'fnd base rates'!F$113)\n+($K135*'fnd base rates'!F$114)\n+($M135*'fnd base rates'!F$116)\n+($N135*'fnd base rates'!F$117)\n+($O135*'fnd base rates'!F$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,6)))\n*$R135","v":2417503.21472813},{"$f":"(($D135*'fnd base rates'!G$107)\n+($E135*'fnd base rates'!G$108)\n+($F135*'fnd base rates'!G$109)\n+($G135*'fnd base rates'!G$110)\n+($H135*'fnd base rates'!G$111)\n+($I135*'fnd base rates'!G$112)\n+($J135*'fnd base rates'!G$113)\n+($K135*'fnd base rates'!G$114)\n+($M135*'fnd base rates'!G$116)\n+($N135*'fnd base rates'!G$117)\n+($O135*'fnd base rates'!G$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,7)))\n*$R135","v":702528.02734491997},{"$f":"(($D135*'fnd base rates'!H$107)\n+($E135*'fnd base rates'!H$108)\n+($F135*'fnd base rates'!H$109)\n+($G135*'fnd base rates'!H$110)\n+($H135*'fnd base rates'!H$111)\n+($I135*'fnd base rates'!H$112)\n+($J135*'fnd base rates'!H$113)\n+($K135*'fnd base rates'!H$114)\n+($M135*'fnd base rates'!H$116)\n+($N135*'fnd base rates'!H$117)\n+($O135*'fnd base rates'!H$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,8)))","v":1246388.6238999998},{"$f":"(($D135*'fnd base rates'!I$107)\n+($E135*'fnd base rates'!I$108)\n+($F135*'fnd base rates'!I$109)\n+($G135*'fnd base rates'!I$110)\n+($H135*'fnd base rates'!I$111)\n+($I135*'fnd base rates'!I$112)\n+($J135*'fnd base rates'!I$113)\n+($K135*'fnd base rates'!I$114)\n+($M135*'fnd base rates'!I$116)\n+($N135*'fnd base rates'!I$117)\n+($O135*'fnd base rates'!I$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,9)))\n*$R135","v":1119966.81862},{"$f":"(($D135*'fnd base rates'!J$107)\n+($E135*'fnd base rates'!J$108)\n+($F135*'fnd base rates'!J$109)\n+($G135*'fnd base rates'!J$110)\n+($H135*'fnd base rates'!J$111)\n+($I135*'fnd base rates'!J$112)\n+($J135*'fnd base rates'!J$113)\n+($K135*'fnd base rates'!J$114)\n+($M135*'fnd base rates'!J$116)\n+($N135*'fnd base rates'!J$117)\n+($O135*'fnd base rates'!J$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,10)))\n*$R135","v":2078615.1412800001},{"$f":"(($D135*'fnd base rates'!K$107)\n+($E135*'fnd base rates'!K$108)\n+($F135*'fnd base rates'!K$109)\n+($G135*'fnd base rates'!K$110)\n+($H135*'fnd base rates'!K$111)\n+($I135*'fnd base rates'!K$112)\n+($J135*'fnd base rates'!K$113)\n+($K135*'fnd base rates'!K$114)\n+($M135*'fnd base rates'!K$116)\n+($N135*'fnd base rates'!K$117)\n+($O135*'fnd base rates'!K$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,11)))\n*$R135","v":2498044.5215178449},{"$f":"(($D135*'fnd base rates'!L$107)\n+($E135*'fnd base rates'!L$108)\n+($F135*'fnd base rates'!L$109)\n+($G135*'fnd base rates'!L$110)\n+($H135*'fnd base rates'!L$111)\n+($I135*'fnd base rates'!L$112)\n+($J135*'fnd base rates'!L$113)\n+($K135*'fnd base rates'!L$114)\n+($M135*'fnd base rates'!L$116)\n+($N135*'fnd base rates'!L$117)\n+($O135*'fnd base rates'!L$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,12)))","v":4513344.6504499996},{"$f":"(($D135*'fnd base rates'!M$107)\n+($E135*'fnd base rates'!M$108)\n+($F135*'fnd base rates'!M$109)\n+($G135*'fnd base rates'!M$110)\n+($H135*'fnd base rates'!M$111)\n+($I135*'fnd base rates'!M$112)\n+($J135*'fnd base rates'!M$113)\n+($K135*'fnd base rates'!M$114)\n+($M135*'fnd base rates'!M$116)\n+($N135*'fnd base rates'!M$117)\n+($O135*'fnd base rates'!M$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,13)))","v":0},34322138.243046381,null,428035035,"428","035","035",1,1865,34322138.243046381,18403,8,18395,null,null,null,null,null,null,0,null,0]
["428",428035044,"BROOKE",{"$f":"'fnd enro'!D136","v":0},{"$f":"'fnd enro'!E136","v":0},{"$f":"'fnd enro'!F136","v":0},{"$f":"'fnd enro'!G136","v":12},{"$f":"'fnd enro'!H136","v":6},{"$f":"'fnd enro'!I136","v":13},{"$f":"'fnd enro'!J136","v":0},{"$f":"'fnd enro'!K136","v":1.2182999999999999},{"$f":"'fnd enro'!L136","v":0},{"$f":"'fnd enro'!M136","v":2},{"$f":"'fnd enro'!N136","v":1},{"$f":"'fnd enro'!O136","v":1},{"$f":"'fnd enro'!P136","v":18},{"$f":"'fnd enro'!R136","v":31},1.087,{"$f":"VALUE('fnd enro'!Q136)","v":11},null,{"$f":"(($D136*'fnd base rates'!C$107)\n+($E136*'fnd base rates'!C$108)\n+($F136*'fnd base rates'!C$109)\n+($G136*'fnd base rates'!C$110)\n+($H136*'fnd base rates'!C$111)\n+($I136*'fnd base rates'!C$112)\n+($J136*'fnd base rates'!C$113)\n+($K136*'fnd base rates'!C$114)\n+($M136*'fnd base rates'!C$116)\n+($N136*'fnd base rates'!C$117)\n+($O136*'fnd base rates'!C$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,3)))\n*$R136","v":21796.639551361},{"$f":"(($D136*'fnd base rates'!D$107)\n+($E136*'fnd base rates'!D$108)\n+($F136*'fnd base rates'!D$109)\n+($G136*'fnd base rates'!D$110)\n+($H136*'fnd base rates'!D$111)\n+($I136*'fnd base rates'!D$112)\n+($J136*'fnd base rates'!D$113)\n+($K136*'fnd base rates'!D$114)\n+($M136*'fnd base rates'!D$116)\n+($N136*'fnd base rates'!D$117)\n+($O136*'fnd base rates'!D$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,4)))\n*$R136","v":38001.411299999992},{"$f":"(($D136*'fnd base rates'!E$107)\n+($E136*'fnd base rates'!E$108)\n+($F136*'fnd base rates'!E$109)\n+($G136*'fnd base rates'!E$110)\n+($H136*'fnd base rates'!E$111)\n+($I136*'fnd base rates'!E$112)\n+($J136*'fnd base rates'!E$113)\n+($K136*'fnd base rates'!E$114)\n+($M136*'fnd base rates'!E$116)\n+($N136*'fnd base rates'!E$117)\n+($O136*'fnd base rates'!E$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,5)))\n*$R136","v":253229.25273669793},{"$f":"(($D136*'fnd base rates'!F$107)\n+($E136*'fnd base rates'!F$108)\n+($F136*'fnd base rates'!F$109)\n+($G136*'fnd base rates'!F$110)\n+($H136*'fnd base rates'!F$111)\n+($I136*'fnd base rates'!F$112)\n+($J136*'fnd base rates'!F$113)\n+($K136*'fnd base rates'!F$114)\n+($M136*'fnd base rates'!F$116)\n+($N136*'fnd base rates'!F$117)\n+($O136*'fnd base rates'!F$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,6)))\n*$R136","v":38496.097071422002},{"$f":"(($D136*'fnd base rates'!G$107)\n+($E136*'fnd base rates'!G$108)\n+($F136*'fnd base rates'!G$109)\n+($G136*'fnd base rates'!G$110)\n+($H136*'fnd base rates'!G$111)\n+($I136*'fnd base rates'!G$112)\n+($J136*'fnd base rates'!G$113)\n+($K136*'fnd base rates'!G$114)\n+($M136*'fnd base rates'!G$116)\n+($N136*'fnd base rates'!G$117)\n+($O136*'fnd base rates'!G$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,7)))\n*$R136","v":10692.988250248},{"$f":"(($D136*'fnd base rates'!H$107)\n+($E136*'fnd base rates'!H$108)\n+($F136*'fnd base rates'!H$109)\n+($G136*'fnd base rates'!H$110)\n+($H136*'fnd base rates'!H$111)\n+($I136*'fnd base rates'!H$112)\n+($J136*'fnd base rates'!H$113)\n+($K136*'fnd base rates'!H$114)\n+($M136*'fnd base rates'!H$116)\n+($N136*'fnd base rates'!H$117)\n+($O136*'fnd base rates'!H$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,8)))","v":22628.382659999999},{"$f":"(($D136*'fnd base rates'!I$107)\n+($E136*'fnd base rates'!I$108)\n+($F136*'fnd base rates'!I$109)\n+($G136*'fnd base rates'!I$110)\n+($H136*'fnd base rates'!I$111)\n+($I136*'fnd base rates'!I$112)\n+($J136*'fnd base rates'!I$113)\n+($K136*'fnd base rates'!I$114)\n+($M136*'fnd base rates'!I$116)\n+($N136*'fnd base rates'!I$117)\n+($O136*'fnd base rates'!I$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,9)))\n*$R136","v":18233.957589999998},{"$f":"(($D136*'fnd base rates'!J$107)\n+($E136*'fnd base rates'!J$108)\n+($F136*'fnd base rates'!J$109)\n+($G136*'fnd base rates'!J$110)\n+($H136*'fnd base rates'!J$111)\n+($I136*'fnd base rates'!J$112)\n+($J136*'fnd base rates'!J$113)\n+($K136*'fnd base rates'!J$114)\n+($M136*'fnd base rates'!J$116)\n+($N136*'fnd base rates'!J$117)\n+($O136*'fnd base rates'!J$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,10)))\n*$R136","v":32683.08988},{"$f":"(($D136*'fnd base rates'!K$107)\n+($E136*'fnd base rates'!K$108)\n+($F136*'fnd base rates'!K$109)\n+($G136*'fnd base rates'!K$110)\n+($H136*'fnd base rates'!K$111)\n+($I136*'fnd base rates'!K$112)\n+($J136*'fnd base rates'!K$113)\n+($K136*'fnd base rates'!K$114)\n+($M136*'fnd base rates'!K$116)\n+($N136*'fnd base rates'!K$117)\n+($O136*'fnd base rates'!K$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,11)))\n*$R136","v":42182.309604242997},{"$f":"(($D136*'fnd base rates'!L$107)\n+($E136*'fnd base rates'!L$108)\n+($F136*'fnd base rates'!L$109)\n+($G136*'fnd base rates'!L$110)\n+($H136*'fnd base rates'!L$111)\n+($I136*'fnd base rates'!L$112)\n+($J136*'fnd base rates'!L$113)\n+($K136*'fnd base rates'!L$114)\n+($M136*'fnd base rates'!L$116)\n+($N136*'fnd base rates'!L$117)\n+($O136*'fnd base rates'!L$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,12)))","v":71245.015230000005},{"$f":"(($D136*'fnd base rates'!M$107)\n+($E136*'fnd base rates'!M$108)\n+($F136*'fnd base rates'!M$109)\n+($G136*'fnd base rates'!M$110)\n+($H136*'fnd base rates'!M$111)\n+($I136*'fnd base rates'!M$112)\n+($J136*'fnd base rates'!M$113)\n+($K136*'fnd base rates'!M$114)\n+($M136*'fnd base rates'!M$116)\n+($N136*'fnd base rates'!M$117)\n+($O136*'fnd base rates'!M$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,13)))","v":0},549189.143873972,null,428035044,"428","035","044",1,31,549189.143873972,17716,5705,12011,null,null,null,null,null,null,0,null,0]
["428",428035057,"BROOKE",{"$f":"'fnd enro'!D137","v":0},{"$f":"'fnd enro'!E137","v":0},{"$f":"'fnd enro'!F137","v":18},{"$f":"'fnd enro'!G137","v":87},{"$f":"'fnd enro'!H137","v":46},{"$f":"'fnd enro'!I137","v":28},{"$f":"'fnd enro'!J137","v":0},{"$f":"'fnd enro'!K137","v":7.0347},{"$f":"'fnd enro'!L137","v":0},{"$f":"'fnd enro'!M137","v":32},{"$f":"'fnd enro'!N137","v":1},{"$f":"'fnd enro'!O137","v":0},{"$f":"'fnd enro'!P137","v":130},{"$f":"'fnd enro'!R137","v":179},1.087,{"$f":"VALUE('fnd enro'!Q137)","v":12},null,{"$f":"(($D137*'fnd base rates'!C$107)\n+($E137*'fnd base rates'!C$108)\n+($F137*'fnd base rates'!C$109)\n+($G137*'fnd base rates'!C$110)\n+($H137*'fnd base rates'!C$111)\n+($I137*'fnd base rates'!C$112)\n+($J137*'fnd base rates'!C$113)\n+($K137*'fnd base rates'!C$114)\n+($M137*'fnd base rates'!C$116)\n+($N137*'fnd base rates'!C$117)\n+($O137*'fnd base rates'!C$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,3)))\n*$R137","v":131204.57995914901},{"$f":"(($D137*'fnd base rates'!D$107)\n+($E137*'fnd base rates'!D$108)\n+($F137*'fnd base rates'!D$109)\n+($G137*'fnd base rates'!D$110)\n+($H137*'fnd base rates'!D$111)\n+($I137*'fnd base rates'!D$112)\n+($J137*'fnd base rates'!D$113)\n+($K137*'fnd base rates'!D$114)\n+($M137*'fnd base rates'!D$116)\n+($N137*'fnd base rates'!D$117)\n+($O137*'fnd base rates'!D$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,4)))\n*$R137","v":241588.45662999997},{"$f":"(($D137*'fnd base rates'!E$107)\n+($E137*'fnd base rates'!E$108)\n+($F137*'fnd base rates'!E$109)\n+($G137*'fnd base rates'!E$110)\n+($H137*'fnd base rates'!E$111)\n+($I137*'fnd base rates'!E$112)\n+($J137*'fnd base rates'!E$113)\n+($K137*'fnd base rates'!E$114)\n+($M137*'fnd base rates'!E$116)\n+($N137*'fnd base rates'!E$117)\n+($O137*'fnd base rates'!E$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,5)))\n*$R137","v":1611989.0020744817},{"$f":"(($D137*'fnd base rates'!F$107)\n+($E137*'fnd base rates'!F$108)\n+($F137*'fnd base rates'!F$109)\n+($G137*'fnd base rates'!F$110)\n+($H137*'fnd base rates'!F$111)\n+($I137*'fnd base rates'!F$112)\n+($J137*'fnd base rates'!F$113)\n+($K137*'fnd base rates'!F$114)\n+($M137*'fnd base rates'!F$116)\n+($N137*'fnd base rates'!F$117)\n+($O137*'fnd base rates'!F$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,6)))\n*$R137","v":240380.48630659797},{"$f":"(($D137*'fnd base rates'!G$107)\n+($E137*'fnd base rates'!G$108)\n+($F137*'fnd base rates'!G$109)\n+($G137*'fnd base rates'!G$110)\n+($H137*'fnd base rates'!G$111)\n+($I137*'fnd base rates'!G$112)\n+($J137*'fnd base rates'!G$113)\n+($K137*'fnd base rates'!G$114)\n+($M137*'fnd base rates'!G$116)\n+($N137*'fnd base rates'!G$117)\n+($O137*'fnd base rates'!G$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,7)))\n*$R137","v":71657.075881432},{"$f":"(($D137*'fnd base rates'!H$107)\n+($E137*'fnd base rates'!H$108)\n+($F137*'fnd base rates'!H$109)\n+($G137*'fnd base rates'!H$110)\n+($H137*'fnd base rates'!H$111)\n+($I137*'fnd base rates'!H$112)\n+($J137*'fnd base rates'!H$113)\n+($K137*'fnd base rates'!H$114)\n+($M137*'fnd base rates'!H$116)\n+($N137*'fnd base rates'!H$117)\n+($O137*'fnd base rates'!H$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,8)))","v":118050.91793999998},{"$f":"(($D137*'fnd base rates'!I$107)\n+($E137*'fnd base rates'!I$108)\n+($F137*'fnd base rates'!I$109)\n+($G137*'fnd base rates'!I$110)\n+($H137*'fnd base rates'!I$111)\n+($I137*'fnd base rates'!I$112)\n+($J137*'fnd base rates'!I$113)\n+($K137*'fnd base rates'!I$114)\n+($M137*'fnd base rates'!I$116)\n+($N137*'fnd base rates'!I$117)\n+($O137*'fnd base rates'!I$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,9)))\n*$R137","v":110763.38687999999},{"$f":"(($D137*'fnd base rates'!J$107)\n+($E137*'fnd base rates'!J$108)\n+($F137*'fnd base rates'!J$109)\n+($G137*'fnd base rates'!J$110)\n+($H137*'fnd base rates'!J$111)\n+($I137*'fnd base rates'!J$112)\n+($J137*'fnd base rates'!J$113)\n+($K137*'fnd base rates'!J$114)\n+($M137*'fnd base rates'!J$116)\n+($N137*'fnd base rates'!J$117)\n+($O137*'fnd base rates'!J$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,10)))\n*$R137","v":208064.12657999998},{"$f":"(($D137*'fnd base rates'!K$107)\n+($E137*'fnd base rates'!K$108)\n+($F137*'fnd base rates'!K$109)\n+($G137*'fnd base rates'!K$110)\n+($H137*'fnd base rates'!K$111)\n+($I137*'fnd base rates'!K$112)\n+($J137*'fnd base rates'!K$113)\n+($K137*'fnd base rates'!K$114)\n+($M137*'fnd base rates'!K$116)\n+($N137*'fnd base rates'!K$117)\n+($O137*'fnd base rates'!K$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,11)))\n*$R137","v":245119.49069288702},{"$f":"(($D137*'fnd base rates'!L$107)\n+($E137*'fnd base rates'!L$108)\n+($F137*'fnd base rates'!L$109)\n+($G137*'fnd base rates'!L$110)\n+($H137*'fnd base rates'!L$111)\n+($I137*'fnd base rates'!L$112)\n+($J137*'fnd base rates'!L$113)\n+($K137*'fnd base rates'!L$114)\n+($M137*'fnd base rates'!L$116)\n+($N137*'fnd base rates'!L$117)\n+($O137*'fnd base rates'!L$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,12)))","v":450602.98406999995},{"$f":"(($D137*'fnd base rates'!M$107)\n+($E137*'fnd base rates'!M$108)\n+($F137*'fnd base rates'!M$109)\n+($G137*'fnd base rates'!M$110)\n+($H137*'fnd base rates'!M$111)\n+($I137*'fnd base rates'!M$112)\n+($J137*'fnd base rates'!M$113)\n+($K137*'fnd base rates'!M$114)\n+($M137*'fnd base rates'!M$116)\n+($N137*'fnd base rates'!M$117)\n+($O137*'fnd base rates'!M$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,13)))","v":0},3429420.5070145475,null,428035057,"428","035","057",1,179,3429420.5070145475,19159,7095,12064,null,null,null,null,null,null,0,null,0]
["428",428035073,"BROOKE",{"$f":"'fnd enro'!D138","v":0},{"$f":"'fnd enro'!E138","v":0},{"$f":"'fnd enro'!F138","v":0},{"$f":"'fnd enro'!G138","v":7},{"$f":"'fnd enro'!H138","v":4},{"$f":"'fnd enro'!I138","v":6},{"$f":"'fnd enro'!J138","v":0},{"$f":"'fnd enro'!K138","v":0.66810000000000003},{"$f":"'fnd enro'!L138","v":0},{"$f":"'fnd enro'!M138","v":0},{"$f":"'fnd enro'!N138","v":0},{"$f":"'fnd enro'!O138","v":0},{"$f":"'fnd enro'!P138","v":11},{"$f":"'fnd enro'!R138","v":17},1.087,{"$f":"VALUE('fnd enro'!Q138)","v":6},null,{"$f":"(($D138*'fnd base rates'!C$107)\n+($E138*'fnd base rates'!C$108)\n+($F138*'fnd base rates'!C$109)\n+($G138*'fnd base rates'!C$110)\n+($H138*'fnd base rates'!C$111)\n+($I138*'fnd base rates'!C$112)\n+($J138*'fnd base rates'!C$113)\n+($K138*'fnd base rates'!C$114)\n+($M138*'fnd base rates'!C$116)\n+($N138*'fnd base rates'!C$117)\n+($O138*'fnd base rates'!C$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,3)))\n*$R138","v":11409.044953327},{"$f":"(($D138*'fnd base rates'!D$107)\n+($E138*'fnd base rates'!D$108)\n+($F138*'fnd base rates'!D$109)\n+($G138*'fnd base rates'!D$110)\n+($H138*'fnd base rates'!D$111)\n+($I138*'fnd base rates'!D$112)\n+($J138*'fnd base rates'!D$113)\n+($K138*'fnd base rates'!D$114)\n+($M138*'fnd base rates'!D$116)\n+($N138*'fnd base rates'!D$117)\n+($O138*'fnd base rates'!D$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,4)))\n*$R138","v":19094.752889999996},{"$f":"(($D138*'fnd base rates'!E$107)\n+($E138*'fnd base rates'!E$108)\n+($F138*'fnd base rates'!E$109)\n+($G138*'fnd base rates'!E$110)\n+($H138*'fnd base rates'!E$111)\n+($I138*'fnd base rates'!E$112)\n+($J138*'fnd base rates'!E$113)\n+($K138*'fnd base rates'!E$114)\n+($M138*'fnd base rates'!E$116)\n+($N138*'fnd base rates'!E$117)\n+($O138*'fnd base rates'!E$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,5)))\n*$R138","v":121496.26354528601},{"$f":"(($D138*'fnd base rates'!F$107)\n+($E138*'fnd base rates'!F$108)\n+($F138*'fnd base rates'!F$109)\n+($G138*'fnd base rates'!F$110)\n+($H138*'fnd base rates'!F$111)\n+($I138*'fnd base rates'!F$112)\n+($J138*'fnd base rates'!F$113)\n+($K138*'fnd base rates'!F$114)\n+($M138*'fnd base rates'!F$116)\n+($N138*'fnd base rates'!F$117)\n+($O138*'fnd base rates'!F$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,6)))\n*$R138","v":20886.132957554},{"$f":"(($D138*'fnd base rates'!G$107)\n+($E138*'fnd base rates'!G$108)\n+($F138*'fnd base rates'!G$109)\n+($G138*'fnd base rates'!G$110)\n+($H138*'fnd base rates'!G$111)\n+($I138*'fnd base rates'!G$112)\n+($J138*'fnd base rates'!G$113)\n+($K138*'fnd base rates'!G$114)\n+($M138*'fnd base rates'!G$116)\n+($N138*'fnd base rates'!G$117)\n+($O138*'fnd base rates'!G$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,7)))\n*$R138","v":5129.4694401359993},{"$f":"(($D138*'fnd base rates'!H$107)\n+($E138*'fnd base rates'!H$108)\n+($F138*'fnd base rates'!H$109)\n+($G138*'fnd base rates'!H$110)\n+($H138*'fnd base rates'!H$111)\n+($I138*'fnd base rates'!H$112)\n+($J138*'fnd base rates'!H$113)\n+($K138*'fnd base rates'!H$114)\n+($M138*'fnd base rates'!H$116)\n+($N138*'fnd base rates'!H$117)\n+($O138*'fnd base rates'!H$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,8)))","v":11640.736619999998},{"$f":"(($D138*'fnd base rates'!I$107)\n+($E138*'fnd base rates'!I$108)\n+($F138*'fnd base rates'!I$109)\n+($G138*'fnd base rates'!I$110)\n+($H138*'fnd base rates'!I$111)\n+($I138*'fnd base rates'!I$112)\n+($J138*'fnd base rates'!I$113)\n+($K138*'fnd base rates'!I$114)\n+($M138*'fnd base rates'!I$116)\n+($N138*'fnd base rates'!I$117)\n+($O138*'fnd base rates'!I$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,9)))\n*$R138","v":9227.2929899999999},{"$f":"(($D138*'fnd base rates'!J$107)\n+($E138*'fnd base rates'!J$108)\n+($F138*'fnd base rates'!J$109)\n+($G138*'fnd base rates'!J$110)\n+($H138*'fnd base rates'!J$111)\n+($I138*'fnd base rates'!J$112)\n+($J138*'fnd base rates'!J$113)\n+($K138*'fnd base rates'!J$114)\n+($M138*'fnd base rates'!J$116)\n+($N138*'fnd base rates'!J$117)\n+($O138*'fnd base rates'!J$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,10)))\n*$R138","v":14801.505079999999},{"$f":"(($D138*'fnd base rates'!K$107)\n+($E138*'fnd base rates'!K$108)\n+($F138*'fnd base rates'!K$109)\n+($G138*'fnd base rates'!K$110)\n+($H138*'fnd base rates'!K$111)\n+($I138*'fnd base rates'!K$112)\n+($J138*'fnd base rates'!K$113)\n+($K138*'fnd base rates'!K$114)\n+($M138*'fnd base rates'!K$116)\n+($N138*'fnd base rates'!K$117)\n+($O138*'fnd base rates'!K$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,11)))\n*$R138","v":22298.950969101003},{"$f":"(($D138*'fnd base rates'!L$107)\n+($E138*'fnd base rates'!L$108)\n+($F138*'fnd base rates'!L$109)\n+($G138*'fnd base rates'!L$110)\n+($H138*'fnd base rates'!L$111)\n+($I138*'fnd base rates'!L$112)\n+($J138*'fnd base rates'!L$113)\n+($K138*'fnd base rates'!L$114)\n+($M138*'fnd base rates'!L$116)\n+($N138*'fnd base rates'!L$117)\n+($O138*'fnd base rates'!L$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,12)))","v":36566.860610000003},{"$f":"(($D138*'fnd base rates'!M$107)\n+($E138*'fnd base rates'!M$108)\n+($F138*'fnd base rates'!M$109)\n+($G138*'fnd base rates'!M$110)\n+($H138*'fnd base rates'!M$111)\n+($I138*'fnd base rates'!M$112)\n+($J138*'fnd base rates'!M$113)\n+($K138*'fnd base rates'!M$114)\n+($M138*'fnd base rates'!M$116)\n+($N138*'fnd base rates'!M$117)\n+($O138*'fnd base rates'!M$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,13)))","v":0},272551.01005540404,null,428035073,"428","035","073",1,17,272551.01005540404,16032,{"$f":"AO138-AQ138","v":-2943},18975,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B139,3)","v":"428"},428035093,"BROOKE",{"$f":"'fnd enro'!D139","v":0},{"$f":"'fnd enro'!E139","v":0},{"$f":"'fnd enro'!F139","v":1},{"$f":"'fnd enro'!G139","v":4},{"$f":"'fnd enro'!H139","v":1},{"$f":"'fnd enro'!I139","v":1},{"$f":"'fnd enro'!J139","v":0},{"$f":"'fnd enro'!K139","v":0.27510000000000001},{"$f":"'fnd enro'!L139","v":0},{"$f":"'fnd enro'!M139","v":1},{"$f":"'fnd enro'!N139","v":0},{"$f":"'fnd enro'!O139","v":0},{"$f":"'fnd enro'!P139","v":7},{"$f":"'fnd enro'!R139","v":7},{"$f":"VLOOKUP(B139,charterinfo_b,6)","v":1.087},{"$f":"VALUE('fnd enro'!Q139)","v":11},null,{"$f":"(($D139*'fnd base rates'!C$107)\n+($E139*'fnd base rates'!C$108)\n+($F139*'fnd base rates'!C$109)\n+($G139*'fnd base rates'!C$110)\n+($H139*'fnd base rates'!C$111)\n+($I139*'fnd base rates'!C$112)\n+($J139*'fnd base rates'!C$113)\n+($K139*'fnd base rates'!C$114)\n+($M139*'fnd base rates'!C$116)\n+($N139*'fnd base rates'!C$117)\n+($O139*'fnd base rates'!C$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,3)))\n*$R139","v":5265.495819017},{"$f":"(($D139*'fnd base rates'!D$107)\n+($E139*'fnd base rates'!D$108)\n+($F139*'fnd base rates'!D$109)\n+($G139*'fnd base rates'!D$110)\n+($H139*'fnd base rates'!D$111)\n+($I139*'fnd base rates'!D$112)\n+($J139*'fnd base rates'!D$113)\n+($K139*'fnd base rates'!D$114)\n+($M139*'fnd base rates'!D$116)\n+($N139*'fnd base rates'!D$117)\n+($O139*'fnd base rates'!D$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,4)))\n*$R139","v":10191.125019999999},{"$f":"(($D139*'fnd base rates'!E$107)\n+($E139*'fnd base rates'!E$108)\n+($F139*'fnd base rates'!E$109)\n+($G139*'fnd base rates'!E$110)\n+($H139*'fnd base rates'!E$111)\n+($I139*'fnd base rates'!E$112)\n+($J139*'fnd base rates'!E$113)\n+($K139*'fnd base rates'!E$114)\n+($M139*'fnd base rates'!E$116)\n+($N139*'fnd base rates'!E$117)\n+($O139*'fnd base rates'!E$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,5)))\n*$R139","v":70742.722245705998},{"$f":"(($D139*'fnd base rates'!F$107)\n+($E139*'fnd base rates'!F$108)\n+($F139*'fnd base rates'!F$109)\n+($G139*'fnd base rates'!F$110)\n+($H139*'fnd base rates'!F$111)\n+($I139*'fnd base rates'!F$112)\n+($J139*'fnd base rates'!F$113)\n+($K139*'fnd base rates'!F$114)\n+($M139*'fnd base rates'!F$116)\n+($N139*'fnd base rates'!F$117)\n+($O139*'fnd base rates'!F$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,6)))\n*$R139","v":9609.6827219339993},{"$f":"(($D139*'fnd base rates'!G$107)\n+($E139*'fnd base rates'!G$108)\n+($F139*'fnd base rates'!G$109)\n+($G139*'fnd base rates'!G$110)\n+($H139*'fnd base rates'!G$111)\n+($I139*'fnd base rates'!G$112)\n+($J139*'fnd base rates'!G$113)\n+($K139*'fnd base rates'!G$114)\n+($M139*'fnd base rates'!G$116)\n+($N139*'fnd base rates'!G$117)\n+($O139*'fnd base rates'!G$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,7)))\n*$R139","v":3154.5188800559999},{"$f":"(($D139*'fnd base rates'!H$107)\n+($E139*'fnd base rates'!H$108)\n+($F139*'fnd base rates'!H$109)\n+($G139*'fnd base rates'!H$110)\n+($H139*'fnd base rates'!H$111)\n+($I139*'fnd base rates'!H$112)\n+($J139*'fnd base rates'!H$113)\n+($K139*'fnd base rates'!H$114)\n+($M139*'fnd base rates'!H$116)\n+($N139*'fnd base rates'!H$117)\n+($O139*'fnd base rates'!H$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,8)))","v":4598.95802},{"$f":"(($D139*'fnd base rates'!I$107)\n+($E139*'fnd base rates'!I$108)\n+($F139*'fnd base rates'!I$109)\n+($G139*'fnd base rates'!I$110)\n+($H139*'fnd base rates'!I$111)\n+($I139*'fnd base rates'!I$112)\n+($J139*'fnd base rates'!I$113)\n+($K139*'fnd base rates'!I$114)\n+($M139*'fnd base rates'!I$116)\n+($N139*'fnd base rates'!I$117)\n+($O139*'fnd base rates'!I$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,9)))\n*$R139","v":4589.98794},{"$f":"(($D139*'fnd base rates'!J$107)\n+($E139*'fnd base rates'!J$108)\n+($F139*'fnd base rates'!J$109)\n+($G139*'fnd base rates'!J$110)\n+($H139*'fnd base rates'!J$111)\n+($I139*'fnd base rates'!J$112)\n+($J139*'fnd base rates'!J$113)\n+($K139*'fnd base rates'!J$114)\n+($M139*'fnd base rates'!J$116)\n+($N139*'fnd base rates'!J$117)\n+($O139*'fnd base rates'!J$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,10)))\n*$R139","v":9630.1895399999994},{"$f":"(($D139*'fnd base rates'!K$107)\n+($E139*'fnd base rates'!K$108)\n+($F139*'fnd base rates'!K$109)\n+($G139*'fnd base rates'!K$110)\n+($H139*'fnd base rates'!K$111)\n+($I139*'fnd base rates'!K$112)\n+($J139*'fnd base rates'!K$113)\n+($K139*'fnd base rates'!K$114)\n+($M139*'fnd base rates'!K$116)\n+($N139*'fnd base rates'!K$117)\n+($O139*'fnd base rates'!K$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,11)))\n*$R139","v":9398.7173825709997},{"$f":"(($D139*'fnd base rates'!L$107)\n+($E139*'fnd base rates'!L$108)\n+($F139*'fnd base rates'!L$109)\n+($G139*'fnd base rates'!L$110)\n+($H139*'fnd base rates'!L$111)\n+($I139*'fnd base rates'!L$112)\n+($J139*'fnd base rates'!L$113)\n+($K139*'fnd base rates'!L$114)\n+($M139*'fnd base rates'!L$116)\n+($N139*'fnd base rates'!L$117)\n+($O139*'fnd base rates'!L$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,12)))","v":18684.517309999999},{"$f":"(($D139*'fnd base rates'!M$107)\n+($E139*'fnd base rates'!M$108)\n+($F139*'fnd base rates'!M$109)\n+($G139*'fnd base rates'!M$110)\n+($H139*'fnd base rates'!M$111)\n+($I139*'fnd base rates'!M$112)\n+($J139*'fnd base rates'!M$113)\n+($K139*'fnd base rates'!M$114)\n+($M139*'fnd base rates'!M$116)\n+($N139*'fnd base rates'!M$117)\n+($O139*'fnd base rates'!M$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U139:AE139)","v":145865.91487928401},null,{"$f":"B139","v":428035093},{"$f":"IF($B139<499999999,MID($B139,1,3),MID($B139,1,4))","v":"428"},{"$f":"IF($B139<499999999,MID($B139,4,3),MID($B139,5,3))","v":"035"},{"$f":"IF($B139<499999999,MID($B139,7,3),MID($B139,8,3))","v":"093"},{"$f":"IF(VLOOKUP(VALUE(IF(AH139<499999999,MID(AH139,4,3),MID(AH139,5,3))),distinfo,4)=R139,1,0)","v":1},7,{"$f":"AF139","v":145865.91487928401},{"$f":"IF(OR(AF139=0,AM139=0),0,ROUND(AN139/AM139,0))","v":20838},2439,18399,null,null,null,null,null,null,{"$f":"AY139-AW139","v":0},null,{"$f":"BA139-AY139","v":0}]
["428",428035128,"BROOKE",{"$f":"'fnd enro'!D140","v":0},{"$f":"'fnd enro'!E140","v":0},{"$f":"'fnd enro'!F140","v":0},{"$f":"'fnd enro'!G140","v":1},{"$f":"'fnd enro'!H140","v":0},{"$f":"'fnd enro'!I140","v":0},{"$f":"'fnd enro'!J140","v":0},{"$f":"'fnd enro'!K140","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L140","v":0},{"$f":"'fnd enro'!M140","v":0},{"$f":"'fnd enro'!N140","v":0},{"$f":"'fnd enro'!O140","v":0},{"$f":"'fnd enro'!P140","v":0},{"$f":"'fnd enro'!R140","v":1},1.087,{"$f":"VALUE('fnd enro'!Q140)","v":10},null,{"$f":"(($D140*'fnd base rates'!C$107)\n+($E140*'fnd base rates'!C$108)\n+($F140*'fnd base rates'!C$109)\n+($G140*'fnd base rates'!C$110)\n+($H140*'fnd base rates'!C$111)\n+($I140*'fnd base rates'!C$112)\n+($J140*'fnd base rates'!C$113)\n+($K140*'fnd base rates'!C$114)\n+($M140*'fnd base rates'!C$116)\n+($N140*'fnd base rates'!C$117)\n+($O140*'fnd base rates'!C$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,3)))\n*$R140","v":619.95839843099986},{"$f":"(($D140*'fnd base rates'!D$107)\n+($E140*'fnd base rates'!D$108)\n+($F140*'fnd base rates'!D$109)\n+($G140*'fnd base rates'!D$110)\n+($H140*'fnd base rates'!D$111)\n+($I140*'fnd base rates'!D$112)\n+($J140*'fnd base rates'!D$113)\n+($K140*'fnd base rates'!D$114)\n+($M140*'fnd base rates'!D$116)\n+($N140*'fnd base rates'!D$117)\n+($O140*'fnd base rates'!D$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,4)))\n*$R140","v":880.79609999999991},{"$f":"(($D140*'fnd base rates'!E$107)\n+($E140*'fnd base rates'!E$108)\n+($F140*'fnd base rates'!E$109)\n+($G140*'fnd base rates'!E$110)\n+($H140*'fnd base rates'!E$111)\n+($I140*'fnd base rates'!E$112)\n+($J140*'fnd base rates'!E$113)\n+($K140*'fnd base rates'!E$114)\n+($M140*'fnd base rates'!E$116)\n+($N140*'fnd base rates'!E$117)\n+($O140*'fnd base rates'!E$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,5)))\n*$R140","v":4475.1170779579998},{"$f":"(($D140*'fnd base rates'!F$107)\n+($E140*'fnd base rates'!F$108)\n+($F140*'fnd base rates'!F$109)\n+($G140*'fnd base rates'!F$110)\n+($H140*'fnd base rates'!F$111)\n+($I140*'fnd base rates'!F$112)\n+($J140*'fnd base rates'!F$113)\n+($K140*'fnd base rates'!F$114)\n+($M140*'fnd base rates'!F$116)\n+($N140*'fnd base rates'!F$117)\n+($O140*'fnd base rates'!F$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,6)))\n*$R140","v":1443.378304562},{"$f":"(($D140*'fnd base rates'!G$107)\n+($E140*'fnd base rates'!G$108)\n+($F140*'fnd base rates'!G$109)\n+($G140*'fnd base rates'!G$110)\n+($H140*'fnd base rates'!G$111)\n+($I140*'fnd base rates'!G$112)\n+($J140*'fnd base rates'!G$113)\n+($K140*'fnd base rates'!G$114)\n+($M140*'fnd base rates'!G$116)\n+($N140*'fnd base rates'!G$117)\n+($O140*'fnd base rates'!G$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,7)))\n*$R140","v":180.88787000799999},{"$f":"(($D140*'fnd base rates'!H$107)\n+($E140*'fnd base rates'!H$108)\n+($F140*'fnd base rates'!H$109)\n+($G140*'fnd base rates'!H$110)\n+($H140*'fnd base rates'!H$111)\n+($I140*'fnd base rates'!H$112)\n+($J140*'fnd base rates'!H$113)\n+($K140*'fnd base rates'!H$114)\n+($M140*'fnd base rates'!H$116)\n+($N140*'fnd base rates'!H$117)\n+($O140*'fnd base rates'!H$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D140*'fnd base rates'!I$107)\n+($E140*'fnd base rates'!I$108)\n+($F140*'fnd base rates'!I$109)\n+($G140*'fnd base rates'!I$110)\n+($H140*'fnd base rates'!I$111)\n+($I140*'fnd base rates'!I$112)\n+($J140*'fnd base rates'!I$113)\n+($K140*'fnd base rates'!I$114)\n+($M140*'fnd base rates'!I$116)\n+($N140*'fnd base rates'!I$117)\n+($O140*'fnd base rates'!I$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,9)))\n*$R140","v":411.48385000000002},{"$f":"(($D140*'fnd base rates'!J$107)\n+($E140*'fnd base rates'!J$108)\n+($F140*'fnd base rates'!J$109)\n+($G140*'fnd base rates'!J$110)\n+($H140*'fnd base rates'!J$111)\n+($I140*'fnd base rates'!J$112)\n+($J140*'fnd base rates'!J$113)\n+($K140*'fnd base rates'!J$114)\n+($M140*'fnd base rates'!J$116)\n+($N140*'fnd base rates'!J$117)\n+($O140*'fnd base rates'!J$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,10)))\n*$R140","v":175.35484},{"$f":"(($D140*'fnd base rates'!K$107)\n+($E140*'fnd base rates'!K$108)\n+($F140*'fnd base rates'!K$109)\n+($G140*'fnd base rates'!K$110)\n+($H140*'fnd base rates'!K$111)\n+($I140*'fnd base rates'!K$112)\n+($J140*'fnd base rates'!K$113)\n+($K140*'fnd base rates'!K$114)\n+($M140*'fnd base rates'!K$116)\n+($N140*'fnd base rates'!K$117)\n+($O140*'fnd base rates'!K$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,11)))\n*$R140","v":1269.248614653},{"$f":"(($D140*'fnd base rates'!L$107)\n+($E140*'fnd base rates'!L$108)\n+($F140*'fnd base rates'!L$109)\n+($G140*'fnd base rates'!L$110)\n+($H140*'fnd base rates'!L$111)\n+($I140*'fnd base rates'!L$112)\n+($J140*'fnd base rates'!L$113)\n+($K140*'fnd base rates'!L$114)\n+($M140*'fnd base rates'!L$116)\n+($N140*'fnd base rates'!L$117)\n+($O140*'fnd base rates'!L$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D140*'fnd base rates'!M$107)\n+($E140*'fnd base rates'!M$108)\n+($F140*'fnd base rates'!M$109)\n+($G140*'fnd base rates'!M$110)\n+($H140*'fnd base rates'!M$111)\n+($I140*'fnd base rates'!M$112)\n+($J140*'fnd base rates'!M$113)\n+($K140*'fnd base rates'!M$114)\n+($M140*'fnd base rates'!M$116)\n+($N140*'fnd base rates'!M$117)\n+($O140*'fnd base rates'!M$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,13)))","v":0},11793.757245612001,null,428035128,"428","035","128",1,1,11793.757245612001,11794,-5922,17716,null,null,null,null,null,null,0,null,0]
["428",428035133,"BROOKE",{"$f":"'fnd enro'!D141","v":0},{"$f":"'fnd enro'!E141","v":0},{"$f":"'fnd enro'!F141","v":0},{"$f":"'fnd enro'!G141","v":0},{"$f":"'fnd enro'!H141","v":1},{"$f":"'fnd enro'!I141","v":1},{"$f":"'fnd enro'!J141","v":0},{"$f":"'fnd enro'!K141","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L141","v":0},{"$f":"'fnd enro'!M141","v":0},{"$f":"'fnd enro'!N141","v":0},{"$f":"'fnd enro'!O141","v":0},{"$f":"'fnd enro'!P141","v":1},{"$f":"'fnd enro'!R141","v":2},1.087,{"$f":"VALUE('fnd enro'!Q141)","v":9},null,{"$f":"(($D141*'fnd base rates'!C$107)\n+($E141*'fnd base rates'!C$108)\n+($F141*'fnd base rates'!C$109)\n+($G141*'fnd base rates'!C$110)\n+($H141*'fnd base rates'!C$111)\n+($I141*'fnd base rates'!C$112)\n+($J141*'fnd base rates'!C$113)\n+($K141*'fnd base rates'!C$114)\n+($M141*'fnd base rates'!C$116)\n+($N141*'fnd base rates'!C$117)\n+($O141*'fnd base rates'!C$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,3)))\n*$R141","v":1338.5076968619999},{"$f":"(($D141*'fnd base rates'!D$107)\n+($E141*'fnd base rates'!D$108)\n+($F141*'fnd base rates'!D$109)\n+($G141*'fnd base rates'!D$110)\n+($H141*'fnd base rates'!D$111)\n+($I141*'fnd base rates'!D$112)\n+($J141*'fnd base rates'!D$113)\n+($K141*'fnd base rates'!D$114)\n+($M141*'fnd base rates'!D$116)\n+($N141*'fnd base rates'!D$117)\n+($O141*'fnd base rates'!D$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,4)))\n*$R141","v":2228.71958},{"$f":"(($D141*'fnd base rates'!E$107)\n+($E141*'fnd base rates'!E$108)\n+($F141*'fnd base rates'!E$109)\n+($G141*'fnd base rates'!E$110)\n+($H141*'fnd base rates'!E$111)\n+($I141*'fnd base rates'!E$112)\n+($J141*'fnd base rates'!E$113)\n+($K141*'fnd base rates'!E$114)\n+($M141*'fnd base rates'!E$116)\n+($N141*'fnd base rates'!E$117)\n+($O141*'fnd base rates'!E$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,5)))\n*$R141","v":14213.520765916001},{"$f":"(($D141*'fnd base rates'!F$107)\n+($E141*'fnd base rates'!F$108)\n+($F141*'fnd base rates'!F$109)\n+($G141*'fnd base rates'!F$110)\n+($H141*'fnd base rates'!F$111)\n+($I141*'fnd base rates'!F$112)\n+($J141*'fnd base rates'!F$113)\n+($K141*'fnd base rates'!F$114)\n+($M141*'fnd base rates'!F$116)\n+($N141*'fnd base rates'!F$117)\n+($O141*'fnd base rates'!F$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,6)))\n*$R141","v":2181.4783991240001},{"$f":"(($D141*'fnd base rates'!G$107)\n+($E141*'fnd base rates'!G$108)\n+($F141*'fnd base rates'!G$109)\n+($G141*'fnd base rates'!G$110)\n+($H141*'fnd base rates'!G$111)\n+($I141*'fnd base rates'!G$112)\n+($J141*'fnd base rates'!G$113)\n+($K141*'fnd base rates'!G$114)\n+($M141*'fnd base rates'!G$116)\n+($N141*'fnd base rates'!G$117)\n+($O141*'fnd base rates'!G$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,7)))\n*$R141","v":604.57893001600007},{"$f":"(($D141*'fnd base rates'!H$107)\n+($E141*'fnd base rates'!H$108)\n+($F141*'fnd base rates'!H$109)\n+($G141*'fnd base rates'!H$110)\n+($H141*'fnd base rates'!H$111)\n+($I141*'fnd base rates'!H$112)\n+($J141*'fnd base rates'!H$113)\n+($K141*'fnd base rates'!H$114)\n+($M141*'fnd base rates'!H$116)\n+($N141*'fnd base rates'!H$117)\n+($O141*'fnd base rates'!H$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,8)))","v":1463.1937200000002},{"$f":"(($D141*'fnd base rates'!I$107)\n+($E141*'fnd base rates'!I$108)\n+($F141*'fnd base rates'!I$109)\n+($G141*'fnd base rates'!I$110)\n+($H141*'fnd base rates'!I$111)\n+($I141*'fnd base rates'!I$112)\n+($J141*'fnd base rates'!I$113)\n+($K141*'fnd base rates'!I$114)\n+($M141*'fnd base rates'!I$116)\n+($N141*'fnd base rates'!I$117)\n+($O141*'fnd base rates'!I$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,9)))\n*$R141","v":1118.93606},{"$f":"(($D141*'fnd base rates'!J$107)\n+($E141*'fnd base rates'!J$108)\n+($F141*'fnd base rates'!J$109)\n+($G141*'fnd base rates'!J$110)\n+($H141*'fnd base rates'!J$111)\n+($I141*'fnd base rates'!J$112)\n+($J141*'fnd base rates'!J$113)\n+($K141*'fnd base rates'!J$114)\n+($M141*'fnd base rates'!J$116)\n+($N141*'fnd base rates'!J$117)\n+($O141*'fnd base rates'!J$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,10)))\n*$R141","v":1906.4784299999999},{"$f":"(($D141*'fnd base rates'!K$107)\n+($E141*'fnd base rates'!K$108)\n+($F141*'fnd base rates'!K$109)\n+($G141*'fnd base rates'!K$110)\n+($H141*'fnd base rates'!K$111)\n+($I141*'fnd base rates'!K$112)\n+($J141*'fnd base rates'!K$113)\n+($K141*'fnd base rates'!K$114)\n+($M141*'fnd base rates'!K$116)\n+($N141*'fnd base rates'!K$117)\n+($O141*'fnd base rates'!K$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,11)))\n*$R141","v":2690.2315593060002},{"$f":"(($D141*'fnd base rates'!L$107)\n+($E141*'fnd base rates'!L$108)\n+($F141*'fnd base rates'!L$109)\n+($G141*'fnd base rates'!L$110)\n+($H141*'fnd base rates'!L$111)\n+($I141*'fnd base rates'!L$112)\n+($J141*'fnd base rates'!L$113)\n+($K141*'fnd base rates'!L$114)\n+($M141*'fnd base rates'!L$116)\n+($N141*'fnd base rates'!L$117)\n+($O141*'fnd base rates'!L$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,12)))","v":4307.68066},{"$f":"(($D141*'fnd base rates'!M$107)\n+($E141*'fnd base rates'!M$108)\n+($F141*'fnd base rates'!M$109)\n+($G141*'fnd base rates'!M$110)\n+($H141*'fnd base rates'!M$111)\n+($I141*'fnd base rates'!M$112)\n+($J141*'fnd base rates'!M$113)\n+($K141*'fnd base rates'!M$114)\n+($M141*'fnd base rates'!M$116)\n+($N141*'fnd base rates'!M$117)\n+($O141*'fnd base rates'!M$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,13)))","v":0},32053.325801223997,null,428035133,"428","035","133",1,2,32053.325801223997,16027,-3132,19159,null,null,null,null,null,null,0,null,0]
["428",428035163,"BROOKE",{"$f":"'fnd enro'!D142","v":0},{"$f":"'fnd enro'!E142","v":0},{"$f":"'fnd enro'!F142","v":2},{"$f":"'fnd enro'!G142","v":6},{"$f":"'fnd enro'!H142","v":2},{"$f":"'fnd enro'!I142","v":4},{"$f":"'fnd enro'!J142","v":0},{"$f":"'fnd enro'!K142","v":0.55020000000000002},{"$f":"'fnd enro'!L142","v":0},{"$f":"'fnd enro'!M142","v":0},{"$f":"'fnd enro'!N142","v":0},{"$f":"'fnd enro'!O142","v":0},{"$f":"'fnd enro'!P142","v":10},{"$f":"'fnd enro'!R142","v":14},1.087,{"$f":"VALUE('fnd enro'!Q142)","v":11},null,{"$f":"(($D142*'fnd base rates'!C$107)\n+($E142*'fnd base rates'!C$108)\n+($F142*'fnd base rates'!C$109)\n+($G142*'fnd base rates'!C$110)\n+($H142*'fnd base rates'!C$111)\n+($I142*'fnd base rates'!C$112)\n+($J142*'fnd base rates'!C$113)\n+($K142*'fnd base rates'!C$114)\n+($M142*'fnd base rates'!C$116)\n+($N142*'fnd base rates'!C$117)\n+($O142*'fnd base rates'!C$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,3)))\n*$R142","v":9829.4635780340013},{"$f":"(($D142*'fnd base rates'!D$107)\n+($E142*'fnd base rates'!D$108)\n+($F142*'fnd base rates'!D$109)\n+($G142*'fnd base rates'!D$110)\n+($H142*'fnd base rates'!D$111)\n+($I142*'fnd base rates'!D$112)\n+($J142*'fnd base rates'!D$113)\n+($K142*'fnd base rates'!D$114)\n+($M142*'fnd base rates'!D$116)\n+($N142*'fnd base rates'!D$117)\n+($O142*'fnd base rates'!D$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,4)))\n*$R142","v":17780.059000000001},{"$f":"(($D142*'fnd base rates'!E$107)\n+($E142*'fnd base rates'!E$108)\n+($F142*'fnd base rates'!E$109)\n+($G142*'fnd base rates'!E$110)\n+($H142*'fnd base rates'!E$111)\n+($I142*'fnd base rates'!E$112)\n+($J142*'fnd base rates'!E$113)\n+($K142*'fnd base rates'!E$114)\n+($M142*'fnd base rates'!E$116)\n+($N142*'fnd base rates'!E$117)\n+($O142*'fnd base rates'!E$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,5)))\n*$R142","v":119625.961451412},{"$f":"(($D142*'fnd base rates'!F$107)\n+($E142*'fnd base rates'!F$108)\n+($F142*'fnd base rates'!F$109)\n+($G142*'fnd base rates'!F$110)\n+($H142*'fnd base rates'!F$111)\n+($I142*'fnd base rates'!F$112)\n+($J142*'fnd base rates'!F$113)\n+($K142*'fnd base rates'!F$114)\n+($M142*'fnd base rates'!F$116)\n+($N142*'fnd base rates'!F$117)\n+($O142*'fnd base rates'!F$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,6)))\n*$R142","v":17966.554463867997},{"$f":"(($D142*'fnd base rates'!G$107)\n+($E142*'fnd base rates'!G$108)\n+($F142*'fnd base rates'!G$109)\n+($G142*'fnd base rates'!G$110)\n+($H142*'fnd base rates'!G$111)\n+($I142*'fnd base rates'!G$112)\n+($J142*'fnd base rates'!G$113)\n+($K142*'fnd base rates'!G$114)\n+($M142*'fnd base rates'!G$116)\n+($N142*'fnd base rates'!G$117)\n+($O142*'fnd base rates'!G$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,7)))\n*$R142","v":5172.405340112},{"$f":"(($D142*'fnd base rates'!H$107)\n+($E142*'fnd base rates'!H$108)\n+($F142*'fnd base rates'!H$109)\n+($G142*'fnd base rates'!H$110)\n+($H142*'fnd base rates'!H$111)\n+($I142*'fnd base rates'!H$112)\n+($J142*'fnd base rates'!H$113)\n+($K142*'fnd base rates'!H$114)\n+($M142*'fnd base rates'!H$116)\n+($N142*'fnd base rates'!H$117)\n+($O142*'fnd base rates'!H$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,8)))","v":9419.9760399999996},{"$f":"(($D142*'fnd base rates'!I$107)\n+($E142*'fnd base rates'!I$108)\n+($F142*'fnd base rates'!I$109)\n+($G142*'fnd base rates'!I$110)\n+($H142*'fnd base rates'!I$111)\n+($I142*'fnd base rates'!I$112)\n+($J142*'fnd base rates'!I$113)\n+($K142*'fnd base rates'!I$114)\n+($M142*'fnd base rates'!I$116)\n+($N142*'fnd base rates'!I$117)\n+($O142*'fnd base rates'!I$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,9)))\n*$R142","v":8295.0709200000001},{"$f":"(($D142*'fnd base rates'!J$107)\n+($E142*'fnd base rates'!J$108)\n+($F142*'fnd base rates'!J$109)\n+($G142*'fnd base rates'!J$110)\n+($H142*'fnd base rates'!J$111)\n+($I142*'fnd base rates'!J$112)\n+($J142*'fnd base rates'!J$113)\n+($K142*'fnd base rates'!J$114)\n+($M142*'fnd base rates'!J$116)\n+($N142*'fnd base rates'!J$117)\n+($O142*'fnd base rates'!J$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,10)))\n*$R142","v":15693.366839999999},{"$f":"(($D142*'fnd base rates'!K$107)\n+($E142*'fnd base rates'!K$108)\n+($F142*'fnd base rates'!K$109)\n+($G142*'fnd base rates'!K$110)\n+($H142*'fnd base rates'!K$111)\n+($I142*'fnd base rates'!K$112)\n+($J142*'fnd base rates'!K$113)\n+($K142*'fnd base rates'!K$114)\n+($M142*'fnd base rates'!K$116)\n+($N142*'fnd base rates'!K$117)\n+($O142*'fnd base rates'!K$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,11)))\n*$R142","v":18187.736465141999},{"$f":"(($D142*'fnd base rates'!L$107)\n+($E142*'fnd base rates'!L$108)\n+($F142*'fnd base rates'!L$109)\n+($G142*'fnd base rates'!L$110)\n+($H142*'fnd base rates'!L$111)\n+($I142*'fnd base rates'!L$112)\n+($J142*'fnd base rates'!L$113)\n+($K142*'fnd base rates'!L$114)\n+($M142*'fnd base rates'!L$116)\n+($N142*'fnd base rates'!L$117)\n+($O142*'fnd base rates'!L$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,12)))","v":33207.714619999999},{"$f":"(($D142*'fnd base rates'!M$107)\n+($E142*'fnd base rates'!M$108)\n+($F142*'fnd base rates'!M$109)\n+($G142*'fnd base rates'!M$110)\n+($H142*'fnd base rates'!M$111)\n+($I142*'fnd base rates'!M$112)\n+($J142*'fnd base rates'!M$113)\n+($K142*'fnd base rates'!M$114)\n+($M142*'fnd base rates'!M$116)\n+($N142*'fnd base rates'!M$117)\n+($O142*'fnd base rates'!M$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,13)))","v":0},255178.30871856801,null,428035163,"428","035","163",1,14,255178.30871856801,18227,2195,16032,null,null,null,null,null,null,0,null,0]
["428",428035165,"BROOKE",{"$f":"'fnd enro'!D143","v":0},{"$f":"'fnd enro'!E143","v":0},{"$f":"'fnd enro'!F143","v":0},{"$f":"'fnd enro'!G143","v":3},{"$f":"'fnd enro'!H143","v":5},{"$f":"'fnd enro'!I143","v":0},{"$f":"'fnd enro'!J143","v":0},{"$f":"'fnd enro'!K143","v":0.31440000000000001},{"$f":"'fnd enro'!L143","v":0},{"$f":"'fnd enro'!M143","v":0},{"$f":"'fnd enro'!N143","v":0},{"$f":"'fnd enro'!O143","v":0},{"$f":"'fnd enro'!P143","v":8},{"$f":"'fnd enro'!R143","v":8},1.087,{"$f":"VALUE('fnd enro'!Q143)","v":10},null,{"$f":"(($D143*'fnd base rates'!C$107)\n+($E143*'fnd base rates'!C$108)\n+($F143*'fnd base rates'!C$109)\n+($G143*'fnd base rates'!C$110)\n+($H143*'fnd base rates'!C$111)\n+($I143*'fnd base rates'!C$112)\n+($J143*'fnd base rates'!C$113)\n+($K143*'fnd base rates'!C$114)\n+($M143*'fnd base rates'!C$116)\n+($N143*'fnd base rates'!C$117)\n+($O143*'fnd base rates'!C$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,3)))\n*$R143","v":5800.3964674479985},{"$f":"(($D143*'fnd base rates'!D$107)\n+($E143*'fnd base rates'!D$108)\n+($F143*'fnd base rates'!D$109)\n+($G143*'fnd base rates'!D$110)\n+($H143*'fnd base rates'!D$111)\n+($I143*'fnd base rates'!D$112)\n+($J143*'fnd base rates'!D$113)\n+($K143*'fnd base rates'!D$114)\n+($M143*'fnd base rates'!D$116)\n+($N143*'fnd base rates'!D$117)\n+($O143*'fnd base rates'!D$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,4)))\n*$R143","v":11030.0064},{"$f":"(($D143*'fnd base rates'!E$107)\n+($E143*'fnd base rates'!E$108)\n+($F143*'fnd base rates'!E$109)\n+($G143*'fnd base rates'!E$110)\n+($H143*'fnd base rates'!E$111)\n+($I143*'fnd base rates'!E$112)\n+($J143*'fnd base rates'!E$113)\n+($K143*'fnd base rates'!E$114)\n+($M143*'fnd base rates'!E$116)\n+($N143*'fnd base rates'!E$117)\n+($O143*'fnd base rates'!E$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,5)))\n*$R143","v":72265.753853664006},{"$f":"(($D143*'fnd base rates'!F$107)\n+($E143*'fnd base rates'!F$108)\n+($F143*'fnd base rates'!F$109)\n+($G143*'fnd base rates'!F$110)\n+($H143*'fnd base rates'!F$111)\n+($I143*'fnd base rates'!F$112)\n+($J143*'fnd base rates'!F$113)\n+($K143*'fnd base rates'!F$114)\n+($M143*'fnd base rates'!F$116)\n+($N143*'fnd base rates'!F$117)\n+($O143*'fnd base rates'!F$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,6)))\n*$R143","v":10096.098836495999},{"$f":"(($D143*'fnd base rates'!G$107)\n+($E143*'fnd base rates'!G$108)\n+($F143*'fnd base rates'!G$109)\n+($G143*'fnd base rates'!G$110)\n+($H143*'fnd base rates'!G$111)\n+($I143*'fnd base rates'!G$112)\n+($J143*'fnd base rates'!G$113)\n+($K143*'fnd base rates'!G$114)\n+($M143*'fnd base rates'!G$116)\n+($N143*'fnd base rates'!G$117)\n+($O143*'fnd base rates'!G$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,7)))\n*$R143","v":3400.7680600639997},{"$f":"(($D143*'fnd base rates'!H$107)\n+($E143*'fnd base rates'!H$108)\n+($F143*'fnd base rates'!H$109)\n+($G143*'fnd base rates'!H$110)\n+($H143*'fnd base rates'!H$111)\n+($I143*'fnd base rates'!H$112)\n+($J143*'fnd base rates'!H$113)\n+($K143*'fnd base rates'!H$114)\n+($M143*'fnd base rates'!H$116)\n+($N143*'fnd base rates'!H$117)\n+($O143*'fnd base rates'!H$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,8)))","v":4703.4948800000002},{"$f":"(($D143*'fnd base rates'!I$107)\n+($E143*'fnd base rates'!I$108)\n+($F143*'fnd base rates'!I$109)\n+($G143*'fnd base rates'!I$110)\n+($H143*'fnd base rates'!I$111)\n+($I143*'fnd base rates'!I$112)\n+($J143*'fnd base rates'!I$113)\n+($K143*'fnd base rates'!I$114)\n+($M143*'fnd base rates'!I$116)\n+($N143*'fnd base rates'!I$117)\n+($O143*'fnd base rates'!I$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,9)))\n*$R143","v":5028.7228799999993},{"$f":"(($D143*'fnd base rates'!J$107)\n+($E143*'fnd base rates'!J$108)\n+($F143*'fnd base rates'!J$109)\n+($G143*'fnd base rates'!J$110)\n+($H143*'fnd base rates'!J$111)\n+($I143*'fnd base rates'!J$112)\n+($J143*'fnd base rates'!J$113)\n+($K143*'fnd base rates'!J$114)\n+($M143*'fnd base rates'!J$116)\n+($N143*'fnd base rates'!J$117)\n+($O143*'fnd base rates'!J$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,10)))\n*$R143","v":10140.796919999999},{"$f":"(($D143*'fnd base rates'!K$107)\n+($E143*'fnd base rates'!K$108)\n+($F143*'fnd base rates'!K$109)\n+($G143*'fnd base rates'!K$110)\n+($H143*'fnd base rates'!K$111)\n+($I143*'fnd base rates'!K$112)\n+($J143*'fnd base rates'!K$113)\n+($K143*'fnd base rates'!K$114)\n+($M143*'fnd base rates'!K$116)\n+($N143*'fnd base rates'!K$117)\n+($O143*'fnd base rates'!K$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,11)))\n*$R143","v":10625.692567224001},{"$f":"(($D143*'fnd base rates'!L$107)\n+($E143*'fnd base rates'!L$108)\n+($F143*'fnd base rates'!L$109)\n+($G143*'fnd base rates'!L$110)\n+($H143*'fnd base rates'!L$111)\n+($I143*'fnd base rates'!L$112)\n+($J143*'fnd base rates'!L$113)\n+($K143*'fnd base rates'!L$114)\n+($M143*'fnd base rates'!L$116)\n+($N143*'fnd base rates'!L$117)\n+($O143*'fnd base rates'!L$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,12)))","v":20924.962639999998},{"$f":"(($D143*'fnd base rates'!M$107)\n+($E143*'fnd base rates'!M$108)\n+($F143*'fnd base rates'!M$109)\n+($G143*'fnd base rates'!M$110)\n+($H143*'fnd base rates'!M$111)\n+($I143*'fnd base rates'!M$112)\n+($J143*'fnd base rates'!M$113)\n+($K143*'fnd base rates'!M$114)\n+($M143*'fnd base rates'!M$116)\n+($N143*'fnd base rates'!M$117)\n+($O143*'fnd base rates'!M$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,13)))","v":0},154016.69350489601,null,428035165,"428","035","165",1,8,154016.69350489601,19252,-1586,20838,null,null,null,null,null,null,0,null,0]
["428",428035220,"BROOKE",{"$f":"'fnd enro'!D144","v":0},{"$f":"'fnd enro'!E144","v":0},{"$f":"'fnd enro'!F144","v":0},{"$f":"'fnd enro'!G144","v":2},{"$f":"'fnd enro'!H144","v":4},{"$f":"'fnd enro'!I144","v":3},{"$f":"'fnd enro'!J144","v":0},{"$f":"'fnd enro'!K144","v":0.35370000000000001},{"$f":"'fnd enro'!L144","v":0},{"$f":"'fnd enro'!M144","v":2},{"$f":"'fnd enro'!N144","v":0},{"$f":"'fnd enro'!O144","v":0},{"$f":"'fnd enro'!P144","v":7},{"$f":"'fnd enro'!R144","v":9},1.087,{"$f":"VALUE('fnd enro'!Q144)","v":8},null,{"$f":"(($D144*'fnd base rates'!C$107)\n+($E144*'fnd base rates'!C$108)\n+($F144*'fnd base rates'!C$109)\n+($G144*'fnd base rates'!C$110)\n+($H144*'fnd base rates'!C$111)\n+($I144*'fnd base rates'!C$112)\n+($J144*'fnd base rates'!C$113)\n+($K144*'fnd base rates'!C$114)\n+($M144*'fnd base rates'!C$116)\n+($N144*'fnd base rates'!C$117)\n+($O144*'fnd base rates'!C$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,3)))\n*$R144","v":6465.7697258790004},{"$f":"(($D144*'fnd base rates'!D$107)\n+($E144*'fnd base rates'!D$108)\n+($F144*'fnd base rates'!D$109)\n+($G144*'fnd base rates'!D$110)\n+($H144*'fnd base rates'!D$111)\n+($I144*'fnd base rates'!D$112)\n+($J144*'fnd base rates'!D$113)\n+($K144*'fnd base rates'!D$114)\n+($M144*'fnd base rates'!D$116)\n+($N144*'fnd base rates'!D$117)\n+($O144*'fnd base rates'!D$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,4)))\n*$R144","v":11403.89092},{"$f":"(($D144*'fnd base rates'!E$107)\n+($E144*'fnd base rates'!E$108)\n+($F144*'fnd base rates'!E$109)\n+($G144*'fnd base rates'!E$110)\n+($H144*'fnd base rates'!E$111)\n+($I144*'fnd base rates'!E$112)\n+($J144*'fnd base rates'!E$113)\n+($K144*'fnd base rates'!E$114)\n+($M144*'fnd base rates'!E$116)\n+($N144*'fnd base rates'!E$117)\n+($O144*'fnd base rates'!E$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,5)))\n*$R144","v":74673.483891621989},{"$f":"(($D144*'fnd base rates'!F$107)\n+($E144*'fnd base rates'!F$108)\n+($F144*'fnd base rates'!F$109)\n+($G144*'fnd base rates'!F$110)\n+($H144*'fnd base rates'!F$111)\n+($I144*'fnd base rates'!F$112)\n+($J144*'fnd base rates'!F$113)\n+($K144*'fnd base rates'!F$114)\n+($M144*'fnd base rates'!F$116)\n+($N144*'fnd base rates'!F$117)\n+($O144*'fnd base rates'!F$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,6)))\n*$R144","v":11007.010191058},{"$f":"(($D144*'fnd base rates'!G$107)\n+($E144*'fnd base rates'!G$108)\n+($F144*'fnd base rates'!G$109)\n+($G144*'fnd base rates'!G$110)\n+($H144*'fnd base rates'!G$111)\n+($I144*'fnd base rates'!G$112)\n+($J144*'fnd base rates'!G$113)\n+($K144*'fnd base rates'!G$114)\n+($M144*'fnd base rates'!G$116)\n+($N144*'fnd base rates'!G$117)\n+($O144*'fnd base rates'!G$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,7)))\n*$R144","v":3273.2740300720002},{"$f":"(($D144*'fnd base rates'!H$107)\n+($E144*'fnd base rates'!H$108)\n+($F144*'fnd base rates'!H$109)\n+($G144*'fnd base rates'!H$110)\n+($H144*'fnd base rates'!H$111)\n+($I144*'fnd base rates'!H$112)\n+($J144*'fnd base rates'!H$113)\n+($K144*'fnd base rates'!H$114)\n+($M144*'fnd base rates'!H$116)\n+($N144*'fnd base rates'!H$117)\n+($O144*'fnd base rates'!H$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,8)))","v":6441.7717399999992},{"$f":"(($D144*'fnd base rates'!I$107)\n+($E144*'fnd base rates'!I$108)\n+($F144*'fnd base rates'!I$109)\n+($G144*'fnd base rates'!I$110)\n+($H144*'fnd base rates'!I$111)\n+($I144*'fnd base rates'!I$112)\n+($J144*'fnd base rates'!I$113)\n+($K144*'fnd base rates'!I$114)\n+($M144*'fnd base rates'!I$116)\n+($N144*'fnd base rates'!I$117)\n+($O144*'fnd base rates'!I$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,9)))\n*$R144","v":5458.1096200000002},{"$f":"(($D144*'fnd base rates'!J$107)\n+($E144*'fnd base rates'!J$108)\n+($F144*'fnd base rates'!J$109)\n+($G144*'fnd base rates'!J$110)\n+($H144*'fnd base rates'!J$111)\n+($I144*'fnd base rates'!J$112)\n+($J144*'fnd base rates'!J$113)\n+($K144*'fnd base rates'!J$114)\n+($M144*'fnd base rates'!J$116)\n+($N144*'fnd base rates'!J$117)\n+($O144*'fnd base rates'!J$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,10)))\n*$R144","v":9811.7076699999998},{"$f":"(($D144*'fnd base rates'!K$107)\n+($E144*'fnd base rates'!K$108)\n+($F144*'fnd base rates'!K$109)\n+($G144*'fnd base rates'!K$110)\n+($H144*'fnd base rates'!K$111)\n+($I144*'fnd base rates'!K$112)\n+($J144*'fnd base rates'!K$113)\n+($K144*'fnd base rates'!K$114)\n+($M144*'fnd base rates'!K$116)\n+($N144*'fnd base rates'!K$117)\n+($O144*'fnd base rates'!K$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,11)))\n*$R144","v":12697.266751877001},{"$f":"(($D144*'fnd base rates'!L$107)\n+($E144*'fnd base rates'!L$108)\n+($F144*'fnd base rates'!L$109)\n+($G144*'fnd base rates'!L$110)\n+($H144*'fnd base rates'!L$111)\n+($I144*'fnd base rates'!L$112)\n+($J144*'fnd base rates'!L$113)\n+($K144*'fnd base rates'!L$114)\n+($M144*'fnd base rates'!L$116)\n+($N144*'fnd base rates'!L$117)\n+($O144*'fnd base rates'!L$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,12)))","v":21564.24797},{"$f":"(($D144*'fnd base rates'!M$107)\n+($E144*'fnd base rates'!M$108)\n+($F144*'fnd base rates'!M$109)\n+($G144*'fnd base rates'!M$110)\n+($H144*'fnd base rates'!M$111)\n+($I144*'fnd base rates'!M$112)\n+($J144*'fnd base rates'!M$113)\n+($K144*'fnd base rates'!M$114)\n+($M144*'fnd base rates'!M$116)\n+($N144*'fnd base rates'!M$117)\n+($O144*'fnd base rates'!M$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,13)))","v":0},162796.532510508,null,428035220,"428","035","220",1,9,162796.532510508,18089,6295,11794,null,null,null,null,null,null,0,null,0]
["428",428035243,"BROOKE",{"$f":"'fnd enro'!D145","v":0},{"$f":"'fnd enro'!E145","v":0},{"$f":"'fnd enro'!F145","v":1},{"$f":"'fnd enro'!G145","v":1},{"$f":"'fnd enro'!H145","v":0},{"$f":"'fnd enro'!I145","v":1},{"$f":"'fnd enro'!J145","v":0},{"$f":"'fnd enro'!K145","v":0.1179},{"$f":"'fnd enro'!L145","v":0},{"$f":"'fnd enro'!M145","v":0},{"$f":"'fnd enro'!N145","v":0},{"$f":"'fnd enro'!O145","v":0},{"$f":"'fnd enro'!P145","v":3},{"$f":"'fnd enro'!R145","v":3},1.087,{"$f":"VALUE('fnd enro'!Q145)","v":9},null,{"$f":"(($D145*'fnd base rates'!C$107)\n+($E145*'fnd base rates'!C$108)\n+($F145*'fnd base rates'!C$109)\n+($G145*'fnd base rates'!C$110)\n+($H145*'fnd base rates'!C$111)\n+($I145*'fnd base rates'!C$112)\n+($J145*'fnd base rates'!C$113)\n+($K145*'fnd base rates'!C$114)\n+($M145*'fnd base rates'!C$116)\n+($N145*'fnd base rates'!C$117)\n+($O145*'fnd base rates'!C$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,3)))\n*$R145","v":2155.6478952929997},{"$f":"(($D145*'fnd base rates'!D$107)\n+($E145*'fnd base rates'!D$108)\n+($F145*'fnd base rates'!D$109)\n+($G145*'fnd base rates'!D$110)\n+($H145*'fnd base rates'!D$111)\n+($I145*'fnd base rates'!D$112)\n+($J145*'fnd base rates'!D$113)\n+($K145*'fnd base rates'!D$114)\n+($M145*'fnd base rates'!D$116)\n+($N145*'fnd base rates'!D$117)\n+($O145*'fnd base rates'!D$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,4)))\n*$R145","v":4043.7704399999998},{"$f":"(($D145*'fnd base rates'!E$107)\n+($E145*'fnd base rates'!E$108)\n+($F145*'fnd base rates'!E$109)\n+($G145*'fnd base rates'!E$110)\n+($H145*'fnd base rates'!E$111)\n+($I145*'fnd base rates'!E$112)\n+($J145*'fnd base rates'!E$113)\n+($K145*'fnd base rates'!E$114)\n+($M145*'fnd base rates'!E$116)\n+($N145*'fnd base rates'!E$117)\n+($O145*'fnd base rates'!E$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,5)))\n*$R145","v":28293.456803874004},{"$f":"(($D145*'fnd base rates'!F$107)\n+($E145*'fnd base rates'!F$108)\n+($F145*'fnd base rates'!F$109)\n+($G145*'fnd base rates'!F$110)\n+($H145*'fnd base rates'!F$111)\n+($I145*'fnd base rates'!F$112)\n+($J145*'fnd base rates'!F$113)\n+($K145*'fnd base rates'!F$114)\n+($M145*'fnd base rates'!F$116)\n+($N145*'fnd base rates'!F$117)\n+($O145*'fnd base rates'!F$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,6)))\n*$R145","v":3915.0422236859999},{"$f":"(($D145*'fnd base rates'!G$107)\n+($E145*'fnd base rates'!G$108)\n+($F145*'fnd base rates'!G$109)\n+($G145*'fnd base rates'!G$110)\n+($H145*'fnd base rates'!G$111)\n+($I145*'fnd base rates'!G$112)\n+($J145*'fnd base rates'!G$113)\n+($K145*'fnd base rates'!G$114)\n+($M145*'fnd base rates'!G$116)\n+($N145*'fnd base rates'!G$117)\n+($O145*'fnd base rates'!G$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,7)))\n*$R145","v":1214.4839600240002},{"$f":"(($D145*'fnd base rates'!H$107)\n+($E145*'fnd base rates'!H$108)\n+($F145*'fnd base rates'!H$109)\n+($G145*'fnd base rates'!H$110)\n+($H145*'fnd base rates'!H$111)\n+($I145*'fnd base rates'!H$112)\n+($J145*'fnd base rates'!H$113)\n+($K145*'fnd base rates'!H$114)\n+($M145*'fnd base rates'!H$116)\n+($N145*'fnd base rates'!H$117)\n+($O145*'fnd base rates'!H$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,8)))","v":2080.2505799999999},{"$f":"(($D145*'fnd base rates'!I$107)\n+($E145*'fnd base rates'!I$108)\n+($F145*'fnd base rates'!I$109)\n+($G145*'fnd base rates'!I$110)\n+($H145*'fnd base rates'!I$111)\n+($I145*'fnd base rates'!I$112)\n+($J145*'fnd base rates'!I$113)\n+($K145*'fnd base rates'!I$114)\n+($M145*'fnd base rates'!I$116)\n+($N145*'fnd base rates'!I$117)\n+($O145*'fnd base rates'!I$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,9)))\n*$R145","v":1867.2812099999999},{"$f":"(($D145*'fnd base rates'!J$107)\n+($E145*'fnd base rates'!J$108)\n+($F145*'fnd base rates'!J$109)\n+($G145*'fnd base rates'!J$110)\n+($H145*'fnd base rates'!J$111)\n+($I145*'fnd base rates'!J$112)\n+($J145*'fnd base rates'!J$113)\n+($K145*'fnd base rates'!J$114)\n+($M145*'fnd base rates'!J$116)\n+($N145*'fnd base rates'!J$117)\n+($O145*'fnd base rates'!J$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,10)))\n*$R145","v":3831.3162899999998},{"$f":"(($D145*'fnd base rates'!K$107)\n+($E145*'fnd base rates'!K$108)\n+($F145*'fnd base rates'!K$109)\n+($G145*'fnd base rates'!K$110)\n+($H145*'fnd base rates'!K$111)\n+($I145*'fnd base rates'!K$112)\n+($J145*'fnd base rates'!K$113)\n+($K145*'fnd base rates'!K$114)\n+($M145*'fnd base rates'!K$116)\n+($N145*'fnd base rates'!K$117)\n+($O145*'fnd base rates'!K$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,11)))\n*$R145","v":3865.1394439589994},{"$f":"(($D145*'fnd base rates'!L$107)\n+($E145*'fnd base rates'!L$108)\n+($F145*'fnd base rates'!L$109)\n+($G145*'fnd base rates'!L$110)\n+($H145*'fnd base rates'!L$111)\n+($I145*'fnd base rates'!L$112)\n+($J145*'fnd base rates'!L$113)\n+($K145*'fnd base rates'!L$114)\n+($M145*'fnd base rates'!L$116)\n+($N145*'fnd base rates'!L$117)\n+($O145*'fnd base rates'!L$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,12)))","v":7416.1159900000002},{"$f":"(($D145*'fnd base rates'!M$107)\n+($E145*'fnd base rates'!M$108)\n+($F145*'fnd base rates'!M$109)\n+($G145*'fnd base rates'!M$110)\n+($H145*'fnd base rates'!M$111)\n+($I145*'fnd base rates'!M$112)\n+($J145*'fnd base rates'!M$113)\n+($K145*'fnd base rates'!M$114)\n+($M145*'fnd base rates'!M$116)\n+($N145*'fnd base rates'!M$117)\n+($O145*'fnd base rates'!M$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,13)))","v":0},58682.504836836008,null,428035243,"428","035","243",1,3,58682.504836836008,19561,3534,16027,null,null,null,null,null,null,0,null,0]
["428",428035244,"BROOKE",{"$f":"'fnd enro'!D146","v":0},{"$f":"'fnd enro'!E146","v":0},{"$f":"'fnd enro'!F146","v":0},{"$f":"'fnd enro'!G146","v":7},{"$f":"'fnd enro'!H146","v":7},{"$f":"'fnd enro'!I146","v":10},{"$f":"'fnd enro'!J146","v":0},{"$f":"'fnd enro'!K146","v":0.94320000000000004},{"$f":"'fnd enro'!L146","v":0},{"$f":"'fnd enro'!M146","v":1},{"$f":"'fnd enro'!N146","v":0},{"$f":"'fnd enro'!O146","v":0},{"$f":"'fnd enro'!P146","v":7},{"$f":"'fnd enro'!R146","v":24},1.087,{"$f":"VALUE('fnd enro'!Q146)","v":10},null,{"$f":"(($D146*'fnd base rates'!C$107)\n+($E146*'fnd base rates'!C$108)\n+($F146*'fnd base rates'!C$109)\n+($G146*'fnd base rates'!C$110)\n+($H146*'fnd base rates'!C$111)\n+($I146*'fnd base rates'!C$112)\n+($J146*'fnd base rates'!C$113)\n+($K146*'fnd base rates'!C$114)\n+($M146*'fnd base rates'!C$116)\n+($N146*'fnd base rates'!C$117)\n+($O146*'fnd base rates'!C$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,3)))\n*$R146","v":15735.394512343997},{"$f":"(($D146*'fnd base rates'!D$107)\n+($E146*'fnd base rates'!D$108)\n+($F146*'fnd base rates'!D$109)\n+($G146*'fnd base rates'!D$110)\n+($H146*'fnd base rates'!D$111)\n+($I146*'fnd base rates'!D$112)\n+($J146*'fnd base rates'!D$113)\n+($K146*'fnd base rates'!D$114)\n+($M146*'fnd base rates'!D$116)\n+($N146*'fnd base rates'!D$117)\n+($O146*'fnd base rates'!D$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,4)))\n*$R146","v":24836.1021},{"$f":"(($D146*'fnd base rates'!E$107)\n+($E146*'fnd base rates'!E$108)\n+($F146*'fnd base rates'!E$109)\n+($G146*'fnd base rates'!E$110)\n+($H146*'fnd base rates'!E$111)\n+($I146*'fnd base rates'!E$112)\n+($J146*'fnd base rates'!E$113)\n+($K146*'fnd base rates'!E$114)\n+($M146*'fnd base rates'!E$116)\n+($N146*'fnd base rates'!E$117)\n+($O146*'fnd base rates'!E$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,5)))\n*$R146","v":151394.852090992},{"$f":"(($D146*'fnd base rates'!F$107)\n+($E146*'fnd base rates'!F$108)\n+($F146*'fnd base rates'!F$109)\n+($G146*'fnd base rates'!F$110)\n+($H146*'fnd base rates'!F$111)\n+($I146*'fnd base rates'!F$112)\n+($J146*'fnd base rates'!F$113)\n+($K146*'fnd base rates'!F$114)\n+($M146*'fnd base rates'!F$116)\n+($N146*'fnd base rates'!F$117)\n+($O146*'fnd base rates'!F$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,6)))\n*$R146","v":28670.166569488003},{"$f":"(($D146*'fnd base rates'!G$107)\n+($E146*'fnd base rates'!G$108)\n+($F146*'fnd base rates'!G$109)\n+($G146*'fnd base rates'!G$110)\n+($H146*'fnd base rates'!G$111)\n+($I146*'fnd base rates'!G$112)\n+($J146*'fnd base rates'!G$113)\n+($K146*'fnd base rates'!G$114)\n+($M146*'fnd base rates'!G$116)\n+($N146*'fnd base rates'!G$117)\n+($O146*'fnd base rates'!G$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,7)))\n*$R146","v":6227.9821701919991},{"$f":"(($D146*'fnd base rates'!H$107)\n+($E146*'fnd base rates'!H$108)\n+($F146*'fnd base rates'!H$109)\n+($G146*'fnd base rates'!H$110)\n+($H146*'fnd base rates'!H$111)\n+($I146*'fnd base rates'!H$112)\n+($J146*'fnd base rates'!H$113)\n+($K146*'fnd base rates'!H$114)\n+($M146*'fnd base rates'!H$116)\n+($N146*'fnd base rates'!H$117)\n+($O146*'fnd base rates'!H$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,8)))","v":16910.404640000001},{"$f":"(($D146*'fnd base rates'!I$107)\n+($E146*'fnd base rates'!I$108)\n+($F146*'fnd base rates'!I$109)\n+($G146*'fnd base rates'!I$110)\n+($H146*'fnd base rates'!I$111)\n+($I146*'fnd base rates'!I$112)\n+($J146*'fnd base rates'!I$113)\n+($K146*'fnd base rates'!I$114)\n+($M146*'fnd base rates'!I$116)\n+($N146*'fnd base rates'!I$117)\n+($O146*'fnd base rates'!I$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,9)))\n*$R146","v":12359.896549999998},{"$f":"(($D146*'fnd base rates'!J$107)\n+($E146*'fnd base rates'!J$108)\n+($F146*'fnd base rates'!J$109)\n+($G146*'fnd base rates'!J$110)\n+($H146*'fnd base rates'!J$111)\n+($I146*'fnd base rates'!J$112)\n+($J146*'fnd base rates'!J$113)\n+($K146*'fnd base rates'!J$114)\n+($M146*'fnd base rates'!J$116)\n+($N146*'fnd base rates'!J$117)\n+($O146*'fnd base rates'!J$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,10)))\n*$R146","v":17027.757170000001},{"$f":"(($D146*'fnd base rates'!K$107)\n+($E146*'fnd base rates'!K$108)\n+($F146*'fnd base rates'!K$109)\n+($G146*'fnd base rates'!K$110)\n+($H146*'fnd base rates'!K$111)\n+($I146*'fnd base rates'!K$112)\n+($J146*'fnd base rates'!K$113)\n+($K146*'fnd base rates'!K$114)\n+($M146*'fnd base rates'!K$116)\n+($N146*'fnd base rates'!K$117)\n+($O146*'fnd base rates'!K$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,11)))\n*$R146","v":32058.530611671998},{"$f":"(($D146*'fnd base rates'!L$107)\n+($E146*'fnd base rates'!L$108)\n+($F146*'fnd base rates'!L$109)\n+($G146*'fnd base rates'!L$110)\n+($H146*'fnd base rates'!L$111)\n+($I146*'fnd base rates'!L$112)\n+($J146*'fnd base rates'!L$113)\n+($K146*'fnd base rates'!L$114)\n+($M146*'fnd base rates'!L$116)\n+($N146*'fnd base rates'!L$117)\n+($O146*'fnd base rates'!L$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,12)))","v":48383.617920000004},{"$f":"(($D146*'fnd base rates'!M$107)\n+($E146*'fnd base rates'!M$108)\n+($F146*'fnd base rates'!M$109)\n+($G146*'fnd base rates'!M$110)\n+($H146*'fnd base rates'!M$111)\n+($I146*'fnd base rates'!M$112)\n+($J146*'fnd base rates'!M$113)\n+($K146*'fnd base rates'!M$114)\n+($M146*'fnd base rates'!M$116)\n+($N146*'fnd base rates'!M$117)\n+($O146*'fnd base rates'!M$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,13)))","v":0},353604.70433468797,null,428035244,"428","035","244",1,24,353604.70433468797,14734,-3493,18227,null,null,null,null,null,null,0,null,0]
["428",428035248,"BROOKE",{"$f":"'fnd enro'!D147","v":0},{"$f":"'fnd enro'!E147","v":0},{"$f":"'fnd enro'!F147","v":1},{"$f":"'fnd enro'!G147","v":10},{"$f":"'fnd enro'!H147","v":5},{"$f":"'fnd enro'!I147","v":5},{"$f":"'fnd enro'!J147","v":0},{"$f":"'fnd enro'!K147","v":0.82530000000000003},{"$f":"'fnd enro'!L147","v":0},{"$f":"'fnd enro'!M147","v":5},{"$f":"'fnd enro'!N147","v":0},{"$f":"'fnd enro'!O147","v":0},{"$f":"'fnd enro'!P147","v":12},{"$f":"'fnd enro'!R147","v":21},1.087,{"$f":"VALUE('fnd enro'!Q147)","v":11},null,{"$f":"(($D147*'fnd base rates'!C$107)\n+($E147*'fnd base rates'!C$108)\n+($F147*'fnd base rates'!C$109)\n+($G147*'fnd base rates'!C$110)\n+($H147*'fnd base rates'!C$111)\n+($I147*'fnd base rates'!C$112)\n+($J147*'fnd base rates'!C$113)\n+($K147*'fnd base rates'!C$114)\n+($M147*'fnd base rates'!C$116)\n+($N147*'fnd base rates'!C$117)\n+($O147*'fnd base rates'!C$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,3)))\n*$R147","v":15002.955717051},{"$f":"(($D147*'fnd base rates'!D$107)\n+($E147*'fnd base rates'!D$108)\n+($F147*'fnd base rates'!D$109)\n+($G147*'fnd base rates'!D$110)\n+($H147*'fnd base rates'!D$111)\n+($I147*'fnd base rates'!D$112)\n+($J147*'fnd base rates'!D$113)\n+($K147*'fnd base rates'!D$114)\n+($M147*'fnd base rates'!D$116)\n+($N147*'fnd base rates'!D$117)\n+($O147*'fnd base rates'!D$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,4)))\n*$R147","v":26091.978419999999},{"$f":"(($D147*'fnd base rates'!E$107)\n+($E147*'fnd base rates'!E$108)\n+($F147*'fnd base rates'!E$109)\n+($G147*'fnd base rates'!E$110)\n+($H147*'fnd base rates'!E$111)\n+($I147*'fnd base rates'!E$112)\n+($J147*'fnd base rates'!E$113)\n+($K147*'fnd base rates'!E$114)\n+($M147*'fnd base rates'!E$116)\n+($N147*'fnd base rates'!E$117)\n+($O147*'fnd base rates'!E$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,5)))\n*$R147","v":168719.86125711797},{"$f":"(($D147*'fnd base rates'!F$107)\n+($E147*'fnd base rates'!F$108)\n+($F147*'fnd base rates'!F$109)\n+($G147*'fnd base rates'!F$110)\n+($H147*'fnd base rates'!F$111)\n+($I147*'fnd base rates'!F$112)\n+($J147*'fnd base rates'!F$113)\n+($K147*'fnd base rates'!F$114)\n+($M147*'fnd base rates'!F$116)\n+($N147*'fnd base rates'!F$117)\n+($O147*'fnd base rates'!F$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,6)))\n*$R147","v":27841.117345802006},{"$f":"(($D147*'fnd base rates'!G$107)\n+($E147*'fnd base rates'!G$108)\n+($F147*'fnd base rates'!G$109)\n+($G147*'fnd base rates'!G$110)\n+($H147*'fnd base rates'!G$111)\n+($I147*'fnd base rates'!G$112)\n+($J147*'fnd base rates'!G$113)\n+($K147*'fnd base rates'!G$114)\n+($M147*'fnd base rates'!G$116)\n+($N147*'fnd base rates'!G$117)\n+($O147*'fnd base rates'!G$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,7)))\n*$R147","v":7305.0137801679994},{"$f":"(($D147*'fnd base rates'!H$107)\n+($E147*'fnd base rates'!H$108)\n+($F147*'fnd base rates'!H$109)\n+($G147*'fnd base rates'!H$110)\n+($H147*'fnd base rates'!H$111)\n+($I147*'fnd base rates'!H$112)\n+($J147*'fnd base rates'!H$113)\n+($K147*'fnd base rates'!H$114)\n+($M147*'fnd base rates'!H$116)\n+($N147*'fnd base rates'!H$117)\n+($O147*'fnd base rates'!H$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,8)))","v":14392.344059999999},{"$f":"(($D147*'fnd base rates'!I$107)\n+($E147*'fnd base rates'!I$108)\n+($F147*'fnd base rates'!I$109)\n+($G147*'fnd base rates'!I$110)\n+($H147*'fnd base rates'!I$111)\n+($I147*'fnd base rates'!I$112)\n+($J147*'fnd base rates'!I$113)\n+($K147*'fnd base rates'!I$114)\n+($M147*'fnd base rates'!I$116)\n+($N147*'fnd base rates'!I$117)\n+($O147*'fnd base rates'!I$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,9)))\n*$R147","v":12235.217650000001},{"$f":"(($D147*'fnd base rates'!J$107)\n+($E147*'fnd base rates'!J$108)\n+($F147*'fnd base rates'!J$109)\n+($G147*'fnd base rates'!J$110)\n+($H147*'fnd base rates'!J$111)\n+($I147*'fnd base rates'!J$112)\n+($J147*'fnd base rates'!J$113)\n+($K147*'fnd base rates'!J$114)\n+($M147*'fnd base rates'!J$116)\n+($N147*'fnd base rates'!J$117)\n+($O147*'fnd base rates'!J$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,10)))\n*$R147","v":20187.198760000003},{"$f":"(($D147*'fnd base rates'!K$107)\n+($E147*'fnd base rates'!K$108)\n+($F147*'fnd base rates'!K$109)\n+($G147*'fnd base rates'!K$110)\n+($H147*'fnd base rates'!K$111)\n+($I147*'fnd base rates'!K$112)\n+($J147*'fnd base rates'!K$113)\n+($K147*'fnd base rates'!K$114)\n+($M147*'fnd base rates'!K$116)\n+($N147*'fnd base rates'!K$117)\n+($O147*'fnd base rates'!K$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,11)))\n*$R147","v":29224.106307712998},{"$f":"(($D147*'fnd base rates'!L$107)\n+($E147*'fnd base rates'!L$108)\n+($F147*'fnd base rates'!L$109)\n+($G147*'fnd base rates'!L$110)\n+($H147*'fnd base rates'!L$111)\n+($I147*'fnd base rates'!L$112)\n+($J147*'fnd base rates'!L$113)\n+($K147*'fnd base rates'!L$114)\n+($M147*'fnd base rates'!L$116)\n+($N147*'fnd base rates'!L$117)\n+($O147*'fnd base rates'!L$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,12)))","v":49218.361929999999},{"$f":"(($D147*'fnd base rates'!M$107)\n+($E147*'fnd base rates'!M$108)\n+($F147*'fnd base rates'!M$109)\n+($G147*'fnd base rates'!M$110)\n+($H147*'fnd base rates'!M$111)\n+($I147*'fnd base rates'!M$112)\n+($J147*'fnd base rates'!M$113)\n+($K147*'fnd base rates'!M$114)\n+($M147*'fnd base rates'!M$116)\n+($N147*'fnd base rates'!M$117)\n+($O147*'fnd base rates'!M$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,13)))","v":0},370218.155227852,null,428035248,"428","035","248",1,21,370218.155227852,17629,-1623,19252,null,null,null,null,null,null,0,null,0]
["428",428035258,"BROOKE",{"$f":"'fnd enro'!D148","v":0},{"$f":"'fnd enro'!E148","v":0},{"$f":"'fnd enro'!F148","v":0},{"$f":"'fnd enro'!G148","v":1},{"$f":"'fnd enro'!H148","v":0},{"$f":"'fnd enro'!I148","v":1},{"$f":"'fnd enro'!J148","v":0},{"$f":"'fnd enro'!K148","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L148","v":0},{"$f":"'fnd enro'!M148","v":0},{"$f":"'fnd enro'!N148","v":0},{"$f":"'fnd enro'!O148","v":0},{"$f":"'fnd enro'!P148","v":2},{"$f":"'fnd enro'!R148","v":2},1.087,{"$f":"VALUE('fnd enro'!Q148)","v":10},null,{"$f":"(($D148*'fnd base rates'!C$107)\n+($E148*'fnd base rates'!C$108)\n+($F148*'fnd base rates'!C$109)\n+($G148*'fnd base rates'!C$110)\n+($H148*'fnd base rates'!C$111)\n+($I148*'fnd base rates'!C$112)\n+($J148*'fnd base rates'!C$113)\n+($K148*'fnd base rates'!C$114)\n+($M148*'fnd base rates'!C$116)\n+($N148*'fnd base rates'!C$117)\n+($O148*'fnd base rates'!C$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,3)))\n*$R148","v":1450.0991168619996},{"$f":"(($D148*'fnd base rates'!D$107)\n+($E148*'fnd base rates'!D$108)\n+($F148*'fnd base rates'!D$109)\n+($G148*'fnd base rates'!D$110)\n+($H148*'fnd base rates'!D$111)\n+($I148*'fnd base rates'!D$112)\n+($J148*'fnd base rates'!D$113)\n+($K148*'fnd base rates'!D$114)\n+($M148*'fnd base rates'!D$116)\n+($N148*'fnd base rates'!D$117)\n+($O148*'fnd base rates'!D$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,4)))\n*$R148","v":2757.5016000000001},{"$f":"(($D148*'fnd base rates'!E$107)\n+($E148*'fnd base rates'!E$108)\n+($F148*'fnd base rates'!E$109)\n+($G148*'fnd base rates'!E$110)\n+($H148*'fnd base rates'!E$111)\n+($I148*'fnd base rates'!E$112)\n+($J148*'fnd base rates'!E$113)\n+($K148*'fnd base rates'!E$114)\n+($M148*'fnd base rates'!E$116)\n+($N148*'fnd base rates'!E$117)\n+($O148*'fnd base rates'!E$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,5)))\n*$R148","v":19860.040095916003},{"$f":"(($D148*'fnd base rates'!F$107)\n+($E148*'fnd base rates'!F$108)\n+($F148*'fnd base rates'!F$109)\n+($G148*'fnd base rates'!F$110)\n+($H148*'fnd base rates'!F$111)\n+($I148*'fnd base rates'!F$112)\n+($J148*'fnd base rates'!F$113)\n+($K148*'fnd base rates'!F$114)\n+($M148*'fnd base rates'!F$116)\n+($N148*'fnd base rates'!F$117)\n+($O148*'fnd base rates'!F$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,6)))\n*$R148","v":2471.6639191240001},{"$f":"(($D148*'fnd base rates'!G$107)\n+($E148*'fnd base rates'!G$108)\n+($F148*'fnd base rates'!G$109)\n+($G148*'fnd base rates'!G$110)\n+($H148*'fnd base rates'!G$111)\n+($I148*'fnd base rates'!G$112)\n+($J148*'fnd base rates'!G$113)\n+($K148*'fnd base rates'!G$114)\n+($M148*'fnd base rates'!G$116)\n+($N148*'fnd base rates'!G$117)\n+($O148*'fnd base rates'!G$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,7)))\n*$R148","v":841.58841001600001},{"$f":"(($D148*'fnd base rates'!H$107)\n+($E148*'fnd base rates'!H$108)\n+($F148*'fnd base rates'!H$109)\n+($G148*'fnd base rates'!H$110)\n+($H148*'fnd base rates'!H$111)\n+($I148*'fnd base rates'!H$112)\n+($J148*'fnd base rates'!H$113)\n+($K148*'fnd base rates'!H$114)\n+($M148*'fnd base rates'!H$116)\n+($N148*'fnd base rates'!H$117)\n+($O148*'fnd base rates'!H$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,8)))","v":1498.5237200000001},{"$f":"(($D148*'fnd base rates'!I$107)\n+($E148*'fnd base rates'!I$108)\n+($F148*'fnd base rates'!I$109)\n+($G148*'fnd base rates'!I$110)\n+($H148*'fnd base rates'!I$111)\n+($I148*'fnd base rates'!I$112)\n+($J148*'fnd base rates'!I$113)\n+($K148*'fnd base rates'!I$114)\n+($M148*'fnd base rates'!I$116)\n+($N148*'fnd base rates'!I$117)\n+($O148*'fnd base rates'!I$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,9)))\n*$R148","v":1295.5192100000002},{"$f":"(($D148*'fnd base rates'!J$107)\n+($E148*'fnd base rates'!J$108)\n+($F148*'fnd base rates'!J$109)\n+($G148*'fnd base rates'!J$110)\n+($H148*'fnd base rates'!J$111)\n+($I148*'fnd base rates'!J$112)\n+($J148*'fnd base rates'!J$113)\n+($K148*'fnd base rates'!J$114)\n+($M148*'fnd base rates'!J$116)\n+($N148*'fnd base rates'!J$117)\n+($O148*'fnd base rates'!J$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,10)))\n*$R148","v":2881.5065599999998},{"$f":"(($D148*'fnd base rates'!K$107)\n+($E148*'fnd base rates'!K$108)\n+($F148*'fnd base rates'!K$109)\n+($G148*'fnd base rates'!K$110)\n+($H148*'fnd base rates'!K$111)\n+($I148*'fnd base rates'!K$112)\n+($J148*'fnd base rates'!K$113)\n+($K148*'fnd base rates'!K$114)\n+($M148*'fnd base rates'!K$116)\n+($N148*'fnd base rates'!K$117)\n+($O148*'fnd base rates'!K$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,11)))\n*$R148","v":2595.8908293060003},{"$f":"(($D148*'fnd base rates'!L$107)\n+($E148*'fnd base rates'!L$108)\n+($F148*'fnd base rates'!L$109)\n+($G148*'fnd base rates'!L$110)\n+($H148*'fnd base rates'!L$111)\n+($I148*'fnd base rates'!L$112)\n+($J148*'fnd base rates'!L$113)\n+($K148*'fnd base rates'!L$114)\n+($M148*'fnd base rates'!L$116)\n+($N148*'fnd base rates'!L$117)\n+($O148*'fnd base rates'!L$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,12)))","v":5010.6606599999996},{"$f":"(($D148*'fnd base rates'!M$107)\n+($E148*'fnd base rates'!M$108)\n+($F148*'fnd base rates'!M$109)\n+($G148*'fnd base rates'!M$110)\n+($H148*'fnd base rates'!M$111)\n+($I148*'fnd base rates'!M$112)\n+($J148*'fnd base rates'!M$113)\n+($K148*'fnd base rates'!M$114)\n+($M148*'fnd base rates'!M$116)\n+($N148*'fnd base rates'!M$117)\n+($O148*'fnd base rates'!M$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,13)))","v":0},40662.994121224001,null,428035258,"428","035","258",1,2,40662.994121224001,20331,2242,18089,null,null,null,null,null,null,0,null,0]
["428",428035262,"BROOKE",{"$f":"'fnd enro'!D149","v":0},{"$f":"'fnd enro'!E149","v":0},{"$f":"'fnd enro'!F149","v":0},{"$f":"'fnd enro'!G149","v":1},{"$f":"'fnd enro'!H149","v":1},{"$f":"'fnd enro'!I149","v":1},{"$f":"'fnd enro'!J149","v":0},{"$f":"'fnd enro'!K149","v":0.1179},{"$f":"'fnd enro'!L149","v":0},{"$f":"'fnd enro'!M149","v":0},{"$f":"'fnd enro'!N149","v":0},{"$f":"'fnd enro'!O149","v":0},{"$f":"'fnd enro'!P149","v":3},{"$f":"'fnd enro'!R149","v":3},1.087,{"$f":"VALUE('fnd enro'!Q149)","v":9},null,{"$f":"(($D149*'fnd base rates'!C$107)\n+($E149*'fnd base rates'!C$108)\n+($F149*'fnd base rates'!C$109)\n+($G149*'fnd base rates'!C$110)\n+($H149*'fnd base rates'!C$111)\n+($I149*'fnd base rates'!C$112)\n+($J149*'fnd base rates'!C$113)\n+($K149*'fnd base rates'!C$114)\n+($M149*'fnd base rates'!C$116)\n+($N149*'fnd base rates'!C$117)\n+($O149*'fnd base rates'!C$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,3)))\n*$R149","v":2155.6478952929997},{"$f":"(($D149*'fnd base rates'!D$107)\n+($E149*'fnd base rates'!D$108)\n+($F149*'fnd base rates'!D$109)\n+($G149*'fnd base rates'!D$110)\n+($H149*'fnd base rates'!D$111)\n+($I149*'fnd base rates'!D$112)\n+($J149*'fnd base rates'!D$113)\n+($K149*'fnd base rates'!D$114)\n+($M149*'fnd base rates'!D$116)\n+($N149*'fnd base rates'!D$117)\n+($O149*'fnd base rates'!D$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,4)))\n*$R149","v":4043.7704399999998},{"$f":"(($D149*'fnd base rates'!E$107)\n+($E149*'fnd base rates'!E$108)\n+($F149*'fnd base rates'!E$109)\n+($G149*'fnd base rates'!E$110)\n+($H149*'fnd base rates'!E$111)\n+($I149*'fnd base rates'!E$112)\n+($J149*'fnd base rates'!E$113)\n+($K149*'fnd base rates'!E$114)\n+($M149*'fnd base rates'!E$116)\n+($N149*'fnd base rates'!E$117)\n+($O149*'fnd base rates'!E$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,5)))\n*$R149","v":27808.785243873997},{"$f":"(($D149*'fnd base rates'!F$107)\n+($E149*'fnd base rates'!F$108)\n+($F149*'fnd base rates'!F$109)\n+($G149*'fnd base rates'!F$110)\n+($H149*'fnd base rates'!F$111)\n+($I149*'fnd base rates'!F$112)\n+($J149*'fnd base rates'!F$113)\n+($K149*'fnd base rates'!F$114)\n+($M149*'fnd base rates'!F$116)\n+($N149*'fnd base rates'!F$117)\n+($O149*'fnd base rates'!F$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,6)))\n*$R149","v":3624.8567036859999},{"$f":"(($D149*'fnd base rates'!G$107)\n+($E149*'fnd base rates'!G$108)\n+($F149*'fnd base rates'!G$109)\n+($G149*'fnd base rates'!G$110)\n+($H149*'fnd base rates'!G$111)\n+($I149*'fnd base rates'!G$112)\n+($J149*'fnd base rates'!G$113)\n+($K149*'fnd base rates'!G$114)\n+($M149*'fnd base rates'!G$116)\n+($N149*'fnd base rates'!G$117)\n+($O149*'fnd base rates'!G$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,7)))\n*$R149","v":1227.919280024},{"$f":"(($D149*'fnd base rates'!H$107)\n+($E149*'fnd base rates'!H$108)\n+($F149*'fnd base rates'!H$109)\n+($G149*'fnd base rates'!H$110)\n+($H149*'fnd base rates'!H$111)\n+($I149*'fnd base rates'!H$112)\n+($J149*'fnd base rates'!H$113)\n+($K149*'fnd base rates'!H$114)\n+($M149*'fnd base rates'!H$116)\n+($N149*'fnd base rates'!H$117)\n+($O149*'fnd base rates'!H$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,8)))","v":2080.2505799999999},{"$f":"(($D149*'fnd base rates'!I$107)\n+($E149*'fnd base rates'!I$108)\n+($F149*'fnd base rates'!I$109)\n+($G149*'fnd base rates'!I$110)\n+($H149*'fnd base rates'!I$111)\n+($I149*'fnd base rates'!I$112)\n+($J149*'fnd base rates'!I$113)\n+($K149*'fnd base rates'!I$114)\n+($M149*'fnd base rates'!I$116)\n+($N149*'fnd base rates'!I$117)\n+($O149*'fnd base rates'!I$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,9)))\n*$R149","v":1899.71729},{"$f":"(($D149*'fnd base rates'!J$107)\n+($E149*'fnd base rates'!J$108)\n+($F149*'fnd base rates'!J$109)\n+($G149*'fnd base rates'!J$110)\n+($H149*'fnd base rates'!J$111)\n+($I149*'fnd base rates'!J$112)\n+($J149*'fnd base rates'!J$113)\n+($K149*'fnd base rates'!J$114)\n+($M149*'fnd base rates'!J$116)\n+($N149*'fnd base rates'!J$117)\n+($O149*'fnd base rates'!J$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,10)))\n*$R149","v":4000.8448100000001},{"$f":"(($D149*'fnd base rates'!K$107)\n+($E149*'fnd base rates'!K$108)\n+($F149*'fnd base rates'!K$109)\n+($G149*'fnd base rates'!K$110)\n+($H149*'fnd base rates'!K$111)\n+($I149*'fnd base rates'!K$112)\n+($J149*'fnd base rates'!K$113)\n+($K149*'fnd base rates'!K$114)\n+($M149*'fnd base rates'!K$116)\n+($N149*'fnd base rates'!K$117)\n+($O149*'fnd base rates'!K$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,11)))\n*$R149","v":3959.4801739589998},{"$f":"(($D149*'fnd base rates'!L$107)\n+($E149*'fnd base rates'!L$108)\n+($F149*'fnd base rates'!L$109)\n+($G149*'fnd base rates'!L$110)\n+($H149*'fnd base rates'!L$111)\n+($I149*'fnd base rates'!L$112)\n+($J149*'fnd base rates'!L$113)\n+($K149*'fnd base rates'!L$114)\n+($M149*'fnd base rates'!L$116)\n+($N149*'fnd base rates'!L$117)\n+($O149*'fnd base rates'!L$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,12)))","v":7525.1359899999998},{"$f":"(($D149*'fnd base rates'!M$107)\n+($E149*'fnd base rates'!M$108)\n+($F149*'fnd base rates'!M$109)\n+($G149*'fnd base rates'!M$110)\n+($H149*'fnd base rates'!M$111)\n+($I149*'fnd base rates'!M$112)\n+($J149*'fnd base rates'!M$113)\n+($K149*'fnd base rates'!M$114)\n+($M149*'fnd base rates'!M$116)\n+($N149*'fnd base rates'!M$117)\n+($O149*'fnd base rates'!M$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,13)))","v":0},58326.408406835995,null,428035262,"428","035","262",1,3,58326.408406835995,19442,-119,19561,null,null,null,null,null,null,0,null,0]
["428",428035285,"BROOKE",{"$f":"'fnd enro'!D150","v":0},{"$f":"'fnd enro'!E150","v":0},{"$f":"'fnd enro'!F150","v":0},{"$f":"'fnd enro'!G150","v":0},{"$f":"'fnd enro'!H150","v":1},{"$f":"'fnd enro'!I150","v":1},{"$f":"'fnd enro'!J150","v":0},{"$f":"'fnd enro'!K150","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L150","v":0},{"$f":"'fnd enro'!M150","v":0},{"$f":"'fnd enro'!N150","v":0},{"$f":"'fnd enro'!O150","v":0},{"$f":"'fnd enro'!P150","v":0},{"$f":"'fnd enro'!R150","v":2},1.087,{"$f":"VALUE('fnd enro'!Q150)","v":9},null,{"$f":"(($D150*'fnd base rates'!C$107)\n+($E150*'fnd base rates'!C$108)\n+($F150*'fnd base rates'!C$109)\n+($G150*'fnd base rates'!C$110)\n+($H150*'fnd base rates'!C$111)\n+($I150*'fnd base rates'!C$112)\n+($J150*'fnd base rates'!C$113)\n+($K150*'fnd base rates'!C$114)\n+($M150*'fnd base rates'!C$116)\n+($N150*'fnd base rates'!C$117)\n+($O150*'fnd base rates'!C$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,3)))\n*$R150","v":1239.9167968619997},{"$f":"(($D150*'fnd base rates'!D$107)\n+($E150*'fnd base rates'!D$108)\n+($F150*'fnd base rates'!D$109)\n+($G150*'fnd base rates'!D$110)\n+($H150*'fnd base rates'!D$111)\n+($I150*'fnd base rates'!D$112)\n+($J150*'fnd base rates'!D$113)\n+($K150*'fnd base rates'!D$114)\n+($M150*'fnd base rates'!D$116)\n+($N150*'fnd base rates'!D$117)\n+($O150*'fnd base rates'!D$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,4)))\n*$R150","v":1761.5921999999998},{"$f":"(($D150*'fnd base rates'!E$107)\n+($E150*'fnd base rates'!E$108)\n+($F150*'fnd base rates'!E$109)\n+($G150*'fnd base rates'!E$110)\n+($H150*'fnd base rates'!E$111)\n+($I150*'fnd base rates'!E$112)\n+($J150*'fnd base rates'!E$113)\n+($K150*'fnd base rates'!E$114)\n+($M150*'fnd base rates'!E$116)\n+($N150*'fnd base rates'!E$117)\n+($O150*'fnd base rates'!E$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,5)))\n*$R150","v":9653.4470659159997},{"$f":"(($D150*'fnd base rates'!F$107)\n+($E150*'fnd base rates'!F$108)\n+($F150*'fnd base rates'!F$109)\n+($G150*'fnd base rates'!F$110)\n+($H150*'fnd base rates'!F$111)\n+($I150*'fnd base rates'!F$112)\n+($J150*'fnd base rates'!F$113)\n+($K150*'fnd base rates'!F$114)\n+($M150*'fnd base rates'!F$116)\n+($N150*'fnd base rates'!F$117)\n+($O150*'fnd base rates'!F$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,6)))\n*$R150","v":2181.4783991240001},{"$f":"(($D150*'fnd base rates'!G$107)\n+($E150*'fnd base rates'!G$108)\n+($F150*'fnd base rates'!G$109)\n+($G150*'fnd base rates'!G$110)\n+($H150*'fnd base rates'!G$111)\n+($I150*'fnd base rates'!G$112)\n+($J150*'fnd base rates'!G$113)\n+($K150*'fnd base rates'!G$114)\n+($M150*'fnd base rates'!G$116)\n+($N150*'fnd base rates'!G$117)\n+($O150*'fnd base rates'!G$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,7)))\n*$R150","v":383.352690016},{"$f":"(($D150*'fnd base rates'!H$107)\n+($E150*'fnd base rates'!H$108)\n+($F150*'fnd base rates'!H$109)\n+($G150*'fnd base rates'!H$110)\n+($H150*'fnd base rates'!H$111)\n+($I150*'fnd base rates'!H$112)\n+($J150*'fnd base rates'!H$113)\n+($K150*'fnd base rates'!H$114)\n+($M150*'fnd base rates'!H$116)\n+($N150*'fnd base rates'!H$117)\n+($O150*'fnd base rates'!H$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D150*'fnd base rates'!I$107)\n+($E150*'fnd base rates'!I$108)\n+($F150*'fnd base rates'!I$109)\n+($G150*'fnd base rates'!I$110)\n+($H150*'fnd base rates'!I$111)\n+($I150*'fnd base rates'!I$112)\n+($J150*'fnd base rates'!I$113)\n+($K150*'fnd base rates'!I$114)\n+($M150*'fnd base rates'!I$116)\n+($N150*'fnd base rates'!I$117)\n+($O150*'fnd base rates'!I$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,9)))\n*$R150","v":934.28737000000001},{"$f":"(($D150*'fnd base rates'!J$107)\n+($E150*'fnd base rates'!J$108)\n+($F150*'fnd base rates'!J$109)\n+($G150*'fnd base rates'!J$110)\n+($H150*'fnd base rates'!J$111)\n+($I150*'fnd base rates'!J$112)\n+($J150*'fnd base rates'!J$113)\n+($K150*'fnd base rates'!J$114)\n+($M150*'fnd base rates'!J$116)\n+($N150*'fnd base rates'!J$117)\n+($O150*'fnd base rates'!J$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,10)))\n*$R150","v":946.97265999999991},{"$f":"(($D150*'fnd base rates'!K$107)\n+($E150*'fnd base rates'!K$108)\n+($F150*'fnd base rates'!K$109)\n+($G150*'fnd base rates'!K$110)\n+($H150*'fnd base rates'!K$111)\n+($I150*'fnd base rates'!K$112)\n+($J150*'fnd base rates'!K$113)\n+($K150*'fnd base rates'!K$114)\n+($M150*'fnd base rates'!K$116)\n+($N150*'fnd base rates'!K$117)\n+($O150*'fnd base rates'!K$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,11)))\n*$R150","v":2690.2315593060002},{"$f":"(($D150*'fnd base rates'!L$107)\n+($E150*'fnd base rates'!L$108)\n+($F150*'fnd base rates'!L$109)\n+($G150*'fnd base rates'!L$110)\n+($H150*'fnd base rates'!L$111)\n+($I150*'fnd base rates'!L$112)\n+($J150*'fnd base rates'!L$113)\n+($K150*'fnd base rates'!L$114)\n+($M150*'fnd base rates'!L$116)\n+($N150*'fnd base rates'!L$117)\n+($O150*'fnd base rates'!L$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D150*'fnd base rates'!M$107)\n+($E150*'fnd base rates'!M$108)\n+($F150*'fnd base rates'!M$109)\n+($G150*'fnd base rates'!M$110)\n+($H150*'fnd base rates'!M$111)\n+($I150*'fnd base rates'!M$112)\n+($J150*'fnd base rates'!M$113)\n+($K150*'fnd base rates'!M$114)\n+($M150*'fnd base rates'!M$116)\n+($N150*'fnd base rates'!M$117)\n+($O150*'fnd base rates'!M$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,13)))","v":0},24813.663121223995,null,428035285,"428","035","285",1,{"$f":"enro","v":2},24813.663121223995,12407,-2327,14734,null,null,null,null,null,null,0,null,0]
["428",428035293,"BROOKE",{"$f":"'fnd enro'!D151","v":0},{"$f":"'fnd enro'!E151","v":0},{"$f":"'fnd enro'!F151","v":0},{"$f":"'fnd enro'!G151","v":0},{"$f":"'fnd enro'!H151","v":1},{"$f":"'fnd enro'!I151","v":1},{"$f":"'fnd enro'!J151","v":0},{"$f":"'fnd enro'!K151","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L151","v":0},{"$f":"'fnd enro'!M151","v":0},{"$f":"'fnd enro'!N151","v":0},{"$f":"'fnd enro'!O151","v":0},{"$f":"'fnd enro'!P151","v":2},{"$f":"'fnd enro'!R151","v":2},1.087,{"$f":"VALUE('fnd enro'!Q151)","v":10},null,{"$f":"(($D151*'fnd base rates'!C$107)\n+($E151*'fnd base rates'!C$108)\n+($F151*'fnd base rates'!C$109)\n+($G151*'fnd base rates'!C$110)\n+($H151*'fnd base rates'!C$111)\n+($I151*'fnd base rates'!C$112)\n+($J151*'fnd base rates'!C$113)\n+($K151*'fnd base rates'!C$114)\n+($M151*'fnd base rates'!C$116)\n+($N151*'fnd base rates'!C$117)\n+($O151*'fnd base rates'!C$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,3)))\n*$R151","v":1450.0991168619996},{"$f":"(($D151*'fnd base rates'!D$107)\n+($E151*'fnd base rates'!D$108)\n+($F151*'fnd base rates'!D$109)\n+($G151*'fnd base rates'!D$110)\n+($H151*'fnd base rates'!D$111)\n+($I151*'fnd base rates'!D$112)\n+($J151*'fnd base rates'!D$113)\n+($K151*'fnd base rates'!D$114)\n+($M151*'fnd base rates'!D$116)\n+($N151*'fnd base rates'!D$117)\n+($O151*'fnd base rates'!D$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,4)))\n*$R151","v":2757.5016000000001},{"$f":"(($D151*'fnd base rates'!E$107)\n+($E151*'fnd base rates'!E$108)\n+($F151*'fnd base rates'!E$109)\n+($G151*'fnd base rates'!E$110)\n+($H151*'fnd base rates'!E$111)\n+($I151*'fnd base rates'!E$112)\n+($J151*'fnd base rates'!E$113)\n+($K151*'fnd base rates'!E$114)\n+($M151*'fnd base rates'!E$116)\n+($N151*'fnd base rates'!E$117)\n+($O151*'fnd base rates'!E$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,5)))\n*$R151","v":19375.422885915999},{"$f":"(($D151*'fnd base rates'!F$107)\n+($E151*'fnd base rates'!F$108)\n+($F151*'fnd base rates'!F$109)\n+($G151*'fnd base rates'!F$110)\n+($H151*'fnd base rates'!F$111)\n+($I151*'fnd base rates'!F$112)\n+($J151*'fnd base rates'!F$113)\n+($K151*'fnd base rates'!F$114)\n+($M151*'fnd base rates'!F$116)\n+($N151*'fnd base rates'!F$117)\n+($O151*'fnd base rates'!F$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,6)))\n*$R151","v":2181.4783991240001},{"$f":"(($D151*'fnd base rates'!G$107)\n+($E151*'fnd base rates'!G$108)\n+($F151*'fnd base rates'!G$109)\n+($G151*'fnd base rates'!G$110)\n+($H151*'fnd base rates'!G$111)\n+($I151*'fnd base rates'!G$112)\n+($J151*'fnd base rates'!G$113)\n+($K151*'fnd base rates'!G$114)\n+($M151*'fnd base rates'!G$116)\n+($N151*'fnd base rates'!G$117)\n+($O151*'fnd base rates'!G$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,7)))\n*$R151","v":855.00199001599992},{"$f":"(($D151*'fnd base rates'!H$107)\n+($E151*'fnd base rates'!H$108)\n+($F151*'fnd base rates'!H$109)\n+($G151*'fnd base rates'!H$110)\n+($H151*'fnd base rates'!H$111)\n+($I151*'fnd base rates'!H$112)\n+($J151*'fnd base rates'!H$113)\n+($K151*'fnd base rates'!H$114)\n+($M151*'fnd base rates'!H$116)\n+($N151*'fnd base rates'!H$117)\n+($O151*'fnd base rates'!H$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,8)))","v":1498.5237200000001},{"$f":"(($D151*'fnd base rates'!I$107)\n+($E151*'fnd base rates'!I$108)\n+($F151*'fnd base rates'!I$109)\n+($G151*'fnd base rates'!I$110)\n+($H151*'fnd base rates'!I$111)\n+($I151*'fnd base rates'!I$112)\n+($J151*'fnd base rates'!I$113)\n+($K151*'fnd base rates'!I$114)\n+($M151*'fnd base rates'!I$116)\n+($N151*'fnd base rates'!I$117)\n+($O151*'fnd base rates'!I$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,9)))\n*$R151","v":1327.9552900000001},{"$f":"(($D151*'fnd base rates'!J$107)\n+($E151*'fnd base rates'!J$108)\n+($F151*'fnd base rates'!J$109)\n+($G151*'fnd base rates'!J$110)\n+($H151*'fnd base rates'!J$111)\n+($I151*'fnd base rates'!J$112)\n+($J151*'fnd base rates'!J$113)\n+($K151*'fnd base rates'!J$114)\n+($M151*'fnd base rates'!J$116)\n+($N151*'fnd base rates'!J$117)\n+($O151*'fnd base rates'!J$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,10)))\n*$R151","v":2992.5979599999996},{"$f":"(($D151*'fnd base rates'!K$107)\n+($E151*'fnd base rates'!K$108)\n+($F151*'fnd base rates'!K$109)\n+($G151*'fnd base rates'!K$110)\n+($H151*'fnd base rates'!K$111)\n+($I151*'fnd base rates'!K$112)\n+($J151*'fnd base rates'!K$113)\n+($K151*'fnd base rates'!K$114)\n+($M151*'fnd base rates'!K$116)\n+($N151*'fnd base rates'!K$117)\n+($O151*'fnd base rates'!K$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,11)))\n*$R151","v":2690.2315593060002},{"$f":"(($D151*'fnd base rates'!L$107)\n+($E151*'fnd base rates'!L$108)\n+($F151*'fnd base rates'!L$109)\n+($G151*'fnd base rates'!L$110)\n+($H151*'fnd base rates'!L$111)\n+($I151*'fnd base rates'!L$112)\n+($J151*'fnd base rates'!L$113)\n+($K151*'fnd base rates'!L$114)\n+($M151*'fnd base rates'!L$116)\n+($N151*'fnd base rates'!L$117)\n+($O151*'fnd base rates'!L$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,12)))","v":5119.6606599999996},{"$f":"(($D151*'fnd base rates'!M$107)\n+($E151*'fnd base rates'!M$108)\n+($F151*'fnd base rates'!M$109)\n+($G151*'fnd base rates'!M$110)\n+($H151*'fnd base rates'!M$111)\n+($I151*'fnd base rates'!M$112)\n+($J151*'fnd base rates'!M$113)\n+($K151*'fnd base rates'!M$114)\n+($M151*'fnd base rates'!M$116)\n+($N151*'fnd base rates'!M$117)\n+($O151*'fnd base rates'!M$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,13)))","v":0},40248.473181223999,null,428035293,"428","035","293",1,2,40248.473181223999,20124,2495,17629,null,null,null,null,null,null,0,null,0]
["428",428035314,"BROOKE",{"$f":"'fnd enro'!D152","v":0},{"$f":"'fnd enro'!E152","v":0},{"$f":"'fnd enro'!F152","v":0},{"$f":"'fnd enro'!G152","v":2},{"$f":"'fnd enro'!H152","v":0},{"$f":"'fnd enro'!I152","v":0},{"$f":"'fnd enro'!J152","v":0},{"$f":"'fnd enro'!K152","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L152","v":0},{"$f":"'fnd enro'!M152","v":0},{"$f":"'fnd enro'!N152","v":0},{"$f":"'fnd enro'!O152","v":0},{"$f":"'fnd enro'!P152","v":0},{"$f":"'fnd enro'!R152","v":2},1.087,{"$f":"VALUE('fnd enro'!Q152)","v":7},null,{"$f":"(($D152*'fnd base rates'!C$107)\n+($E152*'fnd base rates'!C$108)\n+($F152*'fnd base rates'!C$109)\n+($G152*'fnd base rates'!C$110)\n+($H152*'fnd base rates'!C$111)\n+($I152*'fnd base rates'!C$112)\n+($J152*'fnd base rates'!C$113)\n+($K152*'fnd base rates'!C$114)\n+($M152*'fnd base rates'!C$116)\n+($N152*'fnd base rates'!C$117)\n+($O152*'fnd base rates'!C$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,3)))\n*$R152","v":1239.9167968619997},{"$f":"(($D152*'fnd base rates'!D$107)\n+($E152*'fnd base rates'!D$108)\n+($F152*'fnd base rates'!D$109)\n+($G152*'fnd base rates'!D$110)\n+($H152*'fnd base rates'!D$111)\n+($I152*'fnd base rates'!D$112)\n+($J152*'fnd base rates'!D$113)\n+($K152*'fnd base rates'!D$114)\n+($M152*'fnd base rates'!D$116)\n+($N152*'fnd base rates'!D$117)\n+($O152*'fnd base rates'!D$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,4)))\n*$R152","v":1761.5921999999998},{"$f":"(($D152*'fnd base rates'!E$107)\n+($E152*'fnd base rates'!E$108)\n+($F152*'fnd base rates'!E$109)\n+($G152*'fnd base rates'!E$110)\n+($H152*'fnd base rates'!E$111)\n+($I152*'fnd base rates'!E$112)\n+($J152*'fnd base rates'!E$113)\n+($K152*'fnd base rates'!E$114)\n+($M152*'fnd base rates'!E$116)\n+($N152*'fnd base rates'!E$117)\n+($O152*'fnd base rates'!E$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,5)))\n*$R152","v":8950.2341559159995},{"$f":"(($D152*'fnd base rates'!F$107)\n+($E152*'fnd base rates'!F$108)\n+($F152*'fnd base rates'!F$109)\n+($G152*'fnd base rates'!F$110)\n+($H152*'fnd base rates'!F$111)\n+($I152*'fnd base rates'!F$112)\n+($J152*'fnd base rates'!F$113)\n+($K152*'fnd base rates'!F$114)\n+($M152*'fnd base rates'!F$116)\n+($N152*'fnd base rates'!F$117)\n+($O152*'fnd base rates'!F$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,6)))\n*$R152","v":2886.7566091240001},{"$f":"(($D152*'fnd base rates'!G$107)\n+($E152*'fnd base rates'!G$108)\n+($F152*'fnd base rates'!G$109)\n+($G152*'fnd base rates'!G$110)\n+($H152*'fnd base rates'!G$111)\n+($I152*'fnd base rates'!G$112)\n+($J152*'fnd base rates'!G$113)\n+($K152*'fnd base rates'!G$114)\n+($M152*'fnd base rates'!G$116)\n+($N152*'fnd base rates'!G$117)\n+($O152*'fnd base rates'!G$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,7)))\n*$R152","v":361.77574001599999},{"$f":"(($D152*'fnd base rates'!H$107)\n+($E152*'fnd base rates'!H$108)\n+($F152*'fnd base rates'!H$109)\n+($G152*'fnd base rates'!H$110)\n+($H152*'fnd base rates'!H$111)\n+($I152*'fnd base rates'!H$112)\n+($J152*'fnd base rates'!H$113)\n+($K152*'fnd base rates'!H$114)\n+($M152*'fnd base rates'!H$116)\n+($N152*'fnd base rates'!H$117)\n+($O152*'fnd base rates'!H$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D152*'fnd base rates'!I$107)\n+($E152*'fnd base rates'!I$108)\n+($F152*'fnd base rates'!I$109)\n+($G152*'fnd base rates'!I$110)\n+($H152*'fnd base rates'!I$111)\n+($I152*'fnd base rates'!I$112)\n+($J152*'fnd base rates'!I$113)\n+($K152*'fnd base rates'!I$114)\n+($M152*'fnd base rates'!I$116)\n+($N152*'fnd base rates'!I$117)\n+($O152*'fnd base rates'!I$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,9)))\n*$R152","v":822.96770000000004},{"$f":"(($D152*'fnd base rates'!J$107)\n+($E152*'fnd base rates'!J$108)\n+($F152*'fnd base rates'!J$109)\n+($G152*'fnd base rates'!J$110)\n+($H152*'fnd base rates'!J$111)\n+($I152*'fnd base rates'!J$112)\n+($J152*'fnd base rates'!J$113)\n+($K152*'fnd base rates'!J$114)\n+($M152*'fnd base rates'!J$116)\n+($N152*'fnd base rates'!J$117)\n+($O152*'fnd base rates'!J$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,10)))\n*$R152","v":350.70967999999999},{"$f":"(($D152*'fnd base rates'!K$107)\n+($E152*'fnd base rates'!K$108)\n+($F152*'fnd base rates'!K$109)\n+($G152*'fnd base rates'!K$110)\n+($H152*'fnd base rates'!K$111)\n+($I152*'fnd base rates'!K$112)\n+($J152*'fnd base rates'!K$113)\n+($K152*'fnd base rates'!K$114)\n+($M152*'fnd base rates'!K$116)\n+($N152*'fnd base rates'!K$117)\n+($O152*'fnd base rates'!K$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,11)))\n*$R152","v":2538.497229306},{"$f":"(($D152*'fnd base rates'!L$107)\n+($E152*'fnd base rates'!L$108)\n+($F152*'fnd base rates'!L$109)\n+($G152*'fnd base rates'!L$110)\n+($H152*'fnd base rates'!L$111)\n+($I152*'fnd base rates'!L$112)\n+($J152*'fnd base rates'!L$113)\n+($K152*'fnd base rates'!L$114)\n+($M152*'fnd base rates'!L$116)\n+($N152*'fnd base rates'!L$117)\n+($O152*'fnd base rates'!L$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,12)))","v":3565.7106599999997},{"$f":"(($D152*'fnd base rates'!M$107)\n+($E152*'fnd base rates'!M$108)\n+($F152*'fnd base rates'!M$109)\n+($G152*'fnd base rates'!M$110)\n+($H152*'fnd base rates'!M$111)\n+($I152*'fnd base rates'!M$112)\n+($J152*'fnd base rates'!M$113)\n+($K152*'fnd base rates'!M$114)\n+($M152*'fnd base rates'!M$116)\n+($N152*'fnd base rates'!M$117)\n+($O152*'fnd base rates'!M$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,13)))","v":0},23587.514491224003,null,428035314,"428","035","314",1,2,23587.514491224003,11794,-8537,20331,null,null,null,null,null,null,0,null,0]
["428",428035336,"BROOKE",{"$f":"'fnd enro'!D153","v":0},{"$f":"'fnd enro'!E153","v":0},{"$f":"'fnd enro'!F153","v":0},{"$f":"'fnd enro'!G153","v":1},{"$f":"'fnd enro'!H153","v":1},{"$f":"'fnd enro'!I153","v":0},{"$f":"'fnd enro'!J153","v":0},{"$f":"'fnd enro'!K153","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L153","v":0},{"$f":"'fnd enro'!M153","v":0},{"$f":"'fnd enro'!N153","v":0},{"$f":"'fnd enro'!O153","v":0},{"$f":"'fnd enro'!P153","v":1},{"$f":"'fnd enro'!R153","v":2},1.087,{"$f":"VALUE('fnd enro'!Q153)","v":8},null,{"$f":"(($D153*'fnd base rates'!C$107)\n+($E153*'fnd base rates'!C$108)\n+($F153*'fnd base rates'!C$109)\n+($G153*'fnd base rates'!C$110)\n+($H153*'fnd base rates'!C$111)\n+($I153*'fnd base rates'!C$112)\n+($J153*'fnd base rates'!C$113)\n+($K153*'fnd base rates'!C$114)\n+($M153*'fnd base rates'!C$116)\n+($N153*'fnd base rates'!C$117)\n+($O153*'fnd base rates'!C$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,3)))\n*$R153","v":1332.0074368619998},{"$f":"(($D153*'fnd base rates'!D$107)\n+($E153*'fnd base rates'!D$108)\n+($F153*'fnd base rates'!D$109)\n+($G153*'fnd base rates'!D$110)\n+($H153*'fnd base rates'!D$111)\n+($I153*'fnd base rates'!D$112)\n+($J153*'fnd base rates'!D$113)\n+($K153*'fnd base rates'!D$114)\n+($M153*'fnd base rates'!D$116)\n+($N153*'fnd base rates'!D$117)\n+($O153*'fnd base rates'!D$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,4)))\n*$R153","v":2197.8922600000001},{"$f":"(($D153*'fnd base rates'!E$107)\n+($E153*'fnd base rates'!E$108)\n+($F153*'fnd base rates'!E$109)\n+($G153*'fnd base rates'!E$110)\n+($H153*'fnd base rates'!E$111)\n+($I153*'fnd base rates'!E$112)\n+($J153*'fnd base rates'!E$113)\n+($K153*'fnd base rates'!E$114)\n+($M153*'fnd base rates'!E$116)\n+($N153*'fnd base rates'!E$117)\n+($O153*'fnd base rates'!E$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,5)))\n*$R153","v":12724.776435915999},{"$f":"(($D153*'fnd base rates'!F$107)\n+($E153*'fnd base rates'!F$108)\n+($F153*'fnd base rates'!F$109)\n+($G153*'fnd base rates'!F$110)\n+($H153*'fnd base rates'!F$111)\n+($I153*'fnd base rates'!F$112)\n+($J153*'fnd base rates'!F$113)\n+($K153*'fnd base rates'!F$114)\n+($M153*'fnd base rates'!F$116)\n+($N153*'fnd base rates'!F$117)\n+($O153*'fnd base rates'!F$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,6)))\n*$R153","v":2596.5710891239996},{"$f":"(($D153*'fnd base rates'!G$107)\n+($E153*'fnd base rates'!G$108)\n+($F153*'fnd base rates'!G$109)\n+($G153*'fnd base rates'!G$110)\n+($H153*'fnd base rates'!G$111)\n+($I153*'fnd base rates'!G$112)\n+($J153*'fnd base rates'!G$113)\n+($K153*'fnd base rates'!G$114)\n+($M153*'fnd base rates'!G$116)\n+($N153*'fnd base rates'!G$117)\n+($O153*'fnd base rates'!G$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,7)))\n*$R153","v":581.81715001599991},{"$f":"(($D153*'fnd base rates'!H$107)\n+($E153*'fnd base rates'!H$108)\n+($F153*'fnd base rates'!H$109)\n+($G153*'fnd base rates'!H$110)\n+($H153*'fnd base rates'!H$111)\n+($I153*'fnd base rates'!H$112)\n+($J153*'fnd base rates'!H$113)\n+($K153*'fnd base rates'!H$114)\n+($M153*'fnd base rates'!H$116)\n+($N153*'fnd base rates'!H$117)\n+($O153*'fnd base rates'!H$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,8)))","v":1138.5037200000002},{"$f":"(($D153*'fnd base rates'!I$107)\n+($E153*'fnd base rates'!I$108)\n+($F153*'fnd base rates'!I$109)\n+($G153*'fnd base rates'!I$110)\n+($H153*'fnd base rates'!I$111)\n+($I153*'fnd base rates'!I$112)\n+($J153*'fnd base rates'!I$113)\n+($K153*'fnd base rates'!I$114)\n+($M153*'fnd base rates'!I$116)\n+($N153*'fnd base rates'!I$117)\n+($O153*'fnd base rates'!I$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,9)))\n*$R153","v":1027.8671999999999},{"$f":"(($D153*'fnd base rates'!J$107)\n+($E153*'fnd base rates'!J$108)\n+($F153*'fnd base rates'!J$109)\n+($G153*'fnd base rates'!J$110)\n+($H153*'fnd base rates'!J$111)\n+($I153*'fnd base rates'!J$112)\n+($J153*'fnd base rates'!J$113)\n+($K153*'fnd base rates'!J$114)\n+($M153*'fnd base rates'!J$116)\n+($N153*'fnd base rates'!J$117)\n+($O153*'fnd base rates'!J$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,10)))\n*$R153","v":1357.9782299999999},{"$f":"(($D153*'fnd base rates'!K$107)\n+($E153*'fnd base rates'!K$108)\n+($F153*'fnd base rates'!K$109)\n+($G153*'fnd base rates'!K$110)\n+($H153*'fnd base rates'!K$111)\n+($I153*'fnd base rates'!K$112)\n+($J153*'fnd base rates'!K$113)\n+($K153*'fnd base rates'!K$114)\n+($M153*'fnd base rates'!K$116)\n+($N153*'fnd base rates'!K$117)\n+($O153*'fnd base rates'!K$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,11)))\n*$R153","v":2632.8379593059999},{"$f":"(($D153*'fnd base rates'!L$107)\n+($E153*'fnd base rates'!L$108)\n+($F153*'fnd base rates'!L$109)\n+($G153*'fnd base rates'!L$110)\n+($H153*'fnd base rates'!L$111)\n+($I153*'fnd base rates'!L$112)\n+($J153*'fnd base rates'!L$113)\n+($K153*'fnd base rates'!L$114)\n+($M153*'fnd base rates'!L$116)\n+($N153*'fnd base rates'!L$117)\n+($O153*'fnd base rates'!L$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,12)))","v":4344.6706599999998},{"$f":"(($D153*'fnd base rates'!M$107)\n+($E153*'fnd base rates'!M$108)\n+($F153*'fnd base rates'!M$109)\n+($G153*'fnd base rates'!M$110)\n+($H153*'fnd base rates'!M$111)\n+($I153*'fnd base rates'!M$112)\n+($J153*'fnd base rates'!M$113)\n+($K153*'fnd base rates'!M$114)\n+($M153*'fnd base rates'!M$116)\n+($N153*'fnd base rates'!M$117)\n+($O153*'fnd base rates'!M$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,13)))","v":0},29934.922141223997,null,428035336,"428","035","336",1,2,29934.922141223997,14967,-4475,19442,null,null,null,null,null,null,0,null,0]
["428",428035346,"BROOKE",{"$f":"'fnd enro'!D154","v":0},{"$f":"'fnd enro'!E154","v":0},{"$f":"'fnd enro'!F154","v":0},{"$f":"'fnd enro'!G154","v":5},{"$f":"'fnd enro'!H154","v":1},{"$f":"'fnd enro'!I154","v":3},{"$f":"'fnd enro'!J154","v":0},{"$f":"'fnd enro'!K154","v":0.35370000000000001},{"$f":"'fnd enro'!L154","v":0},{"$f":"'fnd enro'!M154","v":1},{"$f":"'fnd enro'!N154","v":0},{"$f":"'fnd enro'!O154","v":0},{"$f":"'fnd enro'!P154","v":4},{"$f":"'fnd enro'!R154","v":9},1.087,{"$f":"VALUE('fnd enro'!Q154)","v":8},null,{"$f":"(($D154*'fnd base rates'!C$107)\n+($E154*'fnd base rates'!C$108)\n+($F154*'fnd base rates'!C$109)\n+($G154*'fnd base rates'!C$110)\n+($H154*'fnd base rates'!C$111)\n+($I154*'fnd base rates'!C$112)\n+($J154*'fnd base rates'!C$113)\n+($K154*'fnd base rates'!C$114)\n+($M154*'fnd base rates'!C$116)\n+($N154*'fnd base rates'!C$117)\n+($O154*'fnd base rates'!C$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,3)))\n*$R154","v":6068.7429758790004},{"$f":"(($D154*'fnd base rates'!D$107)\n+($E154*'fnd base rates'!D$108)\n+($F154*'fnd base rates'!D$109)\n+($G154*'fnd base rates'!D$110)\n+($H154*'fnd base rates'!D$111)\n+($I154*'fnd base rates'!D$112)\n+($J154*'fnd base rates'!D$113)\n+($K154*'fnd base rates'!D$114)\n+($M154*'fnd base rates'!D$116)\n+($N154*'fnd base rates'!D$117)\n+($O154*'fnd base rates'!D$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,4)))\n*$R154","v":9883.6779399999978},{"$f":"(($D154*'fnd base rates'!E$107)\n+($E154*'fnd base rates'!E$108)\n+($F154*'fnd base rates'!E$109)\n+($G154*'fnd base rates'!E$110)\n+($H154*'fnd base rates'!E$111)\n+($I154*'fnd base rates'!E$112)\n+($J154*'fnd base rates'!E$113)\n+($K154*'fnd base rates'!E$114)\n+($M154*'fnd base rates'!E$116)\n+($N154*'fnd base rates'!E$117)\n+($O154*'fnd base rates'!E$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,5)))\n*$R154","v":61870.710931622001},{"$f":"(($D154*'fnd base rates'!F$107)\n+($E154*'fnd base rates'!F$108)\n+($F154*'fnd base rates'!F$109)\n+($G154*'fnd base rates'!F$110)\n+($H154*'fnd base rates'!F$111)\n+($I154*'fnd base rates'!F$112)\n+($J154*'fnd base rates'!F$113)\n+($K154*'fnd base rates'!F$114)\n+($M154*'fnd base rates'!F$116)\n+($N154*'fnd base rates'!F$117)\n+($O154*'fnd base rates'!F$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,6)))\n*$R154","v":11666.253951057999},{"$f":"(($D154*'fnd base rates'!G$107)\n+($E154*'fnd base rates'!G$108)\n+($F154*'fnd base rates'!G$109)\n+($G154*'fnd base rates'!G$110)\n+($H154*'fnd base rates'!G$111)\n+($I154*'fnd base rates'!G$112)\n+($J154*'fnd base rates'!G$113)\n+($K154*'fnd base rates'!G$114)\n+($M154*'fnd base rates'!G$116)\n+($N154*'fnd base rates'!G$117)\n+($O154*'fnd base rates'!G$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,7)))\n*$R154","v":2552.7778200719999},{"$f":"(($D154*'fnd base rates'!H$107)\n+($E154*'fnd base rates'!H$108)\n+($F154*'fnd base rates'!H$109)\n+($G154*'fnd base rates'!H$110)\n+($H154*'fnd base rates'!H$111)\n+($I154*'fnd base rates'!H$112)\n+($J154*'fnd base rates'!H$113)\n+($K154*'fnd base rates'!H$114)\n+($M154*'fnd base rates'!H$116)\n+($N154*'fnd base rates'!H$117)\n+($O154*'fnd base rates'!H$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,8)))","v":6215.4817399999993},{"$f":"(($D154*'fnd base rates'!I$107)\n+($E154*'fnd base rates'!I$108)\n+($F154*'fnd base rates'!I$109)\n+($G154*'fnd base rates'!I$110)\n+($H154*'fnd base rates'!I$111)\n+($I154*'fnd base rates'!I$112)\n+($J154*'fnd base rates'!I$113)\n+($K154*'fnd base rates'!I$114)\n+($M154*'fnd base rates'!I$116)\n+($N154*'fnd base rates'!I$117)\n+($O154*'fnd base rates'!I$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,9)))\n*$R154","v":4752.8531499999999},{"$f":"(($D154*'fnd base rates'!J$107)\n+($E154*'fnd base rates'!J$108)\n+($F154*'fnd base rates'!J$109)\n+($G154*'fnd base rates'!J$110)\n+($H154*'fnd base rates'!J$111)\n+($I154*'fnd base rates'!J$112)\n+($J154*'fnd base rates'!J$113)\n+($K154*'fnd base rates'!J$114)\n+($M154*'fnd base rates'!J$116)\n+($N154*'fnd base rates'!J$117)\n+($O154*'fnd base rates'!J$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,10)))\n*$R154","v":6759.7051600000004},{"$f":"(($D154*'fnd base rates'!K$107)\n+($E154*'fnd base rates'!K$108)\n+($F154*'fnd base rates'!K$109)\n+($G154*'fnd base rates'!K$110)\n+($H154*'fnd base rates'!K$111)\n+($I154*'fnd base rates'!K$112)\n+($J154*'fnd base rates'!K$113)\n+($K154*'fnd base rates'!K$114)\n+($M154*'fnd base rates'!K$116)\n+($N154*'fnd base rates'!K$117)\n+($O154*'fnd base rates'!K$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,11)))\n*$R154","v":12052.001811877},{"$f":"(($D154*'fnd base rates'!L$107)\n+($E154*'fnd base rates'!L$108)\n+($F154*'fnd base rates'!L$109)\n+($G154*'fnd base rates'!L$110)\n+($H154*'fnd base rates'!L$111)\n+($I154*'fnd base rates'!L$112)\n+($J154*'fnd base rates'!L$113)\n+($K154*'fnd base rates'!L$114)\n+($M154*'fnd base rates'!L$116)\n+($N154*'fnd base rates'!L$117)\n+($O154*'fnd base rates'!L$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,12)))","v":18904.457969999999},{"$f":"(($D154*'fnd base rates'!M$107)\n+($E154*'fnd base rates'!M$108)\n+($F154*'fnd base rates'!M$109)\n+($G154*'fnd base rates'!M$110)\n+($H154*'fnd base rates'!M$111)\n+($I154*'fnd base rates'!M$112)\n+($J154*'fnd base rates'!M$113)\n+($K154*'fnd base rates'!M$114)\n+($M154*'fnd base rates'!M$116)\n+($N154*'fnd base rates'!M$117)\n+($O154*'fnd base rates'!M$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,13)))","v":0},140726.663450508,null,428035346,"428","035","346",1,9,140726.663450508,15636,3229,12407,null,null,null,null,null,null,0,null,0]
["428",428035350,"BROOKE",{"$f":"'fnd enro'!D155","v":0},{"$f":"'fnd enro'!E155","v":0},{"$f":"'fnd enro'!F155","v":0},{"$f":"'fnd enro'!G155","v":1},{"$f":"'fnd enro'!H155","v":0},{"$f":"'fnd enro'!I155","v":0},{"$f":"'fnd enro'!J155","v":0},{"$f":"'fnd enro'!K155","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L155","v":0},{"$f":"'fnd enro'!M155","v":0},{"$f":"'fnd enro'!N155","v":0},{"$f":"'fnd enro'!O155","v":0},{"$f":"'fnd enro'!P155","v":1},{"$f":"'fnd enro'!R155","v":1},1.087,{"$f":"VALUE('fnd enro'!Q155)","v":3},null,{"$f":"(($D155*'fnd base rates'!C$107)\n+($E155*'fnd base rates'!C$108)\n+($F155*'fnd base rates'!C$109)\n+($G155*'fnd base rates'!C$110)\n+($H155*'fnd base rates'!C$111)\n+($I155*'fnd base rates'!C$112)\n+($J155*'fnd base rates'!C$113)\n+($K155*'fnd base rates'!C$114)\n+($M155*'fnd base rates'!C$116)\n+($N155*'fnd base rates'!C$117)\n+($O155*'fnd base rates'!C$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,3)))\n*$R155","v":686.14582843099993},{"$f":"(($D155*'fnd base rates'!D$107)\n+($E155*'fnd base rates'!D$108)\n+($F155*'fnd base rates'!D$109)\n+($G155*'fnd base rates'!D$110)\n+($H155*'fnd base rates'!D$111)\n+($I155*'fnd base rates'!D$112)\n+($J155*'fnd base rates'!D$113)\n+($K155*'fnd base rates'!D$114)\n+($M155*'fnd base rates'!D$116)\n+($N155*'fnd base rates'!D$117)\n+($O155*'fnd base rates'!D$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,4)))\n*$R155","v":1194.4282099999998},{"$f":"(($D155*'fnd base rates'!E$107)\n+($E155*'fnd base rates'!E$108)\n+($F155*'fnd base rates'!E$109)\n+($G155*'fnd base rates'!E$110)\n+($H155*'fnd base rates'!E$111)\n+($I155*'fnd base rates'!E$112)\n+($J155*'fnd base rates'!E$113)\n+($K155*'fnd base rates'!E$114)\n+($M155*'fnd base rates'!E$116)\n+($N155*'fnd base rates'!E$117)\n+($O155*'fnd base rates'!E$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,5)))\n*$R155","v":7536.696057958},{"$f":"(($D155*'fnd base rates'!F$107)\n+($E155*'fnd base rates'!F$108)\n+($F155*'fnd base rates'!F$109)\n+($G155*'fnd base rates'!F$110)\n+($H155*'fnd base rates'!F$111)\n+($I155*'fnd base rates'!F$112)\n+($J155*'fnd base rates'!F$113)\n+($K155*'fnd base rates'!F$114)\n+($M155*'fnd base rates'!F$116)\n+($N155*'fnd base rates'!F$117)\n+($O155*'fnd base rates'!F$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,6)))\n*$R155","v":1443.378304562},{"$f":"(($D155*'fnd base rates'!G$107)\n+($E155*'fnd base rates'!G$108)\n+($F155*'fnd base rates'!G$109)\n+($G155*'fnd base rates'!G$110)\n+($H155*'fnd base rates'!G$111)\n+($I155*'fnd base rates'!G$112)\n+($J155*'fnd base rates'!G$113)\n+($K155*'fnd base rates'!G$114)\n+($M155*'fnd base rates'!G$116)\n+($N155*'fnd base rates'!G$117)\n+($O155*'fnd base rates'!G$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,7)))\n*$R155","v":329.42642000799998},{"$f":"(($D155*'fnd base rates'!H$107)\n+($E155*'fnd base rates'!H$108)\n+($F155*'fnd base rates'!H$109)\n+($G155*'fnd base rates'!H$110)\n+($H155*'fnd base rates'!H$111)\n+($I155*'fnd base rates'!H$112)\n+($J155*'fnd base rates'!H$113)\n+($K155*'fnd base rates'!H$114)\n+($M155*'fnd base rates'!H$116)\n+($N155*'fnd base rates'!H$117)\n+($O155*'fnd base rates'!H$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D155*'fnd base rates'!I$107)\n+($E155*'fnd base rates'!I$108)\n+($F155*'fnd base rates'!I$109)\n+($G155*'fnd base rates'!I$110)\n+($H155*'fnd base rates'!I$111)\n+($I155*'fnd base rates'!I$112)\n+($J155*'fnd base rates'!I$113)\n+($K155*'fnd base rates'!I$114)\n+($M155*'fnd base rates'!I$116)\n+($N155*'fnd base rates'!I$117)\n+($O155*'fnd base rates'!I$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,9)))\n*$R155","v":535.45619999999997},{"$f":"(($D155*'fnd base rates'!J$107)\n+($E155*'fnd base rates'!J$108)\n+($F155*'fnd base rates'!J$109)\n+($G155*'fnd base rates'!J$110)\n+($H155*'fnd base rates'!J$111)\n+($I155*'fnd base rates'!J$112)\n+($J155*'fnd base rates'!J$113)\n+($K155*'fnd base rates'!J$114)\n+($M155*'fnd base rates'!J$116)\n+($N155*'fnd base rates'!J$117)\n+($O155*'fnd base rates'!J$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,10)))\n*$R155","v":819.55452000000002},{"$f":"(($D155*'fnd base rates'!K$107)\n+($E155*'fnd base rates'!K$108)\n+($F155*'fnd base rates'!K$109)\n+($G155*'fnd base rates'!K$110)\n+($H155*'fnd base rates'!K$111)\n+($I155*'fnd base rates'!K$112)\n+($J155*'fnd base rates'!K$113)\n+($K155*'fnd base rates'!K$114)\n+($M155*'fnd base rates'!K$116)\n+($N155*'fnd base rates'!K$117)\n+($O155*'fnd base rates'!K$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,11)))\n*$R155","v":1269.248614653},{"$f":"(($D155*'fnd base rates'!L$107)\n+($E155*'fnd base rates'!L$108)\n+($F155*'fnd base rates'!L$109)\n+($G155*'fnd base rates'!L$110)\n+($H155*'fnd base rates'!L$111)\n+($I155*'fnd base rates'!L$112)\n+($J155*'fnd base rates'!L$113)\n+($K155*'fnd base rates'!L$114)\n+($M155*'fnd base rates'!L$116)\n+($N155*'fnd base rates'!L$117)\n+($O155*'fnd base rates'!L$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,12)))","v":2264.44533},{"$f":"(($D155*'fnd base rates'!M$107)\n+($E155*'fnd base rates'!M$108)\n+($F155*'fnd base rates'!M$109)\n+($G155*'fnd base rates'!M$110)\n+($H155*'fnd base rates'!M$111)\n+($I155*'fnd base rates'!M$112)\n+($J155*'fnd base rates'!M$113)\n+($K155*'fnd base rates'!M$114)\n+($M155*'fnd base rates'!M$116)\n+($N155*'fnd base rates'!M$117)\n+($O155*'fnd base rates'!M$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,13)))","v":0},16654.406345611998,null,428035350,"428","035","350",1,1,16654.406345611998,16654,-3470,20124,null,null,null,null,null,null,0,null,0]
["429",429163030,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D156","v":0},{"$f":"'fnd enro'!E156","v":0},{"$f":"'fnd enro'!F156","v":0},{"$f":"'fnd enro'!G156","v":0},{"$f":"'fnd enro'!H156","v":0},{"$f":"'fnd enro'!I156","v":2},{"$f":"'fnd enro'!J156","v":0},{"$f":"'fnd enro'!K156","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L156","v":0},{"$f":"'fnd enro'!M156","v":0},{"$f":"'fnd enro'!N156","v":0},{"$f":"'fnd enro'!O156","v":0},{"$f":"'fnd enro'!P156","v":2},{"$f":"'fnd enro'!R156","v":2},1,{"$f":"VALUE('fnd enro'!Q156)","v":7},null,{"$f":"(($D156*'fnd base rates'!C$107)\n+($E156*'fnd base rates'!C$108)\n+($F156*'fnd base rates'!C$109)\n+($G156*'fnd base rates'!C$110)\n+($H156*'fnd base rates'!C$111)\n+($I156*'fnd base rates'!C$112)\n+($J156*'fnd base rates'!C$113)\n+($K156*'fnd base rates'!C$114)\n+($M156*'fnd base rates'!C$116)\n+($N156*'fnd base rates'!C$117)\n+($O156*'fnd base rates'!C$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,3)))\n*$R156","v":1298.1378259999999},{"$f":"(($D156*'fnd base rates'!D$107)\n+($E156*'fnd base rates'!D$108)\n+($F156*'fnd base rates'!D$109)\n+($G156*'fnd base rates'!D$110)\n+($H156*'fnd base rates'!D$111)\n+($I156*'fnd base rates'!D$112)\n+($J156*'fnd base rates'!D$113)\n+($K156*'fnd base rates'!D$114)\n+($M156*'fnd base rates'!D$116)\n+($N156*'fnd base rates'!D$117)\n+($O156*'fnd base rates'!D$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,4)))\n*$R156","v":2366.64},{"$f":"(($D156*'fnd base rates'!E$107)\n+($E156*'fnd base rates'!E$108)\n+($F156*'fnd base rates'!E$109)\n+($G156*'fnd base rates'!E$110)\n+($H156*'fnd base rates'!E$111)\n+($I156*'fnd base rates'!E$112)\n+($J156*'fnd base rates'!E$113)\n+($K156*'fnd base rates'!E$114)\n+($M156*'fnd base rates'!E$116)\n+($N156*'fnd base rates'!E$117)\n+($O156*'fnd base rates'!E$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,5)))\n*$R156","v":17702.286068000001},{"$f":"(($D156*'fnd base rates'!F$107)\n+($E156*'fnd base rates'!F$108)\n+($F156*'fnd base rates'!F$109)\n+($G156*'fnd base rates'!F$110)\n+($H156*'fnd base rates'!F$111)\n+($I156*'fnd base rates'!F$112)\n+($J156*'fnd base rates'!F$113)\n+($K156*'fnd base rates'!F$114)\n+($M156*'fnd base rates'!F$116)\n+($N156*'fnd base rates'!F$117)\n+($O156*'fnd base rates'!F$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,6)))\n*$R156","v":1891.9698520000002},{"$f":"(($D156*'fnd base rates'!G$107)\n+($E156*'fnd base rates'!G$108)\n+($F156*'fnd base rates'!G$109)\n+($G156*'fnd base rates'!G$110)\n+($H156*'fnd base rates'!G$111)\n+($I156*'fnd base rates'!G$112)\n+($J156*'fnd base rates'!G$113)\n+($K156*'fnd base rates'!G$114)\n+($M156*'fnd base rates'!G$116)\n+($N156*'fnd base rates'!G$117)\n+($O156*'fnd base rates'!G$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,7)))\n*$R156","v":701.16036800000006},{"$f":"(($D156*'fnd base rates'!H$107)\n+($E156*'fnd base rates'!H$108)\n+($F156*'fnd base rates'!H$109)\n+($G156*'fnd base rates'!H$110)\n+($H156*'fnd base rates'!H$111)\n+($I156*'fnd base rates'!H$112)\n+($J156*'fnd base rates'!H$113)\n+($K156*'fnd base rates'!H$114)\n+($M156*'fnd base rates'!H$116)\n+($N156*'fnd base rates'!H$117)\n+($O156*'fnd base rates'!H$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,8)))","v":1808.8137200000001},{"$f":"(($D156*'fnd base rates'!I$107)\n+($E156*'fnd base rates'!I$108)\n+($F156*'fnd base rates'!I$109)\n+($G156*'fnd base rates'!I$110)\n+($H156*'fnd base rates'!I$111)\n+($I156*'fnd base rates'!I$112)\n+($J156*'fnd base rates'!I$113)\n+($K156*'fnd base rates'!I$114)\n+($M156*'fnd base rates'!I$116)\n+($N156*'fnd base rates'!I$117)\n+($O156*'fnd base rates'!I$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,9)))\n*$R156","v":1197.1399999999999},{"$f":"(($D156*'fnd base rates'!J$107)\n+($E156*'fnd base rates'!J$108)\n+($F156*'fnd base rates'!J$109)\n+($G156*'fnd base rates'!J$110)\n+($H156*'fnd base rates'!J$111)\n+($I156*'fnd base rates'!J$112)\n+($J156*'fnd base rates'!J$113)\n+($K156*'fnd base rates'!J$114)\n+($M156*'fnd base rates'!J$116)\n+($N156*'fnd base rates'!J$117)\n+($O156*'fnd base rates'!J$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,10)))\n*$R156","v":2747.74},{"$f":"(($D156*'fnd base rates'!K$107)\n+($E156*'fnd base rates'!K$108)\n+($F156*'fnd base rates'!K$109)\n+($G156*'fnd base rates'!K$110)\n+($H156*'fnd base rates'!K$111)\n+($I156*'fnd base rates'!K$112)\n+($J156*'fnd base rates'!K$113)\n+($K156*'fnd base rates'!K$114)\n+($M156*'fnd base rates'!K$116)\n+($N156*'fnd base rates'!K$117)\n+($O156*'fnd base rates'!K$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,11)))\n*$R156","v":2440.9240380000001},{"$f":"(($D156*'fnd base rates'!L$107)\n+($E156*'fnd base rates'!L$108)\n+($F156*'fnd base rates'!L$109)\n+($G156*'fnd base rates'!L$110)\n+($H156*'fnd base rates'!L$111)\n+($I156*'fnd base rates'!L$112)\n+($J156*'fnd base rates'!L$113)\n+($K156*'fnd base rates'!L$114)\n+($M156*'fnd base rates'!L$116)\n+($N156*'fnd base rates'!L$117)\n+($O156*'fnd base rates'!L$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,12)))","v":4642.3106600000001},{"$f":"(($D156*'fnd base rates'!M$107)\n+($E156*'fnd base rates'!M$108)\n+($F156*'fnd base rates'!M$109)\n+($G156*'fnd base rates'!M$110)\n+($H156*'fnd base rates'!M$111)\n+($I156*'fnd base rates'!M$112)\n+($J156*'fnd base rates'!M$113)\n+($K156*'fnd base rates'!M$114)\n+($M156*'fnd base rates'!M$116)\n+($N156*'fnd base rates'!M$117)\n+($O156*'fnd base rates'!M$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,13)))","v":0},36797.122532000001,null,429163030,"429","163","030",1,2,36797.122532000001,18399,6605,11794,null,null,null,null,null,null,0,null,0]
["429",429163035,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D157","v":0},{"$f":"'fnd enro'!E157","v":0},{"$f":"'fnd enro'!F157","v":0},{"$f":"'fnd enro'!G157","v":0},{"$f":"'fnd enro'!H157","v":0},{"$f":"'fnd enro'!I157","v":1},{"$f":"'fnd enro'!J157","v":0},{"$f":"'fnd enro'!K157","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L157","v":0},{"$f":"'fnd enro'!M157","v":0},{"$f":"'fnd enro'!N157","v":0},{"$f":"'fnd enro'!O157","v":0},{"$f":"'fnd enro'!P157","v":1},{"$f":"'fnd enro'!R157","v":1},1,{"$f":"VALUE('fnd enro'!Q157)","v":11},null,{"$f":"(($D157*'fnd base rates'!C$107)\n+($E157*'fnd base rates'!C$108)\n+($F157*'fnd base rates'!C$109)\n+($G157*'fnd base rates'!C$110)\n+($H157*'fnd base rates'!C$111)\n+($I157*'fnd base rates'!C$112)\n+($J157*'fnd base rates'!C$113)\n+($K157*'fnd base rates'!C$114)\n+($M157*'fnd base rates'!C$116)\n+($N157*'fnd base rates'!C$117)\n+($O157*'fnd base rates'!C$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,3)))\n*$R157","v":676.13891299999989},{"$f":"(($D157*'fnd base rates'!D$107)\n+($E157*'fnd base rates'!D$108)\n+($F157*'fnd base rates'!D$109)\n+($G157*'fnd base rates'!D$110)\n+($H157*'fnd base rates'!D$111)\n+($I157*'fnd base rates'!D$112)\n+($J157*'fnd base rates'!D$113)\n+($K157*'fnd base rates'!D$114)\n+($M157*'fnd base rates'!D$116)\n+($N157*'fnd base rates'!D$117)\n+($O157*'fnd base rates'!D$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,4)))\n*$R157","v":1311.58},{"$f":"(($D157*'fnd base rates'!E$107)\n+($E157*'fnd base rates'!E$108)\n+($F157*'fnd base rates'!E$109)\n+($G157*'fnd base rates'!E$110)\n+($H157*'fnd base rates'!E$111)\n+($I157*'fnd base rates'!E$112)\n+($J157*'fnd base rates'!E$113)\n+($K157*'fnd base rates'!E$114)\n+($M157*'fnd base rates'!E$116)\n+($N157*'fnd base rates'!E$117)\n+($O157*'fnd base rates'!E$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,5)))\n*$R157","v":10103.183034},{"$f":"(($D157*'fnd base rates'!F$107)\n+($E157*'fnd base rates'!F$108)\n+($F157*'fnd base rates'!F$109)\n+($G157*'fnd base rates'!F$110)\n+($H157*'fnd base rates'!F$111)\n+($I157*'fnd base rates'!F$112)\n+($J157*'fnd base rates'!F$113)\n+($K157*'fnd base rates'!F$114)\n+($M157*'fnd base rates'!F$116)\n+($N157*'fnd base rates'!F$117)\n+($O157*'fnd base rates'!F$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,6)))\n*$R157","v":945.98492600000009},{"$f":"(($D157*'fnd base rates'!G$107)\n+($E157*'fnd base rates'!G$108)\n+($F157*'fnd base rates'!G$109)\n+($G157*'fnd base rates'!G$110)\n+($H157*'fnd base rates'!G$111)\n+($I157*'fnd base rates'!G$112)\n+($J157*'fnd base rates'!G$113)\n+($K157*'fnd base rates'!G$114)\n+($M157*'fnd base rates'!G$116)\n+($N157*'fnd base rates'!G$117)\n+($O157*'fnd base rates'!G$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,7)))\n*$R157","v":411.32018400000004},{"$f":"(($D157*'fnd base rates'!H$107)\n+($E157*'fnd base rates'!H$108)\n+($F157*'fnd base rates'!H$109)\n+($G157*'fnd base rates'!H$110)\n+($H157*'fnd base rates'!H$111)\n+($I157*'fnd base rates'!H$112)\n+($J157*'fnd base rates'!H$113)\n+($K157*'fnd base rates'!H$114)\n+($M157*'fnd base rates'!H$116)\n+($N157*'fnd base rates'!H$117)\n+($O157*'fnd base rates'!H$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,8)))","v":913.71686},{"$f":"(($D157*'fnd base rates'!I$107)\n+($E157*'fnd base rates'!I$108)\n+($F157*'fnd base rates'!I$109)\n+($G157*'fnd base rates'!I$110)\n+($H157*'fnd base rates'!I$111)\n+($I157*'fnd base rates'!I$112)\n+($J157*'fnd base rates'!I$113)\n+($K157*'fnd base rates'!I$114)\n+($M157*'fnd base rates'!I$116)\n+($N157*'fnd base rates'!I$117)\n+($O157*'fnd base rates'!I$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,9)))\n*$R157","v":649.27},{"$f":"(($D157*'fnd base rates'!J$107)\n+($E157*'fnd base rates'!J$108)\n+($F157*'fnd base rates'!J$109)\n+($G157*'fnd base rates'!J$110)\n+($H157*'fnd base rates'!J$111)\n+($I157*'fnd base rates'!J$112)\n+($J157*'fnd base rates'!J$113)\n+($K157*'fnd base rates'!J$114)\n+($M157*'fnd base rates'!J$116)\n+($N157*'fnd base rates'!J$117)\n+($O157*'fnd base rates'!J$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,10)))\n*$R157","v":1637.3200000000002},{"$f":"(($D157*'fnd base rates'!K$107)\n+($E157*'fnd base rates'!K$108)\n+($F157*'fnd base rates'!K$109)\n+($G157*'fnd base rates'!K$110)\n+($H157*'fnd base rates'!K$111)\n+($I157*'fnd base rates'!K$112)\n+($J157*'fnd base rates'!K$113)\n+($K157*'fnd base rates'!K$114)\n+($M157*'fnd base rates'!K$116)\n+($N157*'fnd base rates'!K$117)\n+($O157*'fnd base rates'!K$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,11)))\n*$R157","v":1220.4620190000001},{"$f":"(($D157*'fnd base rates'!L$107)\n+($E157*'fnd base rates'!L$108)\n+($F157*'fnd base rates'!L$109)\n+($G157*'fnd base rates'!L$110)\n+($H157*'fnd base rates'!L$111)\n+($I157*'fnd base rates'!L$112)\n+($J157*'fnd base rates'!L$113)\n+($K157*'fnd base rates'!L$114)\n+($M157*'fnd base rates'!L$116)\n+($N157*'fnd base rates'!L$117)\n+($O157*'fnd base rates'!L$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,12)))","v":2535.23533},{"$f":"(($D157*'fnd base rates'!M$107)\n+($E157*'fnd base rates'!M$108)\n+($F157*'fnd base rates'!M$109)\n+($G157*'fnd base rates'!M$110)\n+($H157*'fnd base rates'!M$111)\n+($I157*'fnd base rates'!M$112)\n+($J157*'fnd base rates'!M$113)\n+($K157*'fnd base rates'!M$114)\n+($M157*'fnd base rates'!M$116)\n+($N157*'fnd base rates'!M$117)\n+($O157*'fnd base rates'!M$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,13)))","v":0},20404.211265999998,null,429163035,"429","163","035",1,1,20404.211265999998,20404,5437,14967,null,null,null,null,null,null,0,null,0]
["429",429163057,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D158","v":0},{"$f":"'fnd enro'!E158","v":0},{"$f":"'fnd enro'!F158","v":0},{"$f":"'fnd enro'!G158","v":0},{"$f":"'fnd enro'!H158","v":0},{"$f":"'fnd enro'!I158","v":1},{"$f":"'fnd enro'!J158","v":0},{"$f":"'fnd enro'!K158","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L158","v":0},{"$f":"'fnd enro'!M158","v":0},{"$f":"'fnd enro'!N158","v":0},{"$f":"'fnd enro'!O158","v":0},{"$f":"'fnd enro'!P158","v":1},{"$f":"'fnd enro'!R158","v":1},1,{"$f":"VALUE('fnd enro'!Q158)","v":12},null,{"$f":"(($D158*'fnd base rates'!C$107)\n+($E158*'fnd base rates'!C$108)\n+($F158*'fnd base rates'!C$109)\n+($G158*'fnd base rates'!C$110)\n+($H158*'fnd base rates'!C$111)\n+($I158*'fnd base rates'!C$112)\n+($J158*'fnd base rates'!C$113)\n+($K158*'fnd base rates'!C$114)\n+($M158*'fnd base rates'!C$116)\n+($N158*'fnd base rates'!C$117)\n+($O158*'fnd base rates'!C$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,3)))\n*$R158","v":685.25891299999989},{"$f":"(($D158*'fnd base rates'!D$107)\n+($E158*'fnd base rates'!D$108)\n+($F158*'fnd base rates'!D$109)\n+($G158*'fnd base rates'!D$110)\n+($H158*'fnd base rates'!D$111)\n+($I158*'fnd base rates'!D$112)\n+($J158*'fnd base rates'!D$113)\n+($K158*'fnd base rates'!D$114)\n+($M158*'fnd base rates'!D$116)\n+($N158*'fnd base rates'!D$117)\n+($O158*'fnd base rates'!D$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,4)))\n*$R158","v":1354.77},{"$f":"(($D158*'fnd base rates'!E$107)\n+($E158*'fnd base rates'!E$108)\n+($F158*'fnd base rates'!E$109)\n+($G158*'fnd base rates'!E$110)\n+($H158*'fnd base rates'!E$111)\n+($I158*'fnd base rates'!E$112)\n+($J158*'fnd base rates'!E$113)\n+($K158*'fnd base rates'!E$114)\n+($M158*'fnd base rates'!E$116)\n+($N158*'fnd base rates'!E$117)\n+($O158*'fnd base rates'!E$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,5)))\n*$R158","v":10524.743033999999},{"$f":"(($D158*'fnd base rates'!F$107)\n+($E158*'fnd base rates'!F$108)\n+($F158*'fnd base rates'!F$109)\n+($G158*'fnd base rates'!F$110)\n+($H158*'fnd base rates'!F$111)\n+($I158*'fnd base rates'!F$112)\n+($J158*'fnd base rates'!F$113)\n+($K158*'fnd base rates'!F$114)\n+($M158*'fnd base rates'!F$116)\n+($N158*'fnd base rates'!F$117)\n+($O158*'fnd base rates'!F$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,6)))\n*$R158","v":945.98492600000009},{"$f":"(($D158*'fnd base rates'!G$107)\n+($E158*'fnd base rates'!G$108)\n+($F158*'fnd base rates'!G$109)\n+($G158*'fnd base rates'!G$110)\n+($H158*'fnd base rates'!G$111)\n+($I158*'fnd base rates'!G$112)\n+($J158*'fnd base rates'!G$113)\n+($K158*'fnd base rates'!G$114)\n+($M158*'fnd base rates'!G$116)\n+($N158*'fnd base rates'!G$117)\n+($O158*'fnd base rates'!G$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,7)))\n*$R158","v":431.77018400000003},{"$f":"(($D158*'fnd base rates'!H$107)\n+($E158*'fnd base rates'!H$108)\n+($F158*'fnd base rates'!H$109)\n+($G158*'fnd base rates'!H$110)\n+($H158*'fnd base rates'!H$111)\n+($I158*'fnd base rates'!H$112)\n+($J158*'fnd base rates'!H$113)\n+($K158*'fnd base rates'!H$114)\n+($M158*'fnd base rates'!H$116)\n+($N158*'fnd base rates'!H$117)\n+($O158*'fnd base rates'!H$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,8)))","v":916.85685999999998},{"$f":"(($D158*'fnd base rates'!I$107)\n+($E158*'fnd base rates'!I$108)\n+($F158*'fnd base rates'!I$109)\n+($G158*'fnd base rates'!I$110)\n+($H158*'fnd base rates'!I$111)\n+($I158*'fnd base rates'!I$112)\n+($J158*'fnd base rates'!I$113)\n+($K158*'fnd base rates'!I$114)\n+($M158*'fnd base rates'!I$116)\n+($N158*'fnd base rates'!I$117)\n+($O158*'fnd base rates'!I$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,9)))\n*$R158","v":666.34},{"$f":"(($D158*'fnd base rates'!J$107)\n+($E158*'fnd base rates'!J$108)\n+($F158*'fnd base rates'!J$109)\n+($G158*'fnd base rates'!J$110)\n+($H158*'fnd base rates'!J$111)\n+($I158*'fnd base rates'!J$112)\n+($J158*'fnd base rates'!J$113)\n+($K158*'fnd base rates'!J$114)\n+($M158*'fnd base rates'!J$116)\n+($N158*'fnd base rates'!J$117)\n+($O158*'fnd base rates'!J$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,10)))\n*$R158","v":1726.0099999999998},{"$f":"(($D158*'fnd base rates'!K$107)\n+($E158*'fnd base rates'!K$108)\n+($F158*'fnd base rates'!K$109)\n+($G158*'fnd base rates'!K$110)\n+($H158*'fnd base rates'!K$111)\n+($I158*'fnd base rates'!K$112)\n+($J158*'fnd base rates'!K$113)\n+($K158*'fnd base rates'!K$114)\n+($M158*'fnd base rates'!K$116)\n+($N158*'fnd base rates'!K$117)\n+($O158*'fnd base rates'!K$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,11)))\n*$R158","v":1220.4620190000001},{"$f":"(($D158*'fnd base rates'!L$107)\n+($E158*'fnd base rates'!L$108)\n+($F158*'fnd base rates'!L$109)\n+($G158*'fnd base rates'!L$110)\n+($H158*'fnd base rates'!L$111)\n+($I158*'fnd base rates'!L$112)\n+($J158*'fnd base rates'!L$113)\n+($K158*'fnd base rates'!L$114)\n+($M158*'fnd base rates'!L$116)\n+($N158*'fnd base rates'!L$117)\n+($O158*'fnd base rates'!L$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,12)))","v":2607.3153299999999},{"$f":"(($D158*'fnd base rates'!M$107)\n+($E158*'fnd base rates'!M$108)\n+($F158*'fnd base rates'!M$109)\n+($G158*'fnd base rates'!M$110)\n+($H158*'fnd base rates'!M$111)\n+($I158*'fnd base rates'!M$112)\n+($J158*'fnd base rates'!M$113)\n+($K158*'fnd base rates'!M$114)\n+($M158*'fnd base rates'!M$116)\n+($N158*'fnd base rates'!M$117)\n+($O158*'fnd base rates'!M$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,13)))","v":0},21079.511265999998,null,429163057,"429","163","057",1,1,21079.511265999998,21080,5444,15636,null,null,null,null,null,null,0,null,0]
["429",429163071,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D159","v":0},{"$f":"'fnd enro'!E159","v":0},{"$f":"'fnd enro'!F159","v":0},{"$f":"'fnd enro'!G159","v":1},{"$f":"'fnd enro'!H159","v":0},{"$f":"'fnd enro'!I159","v":3},{"$f":"'fnd enro'!J159","v":0},{"$f":"'fnd enro'!K159","v":0.15720000000000001},{"$f":"'fnd enro'!L159","v":0},{"$f":"'fnd enro'!M159","v":0},{"$f":"'fnd enro'!N159","v":0},{"$f":"'fnd enro'!O159","v":0},{"$f":"'fnd enro'!P159","v":4},{"$f":"'fnd enro'!R159","v":4},1,{"$f":"VALUE('fnd enro'!Q159)","v":5},null,{"$f":"(($D159*'fnd base rates'!C$107)\n+($E159*'fnd base rates'!C$108)\n+($F159*'fnd base rates'!C$109)\n+($G159*'fnd base rates'!C$110)\n+($H159*'fnd base rates'!C$111)\n+($I159*'fnd base rates'!C$112)\n+($J159*'fnd base rates'!C$113)\n+($K159*'fnd base rates'!C$114)\n+($M159*'fnd base rates'!C$116)\n+($N159*'fnd base rates'!C$117)\n+($O159*'fnd base rates'!C$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,3)))\n*$R159","v":2544.8756519999997},{"$f":"(($D159*'fnd base rates'!D$107)\n+($E159*'fnd base rates'!D$108)\n+($F159*'fnd base rates'!D$109)\n+($G159*'fnd base rates'!D$110)\n+($H159*'fnd base rates'!D$111)\n+($I159*'fnd base rates'!D$112)\n+($J159*'fnd base rates'!D$113)\n+($K159*'fnd base rates'!D$114)\n+($M159*'fnd base rates'!D$116)\n+($N159*'fnd base rates'!D$117)\n+($O159*'fnd base rates'!D$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,4)))\n*$R159","v":4489.7999999999993},{"$f":"(($D159*'fnd base rates'!E$107)\n+($E159*'fnd base rates'!E$108)\n+($F159*'fnd base rates'!E$109)\n+($G159*'fnd base rates'!E$110)\n+($H159*'fnd base rates'!E$111)\n+($I159*'fnd base rates'!E$112)\n+($J159*'fnd base rates'!E$113)\n+($K159*'fnd base rates'!E$114)\n+($M159*'fnd base rates'!E$116)\n+($N159*'fnd base rates'!E$117)\n+($O159*'fnd base rates'!E$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,5)))\n*$R159","v":31934.852136000001},{"$f":"(($D159*'fnd base rates'!F$107)\n+($E159*'fnd base rates'!F$108)\n+($F159*'fnd base rates'!F$109)\n+($G159*'fnd base rates'!F$110)\n+($H159*'fnd base rates'!F$111)\n+($I159*'fnd base rates'!F$112)\n+($J159*'fnd base rates'!F$113)\n+($K159*'fnd base rates'!F$114)\n+($M159*'fnd base rates'!F$116)\n+($N159*'fnd base rates'!F$117)\n+($O159*'fnd base rates'!F$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,6)))\n*$R159","v":4165.8097040000002},{"$f":"(($D159*'fnd base rates'!G$107)\n+($E159*'fnd base rates'!G$108)\n+($F159*'fnd base rates'!G$109)\n+($G159*'fnd base rates'!G$110)\n+($H159*'fnd base rates'!G$111)\n+($I159*'fnd base rates'!G$112)\n+($J159*'fnd base rates'!G$113)\n+($K159*'fnd base rates'!G$114)\n+($M159*'fnd base rates'!G$116)\n+($N159*'fnd base rates'!G$117)\n+($O159*'fnd base rates'!G$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,7)))\n*$R159","v":1279.5307360000002},{"$f":"(($D159*'fnd base rates'!H$107)\n+($E159*'fnd base rates'!H$108)\n+($F159*'fnd base rates'!H$109)\n+($G159*'fnd base rates'!H$110)\n+($H159*'fnd base rates'!H$111)\n+($I159*'fnd base rates'!H$112)\n+($J159*'fnd base rates'!H$113)\n+($K159*'fnd base rates'!H$114)\n+($M159*'fnd base rates'!H$116)\n+($N159*'fnd base rates'!H$117)\n+($O159*'fnd base rates'!H$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,8)))","v":3277.2974399999998},{"$f":"(($D159*'fnd base rates'!I$107)\n+($E159*'fnd base rates'!I$108)\n+($F159*'fnd base rates'!I$109)\n+($G159*'fnd base rates'!I$110)\n+($H159*'fnd base rates'!I$111)\n+($I159*'fnd base rates'!I$112)\n+($J159*'fnd base rates'!I$113)\n+($K159*'fnd base rates'!I$114)\n+($M159*'fnd base rates'!I$116)\n+($N159*'fnd base rates'!I$117)\n+($O159*'fnd base rates'!I$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,9)))\n*$R159","v":2225.4700000000003},{"$f":"(($D159*'fnd base rates'!J$107)\n+($E159*'fnd base rates'!J$108)\n+($F159*'fnd base rates'!J$109)\n+($G159*'fnd base rates'!J$110)\n+($H159*'fnd base rates'!J$111)\n+($I159*'fnd base rates'!J$112)\n+($J159*'fnd base rates'!J$113)\n+($K159*'fnd base rates'!J$114)\n+($M159*'fnd base rates'!J$116)\n+($N159*'fnd base rates'!J$117)\n+($O159*'fnd base rates'!J$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,10)))\n*$R159","v":4548.9799999999996},{"$f":"(($D159*'fnd base rates'!K$107)\n+($E159*'fnd base rates'!K$108)\n+($F159*'fnd base rates'!K$109)\n+($G159*'fnd base rates'!K$110)\n+($H159*'fnd base rates'!K$111)\n+($I159*'fnd base rates'!K$112)\n+($J159*'fnd base rates'!K$113)\n+($K159*'fnd base rates'!K$114)\n+($M159*'fnd base rates'!K$116)\n+($N159*'fnd base rates'!K$117)\n+($O159*'fnd base rates'!K$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,11)))\n*$R159","v":4829.048076},{"$f":"(($D159*'fnd base rates'!L$107)\n+($E159*'fnd base rates'!L$108)\n+($F159*'fnd base rates'!L$109)\n+($G159*'fnd base rates'!L$110)\n+($H159*'fnd base rates'!L$111)\n+($I159*'fnd base rates'!L$112)\n+($J159*'fnd base rates'!L$113)\n+($K159*'fnd base rates'!L$114)\n+($M159*'fnd base rates'!L$116)\n+($N159*'fnd base rates'!L$117)\n+($O159*'fnd base rates'!L$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,12)))","v":8962.5513199999987},{"$f":"(($D159*'fnd base rates'!M$107)\n+($E159*'fnd base rates'!M$108)\n+($F159*'fnd base rates'!M$109)\n+($G159*'fnd base rates'!M$110)\n+($H159*'fnd base rates'!M$111)\n+($I159*'fnd base rates'!M$112)\n+($J159*'fnd base rates'!M$113)\n+($K159*'fnd base rates'!M$114)\n+($M159*'fnd base rates'!M$116)\n+($N159*'fnd base rates'!M$117)\n+($O159*'fnd base rates'!M$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,13)))","v":0},68258.215063999989,null,429163071,"429","163","071",1,4,68258.215063999989,17065,411,16654,null,null,null,null,null,null,0,null,0]
["429",429163128,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D160","v":0},{"$f":"'fnd enro'!E160","v":0},{"$f":"'fnd enro'!F160","v":0},{"$f":"'fnd enro'!G160","v":1},{"$f":"'fnd enro'!H160","v":0},{"$f":"'fnd enro'!I160","v":0},{"$f":"'fnd enro'!J160","v":0},{"$f":"'fnd enro'!K160","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L160","v":0},{"$f":"'fnd enro'!M160","v":0},{"$f":"'fnd enro'!N160","v":0},{"$f":"'fnd enro'!O160","v":0},{"$f":"'fnd enro'!P160","v":1},{"$f":"'fnd enro'!R160","v":1},1,{"$f":"VALUE('fnd enro'!Q160)","v":10},null,{"$f":"(($D160*'fnd base rates'!C$107)\n+($E160*'fnd base rates'!C$108)\n+($F160*'fnd base rates'!C$109)\n+($G160*'fnd base rates'!C$110)\n+($H160*'fnd base rates'!C$111)\n+($I160*'fnd base rates'!C$112)\n+($J160*'fnd base rates'!C$113)\n+($K160*'fnd base rates'!C$114)\n+($M160*'fnd base rates'!C$116)\n+($N160*'fnd base rates'!C$117)\n+($O160*'fnd base rates'!C$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,3)))\n*$R160","v":667.01891299999988},{"$f":"(($D160*'fnd base rates'!D$107)\n+($E160*'fnd base rates'!D$108)\n+($F160*'fnd base rates'!D$109)\n+($G160*'fnd base rates'!D$110)\n+($H160*'fnd base rates'!D$111)\n+($I160*'fnd base rates'!D$112)\n+($J160*'fnd base rates'!D$113)\n+($K160*'fnd base rates'!D$114)\n+($M160*'fnd base rates'!D$116)\n+($N160*'fnd base rates'!D$117)\n+($O160*'fnd base rates'!D$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,4)))\n*$R160","v":1268.4000000000001},{"$f":"(($D160*'fnd base rates'!E$107)\n+($E160*'fnd base rates'!E$108)\n+($F160*'fnd base rates'!E$109)\n+($G160*'fnd base rates'!E$110)\n+($H160*'fnd base rates'!E$111)\n+($I160*'fnd base rates'!E$112)\n+($J160*'fnd base rates'!E$113)\n+($K160*'fnd base rates'!E$114)\n+($M160*'fnd base rates'!E$116)\n+($N160*'fnd base rates'!E$117)\n+($O160*'fnd base rates'!E$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,5)))\n*$R160","v":8588.8730340000002},{"$f":"(($D160*'fnd base rates'!F$107)\n+($E160*'fnd base rates'!F$108)\n+($F160*'fnd base rates'!F$109)\n+($G160*'fnd base rates'!F$110)\n+($H160*'fnd base rates'!F$111)\n+($I160*'fnd base rates'!F$112)\n+($J160*'fnd base rates'!F$113)\n+($K160*'fnd base rates'!F$114)\n+($M160*'fnd base rates'!F$116)\n+($N160*'fnd base rates'!F$117)\n+($O160*'fnd base rates'!F$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,6)))\n*$R160","v":1327.854926},{"$f":"(($D160*'fnd base rates'!G$107)\n+($E160*'fnd base rates'!G$108)\n+($F160*'fnd base rates'!G$109)\n+($G160*'fnd base rates'!G$110)\n+($H160*'fnd base rates'!G$111)\n+($I160*'fnd base rates'!G$112)\n+($J160*'fnd base rates'!G$113)\n+($K160*'fnd base rates'!G$114)\n+($M160*'fnd base rates'!G$116)\n+($N160*'fnd base rates'!G$117)\n+($O160*'fnd base rates'!G$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,7)))\n*$R160","v":383.360184},{"$f":"(($D160*'fnd base rates'!H$107)\n+($E160*'fnd base rates'!H$108)\n+($F160*'fnd base rates'!H$109)\n+($G160*'fnd base rates'!H$110)\n+($H160*'fnd base rates'!H$111)\n+($I160*'fnd base rates'!H$112)\n+($J160*'fnd base rates'!H$113)\n+($K160*'fnd base rates'!H$114)\n+($M160*'fnd base rates'!H$116)\n+($N160*'fnd base rates'!H$117)\n+($O160*'fnd base rates'!H$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D160*'fnd base rates'!I$107)\n+($E160*'fnd base rates'!I$108)\n+($F160*'fnd base rates'!I$109)\n+($G160*'fnd base rates'!I$110)\n+($H160*'fnd base rates'!I$111)\n+($I160*'fnd base rates'!I$112)\n+($J160*'fnd base rates'!I$113)\n+($K160*'fnd base rates'!I$114)\n+($M160*'fnd base rates'!I$116)\n+($N160*'fnd base rates'!I$117)\n+($O160*'fnd base rates'!I$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,9)))\n*$R160","v":559.63},{"$f":"(($D160*'fnd base rates'!J$107)\n+($E160*'fnd base rates'!J$108)\n+($F160*'fnd base rates'!J$109)\n+($G160*'fnd base rates'!J$110)\n+($H160*'fnd base rates'!J$111)\n+($I160*'fnd base rates'!J$112)\n+($J160*'fnd base rates'!J$113)\n+($K160*'fnd base rates'!J$114)\n+($M160*'fnd base rates'!J$116)\n+($N160*'fnd base rates'!J$117)\n+($O160*'fnd base rates'!J$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,10)))\n*$R160","v":1102.27},{"$f":"(($D160*'fnd base rates'!K$107)\n+($E160*'fnd base rates'!K$108)\n+($F160*'fnd base rates'!K$109)\n+($G160*'fnd base rates'!K$110)\n+($H160*'fnd base rates'!K$111)\n+($I160*'fnd base rates'!K$112)\n+($J160*'fnd base rates'!K$113)\n+($K160*'fnd base rates'!K$114)\n+($M160*'fnd base rates'!K$116)\n+($N160*'fnd base rates'!K$117)\n+($O160*'fnd base rates'!K$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,11)))\n*$R160","v":1167.6620190000001},{"$f":"(($D160*'fnd base rates'!L$107)\n+($E160*'fnd base rates'!L$108)\n+($F160*'fnd base rates'!L$109)\n+($G160*'fnd base rates'!L$110)\n+($H160*'fnd base rates'!L$111)\n+($I160*'fnd base rates'!L$112)\n+($J160*'fnd base rates'!L$113)\n+($K160*'fnd base rates'!L$114)\n+($M160*'fnd base rates'!L$116)\n+($N160*'fnd base rates'!L$117)\n+($O160*'fnd base rates'!L$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,12)))","v":2547.4953299999997},{"$f":"(($D160*'fnd base rates'!M$107)\n+($E160*'fnd base rates'!M$108)\n+($F160*'fnd base rates'!M$109)\n+($G160*'fnd base rates'!M$110)\n+($H160*'fnd base rates'!M$111)\n+($I160*'fnd base rates'!M$112)\n+($J160*'fnd base rates'!M$113)\n+($K160*'fnd base rates'!M$114)\n+($M160*'fnd base rates'!M$116)\n+($N160*'fnd base rates'!M$117)\n+($O160*'fnd base rates'!M$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,13)))","v":0},18200.501265999999,null,429163128,"429","163","128",1,1,18200.501265999999,18201,246,17955,null,null,null,null,null,null,0,null,0]
["429",429163160,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D161","v":0},{"$f":"'fnd enro'!E161","v":0},{"$f":"'fnd enro'!F161","v":0},{"$f":"'fnd enro'!G161","v":0},{"$f":"'fnd enro'!H161","v":0},{"$f":"'fnd enro'!I161","v":2},{"$f":"'fnd enro'!J161","v":0},{"$f":"'fnd enro'!K161","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L161","v":0},{"$f":"'fnd enro'!M161","v":0},{"$f":"'fnd enro'!N161","v":0},{"$f":"'fnd enro'!O161","v":0},{"$f":"'fnd enro'!P161","v":2},{"$f":"'fnd enro'!R161","v":2},1,{"$f":"VALUE('fnd enro'!Q161)","v":11},null,{"$f":"(($D161*'fnd base rates'!C$107)\n+($E161*'fnd base rates'!C$108)\n+($F161*'fnd base rates'!C$109)\n+($G161*'fnd base rates'!C$110)\n+($H161*'fnd base rates'!C$111)\n+($I161*'fnd base rates'!C$112)\n+($J161*'fnd base rates'!C$113)\n+($K161*'fnd base rates'!C$114)\n+($M161*'fnd base rates'!C$116)\n+($N161*'fnd base rates'!C$117)\n+($O161*'fnd base rates'!C$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,3)))\n*$R161","v":1352.2778259999998},{"$f":"(($D161*'fnd base rates'!D$107)\n+($E161*'fnd base rates'!D$108)\n+($F161*'fnd base rates'!D$109)\n+($G161*'fnd base rates'!D$110)\n+($H161*'fnd base rates'!D$111)\n+($I161*'fnd base rates'!D$112)\n+($J161*'fnd base rates'!D$113)\n+($K161*'fnd base rates'!D$114)\n+($M161*'fnd base rates'!D$116)\n+($N161*'fnd base rates'!D$117)\n+($O161*'fnd base rates'!D$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,4)))\n*$R161","v":2623.16},{"$f":"(($D161*'fnd base rates'!E$107)\n+($E161*'fnd base rates'!E$108)\n+($F161*'fnd base rates'!E$109)\n+($G161*'fnd base rates'!E$110)\n+($H161*'fnd base rates'!E$111)\n+($I161*'fnd base rates'!E$112)\n+($J161*'fnd base rates'!E$113)\n+($K161*'fnd base rates'!E$114)\n+($M161*'fnd base rates'!E$116)\n+($N161*'fnd base rates'!E$117)\n+($O161*'fnd base rates'!E$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,5)))\n*$R161","v":20206.366067999999},{"$f":"(($D161*'fnd base rates'!F$107)\n+($E161*'fnd base rates'!F$108)\n+($F161*'fnd base rates'!F$109)\n+($G161*'fnd base rates'!F$110)\n+($H161*'fnd base rates'!F$111)\n+($I161*'fnd base rates'!F$112)\n+($J161*'fnd base rates'!F$113)\n+($K161*'fnd base rates'!F$114)\n+($M161*'fnd base rates'!F$116)\n+($N161*'fnd base rates'!F$117)\n+($O161*'fnd base rates'!F$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,6)))\n*$R161","v":1891.9698520000002},{"$f":"(($D161*'fnd base rates'!G$107)\n+($E161*'fnd base rates'!G$108)\n+($F161*'fnd base rates'!G$109)\n+($G161*'fnd base rates'!G$110)\n+($H161*'fnd base rates'!G$111)\n+($I161*'fnd base rates'!G$112)\n+($J161*'fnd base rates'!G$113)\n+($K161*'fnd base rates'!G$114)\n+($M161*'fnd base rates'!G$116)\n+($N161*'fnd base rates'!G$117)\n+($O161*'fnd base rates'!G$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,7)))\n*$R161","v":822.64036800000008},{"$f":"(($D161*'fnd base rates'!H$107)\n+($E161*'fnd base rates'!H$108)\n+($F161*'fnd base rates'!H$109)\n+($G161*'fnd base rates'!H$110)\n+($H161*'fnd base rates'!H$111)\n+($I161*'fnd base rates'!H$112)\n+($J161*'fnd base rates'!H$113)\n+($K161*'fnd base rates'!H$114)\n+($M161*'fnd base rates'!H$116)\n+($N161*'fnd base rates'!H$117)\n+($O161*'fnd base rates'!H$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,8)))","v":1827.43372},{"$f":"(($D161*'fnd base rates'!I$107)\n+($E161*'fnd base rates'!I$108)\n+($F161*'fnd base rates'!I$109)\n+($G161*'fnd base rates'!I$110)\n+($H161*'fnd base rates'!I$111)\n+($I161*'fnd base rates'!I$112)\n+($J161*'fnd base rates'!I$113)\n+($K161*'fnd base rates'!I$114)\n+($M161*'fnd base rates'!I$116)\n+($N161*'fnd base rates'!I$117)\n+($O161*'fnd base rates'!I$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,9)))\n*$R161","v":1298.54},{"$f":"(($D161*'fnd base rates'!J$107)\n+($E161*'fnd base rates'!J$108)\n+($F161*'fnd base rates'!J$109)\n+($G161*'fnd base rates'!J$110)\n+($H161*'fnd base rates'!J$111)\n+($I161*'fnd base rates'!J$112)\n+($J161*'fnd base rates'!J$113)\n+($K161*'fnd base rates'!J$114)\n+($M161*'fnd base rates'!J$116)\n+($N161*'fnd base rates'!J$117)\n+($O161*'fnd base rates'!J$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,10)))\n*$R161","v":3274.6400000000003},{"$f":"(($D161*'fnd base rates'!K$107)\n+($E161*'fnd base rates'!K$108)\n+($F161*'fnd base rates'!K$109)\n+($G161*'fnd base rates'!K$110)\n+($H161*'fnd base rates'!K$111)\n+($I161*'fnd base rates'!K$112)\n+($J161*'fnd base rates'!K$113)\n+($K161*'fnd base rates'!K$114)\n+($M161*'fnd base rates'!K$116)\n+($N161*'fnd base rates'!K$117)\n+($O161*'fnd base rates'!K$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,11)))\n*$R161","v":2440.9240380000001},{"$f":"(($D161*'fnd base rates'!L$107)\n+($E161*'fnd base rates'!L$108)\n+($F161*'fnd base rates'!L$109)\n+($G161*'fnd base rates'!L$110)\n+($H161*'fnd base rates'!L$111)\n+($I161*'fnd base rates'!L$112)\n+($J161*'fnd base rates'!L$113)\n+($K161*'fnd base rates'!L$114)\n+($M161*'fnd base rates'!L$116)\n+($N161*'fnd base rates'!L$117)\n+($O161*'fnd base rates'!L$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,12)))","v":5070.47066},{"$f":"(($D161*'fnd base rates'!M$107)\n+($E161*'fnd base rates'!M$108)\n+($F161*'fnd base rates'!M$109)\n+($G161*'fnd base rates'!M$110)\n+($H161*'fnd base rates'!M$111)\n+($I161*'fnd base rates'!M$112)\n+($J161*'fnd base rates'!M$113)\n+($K161*'fnd base rates'!M$114)\n+($M161*'fnd base rates'!M$116)\n+($N161*'fnd base rates'!M$117)\n+($O161*'fnd base rates'!M$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,13)))","v":0},40808.422531999997,null,429163160,"429","163","160",1,2,40808.422531999997,20404,0,20404,null,null,null,null,null,null,0,null,0]
["429",429163163,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D162","v":0},{"$f":"'fnd enro'!E162","v":0},{"$f":"'fnd enro'!F162","v":120},{"$f":"'fnd enro'!G162","v":596},{"$f":"'fnd enro'!H162","v":355},{"$f":"'fnd enro'!I162","v":470},{"$f":"'fnd enro'!J162","v":0},{"$f":"'fnd enro'!K162","v":60.561300000000003},{"$f":"'fnd enro'!L162","v":0},{"$f":"'fnd enro'!M162","v":179},{"$f":"'fnd enro'!N162","v":34},{"$f":"'fnd enro'!O162","v":23},{"$f":"'fnd enro'!P162","v":1112},{"$f":"'fnd enro'!R162","v":1541},1,{"$f":"VALUE('fnd enro'!Q162)","v":11},null,{"$f":"(($D162*'fnd base rates'!C$107)\n+($E162*'fnd base rates'!C$108)\n+($F162*'fnd base rates'!C$109)\n+($G162*'fnd base rates'!C$110)\n+($H162*'fnd base rates'!C$111)\n+($I162*'fnd base rates'!C$112)\n+($J162*'fnd base rates'!C$113)\n+($K162*'fnd base rates'!C$114)\n+($M162*'fnd base rates'!C$116)\n+($N162*'fnd base rates'!C$117)\n+($O162*'fnd base rates'!C$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,3)))\n*$R162","v":1023363.0749329998},{"$f":"(($D162*'fnd base rates'!D$107)\n+($E162*'fnd base rates'!D$108)\n+($F162*'fnd base rates'!D$109)\n+($G162*'fnd base rates'!D$110)\n+($H162*'fnd base rates'!D$111)\n+($I162*'fnd base rates'!D$112)\n+($J162*'fnd base rates'!D$113)\n+($K162*'fnd base rates'!D$114)\n+($M162*'fnd base rates'!D$116)\n+($N162*'fnd base rates'!D$117)\n+($O162*'fnd base rates'!D$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,4)))\n*$R162","v":1853030.5300000003},{"$f":"(($D162*'fnd base rates'!E$107)\n+($E162*'fnd base rates'!E$108)\n+($F162*'fnd base rates'!E$109)\n+($G162*'fnd base rates'!E$110)\n+($H162*'fnd base rates'!E$111)\n+($I162*'fnd base rates'!E$112)\n+($J162*'fnd base rates'!E$113)\n+($K162*'fnd base rates'!E$114)\n+($M162*'fnd base rates'!E$116)\n+($N162*'fnd base rates'!E$117)\n+($O162*'fnd base rates'!E$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,5)))\n*$R162","v":12469629.105393998},{"$f":"(($D162*'fnd base rates'!F$107)\n+($E162*'fnd base rates'!F$108)\n+($F162*'fnd base rates'!F$109)\n+($G162*'fnd base rates'!F$110)\n+($H162*'fnd base rates'!F$111)\n+($I162*'fnd base rates'!F$112)\n+($J162*'fnd base rates'!F$113)\n+($K162*'fnd base rates'!F$114)\n+($M162*'fnd base rates'!F$116)\n+($N162*'fnd base rates'!F$117)\n+($O162*'fnd base rates'!F$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,6)))\n*$R162","v":1818909.6109660002},{"$f":"(($D162*'fnd base rates'!G$107)\n+($E162*'fnd base rates'!G$108)\n+($F162*'fnd base rates'!G$109)\n+($G162*'fnd base rates'!G$110)\n+($H162*'fnd base rates'!G$111)\n+($I162*'fnd base rates'!G$112)\n+($J162*'fnd base rates'!G$113)\n+($K162*'fnd base rates'!G$114)\n+($M162*'fnd base rates'!G$116)\n+($N162*'fnd base rates'!G$117)\n+($O162*'fnd base rates'!G$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,7)))\n*$R162","v":541744.03354400001},{"$f":"(($D162*'fnd base rates'!H$107)\n+($E162*'fnd base rates'!H$108)\n+($F162*'fnd base rates'!H$109)\n+($G162*'fnd base rates'!H$110)\n+($H162*'fnd base rates'!H$111)\n+($I162*'fnd base rates'!H$112)\n+($J162*'fnd base rates'!H$113)\n+($K162*'fnd base rates'!H$114)\n+($M162*'fnd base rates'!H$116)\n+($N162*'fnd base rates'!H$117)\n+($O162*'fnd base rates'!H$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,8)))","v":1080389.91126},{"$f":"(($D162*'fnd base rates'!I$107)\n+($E162*'fnd base rates'!I$108)\n+($F162*'fnd base rates'!I$109)\n+($G162*'fnd base rates'!I$110)\n+($H162*'fnd base rates'!I$111)\n+($I162*'fnd base rates'!I$112)\n+($J162*'fnd base rates'!I$113)\n+($K162*'fnd base rates'!I$114)\n+($M162*'fnd base rates'!I$116)\n+($N162*'fnd base rates'!I$117)\n+($O162*'fnd base rates'!I$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,9)))\n*$R162","v":868503.56},{"$f":"(($D162*'fnd base rates'!J$107)\n+($E162*'fnd base rates'!J$108)\n+($F162*'fnd base rates'!J$109)\n+($G162*'fnd base rates'!J$110)\n+($H162*'fnd base rates'!J$111)\n+($I162*'fnd base rates'!J$112)\n+($J162*'fnd base rates'!J$113)\n+($K162*'fnd base rates'!J$114)\n+($M162*'fnd base rates'!J$116)\n+($N162*'fnd base rates'!J$117)\n+($O162*'fnd base rates'!J$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,10)))\n*$R162","v":1639892.4000000001},{"$f":"(($D162*'fnd base rates'!K$107)\n+($E162*'fnd base rates'!K$108)\n+($F162*'fnd base rates'!K$109)\n+($G162*'fnd base rates'!K$110)\n+($H162*'fnd base rates'!K$111)\n+($I162*'fnd base rates'!K$112)\n+($J162*'fnd base rates'!K$113)\n+($K162*'fnd base rates'!K$114)\n+($M162*'fnd base rates'!K$116)\n+($N162*'fnd base rates'!K$117)\n+($O162*'fnd base rates'!K$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,11)))\n*$R162","v":1935451.9712789999},{"$f":"(($D162*'fnd base rates'!L$107)\n+($E162*'fnd base rates'!L$108)\n+($F162*'fnd base rates'!L$109)\n+($G162*'fnd base rates'!L$110)\n+($H162*'fnd base rates'!L$111)\n+($I162*'fnd base rates'!L$112)\n+($J162*'fnd base rates'!L$113)\n+($K162*'fnd base rates'!L$114)\n+($M162*'fnd base rates'!L$116)\n+($N162*'fnd base rates'!L$117)\n+($O162*'fnd base rates'!L$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,12)))","v":3754820.60353},{"$f":"(($D162*'fnd base rates'!M$107)\n+($E162*'fnd base rates'!M$108)\n+($F162*'fnd base rates'!M$109)\n+($G162*'fnd base rates'!M$110)\n+($H162*'fnd base rates'!M$111)\n+($I162*'fnd base rates'!M$112)\n+($J162*'fnd base rates'!M$113)\n+($K162*'fnd base rates'!M$114)\n+($M162*'fnd base rates'!M$116)\n+($N162*'fnd base rates'!M$117)\n+($O162*'fnd base rates'!M$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,13)))","v":0},26985734.800905999,null,429163163,"429","163","163",1,1541,26985734.800905999,17512,-3568,21080,null,null,null,null,null,null,0,null,0]
["429",429163165,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D163","v":0},{"$f":"'fnd enro'!E163","v":0},{"$f":"'fnd enro'!F163","v":0},{"$f":"'fnd enro'!G163","v":0},{"$f":"'fnd enro'!H163","v":1},{"$f":"'fnd enro'!I163","v":0},{"$f":"'fnd enro'!J163","v":0},{"$f":"'fnd enro'!K163","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L163","v":0},{"$f":"'fnd enro'!M163","v":0},{"$f":"'fnd enro'!N163","v":0},{"$f":"'fnd enro'!O163","v":0},{"$f":"'fnd enro'!P163","v":1},{"$f":"'fnd enro'!R163","v":1},1,{"$f":"VALUE('fnd enro'!Q163)","v":10},null,{"$f":"(($D163*'fnd base rates'!C$107)\n+($E163*'fnd base rates'!C$108)\n+($F163*'fnd base rates'!C$109)\n+($G163*'fnd base rates'!C$110)\n+($H163*'fnd base rates'!C$111)\n+($I163*'fnd base rates'!C$112)\n+($J163*'fnd base rates'!C$113)\n+($K163*'fnd base rates'!C$114)\n+($M163*'fnd base rates'!C$116)\n+($N163*'fnd base rates'!C$117)\n+($O163*'fnd base rates'!C$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,3)))\n*$R163","v":667.01891299999988},{"$f":"(($D163*'fnd base rates'!D$107)\n+($E163*'fnd base rates'!D$108)\n+($F163*'fnd base rates'!D$109)\n+($G163*'fnd base rates'!D$110)\n+($H163*'fnd base rates'!D$111)\n+($I163*'fnd base rates'!D$112)\n+($J163*'fnd base rates'!D$113)\n+($K163*'fnd base rates'!D$114)\n+($M163*'fnd base rates'!D$116)\n+($N163*'fnd base rates'!D$117)\n+($O163*'fnd base rates'!D$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,4)))\n*$R163","v":1268.4000000000001},{"$f":"(($D163*'fnd base rates'!E$107)\n+($E163*'fnd base rates'!E$108)\n+($F163*'fnd base rates'!E$109)\n+($G163*'fnd base rates'!E$110)\n+($H163*'fnd base rates'!E$111)\n+($I163*'fnd base rates'!E$112)\n+($J163*'fnd base rates'!E$113)\n+($K163*'fnd base rates'!E$114)\n+($M163*'fnd base rates'!E$116)\n+($N163*'fnd base rates'!E$117)\n+($O163*'fnd base rates'!E$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,5)))\n*$R163","v":8143.0430340000003},{"$f":"(($D163*'fnd base rates'!F$107)\n+($E163*'fnd base rates'!F$108)\n+($F163*'fnd base rates'!F$109)\n+($G163*'fnd base rates'!F$110)\n+($H163*'fnd base rates'!F$111)\n+($I163*'fnd base rates'!F$112)\n+($J163*'fnd base rates'!F$113)\n+($K163*'fnd base rates'!F$114)\n+($M163*'fnd base rates'!F$116)\n+($N163*'fnd base rates'!F$117)\n+($O163*'fnd base rates'!F$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,6)))\n*$R163","v":1060.8949259999999},{"$f":"(($D163*'fnd base rates'!G$107)\n+($E163*'fnd base rates'!G$108)\n+($F163*'fnd base rates'!G$109)\n+($G163*'fnd base rates'!G$110)\n+($H163*'fnd base rates'!G$111)\n+($I163*'fnd base rates'!G$112)\n+($J163*'fnd base rates'!G$113)\n+($K163*'fnd base rates'!G$114)\n+($M163*'fnd base rates'!G$116)\n+($N163*'fnd base rates'!G$117)\n+($O163*'fnd base rates'!G$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,7)))\n*$R163","v":395.70018399999998},{"$f":"(($D163*'fnd base rates'!H$107)\n+($E163*'fnd base rates'!H$108)\n+($F163*'fnd base rates'!H$109)\n+($G163*'fnd base rates'!H$110)\n+($H163*'fnd base rates'!H$111)\n+($I163*'fnd base rates'!H$112)\n+($J163*'fnd base rates'!H$113)\n+($K163*'fnd base rates'!H$114)\n+($M163*'fnd base rates'!H$116)\n+($N163*'fnd base rates'!H$117)\n+($O163*'fnd base rates'!H$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D163*'fnd base rates'!I$107)\n+($E163*'fnd base rates'!I$108)\n+($F163*'fnd base rates'!I$109)\n+($G163*'fnd base rates'!I$110)\n+($H163*'fnd base rates'!I$111)\n+($I163*'fnd base rates'!I$112)\n+($J163*'fnd base rates'!I$113)\n+($K163*'fnd base rates'!I$114)\n+($M163*'fnd base rates'!I$116)\n+($N163*'fnd base rates'!I$117)\n+($O163*'fnd base rates'!I$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,9)))\n*$R163","v":589.47},{"$f":"(($D163*'fnd base rates'!J$107)\n+($E163*'fnd base rates'!J$108)\n+($F163*'fnd base rates'!J$109)\n+($G163*'fnd base rates'!J$110)\n+($H163*'fnd base rates'!J$111)\n+($I163*'fnd base rates'!J$112)\n+($J163*'fnd base rates'!J$113)\n+($K163*'fnd base rates'!J$114)\n+($M163*'fnd base rates'!J$116)\n+($N163*'fnd base rates'!J$117)\n+($O163*'fnd base rates'!J$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,10)))\n*$R163","v":1204.47},{"$f":"(($D163*'fnd base rates'!K$107)\n+($E163*'fnd base rates'!K$108)\n+($F163*'fnd base rates'!K$109)\n+($G163*'fnd base rates'!K$110)\n+($H163*'fnd base rates'!K$111)\n+($I163*'fnd base rates'!K$112)\n+($J163*'fnd base rates'!K$113)\n+($K163*'fnd base rates'!K$114)\n+($M163*'fnd base rates'!K$116)\n+($N163*'fnd base rates'!K$117)\n+($O163*'fnd base rates'!K$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,11)))\n*$R163","v":1254.4520190000001},{"$f":"(($D163*'fnd base rates'!L$107)\n+($E163*'fnd base rates'!L$108)\n+($F163*'fnd base rates'!L$109)\n+($G163*'fnd base rates'!L$110)\n+($H163*'fnd base rates'!L$111)\n+($I163*'fnd base rates'!L$112)\n+($J163*'fnd base rates'!L$113)\n+($K163*'fnd base rates'!L$114)\n+($M163*'fnd base rates'!L$116)\n+($N163*'fnd base rates'!L$117)\n+($O163*'fnd base rates'!L$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,12)))","v":2656.4953299999997},{"$f":"(($D163*'fnd base rates'!M$107)\n+($E163*'fnd base rates'!M$108)\n+($F163*'fnd base rates'!M$109)\n+($G163*'fnd base rates'!M$110)\n+($H163*'fnd base rates'!M$111)\n+($I163*'fnd base rates'!M$112)\n+($J163*'fnd base rates'!M$113)\n+($K163*'fnd base rates'!M$114)\n+($M163*'fnd base rates'!M$116)\n+($N163*'fnd base rates'!M$117)\n+($O163*'fnd base rates'!M$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,13)))","v":0},17827.881265999997,null,429163165,"429","163","165",1,1,17827.881265999997,17828,763,17065,null,null,null,null,null,null,0,null,0]
["429",429163168,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D164","v":0},{"$f":"'fnd enro'!E164","v":0},{"$f":"'fnd enro'!F164","v":0},{"$f":"'fnd enro'!G164","v":2},{"$f":"'fnd enro'!H164","v":1},{"$f":"'fnd enro'!I164","v":0},{"$f":"'fnd enro'!J164","v":0},{"$f":"'fnd enro'!K164","v":0.1179},{"$f":"'fnd enro'!L164","v":0},{"$f":"'fnd enro'!M164","v":1},{"$f":"'fnd enro'!N164","v":0},{"$f":"'fnd enro'!O164","v":0},{"$f":"'fnd enro'!P164","v":3},{"$f":"'fnd enro'!R164","v":3},1,{"$f":"VALUE('fnd enro'!Q164)","v":3},null,{"$f":"(($D164*'fnd base rates'!C$107)\n+($E164*'fnd base rates'!C$108)\n+($F164*'fnd base rates'!C$109)\n+($G164*'fnd base rates'!C$110)\n+($H164*'fnd base rates'!C$111)\n+($I164*'fnd base rates'!C$112)\n+($J164*'fnd base rates'!C$113)\n+($K164*'fnd base rates'!C$114)\n+($M164*'fnd base rates'!C$116)\n+($N164*'fnd base rates'!C$117)\n+($O164*'fnd base rates'!C$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,3)))\n*$R164","v":2004.7767389999997},{"$f":"(($D164*'fnd base rates'!D$107)\n+($E164*'fnd base rates'!D$108)\n+($F164*'fnd base rates'!D$109)\n+($G164*'fnd base rates'!D$110)\n+($H164*'fnd base rates'!D$111)\n+($I164*'fnd base rates'!D$112)\n+($J164*'fnd base rates'!D$113)\n+($K164*'fnd base rates'!D$114)\n+($M164*'fnd base rates'!D$116)\n+($N164*'fnd base rates'!D$117)\n+($O164*'fnd base rates'!D$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,4)))\n*$R164","v":3490.8899999999994},{"$f":"(($D164*'fnd base rates'!E$107)\n+($E164*'fnd base rates'!E$108)\n+($F164*'fnd base rates'!E$109)\n+($G164*'fnd base rates'!E$110)\n+($H164*'fnd base rates'!E$111)\n+($I164*'fnd base rates'!E$112)\n+($J164*'fnd base rates'!E$113)\n+($K164*'fnd base rates'!E$114)\n+($M164*'fnd base rates'!E$116)\n+($N164*'fnd base rates'!E$117)\n+($O164*'fnd base rates'!E$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,5)))\n*$R164","v":21715.379101999999},{"$f":"(($D164*'fnd base rates'!F$107)\n+($E164*'fnd base rates'!F$108)\n+($F164*'fnd base rates'!F$109)\n+($G164*'fnd base rates'!F$110)\n+($H164*'fnd base rates'!F$111)\n+($I164*'fnd base rates'!F$112)\n+($J164*'fnd base rates'!F$113)\n+($K164*'fnd base rates'!F$114)\n+($M164*'fnd base rates'!F$116)\n+($N164*'fnd base rates'!F$117)\n+($O164*'fnd base rates'!F$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,6)))\n*$R164","v":3911.004778},{"$f":"(($D164*'fnd base rates'!G$107)\n+($E164*'fnd base rates'!G$108)\n+($F164*'fnd base rates'!G$109)\n+($G164*'fnd base rates'!G$110)\n+($H164*'fnd base rates'!G$111)\n+($I164*'fnd base rates'!G$112)\n+($J164*'fnd base rates'!G$113)\n+($K164*'fnd base rates'!G$114)\n+($M164*'fnd base rates'!G$116)\n+($N164*'fnd base rates'!G$117)\n+($O164*'fnd base rates'!G$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,7)))\n*$R164","v":977.06055200000003},{"$f":"(($D164*'fnd base rates'!H$107)\n+($E164*'fnd base rates'!H$108)\n+($F164*'fnd base rates'!H$109)\n+($G164*'fnd base rates'!H$110)\n+($H164*'fnd base rates'!H$111)\n+($I164*'fnd base rates'!H$112)\n+($J164*'fnd base rates'!H$113)\n+($K164*'fnd base rates'!H$114)\n+($M164*'fnd base rates'!H$116)\n+($N164*'fnd base rates'!H$117)\n+($O164*'fnd base rates'!H$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,8)))","v":1865.7205799999997},{"$f":"(($D164*'fnd base rates'!I$107)\n+($E164*'fnd base rates'!I$108)\n+($F164*'fnd base rates'!I$109)\n+($G164*'fnd base rates'!I$110)\n+($H164*'fnd base rates'!I$111)\n+($I164*'fnd base rates'!I$112)\n+($J164*'fnd base rates'!I$113)\n+($K164*'fnd base rates'!I$114)\n+($M164*'fnd base rates'!I$116)\n+($N164*'fnd base rates'!I$117)\n+($O164*'fnd base rates'!I$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,9)))\n*$R164","v":1590.9499999999998},{"$f":"(($D164*'fnd base rates'!J$107)\n+($E164*'fnd base rates'!J$108)\n+($F164*'fnd base rates'!J$109)\n+($G164*'fnd base rates'!J$110)\n+($H164*'fnd base rates'!J$111)\n+($I164*'fnd base rates'!J$112)\n+($J164*'fnd base rates'!J$113)\n+($K164*'fnd base rates'!J$114)\n+($M164*'fnd base rates'!J$116)\n+($N164*'fnd base rates'!J$117)\n+($O164*'fnd base rates'!J$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,10)))\n*$R164","v":2391.86},{"$f":"(($D164*'fnd base rates'!K$107)\n+($E164*'fnd base rates'!K$108)\n+($F164*'fnd base rates'!K$109)\n+($G164*'fnd base rates'!K$110)\n+($H164*'fnd base rates'!K$111)\n+($I164*'fnd base rates'!K$112)\n+($J164*'fnd base rates'!K$113)\n+($K164*'fnd base rates'!K$114)\n+($M164*'fnd base rates'!K$116)\n+($N164*'fnd base rates'!K$117)\n+($O164*'fnd base rates'!K$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,11)))\n*$R164","v":3923.026057},{"$f":"(($D164*'fnd base rates'!L$107)\n+($E164*'fnd base rates'!L$108)\n+($F164*'fnd base rates'!L$109)\n+($G164*'fnd base rates'!L$110)\n+($H164*'fnd base rates'!L$111)\n+($I164*'fnd base rates'!L$112)\n+($J164*'fnd base rates'!L$113)\n+($K164*'fnd base rates'!L$114)\n+($M164*'fnd base rates'!L$116)\n+($N164*'fnd base rates'!L$117)\n+($O164*'fnd base rates'!L$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,12)))","v":7225.2459899999994},{"$f":"(($D164*'fnd base rates'!M$107)\n+($E164*'fnd base rates'!M$108)\n+($F164*'fnd base rates'!M$109)\n+($G164*'fnd base rates'!M$110)\n+($H164*'fnd base rates'!M$111)\n+($I164*'fnd base rates'!M$112)\n+($J164*'fnd base rates'!M$113)\n+($K164*'fnd base rates'!M$114)\n+($M164*'fnd base rates'!M$116)\n+($N164*'fnd base rates'!M$117)\n+($O164*'fnd base rates'!M$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,13)))","v":0},49095.913797999994,null,429163168,"429","163","168",1,3,49095.913797999994,16365,-1836,18201,null,null,null,null,null,null,0,null,0]
["429",429163181,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D165","v":0},{"$f":"'fnd enro'!E165","v":0},{"$f":"'fnd enro'!F165","v":0},{"$f":"'fnd enro'!G165","v":0},{"$f":"'fnd enro'!H165","v":0},{"$f":"'fnd enro'!I165","v":2},{"$f":"'fnd enro'!J165","v":0},{"$f":"'fnd enro'!K165","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L165","v":0},{"$f":"'fnd enro'!M165","v":0},{"$f":"'fnd enro'!N165","v":0},{"$f":"'fnd enro'!O165","v":0},{"$f":"'fnd enro'!P165","v":2},{"$f":"'fnd enro'!R165","v":2},1,{"$f":"VALUE('fnd enro'!Q165)","v":10},null,{"$f":"(($D165*'fnd base rates'!C$107)\n+($E165*'fnd base rates'!C$108)\n+($F165*'fnd base rates'!C$109)\n+($G165*'fnd base rates'!C$110)\n+($H165*'fnd base rates'!C$111)\n+($I165*'fnd base rates'!C$112)\n+($J165*'fnd base rates'!C$113)\n+($K165*'fnd base rates'!C$114)\n+($M165*'fnd base rates'!C$116)\n+($N165*'fnd base rates'!C$117)\n+($O165*'fnd base rates'!C$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,3)))\n*$R165","v":1334.0378259999998},{"$f":"(($D165*'fnd base rates'!D$107)\n+($E165*'fnd base rates'!D$108)\n+($F165*'fnd base rates'!D$109)\n+($G165*'fnd base rates'!D$110)\n+($H165*'fnd base rates'!D$111)\n+($I165*'fnd base rates'!D$112)\n+($J165*'fnd base rates'!D$113)\n+($K165*'fnd base rates'!D$114)\n+($M165*'fnd base rates'!D$116)\n+($N165*'fnd base rates'!D$117)\n+($O165*'fnd base rates'!D$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,4)))\n*$R165","v":2536.8000000000002},{"$f":"(($D165*'fnd base rates'!E$107)\n+($E165*'fnd base rates'!E$108)\n+($F165*'fnd base rates'!E$109)\n+($G165*'fnd base rates'!E$110)\n+($H165*'fnd base rates'!E$111)\n+($I165*'fnd base rates'!E$112)\n+($J165*'fnd base rates'!E$113)\n+($K165*'fnd base rates'!E$114)\n+($M165*'fnd base rates'!E$116)\n+($N165*'fnd base rates'!E$117)\n+($O165*'fnd base rates'!E$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,5)))\n*$R165","v":19363.266068000001},{"$f":"(($D165*'fnd base rates'!F$107)\n+($E165*'fnd base rates'!F$108)\n+($F165*'fnd base rates'!F$109)\n+($G165*'fnd base rates'!F$110)\n+($H165*'fnd base rates'!F$111)\n+($I165*'fnd base rates'!F$112)\n+($J165*'fnd base rates'!F$113)\n+($K165*'fnd base rates'!F$114)\n+($M165*'fnd base rates'!F$116)\n+($N165*'fnd base rates'!F$117)\n+($O165*'fnd base rates'!F$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,6)))\n*$R165","v":1891.9698520000002},{"$f":"(($D165*'fnd base rates'!G$107)\n+($E165*'fnd base rates'!G$108)\n+($F165*'fnd base rates'!G$109)\n+($G165*'fnd base rates'!G$110)\n+($H165*'fnd base rates'!G$111)\n+($I165*'fnd base rates'!G$112)\n+($J165*'fnd base rates'!G$113)\n+($K165*'fnd base rates'!G$114)\n+($M165*'fnd base rates'!G$116)\n+($N165*'fnd base rates'!G$117)\n+($O165*'fnd base rates'!G$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,7)))\n*$R165","v":781.74036799999999},{"$f":"(($D165*'fnd base rates'!H$107)\n+($E165*'fnd base rates'!H$108)\n+($F165*'fnd base rates'!H$109)\n+($G165*'fnd base rates'!H$110)\n+($H165*'fnd base rates'!H$111)\n+($I165*'fnd base rates'!H$112)\n+($J165*'fnd base rates'!H$113)\n+($K165*'fnd base rates'!H$114)\n+($M165*'fnd base rates'!H$116)\n+($N165*'fnd base rates'!H$117)\n+($O165*'fnd base rates'!H$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,8)))","v":1821.17372},{"$f":"(($D165*'fnd base rates'!I$107)\n+($E165*'fnd base rates'!I$108)\n+($F165*'fnd base rates'!I$109)\n+($G165*'fnd base rates'!I$110)\n+($H165*'fnd base rates'!I$111)\n+($I165*'fnd base rates'!I$112)\n+($J165*'fnd base rates'!I$113)\n+($K165*'fnd base rates'!I$114)\n+($M165*'fnd base rates'!I$116)\n+($N165*'fnd base rates'!I$117)\n+($O165*'fnd base rates'!I$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,9)))\n*$R165","v":1264.4000000000001},{"$f":"(($D165*'fnd base rates'!J$107)\n+($E165*'fnd base rates'!J$108)\n+($F165*'fnd base rates'!J$109)\n+($G165*'fnd base rates'!J$110)\n+($H165*'fnd base rates'!J$111)\n+($I165*'fnd base rates'!J$112)\n+($J165*'fnd base rates'!J$113)\n+($K165*'fnd base rates'!J$114)\n+($M165*'fnd base rates'!J$116)\n+($N165*'fnd base rates'!J$117)\n+($O165*'fnd base rates'!J$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,10)))\n*$R165","v":3097.2200000000003},{"$f":"(($D165*'fnd base rates'!K$107)\n+($E165*'fnd base rates'!K$108)\n+($F165*'fnd base rates'!K$109)\n+($G165*'fnd base rates'!K$110)\n+($H165*'fnd base rates'!K$111)\n+($I165*'fnd base rates'!K$112)\n+($J165*'fnd base rates'!K$113)\n+($K165*'fnd base rates'!K$114)\n+($M165*'fnd base rates'!K$116)\n+($N165*'fnd base rates'!K$117)\n+($O165*'fnd base rates'!K$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,11)))\n*$R165","v":2440.9240380000001},{"$f":"(($D165*'fnd base rates'!L$107)\n+($E165*'fnd base rates'!L$108)\n+($F165*'fnd base rates'!L$109)\n+($G165*'fnd base rates'!L$110)\n+($H165*'fnd base rates'!L$111)\n+($I165*'fnd base rates'!L$112)\n+($J165*'fnd base rates'!L$113)\n+($K165*'fnd base rates'!L$114)\n+($M165*'fnd base rates'!L$116)\n+($N165*'fnd base rates'!L$117)\n+($O165*'fnd base rates'!L$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,12)))","v":4926.3306599999996},{"$f":"(($D165*'fnd base rates'!M$107)\n+($E165*'fnd base rates'!M$108)\n+($F165*'fnd base rates'!M$109)\n+($G165*'fnd base rates'!M$110)\n+($H165*'fnd base rates'!M$111)\n+($I165*'fnd base rates'!M$112)\n+($J165*'fnd base rates'!M$113)\n+($K165*'fnd base rates'!M$114)\n+($M165*'fnd base rates'!M$116)\n+($N165*'fnd base rates'!M$117)\n+($O165*'fnd base rates'!M$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,13)))","v":0},39457.862531999999,null,429163181,"429","163","181",1,2,39457.862531999999,19729,-675,20404,null,null,null,null,null,null,0,null,0]
["429",429163229,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D166","v":0},{"$f":"'fnd enro'!E166","v":0},{"$f":"'fnd enro'!F166","v":0},{"$f":"'fnd enro'!G166","v":2},{"$f":"'fnd enro'!H166","v":3},{"$f":"'fnd enro'!I166","v":4},{"$f":"'fnd enro'!J166","v":0},{"$f":"'fnd enro'!K166","v":0.35370000000000001},{"$f":"'fnd enro'!L166","v":0},{"$f":"'fnd enro'!M166","v":0},{"$f":"'fnd enro'!N166","v":1},{"$f":"'fnd enro'!O166","v":0},{"$f":"'fnd enro'!P166","v":4},{"$f":"'fnd enro'!R166","v":9},1,{"$f":"VALUE('fnd enro'!Q166)","v":9},null,{"$f":"(($D166*'fnd base rates'!C$107)\n+($E166*'fnd base rates'!C$108)\n+($F166*'fnd base rates'!C$109)\n+($G166*'fnd base rates'!C$110)\n+($H166*'fnd base rates'!C$111)\n+($I166*'fnd base rates'!C$112)\n+($J166*'fnd base rates'!C$113)\n+($K166*'fnd base rates'!C$114)\n+($M166*'fnd base rates'!C$116)\n+($N166*'fnd base rates'!C$117)\n+($O166*'fnd base rates'!C$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,3)))\n*$R166","v":5614.0902169999999},{"$f":"(($D166*'fnd base rates'!D$107)\n+($E166*'fnd base rates'!D$108)\n+($F166*'fnd base rates'!D$109)\n+($G166*'fnd base rates'!D$110)\n+($H166*'fnd base rates'!D$111)\n+($I166*'fnd base rates'!D$112)\n+($J166*'fnd base rates'!D$113)\n+($K166*'fnd base rates'!D$114)\n+($M166*'fnd base rates'!D$116)\n+($N166*'fnd base rates'!D$117)\n+($O166*'fnd base rates'!D$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,4)))\n*$R166","v":9218.5499999999993},{"$f":"(($D166*'fnd base rates'!E$107)\n+($E166*'fnd base rates'!E$108)\n+($F166*'fnd base rates'!E$109)\n+($G166*'fnd base rates'!E$110)\n+($H166*'fnd base rates'!E$111)\n+($I166*'fnd base rates'!E$112)\n+($J166*'fnd base rates'!E$113)\n+($K166*'fnd base rates'!E$114)\n+($M166*'fnd base rates'!E$116)\n+($N166*'fnd base rates'!E$117)\n+($O166*'fnd base rates'!E$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,5)))\n*$R166","v":58314.677305999998},{"$f":"(($D166*'fnd base rates'!F$107)\n+($E166*'fnd base rates'!F$108)\n+($F166*'fnd base rates'!F$109)\n+($G166*'fnd base rates'!F$110)\n+($H166*'fnd base rates'!F$111)\n+($I166*'fnd base rates'!F$112)\n+($J166*'fnd base rates'!F$113)\n+($K166*'fnd base rates'!F$114)\n+($M166*'fnd base rates'!F$116)\n+($N166*'fnd base rates'!F$117)\n+($O166*'fnd base rates'!F$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,6)))\n*$R166","v":9829.2243340000005},{"$f":"(($D166*'fnd base rates'!G$107)\n+($E166*'fnd base rates'!G$108)\n+($F166*'fnd base rates'!G$109)\n+($G166*'fnd base rates'!G$110)\n+($H166*'fnd base rates'!G$111)\n+($I166*'fnd base rates'!G$112)\n+($J166*'fnd base rates'!G$113)\n+($K166*'fnd base rates'!G$114)\n+($M166*'fnd base rates'!G$116)\n+($N166*'fnd base rates'!G$117)\n+($O166*'fnd base rates'!G$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,7)))\n*$R166","v":2437.941656},{"$f":"(($D166*'fnd base rates'!H$107)\n+($E166*'fnd base rates'!H$108)\n+($F166*'fnd base rates'!H$109)\n+($G166*'fnd base rates'!H$110)\n+($H166*'fnd base rates'!H$111)\n+($I166*'fnd base rates'!H$112)\n+($J166*'fnd base rates'!H$113)\n+($K166*'fnd base rates'!H$114)\n+($M166*'fnd base rates'!H$116)\n+($N166*'fnd base rates'!H$117)\n+($O166*'fnd base rates'!H$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,8)))","v":6555.2317400000002},{"$f":"(($D166*'fnd base rates'!I$107)\n+($E166*'fnd base rates'!I$108)\n+($F166*'fnd base rates'!I$109)\n+($G166*'fnd base rates'!I$110)\n+($H166*'fnd base rates'!I$111)\n+($I166*'fnd base rates'!I$112)\n+($J166*'fnd base rates'!I$113)\n+($K166*'fnd base rates'!I$114)\n+($M166*'fnd base rates'!I$116)\n+($N166*'fnd base rates'!I$117)\n+($O166*'fnd base rates'!I$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,9)))\n*$R166","v":4554.8999999999996},{"$f":"(($D166*'fnd base rates'!J$107)\n+($E166*'fnd base rates'!J$108)\n+($F166*'fnd base rates'!J$109)\n+($G166*'fnd base rates'!J$110)\n+($H166*'fnd base rates'!J$111)\n+($I166*'fnd base rates'!J$112)\n+($J166*'fnd base rates'!J$113)\n+($K166*'fnd base rates'!J$114)\n+($M166*'fnd base rates'!J$116)\n+($N166*'fnd base rates'!J$117)\n+($O166*'fnd base rates'!J$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,10)))\n*$R166","v":7104.24},{"$f":"(($D166*'fnd base rates'!K$107)\n+($E166*'fnd base rates'!K$108)\n+($F166*'fnd base rates'!K$109)\n+($G166*'fnd base rates'!K$110)\n+($H166*'fnd base rates'!K$111)\n+($I166*'fnd base rates'!K$112)\n+($J166*'fnd base rates'!K$113)\n+($K166*'fnd base rates'!K$114)\n+($M166*'fnd base rates'!K$116)\n+($N166*'fnd base rates'!K$117)\n+($O166*'fnd base rates'!K$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,11)))\n*$R166","v":11335.198171},{"$f":"(($D166*'fnd base rates'!L$107)\n+($E166*'fnd base rates'!L$108)\n+($F166*'fnd base rates'!L$109)\n+($G166*'fnd base rates'!L$110)\n+($H166*'fnd base rates'!L$111)\n+($I166*'fnd base rates'!L$112)\n+($J166*'fnd base rates'!L$113)\n+($K166*'fnd base rates'!L$114)\n+($M166*'fnd base rates'!L$116)\n+($N166*'fnd base rates'!L$117)\n+($O166*'fnd base rates'!L$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,12)))","v":19248.237970000002},{"$f":"(($D166*'fnd base rates'!M$107)\n+($E166*'fnd base rates'!M$108)\n+($F166*'fnd base rates'!M$109)\n+($G166*'fnd base rates'!M$110)\n+($H166*'fnd base rates'!M$111)\n+($I166*'fnd base rates'!M$112)\n+($J166*'fnd base rates'!M$113)\n+($K166*'fnd base rates'!M$114)\n+($M166*'fnd base rates'!M$116)\n+($N166*'fnd base rates'!M$117)\n+($O166*'fnd base rates'!M$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,13)))","v":0},134212.291394,null,429163229,"429","163","229",1,9,134212.291394,14912,-2595,17507,null,null,null,null,null,null,0,null,0]
["429",429163246,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D167","v":0},{"$f":"'fnd enro'!E167","v":0},{"$f":"'fnd enro'!F167","v":0},{"$f":"'fnd enro'!G167","v":0},{"$f":"'fnd enro'!H167","v":0},{"$f":"'fnd enro'!I167","v":1},{"$f":"'fnd enro'!J167","v":0},{"$f":"'fnd enro'!K167","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L167","v":0},{"$f":"'fnd enro'!M167","v":0},{"$f":"'fnd enro'!N167","v":0},{"$f":"'fnd enro'!O167","v":0},{"$f":"'fnd enro'!P167","v":1},{"$f":"'fnd enro'!R167","v":1},1,{"$f":"VALUE('fnd enro'!Q167)","v":3},null,{"$f":"(($D167*'fnd base rates'!C$107)\n+($E167*'fnd base rates'!C$108)\n+($F167*'fnd base rates'!C$109)\n+($G167*'fnd base rates'!C$110)\n+($H167*'fnd base rates'!C$111)\n+($I167*'fnd base rates'!C$112)\n+($J167*'fnd base rates'!C$113)\n+($K167*'fnd base rates'!C$114)\n+($M167*'fnd base rates'!C$116)\n+($N167*'fnd base rates'!C$117)\n+($O167*'fnd base rates'!C$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,3)))\n*$R167","v":631.22891299999992},{"$f":"(($D167*'fnd base rates'!D$107)\n+($E167*'fnd base rates'!D$108)\n+($F167*'fnd base rates'!D$109)\n+($G167*'fnd base rates'!D$110)\n+($H167*'fnd base rates'!D$111)\n+($I167*'fnd base rates'!D$112)\n+($J167*'fnd base rates'!D$113)\n+($K167*'fnd base rates'!D$114)\n+($M167*'fnd base rates'!D$116)\n+($N167*'fnd base rates'!D$117)\n+($O167*'fnd base rates'!D$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,4)))\n*$R167","v":1098.83},{"$f":"(($D167*'fnd base rates'!E$107)\n+($E167*'fnd base rates'!E$108)\n+($F167*'fnd base rates'!E$109)\n+($G167*'fnd base rates'!E$110)\n+($H167*'fnd base rates'!E$111)\n+($I167*'fnd base rates'!E$112)\n+($J167*'fnd base rates'!E$113)\n+($K167*'fnd base rates'!E$114)\n+($M167*'fnd base rates'!E$116)\n+($N167*'fnd base rates'!E$117)\n+($O167*'fnd base rates'!E$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,5)))\n*$R167","v":8026.2430340000001},{"$f":"(($D167*'fnd base rates'!F$107)\n+($E167*'fnd base rates'!F$108)\n+($F167*'fnd base rates'!F$109)\n+($G167*'fnd base rates'!F$110)\n+($H167*'fnd base rates'!F$111)\n+($I167*'fnd base rates'!F$112)\n+($J167*'fnd base rates'!F$113)\n+($K167*'fnd base rates'!F$114)\n+($M167*'fnd base rates'!F$116)\n+($N167*'fnd base rates'!F$117)\n+($O167*'fnd base rates'!F$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,6)))\n*$R167","v":945.98492600000009},{"$f":"(($D167*'fnd base rates'!G$107)\n+($E167*'fnd base rates'!G$108)\n+($F167*'fnd base rates'!G$109)\n+($G167*'fnd base rates'!G$110)\n+($H167*'fnd base rates'!G$111)\n+($I167*'fnd base rates'!G$112)\n+($J167*'fnd base rates'!G$113)\n+($K167*'fnd base rates'!G$114)\n+($M167*'fnd base rates'!G$116)\n+($N167*'fnd base rates'!G$117)\n+($O167*'fnd base rates'!G$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,7)))\n*$R167","v":310.57018400000004},{"$f":"(($D167*'fnd base rates'!H$107)\n+($E167*'fnd base rates'!H$108)\n+($F167*'fnd base rates'!H$109)\n+($G167*'fnd base rates'!H$110)\n+($H167*'fnd base rates'!H$111)\n+($I167*'fnd base rates'!H$112)\n+($J167*'fnd base rates'!H$113)\n+($K167*'fnd base rates'!H$114)\n+($M167*'fnd base rates'!H$116)\n+($N167*'fnd base rates'!H$117)\n+($O167*'fnd base rates'!H$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D167*'fnd base rates'!I$107)\n+($E167*'fnd base rates'!I$108)\n+($F167*'fnd base rates'!I$109)\n+($G167*'fnd base rates'!I$110)\n+($H167*'fnd base rates'!I$111)\n+($I167*'fnd base rates'!I$112)\n+($J167*'fnd base rates'!I$113)\n+($K167*'fnd base rates'!I$114)\n+($M167*'fnd base rates'!I$116)\n+($N167*'fnd base rates'!I$117)\n+($O167*'fnd base rates'!I$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,9)))\n*$R167","v":565.16999999999996},{"$f":"(($D167*'fnd base rates'!J$107)\n+($E167*'fnd base rates'!J$108)\n+($F167*'fnd base rates'!J$109)\n+($G167*'fnd base rates'!J$110)\n+($H167*'fnd base rates'!J$111)\n+($I167*'fnd base rates'!J$112)\n+($J167*'fnd base rates'!J$113)\n+($K167*'fnd base rates'!J$114)\n+($M167*'fnd base rates'!J$116)\n+($N167*'fnd base rates'!J$117)\n+($O167*'fnd base rates'!J$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,10)))\n*$R167","v":1200.3},{"$f":"(($D167*'fnd base rates'!K$107)\n+($E167*'fnd base rates'!K$108)\n+($F167*'fnd base rates'!K$109)\n+($G167*'fnd base rates'!K$110)\n+($H167*'fnd base rates'!K$111)\n+($I167*'fnd base rates'!K$112)\n+($J167*'fnd base rates'!K$113)\n+($K167*'fnd base rates'!K$114)\n+($M167*'fnd base rates'!K$116)\n+($N167*'fnd base rates'!K$117)\n+($O167*'fnd base rates'!K$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,11)))\n*$R167","v":1220.4620190000001},{"$f":"(($D167*'fnd base rates'!L$107)\n+($E167*'fnd base rates'!L$108)\n+($F167*'fnd base rates'!L$109)\n+($G167*'fnd base rates'!L$110)\n+($H167*'fnd base rates'!L$111)\n+($I167*'fnd base rates'!L$112)\n+($J167*'fnd base rates'!L$113)\n+($K167*'fnd base rates'!L$114)\n+($M167*'fnd base rates'!L$116)\n+($N167*'fnd base rates'!L$117)\n+($O167*'fnd base rates'!L$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D167*'fnd base rates'!M$107)\n+($E167*'fnd base rates'!M$108)\n+($F167*'fnd base rates'!M$109)\n+($G167*'fnd base rates'!M$110)\n+($H167*'fnd base rates'!M$111)\n+($I167*'fnd base rates'!M$112)\n+($J167*'fnd base rates'!M$113)\n+($K167*'fnd base rates'!M$114)\n+($M167*'fnd base rates'!M$116)\n+($N167*'fnd base rates'!M$117)\n+($O167*'fnd base rates'!M$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,13)))","v":0},17077.181266,null,429163246,"429","163","246",1,1,17077.181266,17077,-751,17828,null,null,null,null,null,null,0,null,0]
["429",429163248,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D168","v":0},{"$f":"'fnd enro'!E168","v":0},{"$f":"'fnd enro'!F168","v":0},{"$f":"'fnd enro'!G168","v":0},{"$f":"'fnd enro'!H168","v":2},{"$f":"'fnd enro'!I168","v":1},{"$f":"'fnd enro'!J168","v":0},{"$f":"'fnd enro'!K168","v":0.1179},{"$f":"'fnd enro'!L168","v":0},{"$f":"'fnd enro'!M168","v":0},{"$f":"'fnd enro'!N168","v":0},{"$f":"'fnd enro'!O168","v":0},{"$f":"'fnd enro'!P168","v":3},{"$f":"'fnd enro'!R168","v":3},1,{"$f":"VALUE('fnd enro'!Q168)","v":11},null,{"$f":"(($D168*'fnd base rates'!C$107)\n+($E168*'fnd base rates'!C$108)\n+($F168*'fnd base rates'!C$109)\n+($G168*'fnd base rates'!C$110)\n+($H168*'fnd base rates'!C$111)\n+($I168*'fnd base rates'!C$112)\n+($J168*'fnd base rates'!C$113)\n+($K168*'fnd base rates'!C$114)\n+($M168*'fnd base rates'!C$116)\n+($N168*'fnd base rates'!C$117)\n+($O168*'fnd base rates'!C$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,3)))\n*$R168","v":2028.4167389999998},{"$f":"(($D168*'fnd base rates'!D$107)\n+($E168*'fnd base rates'!D$108)\n+($F168*'fnd base rates'!D$109)\n+($G168*'fnd base rates'!D$110)\n+($H168*'fnd base rates'!D$111)\n+($I168*'fnd base rates'!D$112)\n+($J168*'fnd base rates'!D$113)\n+($K168*'fnd base rates'!D$114)\n+($M168*'fnd base rates'!D$116)\n+($N168*'fnd base rates'!D$117)\n+($O168*'fnd base rates'!D$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,4)))\n*$R168","v":3934.74},{"$f":"(($D168*'fnd base rates'!E$107)\n+($E168*'fnd base rates'!E$108)\n+($F168*'fnd base rates'!E$109)\n+($G168*'fnd base rates'!E$110)\n+($H168*'fnd base rates'!E$111)\n+($I168*'fnd base rates'!E$112)\n+($J168*'fnd base rates'!E$113)\n+($K168*'fnd base rates'!E$114)\n+($M168*'fnd base rates'!E$116)\n+($N168*'fnd base rates'!E$117)\n+($O168*'fnd base rates'!E$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,5)))\n*$R168","v":27232.369101999997},{"$f":"(($D168*'fnd base rates'!F$107)\n+($E168*'fnd base rates'!F$108)\n+($F168*'fnd base rates'!F$109)\n+($G168*'fnd base rates'!F$110)\n+($H168*'fnd base rates'!F$111)\n+($I168*'fnd base rates'!F$112)\n+($J168*'fnd base rates'!F$113)\n+($K168*'fnd base rates'!F$114)\n+($M168*'fnd base rates'!F$116)\n+($N168*'fnd base rates'!F$117)\n+($O168*'fnd base rates'!F$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,6)))\n*$R168","v":3067.774778},{"$f":"(($D168*'fnd base rates'!G$107)\n+($E168*'fnd base rates'!G$108)\n+($F168*'fnd base rates'!G$109)\n+($G168*'fnd base rates'!G$110)\n+($H168*'fnd base rates'!G$111)\n+($I168*'fnd base rates'!G$112)\n+($J168*'fnd base rates'!G$113)\n+($K168*'fnd base rates'!G$114)\n+($M168*'fnd base rates'!G$116)\n+($N168*'fnd base rates'!G$117)\n+($O168*'fnd base rates'!G$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,7)))\n*$R168","v":1243.6205520000001},{"$f":"(($D168*'fnd base rates'!H$107)\n+($E168*'fnd base rates'!H$108)\n+($F168*'fnd base rates'!H$109)\n+($G168*'fnd base rates'!H$110)\n+($H168*'fnd base rates'!H$111)\n+($I168*'fnd base rates'!H$112)\n+($J168*'fnd base rates'!H$113)\n+($K168*'fnd base rates'!H$114)\n+($M168*'fnd base rates'!H$116)\n+($N168*'fnd base rates'!H$117)\n+($O168*'fnd base rates'!H$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,8)))","v":2095.8505799999998},{"$f":"(($D168*'fnd base rates'!I$107)\n+($E168*'fnd base rates'!I$108)\n+($F168*'fnd base rates'!I$109)\n+($G168*'fnd base rates'!I$110)\n+($H168*'fnd base rates'!I$111)\n+($I168*'fnd base rates'!I$112)\n+($J168*'fnd base rates'!I$113)\n+($K168*'fnd base rates'!I$114)\n+($M168*'fnd base rates'!I$116)\n+($N168*'fnd base rates'!I$117)\n+($O168*'fnd base rates'!I$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,9)))\n*$R168","v":1862.3500000000001},{"$f":"(($D168*'fnd base rates'!J$107)\n+($E168*'fnd base rates'!J$108)\n+($F168*'fnd base rates'!J$109)\n+($G168*'fnd base rates'!J$110)\n+($H168*'fnd base rates'!J$111)\n+($I168*'fnd base rates'!J$112)\n+($J168*'fnd base rates'!J$113)\n+($K168*'fnd base rates'!J$114)\n+($M168*'fnd base rates'!J$116)\n+($N168*'fnd base rates'!J$117)\n+($O168*'fnd base rates'!J$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,10)))\n*$R168","v":4223.68},{"$f":"(($D168*'fnd base rates'!K$107)\n+($E168*'fnd base rates'!K$108)\n+($F168*'fnd base rates'!K$109)\n+($G168*'fnd base rates'!K$110)\n+($H168*'fnd base rates'!K$111)\n+($I168*'fnd base rates'!K$112)\n+($J168*'fnd base rates'!K$113)\n+($K168*'fnd base rates'!K$114)\n+($M168*'fnd base rates'!K$116)\n+($N168*'fnd base rates'!K$117)\n+($O168*'fnd base rates'!K$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,11)))\n*$R168","v":3729.3660569999997},{"$f":"(($D168*'fnd base rates'!L$107)\n+($E168*'fnd base rates'!L$108)\n+($F168*'fnd base rates'!L$109)\n+($G168*'fnd base rates'!L$110)\n+($H168*'fnd base rates'!L$111)\n+($I168*'fnd base rates'!L$112)\n+($J168*'fnd base rates'!L$113)\n+($K168*'fnd base rates'!L$114)\n+($M168*'fnd base rates'!L$116)\n+($N168*'fnd base rates'!L$117)\n+($O168*'fnd base rates'!L$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,12)))","v":7992.3659900000002},{"$f":"(($D168*'fnd base rates'!M$107)\n+($E168*'fnd base rates'!M$108)\n+($F168*'fnd base rates'!M$109)\n+($G168*'fnd base rates'!M$110)\n+($H168*'fnd base rates'!M$111)\n+($I168*'fnd base rates'!M$112)\n+($J168*'fnd base rates'!M$113)\n+($K168*'fnd base rates'!M$114)\n+($M168*'fnd base rates'!M$116)\n+($N168*'fnd base rates'!M$117)\n+($O168*'fnd base rates'!M$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,13)))","v":0},57410.533797999989,null,429163248,"429","163","248",1,3,57410.533797999989,19137,2772,16365,null,null,null,null,null,null,0,null,0]
["429",429163258,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D169","v":0},{"$f":"'fnd enro'!E169","v":0},{"$f":"'fnd enro'!F169","v":1},{"$f":"'fnd enro'!G169","v":13},{"$f":"'fnd enro'!H169","v":4},{"$f":"'fnd enro'!I169","v":6},{"$f":"'fnd enro'!J169","v":0},{"$f":"'fnd enro'!K169","v":0.94320000000000004},{"$f":"'fnd enro'!L169","v":0},{"$f":"'fnd enro'!M169","v":3},{"$f":"'fnd enro'!N169","v":0},{"$f":"'fnd enro'!O169","v":0},{"$f":"'fnd enro'!P169","v":18},{"$f":"'fnd enro'!R169","v":24},1,{"$f":"VALUE('fnd enro'!Q169)","v":10},null,{"$f":"(($D169*'fnd base rates'!C$107)\n+($E169*'fnd base rates'!C$108)\n+($F169*'fnd base rates'!C$109)\n+($G169*'fnd base rates'!C$110)\n+($H169*'fnd base rates'!C$111)\n+($I169*'fnd base rates'!C$112)\n+($J169*'fnd base rates'!C$113)\n+($K169*'fnd base rates'!C$114)\n+($M169*'fnd base rates'!C$116)\n+($N169*'fnd base rates'!C$117)\n+($O169*'fnd base rates'!C$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,3)))\n*$R169","v":15761.643911999998},{"$f":"(($D169*'fnd base rates'!D$107)\n+($E169*'fnd base rates'!D$108)\n+($F169*'fnd base rates'!D$109)\n+($G169*'fnd base rates'!D$110)\n+($H169*'fnd base rates'!D$111)\n+($I169*'fnd base rates'!D$112)\n+($J169*'fnd base rates'!D$113)\n+($K169*'fnd base rates'!D$114)\n+($M169*'fnd base rates'!D$116)\n+($N169*'fnd base rates'!D$117)\n+($O169*'fnd base rates'!D$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,4)))\n*$R169","v":28276.199999999997},{"$f":"(($D169*'fnd base rates'!E$107)\n+($E169*'fnd base rates'!E$108)\n+($F169*'fnd base rates'!E$109)\n+($G169*'fnd base rates'!E$110)\n+($H169*'fnd base rates'!E$111)\n+($I169*'fnd base rates'!E$112)\n+($J169*'fnd base rates'!E$113)\n+($K169*'fnd base rates'!E$114)\n+($M169*'fnd base rates'!E$116)\n+($N169*'fnd base rates'!E$117)\n+($O169*'fnd base rates'!E$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,5)))\n*$R169","v":188156.94281600002},{"$f":"(($D169*'fnd base rates'!F$107)\n+($E169*'fnd base rates'!F$108)\n+($F169*'fnd base rates'!F$109)\n+($G169*'fnd base rates'!F$110)\n+($H169*'fnd base rates'!F$111)\n+($I169*'fnd base rates'!F$112)\n+($J169*'fnd base rates'!F$113)\n+($K169*'fnd base rates'!F$114)\n+($M169*'fnd base rates'!F$116)\n+($N169*'fnd base rates'!F$117)\n+($O169*'fnd base rates'!F$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,6)))\n*$R169","v":29092.658224000003},{"$f":"(($D169*'fnd base rates'!G$107)\n+($E169*'fnd base rates'!G$108)\n+($F169*'fnd base rates'!G$109)\n+($G169*'fnd base rates'!G$110)\n+($H169*'fnd base rates'!G$111)\n+($I169*'fnd base rates'!G$112)\n+($J169*'fnd base rates'!G$113)\n+($K169*'fnd base rates'!G$114)\n+($M169*'fnd base rates'!G$116)\n+($N169*'fnd base rates'!G$117)\n+($O169*'fnd base rates'!G$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,7)))\n*$R169","v":8159.9644160000007},{"$f":"(($D169*'fnd base rates'!H$107)\n+($E169*'fnd base rates'!H$108)\n+($F169*'fnd base rates'!H$109)\n+($G169*'fnd base rates'!H$110)\n+($H169*'fnd base rates'!H$111)\n+($I169*'fnd base rates'!H$112)\n+($J169*'fnd base rates'!H$113)\n+($K169*'fnd base rates'!H$114)\n+($M169*'fnd base rates'!H$116)\n+($N169*'fnd base rates'!H$117)\n+($O169*'fnd base rates'!H$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,8)))","v":16263.344640000001},{"$f":"(($D169*'fnd base rates'!I$107)\n+($E169*'fnd base rates'!I$108)\n+($F169*'fnd base rates'!I$109)\n+($G169*'fnd base rates'!I$110)\n+($H169*'fnd base rates'!I$111)\n+($I169*'fnd base rates'!I$112)\n+($J169*'fnd base rates'!I$113)\n+($K169*'fnd base rates'!I$114)\n+($M169*'fnd base rates'!I$116)\n+($N169*'fnd base rates'!I$117)\n+($O169*'fnd base rates'!I$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,9)))\n*$R169","v":13149.35},{"$f":"(($D169*'fnd base rates'!J$107)\n+($E169*'fnd base rates'!J$108)\n+($F169*'fnd base rates'!J$109)\n+($G169*'fnd base rates'!J$110)\n+($H169*'fnd base rates'!J$111)\n+($I169*'fnd base rates'!J$112)\n+($J169*'fnd base rates'!J$113)\n+($K169*'fnd base rates'!J$114)\n+($M169*'fnd base rates'!J$116)\n+($N169*'fnd base rates'!J$117)\n+($O169*'fnd base rates'!J$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,10)))\n*$R169","v":23925.200000000004},{"$f":"(($D169*'fnd base rates'!K$107)\n+($E169*'fnd base rates'!K$108)\n+($F169*'fnd base rates'!K$109)\n+($G169*'fnd base rates'!K$110)\n+($H169*'fnd base rates'!K$111)\n+($I169*'fnd base rates'!K$112)\n+($J169*'fnd base rates'!K$113)\n+($K169*'fnd base rates'!K$114)\n+($M169*'fnd base rates'!K$116)\n+($N169*'fnd base rates'!K$117)\n+($O169*'fnd base rates'!K$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,11)))\n*$R169","v":29687.598456},{"$f":"(($D169*'fnd base rates'!L$107)\n+($E169*'fnd base rates'!L$108)\n+($F169*'fnd base rates'!L$109)\n+($G169*'fnd base rates'!L$110)\n+($H169*'fnd base rates'!L$111)\n+($I169*'fnd base rates'!L$112)\n+($J169*'fnd base rates'!L$113)\n+($K169*'fnd base rates'!L$114)\n+($M169*'fnd base rates'!L$116)\n+($N169*'fnd base rates'!L$117)\n+($O169*'fnd base rates'!L$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,12)))","v":57450.777920000008},{"$f":"(($D169*'fnd base rates'!M$107)\n+($E169*'fnd base rates'!M$108)\n+($F169*'fnd base rates'!M$109)\n+($G169*'fnd base rates'!M$110)\n+($H169*'fnd base rates'!M$111)\n+($I169*'fnd base rates'!M$112)\n+($J169*'fnd base rates'!M$113)\n+($K169*'fnd base rates'!M$114)\n+($M169*'fnd base rates'!M$116)\n+($N169*'fnd base rates'!M$117)\n+($O169*'fnd base rates'!M$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,13)))","v":0},409923.68038400006,null,429163258,"429","163","258",1,24,409923.68038400006,17080,-2649,19729,null,null,null,null,null,null,0,null,0]
["429",429163262,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D170","v":0},{"$f":"'fnd enro'!E170","v":0},{"$f":"'fnd enro'!F170","v":2},{"$f":"'fnd enro'!G170","v":6},{"$f":"'fnd enro'!H170","v":3},{"$f":"'fnd enro'!I170","v":3},{"$f":"'fnd enro'!J170","v":0},{"$f":"'fnd enro'!K170","v":0.55020000000000002},{"$f":"'fnd enro'!L170","v":0},{"$f":"'fnd enro'!M170","v":2},{"$f":"'fnd enro'!N170","v":0},{"$f":"'fnd enro'!O170","v":0},{"$f":"'fnd enro'!P170","v":13},{"$f":"'fnd enro'!R170","v":14},1,{"$f":"VALUE('fnd enro'!Q170)","v":9},null,{"$f":"(($D170*'fnd base rates'!C$107)\n+($E170*'fnd base rates'!C$108)\n+($F170*'fnd base rates'!C$109)\n+($G170*'fnd base rates'!C$110)\n+($H170*'fnd base rates'!C$111)\n+($I170*'fnd base rates'!C$112)\n+($J170*'fnd base rates'!C$113)\n+($K170*'fnd base rates'!C$114)\n+($M170*'fnd base rates'!C$116)\n+($N170*'fnd base rates'!C$117)\n+($O170*'fnd base rates'!C$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,3)))\n*$R170","v":9386.0247820000004},{"$f":"(($D170*'fnd base rates'!D$107)\n+($E170*'fnd base rates'!D$108)\n+($F170*'fnd base rates'!D$109)\n+($G170*'fnd base rates'!D$110)\n+($H170*'fnd base rates'!D$111)\n+($I170*'fnd base rates'!D$112)\n+($J170*'fnd base rates'!D$113)\n+($K170*'fnd base rates'!D$114)\n+($M170*'fnd base rates'!D$116)\n+($N170*'fnd base rates'!D$117)\n+($O170*'fnd base rates'!D$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,4)))\n*$R170","v":17319.62},{"$f":"(($D170*'fnd base rates'!E$107)\n+($E170*'fnd base rates'!E$108)\n+($F170*'fnd base rates'!E$109)\n+($G170*'fnd base rates'!E$110)\n+($H170*'fnd base rates'!E$111)\n+($I170*'fnd base rates'!E$112)\n+($J170*'fnd base rates'!E$113)\n+($K170*'fnd base rates'!E$114)\n+($M170*'fnd base rates'!E$116)\n+($N170*'fnd base rates'!E$117)\n+($O170*'fnd base rates'!E$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,5)))\n*$R170","v":116835.912476},{"$f":"(($D170*'fnd base rates'!F$107)\n+($E170*'fnd base rates'!F$108)\n+($F170*'fnd base rates'!F$109)\n+($G170*'fnd base rates'!F$110)\n+($H170*'fnd base rates'!F$111)\n+($I170*'fnd base rates'!F$112)\n+($J170*'fnd base rates'!F$113)\n+($K170*'fnd base rates'!F$114)\n+($M170*'fnd base rates'!F$116)\n+($N170*'fnd base rates'!F$117)\n+($O170*'fnd base rates'!F$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,6)))\n*$R170","v":17032.278964000001},{"$f":"(($D170*'fnd base rates'!G$107)\n+($E170*'fnd base rates'!G$108)\n+($F170*'fnd base rates'!G$109)\n+($G170*'fnd base rates'!G$110)\n+($H170*'fnd base rates'!G$111)\n+($I170*'fnd base rates'!G$112)\n+($J170*'fnd base rates'!G$113)\n+($K170*'fnd base rates'!G$114)\n+($M170*'fnd base rates'!G$116)\n+($N170*'fnd base rates'!G$117)\n+($O170*'fnd base rates'!G$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,7)))\n*$R170","v":5146.0925760000009},{"$f":"(($D170*'fnd base rates'!H$107)\n+($E170*'fnd base rates'!H$108)\n+($F170*'fnd base rates'!H$109)\n+($G170*'fnd base rates'!H$110)\n+($H170*'fnd base rates'!H$111)\n+($I170*'fnd base rates'!H$112)\n+($J170*'fnd base rates'!H$113)\n+($K170*'fnd base rates'!H$114)\n+($M170*'fnd base rates'!H$116)\n+($N170*'fnd base rates'!H$117)\n+($O170*'fnd base rates'!H$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,8)))","v":9416.5760399999999},{"$f":"(($D170*'fnd base rates'!I$107)\n+($E170*'fnd base rates'!I$108)\n+($F170*'fnd base rates'!I$109)\n+($G170*'fnd base rates'!I$110)\n+($H170*'fnd base rates'!I$111)\n+($I170*'fnd base rates'!I$112)\n+($J170*'fnd base rates'!I$113)\n+($K170*'fnd base rates'!I$114)\n+($M170*'fnd base rates'!I$116)\n+($N170*'fnd base rates'!I$117)\n+($O170*'fnd base rates'!I$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,9)))\n*$R170","v":7981.8600000000006},{"$f":"(($D170*'fnd base rates'!J$107)\n+($E170*'fnd base rates'!J$108)\n+($F170*'fnd base rates'!J$109)\n+($G170*'fnd base rates'!J$110)\n+($H170*'fnd base rates'!J$111)\n+($I170*'fnd base rates'!J$112)\n+($J170*'fnd base rates'!J$113)\n+($K170*'fnd base rates'!J$114)\n+($M170*'fnd base rates'!J$116)\n+($N170*'fnd base rates'!J$117)\n+($O170*'fnd base rates'!J$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,10)))\n*$R170","v":15327.369999999999},{"$f":"(($D170*'fnd base rates'!K$107)\n+($E170*'fnd base rates'!K$108)\n+($F170*'fnd base rates'!K$109)\n+($G170*'fnd base rates'!K$110)\n+($H170*'fnd base rates'!K$111)\n+($I170*'fnd base rates'!K$112)\n+($J170*'fnd base rates'!K$113)\n+($K170*'fnd base rates'!K$114)\n+($M170*'fnd base rates'!K$116)\n+($N170*'fnd base rates'!K$117)\n+($O170*'fnd base rates'!K$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,11)))\n*$R170","v":17432.538266},{"$f":"(($D170*'fnd base rates'!L$107)\n+($E170*'fnd base rates'!L$108)\n+($F170*'fnd base rates'!L$109)\n+($G170*'fnd base rates'!L$110)\n+($H170*'fnd base rates'!L$111)\n+($I170*'fnd base rates'!L$112)\n+($J170*'fnd base rates'!L$113)\n+($K170*'fnd base rates'!L$114)\n+($M170*'fnd base rates'!L$116)\n+($N170*'fnd base rates'!L$117)\n+($O170*'fnd base rates'!L$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,12)))","v":35004.664619999996},{"$f":"(($D170*'fnd base rates'!M$107)\n+($E170*'fnd base rates'!M$108)\n+($F170*'fnd base rates'!M$109)\n+($G170*'fnd base rates'!M$110)\n+($H170*'fnd base rates'!M$111)\n+($I170*'fnd base rates'!M$112)\n+($J170*'fnd base rates'!M$113)\n+($K170*'fnd base rates'!M$114)\n+($M170*'fnd base rates'!M$116)\n+($N170*'fnd base rates'!M$117)\n+($O170*'fnd base rates'!M$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,13)))","v":0},250882.93772399996,null,429163262,"429","163","262",1,14,250882.93772399996,17920,3008,14912,null,null,null,null,null,null,0,null,0]
["429",429163291,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D171","v":0},{"$f":"'fnd enro'!E171","v":0},{"$f":"'fnd enro'!F171","v":0},{"$f":"'fnd enro'!G171","v":1},{"$f":"'fnd enro'!H171","v":1},{"$f":"'fnd enro'!I171","v":2},{"$f":"'fnd enro'!J171","v":0},{"$f":"'fnd enro'!K171","v":0.15720000000000001},{"$f":"'fnd enro'!L171","v":0},{"$f":"'fnd enro'!M171","v":1},{"$f":"'fnd enro'!N171","v":0},{"$f":"'fnd enro'!O171","v":0},{"$f":"'fnd enro'!P171","v":4},{"$f":"'fnd enro'!R171","v":4},1,{"$f":"VALUE('fnd enro'!Q171)","v":5},null,{"$f":"(($D171*'fnd base rates'!C$107)\n+($E171*'fnd base rates'!C$108)\n+($F171*'fnd base rates'!C$109)\n+($G171*'fnd base rates'!C$110)\n+($H171*'fnd base rates'!C$111)\n+($I171*'fnd base rates'!C$112)\n+($J171*'fnd base rates'!C$113)\n+($K171*'fnd base rates'!C$114)\n+($M171*'fnd base rates'!C$116)\n+($N171*'fnd base rates'!C$117)\n+($O171*'fnd base rates'!C$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,3)))\n*$R171","v":2655.9656519999999},{"$f":"(($D171*'fnd base rates'!D$107)\n+($E171*'fnd base rates'!D$108)\n+($F171*'fnd base rates'!D$109)\n+($G171*'fnd base rates'!D$110)\n+($H171*'fnd base rates'!D$111)\n+($I171*'fnd base rates'!D$112)\n+($J171*'fnd base rates'!D$113)\n+($K171*'fnd base rates'!D$114)\n+($M171*'fnd base rates'!D$116)\n+($N171*'fnd base rates'!D$117)\n+($O171*'fnd base rates'!D$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,4)))\n*$R171","v":4684.2},{"$f":"(($D171*'fnd base rates'!E$107)\n+($E171*'fnd base rates'!E$108)\n+($F171*'fnd base rates'!E$109)\n+($G171*'fnd base rates'!E$110)\n+($H171*'fnd base rates'!E$111)\n+($I171*'fnd base rates'!E$112)\n+($J171*'fnd base rates'!E$113)\n+($K171*'fnd base rates'!E$114)\n+($M171*'fnd base rates'!E$116)\n+($N171*'fnd base rates'!E$117)\n+($O171*'fnd base rates'!E$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,5)))\n*$R171","v":31757.022136},{"$f":"(($D171*'fnd base rates'!F$107)\n+($E171*'fnd base rates'!F$108)\n+($F171*'fnd base rates'!F$109)\n+($G171*'fnd base rates'!F$110)\n+($H171*'fnd base rates'!F$111)\n+($I171*'fnd base rates'!F$112)\n+($J171*'fnd base rates'!F$113)\n+($K171*'fnd base rates'!F$114)\n+($M171*'fnd base rates'!F$116)\n+($N171*'fnd base rates'!F$117)\n+($O171*'fnd base rates'!F$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,6)))\n*$R171","v":4475.1197039999997},{"$f":"(($D171*'fnd base rates'!G$107)\n+($E171*'fnd base rates'!G$108)\n+($F171*'fnd base rates'!G$109)\n+($G171*'fnd base rates'!G$110)\n+($H171*'fnd base rates'!G$111)\n+($I171*'fnd base rates'!G$112)\n+($J171*'fnd base rates'!G$113)\n+($K171*'fnd base rates'!G$114)\n+($M171*'fnd base rates'!G$116)\n+($N171*'fnd base rates'!G$117)\n+($O171*'fnd base rates'!G$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,7)))\n*$R171","v":1339.9007360000001},{"$f":"(($D171*'fnd base rates'!H$107)\n+($E171*'fnd base rates'!H$108)\n+($F171*'fnd base rates'!H$109)\n+($G171*'fnd base rates'!H$110)\n+($H171*'fnd base rates'!H$111)\n+($I171*'fnd base rates'!H$112)\n+($J171*'fnd base rates'!H$113)\n+($K171*'fnd base rates'!H$114)\n+($M171*'fnd base rates'!H$116)\n+($N171*'fnd base rates'!H$117)\n+($O171*'fnd base rates'!H$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,8)))","v":3093.4874400000003},{"$f":"(($D171*'fnd base rates'!I$107)\n+($E171*'fnd base rates'!I$108)\n+($F171*'fnd base rates'!I$109)\n+($G171*'fnd base rates'!I$110)\n+($H171*'fnd base rates'!I$111)\n+($I171*'fnd base rates'!I$112)\n+($J171*'fnd base rates'!I$113)\n+($K171*'fnd base rates'!I$114)\n+($M171*'fnd base rates'!I$116)\n+($N171*'fnd base rates'!I$117)\n+($O171*'fnd base rates'!I$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,9)))\n*$R171","v":2266.0500000000002},{"$f":"(($D171*'fnd base rates'!J$107)\n+($E171*'fnd base rates'!J$108)\n+($F171*'fnd base rates'!J$109)\n+($G171*'fnd base rates'!J$110)\n+($H171*'fnd base rates'!J$111)\n+($I171*'fnd base rates'!J$112)\n+($J171*'fnd base rates'!J$113)\n+($K171*'fnd base rates'!J$114)\n+($M171*'fnd base rates'!J$116)\n+($N171*'fnd base rates'!J$117)\n+($O171*'fnd base rates'!J$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,10)))\n*$R171","v":4232.62},{"$f":"(($D171*'fnd base rates'!K$107)\n+($E171*'fnd base rates'!K$108)\n+($F171*'fnd base rates'!K$109)\n+($G171*'fnd base rates'!K$110)\n+($H171*'fnd base rates'!K$111)\n+($I171*'fnd base rates'!K$112)\n+($J171*'fnd base rates'!K$113)\n+($K171*'fnd base rates'!K$114)\n+($M171*'fnd base rates'!K$116)\n+($N171*'fnd base rates'!K$117)\n+($O171*'fnd base rates'!K$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,11)))\n*$R171","v":5196.2880759999998},{"$f":"(($D171*'fnd base rates'!L$107)\n+($E171*'fnd base rates'!L$108)\n+($F171*'fnd base rates'!L$109)\n+($G171*'fnd base rates'!L$110)\n+($H171*'fnd base rates'!L$111)\n+($I171*'fnd base rates'!L$112)\n+($J171*'fnd base rates'!L$113)\n+($K171*'fnd base rates'!L$114)\n+($M171*'fnd base rates'!L$116)\n+($N171*'fnd base rates'!L$117)\n+($O171*'fnd base rates'!L$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,12)))","v":9478.7913200000003},{"$f":"(($D171*'fnd base rates'!M$107)\n+($E171*'fnd base rates'!M$108)\n+($F171*'fnd base rates'!M$109)\n+($G171*'fnd base rates'!M$110)\n+($H171*'fnd base rates'!M$111)\n+($I171*'fnd base rates'!M$112)\n+($J171*'fnd base rates'!M$113)\n+($K171*'fnd base rates'!M$114)\n+($M171*'fnd base rates'!M$116)\n+($N171*'fnd base rates'!M$117)\n+($O171*'fnd base rates'!M$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,13)))","v":0},69179.445064,null,429163291,"429","163","291",1,4,69179.445064,17295,218,17077,null,null,null,null,null,null,0,null,0]
["429",429163305,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D172","v":0},{"$f":"'fnd enro'!E172","v":0},{"$f":"'fnd enro'!F172","v":0},{"$f":"'fnd enro'!G172","v":0},{"$f":"'fnd enro'!H172","v":0},{"$f":"'fnd enro'!I172","v":1},{"$f":"'fnd enro'!J172","v":0},{"$f":"'fnd enro'!K172","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L172","v":0},{"$f":"'fnd enro'!M172","v":0},{"$f":"'fnd enro'!N172","v":0},{"$f":"'fnd enro'!O172","v":0},{"$f":"'fnd enro'!P172","v":1},{"$f":"'fnd enro'!R172","v":1},1,{"$f":"VALUE('fnd enro'!Q172)","v":4},null,{"$f":"(($D172*'fnd base rates'!C$107)\n+($E172*'fnd base rates'!C$108)\n+($F172*'fnd base rates'!C$109)\n+($G172*'fnd base rates'!C$110)\n+($H172*'fnd base rates'!C$111)\n+($I172*'fnd base rates'!C$112)\n+($J172*'fnd base rates'!C$113)\n+($K172*'fnd base rates'!C$114)\n+($M172*'fnd base rates'!C$116)\n+($N172*'fnd base rates'!C$117)\n+($O172*'fnd base rates'!C$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,3)))\n*$R172","v":633.72891299999992},{"$f":"(($D172*'fnd base rates'!D$107)\n+($E172*'fnd base rates'!D$108)\n+($F172*'fnd base rates'!D$109)\n+($G172*'fnd base rates'!D$110)\n+($H172*'fnd base rates'!D$111)\n+($I172*'fnd base rates'!D$112)\n+($J172*'fnd base rates'!D$113)\n+($K172*'fnd base rates'!D$114)\n+($M172*'fnd base rates'!D$116)\n+($N172*'fnd base rates'!D$117)\n+($O172*'fnd base rates'!D$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,4)))\n*$R172","v":1110.6399999999999},{"$f":"(($D172*'fnd base rates'!E$107)\n+($E172*'fnd base rates'!E$108)\n+($F172*'fnd base rates'!E$109)\n+($G172*'fnd base rates'!E$110)\n+($H172*'fnd base rates'!E$111)\n+($I172*'fnd base rates'!E$112)\n+($J172*'fnd base rates'!E$113)\n+($K172*'fnd base rates'!E$114)\n+($M172*'fnd base rates'!E$116)\n+($N172*'fnd base rates'!E$117)\n+($O172*'fnd base rates'!E$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,5)))\n*$R172","v":8141.573034},{"$f":"(($D172*'fnd base rates'!F$107)\n+($E172*'fnd base rates'!F$108)\n+($F172*'fnd base rates'!F$109)\n+($G172*'fnd base rates'!F$110)\n+($H172*'fnd base rates'!F$111)\n+($I172*'fnd base rates'!F$112)\n+($J172*'fnd base rates'!F$113)\n+($K172*'fnd base rates'!F$114)\n+($M172*'fnd base rates'!F$116)\n+($N172*'fnd base rates'!F$117)\n+($O172*'fnd base rates'!F$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,6)))\n*$R172","v":945.98492600000009},{"$f":"(($D172*'fnd base rates'!G$107)\n+($E172*'fnd base rates'!G$108)\n+($F172*'fnd base rates'!G$109)\n+($G172*'fnd base rates'!G$110)\n+($H172*'fnd base rates'!G$111)\n+($I172*'fnd base rates'!G$112)\n+($J172*'fnd base rates'!G$113)\n+($K172*'fnd base rates'!G$114)\n+($M172*'fnd base rates'!G$116)\n+($N172*'fnd base rates'!G$117)\n+($O172*'fnd base rates'!G$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,7)))\n*$R172","v":316.16018400000002},{"$f":"(($D172*'fnd base rates'!H$107)\n+($E172*'fnd base rates'!H$108)\n+($F172*'fnd base rates'!H$109)\n+($G172*'fnd base rates'!H$110)\n+($H172*'fnd base rates'!H$111)\n+($I172*'fnd base rates'!H$112)\n+($J172*'fnd base rates'!H$113)\n+($K172*'fnd base rates'!H$114)\n+($M172*'fnd base rates'!H$116)\n+($N172*'fnd base rates'!H$117)\n+($O172*'fnd base rates'!H$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,8)))","v":899.12685999999997},{"$f":"(($D172*'fnd base rates'!I$107)\n+($E172*'fnd base rates'!I$108)\n+($F172*'fnd base rates'!I$109)\n+($G172*'fnd base rates'!I$110)\n+($H172*'fnd base rates'!I$111)\n+($I172*'fnd base rates'!I$112)\n+($J172*'fnd base rates'!I$113)\n+($K172*'fnd base rates'!I$114)\n+($M172*'fnd base rates'!I$116)\n+($N172*'fnd base rates'!I$117)\n+($O172*'fnd base rates'!I$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,9)))\n*$R172","v":569.84},{"$f":"(($D172*'fnd base rates'!J$107)\n+($E172*'fnd base rates'!J$108)\n+($F172*'fnd base rates'!J$109)\n+($G172*'fnd base rates'!J$110)\n+($H172*'fnd base rates'!J$111)\n+($I172*'fnd base rates'!J$112)\n+($J172*'fnd base rates'!J$113)\n+($K172*'fnd base rates'!J$114)\n+($M172*'fnd base rates'!J$116)\n+($N172*'fnd base rates'!J$117)\n+($O172*'fnd base rates'!J$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,10)))\n*$R172","v":1224.56},{"$f":"(($D172*'fnd base rates'!K$107)\n+($E172*'fnd base rates'!K$108)\n+($F172*'fnd base rates'!K$109)\n+($G172*'fnd base rates'!K$110)\n+($H172*'fnd base rates'!K$111)\n+($I172*'fnd base rates'!K$112)\n+($J172*'fnd base rates'!K$113)\n+($K172*'fnd base rates'!K$114)\n+($M172*'fnd base rates'!K$116)\n+($N172*'fnd base rates'!K$117)\n+($O172*'fnd base rates'!K$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,11)))\n*$R172","v":1220.4620190000001},{"$f":"(($D172*'fnd base rates'!L$107)\n+($E172*'fnd base rates'!L$108)\n+($F172*'fnd base rates'!L$109)\n+($G172*'fnd base rates'!L$110)\n+($H172*'fnd base rates'!L$111)\n+($I172*'fnd base rates'!L$112)\n+($J172*'fnd base rates'!L$113)\n+($K172*'fnd base rates'!L$114)\n+($M172*'fnd base rates'!L$116)\n+($N172*'fnd base rates'!L$117)\n+($O172*'fnd base rates'!L$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,12)))","v":2199.8353299999999},{"$f":"(($D172*'fnd base rates'!M$107)\n+($E172*'fnd base rates'!M$108)\n+($F172*'fnd base rates'!M$109)\n+($G172*'fnd base rates'!M$110)\n+($H172*'fnd base rates'!M$111)\n+($I172*'fnd base rates'!M$112)\n+($J172*'fnd base rates'!M$113)\n+($K172*'fnd base rates'!M$114)\n+($M172*'fnd base rates'!M$116)\n+($N172*'fnd base rates'!M$117)\n+($O172*'fnd base rates'!M$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,13)))","v":0},17261.911266000003,null,429163305,"429","163","305",1,1,17261.911266000003,17262,-1875,19137,null,null,null,null,null,null,0,null,0]
["429",429163347,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D173","v":0},{"$f":"'fnd enro'!E173","v":0},{"$f":"'fnd enro'!F173","v":0},{"$f":"'fnd enro'!G173","v":1},{"$f":"'fnd enro'!H173","v":0},{"$f":"'fnd enro'!I173","v":0},{"$f":"'fnd enro'!J173","v":0},{"$f":"'fnd enro'!K173","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L173","v":0},{"$f":"'fnd enro'!M173","v":0},{"$f":"'fnd enro'!N173","v":0},{"$f":"'fnd enro'!O173","v":0},{"$f":"'fnd enro'!P173","v":1},{"$f":"'fnd enro'!R173","v":1},1,{"$f":"VALUE('fnd enro'!Q173)","v":8},null,{"$f":"(($D173*'fnd base rates'!C$107)\n+($E173*'fnd base rates'!C$108)\n+($F173*'fnd base rates'!C$109)\n+($G173*'fnd base rates'!C$110)\n+($H173*'fnd base rates'!C$111)\n+($I173*'fnd base rates'!C$112)\n+($J173*'fnd base rates'!C$113)\n+($K173*'fnd base rates'!C$114)\n+($M173*'fnd base rates'!C$116)\n+($N173*'fnd base rates'!C$117)\n+($O173*'fnd base rates'!C$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,3)))\n*$R173","v":655.05891299999996},{"$f":"(($D173*'fnd base rates'!D$107)\n+($E173*'fnd base rates'!D$108)\n+($F173*'fnd base rates'!D$109)\n+($G173*'fnd base rates'!D$110)\n+($H173*'fnd base rates'!D$111)\n+($I173*'fnd base rates'!D$112)\n+($J173*'fnd base rates'!D$113)\n+($K173*'fnd base rates'!D$114)\n+($M173*'fnd base rates'!D$116)\n+($N173*'fnd base rates'!D$117)\n+($O173*'fnd base rates'!D$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,4)))\n*$R173","v":1211.6799999999998},{"$f":"(($D173*'fnd base rates'!E$107)\n+($E173*'fnd base rates'!E$108)\n+($F173*'fnd base rates'!E$109)\n+($G173*'fnd base rates'!E$110)\n+($H173*'fnd base rates'!E$111)\n+($I173*'fnd base rates'!E$112)\n+($J173*'fnd base rates'!E$113)\n+($K173*'fnd base rates'!E$114)\n+($M173*'fnd base rates'!E$116)\n+($N173*'fnd base rates'!E$117)\n+($O173*'fnd base rates'!E$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,5)))\n*$R173","v":8035.2130340000003},{"$f":"(($D173*'fnd base rates'!F$107)\n+($E173*'fnd base rates'!F$108)\n+($F173*'fnd base rates'!F$109)\n+($G173*'fnd base rates'!F$110)\n+($H173*'fnd base rates'!F$111)\n+($I173*'fnd base rates'!F$112)\n+($J173*'fnd base rates'!F$113)\n+($K173*'fnd base rates'!F$114)\n+($M173*'fnd base rates'!F$116)\n+($N173*'fnd base rates'!F$117)\n+($O173*'fnd base rates'!F$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,6)))\n*$R173","v":1327.854926},{"$f":"(($D173*'fnd base rates'!G$107)\n+($E173*'fnd base rates'!G$108)\n+($F173*'fnd base rates'!G$109)\n+($G173*'fnd base rates'!G$110)\n+($H173*'fnd base rates'!G$111)\n+($I173*'fnd base rates'!G$112)\n+($J173*'fnd base rates'!G$113)\n+($K173*'fnd base rates'!G$114)\n+($M173*'fnd base rates'!G$116)\n+($N173*'fnd base rates'!G$117)\n+($O173*'fnd base rates'!G$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,7)))\n*$R173","v":356.50018399999999},{"$f":"(($D173*'fnd base rates'!H$107)\n+($E173*'fnd base rates'!H$108)\n+($F173*'fnd base rates'!H$109)\n+($G173*'fnd base rates'!H$110)\n+($H173*'fnd base rates'!H$111)\n+($I173*'fnd base rates'!H$112)\n+($J173*'fnd base rates'!H$113)\n+($K173*'fnd base rates'!H$114)\n+($M173*'fnd base rates'!H$116)\n+($N173*'fnd base rates'!H$117)\n+($O173*'fnd base rates'!H$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D173*'fnd base rates'!I$107)\n+($E173*'fnd base rates'!I$108)\n+($F173*'fnd base rates'!I$109)\n+($G173*'fnd base rates'!I$110)\n+($H173*'fnd base rates'!I$111)\n+($I173*'fnd base rates'!I$112)\n+($J173*'fnd base rates'!I$113)\n+($K173*'fnd base rates'!I$114)\n+($M173*'fnd base rates'!I$116)\n+($N173*'fnd base rates'!I$117)\n+($O173*'fnd base rates'!I$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,9)))\n*$R173","v":537.21},{"$f":"(($D173*'fnd base rates'!J$107)\n+($E173*'fnd base rates'!J$108)\n+($F173*'fnd base rates'!J$109)\n+($G173*'fnd base rates'!J$110)\n+($H173*'fnd base rates'!J$111)\n+($I173*'fnd base rates'!J$112)\n+($J173*'fnd base rates'!J$113)\n+($K173*'fnd base rates'!J$114)\n+($M173*'fnd base rates'!J$116)\n+($N173*'fnd base rates'!J$117)\n+($O173*'fnd base rates'!J$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,10)))\n*$R173","v":985.77},{"$f":"(($D173*'fnd base rates'!K$107)\n+($E173*'fnd base rates'!K$108)\n+($F173*'fnd base rates'!K$109)\n+($G173*'fnd base rates'!K$110)\n+($H173*'fnd base rates'!K$111)\n+($I173*'fnd base rates'!K$112)\n+($J173*'fnd base rates'!K$113)\n+($K173*'fnd base rates'!K$114)\n+($M173*'fnd base rates'!K$116)\n+($N173*'fnd base rates'!K$117)\n+($O173*'fnd base rates'!K$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,11)))\n*$R173","v":1167.6620190000001},{"$f":"(($D173*'fnd base rates'!L$107)\n+($E173*'fnd base rates'!L$108)\n+($F173*'fnd base rates'!L$109)\n+($G173*'fnd base rates'!L$110)\n+($H173*'fnd base rates'!L$111)\n+($I173*'fnd base rates'!L$112)\n+($J173*'fnd base rates'!L$113)\n+($K173*'fnd base rates'!L$114)\n+($M173*'fnd base rates'!L$116)\n+($N173*'fnd base rates'!L$117)\n+($O173*'fnd base rates'!L$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,12)))","v":2452.8153299999999},{"$f":"(($D173*'fnd base rates'!M$107)\n+($E173*'fnd base rates'!M$108)\n+($F173*'fnd base rates'!M$109)\n+($G173*'fnd base rates'!M$110)\n+($H173*'fnd base rates'!M$111)\n+($I173*'fnd base rates'!M$112)\n+($J173*'fnd base rates'!M$113)\n+($K173*'fnd base rates'!M$114)\n+($M173*'fnd base rates'!M$116)\n+($N173*'fnd base rates'!M$117)\n+($O173*'fnd base rates'!M$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,13)))","v":0},17313.591265999999,null,429163347,"429","163","347",1,1,17313.591265999999,17314,234,17080,null,null,null,null,null,null,0,null,0]
["430",430170025,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D174","v":0},{"$f":"'fnd enro'!E174","v":0},{"$f":"'fnd enro'!F174","v":0},{"$f":"'fnd enro'!G174","v":0},{"$f":"'fnd enro'!H174","v":0},{"$f":"'fnd enro'!I174","v":1},{"$f":"'fnd enro'!J174","v":0},{"$f":"'fnd enro'!K174","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L174","v":0},{"$f":"'fnd enro'!M174","v":0},{"$f":"'fnd enro'!N174","v":0},{"$f":"'fnd enro'!O174","v":0},{"$f":"'fnd enro'!P174","v":0},{"$f":"'fnd enro'!R174","v":1},1.02,{"$f":"VALUE('fnd enro'!Q174)","v":6},null,{"$f":"(($D174*'fnd base rates'!C$107)\n+($E174*'fnd base rates'!C$108)\n+($F174*'fnd base rates'!C$109)\n+($G174*'fnd base rates'!C$110)\n+($H174*'fnd base rates'!C$111)\n+($I174*'fnd base rates'!C$112)\n+($J174*'fnd base rates'!C$113)\n+($K174*'fnd base rates'!C$114)\n+($M174*'fnd base rates'!C$116)\n+($N174*'fnd base rates'!C$117)\n+($O174*'fnd base rates'!C$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,3)))\n*$R174","v":581.74569125999994},{"$f":"(($D174*'fnd base rates'!D$107)\n+($E174*'fnd base rates'!D$108)\n+($F174*'fnd base rates'!D$109)\n+($G174*'fnd base rates'!D$110)\n+($H174*'fnd base rates'!D$111)\n+($I174*'fnd base rates'!D$112)\n+($J174*'fnd base rates'!D$113)\n+($K174*'fnd base rates'!D$114)\n+($M174*'fnd base rates'!D$116)\n+($N174*'fnd base rates'!D$117)\n+($O174*'fnd base rates'!D$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,4)))\n*$R174","v":826.50599999999997},{"$f":"(($D174*'fnd base rates'!E$107)\n+($E174*'fnd base rates'!E$108)\n+($F174*'fnd base rates'!E$109)\n+($G174*'fnd base rates'!E$110)\n+($H174*'fnd base rates'!E$111)\n+($I174*'fnd base rates'!E$112)\n+($J174*'fnd base rates'!E$113)\n+($K174*'fnd base rates'!E$114)\n+($M174*'fnd base rates'!E$116)\n+($N174*'fnd base rates'!E$117)\n+($O174*'fnd base rates'!E$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,5)))\n*$R174","v":5313.89709468},{"$f":"(($D174*'fnd base rates'!F$107)\n+($E174*'fnd base rates'!F$108)\n+($F174*'fnd base rates'!F$109)\n+($G174*'fnd base rates'!F$110)\n+($H174*'fnd base rates'!F$111)\n+($I174*'fnd base rates'!F$112)\n+($J174*'fnd base rates'!F$113)\n+($K174*'fnd base rates'!F$114)\n+($M174*'fnd base rates'!F$116)\n+($N174*'fnd base rates'!F$117)\n+($O174*'fnd base rates'!F$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,6)))\n*$R174","v":964.90462452000008},{"$f":"(($D174*'fnd base rates'!G$107)\n+($E174*'fnd base rates'!G$108)\n+($F174*'fnd base rates'!G$109)\n+($G174*'fnd base rates'!G$110)\n+($H174*'fnd base rates'!G$111)\n+($I174*'fnd base rates'!G$112)\n+($J174*'fnd base rates'!G$113)\n+($K174*'fnd base rates'!G$114)\n+($M174*'fnd base rates'!G$116)\n+($N174*'fnd base rates'!G$117)\n+($O174*'fnd base rates'!G$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,7)))\n*$R174","v":177.39858768000002},{"$f":"(($D174*'fnd base rates'!H$107)\n+($E174*'fnd base rates'!H$108)\n+($F174*'fnd base rates'!H$109)\n+($G174*'fnd base rates'!H$110)\n+($H174*'fnd base rates'!H$111)\n+($I174*'fnd base rates'!H$112)\n+($J174*'fnd base rates'!H$113)\n+($K174*'fnd base rates'!H$114)\n+($M174*'fnd base rates'!H$116)\n+($N174*'fnd base rates'!H$117)\n+($O174*'fnd base rates'!H$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D174*'fnd base rates'!I$107)\n+($E174*'fnd base rates'!I$108)\n+($F174*'fnd base rates'!I$109)\n+($G174*'fnd base rates'!I$110)\n+($H174*'fnd base rates'!I$111)\n+($I174*'fnd base rates'!I$112)\n+($J174*'fnd base rates'!I$113)\n+($K174*'fnd base rates'!I$114)\n+($M174*'fnd base rates'!I$116)\n+($N174*'fnd base rates'!I$117)\n+($O174*'fnd base rates'!I$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,9)))\n*$R174","v":460.14240000000001},{"$f":"(($D174*'fnd base rates'!J$107)\n+($E174*'fnd base rates'!J$108)\n+($F174*'fnd base rates'!J$109)\n+($G174*'fnd base rates'!J$110)\n+($H174*'fnd base rates'!J$111)\n+($I174*'fnd base rates'!J$112)\n+($J174*'fnd base rates'!J$113)\n+($K174*'fnd base rates'!J$114)\n+($M174*'fnd base rates'!J$116)\n+($N174*'fnd base rates'!J$117)\n+($O174*'fnd base rates'!J$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,10)))\n*$R174","v":619.81319999999994},{"$f":"(($D174*'fnd base rates'!K$107)\n+($E174*'fnd base rates'!K$108)\n+($F174*'fnd base rates'!K$109)\n+($G174*'fnd base rates'!K$110)\n+($H174*'fnd base rates'!K$111)\n+($I174*'fnd base rates'!K$112)\n+($J174*'fnd base rates'!K$113)\n+($K174*'fnd base rates'!K$114)\n+($M174*'fnd base rates'!K$116)\n+($N174*'fnd base rates'!K$117)\n+($O174*'fnd base rates'!K$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,11)))\n*$R174","v":1244.8712593800001},{"$f":"(($D174*'fnd base rates'!L$107)\n+($E174*'fnd base rates'!L$108)\n+($F174*'fnd base rates'!L$109)\n+($G174*'fnd base rates'!L$110)\n+($H174*'fnd base rates'!L$111)\n+($I174*'fnd base rates'!L$112)\n+($J174*'fnd base rates'!L$113)\n+($K174*'fnd base rates'!L$114)\n+($M174*'fnd base rates'!L$116)\n+($N174*'fnd base rates'!L$117)\n+($O174*'fnd base rates'!L$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D174*'fnd base rates'!M$107)\n+($E174*'fnd base rates'!M$108)\n+($F174*'fnd base rates'!M$109)\n+($G174*'fnd base rates'!M$110)\n+($H174*'fnd base rates'!M$111)\n+($I174*'fnd base rates'!M$112)\n+($J174*'fnd base rates'!M$113)\n+($K174*'fnd base rates'!M$114)\n+($M174*'fnd base rates'!M$116)\n+($N174*'fnd base rates'!M$117)\n+($O174*'fnd base rates'!M$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,13)))","v":0},12765.131047520001,null,430170025,"430","170","025",1,1,12765.131047520001,12765,-5155,17920,null,null,null,null,null,null,0,null,0]
["430",430170064,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D175","v":0},{"$f":"'fnd enro'!E175","v":0},{"$f":"'fnd enro'!F175","v":0},{"$f":"'fnd enro'!G175","v":0},{"$f":"'fnd enro'!H175","v":27},{"$f":"'fnd enro'!I175","v":48},{"$f":"'fnd enro'!J175","v":0},{"$f":"'fnd enro'!K175","v":2.9474999999999998},{"$f":"'fnd enro'!L175","v":0},{"$f":"'fnd enro'!M175","v":0},{"$f":"'fnd enro'!N175","v":0},{"$f":"'fnd enro'!O175","v":0},{"$f":"'fnd enro'!P175","v":19},{"$f":"'fnd enro'!R175","v":75},1.02,{"$f":"VALUE('fnd enro'!Q175)","v":10},null,{"$f":"(($D175*'fnd base rates'!C$107)\n+($E175*'fnd base rates'!C$108)\n+($F175*'fnd base rates'!C$109)\n+($G175*'fnd base rates'!C$110)\n+($H175*'fnd base rates'!C$111)\n+($I175*'fnd base rates'!C$112)\n+($J175*'fnd base rates'!C$113)\n+($K175*'fnd base rates'!C$114)\n+($M175*'fnd base rates'!C$116)\n+($N175*'fnd base rates'!C$117)\n+($O175*'fnd base rates'!C$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,3)))\n*$R175","v":45504.585244499998},{"$f":"(($D175*'fnd base rates'!D$107)\n+($E175*'fnd base rates'!D$108)\n+($F175*'fnd base rates'!D$109)\n+($G175*'fnd base rates'!D$110)\n+($H175*'fnd base rates'!D$111)\n+($I175*'fnd base rates'!D$112)\n+($J175*'fnd base rates'!D$113)\n+($K175*'fnd base rates'!D$114)\n+($M175*'fnd base rates'!D$116)\n+($N175*'fnd base rates'!D$117)\n+($O175*'fnd base rates'!D$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,4)))\n*$R175","v":70865.928},{"$f":"(($D175*'fnd base rates'!E$107)\n+($E175*'fnd base rates'!E$108)\n+($F175*'fnd base rates'!E$109)\n+($G175*'fnd base rates'!E$110)\n+($H175*'fnd base rates'!E$111)\n+($I175*'fnd base rates'!E$112)\n+($J175*'fnd base rates'!E$113)\n+($K175*'fnd base rates'!E$114)\n+($M175*'fnd base rates'!E$116)\n+($N175*'fnd base rates'!E$117)\n+($O175*'fnd base rates'!E$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,5)))\n*$R175","v":442835.51690100005},{"$f":"(($D175*'fnd base rates'!F$107)\n+($E175*'fnd base rates'!F$108)\n+($F175*'fnd base rates'!F$109)\n+($G175*'fnd base rates'!F$110)\n+($H175*'fnd base rates'!F$111)\n+($I175*'fnd base rates'!F$112)\n+($J175*'fnd base rates'!F$113)\n+($K175*'fnd base rates'!F$114)\n+($M175*'fnd base rates'!F$116)\n+($N175*'fnd base rates'!F$117)\n+($O175*'fnd base rates'!F$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,6)))\n*$R175","v":75532.468239000009},{"$f":"(($D175*'fnd base rates'!G$107)\n+($E175*'fnd base rates'!G$108)\n+($F175*'fnd base rates'!G$109)\n+($G175*'fnd base rates'!G$110)\n+($H175*'fnd base rates'!G$111)\n+($I175*'fnd base rates'!G$112)\n+($J175*'fnd base rates'!G$113)\n+($K175*'fnd base rates'!G$114)\n+($M175*'fnd base rates'!G$116)\n+($N175*'fnd base rates'!G$117)\n+($O175*'fnd base rates'!G$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,7)))\n*$R175","v":17642.403276000001},{"$f":"(($D175*'fnd base rates'!H$107)\n+($E175*'fnd base rates'!H$108)\n+($F175*'fnd base rates'!H$109)\n+($G175*'fnd base rates'!H$110)\n+($H175*'fnd base rates'!H$111)\n+($I175*'fnd base rates'!H$112)\n+($J175*'fnd base rates'!H$113)\n+($K175*'fnd base rates'!H$114)\n+($M175*'fnd base rates'!H$116)\n+($N175*'fnd base rates'!H$117)\n+($O175*'fnd base rates'!H$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,8)))","v":57719.904499999997},{"$f":"(($D175*'fnd base rates'!I$107)\n+($E175*'fnd base rates'!I$108)\n+($F175*'fnd base rates'!I$109)\n+($G175*'fnd base rates'!I$110)\n+($H175*'fnd base rates'!I$111)\n+($I175*'fnd base rates'!I$112)\n+($J175*'fnd base rates'!I$113)\n+($K175*'fnd base rates'!I$114)\n+($M175*'fnd base rates'!I$116)\n+($N175*'fnd base rates'!I$117)\n+($O175*'fnd base rates'!I$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,9)))\n*$R175","v":36843.226199999997},{"$f":"(($D175*'fnd base rates'!J$107)\n+($E175*'fnd base rates'!J$108)\n+($F175*'fnd base rates'!J$109)\n+($G175*'fnd base rates'!J$110)\n+($H175*'fnd base rates'!J$111)\n+($I175*'fnd base rates'!J$112)\n+($J175*'fnd base rates'!J$113)\n+($K175*'fnd base rates'!J$114)\n+($M175*'fnd base rates'!J$116)\n+($N175*'fnd base rates'!J$117)\n+($O175*'fnd base rates'!J$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,10)))\n*$R175","v":55243.985400000005},{"$f":"(($D175*'fnd base rates'!K$107)\n+($E175*'fnd base rates'!K$108)\n+($F175*'fnd base rates'!K$109)\n+($G175*'fnd base rates'!K$110)\n+($H175*'fnd base rates'!K$111)\n+($I175*'fnd base rates'!K$112)\n+($J175*'fnd base rates'!K$113)\n+($K175*'fnd base rates'!K$114)\n+($M175*'fnd base rates'!K$116)\n+($N175*'fnd base rates'!K$117)\n+($O175*'fnd base rates'!K$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,11)))\n*$R175","v":94301.429053500018},{"$f":"(($D175*'fnd base rates'!L$107)\n+($E175*'fnd base rates'!L$108)\n+($F175*'fnd base rates'!L$109)\n+($G175*'fnd base rates'!L$110)\n+($H175*'fnd base rates'!L$111)\n+($I175*'fnd base rates'!L$112)\n+($J175*'fnd base rates'!L$113)\n+($K175*'fnd base rates'!L$114)\n+($M175*'fnd base rates'!L$116)\n+($N175*'fnd base rates'!L$117)\n+($O175*'fnd base rates'!L$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,12)))","v":147137.46975000002},{"$f":"(($D175*'fnd base rates'!M$107)\n+($E175*'fnd base rates'!M$108)\n+($F175*'fnd base rates'!M$109)\n+($G175*'fnd base rates'!M$110)\n+($H175*'fnd base rates'!M$111)\n+($I175*'fnd base rates'!M$112)\n+($J175*'fnd base rates'!M$113)\n+($K175*'fnd base rates'!M$114)\n+($M175*'fnd base rates'!M$116)\n+($N175*'fnd base rates'!M$117)\n+($O175*'fnd base rates'!M$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,13)))","v":0},1043626.9165640003,null,430170064,"430","170","064",1,75,1043626.9165640003,13915,-3380,17295,null,null,null,null,null,null,0,null,0]
["430",430170100,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D176","v":0},{"$f":"'fnd enro'!E176","v":0},{"$f":"'fnd enro'!F176","v":0},{"$f":"'fnd enro'!G176","v":0},{"$f":"'fnd enro'!H176","v":0},{"$f":"'fnd enro'!I176","v":9},{"$f":"'fnd enro'!J176","v":0},{"$f":"'fnd enro'!K176","v":0.35370000000000001},{"$f":"'fnd enro'!L176","v":0},{"$f":"'fnd enro'!M176","v":0},{"$f":"'fnd enro'!N176","v":0},{"$f":"'fnd enro'!O176","v":0},{"$f":"'fnd enro'!P176","v":0},{"$f":"'fnd enro'!R176","v":9},1.02,{"$f":"VALUE('fnd enro'!Q176)","v":10},null,{"$f":"(($D176*'fnd base rates'!C$107)\n+($E176*'fnd base rates'!C$108)\n+($F176*'fnd base rates'!C$109)\n+($G176*'fnd base rates'!C$110)\n+($H176*'fnd base rates'!C$111)\n+($I176*'fnd base rates'!C$112)\n+($J176*'fnd base rates'!C$113)\n+($K176*'fnd base rates'!C$114)\n+($M176*'fnd base rates'!C$116)\n+($N176*'fnd base rates'!C$117)\n+($O176*'fnd base rates'!C$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,3)))\n*$R176","v":5235.7112213400005},{"$f":"(($D176*'fnd base rates'!D$107)\n+($E176*'fnd base rates'!D$108)\n+($F176*'fnd base rates'!D$109)\n+($G176*'fnd base rates'!D$110)\n+($H176*'fnd base rates'!D$111)\n+($I176*'fnd base rates'!D$112)\n+($J176*'fnd base rates'!D$113)\n+($K176*'fnd base rates'!D$114)\n+($M176*'fnd base rates'!D$116)\n+($N176*'fnd base rates'!D$117)\n+($O176*'fnd base rates'!D$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,4)))\n*$R176","v":7438.5540000000001},{"$f":"(($D176*'fnd base rates'!E$107)\n+($E176*'fnd base rates'!E$108)\n+($F176*'fnd base rates'!E$109)\n+($G176*'fnd base rates'!E$110)\n+($H176*'fnd base rates'!E$111)\n+($I176*'fnd base rates'!E$112)\n+($J176*'fnd base rates'!E$113)\n+($K176*'fnd base rates'!E$114)\n+($M176*'fnd base rates'!E$116)\n+($N176*'fnd base rates'!E$117)\n+($O176*'fnd base rates'!E$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,5)))\n*$R176","v":47825.073852119996},{"$f":"(($D176*'fnd base rates'!F$107)\n+($E176*'fnd base rates'!F$108)\n+($F176*'fnd base rates'!F$109)\n+($G176*'fnd base rates'!F$110)\n+($H176*'fnd base rates'!F$111)\n+($I176*'fnd base rates'!F$112)\n+($J176*'fnd base rates'!F$113)\n+($K176*'fnd base rates'!F$114)\n+($M176*'fnd base rates'!F$116)\n+($N176*'fnd base rates'!F$117)\n+($O176*'fnd base rates'!F$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,6)))\n*$R176","v":8684.1416206800004},{"$f":"(($D176*'fnd base rates'!G$107)\n+($E176*'fnd base rates'!G$108)\n+($F176*'fnd base rates'!G$109)\n+($G176*'fnd base rates'!G$110)\n+($H176*'fnd base rates'!G$111)\n+($I176*'fnd base rates'!G$112)\n+($J176*'fnd base rates'!G$113)\n+($K176*'fnd base rates'!G$114)\n+($M176*'fnd base rates'!G$116)\n+($N176*'fnd base rates'!G$117)\n+($O176*'fnd base rates'!G$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,7)))\n*$R176","v":1596.5872891200002},{"$f":"(($D176*'fnd base rates'!H$107)\n+($E176*'fnd base rates'!H$108)\n+($F176*'fnd base rates'!H$109)\n+($G176*'fnd base rates'!H$110)\n+($H176*'fnd base rates'!H$111)\n+($I176*'fnd base rates'!H$112)\n+($J176*'fnd base rates'!H$113)\n+($K176*'fnd base rates'!H$114)\n+($M176*'fnd base rates'!H$116)\n+($N176*'fnd base rates'!H$117)\n+($O176*'fnd base rates'!H$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,8)))","v":7895.9417400000002},{"$f":"(($D176*'fnd base rates'!I$107)\n+($E176*'fnd base rates'!I$108)\n+($F176*'fnd base rates'!I$109)\n+($G176*'fnd base rates'!I$110)\n+($H176*'fnd base rates'!I$111)\n+($I176*'fnd base rates'!I$112)\n+($J176*'fnd base rates'!I$113)\n+($K176*'fnd base rates'!I$114)\n+($M176*'fnd base rates'!I$116)\n+($N176*'fnd base rates'!I$117)\n+($O176*'fnd base rates'!I$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,9)))\n*$R176","v":4141.2816000000003},{"$f":"(($D176*'fnd base rates'!J$107)\n+($E176*'fnd base rates'!J$108)\n+($F176*'fnd base rates'!J$109)\n+($G176*'fnd base rates'!J$110)\n+($H176*'fnd base rates'!J$111)\n+($I176*'fnd base rates'!J$112)\n+($J176*'fnd base rates'!J$113)\n+($K176*'fnd base rates'!J$114)\n+($M176*'fnd base rates'!J$116)\n+($N176*'fnd base rates'!J$117)\n+($O176*'fnd base rates'!J$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,10)))\n*$R176","v":5578.3188},{"$f":"(($D176*'fnd base rates'!K$107)\n+($E176*'fnd base rates'!K$108)\n+($F176*'fnd base rates'!K$109)\n+($G176*'fnd base rates'!K$110)\n+($H176*'fnd base rates'!K$111)\n+($I176*'fnd base rates'!K$112)\n+($J176*'fnd base rates'!K$113)\n+($K176*'fnd base rates'!K$114)\n+($M176*'fnd base rates'!K$116)\n+($N176*'fnd base rates'!K$117)\n+($O176*'fnd base rates'!K$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,11)))\n*$R176","v":11203.841334420002},{"$f":"(($D176*'fnd base rates'!L$107)\n+($E176*'fnd base rates'!L$108)\n+($F176*'fnd base rates'!L$109)\n+($G176*'fnd base rates'!L$110)\n+($H176*'fnd base rates'!L$111)\n+($I176*'fnd base rates'!L$112)\n+($J176*'fnd base rates'!L$113)\n+($K176*'fnd base rates'!L$114)\n+($M176*'fnd base rates'!L$116)\n+($N176*'fnd base rates'!L$117)\n+($O176*'fnd base rates'!L$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,12)))","v":15286.72797},{"$f":"(($D176*'fnd base rates'!M$107)\n+($E176*'fnd base rates'!M$108)\n+($F176*'fnd base rates'!M$109)\n+($G176*'fnd base rates'!M$110)\n+($H176*'fnd base rates'!M$111)\n+($I176*'fnd base rates'!M$112)\n+($J176*'fnd base rates'!M$113)\n+($K176*'fnd base rates'!M$114)\n+($M176*'fnd base rates'!M$116)\n+($N176*'fnd base rates'!M$117)\n+($O176*'fnd base rates'!M$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,13)))","v":0},114886.17942768001,null,430170100,"430","170","100",1,9,114886.17942768001,12765,-4497,17262,null,null,null,null,null,null,0,null,0]
["430",430170101,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D177","v":0},{"$f":"'fnd enro'!E177","v":0},{"$f":"'fnd enro'!F177","v":0},{"$f":"'fnd enro'!G177","v":0},{"$f":"'fnd enro'!H177","v":1},{"$f":"'fnd enro'!I177","v":1},{"$f":"'fnd enro'!J177","v":0},{"$f":"'fnd enro'!K177","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L177","v":0},{"$f":"'fnd enro'!M177","v":0},{"$f":"'fnd enro'!N177","v":0},{"$f":"'fnd enro'!O177","v":0},{"$f":"'fnd enro'!P177","v":0},{"$f":"'fnd enro'!R177","v":2},1.02,{"$f":"VALUE('fnd enro'!Q177)","v":3},null,{"$f":"(($D177*'fnd base rates'!C$107)\n+($E177*'fnd base rates'!C$108)\n+($F177*'fnd base rates'!C$109)\n+($G177*'fnd base rates'!C$110)\n+($H177*'fnd base rates'!C$111)\n+($I177*'fnd base rates'!C$112)\n+($J177*'fnd base rates'!C$113)\n+($K177*'fnd base rates'!C$114)\n+($M177*'fnd base rates'!C$116)\n+($N177*'fnd base rates'!C$117)\n+($O177*'fnd base rates'!C$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,3)))\n*$R177","v":1163.4913825199999},{"$f":"(($D177*'fnd base rates'!D$107)\n+($E177*'fnd base rates'!D$108)\n+($F177*'fnd base rates'!D$109)\n+($G177*'fnd base rates'!D$110)\n+($H177*'fnd base rates'!D$111)\n+($I177*'fnd base rates'!D$112)\n+($J177*'fnd base rates'!D$113)\n+($K177*'fnd base rates'!D$114)\n+($M177*'fnd base rates'!D$116)\n+($N177*'fnd base rates'!D$117)\n+($O177*'fnd base rates'!D$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,4)))\n*$R177","v":1653.0119999999999},{"$f":"(($D177*'fnd base rates'!E$107)\n+($E177*'fnd base rates'!E$108)\n+($F177*'fnd base rates'!E$109)\n+($G177*'fnd base rates'!E$110)\n+($H177*'fnd base rates'!E$111)\n+($I177*'fnd base rates'!E$112)\n+($J177*'fnd base rates'!E$113)\n+($K177*'fnd base rates'!E$114)\n+($M177*'fnd base rates'!E$116)\n+($N177*'fnd base rates'!E$117)\n+($O177*'fnd base rates'!E$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,5)))\n*$R177","v":9058.4323893599994},{"$f":"(($D177*'fnd base rates'!F$107)\n+($E177*'fnd base rates'!F$108)\n+($F177*'fnd base rates'!F$109)\n+($G177*'fnd base rates'!F$110)\n+($H177*'fnd base rates'!F$111)\n+($I177*'fnd base rates'!F$112)\n+($J177*'fnd base rates'!F$113)\n+($K177*'fnd base rates'!F$114)\n+($M177*'fnd base rates'!F$116)\n+($N177*'fnd base rates'!F$117)\n+($O177*'fnd base rates'!F$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,6)))\n*$R177","v":2047.01744904},{"$f":"(($D177*'fnd base rates'!G$107)\n+($E177*'fnd base rates'!G$108)\n+($F177*'fnd base rates'!G$109)\n+($G177*'fnd base rates'!G$110)\n+($H177*'fnd base rates'!G$111)\n+($I177*'fnd base rates'!G$112)\n+($J177*'fnd base rates'!G$113)\n+($K177*'fnd base rates'!G$114)\n+($M177*'fnd base rates'!G$116)\n+($N177*'fnd base rates'!G$117)\n+($O177*'fnd base rates'!G$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,7)))\n*$R177","v":359.72377535999999},{"$f":"(($D177*'fnd base rates'!H$107)\n+($E177*'fnd base rates'!H$108)\n+($F177*'fnd base rates'!H$109)\n+($G177*'fnd base rates'!H$110)\n+($H177*'fnd base rates'!H$111)\n+($I177*'fnd base rates'!H$112)\n+($J177*'fnd base rates'!H$113)\n+($K177*'fnd base rates'!H$114)\n+($M177*'fnd base rates'!H$116)\n+($N177*'fnd base rates'!H$117)\n+($O177*'fnd base rates'!H$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D177*'fnd base rates'!I$107)\n+($E177*'fnd base rates'!I$108)\n+($F177*'fnd base rates'!I$109)\n+($G177*'fnd base rates'!I$110)\n+($H177*'fnd base rates'!I$111)\n+($I177*'fnd base rates'!I$112)\n+($J177*'fnd base rates'!I$113)\n+($K177*'fnd base rates'!I$114)\n+($M177*'fnd base rates'!I$116)\n+($N177*'fnd base rates'!I$117)\n+($O177*'fnd base rates'!I$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,9)))\n*$R177","v":876.7002},{"$f":"(($D177*'fnd base rates'!J$107)\n+($E177*'fnd base rates'!J$108)\n+($F177*'fnd base rates'!J$109)\n+($G177*'fnd base rates'!J$110)\n+($H177*'fnd base rates'!J$111)\n+($I177*'fnd base rates'!J$112)\n+($J177*'fnd base rates'!J$113)\n+($K177*'fnd base rates'!J$114)\n+($M177*'fnd base rates'!J$116)\n+($N177*'fnd base rates'!J$117)\n+($O177*'fnd base rates'!J$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,10)))\n*$R177","v":888.60359999999991},{"$f":"(($D177*'fnd base rates'!K$107)\n+($E177*'fnd base rates'!K$108)\n+($F177*'fnd base rates'!K$109)\n+($G177*'fnd base rates'!K$110)\n+($H177*'fnd base rates'!K$111)\n+($I177*'fnd base rates'!K$112)\n+($J177*'fnd base rates'!K$113)\n+($K177*'fnd base rates'!K$114)\n+($M177*'fnd base rates'!K$116)\n+($N177*'fnd base rates'!K$117)\n+($O177*'fnd base rates'!K$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,11)))\n*$R177","v":2524.4123187600003},{"$f":"(($D177*'fnd base rates'!L$107)\n+($E177*'fnd base rates'!L$108)\n+($F177*'fnd base rates'!L$109)\n+($G177*'fnd base rates'!L$110)\n+($H177*'fnd base rates'!L$111)\n+($I177*'fnd base rates'!L$112)\n+($J177*'fnd base rates'!L$113)\n+($K177*'fnd base rates'!L$114)\n+($M177*'fnd base rates'!L$116)\n+($N177*'fnd base rates'!L$117)\n+($O177*'fnd base rates'!L$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D177*'fnd base rates'!M$107)\n+($E177*'fnd base rates'!M$108)\n+($F177*'fnd base rates'!M$109)\n+($G177*'fnd base rates'!M$110)\n+($H177*'fnd base rates'!M$111)\n+($I177*'fnd base rates'!M$112)\n+($J177*'fnd base rates'!M$113)\n+($K177*'fnd base rates'!M$114)\n+($M177*'fnd base rates'!M$116)\n+($N177*'fnd base rates'!M$117)\n+($O177*'fnd base rates'!M$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,13)))","v":0},23593.777495039998,null,430170101,"430","170","101",1,2,23593.777495039998,11797,-5517,17314,null,null,null,null,null,null,0,null,0]
["430",430170110,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D178","v":0},{"$f":"'fnd enro'!E178","v":0},{"$f":"'fnd enro'!F178","v":0},{"$f":"'fnd enro'!G178","v":0},{"$f":"'fnd enro'!H178","v":1},{"$f":"'fnd enro'!I178","v":7},{"$f":"'fnd enro'!J178","v":0},{"$f":"'fnd enro'!K178","v":0.31440000000000001},{"$f":"'fnd enro'!L178","v":0},{"$f":"'fnd enro'!M178","v":0},{"$f":"'fnd enro'!N178","v":0},{"$f":"'fnd enro'!O178","v":0},{"$f":"'fnd enro'!P178","v":0},{"$f":"'fnd enro'!R178","v":8},1.02,{"$f":"VALUE('fnd enro'!Q178)","v":4},null,{"$f":"(($D178*'fnd base rates'!C$107)\n+($E178*'fnd base rates'!C$108)\n+($F178*'fnd base rates'!C$109)\n+($G178*'fnd base rates'!C$110)\n+($H178*'fnd base rates'!C$111)\n+($I178*'fnd base rates'!C$112)\n+($J178*'fnd base rates'!C$113)\n+($K178*'fnd base rates'!C$114)\n+($M178*'fnd base rates'!C$116)\n+($N178*'fnd base rates'!C$117)\n+($O178*'fnd base rates'!C$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,3)))\n*$R178","v":4653.9655300799996},{"$f":"(($D178*'fnd base rates'!D$107)\n+($E178*'fnd base rates'!D$108)\n+($F178*'fnd base rates'!D$109)\n+($G178*'fnd base rates'!D$110)\n+($H178*'fnd base rates'!D$111)\n+($I178*'fnd base rates'!D$112)\n+($J178*'fnd base rates'!D$113)\n+($K178*'fnd base rates'!D$114)\n+($M178*'fnd base rates'!D$116)\n+($N178*'fnd base rates'!D$117)\n+($O178*'fnd base rates'!D$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,4)))\n*$R178","v":6612.0479999999998},{"$f":"(($D178*'fnd base rates'!E$107)\n+($E178*'fnd base rates'!E$108)\n+($F178*'fnd base rates'!E$109)\n+($G178*'fnd base rates'!E$110)\n+($H178*'fnd base rates'!E$111)\n+($I178*'fnd base rates'!E$112)\n+($J178*'fnd base rates'!E$113)\n+($K178*'fnd base rates'!E$114)\n+($M178*'fnd base rates'!E$116)\n+($N178*'fnd base rates'!E$117)\n+($O178*'fnd base rates'!E$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,5)))\n*$R178","v":40941.814957440001},{"$f":"(($D178*'fnd base rates'!F$107)\n+($E178*'fnd base rates'!F$108)\n+($F178*'fnd base rates'!F$109)\n+($G178*'fnd base rates'!F$110)\n+($H178*'fnd base rates'!F$111)\n+($I178*'fnd base rates'!F$112)\n+($J178*'fnd base rates'!F$113)\n+($K178*'fnd base rates'!F$114)\n+($M178*'fnd base rates'!F$116)\n+($N178*'fnd base rates'!F$117)\n+($O178*'fnd base rates'!F$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,6)))\n*$R178","v":7836.4451961600007},{"$f":"(($D178*'fnd base rates'!G$107)\n+($E178*'fnd base rates'!G$108)\n+($F178*'fnd base rates'!G$109)\n+($G178*'fnd base rates'!G$110)\n+($H178*'fnd base rates'!G$111)\n+($I178*'fnd base rates'!G$112)\n+($J178*'fnd base rates'!G$113)\n+($K178*'fnd base rates'!G$114)\n+($M178*'fnd base rates'!G$116)\n+($N178*'fnd base rates'!G$117)\n+($O178*'fnd base rates'!G$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,7)))\n*$R178","v":1424.1153014399999},{"$f":"(($D178*'fnd base rates'!H$107)\n+($E178*'fnd base rates'!H$108)\n+($F178*'fnd base rates'!H$109)\n+($G178*'fnd base rates'!H$110)\n+($H178*'fnd base rates'!H$111)\n+($I178*'fnd base rates'!H$112)\n+($J178*'fnd base rates'!H$113)\n+($K178*'fnd base rates'!H$114)\n+($M178*'fnd base rates'!H$116)\n+($N178*'fnd base rates'!H$117)\n+($O178*'fnd base rates'!H$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,8)))","v":6695.9648799999995},{"$f":"(($D178*'fnd base rates'!I$107)\n+($E178*'fnd base rates'!I$108)\n+($F178*'fnd base rates'!I$109)\n+($G178*'fnd base rates'!I$110)\n+($H178*'fnd base rates'!I$111)\n+($I178*'fnd base rates'!I$112)\n+($J178*'fnd base rates'!I$113)\n+($K178*'fnd base rates'!I$114)\n+($M178*'fnd base rates'!I$116)\n+($N178*'fnd base rates'!I$117)\n+($O178*'fnd base rates'!I$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,9)))\n*$R178","v":3637.5545999999999},{"$f":"(($D178*'fnd base rates'!J$107)\n+($E178*'fnd base rates'!J$108)\n+($F178*'fnd base rates'!J$109)\n+($G178*'fnd base rates'!J$110)\n+($H178*'fnd base rates'!J$111)\n+($I178*'fnd base rates'!J$112)\n+($J178*'fnd base rates'!J$113)\n+($K178*'fnd base rates'!J$114)\n+($M178*'fnd base rates'!J$116)\n+($N178*'fnd base rates'!J$117)\n+($O178*'fnd base rates'!J$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,10)))\n*$R178","v":4607.4827999999998},{"$f":"(($D178*'fnd base rates'!K$107)\n+($E178*'fnd base rates'!K$108)\n+($F178*'fnd base rates'!K$109)\n+($G178*'fnd base rates'!K$110)\n+($H178*'fnd base rates'!K$111)\n+($I178*'fnd base rates'!K$112)\n+($J178*'fnd base rates'!K$113)\n+($K178*'fnd base rates'!K$114)\n+($M178*'fnd base rates'!K$116)\n+($N178*'fnd base rates'!K$117)\n+($O178*'fnd base rates'!K$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,11)))\n*$R178","v":9993.6398750400003},{"$f":"(($D178*'fnd base rates'!L$107)\n+($E178*'fnd base rates'!L$108)\n+($F178*'fnd base rates'!L$109)\n+($G178*'fnd base rates'!L$110)\n+($H178*'fnd base rates'!L$111)\n+($I178*'fnd base rates'!L$112)\n+($J178*'fnd base rates'!L$113)\n+($K178*'fnd base rates'!L$114)\n+($M178*'fnd base rates'!L$116)\n+($N178*'fnd base rates'!L$117)\n+($O178*'fnd base rates'!L$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,12)))","v":13781.532640000001},{"$f":"(($D178*'fnd base rates'!M$107)\n+($E178*'fnd base rates'!M$108)\n+($F178*'fnd base rates'!M$109)\n+($G178*'fnd base rates'!M$110)\n+($H178*'fnd base rates'!M$111)\n+($I178*'fnd base rates'!M$112)\n+($J178*'fnd base rates'!M$113)\n+($K178*'fnd base rates'!M$114)\n+($M178*'fnd base rates'!M$116)\n+($N178*'fnd base rates'!M$117)\n+($O178*'fnd base rates'!M$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,13)))","v":0},100184.56378016001,null,430170110,"430","170","110",1,8,100184.56378016001,12523,-242,12765,null,null,null,null,null,null,0,null,0]
["430",430170136,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D179","v":0},{"$f":"'fnd enro'!E179","v":0},{"$f":"'fnd enro'!F179","v":0},{"$f":"'fnd enro'!G179","v":0},{"$f":"'fnd enro'!H179","v":0},{"$f":"'fnd enro'!I179","v":2},{"$f":"'fnd enro'!J179","v":0},{"$f":"'fnd enro'!K179","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L179","v":0},{"$f":"'fnd enro'!M179","v":0},{"$f":"'fnd enro'!N179","v":0},{"$f":"'fnd enro'!O179","v":0},{"$f":"'fnd enro'!P179","v":0},{"$f":"'fnd enro'!R179","v":2},1.02,{"$f":"VALUE('fnd enro'!Q179)","v":3},null,{"$f":"(($D179*'fnd base rates'!C$107)\n+($E179*'fnd base rates'!C$108)\n+($F179*'fnd base rates'!C$109)\n+($G179*'fnd base rates'!C$110)\n+($H179*'fnd base rates'!C$111)\n+($I179*'fnd base rates'!C$112)\n+($J179*'fnd base rates'!C$113)\n+($K179*'fnd base rates'!C$114)\n+($M179*'fnd base rates'!C$116)\n+($N179*'fnd base rates'!C$117)\n+($O179*'fnd base rates'!C$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,3)))\n*$R179","v":1163.4913825199999},{"$f":"(($D179*'fnd base rates'!D$107)\n+($E179*'fnd base rates'!D$108)\n+($F179*'fnd base rates'!D$109)\n+($G179*'fnd base rates'!D$110)\n+($H179*'fnd base rates'!D$111)\n+($I179*'fnd base rates'!D$112)\n+($J179*'fnd base rates'!D$113)\n+($K179*'fnd base rates'!D$114)\n+($M179*'fnd base rates'!D$116)\n+($N179*'fnd base rates'!D$117)\n+($O179*'fnd base rates'!D$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,4)))\n*$R179","v":1653.0119999999999},{"$f":"(($D179*'fnd base rates'!E$107)\n+($E179*'fnd base rates'!E$108)\n+($F179*'fnd base rates'!E$109)\n+($G179*'fnd base rates'!E$110)\n+($H179*'fnd base rates'!E$111)\n+($I179*'fnd base rates'!E$112)\n+($J179*'fnd base rates'!E$113)\n+($K179*'fnd base rates'!E$114)\n+($M179*'fnd base rates'!E$116)\n+($N179*'fnd base rates'!E$117)\n+($O179*'fnd base rates'!E$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,5)))\n*$R179","v":10627.79418936},{"$f":"(($D179*'fnd base rates'!F$107)\n+($E179*'fnd base rates'!F$108)\n+($F179*'fnd base rates'!F$109)\n+($G179*'fnd base rates'!F$110)\n+($H179*'fnd base rates'!F$111)\n+($I179*'fnd base rates'!F$112)\n+($J179*'fnd base rates'!F$113)\n+($K179*'fnd base rates'!F$114)\n+($M179*'fnd base rates'!F$116)\n+($N179*'fnd base rates'!F$117)\n+($O179*'fnd base rates'!F$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,6)))\n*$R179","v":1929.8092490400002},{"$f":"(($D179*'fnd base rates'!G$107)\n+($E179*'fnd base rates'!G$108)\n+($F179*'fnd base rates'!G$109)\n+($G179*'fnd base rates'!G$110)\n+($H179*'fnd base rates'!G$111)\n+($I179*'fnd base rates'!G$112)\n+($J179*'fnd base rates'!G$113)\n+($K179*'fnd base rates'!G$114)\n+($M179*'fnd base rates'!G$116)\n+($N179*'fnd base rates'!G$117)\n+($O179*'fnd base rates'!G$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,7)))\n*$R179","v":354.79717536000004},{"$f":"(($D179*'fnd base rates'!H$107)\n+($E179*'fnd base rates'!H$108)\n+($F179*'fnd base rates'!H$109)\n+($G179*'fnd base rates'!H$110)\n+($H179*'fnd base rates'!H$111)\n+($I179*'fnd base rates'!H$112)\n+($J179*'fnd base rates'!H$113)\n+($K179*'fnd base rates'!H$114)\n+($M179*'fnd base rates'!H$116)\n+($N179*'fnd base rates'!H$117)\n+($O179*'fnd base rates'!H$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D179*'fnd base rates'!I$107)\n+($E179*'fnd base rates'!I$108)\n+($F179*'fnd base rates'!I$109)\n+($G179*'fnd base rates'!I$110)\n+($H179*'fnd base rates'!I$111)\n+($I179*'fnd base rates'!I$112)\n+($J179*'fnd base rates'!I$113)\n+($K179*'fnd base rates'!I$114)\n+($M179*'fnd base rates'!I$116)\n+($N179*'fnd base rates'!I$117)\n+($O179*'fnd base rates'!I$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,9)))\n*$R179","v":920.28480000000002},{"$f":"(($D179*'fnd base rates'!J$107)\n+($E179*'fnd base rates'!J$108)\n+($F179*'fnd base rates'!J$109)\n+($G179*'fnd base rates'!J$110)\n+($H179*'fnd base rates'!J$111)\n+($I179*'fnd base rates'!J$112)\n+($J179*'fnd base rates'!J$113)\n+($K179*'fnd base rates'!J$114)\n+($M179*'fnd base rates'!J$116)\n+($N179*'fnd base rates'!J$117)\n+($O179*'fnd base rates'!J$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,10)))\n*$R179","v":1239.6263999999999},{"$f":"(($D179*'fnd base rates'!K$107)\n+($E179*'fnd base rates'!K$108)\n+($F179*'fnd base rates'!K$109)\n+($G179*'fnd base rates'!K$110)\n+($H179*'fnd base rates'!K$111)\n+($I179*'fnd base rates'!K$112)\n+($J179*'fnd base rates'!K$113)\n+($K179*'fnd base rates'!K$114)\n+($M179*'fnd base rates'!K$116)\n+($N179*'fnd base rates'!K$117)\n+($O179*'fnd base rates'!K$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,11)))\n*$R179","v":2489.7425187600002},{"$f":"(($D179*'fnd base rates'!L$107)\n+($E179*'fnd base rates'!L$108)\n+($F179*'fnd base rates'!L$109)\n+($G179*'fnd base rates'!L$110)\n+($H179*'fnd base rates'!L$111)\n+($I179*'fnd base rates'!L$112)\n+($J179*'fnd base rates'!L$113)\n+($K179*'fnd base rates'!L$114)\n+($M179*'fnd base rates'!L$116)\n+($N179*'fnd base rates'!L$117)\n+($O179*'fnd base rates'!L$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D179*'fnd base rates'!M$107)\n+($E179*'fnd base rates'!M$108)\n+($F179*'fnd base rates'!M$109)\n+($G179*'fnd base rates'!M$110)\n+($H179*'fnd base rates'!M$111)\n+($I179*'fnd base rates'!M$112)\n+($J179*'fnd base rates'!M$113)\n+($K179*'fnd base rates'!M$114)\n+($M179*'fnd base rates'!M$116)\n+($N179*'fnd base rates'!M$117)\n+($O179*'fnd base rates'!M$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,13)))","v":0},25530.262095040001,null,430170136,"430","170","136",1,2,25530.262095040001,12765,-1150,13915,null,null,null,null,null,null,0,null,0]
["430",430170139,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D180","v":0},{"$f":"'fnd enro'!E180","v":0},{"$f":"'fnd enro'!F180","v":0},{"$f":"'fnd enro'!G180","v":0},{"$f":"'fnd enro'!H180","v":0},{"$f":"'fnd enro'!I180","v":3},{"$f":"'fnd enro'!J180","v":0},{"$f":"'fnd enro'!K180","v":0.1179},{"$f":"'fnd enro'!L180","v":0},{"$f":"'fnd enro'!M180","v":0},{"$f":"'fnd enro'!N180","v":0},{"$f":"'fnd enro'!O180","v":0},{"$f":"'fnd enro'!P180","v":0},{"$f":"'fnd enro'!R180","v":3},1.02,{"$f":"VALUE('fnd enro'!Q180)","v":2},null,{"$f":"(($D180*'fnd base rates'!C$107)\n+($E180*'fnd base rates'!C$108)\n+($F180*'fnd base rates'!C$109)\n+($G180*'fnd base rates'!C$110)\n+($H180*'fnd base rates'!C$111)\n+($I180*'fnd base rates'!C$112)\n+($J180*'fnd base rates'!C$113)\n+($K180*'fnd base rates'!C$114)\n+($M180*'fnd base rates'!C$116)\n+($N180*'fnd base rates'!C$117)\n+($O180*'fnd base rates'!C$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,3)))\n*$R180","v":1745.2370737799997},{"$f":"(($D180*'fnd base rates'!D$107)\n+($E180*'fnd base rates'!D$108)\n+($F180*'fnd base rates'!D$109)\n+($G180*'fnd base rates'!D$110)\n+($H180*'fnd base rates'!D$111)\n+($I180*'fnd base rates'!D$112)\n+($J180*'fnd base rates'!D$113)\n+($K180*'fnd base rates'!D$114)\n+($M180*'fnd base rates'!D$116)\n+($N180*'fnd base rates'!D$117)\n+($O180*'fnd base rates'!D$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,4)))\n*$R180","v":2479.5179999999996},{"$f":"(($D180*'fnd base rates'!E$107)\n+($E180*'fnd base rates'!E$108)\n+($F180*'fnd base rates'!E$109)\n+($G180*'fnd base rates'!E$110)\n+($H180*'fnd base rates'!E$111)\n+($I180*'fnd base rates'!E$112)\n+($J180*'fnd base rates'!E$113)\n+($K180*'fnd base rates'!E$114)\n+($M180*'fnd base rates'!E$116)\n+($N180*'fnd base rates'!E$117)\n+($O180*'fnd base rates'!E$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,5)))\n*$R180","v":15941.691284039998},{"$f":"(($D180*'fnd base rates'!F$107)\n+($E180*'fnd base rates'!F$108)\n+($F180*'fnd base rates'!F$109)\n+($G180*'fnd base rates'!F$110)\n+($H180*'fnd base rates'!F$111)\n+($I180*'fnd base rates'!F$112)\n+($J180*'fnd base rates'!F$113)\n+($K180*'fnd base rates'!F$114)\n+($M180*'fnd base rates'!F$116)\n+($N180*'fnd base rates'!F$117)\n+($O180*'fnd base rates'!F$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,6)))\n*$R180","v":2894.7138735600001},{"$f":"(($D180*'fnd base rates'!G$107)\n+($E180*'fnd base rates'!G$108)\n+($F180*'fnd base rates'!G$109)\n+($G180*'fnd base rates'!G$110)\n+($H180*'fnd base rates'!G$111)\n+($I180*'fnd base rates'!G$112)\n+($J180*'fnd base rates'!G$113)\n+($K180*'fnd base rates'!G$114)\n+($M180*'fnd base rates'!G$116)\n+($N180*'fnd base rates'!G$117)\n+($O180*'fnd base rates'!G$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,7)))\n*$R180","v":532.19576304000009},{"$f":"(($D180*'fnd base rates'!H$107)\n+($E180*'fnd base rates'!H$108)\n+($F180*'fnd base rates'!H$109)\n+($G180*'fnd base rates'!H$110)\n+($H180*'fnd base rates'!H$111)\n+($I180*'fnd base rates'!H$112)\n+($J180*'fnd base rates'!H$113)\n+($K180*'fnd base rates'!H$114)\n+($M180*'fnd base rates'!H$116)\n+($N180*'fnd base rates'!H$117)\n+($O180*'fnd base rates'!H$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,8)))","v":2631.9805799999999},{"$f":"(($D180*'fnd base rates'!I$107)\n+($E180*'fnd base rates'!I$108)\n+($F180*'fnd base rates'!I$109)\n+($G180*'fnd base rates'!I$110)\n+($H180*'fnd base rates'!I$111)\n+($I180*'fnd base rates'!I$112)\n+($J180*'fnd base rates'!I$113)\n+($K180*'fnd base rates'!I$114)\n+($M180*'fnd base rates'!I$116)\n+($N180*'fnd base rates'!I$117)\n+($O180*'fnd base rates'!I$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,9)))\n*$R180","v":1380.4272000000001},{"$f":"(($D180*'fnd base rates'!J$107)\n+($E180*'fnd base rates'!J$108)\n+($F180*'fnd base rates'!J$109)\n+($G180*'fnd base rates'!J$110)\n+($H180*'fnd base rates'!J$111)\n+($I180*'fnd base rates'!J$112)\n+($J180*'fnd base rates'!J$113)\n+($K180*'fnd base rates'!J$114)\n+($M180*'fnd base rates'!J$116)\n+($N180*'fnd base rates'!J$117)\n+($O180*'fnd base rates'!J$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,10)))\n*$R180","v":1859.4396000000002},{"$f":"(($D180*'fnd base rates'!K$107)\n+($E180*'fnd base rates'!K$108)\n+($F180*'fnd base rates'!K$109)\n+($G180*'fnd base rates'!K$110)\n+($H180*'fnd base rates'!K$111)\n+($I180*'fnd base rates'!K$112)\n+($J180*'fnd base rates'!K$113)\n+($K180*'fnd base rates'!K$114)\n+($M180*'fnd base rates'!K$116)\n+($N180*'fnd base rates'!K$117)\n+($O180*'fnd base rates'!K$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,11)))\n*$R180","v":3734.6137781400002},{"$f":"(($D180*'fnd base rates'!L$107)\n+($E180*'fnd base rates'!L$108)\n+($F180*'fnd base rates'!L$109)\n+($G180*'fnd base rates'!L$110)\n+($H180*'fnd base rates'!L$111)\n+($I180*'fnd base rates'!L$112)\n+($J180*'fnd base rates'!L$113)\n+($K180*'fnd base rates'!L$114)\n+($M180*'fnd base rates'!L$116)\n+($N180*'fnd base rates'!L$117)\n+($O180*'fnd base rates'!L$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,12)))","v":5095.5759900000003},{"$f":"(($D180*'fnd base rates'!M$107)\n+($E180*'fnd base rates'!M$108)\n+($F180*'fnd base rates'!M$109)\n+($G180*'fnd base rates'!M$110)\n+($H180*'fnd base rates'!M$111)\n+($I180*'fnd base rates'!M$112)\n+($J180*'fnd base rates'!M$113)\n+($K180*'fnd base rates'!M$114)\n+($M180*'fnd base rates'!M$116)\n+($N180*'fnd base rates'!M$117)\n+($O180*'fnd base rates'!M$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,13)))","v":0},38295.393142559995,null,430170139,"430","170","139",1,3,38295.393142559995,12765,0,12765,null,null,null,null,null,null,0,null,0]
["430",430170141,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D181","v":0},{"$f":"'fnd enro'!E181","v":0},{"$f":"'fnd enro'!F181","v":0},{"$f":"'fnd enro'!G181","v":0},{"$f":"'fnd enro'!H181","v":94},{"$f":"'fnd enro'!I181","v":107},{"$f":"'fnd enro'!J181","v":0},{"$f":"'fnd enro'!K181","v":7.8993000000000002},{"$f":"'fnd enro'!L181","v":0},{"$f":"'fnd enro'!M181","v":0},{"$f":"'fnd enro'!N181","v":4},{"$f":"'fnd enro'!O181","v":0},{"$f":"'fnd enro'!P181","v":32},{"$f":"'fnd enro'!R181","v":201},1.02,{"$f":"VALUE('fnd enro'!Q181)","v":7},null,{"$f":"(($D181*'fnd base rates'!C$107)\n+($E181*'fnd base rates'!C$108)\n+($F181*'fnd base rates'!C$109)\n+($G181*'fnd base rates'!C$110)\n+($H181*'fnd base rates'!C$111)\n+($I181*'fnd base rates'!C$112)\n+($J181*'fnd base rates'!C$113)\n+($K181*'fnd base rates'!C$114)\n+($M181*'fnd base rates'!C$116)\n+($N181*'fnd base rates'!C$117)\n+($O181*'fnd base rates'!C$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,3)))\n*$R181","v":119983.05034325999},{"$f":"(($D181*'fnd base rates'!D$107)\n+($E181*'fnd base rates'!D$108)\n+($F181*'fnd base rates'!D$109)\n+($G181*'fnd base rates'!D$110)\n+($H181*'fnd base rates'!D$111)\n+($I181*'fnd base rates'!D$112)\n+($J181*'fnd base rates'!D$113)\n+($K181*'fnd base rates'!D$114)\n+($M181*'fnd base rates'!D$116)\n+($N181*'fnd base rates'!D$117)\n+($O181*'fnd base rates'!D$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,4)))\n*$R181","v":179147.19},{"$f":"(($D181*'fnd base rates'!E$107)\n+($E181*'fnd base rates'!E$108)\n+($F181*'fnd base rates'!E$109)\n+($G181*'fnd base rates'!E$110)\n+($H181*'fnd base rates'!E$111)\n+($I181*'fnd base rates'!E$112)\n+($J181*'fnd base rates'!E$113)\n+($K181*'fnd base rates'!E$114)\n+($M181*'fnd base rates'!E$116)\n+($N181*'fnd base rates'!E$117)\n+($O181*'fnd base rates'!E$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,5)))\n*$R181","v":1045338.72763068},{"$f":"(($D181*'fnd base rates'!F$107)\n+($E181*'fnd base rates'!F$108)\n+($F181*'fnd base rates'!F$109)\n+($G181*'fnd base rates'!F$110)\n+($H181*'fnd base rates'!F$111)\n+($I181*'fnd base rates'!F$112)\n+($J181*'fnd base rates'!F$113)\n+($K181*'fnd base rates'!F$114)\n+($M181*'fnd base rates'!F$116)\n+($N181*'fnd base rates'!F$117)\n+($O181*'fnd base rates'!F$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,6)))\n*$R181","v":205807.51152852},{"$f":"(($D181*'fnd base rates'!G$107)\n+($E181*'fnd base rates'!G$108)\n+($F181*'fnd base rates'!G$109)\n+($G181*'fnd base rates'!G$110)\n+($H181*'fnd base rates'!G$111)\n+($I181*'fnd base rates'!G$112)\n+($J181*'fnd base rates'!G$113)\n+($K181*'fnd base rates'!G$114)\n+($M181*'fnd base rates'!G$116)\n+($N181*'fnd base rates'!G$117)\n+($O181*'fnd base rates'!G$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,7)))\n*$R181","v":42127.567723680004},{"$f":"(($D181*'fnd base rates'!H$107)\n+($E181*'fnd base rates'!H$108)\n+($F181*'fnd base rates'!H$109)\n+($G181*'fnd base rates'!H$110)\n+($H181*'fnd base rates'!H$111)\n+($I181*'fnd base rates'!H$112)\n+($J181*'fnd base rates'!H$113)\n+($K181*'fnd base rates'!H$114)\n+($M181*'fnd base rates'!H$116)\n+($N181*'fnd base rates'!H$117)\n+($O181*'fnd base rates'!H$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,8)))","v":147471.27885999999},{"$f":"(($D181*'fnd base rates'!I$107)\n+($E181*'fnd base rates'!I$108)\n+($F181*'fnd base rates'!I$109)\n+($G181*'fnd base rates'!I$110)\n+($H181*'fnd base rates'!I$111)\n+($I181*'fnd base rates'!I$112)\n+($J181*'fnd base rates'!I$113)\n+($K181*'fnd base rates'!I$114)\n+($M181*'fnd base rates'!I$116)\n+($N181*'fnd base rates'!I$117)\n+($O181*'fnd base rates'!I$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,9)))\n*$R181","v":93566.211599999995},{"$f":"(($D181*'fnd base rates'!J$107)\n+($E181*'fnd base rates'!J$108)\n+($F181*'fnd base rates'!J$109)\n+($G181*'fnd base rates'!J$110)\n+($H181*'fnd base rates'!J$111)\n+($I181*'fnd base rates'!J$112)\n+($J181*'fnd base rates'!J$113)\n+($K181*'fnd base rates'!J$114)\n+($M181*'fnd base rates'!J$116)\n+($N181*'fnd base rates'!J$117)\n+($O181*'fnd base rates'!J$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,10)))\n*$R181","v":116716.00920000001},{"$f":"(($D181*'fnd base rates'!K$107)\n+($E181*'fnd base rates'!K$108)\n+($F181*'fnd base rates'!K$109)\n+($G181*'fnd base rates'!K$110)\n+($H181*'fnd base rates'!K$111)\n+($I181*'fnd base rates'!K$112)\n+($J181*'fnd base rates'!K$113)\n+($K181*'fnd base rates'!K$114)\n+($M181*'fnd base rates'!K$116)\n+($N181*'fnd base rates'!K$117)\n+($O181*'fnd base rates'!K$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,11)))\n*$R181","v":254925.13793537999},{"$f":"(($D181*'fnd base rates'!L$107)\n+($E181*'fnd base rates'!L$108)\n+($F181*'fnd base rates'!L$109)\n+($G181*'fnd base rates'!L$110)\n+($H181*'fnd base rates'!L$111)\n+($I181*'fnd base rates'!L$112)\n+($J181*'fnd base rates'!L$113)\n+($K181*'fnd base rates'!L$114)\n+($M181*'fnd base rates'!L$116)\n+($N181*'fnd base rates'!L$117)\n+($O181*'fnd base rates'!L$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,12)))","v":380875.41132999997},{"$f":"(($D181*'fnd base rates'!M$107)\n+($E181*'fnd base rates'!M$108)\n+($F181*'fnd base rates'!M$109)\n+($G181*'fnd base rates'!M$110)\n+($H181*'fnd base rates'!M$111)\n+($I181*'fnd base rates'!M$112)\n+($J181*'fnd base rates'!M$113)\n+($K181*'fnd base rates'!M$114)\n+($M181*'fnd base rates'!M$116)\n+($N181*'fnd base rates'!M$117)\n+($O181*'fnd base rates'!M$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,13)))","v":0},2585958.09615152,null,430170141,"430","170","141",1,201,2585958.09615152,12865,1068,11797,null,null,null,null,null,null,0,null,0]
["430",430170153,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D182","v":0},{"$f":"'fnd enro'!E182","v":0},{"$f":"'fnd enro'!F182","v":0},{"$f":"'fnd enro'!G182","v":0},{"$f":"'fnd enro'!H182","v":1},{"$f":"'fnd enro'!I182","v":2},{"$f":"'fnd enro'!J182","v":0},{"$f":"'fnd enro'!K182","v":0.1179},{"$f":"'fnd enro'!L182","v":0},{"$f":"'fnd enro'!M182","v":0},{"$f":"'fnd enro'!N182","v":0},{"$f":"'fnd enro'!O182","v":0},{"$f":"'fnd enro'!P182","v":2},{"$f":"'fnd enro'!R182","v":3},1.02,{"$f":"VALUE('fnd enro'!Q182)","v":10},null,{"$f":"(($D182*'fnd base rates'!C$107)\n+($E182*'fnd base rates'!C$108)\n+($F182*'fnd base rates'!C$109)\n+($G182*'fnd base rates'!C$110)\n+($H182*'fnd base rates'!C$111)\n+($I182*'fnd base rates'!C$112)\n+($J182*'fnd base rates'!C$113)\n+($K182*'fnd base rates'!C$114)\n+($M182*'fnd base rates'!C$116)\n+($N182*'fnd base rates'!C$117)\n+($O182*'fnd base rates'!C$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,3)))\n*$R182","v":1942.4642737799998},{"$f":"(($D182*'fnd base rates'!D$107)\n+($E182*'fnd base rates'!D$108)\n+($F182*'fnd base rates'!D$109)\n+($G182*'fnd base rates'!D$110)\n+($H182*'fnd base rates'!D$111)\n+($I182*'fnd base rates'!D$112)\n+($J182*'fnd base rates'!D$113)\n+($K182*'fnd base rates'!D$114)\n+($M182*'fnd base rates'!D$116)\n+($N182*'fnd base rates'!D$117)\n+($O182*'fnd base rates'!D$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,4)))\n*$R182","v":3414.0419999999995},{"$f":"(($D182*'fnd base rates'!E$107)\n+($E182*'fnd base rates'!E$108)\n+($F182*'fnd base rates'!E$109)\n+($G182*'fnd base rates'!E$110)\n+($H182*'fnd base rates'!E$111)\n+($I182*'fnd base rates'!E$112)\n+($J182*'fnd base rates'!E$113)\n+($K182*'fnd base rates'!E$114)\n+($M182*'fnd base rates'!E$116)\n+($N182*'fnd base rates'!E$117)\n+($O182*'fnd base rates'!E$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,5)))\n*$R182","v":23495.066684040001},{"$f":"(($D182*'fnd base rates'!F$107)\n+($E182*'fnd base rates'!F$108)\n+($F182*'fnd base rates'!F$109)\n+($G182*'fnd base rates'!F$110)\n+($H182*'fnd base rates'!F$111)\n+($I182*'fnd base rates'!F$112)\n+($J182*'fnd base rates'!F$113)\n+($K182*'fnd base rates'!F$114)\n+($M182*'fnd base rates'!F$116)\n+($N182*'fnd base rates'!F$117)\n+($O182*'fnd base rates'!F$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,6)))\n*$R182","v":3011.9220735600002},{"$f":"(($D182*'fnd base rates'!G$107)\n+($E182*'fnd base rates'!G$108)\n+($F182*'fnd base rates'!G$109)\n+($G182*'fnd base rates'!G$110)\n+($H182*'fnd base rates'!G$111)\n+($I182*'fnd base rates'!G$112)\n+($J182*'fnd base rates'!G$113)\n+($K182*'fnd base rates'!G$114)\n+($M182*'fnd base rates'!G$116)\n+($N182*'fnd base rates'!G$117)\n+($O182*'fnd base rates'!G$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,7)))\n*$R182","v":979.70036303999996},{"$f":"(($D182*'fnd base rates'!H$107)\n+($E182*'fnd base rates'!H$108)\n+($F182*'fnd base rates'!H$109)\n+($G182*'fnd base rates'!H$110)\n+($H182*'fnd base rates'!H$111)\n+($I182*'fnd base rates'!H$112)\n+($J182*'fnd base rates'!H$113)\n+($K182*'fnd base rates'!H$114)\n+($M182*'fnd base rates'!H$116)\n+($N182*'fnd base rates'!H$117)\n+($O182*'fnd base rates'!H$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,8)))","v":2375.8505799999998},{"$f":"(($D182*'fnd base rates'!I$107)\n+($E182*'fnd base rates'!I$108)\n+($F182*'fnd base rates'!I$109)\n+($G182*'fnd base rates'!I$110)\n+($H182*'fnd base rates'!I$111)\n+($I182*'fnd base rates'!I$112)\n+($J182*'fnd base rates'!I$113)\n+($K182*'fnd base rates'!I$114)\n+($M182*'fnd base rates'!I$116)\n+($N182*'fnd base rates'!I$117)\n+($O182*'fnd base rates'!I$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,9)))\n*$R182","v":1706.2458000000001},{"$f":"(($D182*'fnd base rates'!J$107)\n+($E182*'fnd base rates'!J$108)\n+($F182*'fnd base rates'!J$109)\n+($G182*'fnd base rates'!J$110)\n+($H182*'fnd base rates'!J$111)\n+($I182*'fnd base rates'!J$112)\n+($J182*'fnd base rates'!J$113)\n+($K182*'fnd base rates'!J$114)\n+($M182*'fnd base rates'!J$116)\n+($N182*'fnd base rates'!J$117)\n+($O182*'fnd base rates'!J$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,10)))\n*$R182","v":3427.9548},{"$f":"(($D182*'fnd base rates'!K$107)\n+($E182*'fnd base rates'!K$108)\n+($F182*'fnd base rates'!K$109)\n+($G182*'fnd base rates'!K$110)\n+($H182*'fnd base rates'!K$111)\n+($I182*'fnd base rates'!K$112)\n+($J182*'fnd base rates'!K$113)\n+($K182*'fnd base rates'!K$114)\n+($M182*'fnd base rates'!K$116)\n+($N182*'fnd base rates'!K$117)\n+($O182*'fnd base rates'!K$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,11)))\n*$R182","v":3769.2835781399999},{"$f":"(($D182*'fnd base rates'!L$107)\n+($E182*'fnd base rates'!L$108)\n+($F182*'fnd base rates'!L$109)\n+($G182*'fnd base rates'!L$110)\n+($H182*'fnd base rates'!L$111)\n+($I182*'fnd base rates'!L$112)\n+($J182*'fnd base rates'!L$113)\n+($K182*'fnd base rates'!L$114)\n+($M182*'fnd base rates'!L$116)\n+($N182*'fnd base rates'!L$117)\n+($O182*'fnd base rates'!L$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,12)))","v":6818.1859899999999},{"$f":"(($D182*'fnd base rates'!M$107)\n+($E182*'fnd base rates'!M$108)\n+($F182*'fnd base rates'!M$109)\n+($G182*'fnd base rates'!M$110)\n+($H182*'fnd base rates'!M$111)\n+($I182*'fnd base rates'!M$112)\n+($J182*'fnd base rates'!M$113)\n+($K182*'fnd base rates'!M$114)\n+($M182*'fnd base rates'!M$116)\n+($N182*'fnd base rates'!M$117)\n+($O182*'fnd base rates'!M$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,13)))","v":0},50940.716142559992,null,430170153,"430","170","153",1,3,50940.716142559992,16980,4457,12523,null,null,null,null,null,null,0,null,0]
["430",430170162,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D183","v":0},{"$f":"'fnd enro'!E183","v":0},{"$f":"'fnd enro'!F183","v":0},{"$f":"'fnd enro'!G183","v":0},{"$f":"'fnd enro'!H183","v":0},{"$f":"'fnd enro'!I183","v":1},{"$f":"'fnd enro'!J183","v":0},{"$f":"'fnd enro'!K183","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L183","v":0},{"$f":"'fnd enro'!M183","v":0},{"$f":"'fnd enro'!N183","v":0},{"$f":"'fnd enro'!O183","v":0},{"$f":"'fnd enro'!P183","v":0},{"$f":"'fnd enro'!R183","v":1},1.02,{"$f":"VALUE('fnd enro'!Q183)","v":5},null,{"$f":"(($D183*'fnd base rates'!C$107)\n+($E183*'fnd base rates'!C$108)\n+($F183*'fnd base rates'!C$109)\n+($G183*'fnd base rates'!C$110)\n+($H183*'fnd base rates'!C$111)\n+($I183*'fnd base rates'!C$112)\n+($J183*'fnd base rates'!C$113)\n+($K183*'fnd base rates'!C$114)\n+($M183*'fnd base rates'!C$116)\n+($N183*'fnd base rates'!C$117)\n+($O183*'fnd base rates'!C$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,3)))\n*$R183","v":581.74569125999994},{"$f":"(($D183*'fnd base rates'!D$107)\n+($E183*'fnd base rates'!D$108)\n+($F183*'fnd base rates'!D$109)\n+($G183*'fnd base rates'!D$110)\n+($H183*'fnd base rates'!D$111)\n+($I183*'fnd base rates'!D$112)\n+($J183*'fnd base rates'!D$113)\n+($K183*'fnd base rates'!D$114)\n+($M183*'fnd base rates'!D$116)\n+($N183*'fnd base rates'!D$117)\n+($O183*'fnd base rates'!D$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,4)))\n*$R183","v":826.50599999999997},{"$f":"(($D183*'fnd base rates'!E$107)\n+($E183*'fnd base rates'!E$108)\n+($F183*'fnd base rates'!E$109)\n+($G183*'fnd base rates'!E$110)\n+($H183*'fnd base rates'!E$111)\n+($I183*'fnd base rates'!E$112)\n+($J183*'fnd base rates'!E$113)\n+($K183*'fnd base rates'!E$114)\n+($M183*'fnd base rates'!E$116)\n+($N183*'fnd base rates'!E$117)\n+($O183*'fnd base rates'!E$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,5)))\n*$R183","v":5313.89709468},{"$f":"(($D183*'fnd base rates'!F$107)\n+($E183*'fnd base rates'!F$108)\n+($F183*'fnd base rates'!F$109)\n+($G183*'fnd base rates'!F$110)\n+($H183*'fnd base rates'!F$111)\n+($I183*'fnd base rates'!F$112)\n+($J183*'fnd base rates'!F$113)\n+($K183*'fnd base rates'!F$114)\n+($M183*'fnd base rates'!F$116)\n+($N183*'fnd base rates'!F$117)\n+($O183*'fnd base rates'!F$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,6)))\n*$R183","v":964.90462452000008},{"$f":"(($D183*'fnd base rates'!G$107)\n+($E183*'fnd base rates'!G$108)\n+($F183*'fnd base rates'!G$109)\n+($G183*'fnd base rates'!G$110)\n+($H183*'fnd base rates'!G$111)\n+($I183*'fnd base rates'!G$112)\n+($J183*'fnd base rates'!G$113)\n+($K183*'fnd base rates'!G$114)\n+($M183*'fnd base rates'!G$116)\n+($N183*'fnd base rates'!G$117)\n+($O183*'fnd base rates'!G$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,7)))\n*$R183","v":177.39858768000002},{"$f":"(($D183*'fnd base rates'!H$107)\n+($E183*'fnd base rates'!H$108)\n+($F183*'fnd base rates'!H$109)\n+($G183*'fnd base rates'!H$110)\n+($H183*'fnd base rates'!H$111)\n+($I183*'fnd base rates'!H$112)\n+($J183*'fnd base rates'!H$113)\n+($K183*'fnd base rates'!H$114)\n+($M183*'fnd base rates'!H$116)\n+($N183*'fnd base rates'!H$117)\n+($O183*'fnd base rates'!H$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D183*'fnd base rates'!I$107)\n+($E183*'fnd base rates'!I$108)\n+($F183*'fnd base rates'!I$109)\n+($G183*'fnd base rates'!I$110)\n+($H183*'fnd base rates'!I$111)\n+($I183*'fnd base rates'!I$112)\n+($J183*'fnd base rates'!I$113)\n+($K183*'fnd base rates'!I$114)\n+($M183*'fnd base rates'!I$116)\n+($N183*'fnd base rates'!I$117)\n+($O183*'fnd base rates'!I$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,9)))\n*$R183","v":460.14240000000001},{"$f":"(($D183*'fnd base rates'!J$107)\n+($E183*'fnd base rates'!J$108)\n+($F183*'fnd base rates'!J$109)\n+($G183*'fnd base rates'!J$110)\n+($H183*'fnd base rates'!J$111)\n+($I183*'fnd base rates'!J$112)\n+($J183*'fnd base rates'!J$113)\n+($K183*'fnd base rates'!J$114)\n+($M183*'fnd base rates'!J$116)\n+($N183*'fnd base rates'!J$117)\n+($O183*'fnd base rates'!J$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,10)))\n*$R183","v":619.81319999999994},{"$f":"(($D183*'fnd base rates'!K$107)\n+($E183*'fnd base rates'!K$108)\n+($F183*'fnd base rates'!K$109)\n+($G183*'fnd base rates'!K$110)\n+($H183*'fnd base rates'!K$111)\n+($I183*'fnd base rates'!K$112)\n+($J183*'fnd base rates'!K$113)\n+($K183*'fnd base rates'!K$114)\n+($M183*'fnd base rates'!K$116)\n+($N183*'fnd base rates'!K$117)\n+($O183*'fnd base rates'!K$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,11)))\n*$R183","v":1244.8712593800001},{"$f":"(($D183*'fnd base rates'!L$107)\n+($E183*'fnd base rates'!L$108)\n+($F183*'fnd base rates'!L$109)\n+($G183*'fnd base rates'!L$110)\n+($H183*'fnd base rates'!L$111)\n+($I183*'fnd base rates'!L$112)\n+($J183*'fnd base rates'!L$113)\n+($K183*'fnd base rates'!L$114)\n+($M183*'fnd base rates'!L$116)\n+($N183*'fnd base rates'!L$117)\n+($O183*'fnd base rates'!L$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D183*'fnd base rates'!M$107)\n+($E183*'fnd base rates'!M$108)\n+($F183*'fnd base rates'!M$109)\n+($G183*'fnd base rates'!M$110)\n+($H183*'fnd base rates'!M$111)\n+($I183*'fnd base rates'!M$112)\n+($J183*'fnd base rates'!M$113)\n+($K183*'fnd base rates'!M$114)\n+($M183*'fnd base rates'!M$116)\n+($N183*'fnd base rates'!M$117)\n+($O183*'fnd base rates'!M$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,13)))","v":0},12765.131047520001,null,430170162,"430","170","162",1,1,12765.131047520001,12765,0,12765,null,null,null,null,null,null,0,null,0]
["430",430170170,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D184","v":0},{"$f":"'fnd enro'!E184","v":0},{"$f":"'fnd enro'!F184","v":0},{"$f":"'fnd enro'!G184","v":0},{"$f":"'fnd enro'!H184","v":263},{"$f":"'fnd enro'!I184","v":261},{"$f":"'fnd enro'!J184","v":0},{"$f":"'fnd enro'!K184","v":20.5932},{"$f":"'fnd enro'!L184","v":0},{"$f":"'fnd enro'!M184","v":0},{"$f":"'fnd enro'!N184","v":32},{"$f":"'fnd enro'!O184","v":9},{"$f":"'fnd enro'!P184","v":134},{"$f":"'fnd enro'!R184","v":524},1.02,{"$f":"VALUE('fnd enro'!Q184)","v":10},null,{"$f":"(($D184*'fnd base rates'!C$107)\n+($E184*'fnd base rates'!C$108)\n+($F184*'fnd base rates'!C$109)\n+($G184*'fnd base rates'!C$110)\n+($H184*'fnd base rates'!C$111)\n+($I184*'fnd base rates'!C$112)\n+($J184*'fnd base rates'!C$113)\n+($K184*'fnd base rates'!C$114)\n+($M184*'fnd base rates'!C$116)\n+($N184*'fnd base rates'!C$117)\n+($O184*'fnd base rates'!C$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,3)))\n*$R184","v":323072.15862023999},{"$f":"(($D184*'fnd base rates'!D$107)\n+($E184*'fnd base rates'!D$108)\n+($F184*'fnd base rates'!D$109)\n+($G184*'fnd base rates'!D$110)\n+($H184*'fnd base rates'!D$111)\n+($I184*'fnd base rates'!D$112)\n+($J184*'fnd base rates'!D$113)\n+($K184*'fnd base rates'!D$114)\n+($M184*'fnd base rates'!D$116)\n+($N184*'fnd base rates'!D$117)\n+($O184*'fnd base rates'!D$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,4)))\n*$R184","v":504491.90820000001},{"$f":"(($D184*'fnd base rates'!E$107)\n+($E184*'fnd base rates'!E$108)\n+($F184*'fnd base rates'!E$109)\n+($G184*'fnd base rates'!E$110)\n+($H184*'fnd base rates'!E$111)\n+($I184*'fnd base rates'!E$112)\n+($J184*'fnd base rates'!E$113)\n+($K184*'fnd base rates'!E$114)\n+($M184*'fnd base rates'!E$116)\n+($N184*'fnd base rates'!E$117)\n+($O184*'fnd base rates'!E$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,5)))\n*$R184","v":3044490.9610123201},{"$f":"(($D184*'fnd base rates'!F$107)\n+($E184*'fnd base rates'!F$108)\n+($F184*'fnd base rates'!F$109)\n+($G184*'fnd base rates'!F$110)\n+($H184*'fnd base rates'!F$111)\n+($I184*'fnd base rates'!F$112)\n+($J184*'fnd base rates'!F$113)\n+($K184*'fnd base rates'!F$114)\n+($M184*'fnd base rates'!F$116)\n+($N184*'fnd base rates'!F$117)\n+($O184*'fnd base rates'!F$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,6)))\n*$R184","v":545225.43604847987},{"$f":"(($D184*'fnd base rates'!G$107)\n+($E184*'fnd base rates'!G$108)\n+($F184*'fnd base rates'!G$109)\n+($G184*'fnd base rates'!G$110)\n+($H184*'fnd base rates'!G$111)\n+($I184*'fnd base rates'!G$112)\n+($J184*'fnd base rates'!G$113)\n+($K184*'fnd base rates'!G$114)\n+($M184*'fnd base rates'!G$116)\n+($N184*'fnd base rates'!G$117)\n+($O184*'fnd base rates'!G$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,7)))\n*$R184","v":126416.46054432001},{"$f":"(($D184*'fnd base rates'!H$107)\n+($E184*'fnd base rates'!H$108)\n+($F184*'fnd base rates'!H$109)\n+($G184*'fnd base rates'!H$110)\n+($H184*'fnd base rates'!H$111)\n+($I184*'fnd base rates'!H$112)\n+($J184*'fnd base rates'!H$113)\n+($K184*'fnd base rates'!H$114)\n+($M184*'fnd base rates'!H$116)\n+($N184*'fnd base rates'!H$117)\n+($O184*'fnd base rates'!H$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,8)))","v":385474.35464000003},{"$f":"(($D184*'fnd base rates'!I$107)\n+($E184*'fnd base rates'!I$108)\n+($F184*'fnd base rates'!I$109)\n+($G184*'fnd base rates'!I$110)\n+($H184*'fnd base rates'!I$111)\n+($I184*'fnd base rates'!I$112)\n+($J184*'fnd base rates'!I$113)\n+($K184*'fnd base rates'!I$114)\n+($M184*'fnd base rates'!I$116)\n+($N184*'fnd base rates'!I$117)\n+($O184*'fnd base rates'!I$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,9)))\n*$R184","v":258168.90540000002},{"$f":"(($D184*'fnd base rates'!J$107)\n+($E184*'fnd base rates'!J$108)\n+($F184*'fnd base rates'!J$109)\n+($G184*'fnd base rates'!J$110)\n+($H184*'fnd base rates'!J$111)\n+($I184*'fnd base rates'!J$112)\n+($J184*'fnd base rates'!J$113)\n+($K184*'fnd base rates'!J$114)\n+($M184*'fnd base rates'!J$116)\n+($N184*'fnd base rates'!J$117)\n+($O184*'fnd base rates'!J$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,10)))\n*$R184","v":362328.01079999999},{"$f":"(($D184*'fnd base rates'!K$107)\n+($E184*'fnd base rates'!K$108)\n+($F184*'fnd base rates'!K$109)\n+($G184*'fnd base rates'!K$110)\n+($H184*'fnd base rates'!K$111)\n+($I184*'fnd base rates'!K$112)\n+($J184*'fnd base rates'!K$113)\n+($K184*'fnd base rates'!K$114)\n+($M184*'fnd base rates'!K$116)\n+($N184*'fnd base rates'!K$117)\n+($O184*'fnd base rates'!K$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,11)))\n*$R184","v":676498.64731512009},{"$f":"(($D184*'fnd base rates'!L$107)\n+($E184*'fnd base rates'!L$108)\n+($F184*'fnd base rates'!L$109)\n+($G184*'fnd base rates'!L$110)\n+($H184*'fnd base rates'!L$111)\n+($I184*'fnd base rates'!L$112)\n+($J184*'fnd base rates'!L$113)\n+($K184*'fnd base rates'!L$114)\n+($M184*'fnd base rates'!L$116)\n+($N184*'fnd base rates'!L$117)\n+($O184*'fnd base rates'!L$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,12)))","v":1057648.7129199998},{"$f":"(($D184*'fnd base rates'!M$107)\n+($E184*'fnd base rates'!M$108)\n+($F184*'fnd base rates'!M$109)\n+($G184*'fnd base rates'!M$110)\n+($H184*'fnd base rates'!M$111)\n+($I184*'fnd base rates'!M$112)\n+($J184*'fnd base rates'!M$113)\n+($K184*'fnd base rates'!M$114)\n+($M184*'fnd base rates'!M$116)\n+($N184*'fnd base rates'!M$117)\n+($O184*'fnd base rates'!M$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,13)))","v":0},7283815.5555004794,null,430170170,"430","170","170",1,524,7283815.5555004794,13900,1135,12765,null,null,null,null,null,null,0,null,0]
["430",430170174,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D185","v":0},{"$f":"'fnd enro'!E185","v":0},{"$f":"'fnd enro'!F185","v":0},{"$f":"'fnd enro'!G185","v":0},{"$f":"'fnd enro'!H185","v":27},{"$f":"'fnd enro'!I185","v":35},{"$f":"'fnd enro'!J185","v":0},{"$f":"'fnd enro'!K185","v":2.4365999999999999},{"$f":"'fnd enro'!L185","v":0},{"$f":"'fnd enro'!M185","v":0},{"$f":"'fnd enro'!N185","v":0},{"$f":"'fnd enro'!O185","v":0},{"$f":"'fnd enro'!P185","v":2},{"$f":"'fnd enro'!R185","v":62},1.02,{"$f":"VALUE('fnd enro'!Q185)","v":5},null,{"$f":"(($D185*'fnd base rates'!C$107)\n+($E185*'fnd base rates'!C$108)\n+($F185*'fnd base rates'!C$109)\n+($G185*'fnd base rates'!C$110)\n+($H185*'fnd base rates'!C$111)\n+($I185*'fnd base rates'!C$112)\n+($J185*'fnd base rates'!C$113)\n+($K185*'fnd base rates'!C$114)\n+($M185*'fnd base rates'!C$116)\n+($N185*'fnd base rates'!C$117)\n+($O185*'fnd base rates'!C$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,3)))\n*$R185","v":36202.628058119997},{"$f":"(($D185*'fnd base rates'!D$107)\n+($E185*'fnd base rates'!D$108)\n+($F185*'fnd base rates'!D$109)\n+($G185*'fnd base rates'!D$110)\n+($H185*'fnd base rates'!D$111)\n+($I185*'fnd base rates'!D$112)\n+($J185*'fnd base rates'!D$113)\n+($K185*'fnd base rates'!D$114)\n+($M185*'fnd base rates'!D$116)\n+($N185*'fnd base rates'!D$117)\n+($O185*'fnd base rates'!D$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,4)))\n*$R185","v":51880.158000000003},{"$f":"(($D185*'fnd base rates'!E$107)\n+($E185*'fnd base rates'!E$108)\n+($F185*'fnd base rates'!E$109)\n+($G185*'fnd base rates'!E$110)\n+($H185*'fnd base rates'!E$111)\n+($I185*'fnd base rates'!E$112)\n+($J185*'fnd base rates'!E$113)\n+($K185*'fnd base rates'!E$114)\n+($M185*'fnd base rates'!E$116)\n+($N185*'fnd base rates'!E$117)\n+($O185*'fnd base rates'!E$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,5)))\n*$R185","v":293305.13927016006},{"$f":"(($D185*'fnd base rates'!F$107)\n+($E185*'fnd base rates'!F$108)\n+($F185*'fnd base rates'!F$109)\n+($G185*'fnd base rates'!F$110)\n+($H185*'fnd base rates'!F$111)\n+($I185*'fnd base rates'!F$112)\n+($J185*'fnd base rates'!F$113)\n+($K185*'fnd base rates'!F$114)\n+($M185*'fnd base rates'!F$116)\n+($N185*'fnd base rates'!F$117)\n+($O185*'fnd base rates'!F$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,6)))\n*$R185","v":62988.708120240008},{"$f":"(($D185*'fnd base rates'!G$107)\n+($E185*'fnd base rates'!G$108)\n+($F185*'fnd base rates'!G$109)\n+($G185*'fnd base rates'!G$110)\n+($H185*'fnd base rates'!G$111)\n+($I185*'fnd base rates'!G$112)\n+($J185*'fnd base rates'!G$113)\n+($K185*'fnd base rates'!G$114)\n+($M185*'fnd base rates'!G$116)\n+($N185*'fnd base rates'!G$117)\n+($O185*'fnd base rates'!G$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,7)))\n*$R185","v":11433.324236160001},{"$f":"(($D185*'fnd base rates'!H$107)\n+($E185*'fnd base rates'!H$108)\n+($F185*'fnd base rates'!H$109)\n+($G185*'fnd base rates'!H$110)\n+($H185*'fnd base rates'!H$111)\n+($I185*'fnd base rates'!H$112)\n+($J185*'fnd base rates'!H$113)\n+($K185*'fnd base rates'!H$114)\n+($M185*'fnd base rates'!H$116)\n+($N185*'fnd base rates'!H$117)\n+($O185*'fnd base rates'!H$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,8)))","v":45728.035319999995},{"$f":"(($D185*'fnd base rates'!I$107)\n+($E185*'fnd base rates'!I$108)\n+($F185*'fnd base rates'!I$109)\n+($G185*'fnd base rates'!I$110)\n+($H185*'fnd base rates'!I$111)\n+($I185*'fnd base rates'!I$112)\n+($J185*'fnd base rates'!I$113)\n+($K185*'fnd base rates'!I$114)\n+($M185*'fnd base rates'!I$116)\n+($N185*'fnd base rates'!I$117)\n+($O185*'fnd base rates'!I$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,9)))\n*$R185","v":27603.760200000001},{"$f":"(($D185*'fnd base rates'!J$107)\n+($E185*'fnd base rates'!J$108)\n+($F185*'fnd base rates'!J$109)\n+($G185*'fnd base rates'!J$110)\n+($H185*'fnd base rates'!J$111)\n+($I185*'fnd base rates'!J$112)\n+($J185*'fnd base rates'!J$113)\n+($K185*'fnd base rates'!J$114)\n+($M185*'fnd base rates'!J$116)\n+($N185*'fnd base rates'!J$117)\n+($O185*'fnd base rates'!J$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,10)))\n*$R185","v":30258.7896},{"$f":"(($D185*'fnd base rates'!K$107)\n+($E185*'fnd base rates'!K$108)\n+($F185*'fnd base rates'!K$109)\n+($G185*'fnd base rates'!K$110)\n+($H185*'fnd base rates'!K$111)\n+($I185*'fnd base rates'!K$112)\n+($J185*'fnd base rates'!K$113)\n+($K185*'fnd base rates'!K$114)\n+($M185*'fnd base rates'!K$116)\n+($N185*'fnd base rates'!K$117)\n+($O185*'fnd base rates'!K$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,11)))\n*$R185","v":78118.102681560005},{"$f":"(($D185*'fnd base rates'!L$107)\n+($E185*'fnd base rates'!L$108)\n+($F185*'fnd base rates'!L$109)\n+($G185*'fnd base rates'!L$110)\n+($H185*'fnd base rates'!L$111)\n+($I185*'fnd base rates'!L$112)\n+($J185*'fnd base rates'!L$113)\n+($K185*'fnd base rates'!L$114)\n+($M185*'fnd base rates'!L$116)\n+($N185*'fnd base rates'!L$117)\n+($O185*'fnd base rates'!L$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,12)))","v":111570.54046},{"$f":"(($D185*'fnd base rates'!M$107)\n+($E185*'fnd base rates'!M$108)\n+($F185*'fnd base rates'!M$109)\n+($G185*'fnd base rates'!M$110)\n+($H185*'fnd base rates'!M$111)\n+($I185*'fnd base rates'!M$112)\n+($J185*'fnd base rates'!M$113)\n+($K185*'fnd base rates'!M$114)\n+($M185*'fnd base rates'!M$116)\n+($N185*'fnd base rates'!M$117)\n+($O185*'fnd base rates'!M$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,13)))","v":0},749089.18594624021,null,430170174,"430","170","174",1,62,749089.18594624021,12082,-783,12865,null,null,null,null,null,null,0,null,0]
["430",430170185,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D186","v":0},{"$f":"'fnd enro'!E186","v":0},{"$f":"'fnd enro'!F186","v":0},{"$f":"'fnd enro'!G186","v":0},{"$f":"'fnd enro'!H186","v":1},{"$f":"'fnd enro'!I186","v":1},{"$f":"'fnd enro'!J186","v":0},{"$f":"'fnd enro'!K186","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L186","v":0},{"$f":"'fnd enro'!M186","v":0},{"$f":"'fnd enro'!N186","v":0},{"$f":"'fnd enro'!O186","v":0},{"$f":"'fnd enro'!P186","v":2},{"$f":"'fnd enro'!R186","v":2},1.02,{"$f":"VALUE('fnd enro'!Q186)","v":10},null,{"$f":"(($D186*'fnd base rates'!C$107)\n+($E186*'fnd base rates'!C$108)\n+($F186*'fnd base rates'!C$109)\n+($G186*'fnd base rates'!C$110)\n+($H186*'fnd base rates'!C$111)\n+($I186*'fnd base rates'!C$112)\n+($J186*'fnd base rates'!C$113)\n+($K186*'fnd base rates'!C$114)\n+($M186*'fnd base rates'!C$116)\n+($N186*'fnd base rates'!C$117)\n+($O186*'fnd base rates'!C$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,3)))\n*$R186","v":1360.7185825199997},{"$f":"(($D186*'fnd base rates'!D$107)\n+($E186*'fnd base rates'!D$108)\n+($F186*'fnd base rates'!D$109)\n+($G186*'fnd base rates'!D$110)\n+($H186*'fnd base rates'!D$111)\n+($I186*'fnd base rates'!D$112)\n+($J186*'fnd base rates'!D$113)\n+($K186*'fnd base rates'!D$114)\n+($M186*'fnd base rates'!D$116)\n+($N186*'fnd base rates'!D$117)\n+($O186*'fnd base rates'!D$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,4)))\n*$R186","v":2587.5360000000001},{"$f":"(($D186*'fnd base rates'!E$107)\n+($E186*'fnd base rates'!E$108)\n+($F186*'fnd base rates'!E$109)\n+($G186*'fnd base rates'!E$110)\n+($H186*'fnd base rates'!E$111)\n+($I186*'fnd base rates'!E$112)\n+($J186*'fnd base rates'!E$113)\n+($K186*'fnd base rates'!E$114)\n+($M186*'fnd base rates'!E$116)\n+($N186*'fnd base rates'!E$117)\n+($O186*'fnd base rates'!E$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,5)))\n*$R186","v":18181.169589360001},{"$f":"(($D186*'fnd base rates'!F$107)\n+($E186*'fnd base rates'!F$108)\n+($F186*'fnd base rates'!F$109)\n+($G186*'fnd base rates'!F$110)\n+($H186*'fnd base rates'!F$111)\n+($I186*'fnd base rates'!F$112)\n+($J186*'fnd base rates'!F$113)\n+($K186*'fnd base rates'!F$114)\n+($M186*'fnd base rates'!F$116)\n+($N186*'fnd base rates'!F$117)\n+($O186*'fnd base rates'!F$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,6)))\n*$R186","v":2047.01744904},{"$f":"(($D186*'fnd base rates'!G$107)\n+($E186*'fnd base rates'!G$108)\n+($F186*'fnd base rates'!G$109)\n+($G186*'fnd base rates'!G$110)\n+($H186*'fnd base rates'!G$111)\n+($I186*'fnd base rates'!G$112)\n+($J186*'fnd base rates'!G$113)\n+($K186*'fnd base rates'!G$114)\n+($M186*'fnd base rates'!G$116)\n+($N186*'fnd base rates'!G$117)\n+($O186*'fnd base rates'!G$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,7)))\n*$R186","v":802.30177535999997},{"$f":"(($D186*'fnd base rates'!H$107)\n+($E186*'fnd base rates'!H$108)\n+($F186*'fnd base rates'!H$109)\n+($G186*'fnd base rates'!H$110)\n+($H186*'fnd base rates'!H$111)\n+($I186*'fnd base rates'!H$112)\n+($J186*'fnd base rates'!H$113)\n+($K186*'fnd base rates'!H$114)\n+($M186*'fnd base rates'!H$116)\n+($N186*'fnd base rates'!H$117)\n+($O186*'fnd base rates'!H$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,8)))","v":1498.5237200000001},{"$f":"(($D186*'fnd base rates'!I$107)\n+($E186*'fnd base rates'!I$108)\n+($F186*'fnd base rates'!I$109)\n+($G186*'fnd base rates'!I$110)\n+($H186*'fnd base rates'!I$111)\n+($I186*'fnd base rates'!I$112)\n+($J186*'fnd base rates'!I$113)\n+($K186*'fnd base rates'!I$114)\n+($M186*'fnd base rates'!I$116)\n+($N186*'fnd base rates'!I$117)\n+($O186*'fnd base rates'!I$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,9)))\n*$R186","v":1246.1034000000002},{"$f":"(($D186*'fnd base rates'!J$107)\n+($E186*'fnd base rates'!J$108)\n+($F186*'fnd base rates'!J$109)\n+($G186*'fnd base rates'!J$110)\n+($H186*'fnd base rates'!J$111)\n+($I186*'fnd base rates'!J$112)\n+($J186*'fnd base rates'!J$113)\n+($K186*'fnd base rates'!J$114)\n+($M186*'fnd base rates'!J$116)\n+($N186*'fnd base rates'!J$117)\n+($O186*'fnd base rates'!J$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,10)))\n*$R186","v":2808.1415999999999},{"$f":"(($D186*'fnd base rates'!K$107)\n+($E186*'fnd base rates'!K$108)\n+($F186*'fnd base rates'!K$109)\n+($G186*'fnd base rates'!K$110)\n+($H186*'fnd base rates'!K$111)\n+($I186*'fnd base rates'!K$112)\n+($J186*'fnd base rates'!K$113)\n+($K186*'fnd base rates'!K$114)\n+($M186*'fnd base rates'!K$116)\n+($N186*'fnd base rates'!K$117)\n+($O186*'fnd base rates'!K$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,11)))\n*$R186","v":2524.4123187600003},{"$f":"(($D186*'fnd base rates'!L$107)\n+($E186*'fnd base rates'!L$108)\n+($F186*'fnd base rates'!L$109)\n+($G186*'fnd base rates'!L$110)\n+($H186*'fnd base rates'!L$111)\n+($I186*'fnd base rates'!L$112)\n+($J186*'fnd base rates'!L$113)\n+($K186*'fnd base rates'!L$114)\n+($M186*'fnd base rates'!L$116)\n+($N186*'fnd base rates'!L$117)\n+($O186*'fnd base rates'!L$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,12)))","v":5119.6606599999996},{"$f":"(($D186*'fnd base rates'!M$107)\n+($E186*'fnd base rates'!M$108)\n+($F186*'fnd base rates'!M$109)\n+($G186*'fnd base rates'!M$110)\n+($H186*'fnd base rates'!M$111)\n+($I186*'fnd base rates'!M$112)\n+($J186*'fnd base rates'!M$113)\n+($K186*'fnd base rates'!M$114)\n+($M186*'fnd base rates'!M$116)\n+($N186*'fnd base rates'!M$117)\n+($O186*'fnd base rates'!M$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,13)))","v":0},38175.585095039998,null,430170185,"430","170","185",1,2,38175.585095039998,19088,2108,16980,null,null,null,null,null,null,0,null,0]
["430",430170186,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D187","v":0},{"$f":"'fnd enro'!E187","v":0},{"$f":"'fnd enro'!F187","v":0},{"$f":"'fnd enro'!G187","v":0},{"$f":"'fnd enro'!H187","v":0},{"$f":"'fnd enro'!I187","v":1},{"$f":"'fnd enro'!J187","v":0},{"$f":"'fnd enro'!K187","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L187","v":0},{"$f":"'fnd enro'!M187","v":0},{"$f":"'fnd enro'!N187","v":0},{"$f":"'fnd enro'!O187","v":0},{"$f":"'fnd enro'!P187","v":0},{"$f":"'fnd enro'!R187","v":1},1.02,{"$f":"VALUE('fnd enro'!Q187)","v":7},null,{"$f":"(($D187*'fnd base rates'!C$107)\n+($E187*'fnd base rates'!C$108)\n+($F187*'fnd base rates'!C$109)\n+($G187*'fnd base rates'!C$110)\n+($H187*'fnd base rates'!C$111)\n+($I187*'fnd base rates'!C$112)\n+($J187*'fnd base rates'!C$113)\n+($K187*'fnd base rates'!C$114)\n+($M187*'fnd base rates'!C$116)\n+($N187*'fnd base rates'!C$117)\n+($O187*'fnd base rates'!C$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,3)))\n*$R187","v":581.74569125999994},{"$f":"(($D187*'fnd base rates'!D$107)\n+($E187*'fnd base rates'!D$108)\n+($F187*'fnd base rates'!D$109)\n+($G187*'fnd base rates'!D$110)\n+($H187*'fnd base rates'!D$111)\n+($I187*'fnd base rates'!D$112)\n+($J187*'fnd base rates'!D$113)\n+($K187*'fnd base rates'!D$114)\n+($M187*'fnd base rates'!D$116)\n+($N187*'fnd base rates'!D$117)\n+($O187*'fnd base rates'!D$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,4)))\n*$R187","v":826.50599999999997},{"$f":"(($D187*'fnd base rates'!E$107)\n+($E187*'fnd base rates'!E$108)\n+($F187*'fnd base rates'!E$109)\n+($G187*'fnd base rates'!E$110)\n+($H187*'fnd base rates'!E$111)\n+($I187*'fnd base rates'!E$112)\n+($J187*'fnd base rates'!E$113)\n+($K187*'fnd base rates'!E$114)\n+($M187*'fnd base rates'!E$116)\n+($N187*'fnd base rates'!E$117)\n+($O187*'fnd base rates'!E$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,5)))\n*$R187","v":5313.89709468},{"$f":"(($D187*'fnd base rates'!F$107)\n+($E187*'fnd base rates'!F$108)\n+($F187*'fnd base rates'!F$109)\n+($G187*'fnd base rates'!F$110)\n+($H187*'fnd base rates'!F$111)\n+($I187*'fnd base rates'!F$112)\n+($J187*'fnd base rates'!F$113)\n+($K187*'fnd base rates'!F$114)\n+($M187*'fnd base rates'!F$116)\n+($N187*'fnd base rates'!F$117)\n+($O187*'fnd base rates'!F$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,6)))\n*$R187","v":964.90462452000008},{"$f":"(($D187*'fnd base rates'!G$107)\n+($E187*'fnd base rates'!G$108)\n+($F187*'fnd base rates'!G$109)\n+($G187*'fnd base rates'!G$110)\n+($H187*'fnd base rates'!G$111)\n+($I187*'fnd base rates'!G$112)\n+($J187*'fnd base rates'!G$113)\n+($K187*'fnd base rates'!G$114)\n+($M187*'fnd base rates'!G$116)\n+($N187*'fnd base rates'!G$117)\n+($O187*'fnd base rates'!G$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,7)))\n*$R187","v":177.39858768000002},{"$f":"(($D187*'fnd base rates'!H$107)\n+($E187*'fnd base rates'!H$108)\n+($F187*'fnd base rates'!H$109)\n+($G187*'fnd base rates'!H$110)\n+($H187*'fnd base rates'!H$111)\n+($I187*'fnd base rates'!H$112)\n+($J187*'fnd base rates'!H$113)\n+($K187*'fnd base rates'!H$114)\n+($M187*'fnd base rates'!H$116)\n+($N187*'fnd base rates'!H$117)\n+($O187*'fnd base rates'!H$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D187*'fnd base rates'!I$107)\n+($E187*'fnd base rates'!I$108)\n+($F187*'fnd base rates'!I$109)\n+($G187*'fnd base rates'!I$110)\n+($H187*'fnd base rates'!I$111)\n+($I187*'fnd base rates'!I$112)\n+($J187*'fnd base rates'!I$113)\n+($K187*'fnd base rates'!I$114)\n+($M187*'fnd base rates'!I$116)\n+($N187*'fnd base rates'!I$117)\n+($O187*'fnd base rates'!I$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,9)))\n*$R187","v":460.14240000000001},{"$f":"(($D187*'fnd base rates'!J$107)\n+($E187*'fnd base rates'!J$108)\n+($F187*'fnd base rates'!J$109)\n+($G187*'fnd base rates'!J$110)\n+($H187*'fnd base rates'!J$111)\n+($I187*'fnd base rates'!J$112)\n+($J187*'fnd base rates'!J$113)\n+($K187*'fnd base rates'!J$114)\n+($M187*'fnd base rates'!J$116)\n+($N187*'fnd base rates'!J$117)\n+($O187*'fnd base rates'!J$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,10)))\n*$R187","v":619.81319999999994},{"$f":"(($D187*'fnd base rates'!K$107)\n+($E187*'fnd base rates'!K$108)\n+($F187*'fnd base rates'!K$109)\n+($G187*'fnd base rates'!K$110)\n+($H187*'fnd base rates'!K$111)\n+($I187*'fnd base rates'!K$112)\n+($J187*'fnd base rates'!K$113)\n+($K187*'fnd base rates'!K$114)\n+($M187*'fnd base rates'!K$116)\n+($N187*'fnd base rates'!K$117)\n+($O187*'fnd base rates'!K$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,11)))\n*$R187","v":1244.8712593800001},{"$f":"(($D187*'fnd base rates'!L$107)\n+($E187*'fnd base rates'!L$108)\n+($F187*'fnd base rates'!L$109)\n+($G187*'fnd base rates'!L$110)\n+($H187*'fnd base rates'!L$111)\n+($I187*'fnd base rates'!L$112)\n+($J187*'fnd base rates'!L$113)\n+($K187*'fnd base rates'!L$114)\n+($M187*'fnd base rates'!L$116)\n+($N187*'fnd base rates'!L$117)\n+($O187*'fnd base rates'!L$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D187*'fnd base rates'!M$107)\n+($E187*'fnd base rates'!M$108)\n+($F187*'fnd base rates'!M$109)\n+($G187*'fnd base rates'!M$110)\n+($H187*'fnd base rates'!M$111)\n+($I187*'fnd base rates'!M$112)\n+($J187*'fnd base rates'!M$113)\n+($K187*'fnd base rates'!M$114)\n+($M187*'fnd base rates'!M$116)\n+($N187*'fnd base rates'!M$117)\n+($O187*'fnd base rates'!M$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,13)))","v":0},12765.131047520001,null,430170186,"430","170","186",1,1,12765.131047520001,12765,0,12765,null,null,null,null,null,null,0,null,0]
["430",430170198,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D188","v":0},{"$f":"'fnd enro'!E188","v":0},{"$f":"'fnd enro'!F188","v":0},{"$f":"'fnd enro'!G188","v":0},{"$f":"'fnd enro'!H188","v":0},{"$f":"'fnd enro'!I188","v":3},{"$f":"'fnd enro'!J188","v":0},{"$f":"'fnd enro'!K188","v":0.1179},{"$f":"'fnd enro'!L188","v":0},{"$f":"'fnd enro'!M188","v":0},{"$f":"'fnd enro'!N188","v":0},{"$f":"'fnd enro'!O188","v":0},{"$f":"'fnd enro'!P188","v":0},{"$f":"'fnd enro'!R188","v":3},1.02,{"$f":"VALUE('fnd enro'!Q188)","v":3},null,{"$f":"(($D188*'fnd base rates'!C$107)\n+($E188*'fnd base rates'!C$108)\n+($F188*'fnd base rates'!C$109)\n+($G188*'fnd base rates'!C$110)\n+($H188*'fnd base rates'!C$111)\n+($I188*'fnd base rates'!C$112)\n+($J188*'fnd base rates'!C$113)\n+($K188*'fnd base rates'!C$114)\n+($M188*'fnd base rates'!C$116)\n+($N188*'fnd base rates'!C$117)\n+($O188*'fnd base rates'!C$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,3)))\n*$R188","v":1745.2370737799997},{"$f":"(($D188*'fnd base rates'!D$107)\n+($E188*'fnd base rates'!D$108)\n+($F188*'fnd base rates'!D$109)\n+($G188*'fnd base rates'!D$110)\n+($H188*'fnd base rates'!D$111)\n+($I188*'fnd base rates'!D$112)\n+($J188*'fnd base rates'!D$113)\n+($K188*'fnd base rates'!D$114)\n+($M188*'fnd base rates'!D$116)\n+($N188*'fnd base rates'!D$117)\n+($O188*'fnd base rates'!D$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,4)))\n*$R188","v":2479.5179999999996},{"$f":"(($D188*'fnd base rates'!E$107)\n+($E188*'fnd base rates'!E$108)\n+($F188*'fnd base rates'!E$109)\n+($G188*'fnd base rates'!E$110)\n+($H188*'fnd base rates'!E$111)\n+($I188*'fnd base rates'!E$112)\n+($J188*'fnd base rates'!E$113)\n+($K188*'fnd base rates'!E$114)\n+($M188*'fnd base rates'!E$116)\n+($N188*'fnd base rates'!E$117)\n+($O188*'fnd base rates'!E$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,5)))\n*$R188","v":15941.691284039998},{"$f":"(($D188*'fnd base rates'!F$107)\n+($E188*'fnd base rates'!F$108)\n+($F188*'fnd base rates'!F$109)\n+($G188*'fnd base rates'!F$110)\n+($H188*'fnd base rates'!F$111)\n+($I188*'fnd base rates'!F$112)\n+($J188*'fnd base rates'!F$113)\n+($K188*'fnd base rates'!F$114)\n+($M188*'fnd base rates'!F$116)\n+($N188*'fnd base rates'!F$117)\n+($O188*'fnd base rates'!F$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,6)))\n*$R188","v":2894.7138735600001},{"$f":"(($D188*'fnd base rates'!G$107)\n+($E188*'fnd base rates'!G$108)\n+($F188*'fnd base rates'!G$109)\n+($G188*'fnd base rates'!G$110)\n+($H188*'fnd base rates'!G$111)\n+($I188*'fnd base rates'!G$112)\n+($J188*'fnd base rates'!G$113)\n+($K188*'fnd base rates'!G$114)\n+($M188*'fnd base rates'!G$116)\n+($N188*'fnd base rates'!G$117)\n+($O188*'fnd base rates'!G$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,7)))\n*$R188","v":532.19576304000009},{"$f":"(($D188*'fnd base rates'!H$107)\n+($E188*'fnd base rates'!H$108)\n+($F188*'fnd base rates'!H$109)\n+($G188*'fnd base rates'!H$110)\n+($H188*'fnd base rates'!H$111)\n+($I188*'fnd base rates'!H$112)\n+($J188*'fnd base rates'!H$113)\n+($K188*'fnd base rates'!H$114)\n+($M188*'fnd base rates'!H$116)\n+($N188*'fnd base rates'!H$117)\n+($O188*'fnd base rates'!H$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,8)))","v":2631.9805799999999},{"$f":"(($D188*'fnd base rates'!I$107)\n+($E188*'fnd base rates'!I$108)\n+($F188*'fnd base rates'!I$109)\n+($G188*'fnd base rates'!I$110)\n+($H188*'fnd base rates'!I$111)\n+($I188*'fnd base rates'!I$112)\n+($J188*'fnd base rates'!I$113)\n+($K188*'fnd base rates'!I$114)\n+($M188*'fnd base rates'!I$116)\n+($N188*'fnd base rates'!I$117)\n+($O188*'fnd base rates'!I$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,9)))\n*$R188","v":1380.4272000000001},{"$f":"(($D188*'fnd base rates'!J$107)\n+($E188*'fnd base rates'!J$108)\n+($F188*'fnd base rates'!J$109)\n+($G188*'fnd base rates'!J$110)\n+($H188*'fnd base rates'!J$111)\n+($I188*'fnd base rates'!J$112)\n+($J188*'fnd base rates'!J$113)\n+($K188*'fnd base rates'!J$114)\n+($M188*'fnd base rates'!J$116)\n+($N188*'fnd base rates'!J$117)\n+($O188*'fnd base rates'!J$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,10)))\n*$R188","v":1859.4396000000002},{"$f":"(($D188*'fnd base rates'!K$107)\n+($E188*'fnd base rates'!K$108)\n+($F188*'fnd base rates'!K$109)\n+($G188*'fnd base rates'!K$110)\n+($H188*'fnd base rates'!K$111)\n+($I188*'fnd base rates'!K$112)\n+($J188*'fnd base rates'!K$113)\n+($K188*'fnd base rates'!K$114)\n+($M188*'fnd base rates'!K$116)\n+($N188*'fnd base rates'!K$117)\n+($O188*'fnd base rates'!K$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,11)))\n*$R188","v":3734.6137781400002},{"$f":"(($D188*'fnd base rates'!L$107)\n+($E188*'fnd base rates'!L$108)\n+($F188*'fnd base rates'!L$109)\n+($G188*'fnd base rates'!L$110)\n+($H188*'fnd base rates'!L$111)\n+($I188*'fnd base rates'!L$112)\n+($J188*'fnd base rates'!L$113)\n+($K188*'fnd base rates'!L$114)\n+($M188*'fnd base rates'!L$116)\n+($N188*'fnd base rates'!L$117)\n+($O188*'fnd base rates'!L$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,12)))","v":5095.5759900000003},{"$f":"(($D188*'fnd base rates'!M$107)\n+($E188*'fnd base rates'!M$108)\n+($F188*'fnd base rates'!M$109)\n+($G188*'fnd base rates'!M$110)\n+($H188*'fnd base rates'!M$111)\n+($I188*'fnd base rates'!M$112)\n+($J188*'fnd base rates'!M$113)\n+($K188*'fnd base rates'!M$114)\n+($M188*'fnd base rates'!M$116)\n+($N188*'fnd base rates'!M$117)\n+($O188*'fnd base rates'!M$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,13)))","v":0},38295.393142559995,null,430170198,"430","170","198",1,3,38295.393142559995,12765,-1121,13886,null,null,null,null,null,null,0,null,0]
["430",430170271,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D189","v":0},{"$f":"'fnd enro'!E189","v":0},{"$f":"'fnd enro'!F189","v":0},{"$f":"'fnd enro'!G189","v":0},{"$f":"'fnd enro'!H189","v":2},{"$f":"'fnd enro'!I189","v":13},{"$f":"'fnd enro'!J189","v":0},{"$f":"'fnd enro'!K189","v":0.58950000000000002},{"$f":"'fnd enro'!L189","v":0},{"$f":"'fnd enro'!M189","v":0},{"$f":"'fnd enro'!N189","v":0},{"$f":"'fnd enro'!O189","v":0},{"$f":"'fnd enro'!P189","v":0},{"$f":"'fnd enro'!R189","v":15},1.02,{"$f":"VALUE('fnd enro'!Q189)","v":4},null,{"$f":"(($D189*'fnd base rates'!C$107)\n+($E189*'fnd base rates'!C$108)\n+($F189*'fnd base rates'!C$109)\n+($G189*'fnd base rates'!C$110)\n+($H189*'fnd base rates'!C$111)\n+($I189*'fnd base rates'!C$112)\n+($J189*'fnd base rates'!C$113)\n+($K189*'fnd base rates'!C$114)\n+($M189*'fnd base rates'!C$116)\n+($N189*'fnd base rates'!C$117)\n+($O189*'fnd base rates'!C$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,3)))\n*$R189","v":8726.1853689},{"$f":"(($D189*'fnd base rates'!D$107)\n+($E189*'fnd base rates'!D$108)\n+($F189*'fnd base rates'!D$109)\n+($G189*'fnd base rates'!D$110)\n+($H189*'fnd base rates'!D$111)\n+($I189*'fnd base rates'!D$112)\n+($J189*'fnd base rates'!D$113)\n+($K189*'fnd base rates'!D$114)\n+($M189*'fnd base rates'!D$116)\n+($N189*'fnd base rates'!D$117)\n+($O189*'fnd base rates'!D$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,4)))\n*$R189","v":12397.59},{"$f":"(($D189*'fnd base rates'!E$107)\n+($E189*'fnd base rates'!E$108)\n+($F189*'fnd base rates'!E$109)\n+($G189*'fnd base rates'!E$110)\n+($H189*'fnd base rates'!E$111)\n+($I189*'fnd base rates'!E$112)\n+($J189*'fnd base rates'!E$113)\n+($K189*'fnd base rates'!E$114)\n+($M189*'fnd base rates'!E$116)\n+($N189*'fnd base rates'!E$117)\n+($O189*'fnd base rates'!E$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,5)))\n*$R189","v":76569.732820200006},{"$f":"(($D189*'fnd base rates'!F$107)\n+($E189*'fnd base rates'!F$108)\n+($F189*'fnd base rates'!F$109)\n+($G189*'fnd base rates'!F$110)\n+($H189*'fnd base rates'!F$111)\n+($I189*'fnd base rates'!F$112)\n+($J189*'fnd base rates'!F$113)\n+($K189*'fnd base rates'!F$114)\n+($M189*'fnd base rates'!F$116)\n+($N189*'fnd base rates'!F$117)\n+($O189*'fnd base rates'!F$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,6)))\n*$R189","v":14707.985767800001},{"$f":"(($D189*'fnd base rates'!G$107)\n+($E189*'fnd base rates'!G$108)\n+($F189*'fnd base rates'!G$109)\n+($G189*'fnd base rates'!G$110)\n+($H189*'fnd base rates'!G$111)\n+($I189*'fnd base rates'!G$112)\n+($J189*'fnd base rates'!G$113)\n+($K189*'fnd base rates'!G$114)\n+($M189*'fnd base rates'!G$116)\n+($N189*'fnd base rates'!G$117)\n+($O189*'fnd base rates'!G$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,7)))\n*$R189","v":2670.8320152000001},{"$f":"(($D189*'fnd base rates'!H$107)\n+($E189*'fnd base rates'!H$108)\n+($F189*'fnd base rates'!H$109)\n+($G189*'fnd base rates'!H$110)\n+($H189*'fnd base rates'!H$111)\n+($I189*'fnd base rates'!H$112)\n+($J189*'fnd base rates'!H$113)\n+($K189*'fnd base rates'!H$114)\n+($M189*'fnd base rates'!H$116)\n+($N189*'fnd base rates'!H$117)\n+($O189*'fnd base rates'!H$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,8)))","v":12514.6029},{"$f":"(($D189*'fnd base rates'!I$107)\n+($E189*'fnd base rates'!I$108)\n+($F189*'fnd base rates'!I$109)\n+($G189*'fnd base rates'!I$110)\n+($H189*'fnd base rates'!I$111)\n+($I189*'fnd base rates'!I$112)\n+($J189*'fnd base rates'!I$113)\n+($K189*'fnd base rates'!I$114)\n+($M189*'fnd base rates'!I$116)\n+($N189*'fnd base rates'!I$117)\n+($O189*'fnd base rates'!I$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,9)))\n*$R189","v":6814.9668000000001},{"$f":"(($D189*'fnd base rates'!J$107)\n+($E189*'fnd base rates'!J$108)\n+($F189*'fnd base rates'!J$109)\n+($G189*'fnd base rates'!J$110)\n+($H189*'fnd base rates'!J$111)\n+($I189*'fnd base rates'!J$112)\n+($J189*'fnd base rates'!J$113)\n+($K189*'fnd base rates'!J$114)\n+($M189*'fnd base rates'!J$116)\n+($N189*'fnd base rates'!J$117)\n+($O189*'fnd base rates'!J$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,10)))\n*$R189","v":8595.152399999999},{"$f":"(($D189*'fnd base rates'!K$107)\n+($E189*'fnd base rates'!K$108)\n+($F189*'fnd base rates'!K$109)\n+($G189*'fnd base rates'!K$110)\n+($H189*'fnd base rates'!K$111)\n+($I189*'fnd base rates'!K$112)\n+($J189*'fnd base rates'!K$113)\n+($K189*'fnd base rates'!K$114)\n+($M189*'fnd base rates'!K$116)\n+($N189*'fnd base rates'!K$117)\n+($O189*'fnd base rates'!K$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,11)))\n*$R189","v":18742.408490700003},{"$f":"(($D189*'fnd base rates'!L$107)\n+($E189*'fnd base rates'!L$108)\n+($F189*'fnd base rates'!L$109)\n+($G189*'fnd base rates'!L$110)\n+($H189*'fnd base rates'!L$111)\n+($I189*'fnd base rates'!L$112)\n+($J189*'fnd base rates'!L$113)\n+($K189*'fnd base rates'!L$114)\n+($M189*'fnd base rates'!L$116)\n+($N189*'fnd base rates'!L$117)\n+($O189*'fnd base rates'!L$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,12)))","v":25864.539949999998},{"$f":"(($D189*'fnd base rates'!M$107)\n+($E189*'fnd base rates'!M$108)\n+($F189*'fnd base rates'!M$109)\n+($G189*'fnd base rates'!M$110)\n+($H189*'fnd base rates'!M$111)\n+($I189*'fnd base rates'!M$112)\n+($J189*'fnd base rates'!M$113)\n+($K189*'fnd base rates'!M$114)\n+($M189*'fnd base rates'!M$116)\n+($N189*'fnd base rates'!M$117)\n+($O189*'fnd base rates'!M$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,13)))","v":0},187603.99651280002,null,430170271,"430","170","271",1,15,187603.99651280002,12507,425,12082,null,null,null,null,null,null,0,null,0]
["430",430170314,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D190","v":0},{"$f":"'fnd enro'!E190","v":0},{"$f":"'fnd enro'!F190","v":0},{"$f":"'fnd enro'!G190","v":0},{"$f":"'fnd enro'!H190","v":1},{"$f":"'fnd enro'!I190","v":0},{"$f":"'fnd enro'!J190","v":0},{"$f":"'fnd enro'!K190","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L190","v":0},{"$f":"'fnd enro'!M190","v":0},{"$f":"'fnd enro'!N190","v":0},{"$f":"'fnd enro'!O190","v":0},{"$f":"'fnd enro'!P190","v":0},{"$f":"'fnd enro'!R190","v":1},1.02,{"$f":"VALUE('fnd enro'!Q190)","v":7},null,{"$f":"(($D190*'fnd base rates'!C$107)\n+($E190*'fnd base rates'!C$108)\n+($F190*'fnd base rates'!C$109)\n+($G190*'fnd base rates'!C$110)\n+($H190*'fnd base rates'!C$111)\n+($I190*'fnd base rates'!C$112)\n+($J190*'fnd base rates'!C$113)\n+($K190*'fnd base rates'!C$114)\n+($M190*'fnd base rates'!C$116)\n+($N190*'fnd base rates'!C$117)\n+($O190*'fnd base rates'!C$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,3)))\n*$R190","v":581.74569125999994},{"$f":"(($D190*'fnd base rates'!D$107)\n+($E190*'fnd base rates'!D$108)\n+($F190*'fnd base rates'!D$109)\n+($G190*'fnd base rates'!D$110)\n+($H190*'fnd base rates'!D$111)\n+($I190*'fnd base rates'!D$112)\n+($J190*'fnd base rates'!D$113)\n+($K190*'fnd base rates'!D$114)\n+($M190*'fnd base rates'!D$116)\n+($N190*'fnd base rates'!D$117)\n+($O190*'fnd base rates'!D$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,4)))\n*$R190","v":826.50599999999997},{"$f":"(($D190*'fnd base rates'!E$107)\n+($E190*'fnd base rates'!E$108)\n+($F190*'fnd base rates'!E$109)\n+($G190*'fnd base rates'!E$110)\n+($H190*'fnd base rates'!E$111)\n+($I190*'fnd base rates'!E$112)\n+($J190*'fnd base rates'!E$113)\n+($K190*'fnd base rates'!E$114)\n+($M190*'fnd base rates'!E$116)\n+($N190*'fnd base rates'!E$117)\n+($O190*'fnd base rates'!E$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,5)))\n*$R190","v":3744.5352946799999},{"$f":"(($D190*'fnd base rates'!F$107)\n+($E190*'fnd base rates'!F$108)\n+($F190*'fnd base rates'!F$109)\n+($G190*'fnd base rates'!F$110)\n+($H190*'fnd base rates'!F$111)\n+($I190*'fnd base rates'!F$112)\n+($J190*'fnd base rates'!F$113)\n+($K190*'fnd base rates'!F$114)\n+($M190*'fnd base rates'!F$116)\n+($N190*'fnd base rates'!F$117)\n+($O190*'fnd base rates'!F$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,6)))\n*$R190","v":1082.11282452},{"$f":"(($D190*'fnd base rates'!G$107)\n+($E190*'fnd base rates'!G$108)\n+($F190*'fnd base rates'!G$109)\n+($G190*'fnd base rates'!G$110)\n+($H190*'fnd base rates'!G$111)\n+($I190*'fnd base rates'!G$112)\n+($J190*'fnd base rates'!G$113)\n+($K190*'fnd base rates'!G$114)\n+($M190*'fnd base rates'!G$116)\n+($N190*'fnd base rates'!G$117)\n+($O190*'fnd base rates'!G$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,7)))\n*$R190","v":182.32518768},{"$f":"(($D190*'fnd base rates'!H$107)\n+($E190*'fnd base rates'!H$108)\n+($F190*'fnd base rates'!H$109)\n+($G190*'fnd base rates'!H$110)\n+($H190*'fnd base rates'!H$111)\n+($I190*'fnd base rates'!H$112)\n+($J190*'fnd base rates'!H$113)\n+($K190*'fnd base rates'!H$114)\n+($M190*'fnd base rates'!H$116)\n+($N190*'fnd base rates'!H$117)\n+($O190*'fnd base rates'!H$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D190*'fnd base rates'!I$107)\n+($E190*'fnd base rates'!I$108)\n+($F190*'fnd base rates'!I$109)\n+($G190*'fnd base rates'!I$110)\n+($H190*'fnd base rates'!I$111)\n+($I190*'fnd base rates'!I$112)\n+($J190*'fnd base rates'!I$113)\n+($K190*'fnd base rates'!I$114)\n+($M190*'fnd base rates'!I$116)\n+($N190*'fnd base rates'!I$117)\n+($O190*'fnd base rates'!I$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,9)))\n*$R190","v":416.55779999999999},{"$f":"(($D190*'fnd base rates'!J$107)\n+($E190*'fnd base rates'!J$108)\n+($F190*'fnd base rates'!J$109)\n+($G190*'fnd base rates'!J$110)\n+($H190*'fnd base rates'!J$111)\n+($I190*'fnd base rates'!J$112)\n+($J190*'fnd base rates'!J$113)\n+($K190*'fnd base rates'!J$114)\n+($M190*'fnd base rates'!J$116)\n+($N190*'fnd base rates'!J$117)\n+($O190*'fnd base rates'!J$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,10)))\n*$R190","v":268.79039999999998},{"$f":"(($D190*'fnd base rates'!K$107)\n+($E190*'fnd base rates'!K$108)\n+($F190*'fnd base rates'!K$109)\n+($G190*'fnd base rates'!K$110)\n+($H190*'fnd base rates'!K$111)\n+($I190*'fnd base rates'!K$112)\n+($J190*'fnd base rates'!K$113)\n+($K190*'fnd base rates'!K$114)\n+($M190*'fnd base rates'!K$116)\n+($N190*'fnd base rates'!K$117)\n+($O190*'fnd base rates'!K$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,11)))\n*$R190","v":1279.54105938},{"$f":"(($D190*'fnd base rates'!L$107)\n+($E190*'fnd base rates'!L$108)\n+($F190*'fnd base rates'!L$109)\n+($G190*'fnd base rates'!L$110)\n+($H190*'fnd base rates'!L$111)\n+($I190*'fnd base rates'!L$112)\n+($J190*'fnd base rates'!L$113)\n+($K190*'fnd base rates'!L$114)\n+($M190*'fnd base rates'!L$116)\n+($N190*'fnd base rates'!L$117)\n+($O190*'fnd base rates'!L$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D190*'fnd base rates'!M$107)\n+($E190*'fnd base rates'!M$108)\n+($F190*'fnd base rates'!M$109)\n+($G190*'fnd base rates'!M$110)\n+($H190*'fnd base rates'!M$111)\n+($I190*'fnd base rates'!M$112)\n+($J190*'fnd base rates'!M$113)\n+($K190*'fnd base rates'!M$114)\n+($M190*'fnd base rates'!M$116)\n+($N190*'fnd base rates'!M$117)\n+($O190*'fnd base rates'!M$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,13)))","v":0},10828.646447519999,null,430170314,"430","170","314",1,1,10828.646447519999,10829,-8259,19088,null,null,null,null,null,null,0,null,0]
["430",430170321,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D191","v":0},{"$f":"'fnd enro'!E191","v":0},{"$f":"'fnd enro'!F191","v":0},{"$f":"'fnd enro'!G191","v":0},{"$f":"'fnd enro'!H191","v":2},{"$f":"'fnd enro'!I191","v":6},{"$f":"'fnd enro'!J191","v":0},{"$f":"'fnd enro'!K191","v":0.31440000000000001},{"$f":"'fnd enro'!L191","v":0},{"$f":"'fnd enro'!M191","v":0},{"$f":"'fnd enro'!N191","v":0},{"$f":"'fnd enro'!O191","v":0},{"$f":"'fnd enro'!P191","v":5},{"$f":"'fnd enro'!R191","v":8},1.02,{"$f":"VALUE('fnd enro'!Q191)","v":4},null,{"$f":"(($D191*'fnd base rates'!C$107)\n+($E191*'fnd base rates'!C$108)\n+($F191*'fnd base rates'!C$109)\n+($G191*'fnd base rates'!C$110)\n+($H191*'fnd base rates'!C$111)\n+($I191*'fnd base rates'!C$112)\n+($J191*'fnd base rates'!C$113)\n+($K191*'fnd base rates'!C$114)\n+($M191*'fnd base rates'!C$116)\n+($N191*'fnd base rates'!C$117)\n+($O191*'fnd base rates'!C$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,3)))\n*$R191","v":4977.2545300799993},{"$f":"(($D191*'fnd base rates'!D$107)\n+($E191*'fnd base rates'!D$108)\n+($F191*'fnd base rates'!D$109)\n+($G191*'fnd base rates'!D$110)\n+($H191*'fnd base rates'!D$111)\n+($I191*'fnd base rates'!D$112)\n+($J191*'fnd base rates'!D$113)\n+($K191*'fnd base rates'!D$114)\n+($M191*'fnd base rates'!D$116)\n+($N191*'fnd base rates'!D$117)\n+($O191*'fnd base rates'!D$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,4)))\n*$R191","v":8143.7819999999992},{"$f":"(($D191*'fnd base rates'!E$107)\n+($E191*'fnd base rates'!E$108)\n+($F191*'fnd base rates'!E$109)\n+($G191*'fnd base rates'!E$110)\n+($H191*'fnd base rates'!E$111)\n+($I191*'fnd base rates'!E$112)\n+($J191*'fnd base rates'!E$113)\n+($K191*'fnd base rates'!E$114)\n+($M191*'fnd base rates'!E$116)\n+($N191*'fnd base rates'!E$117)\n+($O191*'fnd base rates'!E$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,5)))\n*$R191","v":54324.990157439999},{"$f":"(($D191*'fnd base rates'!F$107)\n+($E191*'fnd base rates'!F$108)\n+($F191*'fnd base rates'!F$109)\n+($G191*'fnd base rates'!F$110)\n+($H191*'fnd base rates'!F$111)\n+($I191*'fnd base rates'!F$112)\n+($J191*'fnd base rates'!F$113)\n+($K191*'fnd base rates'!F$114)\n+($M191*'fnd base rates'!F$116)\n+($N191*'fnd base rates'!F$117)\n+($O191*'fnd base rates'!F$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,6)))\n*$R191","v":7953.6533961600007},{"$f":"(($D191*'fnd base rates'!G$107)\n+($E191*'fnd base rates'!G$108)\n+($F191*'fnd base rates'!G$109)\n+($G191*'fnd base rates'!G$110)\n+($H191*'fnd base rates'!G$111)\n+($I191*'fnd base rates'!G$112)\n+($J191*'fnd base rates'!G$113)\n+($K191*'fnd base rates'!G$114)\n+($M191*'fnd base rates'!G$116)\n+($N191*'fnd base rates'!G$117)\n+($O191*'fnd base rates'!G$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,7)))\n*$R191","v":2154.4659014400004},{"$f":"(($D191*'fnd base rates'!H$107)\n+($E191*'fnd base rates'!H$108)\n+($F191*'fnd base rates'!H$109)\n+($G191*'fnd base rates'!H$110)\n+($H191*'fnd base rates'!H$111)\n+($I191*'fnd base rates'!H$112)\n+($J191*'fnd base rates'!H$113)\n+($K191*'fnd base rates'!H$114)\n+($M191*'fnd base rates'!H$116)\n+($N191*'fnd base rates'!H$117)\n+($O191*'fnd base rates'!H$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,8)))","v":6482.3148799999999},{"$f":"(($D191*'fnd base rates'!I$107)\n+($E191*'fnd base rates'!I$108)\n+($F191*'fnd base rates'!I$109)\n+($G191*'fnd base rates'!I$110)\n+($H191*'fnd base rates'!I$111)\n+($I191*'fnd base rates'!I$112)\n+($J191*'fnd base rates'!I$113)\n+($K191*'fnd base rates'!I$114)\n+($M191*'fnd base rates'!I$116)\n+($N191*'fnd base rates'!I$117)\n+($O191*'fnd base rates'!I$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,9)))\n*$R191","v":4199.442},{"$f":"(($D191*'fnd base rates'!J$107)\n+($E191*'fnd base rates'!J$108)\n+($F191*'fnd base rates'!J$109)\n+($G191*'fnd base rates'!J$110)\n+($H191*'fnd base rates'!J$111)\n+($I191*'fnd base rates'!J$112)\n+($J191*'fnd base rates'!J$113)\n+($K191*'fnd base rates'!J$114)\n+($M191*'fnd base rates'!J$116)\n+($N191*'fnd base rates'!J$117)\n+($O191*'fnd base rates'!J$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,10)))\n*$R191","v":7402.6500000000005},{"$f":"(($D191*'fnd base rates'!K$107)\n+($E191*'fnd base rates'!K$108)\n+($F191*'fnd base rates'!K$109)\n+($G191*'fnd base rates'!K$110)\n+($H191*'fnd base rates'!K$111)\n+($I191*'fnd base rates'!K$112)\n+($J191*'fnd base rates'!K$113)\n+($K191*'fnd base rates'!K$114)\n+($M191*'fnd base rates'!K$116)\n+($N191*'fnd base rates'!K$117)\n+($O191*'fnd base rates'!K$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,11)))\n*$R191","v":10028.309675040002},{"$f":"(($D191*'fnd base rates'!L$107)\n+($E191*'fnd base rates'!L$108)\n+($F191*'fnd base rates'!L$109)\n+($G191*'fnd base rates'!L$110)\n+($H191*'fnd base rates'!L$111)\n+($I191*'fnd base rates'!L$112)\n+($J191*'fnd base rates'!L$113)\n+($K191*'fnd base rates'!L$114)\n+($M191*'fnd base rates'!L$116)\n+($N191*'fnd base rates'!L$117)\n+($O191*'fnd base rates'!L$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,12)))","v":16481.412639999999},{"$f":"(($D191*'fnd base rates'!M$107)\n+($E191*'fnd base rates'!M$108)\n+($F191*'fnd base rates'!M$109)\n+($G191*'fnd base rates'!M$110)\n+($H191*'fnd base rates'!M$111)\n+($I191*'fnd base rates'!M$112)\n+($J191*'fnd base rates'!M$113)\n+($K191*'fnd base rates'!M$114)\n+($M191*'fnd base rates'!M$116)\n+($N191*'fnd base rates'!M$117)\n+($O191*'fnd base rates'!M$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,13)))","v":0},122148.27518016,null,430170321,"430","170","321",1,8,122148.27518016,15269,2504,12765,null,null,null,null,null,null,0,null,0]
["430",430170348,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D192","v":0},{"$f":"'fnd enro'!E192","v":0},{"$f":"'fnd enro'!F192","v":0},{"$f":"'fnd enro'!G192","v":0},{"$f":"'fnd enro'!H192","v":0},{"$f":"'fnd enro'!I192","v":6},{"$f":"'fnd enro'!J192","v":0},{"$f":"'fnd enro'!K192","v":0.23580000000000001},{"$f":"'fnd enro'!L192","v":0},{"$f":"'fnd enro'!M192","v":0},{"$f":"'fnd enro'!N192","v":0},{"$f":"'fnd enro'!O192","v":0},{"$f":"'fnd enro'!P192","v":4},{"$f":"'fnd enro'!R192","v":6},1.02,{"$f":"VALUE('fnd enro'!Q192)","v":11},null,{"$f":"(($D192*'fnd base rates'!C$107)\n+($E192*'fnd base rates'!C$108)\n+($F192*'fnd base rates'!C$109)\n+($G192*'fnd base rates'!C$110)\n+($H192*'fnd base rates'!C$111)\n+($I192*'fnd base rates'!C$112)\n+($J192*'fnd base rates'!C$113)\n+($K192*'fnd base rates'!C$114)\n+($M192*'fnd base rates'!C$116)\n+($N192*'fnd base rates'!C$117)\n+($O192*'fnd base rates'!C$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,3)))\n*$R192","v":3922.1381475599992},{"$f":"(($D192*'fnd base rates'!D$107)\n+($E192*'fnd base rates'!D$108)\n+($F192*'fnd base rates'!D$109)\n+($G192*'fnd base rates'!D$110)\n+($H192*'fnd base rates'!D$111)\n+($I192*'fnd base rates'!D$112)\n+($J192*'fnd base rates'!D$113)\n+($K192*'fnd base rates'!D$114)\n+($M192*'fnd base rates'!D$116)\n+($N192*'fnd base rates'!D$117)\n+($O192*'fnd base rates'!D$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,4)))\n*$R192","v":7004.2583999999997},{"$f":"(($D192*'fnd base rates'!E$107)\n+($E192*'fnd base rates'!E$108)\n+($F192*'fnd base rates'!E$109)\n+($G192*'fnd base rates'!E$110)\n+($H192*'fnd base rates'!E$111)\n+($I192*'fnd base rates'!E$112)\n+($J192*'fnd base rates'!E$113)\n+($K192*'fnd base rates'!E$114)\n+($M192*'fnd base rates'!E$116)\n+($N192*'fnd base rates'!E$117)\n+($O192*'fnd base rates'!E$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,5)))\n*$R192","v":51848.780968079998},{"$f":"(($D192*'fnd base rates'!F$107)\n+($E192*'fnd base rates'!F$108)\n+($F192*'fnd base rates'!F$109)\n+($G192*'fnd base rates'!F$110)\n+($H192*'fnd base rates'!F$111)\n+($I192*'fnd base rates'!F$112)\n+($J192*'fnd base rates'!F$113)\n+($K192*'fnd base rates'!F$114)\n+($M192*'fnd base rates'!F$116)\n+($N192*'fnd base rates'!F$117)\n+($O192*'fnd base rates'!F$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,6)))\n*$R192","v":5789.4277471200003},{"$f":"(($D192*'fnd base rates'!G$107)\n+($E192*'fnd base rates'!G$108)\n+($F192*'fnd base rates'!G$109)\n+($G192*'fnd base rates'!G$110)\n+($H192*'fnd base rates'!G$111)\n+($I192*'fnd base rates'!G$112)\n+($J192*'fnd base rates'!G$113)\n+($K192*'fnd base rates'!G$114)\n+($M192*'fnd base rates'!G$116)\n+($N192*'fnd base rates'!G$117)\n+($O192*'fnd base rates'!G$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,7)))\n*$R192","v":2032.9835260800003},{"$f":"(($D192*'fnd base rates'!H$107)\n+($E192*'fnd base rates'!H$108)\n+($F192*'fnd base rates'!H$109)\n+($G192*'fnd base rates'!H$110)\n+($H192*'fnd base rates'!H$111)\n+($I192*'fnd base rates'!H$112)\n+($J192*'fnd base rates'!H$113)\n+($K192*'fnd base rates'!H$114)\n+($M192*'fnd base rates'!H$116)\n+($N192*'fnd base rates'!H$117)\n+($O192*'fnd base rates'!H$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,8)))","v":5409.5211600000002},{"$f":"(($D192*'fnd base rates'!I$107)\n+($E192*'fnd base rates'!I$108)\n+($F192*'fnd base rates'!I$109)\n+($G192*'fnd base rates'!I$110)\n+($H192*'fnd base rates'!I$111)\n+($I192*'fnd base rates'!I$112)\n+($J192*'fnd base rates'!I$113)\n+($K192*'fnd base rates'!I$114)\n+($M192*'fnd base rates'!I$116)\n+($N192*'fnd base rates'!I$117)\n+($O192*'fnd base rates'!I$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,9)))\n*$R192","v":3569.3064000000004},{"$f":"(($D192*'fnd base rates'!J$107)\n+($E192*'fnd base rates'!J$108)\n+($F192*'fnd base rates'!J$109)\n+($G192*'fnd base rates'!J$110)\n+($H192*'fnd base rates'!J$111)\n+($I192*'fnd base rates'!J$112)\n+($J192*'fnd base rates'!J$113)\n+($K192*'fnd base rates'!J$114)\n+($M192*'fnd base rates'!J$116)\n+($N192*'fnd base rates'!J$117)\n+($O192*'fnd base rates'!J$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,10)))\n*$R192","v":7919.8920000000007},{"$f":"(($D192*'fnd base rates'!K$107)\n+($E192*'fnd base rates'!K$108)\n+($F192*'fnd base rates'!K$109)\n+($G192*'fnd base rates'!K$110)\n+($H192*'fnd base rates'!K$111)\n+($I192*'fnd base rates'!K$112)\n+($J192*'fnd base rates'!K$113)\n+($K192*'fnd base rates'!K$114)\n+($M192*'fnd base rates'!K$116)\n+($N192*'fnd base rates'!K$117)\n+($O192*'fnd base rates'!K$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,11)))\n*$R192","v":7469.2275562800005},{"$f":"(($D192*'fnd base rates'!L$107)\n+($E192*'fnd base rates'!L$108)\n+($F192*'fnd base rates'!L$109)\n+($G192*'fnd base rates'!L$110)\n+($H192*'fnd base rates'!L$111)\n+($I192*'fnd base rates'!L$112)\n+($J192*'fnd base rates'!L$113)\n+($K192*'fnd base rates'!L$114)\n+($M192*'fnd base rates'!L$116)\n+($N192*'fnd base rates'!L$117)\n+($O192*'fnd base rates'!L$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,12)))","v":13537.991980000001},{"$f":"(($D192*'fnd base rates'!M$107)\n+($E192*'fnd base rates'!M$108)\n+($F192*'fnd base rates'!M$109)\n+($G192*'fnd base rates'!M$110)\n+($H192*'fnd base rates'!M$111)\n+($I192*'fnd base rates'!M$112)\n+($J192*'fnd base rates'!M$113)\n+($K192*'fnd base rates'!M$114)\n+($M192*'fnd base rates'!M$116)\n+($N192*'fnd base rates'!M$117)\n+($O192*'fnd base rates'!M$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,13)))","v":0},108503.52788512003,null,430170348,"430","170","348",1,6,108503.52788512003,18084,5319,12765,null,null,null,null,null,null,0,null,0]
["430",430170600,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D193","v":0},{"$f":"'fnd enro'!E193","v":0},{"$f":"'fnd enro'!F193","v":0},{"$f":"'fnd enro'!G193","v":0},{"$f":"'fnd enro'!H193","v":0},{"$f":"'fnd enro'!I193","v":1},{"$f":"'fnd enro'!J193","v":0},{"$f":"'fnd enro'!K193","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L193","v":0},{"$f":"'fnd enro'!M193","v":0},{"$f":"'fnd enro'!N193","v":0},{"$f":"'fnd enro'!O193","v":0},{"$f":"'fnd enro'!P193","v":1},{"$f":"'fnd enro'!R193","v":1},1.02,{"$f":"VALUE('fnd enro'!Q193)","v":3},null,{"$f":"(($D193*'fnd base rates'!C$107)\n+($E193*'fnd base rates'!C$108)\n+($F193*'fnd base rates'!C$109)\n+($G193*'fnd base rates'!C$110)\n+($H193*'fnd base rates'!C$111)\n+($I193*'fnd base rates'!C$112)\n+($J193*'fnd base rates'!C$113)\n+($K193*'fnd base rates'!C$114)\n+($M193*'fnd base rates'!C$116)\n+($N193*'fnd base rates'!C$117)\n+($O193*'fnd base rates'!C$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,3)))\n*$R193","v":643.85349125999994},{"$f":"(($D193*'fnd base rates'!D$107)\n+($E193*'fnd base rates'!D$108)\n+($F193*'fnd base rates'!D$109)\n+($G193*'fnd base rates'!D$110)\n+($H193*'fnd base rates'!D$111)\n+($I193*'fnd base rates'!D$112)\n+($J193*'fnd base rates'!D$113)\n+($K193*'fnd base rates'!D$114)\n+($M193*'fnd base rates'!D$116)\n+($N193*'fnd base rates'!D$117)\n+($O193*'fnd base rates'!D$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,4)))\n*$R193","v":1120.8065999999999},{"$f":"(($D193*'fnd base rates'!E$107)\n+($E193*'fnd base rates'!E$108)\n+($F193*'fnd base rates'!E$109)\n+($G193*'fnd base rates'!E$110)\n+($H193*'fnd base rates'!E$111)\n+($I193*'fnd base rates'!E$112)\n+($J193*'fnd base rates'!E$113)\n+($K193*'fnd base rates'!E$114)\n+($M193*'fnd base rates'!E$116)\n+($N193*'fnd base rates'!E$117)\n+($O193*'fnd base rates'!E$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,5)))\n*$R193","v":8186.7678946800006},{"$f":"(($D193*'fnd base rates'!F$107)\n+($E193*'fnd base rates'!F$108)\n+($F193*'fnd base rates'!F$109)\n+($G193*'fnd base rates'!F$110)\n+($H193*'fnd base rates'!F$111)\n+($I193*'fnd base rates'!F$112)\n+($J193*'fnd base rates'!F$113)\n+($K193*'fnd base rates'!F$114)\n+($M193*'fnd base rates'!F$116)\n+($N193*'fnd base rates'!F$117)\n+($O193*'fnd base rates'!F$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,6)))\n*$R193","v":964.90462452000008},{"$f":"(($D193*'fnd base rates'!G$107)\n+($E193*'fnd base rates'!G$108)\n+($F193*'fnd base rates'!G$109)\n+($G193*'fnd base rates'!G$110)\n+($H193*'fnd base rates'!G$111)\n+($I193*'fnd base rates'!G$112)\n+($J193*'fnd base rates'!G$113)\n+($K193*'fnd base rates'!G$114)\n+($M193*'fnd base rates'!G$116)\n+($N193*'fnd base rates'!G$117)\n+($O193*'fnd base rates'!G$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,7)))\n*$R193","v":316.78158768000003},{"$f":"(($D193*'fnd base rates'!H$107)\n+($E193*'fnd base rates'!H$108)\n+($F193*'fnd base rates'!H$109)\n+($G193*'fnd base rates'!H$110)\n+($H193*'fnd base rates'!H$111)\n+($I193*'fnd base rates'!H$112)\n+($J193*'fnd base rates'!H$113)\n+($K193*'fnd base rates'!H$114)\n+($M193*'fnd base rates'!H$116)\n+($N193*'fnd base rates'!H$117)\n+($O193*'fnd base rates'!H$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D193*'fnd base rates'!I$107)\n+($E193*'fnd base rates'!I$108)\n+($F193*'fnd base rates'!I$109)\n+($G193*'fnd base rates'!I$110)\n+($H193*'fnd base rates'!I$111)\n+($I193*'fnd base rates'!I$112)\n+($J193*'fnd base rates'!I$113)\n+($K193*'fnd base rates'!I$114)\n+($M193*'fnd base rates'!I$116)\n+($N193*'fnd base rates'!I$117)\n+($O193*'fnd base rates'!I$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,9)))\n*$R193","v":576.47339999999997},{"$f":"(($D193*'fnd base rates'!J$107)\n+($E193*'fnd base rates'!J$108)\n+($F193*'fnd base rates'!J$109)\n+($G193*'fnd base rates'!J$110)\n+($H193*'fnd base rates'!J$111)\n+($I193*'fnd base rates'!J$112)\n+($J193*'fnd base rates'!J$113)\n+($K193*'fnd base rates'!J$114)\n+($M193*'fnd base rates'!J$116)\n+($N193*'fnd base rates'!J$117)\n+($O193*'fnd base rates'!J$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,10)))\n*$R193","v":1224.306},{"$f":"(($D193*'fnd base rates'!K$107)\n+($E193*'fnd base rates'!K$108)\n+($F193*'fnd base rates'!K$109)\n+($G193*'fnd base rates'!K$110)\n+($H193*'fnd base rates'!K$111)\n+($I193*'fnd base rates'!K$112)\n+($J193*'fnd base rates'!K$113)\n+($K193*'fnd base rates'!K$114)\n+($M193*'fnd base rates'!K$116)\n+($N193*'fnd base rates'!K$117)\n+($O193*'fnd base rates'!K$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,11)))\n*$R193","v":1244.8712593800001},{"$f":"(($D193*'fnd base rates'!L$107)\n+($E193*'fnd base rates'!L$108)\n+($F193*'fnd base rates'!L$109)\n+($G193*'fnd base rates'!L$110)\n+($H193*'fnd base rates'!L$111)\n+($I193*'fnd base rates'!L$112)\n+($J193*'fnd base rates'!L$113)\n+($K193*'fnd base rates'!L$114)\n+($M193*'fnd base rates'!L$116)\n+($N193*'fnd base rates'!L$117)\n+($O193*'fnd base rates'!L$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D193*'fnd base rates'!M$107)\n+($E193*'fnd base rates'!M$108)\n+($F193*'fnd base rates'!M$109)\n+($G193*'fnd base rates'!M$110)\n+($H193*'fnd base rates'!M$111)\n+($I193*'fnd base rates'!M$112)\n+($J193*'fnd base rates'!M$113)\n+($K193*'fnd base rates'!M$114)\n+($M193*'fnd base rates'!M$116)\n+($N193*'fnd base rates'!M$117)\n+($O193*'fnd base rates'!M$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,13)))","v":0},17357.157047520002,null,430170600,"430","170","600",1,1,17357.157047520002,17357,4850,12507,null,null,null,null,null,null,0,null,0]
["430",430170616,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D194","v":0},{"$f":"'fnd enro'!E194","v":0},{"$f":"'fnd enro'!F194","v":0},{"$f":"'fnd enro'!G194","v":0},{"$f":"'fnd enro'!H194","v":1},{"$f":"'fnd enro'!I194","v":1},{"$f":"'fnd enro'!J194","v":0},{"$f":"'fnd enro'!K194","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L194","v":0},{"$f":"'fnd enro'!M194","v":0},{"$f":"'fnd enro'!N194","v":0},{"$f":"'fnd enro'!O194","v":0},{"$f":"'fnd enro'!P194","v":0},{"$f":"'fnd enro'!R194","v":2},1.02,{"$f":"VALUE('fnd enro'!Q194)","v":7},null,{"$f":"(($D194*'fnd base rates'!C$107)\n+($E194*'fnd base rates'!C$108)\n+($F194*'fnd base rates'!C$109)\n+($G194*'fnd base rates'!C$110)\n+($H194*'fnd base rates'!C$111)\n+($I194*'fnd base rates'!C$112)\n+($J194*'fnd base rates'!C$113)\n+($K194*'fnd base rates'!C$114)\n+($M194*'fnd base rates'!C$116)\n+($N194*'fnd base rates'!C$117)\n+($O194*'fnd base rates'!C$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,3)))\n*$R194","v":1163.4913825199999},{"$f":"(($D194*'fnd base rates'!D$107)\n+($E194*'fnd base rates'!D$108)\n+($F194*'fnd base rates'!D$109)\n+($G194*'fnd base rates'!D$110)\n+($H194*'fnd base rates'!D$111)\n+($I194*'fnd base rates'!D$112)\n+($J194*'fnd base rates'!D$113)\n+($K194*'fnd base rates'!D$114)\n+($M194*'fnd base rates'!D$116)\n+($N194*'fnd base rates'!D$117)\n+($O194*'fnd base rates'!D$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,4)))\n*$R194","v":1653.0119999999999},{"$f":"(($D194*'fnd base rates'!E$107)\n+($E194*'fnd base rates'!E$108)\n+($F194*'fnd base rates'!E$109)\n+($G194*'fnd base rates'!E$110)\n+($H194*'fnd base rates'!E$111)\n+($I194*'fnd base rates'!E$112)\n+($J194*'fnd base rates'!E$113)\n+($K194*'fnd base rates'!E$114)\n+($M194*'fnd base rates'!E$116)\n+($N194*'fnd base rates'!E$117)\n+($O194*'fnd base rates'!E$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,5)))\n*$R194","v":9058.4323893599994},{"$f":"(($D194*'fnd base rates'!F$107)\n+($E194*'fnd base rates'!F$108)\n+($F194*'fnd base rates'!F$109)\n+($G194*'fnd base rates'!F$110)\n+($H194*'fnd base rates'!F$111)\n+($I194*'fnd base rates'!F$112)\n+($J194*'fnd base rates'!F$113)\n+($K194*'fnd base rates'!F$114)\n+($M194*'fnd base rates'!F$116)\n+($N194*'fnd base rates'!F$117)\n+($O194*'fnd base rates'!F$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,6)))\n*$R194","v":2047.01744904},{"$f":"(($D194*'fnd base rates'!G$107)\n+($E194*'fnd base rates'!G$108)\n+($F194*'fnd base rates'!G$109)\n+($G194*'fnd base rates'!G$110)\n+($H194*'fnd base rates'!G$111)\n+($I194*'fnd base rates'!G$112)\n+($J194*'fnd base rates'!G$113)\n+($K194*'fnd base rates'!G$114)\n+($M194*'fnd base rates'!G$116)\n+($N194*'fnd base rates'!G$117)\n+($O194*'fnd base rates'!G$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,7)))\n*$R194","v":359.72377535999999},{"$f":"(($D194*'fnd base rates'!H$107)\n+($E194*'fnd base rates'!H$108)\n+($F194*'fnd base rates'!H$109)\n+($G194*'fnd base rates'!H$110)\n+($H194*'fnd base rates'!H$111)\n+($I194*'fnd base rates'!H$112)\n+($J194*'fnd base rates'!H$113)\n+($K194*'fnd base rates'!H$114)\n+($M194*'fnd base rates'!H$116)\n+($N194*'fnd base rates'!H$117)\n+($O194*'fnd base rates'!H$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D194*'fnd base rates'!I$107)\n+($E194*'fnd base rates'!I$108)\n+($F194*'fnd base rates'!I$109)\n+($G194*'fnd base rates'!I$110)\n+($H194*'fnd base rates'!I$111)\n+($I194*'fnd base rates'!I$112)\n+($J194*'fnd base rates'!I$113)\n+($K194*'fnd base rates'!I$114)\n+($M194*'fnd base rates'!I$116)\n+($N194*'fnd base rates'!I$117)\n+($O194*'fnd base rates'!I$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,9)))\n*$R194","v":876.7002},{"$f":"(($D194*'fnd base rates'!J$107)\n+($E194*'fnd base rates'!J$108)\n+($F194*'fnd base rates'!J$109)\n+($G194*'fnd base rates'!J$110)\n+($H194*'fnd base rates'!J$111)\n+($I194*'fnd base rates'!J$112)\n+($J194*'fnd base rates'!J$113)\n+($K194*'fnd base rates'!J$114)\n+($M194*'fnd base rates'!J$116)\n+($N194*'fnd base rates'!J$117)\n+($O194*'fnd base rates'!J$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,10)))\n*$R194","v":888.60359999999991},{"$f":"(($D194*'fnd base rates'!K$107)\n+($E194*'fnd base rates'!K$108)\n+($F194*'fnd base rates'!K$109)\n+($G194*'fnd base rates'!K$110)\n+($H194*'fnd base rates'!K$111)\n+($I194*'fnd base rates'!K$112)\n+($J194*'fnd base rates'!K$113)\n+($K194*'fnd base rates'!K$114)\n+($M194*'fnd base rates'!K$116)\n+($N194*'fnd base rates'!K$117)\n+($O194*'fnd base rates'!K$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,11)))\n*$R194","v":2524.4123187600003},{"$f":"(($D194*'fnd base rates'!L$107)\n+($E194*'fnd base rates'!L$108)\n+($F194*'fnd base rates'!L$109)\n+($G194*'fnd base rates'!L$110)\n+($H194*'fnd base rates'!L$111)\n+($I194*'fnd base rates'!L$112)\n+($J194*'fnd base rates'!L$113)\n+($K194*'fnd base rates'!L$114)\n+($M194*'fnd base rates'!L$116)\n+($N194*'fnd base rates'!L$117)\n+($O194*'fnd base rates'!L$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D194*'fnd base rates'!M$107)\n+($E194*'fnd base rates'!M$108)\n+($F194*'fnd base rates'!M$109)\n+($G194*'fnd base rates'!M$110)\n+($H194*'fnd base rates'!M$111)\n+($I194*'fnd base rates'!M$112)\n+($J194*'fnd base rates'!M$113)\n+($K194*'fnd base rates'!M$114)\n+($M194*'fnd base rates'!M$116)\n+($N194*'fnd base rates'!M$117)\n+($O194*'fnd base rates'!M$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,13)))","v":0},23593.777495039998,null,430170616,"430","170","616",1,2,23593.777495039998,11797,968,10829,null,null,null,null,null,null,0,null,0]
["430",430170620,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D195","v":0},{"$f":"'fnd enro'!E195","v":0},{"$f":"'fnd enro'!F195","v":0},{"$f":"'fnd enro'!G195","v":0},{"$f":"'fnd enro'!H195","v":5},{"$f":"'fnd enro'!I195","v":5},{"$f":"'fnd enro'!J195","v":0},{"$f":"'fnd enro'!K195","v":0.39300000000000002},{"$f":"'fnd enro'!L195","v":0},{"$f":"'fnd enro'!M195","v":0},{"$f":"'fnd enro'!N195","v":0},{"$f":"'fnd enro'!O195","v":0},{"$f":"'fnd enro'!P195","v":4},{"$f":"'fnd enro'!R195","v":10},1.02,{"$f":"VALUE('fnd enro'!Q195)","v":4},null,{"$f":"(($D195*'fnd base rates'!C$107)\n+($E195*'fnd base rates'!C$108)\n+($F195*'fnd base rates'!C$109)\n+($G195*'fnd base rates'!C$110)\n+($H195*'fnd base rates'!C$111)\n+($I195*'fnd base rates'!C$112)\n+($J195*'fnd base rates'!C$113)\n+($K195*'fnd base rates'!C$114)\n+($M195*'fnd base rates'!C$116)\n+($N195*'fnd base rates'!C$117)\n+($O195*'fnd base rates'!C$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,3)))\n*$R195","v":6076.0881126000004},{"$f":"(($D195*'fnd base rates'!D$107)\n+($E195*'fnd base rates'!D$108)\n+($F195*'fnd base rates'!D$109)\n+($G195*'fnd base rates'!D$110)\n+($H195*'fnd base rates'!D$111)\n+($I195*'fnd base rates'!D$112)\n+($J195*'fnd base rates'!D$113)\n+($K195*'fnd base rates'!D$114)\n+($M195*'fnd base rates'!D$116)\n+($N195*'fnd base rates'!D$117)\n+($O195*'fnd base rates'!D$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,4)))\n*$R195","v":9490.4472000000005},{"$f":"(($D195*'fnd base rates'!E$107)\n+($E195*'fnd base rates'!E$108)\n+($F195*'fnd base rates'!E$109)\n+($G195*'fnd base rates'!E$110)\n+($H195*'fnd base rates'!E$111)\n+($I195*'fnd base rates'!E$112)\n+($J195*'fnd base rates'!E$113)\n+($K195*'fnd base rates'!E$114)\n+($M195*'fnd base rates'!E$116)\n+($N195*'fnd base rates'!E$117)\n+($O195*'fnd base rates'!E$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,5)))\n*$R195","v":57254.191546800001},{"$f":"(($D195*'fnd base rates'!F$107)\n+($E195*'fnd base rates'!F$108)\n+($F195*'fnd base rates'!F$109)\n+($G195*'fnd base rates'!F$110)\n+($H195*'fnd base rates'!F$111)\n+($I195*'fnd base rates'!F$112)\n+($J195*'fnd base rates'!F$113)\n+($K195*'fnd base rates'!F$114)\n+($M195*'fnd base rates'!F$116)\n+($N195*'fnd base rates'!F$117)\n+($O195*'fnd base rates'!F$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,6)))\n*$R195","v":10235.0872452},{"$f":"(($D195*'fnd base rates'!G$107)\n+($E195*'fnd base rates'!G$108)\n+($F195*'fnd base rates'!G$109)\n+($G195*'fnd base rates'!G$110)\n+($H195*'fnd base rates'!G$111)\n+($I195*'fnd base rates'!G$112)\n+($J195*'fnd base rates'!G$113)\n+($K195*'fnd base rates'!G$114)\n+($M195*'fnd base rates'!G$116)\n+($N195*'fnd base rates'!G$117)\n+($O195*'fnd base rates'!G$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,7)))\n*$R195","v":2378.9580768000005},{"$f":"(($D195*'fnd base rates'!H$107)\n+($E195*'fnd base rates'!H$108)\n+($F195*'fnd base rates'!H$109)\n+($G195*'fnd base rates'!H$110)\n+($H195*'fnd base rates'!H$111)\n+($I195*'fnd base rates'!H$112)\n+($J195*'fnd base rates'!H$113)\n+($K195*'fnd base rates'!H$114)\n+($M195*'fnd base rates'!H$116)\n+($N195*'fnd base rates'!H$117)\n+($O195*'fnd base rates'!H$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,8)))","v":7247.2185999999983},{"$f":"(($D195*'fnd base rates'!I$107)\n+($E195*'fnd base rates'!I$108)\n+($F195*'fnd base rates'!I$109)\n+($G195*'fnd base rates'!I$110)\n+($H195*'fnd base rates'!I$111)\n+($I195*'fnd base rates'!I$112)\n+($J195*'fnd base rates'!I$113)\n+($K195*'fnd base rates'!I$114)\n+($M195*'fnd base rates'!I$116)\n+($N195*'fnd base rates'!I$117)\n+($O195*'fnd base rates'!I$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,9)))\n*$R195","v":4867.8785999999991},{"$f":"(($D195*'fnd base rates'!J$107)\n+($E195*'fnd base rates'!J$108)\n+($F195*'fnd base rates'!J$109)\n+($G195*'fnd base rates'!J$110)\n+($H195*'fnd base rates'!J$111)\n+($I195*'fnd base rates'!J$112)\n+($J195*'fnd base rates'!J$113)\n+($K195*'fnd base rates'!J$114)\n+($M195*'fnd base rates'!J$116)\n+($N195*'fnd base rates'!J$117)\n+($O195*'fnd base rates'!J$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,10)))\n*$R195","v":6959.97},{"$f":"(($D195*'fnd base rates'!K$107)\n+($E195*'fnd base rates'!K$108)\n+($F195*'fnd base rates'!K$109)\n+($G195*'fnd base rates'!K$110)\n+($H195*'fnd base rates'!K$111)\n+($I195*'fnd base rates'!K$112)\n+($J195*'fnd base rates'!K$113)\n+($K195*'fnd base rates'!K$114)\n+($M195*'fnd base rates'!K$116)\n+($N195*'fnd base rates'!K$117)\n+($O195*'fnd base rates'!K$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,11)))\n*$R195","v":12622.061593800001},{"$f":"(($D195*'fnd base rates'!L$107)\n+($E195*'fnd base rates'!L$108)\n+($F195*'fnd base rates'!L$109)\n+($G195*'fnd base rates'!L$110)\n+($H195*'fnd base rates'!L$111)\n+($I195*'fnd base rates'!L$112)\n+($J195*'fnd base rates'!L$113)\n+($K195*'fnd base rates'!L$114)\n+($M195*'fnd base rates'!L$116)\n+($N195*'fnd base rates'!L$117)\n+($O195*'fnd base rates'!L$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,12)))","v":19957.143300000003},{"$f":"(($D195*'fnd base rates'!M$107)\n+($E195*'fnd base rates'!M$108)\n+($F195*'fnd base rates'!M$109)\n+($G195*'fnd base rates'!M$110)\n+($H195*'fnd base rates'!M$111)\n+($I195*'fnd base rates'!M$112)\n+($J195*'fnd base rates'!M$113)\n+($K195*'fnd base rates'!M$114)\n+($M195*'fnd base rates'!M$116)\n+($N195*'fnd base rates'!M$117)\n+($O195*'fnd base rates'!M$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,13)))","v":0},137089.04427519999,null,430170620,"430","170","620",1,10,137089.04427519999,13709,-1560,15269,null,null,null,null,null,null,0,null,0]
["430",430170673,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D196","v":0},{"$f":"'fnd enro'!E196","v":0},{"$f":"'fnd enro'!F196","v":0},{"$f":"'fnd enro'!G196","v":0},{"$f":"'fnd enro'!H196","v":0},{"$f":"'fnd enro'!I196","v":1},{"$f":"'fnd enro'!J196","v":0},{"$f":"'fnd enro'!K196","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L196","v":0},{"$f":"'fnd enro'!M196","v":0},{"$f":"'fnd enro'!N196","v":0},{"$f":"'fnd enro'!O196","v":0},{"$f":"'fnd enro'!P196","v":0},{"$f":"'fnd enro'!R196","v":1},1.02,{"$f":"VALUE('fnd enro'!Q196)","v":2},null,{"$f":"(($D196*'fnd base rates'!C$107)\n+($E196*'fnd base rates'!C$108)\n+($F196*'fnd base rates'!C$109)\n+($G196*'fnd base rates'!C$110)\n+($H196*'fnd base rates'!C$111)\n+($I196*'fnd base rates'!C$112)\n+($J196*'fnd base rates'!C$113)\n+($K196*'fnd base rates'!C$114)\n+($M196*'fnd base rates'!C$116)\n+($N196*'fnd base rates'!C$117)\n+($O196*'fnd base rates'!C$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,3)))\n*$R196","v":581.74569125999994},{"$f":"(($D196*'fnd base rates'!D$107)\n+($E196*'fnd base rates'!D$108)\n+($F196*'fnd base rates'!D$109)\n+($G196*'fnd base rates'!D$110)\n+($H196*'fnd base rates'!D$111)\n+($I196*'fnd base rates'!D$112)\n+($J196*'fnd base rates'!D$113)\n+($K196*'fnd base rates'!D$114)\n+($M196*'fnd base rates'!D$116)\n+($N196*'fnd base rates'!D$117)\n+($O196*'fnd base rates'!D$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,4)))\n*$R196","v":826.50599999999997},{"$f":"(($D196*'fnd base rates'!E$107)\n+($E196*'fnd base rates'!E$108)\n+($F196*'fnd base rates'!E$109)\n+($G196*'fnd base rates'!E$110)\n+($H196*'fnd base rates'!E$111)\n+($I196*'fnd base rates'!E$112)\n+($J196*'fnd base rates'!E$113)\n+($K196*'fnd base rates'!E$114)\n+($M196*'fnd base rates'!E$116)\n+($N196*'fnd base rates'!E$117)\n+($O196*'fnd base rates'!E$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,5)))\n*$R196","v":5313.89709468},{"$f":"(($D196*'fnd base rates'!F$107)\n+($E196*'fnd base rates'!F$108)\n+($F196*'fnd base rates'!F$109)\n+($G196*'fnd base rates'!F$110)\n+($H196*'fnd base rates'!F$111)\n+($I196*'fnd base rates'!F$112)\n+($J196*'fnd base rates'!F$113)\n+($K196*'fnd base rates'!F$114)\n+($M196*'fnd base rates'!F$116)\n+($N196*'fnd base rates'!F$117)\n+($O196*'fnd base rates'!F$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,6)))\n*$R196","v":964.90462452000008},{"$f":"(($D196*'fnd base rates'!G$107)\n+($E196*'fnd base rates'!G$108)\n+($F196*'fnd base rates'!G$109)\n+($G196*'fnd base rates'!G$110)\n+($H196*'fnd base rates'!G$111)\n+($I196*'fnd base rates'!G$112)\n+($J196*'fnd base rates'!G$113)\n+($K196*'fnd base rates'!G$114)\n+($M196*'fnd base rates'!G$116)\n+($N196*'fnd base rates'!G$117)\n+($O196*'fnd base rates'!G$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,7)))\n*$R196","v":177.39858768000002},{"$f":"(($D196*'fnd base rates'!H$107)\n+($E196*'fnd base rates'!H$108)\n+($F196*'fnd base rates'!H$109)\n+($G196*'fnd base rates'!H$110)\n+($H196*'fnd base rates'!H$111)\n+($I196*'fnd base rates'!H$112)\n+($J196*'fnd base rates'!H$113)\n+($K196*'fnd base rates'!H$114)\n+($M196*'fnd base rates'!H$116)\n+($N196*'fnd base rates'!H$117)\n+($O196*'fnd base rates'!H$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D196*'fnd base rates'!I$107)\n+($E196*'fnd base rates'!I$108)\n+($F196*'fnd base rates'!I$109)\n+($G196*'fnd base rates'!I$110)\n+($H196*'fnd base rates'!I$111)\n+($I196*'fnd base rates'!I$112)\n+($J196*'fnd base rates'!I$113)\n+($K196*'fnd base rates'!I$114)\n+($M196*'fnd base rates'!I$116)\n+($N196*'fnd base rates'!I$117)\n+($O196*'fnd base rates'!I$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,9)))\n*$R196","v":460.14240000000001},{"$f":"(($D196*'fnd base rates'!J$107)\n+($E196*'fnd base rates'!J$108)\n+($F196*'fnd base rates'!J$109)\n+($G196*'fnd base rates'!J$110)\n+($H196*'fnd base rates'!J$111)\n+($I196*'fnd base rates'!J$112)\n+($J196*'fnd base rates'!J$113)\n+($K196*'fnd base rates'!J$114)\n+($M196*'fnd base rates'!J$116)\n+($N196*'fnd base rates'!J$117)\n+($O196*'fnd base rates'!J$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,10)))\n*$R196","v":619.81319999999994},{"$f":"(($D196*'fnd base rates'!K$107)\n+($E196*'fnd base rates'!K$108)\n+($F196*'fnd base rates'!K$109)\n+($G196*'fnd base rates'!K$110)\n+($H196*'fnd base rates'!K$111)\n+($I196*'fnd base rates'!K$112)\n+($J196*'fnd base rates'!K$113)\n+($K196*'fnd base rates'!K$114)\n+($M196*'fnd base rates'!K$116)\n+($N196*'fnd base rates'!K$117)\n+($O196*'fnd base rates'!K$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,11)))\n*$R196","v":1244.8712593800001},{"$f":"(($D196*'fnd base rates'!L$107)\n+($E196*'fnd base rates'!L$108)\n+($F196*'fnd base rates'!L$109)\n+($G196*'fnd base rates'!L$110)\n+($H196*'fnd base rates'!L$111)\n+($I196*'fnd base rates'!L$112)\n+($J196*'fnd base rates'!L$113)\n+($K196*'fnd base rates'!L$114)\n+($M196*'fnd base rates'!L$116)\n+($N196*'fnd base rates'!L$117)\n+($O196*'fnd base rates'!L$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D196*'fnd base rates'!M$107)\n+($E196*'fnd base rates'!M$108)\n+($F196*'fnd base rates'!M$109)\n+($G196*'fnd base rates'!M$110)\n+($H196*'fnd base rates'!M$111)\n+($I196*'fnd base rates'!M$112)\n+($J196*'fnd base rates'!M$113)\n+($K196*'fnd base rates'!M$114)\n+($M196*'fnd base rates'!M$116)\n+($N196*'fnd base rates'!M$117)\n+($O196*'fnd base rates'!M$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,13)))","v":0},12765.131047520001,null,430170673,"430","170","673",1,1,12765.131047520001,12765,-5319,18084,null,null,null,null,null,null,0,null,0]
["430",430170690,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D197","v":0},{"$f":"'fnd enro'!E197","v":0},{"$f":"'fnd enro'!F197","v":0},{"$f":"'fnd enro'!G197","v":0},{"$f":"'fnd enro'!H197","v":0},{"$f":"'fnd enro'!I197","v":2},{"$f":"'fnd enro'!J197","v":0},{"$f":"'fnd enro'!K197","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L197","v":0},{"$f":"'fnd enro'!M197","v":0},{"$f":"'fnd enro'!N197","v":0},{"$f":"'fnd enro'!O197","v":0},{"$f":"'fnd enro'!P197","v":0},{"$f":"'fnd enro'!R197","v":2},1.02,{"$f":"VALUE('fnd enro'!Q197)","v":4},null,{"$f":"(($D197*'fnd base rates'!C$107)\n+($E197*'fnd base rates'!C$108)\n+($F197*'fnd base rates'!C$109)\n+($G197*'fnd base rates'!C$110)\n+($H197*'fnd base rates'!C$111)\n+($I197*'fnd base rates'!C$112)\n+($J197*'fnd base rates'!C$113)\n+($K197*'fnd base rates'!C$114)\n+($M197*'fnd base rates'!C$116)\n+($N197*'fnd base rates'!C$117)\n+($O197*'fnd base rates'!C$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,3)))\n*$R197","v":1163.4913825199999},{"$f":"(($D197*'fnd base rates'!D$107)\n+($E197*'fnd base rates'!D$108)\n+($F197*'fnd base rates'!D$109)\n+($G197*'fnd base rates'!D$110)\n+($H197*'fnd base rates'!D$111)\n+($I197*'fnd base rates'!D$112)\n+($J197*'fnd base rates'!D$113)\n+($K197*'fnd base rates'!D$114)\n+($M197*'fnd base rates'!D$116)\n+($N197*'fnd base rates'!D$117)\n+($O197*'fnd base rates'!D$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,4)))\n*$R197","v":1653.0119999999999},{"$f":"(($D197*'fnd base rates'!E$107)\n+($E197*'fnd base rates'!E$108)\n+($F197*'fnd base rates'!E$109)\n+($G197*'fnd base rates'!E$110)\n+($H197*'fnd base rates'!E$111)\n+($I197*'fnd base rates'!E$112)\n+($J197*'fnd base rates'!E$113)\n+($K197*'fnd base rates'!E$114)\n+($M197*'fnd base rates'!E$116)\n+($N197*'fnd base rates'!E$117)\n+($O197*'fnd base rates'!E$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,5)))\n*$R197","v":10627.79418936},{"$f":"(($D197*'fnd base rates'!F$107)\n+($E197*'fnd base rates'!F$108)\n+($F197*'fnd base rates'!F$109)\n+($G197*'fnd base rates'!F$110)\n+($H197*'fnd base rates'!F$111)\n+($I197*'fnd base rates'!F$112)\n+($J197*'fnd base rates'!F$113)\n+($K197*'fnd base rates'!F$114)\n+($M197*'fnd base rates'!F$116)\n+($N197*'fnd base rates'!F$117)\n+($O197*'fnd base rates'!F$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,6)))\n*$R197","v":1929.8092490400002},{"$f":"(($D197*'fnd base rates'!G$107)\n+($E197*'fnd base rates'!G$108)\n+($F197*'fnd base rates'!G$109)\n+($G197*'fnd base rates'!G$110)\n+($H197*'fnd base rates'!G$111)\n+($I197*'fnd base rates'!G$112)\n+($J197*'fnd base rates'!G$113)\n+($K197*'fnd base rates'!G$114)\n+($M197*'fnd base rates'!G$116)\n+($N197*'fnd base rates'!G$117)\n+($O197*'fnd base rates'!G$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,7)))\n*$R197","v":354.79717536000004},{"$f":"(($D197*'fnd base rates'!H$107)\n+($E197*'fnd base rates'!H$108)\n+($F197*'fnd base rates'!H$109)\n+($G197*'fnd base rates'!H$110)\n+($H197*'fnd base rates'!H$111)\n+($I197*'fnd base rates'!H$112)\n+($J197*'fnd base rates'!H$113)\n+($K197*'fnd base rates'!H$114)\n+($M197*'fnd base rates'!H$116)\n+($N197*'fnd base rates'!H$117)\n+($O197*'fnd base rates'!H$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D197*'fnd base rates'!I$107)\n+($E197*'fnd base rates'!I$108)\n+($F197*'fnd base rates'!I$109)\n+($G197*'fnd base rates'!I$110)\n+($H197*'fnd base rates'!I$111)\n+($I197*'fnd base rates'!I$112)\n+($J197*'fnd base rates'!I$113)\n+($K197*'fnd base rates'!I$114)\n+($M197*'fnd base rates'!I$116)\n+($N197*'fnd base rates'!I$117)\n+($O197*'fnd base rates'!I$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,9)))\n*$R197","v":920.28480000000002},{"$f":"(($D197*'fnd base rates'!J$107)\n+($E197*'fnd base rates'!J$108)\n+($F197*'fnd base rates'!J$109)\n+($G197*'fnd base rates'!J$110)\n+($H197*'fnd base rates'!J$111)\n+($I197*'fnd base rates'!J$112)\n+($J197*'fnd base rates'!J$113)\n+($K197*'fnd base rates'!J$114)\n+($M197*'fnd base rates'!J$116)\n+($N197*'fnd base rates'!J$117)\n+($O197*'fnd base rates'!J$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,10)))\n*$R197","v":1239.6263999999999},{"$f":"(($D197*'fnd base rates'!K$107)\n+($E197*'fnd base rates'!K$108)\n+($F197*'fnd base rates'!K$109)\n+($G197*'fnd base rates'!K$110)\n+($H197*'fnd base rates'!K$111)\n+($I197*'fnd base rates'!K$112)\n+($J197*'fnd base rates'!K$113)\n+($K197*'fnd base rates'!K$114)\n+($M197*'fnd base rates'!K$116)\n+($N197*'fnd base rates'!K$117)\n+($O197*'fnd base rates'!K$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,11)))\n*$R197","v":2489.7425187600002},{"$f":"(($D197*'fnd base rates'!L$107)\n+($E197*'fnd base rates'!L$108)\n+($F197*'fnd base rates'!L$109)\n+($G197*'fnd base rates'!L$110)\n+($H197*'fnd base rates'!L$111)\n+($I197*'fnd base rates'!L$112)\n+($J197*'fnd base rates'!L$113)\n+($K197*'fnd base rates'!L$114)\n+($M197*'fnd base rates'!L$116)\n+($N197*'fnd base rates'!L$117)\n+($O197*'fnd base rates'!L$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D197*'fnd base rates'!M$107)\n+($E197*'fnd base rates'!M$108)\n+($F197*'fnd base rates'!M$109)\n+($G197*'fnd base rates'!M$110)\n+($H197*'fnd base rates'!M$111)\n+($I197*'fnd base rates'!M$112)\n+($J197*'fnd base rates'!M$113)\n+($K197*'fnd base rates'!M$114)\n+($M197*'fnd base rates'!M$116)\n+($N197*'fnd base rates'!M$117)\n+($O197*'fnd base rates'!M$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,13)))","v":0},25530.262095040001,null,430170690,"430","170","690",1,2,25530.262095040001,12765,-4592,17357,null,null,null,null,null,null,0,null,0]
["430",430170710,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D198","v":0},{"$f":"'fnd enro'!E198","v":0},{"$f":"'fnd enro'!F198","v":0},{"$f":"'fnd enro'!G198","v":0},{"$f":"'fnd enro'!H198","v":0},{"$f":"'fnd enro'!I198","v":2},{"$f":"'fnd enro'!J198","v":0},{"$f":"'fnd enro'!K198","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L198","v":0},{"$f":"'fnd enro'!M198","v":0},{"$f":"'fnd enro'!N198","v":0},{"$f":"'fnd enro'!O198","v":0},{"$f":"'fnd enro'!P198","v":0},{"$f":"'fnd enro'!R198","v":2},1.02,{"$f":"VALUE('fnd enro'!Q198)","v":3},null,{"$f":"(($D198*'fnd base rates'!C$107)\n+($E198*'fnd base rates'!C$108)\n+($F198*'fnd base rates'!C$109)\n+($G198*'fnd base rates'!C$110)\n+($H198*'fnd base rates'!C$111)\n+($I198*'fnd base rates'!C$112)\n+($J198*'fnd base rates'!C$113)\n+($K198*'fnd base rates'!C$114)\n+($M198*'fnd base rates'!C$116)\n+($N198*'fnd base rates'!C$117)\n+($O198*'fnd base rates'!C$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,3)))\n*$R198","v":1163.4913825199999},{"$f":"(($D198*'fnd base rates'!D$107)\n+($E198*'fnd base rates'!D$108)\n+($F198*'fnd base rates'!D$109)\n+($G198*'fnd base rates'!D$110)\n+($H198*'fnd base rates'!D$111)\n+($I198*'fnd base rates'!D$112)\n+($J198*'fnd base rates'!D$113)\n+($K198*'fnd base rates'!D$114)\n+($M198*'fnd base rates'!D$116)\n+($N198*'fnd base rates'!D$117)\n+($O198*'fnd base rates'!D$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,4)))\n*$R198","v":1653.0119999999999},{"$f":"(($D198*'fnd base rates'!E$107)\n+($E198*'fnd base rates'!E$108)\n+($F198*'fnd base rates'!E$109)\n+($G198*'fnd base rates'!E$110)\n+($H198*'fnd base rates'!E$111)\n+($I198*'fnd base rates'!E$112)\n+($J198*'fnd base rates'!E$113)\n+($K198*'fnd base rates'!E$114)\n+($M198*'fnd base rates'!E$116)\n+($N198*'fnd base rates'!E$117)\n+($O198*'fnd base rates'!E$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,5)))\n*$R198","v":10627.79418936},{"$f":"(($D198*'fnd base rates'!F$107)\n+($E198*'fnd base rates'!F$108)\n+($F198*'fnd base rates'!F$109)\n+($G198*'fnd base rates'!F$110)\n+($H198*'fnd base rates'!F$111)\n+($I198*'fnd base rates'!F$112)\n+($J198*'fnd base rates'!F$113)\n+($K198*'fnd base rates'!F$114)\n+($M198*'fnd base rates'!F$116)\n+($N198*'fnd base rates'!F$117)\n+($O198*'fnd base rates'!F$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,6)))\n*$R198","v":1929.8092490400002},{"$f":"(($D198*'fnd base rates'!G$107)\n+($E198*'fnd base rates'!G$108)\n+($F198*'fnd base rates'!G$109)\n+($G198*'fnd base rates'!G$110)\n+($H198*'fnd base rates'!G$111)\n+($I198*'fnd base rates'!G$112)\n+($J198*'fnd base rates'!G$113)\n+($K198*'fnd base rates'!G$114)\n+($M198*'fnd base rates'!G$116)\n+($N198*'fnd base rates'!G$117)\n+($O198*'fnd base rates'!G$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,7)))\n*$R198","v":354.79717536000004},{"$f":"(($D198*'fnd base rates'!H$107)\n+($E198*'fnd base rates'!H$108)\n+($F198*'fnd base rates'!H$109)\n+($G198*'fnd base rates'!H$110)\n+($H198*'fnd base rates'!H$111)\n+($I198*'fnd base rates'!H$112)\n+($J198*'fnd base rates'!H$113)\n+($K198*'fnd base rates'!H$114)\n+($M198*'fnd base rates'!H$116)\n+($N198*'fnd base rates'!H$117)\n+($O198*'fnd base rates'!H$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D198*'fnd base rates'!I$107)\n+($E198*'fnd base rates'!I$108)\n+($F198*'fnd base rates'!I$109)\n+($G198*'fnd base rates'!I$110)\n+($H198*'fnd base rates'!I$111)\n+($I198*'fnd base rates'!I$112)\n+($J198*'fnd base rates'!I$113)\n+($K198*'fnd base rates'!I$114)\n+($M198*'fnd base rates'!I$116)\n+($N198*'fnd base rates'!I$117)\n+($O198*'fnd base rates'!I$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,9)))\n*$R198","v":920.28480000000002},{"$f":"(($D198*'fnd base rates'!J$107)\n+($E198*'fnd base rates'!J$108)\n+($F198*'fnd base rates'!J$109)\n+($G198*'fnd base rates'!J$110)\n+($H198*'fnd base rates'!J$111)\n+($I198*'fnd base rates'!J$112)\n+($J198*'fnd base rates'!J$113)\n+($K198*'fnd base rates'!J$114)\n+($M198*'fnd base rates'!J$116)\n+($N198*'fnd base rates'!J$117)\n+($O198*'fnd base rates'!J$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,10)))\n*$R198","v":1239.6263999999999},{"$f":"(($D198*'fnd base rates'!K$107)\n+($E198*'fnd base rates'!K$108)\n+($F198*'fnd base rates'!K$109)\n+($G198*'fnd base rates'!K$110)\n+($H198*'fnd base rates'!K$111)\n+($I198*'fnd base rates'!K$112)\n+($J198*'fnd base rates'!K$113)\n+($K198*'fnd base rates'!K$114)\n+($M198*'fnd base rates'!K$116)\n+($N198*'fnd base rates'!K$117)\n+($O198*'fnd base rates'!K$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,11)))\n*$R198","v":2489.7425187600002},{"$f":"(($D198*'fnd base rates'!L$107)\n+($E198*'fnd base rates'!L$108)\n+($F198*'fnd base rates'!L$109)\n+($G198*'fnd base rates'!L$110)\n+($H198*'fnd base rates'!L$111)\n+($I198*'fnd base rates'!L$112)\n+($J198*'fnd base rates'!L$113)\n+($K198*'fnd base rates'!L$114)\n+($M198*'fnd base rates'!L$116)\n+($N198*'fnd base rates'!L$117)\n+($O198*'fnd base rates'!L$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D198*'fnd base rates'!M$107)\n+($E198*'fnd base rates'!M$108)\n+($F198*'fnd base rates'!M$109)\n+($G198*'fnd base rates'!M$110)\n+($H198*'fnd base rates'!M$111)\n+($I198*'fnd base rates'!M$112)\n+($J198*'fnd base rates'!M$113)\n+($K198*'fnd base rates'!M$114)\n+($M198*'fnd base rates'!M$116)\n+($N198*'fnd base rates'!M$117)\n+($O198*'fnd base rates'!M$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,13)))","v":0},25530.262095040001,null,430170710,"430","170","710",1,2,25530.262095040001,12765,968,11797,null,null,null,null,null,null,0,null,0]
["430",430170725,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D199","v":0},{"$f":"'fnd enro'!E199","v":0},{"$f":"'fnd enro'!F199","v":0},{"$f":"'fnd enro'!G199","v":0},{"$f":"'fnd enro'!H199","v":3},{"$f":"'fnd enro'!I199","v":6},{"$f":"'fnd enro'!J199","v":0},{"$f":"'fnd enro'!K199","v":0.35370000000000001},{"$f":"'fnd enro'!L199","v":0},{"$f":"'fnd enro'!M199","v":0},{"$f":"'fnd enro'!N199","v":0},{"$f":"'fnd enro'!O199","v":0},{"$f":"'fnd enro'!P199","v":0},{"$f":"'fnd enro'!R199","v":9},1.02,{"$f":"VALUE('fnd enro'!Q199)","v":3},null,{"$f":"(($D199*'fnd base rates'!C$107)\n+($E199*'fnd base rates'!C$108)\n+($F199*'fnd base rates'!C$109)\n+($G199*'fnd base rates'!C$110)\n+($H199*'fnd base rates'!C$111)\n+($I199*'fnd base rates'!C$112)\n+($J199*'fnd base rates'!C$113)\n+($K199*'fnd base rates'!C$114)\n+($M199*'fnd base rates'!C$116)\n+($N199*'fnd base rates'!C$117)\n+($O199*'fnd base rates'!C$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,3)))\n*$R199","v":5235.7112213400005},{"$f":"(($D199*'fnd base rates'!D$107)\n+($E199*'fnd base rates'!D$108)\n+($F199*'fnd base rates'!D$109)\n+($G199*'fnd base rates'!D$110)\n+($H199*'fnd base rates'!D$111)\n+($I199*'fnd base rates'!D$112)\n+($J199*'fnd base rates'!D$113)\n+($K199*'fnd base rates'!D$114)\n+($M199*'fnd base rates'!D$116)\n+($N199*'fnd base rates'!D$117)\n+($O199*'fnd base rates'!D$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,4)))\n*$R199","v":7438.5539999999992},{"$f":"(($D199*'fnd base rates'!E$107)\n+($E199*'fnd base rates'!E$108)\n+($F199*'fnd base rates'!E$109)\n+($G199*'fnd base rates'!E$110)\n+($H199*'fnd base rates'!E$111)\n+($I199*'fnd base rates'!E$112)\n+($J199*'fnd base rates'!E$113)\n+($K199*'fnd base rates'!E$114)\n+($M199*'fnd base rates'!E$116)\n+($N199*'fnd base rates'!E$117)\n+($O199*'fnd base rates'!E$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,5)))\n*$R199","v":43116.988452119993},{"$f":"(($D199*'fnd base rates'!F$107)\n+($E199*'fnd base rates'!F$108)\n+($F199*'fnd base rates'!F$109)\n+($G199*'fnd base rates'!F$110)\n+($H199*'fnd base rates'!F$111)\n+($I199*'fnd base rates'!F$112)\n+($J199*'fnd base rates'!F$113)\n+($K199*'fnd base rates'!F$114)\n+($M199*'fnd base rates'!F$116)\n+($N199*'fnd base rates'!F$117)\n+($O199*'fnd base rates'!F$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,6)))\n*$R199","v":9035.7662206800014},{"$f":"(($D199*'fnd base rates'!G$107)\n+($E199*'fnd base rates'!G$108)\n+($F199*'fnd base rates'!G$109)\n+($G199*'fnd base rates'!G$110)\n+($H199*'fnd base rates'!G$111)\n+($I199*'fnd base rates'!G$112)\n+($J199*'fnd base rates'!G$113)\n+($K199*'fnd base rates'!G$114)\n+($M199*'fnd base rates'!G$116)\n+($N199*'fnd base rates'!G$117)\n+($O199*'fnd base rates'!G$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,7)))\n*$R199","v":1611.3670891200002},{"$f":"(($D199*'fnd base rates'!H$107)\n+($E199*'fnd base rates'!H$108)\n+($F199*'fnd base rates'!H$109)\n+($G199*'fnd base rates'!H$110)\n+($H199*'fnd base rates'!H$111)\n+($I199*'fnd base rates'!H$112)\n+($J199*'fnd base rates'!H$113)\n+($K199*'fnd base rates'!H$114)\n+($M199*'fnd base rates'!H$116)\n+($N199*'fnd base rates'!H$117)\n+($O199*'fnd base rates'!H$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,8)))","v":6927.9917399999995},{"$f":"(($D199*'fnd base rates'!I$107)\n+($E199*'fnd base rates'!I$108)\n+($F199*'fnd base rates'!I$109)\n+($G199*'fnd base rates'!I$110)\n+($H199*'fnd base rates'!I$111)\n+($I199*'fnd base rates'!I$112)\n+($J199*'fnd base rates'!I$113)\n+($K199*'fnd base rates'!I$114)\n+($M199*'fnd base rates'!I$116)\n+($N199*'fnd base rates'!I$117)\n+($O199*'fnd base rates'!I$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,9)))\n*$R199","v":4010.5278000000003},{"$f":"(($D199*'fnd base rates'!J$107)\n+($E199*'fnd base rates'!J$108)\n+($F199*'fnd base rates'!J$109)\n+($G199*'fnd base rates'!J$110)\n+($H199*'fnd base rates'!J$111)\n+($I199*'fnd base rates'!J$112)\n+($J199*'fnd base rates'!J$113)\n+($K199*'fnd base rates'!J$114)\n+($M199*'fnd base rates'!J$116)\n+($N199*'fnd base rates'!J$117)\n+($O199*'fnd base rates'!J$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,10)))\n*$R199","v":4525.2504000000008},{"$f":"(($D199*'fnd base rates'!K$107)\n+($E199*'fnd base rates'!K$108)\n+($F199*'fnd base rates'!K$109)\n+($G199*'fnd base rates'!K$110)\n+($H199*'fnd base rates'!K$111)\n+($I199*'fnd base rates'!K$112)\n+($J199*'fnd base rates'!K$113)\n+($K199*'fnd base rates'!K$114)\n+($M199*'fnd base rates'!K$116)\n+($N199*'fnd base rates'!K$117)\n+($O199*'fnd base rates'!K$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,11)))\n*$R199","v":11307.850734420001},{"$f":"(($D199*'fnd base rates'!L$107)\n+($E199*'fnd base rates'!L$108)\n+($F199*'fnd base rates'!L$109)\n+($G199*'fnd base rates'!L$110)\n+($H199*'fnd base rates'!L$111)\n+($I199*'fnd base rates'!L$112)\n+($J199*'fnd base rates'!L$113)\n+($K199*'fnd base rates'!L$114)\n+($M199*'fnd base rates'!L$116)\n+($N199*'fnd base rates'!L$117)\n+($O199*'fnd base rates'!L$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,12)))","v":15866.71797},{"$f":"(($D199*'fnd base rates'!M$107)\n+($E199*'fnd base rates'!M$108)\n+($F199*'fnd base rates'!M$109)\n+($G199*'fnd base rates'!M$110)\n+($H199*'fnd base rates'!M$111)\n+($I199*'fnd base rates'!M$112)\n+($J199*'fnd base rates'!M$113)\n+($K199*'fnd base rates'!M$114)\n+($M199*'fnd base rates'!M$116)\n+($N199*'fnd base rates'!M$117)\n+($O199*'fnd base rates'!M$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,13)))","v":0},109076.72562767999,null,430170725,"430","170","725",1,9,109076.72562767999,12120,-1589,13709,null,null,null,null,null,null,0,null,0]
["430",430170730,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D200","v":0},{"$f":"'fnd enro'!E200","v":0},{"$f":"'fnd enro'!F200","v":0},{"$f":"'fnd enro'!G200","v":0},{"$f":"'fnd enro'!H200","v":0},{"$f":"'fnd enro'!I200","v":5},{"$f":"'fnd enro'!J200","v":0},{"$f":"'fnd enro'!K200","v":0.19650000000000001},{"$f":"'fnd enro'!L200","v":0},{"$f":"'fnd enro'!M200","v":0},{"$f":"'fnd enro'!N200","v":0},{"$f":"'fnd enro'!O200","v":0},{"$f":"'fnd enro'!P200","v":0},{"$f":"'fnd enro'!R200","v":5},1.02,{"$f":"VALUE('fnd enro'!Q200)","v":3},null,{"$f":"(($D200*'fnd base rates'!C$107)\n+($E200*'fnd base rates'!C$108)\n+($F200*'fnd base rates'!C$109)\n+($G200*'fnd base rates'!C$110)\n+($H200*'fnd base rates'!C$111)\n+($I200*'fnd base rates'!C$112)\n+($J200*'fnd base rates'!C$113)\n+($K200*'fnd base rates'!C$114)\n+($M200*'fnd base rates'!C$116)\n+($N200*'fnd base rates'!C$117)\n+($O200*'fnd base rates'!C$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,3)))\n*$R200","v":2908.7284562999998},{"$f":"(($D200*'fnd base rates'!D$107)\n+($E200*'fnd base rates'!D$108)\n+($F200*'fnd base rates'!D$109)\n+($G200*'fnd base rates'!D$110)\n+($H200*'fnd base rates'!D$111)\n+($I200*'fnd base rates'!D$112)\n+($J200*'fnd base rates'!D$113)\n+($K200*'fnd base rates'!D$114)\n+($M200*'fnd base rates'!D$116)\n+($N200*'fnd base rates'!D$117)\n+($O200*'fnd base rates'!D$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,4)))\n*$R200","v":4132.53},{"$f":"(($D200*'fnd base rates'!E$107)\n+($E200*'fnd base rates'!E$108)\n+($F200*'fnd base rates'!E$109)\n+($G200*'fnd base rates'!E$110)\n+($H200*'fnd base rates'!E$111)\n+($I200*'fnd base rates'!E$112)\n+($J200*'fnd base rates'!E$113)\n+($K200*'fnd base rates'!E$114)\n+($M200*'fnd base rates'!E$116)\n+($N200*'fnd base rates'!E$117)\n+($O200*'fnd base rates'!E$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,5)))\n*$R200","v":26569.4854734},{"$f":"(($D200*'fnd base rates'!F$107)\n+($E200*'fnd base rates'!F$108)\n+($F200*'fnd base rates'!F$109)\n+($G200*'fnd base rates'!F$110)\n+($H200*'fnd base rates'!F$111)\n+($I200*'fnd base rates'!F$112)\n+($J200*'fnd base rates'!F$113)\n+($K200*'fnd base rates'!F$114)\n+($M200*'fnd base rates'!F$116)\n+($N200*'fnd base rates'!F$117)\n+($O200*'fnd base rates'!F$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,6)))\n*$R200","v":4824.5231226000005},{"$f":"(($D200*'fnd base rates'!G$107)\n+($E200*'fnd base rates'!G$108)\n+($F200*'fnd base rates'!G$109)\n+($G200*'fnd base rates'!G$110)\n+($H200*'fnd base rates'!G$111)\n+($I200*'fnd base rates'!G$112)\n+($J200*'fnd base rates'!G$113)\n+($K200*'fnd base rates'!G$114)\n+($M200*'fnd base rates'!G$116)\n+($N200*'fnd base rates'!G$117)\n+($O200*'fnd base rates'!G$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,7)))\n*$R200","v":886.99293839999996},{"$f":"(($D200*'fnd base rates'!H$107)\n+($E200*'fnd base rates'!H$108)\n+($F200*'fnd base rates'!H$109)\n+($G200*'fnd base rates'!H$110)\n+($H200*'fnd base rates'!H$111)\n+($I200*'fnd base rates'!H$112)\n+($J200*'fnd base rates'!H$113)\n+($K200*'fnd base rates'!H$114)\n+($M200*'fnd base rates'!H$116)\n+($N200*'fnd base rates'!H$117)\n+($O200*'fnd base rates'!H$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,8)))","v":4386.6342999999997},{"$f":"(($D200*'fnd base rates'!I$107)\n+($E200*'fnd base rates'!I$108)\n+($F200*'fnd base rates'!I$109)\n+($G200*'fnd base rates'!I$110)\n+($H200*'fnd base rates'!I$111)\n+($I200*'fnd base rates'!I$112)\n+($J200*'fnd base rates'!I$113)\n+($K200*'fnd base rates'!I$114)\n+($M200*'fnd base rates'!I$116)\n+($N200*'fnd base rates'!I$117)\n+($O200*'fnd base rates'!I$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,9)))\n*$R200","v":2300.712},{"$f":"(($D200*'fnd base rates'!J$107)\n+($E200*'fnd base rates'!J$108)\n+($F200*'fnd base rates'!J$109)\n+($G200*'fnd base rates'!J$110)\n+($H200*'fnd base rates'!J$111)\n+($I200*'fnd base rates'!J$112)\n+($J200*'fnd base rates'!J$113)\n+($K200*'fnd base rates'!J$114)\n+($M200*'fnd base rates'!J$116)\n+($N200*'fnd base rates'!J$117)\n+($O200*'fnd base rates'!J$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,10)))\n*$R200","v":3099.0659999999998},{"$f":"(($D200*'fnd base rates'!K$107)\n+($E200*'fnd base rates'!K$108)\n+($F200*'fnd base rates'!K$109)\n+($G200*'fnd base rates'!K$110)\n+($H200*'fnd base rates'!K$111)\n+($I200*'fnd base rates'!K$112)\n+($J200*'fnd base rates'!K$113)\n+($K200*'fnd base rates'!K$114)\n+($M200*'fnd base rates'!K$116)\n+($N200*'fnd base rates'!K$117)\n+($O200*'fnd base rates'!K$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,11)))\n*$R200","v":6224.3562968999995},{"$f":"(($D200*'fnd base rates'!L$107)\n+($E200*'fnd base rates'!L$108)\n+($F200*'fnd base rates'!L$109)\n+($G200*'fnd base rates'!L$110)\n+($H200*'fnd base rates'!L$111)\n+($I200*'fnd base rates'!L$112)\n+($J200*'fnd base rates'!L$113)\n+($K200*'fnd base rates'!L$114)\n+($M200*'fnd base rates'!L$116)\n+($N200*'fnd base rates'!L$117)\n+($O200*'fnd base rates'!L$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,12)))","v":8492.6266500000002},{"$f":"(($D200*'fnd base rates'!M$107)\n+($E200*'fnd base rates'!M$108)\n+($F200*'fnd base rates'!M$109)\n+($G200*'fnd base rates'!M$110)\n+($H200*'fnd base rates'!M$111)\n+($I200*'fnd base rates'!M$112)\n+($J200*'fnd base rates'!M$113)\n+($K200*'fnd base rates'!M$114)\n+($M200*'fnd base rates'!M$116)\n+($N200*'fnd base rates'!M$117)\n+($O200*'fnd base rates'!M$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,13)))","v":0},63825.655237599996,null,430170730,"430","170","730",1,5,63825.655237599996,12765,0,12765,null,null,null,null,null,null,0,null,0]
["430",430170735,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D201","v":0},{"$f":"'fnd enro'!E201","v":0},{"$f":"'fnd enro'!F201","v":0},{"$f":"'fnd enro'!G201","v":0},{"$f":"'fnd enro'!H201","v":0},{"$f":"'fnd enro'!I201","v":2},{"$f":"'fnd enro'!J201","v":0},{"$f":"'fnd enro'!K201","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L201","v":0},{"$f":"'fnd enro'!M201","v":0},{"$f":"'fnd enro'!N201","v":0},{"$f":"'fnd enro'!O201","v":0},{"$f":"'fnd enro'!P201","v":0},{"$f":"'fnd enro'!R201","v":2},1.02,{"$f":"VALUE('fnd enro'!Q201)","v":6},null,{"$f":"(($D201*'fnd base rates'!C$107)\n+($E201*'fnd base rates'!C$108)\n+($F201*'fnd base rates'!C$109)\n+($G201*'fnd base rates'!C$110)\n+($H201*'fnd base rates'!C$111)\n+($I201*'fnd base rates'!C$112)\n+($J201*'fnd base rates'!C$113)\n+($K201*'fnd base rates'!C$114)\n+($M201*'fnd base rates'!C$116)\n+($N201*'fnd base rates'!C$117)\n+($O201*'fnd base rates'!C$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,3)))\n*$R201","v":1163.4913825199999},{"$f":"(($D201*'fnd base rates'!D$107)\n+($E201*'fnd base rates'!D$108)\n+($F201*'fnd base rates'!D$109)\n+($G201*'fnd base rates'!D$110)\n+($H201*'fnd base rates'!D$111)\n+($I201*'fnd base rates'!D$112)\n+($J201*'fnd base rates'!D$113)\n+($K201*'fnd base rates'!D$114)\n+($M201*'fnd base rates'!D$116)\n+($N201*'fnd base rates'!D$117)\n+($O201*'fnd base rates'!D$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,4)))\n*$R201","v":1653.0119999999999},{"$f":"(($D201*'fnd base rates'!E$107)\n+($E201*'fnd base rates'!E$108)\n+($F201*'fnd base rates'!E$109)\n+($G201*'fnd base rates'!E$110)\n+($H201*'fnd base rates'!E$111)\n+($I201*'fnd base rates'!E$112)\n+($J201*'fnd base rates'!E$113)\n+($K201*'fnd base rates'!E$114)\n+($M201*'fnd base rates'!E$116)\n+($N201*'fnd base rates'!E$117)\n+($O201*'fnd base rates'!E$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,5)))\n*$R201","v":10627.79418936},{"$f":"(($D201*'fnd base rates'!F$107)\n+($E201*'fnd base rates'!F$108)\n+($F201*'fnd base rates'!F$109)\n+($G201*'fnd base rates'!F$110)\n+($H201*'fnd base rates'!F$111)\n+($I201*'fnd base rates'!F$112)\n+($J201*'fnd base rates'!F$113)\n+($K201*'fnd base rates'!F$114)\n+($M201*'fnd base rates'!F$116)\n+($N201*'fnd base rates'!F$117)\n+($O201*'fnd base rates'!F$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,6)))\n*$R201","v":1929.8092490400002},{"$f":"(($D201*'fnd base rates'!G$107)\n+($E201*'fnd base rates'!G$108)\n+($F201*'fnd base rates'!G$109)\n+($G201*'fnd base rates'!G$110)\n+($H201*'fnd base rates'!G$111)\n+($I201*'fnd base rates'!G$112)\n+($J201*'fnd base rates'!G$113)\n+($K201*'fnd base rates'!G$114)\n+($M201*'fnd base rates'!G$116)\n+($N201*'fnd base rates'!G$117)\n+($O201*'fnd base rates'!G$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,7)))\n*$R201","v":354.79717536000004},{"$f":"(($D201*'fnd base rates'!H$107)\n+($E201*'fnd base rates'!H$108)\n+($F201*'fnd base rates'!H$109)\n+($G201*'fnd base rates'!H$110)\n+($H201*'fnd base rates'!H$111)\n+($I201*'fnd base rates'!H$112)\n+($J201*'fnd base rates'!H$113)\n+($K201*'fnd base rates'!H$114)\n+($M201*'fnd base rates'!H$116)\n+($N201*'fnd base rates'!H$117)\n+($O201*'fnd base rates'!H$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D201*'fnd base rates'!I$107)\n+($E201*'fnd base rates'!I$108)\n+($F201*'fnd base rates'!I$109)\n+($G201*'fnd base rates'!I$110)\n+($H201*'fnd base rates'!I$111)\n+($I201*'fnd base rates'!I$112)\n+($J201*'fnd base rates'!I$113)\n+($K201*'fnd base rates'!I$114)\n+($M201*'fnd base rates'!I$116)\n+($N201*'fnd base rates'!I$117)\n+($O201*'fnd base rates'!I$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,9)))\n*$R201","v":920.28480000000002},{"$f":"(($D201*'fnd base rates'!J$107)\n+($E201*'fnd base rates'!J$108)\n+($F201*'fnd base rates'!J$109)\n+($G201*'fnd base rates'!J$110)\n+($H201*'fnd base rates'!J$111)\n+($I201*'fnd base rates'!J$112)\n+($J201*'fnd base rates'!J$113)\n+($K201*'fnd base rates'!J$114)\n+($M201*'fnd base rates'!J$116)\n+($N201*'fnd base rates'!J$117)\n+($O201*'fnd base rates'!J$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,10)))\n*$R201","v":1239.6263999999999},{"$f":"(($D201*'fnd base rates'!K$107)\n+($E201*'fnd base rates'!K$108)\n+($F201*'fnd base rates'!K$109)\n+($G201*'fnd base rates'!K$110)\n+($H201*'fnd base rates'!K$111)\n+($I201*'fnd base rates'!K$112)\n+($J201*'fnd base rates'!K$113)\n+($K201*'fnd base rates'!K$114)\n+($M201*'fnd base rates'!K$116)\n+($N201*'fnd base rates'!K$117)\n+($O201*'fnd base rates'!K$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,11)))\n*$R201","v":2489.7425187600002},{"$f":"(($D201*'fnd base rates'!L$107)\n+($E201*'fnd base rates'!L$108)\n+($F201*'fnd base rates'!L$109)\n+($G201*'fnd base rates'!L$110)\n+($H201*'fnd base rates'!L$111)\n+($I201*'fnd base rates'!L$112)\n+($J201*'fnd base rates'!L$113)\n+($K201*'fnd base rates'!L$114)\n+($M201*'fnd base rates'!L$116)\n+($N201*'fnd base rates'!L$117)\n+($O201*'fnd base rates'!L$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D201*'fnd base rates'!M$107)\n+($E201*'fnd base rates'!M$108)\n+($F201*'fnd base rates'!M$109)\n+($G201*'fnd base rates'!M$110)\n+($H201*'fnd base rates'!M$111)\n+($I201*'fnd base rates'!M$112)\n+($J201*'fnd base rates'!M$113)\n+($K201*'fnd base rates'!M$114)\n+($M201*'fnd base rates'!M$116)\n+($N201*'fnd base rates'!M$117)\n+($O201*'fnd base rates'!M$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,13)))","v":0},25530.262095040001,null,430170735,"430","170","735",1,2,25530.262095040001,12765,0,12765,null,null,null,null,null,null,0,null,0]
["430",430170775,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D202","v":0},{"$f":"'fnd enro'!E202","v":0},{"$f":"'fnd enro'!F202","v":0},{"$f":"'fnd enro'!G202","v":0},{"$f":"'fnd enro'!H202","v":1},{"$f":"'fnd enro'!I202","v":4},{"$f":"'fnd enro'!J202","v":0},{"$f":"'fnd enro'!K202","v":0.19650000000000001},{"$f":"'fnd enro'!L202","v":0},{"$f":"'fnd enro'!M202","v":0},{"$f":"'fnd enro'!N202","v":0},{"$f":"'fnd enro'!O202","v":0},{"$f":"'fnd enro'!P202","v":3},{"$f":"'fnd enro'!R202","v":5},1.02,{"$f":"VALUE('fnd enro'!Q202)","v":4},null,{"$f":"(($D202*'fnd base rates'!C$107)\n+($E202*'fnd base rates'!C$108)\n+($F202*'fnd base rates'!C$109)\n+($G202*'fnd base rates'!C$110)\n+($H202*'fnd base rates'!C$111)\n+($I202*'fnd base rates'!C$112)\n+($J202*'fnd base rates'!C$113)\n+($K202*'fnd base rates'!C$114)\n+($M202*'fnd base rates'!C$116)\n+($N202*'fnd base rates'!C$117)\n+($O202*'fnd base rates'!C$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,3)))\n*$R202","v":3102.7018562999997},{"$f":"(($D202*'fnd base rates'!D$107)\n+($E202*'fnd base rates'!D$108)\n+($F202*'fnd base rates'!D$109)\n+($G202*'fnd base rates'!D$110)\n+($H202*'fnd base rates'!D$111)\n+($I202*'fnd base rates'!D$112)\n+($J202*'fnd base rates'!D$113)\n+($K202*'fnd base rates'!D$114)\n+($M202*'fnd base rates'!D$116)\n+($N202*'fnd base rates'!D$117)\n+($O202*'fnd base rates'!D$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,4)))\n*$R202","v":5051.5704000000005},{"$f":"(($D202*'fnd base rates'!E$107)\n+($E202*'fnd base rates'!E$108)\n+($F202*'fnd base rates'!E$109)\n+($G202*'fnd base rates'!E$110)\n+($H202*'fnd base rates'!E$111)\n+($I202*'fnd base rates'!E$112)\n+($J202*'fnd base rates'!E$113)\n+($K202*'fnd base rates'!E$114)\n+($M202*'fnd base rates'!E$116)\n+($N202*'fnd base rates'!E$117)\n+($O202*'fnd base rates'!E$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,5)))\n*$R202","v":33971.645873400004},{"$f":"(($D202*'fnd base rates'!F$107)\n+($E202*'fnd base rates'!F$108)\n+($F202*'fnd base rates'!F$109)\n+($G202*'fnd base rates'!F$110)\n+($H202*'fnd base rates'!F$111)\n+($I202*'fnd base rates'!F$112)\n+($J202*'fnd base rates'!F$113)\n+($K202*'fnd base rates'!F$114)\n+($M202*'fnd base rates'!F$116)\n+($N202*'fnd base rates'!F$117)\n+($O202*'fnd base rates'!F$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,6)))\n*$R202","v":4941.7313226000006},{"$f":"(($D202*'fnd base rates'!G$107)\n+($E202*'fnd base rates'!G$108)\n+($F202*'fnd base rates'!G$109)\n+($G202*'fnd base rates'!G$110)\n+($H202*'fnd base rates'!G$111)\n+($I202*'fnd base rates'!G$112)\n+($J202*'fnd base rates'!G$113)\n+($K202*'fnd base rates'!G$114)\n+($M202*'fnd base rates'!G$116)\n+($N202*'fnd base rates'!G$117)\n+($O202*'fnd base rates'!G$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,7)))\n*$R202","v":1327.1739384},{"$f":"(($D202*'fnd base rates'!H$107)\n+($E202*'fnd base rates'!H$108)\n+($F202*'fnd base rates'!H$109)\n+($G202*'fnd base rates'!H$110)\n+($H202*'fnd base rates'!H$111)\n+($I202*'fnd base rates'!H$112)\n+($J202*'fnd base rates'!H$113)\n+($K202*'fnd base rates'!H$114)\n+($M202*'fnd base rates'!H$116)\n+($N202*'fnd base rates'!H$117)\n+($O202*'fnd base rates'!H$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,8)))","v":4129.3842999999997},{"$f":"(($D202*'fnd base rates'!I$107)\n+($E202*'fnd base rates'!I$108)\n+($F202*'fnd base rates'!I$109)\n+($G202*'fnd base rates'!I$110)\n+($H202*'fnd base rates'!I$111)\n+($I202*'fnd base rates'!I$112)\n+($J202*'fnd base rates'!I$113)\n+($K202*'fnd base rates'!I$114)\n+($M202*'fnd base rates'!I$116)\n+($N202*'fnd base rates'!I$117)\n+($O202*'fnd base rates'!I$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,9)))\n*$R202","v":2620.4105999999997},{"$f":"(($D202*'fnd base rates'!J$107)\n+($E202*'fnd base rates'!J$108)\n+($F202*'fnd base rates'!J$109)\n+($G202*'fnd base rates'!J$110)\n+($H202*'fnd base rates'!J$111)\n+($I202*'fnd base rates'!J$112)\n+($J202*'fnd base rates'!J$113)\n+($K202*'fnd base rates'!J$114)\n+($M202*'fnd base rates'!J$116)\n+($N202*'fnd base rates'!J$117)\n+($O202*'fnd base rates'!J$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,10)))\n*$R202","v":4635.7572},{"$f":"(($D202*'fnd base rates'!K$107)\n+($E202*'fnd base rates'!K$108)\n+($F202*'fnd base rates'!K$109)\n+($G202*'fnd base rates'!K$110)\n+($H202*'fnd base rates'!K$111)\n+($I202*'fnd base rates'!K$112)\n+($J202*'fnd base rates'!K$113)\n+($K202*'fnd base rates'!K$114)\n+($M202*'fnd base rates'!K$116)\n+($N202*'fnd base rates'!K$117)\n+($O202*'fnd base rates'!K$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,11)))\n*$R202","v":6259.0260969000001},{"$f":"(($D202*'fnd base rates'!L$107)\n+($E202*'fnd base rates'!L$108)\n+($F202*'fnd base rates'!L$109)\n+($G202*'fnd base rates'!L$110)\n+($H202*'fnd base rates'!L$111)\n+($I202*'fnd base rates'!L$112)\n+($J202*'fnd base rates'!L$113)\n+($K202*'fnd base rates'!L$114)\n+($M202*'fnd base rates'!L$116)\n+($N202*'fnd base rates'!L$117)\n+($O202*'fnd base rates'!L$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,12)))","v":10189.88665},{"$f":"(($D202*'fnd base rates'!M$107)\n+($E202*'fnd base rates'!M$108)\n+($F202*'fnd base rates'!M$109)\n+($G202*'fnd base rates'!M$110)\n+($H202*'fnd base rates'!M$111)\n+($I202*'fnd base rates'!M$112)\n+($J202*'fnd base rates'!M$113)\n+($K202*'fnd base rates'!M$114)\n+($M202*'fnd base rates'!M$116)\n+($N202*'fnd base rates'!M$117)\n+($O202*'fnd base rates'!M$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,13)))","v":0},76229.288237600005,null,430170775,"430","170","775",1,5,76229.288237600005,15246,{"$f":"AO202-AQ202","v":2481},12765,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B203,3)","v":"432"},432712020,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D203","v":0},{"$f":"'fnd enro'!E203","v":0},{"$f":"'fnd enro'!F203","v":0},{"$f":"'fnd enro'!G203","v":0},{"$f":"'fnd enro'!H203","v":93},{"$f":"'fnd enro'!I203","v":0},{"$f":"'fnd enro'!J203","v":0},{"$f":"'fnd enro'!K203","v":3.6549},{"$f":"'fnd enro'!L203","v":0},{"$f":"'fnd enro'!M203","v":0},{"$f":"'fnd enro'!N203","v":3},{"$f":"'fnd enro'!O203","v":0},{"$f":"'fnd enro'!P203","v":42},{"$f":"'fnd enro'!R203","v":93},{"$f":"VLOOKUP(B203,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q203)","v":10},null,{"$f":"(($D203*'fnd base rates'!C$107)\n+($E203*'fnd base rates'!C$108)\n+($F203*'fnd base rates'!C$109)\n+($G203*'fnd base rates'!C$110)\n+($H203*'fnd base rates'!C$111)\n+($I203*'fnd base rates'!C$112)\n+($J203*'fnd base rates'!C$113)\n+($K203*'fnd base rates'!C$114)\n+($M203*'fnd base rates'!C$116)\n+($N203*'fnd base rates'!C$117)\n+($O203*'fnd base rates'!C$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,3)))\n*$R203","v":57456.798908999997},{"$f":"(($D203*'fnd base rates'!D$107)\n+($E203*'fnd base rates'!D$108)\n+($F203*'fnd base rates'!D$109)\n+($G203*'fnd base rates'!D$110)\n+($H203*'fnd base rates'!D$111)\n+($I203*'fnd base rates'!D$112)\n+($J203*'fnd base rates'!D$113)\n+($K203*'fnd base rates'!D$114)\n+($M203*'fnd base rates'!D$116)\n+($N203*'fnd base rates'!D$117)\n+($O203*'fnd base rates'!D$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,4)))\n*$R203","v":95218.76999999999},{"$f":"(($D203*'fnd base rates'!E$107)\n+($E203*'fnd base rates'!E$108)\n+($F203*'fnd base rates'!E$109)\n+($G203*'fnd base rates'!E$110)\n+($H203*'fnd base rates'!E$111)\n+($I203*'fnd base rates'!E$112)\n+($J203*'fnd base rates'!E$113)\n+($K203*'fnd base rates'!E$114)\n+($M203*'fnd base rates'!E$116)\n+($N203*'fnd base rates'!E$117)\n+($O203*'fnd base rates'!E$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,5)))\n*$R203","v":533579.29216199997},{"$f":"(($D203*'fnd base rates'!F$107)\n+($E203*'fnd base rates'!F$108)\n+($F203*'fnd base rates'!F$109)\n+($G203*'fnd base rates'!F$110)\n+($H203*'fnd base rates'!F$111)\n+($I203*'fnd base rates'!F$112)\n+($J203*'fnd base rates'!F$113)\n+($K203*'fnd base rates'!F$114)\n+($M203*'fnd base rates'!F$116)\n+($N203*'fnd base rates'!F$117)\n+($O203*'fnd base rates'!F$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,6)))\n*$R203","v":99283.898117999997},{"$f":"(($D203*'fnd base rates'!G$107)\n+($E203*'fnd base rates'!G$108)\n+($F203*'fnd base rates'!G$109)\n+($G203*'fnd base rates'!G$110)\n+($H203*'fnd base rates'!G$111)\n+($I203*'fnd base rates'!G$112)\n+($J203*'fnd base rates'!G$113)\n+($K203*'fnd base rates'!G$114)\n+($M203*'fnd base rates'!G$116)\n+($N203*'fnd base rates'!G$117)\n+($O203*'fnd base rates'!G$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,7)))\n*$R203","v":25912.997112000005},{"$f":"(($D203*'fnd base rates'!H$107)\n+($E203*'fnd base rates'!H$108)\n+($F203*'fnd base rates'!H$109)\n+($G203*'fnd base rates'!H$110)\n+($H203*'fnd base rates'!H$111)\n+($I203*'fnd base rates'!H$112)\n+($J203*'fnd base rates'!H$113)\n+($K203*'fnd base rates'!H$114)\n+($M203*'fnd base rates'!H$116)\n+($N203*'fnd base rates'!H$117)\n+($O203*'fnd base rates'!H$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,8)))","v":53425.207979999992},{"$f":"(($D203*'fnd base rates'!I$107)\n+($E203*'fnd base rates'!I$108)\n+($F203*'fnd base rates'!I$109)\n+($G203*'fnd base rates'!I$110)\n+($H203*'fnd base rates'!I$111)\n+($I203*'fnd base rates'!I$112)\n+($J203*'fnd base rates'!I$113)\n+($K203*'fnd base rates'!I$114)\n+($M203*'fnd base rates'!I$116)\n+($N203*'fnd base rates'!I$117)\n+($O203*'fnd base rates'!I$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,9)))\n*$R203","v":45851.64},{"$f":"(($D203*'fnd base rates'!J$107)\n+($E203*'fnd base rates'!J$108)\n+($F203*'fnd base rates'!J$109)\n+($G203*'fnd base rates'!J$110)\n+($H203*'fnd base rates'!J$111)\n+($I203*'fnd base rates'!J$112)\n+($J203*'fnd base rates'!J$113)\n+($K203*'fnd base rates'!J$114)\n+($M203*'fnd base rates'!J$116)\n+($N203*'fnd base rates'!J$117)\n+($O203*'fnd base rates'!J$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,10)))\n*$R203","v":64115.94},{"$f":"(($D203*'fnd base rates'!K$107)\n+($E203*'fnd base rates'!K$108)\n+($F203*'fnd base rates'!K$109)\n+($G203*'fnd base rates'!K$110)\n+($H203*'fnd base rates'!K$111)\n+($I203*'fnd base rates'!K$112)\n+($J203*'fnd base rates'!K$113)\n+($K203*'fnd base rates'!K$114)\n+($M203*'fnd base rates'!K$116)\n+($N203*'fnd base rates'!K$117)\n+($O203*'fnd base rates'!K$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,11)))\n*$R203","v":117728.047767},{"$f":"(($D203*'fnd base rates'!L$107)\n+($E203*'fnd base rates'!L$108)\n+($F203*'fnd base rates'!L$109)\n+($G203*'fnd base rates'!L$110)\n+($H203*'fnd base rates'!L$111)\n+($I203*'fnd base rates'!L$112)\n+($J203*'fnd base rates'!L$113)\n+($K203*'fnd base rates'!L$114)\n+($M203*'fnd base rates'!L$116)\n+($N203*'fnd base rates'!L$117)\n+($O203*'fnd base rates'!L$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,12)))","v":209088.40569000001},{"$f":"(($D203*'fnd base rates'!M$107)\n+($E203*'fnd base rates'!M$108)\n+($F203*'fnd base rates'!M$109)\n+($G203*'fnd base rates'!M$110)\n+($H203*'fnd base rates'!M$111)\n+($I203*'fnd base rates'!M$112)\n+($J203*'fnd base rates'!M$113)\n+($K203*'fnd base rates'!M$114)\n+($M203*'fnd base rates'!M$116)\n+($N203*'fnd base rates'!M$117)\n+($O203*'fnd base rates'!M$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U203:AE203)","v":1301660.997738},null,{"$f":"B203","v":432712020},{"$f":"IF($B203<499999999,MID($B203,1,3),MID($B203,1,4))","v":"432"},{"$f":"IF($B203<499999999,MID($B203,4,3),MID($B203,5,3))","v":"712"},{"$f":"IF($B203<499999999,MID($B203,7,3),MID($B203,8,3))","v":"020"},{"$f":"IF(VLOOKUP(VALUE(IF(AH203<499999999,MID(AH203,4,3),MID(AH203,5,3))),distinfo,4)=R203,1,0)","v":1},93,{"$f":"AF203","v":1301660.997738},{"$f":"IF(OR(AF203=0,AM203=0),0,ROUND(AN203/AM203,0))","v":13996},1876,12120,null,null,null,null,null,null,{"$f":"AY203-AW203","v":0},null,{"$f":"BA203-AY203","v":0}]
["432",432712172,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D204","v":0},{"$f":"'fnd enro'!E204","v":0},{"$f":"'fnd enro'!F204","v":0},{"$f":"'fnd enro'!G204","v":0},{"$f":"'fnd enro'!H204","v":1},{"$f":"'fnd enro'!I204","v":0},{"$f":"'fnd enro'!J204","v":0},{"$f":"'fnd enro'!K204","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L204","v":0},{"$f":"'fnd enro'!M204","v":0},{"$f":"'fnd enro'!N204","v":0},{"$f":"'fnd enro'!O204","v":0},{"$f":"'fnd enro'!P204","v":1},{"$f":"'fnd enro'!R204","v":1},1,{"$f":"VALUE('fnd enro'!Q204)","v":8},null,{"$f":"(($D204*'fnd base rates'!C$107)\n+($E204*'fnd base rates'!C$108)\n+($F204*'fnd base rates'!C$109)\n+($G204*'fnd base rates'!C$110)\n+($H204*'fnd base rates'!C$111)\n+($I204*'fnd base rates'!C$112)\n+($J204*'fnd base rates'!C$113)\n+($K204*'fnd base rates'!C$114)\n+($M204*'fnd base rates'!C$116)\n+($N204*'fnd base rates'!C$117)\n+($O204*'fnd base rates'!C$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,3)))\n*$R204","v":655.05891299999996},{"$f":"(($D204*'fnd base rates'!D$107)\n+($E204*'fnd base rates'!D$108)\n+($F204*'fnd base rates'!D$109)\n+($G204*'fnd base rates'!D$110)\n+($H204*'fnd base rates'!D$111)\n+($I204*'fnd base rates'!D$112)\n+($J204*'fnd base rates'!D$113)\n+($K204*'fnd base rates'!D$114)\n+($M204*'fnd base rates'!D$116)\n+($N204*'fnd base rates'!D$117)\n+($O204*'fnd base rates'!D$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,4)))\n*$R204","v":1211.6799999999998},{"$f":"(($D204*'fnd base rates'!E$107)\n+($E204*'fnd base rates'!E$108)\n+($F204*'fnd base rates'!E$109)\n+($G204*'fnd base rates'!E$110)\n+($H204*'fnd base rates'!E$111)\n+($I204*'fnd base rates'!E$112)\n+($J204*'fnd base rates'!E$113)\n+($K204*'fnd base rates'!E$114)\n+($M204*'fnd base rates'!E$116)\n+($N204*'fnd base rates'!E$117)\n+($O204*'fnd base rates'!E$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,5)))\n*$R204","v":7589.3830340000004},{"$f":"(($D204*'fnd base rates'!F$107)\n+($E204*'fnd base rates'!F$108)\n+($F204*'fnd base rates'!F$109)\n+($G204*'fnd base rates'!F$110)\n+($H204*'fnd base rates'!F$111)\n+($I204*'fnd base rates'!F$112)\n+($J204*'fnd base rates'!F$113)\n+($K204*'fnd base rates'!F$114)\n+($M204*'fnd base rates'!F$116)\n+($N204*'fnd base rates'!F$117)\n+($O204*'fnd base rates'!F$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,6)))\n*$R204","v":1060.8949259999999},{"$f":"(($D204*'fnd base rates'!G$107)\n+($E204*'fnd base rates'!G$108)\n+($F204*'fnd base rates'!G$109)\n+($G204*'fnd base rates'!G$110)\n+($H204*'fnd base rates'!G$111)\n+($I204*'fnd base rates'!G$112)\n+($J204*'fnd base rates'!G$113)\n+($K204*'fnd base rates'!G$114)\n+($M204*'fnd base rates'!G$116)\n+($N204*'fnd base rates'!G$117)\n+($O204*'fnd base rates'!G$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,7)))\n*$R204","v":368.84018400000002},{"$f":"(($D204*'fnd base rates'!H$107)\n+($E204*'fnd base rates'!H$108)\n+($F204*'fnd base rates'!H$109)\n+($G204*'fnd base rates'!H$110)\n+($H204*'fnd base rates'!H$111)\n+($I204*'fnd base rates'!H$112)\n+($J204*'fnd base rates'!H$113)\n+($K204*'fnd base rates'!H$114)\n+($M204*'fnd base rates'!H$116)\n+($N204*'fnd base rates'!H$117)\n+($O204*'fnd base rates'!H$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D204*'fnd base rates'!I$107)\n+($E204*'fnd base rates'!I$108)\n+($F204*'fnd base rates'!I$109)\n+($G204*'fnd base rates'!I$110)\n+($H204*'fnd base rates'!I$111)\n+($I204*'fnd base rates'!I$112)\n+($J204*'fnd base rates'!I$113)\n+($K204*'fnd base rates'!I$114)\n+($M204*'fnd base rates'!I$116)\n+($N204*'fnd base rates'!I$117)\n+($O204*'fnd base rates'!I$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,9)))\n*$R204","v":567.04999999999995},{"$f":"(($D204*'fnd base rates'!J$107)\n+($E204*'fnd base rates'!J$108)\n+($F204*'fnd base rates'!J$109)\n+($G204*'fnd base rates'!J$110)\n+($H204*'fnd base rates'!J$111)\n+($I204*'fnd base rates'!J$112)\n+($J204*'fnd base rates'!J$113)\n+($K204*'fnd base rates'!J$114)\n+($M204*'fnd base rates'!J$116)\n+($N204*'fnd base rates'!J$117)\n+($O204*'fnd base rates'!J$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,10)))\n*$R204","v":1087.97},{"$f":"(($D204*'fnd base rates'!K$107)\n+($E204*'fnd base rates'!K$108)\n+($F204*'fnd base rates'!K$109)\n+($G204*'fnd base rates'!K$110)\n+($H204*'fnd base rates'!K$111)\n+($I204*'fnd base rates'!K$112)\n+($J204*'fnd base rates'!K$113)\n+($K204*'fnd base rates'!K$114)\n+($M204*'fnd base rates'!K$116)\n+($N204*'fnd base rates'!K$117)\n+($O204*'fnd base rates'!K$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,11)))\n*$R204","v":1254.4520190000001},{"$f":"(($D204*'fnd base rates'!L$107)\n+($E204*'fnd base rates'!L$108)\n+($F204*'fnd base rates'!L$109)\n+($G204*'fnd base rates'!L$110)\n+($H204*'fnd base rates'!L$111)\n+($I204*'fnd base rates'!L$112)\n+($J204*'fnd base rates'!L$113)\n+($K204*'fnd base rates'!L$114)\n+($M204*'fnd base rates'!L$116)\n+($N204*'fnd base rates'!L$117)\n+($O204*'fnd base rates'!L$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,12)))","v":2561.8153299999999},{"$f":"(($D204*'fnd base rates'!M$107)\n+($E204*'fnd base rates'!M$108)\n+($F204*'fnd base rates'!M$109)\n+($G204*'fnd base rates'!M$110)\n+($H204*'fnd base rates'!M$111)\n+($I204*'fnd base rates'!M$112)\n+($J204*'fnd base rates'!M$113)\n+($K204*'fnd base rates'!M$114)\n+($M204*'fnd base rates'!M$116)\n+($N204*'fnd base rates'!M$117)\n+($O204*'fnd base rates'!M$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,13)))","v":0},16940.971266,null,432712172,"432","712","172",1,1,16940.971266,16941,4176,12765,null,null,null,null,null,null,0,null,0]
["432",432712201,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D205","v":0},{"$f":"'fnd enro'!E205","v":0},{"$f":"'fnd enro'!F205","v":0},{"$f":"'fnd enro'!G205","v":0},{"$f":"'fnd enro'!H205","v":1},{"$f":"'fnd enro'!I205","v":0},{"$f":"'fnd enro'!J205","v":0},{"$f":"'fnd enro'!K205","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L205","v":0},{"$f":"'fnd enro'!M205","v":0},{"$f":"'fnd enro'!N205","v":0},{"$f":"'fnd enro'!O205","v":0},{"$f":"'fnd enro'!P205","v":1},{"$f":"'fnd enro'!R205","v":1},1,{"$f":"VALUE('fnd enro'!Q205)","v":12},null,{"$f":"(($D205*'fnd base rates'!C$107)\n+($E205*'fnd base rates'!C$108)\n+($F205*'fnd base rates'!C$109)\n+($G205*'fnd base rates'!C$110)\n+($H205*'fnd base rates'!C$111)\n+($I205*'fnd base rates'!C$112)\n+($J205*'fnd base rates'!C$113)\n+($K205*'fnd base rates'!C$114)\n+($M205*'fnd base rates'!C$116)\n+($N205*'fnd base rates'!C$117)\n+($O205*'fnd base rates'!C$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,3)))\n*$R205","v":685.25891299999989},{"$f":"(($D205*'fnd base rates'!D$107)\n+($E205*'fnd base rates'!D$108)\n+($F205*'fnd base rates'!D$109)\n+($G205*'fnd base rates'!D$110)\n+($H205*'fnd base rates'!D$111)\n+($I205*'fnd base rates'!D$112)\n+($J205*'fnd base rates'!D$113)\n+($K205*'fnd base rates'!D$114)\n+($M205*'fnd base rates'!D$116)\n+($N205*'fnd base rates'!D$117)\n+($O205*'fnd base rates'!D$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,4)))\n*$R205","v":1354.77},{"$f":"(($D205*'fnd base rates'!E$107)\n+($E205*'fnd base rates'!E$108)\n+($F205*'fnd base rates'!E$109)\n+($G205*'fnd base rates'!E$110)\n+($H205*'fnd base rates'!E$111)\n+($I205*'fnd base rates'!E$112)\n+($J205*'fnd base rates'!E$113)\n+($K205*'fnd base rates'!E$114)\n+($M205*'fnd base rates'!E$116)\n+($N205*'fnd base rates'!E$117)\n+($O205*'fnd base rates'!E$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,5)))\n*$R205","v":8986.153033999999},{"$f":"(($D205*'fnd base rates'!F$107)\n+($E205*'fnd base rates'!F$108)\n+($F205*'fnd base rates'!F$109)\n+($G205*'fnd base rates'!F$110)\n+($H205*'fnd base rates'!F$111)\n+($I205*'fnd base rates'!F$112)\n+($J205*'fnd base rates'!F$113)\n+($K205*'fnd base rates'!F$114)\n+($M205*'fnd base rates'!F$116)\n+($N205*'fnd base rates'!F$117)\n+($O205*'fnd base rates'!F$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,6)))\n*$R205","v":1060.8949259999999},{"$f":"(($D205*'fnd base rates'!G$107)\n+($E205*'fnd base rates'!G$108)\n+($F205*'fnd base rates'!G$109)\n+($G205*'fnd base rates'!G$110)\n+($H205*'fnd base rates'!G$111)\n+($I205*'fnd base rates'!G$112)\n+($J205*'fnd base rates'!G$113)\n+($K205*'fnd base rates'!G$114)\n+($M205*'fnd base rates'!G$116)\n+($N205*'fnd base rates'!G$117)\n+($O205*'fnd base rates'!G$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,7)))\n*$R205","v":436.60018400000001},{"$f":"(($D205*'fnd base rates'!H$107)\n+($E205*'fnd base rates'!H$108)\n+($F205*'fnd base rates'!H$109)\n+($G205*'fnd base rates'!H$110)\n+($H205*'fnd base rates'!H$111)\n+($I205*'fnd base rates'!H$112)\n+($J205*'fnd base rates'!H$113)\n+($K205*'fnd base rates'!H$114)\n+($M205*'fnd base rates'!H$116)\n+($N205*'fnd base rates'!H$117)\n+($O205*'fnd base rates'!H$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,8)))","v":594.20686000000001},{"$f":"(($D205*'fnd base rates'!I$107)\n+($E205*'fnd base rates'!I$108)\n+($F205*'fnd base rates'!I$109)\n+($G205*'fnd base rates'!I$110)\n+($H205*'fnd base rates'!I$111)\n+($I205*'fnd base rates'!I$112)\n+($J205*'fnd base rates'!I$113)\n+($K205*'fnd base rates'!I$114)\n+($M205*'fnd base rates'!I$116)\n+($N205*'fnd base rates'!I$117)\n+($O205*'fnd base rates'!I$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,9)))\n*$R205","v":623.61},{"$f":"(($D205*'fnd base rates'!J$107)\n+($E205*'fnd base rates'!J$108)\n+($F205*'fnd base rates'!J$109)\n+($G205*'fnd base rates'!J$110)\n+($H205*'fnd base rates'!J$111)\n+($I205*'fnd base rates'!J$112)\n+($J205*'fnd base rates'!J$113)\n+($K205*'fnd base rates'!J$114)\n+($M205*'fnd base rates'!J$116)\n+($N205*'fnd base rates'!J$117)\n+($O205*'fnd base rates'!J$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,10)))\n*$R205","v":1381.87},{"$f":"(($D205*'fnd base rates'!K$107)\n+($E205*'fnd base rates'!K$108)\n+($F205*'fnd base rates'!K$109)\n+($G205*'fnd base rates'!K$110)\n+($H205*'fnd base rates'!K$111)\n+($I205*'fnd base rates'!K$112)\n+($J205*'fnd base rates'!K$113)\n+($K205*'fnd base rates'!K$114)\n+($M205*'fnd base rates'!K$116)\n+($N205*'fnd base rates'!K$117)\n+($O205*'fnd base rates'!K$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,11)))\n*$R205","v":1254.4520190000001},{"$f":"(($D205*'fnd base rates'!L$107)\n+($E205*'fnd base rates'!L$108)\n+($F205*'fnd base rates'!L$109)\n+($G205*'fnd base rates'!L$110)\n+($H205*'fnd base rates'!L$111)\n+($I205*'fnd base rates'!L$112)\n+($J205*'fnd base rates'!L$113)\n+($K205*'fnd base rates'!L$114)\n+($M205*'fnd base rates'!L$116)\n+($N205*'fnd base rates'!L$117)\n+($O205*'fnd base rates'!L$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,12)))","v":2800.6453299999998},{"$f":"(($D205*'fnd base rates'!M$107)\n+($E205*'fnd base rates'!M$108)\n+($F205*'fnd base rates'!M$109)\n+($G205*'fnd base rates'!M$110)\n+($H205*'fnd base rates'!M$111)\n+($I205*'fnd base rates'!M$112)\n+($J205*'fnd base rates'!M$113)\n+($K205*'fnd base rates'!M$114)\n+($M205*'fnd base rates'!M$116)\n+($N205*'fnd base rates'!M$117)\n+($O205*'fnd base rates'!M$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,13)))","v":0},19178.461265999998,null,432712201,"432","712","201",1,1,19178.461265999998,19178,6413,12765,null,null,null,null,null,null,0,null,0]
["432",432712242,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D206","v":0},{"$f":"'fnd enro'!E206","v":0},{"$f":"'fnd enro'!F206","v":0},{"$f":"'fnd enro'!G206","v":0},{"$f":"'fnd enro'!H206","v":1},{"$f":"'fnd enro'!I206","v":0},{"$f":"'fnd enro'!J206","v":0},{"$f":"'fnd enro'!K206","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L206","v":0},{"$f":"'fnd enro'!M206","v":0},{"$f":"'fnd enro'!N206","v":0},{"$f":"'fnd enro'!O206","v":0},{"$f":"'fnd enro'!P206","v":1},{"$f":"'fnd enro'!R206","v":1},1,{"$f":"VALUE('fnd enro'!Q206)","v":10},null,{"$f":"(($D206*'fnd base rates'!C$107)\n+($E206*'fnd base rates'!C$108)\n+($F206*'fnd base rates'!C$109)\n+($G206*'fnd base rates'!C$110)\n+($H206*'fnd base rates'!C$111)\n+($I206*'fnd base rates'!C$112)\n+($J206*'fnd base rates'!C$113)\n+($K206*'fnd base rates'!C$114)\n+($M206*'fnd base rates'!C$116)\n+($N206*'fnd base rates'!C$117)\n+($O206*'fnd base rates'!C$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,3)))\n*$R206","v":667.01891299999988},{"$f":"(($D206*'fnd base rates'!D$107)\n+($E206*'fnd base rates'!D$108)\n+($F206*'fnd base rates'!D$109)\n+($G206*'fnd base rates'!D$110)\n+($H206*'fnd base rates'!D$111)\n+($I206*'fnd base rates'!D$112)\n+($J206*'fnd base rates'!D$113)\n+($K206*'fnd base rates'!D$114)\n+($M206*'fnd base rates'!D$116)\n+($N206*'fnd base rates'!D$117)\n+($O206*'fnd base rates'!D$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,4)))\n*$R206","v":1268.4000000000001},{"$f":"(($D206*'fnd base rates'!E$107)\n+($E206*'fnd base rates'!E$108)\n+($F206*'fnd base rates'!E$109)\n+($G206*'fnd base rates'!E$110)\n+($H206*'fnd base rates'!E$111)\n+($I206*'fnd base rates'!E$112)\n+($J206*'fnd base rates'!E$113)\n+($K206*'fnd base rates'!E$114)\n+($M206*'fnd base rates'!E$116)\n+($N206*'fnd base rates'!E$117)\n+($O206*'fnd base rates'!E$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,5)))\n*$R206","v":8143.0430340000003},{"$f":"(($D206*'fnd base rates'!F$107)\n+($E206*'fnd base rates'!F$108)\n+($F206*'fnd base rates'!F$109)\n+($G206*'fnd base rates'!F$110)\n+($H206*'fnd base rates'!F$111)\n+($I206*'fnd base rates'!F$112)\n+($J206*'fnd base rates'!F$113)\n+($K206*'fnd base rates'!F$114)\n+($M206*'fnd base rates'!F$116)\n+($N206*'fnd base rates'!F$117)\n+($O206*'fnd base rates'!F$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,6)))\n*$R206","v":1060.8949259999999},{"$f":"(($D206*'fnd base rates'!G$107)\n+($E206*'fnd base rates'!G$108)\n+($F206*'fnd base rates'!G$109)\n+($G206*'fnd base rates'!G$110)\n+($H206*'fnd base rates'!G$111)\n+($I206*'fnd base rates'!G$112)\n+($J206*'fnd base rates'!G$113)\n+($K206*'fnd base rates'!G$114)\n+($M206*'fnd base rates'!G$116)\n+($N206*'fnd base rates'!G$117)\n+($O206*'fnd base rates'!G$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,7)))\n*$R206","v":395.70018399999998},{"$f":"(($D206*'fnd base rates'!H$107)\n+($E206*'fnd base rates'!H$108)\n+($F206*'fnd base rates'!H$109)\n+($G206*'fnd base rates'!H$110)\n+($H206*'fnd base rates'!H$111)\n+($I206*'fnd base rates'!H$112)\n+($J206*'fnd base rates'!H$113)\n+($K206*'fnd base rates'!H$114)\n+($M206*'fnd base rates'!H$116)\n+($N206*'fnd base rates'!H$117)\n+($O206*'fnd base rates'!H$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D206*'fnd base rates'!I$107)\n+($E206*'fnd base rates'!I$108)\n+($F206*'fnd base rates'!I$109)\n+($G206*'fnd base rates'!I$110)\n+($H206*'fnd base rates'!I$111)\n+($I206*'fnd base rates'!I$112)\n+($J206*'fnd base rates'!I$113)\n+($K206*'fnd base rates'!I$114)\n+($M206*'fnd base rates'!I$116)\n+($N206*'fnd base rates'!I$117)\n+($O206*'fnd base rates'!I$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,9)))\n*$R206","v":589.47},{"$f":"(($D206*'fnd base rates'!J$107)\n+($E206*'fnd base rates'!J$108)\n+($F206*'fnd base rates'!J$109)\n+($G206*'fnd base rates'!J$110)\n+($H206*'fnd base rates'!J$111)\n+($I206*'fnd base rates'!J$112)\n+($J206*'fnd base rates'!J$113)\n+($K206*'fnd base rates'!J$114)\n+($M206*'fnd base rates'!J$116)\n+($N206*'fnd base rates'!J$117)\n+($O206*'fnd base rates'!J$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,10)))\n*$R206","v":1204.47},{"$f":"(($D206*'fnd base rates'!K$107)\n+($E206*'fnd base rates'!K$108)\n+($F206*'fnd base rates'!K$109)\n+($G206*'fnd base rates'!K$110)\n+($H206*'fnd base rates'!K$111)\n+($I206*'fnd base rates'!K$112)\n+($J206*'fnd base rates'!K$113)\n+($K206*'fnd base rates'!K$114)\n+($M206*'fnd base rates'!K$116)\n+($N206*'fnd base rates'!K$117)\n+($O206*'fnd base rates'!K$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,11)))\n*$R206","v":1254.4520190000001},{"$f":"(($D206*'fnd base rates'!L$107)\n+($E206*'fnd base rates'!L$108)\n+($F206*'fnd base rates'!L$109)\n+($G206*'fnd base rates'!L$110)\n+($H206*'fnd base rates'!L$111)\n+($I206*'fnd base rates'!L$112)\n+($J206*'fnd base rates'!L$113)\n+($K206*'fnd base rates'!L$114)\n+($M206*'fnd base rates'!L$116)\n+($N206*'fnd base rates'!L$117)\n+($O206*'fnd base rates'!L$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,12)))","v":2656.4953299999997},{"$f":"(($D206*'fnd base rates'!M$107)\n+($E206*'fnd base rates'!M$108)\n+($F206*'fnd base rates'!M$109)\n+($G206*'fnd base rates'!M$110)\n+($H206*'fnd base rates'!M$111)\n+($I206*'fnd base rates'!M$112)\n+($J206*'fnd base rates'!M$113)\n+($K206*'fnd base rates'!M$114)\n+($M206*'fnd base rates'!M$116)\n+($N206*'fnd base rates'!M$117)\n+($O206*'fnd base rates'!M$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,13)))","v":0},17827.881265999997,null,432712242,"432","712","242",1,1,17827.881265999997,17828,2582,15246,null,null,null,null,null,null,0,null,0]
["432",432712261,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D207","v":0},{"$f":"'fnd enro'!E207","v":0},{"$f":"'fnd enro'!F207","v":0},{"$f":"'fnd enro'!G207","v":0},{"$f":"'fnd enro'!H207","v":15},{"$f":"'fnd enro'!I207","v":0},{"$f":"'fnd enro'!J207","v":0},{"$f":"'fnd enro'!K207","v":0.58950000000000002},{"$f":"'fnd enro'!L207","v":0},{"$f":"'fnd enro'!M207","v":0},{"$f":"'fnd enro'!N207","v":0},{"$f":"'fnd enro'!O207","v":0},{"$f":"'fnd enro'!P207","v":7},{"$f":"'fnd enro'!R207","v":15},1,{"$f":"VALUE('fnd enro'!Q207)","v":5},null,{"$f":"(($D207*'fnd base rates'!C$107)\n+($E207*'fnd base rates'!C$108)\n+($F207*'fnd base rates'!C$109)\n+($G207*'fnd base rates'!C$110)\n+($H207*'fnd base rates'!C$111)\n+($I207*'fnd base rates'!C$112)\n+($J207*'fnd base rates'!C$113)\n+($K207*'fnd base rates'!C$114)\n+($M207*'fnd base rates'!C$116)\n+($N207*'fnd base rates'!C$117)\n+($O207*'fnd base rates'!C$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,3)))\n*$R207","v":9016.2436949999992},{"$f":"(($D207*'fnd base rates'!D$107)\n+($E207*'fnd base rates'!D$108)\n+($F207*'fnd base rates'!D$109)\n+($G207*'fnd base rates'!D$110)\n+($H207*'fnd base rates'!D$111)\n+($I207*'fnd base rates'!D$112)\n+($J207*'fnd base rates'!D$113)\n+($K207*'fnd base rates'!D$114)\n+($M207*'fnd base rates'!D$116)\n+($N207*'fnd base rates'!D$117)\n+($O207*'fnd base rates'!D$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,4)))\n*$R207","v":14339.55},{"$f":"(($D207*'fnd base rates'!E$107)\n+($E207*'fnd base rates'!E$108)\n+($F207*'fnd base rates'!E$109)\n+($G207*'fnd base rates'!E$110)\n+($H207*'fnd base rates'!E$111)\n+($I207*'fnd base rates'!E$112)\n+($J207*'fnd base rates'!E$113)\n+($K207*'fnd base rates'!E$114)\n+($M207*'fnd base rates'!E$116)\n+($N207*'fnd base rates'!E$117)\n+($O207*'fnd base rates'!E$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,5)))\n*$R207","v":76397.095509999999},{"$f":"(($D207*'fnd base rates'!F$107)\n+($E207*'fnd base rates'!F$108)\n+($F207*'fnd base rates'!F$109)\n+($G207*'fnd base rates'!F$110)\n+($H207*'fnd base rates'!F$111)\n+($I207*'fnd base rates'!F$112)\n+($J207*'fnd base rates'!F$113)\n+($K207*'fnd base rates'!F$114)\n+($M207*'fnd base rates'!F$116)\n+($N207*'fnd base rates'!F$117)\n+($O207*'fnd base rates'!F$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,6)))\n*$R207","v":15913.423890000002},{"$f":"(($D207*'fnd base rates'!G$107)\n+($E207*'fnd base rates'!G$108)\n+($F207*'fnd base rates'!G$109)\n+($G207*'fnd base rates'!G$110)\n+($H207*'fnd base rates'!G$111)\n+($I207*'fnd base rates'!G$112)\n+($J207*'fnd base rates'!G$113)\n+($K207*'fnd base rates'!G$114)\n+($M207*'fnd base rates'!G$116)\n+($N207*'fnd base rates'!G$117)\n+($O207*'fnd base rates'!G$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,7)))\n*$R207","v":3716.13276},{"$f":"(($D207*'fnd base rates'!H$107)\n+($E207*'fnd base rates'!H$108)\n+($F207*'fnd base rates'!H$109)\n+($G207*'fnd base rates'!H$110)\n+($H207*'fnd base rates'!H$111)\n+($I207*'fnd base rates'!H$112)\n+($J207*'fnd base rates'!H$113)\n+($K207*'fnd base rates'!H$114)\n+($M207*'fnd base rates'!H$116)\n+($N207*'fnd base rates'!H$117)\n+($O207*'fnd base rates'!H$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,8)))","v":8478.7728999999999},{"$f":"(($D207*'fnd base rates'!I$107)\n+($E207*'fnd base rates'!I$108)\n+($F207*'fnd base rates'!I$109)\n+($G207*'fnd base rates'!I$110)\n+($H207*'fnd base rates'!I$111)\n+($I207*'fnd base rates'!I$112)\n+($J207*'fnd base rates'!I$113)\n+($K207*'fnd base rates'!I$114)\n+($M207*'fnd base rates'!I$116)\n+($N207*'fnd base rates'!I$117)\n+($O207*'fnd base rates'!I$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,9)))\n*$R207","v":6989.58},{"$f":"(($D207*'fnd base rates'!J$107)\n+($E207*'fnd base rates'!J$108)\n+($F207*'fnd base rates'!J$109)\n+($G207*'fnd base rates'!J$110)\n+($H207*'fnd base rates'!J$111)\n+($I207*'fnd base rates'!J$112)\n+($J207*'fnd base rates'!J$113)\n+($K207*'fnd base rates'!J$114)\n+($M207*'fnd base rates'!J$116)\n+($N207*'fnd base rates'!J$117)\n+($O207*'fnd base rates'!J$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,10)))\n*$R207","v":8440.99},{"$f":"(($D207*'fnd base rates'!K$107)\n+($E207*'fnd base rates'!K$108)\n+($F207*'fnd base rates'!K$109)\n+($G207*'fnd base rates'!K$110)\n+($H207*'fnd base rates'!K$111)\n+($I207*'fnd base rates'!K$112)\n+($J207*'fnd base rates'!K$113)\n+($K207*'fnd base rates'!K$114)\n+($M207*'fnd base rates'!K$116)\n+($N207*'fnd base rates'!K$117)\n+($O207*'fnd base rates'!K$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,11)))\n*$R207","v":18816.780285000001},{"$f":"(($D207*'fnd base rates'!L$107)\n+($E207*'fnd base rates'!L$108)\n+($F207*'fnd base rates'!L$109)\n+($G207*'fnd base rates'!L$110)\n+($H207*'fnd base rates'!L$111)\n+($I207*'fnd base rates'!L$112)\n+($J207*'fnd base rates'!L$113)\n+($K207*'fnd base rates'!L$114)\n+($M207*'fnd base rates'!L$116)\n+($N207*'fnd base rates'!L$117)\n+($O207*'fnd base rates'!L$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,12)))","v":32025.039949999998},{"$f":"(($D207*'fnd base rates'!M$107)\n+($E207*'fnd base rates'!M$108)\n+($F207*'fnd base rates'!M$109)\n+($G207*'fnd base rates'!M$110)\n+($H207*'fnd base rates'!M$111)\n+($I207*'fnd base rates'!M$112)\n+($J207*'fnd base rates'!M$113)\n+($K207*'fnd base rates'!M$114)\n+($M207*'fnd base rates'!M$116)\n+($N207*'fnd base rates'!M$117)\n+($O207*'fnd base rates'!M$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,13)))","v":0},194133.60898999998,null,432712261,"432","712","261",1,15,194133.60898999998,12942,-1054,13996,null,null,null,null,null,null,0,null,0]
["432",432712300,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D208","v":0},{"$f":"'fnd enro'!E208","v":0},{"$f":"'fnd enro'!F208","v":0},{"$f":"'fnd enro'!G208","v":0},{"$f":"'fnd enro'!H208","v":1},{"$f":"'fnd enro'!I208","v":0},{"$f":"'fnd enro'!J208","v":0},{"$f":"'fnd enro'!K208","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L208","v":0},{"$f":"'fnd enro'!M208","v":0},{"$f":"'fnd enro'!N208","v":0},{"$f":"'fnd enro'!O208","v":0},{"$f":"'fnd enro'!P208","v":0},{"$f":"'fnd enro'!R208","v":1},1,{"$f":"VALUE('fnd enro'!Q208)","v":9},null,{"$f":"(($D208*'fnd base rates'!C$107)\n+($E208*'fnd base rates'!C$108)\n+($F208*'fnd base rates'!C$109)\n+($G208*'fnd base rates'!C$110)\n+($H208*'fnd base rates'!C$111)\n+($I208*'fnd base rates'!C$112)\n+($J208*'fnd base rates'!C$113)\n+($K208*'fnd base rates'!C$114)\n+($M208*'fnd base rates'!C$116)\n+($N208*'fnd base rates'!C$117)\n+($O208*'fnd base rates'!C$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,3)))\n*$R208","v":570.33891299999993},{"$f":"(($D208*'fnd base rates'!D$107)\n+($E208*'fnd base rates'!D$108)\n+($F208*'fnd base rates'!D$109)\n+($G208*'fnd base rates'!D$110)\n+($H208*'fnd base rates'!D$111)\n+($I208*'fnd base rates'!D$112)\n+($J208*'fnd base rates'!D$113)\n+($K208*'fnd base rates'!D$114)\n+($M208*'fnd base rates'!D$116)\n+($N208*'fnd base rates'!D$117)\n+($O208*'fnd base rates'!D$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,4)))\n*$R208","v":810.3},{"$f":"(($D208*'fnd base rates'!E$107)\n+($E208*'fnd base rates'!E$108)\n+($F208*'fnd base rates'!E$109)\n+($G208*'fnd base rates'!E$110)\n+($H208*'fnd base rates'!E$111)\n+($I208*'fnd base rates'!E$112)\n+($J208*'fnd base rates'!E$113)\n+($K208*'fnd base rates'!E$114)\n+($M208*'fnd base rates'!E$116)\n+($N208*'fnd base rates'!E$117)\n+($O208*'fnd base rates'!E$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,5)))\n*$R208","v":3671.113034},{"$f":"(($D208*'fnd base rates'!F$107)\n+($E208*'fnd base rates'!F$108)\n+($F208*'fnd base rates'!F$109)\n+($G208*'fnd base rates'!F$110)\n+($H208*'fnd base rates'!F$111)\n+($I208*'fnd base rates'!F$112)\n+($J208*'fnd base rates'!F$113)\n+($K208*'fnd base rates'!F$114)\n+($M208*'fnd base rates'!F$116)\n+($N208*'fnd base rates'!F$117)\n+($O208*'fnd base rates'!F$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,6)))\n*$R208","v":1060.8949259999999},{"$f":"(($D208*'fnd base rates'!G$107)\n+($E208*'fnd base rates'!G$108)\n+($F208*'fnd base rates'!G$109)\n+($G208*'fnd base rates'!G$110)\n+($H208*'fnd base rates'!G$111)\n+($I208*'fnd base rates'!G$112)\n+($J208*'fnd base rates'!G$113)\n+($K208*'fnd base rates'!G$114)\n+($M208*'fnd base rates'!G$116)\n+($N208*'fnd base rates'!G$117)\n+($O208*'fnd base rates'!G$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,7)))\n*$R208","v":178.75018399999999},{"$f":"(($D208*'fnd base rates'!H$107)\n+($E208*'fnd base rates'!H$108)\n+($F208*'fnd base rates'!H$109)\n+($G208*'fnd base rates'!H$110)\n+($H208*'fnd base rates'!H$111)\n+($I208*'fnd base rates'!H$112)\n+($J208*'fnd base rates'!H$113)\n+($K208*'fnd base rates'!H$114)\n+($M208*'fnd base rates'!H$116)\n+($N208*'fnd base rates'!H$117)\n+($O208*'fnd base rates'!H$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D208*'fnd base rates'!I$107)\n+($E208*'fnd base rates'!I$108)\n+($F208*'fnd base rates'!I$109)\n+($G208*'fnd base rates'!I$110)\n+($H208*'fnd base rates'!I$111)\n+($I208*'fnd base rates'!I$112)\n+($J208*'fnd base rates'!I$113)\n+($K208*'fnd base rates'!I$114)\n+($M208*'fnd base rates'!I$116)\n+($N208*'fnd base rates'!I$117)\n+($O208*'fnd base rates'!I$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,9)))\n*$R208","v":408.39},{"$f":"(($D208*'fnd base rates'!J$107)\n+($E208*'fnd base rates'!J$108)\n+($F208*'fnd base rates'!J$109)\n+($G208*'fnd base rates'!J$110)\n+($H208*'fnd base rates'!J$111)\n+($I208*'fnd base rates'!J$112)\n+($J208*'fnd base rates'!J$113)\n+($K208*'fnd base rates'!J$114)\n+($M208*'fnd base rates'!J$116)\n+($N208*'fnd base rates'!J$117)\n+($O208*'fnd base rates'!J$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,10)))\n*$R208","v":263.52},{"$f":"(($D208*'fnd base rates'!K$107)\n+($E208*'fnd base rates'!K$108)\n+($F208*'fnd base rates'!K$109)\n+($G208*'fnd base rates'!K$110)\n+($H208*'fnd base rates'!K$111)\n+($I208*'fnd base rates'!K$112)\n+($J208*'fnd base rates'!K$113)\n+($K208*'fnd base rates'!K$114)\n+($M208*'fnd base rates'!K$116)\n+($N208*'fnd base rates'!K$117)\n+($O208*'fnd base rates'!K$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,11)))\n*$R208","v":1254.4520190000001},{"$f":"(($D208*'fnd base rates'!L$107)\n+($E208*'fnd base rates'!L$108)\n+($F208*'fnd base rates'!L$109)\n+($G208*'fnd base rates'!L$110)\n+($H208*'fnd base rates'!L$111)\n+($I208*'fnd base rates'!L$112)\n+($J208*'fnd base rates'!L$113)\n+($K208*'fnd base rates'!L$114)\n+($M208*'fnd base rates'!L$116)\n+($N208*'fnd base rates'!L$117)\n+($O208*'fnd base rates'!L$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D208*'fnd base rates'!M$107)\n+($E208*'fnd base rates'!M$108)\n+($F208*'fnd base rates'!M$109)\n+($G208*'fnd base rates'!M$110)\n+($H208*'fnd base rates'!M$111)\n+($I208*'fnd base rates'!M$112)\n+($J208*'fnd base rates'!M$113)\n+($K208*'fnd base rates'!M$114)\n+($M208*'fnd base rates'!M$116)\n+($N208*'fnd base rates'!M$117)\n+($O208*'fnd base rates'!M$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,13)))","v":0},10664.291266,null,432712300,"432","712","300",1,1,10664.291266,10664,-6277,16941,null,null,null,null,null,null,0,null,0]
["432",432712645,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D209","v":0},{"$f":"'fnd enro'!E209","v":0},{"$f":"'fnd enro'!F209","v":0},{"$f":"'fnd enro'!G209","v":0},{"$f":"'fnd enro'!H209","v":42},{"$f":"'fnd enro'!I209","v":0},{"$f":"'fnd enro'!J209","v":0},{"$f":"'fnd enro'!K209","v":1.6506000000000001},{"$f":"'fnd enro'!L209","v":0},{"$f":"'fnd enro'!M209","v":0},{"$f":"'fnd enro'!N209","v":0},{"$f":"'fnd enro'!O209","v":0},{"$f":"'fnd enro'!P209","v":24},{"$f":"'fnd enro'!R209","v":42},1,{"$f":"VALUE('fnd enro'!Q209)","v":10},null,{"$f":"(($D209*'fnd base rates'!C$107)\n+($E209*'fnd base rates'!C$108)\n+($F209*'fnd base rates'!C$109)\n+($G209*'fnd base rates'!C$110)\n+($H209*'fnd base rates'!C$111)\n+($I209*'fnd base rates'!C$112)\n+($J209*'fnd base rates'!C$113)\n+($K209*'fnd base rates'!C$114)\n+($M209*'fnd base rates'!C$116)\n+($N209*'fnd base rates'!C$117)\n+($O209*'fnd base rates'!C$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,3)))\n*$R209","v":26274.554345999997},{"$f":"(($D209*'fnd base rates'!D$107)\n+($E209*'fnd base rates'!D$108)\n+($F209*'fnd base rates'!D$109)\n+($G209*'fnd base rates'!D$110)\n+($H209*'fnd base rates'!D$111)\n+($I209*'fnd base rates'!D$112)\n+($J209*'fnd base rates'!D$113)\n+($K209*'fnd base rates'!D$114)\n+($M209*'fnd base rates'!D$116)\n+($N209*'fnd base rates'!D$117)\n+($O209*'fnd base rates'!D$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,4)))\n*$R209","v":45027},{"$f":"(($D209*'fnd base rates'!E$107)\n+($E209*'fnd base rates'!E$108)\n+($F209*'fnd base rates'!E$109)\n+($G209*'fnd base rates'!E$110)\n+($H209*'fnd base rates'!E$111)\n+($I209*'fnd base rates'!E$112)\n+($J209*'fnd base rates'!E$113)\n+($K209*'fnd base rates'!E$114)\n+($M209*'fnd base rates'!E$116)\n+($N209*'fnd base rates'!E$117)\n+($O209*'fnd base rates'!E$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,5)))\n*$R209","v":261513.06742800001},{"$f":"(($D209*'fnd base rates'!F$107)\n+($E209*'fnd base rates'!F$108)\n+($F209*'fnd base rates'!F$109)\n+($G209*'fnd base rates'!F$110)\n+($H209*'fnd base rates'!F$111)\n+($I209*'fnd base rates'!F$112)\n+($J209*'fnd base rates'!F$113)\n+($K209*'fnd base rates'!F$114)\n+($M209*'fnd base rates'!F$116)\n+($N209*'fnd base rates'!F$117)\n+($O209*'fnd base rates'!F$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,6)))\n*$R209","v":44557.586891999999},{"$f":"(($D209*'fnd base rates'!G$107)\n+($E209*'fnd base rates'!G$108)\n+($F209*'fnd base rates'!G$109)\n+($G209*'fnd base rates'!G$110)\n+($H209*'fnd base rates'!G$111)\n+($I209*'fnd base rates'!G$112)\n+($J209*'fnd base rates'!G$113)\n+($K209*'fnd base rates'!G$114)\n+($M209*'fnd base rates'!G$116)\n+($N209*'fnd base rates'!G$117)\n+($O209*'fnd base rates'!G$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,7)))\n*$R209","v":12714.307728},{"$f":"(($D209*'fnd base rates'!H$107)\n+($E209*'fnd base rates'!H$108)\n+($F209*'fnd base rates'!H$109)\n+($G209*'fnd base rates'!H$110)\n+($H209*'fnd base rates'!H$111)\n+($I209*'fnd base rates'!H$112)\n+($J209*'fnd base rates'!H$113)\n+($K209*'fnd base rates'!H$114)\n+($M209*'fnd base rates'!H$116)\n+($N209*'fnd base rates'!H$117)\n+($O209*'fnd base rates'!H$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,8)))","v":24094.668120000002},{"$f":"(($D209*'fnd base rates'!I$107)\n+($E209*'fnd base rates'!I$108)\n+($F209*'fnd base rates'!I$109)\n+($G209*'fnd base rates'!I$110)\n+($H209*'fnd base rates'!I$111)\n+($I209*'fnd base rates'!I$112)\n+($J209*'fnd base rates'!I$113)\n+($K209*'fnd base rates'!I$114)\n+($M209*'fnd base rates'!I$116)\n+($N209*'fnd base rates'!I$117)\n+($O209*'fnd base rates'!I$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,9)))\n*$R209","v":21498.300000000003},{"$f":"(($D209*'fnd base rates'!J$107)\n+($E209*'fnd base rates'!J$108)\n+($F209*'fnd base rates'!J$109)\n+($G209*'fnd base rates'!J$110)\n+($H209*'fnd base rates'!J$111)\n+($I209*'fnd base rates'!J$112)\n+($J209*'fnd base rates'!J$113)\n+($K209*'fnd base rates'!J$114)\n+($M209*'fnd base rates'!J$116)\n+($N209*'fnd base rates'!J$117)\n+($O209*'fnd base rates'!J$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,10)))\n*$R209","v":33650.639999999999},{"$f":"(($D209*'fnd base rates'!K$107)\n+($E209*'fnd base rates'!K$108)\n+($F209*'fnd base rates'!K$109)\n+($G209*'fnd base rates'!K$110)\n+($H209*'fnd base rates'!K$111)\n+($I209*'fnd base rates'!K$112)\n+($J209*'fnd base rates'!K$113)\n+($K209*'fnd base rates'!K$114)\n+($M209*'fnd base rates'!K$116)\n+($N209*'fnd base rates'!K$117)\n+($O209*'fnd base rates'!K$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,11)))\n*$R209","v":52686.984797999998},{"$f":"(($D209*'fnd base rates'!L$107)\n+($E209*'fnd base rates'!L$108)\n+($F209*'fnd base rates'!L$109)\n+($G209*'fnd base rates'!L$110)\n+($H209*'fnd base rates'!L$111)\n+($I209*'fnd base rates'!L$112)\n+($J209*'fnd base rates'!L$113)\n+($K209*'fnd base rates'!L$114)\n+($M209*'fnd base rates'!L$116)\n+($N209*'fnd base rates'!L$117)\n+($O209*'fnd base rates'!L$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,12)))","v":97809.283859999996},{"$f":"(($D209*'fnd base rates'!M$107)\n+($E209*'fnd base rates'!M$108)\n+($F209*'fnd base rates'!M$109)\n+($G209*'fnd base rates'!M$110)\n+($H209*'fnd base rates'!M$111)\n+($I209*'fnd base rates'!M$112)\n+($J209*'fnd base rates'!M$113)\n+($K209*'fnd base rates'!M$114)\n+($M209*'fnd base rates'!M$116)\n+($N209*'fnd base rates'!M$117)\n+($O209*'fnd base rates'!M$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,13)))","v":0},619826.39317199995,null,432712645,"432","712","645",1,42,619826.39317199995,14758,-4420,19178,null,null,null,null,null,null,0,null,0]
["432",432712660,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D210","v":0},{"$f":"'fnd enro'!E210","v":0},{"$f":"'fnd enro'!F210","v":0},{"$f":"'fnd enro'!G210","v":0},{"$f":"'fnd enro'!H210","v":76},{"$f":"'fnd enro'!I210","v":0},{"$f":"'fnd enro'!J210","v":0},{"$f":"'fnd enro'!K210","v":2.9868000000000001},{"$f":"'fnd enro'!L210","v":0},{"$f":"'fnd enro'!M210","v":0},{"$f":"'fnd enro'!N210","v":0},{"$f":"'fnd enro'!O210","v":0},{"$f":"'fnd enro'!P210","v":40},{"$f":"'fnd enro'!R210","v":76},1,{"$f":"VALUE('fnd enro'!Q210)","v":7},null,{"$f":"(($D210*'fnd base rates'!C$107)\n+($E210*'fnd base rates'!C$108)\n+($F210*'fnd base rates'!C$109)\n+($G210*'fnd base rates'!C$110)\n+($H210*'fnd base rates'!C$111)\n+($I210*'fnd base rates'!C$112)\n+($J210*'fnd base rates'!C$113)\n+($K210*'fnd base rates'!C$114)\n+($M210*'fnd base rates'!C$116)\n+($N210*'fnd base rates'!C$117)\n+($O210*'fnd base rates'!C$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,3)))\n*$R210","v":46494.957387999995},{"$f":"(($D210*'fnd base rates'!D$107)\n+($E210*'fnd base rates'!D$108)\n+($F210*'fnd base rates'!D$109)\n+($G210*'fnd base rates'!D$110)\n+($H210*'fnd base rates'!D$111)\n+($I210*'fnd base rates'!D$112)\n+($J210*'fnd base rates'!D$113)\n+($K210*'fnd base rates'!D$114)\n+($M210*'fnd base rates'!D$116)\n+($N210*'fnd base rates'!D$117)\n+($O210*'fnd base rates'!D$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,4)))\n*$R210","v":76503.599999999991},{"$f":"(($D210*'fnd base rates'!E$107)\n+($E210*'fnd base rates'!E$108)\n+($F210*'fnd base rates'!E$109)\n+($G210*'fnd base rates'!E$110)\n+($H210*'fnd base rates'!E$111)\n+($I210*'fnd base rates'!E$112)\n+($J210*'fnd base rates'!E$113)\n+($K210*'fnd base rates'!E$114)\n+($M210*'fnd base rates'!E$116)\n+($N210*'fnd base rates'!E$117)\n+($O210*'fnd base rates'!E$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,5)))\n*$R210","v":424662.19058399997},{"$f":"(($D210*'fnd base rates'!F$107)\n+($E210*'fnd base rates'!F$108)\n+($F210*'fnd base rates'!F$109)\n+($G210*'fnd base rates'!F$110)\n+($H210*'fnd base rates'!F$111)\n+($I210*'fnd base rates'!F$112)\n+($J210*'fnd base rates'!F$113)\n+($K210*'fnd base rates'!F$114)\n+($M210*'fnd base rates'!F$116)\n+($N210*'fnd base rates'!F$117)\n+($O210*'fnd base rates'!F$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,6)))\n*$R210","v":80628.014376000006},{"$f":"(($D210*'fnd base rates'!G$107)\n+($E210*'fnd base rates'!G$108)\n+($F210*'fnd base rates'!G$109)\n+($G210*'fnd base rates'!G$110)\n+($H210*'fnd base rates'!G$111)\n+($I210*'fnd base rates'!G$112)\n+($J210*'fnd base rates'!G$113)\n+($K210*'fnd base rates'!G$114)\n+($M210*'fnd base rates'!G$116)\n+($N210*'fnd base rates'!G$117)\n+($O210*'fnd base rates'!G$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,7)))\n*$R210","v":20651.413983999999},{"$f":"(($D210*'fnd base rates'!H$107)\n+($E210*'fnd base rates'!H$108)\n+($F210*'fnd base rates'!H$109)\n+($G210*'fnd base rates'!H$110)\n+($H210*'fnd base rates'!H$111)\n+($I210*'fnd base rates'!H$112)\n+($J210*'fnd base rates'!H$113)\n+($K210*'fnd base rates'!H$114)\n+($M210*'fnd base rates'!H$116)\n+($N210*'fnd base rates'!H$117)\n+($O210*'fnd base rates'!H$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,8)))","v":43238.641359999994},{"$f":"(($D210*'fnd base rates'!I$107)\n+($E210*'fnd base rates'!I$108)\n+($F210*'fnd base rates'!I$109)\n+($G210*'fnd base rates'!I$110)\n+($H210*'fnd base rates'!I$111)\n+($I210*'fnd base rates'!I$112)\n+($J210*'fnd base rates'!I$113)\n+($K210*'fnd base rates'!I$114)\n+($M210*'fnd base rates'!I$116)\n+($N210*'fnd base rates'!I$117)\n+($O210*'fnd base rates'!I$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,9)))\n*$R210","v":36935.64},{"$f":"(($D210*'fnd base rates'!J$107)\n+($E210*'fnd base rates'!J$108)\n+($F210*'fnd base rates'!J$109)\n+($G210*'fnd base rates'!J$110)\n+($H210*'fnd base rates'!J$111)\n+($I210*'fnd base rates'!J$112)\n+($J210*'fnd base rates'!J$113)\n+($K210*'fnd base rates'!J$114)\n+($M210*'fnd base rates'!J$116)\n+($N210*'fnd base rates'!J$117)\n+($O210*'fnd base rates'!J$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,10)))\n*$R210","v":50675.92},{"$f":"(($D210*'fnd base rates'!K$107)\n+($E210*'fnd base rates'!K$108)\n+($F210*'fnd base rates'!K$109)\n+($G210*'fnd base rates'!K$110)\n+($H210*'fnd base rates'!K$111)\n+($I210*'fnd base rates'!K$112)\n+($J210*'fnd base rates'!K$113)\n+($K210*'fnd base rates'!K$114)\n+($M210*'fnd base rates'!K$116)\n+($N210*'fnd base rates'!K$117)\n+($O210*'fnd base rates'!K$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,11)))\n*$R210","v":95338.353444000008},{"$f":"(($D210*'fnd base rates'!L$107)\n+($E210*'fnd base rates'!L$108)\n+($F210*'fnd base rates'!L$109)\n+($G210*'fnd base rates'!L$110)\n+($H210*'fnd base rates'!L$111)\n+($I210*'fnd base rates'!L$112)\n+($J210*'fnd base rates'!L$113)\n+($K210*'fnd base rates'!L$114)\n+($M210*'fnd base rates'!L$116)\n+($N210*'fnd base rates'!L$117)\n+($O210*'fnd base rates'!L$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,12)))","v":168686.20508000001},{"$f":"(($D210*'fnd base rates'!M$107)\n+($E210*'fnd base rates'!M$108)\n+($F210*'fnd base rates'!M$109)\n+($G210*'fnd base rates'!M$110)\n+($H210*'fnd base rates'!M$111)\n+($I210*'fnd base rates'!M$112)\n+($J210*'fnd base rates'!M$113)\n+($K210*'fnd base rates'!M$114)\n+($M210*'fnd base rates'!M$116)\n+($N210*'fnd base rates'!M$117)\n+($O210*'fnd base rates'!M$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,13)))","v":0},1043814.936216,null,432712660,"432","712","660",1,76,1043814.936216,13734,-4094,17828,null,null,null,null,null,null,0,null,0]
["432",432712712,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D211","v":0},{"$f":"'fnd enro'!E211","v":0},{"$f":"'fnd enro'!F211","v":0},{"$f":"'fnd enro'!G211","v":0},{"$f":"'fnd enro'!H211","v":21},{"$f":"'fnd enro'!I211","v":0},{"$f":"'fnd enro'!J211","v":0},{"$f":"'fnd enro'!K211","v":0.82530000000000003},{"$f":"'fnd enro'!L211","v":0},{"$f":"'fnd enro'!M211","v":0},{"$f":"'fnd enro'!N211","v":0},{"$f":"'fnd enro'!O211","v":0},{"$f":"'fnd enro'!P211","v":9},{"$f":"'fnd enro'!R211","v":21},1,{"$f":"VALUE('fnd enro'!Q211)","v":8},null,{"$f":"(($D211*'fnd base rates'!C$107)\n+($E211*'fnd base rates'!C$108)\n+($F211*'fnd base rates'!C$109)\n+($G211*'fnd base rates'!C$110)\n+($H211*'fnd base rates'!C$111)\n+($I211*'fnd base rates'!C$112)\n+($J211*'fnd base rates'!C$113)\n+($K211*'fnd base rates'!C$114)\n+($M211*'fnd base rates'!C$116)\n+($N211*'fnd base rates'!C$117)\n+($O211*'fnd base rates'!C$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,3)))\n*$R211","v":12739.597172999998},{"$f":"(($D211*'fnd base rates'!D$107)\n+($E211*'fnd base rates'!D$108)\n+($F211*'fnd base rates'!D$109)\n+($G211*'fnd base rates'!D$110)\n+($H211*'fnd base rates'!D$111)\n+($I211*'fnd base rates'!D$112)\n+($J211*'fnd base rates'!D$113)\n+($K211*'fnd base rates'!D$114)\n+($M211*'fnd base rates'!D$116)\n+($N211*'fnd base rates'!D$117)\n+($O211*'fnd base rates'!D$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,4)))\n*$R211","v":20628.72},{"$f":"(($D211*'fnd base rates'!E$107)\n+($E211*'fnd base rates'!E$108)\n+($F211*'fnd base rates'!E$109)\n+($G211*'fnd base rates'!E$110)\n+($H211*'fnd base rates'!E$111)\n+($I211*'fnd base rates'!E$112)\n+($J211*'fnd base rates'!E$113)\n+($K211*'fnd base rates'!E$114)\n+($M211*'fnd base rates'!E$116)\n+($N211*'fnd base rates'!E$117)\n+($O211*'fnd base rates'!E$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,5)))\n*$R211","v":112357.80371400001},{"$f":"(($D211*'fnd base rates'!F$107)\n+($E211*'fnd base rates'!F$108)\n+($F211*'fnd base rates'!F$109)\n+($G211*'fnd base rates'!F$110)\n+($H211*'fnd base rates'!F$111)\n+($I211*'fnd base rates'!F$112)\n+($J211*'fnd base rates'!F$113)\n+($K211*'fnd base rates'!F$114)\n+($M211*'fnd base rates'!F$116)\n+($N211*'fnd base rates'!F$117)\n+($O211*'fnd base rates'!F$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,6)))\n*$R211","v":22278.793446},{"$f":"(($D211*'fnd base rates'!G$107)\n+($E211*'fnd base rates'!G$108)\n+($F211*'fnd base rates'!G$109)\n+($G211*'fnd base rates'!G$110)\n+($H211*'fnd base rates'!G$111)\n+($I211*'fnd base rates'!G$112)\n+($J211*'fnd base rates'!G$113)\n+($K211*'fnd base rates'!G$114)\n+($M211*'fnd base rates'!G$116)\n+($N211*'fnd base rates'!G$117)\n+($O211*'fnd base rates'!G$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,7)))\n*$R211","v":5464.5638639999997},{"$f":"(($D211*'fnd base rates'!H$107)\n+($E211*'fnd base rates'!H$108)\n+($F211*'fnd base rates'!H$109)\n+($G211*'fnd base rates'!H$110)\n+($H211*'fnd base rates'!H$111)\n+($I211*'fnd base rates'!H$112)\n+($J211*'fnd base rates'!H$113)\n+($K211*'fnd base rates'!H$114)\n+($M211*'fnd base rates'!H$116)\n+($N211*'fnd base rates'!H$117)\n+($O211*'fnd base rates'!H$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,8)))","v":11910.564060000001},{"$f":"(($D211*'fnd base rates'!I$107)\n+($E211*'fnd base rates'!I$108)\n+($F211*'fnd base rates'!I$109)\n+($G211*'fnd base rates'!I$110)\n+($H211*'fnd base rates'!I$111)\n+($I211*'fnd base rates'!I$112)\n+($J211*'fnd base rates'!I$113)\n+($K211*'fnd base rates'!I$114)\n+($M211*'fnd base rates'!I$116)\n+($N211*'fnd base rates'!I$117)\n+($O211*'fnd base rates'!I$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,9)))\n*$R211","v":10004.130000000001},{"$f":"(($D211*'fnd base rates'!J$107)\n+($E211*'fnd base rates'!J$108)\n+($F211*'fnd base rates'!J$109)\n+($G211*'fnd base rates'!J$110)\n+($H211*'fnd base rates'!J$111)\n+($I211*'fnd base rates'!J$112)\n+($J211*'fnd base rates'!J$113)\n+($K211*'fnd base rates'!J$114)\n+($M211*'fnd base rates'!J$116)\n+($N211*'fnd base rates'!J$117)\n+($O211*'fnd base rates'!J$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,10)))\n*$R211","v":12953.970000000001},{"$f":"(($D211*'fnd base rates'!K$107)\n+($E211*'fnd base rates'!K$108)\n+($F211*'fnd base rates'!K$109)\n+($G211*'fnd base rates'!K$110)\n+($H211*'fnd base rates'!K$111)\n+($I211*'fnd base rates'!K$112)\n+($J211*'fnd base rates'!K$113)\n+($K211*'fnd base rates'!K$114)\n+($M211*'fnd base rates'!K$116)\n+($N211*'fnd base rates'!K$117)\n+($O211*'fnd base rates'!K$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,11)))\n*$R211","v":26343.492398999999},{"$f":"(($D211*'fnd base rates'!L$107)\n+($E211*'fnd base rates'!L$108)\n+($F211*'fnd base rates'!L$109)\n+($G211*'fnd base rates'!L$110)\n+($H211*'fnd base rates'!L$111)\n+($I211*'fnd base rates'!L$112)\n+($J211*'fnd base rates'!L$113)\n+($K211*'fnd base rates'!L$114)\n+($M211*'fnd base rates'!L$116)\n+($N211*'fnd base rates'!L$117)\n+($O211*'fnd base rates'!L$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,12)))","v":45758.601929999997},{"$f":"(($D211*'fnd base rates'!M$107)\n+($E211*'fnd base rates'!M$108)\n+($F211*'fnd base rates'!M$109)\n+($G211*'fnd base rates'!M$110)\n+($H211*'fnd base rates'!M$111)\n+($I211*'fnd base rates'!M$112)\n+($J211*'fnd base rates'!M$113)\n+($K211*'fnd base rates'!M$114)\n+($M211*'fnd base rates'!M$116)\n+($N211*'fnd base rates'!M$117)\n+($O211*'fnd base rates'!M$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,13)))","v":0},280440.23658600001,null,432712712,"432","712","712",1,21,280440.23658600001,13354,412,12942,null,null,null,null,null,null,0,null,0]
["435",435301009,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D212","v":0},{"$f":"'fnd enro'!E212","v":0},{"$f":"'fnd enro'!F212","v":0},{"$f":"'fnd enro'!G212","v":0},{"$f":"'fnd enro'!H212","v":0},{"$f":"'fnd enro'!I212","v":2},{"$f":"'fnd enro'!J212","v":0},{"$f":"'fnd enro'!K212","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L212","v":0},{"$f":"'fnd enro'!M212","v":0},{"$f":"'fnd enro'!N212","v":0},{"$f":"'fnd enro'!O212","v":0},{"$f":"'fnd enro'!P212","v":0},{"$f":"'fnd enro'!R212","v":2},1,{"$f":"VALUE('fnd enro'!Q212)","v":3},null,{"$f":"(($D212*'fnd base rates'!C$107)\n+($E212*'fnd base rates'!C$108)\n+($F212*'fnd base rates'!C$109)\n+($G212*'fnd base rates'!C$110)\n+($H212*'fnd base rates'!C$111)\n+($I212*'fnd base rates'!C$112)\n+($J212*'fnd base rates'!C$113)\n+($K212*'fnd base rates'!C$114)\n+($M212*'fnd base rates'!C$116)\n+($N212*'fnd base rates'!C$117)\n+($O212*'fnd base rates'!C$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,3)))\n*$R212","v":1140.6778259999999},{"$f":"(($D212*'fnd base rates'!D$107)\n+($E212*'fnd base rates'!D$108)\n+($F212*'fnd base rates'!D$109)\n+($G212*'fnd base rates'!D$110)\n+($H212*'fnd base rates'!D$111)\n+($I212*'fnd base rates'!D$112)\n+($J212*'fnd base rates'!D$113)\n+($K212*'fnd base rates'!D$114)\n+($M212*'fnd base rates'!D$116)\n+($N212*'fnd base rates'!D$117)\n+($O212*'fnd base rates'!D$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,4)))\n*$R212","v":1620.6},{"$f":"(($D212*'fnd base rates'!E$107)\n+($E212*'fnd base rates'!E$108)\n+($F212*'fnd base rates'!E$109)\n+($G212*'fnd base rates'!E$110)\n+($H212*'fnd base rates'!E$111)\n+($I212*'fnd base rates'!E$112)\n+($J212*'fnd base rates'!E$113)\n+($K212*'fnd base rates'!E$114)\n+($M212*'fnd base rates'!E$116)\n+($N212*'fnd base rates'!E$117)\n+($O212*'fnd base rates'!E$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,5)))\n*$R212","v":10419.406068},{"$f":"(($D212*'fnd base rates'!F$107)\n+($E212*'fnd base rates'!F$108)\n+($F212*'fnd base rates'!F$109)\n+($G212*'fnd base rates'!F$110)\n+($H212*'fnd base rates'!F$111)\n+($I212*'fnd base rates'!F$112)\n+($J212*'fnd base rates'!F$113)\n+($K212*'fnd base rates'!F$114)\n+($M212*'fnd base rates'!F$116)\n+($N212*'fnd base rates'!F$117)\n+($O212*'fnd base rates'!F$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,6)))\n*$R212","v":1891.9698520000002},{"$f":"(($D212*'fnd base rates'!G$107)\n+($E212*'fnd base rates'!G$108)\n+($F212*'fnd base rates'!G$109)\n+($G212*'fnd base rates'!G$110)\n+($H212*'fnd base rates'!G$111)\n+($I212*'fnd base rates'!G$112)\n+($J212*'fnd base rates'!G$113)\n+($K212*'fnd base rates'!G$114)\n+($M212*'fnd base rates'!G$116)\n+($N212*'fnd base rates'!G$117)\n+($O212*'fnd base rates'!G$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,7)))\n*$R212","v":347.84036800000001},{"$f":"(($D212*'fnd base rates'!H$107)\n+($E212*'fnd base rates'!H$108)\n+($F212*'fnd base rates'!H$109)\n+($G212*'fnd base rates'!H$110)\n+($H212*'fnd base rates'!H$111)\n+($I212*'fnd base rates'!H$112)\n+($J212*'fnd base rates'!H$113)\n+($K212*'fnd base rates'!H$114)\n+($M212*'fnd base rates'!H$116)\n+($N212*'fnd base rates'!H$117)\n+($O212*'fnd base rates'!H$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D212*'fnd base rates'!I$107)\n+($E212*'fnd base rates'!I$108)\n+($F212*'fnd base rates'!I$109)\n+($G212*'fnd base rates'!I$110)\n+($H212*'fnd base rates'!I$111)\n+($I212*'fnd base rates'!I$112)\n+($J212*'fnd base rates'!I$113)\n+($K212*'fnd base rates'!I$114)\n+($M212*'fnd base rates'!I$116)\n+($N212*'fnd base rates'!I$117)\n+($O212*'fnd base rates'!I$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,9)))\n*$R212","v":902.24},{"$f":"(($D212*'fnd base rates'!J$107)\n+($E212*'fnd base rates'!J$108)\n+($F212*'fnd base rates'!J$109)\n+($G212*'fnd base rates'!J$110)\n+($H212*'fnd base rates'!J$111)\n+($I212*'fnd base rates'!J$112)\n+($J212*'fnd base rates'!J$113)\n+($K212*'fnd base rates'!J$114)\n+($M212*'fnd base rates'!J$116)\n+($N212*'fnd base rates'!J$117)\n+($O212*'fnd base rates'!J$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,10)))\n*$R212","v":1215.32},{"$f":"(($D212*'fnd base rates'!K$107)\n+($E212*'fnd base rates'!K$108)\n+($F212*'fnd base rates'!K$109)\n+($G212*'fnd base rates'!K$110)\n+($H212*'fnd base rates'!K$111)\n+($I212*'fnd base rates'!K$112)\n+($J212*'fnd base rates'!K$113)\n+($K212*'fnd base rates'!K$114)\n+($M212*'fnd base rates'!K$116)\n+($N212*'fnd base rates'!K$117)\n+($O212*'fnd base rates'!K$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,11)))\n*$R212","v":2440.9240380000001},{"$f":"(($D212*'fnd base rates'!L$107)\n+($E212*'fnd base rates'!L$108)\n+($F212*'fnd base rates'!L$109)\n+($G212*'fnd base rates'!L$110)\n+($H212*'fnd base rates'!L$111)\n+($I212*'fnd base rates'!L$112)\n+($J212*'fnd base rates'!L$113)\n+($K212*'fnd base rates'!L$114)\n+($M212*'fnd base rates'!L$116)\n+($N212*'fnd base rates'!L$117)\n+($O212*'fnd base rates'!L$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D212*'fnd base rates'!M$107)\n+($E212*'fnd base rates'!M$108)\n+($F212*'fnd base rates'!M$109)\n+($G212*'fnd base rates'!M$110)\n+($H212*'fnd base rates'!M$111)\n+($I212*'fnd base rates'!M$112)\n+($J212*'fnd base rates'!M$113)\n+($K212*'fnd base rates'!M$114)\n+($M212*'fnd base rates'!M$116)\n+($N212*'fnd base rates'!M$117)\n+($O212*'fnd base rates'!M$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,13)))","v":0},25130.682532000003,null,435301009,"435","301","009",1,2,25130.682532000003,12565,1901,10664,null,null,null,null,null,null,0,null,0]
["435",435301031,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D213","v":0},{"$f":"'fnd enro'!E213","v":0},{"$f":"'fnd enro'!F213","v":0},{"$f":"'fnd enro'!G213","v":9},{"$f":"'fnd enro'!H213","v":22},{"$f":"'fnd enro'!I213","v":34},{"$f":"'fnd enro'!J213","v":0},{"$f":"'fnd enro'!K213","v":2.5545},{"$f":"'fnd enro'!L213","v":0},{"$f":"'fnd enro'!M213","v":0},{"$f":"'fnd enro'!N213","v":0},{"$f":"'fnd enro'!O213","v":0},{"$f":"'fnd enro'!P213","v":14},{"$f":"'fnd enro'!R213","v":65},1,{"$f":"VALUE('fnd enro'!Q213)","v":5},null,{"$f":"(($D213*'fnd base rates'!C$107)\n+($E213*'fnd base rates'!C$108)\n+($F213*'fnd base rates'!C$109)\n+($G213*'fnd base rates'!C$110)\n+($H213*'fnd base rates'!C$111)\n+($I213*'fnd base rates'!C$112)\n+($J213*'fnd base rates'!C$113)\n+($K213*'fnd base rates'!C$114)\n+($M213*'fnd base rates'!C$116)\n+($N213*'fnd base rates'!C$117)\n+($O213*'fnd base rates'!C$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,3)))\n*$R213","v":37994.349345000002},{"$f":"(($D213*'fnd base rates'!D$107)\n+($E213*'fnd base rates'!D$108)\n+($F213*'fnd base rates'!D$109)\n+($G213*'fnd base rates'!D$110)\n+($H213*'fnd base rates'!D$111)\n+($I213*'fnd base rates'!D$112)\n+($J213*'fnd base rates'!D$113)\n+($K213*'fnd base rates'!D$114)\n+($M213*'fnd base rates'!D$116)\n+($N213*'fnd base rates'!D$117)\n+($O213*'fnd base rates'!D$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,4)))\n*$R213","v":57039.6},{"$f":"(($D213*'fnd base rates'!E$107)\n+($E213*'fnd base rates'!E$108)\n+($F213*'fnd base rates'!E$109)\n+($G213*'fnd base rates'!E$110)\n+($H213*'fnd base rates'!E$111)\n+($I213*'fnd base rates'!E$112)\n+($J213*'fnd base rates'!E$113)\n+($K213*'fnd base rates'!E$114)\n+($M213*'fnd base rates'!E$116)\n+($N213*'fnd base rates'!E$117)\n+($O213*'fnd base rates'!E$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,5)))\n*$R213","v":337607.67720999999},{"$f":"(($D213*'fnd base rates'!F$107)\n+($E213*'fnd base rates'!F$108)\n+($F213*'fnd base rates'!F$109)\n+($G213*'fnd base rates'!F$110)\n+($H213*'fnd base rates'!F$111)\n+($I213*'fnd base rates'!F$112)\n+($J213*'fnd base rates'!F$113)\n+($K213*'fnd base rates'!F$114)\n+($M213*'fnd base rates'!F$116)\n+($N213*'fnd base rates'!F$117)\n+($O213*'fnd base rates'!F$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,6)))\n*$R213","v":67453.870190000016},{"$f":"(($D213*'fnd base rates'!G$107)\n+($E213*'fnd base rates'!G$108)\n+($F213*'fnd base rates'!G$109)\n+($G213*'fnd base rates'!G$110)\n+($H213*'fnd base rates'!G$111)\n+($I213*'fnd base rates'!G$112)\n+($J213*'fnd base rates'!G$113)\n+($K213*'fnd base rates'!G$114)\n+($M213*'fnd base rates'!G$116)\n+($N213*'fnd base rates'!G$117)\n+($O213*'fnd base rates'!G$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,7)))\n*$R213","v":13413.241960000001},{"$f":"(($D213*'fnd base rates'!H$107)\n+($E213*'fnd base rates'!H$108)\n+($F213*'fnd base rates'!H$109)\n+($G213*'fnd base rates'!H$110)\n+($H213*'fnd base rates'!H$111)\n+($I213*'fnd base rates'!H$112)\n+($J213*'fnd base rates'!H$113)\n+($K213*'fnd base rates'!H$114)\n+($M213*'fnd base rates'!H$116)\n+($N213*'fnd base rates'!H$117)\n+($O213*'fnd base rates'!H$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,8)))","v":47341.335899999991},{"$f":"(($D213*'fnd base rates'!I$107)\n+($E213*'fnd base rates'!I$108)\n+($F213*'fnd base rates'!I$109)\n+($G213*'fnd base rates'!I$110)\n+($H213*'fnd base rates'!I$111)\n+($I213*'fnd base rates'!I$112)\n+($J213*'fnd base rates'!I$113)\n+($K213*'fnd base rates'!I$114)\n+($M213*'fnd base rates'!I$116)\n+($N213*'fnd base rates'!I$117)\n+($O213*'fnd base rates'!I$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,9)))\n*$R213","v":29457.07},{"$f":"(($D213*'fnd base rates'!J$107)\n+($E213*'fnd base rates'!J$108)\n+($F213*'fnd base rates'!J$109)\n+($G213*'fnd base rates'!J$110)\n+($H213*'fnd base rates'!J$111)\n+($I213*'fnd base rates'!J$112)\n+($J213*'fnd base rates'!J$113)\n+($K213*'fnd base rates'!J$114)\n+($M213*'fnd base rates'!J$116)\n+($N213*'fnd base rates'!J$117)\n+($O213*'fnd base rates'!J$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,10)))\n*$R213","v":36886.14},{"$f":"(($D213*'fnd base rates'!K$107)\n+($E213*'fnd base rates'!K$108)\n+($F213*'fnd base rates'!K$109)\n+($G213*'fnd base rates'!K$110)\n+($H213*'fnd base rates'!K$111)\n+($I213*'fnd base rates'!K$112)\n+($J213*'fnd base rates'!K$113)\n+($K213*'fnd base rates'!K$114)\n+($M213*'fnd base rates'!K$116)\n+($N213*'fnd base rates'!K$117)\n+($O213*'fnd base rates'!K$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,11)))\n*$R213","v":79602.611235000004},{"$f":"(($D213*'fnd base rates'!L$107)\n+($E213*'fnd base rates'!L$108)\n+($F213*'fnd base rates'!L$109)\n+($G213*'fnd base rates'!L$110)\n+($H213*'fnd base rates'!L$111)\n+($I213*'fnd base rates'!L$112)\n+($J213*'fnd base rates'!L$113)\n+($K213*'fnd base rates'!L$114)\n+($M213*'fnd base rates'!L$116)\n+($N213*'fnd base rates'!L$117)\n+($O213*'fnd base rates'!L$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,12)))","v":122710.79644999999},{"$f":"(($D213*'fnd base rates'!M$107)\n+($E213*'fnd base rates'!M$108)\n+($F213*'fnd base rates'!M$109)\n+($G213*'fnd base rates'!M$110)\n+($H213*'fnd base rates'!M$111)\n+($I213*'fnd base rates'!M$112)\n+($J213*'fnd base rates'!M$113)\n+($K213*'fnd base rates'!M$114)\n+($M213*'fnd base rates'!M$116)\n+($N213*'fnd base rates'!M$117)\n+($O213*'fnd base rates'!M$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,13)))","v":0},829506.69228999992,null,435301031,"435","301","031",1,65,829506.69228999992,12762,-1996,14758,null,null,null,null,null,null,0,null,0]
["435",435301056,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D214","v":0},{"$f":"'fnd enro'!E214","v":0},{"$f":"'fnd enro'!F214","v":0},{"$f":"'fnd enro'!G214","v":6},{"$f":"'fnd enro'!H214","v":33},{"$f":"'fnd enro'!I214","v":40},{"$f":"'fnd enro'!J214","v":0},{"$f":"'fnd enro'!K214","v":3.1046999999999998},{"$f":"'fnd enro'!L214","v":0},{"$f":"'fnd enro'!M214","v":0},{"$f":"'fnd enro'!N214","v":0},{"$f":"'fnd enro'!O214","v":0},{"$f":"'fnd enro'!P214","v":12},{"$f":"'fnd enro'!R214","v":79},1,{"$f":"VALUE('fnd enro'!Q214)","v":4},null,{"$f":"(($D214*'fnd base rates'!C$107)\n+($E214*'fnd base rates'!C$108)\n+($F214*'fnd base rates'!C$109)\n+($G214*'fnd base rates'!C$110)\n+($H214*'fnd base rates'!C$111)\n+($I214*'fnd base rates'!C$112)\n+($J214*'fnd base rates'!C$113)\n+($K214*'fnd base rates'!C$114)\n+($M214*'fnd base rates'!C$116)\n+($N214*'fnd base rates'!C$117)\n+($O214*'fnd base rates'!C$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,3)))\n*$R214","v":45817.454126999997},{"$f":"(($D214*'fnd base rates'!D$107)\n+($E214*'fnd base rates'!D$108)\n+($F214*'fnd base rates'!D$109)\n+($G214*'fnd base rates'!D$110)\n+($H214*'fnd base rates'!D$111)\n+($I214*'fnd base rates'!D$112)\n+($J214*'fnd base rates'!D$113)\n+($K214*'fnd base rates'!D$114)\n+($M214*'fnd base rates'!D$116)\n+($N214*'fnd base rates'!D$117)\n+($O214*'fnd base rates'!D$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,4)))\n*$R214","v":67617.78},{"$f":"(($D214*'fnd base rates'!E$107)\n+($E214*'fnd base rates'!E$108)\n+($F214*'fnd base rates'!E$109)\n+($G214*'fnd base rates'!E$110)\n+($H214*'fnd base rates'!E$111)\n+($I214*'fnd base rates'!E$112)\n+($J214*'fnd base rates'!E$113)\n+($K214*'fnd base rates'!E$114)\n+($M214*'fnd base rates'!E$116)\n+($N214*'fnd base rates'!E$117)\n+($O214*'fnd base rates'!E$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,5)))\n*$R214","v":389418.94968600001},{"$f":"(($D214*'fnd base rates'!F$107)\n+($E214*'fnd base rates'!F$108)\n+($F214*'fnd base rates'!F$109)\n+($G214*'fnd base rates'!F$110)\n+($H214*'fnd base rates'!F$111)\n+($I214*'fnd base rates'!F$112)\n+($J214*'fnd base rates'!F$113)\n+($K214*'fnd base rates'!F$114)\n+($M214*'fnd base rates'!F$116)\n+($N214*'fnd base rates'!F$117)\n+($O214*'fnd base rates'!F$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,6)))\n*$R214","v":80816.059153999988},{"$f":"(($D214*'fnd base rates'!G$107)\n+($E214*'fnd base rates'!G$108)\n+($F214*'fnd base rates'!G$109)\n+($G214*'fnd base rates'!G$110)\n+($H214*'fnd base rates'!G$111)\n+($I214*'fnd base rates'!G$112)\n+($J214*'fnd base rates'!G$113)\n+($K214*'fnd base rates'!G$114)\n+($M214*'fnd base rates'!G$116)\n+($N214*'fnd base rates'!G$117)\n+($O214*'fnd base rates'!G$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,7)))\n*$R214","v":15560.904535999998},{"$f":"(($D214*'fnd base rates'!H$107)\n+($E214*'fnd base rates'!H$108)\n+($F214*'fnd base rates'!H$109)\n+($G214*'fnd base rates'!H$110)\n+($H214*'fnd base rates'!H$111)\n+($I214*'fnd base rates'!H$112)\n+($J214*'fnd base rates'!H$113)\n+($K214*'fnd base rates'!H$114)\n+($M214*'fnd base rates'!H$116)\n+($N214*'fnd base rates'!H$117)\n+($O214*'fnd base rates'!H$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,8)))","v":56987.071939999994},{"$f":"(($D214*'fnd base rates'!I$107)\n+($E214*'fnd base rates'!I$108)\n+($F214*'fnd base rates'!I$109)\n+($G214*'fnd base rates'!I$110)\n+($H214*'fnd base rates'!I$111)\n+($I214*'fnd base rates'!I$112)\n+($J214*'fnd base rates'!I$113)\n+($K214*'fnd base rates'!I$114)\n+($M214*'fnd base rates'!I$116)\n+($N214*'fnd base rates'!I$117)\n+($O214*'fnd base rates'!I$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,9)))\n*$R214","v":35217.61},{"$f":"(($D214*'fnd base rates'!J$107)\n+($E214*'fnd base rates'!J$108)\n+($F214*'fnd base rates'!J$109)\n+($G214*'fnd base rates'!J$110)\n+($H214*'fnd base rates'!J$111)\n+($I214*'fnd base rates'!J$112)\n+($J214*'fnd base rates'!J$113)\n+($K214*'fnd base rates'!J$114)\n+($M214*'fnd base rates'!J$116)\n+($N214*'fnd base rates'!J$117)\n+($O214*'fnd base rates'!J$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,10)))\n*$R214","v":41373.279999999999},{"$f":"(($D214*'fnd base rates'!K$107)\n+($E214*'fnd base rates'!K$108)\n+($F214*'fnd base rates'!K$109)\n+($G214*'fnd base rates'!K$110)\n+($H214*'fnd base rates'!K$111)\n+($I214*'fnd base rates'!K$112)\n+($J214*'fnd base rates'!K$113)\n+($K214*'fnd base rates'!K$114)\n+($M214*'fnd base rates'!K$116)\n+($N214*'fnd base rates'!K$117)\n+($O214*'fnd base rates'!K$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,11)))\n*$R214","v":97221.369500999994},{"$f":"(($D214*'fnd base rates'!L$107)\n+($E214*'fnd base rates'!L$108)\n+($F214*'fnd base rates'!L$109)\n+($G214*'fnd base rates'!L$110)\n+($H214*'fnd base rates'!L$111)\n+($I214*'fnd base rates'!L$112)\n+($J214*'fnd base rates'!L$113)\n+($K214*'fnd base rates'!L$114)\n+($M214*'fnd base rates'!L$116)\n+($N214*'fnd base rates'!L$117)\n+($O214*'fnd base rates'!L$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,12)))","v":147085.09106999999},{"$f":"(($D214*'fnd base rates'!M$107)\n+($E214*'fnd base rates'!M$108)\n+($F214*'fnd base rates'!M$109)\n+($G214*'fnd base rates'!M$110)\n+($H214*'fnd base rates'!M$111)\n+($I214*'fnd base rates'!M$112)\n+($J214*'fnd base rates'!M$113)\n+($K214*'fnd base rates'!M$114)\n+($M214*'fnd base rates'!M$116)\n+($N214*'fnd base rates'!M$117)\n+($O214*'fnd base rates'!M$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,13)))","v":0},977115.57001399994,null,435301056,"435","301","056",1,{"$f":"enro","v":79},977115.57001399994,12369,-1365,13734,null,null,null,null,null,null,0,null,0]
["435",435301079,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D215","v":0},{"$f":"'fnd enro'!E215","v":0},{"$f":"'fnd enro'!F215","v":0},{"$f":"'fnd enro'!G215","v":24},{"$f":"'fnd enro'!H215","v":59},{"$f":"'fnd enro'!I215","v":64},{"$f":"'fnd enro'!J215","v":0},{"$f":"'fnd enro'!K215","v":5.7770999999999999},{"$f":"'fnd enro'!L215","v":0},{"$f":"'fnd enro'!M215","v":1},{"$f":"'fnd enro'!N215","v":1},{"$f":"'fnd enro'!O215","v":1},{"$f":"'fnd enro'!P215","v":43},{"$f":"'fnd enro'!R215","v":147},1,{"$f":"VALUE('fnd enro'!Q215)","v":7},null,{"$f":"(($D215*'fnd base rates'!C$107)\n+($E215*'fnd base rates'!C$108)\n+($F215*'fnd base rates'!C$109)\n+($G215*'fnd base rates'!C$110)\n+($H215*'fnd base rates'!C$111)\n+($I215*'fnd base rates'!C$112)\n+($J215*'fnd base rates'!C$113)\n+($K215*'fnd base rates'!C$114)\n+($M215*'fnd base rates'!C$116)\n+($N215*'fnd base rates'!C$117)\n+($O215*'fnd base rates'!C$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,3)))\n*$R215","v":87581.320210999984},{"$f":"(($D215*'fnd base rates'!D$107)\n+($E215*'fnd base rates'!D$108)\n+($F215*'fnd base rates'!D$109)\n+($G215*'fnd base rates'!D$110)\n+($H215*'fnd base rates'!D$111)\n+($I215*'fnd base rates'!D$112)\n+($J215*'fnd base rates'!D$113)\n+($K215*'fnd base rates'!D$114)\n+($M215*'fnd base rates'!D$116)\n+($N215*'fnd base rates'!D$117)\n+($O215*'fnd base rates'!D$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,4)))\n*$R215","v":135777.11999999997},{"$f":"(($D215*'fnd base rates'!E$107)\n+($E215*'fnd base rates'!E$108)\n+($F215*'fnd base rates'!E$109)\n+($G215*'fnd base rates'!E$110)\n+($H215*'fnd base rates'!E$111)\n+($I215*'fnd base rates'!E$112)\n+($J215*'fnd base rates'!E$113)\n+($K215*'fnd base rates'!E$114)\n+($M215*'fnd base rates'!E$116)\n+($N215*'fnd base rates'!E$117)\n+($O215*'fnd base rates'!E$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,5)))\n*$R215","v":809767.27599800006},{"$f":"(($D215*'fnd base rates'!F$107)\n+($E215*'fnd base rates'!F$108)\n+($F215*'fnd base rates'!F$109)\n+($G215*'fnd base rates'!F$110)\n+($H215*'fnd base rates'!F$111)\n+($I215*'fnd base rates'!F$112)\n+($J215*'fnd base rates'!F$113)\n+($K215*'fnd base rates'!F$114)\n+($M215*'fnd base rates'!F$116)\n+($N215*'fnd base rates'!F$117)\n+($O215*'fnd base rates'!F$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,6)))\n*$R215","v":155627.51412200002},{"$f":"(($D215*'fnd base rates'!G$107)\n+($E215*'fnd base rates'!G$108)\n+($F215*'fnd base rates'!G$109)\n+($G215*'fnd base rates'!G$110)\n+($H215*'fnd base rates'!G$111)\n+($I215*'fnd base rates'!G$112)\n+($J215*'fnd base rates'!G$113)\n+($K215*'fnd base rates'!G$114)\n+($M215*'fnd base rates'!G$116)\n+($N215*'fnd base rates'!G$117)\n+($O215*'fnd base rates'!G$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,7)))\n*$R215","v":33445.407048000001},{"$f":"(($D215*'fnd base rates'!H$107)\n+($E215*'fnd base rates'!H$108)\n+($F215*'fnd base rates'!H$109)\n+($G215*'fnd base rates'!H$110)\n+($H215*'fnd base rates'!H$111)\n+($I215*'fnd base rates'!H$112)\n+($J215*'fnd base rates'!H$113)\n+($K215*'fnd base rates'!H$114)\n+($M215*'fnd base rates'!H$116)\n+($N215*'fnd base rates'!H$117)\n+($O215*'fnd base rates'!H$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,8)))","v":103796.62842000001},{"$f":"(($D215*'fnd base rates'!I$107)\n+($E215*'fnd base rates'!I$108)\n+($F215*'fnd base rates'!I$109)\n+($G215*'fnd base rates'!I$110)\n+($H215*'fnd base rates'!I$111)\n+($I215*'fnd base rates'!I$112)\n+($J215*'fnd base rates'!I$113)\n+($K215*'fnd base rates'!I$114)\n+($M215*'fnd base rates'!I$116)\n+($N215*'fnd base rates'!I$117)\n+($O215*'fnd base rates'!I$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,9)))\n*$R215","v":68659.3},{"$f":"(($D215*'fnd base rates'!J$107)\n+($E215*'fnd base rates'!J$108)\n+($F215*'fnd base rates'!J$109)\n+($G215*'fnd base rates'!J$110)\n+($H215*'fnd base rates'!J$111)\n+($I215*'fnd base rates'!J$112)\n+($J215*'fnd base rates'!J$113)\n+($K215*'fnd base rates'!J$114)\n+($M215*'fnd base rates'!J$116)\n+($N215*'fnd base rates'!J$117)\n+($O215*'fnd base rates'!J$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,10)))\n*$R215","v":91345.669999999984},{"$f":"(($D215*'fnd base rates'!K$107)\n+($E215*'fnd base rates'!K$108)\n+($F215*'fnd base rates'!K$109)\n+($G215*'fnd base rates'!K$110)\n+($H215*'fnd base rates'!K$111)\n+($I215*'fnd base rates'!K$112)\n+($J215*'fnd base rates'!K$113)\n+($K215*'fnd base rates'!K$114)\n+($M215*'fnd base rates'!K$116)\n+($N215*'fnd base rates'!K$117)\n+($O215*'fnd base rates'!K$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,11)))\n*$R215","v":181214.38679300001},{"$f":"(($D215*'fnd base rates'!L$107)\n+($E215*'fnd base rates'!L$108)\n+($F215*'fnd base rates'!L$109)\n+($G215*'fnd base rates'!L$110)\n+($H215*'fnd base rates'!L$111)\n+($I215*'fnd base rates'!L$112)\n+($J215*'fnd base rates'!L$113)\n+($K215*'fnd base rates'!L$114)\n+($M215*'fnd base rates'!L$116)\n+($N215*'fnd base rates'!L$117)\n+($O215*'fnd base rates'!L$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,12)))","v":290921.80351},{"$f":"(($D215*'fnd base rates'!M$107)\n+($E215*'fnd base rates'!M$108)\n+($F215*'fnd base rates'!M$109)\n+($G215*'fnd base rates'!M$110)\n+($H215*'fnd base rates'!M$111)\n+($I215*'fnd base rates'!M$112)\n+($J215*'fnd base rates'!M$113)\n+($K215*'fnd base rates'!M$114)\n+($M215*'fnd base rates'!M$116)\n+($N215*'fnd base rates'!M$117)\n+($O215*'fnd base rates'!M$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,13)))","v":0},1958136.4261019998,null,435301079,"435","301","079",1,147,1958136.4261019998,13321,-33,13354,null,null,null,null,null,null,0,null,0]
["435",435301149,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D216","v":0},{"$f":"'fnd enro'!E216","v":0},{"$f":"'fnd enro'!F216","v":0},{"$f":"'fnd enro'!G216","v":0},{"$f":"'fnd enro'!H216","v":1},{"$f":"'fnd enro'!I216","v":6},{"$f":"'fnd enro'!J216","v":0},{"$f":"'fnd enro'!K216","v":0.27510000000000001},{"$f":"'fnd enro'!L216","v":0},{"$f":"'fnd enro'!M216","v":0},{"$f":"'fnd enro'!N216","v":0},{"$f":"'fnd enro'!O216","v":1},{"$f":"'fnd enro'!P216","v":4},{"$f":"'fnd enro'!R216","v":7},1,{"$f":"VALUE('fnd enro'!Q216)","v":12},null,{"$f":"(($D216*'fnd base rates'!C$107)\n+($E216*'fnd base rates'!C$108)\n+($F216*'fnd base rates'!C$109)\n+($G216*'fnd base rates'!C$110)\n+($H216*'fnd base rates'!C$111)\n+($I216*'fnd base rates'!C$112)\n+($J216*'fnd base rates'!C$113)\n+($K216*'fnd base rates'!C$114)\n+($M216*'fnd base rates'!C$116)\n+($N216*'fnd base rates'!C$117)\n+($O216*'fnd base rates'!C$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,3)))\n*$R216","v":4578.8323909999999},{"$f":"(($D216*'fnd base rates'!D$107)\n+($E216*'fnd base rates'!D$108)\n+($F216*'fnd base rates'!D$109)\n+($G216*'fnd base rates'!D$110)\n+($H216*'fnd base rates'!D$111)\n+($I216*'fnd base rates'!D$112)\n+($J216*'fnd base rates'!D$113)\n+($K216*'fnd base rates'!D$114)\n+($M216*'fnd base rates'!D$116)\n+($N216*'fnd base rates'!D$117)\n+($O216*'fnd base rates'!D$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,4)))\n*$R216","v":8071.8499999999995},{"$f":"(($D216*'fnd base rates'!E$107)\n+($E216*'fnd base rates'!E$108)\n+($F216*'fnd base rates'!E$109)\n+($G216*'fnd base rates'!E$110)\n+($H216*'fnd base rates'!E$111)\n+($I216*'fnd base rates'!E$112)\n+($J216*'fnd base rates'!E$113)\n+($K216*'fnd base rates'!E$114)\n+($M216*'fnd base rates'!E$116)\n+($N216*'fnd base rates'!E$117)\n+($O216*'fnd base rates'!E$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,5)))\n*$R216","v":57742.551238},{"$f":"(($D216*'fnd base rates'!F$107)\n+($E216*'fnd base rates'!F$108)\n+($F216*'fnd base rates'!F$109)\n+($G216*'fnd base rates'!F$110)\n+($H216*'fnd base rates'!F$111)\n+($I216*'fnd base rates'!F$112)\n+($J216*'fnd base rates'!F$113)\n+($K216*'fnd base rates'!F$114)\n+($M216*'fnd base rates'!F$116)\n+($N216*'fnd base rates'!F$117)\n+($O216*'fnd base rates'!F$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,6)))\n*$R216","v":6958.6744819999994},{"$f":"(($D216*'fnd base rates'!G$107)\n+($E216*'fnd base rates'!G$108)\n+($F216*'fnd base rates'!G$109)\n+($G216*'fnd base rates'!G$110)\n+($H216*'fnd base rates'!G$111)\n+($I216*'fnd base rates'!G$112)\n+($J216*'fnd base rates'!G$113)\n+($K216*'fnd base rates'!G$114)\n+($M216*'fnd base rates'!G$116)\n+($N216*'fnd base rates'!G$117)\n+($O216*'fnd base rates'!G$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,7)))\n*$R216","v":2317.0512880000006},{"$f":"(($D216*'fnd base rates'!H$107)\n+($E216*'fnd base rates'!H$108)\n+($F216*'fnd base rates'!H$109)\n+($G216*'fnd base rates'!H$110)\n+($H216*'fnd base rates'!H$111)\n+($I216*'fnd base rates'!H$112)\n+($J216*'fnd base rates'!H$113)\n+($K216*'fnd base rates'!H$114)\n+($M216*'fnd base rates'!H$116)\n+($N216*'fnd base rates'!H$117)\n+($O216*'fnd base rates'!H$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,8)))","v":6135.2280199999996},{"$f":"(($D216*'fnd base rates'!I$107)\n+($E216*'fnd base rates'!I$108)\n+($F216*'fnd base rates'!I$109)\n+($G216*'fnd base rates'!I$110)\n+($H216*'fnd base rates'!I$111)\n+($I216*'fnd base rates'!I$112)\n+($J216*'fnd base rates'!I$113)\n+($K216*'fnd base rates'!I$114)\n+($M216*'fnd base rates'!I$116)\n+($N216*'fnd base rates'!I$117)\n+($O216*'fnd base rates'!I$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,9)))\n*$R216","v":4071.07},{"$f":"(($D216*'fnd base rates'!J$107)\n+($E216*'fnd base rates'!J$108)\n+($F216*'fnd base rates'!J$109)\n+($G216*'fnd base rates'!J$110)\n+($H216*'fnd base rates'!J$111)\n+($I216*'fnd base rates'!J$112)\n+($J216*'fnd base rates'!J$113)\n+($K216*'fnd base rates'!J$114)\n+($M216*'fnd base rates'!J$116)\n+($N216*'fnd base rates'!J$117)\n+($O216*'fnd base rates'!J$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,10)))\n*$R216","v":8414.58},{"$f":"(($D216*'fnd base rates'!K$107)\n+($E216*'fnd base rates'!K$108)\n+($F216*'fnd base rates'!K$109)\n+($G216*'fnd base rates'!K$110)\n+($H216*'fnd base rates'!K$111)\n+($I216*'fnd base rates'!K$112)\n+($J216*'fnd base rates'!K$113)\n+($K216*'fnd base rates'!K$114)\n+($M216*'fnd base rates'!K$116)\n+($N216*'fnd base rates'!K$117)\n+($O216*'fnd base rates'!K$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,11)))\n*$R216","v":8957.5641330000017},{"$f":"(($D216*'fnd base rates'!L$107)\n+($E216*'fnd base rates'!L$108)\n+($F216*'fnd base rates'!L$109)\n+($G216*'fnd base rates'!L$110)\n+($H216*'fnd base rates'!L$111)\n+($I216*'fnd base rates'!L$112)\n+($J216*'fnd base rates'!L$113)\n+($K216*'fnd base rates'!L$114)\n+($M216*'fnd base rates'!L$116)\n+($N216*'fnd base rates'!L$117)\n+($O216*'fnd base rates'!L$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,12)))","v":16086.69731},{"$f":"(($D216*'fnd base rates'!M$107)\n+($E216*'fnd base rates'!M$108)\n+($F216*'fnd base rates'!M$109)\n+($G216*'fnd base rates'!M$110)\n+($H216*'fnd base rates'!M$111)\n+($I216*'fnd base rates'!M$112)\n+($J216*'fnd base rates'!M$113)\n+($K216*'fnd base rates'!M$114)\n+($M216*'fnd base rates'!M$116)\n+($N216*'fnd base rates'!M$117)\n+($O216*'fnd base rates'!M$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,13)))","v":0},123334.09886200001,null,435301149,"435","301","149",1,7,123334.09886200001,17619,5054,12565,null,null,null,null,null,null,0,null,0]
["435",435301160,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D217","v":0},{"$f":"'fnd enro'!E217","v":0},{"$f":"'fnd enro'!F217","v":0},{"$f":"'fnd enro'!G217","v":56},{"$f":"'fnd enro'!H217","v":115},{"$f":"'fnd enro'!I217","v":169},{"$f":"'fnd enro'!J217","v":0},{"$f":"'fnd enro'!K217","v":13.362},{"$f":"'fnd enro'!L217","v":0},{"$f":"'fnd enro'!M217","v":0},{"$f":"'fnd enro'!N217","v":2},{"$f":"'fnd enro'!O217","v":6},{"$f":"'fnd enro'!P217","v":158},{"$f":"'fnd enro'!R217","v":340},1,{"$f":"VALUE('fnd enro'!Q217)","v":11},null,{"$f":"(($D217*'fnd base rates'!C$107)\n+($E217*'fnd base rates'!C$108)\n+($F217*'fnd base rates'!C$109)\n+($G217*'fnd base rates'!C$110)\n+($H217*'fnd base rates'!C$111)\n+($I217*'fnd base rates'!C$112)\n+($J217*'fnd base rates'!C$113)\n+($K217*'fnd base rates'!C$114)\n+($M217*'fnd base rates'!C$116)\n+($N217*'fnd base rates'!C$117)\n+($O217*'fnd base rates'!C$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,3)))\n*$R217","v":211628.79042},{"$f":"(($D217*'fnd base rates'!D$107)\n+($E217*'fnd base rates'!D$108)\n+($F217*'fnd base rates'!D$109)\n+($G217*'fnd base rates'!D$110)\n+($H217*'fnd base rates'!D$111)\n+($I217*'fnd base rates'!D$112)\n+($J217*'fnd base rates'!D$113)\n+($K217*'fnd base rates'!D$114)\n+($M217*'fnd base rates'!D$116)\n+($N217*'fnd base rates'!D$117)\n+($O217*'fnd base rates'!D$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,4)))\n*$R217","v":356449.24},{"$f":"(($D217*'fnd base rates'!E$107)\n+($E217*'fnd base rates'!E$108)\n+($F217*'fnd base rates'!E$109)\n+($G217*'fnd base rates'!E$110)\n+($H217*'fnd base rates'!E$111)\n+($I217*'fnd base rates'!E$112)\n+($J217*'fnd base rates'!E$113)\n+($K217*'fnd base rates'!E$114)\n+($M217*'fnd base rates'!E$116)\n+($N217*'fnd base rates'!E$117)\n+($O217*'fnd base rates'!E$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,5)))\n*$R217","v":2318551.3015600001},{"$f":"(($D217*'fnd base rates'!F$107)\n+($E217*'fnd base rates'!F$108)\n+($F217*'fnd base rates'!F$109)\n+($G217*'fnd base rates'!F$110)\n+($H217*'fnd base rates'!F$111)\n+($I217*'fnd base rates'!F$112)\n+($J217*'fnd base rates'!F$113)\n+($K217*'fnd base rates'!F$114)\n+($M217*'fnd base rates'!F$116)\n+($N217*'fnd base rates'!F$117)\n+($O217*'fnd base rates'!F$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,6)))\n*$R217","v":357979.24484},{"$f":"(($D217*'fnd base rates'!G$107)\n+($E217*'fnd base rates'!G$108)\n+($F217*'fnd base rates'!G$109)\n+($G217*'fnd base rates'!G$110)\n+($H217*'fnd base rates'!G$111)\n+($I217*'fnd base rates'!G$112)\n+($J217*'fnd base rates'!G$113)\n+($K217*'fnd base rates'!G$114)\n+($M217*'fnd base rates'!G$116)\n+($N217*'fnd base rates'!G$117)\n+($O217*'fnd base rates'!G$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,7)))\n*$R217","v":97275.452560000005},{"$f":"(($D217*'fnd base rates'!H$107)\n+($E217*'fnd base rates'!H$108)\n+($F217*'fnd base rates'!H$109)\n+($G217*'fnd base rates'!H$110)\n+($H217*'fnd base rates'!H$111)\n+($I217*'fnd base rates'!H$112)\n+($J217*'fnd base rates'!H$113)\n+($K217*'fnd base rates'!H$114)\n+($M217*'fnd base rates'!H$116)\n+($N217*'fnd base rates'!H$117)\n+($O217*'fnd base rates'!H$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,8)))","v":250113.98239999998},{"$f":"(($D217*'fnd base rates'!I$107)\n+($E217*'fnd base rates'!I$108)\n+($F217*'fnd base rates'!I$109)\n+($G217*'fnd base rates'!I$110)\n+($H217*'fnd base rates'!I$111)\n+($I217*'fnd base rates'!I$112)\n+($J217*'fnd base rates'!I$113)\n+($K217*'fnd base rates'!I$114)\n+($M217*'fnd base rates'!I$116)\n+($N217*'fnd base rates'!I$117)\n+($O217*'fnd base rates'!I$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,9)))\n*$R217","v":176458.45},{"$f":"(($D217*'fnd base rates'!J$107)\n+($E217*'fnd base rates'!J$108)\n+($F217*'fnd base rates'!J$109)\n+($G217*'fnd base rates'!J$110)\n+($H217*'fnd base rates'!J$111)\n+($I217*'fnd base rates'!J$112)\n+($J217*'fnd base rates'!J$113)\n+($K217*'fnd base rates'!J$114)\n+($M217*'fnd base rates'!J$116)\n+($N217*'fnd base rates'!J$117)\n+($O217*'fnd base rates'!J$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,10)))\n*$R217","v":304968.86},{"$f":"(($D217*'fnd base rates'!K$107)\n+($E217*'fnd base rates'!K$108)\n+($F217*'fnd base rates'!K$109)\n+($G217*'fnd base rates'!K$110)\n+($H217*'fnd base rates'!K$111)\n+($I217*'fnd base rates'!K$112)\n+($J217*'fnd base rates'!K$113)\n+($K217*'fnd base rates'!K$114)\n+($M217*'fnd base rates'!K$116)\n+($N217*'fnd base rates'!K$117)\n+($O217*'fnd base rates'!K$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,11)))\n*$R217","v":418900.51646000001},{"$f":"(($D217*'fnd base rates'!L$107)\n+($E217*'fnd base rates'!L$108)\n+($F217*'fnd base rates'!L$109)\n+($G217*'fnd base rates'!L$110)\n+($H217*'fnd base rates'!L$111)\n+($I217*'fnd base rates'!L$112)\n+($J217*'fnd base rates'!L$113)\n+($K217*'fnd base rates'!L$114)\n+($M217*'fnd base rates'!L$116)\n+($N217*'fnd base rates'!L$117)\n+($O217*'fnd base rates'!L$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,12)))","v":739552.72219999996},{"$f":"(($D217*'fnd base rates'!M$107)\n+($E217*'fnd base rates'!M$108)\n+($F217*'fnd base rates'!M$109)\n+($G217*'fnd base rates'!M$110)\n+($H217*'fnd base rates'!M$111)\n+($I217*'fnd base rates'!M$112)\n+($J217*'fnd base rates'!M$113)\n+($K217*'fnd base rates'!M$114)\n+($M217*'fnd base rates'!M$116)\n+($N217*'fnd base rates'!M$117)\n+($O217*'fnd base rates'!M$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,13)))","v":0},5231878.5604400001,null,435301160,"435","301","160",1,340,5231878.5604400001,15388,2626,12762,null,null,null,null,null,null,0,null,0]
["435",435301181,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D218","v":0},{"$f":"'fnd enro'!E218","v":0},{"$f":"'fnd enro'!F218","v":0},{"$f":"'fnd enro'!G218","v":0},{"$f":"'fnd enro'!H218","v":0},{"$f":"'fnd enro'!I218","v":1},{"$f":"'fnd enro'!J218","v":0},{"$f":"'fnd enro'!K218","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L218","v":0},{"$f":"'fnd enro'!M218","v":0},{"$f":"'fnd enro'!N218","v":0},{"$f":"'fnd enro'!O218","v":0},{"$f":"'fnd enro'!P218","v":0},{"$f":"'fnd enro'!R218","v":1},1,{"$f":"VALUE('fnd enro'!Q218)","v":10},null,{"$f":"(($D218*'fnd base rates'!C$107)\n+($E218*'fnd base rates'!C$108)\n+($F218*'fnd base rates'!C$109)\n+($G218*'fnd base rates'!C$110)\n+($H218*'fnd base rates'!C$111)\n+($I218*'fnd base rates'!C$112)\n+($J218*'fnd base rates'!C$113)\n+($K218*'fnd base rates'!C$114)\n+($M218*'fnd base rates'!C$116)\n+($N218*'fnd base rates'!C$117)\n+($O218*'fnd base rates'!C$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,3)))\n*$R218","v":570.33891299999993},{"$f":"(($D218*'fnd base rates'!D$107)\n+($E218*'fnd base rates'!D$108)\n+($F218*'fnd base rates'!D$109)\n+($G218*'fnd base rates'!D$110)\n+($H218*'fnd base rates'!D$111)\n+($I218*'fnd base rates'!D$112)\n+($J218*'fnd base rates'!D$113)\n+($K218*'fnd base rates'!D$114)\n+($M218*'fnd base rates'!D$116)\n+($N218*'fnd base rates'!D$117)\n+($O218*'fnd base rates'!D$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,4)))\n*$R218","v":810.3},{"$f":"(($D218*'fnd base rates'!E$107)\n+($E218*'fnd base rates'!E$108)\n+($F218*'fnd base rates'!E$109)\n+($G218*'fnd base rates'!E$110)\n+($H218*'fnd base rates'!E$111)\n+($I218*'fnd base rates'!E$112)\n+($J218*'fnd base rates'!E$113)\n+($K218*'fnd base rates'!E$114)\n+($M218*'fnd base rates'!E$116)\n+($N218*'fnd base rates'!E$117)\n+($O218*'fnd base rates'!E$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,5)))\n*$R218","v":5209.7030340000001},{"$f":"(($D218*'fnd base rates'!F$107)\n+($E218*'fnd base rates'!F$108)\n+($F218*'fnd base rates'!F$109)\n+($G218*'fnd base rates'!F$110)\n+($H218*'fnd base rates'!F$111)\n+($I218*'fnd base rates'!F$112)\n+($J218*'fnd base rates'!F$113)\n+($K218*'fnd base rates'!F$114)\n+($M218*'fnd base rates'!F$116)\n+($N218*'fnd base rates'!F$117)\n+($O218*'fnd base rates'!F$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,6)))\n*$R218","v":945.98492600000009},{"$f":"(($D218*'fnd base rates'!G$107)\n+($E218*'fnd base rates'!G$108)\n+($F218*'fnd base rates'!G$109)\n+($G218*'fnd base rates'!G$110)\n+($H218*'fnd base rates'!G$111)\n+($I218*'fnd base rates'!G$112)\n+($J218*'fnd base rates'!G$113)\n+($K218*'fnd base rates'!G$114)\n+($M218*'fnd base rates'!G$116)\n+($N218*'fnd base rates'!G$117)\n+($O218*'fnd base rates'!G$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,7)))\n*$R218","v":173.92018400000001},{"$f":"(($D218*'fnd base rates'!H$107)\n+($E218*'fnd base rates'!H$108)\n+($F218*'fnd base rates'!H$109)\n+($G218*'fnd base rates'!H$110)\n+($H218*'fnd base rates'!H$111)\n+($I218*'fnd base rates'!H$112)\n+($J218*'fnd base rates'!H$113)\n+($K218*'fnd base rates'!H$114)\n+($M218*'fnd base rates'!H$116)\n+($N218*'fnd base rates'!H$117)\n+($O218*'fnd base rates'!H$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D218*'fnd base rates'!I$107)\n+($E218*'fnd base rates'!I$108)\n+($F218*'fnd base rates'!I$109)\n+($G218*'fnd base rates'!I$110)\n+($H218*'fnd base rates'!I$111)\n+($I218*'fnd base rates'!I$112)\n+($J218*'fnd base rates'!I$113)\n+($K218*'fnd base rates'!I$114)\n+($M218*'fnd base rates'!I$116)\n+($N218*'fnd base rates'!I$117)\n+($O218*'fnd base rates'!I$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,9)))\n*$R218","v":451.12},{"$f":"(($D218*'fnd base rates'!J$107)\n+($E218*'fnd base rates'!J$108)\n+($F218*'fnd base rates'!J$109)\n+($G218*'fnd base rates'!J$110)\n+($H218*'fnd base rates'!J$111)\n+($I218*'fnd base rates'!J$112)\n+($J218*'fnd base rates'!J$113)\n+($K218*'fnd base rates'!J$114)\n+($M218*'fnd base rates'!J$116)\n+($N218*'fnd base rates'!J$117)\n+($O218*'fnd base rates'!J$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,10)))\n*$R218","v":607.66},{"$f":"(($D218*'fnd base rates'!K$107)\n+($E218*'fnd base rates'!K$108)\n+($F218*'fnd base rates'!K$109)\n+($G218*'fnd base rates'!K$110)\n+($H218*'fnd base rates'!K$111)\n+($I218*'fnd base rates'!K$112)\n+($J218*'fnd base rates'!K$113)\n+($K218*'fnd base rates'!K$114)\n+($M218*'fnd base rates'!K$116)\n+($N218*'fnd base rates'!K$117)\n+($O218*'fnd base rates'!K$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,11)))\n*$R218","v":1220.4620190000001},{"$f":"(($D218*'fnd base rates'!L$107)\n+($E218*'fnd base rates'!L$108)\n+($F218*'fnd base rates'!L$109)\n+($G218*'fnd base rates'!L$110)\n+($H218*'fnd base rates'!L$111)\n+($I218*'fnd base rates'!L$112)\n+($J218*'fnd base rates'!L$113)\n+($K218*'fnd base rates'!L$114)\n+($M218*'fnd base rates'!L$116)\n+($N218*'fnd base rates'!L$117)\n+($O218*'fnd base rates'!L$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D218*'fnd base rates'!M$107)\n+($E218*'fnd base rates'!M$108)\n+($F218*'fnd base rates'!M$109)\n+($G218*'fnd base rates'!M$110)\n+($H218*'fnd base rates'!M$111)\n+($I218*'fnd base rates'!M$112)\n+($J218*'fnd base rates'!M$113)\n+($K218*'fnd base rates'!M$114)\n+($M218*'fnd base rates'!M$116)\n+($N218*'fnd base rates'!M$117)\n+($O218*'fnd base rates'!M$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,13)))","v":0},12565.341266000001,null,435301181,"435","301","181",1,1,12565.341266000001,12565,196,12369,null,null,null,null,null,null,0,null,0]
["435",435301211,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D219","v":0},{"$f":"'fnd enro'!E219","v":0},{"$f":"'fnd enro'!F219","v":0},{"$f":"'fnd enro'!G219","v":0},{"$f":"'fnd enro'!H219","v":1},{"$f":"'fnd enro'!I219","v":1},{"$f":"'fnd enro'!J219","v":0},{"$f":"'fnd enro'!K219","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L219","v":0},{"$f":"'fnd enro'!M219","v":0},{"$f":"'fnd enro'!N219","v":0},{"$f":"'fnd enro'!O219","v":0},{"$f":"'fnd enro'!P219","v":2},{"$f":"'fnd enro'!R219","v":2},1,{"$f":"VALUE('fnd enro'!Q219)","v":5},null,{"$f":"(($D219*'fnd base rates'!C$107)\n+($E219*'fnd base rates'!C$108)\n+($F219*'fnd base rates'!C$109)\n+($G219*'fnd base rates'!C$110)\n+($H219*'fnd base rates'!C$111)\n+($I219*'fnd base rates'!C$112)\n+($J219*'fnd base rates'!C$113)\n+($K219*'fnd base rates'!C$114)\n+($M219*'fnd base rates'!C$116)\n+($N219*'fnd base rates'!C$117)\n+($O219*'fnd base rates'!C$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,3)))\n*$R219","v":1272.4378259999999},{"$f":"(($D219*'fnd base rates'!D$107)\n+($E219*'fnd base rates'!D$108)\n+($F219*'fnd base rates'!D$109)\n+($G219*'fnd base rates'!D$110)\n+($H219*'fnd base rates'!D$111)\n+($I219*'fnd base rates'!D$112)\n+($J219*'fnd base rates'!D$113)\n+($K219*'fnd base rates'!D$114)\n+($M219*'fnd base rates'!D$116)\n+($N219*'fnd base rates'!D$117)\n+($O219*'fnd base rates'!D$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,4)))\n*$R219","v":2244.8999999999996},{"$f":"(($D219*'fnd base rates'!E$107)\n+($E219*'fnd base rates'!E$108)\n+($F219*'fnd base rates'!E$109)\n+($G219*'fnd base rates'!E$110)\n+($H219*'fnd base rates'!E$111)\n+($I219*'fnd base rates'!E$112)\n+($J219*'fnd base rates'!E$113)\n+($K219*'fnd base rates'!E$114)\n+($M219*'fnd base rates'!E$116)\n+($N219*'fnd base rates'!E$117)\n+($O219*'fnd base rates'!E$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,5)))\n*$R219","v":14975.216068},{"$f":"(($D219*'fnd base rates'!F$107)\n+($E219*'fnd base rates'!F$108)\n+($F219*'fnd base rates'!F$109)\n+($G219*'fnd base rates'!F$110)\n+($H219*'fnd base rates'!F$111)\n+($I219*'fnd base rates'!F$112)\n+($J219*'fnd base rates'!F$113)\n+($K219*'fnd base rates'!F$114)\n+($M219*'fnd base rates'!F$116)\n+($N219*'fnd base rates'!F$117)\n+($O219*'fnd base rates'!F$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,6)))\n*$R219","v":2006.879852},{"$f":"(($D219*'fnd base rates'!G$107)\n+($E219*'fnd base rates'!G$108)\n+($F219*'fnd base rates'!G$109)\n+($G219*'fnd base rates'!G$110)\n+($H219*'fnd base rates'!G$111)\n+($I219*'fnd base rates'!G$112)\n+($J219*'fnd base rates'!G$113)\n+($K219*'fnd base rates'!G$114)\n+($M219*'fnd base rates'!G$116)\n+($N219*'fnd base rates'!G$117)\n+($O219*'fnd base rates'!G$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,7)))\n*$R219","v":648.350368},{"$f":"(($D219*'fnd base rates'!H$107)\n+($E219*'fnd base rates'!H$108)\n+($F219*'fnd base rates'!H$109)\n+($G219*'fnd base rates'!H$110)\n+($H219*'fnd base rates'!H$111)\n+($I219*'fnd base rates'!H$112)\n+($J219*'fnd base rates'!H$113)\n+($K219*'fnd base rates'!H$114)\n+($M219*'fnd base rates'!H$116)\n+($N219*'fnd base rates'!H$117)\n+($O219*'fnd base rates'!H$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,8)))","v":1477.3237200000001},{"$f":"(($D219*'fnd base rates'!I$107)\n+($E219*'fnd base rates'!I$108)\n+($F219*'fnd base rates'!I$109)\n+($G219*'fnd base rates'!I$110)\n+($H219*'fnd base rates'!I$111)\n+($I219*'fnd base rates'!I$112)\n+($J219*'fnd base rates'!I$113)\n+($K219*'fnd base rates'!I$114)\n+($M219*'fnd base rates'!I$116)\n+($N219*'fnd base rates'!I$117)\n+($O219*'fnd base rates'!I$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,9)))\n*$R219","v":1106.29},{"$f":"(($D219*'fnd base rates'!J$107)\n+($E219*'fnd base rates'!J$108)\n+($F219*'fnd base rates'!J$109)\n+($G219*'fnd base rates'!J$110)\n+($H219*'fnd base rates'!J$111)\n+($I219*'fnd base rates'!J$112)\n+($J219*'fnd base rates'!J$113)\n+($K219*'fnd base rates'!J$114)\n+($M219*'fnd base rates'!J$116)\n+($N219*'fnd base rates'!J$117)\n+($O219*'fnd base rates'!J$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,10)))\n*$R219","v":2153.52},{"$f":"(($D219*'fnd base rates'!K$107)\n+($E219*'fnd base rates'!K$108)\n+($F219*'fnd base rates'!K$109)\n+($G219*'fnd base rates'!K$110)\n+($H219*'fnd base rates'!K$111)\n+($I219*'fnd base rates'!K$112)\n+($J219*'fnd base rates'!K$113)\n+($K219*'fnd base rates'!K$114)\n+($M219*'fnd base rates'!K$116)\n+($N219*'fnd base rates'!K$117)\n+($O219*'fnd base rates'!K$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,11)))\n*$R219","v":2474.9140380000003},{"$f":"(($D219*'fnd base rates'!L$107)\n+($E219*'fnd base rates'!L$108)\n+($F219*'fnd base rates'!L$109)\n+($G219*'fnd base rates'!L$110)\n+($H219*'fnd base rates'!L$111)\n+($I219*'fnd base rates'!L$112)\n+($J219*'fnd base rates'!L$113)\n+($K219*'fnd base rates'!L$114)\n+($M219*'fnd base rates'!L$116)\n+($N219*'fnd base rates'!L$117)\n+($O219*'fnd base rates'!L$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,12)))","v":4632.4406600000002},{"$f":"(($D219*'fnd base rates'!M$107)\n+($E219*'fnd base rates'!M$108)\n+($F219*'fnd base rates'!M$109)\n+($G219*'fnd base rates'!M$110)\n+($H219*'fnd base rates'!M$111)\n+($I219*'fnd base rates'!M$112)\n+($J219*'fnd base rates'!M$113)\n+($K219*'fnd base rates'!M$114)\n+($M219*'fnd base rates'!M$116)\n+($N219*'fnd base rates'!M$117)\n+($O219*'fnd base rates'!M$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,13)))","v":0},32992.272532000003,null,435301211,"435","301","211",1,2,32992.272532000003,16496,3175,13321,null,null,null,null,null,null,0,null,0]
["435",435301295,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D220","v":0},{"$f":"'fnd enro'!E220","v":0},{"$f":"'fnd enro'!F220","v":0},{"$f":"'fnd enro'!G220","v":4},{"$f":"'fnd enro'!H220","v":15},{"$f":"'fnd enro'!I220","v":14},{"$f":"'fnd enro'!J220","v":0},{"$f":"'fnd enro'!K220","v":1.2968999999999999},{"$f":"'fnd enro'!L220","v":0},{"$f":"'fnd enro'!M220","v":0},{"$f":"'fnd enro'!N220","v":0},{"$f":"'fnd enro'!O220","v":0},{"$f":"'fnd enro'!P220","v":8},{"$f":"'fnd enro'!R220","v":33},1,{"$f":"VALUE('fnd enro'!Q220)","v":5},null,{"$f":"(($D220*'fnd base rates'!C$107)\n+($E220*'fnd base rates'!C$108)\n+($F220*'fnd base rates'!C$109)\n+($G220*'fnd base rates'!C$110)\n+($H220*'fnd base rates'!C$111)\n+($I220*'fnd base rates'!C$112)\n+($J220*'fnd base rates'!C$113)\n+($K220*'fnd base rates'!C$114)\n+($M220*'fnd base rates'!C$116)\n+($N220*'fnd base rates'!C$117)\n+($O220*'fnd base rates'!C$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,3)))\n*$R220","v":19348.224129000002},{"$f":"(($D220*'fnd base rates'!D$107)\n+($E220*'fnd base rates'!D$108)\n+($F220*'fnd base rates'!D$109)\n+($G220*'fnd base rates'!D$110)\n+($H220*'fnd base rates'!D$111)\n+($I220*'fnd base rates'!D$112)\n+($J220*'fnd base rates'!D$113)\n+($K220*'fnd base rates'!D$114)\n+($M220*'fnd base rates'!D$116)\n+($N220*'fnd base rates'!D$117)\n+($O220*'fnd base rates'!D$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,4)))\n*$R220","v":29237.100000000002},{"$f":"(($D220*'fnd base rates'!E$107)\n+($E220*'fnd base rates'!E$108)\n+($F220*'fnd base rates'!E$109)\n+($G220*'fnd base rates'!E$110)\n+($H220*'fnd base rates'!E$111)\n+($I220*'fnd base rates'!E$112)\n+($J220*'fnd base rates'!E$113)\n+($K220*'fnd base rates'!E$114)\n+($M220*'fnd base rates'!E$116)\n+($N220*'fnd base rates'!E$117)\n+($O220*'fnd base rates'!E$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,5)))\n*$R220","v":168847.910122},{"$f":"(($D220*'fnd base rates'!F$107)\n+($E220*'fnd base rates'!F$108)\n+($F220*'fnd base rates'!F$109)\n+($G220*'fnd base rates'!F$110)\n+($H220*'fnd base rates'!F$111)\n+($I220*'fnd base rates'!F$112)\n+($J220*'fnd base rates'!F$113)\n+($K220*'fnd base rates'!F$114)\n+($M220*'fnd base rates'!F$116)\n+($N220*'fnd base rates'!F$117)\n+($O220*'fnd base rates'!F$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,6)))\n*$R220","v":34468.632557999998},{"$f":"(($D220*'fnd base rates'!G$107)\n+($E220*'fnd base rates'!G$108)\n+($F220*'fnd base rates'!G$109)\n+($G220*'fnd base rates'!G$110)\n+($H220*'fnd base rates'!G$111)\n+($I220*'fnd base rates'!G$112)\n+($J220*'fnd base rates'!G$113)\n+($K220*'fnd base rates'!G$114)\n+($M220*'fnd base rates'!G$116)\n+($N220*'fnd base rates'!G$117)\n+($O220*'fnd base rates'!G$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,7)))\n*$R220","v":6964.4960719999999},{"$f":"(($D220*'fnd base rates'!H$107)\n+($E220*'fnd base rates'!H$108)\n+($F220*'fnd base rates'!H$109)\n+($G220*'fnd base rates'!H$110)\n+($H220*'fnd base rates'!H$111)\n+($I220*'fnd base rates'!H$112)\n+($J220*'fnd base rates'!H$113)\n+($K220*'fnd base rates'!H$114)\n+($M220*'fnd base rates'!H$116)\n+($N220*'fnd base rates'!H$117)\n+($O220*'fnd base rates'!H$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,8)))","v":23002.716379999998},{"$f":"(($D220*'fnd base rates'!I$107)\n+($E220*'fnd base rates'!I$108)\n+($F220*'fnd base rates'!I$109)\n+($G220*'fnd base rates'!I$110)\n+($H220*'fnd base rates'!I$111)\n+($I220*'fnd base rates'!I$112)\n+($J220*'fnd base rates'!I$113)\n+($K220*'fnd base rates'!I$114)\n+($M220*'fnd base rates'!I$116)\n+($N220*'fnd base rates'!I$117)\n+($O220*'fnd base rates'!I$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,9)))\n*$R220","v":14942.85},{"$f":"(($D220*'fnd base rates'!J$107)\n+($E220*'fnd base rates'!J$108)\n+($F220*'fnd base rates'!J$109)\n+($G220*'fnd base rates'!J$110)\n+($H220*'fnd base rates'!J$111)\n+($I220*'fnd base rates'!J$112)\n+($J220*'fnd base rates'!J$113)\n+($K220*'fnd base rates'!J$114)\n+($M220*'fnd base rates'!J$116)\n+($N220*'fnd base rates'!J$117)\n+($O220*'fnd base rates'!J$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,10)))\n*$R220","v":18234.68},{"$f":"(($D220*'fnd base rates'!K$107)\n+($E220*'fnd base rates'!K$108)\n+($F220*'fnd base rates'!K$109)\n+($G220*'fnd base rates'!K$110)\n+($H220*'fnd base rates'!K$111)\n+($I220*'fnd base rates'!K$112)\n+($J220*'fnd base rates'!K$113)\n+($K220*'fnd base rates'!K$114)\n+($M220*'fnd base rates'!K$116)\n+($N220*'fnd base rates'!K$117)\n+($O220*'fnd base rates'!K$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,11)))\n*$R220","v":40573.896627000002},{"$f":"(($D220*'fnd base rates'!L$107)\n+($E220*'fnd base rates'!L$108)\n+($F220*'fnd base rates'!L$109)\n+($G220*'fnd base rates'!L$110)\n+($H220*'fnd base rates'!L$111)\n+($I220*'fnd base rates'!L$112)\n+($J220*'fnd base rates'!L$113)\n+($K220*'fnd base rates'!L$114)\n+($M220*'fnd base rates'!L$116)\n+($N220*'fnd base rates'!L$117)\n+($O220*'fnd base rates'!L$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,12)))","v":63456.845889999997},{"$f":"(($D220*'fnd base rates'!M$107)\n+($E220*'fnd base rates'!M$108)\n+($F220*'fnd base rates'!M$109)\n+($G220*'fnd base rates'!M$110)\n+($H220*'fnd base rates'!M$111)\n+($I220*'fnd base rates'!M$112)\n+($J220*'fnd base rates'!M$113)\n+($K220*'fnd base rates'!M$114)\n+($M220*'fnd base rates'!M$116)\n+($N220*'fnd base rates'!M$117)\n+($O220*'fnd base rates'!M$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,13)))","v":0},419077.35177799995,null,435301295,"435","301","295",1,33,419077.35177799995,12699,-4920,17619,null,null,null,null,null,null,0,null,0]
["435",435301301,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D221","v":0},{"$f":"'fnd enro'!E221","v":0},{"$f":"'fnd enro'!F221","v":0},{"$f":"'fnd enro'!G221","v":5},{"$f":"'fnd enro'!H221","v":38},{"$f":"'fnd enro'!I221","v":37},{"$f":"'fnd enro'!J221","v":0},{"$f":"'fnd enro'!K221","v":3.1440000000000001},{"$f":"'fnd enro'!L221","v":0},{"$f":"'fnd enro'!M221","v":1},{"$f":"'fnd enro'!N221","v":0},{"$f":"'fnd enro'!O221","v":0},{"$f":"'fnd enro'!P221","v":27},{"$f":"'fnd enro'!R221","v":80},1,{"$f":"VALUE('fnd enro'!Q221)","v":5},null,{"$f":"(($D221*'fnd base rates'!C$107)\n+($E221*'fnd base rates'!C$108)\n+($F221*'fnd base rates'!C$109)\n+($G221*'fnd base rates'!C$110)\n+($H221*'fnd base rates'!C$111)\n+($I221*'fnd base rates'!C$112)\n+($J221*'fnd base rates'!C$113)\n+($K221*'fnd base rates'!C$114)\n+($M221*'fnd base rates'!C$116)\n+($N221*'fnd base rates'!C$117)\n+($O221*'fnd base rates'!C$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,3)))\n*$R221","v":47516.963039999995},{"$f":"(($D221*'fnd base rates'!D$107)\n+($E221*'fnd base rates'!D$108)\n+($F221*'fnd base rates'!D$109)\n+($G221*'fnd base rates'!D$110)\n+($H221*'fnd base rates'!D$111)\n+($I221*'fnd base rates'!D$112)\n+($J221*'fnd base rates'!D$113)\n+($K221*'fnd base rates'!D$114)\n+($M221*'fnd base rates'!D$116)\n+($N221*'fnd base rates'!D$117)\n+($O221*'fnd base rates'!D$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,4)))\n*$R221","v":73446.45},{"$f":"(($D221*'fnd base rates'!E$107)\n+($E221*'fnd base rates'!E$108)\n+($F221*'fnd base rates'!E$109)\n+($G221*'fnd base rates'!E$110)\n+($H221*'fnd base rates'!E$111)\n+($I221*'fnd base rates'!E$112)\n+($J221*'fnd base rates'!E$113)\n+($K221*'fnd base rates'!E$114)\n+($M221*'fnd base rates'!E$116)\n+($N221*'fnd base rates'!E$117)\n+($O221*'fnd base rates'!E$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,5)))\n*$R221","v":436481.18271999992},{"$f":"(($D221*'fnd base rates'!F$107)\n+($E221*'fnd base rates'!F$108)\n+($F221*'fnd base rates'!F$109)\n+($G221*'fnd base rates'!F$110)\n+($H221*'fnd base rates'!F$111)\n+($I221*'fnd base rates'!F$112)\n+($J221*'fnd base rates'!F$113)\n+($K221*'fnd base rates'!F$114)\n+($M221*'fnd base rates'!F$116)\n+($N221*'fnd base rates'!F$117)\n+($O221*'fnd base rates'!F$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,6)))\n*$R221","v":82149.124079999994},{"$f":"(($D221*'fnd base rates'!G$107)\n+($E221*'fnd base rates'!G$108)\n+($F221*'fnd base rates'!G$109)\n+($G221*'fnd base rates'!G$110)\n+($H221*'fnd base rates'!G$111)\n+($I221*'fnd base rates'!G$112)\n+($J221*'fnd base rates'!G$113)\n+($K221*'fnd base rates'!G$114)\n+($M221*'fnd base rates'!G$116)\n+($N221*'fnd base rates'!G$117)\n+($O221*'fnd base rates'!G$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,7)))\n*$R221","v":18106.824720000001},{"$f":"(($D221*'fnd base rates'!H$107)\n+($E221*'fnd base rates'!H$108)\n+($F221*'fnd base rates'!H$109)\n+($G221*'fnd base rates'!H$110)\n+($H221*'fnd base rates'!H$111)\n+($I221*'fnd base rates'!H$112)\n+($J221*'fnd base rates'!H$113)\n+($K221*'fnd base rates'!H$114)\n+($M221*'fnd base rates'!H$116)\n+($N221*'fnd base rates'!H$117)\n+($O221*'fnd base rates'!H$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,8)))","v":57062.858799999987},{"$f":"(($D221*'fnd base rates'!I$107)\n+($E221*'fnd base rates'!I$108)\n+($F221*'fnd base rates'!I$109)\n+($G221*'fnd base rates'!I$110)\n+($H221*'fnd base rates'!I$111)\n+($I221*'fnd base rates'!I$112)\n+($J221*'fnd base rates'!I$113)\n+($K221*'fnd base rates'!I$114)\n+($M221*'fnd base rates'!I$116)\n+($N221*'fnd base rates'!I$117)\n+($O221*'fnd base rates'!I$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,9)))\n*$R221","v":37517.849999999991},{"$f":"(($D221*'fnd base rates'!J$107)\n+($E221*'fnd base rates'!J$108)\n+($F221*'fnd base rates'!J$109)\n+($G221*'fnd base rates'!J$110)\n+($H221*'fnd base rates'!J$111)\n+($I221*'fnd base rates'!J$112)\n+($J221*'fnd base rates'!J$113)\n+($K221*'fnd base rates'!J$114)\n+($M221*'fnd base rates'!J$116)\n+($N221*'fnd base rates'!J$117)\n+($O221*'fnd base rates'!J$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,10)))\n*$R221","v":50643.149999999994},{"$f":"(($D221*'fnd base rates'!K$107)\n+($E221*'fnd base rates'!K$108)\n+($F221*'fnd base rates'!K$109)\n+($G221*'fnd base rates'!K$110)\n+($H221*'fnd base rates'!K$111)\n+($I221*'fnd base rates'!K$112)\n+($J221*'fnd base rates'!K$113)\n+($K221*'fnd base rates'!K$114)\n+($M221*'fnd base rates'!K$116)\n+($N221*'fnd base rates'!K$117)\n+($O221*'fnd base rates'!K$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,11)))\n*$R221","v":98997.831520000007},{"$f":"(($D221*'fnd base rates'!L$107)\n+($E221*'fnd base rates'!L$108)\n+($F221*'fnd base rates'!L$109)\n+($G221*'fnd base rates'!L$110)\n+($H221*'fnd base rates'!L$111)\n+($I221*'fnd base rates'!L$112)\n+($J221*'fnd base rates'!L$113)\n+($K221*'fnd base rates'!L$114)\n+($M221*'fnd base rates'!L$116)\n+($N221*'fnd base rates'!L$117)\n+($O221*'fnd base rates'!L$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,12)))","v":158040.93640000001},{"$f":"(($D221*'fnd base rates'!M$107)\n+($E221*'fnd base rates'!M$108)\n+($F221*'fnd base rates'!M$109)\n+($G221*'fnd base rates'!M$110)\n+($H221*'fnd base rates'!M$111)\n+($I221*'fnd base rates'!M$112)\n+($J221*'fnd base rates'!M$113)\n+($K221*'fnd base rates'!M$114)\n+($M221*'fnd base rates'!M$116)\n+($N221*'fnd base rates'!M$117)\n+($O221*'fnd base rates'!M$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,13)))","v":0},1059963.1712799999,null,435301301,"435","301","301",1,80,1059963.1712799999,13250,-2138,15388,null,null,null,null,null,null,0,null,0]
["435",435301308,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D222","v":0},{"$f":"'fnd enro'!E222","v":0},{"$f":"'fnd enro'!F222","v":0},{"$f":"'fnd enro'!G222","v":0},{"$f":"'fnd enro'!H222","v":0},{"$f":"'fnd enro'!I222","v":1},{"$f":"'fnd enro'!J222","v":0},{"$f":"'fnd enro'!K222","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L222","v":0},{"$f":"'fnd enro'!M222","v":0},{"$f":"'fnd enro'!N222","v":0},{"$f":"'fnd enro'!O222","v":1},{"$f":"'fnd enro'!P222","v":1},{"$f":"'fnd enro'!R222","v":1},1,{"$f":"VALUE('fnd enro'!Q222)","v":10},null,{"$f":"(($D222*'fnd base rates'!C$107)\n+($E222*'fnd base rates'!C$108)\n+($F222*'fnd base rates'!C$109)\n+($G222*'fnd base rates'!C$110)\n+($H222*'fnd base rates'!C$111)\n+($I222*'fnd base rates'!C$112)\n+($J222*'fnd base rates'!C$113)\n+($K222*'fnd base rates'!C$114)\n+($M222*'fnd base rates'!C$116)\n+($N222*'fnd base rates'!C$117)\n+($O222*'fnd base rates'!C$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,3)))\n*$R222","v":793.79891299999986},{"$f":"(($D222*'fnd base rates'!D$107)\n+($E222*'fnd base rates'!D$108)\n+($F222*'fnd base rates'!D$109)\n+($G222*'fnd base rates'!D$110)\n+($H222*'fnd base rates'!D$111)\n+($I222*'fnd base rates'!D$112)\n+($J222*'fnd base rates'!D$113)\n+($K222*'fnd base rates'!D$114)\n+($M222*'fnd base rates'!D$116)\n+($N222*'fnd base rates'!D$117)\n+($O222*'fnd base rates'!D$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,4)))\n*$R222","v":1490.27},{"$f":"(($D222*'fnd base rates'!E$107)\n+($E222*'fnd base rates'!E$108)\n+($F222*'fnd base rates'!E$109)\n+($G222*'fnd base rates'!E$110)\n+($H222*'fnd base rates'!E$111)\n+($I222*'fnd base rates'!E$112)\n+($J222*'fnd base rates'!E$113)\n+($K222*'fnd base rates'!E$114)\n+($M222*'fnd base rates'!E$116)\n+($N222*'fnd base rates'!E$117)\n+($O222*'fnd base rates'!E$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,5)))\n*$R222","v":11234.693034},{"$f":"(($D222*'fnd base rates'!F$107)\n+($E222*'fnd base rates'!F$108)\n+($F222*'fnd base rates'!F$109)\n+($G222*'fnd base rates'!F$110)\n+($H222*'fnd base rates'!F$111)\n+($I222*'fnd base rates'!F$112)\n+($J222*'fnd base rates'!F$113)\n+($K222*'fnd base rates'!F$114)\n+($M222*'fnd base rates'!F$116)\n+($N222*'fnd base rates'!F$117)\n+($O222*'fnd base rates'!F$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,6)))\n*$R222","v":1167.854926},{"$f":"(($D222*'fnd base rates'!G$107)\n+($E222*'fnd base rates'!G$108)\n+($F222*'fnd base rates'!G$109)\n+($G222*'fnd base rates'!G$110)\n+($H222*'fnd base rates'!G$111)\n+($I222*'fnd base rates'!G$112)\n+($J222*'fnd base rates'!G$113)\n+($K222*'fnd base rates'!G$114)\n+($M222*'fnd base rates'!G$116)\n+($N222*'fnd base rates'!G$117)\n+($O222*'fnd base rates'!G$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,7)))\n*$R222","v":454.25018399999999},{"$f":"(($D222*'fnd base rates'!H$107)\n+($E222*'fnd base rates'!H$108)\n+($F222*'fnd base rates'!H$109)\n+($G222*'fnd base rates'!H$110)\n+($H222*'fnd base rates'!H$111)\n+($I222*'fnd base rates'!H$112)\n+($J222*'fnd base rates'!H$113)\n+($K222*'fnd base rates'!H$114)\n+($M222*'fnd base rates'!H$116)\n+($N222*'fnd base rates'!H$117)\n+($O222*'fnd base rates'!H$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,8)))","v":1069.0568599999999},{"$f":"(($D222*'fnd base rates'!I$107)\n+($E222*'fnd base rates'!I$108)\n+($F222*'fnd base rates'!I$109)\n+($G222*'fnd base rates'!I$110)\n+($H222*'fnd base rates'!I$111)\n+($I222*'fnd base rates'!I$112)\n+($J222*'fnd base rates'!I$113)\n+($K222*'fnd base rates'!I$114)\n+($M222*'fnd base rates'!I$116)\n+($N222*'fnd base rates'!I$117)\n+($O222*'fnd base rates'!I$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,9)))\n*$R222","v":727.28000000000009},{"$f":"(($D222*'fnd base rates'!J$107)\n+($E222*'fnd base rates'!J$108)\n+($F222*'fnd base rates'!J$109)\n+($G222*'fnd base rates'!J$110)\n+($H222*'fnd base rates'!J$111)\n+($I222*'fnd base rates'!J$112)\n+($J222*'fnd base rates'!J$113)\n+($K222*'fnd base rates'!J$114)\n+($M222*'fnd base rates'!J$116)\n+($N222*'fnd base rates'!J$117)\n+($O222*'fnd base rates'!J$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,10)))\n*$R222","v":1580.31},{"$f":"(($D222*'fnd base rates'!K$107)\n+($E222*'fnd base rates'!K$108)\n+($F222*'fnd base rates'!K$109)\n+($G222*'fnd base rates'!K$110)\n+($H222*'fnd base rates'!K$111)\n+($I222*'fnd base rates'!K$112)\n+($J222*'fnd base rates'!K$113)\n+($K222*'fnd base rates'!K$114)\n+($M222*'fnd base rates'!K$116)\n+($N222*'fnd base rates'!K$117)\n+($O222*'fnd base rates'!K$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,11)))\n*$R222","v":1600.802019},{"$f":"(($D222*'fnd base rates'!L$107)\n+($E222*'fnd base rates'!L$108)\n+($F222*'fnd base rates'!L$109)\n+($G222*'fnd base rates'!L$110)\n+($H222*'fnd base rates'!L$111)\n+($I222*'fnd base rates'!L$112)\n+($J222*'fnd base rates'!L$113)\n+($K222*'fnd base rates'!L$114)\n+($M222*'fnd base rates'!L$116)\n+($N222*'fnd base rates'!L$117)\n+($O222*'fnd base rates'!L$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,12)))","v":2831.69533},{"$f":"(($D222*'fnd base rates'!M$107)\n+($E222*'fnd base rates'!M$108)\n+($F222*'fnd base rates'!M$109)\n+($G222*'fnd base rates'!M$110)\n+($H222*'fnd base rates'!M$111)\n+($I222*'fnd base rates'!M$112)\n+($J222*'fnd base rates'!M$113)\n+($K222*'fnd base rates'!M$114)\n+($M222*'fnd base rates'!M$116)\n+($N222*'fnd base rates'!M$117)\n+($O222*'fnd base rates'!M$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,13)))","v":0},22950.011265999998,null,435301308,"435","301","308",1,1,22950.011265999998,22950,10385,12565,null,null,null,null,null,null,0,null,0]
["435",435301326,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D223","v":0},{"$f":"'fnd enro'!E223","v":0},{"$f":"'fnd enro'!F223","v":0},{"$f":"'fnd enro'!G223","v":1},{"$f":"'fnd enro'!H223","v":2},{"$f":"'fnd enro'!I223","v":4},{"$f":"'fnd enro'!J223","v":0},{"$f":"'fnd enro'!K223","v":0.27510000000000001},{"$f":"'fnd enro'!L223","v":0},{"$f":"'fnd enro'!M223","v":0},{"$f":"'fnd enro'!N223","v":0},{"$f":"'fnd enro'!O223","v":0},{"$f":"'fnd enro'!P223","v":1},{"$f":"'fnd enro'!R223","v":7},1,{"$f":"VALUE('fnd enro'!Q223)","v":2},null,{"$f":"(($D223*'fnd base rates'!C$107)\n+($E223*'fnd base rates'!C$108)\n+($F223*'fnd base rates'!C$109)\n+($G223*'fnd base rates'!C$110)\n+($H223*'fnd base rates'!C$111)\n+($I223*'fnd base rates'!C$112)\n+($J223*'fnd base rates'!C$113)\n+($K223*'fnd base rates'!C$114)\n+($M223*'fnd base rates'!C$116)\n+($N223*'fnd base rates'!C$117)\n+($O223*'fnd base rates'!C$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,3)))\n*$R223","v":4050.772391},{"$f":"(($D223*'fnd base rates'!D$107)\n+($E223*'fnd base rates'!D$108)\n+($F223*'fnd base rates'!D$109)\n+($G223*'fnd base rates'!D$110)\n+($H223*'fnd base rates'!D$111)\n+($I223*'fnd base rates'!D$112)\n+($J223*'fnd base rates'!D$113)\n+($K223*'fnd base rates'!D$114)\n+($M223*'fnd base rates'!D$116)\n+($N223*'fnd base rates'!D$117)\n+($O223*'fnd base rates'!D$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,4)))\n*$R223","v":5948.8099999999995},{"$f":"(($D223*'fnd base rates'!E$107)\n+($E223*'fnd base rates'!E$108)\n+($F223*'fnd base rates'!E$109)\n+($G223*'fnd base rates'!E$110)\n+($H223*'fnd base rates'!E$111)\n+($I223*'fnd base rates'!E$112)\n+($J223*'fnd base rates'!E$113)\n+($K223*'fnd base rates'!E$114)\n+($M223*'fnd base rates'!E$116)\n+($N223*'fnd base rates'!E$117)\n+($O223*'fnd base rates'!E$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,5)))\n*$R223","v":34999.191237999999},{"$f":"(($D223*'fnd base rates'!F$107)\n+($E223*'fnd base rates'!F$108)\n+($F223*'fnd base rates'!F$109)\n+($G223*'fnd base rates'!F$110)\n+($H223*'fnd base rates'!F$111)\n+($I223*'fnd base rates'!F$112)\n+($J223*'fnd base rates'!F$113)\n+($K223*'fnd base rates'!F$114)\n+($M223*'fnd base rates'!F$116)\n+($N223*'fnd base rates'!F$117)\n+($O223*'fnd base rates'!F$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,6)))\n*$R223","v":7233.5844820000002},{"$f":"(($D223*'fnd base rates'!G$107)\n+($E223*'fnd base rates'!G$108)\n+($F223*'fnd base rates'!G$109)\n+($G223*'fnd base rates'!G$110)\n+($H223*'fnd base rates'!G$111)\n+($I223*'fnd base rates'!G$112)\n+($J223*'fnd base rates'!G$113)\n+($K223*'fnd base rates'!G$114)\n+($M223*'fnd base rates'!G$116)\n+($N223*'fnd base rates'!G$117)\n+($O223*'fnd base rates'!G$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,7)))\n*$R223","v":1350.651288},{"$f":"(($D223*'fnd base rates'!H$107)\n+($E223*'fnd base rates'!H$108)\n+($F223*'fnd base rates'!H$109)\n+($G223*'fnd base rates'!H$110)\n+($H223*'fnd base rates'!H$111)\n+($I223*'fnd base rates'!H$112)\n+($J223*'fnd base rates'!H$113)\n+($K223*'fnd base rates'!H$114)\n+($M223*'fnd base rates'!H$116)\n+($N223*'fnd base rates'!H$117)\n+($O223*'fnd base rates'!H$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,8)))","v":5193.4280200000003},{"$f":"(($D223*'fnd base rates'!I$107)\n+($E223*'fnd base rates'!I$108)\n+($F223*'fnd base rates'!I$109)\n+($G223*'fnd base rates'!I$110)\n+($H223*'fnd base rates'!I$111)\n+($I223*'fnd base rates'!I$112)\n+($J223*'fnd base rates'!I$113)\n+($K223*'fnd base rates'!I$114)\n+($M223*'fnd base rates'!I$116)\n+($N223*'fnd base rates'!I$117)\n+($O223*'fnd base rates'!I$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,9)))\n*$R223","v":3109.19},{"$f":"(($D223*'fnd base rates'!J$107)\n+($E223*'fnd base rates'!J$108)\n+($F223*'fnd base rates'!J$109)\n+($G223*'fnd base rates'!J$110)\n+($H223*'fnd base rates'!J$111)\n+($I223*'fnd base rates'!J$112)\n+($J223*'fnd base rates'!J$113)\n+($K223*'fnd base rates'!J$114)\n+($M223*'fnd base rates'!J$116)\n+($N223*'fnd base rates'!J$117)\n+($O223*'fnd base rates'!J$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,10)))\n*$R223","v":3687.37},{"$f":"(($D223*'fnd base rates'!K$107)\n+($E223*'fnd base rates'!K$108)\n+($F223*'fnd base rates'!K$109)\n+($G223*'fnd base rates'!K$110)\n+($H223*'fnd base rates'!K$111)\n+($I223*'fnd base rates'!K$112)\n+($J223*'fnd base rates'!K$113)\n+($K223*'fnd base rates'!K$114)\n+($M223*'fnd base rates'!K$116)\n+($N223*'fnd base rates'!K$117)\n+($O223*'fnd base rates'!K$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,11)))\n*$R223","v":8558.4141330000002},{"$f":"(($D223*'fnd base rates'!L$107)\n+($E223*'fnd base rates'!L$108)\n+($F223*'fnd base rates'!L$109)\n+($G223*'fnd base rates'!L$110)\n+($H223*'fnd base rates'!L$111)\n+($I223*'fnd base rates'!L$112)\n+($J223*'fnd base rates'!L$113)\n+($K223*'fnd base rates'!L$114)\n+($M223*'fnd base rates'!L$116)\n+($N223*'fnd base rates'!L$117)\n+($O223*'fnd base rates'!L$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,12)))","v":12822.53731},{"$f":"(($D223*'fnd base rates'!M$107)\n+($E223*'fnd base rates'!M$108)\n+($F223*'fnd base rates'!M$109)\n+($G223*'fnd base rates'!M$110)\n+($H223*'fnd base rates'!M$111)\n+($I223*'fnd base rates'!M$112)\n+($J223*'fnd base rates'!M$113)\n+($K223*'fnd base rates'!M$114)\n+($M223*'fnd base rates'!M$116)\n+($N223*'fnd base rates'!M$117)\n+($O223*'fnd base rates'!M$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,13)))","v":0},86953.948862000005,null,435301326,"435","301","326",1,7,86953.948862000005,12422,-4074,16496,null,null,null,null,null,null,0,null,0]
["435",435301342,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D224","v":0},{"$f":"'fnd enro'!E224","v":0},{"$f":"'fnd enro'!F224","v":0},{"$f":"'fnd enro'!G224","v":0},{"$f":"'fnd enro'!H224","v":1},{"$f":"'fnd enro'!I224","v":0},{"$f":"'fnd enro'!J224","v":0},{"$f":"'fnd enro'!K224","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L224","v":0},{"$f":"'fnd enro'!M224","v":0},{"$f":"'fnd enro'!N224","v":0},{"$f":"'fnd enro'!O224","v":0},{"$f":"'fnd enro'!P224","v":0},{"$f":"'fnd enro'!R224","v":1},1,{"$f":"VALUE('fnd enro'!Q224)","v":3},null,{"$f":"(($D224*'fnd base rates'!C$107)\n+($E224*'fnd base rates'!C$108)\n+($F224*'fnd base rates'!C$109)\n+($G224*'fnd base rates'!C$110)\n+($H224*'fnd base rates'!C$111)\n+($I224*'fnd base rates'!C$112)\n+($J224*'fnd base rates'!C$113)\n+($K224*'fnd base rates'!C$114)\n+($M224*'fnd base rates'!C$116)\n+($N224*'fnd base rates'!C$117)\n+($O224*'fnd base rates'!C$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,3)))\n*$R224","v":570.33891299999993},{"$f":"(($D224*'fnd base rates'!D$107)\n+($E224*'fnd base rates'!D$108)\n+($F224*'fnd base rates'!D$109)\n+($G224*'fnd base rates'!D$110)\n+($H224*'fnd base rates'!D$111)\n+($I224*'fnd base rates'!D$112)\n+($J224*'fnd base rates'!D$113)\n+($K224*'fnd base rates'!D$114)\n+($M224*'fnd base rates'!D$116)\n+($N224*'fnd base rates'!D$117)\n+($O224*'fnd base rates'!D$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,4)))\n*$R224","v":810.3},{"$f":"(($D224*'fnd base rates'!E$107)\n+($E224*'fnd base rates'!E$108)\n+($F224*'fnd base rates'!E$109)\n+($G224*'fnd base rates'!E$110)\n+($H224*'fnd base rates'!E$111)\n+($I224*'fnd base rates'!E$112)\n+($J224*'fnd base rates'!E$113)\n+($K224*'fnd base rates'!E$114)\n+($M224*'fnd base rates'!E$116)\n+($N224*'fnd base rates'!E$117)\n+($O224*'fnd base rates'!E$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,5)))\n*$R224","v":3671.113034},{"$f":"(($D224*'fnd base rates'!F$107)\n+($E224*'fnd base rates'!F$108)\n+($F224*'fnd base rates'!F$109)\n+($G224*'fnd base rates'!F$110)\n+($H224*'fnd base rates'!F$111)\n+($I224*'fnd base rates'!F$112)\n+($J224*'fnd base rates'!F$113)\n+($K224*'fnd base rates'!F$114)\n+($M224*'fnd base rates'!F$116)\n+($N224*'fnd base rates'!F$117)\n+($O224*'fnd base rates'!F$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,6)))\n*$R224","v":1060.8949259999999},{"$f":"(($D224*'fnd base rates'!G$107)\n+($E224*'fnd base rates'!G$108)\n+($F224*'fnd base rates'!G$109)\n+($G224*'fnd base rates'!G$110)\n+($H224*'fnd base rates'!G$111)\n+($I224*'fnd base rates'!G$112)\n+($J224*'fnd base rates'!G$113)\n+($K224*'fnd base rates'!G$114)\n+($M224*'fnd base rates'!G$116)\n+($N224*'fnd base rates'!G$117)\n+($O224*'fnd base rates'!G$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,7)))\n*$R224","v":178.75018399999999},{"$f":"(($D224*'fnd base rates'!H$107)\n+($E224*'fnd base rates'!H$108)\n+($F224*'fnd base rates'!H$109)\n+($G224*'fnd base rates'!H$110)\n+($H224*'fnd base rates'!H$111)\n+($I224*'fnd base rates'!H$112)\n+($J224*'fnd base rates'!H$113)\n+($K224*'fnd base rates'!H$114)\n+($M224*'fnd base rates'!H$116)\n+($N224*'fnd base rates'!H$117)\n+($O224*'fnd base rates'!H$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D224*'fnd base rates'!I$107)\n+($E224*'fnd base rates'!I$108)\n+($F224*'fnd base rates'!I$109)\n+($G224*'fnd base rates'!I$110)\n+($H224*'fnd base rates'!I$111)\n+($I224*'fnd base rates'!I$112)\n+($J224*'fnd base rates'!I$113)\n+($K224*'fnd base rates'!I$114)\n+($M224*'fnd base rates'!I$116)\n+($N224*'fnd base rates'!I$117)\n+($O224*'fnd base rates'!I$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,9)))\n*$R224","v":408.39},{"$f":"(($D224*'fnd base rates'!J$107)\n+($E224*'fnd base rates'!J$108)\n+($F224*'fnd base rates'!J$109)\n+($G224*'fnd base rates'!J$110)\n+($H224*'fnd base rates'!J$111)\n+($I224*'fnd base rates'!J$112)\n+($J224*'fnd base rates'!J$113)\n+($K224*'fnd base rates'!J$114)\n+($M224*'fnd base rates'!J$116)\n+($N224*'fnd base rates'!J$117)\n+($O224*'fnd base rates'!J$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,10)))\n*$R224","v":263.52},{"$f":"(($D224*'fnd base rates'!K$107)\n+($E224*'fnd base rates'!K$108)\n+($F224*'fnd base rates'!K$109)\n+($G224*'fnd base rates'!K$110)\n+($H224*'fnd base rates'!K$111)\n+($I224*'fnd base rates'!K$112)\n+($J224*'fnd base rates'!K$113)\n+($K224*'fnd base rates'!K$114)\n+($M224*'fnd base rates'!K$116)\n+($N224*'fnd base rates'!K$117)\n+($O224*'fnd base rates'!K$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,11)))\n*$R224","v":1254.4520190000001},{"$f":"(($D224*'fnd base rates'!L$107)\n+($E224*'fnd base rates'!L$108)\n+($F224*'fnd base rates'!L$109)\n+($G224*'fnd base rates'!L$110)\n+($H224*'fnd base rates'!L$111)\n+($I224*'fnd base rates'!L$112)\n+($J224*'fnd base rates'!L$113)\n+($K224*'fnd base rates'!L$114)\n+($M224*'fnd base rates'!L$116)\n+($N224*'fnd base rates'!L$117)\n+($O224*'fnd base rates'!L$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D224*'fnd base rates'!M$107)\n+($E224*'fnd base rates'!M$108)\n+($F224*'fnd base rates'!M$109)\n+($G224*'fnd base rates'!M$110)\n+($H224*'fnd base rates'!M$111)\n+($I224*'fnd base rates'!M$112)\n+($J224*'fnd base rates'!M$113)\n+($K224*'fnd base rates'!M$114)\n+($M224*'fnd base rates'!M$116)\n+($N224*'fnd base rates'!M$117)\n+($O224*'fnd base rates'!M$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,13)))","v":0},10664.291266,null,435301342,"435","301","342",1,1,10664.291266,10664,-2035,12699,null,null,null,null,null,null,0,null,0]
["435",435301616,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D225","v":0},{"$f":"'fnd enro'!E225","v":0},{"$f":"'fnd enro'!F225","v":0},{"$f":"'fnd enro'!G225","v":0},{"$f":"'fnd enro'!H225","v":1},{"$f":"'fnd enro'!I225","v":0},{"$f":"'fnd enro'!J225","v":0},{"$f":"'fnd enro'!K225","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L225","v":0},{"$f":"'fnd enro'!M225","v":0},{"$f":"'fnd enro'!N225","v":0},{"$f":"'fnd enro'!O225","v":0},{"$f":"'fnd enro'!P225","v":1},{"$f":"'fnd enro'!R225","v":1},1,{"$f":"VALUE('fnd enro'!Q225)","v":7},null,{"$f":"(($D225*'fnd base rates'!C$107)\n+($E225*'fnd base rates'!C$108)\n+($F225*'fnd base rates'!C$109)\n+($G225*'fnd base rates'!C$110)\n+($H225*'fnd base rates'!C$111)\n+($I225*'fnd base rates'!C$112)\n+($J225*'fnd base rates'!C$113)\n+($K225*'fnd base rates'!C$114)\n+($M225*'fnd base rates'!C$116)\n+($N225*'fnd base rates'!C$117)\n+($O225*'fnd base rates'!C$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,3)))\n*$R225","v":649.06891299999995},{"$f":"(($D225*'fnd base rates'!D$107)\n+($E225*'fnd base rates'!D$108)\n+($F225*'fnd base rates'!D$109)\n+($G225*'fnd base rates'!D$110)\n+($H225*'fnd base rates'!D$111)\n+($I225*'fnd base rates'!D$112)\n+($J225*'fnd base rates'!D$113)\n+($K225*'fnd base rates'!D$114)\n+($M225*'fnd base rates'!D$116)\n+($N225*'fnd base rates'!D$117)\n+($O225*'fnd base rates'!D$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,4)))\n*$R225","v":1183.32},{"$f":"(($D225*'fnd base rates'!E$107)\n+($E225*'fnd base rates'!E$108)\n+($F225*'fnd base rates'!E$109)\n+($G225*'fnd base rates'!E$110)\n+($H225*'fnd base rates'!E$111)\n+($I225*'fnd base rates'!E$112)\n+($J225*'fnd base rates'!E$113)\n+($K225*'fnd base rates'!E$114)\n+($M225*'fnd base rates'!E$116)\n+($N225*'fnd base rates'!E$117)\n+($O225*'fnd base rates'!E$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,5)))\n*$R225","v":7312.5530340000005},{"$f":"(($D225*'fnd base rates'!F$107)\n+($E225*'fnd base rates'!F$108)\n+($F225*'fnd base rates'!F$109)\n+($G225*'fnd base rates'!F$110)\n+($H225*'fnd base rates'!F$111)\n+($I225*'fnd base rates'!F$112)\n+($J225*'fnd base rates'!F$113)\n+($K225*'fnd base rates'!F$114)\n+($M225*'fnd base rates'!F$116)\n+($N225*'fnd base rates'!F$117)\n+($O225*'fnd base rates'!F$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,6)))\n*$R225","v":1060.8949259999999},{"$f":"(($D225*'fnd base rates'!G$107)\n+($E225*'fnd base rates'!G$108)\n+($F225*'fnd base rates'!G$109)\n+($G225*'fnd base rates'!G$110)\n+($H225*'fnd base rates'!G$111)\n+($I225*'fnd base rates'!G$112)\n+($J225*'fnd base rates'!G$113)\n+($K225*'fnd base rates'!G$114)\n+($M225*'fnd base rates'!G$116)\n+($N225*'fnd base rates'!G$117)\n+($O225*'fnd base rates'!G$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,7)))\n*$R225","v":355.41018399999996},{"$f":"(($D225*'fnd base rates'!H$107)\n+($E225*'fnd base rates'!H$108)\n+($F225*'fnd base rates'!H$109)\n+($G225*'fnd base rates'!H$110)\n+($H225*'fnd base rates'!H$111)\n+($I225*'fnd base rates'!H$112)\n+($J225*'fnd base rates'!H$113)\n+($K225*'fnd base rates'!H$114)\n+($M225*'fnd base rates'!H$116)\n+($N225*'fnd base rates'!H$117)\n+($O225*'fnd base rates'!H$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,8)))","v":581.75686000000007},{"$f":"(($D225*'fnd base rates'!I$107)\n+($E225*'fnd base rates'!I$108)\n+($F225*'fnd base rates'!I$109)\n+($G225*'fnd base rates'!I$110)\n+($H225*'fnd base rates'!I$111)\n+($I225*'fnd base rates'!I$112)\n+($J225*'fnd base rates'!I$113)\n+($K225*'fnd base rates'!I$114)\n+($M225*'fnd base rates'!I$116)\n+($N225*'fnd base rates'!I$117)\n+($O225*'fnd base rates'!I$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,9)))\n*$R225","v":555.83999999999992},{"$f":"(($D225*'fnd base rates'!J$107)\n+($E225*'fnd base rates'!J$108)\n+($F225*'fnd base rates'!J$109)\n+($G225*'fnd base rates'!J$110)\n+($H225*'fnd base rates'!J$111)\n+($I225*'fnd base rates'!J$112)\n+($J225*'fnd base rates'!J$113)\n+($K225*'fnd base rates'!J$114)\n+($M225*'fnd base rates'!J$116)\n+($N225*'fnd base rates'!J$117)\n+($O225*'fnd base rates'!J$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,10)))\n*$R225","v":1029.73},{"$f":"(($D225*'fnd base rates'!K$107)\n+($E225*'fnd base rates'!K$108)\n+($F225*'fnd base rates'!K$109)\n+($G225*'fnd base rates'!K$110)\n+($H225*'fnd base rates'!K$111)\n+($I225*'fnd base rates'!K$112)\n+($J225*'fnd base rates'!K$113)\n+($K225*'fnd base rates'!K$114)\n+($M225*'fnd base rates'!K$116)\n+($N225*'fnd base rates'!K$117)\n+($O225*'fnd base rates'!K$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,11)))\n*$R225","v":1254.4520190000001},{"$f":"(($D225*'fnd base rates'!L$107)\n+($E225*'fnd base rates'!L$108)\n+($F225*'fnd base rates'!L$109)\n+($G225*'fnd base rates'!L$110)\n+($H225*'fnd base rates'!L$111)\n+($I225*'fnd base rates'!L$112)\n+($J225*'fnd base rates'!L$113)\n+($K225*'fnd base rates'!L$114)\n+($M225*'fnd base rates'!L$116)\n+($N225*'fnd base rates'!L$117)\n+($O225*'fnd base rates'!L$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,12)))","v":2514.48533},{"$f":"(($D225*'fnd base rates'!M$107)\n+($E225*'fnd base rates'!M$108)\n+($F225*'fnd base rates'!M$109)\n+($G225*'fnd base rates'!M$110)\n+($H225*'fnd base rates'!M$111)\n+($I225*'fnd base rates'!M$112)\n+($J225*'fnd base rates'!M$113)\n+($K225*'fnd base rates'!M$114)\n+($M225*'fnd base rates'!M$116)\n+($N225*'fnd base rates'!M$117)\n+($O225*'fnd base rates'!M$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,13)))","v":0},16497.511266000001,null,435301616,"435","301","616",1,1,16497.511266000001,16498,3248,13250,null,null,null,null,null,null,0,null,0]
["435",435301673,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D226","v":0},{"$f":"'fnd enro'!E226","v":0},{"$f":"'fnd enro'!F226","v":0},{"$f":"'fnd enro'!G226","v":0},{"$f":"'fnd enro'!H226","v":4},{"$f":"'fnd enro'!I226","v":10},{"$f":"'fnd enro'!J226","v":0},{"$f":"'fnd enro'!K226","v":0.55020000000000002},{"$f":"'fnd enro'!L226","v":0},{"$f":"'fnd enro'!M226","v":0},{"$f":"'fnd enro'!N226","v":0},{"$f":"'fnd enro'!O226","v":0},{"$f":"'fnd enro'!P226","v":1},{"$f":"'fnd enro'!R226","v":14},1,{"$f":"VALUE('fnd enro'!Q226)","v":2},null,{"$f":"(($D226*'fnd base rates'!C$107)\n+($E226*'fnd base rates'!C$108)\n+($F226*'fnd base rates'!C$109)\n+($G226*'fnd base rates'!C$110)\n+($H226*'fnd base rates'!C$111)\n+($I226*'fnd base rates'!C$112)\n+($J226*'fnd base rates'!C$113)\n+($K226*'fnd base rates'!C$114)\n+($M226*'fnd base rates'!C$116)\n+($N226*'fnd base rates'!C$117)\n+($O226*'fnd base rates'!C$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,3)))\n*$R226","v":8043.1447820000003},{"$f":"(($D226*'fnd base rates'!D$107)\n+($E226*'fnd base rates'!D$108)\n+($F226*'fnd base rates'!D$109)\n+($G226*'fnd base rates'!D$110)\n+($H226*'fnd base rates'!D$111)\n+($I226*'fnd base rates'!D$112)\n+($J226*'fnd base rates'!D$113)\n+($K226*'fnd base rates'!D$114)\n+($M226*'fnd base rates'!D$116)\n+($N226*'fnd base rates'!D$117)\n+($O226*'fnd base rates'!D$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,4)))\n*$R226","v":11620.91},{"$f":"(($D226*'fnd base rates'!E$107)\n+($E226*'fnd base rates'!E$108)\n+($F226*'fnd base rates'!E$109)\n+($G226*'fnd base rates'!E$110)\n+($H226*'fnd base rates'!E$111)\n+($I226*'fnd base rates'!E$112)\n+($J226*'fnd base rates'!E$113)\n+($K226*'fnd base rates'!E$114)\n+($M226*'fnd base rates'!E$116)\n+($N226*'fnd base rates'!E$117)\n+($O226*'fnd base rates'!E$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,5)))\n*$R226","v":69482.692476000011},{"$f":"(($D226*'fnd base rates'!F$107)\n+($E226*'fnd base rates'!F$108)\n+($F226*'fnd base rates'!F$109)\n+($G226*'fnd base rates'!F$110)\n+($H226*'fnd base rates'!F$111)\n+($I226*'fnd base rates'!F$112)\n+($J226*'fnd base rates'!F$113)\n+($K226*'fnd base rates'!F$114)\n+($M226*'fnd base rates'!F$116)\n+($N226*'fnd base rates'!F$117)\n+($O226*'fnd base rates'!F$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,6)))\n*$R226","v":13703.428964000001},{"$f":"(($D226*'fnd base rates'!G$107)\n+($E226*'fnd base rates'!G$108)\n+($F226*'fnd base rates'!G$109)\n+($G226*'fnd base rates'!G$110)\n+($H226*'fnd base rates'!G$111)\n+($I226*'fnd base rates'!G$112)\n+($J226*'fnd base rates'!G$113)\n+($K226*'fnd base rates'!G$114)\n+($M226*'fnd base rates'!G$116)\n+($N226*'fnd base rates'!G$117)\n+($O226*'fnd base rates'!G$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,7)))\n*$R226","v":2585.2625760000001},{"$f":"(($D226*'fnd base rates'!H$107)\n+($E226*'fnd base rates'!H$108)\n+($F226*'fnd base rates'!H$109)\n+($G226*'fnd base rates'!H$110)\n+($H226*'fnd base rates'!H$111)\n+($I226*'fnd base rates'!H$112)\n+($J226*'fnd base rates'!H$113)\n+($K226*'fnd base rates'!H$114)\n+($M226*'fnd base rates'!H$116)\n+($N226*'fnd base rates'!H$117)\n+($O226*'fnd base rates'!H$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,8)))","v":11012.06604},{"$f":"(($D226*'fnd base rates'!I$107)\n+($E226*'fnd base rates'!I$108)\n+($F226*'fnd base rates'!I$109)\n+($G226*'fnd base rates'!I$110)\n+($H226*'fnd base rates'!I$111)\n+($I226*'fnd base rates'!I$112)\n+($J226*'fnd base rates'!I$113)\n+($K226*'fnd base rates'!I$114)\n+($M226*'fnd base rates'!I$116)\n+($N226*'fnd base rates'!I$117)\n+($O226*'fnd base rates'!I$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,9)))\n*$R226","v":6254.14},{"$f":"(($D226*'fnd base rates'!J$107)\n+($E226*'fnd base rates'!J$108)\n+($F226*'fnd base rates'!J$109)\n+($G226*'fnd base rates'!J$110)\n+($H226*'fnd base rates'!J$111)\n+($I226*'fnd base rates'!J$112)\n+($J226*'fnd base rates'!J$113)\n+($K226*'fnd base rates'!J$114)\n+($M226*'fnd base rates'!J$116)\n+($N226*'fnd base rates'!J$117)\n+($O226*'fnd base rates'!J$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,10)))\n*$R226","v":7699.0499999999993},{"$f":"(($D226*'fnd base rates'!K$107)\n+($E226*'fnd base rates'!K$108)\n+($F226*'fnd base rates'!K$109)\n+($G226*'fnd base rates'!K$110)\n+($H226*'fnd base rates'!K$111)\n+($I226*'fnd base rates'!K$112)\n+($J226*'fnd base rates'!K$113)\n+($K226*'fnd base rates'!K$114)\n+($M226*'fnd base rates'!K$116)\n+($N226*'fnd base rates'!K$117)\n+($O226*'fnd base rates'!K$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,11)))\n*$R226","v":17222.428265999999},{"$f":"(($D226*'fnd base rates'!L$107)\n+($E226*'fnd base rates'!L$108)\n+($F226*'fnd base rates'!L$109)\n+($G226*'fnd base rates'!L$110)\n+($H226*'fnd base rates'!L$111)\n+($I226*'fnd base rates'!L$112)\n+($J226*'fnd base rates'!L$113)\n+($K226*'fnd base rates'!L$114)\n+($M226*'fnd base rates'!L$116)\n+($N226*'fnd base rates'!L$117)\n+($O226*'fnd base rates'!L$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,12)))","v":25014.544620000001},{"$f":"(($D226*'fnd base rates'!M$107)\n+($E226*'fnd base rates'!M$108)\n+($F226*'fnd base rates'!M$109)\n+($G226*'fnd base rates'!M$110)\n+($H226*'fnd base rates'!M$111)\n+($I226*'fnd base rates'!M$112)\n+($J226*'fnd base rates'!M$113)\n+($K226*'fnd base rates'!M$114)\n+($M226*'fnd base rates'!M$116)\n+($N226*'fnd base rates'!M$117)\n+($O226*'fnd base rates'!M$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,13)))","v":0},172637.66772400003,null,435301673,"435","301","673",1,14,172637.66772400003,12331,-10176,22507,null,null,null,null,null,null,0,null,0]
["435",435301725,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D227","v":0},{"$f":"'fnd enro'!E227","v":0},{"$f":"'fnd enro'!F227","v":0},{"$f":"'fnd enro'!G227","v":0},{"$f":"'fnd enro'!H227","v":0},{"$f":"'fnd enro'!I227","v":1},{"$f":"'fnd enro'!J227","v":0},{"$f":"'fnd enro'!K227","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L227","v":0},{"$f":"'fnd enro'!M227","v":0},{"$f":"'fnd enro'!N227","v":0},{"$f":"'fnd enro'!O227","v":0},{"$f":"'fnd enro'!P227","v":1},{"$f":"'fnd enro'!R227","v":1},1,{"$f":"VALUE('fnd enro'!Q227)","v":3},null,{"$f":"(($D227*'fnd base rates'!C$107)\n+($E227*'fnd base rates'!C$108)\n+($F227*'fnd base rates'!C$109)\n+($G227*'fnd base rates'!C$110)\n+($H227*'fnd base rates'!C$111)\n+($I227*'fnd base rates'!C$112)\n+($J227*'fnd base rates'!C$113)\n+($K227*'fnd base rates'!C$114)\n+($M227*'fnd base rates'!C$116)\n+($N227*'fnd base rates'!C$117)\n+($O227*'fnd base rates'!C$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,3)))\n*$R227","v":631.22891299999992},{"$f":"(($D227*'fnd base rates'!D$107)\n+($E227*'fnd base rates'!D$108)\n+($F227*'fnd base rates'!D$109)\n+($G227*'fnd base rates'!D$110)\n+($H227*'fnd base rates'!D$111)\n+($I227*'fnd base rates'!D$112)\n+($J227*'fnd base rates'!D$113)\n+($K227*'fnd base rates'!D$114)\n+($M227*'fnd base rates'!D$116)\n+($N227*'fnd base rates'!D$117)\n+($O227*'fnd base rates'!D$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,4)))\n*$R227","v":1098.83},{"$f":"(($D227*'fnd base rates'!E$107)\n+($E227*'fnd base rates'!E$108)\n+($F227*'fnd base rates'!E$109)\n+($G227*'fnd base rates'!E$110)\n+($H227*'fnd base rates'!E$111)\n+($I227*'fnd base rates'!E$112)\n+($J227*'fnd base rates'!E$113)\n+($K227*'fnd base rates'!E$114)\n+($M227*'fnd base rates'!E$116)\n+($N227*'fnd base rates'!E$117)\n+($O227*'fnd base rates'!E$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,5)))\n*$R227","v":8026.2430340000001},{"$f":"(($D227*'fnd base rates'!F$107)\n+($E227*'fnd base rates'!F$108)\n+($F227*'fnd base rates'!F$109)\n+($G227*'fnd base rates'!F$110)\n+($H227*'fnd base rates'!F$111)\n+($I227*'fnd base rates'!F$112)\n+($J227*'fnd base rates'!F$113)\n+($K227*'fnd base rates'!F$114)\n+($M227*'fnd base rates'!F$116)\n+($N227*'fnd base rates'!F$117)\n+($O227*'fnd base rates'!F$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,6)))\n*$R227","v":945.98492600000009},{"$f":"(($D227*'fnd base rates'!G$107)\n+($E227*'fnd base rates'!G$108)\n+($F227*'fnd base rates'!G$109)\n+($G227*'fnd base rates'!G$110)\n+($H227*'fnd base rates'!G$111)\n+($I227*'fnd base rates'!G$112)\n+($J227*'fnd base rates'!G$113)\n+($K227*'fnd base rates'!G$114)\n+($M227*'fnd base rates'!G$116)\n+($N227*'fnd base rates'!G$117)\n+($O227*'fnd base rates'!G$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,7)))\n*$R227","v":310.57018400000004},{"$f":"(($D227*'fnd base rates'!H$107)\n+($E227*'fnd base rates'!H$108)\n+($F227*'fnd base rates'!H$109)\n+($G227*'fnd base rates'!H$110)\n+($H227*'fnd base rates'!H$111)\n+($I227*'fnd base rates'!H$112)\n+($J227*'fnd base rates'!H$113)\n+($K227*'fnd base rates'!H$114)\n+($M227*'fnd base rates'!H$116)\n+($N227*'fnd base rates'!H$117)\n+($O227*'fnd base rates'!H$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D227*'fnd base rates'!I$107)\n+($E227*'fnd base rates'!I$108)\n+($F227*'fnd base rates'!I$109)\n+($G227*'fnd base rates'!I$110)\n+($H227*'fnd base rates'!I$111)\n+($I227*'fnd base rates'!I$112)\n+($J227*'fnd base rates'!I$113)\n+($K227*'fnd base rates'!I$114)\n+($M227*'fnd base rates'!I$116)\n+($N227*'fnd base rates'!I$117)\n+($O227*'fnd base rates'!I$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,9)))\n*$R227","v":565.16999999999996},{"$f":"(($D227*'fnd base rates'!J$107)\n+($E227*'fnd base rates'!J$108)\n+($F227*'fnd base rates'!J$109)\n+($G227*'fnd base rates'!J$110)\n+($H227*'fnd base rates'!J$111)\n+($I227*'fnd base rates'!J$112)\n+($J227*'fnd base rates'!J$113)\n+($K227*'fnd base rates'!J$114)\n+($M227*'fnd base rates'!J$116)\n+($N227*'fnd base rates'!J$117)\n+($O227*'fnd base rates'!J$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,10)))\n*$R227","v":1200.3},{"$f":"(($D227*'fnd base rates'!K$107)\n+($E227*'fnd base rates'!K$108)\n+($F227*'fnd base rates'!K$109)\n+($G227*'fnd base rates'!K$110)\n+($H227*'fnd base rates'!K$111)\n+($I227*'fnd base rates'!K$112)\n+($J227*'fnd base rates'!K$113)\n+($K227*'fnd base rates'!K$114)\n+($M227*'fnd base rates'!K$116)\n+($N227*'fnd base rates'!K$117)\n+($O227*'fnd base rates'!K$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,11)))\n*$R227","v":1220.4620190000001},{"$f":"(($D227*'fnd base rates'!L$107)\n+($E227*'fnd base rates'!L$108)\n+($F227*'fnd base rates'!L$109)\n+($G227*'fnd base rates'!L$110)\n+($H227*'fnd base rates'!L$111)\n+($I227*'fnd base rates'!L$112)\n+($J227*'fnd base rates'!L$113)\n+($K227*'fnd base rates'!L$114)\n+($M227*'fnd base rates'!L$116)\n+($N227*'fnd base rates'!L$117)\n+($O227*'fnd base rates'!L$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D227*'fnd base rates'!M$107)\n+($E227*'fnd base rates'!M$108)\n+($F227*'fnd base rates'!M$109)\n+($G227*'fnd base rates'!M$110)\n+($H227*'fnd base rates'!M$111)\n+($I227*'fnd base rates'!M$112)\n+($J227*'fnd base rates'!M$113)\n+($K227*'fnd base rates'!M$114)\n+($M227*'fnd base rates'!M$116)\n+($N227*'fnd base rates'!M$117)\n+($O227*'fnd base rates'!M$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,13)))","v":0},17077.181266,null,435301725,"435","301","725",1,1,17077.181266,17077,4655,12422,null,null,null,null,null,null,0,null,0]
["435",435301735,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D228","v":0},{"$f":"'fnd enro'!E228","v":0},{"$f":"'fnd enro'!F228","v":0},{"$f":"'fnd enro'!G228","v":0},{"$f":"'fnd enro'!H228","v":6},{"$f":"'fnd enro'!I228","v":1},{"$f":"'fnd enro'!J228","v":0},{"$f":"'fnd enro'!K228","v":0.27510000000000001},{"$f":"'fnd enro'!L228","v":0},{"$f":"'fnd enro'!M228","v":0},{"$f":"'fnd enro'!N228","v":0},{"$f":"'fnd enro'!O228","v":0},{"$f":"'fnd enro'!P228","v":5},{"$f":"'fnd enro'!R228","v":7},1,{"$f":"VALUE('fnd enro'!Q228)","v":6},null,{"$f":"(($D228*'fnd base rates'!C$107)\n+($E228*'fnd base rates'!C$108)\n+($F228*'fnd base rates'!C$109)\n+($G228*'fnd base rates'!C$110)\n+($H228*'fnd base rates'!C$111)\n+($I228*'fnd base rates'!C$112)\n+($J228*'fnd base rates'!C$113)\n+($K228*'fnd base rates'!C$114)\n+($M228*'fnd base rates'!C$116)\n+($N228*'fnd base rates'!C$117)\n+($O228*'fnd base rates'!C$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,3)))\n*$R228","v":4356.0723909999997},{"$f":"(($D228*'fnd base rates'!D$107)\n+($E228*'fnd base rates'!D$108)\n+($F228*'fnd base rates'!D$109)\n+($G228*'fnd base rates'!D$110)\n+($H228*'fnd base rates'!D$111)\n+($I228*'fnd base rates'!D$112)\n+($J228*'fnd base rates'!D$113)\n+($K228*'fnd base rates'!D$114)\n+($M228*'fnd base rates'!D$116)\n+($N228*'fnd base rates'!D$117)\n+($O228*'fnd base rates'!D$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,4)))\n*$R228","v":7395.45},{"$f":"(($D228*'fnd base rates'!E$107)\n+($E228*'fnd base rates'!E$108)\n+($F228*'fnd base rates'!E$109)\n+($G228*'fnd base rates'!E$110)\n+($H228*'fnd base rates'!E$111)\n+($I228*'fnd base rates'!E$112)\n+($J228*'fnd base rates'!E$113)\n+($K228*'fnd base rates'!E$114)\n+($M228*'fnd base rates'!E$116)\n+($N228*'fnd base rates'!E$117)\n+($O228*'fnd base rates'!E$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,5)))\n*$R228","v":44059.481238},{"$f":"(($D228*'fnd base rates'!F$107)\n+($E228*'fnd base rates'!F$108)\n+($F228*'fnd base rates'!F$109)\n+($G228*'fnd base rates'!F$110)\n+($H228*'fnd base rates'!F$111)\n+($I228*'fnd base rates'!F$112)\n+($J228*'fnd base rates'!F$113)\n+($K228*'fnd base rates'!F$114)\n+($M228*'fnd base rates'!F$116)\n+($N228*'fnd base rates'!F$117)\n+($O228*'fnd base rates'!F$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,6)))\n*$R228","v":7311.3544819999997},{"$f":"(($D228*'fnd base rates'!G$107)\n+($E228*'fnd base rates'!G$108)\n+($F228*'fnd base rates'!G$109)\n+($G228*'fnd base rates'!G$110)\n+($H228*'fnd base rates'!G$111)\n+($I228*'fnd base rates'!G$112)\n+($J228*'fnd base rates'!G$113)\n+($K228*'fnd base rates'!G$114)\n+($M228*'fnd base rates'!G$116)\n+($N228*'fnd base rates'!G$117)\n+($O228*'fnd base rates'!G$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,7)))\n*$R228","v":2062.5712880000001},{"$f":"(($D228*'fnd base rates'!H$107)\n+($E228*'fnd base rates'!H$108)\n+($F228*'fnd base rates'!H$109)\n+($G228*'fnd base rates'!H$110)\n+($H228*'fnd base rates'!H$111)\n+($I228*'fnd base rates'!H$112)\n+($J228*'fnd base rates'!H$113)\n+($K228*'fnd base rates'!H$114)\n+($M228*'fnd base rates'!H$116)\n+($N228*'fnd base rates'!H$117)\n+($O228*'fnd base rates'!H$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,8)))","v":4330.53802},{"$f":"(($D228*'fnd base rates'!I$107)\n+($E228*'fnd base rates'!I$108)\n+($F228*'fnd base rates'!I$109)\n+($G228*'fnd base rates'!I$110)\n+($H228*'fnd base rates'!I$111)\n+($I228*'fnd base rates'!I$112)\n+($J228*'fnd base rates'!I$113)\n+($K228*'fnd base rates'!I$114)\n+($M228*'fnd base rates'!I$116)\n+($N228*'fnd base rates'!I$117)\n+($O228*'fnd base rates'!I$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,9)))\n*$R228","v":3582.66},{"$f":"(($D228*'fnd base rates'!J$107)\n+($E228*'fnd base rates'!J$108)\n+($F228*'fnd base rates'!J$109)\n+($G228*'fnd base rates'!J$110)\n+($H228*'fnd base rates'!J$111)\n+($I228*'fnd base rates'!J$112)\n+($J228*'fnd base rates'!J$113)\n+($K228*'fnd base rates'!J$114)\n+($M228*'fnd base rates'!J$116)\n+($N228*'fnd base rates'!J$117)\n+($O228*'fnd base rates'!J$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,10)))\n*$R228","v":5728.58},{"$f":"(($D228*'fnd base rates'!K$107)\n+($E228*'fnd base rates'!K$108)\n+($F228*'fnd base rates'!K$109)\n+($G228*'fnd base rates'!K$110)\n+($H228*'fnd base rates'!K$111)\n+($I228*'fnd base rates'!K$112)\n+($J228*'fnd base rates'!K$113)\n+($K228*'fnd base rates'!K$114)\n+($M228*'fnd base rates'!K$116)\n+($N228*'fnd base rates'!K$117)\n+($O228*'fnd base rates'!K$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,11)))\n*$R228","v":8747.1741330000004},{"$f":"(($D228*'fnd base rates'!L$107)\n+($E228*'fnd base rates'!L$108)\n+($F228*'fnd base rates'!L$109)\n+($G228*'fnd base rates'!L$110)\n+($H228*'fnd base rates'!L$111)\n+($I228*'fnd base rates'!L$112)\n+($J228*'fnd base rates'!L$113)\n+($K228*'fnd base rates'!L$114)\n+($M228*'fnd base rates'!L$116)\n+($N228*'fnd base rates'!L$117)\n+($O228*'fnd base rates'!L$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,12)))","v":15926.157309999999},{"$f":"(($D228*'fnd base rates'!M$107)\n+($E228*'fnd base rates'!M$108)\n+($F228*'fnd base rates'!M$109)\n+($G228*'fnd base rates'!M$110)\n+($H228*'fnd base rates'!M$111)\n+($I228*'fnd base rates'!M$112)\n+($J228*'fnd base rates'!M$113)\n+($K228*'fnd base rates'!M$114)\n+($M228*'fnd base rates'!M$116)\n+($N228*'fnd base rates'!M$117)\n+($O228*'fnd base rates'!M$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,13)))","v":0},103500.038862,null,435301735,"435","301","735",1,7,103500.038862,14786,4122,10664,null,null,null,null,null,null,0,null,0]
["436",436049010,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D229","v":0},{"$f":"'fnd enro'!E229","v":0},{"$f":"'fnd enro'!F229","v":0},{"$f":"'fnd enro'!G229","v":0},{"$f":"'fnd enro'!H229","v":1},{"$f":"'fnd enro'!I229","v":1},{"$f":"'fnd enro'!J229","v":0},{"$f":"'fnd enro'!K229","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L229","v":0},{"$f":"'fnd enro'!M229","v":0},{"$f":"'fnd enro'!N229","v":0},{"$f":"'fnd enro'!O229","v":0},{"$f":"'fnd enro'!P229","v":2},{"$f":"'fnd enro'!R229","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q229)","v":3},null,{"$f":"(($D229*'fnd base rates'!C$107)\n+($E229*'fnd base rates'!C$108)\n+($F229*'fnd base rates'!C$109)\n+($G229*'fnd base rates'!C$110)\n+($H229*'fnd base rates'!C$111)\n+($I229*'fnd base rates'!C$112)\n+($J229*'fnd base rates'!C$113)\n+($K229*'fnd base rates'!C$114)\n+($M229*'fnd base rates'!C$116)\n+($N229*'fnd base rates'!C$117)\n+($O229*'fnd base rates'!C$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,3)))\n*$R229","v":1403.8531025119999},{"$f":"(($D229*'fnd base rates'!D$107)\n+($E229*'fnd base rates'!D$108)\n+($F229*'fnd base rates'!D$109)\n+($G229*'fnd base rates'!D$110)\n+($H229*'fnd base rates'!D$111)\n+($I229*'fnd base rates'!D$112)\n+($J229*'fnd base rates'!D$113)\n+($K229*'fnd base rates'!D$114)\n+($M229*'fnd base rates'!D$116)\n+($N229*'fnd base rates'!D$117)\n+($O229*'fnd base rates'!D$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,4)))\n*$R229","v":2443.79792},{"$f":"(($D229*'fnd base rates'!E$107)\n+($E229*'fnd base rates'!E$108)\n+($F229*'fnd base rates'!E$109)\n+($G229*'fnd base rates'!E$110)\n+($H229*'fnd base rates'!E$111)\n+($I229*'fnd base rates'!E$112)\n+($J229*'fnd base rates'!E$113)\n+($K229*'fnd base rates'!E$114)\n+($M229*'fnd base rates'!E$116)\n+($N229*'fnd base rates'!E$117)\n+($O229*'fnd base rates'!E$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,5)))\n*$R229","v":16139.452427616001},{"$f":"(($D229*'fnd base rates'!F$107)\n+($E229*'fnd base rates'!F$108)\n+($F229*'fnd base rates'!F$109)\n+($G229*'fnd base rates'!F$110)\n+($H229*'fnd base rates'!F$111)\n+($I229*'fnd base rates'!F$112)\n+($J229*'fnd base rates'!F$113)\n+($K229*'fnd base rates'!F$114)\n+($M229*'fnd base rates'!F$116)\n+($N229*'fnd base rates'!F$117)\n+($O229*'fnd base rates'!F$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,6)))\n*$R229","v":2231.6503954240002},{"$f":"(($D229*'fnd base rates'!G$107)\n+($E229*'fnd base rates'!G$108)\n+($F229*'fnd base rates'!G$109)\n+($G229*'fnd base rates'!G$110)\n+($H229*'fnd base rates'!G$111)\n+($I229*'fnd base rates'!G$112)\n+($J229*'fnd base rates'!G$113)\n+($K229*'fnd base rates'!G$114)\n+($M229*'fnd base rates'!G$116)\n+($N229*'fnd base rates'!G$117)\n+($O229*'fnd base rates'!G$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,7)))\n*$R229","v":696.07904921600004},{"$f":"(($D229*'fnd base rates'!H$107)\n+($E229*'fnd base rates'!H$108)\n+($F229*'fnd base rates'!H$109)\n+($G229*'fnd base rates'!H$110)\n+($H229*'fnd base rates'!H$111)\n+($I229*'fnd base rates'!H$112)\n+($J229*'fnd base rates'!H$113)\n+($K229*'fnd base rates'!H$114)\n+($M229*'fnd base rates'!H$116)\n+($N229*'fnd base rates'!H$117)\n+($O229*'fnd base rates'!H$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,8)))","v":1473.9037200000002},{"$f":"(($D229*'fnd base rates'!I$107)\n+($E229*'fnd base rates'!I$108)\n+($F229*'fnd base rates'!I$109)\n+($G229*'fnd base rates'!I$110)\n+($H229*'fnd base rates'!I$111)\n+($I229*'fnd base rates'!I$112)\n+($J229*'fnd base rates'!I$113)\n+($K229*'fnd base rates'!I$114)\n+($M229*'fnd base rates'!I$116)\n+($N229*'fnd base rates'!I$117)\n+($O229*'fnd base rates'!I$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,9)))\n*$R229","v":1209.4223199999999},{"$f":"(($D229*'fnd base rates'!J$107)\n+($E229*'fnd base rates'!J$108)\n+($F229*'fnd base rates'!J$109)\n+($G229*'fnd base rates'!J$110)\n+($H229*'fnd base rates'!J$111)\n+($I229*'fnd base rates'!J$112)\n+($J229*'fnd base rates'!J$113)\n+($K229*'fnd base rates'!J$114)\n+($M229*'fnd base rates'!J$116)\n+($N229*'fnd base rates'!J$117)\n+($O229*'fnd base rates'!J$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,10)))\n*$R229","v":2286.7835200000004},{"$f":"(($D229*'fnd base rates'!K$107)\n+($E229*'fnd base rates'!K$108)\n+($F229*'fnd base rates'!K$109)\n+($G229*'fnd base rates'!K$110)\n+($H229*'fnd base rates'!K$111)\n+($I229*'fnd base rates'!K$112)\n+($J229*'fnd base rates'!K$113)\n+($K229*'fnd base rates'!K$114)\n+($M229*'fnd base rates'!K$116)\n+($N229*'fnd base rates'!K$117)\n+($O229*'fnd base rates'!K$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,11)))\n*$R229","v":2752.1044102560008},{"$f":"(($D229*'fnd base rates'!L$107)\n+($E229*'fnd base rates'!L$108)\n+($F229*'fnd base rates'!L$109)\n+($G229*'fnd base rates'!L$110)\n+($H229*'fnd base rates'!L$111)\n+($I229*'fnd base rates'!L$112)\n+($J229*'fnd base rates'!L$113)\n+($K229*'fnd base rates'!L$114)\n+($M229*'fnd base rates'!L$116)\n+($N229*'fnd base rates'!L$117)\n+($O229*'fnd base rates'!L$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,12)))","v":4553.5606600000001},{"$f":"(($D229*'fnd base rates'!M$107)\n+($E229*'fnd base rates'!M$108)\n+($F229*'fnd base rates'!M$109)\n+($G229*'fnd base rates'!M$110)\n+($H229*'fnd base rates'!M$111)\n+($I229*'fnd base rates'!M$112)\n+($J229*'fnd base rates'!M$113)\n+($K229*'fnd base rates'!M$114)\n+($M229*'fnd base rates'!M$116)\n+($N229*'fnd base rates'!M$117)\n+($O229*'fnd base rates'!M$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,13)))","v":0},35190.607525024003,null,436049010,"436","049","010",1,2,35190.607525024003,17595,1097,16498,null,null,null,null,null,null,0,null,0]
["436",436049026,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D230","v":0},{"$f":"'fnd enro'!E230","v":0},{"$f":"'fnd enro'!F230","v":0},{"$f":"'fnd enro'!G230","v":0},{"$f":"'fnd enro'!H230","v":1},{"$f":"'fnd enro'!I230","v":0},{"$f":"'fnd enro'!J230","v":0},{"$f":"'fnd enro'!K230","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L230","v":0},{"$f":"'fnd enro'!M230","v":0},{"$f":"'fnd enro'!N230","v":0},{"$f":"'fnd enro'!O230","v":0},{"$f":"'fnd enro'!P230","v":1},{"$f":"'fnd enro'!R230","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q230)","v":3},null,{"$f":"(($D230*'fnd base rates'!C$107)\n+($E230*'fnd base rates'!C$108)\n+($F230*'fnd base rates'!C$109)\n+($G230*'fnd base rates'!C$110)\n+($H230*'fnd base rates'!C$111)\n+($I230*'fnd base rates'!C$112)\n+($J230*'fnd base rates'!C$113)\n+($K230*'fnd base rates'!C$114)\n+($M230*'fnd base rates'!C$116)\n+($N230*'fnd base rates'!C$117)\n+($O230*'fnd base rates'!C$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,3)))\n*$R230","v":701.92655125599993},{"$f":"(($D230*'fnd base rates'!D$107)\n+($E230*'fnd base rates'!D$108)\n+($F230*'fnd base rates'!D$109)\n+($G230*'fnd base rates'!D$110)\n+($H230*'fnd base rates'!D$111)\n+($I230*'fnd base rates'!D$112)\n+($J230*'fnd base rates'!D$113)\n+($K230*'fnd base rates'!D$114)\n+($M230*'fnd base rates'!D$116)\n+($N230*'fnd base rates'!D$117)\n+($O230*'fnd base rates'!D$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,4)))\n*$R230","v":1221.89896},{"$f":"(($D230*'fnd base rates'!E$107)\n+($E230*'fnd base rates'!E$108)\n+($F230*'fnd base rates'!E$109)\n+($G230*'fnd base rates'!E$110)\n+($H230*'fnd base rates'!E$111)\n+($I230*'fnd base rates'!E$112)\n+($J230*'fnd base rates'!E$113)\n+($K230*'fnd base rates'!E$114)\n+($M230*'fnd base rates'!E$116)\n+($N230*'fnd base rates'!E$117)\n+($O230*'fnd base rates'!E$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,5)))\n*$R230","v":7214.2701738080004},{"$f":"(($D230*'fnd base rates'!F$107)\n+($E230*'fnd base rates'!F$108)\n+($F230*'fnd base rates'!F$109)\n+($G230*'fnd base rates'!F$110)\n+($H230*'fnd base rates'!F$111)\n+($I230*'fnd base rates'!F$112)\n+($J230*'fnd base rates'!F$113)\n+($K230*'fnd base rates'!F$114)\n+($M230*'fnd base rates'!F$116)\n+($N230*'fnd base rates'!F$117)\n+($O230*'fnd base rates'!F$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,6)))\n*$R230","v":1179.7151577120001},{"$f":"(($D230*'fnd base rates'!G$107)\n+($E230*'fnd base rates'!G$108)\n+($F230*'fnd base rates'!G$109)\n+($G230*'fnd base rates'!G$110)\n+($H230*'fnd base rates'!G$111)\n+($I230*'fnd base rates'!G$112)\n+($J230*'fnd base rates'!G$113)\n+($K230*'fnd base rates'!G$114)\n+($M230*'fnd base rates'!G$116)\n+($N230*'fnd base rates'!G$117)\n+($O230*'fnd base rates'!G$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,7)))\n*$R230","v":350.72500460800001},{"$f":"(($D230*'fnd base rates'!H$107)\n+($E230*'fnd base rates'!H$108)\n+($F230*'fnd base rates'!H$109)\n+($G230*'fnd base rates'!H$110)\n+($H230*'fnd base rates'!H$111)\n+($I230*'fnd base rates'!H$112)\n+($J230*'fnd base rates'!H$113)\n+($K230*'fnd base rates'!H$114)\n+($M230*'fnd base rates'!H$116)\n+($N230*'fnd base rates'!H$117)\n+($O230*'fnd base rates'!H$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D230*'fnd base rates'!I$107)\n+($E230*'fnd base rates'!I$108)\n+($F230*'fnd base rates'!I$109)\n+($G230*'fnd base rates'!I$110)\n+($H230*'fnd base rates'!I$111)\n+($I230*'fnd base rates'!I$112)\n+($J230*'fnd base rates'!I$113)\n+($K230*'fnd base rates'!I$114)\n+($M230*'fnd base rates'!I$116)\n+($N230*'fnd base rates'!I$117)\n+($O230*'fnd base rates'!I$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,9)))\n*$R230","v":580.95327999999995},{"$f":"(($D230*'fnd base rates'!J$107)\n+($E230*'fnd base rates'!J$108)\n+($F230*'fnd base rates'!J$109)\n+($G230*'fnd base rates'!J$110)\n+($H230*'fnd base rates'!J$111)\n+($I230*'fnd base rates'!J$112)\n+($J230*'fnd base rates'!J$113)\n+($K230*'fnd base rates'!J$114)\n+($M230*'fnd base rates'!J$116)\n+($N230*'fnd base rates'!J$117)\n+($O230*'fnd base rates'!J$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,10)))\n*$R230","v":952.04992000000004},{"$f":"(($D230*'fnd base rates'!K$107)\n+($E230*'fnd base rates'!K$108)\n+($F230*'fnd base rates'!K$109)\n+($G230*'fnd base rates'!K$110)\n+($H230*'fnd base rates'!K$111)\n+($I230*'fnd base rates'!K$112)\n+($J230*'fnd base rates'!K$113)\n+($K230*'fnd base rates'!K$114)\n+($M230*'fnd base rates'!K$116)\n+($N230*'fnd base rates'!K$117)\n+($O230*'fnd base rates'!K$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,11)))\n*$R230","v":1394.9506451280001},{"$f":"(($D230*'fnd base rates'!L$107)\n+($E230*'fnd base rates'!L$108)\n+($F230*'fnd base rates'!L$109)\n+($G230*'fnd base rates'!L$110)\n+($H230*'fnd base rates'!L$111)\n+($I230*'fnd base rates'!L$112)\n+($J230*'fnd base rates'!L$113)\n+($K230*'fnd base rates'!L$114)\n+($M230*'fnd base rates'!L$116)\n+($N230*'fnd base rates'!L$117)\n+($O230*'fnd base rates'!L$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,12)))","v":2373.44533},{"$f":"(($D230*'fnd base rates'!M$107)\n+($E230*'fnd base rates'!M$108)\n+($F230*'fnd base rates'!M$109)\n+($G230*'fnd base rates'!M$110)\n+($H230*'fnd base rates'!M$111)\n+($I230*'fnd base rates'!M$112)\n+($J230*'fnd base rates'!M$113)\n+($K230*'fnd base rates'!M$114)\n+($M230*'fnd base rates'!M$116)\n+($N230*'fnd base rates'!M$117)\n+($O230*'fnd base rates'!M$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,13)))","v":0},16545.561882512,null,436049026,"436","049","026",1,1,16545.561882512,16546,4215,12331,null,null,null,null,null,null,0,null,0]
["436",436049035,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D231","v":0},{"$f":"'fnd enro'!E231","v":0},{"$f":"'fnd enro'!F231","v":0},{"$f":"'fnd enro'!G231","v":0},{"$f":"'fnd enro'!H231","v":5},{"$f":"'fnd enro'!I231","v":12},{"$f":"'fnd enro'!J231","v":0},{"$f":"'fnd enro'!K231","v":0.66810000000000003},{"$f":"'fnd enro'!L231","v":0},{"$f":"'fnd enro'!M231","v":0},{"$f":"'fnd enro'!N231","v":0},{"$f":"'fnd enro'!O231","v":1},{"$f":"'fnd enro'!P231","v":7},{"$f":"'fnd enro'!R231","v":17},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q231)","v":11},null,{"$f":"(($D231*'fnd base rates'!C$107)\n+($E231*'fnd base rates'!C$108)\n+($F231*'fnd base rates'!C$109)\n+($G231*'fnd base rates'!C$110)\n+($H231*'fnd base rates'!C$111)\n+($I231*'fnd base rates'!C$112)\n+($J231*'fnd base rates'!C$113)\n+($K231*'fnd base rates'!C$114)\n+($M231*'fnd base rates'!C$116)\n+($N231*'fnd base rates'!C$117)\n+($O231*'fnd base rates'!C$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,3)))\n*$R231","v":11746.213371352003},{"$f":"(($D231*'fnd base rates'!D$107)\n+($E231*'fnd base rates'!D$108)\n+($F231*'fnd base rates'!D$109)\n+($G231*'fnd base rates'!D$110)\n+($H231*'fnd base rates'!D$111)\n+($I231*'fnd base rates'!D$112)\n+($J231*'fnd base rates'!D$113)\n+($K231*'fnd base rates'!D$114)\n+($M231*'fnd base rates'!D$116)\n+($N231*'fnd base rates'!D$117)\n+($O231*'fnd base rates'!D$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,4)))\n*$R231","v":19466.594160000001},{"$f":"(($D231*'fnd base rates'!E$107)\n+($E231*'fnd base rates'!E$108)\n+($F231*'fnd base rates'!E$109)\n+($G231*'fnd base rates'!E$110)\n+($H231*'fnd base rates'!E$111)\n+($I231*'fnd base rates'!E$112)\n+($J231*'fnd base rates'!E$113)\n+($K231*'fnd base rates'!E$114)\n+($M231*'fnd base rates'!E$116)\n+($N231*'fnd base rates'!E$117)\n+($O231*'fnd base rates'!E$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,5)))\n*$R231","v":129747.51679473602},{"$f":"(($D231*'fnd base rates'!F$107)\n+($E231*'fnd base rates'!F$108)\n+($F231*'fnd base rates'!F$109)\n+($G231*'fnd base rates'!F$110)\n+($H231*'fnd base rates'!F$111)\n+($I231*'fnd base rates'!F$112)\n+($J231*'fnd base rates'!F$113)\n+($K231*'fnd base rates'!F$114)\n+($M231*'fnd base rates'!F$116)\n+($N231*'fnd base rates'!F$117)\n+($O231*'fnd base rates'!F$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,6)))\n*$R231","v":18768.518081104001},{"$f":"(($D231*'fnd base rates'!G$107)\n+($E231*'fnd base rates'!G$108)\n+($F231*'fnd base rates'!G$109)\n+($G231*'fnd base rates'!G$110)\n+($H231*'fnd base rates'!G$111)\n+($I231*'fnd base rates'!G$112)\n+($J231*'fnd base rates'!G$113)\n+($K231*'fnd base rates'!G$114)\n+($M231*'fnd base rates'!G$116)\n+($N231*'fnd base rates'!G$117)\n+($O231*'fnd base rates'!G$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,7)))\n*$R231","v":5233.0421183360013},{"$f":"(($D231*'fnd base rates'!H$107)\n+($E231*'fnd base rates'!H$108)\n+($F231*'fnd base rates'!H$109)\n+($G231*'fnd base rates'!H$110)\n+($H231*'fnd base rates'!H$111)\n+($I231*'fnd base rates'!H$112)\n+($J231*'fnd base rates'!H$113)\n+($K231*'fnd base rates'!H$114)\n+($M231*'fnd base rates'!H$116)\n+($N231*'fnd base rates'!H$117)\n+($O231*'fnd base rates'!H$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,8)))","v":13714.506619999998},{"$f":"(($D231*'fnd base rates'!I$107)\n+($E231*'fnd base rates'!I$108)\n+($F231*'fnd base rates'!I$109)\n+($G231*'fnd base rates'!I$110)\n+($H231*'fnd base rates'!I$111)\n+($I231*'fnd base rates'!I$112)\n+($J231*'fnd base rates'!I$113)\n+($K231*'fnd base rates'!I$114)\n+($M231*'fnd base rates'!I$116)\n+($N231*'fnd base rates'!I$117)\n+($O231*'fnd base rates'!I$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,9)))\n*$R231","v":9938.5222400000021},{"$f":"(($D231*'fnd base rates'!J$107)\n+($E231*'fnd base rates'!J$108)\n+($F231*'fnd base rates'!J$109)\n+($G231*'fnd base rates'!J$110)\n+($H231*'fnd base rates'!J$111)\n+($I231*'fnd base rates'!J$112)\n+($J231*'fnd base rates'!J$113)\n+($K231*'fnd base rates'!J$114)\n+($M231*'fnd base rates'!J$116)\n+($N231*'fnd base rates'!J$117)\n+($O231*'fnd base rates'!J$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,10)))\n*$R231","v":17623.910080000005},{"$f":"(($D231*'fnd base rates'!K$107)\n+($E231*'fnd base rates'!K$108)\n+($F231*'fnd base rates'!K$109)\n+($G231*'fnd base rates'!K$110)\n+($H231*'fnd base rates'!K$111)\n+($I231*'fnd base rates'!K$112)\n+($J231*'fnd base rates'!K$113)\n+($K231*'fnd base rates'!K$114)\n+($M231*'fnd base rates'!K$116)\n+($N231*'fnd base rates'!K$117)\n+($O231*'fnd base rates'!K$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,11)))\n*$R231","v":23683.536487176003},{"$f":"(($D231*'fnd base rates'!L$107)\n+($E231*'fnd base rates'!L$108)\n+($F231*'fnd base rates'!L$109)\n+($G231*'fnd base rates'!L$110)\n+($H231*'fnd base rates'!L$111)\n+($I231*'fnd base rates'!L$112)\n+($J231*'fnd base rates'!L$113)\n+($K231*'fnd base rates'!L$114)\n+($M231*'fnd base rates'!L$116)\n+($N231*'fnd base rates'!L$117)\n+($O231*'fnd base rates'!L$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,12)))","v":36067.080609999997},{"$f":"(($D231*'fnd base rates'!M$107)\n+($E231*'fnd base rates'!M$108)\n+($F231*'fnd base rates'!M$109)\n+($G231*'fnd base rates'!M$110)\n+($H231*'fnd base rates'!M$111)\n+($I231*'fnd base rates'!M$112)\n+($J231*'fnd base rates'!M$113)\n+($K231*'fnd base rates'!M$114)\n+($M231*'fnd base rates'!M$116)\n+($N231*'fnd base rates'!M$117)\n+($O231*'fnd base rates'!M$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,13)))","v":0},285989.440562704,null,436049035,"436","049","035",1,17,285989.440562704,16823,-254,17077,null,null,null,null,null,null,0,null,0]
["436",436049049,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D232","v":0},{"$f":"'fnd enro'!E232","v":0},{"$f":"'fnd enro'!F232","v":0},{"$f":"'fnd enro'!G232","v":0},{"$f":"'fnd enro'!H232","v":89},{"$f":"'fnd enro'!I232","v":89},{"$f":"'fnd enro'!J232","v":0},{"$f":"'fnd enro'!K232","v":6.9954000000000001},{"$f":"'fnd enro'!L232","v":0},{"$f":"'fnd enro'!M232","v":0},{"$f":"'fnd enro'!N232","v":24},{"$f":"'fnd enro'!O232","v":11},{"$f":"'fnd enro'!P232","v":135},{"$f":"'fnd enro'!R232","v":178},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q232)","v":7},null,{"$f":"(($D232*'fnd base rates'!C$107)\n+($E232*'fnd base rates'!C$108)\n+($F232*'fnd base rates'!C$109)\n+($G232*'fnd base rates'!C$110)\n+($H232*'fnd base rates'!C$111)\n+($I232*'fnd base rates'!C$112)\n+($J232*'fnd base rates'!C$113)\n+($K232*'fnd base rates'!C$114)\n+($M232*'fnd base rates'!C$116)\n+($N232*'fnd base rates'!C$117)\n+($O232*'fnd base rates'!C$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,3)))\n*$R232","v":129415.91276356801},{"$f":"(($D232*'fnd base rates'!D$107)\n+($E232*'fnd base rates'!D$108)\n+($F232*'fnd base rates'!D$109)\n+($G232*'fnd base rates'!D$110)\n+($H232*'fnd base rates'!D$111)\n+($I232*'fnd base rates'!D$112)\n+($J232*'fnd base rates'!D$113)\n+($K232*'fnd base rates'!D$114)\n+($M232*'fnd base rates'!D$116)\n+($N232*'fnd base rates'!D$117)\n+($O232*'fnd base rates'!D$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,4)))\n*$R232","v":224620.69735999999},{"$f":"(($D232*'fnd base rates'!E$107)\n+($E232*'fnd base rates'!E$108)\n+($F232*'fnd base rates'!E$109)\n+($G232*'fnd base rates'!E$110)\n+($H232*'fnd base rates'!E$111)\n+($I232*'fnd base rates'!E$112)\n+($J232*'fnd base rates'!E$113)\n+($K232*'fnd base rates'!E$114)\n+($M232*'fnd base rates'!E$116)\n+($N232*'fnd base rates'!E$117)\n+($O232*'fnd base rates'!E$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,5)))\n*$R232","v":1483217.2364578242},{"$f":"(($D232*'fnd base rates'!F$107)\n+($E232*'fnd base rates'!F$108)\n+($F232*'fnd base rates'!F$109)\n+($G232*'fnd base rates'!F$110)\n+($H232*'fnd base rates'!F$111)\n+($I232*'fnd base rates'!F$112)\n+($J232*'fnd base rates'!F$113)\n+($K232*'fnd base rates'!F$114)\n+($M232*'fnd base rates'!F$116)\n+($N232*'fnd base rates'!F$117)\n+($O232*'fnd base rates'!F$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,6)))\n*$R232","v":206852.27935273602},{"$f":"(($D232*'fnd base rates'!G$107)\n+($E232*'fnd base rates'!G$108)\n+($F232*'fnd base rates'!G$109)\n+($G232*'fnd base rates'!G$110)\n+($H232*'fnd base rates'!G$111)\n+($I232*'fnd base rates'!G$112)\n+($J232*'fnd base rates'!G$113)\n+($K232*'fnd base rates'!G$114)\n+($M232*'fnd base rates'!G$116)\n+($N232*'fnd base rates'!G$117)\n+($O232*'fnd base rates'!G$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,7)))\n*$R232","v":63776.072020224005},{"$f":"(($D232*'fnd base rates'!H$107)\n+($E232*'fnd base rates'!H$108)\n+($F232*'fnd base rates'!H$109)\n+($G232*'fnd base rates'!H$110)\n+($H232*'fnd base rates'!H$111)\n+($I232*'fnd base rates'!H$112)\n+($J232*'fnd base rates'!H$113)\n+($K232*'fnd base rates'!H$114)\n+($M232*'fnd base rates'!H$116)\n+($N232*'fnd base rates'!H$117)\n+($O232*'fnd base rates'!H$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,8)))","v":136394.02107999998},{"$f":"(($D232*'fnd base rates'!I$107)\n+($E232*'fnd base rates'!I$108)\n+($F232*'fnd base rates'!I$109)\n+($G232*'fnd base rates'!I$110)\n+($H232*'fnd base rates'!I$111)\n+($I232*'fnd base rates'!I$112)\n+($J232*'fnd base rates'!I$113)\n+($K232*'fnd base rates'!I$114)\n+($M232*'fnd base rates'!I$116)\n+($N232*'fnd base rates'!I$117)\n+($O232*'fnd base rates'!I$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,9)))\n*$R232","v":110728.62320000002},{"$f":"(($D232*'fnd base rates'!J$107)\n+($E232*'fnd base rates'!J$108)\n+($F232*'fnd base rates'!J$109)\n+($G232*'fnd base rates'!J$110)\n+($H232*'fnd base rates'!J$111)\n+($I232*'fnd base rates'!J$112)\n+($J232*'fnd base rates'!J$113)\n+($K232*'fnd base rates'!J$114)\n+($M232*'fnd base rates'!J$116)\n+($N232*'fnd base rates'!J$117)\n+($O232*'fnd base rates'!J$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,10)))\n*$R232","v":202419.03912000003},{"$f":"(($D232*'fnd base rates'!K$107)\n+($E232*'fnd base rates'!K$108)\n+($F232*'fnd base rates'!K$109)\n+($G232*'fnd base rates'!K$110)\n+($H232*'fnd base rates'!K$111)\n+($I232*'fnd base rates'!K$112)\n+($J232*'fnd base rates'!K$113)\n+($K232*'fnd base rates'!K$114)\n+($M232*'fnd base rates'!K$116)\n+($N232*'fnd base rates'!K$117)\n+($O232*'fnd base rates'!K$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,11)))\n*$R232","v":259055.04435278403},{"$f":"(($D232*'fnd base rates'!L$107)\n+($E232*'fnd base rates'!L$108)\n+($F232*'fnd base rates'!L$109)\n+($G232*'fnd base rates'!L$110)\n+($H232*'fnd base rates'!L$111)\n+($I232*'fnd base rates'!L$112)\n+($J232*'fnd base rates'!L$113)\n+($K232*'fnd base rates'!L$114)\n+($M232*'fnd base rates'!L$116)\n+($N232*'fnd base rates'!L$117)\n+($O232*'fnd base rates'!L$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,12)))","v":415900.59874000004},{"$f":"(($D232*'fnd base rates'!M$107)\n+($E232*'fnd base rates'!M$108)\n+($F232*'fnd base rates'!M$109)\n+($G232*'fnd base rates'!M$110)\n+($H232*'fnd base rates'!M$111)\n+($I232*'fnd base rates'!M$112)\n+($J232*'fnd base rates'!M$113)\n+($K232*'fnd base rates'!M$114)\n+($M232*'fnd base rates'!M$116)\n+($N232*'fnd base rates'!M$117)\n+($O232*'fnd base rates'!M$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,13)))","v":0},3232379.5244471356,null,436049049,"436","049","049",1,178,3232379.5244471356,18159,3373,14786,null,null,null,null,null,null,0,null,0]
["436",436049057,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D233","v":0},{"$f":"'fnd enro'!E233","v":0},{"$f":"'fnd enro'!F233","v":0},{"$f":"'fnd enro'!G233","v":0},{"$f":"'fnd enro'!H233","v":0},{"$f":"'fnd enro'!I233","v":5},{"$f":"'fnd enro'!J233","v":0},{"$f":"'fnd enro'!K233","v":0.19650000000000001},{"$f":"'fnd enro'!L233","v":0},{"$f":"'fnd enro'!M233","v":0},{"$f":"'fnd enro'!N233","v":0},{"$f":"'fnd enro'!O233","v":0},{"$f":"'fnd enro'!P233","v":5},{"$f":"'fnd enro'!R233","v":5},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q233)","v":12},null,{"$f":"(($D233*'fnd base rates'!C$107)\n+($E233*'fnd base rates'!C$108)\n+($F233*'fnd base rates'!C$109)\n+($G233*'fnd base rates'!C$110)\n+($H233*'fnd base rates'!C$111)\n+($I233*'fnd base rates'!C$112)\n+($J233*'fnd base rates'!C$113)\n+($K233*'fnd base rates'!C$114)\n+($M233*'fnd base rates'!C$116)\n+($N233*'fnd base rates'!C$117)\n+($O233*'fnd base rates'!C$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,3)))\n*$R233","v":3810.0395562799999},{"$f":"(($D233*'fnd base rates'!D$107)\n+($E233*'fnd base rates'!D$108)\n+($F233*'fnd base rates'!D$109)\n+($G233*'fnd base rates'!D$110)\n+($H233*'fnd base rates'!D$111)\n+($I233*'fnd base rates'!D$112)\n+($J233*'fnd base rates'!D$113)\n+($K233*'fnd base rates'!D$114)\n+($M233*'fnd base rates'!D$116)\n+($N233*'fnd base rates'!D$117)\n+($O233*'fnd base rates'!D$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,4)))\n*$R233","v":7532.521200000001},{"$f":"(($D233*'fnd base rates'!E$107)\n+($E233*'fnd base rates'!E$108)\n+($F233*'fnd base rates'!E$109)\n+($G233*'fnd base rates'!E$110)\n+($H233*'fnd base rates'!E$111)\n+($I233*'fnd base rates'!E$112)\n+($J233*'fnd base rates'!E$113)\n+($K233*'fnd base rates'!E$114)\n+($M233*'fnd base rates'!E$116)\n+($N233*'fnd base rates'!E$117)\n+($O233*'fnd base rates'!E$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,5)))\n*$R233","v":58517.571269040003},{"$f":"(($D233*'fnd base rates'!F$107)\n+($E233*'fnd base rates'!F$108)\n+($F233*'fnd base rates'!F$109)\n+($G233*'fnd base rates'!F$110)\n+($H233*'fnd base rates'!F$111)\n+($I233*'fnd base rates'!F$112)\n+($J233*'fnd base rates'!F$113)\n+($K233*'fnd base rates'!F$114)\n+($M233*'fnd base rates'!F$116)\n+($N233*'fnd base rates'!F$117)\n+($O233*'fnd base rates'!F$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,6)))\n*$R233","v":5259.6761885600008},{"$f":"(($D233*'fnd base rates'!G$107)\n+($E233*'fnd base rates'!G$108)\n+($F233*'fnd base rates'!G$109)\n+($G233*'fnd base rates'!G$110)\n+($H233*'fnd base rates'!G$111)\n+($I233*'fnd base rates'!G$112)\n+($J233*'fnd base rates'!G$113)\n+($K233*'fnd base rates'!G$114)\n+($M233*'fnd base rates'!G$116)\n+($N233*'fnd base rates'!G$117)\n+($O233*'fnd base rates'!G$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,7)))\n*$R233","v":2400.6422230399999},{"$f":"(($D233*'fnd base rates'!H$107)\n+($E233*'fnd base rates'!H$108)\n+($F233*'fnd base rates'!H$109)\n+($G233*'fnd base rates'!H$110)\n+($H233*'fnd base rates'!H$111)\n+($I233*'fnd base rates'!H$112)\n+($J233*'fnd base rates'!H$113)\n+($K233*'fnd base rates'!H$114)\n+($M233*'fnd base rates'!H$116)\n+($N233*'fnd base rates'!H$117)\n+($O233*'fnd base rates'!H$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,8)))","v":4584.2842999999993},{"$f":"(($D233*'fnd base rates'!I$107)\n+($E233*'fnd base rates'!I$108)\n+($F233*'fnd base rates'!I$109)\n+($G233*'fnd base rates'!I$110)\n+($H233*'fnd base rates'!I$111)\n+($I233*'fnd base rates'!I$112)\n+($J233*'fnd base rates'!I$113)\n+($K233*'fnd base rates'!I$114)\n+($M233*'fnd base rates'!I$116)\n+($N233*'fnd base rates'!I$117)\n+($O233*'fnd base rates'!I$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,9)))\n*$R233","v":3704.8504000000003},{"$f":"(($D233*'fnd base rates'!J$107)\n+($E233*'fnd base rates'!J$108)\n+($F233*'fnd base rates'!J$109)\n+($G233*'fnd base rates'!J$110)\n+($H233*'fnd base rates'!J$111)\n+($I233*'fnd base rates'!J$112)\n+($J233*'fnd base rates'!J$113)\n+($K233*'fnd base rates'!J$114)\n+($M233*'fnd base rates'!J$116)\n+($N233*'fnd base rates'!J$117)\n+($O233*'fnd base rates'!J$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,10)))\n*$R233","v":9596.6155999999992},{"$f":"(($D233*'fnd base rates'!K$107)\n+($E233*'fnd base rates'!K$108)\n+($F233*'fnd base rates'!K$109)\n+($G233*'fnd base rates'!K$110)\n+($H233*'fnd base rates'!K$111)\n+($I233*'fnd base rates'!K$112)\n+($J233*'fnd base rates'!K$113)\n+($K233*'fnd base rates'!K$114)\n+($M233*'fnd base rates'!K$116)\n+($N233*'fnd base rates'!K$117)\n+($O233*'fnd base rates'!K$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,11)))\n*$R233","v":6785.7688256400006},{"$f":"(($D233*'fnd base rates'!L$107)\n+($E233*'fnd base rates'!L$108)\n+($F233*'fnd base rates'!L$109)\n+($G233*'fnd base rates'!L$110)\n+($H233*'fnd base rates'!L$111)\n+($I233*'fnd base rates'!L$112)\n+($J233*'fnd base rates'!L$113)\n+($K233*'fnd base rates'!L$114)\n+($M233*'fnd base rates'!L$116)\n+($N233*'fnd base rates'!L$117)\n+($O233*'fnd base rates'!L$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,12)))","v":13036.576649999999},{"$f":"(($D233*'fnd base rates'!M$107)\n+($E233*'fnd base rates'!M$108)\n+($F233*'fnd base rates'!M$109)\n+($G233*'fnd base rates'!M$110)\n+($H233*'fnd base rates'!M$111)\n+($I233*'fnd base rates'!M$112)\n+($J233*'fnd base rates'!M$113)\n+($K233*'fnd base rates'!M$114)\n+($M233*'fnd base rates'!M$116)\n+($N233*'fnd base rates'!M$117)\n+($O233*'fnd base rates'!M$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,13)))","v":0},115228.54621256002,null,436049057,"436","049","057",1,5,115228.54621256002,23046,5451,17595,null,null,null,null,null,null,0,null,0]
["436",436049093,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D234","v":0},{"$f":"'fnd enro'!E234","v":0},{"$f":"'fnd enro'!F234","v":0},{"$f":"'fnd enro'!G234","v":0},{"$f":"'fnd enro'!H234","v":10},{"$f":"'fnd enro'!I234","v":3},{"$f":"'fnd enro'!J234","v":0},{"$f":"'fnd enro'!K234","v":0.51090000000000002},{"$f":"'fnd enro'!L234","v":0},{"$f":"'fnd enro'!M234","v":0},{"$f":"'fnd enro'!N234","v":3},{"$f":"'fnd enro'!O234","v":0},{"$f":"'fnd enro'!P234","v":9},{"$f":"'fnd enro'!R234","v":13},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q234)","v":11},null,{"$f":"(($D234*'fnd base rates'!C$107)\n+($E234*'fnd base rates'!C$108)\n+($F234*'fnd base rates'!C$109)\n+($G234*'fnd base rates'!C$110)\n+($H234*'fnd base rates'!C$111)\n+($I234*'fnd base rates'!C$112)\n+($J234*'fnd base rates'!C$113)\n+($K234*'fnd base rates'!C$114)\n+($M234*'fnd base rates'!C$116)\n+($N234*'fnd base rates'!C$117)\n+($O234*'fnd base rates'!C$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,3)))\n*$R234","v":9698.1143663280018},{"$f":"(($D234*'fnd base rates'!D$107)\n+($E234*'fnd base rates'!D$108)\n+($F234*'fnd base rates'!D$109)\n+($G234*'fnd base rates'!D$110)\n+($H234*'fnd base rates'!D$111)\n+($I234*'fnd base rates'!D$112)\n+($J234*'fnd base rates'!D$113)\n+($K234*'fnd base rates'!D$114)\n+($M234*'fnd base rates'!D$116)\n+($N234*'fnd base rates'!D$117)\n+($O234*'fnd base rates'!D$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,4)))\n*$R234","v":17420.692080000001},{"$f":"(($D234*'fnd base rates'!E$107)\n+($E234*'fnd base rates'!E$108)\n+($F234*'fnd base rates'!E$109)\n+($G234*'fnd base rates'!E$110)\n+($H234*'fnd base rates'!E$111)\n+($I234*'fnd base rates'!E$112)\n+($J234*'fnd base rates'!E$113)\n+($K234*'fnd base rates'!E$114)\n+($M234*'fnd base rates'!E$116)\n+($N234*'fnd base rates'!E$117)\n+($O234*'fnd base rates'!E$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,5)))\n*$R234","v":112007.622739504},{"$f":"(($D234*'fnd base rates'!F$107)\n+($E234*'fnd base rates'!F$108)\n+($F234*'fnd base rates'!F$109)\n+($G234*'fnd base rates'!F$110)\n+($H234*'fnd base rates'!F$111)\n+($I234*'fnd base rates'!F$112)\n+($J234*'fnd base rates'!F$113)\n+($K234*'fnd base rates'!F$114)\n+($M234*'fnd base rates'!F$116)\n+($N234*'fnd base rates'!F$117)\n+($O234*'fnd base rates'!F$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,6)))\n*$R234","v":15643.142330256002},{"$f":"(($D234*'fnd base rates'!G$107)\n+($E234*'fnd base rates'!G$108)\n+($F234*'fnd base rates'!G$109)\n+($G234*'fnd base rates'!G$110)\n+($H234*'fnd base rates'!G$111)\n+($I234*'fnd base rates'!G$112)\n+($J234*'fnd base rates'!G$113)\n+($K234*'fnd base rates'!G$114)\n+($M234*'fnd base rates'!G$116)\n+($N234*'fnd base rates'!G$117)\n+($O234*'fnd base rates'!G$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,7)))\n*$R234","v":5140.9899399039996},{"$f":"(($D234*'fnd base rates'!H$107)\n+($E234*'fnd base rates'!H$108)\n+($F234*'fnd base rates'!H$109)\n+($G234*'fnd base rates'!H$110)\n+($H234*'fnd base rates'!H$111)\n+($I234*'fnd base rates'!H$112)\n+($J234*'fnd base rates'!H$113)\n+($K234*'fnd base rates'!H$114)\n+($M234*'fnd base rates'!H$116)\n+($N234*'fnd base rates'!H$117)\n+($O234*'fnd base rates'!H$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,8)))","v":8949.5991799999993},{"$f":"(($D234*'fnd base rates'!I$107)\n+($E234*'fnd base rates'!I$108)\n+($F234*'fnd base rates'!I$109)\n+($G234*'fnd base rates'!I$110)\n+($H234*'fnd base rates'!I$111)\n+($I234*'fnd base rates'!I$112)\n+($J234*'fnd base rates'!I$113)\n+($K234*'fnd base rates'!I$114)\n+($M234*'fnd base rates'!I$116)\n+($N234*'fnd base rates'!I$117)\n+($O234*'fnd base rates'!I$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,9)))\n*$R234","v":8325.1214400000008},{"$f":"(($D234*'fnd base rates'!J$107)\n+($E234*'fnd base rates'!J$108)\n+($F234*'fnd base rates'!J$109)\n+($G234*'fnd base rates'!J$110)\n+($H234*'fnd base rates'!J$111)\n+($I234*'fnd base rates'!J$112)\n+($J234*'fnd base rates'!J$113)\n+($K234*'fnd base rates'!J$114)\n+($M234*'fnd base rates'!J$116)\n+($N234*'fnd base rates'!J$117)\n+($O234*'fnd base rates'!J$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,10)))\n*$R234","v":15360.945600000003},{"$f":"(($D234*'fnd base rates'!K$107)\n+($E234*'fnd base rates'!K$108)\n+($F234*'fnd base rates'!K$109)\n+($G234*'fnd base rates'!K$110)\n+($H234*'fnd base rates'!K$111)\n+($I234*'fnd base rates'!K$112)\n+($J234*'fnd base rates'!K$113)\n+($K234*'fnd base rates'!K$114)\n+($M234*'fnd base rates'!K$116)\n+($N234*'fnd base rates'!K$117)\n+($O234*'fnd base rates'!K$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,11)))\n*$R234","v":19204.146866664003},{"$f":"(($D234*'fnd base rates'!L$107)\n+($E234*'fnd base rates'!L$108)\n+($F234*'fnd base rates'!L$109)\n+($G234*'fnd base rates'!L$110)\n+($H234*'fnd base rates'!L$111)\n+($I234*'fnd base rates'!L$112)\n+($J234*'fnd base rates'!L$113)\n+($K234*'fnd base rates'!L$114)\n+($M234*'fnd base rates'!L$116)\n+($N234*'fnd base rates'!L$117)\n+($O234*'fnd base rates'!L$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,12)))","v":32575.49929},{"$f":"(($D234*'fnd base rates'!M$107)\n+($E234*'fnd base rates'!M$108)\n+($F234*'fnd base rates'!M$109)\n+($G234*'fnd base rates'!M$110)\n+($H234*'fnd base rates'!M$111)\n+($I234*'fnd base rates'!M$112)\n+($J234*'fnd base rates'!M$113)\n+($K234*'fnd base rates'!M$114)\n+($M234*'fnd base rates'!M$116)\n+($N234*'fnd base rates'!M$117)\n+($O234*'fnd base rates'!M$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,13)))","v":0},244325.87383265598,null,436049093,"436","049","093",1,13,244325.87383265598,18794,2248,16546,null,null,null,null,null,null,0,null,0]
["436",436049095,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D235","v":0},{"$f":"'fnd enro'!E235","v":0},{"$f":"'fnd enro'!F235","v":0},{"$f":"'fnd enro'!G235","v":0},{"$f":"'fnd enro'!H235","v":0},{"$f":"'fnd enro'!I235","v":1},{"$f":"'fnd enro'!J235","v":0},{"$f":"'fnd enro'!K235","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L235","v":0},{"$f":"'fnd enro'!M235","v":0},{"$f":"'fnd enro'!N235","v":0},{"$f":"'fnd enro'!O235","v":0},{"$f":"'fnd enro'!P235","v":1},{"$f":"'fnd enro'!R235","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q235)","v":12},null,{"$f":"(($D235*'fnd base rates'!C$107)\n+($E235*'fnd base rates'!C$108)\n+($F235*'fnd base rates'!C$109)\n+($G235*'fnd base rates'!C$110)\n+($H235*'fnd base rates'!C$111)\n+($I235*'fnd base rates'!C$112)\n+($J235*'fnd base rates'!C$113)\n+($K235*'fnd base rates'!C$114)\n+($M235*'fnd base rates'!C$116)\n+($N235*'fnd base rates'!C$117)\n+($O235*'fnd base rates'!C$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,3)))\n*$R235","v":762.00791125599994},{"$f":"(($D235*'fnd base rates'!D$107)\n+($E235*'fnd base rates'!D$108)\n+($F235*'fnd base rates'!D$109)\n+($G235*'fnd base rates'!D$110)\n+($H235*'fnd base rates'!D$111)\n+($I235*'fnd base rates'!D$112)\n+($J235*'fnd base rates'!D$113)\n+($K235*'fnd base rates'!D$114)\n+($M235*'fnd base rates'!D$116)\n+($N235*'fnd base rates'!D$117)\n+($O235*'fnd base rates'!D$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,4)))\n*$R235","v":1506.5042400000002},{"$f":"(($D235*'fnd base rates'!E$107)\n+($E235*'fnd base rates'!E$108)\n+($F235*'fnd base rates'!E$109)\n+($G235*'fnd base rates'!E$110)\n+($H235*'fnd base rates'!E$111)\n+($I235*'fnd base rates'!E$112)\n+($J235*'fnd base rates'!E$113)\n+($K235*'fnd base rates'!E$114)\n+($M235*'fnd base rates'!E$116)\n+($N235*'fnd base rates'!E$117)\n+($O235*'fnd base rates'!E$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,5)))\n*$R235","v":11703.514253808},{"$f":"(($D235*'fnd base rates'!F$107)\n+($E235*'fnd base rates'!F$108)\n+($F235*'fnd base rates'!F$109)\n+($G235*'fnd base rates'!F$110)\n+($H235*'fnd base rates'!F$111)\n+($I235*'fnd base rates'!F$112)\n+($J235*'fnd base rates'!F$113)\n+($K235*'fnd base rates'!F$114)\n+($M235*'fnd base rates'!F$116)\n+($N235*'fnd base rates'!F$117)\n+($O235*'fnd base rates'!F$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,6)))\n*$R235","v":1051.9352377120001},{"$f":"(($D235*'fnd base rates'!G$107)\n+($E235*'fnd base rates'!G$108)\n+($F235*'fnd base rates'!G$109)\n+($G235*'fnd base rates'!G$110)\n+($H235*'fnd base rates'!G$111)\n+($I235*'fnd base rates'!G$112)\n+($J235*'fnd base rates'!G$113)\n+($K235*'fnd base rates'!G$114)\n+($M235*'fnd base rates'!G$116)\n+($N235*'fnd base rates'!G$117)\n+($O235*'fnd base rates'!G$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,7)))\n*$R235","v":480.12844460800005},{"$f":"(($D235*'fnd base rates'!H$107)\n+($E235*'fnd base rates'!H$108)\n+($F235*'fnd base rates'!H$109)\n+($G235*'fnd base rates'!H$110)\n+($H235*'fnd base rates'!H$111)\n+($I235*'fnd base rates'!H$112)\n+($J235*'fnd base rates'!H$113)\n+($K235*'fnd base rates'!H$114)\n+($M235*'fnd base rates'!H$116)\n+($N235*'fnd base rates'!H$117)\n+($O235*'fnd base rates'!H$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,8)))","v":916.85685999999998},{"$f":"(($D235*'fnd base rates'!I$107)\n+($E235*'fnd base rates'!I$108)\n+($F235*'fnd base rates'!I$109)\n+($G235*'fnd base rates'!I$110)\n+($H235*'fnd base rates'!I$111)\n+($I235*'fnd base rates'!I$112)\n+($J235*'fnd base rates'!I$113)\n+($K235*'fnd base rates'!I$114)\n+($M235*'fnd base rates'!I$116)\n+($N235*'fnd base rates'!I$117)\n+($O235*'fnd base rates'!I$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,9)))\n*$R235","v":740.97008000000005},{"$f":"(($D235*'fnd base rates'!J$107)\n+($E235*'fnd base rates'!J$108)\n+($F235*'fnd base rates'!J$109)\n+($G235*'fnd base rates'!J$110)\n+($H235*'fnd base rates'!J$111)\n+($I235*'fnd base rates'!J$112)\n+($J235*'fnd base rates'!J$113)\n+($K235*'fnd base rates'!J$114)\n+($M235*'fnd base rates'!J$116)\n+($N235*'fnd base rates'!J$117)\n+($O235*'fnd base rates'!J$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,10)))\n*$R235","v":1919.32312},{"$f":"(($D235*'fnd base rates'!K$107)\n+($E235*'fnd base rates'!K$108)\n+($F235*'fnd base rates'!K$109)\n+($G235*'fnd base rates'!K$110)\n+($H235*'fnd base rates'!K$111)\n+($I235*'fnd base rates'!K$112)\n+($J235*'fnd base rates'!K$113)\n+($K235*'fnd base rates'!K$114)\n+($M235*'fnd base rates'!K$116)\n+($N235*'fnd base rates'!K$117)\n+($O235*'fnd base rates'!K$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,11)))\n*$R235","v":1357.1537651280003},{"$f":"(($D235*'fnd base rates'!L$107)\n+($E235*'fnd base rates'!L$108)\n+($F235*'fnd base rates'!L$109)\n+($G235*'fnd base rates'!L$110)\n+($H235*'fnd base rates'!L$111)\n+($I235*'fnd base rates'!L$112)\n+($J235*'fnd base rates'!L$113)\n+($K235*'fnd base rates'!L$114)\n+($M235*'fnd base rates'!L$116)\n+($N235*'fnd base rates'!L$117)\n+($O235*'fnd base rates'!L$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,12)))","v":2607.3153299999999},{"$f":"(($D235*'fnd base rates'!M$107)\n+($E235*'fnd base rates'!M$108)\n+($F235*'fnd base rates'!M$109)\n+($G235*'fnd base rates'!M$110)\n+($H235*'fnd base rates'!M$111)\n+($I235*'fnd base rates'!M$112)\n+($J235*'fnd base rates'!M$113)\n+($K235*'fnd base rates'!M$114)\n+($M235*'fnd base rates'!M$116)\n+($N235*'fnd base rates'!M$117)\n+($O235*'fnd base rates'!M$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,13)))","v":0},23045.709242512003,null,436049095,"436","049","095",1,1,23045.709242512003,23046,6223,16823,null,null,null,null,null,null,0,null,0]
["436",436049133,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D236","v":0},{"$f":"'fnd enro'!E236","v":0},{"$f":"'fnd enro'!F236","v":0},{"$f":"'fnd enro'!G236","v":0},{"$f":"'fnd enro'!H236","v":1},{"$f":"'fnd enro'!I236","v":0},{"$f":"'fnd enro'!J236","v":0},{"$f":"'fnd enro'!K236","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L236","v":0},{"$f":"'fnd enro'!M236","v":0},{"$f":"'fnd enro'!N236","v":0},{"$f":"'fnd enro'!O236","v":0},{"$f":"'fnd enro'!P236","v":0},{"$f":"'fnd enro'!R236","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q236)","v":9},null,{"$f":"(($D236*'fnd base rates'!C$107)\n+($E236*'fnd base rates'!C$108)\n+($F236*'fnd base rates'!C$109)\n+($G236*'fnd base rates'!C$110)\n+($H236*'fnd base rates'!C$111)\n+($I236*'fnd base rates'!C$112)\n+($J236*'fnd base rates'!C$113)\n+($K236*'fnd base rates'!C$114)\n+($M236*'fnd base rates'!C$116)\n+($N236*'fnd base rates'!C$117)\n+($O236*'fnd base rates'!C$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,3)))\n*$R236","v":634.21687125599999},{"$f":"(($D236*'fnd base rates'!D$107)\n+($E236*'fnd base rates'!D$108)\n+($F236*'fnd base rates'!D$109)\n+($G236*'fnd base rates'!D$110)\n+($H236*'fnd base rates'!D$111)\n+($I236*'fnd base rates'!D$112)\n+($J236*'fnd base rates'!D$113)\n+($K236*'fnd base rates'!D$114)\n+($M236*'fnd base rates'!D$116)\n+($N236*'fnd base rates'!D$117)\n+($O236*'fnd base rates'!D$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,4)))\n*$R236","v":901.05360000000007},{"$f":"(($D236*'fnd base rates'!E$107)\n+($E236*'fnd base rates'!E$108)\n+($F236*'fnd base rates'!E$109)\n+($G236*'fnd base rates'!E$110)\n+($H236*'fnd base rates'!E$111)\n+($I236*'fnd base rates'!E$112)\n+($J236*'fnd base rates'!E$113)\n+($K236*'fnd base rates'!E$114)\n+($M236*'fnd base rates'!E$116)\n+($N236*'fnd base rates'!E$117)\n+($O236*'fnd base rates'!E$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,5)))\n*$R236","v":4082.2776938080005},{"$f":"(($D236*'fnd base rates'!F$107)\n+($E236*'fnd base rates'!F$108)\n+($F236*'fnd base rates'!F$109)\n+($G236*'fnd base rates'!F$110)\n+($H236*'fnd base rates'!F$111)\n+($I236*'fnd base rates'!F$112)\n+($J236*'fnd base rates'!F$113)\n+($K236*'fnd base rates'!F$114)\n+($M236*'fnd base rates'!F$116)\n+($N236*'fnd base rates'!F$117)\n+($O236*'fnd base rates'!F$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,6)))\n*$R236","v":1179.7151577120001},{"$f":"(($D236*'fnd base rates'!G$107)\n+($E236*'fnd base rates'!G$108)\n+($F236*'fnd base rates'!G$109)\n+($G236*'fnd base rates'!G$110)\n+($H236*'fnd base rates'!G$111)\n+($I236*'fnd base rates'!G$112)\n+($J236*'fnd base rates'!G$113)\n+($K236*'fnd base rates'!G$114)\n+($M236*'fnd base rates'!G$116)\n+($N236*'fnd base rates'!G$117)\n+($O236*'fnd base rates'!G$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,7)))\n*$R236","v":198.770204608},{"$f":"(($D236*'fnd base rates'!H$107)\n+($E236*'fnd base rates'!H$108)\n+($F236*'fnd base rates'!H$109)\n+($G236*'fnd base rates'!H$110)\n+($H236*'fnd base rates'!H$111)\n+($I236*'fnd base rates'!H$112)\n+($J236*'fnd base rates'!H$113)\n+($K236*'fnd base rates'!H$114)\n+($M236*'fnd base rates'!H$116)\n+($N236*'fnd base rates'!H$117)\n+($O236*'fnd base rates'!H$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D236*'fnd base rates'!I$107)\n+($E236*'fnd base rates'!I$108)\n+($F236*'fnd base rates'!I$109)\n+($G236*'fnd base rates'!I$110)\n+($H236*'fnd base rates'!I$111)\n+($I236*'fnd base rates'!I$112)\n+($J236*'fnd base rates'!I$113)\n+($K236*'fnd base rates'!I$114)\n+($M236*'fnd base rates'!I$116)\n+($N236*'fnd base rates'!I$117)\n+($O236*'fnd base rates'!I$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,9)))\n*$R236","v":454.12968000000001},{"$f":"(($D236*'fnd base rates'!J$107)\n+($E236*'fnd base rates'!J$108)\n+($F236*'fnd base rates'!J$109)\n+($G236*'fnd base rates'!J$110)\n+($H236*'fnd base rates'!J$111)\n+($I236*'fnd base rates'!J$112)\n+($J236*'fnd base rates'!J$113)\n+($K236*'fnd base rates'!J$114)\n+($M236*'fnd base rates'!J$116)\n+($N236*'fnd base rates'!J$117)\n+($O236*'fnd base rates'!J$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,10)))\n*$R236","v":293.03424000000001},{"$f":"(($D236*'fnd base rates'!K$107)\n+($E236*'fnd base rates'!K$108)\n+($F236*'fnd base rates'!K$109)\n+($G236*'fnd base rates'!K$110)\n+($H236*'fnd base rates'!K$111)\n+($I236*'fnd base rates'!K$112)\n+($J236*'fnd base rates'!K$113)\n+($K236*'fnd base rates'!K$114)\n+($M236*'fnd base rates'!K$116)\n+($N236*'fnd base rates'!K$117)\n+($O236*'fnd base rates'!K$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,11)))\n*$R236","v":1394.9506451280001},{"$f":"(($D236*'fnd base rates'!L$107)\n+($E236*'fnd base rates'!L$108)\n+($F236*'fnd base rates'!L$109)\n+($G236*'fnd base rates'!L$110)\n+($H236*'fnd base rates'!L$111)\n+($I236*'fnd base rates'!L$112)\n+($J236*'fnd base rates'!L$113)\n+($K236*'fnd base rates'!L$114)\n+($M236*'fnd base rates'!L$116)\n+($N236*'fnd base rates'!L$117)\n+($O236*'fnd base rates'!L$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D236*'fnd base rates'!M$107)\n+($E236*'fnd base rates'!M$108)\n+($F236*'fnd base rates'!M$109)\n+($G236*'fnd base rates'!M$110)\n+($H236*'fnd base rates'!M$111)\n+($I236*'fnd base rates'!M$112)\n+($J236*'fnd base rates'!M$113)\n+($K236*'fnd base rates'!M$114)\n+($M236*'fnd base rates'!M$116)\n+($N236*'fnd base rates'!M$117)\n+($O236*'fnd base rates'!M$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,13)))","v":0},11584.680282512001,null,436049133,"436","049","133",1,1,11584.680282512001,11585,-6574,18159,null,null,null,null,null,null,0,null,0]
["436",436049149,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D237","v":0},{"$f":"'fnd enro'!E237","v":0},{"$f":"'fnd enro'!F237","v":0},{"$f":"'fnd enro'!G237","v":0},{"$f":"'fnd enro'!H237","v":0},{"$f":"'fnd enro'!I237","v":2},{"$f":"'fnd enro'!J237","v":0},{"$f":"'fnd enro'!K237","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L237","v":0},{"$f":"'fnd enro'!M237","v":0},{"$f":"'fnd enro'!N237","v":0},{"$f":"'fnd enro'!O237","v":0},{"$f":"'fnd enro'!P237","v":0},{"$f":"'fnd enro'!R237","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q237)","v":12},null,{"$f":"(($D237*'fnd base rates'!C$107)\n+($E237*'fnd base rates'!C$108)\n+($F237*'fnd base rates'!C$109)\n+($G237*'fnd base rates'!C$110)\n+($H237*'fnd base rates'!C$111)\n+($I237*'fnd base rates'!C$112)\n+($J237*'fnd base rates'!C$113)\n+($K237*'fnd base rates'!C$114)\n+($M237*'fnd base rates'!C$116)\n+($N237*'fnd base rates'!C$117)\n+($O237*'fnd base rates'!C$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,3)))\n*$R237","v":1268.433742512},{"$f":"(($D237*'fnd base rates'!D$107)\n+($E237*'fnd base rates'!D$108)\n+($F237*'fnd base rates'!D$109)\n+($G237*'fnd base rates'!D$110)\n+($H237*'fnd base rates'!D$111)\n+($I237*'fnd base rates'!D$112)\n+($J237*'fnd base rates'!D$113)\n+($K237*'fnd base rates'!D$114)\n+($M237*'fnd base rates'!D$116)\n+($N237*'fnd base rates'!D$117)\n+($O237*'fnd base rates'!D$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,4)))\n*$R237","v":1802.1072000000001},{"$f":"(($D237*'fnd base rates'!E$107)\n+($E237*'fnd base rates'!E$108)\n+($F237*'fnd base rates'!E$109)\n+($G237*'fnd base rates'!E$110)\n+($H237*'fnd base rates'!E$111)\n+($I237*'fnd base rates'!E$112)\n+($J237*'fnd base rates'!E$113)\n+($K237*'fnd base rates'!E$114)\n+($M237*'fnd base rates'!E$116)\n+($N237*'fnd base rates'!E$117)\n+($O237*'fnd base rates'!E$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,5)))\n*$R237","v":11586.379547616001},{"$f":"(($D237*'fnd base rates'!F$107)\n+($E237*'fnd base rates'!F$108)\n+($F237*'fnd base rates'!F$109)\n+($G237*'fnd base rates'!F$110)\n+($H237*'fnd base rates'!F$111)\n+($I237*'fnd base rates'!F$112)\n+($J237*'fnd base rates'!F$113)\n+($K237*'fnd base rates'!F$114)\n+($M237*'fnd base rates'!F$116)\n+($N237*'fnd base rates'!F$117)\n+($O237*'fnd base rates'!F$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,6)))\n*$R237","v":2103.8704754240002},{"$f":"(($D237*'fnd base rates'!G$107)\n+($E237*'fnd base rates'!G$108)\n+($F237*'fnd base rates'!G$109)\n+($G237*'fnd base rates'!G$110)\n+($H237*'fnd base rates'!G$111)\n+($I237*'fnd base rates'!G$112)\n+($J237*'fnd base rates'!G$113)\n+($K237*'fnd base rates'!G$114)\n+($M237*'fnd base rates'!G$116)\n+($N237*'fnd base rates'!G$117)\n+($O237*'fnd base rates'!G$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,7)))\n*$R237","v":386.79848921600006},{"$f":"(($D237*'fnd base rates'!H$107)\n+($E237*'fnd base rates'!H$108)\n+($F237*'fnd base rates'!H$109)\n+($G237*'fnd base rates'!H$110)\n+($H237*'fnd base rates'!H$111)\n+($I237*'fnd base rates'!H$112)\n+($J237*'fnd base rates'!H$113)\n+($K237*'fnd base rates'!H$114)\n+($M237*'fnd base rates'!H$116)\n+($N237*'fnd base rates'!H$117)\n+($O237*'fnd base rates'!H$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D237*'fnd base rates'!I$107)\n+($E237*'fnd base rates'!I$108)\n+($F237*'fnd base rates'!I$109)\n+($G237*'fnd base rates'!I$110)\n+($H237*'fnd base rates'!I$111)\n+($I237*'fnd base rates'!I$112)\n+($J237*'fnd base rates'!I$113)\n+($K237*'fnd base rates'!I$114)\n+($M237*'fnd base rates'!I$116)\n+($N237*'fnd base rates'!I$117)\n+($O237*'fnd base rates'!I$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,9)))\n*$R237","v":1003.2908800000001},{"$f":"(($D237*'fnd base rates'!J$107)\n+($E237*'fnd base rates'!J$108)\n+($F237*'fnd base rates'!J$109)\n+($G237*'fnd base rates'!J$110)\n+($H237*'fnd base rates'!J$111)\n+($I237*'fnd base rates'!J$112)\n+($J237*'fnd base rates'!J$113)\n+($K237*'fnd base rates'!J$114)\n+($M237*'fnd base rates'!J$116)\n+($N237*'fnd base rates'!J$117)\n+($O237*'fnd base rates'!J$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,10)))\n*$R237","v":1351.4358400000001},{"$f":"(($D237*'fnd base rates'!K$107)\n+($E237*'fnd base rates'!K$108)\n+($F237*'fnd base rates'!K$109)\n+($G237*'fnd base rates'!K$110)\n+($H237*'fnd base rates'!K$111)\n+($I237*'fnd base rates'!K$112)\n+($J237*'fnd base rates'!K$113)\n+($K237*'fnd base rates'!K$114)\n+($M237*'fnd base rates'!K$116)\n+($N237*'fnd base rates'!K$117)\n+($O237*'fnd base rates'!K$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,11)))\n*$R237","v":2714.3075302560005},{"$f":"(($D237*'fnd base rates'!L$107)\n+($E237*'fnd base rates'!L$108)\n+($F237*'fnd base rates'!L$109)\n+($G237*'fnd base rates'!L$110)\n+($H237*'fnd base rates'!L$111)\n+($I237*'fnd base rates'!L$112)\n+($J237*'fnd base rates'!L$113)\n+($K237*'fnd base rates'!L$114)\n+($M237*'fnd base rates'!L$116)\n+($N237*'fnd base rates'!L$117)\n+($O237*'fnd base rates'!L$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D237*'fnd base rates'!M$107)\n+($E237*'fnd base rates'!M$108)\n+($F237*'fnd base rates'!M$109)\n+($G237*'fnd base rates'!M$110)\n+($H237*'fnd base rates'!M$111)\n+($I237*'fnd base rates'!M$112)\n+($J237*'fnd base rates'!M$113)\n+($K237*'fnd base rates'!M$114)\n+($M237*'fnd base rates'!M$116)\n+($N237*'fnd base rates'!M$117)\n+($O237*'fnd base rates'!M$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,13)))","v":0},27368.328085024001,null,436049149,"436","049","149",1,2,27368.328085024001,13684,-9362,23046,null,null,null,null,null,null,0,null,0]
["436",436049153,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D238","v":0},{"$f":"'fnd enro'!E238","v":0},{"$f":"'fnd enro'!F238","v":0},{"$f":"'fnd enro'!G238","v":0},{"$f":"'fnd enro'!H238","v":0},{"$f":"'fnd enro'!I238","v":1},{"$f":"'fnd enro'!J238","v":0},{"$f":"'fnd enro'!K238","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L238","v":0},{"$f":"'fnd enro'!M238","v":0},{"$f":"'fnd enro'!N238","v":0},{"$f":"'fnd enro'!O238","v":0},{"$f":"'fnd enro'!P238","v":0},{"$f":"'fnd enro'!R238","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q238)","v":10},null,{"$f":"(($D238*'fnd base rates'!C$107)\n+($E238*'fnd base rates'!C$108)\n+($F238*'fnd base rates'!C$109)\n+($G238*'fnd base rates'!C$110)\n+($H238*'fnd base rates'!C$111)\n+($I238*'fnd base rates'!C$112)\n+($J238*'fnd base rates'!C$113)\n+($K238*'fnd base rates'!C$114)\n+($M238*'fnd base rates'!C$116)\n+($N238*'fnd base rates'!C$117)\n+($O238*'fnd base rates'!C$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,3)))\n*$R238","v":634.21687125599999},{"$f":"(($D238*'fnd base rates'!D$107)\n+($E238*'fnd base rates'!D$108)\n+($F238*'fnd base rates'!D$109)\n+($G238*'fnd base rates'!D$110)\n+($H238*'fnd base rates'!D$111)\n+($I238*'fnd base rates'!D$112)\n+($J238*'fnd base rates'!D$113)\n+($K238*'fnd base rates'!D$114)\n+($M238*'fnd base rates'!D$116)\n+($N238*'fnd base rates'!D$117)\n+($O238*'fnd base rates'!D$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,4)))\n*$R238","v":901.05360000000007},{"$f":"(($D238*'fnd base rates'!E$107)\n+($E238*'fnd base rates'!E$108)\n+($F238*'fnd base rates'!E$109)\n+($G238*'fnd base rates'!E$110)\n+($H238*'fnd base rates'!E$111)\n+($I238*'fnd base rates'!E$112)\n+($J238*'fnd base rates'!E$113)\n+($K238*'fnd base rates'!E$114)\n+($M238*'fnd base rates'!E$116)\n+($N238*'fnd base rates'!E$117)\n+($O238*'fnd base rates'!E$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,5)))\n*$R238","v":5793.1897738080006},{"$f":"(($D238*'fnd base rates'!F$107)\n+($E238*'fnd base rates'!F$108)\n+($F238*'fnd base rates'!F$109)\n+($G238*'fnd base rates'!F$110)\n+($H238*'fnd base rates'!F$111)\n+($I238*'fnd base rates'!F$112)\n+($J238*'fnd base rates'!F$113)\n+($K238*'fnd base rates'!F$114)\n+($M238*'fnd base rates'!F$116)\n+($N238*'fnd base rates'!F$117)\n+($O238*'fnd base rates'!F$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,6)))\n*$R238","v":1051.9352377120001},{"$f":"(($D238*'fnd base rates'!G$107)\n+($E238*'fnd base rates'!G$108)\n+($F238*'fnd base rates'!G$109)\n+($G238*'fnd base rates'!G$110)\n+($H238*'fnd base rates'!G$111)\n+($I238*'fnd base rates'!G$112)\n+($J238*'fnd base rates'!G$113)\n+($K238*'fnd base rates'!G$114)\n+($M238*'fnd base rates'!G$116)\n+($N238*'fnd base rates'!G$117)\n+($O238*'fnd base rates'!G$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,7)))\n*$R238","v":193.39924460800003},{"$f":"(($D238*'fnd base rates'!H$107)\n+($E238*'fnd base rates'!H$108)\n+($F238*'fnd base rates'!H$109)\n+($G238*'fnd base rates'!H$110)\n+($H238*'fnd base rates'!H$111)\n+($I238*'fnd base rates'!H$112)\n+($J238*'fnd base rates'!H$113)\n+($K238*'fnd base rates'!H$114)\n+($M238*'fnd base rates'!H$116)\n+($N238*'fnd base rates'!H$117)\n+($O238*'fnd base rates'!H$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D238*'fnd base rates'!I$107)\n+($E238*'fnd base rates'!I$108)\n+($F238*'fnd base rates'!I$109)\n+($G238*'fnd base rates'!I$110)\n+($H238*'fnd base rates'!I$111)\n+($I238*'fnd base rates'!I$112)\n+($J238*'fnd base rates'!I$113)\n+($K238*'fnd base rates'!I$114)\n+($M238*'fnd base rates'!I$116)\n+($N238*'fnd base rates'!I$117)\n+($O238*'fnd base rates'!I$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,9)))\n*$R238","v":501.64544000000006},{"$f":"(($D238*'fnd base rates'!J$107)\n+($E238*'fnd base rates'!J$108)\n+($F238*'fnd base rates'!J$109)\n+($G238*'fnd base rates'!J$110)\n+($H238*'fnd base rates'!J$111)\n+($I238*'fnd base rates'!J$112)\n+($J238*'fnd base rates'!J$113)\n+($K238*'fnd base rates'!J$114)\n+($M238*'fnd base rates'!J$116)\n+($N238*'fnd base rates'!J$117)\n+($O238*'fnd base rates'!J$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,10)))\n*$R238","v":675.71792000000005},{"$f":"(($D238*'fnd base rates'!K$107)\n+($E238*'fnd base rates'!K$108)\n+($F238*'fnd base rates'!K$109)\n+($G238*'fnd base rates'!K$110)\n+($H238*'fnd base rates'!K$111)\n+($I238*'fnd base rates'!K$112)\n+($J238*'fnd base rates'!K$113)\n+($K238*'fnd base rates'!K$114)\n+($M238*'fnd base rates'!K$116)\n+($N238*'fnd base rates'!K$117)\n+($O238*'fnd base rates'!K$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,11)))\n*$R238","v":1357.1537651280003},{"$f":"(($D238*'fnd base rates'!L$107)\n+($E238*'fnd base rates'!L$108)\n+($F238*'fnd base rates'!L$109)\n+($G238*'fnd base rates'!L$110)\n+($H238*'fnd base rates'!L$111)\n+($I238*'fnd base rates'!L$112)\n+($J238*'fnd base rates'!L$113)\n+($K238*'fnd base rates'!L$114)\n+($M238*'fnd base rates'!L$116)\n+($N238*'fnd base rates'!L$117)\n+($O238*'fnd base rates'!L$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D238*'fnd base rates'!M$107)\n+($E238*'fnd base rates'!M$108)\n+($F238*'fnd base rates'!M$109)\n+($G238*'fnd base rates'!M$110)\n+($H238*'fnd base rates'!M$111)\n+($I238*'fnd base rates'!M$112)\n+($J238*'fnd base rates'!M$113)\n+($K238*'fnd base rates'!M$114)\n+($M238*'fnd base rates'!M$116)\n+($N238*'fnd base rates'!M$117)\n+($O238*'fnd base rates'!M$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,13)))","v":0},13684.164042512,null,436049153,"436","049","153",1,1,13684.164042512,13684,-5110,18794,null,null,null,null,null,null,0,null,0]
["436",436049155,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D239","v":0},{"$f":"'fnd enro'!E239","v":0},{"$f":"'fnd enro'!F239","v":0},{"$f":"'fnd enro'!G239","v":0},{"$f":"'fnd enro'!H239","v":0},{"$f":"'fnd enro'!I239","v":1},{"$f":"'fnd enro'!J239","v":0},{"$f":"'fnd enro'!K239","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L239","v":0},{"$f":"'fnd enro'!M239","v":0},{"$f":"'fnd enro'!N239","v":0},{"$f":"'fnd enro'!O239","v":0},{"$f":"'fnd enro'!P239","v":0},{"$f":"'fnd enro'!R239","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q239)","v":2},null,{"$f":"(($D239*'fnd base rates'!C$107)\n+($E239*'fnd base rates'!C$108)\n+($F239*'fnd base rates'!C$109)\n+($G239*'fnd base rates'!C$110)\n+($H239*'fnd base rates'!C$111)\n+($I239*'fnd base rates'!C$112)\n+($J239*'fnd base rates'!C$113)\n+($K239*'fnd base rates'!C$114)\n+($M239*'fnd base rates'!C$116)\n+($N239*'fnd base rates'!C$117)\n+($O239*'fnd base rates'!C$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,3)))\n*$R239","v":634.21687125599999},{"$f":"(($D239*'fnd base rates'!D$107)\n+($E239*'fnd base rates'!D$108)\n+($F239*'fnd base rates'!D$109)\n+($G239*'fnd base rates'!D$110)\n+($H239*'fnd base rates'!D$111)\n+($I239*'fnd base rates'!D$112)\n+($J239*'fnd base rates'!D$113)\n+($K239*'fnd base rates'!D$114)\n+($M239*'fnd base rates'!D$116)\n+($N239*'fnd base rates'!D$117)\n+($O239*'fnd base rates'!D$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,4)))\n*$R239","v":901.05360000000007},{"$f":"(($D239*'fnd base rates'!E$107)\n+($E239*'fnd base rates'!E$108)\n+($F239*'fnd base rates'!E$109)\n+($G239*'fnd base rates'!E$110)\n+($H239*'fnd base rates'!E$111)\n+($I239*'fnd base rates'!E$112)\n+($J239*'fnd base rates'!E$113)\n+($K239*'fnd base rates'!E$114)\n+($M239*'fnd base rates'!E$116)\n+($N239*'fnd base rates'!E$117)\n+($O239*'fnd base rates'!E$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,5)))\n*$R239","v":5793.1897738080006},{"$f":"(($D239*'fnd base rates'!F$107)\n+($E239*'fnd base rates'!F$108)\n+($F239*'fnd base rates'!F$109)\n+($G239*'fnd base rates'!F$110)\n+($H239*'fnd base rates'!F$111)\n+($I239*'fnd base rates'!F$112)\n+($J239*'fnd base rates'!F$113)\n+($K239*'fnd base rates'!F$114)\n+($M239*'fnd base rates'!F$116)\n+($N239*'fnd base rates'!F$117)\n+($O239*'fnd base rates'!F$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,6)))\n*$R239","v":1051.9352377120001},{"$f":"(($D239*'fnd base rates'!G$107)\n+($E239*'fnd base rates'!G$108)\n+($F239*'fnd base rates'!G$109)\n+($G239*'fnd base rates'!G$110)\n+($H239*'fnd base rates'!G$111)\n+($I239*'fnd base rates'!G$112)\n+($J239*'fnd base rates'!G$113)\n+($K239*'fnd base rates'!G$114)\n+($M239*'fnd base rates'!G$116)\n+($N239*'fnd base rates'!G$117)\n+($O239*'fnd base rates'!G$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,7)))\n*$R239","v":193.39924460800003},{"$f":"(($D239*'fnd base rates'!H$107)\n+($E239*'fnd base rates'!H$108)\n+($F239*'fnd base rates'!H$109)\n+($G239*'fnd base rates'!H$110)\n+($H239*'fnd base rates'!H$111)\n+($I239*'fnd base rates'!H$112)\n+($J239*'fnd base rates'!H$113)\n+($K239*'fnd base rates'!H$114)\n+($M239*'fnd base rates'!H$116)\n+($N239*'fnd base rates'!H$117)\n+($O239*'fnd base rates'!H$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D239*'fnd base rates'!I$107)\n+($E239*'fnd base rates'!I$108)\n+($F239*'fnd base rates'!I$109)\n+($G239*'fnd base rates'!I$110)\n+($H239*'fnd base rates'!I$111)\n+($I239*'fnd base rates'!I$112)\n+($J239*'fnd base rates'!I$113)\n+($K239*'fnd base rates'!I$114)\n+($M239*'fnd base rates'!I$116)\n+($N239*'fnd base rates'!I$117)\n+($O239*'fnd base rates'!I$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,9)))\n*$R239","v":501.64544000000006},{"$f":"(($D239*'fnd base rates'!J$107)\n+($E239*'fnd base rates'!J$108)\n+($F239*'fnd base rates'!J$109)\n+($G239*'fnd base rates'!J$110)\n+($H239*'fnd base rates'!J$111)\n+($I239*'fnd base rates'!J$112)\n+($J239*'fnd base rates'!J$113)\n+($K239*'fnd base rates'!J$114)\n+($M239*'fnd base rates'!J$116)\n+($N239*'fnd base rates'!J$117)\n+($O239*'fnd base rates'!J$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,10)))\n*$R239","v":675.71792000000005},{"$f":"(($D239*'fnd base rates'!K$107)\n+($E239*'fnd base rates'!K$108)\n+($F239*'fnd base rates'!K$109)\n+($G239*'fnd base rates'!K$110)\n+($H239*'fnd base rates'!K$111)\n+($I239*'fnd base rates'!K$112)\n+($J239*'fnd base rates'!K$113)\n+($K239*'fnd base rates'!K$114)\n+($M239*'fnd base rates'!K$116)\n+($N239*'fnd base rates'!K$117)\n+($O239*'fnd base rates'!K$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,11)))\n*$R239","v":1357.1537651280003},{"$f":"(($D239*'fnd base rates'!L$107)\n+($E239*'fnd base rates'!L$108)\n+($F239*'fnd base rates'!L$109)\n+($G239*'fnd base rates'!L$110)\n+($H239*'fnd base rates'!L$111)\n+($I239*'fnd base rates'!L$112)\n+($J239*'fnd base rates'!L$113)\n+($K239*'fnd base rates'!L$114)\n+($M239*'fnd base rates'!L$116)\n+($N239*'fnd base rates'!L$117)\n+($O239*'fnd base rates'!L$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D239*'fnd base rates'!M$107)\n+($E239*'fnd base rates'!M$108)\n+($F239*'fnd base rates'!M$109)\n+($G239*'fnd base rates'!M$110)\n+($H239*'fnd base rates'!M$111)\n+($I239*'fnd base rates'!M$112)\n+($J239*'fnd base rates'!M$113)\n+($K239*'fnd base rates'!M$114)\n+($M239*'fnd base rates'!M$116)\n+($N239*'fnd base rates'!M$117)\n+($O239*'fnd base rates'!M$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,13)))","v":0},13684.164042512,null,436049155,"436","049","155",1,1,13684.164042512,13684,-9362,23046,null,null,null,null,null,null,0,null,0]
["436",436049163,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D240","v":0},{"$f":"'fnd enro'!E240","v":0},{"$f":"'fnd enro'!F240","v":0},{"$f":"'fnd enro'!G240","v":0},{"$f":"'fnd enro'!H240","v":0},{"$f":"'fnd enro'!I240","v":1},{"$f":"'fnd enro'!J240","v":0},{"$f":"'fnd enro'!K240","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L240","v":0},{"$f":"'fnd enro'!M240","v":0},{"$f":"'fnd enro'!N240","v":0},{"$f":"'fnd enro'!O240","v":0},{"$f":"'fnd enro'!P240","v":0},{"$f":"'fnd enro'!R240","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q240)","v":11},null,{"$f":"(($D240*'fnd base rates'!C$107)\n+($E240*'fnd base rates'!C$108)\n+($F240*'fnd base rates'!C$109)\n+($G240*'fnd base rates'!C$110)\n+($H240*'fnd base rates'!C$111)\n+($I240*'fnd base rates'!C$112)\n+($J240*'fnd base rates'!C$113)\n+($K240*'fnd base rates'!C$114)\n+($M240*'fnd base rates'!C$116)\n+($N240*'fnd base rates'!C$117)\n+($O240*'fnd base rates'!C$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,3)))\n*$R240","v":634.21687125599999},{"$f":"(($D240*'fnd base rates'!D$107)\n+($E240*'fnd base rates'!D$108)\n+($F240*'fnd base rates'!D$109)\n+($G240*'fnd base rates'!D$110)\n+($H240*'fnd base rates'!D$111)\n+($I240*'fnd base rates'!D$112)\n+($J240*'fnd base rates'!D$113)\n+($K240*'fnd base rates'!D$114)\n+($M240*'fnd base rates'!D$116)\n+($N240*'fnd base rates'!D$117)\n+($O240*'fnd base rates'!D$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,4)))\n*$R240","v":901.05360000000007},{"$f":"(($D240*'fnd base rates'!E$107)\n+($E240*'fnd base rates'!E$108)\n+($F240*'fnd base rates'!E$109)\n+($G240*'fnd base rates'!E$110)\n+($H240*'fnd base rates'!E$111)\n+($I240*'fnd base rates'!E$112)\n+($J240*'fnd base rates'!E$113)\n+($K240*'fnd base rates'!E$114)\n+($M240*'fnd base rates'!E$116)\n+($N240*'fnd base rates'!E$117)\n+($O240*'fnd base rates'!E$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,5)))\n*$R240","v":5793.1897738080006},{"$f":"(($D240*'fnd base rates'!F$107)\n+($E240*'fnd base rates'!F$108)\n+($F240*'fnd base rates'!F$109)\n+($G240*'fnd base rates'!F$110)\n+($H240*'fnd base rates'!F$111)\n+($I240*'fnd base rates'!F$112)\n+($J240*'fnd base rates'!F$113)\n+($K240*'fnd base rates'!F$114)\n+($M240*'fnd base rates'!F$116)\n+($N240*'fnd base rates'!F$117)\n+($O240*'fnd base rates'!F$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,6)))\n*$R240","v":1051.9352377120001},{"$f":"(($D240*'fnd base rates'!G$107)\n+($E240*'fnd base rates'!G$108)\n+($F240*'fnd base rates'!G$109)\n+($G240*'fnd base rates'!G$110)\n+($H240*'fnd base rates'!G$111)\n+($I240*'fnd base rates'!G$112)\n+($J240*'fnd base rates'!G$113)\n+($K240*'fnd base rates'!G$114)\n+($M240*'fnd base rates'!G$116)\n+($N240*'fnd base rates'!G$117)\n+($O240*'fnd base rates'!G$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,7)))\n*$R240","v":193.39924460800003},{"$f":"(($D240*'fnd base rates'!H$107)\n+($E240*'fnd base rates'!H$108)\n+($F240*'fnd base rates'!H$109)\n+($G240*'fnd base rates'!H$110)\n+($H240*'fnd base rates'!H$111)\n+($I240*'fnd base rates'!H$112)\n+($J240*'fnd base rates'!H$113)\n+($K240*'fnd base rates'!H$114)\n+($M240*'fnd base rates'!H$116)\n+($N240*'fnd base rates'!H$117)\n+($O240*'fnd base rates'!H$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D240*'fnd base rates'!I$107)\n+($E240*'fnd base rates'!I$108)\n+($F240*'fnd base rates'!I$109)\n+($G240*'fnd base rates'!I$110)\n+($H240*'fnd base rates'!I$111)\n+($I240*'fnd base rates'!I$112)\n+($J240*'fnd base rates'!I$113)\n+($K240*'fnd base rates'!I$114)\n+($M240*'fnd base rates'!I$116)\n+($N240*'fnd base rates'!I$117)\n+($O240*'fnd base rates'!I$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,9)))\n*$R240","v":501.64544000000006},{"$f":"(($D240*'fnd base rates'!J$107)\n+($E240*'fnd base rates'!J$108)\n+($F240*'fnd base rates'!J$109)\n+($G240*'fnd base rates'!J$110)\n+($H240*'fnd base rates'!J$111)\n+($I240*'fnd base rates'!J$112)\n+($J240*'fnd base rates'!J$113)\n+($K240*'fnd base rates'!J$114)\n+($M240*'fnd base rates'!J$116)\n+($N240*'fnd base rates'!J$117)\n+($O240*'fnd base rates'!J$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,10)))\n*$R240","v":675.71792000000005},{"$f":"(($D240*'fnd base rates'!K$107)\n+($E240*'fnd base rates'!K$108)\n+($F240*'fnd base rates'!K$109)\n+($G240*'fnd base rates'!K$110)\n+($H240*'fnd base rates'!K$111)\n+($I240*'fnd base rates'!K$112)\n+($J240*'fnd base rates'!K$113)\n+($K240*'fnd base rates'!K$114)\n+($M240*'fnd base rates'!K$116)\n+($N240*'fnd base rates'!K$117)\n+($O240*'fnd base rates'!K$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,11)))\n*$R240","v":1357.1537651280003},{"$f":"(($D240*'fnd base rates'!L$107)\n+($E240*'fnd base rates'!L$108)\n+($F240*'fnd base rates'!L$109)\n+($G240*'fnd base rates'!L$110)\n+($H240*'fnd base rates'!L$111)\n+($I240*'fnd base rates'!L$112)\n+($J240*'fnd base rates'!L$113)\n+($K240*'fnd base rates'!L$114)\n+($M240*'fnd base rates'!L$116)\n+($N240*'fnd base rates'!L$117)\n+($O240*'fnd base rates'!L$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D240*'fnd base rates'!M$107)\n+($E240*'fnd base rates'!M$108)\n+($F240*'fnd base rates'!M$109)\n+($G240*'fnd base rates'!M$110)\n+($H240*'fnd base rates'!M$111)\n+($I240*'fnd base rates'!M$112)\n+($J240*'fnd base rates'!M$113)\n+($K240*'fnd base rates'!M$114)\n+($M240*'fnd base rates'!M$116)\n+($N240*'fnd base rates'!M$117)\n+($O240*'fnd base rates'!M$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,13)))","v":0},13684.164042512,null,436049163,"436","049","163",1,1,13684.164042512,13684,2099,11585,null,null,null,null,null,null,0,null,0]
["436",436049165,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D241","v":0},{"$f":"'fnd enro'!E241","v":0},{"$f":"'fnd enro'!F241","v":0},{"$f":"'fnd enro'!G241","v":0},{"$f":"'fnd enro'!H241","v":1},{"$f":"'fnd enro'!I241","v":6},{"$f":"'fnd enro'!J241","v":0},{"$f":"'fnd enro'!K241","v":0.27510000000000001},{"$f":"'fnd enro'!L241","v":0},{"$f":"'fnd enro'!M241","v":0},{"$f":"'fnd enro'!N241","v":0},{"$f":"'fnd enro'!O241","v":1},{"$f":"'fnd enro'!P241","v":5},{"$f":"'fnd enro'!R241","v":7},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q241)","v":10},null,{"$f":"(($D241*'fnd base rates'!C$107)\n+($E241*'fnd base rates'!C$108)\n+($F241*'fnd base rates'!C$109)\n+($G241*'fnd base rates'!C$110)\n+($H241*'fnd base rates'!C$111)\n+($I241*'fnd base rates'!C$112)\n+($J241*'fnd base rates'!C$113)\n+($K241*'fnd base rates'!C$114)\n+($M241*'fnd base rates'!C$116)\n+($N241*'fnd base rates'!C$117)\n+($O241*'fnd base rates'!C$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,3)))\n*$R241","v":5118.0382587919994},{"$f":"(($D241*'fnd base rates'!D$107)\n+($E241*'fnd base rates'!D$108)\n+($F241*'fnd base rates'!D$109)\n+($G241*'fnd base rates'!D$110)\n+($H241*'fnd base rates'!D$111)\n+($I241*'fnd base rates'!D$112)\n+($J241*'fnd base rates'!D$113)\n+($K241*'fnd base rates'!D$114)\n+($M241*'fnd base rates'!D$116)\n+($N241*'fnd base rates'!D$117)\n+($O241*'fnd base rates'!D$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,4)))\n*$R241","v":9101.1306399999994},{"$f":"(($D241*'fnd base rates'!E$107)\n+($E241*'fnd base rates'!E$108)\n+($F241*'fnd base rates'!E$109)\n+($G241*'fnd base rates'!E$110)\n+($H241*'fnd base rates'!E$111)\n+($I241*'fnd base rates'!E$112)\n+($J241*'fnd base rates'!E$113)\n+($K241*'fnd base rates'!E$114)\n+($M241*'fnd base rates'!E$116)\n+($N241*'fnd base rates'!E$117)\n+($O241*'fnd base rates'!E$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,5)))\n*$R241","v":65432.349856656001},{"$f":"(($D241*'fnd base rates'!F$107)\n+($E241*'fnd base rates'!F$108)\n+($F241*'fnd base rates'!F$109)\n+($G241*'fnd base rates'!F$110)\n+($H241*'fnd base rates'!F$111)\n+($I241*'fnd base rates'!F$112)\n+($J241*'fnd base rates'!F$113)\n+($K241*'fnd base rates'!F$114)\n+($M241*'fnd base rates'!F$116)\n+($N241*'fnd base rates'!F$117)\n+($O241*'fnd base rates'!F$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,6)))\n*$R241","v":7738.0460239840004},{"$f":"(($D241*'fnd base rates'!G$107)\n+($E241*'fnd base rates'!G$108)\n+($F241*'fnd base rates'!G$109)\n+($G241*'fnd base rates'!G$110)\n+($H241*'fnd base rates'!G$111)\n+($I241*'fnd base rates'!G$112)\n+($J241*'fnd base rates'!G$113)\n+($K241*'fnd base rates'!G$114)\n+($M241*'fnd base rates'!G$116)\n+($N241*'fnd base rates'!G$117)\n+($O241*'fnd base rates'!G$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,7)))\n*$R241","v":2635.8862322560003},{"$f":"(($D241*'fnd base rates'!H$107)\n+($E241*'fnd base rates'!H$108)\n+($F241*'fnd base rates'!H$109)\n+($G241*'fnd base rates'!H$110)\n+($H241*'fnd base rates'!H$111)\n+($I241*'fnd base rates'!H$112)\n+($J241*'fnd base rates'!H$113)\n+($K241*'fnd base rates'!H$114)\n+($M241*'fnd base rates'!H$116)\n+($N241*'fnd base rates'!H$117)\n+($O241*'fnd base rates'!H$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,8)))","v":6143.4080199999999},{"$f":"(($D241*'fnd base rates'!I$107)\n+($E241*'fnd base rates'!I$108)\n+($F241*'fnd base rates'!I$109)\n+($G241*'fnd base rates'!I$110)\n+($H241*'fnd base rates'!I$111)\n+($I241*'fnd base rates'!I$112)\n+($J241*'fnd base rates'!I$113)\n+($K241*'fnd base rates'!I$114)\n+($M241*'fnd base rates'!I$116)\n+($N241*'fnd base rates'!I$117)\n+($O241*'fnd base rates'!I$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,9)))\n*$R241","v":4576.5360800000008},{"$f":"(($D241*'fnd base rates'!J$107)\n+($E241*'fnd base rates'!J$108)\n+($F241*'fnd base rates'!J$109)\n+($G241*'fnd base rates'!J$110)\n+($H241*'fnd base rates'!J$111)\n+($I241*'fnd base rates'!J$112)\n+($J241*'fnd base rates'!J$113)\n+($K241*'fnd base rates'!J$114)\n+($M241*'fnd base rates'!J$116)\n+($N241*'fnd base rates'!J$117)\n+($O241*'fnd base rates'!J$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,10)))\n*$R241","v":9614.2741600000008},{"$f":"(($D241*'fnd base rates'!K$107)\n+($E241*'fnd base rates'!K$108)\n+($F241*'fnd base rates'!K$109)\n+($G241*'fnd base rates'!K$110)\n+($H241*'fnd base rates'!K$111)\n+($I241*'fnd base rates'!K$112)\n+($J241*'fnd base rates'!K$113)\n+($K241*'fnd base rates'!K$114)\n+($M241*'fnd base rates'!K$116)\n+($N241*'fnd base rates'!K$117)\n+($O241*'fnd base rates'!K$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,11)))\n*$R241","v":9960.8113158960023},{"$f":"(($D241*'fnd base rates'!L$107)\n+($E241*'fnd base rates'!L$108)\n+($F241*'fnd base rates'!L$109)\n+($G241*'fnd base rates'!L$110)\n+($H241*'fnd base rates'!L$111)\n+($I241*'fnd base rates'!L$112)\n+($J241*'fnd base rates'!L$113)\n+($K241*'fnd base rates'!L$114)\n+($M241*'fnd base rates'!L$116)\n+($N241*'fnd base rates'!L$117)\n+($O241*'fnd base rates'!L$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,12)))","v":16274.73731},{"$f":"(($D241*'fnd base rates'!M$107)\n+($E241*'fnd base rates'!M$108)\n+($F241*'fnd base rates'!M$109)\n+($G241*'fnd base rates'!M$110)\n+($H241*'fnd base rates'!M$111)\n+($I241*'fnd base rates'!M$112)\n+($J241*'fnd base rates'!M$113)\n+($K241*'fnd base rates'!M$114)\n+($M241*'fnd base rates'!M$116)\n+($N241*'fnd base rates'!M$117)\n+($O241*'fnd base rates'!M$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,13)))","v":0},136595.21789758402,null,436049165,"436","049","165",1,7,136595.21789758402,19514,5830,13684,null,null,null,null,null,null,0,null,0]
["436",436049170,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D242","v":0},{"$f":"'fnd enro'!E242","v":0},{"$f":"'fnd enro'!F242","v":0},{"$f":"'fnd enro'!G242","v":0},{"$f":"'fnd enro'!H242","v":0},{"$f":"'fnd enro'!I242","v":1},{"$f":"'fnd enro'!J242","v":0},{"$f":"'fnd enro'!K242","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L242","v":0},{"$f":"'fnd enro'!M242","v":0},{"$f":"'fnd enro'!N242","v":0},{"$f":"'fnd enro'!O242","v":0},{"$f":"'fnd enro'!P242","v":0},{"$f":"'fnd enro'!R242","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q242)","v":10},null,{"$f":"(($D242*'fnd base rates'!C$107)\n+($E242*'fnd base rates'!C$108)\n+($F242*'fnd base rates'!C$109)\n+($G242*'fnd base rates'!C$110)\n+($H242*'fnd base rates'!C$111)\n+($I242*'fnd base rates'!C$112)\n+($J242*'fnd base rates'!C$113)\n+($K242*'fnd base rates'!C$114)\n+($M242*'fnd base rates'!C$116)\n+($N242*'fnd base rates'!C$117)\n+($O242*'fnd base rates'!C$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,3)))\n*$R242","v":634.21687125599999},{"$f":"(($D242*'fnd base rates'!D$107)\n+($E242*'fnd base rates'!D$108)\n+($F242*'fnd base rates'!D$109)\n+($G242*'fnd base rates'!D$110)\n+($H242*'fnd base rates'!D$111)\n+($I242*'fnd base rates'!D$112)\n+($J242*'fnd base rates'!D$113)\n+($K242*'fnd base rates'!D$114)\n+($M242*'fnd base rates'!D$116)\n+($N242*'fnd base rates'!D$117)\n+($O242*'fnd base rates'!D$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,4)))\n*$R242","v":901.05360000000007},{"$f":"(($D242*'fnd base rates'!E$107)\n+($E242*'fnd base rates'!E$108)\n+($F242*'fnd base rates'!E$109)\n+($G242*'fnd base rates'!E$110)\n+($H242*'fnd base rates'!E$111)\n+($I242*'fnd base rates'!E$112)\n+($J242*'fnd base rates'!E$113)\n+($K242*'fnd base rates'!E$114)\n+($M242*'fnd base rates'!E$116)\n+($N242*'fnd base rates'!E$117)\n+($O242*'fnd base rates'!E$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,5)))\n*$R242","v":5793.1897738080006},{"$f":"(($D242*'fnd base rates'!F$107)\n+($E242*'fnd base rates'!F$108)\n+($F242*'fnd base rates'!F$109)\n+($G242*'fnd base rates'!F$110)\n+($H242*'fnd base rates'!F$111)\n+($I242*'fnd base rates'!F$112)\n+($J242*'fnd base rates'!F$113)\n+($K242*'fnd base rates'!F$114)\n+($M242*'fnd base rates'!F$116)\n+($N242*'fnd base rates'!F$117)\n+($O242*'fnd base rates'!F$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,6)))\n*$R242","v":1051.9352377120001},{"$f":"(($D242*'fnd base rates'!G$107)\n+($E242*'fnd base rates'!G$108)\n+($F242*'fnd base rates'!G$109)\n+($G242*'fnd base rates'!G$110)\n+($H242*'fnd base rates'!G$111)\n+($I242*'fnd base rates'!G$112)\n+($J242*'fnd base rates'!G$113)\n+($K242*'fnd base rates'!G$114)\n+($M242*'fnd base rates'!G$116)\n+($N242*'fnd base rates'!G$117)\n+($O242*'fnd base rates'!G$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,7)))\n*$R242","v":193.39924460800003},{"$f":"(($D242*'fnd base rates'!H$107)\n+($E242*'fnd base rates'!H$108)\n+($F242*'fnd base rates'!H$109)\n+($G242*'fnd base rates'!H$110)\n+($H242*'fnd base rates'!H$111)\n+($I242*'fnd base rates'!H$112)\n+($J242*'fnd base rates'!H$113)\n+($K242*'fnd base rates'!H$114)\n+($M242*'fnd base rates'!H$116)\n+($N242*'fnd base rates'!H$117)\n+($O242*'fnd base rates'!H$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D242*'fnd base rates'!I$107)\n+($E242*'fnd base rates'!I$108)\n+($F242*'fnd base rates'!I$109)\n+($G242*'fnd base rates'!I$110)\n+($H242*'fnd base rates'!I$111)\n+($I242*'fnd base rates'!I$112)\n+($J242*'fnd base rates'!I$113)\n+($K242*'fnd base rates'!I$114)\n+($M242*'fnd base rates'!I$116)\n+($N242*'fnd base rates'!I$117)\n+($O242*'fnd base rates'!I$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,9)))\n*$R242","v":501.64544000000006},{"$f":"(($D242*'fnd base rates'!J$107)\n+($E242*'fnd base rates'!J$108)\n+($F242*'fnd base rates'!J$109)\n+($G242*'fnd base rates'!J$110)\n+($H242*'fnd base rates'!J$111)\n+($I242*'fnd base rates'!J$112)\n+($J242*'fnd base rates'!J$113)\n+($K242*'fnd base rates'!J$114)\n+($M242*'fnd base rates'!J$116)\n+($N242*'fnd base rates'!J$117)\n+($O242*'fnd base rates'!J$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,10)))\n*$R242","v":675.71792000000005},{"$f":"(($D242*'fnd base rates'!K$107)\n+($E242*'fnd base rates'!K$108)\n+($F242*'fnd base rates'!K$109)\n+($G242*'fnd base rates'!K$110)\n+($H242*'fnd base rates'!K$111)\n+($I242*'fnd base rates'!K$112)\n+($J242*'fnd base rates'!K$113)\n+($K242*'fnd base rates'!K$114)\n+($M242*'fnd base rates'!K$116)\n+($N242*'fnd base rates'!K$117)\n+($O242*'fnd base rates'!K$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,11)))\n*$R242","v":1357.1537651280003},{"$f":"(($D242*'fnd base rates'!L$107)\n+($E242*'fnd base rates'!L$108)\n+($F242*'fnd base rates'!L$109)\n+($G242*'fnd base rates'!L$110)\n+($H242*'fnd base rates'!L$111)\n+($I242*'fnd base rates'!L$112)\n+($J242*'fnd base rates'!L$113)\n+($K242*'fnd base rates'!L$114)\n+($M242*'fnd base rates'!L$116)\n+($N242*'fnd base rates'!L$117)\n+($O242*'fnd base rates'!L$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D242*'fnd base rates'!M$107)\n+($E242*'fnd base rates'!M$108)\n+($F242*'fnd base rates'!M$109)\n+($G242*'fnd base rates'!M$110)\n+($H242*'fnd base rates'!M$111)\n+($I242*'fnd base rates'!M$112)\n+($J242*'fnd base rates'!M$113)\n+($K242*'fnd base rates'!M$114)\n+($M242*'fnd base rates'!M$116)\n+($N242*'fnd base rates'!M$117)\n+($O242*'fnd base rates'!M$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,13)))","v":0},13684.164042512,null,436049170,"436","049","170",1,1,13684.164042512,13684,0,13684,null,null,null,null,null,null,0,null,0]
["436",436049176,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D243","v":0},{"$f":"'fnd enro'!E243","v":0},{"$f":"'fnd enro'!F243","v":0},{"$f":"'fnd enro'!G243","v":0},{"$f":"'fnd enro'!H243","v":3},{"$f":"'fnd enro'!I243","v":5},{"$f":"'fnd enro'!J243","v":0},{"$f":"'fnd enro'!K243","v":0.31440000000000001},{"$f":"'fnd enro'!L243","v":0},{"$f":"'fnd enro'!M243","v":0},{"$f":"'fnd enro'!N243","v":3},{"$f":"'fnd enro'!O243","v":1},{"$f":"'fnd enro'!P243","v":5},{"$f":"'fnd enro'!R243","v":8},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q243)","v":8},null,{"$f":"(($D243*'fnd base rates'!C$107)\n+($E243*'fnd base rates'!C$108)\n+($F243*'fnd base rates'!C$109)\n+($G243*'fnd base rates'!C$110)\n+($H243*'fnd base rates'!C$111)\n+($I243*'fnd base rates'!C$112)\n+($J243*'fnd base rates'!C$113)\n+($K243*'fnd base rates'!C$114)\n+($M243*'fnd base rates'!C$116)\n+($N243*'fnd base rates'!C$117)\n+($O243*'fnd base rates'!C$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,3)))\n*$R243","v":6080.2061700480008},{"$f":"(($D243*'fnd base rates'!D$107)\n+($E243*'fnd base rates'!D$108)\n+($F243*'fnd base rates'!D$109)\n+($G243*'fnd base rates'!D$110)\n+($H243*'fnd base rates'!D$111)\n+($I243*'fnd base rates'!D$112)\n+($J243*'fnd base rates'!D$113)\n+($K243*'fnd base rates'!D$114)\n+($M243*'fnd base rates'!D$116)\n+($N243*'fnd base rates'!D$117)\n+($O243*'fnd base rates'!D$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,4)))\n*$R243","v":10377.006080000001},{"$f":"(($D243*'fnd base rates'!E$107)\n+($E243*'fnd base rates'!E$108)\n+($F243*'fnd base rates'!E$109)\n+($G243*'fnd base rates'!E$110)\n+($H243*'fnd base rates'!E$111)\n+($I243*'fnd base rates'!E$112)\n+($J243*'fnd base rates'!E$113)\n+($K243*'fnd base rates'!E$114)\n+($M243*'fnd base rates'!E$116)\n+($N243*'fnd base rates'!E$117)\n+($O243*'fnd base rates'!E$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,5)))\n*$R243","v":69556.694510464004},{"$f":"(($D243*'fnd base rates'!F$107)\n+($E243*'fnd base rates'!F$108)\n+($F243*'fnd base rates'!F$109)\n+($G243*'fnd base rates'!F$110)\n+($H243*'fnd base rates'!F$111)\n+($I243*'fnd base rates'!F$112)\n+($J243*'fnd base rates'!F$113)\n+($K243*'fnd base rates'!F$114)\n+($M243*'fnd base rates'!F$116)\n+($N243*'fnd base rates'!F$117)\n+($O243*'fnd base rates'!F$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,6)))\n*$R243","v":9735.7261416960027},{"$f":"(($D243*'fnd base rates'!G$107)\n+($E243*'fnd base rates'!G$108)\n+($F243*'fnd base rates'!G$109)\n+($G243*'fnd base rates'!G$110)\n+($H243*'fnd base rates'!G$111)\n+($I243*'fnd base rates'!G$112)\n+($J243*'fnd base rates'!G$113)\n+($K243*'fnd base rates'!G$114)\n+($M243*'fnd base rates'!G$116)\n+($N243*'fnd base rates'!G$117)\n+($O243*'fnd base rates'!G$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,7)))\n*$R243","v":2887.8767568640005},{"$f":"(($D243*'fnd base rates'!H$107)\n+($E243*'fnd base rates'!H$108)\n+($F243*'fnd base rates'!H$109)\n+($G243*'fnd base rates'!H$110)\n+($H243*'fnd base rates'!H$111)\n+($I243*'fnd base rates'!H$112)\n+($J243*'fnd base rates'!H$113)\n+($K243*'fnd base rates'!H$114)\n+($M243*'fnd base rates'!H$116)\n+($N243*'fnd base rates'!H$117)\n+($O243*'fnd base rates'!H$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,8)))","v":6798.2248800000007},{"$f":"(($D243*'fnd base rates'!I$107)\n+($E243*'fnd base rates'!I$108)\n+($F243*'fnd base rates'!I$109)\n+($G243*'fnd base rates'!I$110)\n+($H243*'fnd base rates'!I$111)\n+($I243*'fnd base rates'!I$112)\n+($J243*'fnd base rates'!I$113)\n+($K243*'fnd base rates'!I$114)\n+($M243*'fnd base rates'!I$116)\n+($N243*'fnd base rates'!I$117)\n+($O243*'fnd base rates'!I$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,9)))\n*$R243","v":5154.29792},{"$f":"(($D243*'fnd base rates'!J$107)\n+($E243*'fnd base rates'!J$108)\n+($F243*'fnd base rates'!J$109)\n+($G243*'fnd base rates'!J$110)\n+($H243*'fnd base rates'!J$111)\n+($I243*'fnd base rates'!J$112)\n+($J243*'fnd base rates'!J$113)\n+($K243*'fnd base rates'!J$114)\n+($M243*'fnd base rates'!J$116)\n+($N243*'fnd base rates'!J$117)\n+($O243*'fnd base rates'!J$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,10)))\n*$R243","v":8975.4968800000006},{"$f":"(($D243*'fnd base rates'!K$107)\n+($E243*'fnd base rates'!K$108)\n+($F243*'fnd base rates'!K$109)\n+($G243*'fnd base rates'!K$110)\n+($H243*'fnd base rates'!K$111)\n+($I243*'fnd base rates'!K$112)\n+($J243*'fnd base rates'!K$113)\n+($K243*'fnd base rates'!K$114)\n+($M243*'fnd base rates'!K$116)\n+($N243*'fnd base rates'!K$117)\n+($O243*'fnd base rates'!K$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,11)))\n*$R243","v":12576.737961024},{"$f":"(($D243*'fnd base rates'!L$107)\n+($E243*'fnd base rates'!L$108)\n+($F243*'fnd base rates'!L$109)\n+($G243*'fnd base rates'!L$110)\n+($H243*'fnd base rates'!L$111)\n+($I243*'fnd base rates'!L$112)\n+($J243*'fnd base rates'!L$113)\n+($K243*'fnd base rates'!L$114)\n+($M243*'fnd base rates'!L$116)\n+($N243*'fnd base rates'!L$117)\n+($O243*'fnd base rates'!L$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,12)))","v":18917.502640000002},{"$f":"(($D243*'fnd base rates'!M$107)\n+($E243*'fnd base rates'!M$108)\n+($F243*'fnd base rates'!M$109)\n+($G243*'fnd base rates'!M$110)\n+($H243*'fnd base rates'!M$111)\n+($I243*'fnd base rates'!M$112)\n+($J243*'fnd base rates'!M$113)\n+($K243*'fnd base rates'!M$114)\n+($M243*'fnd base rates'!M$116)\n+($N243*'fnd base rates'!M$117)\n+($O243*'fnd base rates'!M$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,13)))","v":0},151059.76994009601,null,436049176,"436","049","176",1,8,151059.76994009601,18882,5198,13684,null,null,null,null,null,null,0,null,0]
["436",436049229,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D244","v":0},{"$f":"'fnd enro'!E244","v":0},{"$f":"'fnd enro'!F244","v":0},{"$f":"'fnd enro'!G244","v":0},{"$f":"'fnd enro'!H244","v":0},{"$f":"'fnd enro'!I244","v":1},{"$f":"'fnd enro'!J244","v":0},{"$f":"'fnd enro'!K244","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L244","v":0},{"$f":"'fnd enro'!M244","v":0},{"$f":"'fnd enro'!N244","v":0},{"$f":"'fnd enro'!O244","v":0},{"$f":"'fnd enro'!P244","v":0},{"$f":"'fnd enro'!R244","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q244)","v":9},null,{"$f":"(($D244*'fnd base rates'!C$107)\n+($E244*'fnd base rates'!C$108)\n+($F244*'fnd base rates'!C$109)\n+($G244*'fnd base rates'!C$110)\n+($H244*'fnd base rates'!C$111)\n+($I244*'fnd base rates'!C$112)\n+($J244*'fnd base rates'!C$113)\n+($K244*'fnd base rates'!C$114)\n+($M244*'fnd base rates'!C$116)\n+($N244*'fnd base rates'!C$117)\n+($O244*'fnd base rates'!C$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,3)))\n*$R244","v":634.21687125599999},{"$f":"(($D244*'fnd base rates'!D$107)\n+($E244*'fnd base rates'!D$108)\n+($F244*'fnd base rates'!D$109)\n+($G244*'fnd base rates'!D$110)\n+($H244*'fnd base rates'!D$111)\n+($I244*'fnd base rates'!D$112)\n+($J244*'fnd base rates'!D$113)\n+($K244*'fnd base rates'!D$114)\n+($M244*'fnd base rates'!D$116)\n+($N244*'fnd base rates'!D$117)\n+($O244*'fnd base rates'!D$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,4)))\n*$R244","v":901.05360000000007},{"$f":"(($D244*'fnd base rates'!E$107)\n+($E244*'fnd base rates'!E$108)\n+($F244*'fnd base rates'!E$109)\n+($G244*'fnd base rates'!E$110)\n+($H244*'fnd base rates'!E$111)\n+($I244*'fnd base rates'!E$112)\n+($J244*'fnd base rates'!E$113)\n+($K244*'fnd base rates'!E$114)\n+($M244*'fnd base rates'!E$116)\n+($N244*'fnd base rates'!E$117)\n+($O244*'fnd base rates'!E$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,5)))\n*$R244","v":5793.1897738080006},{"$f":"(($D244*'fnd base rates'!F$107)\n+($E244*'fnd base rates'!F$108)\n+($F244*'fnd base rates'!F$109)\n+($G244*'fnd base rates'!F$110)\n+($H244*'fnd base rates'!F$111)\n+($I244*'fnd base rates'!F$112)\n+($J244*'fnd base rates'!F$113)\n+($K244*'fnd base rates'!F$114)\n+($M244*'fnd base rates'!F$116)\n+($N244*'fnd base rates'!F$117)\n+($O244*'fnd base rates'!F$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,6)))\n*$R244","v":1051.9352377120001},{"$f":"(($D244*'fnd base rates'!G$107)\n+($E244*'fnd base rates'!G$108)\n+($F244*'fnd base rates'!G$109)\n+($G244*'fnd base rates'!G$110)\n+($H244*'fnd base rates'!G$111)\n+($I244*'fnd base rates'!G$112)\n+($J244*'fnd base rates'!G$113)\n+($K244*'fnd base rates'!G$114)\n+($M244*'fnd base rates'!G$116)\n+($N244*'fnd base rates'!G$117)\n+($O244*'fnd base rates'!G$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,7)))\n*$R244","v":193.39924460800003},{"$f":"(($D244*'fnd base rates'!H$107)\n+($E244*'fnd base rates'!H$108)\n+($F244*'fnd base rates'!H$109)\n+($G244*'fnd base rates'!H$110)\n+($H244*'fnd base rates'!H$111)\n+($I244*'fnd base rates'!H$112)\n+($J244*'fnd base rates'!H$113)\n+($K244*'fnd base rates'!H$114)\n+($M244*'fnd base rates'!H$116)\n+($N244*'fnd base rates'!H$117)\n+($O244*'fnd base rates'!H$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D244*'fnd base rates'!I$107)\n+($E244*'fnd base rates'!I$108)\n+($F244*'fnd base rates'!I$109)\n+($G244*'fnd base rates'!I$110)\n+($H244*'fnd base rates'!I$111)\n+($I244*'fnd base rates'!I$112)\n+($J244*'fnd base rates'!I$113)\n+($K244*'fnd base rates'!I$114)\n+($M244*'fnd base rates'!I$116)\n+($N244*'fnd base rates'!I$117)\n+($O244*'fnd base rates'!I$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,9)))\n*$R244","v":501.64544000000006},{"$f":"(($D244*'fnd base rates'!J$107)\n+($E244*'fnd base rates'!J$108)\n+($F244*'fnd base rates'!J$109)\n+($G244*'fnd base rates'!J$110)\n+($H244*'fnd base rates'!J$111)\n+($I244*'fnd base rates'!J$112)\n+($J244*'fnd base rates'!J$113)\n+($K244*'fnd base rates'!J$114)\n+($M244*'fnd base rates'!J$116)\n+($N244*'fnd base rates'!J$117)\n+($O244*'fnd base rates'!J$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,10)))\n*$R244","v":675.71792000000005},{"$f":"(($D244*'fnd base rates'!K$107)\n+($E244*'fnd base rates'!K$108)\n+($F244*'fnd base rates'!K$109)\n+($G244*'fnd base rates'!K$110)\n+($H244*'fnd base rates'!K$111)\n+($I244*'fnd base rates'!K$112)\n+($J244*'fnd base rates'!K$113)\n+($K244*'fnd base rates'!K$114)\n+($M244*'fnd base rates'!K$116)\n+($N244*'fnd base rates'!K$117)\n+($O244*'fnd base rates'!K$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,11)))\n*$R244","v":1357.1537651280003},{"$f":"(($D244*'fnd base rates'!L$107)\n+($E244*'fnd base rates'!L$108)\n+($F244*'fnd base rates'!L$109)\n+($G244*'fnd base rates'!L$110)\n+($H244*'fnd base rates'!L$111)\n+($I244*'fnd base rates'!L$112)\n+($J244*'fnd base rates'!L$113)\n+($K244*'fnd base rates'!L$114)\n+($M244*'fnd base rates'!L$116)\n+($N244*'fnd base rates'!L$117)\n+($O244*'fnd base rates'!L$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D244*'fnd base rates'!M$107)\n+($E244*'fnd base rates'!M$108)\n+($F244*'fnd base rates'!M$109)\n+($G244*'fnd base rates'!M$110)\n+($H244*'fnd base rates'!M$111)\n+($I244*'fnd base rates'!M$112)\n+($J244*'fnd base rates'!M$113)\n+($K244*'fnd base rates'!M$114)\n+($M244*'fnd base rates'!M$116)\n+($N244*'fnd base rates'!M$117)\n+($O244*'fnd base rates'!M$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,13)))","v":0},13684.164042512,null,436049229,"436","049","229",1,1,13684.164042512,13684,0,13684,null,null,null,null,null,null,0,null,0]
["436",436049243,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D245","v":0},{"$f":"'fnd enro'!E245","v":0},{"$f":"'fnd enro'!F245","v":0},{"$f":"'fnd enro'!G245","v":0},{"$f":"'fnd enro'!H245","v":0},{"$f":"'fnd enro'!I245","v":1},{"$f":"'fnd enro'!J245","v":0},{"$f":"'fnd enro'!K245","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L245","v":0},{"$f":"'fnd enro'!M245","v":0},{"$f":"'fnd enro'!N245","v":0},{"$f":"'fnd enro'!O245","v":0},{"$f":"'fnd enro'!P245","v":0},{"$f":"'fnd enro'!R245","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q245)","v":9},null,{"$f":"(($D245*'fnd base rates'!C$107)\n+($E245*'fnd base rates'!C$108)\n+($F245*'fnd base rates'!C$109)\n+($G245*'fnd base rates'!C$110)\n+($H245*'fnd base rates'!C$111)\n+($I245*'fnd base rates'!C$112)\n+($J245*'fnd base rates'!C$113)\n+($K245*'fnd base rates'!C$114)\n+($M245*'fnd base rates'!C$116)\n+($N245*'fnd base rates'!C$117)\n+($O245*'fnd base rates'!C$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,3)))\n*$R245","v":634.21687125599999},{"$f":"(($D245*'fnd base rates'!D$107)\n+($E245*'fnd base rates'!D$108)\n+($F245*'fnd base rates'!D$109)\n+($G245*'fnd base rates'!D$110)\n+($H245*'fnd base rates'!D$111)\n+($I245*'fnd base rates'!D$112)\n+($J245*'fnd base rates'!D$113)\n+($K245*'fnd base rates'!D$114)\n+($M245*'fnd base rates'!D$116)\n+($N245*'fnd base rates'!D$117)\n+($O245*'fnd base rates'!D$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,4)))\n*$R245","v":901.05360000000007},{"$f":"(($D245*'fnd base rates'!E$107)\n+($E245*'fnd base rates'!E$108)\n+($F245*'fnd base rates'!E$109)\n+($G245*'fnd base rates'!E$110)\n+($H245*'fnd base rates'!E$111)\n+($I245*'fnd base rates'!E$112)\n+($J245*'fnd base rates'!E$113)\n+($K245*'fnd base rates'!E$114)\n+($M245*'fnd base rates'!E$116)\n+($N245*'fnd base rates'!E$117)\n+($O245*'fnd base rates'!E$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,5)))\n*$R245","v":5793.1897738080006},{"$f":"(($D245*'fnd base rates'!F$107)\n+($E245*'fnd base rates'!F$108)\n+($F245*'fnd base rates'!F$109)\n+($G245*'fnd base rates'!F$110)\n+($H245*'fnd base rates'!F$111)\n+($I245*'fnd base rates'!F$112)\n+($J245*'fnd base rates'!F$113)\n+($K245*'fnd base rates'!F$114)\n+($M245*'fnd base rates'!F$116)\n+($N245*'fnd base rates'!F$117)\n+($O245*'fnd base rates'!F$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,6)))\n*$R245","v":1051.9352377120001},{"$f":"(($D245*'fnd base rates'!G$107)\n+($E245*'fnd base rates'!G$108)\n+($F245*'fnd base rates'!G$109)\n+($G245*'fnd base rates'!G$110)\n+($H245*'fnd base rates'!G$111)\n+($I245*'fnd base rates'!G$112)\n+($J245*'fnd base rates'!G$113)\n+($K245*'fnd base rates'!G$114)\n+($M245*'fnd base rates'!G$116)\n+($N245*'fnd base rates'!G$117)\n+($O245*'fnd base rates'!G$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,7)))\n*$R245","v":193.39924460800003},{"$f":"(($D245*'fnd base rates'!H$107)\n+($E245*'fnd base rates'!H$108)\n+($F245*'fnd base rates'!H$109)\n+($G245*'fnd base rates'!H$110)\n+($H245*'fnd base rates'!H$111)\n+($I245*'fnd base rates'!H$112)\n+($J245*'fnd base rates'!H$113)\n+($K245*'fnd base rates'!H$114)\n+($M245*'fnd base rates'!H$116)\n+($N245*'fnd base rates'!H$117)\n+($O245*'fnd base rates'!H$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D245*'fnd base rates'!I$107)\n+($E245*'fnd base rates'!I$108)\n+($F245*'fnd base rates'!I$109)\n+($G245*'fnd base rates'!I$110)\n+($H245*'fnd base rates'!I$111)\n+($I245*'fnd base rates'!I$112)\n+($J245*'fnd base rates'!I$113)\n+($K245*'fnd base rates'!I$114)\n+($M245*'fnd base rates'!I$116)\n+($N245*'fnd base rates'!I$117)\n+($O245*'fnd base rates'!I$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,9)))\n*$R245","v":501.64544000000006},{"$f":"(($D245*'fnd base rates'!J$107)\n+($E245*'fnd base rates'!J$108)\n+($F245*'fnd base rates'!J$109)\n+($G245*'fnd base rates'!J$110)\n+($H245*'fnd base rates'!J$111)\n+($I245*'fnd base rates'!J$112)\n+($J245*'fnd base rates'!J$113)\n+($K245*'fnd base rates'!J$114)\n+($M245*'fnd base rates'!J$116)\n+($N245*'fnd base rates'!J$117)\n+($O245*'fnd base rates'!J$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,10)))\n*$R245","v":675.71792000000005},{"$f":"(($D245*'fnd base rates'!K$107)\n+($E245*'fnd base rates'!K$108)\n+($F245*'fnd base rates'!K$109)\n+($G245*'fnd base rates'!K$110)\n+($H245*'fnd base rates'!K$111)\n+($I245*'fnd base rates'!K$112)\n+($J245*'fnd base rates'!K$113)\n+($K245*'fnd base rates'!K$114)\n+($M245*'fnd base rates'!K$116)\n+($N245*'fnd base rates'!K$117)\n+($O245*'fnd base rates'!K$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,11)))\n*$R245","v":1357.1537651280003},{"$f":"(($D245*'fnd base rates'!L$107)\n+($E245*'fnd base rates'!L$108)\n+($F245*'fnd base rates'!L$109)\n+($G245*'fnd base rates'!L$110)\n+($H245*'fnd base rates'!L$111)\n+($I245*'fnd base rates'!L$112)\n+($J245*'fnd base rates'!L$113)\n+($K245*'fnd base rates'!L$114)\n+($M245*'fnd base rates'!L$116)\n+($N245*'fnd base rates'!L$117)\n+($O245*'fnd base rates'!L$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D245*'fnd base rates'!M$107)\n+($E245*'fnd base rates'!M$108)\n+($F245*'fnd base rates'!M$109)\n+($G245*'fnd base rates'!M$110)\n+($H245*'fnd base rates'!M$111)\n+($I245*'fnd base rates'!M$112)\n+($J245*'fnd base rates'!M$113)\n+($K245*'fnd base rates'!M$114)\n+($M245*'fnd base rates'!M$116)\n+($N245*'fnd base rates'!M$117)\n+($O245*'fnd base rates'!M$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,13)))","v":0},13684.164042512,null,436049243,"436","049","243",1,1,13684.164042512,13684,-5830,19514,null,null,null,null,null,null,0,null,0]
["436",436049244,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D246","v":0},{"$f":"'fnd enro'!E246","v":0},{"$f":"'fnd enro'!F246","v":0},{"$f":"'fnd enro'!G246","v":0},{"$f":"'fnd enro'!H246","v":1},{"$f":"'fnd enro'!I246","v":1},{"$f":"'fnd enro'!J246","v":0},{"$f":"'fnd enro'!K246","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L246","v":0},{"$f":"'fnd enro'!M246","v":0},{"$f":"'fnd enro'!N246","v":0},{"$f":"'fnd enro'!O246","v":0},{"$f":"'fnd enro'!P246","v":0},{"$f":"'fnd enro'!R246","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q246)","v":10},null,{"$f":"(($D246*'fnd base rates'!C$107)\n+($E246*'fnd base rates'!C$108)\n+($F246*'fnd base rates'!C$109)\n+($G246*'fnd base rates'!C$110)\n+($H246*'fnd base rates'!C$111)\n+($I246*'fnd base rates'!C$112)\n+($J246*'fnd base rates'!C$113)\n+($K246*'fnd base rates'!C$114)\n+($M246*'fnd base rates'!C$116)\n+($N246*'fnd base rates'!C$117)\n+($O246*'fnd base rates'!C$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,3)))\n*$R246","v":1268.433742512},{"$f":"(($D246*'fnd base rates'!D$107)\n+($E246*'fnd base rates'!D$108)\n+($F246*'fnd base rates'!D$109)\n+($G246*'fnd base rates'!D$110)\n+($H246*'fnd base rates'!D$111)\n+($I246*'fnd base rates'!D$112)\n+($J246*'fnd base rates'!D$113)\n+($K246*'fnd base rates'!D$114)\n+($M246*'fnd base rates'!D$116)\n+($N246*'fnd base rates'!D$117)\n+($O246*'fnd base rates'!D$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,4)))\n*$R246","v":1802.1072000000001},{"$f":"(($D246*'fnd base rates'!E$107)\n+($E246*'fnd base rates'!E$108)\n+($F246*'fnd base rates'!E$109)\n+($G246*'fnd base rates'!E$110)\n+($H246*'fnd base rates'!E$111)\n+($I246*'fnd base rates'!E$112)\n+($J246*'fnd base rates'!E$113)\n+($K246*'fnd base rates'!E$114)\n+($M246*'fnd base rates'!E$116)\n+($N246*'fnd base rates'!E$117)\n+($O246*'fnd base rates'!E$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,5)))\n*$R246","v":9875.4674676160012},{"$f":"(($D246*'fnd base rates'!F$107)\n+($E246*'fnd base rates'!F$108)\n+($F246*'fnd base rates'!F$109)\n+($G246*'fnd base rates'!F$110)\n+($H246*'fnd base rates'!F$111)\n+($I246*'fnd base rates'!F$112)\n+($J246*'fnd base rates'!F$113)\n+($K246*'fnd base rates'!F$114)\n+($M246*'fnd base rates'!F$116)\n+($N246*'fnd base rates'!F$117)\n+($O246*'fnd base rates'!F$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,6)))\n*$R246","v":2231.6503954240002},{"$f":"(($D246*'fnd base rates'!G$107)\n+($E246*'fnd base rates'!G$108)\n+($F246*'fnd base rates'!G$109)\n+($G246*'fnd base rates'!G$110)\n+($H246*'fnd base rates'!G$111)\n+($I246*'fnd base rates'!G$112)\n+($J246*'fnd base rates'!G$113)\n+($K246*'fnd base rates'!G$114)\n+($M246*'fnd base rates'!G$116)\n+($N246*'fnd base rates'!G$117)\n+($O246*'fnd base rates'!G$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,7)))\n*$R246","v":392.16944921600003},{"$f":"(($D246*'fnd base rates'!H$107)\n+($E246*'fnd base rates'!H$108)\n+($F246*'fnd base rates'!H$109)\n+($G246*'fnd base rates'!H$110)\n+($H246*'fnd base rates'!H$111)\n+($I246*'fnd base rates'!H$112)\n+($J246*'fnd base rates'!H$113)\n+($K246*'fnd base rates'!H$114)\n+($M246*'fnd base rates'!H$116)\n+($N246*'fnd base rates'!H$117)\n+($O246*'fnd base rates'!H$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D246*'fnd base rates'!I$107)\n+($E246*'fnd base rates'!I$108)\n+($F246*'fnd base rates'!I$109)\n+($G246*'fnd base rates'!I$110)\n+($H246*'fnd base rates'!I$111)\n+($I246*'fnd base rates'!I$112)\n+($J246*'fnd base rates'!I$113)\n+($K246*'fnd base rates'!I$114)\n+($M246*'fnd base rates'!I$116)\n+($N246*'fnd base rates'!I$117)\n+($O246*'fnd base rates'!I$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,9)))\n*$R246","v":955.77512000000013},{"$f":"(($D246*'fnd base rates'!J$107)\n+($E246*'fnd base rates'!J$108)\n+($F246*'fnd base rates'!J$109)\n+($G246*'fnd base rates'!J$110)\n+($H246*'fnd base rates'!J$111)\n+($I246*'fnd base rates'!J$112)\n+($J246*'fnd base rates'!J$113)\n+($K246*'fnd base rates'!J$114)\n+($M246*'fnd base rates'!J$116)\n+($N246*'fnd base rates'!J$117)\n+($O246*'fnd base rates'!J$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,10)))\n*$R246","v":968.75216},{"$f":"(($D246*'fnd base rates'!K$107)\n+($E246*'fnd base rates'!K$108)\n+($F246*'fnd base rates'!K$109)\n+($G246*'fnd base rates'!K$110)\n+($H246*'fnd base rates'!K$111)\n+($I246*'fnd base rates'!K$112)\n+($J246*'fnd base rates'!K$113)\n+($K246*'fnd base rates'!K$114)\n+($M246*'fnd base rates'!K$116)\n+($N246*'fnd base rates'!K$117)\n+($O246*'fnd base rates'!K$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,11)))\n*$R246","v":2752.1044102560008},{"$f":"(($D246*'fnd base rates'!L$107)\n+($E246*'fnd base rates'!L$108)\n+($F246*'fnd base rates'!L$109)\n+($G246*'fnd base rates'!L$110)\n+($H246*'fnd base rates'!L$111)\n+($I246*'fnd base rates'!L$112)\n+($J246*'fnd base rates'!L$113)\n+($K246*'fnd base rates'!L$114)\n+($M246*'fnd base rates'!L$116)\n+($N246*'fnd base rates'!L$117)\n+($O246*'fnd base rates'!L$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D246*'fnd base rates'!M$107)\n+($E246*'fnd base rates'!M$108)\n+($F246*'fnd base rates'!M$109)\n+($G246*'fnd base rates'!M$110)\n+($H246*'fnd base rates'!M$111)\n+($I246*'fnd base rates'!M$112)\n+($J246*'fnd base rates'!M$113)\n+($K246*'fnd base rates'!M$114)\n+($M246*'fnd base rates'!M$116)\n+($N246*'fnd base rates'!M$117)\n+($O246*'fnd base rates'!M$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,13)))","v":0},25268.844325023998,null,436049244,"436","049","244",1,2,25268.844325023998,12634,-1050,13684,null,null,null,null,null,null,0,null,0]
["436",436049248,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D247","v":0},{"$f":"'fnd enro'!E247","v":0},{"$f":"'fnd enro'!F247","v":0},{"$f":"'fnd enro'!G247","v":0},{"$f":"'fnd enro'!H247","v":2},{"$f":"'fnd enro'!I247","v":7},{"$f":"'fnd enro'!J247","v":0},{"$f":"'fnd enro'!K247","v":0.35370000000000001},{"$f":"'fnd enro'!L247","v":0},{"$f":"'fnd enro'!M247","v":0},{"$f":"'fnd enro'!N247","v":0},{"$f":"'fnd enro'!O247","v":1},{"$f":"'fnd enro'!P247","v":8},{"$f":"'fnd enro'!R247","v":9},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q247)","v":11},null,{"$f":"(($D247*'fnd base rates'!C$107)\n+($E247*'fnd base rates'!C$108)\n+($F247*'fnd base rates'!C$109)\n+($G247*'fnd base rates'!C$110)\n+($H247*'fnd base rates'!C$111)\n+($I247*'fnd base rates'!C$112)\n+($J247*'fnd base rates'!C$113)\n+($K247*'fnd base rates'!C$114)\n+($M247*'fnd base rates'!C$116)\n+($N247*'fnd base rates'!C$117)\n+($O247*'fnd base rates'!C$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,3)))\n*$R247","v":6790.1280013039996},{"$f":"(($D247*'fnd base rates'!D$107)\n+($E247*'fnd base rates'!D$108)\n+($F247*'fnd base rates'!D$109)\n+($G247*'fnd base rates'!D$110)\n+($H247*'fnd base rates'!D$111)\n+($I247*'fnd base rates'!D$112)\n+($J247*'fnd base rates'!D$113)\n+($K247*'fnd base rates'!D$114)\n+($M247*'fnd base rates'!D$116)\n+($N247*'fnd base rates'!D$117)\n+($O247*'fnd base rates'!D$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,4)))\n*$R247","v":12815.588719999998},{"$f":"(($D247*'fnd base rates'!E$107)\n+($E247*'fnd base rates'!E$108)\n+($F247*'fnd base rates'!E$109)\n+($G247*'fnd base rates'!E$110)\n+($H247*'fnd base rates'!E$111)\n+($I247*'fnd base rates'!E$112)\n+($J247*'fnd base rates'!E$113)\n+($K247*'fnd base rates'!E$114)\n+($M247*'fnd base rates'!E$116)\n+($N247*'fnd base rates'!E$117)\n+($O247*'fnd base rates'!E$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,5)))\n*$R247","v":93976.284604272005},{"$f":"(($D247*'fnd base rates'!F$107)\n+($E247*'fnd base rates'!F$108)\n+($F247*'fnd base rates'!F$109)\n+($G247*'fnd base rates'!F$110)\n+($H247*'fnd base rates'!F$111)\n+($I247*'fnd base rates'!F$112)\n+($J247*'fnd base rates'!F$113)\n+($K247*'fnd base rates'!F$114)\n+($M247*'fnd base rates'!F$116)\n+($N247*'fnd base rates'!F$117)\n+($O247*'fnd base rates'!F$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,6)))\n*$R247","v":9969.6964194080028},{"$f":"(($D247*'fnd base rates'!G$107)\n+($E247*'fnd base rates'!G$108)\n+($F247*'fnd base rates'!G$109)\n+($G247*'fnd base rates'!G$110)\n+($H247*'fnd base rates'!G$111)\n+($I247*'fnd base rates'!G$112)\n+($J247*'fnd base rates'!G$113)\n+($K247*'fnd base rates'!G$114)\n+($M247*'fnd base rates'!G$116)\n+($N247*'fnd base rates'!G$117)\n+($O247*'fnd base rates'!G$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,7)))\n*$R247","v":3933.7240814720008},{"$f":"(($D247*'fnd base rates'!H$107)\n+($E247*'fnd base rates'!H$108)\n+($F247*'fnd base rates'!H$109)\n+($G247*'fnd base rates'!H$110)\n+($H247*'fnd base rates'!H$111)\n+($I247*'fnd base rates'!H$112)\n+($J247*'fnd base rates'!H$113)\n+($K247*'fnd base rates'!H$114)\n+($M247*'fnd base rates'!H$116)\n+($N247*'fnd base rates'!H$117)\n+($O247*'fnd base rates'!H$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,8)))","v":7700.2317399999993},{"$f":"(($D247*'fnd base rates'!I$107)\n+($E247*'fnd base rates'!I$108)\n+($F247*'fnd base rates'!I$109)\n+($G247*'fnd base rates'!I$110)\n+($H247*'fnd base rates'!I$111)\n+($I247*'fnd base rates'!I$112)\n+($J247*'fnd base rates'!I$113)\n+($K247*'fnd base rates'!I$114)\n+($M247*'fnd base rates'!I$116)\n+($N247*'fnd base rates'!I$117)\n+($O247*'fnd base rates'!I$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,9)))\n*$R247","v":6288.2488000000003},{"$f":"(($D247*'fnd base rates'!J$107)\n+($E247*'fnd base rates'!J$108)\n+($F247*'fnd base rates'!J$109)\n+($G247*'fnd base rates'!J$110)\n+($H247*'fnd base rates'!J$111)\n+($I247*'fnd base rates'!J$112)\n+($J247*'fnd base rates'!J$113)\n+($K247*'fnd base rates'!J$114)\n+($M247*'fnd base rates'!J$116)\n+($N247*'fnd base rates'!J$117)\n+($O247*'fnd base rates'!J$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,10)))\n*$R247","v":14511.199680000002},{"$f":"(($D247*'fnd base rates'!K$107)\n+($E247*'fnd base rates'!K$108)\n+($F247*'fnd base rates'!K$109)\n+($G247*'fnd base rates'!K$110)\n+($H247*'fnd base rates'!K$111)\n+($I247*'fnd base rates'!K$112)\n+($J247*'fnd base rates'!K$113)\n+($K247*'fnd base rates'!K$114)\n+($M247*'fnd base rates'!K$116)\n+($N247*'fnd base rates'!K$117)\n+($O247*'fnd base rates'!K$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,11)))\n*$R247","v":12712.915726152001},{"$f":"(($D247*'fnd base rates'!L$107)\n+($E247*'fnd base rates'!L$108)\n+($F247*'fnd base rates'!L$109)\n+($G247*'fnd base rates'!L$110)\n+($H247*'fnd base rates'!L$111)\n+($I247*'fnd base rates'!L$112)\n+($J247*'fnd base rates'!L$113)\n+($K247*'fnd base rates'!L$114)\n+($M247*'fnd base rates'!L$116)\n+($N247*'fnd base rates'!L$117)\n+($O247*'fnd base rates'!L$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,12)))","v":22735.597970000003},{"$f":"(($D247*'fnd base rates'!M$107)\n+($E247*'fnd base rates'!M$108)\n+($F247*'fnd base rates'!M$109)\n+($G247*'fnd base rates'!M$110)\n+($H247*'fnd base rates'!M$111)\n+($I247*'fnd base rates'!M$112)\n+($J247*'fnd base rates'!M$113)\n+($K247*'fnd base rates'!M$114)\n+($M247*'fnd base rates'!M$116)\n+($N247*'fnd base rates'!M$117)\n+($O247*'fnd base rates'!M$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,13)))","v":0},191433.61574260797,null,436049248,"436","049","248",1,9,191433.61574260797,21270,2388,18882,null,null,null,null,null,null,0,null,0]
["436",436049274,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D248","v":0},{"$f":"'fnd enro'!E248","v":0},{"$f":"'fnd enro'!F248","v":0},{"$f":"'fnd enro'!G248","v":0},{"$f":"'fnd enro'!H248","v":2},{"$f":"'fnd enro'!I248","v":3},{"$f":"'fnd enro'!J248","v":0},{"$f":"'fnd enro'!K248","v":0.19650000000000001},{"$f":"'fnd enro'!L248","v":0},{"$f":"'fnd enro'!M248","v":0},{"$f":"'fnd enro'!N248","v":0},{"$f":"'fnd enro'!O248","v":0},{"$f":"'fnd enro'!P248","v":3},{"$f":"'fnd enro'!R248","v":5},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q248)","v":10},null,{"$f":"(($D248*'fnd base rates'!C$107)\n+($E248*'fnd base rates'!C$108)\n+($F248*'fnd base rates'!C$109)\n+($G248*'fnd base rates'!C$110)\n+($H248*'fnd base rates'!C$111)\n+($I248*'fnd base rates'!C$112)\n+($J248*'fnd base rates'!C$113)\n+($K248*'fnd base rates'!C$114)\n+($M248*'fnd base rates'!C$116)\n+($N248*'fnd base rates'!C$117)\n+($O248*'fnd base rates'!C$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,3)))\n*$R248","v":3493.6088362800001},{"$f":"(($D248*'fnd base rates'!D$107)\n+($E248*'fnd base rates'!D$108)\n+($F248*'fnd base rates'!D$109)\n+($G248*'fnd base rates'!D$110)\n+($H248*'fnd base rates'!D$111)\n+($I248*'fnd base rates'!D$112)\n+($J248*'fnd base rates'!D$113)\n+($K248*'fnd base rates'!D$114)\n+($M248*'fnd base rates'!D$116)\n+($N248*'fnd base rates'!D$117)\n+($O248*'fnd base rates'!D$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,4)))\n*$R248","v":6033.4895999999999},{"$f":"(($D248*'fnd base rates'!E$107)\n+($E248*'fnd base rates'!E$108)\n+($F248*'fnd base rates'!E$109)\n+($G248*'fnd base rates'!E$110)\n+($H248*'fnd base rates'!E$111)\n+($I248*'fnd base rates'!E$112)\n+($J248*'fnd base rates'!E$113)\n+($K248*'fnd base rates'!E$114)\n+($M248*'fnd base rates'!E$116)\n+($N248*'fnd base rates'!E$117)\n+($O248*'fnd base rates'!E$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,5)))\n*$R248","v":40462.483189040002},{"$f":"(($D248*'fnd base rates'!F$107)\n+($E248*'fnd base rates'!F$108)\n+($F248*'fnd base rates'!F$109)\n+($G248*'fnd base rates'!F$110)\n+($H248*'fnd base rates'!F$111)\n+($I248*'fnd base rates'!F$112)\n+($J248*'fnd base rates'!F$113)\n+($K248*'fnd base rates'!F$114)\n+($M248*'fnd base rates'!F$116)\n+($N248*'fnd base rates'!F$117)\n+($O248*'fnd base rates'!F$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,6)))\n*$R248","v":5515.2360285600007},{"$f":"(($D248*'fnd base rates'!G$107)\n+($E248*'fnd base rates'!G$108)\n+($F248*'fnd base rates'!G$109)\n+($G248*'fnd base rates'!G$110)\n+($H248*'fnd base rates'!G$111)\n+($I248*'fnd base rates'!G$112)\n+($J248*'fnd base rates'!G$113)\n+($K248*'fnd base rates'!G$114)\n+($M248*'fnd base rates'!G$116)\n+($N248*'fnd base rates'!G$117)\n+($O248*'fnd base rates'!G$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,7)))\n*$R248","v":1701.4833430400001},{"$f":"(($D248*'fnd base rates'!H$107)\n+($E248*'fnd base rates'!H$108)\n+($F248*'fnd base rates'!H$109)\n+($G248*'fnd base rates'!H$110)\n+($H248*'fnd base rates'!H$111)\n+($I248*'fnd base rates'!H$112)\n+($J248*'fnd base rates'!H$113)\n+($K248*'fnd base rates'!H$114)\n+($M248*'fnd base rates'!H$116)\n+($N248*'fnd base rates'!H$117)\n+($O248*'fnd base rates'!H$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,8)))","v":3841.1142999999997},{"$f":"(($D248*'fnd base rates'!I$107)\n+($E248*'fnd base rates'!I$108)\n+($F248*'fnd base rates'!I$109)\n+($G248*'fnd base rates'!I$110)\n+($H248*'fnd base rates'!I$111)\n+($I248*'fnd base rates'!I$112)\n+($J248*'fnd base rates'!I$113)\n+($K248*'fnd base rates'!I$114)\n+($M248*'fnd base rates'!I$116)\n+($N248*'fnd base rates'!I$117)\n+($O248*'fnd base rates'!I$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,9)))\n*$R248","v":3017.2785600000002},{"$f":"(($D248*'fnd base rates'!J$107)\n+($E248*'fnd base rates'!J$108)\n+($F248*'fnd base rates'!J$109)\n+($G248*'fnd base rates'!J$110)\n+($H248*'fnd base rates'!J$111)\n+($I248*'fnd base rates'!J$112)\n+($J248*'fnd base rates'!J$113)\n+($K248*'fnd base rates'!J$114)\n+($M248*'fnd base rates'!J$116)\n+($N248*'fnd base rates'!J$117)\n+($O248*'fnd base rates'!J$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,10)))\n*$R248","v":5752.2314400000014},{"$f":"(($D248*'fnd base rates'!K$107)\n+($E248*'fnd base rates'!K$108)\n+($F248*'fnd base rates'!K$109)\n+($G248*'fnd base rates'!K$110)\n+($H248*'fnd base rates'!K$111)\n+($I248*'fnd base rates'!K$112)\n+($J248*'fnd base rates'!K$113)\n+($K248*'fnd base rates'!K$114)\n+($M248*'fnd base rates'!K$116)\n+($N248*'fnd base rates'!K$117)\n+($O248*'fnd base rates'!K$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,11)))\n*$R248","v":6861.3625856400013},{"$f":"(($D248*'fnd base rates'!L$107)\n+($E248*'fnd base rates'!L$108)\n+($F248*'fnd base rates'!L$109)\n+($G248*'fnd base rates'!L$110)\n+($H248*'fnd base rates'!L$111)\n+($I248*'fnd base rates'!L$112)\n+($J248*'fnd base rates'!L$113)\n+($K248*'fnd base rates'!L$114)\n+($M248*'fnd base rates'!L$116)\n+($N248*'fnd base rates'!L$117)\n+($O248*'fnd base rates'!L$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,12)))","v":11173.20665},{"$f":"(($D248*'fnd base rates'!M$107)\n+($E248*'fnd base rates'!M$108)\n+($F248*'fnd base rates'!M$109)\n+($G248*'fnd base rates'!M$110)\n+($H248*'fnd base rates'!M$111)\n+($I248*'fnd base rates'!M$112)\n+($J248*'fnd base rates'!M$113)\n+($K248*'fnd base rates'!M$114)\n+($M248*'fnd base rates'!M$116)\n+($N248*'fnd base rates'!M$117)\n+($O248*'fnd base rates'!M$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,13)))","v":0},87851.494532559998,null,436049274,"436","049","274",1,5,87851.494532559998,17570,3886,13684,null,null,null,null,null,null,0,null,0]
["436",436049308,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D249","v":0},{"$f":"'fnd enro'!E249","v":0},{"$f":"'fnd enro'!F249","v":0},{"$f":"'fnd enro'!G249","v":0},{"$f":"'fnd enro'!H249","v":0},{"$f":"'fnd enro'!I249","v":1},{"$f":"'fnd enro'!J249","v":0},{"$f":"'fnd enro'!K249","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L249","v":0},{"$f":"'fnd enro'!M249","v":0},{"$f":"'fnd enro'!N249","v":0},{"$f":"'fnd enro'!O249","v":0},{"$f":"'fnd enro'!P249","v":1},{"$f":"'fnd enro'!R249","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q249)","v":10},null,{"$f":"(($D249*'fnd base rates'!C$107)\n+($E249*'fnd base rates'!C$108)\n+($F249*'fnd base rates'!C$109)\n+($G249*'fnd base rates'!C$110)\n+($H249*'fnd base rates'!C$111)\n+($I249*'fnd base rates'!C$112)\n+($J249*'fnd base rates'!C$113)\n+($K249*'fnd base rates'!C$114)\n+($M249*'fnd base rates'!C$116)\n+($N249*'fnd base rates'!C$117)\n+($O249*'fnd base rates'!C$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,3)))\n*$R249","v":741.72503125599997},{"$f":"(($D249*'fnd base rates'!D$107)\n+($E249*'fnd base rates'!D$108)\n+($F249*'fnd base rates'!D$109)\n+($G249*'fnd base rates'!D$110)\n+($H249*'fnd base rates'!D$111)\n+($I249*'fnd base rates'!D$112)\n+($J249*'fnd base rates'!D$113)\n+($K249*'fnd base rates'!D$114)\n+($M249*'fnd base rates'!D$116)\n+($N249*'fnd base rates'!D$117)\n+($O249*'fnd base rates'!D$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,4)))\n*$R249","v":1410.4608000000003},{"$f":"(($D249*'fnd base rates'!E$107)\n+($E249*'fnd base rates'!E$108)\n+($F249*'fnd base rates'!E$109)\n+($G249*'fnd base rates'!E$110)\n+($H249*'fnd base rates'!E$111)\n+($I249*'fnd base rates'!E$112)\n+($J249*'fnd base rates'!E$113)\n+($K249*'fnd base rates'!E$114)\n+($M249*'fnd base rates'!E$116)\n+($N249*'fnd base rates'!E$117)\n+($O249*'fnd base rates'!E$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,5)))\n*$R249","v":10765.975933808002},{"$f":"(($D249*'fnd base rates'!F$107)\n+($E249*'fnd base rates'!F$108)\n+($F249*'fnd base rates'!F$109)\n+($G249*'fnd base rates'!F$110)\n+($H249*'fnd base rates'!F$111)\n+($I249*'fnd base rates'!F$112)\n+($J249*'fnd base rates'!F$113)\n+($K249*'fnd base rates'!F$114)\n+($M249*'fnd base rates'!F$116)\n+($N249*'fnd base rates'!F$117)\n+($O249*'fnd base rates'!F$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,6)))\n*$R249","v":1051.9352377120001},{"$f":"(($D249*'fnd base rates'!G$107)\n+($E249*'fnd base rates'!G$108)\n+($F249*'fnd base rates'!G$109)\n+($G249*'fnd base rates'!G$110)\n+($H249*'fnd base rates'!G$111)\n+($I249*'fnd base rates'!G$112)\n+($J249*'fnd base rates'!G$113)\n+($K249*'fnd base rates'!G$114)\n+($M249*'fnd base rates'!G$116)\n+($N249*'fnd base rates'!G$117)\n+($O249*'fnd base rates'!G$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,7)))\n*$R249","v":434.64764460800001},{"$f":"(($D249*'fnd base rates'!H$107)\n+($E249*'fnd base rates'!H$108)\n+($F249*'fnd base rates'!H$109)\n+($G249*'fnd base rates'!H$110)\n+($H249*'fnd base rates'!H$111)\n+($I249*'fnd base rates'!H$112)\n+($J249*'fnd base rates'!H$113)\n+($K249*'fnd base rates'!H$114)\n+($M249*'fnd base rates'!H$116)\n+($N249*'fnd base rates'!H$117)\n+($O249*'fnd base rates'!H$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D249*'fnd base rates'!I$107)\n+($E249*'fnd base rates'!I$108)\n+($F249*'fnd base rates'!I$109)\n+($G249*'fnd base rates'!I$110)\n+($H249*'fnd base rates'!I$111)\n+($I249*'fnd base rates'!I$112)\n+($J249*'fnd base rates'!I$113)\n+($K249*'fnd base rates'!I$114)\n+($M249*'fnd base rates'!I$116)\n+($N249*'fnd base rates'!I$117)\n+($O249*'fnd base rates'!I$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,9)))\n*$R249","v":703.0064000000001},{"$f":"(($D249*'fnd base rates'!J$107)\n+($E249*'fnd base rates'!J$108)\n+($F249*'fnd base rates'!J$109)\n+($G249*'fnd base rates'!J$110)\n+($H249*'fnd base rates'!J$111)\n+($I249*'fnd base rates'!J$112)\n+($J249*'fnd base rates'!J$113)\n+($K249*'fnd base rates'!J$114)\n+($M249*'fnd base rates'!J$116)\n+($N249*'fnd base rates'!J$117)\n+($O249*'fnd base rates'!J$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,10)))\n*$R249","v":1722.0543200000002},{"$f":"(($D249*'fnd base rates'!K$107)\n+($E249*'fnd base rates'!K$108)\n+($F249*'fnd base rates'!K$109)\n+($G249*'fnd base rates'!K$110)\n+($H249*'fnd base rates'!K$111)\n+($I249*'fnd base rates'!K$112)\n+($J249*'fnd base rates'!K$113)\n+($K249*'fnd base rates'!K$114)\n+($M249*'fnd base rates'!K$116)\n+($N249*'fnd base rates'!K$117)\n+($O249*'fnd base rates'!K$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,11)))\n*$R249","v":1357.1537651280003},{"$f":"(($D249*'fnd base rates'!L$107)\n+($E249*'fnd base rates'!L$108)\n+($F249*'fnd base rates'!L$109)\n+($G249*'fnd base rates'!L$110)\n+($H249*'fnd base rates'!L$111)\n+($I249*'fnd base rates'!L$112)\n+($J249*'fnd base rates'!L$113)\n+($K249*'fnd base rates'!L$114)\n+($M249*'fnd base rates'!L$116)\n+($N249*'fnd base rates'!L$117)\n+($O249*'fnd base rates'!L$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D249*'fnd base rates'!M$107)\n+($E249*'fnd base rates'!M$108)\n+($F249*'fnd base rates'!M$109)\n+($G249*'fnd base rates'!M$110)\n+($H249*'fnd base rates'!M$111)\n+($I249*'fnd base rates'!M$112)\n+($J249*'fnd base rates'!M$113)\n+($K249*'fnd base rates'!M$114)\n+($M249*'fnd base rates'!M$116)\n+($N249*'fnd base rates'!M$117)\n+($O249*'fnd base rates'!M$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,13)))","v":0},21560.711322512001,null,436049308,"436","049","308",1,1,21560.711322512001,21561,7877,13684,null,null,null,null,null,null,0,null,0]
["436",436049314,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D250","v":0},{"$f":"'fnd enro'!E250","v":0},{"$f":"'fnd enro'!F250","v":0},{"$f":"'fnd enro'!G250","v":0},{"$f":"'fnd enro'!H250","v":0},{"$f":"'fnd enro'!I250","v":1},{"$f":"'fnd enro'!J250","v":0},{"$f":"'fnd enro'!K250","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L250","v":0},{"$f":"'fnd enro'!M250","v":0},{"$f":"'fnd enro'!N250","v":0},{"$f":"'fnd enro'!O250","v":0},{"$f":"'fnd enro'!P250","v":1},{"$f":"'fnd enro'!R250","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q250)","v":7},null,{"$f":"(($D250*'fnd base rates'!C$107)\n+($E250*'fnd base rates'!C$108)\n+($F250*'fnd base rates'!C$109)\n+($G250*'fnd base rates'!C$110)\n+($H250*'fnd base rates'!C$111)\n+($I250*'fnd base rates'!C$112)\n+($J250*'fnd base rates'!C$113)\n+($K250*'fnd base rates'!C$114)\n+($M250*'fnd base rates'!C$116)\n+($N250*'fnd base rates'!C$117)\n+($O250*'fnd base rates'!C$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,3)))\n*$R250","v":721.76463125600003},{"$f":"(($D250*'fnd base rates'!D$107)\n+($E250*'fnd base rates'!D$108)\n+($F250*'fnd base rates'!D$109)\n+($G250*'fnd base rates'!D$110)\n+($H250*'fnd base rates'!D$111)\n+($I250*'fnd base rates'!D$112)\n+($J250*'fnd base rates'!D$113)\n+($K250*'fnd base rates'!D$114)\n+($M250*'fnd base rates'!D$116)\n+($N250*'fnd base rates'!D$117)\n+($O250*'fnd base rates'!D$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,4)))\n*$R250","v":1315.85184},{"$f":"(($D250*'fnd base rates'!E$107)\n+($E250*'fnd base rates'!E$108)\n+($F250*'fnd base rates'!E$109)\n+($G250*'fnd base rates'!E$110)\n+($H250*'fnd base rates'!E$111)\n+($I250*'fnd base rates'!E$112)\n+($J250*'fnd base rates'!E$113)\n+($K250*'fnd base rates'!E$114)\n+($M250*'fnd base rates'!E$116)\n+($N250*'fnd base rates'!E$117)\n+($O250*'fnd base rates'!E$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,5)))\n*$R250","v":9842.4710538080017},{"$f":"(($D250*'fnd base rates'!F$107)\n+($E250*'fnd base rates'!F$108)\n+($F250*'fnd base rates'!F$109)\n+($G250*'fnd base rates'!F$110)\n+($H250*'fnd base rates'!F$111)\n+($I250*'fnd base rates'!F$112)\n+($J250*'fnd base rates'!F$113)\n+($K250*'fnd base rates'!F$114)\n+($M250*'fnd base rates'!F$116)\n+($N250*'fnd base rates'!F$117)\n+($O250*'fnd base rates'!F$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,6)))\n*$R250","v":1051.9352377120001},{"$f":"(($D250*'fnd base rates'!G$107)\n+($E250*'fnd base rates'!G$108)\n+($F250*'fnd base rates'!G$109)\n+($G250*'fnd base rates'!G$110)\n+($H250*'fnd base rates'!G$111)\n+($I250*'fnd base rates'!G$112)\n+($J250*'fnd base rates'!G$113)\n+($K250*'fnd base rates'!G$114)\n+($M250*'fnd base rates'!G$116)\n+($N250*'fnd base rates'!G$117)\n+($O250*'fnd base rates'!G$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,7)))\n*$R250","v":389.84516460800006},{"$f":"(($D250*'fnd base rates'!H$107)\n+($E250*'fnd base rates'!H$108)\n+($F250*'fnd base rates'!H$109)\n+($G250*'fnd base rates'!H$110)\n+($H250*'fnd base rates'!H$111)\n+($I250*'fnd base rates'!H$112)\n+($J250*'fnd base rates'!H$113)\n+($K250*'fnd base rates'!H$114)\n+($M250*'fnd base rates'!H$116)\n+($N250*'fnd base rates'!H$117)\n+($O250*'fnd base rates'!H$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,8)))","v":904.40686000000005},{"$f":"(($D250*'fnd base rates'!I$107)\n+($E250*'fnd base rates'!I$108)\n+($F250*'fnd base rates'!I$109)\n+($G250*'fnd base rates'!I$110)\n+($H250*'fnd base rates'!I$111)\n+($I250*'fnd base rates'!I$112)\n+($J250*'fnd base rates'!I$113)\n+($K250*'fnd base rates'!I$114)\n+($M250*'fnd base rates'!I$116)\n+($N250*'fnd base rates'!I$117)\n+($O250*'fnd base rates'!I$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,9)))\n*$R250","v":665.60983999999996},{"$f":"(($D250*'fnd base rates'!J$107)\n+($E250*'fnd base rates'!J$108)\n+($F250*'fnd base rates'!J$109)\n+($G250*'fnd base rates'!J$110)\n+($H250*'fnd base rates'!J$111)\n+($I250*'fnd base rates'!J$112)\n+($J250*'fnd base rates'!J$113)\n+($K250*'fnd base rates'!J$114)\n+($M250*'fnd base rates'!J$116)\n+($N250*'fnd base rates'!J$117)\n+($O250*'fnd base rates'!J$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,10)))\n*$R250","v":1527.74344},{"$f":"(($D250*'fnd base rates'!K$107)\n+($E250*'fnd base rates'!K$108)\n+($F250*'fnd base rates'!K$109)\n+($G250*'fnd base rates'!K$110)\n+($H250*'fnd base rates'!K$111)\n+($I250*'fnd base rates'!K$112)\n+($J250*'fnd base rates'!K$113)\n+($K250*'fnd base rates'!K$114)\n+($M250*'fnd base rates'!K$116)\n+($N250*'fnd base rates'!K$117)\n+($O250*'fnd base rates'!K$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,11)))\n*$R250","v":1357.1537651280003},{"$f":"(($D250*'fnd base rates'!L$107)\n+($E250*'fnd base rates'!L$108)\n+($F250*'fnd base rates'!L$109)\n+($G250*'fnd base rates'!L$110)\n+($H250*'fnd base rates'!L$111)\n+($I250*'fnd base rates'!L$112)\n+($J250*'fnd base rates'!L$113)\n+($K250*'fnd base rates'!L$114)\n+($M250*'fnd base rates'!L$116)\n+($N250*'fnd base rates'!L$117)\n+($O250*'fnd base rates'!L$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,12)))","v":2321.15533},{"$f":"(($D250*'fnd base rates'!M$107)\n+($E250*'fnd base rates'!M$108)\n+($F250*'fnd base rates'!M$109)\n+($G250*'fnd base rates'!M$110)\n+($H250*'fnd base rates'!M$111)\n+($I250*'fnd base rates'!M$112)\n+($J250*'fnd base rates'!M$113)\n+($K250*'fnd base rates'!M$114)\n+($M250*'fnd base rates'!M$116)\n+($N250*'fnd base rates'!M$117)\n+($O250*'fnd base rates'!M$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,13)))","v":0},20097.937162512004,null,436049314,"436","049","314",1,1,20097.937162512004,20098,7464,12634,null,null,null,null,null,null,0,null,0]
["436",436049347,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D251","v":0},{"$f":"'fnd enro'!E251","v":0},{"$f":"'fnd enro'!F251","v":0},{"$f":"'fnd enro'!G251","v":0},{"$f":"'fnd enro'!H251","v":1},{"$f":"'fnd enro'!I251","v":0},{"$f":"'fnd enro'!J251","v":0},{"$f":"'fnd enro'!K251","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L251","v":0},{"$f":"'fnd enro'!M251","v":0},{"$f":"'fnd enro'!N251","v":1},{"$f":"'fnd enro'!O251","v":0},{"$f":"'fnd enro'!P251","v":1},{"$f":"'fnd enro'!R251","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q251)","v":8},null,{"$f":"(($D251*'fnd base rates'!C$107)\n+($E251*'fnd base rates'!C$108)\n+($F251*'fnd base rates'!C$109)\n+($G251*'fnd base rates'!C$110)\n+($H251*'fnd base rates'!C$111)\n+($I251*'fnd base rates'!C$112)\n+($J251*'fnd base rates'!C$113)\n+($K251*'fnd base rates'!C$114)\n+($M251*'fnd base rates'!C$116)\n+($N251*'fnd base rates'!C$117)\n+($O251*'fnd base rates'!C$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,3)))\n*$R251","v":859.90839125600007},{"$f":"(($D251*'fnd base rates'!D$107)\n+($E251*'fnd base rates'!D$108)\n+($F251*'fnd base rates'!D$109)\n+($G251*'fnd base rates'!D$110)\n+($H251*'fnd base rates'!D$111)\n+($I251*'fnd base rates'!D$112)\n+($J251*'fnd base rates'!D$113)\n+($K251*'fnd base rates'!D$114)\n+($M251*'fnd base rates'!D$116)\n+($N251*'fnd base rates'!D$117)\n+($O251*'fnd base rates'!D$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,4)))\n*$R251","v":1577.44984},{"$f":"(($D251*'fnd base rates'!E$107)\n+($E251*'fnd base rates'!E$108)\n+($F251*'fnd base rates'!E$109)\n+($G251*'fnd base rates'!E$110)\n+($H251*'fnd base rates'!E$111)\n+($I251*'fnd base rates'!E$112)\n+($J251*'fnd base rates'!E$113)\n+($K251*'fnd base rates'!E$114)\n+($M251*'fnd base rates'!E$116)\n+($N251*'fnd base rates'!E$117)\n+($O251*'fnd base rates'!E$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,5)))\n*$R251","v":10049.836813808},{"$f":"(($D251*'fnd base rates'!F$107)\n+($E251*'fnd base rates'!F$108)\n+($F251*'fnd base rates'!F$109)\n+($G251*'fnd base rates'!F$110)\n+($H251*'fnd base rates'!F$111)\n+($I251*'fnd base rates'!F$112)\n+($J251*'fnd base rates'!F$113)\n+($K251*'fnd base rates'!F$114)\n+($M251*'fnd base rates'!F$116)\n+($N251*'fnd base rates'!F$117)\n+($O251*'fnd base rates'!F$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,6)))\n*$R251","v":1409.7768377119999},{"$f":"(($D251*'fnd base rates'!G$107)\n+($E251*'fnd base rates'!G$108)\n+($F251*'fnd base rates'!G$109)\n+($G251*'fnd base rates'!G$110)\n+($H251*'fnd base rates'!G$111)\n+($I251*'fnd base rates'!G$112)\n+($J251*'fnd base rates'!G$113)\n+($K251*'fnd base rates'!G$114)\n+($M251*'fnd base rates'!G$116)\n+($N251*'fnd base rates'!G$117)\n+($O251*'fnd base rates'!G$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,7)))\n*$R251","v":475.88060460800006},{"$f":"(($D251*'fnd base rates'!H$107)\n+($E251*'fnd base rates'!H$108)\n+($F251*'fnd base rates'!H$109)\n+($G251*'fnd base rates'!H$110)\n+($H251*'fnd base rates'!H$111)\n+($I251*'fnd base rates'!H$112)\n+($J251*'fnd base rates'!H$113)\n+($K251*'fnd base rates'!H$114)\n+($M251*'fnd base rates'!H$116)\n+($N251*'fnd base rates'!H$117)\n+($O251*'fnd base rates'!H$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,8)))","v":731.60685999999998},{"$f":"(($D251*'fnd base rates'!I$107)\n+($E251*'fnd base rates'!I$108)\n+($F251*'fnd base rates'!I$109)\n+($G251*'fnd base rates'!I$110)\n+($H251*'fnd base rates'!I$111)\n+($I251*'fnd base rates'!I$112)\n+($J251*'fnd base rates'!I$113)\n+($K251*'fnd base rates'!I$114)\n+($M251*'fnd base rates'!I$116)\n+($N251*'fnd base rates'!I$117)\n+($O251*'fnd base rates'!I$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,9)))\n*$R251","v":729.16064000000006},{"$f":"(($D251*'fnd base rates'!J$107)\n+($E251*'fnd base rates'!J$108)\n+($F251*'fnd base rates'!J$109)\n+($G251*'fnd base rates'!J$110)\n+($H251*'fnd base rates'!J$111)\n+($I251*'fnd base rates'!J$112)\n+($J251*'fnd base rates'!J$113)\n+($K251*'fnd base rates'!J$114)\n+($M251*'fnd base rates'!J$116)\n+($N251*'fnd base rates'!J$117)\n+($O251*'fnd base rates'!J$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,10)))\n*$R251","v":1242.69336},{"$f":"(($D251*'fnd base rates'!K$107)\n+($E251*'fnd base rates'!K$108)\n+($F251*'fnd base rates'!K$109)\n+($G251*'fnd base rates'!K$110)\n+($H251*'fnd base rates'!K$111)\n+($I251*'fnd base rates'!K$112)\n+($J251*'fnd base rates'!K$113)\n+($K251*'fnd base rates'!K$114)\n+($M251*'fnd base rates'!K$116)\n+($N251*'fnd base rates'!K$117)\n+($O251*'fnd base rates'!K$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,11)))\n*$R251","v":1789.3436851280003},{"$f":"(($D251*'fnd base rates'!L$107)\n+($E251*'fnd base rates'!L$108)\n+($F251*'fnd base rates'!L$109)\n+($G251*'fnd base rates'!L$110)\n+($H251*'fnd base rates'!L$111)\n+($I251*'fnd base rates'!L$112)\n+($J251*'fnd base rates'!L$113)\n+($K251*'fnd base rates'!L$114)\n+($M251*'fnd base rates'!L$116)\n+($N251*'fnd base rates'!L$117)\n+($O251*'fnd base rates'!L$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,12)))","v":2905.4753299999998},{"$f":"(($D251*'fnd base rates'!M$107)\n+($E251*'fnd base rates'!M$108)\n+($F251*'fnd base rates'!M$109)\n+($G251*'fnd base rates'!M$110)\n+($H251*'fnd base rates'!M$111)\n+($I251*'fnd base rates'!M$112)\n+($J251*'fnd base rates'!M$113)\n+($K251*'fnd base rates'!M$114)\n+($M251*'fnd base rates'!M$116)\n+($N251*'fnd base rates'!M$117)\n+($O251*'fnd base rates'!M$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,13)))","v":0},21771.132362511999,null,436049347,"436","049","347",1,1,21771.132362511999,21771,501,21270,null,null,null,null,null,null,0,null,0]
["436",436049616,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D252","v":0},{"$f":"'fnd enro'!E252","v":0},{"$f":"'fnd enro'!F252","v":0},{"$f":"'fnd enro'!G252","v":0},{"$f":"'fnd enro'!H252","v":1},{"$f":"'fnd enro'!I252","v":0},{"$f":"'fnd enro'!J252","v":0},{"$f":"'fnd enro'!K252","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L252","v":0},{"$f":"'fnd enro'!M252","v":0},{"$f":"'fnd enro'!N252","v":1},{"$f":"'fnd enro'!O252","v":0},{"$f":"'fnd enro'!P252","v":1},{"$f":"'fnd enro'!R252","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q252)","v":7},null,{"$f":"(($D252*'fnd base rates'!C$107)\n+($E252*'fnd base rates'!C$108)\n+($F252*'fnd base rates'!C$109)\n+($G252*'fnd base rates'!C$110)\n+($H252*'fnd base rates'!C$111)\n+($I252*'fnd base rates'!C$112)\n+($J252*'fnd base rates'!C$113)\n+($K252*'fnd base rates'!C$114)\n+($M252*'fnd base rates'!C$116)\n+($N252*'fnd base rates'!C$117)\n+($O252*'fnd base rates'!C$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,3)))\n*$R252","v":853.24751125600005},{"$f":"(($D252*'fnd base rates'!D$107)\n+($E252*'fnd base rates'!D$108)\n+($F252*'fnd base rates'!D$109)\n+($G252*'fnd base rates'!D$110)\n+($H252*'fnd base rates'!D$111)\n+($I252*'fnd base rates'!D$112)\n+($J252*'fnd base rates'!D$113)\n+($K252*'fnd base rates'!D$114)\n+($M252*'fnd base rates'!D$116)\n+($N252*'fnd base rates'!D$117)\n+($O252*'fnd base rates'!D$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,4)))\n*$R252","v":1545.9135200000003},{"$f":"(($D252*'fnd base rates'!E$107)\n+($E252*'fnd base rates'!E$108)\n+($F252*'fnd base rates'!E$109)\n+($G252*'fnd base rates'!E$110)\n+($H252*'fnd base rates'!E$111)\n+($I252*'fnd base rates'!E$112)\n+($J252*'fnd base rates'!E$113)\n+($K252*'fnd base rates'!E$114)\n+($M252*'fnd base rates'!E$116)\n+($N252*'fnd base rates'!E$117)\n+($O252*'fnd base rates'!E$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,5)))\n*$R252","v":9742.0018538080003},{"$f":"(($D252*'fnd base rates'!F$107)\n+($E252*'fnd base rates'!F$108)\n+($F252*'fnd base rates'!F$109)\n+($G252*'fnd base rates'!F$110)\n+($H252*'fnd base rates'!F$111)\n+($I252*'fnd base rates'!F$112)\n+($J252*'fnd base rates'!F$113)\n+($K252*'fnd base rates'!F$114)\n+($M252*'fnd base rates'!F$116)\n+($N252*'fnd base rates'!F$117)\n+($O252*'fnd base rates'!F$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,6)))\n*$R252","v":1409.7768377119999},{"$f":"(($D252*'fnd base rates'!G$107)\n+($E252*'fnd base rates'!G$108)\n+($F252*'fnd base rates'!G$109)\n+($G252*'fnd base rates'!G$110)\n+($H252*'fnd base rates'!G$111)\n+($I252*'fnd base rates'!G$112)\n+($J252*'fnd base rates'!G$113)\n+($K252*'fnd base rates'!G$114)\n+($M252*'fnd base rates'!G$116)\n+($N252*'fnd base rates'!G$117)\n+($O252*'fnd base rates'!G$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,7)))\n*$R252","v":460.94644460800004},{"$f":"(($D252*'fnd base rates'!H$107)\n+($E252*'fnd base rates'!H$108)\n+($F252*'fnd base rates'!H$109)\n+($G252*'fnd base rates'!H$110)\n+($H252*'fnd base rates'!H$111)\n+($I252*'fnd base rates'!H$112)\n+($J252*'fnd base rates'!H$113)\n+($K252*'fnd base rates'!H$114)\n+($M252*'fnd base rates'!H$116)\n+($N252*'fnd base rates'!H$117)\n+($O252*'fnd base rates'!H$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,8)))","v":729.53686000000005},{"$f":"(($D252*'fnd base rates'!I$107)\n+($E252*'fnd base rates'!I$108)\n+($F252*'fnd base rates'!I$109)\n+($G252*'fnd base rates'!I$110)\n+($H252*'fnd base rates'!I$111)\n+($I252*'fnd base rates'!I$112)\n+($J252*'fnd base rates'!I$113)\n+($K252*'fnd base rates'!I$114)\n+($M252*'fnd base rates'!I$116)\n+($N252*'fnd base rates'!I$117)\n+($O252*'fnd base rates'!I$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,9)))\n*$R252","v":716.69512000000009},{"$f":"(($D252*'fnd base rates'!J$107)\n+($E252*'fnd base rates'!J$108)\n+($F252*'fnd base rates'!J$109)\n+($G252*'fnd base rates'!J$110)\n+($H252*'fnd base rates'!J$111)\n+($I252*'fnd base rates'!J$112)\n+($J252*'fnd base rates'!J$113)\n+($K252*'fnd base rates'!J$114)\n+($M252*'fnd base rates'!J$116)\n+($N252*'fnd base rates'!J$117)\n+($O252*'fnd base rates'!J$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,10)))\n*$R252","v":1177.93048},{"$f":"(($D252*'fnd base rates'!K$107)\n+($E252*'fnd base rates'!K$108)\n+($F252*'fnd base rates'!K$109)\n+($G252*'fnd base rates'!K$110)\n+($H252*'fnd base rates'!K$111)\n+($I252*'fnd base rates'!K$112)\n+($J252*'fnd base rates'!K$113)\n+($K252*'fnd base rates'!K$114)\n+($M252*'fnd base rates'!K$116)\n+($N252*'fnd base rates'!K$117)\n+($O252*'fnd base rates'!K$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,11)))\n*$R252","v":1789.3436851280003},{"$f":"(($D252*'fnd base rates'!L$107)\n+($E252*'fnd base rates'!L$108)\n+($F252*'fnd base rates'!L$109)\n+($G252*'fnd base rates'!L$110)\n+($H252*'fnd base rates'!L$111)\n+($I252*'fnd base rates'!L$112)\n+($J252*'fnd base rates'!L$113)\n+($K252*'fnd base rates'!L$114)\n+($M252*'fnd base rates'!L$116)\n+($N252*'fnd base rates'!L$117)\n+($O252*'fnd base rates'!L$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,12)))","v":2858.1453299999998},{"$f":"(($D252*'fnd base rates'!M$107)\n+($E252*'fnd base rates'!M$108)\n+($F252*'fnd base rates'!M$109)\n+($G252*'fnd base rates'!M$110)\n+($H252*'fnd base rates'!M$111)\n+($I252*'fnd base rates'!M$112)\n+($J252*'fnd base rates'!M$113)\n+($K252*'fnd base rates'!M$114)\n+($M252*'fnd base rates'!M$116)\n+($N252*'fnd base rates'!M$117)\n+($O252*'fnd base rates'!M$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,13)))","v":0},21283.537642511998,null,436049616,"436","049","616",1,1,21283.537642511998,21284,3714,17570,null,null,null,null,null,null,0,null,0]
["437",437035035,"CITY ON A HILL",{"$f":"'fnd enro'!D253","v":0},{"$f":"'fnd enro'!E253","v":0},{"$f":"'fnd enro'!F253","v":0},{"$f":"'fnd enro'!G253","v":0},{"$f":"'fnd enro'!H253","v":0},{"$f":"'fnd enro'!I253","v":188},{"$f":"'fnd enro'!J253","v":0},{"$f":"'fnd enro'!K253","v":7.3883999999999999},{"$f":"'fnd enro'!L253","v":0},{"$f":"'fnd enro'!M253","v":0},{"$f":"'fnd enro'!N253","v":0},{"$f":"'fnd enro'!O253","v":39},{"$f":"'fnd enro'!P253","v":162},{"$f":"'fnd enro'!R253","v":188},1.087,{"$f":"VALUE('fnd enro'!Q253)","v":11},null,{"$f":"(($D253*'fnd base rates'!C$107)\n+($E253*'fnd base rates'!C$108)\n+($F253*'fnd base rates'!C$109)\n+($G253*'fnd base rates'!C$110)\n+($H253*'fnd base rates'!C$111)\n+($I253*'fnd base rates'!C$112)\n+($J253*'fnd base rates'!C$113)\n+($K253*'fnd base rates'!C$114)\n+($M253*'fnd base rates'!C$116)\n+($N253*'fnd base rates'!C$117)\n+($O253*'fnd base rates'!C$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,3)))\n*$R253","v":140557.50864502799},{"$f":"(($D253*'fnd base rates'!D$107)\n+($E253*'fnd base rates'!D$108)\n+($F253*'fnd base rates'!D$109)\n+($G253*'fnd base rates'!D$110)\n+($H253*'fnd base rates'!D$111)\n+($I253*'fnd base rates'!D$112)\n+($J253*'fnd base rates'!D$113)\n+($K253*'fnd base rates'!D$114)\n+($M253*'fnd base rates'!D$116)\n+($N253*'fnd base rates'!D$117)\n+($O253*'fnd base rates'!D$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,4)))\n*$R253","v":263267.80203000002},{"$f":"(($D253*'fnd base rates'!E$107)\n+($E253*'fnd base rates'!E$108)\n+($F253*'fnd base rates'!E$109)\n+($G253*'fnd base rates'!E$110)\n+($H253*'fnd base rates'!E$111)\n+($I253*'fnd base rates'!E$112)\n+($J253*'fnd base rates'!E$113)\n+($K253*'fnd base rates'!E$114)\n+($M253*'fnd base rates'!E$116)\n+($N253*'fnd base rates'!E$117)\n+($O253*'fnd base rates'!E$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,5)))\n*$R253","v":1992185.4129161036},{"$f":"(($D253*'fnd base rates'!F$107)\n+($E253*'fnd base rates'!F$108)\n+($F253*'fnd base rates'!F$109)\n+($G253*'fnd base rates'!F$110)\n+($H253*'fnd base rates'!F$111)\n+($I253*'fnd base rates'!F$112)\n+($J253*'fnd base rates'!F$113)\n+($K253*'fnd base rates'!F$114)\n+($M253*'fnd base rates'!F$116)\n+($N253*'fnd base rates'!F$117)\n+($O253*'fnd base rates'!F$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,6)))\n*$R253","v":202723.43044765599},{"$f":"(($D253*'fnd base rates'!G$107)\n+($E253*'fnd base rates'!G$108)\n+($F253*'fnd base rates'!G$109)\n+($G253*'fnd base rates'!G$110)\n+($H253*'fnd base rates'!G$111)\n+($I253*'fnd base rates'!G$112)\n+($J253*'fnd base rates'!G$113)\n+($K253*'fnd base rates'!G$114)\n+($M253*'fnd base rates'!G$116)\n+($N253*'fnd base rates'!G$117)\n+($O253*'fnd base rates'!G$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,7)))\n*$R253","v":80033.217061503994},{"$f":"(($D253*'fnd base rates'!H$107)\n+($E253*'fnd base rates'!H$108)\n+($F253*'fnd base rates'!H$109)\n+($G253*'fnd base rates'!H$110)\n+($H253*'fnd base rates'!H$111)\n+($I253*'fnd base rates'!H$112)\n+($J253*'fnd base rates'!H$113)\n+($K253*'fnd base rates'!H$114)\n+($M253*'fnd base rates'!H$116)\n+($N253*'fnd base rates'!H$117)\n+($O253*'fnd base rates'!H$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,8)))","v":177012.95967999997},{"$f":"(($D253*'fnd base rates'!I$107)\n+($E253*'fnd base rates'!I$108)\n+($F253*'fnd base rates'!I$109)\n+($G253*'fnd base rates'!I$110)\n+($H253*'fnd base rates'!I$111)\n+($I253*'fnd base rates'!I$112)\n+($J253*'fnd base rates'!I$113)\n+($K253*'fnd base rates'!I$114)\n+($M253*'fnd base rates'!I$116)\n+($N253*'fnd base rates'!I$117)\n+($O253*'fnd base rates'!I$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,9)))\n*$R253","v":131112.83125999998},{"$f":"(($D253*'fnd base rates'!J$107)\n+($E253*'fnd base rates'!J$108)\n+($F253*'fnd base rates'!J$109)\n+($G253*'fnd base rates'!J$110)\n+($H253*'fnd base rates'!J$111)\n+($I253*'fnd base rates'!J$112)\n+($J253*'fnd base rates'!J$113)\n+($K253*'fnd base rates'!J$114)\n+($M253*'fnd base rates'!J$116)\n+($N253*'fnd base rates'!J$117)\n+($O253*'fnd base rates'!J$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,10)))\n*$R253","v":306839.77309999999},{"$f":"(($D253*'fnd base rates'!K$107)\n+($E253*'fnd base rates'!K$108)\n+($F253*'fnd base rates'!K$109)\n+($G253*'fnd base rates'!K$110)\n+($H253*'fnd base rates'!K$111)\n+($I253*'fnd base rates'!K$112)\n+($J253*'fnd base rates'!K$113)\n+($K253*'fnd base rates'!K$114)\n+($M253*'fnd base rates'!K$116)\n+($N253*'fnd base rates'!K$117)\n+($O253*'fnd base rates'!K$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,11)))\n*$R253","v":265532.489974764},{"$f":"(($D253*'fnd base rates'!L$107)\n+($E253*'fnd base rates'!L$108)\n+($F253*'fnd base rates'!L$109)\n+($G253*'fnd base rates'!L$110)\n+($H253*'fnd base rates'!L$111)\n+($I253*'fnd base rates'!L$112)\n+($J253*'fnd base rates'!L$113)\n+($K253*'fnd base rates'!L$114)\n+($M253*'fnd base rates'!L$116)\n+($N253*'fnd base rates'!L$117)\n+($O253*'fnd base rates'!L$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,12)))","v":469242.45204},{"$f":"(($D253*'fnd base rates'!M$107)\n+($E253*'fnd base rates'!M$108)\n+($F253*'fnd base rates'!M$109)\n+($G253*'fnd base rates'!M$110)\n+($H253*'fnd base rates'!M$111)\n+($I253*'fnd base rates'!M$112)\n+($J253*'fnd base rates'!M$113)\n+($K253*'fnd base rates'!M$114)\n+($M253*'fnd base rates'!M$116)\n+($N253*'fnd base rates'!M$117)\n+($O253*'fnd base rates'!M$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,13)))","v":0},4028507.8771550553,null,437035035,"437","035","035",1,188,4028507.8771550553,21428,355,21073,null,null,null,null,null,null,0,null,0]
["437",437035044,"CITY ON A HILL",{"$f":"'fnd enro'!D254","v":0},{"$f":"'fnd enro'!E254","v":0},{"$f":"'fnd enro'!F254","v":0},{"$f":"'fnd enro'!G254","v":0},{"$f":"'fnd enro'!H254","v":0},{"$f":"'fnd enro'!I254","v":1},{"$f":"'fnd enro'!J254","v":0},{"$f":"'fnd enro'!K254","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L254","v":0},{"$f":"'fnd enro'!M254","v":0},{"$f":"'fnd enro'!N254","v":0},{"$f":"'fnd enro'!O254","v":0},{"$f":"'fnd enro'!P254","v":0},{"$f":"'fnd enro'!R254","v":1},1.087,{"$f":"VALUE('fnd enro'!Q254)","v":11},null,{"$f":"(($D254*'fnd base rates'!C$107)\n+($E254*'fnd base rates'!C$108)\n+($F254*'fnd base rates'!C$109)\n+($G254*'fnd base rates'!C$110)\n+($H254*'fnd base rates'!C$111)\n+($I254*'fnd base rates'!C$112)\n+($J254*'fnd base rates'!C$113)\n+($K254*'fnd base rates'!C$114)\n+($M254*'fnd base rates'!C$116)\n+($N254*'fnd base rates'!C$117)\n+($O254*'fnd base rates'!C$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,3)))\n*$R254","v":619.95839843099986},{"$f":"(($D254*'fnd base rates'!D$107)\n+($E254*'fnd base rates'!D$108)\n+($F254*'fnd base rates'!D$109)\n+($G254*'fnd base rates'!D$110)\n+($H254*'fnd base rates'!D$111)\n+($I254*'fnd base rates'!D$112)\n+($J254*'fnd base rates'!D$113)\n+($K254*'fnd base rates'!D$114)\n+($M254*'fnd base rates'!D$116)\n+($N254*'fnd base rates'!D$117)\n+($O254*'fnd base rates'!D$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,4)))\n*$R254","v":880.79609999999991},{"$f":"(($D254*'fnd base rates'!E$107)\n+($E254*'fnd base rates'!E$108)\n+($F254*'fnd base rates'!E$109)\n+($G254*'fnd base rates'!E$110)\n+($H254*'fnd base rates'!E$111)\n+($I254*'fnd base rates'!E$112)\n+($J254*'fnd base rates'!E$113)\n+($K254*'fnd base rates'!E$114)\n+($M254*'fnd base rates'!E$116)\n+($N254*'fnd base rates'!E$117)\n+($O254*'fnd base rates'!E$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,5)))\n*$R254","v":5662.9471979580003},{"$f":"(($D254*'fnd base rates'!F$107)\n+($E254*'fnd base rates'!F$108)\n+($F254*'fnd base rates'!F$109)\n+($G254*'fnd base rates'!F$110)\n+($H254*'fnd base rates'!F$111)\n+($I254*'fnd base rates'!F$112)\n+($J254*'fnd base rates'!F$113)\n+($K254*'fnd base rates'!F$114)\n+($M254*'fnd base rates'!F$116)\n+($N254*'fnd base rates'!F$117)\n+($O254*'fnd base rates'!F$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,6)))\n*$R254","v":1028.2856145620001},{"$f":"(($D254*'fnd base rates'!G$107)\n+($E254*'fnd base rates'!G$108)\n+($F254*'fnd base rates'!G$109)\n+($G254*'fnd base rates'!G$110)\n+($H254*'fnd base rates'!G$111)\n+($I254*'fnd base rates'!G$112)\n+($J254*'fnd base rates'!G$113)\n+($K254*'fnd base rates'!G$114)\n+($M254*'fnd base rates'!G$116)\n+($N254*'fnd base rates'!G$117)\n+($O254*'fnd base rates'!G$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,7)))\n*$R254","v":189.05124000800001},{"$f":"(($D254*'fnd base rates'!H$107)\n+($E254*'fnd base rates'!H$108)\n+($F254*'fnd base rates'!H$109)\n+($G254*'fnd base rates'!H$110)\n+($H254*'fnd base rates'!H$111)\n+($I254*'fnd base rates'!H$112)\n+($J254*'fnd base rates'!H$113)\n+($K254*'fnd base rates'!H$114)\n+($M254*'fnd base rates'!H$116)\n+($N254*'fnd base rates'!H$117)\n+($O254*'fnd base rates'!H$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D254*'fnd base rates'!I$107)\n+($E254*'fnd base rates'!I$108)\n+($F254*'fnd base rates'!I$109)\n+($G254*'fnd base rates'!I$110)\n+($H254*'fnd base rates'!I$111)\n+($I254*'fnd base rates'!I$112)\n+($J254*'fnd base rates'!I$113)\n+($K254*'fnd base rates'!I$114)\n+($M254*'fnd base rates'!I$116)\n+($N254*'fnd base rates'!I$117)\n+($O254*'fnd base rates'!I$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,9)))\n*$R254","v":490.36743999999999},{"$f":"(($D254*'fnd base rates'!J$107)\n+($E254*'fnd base rates'!J$108)\n+($F254*'fnd base rates'!J$109)\n+($G254*'fnd base rates'!J$110)\n+($H254*'fnd base rates'!J$111)\n+($I254*'fnd base rates'!J$112)\n+($J254*'fnd base rates'!J$113)\n+($K254*'fnd base rates'!J$114)\n+($M254*'fnd base rates'!J$116)\n+($N254*'fnd base rates'!J$117)\n+($O254*'fnd base rates'!J$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,10)))\n*$R254","v":660.52641999999992},{"$f":"(($D254*'fnd base rates'!K$107)\n+($E254*'fnd base rates'!K$108)\n+($F254*'fnd base rates'!K$109)\n+($G254*'fnd base rates'!K$110)\n+($H254*'fnd base rates'!K$111)\n+($I254*'fnd base rates'!K$112)\n+($J254*'fnd base rates'!K$113)\n+($K254*'fnd base rates'!K$114)\n+($M254*'fnd base rates'!K$116)\n+($N254*'fnd base rates'!K$117)\n+($O254*'fnd base rates'!K$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,11)))\n*$R254","v":1326.6422146530001},{"$f":"(($D254*'fnd base rates'!L$107)\n+($E254*'fnd base rates'!L$108)\n+($F254*'fnd base rates'!L$109)\n+($G254*'fnd base rates'!L$110)\n+($H254*'fnd base rates'!L$111)\n+($I254*'fnd base rates'!L$112)\n+($J254*'fnd base rates'!L$113)\n+($K254*'fnd base rates'!L$114)\n+($M254*'fnd base rates'!L$116)\n+($N254*'fnd base rates'!L$117)\n+($O254*'fnd base rates'!L$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D254*'fnd base rates'!M$107)\n+($E254*'fnd base rates'!M$108)\n+($F254*'fnd base rates'!M$109)\n+($G254*'fnd base rates'!M$110)\n+($H254*'fnd base rates'!M$111)\n+($I254*'fnd base rates'!M$112)\n+($J254*'fnd base rates'!M$113)\n+($K254*'fnd base rates'!M$114)\n+($M254*'fnd base rates'!M$116)\n+($N254*'fnd base rates'!M$117)\n+($O254*'fnd base rates'!M$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,13)))","v":0},13434.426815612,null,437035044,"437","035","044",1,1,13434.426815612,13434,-6664,20098,null,null,null,null,null,null,0,null,0]
["437",437035088,"CITY ON A HILL",{"$f":"'fnd enro'!D255","v":0},{"$f":"'fnd enro'!E255","v":0},{"$f":"'fnd enro'!F255","v":0},{"$f":"'fnd enro'!G255","v":0},{"$f":"'fnd enro'!H255","v":0},{"$f":"'fnd enro'!I255","v":1},{"$f":"'fnd enro'!J255","v":0},{"$f":"'fnd enro'!K255","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L255","v":0},{"$f":"'fnd enro'!M255","v":0},{"$f":"'fnd enro'!N255","v":0},{"$f":"'fnd enro'!O255","v":0},{"$f":"'fnd enro'!P255","v":0},{"$f":"'fnd enro'!R255","v":1},1.087,{"$f":"VALUE('fnd enro'!Q255)","v":4},null,{"$f":"(($D255*'fnd base rates'!C$107)\n+($E255*'fnd base rates'!C$108)\n+($F255*'fnd base rates'!C$109)\n+($G255*'fnd base rates'!C$110)\n+($H255*'fnd base rates'!C$111)\n+($I255*'fnd base rates'!C$112)\n+($J255*'fnd base rates'!C$113)\n+($K255*'fnd base rates'!C$114)\n+($M255*'fnd base rates'!C$116)\n+($N255*'fnd base rates'!C$117)\n+($O255*'fnd base rates'!C$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,3)))\n*$R255","v":619.95839843099986},{"$f":"(($D255*'fnd base rates'!D$107)\n+($E255*'fnd base rates'!D$108)\n+($F255*'fnd base rates'!D$109)\n+($G255*'fnd base rates'!D$110)\n+($H255*'fnd base rates'!D$111)\n+($I255*'fnd base rates'!D$112)\n+($J255*'fnd base rates'!D$113)\n+($K255*'fnd base rates'!D$114)\n+($M255*'fnd base rates'!D$116)\n+($N255*'fnd base rates'!D$117)\n+($O255*'fnd base rates'!D$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,4)))\n*$R255","v":880.79609999999991},{"$f":"(($D255*'fnd base rates'!E$107)\n+($E255*'fnd base rates'!E$108)\n+($F255*'fnd base rates'!E$109)\n+($G255*'fnd base rates'!E$110)\n+($H255*'fnd base rates'!E$111)\n+($I255*'fnd base rates'!E$112)\n+($J255*'fnd base rates'!E$113)\n+($K255*'fnd base rates'!E$114)\n+($M255*'fnd base rates'!E$116)\n+($N255*'fnd base rates'!E$117)\n+($O255*'fnd base rates'!E$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,5)))\n*$R255","v":5662.9471979580003},{"$f":"(($D255*'fnd base rates'!F$107)\n+($E255*'fnd base rates'!F$108)\n+($F255*'fnd base rates'!F$109)\n+($G255*'fnd base rates'!F$110)\n+($H255*'fnd base rates'!F$111)\n+($I255*'fnd base rates'!F$112)\n+($J255*'fnd base rates'!F$113)\n+($K255*'fnd base rates'!F$114)\n+($M255*'fnd base rates'!F$116)\n+($N255*'fnd base rates'!F$117)\n+($O255*'fnd base rates'!F$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,6)))\n*$R255","v":1028.2856145620001},{"$f":"(($D255*'fnd base rates'!G$107)\n+($E255*'fnd base rates'!G$108)\n+($F255*'fnd base rates'!G$109)\n+($G255*'fnd base rates'!G$110)\n+($H255*'fnd base rates'!G$111)\n+($I255*'fnd base rates'!G$112)\n+($J255*'fnd base rates'!G$113)\n+($K255*'fnd base rates'!G$114)\n+($M255*'fnd base rates'!G$116)\n+($N255*'fnd base rates'!G$117)\n+($O255*'fnd base rates'!G$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,7)))\n*$R255","v":189.05124000800001},{"$f":"(($D255*'fnd base rates'!H$107)\n+($E255*'fnd base rates'!H$108)\n+($F255*'fnd base rates'!H$109)\n+($G255*'fnd base rates'!H$110)\n+($H255*'fnd base rates'!H$111)\n+($I255*'fnd base rates'!H$112)\n+($J255*'fnd base rates'!H$113)\n+($K255*'fnd base rates'!H$114)\n+($M255*'fnd base rates'!H$116)\n+($N255*'fnd base rates'!H$117)\n+($O255*'fnd base rates'!H$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D255*'fnd base rates'!I$107)\n+($E255*'fnd base rates'!I$108)\n+($F255*'fnd base rates'!I$109)\n+($G255*'fnd base rates'!I$110)\n+($H255*'fnd base rates'!I$111)\n+($I255*'fnd base rates'!I$112)\n+($J255*'fnd base rates'!I$113)\n+($K255*'fnd base rates'!I$114)\n+($M255*'fnd base rates'!I$116)\n+($N255*'fnd base rates'!I$117)\n+($O255*'fnd base rates'!I$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,9)))\n*$R255","v":490.36743999999999},{"$f":"(($D255*'fnd base rates'!J$107)\n+($E255*'fnd base rates'!J$108)\n+($F255*'fnd base rates'!J$109)\n+($G255*'fnd base rates'!J$110)\n+($H255*'fnd base rates'!J$111)\n+($I255*'fnd base rates'!J$112)\n+($J255*'fnd base rates'!J$113)\n+($K255*'fnd base rates'!J$114)\n+($M255*'fnd base rates'!J$116)\n+($N255*'fnd base rates'!J$117)\n+($O255*'fnd base rates'!J$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,10)))\n*$R255","v":660.52641999999992},{"$f":"(($D255*'fnd base rates'!K$107)\n+($E255*'fnd base rates'!K$108)\n+($F255*'fnd base rates'!K$109)\n+($G255*'fnd base rates'!K$110)\n+($H255*'fnd base rates'!K$111)\n+($I255*'fnd base rates'!K$112)\n+($J255*'fnd base rates'!K$113)\n+($K255*'fnd base rates'!K$114)\n+($M255*'fnd base rates'!K$116)\n+($N255*'fnd base rates'!K$117)\n+($O255*'fnd base rates'!K$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,11)))\n*$R255","v":1326.6422146530001},{"$f":"(($D255*'fnd base rates'!L$107)\n+($E255*'fnd base rates'!L$108)\n+($F255*'fnd base rates'!L$109)\n+($G255*'fnd base rates'!L$110)\n+($H255*'fnd base rates'!L$111)\n+($I255*'fnd base rates'!L$112)\n+($J255*'fnd base rates'!L$113)\n+($K255*'fnd base rates'!L$114)\n+($M255*'fnd base rates'!L$116)\n+($N255*'fnd base rates'!L$117)\n+($O255*'fnd base rates'!L$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D255*'fnd base rates'!M$107)\n+($E255*'fnd base rates'!M$108)\n+($F255*'fnd base rates'!M$109)\n+($G255*'fnd base rates'!M$110)\n+($H255*'fnd base rates'!M$111)\n+($I255*'fnd base rates'!M$112)\n+($J255*'fnd base rates'!M$113)\n+($K255*'fnd base rates'!M$114)\n+($M255*'fnd base rates'!M$116)\n+($N255*'fnd base rates'!M$117)\n+($O255*'fnd base rates'!M$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,13)))","v":0},13434.426815612,null,437035088,"437","035","088",1,1,13434.426815612,13434,-8337,21771,null,null,null,null,null,null,0,null,0]
["437",437035093,"CITY ON A HILL",{"$f":"'fnd enro'!D256","v":0},{"$f":"'fnd enro'!E256","v":0},{"$f":"'fnd enro'!F256","v":0},{"$f":"'fnd enro'!G256","v":0},{"$f":"'fnd enro'!H256","v":0},{"$f":"'fnd enro'!I256","v":1},{"$f":"'fnd enro'!J256","v":0},{"$f":"'fnd enro'!K256","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L256","v":0},{"$f":"'fnd enro'!M256","v":0},{"$f":"'fnd enro'!N256","v":0},{"$f":"'fnd enro'!O256","v":0},{"$f":"'fnd enro'!P256","v":1},{"$f":"'fnd enro'!R256","v":1},1.087,{"$f":"VALUE('fnd enro'!Q256)","v":11},null,{"$f":"(($D256*'fnd base rates'!C$107)\n+($E256*'fnd base rates'!C$108)\n+($F256*'fnd base rates'!C$109)\n+($G256*'fnd base rates'!C$110)\n+($H256*'fnd base rates'!C$111)\n+($I256*'fnd base rates'!C$112)\n+($J256*'fnd base rates'!C$113)\n+($K256*'fnd base rates'!C$114)\n+($M256*'fnd base rates'!C$116)\n+($N256*'fnd base rates'!C$117)\n+($O256*'fnd base rates'!C$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,3)))\n*$R256","v":734.96299843099985},{"$f":"(($D256*'fnd base rates'!D$107)\n+($E256*'fnd base rates'!D$108)\n+($F256*'fnd base rates'!D$109)\n+($G256*'fnd base rates'!D$110)\n+($H256*'fnd base rates'!D$111)\n+($I256*'fnd base rates'!D$112)\n+($J256*'fnd base rates'!D$113)\n+($K256*'fnd base rates'!D$114)\n+($M256*'fnd base rates'!D$116)\n+($N256*'fnd base rates'!D$117)\n+($O256*'fnd base rates'!D$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,4)))\n*$R256","v":1425.6874599999999},{"$f":"(($D256*'fnd base rates'!E$107)\n+($E256*'fnd base rates'!E$108)\n+($F256*'fnd base rates'!E$109)\n+($G256*'fnd base rates'!E$110)\n+($H256*'fnd base rates'!E$111)\n+($I256*'fnd base rates'!E$112)\n+($J256*'fnd base rates'!E$113)\n+($K256*'fnd base rates'!E$114)\n+($M256*'fnd base rates'!E$116)\n+($N256*'fnd base rates'!E$117)\n+($O256*'fnd base rates'!E$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,5)))\n*$R256","v":10982.159957958},{"$f":"(($D256*'fnd base rates'!F$107)\n+($E256*'fnd base rates'!F$108)\n+($F256*'fnd base rates'!F$109)\n+($G256*'fnd base rates'!F$110)\n+($H256*'fnd base rates'!F$111)\n+($I256*'fnd base rates'!F$112)\n+($J256*'fnd base rates'!F$113)\n+($K256*'fnd base rates'!F$114)\n+($M256*'fnd base rates'!F$116)\n+($N256*'fnd base rates'!F$117)\n+($O256*'fnd base rates'!F$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,6)))\n*$R256","v":1028.2856145620001},{"$f":"(($D256*'fnd base rates'!G$107)\n+($E256*'fnd base rates'!G$108)\n+($F256*'fnd base rates'!G$109)\n+($G256*'fnd base rates'!G$110)\n+($H256*'fnd base rates'!G$111)\n+($I256*'fnd base rates'!G$112)\n+($J256*'fnd base rates'!G$113)\n+($K256*'fnd base rates'!G$114)\n+($M256*'fnd base rates'!G$116)\n+($N256*'fnd base rates'!G$117)\n+($O256*'fnd base rates'!G$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,7)))\n*$R256","v":447.105040008},{"$f":"(($D256*'fnd base rates'!H$107)\n+($E256*'fnd base rates'!H$108)\n+($F256*'fnd base rates'!H$109)\n+($G256*'fnd base rates'!H$110)\n+($H256*'fnd base rates'!H$111)\n+($I256*'fnd base rates'!H$112)\n+($J256*'fnd base rates'!H$113)\n+($K256*'fnd base rates'!H$114)\n+($M256*'fnd base rates'!H$116)\n+($N256*'fnd base rates'!H$117)\n+($O256*'fnd base rates'!H$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,8)))","v":913.71686},{"$f":"(($D256*'fnd base rates'!I$107)\n+($E256*'fnd base rates'!I$108)\n+($F256*'fnd base rates'!I$109)\n+($G256*'fnd base rates'!I$110)\n+($H256*'fnd base rates'!I$111)\n+($I256*'fnd base rates'!I$112)\n+($J256*'fnd base rates'!I$113)\n+($K256*'fnd base rates'!I$114)\n+($M256*'fnd base rates'!I$116)\n+($N256*'fnd base rates'!I$117)\n+($O256*'fnd base rates'!I$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,9)))\n*$R256","v":705.75648999999999},{"$f":"(($D256*'fnd base rates'!J$107)\n+($E256*'fnd base rates'!J$108)\n+($F256*'fnd base rates'!J$109)\n+($G256*'fnd base rates'!J$110)\n+($H256*'fnd base rates'!J$111)\n+($I256*'fnd base rates'!J$112)\n+($J256*'fnd base rates'!J$113)\n+($K256*'fnd base rates'!J$114)\n+($M256*'fnd base rates'!J$116)\n+($N256*'fnd base rates'!J$117)\n+($O256*'fnd base rates'!J$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,10)))\n*$R256","v":1779.7668400000002},{"$f":"(($D256*'fnd base rates'!K$107)\n+($E256*'fnd base rates'!K$108)\n+($F256*'fnd base rates'!K$109)\n+($G256*'fnd base rates'!K$110)\n+($H256*'fnd base rates'!K$111)\n+($I256*'fnd base rates'!K$112)\n+($J256*'fnd base rates'!K$113)\n+($K256*'fnd base rates'!K$114)\n+($M256*'fnd base rates'!K$116)\n+($N256*'fnd base rates'!K$117)\n+($O256*'fnd base rates'!K$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,11)))\n*$R256","v":1326.6422146530001},{"$f":"(($D256*'fnd base rates'!L$107)\n+($E256*'fnd base rates'!L$108)\n+($F256*'fnd base rates'!L$109)\n+($G256*'fnd base rates'!L$110)\n+($H256*'fnd base rates'!L$111)\n+($I256*'fnd base rates'!L$112)\n+($J256*'fnd base rates'!L$113)\n+($K256*'fnd base rates'!L$114)\n+($M256*'fnd base rates'!L$116)\n+($N256*'fnd base rates'!L$117)\n+($O256*'fnd base rates'!L$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,12)))","v":2535.23533},{"$f":"(($D256*'fnd base rates'!M$107)\n+($E256*'fnd base rates'!M$108)\n+($F256*'fnd base rates'!M$109)\n+($G256*'fnd base rates'!M$110)\n+($H256*'fnd base rates'!M$111)\n+($I256*'fnd base rates'!M$112)\n+($J256*'fnd base rates'!M$113)\n+($K256*'fnd base rates'!M$114)\n+($M256*'fnd base rates'!M$116)\n+($N256*'fnd base rates'!M$117)\n+($O256*'fnd base rates'!M$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,13)))","v":0},21879.318805611998,null,437035093,"437","035","093",1,1,21879.318805611998,21879,595,21284,null,null,null,null,null,null,0,null,0]
["437",437035100,"CITY ON A HILL",{"$f":"'fnd enro'!D257","v":0},{"$f":"'fnd enro'!E257","v":0},{"$f":"'fnd enro'!F257","v":0},{"$f":"'fnd enro'!G257","v":0},{"$f":"'fnd enro'!H257","v":0},{"$f":"'fnd enro'!I257","v":1},{"$f":"'fnd enro'!J257","v":0},{"$f":"'fnd enro'!K257","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L257","v":0},{"$f":"'fnd enro'!M257","v":0},{"$f":"'fnd enro'!N257","v":0},{"$f":"'fnd enro'!O257","v":0},{"$f":"'fnd enro'!P257","v":1},{"$f":"'fnd enro'!R257","v":1},1.087,{"$f":"VALUE('fnd enro'!Q257)","v":10},null,{"$f":"(($D257*'fnd base rates'!C$107)\n+($E257*'fnd base rates'!C$108)\n+($F257*'fnd base rates'!C$109)\n+($G257*'fnd base rates'!C$110)\n+($H257*'fnd base rates'!C$111)\n+($I257*'fnd base rates'!C$112)\n+($J257*'fnd base rates'!C$113)\n+($K257*'fnd base rates'!C$114)\n+($M257*'fnd base rates'!C$116)\n+($N257*'fnd base rates'!C$117)\n+($O257*'fnd base rates'!C$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,3)))\n*$R257","v":725.04955843099981},{"$f":"(($D257*'fnd base rates'!D$107)\n+($E257*'fnd base rates'!D$108)\n+($F257*'fnd base rates'!D$109)\n+($G257*'fnd base rates'!D$110)\n+($H257*'fnd base rates'!D$111)\n+($I257*'fnd base rates'!D$112)\n+($J257*'fnd base rates'!D$113)\n+($K257*'fnd base rates'!D$114)\n+($M257*'fnd base rates'!D$116)\n+($N257*'fnd base rates'!D$117)\n+($O257*'fnd base rates'!D$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,4)))\n*$R257","v":1378.7508},{"$f":"(($D257*'fnd base rates'!E$107)\n+($E257*'fnd base rates'!E$108)\n+($F257*'fnd base rates'!E$109)\n+($G257*'fnd base rates'!E$110)\n+($H257*'fnd base rates'!E$111)\n+($I257*'fnd base rates'!E$112)\n+($J257*'fnd base rates'!E$113)\n+($K257*'fnd base rates'!E$114)\n+($M257*'fnd base rates'!E$116)\n+($N257*'fnd base rates'!E$117)\n+($O257*'fnd base rates'!E$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,5)))\n*$R257","v":10523.935107957999},{"$f":"(($D257*'fnd base rates'!F$107)\n+($E257*'fnd base rates'!F$108)\n+($F257*'fnd base rates'!F$109)\n+($G257*'fnd base rates'!F$110)\n+($H257*'fnd base rates'!F$111)\n+($I257*'fnd base rates'!F$112)\n+($J257*'fnd base rates'!F$113)\n+($K257*'fnd base rates'!F$114)\n+($M257*'fnd base rates'!F$116)\n+($N257*'fnd base rates'!F$117)\n+($O257*'fnd base rates'!F$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,6)))\n*$R257","v":1028.2856145620001},{"$f":"(($D257*'fnd base rates'!G$107)\n+($E257*'fnd base rates'!G$108)\n+($F257*'fnd base rates'!G$109)\n+($G257*'fnd base rates'!G$110)\n+($H257*'fnd base rates'!G$111)\n+($I257*'fnd base rates'!G$112)\n+($J257*'fnd base rates'!G$113)\n+($K257*'fnd base rates'!G$114)\n+($M257*'fnd base rates'!G$116)\n+($N257*'fnd base rates'!G$117)\n+($O257*'fnd base rates'!G$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,7)))\n*$R257","v":424.875890008},{"$f":"(($D257*'fnd base rates'!H$107)\n+($E257*'fnd base rates'!H$108)\n+($F257*'fnd base rates'!H$109)\n+($G257*'fnd base rates'!H$110)\n+($H257*'fnd base rates'!H$111)\n+($I257*'fnd base rates'!H$112)\n+($J257*'fnd base rates'!H$113)\n+($K257*'fnd base rates'!H$114)\n+($M257*'fnd base rates'!H$116)\n+($N257*'fnd base rates'!H$117)\n+($O257*'fnd base rates'!H$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D257*'fnd base rates'!I$107)\n+($E257*'fnd base rates'!I$108)\n+($F257*'fnd base rates'!I$109)\n+($G257*'fnd base rates'!I$110)\n+($H257*'fnd base rates'!I$111)\n+($I257*'fnd base rates'!I$112)\n+($J257*'fnd base rates'!I$113)\n+($K257*'fnd base rates'!I$114)\n+($M257*'fnd base rates'!I$116)\n+($N257*'fnd base rates'!I$117)\n+($O257*'fnd base rates'!I$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,9)))\n*$R257","v":687.20140000000004},{"$f":"(($D257*'fnd base rates'!J$107)\n+($E257*'fnd base rates'!J$108)\n+($F257*'fnd base rates'!J$109)\n+($G257*'fnd base rates'!J$110)\n+($H257*'fnd base rates'!J$111)\n+($I257*'fnd base rates'!J$112)\n+($J257*'fnd base rates'!J$113)\n+($K257*'fnd base rates'!J$114)\n+($M257*'fnd base rates'!J$116)\n+($N257*'fnd base rates'!J$117)\n+($O257*'fnd base rates'!J$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,10)))\n*$R257","v":1683.33907},{"$f":"(($D257*'fnd base rates'!K$107)\n+($E257*'fnd base rates'!K$108)\n+($F257*'fnd base rates'!K$109)\n+($G257*'fnd base rates'!K$110)\n+($H257*'fnd base rates'!K$111)\n+($I257*'fnd base rates'!K$112)\n+($J257*'fnd base rates'!K$113)\n+($K257*'fnd base rates'!K$114)\n+($M257*'fnd base rates'!K$116)\n+($N257*'fnd base rates'!K$117)\n+($O257*'fnd base rates'!K$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,11)))\n*$R257","v":1326.6422146530001},{"$f":"(($D257*'fnd base rates'!L$107)\n+($E257*'fnd base rates'!L$108)\n+($F257*'fnd base rates'!L$109)\n+($G257*'fnd base rates'!L$110)\n+($H257*'fnd base rates'!L$111)\n+($I257*'fnd base rates'!L$112)\n+($J257*'fnd base rates'!L$113)\n+($K257*'fnd base rates'!L$114)\n+($M257*'fnd base rates'!L$116)\n+($N257*'fnd base rates'!L$117)\n+($O257*'fnd base rates'!L$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D257*'fnd base rates'!M$107)\n+($E257*'fnd base rates'!M$108)\n+($F257*'fnd base rates'!M$109)\n+($G257*'fnd base rates'!M$110)\n+($H257*'fnd base rates'!M$111)\n+($I257*'fnd base rates'!M$112)\n+($J257*'fnd base rates'!M$113)\n+($K257*'fnd base rates'!M$114)\n+($M257*'fnd base rates'!M$116)\n+($N257*'fnd base rates'!M$117)\n+($O257*'fnd base rates'!M$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,13)))","v":0},21151.831845611996,null,437035100,"437","035","100",1,1,21151.831845611996,21152,-276,21428,null,null,null,null,null,null,0,null,0]
["437",437035176,"CITY ON A HILL",{"$f":"'fnd enro'!D258","v":0},{"$f":"'fnd enro'!E258","v":0},{"$f":"'fnd enro'!F258","v":0},{"$f":"'fnd enro'!G258","v":0},{"$f":"'fnd enro'!H258","v":0},{"$f":"'fnd enro'!I258","v":1},{"$f":"'fnd enro'!J258","v":0},{"$f":"'fnd enro'!K258","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L258","v":0},{"$f":"'fnd enro'!M258","v":0},{"$f":"'fnd enro'!N258","v":0},{"$f":"'fnd enro'!O258","v":0},{"$f":"'fnd enro'!P258","v":1},{"$f":"'fnd enro'!R258","v":1},1.087,{"$f":"VALUE('fnd enro'!Q258)","v":8},null,{"$f":"(($D258*'fnd base rates'!C$107)\n+($E258*'fnd base rates'!C$108)\n+($F258*'fnd base rates'!C$109)\n+($G258*'fnd base rates'!C$110)\n+($H258*'fnd base rates'!C$111)\n+($I258*'fnd base rates'!C$112)\n+($J258*'fnd base rates'!C$113)\n+($K258*'fnd base rates'!C$114)\n+($M258*'fnd base rates'!C$116)\n+($N258*'fnd base rates'!C$117)\n+($O258*'fnd base rates'!C$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,3)))\n*$R258","v":712.04903843099999},{"$f":"(($D258*'fnd base rates'!D$107)\n+($E258*'fnd base rates'!D$108)\n+($F258*'fnd base rates'!D$109)\n+($G258*'fnd base rates'!D$110)\n+($H258*'fnd base rates'!D$111)\n+($I258*'fnd base rates'!D$112)\n+($J258*'fnd base rates'!D$113)\n+($K258*'fnd base rates'!D$114)\n+($M258*'fnd base rates'!D$116)\n+($N258*'fnd base rates'!D$117)\n+($O258*'fnd base rates'!D$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,4)))\n*$R258","v":1317.0961599999998},{"$f":"(($D258*'fnd base rates'!E$107)\n+($E258*'fnd base rates'!E$108)\n+($F258*'fnd base rates'!E$109)\n+($G258*'fnd base rates'!E$110)\n+($H258*'fnd base rates'!E$111)\n+($I258*'fnd base rates'!E$112)\n+($J258*'fnd base rates'!E$113)\n+($K258*'fnd base rates'!E$114)\n+($M258*'fnd base rates'!E$116)\n+($N258*'fnd base rates'!E$117)\n+($O258*'fnd base rates'!E$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,5)))\n*$R258","v":9922.1066879579994},{"$f":"(($D258*'fnd base rates'!F$107)\n+($E258*'fnd base rates'!F$108)\n+($F258*'fnd base rates'!F$109)\n+($G258*'fnd base rates'!F$110)\n+($H258*'fnd base rates'!F$111)\n+($I258*'fnd base rates'!F$112)\n+($J258*'fnd base rates'!F$113)\n+($K258*'fnd base rates'!F$114)\n+($M258*'fnd base rates'!F$116)\n+($N258*'fnd base rates'!F$117)\n+($O258*'fnd base rates'!F$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,6)))\n*$R258","v":1028.2856145620001},{"$f":"(($D258*'fnd base rates'!G$107)\n+($E258*'fnd base rates'!G$108)\n+($F258*'fnd base rates'!G$109)\n+($G258*'fnd base rates'!G$110)\n+($H258*'fnd base rates'!G$111)\n+($I258*'fnd base rates'!G$112)\n+($J258*'fnd base rates'!G$113)\n+($K258*'fnd base rates'!G$114)\n+($M258*'fnd base rates'!G$116)\n+($N258*'fnd base rates'!G$117)\n+($O258*'fnd base rates'!G$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,7)))\n*$R258","v":395.67907000799994},{"$f":"(($D258*'fnd base rates'!H$107)\n+($E258*'fnd base rates'!H$108)\n+($F258*'fnd base rates'!H$109)\n+($G258*'fnd base rates'!H$110)\n+($H258*'fnd base rates'!H$111)\n+($I258*'fnd base rates'!H$112)\n+($J258*'fnd base rates'!H$113)\n+($K258*'fnd base rates'!H$114)\n+($M258*'fnd base rates'!H$116)\n+($N258*'fnd base rates'!H$117)\n+($O258*'fnd base rates'!H$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D258*'fnd base rates'!I$107)\n+($E258*'fnd base rates'!I$108)\n+($F258*'fnd base rates'!I$109)\n+($G258*'fnd base rates'!I$110)\n+($H258*'fnd base rates'!I$111)\n+($I258*'fnd base rates'!I$112)\n+($J258*'fnd base rates'!I$113)\n+($K258*'fnd base rates'!I$114)\n+($M258*'fnd base rates'!I$116)\n+($N258*'fnd base rates'!I$117)\n+($O258*'fnd base rates'!I$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,9)))\n*$R258","v":662.83085999999992},{"$f":"(($D258*'fnd base rates'!J$107)\n+($E258*'fnd base rates'!J$108)\n+($F258*'fnd base rates'!J$109)\n+($G258*'fnd base rates'!J$110)\n+($H258*'fnd base rates'!J$111)\n+($I258*'fnd base rates'!J$112)\n+($J258*'fnd base rates'!J$113)\n+($K258*'fnd base rates'!J$114)\n+($M258*'fnd base rates'!J$116)\n+($N258*'fnd base rates'!J$117)\n+($O258*'fnd base rates'!J$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,10)))\n*$R258","v":1556.7035700000001},{"$f":"(($D258*'fnd base rates'!K$107)\n+($E258*'fnd base rates'!K$108)\n+($F258*'fnd base rates'!K$109)\n+($G258*'fnd base rates'!K$110)\n+($H258*'fnd base rates'!K$111)\n+($I258*'fnd base rates'!K$112)\n+($J258*'fnd base rates'!K$113)\n+($K258*'fnd base rates'!K$114)\n+($M258*'fnd base rates'!K$116)\n+($N258*'fnd base rates'!K$117)\n+($O258*'fnd base rates'!K$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,11)))\n*$R258","v":1326.6422146530001},{"$f":"(($D258*'fnd base rates'!L$107)\n+($E258*'fnd base rates'!L$108)\n+($F258*'fnd base rates'!L$109)\n+($G258*'fnd base rates'!L$110)\n+($H258*'fnd base rates'!L$111)\n+($I258*'fnd base rates'!L$112)\n+($J258*'fnd base rates'!L$113)\n+($K258*'fnd base rates'!L$114)\n+($M258*'fnd base rates'!L$116)\n+($N258*'fnd base rates'!L$117)\n+($O258*'fnd base rates'!L$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D258*'fnd base rates'!M$107)\n+($E258*'fnd base rates'!M$108)\n+($F258*'fnd base rates'!M$109)\n+($G258*'fnd base rates'!M$110)\n+($H258*'fnd base rates'!M$111)\n+($I258*'fnd base rates'!M$112)\n+($J258*'fnd base rates'!M$113)\n+($K258*'fnd base rates'!M$114)\n+($M258*'fnd base rates'!M$116)\n+($N258*'fnd base rates'!M$117)\n+($O258*'fnd base rates'!M$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,13)))","v":0},20196.355405612001,null,437035176,"437","035","176",1,1,20196.355405612001,20196,6762,13434,null,null,null,null,null,null,0,null,0]
["437",437035243,"CITY ON A HILL",{"$f":"'fnd enro'!D259","v":0},{"$f":"'fnd enro'!E259","v":0},{"$f":"'fnd enro'!F259","v":0},{"$f":"'fnd enro'!G259","v":0},{"$f":"'fnd enro'!H259","v":0},{"$f":"'fnd enro'!I259","v":1},{"$f":"'fnd enro'!J259","v":0},{"$f":"'fnd enro'!K259","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L259","v":0},{"$f":"'fnd enro'!M259","v":0},{"$f":"'fnd enro'!N259","v":0},{"$f":"'fnd enro'!O259","v":0},{"$f":"'fnd enro'!P259","v":1},{"$f":"'fnd enro'!R259","v":1},1.087,{"$f":"VALUE('fnd enro'!Q259)","v":9},null,{"$f":"(($D259*'fnd base rates'!C$107)\n+($E259*'fnd base rates'!C$108)\n+($F259*'fnd base rates'!C$109)\n+($G259*'fnd base rates'!C$110)\n+($H259*'fnd base rates'!C$111)\n+($I259*'fnd base rates'!C$112)\n+($J259*'fnd base rates'!C$113)\n+($K259*'fnd base rates'!C$114)\n+($M259*'fnd base rates'!C$116)\n+($N259*'fnd base rates'!C$117)\n+($O259*'fnd base rates'!C$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,3)))\n*$R259","v":718.54929843100001},{"$f":"(($D259*'fnd base rates'!D$107)\n+($E259*'fnd base rates'!D$108)\n+($F259*'fnd base rates'!D$109)\n+($G259*'fnd base rates'!D$110)\n+($H259*'fnd base rates'!D$111)\n+($I259*'fnd base rates'!D$112)\n+($J259*'fnd base rates'!D$113)\n+($K259*'fnd base rates'!D$114)\n+($M259*'fnd base rates'!D$116)\n+($N259*'fnd base rates'!D$117)\n+($O259*'fnd base rates'!D$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,4)))\n*$R259","v":1347.9234799999999},{"$f":"(($D259*'fnd base rates'!E$107)\n+($E259*'fnd base rates'!E$108)\n+($F259*'fnd base rates'!E$109)\n+($G259*'fnd base rates'!E$110)\n+($H259*'fnd base rates'!E$111)\n+($I259*'fnd base rates'!E$112)\n+($J259*'fnd base rates'!E$113)\n+($K259*'fnd base rates'!E$114)\n+($M259*'fnd base rates'!E$116)\n+($N259*'fnd base rates'!E$117)\n+($O259*'fnd base rates'!E$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,5)))\n*$R259","v":10223.020897958},{"$f":"(($D259*'fnd base rates'!F$107)\n+($E259*'fnd base rates'!F$108)\n+($F259*'fnd base rates'!F$109)\n+($G259*'fnd base rates'!F$110)\n+($H259*'fnd base rates'!F$111)\n+($I259*'fnd base rates'!F$112)\n+($J259*'fnd base rates'!F$113)\n+($K259*'fnd base rates'!F$114)\n+($M259*'fnd base rates'!F$116)\n+($N259*'fnd base rates'!F$117)\n+($O259*'fnd base rates'!F$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,6)))\n*$R259","v":1028.2856145620001},{"$f":"(($D259*'fnd base rates'!G$107)\n+($E259*'fnd base rates'!G$108)\n+($F259*'fnd base rates'!G$109)\n+($G259*'fnd base rates'!G$110)\n+($H259*'fnd base rates'!G$111)\n+($I259*'fnd base rates'!G$112)\n+($J259*'fnd base rates'!G$113)\n+($K259*'fnd base rates'!G$114)\n+($M259*'fnd base rates'!G$116)\n+($N259*'fnd base rates'!G$117)\n+($O259*'fnd base rates'!G$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,7)))\n*$R259","v":410.27748000800005},{"$f":"(($D259*'fnd base rates'!H$107)\n+($E259*'fnd base rates'!H$108)\n+($F259*'fnd base rates'!H$109)\n+($G259*'fnd base rates'!H$110)\n+($H259*'fnd base rates'!H$111)\n+($I259*'fnd base rates'!H$112)\n+($J259*'fnd base rates'!H$113)\n+($K259*'fnd base rates'!H$114)\n+($M259*'fnd base rates'!H$116)\n+($N259*'fnd base rates'!H$117)\n+($O259*'fnd base rates'!H$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,8)))","v":908.51686000000007},{"$f":"(($D259*'fnd base rates'!I$107)\n+($E259*'fnd base rates'!I$108)\n+($F259*'fnd base rates'!I$109)\n+($G259*'fnd base rates'!I$110)\n+($H259*'fnd base rates'!I$111)\n+($I259*'fnd base rates'!I$112)\n+($J259*'fnd base rates'!I$113)\n+($K259*'fnd base rates'!I$114)\n+($M259*'fnd base rates'!I$116)\n+($N259*'fnd base rates'!I$117)\n+($O259*'fnd base rates'!I$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,9)))\n*$R259","v":675.01612999999998},{"$f":"(($D259*'fnd base rates'!J$107)\n+($E259*'fnd base rates'!J$108)\n+($F259*'fnd base rates'!J$109)\n+($G259*'fnd base rates'!J$110)\n+($H259*'fnd base rates'!J$111)\n+($I259*'fnd base rates'!J$112)\n+($J259*'fnd base rates'!J$113)\n+($K259*'fnd base rates'!J$114)\n+($M259*'fnd base rates'!J$116)\n+($N259*'fnd base rates'!J$117)\n+($O259*'fnd base rates'!J$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,10)))\n*$R259","v":1620.0321899999999},{"$f":"(($D259*'fnd base rates'!K$107)\n+($E259*'fnd base rates'!K$108)\n+($F259*'fnd base rates'!K$109)\n+($G259*'fnd base rates'!K$110)\n+($H259*'fnd base rates'!K$111)\n+($I259*'fnd base rates'!K$112)\n+($J259*'fnd base rates'!K$113)\n+($K259*'fnd base rates'!K$114)\n+($M259*'fnd base rates'!K$116)\n+($N259*'fnd base rates'!K$117)\n+($O259*'fnd base rates'!K$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,11)))\n*$R259","v":1326.6422146530001},{"$f":"(($D259*'fnd base rates'!L$107)\n+($E259*'fnd base rates'!L$108)\n+($F259*'fnd base rates'!L$109)\n+($G259*'fnd base rates'!L$110)\n+($H259*'fnd base rates'!L$111)\n+($I259*'fnd base rates'!L$112)\n+($J259*'fnd base rates'!L$113)\n+($K259*'fnd base rates'!L$114)\n+($M259*'fnd base rates'!L$116)\n+($N259*'fnd base rates'!L$117)\n+($O259*'fnd base rates'!L$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,12)))","v":2415.8253299999997},{"$f":"(($D259*'fnd base rates'!M$107)\n+($E259*'fnd base rates'!M$108)\n+($F259*'fnd base rates'!M$109)\n+($G259*'fnd base rates'!M$110)\n+($H259*'fnd base rates'!M$111)\n+($I259*'fnd base rates'!M$112)\n+($J259*'fnd base rates'!M$113)\n+($K259*'fnd base rates'!M$114)\n+($M259*'fnd base rates'!M$116)\n+($N259*'fnd base rates'!M$117)\n+($O259*'fnd base rates'!M$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,13)))","v":0},20674.089495611999,null,437035243,"437","035","243",1,1,20674.089495611999,20674,7240,13434,null,null,null,null,null,null,0,null,0]
["437",437035244,"CITY ON A HILL",{"$f":"'fnd enro'!D260","v":0},{"$f":"'fnd enro'!E260","v":0},{"$f":"'fnd enro'!F260","v":0},{"$f":"'fnd enro'!G260","v":0},{"$f":"'fnd enro'!H260","v":0},{"$f":"'fnd enro'!I260","v":3},{"$f":"'fnd enro'!J260","v":0},{"$f":"'fnd enro'!K260","v":0.1179},{"$f":"'fnd enro'!L260","v":0},{"$f":"'fnd enro'!M260","v":0},{"$f":"'fnd enro'!N260","v":0},{"$f":"'fnd enro'!O260","v":0},{"$f":"'fnd enro'!P260","v":2},{"$f":"'fnd enro'!R260","v":3},1.087,{"$f":"VALUE('fnd enro'!Q260)","v":10},null,{"$f":"(($D260*'fnd base rates'!C$107)\n+($E260*'fnd base rates'!C$108)\n+($F260*'fnd base rates'!C$109)\n+($G260*'fnd base rates'!C$110)\n+($H260*'fnd base rates'!C$111)\n+($I260*'fnd base rates'!C$112)\n+($J260*'fnd base rates'!C$113)\n+($K260*'fnd base rates'!C$114)\n+($M260*'fnd base rates'!C$116)\n+($N260*'fnd base rates'!C$117)\n+($O260*'fnd base rates'!C$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,3)))\n*$R260","v":2070.0575152929996},{"$f":"(($D260*'fnd base rates'!D$107)\n+($E260*'fnd base rates'!D$108)\n+($F260*'fnd base rates'!D$109)\n+($G260*'fnd base rates'!D$110)\n+($H260*'fnd base rates'!D$111)\n+($I260*'fnd base rates'!D$112)\n+($J260*'fnd base rates'!D$113)\n+($K260*'fnd base rates'!D$114)\n+($M260*'fnd base rates'!D$116)\n+($N260*'fnd base rates'!D$117)\n+($O260*'fnd base rates'!D$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,4)))\n*$R260","v":3638.2976999999992},{"$f":"(($D260*'fnd base rates'!E$107)\n+($E260*'fnd base rates'!E$108)\n+($F260*'fnd base rates'!E$109)\n+($G260*'fnd base rates'!E$110)\n+($H260*'fnd base rates'!E$111)\n+($I260*'fnd base rates'!E$112)\n+($J260*'fnd base rates'!E$113)\n+($K260*'fnd base rates'!E$114)\n+($M260*'fnd base rates'!E$116)\n+($N260*'fnd base rates'!E$117)\n+($O260*'fnd base rates'!E$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,5)))\n*$R260","v":26710.817413874},{"$f":"(($D260*'fnd base rates'!F$107)\n+($E260*'fnd base rates'!F$108)\n+($F260*'fnd base rates'!F$109)\n+($G260*'fnd base rates'!F$110)\n+($H260*'fnd base rates'!F$111)\n+($I260*'fnd base rates'!F$112)\n+($J260*'fnd base rates'!F$113)\n+($K260*'fnd base rates'!F$114)\n+($M260*'fnd base rates'!F$116)\n+($N260*'fnd base rates'!F$117)\n+($O260*'fnd base rates'!F$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,6)))\n*$R260","v":3084.856843686},{"$f":"(($D260*'fnd base rates'!G$107)\n+($E260*'fnd base rates'!G$108)\n+($F260*'fnd base rates'!G$109)\n+($G260*'fnd base rates'!G$110)\n+($H260*'fnd base rates'!G$111)\n+($I260*'fnd base rates'!G$112)\n+($J260*'fnd base rates'!G$113)\n+($K260*'fnd base rates'!G$114)\n+($M260*'fnd base rates'!G$116)\n+($N260*'fnd base rates'!G$117)\n+($O260*'fnd base rates'!G$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,7)))\n*$R260","v":1038.803020024},{"$f":"(($D260*'fnd base rates'!H$107)\n+($E260*'fnd base rates'!H$108)\n+($F260*'fnd base rates'!H$109)\n+($G260*'fnd base rates'!H$110)\n+($H260*'fnd base rates'!H$111)\n+($I260*'fnd base rates'!H$112)\n+($J260*'fnd base rates'!H$113)\n+($K260*'fnd base rates'!H$114)\n+($M260*'fnd base rates'!H$116)\n+($N260*'fnd base rates'!H$117)\n+($O260*'fnd base rates'!H$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,8)))","v":2698.5005799999999},{"$f":"(($D260*'fnd base rates'!I$107)\n+($E260*'fnd base rates'!I$108)\n+($F260*'fnd base rates'!I$109)\n+($G260*'fnd base rates'!I$110)\n+($H260*'fnd base rates'!I$111)\n+($I260*'fnd base rates'!I$112)\n+($J260*'fnd base rates'!I$113)\n+($K260*'fnd base rates'!I$114)\n+($M260*'fnd base rates'!I$116)\n+($N260*'fnd base rates'!I$117)\n+($O260*'fnd base rates'!I$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,9)))\n*$R260","v":1864.7702400000001},{"$f":"(($D260*'fnd base rates'!J$107)\n+($E260*'fnd base rates'!J$108)\n+($F260*'fnd base rates'!J$109)\n+($G260*'fnd base rates'!J$110)\n+($H260*'fnd base rates'!J$111)\n+($I260*'fnd base rates'!J$112)\n+($J260*'fnd base rates'!J$113)\n+($K260*'fnd base rates'!J$114)\n+($M260*'fnd base rates'!J$116)\n+($N260*'fnd base rates'!J$117)\n+($O260*'fnd base rates'!J$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,10)))\n*$R260","v":4027.2045600000001},{"$f":"(($D260*'fnd base rates'!K$107)\n+($E260*'fnd base rates'!K$108)\n+($F260*'fnd base rates'!K$109)\n+($G260*'fnd base rates'!K$110)\n+($H260*'fnd base rates'!K$111)\n+($I260*'fnd base rates'!K$112)\n+($J260*'fnd base rates'!K$113)\n+($K260*'fnd base rates'!K$114)\n+($M260*'fnd base rates'!K$116)\n+($N260*'fnd base rates'!K$117)\n+($O260*'fnd base rates'!K$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,11)))\n*$R260","v":3979.9266439590001},{"$f":"(($D260*'fnd base rates'!L$107)\n+($E260*'fnd base rates'!L$108)\n+($F260*'fnd base rates'!L$109)\n+($G260*'fnd base rates'!L$110)\n+($H260*'fnd base rates'!L$111)\n+($I260*'fnd base rates'!L$112)\n+($J260*'fnd base rates'!L$113)\n+($K260*'fnd base rates'!L$114)\n+($M260*'fnd base rates'!L$116)\n+($N260*'fnd base rates'!L$117)\n+($O260*'fnd base rates'!L$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,12)))","v":6624.85599},{"$f":"(($D260*'fnd base rates'!M$107)\n+($E260*'fnd base rates'!M$108)\n+($F260*'fnd base rates'!M$109)\n+($G260*'fnd base rates'!M$110)\n+($H260*'fnd base rates'!M$111)\n+($I260*'fnd base rates'!M$112)\n+($J260*'fnd base rates'!M$113)\n+($K260*'fnd base rates'!M$114)\n+($M260*'fnd base rates'!M$116)\n+($N260*'fnd base rates'!M$117)\n+($O260*'fnd base rates'!M$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,13)))","v":0},55738.090506836001,null,437035244,"437","035","244",1,3,55738.090506836001,18579,-3300,21879,null,null,null,null,null,null,0,null,0]
["437",437035336,"CITY ON A HILL",{"$f":"'fnd enro'!D261","v":0},{"$f":"'fnd enro'!E261","v":0},{"$f":"'fnd enro'!F261","v":0},{"$f":"'fnd enro'!G261","v":0},{"$f":"'fnd enro'!H261","v":0},{"$f":"'fnd enro'!I261","v":2},{"$f":"'fnd enro'!J261","v":0},{"$f":"'fnd enro'!K261","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L261","v":0},{"$f":"'fnd enro'!M261","v":0},{"$f":"'fnd enro'!N261","v":0},{"$f":"'fnd enro'!O261","v":0},{"$f":"'fnd enro'!P261","v":1},{"$f":"'fnd enro'!R261","v":2},1.087,{"$f":"VALUE('fnd enro'!Q261)","v":8},null,{"$f":"(($D261*'fnd base rates'!C$107)\n+($E261*'fnd base rates'!C$108)\n+($F261*'fnd base rates'!C$109)\n+($G261*'fnd base rates'!C$110)\n+($H261*'fnd base rates'!C$111)\n+($I261*'fnd base rates'!C$112)\n+($J261*'fnd base rates'!C$113)\n+($K261*'fnd base rates'!C$114)\n+($M261*'fnd base rates'!C$116)\n+($N261*'fnd base rates'!C$117)\n+($O261*'fnd base rates'!C$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,3)))\n*$R261","v":1332.0074368619998},{"$f":"(($D261*'fnd base rates'!D$107)\n+($E261*'fnd base rates'!D$108)\n+($F261*'fnd base rates'!D$109)\n+($G261*'fnd base rates'!D$110)\n+($H261*'fnd base rates'!D$111)\n+($I261*'fnd base rates'!D$112)\n+($J261*'fnd base rates'!D$113)\n+($K261*'fnd base rates'!D$114)\n+($M261*'fnd base rates'!D$116)\n+($N261*'fnd base rates'!D$117)\n+($O261*'fnd base rates'!D$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,4)))\n*$R261","v":2197.8922600000001},{"$f":"(($D261*'fnd base rates'!E$107)\n+($E261*'fnd base rates'!E$108)\n+($F261*'fnd base rates'!E$109)\n+($G261*'fnd base rates'!E$110)\n+($H261*'fnd base rates'!E$111)\n+($I261*'fnd base rates'!E$112)\n+($J261*'fnd base rates'!E$113)\n+($K261*'fnd base rates'!E$114)\n+($M261*'fnd base rates'!E$116)\n+($N261*'fnd base rates'!E$117)\n+($O261*'fnd base rates'!E$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,5)))\n*$R261","v":15585.053885916001},{"$f":"(($D261*'fnd base rates'!F$107)\n+($E261*'fnd base rates'!F$108)\n+($F261*'fnd base rates'!F$109)\n+($G261*'fnd base rates'!F$110)\n+($H261*'fnd base rates'!F$111)\n+($I261*'fnd base rates'!F$112)\n+($J261*'fnd base rates'!F$113)\n+($K261*'fnd base rates'!F$114)\n+($M261*'fnd base rates'!F$116)\n+($N261*'fnd base rates'!F$117)\n+($O261*'fnd base rates'!F$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,6)))\n*$R261","v":2056.5712291240002},{"$f":"(($D261*'fnd base rates'!G$107)\n+($E261*'fnd base rates'!G$108)\n+($F261*'fnd base rates'!G$109)\n+($G261*'fnd base rates'!G$110)\n+($H261*'fnd base rates'!G$111)\n+($I261*'fnd base rates'!G$112)\n+($J261*'fnd base rates'!G$113)\n+($K261*'fnd base rates'!G$114)\n+($M261*'fnd base rates'!G$116)\n+($N261*'fnd base rates'!G$117)\n+($O261*'fnd base rates'!G$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,7)))\n*$R261","v":584.73031001599998},{"$f":"(($D261*'fnd base rates'!H$107)\n+($E261*'fnd base rates'!H$108)\n+($F261*'fnd base rates'!H$109)\n+($G261*'fnd base rates'!H$110)\n+($H261*'fnd base rates'!H$111)\n+($I261*'fnd base rates'!H$112)\n+($J261*'fnd base rates'!H$113)\n+($K261*'fnd base rates'!H$114)\n+($M261*'fnd base rates'!H$116)\n+($N261*'fnd base rates'!H$117)\n+($O261*'fnd base rates'!H$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,8)))","v":1783.8037200000001},{"$f":"(($D261*'fnd base rates'!I$107)\n+($E261*'fnd base rates'!I$108)\n+($F261*'fnd base rates'!I$109)\n+($G261*'fnd base rates'!I$110)\n+($H261*'fnd base rates'!I$111)\n+($I261*'fnd base rates'!I$112)\n+($J261*'fnd base rates'!I$113)\n+($K261*'fnd base rates'!I$114)\n+($M261*'fnd base rates'!I$116)\n+($N261*'fnd base rates'!I$117)\n+($O261*'fnd base rates'!I$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,9)))\n*$R261","v":1153.1983},{"$f":"(($D261*'fnd base rates'!J$107)\n+($E261*'fnd base rates'!J$108)\n+($F261*'fnd base rates'!J$109)\n+($G261*'fnd base rates'!J$110)\n+($H261*'fnd base rates'!J$111)\n+($I261*'fnd base rates'!J$112)\n+($J261*'fnd base rates'!J$113)\n+($K261*'fnd base rates'!J$114)\n+($M261*'fnd base rates'!J$116)\n+($N261*'fnd base rates'!J$117)\n+($O261*'fnd base rates'!J$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,10)))\n*$R261","v":2217.2299899999998},{"$f":"(($D261*'fnd base rates'!K$107)\n+($E261*'fnd base rates'!K$108)\n+($F261*'fnd base rates'!K$109)\n+($G261*'fnd base rates'!K$110)\n+($H261*'fnd base rates'!K$111)\n+($I261*'fnd base rates'!K$112)\n+($J261*'fnd base rates'!K$113)\n+($K261*'fnd base rates'!K$114)\n+($M261*'fnd base rates'!K$116)\n+($N261*'fnd base rates'!K$117)\n+($O261*'fnd base rates'!K$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,11)))\n*$R261","v":2653.2844293060002},{"$f":"(($D261*'fnd base rates'!L$107)\n+($E261*'fnd base rates'!L$108)\n+($F261*'fnd base rates'!L$109)\n+($G261*'fnd base rates'!L$110)\n+($H261*'fnd base rates'!L$111)\n+($I261*'fnd base rates'!L$112)\n+($J261*'fnd base rates'!L$113)\n+($K261*'fnd base rates'!L$114)\n+($M261*'fnd base rates'!L$116)\n+($N261*'fnd base rates'!L$117)\n+($O261*'fnd base rates'!L$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,12)))","v":4067.0106599999999},{"$f":"(($D261*'fnd base rates'!M$107)\n+($E261*'fnd base rates'!M$108)\n+($F261*'fnd base rates'!M$109)\n+($G261*'fnd base rates'!M$110)\n+($H261*'fnd base rates'!M$111)\n+($I261*'fnd base rates'!M$112)\n+($J261*'fnd base rates'!M$113)\n+($K261*'fnd base rates'!M$114)\n+($M261*'fnd base rates'!M$116)\n+($N261*'fnd base rates'!M$117)\n+($O261*'fnd base rates'!M$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,13)))","v":0},33630.782221223999,null,437035336,"437","035","336",1,2,33630.782221223999,16815,-4337,21152,null,null,null,null,null,null,0,null,0]
["438",438035035,"CODMAN ACADEMY",{"$f":"'fnd enro'!D262","v":20},{"$f":"'fnd enro'!E262","v":0},{"$f":"'fnd enro'!F262","v":23},{"$f":"'fnd enro'!G262","v":100},{"$f":"'fnd enro'!H262","v":60},{"$f":"'fnd enro'!I262","v":116},{"$f":"'fnd enro'!J262","v":0},{"$f":"'fnd enro'!K262","v":11.7507},{"$f":"'fnd enro'!L262","v":0},{"$f":"'fnd enro'!M262","v":28},{"$f":"'fnd enro'!N262","v":7},{"$f":"'fnd enro'!O262","v":7},{"$f":"'fnd enro'!P262","v":269},{"$f":"'fnd enro'!R262","v":309},1.087,{"$f":"VALUE('fnd enro'!Q262)","v":11},null,{"$f":"(($D262*'fnd base rates'!C$107)\n+($E262*'fnd base rates'!C$108)\n+($F262*'fnd base rates'!C$109)\n+($G262*'fnd base rates'!C$110)\n+($H262*'fnd base rates'!C$111)\n+($I262*'fnd base rates'!C$112)\n+($J262*'fnd base rates'!C$113)\n+($K262*'fnd base rates'!C$114)\n+($M262*'fnd base rates'!C$116)\n+($N262*'fnd base rates'!C$117)\n+($O262*'fnd base rates'!C$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,3)))\n*$R262","v":226426.225150869},{"$f":"(($D262*'fnd base rates'!D$107)\n+($E262*'fnd base rates'!D$108)\n+($F262*'fnd base rates'!D$109)\n+($G262*'fnd base rates'!D$110)\n+($H262*'fnd base rates'!D$111)\n+($I262*'fnd base rates'!D$112)\n+($J262*'fnd base rates'!D$113)\n+($K262*'fnd base rates'!D$114)\n+($M262*'fnd base rates'!D$116)\n+($N262*'fnd base rates'!D$117)\n+($O262*'fnd base rates'!D$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,4)))\n*$R262","v":427920.74658000004},{"$f":"(($D262*'fnd base rates'!E$107)\n+($E262*'fnd base rates'!E$108)\n+($F262*'fnd base rates'!E$109)\n+($G262*'fnd base rates'!E$110)\n+($H262*'fnd base rates'!E$111)\n+($I262*'fnd base rates'!E$112)\n+($J262*'fnd base rates'!E$113)\n+($K262*'fnd base rates'!E$114)\n+($M262*'fnd base rates'!E$116)\n+($N262*'fnd base rates'!E$117)\n+($O262*'fnd base rates'!E$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,5)))\n*$R262","v":2982280.7833794411},{"$f":"(($D262*'fnd base rates'!F$107)\n+($E262*'fnd base rates'!F$108)\n+($F262*'fnd base rates'!F$109)\n+($G262*'fnd base rates'!F$110)\n+($H262*'fnd base rates'!F$111)\n+($I262*'fnd base rates'!F$112)\n+($J262*'fnd base rates'!F$113)\n+($K262*'fnd base rates'!F$114)\n+($M262*'fnd base rates'!F$116)\n+($N262*'fnd base rates'!F$117)\n+($O262*'fnd base rates'!F$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,6)))\n*$R262","v":385545.44606403797},{"$f":"(($D262*'fnd base rates'!G$107)\n+($E262*'fnd base rates'!G$108)\n+($F262*'fnd base rates'!G$109)\n+($G262*'fnd base rates'!G$110)\n+($H262*'fnd base rates'!G$111)\n+($I262*'fnd base rates'!G$112)\n+($J262*'fnd base rates'!G$113)\n+($K262*'fnd base rates'!G$114)\n+($M262*'fnd base rates'!G$116)\n+($N262*'fnd base rates'!G$117)\n+($O262*'fnd base rates'!G$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,7)))\n*$R262","v":129472.89068239201},{"$f":"(($D262*'fnd base rates'!H$107)\n+($E262*'fnd base rates'!H$108)\n+($F262*'fnd base rates'!H$109)\n+($G262*'fnd base rates'!H$110)\n+($H262*'fnd base rates'!H$111)\n+($I262*'fnd base rates'!H$112)\n+($J262*'fnd base rates'!H$113)\n+($K262*'fnd base rates'!H$114)\n+($M262*'fnd base rates'!H$116)\n+($N262*'fnd base rates'!H$117)\n+($O262*'fnd base rates'!H$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,8)))","v":224473.36113999999},{"$f":"(($D262*'fnd base rates'!I$107)\n+($E262*'fnd base rates'!I$108)\n+($F262*'fnd base rates'!I$109)\n+($G262*'fnd base rates'!I$110)\n+($H262*'fnd base rates'!I$111)\n+($I262*'fnd base rates'!I$112)\n+($J262*'fnd base rates'!I$113)\n+($K262*'fnd base rates'!I$114)\n+($M262*'fnd base rates'!I$116)\n+($N262*'fnd base rates'!I$117)\n+($O262*'fnd base rates'!I$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,9)))\n*$R262","v":200118.49354999998},{"$f":"(($D262*'fnd base rates'!J$107)\n+($E262*'fnd base rates'!J$108)\n+($F262*'fnd base rates'!J$109)\n+($G262*'fnd base rates'!J$110)\n+($H262*'fnd base rates'!J$111)\n+($I262*'fnd base rates'!J$112)\n+($J262*'fnd base rates'!J$113)\n+($K262*'fnd base rates'!J$114)\n+($M262*'fnd base rates'!J$116)\n+($N262*'fnd base rates'!J$117)\n+($O262*'fnd base rates'!J$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,10)))\n*$R262","v":417588.48548000003},{"$f":"(($D262*'fnd base rates'!K$107)\n+($E262*'fnd base rates'!K$108)\n+($F262*'fnd base rates'!K$109)\n+($G262*'fnd base rates'!K$110)\n+($H262*'fnd base rates'!K$111)\n+($I262*'fnd base rates'!K$112)\n+($J262*'fnd base rates'!K$113)\n+($K262*'fnd base rates'!K$114)\n+($M262*'fnd base rates'!K$116)\n+($N262*'fnd base rates'!K$117)\n+($O262*'fnd base rates'!K$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,11)))\n*$R262","v":418773.939071247},{"$f":"(($D262*'fnd base rates'!L$107)\n+($E262*'fnd base rates'!L$108)\n+($F262*'fnd base rates'!L$109)\n+($G262*'fnd base rates'!L$110)\n+($H262*'fnd base rates'!L$111)\n+($I262*'fnd base rates'!L$112)\n+($J262*'fnd base rates'!L$113)\n+($K262*'fnd base rates'!L$114)\n+($M262*'fnd base rates'!L$116)\n+($N262*'fnd base rates'!L$117)\n+($O262*'fnd base rates'!L$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,12)))","v":785150.80366999994},{"$f":"(($D262*'fnd base rates'!M$107)\n+($E262*'fnd base rates'!M$108)\n+($F262*'fnd base rates'!M$109)\n+($G262*'fnd base rates'!M$110)\n+($H262*'fnd base rates'!M$111)\n+($I262*'fnd base rates'!M$112)\n+($J262*'fnd base rates'!M$113)\n+($K262*'fnd base rates'!M$114)\n+($M262*'fnd base rates'!M$116)\n+($N262*'fnd base rates'!M$117)\n+($O262*'fnd base rates'!M$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,13)))","v":0},6197751.1747679878,null,438035035,"438","035","035",1,309,6197751.1747679878,20057,-139,20196,null,null,null,null,null,null,0,null,0]
["438",438035044,"CODMAN ACADEMY",{"$f":"'fnd enro'!D263","v":0},{"$f":"'fnd enro'!E263","v":0},{"$f":"'fnd enro'!F263","v":0},{"$f":"'fnd enro'!G263","v":3},{"$f":"'fnd enro'!H263","v":1},{"$f":"'fnd enro'!I263","v":2},{"$f":"'fnd enro'!J263","v":0},{"$f":"'fnd enro'!K263","v":0.23580000000000001},{"$f":"'fnd enro'!L263","v":0},{"$f":"'fnd enro'!M263","v":0},{"$f":"'fnd enro'!N263","v":0},{"$f":"'fnd enro'!O263","v":1},{"$f":"'fnd enro'!P263","v":6},{"$f":"'fnd enro'!R263","v":6},1.087,{"$f":"VALUE('fnd enro'!Q263)","v":11},null,{"$f":"(($D263*'fnd base rates'!C$107)\n+($E263*'fnd base rates'!C$108)\n+($F263*'fnd base rates'!C$109)\n+($G263*'fnd base rates'!C$110)\n+($H263*'fnd base rates'!C$111)\n+($I263*'fnd base rates'!C$112)\n+($J263*'fnd base rates'!C$113)\n+($K263*'fnd base rates'!C$114)\n+($M263*'fnd base rates'!C$116)\n+($N263*'fnd base rates'!C$117)\n+($O263*'fnd base rates'!C$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,3)))\n*$R263","v":4547.5878505859991},{"$f":"(($D263*'fnd base rates'!D$107)\n+($E263*'fnd base rates'!D$108)\n+($F263*'fnd base rates'!D$109)\n+($G263*'fnd base rates'!D$110)\n+($H263*'fnd base rates'!D$111)\n+($I263*'fnd base rates'!D$112)\n+($J263*'fnd base rates'!D$113)\n+($K263*'fnd base rates'!D$114)\n+($M263*'fnd base rates'!D$116)\n+($N263*'fnd base rates'!D$117)\n+($O263*'fnd base rates'!D$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,4)))\n*$R263","v":8795.2974499999982},{"$f":"(($D263*'fnd base rates'!E$107)\n+($E263*'fnd base rates'!E$108)\n+($F263*'fnd base rates'!E$109)\n+($G263*'fnd base rates'!E$110)\n+($H263*'fnd base rates'!E$111)\n+($I263*'fnd base rates'!E$112)\n+($J263*'fnd base rates'!E$113)\n+($K263*'fnd base rates'!E$114)\n+($M263*'fnd base rates'!E$116)\n+($N263*'fnd base rates'!E$117)\n+($O263*'fnd base rates'!E$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,5)))\n*$R263","v":62345.198277747993},{"$f":"(($D263*'fnd base rates'!F$107)\n+($E263*'fnd base rates'!F$108)\n+($F263*'fnd base rates'!F$109)\n+($G263*'fnd base rates'!F$110)\n+($H263*'fnd base rates'!F$111)\n+($I263*'fnd base rates'!F$112)\n+($J263*'fnd base rates'!F$113)\n+($K263*'fnd base rates'!F$114)\n+($M263*'fnd base rates'!F$116)\n+($N263*'fnd base rates'!F$117)\n+($O263*'fnd base rates'!F$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,6)))\n*$R263","v":7781.0716173720011},{"$f":"(($D263*'fnd base rates'!G$107)\n+($E263*'fnd base rates'!G$108)\n+($F263*'fnd base rates'!G$109)\n+($G263*'fnd base rates'!G$110)\n+($H263*'fnd base rates'!G$111)\n+($I263*'fnd base rates'!G$112)\n+($J263*'fnd base rates'!G$113)\n+($K263*'fnd base rates'!G$114)\n+($M263*'fnd base rates'!G$116)\n+($N263*'fnd base rates'!G$117)\n+($O263*'fnd base rates'!G$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,7)))\n*$R263","v":2732.2844000480004},{"$f":"(($D263*'fnd base rates'!H$107)\n+($E263*'fnd base rates'!H$108)\n+($F263*'fnd base rates'!H$109)\n+($G263*'fnd base rates'!H$110)\n+($H263*'fnd base rates'!H$111)\n+($I263*'fnd base rates'!H$112)\n+($J263*'fnd base rates'!H$113)\n+($K263*'fnd base rates'!H$114)\n+($M263*'fnd base rates'!H$116)\n+($N263*'fnd base rates'!H$117)\n+($O263*'fnd base rates'!H$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,8)))","v":4350.1711599999999},{"$f":"(($D263*'fnd base rates'!I$107)\n+($E263*'fnd base rates'!I$108)\n+($F263*'fnd base rates'!I$109)\n+($G263*'fnd base rates'!I$110)\n+($H263*'fnd base rates'!I$111)\n+($I263*'fnd base rates'!I$112)\n+($J263*'fnd base rates'!I$113)\n+($K263*'fnd base rates'!I$114)\n+($M263*'fnd base rates'!I$116)\n+($N263*'fnd base rates'!I$117)\n+($O263*'fnd base rates'!I$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,9)))\n*$R263","v":4054.7926199999997},{"$f":"(($D263*'fnd base rates'!J$107)\n+($E263*'fnd base rates'!J$108)\n+($F263*'fnd base rates'!J$109)\n+($G263*'fnd base rates'!J$110)\n+($H263*'fnd base rates'!J$111)\n+($I263*'fnd base rates'!J$112)\n+($J263*'fnd base rates'!J$113)\n+($K263*'fnd base rates'!J$114)\n+($M263*'fnd base rates'!J$116)\n+($N263*'fnd base rates'!J$117)\n+($O263*'fnd base rates'!J$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,10)))\n*$R263","v":8883.4640200000013},{"$f":"(($D263*'fnd base rates'!K$107)\n+($E263*'fnd base rates'!K$108)\n+($F263*'fnd base rates'!K$109)\n+($G263*'fnd base rates'!K$110)\n+($H263*'fnd base rates'!K$111)\n+($I263*'fnd base rates'!K$112)\n+($J263*'fnd base rates'!K$113)\n+($K263*'fnd base rates'!K$114)\n+($M263*'fnd base rates'!K$116)\n+($N263*'fnd base rates'!K$117)\n+($O263*'fnd base rates'!K$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,11)))\n*$R263","v":8238.0491979180006},{"$f":"(($D263*'fnd base rates'!L$107)\n+($E263*'fnd base rates'!L$108)\n+($F263*'fnd base rates'!L$109)\n+($G263*'fnd base rates'!L$110)\n+($H263*'fnd base rates'!L$111)\n+($I263*'fnd base rates'!L$112)\n+($J263*'fnd base rates'!L$113)\n+($K263*'fnd base rates'!L$114)\n+($M263*'fnd base rates'!L$116)\n+($N263*'fnd base rates'!L$117)\n+($O263*'fnd base rates'!L$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,12)))","v":16026.261980000001},{"$f":"(($D263*'fnd base rates'!M$107)\n+($E263*'fnd base rates'!M$108)\n+($F263*'fnd base rates'!M$109)\n+($G263*'fnd base rates'!M$110)\n+($H263*'fnd base rates'!M$111)\n+($I263*'fnd base rates'!M$112)\n+($J263*'fnd base rates'!M$113)\n+($K263*'fnd base rates'!M$114)\n+($M263*'fnd base rates'!M$116)\n+($N263*'fnd base rates'!M$117)\n+($O263*'fnd base rates'!M$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,13)))","v":0},127754.17857367198,null,438035044,"438","035","044",1,6,127754.17857367198,21292,618,20674,null,null,null,null,null,null,0,null,0]
["438",438035220,"CODMAN ACADEMY",{"$f":"'fnd enro'!D264","v":0},{"$f":"'fnd enro'!E264","v":0},{"$f":"'fnd enro'!F264","v":0},{"$f":"'fnd enro'!G264","v":0},{"$f":"'fnd enro'!H264","v":0},{"$f":"'fnd enro'!I264","v":1},{"$f":"'fnd enro'!J264","v":0},{"$f":"'fnd enro'!K264","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L264","v":0},{"$f":"'fnd enro'!M264","v":0},{"$f":"'fnd enro'!N264","v":0},{"$f":"'fnd enro'!O264","v":0},{"$f":"'fnd enro'!P264","v":1},{"$f":"'fnd enro'!R264","v":1},1.087,{"$f":"VALUE('fnd enro'!Q264)","v":8},null,{"$f":"(($D264*'fnd base rates'!C$107)\n+($E264*'fnd base rates'!C$108)\n+($F264*'fnd base rates'!C$109)\n+($G264*'fnd base rates'!C$110)\n+($H264*'fnd base rates'!C$111)\n+($I264*'fnd base rates'!C$112)\n+($J264*'fnd base rates'!C$113)\n+($K264*'fnd base rates'!C$114)\n+($M264*'fnd base rates'!C$116)\n+($N264*'fnd base rates'!C$117)\n+($O264*'fnd base rates'!C$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,3)))\n*$R264","v":712.04903843099999},{"$f":"(($D264*'fnd base rates'!D$107)\n+($E264*'fnd base rates'!D$108)\n+($F264*'fnd base rates'!D$109)\n+($G264*'fnd base rates'!D$110)\n+($H264*'fnd base rates'!D$111)\n+($I264*'fnd base rates'!D$112)\n+($J264*'fnd base rates'!D$113)\n+($K264*'fnd base rates'!D$114)\n+($M264*'fnd base rates'!D$116)\n+($N264*'fnd base rates'!D$117)\n+($O264*'fnd base rates'!D$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,4)))\n*$R264","v":1317.0961599999998},{"$f":"(($D264*'fnd base rates'!E$107)\n+($E264*'fnd base rates'!E$108)\n+($F264*'fnd base rates'!E$109)\n+($G264*'fnd base rates'!E$110)\n+($H264*'fnd base rates'!E$111)\n+($I264*'fnd base rates'!E$112)\n+($J264*'fnd base rates'!E$113)\n+($K264*'fnd base rates'!E$114)\n+($M264*'fnd base rates'!E$116)\n+($N264*'fnd base rates'!E$117)\n+($O264*'fnd base rates'!E$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,5)))\n*$R264","v":9922.1066879579994},{"$f":"(($D264*'fnd base rates'!F$107)\n+($E264*'fnd base rates'!F$108)\n+($F264*'fnd base rates'!F$109)\n+($G264*'fnd base rates'!F$110)\n+($H264*'fnd base rates'!F$111)\n+($I264*'fnd base rates'!F$112)\n+($J264*'fnd base rates'!F$113)\n+($K264*'fnd base rates'!F$114)\n+($M264*'fnd base rates'!F$116)\n+($N264*'fnd base rates'!F$117)\n+($O264*'fnd base rates'!F$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,6)))\n*$R264","v":1028.2856145620001},{"$f":"(($D264*'fnd base rates'!G$107)\n+($E264*'fnd base rates'!G$108)\n+($F264*'fnd base rates'!G$109)\n+($G264*'fnd base rates'!G$110)\n+($H264*'fnd base rates'!G$111)\n+($I264*'fnd base rates'!G$112)\n+($J264*'fnd base rates'!G$113)\n+($K264*'fnd base rates'!G$114)\n+($M264*'fnd base rates'!G$116)\n+($N264*'fnd base rates'!G$117)\n+($O264*'fnd base rates'!G$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,7)))\n*$R264","v":395.67907000799994},{"$f":"(($D264*'fnd base rates'!H$107)\n+($E264*'fnd base rates'!H$108)\n+($F264*'fnd base rates'!H$109)\n+($G264*'fnd base rates'!H$110)\n+($H264*'fnd base rates'!H$111)\n+($I264*'fnd base rates'!H$112)\n+($J264*'fnd base rates'!H$113)\n+($K264*'fnd base rates'!H$114)\n+($M264*'fnd base rates'!H$116)\n+($N264*'fnd base rates'!H$117)\n+($O264*'fnd base rates'!H$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D264*'fnd base rates'!I$107)\n+($E264*'fnd base rates'!I$108)\n+($F264*'fnd base rates'!I$109)\n+($G264*'fnd base rates'!I$110)\n+($H264*'fnd base rates'!I$111)\n+($I264*'fnd base rates'!I$112)\n+($J264*'fnd base rates'!I$113)\n+($K264*'fnd base rates'!I$114)\n+($M264*'fnd base rates'!I$116)\n+($N264*'fnd base rates'!I$117)\n+($O264*'fnd base rates'!I$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,9)))\n*$R264","v":662.83085999999992},{"$f":"(($D264*'fnd base rates'!J$107)\n+($E264*'fnd base rates'!J$108)\n+($F264*'fnd base rates'!J$109)\n+($G264*'fnd base rates'!J$110)\n+($H264*'fnd base rates'!J$111)\n+($I264*'fnd base rates'!J$112)\n+($J264*'fnd base rates'!J$113)\n+($K264*'fnd base rates'!J$114)\n+($M264*'fnd base rates'!J$116)\n+($N264*'fnd base rates'!J$117)\n+($O264*'fnd base rates'!J$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,10)))\n*$R264","v":1556.7035700000001},{"$f":"(($D264*'fnd base rates'!K$107)\n+($E264*'fnd base rates'!K$108)\n+($F264*'fnd base rates'!K$109)\n+($G264*'fnd base rates'!K$110)\n+($H264*'fnd base rates'!K$111)\n+($I264*'fnd base rates'!K$112)\n+($J264*'fnd base rates'!K$113)\n+($K264*'fnd base rates'!K$114)\n+($M264*'fnd base rates'!K$116)\n+($N264*'fnd base rates'!K$117)\n+($O264*'fnd base rates'!K$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,11)))\n*$R264","v":1326.6422146530001},{"$f":"(($D264*'fnd base rates'!L$107)\n+($E264*'fnd base rates'!L$108)\n+($F264*'fnd base rates'!L$109)\n+($G264*'fnd base rates'!L$110)\n+($H264*'fnd base rates'!L$111)\n+($I264*'fnd base rates'!L$112)\n+($J264*'fnd base rates'!L$113)\n+($K264*'fnd base rates'!L$114)\n+($M264*'fnd base rates'!L$116)\n+($N264*'fnd base rates'!L$117)\n+($O264*'fnd base rates'!L$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D264*'fnd base rates'!M$107)\n+($E264*'fnd base rates'!M$108)\n+($F264*'fnd base rates'!M$109)\n+($G264*'fnd base rates'!M$110)\n+($H264*'fnd base rates'!M$111)\n+($I264*'fnd base rates'!M$112)\n+($J264*'fnd base rates'!M$113)\n+($K264*'fnd base rates'!M$114)\n+($M264*'fnd base rates'!M$116)\n+($N264*'fnd base rates'!M$117)\n+($O264*'fnd base rates'!M$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,13)))","v":0},20196.355405612001,null,438035220,"438","035","220",1,1,20196.355405612001,20196,1617,18579,null,null,null,null,null,null,0,null,0]
["438",438035243,"CODMAN ACADEMY",{"$f":"'fnd enro'!D265","v":1},{"$f":"'fnd enro'!E265","v":0},{"$f":"'fnd enro'!F265","v":0},{"$f":"'fnd enro'!G265","v":2},{"$f":"'fnd enro'!H265","v":0},{"$f":"'fnd enro'!I265","v":0},{"$f":"'fnd enro'!J265","v":0},{"$f":"'fnd enro'!K265","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L265","v":0},{"$f":"'fnd enro'!M265","v":0},{"$f":"'fnd enro'!N265","v":0},{"$f":"'fnd enro'!O265","v":0},{"$f":"'fnd enro'!P265","v":0},{"$f":"'fnd enro'!R265","v":3},1.087,{"$f":"VALUE('fnd enro'!Q265)","v":9},null,{"$f":"(($D265*'fnd base rates'!C$107)\n+($E265*'fnd base rates'!C$108)\n+($F265*'fnd base rates'!C$109)\n+($G265*'fnd base rates'!C$110)\n+($H265*'fnd base rates'!C$111)\n+($I265*'fnd base rates'!C$112)\n+($J265*'fnd base rates'!C$113)\n+($K265*'fnd base rates'!C$114)\n+($M265*'fnd base rates'!C$116)\n+($N265*'fnd base rates'!C$117)\n+($O265*'fnd base rates'!C$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,3)))\n*$R265","v":1483.7635068619998},{"$f":"(($D265*'fnd base rates'!D$107)\n+($E265*'fnd base rates'!D$108)\n+($F265*'fnd base rates'!D$109)\n+($G265*'fnd base rates'!D$110)\n+($H265*'fnd base rates'!D$111)\n+($I265*'fnd base rates'!D$112)\n+($J265*'fnd base rates'!D$113)\n+($K265*'fnd base rates'!D$114)\n+($M265*'fnd base rates'!D$116)\n+($N265*'fnd base rates'!D$117)\n+($O265*'fnd base rates'!D$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,4)))\n*$R265","v":2201.9793799999998},{"$f":"(($D265*'fnd base rates'!E$107)\n+($E265*'fnd base rates'!E$108)\n+($F265*'fnd base rates'!E$109)\n+($G265*'fnd base rates'!E$110)\n+($H265*'fnd base rates'!E$111)\n+($I265*'fnd base rates'!E$112)\n+($J265*'fnd base rates'!E$113)\n+($K265*'fnd base rates'!E$114)\n+($M265*'fnd base rates'!E$116)\n+($N265*'fnd base rates'!E$117)\n+($O265*'fnd base rates'!E$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,5)))\n*$R265","v":10969.586665916},{"$f":"(($D265*'fnd base rates'!F$107)\n+($E265*'fnd base rates'!F$108)\n+($F265*'fnd base rates'!F$109)\n+($G265*'fnd base rates'!F$110)\n+($H265*'fnd base rates'!F$111)\n+($I265*'fnd base rates'!F$112)\n+($J265*'fnd base rates'!F$113)\n+($K265*'fnd base rates'!F$114)\n+($M265*'fnd base rates'!F$116)\n+($N265*'fnd base rates'!F$117)\n+($O265*'fnd base rates'!F$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,6)))\n*$R265","v":3404.6577591239998},{"$f":"(($D265*'fnd base rates'!G$107)\n+($E265*'fnd base rates'!G$108)\n+($F265*'fnd base rates'!G$109)\n+($G265*'fnd base rates'!G$110)\n+($H265*'fnd base rates'!G$111)\n+($I265*'fnd base rates'!G$112)\n+($J265*'fnd base rates'!G$113)\n+($K265*'fnd base rates'!G$114)\n+($M265*'fnd base rates'!G$116)\n+($N265*'fnd base rates'!G$117)\n+($O265*'fnd base rates'!G$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,7)))\n*$R265","v":441.63763001599995},{"$f":"(($D265*'fnd base rates'!H$107)\n+($E265*'fnd base rates'!H$108)\n+($F265*'fnd base rates'!H$109)\n+($G265*'fnd base rates'!H$110)\n+($H265*'fnd base rates'!H$111)\n+($I265*'fnd base rates'!H$112)\n+($J265*'fnd base rates'!H$113)\n+($K265*'fnd base rates'!H$114)\n+($M265*'fnd base rates'!H$116)\n+($N265*'fnd base rates'!H$117)\n+($O265*'fnd base rates'!H$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,8)))","v":1378.22372},{"$f":"(($D265*'fnd base rates'!I$107)\n+($E265*'fnd base rates'!I$108)\n+($F265*'fnd base rates'!I$109)\n+($G265*'fnd base rates'!I$110)\n+($H265*'fnd base rates'!I$111)\n+($I265*'fnd base rates'!I$112)\n+($J265*'fnd base rates'!I$113)\n+($K265*'fnd base rates'!I$114)\n+($M265*'fnd base rates'!I$116)\n+($N265*'fnd base rates'!I$117)\n+($O265*'fnd base rates'!I$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,9)))\n*$R265","v":1028.7041899999999},{"$f":"(($D265*'fnd base rates'!J$107)\n+($E265*'fnd base rates'!J$108)\n+($F265*'fnd base rates'!J$109)\n+($G265*'fnd base rates'!J$110)\n+($H265*'fnd base rates'!J$111)\n+($I265*'fnd base rates'!J$112)\n+($J265*'fnd base rates'!J$113)\n+($K265*'fnd base rates'!J$114)\n+($M265*'fnd base rates'!J$116)\n+($N265*'fnd base rates'!J$117)\n+($O265*'fnd base rates'!J$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,10)))\n*$R265","v":409.14679999999998},{"$f":"(($D265*'fnd base rates'!K$107)\n+($E265*'fnd base rates'!K$108)\n+($F265*'fnd base rates'!K$109)\n+($G265*'fnd base rates'!K$110)\n+($H265*'fnd base rates'!K$111)\n+($I265*'fnd base rates'!K$112)\n+($J265*'fnd base rates'!K$113)\n+($K265*'fnd base rates'!K$114)\n+($M265*'fnd base rates'!K$116)\n+($N265*'fnd base rates'!K$117)\n+($O265*'fnd base rates'!K$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,11)))\n*$R265","v":3099.2479193059999},{"$f":"(($D265*'fnd base rates'!L$107)\n+($E265*'fnd base rates'!L$108)\n+($F265*'fnd base rates'!L$109)\n+($G265*'fnd base rates'!L$110)\n+($H265*'fnd base rates'!L$111)\n+($I265*'fnd base rates'!L$112)\n+($J265*'fnd base rates'!L$113)\n+($K265*'fnd base rates'!L$114)\n+($M265*'fnd base rates'!L$116)\n+($N265*'fnd base rates'!L$117)\n+($O265*'fnd base rates'!L$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,12)))","v":4376.6106600000003},{"$f":"(($D265*'fnd base rates'!M$107)\n+($E265*'fnd base rates'!M$108)\n+($F265*'fnd base rates'!M$109)\n+($G265*'fnd base rates'!M$110)\n+($H265*'fnd base rates'!M$111)\n+($I265*'fnd base rates'!M$112)\n+($J265*'fnd base rates'!M$113)\n+($K265*'fnd base rates'!M$114)\n+($M265*'fnd base rates'!M$116)\n+($N265*'fnd base rates'!M$117)\n+($O265*'fnd base rates'!M$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,13)))","v":0},28793.558231223993,null,438035243,"438","035","243",1,3,28793.558231223993,9598,-7217,16815,null,null,null,null,null,null,0,null,0]
["438",438035244,"CODMAN ACADEMY",{"$f":"'fnd enro'!D266","v":0},{"$f":"'fnd enro'!E266","v":0},{"$f":"'fnd enro'!F266","v":0},{"$f":"'fnd enro'!G266","v":1},{"$f":"'fnd enro'!H266","v":1},{"$f":"'fnd enro'!I266","v":3},{"$f":"'fnd enro'!J266","v":0},{"$f":"'fnd enro'!K266","v":0.19650000000000001},{"$f":"'fnd enro'!L266","v":0},{"$f":"'fnd enro'!M266","v":0},{"$f":"'fnd enro'!N266","v":1},{"$f":"'fnd enro'!O266","v":0},{"$f":"'fnd enro'!P266","v":4},{"$f":"'fnd enro'!R266","v":5},1.087,{"$f":"VALUE('fnd enro'!Q266)","v":10},null,{"$f":"(($D266*'fnd base rates'!C$107)\n+($E266*'fnd base rates'!C$108)\n+($F266*'fnd base rates'!C$109)\n+($G266*'fnd base rates'!C$110)\n+($H266*'fnd base rates'!C$111)\n+($I266*'fnd base rates'!C$112)\n+($J266*'fnd base rates'!C$113)\n+($K266*'fnd base rates'!C$114)\n+($M266*'fnd base rates'!C$116)\n+($N266*'fnd base rates'!C$117)\n+($O266*'fnd base rates'!C$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,3)))\n*$R266","v":3648.6835121549998},{"$f":"(($D266*'fnd base rates'!D$107)\n+($E266*'fnd base rates'!D$108)\n+($F266*'fnd base rates'!D$109)\n+($G266*'fnd base rates'!D$110)\n+($H266*'fnd base rates'!D$111)\n+($I266*'fnd base rates'!D$112)\n+($J266*'fnd base rates'!D$113)\n+($K266*'fnd base rates'!D$114)\n+($M266*'fnd base rates'!D$116)\n+($N266*'fnd base rates'!D$117)\n+($O266*'fnd base rates'!D$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,4)))\n*$R266","v":6620.6887299999989},{"$f":"(($D266*'fnd base rates'!E$107)\n+($E266*'fnd base rates'!E$108)\n+($F266*'fnd base rates'!E$109)\n+($G266*'fnd base rates'!E$110)\n+($H266*'fnd base rates'!E$111)\n+($I266*'fnd base rates'!E$112)\n+($J266*'fnd base rates'!E$113)\n+($K266*'fnd base rates'!E$114)\n+($M266*'fnd base rates'!E$116)\n+($N266*'fnd base rates'!E$117)\n+($O266*'fnd base rates'!E$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,5)))\n*$R266","v":46472.647059789997},{"$f":"(($D266*'fnd base rates'!F$107)\n+($E266*'fnd base rates'!F$108)\n+($F266*'fnd base rates'!F$109)\n+($G266*'fnd base rates'!F$110)\n+($H266*'fnd base rates'!F$111)\n+($I266*'fnd base rates'!F$112)\n+($J266*'fnd base rates'!F$113)\n+($K266*'fnd base rates'!F$114)\n+($M266*'fnd base rates'!F$116)\n+($N266*'fnd base rates'!F$117)\n+($O266*'fnd base rates'!F$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,6)))\n*$R266","v":5906.3173628100003},{"$f":"(($D266*'fnd base rates'!G$107)\n+($E266*'fnd base rates'!G$108)\n+($F266*'fnd base rates'!G$109)\n+($G266*'fnd base rates'!G$110)\n+($H266*'fnd base rates'!G$111)\n+($I266*'fnd base rates'!G$112)\n+($J266*'fnd base rates'!G$113)\n+($K266*'fnd base rates'!G$114)\n+($M266*'fnd base rates'!G$116)\n+($N266*'fnd base rates'!G$117)\n+($O266*'fnd base rates'!G$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,7)))\n*$R266","v":1949.8942100399997},{"$f":"(($D266*'fnd base rates'!H$107)\n+($E266*'fnd base rates'!H$108)\n+($F266*'fnd base rates'!H$109)\n+($G266*'fnd base rates'!H$110)\n+($H266*'fnd base rates'!H$111)\n+($I266*'fnd base rates'!H$112)\n+($J266*'fnd base rates'!H$113)\n+($K266*'fnd base rates'!H$114)\n+($M266*'fnd base rates'!H$116)\n+($N266*'fnd base rates'!H$117)\n+($O266*'fnd base rates'!H$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,8)))","v":4022.1542999999997},{"$f":"(($D266*'fnd base rates'!I$107)\n+($E266*'fnd base rates'!I$108)\n+($F266*'fnd base rates'!I$109)\n+($G266*'fnd base rates'!I$110)\n+($H266*'fnd base rates'!I$111)\n+($I266*'fnd base rates'!I$112)\n+($J266*'fnd base rates'!I$113)\n+($K266*'fnd base rates'!I$114)\n+($M266*'fnd base rates'!I$116)\n+($N266*'fnd base rates'!I$117)\n+($O266*'fnd base rates'!I$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,9)))\n*$R266","v":3210.2262300000002},{"$f":"(($D266*'fnd base rates'!J$107)\n+($E266*'fnd base rates'!J$108)\n+($F266*'fnd base rates'!J$109)\n+($G266*'fnd base rates'!J$110)\n+($H266*'fnd base rates'!J$111)\n+($I266*'fnd base rates'!J$112)\n+($J266*'fnd base rates'!J$113)\n+($K266*'fnd base rates'!J$114)\n+($M266*'fnd base rates'!J$116)\n+($N266*'fnd base rates'!J$117)\n+($O266*'fnd base rates'!J$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,10)))\n*$R266","v":6566.7626600000003},{"$f":"(($D266*'fnd base rates'!K$107)\n+($E266*'fnd base rates'!K$108)\n+($F266*'fnd base rates'!K$109)\n+($G266*'fnd base rates'!K$110)\n+($H266*'fnd base rates'!K$111)\n+($I266*'fnd base rates'!K$112)\n+($J266*'fnd base rates'!K$113)\n+($K266*'fnd base rates'!K$114)\n+($M266*'fnd base rates'!K$116)\n+($N266*'fnd base rates'!K$117)\n+($O266*'fnd base rates'!K$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,11)))\n*$R266","v":6998.2908932649998},{"$f":"(($D266*'fnd base rates'!L$107)\n+($E266*'fnd base rates'!L$108)\n+($F266*'fnd base rates'!L$109)\n+($G266*'fnd base rates'!L$110)\n+($H266*'fnd base rates'!L$111)\n+($I266*'fnd base rates'!L$112)\n+($J266*'fnd base rates'!L$113)\n+($K266*'fnd base rates'!L$114)\n+($M266*'fnd base rates'!L$116)\n+($N266*'fnd base rates'!L$117)\n+($O266*'fnd base rates'!L$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,12)))","v":12172.506649999999},{"$f":"(($D266*'fnd base rates'!M$107)\n+($E266*'fnd base rates'!M$108)\n+($F266*'fnd base rates'!M$109)\n+($G266*'fnd base rates'!M$110)\n+($H266*'fnd base rates'!M$111)\n+($I266*'fnd base rates'!M$112)\n+($J266*'fnd base rates'!M$113)\n+($K266*'fnd base rates'!M$114)\n+($M266*'fnd base rates'!M$116)\n+($N266*'fnd base rates'!M$117)\n+($O266*'fnd base rates'!M$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,13)))","v":0},97568.171608060002,null,438035244,"438","035","244",1,5,97568.171608060002,19514,{"$f":"AO266-AQ266","v":-543},20057,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B267,3)","v":"438"},438035293,"CODMAN ACADEMY",{"$f":"'fnd enro'!D267","v":0},{"$f":"'fnd enro'!E267","v":0},{"$f":"'fnd enro'!F267","v":0},{"$f":"'fnd enro'!G267","v":0},{"$f":"'fnd enro'!H267","v":0},{"$f":"'fnd enro'!I267","v":1},{"$f":"'fnd enro'!J267","v":0},{"$f":"'fnd enro'!K267","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L267","v":0},{"$f":"'fnd enro'!M267","v":0},{"$f":"'fnd enro'!N267","v":0},{"$f":"'fnd enro'!O267","v":0},{"$f":"'fnd enro'!P267","v":1},{"$f":"'fnd enro'!R267","v":1},{"$f":"VLOOKUP(B267,charterinfo_b,6)","v":1.087},{"$f":"VALUE('fnd enro'!Q267)","v":10},null,{"$f":"(($D267*'fnd base rates'!C$107)\n+($E267*'fnd base rates'!C$108)\n+($F267*'fnd base rates'!C$109)\n+($G267*'fnd base rates'!C$110)\n+($H267*'fnd base rates'!C$111)\n+($I267*'fnd base rates'!C$112)\n+($J267*'fnd base rates'!C$113)\n+($K267*'fnd base rates'!C$114)\n+($M267*'fnd base rates'!C$116)\n+($N267*'fnd base rates'!C$117)\n+($O267*'fnd base rates'!C$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,3)))\n*$R267","v":725.04955843099981},{"$f":"(($D267*'fnd base rates'!D$107)\n+($E267*'fnd base rates'!D$108)\n+($F267*'fnd base rates'!D$109)\n+($G267*'fnd base rates'!D$110)\n+($H267*'fnd base rates'!D$111)\n+($I267*'fnd base rates'!D$112)\n+($J267*'fnd base rates'!D$113)\n+($K267*'fnd base rates'!D$114)\n+($M267*'fnd base rates'!D$116)\n+($N267*'fnd base rates'!D$117)\n+($O267*'fnd base rates'!D$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,4)))\n*$R267","v":1378.7508},{"$f":"(($D267*'fnd base rates'!E$107)\n+($E267*'fnd base rates'!E$108)\n+($F267*'fnd base rates'!E$109)\n+($G267*'fnd base rates'!E$110)\n+($H267*'fnd base rates'!E$111)\n+($I267*'fnd base rates'!E$112)\n+($J267*'fnd base rates'!E$113)\n+($K267*'fnd base rates'!E$114)\n+($M267*'fnd base rates'!E$116)\n+($N267*'fnd base rates'!E$117)\n+($O267*'fnd base rates'!E$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,5)))\n*$R267","v":10523.935107957999},{"$f":"(($D267*'fnd base rates'!F$107)\n+($E267*'fnd base rates'!F$108)\n+($F267*'fnd base rates'!F$109)\n+($G267*'fnd base rates'!F$110)\n+($H267*'fnd base rates'!F$111)\n+($I267*'fnd base rates'!F$112)\n+($J267*'fnd base rates'!F$113)\n+($K267*'fnd base rates'!F$114)\n+($M267*'fnd base rates'!F$116)\n+($N267*'fnd base rates'!F$117)\n+($O267*'fnd base rates'!F$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,6)))\n*$R267","v":1028.2856145620001},{"$f":"(($D267*'fnd base rates'!G$107)\n+($E267*'fnd base rates'!G$108)\n+($F267*'fnd base rates'!G$109)\n+($G267*'fnd base rates'!G$110)\n+($H267*'fnd base rates'!G$111)\n+($I267*'fnd base rates'!G$112)\n+($J267*'fnd base rates'!G$113)\n+($K267*'fnd base rates'!G$114)\n+($M267*'fnd base rates'!G$116)\n+($N267*'fnd base rates'!G$117)\n+($O267*'fnd base rates'!G$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,7)))\n*$R267","v":424.875890008},{"$f":"(($D267*'fnd base rates'!H$107)\n+($E267*'fnd base rates'!H$108)\n+($F267*'fnd base rates'!H$109)\n+($G267*'fnd base rates'!H$110)\n+($H267*'fnd base rates'!H$111)\n+($I267*'fnd base rates'!H$112)\n+($J267*'fnd base rates'!H$113)\n+($K267*'fnd base rates'!H$114)\n+($M267*'fnd base rates'!H$116)\n+($N267*'fnd base rates'!H$117)\n+($O267*'fnd base rates'!H$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D267*'fnd base rates'!I$107)\n+($E267*'fnd base rates'!I$108)\n+($F267*'fnd base rates'!I$109)\n+($G267*'fnd base rates'!I$110)\n+($H267*'fnd base rates'!I$111)\n+($I267*'fnd base rates'!I$112)\n+($J267*'fnd base rates'!I$113)\n+($K267*'fnd base rates'!I$114)\n+($M267*'fnd base rates'!I$116)\n+($N267*'fnd base rates'!I$117)\n+($O267*'fnd base rates'!I$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,9)))\n*$R267","v":687.20140000000004},{"$f":"(($D267*'fnd base rates'!J$107)\n+($E267*'fnd base rates'!J$108)\n+($F267*'fnd base rates'!J$109)\n+($G267*'fnd base rates'!J$110)\n+($H267*'fnd base rates'!J$111)\n+($I267*'fnd base rates'!J$112)\n+($J267*'fnd base rates'!J$113)\n+($K267*'fnd base rates'!J$114)\n+($M267*'fnd base rates'!J$116)\n+($N267*'fnd base rates'!J$117)\n+($O267*'fnd base rates'!J$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,10)))\n*$R267","v":1683.33907},{"$f":"(($D267*'fnd base rates'!K$107)\n+($E267*'fnd base rates'!K$108)\n+($F267*'fnd base rates'!K$109)\n+($G267*'fnd base rates'!K$110)\n+($H267*'fnd base rates'!K$111)\n+($I267*'fnd base rates'!K$112)\n+($J267*'fnd base rates'!K$113)\n+($K267*'fnd base rates'!K$114)\n+($M267*'fnd base rates'!K$116)\n+($N267*'fnd base rates'!K$117)\n+($O267*'fnd base rates'!K$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,11)))\n*$R267","v":1326.6422146530001},{"$f":"(($D267*'fnd base rates'!L$107)\n+($E267*'fnd base rates'!L$108)\n+($F267*'fnd base rates'!L$109)\n+($G267*'fnd base rates'!L$110)\n+($H267*'fnd base rates'!L$111)\n+($I267*'fnd base rates'!L$112)\n+($J267*'fnd base rates'!L$113)\n+($K267*'fnd base rates'!L$114)\n+($M267*'fnd base rates'!L$116)\n+($N267*'fnd base rates'!L$117)\n+($O267*'fnd base rates'!L$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D267*'fnd base rates'!M$107)\n+($E267*'fnd base rates'!M$108)\n+($F267*'fnd base rates'!M$109)\n+($G267*'fnd base rates'!M$110)\n+($H267*'fnd base rates'!M$111)\n+($I267*'fnd base rates'!M$112)\n+($J267*'fnd base rates'!M$113)\n+($K267*'fnd base rates'!M$114)\n+($M267*'fnd base rates'!M$116)\n+($N267*'fnd base rates'!M$117)\n+($O267*'fnd base rates'!M$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U267:AE267)","v":21151.831845611996},null,{"$f":"B267","v":438035293},{"$f":"IF($B267<499999999,MID($B267,1,3),MID($B267,1,4))","v":"438"},{"$f":"IF($B267<499999999,MID($B267,4,3),MID($B267,5,3))","v":"035"},{"$f":"IF($B267<499999999,MID($B267,7,3),MID($B267,8,3))","v":"293"},{"$f":"IF(VLOOKUP(VALUE(IF(AH267<499999999,MID(AH267,4,3),MID(AH267,5,3))),distinfo,4)=R267,1,0)","v":1},1,{"$f":"AF267","v":21151.831845611996},{"$f":"IF(OR(AF267=0,AM267=0),0,ROUND(AN267/AM267,0))","v":21152},-140,21292,null,null,null,null,null,null,{"$f":"AY267-AW267","v":0},null,{"$f":"BA267-AY267","v":0}]
["438",438035780,"CODMAN ACADEMY",{"$f":"'fnd enro'!D268","v":0},{"$f":"'fnd enro'!E268","v":0},{"$f":"'fnd enro'!F268","v":0},{"$f":"'fnd enro'!G268","v":0},{"$f":"'fnd enro'!H268","v":0},{"$f":"'fnd enro'!I268","v":1},{"$f":"'fnd enro'!J268","v":0},{"$f":"'fnd enro'!K268","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L268","v":0},{"$f":"'fnd enro'!M268","v":0},{"$f":"'fnd enro'!N268","v":0},{"$f":"'fnd enro'!O268","v":0},{"$f":"'fnd enro'!P268","v":0},{"$f":"'fnd enro'!R268","v":1},1.087,{"$f":"VALUE('fnd enro'!Q268)","v":6},null,{"$f":"(($D268*'fnd base rates'!C$107)\n+($E268*'fnd base rates'!C$108)\n+($F268*'fnd base rates'!C$109)\n+($G268*'fnd base rates'!C$110)\n+($H268*'fnd base rates'!C$111)\n+($I268*'fnd base rates'!C$112)\n+($J268*'fnd base rates'!C$113)\n+($K268*'fnd base rates'!C$114)\n+($M268*'fnd base rates'!C$116)\n+($N268*'fnd base rates'!C$117)\n+($O268*'fnd base rates'!C$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,3)))\n*$R268","v":619.95839843099986},{"$f":"(($D268*'fnd base rates'!D$107)\n+($E268*'fnd base rates'!D$108)\n+($F268*'fnd base rates'!D$109)\n+($G268*'fnd base rates'!D$110)\n+($H268*'fnd base rates'!D$111)\n+($I268*'fnd base rates'!D$112)\n+($J268*'fnd base rates'!D$113)\n+($K268*'fnd base rates'!D$114)\n+($M268*'fnd base rates'!D$116)\n+($N268*'fnd base rates'!D$117)\n+($O268*'fnd base rates'!D$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,4)))\n*$R268","v":880.79609999999991},{"$f":"(($D268*'fnd base rates'!E$107)\n+($E268*'fnd base rates'!E$108)\n+($F268*'fnd base rates'!E$109)\n+($G268*'fnd base rates'!E$110)\n+($H268*'fnd base rates'!E$111)\n+($I268*'fnd base rates'!E$112)\n+($J268*'fnd base rates'!E$113)\n+($K268*'fnd base rates'!E$114)\n+($M268*'fnd base rates'!E$116)\n+($N268*'fnd base rates'!E$117)\n+($O268*'fnd base rates'!E$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,5)))\n*$R268","v":5662.9471979580003},{"$f":"(($D268*'fnd base rates'!F$107)\n+($E268*'fnd base rates'!F$108)\n+($F268*'fnd base rates'!F$109)\n+($G268*'fnd base rates'!F$110)\n+($H268*'fnd base rates'!F$111)\n+($I268*'fnd base rates'!F$112)\n+($J268*'fnd base rates'!F$113)\n+($K268*'fnd base rates'!F$114)\n+($M268*'fnd base rates'!F$116)\n+($N268*'fnd base rates'!F$117)\n+($O268*'fnd base rates'!F$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,6)))\n*$R268","v":1028.2856145620001},{"$f":"(($D268*'fnd base rates'!G$107)\n+($E268*'fnd base rates'!G$108)\n+($F268*'fnd base rates'!G$109)\n+($G268*'fnd base rates'!G$110)\n+($H268*'fnd base rates'!G$111)\n+($I268*'fnd base rates'!G$112)\n+($J268*'fnd base rates'!G$113)\n+($K268*'fnd base rates'!G$114)\n+($M268*'fnd base rates'!G$116)\n+($N268*'fnd base rates'!G$117)\n+($O268*'fnd base rates'!G$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,7)))\n*$R268","v":189.05124000800001},{"$f":"(($D268*'fnd base rates'!H$107)\n+($E268*'fnd base rates'!H$108)\n+($F268*'fnd base rates'!H$109)\n+($G268*'fnd base rates'!H$110)\n+($H268*'fnd base rates'!H$111)\n+($I268*'fnd base rates'!H$112)\n+($J268*'fnd base rates'!H$113)\n+($K268*'fnd base rates'!H$114)\n+($M268*'fnd base rates'!H$116)\n+($N268*'fnd base rates'!H$117)\n+($O268*'fnd base rates'!H$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D268*'fnd base rates'!I$107)\n+($E268*'fnd base rates'!I$108)\n+($F268*'fnd base rates'!I$109)\n+($G268*'fnd base rates'!I$110)\n+($H268*'fnd base rates'!I$111)\n+($I268*'fnd base rates'!I$112)\n+($J268*'fnd base rates'!I$113)\n+($K268*'fnd base rates'!I$114)\n+($M268*'fnd base rates'!I$116)\n+($N268*'fnd base rates'!I$117)\n+($O268*'fnd base rates'!I$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,9)))\n*$R268","v":490.36743999999999},{"$f":"(($D268*'fnd base rates'!J$107)\n+($E268*'fnd base rates'!J$108)\n+($F268*'fnd base rates'!J$109)\n+($G268*'fnd base rates'!J$110)\n+($H268*'fnd base rates'!J$111)\n+($I268*'fnd base rates'!J$112)\n+($J268*'fnd base rates'!J$113)\n+($K268*'fnd base rates'!J$114)\n+($M268*'fnd base rates'!J$116)\n+($N268*'fnd base rates'!J$117)\n+($O268*'fnd base rates'!J$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,10)))\n*$R268","v":660.52641999999992},{"$f":"(($D268*'fnd base rates'!K$107)\n+($E268*'fnd base rates'!K$108)\n+($F268*'fnd base rates'!K$109)\n+($G268*'fnd base rates'!K$110)\n+($H268*'fnd base rates'!K$111)\n+($I268*'fnd base rates'!K$112)\n+($J268*'fnd base rates'!K$113)\n+($K268*'fnd base rates'!K$114)\n+($M268*'fnd base rates'!K$116)\n+($N268*'fnd base rates'!K$117)\n+($O268*'fnd base rates'!K$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,11)))\n*$R268","v":1326.6422146530001},{"$f":"(($D268*'fnd base rates'!L$107)\n+($E268*'fnd base rates'!L$108)\n+($F268*'fnd base rates'!L$109)\n+($G268*'fnd base rates'!L$110)\n+($H268*'fnd base rates'!L$111)\n+($I268*'fnd base rates'!L$112)\n+($J268*'fnd base rates'!L$113)\n+($K268*'fnd base rates'!L$114)\n+($M268*'fnd base rates'!L$116)\n+($N268*'fnd base rates'!L$117)\n+($O268*'fnd base rates'!L$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D268*'fnd base rates'!M$107)\n+($E268*'fnd base rates'!M$108)\n+($F268*'fnd base rates'!M$109)\n+($G268*'fnd base rates'!M$110)\n+($H268*'fnd base rates'!M$111)\n+($I268*'fnd base rates'!M$112)\n+($J268*'fnd base rates'!M$113)\n+($K268*'fnd base rates'!M$114)\n+($M268*'fnd base rates'!M$116)\n+($N268*'fnd base rates'!M$117)\n+($O268*'fnd base rates'!M$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,13)))","v":0},13434.426815612,null,438035780,"438","035","780",1,1,13434.426815612,13434,-6762,20196,null,null,null,null,null,null,0,null,0]
["439",439035035,"CONSERVATORY LAB",{"$f":"'fnd enro'!D269","v":45},{"$f":"'fnd enro'!E269","v":0},{"$f":"'fnd enro'!F269","v":50},{"$f":"'fnd enro'!G269","v":248},{"$f":"'fnd enro'!H269","v":87},{"$f":"'fnd enro'!I269","v":0},{"$f":"'fnd enro'!J269","v":0},{"$f":"'fnd enro'!K269","v":15.1305},{"$f":"'fnd enro'!L269","v":0},{"$f":"'fnd enro'!M269","v":37},{"$f":"'fnd enro'!N269","v":3},{"$f":"'fnd enro'!O269","v":0},{"$f":"'fnd enro'!P269","v":320},{"$f":"'fnd enro'!R269","v":408},1.087,{"$f":"VALUE('fnd enro'!Q269)","v":11},null,{"$f":"(($D269*'fnd base rates'!C$107)\n+($E269*'fnd base rates'!C$108)\n+($F269*'fnd base rates'!C$109)\n+($G269*'fnd base rates'!C$110)\n+($H269*'fnd base rates'!C$111)\n+($I269*'fnd base rates'!C$112)\n+($J269*'fnd base rates'!C$113)\n+($K269*'fnd base rates'!C$114)\n+($M269*'fnd base rates'!C$116)\n+($N269*'fnd base rates'!C$117)\n+($O269*'fnd base rates'!C$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,3)))\n*$R269","v":291312.06669593492},{"$f":"(($D269*'fnd base rates'!D$107)\n+($E269*'fnd base rates'!D$108)\n+($F269*'fnd base rates'!D$109)\n+($G269*'fnd base rates'!D$110)\n+($H269*'fnd base rates'!D$111)\n+($I269*'fnd base rates'!D$112)\n+($J269*'fnd base rates'!D$113)\n+($K269*'fnd base rates'!D$114)\n+($M269*'fnd base rates'!D$116)\n+($N269*'fnd base rates'!D$117)\n+($O269*'fnd base rates'!D$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,4)))\n*$R269","v":541782.39868999994},{"$f":"(($D269*'fnd base rates'!E$107)\n+($E269*'fnd base rates'!E$108)\n+($F269*'fnd base rates'!E$109)\n+($G269*'fnd base rates'!E$110)\n+($H269*'fnd base rates'!E$111)\n+($I269*'fnd base rates'!E$112)\n+($J269*'fnd base rates'!E$113)\n+($K269*'fnd base rates'!E$114)\n+($M269*'fnd base rates'!E$116)\n+($N269*'fnd base rates'!E$117)\n+($O269*'fnd base rates'!E$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,5)))\n*$R269","v":3533231.1584738302},{"$f":"(($D269*'fnd base rates'!F$107)\n+($E269*'fnd base rates'!F$108)\n+($F269*'fnd base rates'!F$109)\n+($G269*'fnd base rates'!F$110)\n+($H269*'fnd base rates'!F$111)\n+($I269*'fnd base rates'!F$112)\n+($J269*'fnd base rates'!F$113)\n+($K269*'fnd base rates'!F$114)\n+($M269*'fnd base rates'!F$116)\n+($N269*'fnd base rates'!F$117)\n+($O269*'fnd base rates'!F$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,6)))\n*$R269","v":562253.30065636989},{"$f":"(($D269*'fnd base rates'!G$107)\n+($E269*'fnd base rates'!G$108)\n+($F269*'fnd base rates'!G$109)\n+($G269*'fnd base rates'!G$110)\n+($H269*'fnd base rates'!G$111)\n+($I269*'fnd base rates'!G$112)\n+($J269*'fnd base rates'!G$113)\n+($K269*'fnd base rates'!G$114)\n+($M269*'fnd base rates'!G$116)\n+($N269*'fnd base rates'!G$117)\n+($O269*'fnd base rates'!G$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,7)))\n*$R269","v":159405.24643308},{"$f":"(($D269*'fnd base rates'!H$107)\n+($E269*'fnd base rates'!H$108)\n+($F269*'fnd base rates'!H$109)\n+($G269*'fnd base rates'!H$110)\n+($H269*'fnd base rates'!H$111)\n+($I269*'fnd base rates'!H$112)\n+($J269*'fnd base rates'!H$113)\n+($K269*'fnd base rates'!H$114)\n+($M269*'fnd base rates'!H$116)\n+($N269*'fnd base rates'!H$117)\n+($O269*'fnd base rates'!H$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,8)))","v":242874.96109999996},{"$f":"(($D269*'fnd base rates'!I$107)\n+($E269*'fnd base rates'!I$108)\n+($F269*'fnd base rates'!I$109)\n+($G269*'fnd base rates'!I$110)\n+($H269*'fnd base rates'!I$111)\n+($I269*'fnd base rates'!I$112)\n+($J269*'fnd base rates'!I$113)\n+($K269*'fnd base rates'!I$114)\n+($M269*'fnd base rates'!I$116)\n+($N269*'fnd base rates'!I$117)\n+($O269*'fnd base rates'!I$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,9)))\n*$R269","v":243065.65702000001},{"$f":"(($D269*'fnd base rates'!J$107)\n+($E269*'fnd base rates'!J$108)\n+($F269*'fnd base rates'!J$109)\n+($G269*'fnd base rates'!J$110)\n+($H269*'fnd base rates'!J$111)\n+($I269*'fnd base rates'!J$112)\n+($J269*'fnd base rates'!J$113)\n+($K269*'fnd base rates'!J$114)\n+($M269*'fnd base rates'!J$116)\n+($N269*'fnd base rates'!J$117)\n+($O269*'fnd base rates'!J$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,10)))\n*$R269","v":436254.99297999998},{"$f":"(($D269*'fnd base rates'!K$107)\n+($E269*'fnd base rates'!K$108)\n+($F269*'fnd base rates'!K$109)\n+($G269*'fnd base rates'!K$110)\n+($H269*'fnd base rates'!K$111)\n+($I269*'fnd base rates'!K$112)\n+($J269*'fnd base rates'!K$113)\n+($K269*'fnd base rates'!K$114)\n+($M269*'fnd base rates'!K$116)\n+($N269*'fnd base rates'!K$117)\n+($O269*'fnd base rates'!K$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,11)))\n*$R269","v":536661.70182140497},{"$f":"(($D269*'fnd base rates'!L$107)\n+($E269*'fnd base rates'!L$108)\n+($F269*'fnd base rates'!L$109)\n+($G269*'fnd base rates'!L$110)\n+($H269*'fnd base rates'!L$111)\n+($I269*'fnd base rates'!L$112)\n+($J269*'fnd base rates'!L$113)\n+($K269*'fnd base rates'!L$114)\n+($M269*'fnd base rates'!L$116)\n+($N269*'fnd base rates'!L$117)\n+($O269*'fnd base rates'!L$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,12)))","v":1013097.6520500001},{"$f":"(($D269*'fnd base rates'!M$107)\n+($E269*'fnd base rates'!M$108)\n+($F269*'fnd base rates'!M$109)\n+($G269*'fnd base rates'!M$110)\n+($H269*'fnd base rates'!M$111)\n+($I269*'fnd base rates'!M$112)\n+($J269*'fnd base rates'!M$113)\n+($K269*'fnd base rates'!M$114)\n+($M269*'fnd base rates'!M$116)\n+($N269*'fnd base rates'!M$117)\n+($O269*'fnd base rates'!M$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,13)))","v":0},7559939.1359206196,null,439035035,"439","035","035",1,408,7559939.1359206196,18529,8931,9598,null,null,null,null,null,null,0,null,0]
["439",439035044,"CONSERVATORY LAB",{"$f":"'fnd enro'!D270","v":0},{"$f":"'fnd enro'!E270","v":0},{"$f":"'fnd enro'!F270","v":0},{"$f":"'fnd enro'!G270","v":1},{"$f":"'fnd enro'!H270","v":1},{"$f":"'fnd enro'!I270","v":0},{"$f":"'fnd enro'!J270","v":0},{"$f":"'fnd enro'!K270","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L270","v":0},{"$f":"'fnd enro'!M270","v":0},{"$f":"'fnd enro'!N270","v":0},{"$f":"'fnd enro'!O270","v":0},{"$f":"'fnd enro'!P270","v":1},{"$f":"'fnd enro'!R270","v":2},1.087,{"$f":"VALUE('fnd enro'!Q270)","v":11},null,{"$f":"(($D270*'fnd base rates'!C$107)\n+($E270*'fnd base rates'!C$108)\n+($F270*'fnd base rates'!C$109)\n+($G270*'fnd base rates'!C$110)\n+($H270*'fnd base rates'!C$111)\n+($I270*'fnd base rates'!C$112)\n+($J270*'fnd base rates'!C$113)\n+($K270*'fnd base rates'!C$114)\n+($M270*'fnd base rates'!C$116)\n+($N270*'fnd base rates'!C$117)\n+($O270*'fnd base rates'!C$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,3)))\n*$R270","v":1354.9213968619997},{"$f":"(($D270*'fnd base rates'!D$107)\n+($E270*'fnd base rates'!D$108)\n+($F270*'fnd base rates'!D$109)\n+($G270*'fnd base rates'!D$110)\n+($H270*'fnd base rates'!D$111)\n+($I270*'fnd base rates'!D$112)\n+($J270*'fnd base rates'!D$113)\n+($K270*'fnd base rates'!D$114)\n+($M270*'fnd base rates'!D$116)\n+($N270*'fnd base rates'!D$117)\n+($O270*'fnd base rates'!D$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,4)))\n*$R270","v":2306.4835600000001},{"$f":"(($D270*'fnd base rates'!E$107)\n+($E270*'fnd base rates'!E$108)\n+($F270*'fnd base rates'!E$109)\n+($G270*'fnd base rates'!E$110)\n+($H270*'fnd base rates'!E$111)\n+($I270*'fnd base rates'!E$112)\n+($J270*'fnd base rates'!E$113)\n+($K270*'fnd base rates'!E$114)\n+($M270*'fnd base rates'!E$116)\n+($N270*'fnd base rates'!E$117)\n+($O270*'fnd base rates'!E$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,5)))\n*$R270","v":13784.829705916},{"$f":"(($D270*'fnd base rates'!F$107)\n+($E270*'fnd base rates'!F$108)\n+($F270*'fnd base rates'!F$109)\n+($G270*'fnd base rates'!F$110)\n+($H270*'fnd base rates'!F$111)\n+($I270*'fnd base rates'!F$112)\n+($J270*'fnd base rates'!F$113)\n+($K270*'fnd base rates'!F$114)\n+($M270*'fnd base rates'!F$116)\n+($N270*'fnd base rates'!F$117)\n+($O270*'fnd base rates'!F$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,6)))\n*$R270","v":2596.5710891239996},{"$f":"(($D270*'fnd base rates'!G$107)\n+($E270*'fnd base rates'!G$108)\n+($F270*'fnd base rates'!G$109)\n+($G270*'fnd base rates'!G$110)\n+($H270*'fnd base rates'!G$111)\n+($I270*'fnd base rates'!G$112)\n+($J270*'fnd base rates'!G$113)\n+($K270*'fnd base rates'!G$114)\n+($M270*'fnd base rates'!G$116)\n+($N270*'fnd base rates'!G$117)\n+($O270*'fnd base rates'!G$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,7)))\n*$R270","v":633.24312001599992},{"$f":"(($D270*'fnd base rates'!H$107)\n+($E270*'fnd base rates'!H$108)\n+($F270*'fnd base rates'!H$109)\n+($G270*'fnd base rates'!H$110)\n+($H270*'fnd base rates'!H$111)\n+($I270*'fnd base rates'!H$112)\n+($J270*'fnd base rates'!H$113)\n+($K270*'fnd base rates'!H$114)\n+($M270*'fnd base rates'!H$116)\n+($N270*'fnd base rates'!H$117)\n+($O270*'fnd base rates'!H$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,8)))","v":1145.7437200000002},{"$f":"(($D270*'fnd base rates'!I$107)\n+($E270*'fnd base rates'!I$108)\n+($F270*'fnd base rates'!I$109)\n+($G270*'fnd base rates'!I$110)\n+($H270*'fnd base rates'!I$111)\n+($I270*'fnd base rates'!I$112)\n+($J270*'fnd base rates'!I$113)\n+($K270*'fnd base rates'!I$114)\n+($M270*'fnd base rates'!I$116)\n+($N270*'fnd base rates'!I$117)\n+($O270*'fnd base rates'!I$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,9)))\n*$R270","v":1070.7928300000001},{"$f":"(($D270*'fnd base rates'!J$107)\n+($E270*'fnd base rates'!J$108)\n+($F270*'fnd base rates'!J$109)\n+($G270*'fnd base rates'!J$110)\n+($H270*'fnd base rates'!J$111)\n+($I270*'fnd base rates'!J$112)\n+($J270*'fnd base rates'!J$113)\n+($K270*'fnd base rates'!J$114)\n+($M270*'fnd base rates'!J$116)\n+($N270*'fnd base rates'!J$117)\n+($O270*'fnd base rates'!J$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,10)))\n*$R270","v":1581.0415},{"$f":"(($D270*'fnd base rates'!K$107)\n+($E270*'fnd base rates'!K$108)\n+($F270*'fnd base rates'!K$109)\n+($G270*'fnd base rates'!K$110)\n+($H270*'fnd base rates'!K$111)\n+($I270*'fnd base rates'!K$112)\n+($J270*'fnd base rates'!K$113)\n+($K270*'fnd base rates'!K$114)\n+($M270*'fnd base rates'!K$116)\n+($N270*'fnd base rates'!K$117)\n+($O270*'fnd base rates'!K$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,11)))\n*$R270","v":2632.8379593059999},{"$f":"(($D270*'fnd base rates'!L$107)\n+($E270*'fnd base rates'!L$108)\n+($F270*'fnd base rates'!L$109)\n+($G270*'fnd base rates'!L$110)\n+($H270*'fnd base rates'!L$111)\n+($I270*'fnd base rates'!L$112)\n+($J270*'fnd base rates'!L$113)\n+($K270*'fnd base rates'!L$114)\n+($M270*'fnd base rates'!L$116)\n+($N270*'fnd base rates'!L$117)\n+($O270*'fnd base rates'!L$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,12)))","v":4511.4206599999998},{"$f":"(($D270*'fnd base rates'!M$107)\n+($E270*'fnd base rates'!M$108)\n+($F270*'fnd base rates'!M$109)\n+($G270*'fnd base rates'!M$110)\n+($H270*'fnd base rates'!M$111)\n+($I270*'fnd base rates'!M$112)\n+($J270*'fnd base rates'!M$113)\n+($K270*'fnd base rates'!M$114)\n+($M270*'fnd base rates'!M$116)\n+($N270*'fnd base rates'!M$117)\n+($O270*'fnd base rates'!M$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,13)))","v":0},31617.885541223997,null,439035044,"439","035","044",1,2,31617.885541223997,15809,-3705,19514,null,null,null,null,null,null,0,null,0]
["439",439035073,"CONSERVATORY LAB",{"$f":"'fnd enro'!D271","v":0},{"$f":"'fnd enro'!E271","v":0},{"$f":"'fnd enro'!F271","v":0},{"$f":"'fnd enro'!G271","v":1},{"$f":"'fnd enro'!H271","v":1},{"$f":"'fnd enro'!I271","v":0},{"$f":"'fnd enro'!J271","v":0},{"$f":"'fnd enro'!K271","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L271","v":0},{"$f":"'fnd enro'!M271","v":0},{"$f":"'fnd enro'!N271","v":0},{"$f":"'fnd enro'!O271","v":0},{"$f":"'fnd enro'!P271","v":2},{"$f":"'fnd enro'!R271","v":2},1.087,{"$f":"VALUE('fnd enro'!Q271)","v":6},null,{"$f":"(($D271*'fnd base rates'!C$107)\n+($E271*'fnd base rates'!C$108)\n+($F271*'fnd base rates'!C$109)\n+($G271*'fnd base rates'!C$110)\n+($H271*'fnd base rates'!C$111)\n+($I271*'fnd base rates'!C$112)\n+($J271*'fnd base rates'!C$113)\n+($K271*'fnd base rates'!C$114)\n+($M271*'fnd base rates'!C$116)\n+($N271*'fnd base rates'!C$117)\n+($O271*'fnd base rates'!C$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,3)))\n*$R271","v":1398.0535568619998},{"$f":"(($D271*'fnd base rates'!D$107)\n+($E271*'fnd base rates'!D$108)\n+($F271*'fnd base rates'!D$109)\n+($G271*'fnd base rates'!D$110)\n+($H271*'fnd base rates'!D$111)\n+($I271*'fnd base rates'!D$112)\n+($J271*'fnd base rates'!D$113)\n+($K271*'fnd base rates'!D$114)\n+($M271*'fnd base rates'!D$116)\n+($N271*'fnd base rates'!D$117)\n+($O271*'fnd base rates'!D$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,4)))\n*$R271","v":2510.9047799999998},{"$f":"(($D271*'fnd base rates'!E$107)\n+($E271*'fnd base rates'!E$108)\n+($F271*'fnd base rates'!E$109)\n+($G271*'fnd base rates'!E$110)\n+($H271*'fnd base rates'!E$111)\n+($I271*'fnd base rates'!E$112)\n+($J271*'fnd base rates'!E$113)\n+($K271*'fnd base rates'!E$114)\n+($M271*'fnd base rates'!E$116)\n+($N271*'fnd base rates'!E$117)\n+($O271*'fnd base rates'!E$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,5)))\n*$R271","v":15780.300825916},{"$f":"(($D271*'fnd base rates'!F$107)\n+($E271*'fnd base rates'!F$108)\n+($F271*'fnd base rates'!F$109)\n+($G271*'fnd base rates'!F$110)\n+($H271*'fnd base rates'!F$111)\n+($I271*'fnd base rates'!F$112)\n+($J271*'fnd base rates'!F$113)\n+($K271*'fnd base rates'!F$114)\n+($M271*'fnd base rates'!F$116)\n+($N271*'fnd base rates'!F$117)\n+($O271*'fnd base rates'!F$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,6)))\n*$R271","v":2596.5710891239996},{"$f":"(($D271*'fnd base rates'!G$107)\n+($E271*'fnd base rates'!G$108)\n+($F271*'fnd base rates'!G$109)\n+($G271*'fnd base rates'!G$110)\n+($H271*'fnd base rates'!G$111)\n+($I271*'fnd base rates'!G$112)\n+($J271*'fnd base rates'!G$113)\n+($K271*'fnd base rates'!G$114)\n+($M271*'fnd base rates'!G$116)\n+($N271*'fnd base rates'!G$117)\n+($O271*'fnd base rates'!G$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,7)))\n*$R271","v":730.05134001599981},{"$f":"(($D271*'fnd base rates'!H$107)\n+($E271*'fnd base rates'!H$108)\n+($F271*'fnd base rates'!H$109)\n+($G271*'fnd base rates'!H$110)\n+($H271*'fnd base rates'!H$111)\n+($I271*'fnd base rates'!H$112)\n+($J271*'fnd base rates'!H$113)\n+($K271*'fnd base rates'!H$114)\n+($M271*'fnd base rates'!H$116)\n+($N271*'fnd base rates'!H$117)\n+($O271*'fnd base rates'!H$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,8)))","v":1159.41372},{"$f":"(($D271*'fnd base rates'!I$107)\n+($E271*'fnd base rates'!I$108)\n+($F271*'fnd base rates'!I$109)\n+($G271*'fnd base rates'!I$110)\n+($H271*'fnd base rates'!I$111)\n+($I271*'fnd base rates'!I$112)\n+($J271*'fnd base rates'!I$113)\n+($K271*'fnd base rates'!I$114)\n+($M271*'fnd base rates'!I$116)\n+($N271*'fnd base rates'!I$117)\n+($O271*'fnd base rates'!I$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,9)))\n*$R271","v":1151.5895399999999},{"$f":"(($D271*'fnd base rates'!J$107)\n+($E271*'fnd base rates'!J$108)\n+($F271*'fnd base rates'!J$109)\n+($G271*'fnd base rates'!J$110)\n+($H271*'fnd base rates'!J$111)\n+($I271*'fnd base rates'!J$112)\n+($J271*'fnd base rates'!J$113)\n+($K271*'fnd base rates'!J$114)\n+($M271*'fnd base rates'!J$116)\n+($N271*'fnd base rates'!J$117)\n+($O271*'fnd base rates'!J$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,10)))\n*$R271","v":2000.9061199999999},{"$f":"(($D271*'fnd base rates'!K$107)\n+($E271*'fnd base rates'!K$108)\n+($F271*'fnd base rates'!K$109)\n+($G271*'fnd base rates'!K$110)\n+($H271*'fnd base rates'!K$111)\n+($I271*'fnd base rates'!K$112)\n+($J271*'fnd base rates'!K$113)\n+($K271*'fnd base rates'!K$114)\n+($M271*'fnd base rates'!K$116)\n+($N271*'fnd base rates'!K$117)\n+($O271*'fnd base rates'!K$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,11)))\n*$R271","v":2632.8379593059999},{"$f":"(($D271*'fnd base rates'!L$107)\n+($E271*'fnd base rates'!L$108)\n+($F271*'fnd base rates'!L$109)\n+($G271*'fnd base rates'!L$110)\n+($H271*'fnd base rates'!L$111)\n+($I271*'fnd base rates'!L$112)\n+($J271*'fnd base rates'!L$113)\n+($K271*'fnd base rates'!L$114)\n+($M271*'fnd base rates'!L$116)\n+($N271*'fnd base rates'!L$117)\n+($O271*'fnd base rates'!L$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,12)))","v":4825.3106599999992},{"$f":"(($D271*'fnd base rates'!M$107)\n+($E271*'fnd base rates'!M$108)\n+($F271*'fnd base rates'!M$109)\n+($G271*'fnd base rates'!M$110)\n+($H271*'fnd base rates'!M$111)\n+($I271*'fnd base rates'!M$112)\n+($J271*'fnd base rates'!M$113)\n+($K271*'fnd base rates'!M$114)\n+($M271*'fnd base rates'!M$116)\n+($N271*'fnd base rates'!M$117)\n+($O271*'fnd base rates'!M$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,13)))","v":0},34785.939591224,null,439035073,"439","035","073",1,2,34785.939591224,17393,-3759,21152,null,null,null,null,null,null,0,null,0]
["439",439035088,"CONSERVATORY LAB",{"$f":"'fnd enro'!D272","v":0},{"$f":"'fnd enro'!E272","v":0},{"$f":"'fnd enro'!F272","v":0},{"$f":"'fnd enro'!G272","v":1},{"$f":"'fnd enro'!H272","v":0},{"$f":"'fnd enro'!I272","v":0},{"$f":"'fnd enro'!J272","v":0},{"$f":"'fnd enro'!K272","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L272","v":0},{"$f":"'fnd enro'!M272","v":0},{"$f":"'fnd enro'!N272","v":0},{"$f":"'fnd enro'!O272","v":0},{"$f":"'fnd enro'!P272","v":0},{"$f":"'fnd enro'!R272","v":1},1.087,{"$f":"VALUE('fnd enro'!Q272)","v":4},null,{"$f":"(($D272*'fnd base rates'!C$107)\n+($E272*'fnd base rates'!C$108)\n+($F272*'fnd base rates'!C$109)\n+($G272*'fnd base rates'!C$110)\n+($H272*'fnd base rates'!C$111)\n+($I272*'fnd base rates'!C$112)\n+($J272*'fnd base rates'!C$113)\n+($K272*'fnd base rates'!C$114)\n+($M272*'fnd base rates'!C$116)\n+($N272*'fnd base rates'!C$117)\n+($O272*'fnd base rates'!C$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,3)))\n*$R272","v":619.95839843099986},{"$f":"(($D272*'fnd base rates'!D$107)\n+($E272*'fnd base rates'!D$108)\n+($F272*'fnd base rates'!D$109)\n+($G272*'fnd base rates'!D$110)\n+($H272*'fnd base rates'!D$111)\n+($I272*'fnd base rates'!D$112)\n+($J272*'fnd base rates'!D$113)\n+($K272*'fnd base rates'!D$114)\n+($M272*'fnd base rates'!D$116)\n+($N272*'fnd base rates'!D$117)\n+($O272*'fnd base rates'!D$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,4)))\n*$R272","v":880.79609999999991},{"$f":"(($D272*'fnd base rates'!E$107)\n+($E272*'fnd base rates'!E$108)\n+($F272*'fnd base rates'!E$109)\n+($G272*'fnd base rates'!E$110)\n+($H272*'fnd base rates'!E$111)\n+($I272*'fnd base rates'!E$112)\n+($J272*'fnd base rates'!E$113)\n+($K272*'fnd base rates'!E$114)\n+($M272*'fnd base rates'!E$116)\n+($N272*'fnd base rates'!E$117)\n+($O272*'fnd base rates'!E$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,5)))\n*$R272","v":4475.1170779579998},{"$f":"(($D272*'fnd base rates'!F$107)\n+($E272*'fnd base rates'!F$108)\n+($F272*'fnd base rates'!F$109)\n+($G272*'fnd base rates'!F$110)\n+($H272*'fnd base rates'!F$111)\n+($I272*'fnd base rates'!F$112)\n+($J272*'fnd base rates'!F$113)\n+($K272*'fnd base rates'!F$114)\n+($M272*'fnd base rates'!F$116)\n+($N272*'fnd base rates'!F$117)\n+($O272*'fnd base rates'!F$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,6)))\n*$R272","v":1443.378304562},{"$f":"(($D272*'fnd base rates'!G$107)\n+($E272*'fnd base rates'!G$108)\n+($F272*'fnd base rates'!G$109)\n+($G272*'fnd base rates'!G$110)\n+($H272*'fnd base rates'!G$111)\n+($I272*'fnd base rates'!G$112)\n+($J272*'fnd base rates'!G$113)\n+($K272*'fnd base rates'!G$114)\n+($M272*'fnd base rates'!G$116)\n+($N272*'fnd base rates'!G$117)\n+($O272*'fnd base rates'!G$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,7)))\n*$R272","v":180.88787000799999},{"$f":"(($D272*'fnd base rates'!H$107)\n+($E272*'fnd base rates'!H$108)\n+($F272*'fnd base rates'!H$109)\n+($G272*'fnd base rates'!H$110)\n+($H272*'fnd base rates'!H$111)\n+($I272*'fnd base rates'!H$112)\n+($J272*'fnd base rates'!H$113)\n+($K272*'fnd base rates'!H$114)\n+($M272*'fnd base rates'!H$116)\n+($N272*'fnd base rates'!H$117)\n+($O272*'fnd base rates'!H$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D272*'fnd base rates'!I$107)\n+($E272*'fnd base rates'!I$108)\n+($F272*'fnd base rates'!I$109)\n+($G272*'fnd base rates'!I$110)\n+($H272*'fnd base rates'!I$111)\n+($I272*'fnd base rates'!I$112)\n+($J272*'fnd base rates'!I$113)\n+($K272*'fnd base rates'!I$114)\n+($M272*'fnd base rates'!I$116)\n+($N272*'fnd base rates'!I$117)\n+($O272*'fnd base rates'!I$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,9)))\n*$R272","v":411.48385000000002},{"$f":"(($D272*'fnd base rates'!J$107)\n+($E272*'fnd base rates'!J$108)\n+($F272*'fnd base rates'!J$109)\n+($G272*'fnd base rates'!J$110)\n+($H272*'fnd base rates'!J$111)\n+($I272*'fnd base rates'!J$112)\n+($J272*'fnd base rates'!J$113)\n+($K272*'fnd base rates'!J$114)\n+($M272*'fnd base rates'!J$116)\n+($N272*'fnd base rates'!J$117)\n+($O272*'fnd base rates'!J$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,10)))\n*$R272","v":175.35484},{"$f":"(($D272*'fnd base rates'!K$107)\n+($E272*'fnd base rates'!K$108)\n+($F272*'fnd base rates'!K$109)\n+($G272*'fnd base rates'!K$110)\n+($H272*'fnd base rates'!K$111)\n+($I272*'fnd base rates'!K$112)\n+($J272*'fnd base rates'!K$113)\n+($K272*'fnd base rates'!K$114)\n+($M272*'fnd base rates'!K$116)\n+($N272*'fnd base rates'!K$117)\n+($O272*'fnd base rates'!K$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,11)))\n*$R272","v":1269.248614653},{"$f":"(($D272*'fnd base rates'!L$107)\n+($E272*'fnd base rates'!L$108)\n+($F272*'fnd base rates'!L$109)\n+($G272*'fnd base rates'!L$110)\n+($H272*'fnd base rates'!L$111)\n+($I272*'fnd base rates'!L$112)\n+($J272*'fnd base rates'!L$113)\n+($K272*'fnd base rates'!L$114)\n+($M272*'fnd base rates'!L$116)\n+($N272*'fnd base rates'!L$117)\n+($O272*'fnd base rates'!L$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D272*'fnd base rates'!M$107)\n+($E272*'fnd base rates'!M$108)\n+($F272*'fnd base rates'!M$109)\n+($G272*'fnd base rates'!M$110)\n+($H272*'fnd base rates'!M$111)\n+($I272*'fnd base rates'!M$112)\n+($J272*'fnd base rates'!M$113)\n+($K272*'fnd base rates'!M$114)\n+($M272*'fnd base rates'!M$116)\n+($N272*'fnd base rates'!M$117)\n+($O272*'fnd base rates'!M$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,13)))","v":0},11793.757245612001,null,439035088,"439","035","088",1,1,11793.757245612001,11794,-1640,13434,null,null,null,null,null,null,0,null,0]
["439",439035220,"CONSERVATORY LAB",{"$f":"'fnd enro'!D273","v":0},{"$f":"'fnd enro'!E273","v":0},{"$f":"'fnd enro'!F273","v":0},{"$f":"'fnd enro'!G273","v":2},{"$f":"'fnd enro'!H273","v":0},{"$f":"'fnd enro'!I273","v":0},{"$f":"'fnd enro'!J273","v":0},{"$f":"'fnd enro'!K273","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L273","v":0},{"$f":"'fnd enro'!M273","v":0},{"$f":"'fnd enro'!N273","v":0},{"$f":"'fnd enro'!O273","v":0},{"$f":"'fnd enro'!P273","v":0},{"$f":"'fnd enro'!R273","v":2},1.087,{"$f":"VALUE('fnd enro'!Q273)","v":8},null,{"$f":"(($D273*'fnd base rates'!C$107)\n+($E273*'fnd base rates'!C$108)\n+($F273*'fnd base rates'!C$109)\n+($G273*'fnd base rates'!C$110)\n+($H273*'fnd base rates'!C$111)\n+($I273*'fnd base rates'!C$112)\n+($J273*'fnd base rates'!C$113)\n+($K273*'fnd base rates'!C$114)\n+($M273*'fnd base rates'!C$116)\n+($N273*'fnd base rates'!C$117)\n+($O273*'fnd base rates'!C$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,3)))\n*$R273","v":1239.9167968619997},{"$f":"(($D273*'fnd base rates'!D$107)\n+($E273*'fnd base rates'!D$108)\n+($F273*'fnd base rates'!D$109)\n+($G273*'fnd base rates'!D$110)\n+($H273*'fnd base rates'!D$111)\n+($I273*'fnd base rates'!D$112)\n+($J273*'fnd base rates'!D$113)\n+($K273*'fnd base rates'!D$114)\n+($M273*'fnd base rates'!D$116)\n+($N273*'fnd base rates'!D$117)\n+($O273*'fnd base rates'!D$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,4)))\n*$R273","v":1761.5921999999998},{"$f":"(($D273*'fnd base rates'!E$107)\n+($E273*'fnd base rates'!E$108)\n+($F273*'fnd base rates'!E$109)\n+($G273*'fnd base rates'!E$110)\n+($H273*'fnd base rates'!E$111)\n+($I273*'fnd base rates'!E$112)\n+($J273*'fnd base rates'!E$113)\n+($K273*'fnd base rates'!E$114)\n+($M273*'fnd base rates'!E$116)\n+($N273*'fnd base rates'!E$117)\n+($O273*'fnd base rates'!E$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,5)))\n*$R273","v":8950.2341559159995},{"$f":"(($D273*'fnd base rates'!F$107)\n+($E273*'fnd base rates'!F$108)\n+($F273*'fnd base rates'!F$109)\n+($G273*'fnd base rates'!F$110)\n+($H273*'fnd base rates'!F$111)\n+($I273*'fnd base rates'!F$112)\n+($J273*'fnd base rates'!F$113)\n+($K273*'fnd base rates'!F$114)\n+($M273*'fnd base rates'!F$116)\n+($N273*'fnd base rates'!F$117)\n+($O273*'fnd base rates'!F$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,6)))\n*$R273","v":2886.7566091240001},{"$f":"(($D273*'fnd base rates'!G$107)\n+($E273*'fnd base rates'!G$108)\n+($F273*'fnd base rates'!G$109)\n+($G273*'fnd base rates'!G$110)\n+($H273*'fnd base rates'!G$111)\n+($I273*'fnd base rates'!G$112)\n+($J273*'fnd base rates'!G$113)\n+($K273*'fnd base rates'!G$114)\n+($M273*'fnd base rates'!G$116)\n+($N273*'fnd base rates'!G$117)\n+($O273*'fnd base rates'!G$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,7)))\n*$R273","v":361.77574001599999},{"$f":"(($D273*'fnd base rates'!H$107)\n+($E273*'fnd base rates'!H$108)\n+($F273*'fnd base rates'!H$109)\n+($G273*'fnd base rates'!H$110)\n+($H273*'fnd base rates'!H$111)\n+($I273*'fnd base rates'!H$112)\n+($J273*'fnd base rates'!H$113)\n+($K273*'fnd base rates'!H$114)\n+($M273*'fnd base rates'!H$116)\n+($N273*'fnd base rates'!H$117)\n+($O273*'fnd base rates'!H$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D273*'fnd base rates'!I$107)\n+($E273*'fnd base rates'!I$108)\n+($F273*'fnd base rates'!I$109)\n+($G273*'fnd base rates'!I$110)\n+($H273*'fnd base rates'!I$111)\n+($I273*'fnd base rates'!I$112)\n+($J273*'fnd base rates'!I$113)\n+($K273*'fnd base rates'!I$114)\n+($M273*'fnd base rates'!I$116)\n+($N273*'fnd base rates'!I$117)\n+($O273*'fnd base rates'!I$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,9)))\n*$R273","v":822.96770000000004},{"$f":"(($D273*'fnd base rates'!J$107)\n+($E273*'fnd base rates'!J$108)\n+($F273*'fnd base rates'!J$109)\n+($G273*'fnd base rates'!J$110)\n+($H273*'fnd base rates'!J$111)\n+($I273*'fnd base rates'!J$112)\n+($J273*'fnd base rates'!J$113)\n+($K273*'fnd base rates'!J$114)\n+($M273*'fnd base rates'!J$116)\n+($N273*'fnd base rates'!J$117)\n+($O273*'fnd base rates'!J$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,10)))\n*$R273","v":350.70967999999999},{"$f":"(($D273*'fnd base rates'!K$107)\n+($E273*'fnd base rates'!K$108)\n+($F273*'fnd base rates'!K$109)\n+($G273*'fnd base rates'!K$110)\n+($H273*'fnd base rates'!K$111)\n+($I273*'fnd base rates'!K$112)\n+($J273*'fnd base rates'!K$113)\n+($K273*'fnd base rates'!K$114)\n+($M273*'fnd base rates'!K$116)\n+($N273*'fnd base rates'!K$117)\n+($O273*'fnd base rates'!K$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,11)))\n*$R273","v":2538.497229306},{"$f":"(($D273*'fnd base rates'!L$107)\n+($E273*'fnd base rates'!L$108)\n+($F273*'fnd base rates'!L$109)\n+($G273*'fnd base rates'!L$110)\n+($H273*'fnd base rates'!L$111)\n+($I273*'fnd base rates'!L$112)\n+($J273*'fnd base rates'!L$113)\n+($K273*'fnd base rates'!L$114)\n+($M273*'fnd base rates'!L$116)\n+($N273*'fnd base rates'!L$117)\n+($O273*'fnd base rates'!L$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,12)))","v":3565.7106599999997},{"$f":"(($D273*'fnd base rates'!M$107)\n+($E273*'fnd base rates'!M$108)\n+($F273*'fnd base rates'!M$109)\n+($G273*'fnd base rates'!M$110)\n+($H273*'fnd base rates'!M$111)\n+($I273*'fnd base rates'!M$112)\n+($J273*'fnd base rates'!M$113)\n+($K273*'fnd base rates'!M$114)\n+($M273*'fnd base rates'!M$116)\n+($N273*'fnd base rates'!M$117)\n+($O273*'fnd base rates'!M$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,13)))","v":0},23587.514491224003,null,439035220,"439","035","220",1,2,23587.514491224003,11794,-6715,18509,null,null,null,null,null,null,0,null,0]
["439",439035243,"CONSERVATORY LAB",{"$f":"'fnd enro'!D274","v":0},{"$f":"'fnd enro'!E274","v":0},{"$f":"'fnd enro'!F274","v":1},{"$f":"'fnd enro'!G274","v":0},{"$f":"'fnd enro'!H274","v":0},{"$f":"'fnd enro'!I274","v":0},{"$f":"'fnd enro'!J274","v":0},{"$f":"'fnd enro'!K274","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L274","v":0},{"$f":"'fnd enro'!M274","v":0},{"$f":"'fnd enro'!N274","v":0},{"$f":"'fnd enro'!O274","v":0},{"$f":"'fnd enro'!P274","v":1},{"$f":"'fnd enro'!R274","v":1},1.087,{"$f":"VALUE('fnd enro'!Q274)","v":9},null,{"$f":"(($D274*'fnd base rates'!C$107)\n+($E274*'fnd base rates'!C$108)\n+($F274*'fnd base rates'!C$109)\n+($G274*'fnd base rates'!C$110)\n+($H274*'fnd base rates'!C$111)\n+($I274*'fnd base rates'!C$112)\n+($J274*'fnd base rates'!C$113)\n+($K274*'fnd base rates'!C$114)\n+($M274*'fnd base rates'!C$116)\n+($N274*'fnd base rates'!C$117)\n+($O274*'fnd base rates'!C$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,3)))\n*$R274","v":718.54929843100001},{"$f":"(($D274*'fnd base rates'!D$107)\n+($E274*'fnd base rates'!D$108)\n+($F274*'fnd base rates'!D$109)\n+($G274*'fnd base rates'!D$110)\n+($H274*'fnd base rates'!D$111)\n+($I274*'fnd base rates'!D$112)\n+($J274*'fnd base rates'!D$113)\n+($K274*'fnd base rates'!D$114)\n+($M274*'fnd base rates'!D$116)\n+($N274*'fnd base rates'!D$117)\n+($O274*'fnd base rates'!D$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,4)))\n*$R274","v":1347.9234799999999},{"$f":"(($D274*'fnd base rates'!E$107)\n+($E274*'fnd base rates'!E$108)\n+($F274*'fnd base rates'!E$109)\n+($G274*'fnd base rates'!E$110)\n+($H274*'fnd base rates'!E$111)\n+($I274*'fnd base rates'!E$112)\n+($J274*'fnd base rates'!E$113)\n+($K274*'fnd base rates'!E$114)\n+($M274*'fnd base rates'!E$116)\n+($N274*'fnd base rates'!E$117)\n+($O274*'fnd base rates'!E$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,5)))\n*$R274","v":9035.2451279580018},{"$f":"(($D274*'fnd base rates'!F$107)\n+($E274*'fnd base rates'!F$108)\n+($F274*'fnd base rates'!F$109)\n+($G274*'fnd base rates'!F$110)\n+($H274*'fnd base rates'!F$111)\n+($I274*'fnd base rates'!F$112)\n+($J274*'fnd base rates'!F$113)\n+($K274*'fnd base rates'!F$114)\n+($M274*'fnd base rates'!F$116)\n+($N274*'fnd base rates'!F$117)\n+($O274*'fnd base rates'!F$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,6)))\n*$R274","v":1443.378304562},{"$f":"(($D274*'fnd base rates'!G$107)\n+($E274*'fnd base rates'!G$108)\n+($F274*'fnd base rates'!G$109)\n+($G274*'fnd base rates'!G$110)\n+($H274*'fnd base rates'!G$111)\n+($I274*'fnd base rates'!G$112)\n+($J274*'fnd base rates'!G$113)\n+($K274*'fnd base rates'!G$114)\n+($M274*'fnd base rates'!G$116)\n+($N274*'fnd base rates'!G$117)\n+($O274*'fnd base rates'!G$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,7)))\n*$R274","v":402.09237000799999},{"$f":"(($D274*'fnd base rates'!H$107)\n+($E274*'fnd base rates'!H$108)\n+($F274*'fnd base rates'!H$109)\n+($G274*'fnd base rates'!H$110)\n+($H274*'fnd base rates'!H$111)\n+($I274*'fnd base rates'!H$112)\n+($J274*'fnd base rates'!H$113)\n+($K274*'fnd base rates'!H$114)\n+($M274*'fnd base rates'!H$116)\n+($N274*'fnd base rates'!H$117)\n+($O274*'fnd base rates'!H$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D274*'fnd base rates'!I$107)\n+($E274*'fnd base rates'!I$108)\n+($F274*'fnd base rates'!I$109)\n+($G274*'fnd base rates'!I$110)\n+($H274*'fnd base rates'!I$111)\n+($I274*'fnd base rates'!I$112)\n+($J274*'fnd base rates'!I$113)\n+($K274*'fnd base rates'!I$114)\n+($M274*'fnd base rates'!I$116)\n+($N274*'fnd base rates'!I$117)\n+($O274*'fnd base rates'!I$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,9)))\n*$R274","v":596.13254000000006},{"$f":"(($D274*'fnd base rates'!J$107)\n+($E274*'fnd base rates'!J$108)\n+($F274*'fnd base rates'!J$109)\n+($G274*'fnd base rates'!J$110)\n+($H274*'fnd base rates'!J$111)\n+($I274*'fnd base rates'!J$112)\n+($J274*'fnd base rates'!J$113)\n+($K274*'fnd base rates'!J$114)\n+($M274*'fnd base rates'!J$116)\n+($N274*'fnd base rates'!J$117)\n+($O274*'fnd base rates'!J$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,10)))\n*$R274","v":1076.4234899999999},{"$f":"(($D274*'fnd base rates'!K$107)\n+($E274*'fnd base rates'!K$108)\n+($F274*'fnd base rates'!K$109)\n+($G274*'fnd base rates'!K$110)\n+($H274*'fnd base rates'!K$111)\n+($I274*'fnd base rates'!K$112)\n+($J274*'fnd base rates'!K$113)\n+($K274*'fnd base rates'!K$114)\n+($M274*'fnd base rates'!K$116)\n+($N274*'fnd base rates'!K$117)\n+($O274*'fnd base rates'!K$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,11)))\n*$R274","v":1269.248614653},{"$f":"(($D274*'fnd base rates'!L$107)\n+($E274*'fnd base rates'!L$108)\n+($F274*'fnd base rates'!L$109)\n+($G274*'fnd base rates'!L$110)\n+($H274*'fnd base rates'!L$111)\n+($I274*'fnd base rates'!L$112)\n+($J274*'fnd base rates'!L$113)\n+($K274*'fnd base rates'!L$114)\n+($M274*'fnd base rates'!L$116)\n+($N274*'fnd base rates'!L$117)\n+($O274*'fnd base rates'!L$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,12)))","v":2500.1353300000001},{"$f":"(($D274*'fnd base rates'!M$107)\n+($E274*'fnd base rates'!M$108)\n+($F274*'fnd base rates'!M$109)\n+($G274*'fnd base rates'!M$110)\n+($H274*'fnd base rates'!M$111)\n+($I274*'fnd base rates'!M$112)\n+($J274*'fnd base rates'!M$113)\n+($K274*'fnd base rates'!M$114)\n+($M274*'fnd base rates'!M$116)\n+($N274*'fnd base rates'!M$117)\n+($O274*'fnd base rates'!M$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,13)))","v":0},18974.995415612004,null,439035243,"439","035","243",1,1,18974.995415612004,18975,3166,15809,null,null,null,null,null,null,0,null,0]
["439",439035244,"CONSERVATORY LAB",{"$f":"'fnd enro'!D275","v":0},{"$f":"'fnd enro'!E275","v":0},{"$f":"'fnd enro'!F275","v":0},{"$f":"'fnd enro'!G275","v":3},{"$f":"'fnd enro'!H275","v":1},{"$f":"'fnd enro'!I275","v":0},{"$f":"'fnd enro'!J275","v":0},{"$f":"'fnd enro'!K275","v":0.15720000000000001},{"$f":"'fnd enro'!L275","v":0},{"$f":"'fnd enro'!M275","v":1},{"$f":"'fnd enro'!N275","v":0},{"$f":"'fnd enro'!O275","v":0},{"$f":"'fnd enro'!P275","v":2},{"$f":"'fnd enro'!R275","v":4},1.087,{"$f":"VALUE('fnd enro'!Q275)","v":10},null,{"$f":"(($D275*'fnd base rates'!C$107)\n+($E275*'fnd base rates'!C$108)\n+($F275*'fnd base rates'!C$109)\n+($G275*'fnd base rates'!C$110)\n+($H275*'fnd base rates'!C$111)\n+($I275*'fnd base rates'!C$112)\n+($J275*'fnd base rates'!C$113)\n+($K275*'fnd base rates'!C$114)\n+($M275*'fnd base rates'!C$116)\n+($N275*'fnd base rates'!C$117)\n+($O275*'fnd base rates'!C$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,3)))\n*$R275","v":2810.7707437240001},{"$f":"(($D275*'fnd base rates'!D$107)\n+($E275*'fnd base rates'!D$108)\n+($F275*'fnd base rates'!D$109)\n+($G275*'fnd base rates'!D$110)\n+($H275*'fnd base rates'!D$111)\n+($I275*'fnd base rates'!D$112)\n+($J275*'fnd base rates'!D$113)\n+($K275*'fnd base rates'!D$114)\n+($M275*'fnd base rates'!D$116)\n+($N275*'fnd base rates'!D$117)\n+($O275*'fnd base rates'!D$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,4)))\n*$R275","v":4730.4066000000003},{"$f":"(($D275*'fnd base rates'!E$107)\n+($E275*'fnd base rates'!E$108)\n+($F275*'fnd base rates'!E$109)\n+($G275*'fnd base rates'!E$110)\n+($H275*'fnd base rates'!E$111)\n+($I275*'fnd base rates'!E$112)\n+($J275*'fnd base rates'!E$113)\n+($K275*'fnd base rates'!E$114)\n+($M275*'fnd base rates'!E$116)\n+($N275*'fnd base rates'!E$117)\n+($O275*'fnd base rates'!E$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,5)))\n*$R275","v":28616.973041832},{"$f":"(($D275*'fnd base rates'!F$107)\n+($E275*'fnd base rates'!F$108)\n+($F275*'fnd base rates'!F$109)\n+($G275*'fnd base rates'!F$110)\n+($H275*'fnd base rates'!F$111)\n+($I275*'fnd base rates'!F$112)\n+($J275*'fnd base rates'!F$113)\n+($K275*'fnd base rates'!F$114)\n+($M275*'fnd base rates'!F$116)\n+($N275*'fnd base rates'!F$117)\n+($O275*'fnd base rates'!F$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,6)))\n*$R275","v":5694.6404982479989},{"$f":"(($D275*'fnd base rates'!G$107)\n+($E275*'fnd base rates'!G$108)\n+($F275*'fnd base rates'!G$109)\n+($G275*'fnd base rates'!G$110)\n+($H275*'fnd base rates'!G$111)\n+($I275*'fnd base rates'!G$112)\n+($J275*'fnd base rates'!G$113)\n+($K275*'fnd base rates'!G$114)\n+($M275*'fnd base rates'!G$116)\n+($N275*'fnd base rates'!G$117)\n+($O275*'fnd base rates'!G$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,7)))\n*$R275","v":1268.986340032},{"$f":"(($D275*'fnd base rates'!H$107)\n+($E275*'fnd base rates'!H$108)\n+($F275*'fnd base rates'!H$109)\n+($G275*'fnd base rates'!H$110)\n+($H275*'fnd base rates'!H$111)\n+($I275*'fnd base rates'!H$112)\n+($J275*'fnd base rates'!H$113)\n+($K275*'fnd base rates'!H$114)\n+($M275*'fnd base rates'!H$116)\n+($N275*'fnd base rates'!H$117)\n+($O275*'fnd base rates'!H$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,8)))","v":2424.0674400000003},{"$f":"(($D275*'fnd base rates'!I$107)\n+($E275*'fnd base rates'!I$108)\n+($F275*'fnd base rates'!I$109)\n+($G275*'fnd base rates'!I$110)\n+($H275*'fnd base rates'!I$111)\n+($I275*'fnd base rates'!I$112)\n+($J275*'fnd base rates'!I$113)\n+($K275*'fnd base rates'!I$114)\n+($M275*'fnd base rates'!I$116)\n+($N275*'fnd base rates'!I$117)\n+($O275*'fnd base rates'!I$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,9)))\n*$R275","v":2162.59737},{"$f":"(($D275*'fnd base rates'!J$107)\n+($E275*'fnd base rates'!J$108)\n+($F275*'fnd base rates'!J$109)\n+($G275*'fnd base rates'!J$110)\n+($H275*'fnd base rates'!J$111)\n+($I275*'fnd base rates'!J$112)\n+($J275*'fnd base rates'!J$113)\n+($K275*'fnd base rates'!J$114)\n+($M275*'fnd base rates'!J$116)\n+($N275*'fnd base rates'!J$117)\n+($O275*'fnd base rates'!J$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,10)))\n*$R275","v":2888.3329199999998},{"$f":"(($D275*'fnd base rates'!K$107)\n+($E275*'fnd base rates'!K$108)\n+($F275*'fnd base rates'!K$109)\n+($G275*'fnd base rates'!K$110)\n+($H275*'fnd base rates'!K$111)\n+($I275*'fnd base rates'!K$112)\n+($J275*'fnd base rates'!K$113)\n+($K275*'fnd base rates'!K$114)\n+($M275*'fnd base rates'!K$116)\n+($N275*'fnd base rates'!K$117)\n+($O275*'fnd base rates'!K$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,11)))\n*$R275","v":5533.5779386120003},{"$f":"(($D275*'fnd base rates'!L$107)\n+($E275*'fnd base rates'!L$108)\n+($F275*'fnd base rates'!L$109)\n+($G275*'fnd base rates'!L$110)\n+($H275*'fnd base rates'!L$111)\n+($I275*'fnd base rates'!L$112)\n+($J275*'fnd base rates'!L$113)\n+($K275*'fnd base rates'!L$114)\n+($M275*'fnd base rates'!L$116)\n+($N275*'fnd base rates'!L$117)\n+($O275*'fnd base rates'!L$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,12)))","v":9092.61132},{"$f":"(($D275*'fnd base rates'!M$107)\n+($E275*'fnd base rates'!M$108)\n+($F275*'fnd base rates'!M$109)\n+($G275*'fnd base rates'!M$110)\n+($H275*'fnd base rates'!M$111)\n+($I275*'fnd base rates'!M$112)\n+($J275*'fnd base rates'!M$113)\n+($K275*'fnd base rates'!M$114)\n+($M275*'fnd base rates'!M$116)\n+($N275*'fnd base rates'!M$117)\n+($O275*'fnd base rates'!M$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,13)))","v":0},65222.964212448001,null,439035244,"439","035","244",1,4,65222.964212448001,16306,-1087,17393,null,null,null,null,null,null,0,null,0]
["439",439035285,"CONSERVATORY LAB",{"$f":"'fnd enro'!D276","v":0},{"$f":"'fnd enro'!E276","v":0},{"$f":"'fnd enro'!F276","v":0},{"$f":"'fnd enro'!G276","v":2},{"$f":"'fnd enro'!H276","v":0},{"$f":"'fnd enro'!I276","v":0},{"$f":"'fnd enro'!J276","v":0},{"$f":"'fnd enro'!K276","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L276","v":0},{"$f":"'fnd enro'!M276","v":0},{"$f":"'fnd enro'!N276","v":0},{"$f":"'fnd enro'!O276","v":0},{"$f":"'fnd enro'!P276","v":1},{"$f":"'fnd enro'!R276","v":2},1.087,{"$f":"VALUE('fnd enro'!Q276)","v":9},null,{"$f":"(($D276*'fnd base rates'!C$107)\n+($E276*'fnd base rates'!C$108)\n+($F276*'fnd base rates'!C$109)\n+($G276*'fnd base rates'!C$110)\n+($H276*'fnd base rates'!C$111)\n+($I276*'fnd base rates'!C$112)\n+($J276*'fnd base rates'!C$113)\n+($K276*'fnd base rates'!C$114)\n+($M276*'fnd base rates'!C$116)\n+($N276*'fnd base rates'!C$117)\n+($O276*'fnd base rates'!C$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,3)))\n*$R276","v":1338.5076968619999},{"$f":"(($D276*'fnd base rates'!D$107)\n+($E276*'fnd base rates'!D$108)\n+($F276*'fnd base rates'!D$109)\n+($G276*'fnd base rates'!D$110)\n+($H276*'fnd base rates'!D$111)\n+($I276*'fnd base rates'!D$112)\n+($J276*'fnd base rates'!D$113)\n+($K276*'fnd base rates'!D$114)\n+($M276*'fnd base rates'!D$116)\n+($N276*'fnd base rates'!D$117)\n+($O276*'fnd base rates'!D$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,4)))\n*$R276","v":2228.71958},{"$f":"(($D276*'fnd base rates'!E$107)\n+($E276*'fnd base rates'!E$108)\n+($F276*'fnd base rates'!E$109)\n+($G276*'fnd base rates'!E$110)\n+($H276*'fnd base rates'!E$111)\n+($I276*'fnd base rates'!E$112)\n+($J276*'fnd base rates'!E$113)\n+($K276*'fnd base rates'!E$114)\n+($M276*'fnd base rates'!E$116)\n+($N276*'fnd base rates'!E$117)\n+($O276*'fnd base rates'!E$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,5)))\n*$R276","v":13510.307855916},{"$f":"(($D276*'fnd base rates'!F$107)\n+($E276*'fnd base rates'!F$108)\n+($F276*'fnd base rates'!F$109)\n+($G276*'fnd base rates'!F$110)\n+($H276*'fnd base rates'!F$111)\n+($I276*'fnd base rates'!F$112)\n+($J276*'fnd base rates'!F$113)\n+($K276*'fnd base rates'!F$114)\n+($M276*'fnd base rates'!F$116)\n+($N276*'fnd base rates'!F$117)\n+($O276*'fnd base rates'!F$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,6)))\n*$R276","v":2886.7566091240001},{"$f":"(($D276*'fnd base rates'!G$107)\n+($E276*'fnd base rates'!G$108)\n+($F276*'fnd base rates'!G$109)\n+($G276*'fnd base rates'!G$110)\n+($H276*'fnd base rates'!G$111)\n+($I276*'fnd base rates'!G$112)\n+($J276*'fnd base rates'!G$113)\n+($K276*'fnd base rates'!G$114)\n+($M276*'fnd base rates'!G$116)\n+($N276*'fnd base rates'!G$117)\n+($O276*'fnd base rates'!G$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,7)))\n*$R276","v":583.00198001599995},{"$f":"(($D276*'fnd base rates'!H$107)\n+($E276*'fnd base rates'!H$108)\n+($F276*'fnd base rates'!H$109)\n+($G276*'fnd base rates'!H$110)\n+($H276*'fnd base rates'!H$111)\n+($I276*'fnd base rates'!H$112)\n+($J276*'fnd base rates'!H$113)\n+($K276*'fnd base rates'!H$114)\n+($M276*'fnd base rates'!H$116)\n+($N276*'fnd base rates'!H$117)\n+($O276*'fnd base rates'!H$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,8)))","v":1140.5437200000001},{"$f":"(($D276*'fnd base rates'!I$107)\n+($E276*'fnd base rates'!I$108)\n+($F276*'fnd base rates'!I$109)\n+($G276*'fnd base rates'!I$110)\n+($H276*'fnd base rates'!I$111)\n+($I276*'fnd base rates'!I$112)\n+($J276*'fnd base rates'!I$113)\n+($K276*'fnd base rates'!I$114)\n+($M276*'fnd base rates'!I$116)\n+($N276*'fnd base rates'!I$117)\n+($O276*'fnd base rates'!I$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,9)))\n*$R276","v":1007.61639},{"$f":"(($D276*'fnd base rates'!J$107)\n+($E276*'fnd base rates'!J$108)\n+($F276*'fnd base rates'!J$109)\n+($G276*'fnd base rates'!J$110)\n+($H276*'fnd base rates'!J$111)\n+($I276*'fnd base rates'!J$112)\n+($J276*'fnd base rates'!J$113)\n+($K276*'fnd base rates'!J$114)\n+($M276*'fnd base rates'!J$116)\n+($N276*'fnd base rates'!J$117)\n+($O276*'fnd base rates'!J$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,10)))\n*$R276","v":1310.2154499999999},{"$f":"(($D276*'fnd base rates'!K$107)\n+($E276*'fnd base rates'!K$108)\n+($F276*'fnd base rates'!K$109)\n+($G276*'fnd base rates'!K$110)\n+($H276*'fnd base rates'!K$111)\n+($I276*'fnd base rates'!K$112)\n+($J276*'fnd base rates'!K$113)\n+($K276*'fnd base rates'!K$114)\n+($M276*'fnd base rates'!K$116)\n+($N276*'fnd base rates'!K$117)\n+($O276*'fnd base rates'!K$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,11)))\n*$R276","v":2538.497229306},{"$f":"(($D276*'fnd base rates'!L$107)\n+($E276*'fnd base rates'!L$108)\n+($F276*'fnd base rates'!L$109)\n+($G276*'fnd base rates'!L$110)\n+($H276*'fnd base rates'!L$111)\n+($I276*'fnd base rates'!L$112)\n+($J276*'fnd base rates'!L$113)\n+($K276*'fnd base rates'!L$114)\n+($M276*'fnd base rates'!L$116)\n+($N276*'fnd base rates'!L$117)\n+($O276*'fnd base rates'!L$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,12)))","v":4283.0106599999999},{"$f":"(($D276*'fnd base rates'!M$107)\n+($E276*'fnd base rates'!M$108)\n+($F276*'fnd base rates'!M$109)\n+($G276*'fnd base rates'!M$110)\n+($H276*'fnd base rates'!M$111)\n+($I276*'fnd base rates'!M$112)\n+($J276*'fnd base rates'!M$113)\n+($K276*'fnd base rates'!M$114)\n+($M276*'fnd base rates'!M$116)\n+($N276*'fnd base rates'!M$117)\n+($O276*'fnd base rates'!M$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,13)))","v":0},30827.177171224001,null,439035285,"439","035","285",1,2,30827.177171224001,15414,3620,11794,null,null,null,null,null,null,0,null,0]
["440",440149009,"COMMUNITY DAY",{"$f":"'fnd enro'!D277","v":0},{"$f":"'fnd enro'!E277","v":0},{"$f":"'fnd enro'!F277","v":0},{"$f":"'fnd enro'!G277","v":1},{"$f":"'fnd enro'!H277","v":1},{"$f":"'fnd enro'!I277","v":0},{"$f":"'fnd enro'!J277","v":0},{"$f":"'fnd enro'!K277","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L277","v":0},{"$f":"'fnd enro'!M277","v":0},{"$f":"'fnd enro'!N277","v":0},{"$f":"'fnd enro'!O277","v":0},{"$f":"'fnd enro'!P277","v":1},{"$f":"'fnd enro'!R277","v":2},1,{"$f":"VALUE('fnd enro'!Q277)","v":3},null,{"$f":"(($D277*'fnd base rates'!C$107)\n+($E277*'fnd base rates'!C$108)\n+($F277*'fnd base rates'!C$109)\n+($G277*'fnd base rates'!C$110)\n+($H277*'fnd base rates'!C$111)\n+($I277*'fnd base rates'!C$112)\n+($J277*'fnd base rates'!C$113)\n+($K277*'fnd base rates'!C$114)\n+($M277*'fnd base rates'!C$116)\n+($N277*'fnd base rates'!C$117)\n+($O277*'fnd base rates'!C$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,3)))\n*$R277","v":1201.567826},{"$f":"(($D277*'fnd base rates'!D$107)\n+($E277*'fnd base rates'!D$108)\n+($F277*'fnd base rates'!D$109)\n+($G277*'fnd base rates'!D$110)\n+($H277*'fnd base rates'!D$111)\n+($I277*'fnd base rates'!D$112)\n+($J277*'fnd base rates'!D$113)\n+($K277*'fnd base rates'!D$114)\n+($M277*'fnd base rates'!D$116)\n+($N277*'fnd base rates'!D$117)\n+($O277*'fnd base rates'!D$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,4)))\n*$R277","v":1909.1299999999999},{"$f":"(($D277*'fnd base rates'!E$107)\n+($E277*'fnd base rates'!E$108)\n+($F277*'fnd base rates'!E$109)\n+($G277*'fnd base rates'!E$110)\n+($H277*'fnd base rates'!E$111)\n+($I277*'fnd base rates'!E$112)\n+($J277*'fnd base rates'!E$113)\n+($K277*'fnd base rates'!E$114)\n+($M277*'fnd base rates'!E$116)\n+($N277*'fnd base rates'!E$117)\n+($O277*'fnd base rates'!E$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,5)))\n*$R277","v":10604.596067999999},{"$f":"(($D277*'fnd base rates'!F$107)\n+($E277*'fnd base rates'!F$108)\n+($F277*'fnd base rates'!F$109)\n+($G277*'fnd base rates'!F$110)\n+($H277*'fnd base rates'!F$111)\n+($I277*'fnd base rates'!F$112)\n+($J277*'fnd base rates'!F$113)\n+($K277*'fnd base rates'!F$114)\n+($M277*'fnd base rates'!F$116)\n+($N277*'fnd base rates'!F$117)\n+($O277*'fnd base rates'!F$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,6)))\n*$R277","v":2388.7498519999999},{"$f":"(($D277*'fnd base rates'!G$107)\n+($E277*'fnd base rates'!G$108)\n+($F277*'fnd base rates'!G$109)\n+($G277*'fnd base rates'!G$110)\n+($H277*'fnd base rates'!G$111)\n+($I277*'fnd base rates'!G$112)\n+($J277*'fnd base rates'!G$113)\n+($K277*'fnd base rates'!G$114)\n+($M277*'fnd base rates'!G$116)\n+($N277*'fnd base rates'!G$117)\n+($O277*'fnd base rates'!G$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,7)))\n*$R277","v":481.81036799999993},{"$f":"(($D277*'fnd base rates'!H$107)\n+($E277*'fnd base rates'!H$108)\n+($F277*'fnd base rates'!H$109)\n+($G277*'fnd base rates'!H$110)\n+($H277*'fnd base rates'!H$111)\n+($I277*'fnd base rates'!H$112)\n+($J277*'fnd base rates'!H$113)\n+($K277*'fnd base rates'!H$114)\n+($M277*'fnd base rates'!H$116)\n+($N277*'fnd base rates'!H$117)\n+($O277*'fnd base rates'!H$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,8)))","v":1130.3037200000001},{"$f":"(($D277*'fnd base rates'!I$107)\n+($E277*'fnd base rates'!I$108)\n+($F277*'fnd base rates'!I$109)\n+($G277*'fnd base rates'!I$110)\n+($H277*'fnd base rates'!I$111)\n+($I277*'fnd base rates'!I$112)\n+($J277*'fnd base rates'!I$113)\n+($K277*'fnd base rates'!I$114)\n+($M277*'fnd base rates'!I$116)\n+($N277*'fnd base rates'!I$117)\n+($O277*'fnd base rates'!I$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,9)))\n*$R277","v":900.99},{"$f":"(($D277*'fnd base rates'!J$107)\n+($E277*'fnd base rates'!J$108)\n+($F277*'fnd base rates'!J$109)\n+($G277*'fnd base rates'!J$110)\n+($H277*'fnd base rates'!J$111)\n+($I277*'fnd base rates'!J$112)\n+($J277*'fnd base rates'!J$113)\n+($K277*'fnd base rates'!J$114)\n+($M277*'fnd base rates'!J$116)\n+($N277*'fnd base rates'!J$117)\n+($O277*'fnd base rates'!J$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,10)))\n*$R277","v":1017.48},{"$f":"(($D277*'fnd base rates'!K$107)\n+($E277*'fnd base rates'!K$108)\n+($F277*'fnd base rates'!K$109)\n+($G277*'fnd base rates'!K$110)\n+($H277*'fnd base rates'!K$111)\n+($I277*'fnd base rates'!K$112)\n+($J277*'fnd base rates'!K$113)\n+($K277*'fnd base rates'!K$114)\n+($M277*'fnd base rates'!K$116)\n+($N277*'fnd base rates'!K$117)\n+($O277*'fnd base rates'!K$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,11)))\n*$R277","v":2422.1140380000002},{"$f":"(($D277*'fnd base rates'!L$107)\n+($E277*'fnd base rates'!L$108)\n+($F277*'fnd base rates'!L$109)\n+($G277*'fnd base rates'!L$110)\n+($H277*'fnd base rates'!L$111)\n+($I277*'fnd base rates'!L$112)\n+($J277*'fnd base rates'!L$113)\n+($K277*'fnd base rates'!L$114)\n+($M277*'fnd base rates'!L$116)\n+($N277*'fnd base rates'!L$117)\n+($O277*'fnd base rates'!L$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,12)))","v":4156.3006599999999},{"$f":"(($D277*'fnd base rates'!M$107)\n+($E277*'fnd base rates'!M$108)\n+($F277*'fnd base rates'!M$109)\n+($G277*'fnd base rates'!M$110)\n+($H277*'fnd base rates'!M$111)\n+($I277*'fnd base rates'!M$112)\n+($J277*'fnd base rates'!M$113)\n+($K277*'fnd base rates'!M$114)\n+($M277*'fnd base rates'!M$116)\n+($N277*'fnd base rates'!M$117)\n+($O277*'fnd base rates'!M$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,13)))","v":0},26213.042531999999,null,440149009,"440","149","009",1,2,26213.042531999999,13107,1313,11794,null,null,null,null,null,null,0,null,0]
["440",440149079,"COMMUNITY DAY",{"$f":"'fnd enro'!D278","v":0},{"$f":"'fnd enro'!E278","v":0},{"$f":"'fnd enro'!F278","v":0},{"$f":"'fnd enro'!G278","v":2},{"$f":"'fnd enro'!H278","v":2},{"$f":"'fnd enro'!I278","v":0},{"$f":"'fnd enro'!J278","v":0},{"$f":"'fnd enro'!K278","v":0.15720000000000001},{"$f":"'fnd enro'!L278","v":0},{"$f":"'fnd enro'!M278","v":2},{"$f":"'fnd enro'!N278","v":1},{"$f":"'fnd enro'!O278","v":0},{"$f":"'fnd enro'!P278","v":3},{"$f":"'fnd enro'!R278","v":4},1,{"$f":"VALUE('fnd enro'!Q278)","v":7},null,{"$f":"(($D278*'fnd base rates'!C$107)\n+($E278*'fnd base rates'!C$108)\n+($F278*'fnd base rates'!C$109)\n+($G278*'fnd base rates'!C$110)\n+($H278*'fnd base rates'!C$111)\n+($I278*'fnd base rates'!C$112)\n+($J278*'fnd base rates'!C$113)\n+($K278*'fnd base rates'!C$114)\n+($M278*'fnd base rates'!C$116)\n+($N278*'fnd base rates'!C$117)\n+($O278*'fnd base rates'!C$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,3)))\n*$R278","v":2857.9656519999994},{"$f":"(($D278*'fnd base rates'!D$107)\n+($E278*'fnd base rates'!D$108)\n+($F278*'fnd base rates'!D$109)\n+($G278*'fnd base rates'!D$110)\n+($H278*'fnd base rates'!D$111)\n+($I278*'fnd base rates'!D$112)\n+($J278*'fnd base rates'!D$113)\n+($K278*'fnd base rates'!D$114)\n+($M278*'fnd base rates'!D$116)\n+($N278*'fnd base rates'!D$117)\n+($O278*'fnd base rates'!D$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,4)))\n*$R278","v":4955.95},{"$f":"(($D278*'fnd base rates'!E$107)\n+($E278*'fnd base rates'!E$108)\n+($F278*'fnd base rates'!E$109)\n+($G278*'fnd base rates'!E$110)\n+($H278*'fnd base rates'!E$111)\n+($I278*'fnd base rates'!E$112)\n+($J278*'fnd base rates'!E$113)\n+($K278*'fnd base rates'!E$114)\n+($M278*'fnd base rates'!E$116)\n+($N278*'fnd base rates'!E$117)\n+($O278*'fnd base rates'!E$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,5)))\n*$R278","v":30670.192136000001},{"$f":"(($D278*'fnd base rates'!F$107)\n+($E278*'fnd base rates'!F$108)\n+($F278*'fnd base rates'!F$109)\n+($G278*'fnd base rates'!F$110)\n+($H278*'fnd base rates'!F$111)\n+($I278*'fnd base rates'!F$112)\n+($J278*'fnd base rates'!F$113)\n+($K278*'fnd base rates'!F$114)\n+($M278*'fnd base rates'!F$116)\n+($N278*'fnd base rates'!F$117)\n+($O278*'fnd base rates'!F$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,6)))\n*$R278","v":5373.1897040000003},{"$f":"(($D278*'fnd base rates'!G$107)\n+($E278*'fnd base rates'!G$108)\n+($F278*'fnd base rates'!G$109)\n+($G278*'fnd base rates'!G$110)\n+($H278*'fnd base rates'!G$111)\n+($I278*'fnd base rates'!G$112)\n+($J278*'fnd base rates'!G$113)\n+($K278*'fnd base rates'!G$114)\n+($M278*'fnd base rates'!G$116)\n+($N278*'fnd base rates'!G$117)\n+($O278*'fnd base rates'!G$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,7)))\n*$R278","v":1390.490736},{"$f":"(($D278*'fnd base rates'!H$107)\n+($E278*'fnd base rates'!H$108)\n+($F278*'fnd base rates'!H$109)\n+($G278*'fnd base rates'!H$110)\n+($H278*'fnd base rates'!H$111)\n+($I278*'fnd base rates'!H$112)\n+($J278*'fnd base rates'!H$113)\n+($K278*'fnd base rates'!H$114)\n+($M278*'fnd base rates'!H$116)\n+($N278*'fnd base rates'!H$117)\n+($O278*'fnd base rates'!H$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,8)))","v":2725.40744},{"$f":"(($D278*'fnd base rates'!I$107)\n+($E278*'fnd base rates'!I$108)\n+($F278*'fnd base rates'!I$109)\n+($G278*'fnd base rates'!I$110)\n+($H278*'fnd base rates'!I$111)\n+($I278*'fnd base rates'!I$112)\n+($J278*'fnd base rates'!I$113)\n+($K278*'fnd base rates'!I$114)\n+($M278*'fnd base rates'!I$116)\n+($N278*'fnd base rates'!I$117)\n+($O278*'fnd base rates'!I$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,9)))\n*$R278","v":2271.52},{"$f":"(($D278*'fnd base rates'!J$107)\n+($E278*'fnd base rates'!J$108)\n+($F278*'fnd base rates'!J$109)\n+($G278*'fnd base rates'!J$110)\n+($H278*'fnd base rates'!J$111)\n+($I278*'fnd base rates'!J$112)\n+($J278*'fnd base rates'!J$113)\n+($K278*'fnd base rates'!J$114)\n+($M278*'fnd base rates'!J$116)\n+($N278*'fnd base rates'!J$117)\n+($O278*'fnd base rates'!J$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,10)))\n*$R278","v":3233.4300000000003},{"$f":"(($D278*'fnd base rates'!K$107)\n+($E278*'fnd base rates'!K$108)\n+($F278*'fnd base rates'!K$109)\n+($G278*'fnd base rates'!K$110)\n+($H278*'fnd base rates'!K$111)\n+($I278*'fnd base rates'!K$112)\n+($J278*'fnd base rates'!K$113)\n+($K278*'fnd base rates'!K$114)\n+($M278*'fnd base rates'!K$116)\n+($N278*'fnd base rates'!K$117)\n+($O278*'fnd base rates'!K$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,11)))\n*$R278","v":5865.3980760000004},{"$f":"(($D278*'fnd base rates'!L$107)\n+($E278*'fnd base rates'!L$108)\n+($F278*'fnd base rates'!L$109)\n+($G278*'fnd base rates'!L$110)\n+($H278*'fnd base rates'!L$111)\n+($I278*'fnd base rates'!L$112)\n+($J278*'fnd base rates'!L$113)\n+($K278*'fnd base rates'!L$114)\n+($M278*'fnd base rates'!L$116)\n+($N278*'fnd base rates'!L$117)\n+($O278*'fnd base rates'!L$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,12)))","v":10206.791319999998},{"$f":"(($D278*'fnd base rates'!M$107)\n+($E278*'fnd base rates'!M$108)\n+($F278*'fnd base rates'!M$109)\n+($G278*'fnd base rates'!M$110)\n+($H278*'fnd base rates'!M$111)\n+($I278*'fnd base rates'!M$112)\n+($J278*'fnd base rates'!M$113)\n+($K278*'fnd base rates'!M$114)\n+($M278*'fnd base rates'!M$116)\n+($N278*'fnd base rates'!M$117)\n+($O278*'fnd base rates'!M$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,13)))","v":0},69550.335063999999,null,440149079,"440","149","079",1,{"$f":"enro","v":4},69550.335063999999,17388,-1587,18975,null,null,null,null,null,null,0,null,0]
["440",440149128,"COMMUNITY DAY",{"$f":"'fnd enro'!D279","v":2},{"$f":"'fnd enro'!E279","v":0},{"$f":"'fnd enro'!F279","v":4},{"$f":"'fnd enro'!G279","v":22},{"$f":"'fnd enro'!H279","v":10},{"$f":"'fnd enro'!I279","v":0},{"$f":"'fnd enro'!J279","v":0},{"$f":"'fnd enro'!K279","v":1.4148000000000001},{"$f":"'fnd enro'!L279","v":0},{"$f":"'fnd enro'!M279","v":6},{"$f":"'fnd enro'!N279","v":0},{"$f":"'fnd enro'!O279","v":0},{"$f":"'fnd enro'!P279","v":33},{"$f":"'fnd enro'!R279","v":37},1,{"$f":"VALUE('fnd enro'!Q279)","v":10},null,{"$f":"(($D279*'fnd base rates'!C$107)\n+($E279*'fnd base rates'!C$108)\n+($F279*'fnd base rates'!C$109)\n+($G279*'fnd base rates'!C$110)\n+($H279*'fnd base rates'!C$111)\n+($I279*'fnd base rates'!C$112)\n+($J279*'fnd base rates'!C$113)\n+($K279*'fnd base rates'!C$114)\n+($M279*'fnd base rates'!C$116)\n+($N279*'fnd base rates'!C$117)\n+($O279*'fnd base rates'!C$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,3)))\n*$R279","v":24837.840867999996},{"$f":"(($D279*'fnd base rates'!D$107)\n+($E279*'fnd base rates'!D$108)\n+($F279*'fnd base rates'!D$109)\n+($G279*'fnd base rates'!D$110)\n+($H279*'fnd base rates'!D$111)\n+($I279*'fnd base rates'!D$112)\n+($J279*'fnd base rates'!D$113)\n+($K279*'fnd base rates'!D$114)\n+($M279*'fnd base rates'!D$116)\n+($N279*'fnd base rates'!D$117)\n+($O279*'fnd base rates'!D$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,4)))\n*$R279","v":46264.78},{"$f":"(($D279*'fnd base rates'!E$107)\n+($E279*'fnd base rates'!E$108)\n+($F279*'fnd base rates'!E$109)\n+($G279*'fnd base rates'!E$110)\n+($H279*'fnd base rates'!E$111)\n+($I279*'fnd base rates'!E$112)\n+($J279*'fnd base rates'!E$113)\n+($K279*'fnd base rates'!E$114)\n+($M279*'fnd base rates'!E$116)\n+($N279*'fnd base rates'!E$117)\n+($O279*'fnd base rates'!E$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,5)))\n*$R279","v":303205.55922399997},{"$f":"(($D279*'fnd base rates'!F$107)\n+($E279*'fnd base rates'!F$108)\n+($F279*'fnd base rates'!F$109)\n+($G279*'fnd base rates'!F$110)\n+($H279*'fnd base rates'!F$111)\n+($I279*'fnd base rates'!F$112)\n+($J279*'fnd base rates'!F$113)\n+($K279*'fnd base rates'!F$114)\n+($M279*'fnd base rates'!F$116)\n+($N279*'fnd base rates'!F$117)\n+($O279*'fnd base rates'!F$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,6)))\n*$R279","v":47252.477336000004},{"$f":"(($D279*'fnd base rates'!G$107)\n+($E279*'fnd base rates'!G$108)\n+($F279*'fnd base rates'!G$109)\n+($G279*'fnd base rates'!G$110)\n+($H279*'fnd base rates'!G$111)\n+($I279*'fnd base rates'!G$112)\n+($J279*'fnd base rates'!G$113)\n+($K279*'fnd base rates'!G$114)\n+($M279*'fnd base rates'!G$116)\n+($N279*'fnd base rates'!G$117)\n+($O279*'fnd base rates'!G$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,7)))\n*$R279","v":13753.616623999998},{"$f":"(($D279*'fnd base rates'!H$107)\n+($E279*'fnd base rates'!H$108)\n+($F279*'fnd base rates'!H$109)\n+($G279*'fnd base rates'!H$110)\n+($H279*'fnd base rates'!H$111)\n+($I279*'fnd base rates'!H$112)\n+($J279*'fnd base rates'!H$113)\n+($K279*'fnd base rates'!H$114)\n+($M279*'fnd base rates'!H$116)\n+($N279*'fnd base rates'!H$117)\n+($O279*'fnd base rates'!H$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,8)))","v":22436.72696},{"$f":"(($D279*'fnd base rates'!I$107)\n+($E279*'fnd base rates'!I$108)\n+($F279*'fnd base rates'!I$109)\n+($G279*'fnd base rates'!I$110)\n+($H279*'fnd base rates'!I$111)\n+($I279*'fnd base rates'!I$112)\n+($J279*'fnd base rates'!I$113)\n+($K279*'fnd base rates'!I$114)\n+($M279*'fnd base rates'!I$116)\n+($N279*'fnd base rates'!I$117)\n+($O279*'fnd base rates'!I$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,9)))\n*$R279","v":20780.240000000002},{"$f":"(($D279*'fnd base rates'!J$107)\n+($E279*'fnd base rates'!J$108)\n+($F279*'fnd base rates'!J$109)\n+($G279*'fnd base rates'!J$110)\n+($H279*'fnd base rates'!J$111)\n+($I279*'fnd base rates'!J$112)\n+($J279*'fnd base rates'!J$113)\n+($K279*'fnd base rates'!J$114)\n+($M279*'fnd base rates'!J$116)\n+($N279*'fnd base rates'!J$117)\n+($O279*'fnd base rates'!J$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,10)))\n*$R279","v":37940.03},{"$f":"(($D279*'fnd base rates'!K$107)\n+($E279*'fnd base rates'!K$108)\n+($F279*'fnd base rates'!K$109)\n+($G279*'fnd base rates'!K$110)\n+($H279*'fnd base rates'!K$111)\n+($I279*'fnd base rates'!K$112)\n+($J279*'fnd base rates'!K$113)\n+($K279*'fnd base rates'!K$114)\n+($M279*'fnd base rates'!K$116)\n+($N279*'fnd base rates'!K$117)\n+($O279*'fnd base rates'!K$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,11)))\n*$R279","v":45934.972684},{"$f":"(($D279*'fnd base rates'!L$107)\n+($E279*'fnd base rates'!L$108)\n+($F279*'fnd base rates'!L$109)\n+($G279*'fnd base rates'!L$110)\n+($H279*'fnd base rates'!L$111)\n+($I279*'fnd base rates'!L$112)\n+($J279*'fnd base rates'!L$113)\n+($K279*'fnd base rates'!L$114)\n+($M279*'fnd base rates'!L$116)\n+($N279*'fnd base rates'!L$117)\n+($O279*'fnd base rates'!L$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,12)))","v":94065.091879999993},{"$f":"(($D279*'fnd base rates'!M$107)\n+($E279*'fnd base rates'!M$108)\n+($F279*'fnd base rates'!M$109)\n+($G279*'fnd base rates'!M$110)\n+($H279*'fnd base rates'!M$111)\n+($I279*'fnd base rates'!M$112)\n+($J279*'fnd base rates'!M$113)\n+($K279*'fnd base rates'!M$114)\n+($M279*'fnd base rates'!M$116)\n+($N279*'fnd base rates'!M$117)\n+($O279*'fnd base rates'!M$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,13)))","v":0},656471.33557599992,null,440149128,"440","149","128",1,37,656471.33557599992,17742,1436,16306,null,null,null,null,null,null,0,null,0]
["440",440149149,"COMMUNITY DAY",{"$f":"'fnd enro'!D280","v":117},{"$f":"'fnd enro'!E280","v":0},{"$f":"'fnd enro'!F280","v":117},{"$f":"'fnd enro'!G280","v":558},{"$f":"'fnd enro'!H280","v":318},{"$f":"'fnd enro'!I280","v":0},{"$f":"'fnd enro'!J280","v":0},{"$f":"'fnd enro'!K280","v":39.024900000000002},{"$f":"'fnd enro'!L280","v":0},{"$f":"'fnd enro'!M280","v":230},{"$f":"'fnd enro'!N280","v":49},{"$f":"'fnd enro'!O280","v":0},{"$f":"'fnd enro'!P280","v":848},{"$f":"'fnd enro'!R280","v":1052},1,{"$f":"VALUE('fnd enro'!Q280)","v":12},null,{"$f":"(($D280*'fnd base rates'!C$107)\n+($E280*'fnd base rates'!C$108)\n+($F280*'fnd base rates'!C$109)\n+($G280*'fnd base rates'!C$110)\n+($H280*'fnd base rates'!C$111)\n+($I280*'fnd base rates'!C$112)\n+($J280*'fnd base rates'!C$113)\n+($K280*'fnd base rates'!C$114)\n+($M280*'fnd base rates'!C$116)\n+($N280*'fnd base rates'!C$117)\n+($O280*'fnd base rates'!C$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,3)))\n*$R280","v":721389.77060899988},{"$f":"(($D280*'fnd base rates'!D$107)\n+($E280*'fnd base rates'!D$108)\n+($F280*'fnd base rates'!D$109)\n+($G280*'fnd base rates'!D$110)\n+($H280*'fnd base rates'!D$111)\n+($I280*'fnd base rates'!D$112)\n+($J280*'fnd base rates'!D$113)\n+($K280*'fnd base rates'!D$114)\n+($M280*'fnd base rates'!D$116)\n+($N280*'fnd base rates'!D$117)\n+($O280*'fnd base rates'!D$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,4)))\n*$R280","v":1368589.45},{"$f":"(($D280*'fnd base rates'!E$107)\n+($E280*'fnd base rates'!E$108)\n+($F280*'fnd base rates'!E$109)\n+($G280*'fnd base rates'!E$110)\n+($H280*'fnd base rates'!E$111)\n+($I280*'fnd base rates'!E$112)\n+($J280*'fnd base rates'!E$113)\n+($K280*'fnd base rates'!E$114)\n+($M280*'fnd base rates'!E$116)\n+($N280*'fnd base rates'!E$117)\n+($O280*'fnd base rates'!E$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,5)))\n*$R280","v":9054803.2327619996},{"$f":"(($D280*'fnd base rates'!F$107)\n+($E280*'fnd base rates'!F$108)\n+($F280*'fnd base rates'!F$109)\n+($G280*'fnd base rates'!F$110)\n+($H280*'fnd base rates'!F$111)\n+($I280*'fnd base rates'!F$112)\n+($J280*'fnd base rates'!F$113)\n+($K280*'fnd base rates'!F$114)\n+($M280*'fnd base rates'!F$116)\n+($N280*'fnd base rates'!F$117)\n+($O280*'fnd base rates'!F$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,6)))\n*$R280","v":1344260.9215180001},{"$f":"(($D280*'fnd base rates'!G$107)\n+($E280*'fnd base rates'!G$108)\n+($F280*'fnd base rates'!G$109)\n+($G280*'fnd base rates'!G$110)\n+($H280*'fnd base rates'!G$111)\n+($I280*'fnd base rates'!G$112)\n+($J280*'fnd base rates'!G$113)\n+($K280*'fnd base rates'!G$114)\n+($M280*'fnd base rates'!G$116)\n+($N280*'fnd base rates'!G$117)\n+($O280*'fnd base rates'!G$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,7)))\n*$R280","v":412090.47271200002},{"$f":"(($D280*'fnd base rates'!H$107)\n+($E280*'fnd base rates'!H$108)\n+($F280*'fnd base rates'!H$109)\n+($G280*'fnd base rates'!H$110)\n+($H280*'fnd base rates'!H$111)\n+($I280*'fnd base rates'!H$112)\n+($J280*'fnd base rates'!H$113)\n+($K280*'fnd base rates'!H$114)\n+($M280*'fnd base rates'!H$116)\n+($N280*'fnd base rates'!H$117)\n+($O280*'fnd base rates'!H$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,8)))","v":654947.77197999973},{"$f":"(($D280*'fnd base rates'!I$107)\n+($E280*'fnd base rates'!I$108)\n+($F280*'fnd base rates'!I$109)\n+($G280*'fnd base rates'!I$110)\n+($H280*'fnd base rates'!I$111)\n+($I280*'fnd base rates'!I$112)\n+($J280*'fnd base rates'!I$113)\n+($K280*'fnd base rates'!I$114)\n+($M280*'fnd base rates'!I$116)\n+($N280*'fnd base rates'!I$117)\n+($O280*'fnd base rates'!I$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,9)))\n*$R280","v":613546.55000000005},{"$f":"(($D280*'fnd base rates'!J$107)\n+($E280*'fnd base rates'!J$108)\n+($F280*'fnd base rates'!J$109)\n+($G280*'fnd base rates'!J$110)\n+($H280*'fnd base rates'!J$111)\n+($I280*'fnd base rates'!J$112)\n+($J280*'fnd base rates'!J$113)\n+($K280*'fnd base rates'!J$114)\n+($M280*'fnd base rates'!J$116)\n+($N280*'fnd base rates'!J$117)\n+($O280*'fnd base rates'!J$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,10)))\n*$R280","v":1148889},{"$f":"(($D280*'fnd base rates'!K$107)\n+($E280*'fnd base rates'!K$108)\n+($F280*'fnd base rates'!K$109)\n+($G280*'fnd base rates'!K$110)\n+($H280*'fnd base rates'!K$111)\n+($I280*'fnd base rates'!K$112)\n+($J280*'fnd base rates'!K$113)\n+($K280*'fnd base rates'!K$114)\n+($M280*'fnd base rates'!K$116)\n+($N280*'fnd base rates'!K$117)\n+($O280*'fnd base rates'!K$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,11)))\n*$R280","v":1341470.724867},{"$f":"(($D280*'fnd base rates'!L$107)\n+($E280*'fnd base rates'!L$108)\n+($F280*'fnd base rates'!L$109)\n+($G280*'fnd base rates'!L$110)\n+($H280*'fnd base rates'!L$111)\n+($I280*'fnd base rates'!L$112)\n+($J280*'fnd base rates'!L$113)\n+($K280*'fnd base rates'!L$114)\n+($M280*'fnd base rates'!L$116)\n+($N280*'fnd base rates'!L$117)\n+($O280*'fnd base rates'!L$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,12)))","v":2761672.8626899999},{"$f":"(($D280*'fnd base rates'!M$107)\n+($E280*'fnd base rates'!M$108)\n+($F280*'fnd base rates'!M$109)\n+($G280*'fnd base rates'!M$110)\n+($H280*'fnd base rates'!M$111)\n+($I280*'fnd base rates'!M$112)\n+($J280*'fnd base rates'!M$113)\n+($K280*'fnd base rates'!M$114)\n+($M280*'fnd base rates'!M$116)\n+($N280*'fnd base rates'!M$117)\n+($O280*'fnd base rates'!M$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,13)))","v":0},19421660.757137999,null,440149149,"440","149","149",1,1052,19421660.757137999,18462,3048,15414,null,null,null,null,null,null,0,null,0]
["440",440149160,"COMMUNITY DAY",{"$f":"'fnd enro'!D281","v":0},{"$f":"'fnd enro'!E281","v":0},{"$f":"'fnd enro'!F281","v":0},{"$f":"'fnd enro'!G281","v":1},{"$f":"'fnd enro'!H281","v":1},{"$f":"'fnd enro'!I281","v":0},{"$f":"'fnd enro'!J281","v":0},{"$f":"'fnd enro'!K281","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L281","v":0},{"$f":"'fnd enro'!M281","v":0},{"$f":"'fnd enro'!N281","v":0},{"$f":"'fnd enro'!O281","v":0},{"$f":"'fnd enro'!P281","v":1},{"$f":"'fnd enro'!R281","v":2},1,{"$f":"VALUE('fnd enro'!Q281)","v":11},null,{"$f":"(($D281*'fnd base rates'!C$107)\n+($E281*'fnd base rates'!C$108)\n+($F281*'fnd base rates'!C$109)\n+($G281*'fnd base rates'!C$110)\n+($H281*'fnd base rates'!C$111)\n+($I281*'fnd base rates'!C$112)\n+($J281*'fnd base rates'!C$113)\n+($K281*'fnd base rates'!C$114)\n+($M281*'fnd base rates'!C$116)\n+($N281*'fnd base rates'!C$117)\n+($O281*'fnd base rates'!C$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,3)))\n*$R281","v":1246.4778259999998},{"$f":"(($D281*'fnd base rates'!D$107)\n+($E281*'fnd base rates'!D$108)\n+($F281*'fnd base rates'!D$109)\n+($G281*'fnd base rates'!D$110)\n+($H281*'fnd base rates'!D$111)\n+($I281*'fnd base rates'!D$112)\n+($J281*'fnd base rates'!D$113)\n+($K281*'fnd base rates'!D$114)\n+($M281*'fnd base rates'!D$116)\n+($N281*'fnd base rates'!D$117)\n+($O281*'fnd base rates'!D$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,4)))\n*$R281","v":2121.88},{"$f":"(($D281*'fnd base rates'!E$107)\n+($E281*'fnd base rates'!E$108)\n+($F281*'fnd base rates'!E$109)\n+($G281*'fnd base rates'!E$110)\n+($H281*'fnd base rates'!E$111)\n+($I281*'fnd base rates'!E$112)\n+($J281*'fnd base rates'!E$113)\n+($K281*'fnd base rates'!E$114)\n+($M281*'fnd base rates'!E$116)\n+($N281*'fnd base rates'!E$117)\n+($O281*'fnd base rates'!E$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,5)))\n*$R281","v":12681.536067999999},{"$f":"(($D281*'fnd base rates'!F$107)\n+($E281*'fnd base rates'!F$108)\n+($F281*'fnd base rates'!F$109)\n+($G281*'fnd base rates'!F$110)\n+($H281*'fnd base rates'!F$111)\n+($I281*'fnd base rates'!F$112)\n+($J281*'fnd base rates'!F$113)\n+($K281*'fnd base rates'!F$114)\n+($M281*'fnd base rates'!F$116)\n+($N281*'fnd base rates'!F$117)\n+($O281*'fnd base rates'!F$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,6)))\n*$R281","v":2388.7498519999999},{"$f":"(($D281*'fnd base rates'!G$107)\n+($E281*'fnd base rates'!G$108)\n+($F281*'fnd base rates'!G$109)\n+($G281*'fnd base rates'!G$110)\n+($H281*'fnd base rates'!G$111)\n+($I281*'fnd base rates'!G$112)\n+($J281*'fnd base rates'!G$113)\n+($K281*'fnd base rates'!G$114)\n+($M281*'fnd base rates'!G$116)\n+($N281*'fnd base rates'!G$117)\n+($O281*'fnd base rates'!G$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,7)))\n*$R281","v":582.56036799999993},{"$f":"(($D281*'fnd base rates'!H$107)\n+($E281*'fnd base rates'!H$108)\n+($F281*'fnd base rates'!H$109)\n+($G281*'fnd base rates'!H$110)\n+($H281*'fnd base rates'!H$111)\n+($I281*'fnd base rates'!H$112)\n+($J281*'fnd base rates'!H$113)\n+($K281*'fnd base rates'!H$114)\n+($M281*'fnd base rates'!H$116)\n+($N281*'fnd base rates'!H$117)\n+($O281*'fnd base rates'!H$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,8)))","v":1145.7437200000002},{"$f":"(($D281*'fnd base rates'!I$107)\n+($E281*'fnd base rates'!I$108)\n+($F281*'fnd base rates'!I$109)\n+($G281*'fnd base rates'!I$110)\n+($H281*'fnd base rates'!I$111)\n+($I281*'fnd base rates'!I$112)\n+($J281*'fnd base rates'!I$113)\n+($K281*'fnd base rates'!I$114)\n+($M281*'fnd base rates'!I$116)\n+($N281*'fnd base rates'!I$117)\n+($O281*'fnd base rates'!I$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,9)))\n*$R281","v":985.09},{"$f":"(($D281*'fnd base rates'!J$107)\n+($E281*'fnd base rates'!J$108)\n+($F281*'fnd base rates'!J$109)\n+($G281*'fnd base rates'!J$110)\n+($H281*'fnd base rates'!J$111)\n+($I281*'fnd base rates'!J$112)\n+($J281*'fnd base rates'!J$113)\n+($K281*'fnd base rates'!J$114)\n+($M281*'fnd base rates'!J$116)\n+($N281*'fnd base rates'!J$117)\n+($O281*'fnd base rates'!J$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,10)))\n*$R281","v":1454.5},{"$f":"(($D281*'fnd base rates'!K$107)\n+($E281*'fnd base rates'!K$108)\n+($F281*'fnd base rates'!K$109)\n+($G281*'fnd base rates'!K$110)\n+($H281*'fnd base rates'!K$111)\n+($I281*'fnd base rates'!K$112)\n+($J281*'fnd base rates'!K$113)\n+($K281*'fnd base rates'!K$114)\n+($M281*'fnd base rates'!K$116)\n+($N281*'fnd base rates'!K$117)\n+($O281*'fnd base rates'!K$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,11)))\n*$R281","v":2422.1140380000002},{"$f":"(($D281*'fnd base rates'!L$107)\n+($E281*'fnd base rates'!L$108)\n+($F281*'fnd base rates'!L$109)\n+($G281*'fnd base rates'!L$110)\n+($H281*'fnd base rates'!L$111)\n+($I281*'fnd base rates'!L$112)\n+($J281*'fnd base rates'!L$113)\n+($K281*'fnd base rates'!L$114)\n+($M281*'fnd base rates'!L$116)\n+($N281*'fnd base rates'!L$117)\n+($O281*'fnd base rates'!L$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,12)))","v":4511.4206599999998},{"$f":"(($D281*'fnd base rates'!M$107)\n+($E281*'fnd base rates'!M$108)\n+($F281*'fnd base rates'!M$109)\n+($G281*'fnd base rates'!M$110)\n+($H281*'fnd base rates'!M$111)\n+($I281*'fnd base rates'!M$112)\n+($J281*'fnd base rates'!M$113)\n+($K281*'fnd base rates'!M$114)\n+($M281*'fnd base rates'!M$116)\n+($N281*'fnd base rates'!M$117)\n+($O281*'fnd base rates'!M$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,13)))","v":0},29540.072531999995,null,440149160,"440","149","160",1,2,29540.072531999995,14770,1663,13107,null,null,null,null,null,null,0,null,0]
["440",440149181,"COMMUNITY DAY",{"$f":"'fnd enro'!D282","v":2},{"$f":"'fnd enro'!E282","v":0},{"$f":"'fnd enro'!F282","v":6},{"$f":"'fnd enro'!G282","v":18},{"$f":"'fnd enro'!H282","v":15},{"$f":"'fnd enro'!I282","v":0},{"$f":"'fnd enro'!J282","v":0},{"$f":"'fnd enro'!K282","v":1.5327},{"$f":"'fnd enro'!L282","v":0},{"$f":"'fnd enro'!M282","v":3},{"$f":"'fnd enro'!N282","v":0},{"$f":"'fnd enro'!O282","v":0},{"$f":"'fnd enro'!P282","v":23},{"$f":"'fnd enro'!R282","v":40},1,{"$f":"VALUE('fnd enro'!Q282)","v":10},null,{"$f":"(($D282*'fnd base rates'!C$107)\n+($E282*'fnd base rates'!C$108)\n+($F282*'fnd base rates'!C$109)\n+($G282*'fnd base rates'!C$110)\n+($H282*'fnd base rates'!C$111)\n+($I282*'fnd base rates'!C$112)\n+($J282*'fnd base rates'!C$113)\n+($K282*'fnd base rates'!C$114)\n+($M282*'fnd base rates'!C$116)\n+($N282*'fnd base rates'!C$117)\n+($O282*'fnd base rates'!C$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,3)))\n*$R282","v":25248.787606999998},{"$f":"(($D282*'fnd base rates'!D$107)\n+($E282*'fnd base rates'!D$108)\n+($F282*'fnd base rates'!D$109)\n+($G282*'fnd base rates'!D$110)\n+($H282*'fnd base rates'!D$111)\n+($I282*'fnd base rates'!D$112)\n+($J282*'fnd base rates'!D$113)\n+($K282*'fnd base rates'!D$114)\n+($M282*'fnd base rates'!D$116)\n+($N282*'fnd base rates'!D$117)\n+($O282*'fnd base rates'!D$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,4)))\n*$R282","v":43531.48},{"$f":"(($D282*'fnd base rates'!E$107)\n+($E282*'fnd base rates'!E$108)\n+($F282*'fnd base rates'!E$109)\n+($G282*'fnd base rates'!E$110)\n+($H282*'fnd base rates'!E$111)\n+($I282*'fnd base rates'!E$112)\n+($J282*'fnd base rates'!E$113)\n+($K282*'fnd base rates'!E$114)\n+($M282*'fnd base rates'!E$116)\n+($N282*'fnd base rates'!E$117)\n+($O282*'fnd base rates'!E$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,5)))\n*$R282","v":264525.75832599995},{"$f":"(($D282*'fnd base rates'!F$107)\n+($E282*'fnd base rates'!F$108)\n+($F282*'fnd base rates'!F$109)\n+($G282*'fnd base rates'!F$110)\n+($H282*'fnd base rates'!F$111)\n+($I282*'fnd base rates'!F$112)\n+($J282*'fnd base rates'!F$113)\n+($K282*'fnd base rates'!F$114)\n+($M282*'fnd base rates'!F$116)\n+($N282*'fnd base rates'!F$117)\n+($O282*'fnd base rates'!F$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,6)))\n*$R282","v":49318.042113999996},{"$f":"(($D282*'fnd base rates'!G$107)\n+($E282*'fnd base rates'!G$108)\n+($F282*'fnd base rates'!G$109)\n+($G282*'fnd base rates'!G$110)\n+($H282*'fnd base rates'!G$111)\n+($I282*'fnd base rates'!G$112)\n+($J282*'fnd base rates'!G$113)\n+($K282*'fnd base rates'!G$114)\n+($M282*'fnd base rates'!G$116)\n+($N282*'fnd base rates'!G$117)\n+($O282*'fnd base rates'!G$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,7)))\n*$R282","v":11978.387176},{"$f":"(($D282*'fnd base rates'!H$107)\n+($E282*'fnd base rates'!H$108)\n+($F282*'fnd base rates'!H$109)\n+($G282*'fnd base rates'!H$110)\n+($H282*'fnd base rates'!H$111)\n+($I282*'fnd base rates'!H$112)\n+($J282*'fnd base rates'!H$113)\n+($K282*'fnd base rates'!H$114)\n+($M282*'fnd base rates'!H$116)\n+($N282*'fnd base rates'!H$117)\n+($O282*'fnd base rates'!H$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,8)))","v":23351.63754},{"$f":"(($D282*'fnd base rates'!I$107)\n+($E282*'fnd base rates'!I$108)\n+($F282*'fnd base rates'!I$109)\n+($G282*'fnd base rates'!I$110)\n+($H282*'fnd base rates'!I$111)\n+($I282*'fnd base rates'!I$112)\n+($J282*'fnd base rates'!I$113)\n+($K282*'fnd base rates'!I$114)\n+($M282*'fnd base rates'!I$116)\n+($N282*'fnd base rates'!I$117)\n+($O282*'fnd base rates'!I$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,9)))\n*$R282","v":20004.36},{"$f":"(($D282*'fnd base rates'!J$107)\n+($E282*'fnd base rates'!J$108)\n+($F282*'fnd base rates'!J$109)\n+($G282*'fnd base rates'!J$110)\n+($H282*'fnd base rates'!J$111)\n+($I282*'fnd base rates'!J$112)\n+($J282*'fnd base rates'!J$113)\n+($K282*'fnd base rates'!J$114)\n+($M282*'fnd base rates'!J$116)\n+($N282*'fnd base rates'!J$117)\n+($O282*'fnd base rates'!J$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,10)))\n*$R282","v":29334.63},{"$f":"(($D282*'fnd base rates'!K$107)\n+($E282*'fnd base rates'!K$108)\n+($F282*'fnd base rates'!K$109)\n+($G282*'fnd base rates'!K$110)\n+($H282*'fnd base rates'!K$111)\n+($I282*'fnd base rates'!K$112)\n+($J282*'fnd base rates'!K$113)\n+($K282*'fnd base rates'!K$114)\n+($M282*'fnd base rates'!K$116)\n+($N282*'fnd base rates'!K$117)\n+($O282*'fnd base rates'!K$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,11)))\n*$R282","v":48872.158740999999},{"$f":"(($D282*'fnd base rates'!L$107)\n+($E282*'fnd base rates'!L$108)\n+($F282*'fnd base rates'!L$109)\n+($G282*'fnd base rates'!L$110)\n+($H282*'fnd base rates'!L$111)\n+($I282*'fnd base rates'!L$112)\n+($J282*'fnd base rates'!L$113)\n+($K282*'fnd base rates'!L$114)\n+($M282*'fnd base rates'!L$116)\n+($N282*'fnd base rates'!L$117)\n+($O282*'fnd base rates'!L$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,12)))","v":91343.487869999997},{"$f":"(($D282*'fnd base rates'!M$107)\n+($E282*'fnd base rates'!M$108)\n+($F282*'fnd base rates'!M$109)\n+($G282*'fnd base rates'!M$110)\n+($H282*'fnd base rates'!M$111)\n+($I282*'fnd base rates'!M$112)\n+($J282*'fnd base rates'!M$113)\n+($K282*'fnd base rates'!M$114)\n+($M282*'fnd base rates'!M$116)\n+($N282*'fnd base rates'!M$117)\n+($O282*'fnd base rates'!M$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,13)))","v":0},607508.72937399999,null,440149181,"440","149","181",1,40,607508.72937399999,15188,-2200,17388,null,null,null,null,null,null,0,null,0]
["440",440149211,"COMMUNITY DAY",{"$f":"'fnd enro'!D283","v":0},{"$f":"'fnd enro'!E283","v":0},{"$f":"'fnd enro'!F283","v":0},{"$f":"'fnd enro'!G283","v":1},{"$f":"'fnd enro'!H283","v":1},{"$f":"'fnd enro'!I283","v":0},{"$f":"'fnd enro'!J283","v":0},{"$f":"'fnd enro'!K283","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L283","v":0},{"$f":"'fnd enro'!M283","v":0},{"$f":"'fnd enro'!N283","v":0},{"$f":"'fnd enro'!O283","v":0},{"$f":"'fnd enro'!P283","v":0},{"$f":"'fnd enro'!R283","v":2},1,{"$f":"VALUE('fnd enro'!Q283)","v":5},null,{"$f":"(($D283*'fnd base rates'!C$107)\n+($E283*'fnd base rates'!C$108)\n+($F283*'fnd base rates'!C$109)\n+($G283*'fnd base rates'!C$110)\n+($H283*'fnd base rates'!C$111)\n+($I283*'fnd base rates'!C$112)\n+($J283*'fnd base rates'!C$113)\n+($K283*'fnd base rates'!C$114)\n+($M283*'fnd base rates'!C$116)\n+($N283*'fnd base rates'!C$117)\n+($O283*'fnd base rates'!C$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,3)))\n*$R283","v":1140.6778259999999},{"$f":"(($D283*'fnd base rates'!D$107)\n+($E283*'fnd base rates'!D$108)\n+($F283*'fnd base rates'!D$109)\n+($G283*'fnd base rates'!D$110)\n+($H283*'fnd base rates'!D$111)\n+($I283*'fnd base rates'!D$112)\n+($J283*'fnd base rates'!D$113)\n+($K283*'fnd base rates'!D$114)\n+($M283*'fnd base rates'!D$116)\n+($N283*'fnd base rates'!D$117)\n+($O283*'fnd base rates'!D$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,4)))\n*$R283","v":1620.6},{"$f":"(($D283*'fnd base rates'!E$107)\n+($E283*'fnd base rates'!E$108)\n+($F283*'fnd base rates'!E$109)\n+($G283*'fnd base rates'!E$110)\n+($H283*'fnd base rates'!E$111)\n+($I283*'fnd base rates'!E$112)\n+($J283*'fnd base rates'!E$113)\n+($K283*'fnd base rates'!E$114)\n+($M283*'fnd base rates'!E$116)\n+($N283*'fnd base rates'!E$117)\n+($O283*'fnd base rates'!E$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,5)))\n*$R283","v":7788.0560679999999},{"$f":"(($D283*'fnd base rates'!F$107)\n+($E283*'fnd base rates'!F$108)\n+($F283*'fnd base rates'!F$109)\n+($G283*'fnd base rates'!F$110)\n+($H283*'fnd base rates'!F$111)\n+($I283*'fnd base rates'!F$112)\n+($J283*'fnd base rates'!F$113)\n+($K283*'fnd base rates'!F$114)\n+($M283*'fnd base rates'!F$116)\n+($N283*'fnd base rates'!F$117)\n+($O283*'fnd base rates'!F$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,6)))\n*$R283","v":2388.7498519999999},{"$f":"(($D283*'fnd base rates'!G$107)\n+($E283*'fnd base rates'!G$108)\n+($F283*'fnd base rates'!G$109)\n+($G283*'fnd base rates'!G$110)\n+($H283*'fnd base rates'!G$111)\n+($I283*'fnd base rates'!G$112)\n+($J283*'fnd base rates'!G$113)\n+($K283*'fnd base rates'!G$114)\n+($M283*'fnd base rates'!G$116)\n+($N283*'fnd base rates'!G$117)\n+($O283*'fnd base rates'!G$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,7)))\n*$R283","v":345.16036799999995},{"$f":"(($D283*'fnd base rates'!H$107)\n+($E283*'fnd base rates'!H$108)\n+($F283*'fnd base rates'!H$109)\n+($G283*'fnd base rates'!H$110)\n+($H283*'fnd base rates'!H$111)\n+($I283*'fnd base rates'!H$112)\n+($J283*'fnd base rates'!H$113)\n+($K283*'fnd base rates'!H$114)\n+($M283*'fnd base rates'!H$116)\n+($N283*'fnd base rates'!H$117)\n+($O283*'fnd base rates'!H$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D283*'fnd base rates'!I$107)\n+($E283*'fnd base rates'!I$108)\n+($F283*'fnd base rates'!I$109)\n+($G283*'fnd base rates'!I$110)\n+($H283*'fnd base rates'!I$111)\n+($I283*'fnd base rates'!I$112)\n+($J283*'fnd base rates'!I$113)\n+($K283*'fnd base rates'!I$114)\n+($M283*'fnd base rates'!I$116)\n+($N283*'fnd base rates'!I$117)\n+($O283*'fnd base rates'!I$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,9)))\n*$R283","v":786.94},{"$f":"(($D283*'fnd base rates'!J$107)\n+($E283*'fnd base rates'!J$108)\n+($F283*'fnd base rates'!J$109)\n+($G283*'fnd base rates'!J$110)\n+($H283*'fnd base rates'!J$111)\n+($I283*'fnd base rates'!J$112)\n+($J283*'fnd base rates'!J$113)\n+($K283*'fnd base rates'!J$114)\n+($M283*'fnd base rates'!J$116)\n+($N283*'fnd base rates'!J$117)\n+($O283*'fnd base rates'!J$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,10)))\n*$R283","v":424.84},{"$f":"(($D283*'fnd base rates'!K$107)\n+($E283*'fnd base rates'!K$108)\n+($F283*'fnd base rates'!K$109)\n+($G283*'fnd base rates'!K$110)\n+($H283*'fnd base rates'!K$111)\n+($I283*'fnd base rates'!K$112)\n+($J283*'fnd base rates'!K$113)\n+($K283*'fnd base rates'!K$114)\n+($M283*'fnd base rates'!K$116)\n+($N283*'fnd base rates'!K$117)\n+($O283*'fnd base rates'!K$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,11)))\n*$R283","v":2422.1140380000002},{"$f":"(($D283*'fnd base rates'!L$107)\n+($E283*'fnd base rates'!L$108)\n+($F283*'fnd base rates'!L$109)\n+($G283*'fnd base rates'!L$110)\n+($H283*'fnd base rates'!L$111)\n+($I283*'fnd base rates'!L$112)\n+($J283*'fnd base rates'!L$113)\n+($K283*'fnd base rates'!L$114)\n+($M283*'fnd base rates'!L$116)\n+($N283*'fnd base rates'!L$117)\n+($O283*'fnd base rates'!L$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D283*'fnd base rates'!M$107)\n+($E283*'fnd base rates'!M$108)\n+($F283*'fnd base rates'!M$109)\n+($G283*'fnd base rates'!M$110)\n+($H283*'fnd base rates'!M$111)\n+($I283*'fnd base rates'!M$112)\n+($J283*'fnd base rates'!M$113)\n+($K283*'fnd base rates'!M$114)\n+($M283*'fnd base rates'!M$116)\n+($N283*'fnd base rates'!M$117)\n+($O283*'fnd base rates'!M$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,13)))","v":0},21701.202532000003,null,440149211,"440","149","211",1,2,21701.202532000003,10851,-6891,17742,null,null,null,null,null,null,0,null,0]
["440",440149745,"COMMUNITY DAY",{"$f":"'fnd enro'!D284","v":0},{"$f":"'fnd enro'!E284","v":0},{"$f":"'fnd enro'!F284","v":0},{"$f":"'fnd enro'!G284","v":1},{"$f":"'fnd enro'!H284","v":0},{"$f":"'fnd enro'!I284","v":0},{"$f":"'fnd enro'!J284","v":0},{"$f":"'fnd enro'!K284","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L284","v":0},{"$f":"'fnd enro'!M284","v":0},{"$f":"'fnd enro'!N284","v":0},{"$f":"'fnd enro'!O284","v":0},{"$f":"'fnd enro'!P284","v":0},{"$f":"'fnd enro'!R284","v":1},1,{"$f":"VALUE('fnd enro'!Q284)","v":4},null,{"$f":"(($D284*'fnd base rates'!C$107)\n+($E284*'fnd base rates'!C$108)\n+($F284*'fnd base rates'!C$109)\n+($G284*'fnd base rates'!C$110)\n+($H284*'fnd base rates'!C$111)\n+($I284*'fnd base rates'!C$112)\n+($J284*'fnd base rates'!C$113)\n+($K284*'fnd base rates'!C$114)\n+($M284*'fnd base rates'!C$116)\n+($N284*'fnd base rates'!C$117)\n+($O284*'fnd base rates'!C$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,3)))\n*$R284","v":570.33891299999993},{"$f":"(($D284*'fnd base rates'!D$107)\n+($E284*'fnd base rates'!D$108)\n+($F284*'fnd base rates'!D$109)\n+($G284*'fnd base rates'!D$110)\n+($H284*'fnd base rates'!D$111)\n+($I284*'fnd base rates'!D$112)\n+($J284*'fnd base rates'!D$113)\n+($K284*'fnd base rates'!D$114)\n+($M284*'fnd base rates'!D$116)\n+($N284*'fnd base rates'!D$117)\n+($O284*'fnd base rates'!D$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,4)))\n*$R284","v":810.3},{"$f":"(($D284*'fnd base rates'!E$107)\n+($E284*'fnd base rates'!E$108)\n+($F284*'fnd base rates'!E$109)\n+($G284*'fnd base rates'!E$110)\n+($H284*'fnd base rates'!E$111)\n+($I284*'fnd base rates'!E$112)\n+($J284*'fnd base rates'!E$113)\n+($K284*'fnd base rates'!E$114)\n+($M284*'fnd base rates'!E$116)\n+($N284*'fnd base rates'!E$117)\n+($O284*'fnd base rates'!E$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,5)))\n*$R284","v":4116.9430339999999},{"$f":"(($D284*'fnd base rates'!F$107)\n+($E284*'fnd base rates'!F$108)\n+($F284*'fnd base rates'!F$109)\n+($G284*'fnd base rates'!F$110)\n+($H284*'fnd base rates'!F$111)\n+($I284*'fnd base rates'!F$112)\n+($J284*'fnd base rates'!F$113)\n+($K284*'fnd base rates'!F$114)\n+($M284*'fnd base rates'!F$116)\n+($N284*'fnd base rates'!F$117)\n+($O284*'fnd base rates'!F$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,6)))\n*$R284","v":1327.854926},{"$f":"(($D284*'fnd base rates'!G$107)\n+($E284*'fnd base rates'!G$108)\n+($F284*'fnd base rates'!G$109)\n+($G284*'fnd base rates'!G$110)\n+($H284*'fnd base rates'!G$111)\n+($I284*'fnd base rates'!G$112)\n+($J284*'fnd base rates'!G$113)\n+($K284*'fnd base rates'!G$114)\n+($M284*'fnd base rates'!G$116)\n+($N284*'fnd base rates'!G$117)\n+($O284*'fnd base rates'!G$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,7)))\n*$R284","v":166.41018399999999},{"$f":"(($D284*'fnd base rates'!H$107)\n+($E284*'fnd base rates'!H$108)\n+($F284*'fnd base rates'!H$109)\n+($G284*'fnd base rates'!H$110)\n+($H284*'fnd base rates'!H$111)\n+($I284*'fnd base rates'!H$112)\n+($J284*'fnd base rates'!H$113)\n+($K284*'fnd base rates'!H$114)\n+($M284*'fnd base rates'!H$116)\n+($N284*'fnd base rates'!H$117)\n+($O284*'fnd base rates'!H$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D284*'fnd base rates'!I$107)\n+($E284*'fnd base rates'!I$108)\n+($F284*'fnd base rates'!I$109)\n+($G284*'fnd base rates'!I$110)\n+($H284*'fnd base rates'!I$111)\n+($I284*'fnd base rates'!I$112)\n+($J284*'fnd base rates'!I$113)\n+($K284*'fnd base rates'!I$114)\n+($M284*'fnd base rates'!I$116)\n+($N284*'fnd base rates'!I$117)\n+($O284*'fnd base rates'!I$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,9)))\n*$R284","v":378.55},{"$f":"(($D284*'fnd base rates'!J$107)\n+($E284*'fnd base rates'!J$108)\n+($F284*'fnd base rates'!J$109)\n+($G284*'fnd base rates'!J$110)\n+($H284*'fnd base rates'!J$111)\n+($I284*'fnd base rates'!J$112)\n+($J284*'fnd base rates'!J$113)\n+($K284*'fnd base rates'!J$114)\n+($M284*'fnd base rates'!J$116)\n+($N284*'fnd base rates'!J$117)\n+($O284*'fnd base rates'!J$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,10)))\n*$R284","v":161.32},{"$f":"(($D284*'fnd base rates'!K$107)\n+($E284*'fnd base rates'!K$108)\n+($F284*'fnd base rates'!K$109)\n+($G284*'fnd base rates'!K$110)\n+($H284*'fnd base rates'!K$111)\n+($I284*'fnd base rates'!K$112)\n+($J284*'fnd base rates'!K$113)\n+($K284*'fnd base rates'!K$114)\n+($M284*'fnd base rates'!K$116)\n+($N284*'fnd base rates'!K$117)\n+($O284*'fnd base rates'!K$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,11)))\n*$R284","v":1167.6620190000001},{"$f":"(($D284*'fnd base rates'!L$107)\n+($E284*'fnd base rates'!L$108)\n+($F284*'fnd base rates'!L$109)\n+($G284*'fnd base rates'!L$110)\n+($H284*'fnd base rates'!L$111)\n+($I284*'fnd base rates'!L$112)\n+($J284*'fnd base rates'!L$113)\n+($K284*'fnd base rates'!L$114)\n+($M284*'fnd base rates'!L$116)\n+($N284*'fnd base rates'!L$117)\n+($O284*'fnd base rates'!L$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D284*'fnd base rates'!M$107)\n+($E284*'fnd base rates'!M$108)\n+($F284*'fnd base rates'!M$109)\n+($G284*'fnd base rates'!M$110)\n+($H284*'fnd base rates'!M$111)\n+($I284*'fnd base rates'!M$112)\n+($J284*'fnd base rates'!M$113)\n+($K284*'fnd base rates'!M$114)\n+($M284*'fnd base rates'!M$116)\n+($N284*'fnd base rates'!M$117)\n+($O284*'fnd base rates'!M$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,13)))","v":0},11036.911266000001,null,440149745,"440","149","745",1,1,11036.911266000001,11037,-7392,18429,null,null,null,null,null,null,0,null,0]
["441",441281005,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D285","v":0},{"$f":"'fnd enro'!E285","v":0},{"$f":"'fnd enro'!F285","v":0},{"$f":"'fnd enro'!G285","v":0},{"$f":"'fnd enro'!H285","v":0},{"$f":"'fnd enro'!I285","v":1},{"$f":"'fnd enro'!J285","v":0},{"$f":"'fnd enro'!K285","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L285","v":0},{"$f":"'fnd enro'!M285","v":0},{"$f":"'fnd enro'!N285","v":0},{"$f":"'fnd enro'!O285","v":0},{"$f":"'fnd enro'!P285","v":1},{"$f":"'fnd enro'!R285","v":1},1,{"$f":"VALUE('fnd enro'!Q285)","v":8},null,{"$f":"(($D285*'fnd base rates'!C$107)\n+($E285*'fnd base rates'!C$108)\n+($F285*'fnd base rates'!C$109)\n+($G285*'fnd base rates'!C$110)\n+($H285*'fnd base rates'!C$111)\n+($I285*'fnd base rates'!C$112)\n+($J285*'fnd base rates'!C$113)\n+($K285*'fnd base rates'!C$114)\n+($M285*'fnd base rates'!C$116)\n+($N285*'fnd base rates'!C$117)\n+($O285*'fnd base rates'!C$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,3)))\n*$R285","v":655.05891299999996},{"$f":"(($D285*'fnd base rates'!D$107)\n+($E285*'fnd base rates'!D$108)\n+($F285*'fnd base rates'!D$109)\n+($G285*'fnd base rates'!D$110)\n+($H285*'fnd base rates'!D$111)\n+($I285*'fnd base rates'!D$112)\n+($J285*'fnd base rates'!D$113)\n+($K285*'fnd base rates'!D$114)\n+($M285*'fnd base rates'!D$116)\n+($N285*'fnd base rates'!D$117)\n+($O285*'fnd base rates'!D$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,4)))\n*$R285","v":1211.6799999999998},{"$f":"(($D285*'fnd base rates'!E$107)\n+($E285*'fnd base rates'!E$108)\n+($F285*'fnd base rates'!E$109)\n+($G285*'fnd base rates'!E$110)\n+($H285*'fnd base rates'!E$111)\n+($I285*'fnd base rates'!E$112)\n+($J285*'fnd base rates'!E$113)\n+($K285*'fnd base rates'!E$114)\n+($M285*'fnd base rates'!E$116)\n+($N285*'fnd base rates'!E$117)\n+($O285*'fnd base rates'!E$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,5)))\n*$R285","v":9127.9730340000006},{"$f":"(($D285*'fnd base rates'!F$107)\n+($E285*'fnd base rates'!F$108)\n+($F285*'fnd base rates'!F$109)\n+($G285*'fnd base rates'!F$110)\n+($H285*'fnd base rates'!F$111)\n+($I285*'fnd base rates'!F$112)\n+($J285*'fnd base rates'!F$113)\n+($K285*'fnd base rates'!F$114)\n+($M285*'fnd base rates'!F$116)\n+($N285*'fnd base rates'!F$117)\n+($O285*'fnd base rates'!F$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,6)))\n*$R285","v":945.98492600000009},{"$f":"(($D285*'fnd base rates'!G$107)\n+($E285*'fnd base rates'!G$108)\n+($F285*'fnd base rates'!G$109)\n+($G285*'fnd base rates'!G$110)\n+($H285*'fnd base rates'!G$111)\n+($I285*'fnd base rates'!G$112)\n+($J285*'fnd base rates'!G$113)\n+($K285*'fnd base rates'!G$114)\n+($M285*'fnd base rates'!G$116)\n+($N285*'fnd base rates'!G$117)\n+($O285*'fnd base rates'!G$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,7)))\n*$R285","v":364.01018399999998},{"$f":"(($D285*'fnd base rates'!H$107)\n+($E285*'fnd base rates'!H$108)\n+($F285*'fnd base rates'!H$109)\n+($G285*'fnd base rates'!H$110)\n+($H285*'fnd base rates'!H$111)\n+($I285*'fnd base rates'!H$112)\n+($J285*'fnd base rates'!H$113)\n+($K285*'fnd base rates'!H$114)\n+($M285*'fnd base rates'!H$116)\n+($N285*'fnd base rates'!H$117)\n+($O285*'fnd base rates'!H$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D285*'fnd base rates'!I$107)\n+($E285*'fnd base rates'!I$108)\n+($F285*'fnd base rates'!I$109)\n+($G285*'fnd base rates'!I$110)\n+($H285*'fnd base rates'!I$111)\n+($I285*'fnd base rates'!I$112)\n+($J285*'fnd base rates'!I$113)\n+($K285*'fnd base rates'!I$114)\n+($M285*'fnd base rates'!I$116)\n+($N285*'fnd base rates'!I$117)\n+($O285*'fnd base rates'!I$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,9)))\n*$R285","v":609.78},{"$f":"(($D285*'fnd base rates'!J$107)\n+($E285*'fnd base rates'!J$108)\n+($F285*'fnd base rates'!J$109)\n+($G285*'fnd base rates'!J$110)\n+($H285*'fnd base rates'!J$111)\n+($I285*'fnd base rates'!J$112)\n+($J285*'fnd base rates'!J$113)\n+($K285*'fnd base rates'!J$114)\n+($M285*'fnd base rates'!J$116)\n+($N285*'fnd base rates'!J$117)\n+($O285*'fnd base rates'!J$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,10)))\n*$R285","v":1432.1100000000001},{"$f":"(($D285*'fnd base rates'!K$107)\n+($E285*'fnd base rates'!K$108)\n+($F285*'fnd base rates'!K$109)\n+($G285*'fnd base rates'!K$110)\n+($H285*'fnd base rates'!K$111)\n+($I285*'fnd base rates'!K$112)\n+($J285*'fnd base rates'!K$113)\n+($K285*'fnd base rates'!K$114)\n+($M285*'fnd base rates'!K$116)\n+($N285*'fnd base rates'!K$117)\n+($O285*'fnd base rates'!K$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,11)))\n*$R285","v":1220.4620190000001},{"$f":"(($D285*'fnd base rates'!L$107)\n+($E285*'fnd base rates'!L$108)\n+($F285*'fnd base rates'!L$109)\n+($G285*'fnd base rates'!L$110)\n+($H285*'fnd base rates'!L$111)\n+($I285*'fnd base rates'!L$112)\n+($J285*'fnd base rates'!L$113)\n+($K285*'fnd base rates'!L$114)\n+($M285*'fnd base rates'!L$116)\n+($N285*'fnd base rates'!L$117)\n+($O285*'fnd base rates'!L$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D285*'fnd base rates'!M$107)\n+($E285*'fnd base rates'!M$108)\n+($F285*'fnd base rates'!M$109)\n+($G285*'fnd base rates'!M$110)\n+($H285*'fnd base rates'!M$111)\n+($I285*'fnd base rates'!M$112)\n+($J285*'fnd base rates'!M$113)\n+($K285*'fnd base rates'!M$114)\n+($M285*'fnd base rates'!M$116)\n+($N285*'fnd base rates'!M$117)\n+($O285*'fnd base rates'!M$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,13)))","v":0},18842.021266000003,null,441281005,"441","281","005",1,1,18842.021266000003,18842,4072,14770,null,null,null,null,null,null,0,null,0]
["441",441281024,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D286","v":0},{"$f":"'fnd enro'!E286","v":0},{"$f":"'fnd enro'!F286","v":0},{"$f":"'fnd enro'!G286","v":0},{"$f":"'fnd enro'!H286","v":1},{"$f":"'fnd enro'!I286","v":0},{"$f":"'fnd enro'!J286","v":0},{"$f":"'fnd enro'!K286","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L286","v":0},{"$f":"'fnd enro'!M286","v":0},{"$f":"'fnd enro'!N286","v":1},{"$f":"'fnd enro'!O286","v":0},{"$f":"'fnd enro'!P286","v":0},{"$f":"'fnd enro'!R286","v":1},1,{"$f":"VALUE('fnd enro'!Q286)","v":5},null,{"$f":"(($D286*'fnd base rates'!C$107)\n+($E286*'fnd base rates'!C$108)\n+($F286*'fnd base rates'!C$109)\n+($G286*'fnd base rates'!C$110)\n+($H286*'fnd base rates'!C$111)\n+($I286*'fnd base rates'!C$112)\n+($J286*'fnd base rates'!C$113)\n+($K286*'fnd base rates'!C$114)\n+($M286*'fnd base rates'!C$116)\n+($N286*'fnd base rates'!C$117)\n+($O286*'fnd base rates'!C$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,3)))\n*$R286","v":688.57891299999994},{"$f":"(($D286*'fnd base rates'!D$107)\n+($E286*'fnd base rates'!D$108)\n+($F286*'fnd base rates'!D$109)\n+($G286*'fnd base rates'!D$110)\n+($H286*'fnd base rates'!D$111)\n+($I286*'fnd base rates'!D$112)\n+($J286*'fnd base rates'!D$113)\n+($K286*'fnd base rates'!D$114)\n+($M286*'fnd base rates'!D$116)\n+($N286*'fnd base rates'!D$117)\n+($O286*'fnd base rates'!D$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,4)))\n*$R286","v":1017.1899999999999},{"$f":"(($D286*'fnd base rates'!E$107)\n+($E286*'fnd base rates'!E$108)\n+($F286*'fnd base rates'!E$109)\n+($G286*'fnd base rates'!E$110)\n+($H286*'fnd base rates'!E$111)\n+($I286*'fnd base rates'!E$112)\n+($J286*'fnd base rates'!E$113)\n+($K286*'fnd base rates'!E$114)\n+($M286*'fnd base rates'!E$116)\n+($N286*'fnd base rates'!E$117)\n+($O286*'fnd base rates'!E$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,5)))\n*$R286","v":5119.3530339999998},{"$f":"(($D286*'fnd base rates'!F$107)\n+($E286*'fnd base rates'!F$108)\n+($F286*'fnd base rates'!F$109)\n+($G286*'fnd base rates'!F$110)\n+($H286*'fnd base rates'!F$111)\n+($I286*'fnd base rates'!F$112)\n+($J286*'fnd base rates'!F$113)\n+($K286*'fnd base rates'!F$114)\n+($M286*'fnd base rates'!F$116)\n+($N286*'fnd base rates'!F$117)\n+($O286*'fnd base rates'!F$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,6)))\n*$R286","v":1267.7849259999998},{"$f":"(($D286*'fnd base rates'!G$107)\n+($E286*'fnd base rates'!G$108)\n+($F286*'fnd base rates'!G$109)\n+($G286*'fnd base rates'!G$110)\n+($H286*'fnd base rates'!G$111)\n+($I286*'fnd base rates'!G$112)\n+($J286*'fnd base rates'!G$113)\n+($K286*'fnd base rates'!G$114)\n+($M286*'fnd base rates'!G$116)\n+($N286*'fnd base rates'!G$117)\n+($O286*'fnd base rates'!G$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,7)))\n*$R286","v":237.860184},{"$f":"(($D286*'fnd base rates'!H$107)\n+($E286*'fnd base rates'!H$108)\n+($F286*'fnd base rates'!H$109)\n+($G286*'fnd base rates'!H$110)\n+($H286*'fnd base rates'!H$111)\n+($I286*'fnd base rates'!H$112)\n+($J286*'fnd base rates'!H$113)\n+($K286*'fnd base rates'!H$114)\n+($M286*'fnd base rates'!H$116)\n+($N286*'fnd base rates'!H$117)\n+($O286*'fnd base rates'!H$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,8)))","v":702.45686000000001},{"$f":"(($D286*'fnd base rates'!I$107)\n+($E286*'fnd base rates'!I$108)\n+($F286*'fnd base rates'!I$109)\n+($G286*'fnd base rates'!I$110)\n+($H286*'fnd base rates'!I$111)\n+($I286*'fnd base rates'!I$112)\n+($J286*'fnd base rates'!I$113)\n+($K286*'fnd base rates'!I$114)\n+($M286*'fnd base rates'!I$116)\n+($N286*'fnd base rates'!I$117)\n+($O286*'fnd base rates'!I$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,9)))\n*$R286","v":497.06},{"$f":"(($D286*'fnd base rates'!J$107)\n+($E286*'fnd base rates'!J$108)\n+($F286*'fnd base rates'!J$109)\n+($G286*'fnd base rates'!J$110)\n+($H286*'fnd base rates'!J$111)\n+($I286*'fnd base rates'!J$112)\n+($J286*'fnd base rates'!J$113)\n+($K286*'fnd base rates'!J$114)\n+($M286*'fnd base rates'!J$116)\n+($N286*'fnd base rates'!J$117)\n+($O286*'fnd base rates'!J$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,10)))\n*$R286","v":293.08},{"$f":"(($D286*'fnd base rates'!K$107)\n+($E286*'fnd base rates'!K$108)\n+($F286*'fnd base rates'!K$109)\n+($G286*'fnd base rates'!K$110)\n+($H286*'fnd base rates'!K$111)\n+($I286*'fnd base rates'!K$112)\n+($J286*'fnd base rates'!K$113)\n+($K286*'fnd base rates'!K$114)\n+($M286*'fnd base rates'!K$116)\n+($N286*'fnd base rates'!K$117)\n+($O286*'fnd base rates'!K$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,11)))\n*$R286","v":1609.1220190000001},{"$f":"(($D286*'fnd base rates'!L$107)\n+($E286*'fnd base rates'!L$108)\n+($F286*'fnd base rates'!L$109)\n+($G286*'fnd base rates'!L$110)\n+($H286*'fnd base rates'!L$111)\n+($I286*'fnd base rates'!L$112)\n+($J286*'fnd base rates'!L$113)\n+($K286*'fnd base rates'!L$114)\n+($M286*'fnd base rates'!L$116)\n+($N286*'fnd base rates'!L$117)\n+($O286*'fnd base rates'!L$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,12)))","v":2235.5153299999997},{"$f":"(($D286*'fnd base rates'!M$107)\n+($E286*'fnd base rates'!M$108)\n+($F286*'fnd base rates'!M$109)\n+($G286*'fnd base rates'!M$110)\n+($H286*'fnd base rates'!M$111)\n+($I286*'fnd base rates'!M$112)\n+($J286*'fnd base rates'!M$113)\n+($K286*'fnd base rates'!M$114)\n+($M286*'fnd base rates'!M$116)\n+($N286*'fnd base rates'!M$117)\n+($O286*'fnd base rates'!M$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,13)))","v":0},13668.001265999999,null,441281024,"441","281","024",1,1,13668.001265999999,13668,-1520,15188,null,null,null,null,null,null,0,null,0]
["441",441281061,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D287","v":0},{"$f":"'fnd enro'!E287","v":0},{"$f":"'fnd enro'!F287","v":0},{"$f":"'fnd enro'!G287","v":0},{"$f":"'fnd enro'!H287","v":1},{"$f":"'fnd enro'!I287","v":1},{"$f":"'fnd enro'!J287","v":0},{"$f":"'fnd enro'!K287","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L287","v":0},{"$f":"'fnd enro'!M287","v":0},{"$f":"'fnd enro'!N287","v":0},{"$f":"'fnd enro'!O287","v":1},{"$f":"'fnd enro'!P287","v":2},{"$f":"'fnd enro'!R287","v":2},1,{"$f":"VALUE('fnd enro'!Q287)","v":11},null,{"$f":"(($D287*'fnd base rates'!C$107)\n+($E287*'fnd base rates'!C$108)\n+($F287*'fnd base rates'!C$109)\n+($G287*'fnd base rates'!C$110)\n+($H287*'fnd base rates'!C$111)\n+($I287*'fnd base rates'!C$112)\n+($J287*'fnd base rates'!C$113)\n+($K287*'fnd base rates'!C$114)\n+($M287*'fnd base rates'!C$116)\n+($N287*'fnd base rates'!C$117)\n+($O287*'fnd base rates'!C$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,3)))\n*$R287","v":1479.0578259999997},{"$f":"(($D287*'fnd base rates'!D$107)\n+($E287*'fnd base rates'!D$108)\n+($F287*'fnd base rates'!D$109)\n+($G287*'fnd base rates'!D$110)\n+($H287*'fnd base rates'!D$111)\n+($I287*'fnd base rates'!D$112)\n+($J287*'fnd base rates'!D$113)\n+($K287*'fnd base rates'!D$114)\n+($M287*'fnd base rates'!D$116)\n+($N287*'fnd base rates'!D$117)\n+($O287*'fnd base rates'!D$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,4)))\n*$R287","v":2845.0299999999997},{"$f":"(($D287*'fnd base rates'!E$107)\n+($E287*'fnd base rates'!E$108)\n+($F287*'fnd base rates'!E$109)\n+($G287*'fnd base rates'!E$110)\n+($H287*'fnd base rates'!E$111)\n+($I287*'fnd base rates'!E$112)\n+($J287*'fnd base rates'!E$113)\n+($K287*'fnd base rates'!E$114)\n+($M287*'fnd base rates'!E$116)\n+($N287*'fnd base rates'!E$117)\n+($O287*'fnd base rates'!E$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,5)))\n*$R287","v":20220.836067999997},{"$f":"(($D287*'fnd base rates'!F$107)\n+($E287*'fnd base rates'!F$108)\n+($F287*'fnd base rates'!F$109)\n+($G287*'fnd base rates'!F$110)\n+($H287*'fnd base rates'!F$111)\n+($I287*'fnd base rates'!F$112)\n+($J287*'fnd base rates'!F$113)\n+($K287*'fnd base rates'!F$114)\n+($M287*'fnd base rates'!F$116)\n+($N287*'fnd base rates'!F$117)\n+($O287*'fnd base rates'!F$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,6)))\n*$R287","v":2228.7498519999999},{"$f":"(($D287*'fnd base rates'!G$107)\n+($E287*'fnd base rates'!G$108)\n+($F287*'fnd base rates'!G$109)\n+($G287*'fnd base rates'!G$110)\n+($H287*'fnd base rates'!G$111)\n+($I287*'fnd base rates'!G$112)\n+($J287*'fnd base rates'!G$113)\n+($K287*'fnd base rates'!G$114)\n+($M287*'fnd base rates'!G$116)\n+($N287*'fnd base rates'!G$117)\n+($O287*'fnd base rates'!G$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,7)))\n*$R287","v":890.850368},{"$f":"(($D287*'fnd base rates'!H$107)\n+($E287*'fnd base rates'!H$108)\n+($F287*'fnd base rates'!H$109)\n+($G287*'fnd base rates'!H$110)\n+($H287*'fnd base rates'!H$111)\n+($I287*'fnd base rates'!H$112)\n+($J287*'fnd base rates'!H$113)\n+($K287*'fnd base rates'!H$114)\n+($M287*'fnd base rates'!H$116)\n+($N287*'fnd base rates'!H$117)\n+($O287*'fnd base rates'!H$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,8)))","v":1663.2537200000002},{"$f":"(($D287*'fnd base rates'!I$107)\n+($E287*'fnd base rates'!I$108)\n+($F287*'fnd base rates'!I$109)\n+($G287*'fnd base rates'!I$110)\n+($H287*'fnd base rates'!I$111)\n+($I287*'fnd base rates'!I$112)\n+($J287*'fnd base rates'!I$113)\n+($K287*'fnd base rates'!I$114)\n+($M287*'fnd base rates'!I$116)\n+($N287*'fnd base rates'!I$117)\n+($O287*'fnd base rates'!I$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,9)))\n*$R287","v":1350.89},{"$f":"(($D287*'fnd base rates'!J$107)\n+($E287*'fnd base rates'!J$108)\n+($F287*'fnd base rates'!J$109)\n+($G287*'fnd base rates'!J$110)\n+($H287*'fnd base rates'!J$111)\n+($I287*'fnd base rates'!J$112)\n+($J287*'fnd base rates'!J$113)\n+($K287*'fnd base rates'!J$114)\n+($M287*'fnd base rates'!J$116)\n+($N287*'fnd base rates'!J$117)\n+($O287*'fnd base rates'!J$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,10)))\n*$R287","v":2962.2000000000003},{"$f":"(($D287*'fnd base rates'!K$107)\n+($E287*'fnd base rates'!K$108)\n+($F287*'fnd base rates'!K$109)\n+($G287*'fnd base rates'!K$110)\n+($H287*'fnd base rates'!K$111)\n+($I287*'fnd base rates'!K$112)\n+($J287*'fnd base rates'!K$113)\n+($K287*'fnd base rates'!K$114)\n+($M287*'fnd base rates'!K$116)\n+($N287*'fnd base rates'!K$117)\n+($O287*'fnd base rates'!K$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,11)))\n*$R287","v":2855.2540380000005},{"$f":"(($D287*'fnd base rates'!L$107)\n+($E287*'fnd base rates'!L$108)\n+($F287*'fnd base rates'!L$109)\n+($G287*'fnd base rates'!L$110)\n+($H287*'fnd base rates'!L$111)\n+($I287*'fnd base rates'!L$112)\n+($J287*'fnd base rates'!L$113)\n+($K287*'fnd base rates'!L$114)\n+($M287*'fnd base rates'!L$116)\n+($N287*'fnd base rates'!L$117)\n+($O287*'fnd base rates'!L$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,12)))","v":5632.3306599999996},{"$f":"(($D287*'fnd base rates'!M$107)\n+($E287*'fnd base rates'!M$108)\n+($F287*'fnd base rates'!M$109)\n+($G287*'fnd base rates'!M$110)\n+($H287*'fnd base rates'!M$111)\n+($I287*'fnd base rates'!M$112)\n+($J287*'fnd base rates'!M$113)\n+($K287*'fnd base rates'!M$114)\n+($M287*'fnd base rates'!M$116)\n+($N287*'fnd base rates'!M$117)\n+($O287*'fnd base rates'!M$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,13)))","v":0},42128.452531999996,null,441281061,"441","281","061",1,2,42128.452531999996,21064,10213,10851,null,null,null,null,null,null,0,null,0]
["441",441281087,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D288","v":0},{"$f":"'fnd enro'!E288","v":0},{"$f":"'fnd enro'!F288","v":1},{"$f":"'fnd enro'!G288","v":0},{"$f":"'fnd enro'!H288","v":1},{"$f":"'fnd enro'!I288","v":3},{"$f":"'fnd enro'!J288","v":0},{"$f":"'fnd enro'!K288","v":0.19650000000000001},{"$f":"'fnd enro'!L288","v":0},{"$f":"'fnd enro'!M288","v":0},{"$f":"'fnd enro'!N288","v":0},{"$f":"'fnd enro'!O288","v":0},{"$f":"'fnd enro'!P288","v":2},{"$f":"'fnd enro'!R288","v":5},1,{"$f":"VALUE('fnd enro'!Q288)","v":6},null,{"$f":"(($D288*'fnd base rates'!C$107)\n+($E288*'fnd base rates'!C$108)\n+($F288*'fnd base rates'!C$109)\n+($G288*'fnd base rates'!C$110)\n+($H288*'fnd base rates'!C$111)\n+($I288*'fnd base rates'!C$112)\n+($J288*'fnd base rates'!C$113)\n+($K288*'fnd base rates'!C$114)\n+($M288*'fnd base rates'!C$116)\n+($N288*'fnd base rates'!C$117)\n+($O288*'fnd base rates'!C$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,3)))\n*$R288","v":2997.1745649999998},{"$f":"(($D288*'fnd base rates'!D$107)\n+($E288*'fnd base rates'!D$108)\n+($F288*'fnd base rates'!D$109)\n+($G288*'fnd base rates'!D$110)\n+($H288*'fnd base rates'!D$111)\n+($I288*'fnd base rates'!D$112)\n+($J288*'fnd base rates'!D$113)\n+($K288*'fnd base rates'!D$114)\n+($M288*'fnd base rates'!D$116)\n+($N288*'fnd base rates'!D$117)\n+($O288*'fnd base rates'!D$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,4)))\n*$R288","v":4740.8399999999992},{"$f":"(($D288*'fnd base rates'!E$107)\n+($E288*'fnd base rates'!E$108)\n+($F288*'fnd base rates'!E$109)\n+($G288*'fnd base rates'!E$110)\n+($H288*'fnd base rates'!E$111)\n+($I288*'fnd base rates'!E$112)\n+($J288*'fnd base rates'!E$113)\n+($K288*'fnd base rates'!E$114)\n+($M288*'fnd base rates'!E$116)\n+($N288*'fnd base rates'!E$117)\n+($O288*'fnd base rates'!E$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,5)))\n*$R288","v":30146.455170000001},{"$f":"(($D288*'fnd base rates'!F$107)\n+($E288*'fnd base rates'!F$108)\n+($F288*'fnd base rates'!F$109)\n+($G288*'fnd base rates'!F$110)\n+($H288*'fnd base rates'!F$111)\n+($I288*'fnd base rates'!F$112)\n+($J288*'fnd base rates'!F$113)\n+($K288*'fnd base rates'!F$114)\n+($M288*'fnd base rates'!F$116)\n+($N288*'fnd base rates'!F$117)\n+($O288*'fnd base rates'!F$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,6)))\n*$R288","v":5226.7046300000002},{"$f":"(($D288*'fnd base rates'!G$107)\n+($E288*'fnd base rates'!G$108)\n+($F288*'fnd base rates'!G$109)\n+($G288*'fnd base rates'!G$110)\n+($H288*'fnd base rates'!G$111)\n+($I288*'fnd base rates'!G$112)\n+($J288*'fnd base rates'!G$113)\n+($K288*'fnd base rates'!G$114)\n+($M288*'fnd base rates'!G$116)\n+($N288*'fnd base rates'!G$117)\n+($O288*'fnd base rates'!G$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,7)))\n*$R288","v":1193.3609199999999},{"$f":"(($D288*'fnd base rates'!H$107)\n+($E288*'fnd base rates'!H$108)\n+($F288*'fnd base rates'!H$109)\n+($G288*'fnd base rates'!H$110)\n+($H288*'fnd base rates'!H$111)\n+($I288*'fnd base rates'!H$112)\n+($J288*'fnd base rates'!H$113)\n+($K288*'fnd base rates'!H$114)\n+($M288*'fnd base rates'!H$116)\n+($N288*'fnd base rates'!H$117)\n+($O288*'fnd base rates'!H$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,8)))","v":3791.3942999999995},{"$f":"(($D288*'fnd base rates'!I$107)\n+($E288*'fnd base rates'!I$108)\n+($F288*'fnd base rates'!I$109)\n+($G288*'fnd base rates'!I$110)\n+($H288*'fnd base rates'!I$111)\n+($I288*'fnd base rates'!I$112)\n+($J288*'fnd base rates'!I$113)\n+($K288*'fnd base rates'!I$114)\n+($M288*'fnd base rates'!I$116)\n+($N288*'fnd base rates'!I$117)\n+($O288*'fnd base rates'!I$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,9)))\n*$R288","v":2412.7800000000002},{"$f":"(($D288*'fnd base rates'!J$107)\n+($E288*'fnd base rates'!J$108)\n+($F288*'fnd base rates'!J$109)\n+($G288*'fnd base rates'!J$110)\n+($H288*'fnd base rates'!J$111)\n+($I288*'fnd base rates'!J$112)\n+($J288*'fnd base rates'!J$113)\n+($K288*'fnd base rates'!J$114)\n+($M288*'fnd base rates'!J$116)\n+($N288*'fnd base rates'!J$117)\n+($O288*'fnd base rates'!J$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,10)))\n*$R288","v":3609.98},{"$f":"(($D288*'fnd base rates'!K$107)\n+($E288*'fnd base rates'!K$108)\n+($F288*'fnd base rates'!K$109)\n+($G288*'fnd base rates'!K$110)\n+($H288*'fnd base rates'!K$111)\n+($I288*'fnd base rates'!K$112)\n+($J288*'fnd base rates'!K$113)\n+($K288*'fnd base rates'!K$114)\n+($M288*'fnd base rates'!K$116)\n+($N288*'fnd base rates'!K$117)\n+($O288*'fnd base rates'!K$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,11)))\n*$R288","v":6083.5000950000003},{"$f":"(($D288*'fnd base rates'!L$107)\n+($E288*'fnd base rates'!L$108)\n+($F288*'fnd base rates'!L$109)\n+($G288*'fnd base rates'!L$110)\n+($H288*'fnd base rates'!L$111)\n+($I288*'fnd base rates'!L$112)\n+($J288*'fnd base rates'!L$113)\n+($K288*'fnd base rates'!L$114)\n+($M288*'fnd base rates'!L$116)\n+($N288*'fnd base rates'!L$117)\n+($O288*'fnd base rates'!L$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,12)))","v":9920.8666499999999},{"$f":"(($D288*'fnd base rates'!M$107)\n+($E288*'fnd base rates'!M$108)\n+($F288*'fnd base rates'!M$109)\n+($G288*'fnd base rates'!M$110)\n+($H288*'fnd base rates'!M$111)\n+($I288*'fnd base rates'!M$112)\n+($J288*'fnd base rates'!M$113)\n+($K288*'fnd base rates'!M$114)\n+($M288*'fnd base rates'!M$116)\n+($N288*'fnd base rates'!M$117)\n+($O288*'fnd base rates'!M$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,13)))","v":0},70123.056330000007,null,441281087,"441","281","087",1,5,70123.056330000007,14025,2988,11037,null,null,null,null,null,null,0,null,0]
["441",441281111,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D289","v":0},{"$f":"'fnd enro'!E289","v":0},{"$f":"'fnd enro'!F289","v":0},{"$f":"'fnd enro'!G289","v":0},{"$f":"'fnd enro'!H289","v":1},{"$f":"'fnd enro'!I289","v":1},{"$f":"'fnd enro'!J289","v":0},{"$f":"'fnd enro'!K289","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L289","v":0},{"$f":"'fnd enro'!M289","v":0},{"$f":"'fnd enro'!N289","v":0},{"$f":"'fnd enro'!O289","v":0},{"$f":"'fnd enro'!P289","v":2},{"$f":"'fnd enro'!R289","v":2},1,{"$f":"VALUE('fnd enro'!Q289)","v":8},null,{"$f":"(($D289*'fnd base rates'!C$107)\n+($E289*'fnd base rates'!C$108)\n+($F289*'fnd base rates'!C$109)\n+($G289*'fnd base rates'!C$110)\n+($H289*'fnd base rates'!C$111)\n+($I289*'fnd base rates'!C$112)\n+($J289*'fnd base rates'!C$113)\n+($K289*'fnd base rates'!C$114)\n+($M289*'fnd base rates'!C$116)\n+($N289*'fnd base rates'!C$117)\n+($O289*'fnd base rates'!C$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,3)))\n*$R289","v":1310.1178259999999},{"$f":"(($D289*'fnd base rates'!D$107)\n+($E289*'fnd base rates'!D$108)\n+($F289*'fnd base rates'!D$109)\n+($G289*'fnd base rates'!D$110)\n+($H289*'fnd base rates'!D$111)\n+($I289*'fnd base rates'!D$112)\n+($J289*'fnd base rates'!D$113)\n+($K289*'fnd base rates'!D$114)\n+($M289*'fnd base rates'!D$116)\n+($N289*'fnd base rates'!D$117)\n+($O289*'fnd base rates'!D$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,4)))\n*$R289","v":2423.3599999999997},{"$f":"(($D289*'fnd base rates'!E$107)\n+($E289*'fnd base rates'!E$108)\n+($F289*'fnd base rates'!E$109)\n+($G289*'fnd base rates'!E$110)\n+($H289*'fnd base rates'!E$111)\n+($I289*'fnd base rates'!E$112)\n+($J289*'fnd base rates'!E$113)\n+($K289*'fnd base rates'!E$114)\n+($M289*'fnd base rates'!E$116)\n+($N289*'fnd base rates'!E$117)\n+($O289*'fnd base rates'!E$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,5)))\n*$R289","v":16717.356068000001},{"$f":"(($D289*'fnd base rates'!F$107)\n+($E289*'fnd base rates'!F$108)\n+($F289*'fnd base rates'!F$109)\n+($G289*'fnd base rates'!F$110)\n+($H289*'fnd base rates'!F$111)\n+($I289*'fnd base rates'!F$112)\n+($J289*'fnd base rates'!F$113)\n+($K289*'fnd base rates'!F$114)\n+($M289*'fnd base rates'!F$116)\n+($N289*'fnd base rates'!F$117)\n+($O289*'fnd base rates'!F$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,6)))\n*$R289","v":2006.879852},{"$f":"(($D289*'fnd base rates'!G$107)\n+($E289*'fnd base rates'!G$108)\n+($F289*'fnd base rates'!G$109)\n+($G289*'fnd base rates'!G$110)\n+($H289*'fnd base rates'!G$111)\n+($I289*'fnd base rates'!G$112)\n+($J289*'fnd base rates'!G$113)\n+($K289*'fnd base rates'!G$114)\n+($M289*'fnd base rates'!G$116)\n+($N289*'fnd base rates'!G$117)\n+($O289*'fnd base rates'!G$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,7)))\n*$R289","v":732.850368},{"$f":"(($D289*'fnd base rates'!H$107)\n+($E289*'fnd base rates'!H$108)\n+($F289*'fnd base rates'!H$109)\n+($G289*'fnd base rates'!H$110)\n+($H289*'fnd base rates'!H$111)\n+($I289*'fnd base rates'!H$112)\n+($J289*'fnd base rates'!H$113)\n+($K289*'fnd base rates'!H$114)\n+($M289*'fnd base rates'!H$116)\n+($N289*'fnd base rates'!H$117)\n+($O289*'fnd base rates'!H$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,8)))","v":1490.3037200000001},{"$f":"(($D289*'fnd base rates'!I$107)\n+($E289*'fnd base rates'!I$108)\n+($F289*'fnd base rates'!I$109)\n+($G289*'fnd base rates'!I$110)\n+($H289*'fnd base rates'!I$111)\n+($I289*'fnd base rates'!I$112)\n+($J289*'fnd base rates'!I$113)\n+($K289*'fnd base rates'!I$114)\n+($M289*'fnd base rates'!I$116)\n+($N289*'fnd base rates'!I$117)\n+($O289*'fnd base rates'!I$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,9)))\n*$R289","v":1176.83},{"$f":"(($D289*'fnd base rates'!J$107)\n+($E289*'fnd base rates'!J$108)\n+($F289*'fnd base rates'!J$109)\n+($G289*'fnd base rates'!J$110)\n+($H289*'fnd base rates'!J$111)\n+($I289*'fnd base rates'!J$112)\n+($J289*'fnd base rates'!J$113)\n+($K289*'fnd base rates'!J$114)\n+($M289*'fnd base rates'!J$116)\n+($N289*'fnd base rates'!J$117)\n+($O289*'fnd base rates'!J$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,10)))\n*$R289","v":2520.08},{"$f":"(($D289*'fnd base rates'!K$107)\n+($E289*'fnd base rates'!K$108)\n+($F289*'fnd base rates'!K$109)\n+($G289*'fnd base rates'!K$110)\n+($H289*'fnd base rates'!K$111)\n+($I289*'fnd base rates'!K$112)\n+($J289*'fnd base rates'!K$113)\n+($K289*'fnd base rates'!K$114)\n+($M289*'fnd base rates'!K$116)\n+($N289*'fnd base rates'!K$117)\n+($O289*'fnd base rates'!K$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,11)))\n*$R289","v":2474.9140380000003},{"$f":"(($D289*'fnd base rates'!L$107)\n+($E289*'fnd base rates'!L$108)\n+($F289*'fnd base rates'!L$109)\n+($G289*'fnd base rates'!L$110)\n+($H289*'fnd base rates'!L$111)\n+($I289*'fnd base rates'!L$112)\n+($J289*'fnd base rates'!L$113)\n+($K289*'fnd base rates'!L$114)\n+($M289*'fnd base rates'!L$116)\n+($N289*'fnd base rates'!L$117)\n+($O289*'fnd base rates'!L$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,12)))","v":4930.3006599999999},{"$f":"(($D289*'fnd base rates'!M$107)\n+($E289*'fnd base rates'!M$108)\n+($F289*'fnd base rates'!M$109)\n+($G289*'fnd base rates'!M$110)\n+($H289*'fnd base rates'!M$111)\n+($I289*'fnd base rates'!M$112)\n+($J289*'fnd base rates'!M$113)\n+($K289*'fnd base rates'!M$114)\n+($M289*'fnd base rates'!M$116)\n+($N289*'fnd base rates'!M$117)\n+($O289*'fnd base rates'!M$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,13)))","v":0},35782.992531999997,null,441281111,"441","281","111",1,2,35782.992531999997,17891,-951,18842,null,null,null,null,null,null,0,null,0]
["441",441281161,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D290","v":0},{"$f":"'fnd enro'!E290","v":0},{"$f":"'fnd enro'!F290","v":0},{"$f":"'fnd enro'!G290","v":0},{"$f":"'fnd enro'!H290","v":0},{"$f":"'fnd enro'!I290","v":1},{"$f":"'fnd enro'!J290","v":0},{"$f":"'fnd enro'!K290","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L290","v":0},{"$f":"'fnd enro'!M290","v":0},{"$f":"'fnd enro'!N290","v":0},{"$f":"'fnd enro'!O290","v":0},{"$f":"'fnd enro'!P290","v":0},{"$f":"'fnd enro'!R290","v":1},1,{"$f":"VALUE('fnd enro'!Q290)","v":8},null,{"$f":"(($D290*'fnd base rates'!C$107)\n+($E290*'fnd base rates'!C$108)\n+($F290*'fnd base rates'!C$109)\n+($G290*'fnd base rates'!C$110)\n+($H290*'fnd base rates'!C$111)\n+($I290*'fnd base rates'!C$112)\n+($J290*'fnd base rates'!C$113)\n+($K290*'fnd base rates'!C$114)\n+($M290*'fnd base rates'!C$116)\n+($N290*'fnd base rates'!C$117)\n+($O290*'fnd base rates'!C$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,3)))\n*$R290","v":570.33891299999993},{"$f":"(($D290*'fnd base rates'!D$107)\n+($E290*'fnd base rates'!D$108)\n+($F290*'fnd base rates'!D$109)\n+($G290*'fnd base rates'!D$110)\n+($H290*'fnd base rates'!D$111)\n+($I290*'fnd base rates'!D$112)\n+($J290*'fnd base rates'!D$113)\n+($K290*'fnd base rates'!D$114)\n+($M290*'fnd base rates'!D$116)\n+($N290*'fnd base rates'!D$117)\n+($O290*'fnd base rates'!D$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,4)))\n*$R290","v":810.3},{"$f":"(($D290*'fnd base rates'!E$107)\n+($E290*'fnd base rates'!E$108)\n+($F290*'fnd base rates'!E$109)\n+($G290*'fnd base rates'!E$110)\n+($H290*'fnd base rates'!E$111)\n+($I290*'fnd base rates'!E$112)\n+($J290*'fnd base rates'!E$113)\n+($K290*'fnd base rates'!E$114)\n+($M290*'fnd base rates'!E$116)\n+($N290*'fnd base rates'!E$117)\n+($O290*'fnd base rates'!E$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,5)))\n*$R290","v":5209.7030340000001},{"$f":"(($D290*'fnd base rates'!F$107)\n+($E290*'fnd base rates'!F$108)\n+($F290*'fnd base rates'!F$109)\n+($G290*'fnd base rates'!F$110)\n+($H290*'fnd base rates'!F$111)\n+($I290*'fnd base rates'!F$112)\n+($J290*'fnd base rates'!F$113)\n+($K290*'fnd base rates'!F$114)\n+($M290*'fnd base rates'!F$116)\n+($N290*'fnd base rates'!F$117)\n+($O290*'fnd base rates'!F$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,6)))\n*$R290","v":945.98492600000009},{"$f":"(($D290*'fnd base rates'!G$107)\n+($E290*'fnd base rates'!G$108)\n+($F290*'fnd base rates'!G$109)\n+($G290*'fnd base rates'!G$110)\n+($H290*'fnd base rates'!G$111)\n+($I290*'fnd base rates'!G$112)\n+($J290*'fnd base rates'!G$113)\n+($K290*'fnd base rates'!G$114)\n+($M290*'fnd base rates'!G$116)\n+($N290*'fnd base rates'!G$117)\n+($O290*'fnd base rates'!G$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,7)))\n*$R290","v":173.92018400000001},{"$f":"(($D290*'fnd base rates'!H$107)\n+($E290*'fnd base rates'!H$108)\n+($F290*'fnd base rates'!H$109)\n+($G290*'fnd base rates'!H$110)\n+($H290*'fnd base rates'!H$111)\n+($I290*'fnd base rates'!H$112)\n+($J290*'fnd base rates'!H$113)\n+($K290*'fnd base rates'!H$114)\n+($M290*'fnd base rates'!H$116)\n+($N290*'fnd base rates'!H$117)\n+($O290*'fnd base rates'!H$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D290*'fnd base rates'!I$107)\n+($E290*'fnd base rates'!I$108)\n+($F290*'fnd base rates'!I$109)\n+($G290*'fnd base rates'!I$110)\n+($H290*'fnd base rates'!I$111)\n+($I290*'fnd base rates'!I$112)\n+($J290*'fnd base rates'!I$113)\n+($K290*'fnd base rates'!I$114)\n+($M290*'fnd base rates'!I$116)\n+($N290*'fnd base rates'!I$117)\n+($O290*'fnd base rates'!I$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,9)))\n*$R290","v":451.12},{"$f":"(($D290*'fnd base rates'!J$107)\n+($E290*'fnd base rates'!J$108)\n+($F290*'fnd base rates'!J$109)\n+($G290*'fnd base rates'!J$110)\n+($H290*'fnd base rates'!J$111)\n+($I290*'fnd base rates'!J$112)\n+($J290*'fnd base rates'!J$113)\n+($K290*'fnd base rates'!J$114)\n+($M290*'fnd base rates'!J$116)\n+($N290*'fnd base rates'!J$117)\n+($O290*'fnd base rates'!J$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,10)))\n*$R290","v":607.66},{"$f":"(($D290*'fnd base rates'!K$107)\n+($E290*'fnd base rates'!K$108)\n+($F290*'fnd base rates'!K$109)\n+($G290*'fnd base rates'!K$110)\n+($H290*'fnd base rates'!K$111)\n+($I290*'fnd base rates'!K$112)\n+($J290*'fnd base rates'!K$113)\n+($K290*'fnd base rates'!K$114)\n+($M290*'fnd base rates'!K$116)\n+($N290*'fnd base rates'!K$117)\n+($O290*'fnd base rates'!K$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,11)))\n*$R290","v":1220.4620190000001},{"$f":"(($D290*'fnd base rates'!L$107)\n+($E290*'fnd base rates'!L$108)\n+($F290*'fnd base rates'!L$109)\n+($G290*'fnd base rates'!L$110)\n+($H290*'fnd base rates'!L$111)\n+($I290*'fnd base rates'!L$112)\n+($J290*'fnd base rates'!L$113)\n+($K290*'fnd base rates'!L$114)\n+($M290*'fnd base rates'!L$116)\n+($N290*'fnd base rates'!L$117)\n+($O290*'fnd base rates'!L$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D290*'fnd base rates'!M$107)\n+($E290*'fnd base rates'!M$108)\n+($F290*'fnd base rates'!M$109)\n+($G290*'fnd base rates'!M$110)\n+($H290*'fnd base rates'!M$111)\n+($I290*'fnd base rates'!M$112)\n+($J290*'fnd base rates'!M$113)\n+($K290*'fnd base rates'!M$114)\n+($M290*'fnd base rates'!M$116)\n+($N290*'fnd base rates'!M$117)\n+($O290*'fnd base rates'!M$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,13)))","v":0},12565.341266000001,null,441281161,"441","281","161",1,1,12565.341266000001,12565,-1103,13668,null,null,null,null,null,null,0,null,0]
["441",441281191,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D291","v":0},{"$f":"'fnd enro'!E291","v":0},{"$f":"'fnd enro'!F291","v":0},{"$f":"'fnd enro'!G291","v":0},{"$f":"'fnd enro'!H291","v":1},{"$f":"'fnd enro'!I291","v":0},{"$f":"'fnd enro'!J291","v":0},{"$f":"'fnd enro'!K291","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L291","v":0},{"$f":"'fnd enro'!M291","v":0},{"$f":"'fnd enro'!N291","v":0},{"$f":"'fnd enro'!O291","v":0},{"$f":"'fnd enro'!P291","v":0},{"$f":"'fnd enro'!R291","v":1},1,{"$f":"VALUE('fnd enro'!Q291)","v":8},null,{"$f":"(($D291*'fnd base rates'!C$107)\n+($E291*'fnd base rates'!C$108)\n+($F291*'fnd base rates'!C$109)\n+($G291*'fnd base rates'!C$110)\n+($H291*'fnd base rates'!C$111)\n+($I291*'fnd base rates'!C$112)\n+($J291*'fnd base rates'!C$113)\n+($K291*'fnd base rates'!C$114)\n+($M291*'fnd base rates'!C$116)\n+($N291*'fnd base rates'!C$117)\n+($O291*'fnd base rates'!C$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,3)))\n*$R291","v":570.33891299999993},{"$f":"(($D291*'fnd base rates'!D$107)\n+($E291*'fnd base rates'!D$108)\n+($F291*'fnd base rates'!D$109)\n+($G291*'fnd base rates'!D$110)\n+($H291*'fnd base rates'!D$111)\n+($I291*'fnd base rates'!D$112)\n+($J291*'fnd base rates'!D$113)\n+($K291*'fnd base rates'!D$114)\n+($M291*'fnd base rates'!D$116)\n+($N291*'fnd base rates'!D$117)\n+($O291*'fnd base rates'!D$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,4)))\n*$R291","v":810.3},{"$f":"(($D291*'fnd base rates'!E$107)\n+($E291*'fnd base rates'!E$108)\n+($F291*'fnd base rates'!E$109)\n+($G291*'fnd base rates'!E$110)\n+($H291*'fnd base rates'!E$111)\n+($I291*'fnd base rates'!E$112)\n+($J291*'fnd base rates'!E$113)\n+($K291*'fnd base rates'!E$114)\n+($M291*'fnd base rates'!E$116)\n+($N291*'fnd base rates'!E$117)\n+($O291*'fnd base rates'!E$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,5)))\n*$R291","v":3671.113034},{"$f":"(($D291*'fnd base rates'!F$107)\n+($E291*'fnd base rates'!F$108)\n+($F291*'fnd base rates'!F$109)\n+($G291*'fnd base rates'!F$110)\n+($H291*'fnd base rates'!F$111)\n+($I291*'fnd base rates'!F$112)\n+($J291*'fnd base rates'!F$113)\n+($K291*'fnd base rates'!F$114)\n+($M291*'fnd base rates'!F$116)\n+($N291*'fnd base rates'!F$117)\n+($O291*'fnd base rates'!F$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,6)))\n*$R291","v":1060.8949259999999},{"$f":"(($D291*'fnd base rates'!G$107)\n+($E291*'fnd base rates'!G$108)\n+($F291*'fnd base rates'!G$109)\n+($G291*'fnd base rates'!G$110)\n+($H291*'fnd base rates'!G$111)\n+($I291*'fnd base rates'!G$112)\n+($J291*'fnd base rates'!G$113)\n+($K291*'fnd base rates'!G$114)\n+($M291*'fnd base rates'!G$116)\n+($N291*'fnd base rates'!G$117)\n+($O291*'fnd base rates'!G$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,7)))\n*$R291","v":178.75018399999999},{"$f":"(($D291*'fnd base rates'!H$107)\n+($E291*'fnd base rates'!H$108)\n+($F291*'fnd base rates'!H$109)\n+($G291*'fnd base rates'!H$110)\n+($H291*'fnd base rates'!H$111)\n+($I291*'fnd base rates'!H$112)\n+($J291*'fnd base rates'!H$113)\n+($K291*'fnd base rates'!H$114)\n+($M291*'fnd base rates'!H$116)\n+($N291*'fnd base rates'!H$117)\n+($O291*'fnd base rates'!H$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D291*'fnd base rates'!I$107)\n+($E291*'fnd base rates'!I$108)\n+($F291*'fnd base rates'!I$109)\n+($G291*'fnd base rates'!I$110)\n+($H291*'fnd base rates'!I$111)\n+($I291*'fnd base rates'!I$112)\n+($J291*'fnd base rates'!I$113)\n+($K291*'fnd base rates'!I$114)\n+($M291*'fnd base rates'!I$116)\n+($N291*'fnd base rates'!I$117)\n+($O291*'fnd base rates'!I$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,9)))\n*$R291","v":408.39},{"$f":"(($D291*'fnd base rates'!J$107)\n+($E291*'fnd base rates'!J$108)\n+($F291*'fnd base rates'!J$109)\n+($G291*'fnd base rates'!J$110)\n+($H291*'fnd base rates'!J$111)\n+($I291*'fnd base rates'!J$112)\n+($J291*'fnd base rates'!J$113)\n+($K291*'fnd base rates'!J$114)\n+($M291*'fnd base rates'!J$116)\n+($N291*'fnd base rates'!J$117)\n+($O291*'fnd base rates'!J$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,10)))\n*$R291","v":263.52},{"$f":"(($D291*'fnd base rates'!K$107)\n+($E291*'fnd base rates'!K$108)\n+($F291*'fnd base rates'!K$109)\n+($G291*'fnd base rates'!K$110)\n+($H291*'fnd base rates'!K$111)\n+($I291*'fnd base rates'!K$112)\n+($J291*'fnd base rates'!K$113)\n+($K291*'fnd base rates'!K$114)\n+($M291*'fnd base rates'!K$116)\n+($N291*'fnd base rates'!K$117)\n+($O291*'fnd base rates'!K$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,11)))\n*$R291","v":1254.4520190000001},{"$f":"(($D291*'fnd base rates'!L$107)\n+($E291*'fnd base rates'!L$108)\n+($F291*'fnd base rates'!L$109)\n+($G291*'fnd base rates'!L$110)\n+($H291*'fnd base rates'!L$111)\n+($I291*'fnd base rates'!L$112)\n+($J291*'fnd base rates'!L$113)\n+($K291*'fnd base rates'!L$114)\n+($M291*'fnd base rates'!L$116)\n+($N291*'fnd base rates'!L$117)\n+($O291*'fnd base rates'!L$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D291*'fnd base rates'!M$107)\n+($E291*'fnd base rates'!M$108)\n+($F291*'fnd base rates'!M$109)\n+($G291*'fnd base rates'!M$110)\n+($H291*'fnd base rates'!M$111)\n+($I291*'fnd base rates'!M$112)\n+($J291*'fnd base rates'!M$113)\n+($K291*'fnd base rates'!M$114)\n+($M291*'fnd base rates'!M$116)\n+($N291*'fnd base rates'!M$117)\n+($O291*'fnd base rates'!M$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,13)))","v":0},10664.291266,null,441281191,"441","281","191",1,1,10664.291266,10664,-10400,21064,null,null,null,null,null,null,0,null,0]
["441",441281210,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D292","v":0},{"$f":"'fnd enro'!E292","v":0},{"$f":"'fnd enro'!F292","v":0},{"$f":"'fnd enro'!G292","v":1},{"$f":"'fnd enro'!H292","v":0},{"$f":"'fnd enro'!I292","v":0},{"$f":"'fnd enro'!J292","v":0},{"$f":"'fnd enro'!K292","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L292","v":0},{"$f":"'fnd enro'!M292","v":0},{"$f":"'fnd enro'!N292","v":0},{"$f":"'fnd enro'!O292","v":0},{"$f":"'fnd enro'!P292","v":1},{"$f":"'fnd enro'!R292","v":1},1,{"$f":"VALUE('fnd enro'!Q292)","v":6},null,{"$f":"(($D292*'fnd base rates'!C$107)\n+($E292*'fnd base rates'!C$108)\n+($F292*'fnd base rates'!C$109)\n+($G292*'fnd base rates'!C$110)\n+($H292*'fnd base rates'!C$111)\n+($I292*'fnd base rates'!C$112)\n+($J292*'fnd base rates'!C$113)\n+($K292*'fnd base rates'!C$114)\n+($M292*'fnd base rates'!C$116)\n+($N292*'fnd base rates'!C$117)\n+($O292*'fnd base rates'!C$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,3)))\n*$R292","v":643.07891299999994},{"$f":"(($D292*'fnd base rates'!D$107)\n+($E292*'fnd base rates'!D$108)\n+($F292*'fnd base rates'!D$109)\n+($G292*'fnd base rates'!D$110)\n+($H292*'fnd base rates'!D$111)\n+($I292*'fnd base rates'!D$112)\n+($J292*'fnd base rates'!D$113)\n+($K292*'fnd base rates'!D$114)\n+($M292*'fnd base rates'!D$116)\n+($N292*'fnd base rates'!D$117)\n+($O292*'fnd base rates'!D$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,4)))\n*$R292","v":1154.97},{"$f":"(($D292*'fnd base rates'!E$107)\n+($E292*'fnd base rates'!E$108)\n+($F292*'fnd base rates'!E$109)\n+($G292*'fnd base rates'!E$110)\n+($H292*'fnd base rates'!E$111)\n+($I292*'fnd base rates'!E$112)\n+($J292*'fnd base rates'!E$113)\n+($K292*'fnd base rates'!E$114)\n+($M292*'fnd base rates'!E$116)\n+($N292*'fnd base rates'!E$117)\n+($O292*'fnd base rates'!E$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,5)))\n*$R292","v":7481.5630339999998},{"$f":"(($D292*'fnd base rates'!F$107)\n+($E292*'fnd base rates'!F$108)\n+($F292*'fnd base rates'!F$109)\n+($G292*'fnd base rates'!F$110)\n+($H292*'fnd base rates'!F$111)\n+($I292*'fnd base rates'!F$112)\n+($J292*'fnd base rates'!F$113)\n+($K292*'fnd base rates'!F$114)\n+($M292*'fnd base rates'!F$116)\n+($N292*'fnd base rates'!F$117)\n+($O292*'fnd base rates'!F$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,6)))\n*$R292","v":1327.854926},{"$f":"(($D292*'fnd base rates'!G$107)\n+($E292*'fnd base rates'!G$108)\n+($F292*'fnd base rates'!G$109)\n+($G292*'fnd base rates'!G$110)\n+($H292*'fnd base rates'!G$111)\n+($I292*'fnd base rates'!G$112)\n+($J292*'fnd base rates'!G$113)\n+($K292*'fnd base rates'!G$114)\n+($M292*'fnd base rates'!G$116)\n+($N292*'fnd base rates'!G$117)\n+($O292*'fnd base rates'!G$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,7)))\n*$R292","v":329.64018399999998},{"$f":"(($D292*'fnd base rates'!H$107)\n+($E292*'fnd base rates'!H$108)\n+($F292*'fnd base rates'!H$109)\n+($G292*'fnd base rates'!H$110)\n+($H292*'fnd base rates'!H$111)\n+($I292*'fnd base rates'!H$112)\n+($J292*'fnd base rates'!H$113)\n+($K292*'fnd base rates'!H$114)\n+($M292*'fnd base rates'!H$116)\n+($N292*'fnd base rates'!H$117)\n+($O292*'fnd base rates'!H$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,8)))","v":579.70686000000001},{"$f":"(($D292*'fnd base rates'!I$107)\n+($E292*'fnd base rates'!I$108)\n+($F292*'fnd base rates'!I$109)\n+($G292*'fnd base rates'!I$110)\n+($H292*'fnd base rates'!I$111)\n+($I292*'fnd base rates'!I$112)\n+($J292*'fnd base rates'!I$113)\n+($K292*'fnd base rates'!I$114)\n+($M292*'fnd base rates'!I$116)\n+($N292*'fnd base rates'!I$117)\n+($O292*'fnd base rates'!I$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,9)))\n*$R292","v":514.79},{"$f":"(($D292*'fnd base rates'!J$107)\n+($E292*'fnd base rates'!J$108)\n+($F292*'fnd base rates'!J$109)\n+($G292*'fnd base rates'!J$110)\n+($H292*'fnd base rates'!J$111)\n+($I292*'fnd base rates'!J$112)\n+($J292*'fnd base rates'!J$113)\n+($K292*'fnd base rates'!J$114)\n+($M292*'fnd base rates'!J$116)\n+($N292*'fnd base rates'!J$117)\n+($O292*'fnd base rates'!J$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,10)))\n*$R292","v":869.28},{"$f":"(($D292*'fnd base rates'!K$107)\n+($E292*'fnd base rates'!K$108)\n+($F292*'fnd base rates'!K$109)\n+($G292*'fnd base rates'!K$110)\n+($H292*'fnd base rates'!K$111)\n+($I292*'fnd base rates'!K$112)\n+($J292*'fnd base rates'!K$113)\n+($K292*'fnd base rates'!K$114)\n+($M292*'fnd base rates'!K$116)\n+($N292*'fnd base rates'!K$117)\n+($O292*'fnd base rates'!K$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,11)))\n*$R292","v":1167.6620190000001},{"$f":"(($D292*'fnd base rates'!L$107)\n+($E292*'fnd base rates'!L$108)\n+($F292*'fnd base rates'!L$109)\n+($G292*'fnd base rates'!L$110)\n+($H292*'fnd base rates'!L$111)\n+($I292*'fnd base rates'!L$112)\n+($J292*'fnd base rates'!L$113)\n+($K292*'fnd base rates'!L$114)\n+($M292*'fnd base rates'!L$116)\n+($N292*'fnd base rates'!L$117)\n+($O292*'fnd base rates'!L$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,12)))","v":2358.1553299999996},{"$f":"(($D292*'fnd base rates'!M$107)\n+($E292*'fnd base rates'!M$108)\n+($F292*'fnd base rates'!M$109)\n+($G292*'fnd base rates'!M$110)\n+($H292*'fnd base rates'!M$111)\n+($I292*'fnd base rates'!M$112)\n+($J292*'fnd base rates'!M$113)\n+($K292*'fnd base rates'!M$114)\n+($M292*'fnd base rates'!M$116)\n+($N292*'fnd base rates'!M$117)\n+($O292*'fnd base rates'!M$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,13)))","v":0},16426.701266,null,441281210,"441","281","210",1,1,16426.701266,16427,2402,14025,null,null,null,null,null,null,0,null,0]
["441",441281227,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D293","v":0},{"$f":"'fnd enro'!E293","v":0},{"$f":"'fnd enro'!F293","v":0},{"$f":"'fnd enro'!G293","v":1},{"$f":"'fnd enro'!H293","v":0},{"$f":"'fnd enro'!I293","v":1},{"$f":"'fnd enro'!J293","v":0},{"$f":"'fnd enro'!K293","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L293","v":0},{"$f":"'fnd enro'!M293","v":0},{"$f":"'fnd enro'!N293","v":0},{"$f":"'fnd enro'!O293","v":0},{"$f":"'fnd enro'!P293","v":2},{"$f":"'fnd enro'!R293","v":2},1,{"$f":"VALUE('fnd enro'!Q293)","v":10},null,{"$f":"(($D293*'fnd base rates'!C$107)\n+($E293*'fnd base rates'!C$108)\n+($F293*'fnd base rates'!C$109)\n+($G293*'fnd base rates'!C$110)\n+($H293*'fnd base rates'!C$111)\n+($I293*'fnd base rates'!C$112)\n+($J293*'fnd base rates'!C$113)\n+($K293*'fnd base rates'!C$114)\n+($M293*'fnd base rates'!C$116)\n+($N293*'fnd base rates'!C$117)\n+($O293*'fnd base rates'!C$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,3)))\n*$R293","v":1334.0378259999998},{"$f":"(($D293*'fnd base rates'!D$107)\n+($E293*'fnd base rates'!D$108)\n+($F293*'fnd base rates'!D$109)\n+($G293*'fnd base rates'!D$110)\n+($H293*'fnd base rates'!D$111)\n+($I293*'fnd base rates'!D$112)\n+($J293*'fnd base rates'!D$113)\n+($K293*'fnd base rates'!D$114)\n+($M293*'fnd base rates'!D$116)\n+($N293*'fnd base rates'!D$117)\n+($O293*'fnd base rates'!D$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,4)))\n*$R293","v":2536.8000000000002},{"$f":"(($D293*'fnd base rates'!E$107)\n+($E293*'fnd base rates'!E$108)\n+($F293*'fnd base rates'!E$109)\n+($G293*'fnd base rates'!E$110)\n+($H293*'fnd base rates'!E$111)\n+($I293*'fnd base rates'!E$112)\n+($J293*'fnd base rates'!E$113)\n+($K293*'fnd base rates'!E$114)\n+($M293*'fnd base rates'!E$116)\n+($N293*'fnd base rates'!E$117)\n+($O293*'fnd base rates'!E$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,5)))\n*$R293","v":18270.506068000002},{"$f":"(($D293*'fnd base rates'!F$107)\n+($E293*'fnd base rates'!F$108)\n+($F293*'fnd base rates'!F$109)\n+($G293*'fnd base rates'!F$110)\n+($H293*'fnd base rates'!F$111)\n+($I293*'fnd base rates'!F$112)\n+($J293*'fnd base rates'!F$113)\n+($K293*'fnd base rates'!F$114)\n+($M293*'fnd base rates'!F$116)\n+($N293*'fnd base rates'!F$117)\n+($O293*'fnd base rates'!F$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,6)))\n*$R293","v":2273.8398520000001},{"$f":"(($D293*'fnd base rates'!G$107)\n+($E293*'fnd base rates'!G$108)\n+($F293*'fnd base rates'!G$109)\n+($G293*'fnd base rates'!G$110)\n+($H293*'fnd base rates'!G$111)\n+($I293*'fnd base rates'!G$112)\n+($J293*'fnd base rates'!G$113)\n+($K293*'fnd base rates'!G$114)\n+($M293*'fnd base rates'!G$116)\n+($N293*'fnd base rates'!G$117)\n+($O293*'fnd base rates'!G$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,7)))\n*$R293","v":774.230368},{"$f":"(($D293*'fnd base rates'!H$107)\n+($E293*'fnd base rates'!H$108)\n+($F293*'fnd base rates'!H$109)\n+($G293*'fnd base rates'!H$110)\n+($H293*'fnd base rates'!H$111)\n+($I293*'fnd base rates'!H$112)\n+($J293*'fnd base rates'!H$113)\n+($K293*'fnd base rates'!H$114)\n+($M293*'fnd base rates'!H$116)\n+($N293*'fnd base rates'!H$117)\n+($O293*'fnd base rates'!H$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,8)))","v":1498.5237200000001},{"$f":"(($D293*'fnd base rates'!I$107)\n+($E293*'fnd base rates'!I$108)\n+($F293*'fnd base rates'!I$109)\n+($G293*'fnd base rates'!I$110)\n+($H293*'fnd base rates'!I$111)\n+($I293*'fnd base rates'!I$112)\n+($J293*'fnd base rates'!I$113)\n+($K293*'fnd base rates'!I$114)\n+($M293*'fnd base rates'!I$116)\n+($N293*'fnd base rates'!I$117)\n+($O293*'fnd base rates'!I$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,9)))\n*$R293","v":1191.8300000000002},{"$f":"(($D293*'fnd base rates'!J$107)\n+($E293*'fnd base rates'!J$108)\n+($F293*'fnd base rates'!J$109)\n+($G293*'fnd base rates'!J$110)\n+($H293*'fnd base rates'!J$111)\n+($I293*'fnd base rates'!J$112)\n+($J293*'fnd base rates'!J$113)\n+($K293*'fnd base rates'!J$114)\n+($M293*'fnd base rates'!J$116)\n+($N293*'fnd base rates'!J$117)\n+($O293*'fnd base rates'!J$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,10)))\n*$R293","v":2650.88},{"$f":"(($D293*'fnd base rates'!K$107)\n+($E293*'fnd base rates'!K$108)\n+($F293*'fnd base rates'!K$109)\n+($G293*'fnd base rates'!K$110)\n+($H293*'fnd base rates'!K$111)\n+($I293*'fnd base rates'!K$112)\n+($J293*'fnd base rates'!K$113)\n+($K293*'fnd base rates'!K$114)\n+($M293*'fnd base rates'!K$116)\n+($N293*'fnd base rates'!K$117)\n+($O293*'fnd base rates'!K$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,11)))\n*$R293","v":2388.1240380000004},{"$f":"(($D293*'fnd base rates'!L$107)\n+($E293*'fnd base rates'!L$108)\n+($F293*'fnd base rates'!L$109)\n+($G293*'fnd base rates'!L$110)\n+($H293*'fnd base rates'!L$111)\n+($I293*'fnd base rates'!L$112)\n+($J293*'fnd base rates'!L$113)\n+($K293*'fnd base rates'!L$114)\n+($M293*'fnd base rates'!L$116)\n+($N293*'fnd base rates'!L$117)\n+($O293*'fnd base rates'!L$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,12)))","v":5010.6606599999996},{"$f":"(($D293*'fnd base rates'!M$107)\n+($E293*'fnd base rates'!M$108)\n+($F293*'fnd base rates'!M$109)\n+($G293*'fnd base rates'!M$110)\n+($H293*'fnd base rates'!M$111)\n+($I293*'fnd base rates'!M$112)\n+($J293*'fnd base rates'!M$113)\n+($K293*'fnd base rates'!M$114)\n+($M293*'fnd base rates'!M$116)\n+($N293*'fnd base rates'!M$117)\n+($O293*'fnd base rates'!M$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,13)))","v":0},37929.432532000006,null,441281227,"441","281","227",1,2,37929.432532000006,18965,1074,17891,null,null,null,null,null,null,0,null,0]
["441",441281281,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D294","v":0},{"$f":"'fnd enro'!E294","v":0},{"$f":"'fnd enro'!F294","v":89},{"$f":"'fnd enro'!G294","v":558},{"$f":"'fnd enro'!H294","v":378},{"$f":"'fnd enro'!I294","v":422},{"$f":"'fnd enro'!J294","v":0},{"$f":"'fnd enro'!K294","v":56.867100000000001},{"$f":"'fnd enro'!L294","v":0},{"$f":"'fnd enro'!M294","v":98},{"$f":"'fnd enro'!N294","v":20},{"$f":"'fnd enro'!O294","v":26},{"$f":"'fnd enro'!P294","v":993},{"$f":"'fnd enro'!R294","v":1447},1,{"$f":"VALUE('fnd enro'!Q294)","v":12},null,{"$f":"(($D294*'fnd base rates'!C$107)\n+($E294*'fnd base rates'!C$108)\n+($F294*'fnd base rates'!C$109)\n+($G294*'fnd base rates'!C$110)\n+($H294*'fnd base rates'!C$111)\n+($I294*'fnd base rates'!C$112)\n+($J294*'fnd base rates'!C$113)\n+($K294*'fnd base rates'!C$114)\n+($M294*'fnd base rates'!C$116)\n+($N294*'fnd base rates'!C$117)\n+($O294*'fnd base rates'!C$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,3)))\n*$R294","v":955943.867111},{"$f":"(($D294*'fnd base rates'!D$107)\n+($E294*'fnd base rates'!D$108)\n+($F294*'fnd base rates'!D$109)\n+($G294*'fnd base rates'!D$110)\n+($H294*'fnd base rates'!D$111)\n+($I294*'fnd base rates'!D$112)\n+($J294*'fnd base rates'!D$113)\n+($K294*'fnd base rates'!D$114)\n+($M294*'fnd base rates'!D$116)\n+($N294*'fnd base rates'!D$117)\n+($O294*'fnd base rates'!D$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,4)))\n*$R294","v":1742120.4300000002},{"$f":"(($D294*'fnd base rates'!E$107)\n+($E294*'fnd base rates'!E$108)\n+($F294*'fnd base rates'!E$109)\n+($G294*'fnd base rates'!E$110)\n+($H294*'fnd base rates'!E$111)\n+($I294*'fnd base rates'!E$112)\n+($J294*'fnd base rates'!E$113)\n+($K294*'fnd base rates'!E$114)\n+($M294*'fnd base rates'!E$116)\n+($N294*'fnd base rates'!E$117)\n+($O294*'fnd base rates'!E$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,5)))\n*$R294","v":11730375.560198},{"$f":"(($D294*'fnd base rates'!F$107)\n+($E294*'fnd base rates'!F$108)\n+($F294*'fnd base rates'!F$109)\n+($G294*'fnd base rates'!F$110)\n+($H294*'fnd base rates'!F$111)\n+($I294*'fnd base rates'!F$112)\n+($J294*'fnd base rates'!F$113)\n+($K294*'fnd base rates'!F$114)\n+($M294*'fnd base rates'!F$116)\n+($N294*'fnd base rates'!F$117)\n+($O294*'fnd base rates'!F$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,6)))\n*$R294","v":1688303.6779220002},{"$f":"(($D294*'fnd base rates'!G$107)\n+($E294*'fnd base rates'!G$108)\n+($F294*'fnd base rates'!G$109)\n+($G294*'fnd base rates'!G$110)\n+($H294*'fnd base rates'!G$111)\n+($I294*'fnd base rates'!G$112)\n+($J294*'fnd base rates'!G$113)\n+($K294*'fnd base rates'!G$114)\n+($M294*'fnd base rates'!G$116)\n+($N294*'fnd base rates'!G$117)\n+($O294*'fnd base rates'!G$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,7)))\n*$R294","v":512945.54624800006},{"$f":"(($D294*'fnd base rates'!H$107)\n+($E294*'fnd base rates'!H$108)\n+($F294*'fnd base rates'!H$109)\n+($G294*'fnd base rates'!H$110)\n+($H294*'fnd base rates'!H$111)\n+($I294*'fnd base rates'!H$112)\n+($J294*'fnd base rates'!H$113)\n+($K294*'fnd base rates'!H$114)\n+($M294*'fnd base rates'!H$116)\n+($N294*'fnd base rates'!H$117)\n+($O294*'fnd base rates'!H$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,8)))","v":998711.14641999989},{"$f":"(($D294*'fnd base rates'!I$107)\n+($E294*'fnd base rates'!I$108)\n+($F294*'fnd base rates'!I$109)\n+($G294*'fnd base rates'!I$110)\n+($H294*'fnd base rates'!I$111)\n+($I294*'fnd base rates'!I$112)\n+($J294*'fnd base rates'!I$113)\n+($K294*'fnd base rates'!I$114)\n+($M294*'fnd base rates'!I$116)\n+($N294*'fnd base rates'!I$117)\n+($O294*'fnd base rates'!I$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,9)))\n*$R294","v":815789.23},{"$f":"(($D294*'fnd base rates'!J$107)\n+($E294*'fnd base rates'!J$108)\n+($F294*'fnd base rates'!J$109)\n+($G294*'fnd base rates'!J$110)\n+($H294*'fnd base rates'!J$111)\n+($I294*'fnd base rates'!J$112)\n+($J294*'fnd base rates'!J$113)\n+($K294*'fnd base rates'!J$114)\n+($M294*'fnd base rates'!J$116)\n+($N294*'fnd base rates'!J$117)\n+($O294*'fnd base rates'!J$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,10)))\n*$R294","v":1570291.8699999999},{"$f":"(($D294*'fnd base rates'!K$107)\n+($E294*'fnd base rates'!K$108)\n+($F294*'fnd base rates'!K$109)\n+($G294*'fnd base rates'!K$110)\n+($H294*'fnd base rates'!K$111)\n+($I294*'fnd base rates'!K$112)\n+($J294*'fnd base rates'!K$113)\n+($K294*'fnd base rates'!K$114)\n+($M294*'fnd base rates'!K$116)\n+($N294*'fnd base rates'!K$117)\n+($O294*'fnd base rates'!K$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,11)))\n*$R294","v":1794335.9014929999},{"$f":"(($D294*'fnd base rates'!L$107)\n+($E294*'fnd base rates'!L$108)\n+($F294*'fnd base rates'!L$109)\n+($G294*'fnd base rates'!L$110)\n+($H294*'fnd base rates'!L$111)\n+($I294*'fnd base rates'!L$112)\n+($J294*'fnd base rates'!L$113)\n+($K294*'fnd base rates'!L$114)\n+($M294*'fnd base rates'!L$116)\n+($N294*'fnd base rates'!L$117)\n+($O294*'fnd base rates'!L$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,12)))","v":3535933.25251},{"$f":"(($D294*'fnd base rates'!M$107)\n+($E294*'fnd base rates'!M$108)\n+($F294*'fnd base rates'!M$109)\n+($G294*'fnd base rates'!M$110)\n+($H294*'fnd base rates'!M$111)\n+($I294*'fnd base rates'!M$112)\n+($J294*'fnd base rates'!M$113)\n+($K294*'fnd base rates'!M$114)\n+($M294*'fnd base rates'!M$116)\n+($N294*'fnd base rates'!M$117)\n+($O294*'fnd base rates'!M$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,13)))","v":0},25344750.481902,null,441281281,"441","281","281",1,1447,25344750.481902,17515,4950,12565,null,null,null,null,null,null,0,null,0]
["441",441281325,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D295","v":0},{"$f":"'fnd enro'!E295","v":0},{"$f":"'fnd enro'!F295","v":0},{"$f":"'fnd enro'!G295","v":0},{"$f":"'fnd enro'!H295","v":1},{"$f":"'fnd enro'!I295","v":1},{"$f":"'fnd enro'!J295","v":0},{"$f":"'fnd enro'!K295","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L295","v":0},{"$f":"'fnd enro'!M295","v":0},{"$f":"'fnd enro'!N295","v":0},{"$f":"'fnd enro'!O295","v":0},{"$f":"'fnd enro'!P295","v":2},{"$f":"'fnd enro'!R295","v":2},1,{"$f":"VALUE('fnd enro'!Q295)","v":9},null,{"$f":"(($D295*'fnd base rates'!C$107)\n+($E295*'fnd base rates'!C$108)\n+($F295*'fnd base rates'!C$109)\n+($G295*'fnd base rates'!C$110)\n+($H295*'fnd base rates'!C$111)\n+($I295*'fnd base rates'!C$112)\n+($J295*'fnd base rates'!C$113)\n+($K295*'fnd base rates'!C$114)\n+($M295*'fnd base rates'!C$116)\n+($N295*'fnd base rates'!C$117)\n+($O295*'fnd base rates'!C$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,3)))\n*$R295","v":1322.077826},{"$f":"(($D295*'fnd base rates'!D$107)\n+($E295*'fnd base rates'!D$108)\n+($F295*'fnd base rates'!D$109)\n+($G295*'fnd base rates'!D$110)\n+($H295*'fnd base rates'!D$111)\n+($I295*'fnd base rates'!D$112)\n+($J295*'fnd base rates'!D$113)\n+($K295*'fnd base rates'!D$114)\n+($M295*'fnd base rates'!D$116)\n+($N295*'fnd base rates'!D$117)\n+($O295*'fnd base rates'!D$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,4)))\n*$R295","v":2480.08},{"$f":"(($D295*'fnd base rates'!E$107)\n+($E295*'fnd base rates'!E$108)\n+($F295*'fnd base rates'!E$109)\n+($G295*'fnd base rates'!E$110)\n+($H295*'fnd base rates'!E$111)\n+($I295*'fnd base rates'!E$112)\n+($J295*'fnd base rates'!E$113)\n+($K295*'fnd base rates'!E$114)\n+($M295*'fnd base rates'!E$116)\n+($N295*'fnd base rates'!E$117)\n+($O295*'fnd base rates'!E$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,5)))\n*$R295","v":17271.016068000001},{"$f":"(($D295*'fnd base rates'!F$107)\n+($E295*'fnd base rates'!F$108)\n+($F295*'fnd base rates'!F$109)\n+($G295*'fnd base rates'!F$110)\n+($H295*'fnd base rates'!F$111)\n+($I295*'fnd base rates'!F$112)\n+($J295*'fnd base rates'!F$113)\n+($K295*'fnd base rates'!F$114)\n+($M295*'fnd base rates'!F$116)\n+($N295*'fnd base rates'!F$117)\n+($O295*'fnd base rates'!F$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,6)))\n*$R295","v":2006.879852},{"$f":"(($D295*'fnd base rates'!G$107)\n+($E295*'fnd base rates'!G$108)\n+($F295*'fnd base rates'!G$109)\n+($G295*'fnd base rates'!G$110)\n+($H295*'fnd base rates'!G$111)\n+($I295*'fnd base rates'!G$112)\n+($J295*'fnd base rates'!G$113)\n+($K295*'fnd base rates'!G$114)\n+($M295*'fnd base rates'!G$116)\n+($N295*'fnd base rates'!G$117)\n+($O295*'fnd base rates'!G$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,7)))\n*$R295","v":759.71036800000002},{"$f":"(($D295*'fnd base rates'!H$107)\n+($E295*'fnd base rates'!H$108)\n+($F295*'fnd base rates'!H$109)\n+($G295*'fnd base rates'!H$110)\n+($H295*'fnd base rates'!H$111)\n+($I295*'fnd base rates'!H$112)\n+($J295*'fnd base rates'!H$113)\n+($K295*'fnd base rates'!H$114)\n+($M295*'fnd base rates'!H$116)\n+($N295*'fnd base rates'!H$117)\n+($O295*'fnd base rates'!H$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,8)))","v":1494.3837200000003},{"$f":"(($D295*'fnd base rates'!I$107)\n+($E295*'fnd base rates'!I$108)\n+($F295*'fnd base rates'!I$109)\n+($G295*'fnd base rates'!I$110)\n+($H295*'fnd base rates'!I$111)\n+($I295*'fnd base rates'!I$112)\n+($J295*'fnd base rates'!I$113)\n+($K295*'fnd base rates'!I$114)\n+($M295*'fnd base rates'!I$116)\n+($N295*'fnd base rates'!I$117)\n+($O295*'fnd base rates'!I$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,9)))\n*$R295","v":1199.25},{"$f":"(($D295*'fnd base rates'!J$107)\n+($E295*'fnd base rates'!J$108)\n+($F295*'fnd base rates'!J$109)\n+($G295*'fnd base rates'!J$110)\n+($H295*'fnd base rates'!J$111)\n+($I295*'fnd base rates'!J$112)\n+($J295*'fnd base rates'!J$113)\n+($K295*'fnd base rates'!J$114)\n+($M295*'fnd base rates'!J$116)\n+($N295*'fnd base rates'!J$117)\n+($O295*'fnd base rates'!J$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,10)))\n*$R295","v":2636.6},{"$f":"(($D295*'fnd base rates'!K$107)\n+($E295*'fnd base rates'!K$108)\n+($F295*'fnd base rates'!K$109)\n+($G295*'fnd base rates'!K$110)\n+($H295*'fnd base rates'!K$111)\n+($I295*'fnd base rates'!K$112)\n+($J295*'fnd base rates'!K$113)\n+($K295*'fnd base rates'!K$114)\n+($M295*'fnd base rates'!K$116)\n+($N295*'fnd base rates'!K$117)\n+($O295*'fnd base rates'!K$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,11)))\n*$R295","v":2474.9140380000003},{"$f":"(($D295*'fnd base rates'!L$107)\n+($E295*'fnd base rates'!L$108)\n+($F295*'fnd base rates'!L$109)\n+($G295*'fnd base rates'!L$110)\n+($H295*'fnd base rates'!L$111)\n+($I295*'fnd base rates'!L$112)\n+($J295*'fnd base rates'!L$113)\n+($K295*'fnd base rates'!L$114)\n+($M295*'fnd base rates'!L$116)\n+($N295*'fnd base rates'!L$117)\n+($O295*'fnd base rates'!L$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,12)))","v":5024.9806599999993},{"$f":"(($D295*'fnd base rates'!M$107)\n+($E295*'fnd base rates'!M$108)\n+($F295*'fnd base rates'!M$109)\n+($G295*'fnd base rates'!M$110)\n+($H295*'fnd base rates'!M$111)\n+($I295*'fnd base rates'!M$112)\n+($J295*'fnd base rates'!M$113)\n+($K295*'fnd base rates'!M$114)\n+($M295*'fnd base rates'!M$116)\n+($N295*'fnd base rates'!M$117)\n+($O295*'fnd base rates'!M$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,13)))","v":0},36669.892531999998,null,441281325,"441","281","325",1,2,36669.892531999998,18335,7671,10664,null,null,null,null,null,null,0,null,0]
["441",441281332,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D296","v":0},{"$f":"'fnd enro'!E296","v":0},{"$f":"'fnd enro'!F296","v":0},{"$f":"'fnd enro'!G296","v":1},{"$f":"'fnd enro'!H296","v":0},{"$f":"'fnd enro'!I296","v":0},{"$f":"'fnd enro'!J296","v":0},{"$f":"'fnd enro'!K296","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L296","v":0},{"$f":"'fnd enro'!M296","v":0},{"$f":"'fnd enro'!N296","v":0},{"$f":"'fnd enro'!O296","v":0},{"$f":"'fnd enro'!P296","v":1},{"$f":"'fnd enro'!R296","v":1},1,{"$f":"VALUE('fnd enro'!Q296)","v":10},null,{"$f":"(($D296*'fnd base rates'!C$107)\n+($E296*'fnd base rates'!C$108)\n+($F296*'fnd base rates'!C$109)\n+($G296*'fnd base rates'!C$110)\n+($H296*'fnd base rates'!C$111)\n+($I296*'fnd base rates'!C$112)\n+($J296*'fnd base rates'!C$113)\n+($K296*'fnd base rates'!C$114)\n+($M296*'fnd base rates'!C$116)\n+($N296*'fnd base rates'!C$117)\n+($O296*'fnd base rates'!C$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,3)))\n*$R296","v":667.01891299999988},{"$f":"(($D296*'fnd base rates'!D$107)\n+($E296*'fnd base rates'!D$108)\n+($F296*'fnd base rates'!D$109)\n+($G296*'fnd base rates'!D$110)\n+($H296*'fnd base rates'!D$111)\n+($I296*'fnd base rates'!D$112)\n+($J296*'fnd base rates'!D$113)\n+($K296*'fnd base rates'!D$114)\n+($M296*'fnd base rates'!D$116)\n+($N296*'fnd base rates'!D$117)\n+($O296*'fnd base rates'!D$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,4)))\n*$R296","v":1268.4000000000001},{"$f":"(($D296*'fnd base rates'!E$107)\n+($E296*'fnd base rates'!E$108)\n+($F296*'fnd base rates'!E$109)\n+($G296*'fnd base rates'!E$110)\n+($H296*'fnd base rates'!E$111)\n+($I296*'fnd base rates'!E$112)\n+($J296*'fnd base rates'!E$113)\n+($K296*'fnd base rates'!E$114)\n+($M296*'fnd base rates'!E$116)\n+($N296*'fnd base rates'!E$117)\n+($O296*'fnd base rates'!E$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,5)))\n*$R296","v":8588.8730340000002},{"$f":"(($D296*'fnd base rates'!F$107)\n+($E296*'fnd base rates'!F$108)\n+($F296*'fnd base rates'!F$109)\n+($G296*'fnd base rates'!F$110)\n+($H296*'fnd base rates'!F$111)\n+($I296*'fnd base rates'!F$112)\n+($J296*'fnd base rates'!F$113)\n+($K296*'fnd base rates'!F$114)\n+($M296*'fnd base rates'!F$116)\n+($N296*'fnd base rates'!F$117)\n+($O296*'fnd base rates'!F$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,6)))\n*$R296","v":1327.854926},{"$f":"(($D296*'fnd base rates'!G$107)\n+($E296*'fnd base rates'!G$108)\n+($F296*'fnd base rates'!G$109)\n+($G296*'fnd base rates'!G$110)\n+($H296*'fnd base rates'!G$111)\n+($I296*'fnd base rates'!G$112)\n+($J296*'fnd base rates'!G$113)\n+($K296*'fnd base rates'!G$114)\n+($M296*'fnd base rates'!G$116)\n+($N296*'fnd base rates'!G$117)\n+($O296*'fnd base rates'!G$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,7)))\n*$R296","v":383.360184},{"$f":"(($D296*'fnd base rates'!H$107)\n+($E296*'fnd base rates'!H$108)\n+($F296*'fnd base rates'!H$109)\n+($G296*'fnd base rates'!H$110)\n+($H296*'fnd base rates'!H$111)\n+($I296*'fnd base rates'!H$112)\n+($J296*'fnd base rates'!H$113)\n+($K296*'fnd base rates'!H$114)\n+($M296*'fnd base rates'!H$116)\n+($N296*'fnd base rates'!H$117)\n+($O296*'fnd base rates'!H$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D296*'fnd base rates'!I$107)\n+($E296*'fnd base rates'!I$108)\n+($F296*'fnd base rates'!I$109)\n+($G296*'fnd base rates'!I$110)\n+($H296*'fnd base rates'!I$111)\n+($I296*'fnd base rates'!I$112)\n+($J296*'fnd base rates'!I$113)\n+($K296*'fnd base rates'!I$114)\n+($M296*'fnd base rates'!I$116)\n+($N296*'fnd base rates'!I$117)\n+($O296*'fnd base rates'!I$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,9)))\n*$R296","v":559.63},{"$f":"(($D296*'fnd base rates'!J$107)\n+($E296*'fnd base rates'!J$108)\n+($F296*'fnd base rates'!J$109)\n+($G296*'fnd base rates'!J$110)\n+($H296*'fnd base rates'!J$111)\n+($I296*'fnd base rates'!J$112)\n+($J296*'fnd base rates'!J$113)\n+($K296*'fnd base rates'!J$114)\n+($M296*'fnd base rates'!J$116)\n+($N296*'fnd base rates'!J$117)\n+($O296*'fnd base rates'!J$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,10)))\n*$R296","v":1102.27},{"$f":"(($D296*'fnd base rates'!K$107)\n+($E296*'fnd base rates'!K$108)\n+($F296*'fnd base rates'!K$109)\n+($G296*'fnd base rates'!K$110)\n+($H296*'fnd base rates'!K$111)\n+($I296*'fnd base rates'!K$112)\n+($J296*'fnd base rates'!K$113)\n+($K296*'fnd base rates'!K$114)\n+($M296*'fnd base rates'!K$116)\n+($N296*'fnd base rates'!K$117)\n+($O296*'fnd base rates'!K$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,11)))\n*$R296","v":1167.6620190000001},{"$f":"(($D296*'fnd base rates'!L$107)\n+($E296*'fnd base rates'!L$108)\n+($F296*'fnd base rates'!L$109)\n+($G296*'fnd base rates'!L$110)\n+($H296*'fnd base rates'!L$111)\n+($I296*'fnd base rates'!L$112)\n+($J296*'fnd base rates'!L$113)\n+($K296*'fnd base rates'!L$114)\n+($M296*'fnd base rates'!L$116)\n+($N296*'fnd base rates'!L$117)\n+($O296*'fnd base rates'!L$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,12)))","v":2547.4953299999997},{"$f":"(($D296*'fnd base rates'!M$107)\n+($E296*'fnd base rates'!M$108)\n+($F296*'fnd base rates'!M$109)\n+($G296*'fnd base rates'!M$110)\n+($H296*'fnd base rates'!M$111)\n+($I296*'fnd base rates'!M$112)\n+($J296*'fnd base rates'!M$113)\n+($K296*'fnd base rates'!M$114)\n+($M296*'fnd base rates'!M$116)\n+($N296*'fnd base rates'!M$117)\n+($O296*'fnd base rates'!M$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,13)))","v":0},18200.501265999999,null,441281332,"441","281","332",1,1,18200.501265999999,18201,1774,16427,null,null,null,null,null,null,0,null,0]
["441",441281672,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D297","v":0},{"$f":"'fnd enro'!E297","v":0},{"$f":"'fnd enro'!F297","v":0},{"$f":"'fnd enro'!G297","v":0},{"$f":"'fnd enro'!H297","v":1},{"$f":"'fnd enro'!I297","v":4},{"$f":"'fnd enro'!J297","v":0},{"$f":"'fnd enro'!K297","v":0.19650000000000001},{"$f":"'fnd enro'!L297","v":0},{"$f":"'fnd enro'!M297","v":0},{"$f":"'fnd enro'!N297","v":0},{"$f":"'fnd enro'!O297","v":0},{"$f":"'fnd enro'!P297","v":5},{"$f":"'fnd enro'!R297","v":5},1,{"$f":"VALUE('fnd enro'!Q297)","v":10},null,{"$f":"(($D297*'fnd base rates'!C$107)\n+($E297*'fnd base rates'!C$108)\n+($F297*'fnd base rates'!C$109)\n+($G297*'fnd base rates'!C$110)\n+($H297*'fnd base rates'!C$111)\n+($I297*'fnd base rates'!C$112)\n+($J297*'fnd base rates'!C$113)\n+($K297*'fnd base rates'!C$114)\n+($M297*'fnd base rates'!C$116)\n+($N297*'fnd base rates'!C$117)\n+($O297*'fnd base rates'!C$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,3)))\n*$R297","v":3335.0945649999999},{"$f":"(($D297*'fnd base rates'!D$107)\n+($E297*'fnd base rates'!D$108)\n+($F297*'fnd base rates'!D$109)\n+($G297*'fnd base rates'!D$110)\n+($H297*'fnd base rates'!D$111)\n+($I297*'fnd base rates'!D$112)\n+($J297*'fnd base rates'!D$113)\n+($K297*'fnd base rates'!D$114)\n+($M297*'fnd base rates'!D$116)\n+($N297*'fnd base rates'!D$117)\n+($O297*'fnd base rates'!D$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,4)))\n*$R297","v":6342},{"$f":"(($D297*'fnd base rates'!E$107)\n+($E297*'fnd base rates'!E$108)\n+($F297*'fnd base rates'!E$109)\n+($G297*'fnd base rates'!E$110)\n+($H297*'fnd base rates'!E$111)\n+($I297*'fnd base rates'!E$112)\n+($J297*'fnd base rates'!E$113)\n+($K297*'fnd base rates'!E$114)\n+($M297*'fnd base rates'!E$116)\n+($N297*'fnd base rates'!E$117)\n+($O297*'fnd base rates'!E$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,5)))\n*$R297","v":46869.575169999996},{"$f":"(($D297*'fnd base rates'!F$107)\n+($E297*'fnd base rates'!F$108)\n+($F297*'fnd base rates'!F$109)\n+($G297*'fnd base rates'!F$110)\n+($H297*'fnd base rates'!F$111)\n+($I297*'fnd base rates'!F$112)\n+($J297*'fnd base rates'!F$113)\n+($K297*'fnd base rates'!F$114)\n+($M297*'fnd base rates'!F$116)\n+($N297*'fnd base rates'!F$117)\n+($O297*'fnd base rates'!F$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,6)))\n*$R297","v":4844.8346300000003},{"$f":"(($D297*'fnd base rates'!G$107)\n+($E297*'fnd base rates'!G$108)\n+($F297*'fnd base rates'!G$109)\n+($G297*'fnd base rates'!G$110)\n+($H297*'fnd base rates'!G$111)\n+($I297*'fnd base rates'!G$112)\n+($J297*'fnd base rates'!G$113)\n+($K297*'fnd base rates'!G$114)\n+($M297*'fnd base rates'!G$116)\n+($N297*'fnd base rates'!G$117)\n+($O297*'fnd base rates'!G$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,7)))\n*$R297","v":1959.18092},{"$f":"(($D297*'fnd base rates'!H$107)\n+($E297*'fnd base rates'!H$108)\n+($F297*'fnd base rates'!H$109)\n+($G297*'fnd base rates'!H$110)\n+($H297*'fnd base rates'!H$111)\n+($I297*'fnd base rates'!H$112)\n+($J297*'fnd base rates'!H$113)\n+($K297*'fnd base rates'!H$114)\n+($M297*'fnd base rates'!H$116)\n+($N297*'fnd base rates'!H$117)\n+($O297*'fnd base rates'!H$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,8)))","v":4230.2842999999993},{"$f":"(($D297*'fnd base rates'!I$107)\n+($E297*'fnd base rates'!I$108)\n+($F297*'fnd base rates'!I$109)\n+($G297*'fnd base rates'!I$110)\n+($H297*'fnd base rates'!I$111)\n+($I297*'fnd base rates'!I$112)\n+($J297*'fnd base rates'!I$113)\n+($K297*'fnd base rates'!I$114)\n+($M297*'fnd base rates'!I$116)\n+($N297*'fnd base rates'!I$117)\n+($O297*'fnd base rates'!I$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,9)))\n*$R297","v":3118.27},{"$f":"(($D297*'fnd base rates'!J$107)\n+($E297*'fnd base rates'!J$108)\n+($F297*'fnd base rates'!J$109)\n+($G297*'fnd base rates'!J$110)\n+($H297*'fnd base rates'!J$111)\n+($I297*'fnd base rates'!J$112)\n+($J297*'fnd base rates'!J$113)\n+($K297*'fnd base rates'!J$114)\n+($M297*'fnd base rates'!J$116)\n+($N297*'fnd base rates'!J$117)\n+($O297*'fnd base rates'!J$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,10)))\n*$R297","v":7398.91},{"$f":"(($D297*'fnd base rates'!K$107)\n+($E297*'fnd base rates'!K$108)\n+($F297*'fnd base rates'!K$109)\n+($G297*'fnd base rates'!K$110)\n+($H297*'fnd base rates'!K$111)\n+($I297*'fnd base rates'!K$112)\n+($J297*'fnd base rates'!K$113)\n+($K297*'fnd base rates'!K$114)\n+($M297*'fnd base rates'!K$116)\n+($N297*'fnd base rates'!K$117)\n+($O297*'fnd base rates'!K$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,11)))\n*$R297","v":6136.3000949999996},{"$f":"(($D297*'fnd base rates'!L$107)\n+($E297*'fnd base rates'!L$108)\n+($F297*'fnd base rates'!L$109)\n+($G297*'fnd base rates'!L$110)\n+($H297*'fnd base rates'!L$111)\n+($I297*'fnd base rates'!L$112)\n+($J297*'fnd base rates'!L$113)\n+($K297*'fnd base rates'!L$114)\n+($M297*'fnd base rates'!L$116)\n+($N297*'fnd base rates'!L$117)\n+($O297*'fnd base rates'!L$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,12)))","v":12509.156650000001},{"$f":"(($D297*'fnd base rates'!M$107)\n+($E297*'fnd base rates'!M$108)\n+($F297*'fnd base rates'!M$109)\n+($G297*'fnd base rates'!M$110)\n+($H297*'fnd base rates'!M$111)\n+($I297*'fnd base rates'!M$112)\n+($J297*'fnd base rates'!M$113)\n+($K297*'fnd base rates'!M$114)\n+($M297*'fnd base rates'!M$116)\n+($N297*'fnd base rates'!M$117)\n+($O297*'fnd base rates'!M$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,13)))","v":0},96743.606329999995,null,441281672,"441","281","672",1,5,96743.606329999995,19349,384,18965,null,null,null,null,null,null,0,null,0]
["441",441281680,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D298","v":0},{"$f":"'fnd enro'!E298","v":0},{"$f":"'fnd enro'!F298","v":0},{"$f":"'fnd enro'!G298","v":1},{"$f":"'fnd enro'!H298","v":4},{"$f":"'fnd enro'!I298","v":2},{"$f":"'fnd enro'!J298","v":0},{"$f":"'fnd enro'!K298","v":0.27510000000000001},{"$f":"'fnd enro'!L298","v":0},{"$f":"'fnd enro'!M298","v":0},{"$f":"'fnd enro'!N298","v":0},{"$f":"'fnd enro'!O298","v":0},{"$f":"'fnd enro'!P298","v":6},{"$f":"'fnd enro'!R298","v":7},1,{"$f":"VALUE('fnd enro'!Q298)","v":5},null,{"$f":"(($D298*'fnd base rates'!C$107)\n+($E298*'fnd base rates'!C$108)\n+($F298*'fnd base rates'!C$109)\n+($G298*'fnd base rates'!C$110)\n+($H298*'fnd base rates'!C$111)\n+($I298*'fnd base rates'!C$112)\n+($J298*'fnd base rates'!C$113)\n+($K298*'fnd base rates'!C$114)\n+($M298*'fnd base rates'!C$116)\n+($N298*'fnd base rates'!C$117)\n+($O298*'fnd base rates'!C$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,3)))\n*$R298","v":4387.6523910000005},{"$f":"(($D298*'fnd base rates'!D$107)\n+($E298*'fnd base rates'!D$108)\n+($F298*'fnd base rates'!D$109)\n+($G298*'fnd base rates'!D$110)\n+($H298*'fnd base rates'!D$111)\n+($I298*'fnd base rates'!D$112)\n+($J298*'fnd base rates'!D$113)\n+($K298*'fnd base rates'!D$114)\n+($M298*'fnd base rates'!D$116)\n+($N298*'fnd base rates'!D$117)\n+($O298*'fnd base rates'!D$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,4)))\n*$R298","v":7545},{"$f":"(($D298*'fnd base rates'!E$107)\n+($E298*'fnd base rates'!E$108)\n+($F298*'fnd base rates'!E$109)\n+($G298*'fnd base rates'!E$110)\n+($H298*'fnd base rates'!E$111)\n+($I298*'fnd base rates'!E$112)\n+($J298*'fnd base rates'!E$113)\n+($K298*'fnd base rates'!E$114)\n+($M298*'fnd base rates'!E$116)\n+($N298*'fnd base rates'!E$117)\n+($O298*'fnd base rates'!E$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,5)))\n*$R298","v":47504.001237999997},{"$f":"(($D298*'fnd base rates'!F$107)\n+($E298*'fnd base rates'!F$108)\n+($F298*'fnd base rates'!F$109)\n+($G298*'fnd base rates'!F$110)\n+($H298*'fnd base rates'!F$111)\n+($I298*'fnd base rates'!F$112)\n+($J298*'fnd base rates'!F$113)\n+($K298*'fnd base rates'!F$114)\n+($M298*'fnd base rates'!F$116)\n+($N298*'fnd base rates'!F$117)\n+($O298*'fnd base rates'!F$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,6)))\n*$R298","v":7463.4044819999999},{"$f":"(($D298*'fnd base rates'!G$107)\n+($E298*'fnd base rates'!G$108)\n+($F298*'fnd base rates'!G$109)\n+($G298*'fnd base rates'!G$110)\n+($H298*'fnd base rates'!G$111)\n+($I298*'fnd base rates'!G$112)\n+($J298*'fnd base rates'!G$113)\n+($K298*'fnd base rates'!G$114)\n+($M298*'fnd base rates'!G$116)\n+($N298*'fnd base rates'!G$117)\n+($O298*'fnd base rates'!G$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,7)))\n*$R298","v":2116.2912879999999},{"$f":"(($D298*'fnd base rates'!H$107)\n+($E298*'fnd base rates'!H$108)\n+($F298*'fnd base rates'!H$109)\n+($G298*'fnd base rates'!H$110)\n+($H298*'fnd base rates'!H$111)\n+($I298*'fnd base rates'!H$112)\n+($J298*'fnd base rates'!H$113)\n+($K298*'fnd base rates'!H$114)\n+($M298*'fnd base rates'!H$116)\n+($N298*'fnd base rates'!H$117)\n+($O298*'fnd base rates'!H$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,8)))","v":4663.99802},{"$f":"(($D298*'fnd base rates'!I$107)\n+($E298*'fnd base rates'!I$108)\n+($F298*'fnd base rates'!I$109)\n+($G298*'fnd base rates'!I$110)\n+($H298*'fnd base rates'!I$111)\n+($I298*'fnd base rates'!I$112)\n+($J298*'fnd base rates'!I$113)\n+($K298*'fnd base rates'!I$114)\n+($M298*'fnd base rates'!I$116)\n+($N298*'fnd base rates'!I$117)\n+($O298*'fnd base rates'!I$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,9)))\n*$R298","v":3654.69},{"$f":"(($D298*'fnd base rates'!J$107)\n+($E298*'fnd base rates'!J$108)\n+($F298*'fnd base rates'!J$109)\n+($G298*'fnd base rates'!J$110)\n+($H298*'fnd base rates'!J$111)\n+($I298*'fnd base rates'!J$112)\n+($J298*'fnd base rates'!J$113)\n+($K298*'fnd base rates'!J$114)\n+($M298*'fnd base rates'!J$116)\n+($N298*'fnd base rates'!J$117)\n+($O298*'fnd base rates'!J$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,10)))\n*$R298","v":6277.74},{"$f":"(($D298*'fnd base rates'!K$107)\n+($E298*'fnd base rates'!K$108)\n+($F298*'fnd base rates'!K$109)\n+($G298*'fnd base rates'!K$110)\n+($H298*'fnd base rates'!K$111)\n+($I298*'fnd base rates'!K$112)\n+($J298*'fnd base rates'!K$113)\n+($K298*'fnd base rates'!K$114)\n+($M298*'fnd base rates'!K$116)\n+($N298*'fnd base rates'!K$117)\n+($O298*'fnd base rates'!K$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,11)))\n*$R298","v":8626.3941329999998},{"$f":"(($D298*'fnd base rates'!L$107)\n+($E298*'fnd base rates'!L$108)\n+($F298*'fnd base rates'!L$109)\n+($G298*'fnd base rates'!L$110)\n+($H298*'fnd base rates'!L$111)\n+($I298*'fnd base rates'!L$112)\n+($J298*'fnd base rates'!L$113)\n+($K298*'fnd base rates'!L$114)\n+($M298*'fnd base rates'!L$116)\n+($N298*'fnd base rates'!L$117)\n+($O298*'fnd base rates'!L$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,12)))","v":15873.507310000001},{"$f":"(($D298*'fnd base rates'!M$107)\n+($E298*'fnd base rates'!M$108)\n+($F298*'fnd base rates'!M$109)\n+($G298*'fnd base rates'!M$110)\n+($H298*'fnd base rates'!M$111)\n+($I298*'fnd base rates'!M$112)\n+($J298*'fnd base rates'!M$113)\n+($K298*'fnd base rates'!M$114)\n+($M298*'fnd base rates'!M$116)\n+($N298*'fnd base rates'!M$117)\n+($O298*'fnd base rates'!M$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,13)))","v":0},108112.67886199999,null,441281680,"441","281","680",1,7,108112.67886199999,15445,-2047,17492,null,null,null,null,null,null,0,null,0]
["444",444035016,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D299","v":0},{"$f":"'fnd enro'!E299","v":0},{"$f":"'fnd enro'!F299","v":0},{"$f":"'fnd enro'!G299","v":0},{"$f":"'fnd enro'!H299","v":0},{"$f":"'fnd enro'!I299","v":1},{"$f":"'fnd enro'!J299","v":0},{"$f":"'fnd enro'!K299","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L299","v":0},{"$f":"'fnd enro'!M299","v":0},{"$f":"'fnd enro'!N299","v":0},{"$f":"'fnd enro'!O299","v":0},{"$f":"'fnd enro'!P299","v":1},{"$f":"'fnd enro'!R299","v":1},1.087,{"$f":"VALUE('fnd enro'!Q299)","v":8},null,{"$f":"(($D299*'fnd base rates'!C$107)\n+($E299*'fnd base rates'!C$108)\n+($F299*'fnd base rates'!C$109)\n+($G299*'fnd base rates'!C$110)\n+($H299*'fnd base rates'!C$111)\n+($I299*'fnd base rates'!C$112)\n+($J299*'fnd base rates'!C$113)\n+($K299*'fnd base rates'!C$114)\n+($M299*'fnd base rates'!C$116)\n+($N299*'fnd base rates'!C$117)\n+($O299*'fnd base rates'!C$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,3)))\n*$R299","v":712.04903843099999},{"$f":"(($D299*'fnd base rates'!D$107)\n+($E299*'fnd base rates'!D$108)\n+($F299*'fnd base rates'!D$109)\n+($G299*'fnd base rates'!D$110)\n+($H299*'fnd base rates'!D$111)\n+($I299*'fnd base rates'!D$112)\n+($J299*'fnd base rates'!D$113)\n+($K299*'fnd base rates'!D$114)\n+($M299*'fnd base rates'!D$116)\n+($N299*'fnd base rates'!D$117)\n+($O299*'fnd base rates'!D$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,4)))\n*$R299","v":1317.0961599999998},{"$f":"(($D299*'fnd base rates'!E$107)\n+($E299*'fnd base rates'!E$108)\n+($F299*'fnd base rates'!E$109)\n+($G299*'fnd base rates'!E$110)\n+($H299*'fnd base rates'!E$111)\n+($I299*'fnd base rates'!E$112)\n+($J299*'fnd base rates'!E$113)\n+($K299*'fnd base rates'!E$114)\n+($M299*'fnd base rates'!E$116)\n+($N299*'fnd base rates'!E$117)\n+($O299*'fnd base rates'!E$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,5)))\n*$R299","v":9922.1066879579994},{"$f":"(($D299*'fnd base rates'!F$107)\n+($E299*'fnd base rates'!F$108)\n+($F299*'fnd base rates'!F$109)\n+($G299*'fnd base rates'!F$110)\n+($H299*'fnd base rates'!F$111)\n+($I299*'fnd base rates'!F$112)\n+($J299*'fnd base rates'!F$113)\n+($K299*'fnd base rates'!F$114)\n+($M299*'fnd base rates'!F$116)\n+($N299*'fnd base rates'!F$117)\n+($O299*'fnd base rates'!F$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,6)))\n*$R299","v":1028.2856145620001},{"$f":"(($D299*'fnd base rates'!G$107)\n+($E299*'fnd base rates'!G$108)\n+($F299*'fnd base rates'!G$109)\n+($G299*'fnd base rates'!G$110)\n+($H299*'fnd base rates'!G$111)\n+($I299*'fnd base rates'!G$112)\n+($J299*'fnd base rates'!G$113)\n+($K299*'fnd base rates'!G$114)\n+($M299*'fnd base rates'!G$116)\n+($N299*'fnd base rates'!G$117)\n+($O299*'fnd base rates'!G$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,7)))\n*$R299","v":395.67907000799994},{"$f":"(($D299*'fnd base rates'!H$107)\n+($E299*'fnd base rates'!H$108)\n+($F299*'fnd base rates'!H$109)\n+($G299*'fnd base rates'!H$110)\n+($H299*'fnd base rates'!H$111)\n+($I299*'fnd base rates'!H$112)\n+($J299*'fnd base rates'!H$113)\n+($K299*'fnd base rates'!H$114)\n+($M299*'fnd base rates'!H$116)\n+($N299*'fnd base rates'!H$117)\n+($O299*'fnd base rates'!H$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D299*'fnd base rates'!I$107)\n+($E299*'fnd base rates'!I$108)\n+($F299*'fnd base rates'!I$109)\n+($G299*'fnd base rates'!I$110)\n+($H299*'fnd base rates'!I$111)\n+($I299*'fnd base rates'!I$112)\n+($J299*'fnd base rates'!I$113)\n+($K299*'fnd base rates'!I$114)\n+($M299*'fnd base rates'!I$116)\n+($N299*'fnd base rates'!I$117)\n+($O299*'fnd base rates'!I$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,9)))\n*$R299","v":662.83085999999992},{"$f":"(($D299*'fnd base rates'!J$107)\n+($E299*'fnd base rates'!J$108)\n+($F299*'fnd base rates'!J$109)\n+($G299*'fnd base rates'!J$110)\n+($H299*'fnd base rates'!J$111)\n+($I299*'fnd base rates'!J$112)\n+($J299*'fnd base rates'!J$113)\n+($K299*'fnd base rates'!J$114)\n+($M299*'fnd base rates'!J$116)\n+($N299*'fnd base rates'!J$117)\n+($O299*'fnd base rates'!J$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,10)))\n*$R299","v":1556.7035700000001},{"$f":"(($D299*'fnd base rates'!K$107)\n+($E299*'fnd base rates'!K$108)\n+($F299*'fnd base rates'!K$109)\n+($G299*'fnd base rates'!K$110)\n+($H299*'fnd base rates'!K$111)\n+($I299*'fnd base rates'!K$112)\n+($J299*'fnd base rates'!K$113)\n+($K299*'fnd base rates'!K$114)\n+($M299*'fnd base rates'!K$116)\n+($N299*'fnd base rates'!K$117)\n+($O299*'fnd base rates'!K$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,11)))\n*$R299","v":1326.6422146530001},{"$f":"(($D299*'fnd base rates'!L$107)\n+($E299*'fnd base rates'!L$108)\n+($F299*'fnd base rates'!L$109)\n+($G299*'fnd base rates'!L$110)\n+($H299*'fnd base rates'!L$111)\n+($I299*'fnd base rates'!L$112)\n+($J299*'fnd base rates'!L$113)\n+($K299*'fnd base rates'!L$114)\n+($M299*'fnd base rates'!L$116)\n+($N299*'fnd base rates'!L$117)\n+($O299*'fnd base rates'!L$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D299*'fnd base rates'!M$107)\n+($E299*'fnd base rates'!M$108)\n+($F299*'fnd base rates'!M$109)\n+($G299*'fnd base rates'!M$110)\n+($H299*'fnd base rates'!M$111)\n+($I299*'fnd base rates'!M$112)\n+($J299*'fnd base rates'!M$113)\n+($K299*'fnd base rates'!M$114)\n+($M299*'fnd base rates'!M$116)\n+($N299*'fnd base rates'!M$117)\n+($O299*'fnd base rates'!M$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,13)))","v":0},20196.355405612001,null,444035016,"444","035","016",1,1,20196.355405612001,20196,1861,18335,null,null,null,null,null,null,0,null,0]
["444",444035035,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D300","v":38},{"$f":"'fnd enro'!E300","v":0},{"$f":"'fnd enro'!F300","v":35},{"$f":"'fnd enro'!G300","v":239},{"$f":"'fnd enro'!H300","v":206},{"$f":"'fnd enro'!I300","v":298},{"$f":"'fnd enro'!J300","v":0},{"$f":"'fnd enro'!K300","v":30.575399999999998},{"$f":"'fnd enro'!L300","v":0},{"$f":"'fnd enro'!M300","v":35},{"$f":"'fnd enro'!N300","v":17},{"$f":"'fnd enro'!O300","v":21},{"$f":"'fnd enro'!P300","v":551},{"$f":"'fnd enro'!R300","v":797},1.087,{"$f":"VALUE('fnd enro'!Q300)","v":11},null,{"$f":"(($D300*'fnd base rates'!C$107)\n+($E300*'fnd base rates'!C$108)\n+($F300*'fnd base rates'!C$109)\n+($G300*'fnd base rates'!C$110)\n+($H300*'fnd base rates'!C$111)\n+($I300*'fnd base rates'!C$112)\n+($J300*'fnd base rates'!C$113)\n+($K300*'fnd base rates'!C$114)\n+($M300*'fnd base rates'!C$116)\n+($N300*'fnd base rates'!C$117)\n+($O300*'fnd base rates'!C$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,3)))\n*$R300","v":564266.72662931797},{"$f":"(($D300*'fnd base rates'!D$107)\n+($E300*'fnd base rates'!D$108)\n+($F300*'fnd base rates'!D$109)\n+($G300*'fnd base rates'!D$110)\n+($H300*'fnd base rates'!D$111)\n+($I300*'fnd base rates'!D$112)\n+($J300*'fnd base rates'!D$113)\n+($K300*'fnd base rates'!D$114)\n+($M300*'fnd base rates'!D$116)\n+($N300*'fnd base rates'!D$117)\n+($O300*'fnd base rates'!D$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,4)))\n*$R300","v":1018512.9127999998},{"$f":"(($D300*'fnd base rates'!E$107)\n+($E300*'fnd base rates'!E$108)\n+($F300*'fnd base rates'!E$109)\n+($G300*'fnd base rates'!E$110)\n+($H300*'fnd base rates'!E$111)\n+($I300*'fnd base rates'!E$112)\n+($J300*'fnd base rates'!E$113)\n+($K300*'fnd base rates'!E$114)\n+($M300*'fnd base rates'!E$116)\n+($N300*'fnd base rates'!E$117)\n+($O300*'fnd base rates'!E$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,5)))\n*$R300","v":6857390.687321323},{"$f":"(($D300*'fnd base rates'!F$107)\n+($E300*'fnd base rates'!F$108)\n+($F300*'fnd base rates'!F$109)\n+($G300*'fnd base rates'!F$110)\n+($H300*'fnd base rates'!F$111)\n+($I300*'fnd base rates'!F$112)\n+($J300*'fnd base rates'!F$113)\n+($K300*'fnd base rates'!F$114)\n+($M300*'fnd base rates'!F$116)\n+($N300*'fnd base rates'!F$117)\n+($O300*'fnd base rates'!F$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,6)))\n*$R300","v":975436.42070923606},{"$f":"(($D300*'fnd base rates'!G$107)\n+($E300*'fnd base rates'!G$108)\n+($F300*'fnd base rates'!G$109)\n+($G300*'fnd base rates'!G$110)\n+($H300*'fnd base rates'!G$111)\n+($I300*'fnd base rates'!G$112)\n+($J300*'fnd base rates'!G$113)\n+($K300*'fnd base rates'!G$114)\n+($M300*'fnd base rates'!G$116)\n+($N300*'fnd base rates'!G$117)\n+($O300*'fnd base rates'!G$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,7)))\n*$R300","v":295800.36757622397},{"$f":"(($D300*'fnd base rates'!H$107)\n+($E300*'fnd base rates'!H$108)\n+($F300*'fnd base rates'!H$109)\n+($G300*'fnd base rates'!H$110)\n+($H300*'fnd base rates'!H$111)\n+($I300*'fnd base rates'!H$112)\n+($J300*'fnd base rates'!H$113)\n+($K300*'fnd base rates'!H$114)\n+($M300*'fnd base rates'!H$116)\n+($N300*'fnd base rates'!H$117)\n+($O300*'fnd base rates'!H$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,8)))","v":568655.77708000015},{"$f":"(($D300*'fnd base rates'!I$107)\n+($E300*'fnd base rates'!I$108)\n+($F300*'fnd base rates'!I$109)\n+($G300*'fnd base rates'!I$110)\n+($H300*'fnd base rates'!I$111)\n+($I300*'fnd base rates'!I$112)\n+($J300*'fnd base rates'!I$113)\n+($K300*'fnd base rates'!I$114)\n+($M300*'fnd base rates'!I$116)\n+($N300*'fnd base rates'!I$117)\n+($O300*'fnd base rates'!I$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,9)))\n*$R300","v":483799.38380999997},{"$f":"(($D300*'fnd base rates'!J$107)\n+($E300*'fnd base rates'!J$108)\n+($F300*'fnd base rates'!J$109)\n+($G300*'fnd base rates'!J$110)\n+($H300*'fnd base rates'!J$111)\n+($I300*'fnd base rates'!J$112)\n+($J300*'fnd base rates'!J$113)\n+($K300*'fnd base rates'!J$114)\n+($M300*'fnd base rates'!J$116)\n+($N300*'fnd base rates'!J$117)\n+($O300*'fnd base rates'!J$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,10)))\n*$R300","v":923095.55278000003},{"$f":"(($D300*'fnd base rates'!K$107)\n+($E300*'fnd base rates'!K$108)\n+($F300*'fnd base rates'!K$109)\n+($G300*'fnd base rates'!K$110)\n+($H300*'fnd base rates'!K$111)\n+($I300*'fnd base rates'!K$112)\n+($J300*'fnd base rates'!K$113)\n+($K300*'fnd base rates'!K$114)\n+($M300*'fnd base rates'!K$116)\n+($N300*'fnd base rates'!K$117)\n+($O300*'fnd base rates'!K$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,11)))\n*$R300","v":1073235.8959600339},{"$f":"(($D300*'fnd base rates'!L$107)\n+($E300*'fnd base rates'!L$108)\n+($F300*'fnd base rates'!L$109)\n+($G300*'fnd base rates'!L$110)\n+($H300*'fnd base rates'!L$111)\n+($I300*'fnd base rates'!L$112)\n+($J300*'fnd base rates'!L$113)\n+($K300*'fnd base rates'!L$114)\n+($M300*'fnd base rates'!L$116)\n+($N300*'fnd base rates'!L$117)\n+($O300*'fnd base rates'!L$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,12)))","v":1901109.0167399999},{"$f":"(($D300*'fnd base rates'!M$107)\n+($E300*'fnd base rates'!M$108)\n+($F300*'fnd base rates'!M$109)\n+($G300*'fnd base rates'!M$110)\n+($H300*'fnd base rates'!M$111)\n+($I300*'fnd base rates'!M$112)\n+($J300*'fnd base rates'!M$113)\n+($K300*'fnd base rates'!M$114)\n+($M300*'fnd base rates'!M$116)\n+($N300*'fnd base rates'!M$117)\n+($O300*'fnd base rates'!M$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,13)))","v":0},14661302.741406133,null,444035035,"444","035","035",1,797,14661302.741406133,18396,195,18201,null,null,null,null,null,null,0,null,0]
["444",444035040,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D301","v":0},{"$f":"'fnd enro'!E301","v":0},{"$f":"'fnd enro'!F301","v":0},{"$f":"'fnd enro'!G301","v":1},{"$f":"'fnd enro'!H301","v":0},{"$f":"'fnd enro'!I301","v":1},{"$f":"'fnd enro'!J301","v":0},{"$f":"'fnd enro'!K301","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L301","v":0},{"$f":"'fnd enro'!M301","v":0},{"$f":"'fnd enro'!N301","v":0},{"$f":"'fnd enro'!O301","v":0},{"$f":"'fnd enro'!P301","v":1},{"$f":"'fnd enro'!R301","v":2},1.087,{"$f":"VALUE('fnd enro'!Q301)","v":6},null,{"$f":"(($D301*'fnd base rates'!C$107)\n+($E301*'fnd base rates'!C$108)\n+($F301*'fnd base rates'!C$109)\n+($G301*'fnd base rates'!C$110)\n+($H301*'fnd base rates'!C$111)\n+($I301*'fnd base rates'!C$112)\n+($J301*'fnd base rates'!C$113)\n+($K301*'fnd base rates'!C$114)\n+($M301*'fnd base rates'!C$116)\n+($N301*'fnd base rates'!C$117)\n+($O301*'fnd base rates'!C$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,3)))\n*$R301","v":1318.9851768619999},{"$f":"(($D301*'fnd base rates'!D$107)\n+($E301*'fnd base rates'!D$108)\n+($F301*'fnd base rates'!D$109)\n+($G301*'fnd base rates'!D$110)\n+($H301*'fnd base rates'!D$111)\n+($I301*'fnd base rates'!D$112)\n+($J301*'fnd base rates'!D$113)\n+($K301*'fnd base rates'!D$114)\n+($M301*'fnd base rates'!D$116)\n+($N301*'fnd base rates'!D$117)\n+($O301*'fnd base rates'!D$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,4)))\n*$R301","v":2136.2484899999999},{"$f":"(($D301*'fnd base rates'!E$107)\n+($E301*'fnd base rates'!E$108)\n+($F301*'fnd base rates'!E$109)\n+($G301*'fnd base rates'!E$110)\n+($H301*'fnd base rates'!E$111)\n+($I301*'fnd base rates'!E$112)\n+($J301*'fnd base rates'!E$113)\n+($K301*'fnd base rates'!E$114)\n+($M301*'fnd base rates'!E$116)\n+($N301*'fnd base rates'!E$117)\n+($O301*'fnd base rates'!E$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,5)))\n*$R301","v":13795.406215916},{"$f":"(($D301*'fnd base rates'!F$107)\n+($E301*'fnd base rates'!F$108)\n+($F301*'fnd base rates'!F$109)\n+($G301*'fnd base rates'!F$110)\n+($H301*'fnd base rates'!F$111)\n+($I301*'fnd base rates'!F$112)\n+($J301*'fnd base rates'!F$113)\n+($K301*'fnd base rates'!F$114)\n+($M301*'fnd base rates'!F$116)\n+($N301*'fnd base rates'!F$117)\n+($O301*'fnd base rates'!F$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,6)))\n*$R301","v":2471.6639191240001},{"$f":"(($D301*'fnd base rates'!G$107)\n+($E301*'fnd base rates'!G$108)\n+($F301*'fnd base rates'!G$109)\n+($G301*'fnd base rates'!G$110)\n+($H301*'fnd base rates'!G$111)\n+($I301*'fnd base rates'!G$112)\n+($J301*'fnd base rates'!G$113)\n+($K301*'fnd base rates'!G$114)\n+($M301*'fnd base rates'!G$116)\n+($N301*'fnd base rates'!G$117)\n+($O301*'fnd base rates'!G$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,7)))\n*$R301","v":547.37012001599999},{"$f":"(($D301*'fnd base rates'!H$107)\n+($E301*'fnd base rates'!H$108)\n+($F301*'fnd base rates'!H$109)\n+($G301*'fnd base rates'!H$110)\n+($H301*'fnd base rates'!H$111)\n+($I301*'fnd base rates'!H$112)\n+($J301*'fnd base rates'!H$113)\n+($K301*'fnd base rates'!H$114)\n+($M301*'fnd base rates'!H$116)\n+($N301*'fnd base rates'!H$117)\n+($O301*'fnd base rates'!H$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,8)))","v":1457.0337200000001},{"$f":"(($D301*'fnd base rates'!I$107)\n+($E301*'fnd base rates'!I$108)\n+($F301*'fnd base rates'!I$109)\n+($G301*'fnd base rates'!I$110)\n+($H301*'fnd base rates'!I$111)\n+($I301*'fnd base rates'!I$112)\n+($J301*'fnd base rates'!I$113)\n+($K301*'fnd base rates'!I$114)\n+($M301*'fnd base rates'!I$116)\n+($N301*'fnd base rates'!I$117)\n+($O301*'fnd base rates'!I$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,9)))\n*$R301","v":1049.94417},{"$f":"(($D301*'fnd base rates'!J$107)\n+($E301*'fnd base rates'!J$108)\n+($F301*'fnd base rates'!J$109)\n+($G301*'fnd base rates'!J$110)\n+($H301*'fnd base rates'!J$111)\n+($I301*'fnd base rates'!J$112)\n+($J301*'fnd base rates'!J$113)\n+($K301*'fnd base rates'!J$114)\n+($M301*'fnd base rates'!J$116)\n+($N301*'fnd base rates'!J$117)\n+($O301*'fnd base rates'!J$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,10)))\n*$R301","v":1605.4337800000001},{"$f":"(($D301*'fnd base rates'!K$107)\n+($E301*'fnd base rates'!K$108)\n+($F301*'fnd base rates'!K$109)\n+($G301*'fnd base rates'!K$110)\n+($H301*'fnd base rates'!K$111)\n+($I301*'fnd base rates'!K$112)\n+($J301*'fnd base rates'!K$113)\n+($K301*'fnd base rates'!K$114)\n+($M301*'fnd base rates'!K$116)\n+($N301*'fnd base rates'!K$117)\n+($O301*'fnd base rates'!K$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,11)))\n*$R301","v":2595.8908293060003},{"$f":"(($D301*'fnd base rates'!L$107)\n+($E301*'fnd base rates'!L$108)\n+($F301*'fnd base rates'!L$109)\n+($G301*'fnd base rates'!L$110)\n+($H301*'fnd base rates'!L$111)\n+($I301*'fnd base rates'!L$112)\n+($J301*'fnd base rates'!L$113)\n+($K301*'fnd base rates'!L$114)\n+($M301*'fnd base rates'!L$116)\n+($N301*'fnd base rates'!L$117)\n+($O301*'fnd base rates'!L$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,12)))","v":4056.68066},{"$f":"(($D301*'fnd base rates'!M$107)\n+($E301*'fnd base rates'!M$108)\n+($F301*'fnd base rates'!M$109)\n+($G301*'fnd base rates'!M$110)\n+($H301*'fnd base rates'!M$111)\n+($I301*'fnd base rates'!M$112)\n+($J301*'fnd base rates'!M$113)\n+($K301*'fnd base rates'!M$114)\n+($M301*'fnd base rates'!M$116)\n+($N301*'fnd base rates'!M$117)\n+($O301*'fnd base rates'!M$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,13)))","v":0},31034.657081223995,null,444035040,"444","035","040",1,2,31034.657081223995,15517,-3832,19349,null,null,null,null,null,null,0,null,0]
["444",444035044,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D302","v":0},{"$f":"'fnd enro'!E302","v":0},{"$f":"'fnd enro'!F302","v":0},{"$f":"'fnd enro'!G302","v":5},{"$f":"'fnd enro'!H302","v":2},{"$f":"'fnd enro'!I302","v":4},{"$f":"'fnd enro'!J302","v":0},{"$f":"'fnd enro'!K302","v":0.43230000000000002},{"$f":"'fnd enro'!L302","v":0},{"$f":"'fnd enro'!M302","v":0},{"$f":"'fnd enro'!N302","v":0},{"$f":"'fnd enro'!O302","v":0},{"$f":"'fnd enro'!P302","v":8},{"$f":"'fnd enro'!R302","v":11},1.087,{"$f":"VALUE('fnd enro'!Q302)","v":11},null,{"$f":"(($D302*'fnd base rates'!C$107)\n+($E302*'fnd base rates'!C$108)\n+($F302*'fnd base rates'!C$109)\n+($G302*'fnd base rates'!C$110)\n+($H302*'fnd base rates'!C$111)\n+($I302*'fnd base rates'!C$112)\n+($J302*'fnd base rates'!C$113)\n+($K302*'fnd base rates'!C$114)\n+($M302*'fnd base rates'!C$116)\n+($N302*'fnd base rates'!C$117)\n+($O302*'fnd base rates'!C$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,3)))\n*$R302","v":7739.5791827409985},{"$f":"(($D302*'fnd base rates'!D$107)\n+($E302*'fnd base rates'!D$108)\n+($F302*'fnd base rates'!D$109)\n+($G302*'fnd base rates'!D$110)\n+($H302*'fnd base rates'!D$111)\n+($I302*'fnd base rates'!D$112)\n+($J302*'fnd base rates'!D$113)\n+($K302*'fnd base rates'!D$114)\n+($M302*'fnd base rates'!D$116)\n+($N302*'fnd base rates'!D$117)\n+($O302*'fnd base rates'!D$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,4)))\n*$R302","v":14047.887979999998},{"$f":"(($D302*'fnd base rates'!E$107)\n+($E302*'fnd base rates'!E$108)\n+($F302*'fnd base rates'!E$109)\n+($G302*'fnd base rates'!E$110)\n+($H302*'fnd base rates'!E$111)\n+($I302*'fnd base rates'!E$112)\n+($J302*'fnd base rates'!E$113)\n+($K302*'fnd base rates'!E$114)\n+($M302*'fnd base rates'!E$116)\n+($N302*'fnd base rates'!E$117)\n+($O302*'fnd base rates'!E$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,5)))\n*$R302","v":95562.075997537991},{"$f":"(($D302*'fnd base rates'!F$107)\n+($E302*'fnd base rates'!F$108)\n+($F302*'fnd base rates'!F$109)\n+($G302*'fnd base rates'!F$110)\n+($H302*'fnd base rates'!F$111)\n+($I302*'fnd base rates'!F$112)\n+($J302*'fnd base rates'!F$113)\n+($K302*'fnd base rates'!F$114)\n+($M302*'fnd base rates'!F$116)\n+($N302*'fnd base rates'!F$117)\n+($O302*'fnd base rates'!F$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,6)))\n*$R302","v":13636.419550182},{"$f":"(($D302*'fnd base rates'!G$107)\n+($E302*'fnd base rates'!G$108)\n+($F302*'fnd base rates'!G$109)\n+($G302*'fnd base rates'!G$110)\n+($H302*'fnd base rates'!G$111)\n+($I302*'fnd base rates'!G$112)\n+($J302*'fnd base rates'!G$113)\n+($K302*'fnd base rates'!G$114)\n+($M302*'fnd base rates'!G$116)\n+($N302*'fnd base rates'!G$117)\n+($O302*'fnd base rates'!G$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,7)))\n*$R302","v":4113.6776100879997},{"$f":"(($D302*'fnd base rates'!H$107)\n+($E302*'fnd base rates'!H$108)\n+($F302*'fnd base rates'!H$109)\n+($G302*'fnd base rates'!H$110)\n+($H302*'fnd base rates'!H$111)\n+($I302*'fnd base rates'!H$112)\n+($J302*'fnd base rates'!H$113)\n+($K302*'fnd base rates'!H$114)\n+($M302*'fnd base rates'!H$116)\n+($N302*'fnd base rates'!H$117)\n+($O302*'fnd base rates'!H$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,8)))","v":7683.1654599999993},{"$f":"(($D302*'fnd base rates'!I$107)\n+($E302*'fnd base rates'!I$108)\n+($F302*'fnd base rates'!I$109)\n+($G302*'fnd base rates'!I$110)\n+($H302*'fnd base rates'!I$111)\n+($I302*'fnd base rates'!I$112)\n+($J302*'fnd base rates'!I$113)\n+($K302*'fnd base rates'!I$114)\n+($M302*'fnd base rates'!I$116)\n+($N302*'fnd base rates'!I$117)\n+($O302*'fnd base rates'!I$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,9)))\n*$R302","v":6629.8412699999999},{"$f":"(($D302*'fnd base rates'!J$107)\n+($E302*'fnd base rates'!J$108)\n+($F302*'fnd base rates'!J$109)\n+($G302*'fnd base rates'!J$110)\n+($H302*'fnd base rates'!J$111)\n+($I302*'fnd base rates'!J$112)\n+($J302*'fnd base rates'!J$113)\n+($K302*'fnd base rates'!J$114)\n+($M302*'fnd base rates'!J$116)\n+($N302*'fnd base rates'!J$117)\n+($O302*'fnd base rates'!J$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,10)))\n*$R302","v":13045.695720000002},{"$f":"(($D302*'fnd base rates'!K$107)\n+($E302*'fnd base rates'!K$108)\n+($F302*'fnd base rates'!K$109)\n+($G302*'fnd base rates'!K$110)\n+($H302*'fnd base rates'!K$111)\n+($I302*'fnd base rates'!K$112)\n+($J302*'fnd base rates'!K$113)\n+($K302*'fnd base rates'!K$114)\n+($M302*'fnd base rates'!K$116)\n+($N302*'fnd base rates'!K$117)\n+($O302*'fnd base rates'!K$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,11)))\n*$R302","v":14379.990621182998},{"$f":"(($D302*'fnd base rates'!L$107)\n+($E302*'fnd base rates'!L$108)\n+($F302*'fnd base rates'!L$109)\n+($G302*'fnd base rates'!L$110)\n+($H302*'fnd base rates'!L$111)\n+($I302*'fnd base rates'!L$112)\n+($J302*'fnd base rates'!L$113)\n+($K302*'fnd base rates'!L$114)\n+($M302*'fnd base rates'!L$116)\n+($N302*'fnd base rates'!L$117)\n+($O302*'fnd base rates'!L$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,12)))","v":26185.768629999999},{"$f":"(($D302*'fnd base rates'!M$107)\n+($E302*'fnd base rates'!M$108)\n+($F302*'fnd base rates'!M$109)\n+($G302*'fnd base rates'!M$110)\n+($H302*'fnd base rates'!M$111)\n+($I302*'fnd base rates'!M$112)\n+($J302*'fnd base rates'!M$113)\n+($K302*'fnd base rates'!M$114)\n+($M302*'fnd base rates'!M$116)\n+($N302*'fnd base rates'!M$117)\n+($O302*'fnd base rates'!M$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,13)))","v":0},203024.10202173199,null,444035044,"444","035","044",1,11,203024.10202173199,18457,3012,15445,null,null,null,null,null,null,0,null,0]
["444",444035073,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D303","v":0},{"$f":"'fnd enro'!E303","v":0},{"$f":"'fnd enro'!F303","v":0},{"$f":"'fnd enro'!G303","v":0},{"$f":"'fnd enro'!H303","v":1},{"$f":"'fnd enro'!I303","v":1},{"$f":"'fnd enro'!J303","v":0},{"$f":"'fnd enro'!K303","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L303","v":0},{"$f":"'fnd enro'!M303","v":0},{"$f":"'fnd enro'!N303","v":0},{"$f":"'fnd enro'!O303","v":0},{"$f":"'fnd enro'!P303","v":1},{"$f":"'fnd enro'!R303","v":2},1.087,{"$f":"VALUE('fnd enro'!Q303)","v":6},null,{"$f":"(($D303*'fnd base rates'!C$107)\n+($E303*'fnd base rates'!C$108)\n+($F303*'fnd base rates'!C$109)\n+($G303*'fnd base rates'!C$110)\n+($H303*'fnd base rates'!C$111)\n+($I303*'fnd base rates'!C$112)\n+($J303*'fnd base rates'!C$113)\n+($K303*'fnd base rates'!C$114)\n+($M303*'fnd base rates'!C$116)\n+($N303*'fnd base rates'!C$117)\n+($O303*'fnd base rates'!C$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,3)))\n*$R303","v":1318.9851768619999},{"$f":"(($D303*'fnd base rates'!D$107)\n+($E303*'fnd base rates'!D$108)\n+($F303*'fnd base rates'!D$109)\n+($G303*'fnd base rates'!D$110)\n+($H303*'fnd base rates'!D$111)\n+($I303*'fnd base rates'!D$112)\n+($J303*'fnd base rates'!D$113)\n+($K303*'fnd base rates'!D$114)\n+($M303*'fnd base rates'!D$116)\n+($N303*'fnd base rates'!D$117)\n+($O303*'fnd base rates'!D$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,4)))\n*$R303","v":2136.2484899999999},{"$f":"(($D303*'fnd base rates'!E$107)\n+($E303*'fnd base rates'!E$108)\n+($F303*'fnd base rates'!E$109)\n+($G303*'fnd base rates'!E$110)\n+($H303*'fnd base rates'!E$111)\n+($I303*'fnd base rates'!E$112)\n+($J303*'fnd base rates'!E$113)\n+($K303*'fnd base rates'!E$114)\n+($M303*'fnd base rates'!E$116)\n+($N303*'fnd base rates'!E$117)\n+($O303*'fnd base rates'!E$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,5)))\n*$R303","v":13310.789005915998},{"$f":"(($D303*'fnd base rates'!F$107)\n+($E303*'fnd base rates'!F$108)\n+($F303*'fnd base rates'!F$109)\n+($G303*'fnd base rates'!F$110)\n+($H303*'fnd base rates'!F$111)\n+($I303*'fnd base rates'!F$112)\n+($J303*'fnd base rates'!F$113)\n+($K303*'fnd base rates'!F$114)\n+($M303*'fnd base rates'!F$116)\n+($N303*'fnd base rates'!F$117)\n+($O303*'fnd base rates'!F$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,6)))\n*$R303","v":2181.4783991240001},{"$f":"(($D303*'fnd base rates'!G$107)\n+($E303*'fnd base rates'!G$108)\n+($F303*'fnd base rates'!G$109)\n+($G303*'fnd base rates'!G$110)\n+($H303*'fnd base rates'!G$111)\n+($I303*'fnd base rates'!G$112)\n+($J303*'fnd base rates'!G$113)\n+($K303*'fnd base rates'!G$114)\n+($M303*'fnd base rates'!G$116)\n+($N303*'fnd base rates'!G$117)\n+($O303*'fnd base rates'!G$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,7)))\n*$R303","v":560.7837000159999},{"$f":"(($D303*'fnd base rates'!H$107)\n+($E303*'fnd base rates'!H$108)\n+($F303*'fnd base rates'!H$109)\n+($G303*'fnd base rates'!H$110)\n+($H303*'fnd base rates'!H$111)\n+($I303*'fnd base rates'!H$112)\n+($J303*'fnd base rates'!H$113)\n+($K303*'fnd base rates'!H$114)\n+($M303*'fnd base rates'!H$116)\n+($N303*'fnd base rates'!H$117)\n+($O303*'fnd base rates'!H$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,8)))","v":1457.0337200000001},{"$f":"(($D303*'fnd base rates'!I$107)\n+($E303*'fnd base rates'!I$108)\n+($F303*'fnd base rates'!I$109)\n+($G303*'fnd base rates'!I$110)\n+($H303*'fnd base rates'!I$111)\n+($I303*'fnd base rates'!I$112)\n+($J303*'fnd base rates'!I$113)\n+($K303*'fnd base rates'!I$114)\n+($M303*'fnd base rates'!I$116)\n+($N303*'fnd base rates'!I$117)\n+($O303*'fnd base rates'!I$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,9)))\n*$R303","v":1082.3802499999999},{"$f":"(($D303*'fnd base rates'!J$107)\n+($E303*'fnd base rates'!J$108)\n+($F303*'fnd base rates'!J$109)\n+($G303*'fnd base rates'!J$110)\n+($H303*'fnd base rates'!J$111)\n+($I303*'fnd base rates'!J$112)\n+($J303*'fnd base rates'!J$113)\n+($K303*'fnd base rates'!J$114)\n+($M303*'fnd base rates'!J$116)\n+($N303*'fnd base rates'!J$117)\n+($O303*'fnd base rates'!J$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,10)))\n*$R303","v":1716.5251799999999},{"$f":"(($D303*'fnd base rates'!K$107)\n+($E303*'fnd base rates'!K$108)\n+($F303*'fnd base rates'!K$109)\n+($G303*'fnd base rates'!K$110)\n+($H303*'fnd base rates'!K$111)\n+($I303*'fnd base rates'!K$112)\n+($J303*'fnd base rates'!K$113)\n+($K303*'fnd base rates'!K$114)\n+($M303*'fnd base rates'!K$116)\n+($N303*'fnd base rates'!K$117)\n+($O303*'fnd base rates'!K$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,11)))\n*$R303","v":2690.2315593060002},{"$f":"(($D303*'fnd base rates'!L$107)\n+($E303*'fnd base rates'!L$108)\n+($F303*'fnd base rates'!L$109)\n+($G303*'fnd base rates'!L$110)\n+($H303*'fnd base rates'!L$111)\n+($I303*'fnd base rates'!L$112)\n+($J303*'fnd base rates'!L$113)\n+($K303*'fnd base rates'!L$114)\n+($M303*'fnd base rates'!L$116)\n+($N303*'fnd base rates'!L$117)\n+($O303*'fnd base rates'!L$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,12)))","v":4165.68066},{"$f":"(($D303*'fnd base rates'!M$107)\n+($E303*'fnd base rates'!M$108)\n+($F303*'fnd base rates'!M$109)\n+($G303*'fnd base rates'!M$110)\n+($H303*'fnd base rates'!M$111)\n+($I303*'fnd base rates'!M$112)\n+($J303*'fnd base rates'!M$113)\n+($K303*'fnd base rates'!M$114)\n+($M303*'fnd base rates'!M$116)\n+($N303*'fnd base rates'!M$117)\n+($O303*'fnd base rates'!M$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,13)))","v":0},30620.136141224,null,444035073,"444","035","073",1,2,30620.136141224,15310,-4886,20196,null,null,null,null,null,null,0,null,0]
["444",444035100,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D304","v":0},{"$f":"'fnd enro'!E304","v":0},{"$f":"'fnd enro'!F304","v":0},{"$f":"'fnd enro'!G304","v":0},{"$f":"'fnd enro'!H304","v":0},{"$f":"'fnd enro'!I304","v":1},{"$f":"'fnd enro'!J304","v":0},{"$f":"'fnd enro'!K304","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L304","v":0},{"$f":"'fnd enro'!M304","v":0},{"$f":"'fnd enro'!N304","v":0},{"$f":"'fnd enro'!O304","v":0},{"$f":"'fnd enro'!P304","v":1},{"$f":"'fnd enro'!R304","v":1},1.087,{"$f":"VALUE('fnd enro'!Q304)","v":10},null,{"$f":"(($D304*'fnd base rates'!C$107)\n+($E304*'fnd base rates'!C$108)\n+($F304*'fnd base rates'!C$109)\n+($G304*'fnd base rates'!C$110)\n+($H304*'fnd base rates'!C$111)\n+($I304*'fnd base rates'!C$112)\n+($J304*'fnd base rates'!C$113)\n+($K304*'fnd base rates'!C$114)\n+($M304*'fnd base rates'!C$116)\n+($N304*'fnd base rates'!C$117)\n+($O304*'fnd base rates'!C$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,3)))\n*$R304","v":725.04955843099981},{"$f":"(($D304*'fnd base rates'!D$107)\n+($E304*'fnd base rates'!D$108)\n+($F304*'fnd base rates'!D$109)\n+($G304*'fnd base rates'!D$110)\n+($H304*'fnd base rates'!D$111)\n+($I304*'fnd base rates'!D$112)\n+($J304*'fnd base rates'!D$113)\n+($K304*'fnd base rates'!D$114)\n+($M304*'fnd base rates'!D$116)\n+($N304*'fnd base rates'!D$117)\n+($O304*'fnd base rates'!D$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,4)))\n*$R304","v":1378.7508},{"$f":"(($D304*'fnd base rates'!E$107)\n+($E304*'fnd base rates'!E$108)\n+($F304*'fnd base rates'!E$109)\n+($G304*'fnd base rates'!E$110)\n+($H304*'fnd base rates'!E$111)\n+($I304*'fnd base rates'!E$112)\n+($J304*'fnd base rates'!E$113)\n+($K304*'fnd base rates'!E$114)\n+($M304*'fnd base rates'!E$116)\n+($N304*'fnd base rates'!E$117)\n+($O304*'fnd base rates'!E$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,5)))\n*$R304","v":10523.935107957999},{"$f":"(($D304*'fnd base rates'!F$107)\n+($E304*'fnd base rates'!F$108)\n+($F304*'fnd base rates'!F$109)\n+($G304*'fnd base rates'!F$110)\n+($H304*'fnd base rates'!F$111)\n+($I304*'fnd base rates'!F$112)\n+($J304*'fnd base rates'!F$113)\n+($K304*'fnd base rates'!F$114)\n+($M304*'fnd base rates'!F$116)\n+($N304*'fnd base rates'!F$117)\n+($O304*'fnd base rates'!F$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,6)))\n*$R304","v":1028.2856145620001},{"$f":"(($D304*'fnd base rates'!G$107)\n+($E304*'fnd base rates'!G$108)\n+($F304*'fnd base rates'!G$109)\n+($G304*'fnd base rates'!G$110)\n+($H304*'fnd base rates'!G$111)\n+($I304*'fnd base rates'!G$112)\n+($J304*'fnd base rates'!G$113)\n+($K304*'fnd base rates'!G$114)\n+($M304*'fnd base rates'!G$116)\n+($N304*'fnd base rates'!G$117)\n+($O304*'fnd base rates'!G$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,7)))\n*$R304","v":424.875890008},{"$f":"(($D304*'fnd base rates'!H$107)\n+($E304*'fnd base rates'!H$108)\n+($F304*'fnd base rates'!H$109)\n+($G304*'fnd base rates'!H$110)\n+($H304*'fnd base rates'!H$111)\n+($I304*'fnd base rates'!H$112)\n+($J304*'fnd base rates'!H$113)\n+($K304*'fnd base rates'!H$114)\n+($M304*'fnd base rates'!H$116)\n+($N304*'fnd base rates'!H$117)\n+($O304*'fnd base rates'!H$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D304*'fnd base rates'!I$107)\n+($E304*'fnd base rates'!I$108)\n+($F304*'fnd base rates'!I$109)\n+($G304*'fnd base rates'!I$110)\n+($H304*'fnd base rates'!I$111)\n+($I304*'fnd base rates'!I$112)\n+($J304*'fnd base rates'!I$113)\n+($K304*'fnd base rates'!I$114)\n+($M304*'fnd base rates'!I$116)\n+($N304*'fnd base rates'!I$117)\n+($O304*'fnd base rates'!I$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,9)))\n*$R304","v":687.20140000000004},{"$f":"(($D304*'fnd base rates'!J$107)\n+($E304*'fnd base rates'!J$108)\n+($F304*'fnd base rates'!J$109)\n+($G304*'fnd base rates'!J$110)\n+($H304*'fnd base rates'!J$111)\n+($I304*'fnd base rates'!J$112)\n+($J304*'fnd base rates'!J$113)\n+($K304*'fnd base rates'!J$114)\n+($M304*'fnd base rates'!J$116)\n+($N304*'fnd base rates'!J$117)\n+($O304*'fnd base rates'!J$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,10)))\n*$R304","v":1683.33907},{"$f":"(($D304*'fnd base rates'!K$107)\n+($E304*'fnd base rates'!K$108)\n+($F304*'fnd base rates'!K$109)\n+($G304*'fnd base rates'!K$110)\n+($H304*'fnd base rates'!K$111)\n+($I304*'fnd base rates'!K$112)\n+($J304*'fnd base rates'!K$113)\n+($K304*'fnd base rates'!K$114)\n+($M304*'fnd base rates'!K$116)\n+($N304*'fnd base rates'!K$117)\n+($O304*'fnd base rates'!K$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,11)))\n*$R304","v":1326.6422146530001},{"$f":"(($D304*'fnd base rates'!L$107)\n+($E304*'fnd base rates'!L$108)\n+($F304*'fnd base rates'!L$109)\n+($G304*'fnd base rates'!L$110)\n+($H304*'fnd base rates'!L$111)\n+($I304*'fnd base rates'!L$112)\n+($J304*'fnd base rates'!L$113)\n+($K304*'fnd base rates'!L$114)\n+($M304*'fnd base rates'!L$116)\n+($N304*'fnd base rates'!L$117)\n+($O304*'fnd base rates'!L$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D304*'fnd base rates'!M$107)\n+($E304*'fnd base rates'!M$108)\n+($F304*'fnd base rates'!M$109)\n+($G304*'fnd base rates'!M$110)\n+($H304*'fnd base rates'!M$111)\n+($I304*'fnd base rates'!M$112)\n+($J304*'fnd base rates'!M$113)\n+($K304*'fnd base rates'!M$114)\n+($M304*'fnd base rates'!M$116)\n+($N304*'fnd base rates'!M$117)\n+($O304*'fnd base rates'!M$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,13)))","v":0},21151.831845611996,null,444035100,"444","035","100",1,1,21151.831845611996,21152,2778,18374,null,null,null,null,null,null,0,null,0]
["444",444035133,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D305","v":0},{"$f":"'fnd enro'!E305","v":0},{"$f":"'fnd enro'!F305","v":0},{"$f":"'fnd enro'!G305","v":0},{"$f":"'fnd enro'!H305","v":1},{"$f":"'fnd enro'!I305","v":0},{"$f":"'fnd enro'!J305","v":0},{"$f":"'fnd enro'!K305","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L305","v":0},{"$f":"'fnd enro'!M305","v":0},{"$f":"'fnd enro'!N305","v":0},{"$f":"'fnd enro'!O305","v":0},{"$f":"'fnd enro'!P305","v":0},{"$f":"'fnd enro'!R305","v":1},1.087,{"$f":"VALUE('fnd enro'!Q305)","v":9},null,{"$f":"(($D305*'fnd base rates'!C$107)\n+($E305*'fnd base rates'!C$108)\n+($F305*'fnd base rates'!C$109)\n+($G305*'fnd base rates'!C$110)\n+($H305*'fnd base rates'!C$111)\n+($I305*'fnd base rates'!C$112)\n+($J305*'fnd base rates'!C$113)\n+($K305*'fnd base rates'!C$114)\n+($M305*'fnd base rates'!C$116)\n+($N305*'fnd base rates'!C$117)\n+($O305*'fnd base rates'!C$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,3)))\n*$R305","v":619.95839843099986},{"$f":"(($D305*'fnd base rates'!D$107)\n+($E305*'fnd base rates'!D$108)\n+($F305*'fnd base rates'!D$109)\n+($G305*'fnd base rates'!D$110)\n+($H305*'fnd base rates'!D$111)\n+($I305*'fnd base rates'!D$112)\n+($J305*'fnd base rates'!D$113)\n+($K305*'fnd base rates'!D$114)\n+($M305*'fnd base rates'!D$116)\n+($N305*'fnd base rates'!D$117)\n+($O305*'fnd base rates'!D$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,4)))\n*$R305","v":880.79609999999991},{"$f":"(($D305*'fnd base rates'!E$107)\n+($E305*'fnd base rates'!E$108)\n+($F305*'fnd base rates'!E$109)\n+($G305*'fnd base rates'!E$110)\n+($H305*'fnd base rates'!E$111)\n+($I305*'fnd base rates'!E$112)\n+($J305*'fnd base rates'!E$113)\n+($K305*'fnd base rates'!E$114)\n+($M305*'fnd base rates'!E$116)\n+($N305*'fnd base rates'!E$117)\n+($O305*'fnd base rates'!E$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,5)))\n*$R305","v":3990.4998679579999},{"$f":"(($D305*'fnd base rates'!F$107)\n+($E305*'fnd base rates'!F$108)\n+($F305*'fnd base rates'!F$109)\n+($G305*'fnd base rates'!F$110)\n+($H305*'fnd base rates'!F$111)\n+($I305*'fnd base rates'!F$112)\n+($J305*'fnd base rates'!F$113)\n+($K305*'fnd base rates'!F$114)\n+($M305*'fnd base rates'!F$116)\n+($N305*'fnd base rates'!F$117)\n+($O305*'fnd base rates'!F$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,6)))\n*$R305","v":1153.1927845619998},{"$f":"(($D305*'fnd base rates'!G$107)\n+($E305*'fnd base rates'!G$108)\n+($F305*'fnd base rates'!G$109)\n+($G305*'fnd base rates'!G$110)\n+($H305*'fnd base rates'!G$111)\n+($I305*'fnd base rates'!G$112)\n+($J305*'fnd base rates'!G$113)\n+($K305*'fnd base rates'!G$114)\n+($M305*'fnd base rates'!G$116)\n+($N305*'fnd base rates'!G$117)\n+($O305*'fnd base rates'!G$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,7)))\n*$R305","v":194.30145000799999},{"$f":"(($D305*'fnd base rates'!H$107)\n+($E305*'fnd base rates'!H$108)\n+($F305*'fnd base rates'!H$109)\n+($G305*'fnd base rates'!H$110)\n+($H305*'fnd base rates'!H$111)\n+($I305*'fnd base rates'!H$112)\n+($J305*'fnd base rates'!H$113)\n+($K305*'fnd base rates'!H$114)\n+($M305*'fnd base rates'!H$116)\n+($N305*'fnd base rates'!H$117)\n+($O305*'fnd base rates'!H$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D305*'fnd base rates'!I$107)\n+($E305*'fnd base rates'!I$108)\n+($F305*'fnd base rates'!I$109)\n+($G305*'fnd base rates'!I$110)\n+($H305*'fnd base rates'!I$111)\n+($I305*'fnd base rates'!I$112)\n+($J305*'fnd base rates'!I$113)\n+($K305*'fnd base rates'!I$114)\n+($M305*'fnd base rates'!I$116)\n+($N305*'fnd base rates'!I$117)\n+($O305*'fnd base rates'!I$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,9)))\n*$R305","v":443.91992999999997},{"$f":"(($D305*'fnd base rates'!J$107)\n+($E305*'fnd base rates'!J$108)\n+($F305*'fnd base rates'!J$109)\n+($G305*'fnd base rates'!J$110)\n+($H305*'fnd base rates'!J$111)\n+($I305*'fnd base rates'!J$112)\n+($J305*'fnd base rates'!J$113)\n+($K305*'fnd base rates'!J$114)\n+($M305*'fnd base rates'!J$116)\n+($N305*'fnd base rates'!J$117)\n+($O305*'fnd base rates'!J$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,10)))\n*$R305","v":286.44623999999999},{"$f":"(($D305*'fnd base rates'!K$107)\n+($E305*'fnd base rates'!K$108)\n+($F305*'fnd base rates'!K$109)\n+($G305*'fnd base rates'!K$110)\n+($H305*'fnd base rates'!K$111)\n+($I305*'fnd base rates'!K$112)\n+($J305*'fnd base rates'!K$113)\n+($K305*'fnd base rates'!K$114)\n+($M305*'fnd base rates'!K$116)\n+($N305*'fnd base rates'!K$117)\n+($O305*'fnd base rates'!K$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,11)))\n*$R305","v":1363.5893446530001},{"$f":"(($D305*'fnd base rates'!L$107)\n+($E305*'fnd base rates'!L$108)\n+($F305*'fnd base rates'!L$109)\n+($G305*'fnd base rates'!L$110)\n+($H305*'fnd base rates'!L$111)\n+($I305*'fnd base rates'!L$112)\n+($J305*'fnd base rates'!L$113)\n+($K305*'fnd base rates'!L$114)\n+($M305*'fnd base rates'!L$116)\n+($N305*'fnd base rates'!L$117)\n+($O305*'fnd base rates'!L$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D305*'fnd base rates'!M$107)\n+($E305*'fnd base rates'!M$108)\n+($F305*'fnd base rates'!M$109)\n+($G305*'fnd base rates'!M$110)\n+($H305*'fnd base rates'!M$111)\n+($I305*'fnd base rates'!M$112)\n+($J305*'fnd base rates'!M$113)\n+($K305*'fnd base rates'!M$114)\n+($M305*'fnd base rates'!M$116)\n+($N305*'fnd base rates'!M$117)\n+($O305*'fnd base rates'!M$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,13)))","v":0},11379.236305611999,null,444035133,"444","035","133",1,1,11379.236305611999,11379,-4138,15517,null,null,null,null,null,null,0,null,0]
["444",444035189,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D306","v":0},{"$f":"'fnd enro'!E306","v":0},{"$f":"'fnd enro'!F306","v":0},{"$f":"'fnd enro'!G306","v":0},{"$f":"'fnd enro'!H306","v":0},{"$f":"'fnd enro'!I306","v":2},{"$f":"'fnd enro'!J306","v":0},{"$f":"'fnd enro'!K306","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L306","v":0},{"$f":"'fnd enro'!M306","v":0},{"$f":"'fnd enro'!N306","v":0},{"$f":"'fnd enro'!O306","v":0},{"$f":"'fnd enro'!P306","v":2},{"$f":"'fnd enro'!R306","v":2},1.087,{"$f":"VALUE('fnd enro'!Q306)","v":3},null,{"$f":"(($D306*'fnd base rates'!C$107)\n+($E306*'fnd base rates'!C$108)\n+($F306*'fnd base rates'!C$109)\n+($G306*'fnd base rates'!C$110)\n+($H306*'fnd base rates'!C$111)\n+($I306*'fnd base rates'!C$112)\n+($J306*'fnd base rates'!C$113)\n+($K306*'fnd base rates'!C$114)\n+($M306*'fnd base rates'!C$116)\n+($N306*'fnd base rates'!C$117)\n+($O306*'fnd base rates'!C$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,3)))\n*$R306","v":1372.2916568619999},{"$f":"(($D306*'fnd base rates'!D$107)\n+($E306*'fnd base rates'!D$108)\n+($F306*'fnd base rates'!D$109)\n+($G306*'fnd base rates'!D$110)\n+($H306*'fnd base rates'!D$111)\n+($I306*'fnd base rates'!D$112)\n+($J306*'fnd base rates'!D$113)\n+($K306*'fnd base rates'!D$114)\n+($M306*'fnd base rates'!D$116)\n+($N306*'fnd base rates'!D$117)\n+($O306*'fnd base rates'!D$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,4)))\n*$R306","v":2388.8564199999996},{"$f":"(($D306*'fnd base rates'!E$107)\n+($E306*'fnd base rates'!E$108)\n+($F306*'fnd base rates'!E$109)\n+($G306*'fnd base rates'!E$110)\n+($H306*'fnd base rates'!E$111)\n+($I306*'fnd base rates'!E$112)\n+($J306*'fnd base rates'!E$113)\n+($K306*'fnd base rates'!E$114)\n+($M306*'fnd base rates'!E$116)\n+($N306*'fnd base rates'!E$117)\n+($O306*'fnd base rates'!E$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,5)))\n*$R306","v":17449.052355915999},{"$f":"(($D306*'fnd base rates'!F$107)\n+($E306*'fnd base rates'!F$108)\n+($F306*'fnd base rates'!F$109)\n+($G306*'fnd base rates'!F$110)\n+($H306*'fnd base rates'!F$111)\n+($I306*'fnd base rates'!F$112)\n+($J306*'fnd base rates'!F$113)\n+($K306*'fnd base rates'!F$114)\n+($M306*'fnd base rates'!F$116)\n+($N306*'fnd base rates'!F$117)\n+($O306*'fnd base rates'!F$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,6)))\n*$R306","v":2056.5712291240002},{"$f":"(($D306*'fnd base rates'!G$107)\n+($E306*'fnd base rates'!G$108)\n+($F306*'fnd base rates'!G$109)\n+($G306*'fnd base rates'!G$110)\n+($H306*'fnd base rates'!G$111)\n+($I306*'fnd base rates'!G$112)\n+($J306*'fnd base rates'!G$113)\n+($K306*'fnd base rates'!G$114)\n+($M306*'fnd base rates'!G$116)\n+($N306*'fnd base rates'!G$117)\n+($O306*'fnd base rates'!G$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,7)))\n*$R306","v":675.17958001600005},{"$f":"(($D306*'fnd base rates'!H$107)\n+($E306*'fnd base rates'!H$108)\n+($F306*'fnd base rates'!H$109)\n+($G306*'fnd base rates'!H$110)\n+($H306*'fnd base rates'!H$111)\n+($I306*'fnd base rates'!H$112)\n+($J306*'fnd base rates'!H$113)\n+($K306*'fnd base rates'!H$114)\n+($M306*'fnd base rates'!H$116)\n+($N306*'fnd base rates'!H$117)\n+($O306*'fnd base rates'!H$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,8)))","v":1796.5537200000001},{"$f":"(($D306*'fnd base rates'!I$107)\n+($E306*'fnd base rates'!I$108)\n+($F306*'fnd base rates'!I$109)\n+($G306*'fnd base rates'!I$110)\n+($H306*'fnd base rates'!I$111)\n+($I306*'fnd base rates'!I$112)\n+($J306*'fnd base rates'!I$113)\n+($K306*'fnd base rates'!I$114)\n+($M306*'fnd base rates'!I$116)\n+($N306*'fnd base rates'!I$117)\n+($O306*'fnd base rates'!I$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,9)))\n*$R306","v":1228.6795799999998},{"$f":"(($D306*'fnd base rates'!J$107)\n+($E306*'fnd base rates'!J$108)\n+($F306*'fnd base rates'!J$109)\n+($G306*'fnd base rates'!J$110)\n+($H306*'fnd base rates'!J$111)\n+($I306*'fnd base rates'!J$112)\n+($J306*'fnd base rates'!J$113)\n+($K306*'fnd base rates'!J$114)\n+($M306*'fnd base rates'!J$116)\n+($N306*'fnd base rates'!J$117)\n+($O306*'fnd base rates'!J$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,10)))\n*$R306","v":2609.4521999999997},{"$f":"(($D306*'fnd base rates'!K$107)\n+($E306*'fnd base rates'!K$108)\n+($F306*'fnd base rates'!K$109)\n+($G306*'fnd base rates'!K$110)\n+($H306*'fnd base rates'!K$111)\n+($I306*'fnd base rates'!K$112)\n+($J306*'fnd base rates'!K$113)\n+($K306*'fnd base rates'!K$114)\n+($M306*'fnd base rates'!K$116)\n+($N306*'fnd base rates'!K$117)\n+($O306*'fnd base rates'!K$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,11)))\n*$R306","v":2653.2844293060002},{"$f":"(($D306*'fnd base rates'!L$107)\n+($E306*'fnd base rates'!L$108)\n+($F306*'fnd base rates'!L$109)\n+($G306*'fnd base rates'!L$110)\n+($H306*'fnd base rates'!L$111)\n+($I306*'fnd base rates'!L$112)\n+($J306*'fnd base rates'!L$113)\n+($K306*'fnd base rates'!L$114)\n+($M306*'fnd base rates'!L$116)\n+($N306*'fnd base rates'!L$117)\n+($O306*'fnd base rates'!L$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,12)))","v":4360.2306600000002},{"$f":"(($D306*'fnd base rates'!M$107)\n+($E306*'fnd base rates'!M$108)\n+($F306*'fnd base rates'!M$109)\n+($G306*'fnd base rates'!M$110)\n+($H306*'fnd base rates'!M$111)\n+($I306*'fnd base rates'!M$112)\n+($J306*'fnd base rates'!M$113)\n+($K306*'fnd base rates'!M$114)\n+($M306*'fnd base rates'!M$116)\n+($N306*'fnd base rates'!M$117)\n+($O306*'fnd base rates'!M$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,13)))","v":0},36590.151831224,null,444035189,"444","035","189",1,2,36590.151831224,18295,-162,18457,null,null,null,null,null,null,0,null,0]
["444",444035220,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D307","v":0},{"$f":"'fnd enro'!E307","v":0},{"$f":"'fnd enro'!F307","v":0},{"$f":"'fnd enro'!G307","v":1},{"$f":"'fnd enro'!H307","v":0},{"$f":"'fnd enro'!I307","v":0},{"$f":"'fnd enro'!J307","v":0},{"$f":"'fnd enro'!K307","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L307","v":0},{"$f":"'fnd enro'!M307","v":0},{"$f":"'fnd enro'!N307","v":0},{"$f":"'fnd enro'!O307","v":0},{"$f":"'fnd enro'!P307","v":0},{"$f":"'fnd enro'!R307","v":1},1.087,{"$f":"VALUE('fnd enro'!Q307)","v":8},null,{"$f":"(($D307*'fnd base rates'!C$107)\n+($E307*'fnd base rates'!C$108)\n+($F307*'fnd base rates'!C$109)\n+($G307*'fnd base rates'!C$110)\n+($H307*'fnd base rates'!C$111)\n+($I307*'fnd base rates'!C$112)\n+($J307*'fnd base rates'!C$113)\n+($K307*'fnd base rates'!C$114)\n+($M307*'fnd base rates'!C$116)\n+($N307*'fnd base rates'!C$117)\n+($O307*'fnd base rates'!C$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,3)))\n*$R307","v":619.95839843099986},{"$f":"(($D307*'fnd base rates'!D$107)\n+($E307*'fnd base rates'!D$108)\n+($F307*'fnd base rates'!D$109)\n+($G307*'fnd base rates'!D$110)\n+($H307*'fnd base rates'!D$111)\n+($I307*'fnd base rates'!D$112)\n+($J307*'fnd base rates'!D$113)\n+($K307*'fnd base rates'!D$114)\n+($M307*'fnd base rates'!D$116)\n+($N307*'fnd base rates'!D$117)\n+($O307*'fnd base rates'!D$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,4)))\n*$R307","v":880.79609999999991},{"$f":"(($D307*'fnd base rates'!E$107)\n+($E307*'fnd base rates'!E$108)\n+($F307*'fnd base rates'!E$109)\n+($G307*'fnd base rates'!E$110)\n+($H307*'fnd base rates'!E$111)\n+($I307*'fnd base rates'!E$112)\n+($J307*'fnd base rates'!E$113)\n+($K307*'fnd base rates'!E$114)\n+($M307*'fnd base rates'!E$116)\n+($N307*'fnd base rates'!E$117)\n+($O307*'fnd base rates'!E$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,5)))\n*$R307","v":4475.1170779579998},{"$f":"(($D307*'fnd base rates'!F$107)\n+($E307*'fnd base rates'!F$108)\n+($F307*'fnd base rates'!F$109)\n+($G307*'fnd base rates'!F$110)\n+($H307*'fnd base rates'!F$111)\n+($I307*'fnd base rates'!F$112)\n+($J307*'fnd base rates'!F$113)\n+($K307*'fnd base rates'!F$114)\n+($M307*'fnd base rates'!F$116)\n+($N307*'fnd base rates'!F$117)\n+($O307*'fnd base rates'!F$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,6)))\n*$R307","v":1443.378304562},{"$f":"(($D307*'fnd base rates'!G$107)\n+($E307*'fnd base rates'!G$108)\n+($F307*'fnd base rates'!G$109)\n+($G307*'fnd base rates'!G$110)\n+($H307*'fnd base rates'!G$111)\n+($I307*'fnd base rates'!G$112)\n+($J307*'fnd base rates'!G$113)\n+($K307*'fnd base rates'!G$114)\n+($M307*'fnd base rates'!G$116)\n+($N307*'fnd base rates'!G$117)\n+($O307*'fnd base rates'!G$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,7)))\n*$R307","v":180.88787000799999},{"$f":"(($D307*'fnd base rates'!H$107)\n+($E307*'fnd base rates'!H$108)\n+($F307*'fnd base rates'!H$109)\n+($G307*'fnd base rates'!H$110)\n+($H307*'fnd base rates'!H$111)\n+($I307*'fnd base rates'!H$112)\n+($J307*'fnd base rates'!H$113)\n+($K307*'fnd base rates'!H$114)\n+($M307*'fnd base rates'!H$116)\n+($N307*'fnd base rates'!H$117)\n+($O307*'fnd base rates'!H$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D307*'fnd base rates'!I$107)\n+($E307*'fnd base rates'!I$108)\n+($F307*'fnd base rates'!I$109)\n+($G307*'fnd base rates'!I$110)\n+($H307*'fnd base rates'!I$111)\n+($I307*'fnd base rates'!I$112)\n+($J307*'fnd base rates'!I$113)\n+($K307*'fnd base rates'!I$114)\n+($M307*'fnd base rates'!I$116)\n+($N307*'fnd base rates'!I$117)\n+($O307*'fnd base rates'!I$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,9)))\n*$R307","v":411.48385000000002},{"$f":"(($D307*'fnd base rates'!J$107)\n+($E307*'fnd base rates'!J$108)\n+($F307*'fnd base rates'!J$109)\n+($G307*'fnd base rates'!J$110)\n+($H307*'fnd base rates'!J$111)\n+($I307*'fnd base rates'!J$112)\n+($J307*'fnd base rates'!J$113)\n+($K307*'fnd base rates'!J$114)\n+($M307*'fnd base rates'!J$116)\n+($N307*'fnd base rates'!J$117)\n+($O307*'fnd base rates'!J$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,10)))\n*$R307","v":175.35484},{"$f":"(($D307*'fnd base rates'!K$107)\n+($E307*'fnd base rates'!K$108)\n+($F307*'fnd base rates'!K$109)\n+($G307*'fnd base rates'!K$110)\n+($H307*'fnd base rates'!K$111)\n+($I307*'fnd base rates'!K$112)\n+($J307*'fnd base rates'!K$113)\n+($K307*'fnd base rates'!K$114)\n+($M307*'fnd base rates'!K$116)\n+($N307*'fnd base rates'!K$117)\n+($O307*'fnd base rates'!K$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,11)))\n*$R307","v":1269.248614653},{"$f":"(($D307*'fnd base rates'!L$107)\n+($E307*'fnd base rates'!L$108)\n+($F307*'fnd base rates'!L$109)\n+($G307*'fnd base rates'!L$110)\n+($H307*'fnd base rates'!L$111)\n+($I307*'fnd base rates'!L$112)\n+($J307*'fnd base rates'!L$113)\n+($K307*'fnd base rates'!L$114)\n+($M307*'fnd base rates'!L$116)\n+($N307*'fnd base rates'!L$117)\n+($O307*'fnd base rates'!L$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D307*'fnd base rates'!M$107)\n+($E307*'fnd base rates'!M$108)\n+($F307*'fnd base rates'!M$109)\n+($G307*'fnd base rates'!M$110)\n+($H307*'fnd base rates'!M$111)\n+($I307*'fnd base rates'!M$112)\n+($J307*'fnd base rates'!M$113)\n+($K307*'fnd base rates'!M$114)\n+($M307*'fnd base rates'!M$116)\n+($N307*'fnd base rates'!M$117)\n+($O307*'fnd base rates'!M$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,13)))","v":0},11793.757245612001,null,444035220,"444","035","220",1,1,11793.757245612001,11794,-3516,15310,null,null,null,null,null,null,0,null,0]
["444",444035243,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D308","v":0},{"$f":"'fnd enro'!E308","v":0},{"$f":"'fnd enro'!F308","v":0},{"$f":"'fnd enro'!G308","v":2},{"$f":"'fnd enro'!H308","v":1},{"$f":"'fnd enro'!I308","v":1},{"$f":"'fnd enro'!J308","v":0},{"$f":"'fnd enro'!K308","v":0.15720000000000001},{"$f":"'fnd enro'!L308","v":0},{"$f":"'fnd enro'!M308","v":2},{"$f":"'fnd enro'!N308","v":0},{"$f":"'fnd enro'!O308","v":0},{"$f":"'fnd enro'!P308","v":4},{"$f":"'fnd enro'!R308","v":4},1.087,{"$f":"VALUE('fnd enro'!Q308)","v":9},null,{"$f":"(($D308*'fnd base rates'!C$107)\n+($E308*'fnd base rates'!C$108)\n+($F308*'fnd base rates'!C$109)\n+($G308*'fnd base rates'!C$110)\n+($H308*'fnd base rates'!C$111)\n+($I308*'fnd base rates'!C$112)\n+($J308*'fnd base rates'!C$113)\n+($K308*'fnd base rates'!C$114)\n+($M308*'fnd base rates'!C$116)\n+($N308*'fnd base rates'!C$117)\n+($O308*'fnd base rates'!C$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,3)))\n*$R308","v":3115.7068537239998},{"$f":"(($D308*'fnd base rates'!D$107)\n+($E308*'fnd base rates'!D$108)\n+($F308*'fnd base rates'!D$109)\n+($G308*'fnd base rates'!D$110)\n+($H308*'fnd base rates'!D$111)\n+($I308*'fnd base rates'!D$112)\n+($J308*'fnd base rates'!D$113)\n+($K308*'fnd base rates'!D$114)\n+($M308*'fnd base rates'!D$116)\n+($N308*'fnd base rates'!D$117)\n+($O308*'fnd base rates'!D$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,4)))\n*$R308","v":5814.31952},{"$f":"(($D308*'fnd base rates'!E$107)\n+($E308*'fnd base rates'!E$108)\n+($F308*'fnd base rates'!E$109)\n+($G308*'fnd base rates'!E$110)\n+($H308*'fnd base rates'!E$111)\n+($I308*'fnd base rates'!E$112)\n+($J308*'fnd base rates'!E$113)\n+($K308*'fnd base rates'!E$114)\n+($M308*'fnd base rates'!E$116)\n+($N308*'fnd base rates'!E$117)\n+($O308*'fnd base rates'!E$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,5)))\n*$R308","v":39802.268261832003},{"$f":"(($D308*'fnd base rates'!F$107)\n+($E308*'fnd base rates'!F$108)\n+($F308*'fnd base rates'!F$109)\n+($G308*'fnd base rates'!F$110)\n+($H308*'fnd base rates'!F$111)\n+($I308*'fnd base rates'!F$112)\n+($J308*'fnd base rates'!F$113)\n+($K308*'fnd base rates'!F$114)\n+($M308*'fnd base rates'!F$116)\n+($N308*'fnd base rates'!F$117)\n+($O308*'fnd base rates'!F$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,6)))\n*$R308","v":5490.8606082480001},{"$f":"(($D308*'fnd base rates'!G$107)\n+($E308*'fnd base rates'!G$108)\n+($F308*'fnd base rates'!G$109)\n+($G308*'fnd base rates'!G$110)\n+($H308*'fnd base rates'!G$111)\n+($I308*'fnd base rates'!G$112)\n+($J308*'fnd base rates'!G$113)\n+($K308*'fnd base rates'!G$114)\n+($M308*'fnd base rates'!G$116)\n+($N308*'fnd base rates'!G$117)\n+($O308*'fnd base rates'!G$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,7)))\n*$R308","v":1750.777350032},{"$f":"(($D308*'fnd base rates'!H$107)\n+($E308*'fnd base rates'!H$108)\n+($F308*'fnd base rates'!H$109)\n+($G308*'fnd base rates'!H$110)\n+($H308*'fnd base rates'!H$111)\n+($I308*'fnd base rates'!H$112)\n+($J308*'fnd base rates'!H$113)\n+($K308*'fnd base rates'!H$114)\n+($M308*'fnd base rates'!H$116)\n+($N308*'fnd base rates'!H$117)\n+($O308*'fnd base rates'!H$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,8)))","v":2943.7974400000003},{"$f":"(($D308*'fnd base rates'!I$107)\n+($E308*'fnd base rates'!I$108)\n+($F308*'fnd base rates'!I$109)\n+($G308*'fnd base rates'!I$110)\n+($H308*'fnd base rates'!I$111)\n+($I308*'fnd base rates'!I$112)\n+($J308*'fnd base rates'!I$113)\n+($K308*'fnd base rates'!I$114)\n+($M308*'fnd base rates'!I$116)\n+($N308*'fnd base rates'!I$117)\n+($O308*'fnd base rates'!I$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,9)))\n*$R308","v":2676.9657699999998},{"$f":"(($D308*'fnd base rates'!J$107)\n+($E308*'fnd base rates'!J$108)\n+($F308*'fnd base rates'!J$109)\n+($G308*'fnd base rates'!J$110)\n+($H308*'fnd base rates'!J$111)\n+($I308*'fnd base rates'!J$112)\n+($J308*'fnd base rates'!J$113)\n+($K308*'fnd base rates'!J$114)\n+($M308*'fnd base rates'!J$116)\n+($N308*'fnd base rates'!J$117)\n+($O308*'fnd base rates'!J$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,10)))\n*$R308","v":5196.0991400000003},{"$f":"(($D308*'fnd base rates'!K$107)\n+($E308*'fnd base rates'!K$108)\n+($F308*'fnd base rates'!K$109)\n+($G308*'fnd base rates'!K$110)\n+($H308*'fnd base rates'!K$111)\n+($I308*'fnd base rates'!K$112)\n+($J308*'fnd base rates'!K$113)\n+($K308*'fnd base rates'!K$114)\n+($M308*'fnd base rates'!K$116)\n+($N308*'fnd base rates'!K$117)\n+($O308*'fnd base rates'!K$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,11)))\n*$R308","v":5953.214288612},{"$f":"(($D308*'fnd base rates'!L$107)\n+($E308*'fnd base rates'!L$108)\n+($F308*'fnd base rates'!L$109)\n+($G308*'fnd base rates'!L$110)\n+($H308*'fnd base rates'!L$111)\n+($I308*'fnd base rates'!L$112)\n+($J308*'fnd base rates'!L$113)\n+($K308*'fnd base rates'!L$114)\n+($M308*'fnd base rates'!L$116)\n+($N308*'fnd base rates'!L$117)\n+($O308*'fnd base rates'!L$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,12)))","v":10671.11132},{"$f":"(($D308*'fnd base rates'!M$107)\n+($E308*'fnd base rates'!M$108)\n+($F308*'fnd base rates'!M$109)\n+($G308*'fnd base rates'!M$110)\n+($H308*'fnd base rates'!M$111)\n+($I308*'fnd base rates'!M$112)\n+($J308*'fnd base rates'!M$113)\n+($K308*'fnd base rates'!M$114)\n+($M308*'fnd base rates'!M$116)\n+($N308*'fnd base rates'!M$117)\n+($O308*'fnd base rates'!M$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,13)))","v":0},83415.120552448017,null,444035243,"444","035","243",1,4,83415.120552448017,20854,-298,21152,null,null,null,null,null,null,0,null,0]
["444",444035244,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D309","v":0},{"$f":"'fnd enro'!E309","v":0},{"$f":"'fnd enro'!F309","v":2},{"$f":"'fnd enro'!G309","v":3},{"$f":"'fnd enro'!H309","v":1},{"$f":"'fnd enro'!I309","v":5},{"$f":"'fnd enro'!J309","v":0},{"$f":"'fnd enro'!K309","v":0.43230000000000002},{"$f":"'fnd enro'!L309","v":0},{"$f":"'fnd enro'!M309","v":1},{"$f":"'fnd enro'!N309","v":0},{"$f":"'fnd enro'!O309","v":1},{"$f":"'fnd enro'!P309","v":8},{"$f":"'fnd enro'!R309","v":11},1.087,{"$f":"VALUE('fnd enro'!Q309)","v":10},null,{"$f":"(($D309*'fnd base rates'!C$107)\n+($E309*'fnd base rates'!C$108)\n+($F309*'fnd base rates'!C$109)\n+($G309*'fnd base rates'!C$110)\n+($H309*'fnd base rates'!C$111)\n+($I309*'fnd base rates'!C$112)\n+($J309*'fnd base rates'!C$113)\n+($K309*'fnd base rates'!C$114)\n+($M309*'fnd base rates'!C$116)\n+($N309*'fnd base rates'!C$117)\n+($O309*'fnd base rates'!C$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,3)))\n*$R309","v":7918.8363527409983},{"$f":"(($D309*'fnd base rates'!D$107)\n+($E309*'fnd base rates'!D$108)\n+($F309*'fnd base rates'!D$109)\n+($G309*'fnd base rates'!D$110)\n+($H309*'fnd base rates'!D$111)\n+($I309*'fnd base rates'!D$112)\n+($J309*'fnd base rates'!D$113)\n+($K309*'fnd base rates'!D$114)\n+($M309*'fnd base rates'!D$116)\n+($N309*'fnd base rates'!D$117)\n+($O309*'fnd base rates'!D$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,4)))\n*$R309","v":14124.880189999998},{"$f":"(($D309*'fnd base rates'!E$107)\n+($E309*'fnd base rates'!E$108)\n+($F309*'fnd base rates'!E$109)\n+($G309*'fnd base rates'!E$110)\n+($H309*'fnd base rates'!E$111)\n+($I309*'fnd base rates'!E$112)\n+($J309*'fnd base rates'!E$113)\n+($K309*'fnd base rates'!E$114)\n+($M309*'fnd base rates'!E$116)\n+($N309*'fnd base rates'!E$117)\n+($O309*'fnd base rates'!E$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,5)))\n*$R309","v":96736.155567538008},{"$f":"(($D309*'fnd base rates'!F$107)\n+($E309*'fnd base rates'!F$108)\n+($F309*'fnd base rates'!F$109)\n+($G309*'fnd base rates'!F$110)\n+($H309*'fnd base rates'!F$111)\n+($I309*'fnd base rates'!F$112)\n+($J309*'fnd base rates'!F$113)\n+($K309*'fnd base rates'!F$114)\n+($M309*'fnd base rates'!F$116)\n+($N309*'fnd base rates'!F$117)\n+($O309*'fnd base rates'!F$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,6)))\n*$R309","v":13963.997870182},{"$f":"(($D309*'fnd base rates'!G$107)\n+($E309*'fnd base rates'!G$108)\n+($F309*'fnd base rates'!G$109)\n+($G309*'fnd base rates'!G$110)\n+($H309*'fnd base rates'!G$111)\n+($I309*'fnd base rates'!G$112)\n+($J309*'fnd base rates'!G$113)\n+($K309*'fnd base rates'!G$114)\n+($M309*'fnd base rates'!G$116)\n+($N309*'fnd base rates'!G$117)\n+($O309*'fnd base rates'!G$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,7)))\n*$R309","v":4059.8167600879997},{"$f":"(($D309*'fnd base rates'!H$107)\n+($E309*'fnd base rates'!H$108)\n+($F309*'fnd base rates'!H$109)\n+($G309*'fnd base rates'!H$110)\n+($H309*'fnd base rates'!H$111)\n+($I309*'fnd base rates'!H$112)\n+($J309*'fnd base rates'!H$113)\n+($K309*'fnd base rates'!H$114)\n+($M309*'fnd base rates'!H$116)\n+($N309*'fnd base rates'!H$117)\n+($O309*'fnd base rates'!H$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,8)))","v":8278.0854600000002},{"$f":"(($D309*'fnd base rates'!I$107)\n+($E309*'fnd base rates'!I$108)\n+($F309*'fnd base rates'!I$109)\n+($G309*'fnd base rates'!I$110)\n+($H309*'fnd base rates'!I$111)\n+($I309*'fnd base rates'!I$112)\n+($J309*'fnd base rates'!I$113)\n+($K309*'fnd base rates'!I$114)\n+($M309*'fnd base rates'!I$116)\n+($N309*'fnd base rates'!I$117)\n+($O309*'fnd base rates'!I$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,9)))\n*$R309","v":6721.7579900000001},{"$f":"(($D309*'fnd base rates'!J$107)\n+($E309*'fnd base rates'!J$108)\n+($F309*'fnd base rates'!J$109)\n+($G309*'fnd base rates'!J$110)\n+($H309*'fnd base rates'!J$111)\n+($I309*'fnd base rates'!J$112)\n+($J309*'fnd base rates'!J$113)\n+($K309*'fnd base rates'!J$114)\n+($M309*'fnd base rates'!J$116)\n+($N309*'fnd base rates'!J$117)\n+($O309*'fnd base rates'!J$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,10)))\n*$R309","v":12596.134259999999},{"$f":"(($D309*'fnd base rates'!K$107)\n+($E309*'fnd base rates'!K$108)\n+($F309*'fnd base rates'!K$109)\n+($G309*'fnd base rates'!K$110)\n+($H309*'fnd base rates'!K$111)\n+($I309*'fnd base rates'!K$112)\n+($J309*'fnd base rates'!K$113)\n+($K309*'fnd base rates'!K$114)\n+($M309*'fnd base rates'!K$116)\n+($N309*'fnd base rates'!K$117)\n+($O309*'fnd base rates'!K$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,11)))\n*$R309","v":15118.715821182999},{"$f":"(($D309*'fnd base rates'!L$107)\n+($E309*'fnd base rates'!L$108)\n+($F309*'fnd base rates'!L$109)\n+($G309*'fnd base rates'!L$110)\n+($H309*'fnd base rates'!L$111)\n+($I309*'fnd base rates'!L$112)\n+($J309*'fnd base rates'!L$113)\n+($K309*'fnd base rates'!L$114)\n+($M309*'fnd base rates'!L$116)\n+($N309*'fnd base rates'!L$117)\n+($O309*'fnd base rates'!L$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,12)))","v":26107.278629999997},{"$f":"(($D309*'fnd base rates'!M$107)\n+($E309*'fnd base rates'!M$108)\n+($F309*'fnd base rates'!M$109)\n+($G309*'fnd base rates'!M$110)\n+($H309*'fnd base rates'!M$111)\n+($I309*'fnd base rates'!M$112)\n+($J309*'fnd base rates'!M$113)\n+($K309*'fnd base rates'!M$114)\n+($M309*'fnd base rates'!M$116)\n+($N309*'fnd base rates'!M$117)\n+($O309*'fnd base rates'!M$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,13)))","v":0},205625.65890173198,null,444035244,"444","035","244",1,11,205625.65890173198,18693,7314,11379,null,null,null,null,null,null,0,null,0]
["444",444035285,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D310","v":0},{"$f":"'fnd enro'!E310","v":0},{"$f":"'fnd enro'!F310","v":1},{"$f":"'fnd enro'!G310","v":1},{"$f":"'fnd enro'!H310","v":0},{"$f":"'fnd enro'!I310","v":0},{"$f":"'fnd enro'!J310","v":0},{"$f":"'fnd enro'!K310","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L310","v":0},{"$f":"'fnd enro'!M310","v":0},{"$f":"'fnd enro'!N310","v":0},{"$f":"'fnd enro'!O310","v":0},{"$f":"'fnd enro'!P310","v":0},{"$f":"'fnd enro'!R310","v":2},1.087,{"$f":"VALUE('fnd enro'!Q310)","v":9},null,{"$f":"(($D310*'fnd base rates'!C$107)\n+($E310*'fnd base rates'!C$108)\n+($F310*'fnd base rates'!C$109)\n+($G310*'fnd base rates'!C$110)\n+($H310*'fnd base rates'!C$111)\n+($I310*'fnd base rates'!C$112)\n+($J310*'fnd base rates'!C$113)\n+($K310*'fnd base rates'!C$114)\n+($M310*'fnd base rates'!C$116)\n+($N310*'fnd base rates'!C$117)\n+($O310*'fnd base rates'!C$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,3)))\n*$R310","v":1239.9167968619997},{"$f":"(($D310*'fnd base rates'!D$107)\n+($E310*'fnd base rates'!D$108)\n+($F310*'fnd base rates'!D$109)\n+($G310*'fnd base rates'!D$110)\n+($H310*'fnd base rates'!D$111)\n+($I310*'fnd base rates'!D$112)\n+($J310*'fnd base rates'!D$113)\n+($K310*'fnd base rates'!D$114)\n+($M310*'fnd base rates'!D$116)\n+($N310*'fnd base rates'!D$117)\n+($O310*'fnd base rates'!D$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,4)))\n*$R310","v":1761.5921999999998},{"$f":"(($D310*'fnd base rates'!E$107)\n+($E310*'fnd base rates'!E$108)\n+($F310*'fnd base rates'!E$109)\n+($G310*'fnd base rates'!E$110)\n+($H310*'fnd base rates'!E$111)\n+($I310*'fnd base rates'!E$112)\n+($J310*'fnd base rates'!E$113)\n+($K310*'fnd base rates'!E$114)\n+($M310*'fnd base rates'!E$116)\n+($N310*'fnd base rates'!E$117)\n+($O310*'fnd base rates'!E$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,5)))\n*$R310","v":8950.2885059159998},{"$f":"(($D310*'fnd base rates'!F$107)\n+($E310*'fnd base rates'!F$108)\n+($F310*'fnd base rates'!F$109)\n+($G310*'fnd base rates'!F$110)\n+($H310*'fnd base rates'!F$111)\n+($I310*'fnd base rates'!F$112)\n+($J310*'fnd base rates'!F$113)\n+($K310*'fnd base rates'!F$114)\n+($M310*'fnd base rates'!F$116)\n+($N310*'fnd base rates'!F$117)\n+($O310*'fnd base rates'!F$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,6)))\n*$R310","v":2886.7566091240001},{"$f":"(($D310*'fnd base rates'!G$107)\n+($E310*'fnd base rates'!G$108)\n+($F310*'fnd base rates'!G$109)\n+($G310*'fnd base rates'!G$110)\n+($H310*'fnd base rates'!G$111)\n+($I310*'fnd base rates'!G$112)\n+($J310*'fnd base rates'!G$113)\n+($K310*'fnd base rates'!G$114)\n+($M310*'fnd base rates'!G$116)\n+($N310*'fnd base rates'!G$117)\n+($O310*'fnd base rates'!G$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,7)))\n*$R310","v":361.75400001599996},{"$f":"(($D310*'fnd base rates'!H$107)\n+($E310*'fnd base rates'!H$108)\n+($F310*'fnd base rates'!H$109)\n+($G310*'fnd base rates'!H$110)\n+($H310*'fnd base rates'!H$111)\n+($I310*'fnd base rates'!H$112)\n+($J310*'fnd base rates'!H$113)\n+($K310*'fnd base rates'!H$114)\n+($M310*'fnd base rates'!H$116)\n+($N310*'fnd base rates'!H$117)\n+($O310*'fnd base rates'!H$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D310*'fnd base rates'!I$107)\n+($E310*'fnd base rates'!I$108)\n+($F310*'fnd base rates'!I$109)\n+($G310*'fnd base rates'!I$110)\n+($H310*'fnd base rates'!I$111)\n+($I310*'fnd base rates'!I$112)\n+($J310*'fnd base rates'!I$113)\n+($K310*'fnd base rates'!I$114)\n+($M310*'fnd base rates'!I$116)\n+($N310*'fnd base rates'!I$117)\n+($O310*'fnd base rates'!I$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,9)))\n*$R310","v":822.96770000000004},{"$f":"(($D310*'fnd base rates'!J$107)\n+($E310*'fnd base rates'!J$108)\n+($F310*'fnd base rates'!J$109)\n+($G310*'fnd base rates'!J$110)\n+($H310*'fnd base rates'!J$111)\n+($I310*'fnd base rates'!J$112)\n+($J310*'fnd base rates'!J$113)\n+($K310*'fnd base rates'!J$114)\n+($M310*'fnd base rates'!J$116)\n+($N310*'fnd base rates'!J$117)\n+($O310*'fnd base rates'!J$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,10)))\n*$R310","v":292.27256},{"$f":"(($D310*'fnd base rates'!K$107)\n+($E310*'fnd base rates'!K$108)\n+($F310*'fnd base rates'!K$109)\n+($G310*'fnd base rates'!K$110)\n+($H310*'fnd base rates'!K$111)\n+($I310*'fnd base rates'!K$112)\n+($J310*'fnd base rates'!K$113)\n+($K310*'fnd base rates'!K$114)\n+($M310*'fnd base rates'!K$116)\n+($N310*'fnd base rates'!K$117)\n+($O310*'fnd base rates'!K$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,11)))\n*$R310","v":2538.497229306},{"$f":"(($D310*'fnd base rates'!L$107)\n+($E310*'fnd base rates'!L$108)\n+($F310*'fnd base rates'!L$109)\n+($G310*'fnd base rates'!L$110)\n+($H310*'fnd base rates'!L$111)\n+($I310*'fnd base rates'!L$112)\n+($J310*'fnd base rates'!L$113)\n+($K310*'fnd base rates'!L$114)\n+($M310*'fnd base rates'!L$116)\n+($N310*'fnd base rates'!L$117)\n+($O310*'fnd base rates'!L$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,12)))","v":3565.6906600000002},{"$f":"(($D310*'fnd base rates'!M$107)\n+($E310*'fnd base rates'!M$108)\n+($F310*'fnd base rates'!M$109)\n+($G310*'fnd base rates'!M$110)\n+($H310*'fnd base rates'!M$111)\n+($I310*'fnd base rates'!M$112)\n+($J310*'fnd base rates'!M$113)\n+($K310*'fnd base rates'!M$114)\n+($M310*'fnd base rates'!M$116)\n+($N310*'fnd base rates'!M$117)\n+($O310*'fnd base rates'!M$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,13)))","v":0},23529.089981224002,null,444035285,"444","035","285",1,2,23529.089981224002,11765,-6530,18295,null,null,null,null,null,null,0,null,0]
["444",444035336,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D311","v":0},{"$f":"'fnd enro'!E311","v":0},{"$f":"'fnd enro'!F311","v":0},{"$f":"'fnd enro'!G311","v":0},{"$f":"'fnd enro'!H311","v":0},{"$f":"'fnd enro'!I311","v":2},{"$f":"'fnd enro'!J311","v":0},{"$f":"'fnd enro'!K311","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L311","v":0},{"$f":"'fnd enro'!M311","v":0},{"$f":"'fnd enro'!N311","v":0},{"$f":"'fnd enro'!O311","v":0},{"$f":"'fnd enro'!P311","v":0},{"$f":"'fnd enro'!R311","v":2},1.087,{"$f":"VALUE('fnd enro'!Q311)","v":8},null,{"$f":"(($D311*'fnd base rates'!C$107)\n+($E311*'fnd base rates'!C$108)\n+($F311*'fnd base rates'!C$109)\n+($G311*'fnd base rates'!C$110)\n+($H311*'fnd base rates'!C$111)\n+($I311*'fnd base rates'!C$112)\n+($J311*'fnd base rates'!C$113)\n+($K311*'fnd base rates'!C$114)\n+($M311*'fnd base rates'!C$116)\n+($N311*'fnd base rates'!C$117)\n+($O311*'fnd base rates'!C$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,3)))\n*$R311","v":1239.9167968619997},{"$f":"(($D311*'fnd base rates'!D$107)\n+($E311*'fnd base rates'!D$108)\n+($F311*'fnd base rates'!D$109)\n+($G311*'fnd base rates'!D$110)\n+($H311*'fnd base rates'!D$111)\n+($I311*'fnd base rates'!D$112)\n+($J311*'fnd base rates'!D$113)\n+($K311*'fnd base rates'!D$114)\n+($M311*'fnd base rates'!D$116)\n+($N311*'fnd base rates'!D$117)\n+($O311*'fnd base rates'!D$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,4)))\n*$R311","v":1761.5921999999998},{"$f":"(($D311*'fnd base rates'!E$107)\n+($E311*'fnd base rates'!E$108)\n+($F311*'fnd base rates'!E$109)\n+($G311*'fnd base rates'!E$110)\n+($H311*'fnd base rates'!E$111)\n+($I311*'fnd base rates'!E$112)\n+($J311*'fnd base rates'!E$113)\n+($K311*'fnd base rates'!E$114)\n+($M311*'fnd base rates'!E$116)\n+($N311*'fnd base rates'!E$117)\n+($O311*'fnd base rates'!E$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,5)))\n*$R311","v":11325.894395916001},{"$f":"(($D311*'fnd base rates'!F$107)\n+($E311*'fnd base rates'!F$108)\n+($F311*'fnd base rates'!F$109)\n+($G311*'fnd base rates'!F$110)\n+($H311*'fnd base rates'!F$111)\n+($I311*'fnd base rates'!F$112)\n+($J311*'fnd base rates'!F$113)\n+($K311*'fnd base rates'!F$114)\n+($M311*'fnd base rates'!F$116)\n+($N311*'fnd base rates'!F$117)\n+($O311*'fnd base rates'!F$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,6)))\n*$R311","v":2056.5712291240002},{"$f":"(($D311*'fnd base rates'!G$107)\n+($E311*'fnd base rates'!G$108)\n+($F311*'fnd base rates'!G$109)\n+($G311*'fnd base rates'!G$110)\n+($H311*'fnd base rates'!G$111)\n+($I311*'fnd base rates'!G$112)\n+($J311*'fnd base rates'!G$113)\n+($K311*'fnd base rates'!G$114)\n+($M311*'fnd base rates'!G$116)\n+($N311*'fnd base rates'!G$117)\n+($O311*'fnd base rates'!G$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,7)))\n*$R311","v":378.10248001600002},{"$f":"(($D311*'fnd base rates'!H$107)\n+($E311*'fnd base rates'!H$108)\n+($F311*'fnd base rates'!H$109)\n+($G311*'fnd base rates'!H$110)\n+($H311*'fnd base rates'!H$111)\n+($I311*'fnd base rates'!H$112)\n+($J311*'fnd base rates'!H$113)\n+($K311*'fnd base rates'!H$114)\n+($M311*'fnd base rates'!H$116)\n+($N311*'fnd base rates'!H$117)\n+($O311*'fnd base rates'!H$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D311*'fnd base rates'!I$107)\n+($E311*'fnd base rates'!I$108)\n+($F311*'fnd base rates'!I$109)\n+($G311*'fnd base rates'!I$110)\n+($H311*'fnd base rates'!I$111)\n+($I311*'fnd base rates'!I$112)\n+($J311*'fnd base rates'!I$113)\n+($K311*'fnd base rates'!I$114)\n+($M311*'fnd base rates'!I$116)\n+($N311*'fnd base rates'!I$117)\n+($O311*'fnd base rates'!I$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,9)))\n*$R311","v":980.73487999999998},{"$f":"(($D311*'fnd base rates'!J$107)\n+($E311*'fnd base rates'!J$108)\n+($F311*'fnd base rates'!J$109)\n+($G311*'fnd base rates'!J$110)\n+($H311*'fnd base rates'!J$111)\n+($I311*'fnd base rates'!J$112)\n+($J311*'fnd base rates'!J$113)\n+($K311*'fnd base rates'!J$114)\n+($M311*'fnd base rates'!J$116)\n+($N311*'fnd base rates'!J$117)\n+($O311*'fnd base rates'!J$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,10)))\n*$R311","v":1321.0528399999998},{"$f":"(($D311*'fnd base rates'!K$107)\n+($E311*'fnd base rates'!K$108)\n+($F311*'fnd base rates'!K$109)\n+($G311*'fnd base rates'!K$110)\n+($H311*'fnd base rates'!K$111)\n+($I311*'fnd base rates'!K$112)\n+($J311*'fnd base rates'!K$113)\n+($K311*'fnd base rates'!K$114)\n+($M311*'fnd base rates'!K$116)\n+($N311*'fnd base rates'!K$117)\n+($O311*'fnd base rates'!K$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,11)))\n*$R311","v":2653.2844293060002},{"$f":"(($D311*'fnd base rates'!L$107)\n+($E311*'fnd base rates'!L$108)\n+($F311*'fnd base rates'!L$109)\n+($G311*'fnd base rates'!L$110)\n+($H311*'fnd base rates'!L$111)\n+($I311*'fnd base rates'!L$112)\n+($J311*'fnd base rates'!L$113)\n+($K311*'fnd base rates'!L$114)\n+($M311*'fnd base rates'!L$116)\n+($N311*'fnd base rates'!L$117)\n+($O311*'fnd base rates'!L$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D311*'fnd base rates'!M$107)\n+($E311*'fnd base rates'!M$108)\n+($F311*'fnd base rates'!M$109)\n+($G311*'fnd base rates'!M$110)\n+($H311*'fnd base rates'!M$111)\n+($I311*'fnd base rates'!M$112)\n+($J311*'fnd base rates'!M$113)\n+($K311*'fnd base rates'!M$114)\n+($M311*'fnd base rates'!M$116)\n+($N311*'fnd base rates'!M$117)\n+($O311*'fnd base rates'!M$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,13)))","v":0},26868.853631223999,null,444035336,"444","035","336",1,2,26868.853631223999,13434,1640,11794,null,null,null,null,null,null,0,null,0]
["445",445348017,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D312","v":0},{"$f":"'fnd enro'!E312","v":0},{"$f":"'fnd enro'!F312","v":0},{"$f":"'fnd enro'!G312","v":4},{"$f":"'fnd enro'!H312","v":1},{"$f":"'fnd enro'!I312","v":0},{"$f":"'fnd enro'!J312","v":0},{"$f":"'fnd enro'!K312","v":0.19650000000000001},{"$f":"'fnd enro'!L312","v":0},{"$f":"'fnd enro'!M312","v":3},{"$f":"'fnd enro'!N312","v":0},{"$f":"'fnd enro'!O312","v":0},{"$f":"'fnd enro'!P312","v":4},{"$f":"'fnd enro'!R312","v":5},1,{"$f":"VALUE('fnd enro'!Q312)","v":6},null,{"$f":"(($D312*'fnd base rates'!C$107)\n+($E312*'fnd base rates'!C$108)\n+($F312*'fnd base rates'!C$109)\n+($G312*'fnd base rates'!C$110)\n+($H312*'fnd base rates'!C$111)\n+($I312*'fnd base rates'!C$112)\n+($J312*'fnd base rates'!C$113)\n+($K312*'fnd base rates'!C$114)\n+($M312*'fnd base rates'!C$116)\n+($N312*'fnd base rates'!C$117)\n+($O312*'fnd base rates'!C$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,3)))\n*$R312","v":3475.9245649999998},{"$f":"(($D312*'fnd base rates'!D$107)\n+($E312*'fnd base rates'!D$108)\n+($F312*'fnd base rates'!D$109)\n+($G312*'fnd base rates'!D$110)\n+($H312*'fnd base rates'!D$111)\n+($I312*'fnd base rates'!D$112)\n+($J312*'fnd base rates'!D$113)\n+($K312*'fnd base rates'!D$114)\n+($M312*'fnd base rates'!D$116)\n+($N312*'fnd base rates'!D$117)\n+($O312*'fnd base rates'!D$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,4)))\n*$R312","v":6013.38},{"$f":"(($D312*'fnd base rates'!E$107)\n+($E312*'fnd base rates'!E$108)\n+($F312*'fnd base rates'!E$109)\n+($G312*'fnd base rates'!E$110)\n+($H312*'fnd base rates'!E$111)\n+($I312*'fnd base rates'!E$112)\n+($J312*'fnd base rates'!E$113)\n+($K312*'fnd base rates'!E$114)\n+($M312*'fnd base rates'!E$116)\n+($N312*'fnd base rates'!E$117)\n+($O312*'fnd base rates'!E$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,5)))\n*$R312","v":37679.645170000003},{"$f":"(($D312*'fnd base rates'!F$107)\n+($E312*'fnd base rates'!F$108)\n+($F312*'fnd base rates'!F$109)\n+($G312*'fnd base rates'!F$110)\n+($H312*'fnd base rates'!F$111)\n+($I312*'fnd base rates'!F$112)\n+($J312*'fnd base rates'!F$113)\n+($K312*'fnd base rates'!F$114)\n+($M312*'fnd base rates'!F$116)\n+($N312*'fnd base rates'!F$117)\n+($O312*'fnd base rates'!F$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,6)))\n*$R312","v":6955.5146299999997},{"$f":"(($D312*'fnd base rates'!G$107)\n+($E312*'fnd base rates'!G$108)\n+($F312*'fnd base rates'!G$109)\n+($G312*'fnd base rates'!G$110)\n+($H312*'fnd base rates'!G$111)\n+($I312*'fnd base rates'!G$112)\n+($J312*'fnd base rates'!G$113)\n+($K312*'fnd base rates'!G$114)\n+($M312*'fnd base rates'!G$116)\n+($N312*'fnd base rates'!G$117)\n+($O312*'fnd base rates'!G$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,7)))\n*$R312","v":1663.9309199999998},{"$f":"(($D312*'fnd base rates'!H$107)\n+($E312*'fnd base rates'!H$108)\n+($F312*'fnd base rates'!H$109)\n+($G312*'fnd base rates'!H$110)\n+($H312*'fnd base rates'!H$111)\n+($I312*'fnd base rates'!H$112)\n+($J312*'fnd base rates'!H$113)\n+($K312*'fnd base rates'!H$114)\n+($M312*'fnd base rates'!H$116)\n+($N312*'fnd base rates'!H$117)\n+($O312*'fnd base rates'!H$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,8)))","v":3290.0242999999996},{"$f":"(($D312*'fnd base rates'!I$107)\n+($E312*'fnd base rates'!I$108)\n+($F312*'fnd base rates'!I$109)\n+($G312*'fnd base rates'!I$110)\n+($H312*'fnd base rates'!I$111)\n+($I312*'fnd base rates'!I$112)\n+($J312*'fnd base rates'!I$113)\n+($K312*'fnd base rates'!I$114)\n+($M312*'fnd base rates'!I$116)\n+($N312*'fnd base rates'!I$117)\n+($O312*'fnd base rates'!I$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,9)))\n*$R312","v":2717.48},{"$f":"(($D312*'fnd base rates'!J$107)\n+($E312*'fnd base rates'!J$108)\n+($F312*'fnd base rates'!J$109)\n+($G312*'fnd base rates'!J$110)\n+($H312*'fnd base rates'!J$111)\n+($I312*'fnd base rates'!J$112)\n+($J312*'fnd base rates'!J$113)\n+($K312*'fnd base rates'!J$114)\n+($M312*'fnd base rates'!J$116)\n+($N312*'fnd base rates'!J$117)\n+($O312*'fnd base rates'!J$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,10)))\n*$R312","v":3823.98},{"$f":"(($D312*'fnd base rates'!K$107)\n+($E312*'fnd base rates'!K$108)\n+($F312*'fnd base rates'!K$109)\n+($G312*'fnd base rates'!K$110)\n+($H312*'fnd base rates'!K$111)\n+($I312*'fnd base rates'!K$112)\n+($J312*'fnd base rates'!K$113)\n+($K312*'fnd base rates'!K$114)\n+($M312*'fnd base rates'!K$116)\n+($N312*'fnd base rates'!K$117)\n+($O312*'fnd base rates'!K$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,11)))\n*$R312","v":6924.8500950000007},{"$f":"(($D312*'fnd base rates'!L$107)\n+($E312*'fnd base rates'!L$108)\n+($F312*'fnd base rates'!L$109)\n+($G312*'fnd base rates'!L$110)\n+($H312*'fnd base rates'!L$111)\n+($I312*'fnd base rates'!L$112)\n+($J312*'fnd base rates'!L$113)\n+($K312*'fnd base rates'!L$114)\n+($M312*'fnd base rates'!L$116)\n+($N312*'fnd base rates'!L$117)\n+($O312*'fnd base rates'!L$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,12)))","v":12293.20665},{"$f":"(($D312*'fnd base rates'!M$107)\n+($E312*'fnd base rates'!M$108)\n+($F312*'fnd base rates'!M$109)\n+($G312*'fnd base rates'!M$110)\n+($H312*'fnd base rates'!M$111)\n+($I312*'fnd base rates'!M$112)\n+($J312*'fnd base rates'!M$113)\n+($K312*'fnd base rates'!M$114)\n+($M312*'fnd base rates'!M$116)\n+($N312*'fnd base rates'!M$117)\n+($O312*'fnd base rates'!M$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,13)))","v":0},84837.936329999997,null,445348017,"445","348","017",1,5,84837.936329999997,16968,-3886,20854,null,null,null,null,null,null,0,null,0]
["445",445348097,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D313","v":0},{"$f":"'fnd enro'!E313","v":0},{"$f":"'fnd enro'!F313","v":0},{"$f":"'fnd enro'!G313","v":1},{"$f":"'fnd enro'!H313","v":1},{"$f":"'fnd enro'!I313","v":0},{"$f":"'fnd enro'!J313","v":0},{"$f":"'fnd enro'!K313","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L313","v":0},{"$f":"'fnd enro'!M313","v":1},{"$f":"'fnd enro'!N313","v":0},{"$f":"'fnd enro'!O313","v":0},{"$f":"'fnd enro'!P313","v":2},{"$f":"'fnd enro'!R313","v":2},1,{"$f":"VALUE('fnd enro'!Q313)","v":11},null,{"$f":"(($D313*'fnd base rates'!C$107)\n+($E313*'fnd base rates'!C$108)\n+($F313*'fnd base rates'!C$109)\n+($G313*'fnd base rates'!C$110)\n+($H313*'fnd base rates'!C$111)\n+($I313*'fnd base rates'!C$112)\n+($J313*'fnd base rates'!C$113)\n+($K313*'fnd base rates'!C$114)\n+($M313*'fnd base rates'!C$116)\n+($N313*'fnd base rates'!C$117)\n+($O313*'fnd base rates'!C$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,3)))\n*$R313","v":1463.3678259999997},{"$f":"(($D313*'fnd base rates'!D$107)\n+($E313*'fnd base rates'!D$108)\n+($F313*'fnd base rates'!D$109)\n+($G313*'fnd base rates'!D$110)\n+($H313*'fnd base rates'!D$111)\n+($I313*'fnd base rates'!D$112)\n+($J313*'fnd base rates'!D$113)\n+($K313*'fnd base rates'!D$114)\n+($M313*'fnd base rates'!D$116)\n+($N313*'fnd base rates'!D$117)\n+($O313*'fnd base rates'!D$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,4)))\n*$R313","v":2817.56},{"$f":"(($D313*'fnd base rates'!E$107)\n+($E313*'fnd base rates'!E$108)\n+($F313*'fnd base rates'!E$109)\n+($G313*'fnd base rates'!E$110)\n+($H313*'fnd base rates'!E$111)\n+($I313*'fnd base rates'!E$112)\n+($J313*'fnd base rates'!E$113)\n+($K313*'fnd base rates'!E$114)\n+($M313*'fnd base rates'!E$116)\n+($N313*'fnd base rates'!E$117)\n+($O313*'fnd base rates'!E$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,5)))\n*$R313","v":18935.776067999999},{"$f":"(($D313*'fnd base rates'!F$107)\n+($E313*'fnd base rates'!F$108)\n+($F313*'fnd base rates'!F$109)\n+($G313*'fnd base rates'!F$110)\n+($H313*'fnd base rates'!F$111)\n+($I313*'fnd base rates'!F$112)\n+($J313*'fnd base rates'!F$113)\n+($K313*'fnd base rates'!F$114)\n+($M313*'fnd base rates'!F$116)\n+($N313*'fnd base rates'!F$117)\n+($O313*'fnd base rates'!F$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,6)))\n*$R313","v":2583.149852},{"$f":"(($D313*'fnd base rates'!G$107)\n+($E313*'fnd base rates'!G$108)\n+($F313*'fnd base rates'!G$109)\n+($G313*'fnd base rates'!G$110)\n+($H313*'fnd base rates'!G$111)\n+($I313*'fnd base rates'!G$112)\n+($J313*'fnd base rates'!G$113)\n+($K313*'fnd base rates'!G$114)\n+($M313*'fnd base rates'!G$116)\n+($N313*'fnd base rates'!G$117)\n+($O313*'fnd base rates'!G$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,7)))\n*$R313","v":875.50036799999998},{"$f":"(($D313*'fnd base rates'!H$107)\n+($E313*'fnd base rates'!H$108)\n+($F313*'fnd base rates'!H$109)\n+($G313*'fnd base rates'!H$110)\n+($H313*'fnd base rates'!H$111)\n+($I313*'fnd base rates'!H$112)\n+($J313*'fnd base rates'!H$113)\n+($K313*'fnd base rates'!H$114)\n+($M313*'fnd base rates'!H$116)\n+($N313*'fnd base rates'!H$117)\n+($O313*'fnd base rates'!H$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,8)))","v":1320.97372},{"$f":"(($D313*'fnd base rates'!I$107)\n+($E313*'fnd base rates'!I$108)\n+($F313*'fnd base rates'!I$109)\n+($G313*'fnd base rates'!I$110)\n+($H313*'fnd base rates'!I$111)\n+($I313*'fnd base rates'!I$112)\n+($J313*'fnd base rates'!I$113)\n+($K313*'fnd base rates'!I$114)\n+($M313*'fnd base rates'!I$116)\n+($N313*'fnd base rates'!I$117)\n+($O313*'fnd base rates'!I$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,9)))\n*$R313","v":1266.55},{"$f":"(($D313*'fnd base rates'!J$107)\n+($E313*'fnd base rates'!J$108)\n+($F313*'fnd base rates'!J$109)\n+($G313*'fnd base rates'!J$110)\n+($H313*'fnd base rates'!J$111)\n+($I313*'fnd base rates'!J$112)\n+($J313*'fnd base rates'!J$113)\n+($K313*'fnd base rates'!J$114)\n+($M313*'fnd base rates'!J$116)\n+($N313*'fnd base rates'!J$117)\n+($O313*'fnd base rates'!J$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,10)))\n*$R313","v":2511.94},{"$f":"(($D313*'fnd base rates'!K$107)\n+($E313*'fnd base rates'!K$108)\n+($F313*'fnd base rates'!K$109)\n+($G313*'fnd base rates'!K$110)\n+($H313*'fnd base rates'!K$111)\n+($I313*'fnd base rates'!K$112)\n+($J313*'fnd base rates'!K$113)\n+($K313*'fnd base rates'!K$114)\n+($M313*'fnd base rates'!K$116)\n+($N313*'fnd base rates'!K$117)\n+($O313*'fnd base rates'!K$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,11)))\n*$R313","v":2755.3640380000002},{"$f":"(($D313*'fnd base rates'!L$107)\n+($E313*'fnd base rates'!L$108)\n+($F313*'fnd base rates'!L$109)\n+($G313*'fnd base rates'!L$110)\n+($H313*'fnd base rates'!L$111)\n+($I313*'fnd base rates'!L$112)\n+($J313*'fnd base rates'!L$113)\n+($K313*'fnd base rates'!L$114)\n+($M313*'fnd base rates'!L$116)\n+($N313*'fnd base rates'!L$117)\n+($O313*'fnd base rates'!L$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,12)))","v":5671.0406599999997},{"$f":"(($D313*'fnd base rates'!M$107)\n+($E313*'fnd base rates'!M$108)\n+($F313*'fnd base rates'!M$109)\n+($G313*'fnd base rates'!M$110)\n+($H313*'fnd base rates'!M$111)\n+($I313*'fnd base rates'!M$112)\n+($J313*'fnd base rates'!M$113)\n+($K313*'fnd base rates'!M$114)\n+($M313*'fnd base rates'!M$116)\n+($N313*'fnd base rates'!M$117)\n+($O313*'fnd base rates'!M$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,13)))","v":0},40201.222531999992,null,445348097,"445","348","097",1,2,40201.222531999992,20101,1408,18693,null,null,null,null,null,null,0,null,0]
["445",445348110,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D314","v":0},{"$f":"'fnd enro'!E314","v":0},{"$f":"'fnd enro'!F314","v":0},{"$f":"'fnd enro'!G314","v":2},{"$f":"'fnd enro'!H314","v":0},{"$f":"'fnd enro'!I314","v":1},{"$f":"'fnd enro'!J314","v":0},{"$f":"'fnd enro'!K314","v":0.1179},{"$f":"'fnd enro'!L314","v":0},{"$f":"'fnd enro'!M314","v":0},{"$f":"'fnd enro'!N314","v":0},{"$f":"'fnd enro'!O314","v":0},{"$f":"'fnd enro'!P314","v":1},{"$f":"'fnd enro'!R314","v":3},1,{"$f":"VALUE('fnd enro'!Q314)","v":4},null,{"$f":"(($D314*'fnd base rates'!C$107)\n+($E314*'fnd base rates'!C$108)\n+($F314*'fnd base rates'!C$109)\n+($G314*'fnd base rates'!C$110)\n+($H314*'fnd base rates'!C$111)\n+($I314*'fnd base rates'!C$112)\n+($J314*'fnd base rates'!C$113)\n+($K314*'fnd base rates'!C$114)\n+($M314*'fnd base rates'!C$116)\n+($N314*'fnd base rates'!C$117)\n+($O314*'fnd base rates'!C$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,3)))\n*$R314","v":1774.4067389999998},{"$f":"(($D314*'fnd base rates'!D$107)\n+($E314*'fnd base rates'!D$108)\n+($F314*'fnd base rates'!D$109)\n+($G314*'fnd base rates'!D$110)\n+($H314*'fnd base rates'!D$111)\n+($I314*'fnd base rates'!D$112)\n+($J314*'fnd base rates'!D$113)\n+($K314*'fnd base rates'!D$114)\n+($M314*'fnd base rates'!D$116)\n+($N314*'fnd base rates'!D$117)\n+($O314*'fnd base rates'!D$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,4)))\n*$R314","v":2731.24},{"$f":"(($D314*'fnd base rates'!E$107)\n+($E314*'fnd base rates'!E$108)\n+($F314*'fnd base rates'!E$109)\n+($G314*'fnd base rates'!E$110)\n+($H314*'fnd base rates'!E$111)\n+($I314*'fnd base rates'!E$112)\n+($J314*'fnd base rates'!E$113)\n+($K314*'fnd base rates'!E$114)\n+($M314*'fnd base rates'!E$116)\n+($N314*'fnd base rates'!E$117)\n+($O314*'fnd base rates'!E$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,5)))\n*$R314","v":16375.459101999997},{"$f":"(($D314*'fnd base rates'!F$107)\n+($E314*'fnd base rates'!F$108)\n+($F314*'fnd base rates'!F$109)\n+($G314*'fnd base rates'!F$110)\n+($H314*'fnd base rates'!F$111)\n+($I314*'fnd base rates'!F$112)\n+($J314*'fnd base rates'!F$113)\n+($K314*'fnd base rates'!F$114)\n+($M314*'fnd base rates'!F$116)\n+($N314*'fnd base rates'!F$117)\n+($O314*'fnd base rates'!F$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,6)))\n*$R314","v":3601.694778},{"$f":"(($D314*'fnd base rates'!G$107)\n+($E314*'fnd base rates'!G$108)\n+($F314*'fnd base rates'!G$109)\n+($G314*'fnd base rates'!G$110)\n+($H314*'fnd base rates'!G$111)\n+($I314*'fnd base rates'!G$112)\n+($J314*'fnd base rates'!G$113)\n+($K314*'fnd base rates'!G$114)\n+($M314*'fnd base rates'!G$116)\n+($N314*'fnd base rates'!G$117)\n+($O314*'fnd base rates'!G$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,7)))\n*$R314","v":648.98055199999999},{"$f":"(($D314*'fnd base rates'!H$107)\n+($E314*'fnd base rates'!H$108)\n+($F314*'fnd base rates'!H$109)\n+($G314*'fnd base rates'!H$110)\n+($H314*'fnd base rates'!H$111)\n+($I314*'fnd base rates'!H$112)\n+($J314*'fnd base rates'!H$113)\n+($K314*'fnd base rates'!H$114)\n+($M314*'fnd base rates'!H$116)\n+($N314*'fnd base rates'!H$117)\n+($O314*'fnd base rates'!H$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,8)))","v":2008.4805799999999},{"$f":"(($D314*'fnd base rates'!I$107)\n+($E314*'fnd base rates'!I$108)\n+($F314*'fnd base rates'!I$109)\n+($G314*'fnd base rates'!I$110)\n+($H314*'fnd base rates'!I$111)\n+($I314*'fnd base rates'!I$112)\n+($J314*'fnd base rates'!I$113)\n+($K314*'fnd base rates'!I$114)\n+($M314*'fnd base rates'!I$116)\n+($N314*'fnd base rates'!I$117)\n+($O314*'fnd base rates'!I$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,9)))\n*$R314","v":1326.94},{"$f":"(($D314*'fnd base rates'!J$107)\n+($E314*'fnd base rates'!J$108)\n+($F314*'fnd base rates'!J$109)\n+($G314*'fnd base rates'!J$110)\n+($H314*'fnd base rates'!J$111)\n+($I314*'fnd base rates'!J$112)\n+($J314*'fnd base rates'!J$113)\n+($K314*'fnd base rates'!J$114)\n+($M314*'fnd base rates'!J$116)\n+($N314*'fnd base rates'!J$117)\n+($O314*'fnd base rates'!J$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,10)))\n*$R314","v":1547.1999999999998},{"$f":"(($D314*'fnd base rates'!K$107)\n+($E314*'fnd base rates'!K$108)\n+($F314*'fnd base rates'!K$109)\n+($G314*'fnd base rates'!K$110)\n+($H314*'fnd base rates'!K$111)\n+($I314*'fnd base rates'!K$112)\n+($J314*'fnd base rates'!K$113)\n+($K314*'fnd base rates'!K$114)\n+($M314*'fnd base rates'!K$116)\n+($N314*'fnd base rates'!K$117)\n+($O314*'fnd base rates'!K$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,11)))\n*$R314","v":3555.7860569999998},{"$f":"(($D314*'fnd base rates'!L$107)\n+($E314*'fnd base rates'!L$108)\n+($F314*'fnd base rates'!L$109)\n+($G314*'fnd base rates'!L$110)\n+($H314*'fnd base rates'!L$111)\n+($I314*'fnd base rates'!L$112)\n+($J314*'fnd base rates'!L$113)\n+($K314*'fnd base rates'!L$114)\n+($M314*'fnd base rates'!L$116)\n+($N314*'fnd base rates'!L$117)\n+($O314*'fnd base rates'!L$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,12)))","v":5765.5459900000005},{"$f":"(($D314*'fnd base rates'!M$107)\n+($E314*'fnd base rates'!M$108)\n+($F314*'fnd base rates'!M$109)\n+($G314*'fnd base rates'!M$110)\n+($H314*'fnd base rates'!M$111)\n+($I314*'fnd base rates'!M$112)\n+($J314*'fnd base rates'!M$113)\n+($K314*'fnd base rates'!M$114)\n+($M314*'fnd base rates'!M$116)\n+($N314*'fnd base rates'!M$117)\n+($O314*'fnd base rates'!M$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,13)))","v":0},39335.733797999994,null,445348110,"445","348","110",1,3,39335.733797999994,13112,1347,11765,null,null,null,null,null,null,0,null,0]
["445",445348151,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D315","v":0},{"$f":"'fnd enro'!E315","v":0},{"$f":"'fnd enro'!F315","v":3},{"$f":"'fnd enro'!G315","v":10},{"$f":"'fnd enro'!H315","v":4},{"$f":"'fnd enro'!I315","v":2},{"$f":"'fnd enro'!J315","v":0},{"$f":"'fnd enro'!K315","v":0.74670000000000003},{"$f":"'fnd enro'!L315","v":0},{"$f":"'fnd enro'!M315","v":4},{"$f":"'fnd enro'!N315","v":1},{"$f":"'fnd enro'!O315","v":0},{"$f":"'fnd enro'!P315","v":13},{"$f":"'fnd enro'!R315","v":19},1,{"$f":"VALUE('fnd enro'!Q315)","v":8},null,{"$f":"(($D315*'fnd base rates'!C$107)\n+($E315*'fnd base rates'!C$108)\n+($F315*'fnd base rates'!C$109)\n+($G315*'fnd base rates'!C$110)\n+($H315*'fnd base rates'!C$111)\n+($I315*'fnd base rates'!C$112)\n+($J315*'fnd base rates'!C$113)\n+($K315*'fnd base rates'!C$114)\n+($M315*'fnd base rates'!C$116)\n+($N315*'fnd base rates'!C$117)\n+($O315*'fnd base rates'!C$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,3)))\n*$R315","v":12500.399347},{"$f":"(($D315*'fnd base rates'!D$107)\n+($E315*'fnd base rates'!D$108)\n+($F315*'fnd base rates'!D$109)\n+($G315*'fnd base rates'!D$110)\n+($H315*'fnd base rates'!D$111)\n+($I315*'fnd base rates'!D$112)\n+($J315*'fnd base rates'!D$113)\n+($K315*'fnd base rates'!D$114)\n+($M315*'fnd base rates'!D$116)\n+($N315*'fnd base rates'!D$117)\n+($O315*'fnd base rates'!D$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,4)))\n*$R315","v":21598.129999999997},{"$f":"(($D315*'fnd base rates'!E$107)\n+($E315*'fnd base rates'!E$108)\n+($F315*'fnd base rates'!E$109)\n+($G315*'fnd base rates'!E$110)\n+($H315*'fnd base rates'!E$111)\n+($I315*'fnd base rates'!E$112)\n+($J315*'fnd base rates'!E$113)\n+($K315*'fnd base rates'!E$114)\n+($M315*'fnd base rates'!E$116)\n+($N315*'fnd base rates'!E$117)\n+($O315*'fnd base rates'!E$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,5)))\n*$R315","v":136453.057646},{"$f":"(($D315*'fnd base rates'!F$107)\n+($E315*'fnd base rates'!F$108)\n+($F315*'fnd base rates'!F$109)\n+($G315*'fnd base rates'!F$110)\n+($H315*'fnd base rates'!F$111)\n+($I315*'fnd base rates'!F$112)\n+($J315*'fnd base rates'!F$113)\n+($K315*'fnd base rates'!F$114)\n+($M315*'fnd base rates'!F$116)\n+($N315*'fnd base rates'!F$117)\n+($O315*'fnd base rates'!F$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,6)))\n*$R315","v":24382.153593999999},{"$f":"(($D315*'fnd base rates'!G$107)\n+($E315*'fnd base rates'!G$108)\n+($F315*'fnd base rates'!G$109)\n+($G315*'fnd base rates'!G$110)\n+($H315*'fnd base rates'!G$111)\n+($I315*'fnd base rates'!G$112)\n+($J315*'fnd base rates'!G$113)\n+($K315*'fnd base rates'!G$114)\n+($M315*'fnd base rates'!G$116)\n+($N315*'fnd base rates'!G$117)\n+($O315*'fnd base rates'!G$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,7)))\n*$R315","v":5978.5534960000005},{"$f":"(($D315*'fnd base rates'!H$107)\n+($E315*'fnd base rates'!H$108)\n+($F315*'fnd base rates'!H$109)\n+($G315*'fnd base rates'!H$110)\n+($H315*'fnd base rates'!H$111)\n+($I315*'fnd base rates'!H$112)\n+($J315*'fnd base rates'!H$113)\n+($K315*'fnd base rates'!H$114)\n+($M315*'fnd base rates'!H$116)\n+($N315*'fnd base rates'!H$117)\n+($O315*'fnd base rates'!H$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,8)))","v":12266.250340000002},{"$f":"(($D315*'fnd base rates'!I$107)\n+($E315*'fnd base rates'!I$108)\n+($F315*'fnd base rates'!I$109)\n+($G315*'fnd base rates'!I$110)\n+($H315*'fnd base rates'!I$111)\n+($I315*'fnd base rates'!I$112)\n+($J315*'fnd base rates'!I$113)\n+($K315*'fnd base rates'!I$114)\n+($M315*'fnd base rates'!I$116)\n+($N315*'fnd base rates'!I$117)\n+($O315*'fnd base rates'!I$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,9)))\n*$R315","v":9941.4399999999987},{"$f":"(($D315*'fnd base rates'!J$107)\n+($E315*'fnd base rates'!J$108)\n+($F315*'fnd base rates'!J$109)\n+($G315*'fnd base rates'!J$110)\n+($H315*'fnd base rates'!J$111)\n+($I315*'fnd base rates'!J$112)\n+($J315*'fnd base rates'!J$113)\n+($K315*'fnd base rates'!J$114)\n+($M315*'fnd base rates'!J$116)\n+($N315*'fnd base rates'!J$117)\n+($O315*'fnd base rates'!J$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,10)))\n*$R315","v":15063.810000000001},{"$f":"(($D315*'fnd base rates'!K$107)\n+($E315*'fnd base rates'!K$108)\n+($F315*'fnd base rates'!K$109)\n+($G315*'fnd base rates'!K$110)\n+($H315*'fnd base rates'!K$111)\n+($I315*'fnd base rates'!K$112)\n+($J315*'fnd base rates'!K$113)\n+($K315*'fnd base rates'!K$114)\n+($M315*'fnd base rates'!K$116)\n+($N315*'fnd base rates'!K$117)\n+($O315*'fnd base rates'!K$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,11)))\n*$R315","v":24326.008361},{"$f":"(($D315*'fnd base rates'!L$107)\n+($E315*'fnd base rates'!L$108)\n+($F315*'fnd base rates'!L$109)\n+($G315*'fnd base rates'!L$110)\n+($H315*'fnd base rates'!L$111)\n+($I315*'fnd base rates'!L$112)\n+($J315*'fnd base rates'!L$113)\n+($K315*'fnd base rates'!L$114)\n+($M315*'fnd base rates'!L$116)\n+($N315*'fnd base rates'!L$117)\n+($O315*'fnd base rates'!L$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,12)))","v":44486.311270000006},{"$f":"(($D315*'fnd base rates'!M$107)\n+($E315*'fnd base rates'!M$108)\n+($F315*'fnd base rates'!M$109)\n+($G315*'fnd base rates'!M$110)\n+($H315*'fnd base rates'!M$111)\n+($I315*'fnd base rates'!M$112)\n+($J315*'fnd base rates'!M$113)\n+($K315*'fnd base rates'!M$114)\n+($M315*'fnd base rates'!M$116)\n+($N315*'fnd base rates'!M$117)\n+($O315*'fnd base rates'!M$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,13)))","v":0},306996.11405400001,null,445348151,"445","348","151",1,19,306996.11405400001,16158,2724,13434,null,null,null,null,null,null,0,null,0]
["445",445348153,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D316","v":0},{"$f":"'fnd enro'!E316","v":0},{"$f":"'fnd enro'!F316","v":0},{"$f":"'fnd enro'!G316","v":2},{"$f":"'fnd enro'!H316","v":0},{"$f":"'fnd enro'!I316","v":1},{"$f":"'fnd enro'!J316","v":0},{"$f":"'fnd enro'!K316","v":0.1179},{"$f":"'fnd enro'!L316","v":0},{"$f":"'fnd enro'!M316","v":0},{"$f":"'fnd enro'!N316","v":0},{"$f":"'fnd enro'!O316","v":0},{"$f":"'fnd enro'!P316","v":2},{"$f":"'fnd enro'!R316","v":3},1,{"$f":"VALUE('fnd enro'!Q316)","v":10},null,{"$f":"(($D316*'fnd base rates'!C$107)\n+($E316*'fnd base rates'!C$108)\n+($F316*'fnd base rates'!C$109)\n+($G316*'fnd base rates'!C$110)\n+($H316*'fnd base rates'!C$111)\n+($I316*'fnd base rates'!C$112)\n+($J316*'fnd base rates'!C$113)\n+($K316*'fnd base rates'!C$114)\n+($M316*'fnd base rates'!C$116)\n+($N316*'fnd base rates'!C$117)\n+($O316*'fnd base rates'!C$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,3)))\n*$R316","v":1904.3767389999998},{"$f":"(($D316*'fnd base rates'!D$107)\n+($E316*'fnd base rates'!D$108)\n+($F316*'fnd base rates'!D$109)\n+($G316*'fnd base rates'!D$110)\n+($H316*'fnd base rates'!D$111)\n+($I316*'fnd base rates'!D$112)\n+($J316*'fnd base rates'!D$113)\n+($K316*'fnd base rates'!D$114)\n+($M316*'fnd base rates'!D$116)\n+($N316*'fnd base rates'!D$117)\n+($O316*'fnd base rates'!D$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,4)))\n*$R316","v":3347.0999999999995},{"$f":"(($D316*'fnd base rates'!E$107)\n+($E316*'fnd base rates'!E$108)\n+($F316*'fnd base rates'!E$109)\n+($G316*'fnd base rates'!E$110)\n+($H316*'fnd base rates'!E$111)\n+($I316*'fnd base rates'!E$112)\n+($J316*'fnd base rates'!E$113)\n+($K316*'fnd base rates'!E$114)\n+($M316*'fnd base rates'!E$116)\n+($N316*'fnd base rates'!E$117)\n+($O316*'fnd base rates'!E$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,5)))\n*$R316","v":22387.449101999999},{"$f":"(($D316*'fnd base rates'!F$107)\n+($E316*'fnd base rates'!F$108)\n+($F316*'fnd base rates'!F$109)\n+($G316*'fnd base rates'!F$110)\n+($H316*'fnd base rates'!F$111)\n+($I316*'fnd base rates'!F$112)\n+($J316*'fnd base rates'!F$113)\n+($K316*'fnd base rates'!F$114)\n+($M316*'fnd base rates'!F$116)\n+($N316*'fnd base rates'!F$117)\n+($O316*'fnd base rates'!F$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,6)))\n*$R316","v":3601.694778},{"$f":"(($D316*'fnd base rates'!G$107)\n+($E316*'fnd base rates'!G$108)\n+($F316*'fnd base rates'!G$109)\n+($G316*'fnd base rates'!G$110)\n+($H316*'fnd base rates'!G$111)\n+($I316*'fnd base rates'!G$112)\n+($J316*'fnd base rates'!G$113)\n+($K316*'fnd base rates'!G$114)\n+($M316*'fnd base rates'!G$116)\n+($N316*'fnd base rates'!G$117)\n+($O316*'fnd base rates'!G$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,7)))\n*$R316","v":940.64055199999996},{"$f":"(($D316*'fnd base rates'!H$107)\n+($E316*'fnd base rates'!H$108)\n+($F316*'fnd base rates'!H$109)\n+($G316*'fnd base rates'!H$110)\n+($H316*'fnd base rates'!H$111)\n+($I316*'fnd base rates'!H$112)\n+($J316*'fnd base rates'!H$113)\n+($K316*'fnd base rates'!H$114)\n+($M316*'fnd base rates'!H$116)\n+($N316*'fnd base rates'!H$117)\n+($O316*'fnd base rates'!H$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,8)))","v":2053.2005800000002},{"$f":"(($D316*'fnd base rates'!I$107)\n+($E316*'fnd base rates'!I$108)\n+($F316*'fnd base rates'!I$109)\n+($G316*'fnd base rates'!I$110)\n+($H316*'fnd base rates'!I$111)\n+($I316*'fnd base rates'!I$112)\n+($J316*'fnd base rates'!I$113)\n+($K316*'fnd base rates'!I$114)\n+($M316*'fnd base rates'!I$116)\n+($N316*'fnd base rates'!I$117)\n+($O316*'fnd base rates'!I$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,9)))\n*$R316","v":1570.38},{"$f":"(($D316*'fnd base rates'!J$107)\n+($E316*'fnd base rates'!J$108)\n+($F316*'fnd base rates'!J$109)\n+($G316*'fnd base rates'!J$110)\n+($H316*'fnd base rates'!J$111)\n+($I316*'fnd base rates'!J$112)\n+($J316*'fnd base rates'!J$113)\n+($K316*'fnd base rates'!J$114)\n+($M316*'fnd base rates'!J$116)\n+($N316*'fnd base rates'!J$117)\n+($O316*'fnd base rates'!J$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,10)))\n*$R316","v":2812.2},{"$f":"(($D316*'fnd base rates'!K$107)\n+($E316*'fnd base rates'!K$108)\n+($F316*'fnd base rates'!K$109)\n+($G316*'fnd base rates'!K$110)\n+($H316*'fnd base rates'!K$111)\n+($I316*'fnd base rates'!K$112)\n+($J316*'fnd base rates'!K$113)\n+($K316*'fnd base rates'!K$114)\n+($M316*'fnd base rates'!K$116)\n+($N316*'fnd base rates'!K$117)\n+($O316*'fnd base rates'!K$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,11)))\n*$R316","v":3555.7860569999998},{"$f":"(($D316*'fnd base rates'!L$107)\n+($E316*'fnd base rates'!L$108)\n+($F316*'fnd base rates'!L$109)\n+($G316*'fnd base rates'!L$110)\n+($H316*'fnd base rates'!L$111)\n+($I316*'fnd base rates'!L$112)\n+($J316*'fnd base rates'!L$113)\n+($K316*'fnd base rates'!L$114)\n+($M316*'fnd base rates'!L$116)\n+($N316*'fnd base rates'!L$117)\n+($O316*'fnd base rates'!L$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,12)))","v":6793.5159899999999},{"$f":"(($D316*'fnd base rates'!M$107)\n+($E316*'fnd base rates'!M$108)\n+($F316*'fnd base rates'!M$109)\n+($G316*'fnd base rates'!M$110)\n+($H316*'fnd base rates'!M$111)\n+($I316*'fnd base rates'!M$112)\n+($J316*'fnd base rates'!M$113)\n+($K316*'fnd base rates'!M$114)\n+($M316*'fnd base rates'!M$116)\n+($N316*'fnd base rates'!M$117)\n+($O316*'fnd base rates'!M$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,13)))","v":0},48966.343797999987,null,445348153,"445","348","153",1,3,48966.343797999987,16322,-646,16968,null,null,null,null,null,null,0,null,0]
["445",445348170,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D317","v":0},{"$f":"'fnd enro'!E317","v":0},{"$f":"'fnd enro'!F317","v":0},{"$f":"'fnd enro'!G317","v":0},{"$f":"'fnd enro'!H317","v":1},{"$f":"'fnd enro'!I317","v":0},{"$f":"'fnd enro'!J317","v":0},{"$f":"'fnd enro'!K317","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L317","v":0},{"$f":"'fnd enro'!M317","v":0},{"$f":"'fnd enro'!N317","v":0},{"$f":"'fnd enro'!O317","v":0},{"$f":"'fnd enro'!P317","v":0},{"$f":"'fnd enro'!R317","v":1},1,{"$f":"VALUE('fnd enro'!Q317)","v":10},null,{"$f":"(($D317*'fnd base rates'!C$107)\n+($E317*'fnd base rates'!C$108)\n+($F317*'fnd base rates'!C$109)\n+($G317*'fnd base rates'!C$110)\n+($H317*'fnd base rates'!C$111)\n+($I317*'fnd base rates'!C$112)\n+($J317*'fnd base rates'!C$113)\n+($K317*'fnd base rates'!C$114)\n+($M317*'fnd base rates'!C$116)\n+($N317*'fnd base rates'!C$117)\n+($O317*'fnd base rates'!C$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,3)))\n*$R317","v":570.33891299999993},{"$f":"(($D317*'fnd base rates'!D$107)\n+($E317*'fnd base rates'!D$108)\n+($F317*'fnd base rates'!D$109)\n+($G317*'fnd base rates'!D$110)\n+($H317*'fnd base rates'!D$111)\n+($I317*'fnd base rates'!D$112)\n+($J317*'fnd base rates'!D$113)\n+($K317*'fnd base rates'!D$114)\n+($M317*'fnd base rates'!D$116)\n+($N317*'fnd base rates'!D$117)\n+($O317*'fnd base rates'!D$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,4)))\n*$R317","v":810.3},{"$f":"(($D317*'fnd base rates'!E$107)\n+($E317*'fnd base rates'!E$108)\n+($F317*'fnd base rates'!E$109)\n+($G317*'fnd base rates'!E$110)\n+($H317*'fnd base rates'!E$111)\n+($I317*'fnd base rates'!E$112)\n+($J317*'fnd base rates'!E$113)\n+($K317*'fnd base rates'!E$114)\n+($M317*'fnd base rates'!E$116)\n+($N317*'fnd base rates'!E$117)\n+($O317*'fnd base rates'!E$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,5)))\n*$R317","v":3671.113034},{"$f":"(($D317*'fnd base rates'!F$107)\n+($E317*'fnd base rates'!F$108)\n+($F317*'fnd base rates'!F$109)\n+($G317*'fnd base rates'!F$110)\n+($H317*'fnd base rates'!F$111)\n+($I317*'fnd base rates'!F$112)\n+($J317*'fnd base rates'!F$113)\n+($K317*'fnd base rates'!F$114)\n+($M317*'fnd base rates'!F$116)\n+($N317*'fnd base rates'!F$117)\n+($O317*'fnd base rates'!F$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,6)))\n*$R317","v":1060.8949259999999},{"$f":"(($D317*'fnd base rates'!G$107)\n+($E317*'fnd base rates'!G$108)\n+($F317*'fnd base rates'!G$109)\n+($G317*'fnd base rates'!G$110)\n+($H317*'fnd base rates'!G$111)\n+($I317*'fnd base rates'!G$112)\n+($J317*'fnd base rates'!G$113)\n+($K317*'fnd base rates'!G$114)\n+($M317*'fnd base rates'!G$116)\n+($N317*'fnd base rates'!G$117)\n+($O317*'fnd base rates'!G$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,7)))\n*$R317","v":178.75018399999999},{"$f":"(($D317*'fnd base rates'!H$107)\n+($E317*'fnd base rates'!H$108)\n+($F317*'fnd base rates'!H$109)\n+($G317*'fnd base rates'!H$110)\n+($H317*'fnd base rates'!H$111)\n+($I317*'fnd base rates'!H$112)\n+($J317*'fnd base rates'!H$113)\n+($K317*'fnd base rates'!H$114)\n+($M317*'fnd base rates'!H$116)\n+($N317*'fnd base rates'!H$117)\n+($O317*'fnd base rates'!H$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D317*'fnd base rates'!I$107)\n+($E317*'fnd base rates'!I$108)\n+($F317*'fnd base rates'!I$109)\n+($G317*'fnd base rates'!I$110)\n+($H317*'fnd base rates'!I$111)\n+($I317*'fnd base rates'!I$112)\n+($J317*'fnd base rates'!I$113)\n+($K317*'fnd base rates'!I$114)\n+($M317*'fnd base rates'!I$116)\n+($N317*'fnd base rates'!I$117)\n+($O317*'fnd base rates'!I$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,9)))\n*$R317","v":408.39},{"$f":"(($D317*'fnd base rates'!J$107)\n+($E317*'fnd base rates'!J$108)\n+($F317*'fnd base rates'!J$109)\n+($G317*'fnd base rates'!J$110)\n+($H317*'fnd base rates'!J$111)\n+($I317*'fnd base rates'!J$112)\n+($J317*'fnd base rates'!J$113)\n+($K317*'fnd base rates'!J$114)\n+($M317*'fnd base rates'!J$116)\n+($N317*'fnd base rates'!J$117)\n+($O317*'fnd base rates'!J$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,10)))\n*$R317","v":263.52},{"$f":"(($D317*'fnd base rates'!K$107)\n+($E317*'fnd base rates'!K$108)\n+($F317*'fnd base rates'!K$109)\n+($G317*'fnd base rates'!K$110)\n+($H317*'fnd base rates'!K$111)\n+($I317*'fnd base rates'!K$112)\n+($J317*'fnd base rates'!K$113)\n+($K317*'fnd base rates'!K$114)\n+($M317*'fnd base rates'!K$116)\n+($N317*'fnd base rates'!K$117)\n+($O317*'fnd base rates'!K$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,11)))\n*$R317","v":1254.4520190000001},{"$f":"(($D317*'fnd base rates'!L$107)\n+($E317*'fnd base rates'!L$108)\n+($F317*'fnd base rates'!L$109)\n+($G317*'fnd base rates'!L$110)\n+($H317*'fnd base rates'!L$111)\n+($I317*'fnd base rates'!L$112)\n+($J317*'fnd base rates'!L$113)\n+($K317*'fnd base rates'!L$114)\n+($M317*'fnd base rates'!L$116)\n+($N317*'fnd base rates'!L$117)\n+($O317*'fnd base rates'!L$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D317*'fnd base rates'!M$107)\n+($E317*'fnd base rates'!M$108)\n+($F317*'fnd base rates'!M$109)\n+($G317*'fnd base rates'!M$110)\n+($H317*'fnd base rates'!M$111)\n+($I317*'fnd base rates'!M$112)\n+($J317*'fnd base rates'!M$113)\n+($K317*'fnd base rates'!M$114)\n+($M317*'fnd base rates'!M$116)\n+($N317*'fnd base rates'!M$117)\n+($O317*'fnd base rates'!M$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,13)))","v":0},10664.291266,null,445348170,"445","348","170",1,1,10664.291266,10664,-9437,20101,null,null,null,null,null,null,0,null,0]
["445",445348186,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D318","v":0},{"$f":"'fnd enro'!E318","v":0},{"$f":"'fnd enro'!F318","v":1},{"$f":"'fnd enro'!G318","v":4},{"$f":"'fnd enro'!H318","v":3},{"$f":"'fnd enro'!I318","v":1},{"$f":"'fnd enro'!J318","v":0},{"$f":"'fnd enro'!K318","v":0.35370000000000001},{"$f":"'fnd enro'!L318","v":0},{"$f":"'fnd enro'!M318","v":0},{"$f":"'fnd enro'!N318","v":0},{"$f":"'fnd enro'!O318","v":0},{"$f":"'fnd enro'!P318","v":6},{"$f":"'fnd enro'!R318","v":9},1,{"$f":"VALUE('fnd enro'!Q318)","v":7},null,{"$f":"(($D318*'fnd base rates'!C$107)\n+($E318*'fnd base rates'!C$108)\n+($F318*'fnd base rates'!C$109)\n+($G318*'fnd base rates'!C$110)\n+($H318*'fnd base rates'!C$111)\n+($I318*'fnd base rates'!C$112)\n+($J318*'fnd base rates'!C$113)\n+($K318*'fnd base rates'!C$114)\n+($M318*'fnd base rates'!C$116)\n+($N318*'fnd base rates'!C$117)\n+($O318*'fnd base rates'!C$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,3)))\n*$R318","v":5605.4302170000001},{"$f":"(($D318*'fnd base rates'!D$107)\n+($E318*'fnd base rates'!D$108)\n+($F318*'fnd base rates'!D$109)\n+($G318*'fnd base rates'!D$110)\n+($H318*'fnd base rates'!D$111)\n+($I318*'fnd base rates'!D$112)\n+($J318*'fnd base rates'!D$113)\n+($K318*'fnd base rates'!D$114)\n+($M318*'fnd base rates'!D$116)\n+($N318*'fnd base rates'!D$117)\n+($O318*'fnd base rates'!D$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,4)))\n*$R318","v":9530.82},{"$f":"(($D318*'fnd base rates'!E$107)\n+($E318*'fnd base rates'!E$108)\n+($F318*'fnd base rates'!E$109)\n+($G318*'fnd base rates'!E$110)\n+($H318*'fnd base rates'!E$111)\n+($I318*'fnd base rates'!E$112)\n+($J318*'fnd base rates'!E$113)\n+($K318*'fnd base rates'!E$114)\n+($M318*'fnd base rates'!E$116)\n+($N318*'fnd base rates'!E$117)\n+($O318*'fnd base rates'!E$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,5)))\n*$R318","v":58656.447305999995},{"$f":"(($D318*'fnd base rates'!F$107)\n+($E318*'fnd base rates'!F$108)\n+($F318*'fnd base rates'!F$109)\n+($G318*'fnd base rates'!F$110)\n+($H318*'fnd base rates'!F$111)\n+($I318*'fnd base rates'!F$112)\n+($J318*'fnd base rates'!F$113)\n+($K318*'fnd base rates'!F$114)\n+($M318*'fnd base rates'!F$116)\n+($N318*'fnd base rates'!F$117)\n+($O318*'fnd base rates'!F$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,6)))\n*$R318","v":10767.944334000002},{"$f":"(($D318*'fnd base rates'!G$107)\n+($E318*'fnd base rates'!G$108)\n+($F318*'fnd base rates'!G$109)\n+($G318*'fnd base rates'!G$110)\n+($H318*'fnd base rates'!G$111)\n+($I318*'fnd base rates'!G$112)\n+($J318*'fnd base rates'!G$113)\n+($K318*'fnd base rates'!G$114)\n+($M318*'fnd base rates'!G$116)\n+($N318*'fnd base rates'!G$117)\n+($O318*'fnd base rates'!G$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,7)))\n*$R318","v":2602.1616560000002},{"$f":"(($D318*'fnd base rates'!H$107)\n+($E318*'fnd base rates'!H$108)\n+($F318*'fnd base rates'!H$109)\n+($G318*'fnd base rates'!H$110)\n+($H318*'fnd base rates'!H$111)\n+($I318*'fnd base rates'!H$112)\n+($J318*'fnd base rates'!H$113)\n+($K318*'fnd base rates'!H$114)\n+($M318*'fnd base rates'!H$116)\n+($N318*'fnd base rates'!H$117)\n+($O318*'fnd base rates'!H$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,8)))","v":5477.221739999999},{"$f":"(($D318*'fnd base rates'!I$107)\n+($E318*'fnd base rates'!I$108)\n+($F318*'fnd base rates'!I$109)\n+($G318*'fnd base rates'!I$110)\n+($H318*'fnd base rates'!I$111)\n+($I318*'fnd base rates'!I$112)\n+($J318*'fnd base rates'!I$113)\n+($K318*'fnd base rates'!I$114)\n+($M318*'fnd base rates'!I$116)\n+($N318*'fnd base rates'!I$117)\n+($O318*'fnd base rates'!I$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,9)))\n*$R318","v":4453.74},{"$f":"(($D318*'fnd base rates'!J$107)\n+($E318*'fnd base rates'!J$108)\n+($F318*'fnd base rates'!J$109)\n+($G318*'fnd base rates'!J$110)\n+($H318*'fnd base rates'!J$111)\n+($I318*'fnd base rates'!J$112)\n+($J318*'fnd base rates'!J$113)\n+($K318*'fnd base rates'!J$114)\n+($M318*'fnd base rates'!J$116)\n+($N318*'fnd base rates'!J$117)\n+($O318*'fnd base rates'!J$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,10)))\n*$R318","v":6748.32},{"$f":"(($D318*'fnd base rates'!K$107)\n+($E318*'fnd base rates'!K$108)\n+($F318*'fnd base rates'!K$109)\n+($G318*'fnd base rates'!K$110)\n+($H318*'fnd base rates'!K$111)\n+($I318*'fnd base rates'!K$112)\n+($J318*'fnd base rates'!K$113)\n+($K318*'fnd base rates'!K$114)\n+($M318*'fnd base rates'!K$116)\n+($N318*'fnd base rates'!K$117)\n+($O318*'fnd base rates'!K$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,11)))\n*$R318","v":10822.128171},{"$f":"(($D318*'fnd base rates'!L$107)\n+($E318*'fnd base rates'!L$108)\n+($F318*'fnd base rates'!L$109)\n+($G318*'fnd base rates'!L$110)\n+($H318*'fnd base rates'!L$111)\n+($I318*'fnd base rates'!L$112)\n+($J318*'fnd base rates'!L$113)\n+($K318*'fnd base rates'!L$114)\n+($M318*'fnd base rates'!L$116)\n+($N318*'fnd base rates'!L$117)\n+($O318*'fnd base rates'!L$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,12)))","v":20024.127969999998},{"$f":"(($D318*'fnd base rates'!M$107)\n+($E318*'fnd base rates'!M$108)\n+($F318*'fnd base rates'!M$109)\n+($G318*'fnd base rates'!M$110)\n+($H318*'fnd base rates'!M$111)\n+($I318*'fnd base rates'!M$112)\n+($J318*'fnd base rates'!M$113)\n+($K318*'fnd base rates'!M$114)\n+($M318*'fnd base rates'!M$116)\n+($N318*'fnd base rates'!M$117)\n+($O318*'fnd base rates'!M$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,13)))","v":0},134688.34139399999,null,445348186,"445","348","186",1,9,134688.34139399999,14965,1853,13112,null,null,null,null,null,null,0,null,0]
["445",445348226,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D319","v":0},{"$f":"'fnd enro'!E319","v":0},{"$f":"'fnd enro'!F319","v":1},{"$f":"'fnd enro'!G319","v":11},{"$f":"'fnd enro'!H319","v":8},{"$f":"'fnd enro'!I319","v":5},{"$f":"'fnd enro'!J319","v":0},{"$f":"'fnd enro'!K319","v":0.98250000000000004},{"$f":"'fnd enro'!L319","v":0},{"$f":"'fnd enro'!M319","v":4},{"$f":"'fnd enro'!N319","v":0},{"$f":"'fnd enro'!O319","v":1},{"$f":"'fnd enro'!P319","v":14},{"$f":"'fnd enro'!R319","v":25},1,{"$f":"VALUE('fnd enro'!Q319)","v":9},null,{"$f":"(($D319*'fnd base rates'!C$107)\n+($E319*'fnd base rates'!C$108)\n+($F319*'fnd base rates'!C$109)\n+($G319*'fnd base rates'!C$110)\n+($H319*'fnd base rates'!C$111)\n+($I319*'fnd base rates'!C$112)\n+($J319*'fnd base rates'!C$113)\n+($K319*'fnd base rates'!C$114)\n+($M319*'fnd base rates'!C$116)\n+($N319*'fnd base rates'!C$117)\n+($O319*'fnd base rates'!C$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,3)))\n*$R319","v":16099.412825000001},{"$f":"(($D319*'fnd base rates'!D$107)\n+($E319*'fnd base rates'!D$108)\n+($F319*'fnd base rates'!D$109)\n+($G319*'fnd base rates'!D$110)\n+($H319*'fnd base rates'!D$111)\n+($I319*'fnd base rates'!D$112)\n+($J319*'fnd base rates'!D$113)\n+($K319*'fnd base rates'!D$114)\n+($M319*'fnd base rates'!D$116)\n+($N319*'fnd base rates'!D$117)\n+($O319*'fnd base rates'!D$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,4)))\n*$R319","v":27273.329999999998},{"$f":"(($D319*'fnd base rates'!E$107)\n+($E319*'fnd base rates'!E$108)\n+($F319*'fnd base rates'!E$109)\n+($G319*'fnd base rates'!E$110)\n+($H319*'fnd base rates'!E$111)\n+($I319*'fnd base rates'!E$112)\n+($J319*'fnd base rates'!E$113)\n+($K319*'fnd base rates'!E$114)\n+($M319*'fnd base rates'!E$116)\n+($N319*'fnd base rates'!E$117)\n+($O319*'fnd base rates'!E$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,5)))\n*$R319","v":170548.28584999999},{"$f":"(($D319*'fnd base rates'!F$107)\n+($E319*'fnd base rates'!F$108)\n+($F319*'fnd base rates'!F$109)\n+($G319*'fnd base rates'!F$110)\n+($H319*'fnd base rates'!F$111)\n+($I319*'fnd base rates'!F$112)\n+($J319*'fnd base rates'!F$113)\n+($K319*'fnd base rates'!F$114)\n+($M319*'fnd base rates'!F$116)\n+($N319*'fnd base rates'!F$117)\n+($O319*'fnd base rates'!F$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,6)))\n*$R319","v":30150.813149999998},{"$f":"(($D319*'fnd base rates'!G$107)\n+($E319*'fnd base rates'!G$108)\n+($F319*'fnd base rates'!G$109)\n+($G319*'fnd base rates'!G$110)\n+($H319*'fnd base rates'!G$111)\n+($I319*'fnd base rates'!G$112)\n+($J319*'fnd base rates'!G$113)\n+($K319*'fnd base rates'!G$114)\n+($M319*'fnd base rates'!G$116)\n+($N319*'fnd base rates'!G$117)\n+($O319*'fnd base rates'!G$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,7)))\n*$R319","v":7431.3245999999999},{"$f":"(($D319*'fnd base rates'!H$107)\n+($E319*'fnd base rates'!H$108)\n+($F319*'fnd base rates'!H$109)\n+($G319*'fnd base rates'!H$110)\n+($H319*'fnd base rates'!H$111)\n+($I319*'fnd base rates'!H$112)\n+($J319*'fnd base rates'!H$113)\n+($K319*'fnd base rates'!H$114)\n+($M319*'fnd base rates'!H$116)\n+($N319*'fnd base rates'!H$117)\n+($O319*'fnd base rates'!H$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,8)))","v":16630.661500000002},{"$f":"(($D319*'fnd base rates'!I$107)\n+($E319*'fnd base rates'!I$108)\n+($F319*'fnd base rates'!I$109)\n+($G319*'fnd base rates'!I$110)\n+($H319*'fnd base rates'!I$111)\n+($I319*'fnd base rates'!I$112)\n+($J319*'fnd base rates'!I$113)\n+($K319*'fnd base rates'!I$114)\n+($M319*'fnd base rates'!I$116)\n+($N319*'fnd base rates'!I$117)\n+($O319*'fnd base rates'!I$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,9)))\n*$R319","v":12871.82},{"$f":"(($D319*'fnd base rates'!J$107)\n+($E319*'fnd base rates'!J$108)\n+($F319*'fnd base rates'!J$109)\n+($G319*'fnd base rates'!J$110)\n+($H319*'fnd base rates'!J$111)\n+($I319*'fnd base rates'!J$112)\n+($J319*'fnd base rates'!J$113)\n+($K319*'fnd base rates'!J$114)\n+($M319*'fnd base rates'!J$116)\n+($N319*'fnd base rates'!J$117)\n+($O319*'fnd base rates'!J$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,10)))\n*$R319","v":19529.3},{"$f":"(($D319*'fnd base rates'!K$107)\n+($E319*'fnd base rates'!K$108)\n+($F319*'fnd base rates'!K$109)\n+($G319*'fnd base rates'!K$110)\n+($H319*'fnd base rates'!K$111)\n+($I319*'fnd base rates'!K$112)\n+($J319*'fnd base rates'!K$113)\n+($K319*'fnd base rates'!K$114)\n+($M319*'fnd base rates'!K$116)\n+($N319*'fnd base rates'!K$117)\n+($O319*'fnd base rates'!K$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,11)))\n*$R319","v":31863.210475},{"$f":"(($D319*'fnd base rates'!L$107)\n+($E319*'fnd base rates'!L$108)\n+($F319*'fnd base rates'!L$109)\n+($G319*'fnd base rates'!L$110)\n+($H319*'fnd base rates'!L$111)\n+($I319*'fnd base rates'!L$112)\n+($J319*'fnd base rates'!L$113)\n+($K319*'fnd base rates'!L$114)\n+($M319*'fnd base rates'!L$116)\n+($N319*'fnd base rates'!L$117)\n+($O319*'fnd base rates'!L$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,12)))","v":56724.083249999989},{"$f":"(($D319*'fnd base rates'!M$107)\n+($E319*'fnd base rates'!M$108)\n+($F319*'fnd base rates'!M$109)\n+($G319*'fnd base rates'!M$110)\n+($H319*'fnd base rates'!M$111)\n+($I319*'fnd base rates'!M$112)\n+($J319*'fnd base rates'!M$113)\n+($K319*'fnd base rates'!M$114)\n+($M319*'fnd base rates'!M$116)\n+($N319*'fnd base rates'!M$117)\n+($O319*'fnd base rates'!M$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,13)))","v":0},389122.24164999992,null,445348226,"445","348","226",1,25,389122.24164999992,15565,-593,16158,null,null,null,null,null,null,0,null,0]
["445",445348227,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D320","v":0},{"$f":"'fnd enro'!E320","v":0},{"$f":"'fnd enro'!F320","v":1},{"$f":"'fnd enro'!G320","v":0},{"$f":"'fnd enro'!H320","v":0},{"$f":"'fnd enro'!I320","v":0},{"$f":"'fnd enro'!J320","v":0},{"$f":"'fnd enro'!K320","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L320","v":0},{"$f":"'fnd enro'!M320","v":1},{"$f":"'fnd enro'!N320","v":0},{"$f":"'fnd enro'!O320","v":0},{"$f":"'fnd enro'!P320","v":1},{"$f":"'fnd enro'!R320","v":1},1,{"$f":"VALUE('fnd enro'!Q320)","v":10},null,{"$f":"(($D320*'fnd base rates'!C$107)\n+($E320*'fnd base rates'!C$108)\n+($F320*'fnd base rates'!C$109)\n+($G320*'fnd base rates'!C$110)\n+($H320*'fnd base rates'!C$111)\n+($I320*'fnd base rates'!C$112)\n+($J320*'fnd base rates'!C$113)\n+($K320*'fnd base rates'!C$114)\n+($M320*'fnd base rates'!C$116)\n+($N320*'fnd base rates'!C$117)\n+($O320*'fnd base rates'!C$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,3)))\n*$R320","v":778.10891300000003},{"$f":"(($D320*'fnd base rates'!D$107)\n+($E320*'fnd base rates'!D$108)\n+($F320*'fnd base rates'!D$109)\n+($G320*'fnd base rates'!D$110)\n+($H320*'fnd base rates'!D$111)\n+($I320*'fnd base rates'!D$112)\n+($J320*'fnd base rates'!D$113)\n+($K320*'fnd base rates'!D$114)\n+($M320*'fnd base rates'!D$116)\n+($N320*'fnd base rates'!D$117)\n+($O320*'fnd base rates'!D$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,4)))\n*$R320","v":1462.8},{"$f":"(($D320*'fnd base rates'!E$107)\n+($E320*'fnd base rates'!E$108)\n+($F320*'fnd base rates'!E$109)\n+($G320*'fnd base rates'!E$110)\n+($H320*'fnd base rates'!E$111)\n+($I320*'fnd base rates'!E$112)\n+($J320*'fnd base rates'!E$113)\n+($K320*'fnd base rates'!E$114)\n+($M320*'fnd base rates'!E$116)\n+($N320*'fnd base rates'!E$117)\n+($O320*'fnd base rates'!E$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,5)))\n*$R320","v":9949.6830340000015},{"$f":"(($D320*'fnd base rates'!F$107)\n+($E320*'fnd base rates'!F$108)\n+($F320*'fnd base rates'!F$109)\n+($G320*'fnd base rates'!F$110)\n+($H320*'fnd base rates'!F$111)\n+($I320*'fnd base rates'!F$112)\n+($J320*'fnd base rates'!F$113)\n+($K320*'fnd base rates'!F$114)\n+($M320*'fnd base rates'!F$116)\n+($N320*'fnd base rates'!F$117)\n+($O320*'fnd base rates'!F$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,6)))\n*$R320","v":1522.2549260000001},{"$f":"(($D320*'fnd base rates'!G$107)\n+($E320*'fnd base rates'!G$108)\n+($F320*'fnd base rates'!G$109)\n+($G320*'fnd base rates'!G$110)\n+($H320*'fnd base rates'!G$111)\n+($I320*'fnd base rates'!G$112)\n+($J320*'fnd base rates'!G$113)\n+($K320*'fnd base rates'!G$114)\n+($M320*'fnd base rates'!G$116)\n+($N320*'fnd base rates'!G$117)\n+($O320*'fnd base rates'!G$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,7)))\n*$R320","v":438.88018399999999},{"$f":"(($D320*'fnd base rates'!H$107)\n+($E320*'fnd base rates'!H$108)\n+($F320*'fnd base rates'!H$109)\n+($G320*'fnd base rates'!H$110)\n+($H320*'fnd base rates'!H$111)\n+($I320*'fnd base rates'!H$112)\n+($J320*'fnd base rates'!H$113)\n+($K320*'fnd base rates'!H$114)\n+($M320*'fnd base rates'!H$116)\n+($N320*'fnd base rates'!H$117)\n+($O320*'fnd base rates'!H$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,8)))","v":726.77686000000006},{"$f":"(($D320*'fnd base rates'!I$107)\n+($E320*'fnd base rates'!I$108)\n+($F320*'fnd base rates'!I$109)\n+($G320*'fnd base rates'!I$110)\n+($H320*'fnd base rates'!I$111)\n+($I320*'fnd base rates'!I$112)\n+($J320*'fnd base rates'!I$113)\n+($K320*'fnd base rates'!I$114)\n+($M320*'fnd base rates'!I$116)\n+($N320*'fnd base rates'!I$117)\n+($O320*'fnd base rates'!I$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,9)))\n*$R320","v":642.94000000000005},{"$f":"(($D320*'fnd base rates'!J$107)\n+($E320*'fnd base rates'!J$108)\n+($F320*'fnd base rates'!J$109)\n+($G320*'fnd base rates'!J$110)\n+($H320*'fnd base rates'!J$111)\n+($I320*'fnd base rates'!J$112)\n+($J320*'fnd base rates'!J$113)\n+($K320*'fnd base rates'!J$114)\n+($M320*'fnd base rates'!J$116)\n+($N320*'fnd base rates'!J$117)\n+($O320*'fnd base rates'!J$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,10)))\n*$R320","v":1076.29},{"$f":"(($D320*'fnd base rates'!K$107)\n+($E320*'fnd base rates'!K$108)\n+($F320*'fnd base rates'!K$109)\n+($G320*'fnd base rates'!K$110)\n+($H320*'fnd base rates'!K$111)\n+($I320*'fnd base rates'!K$112)\n+($J320*'fnd base rates'!K$113)\n+($K320*'fnd base rates'!K$114)\n+($M320*'fnd base rates'!K$116)\n+($N320*'fnd base rates'!K$117)\n+($O320*'fnd base rates'!K$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,11)))\n*$R320","v":1500.9120190000001},{"$f":"(($D320*'fnd base rates'!L$107)\n+($E320*'fnd base rates'!L$108)\n+($F320*'fnd base rates'!L$109)\n+($G320*'fnd base rates'!L$110)\n+($H320*'fnd base rates'!L$111)\n+($I320*'fnd base rates'!L$112)\n+($J320*'fnd base rates'!L$113)\n+($K320*'fnd base rates'!L$114)\n+($M320*'fnd base rates'!L$116)\n+($N320*'fnd base rates'!L$117)\n+($O320*'fnd base rates'!L$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,12)))","v":2870.3853299999996},{"$f":"(($D320*'fnd base rates'!M$107)\n+($E320*'fnd base rates'!M$108)\n+($F320*'fnd base rates'!M$109)\n+($G320*'fnd base rates'!M$110)\n+($H320*'fnd base rates'!M$111)\n+($I320*'fnd base rates'!M$112)\n+($J320*'fnd base rates'!M$113)\n+($K320*'fnd base rates'!M$114)\n+($M320*'fnd base rates'!M$116)\n+($N320*'fnd base rates'!M$117)\n+($O320*'fnd base rates'!M$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,13)))","v":0},20969.031266000002,null,445348227,"445","348","227",1,1,20969.031266000002,20969,4647,16322,null,null,null,null,null,null,0,null,0]
["445",445348271,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D321","v":0},{"$f":"'fnd enro'!E321","v":0},{"$f":"'fnd enro'!F321","v":0},{"$f":"'fnd enro'!G321","v":1},{"$f":"'fnd enro'!H321","v":2},{"$f":"'fnd enro'!I321","v":2},{"$f":"'fnd enro'!J321","v":0},{"$f":"'fnd enro'!K321","v":0.19650000000000001},{"$f":"'fnd enro'!L321","v":0},{"$f":"'fnd enro'!M321","v":1},{"$f":"'fnd enro'!N321","v":1},{"$f":"'fnd enro'!O321","v":0},{"$f":"'fnd enro'!P321","v":4},{"$f":"'fnd enro'!R321","v":5},1,{"$f":"VALUE('fnd enro'!Q321)","v":4},null,{"$f":"(($D321*'fnd base rates'!C$107)\n+($E321*'fnd base rates'!C$108)\n+($F321*'fnd base rates'!C$109)\n+($G321*'fnd base rates'!C$110)\n+($H321*'fnd base rates'!C$111)\n+($I321*'fnd base rates'!C$112)\n+($J321*'fnd base rates'!C$113)\n+($K321*'fnd base rates'!C$114)\n+($M321*'fnd base rates'!C$116)\n+($N321*'fnd base rates'!C$117)\n+($O321*'fnd base rates'!C$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,3)))\n*$R321","v":3334.5845649999997},{"$f":"(($D321*'fnd base rates'!D$107)\n+($E321*'fnd base rates'!D$108)\n+($F321*'fnd base rates'!D$109)\n+($G321*'fnd base rates'!D$110)\n+($H321*'fnd base rates'!D$111)\n+($I321*'fnd base rates'!D$112)\n+($J321*'fnd base rates'!D$113)\n+($K321*'fnd base rates'!D$114)\n+($M321*'fnd base rates'!D$116)\n+($N321*'fnd base rates'!D$117)\n+($O321*'fnd base rates'!D$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,4)))\n*$R321","v":5654.15},{"$f":"(($D321*'fnd base rates'!E$107)\n+($E321*'fnd base rates'!E$108)\n+($F321*'fnd base rates'!E$109)\n+($G321*'fnd base rates'!E$110)\n+($H321*'fnd base rates'!E$111)\n+($I321*'fnd base rates'!E$112)\n+($J321*'fnd base rates'!E$113)\n+($K321*'fnd base rates'!E$114)\n+($M321*'fnd base rates'!E$116)\n+($N321*'fnd base rates'!E$117)\n+($O321*'fnd base rates'!E$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,5)))\n*$R321","v":36415.05517},{"$f":"(($D321*'fnd base rates'!F$107)\n+($E321*'fnd base rates'!F$108)\n+($F321*'fnd base rates'!F$109)\n+($G321*'fnd base rates'!F$110)\n+($H321*'fnd base rates'!F$111)\n+($I321*'fnd base rates'!F$112)\n+($J321*'fnd base rates'!F$113)\n+($K321*'fnd base rates'!F$114)\n+($M321*'fnd base rates'!F$116)\n+($N321*'fnd base rates'!F$117)\n+($O321*'fnd base rates'!F$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,6)))\n*$R321","v":5742.90463},{"$f":"(($D321*'fnd base rates'!G$107)\n+($E321*'fnd base rates'!G$108)\n+($F321*'fnd base rates'!G$109)\n+($G321*'fnd base rates'!G$110)\n+($H321*'fnd base rates'!G$111)\n+($I321*'fnd base rates'!G$112)\n+($J321*'fnd base rates'!G$113)\n+($K321*'fnd base rates'!G$114)\n+($M321*'fnd base rates'!G$116)\n+($N321*'fnd base rates'!G$117)\n+($O321*'fnd base rates'!G$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,7)))\n*$R321","v":1555.3609200000001},{"$f":"(($D321*'fnd base rates'!H$107)\n+($E321*'fnd base rates'!H$108)\n+($F321*'fnd base rates'!H$109)\n+($G321*'fnd base rates'!H$110)\n+($H321*'fnd base rates'!H$111)\n+($I321*'fnd base rates'!H$112)\n+($J321*'fnd base rates'!H$113)\n+($K321*'fnd base rates'!H$114)\n+($M321*'fnd base rates'!H$116)\n+($N321*'fnd base rates'!H$117)\n+($O321*'fnd base rates'!H$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,8)))","v":3792.5042999999996},{"$f":"(($D321*'fnd base rates'!I$107)\n+($E321*'fnd base rates'!I$108)\n+($F321*'fnd base rates'!I$109)\n+($G321*'fnd base rates'!I$110)\n+($H321*'fnd base rates'!I$111)\n+($I321*'fnd base rates'!I$112)\n+($J321*'fnd base rates'!I$113)\n+($K321*'fnd base rates'!I$114)\n+($M321*'fnd base rates'!I$116)\n+($N321*'fnd base rates'!I$117)\n+($O321*'fnd base rates'!I$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,9)))\n*$R321","v":2744.43},{"$f":"(($D321*'fnd base rates'!J$107)\n+($E321*'fnd base rates'!J$108)\n+($F321*'fnd base rates'!J$109)\n+($G321*'fnd base rates'!J$110)\n+($H321*'fnd base rates'!J$111)\n+($I321*'fnd base rates'!J$112)\n+($J321*'fnd base rates'!J$113)\n+($K321*'fnd base rates'!J$114)\n+($M321*'fnd base rates'!J$116)\n+($N321*'fnd base rates'!J$117)\n+($O321*'fnd base rates'!J$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,10)))\n*$R321","v":4428.62},{"$f":"(($D321*'fnd base rates'!K$107)\n+($E321*'fnd base rates'!K$108)\n+($F321*'fnd base rates'!K$109)\n+($G321*'fnd base rates'!K$110)\n+($H321*'fnd base rates'!K$111)\n+($I321*'fnd base rates'!K$112)\n+($J321*'fnd base rates'!K$113)\n+($K321*'fnd base rates'!K$114)\n+($M321*'fnd base rates'!K$116)\n+($N321*'fnd base rates'!K$117)\n+($O321*'fnd base rates'!K$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,11)))\n*$R321","v":6805.4100950000002},{"$f":"(($D321*'fnd base rates'!L$107)\n+($E321*'fnd base rates'!L$108)\n+($F321*'fnd base rates'!L$109)\n+($G321*'fnd base rates'!L$110)\n+($H321*'fnd base rates'!L$111)\n+($I321*'fnd base rates'!L$112)\n+($J321*'fnd base rates'!L$113)\n+($K321*'fnd base rates'!L$114)\n+($M321*'fnd base rates'!L$116)\n+($N321*'fnd base rates'!L$117)\n+($O321*'fnd base rates'!L$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,12)))","v":11635.426649999999},{"$f":"(($D321*'fnd base rates'!M$107)\n+($E321*'fnd base rates'!M$108)\n+($F321*'fnd base rates'!M$109)\n+($G321*'fnd base rates'!M$110)\n+($H321*'fnd base rates'!M$111)\n+($I321*'fnd base rates'!M$112)\n+($J321*'fnd base rates'!M$113)\n+($K321*'fnd base rates'!M$114)\n+($M321*'fnd base rates'!M$116)\n+($N321*'fnd base rates'!M$117)\n+($O321*'fnd base rates'!M$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,13)))","v":0},82108.446329999992,null,445348271,"445","348","271",1,5,82108.446329999992,16422,5758,10664,null,null,null,null,null,null,0,null,0]
["445",445348316,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D322","v":0},{"$f":"'fnd enro'!E322","v":0},{"$f":"'fnd enro'!F322","v":0},{"$f":"'fnd enro'!G322","v":7},{"$f":"'fnd enro'!H322","v":0},{"$f":"'fnd enro'!I322","v":3},{"$f":"'fnd enro'!J322","v":0},{"$f":"'fnd enro'!K322","v":0.39300000000000002},{"$f":"'fnd enro'!L322","v":0},{"$f":"'fnd enro'!M322","v":1},{"$f":"'fnd enro'!N322","v":0},{"$f":"'fnd enro'!O322","v":0},{"$f":"'fnd enro'!P322","v":9},{"$f":"'fnd enro'!R322","v":10},1,{"$f":"VALUE('fnd enro'!Q322)","v":11},null,{"$f":"(($D322*'fnd base rates'!C$107)\n+($E322*'fnd base rates'!C$108)\n+($F322*'fnd base rates'!C$109)\n+($G322*'fnd base rates'!C$110)\n+($H322*'fnd base rates'!C$111)\n+($I322*'fnd base rates'!C$112)\n+($J322*'fnd base rates'!C$113)\n+($K322*'fnd base rates'!C$114)\n+($M322*'fnd base rates'!C$116)\n+($N322*'fnd base rates'!C$117)\n+($O322*'fnd base rates'!C$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,3)))\n*$R322","v":6766.6791299999995},{"$f":"(($D322*'fnd base rates'!D$107)\n+($E322*'fnd base rates'!D$108)\n+($F322*'fnd base rates'!D$109)\n+($G322*'fnd base rates'!D$110)\n+($H322*'fnd base rates'!D$111)\n+($I322*'fnd base rates'!D$112)\n+($J322*'fnd base rates'!D$113)\n+($K322*'fnd base rates'!D$114)\n+($M322*'fnd base rates'!D$116)\n+($N322*'fnd base rates'!D$117)\n+($O322*'fnd base rates'!D$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,4)))\n*$R322","v":12808.919999999998},{"$f":"(($D322*'fnd base rates'!E$107)\n+($E322*'fnd base rates'!E$108)\n+($F322*'fnd base rates'!E$109)\n+($G322*'fnd base rates'!E$110)\n+($H322*'fnd base rates'!E$111)\n+($I322*'fnd base rates'!E$112)\n+($J322*'fnd base rates'!E$113)\n+($K322*'fnd base rates'!E$114)\n+($M322*'fnd base rates'!E$116)\n+($N322*'fnd base rates'!E$117)\n+($O322*'fnd base rates'!E$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,5)))\n*$R322","v":89849.790339999992},{"$f":"(($D322*'fnd base rates'!F$107)\n+($E322*'fnd base rates'!F$108)\n+($F322*'fnd base rates'!F$109)\n+($G322*'fnd base rates'!F$110)\n+($H322*'fnd base rates'!F$111)\n+($I322*'fnd base rates'!F$112)\n+($J322*'fnd base rates'!F$113)\n+($K322*'fnd base rates'!F$114)\n+($M322*'fnd base rates'!F$116)\n+($N322*'fnd base rates'!F$117)\n+($O322*'fnd base rates'!F$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,6)))\n*$R322","v":12327.339260000001},{"$f":"(($D322*'fnd base rates'!G$107)\n+($E322*'fnd base rates'!G$108)\n+($F322*'fnd base rates'!G$109)\n+($G322*'fnd base rates'!G$110)\n+($H322*'fnd base rates'!G$111)\n+($I322*'fnd base rates'!G$112)\n+($J322*'fnd base rates'!G$113)\n+($K322*'fnd base rates'!G$114)\n+($M322*'fnd base rates'!G$116)\n+($N322*'fnd base rates'!G$117)\n+($O322*'fnd base rates'!G$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,7)))\n*$R322","v":3878.7718399999999},{"$f":"(($D322*'fnd base rates'!H$107)\n+($E322*'fnd base rates'!H$108)\n+($F322*'fnd base rates'!H$109)\n+($G322*'fnd base rates'!H$110)\n+($H322*'fnd base rates'!H$111)\n+($I322*'fnd base rates'!H$112)\n+($J322*'fnd base rates'!H$113)\n+($K322*'fnd base rates'!H$114)\n+($M322*'fnd base rates'!H$116)\n+($N322*'fnd base rates'!H$117)\n+($O322*'fnd base rates'!H$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,8)))","v":6981.0685999999996},{"$f":"(($D322*'fnd base rates'!I$107)\n+($E322*'fnd base rates'!I$108)\n+($F322*'fnd base rates'!I$109)\n+($G322*'fnd base rates'!I$110)\n+($H322*'fnd base rates'!I$111)\n+($I322*'fnd base rates'!I$112)\n+($J322*'fnd base rates'!I$113)\n+($K322*'fnd base rates'!I$114)\n+($M322*'fnd base rates'!I$116)\n+($N322*'fnd base rates'!I$117)\n+($O322*'fnd base rates'!I$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,9)))\n*$R322","v":5869.87},{"$f":"(($D322*'fnd base rates'!J$107)\n+($E322*'fnd base rates'!J$108)\n+($F322*'fnd base rates'!J$109)\n+($G322*'fnd base rates'!J$110)\n+($H322*'fnd base rates'!J$111)\n+($I322*'fnd base rates'!J$112)\n+($J322*'fnd base rates'!J$113)\n+($K322*'fnd base rates'!J$114)\n+($M322*'fnd base rates'!J$116)\n+($N322*'fnd base rates'!J$117)\n+($O322*'fnd base rates'!J$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,10)))\n*$R322","v":12246.94},{"$f":"(($D322*'fnd base rates'!K$107)\n+($E322*'fnd base rates'!K$108)\n+($F322*'fnd base rates'!K$109)\n+($G322*'fnd base rates'!K$110)\n+($H322*'fnd base rates'!K$111)\n+($I322*'fnd base rates'!K$112)\n+($J322*'fnd base rates'!K$113)\n+($K322*'fnd base rates'!K$114)\n+($M322*'fnd base rates'!K$116)\n+($N322*'fnd base rates'!K$117)\n+($O322*'fnd base rates'!K$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,11)))\n*$R322","v":12168.270190000001},{"$f":"(($D322*'fnd base rates'!L$107)\n+($E322*'fnd base rates'!L$108)\n+($F322*'fnd base rates'!L$109)\n+($G322*'fnd base rates'!L$110)\n+($H322*'fnd base rates'!L$111)\n+($I322*'fnd base rates'!L$112)\n+($J322*'fnd base rates'!L$113)\n+($K322*'fnd base rates'!L$114)\n+($M322*'fnd base rates'!L$116)\n+($N322*'fnd base rates'!L$117)\n+($O322*'fnd base rates'!L$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,12)))","v":25428.863300000001},{"$f":"(($D322*'fnd base rates'!M$107)\n+($E322*'fnd base rates'!M$108)\n+($F322*'fnd base rates'!M$109)\n+($G322*'fnd base rates'!M$110)\n+($H322*'fnd base rates'!M$111)\n+($I322*'fnd base rates'!M$112)\n+($J322*'fnd base rates'!M$113)\n+($K322*'fnd base rates'!M$114)\n+($M322*'fnd base rates'!M$116)\n+($N322*'fnd base rates'!M$117)\n+($O322*'fnd base rates'!M$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,13)))","v":0},188326.51266000001,null,445348316,"445","348","316",1,10,188326.51266000001,18833,3868,14965,null,null,null,null,null,null,0,null,0]
["445",445348322,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D323","v":0},{"$f":"'fnd enro'!E323","v":0},{"$f":"'fnd enro'!F323","v":0},{"$f":"'fnd enro'!G323","v":0},{"$f":"'fnd enro'!H323","v":0},{"$f":"'fnd enro'!I323","v":1},{"$f":"'fnd enro'!J323","v":0},{"$f":"'fnd enro'!K323","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L323","v":0},{"$f":"'fnd enro'!M323","v":0},{"$f":"'fnd enro'!N323","v":0},{"$f":"'fnd enro'!O323","v":0},{"$f":"'fnd enro'!P323","v":1},{"$f":"'fnd enro'!R323","v":1},1,{"$f":"VALUE('fnd enro'!Q323)","v":6},null,{"$f":"(($D323*'fnd base rates'!C$107)\n+($E323*'fnd base rates'!C$108)\n+($F323*'fnd base rates'!C$109)\n+($G323*'fnd base rates'!C$110)\n+($H323*'fnd base rates'!C$111)\n+($I323*'fnd base rates'!C$112)\n+($J323*'fnd base rates'!C$113)\n+($K323*'fnd base rates'!C$114)\n+($M323*'fnd base rates'!C$116)\n+($N323*'fnd base rates'!C$117)\n+($O323*'fnd base rates'!C$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,3)))\n*$R323","v":643.07891299999994},{"$f":"(($D323*'fnd base rates'!D$107)\n+($E323*'fnd base rates'!D$108)\n+($F323*'fnd base rates'!D$109)\n+($G323*'fnd base rates'!D$110)\n+($H323*'fnd base rates'!D$111)\n+($I323*'fnd base rates'!D$112)\n+($J323*'fnd base rates'!D$113)\n+($K323*'fnd base rates'!D$114)\n+($M323*'fnd base rates'!D$116)\n+($N323*'fnd base rates'!D$117)\n+($O323*'fnd base rates'!D$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,4)))\n*$R323","v":1154.97},{"$f":"(($D323*'fnd base rates'!E$107)\n+($E323*'fnd base rates'!E$108)\n+($F323*'fnd base rates'!E$109)\n+($G323*'fnd base rates'!E$110)\n+($H323*'fnd base rates'!E$111)\n+($I323*'fnd base rates'!E$112)\n+($J323*'fnd base rates'!E$113)\n+($K323*'fnd base rates'!E$114)\n+($M323*'fnd base rates'!E$116)\n+($N323*'fnd base rates'!E$117)\n+($O323*'fnd base rates'!E$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,5)))\n*$R323","v":8574.3230340000009},{"$f":"(($D323*'fnd base rates'!F$107)\n+($E323*'fnd base rates'!F$108)\n+($F323*'fnd base rates'!F$109)\n+($G323*'fnd base rates'!F$110)\n+($H323*'fnd base rates'!F$111)\n+($I323*'fnd base rates'!F$112)\n+($J323*'fnd base rates'!F$113)\n+($K323*'fnd base rates'!F$114)\n+($M323*'fnd base rates'!F$116)\n+($N323*'fnd base rates'!F$117)\n+($O323*'fnd base rates'!F$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,6)))\n*$R323","v":945.98492600000009},{"$f":"(($D323*'fnd base rates'!G$107)\n+($E323*'fnd base rates'!G$108)\n+($F323*'fnd base rates'!G$109)\n+($G323*'fnd base rates'!G$110)\n+($H323*'fnd base rates'!G$111)\n+($I323*'fnd base rates'!G$112)\n+($J323*'fnd base rates'!G$113)\n+($K323*'fnd base rates'!G$114)\n+($M323*'fnd base rates'!G$116)\n+($N323*'fnd base rates'!G$117)\n+($O323*'fnd base rates'!G$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,7)))\n*$R323","v":337.15018399999997},{"$f":"(($D323*'fnd base rates'!H$107)\n+($E323*'fnd base rates'!H$108)\n+($F323*'fnd base rates'!H$109)\n+($G323*'fnd base rates'!H$110)\n+($H323*'fnd base rates'!H$111)\n+($I323*'fnd base rates'!H$112)\n+($J323*'fnd base rates'!H$113)\n+($K323*'fnd base rates'!H$114)\n+($M323*'fnd base rates'!H$116)\n+($N323*'fnd base rates'!H$117)\n+($O323*'fnd base rates'!H$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,8)))","v":902.35685999999998},{"$f":"(($D323*'fnd base rates'!I$107)\n+($E323*'fnd base rates'!I$108)\n+($F323*'fnd base rates'!I$109)\n+($G323*'fnd base rates'!I$110)\n+($H323*'fnd base rates'!I$111)\n+($I323*'fnd base rates'!I$112)\n+($J323*'fnd base rates'!I$113)\n+($K323*'fnd base rates'!I$114)\n+($M323*'fnd base rates'!I$116)\n+($N323*'fnd base rates'!I$117)\n+($O323*'fnd base rates'!I$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,9)))\n*$R323","v":587.36},{"$f":"(($D323*'fnd base rates'!J$107)\n+($E323*'fnd base rates'!J$108)\n+($F323*'fnd base rates'!J$109)\n+($G323*'fnd base rates'!J$110)\n+($H323*'fnd base rates'!J$111)\n+($I323*'fnd base rates'!J$112)\n+($J323*'fnd base rates'!J$113)\n+($K323*'fnd base rates'!J$114)\n+($M323*'fnd base rates'!J$116)\n+($N323*'fnd base rates'!J$117)\n+($O323*'fnd base rates'!J$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,10)))\n*$R323","v":1315.62},{"$f":"(($D323*'fnd base rates'!K$107)\n+($E323*'fnd base rates'!K$108)\n+($F323*'fnd base rates'!K$109)\n+($G323*'fnd base rates'!K$110)\n+($H323*'fnd base rates'!K$111)\n+($I323*'fnd base rates'!K$112)\n+($J323*'fnd base rates'!K$113)\n+($K323*'fnd base rates'!K$114)\n+($M323*'fnd base rates'!K$116)\n+($N323*'fnd base rates'!K$117)\n+($O323*'fnd base rates'!K$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,11)))\n*$R323","v":1220.4620190000001},{"$f":"(($D323*'fnd base rates'!L$107)\n+($E323*'fnd base rates'!L$108)\n+($F323*'fnd base rates'!L$109)\n+($G323*'fnd base rates'!L$110)\n+($H323*'fnd base rates'!L$111)\n+($I323*'fnd base rates'!L$112)\n+($J323*'fnd base rates'!L$113)\n+($K323*'fnd base rates'!L$114)\n+($M323*'fnd base rates'!L$116)\n+($N323*'fnd base rates'!L$117)\n+($O323*'fnd base rates'!L$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,12)))","v":2273.8253299999997},{"$f":"(($D323*'fnd base rates'!M$107)\n+($E323*'fnd base rates'!M$108)\n+($F323*'fnd base rates'!M$109)\n+($G323*'fnd base rates'!M$110)\n+($H323*'fnd base rates'!M$111)\n+($I323*'fnd base rates'!M$112)\n+($J323*'fnd base rates'!M$113)\n+($K323*'fnd base rates'!M$114)\n+($M323*'fnd base rates'!M$116)\n+($N323*'fnd base rates'!M$117)\n+($O323*'fnd base rates'!M$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,13)))","v":0},17955.131266000004,null,445348322,"445","348","322",1,1,17955.131266000004,17955,2390,15565,null,null,null,null,null,null,0,null,0]
["445",445348348,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D324","v":0},{"$f":"'fnd enro'!E324","v":0},{"$f":"'fnd enro'!F324","v":114},{"$f":"'fnd enro'!G324","v":567},{"$f":"'fnd enro'!H324","v":318},{"$f":"'fnd enro'!I324","v":308},{"$f":"'fnd enro'!J324","v":0},{"$f":"'fnd enro'!K324","v":51.365099999999998},{"$f":"'fnd enro'!L324","v":0},{"$f":"'fnd enro'!M324","v":267},{"$f":"'fnd enro'!N324","v":21},{"$f":"'fnd enro'!O324","v":7},{"$f":"'fnd enro'!P324","v":904},{"$f":"'fnd enro'!R324","v":1307},1,{"$f":"VALUE('fnd enro'!Q324)","v":11},null,{"$f":"(($D324*'fnd base rates'!C$107)\n+($E324*'fnd base rates'!C$108)\n+($F324*'fnd base rates'!C$109)\n+($G324*'fnd base rates'!C$110)\n+($H324*'fnd base rates'!C$111)\n+($I324*'fnd base rates'!C$112)\n+($J324*'fnd base rates'!C$113)\n+($K324*'fnd base rates'!C$114)\n+($M324*'fnd base rates'!C$116)\n+($N324*'fnd base rates'!C$117)\n+($O324*'fnd base rates'!C$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,3)))\n*$R324","v":874107.6892909999},{"$f":"(($D324*'fnd base rates'!D$107)\n+($E324*'fnd base rates'!D$108)\n+($F324*'fnd base rates'!D$109)\n+($G324*'fnd base rates'!D$110)\n+($H324*'fnd base rates'!D$111)\n+($I324*'fnd base rates'!D$112)\n+($J324*'fnd base rates'!D$113)\n+($K324*'fnd base rates'!D$114)\n+($M324*'fnd base rates'!D$116)\n+($N324*'fnd base rates'!D$117)\n+($O324*'fnd base rates'!D$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,4)))\n*$R324","v":1570021.7999999998},{"$f":"(($D324*'fnd base rates'!E$107)\n+($E324*'fnd base rates'!E$108)\n+($F324*'fnd base rates'!E$109)\n+($G324*'fnd base rates'!E$110)\n+($H324*'fnd base rates'!E$111)\n+($I324*'fnd base rates'!E$112)\n+($J324*'fnd base rates'!E$113)\n+($K324*'fnd base rates'!E$114)\n+($M324*'fnd base rates'!E$116)\n+($N324*'fnd base rates'!E$117)\n+($O324*'fnd base rates'!E$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,5)))\n*$R324","v":10403959.685438},{"$f":"(($D324*'fnd base rates'!F$107)\n+($E324*'fnd base rates'!F$108)\n+($F324*'fnd base rates'!F$109)\n+($G324*'fnd base rates'!F$110)\n+($H324*'fnd base rates'!F$111)\n+($I324*'fnd base rates'!F$112)\n+($J324*'fnd base rates'!F$113)\n+($K324*'fnd base rates'!F$114)\n+($M324*'fnd base rates'!F$116)\n+($N324*'fnd base rates'!F$117)\n+($O324*'fnd base rates'!F$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,6)))\n*$R324","v":1590799.7282820002},{"$f":"(($D324*'fnd base rates'!G$107)\n+($E324*'fnd base rates'!G$108)\n+($F324*'fnd base rates'!G$109)\n+($G324*'fnd base rates'!G$110)\n+($H324*'fnd base rates'!G$111)\n+($I324*'fnd base rates'!G$112)\n+($J324*'fnd base rates'!G$113)\n+($K324*'fnd base rates'!G$114)\n+($M324*'fnd base rates'!G$116)\n+($N324*'fnd base rates'!G$117)\n+($O324*'fnd base rates'!G$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,7)))\n*$R324","v":454856.78048800002},{"$f":"(($D324*'fnd base rates'!H$107)\n+($E324*'fnd base rates'!H$108)\n+($F324*'fnd base rates'!H$109)\n+($G324*'fnd base rates'!H$110)\n+($H324*'fnd base rates'!H$111)\n+($I324*'fnd base rates'!H$112)\n+($J324*'fnd base rates'!H$113)\n+($K324*'fnd base rates'!H$114)\n+($M324*'fnd base rates'!H$116)\n+($N324*'fnd base rates'!H$117)\n+($O324*'fnd base rates'!H$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,8)))","v":898518.36602000007},{"$f":"(($D324*'fnd base rates'!I$107)\n+($E324*'fnd base rates'!I$108)\n+($F324*'fnd base rates'!I$109)\n+($G324*'fnd base rates'!I$110)\n+($H324*'fnd base rates'!I$111)\n+($I324*'fnd base rates'!I$112)\n+($J324*'fnd base rates'!I$113)\n+($K324*'fnd base rates'!I$114)\n+($M324*'fnd base rates'!I$116)\n+($N324*'fnd base rates'!I$117)\n+($O324*'fnd base rates'!I$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,9)))\n*$R324","v":730504.53},{"$f":"(($D324*'fnd base rates'!J$107)\n+($E324*'fnd base rates'!J$108)\n+($F324*'fnd base rates'!J$109)\n+($G324*'fnd base rates'!J$110)\n+($H324*'fnd base rates'!J$111)\n+($I324*'fnd base rates'!J$112)\n+($J324*'fnd base rates'!J$113)\n+($K324*'fnd base rates'!J$114)\n+($M324*'fnd base rates'!J$116)\n+($N324*'fnd base rates'!J$117)\n+($O324*'fnd base rates'!J$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,10)))\n*$R324","v":1313761.4800000002},{"$f":"(($D324*'fnd base rates'!K$107)\n+($E324*'fnd base rates'!K$108)\n+($F324*'fnd base rates'!K$109)\n+($G324*'fnd base rates'!K$110)\n+($H324*'fnd base rates'!K$111)\n+($I324*'fnd base rates'!K$112)\n+($J324*'fnd base rates'!K$113)\n+($K324*'fnd base rates'!K$114)\n+($M324*'fnd base rates'!K$116)\n+($N324*'fnd base rates'!K$117)\n+($O324*'fnd base rates'!K$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,11)))\n*$R324","v":1669084.078833},{"$f":"(($D324*'fnd base rates'!L$107)\n+($E324*'fnd base rates'!L$108)\n+($F324*'fnd base rates'!L$109)\n+($G324*'fnd base rates'!L$110)\n+($H324*'fnd base rates'!L$111)\n+($I324*'fnd base rates'!L$112)\n+($J324*'fnd base rates'!L$113)\n+($K324*'fnd base rates'!L$114)\n+($M324*'fnd base rates'!L$116)\n+($N324*'fnd base rates'!L$117)\n+($O324*'fnd base rates'!L$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,12)))","v":3191277.3763100002},{"$f":"(($D324*'fnd base rates'!M$107)\n+($E324*'fnd base rates'!M$108)\n+($F324*'fnd base rates'!M$109)\n+($G324*'fnd base rates'!M$110)\n+($H324*'fnd base rates'!M$111)\n+($I324*'fnd base rates'!M$112)\n+($J324*'fnd base rates'!M$113)\n+($K324*'fnd base rates'!M$114)\n+($M324*'fnd base rates'!M$116)\n+($N324*'fnd base rates'!M$117)\n+($O324*'fnd base rates'!M$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,13)))","v":0},22696891.514661998,null,445348348,"445","348","348",1,1307,22696891.514661998,17366,-3603,20969,null,null,null,null,null,null,0,null,0]
["445",445348620,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D325","v":0},{"$f":"'fnd enro'!E325","v":0},{"$f":"'fnd enro'!F325","v":0},{"$f":"'fnd enro'!G325","v":0},{"$f":"'fnd enro'!H325","v":1},{"$f":"'fnd enro'!I325","v":0},{"$f":"'fnd enro'!J325","v":0},{"$f":"'fnd enro'!K325","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L325","v":0},{"$f":"'fnd enro'!M325","v":0},{"$f":"'fnd enro'!N325","v":0},{"$f":"'fnd enro'!O325","v":0},{"$f":"'fnd enro'!P325","v":0},{"$f":"'fnd enro'!R325","v":1},1,{"$f":"VALUE('fnd enro'!Q325)","v":4},null,{"$f":"(($D325*'fnd base rates'!C$107)\n+($E325*'fnd base rates'!C$108)\n+($F325*'fnd base rates'!C$109)\n+($G325*'fnd base rates'!C$110)\n+($H325*'fnd base rates'!C$111)\n+($I325*'fnd base rates'!C$112)\n+($J325*'fnd base rates'!C$113)\n+($K325*'fnd base rates'!C$114)\n+($M325*'fnd base rates'!C$116)\n+($N325*'fnd base rates'!C$117)\n+($O325*'fnd base rates'!C$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,3)))\n*$R325","v":570.33891299999993},{"$f":"(($D325*'fnd base rates'!D$107)\n+($E325*'fnd base rates'!D$108)\n+($F325*'fnd base rates'!D$109)\n+($G325*'fnd base rates'!D$110)\n+($H325*'fnd base rates'!D$111)\n+($I325*'fnd base rates'!D$112)\n+($J325*'fnd base rates'!D$113)\n+($K325*'fnd base rates'!D$114)\n+($M325*'fnd base rates'!D$116)\n+($N325*'fnd base rates'!D$117)\n+($O325*'fnd base rates'!D$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,4)))\n*$R325","v":810.3},{"$f":"(($D325*'fnd base rates'!E$107)\n+($E325*'fnd base rates'!E$108)\n+($F325*'fnd base rates'!E$109)\n+($G325*'fnd base rates'!E$110)\n+($H325*'fnd base rates'!E$111)\n+($I325*'fnd base rates'!E$112)\n+($J325*'fnd base rates'!E$113)\n+($K325*'fnd base rates'!E$114)\n+($M325*'fnd base rates'!E$116)\n+($N325*'fnd base rates'!E$117)\n+($O325*'fnd base rates'!E$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,5)))\n*$R325","v":3671.113034},{"$f":"(($D325*'fnd base rates'!F$107)\n+($E325*'fnd base rates'!F$108)\n+($F325*'fnd base rates'!F$109)\n+($G325*'fnd base rates'!F$110)\n+($H325*'fnd base rates'!F$111)\n+($I325*'fnd base rates'!F$112)\n+($J325*'fnd base rates'!F$113)\n+($K325*'fnd base rates'!F$114)\n+($M325*'fnd base rates'!F$116)\n+($N325*'fnd base rates'!F$117)\n+($O325*'fnd base rates'!F$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,6)))\n*$R325","v":1060.8949259999999},{"$f":"(($D325*'fnd base rates'!G$107)\n+($E325*'fnd base rates'!G$108)\n+($F325*'fnd base rates'!G$109)\n+($G325*'fnd base rates'!G$110)\n+($H325*'fnd base rates'!G$111)\n+($I325*'fnd base rates'!G$112)\n+($J325*'fnd base rates'!G$113)\n+($K325*'fnd base rates'!G$114)\n+($M325*'fnd base rates'!G$116)\n+($N325*'fnd base rates'!G$117)\n+($O325*'fnd base rates'!G$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,7)))\n*$R325","v":178.75018399999999},{"$f":"(($D325*'fnd base rates'!H$107)\n+($E325*'fnd base rates'!H$108)\n+($F325*'fnd base rates'!H$109)\n+($G325*'fnd base rates'!H$110)\n+($H325*'fnd base rates'!H$111)\n+($I325*'fnd base rates'!H$112)\n+($J325*'fnd base rates'!H$113)\n+($K325*'fnd base rates'!H$114)\n+($M325*'fnd base rates'!H$116)\n+($N325*'fnd base rates'!H$117)\n+($O325*'fnd base rates'!H$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D325*'fnd base rates'!I$107)\n+($E325*'fnd base rates'!I$108)\n+($F325*'fnd base rates'!I$109)\n+($G325*'fnd base rates'!I$110)\n+($H325*'fnd base rates'!I$111)\n+($I325*'fnd base rates'!I$112)\n+($J325*'fnd base rates'!I$113)\n+($K325*'fnd base rates'!I$114)\n+($M325*'fnd base rates'!I$116)\n+($N325*'fnd base rates'!I$117)\n+($O325*'fnd base rates'!I$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,9)))\n*$R325","v":408.39},{"$f":"(($D325*'fnd base rates'!J$107)\n+($E325*'fnd base rates'!J$108)\n+($F325*'fnd base rates'!J$109)\n+($G325*'fnd base rates'!J$110)\n+($H325*'fnd base rates'!J$111)\n+($I325*'fnd base rates'!J$112)\n+($J325*'fnd base rates'!J$113)\n+($K325*'fnd base rates'!J$114)\n+($M325*'fnd base rates'!J$116)\n+($N325*'fnd base rates'!J$117)\n+($O325*'fnd base rates'!J$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,10)))\n*$R325","v":263.52},{"$f":"(($D325*'fnd base rates'!K$107)\n+($E325*'fnd base rates'!K$108)\n+($F325*'fnd base rates'!K$109)\n+($G325*'fnd base rates'!K$110)\n+($H325*'fnd base rates'!K$111)\n+($I325*'fnd base rates'!K$112)\n+($J325*'fnd base rates'!K$113)\n+($K325*'fnd base rates'!K$114)\n+($M325*'fnd base rates'!K$116)\n+($N325*'fnd base rates'!K$117)\n+($O325*'fnd base rates'!K$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,11)))\n*$R325","v":1254.4520190000001},{"$f":"(($D325*'fnd base rates'!L$107)\n+($E325*'fnd base rates'!L$108)\n+($F325*'fnd base rates'!L$109)\n+($G325*'fnd base rates'!L$110)\n+($H325*'fnd base rates'!L$111)\n+($I325*'fnd base rates'!L$112)\n+($J325*'fnd base rates'!L$113)\n+($K325*'fnd base rates'!L$114)\n+($M325*'fnd base rates'!L$116)\n+($N325*'fnd base rates'!L$117)\n+($O325*'fnd base rates'!L$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D325*'fnd base rates'!M$107)\n+($E325*'fnd base rates'!M$108)\n+($F325*'fnd base rates'!M$109)\n+($G325*'fnd base rates'!M$110)\n+($H325*'fnd base rates'!M$111)\n+($I325*'fnd base rates'!M$112)\n+($J325*'fnd base rates'!M$113)\n+($K325*'fnd base rates'!M$114)\n+($M325*'fnd base rates'!M$116)\n+($N325*'fnd base rates'!M$117)\n+($O325*'fnd base rates'!M$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,13)))","v":0},10664.291266,null,445348620,"445","348","620",1,1,10664.291266,10664,-5758,16422,null,null,null,null,null,null,0,null,0]
["445",445348658,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D326","v":0},{"$f":"'fnd enro'!E326","v":0},{"$f":"'fnd enro'!F326","v":0},{"$f":"'fnd enro'!G326","v":1},{"$f":"'fnd enro'!H326","v":3},{"$f":"'fnd enro'!I326","v":2},{"$f":"'fnd enro'!J326","v":0},{"$f":"'fnd enro'!K326","v":0.23580000000000001},{"$f":"'fnd enro'!L326","v":0},{"$f":"'fnd enro'!M326","v":0},{"$f":"'fnd enro'!N326","v":0},{"$f":"'fnd enro'!O326","v":0},{"$f":"'fnd enro'!P326","v":5},{"$f":"'fnd enro'!R326","v":6},1,{"$f":"VALUE('fnd enro'!Q326)","v":7},null,{"$f":"(($D326*'fnd base rates'!C$107)\n+($E326*'fnd base rates'!C$108)\n+($F326*'fnd base rates'!C$109)\n+($G326*'fnd base rates'!C$110)\n+($H326*'fnd base rates'!C$111)\n+($I326*'fnd base rates'!C$112)\n+($J326*'fnd base rates'!C$113)\n+($K326*'fnd base rates'!C$114)\n+($M326*'fnd base rates'!C$116)\n+($N326*'fnd base rates'!C$117)\n+($O326*'fnd base rates'!C$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,3)))\n*$R326","v":3815.6834779999995},{"$f":"(($D326*'fnd base rates'!D$107)\n+($E326*'fnd base rates'!D$108)\n+($F326*'fnd base rates'!D$109)\n+($G326*'fnd base rates'!D$110)\n+($H326*'fnd base rates'!D$111)\n+($I326*'fnd base rates'!D$112)\n+($J326*'fnd base rates'!D$113)\n+($K326*'fnd base rates'!D$114)\n+($M326*'fnd base rates'!D$116)\n+($N326*'fnd base rates'!D$117)\n+($O326*'fnd base rates'!D$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,4)))\n*$R326","v":6726.9},{"$f":"(($D326*'fnd base rates'!E$107)\n+($E326*'fnd base rates'!E$108)\n+($F326*'fnd base rates'!E$109)\n+($G326*'fnd base rates'!E$110)\n+($H326*'fnd base rates'!E$111)\n+($I326*'fnd base rates'!E$112)\n+($J326*'fnd base rates'!E$113)\n+($K326*'fnd base rates'!E$114)\n+($M326*'fnd base rates'!E$116)\n+($N326*'fnd base rates'!E$117)\n+($O326*'fnd base rates'!E$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,5)))\n*$R326","v":43756.888204000003},{"$f":"(($D326*'fnd base rates'!F$107)\n+($E326*'fnd base rates'!F$108)\n+($F326*'fnd base rates'!F$109)\n+($G326*'fnd base rates'!F$110)\n+($H326*'fnd base rates'!F$111)\n+($I326*'fnd base rates'!F$112)\n+($J326*'fnd base rates'!F$113)\n+($K326*'fnd base rates'!F$114)\n+($M326*'fnd base rates'!F$116)\n+($N326*'fnd base rates'!F$117)\n+($O326*'fnd base rates'!F$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,6)))\n*$R326","v":6402.5095560000009},{"$f":"(($D326*'fnd base rates'!G$107)\n+($E326*'fnd base rates'!G$108)\n+($F326*'fnd base rates'!G$109)\n+($G326*'fnd base rates'!G$110)\n+($H326*'fnd base rates'!G$111)\n+($I326*'fnd base rates'!G$112)\n+($J326*'fnd base rates'!G$113)\n+($K326*'fnd base rates'!G$114)\n+($M326*'fnd base rates'!G$116)\n+($N326*'fnd base rates'!G$117)\n+($O326*'fnd base rates'!G$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,7)))\n*$R326","v":1933.8011039999999},{"$f":"(($D326*'fnd base rates'!H$107)\n+($E326*'fnd base rates'!H$108)\n+($F326*'fnd base rates'!H$109)\n+($G326*'fnd base rates'!H$110)\n+($H326*'fnd base rates'!H$111)\n+($I326*'fnd base rates'!H$112)\n+($J326*'fnd base rates'!H$113)\n+($K326*'fnd base rates'!H$114)\n+($M326*'fnd base rates'!H$116)\n+($N326*'fnd base rates'!H$117)\n+($O326*'fnd base rates'!H$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,8)))","v":4108.76116},{"$f":"(($D326*'fnd base rates'!I$107)\n+($E326*'fnd base rates'!I$108)\n+($F326*'fnd base rates'!I$109)\n+($G326*'fnd base rates'!I$110)\n+($H326*'fnd base rates'!I$111)\n+($I326*'fnd base rates'!I$112)\n+($J326*'fnd base rates'!I$113)\n+($K326*'fnd base rates'!I$114)\n+($M326*'fnd base rates'!I$116)\n+($N326*'fnd base rates'!I$117)\n+($O326*'fnd base rates'!I$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,9)))\n*$R326","v":3243.21},{"$f":"(($D326*'fnd base rates'!J$107)\n+($E326*'fnd base rates'!J$108)\n+($F326*'fnd base rates'!J$109)\n+($G326*'fnd base rates'!J$110)\n+($H326*'fnd base rates'!J$111)\n+($I326*'fnd base rates'!J$112)\n+($J326*'fnd base rates'!J$113)\n+($K326*'fnd base rates'!J$114)\n+($M326*'fnd base rates'!J$116)\n+($N326*'fnd base rates'!J$117)\n+($O326*'fnd base rates'!J$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,10)))\n*$R326","v":5998.25},{"$f":"(($D326*'fnd base rates'!K$107)\n+($E326*'fnd base rates'!K$108)\n+($F326*'fnd base rates'!K$109)\n+($G326*'fnd base rates'!K$110)\n+($H326*'fnd base rates'!K$111)\n+($I326*'fnd base rates'!K$112)\n+($J326*'fnd base rates'!K$113)\n+($K326*'fnd base rates'!K$114)\n+($M326*'fnd base rates'!K$116)\n+($N326*'fnd base rates'!K$117)\n+($O326*'fnd base rates'!K$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,11)))\n*$R326","v":7371.9421140000004},{"$f":"(($D326*'fnd base rates'!L$107)\n+($E326*'fnd base rates'!L$108)\n+($F326*'fnd base rates'!L$109)\n+($G326*'fnd base rates'!L$110)\n+($H326*'fnd base rates'!L$111)\n+($I326*'fnd base rates'!L$112)\n+($J326*'fnd base rates'!L$113)\n+($K326*'fnd base rates'!L$114)\n+($M326*'fnd base rates'!L$116)\n+($N326*'fnd base rates'!L$117)\n+($O326*'fnd base rates'!L$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,12)))","v":13968.62198},{"$f":"(($D326*'fnd base rates'!M$107)\n+($E326*'fnd base rates'!M$108)\n+($F326*'fnd base rates'!M$109)\n+($G326*'fnd base rates'!M$110)\n+($H326*'fnd base rates'!M$111)\n+($I326*'fnd base rates'!M$112)\n+($J326*'fnd base rates'!M$113)\n+($K326*'fnd base rates'!M$114)\n+($M326*'fnd base rates'!M$116)\n+($N326*'fnd base rates'!M$117)\n+($O326*'fnd base rates'!M$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,13)))","v":0},97326.567596000008,null,445348658,"445","348","658",1,6,97326.567596000008,16221,-2612,18833,null,null,null,null,null,null,0,null,0]
["445",445348753,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D327","v":0},{"$f":"'fnd enro'!E327","v":0},{"$f":"'fnd enro'!F327","v":0},{"$f":"'fnd enro'!G327","v":2},{"$f":"'fnd enro'!H327","v":0},{"$f":"'fnd enro'!I327","v":1},{"$f":"'fnd enro'!J327","v":0},{"$f":"'fnd enro'!K327","v":0.1179},{"$f":"'fnd enro'!L327","v":0},{"$f":"'fnd enro'!M327","v":0},{"$f":"'fnd enro'!N327","v":0},{"$f":"'fnd enro'!O327","v":0},{"$f":"'fnd enro'!P327","v":0},{"$f":"'fnd enro'!R327","v":3},1,{"$f":"VALUE('fnd enro'!Q327)","v":7},null,{"$f":"(($D327*'fnd base rates'!C$107)\n+($E327*'fnd base rates'!C$108)\n+($F327*'fnd base rates'!C$109)\n+($G327*'fnd base rates'!C$110)\n+($H327*'fnd base rates'!C$111)\n+($I327*'fnd base rates'!C$112)\n+($J327*'fnd base rates'!C$113)\n+($K327*'fnd base rates'!C$114)\n+($M327*'fnd base rates'!C$116)\n+($N327*'fnd base rates'!C$117)\n+($O327*'fnd base rates'!C$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,3)))\n*$R327","v":1711.0167389999997},{"$f":"(($D327*'fnd base rates'!D$107)\n+($E327*'fnd base rates'!D$108)\n+($F327*'fnd base rates'!D$109)\n+($G327*'fnd base rates'!D$110)\n+($H327*'fnd base rates'!D$111)\n+($I327*'fnd base rates'!D$112)\n+($J327*'fnd base rates'!D$113)\n+($K327*'fnd base rates'!D$114)\n+($M327*'fnd base rates'!D$116)\n+($N327*'fnd base rates'!D$117)\n+($O327*'fnd base rates'!D$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,4)))\n*$R327","v":2430.8999999999996},{"$f":"(($D327*'fnd base rates'!E$107)\n+($E327*'fnd base rates'!E$108)\n+($F327*'fnd base rates'!E$109)\n+($G327*'fnd base rates'!E$110)\n+($H327*'fnd base rates'!E$111)\n+($I327*'fnd base rates'!E$112)\n+($J327*'fnd base rates'!E$113)\n+($K327*'fnd base rates'!E$114)\n+($M327*'fnd base rates'!E$116)\n+($N327*'fnd base rates'!E$117)\n+($O327*'fnd base rates'!E$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,5)))\n*$R327","v":13443.589101999998},{"$f":"(($D327*'fnd base rates'!F$107)\n+($E327*'fnd base rates'!F$108)\n+($F327*'fnd base rates'!F$109)\n+($G327*'fnd base rates'!F$110)\n+($H327*'fnd base rates'!F$111)\n+($I327*'fnd base rates'!F$112)\n+($J327*'fnd base rates'!F$113)\n+($K327*'fnd base rates'!F$114)\n+($M327*'fnd base rates'!F$116)\n+($N327*'fnd base rates'!F$117)\n+($O327*'fnd base rates'!F$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,6)))\n*$R327","v":3601.694778},{"$f":"(($D327*'fnd base rates'!G$107)\n+($E327*'fnd base rates'!G$108)\n+($F327*'fnd base rates'!G$109)\n+($G327*'fnd base rates'!G$110)\n+($H327*'fnd base rates'!G$111)\n+($I327*'fnd base rates'!G$112)\n+($J327*'fnd base rates'!G$113)\n+($K327*'fnd base rates'!G$114)\n+($M327*'fnd base rates'!G$116)\n+($N327*'fnd base rates'!G$117)\n+($O327*'fnd base rates'!G$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,7)))\n*$R327","v":506.74055199999998},{"$f":"(($D327*'fnd base rates'!H$107)\n+($E327*'fnd base rates'!H$108)\n+($F327*'fnd base rates'!H$109)\n+($G327*'fnd base rates'!H$110)\n+($H327*'fnd base rates'!H$111)\n+($I327*'fnd base rates'!H$112)\n+($J327*'fnd base rates'!H$113)\n+($K327*'fnd base rates'!H$114)\n+($M327*'fnd base rates'!H$116)\n+($N327*'fnd base rates'!H$117)\n+($O327*'fnd base rates'!H$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,8)))","v":1986.68058},{"$f":"(($D327*'fnd base rates'!I$107)\n+($E327*'fnd base rates'!I$108)\n+($F327*'fnd base rates'!I$109)\n+($G327*'fnd base rates'!I$110)\n+($H327*'fnd base rates'!I$111)\n+($I327*'fnd base rates'!I$112)\n+($J327*'fnd base rates'!I$113)\n+($K327*'fnd base rates'!I$114)\n+($M327*'fnd base rates'!I$116)\n+($N327*'fnd base rates'!I$117)\n+($O327*'fnd base rates'!I$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,9)))\n*$R327","v":1208.22},{"$f":"(($D327*'fnd base rates'!J$107)\n+($E327*'fnd base rates'!J$108)\n+($F327*'fnd base rates'!J$109)\n+($G327*'fnd base rates'!J$110)\n+($H327*'fnd base rates'!J$111)\n+($I327*'fnd base rates'!J$112)\n+($J327*'fnd base rates'!J$113)\n+($K327*'fnd base rates'!J$114)\n+($M327*'fnd base rates'!J$116)\n+($N327*'fnd base rates'!J$117)\n+($O327*'fnd base rates'!J$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,10)))\n*$R327","v":930.3},{"$f":"(($D327*'fnd base rates'!K$107)\n+($E327*'fnd base rates'!K$108)\n+($F327*'fnd base rates'!K$109)\n+($G327*'fnd base rates'!K$110)\n+($H327*'fnd base rates'!K$111)\n+($I327*'fnd base rates'!K$112)\n+($J327*'fnd base rates'!K$113)\n+($K327*'fnd base rates'!K$114)\n+($M327*'fnd base rates'!K$116)\n+($N327*'fnd base rates'!K$117)\n+($O327*'fnd base rates'!K$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,11)))\n*$R327","v":3555.7860569999998},{"$f":"(($D327*'fnd base rates'!L$107)\n+($E327*'fnd base rates'!L$108)\n+($F327*'fnd base rates'!L$109)\n+($G327*'fnd base rates'!L$110)\n+($H327*'fnd base rates'!L$111)\n+($I327*'fnd base rates'!L$112)\n+($J327*'fnd base rates'!L$113)\n+($K327*'fnd base rates'!L$114)\n+($M327*'fnd base rates'!L$116)\n+($N327*'fnd base rates'!L$117)\n+($O327*'fnd base rates'!L$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,12)))","v":5264.2359900000001},{"$f":"(($D327*'fnd base rates'!M$107)\n+($E327*'fnd base rates'!M$108)\n+($F327*'fnd base rates'!M$109)\n+($G327*'fnd base rates'!M$110)\n+($H327*'fnd base rates'!M$111)\n+($I327*'fnd base rates'!M$112)\n+($J327*'fnd base rates'!M$113)\n+($K327*'fnd base rates'!M$114)\n+($M327*'fnd base rates'!M$116)\n+($N327*'fnd base rates'!M$117)\n+($O327*'fnd base rates'!M$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,13)))","v":0},34639.163798000001,null,445348753,"445","348","753",1,3,34639.163798000001,11546,-6409,17955,null,null,null,null,null,null,0,null,0]
["445",445348767,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D328","v":0},{"$f":"'fnd enro'!E328","v":0},{"$f":"'fnd enro'!F328","v":0},{"$f":"'fnd enro'!G328","v":1},{"$f":"'fnd enro'!H328","v":0},{"$f":"'fnd enro'!I328","v":1},{"$f":"'fnd enro'!J328","v":0},{"$f":"'fnd enro'!K328","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L328","v":0},{"$f":"'fnd enro'!M328","v":1},{"$f":"'fnd enro'!N328","v":0},{"$f":"'fnd enro'!O328","v":0},{"$f":"'fnd enro'!P328","v":1},{"$f":"'fnd enro'!R328","v":2},1,{"$f":"VALUE('fnd enro'!Q328)","v":10},null,{"$f":"(($D328*'fnd base rates'!C$107)\n+($E328*'fnd base rates'!C$108)\n+($F328*'fnd base rates'!C$109)\n+($G328*'fnd base rates'!C$110)\n+($H328*'fnd base rates'!C$111)\n+($I328*'fnd base rates'!C$112)\n+($J328*'fnd base rates'!C$113)\n+($K328*'fnd base rates'!C$114)\n+($M328*'fnd base rates'!C$116)\n+($N328*'fnd base rates'!C$117)\n+($O328*'fnd base rates'!C$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,3)))\n*$R328","v":1348.4478259999998},{"$f":"(($D328*'fnd base rates'!D$107)\n+($E328*'fnd base rates'!D$108)\n+($F328*'fnd base rates'!D$109)\n+($G328*'fnd base rates'!D$110)\n+($H328*'fnd base rates'!D$111)\n+($I328*'fnd base rates'!D$112)\n+($J328*'fnd base rates'!D$113)\n+($K328*'fnd base rates'!D$114)\n+($M328*'fnd base rates'!D$116)\n+($N328*'fnd base rates'!D$117)\n+($O328*'fnd base rates'!D$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,4)))\n*$R328","v":2273.1},{"$f":"(($D328*'fnd base rates'!E$107)\n+($E328*'fnd base rates'!E$108)\n+($F328*'fnd base rates'!E$109)\n+($G328*'fnd base rates'!E$110)\n+($H328*'fnd base rates'!E$111)\n+($I328*'fnd base rates'!E$112)\n+($J328*'fnd base rates'!E$113)\n+($K328*'fnd base rates'!E$114)\n+($M328*'fnd base rates'!E$116)\n+($N328*'fnd base rates'!E$117)\n+($O328*'fnd base rates'!E$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,5)))\n*$R328","v":15159.336068000001},{"$f":"(($D328*'fnd base rates'!F$107)\n+($E328*'fnd base rates'!F$108)\n+($F328*'fnd base rates'!F$109)\n+($G328*'fnd base rates'!F$110)\n+($H328*'fnd base rates'!F$111)\n+($I328*'fnd base rates'!F$112)\n+($J328*'fnd base rates'!F$113)\n+($K328*'fnd base rates'!F$114)\n+($M328*'fnd base rates'!F$116)\n+($N328*'fnd base rates'!F$117)\n+($O328*'fnd base rates'!F$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,6)))\n*$R328","v":2468.2398520000002},{"$f":"(($D328*'fnd base rates'!G$107)\n+($E328*'fnd base rates'!G$108)\n+($F328*'fnd base rates'!G$109)\n+($G328*'fnd base rates'!G$110)\n+($H328*'fnd base rates'!G$111)\n+($I328*'fnd base rates'!G$112)\n+($J328*'fnd base rates'!G$113)\n+($K328*'fnd base rates'!G$114)\n+($M328*'fnd base rates'!G$116)\n+($N328*'fnd base rates'!G$117)\n+($O328*'fnd base rates'!G$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,7)))\n*$R328","v":612.82036800000003},{"$f":"(($D328*'fnd base rates'!H$107)\n+($E328*'fnd base rates'!H$108)\n+($F328*'fnd base rates'!H$109)\n+($G328*'fnd base rates'!H$110)\n+($H328*'fnd base rates'!H$111)\n+($I328*'fnd base rates'!H$112)\n+($J328*'fnd base rates'!H$113)\n+($K328*'fnd base rates'!H$114)\n+($M328*'fnd base rates'!H$116)\n+($N328*'fnd base rates'!H$117)\n+($O328*'fnd base rates'!H$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,8)))","v":1604.1037200000001},{"$f":"(($D328*'fnd base rates'!I$107)\n+($E328*'fnd base rates'!I$108)\n+($F328*'fnd base rates'!I$109)\n+($G328*'fnd base rates'!I$110)\n+($H328*'fnd base rates'!I$111)\n+($I328*'fnd base rates'!I$112)\n+($J328*'fnd base rates'!I$113)\n+($K328*'fnd base rates'!I$114)\n+($M328*'fnd base rates'!I$116)\n+($N328*'fnd base rates'!I$117)\n+($O328*'fnd base rates'!I$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,9)))\n*$R328","v":1094.06},{"$f":"(($D328*'fnd base rates'!J$107)\n+($E328*'fnd base rates'!J$108)\n+($F328*'fnd base rates'!J$109)\n+($G328*'fnd base rates'!J$110)\n+($H328*'fnd base rates'!J$111)\n+($I328*'fnd base rates'!J$112)\n+($J328*'fnd base rates'!J$113)\n+($K328*'fnd base rates'!J$114)\n+($M328*'fnd base rates'!J$116)\n+($N328*'fnd base rates'!J$117)\n+($O328*'fnd base rates'!J$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,10)))\n*$R328","v":1737.71},{"$f":"(($D328*'fnd base rates'!K$107)\n+($E328*'fnd base rates'!K$108)\n+($F328*'fnd base rates'!K$109)\n+($G328*'fnd base rates'!K$110)\n+($H328*'fnd base rates'!K$111)\n+($I328*'fnd base rates'!K$112)\n+($J328*'fnd base rates'!K$113)\n+($K328*'fnd base rates'!K$114)\n+($M328*'fnd base rates'!K$116)\n+($N328*'fnd base rates'!K$117)\n+($O328*'fnd base rates'!K$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,11)))\n*$R328","v":2721.3740380000004},{"$f":"(($D328*'fnd base rates'!L$107)\n+($E328*'fnd base rates'!L$108)\n+($F328*'fnd base rates'!L$109)\n+($G328*'fnd base rates'!L$110)\n+($H328*'fnd base rates'!L$111)\n+($I328*'fnd base rates'!L$112)\n+($J328*'fnd base rates'!L$113)\n+($K328*'fnd base rates'!L$114)\n+($M328*'fnd base rates'!L$116)\n+($N328*'fnd base rates'!L$117)\n+($O328*'fnd base rates'!L$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,12)))","v":4568.93066},{"$f":"(($D328*'fnd base rates'!M$107)\n+($E328*'fnd base rates'!M$108)\n+($F328*'fnd base rates'!M$109)\n+($G328*'fnd base rates'!M$110)\n+($H328*'fnd base rates'!M$111)\n+($I328*'fnd base rates'!M$112)\n+($J328*'fnd base rates'!M$113)\n+($K328*'fnd base rates'!M$114)\n+($M328*'fnd base rates'!M$116)\n+($N328*'fnd base rates'!M$117)\n+($O328*'fnd base rates'!M$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,13)))","v":0},33588.122532000001,null,445348767,"445","348","767",1,2,33588.122532000001,16794,-572,17366,null,null,null,null,null,null,0,null,0]
["445",445348775,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D329","v":0},{"$f":"'fnd enro'!E329","v":0},{"$f":"'fnd enro'!F329","v":1},{"$f":"'fnd enro'!G329","v":4},{"$f":"'fnd enro'!H329","v":3},{"$f":"'fnd enro'!I329","v":10},{"$f":"'fnd enro'!J329","v":0},{"$f":"'fnd enro'!K329","v":0.70740000000000003},{"$f":"'fnd enro'!L329","v":0},{"$f":"'fnd enro'!M329","v":2},{"$f":"'fnd enro'!N329","v":0},{"$f":"'fnd enro'!O329","v":0},{"$f":"'fnd enro'!P329","v":4},{"$f":"'fnd enro'!R329","v":18},1,{"$f":"VALUE('fnd enro'!Q329)","v":4},null,{"$f":"(($D329*'fnd base rates'!C$107)\n+($E329*'fnd base rates'!C$108)\n+($F329*'fnd base rates'!C$109)\n+($G329*'fnd base rates'!C$110)\n+($H329*'fnd base rates'!C$111)\n+($I329*'fnd base rates'!C$112)\n+($J329*'fnd base rates'!C$113)\n+($K329*'fnd base rates'!C$114)\n+($M329*'fnd base rates'!C$116)\n+($N329*'fnd base rates'!C$117)\n+($O329*'fnd base rates'!C$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,3)))\n*$R329","v":10741.840434},{"$f":"(($D329*'fnd base rates'!D$107)\n+($E329*'fnd base rates'!D$108)\n+($F329*'fnd base rates'!D$109)\n+($G329*'fnd base rates'!D$110)\n+($H329*'fnd base rates'!D$111)\n+($I329*'fnd base rates'!D$112)\n+($J329*'fnd base rates'!D$113)\n+($K329*'fnd base rates'!D$114)\n+($M329*'fnd base rates'!D$116)\n+($N329*'fnd base rates'!D$117)\n+($O329*'fnd base rates'!D$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,4)))\n*$R329","v":16175.56},{"$f":"(($D329*'fnd base rates'!E$107)\n+($E329*'fnd base rates'!E$108)\n+($F329*'fnd base rates'!E$109)\n+($G329*'fnd base rates'!E$110)\n+($H329*'fnd base rates'!E$111)\n+($I329*'fnd base rates'!E$112)\n+($J329*'fnd base rates'!E$113)\n+($K329*'fnd base rates'!E$114)\n+($M329*'fnd base rates'!E$116)\n+($N329*'fnd base rates'!E$117)\n+($O329*'fnd base rates'!E$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,5)))\n*$R329","v":98144.134611999994},{"$f":"(($D329*'fnd base rates'!F$107)\n+($E329*'fnd base rates'!F$108)\n+($F329*'fnd base rates'!F$109)\n+($G329*'fnd base rates'!F$110)\n+($H329*'fnd base rates'!F$111)\n+($I329*'fnd base rates'!F$112)\n+($J329*'fnd base rates'!F$113)\n+($K329*'fnd base rates'!F$114)\n+($M329*'fnd base rates'!F$116)\n+($N329*'fnd base rates'!F$117)\n+($O329*'fnd base rates'!F$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,6)))\n*$R329","v":19670.608668000001},{"$f":"(($D329*'fnd base rates'!G$107)\n+($E329*'fnd base rates'!G$108)\n+($F329*'fnd base rates'!G$109)\n+($G329*'fnd base rates'!G$110)\n+($H329*'fnd base rates'!G$111)\n+($I329*'fnd base rates'!G$112)\n+($J329*'fnd base rates'!G$113)\n+($K329*'fnd base rates'!G$114)\n+($M329*'fnd base rates'!G$116)\n+($N329*'fnd base rates'!G$117)\n+($O329*'fnd base rates'!G$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,7)))\n*$R329","v":3787.5233119999998},{"$f":"(($D329*'fnd base rates'!H$107)\n+($E329*'fnd base rates'!H$108)\n+($F329*'fnd base rates'!H$109)\n+($G329*'fnd base rates'!H$110)\n+($H329*'fnd base rates'!H$111)\n+($I329*'fnd base rates'!H$112)\n+($J329*'fnd base rates'!H$113)\n+($K329*'fnd base rates'!H$114)\n+($M329*'fnd base rates'!H$116)\n+($N329*'fnd base rates'!H$117)\n+($O329*'fnd base rates'!H$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,8)))","v":13575.563480000001},{"$f":"(($D329*'fnd base rates'!I$107)\n+($E329*'fnd base rates'!I$108)\n+($F329*'fnd base rates'!I$109)\n+($G329*'fnd base rates'!I$110)\n+($H329*'fnd base rates'!I$111)\n+($I329*'fnd base rates'!I$112)\n+($J329*'fnd base rates'!I$113)\n+($K329*'fnd base rates'!I$114)\n+($M329*'fnd base rates'!I$116)\n+($N329*'fnd base rates'!I$117)\n+($O329*'fnd base rates'!I$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,9)))\n*$R329","v":8270.619999999999},{"$f":"(($D329*'fnd base rates'!J$107)\n+($E329*'fnd base rates'!J$108)\n+($F329*'fnd base rates'!J$109)\n+($G329*'fnd base rates'!J$110)\n+($H329*'fnd base rates'!J$111)\n+($I329*'fnd base rates'!J$112)\n+($J329*'fnd base rates'!J$113)\n+($K329*'fnd base rates'!J$114)\n+($M329*'fnd base rates'!J$116)\n+($N329*'fnd base rates'!J$117)\n+($O329*'fnd base rates'!J$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,10)))\n*$R329","v":10143.16},{"$f":"(($D329*'fnd base rates'!K$107)\n+($E329*'fnd base rates'!K$108)\n+($F329*'fnd base rates'!K$109)\n+($G329*'fnd base rates'!K$110)\n+($H329*'fnd base rates'!K$111)\n+($I329*'fnd base rates'!K$112)\n+($J329*'fnd base rates'!K$113)\n+($K329*'fnd base rates'!K$114)\n+($M329*'fnd base rates'!K$116)\n+($N329*'fnd base rates'!K$117)\n+($O329*'fnd base rates'!K$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,11)))\n*$R329","v":22472.786341999999},{"$f":"(($D329*'fnd base rates'!L$107)\n+($E329*'fnd base rates'!L$108)\n+($F329*'fnd base rates'!L$109)\n+($G329*'fnd base rates'!L$110)\n+($H329*'fnd base rates'!L$111)\n+($I329*'fnd base rates'!L$112)\n+($J329*'fnd base rates'!L$113)\n+($K329*'fnd base rates'!L$114)\n+($M329*'fnd base rates'!L$116)\n+($N329*'fnd base rates'!L$117)\n+($O329*'fnd base rates'!L$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,12)))","v":34226.13594},{"$f":"(($D329*'fnd base rates'!M$107)\n+($E329*'fnd base rates'!M$108)\n+($F329*'fnd base rates'!M$109)\n+($G329*'fnd base rates'!M$110)\n+($H329*'fnd base rates'!M$111)\n+($I329*'fnd base rates'!M$112)\n+($J329*'fnd base rates'!M$113)\n+($K329*'fnd base rates'!M$114)\n+($M329*'fnd base rates'!M$116)\n+($N329*'fnd base rates'!M$117)\n+($O329*'fnd base rates'!M$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,13)))","v":0},237207.93278800003,null,445348775,"445","348","775",1,18,237207.93278800003,13178,2514,10664,null,null,null,null,null,null,0,null,0]
["446",446099001,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D330","v":0},{"$f":"'fnd enro'!E330","v":0},{"$f":"'fnd enro'!F330","v":0},{"$f":"'fnd enro'!G330","v":0},{"$f":"'fnd enro'!H330","v":1},{"$f":"'fnd enro'!I330","v":0},{"$f":"'fnd enro'!J330","v":0},{"$f":"'fnd enro'!K330","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L330","v":0},{"$f":"'fnd enro'!M330","v":0},{"$f":"'fnd enro'!N330","v":0},{"$f":"'fnd enro'!O330","v":0},{"$f":"'fnd enro'!P330","v":1},{"$f":"'fnd enro'!R330","v":1},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q330)","v":7},null,{"$f":"(($D330*'fnd base rates'!C$107)\n+($E330*'fnd base rates'!C$108)\n+($F330*'fnd base rates'!C$109)\n+($G330*'fnd base rates'!C$110)\n+($H330*'fnd base rates'!C$111)\n+($I330*'fnd base rates'!C$112)\n+($J330*'fnd base rates'!C$113)\n+($K330*'fnd base rates'!C$114)\n+($M330*'fnd base rates'!C$116)\n+($N330*'fnd base rates'!C$117)\n+($O330*'fnd base rates'!C$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,3)))\n*$R330","v":690.609323432},{"$f":"(($D330*'fnd base rates'!D$107)\n+($E330*'fnd base rates'!D$108)\n+($F330*'fnd base rates'!D$109)\n+($G330*'fnd base rates'!D$110)\n+($H330*'fnd base rates'!D$111)\n+($I330*'fnd base rates'!D$112)\n+($J330*'fnd base rates'!D$113)\n+($K330*'fnd base rates'!D$114)\n+($M330*'fnd base rates'!D$116)\n+($N330*'fnd base rates'!D$117)\n+($O330*'fnd base rates'!D$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,4)))\n*$R330","v":1259.0524800000001},{"$f":"(($D330*'fnd base rates'!E$107)\n+($E330*'fnd base rates'!E$108)\n+($F330*'fnd base rates'!E$109)\n+($G330*'fnd base rates'!E$110)\n+($H330*'fnd base rates'!E$111)\n+($I330*'fnd base rates'!E$112)\n+($J330*'fnd base rates'!E$113)\n+($K330*'fnd base rates'!E$114)\n+($M330*'fnd base rates'!E$116)\n+($N330*'fnd base rates'!E$117)\n+($O330*'fnd base rates'!E$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,5)))\n*$R330","v":7780.5564281760007},{"$f":"(($D330*'fnd base rates'!F$107)\n+($E330*'fnd base rates'!F$108)\n+($F330*'fnd base rates'!F$109)\n+($G330*'fnd base rates'!F$110)\n+($H330*'fnd base rates'!F$111)\n+($I330*'fnd base rates'!F$112)\n+($J330*'fnd base rates'!F$113)\n+($K330*'fnd base rates'!F$114)\n+($M330*'fnd base rates'!F$116)\n+($N330*'fnd base rates'!F$117)\n+($O330*'fnd base rates'!F$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,6)))\n*$R330","v":1128.7922012639999},{"$f":"(($D330*'fnd base rates'!G$107)\n+($E330*'fnd base rates'!G$108)\n+($F330*'fnd base rates'!G$109)\n+($G330*'fnd base rates'!G$110)\n+($H330*'fnd base rates'!G$111)\n+($I330*'fnd base rates'!G$112)\n+($J330*'fnd base rates'!G$113)\n+($K330*'fnd base rates'!G$114)\n+($M330*'fnd base rates'!G$116)\n+($N330*'fnd base rates'!G$117)\n+($O330*'fnd base rates'!G$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,7)))\n*$R330","v":378.15643577599997},{"$f":"(($D330*'fnd base rates'!H$107)\n+($E330*'fnd base rates'!H$108)\n+($F330*'fnd base rates'!H$109)\n+($G330*'fnd base rates'!H$110)\n+($H330*'fnd base rates'!H$111)\n+($I330*'fnd base rates'!H$112)\n+($J330*'fnd base rates'!H$113)\n+($K330*'fnd base rates'!H$114)\n+($M330*'fnd base rates'!H$116)\n+($N330*'fnd base rates'!H$117)\n+($O330*'fnd base rates'!H$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,8)))","v":581.75686000000007},{"$f":"(($D330*'fnd base rates'!I$107)\n+($E330*'fnd base rates'!I$108)\n+($F330*'fnd base rates'!I$109)\n+($G330*'fnd base rates'!I$110)\n+($H330*'fnd base rates'!I$111)\n+($I330*'fnd base rates'!I$112)\n+($J330*'fnd base rates'!I$113)\n+($K330*'fnd base rates'!I$114)\n+($M330*'fnd base rates'!I$116)\n+($N330*'fnd base rates'!I$117)\n+($O330*'fnd base rates'!I$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,9)))\n*$R330","v":591.41375999999991},{"$f":"(($D330*'fnd base rates'!J$107)\n+($E330*'fnd base rates'!J$108)\n+($F330*'fnd base rates'!J$109)\n+($G330*'fnd base rates'!J$110)\n+($H330*'fnd base rates'!J$111)\n+($I330*'fnd base rates'!J$112)\n+($J330*'fnd base rates'!J$113)\n+($K330*'fnd base rates'!J$114)\n+($M330*'fnd base rates'!J$116)\n+($N330*'fnd base rates'!J$117)\n+($O330*'fnd base rates'!J$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,10)))\n*$R330","v":1095.6327200000001},{"$f":"(($D330*'fnd base rates'!K$107)\n+($E330*'fnd base rates'!K$108)\n+($F330*'fnd base rates'!K$109)\n+($G330*'fnd base rates'!K$110)\n+($H330*'fnd base rates'!K$111)\n+($I330*'fnd base rates'!K$112)\n+($J330*'fnd base rates'!K$113)\n+($K330*'fnd base rates'!K$114)\n+($M330*'fnd base rates'!K$116)\n+($N330*'fnd base rates'!K$117)\n+($O330*'fnd base rates'!K$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,11)))\n*$R330","v":1334.7369482160002},{"$f":"(($D330*'fnd base rates'!L$107)\n+($E330*'fnd base rates'!L$108)\n+($F330*'fnd base rates'!L$109)\n+($G330*'fnd base rates'!L$110)\n+($H330*'fnd base rates'!L$111)\n+($I330*'fnd base rates'!L$112)\n+($J330*'fnd base rates'!L$113)\n+($K330*'fnd base rates'!L$114)\n+($M330*'fnd base rates'!L$116)\n+($N330*'fnd base rates'!L$117)\n+($O330*'fnd base rates'!L$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,12)))","v":2514.48533},{"$f":"(($D330*'fnd base rates'!M$107)\n+($E330*'fnd base rates'!M$108)\n+($F330*'fnd base rates'!M$109)\n+($G330*'fnd base rates'!M$110)\n+($H330*'fnd base rates'!M$111)\n+($I330*'fnd base rates'!M$112)\n+($J330*'fnd base rates'!M$113)\n+($K330*'fnd base rates'!M$114)\n+($M330*'fnd base rates'!M$116)\n+($N330*'fnd base rates'!M$117)\n+($O330*'fnd base rates'!M$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,13)))","v":0},17355.192486863998,null,446099001,"446","099","001",1,1,17355.192486863998,17355,{"$f":"AO330-AQ330","v":1134},16221,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B331,3)","v":"446"},446099016,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D331","v":0},{"$f":"'fnd enro'!E331","v":0},{"$f":"'fnd enro'!F331","v":13},{"$f":"'fnd enro'!G331","v":103},{"$f":"'fnd enro'!H331","v":35},{"$f":"'fnd enro'!I331","v":49},{"$f":"'fnd enro'!J331","v":0},{"$f":"'fnd enro'!K331","v":7.86},{"$f":"'fnd enro'!L331","v":0},{"$f":"'fnd enro'!M331","v":9},{"$f":"'fnd enro'!N331","v":1},{"$f":"'fnd enro'!O331","v":1},{"$f":"'fnd enro'!P331","v":86},{"$f":"'fnd enro'!R331","v":200},{"$f":"VLOOKUP(B331,charterinfo_b,6)","v":1.0640000000000001},{"$f":"VALUE('fnd enro'!Q331)","v":8},null,{"$f":"(($D331*'fnd base rates'!C$107)\n+($E331*'fnd base rates'!C$108)\n+($F331*'fnd base rates'!C$109)\n+($G331*'fnd base rates'!C$110)\n+($H331*'fnd base rates'!C$111)\n+($I331*'fnd base rates'!C$112)\n+($J331*'fnd base rates'!C$113)\n+($K331*'fnd base rates'!C$114)\n+($M331*'fnd base rates'!C$116)\n+($N331*'fnd base rates'!C$117)\n+($O331*'fnd base rates'!C$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,3)))\n*$R331","v":130444.83868640002},{"$f":"(($D331*'fnd base rates'!D$107)\n+($E331*'fnd base rates'!D$108)\n+($F331*'fnd base rates'!D$109)\n+($G331*'fnd base rates'!D$110)\n+($H331*'fnd base rates'!D$111)\n+($I331*'fnd base rates'!D$112)\n+($J331*'fnd base rates'!D$113)\n+($K331*'fnd base rates'!D$114)\n+($M331*'fnd base rates'!D$116)\n+($N331*'fnd base rates'!D$117)\n+($O331*'fnd base rates'!D$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,4)))\n*$R331","v":211477.49056000001},{"$f":"(($D331*'fnd base rates'!E$107)\n+($E331*'fnd base rates'!E$108)\n+($F331*'fnd base rates'!E$109)\n+($G331*'fnd base rates'!E$110)\n+($H331*'fnd base rates'!E$111)\n+($I331*'fnd base rates'!E$112)\n+($J331*'fnd base rates'!E$113)\n+($K331*'fnd base rates'!E$114)\n+($M331*'fnd base rates'!E$116)\n+($N331*'fnd base rates'!E$117)\n+($O331*'fnd base rates'!E$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,5)))\n*$R331","v":1291216.9944352},{"$f":"(($D331*'fnd base rates'!F$107)\n+($E331*'fnd base rates'!F$108)\n+($F331*'fnd base rates'!F$109)\n+($G331*'fnd base rates'!F$110)\n+($H331*'fnd base rates'!F$111)\n+($I331*'fnd base rates'!F$112)\n+($J331*'fnd base rates'!F$113)\n+($K331*'fnd base rates'!F$114)\n+($M331*'fnd base rates'!F$116)\n+($N331*'fnd base rates'!F$117)\n+($O331*'fnd base rates'!F$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,6)))\n*$R331","v":255034.53857280003},{"$f":"(($D331*'fnd base rates'!G$107)\n+($E331*'fnd base rates'!G$108)\n+($F331*'fnd base rates'!G$109)\n+($G331*'fnd base rates'!G$110)\n+($H331*'fnd base rates'!G$111)\n+($I331*'fnd base rates'!G$112)\n+($J331*'fnd base rates'!G$113)\n+($K331*'fnd base rates'!G$114)\n+($M331*'fnd base rates'!G$116)\n+($N331*'fnd base rates'!G$117)\n+($O331*'fnd base rates'!G$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,7)))\n*$R331","v":54319.069235199997},{"$f":"(($D331*'fnd base rates'!H$107)\n+($E331*'fnd base rates'!H$108)\n+($F331*'fnd base rates'!H$109)\n+($G331*'fnd base rates'!H$110)\n+($H331*'fnd base rates'!H$111)\n+($I331*'fnd base rates'!H$112)\n+($J331*'fnd base rates'!H$113)\n+($K331*'fnd base rates'!H$114)\n+($M331*'fnd base rates'!H$116)\n+($N331*'fnd base rates'!H$117)\n+($O331*'fnd base rates'!H$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,8)))","v":130807.932},{"$f":"(($D331*'fnd base rates'!I$107)\n+($E331*'fnd base rates'!I$108)\n+($F331*'fnd base rates'!I$109)\n+($G331*'fnd base rates'!I$110)\n+($H331*'fnd base rates'!I$111)\n+($I331*'fnd base rates'!I$112)\n+($J331*'fnd base rates'!I$113)\n+($K331*'fnd base rates'!I$114)\n+($M331*'fnd base rates'!I$116)\n+($N331*'fnd base rates'!I$117)\n+($O331*'fnd base rates'!I$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,9)))\n*$R331","v":100961.50232},{"$f":"(($D331*'fnd base rates'!J$107)\n+($E331*'fnd base rates'!J$108)\n+($F331*'fnd base rates'!J$109)\n+($G331*'fnd base rates'!J$110)\n+($H331*'fnd base rates'!J$111)\n+($I331*'fnd base rates'!J$112)\n+($J331*'fnd base rates'!J$113)\n+($K331*'fnd base rates'!J$114)\n+($M331*'fnd base rates'!J$116)\n+($N331*'fnd base rates'!J$117)\n+($O331*'fnd base rates'!J$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,10)))\n*$R331","v":136433.27263999998},{"$f":"(($D331*'fnd base rates'!K$107)\n+($E331*'fnd base rates'!K$108)\n+($F331*'fnd base rates'!K$109)\n+($G331*'fnd base rates'!K$110)\n+($H331*'fnd base rates'!K$111)\n+($I331*'fnd base rates'!K$112)\n+($J331*'fnd base rates'!K$113)\n+($K331*'fnd base rates'!K$114)\n+($M331*'fnd base rates'!K$116)\n+($N331*'fnd base rates'!K$117)\n+($O331*'fnd base rates'!K$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,11)))\n*$R331","v":258436.57068320003},{"$f":"(($D331*'fnd base rates'!L$107)\n+($E331*'fnd base rates'!L$108)\n+($F331*'fnd base rates'!L$109)\n+($G331*'fnd base rates'!L$110)\n+($H331*'fnd base rates'!L$111)\n+($I331*'fnd base rates'!L$112)\n+($J331*'fnd base rates'!L$113)\n+($K331*'fnd base rates'!L$114)\n+($M331*'fnd base rates'!L$116)\n+($N331*'fnd base rates'!L$117)\n+($O331*'fnd base rates'!L$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,12)))","v":417488.57599999994},{"$f":"(($D331*'fnd base rates'!M$107)\n+($E331*'fnd base rates'!M$108)\n+($F331*'fnd base rates'!M$109)\n+($G331*'fnd base rates'!M$110)\n+($H331*'fnd base rates'!M$111)\n+($I331*'fnd base rates'!M$112)\n+($J331*'fnd base rates'!M$113)\n+($K331*'fnd base rates'!M$114)\n+($M331*'fnd base rates'!M$116)\n+($N331*'fnd base rates'!M$117)\n+($O331*'fnd base rates'!M$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U331:AE331)","v":2986620.7851328002},null,{"$f":"B331","v":446099016},{"$f":"IF($B331<499999999,MID($B331,1,3),MID($B331,1,4))","v":"446"},{"$f":"IF($B331<499999999,MID($B331,4,3),MID($B331,5,3))","v":"099"},{"$f":"IF($B331<499999999,MID($B331,7,3),MID($B331,8,3))","v":"016"},{"$f":"IF(VLOOKUP(VALUE(IF(AH331<499999999,MID(AH331,4,3),MID(AH331,5,3))),distinfo,4)=R331,1,0)","v":1},200,{"$f":"AF331","v":2986620.7851328002},{"$f":"IF(OR(AF331=0,AM331=0),0,ROUND(AN331/AM331,0))","v":14933},3387,11546,null,null,null,null,null,null,{"$f":"AY331-AW331","v":0},null,{"$f":"BA331-AY331","v":0}]
["446",446099018,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D332","v":0},{"$f":"'fnd enro'!E332","v":0},{"$f":"'fnd enro'!F332","v":0},{"$f":"'fnd enro'!G332","v":2},{"$f":"'fnd enro'!H332","v":2},{"$f":"'fnd enro'!I332","v":1},{"$f":"'fnd enro'!J332","v":0},{"$f":"'fnd enro'!K332","v":0.19650000000000001},{"$f":"'fnd enro'!L332","v":0},{"$f":"'fnd enro'!M332","v":0},{"$f":"'fnd enro'!N332","v":0},{"$f":"'fnd enro'!O332","v":0},{"$f":"'fnd enro'!P332","v":2},{"$f":"'fnd enro'!R332","v":5},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q332)","v":9},null,{"$f":"(($D332*'fnd base rates'!C$107)\n+($E332*'fnd base rates'!C$108)\n+($F332*'fnd base rates'!C$109)\n+($G332*'fnd base rates'!C$110)\n+($H332*'fnd base rates'!C$111)\n+($I332*'fnd base rates'!C$112)\n+($J332*'fnd base rates'!C$113)\n+($K332*'fnd base rates'!C$114)\n+($M332*'fnd base rates'!C$116)\n+($N332*'fnd base rates'!C$117)\n+($O332*'fnd base rates'!C$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,3)))\n*$R332","v":3227.2126171600003},{"$f":"(($D332*'fnd base rates'!D$107)\n+($E332*'fnd base rates'!D$108)\n+($F332*'fnd base rates'!D$109)\n+($G332*'fnd base rates'!D$110)\n+($H332*'fnd base rates'!D$111)\n+($I332*'fnd base rates'!D$112)\n+($J332*'fnd base rates'!D$113)\n+($K332*'fnd base rates'!D$114)\n+($M332*'fnd base rates'!D$116)\n+($N332*'fnd base rates'!D$117)\n+($O332*'fnd base rates'!D$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,4)))\n*$R332","v":5225.2827200000002},{"$f":"(($D332*'fnd base rates'!E$107)\n+($E332*'fnd base rates'!E$108)\n+($F332*'fnd base rates'!E$109)\n+($G332*'fnd base rates'!E$110)\n+($H332*'fnd base rates'!E$111)\n+($I332*'fnd base rates'!E$112)\n+($J332*'fnd base rates'!E$113)\n+($K332*'fnd base rates'!E$114)\n+($M332*'fnd base rates'!E$116)\n+($N332*'fnd base rates'!E$117)\n+($O332*'fnd base rates'!E$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,5)))\n*$R332","v":31043.280140880001},{"$f":"(($D332*'fnd base rates'!F$107)\n+($E332*'fnd base rates'!F$108)\n+($F332*'fnd base rates'!F$109)\n+($G332*'fnd base rates'!F$110)\n+($H332*'fnd base rates'!F$111)\n+($I332*'fnd base rates'!F$112)\n+($J332*'fnd base rates'!F$113)\n+($K332*'fnd base rates'!F$114)\n+($M332*'fnd base rates'!F$116)\n+($N332*'fnd base rates'!F$117)\n+($O332*'fnd base rates'!F$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,6)))\n*$R332","v":6089.7876463200009},{"$f":"(($D332*'fnd base rates'!G$107)\n+($E332*'fnd base rates'!G$108)\n+($F332*'fnd base rates'!G$109)\n+($G332*'fnd base rates'!G$110)\n+($H332*'fnd base rates'!G$111)\n+($I332*'fnd base rates'!G$112)\n+($J332*'fnd base rates'!G$113)\n+($K332*'fnd base rates'!G$114)\n+($M332*'fnd base rates'!G$116)\n+($N332*'fnd base rates'!G$117)\n+($O332*'fnd base rates'!G$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,7)))\n*$R332","v":1352.6428988800001},{"$f":"(($D332*'fnd base rates'!H$107)\n+($E332*'fnd base rates'!H$108)\n+($F332*'fnd base rates'!H$109)\n+($G332*'fnd base rates'!H$110)\n+($H332*'fnd base rates'!H$111)\n+($I332*'fnd base rates'!H$112)\n+($J332*'fnd base rates'!H$113)\n+($K332*'fnd base rates'!H$114)\n+($M332*'fnd base rates'!H$116)\n+($N332*'fnd base rates'!H$117)\n+($O332*'fnd base rates'!H$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,8)))","v":3158.4142999999999},{"$f":"(($D332*'fnd base rates'!I$107)\n+($E332*'fnd base rates'!I$108)\n+($F332*'fnd base rates'!I$109)\n+($G332*'fnd base rates'!I$110)\n+($H332*'fnd base rates'!I$111)\n+($I332*'fnd base rates'!I$112)\n+($J332*'fnd base rates'!I$113)\n+($K332*'fnd base rates'!I$114)\n+($M332*'fnd base rates'!I$116)\n+($N332*'fnd base rates'!I$117)\n+($O332*'fnd base rates'!I$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,9)))\n*$R332","v":2516.0833600000001},{"$f":"(($D332*'fnd base rates'!J$107)\n+($E332*'fnd base rates'!J$108)\n+($F332*'fnd base rates'!J$109)\n+($G332*'fnd base rates'!J$110)\n+($H332*'fnd base rates'!J$111)\n+($I332*'fnd base rates'!J$112)\n+($J332*'fnd base rates'!J$113)\n+($K332*'fnd base rates'!J$114)\n+($M332*'fnd base rates'!J$116)\n+($N332*'fnd base rates'!J$117)\n+($O332*'fnd base rates'!J$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,10)))\n*$R332","v":3429.0166400000003},{"$f":"(($D332*'fnd base rates'!K$107)\n+($E332*'fnd base rates'!K$108)\n+($F332*'fnd base rates'!K$109)\n+($G332*'fnd base rates'!K$110)\n+($H332*'fnd base rates'!K$111)\n+($I332*'fnd base rates'!K$112)\n+($J332*'fnd base rates'!K$113)\n+($K332*'fnd base rates'!K$114)\n+($M332*'fnd base rates'!K$116)\n+($N332*'fnd base rates'!K$117)\n+($O332*'fnd base rates'!K$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,11)))\n*$R332","v":6452.8302610800001},{"$f":"(($D332*'fnd base rates'!L$107)\n+($E332*'fnd base rates'!L$108)\n+($F332*'fnd base rates'!L$109)\n+($G332*'fnd base rates'!L$110)\n+($H332*'fnd base rates'!L$111)\n+($I332*'fnd base rates'!L$112)\n+($J332*'fnd base rates'!L$113)\n+($K332*'fnd base rates'!L$114)\n+($M332*'fnd base rates'!L$116)\n+($N332*'fnd base rates'!L$117)\n+($O332*'fnd base rates'!L$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,12)))","v":10482.54665},{"$f":"(($D332*'fnd base rates'!M$107)\n+($E332*'fnd base rates'!M$108)\n+($F332*'fnd base rates'!M$109)\n+($G332*'fnd base rates'!M$110)\n+($H332*'fnd base rates'!M$111)\n+($I332*'fnd base rates'!M$112)\n+($J332*'fnd base rates'!M$113)\n+($K332*'fnd base rates'!M$114)\n+($M332*'fnd base rates'!M$116)\n+($N332*'fnd base rates'!M$117)\n+($O332*'fnd base rates'!M$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,13)))","v":0},72977.097234319997,null,446099018,"446","099","018",1,5,72977.097234319997,14595,-2199,16794,null,null,null,null,null,null,0,null,0]
["446",446099025,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D333","v":0},{"$f":"'fnd enro'!E333","v":0},{"$f":"'fnd enro'!F333","v":0},{"$f":"'fnd enro'!G333","v":1},{"$f":"'fnd enro'!H333","v":0},{"$f":"'fnd enro'!I333","v":3},{"$f":"'fnd enro'!J333","v":0},{"$f":"'fnd enro'!K333","v":0.15720000000000001},{"$f":"'fnd enro'!L333","v":0},{"$f":"'fnd enro'!M333","v":0},{"$f":"'fnd enro'!N333","v":0},{"$f":"'fnd enro'!O333","v":0},{"$f":"'fnd enro'!P333","v":0},{"$f":"'fnd enro'!R333","v":4},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q333)","v":6},null,{"$f":"(($D333*'fnd base rates'!C$107)\n+($E333*'fnd base rates'!C$108)\n+($F333*'fnd base rates'!C$109)\n+($G333*'fnd base rates'!C$110)\n+($H333*'fnd base rates'!C$111)\n+($I333*'fnd base rates'!C$112)\n+($J333*'fnd base rates'!C$113)\n+($K333*'fnd base rates'!C$114)\n+($M333*'fnd base rates'!C$116)\n+($N333*'fnd base rates'!C$117)\n+($O333*'fnd base rates'!C$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,3)))\n*$R333","v":2427.3624137279999},{"$f":"(($D333*'fnd base rates'!D$107)\n+($E333*'fnd base rates'!D$108)\n+($F333*'fnd base rates'!D$109)\n+($G333*'fnd base rates'!D$110)\n+($H333*'fnd base rates'!D$111)\n+($I333*'fnd base rates'!D$112)\n+($J333*'fnd base rates'!D$113)\n+($K333*'fnd base rates'!D$114)\n+($M333*'fnd base rates'!D$116)\n+($N333*'fnd base rates'!D$117)\n+($O333*'fnd base rates'!D$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,4)))\n*$R333","v":3448.6367999999998},{"$f":"(($D333*'fnd base rates'!E$107)\n+($E333*'fnd base rates'!E$108)\n+($F333*'fnd base rates'!E$109)\n+($G333*'fnd base rates'!E$110)\n+($H333*'fnd base rates'!E$111)\n+($I333*'fnd base rates'!E$112)\n+($J333*'fnd base rates'!E$113)\n+($K333*'fnd base rates'!E$114)\n+($M333*'fnd base rates'!E$116)\n+($N333*'fnd base rates'!E$117)\n+($O333*'fnd base rates'!E$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,5)))\n*$R333","v":21009.799472704002},{"$f":"(($D333*'fnd base rates'!F$107)\n+($E333*'fnd base rates'!F$108)\n+($F333*'fnd base rates'!F$109)\n+($G333*'fnd base rates'!F$110)\n+($H333*'fnd base rates'!F$111)\n+($I333*'fnd base rates'!F$112)\n+($J333*'fnd base rates'!F$113)\n+($K333*'fnd base rates'!F$114)\n+($M333*'fnd base rates'!F$116)\n+($N333*'fnd base rates'!F$117)\n+($O333*'fnd base rates'!F$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,6)))\n*$R333","v":4432.4215250560001},{"$f":"(($D333*'fnd base rates'!G$107)\n+($E333*'fnd base rates'!G$108)\n+($F333*'fnd base rates'!G$109)\n+($G333*'fnd base rates'!G$110)\n+($H333*'fnd base rates'!G$111)\n+($I333*'fnd base rates'!G$112)\n+($J333*'fnd base rates'!G$113)\n+($K333*'fnd base rates'!G$114)\n+($M333*'fnd base rates'!G$116)\n+($N333*'fnd base rates'!G$117)\n+($O333*'fnd base rates'!G$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,7)))\n*$R333","v":732.21366310400003},{"$f":"(($D333*'fnd base rates'!H$107)\n+($E333*'fnd base rates'!H$108)\n+($F333*'fnd base rates'!H$109)\n+($G333*'fnd base rates'!H$110)\n+($H333*'fnd base rates'!H$111)\n+($I333*'fnd base rates'!H$112)\n+($J333*'fnd base rates'!H$113)\n+($K333*'fnd base rates'!H$114)\n+($M333*'fnd base rates'!H$116)\n+($N333*'fnd base rates'!H$117)\n+($O333*'fnd base rates'!H$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,8)))","v":3186.65744},{"$f":"(($D333*'fnd base rates'!I$107)\n+($E333*'fnd base rates'!I$108)\n+($F333*'fnd base rates'!I$109)\n+($G333*'fnd base rates'!I$110)\n+($H333*'fnd base rates'!I$111)\n+($I333*'fnd base rates'!I$112)\n+($J333*'fnd base rates'!I$113)\n+($K333*'fnd base rates'!I$114)\n+($M333*'fnd base rates'!I$116)\n+($N333*'fnd base rates'!I$117)\n+($O333*'fnd base rates'!I$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,9)))\n*$R333","v":1842.7522400000003},{"$f":"(($D333*'fnd base rates'!J$107)\n+($E333*'fnd base rates'!J$108)\n+($F333*'fnd base rates'!J$109)\n+($G333*'fnd base rates'!J$110)\n+($H333*'fnd base rates'!J$111)\n+($I333*'fnd base rates'!J$112)\n+($J333*'fnd base rates'!J$113)\n+($K333*'fnd base rates'!J$114)\n+($M333*'fnd base rates'!J$116)\n+($N333*'fnd base rates'!J$117)\n+($O333*'fnd base rates'!J$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,10)))\n*$R333","v":2111.2952},{"$f":"(($D333*'fnd base rates'!K$107)\n+($E333*'fnd base rates'!K$108)\n+($F333*'fnd base rates'!K$109)\n+($G333*'fnd base rates'!K$110)\n+($H333*'fnd base rates'!K$111)\n+($I333*'fnd base rates'!K$112)\n+($J333*'fnd base rates'!K$113)\n+($K333*'fnd base rates'!K$114)\n+($M333*'fnd base rates'!K$116)\n+($N333*'fnd base rates'!K$117)\n+($O333*'fnd base rates'!K$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,11)))\n*$R333","v":5138.1071528640005},{"$f":"(($D333*'fnd base rates'!L$107)\n+($E333*'fnd base rates'!L$108)\n+($F333*'fnd base rates'!L$109)\n+($G333*'fnd base rates'!L$110)\n+($H333*'fnd base rates'!L$111)\n+($I333*'fnd base rates'!L$112)\n+($J333*'fnd base rates'!L$113)\n+($K333*'fnd base rates'!L$114)\n+($M333*'fnd base rates'!L$116)\n+($N333*'fnd base rates'!L$117)\n+($O333*'fnd base rates'!L$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,12)))","v":6878.4313199999997},{"$f":"(($D333*'fnd base rates'!M$107)\n+($E333*'fnd base rates'!M$108)\n+($F333*'fnd base rates'!M$109)\n+($G333*'fnd base rates'!M$110)\n+($H333*'fnd base rates'!M$111)\n+($I333*'fnd base rates'!M$112)\n+($J333*'fnd base rates'!M$113)\n+($K333*'fnd base rates'!M$114)\n+($M333*'fnd base rates'!M$116)\n+($N333*'fnd base rates'!M$117)\n+($O333*'fnd base rates'!M$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,13)))","v":0},51207.677227456006,null,446099025,"446","099","025",1,4,51207.677227456006,12802,-376,13178,null,null,null,null,null,null,0,null,0]
["446",446099044,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D334","v":0},{"$f":"'fnd enro'!E334","v":0},{"$f":"'fnd enro'!F334","v":53},{"$f":"'fnd enro'!G334","v":334},{"$f":"'fnd enro'!H334","v":187},{"$f":"'fnd enro'!I334","v":159},{"$f":"'fnd enro'!J334","v":0},{"$f":"'fnd enro'!K334","v":28.806899999999999},{"$f":"'fnd enro'!L334","v":0},{"$f":"'fnd enro'!M334","v":63},{"$f":"'fnd enro'!N334","v":18},{"$f":"'fnd enro'!O334","v":10},{"$f":"'fnd enro'!P334","v":471},{"$f":"'fnd enro'!R334","v":733},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q334)","v":11},null,{"$f":"(($D334*'fnd base rates'!C$107)\n+($E334*'fnd base rates'!C$108)\n+($F334*'fnd base rates'!C$109)\n+($G334*'fnd base rates'!C$110)\n+($H334*'fnd base rates'!C$111)\n+($I334*'fnd base rates'!C$112)\n+($J334*'fnd base rates'!C$113)\n+($K334*'fnd base rates'!C$114)\n+($M334*'fnd base rates'!C$116)\n+($N334*'fnd base rates'!C$117)\n+($O334*'fnd base rates'!C$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,3)))\n*$R334","v":508895.25407565595},{"$f":"(($D334*'fnd base rates'!D$107)\n+($E334*'fnd base rates'!D$108)\n+($F334*'fnd base rates'!D$109)\n+($G334*'fnd base rates'!D$110)\n+($H334*'fnd base rates'!D$111)\n+($I334*'fnd base rates'!D$112)\n+($J334*'fnd base rates'!D$113)\n+($K334*'fnd base rates'!D$114)\n+($M334*'fnd base rates'!D$116)\n+($N334*'fnd base rates'!D$117)\n+($O334*'fnd base rates'!D$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,4)))\n*$R334","v":902530.23279999988},{"$f":"(($D334*'fnd base rates'!E$107)\n+($E334*'fnd base rates'!E$108)\n+($F334*'fnd base rates'!E$109)\n+($G334*'fnd base rates'!E$110)\n+($H334*'fnd base rates'!E$111)\n+($I334*'fnd base rates'!E$112)\n+($J334*'fnd base rates'!E$113)\n+($K334*'fnd base rates'!E$114)\n+($M334*'fnd base rates'!E$116)\n+($N334*'fnd base rates'!E$117)\n+($O334*'fnd base rates'!E$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,5)))\n*$R334","v":5894832.8137730081},{"$f":"(($D334*'fnd base rates'!F$107)\n+($E334*'fnd base rates'!F$108)\n+($F334*'fnd base rates'!F$109)\n+($G334*'fnd base rates'!F$110)\n+($H334*'fnd base rates'!F$111)\n+($I334*'fnd base rates'!F$112)\n+($J334*'fnd base rates'!F$113)\n+($K334*'fnd base rates'!F$114)\n+($M334*'fnd base rates'!F$116)\n+($N334*'fnd base rates'!F$117)\n+($O334*'fnd base rates'!F$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,6)))\n*$R334","v":937244.32952651195},{"$f":"(($D334*'fnd base rates'!G$107)\n+($E334*'fnd base rates'!G$108)\n+($F334*'fnd base rates'!G$109)\n+($G334*'fnd base rates'!G$110)\n+($H334*'fnd base rates'!G$111)\n+($I334*'fnd base rates'!G$112)\n+($J334*'fnd base rates'!G$113)\n+($K334*'fnd base rates'!G$114)\n+($M334*'fnd base rates'!G$116)\n+($N334*'fnd base rates'!G$117)\n+($O334*'fnd base rates'!G$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,7)))\n*$R334","v":258010.92926380801},{"$f":"(($D334*'fnd base rates'!H$107)\n+($E334*'fnd base rates'!H$108)\n+($F334*'fnd base rates'!H$109)\n+($G334*'fnd base rates'!H$110)\n+($H334*'fnd base rates'!H$111)\n+($I334*'fnd base rates'!H$112)\n+($J334*'fnd base rates'!H$113)\n+($K334*'fnd base rates'!H$114)\n+($M334*'fnd base rates'!H$116)\n+($N334*'fnd base rates'!H$117)\n+($O334*'fnd base rates'!H$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,8)))","v":488010.83837999997},{"$f":"(($D334*'fnd base rates'!I$107)\n+($E334*'fnd base rates'!I$108)\n+($F334*'fnd base rates'!I$109)\n+($G334*'fnd base rates'!I$110)\n+($H334*'fnd base rates'!I$111)\n+($I334*'fnd base rates'!I$112)\n+($J334*'fnd base rates'!I$113)\n+($K334*'fnd base rates'!I$114)\n+($M334*'fnd base rates'!I$116)\n+($N334*'fnd base rates'!I$117)\n+($O334*'fnd base rates'!I$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,9)))\n*$R334","v":421045.97360000003},{"$f":"(($D334*'fnd base rates'!J$107)\n+($E334*'fnd base rates'!J$108)\n+($F334*'fnd base rates'!J$109)\n+($G334*'fnd base rates'!J$110)\n+($H334*'fnd base rates'!J$111)\n+($I334*'fnd base rates'!J$112)\n+($J334*'fnd base rates'!J$113)\n+($K334*'fnd base rates'!J$114)\n+($M334*'fnd base rates'!J$116)\n+($N334*'fnd base rates'!J$117)\n+($O334*'fnd base rates'!J$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,10)))\n*$R334","v":737401.81648000015},{"$f":"(($D334*'fnd base rates'!K$107)\n+($E334*'fnd base rates'!K$108)\n+($F334*'fnd base rates'!K$109)\n+($G334*'fnd base rates'!K$110)\n+($H334*'fnd base rates'!K$111)\n+($I334*'fnd base rates'!K$112)\n+($J334*'fnd base rates'!K$113)\n+($K334*'fnd base rates'!K$114)\n+($M334*'fnd base rates'!K$116)\n+($N334*'fnd base rates'!K$117)\n+($O334*'fnd base rates'!K$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,11)))\n*$R334","v":970052.41752232809},{"$f":"(($D334*'fnd base rates'!L$107)\n+($E334*'fnd base rates'!L$108)\n+($F334*'fnd base rates'!L$109)\n+($G334*'fnd base rates'!L$110)\n+($H334*'fnd base rates'!L$111)\n+($I334*'fnd base rates'!L$112)\n+($J334*'fnd base rates'!L$113)\n+($K334*'fnd base rates'!L$114)\n+($M334*'fnd base rates'!L$116)\n+($N334*'fnd base rates'!L$117)\n+($O334*'fnd base rates'!L$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,12)))","v":1738111.3468899997},{"$f":"(($D334*'fnd base rates'!M$107)\n+($E334*'fnd base rates'!M$108)\n+($F334*'fnd base rates'!M$109)\n+($G334*'fnd base rates'!M$110)\n+($H334*'fnd base rates'!M$111)\n+($I334*'fnd base rates'!M$112)\n+($J334*'fnd base rates'!M$113)\n+($K334*'fnd base rates'!M$114)\n+($M334*'fnd base rates'!M$116)\n+($N334*'fnd base rates'!M$117)\n+($O334*'fnd base rates'!M$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,13)))","v":0},12856135.952311311,null,446099044,"446","099","044",1,733,12856135.952311311,17539,184,17355,null,null,null,null,null,null,0,null,0]
["446",446099050,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D335","v":0},{"$f":"'fnd enro'!E335","v":0},{"$f":"'fnd enro'!F335","v":1},{"$f":"'fnd enro'!G335","v":2},{"$f":"'fnd enro'!H335","v":0},{"$f":"'fnd enro'!I335","v":6},{"$f":"'fnd enro'!J335","v":0},{"$f":"'fnd enro'!K335","v":0.35370000000000001},{"$f":"'fnd enro'!L335","v":0},{"$f":"'fnd enro'!M335","v":0},{"$f":"'fnd enro'!N335","v":0},{"$f":"'fnd enro'!O335","v":0},{"$f":"'fnd enro'!P335","v":5},{"$f":"'fnd enro'!R335","v":9},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q335)","v":5},null,{"$f":"(($D335*'fnd base rates'!C$107)\n+($E335*'fnd base rates'!C$108)\n+($F335*'fnd base rates'!C$109)\n+($G335*'fnd base rates'!C$110)\n+($H335*'fnd base rates'!C$111)\n+($I335*'fnd base rates'!C$112)\n+($J335*'fnd base rates'!C$113)\n+($K335*'fnd base rates'!C$114)\n+($M335*'fnd base rates'!C$116)\n+($N335*'fnd base rates'!C$117)\n+($O335*'fnd base rates'!C$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,3)))\n*$R335","v":5812.0470308880003},{"$f":"(($D335*'fnd base rates'!D$107)\n+($E335*'fnd base rates'!D$108)\n+($F335*'fnd base rates'!D$109)\n+($G335*'fnd base rates'!D$110)\n+($H335*'fnd base rates'!D$111)\n+($I335*'fnd base rates'!D$112)\n+($J335*'fnd base rates'!D$113)\n+($K335*'fnd base rates'!D$114)\n+($M335*'fnd base rates'!D$116)\n+($N335*'fnd base rates'!D$117)\n+($O335*'fnd base rates'!D$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,4)))\n*$R335","v":9420.0707999999995},{"$f":"(($D335*'fnd base rates'!E$107)\n+($E335*'fnd base rates'!E$108)\n+($F335*'fnd base rates'!E$109)\n+($G335*'fnd base rates'!E$110)\n+($H335*'fnd base rates'!E$111)\n+($I335*'fnd base rates'!E$112)\n+($J335*'fnd base rates'!E$113)\n+($K335*'fnd base rates'!E$114)\n+($M335*'fnd base rates'!E$116)\n+($N335*'fnd base rates'!E$117)\n+($O335*'fnd base rates'!E$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,5)))\n*$R335","v":62611.183533584001},{"$f":"(($D335*'fnd base rates'!F$107)\n+($E335*'fnd base rates'!F$108)\n+($F335*'fnd base rates'!F$109)\n+($G335*'fnd base rates'!F$110)\n+($H335*'fnd base rates'!F$111)\n+($I335*'fnd base rates'!F$112)\n+($J335*'fnd base rates'!F$113)\n+($K335*'fnd base rates'!F$114)\n+($M335*'fnd base rates'!F$116)\n+($N335*'fnd base rates'!F$117)\n+($O335*'fnd base rates'!F$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,6)))\n*$R335","v":10277.680691376001},{"$f":"(($D335*'fnd base rates'!G$107)\n+($E335*'fnd base rates'!G$108)\n+($F335*'fnd base rates'!G$109)\n+($G335*'fnd base rates'!G$110)\n+($H335*'fnd base rates'!G$111)\n+($I335*'fnd base rates'!G$112)\n+($J335*'fnd base rates'!G$113)\n+($K335*'fnd base rates'!G$114)\n+($M335*'fnd base rates'!G$116)\n+($N335*'fnd base rates'!G$117)\n+($O335*'fnd base rates'!G$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,7)))\n*$R335","v":2427.9752819840005},{"$f":"(($D335*'fnd base rates'!H$107)\n+($E335*'fnd base rates'!H$108)\n+($F335*'fnd base rates'!H$109)\n+($G335*'fnd base rates'!H$110)\n+($H335*'fnd base rates'!H$111)\n+($I335*'fnd base rates'!H$112)\n+($J335*'fnd base rates'!H$113)\n+($K335*'fnd base rates'!H$114)\n+($M335*'fnd base rates'!H$116)\n+($N335*'fnd base rates'!H$117)\n+($O335*'fnd base rates'!H$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,8)))","v":7041.2917399999997},{"$f":"(($D335*'fnd base rates'!I$107)\n+($E335*'fnd base rates'!I$108)\n+($F335*'fnd base rates'!I$109)\n+($G335*'fnd base rates'!I$110)\n+($H335*'fnd base rates'!I$111)\n+($I335*'fnd base rates'!I$112)\n+($J335*'fnd base rates'!I$113)\n+($K335*'fnd base rates'!I$114)\n+($M335*'fnd base rates'!I$116)\n+($N335*'fnd base rates'!I$117)\n+($O335*'fnd base rates'!I$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,9)))\n*$R335","v":4744.716480000001},{"$f":"(($D335*'fnd base rates'!J$107)\n+($E335*'fnd base rates'!J$108)\n+($F335*'fnd base rates'!J$109)\n+($G335*'fnd base rates'!J$110)\n+($H335*'fnd base rates'!J$111)\n+($I335*'fnd base rates'!J$112)\n+($J335*'fnd base rates'!J$113)\n+($K335*'fnd base rates'!J$114)\n+($M335*'fnd base rates'!J$116)\n+($N335*'fnd base rates'!J$117)\n+($O335*'fnd base rates'!J$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,10)))\n*$R335","v":7748.0586400000002},{"$f":"(($D335*'fnd base rates'!K$107)\n+($E335*'fnd base rates'!K$108)\n+($F335*'fnd base rates'!K$109)\n+($G335*'fnd base rates'!K$110)\n+($H335*'fnd base rates'!K$111)\n+($I335*'fnd base rates'!K$112)\n+($J335*'fnd base rates'!K$113)\n+($K335*'fnd base rates'!K$114)\n+($M335*'fnd base rates'!K$116)\n+($N335*'fnd base rates'!K$117)\n+($O335*'fnd base rates'!K$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,11)))\n*$R335","v":11518.606693944002},{"$f":"(($D335*'fnd base rates'!L$107)\n+($E335*'fnd base rates'!L$108)\n+($F335*'fnd base rates'!L$109)\n+($G335*'fnd base rates'!L$110)\n+($H335*'fnd base rates'!L$111)\n+($I335*'fnd base rates'!L$112)\n+($J335*'fnd base rates'!L$113)\n+($K335*'fnd base rates'!L$114)\n+($M335*'fnd base rates'!L$116)\n+($N335*'fnd base rates'!L$117)\n+($O335*'fnd base rates'!L$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,12)))","v":18144.847970000003},{"$f":"(($D335*'fnd base rates'!M$107)\n+($E335*'fnd base rates'!M$108)\n+($F335*'fnd base rates'!M$109)\n+($G335*'fnd base rates'!M$110)\n+($H335*'fnd base rates'!M$111)\n+($I335*'fnd base rates'!M$112)\n+($J335*'fnd base rates'!M$113)\n+($K335*'fnd base rates'!M$114)\n+($M335*'fnd base rates'!M$116)\n+($N335*'fnd base rates'!M$117)\n+($O335*'fnd base rates'!M$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,13)))","v":0},139746.47886177601,null,446099050,"446","099","050",1,9,139746.47886177601,15527,627,14900,null,null,null,null,null,null,0,null,0]
["446",446099083,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D336","v":0},{"$f":"'fnd enro'!E336","v":0},{"$f":"'fnd enro'!F336","v":0},{"$f":"'fnd enro'!G336","v":1},{"$f":"'fnd enro'!H336","v":0},{"$f":"'fnd enro'!I336","v":1},{"$f":"'fnd enro'!J336","v":0},{"$f":"'fnd enro'!K336","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L336","v":0},{"$f":"'fnd enro'!M336","v":0},{"$f":"'fnd enro'!N336","v":0},{"$f":"'fnd enro'!O336","v":0},{"$f":"'fnd enro'!P336","v":1},{"$f":"'fnd enro'!R336","v":2},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q336)","v":6},null,{"$f":"(($D336*'fnd base rates'!C$107)\n+($E336*'fnd base rates'!C$108)\n+($F336*'fnd base rates'!C$109)\n+($G336*'fnd base rates'!C$110)\n+($H336*'fnd base rates'!C$111)\n+($I336*'fnd base rates'!C$112)\n+($J336*'fnd base rates'!C$113)\n+($K336*'fnd base rates'!C$114)\n+($M336*'fnd base rates'!C$116)\n+($N336*'fnd base rates'!C$117)\n+($O336*'fnd base rates'!C$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,3)))\n*$R336","v":1291.0765668639999},{"$f":"(($D336*'fnd base rates'!D$107)\n+($E336*'fnd base rates'!D$108)\n+($F336*'fnd base rates'!D$109)\n+($G336*'fnd base rates'!D$110)\n+($H336*'fnd base rates'!D$111)\n+($I336*'fnd base rates'!D$112)\n+($J336*'fnd base rates'!D$113)\n+($K336*'fnd base rates'!D$114)\n+($M336*'fnd base rates'!D$116)\n+($N336*'fnd base rates'!D$117)\n+($O336*'fnd base rates'!D$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,4)))\n*$R336","v":2091.0472800000002},{"$f":"(($D336*'fnd base rates'!E$107)\n+($E336*'fnd base rates'!E$108)\n+($F336*'fnd base rates'!E$109)\n+($G336*'fnd base rates'!E$110)\n+($H336*'fnd base rates'!E$111)\n+($I336*'fnd base rates'!E$112)\n+($J336*'fnd base rates'!E$113)\n+($K336*'fnd base rates'!E$114)\n+($M336*'fnd base rates'!E$116)\n+($N336*'fnd base rates'!E$117)\n+($O336*'fnd base rates'!E$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,5)))\n*$R336","v":13503.507096352001},{"$f":"(($D336*'fnd base rates'!F$107)\n+($E336*'fnd base rates'!F$108)\n+($F336*'fnd base rates'!F$109)\n+($G336*'fnd base rates'!F$110)\n+($H336*'fnd base rates'!F$111)\n+($I336*'fnd base rates'!F$112)\n+($J336*'fnd base rates'!F$113)\n+($K336*'fnd base rates'!F$114)\n+($M336*'fnd base rates'!F$116)\n+($N336*'fnd base rates'!F$117)\n+($O336*'fnd base rates'!F$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,6)))\n*$R336","v":2419.3656025280002},{"$f":"(($D336*'fnd base rates'!G$107)\n+($E336*'fnd base rates'!G$108)\n+($F336*'fnd base rates'!G$109)\n+($G336*'fnd base rates'!G$110)\n+($H336*'fnd base rates'!G$111)\n+($I336*'fnd base rates'!G$112)\n+($J336*'fnd base rates'!G$113)\n+($K336*'fnd base rates'!G$114)\n+($M336*'fnd base rates'!G$116)\n+($N336*'fnd base rates'!G$117)\n+($O336*'fnd base rates'!G$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,7)))\n*$R336","v":535.78823155200007},{"$f":"(($D336*'fnd base rates'!H$107)\n+($E336*'fnd base rates'!H$108)\n+($F336*'fnd base rates'!H$109)\n+($G336*'fnd base rates'!H$110)\n+($H336*'fnd base rates'!H$111)\n+($I336*'fnd base rates'!H$112)\n+($J336*'fnd base rates'!H$113)\n+($K336*'fnd base rates'!H$114)\n+($M336*'fnd base rates'!H$116)\n+($N336*'fnd base rates'!H$117)\n+($O336*'fnd base rates'!H$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,8)))","v":1457.0337200000001},{"$f":"(($D336*'fnd base rates'!I$107)\n+($E336*'fnd base rates'!I$108)\n+($F336*'fnd base rates'!I$109)\n+($G336*'fnd base rates'!I$110)\n+($H336*'fnd base rates'!I$111)\n+($I336*'fnd base rates'!I$112)\n+($J336*'fnd base rates'!I$113)\n+($K336*'fnd base rates'!I$114)\n+($M336*'fnd base rates'!I$116)\n+($N336*'fnd base rates'!I$117)\n+($O336*'fnd base rates'!I$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,9)))\n*$R336","v":1027.7282400000001},{"$f":"(($D336*'fnd base rates'!J$107)\n+($E336*'fnd base rates'!J$108)\n+($F336*'fnd base rates'!J$109)\n+($G336*'fnd base rates'!J$110)\n+($H336*'fnd base rates'!J$111)\n+($I336*'fnd base rates'!J$112)\n+($J336*'fnd base rates'!J$113)\n+($K336*'fnd base rates'!J$114)\n+($M336*'fnd base rates'!J$116)\n+($N336*'fnd base rates'!J$117)\n+($O336*'fnd base rates'!J$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,10)))\n*$R336","v":1571.4641600000002},{"$f":"(($D336*'fnd base rates'!K$107)\n+($E336*'fnd base rates'!K$108)\n+($F336*'fnd base rates'!K$109)\n+($G336*'fnd base rates'!K$110)\n+($H336*'fnd base rates'!K$111)\n+($I336*'fnd base rates'!K$112)\n+($J336*'fnd base rates'!K$113)\n+($K336*'fnd base rates'!K$114)\n+($M336*'fnd base rates'!K$116)\n+($N336*'fnd base rates'!K$117)\n+($O336*'fnd base rates'!K$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,11)))\n*$R336","v":2540.9639764320004},{"$f":"(($D336*'fnd base rates'!L$107)\n+($E336*'fnd base rates'!L$108)\n+($F336*'fnd base rates'!L$109)\n+($G336*'fnd base rates'!L$110)\n+($H336*'fnd base rates'!L$111)\n+($I336*'fnd base rates'!L$112)\n+($J336*'fnd base rates'!L$113)\n+($K336*'fnd base rates'!L$114)\n+($M336*'fnd base rates'!L$116)\n+($N336*'fnd base rates'!L$117)\n+($O336*'fnd base rates'!L$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,12)))","v":4056.68066},{"$f":"(($D336*'fnd base rates'!M$107)\n+($E336*'fnd base rates'!M$108)\n+($F336*'fnd base rates'!M$109)\n+($G336*'fnd base rates'!M$110)\n+($H336*'fnd base rates'!M$111)\n+($I336*'fnd base rates'!M$112)\n+($J336*'fnd base rates'!M$113)\n+($K336*'fnd base rates'!M$114)\n+($M336*'fnd base rates'!M$116)\n+($N336*'fnd base rates'!M$117)\n+($O336*'fnd base rates'!M$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,13)))","v":0},30494.655533728001,null,446099083,"446","099","083",1,2,30494.655533728001,15247,652,14595,null,null,null,null,null,null,0,null,0]
["446",446099088,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D337","v":0},{"$f":"'fnd enro'!E337","v":0},{"$f":"'fnd enro'!F337","v":6},{"$f":"'fnd enro'!G337","v":8},{"$f":"'fnd enro'!H337","v":3},{"$f":"'fnd enro'!I337","v":6},{"$f":"'fnd enro'!J337","v":0},{"$f":"'fnd enro'!K337","v":0.90390000000000004},{"$f":"'fnd enro'!L337","v":0},{"$f":"'fnd enro'!M337","v":1},{"$f":"'fnd enro'!N337","v":0},{"$f":"'fnd enro'!O337","v":0},{"$f":"'fnd enro'!P337","v":13},{"$f":"'fnd enro'!R337","v":23},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q337)","v":4},null,{"$f":"(($D337*'fnd base rates'!C$107)\n+($E337*'fnd base rates'!C$108)\n+($F337*'fnd base rates'!C$109)\n+($G337*'fnd base rates'!C$110)\n+($H337*'fnd base rates'!C$111)\n+($I337*'fnd base rates'!C$112)\n+($J337*'fnd base rates'!C$113)\n+($K337*'fnd base rates'!C$114)\n+($M337*'fnd base rates'!C$116)\n+($N337*'fnd base rates'!C$117)\n+($O337*'fnd base rates'!C$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,3)))\n*$R337","v":14952.344118935998},{"$f":"(($D337*'fnd base rates'!D$107)\n+($E337*'fnd base rates'!D$108)\n+($F337*'fnd base rates'!D$109)\n+($G337*'fnd base rates'!D$110)\n+($H337*'fnd base rates'!D$111)\n+($I337*'fnd base rates'!D$112)\n+($J337*'fnd base rates'!D$113)\n+($K337*'fnd base rates'!D$114)\n+($M337*'fnd base rates'!D$116)\n+($N337*'fnd base rates'!D$117)\n+($O337*'fnd base rates'!D$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,4)))\n*$R337","v":24190.806079999998},{"$f":"(($D337*'fnd base rates'!E$107)\n+($E337*'fnd base rates'!E$108)\n+($F337*'fnd base rates'!E$109)\n+($G337*'fnd base rates'!E$110)\n+($H337*'fnd base rates'!E$111)\n+($I337*'fnd base rates'!E$112)\n+($J337*'fnd base rates'!E$113)\n+($K337*'fnd base rates'!E$114)\n+($M337*'fnd base rates'!E$116)\n+($N337*'fnd base rates'!E$117)\n+($O337*'fnd base rates'!E$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,5)))\n*$R337","v":148304.71408804797},{"$f":"(($D337*'fnd base rates'!F$107)\n+($E337*'fnd base rates'!F$108)\n+($F337*'fnd base rates'!F$109)\n+($G337*'fnd base rates'!F$110)\n+($H337*'fnd base rates'!F$111)\n+($I337*'fnd base rates'!F$112)\n+($J337*'fnd base rates'!F$113)\n+($K337*'fnd base rates'!F$114)\n+($M337*'fnd base rates'!F$116)\n+($N337*'fnd base rates'!F$117)\n+($O337*'fnd base rates'!F$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,6)))\n*$R337","v":29412.112949072005},{"$f":"(($D337*'fnd base rates'!G$107)\n+($E337*'fnd base rates'!G$108)\n+($F337*'fnd base rates'!G$109)\n+($G337*'fnd base rates'!G$110)\n+($H337*'fnd base rates'!G$111)\n+($I337*'fnd base rates'!G$112)\n+($J337*'fnd base rates'!G$113)\n+($K337*'fnd base rates'!G$114)\n+($M337*'fnd base rates'!G$116)\n+($N337*'fnd base rates'!G$117)\n+($O337*'fnd base rates'!G$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,7)))\n*$R337","v":6186.1537028480006},{"$f":"(($D337*'fnd base rates'!H$107)\n+($E337*'fnd base rates'!H$108)\n+($F337*'fnd base rates'!H$109)\n+($G337*'fnd base rates'!H$110)\n+($H337*'fnd base rates'!H$111)\n+($I337*'fnd base rates'!H$112)\n+($J337*'fnd base rates'!H$113)\n+($K337*'fnd base rates'!H$114)\n+($M337*'fnd base rates'!H$116)\n+($N337*'fnd base rates'!H$117)\n+($O337*'fnd base rates'!H$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,8)))","v":15115.707780000001},{"$f":"(($D337*'fnd base rates'!I$107)\n+($E337*'fnd base rates'!I$108)\n+($F337*'fnd base rates'!I$109)\n+($G337*'fnd base rates'!I$110)\n+($H337*'fnd base rates'!I$111)\n+($I337*'fnd base rates'!I$112)\n+($J337*'fnd base rates'!I$113)\n+($K337*'fnd base rates'!I$114)\n+($M337*'fnd base rates'!I$116)\n+($N337*'fnd base rates'!I$117)\n+($O337*'fnd base rates'!I$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,9)))\n*$R337","v":11553.18864},{"$f":"(($D337*'fnd base rates'!J$107)\n+($E337*'fnd base rates'!J$108)\n+($F337*'fnd base rates'!J$109)\n+($G337*'fnd base rates'!J$110)\n+($H337*'fnd base rates'!J$111)\n+($I337*'fnd base rates'!J$112)\n+($J337*'fnd base rates'!J$113)\n+($K337*'fnd base rates'!J$114)\n+($M337*'fnd base rates'!J$116)\n+($N337*'fnd base rates'!J$117)\n+($O337*'fnd base rates'!J$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,10)))\n*$R337","v":15342.794880000001},{"$f":"(($D337*'fnd base rates'!K$107)\n+($E337*'fnd base rates'!K$108)\n+($F337*'fnd base rates'!K$109)\n+($G337*'fnd base rates'!K$110)\n+($H337*'fnd base rates'!K$111)\n+($I337*'fnd base rates'!K$112)\n+($J337*'fnd base rates'!K$113)\n+($K337*'fnd base rates'!K$114)\n+($M337*'fnd base rates'!K$116)\n+($N337*'fnd base rates'!K$117)\n+($O337*'fnd base rates'!K$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,11)))\n*$R337","v":29543.711808968004},{"$f":"(($D337*'fnd base rates'!L$107)\n+($E337*'fnd base rates'!L$108)\n+($F337*'fnd base rates'!L$109)\n+($G337*'fnd base rates'!L$110)\n+($H337*'fnd base rates'!L$111)\n+($I337*'fnd base rates'!L$112)\n+($J337*'fnd base rates'!L$113)\n+($K337*'fnd base rates'!L$114)\n+($M337*'fnd base rates'!L$116)\n+($N337*'fnd base rates'!L$117)\n+($O337*'fnd base rates'!L$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,12)))","v":47666.512590000006},{"$f":"(($D337*'fnd base rates'!M$107)\n+($E337*'fnd base rates'!M$108)\n+($F337*'fnd base rates'!M$109)\n+($G337*'fnd base rates'!M$110)\n+($H337*'fnd base rates'!M$111)\n+($I337*'fnd base rates'!M$112)\n+($J337*'fnd base rates'!M$113)\n+($K337*'fnd base rates'!M$114)\n+($M337*'fnd base rates'!M$116)\n+($N337*'fnd base rates'!M$117)\n+($O337*'fnd base rates'!M$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,13)))","v":0},342268.04663787194,null,446099088,"446","099","088",1,23,342268.04663787194,14881,2079,12802,null,null,null,null,null,null,0,null,0]
["446",446099095,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D338","v":0},{"$f":"'fnd enro'!E338","v":0},{"$f":"'fnd enro'!F338","v":0},{"$f":"'fnd enro'!G338","v":0},{"$f":"'fnd enro'!H338","v":2},{"$f":"'fnd enro'!I338","v":1},{"$f":"'fnd enro'!J338","v":0},{"$f":"'fnd enro'!K338","v":0.1179},{"$f":"'fnd enro'!L338","v":0},{"$f":"'fnd enro'!M338","v":0},{"$f":"'fnd enro'!N338","v":0},{"$f":"'fnd enro'!O338","v":0},{"$f":"'fnd enro'!P338","v":2},{"$f":"'fnd enro'!R338","v":3},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q338)","v":12},null,{"$f":"(($D338*'fnd base rates'!C$107)\n+($E338*'fnd base rates'!C$108)\n+($F338*'fnd base rates'!C$109)\n+($G338*'fnd base rates'!C$110)\n+($H338*'fnd base rates'!C$111)\n+($I338*'fnd base rates'!C$112)\n+($J338*'fnd base rates'!C$113)\n+($K338*'fnd base rates'!C$114)\n+($M338*'fnd base rates'!C$116)\n+($N338*'fnd base rates'!C$117)\n+($O338*'fnd base rates'!C$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,3)))\n*$R338","v":2065.0715702959997},{"$f":"(($D338*'fnd base rates'!D$107)\n+($E338*'fnd base rates'!D$108)\n+($F338*'fnd base rates'!D$109)\n+($G338*'fnd base rates'!D$110)\n+($H338*'fnd base rates'!D$111)\n+($I338*'fnd base rates'!D$112)\n+($J338*'fnd base rates'!D$113)\n+($K338*'fnd base rates'!D$114)\n+($M338*'fnd base rates'!D$116)\n+($N338*'fnd base rates'!D$117)\n+($O338*'fnd base rates'!D$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,4)))\n*$R338","v":3745.1097599999998},{"$f":"(($D338*'fnd base rates'!E$107)\n+($E338*'fnd base rates'!E$108)\n+($F338*'fnd base rates'!E$109)\n+($G338*'fnd base rates'!E$110)\n+($H338*'fnd base rates'!E$111)\n+($I338*'fnd base rates'!E$112)\n+($J338*'fnd base rates'!E$113)\n+($K338*'fnd base rates'!E$114)\n+($M338*'fnd base rates'!E$116)\n+($N338*'fnd base rates'!E$117)\n+($O338*'fnd base rates'!E$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,5)))\n*$R338","v":24665.657684527996},{"$f":"(($D338*'fnd base rates'!F$107)\n+($E338*'fnd base rates'!F$108)\n+($F338*'fnd base rates'!F$109)\n+($G338*'fnd base rates'!F$110)\n+($H338*'fnd base rates'!F$111)\n+($I338*'fnd base rates'!F$112)\n+($J338*'fnd base rates'!F$113)\n+($K338*'fnd base rates'!F$114)\n+($M338*'fnd base rates'!F$116)\n+($N338*'fnd base rates'!F$117)\n+($O338*'fnd base rates'!F$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,6)))\n*$R338","v":3264.112363792},{"$f":"(($D338*'fnd base rates'!G$107)\n+($E338*'fnd base rates'!G$108)\n+($F338*'fnd base rates'!G$109)\n+($G338*'fnd base rates'!G$110)\n+($H338*'fnd base rates'!G$111)\n+($I338*'fnd base rates'!G$112)\n+($J338*'fnd base rates'!G$113)\n+($K338*'fnd base rates'!G$114)\n+($M338*'fnd base rates'!G$116)\n+($N338*'fnd base rates'!G$117)\n+($O338*'fnd base rates'!G$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,7)))\n*$R338","v":1114.1362673280003},{"$f":"(($D338*'fnd base rates'!H$107)\n+($E338*'fnd base rates'!H$108)\n+($F338*'fnd base rates'!H$109)\n+($G338*'fnd base rates'!H$110)\n+($H338*'fnd base rates'!H$111)\n+($I338*'fnd base rates'!H$112)\n+($J338*'fnd base rates'!H$113)\n+($K338*'fnd base rates'!H$114)\n+($M338*'fnd base rates'!H$116)\n+($N338*'fnd base rates'!H$117)\n+($O338*'fnd base rates'!H$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,8)))","v":2065.7405800000001},{"$f":"(($D338*'fnd base rates'!I$107)\n+($E338*'fnd base rates'!I$108)\n+($F338*'fnd base rates'!I$109)\n+($G338*'fnd base rates'!I$110)\n+($H338*'fnd base rates'!I$111)\n+($I338*'fnd base rates'!I$112)\n+($J338*'fnd base rates'!I$113)\n+($K338*'fnd base rates'!I$114)\n+($M338*'fnd base rates'!I$116)\n+($N338*'fnd base rates'!I$117)\n+($O338*'fnd base rates'!I$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,9)))\n*$R338","v":1807.0337600000003},{"$f":"(($D338*'fnd base rates'!J$107)\n+($E338*'fnd base rates'!J$108)\n+($F338*'fnd base rates'!J$109)\n+($G338*'fnd base rates'!J$110)\n+($H338*'fnd base rates'!J$111)\n+($I338*'fnd base rates'!J$112)\n+($J338*'fnd base rates'!J$113)\n+($K338*'fnd base rates'!J$114)\n+($M338*'fnd base rates'!J$116)\n+($N338*'fnd base rates'!J$117)\n+($O338*'fnd base rates'!J$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,10)))\n*$R338","v":3587.1695999999997},{"$f":"(($D338*'fnd base rates'!K$107)\n+($E338*'fnd base rates'!K$108)\n+($F338*'fnd base rates'!K$109)\n+($G338*'fnd base rates'!K$110)\n+($H338*'fnd base rates'!K$111)\n+($I338*'fnd base rates'!K$112)\n+($J338*'fnd base rates'!K$113)\n+($K338*'fnd base rates'!K$114)\n+($M338*'fnd base rates'!K$116)\n+($N338*'fnd base rates'!K$117)\n+($O338*'fnd base rates'!K$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,11)))\n*$R338","v":3968.0454846479997},{"$f":"(($D338*'fnd base rates'!L$107)\n+($E338*'fnd base rates'!L$108)\n+($F338*'fnd base rates'!L$109)\n+($G338*'fnd base rates'!L$110)\n+($H338*'fnd base rates'!L$111)\n+($I338*'fnd base rates'!L$112)\n+($J338*'fnd base rates'!L$113)\n+($K338*'fnd base rates'!L$114)\n+($M338*'fnd base rates'!L$116)\n+($N338*'fnd base rates'!L$117)\n+($O338*'fnd base rates'!L$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,12)))","v":7299.8159900000001},{"$f":"(($D338*'fnd base rates'!M$107)\n+($E338*'fnd base rates'!M$108)\n+($F338*'fnd base rates'!M$109)\n+($G338*'fnd base rates'!M$110)\n+($H338*'fnd base rates'!M$111)\n+($I338*'fnd base rates'!M$112)\n+($J338*'fnd base rates'!M$113)\n+($K338*'fnd base rates'!M$114)\n+($M338*'fnd base rates'!M$116)\n+($N338*'fnd base rates'!M$117)\n+($O338*'fnd base rates'!M$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,13)))","v":0},53581.893060591996,null,446099095,"446","099","095",1,3,53581.893060591996,17861,345,17516,null,null,null,null,null,null,0,null,0]
["446",446099099,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D339","v":0},{"$f":"'fnd enro'!E339","v":0},{"$f":"'fnd enro'!F339","v":12},{"$f":"'fnd enro'!G339","v":45},{"$f":"'fnd enro'!H339","v":17},{"$f":"'fnd enro'!I339","v":16},{"$f":"'fnd enro'!J339","v":0},{"$f":"'fnd enro'!K339","v":3.5369999999999999},{"$f":"'fnd enro'!L339","v":0},{"$f":"'fnd enro'!M339","v":6},{"$f":"'fnd enro'!N339","v":0},{"$f":"'fnd enro'!O339","v":2},{"$f":"'fnd enro'!P339","v":44},{"$f":"'fnd enro'!R339","v":90},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q339)","v":5},null,{"$f":"(($D339*'fnd base rates'!C$107)\n+($E339*'fnd base rates'!C$108)\n+($F339*'fnd base rates'!C$109)\n+($G339*'fnd base rates'!C$110)\n+($H339*'fnd base rates'!C$111)\n+($I339*'fnd base rates'!C$112)\n+($J339*'fnd base rates'!C$113)\n+($K339*'fnd base rates'!C$114)\n+($M339*'fnd base rates'!C$116)\n+($N339*'fnd base rates'!C$117)\n+($O339*'fnd base rates'!C$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,3)))\n*$R339","v":58678.87878888},{"$f":"(($D339*'fnd base rates'!D$107)\n+($E339*'fnd base rates'!D$108)\n+($F339*'fnd base rates'!D$109)\n+($G339*'fnd base rates'!D$110)\n+($H339*'fnd base rates'!D$111)\n+($I339*'fnd base rates'!D$112)\n+($J339*'fnd base rates'!D$113)\n+($K339*'fnd base rates'!D$114)\n+($M339*'fnd base rates'!D$116)\n+($N339*'fnd base rates'!D$117)\n+($O339*'fnd base rates'!D$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,4)))\n*$R339","v":93921.131359999999},{"$f":"(($D339*'fnd base rates'!E$107)\n+($E339*'fnd base rates'!E$108)\n+($F339*'fnd base rates'!E$109)\n+($G339*'fnd base rates'!E$110)\n+($H339*'fnd base rates'!E$111)\n+($I339*'fnd base rates'!E$112)\n+($J339*'fnd base rates'!E$113)\n+($K339*'fnd base rates'!E$114)\n+($M339*'fnd base rates'!E$116)\n+($N339*'fnd base rates'!E$117)\n+($O339*'fnd base rates'!E$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,5)))\n*$R339","v":559427.79525584006},{"$f":"(($D339*'fnd base rates'!F$107)\n+($E339*'fnd base rates'!F$108)\n+($F339*'fnd base rates'!F$109)\n+($G339*'fnd base rates'!F$110)\n+($H339*'fnd base rates'!F$111)\n+($I339*'fnd base rates'!F$112)\n+($J339*'fnd base rates'!F$113)\n+($K339*'fnd base rates'!F$114)\n+($M339*'fnd base rates'!F$116)\n+($N339*'fnd base rates'!F$117)\n+($O339*'fnd base rates'!F$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,6)))\n*$R339","v":117538.84931376002},{"$f":"(($D339*'fnd base rates'!G$107)\n+($E339*'fnd base rates'!G$108)\n+($F339*'fnd base rates'!G$109)\n+($G339*'fnd base rates'!G$110)\n+($H339*'fnd base rates'!G$111)\n+($I339*'fnd base rates'!G$112)\n+($J339*'fnd base rates'!G$113)\n+($K339*'fnd base rates'!G$114)\n+($M339*'fnd base rates'!G$116)\n+($N339*'fnd base rates'!G$117)\n+($O339*'fnd base rates'!G$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,7)))\n*$R339","v":23696.95745984},{"$f":"(($D339*'fnd base rates'!H$107)\n+($E339*'fnd base rates'!H$108)\n+($F339*'fnd base rates'!H$109)\n+($G339*'fnd base rates'!H$110)\n+($H339*'fnd base rates'!H$111)\n+($I339*'fnd base rates'!H$112)\n+($J339*'fnd base rates'!H$113)\n+($K339*'fnd base rates'!H$114)\n+($M339*'fnd base rates'!H$116)\n+($N339*'fnd base rates'!H$117)\n+($O339*'fnd base rates'!H$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,8)))","v":57230.337400000004},{"$f":"(($D339*'fnd base rates'!I$107)\n+($E339*'fnd base rates'!I$108)\n+($F339*'fnd base rates'!I$109)\n+($G339*'fnd base rates'!I$110)\n+($H339*'fnd base rates'!I$111)\n+($I339*'fnd base rates'!I$112)\n+($J339*'fnd base rates'!I$113)\n+($K339*'fnd base rates'!I$114)\n+($M339*'fnd base rates'!I$116)\n+($N339*'fnd base rates'!I$117)\n+($O339*'fnd base rates'!I$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,9)))\n*$R339","v":44535.933120000002},{"$f":"(($D339*'fnd base rates'!J$107)\n+($E339*'fnd base rates'!J$108)\n+($F339*'fnd base rates'!J$109)\n+($G339*'fnd base rates'!J$110)\n+($H339*'fnd base rates'!J$111)\n+($I339*'fnd base rates'!J$112)\n+($J339*'fnd base rates'!J$113)\n+($K339*'fnd base rates'!J$114)\n+($M339*'fnd base rates'!J$116)\n+($N339*'fnd base rates'!J$117)\n+($O339*'fnd base rates'!J$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,10)))\n*$R339","v":54470.501120000008},{"$f":"(($D339*'fnd base rates'!K$107)\n+($E339*'fnd base rates'!K$108)\n+($F339*'fnd base rates'!K$109)\n+($G339*'fnd base rates'!K$110)\n+($H339*'fnd base rates'!K$111)\n+($I339*'fnd base rates'!K$112)\n+($J339*'fnd base rates'!K$113)\n+($K339*'fnd base rates'!K$114)\n+($M339*'fnd base rates'!K$116)\n+($N339*'fnd base rates'!K$117)\n+($O339*'fnd base rates'!K$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,11)))\n*$R339","v":117220.87117943999},{"$f":"(($D339*'fnd base rates'!L$107)\n+($E339*'fnd base rates'!L$108)\n+($F339*'fnd base rates'!L$109)\n+($G339*'fnd base rates'!L$110)\n+($H339*'fnd base rates'!L$111)\n+($I339*'fnd base rates'!L$112)\n+($J339*'fnd base rates'!L$113)\n+($K339*'fnd base rates'!L$114)\n+($M339*'fnd base rates'!L$116)\n+($N339*'fnd base rates'!L$117)\n+($O339*'fnd base rates'!L$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,12)))","v":186560.29969999997},{"$f":"(($D339*'fnd base rates'!M$107)\n+($E339*'fnd base rates'!M$108)\n+($F339*'fnd base rates'!M$109)\n+($G339*'fnd base rates'!M$110)\n+($H339*'fnd base rates'!M$111)\n+($I339*'fnd base rates'!M$112)\n+($J339*'fnd base rates'!M$113)\n+($K339*'fnd base rates'!M$114)\n+($M339*'fnd base rates'!M$116)\n+($N339*'fnd base rates'!M$117)\n+($O339*'fnd base rates'!M$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,13)))","v":0},1313281.5546977599,null,446099099,"446","099","099",1,90,1313281.5546977599,14592,-935,15527,null,null,null,null,null,null,0,null,0]
["446",446099101,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D340","v":0},{"$f":"'fnd enro'!E340","v":0},{"$f":"'fnd enro'!F340","v":0},{"$f":"'fnd enro'!G340","v":1},{"$f":"'fnd enro'!H340","v":2},{"$f":"'fnd enro'!I340","v":1},{"$f":"'fnd enro'!J340","v":0},{"$f":"'fnd enro'!K340","v":0.15720000000000001},{"$f":"'fnd enro'!L340","v":0},{"$f":"'fnd enro'!M340","v":0},{"$f":"'fnd enro'!N340","v":0},{"$f":"'fnd enro'!O340","v":0},{"$f":"'fnd enro'!P340","v":4},{"$f":"'fnd enro'!R340","v":4},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q340)","v":3},null,{"$f":"(($D340*'fnd base rates'!C$107)\n+($E340*'fnd base rates'!C$108)\n+($F340*'fnd base rates'!C$109)\n+($G340*'fnd base rates'!C$110)\n+($H340*'fnd base rates'!C$111)\n+($I340*'fnd base rates'!C$112)\n+($J340*'fnd base rates'!C$113)\n+($K340*'fnd base rates'!C$114)\n+($M340*'fnd base rates'!C$116)\n+($N340*'fnd base rates'!C$117)\n+($O340*'fnd base rates'!C$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,3)))\n*$R340","v":2686.510253728},{"$f":"(($D340*'fnd base rates'!D$107)\n+($E340*'fnd base rates'!D$108)\n+($F340*'fnd base rates'!D$109)\n+($G340*'fnd base rates'!D$110)\n+($H340*'fnd base rates'!D$111)\n+($I340*'fnd base rates'!D$112)\n+($J340*'fnd base rates'!D$113)\n+($K340*'fnd base rates'!D$114)\n+($M340*'fnd base rates'!D$116)\n+($N340*'fnd base rates'!D$117)\n+($O340*'fnd base rates'!D$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,4)))\n*$R340","v":4676.6204799999996},{"$f":"(($D340*'fnd base rates'!E$107)\n+($E340*'fnd base rates'!E$108)\n+($F340*'fnd base rates'!E$109)\n+($G340*'fnd base rates'!E$110)\n+($H340*'fnd base rates'!E$111)\n+($I340*'fnd base rates'!E$112)\n+($J340*'fnd base rates'!E$113)\n+($K340*'fnd base rates'!E$114)\n+($M340*'fnd base rates'!E$116)\n+($N340*'fnd base rates'!E$117)\n+($O340*'fnd base rates'!E$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,5)))\n*$R340","v":29722.874192704003},{"$f":"(($D340*'fnd base rates'!F$107)\n+($E340*'fnd base rates'!F$108)\n+($F340*'fnd base rates'!F$109)\n+($G340*'fnd base rates'!F$110)\n+($H340*'fnd base rates'!F$111)\n+($I340*'fnd base rates'!F$112)\n+($J340*'fnd base rates'!F$113)\n+($K340*'fnd base rates'!F$114)\n+($M340*'fnd base rates'!F$116)\n+($N340*'fnd base rates'!F$117)\n+($O340*'fnd base rates'!F$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,6)))\n*$R340","v":4676.950005056},{"$f":"(($D340*'fnd base rates'!G$107)\n+($E340*'fnd base rates'!G$108)\n+($F340*'fnd base rates'!G$109)\n+($G340*'fnd base rates'!G$110)\n+($H340*'fnd base rates'!G$111)\n+($I340*'fnd base rates'!G$112)\n+($J340*'fnd base rates'!G$113)\n+($K340*'fnd base rates'!G$114)\n+($M340*'fnd base rates'!G$116)\n+($N340*'fnd base rates'!G$117)\n+($O340*'fnd base rates'!G$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,7)))\n*$R340","v":1324.0743031039999},{"$f":"(($D340*'fnd base rates'!H$107)\n+($E340*'fnd base rates'!H$108)\n+($F340*'fnd base rates'!H$109)\n+($G340*'fnd base rates'!H$110)\n+($H340*'fnd base rates'!H$111)\n+($I340*'fnd base rates'!H$112)\n+($J340*'fnd base rates'!H$113)\n+($K340*'fnd base rates'!H$114)\n+($M340*'fnd base rates'!H$116)\n+($N340*'fnd base rates'!H$117)\n+($O340*'fnd base rates'!H$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,8)))","v":2625.1574400000004},{"$f":"(($D340*'fnd base rates'!I$107)\n+($E340*'fnd base rates'!I$108)\n+($F340*'fnd base rates'!I$109)\n+($G340*'fnd base rates'!I$110)\n+($H340*'fnd base rates'!I$111)\n+($I340*'fnd base rates'!I$112)\n+($J340*'fnd base rates'!I$113)\n+($K340*'fnd base rates'!I$114)\n+($M340*'fnd base rates'!I$116)\n+($N340*'fnd base rates'!I$117)\n+($O340*'fnd base rates'!I$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,9)))\n*$R340","v":2237.2195999999999},{"$f":"(($D340*'fnd base rates'!J$107)\n+($E340*'fnd base rates'!J$108)\n+($F340*'fnd base rates'!J$109)\n+($G340*'fnd base rates'!J$110)\n+($H340*'fnd base rates'!J$111)\n+($I340*'fnd base rates'!J$112)\n+($J340*'fnd base rates'!J$113)\n+($K340*'fnd base rates'!J$114)\n+($M340*'fnd base rates'!J$116)\n+($N340*'fnd base rates'!J$117)\n+($O340*'fnd base rates'!J$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,10)))\n*$R340","v":3901.2411200000001},{"$f":"(($D340*'fnd base rates'!K$107)\n+($E340*'fnd base rates'!K$108)\n+($F340*'fnd base rates'!K$109)\n+($G340*'fnd base rates'!K$110)\n+($H340*'fnd base rates'!K$111)\n+($I340*'fnd base rates'!K$112)\n+($J340*'fnd base rates'!K$113)\n+($K340*'fnd base rates'!K$114)\n+($M340*'fnd base rates'!K$116)\n+($N340*'fnd base rates'!K$117)\n+($O340*'fnd base rates'!K$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,11)))\n*$R340","v":5210.4378728640004},{"$f":"(($D340*'fnd base rates'!L$107)\n+($E340*'fnd base rates'!L$108)\n+($F340*'fnd base rates'!L$109)\n+($G340*'fnd base rates'!L$110)\n+($H340*'fnd base rates'!L$111)\n+($I340*'fnd base rates'!L$112)\n+($J340*'fnd base rates'!L$113)\n+($K340*'fnd base rates'!L$114)\n+($M340*'fnd base rates'!L$116)\n+($N340*'fnd base rates'!L$117)\n+($O340*'fnd base rates'!L$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,12)))","v":9191.4513200000001},{"$f":"(($D340*'fnd base rates'!M$107)\n+($E340*'fnd base rates'!M$108)\n+($F340*'fnd base rates'!M$109)\n+($G340*'fnd base rates'!M$110)\n+($H340*'fnd base rates'!M$111)\n+($I340*'fnd base rates'!M$112)\n+($J340*'fnd base rates'!M$113)\n+($K340*'fnd base rates'!M$114)\n+($M340*'fnd base rates'!M$116)\n+($N340*'fnd base rates'!M$117)\n+($O340*'fnd base rates'!M$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,13)))","v":0},66252.536587456008,null,446099101,"446","099","101",1,4,66252.536587456008,16563,1316,15247,null,null,null,null,null,null,0,null,0]
["446",446099133,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D341","v":0},{"$f":"'fnd enro'!E341","v":0},{"$f":"'fnd enro'!F341","v":0},{"$f":"'fnd enro'!G341","v":6},{"$f":"'fnd enro'!H341","v":1},{"$f":"'fnd enro'!I341","v":1},{"$f":"'fnd enro'!J341","v":0},{"$f":"'fnd enro'!K341","v":0.31440000000000001},{"$f":"'fnd enro'!L341","v":0},{"$f":"'fnd enro'!M341","v":1},{"$f":"'fnd enro'!N341","v":0},{"$f":"'fnd enro'!O341","v":0},{"$f":"'fnd enro'!P341","v":6},{"$f":"'fnd enro'!R341","v":8},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q341)","v":9},null,{"$f":"(($D341*'fnd base rates'!C$107)\n+($E341*'fnd base rates'!C$108)\n+($F341*'fnd base rates'!C$109)\n+($G341*'fnd base rates'!C$110)\n+($H341*'fnd base rates'!C$111)\n+($I341*'fnd base rates'!C$112)\n+($J341*'fnd base rates'!C$113)\n+($K341*'fnd base rates'!C$114)\n+($M341*'fnd base rates'!C$116)\n+($N341*'fnd base rates'!C$117)\n+($O341*'fnd base rates'!C$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,3)))\n*$R341","v":5551.9533874559993},{"$f":"(($D341*'fnd base rates'!D$107)\n+($E341*'fnd base rates'!D$108)\n+($F341*'fnd base rates'!D$109)\n+($G341*'fnd base rates'!D$110)\n+($H341*'fnd base rates'!D$111)\n+($I341*'fnd base rates'!D$112)\n+($J341*'fnd base rates'!D$113)\n+($K341*'fnd base rates'!D$114)\n+($M341*'fnd base rates'!D$116)\n+($N341*'fnd base rates'!D$117)\n+($O341*'fnd base rates'!D$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,4)))\n*$R341","v":9847.5753600000007},{"$f":"(($D341*'fnd base rates'!E$107)\n+($E341*'fnd base rates'!E$108)\n+($F341*'fnd base rates'!E$109)\n+($G341*'fnd base rates'!E$110)\n+($H341*'fnd base rates'!E$111)\n+($I341*'fnd base rates'!E$112)\n+($J341*'fnd base rates'!E$113)\n+($K341*'fnd base rates'!E$114)\n+($M341*'fnd base rates'!E$116)\n+($N341*'fnd base rates'!E$117)\n+($O341*'fnd base rates'!E$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,5)))\n*$R341","v":63961.119665408012},{"$f":"(($D341*'fnd base rates'!F$107)\n+($E341*'fnd base rates'!F$108)\n+($F341*'fnd base rates'!F$109)\n+($G341*'fnd base rates'!F$110)\n+($H341*'fnd base rates'!F$111)\n+($I341*'fnd base rates'!F$112)\n+($J341*'fnd base rates'!F$113)\n+($K341*'fnd base rates'!F$114)\n+($M341*'fnd base rates'!F$116)\n+($N341*'fnd base rates'!F$117)\n+($O341*'fnd base rates'!F$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,6)))\n*$R341","v":10819.187610112},{"$f":"(($D341*'fnd base rates'!G$107)\n+($E341*'fnd base rates'!G$108)\n+($F341*'fnd base rates'!G$109)\n+($G341*'fnd base rates'!G$110)\n+($H341*'fnd base rates'!G$111)\n+($I341*'fnd base rates'!G$112)\n+($J341*'fnd base rates'!G$113)\n+($K341*'fnd base rates'!G$114)\n+($M341*'fnd base rates'!G$116)\n+($N341*'fnd base rates'!G$117)\n+($O341*'fnd base rates'!G$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,7)))\n*$R341","v":2795.9701262080002},{"$f":"(($D341*'fnd base rates'!H$107)\n+($E341*'fnd base rates'!H$108)\n+($F341*'fnd base rates'!H$109)\n+($G341*'fnd base rates'!H$110)\n+($H341*'fnd base rates'!H$111)\n+($I341*'fnd base rates'!H$112)\n+($J341*'fnd base rates'!H$113)\n+($K341*'fnd base rates'!H$114)\n+($M341*'fnd base rates'!H$116)\n+($N341*'fnd base rates'!H$117)\n+($O341*'fnd base rates'!H$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,8)))","v":5086.0448800000004},{"$f":"(($D341*'fnd base rates'!I$107)\n+($E341*'fnd base rates'!I$108)\n+($F341*'fnd base rates'!I$109)\n+($G341*'fnd base rates'!I$110)\n+($H341*'fnd base rates'!I$111)\n+($I341*'fnd base rates'!I$112)\n+($J341*'fnd base rates'!I$113)\n+($K341*'fnd base rates'!I$114)\n+($M341*'fnd base rates'!I$116)\n+($N341*'fnd base rates'!I$117)\n+($O341*'fnd base rates'!I$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,9)))\n*$R341","v":4504.27376},{"$f":"(($D341*'fnd base rates'!J$107)\n+($E341*'fnd base rates'!J$108)\n+($F341*'fnd base rates'!J$109)\n+($G341*'fnd base rates'!J$110)\n+($H341*'fnd base rates'!J$111)\n+($I341*'fnd base rates'!J$112)\n+($J341*'fnd base rates'!J$113)\n+($K341*'fnd base rates'!J$114)\n+($M341*'fnd base rates'!J$116)\n+($N341*'fnd base rates'!J$117)\n+($O341*'fnd base rates'!J$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,10)))\n*$R341","v":7621.5809600000011},{"$f":"(($D341*'fnd base rates'!K$107)\n+($E341*'fnd base rates'!K$108)\n+($F341*'fnd base rates'!K$109)\n+($G341*'fnd base rates'!K$110)\n+($H341*'fnd base rates'!K$111)\n+($I341*'fnd base rates'!K$112)\n+($J341*'fnd base rates'!K$113)\n+($K341*'fnd base rates'!K$114)\n+($M341*'fnd base rates'!K$116)\n+($N341*'fnd base rates'!K$117)\n+($O341*'fnd base rates'!K$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,11)))\n*$R341","v":10442.240865728001},{"$f":"(($D341*'fnd base rates'!L$107)\n+($E341*'fnd base rates'!L$108)\n+($F341*'fnd base rates'!L$109)\n+($G341*'fnd base rates'!L$110)\n+($H341*'fnd base rates'!L$111)\n+($I341*'fnd base rates'!L$112)\n+($J341*'fnd base rates'!L$113)\n+($K341*'fnd base rates'!L$114)\n+($M341*'fnd base rates'!L$116)\n+($N341*'fnd base rates'!L$117)\n+($O341*'fnd base rates'!L$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,12)))","v":18914.222639999996},{"$f":"(($D341*'fnd base rates'!M$107)\n+($E341*'fnd base rates'!M$108)\n+($F341*'fnd base rates'!M$109)\n+($G341*'fnd base rates'!M$110)\n+($H341*'fnd base rates'!M$111)\n+($I341*'fnd base rates'!M$112)\n+($J341*'fnd base rates'!M$113)\n+($K341*'fnd base rates'!M$114)\n+($M341*'fnd base rates'!M$116)\n+($N341*'fnd base rates'!M$117)\n+($O341*'fnd base rates'!M$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,13)))","v":0},139544.16925491203,null,446099133,"446","099","133",1,8,139544.16925491203,17443,2562,14881,null,null,null,null,null,null,0,null,0]
["446",446099136,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D342","v":0},{"$f":"'fnd enro'!E342","v":0},{"$f":"'fnd enro'!F342","v":0},{"$f":"'fnd enro'!G342","v":0},{"$f":"'fnd enro'!H342","v":0},{"$f":"'fnd enro'!I342","v":1},{"$f":"'fnd enro'!J342","v":0},{"$f":"'fnd enro'!K342","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L342","v":0},{"$f":"'fnd enro'!M342","v":0},{"$f":"'fnd enro'!N342","v":0},{"$f":"'fnd enro'!O342","v":0},{"$f":"'fnd enro'!P342","v":1},{"$f":"'fnd enro'!R342","v":1},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q342)","v":3},null,{"$f":"(($D342*'fnd base rates'!C$107)\n+($E342*'fnd base rates'!C$108)\n+($F342*'fnd base rates'!C$109)\n+($G342*'fnd base rates'!C$110)\n+($H342*'fnd base rates'!C$111)\n+($I342*'fnd base rates'!C$112)\n+($J342*'fnd base rates'!C$113)\n+($K342*'fnd base rates'!C$114)\n+($M342*'fnd base rates'!C$116)\n+($N342*'fnd base rates'!C$117)\n+($O342*'fnd base rates'!C$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,3)))\n*$R342","v":671.62756343199999},{"$f":"(($D342*'fnd base rates'!D$107)\n+($E342*'fnd base rates'!D$108)\n+($F342*'fnd base rates'!D$109)\n+($G342*'fnd base rates'!D$110)\n+($H342*'fnd base rates'!D$111)\n+($I342*'fnd base rates'!D$112)\n+($J342*'fnd base rates'!D$113)\n+($K342*'fnd base rates'!D$114)\n+($M342*'fnd base rates'!D$116)\n+($N342*'fnd base rates'!D$117)\n+($O342*'fnd base rates'!D$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,4)))\n*$R342","v":1169.1551199999999},{"$f":"(($D342*'fnd base rates'!E$107)\n+($E342*'fnd base rates'!E$108)\n+($F342*'fnd base rates'!E$109)\n+($G342*'fnd base rates'!E$110)\n+($H342*'fnd base rates'!E$111)\n+($I342*'fnd base rates'!E$112)\n+($J342*'fnd base rates'!E$113)\n+($K342*'fnd base rates'!E$114)\n+($M342*'fnd base rates'!E$116)\n+($N342*'fnd base rates'!E$117)\n+($O342*'fnd base rates'!E$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,5)))\n*$R342","v":8539.9225881760012},{"$f":"(($D342*'fnd base rates'!F$107)\n+($E342*'fnd base rates'!F$108)\n+($F342*'fnd base rates'!F$109)\n+($G342*'fnd base rates'!F$110)\n+($H342*'fnd base rates'!F$111)\n+($I342*'fnd base rates'!F$112)\n+($J342*'fnd base rates'!F$113)\n+($K342*'fnd base rates'!F$114)\n+($M342*'fnd base rates'!F$116)\n+($N342*'fnd base rates'!F$117)\n+($O342*'fnd base rates'!F$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,6)))\n*$R342","v":1006.5279612640002},{"$f":"(($D342*'fnd base rates'!G$107)\n+($E342*'fnd base rates'!G$108)\n+($F342*'fnd base rates'!G$109)\n+($G342*'fnd base rates'!G$110)\n+($H342*'fnd base rates'!G$111)\n+($I342*'fnd base rates'!G$112)\n+($J342*'fnd base rates'!G$113)\n+($K342*'fnd base rates'!G$114)\n+($M342*'fnd base rates'!G$116)\n+($N342*'fnd base rates'!G$117)\n+($O342*'fnd base rates'!G$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,7)))\n*$R342","v":330.44667577600006},{"$f":"(($D342*'fnd base rates'!H$107)\n+($E342*'fnd base rates'!H$108)\n+($F342*'fnd base rates'!H$109)\n+($G342*'fnd base rates'!H$110)\n+($H342*'fnd base rates'!H$111)\n+($I342*'fnd base rates'!H$112)\n+($J342*'fnd base rates'!H$113)\n+($K342*'fnd base rates'!H$114)\n+($M342*'fnd base rates'!H$116)\n+($N342*'fnd base rates'!H$117)\n+($O342*'fnd base rates'!H$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D342*'fnd base rates'!I$107)\n+($E342*'fnd base rates'!I$108)\n+($F342*'fnd base rates'!I$109)\n+($G342*'fnd base rates'!I$110)\n+($H342*'fnd base rates'!I$111)\n+($I342*'fnd base rates'!I$112)\n+($J342*'fnd base rates'!I$113)\n+($K342*'fnd base rates'!I$114)\n+($M342*'fnd base rates'!I$116)\n+($N342*'fnd base rates'!I$117)\n+($O342*'fnd base rates'!I$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,9)))\n*$R342","v":601.34087999999997},{"$f":"(($D342*'fnd base rates'!J$107)\n+($E342*'fnd base rates'!J$108)\n+($F342*'fnd base rates'!J$109)\n+($G342*'fnd base rates'!J$110)\n+($H342*'fnd base rates'!J$111)\n+($I342*'fnd base rates'!J$112)\n+($J342*'fnd base rates'!J$113)\n+($K342*'fnd base rates'!J$114)\n+($M342*'fnd base rates'!J$116)\n+($N342*'fnd base rates'!J$117)\n+($O342*'fnd base rates'!J$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,10)))\n*$R342","v":1277.1192000000001},{"$f":"(($D342*'fnd base rates'!K$107)\n+($E342*'fnd base rates'!K$108)\n+($F342*'fnd base rates'!K$109)\n+($G342*'fnd base rates'!K$110)\n+($H342*'fnd base rates'!K$111)\n+($I342*'fnd base rates'!K$112)\n+($J342*'fnd base rates'!K$113)\n+($K342*'fnd base rates'!K$114)\n+($M342*'fnd base rates'!K$116)\n+($N342*'fnd base rates'!K$117)\n+($O342*'fnd base rates'!K$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,11)))\n*$R342","v":1298.5715882160002},{"$f":"(($D342*'fnd base rates'!L$107)\n+($E342*'fnd base rates'!L$108)\n+($F342*'fnd base rates'!L$109)\n+($G342*'fnd base rates'!L$110)\n+($H342*'fnd base rates'!L$111)\n+($I342*'fnd base rates'!L$112)\n+($J342*'fnd base rates'!L$113)\n+($K342*'fnd base rates'!L$114)\n+($M342*'fnd base rates'!L$116)\n+($N342*'fnd base rates'!L$117)\n+($O342*'fnd base rates'!L$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D342*'fnd base rates'!M$107)\n+($E342*'fnd base rates'!M$108)\n+($F342*'fnd base rates'!M$109)\n+($G342*'fnd base rates'!M$110)\n+($H342*'fnd base rates'!M$111)\n+($I342*'fnd base rates'!M$112)\n+($J342*'fnd base rates'!M$113)\n+($K342*'fnd base rates'!M$114)\n+($M342*'fnd base rates'!M$116)\n+($N342*'fnd base rates'!M$117)\n+($O342*'fnd base rates'!M$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,13)))","v":0},17973.103766864002,null,446099136,"446","099","136",1,{"$f":"enro","v":1},17973.103766864002,17973,112,17861,null,null,null,null,null,null,0,null,0]
["446",446099167,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D343","v":0},{"$f":"'fnd enro'!E343","v":0},{"$f":"'fnd enro'!F343","v":4},{"$f":"'fnd enro'!G343","v":23},{"$f":"'fnd enro'!H343","v":7},{"$f":"'fnd enro'!I343","v":10},{"$f":"'fnd enro'!J343","v":0},{"$f":"'fnd enro'!K343","v":1.7292000000000001},{"$f":"'fnd enro'!L343","v":0},{"$f":"'fnd enro'!M343","v":0},{"$f":"'fnd enro'!N343","v":0},{"$f":"'fnd enro'!O343","v":0},{"$f":"'fnd enro'!P343","v":25},{"$f":"'fnd enro'!R343","v":44},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q343)","v":4},null,{"$f":"(($D343*'fnd base rates'!C$107)\n+($E343*'fnd base rates'!C$108)\n+($F343*'fnd base rates'!C$109)\n+($G343*'fnd base rates'!C$110)\n+($H343*'fnd base rates'!C$111)\n+($I343*'fnd base rates'!C$112)\n+($J343*'fnd base rates'!C$113)\n+($K343*'fnd base rates'!C$114)\n+($M343*'fnd base rates'!C$116)\n+($N343*'fnd base rates'!C$117)\n+($O343*'fnd base rates'!C$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,3)))\n*$R343","v":28387.160551007997},{"$f":"(($D343*'fnd base rates'!D$107)\n+($E343*'fnd base rates'!D$108)\n+($F343*'fnd base rates'!D$109)\n+($G343*'fnd base rates'!D$110)\n+($H343*'fnd base rates'!D$111)\n+($I343*'fnd base rates'!D$112)\n+($J343*'fnd base rates'!D$113)\n+($K343*'fnd base rates'!D$114)\n+($M343*'fnd base rates'!D$116)\n+($N343*'fnd base rates'!D$117)\n+($O343*'fnd base rates'!D$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,4)))\n*$R343","v":45924.048799999997},{"$f":"(($D343*'fnd base rates'!E$107)\n+($E343*'fnd base rates'!E$108)\n+($F343*'fnd base rates'!E$109)\n+($G343*'fnd base rates'!E$110)\n+($H343*'fnd base rates'!E$111)\n+($I343*'fnd base rates'!E$112)\n+($J343*'fnd base rates'!E$113)\n+($K343*'fnd base rates'!E$114)\n+($M343*'fnd base rates'!E$116)\n+($N343*'fnd base rates'!E$117)\n+($O343*'fnd base rates'!E$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,5)))\n*$R343","v":279033.18443974404},{"$f":"(($D343*'fnd base rates'!F$107)\n+($E343*'fnd base rates'!F$108)\n+($F343*'fnd base rates'!F$109)\n+($G343*'fnd base rates'!F$110)\n+($H343*'fnd base rates'!F$111)\n+($I343*'fnd base rates'!F$112)\n+($J343*'fnd base rates'!F$113)\n+($K343*'fnd base rates'!F$114)\n+($M343*'fnd base rates'!F$116)\n+($N343*'fnd base rates'!F$117)\n+($O343*'fnd base rates'!F$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,6)))\n*$R343","v":56113.441335616},{"$f":"(($D343*'fnd base rates'!G$107)\n+($E343*'fnd base rates'!G$108)\n+($F343*'fnd base rates'!G$109)\n+($G343*'fnd base rates'!G$110)\n+($H343*'fnd base rates'!G$111)\n+($I343*'fnd base rates'!G$112)\n+($J343*'fnd base rates'!G$113)\n+($K343*'fnd base rates'!G$114)\n+($M343*'fnd base rates'!G$116)\n+($N343*'fnd base rates'!G$117)\n+($O343*'fnd base rates'!G$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,7)))\n*$R343","v":11745.972774144},{"$f":"(($D343*'fnd base rates'!H$107)\n+($E343*'fnd base rates'!H$108)\n+($F343*'fnd base rates'!H$109)\n+($G343*'fnd base rates'!H$110)\n+($H343*'fnd base rates'!H$111)\n+($I343*'fnd base rates'!H$112)\n+($J343*'fnd base rates'!H$113)\n+($K343*'fnd base rates'!H$114)\n+($M343*'fnd base rates'!H$116)\n+($N343*'fnd base rates'!H$117)\n+($O343*'fnd base rates'!H$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,8)))","v":28177.281839999996},{"$f":"(($D343*'fnd base rates'!I$107)\n+($E343*'fnd base rates'!I$108)\n+($F343*'fnd base rates'!I$109)\n+($G343*'fnd base rates'!I$110)\n+($H343*'fnd base rates'!I$111)\n+($I343*'fnd base rates'!I$112)\n+($J343*'fnd base rates'!I$113)\n+($K343*'fnd base rates'!I$114)\n+($M343*'fnd base rates'!I$116)\n+($N343*'fnd base rates'!I$117)\n+($O343*'fnd base rates'!I$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,9)))\n*$R343","v":21874.54192},{"$f":"(($D343*'fnd base rates'!J$107)\n+($E343*'fnd base rates'!J$108)\n+($F343*'fnd base rates'!J$109)\n+($G343*'fnd base rates'!J$110)\n+($H343*'fnd base rates'!J$111)\n+($I343*'fnd base rates'!J$112)\n+($J343*'fnd base rates'!J$113)\n+($K343*'fnd base rates'!J$114)\n+($M343*'fnd base rates'!J$116)\n+($N343*'fnd base rates'!J$117)\n+($O343*'fnd base rates'!J$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,10)))\n*$R343","v":29243.337760000002},{"$f":"(($D343*'fnd base rates'!K$107)\n+($E343*'fnd base rates'!K$108)\n+($F343*'fnd base rates'!K$109)\n+($G343*'fnd base rates'!K$110)\n+($H343*'fnd base rates'!K$111)\n+($I343*'fnd base rates'!K$112)\n+($J343*'fnd base rates'!K$113)\n+($K343*'fnd base rates'!K$114)\n+($M343*'fnd base rates'!K$116)\n+($N343*'fnd base rates'!K$117)\n+($O343*'fnd base rates'!K$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,11)))\n*$R343","v":55873.469001503996},{"$f":"(($D343*'fnd base rates'!L$107)\n+($E343*'fnd base rates'!L$108)\n+($F343*'fnd base rates'!L$109)\n+($G343*'fnd base rates'!L$110)\n+($H343*'fnd base rates'!L$111)\n+($I343*'fnd base rates'!L$112)\n+($J343*'fnd base rates'!L$113)\n+($K343*'fnd base rates'!L$114)\n+($M343*'fnd base rates'!L$116)\n+($N343*'fnd base rates'!L$117)\n+($O343*'fnd base rates'!L$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,12)))","v":90898.004520000002},{"$f":"(($D343*'fnd base rates'!M$107)\n+($E343*'fnd base rates'!M$108)\n+($F343*'fnd base rates'!M$109)\n+($G343*'fnd base rates'!M$110)\n+($H343*'fnd base rates'!M$111)\n+($I343*'fnd base rates'!M$112)\n+($J343*'fnd base rates'!M$113)\n+($K343*'fnd base rates'!M$114)\n+($M343*'fnd base rates'!M$116)\n+($N343*'fnd base rates'!M$117)\n+($O343*'fnd base rates'!M$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,13)))","v":0},647270.44294201594,null,446099167,"446","099","167",1,44,647270.44294201594,14711,119,14592,null,null,null,null,null,null,0,null,0]
["446",446099182,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D344","v":0},{"$f":"'fnd enro'!E344","v":0},{"$f":"'fnd enro'!F344","v":0},{"$f":"'fnd enro'!G344","v":1},{"$f":"'fnd enro'!H344","v":0},{"$f":"'fnd enro'!I344","v":2},{"$f":"'fnd enro'!J344","v":0},{"$f":"'fnd enro'!K344","v":0.1179},{"$f":"'fnd enro'!L344","v":0},{"$f":"'fnd enro'!M344","v":0},{"$f":"'fnd enro'!N344","v":0},{"$f":"'fnd enro'!O344","v":0},{"$f":"'fnd enro'!P344","v":1},{"$f":"'fnd enro'!R344","v":3},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q344)","v":8},null,{"$f":"(($D344*'fnd base rates'!C$107)\n+($E344*'fnd base rates'!C$108)\n+($F344*'fnd base rates'!C$109)\n+($G344*'fnd base rates'!C$110)\n+($H344*'fnd base rates'!C$111)\n+($I344*'fnd base rates'!C$112)\n+($J344*'fnd base rates'!C$113)\n+($K344*'fnd base rates'!C$114)\n+($M344*'fnd base rates'!C$116)\n+($N344*'fnd base rates'!C$117)\n+($O344*'fnd base rates'!C$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,3)))\n*$R344","v":1910.6638902959999},{"$f":"(($D344*'fnd base rates'!D$107)\n+($E344*'fnd base rates'!D$108)\n+($F344*'fnd base rates'!D$109)\n+($G344*'fnd base rates'!D$110)\n+($H344*'fnd base rates'!D$111)\n+($I344*'fnd base rates'!D$112)\n+($J344*'fnd base rates'!D$113)\n+($K344*'fnd base rates'!D$114)\n+($M344*'fnd base rates'!D$116)\n+($N344*'fnd base rates'!D$117)\n+($O344*'fnd base rates'!D$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,4)))\n*$R344","v":3013.54592},{"$f":"(($D344*'fnd base rates'!E$107)\n+($E344*'fnd base rates'!E$108)\n+($F344*'fnd base rates'!E$109)\n+($G344*'fnd base rates'!E$110)\n+($H344*'fnd base rates'!E$111)\n+($I344*'fnd base rates'!E$112)\n+($J344*'fnd base rates'!E$113)\n+($K344*'fnd base rates'!E$114)\n+($M344*'fnd base rates'!E$116)\n+($N344*'fnd base rates'!E$117)\n+($O344*'fnd base rates'!E$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,5)))\n*$R344","v":19635.714724528003},{"$f":"(($D344*'fnd base rates'!F$107)\n+($E344*'fnd base rates'!F$108)\n+($F344*'fnd base rates'!F$109)\n+($G344*'fnd base rates'!F$110)\n+($H344*'fnd base rates'!F$111)\n+($I344*'fnd base rates'!F$112)\n+($J344*'fnd base rates'!F$113)\n+($K344*'fnd base rates'!F$114)\n+($M344*'fnd base rates'!F$116)\n+($N344*'fnd base rates'!F$117)\n+($O344*'fnd base rates'!F$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,6)))\n*$R344","v":3425.8935637920004},{"$f":"(($D344*'fnd base rates'!G$107)\n+($E344*'fnd base rates'!G$108)\n+($F344*'fnd base rates'!G$109)\n+($G344*'fnd base rates'!G$110)\n+($H344*'fnd base rates'!G$111)\n+($I344*'fnd base rates'!G$112)\n+($J344*'fnd base rates'!G$113)\n+($K344*'fnd base rates'!G$114)\n+($M344*'fnd base rates'!G$116)\n+($N344*'fnd base rates'!G$117)\n+($O344*'fnd base rates'!G$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,7)))\n*$R344","v":749.4183473280001},{"$f":"(($D344*'fnd base rates'!H$107)\n+($E344*'fnd base rates'!H$108)\n+($F344*'fnd base rates'!H$109)\n+($G344*'fnd base rates'!H$110)\n+($H344*'fnd base rates'!H$111)\n+($I344*'fnd base rates'!H$112)\n+($J344*'fnd base rates'!H$113)\n+($K344*'fnd base rates'!H$114)\n+($M344*'fnd base rates'!H$116)\n+($N344*'fnd base rates'!H$117)\n+($O344*'fnd base rates'!H$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,8)))","v":2338.4805799999999},{"$f":"(($D344*'fnd base rates'!I$107)\n+($E344*'fnd base rates'!I$108)\n+($F344*'fnd base rates'!I$109)\n+($G344*'fnd base rates'!I$110)\n+($H344*'fnd base rates'!I$111)\n+($I344*'fnd base rates'!I$112)\n+($J344*'fnd base rates'!I$113)\n+($K344*'fnd base rates'!I$114)\n+($M344*'fnd base rates'!I$116)\n+($N344*'fnd base rates'!I$117)\n+($O344*'fnd base rates'!I$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,9)))\n*$R344","v":1531.5748000000001},{"$f":"(($D344*'fnd base rates'!J$107)\n+($E344*'fnd base rates'!J$108)\n+($F344*'fnd base rates'!J$109)\n+($G344*'fnd base rates'!J$110)\n+($H344*'fnd base rates'!J$111)\n+($I344*'fnd base rates'!J$112)\n+($J344*'fnd base rates'!J$113)\n+($K344*'fnd base rates'!J$114)\n+($M344*'fnd base rates'!J$116)\n+($N344*'fnd base rates'!J$117)\n+($O344*'fnd base rates'!J$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,10)))\n*$R344","v":2341.9597600000002},{"$f":"(($D344*'fnd base rates'!K$107)\n+($E344*'fnd base rates'!K$108)\n+($F344*'fnd base rates'!K$109)\n+($G344*'fnd base rates'!K$110)\n+($H344*'fnd base rates'!K$111)\n+($I344*'fnd base rates'!K$112)\n+($J344*'fnd base rates'!K$113)\n+($K344*'fnd base rates'!K$114)\n+($M344*'fnd base rates'!K$116)\n+($N344*'fnd base rates'!K$117)\n+($O344*'fnd base rates'!K$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,11)))\n*$R344","v":3839.5355646480002},{"$f":"(($D344*'fnd base rates'!L$107)\n+($E344*'fnd base rates'!L$108)\n+($F344*'fnd base rates'!L$109)\n+($G344*'fnd base rates'!L$110)\n+($H344*'fnd base rates'!L$111)\n+($I344*'fnd base rates'!L$112)\n+($J344*'fnd base rates'!L$113)\n+($K344*'fnd base rates'!L$114)\n+($M344*'fnd base rates'!L$116)\n+($N344*'fnd base rates'!L$117)\n+($O344*'fnd base rates'!L$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,12)))","v":5849.8659900000002},{"$f":"(($D344*'fnd base rates'!M$107)\n+($E344*'fnd base rates'!M$108)\n+($F344*'fnd base rates'!M$109)\n+($G344*'fnd base rates'!M$110)\n+($H344*'fnd base rates'!M$111)\n+($I344*'fnd base rates'!M$112)\n+($J344*'fnd base rates'!M$113)\n+($K344*'fnd base rates'!M$114)\n+($M344*'fnd base rates'!M$116)\n+($N344*'fnd base rates'!M$117)\n+($O344*'fnd base rates'!M$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,13)))","v":0},44636.653140592003,null,446099182,"446","099","182",1,3,44636.653140592003,14879,-1684,16563,null,null,null,null,null,null,0,null,0]
["446",446099208,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D345","v":0},{"$f":"'fnd enro'!E345","v":0},{"$f":"'fnd enro'!F345","v":1},{"$f":"'fnd enro'!G345","v":2},{"$f":"'fnd enro'!H345","v":1},{"$f":"'fnd enro'!I345","v":0},{"$f":"'fnd enro'!J345","v":0},{"$f":"'fnd enro'!K345","v":0.15720000000000001},{"$f":"'fnd enro'!L345","v":0},{"$f":"'fnd enro'!M345","v":1},{"$f":"'fnd enro'!N345","v":0},{"$f":"'fnd enro'!O345","v":0},{"$f":"'fnd enro'!P345","v":2},{"$f":"'fnd enro'!R345","v":4},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q345)","v":2},null,{"$f":"(($D345*'fnd base rates'!C$107)\n+($E345*'fnd base rates'!C$108)\n+($F345*'fnd base rates'!C$109)\n+($G345*'fnd base rates'!C$110)\n+($H345*'fnd base rates'!C$111)\n+($I345*'fnd base rates'!C$112)\n+($J345*'fnd base rates'!C$113)\n+($K345*'fnd base rates'!C$114)\n+($M345*'fnd base rates'!C$116)\n+($N345*'fnd base rates'!C$117)\n+($O345*'fnd base rates'!C$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,3)))\n*$R345","v":2669.8373737280003},{"$f":"(($D345*'fnd base rates'!D$107)\n+($E345*'fnd base rates'!D$108)\n+($F345*'fnd base rates'!D$109)\n+($G345*'fnd base rates'!D$110)\n+($H345*'fnd base rates'!D$111)\n+($I345*'fnd base rates'!D$112)\n+($J345*'fnd base rates'!D$113)\n+($K345*'fnd base rates'!D$114)\n+($M345*'fnd base rates'!D$116)\n+($N345*'fnd base rates'!D$117)\n+($O345*'fnd base rates'!D$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,4)))\n*$R345","v":4244.3172800000002},{"$f":"(($D345*'fnd base rates'!E$107)\n+($E345*'fnd base rates'!E$108)\n+($F345*'fnd base rates'!E$109)\n+($G345*'fnd base rates'!E$110)\n+($H345*'fnd base rates'!E$111)\n+($I345*'fnd base rates'!E$112)\n+($J345*'fnd base rates'!E$113)\n+($K345*'fnd base rates'!E$114)\n+($M345*'fnd base rates'!E$116)\n+($N345*'fnd base rates'!E$117)\n+($O345*'fnd base rates'!E$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,5)))\n*$R345","v":24243.423152704003},{"$f":"(($D345*'fnd base rates'!F$107)\n+($E345*'fnd base rates'!F$108)\n+($F345*'fnd base rates'!F$109)\n+($G345*'fnd base rates'!F$110)\n+($H345*'fnd base rates'!F$111)\n+($I345*'fnd base rates'!F$112)\n+($J345*'fnd base rates'!F$113)\n+($K345*'fnd base rates'!F$114)\n+($M345*'fnd base rates'!F$116)\n+($N345*'fnd base rates'!F$117)\n+($O345*'fnd base rates'!F$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,6)))\n*$R345","v":5574.1467250559999},{"$f":"(($D345*'fnd base rates'!G$107)\n+($E345*'fnd base rates'!G$108)\n+($F345*'fnd base rates'!G$109)\n+($G345*'fnd base rates'!G$110)\n+($H345*'fnd base rates'!G$111)\n+($I345*'fnd base rates'!G$112)\n+($J345*'fnd base rates'!G$113)\n+($K345*'fnd base rates'!G$114)\n+($M345*'fnd base rates'!G$116)\n+($N345*'fnd base rates'!G$117)\n+($O345*'fnd base rates'!G$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,7)))\n*$R345","v":1059.340463104},{"$f":"(($D345*'fnd base rates'!H$107)\n+($E345*'fnd base rates'!H$108)\n+($F345*'fnd base rates'!H$109)\n+($G345*'fnd base rates'!H$110)\n+($H345*'fnd base rates'!H$111)\n+($I345*'fnd base rates'!H$112)\n+($J345*'fnd base rates'!H$113)\n+($K345*'fnd base rates'!H$114)\n+($M345*'fnd base rates'!H$116)\n+($N345*'fnd base rates'!H$117)\n+($O345*'fnd base rates'!H$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,8)))","v":2397.7274400000001},{"$f":"(($D345*'fnd base rates'!I$107)\n+($E345*'fnd base rates'!I$108)\n+($F345*'fnd base rates'!I$109)\n+($G345*'fnd base rates'!I$110)\n+($H345*'fnd base rates'!I$111)\n+($I345*'fnd base rates'!I$112)\n+($J345*'fnd base rates'!I$113)\n+($K345*'fnd base rates'!I$114)\n+($M345*'fnd base rates'!I$116)\n+($N345*'fnd base rates'!I$117)\n+($O345*'fnd base rates'!I$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,9)))\n*$R345","v":1964.2610400000001},{"$f":"(($D345*'fnd base rates'!J$107)\n+($E345*'fnd base rates'!J$108)\n+($F345*'fnd base rates'!J$109)\n+($G345*'fnd base rates'!J$110)\n+($H345*'fnd base rates'!J$111)\n+($I345*'fnd base rates'!J$112)\n+($J345*'fnd base rates'!J$113)\n+($K345*'fnd base rates'!J$114)\n+($M345*'fnd base rates'!J$116)\n+($N345*'fnd base rates'!J$117)\n+($O345*'fnd base rates'!J$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,10)))\n*$R345","v":1977.1673600000001},{"$f":"(($D345*'fnd base rates'!K$107)\n+($E345*'fnd base rates'!K$108)\n+($F345*'fnd base rates'!K$109)\n+($G345*'fnd base rates'!K$110)\n+($H345*'fnd base rates'!K$111)\n+($I345*'fnd base rates'!K$112)\n+($J345*'fnd base rates'!K$113)\n+($K345*'fnd base rates'!K$114)\n+($M345*'fnd base rates'!K$116)\n+($N345*'fnd base rates'!K$117)\n+($O345*'fnd base rates'!K$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,11)))\n*$R345","v":5416.4921128640008},{"$f":"(($D345*'fnd base rates'!L$107)\n+($E345*'fnd base rates'!L$108)\n+($F345*'fnd base rates'!L$109)\n+($G345*'fnd base rates'!L$110)\n+($H345*'fnd base rates'!L$111)\n+($I345*'fnd base rates'!L$112)\n+($J345*'fnd base rates'!L$113)\n+($K345*'fnd base rates'!L$114)\n+($M345*'fnd base rates'!L$116)\n+($N345*'fnd base rates'!L$117)\n+($O345*'fnd base rates'!L$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,12)))","v":8487.0513200000005},{"$f":"(($D345*'fnd base rates'!M$107)\n+($E345*'fnd base rates'!M$108)\n+($F345*'fnd base rates'!M$109)\n+($G345*'fnd base rates'!M$110)\n+($H345*'fnd base rates'!M$111)\n+($I345*'fnd base rates'!M$112)\n+($J345*'fnd base rates'!M$113)\n+($K345*'fnd base rates'!M$114)\n+($M345*'fnd base rates'!M$116)\n+($N345*'fnd base rates'!M$117)\n+($O345*'fnd base rates'!M$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,13)))","v":0},58033.764267456005,null,446099208,"446","099","208",1,4,58033.764267456005,14508,-2935,17443,null,null,null,null,null,null,0,null,0]
["446",446099212,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D346","v":0},{"$f":"'fnd enro'!E346","v":0},{"$f":"'fnd enro'!F346","v":8},{"$f":"'fnd enro'!G346","v":48},{"$f":"'fnd enro'!H346","v":12},{"$f":"'fnd enro'!I346","v":16},{"$f":"'fnd enro'!J346","v":0},{"$f":"'fnd enro'!K346","v":3.3012000000000001},{"$f":"'fnd enro'!L346","v":0},{"$f":"'fnd enro'!M346","v":2},{"$f":"'fnd enro'!N346","v":1},{"$f":"'fnd enro'!O346","v":0},{"$f":"'fnd enro'!P346","v":30},{"$f":"'fnd enro'!R346","v":84},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q346)","v":5},null,{"$f":"(($D346*'fnd base rates'!C$107)\n+($E346*'fnd base rates'!C$108)\n+($F346*'fnd base rates'!C$109)\n+($G346*'fnd base rates'!C$110)\n+($H346*'fnd base rates'!C$111)\n+($I346*'fnd base rates'!C$112)\n+($J346*'fnd base rates'!C$113)\n+($K346*'fnd base rates'!C$114)\n+($M346*'fnd base rates'!C$116)\n+($N346*'fnd base rates'!C$117)\n+($O346*'fnd base rates'!C$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,3)))\n*$R346","v":53439.707168287998},{"$f":"(($D346*'fnd base rates'!D$107)\n+($E346*'fnd base rates'!D$108)\n+($F346*'fnd base rates'!D$109)\n+($G346*'fnd base rates'!D$110)\n+($H346*'fnd base rates'!D$111)\n+($I346*'fnd base rates'!D$112)\n+($J346*'fnd base rates'!D$113)\n+($K346*'fnd base rates'!D$114)\n+($M346*'fnd base rates'!D$116)\n+($N346*'fnd base rates'!D$117)\n+($O346*'fnd base rates'!D$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,4)))\n*$R346","v":83019.01496},{"$f":"(($D346*'fnd base rates'!E$107)\n+($E346*'fnd base rates'!E$108)\n+($F346*'fnd base rates'!E$109)\n+($G346*'fnd base rates'!E$110)\n+($H346*'fnd base rates'!E$111)\n+($I346*'fnd base rates'!E$112)\n+($J346*'fnd base rates'!E$113)\n+($K346*'fnd base rates'!E$114)\n+($M346*'fnd base rates'!E$116)\n+($N346*'fnd base rates'!E$117)\n+($O346*'fnd base rates'!E$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,5)))\n*$R346","v":482570.36364678404},{"$f":"(($D346*'fnd base rates'!F$107)\n+($E346*'fnd base rates'!F$108)\n+($F346*'fnd base rates'!F$109)\n+($G346*'fnd base rates'!F$110)\n+($H346*'fnd base rates'!F$111)\n+($I346*'fnd base rates'!F$112)\n+($J346*'fnd base rates'!F$113)\n+($K346*'fnd base rates'!F$114)\n+($M346*'fnd base rates'!F$116)\n+($N346*'fnd base rates'!F$117)\n+($O346*'fnd base rates'!F$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,6)))\n*$R346","v":109402.67586617601},{"$f":"(($D346*'fnd base rates'!G$107)\n+($E346*'fnd base rates'!G$108)\n+($F346*'fnd base rates'!G$109)\n+($G346*'fnd base rates'!G$110)\n+($H346*'fnd base rates'!G$111)\n+($I346*'fnd base rates'!G$112)\n+($J346*'fnd base rates'!G$113)\n+($K346*'fnd base rates'!G$114)\n+($M346*'fnd base rates'!G$116)\n+($N346*'fnd base rates'!G$117)\n+($O346*'fnd base rates'!G$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,7)))\n*$R346","v":20058.448685183997},{"$f":"(($D346*'fnd base rates'!H$107)\n+($E346*'fnd base rates'!H$108)\n+($F346*'fnd base rates'!H$109)\n+($G346*'fnd base rates'!H$110)\n+($H346*'fnd base rates'!H$111)\n+($I346*'fnd base rates'!H$112)\n+($J346*'fnd base rates'!H$113)\n+($K346*'fnd base rates'!H$114)\n+($M346*'fnd base rates'!H$116)\n+($N346*'fnd base rates'!H$117)\n+($O346*'fnd base rates'!H$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,8)))","v":52860.516240000004},{"$f":"(($D346*'fnd base rates'!I$107)\n+($E346*'fnd base rates'!I$108)\n+($F346*'fnd base rates'!I$109)\n+($G346*'fnd base rates'!I$110)\n+($H346*'fnd base rates'!I$111)\n+($I346*'fnd base rates'!I$112)\n+($J346*'fnd base rates'!I$113)\n+($K346*'fnd base rates'!I$114)\n+($M346*'fnd base rates'!I$116)\n+($N346*'fnd base rates'!I$117)\n+($O346*'fnd base rates'!I$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,9)))\n*$R346","v":39659.950960000002},{"$f":"(($D346*'fnd base rates'!J$107)\n+($E346*'fnd base rates'!J$108)\n+($F346*'fnd base rates'!J$109)\n+($G346*'fnd base rates'!J$110)\n+($H346*'fnd base rates'!J$111)\n+($I346*'fnd base rates'!J$112)\n+($J346*'fnd base rates'!J$113)\n+($K346*'fnd base rates'!J$114)\n+($M346*'fnd base rates'!J$116)\n+($N346*'fnd base rates'!J$117)\n+($O346*'fnd base rates'!J$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,10)))\n*$R346","v":43420.627039999999},{"$f":"(($D346*'fnd base rates'!K$107)\n+($E346*'fnd base rates'!K$108)\n+($F346*'fnd base rates'!K$109)\n+($G346*'fnd base rates'!K$110)\n+($H346*'fnd base rates'!K$111)\n+($I346*'fnd base rates'!K$112)\n+($J346*'fnd base rates'!K$113)\n+($K346*'fnd base rates'!K$114)\n+($M346*'fnd base rates'!K$116)\n+($N346*'fnd base rates'!K$117)\n+($O346*'fnd base rates'!K$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,11)))\n*$R346","v":107454.48741014401},{"$f":"(($D346*'fnd base rates'!L$107)\n+($E346*'fnd base rates'!L$108)\n+($F346*'fnd base rates'!L$109)\n+($G346*'fnd base rates'!L$110)\n+($H346*'fnd base rates'!L$111)\n+($I346*'fnd base rates'!L$112)\n+($J346*'fnd base rates'!L$113)\n+($K346*'fnd base rates'!L$114)\n+($M346*'fnd base rates'!L$116)\n+($N346*'fnd base rates'!L$117)\n+($O346*'fnd base rates'!L$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,12)))","v":166338.78771999999},{"$f":"(($D346*'fnd base rates'!M$107)\n+($E346*'fnd base rates'!M$108)\n+($F346*'fnd base rates'!M$109)\n+($G346*'fnd base rates'!M$110)\n+($H346*'fnd base rates'!M$111)\n+($I346*'fnd base rates'!M$112)\n+($J346*'fnd base rates'!M$113)\n+($K346*'fnd base rates'!M$114)\n+($M346*'fnd base rates'!M$116)\n+($N346*'fnd base rates'!M$117)\n+($O346*'fnd base rates'!M$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,13)))","v":0},1158224.5796965761,null,446099212,"446","099","212",1,84,1158224.5796965761,13788,-4185,17973,null,null,null,null,null,null,0,null,0]
["446",446099218,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D347","v":0},{"$f":"'fnd enro'!E347","v":0},{"$f":"'fnd enro'!F347","v":6},{"$f":"'fnd enro'!G347","v":21},{"$f":"'fnd enro'!H347","v":10},{"$f":"'fnd enro'!I347","v":13},{"$f":"'fnd enro'!J347","v":0},{"$f":"'fnd enro'!K347","v":1.9650000000000001},{"$f":"'fnd enro'!L347","v":0},{"$f":"'fnd enro'!M347","v":1},{"$f":"'fnd enro'!N347","v":1},{"$f":"'fnd enro'!O347","v":0},{"$f":"'fnd enro'!P347","v":14},{"$f":"'fnd enro'!R347","v":50},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q347)","v":5},null,{"$f":"(($D347*'fnd base rates'!C$107)\n+($E347*'fnd base rates'!C$108)\n+($F347*'fnd base rates'!C$109)\n+($G347*'fnd base rates'!C$110)\n+($H347*'fnd base rates'!C$111)\n+($I347*'fnd base rates'!C$112)\n+($J347*'fnd base rates'!C$113)\n+($K347*'fnd base rates'!C$114)\n+($M347*'fnd base rates'!C$116)\n+($N347*'fnd base rates'!C$117)\n+($O347*'fnd base rates'!C$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,3)))\n*$R347","v":31567.385771600006},{"$f":"(($D347*'fnd base rates'!D$107)\n+($E347*'fnd base rates'!D$108)\n+($F347*'fnd base rates'!D$109)\n+($G347*'fnd base rates'!D$110)\n+($H347*'fnd base rates'!D$111)\n+($I347*'fnd base rates'!D$112)\n+($J347*'fnd base rates'!D$113)\n+($K347*'fnd base rates'!D$114)\n+($M347*'fnd base rates'!D$116)\n+($N347*'fnd base rates'!D$117)\n+($O347*'fnd base rates'!D$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,4)))\n*$R347","v":48184.718959999998},{"$f":"(($D347*'fnd base rates'!E$107)\n+($E347*'fnd base rates'!E$108)\n+($F347*'fnd base rates'!E$109)\n+($G347*'fnd base rates'!E$110)\n+($H347*'fnd base rates'!E$111)\n+($I347*'fnd base rates'!E$112)\n+($J347*'fnd base rates'!E$113)\n+($K347*'fnd base rates'!E$114)\n+($M347*'fnd base rates'!E$116)\n+($N347*'fnd base rates'!E$117)\n+($O347*'fnd base rates'!E$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,5)))\n*$R347","v":277772.98092880001},{"$f":"(($D347*'fnd base rates'!F$107)\n+($E347*'fnd base rates'!F$108)\n+($F347*'fnd base rates'!F$109)\n+($G347*'fnd base rates'!F$110)\n+($H347*'fnd base rates'!F$111)\n+($I347*'fnd base rates'!F$112)\n+($J347*'fnd base rates'!F$113)\n+($K347*'fnd base rates'!F$114)\n+($M347*'fnd base rates'!F$116)\n+($N347*'fnd base rates'!F$117)\n+($O347*'fnd base rates'!F$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,6)))\n*$R347","v":62946.374383200004},{"$f":"(($D347*'fnd base rates'!G$107)\n+($E347*'fnd base rates'!G$108)\n+($F347*'fnd base rates'!G$109)\n+($G347*'fnd base rates'!G$110)\n+($H347*'fnd base rates'!G$111)\n+($I347*'fnd base rates'!G$112)\n+($J347*'fnd base rates'!G$113)\n+($K347*'fnd base rates'!G$114)\n+($M347*'fnd base rates'!G$116)\n+($N347*'fnd base rates'!G$117)\n+($O347*'fnd base rates'!G$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,7)))\n*$R347","v":11412.282268800003},{"$f":"(($D347*'fnd base rates'!H$107)\n+($E347*'fnd base rates'!H$108)\n+($F347*'fnd base rates'!H$109)\n+($G347*'fnd base rates'!H$110)\n+($H347*'fnd base rates'!H$111)\n+($I347*'fnd base rates'!H$112)\n+($J347*'fnd base rates'!H$113)\n+($K347*'fnd base rates'!H$114)\n+($M347*'fnd base rates'!H$116)\n+($N347*'fnd base rates'!H$117)\n+($O347*'fnd base rates'!H$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,8)))","v":32532.153000000002},{"$f":"(($D347*'fnd base rates'!I$107)\n+($E347*'fnd base rates'!I$108)\n+($F347*'fnd base rates'!I$109)\n+($G347*'fnd base rates'!I$110)\n+($H347*'fnd base rates'!I$111)\n+($I347*'fnd base rates'!I$112)\n+($J347*'fnd base rates'!I$113)\n+($K347*'fnd base rates'!I$114)\n+($M347*'fnd base rates'!I$116)\n+($N347*'fnd base rates'!I$117)\n+($O347*'fnd base rates'!I$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,9)))\n*$R347","v":23481.15},{"$f":"(($D347*'fnd base rates'!J$107)\n+($E347*'fnd base rates'!J$108)\n+($F347*'fnd base rates'!J$109)\n+($G347*'fnd base rates'!J$110)\n+($H347*'fnd base rates'!J$111)\n+($I347*'fnd base rates'!J$112)\n+($J347*'fnd base rates'!J$113)\n+($K347*'fnd base rates'!J$114)\n+($M347*'fnd base rates'!J$116)\n+($N347*'fnd base rates'!J$117)\n+($O347*'fnd base rates'!J$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,10)))\n*$R347","v":25112.081120000003},{"$f":"(($D347*'fnd base rates'!K$107)\n+($E347*'fnd base rates'!K$108)\n+($F347*'fnd base rates'!K$109)\n+($G347*'fnd base rates'!K$110)\n+($H347*'fnd base rates'!K$111)\n+($I347*'fnd base rates'!K$112)\n+($J347*'fnd base rates'!K$113)\n+($K347*'fnd base rates'!K$114)\n+($M347*'fnd base rates'!K$116)\n+($N347*'fnd base rates'!K$117)\n+($O347*'fnd base rates'!K$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,11)))\n*$R347","v":64505.341490800005},{"$f":"(($D347*'fnd base rates'!L$107)\n+($E347*'fnd base rates'!L$108)\n+($F347*'fnd base rates'!L$109)\n+($G347*'fnd base rates'!L$110)\n+($H347*'fnd base rates'!L$111)\n+($I347*'fnd base rates'!L$112)\n+($J347*'fnd base rates'!L$113)\n+($K347*'fnd base rates'!L$114)\n+($M347*'fnd base rates'!L$116)\n+($N347*'fnd base rates'!L$117)\n+($O347*'fnd base rates'!L$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,12)))","v":97097.3465},{"$f":"(($D347*'fnd base rates'!M$107)\n+($E347*'fnd base rates'!M$108)\n+($F347*'fnd base rates'!M$109)\n+($G347*'fnd base rates'!M$110)\n+($H347*'fnd base rates'!M$111)\n+($I347*'fnd base rates'!M$112)\n+($J347*'fnd base rates'!M$113)\n+($K347*'fnd base rates'!M$114)\n+($M347*'fnd base rates'!M$116)\n+($N347*'fnd base rates'!M$117)\n+($O347*'fnd base rates'!M$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,13)))","v":0},674611.81442319998,null,446099218,"446","099","218",1,50,674611.81442319998,13492,-1219,14711,null,null,null,null,null,null,0,null,0]
["446",446099220,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D348","v":0},{"$f":"'fnd enro'!E348","v":0},{"$f":"'fnd enro'!F348","v":5},{"$f":"'fnd enro'!G348","v":17},{"$f":"'fnd enro'!H348","v":4},{"$f":"'fnd enro'!I348","v":5},{"$f":"'fnd enro'!J348","v":0},{"$f":"'fnd enro'!K348","v":1.2182999999999999},{"$f":"'fnd enro'!L348","v":0},{"$f":"'fnd enro'!M348","v":0},{"$f":"'fnd enro'!N348","v":0},{"$f":"'fnd enro'!O348","v":0},{"$f":"'fnd enro'!P348","v":19},{"$f":"'fnd enro'!R348","v":31},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q348)","v":8},null,{"$f":"(($D348*'fnd base rates'!C$107)\n+($E348*'fnd base rates'!C$108)\n+($F348*'fnd base rates'!C$109)\n+($G348*'fnd base rates'!C$110)\n+($H348*'fnd base rates'!C$111)\n+($I348*'fnd base rates'!C$112)\n+($J348*'fnd base rates'!C$113)\n+($K348*'fnd base rates'!C$114)\n+($M348*'fnd base rates'!C$116)\n+($N348*'fnd base rates'!C$117)\n+($O348*'fnd base rates'!C$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,3)))\n*$R348","v":20524.758226392001},{"$f":"(($D348*'fnd base rates'!D$107)\n+($E348*'fnd base rates'!D$108)\n+($F348*'fnd base rates'!D$109)\n+($G348*'fnd base rates'!D$110)\n+($H348*'fnd base rates'!D$111)\n+($I348*'fnd base rates'!D$112)\n+($J348*'fnd base rates'!D$113)\n+($K348*'fnd base rates'!D$114)\n+($M348*'fnd base rates'!D$116)\n+($N348*'fnd base rates'!D$117)\n+($O348*'fnd base rates'!D$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,4)))\n*$R348","v":34841.23328},{"$f":"(($D348*'fnd base rates'!E$107)\n+($E348*'fnd base rates'!E$108)\n+($F348*'fnd base rates'!E$109)\n+($G348*'fnd base rates'!E$110)\n+($H348*'fnd base rates'!E$111)\n+($I348*'fnd base rates'!E$112)\n+($J348*'fnd base rates'!E$113)\n+($K348*'fnd base rates'!E$114)\n+($M348*'fnd base rates'!E$116)\n+($N348*'fnd base rates'!E$117)\n+($O348*'fnd base rates'!E$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,5)))\n*$R348","v":218921.29207345602},{"$f":"(($D348*'fnd base rates'!F$107)\n+($E348*'fnd base rates'!F$108)\n+($F348*'fnd base rates'!F$109)\n+($G348*'fnd base rates'!F$110)\n+($H348*'fnd base rates'!F$111)\n+($I348*'fnd base rates'!F$112)\n+($J348*'fnd base rates'!F$113)\n+($K348*'fnd base rates'!F$114)\n+($M348*'fnd base rates'!F$116)\n+($N348*'fnd base rates'!F$117)\n+($O348*'fnd base rates'!F$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,6)))\n*$R348","v":40630.236719184002},{"$f":"(($D348*'fnd base rates'!G$107)\n+($E348*'fnd base rates'!G$108)\n+($F348*'fnd base rates'!G$109)\n+($G348*'fnd base rates'!G$110)\n+($H348*'fnd base rates'!G$111)\n+($I348*'fnd base rates'!G$112)\n+($J348*'fnd base rates'!G$113)\n+($K348*'fnd base rates'!G$114)\n+($M348*'fnd base rates'!G$116)\n+($N348*'fnd base rates'!G$117)\n+($O348*'fnd base rates'!G$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,7)))\n*$R348","v":9424.0987890559991},{"$f":"(($D348*'fnd base rates'!H$107)\n+($E348*'fnd base rates'!H$108)\n+($F348*'fnd base rates'!H$109)\n+($G348*'fnd base rates'!H$110)\n+($H348*'fnd base rates'!H$111)\n+($I348*'fnd base rates'!H$112)\n+($J348*'fnd base rates'!H$113)\n+($K348*'fnd base rates'!H$114)\n+($M348*'fnd base rates'!H$116)\n+($N348*'fnd base rates'!H$117)\n+($O348*'fnd base rates'!H$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,8)))","v":19362.082659999996},{"$f":"(($D348*'fnd base rates'!I$107)\n+($E348*'fnd base rates'!I$108)\n+($F348*'fnd base rates'!I$109)\n+($G348*'fnd base rates'!I$110)\n+($H348*'fnd base rates'!I$111)\n+($I348*'fnd base rates'!I$112)\n+($J348*'fnd base rates'!I$113)\n+($K348*'fnd base rates'!I$114)\n+($M348*'fnd base rates'!I$116)\n+($N348*'fnd base rates'!I$117)\n+($O348*'fnd base rates'!I$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,9)))\n*$R348","v":16206.635200000001},{"$f":"(($D348*'fnd base rates'!J$107)\n+($E348*'fnd base rates'!J$108)\n+($F348*'fnd base rates'!J$109)\n+($G348*'fnd base rates'!J$110)\n+($H348*'fnd base rates'!J$111)\n+($I348*'fnd base rates'!J$112)\n+($J348*'fnd base rates'!J$113)\n+($K348*'fnd base rates'!J$114)\n+($M348*'fnd base rates'!J$116)\n+($N348*'fnd base rates'!J$117)\n+($O348*'fnd base rates'!J$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,10)))\n*$R348","v":24511.548879999998},{"$f":"(($D348*'fnd base rates'!K$107)\n+($E348*'fnd base rates'!K$108)\n+($F348*'fnd base rates'!K$109)\n+($G348*'fnd base rates'!K$110)\n+($H348*'fnd base rates'!K$111)\n+($I348*'fnd base rates'!K$112)\n+($J348*'fnd base rates'!K$113)\n+($K348*'fnd base rates'!K$114)\n+($M348*'fnd base rates'!K$116)\n+($N348*'fnd base rates'!K$117)\n+($O348*'fnd base rates'!K$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,11)))\n*$R348","v":39164.438274696004},{"$f":"(($D348*'fnd base rates'!L$107)\n+($E348*'fnd base rates'!L$108)\n+($F348*'fnd base rates'!L$109)\n+($G348*'fnd base rates'!L$110)\n+($H348*'fnd base rates'!L$111)\n+($I348*'fnd base rates'!L$112)\n+($J348*'fnd base rates'!L$113)\n+($K348*'fnd base rates'!L$114)\n+($M348*'fnd base rates'!L$116)\n+($N348*'fnd base rates'!L$117)\n+($O348*'fnd base rates'!L$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,12)))","v":68012.005229999995},{"$f":"(($D348*'fnd base rates'!M$107)\n+($E348*'fnd base rates'!M$108)\n+($F348*'fnd base rates'!M$109)\n+($G348*'fnd base rates'!M$110)\n+($H348*'fnd base rates'!M$111)\n+($I348*'fnd base rates'!M$112)\n+($J348*'fnd base rates'!M$113)\n+($K348*'fnd base rates'!M$114)\n+($M348*'fnd base rates'!M$116)\n+($N348*'fnd base rates'!M$117)\n+($O348*'fnd base rates'!M$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,13)))","v":0},491598.32933278405,null,446099220,"446","099","220",1,31,491598.32933278405,15858,979,14879,null,null,null,null,null,null,0,null,0]
["446",446099238,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D349","v":0},{"$f":"'fnd enro'!E349","v":0},{"$f":"'fnd enro'!F349","v":1},{"$f":"'fnd enro'!G349","v":10},{"$f":"'fnd enro'!H349","v":3},{"$f":"'fnd enro'!I349","v":0},{"$f":"'fnd enro'!J349","v":0},{"$f":"'fnd enro'!K349","v":0.55020000000000002},{"$f":"'fnd enro'!L349","v":0},{"$f":"'fnd enro'!M349","v":0},{"$f":"'fnd enro'!N349","v":0},{"$f":"'fnd enro'!O349","v":0},{"$f":"'fnd enro'!P349","v":3},{"$f":"'fnd enro'!R349","v":14},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q349)","v":6},null,{"$f":"(($D349*'fnd base rates'!C$107)\n+($E349*'fnd base rates'!C$108)\n+($F349*'fnd base rates'!C$109)\n+($G349*'fnd base rates'!C$110)\n+($H349*'fnd base rates'!C$111)\n+($I349*'fnd base rates'!C$112)\n+($J349*'fnd base rates'!C$113)\n+($K349*'fnd base rates'!C$114)\n+($M349*'fnd base rates'!C$116)\n+($N349*'fnd base rates'!C$117)\n+($O349*'fnd base rates'!C$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,3)))\n*$R349","v":8727.9545280479997},{"$f":"(($D349*'fnd base rates'!D$107)\n+($E349*'fnd base rates'!D$108)\n+($F349*'fnd base rates'!D$109)\n+($G349*'fnd base rates'!D$110)\n+($H349*'fnd base rates'!D$111)\n+($I349*'fnd base rates'!D$112)\n+($J349*'fnd base rates'!D$113)\n+($K349*'fnd base rates'!D$114)\n+($M349*'fnd base rates'!D$116)\n+($N349*'fnd base rates'!D$117)\n+($O349*'fnd base rates'!D$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,4)))\n*$R349","v":13170.415440000001},{"$f":"(($D349*'fnd base rates'!E$107)\n+($E349*'fnd base rates'!E$108)\n+($F349*'fnd base rates'!E$109)\n+($G349*'fnd base rates'!E$110)\n+($H349*'fnd base rates'!E$111)\n+($I349*'fnd base rates'!E$112)\n+($J349*'fnd base rates'!E$113)\n+($K349*'fnd base rates'!E$114)\n+($M349*'fnd base rates'!E$116)\n+($N349*'fnd base rates'!E$117)\n+($O349*'fnd base rates'!E$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,5)))\n*$R349","v":70642.814314463991},{"$f":"(($D349*'fnd base rates'!F$107)\n+($E349*'fnd base rates'!F$108)\n+($F349*'fnd base rates'!F$109)\n+($G349*'fnd base rates'!F$110)\n+($H349*'fnd base rates'!F$111)\n+($I349*'fnd base rates'!F$112)\n+($J349*'fnd base rates'!F$113)\n+($K349*'fnd base rates'!F$114)\n+($M349*'fnd base rates'!F$116)\n+($N349*'fnd base rates'!F$117)\n+($O349*'fnd base rates'!F$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,6)))\n*$R349","v":18927.590657696004},{"$f":"(($D349*'fnd base rates'!G$107)\n+($E349*'fnd base rates'!G$108)\n+($F349*'fnd base rates'!G$109)\n+($G349*'fnd base rates'!G$110)\n+($H349*'fnd base rates'!G$111)\n+($I349*'fnd base rates'!G$112)\n+($J349*'fnd base rates'!G$113)\n+($K349*'fnd base rates'!G$114)\n+($M349*'fnd base rates'!G$116)\n+($N349*'fnd base rates'!G$117)\n+($O349*'fnd base rates'!G$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,7)))\n*$R349","v":3039.2442608640004},{"$f":"(($D349*'fnd base rates'!H$107)\n+($E349*'fnd base rates'!H$108)\n+($F349*'fnd base rates'!H$109)\n+($G349*'fnd base rates'!H$110)\n+($H349*'fnd base rates'!H$111)\n+($I349*'fnd base rates'!H$112)\n+($J349*'fnd base rates'!H$113)\n+($K349*'fnd base rates'!H$114)\n+($M349*'fnd base rates'!H$116)\n+($N349*'fnd base rates'!H$117)\n+($O349*'fnd base rates'!H$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,8)))","v":7840.5660399999988},{"$f":"(($D349*'fnd base rates'!I$107)\n+($E349*'fnd base rates'!I$108)\n+($F349*'fnd base rates'!I$109)\n+($G349*'fnd base rates'!I$110)\n+($H349*'fnd base rates'!I$111)\n+($I349*'fnd base rates'!I$112)\n+($J349*'fnd base rates'!I$113)\n+($K349*'fnd base rates'!I$114)\n+($M349*'fnd base rates'!I$116)\n+($N349*'fnd base rates'!I$117)\n+($O349*'fnd base rates'!I$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,9)))\n*$R349","v":6169.0081600000012},{"$f":"(($D349*'fnd base rates'!J$107)\n+($E349*'fnd base rates'!J$108)\n+($F349*'fnd base rates'!J$109)\n+($G349*'fnd base rates'!J$110)\n+($H349*'fnd base rates'!J$111)\n+($I349*'fnd base rates'!J$112)\n+($J349*'fnd base rates'!J$113)\n+($K349*'fnd base rates'!J$114)\n+($M349*'fnd base rates'!J$116)\n+($N349*'fnd base rates'!J$117)\n+($O349*'fnd base rates'!J$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,10)))\n*$R349","v":4931.8527999999997},{"$f":"(($D349*'fnd base rates'!K$107)\n+($E349*'fnd base rates'!K$108)\n+($F349*'fnd base rates'!K$109)\n+($G349*'fnd base rates'!K$110)\n+($H349*'fnd base rates'!K$111)\n+($I349*'fnd base rates'!K$112)\n+($J349*'fnd base rates'!K$113)\n+($K349*'fnd base rates'!K$114)\n+($M349*'fnd base rates'!K$116)\n+($N349*'fnd base rates'!K$117)\n+($O349*'fnd base rates'!K$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,11)))\n*$R349","v":17670.527115024001},{"$f":"(($D349*'fnd base rates'!L$107)\n+($E349*'fnd base rates'!L$108)\n+($F349*'fnd base rates'!L$109)\n+($G349*'fnd base rates'!L$110)\n+($H349*'fnd base rates'!L$111)\n+($I349*'fnd base rates'!L$112)\n+($J349*'fnd base rates'!L$113)\n+($K349*'fnd base rates'!L$114)\n+($M349*'fnd base rates'!L$116)\n+($N349*'fnd base rates'!L$117)\n+($O349*'fnd base rates'!L$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,12)))","v":27012.854620000002},{"$f":"(($D349*'fnd base rates'!M$107)\n+($E349*'fnd base rates'!M$108)\n+($F349*'fnd base rates'!M$109)\n+($G349*'fnd base rates'!M$110)\n+($H349*'fnd base rates'!M$111)\n+($I349*'fnd base rates'!M$112)\n+($J349*'fnd base rates'!M$113)\n+($K349*'fnd base rates'!M$114)\n+($M349*'fnd base rates'!M$116)\n+($N349*'fnd base rates'!M$117)\n+($O349*'fnd base rates'!M$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,13)))","v":0},178132.827936096,null,446099238,"446","099","238",1,14,178132.827936096,12724,-1784,14508,null,null,null,null,null,null,0,null,0]
["446",446099244,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D350","v":0},{"$f":"'fnd enro'!E350","v":0},{"$f":"'fnd enro'!F350","v":0},{"$f":"'fnd enro'!G350","v":2},{"$f":"'fnd enro'!H350","v":4},{"$f":"'fnd enro'!I350","v":11},{"$f":"'fnd enro'!J350","v":0},{"$f":"'fnd enro'!K350","v":0.66810000000000003},{"$f":"'fnd enro'!L350","v":0},{"$f":"'fnd enro'!M350","v":0},{"$f":"'fnd enro'!N350","v":0},{"$f":"'fnd enro'!O350","v":0},{"$f":"'fnd enro'!P350","v":5},{"$f":"'fnd enro'!R350","v":17},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q350)","v":10},null,{"$f":"(($D350*'fnd base rates'!C$107)\n+($E350*'fnd base rates'!C$108)\n+($F350*'fnd base rates'!C$109)\n+($G350*'fnd base rates'!C$110)\n+($H350*'fnd base rates'!C$111)\n+($I350*'fnd base rates'!C$112)\n+($J350*'fnd base rates'!C$113)\n+($K350*'fnd base rates'!C$114)\n+($M350*'fnd base rates'!C$116)\n+($N350*'fnd base rates'!C$117)\n+($O350*'fnd base rates'!C$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,3)))\n*$R350","v":10830.627858344},{"$f":"(($D350*'fnd base rates'!D$107)\n+($E350*'fnd base rates'!D$108)\n+($F350*'fnd base rates'!D$109)\n+($G350*'fnd base rates'!D$110)\n+($H350*'fnd base rates'!D$111)\n+($I350*'fnd base rates'!D$112)\n+($J350*'fnd base rates'!D$113)\n+($K350*'fnd base rates'!D$114)\n+($M350*'fnd base rates'!D$116)\n+($N350*'fnd base rates'!D$117)\n+($O350*'fnd base rates'!D$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,4)))\n*$R350","v":17093.7984},{"$f":"(($D350*'fnd base rates'!E$107)\n+($E350*'fnd base rates'!E$108)\n+($F350*'fnd base rates'!E$109)\n+($G350*'fnd base rates'!E$110)\n+($H350*'fnd base rates'!E$111)\n+($I350*'fnd base rates'!E$112)\n+($J350*'fnd base rates'!E$113)\n+($K350*'fnd base rates'!E$114)\n+($M350*'fnd base rates'!E$116)\n+($N350*'fnd base rates'!E$117)\n+($O350*'fnd base rates'!E$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,5)))\n*$R350","v":109150.14375899201},{"$f":"(($D350*'fnd base rates'!F$107)\n+($E350*'fnd base rates'!F$108)\n+($F350*'fnd base rates'!F$109)\n+($G350*'fnd base rates'!F$110)\n+($H350*'fnd base rates'!F$111)\n+($I350*'fnd base rates'!F$112)\n+($J350*'fnd base rates'!F$113)\n+($K350*'fnd base rates'!F$114)\n+($M350*'fnd base rates'!F$116)\n+($N350*'fnd base rates'!F$117)\n+($O350*'fnd base rates'!F$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,6)))\n*$R350","v":18412.651661488002},{"$f":"(($D350*'fnd base rates'!G$107)\n+($E350*'fnd base rates'!G$108)\n+($F350*'fnd base rates'!G$109)\n+($G350*'fnd base rates'!G$110)\n+($H350*'fnd base rates'!G$111)\n+($I350*'fnd base rates'!G$112)\n+($J350*'fnd base rates'!G$113)\n+($K350*'fnd base rates'!G$114)\n+($M350*'fnd base rates'!G$116)\n+($N350*'fnd base rates'!G$117)\n+($O350*'fnd base rates'!G$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,7)))\n*$R350","v":4304.6174881920006},{"$f":"(($D350*'fnd base rates'!H$107)\n+($E350*'fnd base rates'!H$108)\n+($F350*'fnd base rates'!H$109)\n+($G350*'fnd base rates'!H$110)\n+($H350*'fnd base rates'!H$111)\n+($I350*'fnd base rates'!H$112)\n+($J350*'fnd base rates'!H$113)\n+($K350*'fnd base rates'!H$114)\n+($M350*'fnd base rates'!H$116)\n+($N350*'fnd base rates'!H$117)\n+($O350*'fnd base rates'!H$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,8)))","v":13144.956619999997},{"$f":"(($D350*'fnd base rates'!I$107)\n+($E350*'fnd base rates'!I$108)\n+($F350*'fnd base rates'!I$109)\n+($G350*'fnd base rates'!I$110)\n+($H350*'fnd base rates'!I$111)\n+($I350*'fnd base rates'!I$112)\n+($J350*'fnd base rates'!I$113)\n+($K350*'fnd base rates'!I$114)\n+($M350*'fnd base rates'!I$116)\n+($N350*'fnd base rates'!I$117)\n+($O350*'fnd base rates'!I$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,9)))\n*$R350","v":8786.9163200000003},{"$f":"(($D350*'fnd base rates'!J$107)\n+($E350*'fnd base rates'!J$108)\n+($F350*'fnd base rates'!J$109)\n+($G350*'fnd base rates'!J$110)\n+($H350*'fnd base rates'!J$111)\n+($I350*'fnd base rates'!J$112)\n+($J350*'fnd base rates'!J$113)\n+($K350*'fnd base rates'!J$114)\n+($M350*'fnd base rates'!J$116)\n+($N350*'fnd base rates'!J$117)\n+($O350*'fnd base rates'!J$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,10)))\n*$R350","v":13582.736720000001},{"$f":"(($D350*'fnd base rates'!K$107)\n+($E350*'fnd base rates'!K$108)\n+($F350*'fnd base rates'!K$109)\n+($G350*'fnd base rates'!K$110)\n+($H350*'fnd base rates'!K$111)\n+($I350*'fnd base rates'!K$112)\n+($J350*'fnd base rates'!K$113)\n+($K350*'fnd base rates'!K$114)\n+($M350*'fnd base rates'!K$116)\n+($N350*'fnd base rates'!K$117)\n+($O350*'fnd base rates'!K$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,11)))\n*$R350","v":22108.020039672003},{"$f":"(($D350*'fnd base rates'!L$107)\n+($E350*'fnd base rates'!L$108)\n+($F350*'fnd base rates'!L$109)\n+($G350*'fnd base rates'!L$110)\n+($H350*'fnd base rates'!L$111)\n+($I350*'fnd base rates'!L$112)\n+($J350*'fnd base rates'!L$113)\n+($K350*'fnd base rates'!L$114)\n+($M350*'fnd base rates'!L$116)\n+($N350*'fnd base rates'!L$117)\n+($O350*'fnd base rates'!L$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,12)))","v":33640.110610000003},{"$f":"(($D350*'fnd base rates'!M$107)\n+($E350*'fnd base rates'!M$108)\n+($F350*'fnd base rates'!M$109)\n+($G350*'fnd base rates'!M$110)\n+($H350*'fnd base rates'!M$111)\n+($I350*'fnd base rates'!M$112)\n+($J350*'fnd base rates'!M$113)\n+($K350*'fnd base rates'!M$114)\n+($M350*'fnd base rates'!M$116)\n+($N350*'fnd base rates'!M$117)\n+($O350*'fnd base rates'!M$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,13)))","v":0},251054.579476688,null,446099244,"446","099","244",1,17,251054.579476688,14768,980,13788,null,null,null,null,null,null,0,null,0]
["446",446099265,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D351","v":0},{"$f":"'fnd enro'!E351","v":0},{"$f":"'fnd enro'!F351","v":1},{"$f":"'fnd enro'!G351","v":0},{"$f":"'fnd enro'!H351","v":0},{"$f":"'fnd enro'!I351","v":0},{"$f":"'fnd enro'!J351","v":0},{"$f":"'fnd enro'!K351","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L351","v":0},{"$f":"'fnd enro'!M351","v":0},{"$f":"'fnd enro'!N351","v":0},{"$f":"'fnd enro'!O351","v":0},{"$f":"'fnd enro'!P351","v":0},{"$f":"'fnd enro'!R351","v":1},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q351)","v":4},null,{"$f":"(($D351*'fnd base rates'!C$107)\n+($E351*'fnd base rates'!C$108)\n+($F351*'fnd base rates'!C$109)\n+($G351*'fnd base rates'!C$110)\n+($H351*'fnd base rates'!C$111)\n+($I351*'fnd base rates'!C$112)\n+($J351*'fnd base rates'!C$113)\n+($K351*'fnd base rates'!C$114)\n+($M351*'fnd base rates'!C$116)\n+($N351*'fnd base rates'!C$117)\n+($O351*'fnd base rates'!C$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,3)))\n*$R351","v":606.84060343199997},{"$f":"(($D351*'fnd base rates'!D$107)\n+($E351*'fnd base rates'!D$108)\n+($F351*'fnd base rates'!D$109)\n+($G351*'fnd base rates'!D$110)\n+($H351*'fnd base rates'!D$111)\n+($I351*'fnd base rates'!D$112)\n+($J351*'fnd base rates'!D$113)\n+($K351*'fnd base rates'!D$114)\n+($M351*'fnd base rates'!D$116)\n+($N351*'fnd base rates'!D$117)\n+($O351*'fnd base rates'!D$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,4)))\n*$R351","v":862.15919999999994},{"$f":"(($D351*'fnd base rates'!E$107)\n+($E351*'fnd base rates'!E$108)\n+($F351*'fnd base rates'!E$109)\n+($G351*'fnd base rates'!E$110)\n+($H351*'fnd base rates'!E$111)\n+($I351*'fnd base rates'!E$112)\n+($J351*'fnd base rates'!E$113)\n+($K351*'fnd base rates'!E$114)\n+($M351*'fnd base rates'!E$116)\n+($N351*'fnd base rates'!E$117)\n+($O351*'fnd base rates'!E$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,5)))\n*$R351","v":4380.4805881760003},{"$f":"(($D351*'fnd base rates'!F$107)\n+($E351*'fnd base rates'!F$108)\n+($F351*'fnd base rates'!F$109)\n+($G351*'fnd base rates'!F$110)\n+($H351*'fnd base rates'!F$111)\n+($I351*'fnd base rates'!F$112)\n+($J351*'fnd base rates'!F$113)\n+($K351*'fnd base rates'!F$114)\n+($M351*'fnd base rates'!F$116)\n+($N351*'fnd base rates'!F$117)\n+($O351*'fnd base rates'!F$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,6)))\n*$R351","v":1412.837641264},{"$f":"(($D351*'fnd base rates'!G$107)\n+($E351*'fnd base rates'!G$108)\n+($F351*'fnd base rates'!G$109)\n+($G351*'fnd base rates'!G$110)\n+($H351*'fnd base rates'!G$111)\n+($I351*'fnd base rates'!G$112)\n+($J351*'fnd base rates'!G$113)\n+($K351*'fnd base rates'!G$114)\n+($M351*'fnd base rates'!G$116)\n+($N351*'fnd base rates'!G$117)\n+($O351*'fnd base rates'!G$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,7)))\n*$R351","v":177.039155776},{"$f":"(($D351*'fnd base rates'!H$107)\n+($E351*'fnd base rates'!H$108)\n+($F351*'fnd base rates'!H$109)\n+($G351*'fnd base rates'!H$110)\n+($H351*'fnd base rates'!H$111)\n+($I351*'fnd base rates'!H$112)\n+($J351*'fnd base rates'!H$113)\n+($K351*'fnd base rates'!H$114)\n+($M351*'fnd base rates'!H$116)\n+($N351*'fnd base rates'!H$117)\n+($O351*'fnd base rates'!H$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D351*'fnd base rates'!I$107)\n+($E351*'fnd base rates'!I$108)\n+($F351*'fnd base rates'!I$109)\n+($G351*'fnd base rates'!I$110)\n+($H351*'fnd base rates'!I$111)\n+($I351*'fnd base rates'!I$112)\n+($J351*'fnd base rates'!I$113)\n+($K351*'fnd base rates'!I$114)\n+($M351*'fnd base rates'!I$116)\n+($N351*'fnd base rates'!I$117)\n+($O351*'fnd base rates'!I$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,9)))\n*$R351","v":402.77720000000005},{"$f":"(($D351*'fnd base rates'!J$107)\n+($E351*'fnd base rates'!J$108)\n+($F351*'fnd base rates'!J$109)\n+($G351*'fnd base rates'!J$110)\n+($H351*'fnd base rates'!J$111)\n+($I351*'fnd base rates'!J$112)\n+($J351*'fnd base rates'!J$113)\n+($K351*'fnd base rates'!J$114)\n+($M351*'fnd base rates'!J$116)\n+($N351*'fnd base rates'!J$117)\n+($O351*'fnd base rates'!J$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,10)))\n*$R351","v":114.44384000000001},{"$f":"(($D351*'fnd base rates'!K$107)\n+($E351*'fnd base rates'!K$108)\n+($F351*'fnd base rates'!K$109)\n+($G351*'fnd base rates'!K$110)\n+($H351*'fnd base rates'!K$111)\n+($I351*'fnd base rates'!K$112)\n+($J351*'fnd base rates'!K$113)\n+($K351*'fnd base rates'!K$114)\n+($M351*'fnd base rates'!K$116)\n+($N351*'fnd base rates'!K$117)\n+($O351*'fnd base rates'!K$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,11)))\n*$R351","v":1242.3923882160002},{"$f":"(($D351*'fnd base rates'!L$107)\n+($E351*'fnd base rates'!L$108)\n+($F351*'fnd base rates'!L$109)\n+($G351*'fnd base rates'!L$110)\n+($H351*'fnd base rates'!L$111)\n+($I351*'fnd base rates'!L$112)\n+($J351*'fnd base rates'!L$113)\n+($K351*'fnd base rates'!L$114)\n+($M351*'fnd base rates'!L$116)\n+($N351*'fnd base rates'!L$117)\n+($O351*'fnd base rates'!L$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,12)))","v":1782.8353299999999},{"$f":"(($D351*'fnd base rates'!M$107)\n+($E351*'fnd base rates'!M$108)\n+($F351*'fnd base rates'!M$109)\n+($G351*'fnd base rates'!M$110)\n+($H351*'fnd base rates'!M$111)\n+($I351*'fnd base rates'!M$112)\n+($J351*'fnd base rates'!M$113)\n+($K351*'fnd base rates'!M$114)\n+($M351*'fnd base rates'!M$116)\n+($N351*'fnd base rates'!M$117)\n+($O351*'fnd base rates'!M$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,13)))","v":0},11536.482806864,null,446099265,"446","099","265",1,1,11536.482806864,11536,-1956,13492,null,null,null,null,null,null,0,null,0]
["446",446099266,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D352","v":0},{"$f":"'fnd enro'!E352","v":0},{"$f":"'fnd enro'!F352","v":0},{"$f":"'fnd enro'!G352","v":7},{"$f":"'fnd enro'!H352","v":1},{"$f":"'fnd enro'!I352","v":0},{"$f":"'fnd enro'!J352","v":0},{"$f":"'fnd enro'!K352","v":0.31440000000000001},{"$f":"'fnd enro'!L352","v":0},{"$f":"'fnd enro'!M352","v":1},{"$f":"'fnd enro'!N352","v":0},{"$f":"'fnd enro'!O352","v":0},{"$f":"'fnd enro'!P352","v":7},{"$f":"'fnd enro'!R352","v":8},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q352)","v":3},null,{"$f":"(($D352*'fnd base rates'!C$107)\n+($E352*'fnd base rates'!C$108)\n+($F352*'fnd base rates'!C$109)\n+($G352*'fnd base rates'!C$110)\n+($H352*'fnd base rates'!C$111)\n+($I352*'fnd base rates'!C$112)\n+($J352*'fnd base rates'!C$113)\n+($K352*'fnd base rates'!C$114)\n+($M352*'fnd base rates'!C$116)\n+($N352*'fnd base rates'!C$117)\n+($O352*'fnd base rates'!C$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,3)))\n*$R352","v":5426.433307456},{"$f":"(($D352*'fnd base rates'!D$107)\n+($E352*'fnd base rates'!D$108)\n+($F352*'fnd base rates'!D$109)\n+($G352*'fnd base rates'!D$110)\n+($H352*'fnd base rates'!D$111)\n+($I352*'fnd base rates'!D$112)\n+($J352*'fnd base rates'!D$113)\n+($K352*'fnd base rates'!D$114)\n+($M352*'fnd base rates'!D$116)\n+($N352*'fnd base rates'!D$117)\n+($O352*'fnd base rates'!D$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,4)))\n*$R352","v":9253.0866399999995},{"$f":"(($D352*'fnd base rates'!E$107)\n+($E352*'fnd base rates'!E$108)\n+($F352*'fnd base rates'!E$109)\n+($G352*'fnd base rates'!E$110)\n+($H352*'fnd base rates'!E$111)\n+($I352*'fnd base rates'!E$112)\n+($J352*'fnd base rates'!E$113)\n+($K352*'fnd base rates'!E$114)\n+($M352*'fnd base rates'!E$116)\n+($N352*'fnd base rates'!E$117)\n+($O352*'fnd base rates'!E$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,5)))\n*$R352","v":56994.494545408001},{"$f":"(($D352*'fnd base rates'!F$107)\n+($E352*'fnd base rates'!F$108)\n+($F352*'fnd base rates'!F$109)\n+($G352*'fnd base rates'!F$110)\n+($H352*'fnd base rates'!F$111)\n+($I352*'fnd base rates'!F$112)\n+($J352*'fnd base rates'!F$113)\n+($K352*'fnd base rates'!F$114)\n+($M352*'fnd base rates'!F$116)\n+($N352*'fnd base rates'!F$117)\n+($O352*'fnd base rates'!F$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,6)))\n*$R352","v":11225.497290111998},{"$f":"(($D352*'fnd base rates'!G$107)\n+($E352*'fnd base rates'!G$108)\n+($F352*'fnd base rates'!G$109)\n+($G352*'fnd base rates'!G$110)\n+($H352*'fnd base rates'!G$111)\n+($I352*'fnd base rates'!G$112)\n+($J352*'fnd base rates'!G$113)\n+($K352*'fnd base rates'!G$114)\n+($M352*'fnd base rates'!G$116)\n+($N352*'fnd base rates'!G$117)\n+($O352*'fnd base rates'!G$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,7)))\n*$R352","v":2506.4770062080001},{"$f":"(($D352*'fnd base rates'!H$107)\n+($E352*'fnd base rates'!H$108)\n+($F352*'fnd base rates'!H$109)\n+($G352*'fnd base rates'!H$110)\n+($H352*'fnd base rates'!H$111)\n+($I352*'fnd base rates'!H$112)\n+($J352*'fnd base rates'!H$113)\n+($K352*'fnd base rates'!H$114)\n+($M352*'fnd base rates'!H$116)\n+($N352*'fnd base rates'!H$117)\n+($O352*'fnd base rates'!H$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,8)))","v":4722.90488},{"$f":"(($D352*'fnd base rates'!I$107)\n+($E352*'fnd base rates'!I$108)\n+($F352*'fnd base rates'!I$109)\n+($G352*'fnd base rates'!I$110)\n+($H352*'fnd base rates'!I$111)\n+($I352*'fnd base rates'!I$112)\n+($J352*'fnd base rates'!I$113)\n+($K352*'fnd base rates'!I$114)\n+($M352*'fnd base rates'!I$116)\n+($N352*'fnd base rates'!I$117)\n+($O352*'fnd base rates'!I$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,9)))\n*$R352","v":4192.0536000000002},{"$f":"(($D352*'fnd base rates'!J$107)\n+($E352*'fnd base rates'!J$108)\n+($F352*'fnd base rates'!J$109)\n+($G352*'fnd base rates'!J$110)\n+($H352*'fnd base rates'!J$111)\n+($I352*'fnd base rates'!J$112)\n+($J352*'fnd base rates'!J$113)\n+($K352*'fnd base rates'!J$114)\n+($M352*'fnd base rates'!J$116)\n+($N352*'fnd base rates'!J$117)\n+($O352*'fnd base rates'!J$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,10)))\n*$R352","v":5925.4372800000001},{"$f":"(($D352*'fnd base rates'!K$107)\n+($E352*'fnd base rates'!K$108)\n+($F352*'fnd base rates'!K$109)\n+($G352*'fnd base rates'!K$110)\n+($H352*'fnd base rates'!K$111)\n+($I352*'fnd base rates'!K$112)\n+($J352*'fnd base rates'!K$113)\n+($K352*'fnd base rates'!K$114)\n+($M352*'fnd base rates'!K$116)\n+($N352*'fnd base rates'!K$117)\n+($O352*'fnd base rates'!K$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,11)))\n*$R352","v":10386.061665728002},{"$f":"(($D352*'fnd base rates'!L$107)\n+($E352*'fnd base rates'!L$108)\n+($F352*'fnd base rates'!L$109)\n+($G352*'fnd base rates'!L$110)\n+($H352*'fnd base rates'!L$111)\n+($I352*'fnd base rates'!L$112)\n+($J352*'fnd base rates'!L$113)\n+($K352*'fnd base rates'!L$114)\n+($M352*'fnd base rates'!L$116)\n+($N352*'fnd base rates'!L$117)\n+($O352*'fnd base rates'!L$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,12)))","v":18065.88264},{"$f":"(($D352*'fnd base rates'!M$107)\n+($E352*'fnd base rates'!M$108)\n+($F352*'fnd base rates'!M$109)\n+($G352*'fnd base rates'!M$110)\n+($H352*'fnd base rates'!M$111)\n+($I352*'fnd base rates'!M$112)\n+($J352*'fnd base rates'!M$113)\n+($K352*'fnd base rates'!M$114)\n+($M352*'fnd base rates'!M$116)\n+($N352*'fnd base rates'!M$117)\n+($O352*'fnd base rates'!M$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,13)))","v":0},128698.32885491199,null,446099266,"446","099","266",1,8,128698.32885491199,16087,229,15858,null,null,null,null,null,null,0,null,0]
["446",446099285,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D353","v":0},{"$f":"'fnd enro'!E353","v":0},{"$f":"'fnd enro'!F353","v":6},{"$f":"'fnd enro'!G353","v":32},{"$f":"'fnd enro'!H353","v":18},{"$f":"'fnd enro'!I353","v":29},{"$f":"'fnd enro'!J353","v":0},{"$f":"'fnd enro'!K353","v":3.3405},{"$f":"'fnd enro'!L353","v":0},{"$f":"'fnd enro'!M353","v":6},{"$f":"'fnd enro'!N353","v":3},{"$f":"'fnd enro'!O353","v":1},{"$f":"'fnd enro'!P353","v":27},{"$f":"'fnd enro'!R353","v":85},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q353)","v":9},null,{"$f":"(($D353*'fnd base rates'!C$107)\n+($E353*'fnd base rates'!C$108)\n+($F353*'fnd base rates'!C$109)\n+($G353*'fnd base rates'!C$110)\n+($H353*'fnd base rates'!C$111)\n+($I353*'fnd base rates'!C$112)\n+($J353*'fnd base rates'!C$113)\n+($K353*'fnd base rates'!C$114)\n+($M353*'fnd base rates'!C$116)\n+($N353*'fnd base rates'!C$117)\n+($O353*'fnd base rates'!C$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,3)))\n*$R353","v":55408.595451720008},{"$f":"(($D353*'fnd base rates'!D$107)\n+($E353*'fnd base rates'!D$108)\n+($F353*'fnd base rates'!D$109)\n+($G353*'fnd base rates'!D$110)\n+($H353*'fnd base rates'!D$111)\n+($I353*'fnd base rates'!D$112)\n+($J353*'fnd base rates'!D$113)\n+($K353*'fnd base rates'!D$114)\n+($M353*'fnd base rates'!D$116)\n+($N353*'fnd base rates'!D$117)\n+($O353*'fnd base rates'!D$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,4)))\n*$R353","v":87766.614879999994},{"$f":"(($D353*'fnd base rates'!E$107)\n+($E353*'fnd base rates'!E$108)\n+($F353*'fnd base rates'!E$109)\n+($G353*'fnd base rates'!E$110)\n+($H353*'fnd base rates'!E$111)\n+($I353*'fnd base rates'!E$112)\n+($J353*'fnd base rates'!E$113)\n+($K353*'fnd base rates'!E$114)\n+($M353*'fnd base rates'!E$116)\n+($N353*'fnd base rates'!E$117)\n+($O353*'fnd base rates'!E$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,5)))\n*$R353","v":532995.47615495999},{"$f":"(($D353*'fnd base rates'!F$107)\n+($E353*'fnd base rates'!F$108)\n+($F353*'fnd base rates'!F$109)\n+($G353*'fnd base rates'!F$110)\n+($H353*'fnd base rates'!F$111)\n+($I353*'fnd base rates'!F$112)\n+($J353*'fnd base rates'!F$113)\n+($K353*'fnd base rates'!F$114)\n+($M353*'fnd base rates'!F$116)\n+($N353*'fnd base rates'!F$117)\n+($O353*'fnd base rates'!F$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,6)))\n*$R353","v":105332.91302743999},{"$f":"(($D353*'fnd base rates'!G$107)\n+($E353*'fnd base rates'!G$108)\n+($F353*'fnd base rates'!G$109)\n+($G353*'fnd base rates'!G$110)\n+($H353*'fnd base rates'!G$111)\n+($I353*'fnd base rates'!G$112)\n+($J353*'fnd base rates'!G$113)\n+($K353*'fnd base rates'!G$114)\n+($M353*'fnd base rates'!G$116)\n+($N353*'fnd base rates'!G$117)\n+($O353*'fnd base rates'!G$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,7)))\n*$R353","v":21975.478960960001},{"$f":"(($D353*'fnd base rates'!H$107)\n+($E353*'fnd base rates'!H$108)\n+($F353*'fnd base rates'!H$109)\n+($G353*'fnd base rates'!H$110)\n+($H353*'fnd base rates'!H$111)\n+($I353*'fnd base rates'!H$112)\n+($J353*'fnd base rates'!H$113)\n+($K353*'fnd base rates'!H$114)\n+($M353*'fnd base rates'!H$116)\n+($N353*'fnd base rates'!H$117)\n+($O353*'fnd base rates'!H$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,8)))","v":58781.363100000002},{"$f":"(($D353*'fnd base rates'!I$107)\n+($E353*'fnd base rates'!I$108)\n+($F353*'fnd base rates'!I$109)\n+($G353*'fnd base rates'!I$110)\n+($H353*'fnd base rates'!I$111)\n+($I353*'fnd base rates'!I$112)\n+($J353*'fnd base rates'!I$113)\n+($K353*'fnd base rates'!I$114)\n+($M353*'fnd base rates'!I$116)\n+($N353*'fnd base rates'!I$117)\n+($O353*'fnd base rates'!I$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,9)))\n*$R353","v":42842.853760000005},{"$f":"(($D353*'fnd base rates'!J$107)\n+($E353*'fnd base rates'!J$108)\n+($F353*'fnd base rates'!J$109)\n+($G353*'fnd base rates'!J$110)\n+($H353*'fnd base rates'!J$111)\n+($I353*'fnd base rates'!J$112)\n+($J353*'fnd base rates'!J$113)\n+($K353*'fnd base rates'!J$114)\n+($M353*'fnd base rates'!J$116)\n+($N353*'fnd base rates'!J$117)\n+($O353*'fnd base rates'!J$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,10)))\n*$R353","v":55640.103120000007},{"$f":"(($D353*'fnd base rates'!K$107)\n+($E353*'fnd base rates'!K$108)\n+($F353*'fnd base rates'!K$109)\n+($G353*'fnd base rates'!K$110)\n+($H353*'fnd base rates'!K$111)\n+($I353*'fnd base rates'!K$112)\n+($J353*'fnd base rates'!K$113)\n+($K353*'fnd base rates'!K$114)\n+($M353*'fnd base rates'!K$116)\n+($N353*'fnd base rates'!K$117)\n+($O353*'fnd base rates'!K$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,11)))\n*$R353","v":112559.00827835999},{"$f":"(($D353*'fnd base rates'!L$107)\n+($E353*'fnd base rates'!L$108)\n+($F353*'fnd base rates'!L$109)\n+($G353*'fnd base rates'!L$110)\n+($H353*'fnd base rates'!L$111)\n+($I353*'fnd base rates'!L$112)\n+($J353*'fnd base rates'!L$113)\n+($K353*'fnd base rates'!L$114)\n+($M353*'fnd base rates'!L$116)\n+($N353*'fnd base rates'!L$117)\n+($O353*'fnd base rates'!L$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,12)))","v":173763.08305000002},{"$f":"(($D353*'fnd base rates'!M$107)\n+($E353*'fnd base rates'!M$108)\n+($F353*'fnd base rates'!M$109)\n+($G353*'fnd base rates'!M$110)\n+($H353*'fnd base rates'!M$111)\n+($I353*'fnd base rates'!M$112)\n+($J353*'fnd base rates'!M$113)\n+($K353*'fnd base rates'!M$114)\n+($M353*'fnd base rates'!M$116)\n+($N353*'fnd base rates'!M$117)\n+($O353*'fnd base rates'!M$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,13)))","v":0},1247065.48978344,null,446099285,"446","099","285",1,85,1247065.48978344,14671,1947,12724,null,null,null,null,null,null,0,null,0]
["446",446099293,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D354","v":0},{"$f":"'fnd enro'!E354","v":0},{"$f":"'fnd enro'!F354","v":8},{"$f":"'fnd enro'!G354","v":17},{"$f":"'fnd enro'!H354","v":17},{"$f":"'fnd enro'!I354","v":8},{"$f":"'fnd enro'!J354","v":0},{"$f":"'fnd enro'!K354","v":1.9650000000000001},{"$f":"'fnd enro'!L354","v":0},{"$f":"'fnd enro'!M354","v":4},{"$f":"'fnd enro'!N354","v":3},{"$f":"'fnd enro'!O354","v":0},{"$f":"'fnd enro'!P354","v":36},{"$f":"'fnd enro'!R354","v":50},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q354)","v":10},null,{"$f":"(($D354*'fnd base rates'!C$107)\n+($E354*'fnd base rates'!C$108)\n+($F354*'fnd base rates'!C$109)\n+($G354*'fnd base rates'!C$110)\n+($H354*'fnd base rates'!C$111)\n+($I354*'fnd base rates'!C$112)\n+($J354*'fnd base rates'!C$113)\n+($K354*'fnd base rates'!C$114)\n+($M354*'fnd base rates'!C$116)\n+($N354*'fnd base rates'!C$117)\n+($O354*'fnd base rates'!C$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,3)))\n*$R354","v":34895.482011600012},{"$f":"(($D354*'fnd base rates'!D$107)\n+($E354*'fnd base rates'!D$108)\n+($F354*'fnd base rates'!D$109)\n+($G354*'fnd base rates'!D$110)\n+($H354*'fnd base rates'!D$111)\n+($I354*'fnd base rates'!D$112)\n+($J354*'fnd base rates'!D$113)\n+($K354*'fnd base rates'!D$114)\n+($M354*'fnd base rates'!D$116)\n+($N354*'fnd base rates'!D$117)\n+($O354*'fnd base rates'!D$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,4)))\n*$R354","v":62142.78168},{"$f":"(($D354*'fnd base rates'!E$107)\n+($E354*'fnd base rates'!E$108)\n+($F354*'fnd base rates'!E$109)\n+($G354*'fnd base rates'!E$110)\n+($H354*'fnd base rates'!E$111)\n+($I354*'fnd base rates'!E$112)\n+($J354*'fnd base rates'!E$113)\n+($K354*'fnd base rates'!E$114)\n+($M354*'fnd base rates'!E$116)\n+($N354*'fnd base rates'!E$117)\n+($O354*'fnd base rates'!E$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,5)))\n*$R354","v":401966.17844880006},{"$f":"(($D354*'fnd base rates'!F$107)\n+($E354*'fnd base rates'!F$108)\n+($F354*'fnd base rates'!F$109)\n+($G354*'fnd base rates'!F$110)\n+($H354*'fnd base rates'!F$111)\n+($I354*'fnd base rates'!F$112)\n+($J354*'fnd base rates'!F$113)\n+($K354*'fnd base rates'!F$114)\n+($M354*'fnd base rates'!F$116)\n+($N354*'fnd base rates'!F$117)\n+($O354*'fnd base rates'!F$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,6)))\n*$R354","v":64050.391423200002},{"$f":"(($D354*'fnd base rates'!G$107)\n+($E354*'fnd base rates'!G$108)\n+($F354*'fnd base rates'!G$109)\n+($G354*'fnd base rates'!G$110)\n+($H354*'fnd base rates'!G$111)\n+($I354*'fnd base rates'!G$112)\n+($J354*'fnd base rates'!G$113)\n+($K354*'fnd base rates'!G$114)\n+($M354*'fnd base rates'!G$116)\n+($N354*'fnd base rates'!G$117)\n+($O354*'fnd base rates'!G$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,7)))\n*$R354","v":17875.092748800002},{"$f":"(($D354*'fnd base rates'!H$107)\n+($E354*'fnd base rates'!H$108)\n+($F354*'fnd base rates'!H$109)\n+($G354*'fnd base rates'!H$110)\n+($H354*'fnd base rates'!H$111)\n+($I354*'fnd base rates'!H$112)\n+($J354*'fnd base rates'!H$113)\n+($K354*'fnd base rates'!H$114)\n+($M354*'fnd base rates'!H$116)\n+($N354*'fnd base rates'!H$117)\n+($O354*'fnd base rates'!H$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,8)))","v":32511.103000000003},{"$f":"(($D354*'fnd base rates'!I$107)\n+($E354*'fnd base rates'!I$108)\n+($F354*'fnd base rates'!I$109)\n+($G354*'fnd base rates'!I$110)\n+($H354*'fnd base rates'!I$111)\n+($I354*'fnd base rates'!I$112)\n+($J354*'fnd base rates'!I$113)\n+($K354*'fnd base rates'!I$114)\n+($M354*'fnd base rates'!I$116)\n+($N354*'fnd base rates'!I$117)\n+($O354*'fnd base rates'!I$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,9)))\n*$R354","v":28870.012080000004},{"$f":"(($D354*'fnd base rates'!J$107)\n+($E354*'fnd base rates'!J$108)\n+($F354*'fnd base rates'!J$109)\n+($G354*'fnd base rates'!J$110)\n+($H354*'fnd base rates'!J$111)\n+($I354*'fnd base rates'!J$112)\n+($J354*'fnd base rates'!J$113)\n+($K354*'fnd base rates'!J$114)\n+($M354*'fnd base rates'!J$116)\n+($N354*'fnd base rates'!J$117)\n+($O354*'fnd base rates'!J$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,10)))\n*$R354","v":50027.194560000011},{"$f":"(($D354*'fnd base rates'!K$107)\n+($E354*'fnd base rates'!K$108)\n+($F354*'fnd base rates'!K$109)\n+($G354*'fnd base rates'!K$110)\n+($H354*'fnd base rates'!K$111)\n+($I354*'fnd base rates'!K$112)\n+($J354*'fnd base rates'!K$113)\n+($K354*'fnd base rates'!K$114)\n+($M354*'fnd base rates'!K$116)\n+($N354*'fnd base rates'!K$117)\n+($O354*'fnd base rates'!K$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,11)))\n*$R354","v":66689.329170800003},{"$f":"(($D354*'fnd base rates'!L$107)\n+($E354*'fnd base rates'!L$108)\n+($F354*'fnd base rates'!L$109)\n+($G354*'fnd base rates'!L$110)\n+($H354*'fnd base rates'!L$111)\n+($I354*'fnd base rates'!L$112)\n+($J354*'fnd base rates'!L$113)\n+($K354*'fnd base rates'!L$114)\n+($M354*'fnd base rates'!L$116)\n+($N354*'fnd base rates'!L$117)\n+($O354*'fnd base rates'!L$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,12)))","v":120170.62649999998},{"$f":"(($D354*'fnd base rates'!M$107)\n+($E354*'fnd base rates'!M$108)\n+($F354*'fnd base rates'!M$109)\n+($G354*'fnd base rates'!M$110)\n+($H354*'fnd base rates'!M$111)\n+($I354*'fnd base rates'!M$112)\n+($J354*'fnd base rates'!M$113)\n+($K354*'fnd base rates'!M$114)\n+($M354*'fnd base rates'!M$116)\n+($N354*'fnd base rates'!M$117)\n+($O354*'fnd base rates'!M$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,13)))","v":0},879198.19162320008,null,446099293,"446","099","293",1,50,879198.19162320008,17584,2816,14768,null,null,null,null,null,null,0,null,0]
["446",446099307,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D355","v":0},{"$f":"'fnd enro'!E355","v":0},{"$f":"'fnd enro'!F355","v":0},{"$f":"'fnd enro'!G355","v":5},{"$f":"'fnd enro'!H355","v":1},{"$f":"'fnd enro'!I355","v":2},{"$f":"'fnd enro'!J355","v":0},{"$f":"'fnd enro'!K355","v":0.31440000000000001},{"$f":"'fnd enro'!L355","v":0},{"$f":"'fnd enro'!M355","v":2},{"$f":"'fnd enro'!N355","v":0},{"$f":"'fnd enro'!O355","v":0},{"$f":"'fnd enro'!P355","v":5},{"$f":"'fnd enro'!R355","v":8},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q355)","v":3},null,{"$f":"(($D355*'fnd base rates'!C$107)\n+($E355*'fnd base rates'!C$108)\n+($F355*'fnd base rates'!C$109)\n+($G355*'fnd base rates'!C$110)\n+($H355*'fnd base rates'!C$111)\n+($I355*'fnd base rates'!C$112)\n+($J355*'fnd base rates'!C$113)\n+($K355*'fnd base rates'!C$114)\n+($M355*'fnd base rates'!C$116)\n+($N355*'fnd base rates'!C$117)\n+($O355*'fnd base rates'!C$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,3)))\n*$R355","v":5415.0591474559997},{"$f":"(($D355*'fnd base rates'!D$107)\n+($E355*'fnd base rates'!D$108)\n+($F355*'fnd base rates'!D$109)\n+($G355*'fnd base rates'!D$110)\n+($H355*'fnd base rates'!D$111)\n+($I355*'fnd base rates'!D$112)\n+($J355*'fnd base rates'!D$113)\n+($K355*'fnd base rates'!D$114)\n+($M355*'fnd base rates'!D$116)\n+($N355*'fnd base rates'!D$117)\n+($O355*'fnd base rates'!D$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,4)))\n*$R355","v":8845.9364000000005},{"$f":"(($D355*'fnd base rates'!E$107)\n+($E355*'fnd base rates'!E$108)\n+($F355*'fnd base rates'!E$109)\n+($G355*'fnd base rates'!E$110)\n+($H355*'fnd base rates'!E$111)\n+($I355*'fnd base rates'!E$112)\n+($J355*'fnd base rates'!E$113)\n+($K355*'fnd base rates'!E$114)\n+($M355*'fnd base rates'!E$116)\n+($N355*'fnd base rates'!E$117)\n+($O355*'fnd base rates'!E$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,5)))\n*$R355","v":54774.139345408003},{"$f":"(($D355*'fnd base rates'!F$107)\n+($E355*'fnd base rates'!F$108)\n+($F355*'fnd base rates'!F$109)\n+($G355*'fnd base rates'!F$110)\n+($H355*'fnd base rates'!F$111)\n+($I355*'fnd base rates'!F$112)\n+($J355*'fnd base rates'!F$113)\n+($K355*'fnd base rates'!F$114)\n+($M355*'fnd base rates'!F$116)\n+($N355*'fnd base rates'!F$117)\n+($O355*'fnd base rates'!F$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,6)))\n*$R355","v":10619.719530112001},{"$f":"(($D355*'fnd base rates'!G$107)\n+($E355*'fnd base rates'!G$108)\n+($F355*'fnd base rates'!G$109)\n+($G355*'fnd base rates'!G$110)\n+($H355*'fnd base rates'!G$111)\n+($I355*'fnd base rates'!G$112)\n+($J355*'fnd base rates'!G$113)\n+($K355*'fnd base rates'!G$114)\n+($M355*'fnd base rates'!G$116)\n+($N355*'fnd base rates'!G$117)\n+($O355*'fnd base rates'!G$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,7)))\n*$R355","v":2290.761646208},{"$f":"(($D355*'fnd base rates'!H$107)\n+($E355*'fnd base rates'!H$108)\n+($F355*'fnd base rates'!H$109)\n+($G355*'fnd base rates'!H$110)\n+($H355*'fnd base rates'!H$111)\n+($I355*'fnd base rates'!H$112)\n+($J355*'fnd base rates'!H$113)\n+($K355*'fnd base rates'!H$114)\n+($M355*'fnd base rates'!H$116)\n+($N355*'fnd base rates'!H$117)\n+($O355*'fnd base rates'!H$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,8)))","v":5465.1448800000007},{"$f":"(($D355*'fnd base rates'!I$107)\n+($E355*'fnd base rates'!I$108)\n+($F355*'fnd base rates'!I$109)\n+($G355*'fnd base rates'!I$110)\n+($H355*'fnd base rates'!I$111)\n+($I355*'fnd base rates'!I$112)\n+($J355*'fnd base rates'!I$113)\n+($K355*'fnd base rates'!I$114)\n+($M355*'fnd base rates'!I$116)\n+($N355*'fnd base rates'!I$117)\n+($O355*'fnd base rates'!I$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,9)))\n*$R355","v":4192.4260000000004},{"$f":"(($D355*'fnd base rates'!J$107)\n+($E355*'fnd base rates'!J$108)\n+($F355*'fnd base rates'!J$109)\n+($G355*'fnd base rates'!J$110)\n+($H355*'fnd base rates'!J$111)\n+($I355*'fnd base rates'!J$112)\n+($J355*'fnd base rates'!J$113)\n+($K355*'fnd base rates'!J$114)\n+($M355*'fnd base rates'!J$116)\n+($N355*'fnd base rates'!J$117)\n+($O355*'fnd base rates'!J$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,10)))\n*$R355","v":5643.6687999999995},{"$f":"(($D355*'fnd base rates'!K$107)\n+($E355*'fnd base rates'!K$108)\n+($F355*'fnd base rates'!K$109)\n+($G355*'fnd base rates'!K$110)\n+($H355*'fnd base rates'!K$111)\n+($I355*'fnd base rates'!K$112)\n+($J355*'fnd base rates'!K$113)\n+($K355*'fnd base rates'!K$114)\n+($M355*'fnd base rates'!K$116)\n+($N355*'fnd base rates'!K$117)\n+($O355*'fnd base rates'!K$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,11)))\n*$R355","v":10852.998065728001},{"$f":"(($D355*'fnd base rates'!L$107)\n+($E355*'fnd base rates'!L$108)\n+($F355*'fnd base rates'!L$109)\n+($G355*'fnd base rates'!L$110)\n+($H355*'fnd base rates'!L$111)\n+($I355*'fnd base rates'!L$112)\n+($J355*'fnd base rates'!L$113)\n+($K355*'fnd base rates'!L$114)\n+($M355*'fnd base rates'!L$116)\n+($N355*'fnd base rates'!L$117)\n+($O355*'fnd base rates'!L$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,12)))","v":17256.95264},{"$f":"(($D355*'fnd base rates'!M$107)\n+($E355*'fnd base rates'!M$108)\n+($F355*'fnd base rates'!M$109)\n+($G355*'fnd base rates'!M$110)\n+($H355*'fnd base rates'!M$111)\n+($I355*'fnd base rates'!M$112)\n+($J355*'fnd base rates'!M$113)\n+($K355*'fnd base rates'!M$114)\n+($M355*'fnd base rates'!M$116)\n+($N355*'fnd base rates'!M$117)\n+($O355*'fnd base rates'!M$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,13)))","v":0},125356.80645491202,null,446099307,"446","099","307",1,8,125356.80645491202,15670,4134,11536,null,null,null,null,null,null,0,null,0]
["446",446099323,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D356","v":0},{"$f":"'fnd enro'!E356","v":0},{"$f":"'fnd enro'!F356","v":0},{"$f":"'fnd enro'!G356","v":2},{"$f":"'fnd enro'!H356","v":2},{"$f":"'fnd enro'!I356","v":2},{"$f":"'fnd enro'!J356","v":0},{"$f":"'fnd enro'!K356","v":0.23580000000000001},{"$f":"'fnd enro'!L356","v":0},{"$f":"'fnd enro'!M356","v":0},{"$f":"'fnd enro'!N356","v":0},{"$f":"'fnd enro'!O356","v":0},{"$f":"'fnd enro'!P356","v":0},{"$f":"'fnd enro'!R356","v":6},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q356)","v":6},null,{"$f":"(($D356*'fnd base rates'!C$107)\n+($E356*'fnd base rates'!C$108)\n+($F356*'fnd base rates'!C$109)\n+($G356*'fnd base rates'!C$110)\n+($H356*'fnd base rates'!C$111)\n+($I356*'fnd base rates'!C$112)\n+($J356*'fnd base rates'!C$113)\n+($K356*'fnd base rates'!C$114)\n+($M356*'fnd base rates'!C$116)\n+($N356*'fnd base rates'!C$117)\n+($O356*'fnd base rates'!C$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,3)))\n*$R356","v":3641.0436205919996},{"$f":"(($D356*'fnd base rates'!D$107)\n+($E356*'fnd base rates'!D$108)\n+($F356*'fnd base rates'!D$109)\n+($G356*'fnd base rates'!D$110)\n+($H356*'fnd base rates'!D$111)\n+($I356*'fnd base rates'!D$112)\n+($J356*'fnd base rates'!D$113)\n+($K356*'fnd base rates'!D$114)\n+($M356*'fnd base rates'!D$116)\n+($N356*'fnd base rates'!D$117)\n+($O356*'fnd base rates'!D$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,4)))\n*$R356","v":5172.9551999999994},{"$f":"(($D356*'fnd base rates'!E$107)\n+($E356*'fnd base rates'!E$108)\n+($F356*'fnd base rates'!E$109)\n+($G356*'fnd base rates'!E$110)\n+($H356*'fnd base rates'!E$111)\n+($I356*'fnd base rates'!E$112)\n+($J356*'fnd base rates'!E$113)\n+($K356*'fnd base rates'!E$114)\n+($M356*'fnd base rates'!E$116)\n+($N356*'fnd base rates'!E$117)\n+($O356*'fnd base rates'!E$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,5)))\n*$R356","v":27659.231369056},{"$f":"(($D356*'fnd base rates'!F$107)\n+($E356*'fnd base rates'!F$108)\n+($F356*'fnd base rates'!F$109)\n+($G356*'fnd base rates'!F$110)\n+($H356*'fnd base rates'!F$111)\n+($I356*'fnd base rates'!F$112)\n+($J356*'fnd base rates'!F$113)\n+($K356*'fnd base rates'!F$114)\n+($M356*'fnd base rates'!F$116)\n+($N356*'fnd base rates'!F$117)\n+($O356*'fnd base rates'!F$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,6)))\n*$R356","v":7096.3156075840006},{"$f":"(($D356*'fnd base rates'!G$107)\n+($E356*'fnd base rates'!G$108)\n+($F356*'fnd base rates'!G$109)\n+($G356*'fnd base rates'!G$110)\n+($H356*'fnd base rates'!G$111)\n+($I356*'fnd base rates'!G$112)\n+($J356*'fnd base rates'!G$113)\n+($K356*'fnd base rates'!G$114)\n+($M356*'fnd base rates'!G$116)\n+($N356*'fnd base rates'!G$117)\n+($O356*'fnd base rates'!G$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,7)))\n*$R356","v":1104.603414656},{"$f":"(($D356*'fnd base rates'!H$107)\n+($E356*'fnd base rates'!H$108)\n+($F356*'fnd base rates'!H$109)\n+($G356*'fnd base rates'!H$110)\n+($H356*'fnd base rates'!H$111)\n+($I356*'fnd base rates'!H$112)\n+($J356*'fnd base rates'!H$113)\n+($K356*'fnd base rates'!H$114)\n+($M356*'fnd base rates'!H$116)\n+($N356*'fnd base rates'!H$117)\n+($O356*'fnd base rates'!H$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,8)))","v":3973.3611599999999},{"$f":"(($D356*'fnd base rates'!I$107)\n+($E356*'fnd base rates'!I$108)\n+($F356*'fnd base rates'!I$109)\n+($G356*'fnd base rates'!I$110)\n+($H356*'fnd base rates'!I$111)\n+($I356*'fnd base rates'!I$112)\n+($J356*'fnd base rates'!I$113)\n+($K356*'fnd base rates'!I$114)\n+($M356*'fnd base rates'!I$116)\n+($N356*'fnd base rates'!I$117)\n+($O356*'fnd base rates'!I$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,9)))\n*$R356","v":2634.59168},{"$f":"(($D356*'fnd base rates'!J$107)\n+($E356*'fnd base rates'!J$108)\n+($F356*'fnd base rates'!J$109)\n+($G356*'fnd base rates'!J$110)\n+($H356*'fnd base rates'!J$111)\n+($I356*'fnd base rates'!J$112)\n+($J356*'fnd base rates'!J$113)\n+($K356*'fnd base rates'!J$114)\n+($M356*'fnd base rates'!J$116)\n+($N356*'fnd base rates'!J$117)\n+($O356*'fnd base rates'!J$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,10)))\n*$R356","v":2197.1600000000003},{"$f":"(($D356*'fnd base rates'!K$107)\n+($E356*'fnd base rates'!K$108)\n+($F356*'fnd base rates'!K$109)\n+($G356*'fnd base rates'!K$110)\n+($H356*'fnd base rates'!K$111)\n+($I356*'fnd base rates'!K$112)\n+($J356*'fnd base rates'!K$113)\n+($K356*'fnd base rates'!K$114)\n+($M356*'fnd base rates'!K$116)\n+($N356*'fnd base rates'!K$117)\n+($O356*'fnd base rates'!K$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,11)))\n*$R356","v":7751.4018492960004},{"$f":"(($D356*'fnd base rates'!L$107)\n+($E356*'fnd base rates'!L$108)\n+($F356*'fnd base rates'!L$109)\n+($G356*'fnd base rates'!L$110)\n+($H356*'fnd base rates'!L$111)\n+($I356*'fnd base rates'!L$112)\n+($J356*'fnd base rates'!L$113)\n+($K356*'fnd base rates'!L$114)\n+($M356*'fnd base rates'!L$116)\n+($N356*'fnd base rates'!L$117)\n+($O356*'fnd base rates'!L$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,12)))","v":10746.47198},{"$f":"(($D356*'fnd base rates'!M$107)\n+($E356*'fnd base rates'!M$108)\n+($F356*'fnd base rates'!M$109)\n+($G356*'fnd base rates'!M$110)\n+($H356*'fnd base rates'!M$111)\n+($I356*'fnd base rates'!M$112)\n+($J356*'fnd base rates'!M$113)\n+($K356*'fnd base rates'!M$114)\n+($M356*'fnd base rates'!M$116)\n+($N356*'fnd base rates'!M$117)\n+($O356*'fnd base rates'!M$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,13)))","v":0},71977.135881184004,null,446099323,"446","099","323",1,6,71977.135881184004,11996,-4091,16087,null,null,null,null,null,null,0,null,0]
["446",446099350,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D357","v":0},{"$f":"'fnd enro'!E357","v":0},{"$f":"'fnd enro'!F357","v":0},{"$f":"'fnd enro'!G357","v":3},{"$f":"'fnd enro'!H357","v":1},{"$f":"'fnd enro'!I357","v":0},{"$f":"'fnd enro'!J357","v":0},{"$f":"'fnd enro'!K357","v":0.15720000000000001},{"$f":"'fnd enro'!L357","v":0},{"$f":"'fnd enro'!M357","v":0},{"$f":"'fnd enro'!N357","v":0},{"$f":"'fnd enro'!O357","v":0},{"$f":"'fnd enro'!P357","v":1},{"$f":"'fnd enro'!R357","v":4},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q357)","v":3},null,{"$f":"(($D357*'fnd base rates'!C$107)\n+($E357*'fnd base rates'!C$108)\n+($F357*'fnd base rates'!C$109)\n+($G357*'fnd base rates'!C$110)\n+($H357*'fnd base rates'!C$111)\n+($I357*'fnd base rates'!C$112)\n+($J357*'fnd base rates'!C$113)\n+($K357*'fnd base rates'!C$114)\n+($M357*'fnd base rates'!C$116)\n+($N357*'fnd base rates'!C$117)\n+($O357*'fnd base rates'!C$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,3)))\n*$R357","v":2492.1493737279998},{"$f":"(($D357*'fnd base rates'!D$107)\n+($E357*'fnd base rates'!D$108)\n+($F357*'fnd base rates'!D$109)\n+($G357*'fnd base rates'!D$110)\n+($H357*'fnd base rates'!D$111)\n+($I357*'fnd base rates'!D$112)\n+($J357*'fnd base rates'!D$113)\n+($K357*'fnd base rates'!D$114)\n+($M357*'fnd base rates'!D$116)\n+($N357*'fnd base rates'!D$117)\n+($O357*'fnd base rates'!D$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,4)))\n*$R357","v":3755.6327199999996},{"$f":"(($D357*'fnd base rates'!E$107)\n+($E357*'fnd base rates'!E$108)\n+($F357*'fnd base rates'!E$109)\n+($G357*'fnd base rates'!E$110)\n+($H357*'fnd base rates'!E$111)\n+($I357*'fnd base rates'!E$112)\n+($J357*'fnd base rates'!E$113)\n+($K357*'fnd base rates'!E$114)\n+($M357*'fnd base rates'!E$116)\n+($N357*'fnd base rates'!E$117)\n+($O357*'fnd base rates'!E$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,5)))\n*$R357","v":20044.144992704001},{"$f":"(($D357*'fnd base rates'!F$107)\n+($E357*'fnd base rates'!F$108)\n+($F357*'fnd base rates'!F$109)\n+($G357*'fnd base rates'!F$110)\n+($H357*'fnd base rates'!F$111)\n+($I357*'fnd base rates'!F$112)\n+($J357*'fnd base rates'!F$113)\n+($K357*'fnd base rates'!F$114)\n+($M357*'fnd base rates'!F$116)\n+($N357*'fnd base rates'!F$117)\n+($O357*'fnd base rates'!F$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,6)))\n*$R357","v":5367.3051250560002},{"$f":"(($D357*'fnd base rates'!G$107)\n+($E357*'fnd base rates'!G$108)\n+($F357*'fnd base rates'!G$109)\n+($G357*'fnd base rates'!G$110)\n+($H357*'fnd base rates'!G$111)\n+($I357*'fnd base rates'!G$112)\n+($J357*'fnd base rates'!G$113)\n+($K357*'fnd base rates'!G$114)\n+($M357*'fnd base rates'!G$116)\n+($N357*'fnd base rates'!G$117)\n+($O357*'fnd base rates'!G$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,7)))\n*$R357","v":866.76710310399994},{"$f":"(($D357*'fnd base rates'!H$107)\n+($E357*'fnd base rates'!H$108)\n+($F357*'fnd base rates'!H$109)\n+($G357*'fnd base rates'!H$110)\n+($H357*'fnd base rates'!H$111)\n+($I357*'fnd base rates'!H$112)\n+($J357*'fnd base rates'!H$113)\n+($K357*'fnd base rates'!H$114)\n+($M357*'fnd base rates'!H$116)\n+($N357*'fnd base rates'!H$117)\n+($O357*'fnd base rates'!H$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,8)))","v":2239.65744},{"$f":"(($D357*'fnd base rates'!I$107)\n+($E357*'fnd base rates'!I$108)\n+($F357*'fnd base rates'!I$109)\n+($G357*'fnd base rates'!I$110)\n+($H357*'fnd base rates'!I$111)\n+($I357*'fnd base rates'!I$112)\n+($J357*'fnd base rates'!I$113)\n+($K357*'fnd base rates'!I$114)\n+($M357*'fnd base rates'!I$116)\n+($N357*'fnd base rates'!I$117)\n+($O357*'fnd base rates'!I$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,9)))\n*$R357","v":1764.20776},{"$f":"(($D357*'fnd base rates'!J$107)\n+($E357*'fnd base rates'!J$108)\n+($F357*'fnd base rates'!J$109)\n+($G357*'fnd base rates'!J$110)\n+($H357*'fnd base rates'!J$111)\n+($I357*'fnd base rates'!J$112)\n+($J357*'fnd base rates'!J$113)\n+($K357*'fnd base rates'!J$114)\n+($M357*'fnd base rates'!J$116)\n+($N357*'fnd base rates'!J$117)\n+($O357*'fnd base rates'!J$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,10)))\n*$R357","v":1425.88768},{"$f":"(($D357*'fnd base rates'!K$107)\n+($E357*'fnd base rates'!K$108)\n+($F357*'fnd base rates'!K$109)\n+($G357*'fnd base rates'!K$110)\n+($H357*'fnd base rates'!K$111)\n+($I357*'fnd base rates'!K$112)\n+($J357*'fnd base rates'!K$113)\n+($K357*'fnd base rates'!K$114)\n+($M357*'fnd base rates'!K$116)\n+($N357*'fnd base rates'!K$117)\n+($O357*'fnd base rates'!K$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,11)))\n*$R357","v":5061.9141128640003},{"$f":"(($D357*'fnd base rates'!L$107)\n+($E357*'fnd base rates'!L$108)\n+($F357*'fnd base rates'!L$109)\n+($G357*'fnd base rates'!L$110)\n+($H357*'fnd base rates'!L$111)\n+($I357*'fnd base rates'!L$112)\n+($J357*'fnd base rates'!L$113)\n+($K357*'fnd base rates'!L$114)\n+($M357*'fnd base rates'!L$116)\n+($N357*'fnd base rates'!L$117)\n+($O357*'fnd base rates'!L$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,12)))","v":7722.0113199999996},{"$f":"(($D357*'fnd base rates'!M$107)\n+($E357*'fnd base rates'!M$108)\n+($F357*'fnd base rates'!M$109)\n+($G357*'fnd base rates'!M$110)\n+($H357*'fnd base rates'!M$111)\n+($I357*'fnd base rates'!M$112)\n+($J357*'fnd base rates'!M$113)\n+($K357*'fnd base rates'!M$114)\n+($M357*'fnd base rates'!M$116)\n+($N357*'fnd base rates'!M$117)\n+($O357*'fnd base rates'!M$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,13)))","v":0},50739.677627456003,null,446099350,"446","099","350",1,4,50739.677627456003,12685,-1986,14671,null,null,null,null,null,null,0,null,0]
["446",446099625,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D358","v":0},{"$f":"'fnd enro'!E358","v":0},{"$f":"'fnd enro'!F358","v":2},{"$f":"'fnd enro'!G358","v":4},{"$f":"'fnd enro'!H358","v":1},{"$f":"'fnd enro'!I358","v":3},{"$f":"'fnd enro'!J358","v":0},{"$f":"'fnd enro'!K358","v":0.39300000000000002},{"$f":"'fnd enro'!L358","v":0},{"$f":"'fnd enro'!M358","v":0},{"$f":"'fnd enro'!N358","v":0},{"$f":"'fnd enro'!O358","v":0},{"$f":"'fnd enro'!P358","v":7},{"$f":"'fnd enro'!R358","v":10},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q358)","v":6},null,{"$f":"(($D358*'fnd base rates'!C$107)\n+($E358*'fnd base rates'!C$108)\n+($F358*'fnd base rates'!C$109)\n+($G358*'fnd base rates'!C$110)\n+($H358*'fnd base rates'!C$111)\n+($I358*'fnd base rates'!C$112)\n+($J358*'fnd base rates'!C$113)\n+($K358*'fnd base rates'!C$114)\n+($M358*'fnd base rates'!C$116)\n+($N358*'fnd base rates'!C$117)\n+($O358*'fnd base rates'!C$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,3)))\n*$R358","v":6610.1735543200002},{"$f":"(($D358*'fnd base rates'!D$107)\n+($E358*'fnd base rates'!D$108)\n+($F358*'fnd base rates'!D$109)\n+($G358*'fnd base rates'!D$110)\n+($H358*'fnd base rates'!D$111)\n+($I358*'fnd base rates'!D$112)\n+($J358*'fnd base rates'!D$113)\n+($K358*'fnd base rates'!D$114)\n+($M358*'fnd base rates'!D$116)\n+($N358*'fnd base rates'!D$117)\n+($O358*'fnd base rates'!D$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,4)))\n*$R358","v":11188.694159999999},{"$f":"(($D358*'fnd base rates'!E$107)\n+($E358*'fnd base rates'!E$108)\n+($F358*'fnd base rates'!E$109)\n+($G358*'fnd base rates'!E$110)\n+($H358*'fnd base rates'!E$111)\n+($I358*'fnd base rates'!E$112)\n+($J358*'fnd base rates'!E$113)\n+($K358*'fnd base rates'!E$114)\n+($M358*'fnd base rates'!E$116)\n+($N358*'fnd base rates'!E$117)\n+($O358*'fnd base rates'!E$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,5)))\n*$R358","v":71877.796841760006},{"$f":"(($D358*'fnd base rates'!F$107)\n+($E358*'fnd base rates'!F$108)\n+($F358*'fnd base rates'!F$109)\n+($G358*'fnd base rates'!F$110)\n+($H358*'fnd base rates'!F$111)\n+($I358*'fnd base rates'!F$112)\n+($J358*'fnd base rates'!F$113)\n+($K358*'fnd base rates'!F$114)\n+($M358*'fnd base rates'!F$116)\n+($N358*'fnd base rates'!F$117)\n+($O358*'fnd base rates'!F$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,6)))\n*$R358","v":12625.401932640001},{"$f":"(($D358*'fnd base rates'!G$107)\n+($E358*'fnd base rates'!G$108)\n+($F358*'fnd base rates'!G$109)\n+($G358*'fnd base rates'!G$110)\n+($H358*'fnd base rates'!G$111)\n+($I358*'fnd base rates'!G$112)\n+($J358*'fnd base rates'!G$113)\n+($K358*'fnd base rates'!G$114)\n+($M358*'fnd base rates'!G$116)\n+($N358*'fnd base rates'!G$117)\n+($O358*'fnd base rates'!G$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,7)))\n*$R358","v":3023.4005177600002},{"$f":"(($D358*'fnd base rates'!H$107)\n+($E358*'fnd base rates'!H$108)\n+($F358*'fnd base rates'!H$109)\n+($G358*'fnd base rates'!H$110)\n+($H358*'fnd base rates'!H$111)\n+($I358*'fnd base rates'!H$112)\n+($J358*'fnd base rates'!H$113)\n+($K358*'fnd base rates'!H$114)\n+($M358*'fnd base rates'!H$116)\n+($N358*'fnd base rates'!H$117)\n+($O358*'fnd base rates'!H$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,8)))","v":6689.9285999999993},{"$f":"(($D358*'fnd base rates'!I$107)\n+($E358*'fnd base rates'!I$108)\n+($F358*'fnd base rates'!I$109)\n+($G358*'fnd base rates'!I$110)\n+($H358*'fnd base rates'!I$111)\n+($I358*'fnd base rates'!I$112)\n+($J358*'fnd base rates'!I$113)\n+($K358*'fnd base rates'!I$114)\n+($M358*'fnd base rates'!I$116)\n+($N358*'fnd base rates'!I$117)\n+($O358*'fnd base rates'!I$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,9)))\n*$R358","v":5305.880720000001},{"$f":"(($D358*'fnd base rates'!J$107)\n+($E358*'fnd base rates'!J$108)\n+($F358*'fnd base rates'!J$109)\n+($G358*'fnd base rates'!J$110)\n+($H358*'fnd base rates'!J$111)\n+($I358*'fnd base rates'!J$112)\n+($J358*'fnd base rates'!J$113)\n+($K358*'fnd base rates'!J$114)\n+($M358*'fnd base rates'!J$116)\n+($N358*'fnd base rates'!J$117)\n+($O358*'fnd base rates'!J$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,10)))\n*$R358","v":8408.3876800000016},{"$f":"(($D358*'fnd base rates'!K$107)\n+($E358*'fnd base rates'!K$108)\n+($F358*'fnd base rates'!K$109)\n+($G358*'fnd base rates'!K$110)\n+($H358*'fnd base rates'!K$111)\n+($I358*'fnd base rates'!K$112)\n+($J358*'fnd base rates'!K$113)\n+($K358*'fnd base rates'!K$114)\n+($M358*'fnd base rates'!K$116)\n+($N358*'fnd base rates'!K$117)\n+($O358*'fnd base rates'!K$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,11)))\n*$R358","v":12684.80604216},{"$f":"(($D358*'fnd base rates'!L$107)\n+($E358*'fnd base rates'!L$108)\n+($F358*'fnd base rates'!L$109)\n+($G358*'fnd base rates'!L$110)\n+($H358*'fnd base rates'!L$111)\n+($I358*'fnd base rates'!L$112)\n+($J358*'fnd base rates'!L$113)\n+($K358*'fnd base rates'!L$114)\n+($M358*'fnd base rates'!L$116)\n+($N358*'fnd base rates'!L$117)\n+($O358*'fnd base rates'!L$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,12)))","v":21711.623299999999},{"$f":"(($D358*'fnd base rates'!M$107)\n+($E358*'fnd base rates'!M$108)\n+($F358*'fnd base rates'!M$109)\n+($G358*'fnd base rates'!M$110)\n+($H358*'fnd base rates'!M$111)\n+($I358*'fnd base rates'!M$112)\n+($J358*'fnd base rates'!M$113)\n+($K358*'fnd base rates'!M$114)\n+($M358*'fnd base rates'!M$116)\n+($N358*'fnd base rates'!M$117)\n+($O358*'fnd base rates'!M$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,13)))","v":0},160126.09334864002,null,446099625,"446","099","625",1,10,160126.09334864002,16013,-1571,17584,null,null,null,null,null,null,0,null,0]
["446",446099650,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D359","v":0},{"$f":"'fnd enro'!E359","v":0},{"$f":"'fnd enro'!F359","v":0},{"$f":"'fnd enro'!G359","v":1},{"$f":"'fnd enro'!H359","v":0},{"$f":"'fnd enro'!I359","v":0},{"$f":"'fnd enro'!J359","v":0},{"$f":"'fnd enro'!K359","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L359","v":0},{"$f":"'fnd enro'!M359","v":1},{"$f":"'fnd enro'!N359","v":0},{"$f":"'fnd enro'!O359","v":0},{"$f":"'fnd enro'!P359","v":0},{"$f":"'fnd enro'!R359","v":1},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q359)","v":5},null,{"$f":"(($D359*'fnd base rates'!C$107)\n+($E359*'fnd base rates'!C$108)\n+($F359*'fnd base rates'!C$109)\n+($G359*'fnd base rates'!C$110)\n+($H359*'fnd base rates'!C$111)\n+($I359*'fnd base rates'!C$112)\n+($J359*'fnd base rates'!C$113)\n+($K359*'fnd base rates'!C$114)\n+($M359*'fnd base rates'!C$116)\n+($N359*'fnd base rates'!C$117)\n+($O359*'fnd base rates'!C$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,3)))\n*$R359","v":725.04036343200005},{"$f":"(($D359*'fnd base rates'!D$107)\n+($E359*'fnd base rates'!D$108)\n+($F359*'fnd base rates'!D$109)\n+($G359*'fnd base rates'!D$110)\n+($H359*'fnd base rates'!D$111)\n+($I359*'fnd base rates'!D$112)\n+($J359*'fnd base rates'!D$113)\n+($K359*'fnd base rates'!D$114)\n+($M359*'fnd base rates'!D$116)\n+($N359*'fnd base rates'!D$117)\n+($O359*'fnd base rates'!D$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,4)))\n*$R359","v":1069.0008},{"$f":"(($D359*'fnd base rates'!E$107)\n+($E359*'fnd base rates'!E$108)\n+($F359*'fnd base rates'!E$109)\n+($G359*'fnd base rates'!E$110)\n+($H359*'fnd base rates'!E$111)\n+($I359*'fnd base rates'!E$112)\n+($J359*'fnd base rates'!E$113)\n+($K359*'fnd base rates'!E$114)\n+($M359*'fnd base rates'!E$116)\n+($N359*'fnd base rates'!E$117)\n+($O359*'fnd base rates'!E$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,5)))\n*$R359","v":5828.2760281760002},{"$f":"(($D359*'fnd base rates'!F$107)\n+($E359*'fnd base rates'!F$108)\n+($F359*'fnd base rates'!F$109)\n+($G359*'fnd base rates'!F$110)\n+($H359*'fnd base rates'!F$111)\n+($I359*'fnd base rates'!F$112)\n+($J359*'fnd base rates'!F$113)\n+($K359*'fnd base rates'!F$114)\n+($M359*'fnd base rates'!F$116)\n+($N359*'fnd base rates'!F$117)\n+($O359*'fnd base rates'!F$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,6)))\n*$R359","v":1619.6792412640002},{"$f":"(($D359*'fnd base rates'!G$107)\n+($E359*'fnd base rates'!G$108)\n+($F359*'fnd base rates'!G$109)\n+($G359*'fnd base rates'!G$110)\n+($H359*'fnd base rates'!G$111)\n+($I359*'fnd base rates'!G$112)\n+($J359*'fnd base rates'!G$113)\n+($K359*'fnd base rates'!G$114)\n+($M359*'fnd base rates'!G$116)\n+($N359*'fnd base rates'!G$117)\n+($O359*'fnd base rates'!G$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,7)))\n*$R359","v":236.15499577599999},{"$f":"(($D359*'fnd base rates'!H$107)\n+($E359*'fnd base rates'!H$108)\n+($F359*'fnd base rates'!H$109)\n+($G359*'fnd base rates'!H$110)\n+($H359*'fnd base rates'!H$111)\n+($I359*'fnd base rates'!H$112)\n+($J359*'fnd base rates'!H$113)\n+($K359*'fnd base rates'!H$114)\n+($M359*'fnd base rates'!H$116)\n+($N359*'fnd base rates'!H$117)\n+($O359*'fnd base rates'!H$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,8)))","v":693.51686000000007},{"$f":"(($D359*'fnd base rates'!I$107)\n+($E359*'fnd base rates'!I$108)\n+($F359*'fnd base rates'!I$109)\n+($G359*'fnd base rates'!I$110)\n+($H359*'fnd base rates'!I$111)\n+($I359*'fnd base rates'!I$112)\n+($J359*'fnd base rates'!I$113)\n+($K359*'fnd base rates'!I$114)\n+($M359*'fnd base rates'!I$116)\n+($N359*'fnd base rates'!I$117)\n+($O359*'fnd base rates'!I$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,9)))\n*$R359","v":491.41904000000005},{"$f":"(($D359*'fnd base rates'!J$107)\n+($E359*'fnd base rates'!J$108)\n+($F359*'fnd base rates'!J$109)\n+($G359*'fnd base rates'!J$110)\n+($H359*'fnd base rates'!J$111)\n+($I359*'fnd base rates'!J$112)\n+($J359*'fnd base rates'!J$113)\n+($K359*'fnd base rates'!J$114)\n+($M359*'fnd base rates'!J$116)\n+($N359*'fnd base rates'!J$117)\n+($O359*'fnd base rates'!J$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,10)))\n*$R359","v":201.20240000000001},{"$f":"(($D359*'fnd base rates'!K$107)\n+($E359*'fnd base rates'!K$108)\n+($F359*'fnd base rates'!K$109)\n+($G359*'fnd base rates'!K$110)\n+($H359*'fnd base rates'!K$111)\n+($I359*'fnd base rates'!K$112)\n+($J359*'fnd base rates'!K$113)\n+($K359*'fnd base rates'!K$114)\n+($M359*'fnd base rates'!K$116)\n+($N359*'fnd base rates'!K$117)\n+($O359*'fnd base rates'!K$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,11)))\n*$R359","v":1596.9703882160002},{"$f":"(($D359*'fnd base rates'!L$107)\n+($E359*'fnd base rates'!L$108)\n+($F359*'fnd base rates'!L$109)\n+($G359*'fnd base rates'!L$110)\n+($H359*'fnd base rates'!L$111)\n+($I359*'fnd base rates'!L$112)\n+($J359*'fnd base rates'!L$113)\n+($K359*'fnd base rates'!L$114)\n+($M359*'fnd base rates'!L$116)\n+($N359*'fnd base rates'!L$117)\n+($O359*'fnd base rates'!L$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,12)))","v":2105.7653299999997},{"$f":"(($D359*'fnd base rates'!M$107)\n+($E359*'fnd base rates'!M$108)\n+($F359*'fnd base rates'!M$109)\n+($G359*'fnd base rates'!M$110)\n+($H359*'fnd base rates'!M$111)\n+($I359*'fnd base rates'!M$112)\n+($J359*'fnd base rates'!M$113)\n+($K359*'fnd base rates'!M$114)\n+($M359*'fnd base rates'!M$116)\n+($N359*'fnd base rates'!M$117)\n+($O359*'fnd base rates'!M$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,13)))","v":0},14567.025446864,null,446099650,"446","099","650",1,1,14567.025446864,14567,-1103,15670,null,null,null,null,null,null,0,null,0]
["446",446099665,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D360","v":0},{"$f":"'fnd enro'!E360","v":0},{"$f":"'fnd enro'!F360","v":1},{"$f":"'fnd enro'!G360","v":0},{"$f":"'fnd enro'!H360","v":1},{"$f":"'fnd enro'!I360","v":0},{"$f":"'fnd enro'!J360","v":0},{"$f":"'fnd enro'!K360","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L360","v":0},{"$f":"'fnd enro'!M360","v":0},{"$f":"'fnd enro'!N360","v":0},{"$f":"'fnd enro'!O360","v":0},{"$f":"'fnd enro'!P360","v":0},{"$f":"'fnd enro'!R360","v":2},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q360)","v":5},null,{"$f":"(($D360*'fnd base rates'!C$107)\n+($E360*'fnd base rates'!C$108)\n+($F360*'fnd base rates'!C$109)\n+($G360*'fnd base rates'!C$110)\n+($H360*'fnd base rates'!C$111)\n+($I360*'fnd base rates'!C$112)\n+($J360*'fnd base rates'!C$113)\n+($K360*'fnd base rates'!C$114)\n+($M360*'fnd base rates'!C$116)\n+($N360*'fnd base rates'!C$117)\n+($O360*'fnd base rates'!C$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,3)))\n*$R360","v":1213.6812068639999},{"$f":"(($D360*'fnd base rates'!D$107)\n+($E360*'fnd base rates'!D$108)\n+($F360*'fnd base rates'!D$109)\n+($G360*'fnd base rates'!D$110)\n+($H360*'fnd base rates'!D$111)\n+($I360*'fnd base rates'!D$112)\n+($J360*'fnd base rates'!D$113)\n+($K360*'fnd base rates'!D$114)\n+($M360*'fnd base rates'!D$116)\n+($N360*'fnd base rates'!D$117)\n+($O360*'fnd base rates'!D$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,4)))\n*$R360","v":1724.3183999999999},{"$f":"(($D360*'fnd base rates'!E$107)\n+($E360*'fnd base rates'!E$108)\n+($F360*'fnd base rates'!E$109)\n+($G360*'fnd base rates'!E$110)\n+($H360*'fnd base rates'!E$111)\n+($I360*'fnd base rates'!E$112)\n+($J360*'fnd base rates'!E$113)\n+($K360*'fnd base rates'!E$114)\n+($M360*'fnd base rates'!E$116)\n+($N360*'fnd base rates'!E$117)\n+($O360*'fnd base rates'!E$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,5)))\n*$R360","v":8286.5448563520004},{"$f":"(($D360*'fnd base rates'!F$107)\n+($E360*'fnd base rates'!F$108)\n+($F360*'fnd base rates'!F$109)\n+($G360*'fnd base rates'!F$110)\n+($H360*'fnd base rates'!F$111)\n+($I360*'fnd base rates'!F$112)\n+($J360*'fnd base rates'!F$113)\n+($K360*'fnd base rates'!F$114)\n+($M360*'fnd base rates'!F$116)\n+($N360*'fnd base rates'!F$117)\n+($O360*'fnd base rates'!F$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,6)))\n*$R360","v":2541.6298425280002},{"$f":"(($D360*'fnd base rates'!G$107)\n+($E360*'fnd base rates'!G$108)\n+($F360*'fnd base rates'!G$109)\n+($G360*'fnd base rates'!G$110)\n+($H360*'fnd base rates'!G$111)\n+($I360*'fnd base rates'!G$112)\n+($J360*'fnd base rates'!G$113)\n+($K360*'fnd base rates'!G$114)\n+($M360*'fnd base rates'!G$116)\n+($N360*'fnd base rates'!G$117)\n+($O360*'fnd base rates'!G$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,7)))\n*$R360","v":367.22935155199997},{"$f":"(($D360*'fnd base rates'!H$107)\n+($E360*'fnd base rates'!H$108)\n+($F360*'fnd base rates'!H$109)\n+($G360*'fnd base rates'!H$110)\n+($H360*'fnd base rates'!H$111)\n+($I360*'fnd base rates'!H$112)\n+($J360*'fnd base rates'!H$113)\n+($K360*'fnd base rates'!H$114)\n+($M360*'fnd base rates'!H$116)\n+($N360*'fnd base rates'!H$117)\n+($O360*'fnd base rates'!H$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D360*'fnd base rates'!I$107)\n+($E360*'fnd base rates'!I$108)\n+($F360*'fnd base rates'!I$109)\n+($G360*'fnd base rates'!I$110)\n+($H360*'fnd base rates'!I$111)\n+($I360*'fnd base rates'!I$112)\n+($J360*'fnd base rates'!I$113)\n+($K360*'fnd base rates'!I$114)\n+($M360*'fnd base rates'!I$116)\n+($N360*'fnd base rates'!I$117)\n+($O360*'fnd base rates'!I$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,9)))\n*$R360","v":837.30416000000014},{"$f":"(($D360*'fnd base rates'!J$107)\n+($E360*'fnd base rates'!J$108)\n+($F360*'fnd base rates'!J$109)\n+($G360*'fnd base rates'!J$110)\n+($H360*'fnd base rates'!J$111)\n+($I360*'fnd base rates'!J$112)\n+($J360*'fnd base rates'!J$113)\n+($K360*'fnd base rates'!J$114)\n+($M360*'fnd base rates'!J$116)\n+($N360*'fnd base rates'!J$117)\n+($O360*'fnd base rates'!J$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,10)))\n*$R360","v":394.82911999999999},{"$f":"(($D360*'fnd base rates'!K$107)\n+($E360*'fnd base rates'!K$108)\n+($F360*'fnd base rates'!K$109)\n+($G360*'fnd base rates'!K$110)\n+($H360*'fnd base rates'!K$111)\n+($I360*'fnd base rates'!K$112)\n+($J360*'fnd base rates'!K$113)\n+($K360*'fnd base rates'!K$114)\n+($M360*'fnd base rates'!K$116)\n+($N360*'fnd base rates'!K$117)\n+($O360*'fnd base rates'!K$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,11)))\n*$R360","v":2577.1293364320004},{"$f":"(($D360*'fnd base rates'!L$107)\n+($E360*'fnd base rates'!L$108)\n+($F360*'fnd base rates'!L$109)\n+($G360*'fnd base rates'!L$110)\n+($H360*'fnd base rates'!L$111)\n+($I360*'fnd base rates'!L$112)\n+($J360*'fnd base rates'!L$113)\n+($K360*'fnd base rates'!L$114)\n+($M360*'fnd base rates'!L$116)\n+($N360*'fnd base rates'!L$117)\n+($O360*'fnd base rates'!L$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,12)))","v":3674.6906600000002},{"$f":"(($D360*'fnd base rates'!M$107)\n+($E360*'fnd base rates'!M$108)\n+($F360*'fnd base rates'!M$109)\n+($G360*'fnd base rates'!M$110)\n+($H360*'fnd base rates'!M$111)\n+($I360*'fnd base rates'!M$112)\n+($J360*'fnd base rates'!M$113)\n+($K360*'fnd base rates'!M$114)\n+($M360*'fnd base rates'!M$116)\n+($N360*'fnd base rates'!M$117)\n+($O360*'fnd base rates'!M$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,13)))","v":0},22726.710653727998,null,446099665,"446","099","665",1,2,22726.710653727998,11363,-633,11996,null,null,null,null,null,null,0,null,0]
["446",446099690,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D361","v":0},{"$f":"'fnd enro'!E361","v":0},{"$f":"'fnd enro'!F361","v":0},{"$f":"'fnd enro'!G361","v":0},{"$f":"'fnd enro'!H361","v":6},{"$f":"'fnd enro'!I361","v":6},{"$f":"'fnd enro'!J361","v":0},{"$f":"'fnd enro'!K361","v":0.47160000000000002},{"$f":"'fnd enro'!L361","v":0},{"$f":"'fnd enro'!M361","v":0},{"$f":"'fnd enro'!N361","v":0},{"$f":"'fnd enro'!O361","v":0},{"$f":"'fnd enro'!P361","v":4},{"$f":"'fnd enro'!R361","v":12},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q361)","v":4},null,{"$f":"(($D361*'fnd base rates'!C$107)\n+($E361*'fnd base rates'!C$108)\n+($F361*'fnd base rates'!C$109)\n+($G361*'fnd base rates'!C$110)\n+($H361*'fnd base rates'!C$111)\n+($I361*'fnd base rates'!C$112)\n+($J361*'fnd base rates'!C$113)\n+($K361*'fnd base rates'!C$114)\n+($M361*'fnd base rates'!C$116)\n+($N361*'fnd base rates'!C$117)\n+($O361*'fnd base rates'!C$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,3)))\n*$R361","v":7551.8750811839991},{"$f":"(($D361*'fnd base rates'!D$107)\n+($E361*'fnd base rates'!D$108)\n+($F361*'fnd base rates'!D$109)\n+($G361*'fnd base rates'!D$110)\n+($H361*'fnd base rates'!D$111)\n+($I361*'fnd base rates'!D$112)\n+($J361*'fnd base rates'!D$113)\n+($K361*'fnd base rates'!D$114)\n+($M361*'fnd base rates'!D$116)\n+($N361*'fnd base rates'!D$117)\n+($O361*'fnd base rates'!D$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,4)))\n*$R361","v":11624.157439999999},{"$f":"(($D361*'fnd base rates'!E$107)\n+($E361*'fnd base rates'!E$108)\n+($F361*'fnd base rates'!E$109)\n+($G361*'fnd base rates'!E$110)\n+($H361*'fnd base rates'!E$111)\n+($I361*'fnd base rates'!E$112)\n+($J361*'fnd base rates'!E$113)\n+($K361*'fnd base rates'!E$114)\n+($M361*'fnd base rates'!E$116)\n+($N361*'fnd base rates'!E$117)\n+($O361*'fnd base rates'!E$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,5)))\n*$R361","v":69173.168498112005},{"$f":"(($D361*'fnd base rates'!F$107)\n+($E361*'fnd base rates'!F$108)\n+($F361*'fnd base rates'!F$109)\n+($G361*'fnd base rates'!F$110)\n+($H361*'fnd base rates'!F$111)\n+($I361*'fnd base rates'!F$112)\n+($J361*'fnd base rates'!F$113)\n+($K361*'fnd base rates'!F$114)\n+($M361*'fnd base rates'!F$116)\n+($N361*'fnd base rates'!F$117)\n+($O361*'fnd base rates'!F$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,6)))\n*$R361","v":12811.920975168001},{"$f":"(($D361*'fnd base rates'!G$107)\n+($E361*'fnd base rates'!G$108)\n+($F361*'fnd base rates'!G$109)\n+($G361*'fnd base rates'!G$110)\n+($H361*'fnd base rates'!G$111)\n+($I361*'fnd base rates'!G$112)\n+($J361*'fnd base rates'!G$113)\n+($K361*'fnd base rates'!G$114)\n+($M361*'fnd base rates'!G$116)\n+($N361*'fnd base rates'!G$117)\n+($O361*'fnd base rates'!G$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,7)))\n*$R361","v":2856.821069312},{"$f":"(($D361*'fnd base rates'!H$107)\n+($E361*'fnd base rates'!H$108)\n+($F361*'fnd base rates'!H$109)\n+($G361*'fnd base rates'!H$110)\n+($H361*'fnd base rates'!H$111)\n+($I361*'fnd base rates'!H$112)\n+($J361*'fnd base rates'!H$113)\n+($K361*'fnd base rates'!H$114)\n+($M361*'fnd base rates'!H$116)\n+($N361*'fnd base rates'!H$117)\n+($O361*'fnd base rates'!H$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,8)))","v":8679.2223200000008},{"$f":"(($D361*'fnd base rates'!I$107)\n+($E361*'fnd base rates'!I$108)\n+($F361*'fnd base rates'!I$109)\n+($G361*'fnd base rates'!I$110)\n+($H361*'fnd base rates'!I$111)\n+($I361*'fnd base rates'!I$112)\n+($J361*'fnd base rates'!I$113)\n+($K361*'fnd base rates'!I$114)\n+($M361*'fnd base rates'!I$116)\n+($N361*'fnd base rates'!I$117)\n+($O361*'fnd base rates'!I$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,9)))\n*$R361","v":5992.3841600000005},{"$f":"(($D361*'fnd base rates'!J$107)\n+($E361*'fnd base rates'!J$108)\n+($F361*'fnd base rates'!J$109)\n+($G361*'fnd base rates'!J$110)\n+($H361*'fnd base rates'!J$111)\n+($I361*'fnd base rates'!J$112)\n+($J361*'fnd base rates'!J$113)\n+($K361*'fnd base rates'!J$114)\n+($M361*'fnd base rates'!J$116)\n+($N361*'fnd base rates'!J$117)\n+($O361*'fnd base rates'!J$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,10)))\n*$R361","v":8187.1395200000006},{"$f":"(($D361*'fnd base rates'!K$107)\n+($E361*'fnd base rates'!K$108)\n+($F361*'fnd base rates'!K$109)\n+($G361*'fnd base rates'!K$110)\n+($H361*'fnd base rates'!K$111)\n+($I361*'fnd base rates'!K$112)\n+($J361*'fnd base rates'!K$113)\n+($K361*'fnd base rates'!K$114)\n+($M361*'fnd base rates'!K$116)\n+($N361*'fnd base rates'!K$117)\n+($O361*'fnd base rates'!K$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,11)))\n*$R361","v":15799.851218592001},{"$f":"(($D361*'fnd base rates'!L$107)\n+($E361*'fnd base rates'!L$108)\n+($F361*'fnd base rates'!L$109)\n+($G361*'fnd base rates'!L$110)\n+($H361*'fnd base rates'!L$111)\n+($I361*'fnd base rates'!L$112)\n+($J361*'fnd base rates'!L$113)\n+($K361*'fnd base rates'!L$114)\n+($M361*'fnd base rates'!L$116)\n+($N361*'fnd base rates'!L$117)\n+($O361*'fnd base rates'!L$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,12)))","v":23547.523960000002},{"$f":"(($D361*'fnd base rates'!M$107)\n+($E361*'fnd base rates'!M$108)\n+($F361*'fnd base rates'!M$109)\n+($G361*'fnd base rates'!M$110)\n+($H361*'fnd base rates'!M$111)\n+($I361*'fnd base rates'!M$112)\n+($J361*'fnd base rates'!M$113)\n+($K361*'fnd base rates'!M$114)\n+($M361*'fnd base rates'!M$116)\n+($N361*'fnd base rates'!M$117)\n+($O361*'fnd base rates'!M$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,13)))","v":0},166224.06424236801,null,446099690,"446","099","690",1,12,166224.06424236801,13852,1167,12685,null,null,null,null,null,null,0,null,0]
["446",446099780,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D362","v":0},{"$f":"'fnd enro'!E362","v":0},{"$f":"'fnd enro'!F362","v":1},{"$f":"'fnd enro'!G362","v":0},{"$f":"'fnd enro'!H362","v":1},{"$f":"'fnd enro'!I362","v":1},{"$f":"'fnd enro'!J362","v":0},{"$f":"'fnd enro'!K362","v":0.1179},{"$f":"'fnd enro'!L362","v":0},{"$f":"'fnd enro'!M362","v":0},{"$f":"'fnd enro'!N362","v":0},{"$f":"'fnd enro'!O362","v":0},{"$f":"'fnd enro'!P362","v":3},{"$f":"'fnd enro'!R362","v":3},1.0640000000000001,{"$f":"VALUE('fnd enro'!Q362)","v":6},null,{"$f":"(($D362*'fnd base rates'!C$107)\n+($E362*'fnd base rates'!C$108)\n+($F362*'fnd base rates'!C$109)\n+($G362*'fnd base rates'!C$110)\n+($H362*'fnd base rates'!C$111)\n+($I362*'fnd base rates'!C$112)\n+($J362*'fnd base rates'!C$113)\n+($K362*'fnd base rates'!C$114)\n+($M362*'fnd base rates'!C$116)\n+($N362*'fnd base rates'!C$117)\n+($O362*'fnd base rates'!C$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,3)))\n*$R362","v":2052.7078902959997},{"$f":"(($D362*'fnd base rates'!D$107)\n+($E362*'fnd base rates'!D$108)\n+($F362*'fnd base rates'!D$109)\n+($G362*'fnd base rates'!D$110)\n+($H362*'fnd base rates'!D$111)\n+($I362*'fnd base rates'!D$112)\n+($J362*'fnd base rates'!D$113)\n+($K362*'fnd base rates'!D$114)\n+($M362*'fnd base rates'!D$116)\n+($N362*'fnd base rates'!D$117)\n+($O362*'fnd base rates'!D$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,4)))\n*$R362","v":3686.6642400000001},{"$f":"(($D362*'fnd base rates'!E$107)\n+($E362*'fnd base rates'!E$108)\n+($F362*'fnd base rates'!E$109)\n+($G362*'fnd base rates'!E$110)\n+($H362*'fnd base rates'!E$111)\n+($I362*'fnd base rates'!E$112)\n+($J362*'fnd base rates'!E$113)\n+($K362*'fnd base rates'!E$114)\n+($M362*'fnd base rates'!E$116)\n+($N362*'fnd base rates'!E$117)\n+($O362*'fnd base rates'!E$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,5)))\n*$R362","v":24569.535924528001},{"$f":"(($D362*'fnd base rates'!F$107)\n+($E362*'fnd base rates'!F$108)\n+($F362*'fnd base rates'!F$109)\n+($G362*'fnd base rates'!F$110)\n+($H362*'fnd base rates'!F$111)\n+($I362*'fnd base rates'!F$112)\n+($J362*'fnd base rates'!F$113)\n+($K362*'fnd base rates'!F$114)\n+($M362*'fnd base rates'!F$116)\n+($N362*'fnd base rates'!F$117)\n+($O362*'fnd base rates'!F$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,6)))\n*$R362","v":3548.1578037920003},{"$f":"(($D362*'fnd base rates'!G$107)\n+($E362*'fnd base rates'!G$108)\n+($F362*'fnd base rates'!G$109)\n+($G362*'fnd base rates'!G$110)\n+($H362*'fnd base rates'!G$111)\n+($I362*'fnd base rates'!G$112)\n+($J362*'fnd base rates'!G$113)\n+($K362*'fnd base rates'!G$114)\n+($M362*'fnd base rates'!G$116)\n+($N362*'fnd base rates'!G$117)\n+($O362*'fnd base rates'!G$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,7)))\n*$R362","v":1073.3105873280001},{"$f":"(($D362*'fnd base rates'!H$107)\n+($E362*'fnd base rates'!H$108)\n+($F362*'fnd base rates'!H$109)\n+($G362*'fnd base rates'!H$110)\n+($H362*'fnd base rates'!H$111)\n+($I362*'fnd base rates'!H$112)\n+($J362*'fnd base rates'!H$113)\n+($K362*'fnd base rates'!H$114)\n+($M362*'fnd base rates'!H$116)\n+($N362*'fnd base rates'!H$117)\n+($O362*'fnd base rates'!H$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,8)))","v":2061.7705799999999},{"$f":"(($D362*'fnd base rates'!I$107)\n+($E362*'fnd base rates'!I$108)\n+($F362*'fnd base rates'!I$109)\n+($G362*'fnd base rates'!I$110)\n+($H362*'fnd base rates'!I$111)\n+($I362*'fnd base rates'!I$112)\n+($J362*'fnd base rates'!I$113)\n+($K362*'fnd base rates'!I$114)\n+($M362*'fnd base rates'!I$116)\n+($N362*'fnd base rates'!I$117)\n+($O362*'fnd base rates'!I$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,9)))\n*$R362","v":1752.17392},{"$f":"(($D362*'fnd base rates'!J$107)\n+($E362*'fnd base rates'!J$108)\n+($F362*'fnd base rates'!J$109)\n+($G362*'fnd base rates'!J$110)\n+($H362*'fnd base rates'!J$111)\n+($I362*'fnd base rates'!J$112)\n+($J362*'fnd base rates'!J$113)\n+($K362*'fnd base rates'!J$114)\n+($M362*'fnd base rates'!J$116)\n+($N362*'fnd base rates'!J$117)\n+($O362*'fnd base rates'!J$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,10)))\n*$R362","v":3301.18768},{"$f":"(($D362*'fnd base rates'!K$107)\n+($E362*'fnd base rates'!K$108)\n+($F362*'fnd base rates'!K$109)\n+($G362*'fnd base rates'!K$110)\n+($H362*'fnd base rates'!K$111)\n+($I362*'fnd base rates'!K$112)\n+($J362*'fnd base rates'!K$113)\n+($K362*'fnd base rates'!K$114)\n+($M362*'fnd base rates'!K$116)\n+($N362*'fnd base rates'!K$117)\n+($O362*'fnd base rates'!K$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,11)))\n*$R362","v":3875.7009246480002},{"$f":"(($D362*'fnd base rates'!L$107)\n+($E362*'fnd base rates'!L$108)\n+($F362*'fnd base rates'!L$109)\n+($G362*'fnd base rates'!L$110)\n+($H362*'fnd base rates'!L$111)\n+($I362*'fnd base rates'!L$112)\n+($J362*'fnd base rates'!L$113)\n+($K362*'fnd base rates'!L$114)\n+($M362*'fnd base rates'!L$116)\n+($N362*'fnd base rates'!L$117)\n+($O362*'fnd base rates'!L$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,12)))","v":7099.1159900000002},{"$f":"(($D362*'fnd base rates'!M$107)\n+($E362*'fnd base rates'!M$108)\n+($F362*'fnd base rates'!M$109)\n+($G362*'fnd base rates'!M$110)\n+($H362*'fnd base rates'!M$111)\n+($I362*'fnd base rates'!M$112)\n+($J362*'fnd base rates'!M$113)\n+($K362*'fnd base rates'!M$114)\n+($M362*'fnd base rates'!M$116)\n+($N362*'fnd base rates'!M$117)\n+($O362*'fnd base rates'!M$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,13)))","v":0},53020.325540591999,null,446099780,"446","099","780",1,3,53020.325540591999,17673,1660,16013,null,null,null,null,null,null,0,null,0]
["447",447101025,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D363","v":0},{"$f":"'fnd enro'!E363","v":0},{"$f":"'fnd enro'!F363","v":19},{"$f":"'fnd enro'!G363","v":103},{"$f":"'fnd enro'!H363","v":53},{"$f":"'fnd enro'!I363","v":0},{"$f":"'fnd enro'!J363","v":0},{"$f":"'fnd enro'!K363","v":6.8775000000000004},{"$f":"'fnd enro'!L363","v":0},{"$f":"'fnd enro'!M363","v":16},{"$f":"'fnd enro'!N363","v":0},{"$f":"'fnd enro'!O363","v":0},{"$f":"'fnd enro'!P363","v":38},{"$f":"'fnd enro'!R363","v":175},1.052,{"$f":"VALUE('fnd enro'!Q363)","v":6},null,{"$f":"(($D363*'fnd base rates'!C$107)\n+($E363*'fnd base rates'!C$108)\n+($F363*'fnd base rates'!C$109)\n+($G363*'fnd base rates'!C$110)\n+($H363*'fnd base rates'!C$111)\n+($I363*'fnd base rates'!C$112)\n+($J363*'fnd base rates'!C$113)\n+($K363*'fnd base rates'!C$114)\n+($M363*'fnd base rates'!C$116)\n+($N363*'fnd base rates'!C$117)\n+($O363*'fnd base rates'!C$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,3)))\n*$R363","v":109777.1150033},{"$f":"(($D363*'fnd base rates'!D$107)\n+($E363*'fnd base rates'!D$108)\n+($F363*'fnd base rates'!D$109)\n+($G363*'fnd base rates'!D$110)\n+($H363*'fnd base rates'!D$111)\n+($I363*'fnd base rates'!D$112)\n+($J363*'fnd base rates'!D$113)\n+($K363*'fnd base rates'!D$114)\n+($M363*'fnd base rates'!D$116)\n+($N363*'fnd base rates'!D$117)\n+($O363*'fnd base rates'!D$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,4)))\n*$R363","v":166226.89872},{"$f":"(($D363*'fnd base rates'!E$107)\n+($E363*'fnd base rates'!E$108)\n+($F363*'fnd base rates'!E$109)\n+($G363*'fnd base rates'!E$110)\n+($H363*'fnd base rates'!E$111)\n+($I363*'fnd base rates'!E$112)\n+($J363*'fnd base rates'!E$113)\n+($K363*'fnd base rates'!E$114)\n+($M363*'fnd base rates'!E$116)\n+($N363*'fnd base rates'!E$117)\n+($O363*'fnd base rates'!E$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,5)))\n*$R363","v":890480.87591940002},{"$f":"(($D363*'fnd base rates'!F$107)\n+($E363*'fnd base rates'!F$108)\n+($F363*'fnd base rates'!F$109)\n+($G363*'fnd base rates'!F$110)\n+($H363*'fnd base rates'!F$111)\n+($I363*'fnd base rates'!F$112)\n+($J363*'fnd base rates'!F$113)\n+($K363*'fnd base rates'!F$114)\n+($M363*'fnd base rates'!F$116)\n+($N363*'fnd base rates'!F$117)\n+($O363*'fnd base rates'!F$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,6)))\n*$R363","v":232845.61091659998},{"$f":"(($D363*'fnd base rates'!G$107)\n+($E363*'fnd base rates'!G$108)\n+($F363*'fnd base rates'!G$109)\n+($G363*'fnd base rates'!G$110)\n+($H363*'fnd base rates'!G$111)\n+($I363*'fnd base rates'!G$112)\n+($J363*'fnd base rates'!G$113)\n+($K363*'fnd base rates'!G$114)\n+($M363*'fnd base rates'!G$116)\n+($N363*'fnd base rates'!G$117)\n+($O363*'fnd base rates'!G$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,7)))\n*$R363","v":38783.8759144},{"$f":"(($D363*'fnd base rates'!H$107)\n+($E363*'fnd base rates'!H$108)\n+($F363*'fnd base rates'!H$109)\n+($G363*'fnd base rates'!H$110)\n+($H363*'fnd base rates'!H$111)\n+($I363*'fnd base rates'!H$112)\n+($J363*'fnd base rates'!H$113)\n+($K363*'fnd base rates'!H$114)\n+($M363*'fnd base rates'!H$116)\n+($N363*'fnd base rates'!H$117)\n+($O363*'fnd base rates'!H$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,8)))","v":100241.03050000001},{"$f":"(($D363*'fnd base rates'!I$107)\n+($E363*'fnd base rates'!I$108)\n+($F363*'fnd base rates'!I$109)\n+($G363*'fnd base rates'!I$110)\n+($H363*'fnd base rates'!I$111)\n+($I363*'fnd base rates'!I$112)\n+($J363*'fnd base rates'!I$113)\n+($K363*'fnd base rates'!I$114)\n+($M363*'fnd base rates'!I$116)\n+($N363*'fnd base rates'!I$117)\n+($O363*'fnd base rates'!I$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,9)))\n*$R363","v":78203.4182},{"$f":"(($D363*'fnd base rates'!J$107)\n+($E363*'fnd base rates'!J$108)\n+($F363*'fnd base rates'!J$109)\n+($G363*'fnd base rates'!J$110)\n+($H363*'fnd base rates'!J$111)\n+($I363*'fnd base rates'!J$112)\n+($J363*'fnd base rates'!J$113)\n+($K363*'fnd base rates'!J$114)\n+($M363*'fnd base rates'!J$116)\n+($N363*'fnd base rates'!J$117)\n+($O363*'fnd base rates'!J$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,10)))\n*$R363","v":63091.722240000003},{"$f":"(($D363*'fnd base rates'!K$107)\n+($E363*'fnd base rates'!K$108)\n+($F363*'fnd base rates'!K$109)\n+($G363*'fnd base rates'!K$110)\n+($H363*'fnd base rates'!K$111)\n+($I363*'fnd base rates'!K$112)\n+($J363*'fnd base rates'!K$113)\n+($K363*'fnd base rates'!K$114)\n+($M363*'fnd base rates'!K$116)\n+($N363*'fnd base rates'!K$117)\n+($O363*'fnd base rates'!K$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,11)))\n*$R363","v":225414.90493790002},{"$f":"(($D363*'fnd base rates'!L$107)\n+($E363*'fnd base rates'!L$108)\n+($F363*'fnd base rates'!L$109)\n+($G363*'fnd base rates'!L$110)\n+($H363*'fnd base rates'!L$111)\n+($I363*'fnd base rates'!L$112)\n+($J363*'fnd base rates'!L$113)\n+($K363*'fnd base rates'!L$114)\n+($M363*'fnd base rates'!L$116)\n+($N363*'fnd base rates'!L$117)\n+($O363*'fnd base rates'!L$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,12)))","v":344804.26274999999},{"$f":"(($D363*'fnd base rates'!M$107)\n+($E363*'fnd base rates'!M$108)\n+($F363*'fnd base rates'!M$109)\n+($G363*'fnd base rates'!M$110)\n+($H363*'fnd base rates'!M$111)\n+($I363*'fnd base rates'!M$112)\n+($J363*'fnd base rates'!M$113)\n+($K363*'fnd base rates'!M$114)\n+($M363*'fnd base rates'!M$116)\n+($N363*'fnd base rates'!M$117)\n+($O363*'fnd base rates'!M$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,13)))","v":0},2249869.7151016006,null,447101025,"447","101","025",1,175,2249869.7151016006,12856,-1711,14567,null,null,null,null,null,null,0,null,0]
["447",447101035,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D364","v":0},{"$f":"'fnd enro'!E364","v":0},{"$f":"'fnd enro'!F364","v":0},{"$f":"'fnd enro'!G364","v":1},{"$f":"'fnd enro'!H364","v":0},{"$f":"'fnd enro'!I364","v":0},{"$f":"'fnd enro'!J364","v":0},{"$f":"'fnd enro'!K364","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L364","v":0},{"$f":"'fnd enro'!M364","v":1},{"$f":"'fnd enro'!N364","v":0},{"$f":"'fnd enro'!O364","v":0},{"$f":"'fnd enro'!P364","v":1},{"$f":"'fnd enro'!R364","v":1},1.052,{"$f":"VALUE('fnd enro'!Q364)","v":11},null,{"$f":"(($D364*'fnd base rates'!C$107)\n+($E364*'fnd base rates'!C$108)\n+($F364*'fnd base rates'!C$109)\n+($G364*'fnd base rates'!C$110)\n+($H364*'fnd base rates'!C$111)\n+($I364*'fnd base rates'!C$112)\n+($J364*'fnd base rates'!C$113)\n+($K364*'fnd base rates'!C$114)\n+($M364*'fnd base rates'!C$116)\n+($N364*'fnd base rates'!C$117)\n+($O364*'fnd base rates'!C$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,3)))\n*$R364","v":828.16481647599994},{"$f":"(($D364*'fnd base rates'!D$107)\n+($E364*'fnd base rates'!D$108)\n+($F364*'fnd base rates'!D$109)\n+($G364*'fnd base rates'!D$110)\n+($H364*'fnd base rates'!D$111)\n+($I364*'fnd base rates'!D$112)\n+($J364*'fnd base rates'!D$113)\n+($K364*'fnd base rates'!D$114)\n+($M364*'fnd base rates'!D$116)\n+($N364*'fnd base rates'!D$117)\n+($O364*'fnd base rates'!D$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,4)))\n*$R364","v":1584.29096},{"$f":"(($D364*'fnd base rates'!E$107)\n+($E364*'fnd base rates'!E$108)\n+($F364*'fnd base rates'!E$109)\n+($G364*'fnd base rates'!E$110)\n+($H364*'fnd base rates'!E$111)\n+($I364*'fnd base rates'!E$112)\n+($J364*'fnd base rates'!E$113)\n+($K364*'fnd base rates'!E$114)\n+($M364*'fnd base rates'!E$116)\n+($N364*'fnd base rates'!E$117)\n+($O364*'fnd base rates'!E$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,5)))\n*$R364","v":10910.484551768001},{"$f":"(($D364*'fnd base rates'!F$107)\n+($E364*'fnd base rates'!F$108)\n+($F364*'fnd base rates'!F$109)\n+($G364*'fnd base rates'!F$110)\n+($H364*'fnd base rates'!F$111)\n+($I364*'fnd base rates'!F$112)\n+($J364*'fnd base rates'!F$113)\n+($K364*'fnd base rates'!F$114)\n+($M364*'fnd base rates'!F$116)\n+($N364*'fnd base rates'!F$117)\n+($O364*'fnd base rates'!F$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,6)))\n*$R364","v":1601.4121821520002},{"$f":"(($D364*'fnd base rates'!G$107)\n+($E364*'fnd base rates'!G$108)\n+($F364*'fnd base rates'!G$109)\n+($G364*'fnd base rates'!G$110)\n+($H364*'fnd base rates'!G$111)\n+($I364*'fnd base rates'!G$112)\n+($J364*'fnd base rates'!G$113)\n+($K364*'fnd base rates'!G$114)\n+($M364*'fnd base rates'!G$116)\n+($N364*'fnd base rates'!G$117)\n+($O364*'fnd base rates'!G$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,7)))\n*$R364","v":483.23639356800004},{"$f":"(($D364*'fnd base rates'!H$107)\n+($E364*'fnd base rates'!H$108)\n+($F364*'fnd base rates'!H$109)\n+($G364*'fnd base rates'!H$110)\n+($H364*'fnd base rates'!H$111)\n+($I364*'fnd base rates'!H$112)\n+($J364*'fnd base rates'!H$113)\n+($K364*'fnd base rates'!H$114)\n+($M364*'fnd base rates'!H$116)\n+($N364*'fnd base rates'!H$117)\n+($O364*'fnd base rates'!H$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,8)))","v":729.90686000000005},{"$f":"(($D364*'fnd base rates'!I$107)\n+($E364*'fnd base rates'!I$108)\n+($F364*'fnd base rates'!I$109)\n+($G364*'fnd base rates'!I$110)\n+($H364*'fnd base rates'!I$111)\n+($I364*'fnd base rates'!I$112)\n+($J364*'fnd base rates'!I$113)\n+($K364*'fnd base rates'!I$114)\n+($M364*'fnd base rates'!I$116)\n+($N364*'fnd base rates'!I$117)\n+($O364*'fnd base rates'!I$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,9)))\n*$R364","v":694.33051999999998},{"$f":"(($D364*'fnd base rates'!J$107)\n+($E364*'fnd base rates'!J$108)\n+($F364*'fnd base rates'!J$109)\n+($G364*'fnd base rates'!J$110)\n+($H364*'fnd base rates'!J$111)\n+($I364*'fnd base rates'!J$112)\n+($J364*'fnd base rates'!J$113)\n+($K364*'fnd base rates'!J$114)\n+($M364*'fnd base rates'!J$116)\n+($N364*'fnd base rates'!J$117)\n+($O364*'fnd base rates'!J$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,10)))\n*$R364","v":1282.13552},{"$f":"(($D364*'fnd base rates'!K$107)\n+($E364*'fnd base rates'!K$108)\n+($F364*'fnd base rates'!K$109)\n+($G364*'fnd base rates'!K$110)\n+($H364*'fnd base rates'!K$111)\n+($I364*'fnd base rates'!K$112)\n+($J364*'fnd base rates'!K$113)\n+($K364*'fnd base rates'!K$114)\n+($M364*'fnd base rates'!K$116)\n+($N364*'fnd base rates'!K$117)\n+($O364*'fnd base rates'!K$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,11)))\n*$R364","v":1578.9594439880002},{"$f":"(($D364*'fnd base rates'!L$107)\n+($E364*'fnd base rates'!L$108)\n+($F364*'fnd base rates'!L$109)\n+($G364*'fnd base rates'!L$110)\n+($H364*'fnd base rates'!L$111)\n+($I364*'fnd base rates'!L$112)\n+($J364*'fnd base rates'!L$113)\n+($K364*'fnd base rates'!L$114)\n+($M364*'fnd base rates'!L$116)\n+($N364*'fnd base rates'!L$117)\n+($O364*'fnd base rates'!L$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,12)))","v":2942.4753299999998},{"$f":"(($D364*'fnd base rates'!M$107)\n+($E364*'fnd base rates'!M$108)\n+($F364*'fnd base rates'!M$109)\n+($G364*'fnd base rates'!M$110)\n+($H364*'fnd base rates'!M$111)\n+($I364*'fnd base rates'!M$112)\n+($J364*'fnd base rates'!M$113)\n+($K364*'fnd base rates'!M$114)\n+($M364*'fnd base rates'!M$116)\n+($N364*'fnd base rates'!M$117)\n+($O364*'fnd base rates'!M$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,13)))","v":0},22635.396577952,null,447101035,"447","101","035",1,1,22635.396577952,22635,11272,11363,null,null,null,null,null,null,0,null,0]
["447",447101100,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D365","v":0},{"$f":"'fnd enro'!E365","v":0},{"$f":"'fnd enro'!F365","v":0},{"$f":"'fnd enro'!G365","v":1},{"$f":"'fnd enro'!H365","v":1},{"$f":"'fnd enro'!I365","v":0},{"$f":"'fnd enro'!J365","v":0},{"$f":"'fnd enro'!K365","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L365","v":0},{"$f":"'fnd enro'!M365","v":0},{"$f":"'fnd enro'!N365","v":0},{"$f":"'fnd enro'!O365","v":0},{"$f":"'fnd enro'!P365","v":2},{"$f":"'fnd enro'!R365","v":2},1.052,{"$f":"VALUE('fnd enro'!Q365)","v":10},null,{"$f":"(($D365*'fnd base rates'!C$107)\n+($E365*'fnd base rates'!C$108)\n+($F365*'fnd base rates'!C$109)\n+($G365*'fnd base rates'!C$110)\n+($H365*'fnd base rates'!C$111)\n+($I365*'fnd base rates'!C$112)\n+($J365*'fnd base rates'!C$113)\n+($K365*'fnd base rates'!C$114)\n+($M365*'fnd base rates'!C$116)\n+($N365*'fnd base rates'!C$117)\n+($O365*'fnd base rates'!C$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,3)))\n*$R365","v":1403.4077929519999},{"$f":"(($D365*'fnd base rates'!D$107)\n+($E365*'fnd base rates'!D$108)\n+($F365*'fnd base rates'!D$109)\n+($G365*'fnd base rates'!D$110)\n+($H365*'fnd base rates'!D$111)\n+($I365*'fnd base rates'!D$112)\n+($J365*'fnd base rates'!D$113)\n+($K365*'fnd base rates'!D$114)\n+($M365*'fnd base rates'!D$116)\n+($N365*'fnd base rates'!D$117)\n+($O365*'fnd base rates'!D$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,4)))\n*$R365","v":2668.7136000000005},{"$f":"(($D365*'fnd base rates'!E$107)\n+($E365*'fnd base rates'!E$108)\n+($F365*'fnd base rates'!E$109)\n+($G365*'fnd base rates'!E$110)\n+($H365*'fnd base rates'!E$111)\n+($I365*'fnd base rates'!E$112)\n+($J365*'fnd base rates'!E$113)\n+($K365*'fnd base rates'!E$114)\n+($M365*'fnd base rates'!E$116)\n+($N365*'fnd base rates'!E$117)\n+($O365*'fnd base rates'!E$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,5)))\n*$R365","v":17601.975703535998},{"$f":"(($D365*'fnd base rates'!F$107)\n+($E365*'fnd base rates'!F$108)\n+($F365*'fnd base rates'!F$109)\n+($G365*'fnd base rates'!F$110)\n+($H365*'fnd base rates'!F$111)\n+($I365*'fnd base rates'!F$112)\n+($J365*'fnd base rates'!F$113)\n+($K365*'fnd base rates'!F$114)\n+($M365*'fnd base rates'!F$116)\n+($N365*'fnd base rates'!F$117)\n+($O365*'fnd base rates'!F$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,6)))\n*$R365","v":2512.9648443040001},{"$f":"(($D365*'fnd base rates'!G$107)\n+($E365*'fnd base rates'!G$108)\n+($F365*'fnd base rates'!G$109)\n+($G365*'fnd base rates'!G$110)\n+($H365*'fnd base rates'!G$111)\n+($I365*'fnd base rates'!G$112)\n+($J365*'fnd base rates'!G$113)\n+($K365*'fnd base rates'!G$114)\n+($M365*'fnd base rates'!G$116)\n+($N365*'fnd base rates'!G$117)\n+($O365*'fnd base rates'!G$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,7)))\n*$R365","v":819.57150713599992},{"$f":"(($D365*'fnd base rates'!H$107)\n+($E365*'fnd base rates'!H$108)\n+($F365*'fnd base rates'!H$109)\n+($G365*'fnd base rates'!H$110)\n+($H365*'fnd base rates'!H$111)\n+($I365*'fnd base rates'!H$112)\n+($J365*'fnd base rates'!H$113)\n+($K365*'fnd base rates'!H$114)\n+($M365*'fnd base rates'!H$116)\n+($N365*'fnd base rates'!H$117)\n+($O365*'fnd base rates'!H$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,8)))","v":1175.87372},{"$f":"(($D365*'fnd base rates'!I$107)\n+($E365*'fnd base rates'!I$108)\n+($F365*'fnd base rates'!I$109)\n+($G365*'fnd base rates'!I$110)\n+($H365*'fnd base rates'!I$111)\n+($I365*'fnd base rates'!I$112)\n+($J365*'fnd base rates'!I$113)\n+($K365*'fnd base rates'!I$114)\n+($M365*'fnd base rates'!I$116)\n+($N365*'fnd base rates'!I$117)\n+($O365*'fnd base rates'!I$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,9)))\n*$R365","v":1208.8532000000002},{"$f":"(($D365*'fnd base rates'!J$107)\n+($E365*'fnd base rates'!J$108)\n+($F365*'fnd base rates'!J$109)\n+($G365*'fnd base rates'!J$110)\n+($H365*'fnd base rates'!J$111)\n+($I365*'fnd base rates'!J$112)\n+($J365*'fnd base rates'!J$113)\n+($K365*'fnd base rates'!J$114)\n+($M365*'fnd base rates'!J$116)\n+($N365*'fnd base rates'!J$117)\n+($O365*'fnd base rates'!J$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,10)))\n*$R365","v":2426.6904800000002},{"$f":"(($D365*'fnd base rates'!K$107)\n+($E365*'fnd base rates'!K$108)\n+($F365*'fnd base rates'!K$109)\n+($G365*'fnd base rates'!K$110)\n+($H365*'fnd base rates'!K$111)\n+($I365*'fnd base rates'!K$112)\n+($J365*'fnd base rates'!K$113)\n+($K365*'fnd base rates'!K$114)\n+($M365*'fnd base rates'!K$116)\n+($N365*'fnd base rates'!K$117)\n+($O365*'fnd base rates'!K$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,11)))\n*$R365","v":2548.0639679760002},{"$f":"(($D365*'fnd base rates'!L$107)\n+($E365*'fnd base rates'!L$108)\n+($F365*'fnd base rates'!L$109)\n+($G365*'fnd base rates'!L$110)\n+($H365*'fnd base rates'!L$111)\n+($I365*'fnd base rates'!L$112)\n+($J365*'fnd base rates'!L$113)\n+($K365*'fnd base rates'!L$114)\n+($M365*'fnd base rates'!L$116)\n+($N365*'fnd base rates'!L$117)\n+($O365*'fnd base rates'!L$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,12)))","v":5203.9906599999995},{"$f":"(($D365*'fnd base rates'!M$107)\n+($E365*'fnd base rates'!M$108)\n+($F365*'fnd base rates'!M$109)\n+($G365*'fnd base rates'!M$110)\n+($H365*'fnd base rates'!M$111)\n+($I365*'fnd base rates'!M$112)\n+($J365*'fnd base rates'!M$113)\n+($K365*'fnd base rates'!M$114)\n+($M365*'fnd base rates'!M$116)\n+($N365*'fnd base rates'!M$117)\n+($O365*'fnd base rates'!M$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,13)))","v":0},37570.105475903998,null,447101100,"447","101","100",1,2,37570.105475903998,18785,4933,13852,null,null,null,null,null,null,0,null,0]
["447",447101101,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D366","v":0},{"$f":"'fnd enro'!E366","v":0},{"$f":"'fnd enro'!F366","v":35},{"$f":"'fnd enro'!G366","v":172},{"$f":"'fnd enro'!H366","v":117},{"$f":"'fnd enro'!I366","v":0},{"$f":"'fnd enro'!J366","v":0},{"$f":"'fnd enro'!K366","v":12.7332},{"$f":"'fnd enro'!L366","v":0},{"$f":"'fnd enro'!M366","v":18},{"$f":"'fnd enro'!N366","v":0},{"$f":"'fnd enro'!O366","v":0},{"$f":"'fnd enro'!P366","v":43},{"$f":"'fnd enro'!R366","v":324},1.052,{"$f":"VALUE('fnd enro'!Q366)","v":3},null,{"$f":"(($D366*'fnd base rates'!C$107)\n+($E366*'fnd base rates'!C$108)\n+($F366*'fnd base rates'!C$109)\n+($G366*'fnd base rates'!C$110)\n+($H366*'fnd base rates'!C$111)\n+($I366*'fnd base rates'!C$112)\n+($J366*'fnd base rates'!C$113)\n+($K366*'fnd base rates'!C$114)\n+($M366*'fnd base rates'!C$116)\n+($N366*'fnd base rates'!C$117)\n+($O366*'fnd base rates'!C$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,3)))\n*$R366","v":199256.89809822402},{"$f":"(($D366*'fnd base rates'!D$107)\n+($E366*'fnd base rates'!D$108)\n+($F366*'fnd base rates'!D$109)\n+($G366*'fnd base rates'!D$110)\n+($H366*'fnd base rates'!D$111)\n+($I366*'fnd base rates'!D$112)\n+($J366*'fnd base rates'!D$113)\n+($K366*'fnd base rates'!D$114)\n+($M366*'fnd base rates'!D$116)\n+($N366*'fnd base rates'!D$117)\n+($O366*'fnd base rates'!D$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,4)))\n*$R366","v":292922.23587999999},{"$f":"(($D366*'fnd base rates'!E$107)\n+($E366*'fnd base rates'!E$108)\n+($F366*'fnd base rates'!E$109)\n+($G366*'fnd base rates'!E$110)\n+($H366*'fnd base rates'!E$111)\n+($I366*'fnd base rates'!E$112)\n+($J366*'fnd base rates'!E$113)\n+($K366*'fnd base rates'!E$114)\n+($M366*'fnd base rates'!E$116)\n+($N366*'fnd base rates'!E$117)\n+($O366*'fnd base rates'!E$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,5)))\n*$R366","v":1501555.4553328319},{"$f":"(($D366*'fnd base rates'!F$107)\n+($E366*'fnd base rates'!F$108)\n+($F366*'fnd base rates'!F$109)\n+($G366*'fnd base rates'!F$110)\n+($H366*'fnd base rates'!F$111)\n+($I366*'fnd base rates'!F$112)\n+($J366*'fnd base rates'!F$113)\n+($K366*'fnd base rates'!F$114)\n+($M366*'fnd base rates'!F$116)\n+($N366*'fnd base rates'!F$117)\n+($O366*'fnd base rates'!F$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,6)))\n*$R366","v":423419.34957724804},{"$f":"(($D366*'fnd base rates'!G$107)\n+($E366*'fnd base rates'!G$108)\n+($F366*'fnd base rates'!G$109)\n+($G366*'fnd base rates'!G$110)\n+($H366*'fnd base rates'!G$111)\n+($I366*'fnd base rates'!G$112)\n+($J366*'fnd base rates'!G$113)\n+($K366*'fnd base rates'!G$114)\n+($M366*'fnd base rates'!G$116)\n+($N366*'fnd base rates'!G$117)\n+($O366*'fnd base rates'!G$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,7)))\n*$R366","v":65471.903396032001},{"$f":"(($D366*'fnd base rates'!H$107)\n+($E366*'fnd base rates'!H$108)\n+($F366*'fnd base rates'!H$109)\n+($G366*'fnd base rates'!H$110)\n+($H366*'fnd base rates'!H$111)\n+($I366*'fnd base rates'!H$112)\n+($J366*'fnd base rates'!H$113)\n+($K366*'fnd base rates'!H$114)\n+($M366*'fnd base rates'!H$116)\n+($N366*'fnd base rates'!H$117)\n+($O366*'fnd base rates'!H$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,8)))","v":183115.27263999998},{"$f":"(($D366*'fnd base rates'!I$107)\n+($E366*'fnd base rates'!I$108)\n+($F366*'fnd base rates'!I$109)\n+($G366*'fnd base rates'!I$110)\n+($H366*'fnd base rates'!I$111)\n+($I366*'fnd base rates'!I$112)\n+($J366*'fnd base rates'!I$113)\n+($K366*'fnd base rates'!I$114)\n+($M366*'fnd base rates'!I$116)\n+($N366*'fnd base rates'!I$117)\n+($O366*'fnd base rates'!I$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,9)))\n*$R366","v":139437.56092000002},{"$f":"(($D366*'fnd base rates'!J$107)\n+($E366*'fnd base rates'!J$108)\n+($F366*'fnd base rates'!J$109)\n+($G366*'fnd base rates'!J$110)\n+($H366*'fnd base rates'!J$111)\n+($I366*'fnd base rates'!J$112)\n+($J366*'fnd base rates'!J$113)\n+($K366*'fnd base rates'!J$114)\n+($M366*'fnd base rates'!J$116)\n+($N366*'fnd base rates'!J$117)\n+($O366*'fnd base rates'!J$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,10)))\n*$R366","v":92920.04608},{"$f":"(($D366*'fnd base rates'!K$107)\n+($E366*'fnd base rates'!K$108)\n+($F366*'fnd base rates'!K$109)\n+($G366*'fnd base rates'!K$110)\n+($H366*'fnd base rates'!K$111)\n+($I366*'fnd base rates'!K$112)\n+($J366*'fnd base rates'!K$113)\n+($K366*'fnd base rates'!K$114)\n+($M366*'fnd base rates'!K$116)\n+($N366*'fnd base rates'!K$117)\n+($O366*'fnd base rates'!K$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,11)))\n*$R366","v":414988.14621211198},{"$f":"(($D366*'fnd base rates'!L$107)\n+($E366*'fnd base rates'!L$108)\n+($F366*'fnd base rates'!L$109)\n+($G366*'fnd base rates'!L$110)\n+($H366*'fnd base rates'!L$111)\n+($I366*'fnd base rates'!L$112)\n+($J366*'fnd base rates'!L$113)\n+($K366*'fnd base rates'!L$114)\n+($M366*'fnd base rates'!L$116)\n+($N366*'fnd base rates'!L$117)\n+($O366*'fnd base rates'!L$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,12)))","v":616918.17692},{"$f":"(($D366*'fnd base rates'!M$107)\n+($E366*'fnd base rates'!M$108)\n+($F366*'fnd base rates'!M$109)\n+($G366*'fnd base rates'!M$110)\n+($H366*'fnd base rates'!M$111)\n+($I366*'fnd base rates'!M$112)\n+($J366*'fnd base rates'!M$113)\n+($K366*'fnd base rates'!M$114)\n+($M366*'fnd base rates'!M$116)\n+($N366*'fnd base rates'!M$117)\n+($O366*'fnd base rates'!M$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,13)))","v":0},3930005.0450564479,null,447101101,"447","101","101",1,324,3930005.0450564479,12130,-5543,17673,null,null,null,null,null,null,0,null,0]
["447",447101136,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D367","v":0},{"$f":"'fnd enro'!E367","v":0},{"$f":"'fnd enro'!F367","v":0},{"$f":"'fnd enro'!G367","v":4},{"$f":"'fnd enro'!H367","v":2},{"$f":"'fnd enro'!I367","v":0},{"$f":"'fnd enro'!J367","v":0},{"$f":"'fnd enro'!K367","v":0.23580000000000001},{"$f":"'fnd enro'!L367","v":0},{"$f":"'fnd enro'!M367","v":0},{"$f":"'fnd enro'!N367","v":0},{"$f":"'fnd enro'!O367","v":0},{"$f":"'fnd enro'!P367","v":3},{"$f":"'fnd enro'!R367","v":6},1.052,{"$f":"VALUE('fnd enro'!Q367)","v":3},null,{"$f":"(($D367*'fnd base rates'!C$107)\n+($E367*'fnd base rates'!C$108)\n+($F367*'fnd base rates'!C$109)\n+($G367*'fnd base rates'!C$110)\n+($H367*'fnd base rates'!C$111)\n+($I367*'fnd base rates'!C$112)\n+($J367*'fnd base rates'!C$113)\n+($K367*'fnd base rates'!C$114)\n+($M367*'fnd base rates'!C$116)\n+($N367*'fnd base rates'!C$117)\n+($O367*'fnd base rates'!C$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,3)))\n*$R367","v":3792.1480588559998},{"$f":"(($D367*'fnd base rates'!D$107)\n+($E367*'fnd base rates'!D$108)\n+($F367*'fnd base rates'!D$109)\n+($G367*'fnd base rates'!D$110)\n+($H367*'fnd base rates'!D$111)\n+($I367*'fnd base rates'!D$112)\n+($J367*'fnd base rates'!D$113)\n+($K367*'fnd base rates'!D$114)\n+($M367*'fnd base rates'!D$116)\n+($N367*'fnd base rates'!D$117)\n+($O367*'fnd base rates'!D$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,4)))\n*$R367","v":6025.2142799999992},{"$f":"(($D367*'fnd base rates'!E$107)\n+($E367*'fnd base rates'!E$108)\n+($F367*'fnd base rates'!E$109)\n+($G367*'fnd base rates'!E$110)\n+($H367*'fnd base rates'!E$111)\n+($I367*'fnd base rates'!E$112)\n+($J367*'fnd base rates'!E$113)\n+($K367*'fnd base rates'!E$114)\n+($M367*'fnd base rates'!E$116)\n+($N367*'fnd base rates'!E$117)\n+($O367*'fnd base rates'!E$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,5)))\n*$R367","v":33937.118350608005},{"$f":"(($D367*'fnd base rates'!F$107)\n+($E367*'fnd base rates'!F$108)\n+($F367*'fnd base rates'!F$109)\n+($G367*'fnd base rates'!F$110)\n+($H367*'fnd base rates'!F$111)\n+($I367*'fnd base rates'!F$112)\n+($J367*'fnd base rates'!F$113)\n+($K367*'fnd base rates'!F$114)\n+($M367*'fnd base rates'!F$116)\n+($N367*'fnd base rates'!F$117)\n+($O367*'fnd base rates'!F$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,6)))\n*$R367","v":7819.7364529120005},{"$f":"(($D367*'fnd base rates'!G$107)\n+($E367*'fnd base rates'!G$108)\n+($F367*'fnd base rates'!G$109)\n+($G367*'fnd base rates'!G$110)\n+($H367*'fnd base rates'!G$111)\n+($I367*'fnd base rates'!G$112)\n+($J367*'fnd base rates'!G$113)\n+($K367*'fnd base rates'!G$114)\n+($M367*'fnd base rates'!G$116)\n+($N367*'fnd base rates'!G$117)\n+($O367*'fnd base rates'!G$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,7)))\n*$R367","v":1507.6118414080001},{"$f":"(($D367*'fnd base rates'!H$107)\n+($E367*'fnd base rates'!H$108)\n+($F367*'fnd base rates'!H$109)\n+($G367*'fnd base rates'!H$110)\n+($H367*'fnd base rates'!H$111)\n+($I367*'fnd base rates'!H$112)\n+($J367*'fnd base rates'!H$113)\n+($K367*'fnd base rates'!H$114)\n+($M367*'fnd base rates'!H$116)\n+($N367*'fnd base rates'!H$117)\n+($O367*'fnd base rates'!H$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,8)))","v":3390.9111599999997},{"$f":"(($D367*'fnd base rates'!I$107)\n+($E367*'fnd base rates'!I$108)\n+($F367*'fnd base rates'!I$109)\n+($G367*'fnd base rates'!I$110)\n+($H367*'fnd base rates'!I$111)\n+($I367*'fnd base rates'!I$112)\n+($J367*'fnd base rates'!I$113)\n+($K367*'fnd base rates'!I$114)\n+($M367*'fnd base rates'!I$116)\n+($N367*'fnd base rates'!I$117)\n+($O367*'fnd base rates'!I$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,9)))\n*$R367","v":2812.1327600000004},{"$f":"(($D367*'fnd base rates'!J$107)\n+($E367*'fnd base rates'!J$108)\n+($F367*'fnd base rates'!J$109)\n+($G367*'fnd base rates'!J$110)\n+($H367*'fnd base rates'!J$111)\n+($I367*'fnd base rates'!J$112)\n+($J367*'fnd base rates'!J$113)\n+($K367*'fnd base rates'!J$114)\n+($M367*'fnd base rates'!J$116)\n+($N367*'fnd base rates'!J$117)\n+($O367*'fnd base rates'!J$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,10)))\n*$R367","v":3103.6524799999997},{"$f":"(($D367*'fnd base rates'!K$107)\n+($E367*'fnd base rates'!K$108)\n+($F367*'fnd base rates'!K$109)\n+($G367*'fnd base rates'!K$110)\n+($H367*'fnd base rates'!K$111)\n+($I367*'fnd base rates'!K$112)\n+($J367*'fnd base rates'!K$113)\n+($K367*'fnd base rates'!K$114)\n+($M367*'fnd base rates'!K$116)\n+($N367*'fnd base rates'!K$117)\n+($O367*'fnd base rates'!K$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,11)))\n*$R367","v":7552.8888239280004},{"$f":"(($D367*'fnd base rates'!L$107)\n+($E367*'fnd base rates'!L$108)\n+($F367*'fnd base rates'!L$109)\n+($G367*'fnd base rates'!L$110)\n+($H367*'fnd base rates'!L$111)\n+($I367*'fnd base rates'!L$112)\n+($J367*'fnd base rates'!L$113)\n+($K367*'fnd base rates'!L$114)\n+($M367*'fnd base rates'!L$116)\n+($N367*'fnd base rates'!L$117)\n+($O367*'fnd base rates'!L$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,12)))","v":12359.901980000001},{"$f":"(($D367*'fnd base rates'!M$107)\n+($E367*'fnd base rates'!M$108)\n+($F367*'fnd base rates'!M$109)\n+($G367*'fnd base rates'!M$110)\n+($H367*'fnd base rates'!M$111)\n+($I367*'fnd base rates'!M$112)\n+($J367*'fnd base rates'!M$113)\n+($K367*'fnd base rates'!M$114)\n+($M367*'fnd base rates'!M$116)\n+($N367*'fnd base rates'!M$117)\n+($O367*'fnd base rates'!M$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,13)))","v":0},82301.316187712,null,447101136,"447","101","136",1,6,82301.316187712,13717,861,12856,null,null,null,null,null,null,0,null,0]
["447",447101138,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D368","v":0},{"$f":"'fnd enro'!E368","v":0},{"$f":"'fnd enro'!F368","v":1},{"$f":"'fnd enro'!G368","v":4},{"$f":"'fnd enro'!H368","v":3},{"$f":"'fnd enro'!I368","v":0},{"$f":"'fnd enro'!J368","v":0},{"$f":"'fnd enro'!K368","v":0.31440000000000001},{"$f":"'fnd enro'!L368","v":0},{"$f":"'fnd enro'!M368","v":0},{"$f":"'fnd enro'!N368","v":0},{"$f":"'fnd enro'!O368","v":0},{"$f":"'fnd enro'!P368","v":3},{"$f":"'fnd enro'!R368","v":8},1.052,{"$f":"VALUE('fnd enro'!Q368)","v":5},null,{"$f":"(($D368*'fnd base rates'!C$107)\n+($E368*'fnd base rates'!C$108)\n+($F368*'fnd base rates'!C$109)\n+($G368*'fnd base rates'!C$110)\n+($H368*'fnd base rates'!C$111)\n+($I368*'fnd base rates'!C$112)\n+($J368*'fnd base rates'!C$113)\n+($K368*'fnd base rates'!C$114)\n+($M368*'fnd base rates'!C$116)\n+($N368*'fnd base rates'!C$117)\n+($O368*'fnd base rates'!C$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,3)))\n*$R368","v":5007.8895718080003},{"$f":"(($D368*'fnd base rates'!D$107)\n+($E368*'fnd base rates'!D$108)\n+($F368*'fnd base rates'!D$109)\n+($G368*'fnd base rates'!D$110)\n+($H368*'fnd base rates'!D$111)\n+($I368*'fnd base rates'!D$112)\n+($J368*'fnd base rates'!D$113)\n+($K368*'fnd base rates'!D$114)\n+($M368*'fnd base rates'!D$116)\n+($N368*'fnd base rates'!D$117)\n+($O368*'fnd base rates'!D$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,4)))\n*$R368","v":7804.6301999999996},{"$f":"(($D368*'fnd base rates'!E$107)\n+($E368*'fnd base rates'!E$108)\n+($F368*'fnd base rates'!E$109)\n+($G368*'fnd base rates'!E$110)\n+($H368*'fnd base rates'!E$111)\n+($I368*'fnd base rates'!E$112)\n+($J368*'fnd base rates'!E$113)\n+($K368*'fnd base rates'!E$114)\n+($M368*'fnd base rates'!E$116)\n+($N368*'fnd base rates'!E$117)\n+($O368*'fnd base rates'!E$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,5)))\n*$R368","v":42858.168894144008},{"$f":"(($D368*'fnd base rates'!F$107)\n+($E368*'fnd base rates'!F$108)\n+($F368*'fnd base rates'!F$109)\n+($G368*'fnd base rates'!F$110)\n+($H368*'fnd base rates'!F$111)\n+($I368*'fnd base rates'!F$112)\n+($J368*'fnd base rates'!F$113)\n+($K368*'fnd base rates'!F$114)\n+($M368*'fnd base rates'!F$116)\n+($N368*'fnd base rates'!F$117)\n+($O368*'fnd base rates'!F$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,6)))\n*$R368","v":10332.701297216001},{"$f":"(($D368*'fnd base rates'!G$107)\n+($E368*'fnd base rates'!G$108)\n+($F368*'fnd base rates'!G$109)\n+($G368*'fnd base rates'!G$110)\n+($H368*'fnd base rates'!G$111)\n+($I368*'fnd base rates'!G$112)\n+($J368*'fnd base rates'!G$113)\n+($K368*'fnd base rates'!G$114)\n+($M368*'fnd base rates'!G$116)\n+($N368*'fnd base rates'!G$117)\n+($O368*'fnd base rates'!G$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,7)))\n*$R368","v":1906.0151485439999},{"$f":"(($D368*'fnd base rates'!H$107)\n+($E368*'fnd base rates'!H$108)\n+($F368*'fnd base rates'!H$109)\n+($G368*'fnd base rates'!H$110)\n+($H368*'fnd base rates'!H$111)\n+($I368*'fnd base rates'!H$112)\n+($J368*'fnd base rates'!H$113)\n+($K368*'fnd base rates'!H$114)\n+($M368*'fnd base rates'!H$116)\n+($N368*'fnd base rates'!H$117)\n+($O368*'fnd base rates'!H$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,8)))","v":4505.3948799999998},{"$f":"(($D368*'fnd base rates'!I$107)\n+($E368*'fnd base rates'!I$108)\n+($F368*'fnd base rates'!I$109)\n+($G368*'fnd base rates'!I$110)\n+($H368*'fnd base rates'!I$111)\n+($I368*'fnd base rates'!I$112)\n+($J368*'fnd base rates'!I$113)\n+($K368*'fnd base rates'!I$114)\n+($M368*'fnd base rates'!I$116)\n+($N368*'fnd base rates'!I$117)\n+($O368*'fnd base rates'!I$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,9)))\n*$R368","v":3669.4706800000004},{"$f":"(($D368*'fnd base rates'!J$107)\n+($E368*'fnd base rates'!J$108)\n+($F368*'fnd base rates'!J$109)\n+($G368*'fnd base rates'!J$110)\n+($H368*'fnd base rates'!J$111)\n+($I368*'fnd base rates'!J$112)\n+($J368*'fnd base rates'!J$113)\n+($K368*'fnd base rates'!J$114)\n+($M368*'fnd base rates'!J$116)\n+($N368*'fnd base rates'!J$117)\n+($O368*'fnd base rates'!J$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,10)))\n*$R368","v":3647.18932},{"$f":"(($D368*'fnd base rates'!K$107)\n+($E368*'fnd base rates'!K$108)\n+($F368*'fnd base rates'!K$109)\n+($G368*'fnd base rates'!K$110)\n+($H368*'fnd base rates'!K$111)\n+($I368*'fnd base rates'!K$112)\n+($J368*'fnd base rates'!K$113)\n+($K368*'fnd base rates'!K$114)\n+($M368*'fnd base rates'!K$116)\n+($N368*'fnd base rates'!K$117)\n+($O368*'fnd base rates'!K$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,11)))\n*$R368","v":10100.952791904001},{"$f":"(($D368*'fnd base rates'!L$107)\n+($E368*'fnd base rates'!L$108)\n+($F368*'fnd base rates'!L$109)\n+($G368*'fnd base rates'!L$110)\n+($H368*'fnd base rates'!L$111)\n+($I368*'fnd base rates'!L$112)\n+($J368*'fnd base rates'!L$113)\n+($K368*'fnd base rates'!L$114)\n+($M368*'fnd base rates'!L$116)\n+($N368*'fnd base rates'!L$117)\n+($O368*'fnd base rates'!L$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,12)))","v":16152.912639999999},{"$f":"(($D368*'fnd base rates'!M$107)\n+($E368*'fnd base rates'!M$108)\n+($F368*'fnd base rates'!M$109)\n+($G368*'fnd base rates'!M$110)\n+($H368*'fnd base rates'!M$111)\n+($I368*'fnd base rates'!M$112)\n+($J368*'fnd base rates'!M$113)\n+($K368*'fnd base rates'!M$114)\n+($M368*'fnd base rates'!M$116)\n+($N368*'fnd base rates'!M$117)\n+($O368*'fnd base rates'!M$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,13)))","v":0},105985.325423616,null,447101138,"447","101","138",1,8,105985.325423616,13248,-9387,22635,null,null,null,null,null,null,0,null,0]
["447",447101170,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D369","v":0},{"$f":"'fnd enro'!E369","v":0},{"$f":"'fnd enro'!F369","v":0},{"$f":"'fnd enro'!G369","v":1},{"$f":"'fnd enro'!H369","v":0},{"$f":"'fnd enro'!I369","v":0},{"$f":"'fnd enro'!J369","v":0},{"$f":"'fnd enro'!K369","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L369","v":0},{"$f":"'fnd enro'!M369","v":0},{"$f":"'fnd enro'!N369","v":0},{"$f":"'fnd enro'!O369","v":0},{"$f":"'fnd enro'!P369","v":0},{"$f":"'fnd enro'!R369","v":1},1.052,{"$f":"VALUE('fnd enro'!Q369)","v":10},null,{"$f":"(($D369*'fnd base rates'!C$107)\n+($E369*'fnd base rates'!C$108)\n+($F369*'fnd base rates'!C$109)\n+($G369*'fnd base rates'!C$110)\n+($H369*'fnd base rates'!C$111)\n+($I369*'fnd base rates'!C$112)\n+($J369*'fnd base rates'!C$113)\n+($K369*'fnd base rates'!C$114)\n+($M369*'fnd base rates'!C$116)\n+($N369*'fnd base rates'!C$117)\n+($O369*'fnd base rates'!C$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,3)))\n*$R369","v":599.99653647599996},{"$f":"(($D369*'fnd base rates'!D$107)\n+($E369*'fnd base rates'!D$108)\n+($F369*'fnd base rates'!D$109)\n+($G369*'fnd base rates'!D$110)\n+($H369*'fnd base rates'!D$111)\n+($I369*'fnd base rates'!D$112)\n+($J369*'fnd base rates'!D$113)\n+($K369*'fnd base rates'!D$114)\n+($M369*'fnd base rates'!D$116)\n+($N369*'fnd base rates'!D$117)\n+($O369*'fnd base rates'!D$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,4)))\n*$R369","v":852.43560000000002},{"$f":"(($D369*'fnd base rates'!E$107)\n+($E369*'fnd base rates'!E$108)\n+($F369*'fnd base rates'!E$109)\n+($G369*'fnd base rates'!E$110)\n+($H369*'fnd base rates'!E$111)\n+($I369*'fnd base rates'!E$112)\n+($J369*'fnd base rates'!E$113)\n+($K369*'fnd base rates'!E$114)\n+($M369*'fnd base rates'!E$116)\n+($N369*'fnd base rates'!E$117)\n+($O369*'fnd base rates'!E$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,5)))\n*$R369","v":4331.0240717679999},{"$f":"(($D369*'fnd base rates'!F$107)\n+($E369*'fnd base rates'!F$108)\n+($F369*'fnd base rates'!F$109)\n+($G369*'fnd base rates'!F$110)\n+($H369*'fnd base rates'!F$111)\n+($I369*'fnd base rates'!F$112)\n+($J369*'fnd base rates'!F$113)\n+($K369*'fnd base rates'!F$114)\n+($M369*'fnd base rates'!F$116)\n+($N369*'fnd base rates'!F$117)\n+($O369*'fnd base rates'!F$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,6)))\n*$R369","v":1396.9033821519999},{"$f":"(($D369*'fnd base rates'!G$107)\n+($E369*'fnd base rates'!G$108)\n+($F369*'fnd base rates'!G$109)\n+($G369*'fnd base rates'!G$110)\n+($H369*'fnd base rates'!G$111)\n+($I369*'fnd base rates'!G$112)\n+($J369*'fnd base rates'!G$113)\n+($K369*'fnd base rates'!G$114)\n+($M369*'fnd base rates'!G$116)\n+($N369*'fnd base rates'!G$117)\n+($O369*'fnd base rates'!G$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,7)))\n*$R369","v":175.06351356799999},{"$f":"(($D369*'fnd base rates'!H$107)\n+($E369*'fnd base rates'!H$108)\n+($F369*'fnd base rates'!H$109)\n+($G369*'fnd base rates'!H$110)\n+($H369*'fnd base rates'!H$111)\n+($I369*'fnd base rates'!H$112)\n+($J369*'fnd base rates'!H$113)\n+($K369*'fnd base rates'!H$114)\n+($M369*'fnd base rates'!H$116)\n+($N369*'fnd base rates'!H$117)\n+($O369*'fnd base rates'!H$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D369*'fnd base rates'!I$107)\n+($E369*'fnd base rates'!I$108)\n+($F369*'fnd base rates'!I$109)\n+($G369*'fnd base rates'!I$110)\n+($H369*'fnd base rates'!I$111)\n+($I369*'fnd base rates'!I$112)\n+($J369*'fnd base rates'!I$113)\n+($K369*'fnd base rates'!I$114)\n+($M369*'fnd base rates'!I$116)\n+($N369*'fnd base rates'!I$117)\n+($O369*'fnd base rates'!I$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,9)))\n*$R369","v":398.23460000000006},{"$f":"(($D369*'fnd base rates'!J$107)\n+($E369*'fnd base rates'!J$108)\n+($F369*'fnd base rates'!J$109)\n+($G369*'fnd base rates'!J$110)\n+($H369*'fnd base rates'!J$111)\n+($I369*'fnd base rates'!J$112)\n+($J369*'fnd base rates'!J$113)\n+($K369*'fnd base rates'!J$114)\n+($M369*'fnd base rates'!J$116)\n+($N369*'fnd base rates'!J$117)\n+($O369*'fnd base rates'!J$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,10)))\n*$R369","v":169.70864},{"$f":"(($D369*'fnd base rates'!K$107)\n+($E369*'fnd base rates'!K$108)\n+($F369*'fnd base rates'!K$109)\n+($G369*'fnd base rates'!K$110)\n+($H369*'fnd base rates'!K$111)\n+($I369*'fnd base rates'!K$112)\n+($J369*'fnd base rates'!K$113)\n+($K369*'fnd base rates'!K$114)\n+($M369*'fnd base rates'!K$116)\n+($N369*'fnd base rates'!K$117)\n+($O369*'fnd base rates'!K$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,11)))\n*$R369","v":1228.3804439880003},{"$f":"(($D369*'fnd base rates'!L$107)\n+($E369*'fnd base rates'!L$108)\n+($F369*'fnd base rates'!L$109)\n+($G369*'fnd base rates'!L$110)\n+($H369*'fnd base rates'!L$111)\n+($I369*'fnd base rates'!L$112)\n+($J369*'fnd base rates'!L$113)\n+($K369*'fnd base rates'!L$114)\n+($M369*'fnd base rates'!L$116)\n+($N369*'fnd base rates'!L$117)\n+($O369*'fnd base rates'!L$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D369*'fnd base rates'!M$107)\n+($E369*'fnd base rates'!M$108)\n+($F369*'fnd base rates'!M$109)\n+($G369*'fnd base rates'!M$110)\n+($H369*'fnd base rates'!M$111)\n+($I369*'fnd base rates'!M$112)\n+($J369*'fnd base rates'!M$113)\n+($K369*'fnd base rates'!M$114)\n+($M369*'fnd base rates'!M$116)\n+($N369*'fnd base rates'!M$117)\n+($O369*'fnd base rates'!M$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,13)))","v":0},11489.278977952001,null,447101170,"447","101","170",1,1,11489.278977952001,11489,-7296,18785,null,null,null,null,null,null,0,null,0]
["447",447101177,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D370","v":0},{"$f":"'fnd enro'!E370","v":0},{"$f":"'fnd enro'!F370","v":3},{"$f":"'fnd enro'!G370","v":12},{"$f":"'fnd enro'!H370","v":7},{"$f":"'fnd enro'!I370","v":0},{"$f":"'fnd enro'!J370","v":0},{"$f":"'fnd enro'!K370","v":0.86460000000000004},{"$f":"'fnd enro'!L370","v":0},{"$f":"'fnd enro'!M370","v":2},{"$f":"'fnd enro'!N370","v":0},{"$f":"'fnd enro'!O370","v":0},{"$f":"'fnd enro'!P370","v":3},{"$f":"'fnd enro'!R370","v":22},1.052,{"$f":"VALUE('fnd enro'!Q370)","v":4},null,{"$f":"(($D370*'fnd base rates'!C$107)\n+($E370*'fnd base rates'!C$108)\n+($F370*'fnd base rates'!C$109)\n+($G370*'fnd base rates'!C$110)\n+($H370*'fnd base rates'!C$111)\n+($I370*'fnd base rates'!C$112)\n+($J370*'fnd base rates'!C$113)\n+($K370*'fnd base rates'!C$114)\n+($M370*'fnd base rates'!C$116)\n+($N370*'fnd base rates'!C$117)\n+($O370*'fnd base rates'!C$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,3)))\n*$R370","v":13633.716002472},{"$f":"(($D370*'fnd base rates'!D$107)\n+($E370*'fnd base rates'!D$108)\n+($F370*'fnd base rates'!D$109)\n+($G370*'fnd base rates'!D$110)\n+($H370*'fnd base rates'!D$111)\n+($I370*'fnd base rates'!D$112)\n+($J370*'fnd base rates'!D$113)\n+($K370*'fnd base rates'!D$114)\n+($M370*'fnd base rates'!D$116)\n+($N370*'fnd base rates'!D$117)\n+($O370*'fnd base rates'!D$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,4)))\n*$R370","v":20110.473839999999},{"$f":"(($D370*'fnd base rates'!E$107)\n+($E370*'fnd base rates'!E$108)\n+($F370*'fnd base rates'!E$109)\n+($G370*'fnd base rates'!E$110)\n+($H370*'fnd base rates'!E$111)\n+($I370*'fnd base rates'!E$112)\n+($J370*'fnd base rates'!E$113)\n+($K370*'fnd base rates'!E$114)\n+($M370*'fnd base rates'!E$116)\n+($N370*'fnd base rates'!E$117)\n+($O370*'fnd base rates'!E$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,5)))\n*$R370","v":104115.61601889601},{"$f":"(($D370*'fnd base rates'!F$107)\n+($E370*'fnd base rates'!F$108)\n+($F370*'fnd base rates'!F$109)\n+($G370*'fnd base rates'!F$110)\n+($H370*'fnd base rates'!F$111)\n+($I370*'fnd base rates'!F$112)\n+($J370*'fnd base rates'!F$113)\n+($K370*'fnd base rates'!F$114)\n+($M370*'fnd base rates'!F$116)\n+($N370*'fnd base rates'!F$117)\n+($O370*'fnd base rates'!F$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,6)))\n*$R370","v":29174.998567343999},{"$f":"(($D370*'fnd base rates'!G$107)\n+($E370*'fnd base rates'!G$108)\n+($F370*'fnd base rates'!G$109)\n+($G370*'fnd base rates'!G$110)\n+($H370*'fnd base rates'!G$111)\n+($I370*'fnd base rates'!G$112)\n+($J370*'fnd base rates'!G$113)\n+($K370*'fnd base rates'!G$114)\n+($M370*'fnd base rates'!G$116)\n+($N370*'fnd base rates'!G$117)\n+($O370*'fnd base rates'!G$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,7)))\n*$R370","v":4507.971538496},{"$f":"(($D370*'fnd base rates'!H$107)\n+($E370*'fnd base rates'!H$108)\n+($F370*'fnd base rates'!H$109)\n+($G370*'fnd base rates'!H$110)\n+($H370*'fnd base rates'!H$111)\n+($I370*'fnd base rates'!H$112)\n+($J370*'fnd base rates'!H$113)\n+($K370*'fnd base rates'!H$114)\n+($M370*'fnd base rates'!H$116)\n+($N370*'fnd base rates'!H$117)\n+($O370*'fnd base rates'!H$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,8)))","v":12545.970919999998},{"$f":"(($D370*'fnd base rates'!I$107)\n+($E370*'fnd base rates'!I$108)\n+($F370*'fnd base rates'!I$109)\n+($G370*'fnd base rates'!I$110)\n+($H370*'fnd base rates'!I$111)\n+($I370*'fnd base rates'!I$112)\n+($J370*'fnd base rates'!I$113)\n+($K370*'fnd base rates'!I$114)\n+($M370*'fnd base rates'!I$116)\n+($N370*'fnd base rates'!I$117)\n+($O370*'fnd base rates'!I$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,9)))\n*$R370","v":9530.8675199999998},{"$f":"(($D370*'fnd base rates'!J$107)\n+($E370*'fnd base rates'!J$108)\n+($F370*'fnd base rates'!J$109)\n+($G370*'fnd base rates'!J$110)\n+($H370*'fnd base rates'!J$111)\n+($I370*'fnd base rates'!J$112)\n+($J370*'fnd base rates'!J$113)\n+($K370*'fnd base rates'!J$114)\n+($M370*'fnd base rates'!J$116)\n+($N370*'fnd base rates'!J$117)\n+($O370*'fnd base rates'!J$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,10)))\n*$R370","v":6321.9098400000003},{"$f":"(($D370*'fnd base rates'!K$107)\n+($E370*'fnd base rates'!K$108)\n+($F370*'fnd base rates'!K$109)\n+($G370*'fnd base rates'!K$110)\n+($H370*'fnd base rates'!K$111)\n+($I370*'fnd base rates'!K$112)\n+($J370*'fnd base rates'!K$113)\n+($K370*'fnd base rates'!K$114)\n+($M370*'fnd base rates'!K$116)\n+($N370*'fnd base rates'!K$117)\n+($O370*'fnd base rates'!K$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,11)))\n*$R370","v":28364.649327736002},{"$f":"(($D370*'fnd base rates'!L$107)\n+($E370*'fnd base rates'!L$108)\n+($F370*'fnd base rates'!L$109)\n+($G370*'fnd base rates'!L$110)\n+($H370*'fnd base rates'!L$111)\n+($I370*'fnd base rates'!L$112)\n+($J370*'fnd base rates'!L$113)\n+($K370*'fnd base rates'!L$114)\n+($M370*'fnd base rates'!L$116)\n+($N370*'fnd base rates'!L$117)\n+($O370*'fnd base rates'!L$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,12)))","v":42135.507259999998},{"$f":"(($D370*'fnd base rates'!M$107)\n+($E370*'fnd base rates'!M$108)\n+($F370*'fnd base rates'!M$109)\n+($G370*'fnd base rates'!M$110)\n+($H370*'fnd base rates'!M$111)\n+($I370*'fnd base rates'!M$112)\n+($J370*'fnd base rates'!M$113)\n+($K370*'fnd base rates'!M$114)\n+($M370*'fnd base rates'!M$116)\n+($N370*'fnd base rates'!M$117)\n+($O370*'fnd base rates'!M$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,13)))","v":0},270441.68083494401,null,447101177,"447","101","177",1,22,270441.68083494401,12293,163,12130,null,null,null,null,null,null,0,null,0]
["447",447101185,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D371","v":0},{"$f":"'fnd enro'!E371","v":0},{"$f":"'fnd enro'!F371","v":19},{"$f":"'fnd enro'!G371","v":86},{"$f":"'fnd enro'!H371","v":40},{"$f":"'fnd enro'!I371","v":0},{"$f":"'fnd enro'!J371","v":0},{"$f":"'fnd enro'!K371","v":5.6985000000000001},{"$f":"'fnd enro'!L371","v":0},{"$f":"'fnd enro'!M371","v":24},{"$f":"'fnd enro'!N371","v":1},{"$f":"'fnd enro'!O371","v":0},{"$f":"'fnd enro'!P371","v":64},{"$f":"'fnd enro'!R371","v":145},1.052,{"$f":"VALUE('fnd enro'!Q371)","v":10},null,{"$f":"(($D371*'fnd base rates'!C$107)\n+($E371*'fnd base rates'!C$108)\n+($F371*'fnd base rates'!C$109)\n+($G371*'fnd base rates'!C$110)\n+($H371*'fnd base rates'!C$111)\n+($I371*'fnd base rates'!C$112)\n+($J371*'fnd base rates'!C$113)\n+($K371*'fnd base rates'!C$114)\n+($M371*'fnd base rates'!C$116)\n+($N371*'fnd base rates'!C$117)\n+($O371*'fnd base rates'!C$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,3)))\n*$R371","v":96437.95762902002},{"$f":"(($D371*'fnd base rates'!D$107)\n+($E371*'fnd base rates'!D$108)\n+($F371*'fnd base rates'!D$109)\n+($G371*'fnd base rates'!D$110)\n+($H371*'fnd base rates'!D$111)\n+($I371*'fnd base rates'!D$112)\n+($J371*'fnd base rates'!D$113)\n+($K371*'fnd base rates'!D$114)\n+($M371*'fnd base rates'!D$116)\n+($N371*'fnd base rates'!D$117)\n+($O371*'fnd base rates'!D$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,4)))\n*$R371","v":159571.97828000001},{"$f":"(($D371*'fnd base rates'!E$107)\n+($E371*'fnd base rates'!E$108)\n+($F371*'fnd base rates'!E$109)\n+($G371*'fnd base rates'!E$110)\n+($H371*'fnd base rates'!E$111)\n+($I371*'fnd base rates'!E$112)\n+($J371*'fnd base rates'!E$113)\n+($K371*'fnd base rates'!E$114)\n+($M371*'fnd base rates'!E$116)\n+($N371*'fnd base rates'!E$117)\n+($O371*'fnd base rates'!E$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,5)))\n*$R371","v":946205.08340636012},{"$f":"(($D371*'fnd base rates'!F$107)\n+($E371*'fnd base rates'!F$108)\n+($F371*'fnd base rates'!F$109)\n+($G371*'fnd base rates'!F$110)\n+($H371*'fnd base rates'!F$111)\n+($I371*'fnd base rates'!F$112)\n+($J371*'fnd base rates'!F$113)\n+($K371*'fnd base rates'!F$114)\n+($M371*'fnd base rates'!F$116)\n+($N371*'fnd base rates'!F$117)\n+($O371*'fnd base rates'!F$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,6)))\n*$R371","v":196443.17309204003},{"$f":"(($D371*'fnd base rates'!G$107)\n+($E371*'fnd base rates'!G$108)\n+($F371*'fnd base rates'!G$109)\n+($G371*'fnd base rates'!G$110)\n+($H371*'fnd base rates'!G$111)\n+($I371*'fnd base rates'!G$112)\n+($J371*'fnd base rates'!G$113)\n+($K371*'fnd base rates'!G$114)\n+($M371*'fnd base rates'!G$116)\n+($N371*'fnd base rates'!G$117)\n+($O371*'fnd base rates'!G$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,7)))\n*$R371","v":41974.344147360003},{"$f":"(($D371*'fnd base rates'!H$107)\n+($E371*'fnd base rates'!H$108)\n+($F371*'fnd base rates'!H$109)\n+($G371*'fnd base rates'!H$110)\n+($H371*'fnd base rates'!H$111)\n+($I371*'fnd base rates'!H$112)\n+($J371*'fnd base rates'!H$113)\n+($K371*'fnd base rates'!H$114)\n+($M371*'fnd base rates'!H$116)\n+($N371*'fnd base rates'!H$117)\n+($O371*'fnd base rates'!H$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,8)))","v":86036.724699999992},{"$f":"(($D371*'fnd base rates'!I$107)\n+($E371*'fnd base rates'!I$108)\n+($F371*'fnd base rates'!I$109)\n+($G371*'fnd base rates'!I$110)\n+($H371*'fnd base rates'!I$111)\n+($I371*'fnd base rates'!I$112)\n+($J371*'fnd base rates'!I$113)\n+($K371*'fnd base rates'!I$114)\n+($M371*'fnd base rates'!I$116)\n+($N371*'fnd base rates'!I$117)\n+($O371*'fnd base rates'!I$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,9)))\n*$R371","v":73388.130160000001},{"$f":"(($D371*'fnd base rates'!J$107)\n+($E371*'fnd base rates'!J$108)\n+($F371*'fnd base rates'!J$109)\n+($G371*'fnd base rates'!J$110)\n+($H371*'fnd base rates'!J$111)\n+($I371*'fnd base rates'!J$112)\n+($J371*'fnd base rates'!J$113)\n+($K371*'fnd base rates'!J$114)\n+($M371*'fnd base rates'!J$116)\n+($N371*'fnd base rates'!J$117)\n+($O371*'fnd base rates'!J$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,10)))\n*$R371","v":91918.542080000014},{"$f":"(($D371*'fnd base rates'!K$107)\n+($E371*'fnd base rates'!K$108)\n+($F371*'fnd base rates'!K$109)\n+($G371*'fnd base rates'!K$110)\n+($H371*'fnd base rates'!K$111)\n+($I371*'fnd base rates'!K$112)\n+($J371*'fnd base rates'!K$113)\n+($K371*'fnd base rates'!K$114)\n+($M371*'fnd base rates'!K$116)\n+($N371*'fnd base rates'!K$117)\n+($O371*'fnd base rates'!K$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,11)))\n*$R371","v":190554.29641826006},{"$f":"(($D371*'fnd base rates'!L$107)\n+($E371*'fnd base rates'!L$108)\n+($F371*'fnd base rates'!L$109)\n+($G371*'fnd base rates'!L$110)\n+($H371*'fnd base rates'!L$111)\n+($I371*'fnd base rates'!L$112)\n+($J371*'fnd base rates'!L$113)\n+($K371*'fnd base rates'!L$114)\n+($M371*'fnd base rates'!L$116)\n+($N371*'fnd base rates'!L$117)\n+($O371*'fnd base rates'!L$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,12)))","v":319904.10285000002},{"$f":"(($D371*'fnd base rates'!M$107)\n+($E371*'fnd base rates'!M$108)\n+($F371*'fnd base rates'!M$109)\n+($G371*'fnd base rates'!M$110)\n+($H371*'fnd base rates'!M$111)\n+($I371*'fnd base rates'!M$112)\n+($J371*'fnd base rates'!M$113)\n+($K371*'fnd base rates'!M$114)\n+($M371*'fnd base rates'!M$116)\n+($N371*'fnd base rates'!M$117)\n+($O371*'fnd base rates'!M$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,13)))","v":0},2202434.33276304,null,447101185,"447","101","185",1,145,2202434.33276304,15189,1472,13717,null,null,null,null,null,null,0,null,0]
["447",447101187,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D372","v":0},{"$f":"'fnd enro'!E372","v":0},{"$f":"'fnd enro'!F372","v":0},{"$f":"'fnd enro'!G372","v":0},{"$f":"'fnd enro'!H372","v":2},{"$f":"'fnd enro'!I372","v":0},{"$f":"'fnd enro'!J372","v":0},{"$f":"'fnd enro'!K372","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L372","v":0},{"$f":"'fnd enro'!M372","v":0},{"$f":"'fnd enro'!N372","v":0},{"$f":"'fnd enro'!O372","v":0},{"$f":"'fnd enro'!P372","v":1},{"$f":"'fnd enro'!R372","v":2},1.052,{"$f":"VALUE('fnd enro'!Q372)","v":4},null,{"$f":"(($D372*'fnd base rates'!C$107)\n+($E372*'fnd base rates'!C$108)\n+($F372*'fnd base rates'!C$109)\n+($G372*'fnd base rates'!C$110)\n+($H372*'fnd base rates'!C$111)\n+($I372*'fnd base rates'!C$112)\n+($J372*'fnd base rates'!C$113)\n+($K372*'fnd base rates'!C$114)\n+($M372*'fnd base rates'!C$116)\n+($N372*'fnd base rates'!C$117)\n+($O372*'fnd base rates'!C$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,3)))\n*$R372","v":1266.679352952},{"$f":"(($D372*'fnd base rates'!D$107)\n+($E372*'fnd base rates'!D$108)\n+($F372*'fnd base rates'!D$109)\n+($G372*'fnd base rates'!D$110)\n+($H372*'fnd base rates'!D$111)\n+($I372*'fnd base rates'!D$112)\n+($J372*'fnd base rates'!D$113)\n+($K372*'fnd base rates'!D$114)\n+($M372*'fnd base rates'!D$116)\n+($N372*'fnd base rates'!D$117)\n+($O372*'fnd base rates'!D$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,4)))\n*$R372","v":2020.8288799999998},{"$f":"(($D372*'fnd base rates'!E$107)\n+($E372*'fnd base rates'!E$108)\n+($F372*'fnd base rates'!E$109)\n+($G372*'fnd base rates'!E$110)\n+($H372*'fnd base rates'!E$111)\n+($I372*'fnd base rates'!E$112)\n+($J372*'fnd base rates'!E$113)\n+($K372*'fnd base rates'!E$114)\n+($M372*'fnd base rates'!E$116)\n+($N372*'fnd base rates'!E$117)\n+($O372*'fnd base rates'!E$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,5)))\n*$R372","v":10808.349063535999},{"$f":"(($D372*'fnd base rates'!F$107)\n+($E372*'fnd base rates'!F$108)\n+($F372*'fnd base rates'!F$109)\n+($G372*'fnd base rates'!F$110)\n+($H372*'fnd base rates'!F$111)\n+($I372*'fnd base rates'!F$112)\n+($J372*'fnd base rates'!F$113)\n+($K372*'fnd base rates'!F$114)\n+($M372*'fnd base rates'!F$116)\n+($N372*'fnd base rates'!F$117)\n+($O372*'fnd base rates'!F$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,6)))\n*$R372","v":2232.1229243039998},{"$f":"(($D372*'fnd base rates'!G$107)\n+($E372*'fnd base rates'!G$108)\n+($F372*'fnd base rates'!G$109)\n+($G372*'fnd base rates'!G$110)\n+($H372*'fnd base rates'!G$111)\n+($I372*'fnd base rates'!G$112)\n+($J372*'fnd base rates'!G$113)\n+($K372*'fnd base rates'!G$114)\n+($M372*'fnd base rates'!G$116)\n+($N372*'fnd base rates'!G$117)\n+($O372*'fnd base rates'!G$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,7)))\n*$R372","v":525.72686713600001},{"$f":"(($D372*'fnd base rates'!H$107)\n+($E372*'fnd base rates'!H$108)\n+($F372*'fnd base rates'!H$109)\n+($G372*'fnd base rates'!H$110)\n+($H372*'fnd base rates'!H$111)\n+($I372*'fnd base rates'!H$112)\n+($J372*'fnd base rates'!H$113)\n+($K372*'fnd base rates'!H$114)\n+($M372*'fnd base rates'!H$116)\n+($N372*'fnd base rates'!H$117)\n+($O372*'fnd base rates'!H$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,8)))","v":1131.15372},{"$f":"(($D372*'fnd base rates'!I$107)\n+($E372*'fnd base rates'!I$108)\n+($F372*'fnd base rates'!I$109)\n+($G372*'fnd base rates'!I$110)\n+($H372*'fnd base rates'!I$111)\n+($I372*'fnd base rates'!I$112)\n+($J372*'fnd base rates'!I$113)\n+($K372*'fnd base rates'!I$114)\n+($M372*'fnd base rates'!I$116)\n+($N372*'fnd base rates'!I$117)\n+($O372*'fnd base rates'!I$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,9)))\n*$R372","v":984.14600000000007},{"$f":"(($D372*'fnd base rates'!J$107)\n+($E372*'fnd base rates'!J$108)\n+($F372*'fnd base rates'!J$109)\n+($G372*'fnd base rates'!J$110)\n+($H372*'fnd base rates'!J$111)\n+($I372*'fnd base rates'!J$112)\n+($J372*'fnd base rates'!J$113)\n+($K372*'fnd base rates'!J$114)\n+($M372*'fnd base rates'!J$116)\n+($N372*'fnd base rates'!J$117)\n+($O372*'fnd base rates'!J$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,10)))\n*$R372","v":1203.42488},{"$f":"(($D372*'fnd base rates'!K$107)\n+($E372*'fnd base rates'!K$108)\n+($F372*'fnd base rates'!K$109)\n+($G372*'fnd base rates'!K$110)\n+($H372*'fnd base rates'!K$111)\n+($I372*'fnd base rates'!K$112)\n+($J372*'fnd base rates'!K$113)\n+($K372*'fnd base rates'!K$114)\n+($M372*'fnd base rates'!K$116)\n+($N372*'fnd base rates'!K$117)\n+($O372*'fnd base rates'!K$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,11)))\n*$R372","v":2639.3670479760003},{"$f":"(($D372*'fnd base rates'!L$107)\n+($E372*'fnd base rates'!L$108)\n+($F372*'fnd base rates'!L$109)\n+($G372*'fnd base rates'!L$110)\n+($H372*'fnd base rates'!L$111)\n+($I372*'fnd base rates'!L$112)\n+($J372*'fnd base rates'!L$113)\n+($K372*'fnd base rates'!L$114)\n+($M372*'fnd base rates'!L$116)\n+($N372*'fnd base rates'!L$117)\n+($O372*'fnd base rates'!L$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,12)))","v":4285.0206600000001},{"$f":"(($D372*'fnd base rates'!M$107)\n+($E372*'fnd base rates'!M$108)\n+($F372*'fnd base rates'!M$109)\n+($G372*'fnd base rates'!M$110)\n+($H372*'fnd base rates'!M$111)\n+($I372*'fnd base rates'!M$112)\n+($J372*'fnd base rates'!M$113)\n+($K372*'fnd base rates'!M$114)\n+($M372*'fnd base rates'!M$116)\n+($N372*'fnd base rates'!M$117)\n+($O372*'fnd base rates'!M$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,13)))","v":0},27096.819395904,null,447101187,"447","101","187",1,2,27096.819395904,13548,300,13248,null,null,null,null,null,null,0,null,0]
["447",447101208,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D373","v":0},{"$f":"'fnd enro'!E373","v":0},{"$f":"'fnd enro'!F373","v":1},{"$f":"'fnd enro'!G373","v":7},{"$f":"'fnd enro'!H373","v":1},{"$f":"'fnd enro'!I373","v":0},{"$f":"'fnd enro'!J373","v":0},{"$f":"'fnd enro'!K373","v":0.35370000000000001},{"$f":"'fnd enro'!L373","v":0},{"$f":"'fnd enro'!M373","v":2},{"$f":"'fnd enro'!N373","v":0},{"$f":"'fnd enro'!O373","v":0},{"$f":"'fnd enro'!P373","v":1},{"$f":"'fnd enro'!R373","v":9},1.052,{"$f":"VALUE('fnd enro'!Q373)","v":2},null,{"$f":"(($D373*'fnd base rates'!C$107)\n+($E373*'fnd base rates'!C$108)\n+($F373*'fnd base rates'!C$109)\n+($G373*'fnd base rates'!C$110)\n+($H373*'fnd base rates'!C$111)\n+($I373*'fnd base rates'!C$112)\n+($J373*'fnd base rates'!C$113)\n+($K373*'fnd base rates'!C$114)\n+($M373*'fnd base rates'!C$116)\n+($N373*'fnd base rates'!C$117)\n+($O373*'fnd base rates'!C$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,3)))\n*$R373","v":5695.1389882840003},{"$f":"(($D373*'fnd base rates'!D$107)\n+($E373*'fnd base rates'!D$108)\n+($F373*'fnd base rates'!D$109)\n+($G373*'fnd base rates'!D$110)\n+($H373*'fnd base rates'!D$111)\n+($I373*'fnd base rates'!D$112)\n+($J373*'fnd base rates'!D$113)\n+($K373*'fnd base rates'!D$114)\n+($M373*'fnd base rates'!D$116)\n+($N373*'fnd base rates'!D$117)\n+($O373*'fnd base rates'!D$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,4)))\n*$R373","v":8372.0369200000005},{"$f":"(($D373*'fnd base rates'!E$107)\n+($E373*'fnd base rates'!E$108)\n+($F373*'fnd base rates'!E$109)\n+($G373*'fnd base rates'!E$110)\n+($H373*'fnd base rates'!E$111)\n+($I373*'fnd base rates'!E$112)\n+($J373*'fnd base rates'!E$113)\n+($K373*'fnd base rates'!E$114)\n+($M373*'fnd base rates'!E$116)\n+($N373*'fnd base rates'!E$117)\n+($O373*'fnd base rates'!E$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,5)))\n*$R373","v":44214.968045911992},{"$f":"(($D373*'fnd base rates'!F$107)\n+($E373*'fnd base rates'!F$108)\n+($F373*'fnd base rates'!F$109)\n+($G373*'fnd base rates'!F$110)\n+($H373*'fnd base rates'!F$111)\n+($I373*'fnd base rates'!F$112)\n+($J373*'fnd base rates'!F$113)\n+($K373*'fnd base rates'!F$114)\n+($M373*'fnd base rates'!F$116)\n+($N373*'fnd base rates'!F$117)\n+($O373*'fnd base rates'!F$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,6)))\n*$R373","v":12700.306119368001},{"$f":"(($D373*'fnd base rates'!G$107)\n+($E373*'fnd base rates'!G$108)\n+($F373*'fnd base rates'!G$109)\n+($G373*'fnd base rates'!G$110)\n+($H373*'fnd base rates'!G$111)\n+($I373*'fnd base rates'!G$112)\n+($J373*'fnd base rates'!G$113)\n+($K373*'fnd base rates'!G$114)\n+($M373*'fnd base rates'!G$116)\n+($N373*'fnd base rates'!G$117)\n+($O373*'fnd base rates'!G$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,7)))\n*$R373","v":1843.2635421119999},{"$f":"(($D373*'fnd base rates'!H$107)\n+($E373*'fnd base rates'!H$108)\n+($F373*'fnd base rates'!H$109)\n+($G373*'fnd base rates'!H$110)\n+($H373*'fnd base rates'!H$111)\n+($I373*'fnd base rates'!H$112)\n+($J373*'fnd base rates'!H$113)\n+($K373*'fnd base rates'!H$114)\n+($M373*'fnd base rates'!H$116)\n+($N373*'fnd base rates'!H$117)\n+($O373*'fnd base rates'!H$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,8)))","v":5289.8617400000003},{"$f":"(($D373*'fnd base rates'!I$107)\n+($E373*'fnd base rates'!I$108)\n+($F373*'fnd base rates'!I$109)\n+($G373*'fnd base rates'!I$110)\n+($H373*'fnd base rates'!I$111)\n+($I373*'fnd base rates'!I$112)\n+($J373*'fnd base rates'!I$113)\n+($K373*'fnd base rates'!I$114)\n+($M373*'fnd base rates'!I$116)\n+($N373*'fnd base rates'!I$117)\n+($O373*'fnd base rates'!I$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,9)))\n*$R373","v":3905.8550800000003},{"$f":"(($D373*'fnd base rates'!J$107)\n+($E373*'fnd base rates'!J$108)\n+($F373*'fnd base rates'!J$109)\n+($G373*'fnd base rates'!J$110)\n+($H373*'fnd base rates'!J$111)\n+($I373*'fnd base rates'!J$112)\n+($J373*'fnd base rates'!J$113)\n+($K373*'fnd base rates'!J$114)\n+($M373*'fnd base rates'!J$116)\n+($N373*'fnd base rates'!J$117)\n+($O373*'fnd base rates'!J$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,10)))\n*$R373","v":2234.7110000000002},{"$f":"(($D373*'fnd base rates'!K$107)\n+($E373*'fnd base rates'!K$108)\n+($F373*'fnd base rates'!K$109)\n+($G373*'fnd base rates'!K$110)\n+($H373*'fnd base rates'!K$111)\n+($I373*'fnd base rates'!K$112)\n+($J373*'fnd base rates'!K$113)\n+($K373*'fnd base rates'!K$114)\n+($M373*'fnd base rates'!K$116)\n+($N373*'fnd base rates'!K$117)\n+($O373*'fnd base rates'!K$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,11)))\n*$R373","v":11847.885075892002},{"$f":"(($D373*'fnd base rates'!L$107)\n+($E373*'fnd base rates'!L$108)\n+($F373*'fnd base rates'!L$109)\n+($G373*'fnd base rates'!L$110)\n+($H373*'fnd base rates'!L$111)\n+($I373*'fnd base rates'!L$112)\n+($J373*'fnd base rates'!L$113)\n+($K373*'fnd base rates'!L$114)\n+($M373*'fnd base rates'!L$116)\n+($N373*'fnd base rates'!L$117)\n+($O373*'fnd base rates'!L$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,12)))","v":17262.367969999999},{"$f":"(($D373*'fnd base rates'!M$107)\n+($E373*'fnd base rates'!M$108)\n+($F373*'fnd base rates'!M$109)\n+($G373*'fnd base rates'!M$110)\n+($H373*'fnd base rates'!M$111)\n+($I373*'fnd base rates'!M$112)\n+($J373*'fnd base rates'!M$113)\n+($K373*'fnd base rates'!M$114)\n+($M373*'fnd base rates'!M$116)\n+($N373*'fnd base rates'!M$117)\n+($O373*'fnd base rates'!M$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,13)))","v":0},113366.39448156799,null,447101208,"447","101","208",1,9,113366.39448156799,12596,1107,11489,null,null,null,null,null,null,0,null,0]
["447",447101212,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D374","v":0},{"$f":"'fnd enro'!E374","v":0},{"$f":"'fnd enro'!F374","v":0},{"$f":"'fnd enro'!G374","v":2},{"$f":"'fnd enro'!H374","v":2},{"$f":"'fnd enro'!I374","v":0},{"$f":"'fnd enro'!J374","v":0},{"$f":"'fnd enro'!K374","v":0.15720000000000001},{"$f":"'fnd enro'!L374","v":0},{"$f":"'fnd enro'!M374","v":0},{"$f":"'fnd enro'!N374","v":0},{"$f":"'fnd enro'!O374","v":0},{"$f":"'fnd enro'!P374","v":0},{"$f":"'fnd enro'!R374","v":4},1.052,{"$f":"VALUE('fnd enro'!Q374)","v":5},null,{"$f":"(($D374*'fnd base rates'!C$107)\n+($E374*'fnd base rates'!C$108)\n+($F374*'fnd base rates'!C$109)\n+($G374*'fnd base rates'!C$110)\n+($H374*'fnd base rates'!C$111)\n+($I374*'fnd base rates'!C$112)\n+($J374*'fnd base rates'!C$113)\n+($K374*'fnd base rates'!C$114)\n+($M374*'fnd base rates'!C$116)\n+($N374*'fnd base rates'!C$117)\n+($O374*'fnd base rates'!C$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,3)))\n*$R374","v":2399.9861459039998},{"$f":"(($D374*'fnd base rates'!D$107)\n+($E374*'fnd base rates'!D$108)\n+($F374*'fnd base rates'!D$109)\n+($G374*'fnd base rates'!D$110)\n+($H374*'fnd base rates'!D$111)\n+($I374*'fnd base rates'!D$112)\n+($J374*'fnd base rates'!D$113)\n+($K374*'fnd base rates'!D$114)\n+($M374*'fnd base rates'!D$116)\n+($N374*'fnd base rates'!D$117)\n+($O374*'fnd base rates'!D$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,4)))\n*$R374","v":3409.7424000000001},{"$f":"(($D374*'fnd base rates'!E$107)\n+($E374*'fnd base rates'!E$108)\n+($F374*'fnd base rates'!E$109)\n+($G374*'fnd base rates'!E$110)\n+($H374*'fnd base rates'!E$111)\n+($I374*'fnd base rates'!E$112)\n+($J374*'fnd base rates'!E$113)\n+($K374*'fnd base rates'!E$114)\n+($M374*'fnd base rates'!E$116)\n+($N374*'fnd base rates'!E$117)\n+($O374*'fnd base rates'!E$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,5)))\n*$R374","v":16386.069967071999},{"$f":"(($D374*'fnd base rates'!F$107)\n+($E374*'fnd base rates'!F$108)\n+($F374*'fnd base rates'!F$109)\n+($G374*'fnd base rates'!F$110)\n+($H374*'fnd base rates'!F$111)\n+($I374*'fnd base rates'!F$112)\n+($J374*'fnd base rates'!F$113)\n+($K374*'fnd base rates'!F$114)\n+($M374*'fnd base rates'!F$116)\n+($N374*'fnd base rates'!F$117)\n+($O374*'fnd base rates'!F$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,6)))\n*$R374","v":5025.9296886080001},{"$f":"(($D374*'fnd base rates'!G$107)\n+($E374*'fnd base rates'!G$108)\n+($F374*'fnd base rates'!G$109)\n+($G374*'fnd base rates'!G$110)\n+($H374*'fnd base rates'!G$111)\n+($I374*'fnd base rates'!G$112)\n+($J374*'fnd base rates'!G$113)\n+($K374*'fnd base rates'!G$114)\n+($M374*'fnd base rates'!G$116)\n+($N374*'fnd base rates'!G$117)\n+($O374*'fnd base rates'!G$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,7)))\n*$R374","v":726.21741427199993},{"$f":"(($D374*'fnd base rates'!H$107)\n+($E374*'fnd base rates'!H$108)\n+($F374*'fnd base rates'!H$109)\n+($G374*'fnd base rates'!H$110)\n+($H374*'fnd base rates'!H$111)\n+($I374*'fnd base rates'!H$112)\n+($J374*'fnd base rates'!H$113)\n+($K374*'fnd base rates'!H$114)\n+($M374*'fnd base rates'!H$116)\n+($N374*'fnd base rates'!H$117)\n+($O374*'fnd base rates'!H$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,8)))","v":2218.7074400000001},{"$f":"(($D374*'fnd base rates'!I$107)\n+($E374*'fnd base rates'!I$108)\n+($F374*'fnd base rates'!I$109)\n+($G374*'fnd base rates'!I$110)\n+($H374*'fnd base rates'!I$111)\n+($I374*'fnd base rates'!I$112)\n+($J374*'fnd base rates'!I$113)\n+($K374*'fnd base rates'!I$114)\n+($M374*'fnd base rates'!I$116)\n+($N374*'fnd base rates'!I$117)\n+($O374*'fnd base rates'!I$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,9)))\n*$R374","v":1655.7217600000001},{"$f":"(($D374*'fnd base rates'!J$107)\n+($E374*'fnd base rates'!J$108)\n+($F374*'fnd base rates'!J$109)\n+($G374*'fnd base rates'!J$110)\n+($H374*'fnd base rates'!J$111)\n+($I374*'fnd base rates'!J$112)\n+($J374*'fnd base rates'!J$113)\n+($K374*'fnd base rates'!J$114)\n+($M374*'fnd base rates'!J$116)\n+($N374*'fnd base rates'!J$117)\n+($O374*'fnd base rates'!J$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,10)))\n*$R374","v":893.86335999999994},{"$f":"(($D374*'fnd base rates'!K$107)\n+($E374*'fnd base rates'!K$108)\n+($F374*'fnd base rates'!K$109)\n+($G374*'fnd base rates'!K$110)\n+($H374*'fnd base rates'!K$111)\n+($I374*'fnd base rates'!K$112)\n+($J374*'fnd base rates'!K$113)\n+($K374*'fnd base rates'!K$114)\n+($M374*'fnd base rates'!K$116)\n+($N374*'fnd base rates'!K$117)\n+($O374*'fnd base rates'!K$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,11)))\n*$R374","v":5096.1279359520004},{"$f":"(($D374*'fnd base rates'!L$107)\n+($E374*'fnd base rates'!L$108)\n+($F374*'fnd base rates'!L$109)\n+($G374*'fnd base rates'!L$110)\n+($H374*'fnd base rates'!L$111)\n+($I374*'fnd base rates'!L$112)\n+($J374*'fnd base rates'!L$113)\n+($K374*'fnd base rates'!L$114)\n+($M374*'fnd base rates'!L$116)\n+($N374*'fnd base rates'!L$117)\n+($O374*'fnd base rates'!L$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,12)))","v":7349.4213199999995},{"$f":"(($D374*'fnd base rates'!M$107)\n+($E374*'fnd base rates'!M$108)\n+($F374*'fnd base rates'!M$109)\n+($G374*'fnd base rates'!M$110)\n+($H374*'fnd base rates'!M$111)\n+($I374*'fnd base rates'!M$112)\n+($J374*'fnd base rates'!M$113)\n+($K374*'fnd base rates'!M$114)\n+($M374*'fnd base rates'!M$116)\n+($N374*'fnd base rates'!M$117)\n+($O374*'fnd base rates'!M$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,13)))","v":0},45161.787431807999,null,447101212,"447","101","212",1,4,45161.787431807999,11290,-1003,12293,null,null,null,null,null,null,0,null,0]
["447",447101214,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D375","v":0},{"$f":"'fnd enro'!E375","v":0},{"$f":"'fnd enro'!F375","v":0},{"$f":"'fnd enro'!G375","v":1},{"$f":"'fnd enro'!H375","v":0},{"$f":"'fnd enro'!I375","v":0},{"$f":"'fnd enro'!J375","v":0},{"$f":"'fnd enro'!K375","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L375","v":0},{"$f":"'fnd enro'!M375","v":1},{"$f":"'fnd enro'!N375","v":0},{"$f":"'fnd enro'!O375","v":0},{"$f":"'fnd enro'!P375","v":0},{"$f":"'fnd enro'!R375","v":1},1.052,{"$f":"VALUE('fnd enro'!Q375)","v":8},null,{"$f":"(($D375*'fnd base rates'!C$107)\n+($E375*'fnd base rates'!C$108)\n+($F375*'fnd base rates'!C$109)\n+($G375*'fnd base rates'!C$110)\n+($H375*'fnd base rates'!C$111)\n+($I375*'fnd base rates'!C$112)\n+($J375*'fnd base rates'!C$113)\n+($K375*'fnd base rates'!C$114)\n+($M375*'fnd base rates'!C$116)\n+($N375*'fnd base rates'!C$117)\n+($O375*'fnd base rates'!C$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,3)))\n*$R375","v":716.86321647600005},{"$f":"(($D375*'fnd base rates'!D$107)\n+($E375*'fnd base rates'!D$108)\n+($F375*'fnd base rates'!D$109)\n+($G375*'fnd base rates'!D$110)\n+($H375*'fnd base rates'!D$111)\n+($I375*'fnd base rates'!D$112)\n+($J375*'fnd base rates'!D$113)\n+($K375*'fnd base rates'!D$114)\n+($M375*'fnd base rates'!D$116)\n+($N375*'fnd base rates'!D$117)\n+($O375*'fnd base rates'!D$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,4)))\n*$R375","v":1056.9444000000001},{"$f":"(($D375*'fnd base rates'!E$107)\n+($E375*'fnd base rates'!E$108)\n+($F375*'fnd base rates'!E$109)\n+($G375*'fnd base rates'!E$110)\n+($H375*'fnd base rates'!E$111)\n+($I375*'fnd base rates'!E$112)\n+($J375*'fnd base rates'!E$113)\n+($K375*'fnd base rates'!E$114)\n+($M375*'fnd base rates'!E$116)\n+($N375*'fnd base rates'!E$117)\n+($O375*'fnd base rates'!E$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,5)))\n*$R375","v":5762.5435917680006},{"$f":"(($D375*'fnd base rates'!F$107)\n+($E375*'fnd base rates'!F$108)\n+($F375*'fnd base rates'!F$109)\n+($G375*'fnd base rates'!F$110)\n+($H375*'fnd base rates'!F$111)\n+($I375*'fnd base rates'!F$112)\n+($J375*'fnd base rates'!F$113)\n+($K375*'fnd base rates'!F$114)\n+($M375*'fnd base rates'!F$116)\n+($N375*'fnd base rates'!F$117)\n+($O375*'fnd base rates'!F$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,6)))\n*$R375","v":1601.4121821520002},{"$f":"(($D375*'fnd base rates'!G$107)\n+($E375*'fnd base rates'!G$108)\n+($F375*'fnd base rates'!G$109)\n+($G375*'fnd base rates'!G$110)\n+($H375*'fnd base rates'!G$111)\n+($I375*'fnd base rates'!G$112)\n+($J375*'fnd base rates'!G$113)\n+($K375*'fnd base rates'!G$114)\n+($M375*'fnd base rates'!G$116)\n+($N375*'fnd base rates'!G$117)\n+($O375*'fnd base rates'!G$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,7)))\n*$R375","v":233.49159356799998},{"$f":"(($D375*'fnd base rates'!H$107)\n+($E375*'fnd base rates'!H$108)\n+($F375*'fnd base rates'!H$109)\n+($G375*'fnd base rates'!H$110)\n+($H375*'fnd base rates'!H$111)\n+($I375*'fnd base rates'!H$112)\n+($J375*'fnd base rates'!H$113)\n+($K375*'fnd base rates'!H$114)\n+($M375*'fnd base rates'!H$116)\n+($N375*'fnd base rates'!H$117)\n+($O375*'fnd base rates'!H$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,8)))","v":693.51686000000007},{"$f":"(($D375*'fnd base rates'!I$107)\n+($E375*'fnd base rates'!I$108)\n+($F375*'fnd base rates'!I$109)\n+($G375*'fnd base rates'!I$110)\n+($H375*'fnd base rates'!I$111)\n+($I375*'fnd base rates'!I$112)\n+($J375*'fnd base rates'!I$113)\n+($K375*'fnd base rates'!I$114)\n+($M375*'fnd base rates'!I$116)\n+($N375*'fnd base rates'!I$117)\n+($O375*'fnd base rates'!I$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,9)))\n*$R375","v":485.87672000000003},{"$f":"(($D375*'fnd base rates'!J$107)\n+($E375*'fnd base rates'!J$108)\n+($F375*'fnd base rates'!J$109)\n+($G375*'fnd base rates'!J$110)\n+($H375*'fnd base rates'!J$111)\n+($I375*'fnd base rates'!J$112)\n+($J375*'fnd base rates'!J$113)\n+($K375*'fnd base rates'!J$114)\n+($M375*'fnd base rates'!J$116)\n+($N375*'fnd base rates'!J$117)\n+($O375*'fnd base rates'!J$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,10)))\n*$R375","v":198.9332},{"$f":"(($D375*'fnd base rates'!K$107)\n+($E375*'fnd base rates'!K$108)\n+($F375*'fnd base rates'!K$109)\n+($G375*'fnd base rates'!K$110)\n+($H375*'fnd base rates'!K$111)\n+($I375*'fnd base rates'!K$112)\n+($J375*'fnd base rates'!K$113)\n+($K375*'fnd base rates'!K$114)\n+($M375*'fnd base rates'!K$116)\n+($N375*'fnd base rates'!K$117)\n+($O375*'fnd base rates'!K$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,11)))\n*$R375","v":1578.9594439880002},{"$f":"(($D375*'fnd base rates'!L$107)\n+($E375*'fnd base rates'!L$108)\n+($F375*'fnd base rates'!L$109)\n+($G375*'fnd base rates'!L$110)\n+($H375*'fnd base rates'!L$111)\n+($I375*'fnd base rates'!L$112)\n+($J375*'fnd base rates'!L$113)\n+($K375*'fnd base rates'!L$114)\n+($M375*'fnd base rates'!L$116)\n+($N375*'fnd base rates'!L$117)\n+($O375*'fnd base rates'!L$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,12)))","v":2105.7653299999997},{"$f":"(($D375*'fnd base rates'!M$107)\n+($E375*'fnd base rates'!M$108)\n+($F375*'fnd base rates'!M$109)\n+($G375*'fnd base rates'!M$110)\n+($H375*'fnd base rates'!M$111)\n+($I375*'fnd base rates'!M$112)\n+($J375*'fnd base rates'!M$113)\n+($K375*'fnd base rates'!M$114)\n+($M375*'fnd base rates'!M$116)\n+($N375*'fnd base rates'!M$117)\n+($O375*'fnd base rates'!M$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,13)))","v":0},14434.306537952001,null,447101214,"447","101","214",1,1,14434.306537952001,14434,-704,15138,null,null,null,null,null,null,0,null,0]
["447",447101218,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D376","v":0},{"$f":"'fnd enro'!E376","v":0},{"$f":"'fnd enro'!F376","v":0},{"$f":"'fnd enro'!G376","v":0},{"$f":"'fnd enro'!H376","v":1},{"$f":"'fnd enro'!I376","v":0},{"$f":"'fnd enro'!J376","v":0},{"$f":"'fnd enro'!K376","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L376","v":0},{"$f":"'fnd enro'!M376","v":0},{"$f":"'fnd enro'!N376","v":0},{"$f":"'fnd enro'!O376","v":0},{"$f":"'fnd enro'!P376","v":0},{"$f":"'fnd enro'!R376","v":1},1.052,{"$f":"VALUE('fnd enro'!Q376)","v":5},null,{"$f":"(($D376*'fnd base rates'!C$107)\n+($E376*'fnd base rates'!C$108)\n+($F376*'fnd base rates'!C$109)\n+($G376*'fnd base rates'!C$110)\n+($H376*'fnd base rates'!C$111)\n+($I376*'fnd base rates'!C$112)\n+($J376*'fnd base rates'!C$113)\n+($K376*'fnd base rates'!C$114)\n+($M376*'fnd base rates'!C$116)\n+($N376*'fnd base rates'!C$117)\n+($O376*'fnd base rates'!C$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,3)))\n*$R376","v":599.99653647599996},{"$f":"(($D376*'fnd base rates'!D$107)\n+($E376*'fnd base rates'!D$108)\n+($F376*'fnd base rates'!D$109)\n+($G376*'fnd base rates'!D$110)\n+($H376*'fnd base rates'!D$111)\n+($I376*'fnd base rates'!D$112)\n+($J376*'fnd base rates'!D$113)\n+($K376*'fnd base rates'!D$114)\n+($M376*'fnd base rates'!D$116)\n+($N376*'fnd base rates'!D$117)\n+($O376*'fnd base rates'!D$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,4)))\n*$R376","v":852.43560000000002},{"$f":"(($D376*'fnd base rates'!E$107)\n+($E376*'fnd base rates'!E$108)\n+($F376*'fnd base rates'!E$109)\n+($G376*'fnd base rates'!E$110)\n+($H376*'fnd base rates'!E$111)\n+($I376*'fnd base rates'!E$112)\n+($J376*'fnd base rates'!E$113)\n+($K376*'fnd base rates'!E$114)\n+($M376*'fnd base rates'!E$116)\n+($N376*'fnd base rates'!E$117)\n+($O376*'fnd base rates'!E$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,5)))\n*$R376","v":3862.0109117679999},{"$f":"(($D376*'fnd base rates'!F$107)\n+($E376*'fnd base rates'!F$108)\n+($F376*'fnd base rates'!F$109)\n+($G376*'fnd base rates'!F$110)\n+($H376*'fnd base rates'!F$111)\n+($I376*'fnd base rates'!F$112)\n+($J376*'fnd base rates'!F$113)\n+($K376*'fnd base rates'!F$114)\n+($M376*'fnd base rates'!F$116)\n+($N376*'fnd base rates'!F$117)\n+($O376*'fnd base rates'!F$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,6)))\n*$R376","v":1116.0614621519999},{"$f":"(($D376*'fnd base rates'!G$107)\n+($E376*'fnd base rates'!G$108)\n+($F376*'fnd base rates'!G$109)\n+($G376*'fnd base rates'!G$110)\n+($H376*'fnd base rates'!G$111)\n+($I376*'fnd base rates'!G$112)\n+($J376*'fnd base rates'!G$113)\n+($K376*'fnd base rates'!G$114)\n+($M376*'fnd base rates'!G$116)\n+($N376*'fnd base rates'!G$117)\n+($O376*'fnd base rates'!G$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,7)))\n*$R376","v":188.045193568},{"$f":"(($D376*'fnd base rates'!H$107)\n+($E376*'fnd base rates'!H$108)\n+($F376*'fnd base rates'!H$109)\n+($G376*'fnd base rates'!H$110)\n+($H376*'fnd base rates'!H$111)\n+($I376*'fnd base rates'!H$112)\n+($J376*'fnd base rates'!H$113)\n+($K376*'fnd base rates'!H$114)\n+($M376*'fnd base rates'!H$116)\n+($N376*'fnd base rates'!H$117)\n+($O376*'fnd base rates'!H$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D376*'fnd base rates'!I$107)\n+($E376*'fnd base rates'!I$108)\n+($F376*'fnd base rates'!I$109)\n+($G376*'fnd base rates'!I$110)\n+($H376*'fnd base rates'!I$111)\n+($I376*'fnd base rates'!I$112)\n+($J376*'fnd base rates'!I$113)\n+($K376*'fnd base rates'!I$114)\n+($M376*'fnd base rates'!I$116)\n+($N376*'fnd base rates'!I$117)\n+($O376*'fnd base rates'!I$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,9)))\n*$R376","v":429.62628000000001},{"$f":"(($D376*'fnd base rates'!J$107)\n+($E376*'fnd base rates'!J$108)\n+($F376*'fnd base rates'!J$109)\n+($G376*'fnd base rates'!J$110)\n+($H376*'fnd base rates'!J$111)\n+($I376*'fnd base rates'!J$112)\n+($J376*'fnd base rates'!J$113)\n+($K376*'fnd base rates'!J$114)\n+($M376*'fnd base rates'!J$116)\n+($N376*'fnd base rates'!J$117)\n+($O376*'fnd base rates'!J$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,10)))\n*$R376","v":277.22303999999997},{"$f":"(($D376*'fnd base rates'!K$107)\n+($E376*'fnd base rates'!K$108)\n+($F376*'fnd base rates'!K$109)\n+($G376*'fnd base rates'!K$110)\n+($H376*'fnd base rates'!K$111)\n+($I376*'fnd base rates'!K$112)\n+($J376*'fnd base rates'!K$113)\n+($K376*'fnd base rates'!K$114)\n+($M376*'fnd base rates'!K$116)\n+($N376*'fnd base rates'!K$117)\n+($O376*'fnd base rates'!K$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,11)))\n*$R376","v":1319.6835239880002},{"$f":"(($D376*'fnd base rates'!L$107)\n+($E376*'fnd base rates'!L$108)\n+($F376*'fnd base rates'!L$109)\n+($G376*'fnd base rates'!L$110)\n+($H376*'fnd base rates'!L$111)\n+($I376*'fnd base rates'!L$112)\n+($J376*'fnd base rates'!L$113)\n+($K376*'fnd base rates'!L$114)\n+($M376*'fnd base rates'!L$116)\n+($N376*'fnd base rates'!L$117)\n+($O376*'fnd base rates'!L$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D376*'fnd base rates'!M$107)\n+($E376*'fnd base rates'!M$108)\n+($F376*'fnd base rates'!M$109)\n+($G376*'fnd base rates'!M$110)\n+($H376*'fnd base rates'!M$111)\n+($I376*'fnd base rates'!M$112)\n+($J376*'fnd base rates'!M$113)\n+($K376*'fnd base rates'!M$114)\n+($M376*'fnd base rates'!M$116)\n+($N376*'fnd base rates'!M$117)\n+($O376*'fnd base rates'!M$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,13)))","v":0},11091.614737952003,null,447101218,"447","101","218",1,1,11091.614737952003,11092,-2456,13548,null,null,null,null,null,null,0,null,0]
["447",447101220,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D377","v":0},{"$f":"'fnd enro'!E377","v":0},{"$f":"'fnd enro'!F377","v":0},{"$f":"'fnd enro'!G377","v":0},{"$f":"'fnd enro'!H377","v":1},{"$f":"'fnd enro'!I377","v":0},{"$f":"'fnd enro'!J377","v":0},{"$f":"'fnd enro'!K377","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L377","v":0},{"$f":"'fnd enro'!M377","v":0},{"$f":"'fnd enro'!N377","v":0},{"$f":"'fnd enro'!O377","v":0},{"$f":"'fnd enro'!P377","v":1},{"$f":"'fnd enro'!R377","v":1},1.052,{"$f":"VALUE('fnd enro'!Q377)","v":8},null,{"$f":"(($D377*'fnd base rates'!C$107)\n+($E377*'fnd base rates'!C$108)\n+($F377*'fnd base rates'!C$109)\n+($G377*'fnd base rates'!C$110)\n+($H377*'fnd base rates'!C$111)\n+($I377*'fnd base rates'!C$112)\n+($J377*'fnd base rates'!C$113)\n+($K377*'fnd base rates'!C$114)\n+($M377*'fnd base rates'!C$116)\n+($N377*'fnd base rates'!C$117)\n+($O377*'fnd base rates'!C$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,3)))\n*$R377","v":689.12197647599999},{"$f":"(($D377*'fnd base rates'!D$107)\n+($E377*'fnd base rates'!D$108)\n+($F377*'fnd base rates'!D$109)\n+($G377*'fnd base rates'!D$110)\n+($H377*'fnd base rates'!D$111)\n+($I377*'fnd base rates'!D$112)\n+($J377*'fnd base rates'!D$113)\n+($K377*'fnd base rates'!D$114)\n+($M377*'fnd base rates'!D$116)\n+($N377*'fnd base rates'!D$117)\n+($O377*'fnd base rates'!D$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,4)))\n*$R377","v":1274.6873599999999},{"$f":"(($D377*'fnd base rates'!E$107)\n+($E377*'fnd base rates'!E$108)\n+($F377*'fnd base rates'!E$109)\n+($G377*'fnd base rates'!E$110)\n+($H377*'fnd base rates'!E$111)\n+($I377*'fnd base rates'!E$112)\n+($J377*'fnd base rates'!E$113)\n+($K377*'fnd base rates'!E$114)\n+($M377*'fnd base rates'!E$116)\n+($N377*'fnd base rates'!E$117)\n+($O377*'fnd base rates'!E$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,5)))\n*$R377","v":7984.0309517680007},{"$f":"(($D377*'fnd base rates'!F$107)\n+($E377*'fnd base rates'!F$108)\n+($F377*'fnd base rates'!F$109)\n+($G377*'fnd base rates'!F$110)\n+($H377*'fnd base rates'!F$111)\n+($I377*'fnd base rates'!F$112)\n+($J377*'fnd base rates'!F$113)\n+($K377*'fnd base rates'!F$114)\n+($M377*'fnd base rates'!F$116)\n+($N377*'fnd base rates'!F$117)\n+($O377*'fnd base rates'!F$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,6)))\n*$R377","v":1116.0614621519999},{"$f":"(($D377*'fnd base rates'!G$107)\n+($E377*'fnd base rates'!G$108)\n+($F377*'fnd base rates'!G$109)\n+($G377*'fnd base rates'!G$110)\n+($H377*'fnd base rates'!G$111)\n+($I377*'fnd base rates'!G$112)\n+($J377*'fnd base rates'!G$113)\n+($K377*'fnd base rates'!G$114)\n+($M377*'fnd base rates'!G$116)\n+($N377*'fnd base rates'!G$117)\n+($O377*'fnd base rates'!G$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,7)))\n*$R377","v":388.01987356800004},{"$f":"(($D377*'fnd base rates'!H$107)\n+($E377*'fnd base rates'!H$108)\n+($F377*'fnd base rates'!H$109)\n+($G377*'fnd base rates'!H$110)\n+($H377*'fnd base rates'!H$111)\n+($I377*'fnd base rates'!H$112)\n+($J377*'fnd base rates'!H$113)\n+($K377*'fnd base rates'!H$114)\n+($M377*'fnd base rates'!H$116)\n+($N377*'fnd base rates'!H$117)\n+($O377*'fnd base rates'!H$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D377*'fnd base rates'!I$107)\n+($E377*'fnd base rates'!I$108)\n+($F377*'fnd base rates'!I$109)\n+($G377*'fnd base rates'!I$110)\n+($H377*'fnd base rates'!I$111)\n+($I377*'fnd base rates'!I$112)\n+($J377*'fnd base rates'!I$113)\n+($K377*'fnd base rates'!I$114)\n+($M377*'fnd base rates'!I$116)\n+($N377*'fnd base rates'!I$117)\n+($O377*'fnd base rates'!I$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,9)))\n*$R377","v":596.53660000000002},{"$f":"(($D377*'fnd base rates'!J$107)\n+($E377*'fnd base rates'!J$108)\n+($F377*'fnd base rates'!J$109)\n+($G377*'fnd base rates'!J$110)\n+($H377*'fnd base rates'!J$111)\n+($I377*'fnd base rates'!J$112)\n+($J377*'fnd base rates'!J$113)\n+($K377*'fnd base rates'!J$114)\n+($M377*'fnd base rates'!J$116)\n+($N377*'fnd base rates'!J$117)\n+($O377*'fnd base rates'!J$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,10)))\n*$R377","v":1144.5444400000001},{"$f":"(($D377*'fnd base rates'!K$107)\n+($E377*'fnd base rates'!K$108)\n+($F377*'fnd base rates'!K$109)\n+($G377*'fnd base rates'!K$110)\n+($H377*'fnd base rates'!K$111)\n+($I377*'fnd base rates'!K$112)\n+($J377*'fnd base rates'!K$113)\n+($K377*'fnd base rates'!K$114)\n+($M377*'fnd base rates'!K$116)\n+($N377*'fnd base rates'!K$117)\n+($O377*'fnd base rates'!K$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,11)))\n*$R377","v":1319.6835239880002},{"$f":"(($D377*'fnd base rates'!L$107)\n+($E377*'fnd base rates'!L$108)\n+($F377*'fnd base rates'!L$109)\n+($G377*'fnd base rates'!L$110)\n+($H377*'fnd base rates'!L$111)\n+($I377*'fnd base rates'!L$112)\n+($J377*'fnd base rates'!L$113)\n+($K377*'fnd base rates'!L$114)\n+($M377*'fnd base rates'!L$116)\n+($N377*'fnd base rates'!L$117)\n+($O377*'fnd base rates'!L$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,12)))","v":2561.8153299999999},{"$f":"(($D377*'fnd base rates'!M$107)\n+($E377*'fnd base rates'!M$108)\n+($F377*'fnd base rates'!M$109)\n+($G377*'fnd base rates'!M$110)\n+($H377*'fnd base rates'!M$111)\n+($I377*'fnd base rates'!M$112)\n+($J377*'fnd base rates'!M$113)\n+($K377*'fnd base rates'!M$114)\n+($M377*'fnd base rates'!M$116)\n+($N377*'fnd base rates'!M$117)\n+($O377*'fnd base rates'!M$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,13)))","v":0},17658.328377951999,null,447101220,"447","101","220",1,1,17658.328377951999,17658,5062,12596,null,null,null,null,null,null,0,null,0]
["447",447101238,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D378","v":0},{"$f":"'fnd enro'!E378","v":0},{"$f":"'fnd enro'!F378","v":0},{"$f":"'fnd enro'!G378","v":11},{"$f":"'fnd enro'!H378","v":2},{"$f":"'fnd enro'!I378","v":0},{"$f":"'fnd enro'!J378","v":0},{"$f":"'fnd enro'!K378","v":0.51090000000000002},{"$f":"'fnd enro'!L378","v":0},{"$f":"'fnd enro'!M378","v":0},{"$f":"'fnd enro'!N378","v":0},{"$f":"'fnd enro'!O378","v":0},{"$f":"'fnd enro'!P378","v":2},{"$f":"'fnd enro'!R378","v":13},1.052,{"$f":"VALUE('fnd enro'!Q378)","v":6},null,{"$f":"(($D378*'fnd base rates'!C$107)\n+($E378*'fnd base rates'!C$108)\n+($F378*'fnd base rates'!C$109)\n+($G378*'fnd base rates'!C$110)\n+($H378*'fnd base rates'!C$111)\n+($I378*'fnd base rates'!C$112)\n+($J378*'fnd base rates'!C$113)\n+($K378*'fnd base rates'!C$114)\n+($M378*'fnd base rates'!C$116)\n+($N378*'fnd base rates'!C$117)\n+($O378*'fnd base rates'!C$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,3)))\n*$R378","v":7952.9999341880002},{"$f":"(($D378*'fnd base rates'!D$107)\n+($E378*'fnd base rates'!D$108)\n+($F378*'fnd base rates'!D$109)\n+($G378*'fnd base rates'!D$110)\n+($H378*'fnd base rates'!D$111)\n+($I378*'fnd base rates'!D$112)\n+($J378*'fnd base rates'!D$113)\n+($K378*'fnd base rates'!D$114)\n+($M378*'fnd base rates'!D$116)\n+($N378*'fnd base rates'!D$117)\n+($O378*'fnd base rates'!D$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,4)))\n*$R378","v":11806.848480000001},{"$f":"(($D378*'fnd base rates'!E$107)\n+($E378*'fnd base rates'!E$108)\n+($F378*'fnd base rates'!E$109)\n+($G378*'fnd base rates'!E$110)\n+($H378*'fnd base rates'!E$111)\n+($I378*'fnd base rates'!E$112)\n+($J378*'fnd base rates'!E$113)\n+($K378*'fnd base rates'!E$114)\n+($M378*'fnd base rates'!E$116)\n+($N378*'fnd base rates'!E$117)\n+($O378*'fnd base rates'!E$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,5)))\n*$R378","v":62444.447092984003},{"$f":"(($D378*'fnd base rates'!F$107)\n+($E378*'fnd base rates'!F$108)\n+($F378*'fnd base rates'!F$109)\n+($G378*'fnd base rates'!F$110)\n+($H378*'fnd base rates'!F$111)\n+($I378*'fnd base rates'!F$112)\n+($J378*'fnd base rates'!F$113)\n+($K378*'fnd base rates'!F$114)\n+($M378*'fnd base rates'!F$116)\n+($N378*'fnd base rates'!F$117)\n+($O378*'fnd base rates'!F$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,6)))\n*$R378","v":17598.060127976001},{"$f":"(($D378*'fnd base rates'!G$107)\n+($E378*'fnd base rates'!G$108)\n+($F378*'fnd base rates'!G$109)\n+($G378*'fnd base rates'!G$110)\n+($H378*'fnd base rates'!G$111)\n+($I378*'fnd base rates'!G$112)\n+($J378*'fnd base rates'!G$113)\n+($K378*'fnd base rates'!G$114)\n+($M378*'fnd base rates'!G$116)\n+($N378*'fnd base rates'!G$117)\n+($O378*'fnd base rates'!G$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,7)))\n*$R378","v":2645.2249563839996},{"$f":"(($D378*'fnd base rates'!H$107)\n+($E378*'fnd base rates'!H$108)\n+($F378*'fnd base rates'!H$109)\n+($G378*'fnd base rates'!H$110)\n+($H378*'fnd base rates'!H$111)\n+($I378*'fnd base rates'!H$112)\n+($J378*'fnd base rates'!H$113)\n+($K378*'fnd base rates'!H$114)\n+($M378*'fnd base rates'!H$116)\n+($N378*'fnd base rates'!H$117)\n+($O378*'fnd base rates'!H$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,8)))","v":7260.8591799999995},{"$f":"(($D378*'fnd base rates'!I$107)\n+($E378*'fnd base rates'!I$108)\n+($F378*'fnd base rates'!I$109)\n+($G378*'fnd base rates'!I$110)\n+($H378*'fnd base rates'!I$111)\n+($I378*'fnd base rates'!I$112)\n+($J378*'fnd base rates'!I$113)\n+($K378*'fnd base rates'!I$114)\n+($M378*'fnd base rates'!I$116)\n+($N378*'fnd base rates'!I$117)\n+($O378*'fnd base rates'!I$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,9)))\n*$R378","v":5526.4821199999997},{"$f":"(($D378*'fnd base rates'!J$107)\n+($E378*'fnd base rates'!J$108)\n+($F378*'fnd base rates'!J$109)\n+($G378*'fnd base rates'!J$110)\n+($H378*'fnd base rates'!J$111)\n+($I378*'fnd base rates'!J$112)\n+($J378*'fnd base rates'!J$113)\n+($K378*'fnd base rates'!J$114)\n+($M378*'fnd base rates'!J$116)\n+($N378*'fnd base rates'!J$117)\n+($O378*'fnd base rates'!J$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,10)))\n*$R378","v":3910.7889600000003},{"$f":"(($D378*'fnd base rates'!K$107)\n+($E378*'fnd base rates'!K$108)\n+($F378*'fnd base rates'!K$109)\n+($G378*'fnd base rates'!K$110)\n+($H378*'fnd base rates'!K$111)\n+($I378*'fnd base rates'!K$112)\n+($J378*'fnd base rates'!K$113)\n+($K378*'fnd base rates'!K$114)\n+($M378*'fnd base rates'!K$116)\n+($N378*'fnd base rates'!K$117)\n+($O378*'fnd base rates'!K$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,11)))\n*$R378","v":16151.551931844},{"$f":"(($D378*'fnd base rates'!L$107)\n+($E378*'fnd base rates'!L$108)\n+($F378*'fnd base rates'!L$109)\n+($G378*'fnd base rates'!L$110)\n+($H378*'fnd base rates'!L$111)\n+($I378*'fnd base rates'!L$112)\n+($J378*'fnd base rates'!L$113)\n+($K378*'fnd base rates'!L$114)\n+($M378*'fnd base rates'!L$116)\n+($N378*'fnd base rates'!L$117)\n+($O378*'fnd base rates'!L$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,12)))","v":24545.719289999997},{"$f":"(($D378*'fnd base rates'!M$107)\n+($E378*'fnd base rates'!M$108)\n+($F378*'fnd base rates'!M$109)\n+($G378*'fnd base rates'!M$110)\n+($H378*'fnd base rates'!M$111)\n+($I378*'fnd base rates'!M$112)\n+($J378*'fnd base rates'!M$113)\n+($K378*'fnd base rates'!M$114)\n+($M378*'fnd base rates'!M$116)\n+($N378*'fnd base rates'!M$117)\n+($O378*'fnd base rates'!M$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,13)))","v":0},159842.98207337601,null,447101238,"447","101","238",1,13,159842.98207337601,12296,1006,11290,null,null,null,null,null,null,0,null,0]
["447",447101304,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D379","v":0},{"$f":"'fnd enro'!E379","v":0},{"$f":"'fnd enro'!F379","v":0},{"$f":"'fnd enro'!G379","v":1},{"$f":"'fnd enro'!H379","v":1},{"$f":"'fnd enro'!I379","v":0},{"$f":"'fnd enro'!J379","v":0},{"$f":"'fnd enro'!K379","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L379","v":0},{"$f":"'fnd enro'!M379","v":0},{"$f":"'fnd enro'!N379","v":0},{"$f":"'fnd enro'!O379","v":0},{"$f":"'fnd enro'!P379","v":2},{"$f":"'fnd enro'!R379","v":2},1.052,{"$f":"VALUE('fnd enro'!Q379)","v":6},null,{"$f":"(($D379*'fnd base rates'!C$107)\n+($E379*'fnd base rates'!C$108)\n+($F379*'fnd base rates'!C$109)\n+($G379*'fnd base rates'!C$110)\n+($H379*'fnd base rates'!C$111)\n+($I379*'fnd base rates'!C$112)\n+($J379*'fnd base rates'!C$113)\n+($K379*'fnd base rates'!C$114)\n+($M379*'fnd base rates'!C$116)\n+($N379*'fnd base rates'!C$117)\n+($O379*'fnd base rates'!C$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,3)))\n*$R379","v":1353.0380329519999},{"$f":"(($D379*'fnd base rates'!D$107)\n+($E379*'fnd base rates'!D$108)\n+($F379*'fnd base rates'!D$109)\n+($G379*'fnd base rates'!D$110)\n+($H379*'fnd base rates'!D$111)\n+($I379*'fnd base rates'!D$112)\n+($J379*'fnd base rates'!D$113)\n+($K379*'fnd base rates'!D$114)\n+($M379*'fnd base rates'!D$116)\n+($N379*'fnd base rates'!D$117)\n+($O379*'fnd base rates'!D$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,4)))\n*$R379","v":2430.0568800000001},{"$f":"(($D379*'fnd base rates'!E$107)\n+($E379*'fnd base rates'!E$108)\n+($F379*'fnd base rates'!E$109)\n+($G379*'fnd base rates'!E$110)\n+($H379*'fnd base rates'!E$111)\n+($I379*'fnd base rates'!E$112)\n+($J379*'fnd base rates'!E$113)\n+($K379*'fnd base rates'!E$114)\n+($M379*'fnd base rates'!E$116)\n+($N379*'fnd base rates'!E$117)\n+($O379*'fnd base rates'!E$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,5)))\n*$R379","v":15272.195463536},{"$f":"(($D379*'fnd base rates'!F$107)\n+($E379*'fnd base rates'!F$108)\n+($F379*'fnd base rates'!F$109)\n+($G379*'fnd base rates'!F$110)\n+($H379*'fnd base rates'!F$111)\n+($I379*'fnd base rates'!F$112)\n+($J379*'fnd base rates'!F$113)\n+($K379*'fnd base rates'!F$114)\n+($M379*'fnd base rates'!F$116)\n+($N379*'fnd base rates'!F$117)\n+($O379*'fnd base rates'!F$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,6)))\n*$R379","v":2512.9648443040001},{"$f":"(($D379*'fnd base rates'!G$107)\n+($E379*'fnd base rates'!G$108)\n+($F379*'fnd base rates'!G$109)\n+($G379*'fnd base rates'!G$110)\n+($H379*'fnd base rates'!G$111)\n+($I379*'fnd base rates'!G$112)\n+($J379*'fnd base rates'!G$113)\n+($K379*'fnd base rates'!G$114)\n+($M379*'fnd base rates'!G$116)\n+($N379*'fnd base rates'!G$117)\n+($O379*'fnd base rates'!G$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,7)))\n*$R379","v":706.54462713599992},{"$f":"(($D379*'fnd base rates'!H$107)\n+($E379*'fnd base rates'!H$108)\n+($F379*'fnd base rates'!H$109)\n+($G379*'fnd base rates'!H$110)\n+($H379*'fnd base rates'!H$111)\n+($I379*'fnd base rates'!H$112)\n+($J379*'fnd base rates'!H$113)\n+($K379*'fnd base rates'!H$114)\n+($M379*'fnd base rates'!H$116)\n+($N379*'fnd base rates'!H$117)\n+($O379*'fnd base rates'!H$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,8)))","v":1159.41372},{"$f":"(($D379*'fnd base rates'!I$107)\n+($E379*'fnd base rates'!I$108)\n+($F379*'fnd base rates'!I$109)\n+($G379*'fnd base rates'!I$110)\n+($H379*'fnd base rates'!I$111)\n+($I379*'fnd base rates'!I$112)\n+($J379*'fnd base rates'!I$113)\n+($K379*'fnd base rates'!I$114)\n+($M379*'fnd base rates'!I$116)\n+($N379*'fnd base rates'!I$117)\n+($O379*'fnd base rates'!I$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,9)))\n*$R379","v":1114.5098400000002},{"$f":"(($D379*'fnd base rates'!J$107)\n+($E379*'fnd base rates'!J$108)\n+($F379*'fnd base rates'!J$109)\n+($G379*'fnd base rates'!J$110)\n+($H379*'fnd base rates'!J$111)\n+($I379*'fnd base rates'!J$112)\n+($J379*'fnd base rates'!J$113)\n+($K379*'fnd base rates'!J$114)\n+($M379*'fnd base rates'!J$116)\n+($N379*'fnd base rates'!J$117)\n+($O379*'fnd base rates'!J$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,10)))\n*$R379","v":1936.4795200000001},{"$f":"(($D379*'fnd base rates'!K$107)\n+($E379*'fnd base rates'!K$108)\n+($F379*'fnd base rates'!K$109)\n+($G379*'fnd base rates'!K$110)\n+($H379*'fnd base rates'!K$111)\n+($I379*'fnd base rates'!K$112)\n+($J379*'fnd base rates'!K$113)\n+($K379*'fnd base rates'!K$114)\n+($M379*'fnd base rates'!K$116)\n+($N379*'fnd base rates'!K$117)\n+($O379*'fnd base rates'!K$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,11)))\n*$R379","v":2548.0639679760002},{"$f":"(($D379*'fnd base rates'!L$107)\n+($E379*'fnd base rates'!L$108)\n+($F379*'fnd base rates'!L$109)\n+($G379*'fnd base rates'!L$110)\n+($H379*'fnd base rates'!L$111)\n+($I379*'fnd base rates'!L$112)\n+($J379*'fnd base rates'!L$113)\n+($K379*'fnd base rates'!L$114)\n+($M379*'fnd base rates'!L$116)\n+($N379*'fnd base rates'!L$117)\n+($O379*'fnd base rates'!L$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,12)))","v":4825.3106599999992},{"$f":"(($D379*'fnd base rates'!M$107)\n+($E379*'fnd base rates'!M$108)\n+($F379*'fnd base rates'!M$109)\n+($G379*'fnd base rates'!M$110)\n+($H379*'fnd base rates'!M$111)\n+($I379*'fnd base rates'!M$112)\n+($J379*'fnd base rates'!M$113)\n+($K379*'fnd base rates'!M$114)\n+($M379*'fnd base rates'!M$116)\n+($N379*'fnd base rates'!M$117)\n+($O379*'fnd base rates'!M$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,13)))","v":0},33858.577555903998,null,447101304,"447","101","304",1,2,33858.577555903998,16929,2495,14434,null,null,null,null,null,null,0,null,0]
["447",447101307,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D380","v":0},{"$f":"'fnd enro'!E380","v":0},{"$f":"'fnd enro'!F380","v":2},{"$f":"'fnd enro'!G380","v":3},{"$f":"'fnd enro'!H380","v":1},{"$f":"'fnd enro'!I380","v":0},{"$f":"'fnd enro'!J380","v":0},{"$f":"'fnd enro'!K380","v":0.23580000000000001},{"$f":"'fnd enro'!L380","v":0},{"$f":"'fnd enro'!M380","v":0},{"$f":"'fnd enro'!N380","v":0},{"$f":"'fnd enro'!O380","v":0},{"$f":"'fnd enro'!P380","v":0},{"$f":"'fnd enro'!R380","v":6},1.052,{"$f":"VALUE('fnd enro'!Q380)","v":3},null,{"$f":"(($D380*'fnd base rates'!C$107)\n+($E380*'fnd base rates'!C$108)\n+($F380*'fnd base rates'!C$109)\n+($G380*'fnd base rates'!C$110)\n+($H380*'fnd base rates'!C$111)\n+($I380*'fnd base rates'!C$112)\n+($J380*'fnd base rates'!C$113)\n+($K380*'fnd base rates'!C$114)\n+($M380*'fnd base rates'!C$116)\n+($N380*'fnd base rates'!C$117)\n+($O380*'fnd base rates'!C$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,3)))\n*$R380","v":3599.9792188560004},{"$f":"(($D380*'fnd base rates'!D$107)\n+($E380*'fnd base rates'!D$108)\n+($F380*'fnd base rates'!D$109)\n+($G380*'fnd base rates'!D$110)\n+($H380*'fnd base rates'!D$111)\n+($I380*'fnd base rates'!D$112)\n+($J380*'fnd base rates'!D$113)\n+($K380*'fnd base rates'!D$114)\n+($M380*'fnd base rates'!D$116)\n+($N380*'fnd base rates'!D$117)\n+($O380*'fnd base rates'!D$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,4)))\n*$R380","v":5114.6135999999997},{"$f":"(($D380*'fnd base rates'!E$107)\n+($E380*'fnd base rates'!E$108)\n+($F380*'fnd base rates'!E$109)\n+($G380*'fnd base rates'!E$110)\n+($H380*'fnd base rates'!E$111)\n+($I380*'fnd base rates'!E$112)\n+($J380*'fnd base rates'!E$113)\n+($K380*'fnd base rates'!E$114)\n+($M380*'fnd base rates'!E$116)\n+($N380*'fnd base rates'!E$117)\n+($O380*'fnd base rates'!E$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,5)))\n*$R380","v":25517.236470607997},{"$f":"(($D380*'fnd base rates'!F$107)\n+($E380*'fnd base rates'!F$108)\n+($F380*'fnd base rates'!F$109)\n+($G380*'fnd base rates'!F$110)\n+($H380*'fnd base rates'!F$111)\n+($I380*'fnd base rates'!F$112)\n+($J380*'fnd base rates'!F$113)\n+($K380*'fnd base rates'!F$114)\n+($M380*'fnd base rates'!F$116)\n+($N380*'fnd base rates'!F$117)\n+($O380*'fnd base rates'!F$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,6)))\n*$R380","v":8100.5783729120012},{"$f":"(($D380*'fnd base rates'!G$107)\n+($E380*'fnd base rates'!G$108)\n+($F380*'fnd base rates'!G$109)\n+($G380*'fnd base rates'!G$110)\n+($H380*'fnd base rates'!G$111)\n+($I380*'fnd base rates'!G$112)\n+($J380*'fnd base rates'!G$113)\n+($K380*'fnd base rates'!G$114)\n+($M380*'fnd base rates'!G$116)\n+($N380*'fnd base rates'!G$117)\n+($O380*'fnd base rates'!G$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,7)))\n*$R380","v":1063.3206814080002},{"$f":"(($D380*'fnd base rates'!H$107)\n+($E380*'fnd base rates'!H$108)\n+($F380*'fnd base rates'!H$109)\n+($G380*'fnd base rates'!H$110)\n+($H380*'fnd base rates'!H$111)\n+($I380*'fnd base rates'!H$112)\n+($J380*'fnd base rates'!H$113)\n+($K380*'fnd base rates'!H$114)\n+($M380*'fnd base rates'!H$116)\n+($N380*'fnd base rates'!H$117)\n+($O380*'fnd base rates'!H$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,8)))","v":3328.0611599999997},{"$f":"(($D380*'fnd base rates'!I$107)\n+($E380*'fnd base rates'!I$108)\n+($F380*'fnd base rates'!I$109)\n+($G380*'fnd base rates'!I$110)\n+($H380*'fnd base rates'!I$111)\n+($I380*'fnd base rates'!I$112)\n+($J380*'fnd base rates'!I$113)\n+($K380*'fnd base rates'!I$114)\n+($M380*'fnd base rates'!I$116)\n+($N380*'fnd base rates'!I$117)\n+($O380*'fnd base rates'!I$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,9)))\n*$R380","v":2420.7992800000002},{"$f":"(($D380*'fnd base rates'!J$107)\n+($E380*'fnd base rates'!J$108)\n+($F380*'fnd base rates'!J$109)\n+($G380*'fnd base rates'!J$110)\n+($H380*'fnd base rates'!J$111)\n+($I380*'fnd base rates'!J$112)\n+($J380*'fnd base rates'!J$113)\n+($K380*'fnd base rates'!J$114)\n+($M380*'fnd base rates'!J$116)\n+($N380*'fnd base rates'!J$117)\n+($O380*'fnd base rates'!J$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,10)))\n*$R380","v":1012.6551999999999},{"$f":"(($D380*'fnd base rates'!K$107)\n+($E380*'fnd base rates'!K$108)\n+($F380*'fnd base rates'!K$109)\n+($G380*'fnd base rates'!K$110)\n+($H380*'fnd base rates'!K$111)\n+($I380*'fnd base rates'!K$112)\n+($J380*'fnd base rates'!K$113)\n+($K380*'fnd base rates'!K$114)\n+($M380*'fnd base rates'!K$116)\n+($N380*'fnd base rates'!K$117)\n+($O380*'fnd base rates'!K$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,11)))\n*$R380","v":7461.5857439280007},{"$f":"(($D380*'fnd base rates'!L$107)\n+($E380*'fnd base rates'!L$108)\n+($F380*'fnd base rates'!L$109)\n+($G380*'fnd base rates'!L$110)\n+($H380*'fnd base rates'!L$111)\n+($I380*'fnd base rates'!L$112)\n+($J380*'fnd base rates'!L$113)\n+($K380*'fnd base rates'!L$114)\n+($M380*'fnd base rates'!L$116)\n+($N380*'fnd base rates'!L$117)\n+($O380*'fnd base rates'!L$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,12)))","v":10806.091979999999},{"$f":"(($D380*'fnd base rates'!M$107)\n+($E380*'fnd base rates'!M$108)\n+($F380*'fnd base rates'!M$109)\n+($G380*'fnd base rates'!M$110)\n+($H380*'fnd base rates'!M$111)\n+($I380*'fnd base rates'!M$112)\n+($J380*'fnd base rates'!M$113)\n+($K380*'fnd base rates'!M$114)\n+($M380*'fnd base rates'!M$116)\n+($N380*'fnd base rates'!M$117)\n+($O380*'fnd base rates'!M$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,13)))","v":0},68424.921707711997,null,447101307,"447","101","307",1,6,68424.921707711997,11404,312,11092,null,null,null,null,null,null,0,null,0]
["447",447101350,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D381","v":0},{"$f":"'fnd enro'!E381","v":0},{"$f":"'fnd enro'!F381","v":9},{"$f":"'fnd enro'!G381","v":34},{"$f":"'fnd enro'!H381","v":4},{"$f":"'fnd enro'!I381","v":0},{"$f":"'fnd enro'!J381","v":0},{"$f":"'fnd enro'!K381","v":1.8471},{"$f":"'fnd enro'!L381","v":0},{"$f":"'fnd enro'!M381","v":5},{"$f":"'fnd enro'!N381","v":0},{"$f":"'fnd enro'!O381","v":0},{"$f":"'fnd enro'!P381","v":10},{"$f":"'fnd enro'!R381","v":47},1.052,{"$f":"VALUE('fnd enro'!Q381)","v":3},null,{"$f":"(($D381*'fnd base rates'!C$107)\n+($E381*'fnd base rates'!C$108)\n+($F381*'fnd base rates'!C$109)\n+($G381*'fnd base rates'!C$110)\n+($H381*'fnd base rates'!C$111)\n+($I381*'fnd base rates'!C$112)\n+($J381*'fnd base rates'!C$113)\n+($K381*'fnd base rates'!C$114)\n+($M381*'fnd base rates'!C$116)\n+($N381*'fnd base rates'!C$117)\n+($O381*'fnd base rates'!C$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,3)))\n*$R381","v":29424.733414372},{"$f":"(($D381*'fnd base rates'!D$107)\n+($E381*'fnd base rates'!D$108)\n+($F381*'fnd base rates'!D$109)\n+($G381*'fnd base rates'!D$110)\n+($H381*'fnd base rates'!D$111)\n+($I381*'fnd base rates'!D$112)\n+($J381*'fnd base rates'!D$113)\n+($K381*'fnd base rates'!D$114)\n+($M381*'fnd base rates'!D$116)\n+($N381*'fnd base rates'!D$117)\n+($O381*'fnd base rates'!D$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,4)))\n*$R381","v":44122.352799999993},{"$f":"(($D381*'fnd base rates'!E$107)\n+($E381*'fnd base rates'!E$108)\n+($F381*'fnd base rates'!E$109)\n+($G381*'fnd base rates'!E$110)\n+($H381*'fnd base rates'!E$111)\n+($I381*'fnd base rates'!E$112)\n+($J381*'fnd base rates'!E$113)\n+($K381*'fnd base rates'!E$114)\n+($M381*'fnd base rates'!E$116)\n+($N381*'fnd base rates'!E$117)\n+($O381*'fnd base rates'!E$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,5)))\n*$R381","v":238470.15053309599},{"$f":"(($D381*'fnd base rates'!F$107)\n+($E381*'fnd base rates'!F$108)\n+($F381*'fnd base rates'!F$109)\n+($G381*'fnd base rates'!F$110)\n+($H381*'fnd base rates'!F$111)\n+($I381*'fnd base rates'!F$112)\n+($J381*'fnd base rates'!F$113)\n+($K381*'fnd base rates'!F$114)\n+($M381*'fnd base rates'!F$116)\n+($N381*'fnd base rates'!F$117)\n+($O381*'fnd base rates'!F$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,6)))\n*$R381","v":65553.635281144001},{"$f":"(($D381*'fnd base rates'!G$107)\n+($E381*'fnd base rates'!G$108)\n+($F381*'fnd base rates'!G$109)\n+($G381*'fnd base rates'!G$110)\n+($H381*'fnd base rates'!G$111)\n+($I381*'fnd base rates'!G$112)\n+($J381*'fnd base rates'!G$113)\n+($K381*'fnd base rates'!G$114)\n+($M381*'fnd base rates'!G$116)\n+($N381*'fnd base rates'!G$117)\n+($O381*'fnd base rates'!G$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,7)))\n*$R381","v":10009.420897696002},{"$f":"(($D381*'fnd base rates'!H$107)\n+($E381*'fnd base rates'!H$108)\n+($F381*'fnd base rates'!H$109)\n+($G381*'fnd base rates'!H$110)\n+($H381*'fnd base rates'!H$111)\n+($I381*'fnd base rates'!H$112)\n+($J381*'fnd base rates'!H$113)\n+($K381*'fnd base rates'!H$114)\n+($M381*'fnd base rates'!H$116)\n+($N381*'fnd base rates'!H$117)\n+($O381*'fnd base rates'!H$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,8)))","v":26973.512420000003},{"$f":"(($D381*'fnd base rates'!I$107)\n+($E381*'fnd base rates'!I$108)\n+($F381*'fnd base rates'!I$109)\n+($G381*'fnd base rates'!I$110)\n+($H381*'fnd base rates'!I$111)\n+($I381*'fnd base rates'!I$112)\n+($J381*'fnd base rates'!I$113)\n+($K381*'fnd base rates'!I$114)\n+($M381*'fnd base rates'!I$116)\n+($N381*'fnd base rates'!I$117)\n+($O381*'fnd base rates'!I$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,9)))\n*$R381","v":20480.609520000002},{"$f":"(($D381*'fnd base rates'!J$107)\n+($E381*'fnd base rates'!J$108)\n+($F381*'fnd base rates'!J$109)\n+($G381*'fnd base rates'!J$110)\n+($H381*'fnd base rates'!J$111)\n+($I381*'fnd base rates'!J$112)\n+($J381*'fnd base rates'!J$113)\n+($K381*'fnd base rates'!J$114)\n+($M381*'fnd base rates'!J$116)\n+($N381*'fnd base rates'!J$117)\n+($O381*'fnd base rates'!J$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,10)))\n*$R381","v":14278.059600000001},{"$f":"(($D381*'fnd base rates'!K$107)\n+($E381*'fnd base rates'!K$108)\n+($F381*'fnd base rates'!K$109)\n+($G381*'fnd base rates'!K$110)\n+($H381*'fnd base rates'!K$111)\n+($I381*'fnd base rates'!K$112)\n+($J381*'fnd base rates'!K$113)\n+($K381*'fnd base rates'!K$114)\n+($M381*'fnd base rates'!K$116)\n+($N381*'fnd base rates'!K$117)\n+($O381*'fnd base rates'!K$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,11)))\n*$R381","v":59851.988187436007},{"$f":"(($D381*'fnd base rates'!L$107)\n+($E381*'fnd base rates'!L$108)\n+($F381*'fnd base rates'!L$109)\n+($G381*'fnd base rates'!L$110)\n+($H381*'fnd base rates'!L$111)\n+($I381*'fnd base rates'!L$112)\n+($J381*'fnd base rates'!L$113)\n+($K381*'fnd base rates'!L$114)\n+($M381*'fnd base rates'!L$116)\n+($N381*'fnd base rates'!L$117)\n+($O381*'fnd base rates'!L$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,12)))","v":90660.470509999999},{"$f":"(($D381*'fnd base rates'!M$107)\n+($E381*'fnd base rates'!M$108)\n+($F381*'fnd base rates'!M$109)\n+($G381*'fnd base rates'!M$110)\n+($H381*'fnd base rates'!M$111)\n+($I381*'fnd base rates'!M$112)\n+($J381*'fnd base rates'!M$113)\n+($K381*'fnd base rates'!M$114)\n+($M381*'fnd base rates'!M$116)\n+($N381*'fnd base rates'!M$117)\n+($O381*'fnd base rates'!M$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,13)))","v":0},599824.93316374393,null,447101350,"447","101","350",1,47,599824.93316374393,12762,-4896,17658,null,null,null,null,null,null,0,null,0]
["447",447101622,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D382","v":0},{"$f":"'fnd enro'!E382","v":0},{"$f":"'fnd enro'!F382","v":9},{"$f":"'fnd enro'!G382","v":46},{"$f":"'fnd enro'!H382","v":21},{"$f":"'fnd enro'!I382","v":0},{"$f":"'fnd enro'!J382","v":0},{"$f":"'fnd enro'!K382","v":2.9868000000000001},{"$f":"'fnd enro'!L382","v":0},{"$f":"'fnd enro'!M382","v":3},{"$f":"'fnd enro'!N382","v":0},{"$f":"'fnd enro'!O382","v":0},{"$f":"'fnd enro'!P382","v":12},{"$f":"'fnd enro'!R382","v":76},1.052,{"$f":"VALUE('fnd enro'!Q382)","v":7},null,{"$f":"(($D382*'fnd base rates'!C$107)\n+($E382*'fnd base rates'!C$108)\n+($F382*'fnd base rates'!C$109)\n+($G382*'fnd base rates'!C$110)\n+($H382*'fnd base rates'!C$111)\n+($I382*'fnd base rates'!C$112)\n+($J382*'fnd base rates'!C$113)\n+($K382*'fnd base rates'!C$114)\n+($M382*'fnd base rates'!C$116)\n+($N382*'fnd base rates'!C$117)\n+($O382*'fnd base rates'!C$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,3)))\n*$R382","v":46944.224332175996},{"$f":"(($D382*'fnd base rates'!D$107)\n+($E382*'fnd base rates'!D$108)\n+($F382*'fnd base rates'!D$109)\n+($G382*'fnd base rates'!D$110)\n+($H382*'fnd base rates'!D$111)\n+($I382*'fnd base rates'!D$112)\n+($J382*'fnd base rates'!D$113)\n+($K382*'fnd base rates'!D$114)\n+($M382*'fnd base rates'!D$116)\n+($N382*'fnd base rates'!D$117)\n+($O382*'fnd base rates'!D$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,4)))\n*$R382","v":70107.636479999986},{"$f":"(($D382*'fnd base rates'!E$107)\n+($E382*'fnd base rates'!E$108)\n+($F382*'fnd base rates'!E$109)\n+($G382*'fnd base rates'!E$110)\n+($H382*'fnd base rates'!E$111)\n+($I382*'fnd base rates'!E$112)\n+($J382*'fnd base rates'!E$113)\n+($K382*'fnd base rates'!E$114)\n+($M382*'fnd base rates'!E$116)\n+($N382*'fnd base rates'!E$117)\n+($O382*'fnd base rates'!E$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,5)))\n*$R382","v":369573.12361436803},{"$f":"(($D382*'fnd base rates'!F$107)\n+($E382*'fnd base rates'!F$108)\n+($F382*'fnd base rates'!F$109)\n+($G382*'fnd base rates'!F$110)\n+($H382*'fnd base rates'!F$111)\n+($I382*'fnd base rates'!F$112)\n+($J382*'fnd base rates'!F$113)\n+($K382*'fnd base rates'!F$114)\n+($M382*'fnd base rates'!F$116)\n+($N382*'fnd base rates'!F$117)\n+($O382*'fnd base rates'!F$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,6)))\n*$R382","v":100880.503123552},{"$f":"(($D382*'fnd base rates'!G$107)\n+($E382*'fnd base rates'!G$108)\n+($F382*'fnd base rates'!G$109)\n+($G382*'fnd base rates'!G$110)\n+($H382*'fnd base rates'!G$111)\n+($I382*'fnd base rates'!G$112)\n+($J382*'fnd base rates'!G$113)\n+($K382*'fnd base rates'!G$114)\n+($M382*'fnd base rates'!G$116)\n+($N382*'fnd base rates'!G$117)\n+($O382*'fnd base rates'!G$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,7)))\n*$R382","v":15982.693031168003},{"$f":"(($D382*'fnd base rates'!H$107)\n+($E382*'fnd base rates'!H$108)\n+($F382*'fnd base rates'!H$109)\n+($G382*'fnd base rates'!H$110)\n+($H382*'fnd base rates'!H$111)\n+($I382*'fnd base rates'!H$112)\n+($J382*'fnd base rates'!H$113)\n+($K382*'fnd base rates'!H$114)\n+($M382*'fnd base rates'!H$116)\n+($N382*'fnd base rates'!H$117)\n+($O382*'fnd base rates'!H$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,8)))","v":42896.921359999993},{"$f":"(($D382*'fnd base rates'!I$107)\n+($E382*'fnd base rates'!I$108)\n+($F382*'fnd base rates'!I$109)\n+($G382*'fnd base rates'!I$110)\n+($H382*'fnd base rates'!I$111)\n+($I382*'fnd base rates'!I$112)\n+($J382*'fnd base rates'!I$113)\n+($K382*'fnd base rates'!I$114)\n+($M382*'fnd base rates'!I$116)\n+($N382*'fnd base rates'!I$117)\n+($O382*'fnd base rates'!I$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,9)))\n*$R382","v":33049.390040000006},{"$f":"(($D382*'fnd base rates'!J$107)\n+($E382*'fnd base rates'!J$108)\n+($F382*'fnd base rates'!J$109)\n+($G382*'fnd base rates'!J$110)\n+($H382*'fnd base rates'!J$111)\n+($I382*'fnd base rates'!J$112)\n+($J382*'fnd base rates'!J$113)\n+($K382*'fnd base rates'!J$114)\n+($M382*'fnd base rates'!J$116)\n+($N382*'fnd base rates'!J$117)\n+($O382*'fnd base rates'!J$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,10)))\n*$R382","v":24406.968080000002},{"$f":"(($D382*'fnd base rates'!K$107)\n+($E382*'fnd base rates'!K$108)\n+($F382*'fnd base rates'!K$109)\n+($G382*'fnd base rates'!K$110)\n+($H382*'fnd base rates'!K$111)\n+($I382*'fnd base rates'!K$112)\n+($J382*'fnd base rates'!K$113)\n+($K382*'fnd base rates'!K$114)\n+($M382*'fnd base rates'!K$116)\n+($N382*'fnd base rates'!K$117)\n+($O382*'fnd base rates'!K$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,11)))\n*$R382","v":96326.015423088014},{"$f":"(($D382*'fnd base rates'!L$107)\n+($E382*'fnd base rates'!L$108)\n+($F382*'fnd base rates'!L$109)\n+($G382*'fnd base rates'!L$110)\n+($H382*'fnd base rates'!L$111)\n+($I382*'fnd base rates'!L$112)\n+($J382*'fnd base rates'!L$113)\n+($K382*'fnd base rates'!L$114)\n+($M382*'fnd base rates'!L$116)\n+($N382*'fnd base rates'!L$117)\n+($O382*'fnd base rates'!L$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,12)))","v":146226.11508000002},{"$f":"(($D382*'fnd base rates'!M$107)\n+($E382*'fnd base rates'!M$108)\n+($F382*'fnd base rates'!M$109)\n+($G382*'fnd base rates'!M$110)\n+($H382*'fnd base rates'!M$111)\n+($I382*'fnd base rates'!M$112)\n+($J382*'fnd base rates'!M$113)\n+($K382*'fnd base rates'!M$114)\n+($M382*'fnd base rates'!M$116)\n+($N382*'fnd base rates'!M$117)\n+($O382*'fnd base rates'!M$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,13)))","v":0},946393.59056435199,null,447101622,"447","101","622",1,76,946393.59056435199,12453,157,12296,null,null,null,null,null,null,0,null,0]
["447",447101690,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D383","v":0},{"$f":"'fnd enro'!E383","v":0},{"$f":"'fnd enro'!F383","v":0},{"$f":"'fnd enro'!G383","v":0},{"$f":"'fnd enro'!H383","v":25},{"$f":"'fnd enro'!I383","v":0},{"$f":"'fnd enro'!J383","v":0},{"$f":"'fnd enro'!K383","v":0.98250000000000004},{"$f":"'fnd enro'!L383","v":0},{"$f":"'fnd enro'!M383","v":0},{"$f":"'fnd enro'!N383","v":0},{"$f":"'fnd enro'!O383","v":0},{"$f":"'fnd enro'!P383","v":1},{"$f":"'fnd enro'!R383","v":25},1.052,{"$f":"VALUE('fnd enro'!Q383)","v":4},null,{"$f":"(($D383*'fnd base rates'!C$107)\n+($E383*'fnd base rates'!C$108)\n+($F383*'fnd base rates'!C$109)\n+($G383*'fnd base rates'!C$110)\n+($H383*'fnd base rates'!C$111)\n+($I383*'fnd base rates'!C$112)\n+($J383*'fnd base rates'!C$113)\n+($K383*'fnd base rates'!C$114)\n+($M383*'fnd base rates'!C$116)\n+($N383*'fnd base rates'!C$117)\n+($O383*'fnd base rates'!C$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,3)))\n*$R383","v":15066.599691900001},{"$f":"(($D383*'fnd base rates'!D$107)\n+($E383*'fnd base rates'!D$108)\n+($F383*'fnd base rates'!D$109)\n+($G383*'fnd base rates'!D$110)\n+($H383*'fnd base rates'!D$111)\n+($I383*'fnd base rates'!D$112)\n+($J383*'fnd base rates'!D$113)\n+($K383*'fnd base rates'!D$114)\n+($M383*'fnd base rates'!D$116)\n+($N383*'fnd base rates'!D$117)\n+($O383*'fnd base rates'!D$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,4)))\n*$R383","v":21626.847680000003},{"$f":"(($D383*'fnd base rates'!E$107)\n+($E383*'fnd base rates'!E$108)\n+($F383*'fnd base rates'!E$109)\n+($G383*'fnd base rates'!E$110)\n+($H383*'fnd base rates'!E$111)\n+($I383*'fnd base rates'!E$112)\n+($J383*'fnd base rates'!E$113)\n+($K383*'fnd base rates'!E$114)\n+($M383*'fnd base rates'!E$116)\n+($N383*'fnd base rates'!E$117)\n+($O383*'fnd base rates'!E$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,5)))\n*$R383","v":99634.60003419999},{"$f":"(($D383*'fnd base rates'!F$107)\n+($E383*'fnd base rates'!F$108)\n+($F383*'fnd base rates'!F$109)\n+($G383*'fnd base rates'!F$110)\n+($H383*'fnd base rates'!F$111)\n+($I383*'fnd base rates'!F$112)\n+($J383*'fnd base rates'!F$113)\n+($K383*'fnd base rates'!F$114)\n+($M383*'fnd base rates'!F$116)\n+($N383*'fnd base rates'!F$117)\n+($O383*'fnd base rates'!F$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,6)))\n*$R383","v":27901.536553800001},{"$f":"(($D383*'fnd base rates'!G$107)\n+($E383*'fnd base rates'!G$108)\n+($F383*'fnd base rates'!G$109)\n+($G383*'fnd base rates'!G$110)\n+($H383*'fnd base rates'!G$111)\n+($I383*'fnd base rates'!G$112)\n+($J383*'fnd base rates'!G$113)\n+($K383*'fnd base rates'!G$114)\n+($M383*'fnd base rates'!G$116)\n+($N383*'fnd base rates'!G$117)\n+($O383*'fnd base rates'!G$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,7)))\n*$R383","v":4850.7663192},{"$f":"(($D383*'fnd base rates'!H$107)\n+($E383*'fnd base rates'!H$108)\n+($F383*'fnd base rates'!H$109)\n+($G383*'fnd base rates'!H$110)\n+($H383*'fnd base rates'!H$111)\n+($I383*'fnd base rates'!H$112)\n+($J383*'fnd base rates'!H$113)\n+($K383*'fnd base rates'!H$114)\n+($M383*'fnd base rates'!H$116)\n+($N383*'fnd base rates'!H$117)\n+($O383*'fnd base rates'!H$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,8)))","v":13888.7215},{"$f":"(($D383*'fnd base rates'!I$107)\n+($E383*'fnd base rates'!I$108)\n+($F383*'fnd base rates'!I$109)\n+($G383*'fnd base rates'!I$110)\n+($H383*'fnd base rates'!I$111)\n+($I383*'fnd base rates'!I$112)\n+($J383*'fnd base rates'!I$113)\n+($K383*'fnd base rates'!I$114)\n+($M383*'fnd base rates'!I$116)\n+($N383*'fnd base rates'!I$117)\n+($O383*'fnd base rates'!I$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,9)))\n*$R383","v":10865.550439999999},{"$f":"(($D383*'fnd base rates'!J$107)\n+($E383*'fnd base rates'!J$108)\n+($F383*'fnd base rates'!J$109)\n+($G383*'fnd base rates'!J$110)\n+($H383*'fnd base rates'!J$111)\n+($I383*'fnd base rates'!J$112)\n+($J383*'fnd base rates'!J$113)\n+($K383*'fnd base rates'!J$114)\n+($M383*'fnd base rates'!J$116)\n+($N383*'fnd base rates'!J$117)\n+($O383*'fnd base rates'!J$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,10)))\n*$R383","v":7579.5547999999999},{"$f":"(($D383*'fnd base rates'!K$107)\n+($E383*'fnd base rates'!K$108)\n+($F383*'fnd base rates'!K$109)\n+($G383*'fnd base rates'!K$110)\n+($H383*'fnd base rates'!K$111)\n+($I383*'fnd base rates'!K$112)\n+($J383*'fnd base rates'!K$113)\n+($K383*'fnd base rates'!K$114)\n+($M383*'fnd base rates'!K$116)\n+($N383*'fnd base rates'!K$117)\n+($O383*'fnd base rates'!K$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,11)))\n*$R383","v":32992.088099699999},{"$f":"(($D383*'fnd base rates'!L$107)\n+($E383*'fnd base rates'!L$108)\n+($F383*'fnd base rates'!L$109)\n+($G383*'fnd base rates'!L$110)\n+($H383*'fnd base rates'!L$111)\n+($I383*'fnd base rates'!L$112)\n+($J383*'fnd base rates'!L$113)\n+($K383*'fnd base rates'!L$114)\n+($M383*'fnd base rates'!L$116)\n+($N383*'fnd base rates'!L$117)\n+($O383*'fnd base rates'!L$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,12)))","v":47797.693249999997},{"$f":"(($D383*'fnd base rates'!M$107)\n+($E383*'fnd base rates'!M$108)\n+($F383*'fnd base rates'!M$109)\n+($G383*'fnd base rates'!M$110)\n+($H383*'fnd base rates'!M$111)\n+($I383*'fnd base rates'!M$112)\n+($J383*'fnd base rates'!M$113)\n+($K383*'fnd base rates'!M$114)\n+($M383*'fnd base rates'!M$116)\n+($N383*'fnd base rates'!M$117)\n+($O383*'fnd base rates'!M$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,13)))","v":0},282203.9583688,null,447101690,"447","101","690",1,25,282203.9583688,11288,-5641,16929,null,null,null,null,null,null,0,null,0]
["447",447101710,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D384","v":0},{"$f":"'fnd enro'!E384","v":0},{"$f":"'fnd enro'!F384","v":2},{"$f":"'fnd enro'!G384","v":11},{"$f":"'fnd enro'!H384","v":4},{"$f":"'fnd enro'!I384","v":0},{"$f":"'fnd enro'!J384","v":0},{"$f":"'fnd enro'!K384","v":0.66810000000000003},{"$f":"'fnd enro'!L384","v":0},{"$f":"'fnd enro'!M384","v":0},{"$f":"'fnd enro'!N384","v":0},{"$f":"'fnd enro'!O384","v":0},{"$f":"'fnd enro'!P384","v":0},{"$f":"'fnd enro'!R384","v":17},1.052,{"$f":"VALUE('fnd enro'!Q384)","v":3},null,{"$f":"(($D384*'fnd base rates'!C$107)\n+($E384*'fnd base rates'!C$108)\n+($F384*'fnd base rates'!C$109)\n+($G384*'fnd base rates'!C$110)\n+($H384*'fnd base rates'!C$111)\n+($I384*'fnd base rates'!C$112)\n+($J384*'fnd base rates'!C$113)\n+($K384*'fnd base rates'!C$114)\n+($M384*'fnd base rates'!C$116)\n+($N384*'fnd base rates'!C$117)\n+($O384*'fnd base rates'!C$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,3)))\n*$R384","v":10199.941120092},{"$f":"(($D384*'fnd base rates'!D$107)\n+($E384*'fnd base rates'!D$108)\n+($F384*'fnd base rates'!D$109)\n+($G384*'fnd base rates'!D$110)\n+($H384*'fnd base rates'!D$111)\n+($I384*'fnd base rates'!D$112)\n+($J384*'fnd base rates'!D$113)\n+($K384*'fnd base rates'!D$114)\n+($M384*'fnd base rates'!D$116)\n+($N384*'fnd base rates'!D$117)\n+($O384*'fnd base rates'!D$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,4)))\n*$R384","v":14491.405199999999},{"$f":"(($D384*'fnd base rates'!E$107)\n+($E384*'fnd base rates'!E$108)\n+($F384*'fnd base rates'!E$109)\n+($G384*'fnd base rates'!E$110)\n+($H384*'fnd base rates'!E$111)\n+($I384*'fnd base rates'!E$112)\n+($J384*'fnd base rates'!E$113)\n+($K384*'fnd base rates'!E$114)\n+($M384*'fnd base rates'!E$116)\n+($N384*'fnd base rates'!E$117)\n+($O384*'fnd base rates'!E$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,5)))\n*$R384","v":71751.461780056008},{"$f":"(($D384*'fnd base rates'!F$107)\n+($E384*'fnd base rates'!F$108)\n+($F384*'fnd base rates'!F$109)\n+($G384*'fnd base rates'!F$110)\n+($H384*'fnd base rates'!F$111)\n+($I384*'fnd base rates'!F$112)\n+($J384*'fnd base rates'!F$113)\n+($K384*'fnd base rates'!F$114)\n+($M384*'fnd base rates'!F$116)\n+($N384*'fnd base rates'!F$117)\n+($O384*'fnd base rates'!F$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,6)))\n*$R384","v":22623.989816584006},{"$f":"(($D384*'fnd base rates'!G$107)\n+($E384*'fnd base rates'!G$108)\n+($F384*'fnd base rates'!G$109)\n+($G384*'fnd base rates'!G$110)\n+($H384*'fnd base rates'!G$111)\n+($I384*'fnd base rates'!G$112)\n+($J384*'fnd base rates'!G$113)\n+($K384*'fnd base rates'!G$114)\n+($M384*'fnd base rates'!G$116)\n+($N384*'fnd base rates'!G$117)\n+($O384*'fnd base rates'!G$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,7)))\n*$R384","v":3027.9643706560005},{"$f":"(($D384*'fnd base rates'!H$107)\n+($E384*'fnd base rates'!H$108)\n+($F384*'fnd base rates'!H$109)\n+($G384*'fnd base rates'!H$110)\n+($H384*'fnd base rates'!H$111)\n+($I384*'fnd base rates'!H$112)\n+($J384*'fnd base rates'!H$113)\n+($K384*'fnd base rates'!H$114)\n+($M384*'fnd base rates'!H$116)\n+($N384*'fnd base rates'!H$117)\n+($O384*'fnd base rates'!H$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,8)))","v":9429.5066200000001},{"$f":"(($D384*'fnd base rates'!I$107)\n+($E384*'fnd base rates'!I$108)\n+($F384*'fnd base rates'!I$109)\n+($G384*'fnd base rates'!I$110)\n+($H384*'fnd base rates'!I$111)\n+($I384*'fnd base rates'!I$112)\n+($J384*'fnd base rates'!I$113)\n+($K384*'fnd base rates'!I$114)\n+($M384*'fnd base rates'!I$116)\n+($N384*'fnd base rates'!I$117)\n+($O384*'fnd base rates'!I$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,9)))\n*$R384","v":6895.5549200000014},{"$f":"(($D384*'fnd base rates'!J$107)\n+($E384*'fnd base rates'!J$108)\n+($F384*'fnd base rates'!J$109)\n+($G384*'fnd base rates'!J$110)\n+($H384*'fnd base rates'!J$111)\n+($I384*'fnd base rates'!J$112)\n+($J384*'fnd base rates'!J$113)\n+($K384*'fnd base rates'!J$114)\n+($M384*'fnd base rates'!J$116)\n+($N384*'fnd base rates'!J$117)\n+($O384*'fnd base rates'!J$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,10)))\n*$R384","v":3201.9934399999997},{"$f":"(($D384*'fnd base rates'!K$107)\n+($E384*'fnd base rates'!K$108)\n+($F384*'fnd base rates'!K$109)\n+($G384*'fnd base rates'!K$110)\n+($H384*'fnd base rates'!K$111)\n+($I384*'fnd base rates'!K$112)\n+($J384*'fnd base rates'!K$113)\n+($K384*'fnd base rates'!K$114)\n+($M384*'fnd base rates'!K$116)\n+($N384*'fnd base rates'!K$117)\n+($O384*'fnd base rates'!K$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,11)))\n*$R384","v":21247.679867796003},{"$f":"(($D384*'fnd base rates'!L$107)\n+($E384*'fnd base rates'!L$108)\n+($F384*'fnd base rates'!L$109)\n+($G384*'fnd base rates'!L$110)\n+($H384*'fnd base rates'!L$111)\n+($I384*'fnd base rates'!L$112)\n+($J384*'fnd base rates'!L$113)\n+($K384*'fnd base rates'!L$114)\n+($M384*'fnd base rates'!L$116)\n+($N384*'fnd base rates'!L$117)\n+($O384*'fnd base rates'!L$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,12)))","v":30744.500610000003},{"$f":"(($D384*'fnd base rates'!M$107)\n+($E384*'fnd base rates'!M$108)\n+($F384*'fnd base rates'!M$109)\n+($G384*'fnd base rates'!M$110)\n+($H384*'fnd base rates'!M$111)\n+($I384*'fnd base rates'!M$112)\n+($J384*'fnd base rates'!M$113)\n+($K384*'fnd base rates'!M$114)\n+($M384*'fnd base rates'!M$116)\n+($N384*'fnd base rates'!M$117)\n+($O384*'fnd base rates'!M$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,13)))","v":0},193613.99774518399,null,447101710,"447","101","710",1,17,193613.99774518399,11389,-15,11404,null,null,null,null,null,null,0,null,0]
["449",449035001,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D385","v":0},{"$f":"'fnd enro'!E385","v":0},{"$f":"'fnd enro'!F385","v":0},{"$f":"'fnd enro'!G385","v":0},{"$f":"'fnd enro'!H385","v":1},{"$f":"'fnd enro'!I385","v":0},{"$f":"'fnd enro'!J385","v":0},{"$f":"'fnd enro'!K385","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L385","v":0},{"$f":"'fnd enro'!M385","v":0},{"$f":"'fnd enro'!N385","v":0},{"$f":"'fnd enro'!O385","v":0},{"$f":"'fnd enro'!P385","v":0},{"$f":"'fnd enro'!R385","v":1},1.087,{"$f":"VALUE('fnd enro'!Q385)","v":7},null,{"$f":"(($D385*'fnd base rates'!C$107)\n+($E385*'fnd base rates'!C$108)\n+($F385*'fnd base rates'!C$109)\n+($G385*'fnd base rates'!C$110)\n+($H385*'fnd base rates'!C$111)\n+($I385*'fnd base rates'!C$112)\n+($J385*'fnd base rates'!C$113)\n+($K385*'fnd base rates'!C$114)\n+($M385*'fnd base rates'!C$116)\n+($N385*'fnd base rates'!C$117)\n+($O385*'fnd base rates'!C$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,3)))\n*$R385","v":619.95839843099986},{"$f":"(($D385*'fnd base rates'!D$107)\n+($E385*'fnd base rates'!D$108)\n+($F385*'fnd base rates'!D$109)\n+($G385*'fnd base rates'!D$110)\n+($H385*'fnd base rates'!D$111)\n+($I385*'fnd base rates'!D$112)\n+($J385*'fnd base rates'!D$113)\n+($K385*'fnd base rates'!D$114)\n+($M385*'fnd base rates'!D$116)\n+($N385*'fnd base rates'!D$117)\n+($O385*'fnd base rates'!D$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,4)))\n*$R385","v":880.79609999999991},{"$f":"(($D385*'fnd base rates'!E$107)\n+($E385*'fnd base rates'!E$108)\n+($F385*'fnd base rates'!E$109)\n+($G385*'fnd base rates'!E$110)\n+($H385*'fnd base rates'!E$111)\n+($I385*'fnd base rates'!E$112)\n+($J385*'fnd base rates'!E$113)\n+($K385*'fnd base rates'!E$114)\n+($M385*'fnd base rates'!E$116)\n+($N385*'fnd base rates'!E$117)\n+($O385*'fnd base rates'!E$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,5)))\n*$R385","v":3990.4998679579999},{"$f":"(($D385*'fnd base rates'!F$107)\n+($E385*'fnd base rates'!F$108)\n+($F385*'fnd base rates'!F$109)\n+($G385*'fnd base rates'!F$110)\n+($H385*'fnd base rates'!F$111)\n+($I385*'fnd base rates'!F$112)\n+($J385*'fnd base rates'!F$113)\n+($K385*'fnd base rates'!F$114)\n+($M385*'fnd base rates'!F$116)\n+($N385*'fnd base rates'!F$117)\n+($O385*'fnd base rates'!F$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,6)))\n*$R385","v":1153.1927845619998},{"$f":"(($D385*'fnd base rates'!G$107)\n+($E385*'fnd base rates'!G$108)\n+($F385*'fnd base rates'!G$109)\n+($G385*'fnd base rates'!G$110)\n+($H385*'fnd base rates'!G$111)\n+($I385*'fnd base rates'!G$112)\n+($J385*'fnd base rates'!G$113)\n+($K385*'fnd base rates'!G$114)\n+($M385*'fnd base rates'!G$116)\n+($N385*'fnd base rates'!G$117)\n+($O385*'fnd base rates'!G$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,7)))\n*$R385","v":194.30145000799999},{"$f":"(($D385*'fnd base rates'!H$107)\n+($E385*'fnd base rates'!H$108)\n+($F385*'fnd base rates'!H$109)\n+($G385*'fnd base rates'!H$110)\n+($H385*'fnd base rates'!H$111)\n+($I385*'fnd base rates'!H$112)\n+($J385*'fnd base rates'!H$113)\n+($K385*'fnd base rates'!H$114)\n+($M385*'fnd base rates'!H$116)\n+($N385*'fnd base rates'!H$117)\n+($O385*'fnd base rates'!H$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D385*'fnd base rates'!I$107)\n+($E385*'fnd base rates'!I$108)\n+($F385*'fnd base rates'!I$109)\n+($G385*'fnd base rates'!I$110)\n+($H385*'fnd base rates'!I$111)\n+($I385*'fnd base rates'!I$112)\n+($J385*'fnd base rates'!I$113)\n+($K385*'fnd base rates'!I$114)\n+($M385*'fnd base rates'!I$116)\n+($N385*'fnd base rates'!I$117)\n+($O385*'fnd base rates'!I$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,9)))\n*$R385","v":443.91992999999997},{"$f":"(($D385*'fnd base rates'!J$107)\n+($E385*'fnd base rates'!J$108)\n+($F385*'fnd base rates'!J$109)\n+($G385*'fnd base rates'!J$110)\n+($H385*'fnd base rates'!J$111)\n+($I385*'fnd base rates'!J$112)\n+($J385*'fnd base rates'!J$113)\n+($K385*'fnd base rates'!J$114)\n+($M385*'fnd base rates'!J$116)\n+($N385*'fnd base rates'!J$117)\n+($O385*'fnd base rates'!J$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,10)))\n*$R385","v":286.44623999999999},{"$f":"(($D385*'fnd base rates'!K$107)\n+($E385*'fnd base rates'!K$108)\n+($F385*'fnd base rates'!K$109)\n+($G385*'fnd base rates'!K$110)\n+($H385*'fnd base rates'!K$111)\n+($I385*'fnd base rates'!K$112)\n+($J385*'fnd base rates'!K$113)\n+($K385*'fnd base rates'!K$114)\n+($M385*'fnd base rates'!K$116)\n+($N385*'fnd base rates'!K$117)\n+($O385*'fnd base rates'!K$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,11)))\n*$R385","v":1363.5893446530001},{"$f":"(($D385*'fnd base rates'!L$107)\n+($E385*'fnd base rates'!L$108)\n+($F385*'fnd base rates'!L$109)\n+($G385*'fnd base rates'!L$110)\n+($H385*'fnd base rates'!L$111)\n+($I385*'fnd base rates'!L$112)\n+($J385*'fnd base rates'!L$113)\n+($K385*'fnd base rates'!L$114)\n+($M385*'fnd base rates'!L$116)\n+($N385*'fnd base rates'!L$117)\n+($O385*'fnd base rates'!L$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D385*'fnd base rates'!M$107)\n+($E385*'fnd base rates'!M$108)\n+($F385*'fnd base rates'!M$109)\n+($G385*'fnd base rates'!M$110)\n+($H385*'fnd base rates'!M$111)\n+($I385*'fnd base rates'!M$112)\n+($J385*'fnd base rates'!M$113)\n+($K385*'fnd base rates'!M$114)\n+($M385*'fnd base rates'!M$116)\n+($N385*'fnd base rates'!M$117)\n+($O385*'fnd base rates'!M$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,13)))","v":0},11379.236305611999,null,449035001,"449","035","001",1,1,11379.236305611999,11379,-1383,12762,null,null,null,null,null,null,0,null,0]
["449",449035018,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D386","v":0},{"$f":"'fnd enro'!E386","v":0},{"$f":"'fnd enro'!F386","v":0},{"$f":"'fnd enro'!G386","v":0},{"$f":"'fnd enro'!H386","v":1},{"$f":"'fnd enro'!I386","v":1},{"$f":"'fnd enro'!J386","v":0},{"$f":"'fnd enro'!K386","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L386","v":0},{"$f":"'fnd enro'!M386","v":0},{"$f":"'fnd enro'!N386","v":0},{"$f":"'fnd enro'!O386","v":0},{"$f":"'fnd enro'!P386","v":2},{"$f":"'fnd enro'!R386","v":2},1.087,{"$f":"VALUE('fnd enro'!Q386)","v":9},null,{"$f":"(($D386*'fnd base rates'!C$107)\n+($E386*'fnd base rates'!C$108)\n+($F386*'fnd base rates'!C$109)\n+($G386*'fnd base rates'!C$110)\n+($H386*'fnd base rates'!C$111)\n+($I386*'fnd base rates'!C$112)\n+($J386*'fnd base rates'!C$113)\n+($K386*'fnd base rates'!C$114)\n+($M386*'fnd base rates'!C$116)\n+($N386*'fnd base rates'!C$117)\n+($O386*'fnd base rates'!C$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,3)))\n*$R386","v":1437.098596862},{"$f":"(($D386*'fnd base rates'!D$107)\n+($E386*'fnd base rates'!D$108)\n+($F386*'fnd base rates'!D$109)\n+($G386*'fnd base rates'!D$110)\n+($H386*'fnd base rates'!D$111)\n+($I386*'fnd base rates'!D$112)\n+($J386*'fnd base rates'!D$113)\n+($K386*'fnd base rates'!D$114)\n+($M386*'fnd base rates'!D$116)\n+($N386*'fnd base rates'!D$117)\n+($O386*'fnd base rates'!D$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,4)))\n*$R386","v":2695.8469599999999},{"$f":"(($D386*'fnd base rates'!E$107)\n+($E386*'fnd base rates'!E$108)\n+($F386*'fnd base rates'!E$109)\n+($G386*'fnd base rates'!E$110)\n+($H386*'fnd base rates'!E$111)\n+($I386*'fnd base rates'!E$112)\n+($J386*'fnd base rates'!E$113)\n+($K386*'fnd base rates'!E$114)\n+($M386*'fnd base rates'!E$116)\n+($N386*'fnd base rates'!E$117)\n+($O386*'fnd base rates'!E$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,5)))\n*$R386","v":18773.594465916001},{"$f":"(($D386*'fnd base rates'!F$107)\n+($E386*'fnd base rates'!F$108)\n+($F386*'fnd base rates'!F$109)\n+($G386*'fnd base rates'!F$110)\n+($H386*'fnd base rates'!F$111)\n+($I386*'fnd base rates'!F$112)\n+($J386*'fnd base rates'!F$113)\n+($K386*'fnd base rates'!F$114)\n+($M386*'fnd base rates'!F$116)\n+($N386*'fnd base rates'!F$117)\n+($O386*'fnd base rates'!F$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,6)))\n*$R386","v":2181.4783991240001},{"$f":"(($D386*'fnd base rates'!G$107)\n+($E386*'fnd base rates'!G$108)\n+($F386*'fnd base rates'!G$109)\n+($G386*'fnd base rates'!G$110)\n+($H386*'fnd base rates'!G$111)\n+($I386*'fnd base rates'!G$112)\n+($J386*'fnd base rates'!G$113)\n+($K386*'fnd base rates'!G$114)\n+($M386*'fnd base rates'!G$116)\n+($N386*'fnd base rates'!G$117)\n+($O386*'fnd base rates'!G$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,7)))\n*$R386","v":825.80517001600003},{"$f":"(($D386*'fnd base rates'!H$107)\n+($E386*'fnd base rates'!H$108)\n+($F386*'fnd base rates'!H$109)\n+($G386*'fnd base rates'!H$110)\n+($H386*'fnd base rates'!H$111)\n+($I386*'fnd base rates'!H$112)\n+($J386*'fnd base rates'!H$113)\n+($K386*'fnd base rates'!H$114)\n+($M386*'fnd base rates'!H$116)\n+($N386*'fnd base rates'!H$117)\n+($O386*'fnd base rates'!H$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,8)))","v":1494.3837200000003},{"$f":"(($D386*'fnd base rates'!I$107)\n+($E386*'fnd base rates'!I$108)\n+($F386*'fnd base rates'!I$109)\n+($G386*'fnd base rates'!I$110)\n+($H386*'fnd base rates'!I$111)\n+($I386*'fnd base rates'!I$112)\n+($J386*'fnd base rates'!I$113)\n+($K386*'fnd base rates'!I$114)\n+($M386*'fnd base rates'!I$116)\n+($N386*'fnd base rates'!I$117)\n+($O386*'fnd base rates'!I$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,9)))\n*$R386","v":1303.58475},{"$f":"(($D386*'fnd base rates'!J$107)\n+($E386*'fnd base rates'!J$108)\n+($F386*'fnd base rates'!J$109)\n+($G386*'fnd base rates'!J$110)\n+($H386*'fnd base rates'!J$111)\n+($I386*'fnd base rates'!J$112)\n+($J386*'fnd base rates'!J$113)\n+($K386*'fnd base rates'!J$114)\n+($M386*'fnd base rates'!J$116)\n+($N386*'fnd base rates'!J$117)\n+($O386*'fnd base rates'!J$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,10)))\n*$R386","v":2865.9841999999999},{"$f":"(($D386*'fnd base rates'!K$107)\n+($E386*'fnd base rates'!K$108)\n+($F386*'fnd base rates'!K$109)\n+($G386*'fnd base rates'!K$110)\n+($H386*'fnd base rates'!K$111)\n+($I386*'fnd base rates'!K$112)\n+($J386*'fnd base rates'!K$113)\n+($K386*'fnd base rates'!K$114)\n+($M386*'fnd base rates'!K$116)\n+($N386*'fnd base rates'!K$117)\n+($O386*'fnd base rates'!K$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,11)))\n*$R386","v":2690.2315593060002},{"$f":"(($D386*'fnd base rates'!L$107)\n+($E386*'fnd base rates'!L$108)\n+($F386*'fnd base rates'!L$109)\n+($G386*'fnd base rates'!L$110)\n+($H386*'fnd base rates'!L$111)\n+($I386*'fnd base rates'!L$112)\n+($J386*'fnd base rates'!L$113)\n+($K386*'fnd base rates'!L$114)\n+($M386*'fnd base rates'!L$116)\n+($N386*'fnd base rates'!L$117)\n+($O386*'fnd base rates'!L$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,12)))","v":5024.9806599999993},{"$f":"(($D386*'fnd base rates'!M$107)\n+($E386*'fnd base rates'!M$108)\n+($F386*'fnd base rates'!M$109)\n+($G386*'fnd base rates'!M$110)\n+($H386*'fnd base rates'!M$111)\n+($I386*'fnd base rates'!M$112)\n+($J386*'fnd base rates'!M$113)\n+($K386*'fnd base rates'!M$114)\n+($M386*'fnd base rates'!M$116)\n+($N386*'fnd base rates'!M$117)\n+($O386*'fnd base rates'!M$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,13)))","v":0},39292.988481223998,null,449035018,"449","035","018",1,2,39292.988481223998,19646,7274,12372,null,null,null,null,null,null,0,null,0]
["449",449035035,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D387","v":0},{"$f":"'fnd enro'!E387","v":0},{"$f":"'fnd enro'!F387","v":0},{"$f":"'fnd enro'!G387","v":102},{"$f":"'fnd enro'!H387","v":269},{"$f":"'fnd enro'!I387","v":302},{"$f":"'fnd enro'!J387","v":0},{"$f":"'fnd enro'!K387","v":26.448899999999998},{"$f":"'fnd enro'!L387","v":0},{"$f":"'fnd enro'!M387","v":11},{"$f":"'fnd enro'!N387","v":12},{"$f":"'fnd enro'!O387","v":22},{"$f":"'fnd enro'!P387","v":330},{"$f":"'fnd enro'!R387","v":673},1.087,{"$f":"VALUE('fnd enro'!Q387)","v":11},null,{"$f":"(($D387*'fnd base rates'!C$107)\n+($E387*'fnd base rates'!C$108)\n+($F387*'fnd base rates'!C$109)\n+($G387*'fnd base rates'!C$110)\n+($H387*'fnd base rates'!C$111)\n+($I387*'fnd base rates'!C$112)\n+($J387*'fnd base rates'!C$113)\n+($K387*'fnd base rates'!C$114)\n+($M387*'fnd base rates'!C$116)\n+($N387*'fnd base rates'!C$117)\n+($O387*'fnd base rates'!C$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,3)))\n*$R387","v":461085.96275406284},{"$f":"(($D387*'fnd base rates'!D$107)\n+($E387*'fnd base rates'!D$108)\n+($F387*'fnd base rates'!D$109)\n+($G387*'fnd base rates'!D$110)\n+($H387*'fnd base rates'!D$111)\n+($I387*'fnd base rates'!D$112)\n+($J387*'fnd base rates'!D$113)\n+($K387*'fnd base rates'!D$114)\n+($M387*'fnd base rates'!D$116)\n+($N387*'fnd base rates'!D$117)\n+($O387*'fnd base rates'!D$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,4)))\n*$R387","v":782918.83724000002},{"$f":"(($D387*'fnd base rates'!E$107)\n+($E387*'fnd base rates'!E$108)\n+($F387*'fnd base rates'!E$109)\n+($G387*'fnd base rates'!E$110)\n+($H387*'fnd base rates'!E$111)\n+($I387*'fnd base rates'!E$112)\n+($J387*'fnd base rates'!E$113)\n+($K387*'fnd base rates'!E$114)\n+($M387*'fnd base rates'!E$116)\n+($N387*'fnd base rates'!E$117)\n+($O387*'fnd base rates'!E$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,5)))\n*$R387","v":5067757.9977357332},{"$f":"(($D387*'fnd base rates'!F$107)\n+($E387*'fnd base rates'!F$108)\n+($F387*'fnd base rates'!F$109)\n+($G387*'fnd base rates'!F$110)\n+($H387*'fnd base rates'!F$111)\n+($I387*'fnd base rates'!F$112)\n+($J387*'fnd base rates'!F$113)\n+($K387*'fnd base rates'!F$114)\n+($M387*'fnd base rates'!F$116)\n+($N387*'fnd base rates'!F$117)\n+($O387*'fnd base rates'!F$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,6)))\n*$R387","v":778304.61485022609},{"$f":"(($D387*'fnd base rates'!G$107)\n+($E387*'fnd base rates'!G$108)\n+($F387*'fnd base rates'!G$109)\n+($G387*'fnd base rates'!G$110)\n+($H387*'fnd base rates'!G$111)\n+($I387*'fnd base rates'!G$112)\n+($J387*'fnd base rates'!G$113)\n+($K387*'fnd base rates'!G$114)\n+($M387*'fnd base rates'!G$116)\n+($N387*'fnd base rates'!G$117)\n+($O387*'fnd base rates'!G$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,7)))\n*$R387","v":215919.67321538404},{"$f":"(($D387*'fnd base rates'!H$107)\n+($E387*'fnd base rates'!H$108)\n+($F387*'fnd base rates'!H$109)\n+($G387*'fnd base rates'!H$110)\n+($H387*'fnd base rates'!H$111)\n+($I387*'fnd base rates'!H$112)\n+($J387*'fnd base rates'!H$113)\n+($K387*'fnd base rates'!H$114)\n+($M387*'fnd base rates'!H$116)\n+($N387*'fnd base rates'!H$117)\n+($O387*'fnd base rates'!H$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,8)))","v":489533.46678000002},{"$f":"(($D387*'fnd base rates'!I$107)\n+($E387*'fnd base rates'!I$108)\n+($F387*'fnd base rates'!I$109)\n+($G387*'fnd base rates'!I$110)\n+($H387*'fnd base rates'!I$111)\n+($I387*'fnd base rates'!I$112)\n+($J387*'fnd base rates'!I$113)\n+($K387*'fnd base rates'!I$114)\n+($M387*'fnd base rates'!I$116)\n+($N387*'fnd base rates'!I$117)\n+($O387*'fnd base rates'!I$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,9)))\n*$R387","v":384981.65951999993},{"$f":"(($D387*'fnd base rates'!J$107)\n+($E387*'fnd base rates'!J$108)\n+($F387*'fnd base rates'!J$109)\n+($G387*'fnd base rates'!J$110)\n+($H387*'fnd base rates'!J$111)\n+($I387*'fnd base rates'!J$112)\n+($J387*'fnd base rates'!J$113)\n+($K387*'fnd base rates'!J$114)\n+($M387*'fnd base rates'!J$116)\n+($N387*'fnd base rates'!J$117)\n+($O387*'fnd base rates'!J$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,10)))\n*$R387","v":665244.36958000006},{"$f":"(($D387*'fnd base rates'!K$107)\n+($E387*'fnd base rates'!K$108)\n+($F387*'fnd base rates'!K$109)\n+($G387*'fnd base rates'!K$110)\n+($H387*'fnd base rates'!K$111)\n+($I387*'fnd base rates'!K$112)\n+($J387*'fnd base rates'!K$113)\n+($K387*'fnd base rates'!K$114)\n+($M387*'fnd base rates'!K$116)\n+($N387*'fnd base rates'!K$117)\n+($O387*'fnd base rates'!K$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,11)))\n*$R387","v":914621.27772146894},{"$f":"(($D387*'fnd base rates'!L$107)\n+($E387*'fnd base rates'!L$108)\n+($F387*'fnd base rates'!L$109)\n+($G387*'fnd base rates'!L$110)\n+($H387*'fnd base rates'!L$111)\n+($I387*'fnd base rates'!L$112)\n+($J387*'fnd base rates'!L$113)\n+($K387*'fnd base rates'!L$114)\n+($M387*'fnd base rates'!L$116)\n+($N387*'fnd base rates'!L$117)\n+($O387*'fnd base rates'!L$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,12)))","v":1495612.8670899998},{"$f":"(($D387*'fnd base rates'!M$107)\n+($E387*'fnd base rates'!M$108)\n+($F387*'fnd base rates'!M$109)\n+($G387*'fnd base rates'!M$110)\n+($H387*'fnd base rates'!M$111)\n+($I387*'fnd base rates'!M$112)\n+($J387*'fnd base rates'!M$113)\n+($K387*'fnd base rates'!M$114)\n+($M387*'fnd base rates'!M$116)\n+($N387*'fnd base rates'!M$117)\n+($O387*'fnd base rates'!M$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,13)))","v":0},11255980.726486875,null,449035035,"449","035","035",1,673,11255980.726486875,16725,5437,11288,null,null,null,null,null,null,0,null,0]
["449",449035044,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D388","v":0},{"$f":"'fnd enro'!E388","v":0},{"$f":"'fnd enro'!F388","v":0},{"$f":"'fnd enro'!G388","v":0},{"$f":"'fnd enro'!H388","v":0},{"$f":"'fnd enro'!I388","v":2},{"$f":"'fnd enro'!J388","v":0},{"$f":"'fnd enro'!K388","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L388","v":0},{"$f":"'fnd enro'!M388","v":0},{"$f":"'fnd enro'!N388","v":0},{"$f":"'fnd enro'!O388","v":0},{"$f":"'fnd enro'!P388","v":0},{"$f":"'fnd enro'!R388","v":2},1.087,{"$f":"VALUE('fnd enro'!Q388)","v":11},null,{"$f":"(($D388*'fnd base rates'!C$107)\n+($E388*'fnd base rates'!C$108)\n+($F388*'fnd base rates'!C$109)\n+($G388*'fnd base rates'!C$110)\n+($H388*'fnd base rates'!C$111)\n+($I388*'fnd base rates'!C$112)\n+($J388*'fnd base rates'!C$113)\n+($K388*'fnd base rates'!C$114)\n+($M388*'fnd base rates'!C$116)\n+($N388*'fnd base rates'!C$117)\n+($O388*'fnd base rates'!C$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,3)))\n*$R388","v":1239.9167968619997},{"$f":"(($D388*'fnd base rates'!D$107)\n+($E388*'fnd base rates'!D$108)\n+($F388*'fnd base rates'!D$109)\n+($G388*'fnd base rates'!D$110)\n+($H388*'fnd base rates'!D$111)\n+($I388*'fnd base rates'!D$112)\n+($J388*'fnd base rates'!D$113)\n+($K388*'fnd base rates'!D$114)\n+($M388*'fnd base rates'!D$116)\n+($N388*'fnd base rates'!D$117)\n+($O388*'fnd base rates'!D$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,4)))\n*$R388","v":1761.5921999999998},{"$f":"(($D388*'fnd base rates'!E$107)\n+($E388*'fnd base rates'!E$108)\n+($F388*'fnd base rates'!E$109)\n+($G388*'fnd base rates'!E$110)\n+($H388*'fnd base rates'!E$111)\n+($I388*'fnd base rates'!E$112)\n+($J388*'fnd base rates'!E$113)\n+($K388*'fnd base rates'!E$114)\n+($M388*'fnd base rates'!E$116)\n+($N388*'fnd base rates'!E$117)\n+($O388*'fnd base rates'!E$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,5)))\n*$R388","v":11325.894395916001},{"$f":"(($D388*'fnd base rates'!F$107)\n+($E388*'fnd base rates'!F$108)\n+($F388*'fnd base rates'!F$109)\n+($G388*'fnd base rates'!F$110)\n+($H388*'fnd base rates'!F$111)\n+($I388*'fnd base rates'!F$112)\n+($J388*'fnd base rates'!F$113)\n+($K388*'fnd base rates'!F$114)\n+($M388*'fnd base rates'!F$116)\n+($N388*'fnd base rates'!F$117)\n+($O388*'fnd base rates'!F$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,6)))\n*$R388","v":2056.5712291240002},{"$f":"(($D388*'fnd base rates'!G$107)\n+($E388*'fnd base rates'!G$108)\n+($F388*'fnd base rates'!G$109)\n+($G388*'fnd base rates'!G$110)\n+($H388*'fnd base rates'!G$111)\n+($I388*'fnd base rates'!G$112)\n+($J388*'fnd base rates'!G$113)\n+($K388*'fnd base rates'!G$114)\n+($M388*'fnd base rates'!G$116)\n+($N388*'fnd base rates'!G$117)\n+($O388*'fnd base rates'!G$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,7)))\n*$R388","v":378.10248001600002},{"$f":"(($D388*'fnd base rates'!H$107)\n+($E388*'fnd base rates'!H$108)\n+($F388*'fnd base rates'!H$109)\n+($G388*'fnd base rates'!H$110)\n+($H388*'fnd base rates'!H$111)\n+($I388*'fnd base rates'!H$112)\n+($J388*'fnd base rates'!H$113)\n+($K388*'fnd base rates'!H$114)\n+($M388*'fnd base rates'!H$116)\n+($N388*'fnd base rates'!H$117)\n+($O388*'fnd base rates'!H$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D388*'fnd base rates'!I$107)\n+($E388*'fnd base rates'!I$108)\n+($F388*'fnd base rates'!I$109)\n+($G388*'fnd base rates'!I$110)\n+($H388*'fnd base rates'!I$111)\n+($I388*'fnd base rates'!I$112)\n+($J388*'fnd base rates'!I$113)\n+($K388*'fnd base rates'!I$114)\n+($M388*'fnd base rates'!I$116)\n+($N388*'fnd base rates'!I$117)\n+($O388*'fnd base rates'!I$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,9)))\n*$R388","v":980.73487999999998},{"$f":"(($D388*'fnd base rates'!J$107)\n+($E388*'fnd base rates'!J$108)\n+($F388*'fnd base rates'!J$109)\n+($G388*'fnd base rates'!J$110)\n+($H388*'fnd base rates'!J$111)\n+($I388*'fnd base rates'!J$112)\n+($J388*'fnd base rates'!J$113)\n+($K388*'fnd base rates'!J$114)\n+($M388*'fnd base rates'!J$116)\n+($N388*'fnd base rates'!J$117)\n+($O388*'fnd base rates'!J$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,10)))\n*$R388","v":1321.0528399999998},{"$f":"(($D388*'fnd base rates'!K$107)\n+($E388*'fnd base rates'!K$108)\n+($F388*'fnd base rates'!K$109)\n+($G388*'fnd base rates'!K$110)\n+($H388*'fnd base rates'!K$111)\n+($I388*'fnd base rates'!K$112)\n+($J388*'fnd base rates'!K$113)\n+($K388*'fnd base rates'!K$114)\n+($M388*'fnd base rates'!K$116)\n+($N388*'fnd base rates'!K$117)\n+($O388*'fnd base rates'!K$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,11)))\n*$R388","v":2653.2844293060002},{"$f":"(($D388*'fnd base rates'!L$107)\n+($E388*'fnd base rates'!L$108)\n+($F388*'fnd base rates'!L$109)\n+($G388*'fnd base rates'!L$110)\n+($H388*'fnd base rates'!L$111)\n+($I388*'fnd base rates'!L$112)\n+($J388*'fnd base rates'!L$113)\n+($K388*'fnd base rates'!L$114)\n+($M388*'fnd base rates'!L$116)\n+($N388*'fnd base rates'!L$117)\n+($O388*'fnd base rates'!L$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D388*'fnd base rates'!M$107)\n+($E388*'fnd base rates'!M$108)\n+($F388*'fnd base rates'!M$109)\n+($G388*'fnd base rates'!M$110)\n+($H388*'fnd base rates'!M$111)\n+($I388*'fnd base rates'!M$112)\n+($J388*'fnd base rates'!M$113)\n+($K388*'fnd base rates'!M$114)\n+($M388*'fnd base rates'!M$116)\n+($N388*'fnd base rates'!M$117)\n+($O388*'fnd base rates'!M$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,13)))","v":0},26868.853631223999,null,449035044,"449","035","044",1,2,26868.853631223999,13434,2045,11389,null,null,null,null,null,null,0,null,0]
["449",449035073,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D389","v":0},{"$f":"'fnd enro'!E389","v":0},{"$f":"'fnd enro'!F389","v":0},{"$f":"'fnd enro'!G389","v":0},{"$f":"'fnd enro'!H389","v":0},{"$f":"'fnd enro'!I389","v":1},{"$f":"'fnd enro'!J389","v":0},{"$f":"'fnd enro'!K389","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L389","v":0},{"$f":"'fnd enro'!M389","v":0},{"$f":"'fnd enro'!N389","v":0},{"$f":"'fnd enro'!O389","v":0},{"$f":"'fnd enro'!P389","v":1},{"$f":"'fnd enro'!R389","v":1},1.087,{"$f":"VALUE('fnd enro'!Q389)","v":6},null,{"$f":"(($D389*'fnd base rates'!C$107)\n+($E389*'fnd base rates'!C$108)\n+($F389*'fnd base rates'!C$109)\n+($G389*'fnd base rates'!C$110)\n+($H389*'fnd base rates'!C$111)\n+($I389*'fnd base rates'!C$112)\n+($J389*'fnd base rates'!C$113)\n+($K389*'fnd base rates'!C$114)\n+($M389*'fnd base rates'!C$116)\n+($N389*'fnd base rates'!C$117)\n+($O389*'fnd base rates'!C$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,3)))\n*$R389","v":699.02677843099991},{"$f":"(($D389*'fnd base rates'!D$107)\n+($E389*'fnd base rates'!D$108)\n+($F389*'fnd base rates'!D$109)\n+($G389*'fnd base rates'!D$110)\n+($H389*'fnd base rates'!D$111)\n+($I389*'fnd base rates'!D$112)\n+($J389*'fnd base rates'!D$113)\n+($K389*'fnd base rates'!D$114)\n+($M389*'fnd base rates'!D$116)\n+($N389*'fnd base rates'!D$117)\n+($O389*'fnd base rates'!D$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,4)))\n*$R389","v":1255.4523899999999},{"$f":"(($D389*'fnd base rates'!E$107)\n+($E389*'fnd base rates'!E$108)\n+($F389*'fnd base rates'!E$109)\n+($G389*'fnd base rates'!E$110)\n+($H389*'fnd base rates'!E$111)\n+($I389*'fnd base rates'!E$112)\n+($J389*'fnd base rates'!E$113)\n+($K389*'fnd base rates'!E$114)\n+($M389*'fnd base rates'!E$116)\n+($N389*'fnd base rates'!E$117)\n+($O389*'fnd base rates'!E$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,5)))\n*$R389","v":9320.2891379580014},{"$f":"(($D389*'fnd base rates'!F$107)\n+($E389*'fnd base rates'!F$108)\n+($F389*'fnd base rates'!F$109)\n+($G389*'fnd base rates'!F$110)\n+($H389*'fnd base rates'!F$111)\n+($I389*'fnd base rates'!F$112)\n+($J389*'fnd base rates'!F$113)\n+($K389*'fnd base rates'!F$114)\n+($M389*'fnd base rates'!F$116)\n+($N389*'fnd base rates'!F$117)\n+($O389*'fnd base rates'!F$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,6)))\n*$R389","v":1028.2856145620001},{"$f":"(($D389*'fnd base rates'!G$107)\n+($E389*'fnd base rates'!G$108)\n+($F389*'fnd base rates'!G$109)\n+($G389*'fnd base rates'!G$110)\n+($H389*'fnd base rates'!G$111)\n+($I389*'fnd base rates'!G$112)\n+($J389*'fnd base rates'!G$113)\n+($K389*'fnd base rates'!G$114)\n+($M389*'fnd base rates'!G$116)\n+($N389*'fnd base rates'!G$117)\n+($O389*'fnd base rates'!G$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,7)))\n*$R389","v":366.48225000799994},{"$f":"(($D389*'fnd base rates'!H$107)\n+($E389*'fnd base rates'!H$108)\n+($F389*'fnd base rates'!H$109)\n+($G389*'fnd base rates'!H$110)\n+($H389*'fnd base rates'!H$111)\n+($I389*'fnd base rates'!H$112)\n+($J389*'fnd base rates'!H$113)\n+($K389*'fnd base rates'!H$114)\n+($M389*'fnd base rates'!H$116)\n+($N389*'fnd base rates'!H$117)\n+($O389*'fnd base rates'!H$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,8)))","v":902.35685999999998},{"$f":"(($D389*'fnd base rates'!I$107)\n+($E389*'fnd base rates'!I$108)\n+($F389*'fnd base rates'!I$109)\n+($G389*'fnd base rates'!I$110)\n+($H389*'fnd base rates'!I$111)\n+($I389*'fnd base rates'!I$112)\n+($J389*'fnd base rates'!I$113)\n+($K389*'fnd base rates'!I$114)\n+($M389*'fnd base rates'!I$116)\n+($N389*'fnd base rates'!I$117)\n+($O389*'fnd base rates'!I$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,9)))\n*$R389","v":638.46032000000002},{"$f":"(($D389*'fnd base rates'!J$107)\n+($E389*'fnd base rates'!J$108)\n+($F389*'fnd base rates'!J$109)\n+($G389*'fnd base rates'!J$110)\n+($H389*'fnd base rates'!J$111)\n+($I389*'fnd base rates'!J$112)\n+($J389*'fnd base rates'!J$113)\n+($K389*'fnd base rates'!J$114)\n+($M389*'fnd base rates'!J$116)\n+($N389*'fnd base rates'!J$117)\n+($O389*'fnd base rates'!J$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,10)))\n*$R389","v":1430.0789399999999},{"$f":"(($D389*'fnd base rates'!K$107)\n+($E389*'fnd base rates'!K$108)\n+($F389*'fnd base rates'!K$109)\n+($G389*'fnd base rates'!K$110)\n+($H389*'fnd base rates'!K$111)\n+($I389*'fnd base rates'!K$112)\n+($J389*'fnd base rates'!K$113)\n+($K389*'fnd base rates'!K$114)\n+($M389*'fnd base rates'!K$116)\n+($N389*'fnd base rates'!K$117)\n+($O389*'fnd base rates'!K$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,11)))\n*$R389","v":1326.6422146530001},{"$f":"(($D389*'fnd base rates'!L$107)\n+($E389*'fnd base rates'!L$108)\n+($F389*'fnd base rates'!L$109)\n+($G389*'fnd base rates'!L$110)\n+($H389*'fnd base rates'!L$111)\n+($I389*'fnd base rates'!L$112)\n+($J389*'fnd base rates'!L$113)\n+($K389*'fnd base rates'!L$114)\n+($M389*'fnd base rates'!L$116)\n+($N389*'fnd base rates'!L$117)\n+($O389*'fnd base rates'!L$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,12)))","v":2273.8253299999997},{"$f":"(($D389*'fnd base rates'!M$107)\n+($E389*'fnd base rates'!M$108)\n+($F389*'fnd base rates'!M$109)\n+($G389*'fnd base rates'!M$110)\n+($H389*'fnd base rates'!M$111)\n+($I389*'fnd base rates'!M$112)\n+($J389*'fnd base rates'!M$113)\n+($K389*'fnd base rates'!M$114)\n+($M389*'fnd base rates'!M$116)\n+($N389*'fnd base rates'!M$117)\n+($O389*'fnd base rates'!M$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,13)))","v":0},19240.899835612003,null,449035073,"449","035","073",1,1,19240.899835612003,19241,7862,11379,null,null,null,null,null,null,0,null,0]
["449",449035217,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D390","v":0},{"$f":"'fnd enro'!E390","v":0},{"$f":"'fnd enro'!F390","v":0},{"$f":"'fnd enro'!G390","v":0},{"$f":"'fnd enro'!H390","v":0},{"$f":"'fnd enro'!I390","v":1},{"$f":"'fnd enro'!J390","v":0},{"$f":"'fnd enro'!K390","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L390","v":0},{"$f":"'fnd enro'!M390","v":0},{"$f":"'fnd enro'!N390","v":0},{"$f":"'fnd enro'!O390","v":0},{"$f":"'fnd enro'!P390","v":1},{"$f":"'fnd enro'!R390","v":1},1.087,{"$f":"VALUE('fnd enro'!Q390)","v":3},null,{"$f":"(($D390*'fnd base rates'!C$107)\n+($E390*'fnd base rates'!C$108)\n+($F390*'fnd base rates'!C$109)\n+($G390*'fnd base rates'!C$110)\n+($H390*'fnd base rates'!C$111)\n+($I390*'fnd base rates'!C$112)\n+($J390*'fnd base rates'!C$113)\n+($K390*'fnd base rates'!C$114)\n+($M390*'fnd base rates'!C$116)\n+($N390*'fnd base rates'!C$117)\n+($O390*'fnd base rates'!C$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,3)))\n*$R390","v":686.14582843099993},{"$f":"(($D390*'fnd base rates'!D$107)\n+($E390*'fnd base rates'!D$108)\n+($F390*'fnd base rates'!D$109)\n+($G390*'fnd base rates'!D$110)\n+($H390*'fnd base rates'!D$111)\n+($I390*'fnd base rates'!D$112)\n+($J390*'fnd base rates'!D$113)\n+($K390*'fnd base rates'!D$114)\n+($M390*'fnd base rates'!D$116)\n+($N390*'fnd base rates'!D$117)\n+($O390*'fnd base rates'!D$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,4)))\n*$R390","v":1194.4282099999998},{"$f":"(($D390*'fnd base rates'!E$107)\n+($E390*'fnd base rates'!E$108)\n+($F390*'fnd base rates'!E$109)\n+($G390*'fnd base rates'!E$110)\n+($H390*'fnd base rates'!E$111)\n+($I390*'fnd base rates'!E$112)\n+($J390*'fnd base rates'!E$113)\n+($K390*'fnd base rates'!E$114)\n+($M390*'fnd base rates'!E$116)\n+($N390*'fnd base rates'!E$117)\n+($O390*'fnd base rates'!E$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,5)))\n*$R390","v":8724.5261779579996},{"$f":"(($D390*'fnd base rates'!F$107)\n+($E390*'fnd base rates'!F$108)\n+($F390*'fnd base rates'!F$109)\n+($G390*'fnd base rates'!F$110)\n+($H390*'fnd base rates'!F$111)\n+($I390*'fnd base rates'!F$112)\n+($J390*'fnd base rates'!F$113)\n+($K390*'fnd base rates'!F$114)\n+($M390*'fnd base rates'!F$116)\n+($N390*'fnd base rates'!F$117)\n+($O390*'fnd base rates'!F$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,6)))\n*$R390","v":1028.2856145620001},{"$f":"(($D390*'fnd base rates'!G$107)\n+($E390*'fnd base rates'!G$108)\n+($F390*'fnd base rates'!G$109)\n+($G390*'fnd base rates'!G$110)\n+($H390*'fnd base rates'!G$111)\n+($I390*'fnd base rates'!G$112)\n+($J390*'fnd base rates'!G$113)\n+($K390*'fnd base rates'!G$114)\n+($M390*'fnd base rates'!G$116)\n+($N390*'fnd base rates'!G$117)\n+($O390*'fnd base rates'!G$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,7)))\n*$R390","v":337.58979000800002},{"$f":"(($D390*'fnd base rates'!H$107)\n+($E390*'fnd base rates'!H$108)\n+($F390*'fnd base rates'!H$109)\n+($G390*'fnd base rates'!H$110)\n+($H390*'fnd base rates'!H$111)\n+($I390*'fnd base rates'!H$112)\n+($J390*'fnd base rates'!H$113)\n+($K390*'fnd base rates'!H$114)\n+($M390*'fnd base rates'!H$116)\n+($N390*'fnd base rates'!H$117)\n+($O390*'fnd base rates'!H$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D390*'fnd base rates'!I$107)\n+($E390*'fnd base rates'!I$108)\n+($F390*'fnd base rates'!I$109)\n+($G390*'fnd base rates'!I$110)\n+($H390*'fnd base rates'!I$111)\n+($I390*'fnd base rates'!I$112)\n+($J390*'fnd base rates'!I$113)\n+($K390*'fnd base rates'!I$114)\n+($M390*'fnd base rates'!I$116)\n+($N390*'fnd base rates'!I$117)\n+($O390*'fnd base rates'!I$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,9)))\n*$R390","v":614.33978999999988},{"$f":"(($D390*'fnd base rates'!J$107)\n+($E390*'fnd base rates'!J$108)\n+($F390*'fnd base rates'!J$109)\n+($G390*'fnd base rates'!J$110)\n+($H390*'fnd base rates'!J$111)\n+($I390*'fnd base rates'!J$112)\n+($J390*'fnd base rates'!J$113)\n+($K390*'fnd base rates'!J$114)\n+($M390*'fnd base rates'!J$116)\n+($N390*'fnd base rates'!J$117)\n+($O390*'fnd base rates'!J$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,10)))\n*$R390","v":1304.7260999999999},{"$f":"(($D390*'fnd base rates'!K$107)\n+($E390*'fnd base rates'!K$108)\n+($F390*'fnd base rates'!K$109)\n+($G390*'fnd base rates'!K$110)\n+($H390*'fnd base rates'!K$111)\n+($I390*'fnd base rates'!K$112)\n+($J390*'fnd base rates'!K$113)\n+($K390*'fnd base rates'!K$114)\n+($M390*'fnd base rates'!K$116)\n+($N390*'fnd base rates'!K$117)\n+($O390*'fnd base rates'!K$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,11)))\n*$R390","v":1326.6422146530001},{"$f":"(($D390*'fnd base rates'!L$107)\n+($E390*'fnd base rates'!L$108)\n+($F390*'fnd base rates'!L$109)\n+($G390*'fnd base rates'!L$110)\n+($H390*'fnd base rates'!L$111)\n+($I390*'fnd base rates'!L$112)\n+($J390*'fnd base rates'!L$113)\n+($K390*'fnd base rates'!L$114)\n+($M390*'fnd base rates'!L$116)\n+($N390*'fnd base rates'!L$117)\n+($O390*'fnd base rates'!L$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D390*'fnd base rates'!M$107)\n+($E390*'fnd base rates'!M$108)\n+($F390*'fnd base rates'!M$109)\n+($G390*'fnd base rates'!M$110)\n+($H390*'fnd base rates'!M$111)\n+($I390*'fnd base rates'!M$112)\n+($J390*'fnd base rates'!M$113)\n+($K390*'fnd base rates'!M$114)\n+($M390*'fnd base rates'!M$116)\n+($N390*'fnd base rates'!M$117)\n+($O390*'fnd base rates'!M$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,13)))","v":0},18295.075915612,null,449035217,"449","035","217",1,1,18295.075915612,18295,-1351,19646,null,null,null,null,null,null,0,null,0]
["449",449035243,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D391","v":0},{"$f":"'fnd enro'!E391","v":0},{"$f":"'fnd enro'!F391","v":0},{"$f":"'fnd enro'!G391","v":0},{"$f":"'fnd enro'!H391","v":1},{"$f":"'fnd enro'!I391","v":1},{"$f":"'fnd enro'!J391","v":0},{"$f":"'fnd enro'!K391","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L391","v":0},{"$f":"'fnd enro'!M391","v":0},{"$f":"'fnd enro'!N391","v":0},{"$f":"'fnd enro'!O391","v":0},{"$f":"'fnd enro'!P391","v":2},{"$f":"'fnd enro'!R391","v":2},1.087,{"$f":"VALUE('fnd enro'!Q391)","v":9},null,{"$f":"(($D391*'fnd base rates'!C$107)\n+($E391*'fnd base rates'!C$108)\n+($F391*'fnd base rates'!C$109)\n+($G391*'fnd base rates'!C$110)\n+($H391*'fnd base rates'!C$111)\n+($I391*'fnd base rates'!C$112)\n+($J391*'fnd base rates'!C$113)\n+($K391*'fnd base rates'!C$114)\n+($M391*'fnd base rates'!C$116)\n+($N391*'fnd base rates'!C$117)\n+($O391*'fnd base rates'!C$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,3)))\n*$R391","v":1437.098596862},{"$f":"(($D391*'fnd base rates'!D$107)\n+($E391*'fnd base rates'!D$108)\n+($F391*'fnd base rates'!D$109)\n+($G391*'fnd base rates'!D$110)\n+($H391*'fnd base rates'!D$111)\n+($I391*'fnd base rates'!D$112)\n+($J391*'fnd base rates'!D$113)\n+($K391*'fnd base rates'!D$114)\n+($M391*'fnd base rates'!D$116)\n+($N391*'fnd base rates'!D$117)\n+($O391*'fnd base rates'!D$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,4)))\n*$R391","v":2695.8469599999999},{"$f":"(($D391*'fnd base rates'!E$107)\n+($E391*'fnd base rates'!E$108)\n+($F391*'fnd base rates'!E$109)\n+($G391*'fnd base rates'!E$110)\n+($H391*'fnd base rates'!E$111)\n+($I391*'fnd base rates'!E$112)\n+($J391*'fnd base rates'!E$113)\n+($K391*'fnd base rates'!E$114)\n+($M391*'fnd base rates'!E$116)\n+($N391*'fnd base rates'!E$117)\n+($O391*'fnd base rates'!E$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,5)))\n*$R391","v":18773.594465916001},{"$f":"(($D391*'fnd base rates'!F$107)\n+($E391*'fnd base rates'!F$108)\n+($F391*'fnd base rates'!F$109)\n+($G391*'fnd base rates'!F$110)\n+($H391*'fnd base rates'!F$111)\n+($I391*'fnd base rates'!F$112)\n+($J391*'fnd base rates'!F$113)\n+($K391*'fnd base rates'!F$114)\n+($M391*'fnd base rates'!F$116)\n+($N391*'fnd base rates'!F$117)\n+($O391*'fnd base rates'!F$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,6)))\n*$R391","v":2181.4783991240001},{"$f":"(($D391*'fnd base rates'!G$107)\n+($E391*'fnd base rates'!G$108)\n+($F391*'fnd base rates'!G$109)\n+($G391*'fnd base rates'!G$110)\n+($H391*'fnd base rates'!G$111)\n+($I391*'fnd base rates'!G$112)\n+($J391*'fnd base rates'!G$113)\n+($K391*'fnd base rates'!G$114)\n+($M391*'fnd base rates'!G$116)\n+($N391*'fnd base rates'!G$117)\n+($O391*'fnd base rates'!G$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,7)))\n*$R391","v":825.80517001600003},{"$f":"(($D391*'fnd base rates'!H$107)\n+($E391*'fnd base rates'!H$108)\n+($F391*'fnd base rates'!H$109)\n+($G391*'fnd base rates'!H$110)\n+($H391*'fnd base rates'!H$111)\n+($I391*'fnd base rates'!H$112)\n+($J391*'fnd base rates'!H$113)\n+($K391*'fnd base rates'!H$114)\n+($M391*'fnd base rates'!H$116)\n+($N391*'fnd base rates'!H$117)\n+($O391*'fnd base rates'!H$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,8)))","v":1494.3837200000003},{"$f":"(($D391*'fnd base rates'!I$107)\n+($E391*'fnd base rates'!I$108)\n+($F391*'fnd base rates'!I$109)\n+($G391*'fnd base rates'!I$110)\n+($H391*'fnd base rates'!I$111)\n+($I391*'fnd base rates'!I$112)\n+($J391*'fnd base rates'!I$113)\n+($K391*'fnd base rates'!I$114)\n+($M391*'fnd base rates'!I$116)\n+($N391*'fnd base rates'!I$117)\n+($O391*'fnd base rates'!I$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,9)))\n*$R391","v":1303.58475},{"$f":"(($D391*'fnd base rates'!J$107)\n+($E391*'fnd base rates'!J$108)\n+($F391*'fnd base rates'!J$109)\n+($G391*'fnd base rates'!J$110)\n+($H391*'fnd base rates'!J$111)\n+($I391*'fnd base rates'!J$112)\n+($J391*'fnd base rates'!J$113)\n+($K391*'fnd base rates'!J$114)\n+($M391*'fnd base rates'!J$116)\n+($N391*'fnd base rates'!J$117)\n+($O391*'fnd base rates'!J$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,10)))\n*$R391","v":2865.9841999999999},{"$f":"(($D391*'fnd base rates'!K$107)\n+($E391*'fnd base rates'!K$108)\n+($F391*'fnd base rates'!K$109)\n+($G391*'fnd base rates'!K$110)\n+($H391*'fnd base rates'!K$111)\n+($I391*'fnd base rates'!K$112)\n+($J391*'fnd base rates'!K$113)\n+($K391*'fnd base rates'!K$114)\n+($M391*'fnd base rates'!K$116)\n+($N391*'fnd base rates'!K$117)\n+($O391*'fnd base rates'!K$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,11)))\n*$R391","v":2690.2315593060002},{"$f":"(($D391*'fnd base rates'!L$107)\n+($E391*'fnd base rates'!L$108)\n+($F391*'fnd base rates'!L$109)\n+($G391*'fnd base rates'!L$110)\n+($H391*'fnd base rates'!L$111)\n+($I391*'fnd base rates'!L$112)\n+($J391*'fnd base rates'!L$113)\n+($K391*'fnd base rates'!L$114)\n+($M391*'fnd base rates'!L$116)\n+($N391*'fnd base rates'!L$117)\n+($O391*'fnd base rates'!L$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,12)))","v":5024.9806599999993},{"$f":"(($D391*'fnd base rates'!M$107)\n+($E391*'fnd base rates'!M$108)\n+($F391*'fnd base rates'!M$109)\n+($G391*'fnd base rates'!M$110)\n+($H391*'fnd base rates'!M$111)\n+($I391*'fnd base rates'!M$112)\n+($J391*'fnd base rates'!M$113)\n+($K391*'fnd base rates'!M$114)\n+($M391*'fnd base rates'!M$116)\n+($N391*'fnd base rates'!M$117)\n+($O391*'fnd base rates'!M$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,13)))","v":0},39292.988481223998,null,449035243,"449","035","243",1,2,39292.988481223998,19646,2933,16713,null,null,null,null,null,null,0,null,0]
["449",449035244,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D392","v":0},{"$f":"'fnd enro'!E392","v":0},{"$f":"'fnd enro'!F392","v":0},{"$f":"'fnd enro'!G392","v":0},{"$f":"'fnd enro'!H392","v":2},{"$f":"'fnd enro'!I392","v":2},{"$f":"'fnd enro'!J392","v":0},{"$f":"'fnd enro'!K392","v":0.15720000000000001},{"$f":"'fnd enro'!L392","v":0},{"$f":"'fnd enro'!M392","v":0},{"$f":"'fnd enro'!N392","v":0},{"$f":"'fnd enro'!O392","v":1},{"$f":"'fnd enro'!P392","v":1},{"$f":"'fnd enro'!R392","v":4},1.087,{"$f":"VALUE('fnd enro'!Q392)","v":10},null,{"$f":"(($D392*'fnd base rates'!C$107)\n+($E392*'fnd base rates'!C$108)\n+($F392*'fnd base rates'!C$109)\n+($G392*'fnd base rates'!C$110)\n+($H392*'fnd base rates'!C$111)\n+($I392*'fnd base rates'!C$112)\n+($J392*'fnd base rates'!C$113)\n+($K392*'fnd base rates'!C$114)\n+($M392*'fnd base rates'!C$116)\n+($N392*'fnd base rates'!C$117)\n+($O392*'fnd base rates'!C$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,3)))\n*$R392","v":2722.7346137239997},{"$f":"(($D392*'fnd base rates'!D$107)\n+($E392*'fnd base rates'!D$108)\n+($F392*'fnd base rates'!D$109)\n+($G392*'fnd base rates'!D$110)\n+($H392*'fnd base rates'!D$111)\n+($I392*'fnd base rates'!D$112)\n+($J392*'fnd base rates'!D$113)\n+($K392*'fnd base rates'!D$114)\n+($M392*'fnd base rates'!D$116)\n+($N392*'fnd base rates'!D$117)\n+($O392*'fnd base rates'!D$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,4)))\n*$R392","v":4262.3117899999997},{"$f":"(($D392*'fnd base rates'!E$107)\n+($E392*'fnd base rates'!E$108)\n+($F392*'fnd base rates'!E$109)\n+($G392*'fnd base rates'!E$110)\n+($H392*'fnd base rates'!E$111)\n+($I392*'fnd base rates'!E$112)\n+($J392*'fnd base rates'!E$113)\n+($K392*'fnd base rates'!E$114)\n+($M392*'fnd base rates'!E$116)\n+($N392*'fnd base rates'!E$117)\n+($O392*'fnd base rates'!E$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,5)))\n*$R392","v":25856.058261832},{"$f":"(($D392*'fnd base rates'!F$107)\n+($E392*'fnd base rates'!F$108)\n+($F392*'fnd base rates'!F$109)\n+($G392*'fnd base rates'!F$110)\n+($H392*'fnd base rates'!F$111)\n+($I392*'fnd base rates'!F$112)\n+($J392*'fnd base rates'!F$113)\n+($K392*'fnd base rates'!F$114)\n+($M392*'fnd base rates'!F$116)\n+($N392*'fnd base rates'!F$117)\n+($O392*'fnd base rates'!F$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,6)))\n*$R392","v":4604.1294882479997},{"$f":"(($D392*'fnd base rates'!G$107)\n+($E392*'fnd base rates'!G$108)\n+($F392*'fnd base rates'!G$109)\n+($G392*'fnd base rates'!G$110)\n+($H392*'fnd base rates'!G$111)\n+($I392*'fnd base rates'!G$112)\n+($J392*'fnd base rates'!G$113)\n+($K392*'fnd base rates'!G$114)\n+($M392*'fnd base rates'!G$116)\n+($N392*'fnd base rates'!G$117)\n+($O392*'fnd base rates'!G$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,7)))\n*$R392","v":1071.4240900320001},{"$f":"(($D392*'fnd base rates'!H$107)\n+($E392*'fnd base rates'!H$108)\n+($F392*'fnd base rates'!H$109)\n+($G392*'fnd base rates'!H$110)\n+($H392*'fnd base rates'!H$111)\n+($I392*'fnd base rates'!H$112)\n+($J392*'fnd base rates'!H$113)\n+($K392*'fnd base rates'!H$114)\n+($M392*'fnd base rates'!H$116)\n+($N392*'fnd base rates'!H$117)\n+($O392*'fnd base rates'!H$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,8)))","v":3055.7374400000003},{"$f":"(($D392*'fnd base rates'!I$107)\n+($E392*'fnd base rates'!I$108)\n+($F392*'fnd base rates'!I$109)\n+($G392*'fnd base rates'!I$110)\n+($H392*'fnd base rates'!I$111)\n+($I392*'fnd base rates'!I$112)\n+($J392*'fnd base rates'!I$113)\n+($K392*'fnd base rates'!I$114)\n+($M392*'fnd base rates'!I$116)\n+($N392*'fnd base rates'!I$117)\n+($O392*'fnd base rates'!I$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,9)))\n*$R392","v":2168.7606599999999},{"$f":"(($D392*'fnd base rates'!J$107)\n+($E392*'fnd base rates'!J$108)\n+($F392*'fnd base rates'!J$109)\n+($G392*'fnd base rates'!J$110)\n+($H392*'fnd base rates'!J$111)\n+($I392*'fnd base rates'!J$112)\n+($J392*'fnd base rates'!J$113)\n+($K392*'fnd base rates'!J$114)\n+($M392*'fnd base rates'!J$116)\n+($N392*'fnd base rates'!J$117)\n+($O392*'fnd base rates'!J$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,10)))\n*$R392","v":2951.21587},{"$f":"(($D392*'fnd base rates'!K$107)\n+($E392*'fnd base rates'!K$108)\n+($F392*'fnd base rates'!K$109)\n+($G392*'fnd base rates'!K$110)\n+($H392*'fnd base rates'!K$111)\n+($I392*'fnd base rates'!K$112)\n+($J392*'fnd base rates'!K$113)\n+($K392*'fnd base rates'!K$114)\n+($M392*'fnd base rates'!K$116)\n+($N392*'fnd base rates'!K$117)\n+($O392*'fnd base rates'!K$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,11)))\n*$R392","v":5793.8926986120005},{"$f":"(($D392*'fnd base rates'!L$107)\n+($E392*'fnd base rates'!L$108)\n+($F392*'fnd base rates'!L$109)\n+($G392*'fnd base rates'!L$110)\n+($H392*'fnd base rates'!L$111)\n+($I392*'fnd base rates'!L$112)\n+($J392*'fnd base rates'!L$113)\n+($K392*'fnd base rates'!L$114)\n+($M392*'fnd base rates'!L$116)\n+($N392*'fnd base rates'!L$117)\n+($O392*'fnd base rates'!L$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,12)))","v":8313.9313199999997},{"$f":"(($D392*'fnd base rates'!M$107)\n+($E392*'fnd base rates'!M$108)\n+($F392*'fnd base rates'!M$109)\n+($G392*'fnd base rates'!M$110)\n+($H392*'fnd base rates'!M$111)\n+($I392*'fnd base rates'!M$112)\n+($J392*'fnd base rates'!M$113)\n+($K392*'fnd base rates'!M$114)\n+($M392*'fnd base rates'!M$116)\n+($N392*'fnd base rates'!M$117)\n+($O392*'fnd base rates'!M$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,13)))","v":0},60800.196232447997,null,449035244,"449","035","244",1,4,60800.196232447997,15200,1766,13434,null,null,null,null,null,null,0,null,0]
["449",449035248,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D393","v":0},{"$f":"'fnd enro'!E393","v":0},{"$f":"'fnd enro'!F393","v":0},{"$f":"'fnd enro'!G393","v":0},{"$f":"'fnd enro'!H393","v":1},{"$f":"'fnd enro'!I393","v":0},{"$f":"'fnd enro'!J393","v":0},{"$f":"'fnd enro'!K393","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L393","v":0},{"$f":"'fnd enro'!M393","v":0},{"$f":"'fnd enro'!N393","v":0},{"$f":"'fnd enro'!O393","v":0},{"$f":"'fnd enro'!P393","v":0},{"$f":"'fnd enro'!R393","v":1},1.087,{"$f":"VALUE('fnd enro'!Q393)","v":11},null,{"$f":"(($D393*'fnd base rates'!C$107)\n+($E393*'fnd base rates'!C$108)\n+($F393*'fnd base rates'!C$109)\n+($G393*'fnd base rates'!C$110)\n+($H393*'fnd base rates'!C$111)\n+($I393*'fnd base rates'!C$112)\n+($J393*'fnd base rates'!C$113)\n+($K393*'fnd base rates'!C$114)\n+($M393*'fnd base rates'!C$116)\n+($N393*'fnd base rates'!C$117)\n+($O393*'fnd base rates'!C$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,3)))\n*$R393","v":619.95839843099986},{"$f":"(($D393*'fnd base rates'!D$107)\n+($E393*'fnd base rates'!D$108)\n+($F393*'fnd base rates'!D$109)\n+($G393*'fnd base rates'!D$110)\n+($H393*'fnd base rates'!D$111)\n+($I393*'fnd base rates'!D$112)\n+($J393*'fnd base rates'!D$113)\n+($K393*'fnd base rates'!D$114)\n+($M393*'fnd base rates'!D$116)\n+($N393*'fnd base rates'!D$117)\n+($O393*'fnd base rates'!D$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,4)))\n*$R393","v":880.79609999999991},{"$f":"(($D393*'fnd base rates'!E$107)\n+($E393*'fnd base rates'!E$108)\n+($F393*'fnd base rates'!E$109)\n+($G393*'fnd base rates'!E$110)\n+($H393*'fnd base rates'!E$111)\n+($I393*'fnd base rates'!E$112)\n+($J393*'fnd base rates'!E$113)\n+($K393*'fnd base rates'!E$114)\n+($M393*'fnd base rates'!E$116)\n+($N393*'fnd base rates'!E$117)\n+($O393*'fnd base rates'!E$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,5)))\n*$R393","v":3990.4998679579999},{"$f":"(($D393*'fnd base rates'!F$107)\n+($E393*'fnd base rates'!F$108)\n+($F393*'fnd base rates'!F$109)\n+($G393*'fnd base rates'!F$110)\n+($H393*'fnd base rates'!F$111)\n+($I393*'fnd base rates'!F$112)\n+($J393*'fnd base rates'!F$113)\n+($K393*'fnd base rates'!F$114)\n+($M393*'fnd base rates'!F$116)\n+($N393*'fnd base rates'!F$117)\n+($O393*'fnd base rates'!F$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,6)))\n*$R393","v":1153.1927845619998},{"$f":"(($D393*'fnd base rates'!G$107)\n+($E393*'fnd base rates'!G$108)\n+($F393*'fnd base rates'!G$109)\n+($G393*'fnd base rates'!G$110)\n+($H393*'fnd base rates'!G$111)\n+($I393*'fnd base rates'!G$112)\n+($J393*'fnd base rates'!G$113)\n+($K393*'fnd base rates'!G$114)\n+($M393*'fnd base rates'!G$116)\n+($N393*'fnd base rates'!G$117)\n+($O393*'fnd base rates'!G$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,7)))\n*$R393","v":194.30145000799999},{"$f":"(($D393*'fnd base rates'!H$107)\n+($E393*'fnd base rates'!H$108)\n+($F393*'fnd base rates'!H$109)\n+($G393*'fnd base rates'!H$110)\n+($H393*'fnd base rates'!H$111)\n+($I393*'fnd base rates'!H$112)\n+($J393*'fnd base rates'!H$113)\n+($K393*'fnd base rates'!H$114)\n+($M393*'fnd base rates'!H$116)\n+($N393*'fnd base rates'!H$117)\n+($O393*'fnd base rates'!H$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D393*'fnd base rates'!I$107)\n+($E393*'fnd base rates'!I$108)\n+($F393*'fnd base rates'!I$109)\n+($G393*'fnd base rates'!I$110)\n+($H393*'fnd base rates'!I$111)\n+($I393*'fnd base rates'!I$112)\n+($J393*'fnd base rates'!I$113)\n+($K393*'fnd base rates'!I$114)\n+($M393*'fnd base rates'!I$116)\n+($N393*'fnd base rates'!I$117)\n+($O393*'fnd base rates'!I$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,9)))\n*$R393","v":443.91992999999997},{"$f":"(($D393*'fnd base rates'!J$107)\n+($E393*'fnd base rates'!J$108)\n+($F393*'fnd base rates'!J$109)\n+($G393*'fnd base rates'!J$110)\n+($H393*'fnd base rates'!J$111)\n+($I393*'fnd base rates'!J$112)\n+($J393*'fnd base rates'!J$113)\n+($K393*'fnd base rates'!J$114)\n+($M393*'fnd base rates'!J$116)\n+($N393*'fnd base rates'!J$117)\n+($O393*'fnd base rates'!J$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,10)))\n*$R393","v":286.44623999999999},{"$f":"(($D393*'fnd base rates'!K$107)\n+($E393*'fnd base rates'!K$108)\n+($F393*'fnd base rates'!K$109)\n+($G393*'fnd base rates'!K$110)\n+($H393*'fnd base rates'!K$111)\n+($I393*'fnd base rates'!K$112)\n+($J393*'fnd base rates'!K$113)\n+($K393*'fnd base rates'!K$114)\n+($M393*'fnd base rates'!K$116)\n+($N393*'fnd base rates'!K$117)\n+($O393*'fnd base rates'!K$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,11)))\n*$R393","v":1363.5893446530001},{"$f":"(($D393*'fnd base rates'!L$107)\n+($E393*'fnd base rates'!L$108)\n+($F393*'fnd base rates'!L$109)\n+($G393*'fnd base rates'!L$110)\n+($H393*'fnd base rates'!L$111)\n+($I393*'fnd base rates'!L$112)\n+($J393*'fnd base rates'!L$113)\n+($K393*'fnd base rates'!L$114)\n+($M393*'fnd base rates'!L$116)\n+($N393*'fnd base rates'!L$117)\n+($O393*'fnd base rates'!L$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D393*'fnd base rates'!M$107)\n+($E393*'fnd base rates'!M$108)\n+($F393*'fnd base rates'!M$109)\n+($G393*'fnd base rates'!M$110)\n+($H393*'fnd base rates'!M$111)\n+($I393*'fnd base rates'!M$112)\n+($J393*'fnd base rates'!M$113)\n+($K393*'fnd base rates'!M$114)\n+($M393*'fnd base rates'!M$116)\n+($N393*'fnd base rates'!M$117)\n+($O393*'fnd base rates'!M$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,13)))","v":0},11379.236305611999,null,449035248,"449","035","248",1,1,11379.236305611999,11379,-7862,19241,null,null,null,null,null,null,0,null,0]
["449",449035336,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D394","v":0},{"$f":"'fnd enro'!E394","v":0},{"$f":"'fnd enro'!F394","v":0},{"$f":"'fnd enro'!G394","v":0},{"$f":"'fnd enro'!H394","v":0},{"$f":"'fnd enro'!I394","v":1},{"$f":"'fnd enro'!J394","v":0},{"$f":"'fnd enro'!K394","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L394","v":0},{"$f":"'fnd enro'!M394","v":0},{"$f":"'fnd enro'!N394","v":0},{"$f":"'fnd enro'!O394","v":0},{"$f":"'fnd enro'!P394","v":0},{"$f":"'fnd enro'!R394","v":1},1.087,{"$f":"VALUE('fnd enro'!Q394)","v":8},null,{"$f":"(($D394*'fnd base rates'!C$107)\n+($E394*'fnd base rates'!C$108)\n+($F394*'fnd base rates'!C$109)\n+($G394*'fnd base rates'!C$110)\n+($H394*'fnd base rates'!C$111)\n+($I394*'fnd base rates'!C$112)\n+($J394*'fnd base rates'!C$113)\n+($K394*'fnd base rates'!C$114)\n+($M394*'fnd base rates'!C$116)\n+($N394*'fnd base rates'!C$117)\n+($O394*'fnd base rates'!C$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,3)))\n*$R394","v":619.95839843099986},{"$f":"(($D394*'fnd base rates'!D$107)\n+($E394*'fnd base rates'!D$108)\n+($F394*'fnd base rates'!D$109)\n+($G394*'fnd base rates'!D$110)\n+($H394*'fnd base rates'!D$111)\n+($I394*'fnd base rates'!D$112)\n+($J394*'fnd base rates'!D$113)\n+($K394*'fnd base rates'!D$114)\n+($M394*'fnd base rates'!D$116)\n+($N394*'fnd base rates'!D$117)\n+($O394*'fnd base rates'!D$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,4)))\n*$R394","v":880.79609999999991},{"$f":"(($D394*'fnd base rates'!E$107)\n+($E394*'fnd base rates'!E$108)\n+($F394*'fnd base rates'!E$109)\n+($G394*'fnd base rates'!E$110)\n+($H394*'fnd base rates'!E$111)\n+($I394*'fnd base rates'!E$112)\n+($J394*'fnd base rates'!E$113)\n+($K394*'fnd base rates'!E$114)\n+($M394*'fnd base rates'!E$116)\n+($N394*'fnd base rates'!E$117)\n+($O394*'fnd base rates'!E$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,5)))\n*$R394","v":5662.9471979580003},{"$f":"(($D394*'fnd base rates'!F$107)\n+($E394*'fnd base rates'!F$108)\n+($F394*'fnd base rates'!F$109)\n+($G394*'fnd base rates'!F$110)\n+($H394*'fnd base rates'!F$111)\n+($I394*'fnd base rates'!F$112)\n+($J394*'fnd base rates'!F$113)\n+($K394*'fnd base rates'!F$114)\n+($M394*'fnd base rates'!F$116)\n+($N394*'fnd base rates'!F$117)\n+($O394*'fnd base rates'!F$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,6)))\n*$R394","v":1028.2856145620001},{"$f":"(($D394*'fnd base rates'!G$107)\n+($E394*'fnd base rates'!G$108)\n+($F394*'fnd base rates'!G$109)\n+($G394*'fnd base rates'!G$110)\n+($H394*'fnd base rates'!G$111)\n+($I394*'fnd base rates'!G$112)\n+($J394*'fnd base rates'!G$113)\n+($K394*'fnd base rates'!G$114)\n+($M394*'fnd base rates'!G$116)\n+($N394*'fnd base rates'!G$117)\n+($O394*'fnd base rates'!G$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,7)))\n*$R394","v":189.05124000800001},{"$f":"(($D394*'fnd base rates'!H$107)\n+($E394*'fnd base rates'!H$108)\n+($F394*'fnd base rates'!H$109)\n+($G394*'fnd base rates'!H$110)\n+($H394*'fnd base rates'!H$111)\n+($I394*'fnd base rates'!H$112)\n+($J394*'fnd base rates'!H$113)\n+($K394*'fnd base rates'!H$114)\n+($M394*'fnd base rates'!H$116)\n+($N394*'fnd base rates'!H$117)\n+($O394*'fnd base rates'!H$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D394*'fnd base rates'!I$107)\n+($E394*'fnd base rates'!I$108)\n+($F394*'fnd base rates'!I$109)\n+($G394*'fnd base rates'!I$110)\n+($H394*'fnd base rates'!I$111)\n+($I394*'fnd base rates'!I$112)\n+($J394*'fnd base rates'!I$113)\n+($K394*'fnd base rates'!I$114)\n+($M394*'fnd base rates'!I$116)\n+($N394*'fnd base rates'!I$117)\n+($O394*'fnd base rates'!I$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,9)))\n*$R394","v":490.36743999999999},{"$f":"(($D394*'fnd base rates'!J$107)\n+($E394*'fnd base rates'!J$108)\n+($F394*'fnd base rates'!J$109)\n+($G394*'fnd base rates'!J$110)\n+($H394*'fnd base rates'!J$111)\n+($I394*'fnd base rates'!J$112)\n+($J394*'fnd base rates'!J$113)\n+($K394*'fnd base rates'!J$114)\n+($M394*'fnd base rates'!J$116)\n+($N394*'fnd base rates'!J$117)\n+($O394*'fnd base rates'!J$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,10)))\n*$R394","v":660.52641999999992},{"$f":"(($D394*'fnd base rates'!K$107)\n+($E394*'fnd base rates'!K$108)\n+($F394*'fnd base rates'!K$109)\n+($G394*'fnd base rates'!K$110)\n+($H394*'fnd base rates'!K$111)\n+($I394*'fnd base rates'!K$112)\n+($J394*'fnd base rates'!K$113)\n+($K394*'fnd base rates'!K$114)\n+($M394*'fnd base rates'!K$116)\n+($N394*'fnd base rates'!K$117)\n+($O394*'fnd base rates'!K$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,11)))\n*$R394","v":1326.6422146530001},{"$f":"(($D394*'fnd base rates'!L$107)\n+($E394*'fnd base rates'!L$108)\n+($F394*'fnd base rates'!L$109)\n+($G394*'fnd base rates'!L$110)\n+($H394*'fnd base rates'!L$111)\n+($I394*'fnd base rates'!L$112)\n+($J394*'fnd base rates'!L$113)\n+($K394*'fnd base rates'!L$114)\n+($M394*'fnd base rates'!L$116)\n+($N394*'fnd base rates'!L$117)\n+($O394*'fnd base rates'!L$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D394*'fnd base rates'!M$107)\n+($E394*'fnd base rates'!M$108)\n+($F394*'fnd base rates'!M$109)\n+($G394*'fnd base rates'!M$110)\n+($H394*'fnd base rates'!M$111)\n+($I394*'fnd base rates'!M$112)\n+($J394*'fnd base rates'!M$113)\n+($K394*'fnd base rates'!M$114)\n+($M394*'fnd base rates'!M$116)\n+($N394*'fnd base rates'!M$117)\n+($O394*'fnd base rates'!M$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,13)))","v":0},13434.426815612,null,449035336,"449","035","336",1,1,13434.426815612,13434,{"$f":"AO394-AQ394","v":-4861},18295,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B395,3)","v":"450"},450086008,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D395","v":0},{"$f":"'fnd enro'!E395","v":0},{"$f":"'fnd enro'!F395","v":0},{"$f":"'fnd enro'!G395","v":1},{"$f":"'fnd enro'!H395","v":2},{"$f":"'fnd enro'!I395","v":0},{"$f":"'fnd enro'!J395","v":0},{"$f":"'fnd enro'!K395","v":0.1179},{"$f":"'fnd enro'!L395","v":0},{"$f":"'fnd enro'!M395","v":0},{"$f":"'fnd enro'!N395","v":0},{"$f":"'fnd enro'!O395","v":0},{"$f":"'fnd enro'!P395","v":0},{"$f":"'fnd enro'!R395","v":3},{"$f":"VLOOKUP(B395,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q395)","v":6},null,{"$f":"(($D395*'fnd base rates'!C$107)\n+($E395*'fnd base rates'!C$108)\n+($F395*'fnd base rates'!C$109)\n+($G395*'fnd base rates'!C$110)\n+($H395*'fnd base rates'!C$111)\n+($I395*'fnd base rates'!C$112)\n+($J395*'fnd base rates'!C$113)\n+($K395*'fnd base rates'!C$114)\n+($M395*'fnd base rates'!C$116)\n+($N395*'fnd base rates'!C$117)\n+($O395*'fnd base rates'!C$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,3)))\n*$R395","v":1711.0167389999997},{"$f":"(($D395*'fnd base rates'!D$107)\n+($E395*'fnd base rates'!D$108)\n+($F395*'fnd base rates'!D$109)\n+($G395*'fnd base rates'!D$110)\n+($H395*'fnd base rates'!D$111)\n+($I395*'fnd base rates'!D$112)\n+($J395*'fnd base rates'!D$113)\n+($K395*'fnd base rates'!D$114)\n+($M395*'fnd base rates'!D$116)\n+($N395*'fnd base rates'!D$117)\n+($O395*'fnd base rates'!D$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,4)))\n*$R395","v":2430.8999999999996},{"$f":"(($D395*'fnd base rates'!E$107)\n+($E395*'fnd base rates'!E$108)\n+($F395*'fnd base rates'!E$109)\n+($G395*'fnd base rates'!E$110)\n+($H395*'fnd base rates'!E$111)\n+($I395*'fnd base rates'!E$112)\n+($J395*'fnd base rates'!E$113)\n+($K395*'fnd base rates'!E$114)\n+($M395*'fnd base rates'!E$116)\n+($N395*'fnd base rates'!E$117)\n+($O395*'fnd base rates'!E$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,5)))\n*$R395","v":11459.169102},{"$f":"(($D395*'fnd base rates'!F$107)\n+($E395*'fnd base rates'!F$108)\n+($F395*'fnd base rates'!F$109)\n+($G395*'fnd base rates'!F$110)\n+($H395*'fnd base rates'!F$111)\n+($I395*'fnd base rates'!F$112)\n+($J395*'fnd base rates'!F$113)\n+($K395*'fnd base rates'!F$114)\n+($M395*'fnd base rates'!F$116)\n+($N395*'fnd base rates'!F$117)\n+($O395*'fnd base rates'!F$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,6)))\n*$R395","v":3449.6447779999999},{"$f":"(($D395*'fnd base rates'!G$107)\n+($E395*'fnd base rates'!G$108)\n+($F395*'fnd base rates'!G$109)\n+($G395*'fnd base rates'!G$110)\n+($H395*'fnd base rates'!G$111)\n+($I395*'fnd base rates'!G$112)\n+($J395*'fnd base rates'!G$113)\n+($K395*'fnd base rates'!G$114)\n+($M395*'fnd base rates'!G$116)\n+($N395*'fnd base rates'!G$117)\n+($O395*'fnd base rates'!G$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,7)))\n*$R395","v":523.91055199999994},{"$f":"(($D395*'fnd base rates'!H$107)\n+($E395*'fnd base rates'!H$108)\n+($F395*'fnd base rates'!H$109)\n+($G395*'fnd base rates'!H$110)\n+($H395*'fnd base rates'!H$111)\n+($I395*'fnd base rates'!H$112)\n+($J395*'fnd base rates'!H$113)\n+($K395*'fnd base rates'!H$114)\n+($M395*'fnd base rates'!H$116)\n+($N395*'fnd base rates'!H$117)\n+($O395*'fnd base rates'!H$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D395*'fnd base rates'!I$107)\n+($E395*'fnd base rates'!I$108)\n+($F395*'fnd base rates'!I$109)\n+($G395*'fnd base rates'!I$110)\n+($H395*'fnd base rates'!I$111)\n+($I395*'fnd base rates'!I$112)\n+($J395*'fnd base rates'!I$113)\n+($K395*'fnd base rates'!I$114)\n+($M395*'fnd base rates'!I$116)\n+($N395*'fnd base rates'!I$117)\n+($O395*'fnd base rates'!I$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,9)))\n*$R395","v":1195.33},{"$f":"(($D395*'fnd base rates'!J$107)\n+($E395*'fnd base rates'!J$108)\n+($F395*'fnd base rates'!J$109)\n+($G395*'fnd base rates'!J$110)\n+($H395*'fnd base rates'!J$111)\n+($I395*'fnd base rates'!J$112)\n+($J395*'fnd base rates'!J$113)\n+($K395*'fnd base rates'!J$114)\n+($M395*'fnd base rates'!J$116)\n+($N395*'fnd base rates'!J$117)\n+($O395*'fnd base rates'!J$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,10)))\n*$R395","v":688.3599999999999},{"$f":"(($D395*'fnd base rates'!K$107)\n+($E395*'fnd base rates'!K$108)\n+($F395*'fnd base rates'!K$109)\n+($G395*'fnd base rates'!K$110)\n+($H395*'fnd base rates'!K$111)\n+($I395*'fnd base rates'!K$112)\n+($J395*'fnd base rates'!K$113)\n+($K395*'fnd base rates'!K$114)\n+($M395*'fnd base rates'!K$116)\n+($N395*'fnd base rates'!K$117)\n+($O395*'fnd base rates'!K$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,11)))\n*$R395","v":3676.566057},{"$f":"(($D395*'fnd base rates'!L$107)\n+($E395*'fnd base rates'!L$108)\n+($F395*'fnd base rates'!L$109)\n+($G395*'fnd base rates'!L$110)\n+($H395*'fnd base rates'!L$111)\n+($I395*'fnd base rates'!L$112)\n+($J395*'fnd base rates'!L$113)\n+($K395*'fnd base rates'!L$114)\n+($M395*'fnd base rates'!L$116)\n+($N395*'fnd base rates'!L$117)\n+($O395*'fnd base rates'!L$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,12)))","v":5566.5659900000001},{"$f":"(($D395*'fnd base rates'!M$107)\n+($E395*'fnd base rates'!M$108)\n+($F395*'fnd base rates'!M$109)\n+($G395*'fnd base rates'!M$110)\n+($H395*'fnd base rates'!M$111)\n+($I395*'fnd base rates'!M$112)\n+($J395*'fnd base rates'!M$113)\n+($K395*'fnd base rates'!M$114)\n+($M395*'fnd base rates'!M$116)\n+($N395*'fnd base rates'!M$117)\n+($O395*'fnd base rates'!M$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U395:AE395)","v":32365.493798000003},null,{"$f":"B395","v":450086008},{"$f":"IF($B395<499999999,MID($B395,1,3),MID($B395,1,4))","v":"450"},{"$f":"IF($B395<499999999,MID($B395,4,3),MID($B395,5,3))","v":"086"},{"$f":"IF($B395<499999999,MID($B395,7,3),MID($B395,8,3))","v":"008"},{"$f":"IF(VLOOKUP(VALUE(IF(AH395<499999999,MID(AH395,4,3),MID(AH395,5,3))),distinfo,4)=R395,1,0)","v":1},3,{"$f":"AF395","v":32365.493798000003},{"$f":"IF(OR(AF395=0,AM395=0),0,ROUND(AN395/AM395,0))","v":10788},-8858,19646,null,null,null,null,null,null,{"$f":"AY395-AW395","v":0},null,{"$f":"BA395-AY395","v":0}]
["450",450086086,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D396","v":0},{"$f":"'fnd enro'!E396","v":0},{"$f":"'fnd enro'!F396","v":10},{"$f":"'fnd enro'!G396","v":47},{"$f":"'fnd enro'!H396","v":20},{"$f":"'fnd enro'!I396","v":0},{"$f":"'fnd enro'!J396","v":0},{"$f":"'fnd enro'!K396","v":3.0261},{"$f":"'fnd enro'!L396","v":0},{"$f":"'fnd enro'!M396","v":0},{"$f":"'fnd enro'!N396","v":0},{"$f":"'fnd enro'!O396","v":0},{"$f":"'fnd enro'!P396","v":19},{"$f":"'fnd enro'!R396","v":77},1,{"$f":"VALUE('fnd enro'!Q396)","v":8},null,{"$f":"(($D396*'fnd base rates'!C$107)\n+($E396*'fnd base rates'!C$108)\n+($F396*'fnd base rates'!C$109)\n+($G396*'fnd base rates'!C$110)\n+($H396*'fnd base rates'!C$111)\n+($I396*'fnd base rates'!C$112)\n+($J396*'fnd base rates'!C$113)\n+($K396*'fnd base rates'!C$114)\n+($M396*'fnd base rates'!C$116)\n+($N396*'fnd base rates'!C$117)\n+($O396*'fnd base rates'!C$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,3)))\n*$R396","v":45525.776301000005},{"$f":"(($D396*'fnd base rates'!D$107)\n+($E396*'fnd base rates'!D$108)\n+($F396*'fnd base rates'!D$109)\n+($G396*'fnd base rates'!D$110)\n+($H396*'fnd base rates'!D$111)\n+($I396*'fnd base rates'!D$112)\n+($J396*'fnd base rates'!D$113)\n+($K396*'fnd base rates'!D$114)\n+($M396*'fnd base rates'!D$116)\n+($N396*'fnd base rates'!D$117)\n+($O396*'fnd base rates'!D$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,4)))\n*$R396","v":70019.319999999992},{"$f":"(($D396*'fnd base rates'!E$107)\n+($E396*'fnd base rates'!E$108)\n+($F396*'fnd base rates'!E$109)\n+($G396*'fnd base rates'!E$110)\n+($H396*'fnd base rates'!E$111)\n+($I396*'fnd base rates'!E$112)\n+($J396*'fnd base rates'!E$113)\n+($K396*'fnd base rates'!E$114)\n+($M396*'fnd base rates'!E$116)\n+($N396*'fnd base rates'!E$117)\n+($O396*'fnd base rates'!E$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,5)))\n*$R396","v":382535.64361800003},{"$f":"(($D396*'fnd base rates'!F$107)\n+($E396*'fnd base rates'!F$108)\n+($F396*'fnd base rates'!F$109)\n+($G396*'fnd base rates'!F$110)\n+($H396*'fnd base rates'!F$111)\n+($I396*'fnd base rates'!F$112)\n+($J396*'fnd base rates'!F$113)\n+($K396*'fnd base rates'!F$114)\n+($M396*'fnd base rates'!F$116)\n+($N396*'fnd base rates'!F$117)\n+($O396*'fnd base rates'!F$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,6)))\n*$R396","v":96905.629302000016},{"$f":"(($D396*'fnd base rates'!G$107)\n+($E396*'fnd base rates'!G$108)\n+($F396*'fnd base rates'!G$109)\n+($G396*'fnd base rates'!G$110)\n+($H396*'fnd base rates'!G$111)\n+($I396*'fnd base rates'!G$112)\n+($J396*'fnd base rates'!G$113)\n+($K396*'fnd base rates'!G$114)\n+($M396*'fnd base rates'!G$116)\n+($N396*'fnd base rates'!G$117)\n+($O396*'fnd base rates'!G$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,7)))\n*$R396","v":16671.894167999999},{"$f":"(($D396*'fnd base rates'!H$107)\n+($E396*'fnd base rates'!H$108)\n+($F396*'fnd base rates'!H$109)\n+($G396*'fnd base rates'!H$110)\n+($H396*'fnd base rates'!H$111)\n+($I396*'fnd base rates'!H$112)\n+($J396*'fnd base rates'!H$113)\n+($K396*'fnd base rates'!H$114)\n+($M396*'fnd base rates'!H$116)\n+($N396*'fnd base rates'!H$117)\n+($O396*'fnd base rates'!H$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,8)))","v":43263.968220000002},{"$f":"(($D396*'fnd base rates'!I$107)\n+($E396*'fnd base rates'!I$108)\n+($F396*'fnd base rates'!I$109)\n+($G396*'fnd base rates'!I$110)\n+($H396*'fnd base rates'!I$111)\n+($I396*'fnd base rates'!I$112)\n+($J396*'fnd base rates'!I$113)\n+($K396*'fnd base rates'!I$114)\n+($M396*'fnd base rates'!I$116)\n+($N396*'fnd base rates'!I$117)\n+($O396*'fnd base rates'!I$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,9)))\n*$R396","v":32759.690000000002},{"$f":"(($D396*'fnd base rates'!J$107)\n+($E396*'fnd base rates'!J$108)\n+($F396*'fnd base rates'!J$109)\n+($G396*'fnd base rates'!J$110)\n+($H396*'fnd base rates'!J$111)\n+($I396*'fnd base rates'!J$112)\n+($J396*'fnd base rates'!J$113)\n+($K396*'fnd base rates'!J$114)\n+($M396*'fnd base rates'!J$116)\n+($N396*'fnd base rates'!J$117)\n+($O396*'fnd base rates'!J$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,10)))\n*$R396","v":29592.59},{"$f":"(($D396*'fnd base rates'!K$107)\n+($E396*'fnd base rates'!K$108)\n+($F396*'fnd base rates'!K$109)\n+($G396*'fnd base rates'!K$110)\n+($H396*'fnd base rates'!K$111)\n+($I396*'fnd base rates'!K$112)\n+($J396*'fnd base rates'!K$113)\n+($K396*'fnd base rates'!K$114)\n+($M396*'fnd base rates'!K$116)\n+($N396*'fnd base rates'!K$117)\n+($O396*'fnd base rates'!K$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,11)))\n*$R396","v":91645.775463000013},{"$f":"(($D396*'fnd base rates'!L$107)\n+($E396*'fnd base rates'!L$108)\n+($F396*'fnd base rates'!L$109)\n+($G396*'fnd base rates'!L$110)\n+($H396*'fnd base rates'!L$111)\n+($I396*'fnd base rates'!L$112)\n+($J396*'fnd base rates'!L$113)\n+($K396*'fnd base rates'!L$114)\n+($M396*'fnd base rates'!L$116)\n+($N396*'fnd base rates'!L$117)\n+($O396*'fnd base rates'!L$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,12)))","v":152188.90040999997},{"$f":"(($D396*'fnd base rates'!M$107)\n+($E396*'fnd base rates'!M$108)\n+($F396*'fnd base rates'!M$109)\n+($G396*'fnd base rates'!M$110)\n+($H396*'fnd base rates'!M$111)\n+($I396*'fnd base rates'!M$112)\n+($J396*'fnd base rates'!M$113)\n+($K396*'fnd base rates'!M$114)\n+($M396*'fnd base rates'!M$116)\n+($N396*'fnd base rates'!M$117)\n+($O396*'fnd base rates'!M$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,13)))","v":0},961109.1874820001,null,450086086,"450","086","086",1,77,961109.1874820001,12482,-2718,15200,null,null,null,null,null,null,0,null,0]
["450",450086114,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D397","v":0},{"$f":"'fnd enro'!E397","v":0},{"$f":"'fnd enro'!F397","v":0},{"$f":"'fnd enro'!G397","v":0},{"$f":"'fnd enro'!H397","v":1},{"$f":"'fnd enro'!I397","v":0},{"$f":"'fnd enro'!J397","v":0},{"$f":"'fnd enro'!K397","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L397","v":0},{"$f":"'fnd enro'!M397","v":0},{"$f":"'fnd enro'!N397","v":0},{"$f":"'fnd enro'!O397","v":0},{"$f":"'fnd enro'!P397","v":0},{"$f":"'fnd enro'!R397","v":1},1,{"$f":"VALUE('fnd enro'!Q397)","v":10},null,{"$f":"(($D397*'fnd base rates'!C$107)\n+($E397*'fnd base rates'!C$108)\n+($F397*'fnd base rates'!C$109)\n+($G397*'fnd base rates'!C$110)\n+($H397*'fnd base rates'!C$111)\n+($I397*'fnd base rates'!C$112)\n+($J397*'fnd base rates'!C$113)\n+($K397*'fnd base rates'!C$114)\n+($M397*'fnd base rates'!C$116)\n+($N397*'fnd base rates'!C$117)\n+($O397*'fnd base rates'!C$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,3)))\n*$R397","v":570.33891299999993},{"$f":"(($D397*'fnd base rates'!D$107)\n+($E397*'fnd base rates'!D$108)\n+($F397*'fnd base rates'!D$109)\n+($G397*'fnd base rates'!D$110)\n+($H397*'fnd base rates'!D$111)\n+($I397*'fnd base rates'!D$112)\n+($J397*'fnd base rates'!D$113)\n+($K397*'fnd base rates'!D$114)\n+($M397*'fnd base rates'!D$116)\n+($N397*'fnd base rates'!D$117)\n+($O397*'fnd base rates'!D$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,4)))\n*$R397","v":810.3},{"$f":"(($D397*'fnd base rates'!E$107)\n+($E397*'fnd base rates'!E$108)\n+($F397*'fnd base rates'!E$109)\n+($G397*'fnd base rates'!E$110)\n+($H397*'fnd base rates'!E$111)\n+($I397*'fnd base rates'!E$112)\n+($J397*'fnd base rates'!E$113)\n+($K397*'fnd base rates'!E$114)\n+($M397*'fnd base rates'!E$116)\n+($N397*'fnd base rates'!E$117)\n+($O397*'fnd base rates'!E$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,5)))\n*$R397","v":3671.113034},{"$f":"(($D397*'fnd base rates'!F$107)\n+($E397*'fnd base rates'!F$108)\n+($F397*'fnd base rates'!F$109)\n+($G397*'fnd base rates'!F$110)\n+($H397*'fnd base rates'!F$111)\n+($I397*'fnd base rates'!F$112)\n+($J397*'fnd base rates'!F$113)\n+($K397*'fnd base rates'!F$114)\n+($M397*'fnd base rates'!F$116)\n+($N397*'fnd base rates'!F$117)\n+($O397*'fnd base rates'!F$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,6)))\n*$R397","v":1060.8949259999999},{"$f":"(($D397*'fnd base rates'!G$107)\n+($E397*'fnd base rates'!G$108)\n+($F397*'fnd base rates'!G$109)\n+($G397*'fnd base rates'!G$110)\n+($H397*'fnd base rates'!G$111)\n+($I397*'fnd base rates'!G$112)\n+($J397*'fnd base rates'!G$113)\n+($K397*'fnd base rates'!G$114)\n+($M397*'fnd base rates'!G$116)\n+($N397*'fnd base rates'!G$117)\n+($O397*'fnd base rates'!G$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,7)))\n*$R397","v":178.75018399999999},{"$f":"(($D397*'fnd base rates'!H$107)\n+($E397*'fnd base rates'!H$108)\n+($F397*'fnd base rates'!H$109)\n+($G397*'fnd base rates'!H$110)\n+($H397*'fnd base rates'!H$111)\n+($I397*'fnd base rates'!H$112)\n+($J397*'fnd base rates'!H$113)\n+($K397*'fnd base rates'!H$114)\n+($M397*'fnd base rates'!H$116)\n+($N397*'fnd base rates'!H$117)\n+($O397*'fnd base rates'!H$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D397*'fnd base rates'!I$107)\n+($E397*'fnd base rates'!I$108)\n+($F397*'fnd base rates'!I$109)\n+($G397*'fnd base rates'!I$110)\n+($H397*'fnd base rates'!I$111)\n+($I397*'fnd base rates'!I$112)\n+($J397*'fnd base rates'!I$113)\n+($K397*'fnd base rates'!I$114)\n+($M397*'fnd base rates'!I$116)\n+($N397*'fnd base rates'!I$117)\n+($O397*'fnd base rates'!I$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,9)))\n*$R397","v":408.39},{"$f":"(($D397*'fnd base rates'!J$107)\n+($E397*'fnd base rates'!J$108)\n+($F397*'fnd base rates'!J$109)\n+($G397*'fnd base rates'!J$110)\n+($H397*'fnd base rates'!J$111)\n+($I397*'fnd base rates'!J$112)\n+($J397*'fnd base rates'!J$113)\n+($K397*'fnd base rates'!J$114)\n+($M397*'fnd base rates'!J$116)\n+($N397*'fnd base rates'!J$117)\n+($O397*'fnd base rates'!J$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,10)))\n*$R397","v":263.52},{"$f":"(($D397*'fnd base rates'!K$107)\n+($E397*'fnd base rates'!K$108)\n+($F397*'fnd base rates'!K$109)\n+($G397*'fnd base rates'!K$110)\n+($H397*'fnd base rates'!K$111)\n+($I397*'fnd base rates'!K$112)\n+($J397*'fnd base rates'!K$113)\n+($K397*'fnd base rates'!K$114)\n+($M397*'fnd base rates'!K$116)\n+($N397*'fnd base rates'!K$117)\n+($O397*'fnd base rates'!K$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,11)))\n*$R397","v":1254.4520190000001},{"$f":"(($D397*'fnd base rates'!L$107)\n+($E397*'fnd base rates'!L$108)\n+($F397*'fnd base rates'!L$109)\n+($G397*'fnd base rates'!L$110)\n+($H397*'fnd base rates'!L$111)\n+($I397*'fnd base rates'!L$112)\n+($J397*'fnd base rates'!L$113)\n+($K397*'fnd base rates'!L$114)\n+($M397*'fnd base rates'!L$116)\n+($N397*'fnd base rates'!L$117)\n+($O397*'fnd base rates'!L$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D397*'fnd base rates'!M$107)\n+($E397*'fnd base rates'!M$108)\n+($F397*'fnd base rates'!M$109)\n+($G397*'fnd base rates'!M$110)\n+($H397*'fnd base rates'!M$111)\n+($I397*'fnd base rates'!M$112)\n+($J397*'fnd base rates'!M$113)\n+($K397*'fnd base rates'!M$114)\n+($M397*'fnd base rates'!M$116)\n+($N397*'fnd base rates'!M$117)\n+($O397*'fnd base rates'!M$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,13)))","v":0},10664.291266,null,450086114,"450","086","114",1,1,10664.291266,10664,-715,11379,null,null,null,null,null,null,0,null,0]
["450",450086127,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D398","v":0},{"$f":"'fnd enro'!E398","v":0},{"$f":"'fnd enro'!F398","v":1},{"$f":"'fnd enro'!G398","v":2},{"$f":"'fnd enro'!H398","v":0},{"$f":"'fnd enro'!I398","v":0},{"$f":"'fnd enro'!J398","v":0},{"$f":"'fnd enro'!K398","v":0.1179},{"$f":"'fnd enro'!L398","v":0},{"$f":"'fnd enro'!M398","v":0},{"$f":"'fnd enro'!N398","v":0},{"$f":"'fnd enro'!O398","v":0},{"$f":"'fnd enro'!P398","v":0},{"$f":"'fnd enro'!R398","v":3},1,{"$f":"VALUE('fnd enro'!Q398)","v":4},null,{"$f":"(($D398*'fnd base rates'!C$107)\n+($E398*'fnd base rates'!C$108)\n+($F398*'fnd base rates'!C$109)\n+($G398*'fnd base rates'!C$110)\n+($H398*'fnd base rates'!C$111)\n+($I398*'fnd base rates'!C$112)\n+($J398*'fnd base rates'!C$113)\n+($K398*'fnd base rates'!C$114)\n+($M398*'fnd base rates'!C$116)\n+($N398*'fnd base rates'!C$117)\n+($O398*'fnd base rates'!C$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,3)))\n*$R398","v":1711.0167389999997},{"$f":"(($D398*'fnd base rates'!D$107)\n+($E398*'fnd base rates'!D$108)\n+($F398*'fnd base rates'!D$109)\n+($G398*'fnd base rates'!D$110)\n+($H398*'fnd base rates'!D$111)\n+($I398*'fnd base rates'!D$112)\n+($J398*'fnd base rates'!D$113)\n+($K398*'fnd base rates'!D$114)\n+($M398*'fnd base rates'!D$116)\n+($N398*'fnd base rates'!D$117)\n+($O398*'fnd base rates'!D$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,4)))\n*$R398","v":2430.8999999999996},{"$f":"(($D398*'fnd base rates'!E$107)\n+($E398*'fnd base rates'!E$108)\n+($F398*'fnd base rates'!E$109)\n+($G398*'fnd base rates'!E$110)\n+($H398*'fnd base rates'!E$111)\n+($I398*'fnd base rates'!E$112)\n+($J398*'fnd base rates'!E$113)\n+($K398*'fnd base rates'!E$114)\n+($M398*'fnd base rates'!E$116)\n+($N398*'fnd base rates'!E$117)\n+($O398*'fnd base rates'!E$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,5)))\n*$R398","v":12350.879101999999},{"$f":"(($D398*'fnd base rates'!F$107)\n+($E398*'fnd base rates'!F$108)\n+($F398*'fnd base rates'!F$109)\n+($G398*'fnd base rates'!F$110)\n+($H398*'fnd base rates'!F$111)\n+($I398*'fnd base rates'!F$112)\n+($J398*'fnd base rates'!F$113)\n+($K398*'fnd base rates'!F$114)\n+($M398*'fnd base rates'!F$116)\n+($N398*'fnd base rates'!F$117)\n+($O398*'fnd base rates'!F$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,6)))\n*$R398","v":3983.5647779999999},{"$f":"(($D398*'fnd base rates'!G$107)\n+($E398*'fnd base rates'!G$108)\n+($F398*'fnd base rates'!G$109)\n+($G398*'fnd base rates'!G$110)\n+($H398*'fnd base rates'!G$111)\n+($I398*'fnd base rates'!G$112)\n+($J398*'fnd base rates'!G$113)\n+($K398*'fnd base rates'!G$114)\n+($M398*'fnd base rates'!G$116)\n+($N398*'fnd base rates'!G$117)\n+($O398*'fnd base rates'!G$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,7)))\n*$R398","v":499.21055200000001},{"$f":"(($D398*'fnd base rates'!H$107)\n+($E398*'fnd base rates'!H$108)\n+($F398*'fnd base rates'!H$109)\n+($G398*'fnd base rates'!H$110)\n+($H398*'fnd base rates'!H$111)\n+($I398*'fnd base rates'!H$112)\n+($J398*'fnd base rates'!H$113)\n+($K398*'fnd base rates'!H$114)\n+($M398*'fnd base rates'!H$116)\n+($N398*'fnd base rates'!H$117)\n+($O398*'fnd base rates'!H$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D398*'fnd base rates'!I$107)\n+($E398*'fnd base rates'!I$108)\n+($F398*'fnd base rates'!I$109)\n+($G398*'fnd base rates'!I$110)\n+($H398*'fnd base rates'!I$111)\n+($I398*'fnd base rates'!I$112)\n+($J398*'fnd base rates'!I$113)\n+($K398*'fnd base rates'!I$114)\n+($M398*'fnd base rates'!I$116)\n+($N398*'fnd base rates'!I$117)\n+($O398*'fnd base rates'!I$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,9)))\n*$R398","v":1135.6500000000001},{"$f":"(($D398*'fnd base rates'!J$107)\n+($E398*'fnd base rates'!J$108)\n+($F398*'fnd base rates'!J$109)\n+($G398*'fnd base rates'!J$110)\n+($H398*'fnd base rates'!J$111)\n+($I398*'fnd base rates'!J$112)\n+($J398*'fnd base rates'!J$113)\n+($K398*'fnd base rates'!J$114)\n+($M398*'fnd base rates'!J$116)\n+($N398*'fnd base rates'!J$117)\n+($O398*'fnd base rates'!J$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,10)))\n*$R398","v":430.2},{"$f":"(($D398*'fnd base rates'!K$107)\n+($E398*'fnd base rates'!K$108)\n+($F398*'fnd base rates'!K$109)\n+($G398*'fnd base rates'!K$110)\n+($H398*'fnd base rates'!K$111)\n+($I398*'fnd base rates'!K$112)\n+($J398*'fnd base rates'!K$113)\n+($K398*'fnd base rates'!K$114)\n+($M398*'fnd base rates'!K$116)\n+($N398*'fnd base rates'!K$117)\n+($O398*'fnd base rates'!K$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,11)))\n*$R398","v":3502.9860570000001},{"$f":"(($D398*'fnd base rates'!L$107)\n+($E398*'fnd base rates'!L$108)\n+($F398*'fnd base rates'!L$109)\n+($G398*'fnd base rates'!L$110)\n+($H398*'fnd base rates'!L$111)\n+($I398*'fnd base rates'!L$112)\n+($J398*'fnd base rates'!L$113)\n+($K398*'fnd base rates'!L$114)\n+($M398*'fnd base rates'!L$116)\n+($N398*'fnd base rates'!L$117)\n+($O398*'fnd base rates'!L$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,12)))","v":5348.5459900000005},{"$f":"(($D398*'fnd base rates'!M$107)\n+($E398*'fnd base rates'!M$108)\n+($F398*'fnd base rates'!M$109)\n+($G398*'fnd base rates'!M$110)\n+($H398*'fnd base rates'!M$111)\n+($I398*'fnd base rates'!M$112)\n+($J398*'fnd base rates'!M$113)\n+($K398*'fnd base rates'!M$114)\n+($M398*'fnd base rates'!M$116)\n+($N398*'fnd base rates'!M$117)\n+($O398*'fnd base rates'!M$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,13)))","v":0},33056.983798000001,null,450086127,"450","086","127",1,3,33056.983798000001,11019,-2415,13434,null,null,null,null,null,null,0,null,0]
["450",450086137,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D399","v":0},{"$f":"'fnd enro'!E399","v":0},{"$f":"'fnd enro'!F399","v":0},{"$f":"'fnd enro'!G399","v":3},{"$f":"'fnd enro'!H399","v":1},{"$f":"'fnd enro'!I399","v":0},{"$f":"'fnd enro'!J399","v":0},{"$f":"'fnd enro'!K399","v":0.15720000000000001},{"$f":"'fnd enro'!L399","v":0},{"$f":"'fnd enro'!M399","v":0},{"$f":"'fnd enro'!N399","v":0},{"$f":"'fnd enro'!O399","v":0},{"$f":"'fnd enro'!P399","v":4},{"$f":"'fnd enro'!R399","v":4},1,{"$f":"VALUE('fnd enro'!Q399)","v":12},null,{"$f":"(($D399*'fnd base rates'!C$107)\n+($E399*'fnd base rates'!C$108)\n+($F399*'fnd base rates'!C$109)\n+($G399*'fnd base rates'!C$110)\n+($H399*'fnd base rates'!C$111)\n+($I399*'fnd base rates'!C$112)\n+($J399*'fnd base rates'!C$113)\n+($K399*'fnd base rates'!C$114)\n+($M399*'fnd base rates'!C$116)\n+($N399*'fnd base rates'!C$117)\n+($O399*'fnd base rates'!C$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,3)))\n*$R399","v":2741.0356519999996},{"$f":"(($D399*'fnd base rates'!D$107)\n+($E399*'fnd base rates'!D$108)\n+($F399*'fnd base rates'!D$109)\n+($G399*'fnd base rates'!D$110)\n+($H399*'fnd base rates'!D$111)\n+($I399*'fnd base rates'!D$112)\n+($J399*'fnd base rates'!D$113)\n+($K399*'fnd base rates'!D$114)\n+($M399*'fnd base rates'!D$116)\n+($N399*'fnd base rates'!D$117)\n+($O399*'fnd base rates'!D$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,4)))\n*$R399","v":5419.08},{"$f":"(($D399*'fnd base rates'!E$107)\n+($E399*'fnd base rates'!E$108)\n+($F399*'fnd base rates'!E$109)\n+($G399*'fnd base rates'!E$110)\n+($H399*'fnd base rates'!E$111)\n+($I399*'fnd base rates'!E$112)\n+($J399*'fnd base rates'!E$113)\n+($K399*'fnd base rates'!E$114)\n+($M399*'fnd base rates'!E$116)\n+($N399*'fnd base rates'!E$117)\n+($O399*'fnd base rates'!E$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,5)))\n*$R399","v":37282.102136000001},{"$f":"(($D399*'fnd base rates'!F$107)\n+($E399*'fnd base rates'!F$108)\n+($F399*'fnd base rates'!F$109)\n+($G399*'fnd base rates'!F$110)\n+($H399*'fnd base rates'!F$111)\n+($I399*'fnd base rates'!F$112)\n+($J399*'fnd base rates'!F$113)\n+($K399*'fnd base rates'!F$114)\n+($M399*'fnd base rates'!F$116)\n+($N399*'fnd base rates'!F$117)\n+($O399*'fnd base rates'!F$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,6)))\n*$R399","v":5044.4597039999999},{"$f":"(($D399*'fnd base rates'!G$107)\n+($E399*'fnd base rates'!G$108)\n+($F399*'fnd base rates'!G$109)\n+($G399*'fnd base rates'!G$110)\n+($H399*'fnd base rates'!G$111)\n+($I399*'fnd base rates'!G$112)\n+($J399*'fnd base rates'!G$113)\n+($K399*'fnd base rates'!G$114)\n+($M399*'fnd base rates'!G$116)\n+($N399*'fnd base rates'!G$117)\n+($O399*'fnd base rates'!G$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,7)))\n*$R399","v":1709.3807360000001},{"$f":"(($D399*'fnd base rates'!H$107)\n+($E399*'fnd base rates'!H$108)\n+($F399*'fnd base rates'!H$109)\n+($G399*'fnd base rates'!H$110)\n+($H399*'fnd base rates'!H$111)\n+($I399*'fnd base rates'!H$112)\n+($J399*'fnd base rates'!H$113)\n+($K399*'fnd base rates'!H$114)\n+($M399*'fnd base rates'!H$116)\n+($N399*'fnd base rates'!H$117)\n+($O399*'fnd base rates'!H$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,8)))","v":2376.82744},{"$f":"(($D399*'fnd base rates'!I$107)\n+($E399*'fnd base rates'!I$108)\n+($F399*'fnd base rates'!I$109)\n+($G399*'fnd base rates'!I$110)\n+($H399*'fnd base rates'!I$111)\n+($I399*'fnd base rates'!I$112)\n+($J399*'fnd base rates'!I$113)\n+($K399*'fnd base rates'!I$114)\n+($M399*'fnd base rates'!I$116)\n+($N399*'fnd base rates'!I$117)\n+($O399*'fnd base rates'!I$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,9)))\n*$R399","v":2404.92},{"$f":"(($D399*'fnd base rates'!J$107)\n+($E399*'fnd base rates'!J$108)\n+($F399*'fnd base rates'!J$109)\n+($G399*'fnd base rates'!J$110)\n+($H399*'fnd base rates'!J$111)\n+($I399*'fnd base rates'!J$112)\n+($J399*'fnd base rates'!J$113)\n+($K399*'fnd base rates'!J$114)\n+($M399*'fnd base rates'!J$116)\n+($N399*'fnd base rates'!J$117)\n+($O399*'fnd base rates'!J$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,10)))\n*$R399","v":5220.8799999999992},{"$f":"(($D399*'fnd base rates'!K$107)\n+($E399*'fnd base rates'!K$108)\n+($F399*'fnd base rates'!K$109)\n+($G399*'fnd base rates'!K$110)\n+($H399*'fnd base rates'!K$111)\n+($I399*'fnd base rates'!K$112)\n+($J399*'fnd base rates'!K$113)\n+($K399*'fnd base rates'!K$114)\n+($M399*'fnd base rates'!K$116)\n+($N399*'fnd base rates'!K$117)\n+($O399*'fnd base rates'!K$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,11)))\n*$R399","v":4757.4380760000004},{"$f":"(($D399*'fnd base rates'!L$107)\n+($E399*'fnd base rates'!L$108)\n+($F399*'fnd base rates'!L$109)\n+($G399*'fnd base rates'!L$110)\n+($H399*'fnd base rates'!L$111)\n+($I399*'fnd base rates'!L$112)\n+($J399*'fnd base rates'!L$113)\n+($K399*'fnd base rates'!L$114)\n+($M399*'fnd base rates'!L$116)\n+($N399*'fnd base rates'!L$117)\n+($O399*'fnd base rates'!L$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,12)))","v":10875.581319999999},{"$f":"(($D399*'fnd base rates'!M$107)\n+($E399*'fnd base rates'!M$108)\n+($F399*'fnd base rates'!M$109)\n+($G399*'fnd base rates'!M$110)\n+($H399*'fnd base rates'!M$111)\n+($I399*'fnd base rates'!M$112)\n+($J399*'fnd base rates'!M$113)\n+($K399*'fnd base rates'!M$114)\n+($M399*'fnd base rates'!M$116)\n+($N399*'fnd base rates'!M$117)\n+($O399*'fnd base rates'!M$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,13)))","v":0},77831.705063999994,null,450086137,"450","086","137",1,4,77831.705063999994,19458,8670,10788,null,null,null,null,null,null,0,null,0]
["450",450086210,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D400","v":0},{"$f":"'fnd enro'!E400","v":0},{"$f":"'fnd enro'!F400","v":6},{"$f":"'fnd enro'!G400","v":36},{"$f":"'fnd enro'!H400","v":58},{"$f":"'fnd enro'!I400","v":0},{"$f":"'fnd enro'!J400","v":0},{"$f":"'fnd enro'!K400","v":3.93},{"$f":"'fnd enro'!L400","v":0},{"$f":"'fnd enro'!M400","v":0},{"$f":"'fnd enro'!N400","v":0},{"$f":"'fnd enro'!O400","v":0},{"$f":"'fnd enro'!P400","v":17},{"$f":"'fnd enro'!R400","v":100},1,{"$f":"VALUE('fnd enro'!Q400)","v":6},null,{"$f":"(($D400*'fnd base rates'!C$107)\n+($E400*'fnd base rates'!C$108)\n+($F400*'fnd base rates'!C$109)\n+($G400*'fnd base rates'!C$110)\n+($H400*'fnd base rates'!C$111)\n+($I400*'fnd base rates'!C$112)\n+($J400*'fnd base rates'!C$113)\n+($K400*'fnd base rates'!C$114)\n+($M400*'fnd base rates'!C$116)\n+($N400*'fnd base rates'!C$117)\n+($O400*'fnd base rates'!C$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,3)))\n*$R400","v":58270.471300000005},{"$f":"(($D400*'fnd base rates'!D$107)\n+($E400*'fnd base rates'!D$108)\n+($F400*'fnd base rates'!D$109)\n+($G400*'fnd base rates'!D$110)\n+($H400*'fnd base rates'!D$111)\n+($I400*'fnd base rates'!D$112)\n+($J400*'fnd base rates'!D$113)\n+($K400*'fnd base rates'!D$114)\n+($M400*'fnd base rates'!D$116)\n+($N400*'fnd base rates'!D$117)\n+($O400*'fnd base rates'!D$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,4)))\n*$R400","v":86889.39},{"$f":"(($D400*'fnd base rates'!E$107)\n+($E400*'fnd base rates'!E$108)\n+($F400*'fnd base rates'!E$109)\n+($G400*'fnd base rates'!E$110)\n+($H400*'fnd base rates'!E$111)\n+($I400*'fnd base rates'!E$112)\n+($J400*'fnd base rates'!E$113)\n+($K400*'fnd base rates'!E$114)\n+($M400*'fnd base rates'!E$116)\n+($N400*'fnd base rates'!E$117)\n+($O400*'fnd base rates'!E$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,5)))\n*$R400","v":443035.00339999993},{"$f":"(($D400*'fnd base rates'!F$107)\n+($E400*'fnd base rates'!F$108)\n+($F400*'fnd base rates'!F$109)\n+($G400*'fnd base rates'!F$110)\n+($H400*'fnd base rates'!F$111)\n+($I400*'fnd base rates'!F$112)\n+($J400*'fnd base rates'!F$113)\n+($K400*'fnd base rates'!F$114)\n+($M400*'fnd base rates'!F$116)\n+($N400*'fnd base rates'!F$117)\n+($O400*'fnd base rates'!F$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,6)))\n*$R400","v":117301.8126},{"$f":"(($D400*'fnd base rates'!G$107)\n+($E400*'fnd base rates'!G$108)\n+($F400*'fnd base rates'!G$109)\n+($G400*'fnd base rates'!G$110)\n+($H400*'fnd base rates'!G$111)\n+($I400*'fnd base rates'!G$112)\n+($J400*'fnd base rates'!G$113)\n+($K400*'fnd base rates'!G$114)\n+($M400*'fnd base rates'!G$116)\n+($N400*'fnd base rates'!G$117)\n+($O400*'fnd base rates'!G$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,7)))\n*$R400","v":20131.528399999999},{"$f":"(($D400*'fnd base rates'!H$107)\n+($E400*'fnd base rates'!H$108)\n+($F400*'fnd base rates'!H$109)\n+($G400*'fnd base rates'!H$110)\n+($H400*'fnd base rates'!H$111)\n+($I400*'fnd base rates'!H$112)\n+($J400*'fnd base rates'!H$113)\n+($K400*'fnd base rates'!H$114)\n+($M400*'fnd base rates'!H$116)\n+($N400*'fnd base rates'!H$117)\n+($O400*'fnd base rates'!H$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,8)))","v":55893.196000000004},{"$f":"(($D400*'fnd base rates'!I$107)\n+($E400*'fnd base rates'!I$108)\n+($F400*'fnd base rates'!I$109)\n+($G400*'fnd base rates'!I$110)\n+($H400*'fnd base rates'!I$111)\n+($I400*'fnd base rates'!I$112)\n+($J400*'fnd base rates'!I$113)\n+($K400*'fnd base rates'!I$114)\n+($M400*'fnd base rates'!I$116)\n+($N400*'fnd base rates'!I$117)\n+($O400*'fnd base rates'!I$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,9)))\n*$R400","v":41901.800000000003},{"$f":"(($D400*'fnd base rates'!J$107)\n+($E400*'fnd base rates'!J$108)\n+($F400*'fnd base rates'!J$109)\n+($G400*'fnd base rates'!J$110)\n+($H400*'fnd base rates'!J$111)\n+($I400*'fnd base rates'!J$112)\n+($J400*'fnd base rates'!J$113)\n+($K400*'fnd base rates'!J$114)\n+($M400*'fnd base rates'!J$116)\n+($N400*'fnd base rates'!J$117)\n+($O400*'fnd base rates'!J$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,10)))\n*$R400","v":33772.36},{"$f":"(($D400*'fnd base rates'!K$107)\n+($E400*'fnd base rates'!K$108)\n+($F400*'fnd base rates'!K$109)\n+($G400*'fnd base rates'!K$110)\n+($H400*'fnd base rates'!K$111)\n+($I400*'fnd base rates'!K$112)\n+($J400*'fnd base rates'!K$113)\n+($K400*'fnd base rates'!K$114)\n+($M400*'fnd base rates'!K$116)\n+($N400*'fnd base rates'!K$117)\n+($O400*'fnd base rates'!K$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,11)))\n*$R400","v":121800.02189999999},{"$f":"(($D400*'fnd base rates'!L$107)\n+($E400*'fnd base rates'!L$108)\n+($F400*'fnd base rates'!L$109)\n+($G400*'fnd base rates'!L$110)\n+($H400*'fnd base rates'!L$111)\n+($I400*'fnd base rates'!L$112)\n+($J400*'fnd base rates'!L$113)\n+($K400*'fnd base rates'!L$114)\n+($M400*'fnd base rates'!L$116)\n+($N400*'fnd base rates'!L$117)\n+($O400*'fnd base rates'!L$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,12)))","v":194387.51300000001},{"$f":"(($D400*'fnd base rates'!M$107)\n+($E400*'fnd base rates'!M$108)\n+($F400*'fnd base rates'!M$109)\n+($G400*'fnd base rates'!M$110)\n+($H400*'fnd base rates'!M$111)\n+($I400*'fnd base rates'!M$112)\n+($J400*'fnd base rates'!M$113)\n+($K400*'fnd base rates'!M$114)\n+($M400*'fnd base rates'!M$116)\n+($N400*'fnd base rates'!M$117)\n+($O400*'fnd base rates'!M$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,13)))","v":0},1173383.0965999998,null,450086210,"450","086","210",1,100,1173383.0965999998,11734,-748,12482,null,null,null,null,null,null,0,null,0]
["450",450086275,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D401","v":0},{"$f":"'fnd enro'!E401","v":0},{"$f":"'fnd enro'!F401","v":1},{"$f":"'fnd enro'!G401","v":6},{"$f":"'fnd enro'!H401","v":0},{"$f":"'fnd enro'!I401","v":0},{"$f":"'fnd enro'!J401","v":0},{"$f":"'fnd enro'!K401","v":0.27510000000000001},{"$f":"'fnd enro'!L401","v":0},{"$f":"'fnd enro'!M401","v":0},{"$f":"'fnd enro'!N401","v":0},{"$f":"'fnd enro'!O401","v":0},{"$f":"'fnd enro'!P401","v":2},{"$f":"'fnd enro'!R401","v":7},1,{"$f":"VALUE('fnd enro'!Q401)","v":4},null,{"$f":"(($D401*'fnd base rates'!C$107)\n+($E401*'fnd base rates'!C$108)\n+($F401*'fnd base rates'!C$109)\n+($G401*'fnd base rates'!C$110)\n+($H401*'fnd base rates'!C$111)\n+($I401*'fnd base rates'!C$112)\n+($J401*'fnd base rates'!C$113)\n+($K401*'fnd base rates'!C$114)\n+($M401*'fnd base rates'!C$116)\n+($N401*'fnd base rates'!C$117)\n+($O401*'fnd base rates'!C$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,3)))\n*$R401","v":4119.1523909999996},{"$f":"(($D401*'fnd base rates'!D$107)\n+($E401*'fnd base rates'!D$108)\n+($F401*'fnd base rates'!D$109)\n+($G401*'fnd base rates'!D$110)\n+($H401*'fnd base rates'!D$111)\n+($I401*'fnd base rates'!D$112)\n+($J401*'fnd base rates'!D$113)\n+($K401*'fnd base rates'!D$114)\n+($M401*'fnd base rates'!D$116)\n+($N401*'fnd base rates'!D$117)\n+($O401*'fnd base rates'!D$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,4)))\n*$R401","v":6272.78},{"$f":"(($D401*'fnd base rates'!E$107)\n+($E401*'fnd base rates'!E$108)\n+($F401*'fnd base rates'!E$109)\n+($G401*'fnd base rates'!E$110)\n+($H401*'fnd base rates'!E$111)\n+($I401*'fnd base rates'!E$112)\n+($J401*'fnd base rates'!E$113)\n+($K401*'fnd base rates'!E$114)\n+($M401*'fnd base rates'!E$116)\n+($N401*'fnd base rates'!E$117)\n+($O401*'fnd base rates'!E$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,5)))\n*$R401","v":34682.391238000004},{"$f":"(($D401*'fnd base rates'!F$107)\n+($E401*'fnd base rates'!F$108)\n+($F401*'fnd base rates'!F$109)\n+($G401*'fnd base rates'!F$110)\n+($H401*'fnd base rates'!F$111)\n+($I401*'fnd base rates'!F$112)\n+($J401*'fnd base rates'!F$113)\n+($K401*'fnd base rates'!F$114)\n+($M401*'fnd base rates'!F$116)\n+($N401*'fnd base rates'!F$117)\n+($O401*'fnd base rates'!F$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,6)))\n*$R401","v":9294.9844819999998},{"$f":"(($D401*'fnd base rates'!G$107)\n+($E401*'fnd base rates'!G$108)\n+($F401*'fnd base rates'!G$109)\n+($G401*'fnd base rates'!G$110)\n+($H401*'fnd base rates'!G$111)\n+($I401*'fnd base rates'!G$112)\n+($J401*'fnd base rates'!G$113)\n+($K401*'fnd base rates'!G$114)\n+($M401*'fnd base rates'!G$116)\n+($N401*'fnd base rates'!G$117)\n+($O401*'fnd base rates'!G$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,7)))\n*$R401","v":1449.3312880000001},{"$f":"(($D401*'fnd base rates'!H$107)\n+($E401*'fnd base rates'!H$108)\n+($F401*'fnd base rates'!H$109)\n+($G401*'fnd base rates'!H$110)\n+($H401*'fnd base rates'!H$111)\n+($I401*'fnd base rates'!H$112)\n+($J401*'fnd base rates'!H$113)\n+($K401*'fnd base rates'!H$114)\n+($M401*'fnd base rates'!H$116)\n+($N401*'fnd base rates'!H$117)\n+($O401*'fnd base rates'!H$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,8)))","v":3926.3380199999997},{"$f":"(($D401*'fnd base rates'!I$107)\n+($E401*'fnd base rates'!I$108)\n+($F401*'fnd base rates'!I$109)\n+($G401*'fnd base rates'!I$110)\n+($H401*'fnd base rates'!I$111)\n+($I401*'fnd base rates'!I$112)\n+($J401*'fnd base rates'!I$113)\n+($K401*'fnd base rates'!I$114)\n+($M401*'fnd base rates'!I$116)\n+($N401*'fnd base rates'!I$117)\n+($O401*'fnd base rates'!I$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,9)))\n*$R401","v":2887.2900000000004},{"$f":"(($D401*'fnd base rates'!J$107)\n+($E401*'fnd base rates'!J$108)\n+($F401*'fnd base rates'!J$109)\n+($G401*'fnd base rates'!J$110)\n+($H401*'fnd base rates'!J$111)\n+($I401*'fnd base rates'!J$112)\n+($J401*'fnd base rates'!J$113)\n+($K401*'fnd base rates'!J$114)\n+($M401*'fnd base rates'!J$116)\n+($N401*'fnd base rates'!J$117)\n+($O401*'fnd base rates'!J$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,10)))\n*$R401","v":2309.2799999999997},{"$f":"(($D401*'fnd base rates'!K$107)\n+($E401*'fnd base rates'!K$108)\n+($F401*'fnd base rates'!K$109)\n+($G401*'fnd base rates'!K$110)\n+($H401*'fnd base rates'!K$111)\n+($I401*'fnd base rates'!K$112)\n+($J401*'fnd base rates'!K$113)\n+($K401*'fnd base rates'!K$114)\n+($M401*'fnd base rates'!K$116)\n+($N401*'fnd base rates'!K$117)\n+($O401*'fnd base rates'!K$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,11)))\n*$R401","v":8173.6341330000005},{"$f":"(($D401*'fnd base rates'!L$107)\n+($E401*'fnd base rates'!L$108)\n+($F401*'fnd base rates'!L$109)\n+($G401*'fnd base rates'!L$110)\n+($H401*'fnd base rates'!L$111)\n+($I401*'fnd base rates'!L$112)\n+($J401*'fnd base rates'!L$113)\n+($K401*'fnd base rates'!L$114)\n+($M401*'fnd base rates'!L$116)\n+($N401*'fnd base rates'!L$117)\n+($O401*'fnd base rates'!L$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,12)))","v":13482.587310000001},{"$f":"(($D401*'fnd base rates'!M$107)\n+($E401*'fnd base rates'!M$108)\n+($F401*'fnd base rates'!M$109)\n+($G401*'fnd base rates'!M$110)\n+($H401*'fnd base rates'!M$111)\n+($I401*'fnd base rates'!M$112)\n+($J401*'fnd base rates'!M$113)\n+($K401*'fnd base rates'!M$114)\n+($M401*'fnd base rates'!M$116)\n+($N401*'fnd base rates'!M$117)\n+($O401*'fnd base rates'!M$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,13)))","v":0},86597.768862000012,null,450086275,"450","086","275",1,7,86597.768862000012,12371,1707,10664,null,null,null,null,null,null,0,null,0]
["450",450086278,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D402","v":0},{"$f":"'fnd enro'!E402","v":0},{"$f":"'fnd enro'!F402","v":2},{"$f":"'fnd enro'!G402","v":5},{"$f":"'fnd enro'!H402","v":3},{"$f":"'fnd enro'!I402","v":0},{"$f":"'fnd enro'!J402","v":0},{"$f":"'fnd enro'!K402","v":0.39300000000000002},{"$f":"'fnd enro'!L402","v":0},{"$f":"'fnd enro'!M402","v":0},{"$f":"'fnd enro'!N402","v":0},{"$f":"'fnd enro'!O402","v":0},{"$f":"'fnd enro'!P402","v":2},{"$f":"'fnd enro'!R402","v":10},1,{"$f":"VALUE('fnd enro'!Q402)","v":7},null,{"$f":"(($D402*'fnd base rates'!C$107)\n+($E402*'fnd base rates'!C$108)\n+($F402*'fnd base rates'!C$109)\n+($G402*'fnd base rates'!C$110)\n+($H402*'fnd base rates'!C$111)\n+($I402*'fnd base rates'!C$112)\n+($J402*'fnd base rates'!C$113)\n+($K402*'fnd base rates'!C$114)\n+($M402*'fnd base rates'!C$116)\n+($N402*'fnd base rates'!C$117)\n+($O402*'fnd base rates'!C$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,3)))\n*$R402","v":5860.8491299999996},{"$f":"(($D402*'fnd base rates'!D$107)\n+($E402*'fnd base rates'!D$108)\n+($F402*'fnd base rates'!D$109)\n+($G402*'fnd base rates'!D$110)\n+($H402*'fnd base rates'!D$111)\n+($I402*'fnd base rates'!D$112)\n+($J402*'fnd base rates'!D$113)\n+($K402*'fnd base rates'!D$114)\n+($M402*'fnd base rates'!D$116)\n+($N402*'fnd base rates'!D$117)\n+($O402*'fnd base rates'!D$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,4)))\n*$R402","v":8849.0400000000009},{"$f":"(($D402*'fnd base rates'!E$107)\n+($E402*'fnd base rates'!E$108)\n+($F402*'fnd base rates'!E$109)\n+($G402*'fnd base rates'!E$110)\n+($H402*'fnd base rates'!E$111)\n+($I402*'fnd base rates'!E$112)\n+($J402*'fnd base rates'!E$113)\n+($K402*'fnd base rates'!E$114)\n+($M402*'fnd base rates'!E$116)\n+($N402*'fnd base rates'!E$117)\n+($O402*'fnd base rates'!E$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,5)))\n*$R402","v":47114.920339999997},{"$f":"(($D402*'fnd base rates'!F$107)\n+($E402*'fnd base rates'!F$108)\n+($F402*'fnd base rates'!F$109)\n+($G402*'fnd base rates'!F$110)\n+($H402*'fnd base rates'!F$111)\n+($I402*'fnd base rates'!F$112)\n+($J402*'fnd base rates'!F$113)\n+($K402*'fnd base rates'!F$114)\n+($M402*'fnd base rates'!F$116)\n+($N402*'fnd base rates'!F$117)\n+($O402*'fnd base rates'!F$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,6)))\n*$R402","v":12477.669260000001},{"$f":"(($D402*'fnd base rates'!G$107)\n+($E402*'fnd base rates'!G$108)\n+($F402*'fnd base rates'!G$109)\n+($G402*'fnd base rates'!G$110)\n+($H402*'fnd base rates'!G$111)\n+($I402*'fnd base rates'!G$112)\n+($J402*'fnd base rates'!G$113)\n+($K402*'fnd base rates'!G$114)\n+($M402*'fnd base rates'!G$116)\n+($N402*'fnd base rates'!G$117)\n+($O402*'fnd base rates'!G$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,7)))\n*$R402","v":2054.40184},{"$f":"(($D402*'fnd base rates'!H$107)\n+($E402*'fnd base rates'!H$108)\n+($F402*'fnd base rates'!H$109)\n+($G402*'fnd base rates'!H$110)\n+($H402*'fnd base rates'!H$111)\n+($I402*'fnd base rates'!H$112)\n+($J402*'fnd base rates'!H$113)\n+($K402*'fnd base rates'!H$114)\n+($M402*'fnd base rates'!H$116)\n+($N402*'fnd base rates'!H$117)\n+($O402*'fnd base rates'!H$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,8)))","v":5600.9285999999993},{"$f":"(($D402*'fnd base rates'!I$107)\n+($E402*'fnd base rates'!I$108)\n+($F402*'fnd base rates'!I$109)\n+($G402*'fnd base rates'!I$110)\n+($H402*'fnd base rates'!I$111)\n+($I402*'fnd base rates'!I$112)\n+($J402*'fnd base rates'!I$113)\n+($K402*'fnd base rates'!I$114)\n+($M402*'fnd base rates'!I$116)\n+($N402*'fnd base rates'!I$117)\n+($O402*'fnd base rates'!I$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,9)))\n*$R402","v":4169.92},{"$f":"(($D402*'fnd base rates'!J$107)\n+($E402*'fnd base rates'!J$108)\n+($F402*'fnd base rates'!J$109)\n+($G402*'fnd base rates'!J$110)\n+($H402*'fnd base rates'!J$111)\n+($I402*'fnd base rates'!J$112)\n+($J402*'fnd base rates'!J$113)\n+($K402*'fnd base rates'!J$114)\n+($M402*'fnd base rates'!J$116)\n+($N402*'fnd base rates'!J$117)\n+($O402*'fnd base rates'!J$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,10)))\n*$R402","v":3344.7},{"$f":"(($D402*'fnd base rates'!K$107)\n+($E402*'fnd base rates'!K$108)\n+($F402*'fnd base rates'!K$109)\n+($G402*'fnd base rates'!K$110)\n+($H402*'fnd base rates'!K$111)\n+($I402*'fnd base rates'!K$112)\n+($J402*'fnd base rates'!K$113)\n+($K402*'fnd base rates'!K$114)\n+($M402*'fnd base rates'!K$116)\n+($N402*'fnd base rates'!K$117)\n+($O402*'fnd base rates'!K$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,11)))\n*$R402","v":11936.99019},{"$f":"(($D402*'fnd base rates'!L$107)\n+($E402*'fnd base rates'!L$108)\n+($F402*'fnd base rates'!L$109)\n+($G402*'fnd base rates'!L$110)\n+($H402*'fnd base rates'!L$111)\n+($I402*'fnd base rates'!L$112)\n+($J402*'fnd base rates'!L$113)\n+($K402*'fnd base rates'!L$114)\n+($M402*'fnd base rates'!L$116)\n+($N402*'fnd base rates'!L$117)\n+($O402*'fnd base rates'!L$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,12)))","v":19400.773299999997},{"$f":"(($D402*'fnd base rates'!M$107)\n+($E402*'fnd base rates'!M$108)\n+($F402*'fnd base rates'!M$109)\n+($G402*'fnd base rates'!M$110)\n+($H402*'fnd base rates'!M$111)\n+($I402*'fnd base rates'!M$112)\n+($J402*'fnd base rates'!M$113)\n+($K402*'fnd base rates'!M$114)\n+($M402*'fnd base rates'!M$116)\n+($N402*'fnd base rates'!M$117)\n+($O402*'fnd base rates'!M$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,13)))","v":0},120810.19265999999,null,450086278,"450","086","278",1,10,120810.19265999999,12081,1062,11019,null,null,null,null,null,null,0,null,0]
["450",450086327,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D403","v":0},{"$f":"'fnd enro'!E403","v":0},{"$f":"'fnd enro'!F403","v":0},{"$f":"'fnd enro'!G403","v":1},{"$f":"'fnd enro'!H403","v":0},{"$f":"'fnd enro'!I403","v":0},{"$f":"'fnd enro'!J403","v":0},{"$f":"'fnd enro'!K403","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L403","v":0},{"$f":"'fnd enro'!M403","v":0},{"$f":"'fnd enro'!N403","v":0},{"$f":"'fnd enro'!O403","v":0},{"$f":"'fnd enro'!P403","v":0},{"$f":"'fnd enro'!R403","v":1},1,{"$f":"VALUE('fnd enro'!Q403)","v":6},null,{"$f":"(($D403*'fnd base rates'!C$107)\n+($E403*'fnd base rates'!C$108)\n+($F403*'fnd base rates'!C$109)\n+($G403*'fnd base rates'!C$110)\n+($H403*'fnd base rates'!C$111)\n+($I403*'fnd base rates'!C$112)\n+($J403*'fnd base rates'!C$113)\n+($K403*'fnd base rates'!C$114)\n+($M403*'fnd base rates'!C$116)\n+($N403*'fnd base rates'!C$117)\n+($O403*'fnd base rates'!C$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,3)))\n*$R403","v":570.33891299999993},{"$f":"(($D403*'fnd base rates'!D$107)\n+($E403*'fnd base rates'!D$108)\n+($F403*'fnd base rates'!D$109)\n+($G403*'fnd base rates'!D$110)\n+($H403*'fnd base rates'!D$111)\n+($I403*'fnd base rates'!D$112)\n+($J403*'fnd base rates'!D$113)\n+($K403*'fnd base rates'!D$114)\n+($M403*'fnd base rates'!D$116)\n+($N403*'fnd base rates'!D$117)\n+($O403*'fnd base rates'!D$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,4)))\n*$R403","v":810.3},{"$f":"(($D403*'fnd base rates'!E$107)\n+($E403*'fnd base rates'!E$108)\n+($F403*'fnd base rates'!E$109)\n+($G403*'fnd base rates'!E$110)\n+($H403*'fnd base rates'!E$111)\n+($I403*'fnd base rates'!E$112)\n+($J403*'fnd base rates'!E$113)\n+($K403*'fnd base rates'!E$114)\n+($M403*'fnd base rates'!E$116)\n+($N403*'fnd base rates'!E$117)\n+($O403*'fnd base rates'!E$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,5)))\n*$R403","v":4116.9430339999999},{"$f":"(($D403*'fnd base rates'!F$107)\n+($E403*'fnd base rates'!F$108)\n+($F403*'fnd base rates'!F$109)\n+($G403*'fnd base rates'!F$110)\n+($H403*'fnd base rates'!F$111)\n+($I403*'fnd base rates'!F$112)\n+($J403*'fnd base rates'!F$113)\n+($K403*'fnd base rates'!F$114)\n+($M403*'fnd base rates'!F$116)\n+($N403*'fnd base rates'!F$117)\n+($O403*'fnd base rates'!F$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,6)))\n*$R403","v":1327.854926},{"$f":"(($D403*'fnd base rates'!G$107)\n+($E403*'fnd base rates'!G$108)\n+($F403*'fnd base rates'!G$109)\n+($G403*'fnd base rates'!G$110)\n+($H403*'fnd base rates'!G$111)\n+($I403*'fnd base rates'!G$112)\n+($J403*'fnd base rates'!G$113)\n+($K403*'fnd base rates'!G$114)\n+($M403*'fnd base rates'!G$116)\n+($N403*'fnd base rates'!G$117)\n+($O403*'fnd base rates'!G$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,7)))\n*$R403","v":166.41018399999999},{"$f":"(($D403*'fnd base rates'!H$107)\n+($E403*'fnd base rates'!H$108)\n+($F403*'fnd base rates'!H$109)\n+($G403*'fnd base rates'!H$110)\n+($H403*'fnd base rates'!H$111)\n+($I403*'fnd base rates'!H$112)\n+($J403*'fnd base rates'!H$113)\n+($K403*'fnd base rates'!H$114)\n+($M403*'fnd base rates'!H$116)\n+($N403*'fnd base rates'!H$117)\n+($O403*'fnd base rates'!H$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D403*'fnd base rates'!I$107)\n+($E403*'fnd base rates'!I$108)\n+($F403*'fnd base rates'!I$109)\n+($G403*'fnd base rates'!I$110)\n+($H403*'fnd base rates'!I$111)\n+($I403*'fnd base rates'!I$112)\n+($J403*'fnd base rates'!I$113)\n+($K403*'fnd base rates'!I$114)\n+($M403*'fnd base rates'!I$116)\n+($N403*'fnd base rates'!I$117)\n+($O403*'fnd base rates'!I$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,9)))\n*$R403","v":378.55},{"$f":"(($D403*'fnd base rates'!J$107)\n+($E403*'fnd base rates'!J$108)\n+($F403*'fnd base rates'!J$109)\n+($G403*'fnd base rates'!J$110)\n+($H403*'fnd base rates'!J$111)\n+($I403*'fnd base rates'!J$112)\n+($J403*'fnd base rates'!J$113)\n+($K403*'fnd base rates'!J$114)\n+($M403*'fnd base rates'!J$116)\n+($N403*'fnd base rates'!J$117)\n+($O403*'fnd base rates'!J$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,10)))\n*$R403","v":161.32},{"$f":"(($D403*'fnd base rates'!K$107)\n+($E403*'fnd base rates'!K$108)\n+($F403*'fnd base rates'!K$109)\n+($G403*'fnd base rates'!K$110)\n+($H403*'fnd base rates'!K$111)\n+($I403*'fnd base rates'!K$112)\n+($J403*'fnd base rates'!K$113)\n+($K403*'fnd base rates'!K$114)\n+($M403*'fnd base rates'!K$116)\n+($N403*'fnd base rates'!K$117)\n+($O403*'fnd base rates'!K$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,11)))\n*$R403","v":1167.6620190000001},{"$f":"(($D403*'fnd base rates'!L$107)\n+($E403*'fnd base rates'!L$108)\n+($F403*'fnd base rates'!L$109)\n+($G403*'fnd base rates'!L$110)\n+($H403*'fnd base rates'!L$111)\n+($I403*'fnd base rates'!L$112)\n+($J403*'fnd base rates'!L$113)\n+($K403*'fnd base rates'!L$114)\n+($M403*'fnd base rates'!L$116)\n+($N403*'fnd base rates'!L$117)\n+($O403*'fnd base rates'!L$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D403*'fnd base rates'!M$107)\n+($E403*'fnd base rates'!M$108)\n+($F403*'fnd base rates'!M$109)\n+($G403*'fnd base rates'!M$110)\n+($H403*'fnd base rates'!M$111)\n+($I403*'fnd base rates'!M$112)\n+($J403*'fnd base rates'!M$113)\n+($K403*'fnd base rates'!M$114)\n+($M403*'fnd base rates'!M$116)\n+($N403*'fnd base rates'!M$117)\n+($O403*'fnd base rates'!M$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,13)))","v":0},11036.911266000001,null,450086327,"450","086","327",1,1,11036.911266000001,11037,-8421,19458,null,null,null,null,null,null,0,null,0]
["450",450086337,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D404","v":0},{"$f":"'fnd enro'!E404","v":0},{"$f":"'fnd enro'!F404","v":0},{"$f":"'fnd enro'!G404","v":1},{"$f":"'fnd enro'!H404","v":0},{"$f":"'fnd enro'!I404","v":0},{"$f":"'fnd enro'!J404","v":0},{"$f":"'fnd enro'!K404","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L404","v":0},{"$f":"'fnd enro'!M404","v":0},{"$f":"'fnd enro'!N404","v":0},{"$f":"'fnd enro'!O404","v":0},{"$f":"'fnd enro'!P404","v":1},{"$f":"'fnd enro'!R404","v":1},1,{"$f":"VALUE('fnd enro'!Q404)","v":5},null,{"$f":"(($D404*'fnd base rates'!C$107)\n+($E404*'fnd base rates'!C$108)\n+($F404*'fnd base rates'!C$109)\n+($G404*'fnd base rates'!C$110)\n+($H404*'fnd base rates'!C$111)\n+($I404*'fnd base rates'!C$112)\n+($J404*'fnd base rates'!C$113)\n+($K404*'fnd base rates'!C$114)\n+($M404*'fnd base rates'!C$116)\n+($N404*'fnd base rates'!C$117)\n+($O404*'fnd base rates'!C$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,3)))\n*$R404","v":636.21891299999993},{"$f":"(($D404*'fnd base rates'!D$107)\n+($E404*'fnd base rates'!D$108)\n+($F404*'fnd base rates'!D$109)\n+($G404*'fnd base rates'!D$110)\n+($H404*'fnd base rates'!D$111)\n+($I404*'fnd base rates'!D$112)\n+($J404*'fnd base rates'!D$113)\n+($K404*'fnd base rates'!D$114)\n+($M404*'fnd base rates'!D$116)\n+($N404*'fnd base rates'!D$117)\n+($O404*'fnd base rates'!D$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,4)))\n*$R404","v":1122.4499999999998},{"$f":"(($D404*'fnd base rates'!E$107)\n+($E404*'fnd base rates'!E$108)\n+($F404*'fnd base rates'!E$109)\n+($G404*'fnd base rates'!E$110)\n+($H404*'fnd base rates'!E$111)\n+($I404*'fnd base rates'!E$112)\n+($J404*'fnd base rates'!E$113)\n+($K404*'fnd base rates'!E$114)\n+($M404*'fnd base rates'!E$116)\n+($N404*'fnd base rates'!E$117)\n+($O404*'fnd base rates'!E$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,5)))\n*$R404","v":7164.1430339999997},{"$f":"(($D404*'fnd base rates'!F$107)\n+($E404*'fnd base rates'!F$108)\n+($F404*'fnd base rates'!F$109)\n+($G404*'fnd base rates'!F$110)\n+($H404*'fnd base rates'!F$111)\n+($I404*'fnd base rates'!F$112)\n+($J404*'fnd base rates'!F$113)\n+($K404*'fnd base rates'!F$114)\n+($M404*'fnd base rates'!F$116)\n+($N404*'fnd base rates'!F$117)\n+($O404*'fnd base rates'!F$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,6)))\n*$R404","v":1327.854926},{"$f":"(($D404*'fnd base rates'!G$107)\n+($E404*'fnd base rates'!G$108)\n+($F404*'fnd base rates'!G$109)\n+($G404*'fnd base rates'!G$110)\n+($H404*'fnd base rates'!G$111)\n+($I404*'fnd base rates'!G$112)\n+($J404*'fnd base rates'!G$113)\n+($K404*'fnd base rates'!G$114)\n+($M404*'fnd base rates'!G$116)\n+($N404*'fnd base rates'!G$117)\n+($O404*'fnd base rates'!G$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,7)))\n*$R404","v":314.25018399999999},{"$f":"(($D404*'fnd base rates'!H$107)\n+($E404*'fnd base rates'!H$108)\n+($F404*'fnd base rates'!H$109)\n+($G404*'fnd base rates'!H$110)\n+($H404*'fnd base rates'!H$111)\n+($I404*'fnd base rates'!H$112)\n+($J404*'fnd base rates'!H$113)\n+($K404*'fnd base rates'!H$114)\n+($M404*'fnd base rates'!H$116)\n+($N404*'fnd base rates'!H$117)\n+($O404*'fnd base rates'!H$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,8)))","v":577.33686},{"$f":"(($D404*'fnd base rates'!I$107)\n+($E404*'fnd base rates'!I$108)\n+($F404*'fnd base rates'!I$109)\n+($G404*'fnd base rates'!I$110)\n+($H404*'fnd base rates'!I$111)\n+($I404*'fnd base rates'!I$112)\n+($J404*'fnd base rates'!I$113)\n+($K404*'fnd base rates'!I$114)\n+($M404*'fnd base rates'!I$116)\n+($N404*'fnd base rates'!I$117)\n+($O404*'fnd base rates'!I$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,9)))\n*$R404","v":501.94},{"$f":"(($D404*'fnd base rates'!J$107)\n+($E404*'fnd base rates'!J$108)\n+($F404*'fnd base rates'!J$109)\n+($G404*'fnd base rates'!J$110)\n+($H404*'fnd base rates'!J$111)\n+($I404*'fnd base rates'!J$112)\n+($J404*'fnd base rates'!J$113)\n+($K404*'fnd base rates'!J$114)\n+($M404*'fnd base rates'!J$116)\n+($N404*'fnd base rates'!J$117)\n+($O404*'fnd base rates'!J$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,10)))\n*$R404","v":802.49},{"$f":"(($D404*'fnd base rates'!K$107)\n+($E404*'fnd base rates'!K$108)\n+($F404*'fnd base rates'!K$109)\n+($G404*'fnd base rates'!K$110)\n+($H404*'fnd base rates'!K$111)\n+($I404*'fnd base rates'!K$112)\n+($J404*'fnd base rates'!K$113)\n+($K404*'fnd base rates'!K$114)\n+($M404*'fnd base rates'!K$116)\n+($N404*'fnd base rates'!K$117)\n+($O404*'fnd base rates'!K$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,11)))\n*$R404","v":1167.6620190000001},{"$f":"(($D404*'fnd base rates'!L$107)\n+($E404*'fnd base rates'!L$108)\n+($F404*'fnd base rates'!L$109)\n+($G404*'fnd base rates'!L$110)\n+($H404*'fnd base rates'!L$111)\n+($I404*'fnd base rates'!L$112)\n+($J404*'fnd base rates'!L$113)\n+($K404*'fnd base rates'!L$114)\n+($M404*'fnd base rates'!L$116)\n+($N404*'fnd base rates'!L$117)\n+($O404*'fnd base rates'!L$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,12)))","v":2303.8853300000001},{"$f":"(($D404*'fnd base rates'!M$107)\n+($E404*'fnd base rates'!M$108)\n+($F404*'fnd base rates'!M$109)\n+($G404*'fnd base rates'!M$110)\n+($H404*'fnd base rates'!M$111)\n+($I404*'fnd base rates'!M$112)\n+($J404*'fnd base rates'!M$113)\n+($K404*'fnd base rates'!M$114)\n+($M404*'fnd base rates'!M$116)\n+($N404*'fnd base rates'!M$117)\n+($O404*'fnd base rates'!M$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,13)))","v":0},15918.231265999999,null,450086337,"450","086","337",1,1,15918.231265999999,15918,4184,11734,null,null,null,null,null,null,0,null,0]
["450",450086340,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D405","v":0},{"$f":"'fnd enro'!E405","v":0},{"$f":"'fnd enro'!F405","v":0},{"$f":"'fnd enro'!G405","v":3},{"$f":"'fnd enro'!H405","v":3},{"$f":"'fnd enro'!I405","v":0},{"$f":"'fnd enro'!J405","v":0},{"$f":"'fnd enro'!K405","v":0.23580000000000001},{"$f":"'fnd enro'!L405","v":0},{"$f":"'fnd enro'!M405","v":0},{"$f":"'fnd enro'!N405","v":0},{"$f":"'fnd enro'!O405","v":0},{"$f":"'fnd enro'!P405","v":3},{"$f":"'fnd enro'!R405","v":6},1,{"$f":"VALUE('fnd enro'!Q405)","v":7},null,{"$f":"(($D405*'fnd base rates'!C$107)\n+($E405*'fnd base rates'!C$108)\n+($F405*'fnd base rates'!C$109)\n+($G405*'fnd base rates'!C$110)\n+($H405*'fnd base rates'!C$111)\n+($I405*'fnd base rates'!C$112)\n+($J405*'fnd base rates'!C$113)\n+($K405*'fnd base rates'!C$114)\n+($M405*'fnd base rates'!C$116)\n+($N405*'fnd base rates'!C$117)\n+($O405*'fnd base rates'!C$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,3)))\n*$R405","v":3658.2234779999994},{"$f":"(($D405*'fnd base rates'!D$107)\n+($E405*'fnd base rates'!D$108)\n+($F405*'fnd base rates'!D$109)\n+($G405*'fnd base rates'!D$110)\n+($H405*'fnd base rates'!D$111)\n+($I405*'fnd base rates'!D$112)\n+($J405*'fnd base rates'!D$113)\n+($K405*'fnd base rates'!D$114)\n+($M405*'fnd base rates'!D$116)\n+($N405*'fnd base rates'!D$117)\n+($O405*'fnd base rates'!D$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,4)))\n*$R405","v":5980.8599999999988},{"$f":"(($D405*'fnd base rates'!E$107)\n+($E405*'fnd base rates'!E$108)\n+($F405*'fnd base rates'!E$109)\n+($G405*'fnd base rates'!E$110)\n+($H405*'fnd base rates'!E$111)\n+($I405*'fnd base rates'!E$112)\n+($J405*'fnd base rates'!E$113)\n+($K405*'fnd base rates'!E$114)\n+($M405*'fnd base rates'!E$116)\n+($N405*'fnd base rates'!E$117)\n+($O405*'fnd base rates'!E$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,5)))\n*$R405","v":34288.488204000001},{"$f":"(($D405*'fnd base rates'!F$107)\n+($E405*'fnd base rates'!F$108)\n+($F405*'fnd base rates'!F$109)\n+($G405*'fnd base rates'!F$110)\n+($H405*'fnd base rates'!F$111)\n+($I405*'fnd base rates'!F$112)\n+($J405*'fnd base rates'!F$113)\n+($K405*'fnd base rates'!F$114)\n+($M405*'fnd base rates'!F$116)\n+($N405*'fnd base rates'!F$117)\n+($O405*'fnd base rates'!F$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,6)))\n*$R405","v":7166.2495560000007},{"$f":"(($D405*'fnd base rates'!G$107)\n+($E405*'fnd base rates'!G$108)\n+($F405*'fnd base rates'!G$109)\n+($G405*'fnd base rates'!G$110)\n+($H405*'fnd base rates'!G$111)\n+($I405*'fnd base rates'!G$112)\n+($J405*'fnd base rates'!G$113)\n+($K405*'fnd base rates'!G$114)\n+($M405*'fnd base rates'!G$116)\n+($N405*'fnd base rates'!G$117)\n+($O405*'fnd base rates'!G$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,7)))\n*$R405","v":1565.461104},{"$f":"(($D405*'fnd base rates'!H$107)\n+($E405*'fnd base rates'!H$108)\n+($F405*'fnd base rates'!H$109)\n+($G405*'fnd base rates'!H$110)\n+($H405*'fnd base rates'!H$111)\n+($I405*'fnd base rates'!H$112)\n+($J405*'fnd base rates'!H$113)\n+($K405*'fnd base rates'!H$114)\n+($M405*'fnd base rates'!H$116)\n+($N405*'fnd base rates'!H$117)\n+($O405*'fnd base rates'!H$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,8)))","v":3409.3011599999995},{"$f":"(($D405*'fnd base rates'!I$107)\n+($E405*'fnd base rates'!I$108)\n+($F405*'fnd base rates'!I$109)\n+($G405*'fnd base rates'!I$110)\n+($H405*'fnd base rates'!I$111)\n+($I405*'fnd base rates'!I$112)\n+($J405*'fnd base rates'!I$113)\n+($K405*'fnd base rates'!I$114)\n+($M405*'fnd base rates'!I$116)\n+($N405*'fnd base rates'!I$117)\n+($O405*'fnd base rates'!I$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,9)))\n*$R405","v":2803.17},{"$f":"(($D405*'fnd base rates'!J$107)\n+($E405*'fnd base rates'!J$108)\n+($F405*'fnd base rates'!J$109)\n+($G405*'fnd base rates'!J$110)\n+($H405*'fnd base rates'!J$111)\n+($I405*'fnd base rates'!J$112)\n+($J405*'fnd base rates'!J$113)\n+($K405*'fnd base rates'!J$114)\n+($M405*'fnd base rates'!J$116)\n+($N405*'fnd base rates'!J$117)\n+($O405*'fnd base rates'!J$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,10)))\n*$R405","v":3573.15},{"$f":"(($D405*'fnd base rates'!K$107)\n+($E405*'fnd base rates'!K$108)\n+($F405*'fnd base rates'!K$109)\n+($G405*'fnd base rates'!K$110)\n+($H405*'fnd base rates'!K$111)\n+($I405*'fnd base rates'!K$112)\n+($J405*'fnd base rates'!K$113)\n+($K405*'fnd base rates'!K$114)\n+($M405*'fnd base rates'!K$116)\n+($N405*'fnd base rates'!K$117)\n+($O405*'fnd base rates'!K$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,11)))\n*$R405","v":7266.342114},{"$f":"(($D405*'fnd base rates'!L$107)\n+($E405*'fnd base rates'!L$108)\n+($F405*'fnd base rates'!L$109)\n+($G405*'fnd base rates'!L$110)\n+($H405*'fnd base rates'!L$111)\n+($I405*'fnd base rates'!L$112)\n+($J405*'fnd base rates'!L$113)\n+($K405*'fnd base rates'!L$114)\n+($M405*'fnd base rates'!L$116)\n+($N405*'fnd base rates'!L$117)\n+($O405*'fnd base rates'!L$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,12)))","v":12892.02198},{"$f":"(($D405*'fnd base rates'!M$107)\n+($E405*'fnd base rates'!M$108)\n+($F405*'fnd base rates'!M$109)\n+($G405*'fnd base rates'!M$110)\n+($H405*'fnd base rates'!M$111)\n+($I405*'fnd base rates'!M$112)\n+($J405*'fnd base rates'!M$113)\n+($K405*'fnd base rates'!M$114)\n+($M405*'fnd base rates'!M$116)\n+($N405*'fnd base rates'!M$117)\n+($O405*'fnd base rates'!M$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,13)))","v":0},82603.26759600002,null,450086340,"450","086","340",1,6,82603.26759600002,13767,1396,12371,null,null,null,null,null,null,0,null,0]
["450",450086670,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D406","v":0},{"$f":"'fnd enro'!E406","v":0},{"$f":"'fnd enro'!F406","v":0},{"$f":"'fnd enro'!G406","v":0},{"$f":"'fnd enro'!H406","v":1},{"$f":"'fnd enro'!I406","v":0},{"$f":"'fnd enro'!J406","v":0},{"$f":"'fnd enro'!K406","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L406","v":0},{"$f":"'fnd enro'!M406","v":0},{"$f":"'fnd enro'!N406","v":0},{"$f":"'fnd enro'!O406","v":0},{"$f":"'fnd enro'!P406","v":1},{"$f":"'fnd enro'!R406","v":1},1,{"$f":"VALUE('fnd enro'!Q406)","v":6},null,{"$f":"(($D406*'fnd base rates'!C$107)\n+($E406*'fnd base rates'!C$108)\n+($F406*'fnd base rates'!C$109)\n+($G406*'fnd base rates'!C$110)\n+($H406*'fnd base rates'!C$111)\n+($I406*'fnd base rates'!C$112)\n+($J406*'fnd base rates'!C$113)\n+($K406*'fnd base rates'!C$114)\n+($M406*'fnd base rates'!C$116)\n+($N406*'fnd base rates'!C$117)\n+($O406*'fnd base rates'!C$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,3)))\n*$R406","v":643.07891299999994},{"$f":"(($D406*'fnd base rates'!D$107)\n+($E406*'fnd base rates'!D$108)\n+($F406*'fnd base rates'!D$109)\n+($G406*'fnd base rates'!D$110)\n+($H406*'fnd base rates'!D$111)\n+($I406*'fnd base rates'!D$112)\n+($J406*'fnd base rates'!D$113)\n+($K406*'fnd base rates'!D$114)\n+($M406*'fnd base rates'!D$116)\n+($N406*'fnd base rates'!D$117)\n+($O406*'fnd base rates'!D$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,4)))\n*$R406","v":1154.97},{"$f":"(($D406*'fnd base rates'!E$107)\n+($E406*'fnd base rates'!E$108)\n+($F406*'fnd base rates'!E$109)\n+($G406*'fnd base rates'!E$110)\n+($H406*'fnd base rates'!E$111)\n+($I406*'fnd base rates'!E$112)\n+($J406*'fnd base rates'!E$113)\n+($K406*'fnd base rates'!E$114)\n+($M406*'fnd base rates'!E$116)\n+($N406*'fnd base rates'!E$117)\n+($O406*'fnd base rates'!E$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,5)))\n*$R406","v":7035.7330339999999},{"$f":"(($D406*'fnd base rates'!F$107)\n+($E406*'fnd base rates'!F$108)\n+($F406*'fnd base rates'!F$109)\n+($G406*'fnd base rates'!F$110)\n+($H406*'fnd base rates'!F$111)\n+($I406*'fnd base rates'!F$112)\n+($J406*'fnd base rates'!F$113)\n+($K406*'fnd base rates'!F$114)\n+($M406*'fnd base rates'!F$116)\n+($N406*'fnd base rates'!F$117)\n+($O406*'fnd base rates'!F$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,6)))\n*$R406","v":1060.8949259999999},{"$f":"(($D406*'fnd base rates'!G$107)\n+($E406*'fnd base rates'!G$108)\n+($F406*'fnd base rates'!G$109)\n+($G406*'fnd base rates'!G$110)\n+($H406*'fnd base rates'!G$111)\n+($I406*'fnd base rates'!G$112)\n+($J406*'fnd base rates'!G$113)\n+($K406*'fnd base rates'!G$114)\n+($M406*'fnd base rates'!G$116)\n+($N406*'fnd base rates'!G$117)\n+($O406*'fnd base rates'!G$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,7)))\n*$R406","v":341.98018400000001},{"$f":"(($D406*'fnd base rates'!H$107)\n+($E406*'fnd base rates'!H$108)\n+($F406*'fnd base rates'!H$109)\n+($G406*'fnd base rates'!H$110)\n+($H406*'fnd base rates'!H$111)\n+($I406*'fnd base rates'!H$112)\n+($J406*'fnd base rates'!H$113)\n+($K406*'fnd base rates'!H$114)\n+($M406*'fnd base rates'!H$116)\n+($N406*'fnd base rates'!H$117)\n+($O406*'fnd base rates'!H$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,8)))","v":579.70686000000001},{"$f":"(($D406*'fnd base rates'!I$107)\n+($E406*'fnd base rates'!I$108)\n+($F406*'fnd base rates'!I$109)\n+($G406*'fnd base rates'!I$110)\n+($H406*'fnd base rates'!I$111)\n+($I406*'fnd base rates'!I$112)\n+($J406*'fnd base rates'!I$113)\n+($K406*'fnd base rates'!I$114)\n+($M406*'fnd base rates'!I$116)\n+($N406*'fnd base rates'!I$117)\n+($O406*'fnd base rates'!I$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,9)))\n*$R406","v":544.63},{"$f":"(($D406*'fnd base rates'!J$107)\n+($E406*'fnd base rates'!J$108)\n+($F406*'fnd base rates'!J$109)\n+($G406*'fnd base rates'!J$110)\n+($H406*'fnd base rates'!J$111)\n+($I406*'fnd base rates'!J$112)\n+($J406*'fnd base rates'!J$113)\n+($K406*'fnd base rates'!J$114)\n+($M406*'fnd base rates'!J$116)\n+($N406*'fnd base rates'!J$117)\n+($O406*'fnd base rates'!J$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,10)))\n*$R406","v":971.48},{"$f":"(($D406*'fnd base rates'!K$107)\n+($E406*'fnd base rates'!K$108)\n+($F406*'fnd base rates'!K$109)\n+($G406*'fnd base rates'!K$110)\n+($H406*'fnd base rates'!K$111)\n+($I406*'fnd base rates'!K$112)\n+($J406*'fnd base rates'!K$113)\n+($K406*'fnd base rates'!K$114)\n+($M406*'fnd base rates'!K$116)\n+($N406*'fnd base rates'!K$117)\n+($O406*'fnd base rates'!K$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,11)))\n*$R406","v":1254.4520190000001},{"$f":"(($D406*'fnd base rates'!L$107)\n+($E406*'fnd base rates'!L$108)\n+($F406*'fnd base rates'!L$109)\n+($G406*'fnd base rates'!L$110)\n+($H406*'fnd base rates'!L$111)\n+($I406*'fnd base rates'!L$112)\n+($J406*'fnd base rates'!L$113)\n+($K406*'fnd base rates'!L$114)\n+($M406*'fnd base rates'!L$116)\n+($N406*'fnd base rates'!L$117)\n+($O406*'fnd base rates'!L$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,12)))","v":2467.1553299999996},{"$f":"(($D406*'fnd base rates'!M$107)\n+($E406*'fnd base rates'!M$108)\n+($F406*'fnd base rates'!M$109)\n+($G406*'fnd base rates'!M$110)\n+($H406*'fnd base rates'!M$111)\n+($I406*'fnd base rates'!M$112)\n+($J406*'fnd base rates'!M$113)\n+($K406*'fnd base rates'!M$114)\n+($M406*'fnd base rates'!M$116)\n+($N406*'fnd base rates'!M$117)\n+($O406*'fnd base rates'!M$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,13)))","v":0},16054.081265999999,null,450086670,"450","086","670",1,{"$f":"enro","v":1},16054.081265999999,16054,3973,12081,null,null,null,null,null,null,0,null,0]
["450",450086674,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D407","v":0},{"$f":"'fnd enro'!E407","v":0},{"$f":"'fnd enro'!F407","v":0},{"$f":"'fnd enro'!G407","v":1},{"$f":"'fnd enro'!H407","v":0},{"$f":"'fnd enro'!I407","v":0},{"$f":"'fnd enro'!J407","v":0},{"$f":"'fnd enro'!K407","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L407","v":0},{"$f":"'fnd enro'!M407","v":0},{"$f":"'fnd enro'!N407","v":0},{"$f":"'fnd enro'!O407","v":0},{"$f":"'fnd enro'!P407","v":0},{"$f":"'fnd enro'!R407","v":1},1,{"$f":"VALUE('fnd enro'!Q407)","v":10},null,{"$f":"(($D407*'fnd base rates'!C$107)\n+($E407*'fnd base rates'!C$108)\n+($F407*'fnd base rates'!C$109)\n+($G407*'fnd base rates'!C$110)\n+($H407*'fnd base rates'!C$111)\n+($I407*'fnd base rates'!C$112)\n+($J407*'fnd base rates'!C$113)\n+($K407*'fnd base rates'!C$114)\n+($M407*'fnd base rates'!C$116)\n+($N407*'fnd base rates'!C$117)\n+($O407*'fnd base rates'!C$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,3)))\n*$R407","v":570.33891299999993},{"$f":"(($D407*'fnd base rates'!D$107)\n+($E407*'fnd base rates'!D$108)\n+($F407*'fnd base rates'!D$109)\n+($G407*'fnd base rates'!D$110)\n+($H407*'fnd base rates'!D$111)\n+($I407*'fnd base rates'!D$112)\n+($J407*'fnd base rates'!D$113)\n+($K407*'fnd base rates'!D$114)\n+($M407*'fnd base rates'!D$116)\n+($N407*'fnd base rates'!D$117)\n+($O407*'fnd base rates'!D$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,4)))\n*$R407","v":810.3},{"$f":"(($D407*'fnd base rates'!E$107)\n+($E407*'fnd base rates'!E$108)\n+($F407*'fnd base rates'!E$109)\n+($G407*'fnd base rates'!E$110)\n+($H407*'fnd base rates'!E$111)\n+($I407*'fnd base rates'!E$112)\n+($J407*'fnd base rates'!E$113)\n+($K407*'fnd base rates'!E$114)\n+($M407*'fnd base rates'!E$116)\n+($N407*'fnd base rates'!E$117)\n+($O407*'fnd base rates'!E$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,5)))\n*$R407","v":4116.9430339999999},{"$f":"(($D407*'fnd base rates'!F$107)\n+($E407*'fnd base rates'!F$108)\n+($F407*'fnd base rates'!F$109)\n+($G407*'fnd base rates'!F$110)\n+($H407*'fnd base rates'!F$111)\n+($I407*'fnd base rates'!F$112)\n+($J407*'fnd base rates'!F$113)\n+($K407*'fnd base rates'!F$114)\n+($M407*'fnd base rates'!F$116)\n+($N407*'fnd base rates'!F$117)\n+($O407*'fnd base rates'!F$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,6)))\n*$R407","v":1327.854926},{"$f":"(($D407*'fnd base rates'!G$107)\n+($E407*'fnd base rates'!G$108)\n+($F407*'fnd base rates'!G$109)\n+($G407*'fnd base rates'!G$110)\n+($H407*'fnd base rates'!G$111)\n+($I407*'fnd base rates'!G$112)\n+($J407*'fnd base rates'!G$113)\n+($K407*'fnd base rates'!G$114)\n+($M407*'fnd base rates'!G$116)\n+($N407*'fnd base rates'!G$117)\n+($O407*'fnd base rates'!G$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,7)))\n*$R407","v":166.41018399999999},{"$f":"(($D407*'fnd base rates'!H$107)\n+($E407*'fnd base rates'!H$108)\n+($F407*'fnd base rates'!H$109)\n+($G407*'fnd base rates'!H$110)\n+($H407*'fnd base rates'!H$111)\n+($I407*'fnd base rates'!H$112)\n+($J407*'fnd base rates'!H$113)\n+($K407*'fnd base rates'!H$114)\n+($M407*'fnd base rates'!H$116)\n+($N407*'fnd base rates'!H$117)\n+($O407*'fnd base rates'!H$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D407*'fnd base rates'!I$107)\n+($E407*'fnd base rates'!I$108)\n+($F407*'fnd base rates'!I$109)\n+($G407*'fnd base rates'!I$110)\n+($H407*'fnd base rates'!I$111)\n+($I407*'fnd base rates'!I$112)\n+($J407*'fnd base rates'!I$113)\n+($K407*'fnd base rates'!I$114)\n+($M407*'fnd base rates'!I$116)\n+($N407*'fnd base rates'!I$117)\n+($O407*'fnd base rates'!I$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,9)))\n*$R407","v":378.55},{"$f":"(($D407*'fnd base rates'!J$107)\n+($E407*'fnd base rates'!J$108)\n+($F407*'fnd base rates'!J$109)\n+($G407*'fnd base rates'!J$110)\n+($H407*'fnd base rates'!J$111)\n+($I407*'fnd base rates'!J$112)\n+($J407*'fnd base rates'!J$113)\n+($K407*'fnd base rates'!J$114)\n+($M407*'fnd base rates'!J$116)\n+($N407*'fnd base rates'!J$117)\n+($O407*'fnd base rates'!J$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,10)))\n*$R407","v":161.32},{"$f":"(($D407*'fnd base rates'!K$107)\n+($E407*'fnd base rates'!K$108)\n+($F407*'fnd base rates'!K$109)\n+($G407*'fnd base rates'!K$110)\n+($H407*'fnd base rates'!K$111)\n+($I407*'fnd base rates'!K$112)\n+($J407*'fnd base rates'!K$113)\n+($K407*'fnd base rates'!K$114)\n+($M407*'fnd base rates'!K$116)\n+($N407*'fnd base rates'!K$117)\n+($O407*'fnd base rates'!K$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,11)))\n*$R407","v":1167.6620190000001},{"$f":"(($D407*'fnd base rates'!L$107)\n+($E407*'fnd base rates'!L$108)\n+($F407*'fnd base rates'!L$109)\n+($G407*'fnd base rates'!L$110)\n+($H407*'fnd base rates'!L$111)\n+($I407*'fnd base rates'!L$112)\n+($J407*'fnd base rates'!L$113)\n+($K407*'fnd base rates'!L$114)\n+($M407*'fnd base rates'!L$116)\n+($N407*'fnd base rates'!L$117)\n+($O407*'fnd base rates'!L$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D407*'fnd base rates'!M$107)\n+($E407*'fnd base rates'!M$108)\n+($F407*'fnd base rates'!M$109)\n+($G407*'fnd base rates'!M$110)\n+($H407*'fnd base rates'!M$111)\n+($I407*'fnd base rates'!M$112)\n+($J407*'fnd base rates'!M$113)\n+($K407*'fnd base rates'!M$114)\n+($M407*'fnd base rates'!M$116)\n+($N407*'fnd base rates'!M$117)\n+($O407*'fnd base rates'!M$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,13)))","v":0},11036.911266000001,null,450086674,"450","086","674",1,1,11036.911266000001,11037,0,11037,null,null,null,null,null,null,0,null,0]
["450",450086683,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D408","v":0},{"$f":"'fnd enro'!E408","v":0},{"$f":"'fnd enro'!F408","v":0},{"$f":"'fnd enro'!G408","v":0},{"$f":"'fnd enro'!H408","v":2},{"$f":"'fnd enro'!I408","v":0},{"$f":"'fnd enro'!J408","v":0},{"$f":"'fnd enro'!K408","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L408","v":0},{"$f":"'fnd enro'!M408","v":0},{"$f":"'fnd enro'!N408","v":0},{"$f":"'fnd enro'!O408","v":0},{"$f":"'fnd enro'!P408","v":0},{"$f":"'fnd enro'!R408","v":2},1,{"$f":"VALUE('fnd enro'!Q408)","v":4},null,{"$f":"(($D408*'fnd base rates'!C$107)\n+($E408*'fnd base rates'!C$108)\n+($F408*'fnd base rates'!C$109)\n+($G408*'fnd base rates'!C$110)\n+($H408*'fnd base rates'!C$111)\n+($I408*'fnd base rates'!C$112)\n+($J408*'fnd base rates'!C$113)\n+($K408*'fnd base rates'!C$114)\n+($M408*'fnd base rates'!C$116)\n+($N408*'fnd base rates'!C$117)\n+($O408*'fnd base rates'!C$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,3)))\n*$R408","v":1140.6778259999999},{"$f":"(($D408*'fnd base rates'!D$107)\n+($E408*'fnd base rates'!D$108)\n+($F408*'fnd base rates'!D$109)\n+($G408*'fnd base rates'!D$110)\n+($H408*'fnd base rates'!D$111)\n+($I408*'fnd base rates'!D$112)\n+($J408*'fnd base rates'!D$113)\n+($K408*'fnd base rates'!D$114)\n+($M408*'fnd base rates'!D$116)\n+($N408*'fnd base rates'!D$117)\n+($O408*'fnd base rates'!D$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,4)))\n*$R408","v":1620.6},{"$f":"(($D408*'fnd base rates'!E$107)\n+($E408*'fnd base rates'!E$108)\n+($F408*'fnd base rates'!E$109)\n+($G408*'fnd base rates'!E$110)\n+($H408*'fnd base rates'!E$111)\n+($I408*'fnd base rates'!E$112)\n+($J408*'fnd base rates'!E$113)\n+($K408*'fnd base rates'!E$114)\n+($M408*'fnd base rates'!E$116)\n+($N408*'fnd base rates'!E$117)\n+($O408*'fnd base rates'!E$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,5)))\n*$R408","v":7342.2260679999999},{"$f":"(($D408*'fnd base rates'!F$107)\n+($E408*'fnd base rates'!F$108)\n+($F408*'fnd base rates'!F$109)\n+($G408*'fnd base rates'!F$110)\n+($H408*'fnd base rates'!F$111)\n+($I408*'fnd base rates'!F$112)\n+($J408*'fnd base rates'!F$113)\n+($K408*'fnd base rates'!F$114)\n+($M408*'fnd base rates'!F$116)\n+($N408*'fnd base rates'!F$117)\n+($O408*'fnd base rates'!F$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,6)))\n*$R408","v":2121.7898519999999},{"$f":"(($D408*'fnd base rates'!G$107)\n+($E408*'fnd base rates'!G$108)\n+($F408*'fnd base rates'!G$109)\n+($G408*'fnd base rates'!G$110)\n+($H408*'fnd base rates'!G$111)\n+($I408*'fnd base rates'!G$112)\n+($J408*'fnd base rates'!G$113)\n+($K408*'fnd base rates'!G$114)\n+($M408*'fnd base rates'!G$116)\n+($N408*'fnd base rates'!G$117)\n+($O408*'fnd base rates'!G$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,7)))\n*$R408","v":357.50036799999998},{"$f":"(($D408*'fnd base rates'!H$107)\n+($E408*'fnd base rates'!H$108)\n+($F408*'fnd base rates'!H$109)\n+($G408*'fnd base rates'!H$110)\n+($H408*'fnd base rates'!H$111)\n+($I408*'fnd base rates'!H$112)\n+($J408*'fnd base rates'!H$113)\n+($K408*'fnd base rates'!H$114)\n+($M408*'fnd base rates'!H$116)\n+($N408*'fnd base rates'!H$117)\n+($O408*'fnd base rates'!H$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D408*'fnd base rates'!I$107)\n+($E408*'fnd base rates'!I$108)\n+($F408*'fnd base rates'!I$109)\n+($G408*'fnd base rates'!I$110)\n+($H408*'fnd base rates'!I$111)\n+($I408*'fnd base rates'!I$112)\n+($J408*'fnd base rates'!I$113)\n+($K408*'fnd base rates'!I$114)\n+($M408*'fnd base rates'!I$116)\n+($N408*'fnd base rates'!I$117)\n+($O408*'fnd base rates'!I$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,9)))\n*$R408","v":816.78},{"$f":"(($D408*'fnd base rates'!J$107)\n+($E408*'fnd base rates'!J$108)\n+($F408*'fnd base rates'!J$109)\n+($G408*'fnd base rates'!J$110)\n+($H408*'fnd base rates'!J$111)\n+($I408*'fnd base rates'!J$112)\n+($J408*'fnd base rates'!J$113)\n+($K408*'fnd base rates'!J$114)\n+($M408*'fnd base rates'!J$116)\n+($N408*'fnd base rates'!J$117)\n+($O408*'fnd base rates'!J$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,10)))\n*$R408","v":527.04},{"$f":"(($D408*'fnd base rates'!K$107)\n+($E408*'fnd base rates'!K$108)\n+($F408*'fnd base rates'!K$109)\n+($G408*'fnd base rates'!K$110)\n+($H408*'fnd base rates'!K$111)\n+($I408*'fnd base rates'!K$112)\n+($J408*'fnd base rates'!K$113)\n+($K408*'fnd base rates'!K$114)\n+($M408*'fnd base rates'!K$116)\n+($N408*'fnd base rates'!K$117)\n+($O408*'fnd base rates'!K$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,11)))\n*$R408","v":2508.9040380000001},{"$f":"(($D408*'fnd base rates'!L$107)\n+($E408*'fnd base rates'!L$108)\n+($F408*'fnd base rates'!L$109)\n+($G408*'fnd base rates'!L$110)\n+($H408*'fnd base rates'!L$111)\n+($I408*'fnd base rates'!L$112)\n+($J408*'fnd base rates'!L$113)\n+($K408*'fnd base rates'!L$114)\n+($M408*'fnd base rates'!L$116)\n+($N408*'fnd base rates'!L$117)\n+($O408*'fnd base rates'!L$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,12)))","v":3783.7106599999997},{"$f":"(($D408*'fnd base rates'!M$107)\n+($E408*'fnd base rates'!M$108)\n+($F408*'fnd base rates'!M$109)\n+($G408*'fnd base rates'!M$110)\n+($H408*'fnd base rates'!M$111)\n+($I408*'fnd base rates'!M$112)\n+($J408*'fnd base rates'!M$113)\n+($K408*'fnd base rates'!M$114)\n+($M408*'fnd base rates'!M$116)\n+($N408*'fnd base rates'!M$117)\n+($O408*'fnd base rates'!M$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,13)))","v":0},21328.582532,null,450086683,"450","086","683",1,2,21328.582532,10664,-5254,15918,null,null,null,null,null,null,0,null,0]
["453",453137005,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D409","v":0},{"$f":"'fnd enro'!E409","v":0},{"$f":"'fnd enro'!F409","v":0},{"$f":"'fnd enro'!G409","v":2},{"$f":"'fnd enro'!H409","v":1},{"$f":"'fnd enro'!I409","v":0},{"$f":"'fnd enro'!J409","v":0},{"$f":"'fnd enro'!K409","v":0.1179},{"$f":"'fnd enro'!L409","v":0},{"$f":"'fnd enro'!M409","v":0},{"$f":"'fnd enro'!N409","v":0},{"$f":"'fnd enro'!O409","v":0},{"$f":"'fnd enro'!P409","v":1},{"$f":"'fnd enro'!R409","v":3},1,{"$f":"VALUE('fnd enro'!Q409)","v":8},null,{"$f":"(($D409*'fnd base rates'!C$107)\n+($E409*'fnd base rates'!C$108)\n+($F409*'fnd base rates'!C$109)\n+($G409*'fnd base rates'!C$110)\n+($H409*'fnd base rates'!C$111)\n+($I409*'fnd base rates'!C$112)\n+($J409*'fnd base rates'!C$113)\n+($K409*'fnd base rates'!C$114)\n+($M409*'fnd base rates'!C$116)\n+($N409*'fnd base rates'!C$117)\n+($O409*'fnd base rates'!C$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,3)))\n*$R409","v":1795.7367389999997},{"$f":"(($D409*'fnd base rates'!D$107)\n+($E409*'fnd base rates'!D$108)\n+($F409*'fnd base rates'!D$109)\n+($G409*'fnd base rates'!D$110)\n+($H409*'fnd base rates'!D$111)\n+($I409*'fnd base rates'!D$112)\n+($J409*'fnd base rates'!D$113)\n+($K409*'fnd base rates'!D$114)\n+($M409*'fnd base rates'!D$116)\n+($N409*'fnd base rates'!D$117)\n+($O409*'fnd base rates'!D$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,4)))\n*$R409","v":2832.2799999999997},{"$f":"(($D409*'fnd base rates'!E$107)\n+($E409*'fnd base rates'!E$108)\n+($F409*'fnd base rates'!E$109)\n+($G409*'fnd base rates'!E$110)\n+($H409*'fnd base rates'!E$111)\n+($I409*'fnd base rates'!E$112)\n+($J409*'fnd base rates'!E$113)\n+($K409*'fnd base rates'!E$114)\n+($M409*'fnd base rates'!E$116)\n+($N409*'fnd base rates'!E$117)\n+($O409*'fnd base rates'!E$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,5)))\n*$R409","v":15823.269102000002},{"$f":"(($D409*'fnd base rates'!F$107)\n+($E409*'fnd base rates'!F$108)\n+($F409*'fnd base rates'!F$109)\n+($G409*'fnd base rates'!F$110)\n+($H409*'fnd base rates'!F$111)\n+($I409*'fnd base rates'!F$112)\n+($J409*'fnd base rates'!F$113)\n+($K409*'fnd base rates'!F$114)\n+($M409*'fnd base rates'!F$116)\n+($N409*'fnd base rates'!F$117)\n+($O409*'fnd base rates'!F$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,6)))\n*$R409","v":3716.6047779999999},{"$f":"(($D409*'fnd base rates'!G$107)\n+($E409*'fnd base rates'!G$108)\n+($F409*'fnd base rates'!G$109)\n+($G409*'fnd base rates'!G$110)\n+($H409*'fnd base rates'!G$111)\n+($I409*'fnd base rates'!G$112)\n+($J409*'fnd base rates'!G$113)\n+($K409*'fnd base rates'!G$114)\n+($M409*'fnd base rates'!G$116)\n+($N409*'fnd base rates'!G$117)\n+($O409*'fnd base rates'!G$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,7)))\n*$R409","v":701.66055199999994},{"$f":"(($D409*'fnd base rates'!H$107)\n+($E409*'fnd base rates'!H$108)\n+($F409*'fnd base rates'!H$109)\n+($G409*'fnd base rates'!H$110)\n+($H409*'fnd base rates'!H$111)\n+($I409*'fnd base rates'!H$112)\n+($J409*'fnd base rates'!H$113)\n+($K409*'fnd base rates'!H$114)\n+($M409*'fnd base rates'!H$116)\n+($N409*'fnd base rates'!H$117)\n+($O409*'fnd base rates'!H$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,8)))","v":1693.18058},{"$f":"(($D409*'fnd base rates'!I$107)\n+($E409*'fnd base rates'!I$108)\n+($F409*'fnd base rates'!I$109)\n+($G409*'fnd base rates'!I$110)\n+($H409*'fnd base rates'!I$111)\n+($I409*'fnd base rates'!I$112)\n+($J409*'fnd base rates'!I$113)\n+($K409*'fnd base rates'!I$114)\n+($M409*'fnd base rates'!I$116)\n+($N409*'fnd base rates'!I$117)\n+($O409*'fnd base rates'!I$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,9)))\n*$R409","v":1324.15},{"$f":"(($D409*'fnd base rates'!J$107)\n+($E409*'fnd base rates'!J$108)\n+($F409*'fnd base rates'!J$109)\n+($G409*'fnd base rates'!J$110)\n+($H409*'fnd base rates'!J$111)\n+($I409*'fnd base rates'!J$112)\n+($J409*'fnd base rates'!J$113)\n+($K409*'fnd base rates'!J$114)\n+($M409*'fnd base rates'!J$116)\n+($N409*'fnd base rates'!J$117)\n+($O409*'fnd base rates'!J$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,10)))\n*$R409","v":1410.6100000000001},{"$f":"(($D409*'fnd base rates'!K$107)\n+($E409*'fnd base rates'!K$108)\n+($F409*'fnd base rates'!K$109)\n+($G409*'fnd base rates'!K$110)\n+($H409*'fnd base rates'!K$111)\n+($I409*'fnd base rates'!K$112)\n+($J409*'fnd base rates'!K$113)\n+($K409*'fnd base rates'!K$114)\n+($M409*'fnd base rates'!K$116)\n+($N409*'fnd base rates'!K$117)\n+($O409*'fnd base rates'!K$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,11)))\n*$R409","v":3589.776057},{"$f":"(($D409*'fnd base rates'!L$107)\n+($E409*'fnd base rates'!L$108)\n+($F409*'fnd base rates'!L$109)\n+($G409*'fnd base rates'!L$110)\n+($H409*'fnd base rates'!L$111)\n+($I409*'fnd base rates'!L$112)\n+($J409*'fnd base rates'!L$113)\n+($K409*'fnd base rates'!L$114)\n+($M409*'fnd base rates'!L$116)\n+($N409*'fnd base rates'!L$117)\n+($O409*'fnd base rates'!L$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,12)))","v":6127.5259900000001},{"$f":"(($D409*'fnd base rates'!M$107)\n+($E409*'fnd base rates'!M$108)\n+($F409*'fnd base rates'!M$109)\n+($G409*'fnd base rates'!M$110)\n+($H409*'fnd base rates'!M$111)\n+($I409*'fnd base rates'!M$112)\n+($J409*'fnd base rates'!M$113)\n+($K409*'fnd base rates'!M$114)\n+($M409*'fnd base rates'!M$116)\n+($N409*'fnd base rates'!M$117)\n+($O409*'fnd base rates'!M$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,13)))","v":0},39014.793798000006,null,453137005,"453","137","005",1,3,39014.793798000006,13005,-762,13767,null,null,null,null,null,null,0,null,0]
["453",453137061,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D410","v":0},{"$f":"'fnd enro'!E410","v":0},{"$f":"'fnd enro'!F410","v":7},{"$f":"'fnd enro'!G410","v":44},{"$f":"'fnd enro'!H410","v":23},{"$f":"'fnd enro'!I410","v":0},{"$f":"'fnd enro'!J410","v":0},{"$f":"'fnd enro'!K410","v":2.9081999999999999},{"$f":"'fnd enro'!L410","v":0},{"$f":"'fnd enro'!M410","v":6},{"$f":"'fnd enro'!N410","v":1},{"$f":"'fnd enro'!O410","v":0},{"$f":"'fnd enro'!P410","v":58},{"$f":"'fnd enro'!R410","v":74},1,{"$f":"VALUE('fnd enro'!Q410)","v":11},null,{"$f":"(($D410*'fnd base rates'!C$107)\n+($E410*'fnd base rates'!C$108)\n+($F410*'fnd base rates'!C$109)\n+($G410*'fnd base rates'!C$110)\n+($H410*'fnd base rates'!C$111)\n+($I410*'fnd base rates'!C$112)\n+($J410*'fnd base rates'!C$113)\n+($K410*'fnd base rates'!C$114)\n+($M410*'fnd base rates'!C$116)\n+($N410*'fnd base rates'!C$117)\n+($O410*'fnd base rates'!C$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,3)))\n*$R410","v":49126.259561999999},{"$f":"(($D410*'fnd base rates'!D$107)\n+($E410*'fnd base rates'!D$108)\n+($F410*'fnd base rates'!D$109)\n+($G410*'fnd base rates'!D$110)\n+($H410*'fnd base rates'!D$111)\n+($I410*'fnd base rates'!D$112)\n+($J410*'fnd base rates'!D$113)\n+($K410*'fnd base rates'!D$114)\n+($M410*'fnd base rates'!D$116)\n+($N410*'fnd base rates'!D$117)\n+($O410*'fnd base rates'!D$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,4)))\n*$R410","v":90409.73},{"$f":"(($D410*'fnd base rates'!E$107)\n+($E410*'fnd base rates'!E$108)\n+($F410*'fnd base rates'!E$109)\n+($G410*'fnd base rates'!E$110)\n+($H410*'fnd base rates'!E$111)\n+($I410*'fnd base rates'!E$112)\n+($J410*'fnd base rates'!E$113)\n+($K410*'fnd base rates'!E$114)\n+($M410*'fnd base rates'!E$116)\n+($N410*'fnd base rates'!E$117)\n+($O410*'fnd base rates'!E$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,5)))\n*$R410","v":587834.68451599986},{"$f":"(($D410*'fnd base rates'!F$107)\n+($E410*'fnd base rates'!F$108)\n+($F410*'fnd base rates'!F$109)\n+($G410*'fnd base rates'!F$110)\n+($H410*'fnd base rates'!F$111)\n+($I410*'fnd base rates'!F$112)\n+($J410*'fnd base rates'!F$113)\n+($K410*'fnd base rates'!F$114)\n+($M410*'fnd base rates'!F$116)\n+($N410*'fnd base rates'!F$117)\n+($O410*'fnd base rates'!F$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,6)))\n*$R410","v":93494.47452399999},{"$f":"(($D410*'fnd base rates'!G$107)\n+($E410*'fnd base rates'!G$108)\n+($F410*'fnd base rates'!G$109)\n+($G410*'fnd base rates'!G$110)\n+($H410*'fnd base rates'!G$111)\n+($I410*'fnd base rates'!G$112)\n+($J410*'fnd base rates'!G$113)\n+($K410*'fnd base rates'!G$114)\n+($M410*'fnd base rates'!G$116)\n+($N410*'fnd base rates'!G$117)\n+($O410*'fnd base rates'!G$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,7)))\n*$R410","v":26759.583616},{"$f":"(($D410*'fnd base rates'!H$107)\n+($E410*'fnd base rates'!H$108)\n+($F410*'fnd base rates'!H$109)\n+($G410*'fnd base rates'!H$110)\n+($H410*'fnd base rates'!H$111)\n+($I410*'fnd base rates'!H$112)\n+($J410*'fnd base rates'!H$113)\n+($K410*'fnd base rates'!H$114)\n+($M410*'fnd base rates'!H$116)\n+($N410*'fnd base rates'!H$117)\n+($O410*'fnd base rates'!H$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,8)))","v":44137.52764},{"$f":"(($D410*'fnd base rates'!I$107)\n+($E410*'fnd base rates'!I$108)\n+($F410*'fnd base rates'!I$109)\n+($G410*'fnd base rates'!I$110)\n+($H410*'fnd base rates'!I$111)\n+($I410*'fnd base rates'!I$112)\n+($J410*'fnd base rates'!I$113)\n+($K410*'fnd base rates'!I$114)\n+($M410*'fnd base rates'!I$116)\n+($N410*'fnd base rates'!I$117)\n+($O410*'fnd base rates'!I$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,9)))\n*$R410","v":40780.25},{"$f":"(($D410*'fnd base rates'!J$107)\n+($E410*'fnd base rates'!J$108)\n+($F410*'fnd base rates'!J$109)\n+($G410*'fnd base rates'!J$110)\n+($H410*'fnd base rates'!J$111)\n+($I410*'fnd base rates'!J$112)\n+($J410*'fnd base rates'!J$113)\n+($K410*'fnd base rates'!J$114)\n+($M410*'fnd base rates'!J$116)\n+($N410*'fnd base rates'!J$117)\n+($O410*'fnd base rates'!J$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,10)))\n*$R410","v":73828.48000000001},{"$f":"(($D410*'fnd base rates'!K$107)\n+($E410*'fnd base rates'!K$108)\n+($F410*'fnd base rates'!K$109)\n+($G410*'fnd base rates'!K$110)\n+($H410*'fnd base rates'!K$111)\n+($I410*'fnd base rates'!K$112)\n+($J410*'fnd base rates'!K$113)\n+($K410*'fnd base rates'!K$114)\n+($M410*'fnd base rates'!K$116)\n+($N410*'fnd base rates'!K$117)\n+($O410*'fnd base rates'!K$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,11)))\n*$R410","v":90757.329406000004},{"$f":"(($D410*'fnd base rates'!L$107)\n+($E410*'fnd base rates'!L$108)\n+($F410*'fnd base rates'!L$109)\n+($G410*'fnd base rates'!L$110)\n+($H410*'fnd base rates'!L$111)\n+($I410*'fnd base rates'!L$112)\n+($J410*'fnd base rates'!L$113)\n+($K410*'fnd base rates'!L$114)\n+($M410*'fnd base rates'!L$116)\n+($N410*'fnd base rates'!L$117)\n+($O410*'fnd base rates'!L$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,12)))","v":185248.45441999999},{"$f":"(($D410*'fnd base rates'!M$107)\n+($E410*'fnd base rates'!M$108)\n+($F410*'fnd base rates'!M$109)\n+($G410*'fnd base rates'!M$110)\n+($H410*'fnd base rates'!M$111)\n+($I410*'fnd base rates'!M$112)\n+($J410*'fnd base rates'!M$113)\n+($K410*'fnd base rates'!M$114)\n+($M410*'fnd base rates'!M$116)\n+($N410*'fnd base rates'!M$117)\n+($O410*'fnd base rates'!M$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,13)))","v":0},1282376.7736839999,null,453137061,"453","137","061",1,74,1282376.7736839999,17329,1275,16054,null,null,null,null,null,null,0,null,0]
["453",453137086,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D411","v":0},{"$f":"'fnd enro'!E411","v":0},{"$f":"'fnd enro'!F411","v":0},{"$f":"'fnd enro'!G411","v":0},{"$f":"'fnd enro'!H411","v":1},{"$f":"'fnd enro'!I411","v":0},{"$f":"'fnd enro'!J411","v":0},{"$f":"'fnd enro'!K411","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L411","v":0},{"$f":"'fnd enro'!M411","v":0},{"$f":"'fnd enro'!N411","v":0},{"$f":"'fnd enro'!O411","v":0},{"$f":"'fnd enro'!P411","v":1},{"$f":"'fnd enro'!R411","v":1},1,{"$f":"VALUE('fnd enro'!Q411)","v":8},null,{"$f":"(($D411*'fnd base rates'!C$107)\n+($E411*'fnd base rates'!C$108)\n+($F411*'fnd base rates'!C$109)\n+($G411*'fnd base rates'!C$110)\n+($H411*'fnd base rates'!C$111)\n+($I411*'fnd base rates'!C$112)\n+($J411*'fnd base rates'!C$113)\n+($K411*'fnd base rates'!C$114)\n+($M411*'fnd base rates'!C$116)\n+($N411*'fnd base rates'!C$117)\n+($O411*'fnd base rates'!C$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,3)))\n*$R411","v":655.05891299999996},{"$f":"(($D411*'fnd base rates'!D$107)\n+($E411*'fnd base rates'!D$108)\n+($F411*'fnd base rates'!D$109)\n+($G411*'fnd base rates'!D$110)\n+($H411*'fnd base rates'!D$111)\n+($I411*'fnd base rates'!D$112)\n+($J411*'fnd base rates'!D$113)\n+($K411*'fnd base rates'!D$114)\n+($M411*'fnd base rates'!D$116)\n+($N411*'fnd base rates'!D$117)\n+($O411*'fnd base rates'!D$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,4)))\n*$R411","v":1211.6799999999998},{"$f":"(($D411*'fnd base rates'!E$107)\n+($E411*'fnd base rates'!E$108)\n+($F411*'fnd base rates'!E$109)\n+($G411*'fnd base rates'!E$110)\n+($H411*'fnd base rates'!E$111)\n+($I411*'fnd base rates'!E$112)\n+($J411*'fnd base rates'!E$113)\n+($K411*'fnd base rates'!E$114)\n+($M411*'fnd base rates'!E$116)\n+($N411*'fnd base rates'!E$117)\n+($O411*'fnd base rates'!E$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,5)))\n*$R411","v":7589.3830340000004},{"$f":"(($D411*'fnd base rates'!F$107)\n+($E411*'fnd base rates'!F$108)\n+($F411*'fnd base rates'!F$109)\n+($G411*'fnd base rates'!F$110)\n+($H411*'fnd base rates'!F$111)\n+($I411*'fnd base rates'!F$112)\n+($J411*'fnd base rates'!F$113)\n+($K411*'fnd base rates'!F$114)\n+($M411*'fnd base rates'!F$116)\n+($N411*'fnd base rates'!F$117)\n+($O411*'fnd base rates'!F$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,6)))\n*$R411","v":1060.8949259999999},{"$f":"(($D411*'fnd base rates'!G$107)\n+($E411*'fnd base rates'!G$108)\n+($F411*'fnd base rates'!G$109)\n+($G411*'fnd base rates'!G$110)\n+($H411*'fnd base rates'!G$111)\n+($I411*'fnd base rates'!G$112)\n+($J411*'fnd base rates'!G$113)\n+($K411*'fnd base rates'!G$114)\n+($M411*'fnd base rates'!G$116)\n+($N411*'fnd base rates'!G$117)\n+($O411*'fnd base rates'!G$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,7)))\n*$R411","v":368.84018400000002},{"$f":"(($D411*'fnd base rates'!H$107)\n+($E411*'fnd base rates'!H$108)\n+($F411*'fnd base rates'!H$109)\n+($G411*'fnd base rates'!H$110)\n+($H411*'fnd base rates'!H$111)\n+($I411*'fnd base rates'!H$112)\n+($J411*'fnd base rates'!H$113)\n+($K411*'fnd base rates'!H$114)\n+($M411*'fnd base rates'!H$116)\n+($N411*'fnd base rates'!H$117)\n+($O411*'fnd base rates'!H$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D411*'fnd base rates'!I$107)\n+($E411*'fnd base rates'!I$108)\n+($F411*'fnd base rates'!I$109)\n+($G411*'fnd base rates'!I$110)\n+($H411*'fnd base rates'!I$111)\n+($I411*'fnd base rates'!I$112)\n+($J411*'fnd base rates'!I$113)\n+($K411*'fnd base rates'!I$114)\n+($M411*'fnd base rates'!I$116)\n+($N411*'fnd base rates'!I$117)\n+($O411*'fnd base rates'!I$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,9)))\n*$R411","v":567.04999999999995},{"$f":"(($D411*'fnd base rates'!J$107)\n+($E411*'fnd base rates'!J$108)\n+($F411*'fnd base rates'!J$109)\n+($G411*'fnd base rates'!J$110)\n+($H411*'fnd base rates'!J$111)\n+($I411*'fnd base rates'!J$112)\n+($J411*'fnd base rates'!J$113)\n+($K411*'fnd base rates'!J$114)\n+($M411*'fnd base rates'!J$116)\n+($N411*'fnd base rates'!J$117)\n+($O411*'fnd base rates'!J$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,10)))\n*$R411","v":1087.97},{"$f":"(($D411*'fnd base rates'!K$107)\n+($E411*'fnd base rates'!K$108)\n+($F411*'fnd base rates'!K$109)\n+($G411*'fnd base rates'!K$110)\n+($H411*'fnd base rates'!K$111)\n+($I411*'fnd base rates'!K$112)\n+($J411*'fnd base rates'!K$113)\n+($K411*'fnd base rates'!K$114)\n+($M411*'fnd base rates'!K$116)\n+($N411*'fnd base rates'!K$117)\n+($O411*'fnd base rates'!K$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,11)))\n*$R411","v":1254.4520190000001},{"$f":"(($D411*'fnd base rates'!L$107)\n+($E411*'fnd base rates'!L$108)\n+($F411*'fnd base rates'!L$109)\n+($G411*'fnd base rates'!L$110)\n+($H411*'fnd base rates'!L$111)\n+($I411*'fnd base rates'!L$112)\n+($J411*'fnd base rates'!L$113)\n+($K411*'fnd base rates'!L$114)\n+($M411*'fnd base rates'!L$116)\n+($N411*'fnd base rates'!L$117)\n+($O411*'fnd base rates'!L$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,12)))","v":2561.8153299999999},{"$f":"(($D411*'fnd base rates'!M$107)\n+($E411*'fnd base rates'!M$108)\n+($F411*'fnd base rates'!M$109)\n+($G411*'fnd base rates'!M$110)\n+($H411*'fnd base rates'!M$111)\n+($I411*'fnd base rates'!M$112)\n+($J411*'fnd base rates'!M$113)\n+($K411*'fnd base rates'!M$114)\n+($M411*'fnd base rates'!M$116)\n+($N411*'fnd base rates'!M$117)\n+($O411*'fnd base rates'!M$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,13)))","v":0},16940.971266,null,453137086,"453","137","086",1,1,16940.971266,16941,5904,11037,null,null,null,null,null,null,0,null,0]
["453",453137114,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D412","v":0},{"$f":"'fnd enro'!E412","v":0},{"$f":"'fnd enro'!F412","v":0},{"$f":"'fnd enro'!G412","v":0},{"$f":"'fnd enro'!H412","v":2},{"$f":"'fnd enro'!I412","v":0},{"$f":"'fnd enro'!J412","v":0},{"$f":"'fnd enro'!K412","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L412","v":0},{"$f":"'fnd enro'!M412","v":0},{"$f":"'fnd enro'!N412","v":0},{"$f":"'fnd enro'!O412","v":0},{"$f":"'fnd enro'!P412","v":2},{"$f":"'fnd enro'!R412","v":2},1,{"$f":"VALUE('fnd enro'!Q412)","v":10},null,{"$f":"(($D412*'fnd base rates'!C$107)\n+($E412*'fnd base rates'!C$108)\n+($F412*'fnd base rates'!C$109)\n+($G412*'fnd base rates'!C$110)\n+($H412*'fnd base rates'!C$111)\n+($I412*'fnd base rates'!C$112)\n+($J412*'fnd base rates'!C$113)\n+($K412*'fnd base rates'!C$114)\n+($M412*'fnd base rates'!C$116)\n+($N412*'fnd base rates'!C$117)\n+($O412*'fnd base rates'!C$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,3)))\n*$R412","v":1334.0378259999998},{"$f":"(($D412*'fnd base rates'!D$107)\n+($E412*'fnd base rates'!D$108)\n+($F412*'fnd base rates'!D$109)\n+($G412*'fnd base rates'!D$110)\n+($H412*'fnd base rates'!D$111)\n+($I412*'fnd base rates'!D$112)\n+($J412*'fnd base rates'!D$113)\n+($K412*'fnd base rates'!D$114)\n+($M412*'fnd base rates'!D$116)\n+($N412*'fnd base rates'!D$117)\n+($O412*'fnd base rates'!D$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,4)))\n*$R412","v":2536.8000000000002},{"$f":"(($D412*'fnd base rates'!E$107)\n+($E412*'fnd base rates'!E$108)\n+($F412*'fnd base rates'!E$109)\n+($G412*'fnd base rates'!E$110)\n+($H412*'fnd base rates'!E$111)\n+($I412*'fnd base rates'!E$112)\n+($J412*'fnd base rates'!E$113)\n+($K412*'fnd base rates'!E$114)\n+($M412*'fnd base rates'!E$116)\n+($N412*'fnd base rates'!E$117)\n+($O412*'fnd base rates'!E$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,5)))\n*$R412","v":16286.086068000001},{"$f":"(($D412*'fnd base rates'!F$107)\n+($E412*'fnd base rates'!F$108)\n+($F412*'fnd base rates'!F$109)\n+($G412*'fnd base rates'!F$110)\n+($H412*'fnd base rates'!F$111)\n+($I412*'fnd base rates'!F$112)\n+($J412*'fnd base rates'!F$113)\n+($K412*'fnd base rates'!F$114)\n+($M412*'fnd base rates'!F$116)\n+($N412*'fnd base rates'!F$117)\n+($O412*'fnd base rates'!F$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,6)))\n*$R412","v":2121.7898519999999},{"$f":"(($D412*'fnd base rates'!G$107)\n+($E412*'fnd base rates'!G$108)\n+($F412*'fnd base rates'!G$109)\n+($G412*'fnd base rates'!G$110)\n+($H412*'fnd base rates'!G$111)\n+($I412*'fnd base rates'!G$112)\n+($J412*'fnd base rates'!G$113)\n+($K412*'fnd base rates'!G$114)\n+($M412*'fnd base rates'!G$116)\n+($N412*'fnd base rates'!G$117)\n+($O412*'fnd base rates'!G$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,7)))\n*$R412","v":791.40036799999996},{"$f":"(($D412*'fnd base rates'!H$107)\n+($E412*'fnd base rates'!H$108)\n+($F412*'fnd base rates'!H$109)\n+($G412*'fnd base rates'!H$110)\n+($H412*'fnd base rates'!H$111)\n+($I412*'fnd base rates'!H$112)\n+($J412*'fnd base rates'!H$113)\n+($K412*'fnd base rates'!H$114)\n+($M412*'fnd base rates'!H$116)\n+($N412*'fnd base rates'!H$117)\n+($O412*'fnd base rates'!H$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,8)))","v":1175.87372},{"$f":"(($D412*'fnd base rates'!I$107)\n+($E412*'fnd base rates'!I$108)\n+($F412*'fnd base rates'!I$109)\n+($G412*'fnd base rates'!I$110)\n+($H412*'fnd base rates'!I$111)\n+($I412*'fnd base rates'!I$112)\n+($J412*'fnd base rates'!I$113)\n+($K412*'fnd base rates'!I$114)\n+($M412*'fnd base rates'!I$116)\n+($N412*'fnd base rates'!I$117)\n+($O412*'fnd base rates'!I$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,9)))\n*$R412","v":1178.94},{"$f":"(($D412*'fnd base rates'!J$107)\n+($E412*'fnd base rates'!J$108)\n+($F412*'fnd base rates'!J$109)\n+($G412*'fnd base rates'!J$110)\n+($H412*'fnd base rates'!J$111)\n+($I412*'fnd base rates'!J$112)\n+($J412*'fnd base rates'!J$113)\n+($K412*'fnd base rates'!J$114)\n+($M412*'fnd base rates'!J$116)\n+($N412*'fnd base rates'!J$117)\n+($O412*'fnd base rates'!J$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,10)))\n*$R412","v":2408.94},{"$f":"(($D412*'fnd base rates'!K$107)\n+($E412*'fnd base rates'!K$108)\n+($F412*'fnd base rates'!K$109)\n+($G412*'fnd base rates'!K$110)\n+($H412*'fnd base rates'!K$111)\n+($I412*'fnd base rates'!K$112)\n+($J412*'fnd base rates'!K$113)\n+($K412*'fnd base rates'!K$114)\n+($M412*'fnd base rates'!K$116)\n+($N412*'fnd base rates'!K$117)\n+($O412*'fnd base rates'!K$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,11)))\n*$R412","v":2508.9040380000001},{"$f":"(($D412*'fnd base rates'!L$107)\n+($E412*'fnd base rates'!L$108)\n+($F412*'fnd base rates'!L$109)\n+($G412*'fnd base rates'!L$110)\n+($H412*'fnd base rates'!L$111)\n+($I412*'fnd base rates'!L$112)\n+($J412*'fnd base rates'!L$113)\n+($K412*'fnd base rates'!L$114)\n+($M412*'fnd base rates'!L$116)\n+($N412*'fnd base rates'!L$117)\n+($O412*'fnd base rates'!L$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,12)))","v":5312.9906599999995},{"$f":"(($D412*'fnd base rates'!M$107)\n+($E412*'fnd base rates'!M$108)\n+($F412*'fnd base rates'!M$109)\n+($G412*'fnd base rates'!M$110)\n+($H412*'fnd base rates'!M$111)\n+($I412*'fnd base rates'!M$112)\n+($J412*'fnd base rates'!M$113)\n+($K412*'fnd base rates'!M$114)\n+($M412*'fnd base rates'!M$116)\n+($N412*'fnd base rates'!M$117)\n+($O412*'fnd base rates'!M$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,13)))","v":0},35655.762531999993,null,453137114,"453","137","114",1,2,35655.762531999993,17828,7164,10664,null,null,null,null,null,null,0,null,0]
["453",453137137,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D413","v":0},{"$f":"'fnd enro'!E413","v":0},{"$f":"'fnd enro'!F413","v":51},{"$f":"'fnd enro'!G413","v":289},{"$f":"'fnd enro'!H413","v":151},{"$f":"'fnd enro'!I413","v":0},{"$f":"'fnd enro'!J413","v":0},{"$f":"'fnd enro'!K413","v":19.296299999999999},{"$f":"'fnd enro'!L413","v":0},{"$f":"'fnd enro'!M413","v":50},{"$f":"'fnd enro'!N413","v":7},{"$f":"'fnd enro'!O413","v":0},{"$f":"'fnd enro'!P413","v":451},{"$f":"'fnd enro'!R413","v":491},1,{"$f":"VALUE('fnd enro'!Q413)","v":12},null,{"$f":"(($D413*'fnd base rates'!C$107)\n+($E413*'fnd base rates'!C$108)\n+($F413*'fnd base rates'!C$109)\n+($G413*'fnd base rates'!C$110)\n+($H413*'fnd base rates'!C$111)\n+($I413*'fnd base rates'!C$112)\n+($J413*'fnd base rates'!C$113)\n+($K413*'fnd base rates'!C$114)\n+($M413*'fnd base rates'!C$116)\n+($N413*'fnd base rates'!C$117)\n+($O413*'fnd base rates'!C$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,3)))\n*$R413","v":338247.506283},{"$f":"(($D413*'fnd base rates'!D$107)\n+($E413*'fnd base rates'!D$108)\n+($F413*'fnd base rates'!D$109)\n+($G413*'fnd base rates'!D$110)\n+($H413*'fnd base rates'!D$111)\n+($I413*'fnd base rates'!D$112)\n+($J413*'fnd base rates'!D$113)\n+($K413*'fnd base rates'!D$114)\n+($M413*'fnd base rates'!D$116)\n+($N413*'fnd base rates'!D$117)\n+($O413*'fnd base rates'!D$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,4)))\n*$R413","v":654581.5},{"$f":"(($D413*'fnd base rates'!E$107)\n+($E413*'fnd base rates'!E$108)\n+($F413*'fnd base rates'!E$109)\n+($G413*'fnd base rates'!E$110)\n+($H413*'fnd base rates'!E$111)\n+($I413*'fnd base rates'!E$112)\n+($J413*'fnd base rates'!E$113)\n+($K413*'fnd base rates'!E$114)\n+($M413*'fnd base rates'!E$116)\n+($N413*'fnd base rates'!E$117)\n+($O413*'fnd base rates'!E$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,5)))\n*$R413","v":4429359.9696939997},{"$f":"(($D413*'fnd base rates'!F$107)\n+($E413*'fnd base rates'!F$108)\n+($F413*'fnd base rates'!F$109)\n+($G413*'fnd base rates'!F$110)\n+($H413*'fnd base rates'!F$111)\n+($I413*'fnd base rates'!F$112)\n+($J413*'fnd base rates'!F$113)\n+($K413*'fnd base rates'!F$114)\n+($M413*'fnd base rates'!F$116)\n+($N413*'fnd base rates'!F$117)\n+($O413*'fnd base rates'!F$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,6)))\n*$R413","v":622834.03866600001},{"$f":"(($D413*'fnd base rates'!G$107)\n+($E413*'fnd base rates'!G$108)\n+($F413*'fnd base rates'!G$109)\n+($G413*'fnd base rates'!G$110)\n+($H413*'fnd base rates'!G$111)\n+($I413*'fnd base rates'!G$112)\n+($J413*'fnd base rates'!G$113)\n+($K413*'fnd base rates'!G$114)\n+($M413*'fnd base rates'!G$116)\n+($N413*'fnd base rates'!G$117)\n+($O413*'fnd base rates'!G$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,7)))\n*$R413","v":203050.84034400003},{"$f":"(($D413*'fnd base rates'!H$107)\n+($E413*'fnd base rates'!H$108)\n+($F413*'fnd base rates'!H$109)\n+($G413*'fnd base rates'!H$110)\n+($H413*'fnd base rates'!H$111)\n+($I413*'fnd base rates'!H$112)\n+($J413*'fnd base rates'!H$113)\n+($K413*'fnd base rates'!H$114)\n+($M413*'fnd base rates'!H$116)\n+($N413*'fnd base rates'!H$117)\n+($O413*'fnd base rates'!H$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,8)))","v":298150.82825999998},{"$f":"(($D413*'fnd base rates'!I$107)\n+($E413*'fnd base rates'!I$108)\n+($F413*'fnd base rates'!I$109)\n+($G413*'fnd base rates'!I$110)\n+($H413*'fnd base rates'!I$111)\n+($I413*'fnd base rates'!I$112)\n+($J413*'fnd base rates'!I$113)\n+($K413*'fnd base rates'!I$114)\n+($M413*'fnd base rates'!I$116)\n+($N413*'fnd base rates'!I$117)\n+($O413*'fnd base rates'!I$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,9)))\n*$R413","v":292224.30000000005},{"$f":"(($D413*'fnd base rates'!J$107)\n+($E413*'fnd base rates'!J$108)\n+($F413*'fnd base rates'!J$109)\n+($G413*'fnd base rates'!J$110)\n+($H413*'fnd base rates'!J$111)\n+($I413*'fnd base rates'!J$112)\n+($J413*'fnd base rates'!J$113)\n+($K413*'fnd base rates'!J$114)\n+($M413*'fnd base rates'!J$116)\n+($N413*'fnd base rates'!J$117)\n+($O413*'fnd base rates'!J$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,10)))\n*$R413","v":597870.32999999996},{"$f":"(($D413*'fnd base rates'!K$107)\n+($E413*'fnd base rates'!K$108)\n+($F413*'fnd base rates'!K$109)\n+($G413*'fnd base rates'!K$110)\n+($H413*'fnd base rates'!K$111)\n+($I413*'fnd base rates'!K$112)\n+($J413*'fnd base rates'!K$113)\n+($K413*'fnd base rates'!K$114)\n+($M413*'fnd base rates'!K$116)\n+($N413*'fnd base rates'!K$117)\n+($O413*'fnd base rates'!K$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,11)))\n*$R413","v":605572.5313289999},{"$f":"(($D413*'fnd base rates'!L$107)\n+($E413*'fnd base rates'!L$108)\n+($F413*'fnd base rates'!L$109)\n+($G413*'fnd base rates'!L$110)\n+($H413*'fnd base rates'!L$111)\n+($I413*'fnd base rates'!L$112)\n+($J413*'fnd base rates'!L$113)\n+($K413*'fnd base rates'!L$114)\n+($M413*'fnd base rates'!L$116)\n+($N413*'fnd base rates'!L$117)\n+($O413*'fnd base rates'!L$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,12)))","v":1320255.3570300001},{"$f":"(($D413*'fnd base rates'!M$107)\n+($E413*'fnd base rates'!M$108)\n+($F413*'fnd base rates'!M$109)\n+($G413*'fnd base rates'!M$110)\n+($H413*'fnd base rates'!M$111)\n+($I413*'fnd base rates'!M$112)\n+($J413*'fnd base rates'!M$113)\n+($K413*'fnd base rates'!M$114)\n+($M413*'fnd base rates'!M$116)\n+($N413*'fnd base rates'!M$117)\n+($O413*'fnd base rates'!M$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,13)))","v":0},9362147.2016059998,null,453137137,"453","137","137",1,491,9362147.2016059998,19068,6063,13005,null,null,null,null,null,null,0,null,0]
["453",453137161,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D414","v":0},{"$f":"'fnd enro'!E414","v":0},{"$f":"'fnd enro'!F414","v":0},{"$f":"'fnd enro'!G414","v":1},{"$f":"'fnd enro'!H414","v":0},{"$f":"'fnd enro'!I414","v":0},{"$f":"'fnd enro'!J414","v":0},{"$f":"'fnd enro'!K414","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L414","v":0},{"$f":"'fnd enro'!M414","v":0},{"$f":"'fnd enro'!N414","v":0},{"$f":"'fnd enro'!O414","v":0},{"$f":"'fnd enro'!P414","v":1},{"$f":"'fnd enro'!R414","v":1},1,{"$f":"VALUE('fnd enro'!Q414)","v":8},null,{"$f":"(($D414*'fnd base rates'!C$107)\n+($E414*'fnd base rates'!C$108)\n+($F414*'fnd base rates'!C$109)\n+($G414*'fnd base rates'!C$110)\n+($H414*'fnd base rates'!C$111)\n+($I414*'fnd base rates'!C$112)\n+($J414*'fnd base rates'!C$113)\n+($K414*'fnd base rates'!C$114)\n+($M414*'fnd base rates'!C$116)\n+($N414*'fnd base rates'!C$117)\n+($O414*'fnd base rates'!C$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,3)))\n*$R414","v":655.05891299999996},{"$f":"(($D414*'fnd base rates'!D$107)\n+($E414*'fnd base rates'!D$108)\n+($F414*'fnd base rates'!D$109)\n+($G414*'fnd base rates'!D$110)\n+($H414*'fnd base rates'!D$111)\n+($I414*'fnd base rates'!D$112)\n+($J414*'fnd base rates'!D$113)\n+($K414*'fnd base rates'!D$114)\n+($M414*'fnd base rates'!D$116)\n+($N414*'fnd base rates'!D$117)\n+($O414*'fnd base rates'!D$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,4)))\n*$R414","v":1211.6799999999998},{"$f":"(($D414*'fnd base rates'!E$107)\n+($E414*'fnd base rates'!E$108)\n+($F414*'fnd base rates'!E$109)\n+($G414*'fnd base rates'!E$110)\n+($H414*'fnd base rates'!E$111)\n+($I414*'fnd base rates'!E$112)\n+($J414*'fnd base rates'!E$113)\n+($K414*'fnd base rates'!E$114)\n+($M414*'fnd base rates'!E$116)\n+($N414*'fnd base rates'!E$117)\n+($O414*'fnd base rates'!E$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,5)))\n*$R414","v":8035.2130340000003},{"$f":"(($D414*'fnd base rates'!F$107)\n+($E414*'fnd base rates'!F$108)\n+($F414*'fnd base rates'!F$109)\n+($G414*'fnd base rates'!F$110)\n+($H414*'fnd base rates'!F$111)\n+($I414*'fnd base rates'!F$112)\n+($J414*'fnd base rates'!F$113)\n+($K414*'fnd base rates'!F$114)\n+($M414*'fnd base rates'!F$116)\n+($N414*'fnd base rates'!F$117)\n+($O414*'fnd base rates'!F$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,6)))\n*$R414","v":1327.854926},{"$f":"(($D414*'fnd base rates'!G$107)\n+($E414*'fnd base rates'!G$108)\n+($F414*'fnd base rates'!G$109)\n+($G414*'fnd base rates'!G$110)\n+($H414*'fnd base rates'!G$111)\n+($I414*'fnd base rates'!G$112)\n+($J414*'fnd base rates'!G$113)\n+($K414*'fnd base rates'!G$114)\n+($M414*'fnd base rates'!G$116)\n+($N414*'fnd base rates'!G$117)\n+($O414*'fnd base rates'!G$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,7)))\n*$R414","v":356.50018399999999},{"$f":"(($D414*'fnd base rates'!H$107)\n+($E414*'fnd base rates'!H$108)\n+($F414*'fnd base rates'!H$109)\n+($G414*'fnd base rates'!H$110)\n+($H414*'fnd base rates'!H$111)\n+($I414*'fnd base rates'!H$112)\n+($J414*'fnd base rates'!H$113)\n+($K414*'fnd base rates'!H$114)\n+($M414*'fnd base rates'!H$116)\n+($N414*'fnd base rates'!H$117)\n+($O414*'fnd base rates'!H$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D414*'fnd base rates'!I$107)\n+($E414*'fnd base rates'!I$108)\n+($F414*'fnd base rates'!I$109)\n+($G414*'fnd base rates'!I$110)\n+($H414*'fnd base rates'!I$111)\n+($I414*'fnd base rates'!I$112)\n+($J414*'fnd base rates'!I$113)\n+($K414*'fnd base rates'!I$114)\n+($M414*'fnd base rates'!I$116)\n+($N414*'fnd base rates'!I$117)\n+($O414*'fnd base rates'!I$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,9)))\n*$R414","v":537.21},{"$f":"(($D414*'fnd base rates'!J$107)\n+($E414*'fnd base rates'!J$108)\n+($F414*'fnd base rates'!J$109)\n+($G414*'fnd base rates'!J$110)\n+($H414*'fnd base rates'!J$111)\n+($I414*'fnd base rates'!J$112)\n+($J414*'fnd base rates'!J$113)\n+($K414*'fnd base rates'!J$114)\n+($M414*'fnd base rates'!J$116)\n+($N414*'fnd base rates'!J$117)\n+($O414*'fnd base rates'!J$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,10)))\n*$R414","v":985.77},{"$f":"(($D414*'fnd base rates'!K$107)\n+($E414*'fnd base rates'!K$108)\n+($F414*'fnd base rates'!K$109)\n+($G414*'fnd base rates'!K$110)\n+($H414*'fnd base rates'!K$111)\n+($I414*'fnd base rates'!K$112)\n+($J414*'fnd base rates'!K$113)\n+($K414*'fnd base rates'!K$114)\n+($M414*'fnd base rates'!K$116)\n+($N414*'fnd base rates'!K$117)\n+($O414*'fnd base rates'!K$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,11)))\n*$R414","v":1167.6620190000001},{"$f":"(($D414*'fnd base rates'!L$107)\n+($E414*'fnd base rates'!L$108)\n+($F414*'fnd base rates'!L$109)\n+($G414*'fnd base rates'!L$110)\n+($H414*'fnd base rates'!L$111)\n+($I414*'fnd base rates'!L$112)\n+($J414*'fnd base rates'!L$113)\n+($K414*'fnd base rates'!L$114)\n+($M414*'fnd base rates'!L$116)\n+($N414*'fnd base rates'!L$117)\n+($O414*'fnd base rates'!L$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,12)))","v":2452.8153299999999},{"$f":"(($D414*'fnd base rates'!M$107)\n+($E414*'fnd base rates'!M$108)\n+($F414*'fnd base rates'!M$109)\n+($G414*'fnd base rates'!M$110)\n+($H414*'fnd base rates'!M$111)\n+($I414*'fnd base rates'!M$112)\n+($J414*'fnd base rates'!M$113)\n+($K414*'fnd base rates'!M$114)\n+($M414*'fnd base rates'!M$116)\n+($N414*'fnd base rates'!M$117)\n+($O414*'fnd base rates'!M$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,13)))","v":0},17313.591265999999,null,453137161,"453","137","161",1,1,17313.591265999999,17314,-15,17329,null,null,null,null,null,null,0,null,0]
["453",453137210,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D415","v":0},{"$f":"'fnd enro'!E415","v":0},{"$f":"'fnd enro'!F415","v":1},{"$f":"'fnd enro'!G415","v":2},{"$f":"'fnd enro'!H415","v":1},{"$f":"'fnd enro'!I415","v":0},{"$f":"'fnd enro'!J415","v":0},{"$f":"'fnd enro'!K415","v":0.15720000000000001},{"$f":"'fnd enro'!L415","v":0},{"$f":"'fnd enro'!M415","v":0},{"$f":"'fnd enro'!N415","v":0},{"$f":"'fnd enro'!O415","v":0},{"$f":"'fnd enro'!P415","v":4},{"$f":"'fnd enro'!R415","v":4},1,{"$f":"VALUE('fnd enro'!Q415)","v":6},null,{"$f":"(($D415*'fnd base rates'!C$107)\n+($E415*'fnd base rates'!C$108)\n+($F415*'fnd base rates'!C$109)\n+($G415*'fnd base rates'!C$110)\n+($H415*'fnd base rates'!C$111)\n+($I415*'fnd base rates'!C$112)\n+($J415*'fnd base rates'!C$113)\n+($K415*'fnd base rates'!C$114)\n+($M415*'fnd base rates'!C$116)\n+($N415*'fnd base rates'!C$117)\n+($O415*'fnd base rates'!C$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,3)))\n*$R415","v":2572.3156519999998},{"$f":"(($D415*'fnd base rates'!D$107)\n+($E415*'fnd base rates'!D$108)\n+($F415*'fnd base rates'!D$109)\n+($G415*'fnd base rates'!D$110)\n+($H415*'fnd base rates'!D$111)\n+($I415*'fnd base rates'!D$112)\n+($J415*'fnd base rates'!D$113)\n+($K415*'fnd base rates'!D$114)\n+($M415*'fnd base rates'!D$116)\n+($N415*'fnd base rates'!D$117)\n+($O415*'fnd base rates'!D$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,4)))\n*$R415","v":4619.88},{"$f":"(($D415*'fnd base rates'!E$107)\n+($E415*'fnd base rates'!E$108)\n+($F415*'fnd base rates'!E$109)\n+($G415*'fnd base rates'!E$110)\n+($H415*'fnd base rates'!E$111)\n+($I415*'fnd base rates'!E$112)\n+($J415*'fnd base rates'!E$113)\n+($K415*'fnd base rates'!E$114)\n+($M415*'fnd base rates'!E$116)\n+($N415*'fnd base rates'!E$117)\n+($O415*'fnd base rates'!E$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,5)))\n*$R415","v":29480.472135999997},{"$f":"(($D415*'fnd base rates'!F$107)\n+($E415*'fnd base rates'!F$108)\n+($F415*'fnd base rates'!F$109)\n+($G415*'fnd base rates'!F$110)\n+($H415*'fnd base rates'!F$111)\n+($I415*'fnd base rates'!F$112)\n+($J415*'fnd base rates'!F$113)\n+($K415*'fnd base rates'!F$114)\n+($M415*'fnd base rates'!F$116)\n+($N415*'fnd base rates'!F$117)\n+($O415*'fnd base rates'!F$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,6)))\n*$R415","v":5044.4597039999999},{"$f":"(($D415*'fnd base rates'!G$107)\n+($E415*'fnd base rates'!G$108)\n+($F415*'fnd base rates'!G$109)\n+($G415*'fnd base rates'!G$110)\n+($H415*'fnd base rates'!G$111)\n+($I415*'fnd base rates'!G$112)\n+($J415*'fnd base rates'!G$113)\n+($K415*'fnd base rates'!G$114)\n+($M415*'fnd base rates'!G$116)\n+($N415*'fnd base rates'!G$117)\n+($O415*'fnd base rates'!G$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,7)))\n*$R415","v":1330.8807360000001},{"$f":"(($D415*'fnd base rates'!H$107)\n+($E415*'fnd base rates'!H$108)\n+($F415*'fnd base rates'!H$109)\n+($G415*'fnd base rates'!H$110)\n+($H415*'fnd base rates'!H$111)\n+($I415*'fnd base rates'!H$112)\n+($J415*'fnd base rates'!H$113)\n+($K415*'fnd base rates'!H$114)\n+($M415*'fnd base rates'!H$116)\n+($N415*'fnd base rates'!H$117)\n+($O415*'fnd base rates'!H$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,8)))","v":2318.82744},{"$f":"(($D415*'fnd base rates'!I$107)\n+($E415*'fnd base rates'!I$108)\n+($F415*'fnd base rates'!I$109)\n+($G415*'fnd base rates'!I$110)\n+($H415*'fnd base rates'!I$111)\n+($I415*'fnd base rates'!I$112)\n+($J415*'fnd base rates'!I$113)\n+($K415*'fnd base rates'!I$114)\n+($M415*'fnd base rates'!I$116)\n+($N415*'fnd base rates'!I$117)\n+($O415*'fnd base rates'!I$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,9)))\n*$R415","v":2089},{"$f":"(($D415*'fnd base rates'!J$107)\n+($E415*'fnd base rates'!J$108)\n+($F415*'fnd base rates'!J$109)\n+($G415*'fnd base rates'!J$110)\n+($H415*'fnd base rates'!J$111)\n+($I415*'fnd base rates'!J$112)\n+($J415*'fnd base rates'!J$113)\n+($K415*'fnd base rates'!J$114)\n+($M415*'fnd base rates'!J$116)\n+($N415*'fnd base rates'!J$117)\n+($O415*'fnd base rates'!J$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,10)))\n*$R415","v":3525.5600000000004},{"$f":"(($D415*'fnd base rates'!K$107)\n+($E415*'fnd base rates'!K$108)\n+($F415*'fnd base rates'!K$109)\n+($G415*'fnd base rates'!K$110)\n+($H415*'fnd base rates'!K$111)\n+($I415*'fnd base rates'!K$112)\n+($J415*'fnd base rates'!K$113)\n+($K415*'fnd base rates'!K$114)\n+($M415*'fnd base rates'!K$116)\n+($N415*'fnd base rates'!K$117)\n+($O415*'fnd base rates'!K$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,11)))\n*$R415","v":4757.4380760000004},{"$f":"(($D415*'fnd base rates'!L$107)\n+($E415*'fnd base rates'!L$108)\n+($F415*'fnd base rates'!L$109)\n+($G415*'fnd base rates'!L$110)\n+($H415*'fnd base rates'!L$111)\n+($I415*'fnd base rates'!L$112)\n+($J415*'fnd base rates'!L$113)\n+($K415*'fnd base rates'!L$114)\n+($M415*'fnd base rates'!L$116)\n+($N415*'fnd base rates'!L$117)\n+($O415*'fnd base rates'!L$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,12)))","v":9541.6013200000016},{"$f":"(($D415*'fnd base rates'!M$107)\n+($E415*'fnd base rates'!M$108)\n+($F415*'fnd base rates'!M$109)\n+($G415*'fnd base rates'!M$110)\n+($H415*'fnd base rates'!M$111)\n+($I415*'fnd base rates'!M$112)\n+($J415*'fnd base rates'!M$113)\n+($K415*'fnd base rates'!M$114)\n+($M415*'fnd base rates'!M$116)\n+($N415*'fnd base rates'!M$117)\n+($O415*'fnd base rates'!M$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,13)))","v":0},65280.435063999998,null,453137210,"453","137","210",1,4,65280.435063999998,16320,-621,16941,null,null,null,null,null,null,0,null,0]
["453",453137278,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D416","v":0},{"$f":"'fnd enro'!E416","v":0},{"$f":"'fnd enro'!F416","v":1},{"$f":"'fnd enro'!G416","v":4},{"$f":"'fnd enro'!H416","v":1},{"$f":"'fnd enro'!I416","v":0},{"$f":"'fnd enro'!J416","v":0},{"$f":"'fnd enro'!K416","v":0.23580000000000001},{"$f":"'fnd enro'!L416","v":0},{"$f":"'fnd enro'!M416","v":0},{"$f":"'fnd enro'!N416","v":0},{"$f":"'fnd enro'!O416","v":0},{"$f":"'fnd enro'!P416","v":4},{"$f":"'fnd enro'!R416","v":6},1,{"$f":"VALUE('fnd enro'!Q416)","v":7},null,{"$f":"(($D416*'fnd base rates'!C$107)\n+($E416*'fnd base rates'!C$108)\n+($F416*'fnd base rates'!C$109)\n+($G416*'fnd base rates'!C$110)\n+($H416*'fnd base rates'!C$111)\n+($I416*'fnd base rates'!C$112)\n+($J416*'fnd base rates'!C$113)\n+($K416*'fnd base rates'!C$114)\n+($M416*'fnd base rates'!C$116)\n+($N416*'fnd base rates'!C$117)\n+($O416*'fnd base rates'!C$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,3)))\n*$R416","v":3736.9534780000004},{"$f":"(($D416*'fnd base rates'!D$107)\n+($E416*'fnd base rates'!D$108)\n+($F416*'fnd base rates'!D$109)\n+($G416*'fnd base rates'!D$110)\n+($H416*'fnd base rates'!D$111)\n+($I416*'fnd base rates'!D$112)\n+($J416*'fnd base rates'!D$113)\n+($K416*'fnd base rates'!D$114)\n+($M416*'fnd base rates'!D$116)\n+($N416*'fnd base rates'!D$117)\n+($O416*'fnd base rates'!D$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,4)))\n*$R416","v":6353.88},{"$f":"(($D416*'fnd base rates'!E$107)\n+($E416*'fnd base rates'!E$108)\n+($F416*'fnd base rates'!E$109)\n+($G416*'fnd base rates'!E$110)\n+($H416*'fnd base rates'!E$111)\n+($I416*'fnd base rates'!E$112)\n+($J416*'fnd base rates'!E$113)\n+($K416*'fnd base rates'!E$114)\n+($M416*'fnd base rates'!E$116)\n+($N416*'fnd base rates'!E$117)\n+($O416*'fnd base rates'!E$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,5)))\n*$R416","v":38821.638204000003},{"$f":"(($D416*'fnd base rates'!F$107)\n+($E416*'fnd base rates'!F$108)\n+($F416*'fnd base rates'!F$109)\n+($G416*'fnd base rates'!F$110)\n+($H416*'fnd base rates'!F$111)\n+($I416*'fnd base rates'!F$112)\n+($J416*'fnd base rates'!F$113)\n+($K416*'fnd base rates'!F$114)\n+($M416*'fnd base rates'!F$116)\n+($N416*'fnd base rates'!F$117)\n+($O416*'fnd base rates'!F$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,6)))\n*$R416","v":7700.1695560000007},{"$f":"(($D416*'fnd base rates'!G$107)\n+($E416*'fnd base rates'!G$108)\n+($F416*'fnd base rates'!G$109)\n+($G416*'fnd base rates'!G$110)\n+($H416*'fnd base rates'!G$111)\n+($I416*'fnd base rates'!G$112)\n+($J416*'fnd base rates'!G$113)\n+($K416*'fnd base rates'!G$114)\n+($M416*'fnd base rates'!G$116)\n+($N416*'fnd base rates'!G$117)\n+($O416*'fnd base rates'!G$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,7)))\n*$R416","v":1717.421104},{"$f":"(($D416*'fnd base rates'!H$107)\n+($E416*'fnd base rates'!H$108)\n+($F416*'fnd base rates'!H$109)\n+($G416*'fnd base rates'!H$110)\n+($H416*'fnd base rates'!H$111)\n+($I416*'fnd base rates'!H$112)\n+($J416*'fnd base rates'!H$113)\n+($K416*'fnd base rates'!H$114)\n+($M416*'fnd base rates'!H$116)\n+($N416*'fnd base rates'!H$117)\n+($O416*'fnd base rates'!H$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,8)))","v":3436.3811599999999},{"$f":"(($D416*'fnd base rates'!I$107)\n+($E416*'fnd base rates'!I$108)\n+($F416*'fnd base rates'!I$109)\n+($G416*'fnd base rates'!I$110)\n+($H416*'fnd base rates'!I$111)\n+($I416*'fnd base rates'!I$112)\n+($J416*'fnd base rates'!I$113)\n+($K416*'fnd base rates'!I$114)\n+($M416*'fnd base rates'!I$116)\n+($N416*'fnd base rates'!I$117)\n+($O416*'fnd base rates'!I$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,9)))\n*$R416","v":2890.9399999999996},{"$f":"(($D416*'fnd base rates'!J$107)\n+($E416*'fnd base rates'!J$108)\n+($F416*'fnd base rates'!J$109)\n+($G416*'fnd base rates'!J$110)\n+($H416*'fnd base rates'!J$111)\n+($I416*'fnd base rates'!J$112)\n+($J416*'fnd base rates'!J$113)\n+($K416*'fnd base rates'!J$114)\n+($M416*'fnd base rates'!J$116)\n+($N416*'fnd base rates'!J$117)\n+($O416*'fnd base rates'!J$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,10)))\n*$R416","v":4081.2},{"$f":"(($D416*'fnd base rates'!K$107)\n+($E416*'fnd base rates'!K$108)\n+($F416*'fnd base rates'!K$109)\n+($G416*'fnd base rates'!K$110)\n+($H416*'fnd base rates'!K$111)\n+($I416*'fnd base rates'!K$112)\n+($J416*'fnd base rates'!K$113)\n+($K416*'fnd base rates'!K$114)\n+($M416*'fnd base rates'!K$116)\n+($N416*'fnd base rates'!K$117)\n+($O416*'fnd base rates'!K$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,11)))\n*$R416","v":7092.7621140000001},{"$f":"(($D416*'fnd base rates'!L$107)\n+($E416*'fnd base rates'!L$108)\n+($F416*'fnd base rates'!L$109)\n+($G416*'fnd base rates'!L$110)\n+($H416*'fnd base rates'!L$111)\n+($I416*'fnd base rates'!L$112)\n+($J416*'fnd base rates'!L$113)\n+($K416*'fnd base rates'!L$114)\n+($M416*'fnd base rates'!L$116)\n+($N416*'fnd base rates'!L$117)\n+($O416*'fnd base rates'!L$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,12)))","v":13296.63198},{"$f":"(($D416*'fnd base rates'!M$107)\n+($E416*'fnd base rates'!M$108)\n+($F416*'fnd base rates'!M$109)\n+($G416*'fnd base rates'!M$110)\n+($H416*'fnd base rates'!M$111)\n+($I416*'fnd base rates'!M$112)\n+($J416*'fnd base rates'!M$113)\n+($K416*'fnd base rates'!M$114)\n+($M416*'fnd base rates'!M$116)\n+($N416*'fnd base rates'!M$117)\n+($O416*'fnd base rates'!M$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,13)))","v":0},89127.977596000012,null,453137278,"453","137","278",1,6,89127.977596000012,14855,-2973,17828,null,null,null,null,null,null,0,null,0]
["453",453137281,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D417","v":0},{"$f":"'fnd enro'!E417","v":0},{"$f":"'fnd enro'!F417","v":11},{"$f":"'fnd enro'!G417","v":50},{"$f":"'fnd enro'!H417","v":35},{"$f":"'fnd enro'!I417","v":0},{"$f":"'fnd enro'!J417","v":0},{"$f":"'fnd enro'!K417","v":3.7728000000000002},{"$f":"'fnd enro'!L417","v":0},{"$f":"'fnd enro'!M417","v":5},{"$f":"'fnd enro'!N417","v":2},{"$f":"'fnd enro'!O417","v":0},{"$f":"'fnd enro'!P417","v":80},{"$f":"'fnd enro'!R417","v":96},1,{"$f":"VALUE('fnd enro'!Q417)","v":12},null,{"$f":"(($D417*'fnd base rates'!C$107)\n+($E417*'fnd base rates'!C$108)\n+($F417*'fnd base rates'!C$109)\n+($G417*'fnd base rates'!C$110)\n+($H417*'fnd base rates'!C$111)\n+($I417*'fnd base rates'!C$112)\n+($J417*'fnd base rates'!C$113)\n+($K417*'fnd base rates'!C$114)\n+($M417*'fnd base rates'!C$116)\n+($N417*'fnd base rates'!C$117)\n+($O417*'fnd base rates'!C$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,3)))\n*$R417","v":64738.065648000003},{"$f":"(($D417*'fnd base rates'!D$107)\n+($E417*'fnd base rates'!D$108)\n+($F417*'fnd base rates'!D$109)\n+($G417*'fnd base rates'!D$110)\n+($H417*'fnd base rates'!D$111)\n+($I417*'fnd base rates'!D$112)\n+($J417*'fnd base rates'!D$113)\n+($K417*'fnd base rates'!D$114)\n+($M417*'fnd base rates'!D$116)\n+($N417*'fnd base rates'!D$117)\n+($O417*'fnd base rates'!D$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,4)))\n*$R417","v":122732.18000000001},{"$f":"(($D417*'fnd base rates'!E$107)\n+($E417*'fnd base rates'!E$108)\n+($F417*'fnd base rates'!E$109)\n+($G417*'fnd base rates'!E$110)\n+($H417*'fnd base rates'!E$111)\n+($I417*'fnd base rates'!E$112)\n+($J417*'fnd base rates'!E$113)\n+($K417*'fnd base rates'!E$114)\n+($M417*'fnd base rates'!E$116)\n+($N417*'fnd base rates'!E$117)\n+($O417*'fnd base rates'!E$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,5)))\n*$R417","v":814526.51126399997},{"$f":"(($D417*'fnd base rates'!F$107)\n+($E417*'fnd base rates'!F$108)\n+($F417*'fnd base rates'!F$109)\n+($G417*'fnd base rates'!F$110)\n+($H417*'fnd base rates'!F$111)\n+($I417*'fnd base rates'!F$112)\n+($J417*'fnd base rates'!F$113)\n+($K417*'fnd base rates'!F$114)\n+($M417*'fnd base rates'!F$116)\n+($N417*'fnd base rates'!F$117)\n+($O417*'fnd base rates'!F$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,6)))\n*$R417","v":119516.25289599999},{"$f":"(($D417*'fnd base rates'!G$107)\n+($E417*'fnd base rates'!G$108)\n+($F417*'fnd base rates'!G$109)\n+($G417*'fnd base rates'!G$110)\n+($H417*'fnd base rates'!G$111)\n+($I417*'fnd base rates'!G$112)\n+($J417*'fnd base rates'!G$113)\n+($K417*'fnd base rates'!G$114)\n+($M417*'fnd base rates'!G$116)\n+($N417*'fnd base rates'!G$117)\n+($O417*'fnd base rates'!G$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,7)))\n*$R417","v":37430.977664000005},{"$f":"(($D417*'fnd base rates'!H$107)\n+($E417*'fnd base rates'!H$108)\n+($F417*'fnd base rates'!H$109)\n+($G417*'fnd base rates'!H$110)\n+($H417*'fnd base rates'!H$111)\n+($I417*'fnd base rates'!H$112)\n+($J417*'fnd base rates'!H$113)\n+($K417*'fnd base rates'!H$114)\n+($M417*'fnd base rates'!H$116)\n+($N417*'fnd base rates'!H$117)\n+($O417*'fnd base rates'!H$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,8)))","v":57401.138559999992},{"$f":"(($D417*'fnd base rates'!I$107)\n+($E417*'fnd base rates'!I$108)\n+($F417*'fnd base rates'!I$109)\n+($G417*'fnd base rates'!I$110)\n+($H417*'fnd base rates'!I$111)\n+($I417*'fnd base rates'!I$112)\n+($J417*'fnd base rates'!I$113)\n+($K417*'fnd base rates'!I$114)\n+($M417*'fnd base rates'!I$116)\n+($N417*'fnd base rates'!I$117)\n+($O417*'fnd base rates'!I$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,9)))\n*$R417","v":55196.689999999995},{"$f":"(($D417*'fnd base rates'!J$107)\n+($E417*'fnd base rates'!J$108)\n+($F417*'fnd base rates'!J$109)\n+($G417*'fnd base rates'!J$110)\n+($H417*'fnd base rates'!J$111)\n+($I417*'fnd base rates'!J$112)\n+($J417*'fnd base rates'!J$113)\n+($K417*'fnd base rates'!J$114)\n+($M417*'fnd base rates'!J$116)\n+($N417*'fnd base rates'!J$117)\n+($O417*'fnd base rates'!J$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,10)))\n*$R417","v":108138.38},{"$f":"(($D417*'fnd base rates'!K$107)\n+($E417*'fnd base rates'!K$108)\n+($F417*'fnd base rates'!K$109)\n+($G417*'fnd base rates'!K$110)\n+($H417*'fnd base rates'!K$111)\n+($I417*'fnd base rates'!K$112)\n+($J417*'fnd base rates'!K$113)\n+($K417*'fnd base rates'!K$114)\n+($M417*'fnd base rates'!K$116)\n+($N417*'fnd base rates'!K$117)\n+($O417*'fnd base rates'!K$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,11)))\n*$R417","v":117508.79382399999},{"$f":"(($D417*'fnd base rates'!L$107)\n+($E417*'fnd base rates'!L$108)\n+($F417*'fnd base rates'!L$109)\n+($G417*'fnd base rates'!L$110)\n+($H417*'fnd base rates'!L$111)\n+($I417*'fnd base rates'!L$112)\n+($J417*'fnd base rates'!L$113)\n+($K417*'fnd base rates'!L$114)\n+($M417*'fnd base rates'!L$116)\n+($N417*'fnd base rates'!L$117)\n+($O417*'fnd base rates'!L$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,12)))","v":249973.96168000001},{"$f":"(($D417*'fnd base rates'!M$107)\n+($E417*'fnd base rates'!M$108)\n+($F417*'fnd base rates'!M$109)\n+($G417*'fnd base rates'!M$110)\n+($H417*'fnd base rates'!M$111)\n+($I417*'fnd base rates'!M$112)\n+($J417*'fnd base rates'!M$113)\n+($K417*'fnd base rates'!M$114)\n+($M417*'fnd base rates'!M$116)\n+($N417*'fnd base rates'!M$117)\n+($O417*'fnd base rates'!M$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,13)))","v":0},1747162.9515359998,null,453137281,"453","137","281",1,96,1747162.9515359998,18200,-833,19033,null,null,null,null,null,null,0,null,0]
["453",453137309,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D418","v":0},{"$f":"'fnd enro'!E418","v":0},{"$f":"'fnd enro'!F418","v":1},{"$f":"'fnd enro'!G418","v":0},{"$f":"'fnd enro'!H418","v":0},{"$f":"'fnd enro'!I418","v":0},{"$f":"'fnd enro'!J418","v":0},{"$f":"'fnd enro'!K418","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L418","v":0},{"$f":"'fnd enro'!M418","v":0},{"$f":"'fnd enro'!N418","v":0},{"$f":"'fnd enro'!O418","v":0},{"$f":"'fnd enro'!P418","v":1},{"$f":"'fnd enro'!R418","v":1},1,{"$f":"VALUE('fnd enro'!Q418)","v":10},null,{"$f":"(($D418*'fnd base rates'!C$107)\n+($E418*'fnd base rates'!C$108)\n+($F418*'fnd base rates'!C$109)\n+($G418*'fnd base rates'!C$110)\n+($H418*'fnd base rates'!C$111)\n+($I418*'fnd base rates'!C$112)\n+($J418*'fnd base rates'!C$113)\n+($K418*'fnd base rates'!C$114)\n+($M418*'fnd base rates'!C$116)\n+($N418*'fnd base rates'!C$117)\n+($O418*'fnd base rates'!C$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,3)))\n*$R418","v":667.01891299999988},{"$f":"(($D418*'fnd base rates'!D$107)\n+($E418*'fnd base rates'!D$108)\n+($F418*'fnd base rates'!D$109)\n+($G418*'fnd base rates'!D$110)\n+($H418*'fnd base rates'!D$111)\n+($I418*'fnd base rates'!D$112)\n+($J418*'fnd base rates'!D$113)\n+($K418*'fnd base rates'!D$114)\n+($M418*'fnd base rates'!D$116)\n+($N418*'fnd base rates'!D$117)\n+($O418*'fnd base rates'!D$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,4)))\n*$R418","v":1268.4000000000001},{"$f":"(($D418*'fnd base rates'!E$107)\n+($E418*'fnd base rates'!E$108)\n+($F418*'fnd base rates'!E$109)\n+($G418*'fnd base rates'!E$110)\n+($H418*'fnd base rates'!E$111)\n+($I418*'fnd base rates'!E$112)\n+($J418*'fnd base rates'!E$113)\n+($K418*'fnd base rates'!E$114)\n+($M418*'fnd base rates'!E$116)\n+($N418*'fnd base rates'!E$117)\n+($O418*'fnd base rates'!E$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,5)))\n*$R418","v":8588.9230339999995},{"$f":"(($D418*'fnd base rates'!F$107)\n+($E418*'fnd base rates'!F$108)\n+($F418*'fnd base rates'!F$109)\n+($G418*'fnd base rates'!F$110)\n+($H418*'fnd base rates'!F$111)\n+($I418*'fnd base rates'!F$112)\n+($J418*'fnd base rates'!F$113)\n+($K418*'fnd base rates'!F$114)\n+($M418*'fnd base rates'!F$116)\n+($N418*'fnd base rates'!F$117)\n+($O418*'fnd base rates'!F$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,6)))\n*$R418","v":1327.854926},{"$f":"(($D418*'fnd base rates'!G$107)\n+($E418*'fnd base rates'!G$108)\n+($F418*'fnd base rates'!G$109)\n+($G418*'fnd base rates'!G$110)\n+($H418*'fnd base rates'!G$111)\n+($I418*'fnd base rates'!G$112)\n+($J418*'fnd base rates'!G$113)\n+($K418*'fnd base rates'!G$114)\n+($M418*'fnd base rates'!G$116)\n+($N418*'fnd base rates'!G$117)\n+($O418*'fnd base rates'!G$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,7)))\n*$R418","v":383.34018400000002},{"$f":"(($D418*'fnd base rates'!H$107)\n+($E418*'fnd base rates'!H$108)\n+($F418*'fnd base rates'!H$109)\n+($G418*'fnd base rates'!H$110)\n+($H418*'fnd base rates'!H$111)\n+($I418*'fnd base rates'!H$112)\n+($J418*'fnd base rates'!H$113)\n+($K418*'fnd base rates'!H$114)\n+($M418*'fnd base rates'!H$116)\n+($N418*'fnd base rates'!H$117)\n+($O418*'fnd base rates'!H$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D418*'fnd base rates'!I$107)\n+($E418*'fnd base rates'!I$108)\n+($F418*'fnd base rates'!I$109)\n+($G418*'fnd base rates'!I$110)\n+($H418*'fnd base rates'!I$111)\n+($I418*'fnd base rates'!I$112)\n+($J418*'fnd base rates'!I$113)\n+($K418*'fnd base rates'!I$114)\n+($M418*'fnd base rates'!I$116)\n+($N418*'fnd base rates'!I$117)\n+($O418*'fnd base rates'!I$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,9)))\n*$R418","v":559.63},{"$f":"(($D418*'fnd base rates'!J$107)\n+($E418*'fnd base rates'!J$108)\n+($F418*'fnd base rates'!J$109)\n+($G418*'fnd base rates'!J$110)\n+($H418*'fnd base rates'!J$111)\n+($I418*'fnd base rates'!J$112)\n+($J418*'fnd base rates'!J$113)\n+($K418*'fnd base rates'!J$114)\n+($M418*'fnd base rates'!J$116)\n+($N418*'fnd base rates'!J$117)\n+($O418*'fnd base rates'!J$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,10)))\n*$R418","v":1048.51},{"$f":"(($D418*'fnd base rates'!K$107)\n+($E418*'fnd base rates'!K$108)\n+($F418*'fnd base rates'!K$109)\n+($G418*'fnd base rates'!K$110)\n+($H418*'fnd base rates'!K$111)\n+($I418*'fnd base rates'!K$112)\n+($J418*'fnd base rates'!K$113)\n+($K418*'fnd base rates'!K$114)\n+($M418*'fnd base rates'!K$116)\n+($N418*'fnd base rates'!K$117)\n+($O418*'fnd base rates'!K$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,11)))\n*$R418","v":1167.6620190000001},{"$f":"(($D418*'fnd base rates'!L$107)\n+($E418*'fnd base rates'!L$108)\n+($F418*'fnd base rates'!L$109)\n+($G418*'fnd base rates'!L$110)\n+($H418*'fnd base rates'!L$111)\n+($I418*'fnd base rates'!L$112)\n+($J418*'fnd base rates'!L$113)\n+($K418*'fnd base rates'!L$114)\n+($M418*'fnd base rates'!L$116)\n+($N418*'fnd base rates'!L$117)\n+($O418*'fnd base rates'!L$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,12)))","v":2547.4753299999998},{"$f":"(($D418*'fnd base rates'!M$107)\n+($E418*'fnd base rates'!M$108)\n+($F418*'fnd base rates'!M$109)\n+($G418*'fnd base rates'!M$110)\n+($H418*'fnd base rates'!M$111)\n+($I418*'fnd base rates'!M$112)\n+($J418*'fnd base rates'!M$113)\n+($K418*'fnd base rates'!M$114)\n+($M418*'fnd base rates'!M$116)\n+($N418*'fnd base rates'!M$117)\n+($O418*'fnd base rates'!M$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,13)))","v":0},18146.751265999999,null,453137309,"453","137","309",1,1,18146.751265999999,18147,833,17314,null,null,null,null,null,null,0,null,0]
["453",453137325,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D419","v":0},{"$f":"'fnd enro'!E419","v":0},{"$f":"'fnd enro'!F419","v":0},{"$f":"'fnd enro'!G419","v":1},{"$f":"'fnd enro'!H419","v":1},{"$f":"'fnd enro'!I419","v":0},{"$f":"'fnd enro'!J419","v":0},{"$f":"'fnd enro'!K419","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L419","v":0},{"$f":"'fnd enro'!M419","v":0},{"$f":"'fnd enro'!N419","v":0},{"$f":"'fnd enro'!O419","v":0},{"$f":"'fnd enro'!P419","v":0},{"$f":"'fnd enro'!R419","v":2},1,{"$f":"VALUE('fnd enro'!Q419)","v":9},null,{"$f":"(($D419*'fnd base rates'!C$107)\n+($E419*'fnd base rates'!C$108)\n+($F419*'fnd base rates'!C$109)\n+($G419*'fnd base rates'!C$110)\n+($H419*'fnd base rates'!C$111)\n+($I419*'fnd base rates'!C$112)\n+($J419*'fnd base rates'!C$113)\n+($K419*'fnd base rates'!C$114)\n+($M419*'fnd base rates'!C$116)\n+($N419*'fnd base rates'!C$117)\n+($O419*'fnd base rates'!C$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,3)))\n*$R419","v":1140.6778259999999},{"$f":"(($D419*'fnd base rates'!D$107)\n+($E419*'fnd base rates'!D$108)\n+($F419*'fnd base rates'!D$109)\n+($G419*'fnd base rates'!D$110)\n+($H419*'fnd base rates'!D$111)\n+($I419*'fnd base rates'!D$112)\n+($J419*'fnd base rates'!D$113)\n+($K419*'fnd base rates'!D$114)\n+($M419*'fnd base rates'!D$116)\n+($N419*'fnd base rates'!D$117)\n+($O419*'fnd base rates'!D$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,4)))\n*$R419","v":1620.6},{"$f":"(($D419*'fnd base rates'!E$107)\n+($E419*'fnd base rates'!E$108)\n+($F419*'fnd base rates'!E$109)\n+($G419*'fnd base rates'!E$110)\n+($H419*'fnd base rates'!E$111)\n+($I419*'fnd base rates'!E$112)\n+($J419*'fnd base rates'!E$113)\n+($K419*'fnd base rates'!E$114)\n+($M419*'fnd base rates'!E$116)\n+($N419*'fnd base rates'!E$117)\n+($O419*'fnd base rates'!E$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,5)))\n*$R419","v":7788.0560679999999},{"$f":"(($D419*'fnd base rates'!F$107)\n+($E419*'fnd base rates'!F$108)\n+($F419*'fnd base rates'!F$109)\n+($G419*'fnd base rates'!F$110)\n+($H419*'fnd base rates'!F$111)\n+($I419*'fnd base rates'!F$112)\n+($J419*'fnd base rates'!F$113)\n+($K419*'fnd base rates'!F$114)\n+($M419*'fnd base rates'!F$116)\n+($N419*'fnd base rates'!F$117)\n+($O419*'fnd base rates'!F$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,6)))\n*$R419","v":2388.7498519999999},{"$f":"(($D419*'fnd base rates'!G$107)\n+($E419*'fnd base rates'!G$108)\n+($F419*'fnd base rates'!G$109)\n+($G419*'fnd base rates'!G$110)\n+($H419*'fnd base rates'!G$111)\n+($I419*'fnd base rates'!G$112)\n+($J419*'fnd base rates'!G$113)\n+($K419*'fnd base rates'!G$114)\n+($M419*'fnd base rates'!G$116)\n+($N419*'fnd base rates'!G$117)\n+($O419*'fnd base rates'!G$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,7)))\n*$R419","v":345.16036799999995},{"$f":"(($D419*'fnd base rates'!H$107)\n+($E419*'fnd base rates'!H$108)\n+($F419*'fnd base rates'!H$109)\n+($G419*'fnd base rates'!H$110)\n+($H419*'fnd base rates'!H$111)\n+($I419*'fnd base rates'!H$112)\n+($J419*'fnd base rates'!H$113)\n+($K419*'fnd base rates'!H$114)\n+($M419*'fnd base rates'!H$116)\n+($N419*'fnd base rates'!H$117)\n+($O419*'fnd base rates'!H$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D419*'fnd base rates'!I$107)\n+($E419*'fnd base rates'!I$108)\n+($F419*'fnd base rates'!I$109)\n+($G419*'fnd base rates'!I$110)\n+($H419*'fnd base rates'!I$111)\n+($I419*'fnd base rates'!I$112)\n+($J419*'fnd base rates'!I$113)\n+($K419*'fnd base rates'!I$114)\n+($M419*'fnd base rates'!I$116)\n+($N419*'fnd base rates'!I$117)\n+($O419*'fnd base rates'!I$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,9)))\n*$R419","v":786.94},{"$f":"(($D419*'fnd base rates'!J$107)\n+($E419*'fnd base rates'!J$108)\n+($F419*'fnd base rates'!J$109)\n+($G419*'fnd base rates'!J$110)\n+($H419*'fnd base rates'!J$111)\n+($I419*'fnd base rates'!J$112)\n+($J419*'fnd base rates'!J$113)\n+($K419*'fnd base rates'!J$114)\n+($M419*'fnd base rates'!J$116)\n+($N419*'fnd base rates'!J$117)\n+($O419*'fnd base rates'!J$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,10)))\n*$R419","v":424.84},{"$f":"(($D419*'fnd base rates'!K$107)\n+($E419*'fnd base rates'!K$108)\n+($F419*'fnd base rates'!K$109)\n+($G419*'fnd base rates'!K$110)\n+($H419*'fnd base rates'!K$111)\n+($I419*'fnd base rates'!K$112)\n+($J419*'fnd base rates'!K$113)\n+($K419*'fnd base rates'!K$114)\n+($M419*'fnd base rates'!K$116)\n+($N419*'fnd base rates'!K$117)\n+($O419*'fnd base rates'!K$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,11)))\n*$R419","v":2422.1140380000002},{"$f":"(($D419*'fnd base rates'!L$107)\n+($E419*'fnd base rates'!L$108)\n+($F419*'fnd base rates'!L$109)\n+($G419*'fnd base rates'!L$110)\n+($H419*'fnd base rates'!L$111)\n+($I419*'fnd base rates'!L$112)\n+($J419*'fnd base rates'!L$113)\n+($K419*'fnd base rates'!L$114)\n+($M419*'fnd base rates'!L$116)\n+($N419*'fnd base rates'!L$117)\n+($O419*'fnd base rates'!L$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D419*'fnd base rates'!M$107)\n+($E419*'fnd base rates'!M$108)\n+($F419*'fnd base rates'!M$109)\n+($G419*'fnd base rates'!M$110)\n+($H419*'fnd base rates'!M$111)\n+($I419*'fnd base rates'!M$112)\n+($J419*'fnd base rates'!M$113)\n+($K419*'fnd base rates'!M$114)\n+($M419*'fnd base rates'!M$116)\n+($N419*'fnd base rates'!M$117)\n+($O419*'fnd base rates'!M$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,13)))","v":0},21701.202532000003,null,453137325,"453","137","325",1,2,21701.202532000003,10851,-5469,16320,null,null,null,null,null,null,0,null,0]
["453",453137332,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D420","v":0},{"$f":"'fnd enro'!E420","v":0},{"$f":"'fnd enro'!F420","v":1},{"$f":"'fnd enro'!G420","v":5},{"$f":"'fnd enro'!H420","v":5},{"$f":"'fnd enro'!I420","v":0},{"$f":"'fnd enro'!J420","v":0},{"$f":"'fnd enro'!K420","v":0.43230000000000002},{"$f":"'fnd enro'!L420","v":0},{"$f":"'fnd enro'!M420","v":1},{"$f":"'fnd enro'!N420","v":0},{"$f":"'fnd enro'!O420","v":0},{"$f":"'fnd enro'!P420","v":9},{"$f":"'fnd enro'!R420","v":11},1,{"$f":"VALUE('fnd enro'!Q420)","v":10},null,{"$f":"(($D420*'fnd base rates'!C$107)\n+($E420*'fnd base rates'!C$108)\n+($F420*'fnd base rates'!C$109)\n+($G420*'fnd base rates'!C$110)\n+($H420*'fnd base rates'!C$111)\n+($I420*'fnd base rates'!C$112)\n+($J420*'fnd base rates'!C$113)\n+($K420*'fnd base rates'!C$114)\n+($M420*'fnd base rates'!C$116)\n+($N420*'fnd base rates'!C$117)\n+($O420*'fnd base rates'!C$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,3)))\n*$R420","v":7254.9380429999992},{"$f":"(($D420*'fnd base rates'!D$107)\n+($E420*'fnd base rates'!D$108)\n+($F420*'fnd base rates'!D$109)\n+($G420*'fnd base rates'!D$110)\n+($H420*'fnd base rates'!D$111)\n+($I420*'fnd base rates'!D$112)\n+($J420*'fnd base rates'!D$113)\n+($K420*'fnd base rates'!D$114)\n+($M420*'fnd base rates'!D$116)\n+($N420*'fnd base rates'!D$117)\n+($O420*'fnd base rates'!D$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,4)))\n*$R420","v":13230.599999999999},{"$f":"(($D420*'fnd base rates'!E$107)\n+($E420*'fnd base rates'!E$108)\n+($F420*'fnd base rates'!E$109)\n+($G420*'fnd base rates'!E$110)\n+($H420*'fnd base rates'!E$111)\n+($I420*'fnd base rates'!E$112)\n+($J420*'fnd base rates'!E$113)\n+($K420*'fnd base rates'!E$114)\n+($M420*'fnd base rates'!E$116)\n+($N420*'fnd base rates'!E$117)\n+($O420*'fnd base rates'!E$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,5)))\n*$R420","v":84665.403374000016},{"$f":"(($D420*'fnd base rates'!F$107)\n+($E420*'fnd base rates'!F$108)\n+($F420*'fnd base rates'!F$109)\n+($G420*'fnd base rates'!F$110)\n+($H420*'fnd base rates'!F$111)\n+($I420*'fnd base rates'!F$112)\n+($J420*'fnd base rates'!F$113)\n+($K420*'fnd base rates'!F$114)\n+($M420*'fnd base rates'!F$116)\n+($N420*'fnd base rates'!F$117)\n+($O420*'fnd base rates'!F$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,6)))\n*$R420","v":13466.004186},{"$f":"(($D420*'fnd base rates'!G$107)\n+($E420*'fnd base rates'!G$108)\n+($F420*'fnd base rates'!G$109)\n+($G420*'fnd base rates'!G$110)\n+($H420*'fnd base rates'!G$111)\n+($I420*'fnd base rates'!G$112)\n+($J420*'fnd base rates'!G$113)\n+($K420*'fnd base rates'!G$114)\n+($M420*'fnd base rates'!G$116)\n+($N420*'fnd base rates'!G$117)\n+($O420*'fnd base rates'!G$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,7)))\n*$R420","v":3900.2820240000001},{"$f":"(($D420*'fnd base rates'!H$107)\n+($E420*'fnd base rates'!H$108)\n+($F420*'fnd base rates'!H$109)\n+($G420*'fnd base rates'!H$110)\n+($H420*'fnd base rates'!H$111)\n+($I420*'fnd base rates'!H$112)\n+($J420*'fnd base rates'!H$113)\n+($K420*'fnd base rates'!H$114)\n+($M420*'fnd base rates'!H$116)\n+($N420*'fnd base rates'!H$117)\n+($O420*'fnd base rates'!H$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,8)))","v":6539.6254599999993},{"$f":"(($D420*'fnd base rates'!I$107)\n+($E420*'fnd base rates'!I$108)\n+($F420*'fnd base rates'!I$109)\n+($G420*'fnd base rates'!I$110)\n+($H420*'fnd base rates'!I$111)\n+($I420*'fnd base rates'!I$112)\n+($J420*'fnd base rates'!I$113)\n+($K420*'fnd base rates'!I$114)\n+($M420*'fnd base rates'!I$116)\n+($N420*'fnd base rates'!I$117)\n+($O420*'fnd base rates'!I$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,9)))\n*$R420","v":6026.2800000000007},{"$f":"(($D420*'fnd base rates'!J$107)\n+($E420*'fnd base rates'!J$108)\n+($F420*'fnd base rates'!J$109)\n+($G420*'fnd base rates'!J$110)\n+($H420*'fnd base rates'!J$111)\n+($I420*'fnd base rates'!J$112)\n+($J420*'fnd base rates'!J$113)\n+($K420*'fnd base rates'!J$114)\n+($M420*'fnd base rates'!J$116)\n+($N420*'fnd base rates'!J$117)\n+($O420*'fnd base rates'!J$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,10)))\n*$R420","v":10728.09},{"$f":"(($D420*'fnd base rates'!K$107)\n+($E420*'fnd base rates'!K$108)\n+($F420*'fnd base rates'!K$109)\n+($G420*'fnd base rates'!K$110)\n+($H420*'fnd base rates'!K$111)\n+($I420*'fnd base rates'!K$112)\n+($J420*'fnd base rates'!K$113)\n+($K420*'fnd base rates'!K$114)\n+($M420*'fnd base rates'!K$116)\n+($N420*'fnd base rates'!K$117)\n+($O420*'fnd base rates'!K$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,11)))\n*$R420","v":13611.482209},{"$f":"(($D420*'fnd base rates'!L$107)\n+($E420*'fnd base rates'!L$108)\n+($F420*'fnd base rates'!L$109)\n+($G420*'fnd base rates'!L$110)\n+($H420*'fnd base rates'!L$111)\n+($I420*'fnd base rates'!L$112)\n+($J420*'fnd base rates'!L$113)\n+($K420*'fnd base rates'!L$114)\n+($M420*'fnd base rates'!L$116)\n+($N420*'fnd base rates'!L$117)\n+($O420*'fnd base rates'!L$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,12)))","v":27361.05863},{"$f":"(($D420*'fnd base rates'!M$107)\n+($E420*'fnd base rates'!M$108)\n+($F420*'fnd base rates'!M$109)\n+($G420*'fnd base rates'!M$110)\n+($H420*'fnd base rates'!M$111)\n+($I420*'fnd base rates'!M$112)\n+($J420*'fnd base rates'!M$113)\n+($K420*'fnd base rates'!M$114)\n+($M420*'fnd base rates'!M$116)\n+($N420*'fnd base rates'!M$117)\n+($O420*'fnd base rates'!M$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,13)))","v":0},186783.76392600004,null,453137332,"453","137","332",1,11,186783.76392600004,16980,2125,14855,null,null,null,null,null,null,0,null,0]
["454",454149009,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D421","v":0},{"$f":"'fnd enro'!E421","v":0},{"$f":"'fnd enro'!F421","v":0},{"$f":"'fnd enro'!G421","v":2},{"$f":"'fnd enro'!H421","v":1},{"$f":"'fnd enro'!I421","v":0},{"$f":"'fnd enro'!J421","v":0},{"$f":"'fnd enro'!K421","v":0.1179},{"$f":"'fnd enro'!L421","v":0},{"$f":"'fnd enro'!M421","v":2},{"$f":"'fnd enro'!N421","v":0},{"$f":"'fnd enro'!O421","v":0},{"$f":"'fnd enro'!P421","v":2},{"$f":"'fnd enro'!R421","v":3},1,{"$f":"VALUE('fnd enro'!Q421)","v":3},null,{"$f":"(($D421*'fnd base rates'!C$107)\n+($E421*'fnd base rates'!C$108)\n+($F421*'fnd base rates'!C$109)\n+($G421*'fnd base rates'!C$110)\n+($H421*'fnd base rates'!C$111)\n+($I421*'fnd base rates'!C$112)\n+($J421*'fnd base rates'!C$113)\n+($K421*'fnd base rates'!C$114)\n+($M421*'fnd base rates'!C$116)\n+($N421*'fnd base rates'!C$117)\n+($O421*'fnd base rates'!C$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,3)))\n*$R421","v":2054.9767389999997},{"$f":"(($D421*'fnd base rates'!D$107)\n+($E421*'fnd base rates'!D$108)\n+($F421*'fnd base rates'!D$109)\n+($G421*'fnd base rates'!D$110)\n+($H421*'fnd base rates'!D$111)\n+($I421*'fnd base rates'!D$112)\n+($J421*'fnd base rates'!D$113)\n+($K421*'fnd base rates'!D$114)\n+($M421*'fnd base rates'!D$116)\n+($N421*'fnd base rates'!D$117)\n+($O421*'fnd base rates'!D$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,4)))\n*$R421","v":3396.7599999999998},{"$f":"(($D421*'fnd base rates'!E$107)\n+($E421*'fnd base rates'!E$108)\n+($F421*'fnd base rates'!E$109)\n+($G421*'fnd base rates'!E$110)\n+($H421*'fnd base rates'!E$111)\n+($I421*'fnd base rates'!E$112)\n+($J421*'fnd base rates'!E$113)\n+($K421*'fnd base rates'!E$114)\n+($M421*'fnd base rates'!E$116)\n+($N421*'fnd base rates'!E$117)\n+($O421*'fnd base rates'!E$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,5)))\n*$R421","v":20259.599102},{"$f":"(($D421*'fnd base rates'!F$107)\n+($E421*'fnd base rates'!F$108)\n+($F421*'fnd base rates'!F$109)\n+($G421*'fnd base rates'!F$110)\n+($H421*'fnd base rates'!F$111)\n+($I421*'fnd base rates'!F$112)\n+($J421*'fnd base rates'!F$113)\n+($K421*'fnd base rates'!F$114)\n+($M421*'fnd base rates'!F$116)\n+($N421*'fnd base rates'!F$117)\n+($O421*'fnd base rates'!F$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,6)))\n*$R421","v":4105.4047780000001},{"$f":"(($D421*'fnd base rates'!G$107)\n+($E421*'fnd base rates'!G$108)\n+($F421*'fnd base rates'!G$109)\n+($G421*'fnd base rates'!G$110)\n+($H421*'fnd base rates'!G$111)\n+($I421*'fnd base rates'!G$112)\n+($J421*'fnd base rates'!G$113)\n+($K421*'fnd base rates'!G$114)\n+($M421*'fnd base rates'!G$116)\n+($N421*'fnd base rates'!G$117)\n+($O421*'fnd base rates'!G$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,7)))\n*$R421","v":895.95055200000002},{"$f":"(($D421*'fnd base rates'!H$107)\n+($E421*'fnd base rates'!H$108)\n+($F421*'fnd base rates'!H$109)\n+($G421*'fnd base rates'!H$110)\n+($H421*'fnd base rates'!H$111)\n+($I421*'fnd base rates'!H$112)\n+($J421*'fnd base rates'!H$113)\n+($K421*'fnd base rates'!H$114)\n+($M421*'fnd base rates'!H$116)\n+($N421*'fnd base rates'!H$117)\n+($O421*'fnd base rates'!H$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,8)))","v":1983.61058},{"$f":"(($D421*'fnd base rates'!I$107)\n+($E421*'fnd base rates'!I$108)\n+($F421*'fnd base rates'!I$109)\n+($G421*'fnd base rates'!I$110)\n+($H421*'fnd base rates'!I$111)\n+($I421*'fnd base rates'!I$112)\n+($J421*'fnd base rates'!I$113)\n+($K421*'fnd base rates'!I$114)\n+($M421*'fnd base rates'!I$116)\n+($N421*'fnd base rates'!I$117)\n+($O421*'fnd base rates'!I$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,9)))\n*$R421","v":1560.21},{"$f":"(($D421*'fnd base rates'!J$107)\n+($E421*'fnd base rates'!J$108)\n+($F421*'fnd base rates'!J$109)\n+($G421*'fnd base rates'!J$110)\n+($H421*'fnd base rates'!J$111)\n+($I421*'fnd base rates'!J$112)\n+($J421*'fnd base rates'!J$113)\n+($K421*'fnd base rates'!J$114)\n+($M421*'fnd base rates'!J$116)\n+($N421*'fnd base rates'!J$117)\n+($O421*'fnd base rates'!J$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,10)))\n*$R421","v":1827},{"$f":"(($D421*'fnd base rates'!K$107)\n+($E421*'fnd base rates'!K$108)\n+($F421*'fnd base rates'!K$109)\n+($G421*'fnd base rates'!K$110)\n+($H421*'fnd base rates'!K$111)\n+($I421*'fnd base rates'!K$112)\n+($J421*'fnd base rates'!K$113)\n+($K421*'fnd base rates'!K$114)\n+($M421*'fnd base rates'!K$116)\n+($N421*'fnd base rates'!K$117)\n+($O421*'fnd base rates'!K$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,11)))\n*$R421","v":4256.276057},{"$f":"(($D421*'fnd base rates'!L$107)\n+($E421*'fnd base rates'!L$108)\n+($F421*'fnd base rates'!L$109)\n+($G421*'fnd base rates'!L$110)\n+($H421*'fnd base rates'!L$111)\n+($I421*'fnd base rates'!L$112)\n+($J421*'fnd base rates'!L$113)\n+($K421*'fnd base rates'!L$114)\n+($M421*'fnd base rates'!L$116)\n+($N421*'fnd base rates'!L$117)\n+($O421*'fnd base rates'!L$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,12)))","v":7066.5659900000001},{"$f":"(($D421*'fnd base rates'!M$107)\n+($E421*'fnd base rates'!M$108)\n+($F421*'fnd base rates'!M$109)\n+($G421*'fnd base rates'!M$110)\n+($H421*'fnd base rates'!M$111)\n+($I421*'fnd base rates'!M$112)\n+($J421*'fnd base rates'!M$113)\n+($K421*'fnd base rates'!M$114)\n+($M421*'fnd base rates'!M$116)\n+($N421*'fnd base rates'!M$117)\n+($O421*'fnd base rates'!M$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,13)))","v":0},47406.353798000004,null,454149009,"454","149","009",1,3,47406.353798000004,15802,-2398,18200,null,null,null,null,null,null,0,null,0]
["454",454149128,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D422","v":1},{"$f":"'fnd enro'!E422","v":0},{"$f":"'fnd enro'!F422","v":4},{"$f":"'fnd enro'!G422","v":11},{"$f":"'fnd enro'!H422","v":6},{"$f":"'fnd enro'!I422","v":0},{"$f":"'fnd enro'!J422","v":0},{"$f":"'fnd enro'!K422","v":0.82530000000000003},{"$f":"'fnd enro'!L422","v":0},{"$f":"'fnd enro'!M422","v":4},{"$f":"'fnd enro'!N422","v":0},{"$f":"'fnd enro'!O422","v":0},{"$f":"'fnd enro'!P422","v":17},{"$f":"'fnd enro'!R422","v":22},1,{"$f":"VALUE('fnd enro'!Q422)","v":10},null,{"$f":"(($D422*'fnd base rates'!C$107)\n+($E422*'fnd base rates'!C$108)\n+($F422*'fnd base rates'!C$109)\n+($G422*'fnd base rates'!C$110)\n+($H422*'fnd base rates'!C$111)\n+($I422*'fnd base rates'!C$112)\n+($J422*'fnd base rates'!C$113)\n+($K422*'fnd base rates'!C$114)\n+($M422*'fnd base rates'!C$116)\n+($N422*'fnd base rates'!C$117)\n+($O422*'fnd base rates'!C$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,3)))\n*$R422","v":14289.367173000001},{"$f":"(($D422*'fnd base rates'!D$107)\n+($E422*'fnd base rates'!D$108)\n+($F422*'fnd base rates'!D$109)\n+($G422*'fnd base rates'!D$110)\n+($H422*'fnd base rates'!D$111)\n+($I422*'fnd base rates'!D$112)\n+($J422*'fnd base rates'!D$113)\n+($K422*'fnd base rates'!D$114)\n+($M422*'fnd base rates'!D$116)\n+($N422*'fnd base rates'!D$117)\n+($O422*'fnd base rates'!D$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,4)))\n*$R422","v":25986.739999999998},{"$f":"(($D422*'fnd base rates'!E$107)\n+($E422*'fnd base rates'!E$108)\n+($F422*'fnd base rates'!E$109)\n+($G422*'fnd base rates'!E$110)\n+($H422*'fnd base rates'!E$111)\n+($I422*'fnd base rates'!E$112)\n+($J422*'fnd base rates'!E$113)\n+($K422*'fnd base rates'!E$114)\n+($M422*'fnd base rates'!E$116)\n+($N422*'fnd base rates'!E$117)\n+($O422*'fnd base rates'!E$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,5)))\n*$R422","v":167104.603714},{"$f":"(($D422*'fnd base rates'!F$107)\n+($E422*'fnd base rates'!F$108)\n+($F422*'fnd base rates'!F$109)\n+($G422*'fnd base rates'!F$110)\n+($H422*'fnd base rates'!F$111)\n+($I422*'fnd base rates'!F$112)\n+($J422*'fnd base rates'!F$113)\n+($K422*'fnd base rates'!F$114)\n+($M422*'fnd base rates'!F$116)\n+($N422*'fnd base rates'!F$117)\n+($O422*'fnd base rates'!F$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,6)))\n*$R422","v":27537.243446},{"$f":"(($D422*'fnd base rates'!G$107)\n+($E422*'fnd base rates'!G$108)\n+($F422*'fnd base rates'!G$109)\n+($G422*'fnd base rates'!G$110)\n+($H422*'fnd base rates'!G$111)\n+($I422*'fnd base rates'!G$112)\n+($J422*'fnd base rates'!G$113)\n+($K422*'fnd base rates'!G$114)\n+($M422*'fnd base rates'!G$116)\n+($N422*'fnd base rates'!G$117)\n+($O422*'fnd base rates'!G$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,7)))\n*$R422","v":7552.3538639999988},{"$f":"(($D422*'fnd base rates'!H$107)\n+($E422*'fnd base rates'!H$108)\n+($F422*'fnd base rates'!H$109)\n+($G422*'fnd base rates'!H$110)\n+($H422*'fnd base rates'!H$111)\n+($I422*'fnd base rates'!H$112)\n+($J422*'fnd base rates'!H$113)\n+($K422*'fnd base rates'!H$114)\n+($M422*'fnd base rates'!H$116)\n+($N422*'fnd base rates'!H$117)\n+($O422*'fnd base rates'!H$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,8)))","v":13037.864059999998},{"$f":"(($D422*'fnd base rates'!I$107)\n+($E422*'fnd base rates'!I$108)\n+($F422*'fnd base rates'!I$109)\n+($G422*'fnd base rates'!I$110)\n+($H422*'fnd base rates'!I$111)\n+($I422*'fnd base rates'!I$112)\n+($J422*'fnd base rates'!I$113)\n+($K422*'fnd base rates'!I$114)\n+($M422*'fnd base rates'!I$116)\n+($N422*'fnd base rates'!I$117)\n+($O422*'fnd base rates'!I$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,9)))\n*$R422","v":11729.460000000001},{"$f":"(($D422*'fnd base rates'!J$107)\n+($E422*'fnd base rates'!J$108)\n+($F422*'fnd base rates'!J$109)\n+($G422*'fnd base rates'!J$110)\n+($H422*'fnd base rates'!J$111)\n+($I422*'fnd base rates'!J$112)\n+($J422*'fnd base rates'!J$113)\n+($K422*'fnd base rates'!J$114)\n+($M422*'fnd base rates'!J$116)\n+($N422*'fnd base rates'!J$117)\n+($O422*'fnd base rates'!J$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,10)))\n*$R422","v":19946.91},{"$f":"(($D422*'fnd base rates'!K$107)\n+($E422*'fnd base rates'!K$108)\n+($F422*'fnd base rates'!K$109)\n+($G422*'fnd base rates'!K$110)\n+($H422*'fnd base rates'!K$111)\n+($I422*'fnd base rates'!K$112)\n+($J422*'fnd base rates'!K$113)\n+($K422*'fnd base rates'!K$114)\n+($M422*'fnd base rates'!K$116)\n+($N422*'fnd base rates'!K$117)\n+($O422*'fnd base rates'!K$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,11)))\n*$R422","v":26890.512398999999},{"$f":"(($D422*'fnd base rates'!L$107)\n+($E422*'fnd base rates'!L$108)\n+($F422*'fnd base rates'!L$109)\n+($G422*'fnd base rates'!L$110)\n+($H422*'fnd base rates'!L$111)\n+($I422*'fnd base rates'!L$112)\n+($J422*'fnd base rates'!L$113)\n+($K422*'fnd base rates'!L$114)\n+($M422*'fnd base rates'!L$116)\n+($N422*'fnd base rates'!L$117)\n+($O422*'fnd base rates'!L$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,12)))","v":53195.301929999994},{"$f":"(($D422*'fnd base rates'!M$107)\n+($E422*'fnd base rates'!M$108)\n+($F422*'fnd base rates'!M$109)\n+($G422*'fnd base rates'!M$110)\n+($H422*'fnd base rates'!M$111)\n+($I422*'fnd base rates'!M$112)\n+($J422*'fnd base rates'!M$113)\n+($K422*'fnd base rates'!M$114)\n+($M422*'fnd base rates'!M$116)\n+($N422*'fnd base rates'!M$117)\n+($O422*'fnd base rates'!M$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,13)))","v":0},367270.35658600001,null,454149128,"454","149","128",1,22,367270.35658600001,16694,-1453,18147,null,null,null,null,null,null,0,null,0]
["454",454149149,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D423","v":97},{"$f":"'fnd enro'!E423","v":0},{"$f":"'fnd enro'!F423","v":94},{"$f":"'fnd enro'!G423","v":405},{"$f":"'fnd enro'!H423","v":180},{"$f":"'fnd enro'!I423","v":0},{"$f":"'fnd enro'!J423","v":0},{"$f":"'fnd enro'!K423","v":26.684699999999999},{"$f":"'fnd enro'!L423","v":0},{"$f":"'fnd enro'!M423","v":263},{"$f":"'fnd enro'!N423","v":9},{"$f":"'fnd enro'!O423","v":0},{"$f":"'fnd enro'!P423","v":620},{"$f":"'fnd enro'!R423","v":728},1,{"$f":"VALUE('fnd enro'!Q423)","v":12},null,{"$f":"(($D423*'fnd base rates'!C$107)\n+($E423*'fnd base rates'!C$108)\n+($F423*'fnd base rates'!C$109)\n+($G423*'fnd base rates'!C$110)\n+($H423*'fnd base rates'!C$111)\n+($I423*'fnd base rates'!C$112)\n+($J423*'fnd base rates'!C$113)\n+($K423*'fnd base rates'!C$114)\n+($M423*'fnd base rates'!C$116)\n+($N423*'fnd base rates'!C$117)\n+($O423*'fnd base rates'!C$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,3)))\n*$R423","v":510551.36192699999},{"$f":"(($D423*'fnd base rates'!D$107)\n+($E423*'fnd base rates'!D$108)\n+($F423*'fnd base rates'!D$109)\n+($G423*'fnd base rates'!D$110)\n+($H423*'fnd base rates'!D$111)\n+($I423*'fnd base rates'!D$112)\n+($J423*'fnd base rates'!D$113)\n+($K423*'fnd base rates'!D$114)\n+($M423*'fnd base rates'!D$116)\n+($N423*'fnd base rates'!D$117)\n+($O423*'fnd base rates'!D$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,4)))\n*$R423","v":980052.89},{"$f":"(($D423*'fnd base rates'!E$107)\n+($E423*'fnd base rates'!E$108)\n+($F423*'fnd base rates'!E$109)\n+($G423*'fnd base rates'!E$110)\n+($H423*'fnd base rates'!E$111)\n+($I423*'fnd base rates'!E$112)\n+($J423*'fnd base rates'!E$113)\n+($K423*'fnd base rates'!E$114)\n+($M423*'fnd base rates'!E$116)\n+($N423*'fnd base rates'!E$117)\n+($O423*'fnd base rates'!E$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,5)))\n*$R423","v":6561598.2700859997},{"$f":"(($D423*'fnd base rates'!F$107)\n+($E423*'fnd base rates'!F$108)\n+($F423*'fnd base rates'!F$109)\n+($G423*'fnd base rates'!F$110)\n+($H423*'fnd base rates'!F$111)\n+($I423*'fnd base rates'!F$112)\n+($J423*'fnd base rates'!F$113)\n+($K423*'fnd base rates'!F$114)\n+($M423*'fnd base rates'!F$116)\n+($N423*'fnd base rates'!F$117)\n+($O423*'fnd base rates'!F$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,6)))\n*$R423","v":952765.55475399992},{"$f":"(($D423*'fnd base rates'!G$107)\n+($E423*'fnd base rates'!G$108)\n+($F423*'fnd base rates'!G$109)\n+($G423*'fnd base rates'!G$110)\n+($H423*'fnd base rates'!G$111)\n+($I423*'fnd base rates'!G$112)\n+($J423*'fnd base rates'!G$113)\n+($K423*'fnd base rates'!G$114)\n+($M423*'fnd base rates'!G$116)\n+($N423*'fnd base rates'!G$117)\n+($O423*'fnd base rates'!G$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,7)))\n*$R423","v":297344.43493599998},{"$f":"(($D423*'fnd base rates'!H$107)\n+($E423*'fnd base rates'!H$108)\n+($F423*'fnd base rates'!H$109)\n+($G423*'fnd base rates'!H$110)\n+($H423*'fnd base rates'!H$111)\n+($I423*'fnd base rates'!H$112)\n+($J423*'fnd base rates'!H$113)\n+($K423*'fnd base rates'!H$114)\n+($M423*'fnd base rates'!H$116)\n+($N423*'fnd base rates'!H$117)\n+($O423*'fnd base rates'!H$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,8)))","v":465059.51793999993},{"$f":"(($D423*'fnd base rates'!I$107)\n+($E423*'fnd base rates'!I$108)\n+($F423*'fnd base rates'!I$109)\n+($G423*'fnd base rates'!I$110)\n+($H423*'fnd base rates'!I$111)\n+($I423*'fnd base rates'!I$112)\n+($J423*'fnd base rates'!I$113)\n+($K423*'fnd base rates'!I$114)\n+($M423*'fnd base rates'!I$116)\n+($N423*'fnd base rates'!I$117)\n+($O423*'fnd base rates'!I$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,9)))\n*$R423","v":436910.80000000005},{"$f":"(($D423*'fnd base rates'!J$107)\n+($E423*'fnd base rates'!J$108)\n+($F423*'fnd base rates'!J$109)\n+($G423*'fnd base rates'!J$110)\n+($H423*'fnd base rates'!J$111)\n+($I423*'fnd base rates'!J$112)\n+($J423*'fnd base rates'!J$113)\n+($K423*'fnd base rates'!J$114)\n+($M423*'fnd base rates'!J$116)\n+($N423*'fnd base rates'!J$117)\n+($O423*'fnd base rates'!J$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,10)))\n*$R423","v":829042.74},{"$f":"(($D423*'fnd base rates'!K$107)\n+($E423*'fnd base rates'!K$108)\n+($F423*'fnd base rates'!K$109)\n+($G423*'fnd base rates'!K$110)\n+($H423*'fnd base rates'!K$111)\n+($I423*'fnd base rates'!K$112)\n+($J423*'fnd base rates'!K$113)\n+($K423*'fnd base rates'!K$114)\n+($M423*'fnd base rates'!K$116)\n+($N423*'fnd base rates'!K$117)\n+($O423*'fnd base rates'!K$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,11)))\n*$R423","v":949340.880901},{"$f":"(($D423*'fnd base rates'!L$107)\n+($E423*'fnd base rates'!L$108)\n+($F423*'fnd base rates'!L$109)\n+($G423*'fnd base rates'!L$110)\n+($H423*'fnd base rates'!L$111)\n+($I423*'fnd base rates'!L$112)\n+($J423*'fnd base rates'!L$113)\n+($K423*'fnd base rates'!L$114)\n+($M423*'fnd base rates'!L$116)\n+($N423*'fnd base rates'!L$117)\n+($O423*'fnd base rates'!L$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,12)))","v":1960302.2590700001},{"$f":"(($D423*'fnd base rates'!M$107)\n+($E423*'fnd base rates'!M$108)\n+($F423*'fnd base rates'!M$109)\n+($G423*'fnd base rates'!M$110)\n+($H423*'fnd base rates'!M$111)\n+($I423*'fnd base rates'!M$112)\n+($J423*'fnd base rates'!M$113)\n+($K423*'fnd base rates'!M$114)\n+($M423*'fnd base rates'!M$116)\n+($N423*'fnd base rates'!M$117)\n+($O423*'fnd base rates'!M$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,13)))","v":0},13942968.709613999,null,454149149,"454","149","149",1,728,13942968.709613999,19152,8301,10851,null,null,null,null,null,null,0,null,0]
["454",454149181,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D424","v":6},{"$f":"'fnd enro'!E424","v":0},{"$f":"'fnd enro'!F424","v":5},{"$f":"'fnd enro'!G424","v":36},{"$f":"'fnd enro'!H424","v":29},{"$f":"'fnd enro'!I424","v":0},{"$f":"'fnd enro'!J424","v":0},{"$f":"'fnd enro'!K424","v":2.7509999999999999},{"$f":"'fnd enro'!L424","v":0},{"$f":"'fnd enro'!M424","v":14},{"$f":"'fnd enro'!N424","v":0},{"$f":"'fnd enro'!O424","v":0},{"$f":"'fnd enro'!P424","v":51},{"$f":"'fnd enro'!R424","v":73},1,{"$f":"VALUE('fnd enro'!Q424)","v":10},null,{"$f":"(($D424*'fnd base rates'!C$107)\n+($E424*'fnd base rates'!C$108)\n+($F424*'fnd base rates'!C$109)\n+($G424*'fnd base rates'!C$110)\n+($H424*'fnd base rates'!C$111)\n+($I424*'fnd base rates'!C$112)\n+($J424*'fnd base rates'!C$113)\n+($K424*'fnd base rates'!C$114)\n+($M424*'fnd base rates'!C$116)\n+($N424*'fnd base rates'!C$117)\n+($O424*'fnd base rates'!C$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,3)))\n*$R424","v":47755.643909999999},{"$f":"(($D424*'fnd base rates'!D$107)\n+($E424*'fnd base rates'!D$108)\n+($F424*'fnd base rates'!D$109)\n+($G424*'fnd base rates'!D$110)\n+($H424*'fnd base rates'!D$111)\n+($I424*'fnd base rates'!D$112)\n+($J424*'fnd base rates'!D$113)\n+($K424*'fnd base rates'!D$114)\n+($M424*'fnd base rates'!D$116)\n+($N424*'fnd base rates'!D$117)\n+($O424*'fnd base rates'!D$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,4)))\n*$R424","v":85236.54},{"$f":"(($D424*'fnd base rates'!E$107)\n+($E424*'fnd base rates'!E$108)\n+($F424*'fnd base rates'!E$109)\n+($G424*'fnd base rates'!E$110)\n+($H424*'fnd base rates'!E$111)\n+($I424*'fnd base rates'!E$112)\n+($J424*'fnd base rates'!E$113)\n+($K424*'fnd base rates'!E$114)\n+($M424*'fnd base rates'!E$116)\n+($N424*'fnd base rates'!E$117)\n+($O424*'fnd base rates'!E$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,5)))\n*$R424","v":533522.64237999998},{"$f":"(($D424*'fnd base rates'!F$107)\n+($E424*'fnd base rates'!F$108)\n+($F424*'fnd base rates'!F$109)\n+($G424*'fnd base rates'!F$110)\n+($H424*'fnd base rates'!F$111)\n+($I424*'fnd base rates'!F$112)\n+($J424*'fnd base rates'!F$113)\n+($K424*'fnd base rates'!F$114)\n+($M424*'fnd base rates'!F$116)\n+($N424*'fnd base rates'!F$117)\n+($O424*'fnd base rates'!F$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,6)))\n*$R424","v":90788.304820000005},{"$f":"(($D424*'fnd base rates'!G$107)\n+($E424*'fnd base rates'!G$108)\n+($F424*'fnd base rates'!G$109)\n+($G424*'fnd base rates'!G$110)\n+($H424*'fnd base rates'!G$111)\n+($I424*'fnd base rates'!G$112)\n+($J424*'fnd base rates'!G$113)\n+($K424*'fnd base rates'!G$114)\n+($M424*'fnd base rates'!G$116)\n+($N424*'fnd base rates'!G$117)\n+($O424*'fnd base rates'!G$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,7)))\n*$R424","v":24289.302879999996},{"$f":"(($D424*'fnd base rates'!H$107)\n+($E424*'fnd base rates'!H$108)\n+($F424*'fnd base rates'!H$109)\n+($G424*'fnd base rates'!H$110)\n+($H424*'fnd base rates'!H$111)\n+($I424*'fnd base rates'!H$112)\n+($J424*'fnd base rates'!H$113)\n+($K424*'fnd base rates'!H$114)\n+($M424*'fnd base rates'!H$116)\n+($N424*'fnd base rates'!H$117)\n+($O424*'fnd base rates'!H$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,8)))","v":44080.620200000005},{"$f":"(($D424*'fnd base rates'!I$107)\n+($E424*'fnd base rates'!I$108)\n+($F424*'fnd base rates'!I$109)\n+($G424*'fnd base rates'!I$110)\n+($H424*'fnd base rates'!I$111)\n+($I424*'fnd base rates'!I$112)\n+($J424*'fnd base rates'!I$113)\n+($K424*'fnd base rates'!I$114)\n+($M424*'fnd base rates'!I$116)\n+($N424*'fnd base rates'!I$117)\n+($O424*'fnd base rates'!I$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,9)))\n*$R424","v":38900.9},{"$f":"(($D424*'fnd base rates'!J$107)\n+($E424*'fnd base rates'!J$108)\n+($F424*'fnd base rates'!J$109)\n+($G424*'fnd base rates'!J$110)\n+($H424*'fnd base rates'!J$111)\n+($I424*'fnd base rates'!J$112)\n+($J424*'fnd base rates'!J$113)\n+($K424*'fnd base rates'!J$114)\n+($M424*'fnd base rates'!J$116)\n+($N424*'fnd base rates'!J$117)\n+($O424*'fnd base rates'!J$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,10)))\n*$R424","v":62687.33},{"$f":"(($D424*'fnd base rates'!K$107)\n+($E424*'fnd base rates'!K$108)\n+($F424*'fnd base rates'!K$109)\n+($G424*'fnd base rates'!K$110)\n+($H424*'fnd base rates'!K$111)\n+($I424*'fnd base rates'!K$112)\n+($J424*'fnd base rates'!K$113)\n+($K424*'fnd base rates'!K$114)\n+($M424*'fnd base rates'!K$116)\n+($N424*'fnd base rates'!K$117)\n+($O424*'fnd base rates'!K$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,11)))\n*$R424","v":92013.97133},{"$f":"(($D424*'fnd base rates'!L$107)\n+($E424*'fnd base rates'!L$108)\n+($F424*'fnd base rates'!L$109)\n+($G424*'fnd base rates'!L$110)\n+($H424*'fnd base rates'!L$111)\n+($I424*'fnd base rates'!L$112)\n+($J424*'fnd base rates'!L$113)\n+($K424*'fnd base rates'!L$114)\n+($M424*'fnd base rates'!L$116)\n+($N424*'fnd base rates'!L$117)\n+($O424*'fnd base rates'!L$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,12)))","v":176343.55309999996},{"$f":"(($D424*'fnd base rates'!M$107)\n+($E424*'fnd base rates'!M$108)\n+($F424*'fnd base rates'!M$109)\n+($G424*'fnd base rates'!M$110)\n+($H424*'fnd base rates'!M$111)\n+($I424*'fnd base rates'!M$112)\n+($J424*'fnd base rates'!M$113)\n+($K424*'fnd base rates'!M$114)\n+($M424*'fnd base rates'!M$116)\n+($N424*'fnd base rates'!M$117)\n+($O424*'fnd base rates'!M$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,13)))","v":0},1195618.8086199998,null,454149181,"454","149","181",1,73,1195618.8086199998,16378,-602,16980,null,null,null,null,null,null,0,null,0]
["454",454149211,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D425","v":0},{"$f":"'fnd enro'!E425","v":0},{"$f":"'fnd enro'!F425","v":1},{"$f":"'fnd enro'!G425","v":1},{"$f":"'fnd enro'!H425","v":0},{"$f":"'fnd enro'!I425","v":0},{"$f":"'fnd enro'!J425","v":0},{"$f":"'fnd enro'!K425","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L425","v":0},{"$f":"'fnd enro'!M425","v":0},{"$f":"'fnd enro'!N425","v":0},{"$f":"'fnd enro'!O425","v":0},{"$f":"'fnd enro'!P425","v":1},{"$f":"'fnd enro'!R425","v":2},1,{"$f":"VALUE('fnd enro'!Q425)","v":5},null,{"$f":"(($D425*'fnd base rates'!C$107)\n+($E425*'fnd base rates'!C$108)\n+($F425*'fnd base rates'!C$109)\n+($G425*'fnd base rates'!C$110)\n+($H425*'fnd base rates'!C$111)\n+($I425*'fnd base rates'!C$112)\n+($J425*'fnd base rates'!C$113)\n+($K425*'fnd base rates'!C$114)\n+($M425*'fnd base rates'!C$116)\n+($N425*'fnd base rates'!C$117)\n+($O425*'fnd base rates'!C$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,3)))\n*$R425","v":1206.5578259999997},{"$f":"(($D425*'fnd base rates'!D$107)\n+($E425*'fnd base rates'!D$108)\n+($F425*'fnd base rates'!D$109)\n+($G425*'fnd base rates'!D$110)\n+($H425*'fnd base rates'!D$111)\n+($I425*'fnd base rates'!D$112)\n+($J425*'fnd base rates'!D$113)\n+($K425*'fnd base rates'!D$114)\n+($M425*'fnd base rates'!D$116)\n+($N425*'fnd base rates'!D$117)\n+($O425*'fnd base rates'!D$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,4)))\n*$R425","v":1932.75},{"$f":"(($D425*'fnd base rates'!E$107)\n+($E425*'fnd base rates'!E$108)\n+($F425*'fnd base rates'!E$109)\n+($G425*'fnd base rates'!E$110)\n+($H425*'fnd base rates'!E$111)\n+($I425*'fnd base rates'!E$112)\n+($J425*'fnd base rates'!E$113)\n+($K425*'fnd base rates'!E$114)\n+($M425*'fnd base rates'!E$116)\n+($N425*'fnd base rates'!E$117)\n+($O425*'fnd base rates'!E$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,5)))\n*$R425","v":11281.136068},{"$f":"(($D425*'fnd base rates'!F$107)\n+($E425*'fnd base rates'!F$108)\n+($F425*'fnd base rates'!F$109)\n+($G425*'fnd base rates'!F$110)\n+($H425*'fnd base rates'!F$111)\n+($I425*'fnd base rates'!F$112)\n+($J425*'fnd base rates'!F$113)\n+($K425*'fnd base rates'!F$114)\n+($M425*'fnd base rates'!F$116)\n+($N425*'fnd base rates'!F$117)\n+($O425*'fnd base rates'!F$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,6)))\n*$R425","v":2655.709852},{"$f":"(($D425*'fnd base rates'!G$107)\n+($E425*'fnd base rates'!G$108)\n+($F425*'fnd base rates'!G$109)\n+($G425*'fnd base rates'!G$110)\n+($H425*'fnd base rates'!G$111)\n+($I425*'fnd base rates'!G$112)\n+($J425*'fnd base rates'!G$113)\n+($K425*'fnd base rates'!G$114)\n+($M425*'fnd base rates'!G$116)\n+($N425*'fnd base rates'!G$117)\n+($O425*'fnd base rates'!G$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,7)))\n*$R425","v":480.64036799999997},{"$f":"(($D425*'fnd base rates'!H$107)\n+($E425*'fnd base rates'!H$108)\n+($F425*'fnd base rates'!H$109)\n+($G425*'fnd base rates'!H$110)\n+($H425*'fnd base rates'!H$111)\n+($I425*'fnd base rates'!H$112)\n+($J425*'fnd base rates'!H$113)\n+($K425*'fnd base rates'!H$114)\n+($M425*'fnd base rates'!H$116)\n+($N425*'fnd base rates'!H$117)\n+($O425*'fnd base rates'!H$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,8)))","v":1132.0137200000001},{"$f":"(($D425*'fnd base rates'!I$107)\n+($E425*'fnd base rates'!I$108)\n+($F425*'fnd base rates'!I$109)\n+($G425*'fnd base rates'!I$110)\n+($H425*'fnd base rates'!I$111)\n+($I425*'fnd base rates'!I$112)\n+($J425*'fnd base rates'!I$113)\n+($K425*'fnd base rates'!I$114)\n+($M425*'fnd base rates'!I$116)\n+($N425*'fnd base rates'!I$117)\n+($O425*'fnd base rates'!I$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,9)))\n*$R425","v":880.49},{"$f":"(($D425*'fnd base rates'!J$107)\n+($E425*'fnd base rates'!J$108)\n+($F425*'fnd base rates'!J$109)\n+($G425*'fnd base rates'!J$110)\n+($H425*'fnd base rates'!J$111)\n+($I425*'fnd base rates'!J$112)\n+($J425*'fnd base rates'!J$113)\n+($K425*'fnd base rates'!J$114)\n+($M425*'fnd base rates'!J$116)\n+($N425*'fnd base rates'!J$117)\n+($O425*'fnd base rates'!J$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,10)))\n*$R425","v":910.05},{"$f":"(($D425*'fnd base rates'!K$107)\n+($E425*'fnd base rates'!K$108)\n+($F425*'fnd base rates'!K$109)\n+($G425*'fnd base rates'!K$110)\n+($H425*'fnd base rates'!K$111)\n+($I425*'fnd base rates'!K$112)\n+($J425*'fnd base rates'!K$113)\n+($K425*'fnd base rates'!K$114)\n+($M425*'fnd base rates'!K$116)\n+($N425*'fnd base rates'!K$117)\n+($O425*'fnd base rates'!K$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,11)))\n*$R425","v":2335.3240380000002},{"$f":"(($D425*'fnd base rates'!L$107)\n+($E425*'fnd base rates'!L$108)\n+($F425*'fnd base rates'!L$109)\n+($G425*'fnd base rates'!L$110)\n+($H425*'fnd base rates'!L$111)\n+($I425*'fnd base rates'!L$112)\n+($J425*'fnd base rates'!L$113)\n+($K425*'fnd base rates'!L$114)\n+($M425*'fnd base rates'!L$116)\n+($N425*'fnd base rates'!L$117)\n+($O425*'fnd base rates'!L$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,12)))","v":4086.72066},{"$f":"(($D425*'fnd base rates'!M$107)\n+($E425*'fnd base rates'!M$108)\n+($F425*'fnd base rates'!M$109)\n+($G425*'fnd base rates'!M$110)\n+($H425*'fnd base rates'!M$111)\n+($I425*'fnd base rates'!M$112)\n+($J425*'fnd base rates'!M$113)\n+($K425*'fnd base rates'!M$114)\n+($M425*'fnd base rates'!M$116)\n+($N425*'fnd base rates'!M$117)\n+($O425*'fnd base rates'!M$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,13)))","v":0},26901.392531999998,null,454149211,"454","149","211",1,2,26901.392531999998,13451,-2351,15802,null,null,null,null,null,null,0,null,0]
["455",455128128,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D426","v":0},{"$f":"'fnd enro'!E426","v":0},{"$f":"'fnd enro'!F426","v":34},{"$f":"'fnd enro'!G426","v":164},{"$f":"'fnd enro'!H426","v":94},{"$f":"'fnd enro'!I426","v":0},{"$f":"'fnd enro'!J426","v":0},{"$f":"'fnd enro'!K426","v":11.4756},{"$f":"'fnd enro'!L426","v":0},{"$f":"'fnd enro'!M426","v":23},{"$f":"'fnd enro'!N426","v":1},{"$f":"'fnd enro'!O426","v":0},{"$f":"'fnd enro'!P426","v":137},{"$f":"'fnd enro'!R426","v":292},1,{"$f":"VALUE('fnd enro'!Q426)","v":10},null,{"$f":"(($D426*'fnd base rates'!C$107)\n+($E426*'fnd base rates'!C$108)\n+($F426*'fnd base rates'!C$109)\n+($G426*'fnd base rates'!C$110)\n+($H426*'fnd base rates'!C$111)\n+($I426*'fnd base rates'!C$112)\n+($J426*'fnd base rates'!C$113)\n+($K426*'fnd base rates'!C$114)\n+($M426*'fnd base rates'!C$116)\n+($N426*'fnd base rates'!C$117)\n+($O426*'fnd base rates'!C$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,3)))\n*$R426","v":182457.432596},{"$f":"(($D426*'fnd base rates'!D$107)\n+($E426*'fnd base rates'!D$108)\n+($F426*'fnd base rates'!D$109)\n+($G426*'fnd base rates'!D$110)\n+($H426*'fnd base rates'!D$111)\n+($I426*'fnd base rates'!D$112)\n+($J426*'fnd base rates'!D$113)\n+($K426*'fnd base rates'!D$114)\n+($M426*'fnd base rates'!D$116)\n+($N426*'fnd base rates'!D$117)\n+($O426*'fnd base rates'!D$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,4)))\n*$R426","v":304045.39},{"$f":"(($D426*'fnd base rates'!E$107)\n+($E426*'fnd base rates'!E$108)\n+($F426*'fnd base rates'!E$109)\n+($G426*'fnd base rates'!E$110)\n+($H426*'fnd base rates'!E$111)\n+($I426*'fnd base rates'!E$112)\n+($J426*'fnd base rates'!E$113)\n+($K426*'fnd base rates'!E$114)\n+($M426*'fnd base rates'!E$116)\n+($N426*'fnd base rates'!E$117)\n+($O426*'fnd base rates'!E$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,5)))\n*$R426","v":1805641.1759279999},{"$f":"(($D426*'fnd base rates'!F$107)\n+($E426*'fnd base rates'!F$108)\n+($F426*'fnd base rates'!F$109)\n+($G426*'fnd base rates'!F$110)\n+($H426*'fnd base rates'!F$111)\n+($I426*'fnd base rates'!F$112)\n+($J426*'fnd base rates'!F$113)\n+($K426*'fnd base rates'!F$114)\n+($M426*'fnd base rates'!F$116)\n+($N426*'fnd base rates'!F$117)\n+($O426*'fnd base rates'!F$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,6)))\n*$R426","v":367317.48839200003},{"$f":"(($D426*'fnd base rates'!G$107)\n+($E426*'fnd base rates'!G$108)\n+($F426*'fnd base rates'!G$109)\n+($G426*'fnd base rates'!G$110)\n+($H426*'fnd base rates'!G$111)\n+($I426*'fnd base rates'!G$112)\n+($J426*'fnd base rates'!G$113)\n+($K426*'fnd base rates'!G$114)\n+($M426*'fnd base rates'!G$116)\n+($N426*'fnd base rates'!G$117)\n+($O426*'fnd base rates'!G$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,7)))\n*$R426","v":80809.733727999992},{"$f":"(($D426*'fnd base rates'!H$107)\n+($E426*'fnd base rates'!H$108)\n+($F426*'fnd base rates'!H$109)\n+($G426*'fnd base rates'!H$110)\n+($H426*'fnd base rates'!H$111)\n+($I426*'fnd base rates'!H$112)\n+($J426*'fnd base rates'!H$113)\n+($K426*'fnd base rates'!H$114)\n+($M426*'fnd base rates'!H$116)\n+($N426*'fnd base rates'!H$117)\n+($O426*'fnd base rates'!H$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,8)))","v":169863.36311999999},{"$f":"(($D426*'fnd base rates'!I$107)\n+($E426*'fnd base rates'!I$108)\n+($F426*'fnd base rates'!I$109)\n+($G426*'fnd base rates'!I$110)\n+($H426*'fnd base rates'!I$111)\n+($I426*'fnd base rates'!I$112)\n+($J426*'fnd base rates'!I$113)\n+($K426*'fnd base rates'!I$114)\n+($M426*'fnd base rates'!I$116)\n+($N426*'fnd base rates'!I$117)\n+($O426*'fnd base rates'!I$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,9)))\n*$R426","v":140154.32},{"$f":"(($D426*'fnd base rates'!J$107)\n+($E426*'fnd base rates'!J$108)\n+($F426*'fnd base rates'!J$109)\n+($G426*'fnd base rates'!J$110)\n+($H426*'fnd base rates'!J$111)\n+($I426*'fnd base rates'!J$112)\n+($J426*'fnd base rates'!J$113)\n+($K426*'fnd base rates'!J$114)\n+($M426*'fnd base rates'!J$116)\n+($N426*'fnd base rates'!J$117)\n+($O426*'fnd base rates'!J$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,10)))\n*$R426","v":184463.05},{"$f":"(($D426*'fnd base rates'!K$107)\n+($E426*'fnd base rates'!K$108)\n+($F426*'fnd base rates'!K$109)\n+($G426*'fnd base rates'!K$110)\n+($H426*'fnd base rates'!K$111)\n+($I426*'fnd base rates'!K$112)\n+($J426*'fnd base rates'!K$113)\n+($K426*'fnd base rates'!K$114)\n+($M426*'fnd base rates'!K$116)\n+($N426*'fnd base rates'!K$117)\n+($O426*'fnd base rates'!K$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,11)))\n*$R426","v":357134.98954800004},{"$f":"(($D426*'fnd base rates'!L$107)\n+($E426*'fnd base rates'!L$108)\n+($F426*'fnd base rates'!L$109)\n+($G426*'fnd base rates'!L$110)\n+($H426*'fnd base rates'!L$111)\n+($I426*'fnd base rates'!L$112)\n+($J426*'fnd base rates'!L$113)\n+($K426*'fnd base rates'!L$114)\n+($M426*'fnd base rates'!L$116)\n+($N426*'fnd base rates'!L$117)\n+($O426*'fnd base rates'!L$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,12)))","v":643365.34636000008},{"$f":"(($D426*'fnd base rates'!M$107)\n+($E426*'fnd base rates'!M$108)\n+($F426*'fnd base rates'!M$109)\n+($G426*'fnd base rates'!M$110)\n+($H426*'fnd base rates'!M$111)\n+($I426*'fnd base rates'!M$112)\n+($J426*'fnd base rates'!M$113)\n+($K426*'fnd base rates'!M$114)\n+($M426*'fnd base rates'!M$116)\n+($N426*'fnd base rates'!M$117)\n+($O426*'fnd base rates'!M$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,13)))","v":0},4235252.2896719994,null,455128128,"455","128","128",1,292,4235252.2896719994,14504,-2190,16694,null,null,null,null,null,null,0,null,0]
["455",455128149,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D427","v":0},{"$f":"'fnd enro'!E427","v":0},{"$f":"'fnd enro'!F427","v":1},{"$f":"'fnd enro'!G427","v":2},{"$f":"'fnd enro'!H427","v":1},{"$f":"'fnd enro'!I427","v":0},{"$f":"'fnd enro'!J427","v":0},{"$f":"'fnd enro'!K427","v":0.15720000000000001},{"$f":"'fnd enro'!L427","v":0},{"$f":"'fnd enro'!M427","v":0},{"$f":"'fnd enro'!N427","v":0},{"$f":"'fnd enro'!O427","v":0},{"$f":"'fnd enro'!P427","v":2},{"$f":"'fnd enro'!R427","v":4},1,{"$f":"VALUE('fnd enro'!Q427)","v":12},null,{"$f":"(($D427*'fnd base rates'!C$107)\n+($E427*'fnd base rates'!C$108)\n+($F427*'fnd base rates'!C$109)\n+($G427*'fnd base rates'!C$110)\n+($H427*'fnd base rates'!C$111)\n+($I427*'fnd base rates'!C$112)\n+($J427*'fnd base rates'!C$113)\n+($K427*'fnd base rates'!C$114)\n+($M427*'fnd base rates'!C$116)\n+($N427*'fnd base rates'!C$117)\n+($O427*'fnd base rates'!C$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,3)))\n*$R427","v":2511.1956519999999},{"$f":"(($D427*'fnd base rates'!D$107)\n+($E427*'fnd base rates'!D$108)\n+($F427*'fnd base rates'!D$109)\n+($G427*'fnd base rates'!D$110)\n+($H427*'fnd base rates'!D$111)\n+($I427*'fnd base rates'!D$112)\n+($J427*'fnd base rates'!D$113)\n+($K427*'fnd base rates'!D$114)\n+($M427*'fnd base rates'!D$116)\n+($N427*'fnd base rates'!D$117)\n+($O427*'fnd base rates'!D$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,4)))\n*$R427","v":4330.1399999999994},{"$f":"(($D427*'fnd base rates'!E$107)\n+($E427*'fnd base rates'!E$108)\n+($F427*'fnd base rates'!E$109)\n+($G427*'fnd base rates'!E$110)\n+($H427*'fnd base rates'!E$111)\n+($I427*'fnd base rates'!E$112)\n+($J427*'fnd base rates'!E$113)\n+($K427*'fnd base rates'!E$114)\n+($M427*'fnd base rates'!E$116)\n+($N427*'fnd base rates'!E$117)\n+($O427*'fnd base rates'!E$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,5)))\n*$R427","v":26652.072135999999},{"$f":"(($D427*'fnd base rates'!F$107)\n+($E427*'fnd base rates'!F$108)\n+($F427*'fnd base rates'!F$109)\n+($G427*'fnd base rates'!F$110)\n+($H427*'fnd base rates'!F$111)\n+($I427*'fnd base rates'!F$112)\n+($J427*'fnd base rates'!F$113)\n+($K427*'fnd base rates'!F$114)\n+($M427*'fnd base rates'!F$116)\n+($N427*'fnd base rates'!F$117)\n+($O427*'fnd base rates'!F$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,6)))\n*$R427","v":5044.4597039999999},{"$f":"(($D427*'fnd base rates'!G$107)\n+($E427*'fnd base rates'!G$108)\n+($F427*'fnd base rates'!G$109)\n+($G427*'fnd base rates'!G$110)\n+($H427*'fnd base rates'!G$111)\n+($I427*'fnd base rates'!G$112)\n+($J427*'fnd base rates'!G$113)\n+($K427*'fnd base rates'!G$114)\n+($M427*'fnd base rates'!G$116)\n+($N427*'fnd base rates'!G$117)\n+($O427*'fnd base rates'!G$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,7)))\n*$R427","v":1193.660736},{"$f":"(($D427*'fnd base rates'!H$107)\n+($E427*'fnd base rates'!H$108)\n+($F427*'fnd base rates'!H$109)\n+($G427*'fnd base rates'!H$110)\n+($H427*'fnd base rates'!H$111)\n+($I427*'fnd base rates'!H$112)\n+($J427*'fnd base rates'!H$113)\n+($K427*'fnd base rates'!H$114)\n+($M427*'fnd base rates'!H$116)\n+($N427*'fnd base rates'!H$117)\n+($O427*'fnd base rates'!H$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,8)))","v":2297.7674400000001},{"$f":"(($D427*'fnd base rates'!I$107)\n+($E427*'fnd base rates'!I$108)\n+($F427*'fnd base rates'!I$109)\n+($G427*'fnd base rates'!I$110)\n+($H427*'fnd base rates'!I$111)\n+($I427*'fnd base rates'!I$112)\n+($J427*'fnd base rates'!I$113)\n+($K427*'fnd base rates'!I$114)\n+($M427*'fnd base rates'!I$116)\n+($N427*'fnd base rates'!I$117)\n+($O427*'fnd base rates'!I$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,9)))\n*$R427","v":1974.48},{"$f":"(($D427*'fnd base rates'!J$107)\n+($E427*'fnd base rates'!J$108)\n+($F427*'fnd base rates'!J$109)\n+($G427*'fnd base rates'!J$110)\n+($H427*'fnd base rates'!J$111)\n+($I427*'fnd base rates'!J$112)\n+($J427*'fnd base rates'!J$113)\n+($K427*'fnd base rates'!J$114)\n+($M427*'fnd base rates'!J$116)\n+($N427*'fnd base rates'!J$117)\n+($O427*'fnd base rates'!J$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,10)))\n*$R427","v":2930.42},{"$f":"(($D427*'fnd base rates'!K$107)\n+($E427*'fnd base rates'!K$108)\n+($F427*'fnd base rates'!K$109)\n+($G427*'fnd base rates'!K$110)\n+($H427*'fnd base rates'!K$111)\n+($I427*'fnd base rates'!K$112)\n+($J427*'fnd base rates'!K$113)\n+($K427*'fnd base rates'!K$114)\n+($M427*'fnd base rates'!K$116)\n+($N427*'fnd base rates'!K$117)\n+($O427*'fnd base rates'!K$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,11)))\n*$R427","v":4757.4380760000004},{"$f":"(($D427*'fnd base rates'!L$107)\n+($E427*'fnd base rates'!L$108)\n+($F427*'fnd base rates'!L$109)\n+($G427*'fnd base rates'!L$110)\n+($H427*'fnd base rates'!L$111)\n+($I427*'fnd base rates'!L$112)\n+($J427*'fnd base rates'!L$113)\n+($K427*'fnd base rates'!L$114)\n+($M427*'fnd base rates'!L$116)\n+($N427*'fnd base rates'!L$117)\n+($O427*'fnd base rates'!L$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,12)))","v":9057.9813200000008},{"$f":"(($D427*'fnd base rates'!M$107)\n+($E427*'fnd base rates'!M$108)\n+($F427*'fnd base rates'!M$109)\n+($G427*'fnd base rates'!M$110)\n+($H427*'fnd base rates'!M$111)\n+($I427*'fnd base rates'!M$112)\n+($J427*'fnd base rates'!M$113)\n+($K427*'fnd base rates'!M$114)\n+($M427*'fnd base rates'!M$116)\n+($N427*'fnd base rates'!M$117)\n+($O427*'fnd base rates'!M$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,13)))","v":0},60749.615063999998,null,455128149,"455","128","149",1,4,60749.615063999998,15187,-3942,19129,null,null,null,null,null,null,0,null,0]
["455",455128181,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D428","v":0},{"$f":"'fnd enro'!E428","v":0},{"$f":"'fnd enro'!F428","v":0},{"$f":"'fnd enro'!G428","v":1},{"$f":"'fnd enro'!H428","v":4},{"$f":"'fnd enro'!I428","v":0},{"$f":"'fnd enro'!J428","v":0},{"$f":"'fnd enro'!K428","v":0.19650000000000001},{"$f":"'fnd enro'!L428","v":0},{"$f":"'fnd enro'!M428","v":0},{"$f":"'fnd enro'!N428","v":0},{"$f":"'fnd enro'!O428","v":0},{"$f":"'fnd enro'!P428","v":2},{"$f":"'fnd enro'!R428","v":5},1,{"$f":"VALUE('fnd enro'!Q428)","v":10},null,{"$f":"(($D428*'fnd base rates'!C$107)\n+($E428*'fnd base rates'!C$108)\n+($F428*'fnd base rates'!C$109)\n+($G428*'fnd base rates'!C$110)\n+($H428*'fnd base rates'!C$111)\n+($I428*'fnd base rates'!C$112)\n+($J428*'fnd base rates'!C$113)\n+($K428*'fnd base rates'!C$114)\n+($M428*'fnd base rates'!C$116)\n+($N428*'fnd base rates'!C$117)\n+($O428*'fnd base rates'!C$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,3)))\n*$R428","v":3045.0545649999999},{"$f":"(($D428*'fnd base rates'!D$107)\n+($E428*'fnd base rates'!D$108)\n+($F428*'fnd base rates'!D$109)\n+($G428*'fnd base rates'!D$110)\n+($H428*'fnd base rates'!D$111)\n+($I428*'fnd base rates'!D$112)\n+($J428*'fnd base rates'!D$113)\n+($K428*'fnd base rates'!D$114)\n+($M428*'fnd base rates'!D$116)\n+($N428*'fnd base rates'!D$117)\n+($O428*'fnd base rates'!D$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,4)))\n*$R428","v":4967.7},{"$f":"(($D428*'fnd base rates'!E$107)\n+($E428*'fnd base rates'!E$108)\n+($F428*'fnd base rates'!E$109)\n+($G428*'fnd base rates'!E$110)\n+($H428*'fnd base rates'!E$111)\n+($I428*'fnd base rates'!E$112)\n+($J428*'fnd base rates'!E$113)\n+($K428*'fnd base rates'!E$114)\n+($M428*'fnd base rates'!E$116)\n+($N428*'fnd base rates'!E$117)\n+($O428*'fnd base rates'!E$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,5)))\n*$R428","v":27745.25517},{"$f":"(($D428*'fnd base rates'!F$107)\n+($E428*'fnd base rates'!F$108)\n+($F428*'fnd base rates'!F$109)\n+($G428*'fnd base rates'!F$110)\n+($H428*'fnd base rates'!F$111)\n+($I428*'fnd base rates'!F$112)\n+($J428*'fnd base rates'!F$113)\n+($K428*'fnd base rates'!F$114)\n+($M428*'fnd base rates'!F$116)\n+($N428*'fnd base rates'!F$117)\n+($O428*'fnd base rates'!F$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,6)))\n*$R428","v":5571.4346299999997},{"$f":"(($D428*'fnd base rates'!G$107)\n+($E428*'fnd base rates'!G$108)\n+($F428*'fnd base rates'!G$109)\n+($G428*'fnd base rates'!G$110)\n+($H428*'fnd base rates'!G$111)\n+($I428*'fnd base rates'!G$112)\n+($J428*'fnd base rates'!G$113)\n+($K428*'fnd base rates'!G$114)\n+($M428*'fnd base rates'!G$116)\n+($N428*'fnd base rates'!G$117)\n+($O428*'fnd base rates'!G$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,7)))\n*$R428","v":1315.3109199999999},{"$f":"(($D428*'fnd base rates'!H$107)\n+($E428*'fnd base rates'!H$108)\n+($F428*'fnd base rates'!H$109)\n+($G428*'fnd base rates'!H$110)\n+($H428*'fnd base rates'!H$111)\n+($I428*'fnd base rates'!H$112)\n+($J428*'fnd base rates'!H$113)\n+($K428*'fnd base rates'!H$114)\n+($M428*'fnd base rates'!H$116)\n+($N428*'fnd base rates'!H$117)\n+($O428*'fnd base rates'!H$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,8)))","v":2839.9042999999997},{"$f":"(($D428*'fnd base rates'!I$107)\n+($E428*'fnd base rates'!I$108)\n+($F428*'fnd base rates'!I$109)\n+($G428*'fnd base rates'!I$110)\n+($H428*'fnd base rates'!I$111)\n+($I428*'fnd base rates'!I$112)\n+($J428*'fnd base rates'!I$113)\n+($K428*'fnd base rates'!I$114)\n+($M428*'fnd base rates'!I$116)\n+($N428*'fnd base rates'!I$117)\n+($O428*'fnd base rates'!I$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,9)))\n*$R428","v":2374.27},{"$f":"(($D428*'fnd base rates'!J$107)\n+($E428*'fnd base rates'!J$108)\n+($F428*'fnd base rates'!J$109)\n+($G428*'fnd base rates'!J$110)\n+($H428*'fnd base rates'!J$111)\n+($I428*'fnd base rates'!J$112)\n+($J428*'fnd base rates'!J$113)\n+($K428*'fnd base rates'!J$114)\n+($M428*'fnd base rates'!J$116)\n+($N428*'fnd base rates'!J$117)\n+($O428*'fnd base rates'!J$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,10)))\n*$R428","v":3097.3},{"$f":"(($D428*'fnd base rates'!K$107)\n+($E428*'fnd base rates'!K$108)\n+($F428*'fnd base rates'!K$109)\n+($G428*'fnd base rates'!K$110)\n+($H428*'fnd base rates'!K$111)\n+($I428*'fnd base rates'!K$112)\n+($J428*'fnd base rates'!K$113)\n+($K428*'fnd base rates'!K$114)\n+($M428*'fnd base rates'!K$116)\n+($N428*'fnd base rates'!K$117)\n+($O428*'fnd base rates'!K$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,11)))\n*$R428","v":6185.4700949999997},{"$f":"(($D428*'fnd base rates'!L$107)\n+($E428*'fnd base rates'!L$108)\n+($F428*'fnd base rates'!L$109)\n+($G428*'fnd base rates'!L$110)\n+($H428*'fnd base rates'!L$111)\n+($I428*'fnd base rates'!L$112)\n+($J428*'fnd base rates'!L$113)\n+($K428*'fnd base rates'!L$114)\n+($M428*'fnd base rates'!L$116)\n+($N428*'fnd base rates'!L$117)\n+($O428*'fnd base rates'!L$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,12)))","v":10879.55665},{"$f":"(($D428*'fnd base rates'!M$107)\n+($E428*'fnd base rates'!M$108)\n+($F428*'fnd base rates'!M$109)\n+($G428*'fnd base rates'!M$110)\n+($H428*'fnd base rates'!M$111)\n+($I428*'fnd base rates'!M$112)\n+($J428*'fnd base rates'!M$113)\n+($K428*'fnd base rates'!M$114)\n+($M428*'fnd base rates'!M$116)\n+($N428*'fnd base rates'!M$117)\n+($O428*'fnd base rates'!M$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,13)))","v":0},68021.256330000004,null,455128181,"455","128","181",1,5,68021.256330000004,13604,-2774,16378,null,null,null,null,null,null,0,null,0]
["455",455128745,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D429","v":0},{"$f":"'fnd enro'!E429","v":0},{"$f":"'fnd enro'!F429","v":0},{"$f":"'fnd enro'!G429","v":2},{"$f":"'fnd enro'!H429","v":1},{"$f":"'fnd enro'!I429","v":0},{"$f":"'fnd enro'!J429","v":0},{"$f":"'fnd enro'!K429","v":0.1179},{"$f":"'fnd enro'!L429","v":0},{"$f":"'fnd enro'!M429","v":0},{"$f":"'fnd enro'!N429","v":0},{"$f":"'fnd enro'!O429","v":0},{"$f":"'fnd enro'!P429","v":0},{"$f":"'fnd enro'!R429","v":3},1,{"$f":"VALUE('fnd enro'!Q429)","v":4},null,{"$f":"(($D429*'fnd base rates'!C$107)\n+($E429*'fnd base rates'!C$108)\n+($F429*'fnd base rates'!C$109)\n+($G429*'fnd base rates'!C$110)\n+($H429*'fnd base rates'!C$111)\n+($I429*'fnd base rates'!C$112)\n+($J429*'fnd base rates'!C$113)\n+($K429*'fnd base rates'!C$114)\n+($M429*'fnd base rates'!C$116)\n+($N429*'fnd base rates'!C$117)\n+($O429*'fnd base rates'!C$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,3)))\n*$R429","v":1711.0167389999997},{"$f":"(($D429*'fnd base rates'!D$107)\n+($E429*'fnd base rates'!D$108)\n+($F429*'fnd base rates'!D$109)\n+($G429*'fnd base rates'!D$110)\n+($H429*'fnd base rates'!D$111)\n+($I429*'fnd base rates'!D$112)\n+($J429*'fnd base rates'!D$113)\n+($K429*'fnd base rates'!D$114)\n+($M429*'fnd base rates'!D$116)\n+($N429*'fnd base rates'!D$117)\n+($O429*'fnd base rates'!D$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,4)))\n*$R429","v":2430.8999999999996},{"$f":"(($D429*'fnd base rates'!E$107)\n+($E429*'fnd base rates'!E$108)\n+($F429*'fnd base rates'!E$109)\n+($G429*'fnd base rates'!E$110)\n+($H429*'fnd base rates'!E$111)\n+($I429*'fnd base rates'!E$112)\n+($J429*'fnd base rates'!E$113)\n+($K429*'fnd base rates'!E$114)\n+($M429*'fnd base rates'!E$116)\n+($N429*'fnd base rates'!E$117)\n+($O429*'fnd base rates'!E$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,5)))\n*$R429","v":11904.999102000002},{"$f":"(($D429*'fnd base rates'!F$107)\n+($E429*'fnd base rates'!F$108)\n+($F429*'fnd base rates'!F$109)\n+($G429*'fnd base rates'!F$110)\n+($H429*'fnd base rates'!F$111)\n+($I429*'fnd base rates'!F$112)\n+($J429*'fnd base rates'!F$113)\n+($K429*'fnd base rates'!F$114)\n+($M429*'fnd base rates'!F$116)\n+($N429*'fnd base rates'!F$117)\n+($O429*'fnd base rates'!F$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,6)))\n*$R429","v":3716.6047779999999},{"$f":"(($D429*'fnd base rates'!G$107)\n+($E429*'fnd base rates'!G$108)\n+($F429*'fnd base rates'!G$109)\n+($G429*'fnd base rates'!G$110)\n+($H429*'fnd base rates'!G$111)\n+($I429*'fnd base rates'!G$112)\n+($J429*'fnd base rates'!G$113)\n+($K429*'fnd base rates'!G$114)\n+($M429*'fnd base rates'!G$116)\n+($N429*'fnd base rates'!G$117)\n+($O429*'fnd base rates'!G$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,7)))\n*$R429","v":511.57055199999996},{"$f":"(($D429*'fnd base rates'!H$107)\n+($E429*'fnd base rates'!H$108)\n+($F429*'fnd base rates'!H$109)\n+($G429*'fnd base rates'!H$110)\n+($H429*'fnd base rates'!H$111)\n+($I429*'fnd base rates'!H$112)\n+($J429*'fnd base rates'!H$113)\n+($K429*'fnd base rates'!H$114)\n+($M429*'fnd base rates'!H$116)\n+($N429*'fnd base rates'!H$117)\n+($O429*'fnd base rates'!H$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D429*'fnd base rates'!I$107)\n+($E429*'fnd base rates'!I$108)\n+($F429*'fnd base rates'!I$109)\n+($G429*'fnd base rates'!I$110)\n+($H429*'fnd base rates'!I$111)\n+($I429*'fnd base rates'!I$112)\n+($J429*'fnd base rates'!I$113)\n+($K429*'fnd base rates'!I$114)\n+($M429*'fnd base rates'!I$116)\n+($N429*'fnd base rates'!I$117)\n+($O429*'fnd base rates'!I$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,9)))\n*$R429","v":1165.49},{"$f":"(($D429*'fnd base rates'!J$107)\n+($E429*'fnd base rates'!J$108)\n+($F429*'fnd base rates'!J$109)\n+($G429*'fnd base rates'!J$110)\n+($H429*'fnd base rates'!J$111)\n+($I429*'fnd base rates'!J$112)\n+($J429*'fnd base rates'!J$113)\n+($K429*'fnd base rates'!J$114)\n+($M429*'fnd base rates'!J$116)\n+($N429*'fnd base rates'!J$117)\n+($O429*'fnd base rates'!J$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,10)))\n*$R429","v":586.16},{"$f":"(($D429*'fnd base rates'!K$107)\n+($E429*'fnd base rates'!K$108)\n+($F429*'fnd base rates'!K$109)\n+($G429*'fnd base rates'!K$110)\n+($H429*'fnd base rates'!K$111)\n+($I429*'fnd base rates'!K$112)\n+($J429*'fnd base rates'!K$113)\n+($K429*'fnd base rates'!K$114)\n+($M429*'fnd base rates'!K$116)\n+($N429*'fnd base rates'!K$117)\n+($O429*'fnd base rates'!K$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,11)))\n*$R429","v":3589.776057},{"$f":"(($D429*'fnd base rates'!L$107)\n+($E429*'fnd base rates'!L$108)\n+($F429*'fnd base rates'!L$109)\n+($G429*'fnd base rates'!L$110)\n+($H429*'fnd base rates'!L$111)\n+($I429*'fnd base rates'!L$112)\n+($J429*'fnd base rates'!L$113)\n+($K429*'fnd base rates'!L$114)\n+($M429*'fnd base rates'!L$116)\n+($N429*'fnd base rates'!L$117)\n+($O429*'fnd base rates'!L$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,12)))","v":5457.5659900000001},{"$f":"(($D429*'fnd base rates'!M$107)\n+($E429*'fnd base rates'!M$108)\n+($F429*'fnd base rates'!M$109)\n+($G429*'fnd base rates'!M$110)\n+($H429*'fnd base rates'!M$111)\n+($I429*'fnd base rates'!M$112)\n+($J429*'fnd base rates'!M$113)\n+($K429*'fnd base rates'!M$114)\n+($M429*'fnd base rates'!M$116)\n+($N429*'fnd base rates'!M$117)\n+($O429*'fnd base rates'!M$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,13)))","v":0},32738.113798000002,null,455128745,"455","128","745",1,3,32738.113798000002,10913,-2538,13451,null,null,null,null,null,null,0,null,0]
["456",456160009,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D430","v":0},{"$f":"'fnd enro'!E430","v":0},{"$f":"'fnd enro'!F430","v":0},{"$f":"'fnd enro'!G430","v":1},{"$f":"'fnd enro'!H430","v":0},{"$f":"'fnd enro'!I430","v":0},{"$f":"'fnd enro'!J430","v":0},{"$f":"'fnd enro'!K430","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L430","v":0},{"$f":"'fnd enro'!M430","v":0},{"$f":"'fnd enro'!N430","v":0},{"$f":"'fnd enro'!O430","v":0},{"$f":"'fnd enro'!P430","v":0},{"$f":"'fnd enro'!R430","v":1},1,{"$f":"VALUE('fnd enro'!Q430)","v":3},null,{"$f":"(($D430*'fnd base rates'!C$107)\n+($E430*'fnd base rates'!C$108)\n+($F430*'fnd base rates'!C$109)\n+($G430*'fnd base rates'!C$110)\n+($H430*'fnd base rates'!C$111)\n+($I430*'fnd base rates'!C$112)\n+($J430*'fnd base rates'!C$113)\n+($K430*'fnd base rates'!C$114)\n+($M430*'fnd base rates'!C$116)\n+($N430*'fnd base rates'!C$117)\n+($O430*'fnd base rates'!C$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,3)))\n*$R430","v":570.33891299999993},{"$f":"(($D430*'fnd base rates'!D$107)\n+($E430*'fnd base rates'!D$108)\n+($F430*'fnd base rates'!D$109)\n+($G430*'fnd base rates'!D$110)\n+($H430*'fnd base rates'!D$111)\n+($I430*'fnd base rates'!D$112)\n+($J430*'fnd base rates'!D$113)\n+($K430*'fnd base rates'!D$114)\n+($M430*'fnd base rates'!D$116)\n+($N430*'fnd base rates'!D$117)\n+($O430*'fnd base rates'!D$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,4)))\n*$R430","v":810.3},{"$f":"(($D430*'fnd base rates'!E$107)\n+($E430*'fnd base rates'!E$108)\n+($F430*'fnd base rates'!E$109)\n+($G430*'fnd base rates'!E$110)\n+($H430*'fnd base rates'!E$111)\n+($I430*'fnd base rates'!E$112)\n+($J430*'fnd base rates'!E$113)\n+($K430*'fnd base rates'!E$114)\n+($M430*'fnd base rates'!E$116)\n+($N430*'fnd base rates'!E$117)\n+($O430*'fnd base rates'!E$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,5)))\n*$R430","v":4116.9430339999999},{"$f":"(($D430*'fnd base rates'!F$107)\n+($E430*'fnd base rates'!F$108)\n+($F430*'fnd base rates'!F$109)\n+($G430*'fnd base rates'!F$110)\n+($H430*'fnd base rates'!F$111)\n+($I430*'fnd base rates'!F$112)\n+($J430*'fnd base rates'!F$113)\n+($K430*'fnd base rates'!F$114)\n+($M430*'fnd base rates'!F$116)\n+($N430*'fnd base rates'!F$117)\n+($O430*'fnd base rates'!F$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,6)))\n*$R430","v":1327.854926},{"$f":"(($D430*'fnd base rates'!G$107)\n+($E430*'fnd base rates'!G$108)\n+($F430*'fnd base rates'!G$109)\n+($G430*'fnd base rates'!G$110)\n+($H430*'fnd base rates'!G$111)\n+($I430*'fnd base rates'!G$112)\n+($J430*'fnd base rates'!G$113)\n+($K430*'fnd base rates'!G$114)\n+($M430*'fnd base rates'!G$116)\n+($N430*'fnd base rates'!G$117)\n+($O430*'fnd base rates'!G$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,7)))\n*$R430","v":166.41018399999999},{"$f":"(($D430*'fnd base rates'!H$107)\n+($E430*'fnd base rates'!H$108)\n+($F430*'fnd base rates'!H$109)\n+($G430*'fnd base rates'!H$110)\n+($H430*'fnd base rates'!H$111)\n+($I430*'fnd base rates'!H$112)\n+($J430*'fnd base rates'!H$113)\n+($K430*'fnd base rates'!H$114)\n+($M430*'fnd base rates'!H$116)\n+($N430*'fnd base rates'!H$117)\n+($O430*'fnd base rates'!H$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D430*'fnd base rates'!I$107)\n+($E430*'fnd base rates'!I$108)\n+($F430*'fnd base rates'!I$109)\n+($G430*'fnd base rates'!I$110)\n+($H430*'fnd base rates'!I$111)\n+($I430*'fnd base rates'!I$112)\n+($J430*'fnd base rates'!I$113)\n+($K430*'fnd base rates'!I$114)\n+($M430*'fnd base rates'!I$116)\n+($N430*'fnd base rates'!I$117)\n+($O430*'fnd base rates'!I$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,9)))\n*$R430","v":378.55},{"$f":"(($D430*'fnd base rates'!J$107)\n+($E430*'fnd base rates'!J$108)\n+($F430*'fnd base rates'!J$109)\n+($G430*'fnd base rates'!J$110)\n+($H430*'fnd base rates'!J$111)\n+($I430*'fnd base rates'!J$112)\n+($J430*'fnd base rates'!J$113)\n+($K430*'fnd base rates'!J$114)\n+($M430*'fnd base rates'!J$116)\n+($N430*'fnd base rates'!J$117)\n+($O430*'fnd base rates'!J$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,10)))\n*$R430","v":161.32},{"$f":"(($D430*'fnd base rates'!K$107)\n+($E430*'fnd base rates'!K$108)\n+($F430*'fnd base rates'!K$109)\n+($G430*'fnd base rates'!K$110)\n+($H430*'fnd base rates'!K$111)\n+($I430*'fnd base rates'!K$112)\n+($J430*'fnd base rates'!K$113)\n+($K430*'fnd base rates'!K$114)\n+($M430*'fnd base rates'!K$116)\n+($N430*'fnd base rates'!K$117)\n+($O430*'fnd base rates'!K$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,11)))\n*$R430","v":1167.6620190000001},{"$f":"(($D430*'fnd base rates'!L$107)\n+($E430*'fnd base rates'!L$108)\n+($F430*'fnd base rates'!L$109)\n+($G430*'fnd base rates'!L$110)\n+($H430*'fnd base rates'!L$111)\n+($I430*'fnd base rates'!L$112)\n+($J430*'fnd base rates'!L$113)\n+($K430*'fnd base rates'!L$114)\n+($M430*'fnd base rates'!L$116)\n+($N430*'fnd base rates'!L$117)\n+($O430*'fnd base rates'!L$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D430*'fnd base rates'!M$107)\n+($E430*'fnd base rates'!M$108)\n+($F430*'fnd base rates'!M$109)\n+($G430*'fnd base rates'!M$110)\n+($H430*'fnd base rates'!M$111)\n+($I430*'fnd base rates'!M$112)\n+($J430*'fnd base rates'!M$113)\n+($K430*'fnd base rates'!M$114)\n+($M430*'fnd base rates'!M$116)\n+($N430*'fnd base rates'!M$117)\n+($O430*'fnd base rates'!M$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,13)))","v":0},11036.911266000001,null,456160009,"456","160","009",1,1,11036.911266000001,11037,-3467,14504,null,null,null,null,null,null,0,null,0]
["456",456160031,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D431","v":0},{"$f":"'fnd enro'!E431","v":0},{"$f":"'fnd enro'!F431","v":0},{"$f":"'fnd enro'!G431","v":4},{"$f":"'fnd enro'!H431","v":2},{"$f":"'fnd enro'!I431","v":0},{"$f":"'fnd enro'!J431","v":0},{"$f":"'fnd enro'!K431","v":0.23580000000000001},{"$f":"'fnd enro'!L431","v":0},{"$f":"'fnd enro'!M431","v":2},{"$f":"'fnd enro'!N431","v":0},{"$f":"'fnd enro'!O431","v":0},{"$f":"'fnd enro'!P431","v":2},{"$f":"'fnd enro'!R431","v":6},1,{"$f":"VALUE('fnd enro'!Q431)","v":5},null,{"$f":"(($D431*'fnd base rates'!C$107)\n+($E431*'fnd base rates'!C$108)\n+($F431*'fnd base rates'!C$109)\n+($G431*'fnd base rates'!C$110)\n+($H431*'fnd base rates'!C$111)\n+($I431*'fnd base rates'!C$112)\n+($J431*'fnd base rates'!C$113)\n+($K431*'fnd base rates'!C$114)\n+($M431*'fnd base rates'!C$116)\n+($N431*'fnd base rates'!C$117)\n+($O431*'fnd base rates'!C$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,3)))\n*$R431","v":3775.973477999999},{"$f":"(($D431*'fnd base rates'!D$107)\n+($E431*'fnd base rates'!D$108)\n+($F431*'fnd base rates'!D$109)\n+($G431*'fnd base rates'!D$110)\n+($H431*'fnd base rates'!D$111)\n+($I431*'fnd base rates'!D$112)\n+($J431*'fnd base rates'!D$113)\n+($K431*'fnd base rates'!D$114)\n+($M431*'fnd base rates'!D$116)\n+($N431*'fnd base rates'!D$117)\n+($O431*'fnd base rates'!D$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,4)))\n*$R431","v":5874.9},{"$f":"(($D431*'fnd base rates'!E$107)\n+($E431*'fnd base rates'!E$108)\n+($F431*'fnd base rates'!E$109)\n+($G431*'fnd base rates'!E$110)\n+($H431*'fnd base rates'!E$111)\n+($I431*'fnd base rates'!E$112)\n+($J431*'fnd base rates'!E$113)\n+($K431*'fnd base rates'!E$114)\n+($M431*'fnd base rates'!E$116)\n+($N431*'fnd base rates'!E$117)\n+($O431*'fnd base rates'!E$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,5)))\n*$R431","v":32625.918204000001},{"$f":"(($D431*'fnd base rates'!F$107)\n+($E431*'fnd base rates'!F$108)\n+($F431*'fnd base rates'!F$109)\n+($G431*'fnd base rates'!F$110)\n+($H431*'fnd base rates'!F$111)\n+($I431*'fnd base rates'!F$112)\n+($J431*'fnd base rates'!F$113)\n+($K431*'fnd base rates'!F$114)\n+($M431*'fnd base rates'!F$116)\n+($N431*'fnd base rates'!F$117)\n+($O431*'fnd base rates'!F$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,6)))\n*$R431","v":7822.009556},{"$f":"(($D431*'fnd base rates'!G$107)\n+($E431*'fnd base rates'!G$108)\n+($F431*'fnd base rates'!G$109)\n+($G431*'fnd base rates'!G$110)\n+($H431*'fnd base rates'!G$111)\n+($I431*'fnd base rates'!G$112)\n+($J431*'fnd base rates'!G$113)\n+($K431*'fnd base rates'!G$114)\n+($M431*'fnd base rates'!G$116)\n+($N431*'fnd base rates'!G$117)\n+($O431*'fnd base rates'!G$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,7)))\n*$R431","v":1429.901104},{"$f":"(($D431*'fnd base rates'!H$107)\n+($E431*'fnd base rates'!H$108)\n+($F431*'fnd base rates'!H$109)\n+($G431*'fnd base rates'!H$110)\n+($H431*'fnd base rates'!H$111)\n+($I431*'fnd base rates'!H$112)\n+($J431*'fnd base rates'!H$113)\n+($K431*'fnd base rates'!H$114)\n+($M431*'fnd base rates'!H$116)\n+($N431*'fnd base rates'!H$117)\n+($O431*'fnd base rates'!H$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,8)))","v":3651.0611599999997},{"$f":"(($D431*'fnd base rates'!I$107)\n+($E431*'fnd base rates'!I$108)\n+($F431*'fnd base rates'!I$109)\n+($G431*'fnd base rates'!I$110)\n+($H431*'fnd base rates'!I$111)\n+($I431*'fnd base rates'!I$112)\n+($J431*'fnd base rates'!I$113)\n+($K431*'fnd base rates'!I$114)\n+($M431*'fnd base rates'!I$116)\n+($N431*'fnd base rates'!I$117)\n+($O431*'fnd base rates'!I$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,9)))\n*$R431","v":2744.38},{"$f":"(($D431*'fnd base rates'!J$107)\n+($E431*'fnd base rates'!J$108)\n+($F431*'fnd base rates'!J$109)\n+($G431*'fnd base rates'!J$110)\n+($H431*'fnd base rates'!J$111)\n+($I431*'fnd base rates'!J$112)\n+($J431*'fnd base rates'!J$113)\n+($K431*'fnd base rates'!J$114)\n+($M431*'fnd base rates'!J$116)\n+($N431*'fnd base rates'!J$117)\n+($O431*'fnd base rates'!J$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,10)))\n*$R431","v":2510.2199999999998},{"$f":"(($D431*'fnd base rates'!K$107)\n+($E431*'fnd base rates'!K$108)\n+($F431*'fnd base rates'!K$109)\n+($G431*'fnd base rates'!K$110)\n+($H431*'fnd base rates'!K$111)\n+($I431*'fnd base rates'!K$112)\n+($J431*'fnd base rates'!K$113)\n+($K431*'fnd base rates'!K$114)\n+($M431*'fnd base rates'!K$116)\n+($N431*'fnd base rates'!K$117)\n+($O431*'fnd base rates'!K$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,11)))\n*$R431","v":7846.0521140000001},{"$f":"(($D431*'fnd base rates'!L$107)\n+($E431*'fnd base rates'!L$108)\n+($F431*'fnd base rates'!L$109)\n+($G431*'fnd base rates'!L$110)\n+($H431*'fnd base rates'!L$111)\n+($I431*'fnd base rates'!L$112)\n+($J431*'fnd base rates'!L$113)\n+($K431*'fnd base rates'!L$114)\n+($M431*'fnd base rates'!L$116)\n+($N431*'fnd base rates'!L$117)\n+($O431*'fnd base rates'!L$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,12)))","v":12603.011979999999},{"$f":"(($D431*'fnd base rates'!M$107)\n+($E431*'fnd base rates'!M$108)\n+($F431*'fnd base rates'!M$109)\n+($G431*'fnd base rates'!M$110)\n+($H431*'fnd base rates'!M$111)\n+($I431*'fnd base rates'!M$112)\n+($J431*'fnd base rates'!M$113)\n+($K431*'fnd base rates'!M$114)\n+($M431*'fnd base rates'!M$116)\n+($N431*'fnd base rates'!M$117)\n+($O431*'fnd base rates'!M$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,13)))","v":0},80883.42759599998,null,456160031,"456","160","031",1,6,80883.42759599998,13481,-1706,15187,null,null,null,null,null,null,0,null,0]
["456",456160056,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D432","v":0},{"$f":"'fnd enro'!E432","v":0},{"$f":"'fnd enro'!F432","v":0},{"$f":"'fnd enro'!G432","v":3},{"$f":"'fnd enro'!H432","v":3},{"$f":"'fnd enro'!I432","v":0},{"$f":"'fnd enro'!J432","v":0},{"$f":"'fnd enro'!K432","v":0.23580000000000001},{"$f":"'fnd enro'!L432","v":0},{"$f":"'fnd enro'!M432","v":0},{"$f":"'fnd enro'!N432","v":0},{"$f":"'fnd enro'!O432","v":0},{"$f":"'fnd enro'!P432","v":3},{"$f":"'fnd enro'!R432","v":6},1,{"$f":"VALUE('fnd enro'!Q432)","v":4},null,{"$f":"(($D432*'fnd base rates'!C$107)\n+($E432*'fnd base rates'!C$108)\n+($F432*'fnd base rates'!C$109)\n+($G432*'fnd base rates'!C$110)\n+($H432*'fnd base rates'!C$111)\n+($I432*'fnd base rates'!C$112)\n+($J432*'fnd base rates'!C$113)\n+($K432*'fnd base rates'!C$114)\n+($M432*'fnd base rates'!C$116)\n+($N432*'fnd base rates'!C$117)\n+($O432*'fnd base rates'!C$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,3)))\n*$R432","v":3612.2034779999994},{"$f":"(($D432*'fnd base rates'!D$107)\n+($E432*'fnd base rates'!D$108)\n+($F432*'fnd base rates'!D$109)\n+($G432*'fnd base rates'!D$110)\n+($H432*'fnd base rates'!D$111)\n+($I432*'fnd base rates'!D$112)\n+($J432*'fnd base rates'!D$113)\n+($K432*'fnd base rates'!D$114)\n+($M432*'fnd base rates'!D$116)\n+($N432*'fnd base rates'!D$117)\n+($O432*'fnd base rates'!D$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,4)))\n*$R432","v":5762.82},{"$f":"(($D432*'fnd base rates'!E$107)\n+($E432*'fnd base rates'!E$108)\n+($F432*'fnd base rates'!E$109)\n+($G432*'fnd base rates'!E$110)\n+($H432*'fnd base rates'!E$111)\n+($I432*'fnd base rates'!E$112)\n+($J432*'fnd base rates'!E$113)\n+($K432*'fnd base rates'!E$114)\n+($M432*'fnd base rates'!E$116)\n+($N432*'fnd base rates'!E$117)\n+($O432*'fnd base rates'!E$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,5)))\n*$R432","v":32159.778204000002},{"$f":"(($D432*'fnd base rates'!F$107)\n+($E432*'fnd base rates'!F$108)\n+($F432*'fnd base rates'!F$109)\n+($G432*'fnd base rates'!F$110)\n+($H432*'fnd base rates'!F$111)\n+($I432*'fnd base rates'!F$112)\n+($J432*'fnd base rates'!F$113)\n+($K432*'fnd base rates'!F$114)\n+($M432*'fnd base rates'!F$116)\n+($N432*'fnd base rates'!F$117)\n+($O432*'fnd base rates'!F$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,6)))\n*$R432","v":7166.2495560000007},{"$f":"(($D432*'fnd base rates'!G$107)\n+($E432*'fnd base rates'!G$108)\n+($F432*'fnd base rates'!G$109)\n+($G432*'fnd base rates'!G$110)\n+($H432*'fnd base rates'!G$111)\n+($I432*'fnd base rates'!G$112)\n+($J432*'fnd base rates'!G$113)\n+($K432*'fnd base rates'!G$114)\n+($M432*'fnd base rates'!G$116)\n+($N432*'fnd base rates'!G$117)\n+($O432*'fnd base rates'!G$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,7)))\n*$R432","v":1462.201104},{"$f":"(($D432*'fnd base rates'!H$107)\n+($E432*'fnd base rates'!H$108)\n+($F432*'fnd base rates'!H$109)\n+($G432*'fnd base rates'!H$110)\n+($H432*'fnd base rates'!H$111)\n+($I432*'fnd base rates'!H$112)\n+($J432*'fnd base rates'!H$113)\n+($K432*'fnd base rates'!H$114)\n+($M432*'fnd base rates'!H$116)\n+($N432*'fnd base rates'!H$117)\n+($O432*'fnd base rates'!H$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,8)))","v":3393.4611599999998},{"$f":"(($D432*'fnd base rates'!I$107)\n+($E432*'fnd base rates'!I$108)\n+($F432*'fnd base rates'!I$109)\n+($G432*'fnd base rates'!I$110)\n+($H432*'fnd base rates'!I$111)\n+($I432*'fnd base rates'!I$112)\n+($J432*'fnd base rates'!I$113)\n+($K432*'fnd base rates'!I$114)\n+($M432*'fnd base rates'!I$116)\n+($N432*'fnd base rates'!I$117)\n+($O432*'fnd base rates'!I$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,9)))\n*$R432","v":2716.98},{"$f":"(($D432*'fnd base rates'!J$107)\n+($E432*'fnd base rates'!J$108)\n+($F432*'fnd base rates'!J$109)\n+($G432*'fnd base rates'!J$110)\n+($H432*'fnd base rates'!J$111)\n+($I432*'fnd base rates'!J$112)\n+($J432*'fnd base rates'!J$113)\n+($K432*'fnd base rates'!J$114)\n+($M432*'fnd base rates'!J$116)\n+($N432*'fnd base rates'!J$117)\n+($O432*'fnd base rates'!J$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,10)))\n*$R432","v":3125.22},{"$f":"(($D432*'fnd base rates'!K$107)\n+($E432*'fnd base rates'!K$108)\n+($F432*'fnd base rates'!K$109)\n+($G432*'fnd base rates'!K$110)\n+($H432*'fnd base rates'!K$111)\n+($I432*'fnd base rates'!K$112)\n+($J432*'fnd base rates'!K$113)\n+($K432*'fnd base rates'!K$114)\n+($M432*'fnd base rates'!K$116)\n+($N432*'fnd base rates'!K$117)\n+($O432*'fnd base rates'!K$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,11)))\n*$R432","v":7266.342114},{"$f":"(($D432*'fnd base rates'!L$107)\n+($E432*'fnd base rates'!L$108)\n+($F432*'fnd base rates'!L$109)\n+($G432*'fnd base rates'!L$110)\n+($H432*'fnd base rates'!L$111)\n+($I432*'fnd base rates'!L$112)\n+($J432*'fnd base rates'!L$113)\n+($K432*'fnd base rates'!L$114)\n+($M432*'fnd base rates'!L$116)\n+($N432*'fnd base rates'!L$117)\n+($O432*'fnd base rates'!L$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,12)))","v":12528.06198},{"$f":"(($D432*'fnd base rates'!M$107)\n+($E432*'fnd base rates'!M$108)\n+($F432*'fnd base rates'!M$109)\n+($G432*'fnd base rates'!M$110)\n+($H432*'fnd base rates'!M$111)\n+($I432*'fnd base rates'!M$112)\n+($J432*'fnd base rates'!M$113)\n+($K432*'fnd base rates'!M$114)\n+($M432*'fnd base rates'!M$116)\n+($N432*'fnd base rates'!M$117)\n+($O432*'fnd base rates'!M$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,13)))","v":0},79193.317596000008,null,456160056,"456","160","056",1,6,79193.317596000008,13199,-405,13604,null,null,null,null,null,null,0,null,0]
["456",456160079,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D433","v":2},{"$f":"'fnd enro'!E433","v":0},{"$f":"'fnd enro'!F433","v":4},{"$f":"'fnd enro'!G433","v":34},{"$f":"'fnd enro'!H433","v":12},{"$f":"'fnd enro'!I433","v":0},{"$f":"'fnd enro'!J433","v":0},{"$f":"'fnd enro'!K433","v":1.9650000000000001},{"$f":"'fnd enro'!L433","v":0},{"$f":"'fnd enro'!M433","v":22},{"$f":"'fnd enro'!N433","v":5},{"$f":"'fnd enro'!O433","v":0},{"$f":"'fnd enro'!P433","v":41},{"$f":"'fnd enro'!R433","v":51},1,{"$f":"VALUE('fnd enro'!Q433)","v":7},null,{"$f":"(($D433*'fnd base rates'!C$107)\n+($E433*'fnd base rates'!C$108)\n+($F433*'fnd base rates'!C$109)\n+($G433*'fnd base rates'!C$110)\n+($H433*'fnd base rates'!C$111)\n+($I433*'fnd base rates'!C$112)\n+($J433*'fnd base rates'!C$113)\n+($K433*'fnd base rates'!C$114)\n+($M433*'fnd base rates'!C$116)\n+($N433*'fnd base rates'!C$117)\n+($O433*'fnd base rates'!C$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,3)))\n*$R433","v":35228.715649999998},{"$f":"(($D433*'fnd base rates'!D$107)\n+($E433*'fnd base rates'!D$108)\n+($F433*'fnd base rates'!D$109)\n+($G433*'fnd base rates'!D$110)\n+($H433*'fnd base rates'!D$111)\n+($I433*'fnd base rates'!D$112)\n+($J433*'fnd base rates'!D$113)\n+($K433*'fnd base rates'!D$114)\n+($M433*'fnd base rates'!D$116)\n+($N433*'fnd base rates'!D$117)\n+($O433*'fnd base rates'!D$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,4)))\n*$R433","v":61930.35},{"$f":"(($D433*'fnd base rates'!E$107)\n+($E433*'fnd base rates'!E$108)\n+($F433*'fnd base rates'!E$109)\n+($G433*'fnd base rates'!E$110)\n+($H433*'fnd base rates'!E$111)\n+($I433*'fnd base rates'!E$112)\n+($J433*'fnd base rates'!E$113)\n+($K433*'fnd base rates'!E$114)\n+($M433*'fnd base rates'!E$116)\n+($N433*'fnd base rates'!E$117)\n+($O433*'fnd base rates'!E$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,5)))\n*$R433","v":390689.81170000002},{"$f":"(($D433*'fnd base rates'!F$107)\n+($E433*'fnd base rates'!F$108)\n+($F433*'fnd base rates'!F$109)\n+($G433*'fnd base rates'!F$110)\n+($H433*'fnd base rates'!F$111)\n+($I433*'fnd base rates'!F$112)\n+($J433*'fnd base rates'!F$113)\n+($K433*'fnd base rates'!F$114)\n+($M433*'fnd base rates'!F$116)\n+($N433*'fnd base rates'!F$117)\n+($O433*'fnd base rates'!F$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,6)))\n*$R433","v":69453.376300000004},{"$f":"(($D433*'fnd base rates'!G$107)\n+($E433*'fnd base rates'!G$108)\n+($F433*'fnd base rates'!G$109)\n+($G433*'fnd base rates'!G$110)\n+($H433*'fnd base rates'!G$111)\n+($I433*'fnd base rates'!G$112)\n+($J433*'fnd base rates'!G$113)\n+($K433*'fnd base rates'!G$114)\n+($M433*'fnd base rates'!G$116)\n+($N433*'fnd base rates'!G$117)\n+($O433*'fnd base rates'!G$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,7)))\n*$R433","v":17375.939199999997},{"$f":"(($D433*'fnd base rates'!H$107)\n+($E433*'fnd base rates'!H$108)\n+($F433*'fnd base rates'!H$109)\n+($G433*'fnd base rates'!H$110)\n+($H433*'fnd base rates'!H$111)\n+($I433*'fnd base rates'!H$112)\n+($J433*'fnd base rates'!H$113)\n+($K433*'fnd base rates'!H$114)\n+($M433*'fnd base rates'!H$116)\n+($N433*'fnd base rates'!H$117)\n+($O433*'fnd base rates'!H$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,8)))","v":33175.243000000002},{"$f":"(($D433*'fnd base rates'!I$107)\n+($E433*'fnd base rates'!I$108)\n+($F433*'fnd base rates'!I$109)\n+($G433*'fnd base rates'!I$110)\n+($H433*'fnd base rates'!I$111)\n+($I433*'fnd base rates'!I$112)\n+($J433*'fnd base rates'!I$113)\n+($K433*'fnd base rates'!I$114)\n+($M433*'fnd base rates'!I$116)\n+($N433*'fnd base rates'!I$117)\n+($O433*'fnd base rates'!I$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,9)))\n*$R433","v":27985.74},{"$f":"(($D433*'fnd base rates'!J$107)\n+($E433*'fnd base rates'!J$108)\n+($F433*'fnd base rates'!J$109)\n+($G433*'fnd base rates'!J$110)\n+($H433*'fnd base rates'!J$111)\n+($I433*'fnd base rates'!J$112)\n+($J433*'fnd base rates'!J$113)\n+($K433*'fnd base rates'!J$114)\n+($M433*'fnd base rates'!J$116)\n+($N433*'fnd base rates'!J$117)\n+($O433*'fnd base rates'!J$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,10)))\n*$R433","v":41358.449999999997},{"$f":"(($D433*'fnd base rates'!K$107)\n+($E433*'fnd base rates'!K$108)\n+($F433*'fnd base rates'!K$109)\n+($G433*'fnd base rates'!K$110)\n+($H433*'fnd base rates'!K$111)\n+($I433*'fnd base rates'!K$112)\n+($J433*'fnd base rates'!K$113)\n+($K433*'fnd base rates'!K$114)\n+($M433*'fnd base rates'!K$116)\n+($N433*'fnd base rates'!K$117)\n+($O433*'fnd base rates'!K$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,11)))\n*$R433","v":69561.17095},{"$f":"(($D433*'fnd base rates'!L$107)\n+($E433*'fnd base rates'!L$108)\n+($F433*'fnd base rates'!L$109)\n+($G433*'fnd base rates'!L$110)\n+($H433*'fnd base rates'!L$111)\n+($I433*'fnd base rates'!L$112)\n+($J433*'fnd base rates'!L$113)\n+($K433*'fnd base rates'!L$114)\n+($M433*'fnd base rates'!L$116)\n+($N433*'fnd base rates'!L$117)\n+($O433*'fnd base rates'!L$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,12)))","v":126422.63650000001},{"$f":"(($D433*'fnd base rates'!M$107)\n+($E433*'fnd base rates'!M$108)\n+($F433*'fnd base rates'!M$109)\n+($G433*'fnd base rates'!M$110)\n+($H433*'fnd base rates'!M$111)\n+($I433*'fnd base rates'!M$112)\n+($J433*'fnd base rates'!M$113)\n+($K433*'fnd base rates'!M$114)\n+($M433*'fnd base rates'!M$116)\n+($N433*'fnd base rates'!M$117)\n+($O433*'fnd base rates'!M$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,13)))","v":0},873181.43330000015,null,456160079,"456","160","079",1,51,873181.43330000015,17121,6208,10913,null,null,null,null,null,null,0,null,0]
["456",456160128,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D434","v":0},{"$f":"'fnd enro'!E434","v":0},{"$f":"'fnd enro'!F434","v":0},{"$f":"'fnd enro'!G434","v":0},{"$f":"'fnd enro'!H434","v":1},{"$f":"'fnd enro'!I434","v":0},{"$f":"'fnd enro'!J434","v":0},{"$f":"'fnd enro'!K434","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L434","v":0},{"$f":"'fnd enro'!M434","v":0},{"$f":"'fnd enro'!N434","v":1},{"$f":"'fnd enro'!O434","v":0},{"$f":"'fnd enro'!P434","v":1},{"$f":"'fnd enro'!R434","v":1},1,{"$f":"VALUE('fnd enro'!Q434)","v":10},null,{"$f":"(($D434*'fnd base rates'!C$107)\n+($E434*'fnd base rates'!C$108)\n+($F434*'fnd base rates'!C$109)\n+($G434*'fnd base rates'!C$110)\n+($H434*'fnd base rates'!C$111)\n+($I434*'fnd base rates'!C$112)\n+($J434*'fnd base rates'!C$113)\n+($K434*'fnd base rates'!C$114)\n+($M434*'fnd base rates'!C$116)\n+($N434*'fnd base rates'!C$117)\n+($O434*'fnd base rates'!C$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,3)))\n*$R434","v":785.25891299999989},{"$f":"(($D434*'fnd base rates'!D$107)\n+($E434*'fnd base rates'!D$108)\n+($F434*'fnd base rates'!D$109)\n+($G434*'fnd base rates'!D$110)\n+($H434*'fnd base rates'!D$111)\n+($I434*'fnd base rates'!D$112)\n+($J434*'fnd base rates'!D$113)\n+($K434*'fnd base rates'!D$114)\n+($M434*'fnd base rates'!D$116)\n+($N434*'fnd base rates'!D$117)\n+($O434*'fnd base rates'!D$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,4)))\n*$R434","v":1475.29},{"$f":"(($D434*'fnd base rates'!E$107)\n+($E434*'fnd base rates'!E$108)\n+($F434*'fnd base rates'!E$109)\n+($G434*'fnd base rates'!E$110)\n+($H434*'fnd base rates'!E$111)\n+($I434*'fnd base rates'!E$112)\n+($J434*'fnd base rates'!E$113)\n+($K434*'fnd base rates'!E$114)\n+($M434*'fnd base rates'!E$116)\n+($N434*'fnd base rates'!E$117)\n+($O434*'fnd base rates'!E$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,5)))\n*$R434","v":9591.283034},{"$f":"(($D434*'fnd base rates'!F$107)\n+($E434*'fnd base rates'!F$108)\n+($F434*'fnd base rates'!F$109)\n+($G434*'fnd base rates'!F$110)\n+($H434*'fnd base rates'!F$111)\n+($I434*'fnd base rates'!F$112)\n+($J434*'fnd base rates'!F$113)\n+($K434*'fnd base rates'!F$114)\n+($M434*'fnd base rates'!F$116)\n+($N434*'fnd base rates'!F$117)\n+($O434*'fnd base rates'!F$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,6)))\n*$R434","v":1267.7849259999998},{"$f":"(($D434*'fnd base rates'!G$107)\n+($E434*'fnd base rates'!G$108)\n+($F434*'fnd base rates'!G$109)\n+($G434*'fnd base rates'!G$110)\n+($H434*'fnd base rates'!G$111)\n+($I434*'fnd base rates'!G$112)\n+($J434*'fnd base rates'!G$113)\n+($K434*'fnd base rates'!G$114)\n+($M434*'fnd base rates'!G$116)\n+($N434*'fnd base rates'!G$117)\n+($O434*'fnd base rates'!G$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,7)))\n*$R434","v":454.81018399999999},{"$f":"(($D434*'fnd base rates'!H$107)\n+($E434*'fnd base rates'!H$108)\n+($F434*'fnd base rates'!H$109)\n+($G434*'fnd base rates'!H$110)\n+($H434*'fnd base rates'!H$111)\n+($I434*'fnd base rates'!H$112)\n+($J434*'fnd base rates'!H$113)\n+($K434*'fnd base rates'!H$114)\n+($M434*'fnd base rates'!H$116)\n+($N434*'fnd base rates'!H$117)\n+($O434*'fnd base rates'!H$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,8)))","v":735.71686},{"$f":"(($D434*'fnd base rates'!I$107)\n+($E434*'fnd base rates'!I$108)\n+($F434*'fnd base rates'!I$109)\n+($G434*'fnd base rates'!I$110)\n+($H434*'fnd base rates'!I$111)\n+($I434*'fnd base rates'!I$112)\n+($J434*'fnd base rates'!I$113)\n+($K434*'fnd base rates'!I$114)\n+($M434*'fnd base rates'!I$116)\n+($N434*'fnd base rates'!I$117)\n+($O434*'fnd base rates'!I$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,9)))\n*$R434","v":678.14},{"$f":"(($D434*'fnd base rates'!J$107)\n+($E434*'fnd base rates'!J$108)\n+($F434*'fnd base rates'!J$109)\n+($G434*'fnd base rates'!J$110)\n+($H434*'fnd base rates'!J$111)\n+($I434*'fnd base rates'!J$112)\n+($J434*'fnd base rates'!J$113)\n+($K434*'fnd base rates'!J$114)\n+($M434*'fnd base rates'!J$116)\n+($N434*'fnd base rates'!J$117)\n+($O434*'fnd base rates'!J$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,10)))\n*$R434","v":1234.03},{"$f":"(($D434*'fnd base rates'!K$107)\n+($E434*'fnd base rates'!K$108)\n+($F434*'fnd base rates'!K$109)\n+($G434*'fnd base rates'!K$110)\n+($H434*'fnd base rates'!K$111)\n+($I434*'fnd base rates'!K$112)\n+($J434*'fnd base rates'!K$113)\n+($K434*'fnd base rates'!K$114)\n+($M434*'fnd base rates'!K$116)\n+($N434*'fnd base rates'!K$117)\n+($O434*'fnd base rates'!K$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,11)))\n*$R434","v":1609.1220190000001},{"$f":"(($D434*'fnd base rates'!L$107)\n+($E434*'fnd base rates'!L$108)\n+($F434*'fnd base rates'!L$109)\n+($G434*'fnd base rates'!L$110)\n+($H434*'fnd base rates'!L$111)\n+($I434*'fnd base rates'!L$112)\n+($J434*'fnd base rates'!L$113)\n+($K434*'fnd base rates'!L$114)\n+($M434*'fnd base rates'!L$116)\n+($N434*'fnd base rates'!L$117)\n+($O434*'fnd base rates'!L$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,12)))","v":3000.1553299999996},{"$f":"(($D434*'fnd base rates'!M$107)\n+($E434*'fnd base rates'!M$108)\n+($F434*'fnd base rates'!M$109)\n+($G434*'fnd base rates'!M$110)\n+($H434*'fnd base rates'!M$111)\n+($I434*'fnd base rates'!M$112)\n+($J434*'fnd base rates'!M$113)\n+($K434*'fnd base rates'!M$114)\n+($M434*'fnd base rates'!M$116)\n+($N434*'fnd base rates'!M$117)\n+($O434*'fnd base rates'!M$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,13)))","v":0},20831.591265999996,null,456160128,"456","160","128",1,1,20831.591265999996,20832,9795,11037,null,null,null,null,null,null,0,null,0]
["456",456160149,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D435","v":0},{"$f":"'fnd enro'!E435","v":0},{"$f":"'fnd enro'!F435","v":1},{"$f":"'fnd enro'!G435","v":2},{"$f":"'fnd enro'!H435","v":0},{"$f":"'fnd enro'!I435","v":0},{"$f":"'fnd enro'!J435","v":0},{"$f":"'fnd enro'!K435","v":0.1179},{"$f":"'fnd enro'!L435","v":0},{"$f":"'fnd enro'!M435","v":1},{"$f":"'fnd enro'!N435","v":0},{"$f":"'fnd enro'!O435","v":0},{"$f":"'fnd enro'!P435","v":2},{"$f":"'fnd enro'!R435","v":3},1,{"$f":"VALUE('fnd enro'!Q435)","v":12},null,{"$f":"(($D435*'fnd base rates'!C$107)\n+($E435*'fnd base rates'!C$108)\n+($F435*'fnd base rates'!C$109)\n+($G435*'fnd base rates'!C$110)\n+($H435*'fnd base rates'!C$111)\n+($I435*'fnd base rates'!C$112)\n+($J435*'fnd base rates'!C$113)\n+($K435*'fnd base rates'!C$114)\n+($M435*'fnd base rates'!C$116)\n+($N435*'fnd base rates'!C$117)\n+($O435*'fnd base rates'!C$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,3)))\n*$R435","v":2051.9467389999995},{"$f":"(($D435*'fnd base rates'!D$107)\n+($E435*'fnd base rates'!D$108)\n+($F435*'fnd base rates'!D$109)\n+($G435*'fnd base rates'!D$110)\n+($H435*'fnd base rates'!D$111)\n+($I435*'fnd base rates'!D$112)\n+($J435*'fnd base rates'!D$113)\n+($K435*'fnd base rates'!D$114)\n+($M435*'fnd base rates'!D$116)\n+($N435*'fnd base rates'!D$117)\n+($O435*'fnd base rates'!D$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,4)))\n*$R435","v":3714.24},{"$f":"(($D435*'fnd base rates'!E$107)\n+($E435*'fnd base rates'!E$108)\n+($F435*'fnd base rates'!E$109)\n+($G435*'fnd base rates'!E$110)\n+($H435*'fnd base rates'!E$111)\n+($I435*'fnd base rates'!E$112)\n+($J435*'fnd base rates'!E$113)\n+($K435*'fnd base rates'!E$114)\n+($M435*'fnd base rates'!E$116)\n+($N435*'fnd base rates'!E$117)\n+($O435*'fnd base rates'!E$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,5)))\n*$R435","v":24341.719101999999},{"$f":"(($D435*'fnd base rates'!F$107)\n+($E435*'fnd base rates'!F$108)\n+($F435*'fnd base rates'!F$109)\n+($G435*'fnd base rates'!F$110)\n+($H435*'fnd base rates'!F$111)\n+($I435*'fnd base rates'!F$112)\n+($J435*'fnd base rates'!F$113)\n+($K435*'fnd base rates'!F$114)\n+($M435*'fnd base rates'!F$116)\n+($N435*'fnd base rates'!F$117)\n+($O435*'fnd base rates'!F$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,6)))\n*$R435","v":4177.9647779999996},{"$f":"(($D435*'fnd base rates'!G$107)\n+($E435*'fnd base rates'!G$108)\n+($F435*'fnd base rates'!G$109)\n+($G435*'fnd base rates'!G$110)\n+($H435*'fnd base rates'!G$111)\n+($I435*'fnd base rates'!G$112)\n+($J435*'fnd base rates'!G$113)\n+($K435*'fnd base rates'!G$114)\n+($M435*'fnd base rates'!G$116)\n+($N435*'fnd base rates'!G$117)\n+($O435*'fnd base rates'!G$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,7)))\n*$R435","v":1070.450552},{"$f":"(($D435*'fnd base rates'!H$107)\n+($E435*'fnd base rates'!H$108)\n+($F435*'fnd base rates'!H$109)\n+($G435*'fnd base rates'!H$110)\n+($H435*'fnd base rates'!H$111)\n+($I435*'fnd base rates'!H$112)\n+($J435*'fnd base rates'!H$113)\n+($K435*'fnd base rates'!H$114)\n+($M435*'fnd base rates'!H$116)\n+($N435*'fnd base rates'!H$117)\n+($O435*'fnd base rates'!H$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,8)))","v":1881.9305799999997},{"$f":"(($D435*'fnd base rates'!I$107)\n+($E435*'fnd base rates'!I$108)\n+($F435*'fnd base rates'!I$109)\n+($G435*'fnd base rates'!I$110)\n+($H435*'fnd base rates'!I$111)\n+($I435*'fnd base rates'!I$112)\n+($J435*'fnd base rates'!I$113)\n+($K435*'fnd base rates'!I$114)\n+($M435*'fnd base rates'!I$116)\n+($N435*'fnd base rates'!I$117)\n+($O435*'fnd base rates'!I$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,9)))\n*$R435","v":1649.4},{"$f":"(($D435*'fnd base rates'!J$107)\n+($E435*'fnd base rates'!J$108)\n+($F435*'fnd base rates'!J$109)\n+($G435*'fnd base rates'!J$110)\n+($H435*'fnd base rates'!J$111)\n+($I435*'fnd base rates'!J$112)\n+($J435*'fnd base rates'!J$113)\n+($K435*'fnd base rates'!J$114)\n+($M435*'fnd base rates'!J$116)\n+($N435*'fnd base rates'!J$117)\n+($O435*'fnd base rates'!J$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,10)))\n*$R435","v":2694.68},{"$f":"(($D435*'fnd base rates'!K$107)\n+($E435*'fnd base rates'!K$108)\n+($F435*'fnd base rates'!K$109)\n+($G435*'fnd base rates'!K$110)\n+($H435*'fnd base rates'!K$111)\n+($I435*'fnd base rates'!K$112)\n+($J435*'fnd base rates'!K$113)\n+($K435*'fnd base rates'!K$114)\n+($M435*'fnd base rates'!K$116)\n+($N435*'fnd base rates'!K$117)\n+($O435*'fnd base rates'!K$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,11)))\n*$R435","v":3836.2360570000001},{"$f":"(($D435*'fnd base rates'!L$107)\n+($E435*'fnd base rates'!L$108)\n+($F435*'fnd base rates'!L$109)\n+($G435*'fnd base rates'!L$110)\n+($H435*'fnd base rates'!L$111)\n+($I435*'fnd base rates'!L$112)\n+($J435*'fnd base rates'!L$113)\n+($K435*'fnd base rates'!L$114)\n+($M435*'fnd base rates'!L$116)\n+($N435*'fnd base rates'!L$117)\n+($O435*'fnd base rates'!L$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,12)))","v":7489.0359900000003},{"$f":"(($D435*'fnd base rates'!M$107)\n+($E435*'fnd base rates'!M$108)\n+($F435*'fnd base rates'!M$109)\n+($G435*'fnd base rates'!M$110)\n+($H435*'fnd base rates'!M$111)\n+($I435*'fnd base rates'!M$112)\n+($J435*'fnd base rates'!M$113)\n+($K435*'fnd base rates'!M$114)\n+($M435*'fnd base rates'!M$116)\n+($N435*'fnd base rates'!M$117)\n+($O435*'fnd base rates'!M$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,13)))","v":0},52907.603798000011,null,456160149,"456","160","149",1,3,52907.603798000011,17636,4155,13481,null,null,null,null,null,null,0,null,0]
["456",456160153,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D436","v":0},{"$f":"'fnd enro'!E436","v":0},{"$f":"'fnd enro'!F436","v":0},{"$f":"'fnd enro'!G436","v":1},{"$f":"'fnd enro'!H436","v":0},{"$f":"'fnd enro'!I436","v":0},{"$f":"'fnd enro'!J436","v":0},{"$f":"'fnd enro'!K436","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L436","v":0},{"$f":"'fnd enro'!M436","v":1},{"$f":"'fnd enro'!N436","v":0},{"$f":"'fnd enro'!O436","v":0},{"$f":"'fnd enro'!P436","v":1},{"$f":"'fnd enro'!R436","v":1},1,{"$f":"VALUE('fnd enro'!Q436)","v":10},null,{"$f":"(($D436*'fnd base rates'!C$107)\n+($E436*'fnd base rates'!C$108)\n+($F436*'fnd base rates'!C$109)\n+($G436*'fnd base rates'!C$110)\n+($H436*'fnd base rates'!C$111)\n+($I436*'fnd base rates'!C$112)\n+($J436*'fnd base rates'!C$113)\n+($K436*'fnd base rates'!C$114)\n+($M436*'fnd base rates'!C$116)\n+($N436*'fnd base rates'!C$117)\n+($O436*'fnd base rates'!C$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,3)))\n*$R436","v":778.10891300000003},{"$f":"(($D436*'fnd base rates'!D$107)\n+($E436*'fnd base rates'!D$108)\n+($F436*'fnd base rates'!D$109)\n+($G436*'fnd base rates'!D$110)\n+($H436*'fnd base rates'!D$111)\n+($I436*'fnd base rates'!D$112)\n+($J436*'fnd base rates'!D$113)\n+($K436*'fnd base rates'!D$114)\n+($M436*'fnd base rates'!D$116)\n+($N436*'fnd base rates'!D$117)\n+($O436*'fnd base rates'!D$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,4)))\n*$R436","v":1462.8},{"$f":"(($D436*'fnd base rates'!E$107)\n+($E436*'fnd base rates'!E$108)\n+($F436*'fnd base rates'!E$109)\n+($G436*'fnd base rates'!E$110)\n+($H436*'fnd base rates'!E$111)\n+($I436*'fnd base rates'!E$112)\n+($J436*'fnd base rates'!E$113)\n+($K436*'fnd base rates'!E$114)\n+($M436*'fnd base rates'!E$116)\n+($N436*'fnd base rates'!E$117)\n+($O436*'fnd base rates'!E$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,5)))\n*$R436","v":9949.6330340000004},{"$f":"(($D436*'fnd base rates'!F$107)\n+($E436*'fnd base rates'!F$108)\n+($F436*'fnd base rates'!F$109)\n+($G436*'fnd base rates'!F$110)\n+($H436*'fnd base rates'!F$111)\n+($I436*'fnd base rates'!F$112)\n+($J436*'fnd base rates'!F$113)\n+($K436*'fnd base rates'!F$114)\n+($M436*'fnd base rates'!F$116)\n+($N436*'fnd base rates'!F$117)\n+($O436*'fnd base rates'!F$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,6)))\n*$R436","v":1522.2549260000001},{"$f":"(($D436*'fnd base rates'!G$107)\n+($E436*'fnd base rates'!G$108)\n+($F436*'fnd base rates'!G$109)\n+($G436*'fnd base rates'!G$110)\n+($H436*'fnd base rates'!G$111)\n+($I436*'fnd base rates'!G$112)\n+($J436*'fnd base rates'!G$113)\n+($K436*'fnd base rates'!G$114)\n+($M436*'fnd base rates'!G$116)\n+($N436*'fnd base rates'!G$117)\n+($O436*'fnd base rates'!G$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,7)))\n*$R436","v":438.90018399999997},{"$f":"(($D436*'fnd base rates'!H$107)\n+($E436*'fnd base rates'!H$108)\n+($F436*'fnd base rates'!H$109)\n+($G436*'fnd base rates'!H$110)\n+($H436*'fnd base rates'!H$111)\n+($I436*'fnd base rates'!H$112)\n+($J436*'fnd base rates'!H$113)\n+($K436*'fnd base rates'!H$114)\n+($M436*'fnd base rates'!H$116)\n+($N436*'fnd base rates'!H$117)\n+($O436*'fnd base rates'!H$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,8)))","v":726.77686000000006},{"$f":"(($D436*'fnd base rates'!I$107)\n+($E436*'fnd base rates'!I$108)\n+($F436*'fnd base rates'!I$109)\n+($G436*'fnd base rates'!I$110)\n+($H436*'fnd base rates'!I$111)\n+($I436*'fnd base rates'!I$112)\n+($J436*'fnd base rates'!I$113)\n+($K436*'fnd base rates'!I$114)\n+($M436*'fnd base rates'!I$116)\n+($N436*'fnd base rates'!I$117)\n+($O436*'fnd base rates'!I$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,9)))\n*$R436","v":642.94000000000005},{"$f":"(($D436*'fnd base rates'!J$107)\n+($E436*'fnd base rates'!J$108)\n+($F436*'fnd base rates'!J$109)\n+($G436*'fnd base rates'!J$110)\n+($H436*'fnd base rates'!J$111)\n+($I436*'fnd base rates'!J$112)\n+($J436*'fnd base rates'!J$113)\n+($K436*'fnd base rates'!J$114)\n+($M436*'fnd base rates'!J$116)\n+($N436*'fnd base rates'!J$117)\n+($O436*'fnd base rates'!J$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,10)))\n*$R436","v":1130.05},{"$f":"(($D436*'fnd base rates'!K$107)\n+($E436*'fnd base rates'!K$108)\n+($F436*'fnd base rates'!K$109)\n+($G436*'fnd base rates'!K$110)\n+($H436*'fnd base rates'!K$111)\n+($I436*'fnd base rates'!K$112)\n+($J436*'fnd base rates'!K$113)\n+($K436*'fnd base rates'!K$114)\n+($M436*'fnd base rates'!K$116)\n+($N436*'fnd base rates'!K$117)\n+($O436*'fnd base rates'!K$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,11)))\n*$R436","v":1500.9120190000001},{"$f":"(($D436*'fnd base rates'!L$107)\n+($E436*'fnd base rates'!L$108)\n+($F436*'fnd base rates'!L$109)\n+($G436*'fnd base rates'!L$110)\n+($H436*'fnd base rates'!L$111)\n+($I436*'fnd base rates'!L$112)\n+($J436*'fnd base rates'!L$113)\n+($K436*'fnd base rates'!L$114)\n+($M436*'fnd base rates'!L$116)\n+($N436*'fnd base rates'!L$117)\n+($O436*'fnd base rates'!L$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,12)))","v":2870.4053299999996},{"$f":"(($D436*'fnd base rates'!M$107)\n+($E436*'fnd base rates'!M$108)\n+($F436*'fnd base rates'!M$109)\n+($G436*'fnd base rates'!M$110)\n+($H436*'fnd base rates'!M$111)\n+($I436*'fnd base rates'!M$112)\n+($J436*'fnd base rates'!M$113)\n+($K436*'fnd base rates'!M$114)\n+($M436*'fnd base rates'!M$116)\n+($N436*'fnd base rates'!M$117)\n+($O436*'fnd base rates'!M$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,13)))","v":0},21022.781265999998,null,456160153,"456","160","153",1,1,21022.781265999998,21023,7824,13199,null,null,null,null,null,null,0,null,0]
["456",456160160,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D437","v":37},{"$f":"'fnd enro'!E437","v":0},{"$f":"'fnd enro'!F437","v":95},{"$f":"'fnd enro'!G437","v":401},{"$f":"'fnd enro'!H437","v":199},{"$f":"'fnd enro'!I437","v":0},{"$f":"'fnd enro'!J437","v":0},{"$f":"'fnd enro'!K437","v":27.313500000000001},{"$f":"'fnd enro'!L437","v":0},{"$f":"'fnd enro'!M437","v":284},{"$f":"'fnd enro'!N437","v":118},{"$f":"'fnd enro'!O437","v":0},{"$f":"'fnd enro'!P437","v":529},{"$f":"'fnd enro'!R437","v":714},1,{"$f":"VALUE('fnd enro'!Q437)","v":11},null,{"$f":"(($D437*'fnd base rates'!C$107)\n+($E437*'fnd base rates'!C$108)\n+($F437*'fnd base rates'!C$109)\n+($G437*'fnd base rates'!C$110)\n+($H437*'fnd base rates'!C$111)\n+($I437*'fnd base rates'!C$112)\n+($J437*'fnd base rates'!C$113)\n+($K437*'fnd base rates'!C$114)\n+($M437*'fnd base rates'!C$116)\n+($N437*'fnd base rates'!C$117)\n+($O437*'fnd base rates'!C$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,3)))\n*$R437","v":506155.83453499997},{"$f":"(($D437*'fnd base rates'!D$107)\n+($E437*'fnd base rates'!D$108)\n+($F437*'fnd base rates'!D$109)\n+($G437*'fnd base rates'!D$110)\n+($H437*'fnd base rates'!D$111)\n+($I437*'fnd base rates'!D$112)\n+($J437*'fnd base rates'!D$113)\n+($K437*'fnd base rates'!D$114)\n+($M437*'fnd base rates'!D$116)\n+($N437*'fnd base rates'!D$117)\n+($O437*'fnd base rates'!D$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,4)))\n*$R437","v":922948.41999999993},{"$f":"(($D437*'fnd base rates'!E$107)\n+($E437*'fnd base rates'!E$108)\n+($F437*'fnd base rates'!E$109)\n+($G437*'fnd base rates'!E$110)\n+($H437*'fnd base rates'!E$111)\n+($I437*'fnd base rates'!E$112)\n+($J437*'fnd base rates'!E$113)\n+($K437*'fnd base rates'!E$114)\n+($M437*'fnd base rates'!E$116)\n+($N437*'fnd base rates'!E$117)\n+($O437*'fnd base rates'!E$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,5)))\n*$R437","v":5987295.0786300004},{"$f":"(($D437*'fnd base rates'!F$107)\n+($E437*'fnd base rates'!F$108)\n+($F437*'fnd base rates'!F$109)\n+($G437*'fnd base rates'!F$110)\n+($H437*'fnd base rates'!F$111)\n+($I437*'fnd base rates'!F$112)\n+($J437*'fnd base rates'!F$113)\n+($K437*'fnd base rates'!F$114)\n+($M437*'fnd base rates'!F$116)\n+($N437*'fnd base rates'!F$117)\n+($O437*'fnd base rates'!F$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,6)))\n*$R437","v":966985.40356999997},{"$f":"(($D437*'fnd base rates'!G$107)\n+($E437*'fnd base rates'!G$108)\n+($F437*'fnd base rates'!G$109)\n+($G437*'fnd base rates'!G$110)\n+($H437*'fnd base rates'!G$111)\n+($I437*'fnd base rates'!G$112)\n+($J437*'fnd base rates'!G$113)\n+($K437*'fnd base rates'!G$114)\n+($M437*'fnd base rates'!G$116)\n+($N437*'fnd base rates'!G$117)\n+($O437*'fnd base rates'!G$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,7)))\n*$R437","v":269160.16787999996},{"$f":"(($D437*'fnd base rates'!H$107)\n+($E437*'fnd base rates'!H$108)\n+($F437*'fnd base rates'!H$109)\n+($G437*'fnd base rates'!H$110)\n+($H437*'fnd base rates'!H$111)\n+($I437*'fnd base rates'!H$112)\n+($J437*'fnd base rates'!H$113)\n+($K437*'fnd base rates'!H$114)\n+($M437*'fnd base rates'!H$116)\n+($N437*'fnd base rates'!H$117)\n+($O437*'fnd base rates'!H$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,8)))","v":471567.51769999997},{"$f":"(($D437*'fnd base rates'!I$107)\n+($E437*'fnd base rates'!I$108)\n+($F437*'fnd base rates'!I$109)\n+($G437*'fnd base rates'!I$110)\n+($H437*'fnd base rates'!I$111)\n+($I437*'fnd base rates'!I$112)\n+($J437*'fnd base rates'!I$113)\n+($K437*'fnd base rates'!I$114)\n+($M437*'fnd base rates'!I$116)\n+($N437*'fnd base rates'!I$117)\n+($O437*'fnd base rates'!I$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,9)))\n*$R437","v":414977.85},{"$f":"(($D437*'fnd base rates'!J$107)\n+($E437*'fnd base rates'!J$108)\n+($F437*'fnd base rates'!J$109)\n+($G437*'fnd base rates'!J$110)\n+($H437*'fnd base rates'!J$111)\n+($I437*'fnd base rates'!J$112)\n+($J437*'fnd base rates'!J$113)\n+($K437*'fnd base rates'!J$114)\n+($M437*'fnd base rates'!J$116)\n+($N437*'fnd base rates'!J$117)\n+($O437*'fnd base rates'!J$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,10)))\n*$R437","v":685404.86},{"$f":"(($D437*'fnd base rates'!K$107)\n+($E437*'fnd base rates'!K$108)\n+($F437*'fnd base rates'!K$109)\n+($G437*'fnd base rates'!K$110)\n+($H437*'fnd base rates'!K$111)\n+($I437*'fnd base rates'!K$112)\n+($J437*'fnd base rates'!K$113)\n+($K437*'fnd base rates'!K$114)\n+($M437*'fnd base rates'!K$116)\n+($N437*'fnd base rates'!K$117)\n+($O437*'fnd base rates'!K$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,11)))\n*$R437","v":984377.56320500001},{"$f":"(($D437*'fnd base rates'!L$107)\n+($E437*'fnd base rates'!L$108)\n+($F437*'fnd base rates'!L$109)\n+($G437*'fnd base rates'!L$110)\n+($H437*'fnd base rates'!L$111)\n+($I437*'fnd base rates'!L$112)\n+($J437*'fnd base rates'!L$113)\n+($K437*'fnd base rates'!L$114)\n+($M437*'fnd base rates'!L$116)\n+($N437*'fnd base rates'!L$117)\n+($O437*'fnd base rates'!L$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,12)))","v":1865654.7643500001},{"$f":"(($D437*'fnd base rates'!M$107)\n+($E437*'fnd base rates'!M$108)\n+($F437*'fnd base rates'!M$109)\n+($G437*'fnd base rates'!M$110)\n+($H437*'fnd base rates'!M$111)\n+($I437*'fnd base rates'!M$112)\n+($J437*'fnd base rates'!M$113)\n+($K437*'fnd base rates'!M$114)\n+($M437*'fnd base rates'!M$116)\n+($N437*'fnd base rates'!M$117)\n+($O437*'fnd base rates'!M$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,13)))","v":0},13074527.459869999,null,456160160,"456","160","160",1,714,13074527.459869999,18312,1191,17121,null,null,null,null,null,null,0,null,0]
["456",456160170,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D438","v":0},{"$f":"'fnd enro'!E438","v":0},{"$f":"'fnd enro'!F438","v":0},{"$f":"'fnd enro'!G438","v":1},{"$f":"'fnd enro'!H438","v":1},{"$f":"'fnd enro'!I438","v":0},{"$f":"'fnd enro'!J438","v":0},{"$f":"'fnd enro'!K438","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L438","v":0},{"$f":"'fnd enro'!M438","v":1},{"$f":"'fnd enro'!N438","v":1},{"$f":"'fnd enro'!O438","v":0},{"$f":"'fnd enro'!P438","v":0},{"$f":"'fnd enro'!R438","v":2},1,{"$f":"VALUE('fnd enro'!Q438)","v":10},null,{"$f":"(($D438*'fnd base rates'!C$107)\n+($E438*'fnd base rates'!C$108)\n+($F438*'fnd base rates'!C$109)\n+($G438*'fnd base rates'!C$110)\n+($H438*'fnd base rates'!C$111)\n+($I438*'fnd base rates'!C$112)\n+($J438*'fnd base rates'!C$113)\n+($K438*'fnd base rates'!C$114)\n+($M438*'fnd base rates'!C$116)\n+($N438*'fnd base rates'!C$117)\n+($O438*'fnd base rates'!C$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,3)))\n*$R438","v":1370.0078259999998},{"$f":"(($D438*'fnd base rates'!D$107)\n+($E438*'fnd base rates'!D$108)\n+($F438*'fnd base rates'!D$109)\n+($G438*'fnd base rates'!D$110)\n+($H438*'fnd base rates'!D$111)\n+($I438*'fnd base rates'!D$112)\n+($J438*'fnd base rates'!D$113)\n+($K438*'fnd base rates'!D$114)\n+($M438*'fnd base rates'!D$116)\n+($N438*'fnd base rates'!D$117)\n+($O438*'fnd base rates'!D$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,4)))\n*$R438","v":2021.8899999999999},{"$f":"(($D438*'fnd base rates'!E$107)\n+($E438*'fnd base rates'!E$108)\n+($F438*'fnd base rates'!E$109)\n+($G438*'fnd base rates'!E$110)\n+($H438*'fnd base rates'!E$111)\n+($I438*'fnd base rates'!E$112)\n+($J438*'fnd base rates'!E$113)\n+($K438*'fnd base rates'!E$114)\n+($M438*'fnd base rates'!E$116)\n+($N438*'fnd base rates'!E$117)\n+($O438*'fnd base rates'!E$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,5)))\n*$R438","v":10597.056068},{"$f":"(($D438*'fnd base rates'!F$107)\n+($E438*'fnd base rates'!F$108)\n+($F438*'fnd base rates'!F$109)\n+($G438*'fnd base rates'!F$110)\n+($H438*'fnd base rates'!F$111)\n+($I438*'fnd base rates'!F$112)\n+($J438*'fnd base rates'!F$113)\n+($K438*'fnd base rates'!F$114)\n+($M438*'fnd base rates'!F$116)\n+($N438*'fnd base rates'!F$117)\n+($O438*'fnd base rates'!F$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,6)))\n*$R438","v":2790.0398519999999},{"$f":"(($D438*'fnd base rates'!G$107)\n+($E438*'fnd base rates'!G$108)\n+($F438*'fnd base rates'!G$109)\n+($G438*'fnd base rates'!G$110)\n+($H438*'fnd base rates'!G$111)\n+($I438*'fnd base rates'!G$112)\n+($J438*'fnd base rates'!G$113)\n+($K438*'fnd base rates'!G$114)\n+($M438*'fnd base rates'!G$116)\n+($N438*'fnd base rates'!G$117)\n+($O438*'fnd base rates'!G$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,7)))\n*$R438","v":459.81036799999998},{"$f":"(($D438*'fnd base rates'!H$107)\n+($E438*'fnd base rates'!H$108)\n+($F438*'fnd base rates'!H$109)\n+($G438*'fnd base rates'!H$110)\n+($H438*'fnd base rates'!H$111)\n+($I438*'fnd base rates'!H$112)\n+($J438*'fnd base rates'!H$113)\n+($K438*'fnd base rates'!H$114)\n+($M438*'fnd base rates'!H$116)\n+($N438*'fnd base rates'!H$117)\n+($O438*'fnd base rates'!H$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,8)))","v":1395.97372},{"$f":"(($D438*'fnd base rates'!I$107)\n+($E438*'fnd base rates'!I$108)\n+($F438*'fnd base rates'!I$109)\n+($G438*'fnd base rates'!I$110)\n+($H438*'fnd base rates'!I$111)\n+($I438*'fnd base rates'!I$112)\n+($J438*'fnd base rates'!I$113)\n+($K438*'fnd base rates'!I$114)\n+($M438*'fnd base rates'!I$116)\n+($N438*'fnd base rates'!I$117)\n+($O438*'fnd base rates'!I$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,9)))\n*$R438","v":958.92},{"$f":"(($D438*'fnd base rates'!J$107)\n+($E438*'fnd base rates'!J$108)\n+($F438*'fnd base rates'!J$109)\n+($G438*'fnd base rates'!J$110)\n+($H438*'fnd base rates'!J$111)\n+($I438*'fnd base rates'!J$112)\n+($J438*'fnd base rates'!J$113)\n+($K438*'fnd base rates'!J$114)\n+($M438*'fnd base rates'!J$116)\n+($N438*'fnd base rates'!J$117)\n+($O438*'fnd base rates'!J$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,10)))\n*$R438","v":482.18},{"$f":"(($D438*'fnd base rates'!K$107)\n+($E438*'fnd base rates'!K$108)\n+($F438*'fnd base rates'!K$109)\n+($G438*'fnd base rates'!K$110)\n+($H438*'fnd base rates'!K$111)\n+($I438*'fnd base rates'!K$112)\n+($J438*'fnd base rates'!K$113)\n+($K438*'fnd base rates'!K$114)\n+($M438*'fnd base rates'!K$116)\n+($N438*'fnd base rates'!K$117)\n+($O438*'fnd base rates'!K$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,11)))\n*$R438","v":3110.0340380000002},{"$f":"(($D438*'fnd base rates'!L$107)\n+($E438*'fnd base rates'!L$108)\n+($F438*'fnd base rates'!L$109)\n+($G438*'fnd base rates'!L$110)\n+($H438*'fnd base rates'!L$111)\n+($I438*'fnd base rates'!L$112)\n+($J438*'fnd base rates'!L$113)\n+($K438*'fnd base rates'!L$114)\n+($M438*'fnd base rates'!L$116)\n+($N438*'fnd base rates'!L$117)\n+($O438*'fnd base rates'!L$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,12)))","v":4341.2806599999994},{"$f":"(($D438*'fnd base rates'!M$107)\n+($E438*'fnd base rates'!M$108)\n+($F438*'fnd base rates'!M$109)\n+($G438*'fnd base rates'!M$110)\n+($H438*'fnd base rates'!M$111)\n+($I438*'fnd base rates'!M$112)\n+($J438*'fnd base rates'!M$113)\n+($K438*'fnd base rates'!M$114)\n+($M438*'fnd base rates'!M$116)\n+($N438*'fnd base rates'!M$117)\n+($O438*'fnd base rates'!M$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,13)))","v":0},27527.192532000001,null,456160170,"456","160","170",1,2,27527.192532000001,13764,-7068,20832,null,null,null,null,null,null,0,null,0]
["456",456160181,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D439","v":0},{"$f":"'fnd enro'!E439","v":0},{"$f":"'fnd enro'!F439","v":0},{"$f":"'fnd enro'!G439","v":0},{"$f":"'fnd enro'!H439","v":1},{"$f":"'fnd enro'!I439","v":0},{"$f":"'fnd enro'!J439","v":0},{"$f":"'fnd enro'!K439","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L439","v":0},{"$f":"'fnd enro'!M439","v":0},{"$f":"'fnd enro'!N439","v":0},{"$f":"'fnd enro'!O439","v":0},{"$f":"'fnd enro'!P439","v":1},{"$f":"'fnd enro'!R439","v":1},1,{"$f":"VALUE('fnd enro'!Q439)","v":10},null,{"$f":"(($D439*'fnd base rates'!C$107)\n+($E439*'fnd base rates'!C$108)\n+($F439*'fnd base rates'!C$109)\n+($G439*'fnd base rates'!C$110)\n+($H439*'fnd base rates'!C$111)\n+($I439*'fnd base rates'!C$112)\n+($J439*'fnd base rates'!C$113)\n+($K439*'fnd base rates'!C$114)\n+($M439*'fnd base rates'!C$116)\n+($N439*'fnd base rates'!C$117)\n+($O439*'fnd base rates'!C$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,3)))\n*$R439","v":667.01891299999988},{"$f":"(($D439*'fnd base rates'!D$107)\n+($E439*'fnd base rates'!D$108)\n+($F439*'fnd base rates'!D$109)\n+($G439*'fnd base rates'!D$110)\n+($H439*'fnd base rates'!D$111)\n+($I439*'fnd base rates'!D$112)\n+($J439*'fnd base rates'!D$113)\n+($K439*'fnd base rates'!D$114)\n+($M439*'fnd base rates'!D$116)\n+($N439*'fnd base rates'!D$117)\n+($O439*'fnd base rates'!D$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,4)))\n*$R439","v":1268.4000000000001},{"$f":"(($D439*'fnd base rates'!E$107)\n+($E439*'fnd base rates'!E$108)\n+($F439*'fnd base rates'!E$109)\n+($G439*'fnd base rates'!E$110)\n+($H439*'fnd base rates'!E$111)\n+($I439*'fnd base rates'!E$112)\n+($J439*'fnd base rates'!E$113)\n+($K439*'fnd base rates'!E$114)\n+($M439*'fnd base rates'!E$116)\n+($N439*'fnd base rates'!E$117)\n+($O439*'fnd base rates'!E$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,5)))\n*$R439","v":8143.0430340000003},{"$f":"(($D439*'fnd base rates'!F$107)\n+($E439*'fnd base rates'!F$108)\n+($F439*'fnd base rates'!F$109)\n+($G439*'fnd base rates'!F$110)\n+($H439*'fnd base rates'!F$111)\n+($I439*'fnd base rates'!F$112)\n+($J439*'fnd base rates'!F$113)\n+($K439*'fnd base rates'!F$114)\n+($M439*'fnd base rates'!F$116)\n+($N439*'fnd base rates'!F$117)\n+($O439*'fnd base rates'!F$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,6)))\n*$R439","v":1060.8949259999999},{"$f":"(($D439*'fnd base rates'!G$107)\n+($E439*'fnd base rates'!G$108)\n+($F439*'fnd base rates'!G$109)\n+($G439*'fnd base rates'!G$110)\n+($H439*'fnd base rates'!G$111)\n+($I439*'fnd base rates'!G$112)\n+($J439*'fnd base rates'!G$113)\n+($K439*'fnd base rates'!G$114)\n+($M439*'fnd base rates'!G$116)\n+($N439*'fnd base rates'!G$117)\n+($O439*'fnd base rates'!G$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,7)))\n*$R439","v":395.70018399999998},{"$f":"(($D439*'fnd base rates'!H$107)\n+($E439*'fnd base rates'!H$108)\n+($F439*'fnd base rates'!H$109)\n+($G439*'fnd base rates'!H$110)\n+($H439*'fnd base rates'!H$111)\n+($I439*'fnd base rates'!H$112)\n+($J439*'fnd base rates'!H$113)\n+($K439*'fnd base rates'!H$114)\n+($M439*'fnd base rates'!H$116)\n+($N439*'fnd base rates'!H$117)\n+($O439*'fnd base rates'!H$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D439*'fnd base rates'!I$107)\n+($E439*'fnd base rates'!I$108)\n+($F439*'fnd base rates'!I$109)\n+($G439*'fnd base rates'!I$110)\n+($H439*'fnd base rates'!I$111)\n+($I439*'fnd base rates'!I$112)\n+($J439*'fnd base rates'!I$113)\n+($K439*'fnd base rates'!I$114)\n+($M439*'fnd base rates'!I$116)\n+($N439*'fnd base rates'!I$117)\n+($O439*'fnd base rates'!I$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,9)))\n*$R439","v":589.47},{"$f":"(($D439*'fnd base rates'!J$107)\n+($E439*'fnd base rates'!J$108)\n+($F439*'fnd base rates'!J$109)\n+($G439*'fnd base rates'!J$110)\n+($H439*'fnd base rates'!J$111)\n+($I439*'fnd base rates'!J$112)\n+($J439*'fnd base rates'!J$113)\n+($K439*'fnd base rates'!J$114)\n+($M439*'fnd base rates'!J$116)\n+($N439*'fnd base rates'!J$117)\n+($O439*'fnd base rates'!J$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,10)))\n*$R439","v":1204.47},{"$f":"(($D439*'fnd base rates'!K$107)\n+($E439*'fnd base rates'!K$108)\n+($F439*'fnd base rates'!K$109)\n+($G439*'fnd base rates'!K$110)\n+($H439*'fnd base rates'!K$111)\n+($I439*'fnd base rates'!K$112)\n+($J439*'fnd base rates'!K$113)\n+($K439*'fnd base rates'!K$114)\n+($M439*'fnd base rates'!K$116)\n+($N439*'fnd base rates'!K$117)\n+($O439*'fnd base rates'!K$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,11)))\n*$R439","v":1254.4520190000001},{"$f":"(($D439*'fnd base rates'!L$107)\n+($E439*'fnd base rates'!L$108)\n+($F439*'fnd base rates'!L$109)\n+($G439*'fnd base rates'!L$110)\n+($H439*'fnd base rates'!L$111)\n+($I439*'fnd base rates'!L$112)\n+($J439*'fnd base rates'!L$113)\n+($K439*'fnd base rates'!L$114)\n+($M439*'fnd base rates'!L$116)\n+($N439*'fnd base rates'!L$117)\n+($O439*'fnd base rates'!L$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,12)))","v":2656.4953299999997},{"$f":"(($D439*'fnd base rates'!M$107)\n+($E439*'fnd base rates'!M$108)\n+($F439*'fnd base rates'!M$109)\n+($G439*'fnd base rates'!M$110)\n+($H439*'fnd base rates'!M$111)\n+($I439*'fnd base rates'!M$112)\n+($J439*'fnd base rates'!M$113)\n+($K439*'fnd base rates'!M$114)\n+($M439*'fnd base rates'!M$116)\n+($N439*'fnd base rates'!M$117)\n+($O439*'fnd base rates'!M$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,13)))","v":0},17827.881265999997,null,456160181,"456","160","181",1,1,17827.881265999997,17828,192,17636,null,null,null,null,null,null,0,null,0]
["456",456160295,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D440","v":1},{"$f":"'fnd enro'!E440","v":0},{"$f":"'fnd enro'!F440","v":0},{"$f":"'fnd enro'!G440","v":3},{"$f":"'fnd enro'!H440","v":2},{"$f":"'fnd enro'!I440","v":0},{"$f":"'fnd enro'!J440","v":0},{"$f":"'fnd enro'!K440","v":0.19650000000000001},{"$f":"'fnd enro'!L440","v":0},{"$f":"'fnd enro'!M440","v":0},{"$f":"'fnd enro'!N440","v":0},{"$f":"'fnd enro'!O440","v":0},{"$f":"'fnd enro'!P440","v":5},{"$f":"'fnd enro'!R440","v":6},1,{"$f":"VALUE('fnd enro'!Q440)","v":5},null,{"$f":"(($D440*'fnd base rates'!C$107)\n+($E440*'fnd base rates'!C$108)\n+($F440*'fnd base rates'!C$109)\n+($G440*'fnd base rates'!C$110)\n+($H440*'fnd base rates'!C$111)\n+($I440*'fnd base rates'!C$112)\n+($J440*'fnd base rates'!C$113)\n+($K440*'fnd base rates'!C$114)\n+($M440*'fnd base rates'!C$116)\n+($N440*'fnd base rates'!C$117)\n+($O440*'fnd base rates'!C$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,3)))\n*$R440","v":3405.4245649999998},{"$f":"(($D440*'fnd base rates'!D$107)\n+($E440*'fnd base rates'!D$108)\n+($F440*'fnd base rates'!D$109)\n+($G440*'fnd base rates'!D$110)\n+($H440*'fnd base rates'!D$111)\n+($I440*'fnd base rates'!D$112)\n+($J440*'fnd base rates'!D$113)\n+($K440*'fnd base rates'!D$114)\n+($M440*'fnd base rates'!D$116)\n+($N440*'fnd base rates'!D$117)\n+($O440*'fnd base rates'!D$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,4)))\n*$R440","v":6017.3899999999994},{"$f":"(($D440*'fnd base rates'!E$107)\n+($E440*'fnd base rates'!E$108)\n+($F440*'fnd base rates'!E$109)\n+($G440*'fnd base rates'!E$110)\n+($H440*'fnd base rates'!E$111)\n+($I440*'fnd base rates'!E$112)\n+($J440*'fnd base rates'!E$113)\n+($K440*'fnd base rates'!E$114)\n+($M440*'fnd base rates'!E$116)\n+($N440*'fnd base rates'!E$117)\n+($O440*'fnd base rates'!E$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,5)))\n*$R440","v":36786.785170000003},{"$f":"(($D440*'fnd base rates'!F$107)\n+($E440*'fnd base rates'!F$108)\n+($F440*'fnd base rates'!F$109)\n+($G440*'fnd base rates'!F$110)\n+($H440*'fnd base rates'!F$111)\n+($I440*'fnd base rates'!F$112)\n+($J440*'fnd base rates'!F$113)\n+($K440*'fnd base rates'!F$114)\n+($M440*'fnd base rates'!F$116)\n+($N440*'fnd base rates'!F$117)\n+($O440*'fnd base rates'!F$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,6)))\n*$R440","v":6581.8046299999996},{"$f":"(($D440*'fnd base rates'!G$107)\n+($E440*'fnd base rates'!G$108)\n+($F440*'fnd base rates'!G$109)\n+($G440*'fnd base rates'!G$110)\n+($H440*'fnd base rates'!G$111)\n+($I440*'fnd base rates'!G$112)\n+($J440*'fnd base rates'!G$113)\n+($K440*'fnd base rates'!G$114)\n+($M440*'fnd base rates'!G$116)\n+($N440*'fnd base rates'!G$117)\n+($O440*'fnd base rates'!G$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,7)))\n*$R440","v":1669.40092},{"$f":"(($D440*'fnd base rates'!H$107)\n+($E440*'fnd base rates'!H$108)\n+($F440*'fnd base rates'!H$109)\n+($G440*'fnd base rates'!H$110)\n+($H440*'fnd base rates'!H$111)\n+($I440*'fnd base rates'!H$112)\n+($J440*'fnd base rates'!H$113)\n+($K440*'fnd base rates'!H$114)\n+($M440*'fnd base rates'!H$116)\n+($N440*'fnd base rates'!H$117)\n+($O440*'fnd base rates'!H$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,8)))","v":3155.5542999999998},{"$f":"(($D440*'fnd base rates'!I$107)\n+($E440*'fnd base rates'!I$108)\n+($F440*'fnd base rates'!I$109)\n+($G440*'fnd base rates'!I$110)\n+($H440*'fnd base rates'!I$111)\n+($I440*'fnd base rates'!I$112)\n+($J440*'fnd base rates'!I$113)\n+($K440*'fnd base rates'!I$114)\n+($M440*'fnd base rates'!I$116)\n+($N440*'fnd base rates'!I$117)\n+($O440*'fnd base rates'!I$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,9)))\n*$R440","v":2758.6499999999996},{"$f":"(($D440*'fnd base rates'!J$107)\n+($E440*'fnd base rates'!J$108)\n+($F440*'fnd base rates'!J$109)\n+($G440*'fnd base rates'!J$110)\n+($H440*'fnd base rates'!J$111)\n+($I440*'fnd base rates'!J$112)\n+($J440*'fnd base rates'!J$113)\n+($K440*'fnd base rates'!J$114)\n+($M440*'fnd base rates'!J$116)\n+($N440*'fnd base rates'!J$117)\n+($O440*'fnd base rates'!J$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,10)))\n*$R440","v":4270.6099999999997},{"$f":"(($D440*'fnd base rates'!K$107)\n+($E440*'fnd base rates'!K$108)\n+($F440*'fnd base rates'!K$109)\n+($G440*'fnd base rates'!K$110)\n+($H440*'fnd base rates'!K$111)\n+($I440*'fnd base rates'!K$112)\n+($J440*'fnd base rates'!K$113)\n+($K440*'fnd base rates'!K$114)\n+($M440*'fnd base rates'!K$116)\n+($N440*'fnd base rates'!K$117)\n+($O440*'fnd base rates'!K$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,11)))\n*$R440","v":6527.7600950000005},{"$f":"(($D440*'fnd base rates'!L$107)\n+($E440*'fnd base rates'!L$108)\n+($F440*'fnd base rates'!L$109)\n+($G440*'fnd base rates'!L$110)\n+($H440*'fnd base rates'!L$111)\n+($I440*'fnd base rates'!L$112)\n+($J440*'fnd base rates'!L$113)\n+($K440*'fnd base rates'!L$114)\n+($M440*'fnd base rates'!L$116)\n+($N440*'fnd base rates'!L$117)\n+($O440*'fnd base rates'!L$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,12)))","v":12548.326649999999},{"$f":"(($D440*'fnd base rates'!M$107)\n+($E440*'fnd base rates'!M$108)\n+($F440*'fnd base rates'!M$109)\n+($G440*'fnd base rates'!M$110)\n+($H440*'fnd base rates'!M$111)\n+($I440*'fnd base rates'!M$112)\n+($J440*'fnd base rates'!M$113)\n+($K440*'fnd base rates'!M$114)\n+($M440*'fnd base rates'!M$116)\n+($N440*'fnd base rates'!M$117)\n+($O440*'fnd base rates'!M$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,13)))","v":0},83721.706330000001,null,456160295,"456","160","295",1,6,83721.706330000001,13954,-7069,21023,null,null,null,null,null,null,0,null,0]
["456",456160301,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D441","v":0},{"$f":"'fnd enro'!E441","v":0},{"$f":"'fnd enro'!F441","v":0},{"$f":"'fnd enro'!G441","v":2},{"$f":"'fnd enro'!H441","v":0},{"$f":"'fnd enro'!I441","v":0},{"$f":"'fnd enro'!J441","v":0},{"$f":"'fnd enro'!K441","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L441","v":0},{"$f":"'fnd enro'!M441","v":1},{"$f":"'fnd enro'!N441","v":0},{"$f":"'fnd enro'!O441","v":0},{"$f":"'fnd enro'!P441","v":2},{"$f":"'fnd enro'!R441","v":2},1,{"$f":"VALUE('fnd enro'!Q441)","v":5},null,{"$f":"(($D441*'fnd base rates'!C$107)\n+($E441*'fnd base rates'!C$108)\n+($F441*'fnd base rates'!C$109)\n+($G441*'fnd base rates'!C$110)\n+($H441*'fnd base rates'!C$111)\n+($I441*'fnd base rates'!C$112)\n+($J441*'fnd base rates'!C$113)\n+($K441*'fnd base rates'!C$114)\n+($M441*'fnd base rates'!C$116)\n+($N441*'fnd base rates'!C$117)\n+($O441*'fnd base rates'!C$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,3)))\n*$R441","v":1383.5278259999998},{"$f":"(($D441*'fnd base rates'!D$107)\n+($E441*'fnd base rates'!D$108)\n+($F441*'fnd base rates'!D$109)\n+($G441*'fnd base rates'!D$110)\n+($H441*'fnd base rates'!D$111)\n+($I441*'fnd base rates'!D$112)\n+($J441*'fnd base rates'!D$113)\n+($K441*'fnd base rates'!D$114)\n+($M441*'fnd base rates'!D$116)\n+($N441*'fnd base rates'!D$117)\n+($O441*'fnd base rates'!D$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,4)))\n*$R441","v":2439.3000000000002},{"$f":"(($D441*'fnd base rates'!E$107)\n+($E441*'fnd base rates'!E$108)\n+($F441*'fnd base rates'!E$109)\n+($G441*'fnd base rates'!E$110)\n+($H441*'fnd base rates'!E$111)\n+($I441*'fnd base rates'!E$112)\n+($J441*'fnd base rates'!E$113)\n+($K441*'fnd base rates'!E$114)\n+($M441*'fnd base rates'!E$116)\n+($N441*'fnd base rates'!E$117)\n+($O441*'fnd base rates'!E$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,5)))\n*$R441","v":15689.046068},{"$f":"(($D441*'fnd base rates'!F$107)\n+($E441*'fnd base rates'!F$108)\n+($F441*'fnd base rates'!F$109)\n+($G441*'fnd base rates'!F$110)\n+($H441*'fnd base rates'!F$111)\n+($I441*'fnd base rates'!F$112)\n+($J441*'fnd base rates'!F$113)\n+($K441*'fnd base rates'!F$114)\n+($M441*'fnd base rates'!F$116)\n+($N441*'fnd base rates'!F$117)\n+($O441*'fnd base rates'!F$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,6)))\n*$R441","v":2850.109852},{"$f":"(($D441*'fnd base rates'!G$107)\n+($E441*'fnd base rates'!G$108)\n+($F441*'fnd base rates'!G$109)\n+($G441*'fnd base rates'!G$110)\n+($H441*'fnd base rates'!G$111)\n+($I441*'fnd base rates'!G$112)\n+($J441*'fnd base rates'!G$113)\n+($K441*'fnd base rates'!G$114)\n+($M441*'fnd base rates'!G$116)\n+($N441*'fnd base rates'!G$117)\n+($O441*'fnd base rates'!G$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,7)))\n*$R441","v":684.04036799999994},{"$f":"(($D441*'fnd base rates'!H$107)\n+($E441*'fnd base rates'!H$108)\n+($F441*'fnd base rates'!H$109)\n+($G441*'fnd base rates'!H$110)\n+($H441*'fnd base rates'!H$111)\n+($I441*'fnd base rates'!H$112)\n+($J441*'fnd base rates'!H$113)\n+($K441*'fnd base rates'!H$114)\n+($M441*'fnd base rates'!H$116)\n+($N441*'fnd base rates'!H$117)\n+($O441*'fnd base rates'!H$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,8)))","v":1293.5137199999999},{"$f":"(($D441*'fnd base rates'!I$107)\n+($E441*'fnd base rates'!I$108)\n+($F441*'fnd base rates'!I$109)\n+($G441*'fnd base rates'!I$110)\n+($H441*'fnd base rates'!I$111)\n+($I441*'fnd base rates'!I$112)\n+($J441*'fnd base rates'!I$113)\n+($K441*'fnd base rates'!I$114)\n+($M441*'fnd base rates'!I$116)\n+($N441*'fnd base rates'!I$117)\n+($O441*'fnd base rates'!I$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,9)))\n*$R441","v":1087.19},{"$f":"(($D441*'fnd base rates'!J$107)\n+($E441*'fnd base rates'!J$108)\n+($F441*'fnd base rates'!J$109)\n+($G441*'fnd base rates'!J$110)\n+($H441*'fnd base rates'!J$111)\n+($I441*'fnd base rates'!J$112)\n+($J441*'fnd base rates'!J$113)\n+($K441*'fnd base rates'!J$114)\n+($M441*'fnd base rates'!J$116)\n+($N441*'fnd base rates'!J$117)\n+($O441*'fnd base rates'!J$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,10)))\n*$R441","v":1632.7599999999998},{"$f":"(($D441*'fnd base rates'!K$107)\n+($E441*'fnd base rates'!K$108)\n+($F441*'fnd base rates'!K$109)\n+($G441*'fnd base rates'!K$110)\n+($H441*'fnd base rates'!K$111)\n+($I441*'fnd base rates'!K$112)\n+($J441*'fnd base rates'!K$113)\n+($K441*'fnd base rates'!K$114)\n+($M441*'fnd base rates'!K$116)\n+($N441*'fnd base rates'!K$117)\n+($O441*'fnd base rates'!K$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,11)))\n*$R441","v":2668.5740380000002},{"$f":"(($D441*'fnd base rates'!L$107)\n+($E441*'fnd base rates'!L$108)\n+($F441*'fnd base rates'!L$109)\n+($G441*'fnd base rates'!L$110)\n+($H441*'fnd base rates'!L$111)\n+($I441*'fnd base rates'!L$112)\n+($J441*'fnd base rates'!L$113)\n+($K441*'fnd base rates'!L$114)\n+($M441*'fnd base rates'!L$116)\n+($N441*'fnd base rates'!L$117)\n+($O441*'fnd base rates'!L$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,12)))","v":4930.68066},{"$f":"(($D441*'fnd base rates'!M$107)\n+($E441*'fnd base rates'!M$108)\n+($F441*'fnd base rates'!M$109)\n+($G441*'fnd base rates'!M$110)\n+($H441*'fnd base rates'!M$111)\n+($I441*'fnd base rates'!M$112)\n+($J441*'fnd base rates'!M$113)\n+($K441*'fnd base rates'!M$114)\n+($M441*'fnd base rates'!M$116)\n+($N441*'fnd base rates'!M$117)\n+($O441*'fnd base rates'!M$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,13)))","v":0},34658.742531999997,null,456160301,"456","160","301",1,2,34658.742531999997,17329,-972,18301,null,null,null,null,null,null,0,null,0]
["456",456160616,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D442","v":0},{"$f":"'fnd enro'!E442","v":0},{"$f":"'fnd enro'!F442","v":0},{"$f":"'fnd enro'!G442","v":0},{"$f":"'fnd enro'!H442","v":1},{"$f":"'fnd enro'!I442","v":0},{"$f":"'fnd enro'!J442","v":0},{"$f":"'fnd enro'!K442","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L442","v":0},{"$f":"'fnd enro'!M442","v":0},{"$f":"'fnd enro'!N442","v":0},{"$f":"'fnd enro'!O442","v":0},{"$f":"'fnd enro'!P442","v":1},{"$f":"'fnd enro'!R442","v":1},1,{"$f":"VALUE('fnd enro'!Q442)","v":7},null,{"$f":"(($D442*'fnd base rates'!C$107)\n+($E442*'fnd base rates'!C$108)\n+($F442*'fnd base rates'!C$109)\n+($G442*'fnd base rates'!C$110)\n+($H442*'fnd base rates'!C$111)\n+($I442*'fnd base rates'!C$112)\n+($J442*'fnd base rates'!C$113)\n+($K442*'fnd base rates'!C$114)\n+($M442*'fnd base rates'!C$116)\n+($N442*'fnd base rates'!C$117)\n+($O442*'fnd base rates'!C$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,3)))\n*$R442","v":649.06891299999995},{"$f":"(($D442*'fnd base rates'!D$107)\n+($E442*'fnd base rates'!D$108)\n+($F442*'fnd base rates'!D$109)\n+($G442*'fnd base rates'!D$110)\n+($H442*'fnd base rates'!D$111)\n+($I442*'fnd base rates'!D$112)\n+($J442*'fnd base rates'!D$113)\n+($K442*'fnd base rates'!D$114)\n+($M442*'fnd base rates'!D$116)\n+($N442*'fnd base rates'!D$117)\n+($O442*'fnd base rates'!D$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,4)))\n*$R442","v":1183.32},{"$f":"(($D442*'fnd base rates'!E$107)\n+($E442*'fnd base rates'!E$108)\n+($F442*'fnd base rates'!E$109)\n+($G442*'fnd base rates'!E$110)\n+($H442*'fnd base rates'!E$111)\n+($I442*'fnd base rates'!E$112)\n+($J442*'fnd base rates'!E$113)\n+($K442*'fnd base rates'!E$114)\n+($M442*'fnd base rates'!E$116)\n+($N442*'fnd base rates'!E$117)\n+($O442*'fnd base rates'!E$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,5)))\n*$R442","v":7312.5530340000005},{"$f":"(($D442*'fnd base rates'!F$107)\n+($E442*'fnd base rates'!F$108)\n+($F442*'fnd base rates'!F$109)\n+($G442*'fnd base rates'!F$110)\n+($H442*'fnd base rates'!F$111)\n+($I442*'fnd base rates'!F$112)\n+($J442*'fnd base rates'!F$113)\n+($K442*'fnd base rates'!F$114)\n+($M442*'fnd base rates'!F$116)\n+($N442*'fnd base rates'!F$117)\n+($O442*'fnd base rates'!F$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,6)))\n*$R442","v":1060.8949259999999},{"$f":"(($D442*'fnd base rates'!G$107)\n+($E442*'fnd base rates'!G$108)\n+($F442*'fnd base rates'!G$109)\n+($G442*'fnd base rates'!G$110)\n+($H442*'fnd base rates'!G$111)\n+($I442*'fnd base rates'!G$112)\n+($J442*'fnd base rates'!G$113)\n+($K442*'fnd base rates'!G$114)\n+($M442*'fnd base rates'!G$116)\n+($N442*'fnd base rates'!G$117)\n+($O442*'fnd base rates'!G$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,7)))\n*$R442","v":355.41018399999996},{"$f":"(($D442*'fnd base rates'!H$107)\n+($E442*'fnd base rates'!H$108)\n+($F442*'fnd base rates'!H$109)\n+($G442*'fnd base rates'!H$110)\n+($H442*'fnd base rates'!H$111)\n+($I442*'fnd base rates'!H$112)\n+($J442*'fnd base rates'!H$113)\n+($K442*'fnd base rates'!H$114)\n+($M442*'fnd base rates'!H$116)\n+($N442*'fnd base rates'!H$117)\n+($O442*'fnd base rates'!H$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,8)))","v":581.75686000000007},{"$f":"(($D442*'fnd base rates'!I$107)\n+($E442*'fnd base rates'!I$108)\n+($F442*'fnd base rates'!I$109)\n+($G442*'fnd base rates'!I$110)\n+($H442*'fnd base rates'!I$111)\n+($I442*'fnd base rates'!I$112)\n+($J442*'fnd base rates'!I$113)\n+($K442*'fnd base rates'!I$114)\n+($M442*'fnd base rates'!I$116)\n+($N442*'fnd base rates'!I$117)\n+($O442*'fnd base rates'!I$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,9)))\n*$R442","v":555.83999999999992},{"$f":"(($D442*'fnd base rates'!J$107)\n+($E442*'fnd base rates'!J$108)\n+($F442*'fnd base rates'!J$109)\n+($G442*'fnd base rates'!J$110)\n+($H442*'fnd base rates'!J$111)\n+($I442*'fnd base rates'!J$112)\n+($J442*'fnd base rates'!J$113)\n+($K442*'fnd base rates'!J$114)\n+($M442*'fnd base rates'!J$116)\n+($N442*'fnd base rates'!J$117)\n+($O442*'fnd base rates'!J$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,10)))\n*$R442","v":1029.73},{"$f":"(($D442*'fnd base rates'!K$107)\n+($E442*'fnd base rates'!K$108)\n+($F442*'fnd base rates'!K$109)\n+($G442*'fnd base rates'!K$110)\n+($H442*'fnd base rates'!K$111)\n+($I442*'fnd base rates'!K$112)\n+($J442*'fnd base rates'!K$113)\n+($K442*'fnd base rates'!K$114)\n+($M442*'fnd base rates'!K$116)\n+($N442*'fnd base rates'!K$117)\n+($O442*'fnd base rates'!K$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,11)))\n*$R442","v":1254.4520190000001},{"$f":"(($D442*'fnd base rates'!L$107)\n+($E442*'fnd base rates'!L$108)\n+($F442*'fnd base rates'!L$109)\n+($G442*'fnd base rates'!L$110)\n+($H442*'fnd base rates'!L$111)\n+($I442*'fnd base rates'!L$112)\n+($J442*'fnd base rates'!L$113)\n+($K442*'fnd base rates'!L$114)\n+($M442*'fnd base rates'!L$116)\n+($N442*'fnd base rates'!L$117)\n+($O442*'fnd base rates'!L$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,12)))","v":2514.48533},{"$f":"(($D442*'fnd base rates'!M$107)\n+($E442*'fnd base rates'!M$108)\n+($F442*'fnd base rates'!M$109)\n+($G442*'fnd base rates'!M$110)\n+($H442*'fnd base rates'!M$111)\n+($I442*'fnd base rates'!M$112)\n+($J442*'fnd base rates'!M$113)\n+($K442*'fnd base rates'!M$114)\n+($M442*'fnd base rates'!M$116)\n+($N442*'fnd base rates'!M$117)\n+($O442*'fnd base rates'!M$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,13)))","v":0},16497.511266000001,null,456160616,"456","160","616",1,1,16497.511266000001,16498,2734,13764,null,null,null,null,null,null,0,null,0]
["456",456160735,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D443","v":0},{"$f":"'fnd enro'!E443","v":0},{"$f":"'fnd enro'!F443","v":0},{"$f":"'fnd enro'!G443","v":2},{"$f":"'fnd enro'!H443","v":1},{"$f":"'fnd enro'!I443","v":0},{"$f":"'fnd enro'!J443","v":0},{"$f":"'fnd enro'!K443","v":0.1179},{"$f":"'fnd enro'!L443","v":0},{"$f":"'fnd enro'!M443","v":1},{"$f":"'fnd enro'!N443","v":0},{"$f":"'fnd enro'!O443","v":0},{"$f":"'fnd enro'!P443","v":1},{"$f":"'fnd enro'!R443","v":3},1,{"$f":"VALUE('fnd enro'!Q443)","v":6},null,{"$f":"(($D443*'fnd base rates'!C$107)\n+($E443*'fnd base rates'!C$108)\n+($F443*'fnd base rates'!C$109)\n+($G443*'fnd base rates'!C$110)\n+($H443*'fnd base rates'!C$111)\n+($I443*'fnd base rates'!C$112)\n+($J443*'fnd base rates'!C$113)\n+($K443*'fnd base rates'!C$114)\n+($M443*'fnd base rates'!C$116)\n+($N443*'fnd base rates'!C$117)\n+($O443*'fnd base rates'!C$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,3)))\n*$R443","v":1894.8467389999996},{"$f":"(($D443*'fnd base rates'!D$107)\n+($E443*'fnd base rates'!D$108)\n+($F443*'fnd base rates'!D$109)\n+($G443*'fnd base rates'!D$110)\n+($H443*'fnd base rates'!D$111)\n+($I443*'fnd base rates'!D$112)\n+($J443*'fnd base rates'!D$113)\n+($K443*'fnd base rates'!D$114)\n+($M443*'fnd base rates'!D$116)\n+($N443*'fnd base rates'!D$117)\n+($O443*'fnd base rates'!D$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,4)))\n*$R443","v":2969.97},{"$f":"(($D443*'fnd base rates'!E$107)\n+($E443*'fnd base rates'!E$108)\n+($F443*'fnd base rates'!E$109)\n+($G443*'fnd base rates'!E$110)\n+($H443*'fnd base rates'!E$111)\n+($I443*'fnd base rates'!E$112)\n+($J443*'fnd base rates'!E$113)\n+($K443*'fnd base rates'!E$114)\n+($M443*'fnd base rates'!E$116)\n+($N443*'fnd base rates'!E$117)\n+($O443*'fnd base rates'!E$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,5)))\n*$R443","v":16630.379102000003},{"$f":"(($D443*'fnd base rates'!F$107)\n+($E443*'fnd base rates'!F$108)\n+($F443*'fnd base rates'!F$109)\n+($G443*'fnd base rates'!F$110)\n+($H443*'fnd base rates'!F$111)\n+($I443*'fnd base rates'!F$112)\n+($J443*'fnd base rates'!F$113)\n+($K443*'fnd base rates'!F$114)\n+($M443*'fnd base rates'!F$116)\n+($N443*'fnd base rates'!F$117)\n+($O443*'fnd base rates'!F$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,6)))\n*$R443","v":3911.004778},{"$f":"(($D443*'fnd base rates'!G$107)\n+($E443*'fnd base rates'!G$108)\n+($F443*'fnd base rates'!G$109)\n+($G443*'fnd base rates'!G$110)\n+($H443*'fnd base rates'!G$111)\n+($I443*'fnd base rates'!G$112)\n+($J443*'fnd base rates'!G$113)\n+($K443*'fnd base rates'!G$114)\n+($M443*'fnd base rates'!G$116)\n+($N443*'fnd base rates'!G$117)\n+($O443*'fnd base rates'!G$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,7)))\n*$R443","v":730.340552},{"$f":"(($D443*'fnd base rates'!H$107)\n+($E443*'fnd base rates'!H$108)\n+($F443*'fnd base rates'!H$109)\n+($G443*'fnd base rates'!H$110)\n+($H443*'fnd base rates'!H$111)\n+($I443*'fnd base rates'!H$112)\n+($J443*'fnd base rates'!H$113)\n+($K443*'fnd base rates'!H$114)\n+($M443*'fnd base rates'!H$116)\n+($N443*'fnd base rates'!H$117)\n+($O443*'fnd base rates'!H$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,8)))","v":1827.9005799999998},{"$f":"(($D443*'fnd base rates'!I$107)\n+($E443*'fnd base rates'!I$108)\n+($F443*'fnd base rates'!I$109)\n+($G443*'fnd base rates'!I$110)\n+($H443*'fnd base rates'!I$111)\n+($I443*'fnd base rates'!I$112)\n+($J443*'fnd base rates'!I$113)\n+($K443*'fnd base rates'!I$114)\n+($M443*'fnd base rates'!I$116)\n+($N443*'fnd base rates'!I$117)\n+($O443*'fnd base rates'!I$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,9)))\n*$R443","v":1385.04},{"$f":"(($D443*'fnd base rates'!J$107)\n+($E443*'fnd base rates'!J$108)\n+($F443*'fnd base rates'!J$109)\n+($G443*'fnd base rates'!J$110)\n+($H443*'fnd base rates'!J$111)\n+($I443*'fnd base rates'!J$112)\n+($J443*'fnd base rates'!J$113)\n+($K443*'fnd base rates'!J$114)\n+($M443*'fnd base rates'!J$116)\n+($N443*'fnd base rates'!J$117)\n+($O443*'fnd base rates'!J$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,10)))\n*$R443","v":1321.9},{"$f":"(($D443*'fnd base rates'!K$107)\n+($E443*'fnd base rates'!K$108)\n+($F443*'fnd base rates'!K$109)\n+($G443*'fnd base rates'!K$110)\n+($H443*'fnd base rates'!K$111)\n+($I443*'fnd base rates'!K$112)\n+($J443*'fnd base rates'!K$113)\n+($K443*'fnd base rates'!K$114)\n+($M443*'fnd base rates'!K$116)\n+($N443*'fnd base rates'!K$117)\n+($O443*'fnd base rates'!K$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,11)))\n*$R443","v":3923.026057},{"$f":"(($D443*'fnd base rates'!L$107)\n+($E443*'fnd base rates'!L$108)\n+($F443*'fnd base rates'!L$109)\n+($G443*'fnd base rates'!L$110)\n+($H443*'fnd base rates'!L$111)\n+($I443*'fnd base rates'!L$112)\n+($J443*'fnd base rates'!L$113)\n+($K443*'fnd base rates'!L$114)\n+($M443*'fnd base rates'!L$116)\n+($N443*'fnd base rates'!L$117)\n+($O443*'fnd base rates'!L$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,12)))","v":6355.7759900000001},{"$f":"(($D443*'fnd base rates'!M$107)\n+($E443*'fnd base rates'!M$108)\n+($F443*'fnd base rates'!M$109)\n+($G443*'fnd base rates'!M$110)\n+($H443*'fnd base rates'!M$111)\n+($I443*'fnd base rates'!M$112)\n+($J443*'fnd base rates'!M$113)\n+($K443*'fnd base rates'!M$114)\n+($M443*'fnd base rates'!M$116)\n+($N443*'fnd base rates'!M$117)\n+($O443*'fnd base rates'!M$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,13)))","v":0},40950.183798000005,null,456160735,"456","160","735",1,3,40950.183798000005,13650,-4178,17828,null,null,null,null,null,null,0,null,0]
["458",458160056,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D444","v":0},{"$f":"'fnd enro'!E444","v":0},{"$f":"'fnd enro'!F444","v":0},{"$f":"'fnd enro'!G444","v":0},{"$f":"'fnd enro'!H444","v":0},{"$f":"'fnd enro'!I444","v":2},{"$f":"'fnd enro'!J444","v":0},{"$f":"'fnd enro'!K444","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L444","v":0},{"$f":"'fnd enro'!M444","v":0},{"$f":"'fnd enro'!N444","v":0},{"$f":"'fnd enro'!O444","v":0},{"$f":"'fnd enro'!P444","v":1},{"$f":"'fnd enro'!R444","v":2},1,{"$f":"VALUE('fnd enro'!Q444)","v":4},null,{"$f":"(($D444*'fnd base rates'!C$107)\n+($E444*'fnd base rates'!C$108)\n+($F444*'fnd base rates'!C$109)\n+($G444*'fnd base rates'!C$110)\n+($H444*'fnd base rates'!C$111)\n+($I444*'fnd base rates'!C$112)\n+($J444*'fnd base rates'!C$113)\n+($K444*'fnd base rates'!C$114)\n+($M444*'fnd base rates'!C$116)\n+($N444*'fnd base rates'!C$117)\n+($O444*'fnd base rates'!C$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,3)))\n*$R444","v":1204.067826},{"$f":"(($D444*'fnd base rates'!D$107)\n+($E444*'fnd base rates'!D$108)\n+($F444*'fnd base rates'!D$109)\n+($G444*'fnd base rates'!D$110)\n+($H444*'fnd base rates'!D$111)\n+($I444*'fnd base rates'!D$112)\n+($J444*'fnd base rates'!D$113)\n+($K444*'fnd base rates'!D$114)\n+($M444*'fnd base rates'!D$116)\n+($N444*'fnd base rates'!D$117)\n+($O444*'fnd base rates'!D$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,4)))\n*$R444","v":1920.9399999999998},{"$f":"(($D444*'fnd base rates'!E$107)\n+($E444*'fnd base rates'!E$108)\n+($F444*'fnd base rates'!E$109)\n+($G444*'fnd base rates'!E$110)\n+($H444*'fnd base rates'!E$111)\n+($I444*'fnd base rates'!E$112)\n+($J444*'fnd base rates'!E$113)\n+($K444*'fnd base rates'!E$114)\n+($M444*'fnd base rates'!E$116)\n+($N444*'fnd base rates'!E$117)\n+($O444*'fnd base rates'!E$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,5)))\n*$R444","v":13351.276067999999},{"$f":"(($D444*'fnd base rates'!F$107)\n+($E444*'fnd base rates'!F$108)\n+($F444*'fnd base rates'!F$109)\n+($G444*'fnd base rates'!F$110)\n+($H444*'fnd base rates'!F$111)\n+($I444*'fnd base rates'!F$112)\n+($J444*'fnd base rates'!F$113)\n+($K444*'fnd base rates'!F$114)\n+($M444*'fnd base rates'!F$116)\n+($N444*'fnd base rates'!F$117)\n+($O444*'fnd base rates'!F$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,6)))\n*$R444","v":1891.9698520000002},{"$f":"(($D444*'fnd base rates'!G$107)\n+($E444*'fnd base rates'!G$108)\n+($F444*'fnd base rates'!G$109)\n+($G444*'fnd base rates'!G$110)\n+($H444*'fnd base rates'!G$111)\n+($I444*'fnd base rates'!G$112)\n+($J444*'fnd base rates'!G$113)\n+($K444*'fnd base rates'!G$114)\n+($M444*'fnd base rates'!G$116)\n+($N444*'fnd base rates'!G$117)\n+($O444*'fnd base rates'!G$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,7)))\n*$R444","v":490.08036800000002},{"$f":"(($D444*'fnd base rates'!H$107)\n+($E444*'fnd base rates'!H$108)\n+($F444*'fnd base rates'!H$109)\n+($G444*'fnd base rates'!H$110)\n+($H444*'fnd base rates'!H$111)\n+($I444*'fnd base rates'!H$112)\n+($J444*'fnd base rates'!H$113)\n+($K444*'fnd base rates'!H$114)\n+($M444*'fnd base rates'!H$116)\n+($N444*'fnd base rates'!H$117)\n+($O444*'fnd base rates'!H$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,8)))","v":1776.45372},{"$f":"(($D444*'fnd base rates'!I$107)\n+($E444*'fnd base rates'!I$108)\n+($F444*'fnd base rates'!I$109)\n+($G444*'fnd base rates'!I$110)\n+($H444*'fnd base rates'!I$111)\n+($I444*'fnd base rates'!I$112)\n+($J444*'fnd base rates'!I$113)\n+($K444*'fnd base rates'!I$114)\n+($M444*'fnd base rates'!I$116)\n+($N444*'fnd base rates'!I$117)\n+($O444*'fnd base rates'!I$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,9)))\n*$R444","v":1020.96},{"$f":"(($D444*'fnd base rates'!J$107)\n+($E444*'fnd base rates'!J$108)\n+($F444*'fnd base rates'!J$109)\n+($G444*'fnd base rates'!J$110)\n+($H444*'fnd base rates'!J$111)\n+($I444*'fnd base rates'!J$112)\n+($J444*'fnd base rates'!J$113)\n+($K444*'fnd base rates'!J$114)\n+($M444*'fnd base rates'!J$116)\n+($N444*'fnd base rates'!J$117)\n+($O444*'fnd base rates'!J$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,10)))\n*$R444","v":1832.2199999999998},{"$f":"(($D444*'fnd base rates'!K$107)\n+($E444*'fnd base rates'!K$108)\n+($F444*'fnd base rates'!K$109)\n+($G444*'fnd base rates'!K$110)\n+($H444*'fnd base rates'!K$111)\n+($I444*'fnd base rates'!K$112)\n+($J444*'fnd base rates'!K$113)\n+($K444*'fnd base rates'!K$114)\n+($M444*'fnd base rates'!K$116)\n+($N444*'fnd base rates'!K$117)\n+($O444*'fnd base rates'!K$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,11)))\n*$R444","v":2440.9240380000001},{"$f":"(($D444*'fnd base rates'!L$107)\n+($E444*'fnd base rates'!L$108)\n+($F444*'fnd base rates'!L$109)\n+($G444*'fnd base rates'!L$110)\n+($H444*'fnd base rates'!L$111)\n+($I444*'fnd base rates'!L$112)\n+($J444*'fnd base rates'!L$113)\n+($K444*'fnd base rates'!L$114)\n+($M444*'fnd base rates'!L$116)\n+($N444*'fnd base rates'!L$117)\n+($O444*'fnd base rates'!L$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,12)))","v":3898.3606599999998},{"$f":"(($D444*'fnd base rates'!M$107)\n+($E444*'fnd base rates'!M$108)\n+($F444*'fnd base rates'!M$109)\n+($G444*'fnd base rates'!M$110)\n+($H444*'fnd base rates'!M$111)\n+($I444*'fnd base rates'!M$112)\n+($J444*'fnd base rates'!M$113)\n+($K444*'fnd base rates'!M$114)\n+($M444*'fnd base rates'!M$116)\n+($N444*'fnd base rates'!M$117)\n+($O444*'fnd base rates'!M$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,13)))","v":0},29827.252532000002,null,458160056,"458","160","056",1,2,29827.252532000002,14914,960,13954,null,null,null,null,null,null,0,null,0]
["458",458160079,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D445","v":0},{"$f":"'fnd enro'!E445","v":0},{"$f":"'fnd enro'!F445","v":0},{"$f":"'fnd enro'!G445","v":0},{"$f":"'fnd enro'!H445","v":0},{"$f":"'fnd enro'!I445","v":9},{"$f":"'fnd enro'!J445","v":0},{"$f":"'fnd enro'!K445","v":0.35370000000000001},{"$f":"'fnd enro'!L445","v":0},{"$f":"'fnd enro'!M445","v":0},{"$f":"'fnd enro'!N445","v":0},{"$f":"'fnd enro'!O445","v":0},{"$f":"'fnd enro'!P445","v":5},{"$f":"'fnd enro'!R445","v":9},1,{"$f":"VALUE('fnd enro'!Q445)","v":7},null,{"$f":"(($D445*'fnd base rates'!C$107)\n+($E445*'fnd base rates'!C$108)\n+($F445*'fnd base rates'!C$109)\n+($G445*'fnd base rates'!C$110)\n+($H445*'fnd base rates'!C$111)\n+($I445*'fnd base rates'!C$112)\n+($J445*'fnd base rates'!C$113)\n+($K445*'fnd base rates'!C$114)\n+($M445*'fnd base rates'!C$116)\n+($N445*'fnd base rates'!C$117)\n+($O445*'fnd base rates'!C$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,3)))\n*$R445","v":5526.7002169999996},{"$f":"(($D445*'fnd base rates'!D$107)\n+($E445*'fnd base rates'!D$108)\n+($F445*'fnd base rates'!D$109)\n+($G445*'fnd base rates'!D$110)\n+($H445*'fnd base rates'!D$111)\n+($I445*'fnd base rates'!D$112)\n+($J445*'fnd base rates'!D$113)\n+($K445*'fnd base rates'!D$114)\n+($M445*'fnd base rates'!D$116)\n+($N445*'fnd base rates'!D$117)\n+($O445*'fnd base rates'!D$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,4)))\n*$R445","v":9157.7999999999993},{"$f":"(($D445*'fnd base rates'!E$107)\n+($E445*'fnd base rates'!E$108)\n+($F445*'fnd base rates'!E$109)\n+($G445*'fnd base rates'!E$110)\n+($H445*'fnd base rates'!E$111)\n+($I445*'fnd base rates'!E$112)\n+($J445*'fnd base rates'!E$113)\n+($K445*'fnd base rates'!E$114)\n+($M445*'fnd base rates'!E$116)\n+($N445*'fnd base rates'!E$117)\n+($O445*'fnd base rates'!E$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,5)))\n*$R445","v":65094.527306000004},{"$f":"(($D445*'fnd base rates'!F$107)\n+($E445*'fnd base rates'!F$108)\n+($F445*'fnd base rates'!F$109)\n+($G445*'fnd base rates'!F$110)\n+($H445*'fnd base rates'!F$111)\n+($I445*'fnd base rates'!F$112)\n+($J445*'fnd base rates'!F$113)\n+($K445*'fnd base rates'!F$114)\n+($M445*'fnd base rates'!F$116)\n+($N445*'fnd base rates'!F$117)\n+($O445*'fnd base rates'!F$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,6)))\n*$R445","v":8513.8643339999999},{"$f":"(($D445*'fnd base rates'!G$107)\n+($E445*'fnd base rates'!G$108)\n+($F445*'fnd base rates'!G$109)\n+($G445*'fnd base rates'!G$110)\n+($H445*'fnd base rates'!G$111)\n+($I445*'fnd base rates'!G$112)\n+($J445*'fnd base rates'!G$113)\n+($K445*'fnd base rates'!G$114)\n+($M445*'fnd base rates'!G$116)\n+($N445*'fnd base rates'!G$117)\n+($O445*'fnd base rates'!G$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,7)))\n*$R445","v":2448.5816560000003},{"$f":"(($D445*'fnd base rates'!H$107)\n+($E445*'fnd base rates'!H$108)\n+($F445*'fnd base rates'!H$109)\n+($G445*'fnd base rates'!H$110)\n+($H445*'fnd base rates'!H$111)\n+($I445*'fnd base rates'!H$112)\n+($J445*'fnd base rates'!H$113)\n+($K445*'fnd base rates'!H$114)\n+($M445*'fnd base rates'!H$116)\n+($N445*'fnd base rates'!H$117)\n+($O445*'fnd base rates'!H$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,8)))","v":8031.3417399999998},{"$f":"(($D445*'fnd base rates'!I$107)\n+($E445*'fnd base rates'!I$108)\n+($F445*'fnd base rates'!I$109)\n+($G445*'fnd base rates'!I$110)\n+($H445*'fnd base rates'!I$111)\n+($I445*'fnd base rates'!I$112)\n+($J445*'fnd base rates'!I$113)\n+($K445*'fnd base rates'!I$114)\n+($M445*'fnd base rates'!I$116)\n+($N445*'fnd base rates'!I$117)\n+($O445*'fnd base rates'!I$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,9)))\n*$R445","v":4797.33},{"$f":"(($D445*'fnd base rates'!J$107)\n+($E445*'fnd base rates'!J$108)\n+($F445*'fnd base rates'!J$109)\n+($G445*'fnd base rates'!J$110)\n+($H445*'fnd base rates'!J$111)\n+($I445*'fnd base rates'!J$112)\n+($J445*'fnd base rates'!J$113)\n+($K445*'fnd base rates'!J$114)\n+($M445*'fnd base rates'!J$116)\n+($N445*'fnd base rates'!J$117)\n+($O445*'fnd base rates'!J$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,10)))\n*$R445","v":9299.99},{"$f":"(($D445*'fnd base rates'!K$107)\n+($E445*'fnd base rates'!K$108)\n+($F445*'fnd base rates'!K$109)\n+($G445*'fnd base rates'!K$110)\n+($H445*'fnd base rates'!K$111)\n+($I445*'fnd base rates'!K$112)\n+($J445*'fnd base rates'!K$113)\n+($K445*'fnd base rates'!K$114)\n+($M445*'fnd base rates'!K$116)\n+($N445*'fnd base rates'!K$117)\n+($O445*'fnd base rates'!K$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,11)))\n*$R445","v":10984.158171000001},{"$f":"(($D445*'fnd base rates'!L$107)\n+($E445*'fnd base rates'!L$108)\n+($F445*'fnd base rates'!L$109)\n+($G445*'fnd base rates'!L$110)\n+($H445*'fnd base rates'!L$111)\n+($I445*'fnd base rates'!L$112)\n+($J445*'fnd base rates'!L$113)\n+($K445*'fnd base rates'!L$114)\n+($M445*'fnd base rates'!L$116)\n+($N445*'fnd base rates'!L$117)\n+($O445*'fnd base rates'!L$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,12)))","v":18399.877970000001},{"$f":"(($D445*'fnd base rates'!M$107)\n+($E445*'fnd base rates'!M$108)\n+($F445*'fnd base rates'!M$109)\n+($G445*'fnd base rates'!M$110)\n+($H445*'fnd base rates'!M$111)\n+($I445*'fnd base rates'!M$112)\n+($J445*'fnd base rates'!M$113)\n+($K445*'fnd base rates'!M$114)\n+($M445*'fnd base rates'!M$116)\n+($N445*'fnd base rates'!M$117)\n+($O445*'fnd base rates'!M$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,13)))","v":0},142254.171394,null,458160079,"458","160","079",1,9,142254.171394,15806,-1523,17329,null,null,null,null,null,null,0,null,0]
["458",458160160,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D446","v":0},{"$f":"'fnd enro'!E446","v":0},{"$f":"'fnd enro'!F446","v":0},{"$f":"'fnd enro'!G446","v":0},{"$f":"'fnd enro'!H446","v":0},{"$f":"'fnd enro'!I446","v":90},{"$f":"'fnd enro'!J446","v":0},{"$f":"'fnd enro'!K446","v":3.5369999999999999},{"$f":"'fnd enro'!L446","v":0},{"$f":"'fnd enro'!M446","v":0},{"$f":"'fnd enro'!N446","v":0},{"$f":"'fnd enro'!O446","v":1},{"$f":"'fnd enro'!P446","v":81},{"$f":"'fnd enro'!R446","v":90},1,{"$f":"VALUE('fnd enro'!Q446)","v":11},null,{"$f":"(($D446*'fnd base rates'!C$107)\n+($E446*'fnd base rates'!C$108)\n+($F446*'fnd base rates'!C$109)\n+($G446*'fnd base rates'!C$110)\n+($H446*'fnd base rates'!C$111)\n+($I446*'fnd base rates'!C$112)\n+($J446*'fnd base rates'!C$113)\n+($K446*'fnd base rates'!C$114)\n+($M446*'fnd base rates'!C$116)\n+($N446*'fnd base rates'!C$117)\n+($O446*'fnd base rates'!C$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,3)))\n*$R446","v":60027.082169999994},{"$f":"(($D446*'fnd base rates'!D$107)\n+($E446*'fnd base rates'!D$108)\n+($F446*'fnd base rates'!D$109)\n+($G446*'fnd base rates'!D$110)\n+($H446*'fnd base rates'!D$111)\n+($I446*'fnd base rates'!D$112)\n+($J446*'fnd base rates'!D$113)\n+($K446*'fnd base rates'!D$114)\n+($M446*'fnd base rates'!D$116)\n+($N446*'fnd base rates'!D$117)\n+($O446*'fnd base rates'!D$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,4)))\n*$R446","v":113752.54999999999},{"$f":"(($D446*'fnd base rates'!E$107)\n+($E446*'fnd base rates'!E$108)\n+($F446*'fnd base rates'!E$109)\n+($G446*'fnd base rates'!E$110)\n+($H446*'fnd base rates'!E$111)\n+($I446*'fnd base rates'!E$112)\n+($J446*'fnd base rates'!E$113)\n+($K446*'fnd base rates'!E$114)\n+($M446*'fnd base rates'!E$116)\n+($N446*'fnd base rates'!E$117)\n+($O446*'fnd base rates'!E$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,5)))\n*$R446","v":866798.21305999998},{"$f":"(($D446*'fnd base rates'!F$107)\n+($E446*'fnd base rates'!F$108)\n+($F446*'fnd base rates'!F$109)\n+($G446*'fnd base rates'!F$110)\n+($H446*'fnd base rates'!F$111)\n+($I446*'fnd base rates'!F$112)\n+($J446*'fnd base rates'!F$113)\n+($K446*'fnd base rates'!F$114)\n+($M446*'fnd base rates'!F$116)\n+($N446*'fnd base rates'!F$117)\n+($O446*'fnd base rates'!F$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,6)))\n*$R446","v":85360.513340000005},{"$f":"(($D446*'fnd base rates'!G$107)\n+($E446*'fnd base rates'!G$108)\n+($F446*'fnd base rates'!G$109)\n+($G446*'fnd base rates'!G$110)\n+($H446*'fnd base rates'!G$111)\n+($I446*'fnd base rates'!G$112)\n+($J446*'fnd base rates'!G$113)\n+($K446*'fnd base rates'!G$114)\n+($M446*'fnd base rates'!G$116)\n+($N446*'fnd base rates'!G$117)\n+($O446*'fnd base rates'!G$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,7)))\n*$R446","v":34945.596560000005},{"$f":"(($D446*'fnd base rates'!H$107)\n+($E446*'fnd base rates'!H$108)\n+($F446*'fnd base rates'!H$109)\n+($G446*'fnd base rates'!H$110)\n+($H446*'fnd base rates'!H$111)\n+($I446*'fnd base rates'!H$112)\n+($J446*'fnd base rates'!H$113)\n+($K446*'fnd base rates'!H$114)\n+($M446*'fnd base rates'!H$116)\n+($N446*'fnd base rates'!H$117)\n+($O446*'fnd base rates'!H$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,8)))","v":82065.477400000003},{"$f":"(($D446*'fnd base rates'!I$107)\n+($E446*'fnd base rates'!I$108)\n+($F446*'fnd base rates'!I$109)\n+($G446*'fnd base rates'!I$110)\n+($H446*'fnd base rates'!I$111)\n+($I446*'fnd base rates'!I$112)\n+($J446*'fnd base rates'!I$113)\n+($K446*'fnd base rates'!I$114)\n+($M446*'fnd base rates'!I$116)\n+($N446*'fnd base rates'!I$117)\n+($O446*'fnd base rates'!I$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,9)))\n*$R446","v":56746.030000000006},{"$f":"(($D446*'fnd base rates'!J$107)\n+($E446*'fnd base rates'!J$108)\n+($F446*'fnd base rates'!J$109)\n+($G446*'fnd base rates'!J$110)\n+($H446*'fnd base rates'!J$111)\n+($I446*'fnd base rates'!J$112)\n+($J446*'fnd base rates'!J$113)\n+($K446*'fnd base rates'!J$114)\n+($M446*'fnd base rates'!J$116)\n+($N446*'fnd base rates'!J$117)\n+($O446*'fnd base rates'!J$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,10)))\n*$R446","v":138123.56},{"$f":"(($D446*'fnd base rates'!K$107)\n+($E446*'fnd base rates'!K$108)\n+($F446*'fnd base rates'!K$109)\n+($G446*'fnd base rates'!K$110)\n+($H446*'fnd base rates'!K$111)\n+($I446*'fnd base rates'!K$112)\n+($J446*'fnd base rates'!K$113)\n+($K446*'fnd base rates'!K$114)\n+($M446*'fnd base rates'!K$116)\n+($N446*'fnd base rates'!K$117)\n+($O446*'fnd base rates'!K$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,11)))\n*$R446","v":110221.92171},{"$f":"(($D446*'fnd base rates'!L$107)\n+($E446*'fnd base rates'!L$108)\n+($F446*'fnd base rates'!L$109)\n+($G446*'fnd base rates'!L$110)\n+($H446*'fnd base rates'!L$111)\n+($I446*'fnd base rates'!L$112)\n+($J446*'fnd base rates'!L$113)\n+($K446*'fnd base rates'!L$114)\n+($M446*'fnd base rates'!L$116)\n+($N446*'fnd base rates'!L$117)\n+($O446*'fnd base rates'!L$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,12)))","v":221009.31969999999},{"$f":"(($D446*'fnd base rates'!M$107)\n+($E446*'fnd base rates'!M$108)\n+($F446*'fnd base rates'!M$109)\n+($G446*'fnd base rates'!M$110)\n+($H446*'fnd base rates'!M$111)\n+($I446*'fnd base rates'!M$112)\n+($J446*'fnd base rates'!M$113)\n+($K446*'fnd base rates'!M$114)\n+($M446*'fnd base rates'!M$116)\n+($N446*'fnd base rates'!M$117)\n+($O446*'fnd base rates'!M$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,13)))","v":0},1769050.26394,null,458160160,"458","160","160",1,90,1769050.26394,19656,3158,16498,null,null,null,null,null,null,0,null,0]
["458",458160163,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D447","v":0},{"$f":"'fnd enro'!E447","v":0},{"$f":"'fnd enro'!F447","v":0},{"$f":"'fnd enro'!G447","v":0},{"$f":"'fnd enro'!H447","v":0},{"$f":"'fnd enro'!I447","v":1},{"$f":"'fnd enro'!J447","v":0},{"$f":"'fnd enro'!K447","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L447","v":0},{"$f":"'fnd enro'!M447","v":0},{"$f":"'fnd enro'!N447","v":0},{"$f":"'fnd enro'!O447","v":0},{"$f":"'fnd enro'!P447","v":1},{"$f":"'fnd enro'!R447","v":1},1,{"$f":"VALUE('fnd enro'!Q447)","v":11},null,{"$f":"(($D447*'fnd base rates'!C$107)\n+($E447*'fnd base rates'!C$108)\n+($F447*'fnd base rates'!C$109)\n+($G447*'fnd base rates'!C$110)\n+($H447*'fnd base rates'!C$111)\n+($I447*'fnd base rates'!C$112)\n+($J447*'fnd base rates'!C$113)\n+($K447*'fnd base rates'!C$114)\n+($M447*'fnd base rates'!C$116)\n+($N447*'fnd base rates'!C$117)\n+($O447*'fnd base rates'!C$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,3)))\n*$R447","v":676.13891299999989},{"$f":"(($D447*'fnd base rates'!D$107)\n+($E447*'fnd base rates'!D$108)\n+($F447*'fnd base rates'!D$109)\n+($G447*'fnd base rates'!D$110)\n+($H447*'fnd base rates'!D$111)\n+($I447*'fnd base rates'!D$112)\n+($J447*'fnd base rates'!D$113)\n+($K447*'fnd base rates'!D$114)\n+($M447*'fnd base rates'!D$116)\n+($N447*'fnd base rates'!D$117)\n+($O447*'fnd base rates'!D$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,4)))\n*$R447","v":1311.58},{"$f":"(($D447*'fnd base rates'!E$107)\n+($E447*'fnd base rates'!E$108)\n+($F447*'fnd base rates'!E$109)\n+($G447*'fnd base rates'!E$110)\n+($H447*'fnd base rates'!E$111)\n+($I447*'fnd base rates'!E$112)\n+($J447*'fnd base rates'!E$113)\n+($K447*'fnd base rates'!E$114)\n+($M447*'fnd base rates'!E$116)\n+($N447*'fnd base rates'!E$117)\n+($O447*'fnd base rates'!E$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,5)))\n*$R447","v":10103.183034},{"$f":"(($D447*'fnd base rates'!F$107)\n+($E447*'fnd base rates'!F$108)\n+($F447*'fnd base rates'!F$109)\n+($G447*'fnd base rates'!F$110)\n+($H447*'fnd base rates'!F$111)\n+($I447*'fnd base rates'!F$112)\n+($J447*'fnd base rates'!F$113)\n+($K447*'fnd base rates'!F$114)\n+($M447*'fnd base rates'!F$116)\n+($N447*'fnd base rates'!F$117)\n+($O447*'fnd base rates'!F$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,6)))\n*$R447","v":945.98492600000009},{"$f":"(($D447*'fnd base rates'!G$107)\n+($E447*'fnd base rates'!G$108)\n+($F447*'fnd base rates'!G$109)\n+($G447*'fnd base rates'!G$110)\n+($H447*'fnd base rates'!G$111)\n+($I447*'fnd base rates'!G$112)\n+($J447*'fnd base rates'!G$113)\n+($K447*'fnd base rates'!G$114)\n+($M447*'fnd base rates'!G$116)\n+($N447*'fnd base rates'!G$117)\n+($O447*'fnd base rates'!G$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,7)))\n*$R447","v":411.32018400000004},{"$f":"(($D447*'fnd base rates'!H$107)\n+($E447*'fnd base rates'!H$108)\n+($F447*'fnd base rates'!H$109)\n+($G447*'fnd base rates'!H$110)\n+($H447*'fnd base rates'!H$111)\n+($I447*'fnd base rates'!H$112)\n+($J447*'fnd base rates'!H$113)\n+($K447*'fnd base rates'!H$114)\n+($M447*'fnd base rates'!H$116)\n+($N447*'fnd base rates'!H$117)\n+($O447*'fnd base rates'!H$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,8)))","v":913.71686},{"$f":"(($D447*'fnd base rates'!I$107)\n+($E447*'fnd base rates'!I$108)\n+($F447*'fnd base rates'!I$109)\n+($G447*'fnd base rates'!I$110)\n+($H447*'fnd base rates'!I$111)\n+($I447*'fnd base rates'!I$112)\n+($J447*'fnd base rates'!I$113)\n+($K447*'fnd base rates'!I$114)\n+($M447*'fnd base rates'!I$116)\n+($N447*'fnd base rates'!I$117)\n+($O447*'fnd base rates'!I$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,9)))\n*$R447","v":649.27},{"$f":"(($D447*'fnd base rates'!J$107)\n+($E447*'fnd base rates'!J$108)\n+($F447*'fnd base rates'!J$109)\n+($G447*'fnd base rates'!J$110)\n+($H447*'fnd base rates'!J$111)\n+($I447*'fnd base rates'!J$112)\n+($J447*'fnd base rates'!J$113)\n+($K447*'fnd base rates'!J$114)\n+($M447*'fnd base rates'!J$116)\n+($N447*'fnd base rates'!J$117)\n+($O447*'fnd base rates'!J$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,10)))\n*$R447","v":1637.3200000000002},{"$f":"(($D447*'fnd base rates'!K$107)\n+($E447*'fnd base rates'!K$108)\n+($F447*'fnd base rates'!K$109)\n+($G447*'fnd base rates'!K$110)\n+($H447*'fnd base rates'!K$111)\n+($I447*'fnd base rates'!K$112)\n+($J447*'fnd base rates'!K$113)\n+($K447*'fnd base rates'!K$114)\n+($M447*'fnd base rates'!K$116)\n+($N447*'fnd base rates'!K$117)\n+($O447*'fnd base rates'!K$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,11)))\n*$R447","v":1220.4620190000001},{"$f":"(($D447*'fnd base rates'!L$107)\n+($E447*'fnd base rates'!L$108)\n+($F447*'fnd base rates'!L$109)\n+($G447*'fnd base rates'!L$110)\n+($H447*'fnd base rates'!L$111)\n+($I447*'fnd base rates'!L$112)\n+($J447*'fnd base rates'!L$113)\n+($K447*'fnd base rates'!L$114)\n+($M447*'fnd base rates'!L$116)\n+($N447*'fnd base rates'!L$117)\n+($O447*'fnd base rates'!L$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,12)))","v":2535.23533},{"$f":"(($D447*'fnd base rates'!M$107)\n+($E447*'fnd base rates'!M$108)\n+($F447*'fnd base rates'!M$109)\n+($G447*'fnd base rates'!M$110)\n+($H447*'fnd base rates'!M$111)\n+($I447*'fnd base rates'!M$112)\n+($J447*'fnd base rates'!M$113)\n+($K447*'fnd base rates'!M$114)\n+($M447*'fnd base rates'!M$116)\n+($N447*'fnd base rates'!M$117)\n+($O447*'fnd base rates'!M$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,13)))","v":0},20404.211265999998,null,458160163,"458","160","163",1,1,20404.211265999998,20404,6754,13650,null,null,null,null,null,null,0,null,0]
["458",458160295,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D448","v":0},{"$f":"'fnd enro'!E448","v":0},{"$f":"'fnd enro'!F448","v":0},{"$f":"'fnd enro'!G448","v":0},{"$f":"'fnd enro'!H448","v":0},{"$f":"'fnd enro'!I448","v":1},{"$f":"'fnd enro'!J448","v":0},{"$f":"'fnd enro'!K448","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L448","v":0},{"$f":"'fnd enro'!M448","v":0},{"$f":"'fnd enro'!N448","v":0},{"$f":"'fnd enro'!O448","v":0},{"$f":"'fnd enro'!P448","v":0},{"$f":"'fnd enro'!R448","v":1},1,{"$f":"VALUE('fnd enro'!Q448)","v":5},null,{"$f":"(($D448*'fnd base rates'!C$107)\n+($E448*'fnd base rates'!C$108)\n+($F448*'fnd base rates'!C$109)\n+($G448*'fnd base rates'!C$110)\n+($H448*'fnd base rates'!C$111)\n+($I448*'fnd base rates'!C$112)\n+($J448*'fnd base rates'!C$113)\n+($K448*'fnd base rates'!C$114)\n+($M448*'fnd base rates'!C$116)\n+($N448*'fnd base rates'!C$117)\n+($O448*'fnd base rates'!C$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,3)))\n*$R448","v":570.33891299999993},{"$f":"(($D448*'fnd base rates'!D$107)\n+($E448*'fnd base rates'!D$108)\n+($F448*'fnd base rates'!D$109)\n+($G448*'fnd base rates'!D$110)\n+($H448*'fnd base rates'!D$111)\n+($I448*'fnd base rates'!D$112)\n+($J448*'fnd base rates'!D$113)\n+($K448*'fnd base rates'!D$114)\n+($M448*'fnd base rates'!D$116)\n+($N448*'fnd base rates'!D$117)\n+($O448*'fnd base rates'!D$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,4)))\n*$R448","v":810.3},{"$f":"(($D448*'fnd base rates'!E$107)\n+($E448*'fnd base rates'!E$108)\n+($F448*'fnd base rates'!E$109)\n+($G448*'fnd base rates'!E$110)\n+($H448*'fnd base rates'!E$111)\n+($I448*'fnd base rates'!E$112)\n+($J448*'fnd base rates'!E$113)\n+($K448*'fnd base rates'!E$114)\n+($M448*'fnd base rates'!E$116)\n+($N448*'fnd base rates'!E$117)\n+($O448*'fnd base rates'!E$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,5)))\n*$R448","v":5209.7030340000001},{"$f":"(($D448*'fnd base rates'!F$107)\n+($E448*'fnd base rates'!F$108)\n+($F448*'fnd base rates'!F$109)\n+($G448*'fnd base rates'!F$110)\n+($H448*'fnd base rates'!F$111)\n+($I448*'fnd base rates'!F$112)\n+($J448*'fnd base rates'!F$113)\n+($K448*'fnd base rates'!F$114)\n+($M448*'fnd base rates'!F$116)\n+($N448*'fnd base rates'!F$117)\n+($O448*'fnd base rates'!F$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,6)))\n*$R448","v":945.98492600000009},{"$f":"(($D448*'fnd base rates'!G$107)\n+($E448*'fnd base rates'!G$108)\n+($F448*'fnd base rates'!G$109)\n+($G448*'fnd base rates'!G$110)\n+($H448*'fnd base rates'!G$111)\n+($I448*'fnd base rates'!G$112)\n+($J448*'fnd base rates'!G$113)\n+($K448*'fnd base rates'!G$114)\n+($M448*'fnd base rates'!G$116)\n+($N448*'fnd base rates'!G$117)\n+($O448*'fnd base rates'!G$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,7)))\n*$R448","v":173.92018400000001},{"$f":"(($D448*'fnd base rates'!H$107)\n+($E448*'fnd base rates'!H$108)\n+($F448*'fnd base rates'!H$109)\n+($G448*'fnd base rates'!H$110)\n+($H448*'fnd base rates'!H$111)\n+($I448*'fnd base rates'!H$112)\n+($J448*'fnd base rates'!H$113)\n+($K448*'fnd base rates'!H$114)\n+($M448*'fnd base rates'!H$116)\n+($N448*'fnd base rates'!H$117)\n+($O448*'fnd base rates'!H$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D448*'fnd base rates'!I$107)\n+($E448*'fnd base rates'!I$108)\n+($F448*'fnd base rates'!I$109)\n+($G448*'fnd base rates'!I$110)\n+($H448*'fnd base rates'!I$111)\n+($I448*'fnd base rates'!I$112)\n+($J448*'fnd base rates'!I$113)\n+($K448*'fnd base rates'!I$114)\n+($M448*'fnd base rates'!I$116)\n+($N448*'fnd base rates'!I$117)\n+($O448*'fnd base rates'!I$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,9)))\n*$R448","v":451.12},{"$f":"(($D448*'fnd base rates'!J$107)\n+($E448*'fnd base rates'!J$108)\n+($F448*'fnd base rates'!J$109)\n+($G448*'fnd base rates'!J$110)\n+($H448*'fnd base rates'!J$111)\n+($I448*'fnd base rates'!J$112)\n+($J448*'fnd base rates'!J$113)\n+($K448*'fnd base rates'!J$114)\n+($M448*'fnd base rates'!J$116)\n+($N448*'fnd base rates'!J$117)\n+($O448*'fnd base rates'!J$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,10)))\n*$R448","v":607.66},{"$f":"(($D448*'fnd base rates'!K$107)\n+($E448*'fnd base rates'!K$108)\n+($F448*'fnd base rates'!K$109)\n+($G448*'fnd base rates'!K$110)\n+($H448*'fnd base rates'!K$111)\n+($I448*'fnd base rates'!K$112)\n+($J448*'fnd base rates'!K$113)\n+($K448*'fnd base rates'!K$114)\n+($M448*'fnd base rates'!K$116)\n+($N448*'fnd base rates'!K$117)\n+($O448*'fnd base rates'!K$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,11)))\n*$R448","v":1220.4620190000001},{"$f":"(($D448*'fnd base rates'!L$107)\n+($E448*'fnd base rates'!L$108)\n+($F448*'fnd base rates'!L$109)\n+($G448*'fnd base rates'!L$110)\n+($H448*'fnd base rates'!L$111)\n+($I448*'fnd base rates'!L$112)\n+($J448*'fnd base rates'!L$113)\n+($K448*'fnd base rates'!L$114)\n+($M448*'fnd base rates'!L$116)\n+($N448*'fnd base rates'!L$117)\n+($O448*'fnd base rates'!L$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D448*'fnd base rates'!M$107)\n+($E448*'fnd base rates'!M$108)\n+($F448*'fnd base rates'!M$109)\n+($G448*'fnd base rates'!M$110)\n+($H448*'fnd base rates'!M$111)\n+($I448*'fnd base rates'!M$112)\n+($J448*'fnd base rates'!M$113)\n+($K448*'fnd base rates'!M$114)\n+($M448*'fnd base rates'!M$116)\n+($N448*'fnd base rates'!M$117)\n+($O448*'fnd base rates'!M$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,13)))","v":0},12565.341266000001,null,458160295,"458","160","295",1,1,12565.341266000001,12565,-2349,14914,null,null,null,null,null,null,0,null,0]
["458",458160301,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D449","v":0},{"$f":"'fnd enro'!E449","v":0},{"$f":"'fnd enro'!F449","v":0},{"$f":"'fnd enro'!G449","v":0},{"$f":"'fnd enro'!H449","v":0},{"$f":"'fnd enro'!I449","v":3},{"$f":"'fnd enro'!J449","v":0},{"$f":"'fnd enro'!K449","v":0.1179},{"$f":"'fnd enro'!L449","v":0},{"$f":"'fnd enro'!M449","v":0},{"$f":"'fnd enro'!N449","v":0},{"$f":"'fnd enro'!O449","v":0},{"$f":"'fnd enro'!P449","v":1},{"$f":"'fnd enro'!R449","v":3},1,{"$f":"VALUE('fnd enro'!Q449)","v":5},null,{"$f":"(($D449*'fnd base rates'!C$107)\n+($E449*'fnd base rates'!C$108)\n+($F449*'fnd base rates'!C$109)\n+($G449*'fnd base rates'!C$110)\n+($H449*'fnd base rates'!C$111)\n+($I449*'fnd base rates'!C$112)\n+($J449*'fnd base rates'!C$113)\n+($K449*'fnd base rates'!C$114)\n+($M449*'fnd base rates'!C$116)\n+($N449*'fnd base rates'!C$117)\n+($O449*'fnd base rates'!C$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,3)))\n*$R449","v":1776.8967389999998},{"$f":"(($D449*'fnd base rates'!D$107)\n+($E449*'fnd base rates'!D$108)\n+($F449*'fnd base rates'!D$109)\n+($G449*'fnd base rates'!D$110)\n+($H449*'fnd base rates'!D$111)\n+($I449*'fnd base rates'!D$112)\n+($J449*'fnd base rates'!D$113)\n+($K449*'fnd base rates'!D$114)\n+($M449*'fnd base rates'!D$116)\n+($N449*'fnd base rates'!D$117)\n+($O449*'fnd base rates'!D$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,4)))\n*$R449","v":2743.0499999999997},{"$f":"(($D449*'fnd base rates'!E$107)\n+($E449*'fnd base rates'!E$108)\n+($F449*'fnd base rates'!E$109)\n+($G449*'fnd base rates'!E$110)\n+($H449*'fnd base rates'!E$111)\n+($I449*'fnd base rates'!E$112)\n+($J449*'fnd base rates'!E$113)\n+($K449*'fnd base rates'!E$114)\n+($M449*'fnd base rates'!E$116)\n+($N449*'fnd base rates'!E$117)\n+($O449*'fnd base rates'!E$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,5)))\n*$R449","v":18676.309101999999},{"$f":"(($D449*'fnd base rates'!F$107)\n+($E449*'fnd base rates'!F$108)\n+($F449*'fnd base rates'!F$109)\n+($G449*'fnd base rates'!F$110)\n+($H449*'fnd base rates'!F$111)\n+($I449*'fnd base rates'!F$112)\n+($J449*'fnd base rates'!F$113)\n+($K449*'fnd base rates'!F$114)\n+($M449*'fnd base rates'!F$116)\n+($N449*'fnd base rates'!F$117)\n+($O449*'fnd base rates'!F$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,6)))\n*$R449","v":2837.9547780000003},{"$f":"(($D449*'fnd base rates'!G$107)\n+($E449*'fnd base rates'!G$108)\n+($F449*'fnd base rates'!G$109)\n+($G449*'fnd base rates'!G$110)\n+($H449*'fnd base rates'!G$111)\n+($I449*'fnd base rates'!G$112)\n+($J449*'fnd base rates'!G$113)\n+($K449*'fnd base rates'!G$114)\n+($M449*'fnd base rates'!G$116)\n+($N449*'fnd base rates'!G$117)\n+($O449*'fnd base rates'!G$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,7)))\n*$R449","v":669.60055200000011},{"$f":"(($D449*'fnd base rates'!H$107)\n+($E449*'fnd base rates'!H$108)\n+($F449*'fnd base rates'!H$109)\n+($G449*'fnd base rates'!H$110)\n+($H449*'fnd base rates'!H$111)\n+($I449*'fnd base rates'!H$112)\n+($J449*'fnd base rates'!H$113)\n+($K449*'fnd base rates'!H$114)\n+($M449*'fnd base rates'!H$116)\n+($N449*'fnd base rates'!H$117)\n+($O449*'fnd base rates'!H$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,8)))","v":2654.6405799999998},{"$f":"(($D449*'fnd base rates'!I$107)\n+($E449*'fnd base rates'!I$108)\n+($F449*'fnd base rates'!I$109)\n+($G449*'fnd base rates'!I$110)\n+($H449*'fnd base rates'!I$111)\n+($I449*'fnd base rates'!I$112)\n+($J449*'fnd base rates'!I$113)\n+($K449*'fnd base rates'!I$114)\n+($M449*'fnd base rates'!I$116)\n+($N449*'fnd base rates'!I$117)\n+($O449*'fnd base rates'!I$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,9)))\n*$R449","v":1476.7500000000002},{"$f":"(($D449*'fnd base rates'!J$107)\n+($E449*'fnd base rates'!J$108)\n+($F449*'fnd base rates'!J$109)\n+($G449*'fnd base rates'!J$110)\n+($H449*'fnd base rates'!J$111)\n+($I449*'fnd base rates'!J$112)\n+($J449*'fnd base rates'!J$113)\n+($K449*'fnd base rates'!J$114)\n+($M449*'fnd base rates'!J$116)\n+($N449*'fnd base rates'!J$117)\n+($O449*'fnd base rates'!J$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,10)))\n*$R449","v":2464.15},{"$f":"(($D449*'fnd base rates'!K$107)\n+($E449*'fnd base rates'!K$108)\n+($F449*'fnd base rates'!K$109)\n+($G449*'fnd base rates'!K$110)\n+($H449*'fnd base rates'!K$111)\n+($I449*'fnd base rates'!K$112)\n+($J449*'fnd base rates'!K$113)\n+($K449*'fnd base rates'!K$114)\n+($M449*'fnd base rates'!K$116)\n+($N449*'fnd base rates'!K$117)\n+($O449*'fnd base rates'!K$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,11)))\n*$R449","v":3661.3860570000002},{"$f":"(($D449*'fnd base rates'!L$107)\n+($E449*'fnd base rates'!L$108)\n+($F449*'fnd base rates'!L$109)\n+($G449*'fnd base rates'!L$110)\n+($H449*'fnd base rates'!L$111)\n+($I449*'fnd base rates'!L$112)\n+($J449*'fnd base rates'!L$113)\n+($K449*'fnd base rates'!L$114)\n+($M449*'fnd base rates'!L$116)\n+($N449*'fnd base rates'!L$117)\n+($O449*'fnd base rates'!L$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,12)))","v":5616.60599},{"$f":"(($D449*'fnd base rates'!M$107)\n+($E449*'fnd base rates'!M$108)\n+($F449*'fnd base rates'!M$109)\n+($G449*'fnd base rates'!M$110)\n+($H449*'fnd base rates'!M$111)\n+($I449*'fnd base rates'!M$112)\n+($J449*'fnd base rates'!M$113)\n+($K449*'fnd base rates'!M$114)\n+($M449*'fnd base rates'!M$116)\n+($N449*'fnd base rates'!M$117)\n+($O449*'fnd base rates'!M$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,13)))","v":0},42577.343798000002,null,458160301,"458","160","301",1,3,42577.343798000002,14192,-1614,15806,null,null,null,null,null,null,0,null,0]
["463",463035035,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D450","v":0},{"$f":"'fnd enro'!E450","v":0},{"$f":"'fnd enro'!F450","v":60},{"$f":"'fnd enro'!G450","v":339},{"$f":"'fnd enro'!H450","v":167},{"$f":"'fnd enro'!I450","v":0},{"$f":"'fnd enro'!J450","v":0},{"$f":"'fnd enro'!K450","v":22.2438},{"$f":"'fnd enro'!L450","v":0},{"$f":"'fnd enro'!M450","v":67},{"$f":"'fnd enro'!N450","v":21},{"$f":"'fnd enro'!O450","v":0},{"$f":"'fnd enro'!P450","v":473},{"$f":"'fnd enro'!R450","v":566},1.087,{"$f":"VALUE('fnd enro'!Q450)","v":11},null,{"$f":"(($D450*'fnd base rates'!C$107)\n+($E450*'fnd base rates'!C$108)\n+($F450*'fnd base rates'!C$109)\n+($G450*'fnd base rates'!C$110)\n+($H450*'fnd base rates'!C$111)\n+($I450*'fnd base rates'!C$112)\n+($J450*'fnd base rates'!C$113)\n+($K450*'fnd base rates'!C$114)\n+($M450*'fnd base rates'!C$116)\n+($N450*'fnd base rates'!C$117)\n+($O450*'fnd base rates'!C$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,3)))\n*$R450","v":416083.26740194607},{"$f":"(($D450*'fnd base rates'!D$107)\n+($E450*'fnd base rates'!D$108)\n+($F450*'fnd base rates'!D$109)\n+($G450*'fnd base rates'!D$110)\n+($H450*'fnd base rates'!D$111)\n+($I450*'fnd base rates'!D$112)\n+($J450*'fnd base rates'!D$113)\n+($K450*'fnd base rates'!D$114)\n+($M450*'fnd base rates'!D$116)\n+($N450*'fnd base rates'!D$117)\n+($O450*'fnd base rates'!D$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,4)))\n*$R450","v":775144.84150999994},{"$f":"(($D450*'fnd base rates'!E$107)\n+($E450*'fnd base rates'!E$108)\n+($F450*'fnd base rates'!E$109)\n+($G450*'fnd base rates'!E$110)\n+($H450*'fnd base rates'!E$111)\n+($I450*'fnd base rates'!E$112)\n+($J450*'fnd base rates'!E$113)\n+($K450*'fnd base rates'!E$114)\n+($M450*'fnd base rates'!E$116)\n+($N450*'fnd base rates'!E$117)\n+($O450*'fnd base rates'!E$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,5)))\n*$R450","v":5100137.8530542264},{"$f":"(($D450*'fnd base rates'!F$107)\n+($E450*'fnd base rates'!F$108)\n+($F450*'fnd base rates'!F$109)\n+($G450*'fnd base rates'!F$110)\n+($H450*'fnd base rates'!F$111)\n+($I450*'fnd base rates'!F$112)\n+($J450*'fnd base rates'!F$113)\n+($K450*'fnd base rates'!F$114)\n+($M450*'fnd base rates'!F$116)\n+($N450*'fnd base rates'!F$117)\n+($O450*'fnd base rates'!F$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,6)))\n*$R450","v":787371.77417209209},{"$f":"(($D450*'fnd base rates'!G$107)\n+($E450*'fnd base rates'!G$108)\n+($F450*'fnd base rates'!G$109)\n+($G450*'fnd base rates'!G$110)\n+($H450*'fnd base rates'!G$111)\n+($I450*'fnd base rates'!G$112)\n+($J450*'fnd base rates'!G$113)\n+($K450*'fnd base rates'!G$114)\n+($M450*'fnd base rates'!G$116)\n+($N450*'fnd base rates'!G$117)\n+($O450*'fnd base rates'!G$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,7)))\n*$R450","v":232074.971914528},{"$f":"(($D450*'fnd base rates'!H$107)\n+($E450*'fnd base rates'!H$108)\n+($F450*'fnd base rates'!H$109)\n+($G450*'fnd base rates'!H$110)\n+($H450*'fnd base rates'!H$111)\n+($I450*'fnd base rates'!H$112)\n+($J450*'fnd base rates'!H$113)\n+($K450*'fnd base rates'!H$114)\n+($M450*'fnd base rates'!H$116)\n+($N450*'fnd base rates'!H$117)\n+($O450*'fnd base rates'!H$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,8)))","v":343565.23275999993},{"$f":"(($D450*'fnd base rates'!I$107)\n+($E450*'fnd base rates'!I$108)\n+($F450*'fnd base rates'!I$109)\n+($G450*'fnd base rates'!I$110)\n+($H450*'fnd base rates'!I$111)\n+($I450*'fnd base rates'!I$112)\n+($J450*'fnd base rates'!I$113)\n+($K450*'fnd base rates'!I$114)\n+($M450*'fnd base rates'!I$116)\n+($N450*'fnd base rates'!I$117)\n+($O450*'fnd base rates'!I$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,9)))\n*$R450","v":348287.15918999998},{"$f":"(($D450*'fnd base rates'!J$107)\n+($E450*'fnd base rates'!J$108)\n+($F450*'fnd base rates'!J$109)\n+($G450*'fnd base rates'!J$110)\n+($H450*'fnd base rates'!J$111)\n+($I450*'fnd base rates'!J$112)\n+($J450*'fnd base rates'!J$113)\n+($K450*'fnd base rates'!J$114)\n+($M450*'fnd base rates'!J$116)\n+($N450*'fnd base rates'!J$117)\n+($O450*'fnd base rates'!J$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,10)))\n*$R450","v":646395.55044000002},{"$f":"(($D450*'fnd base rates'!K$107)\n+($E450*'fnd base rates'!K$108)\n+($F450*'fnd base rates'!K$109)\n+($G450*'fnd base rates'!K$110)\n+($H450*'fnd base rates'!K$111)\n+($I450*'fnd base rates'!K$112)\n+($J450*'fnd base rates'!K$113)\n+($K450*'fnd base rates'!K$114)\n+($M450*'fnd base rates'!K$116)\n+($N450*'fnd base rates'!K$117)\n+($O450*'fnd base rates'!K$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,11)))\n*$R450","v":766515.93414359796},{"$f":"(($D450*'fnd base rates'!L$107)\n+($E450*'fnd base rates'!L$108)\n+($F450*'fnd base rates'!L$109)\n+($G450*'fnd base rates'!L$110)\n+($H450*'fnd base rates'!L$111)\n+($I450*'fnd base rates'!L$112)\n+($J450*'fnd base rates'!L$113)\n+($K450*'fnd base rates'!L$114)\n+($M450*'fnd base rates'!L$116)\n+($N450*'fnd base rates'!L$117)\n+($O450*'fnd base rates'!L$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,12)))","v":1451913.5767800002},{"$f":"(($D450*'fnd base rates'!M$107)\n+($E450*'fnd base rates'!M$108)\n+($F450*'fnd base rates'!M$109)\n+($G450*'fnd base rates'!M$110)\n+($H450*'fnd base rates'!M$111)\n+($I450*'fnd base rates'!M$112)\n+($J450*'fnd base rates'!M$113)\n+($K450*'fnd base rates'!M$114)\n+($M450*'fnd base rates'!M$116)\n+($N450*'fnd base rates'!M$117)\n+($O450*'fnd base rates'!M$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,13)))","v":0},10867490.16136639,null,463035035,"463","035","035",1,566,10867490.16136639,19201,-455,19656,null,null,null,null,null,null,0,null,0]
["463",463035044,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D451","v":0},{"$f":"'fnd enro'!E451","v":0},{"$f":"'fnd enro'!F451","v":0},{"$f":"'fnd enro'!G451","v":6},{"$f":"'fnd enro'!H451","v":4},{"$f":"'fnd enro'!I451","v":0},{"$f":"'fnd enro'!J451","v":0},{"$f":"'fnd enro'!K451","v":0.39300000000000002},{"$f":"'fnd enro'!L451","v":0},{"$f":"'fnd enro'!M451","v":0},{"$f":"'fnd enro'!N451","v":1},{"$f":"'fnd enro'!O451","v":0},{"$f":"'fnd enro'!P451","v":9},{"$f":"'fnd enro'!R451","v":10},1.087,{"$f":"VALUE('fnd enro'!Q451)","v":11},null,{"$f":"(($D451*'fnd base rates'!C$107)\n+($E451*'fnd base rates'!C$108)\n+($F451*'fnd base rates'!C$109)\n+($G451*'fnd base rates'!C$110)\n+($H451*'fnd base rates'!C$111)\n+($I451*'fnd base rates'!C$112)\n+($J451*'fnd base rates'!C$113)\n+($K451*'fnd base rates'!C$114)\n+($M451*'fnd base rates'!C$116)\n+($N451*'fnd base rates'!C$117)\n+($O451*'fnd base rates'!C$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,3)))\n*$R451","v":7363.1522643099988},{"$f":"(($D451*'fnd base rates'!D$107)\n+($E451*'fnd base rates'!D$108)\n+($F451*'fnd base rates'!D$109)\n+($G451*'fnd base rates'!D$110)\n+($H451*'fnd base rates'!D$111)\n+($I451*'fnd base rates'!D$112)\n+($J451*'fnd base rates'!D$113)\n+($K451*'fnd base rates'!D$114)\n+($M451*'fnd base rates'!D$116)\n+($N451*'fnd base rates'!D$117)\n+($O451*'fnd base rates'!D$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,4)))\n*$R451","v":13936.872669999999},{"$f":"(($D451*'fnd base rates'!E$107)\n+($E451*'fnd base rates'!E$108)\n+($F451*'fnd base rates'!E$109)\n+($G451*'fnd base rates'!E$110)\n+($H451*'fnd base rates'!E$111)\n+($I451*'fnd base rates'!E$112)\n+($J451*'fnd base rates'!E$113)\n+($K451*'fnd base rates'!E$114)\n+($M451*'fnd base rates'!E$116)\n+($N451*'fnd base rates'!E$117)\n+($O451*'fnd base rates'!E$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,5)))\n*$R451","v":92259.853659579981},{"$f":"(($D451*'fnd base rates'!F$107)\n+($E451*'fnd base rates'!F$108)\n+($F451*'fnd base rates'!F$109)\n+($G451*'fnd base rates'!F$110)\n+($H451*'fnd base rates'!F$111)\n+($I451*'fnd base rates'!F$112)\n+($J451*'fnd base rates'!F$113)\n+($K451*'fnd base rates'!F$114)\n+($M451*'fnd base rates'!F$116)\n+($N451*'fnd base rates'!F$117)\n+($O451*'fnd base rates'!F$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,6)))\n*$R451","v":13497.93039562},{"$f":"(($D451*'fnd base rates'!G$107)\n+($E451*'fnd base rates'!G$108)\n+($F451*'fnd base rates'!G$109)\n+($G451*'fnd base rates'!G$110)\n+($H451*'fnd base rates'!G$111)\n+($I451*'fnd base rates'!G$112)\n+($J451*'fnd base rates'!G$113)\n+($K451*'fnd base rates'!G$114)\n+($M451*'fnd base rates'!G$116)\n+($N451*'fnd base rates'!G$117)\n+($O451*'fnd base rates'!G$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,7)))\n*$R451","v":4249.2697900799994},{"$f":"(($D451*'fnd base rates'!H$107)\n+($E451*'fnd base rates'!H$108)\n+($F451*'fnd base rates'!H$109)\n+($G451*'fnd base rates'!H$110)\n+($H451*'fnd base rates'!H$111)\n+($I451*'fnd base rates'!H$112)\n+($J451*'fnd base rates'!H$113)\n+($K451*'fnd base rates'!H$114)\n+($M451*'fnd base rates'!H$116)\n+($N451*'fnd base rates'!H$117)\n+($O451*'fnd base rates'!H$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,8)))","v":6022.0585999999994},{"$f":"(($D451*'fnd base rates'!I$107)\n+($E451*'fnd base rates'!I$108)\n+($F451*'fnd base rates'!I$109)\n+($G451*'fnd base rates'!I$110)\n+($H451*'fnd base rates'!I$111)\n+($I451*'fnd base rates'!I$112)\n+($J451*'fnd base rates'!I$113)\n+($K451*'fnd base rates'!I$114)\n+($M451*'fnd base rates'!I$116)\n+($N451*'fnd base rates'!I$117)\n+($O451*'fnd base rates'!I$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,9)))\n*$R451","v":6279.4685600000003},{"$f":"(($D451*'fnd base rates'!J$107)\n+($E451*'fnd base rates'!J$108)\n+($F451*'fnd base rates'!J$109)\n+($G451*'fnd base rates'!J$110)\n+($H451*'fnd base rates'!J$111)\n+($I451*'fnd base rates'!J$112)\n+($J451*'fnd base rates'!J$113)\n+($K451*'fnd base rates'!J$114)\n+($M451*'fnd base rates'!J$116)\n+($N451*'fnd base rates'!J$117)\n+($O451*'fnd base rates'!J$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,10)))\n*$R451","v":12303.209499999999},{"$f":"(($D451*'fnd base rates'!K$107)\n+($E451*'fnd base rates'!K$108)\n+($F451*'fnd base rates'!K$109)\n+($G451*'fnd base rates'!K$110)\n+($H451*'fnd base rates'!K$111)\n+($I451*'fnd base rates'!K$112)\n+($J451*'fnd base rates'!K$113)\n+($K451*'fnd base rates'!K$114)\n+($M451*'fnd base rates'!K$116)\n+($N451*'fnd base rates'!K$117)\n+($O451*'fnd base rates'!K$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,11)))\n*$R451","v":13455.375356529999},{"$f":"(($D451*'fnd base rates'!L$107)\n+($E451*'fnd base rates'!L$108)\n+($F451*'fnd base rates'!L$109)\n+($G451*'fnd base rates'!L$110)\n+($H451*'fnd base rates'!L$111)\n+($I451*'fnd base rates'!L$112)\n+($J451*'fnd base rates'!L$113)\n+($K451*'fnd base rates'!L$114)\n+($M451*'fnd base rates'!L$116)\n+($N451*'fnd base rates'!L$117)\n+($O451*'fnd base rates'!L$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,12)))","v":26138.603299999999},{"$f":"(($D451*'fnd base rates'!M$107)\n+($E451*'fnd base rates'!M$108)\n+($F451*'fnd base rates'!M$109)\n+($G451*'fnd base rates'!M$110)\n+($H451*'fnd base rates'!M$111)\n+($I451*'fnd base rates'!M$112)\n+($J451*'fnd base rates'!M$113)\n+($K451*'fnd base rates'!M$114)\n+($M451*'fnd base rates'!M$116)\n+($N451*'fnd base rates'!M$117)\n+($O451*'fnd base rates'!M$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,13)))","v":0},195505.79409611996,null,463035044,"463","035","044",1,10,195505.79409611996,19551,-853,20404,null,null,null,null,null,null,0,null,0]
["463",463035093,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D452","v":0},{"$f":"'fnd enro'!E452","v":0},{"$f":"'fnd enro'!F452","v":0},{"$f":"'fnd enro'!G452","v":0},{"$f":"'fnd enro'!H452","v":2},{"$f":"'fnd enro'!I452","v":0},{"$f":"'fnd enro'!J452","v":0},{"$f":"'fnd enro'!K452","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L452","v":0},{"$f":"'fnd enro'!M452","v":0},{"$f":"'fnd enro'!N452","v":1},{"$f":"'fnd enro'!O452","v":0},{"$f":"'fnd enro'!P452","v":1},{"$f":"'fnd enro'!R452","v":2},1.087,{"$f":"VALUE('fnd enro'!Q452)","v":11},null,{"$f":"(($D452*'fnd base rates'!C$107)\n+($E452*'fnd base rates'!C$108)\n+($F452*'fnd base rates'!C$109)\n+($G452*'fnd base rates'!C$110)\n+($H452*'fnd base rates'!C$111)\n+($I452*'fnd base rates'!C$112)\n+($J452*'fnd base rates'!C$113)\n+($K452*'fnd base rates'!C$114)\n+($M452*'fnd base rates'!C$116)\n+($N452*'fnd base rates'!C$117)\n+($O452*'fnd base rates'!C$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,3)))\n*$R452","v":1483.4482768619998},{"$f":"(($D452*'fnd base rates'!D$107)\n+($E452*'fnd base rates'!D$108)\n+($F452*'fnd base rates'!D$109)\n+($G452*'fnd base rates'!D$110)\n+($H452*'fnd base rates'!D$111)\n+($I452*'fnd base rates'!D$112)\n+($J452*'fnd base rates'!D$113)\n+($K452*'fnd base rates'!D$114)\n+($M452*'fnd base rates'!D$116)\n+($N452*'fnd base rates'!D$117)\n+($O452*'fnd base rates'!D$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,4)))\n*$R452","v":2531.3729899999994},{"$f":"(($D452*'fnd base rates'!E$107)\n+($E452*'fnd base rates'!E$108)\n+($F452*'fnd base rates'!E$109)\n+($G452*'fnd base rates'!E$110)\n+($H452*'fnd base rates'!E$111)\n+($I452*'fnd base rates'!E$112)\n+($J452*'fnd base rates'!E$113)\n+($K452*'fnd base rates'!E$114)\n+($M452*'fnd base rates'!E$116)\n+($N452*'fnd base rates'!E$117)\n+($O452*'fnd base rates'!E$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,5)))\n*$R452","v":14874.449375916},{"$f":"(($D452*'fnd base rates'!F$107)\n+($E452*'fnd base rates'!F$108)\n+($F452*'fnd base rates'!F$109)\n+($G452*'fnd base rates'!F$110)\n+($H452*'fnd base rates'!F$111)\n+($I452*'fnd base rates'!F$112)\n+($J452*'fnd base rates'!F$113)\n+($K452*'fnd base rates'!F$114)\n+($M452*'fnd base rates'!F$116)\n+($N452*'fnd base rates'!F$117)\n+($O452*'fnd base rates'!F$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,6)))\n*$R452","v":2531.2749991239998},{"$f":"(($D452*'fnd base rates'!G$107)\n+($E452*'fnd base rates'!G$108)\n+($F452*'fnd base rates'!G$109)\n+($G452*'fnd base rates'!G$110)\n+($H452*'fnd base rates'!G$111)\n+($I452*'fnd base rates'!G$112)\n+($J452*'fnd base rates'!G$113)\n+($K452*'fnd base rates'!G$114)\n+($M452*'fnd base rates'!G$116)\n+($N452*'fnd base rates'!G$117)\n+($O452*'fnd base rates'!G$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,7)))\n*$R452","v":710.90927001599994},{"$f":"(($D452*'fnd base rates'!H$107)\n+($E452*'fnd base rates'!H$108)\n+($F452*'fnd base rates'!H$109)\n+($G452*'fnd base rates'!H$110)\n+($H452*'fnd base rates'!H$111)\n+($I452*'fnd base rates'!H$112)\n+($J452*'fnd base rates'!H$113)\n+($K452*'fnd base rates'!H$114)\n+($M452*'fnd base rates'!H$116)\n+($N452*'fnd base rates'!H$117)\n+($O452*'fnd base rates'!H$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,8)))","v":1293.5237200000001},{"$f":"(($D452*'fnd base rates'!I$107)\n+($E452*'fnd base rates'!I$108)\n+($F452*'fnd base rates'!I$109)\n+($G452*'fnd base rates'!I$110)\n+($H452*'fnd base rates'!I$111)\n+($I452*'fnd base rates'!I$112)\n+($J452*'fnd base rates'!I$113)\n+($K452*'fnd base rates'!I$114)\n+($M452*'fnd base rates'!I$116)\n+($N452*'fnd base rates'!I$117)\n+($O452*'fnd base rates'!I$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,9)))\n*$R452","v":1199.6131999999998},{"$f":"(($D452*'fnd base rates'!J$107)\n+($E452*'fnd base rates'!J$108)\n+($F452*'fnd base rates'!J$109)\n+($G452*'fnd base rates'!J$110)\n+($H452*'fnd base rates'!J$111)\n+($I452*'fnd base rates'!J$112)\n+($J452*'fnd base rates'!J$113)\n+($K452*'fnd base rates'!J$114)\n+($M452*'fnd base rates'!J$116)\n+($N452*'fnd base rates'!J$117)\n+($O452*'fnd base rates'!J$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,10)))\n*$R452","v":1724.2646199999999},{"$f":"(($D452*'fnd base rates'!K$107)\n+($E452*'fnd base rates'!K$108)\n+($F452*'fnd base rates'!K$109)\n+($G452*'fnd base rates'!K$110)\n+($H452*'fnd base rates'!K$111)\n+($I452*'fnd base rates'!K$112)\n+($J452*'fnd base rates'!K$113)\n+($K452*'fnd base rates'!K$114)\n+($M452*'fnd base rates'!K$116)\n+($N452*'fnd base rates'!K$117)\n+($O452*'fnd base rates'!K$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,11)))\n*$R452","v":3112.704979306},{"$f":"(($D452*'fnd base rates'!L$107)\n+($E452*'fnd base rates'!L$108)\n+($F452*'fnd base rates'!L$109)\n+($G452*'fnd base rates'!L$110)\n+($H452*'fnd base rates'!L$111)\n+($I452*'fnd base rates'!L$112)\n+($J452*'fnd base rates'!L$113)\n+($K452*'fnd base rates'!L$114)\n+($M452*'fnd base rates'!L$116)\n+($N452*'fnd base rates'!L$117)\n+($O452*'fnd base rates'!L$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,12)))","v":4964.0806599999996},{"$f":"(($D452*'fnd base rates'!M$107)\n+($E452*'fnd base rates'!M$108)\n+($F452*'fnd base rates'!M$109)\n+($G452*'fnd base rates'!M$110)\n+($H452*'fnd base rates'!M$111)\n+($I452*'fnd base rates'!M$112)\n+($J452*'fnd base rates'!M$113)\n+($K452*'fnd base rates'!M$114)\n+($M452*'fnd base rates'!M$116)\n+($N452*'fnd base rates'!M$117)\n+($O452*'fnd base rates'!M$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,13)))","v":0},34425.642091223999,null,463035093,"463","035","093",1,2,34425.642091223999,17213,4648,12565,null,null,null,null,null,null,0,null,0]
["463",463035099,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D453","v":0},{"$f":"'fnd enro'!E453","v":0},{"$f":"'fnd enro'!F453","v":0},{"$f":"'fnd enro'!G453","v":1},{"$f":"'fnd enro'!H453","v":0},{"$f":"'fnd enro'!I453","v":0},{"$f":"'fnd enro'!J453","v":0},{"$f":"'fnd enro'!K453","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L453","v":0},{"$f":"'fnd enro'!M453","v":0},{"$f":"'fnd enro'!N453","v":0},{"$f":"'fnd enro'!O453","v":0},{"$f":"'fnd enro'!P453","v":0},{"$f":"'fnd enro'!R453","v":1},1.087,{"$f":"VALUE('fnd enro'!Q453)","v":5},null,{"$f":"(($D453*'fnd base rates'!C$107)\n+($E453*'fnd base rates'!C$108)\n+($F453*'fnd base rates'!C$109)\n+($G453*'fnd base rates'!C$110)\n+($H453*'fnd base rates'!C$111)\n+($I453*'fnd base rates'!C$112)\n+($J453*'fnd base rates'!C$113)\n+($K453*'fnd base rates'!C$114)\n+($M453*'fnd base rates'!C$116)\n+($N453*'fnd base rates'!C$117)\n+($O453*'fnd base rates'!C$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,3)))\n*$R453","v":619.95839843099986},{"$f":"(($D453*'fnd base rates'!D$107)\n+($E453*'fnd base rates'!D$108)\n+($F453*'fnd base rates'!D$109)\n+($G453*'fnd base rates'!D$110)\n+($H453*'fnd base rates'!D$111)\n+($I453*'fnd base rates'!D$112)\n+($J453*'fnd base rates'!D$113)\n+($K453*'fnd base rates'!D$114)\n+($M453*'fnd base rates'!D$116)\n+($N453*'fnd base rates'!D$117)\n+($O453*'fnd base rates'!D$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,4)))\n*$R453","v":880.79609999999991},{"$f":"(($D453*'fnd base rates'!E$107)\n+($E453*'fnd base rates'!E$108)\n+($F453*'fnd base rates'!E$109)\n+($G453*'fnd base rates'!E$110)\n+($H453*'fnd base rates'!E$111)\n+($I453*'fnd base rates'!E$112)\n+($J453*'fnd base rates'!E$113)\n+($K453*'fnd base rates'!E$114)\n+($M453*'fnd base rates'!E$116)\n+($N453*'fnd base rates'!E$117)\n+($O453*'fnd base rates'!E$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,5)))\n*$R453","v":4475.1170779579998},{"$f":"(($D453*'fnd base rates'!F$107)\n+($E453*'fnd base rates'!F$108)\n+($F453*'fnd base rates'!F$109)\n+($G453*'fnd base rates'!F$110)\n+($H453*'fnd base rates'!F$111)\n+($I453*'fnd base rates'!F$112)\n+($J453*'fnd base rates'!F$113)\n+($K453*'fnd base rates'!F$114)\n+($M453*'fnd base rates'!F$116)\n+($N453*'fnd base rates'!F$117)\n+($O453*'fnd base rates'!F$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,6)))\n*$R453","v":1443.378304562},{"$f":"(($D453*'fnd base rates'!G$107)\n+($E453*'fnd base rates'!G$108)\n+($F453*'fnd base rates'!G$109)\n+($G453*'fnd base rates'!G$110)\n+($H453*'fnd base rates'!G$111)\n+($I453*'fnd base rates'!G$112)\n+($J453*'fnd base rates'!G$113)\n+($K453*'fnd base rates'!G$114)\n+($M453*'fnd base rates'!G$116)\n+($N453*'fnd base rates'!G$117)\n+($O453*'fnd base rates'!G$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,7)))\n*$R453","v":180.88787000799999},{"$f":"(($D453*'fnd base rates'!H$107)\n+($E453*'fnd base rates'!H$108)\n+($F453*'fnd base rates'!H$109)\n+($G453*'fnd base rates'!H$110)\n+($H453*'fnd base rates'!H$111)\n+($I453*'fnd base rates'!H$112)\n+($J453*'fnd base rates'!H$113)\n+($K453*'fnd base rates'!H$114)\n+($M453*'fnd base rates'!H$116)\n+($N453*'fnd base rates'!H$117)\n+($O453*'fnd base rates'!H$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D453*'fnd base rates'!I$107)\n+($E453*'fnd base rates'!I$108)\n+($F453*'fnd base rates'!I$109)\n+($G453*'fnd base rates'!I$110)\n+($H453*'fnd base rates'!I$111)\n+($I453*'fnd base rates'!I$112)\n+($J453*'fnd base rates'!I$113)\n+($K453*'fnd base rates'!I$114)\n+($M453*'fnd base rates'!I$116)\n+($N453*'fnd base rates'!I$117)\n+($O453*'fnd base rates'!I$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,9)))\n*$R453","v":411.48385000000002},{"$f":"(($D453*'fnd base rates'!J$107)\n+($E453*'fnd base rates'!J$108)\n+($F453*'fnd base rates'!J$109)\n+($G453*'fnd base rates'!J$110)\n+($H453*'fnd base rates'!J$111)\n+($I453*'fnd base rates'!J$112)\n+($J453*'fnd base rates'!J$113)\n+($K453*'fnd base rates'!J$114)\n+($M453*'fnd base rates'!J$116)\n+($N453*'fnd base rates'!J$117)\n+($O453*'fnd base rates'!J$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,10)))\n*$R453","v":175.35484},{"$f":"(($D453*'fnd base rates'!K$107)\n+($E453*'fnd base rates'!K$108)\n+($F453*'fnd base rates'!K$109)\n+($G453*'fnd base rates'!K$110)\n+($H453*'fnd base rates'!K$111)\n+($I453*'fnd base rates'!K$112)\n+($J453*'fnd base rates'!K$113)\n+($K453*'fnd base rates'!K$114)\n+($M453*'fnd base rates'!K$116)\n+($N453*'fnd base rates'!K$117)\n+($O453*'fnd base rates'!K$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,11)))\n*$R453","v":1269.248614653},{"$f":"(($D453*'fnd base rates'!L$107)\n+($E453*'fnd base rates'!L$108)\n+($F453*'fnd base rates'!L$109)\n+($G453*'fnd base rates'!L$110)\n+($H453*'fnd base rates'!L$111)\n+($I453*'fnd base rates'!L$112)\n+($J453*'fnd base rates'!L$113)\n+($K453*'fnd base rates'!L$114)\n+($M453*'fnd base rates'!L$116)\n+($N453*'fnd base rates'!L$117)\n+($O453*'fnd base rates'!L$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D453*'fnd base rates'!M$107)\n+($E453*'fnd base rates'!M$108)\n+($F453*'fnd base rates'!M$109)\n+($G453*'fnd base rates'!M$110)\n+($H453*'fnd base rates'!M$111)\n+($I453*'fnd base rates'!M$112)\n+($J453*'fnd base rates'!M$113)\n+($K453*'fnd base rates'!M$114)\n+($M453*'fnd base rates'!M$116)\n+($N453*'fnd base rates'!M$117)\n+($O453*'fnd base rates'!M$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,13)))","v":0},11793.757245612001,null,463035099,"463","035","099",1,1,11793.757245612001,11794,-2398,14192,null,null,null,null,null,null,0,null,0]
["463",463035133,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D454","v":0},{"$f":"'fnd enro'!E454","v":0},{"$f":"'fnd enro'!F454","v":0},{"$f":"'fnd enro'!G454","v":0},{"$f":"'fnd enro'!H454","v":1},{"$f":"'fnd enro'!I454","v":0},{"$f":"'fnd enro'!J454","v":0},{"$f":"'fnd enro'!K454","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L454","v":0},{"$f":"'fnd enro'!M454","v":0},{"$f":"'fnd enro'!N454","v":0},{"$f":"'fnd enro'!O454","v":0},{"$f":"'fnd enro'!P454","v":1},{"$f":"'fnd enro'!R454","v":1},1.087,{"$f":"VALUE('fnd enro'!Q454)","v":9},null,{"$f":"(($D454*'fnd base rates'!C$107)\n+($E454*'fnd base rates'!C$108)\n+($F454*'fnd base rates'!C$109)\n+($G454*'fnd base rates'!C$110)\n+($H454*'fnd base rates'!C$111)\n+($I454*'fnd base rates'!C$112)\n+($J454*'fnd base rates'!C$113)\n+($K454*'fnd base rates'!C$114)\n+($M454*'fnd base rates'!C$116)\n+($N454*'fnd base rates'!C$117)\n+($O454*'fnd base rates'!C$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,3)))\n*$R454","v":718.54929843100001},{"$f":"(($D454*'fnd base rates'!D$107)\n+($E454*'fnd base rates'!D$108)\n+($F454*'fnd base rates'!D$109)\n+($G454*'fnd base rates'!D$110)\n+($H454*'fnd base rates'!D$111)\n+($I454*'fnd base rates'!D$112)\n+($J454*'fnd base rates'!D$113)\n+($K454*'fnd base rates'!D$114)\n+($M454*'fnd base rates'!D$116)\n+($N454*'fnd base rates'!D$117)\n+($O454*'fnd base rates'!D$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,4)))\n*$R454","v":1347.9234799999999},{"$f":"(($D454*'fnd base rates'!E$107)\n+($E454*'fnd base rates'!E$108)\n+($F454*'fnd base rates'!E$109)\n+($G454*'fnd base rates'!E$110)\n+($H454*'fnd base rates'!E$111)\n+($I454*'fnd base rates'!E$112)\n+($J454*'fnd base rates'!E$113)\n+($K454*'fnd base rates'!E$114)\n+($M454*'fnd base rates'!E$116)\n+($N454*'fnd base rates'!E$117)\n+($O454*'fnd base rates'!E$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,5)))\n*$R454","v":8550.5735679579993},{"$f":"(($D454*'fnd base rates'!F$107)\n+($E454*'fnd base rates'!F$108)\n+($F454*'fnd base rates'!F$109)\n+($G454*'fnd base rates'!F$110)\n+($H454*'fnd base rates'!F$111)\n+($I454*'fnd base rates'!F$112)\n+($J454*'fnd base rates'!F$113)\n+($K454*'fnd base rates'!F$114)\n+($M454*'fnd base rates'!F$116)\n+($N454*'fnd base rates'!F$117)\n+($O454*'fnd base rates'!F$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,6)))\n*$R454","v":1153.1927845619998},{"$f":"(($D454*'fnd base rates'!G$107)\n+($E454*'fnd base rates'!G$108)\n+($F454*'fnd base rates'!G$109)\n+($G454*'fnd base rates'!G$110)\n+($H454*'fnd base rates'!G$111)\n+($I454*'fnd base rates'!G$112)\n+($J454*'fnd base rates'!G$113)\n+($K454*'fnd base rates'!G$114)\n+($M454*'fnd base rates'!G$116)\n+($N454*'fnd base rates'!G$117)\n+($O454*'fnd base rates'!G$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,7)))\n*$R454","v":415.52769000799998},{"$f":"(($D454*'fnd base rates'!H$107)\n+($E454*'fnd base rates'!H$108)\n+($F454*'fnd base rates'!H$109)\n+($G454*'fnd base rates'!H$110)\n+($H454*'fnd base rates'!H$111)\n+($I454*'fnd base rates'!H$112)\n+($J454*'fnd base rates'!H$113)\n+($K454*'fnd base rates'!H$114)\n+($M454*'fnd base rates'!H$116)\n+($N454*'fnd base rates'!H$117)\n+($O454*'fnd base rates'!H$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D454*'fnd base rates'!I$107)\n+($E454*'fnd base rates'!I$108)\n+($F454*'fnd base rates'!I$109)\n+($G454*'fnd base rates'!I$110)\n+($H454*'fnd base rates'!I$111)\n+($I454*'fnd base rates'!I$112)\n+($J454*'fnd base rates'!I$113)\n+($K454*'fnd base rates'!I$114)\n+($M454*'fnd base rates'!I$116)\n+($N454*'fnd base rates'!I$117)\n+($O454*'fnd base rates'!I$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,9)))\n*$R454","v":628.56862000000001},{"$f":"(($D454*'fnd base rates'!J$107)\n+($E454*'fnd base rates'!J$108)\n+($F454*'fnd base rates'!J$109)\n+($G454*'fnd base rates'!J$110)\n+($H454*'fnd base rates'!J$111)\n+($I454*'fnd base rates'!J$112)\n+($J454*'fnd base rates'!J$113)\n+($K454*'fnd base rates'!J$114)\n+($M454*'fnd base rates'!J$116)\n+($N454*'fnd base rates'!J$117)\n+($O454*'fnd base rates'!J$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,10)))\n*$R454","v":1245.95201},{"$f":"(($D454*'fnd base rates'!K$107)\n+($E454*'fnd base rates'!K$108)\n+($F454*'fnd base rates'!K$109)\n+($G454*'fnd base rates'!K$110)\n+($H454*'fnd base rates'!K$111)\n+($I454*'fnd base rates'!K$112)\n+($J454*'fnd base rates'!K$113)\n+($K454*'fnd base rates'!K$114)\n+($M454*'fnd base rates'!K$116)\n+($N454*'fnd base rates'!K$117)\n+($O454*'fnd base rates'!K$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,11)))\n*$R454","v":1363.5893446530001},{"$f":"(($D454*'fnd base rates'!L$107)\n+($E454*'fnd base rates'!L$108)\n+($F454*'fnd base rates'!L$109)\n+($G454*'fnd base rates'!L$110)\n+($H454*'fnd base rates'!L$111)\n+($I454*'fnd base rates'!L$112)\n+($J454*'fnd base rates'!L$113)\n+($K454*'fnd base rates'!L$114)\n+($M454*'fnd base rates'!L$116)\n+($N454*'fnd base rates'!L$117)\n+($O454*'fnd base rates'!L$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,12)))","v":2609.1553299999996},{"$f":"(($D454*'fnd base rates'!M$107)\n+($E454*'fnd base rates'!M$108)\n+($F454*'fnd base rates'!M$109)\n+($G454*'fnd base rates'!M$110)\n+($H454*'fnd base rates'!M$111)\n+($I454*'fnd base rates'!M$112)\n+($J454*'fnd base rates'!M$113)\n+($K454*'fnd base rates'!M$114)\n+($M454*'fnd base rates'!M$116)\n+($N454*'fnd base rates'!M$117)\n+($O454*'fnd base rates'!M$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,13)))","v":0},18618.898985611999,null,463035133,"463","035","133",1,1,18618.898985611999,18619,-552,19171,null,null,null,null,null,null,0,null,0]
["463",463035207,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D455","v":0},{"$f":"'fnd enro'!E455","v":0},{"$f":"'fnd enro'!F455","v":0},{"$f":"'fnd enro'!G455","v":0},{"$f":"'fnd enro'!H455","v":1},{"$f":"'fnd enro'!I455","v":0},{"$f":"'fnd enro'!J455","v":0},{"$f":"'fnd enro'!K455","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L455","v":0},{"$f":"'fnd enro'!M455","v":0},{"$f":"'fnd enro'!N455","v":0},{"$f":"'fnd enro'!O455","v":0},{"$f":"'fnd enro'!P455","v":1},{"$f":"'fnd enro'!R455","v":1},1.087,{"$f":"VALUE('fnd enro'!Q455)","v":3},null,{"$f":"(($D455*'fnd base rates'!C$107)\n+($E455*'fnd base rates'!C$108)\n+($F455*'fnd base rates'!C$109)\n+($G455*'fnd base rates'!C$110)\n+($H455*'fnd base rates'!C$111)\n+($I455*'fnd base rates'!C$112)\n+($J455*'fnd base rates'!C$113)\n+($K455*'fnd base rates'!C$114)\n+($M455*'fnd base rates'!C$116)\n+($N455*'fnd base rates'!C$117)\n+($O455*'fnd base rates'!C$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,3)))\n*$R455","v":686.14582843099993},{"$f":"(($D455*'fnd base rates'!D$107)\n+($E455*'fnd base rates'!D$108)\n+($F455*'fnd base rates'!D$109)\n+($G455*'fnd base rates'!D$110)\n+($H455*'fnd base rates'!D$111)\n+($I455*'fnd base rates'!D$112)\n+($J455*'fnd base rates'!D$113)\n+($K455*'fnd base rates'!D$114)\n+($M455*'fnd base rates'!D$116)\n+($N455*'fnd base rates'!D$117)\n+($O455*'fnd base rates'!D$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,4)))\n*$R455","v":1194.4282099999998},{"$f":"(($D455*'fnd base rates'!E$107)\n+($E455*'fnd base rates'!E$108)\n+($F455*'fnd base rates'!E$109)\n+($G455*'fnd base rates'!E$110)\n+($H455*'fnd base rates'!E$111)\n+($I455*'fnd base rates'!E$112)\n+($J455*'fnd base rates'!E$113)\n+($K455*'fnd base rates'!E$114)\n+($M455*'fnd base rates'!E$116)\n+($N455*'fnd base rates'!E$117)\n+($O455*'fnd base rates'!E$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,5)))\n*$R455","v":7052.0788479579996},{"$f":"(($D455*'fnd base rates'!F$107)\n+($E455*'fnd base rates'!F$108)\n+($F455*'fnd base rates'!F$109)\n+($G455*'fnd base rates'!F$110)\n+($H455*'fnd base rates'!F$111)\n+($I455*'fnd base rates'!F$112)\n+($J455*'fnd base rates'!F$113)\n+($K455*'fnd base rates'!F$114)\n+($M455*'fnd base rates'!F$116)\n+($N455*'fnd base rates'!F$117)\n+($O455*'fnd base rates'!F$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,6)))\n*$R455","v":1153.1927845619998},{"$f":"(($D455*'fnd base rates'!G$107)\n+($E455*'fnd base rates'!G$108)\n+($F455*'fnd base rates'!G$109)\n+($G455*'fnd base rates'!G$110)\n+($H455*'fnd base rates'!G$111)\n+($I455*'fnd base rates'!G$112)\n+($J455*'fnd base rates'!G$113)\n+($K455*'fnd base rates'!G$114)\n+($M455*'fnd base rates'!G$116)\n+($N455*'fnd base rates'!G$117)\n+($O455*'fnd base rates'!G$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,7)))\n*$R455","v":342.84000000799995},{"$f":"(($D455*'fnd base rates'!H$107)\n+($E455*'fnd base rates'!H$108)\n+($F455*'fnd base rates'!H$109)\n+($G455*'fnd base rates'!H$110)\n+($H455*'fnd base rates'!H$111)\n+($I455*'fnd base rates'!H$112)\n+($J455*'fnd base rates'!H$113)\n+($K455*'fnd base rates'!H$114)\n+($M455*'fnd base rates'!H$116)\n+($N455*'fnd base rates'!H$117)\n+($O455*'fnd base rates'!H$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D455*'fnd base rates'!I$107)\n+($E455*'fnd base rates'!I$108)\n+($F455*'fnd base rates'!I$109)\n+($G455*'fnd base rates'!I$110)\n+($H455*'fnd base rates'!I$111)\n+($I455*'fnd base rates'!I$112)\n+($J455*'fnd base rates'!I$113)\n+($K455*'fnd base rates'!I$114)\n+($M455*'fnd base rates'!I$116)\n+($N455*'fnd base rates'!I$117)\n+($O455*'fnd base rates'!I$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,9)))\n*$R455","v":567.89227999999991},{"$f":"(($D455*'fnd base rates'!J$107)\n+($E455*'fnd base rates'!J$108)\n+($F455*'fnd base rates'!J$109)\n+($G455*'fnd base rates'!J$110)\n+($H455*'fnd base rates'!J$111)\n+($I455*'fnd base rates'!J$112)\n+($J455*'fnd base rates'!J$113)\n+($K455*'fnd base rates'!J$114)\n+($M455*'fnd base rates'!J$116)\n+($N455*'fnd base rates'!J$117)\n+($O455*'fnd base rates'!J$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,10)))\n*$R455","v":930.64591999999993},{"$f":"(($D455*'fnd base rates'!K$107)\n+($E455*'fnd base rates'!K$108)\n+($F455*'fnd base rates'!K$109)\n+($G455*'fnd base rates'!K$110)\n+($H455*'fnd base rates'!K$111)\n+($I455*'fnd base rates'!K$112)\n+($J455*'fnd base rates'!K$113)\n+($K455*'fnd base rates'!K$114)\n+($M455*'fnd base rates'!K$116)\n+($N455*'fnd base rates'!K$117)\n+($O455*'fnd base rates'!K$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,11)))\n*$R455","v":1363.5893446530001},{"$f":"(($D455*'fnd base rates'!L$107)\n+($E455*'fnd base rates'!L$108)\n+($F455*'fnd base rates'!L$109)\n+($G455*'fnd base rates'!L$110)\n+($H455*'fnd base rates'!L$111)\n+($I455*'fnd base rates'!L$112)\n+($J455*'fnd base rates'!L$113)\n+($K455*'fnd base rates'!L$114)\n+($M455*'fnd base rates'!L$116)\n+($N455*'fnd base rates'!L$117)\n+($O455*'fnd base rates'!L$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,12)))","v":2373.44533},{"$f":"(($D455*'fnd base rates'!M$107)\n+($E455*'fnd base rates'!M$108)\n+($F455*'fnd base rates'!M$109)\n+($G455*'fnd base rates'!M$110)\n+($H455*'fnd base rates'!M$111)\n+($I455*'fnd base rates'!M$112)\n+($J455*'fnd base rates'!M$113)\n+($K455*'fnd base rates'!M$114)\n+($M455*'fnd base rates'!M$116)\n+($N455*'fnd base rates'!M$117)\n+($O455*'fnd base rates'!M$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,13)))","v":0},16239.885405612,null,463035207,"463","035","207",1,1,16239.885405612,16240,-3311,19551,null,null,null,null,null,null,0,null,0]
["463",463035220,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D456","v":0},{"$f":"'fnd enro'!E456","v":0},{"$f":"'fnd enro'!F456","v":0},{"$f":"'fnd enro'!G456","v":1},{"$f":"'fnd enro'!H456","v":0},{"$f":"'fnd enro'!I456","v":0},{"$f":"'fnd enro'!J456","v":0},{"$f":"'fnd enro'!K456","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L456","v":0},{"$f":"'fnd enro'!M456","v":0},{"$f":"'fnd enro'!N456","v":0},{"$f":"'fnd enro'!O456","v":0},{"$f":"'fnd enro'!P456","v":1},{"$f":"'fnd enro'!R456","v":1},1.087,{"$f":"VALUE('fnd enro'!Q456)","v":8},null,{"$f":"(($D456*'fnd base rates'!C$107)\n+($E456*'fnd base rates'!C$108)\n+($F456*'fnd base rates'!C$109)\n+($G456*'fnd base rates'!C$110)\n+($H456*'fnd base rates'!C$111)\n+($I456*'fnd base rates'!C$112)\n+($J456*'fnd base rates'!C$113)\n+($K456*'fnd base rates'!C$114)\n+($M456*'fnd base rates'!C$116)\n+($N456*'fnd base rates'!C$117)\n+($O456*'fnd base rates'!C$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,3)))\n*$R456","v":712.04903843099999},{"$f":"(($D456*'fnd base rates'!D$107)\n+($E456*'fnd base rates'!D$108)\n+($F456*'fnd base rates'!D$109)\n+($G456*'fnd base rates'!D$110)\n+($H456*'fnd base rates'!D$111)\n+($I456*'fnd base rates'!D$112)\n+($J456*'fnd base rates'!D$113)\n+($K456*'fnd base rates'!D$114)\n+($M456*'fnd base rates'!D$116)\n+($N456*'fnd base rates'!D$117)\n+($O456*'fnd base rates'!D$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,4)))\n*$R456","v":1317.0961599999998},{"$f":"(($D456*'fnd base rates'!E$107)\n+($E456*'fnd base rates'!E$108)\n+($F456*'fnd base rates'!E$109)\n+($G456*'fnd base rates'!E$110)\n+($H456*'fnd base rates'!E$111)\n+($I456*'fnd base rates'!E$112)\n+($J456*'fnd base rates'!E$113)\n+($K456*'fnd base rates'!E$114)\n+($M456*'fnd base rates'!E$116)\n+($N456*'fnd base rates'!E$117)\n+($O456*'fnd base rates'!E$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,5)))\n*$R456","v":8734.2765679580007},{"$f":"(($D456*'fnd base rates'!F$107)\n+($E456*'fnd base rates'!F$108)\n+($F456*'fnd base rates'!F$109)\n+($G456*'fnd base rates'!F$110)\n+($H456*'fnd base rates'!F$111)\n+($I456*'fnd base rates'!F$112)\n+($J456*'fnd base rates'!F$113)\n+($K456*'fnd base rates'!F$114)\n+($M456*'fnd base rates'!F$116)\n+($N456*'fnd base rates'!F$117)\n+($O456*'fnd base rates'!F$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,6)))\n*$R456","v":1443.378304562},{"$f":"(($D456*'fnd base rates'!G$107)\n+($E456*'fnd base rates'!G$108)\n+($F456*'fnd base rates'!G$109)\n+($G456*'fnd base rates'!G$110)\n+($H456*'fnd base rates'!G$111)\n+($I456*'fnd base rates'!G$112)\n+($J456*'fnd base rates'!G$113)\n+($K456*'fnd base rates'!G$114)\n+($M456*'fnd base rates'!G$116)\n+($N456*'fnd base rates'!G$117)\n+($O456*'fnd base rates'!G$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,7)))\n*$R456","v":387.51570000799995},{"$f":"(($D456*'fnd base rates'!H$107)\n+($E456*'fnd base rates'!H$108)\n+($F456*'fnd base rates'!H$109)\n+($G456*'fnd base rates'!H$110)\n+($H456*'fnd base rates'!H$111)\n+($I456*'fnd base rates'!H$112)\n+($J456*'fnd base rates'!H$113)\n+($K456*'fnd base rates'!H$114)\n+($M456*'fnd base rates'!H$116)\n+($N456*'fnd base rates'!H$117)\n+($O456*'fnd base rates'!H$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D456*'fnd base rates'!I$107)\n+($E456*'fnd base rates'!I$108)\n+($F456*'fnd base rates'!I$109)\n+($G456*'fnd base rates'!I$110)\n+($H456*'fnd base rates'!I$111)\n+($I456*'fnd base rates'!I$112)\n+($J456*'fnd base rates'!I$113)\n+($K456*'fnd base rates'!I$114)\n+($M456*'fnd base rates'!I$116)\n+($N456*'fnd base rates'!I$117)\n+($O456*'fnd base rates'!I$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,9)))\n*$R456","v":583.94727},{"$f":"(($D456*'fnd base rates'!J$107)\n+($E456*'fnd base rates'!J$108)\n+($F456*'fnd base rates'!J$109)\n+($G456*'fnd base rates'!J$110)\n+($H456*'fnd base rates'!J$111)\n+($I456*'fnd base rates'!J$112)\n+($J456*'fnd base rates'!J$113)\n+($K456*'fnd base rates'!J$114)\n+($M456*'fnd base rates'!J$116)\n+($N456*'fnd base rates'!J$117)\n+($O456*'fnd base rates'!J$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,10)))\n*$R456","v":1071.53199},{"$f":"(($D456*'fnd base rates'!K$107)\n+($E456*'fnd base rates'!K$108)\n+($F456*'fnd base rates'!K$109)\n+($G456*'fnd base rates'!K$110)\n+($H456*'fnd base rates'!K$111)\n+($I456*'fnd base rates'!K$112)\n+($J456*'fnd base rates'!K$113)\n+($K456*'fnd base rates'!K$114)\n+($M456*'fnd base rates'!K$116)\n+($N456*'fnd base rates'!K$117)\n+($O456*'fnd base rates'!K$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,11)))\n*$R456","v":1269.248614653},{"$f":"(($D456*'fnd base rates'!L$107)\n+($E456*'fnd base rates'!L$108)\n+($F456*'fnd base rates'!L$109)\n+($G456*'fnd base rates'!L$110)\n+($H456*'fnd base rates'!L$111)\n+($I456*'fnd base rates'!L$112)\n+($J456*'fnd base rates'!L$113)\n+($K456*'fnd base rates'!L$114)\n+($M456*'fnd base rates'!L$116)\n+($N456*'fnd base rates'!L$117)\n+($O456*'fnd base rates'!L$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,12)))","v":2452.8153299999999},{"$f":"(($D456*'fnd base rates'!M$107)\n+($E456*'fnd base rates'!M$108)\n+($F456*'fnd base rates'!M$109)\n+($G456*'fnd base rates'!M$110)\n+($H456*'fnd base rates'!M$111)\n+($I456*'fnd base rates'!M$112)\n+($J456*'fnd base rates'!M$113)\n+($K456*'fnd base rates'!M$114)\n+($M456*'fnd base rates'!M$116)\n+($N456*'fnd base rates'!M$117)\n+($O456*'fnd base rates'!M$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,13)))","v":0},18555.685835612003,null,463035220,"463","035","220",1,1,18555.685835612003,18556,1343,17213,null,null,null,null,null,null,0,null,0]
["463",463035243,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D457","v":0},{"$f":"'fnd enro'!E457","v":0},{"$f":"'fnd enro'!F457","v":0},{"$f":"'fnd enro'!G457","v":1},{"$f":"'fnd enro'!H457","v":1},{"$f":"'fnd enro'!I457","v":0},{"$f":"'fnd enro'!J457","v":0},{"$f":"'fnd enro'!K457","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L457","v":0},{"$f":"'fnd enro'!M457","v":0},{"$f":"'fnd enro'!N457","v":0},{"$f":"'fnd enro'!O457","v":0},{"$f":"'fnd enro'!P457","v":2},{"$f":"'fnd enro'!R457","v":2},1.087,{"$f":"VALUE('fnd enro'!Q457)","v":9},null,{"$f":"(($D457*'fnd base rates'!C$107)\n+($E457*'fnd base rates'!C$108)\n+($F457*'fnd base rates'!C$109)\n+($G457*'fnd base rates'!C$110)\n+($H457*'fnd base rates'!C$111)\n+($I457*'fnd base rates'!C$112)\n+($J457*'fnd base rates'!C$113)\n+($K457*'fnd base rates'!C$114)\n+($M457*'fnd base rates'!C$116)\n+($N457*'fnd base rates'!C$117)\n+($O457*'fnd base rates'!C$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,3)))\n*$R457","v":1437.098596862},{"$f":"(($D457*'fnd base rates'!D$107)\n+($E457*'fnd base rates'!D$108)\n+($F457*'fnd base rates'!D$109)\n+($G457*'fnd base rates'!D$110)\n+($H457*'fnd base rates'!D$111)\n+($I457*'fnd base rates'!D$112)\n+($J457*'fnd base rates'!D$113)\n+($K457*'fnd base rates'!D$114)\n+($M457*'fnd base rates'!D$116)\n+($N457*'fnd base rates'!D$117)\n+($O457*'fnd base rates'!D$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,4)))\n*$R457","v":2695.8469599999999},{"$f":"(($D457*'fnd base rates'!E$107)\n+($E457*'fnd base rates'!E$108)\n+($F457*'fnd base rates'!E$109)\n+($G457*'fnd base rates'!E$110)\n+($H457*'fnd base rates'!E$111)\n+($I457*'fnd base rates'!E$112)\n+($J457*'fnd base rates'!E$113)\n+($K457*'fnd base rates'!E$114)\n+($M457*'fnd base rates'!E$116)\n+($N457*'fnd base rates'!E$117)\n+($O457*'fnd base rates'!E$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,5)))\n*$R457","v":17585.764345915999},{"$f":"(($D457*'fnd base rates'!F$107)\n+($E457*'fnd base rates'!F$108)\n+($F457*'fnd base rates'!F$109)\n+($G457*'fnd base rates'!F$110)\n+($H457*'fnd base rates'!F$111)\n+($I457*'fnd base rates'!F$112)\n+($J457*'fnd base rates'!F$113)\n+($K457*'fnd base rates'!F$114)\n+($M457*'fnd base rates'!F$116)\n+($N457*'fnd base rates'!F$117)\n+($O457*'fnd base rates'!F$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,6)))\n*$R457","v":2596.5710891239996},{"$f":"(($D457*'fnd base rates'!G$107)\n+($E457*'fnd base rates'!G$108)\n+($F457*'fnd base rates'!G$109)\n+($G457*'fnd base rates'!G$110)\n+($H457*'fnd base rates'!G$111)\n+($I457*'fnd base rates'!G$112)\n+($J457*'fnd base rates'!G$113)\n+($K457*'fnd base rates'!G$114)\n+($M457*'fnd base rates'!G$116)\n+($N457*'fnd base rates'!G$117)\n+($O457*'fnd base rates'!G$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,7)))\n*$R457","v":817.64180001600005},{"$f":"(($D457*'fnd base rates'!H$107)\n+($E457*'fnd base rates'!H$108)\n+($F457*'fnd base rates'!H$109)\n+($G457*'fnd base rates'!H$110)\n+($H457*'fnd base rates'!H$111)\n+($I457*'fnd base rates'!H$112)\n+($J457*'fnd base rates'!H$113)\n+($K457*'fnd base rates'!H$114)\n+($M457*'fnd base rates'!H$116)\n+($N457*'fnd base rates'!H$117)\n+($O457*'fnd base rates'!H$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,8)))","v":1171.7337200000002},{"$f":"(($D457*'fnd base rates'!I$107)\n+($E457*'fnd base rates'!I$108)\n+($F457*'fnd base rates'!I$109)\n+($G457*'fnd base rates'!I$110)\n+($H457*'fnd base rates'!I$111)\n+($I457*'fnd base rates'!I$112)\n+($J457*'fnd base rates'!I$113)\n+($K457*'fnd base rates'!I$114)\n+($M457*'fnd base rates'!I$116)\n+($N457*'fnd base rates'!I$117)\n+($O457*'fnd base rates'!I$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,9)))\n*$R457","v":1224.7011600000001},{"$f":"(($D457*'fnd base rates'!J$107)\n+($E457*'fnd base rates'!J$108)\n+($F457*'fnd base rates'!J$109)\n+($G457*'fnd base rates'!J$110)\n+($H457*'fnd base rates'!J$111)\n+($I457*'fnd base rates'!J$112)\n+($J457*'fnd base rates'!J$113)\n+($K457*'fnd base rates'!J$114)\n+($M457*'fnd base rates'!J$116)\n+($N457*'fnd base rates'!J$117)\n+($O457*'fnd base rates'!J$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,10)))\n*$R457","v":2380.8126200000002},{"$f":"(($D457*'fnd base rates'!K$107)\n+($E457*'fnd base rates'!K$108)\n+($F457*'fnd base rates'!K$109)\n+($G457*'fnd base rates'!K$110)\n+($H457*'fnd base rates'!K$111)\n+($I457*'fnd base rates'!K$112)\n+($J457*'fnd base rates'!K$113)\n+($K457*'fnd base rates'!K$114)\n+($M457*'fnd base rates'!K$116)\n+($N457*'fnd base rates'!K$117)\n+($O457*'fnd base rates'!K$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,11)))\n*$R457","v":2632.8379593059999},{"$f":"(($D457*'fnd base rates'!L$107)\n+($E457*'fnd base rates'!L$108)\n+($F457*'fnd base rates'!L$109)\n+($G457*'fnd base rates'!L$110)\n+($H457*'fnd base rates'!L$111)\n+($I457*'fnd base rates'!L$112)\n+($J457*'fnd base rates'!L$113)\n+($K457*'fnd base rates'!L$114)\n+($M457*'fnd base rates'!L$116)\n+($N457*'fnd base rates'!L$117)\n+($O457*'fnd base rates'!L$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,12)))","v":5109.3106599999992},{"$f":"(($D457*'fnd base rates'!M$107)\n+($E457*'fnd base rates'!M$108)\n+($F457*'fnd base rates'!M$109)\n+($G457*'fnd base rates'!M$110)\n+($H457*'fnd base rates'!M$111)\n+($I457*'fnd base rates'!M$112)\n+($J457*'fnd base rates'!M$113)\n+($K457*'fnd base rates'!M$114)\n+($M457*'fnd base rates'!M$116)\n+($N457*'fnd base rates'!M$117)\n+($O457*'fnd base rates'!M$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,13)))","v":0},37652.318911224007,null,463035243,"463","035","243",1,2,37652.318911224007,18826,7032,11794,null,null,null,null,null,null,0,null,0]
["463",463035244,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D458","v":0},{"$f":"'fnd enro'!E458","v":0},{"$f":"'fnd enro'!F458","v":0},{"$f":"'fnd enro'!G458","v":4},{"$f":"'fnd enro'!H458","v":2},{"$f":"'fnd enro'!I458","v":0},{"$f":"'fnd enro'!J458","v":0},{"$f":"'fnd enro'!K458","v":0.23580000000000001},{"$f":"'fnd enro'!L458","v":0},{"$f":"'fnd enro'!M458","v":0},{"$f":"'fnd enro'!N458","v":0},{"$f":"'fnd enro'!O458","v":0},{"$f":"'fnd enro'!P458","v":3},{"$f":"'fnd enro'!R458","v":6},1.087,{"$f":"VALUE('fnd enro'!Q458)","v":10},null,{"$f":"(($D458*'fnd base rates'!C$107)\n+($E458*'fnd base rates'!C$108)\n+($F458*'fnd base rates'!C$109)\n+($G458*'fnd base rates'!C$110)\n+($H458*'fnd base rates'!C$111)\n+($I458*'fnd base rates'!C$112)\n+($J458*'fnd base rates'!C$113)\n+($K458*'fnd base rates'!C$114)\n+($M458*'fnd base rates'!C$116)\n+($N458*'fnd base rates'!C$117)\n+($O458*'fnd base rates'!C$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,3)))\n*$R458","v":4035.0238705859992},{"$f":"(($D458*'fnd base rates'!D$107)\n+($E458*'fnd base rates'!D$108)\n+($F458*'fnd base rates'!D$109)\n+($G458*'fnd base rates'!D$110)\n+($H458*'fnd base rates'!D$111)\n+($I458*'fnd base rates'!D$112)\n+($J458*'fnd base rates'!D$113)\n+($K458*'fnd base rates'!D$114)\n+($M458*'fnd base rates'!D$116)\n+($N458*'fnd base rates'!D$117)\n+($O458*'fnd base rates'!D$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,4)))\n*$R458","v":6778.640699999999},{"$f":"(($D458*'fnd base rates'!E$107)\n+($E458*'fnd base rates'!E$108)\n+($F458*'fnd base rates'!E$109)\n+($G458*'fnd base rates'!E$110)\n+($H458*'fnd base rates'!E$111)\n+($I458*'fnd base rates'!E$112)\n+($J458*'fnd base rates'!E$113)\n+($K458*'fnd base rates'!E$114)\n+($M458*'fnd base rates'!E$116)\n+($N458*'fnd base rates'!E$117)\n+($O458*'fnd base rates'!E$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,5)))\n*$R458","v":40464.431777748003},{"$f":"(($D458*'fnd base rates'!F$107)\n+($E458*'fnd base rates'!F$108)\n+($F458*'fnd base rates'!F$109)\n+($G458*'fnd base rates'!F$110)\n+($H458*'fnd base rates'!F$111)\n+($I458*'fnd base rates'!F$112)\n+($J458*'fnd base rates'!F$113)\n+($K458*'fnd base rates'!F$114)\n+($M458*'fnd base rates'!F$116)\n+($N458*'fnd base rates'!F$117)\n+($O458*'fnd base rates'!F$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,6)))\n*$R458","v":8079.8987873719998},{"$f":"(($D458*'fnd base rates'!G$107)\n+($E458*'fnd base rates'!G$108)\n+($F458*'fnd base rates'!G$109)\n+($G458*'fnd base rates'!G$110)\n+($H458*'fnd base rates'!G$111)\n+($I458*'fnd base rates'!G$112)\n+($J458*'fnd base rates'!G$113)\n+($K458*'fnd base rates'!G$114)\n+($M458*'fnd base rates'!G$116)\n+($N458*'fnd base rates'!G$117)\n+($O458*'fnd base rates'!G$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,7)))\n*$R458","v":1819.6283300479997},{"$f":"(($D458*'fnd base rates'!H$107)\n+($E458*'fnd base rates'!H$108)\n+($F458*'fnd base rates'!H$109)\n+($G458*'fnd base rates'!H$110)\n+($H458*'fnd base rates'!H$111)\n+($I458*'fnd base rates'!H$112)\n+($J458*'fnd base rates'!H$113)\n+($K458*'fnd base rates'!H$114)\n+($M458*'fnd base rates'!H$116)\n+($N458*'fnd base rates'!H$117)\n+($O458*'fnd base rates'!H$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,8)))","v":3427.8411599999999},{"$f":"(($D458*'fnd base rates'!I$107)\n+($E458*'fnd base rates'!I$108)\n+($F458*'fnd base rates'!I$109)\n+($G458*'fnd base rates'!I$110)\n+($H458*'fnd base rates'!I$111)\n+($I458*'fnd base rates'!I$112)\n+($J458*'fnd base rates'!I$113)\n+($K458*'fnd base rates'!I$114)\n+($M458*'fnd base rates'!I$116)\n+($N458*'fnd base rates'!I$117)\n+($O458*'fnd base rates'!I$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,9)))\n*$R458","v":3124.2771400000001},{"$f":"(($D458*'fnd base rates'!J$107)\n+($E458*'fnd base rates'!J$108)\n+($F458*'fnd base rates'!J$109)\n+($G458*'fnd base rates'!J$110)\n+($H458*'fnd base rates'!J$111)\n+($I458*'fnd base rates'!J$112)\n+($J458*'fnd base rates'!J$113)\n+($K458*'fnd base rates'!J$114)\n+($M458*'fnd base rates'!J$116)\n+($N458*'fnd base rates'!J$117)\n+($O458*'fnd base rates'!J$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,10)))\n*$R458","v":4342.7497899999998},{"$f":"(($D458*'fnd base rates'!K$107)\n+($E458*'fnd base rates'!K$108)\n+($F458*'fnd base rates'!K$109)\n+($G458*'fnd base rates'!K$110)\n+($H458*'fnd base rates'!K$111)\n+($I458*'fnd base rates'!K$112)\n+($J458*'fnd base rates'!K$113)\n+($K458*'fnd base rates'!K$114)\n+($M458*'fnd base rates'!K$116)\n+($N458*'fnd base rates'!K$117)\n+($O458*'fnd base rates'!K$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,11)))\n*$R458","v":7804.1731479179998},{"$f":"(($D458*'fnd base rates'!L$107)\n+($E458*'fnd base rates'!L$108)\n+($F458*'fnd base rates'!L$109)\n+($G458*'fnd base rates'!L$110)\n+($H458*'fnd base rates'!L$111)\n+($I458*'fnd base rates'!L$112)\n+($J458*'fnd base rates'!L$113)\n+($K458*'fnd base rates'!L$114)\n+($M458*'fnd base rates'!L$116)\n+($N458*'fnd base rates'!L$117)\n+($O458*'fnd base rates'!L$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,12)))","v":13209.05198},{"$f":"(($D458*'fnd base rates'!M$107)\n+($E458*'fnd base rates'!M$108)\n+($F458*'fnd base rates'!M$109)\n+($G458*'fnd base rates'!M$110)\n+($H458*'fnd base rates'!M$111)\n+($I458*'fnd base rates'!M$112)\n+($J458*'fnd base rates'!M$113)\n+($K458*'fnd base rates'!M$114)\n+($M458*'fnd base rates'!M$116)\n+($N458*'fnd base rates'!M$117)\n+($O458*'fnd base rates'!M$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,13)))","v":0},93085.716683672013,null,463035244,"463","035","244",1,6,93085.716683672013,15514,{"$f":"AO458-AQ458","v":-3105},18619,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B459,3)","v":"463"},463035251,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D459","v":0},{"$f":"'fnd enro'!E459","v":0},{"$f":"'fnd enro'!F459","v":0},{"$f":"'fnd enro'!G459","v":1},{"$f":"'fnd enro'!H459","v":0},{"$f":"'fnd enro'!I459","v":0},{"$f":"'fnd enro'!J459","v":0},{"$f":"'fnd enro'!K459","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L459","v":0},{"$f":"'fnd enro'!M459","v":0},{"$f":"'fnd enro'!N459","v":0},{"$f":"'fnd enro'!O459","v":0},{"$f":"'fnd enro'!P459","v":1},{"$f":"'fnd enro'!R459","v":1},{"$f":"VLOOKUP(B459,charterinfo_b,6)","v":1.087},{"$f":"VALUE('fnd enro'!Q459)","v":9},null,{"$f":"(($D459*'fnd base rates'!C$107)\n+($E459*'fnd base rates'!C$108)\n+($F459*'fnd base rates'!C$109)\n+($G459*'fnd base rates'!C$110)\n+($H459*'fnd base rates'!C$111)\n+($I459*'fnd base rates'!C$112)\n+($J459*'fnd base rates'!C$113)\n+($K459*'fnd base rates'!C$114)\n+($M459*'fnd base rates'!C$116)\n+($N459*'fnd base rates'!C$117)\n+($O459*'fnd base rates'!C$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,3)))\n*$R459","v":718.54929843100001},{"$f":"(($D459*'fnd base rates'!D$107)\n+($E459*'fnd base rates'!D$108)\n+($F459*'fnd base rates'!D$109)\n+($G459*'fnd base rates'!D$110)\n+($H459*'fnd base rates'!D$111)\n+($I459*'fnd base rates'!D$112)\n+($J459*'fnd base rates'!D$113)\n+($K459*'fnd base rates'!D$114)\n+($M459*'fnd base rates'!D$116)\n+($N459*'fnd base rates'!D$117)\n+($O459*'fnd base rates'!D$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,4)))\n*$R459","v":1347.9234799999999},{"$f":"(($D459*'fnd base rates'!E$107)\n+($E459*'fnd base rates'!E$108)\n+($F459*'fnd base rates'!E$109)\n+($G459*'fnd base rates'!E$110)\n+($H459*'fnd base rates'!E$111)\n+($I459*'fnd base rates'!E$112)\n+($J459*'fnd base rates'!E$113)\n+($K459*'fnd base rates'!E$114)\n+($M459*'fnd base rates'!E$116)\n+($N459*'fnd base rates'!E$117)\n+($O459*'fnd base rates'!E$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,5)))\n*$R459","v":9035.1907779579997},{"$f":"(($D459*'fnd base rates'!F$107)\n+($E459*'fnd base rates'!F$108)\n+($F459*'fnd base rates'!F$109)\n+($G459*'fnd base rates'!F$110)\n+($H459*'fnd base rates'!F$111)\n+($I459*'fnd base rates'!F$112)\n+($J459*'fnd base rates'!F$113)\n+($K459*'fnd base rates'!F$114)\n+($M459*'fnd base rates'!F$116)\n+($N459*'fnd base rates'!F$117)\n+($O459*'fnd base rates'!F$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,6)))\n*$R459","v":1443.378304562},{"$f":"(($D459*'fnd base rates'!G$107)\n+($E459*'fnd base rates'!G$108)\n+($F459*'fnd base rates'!G$109)\n+($G459*'fnd base rates'!G$110)\n+($H459*'fnd base rates'!G$111)\n+($I459*'fnd base rates'!G$112)\n+($J459*'fnd base rates'!G$113)\n+($K459*'fnd base rates'!G$114)\n+($M459*'fnd base rates'!G$116)\n+($N459*'fnd base rates'!G$117)\n+($O459*'fnd base rates'!G$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,7)))\n*$R459","v":402.11411000800001},{"$f":"(($D459*'fnd base rates'!H$107)\n+($E459*'fnd base rates'!H$108)\n+($F459*'fnd base rates'!H$109)\n+($G459*'fnd base rates'!H$110)\n+($H459*'fnd base rates'!H$111)\n+($I459*'fnd base rates'!H$112)\n+($J459*'fnd base rates'!H$113)\n+($K459*'fnd base rates'!H$114)\n+($M459*'fnd base rates'!H$116)\n+($N459*'fnd base rates'!H$117)\n+($O459*'fnd base rates'!H$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D459*'fnd base rates'!I$107)\n+($E459*'fnd base rates'!I$108)\n+($F459*'fnd base rates'!I$109)\n+($G459*'fnd base rates'!I$110)\n+($H459*'fnd base rates'!I$111)\n+($I459*'fnd base rates'!I$112)\n+($J459*'fnd base rates'!I$113)\n+($K459*'fnd base rates'!I$114)\n+($M459*'fnd base rates'!I$116)\n+($N459*'fnd base rates'!I$117)\n+($O459*'fnd base rates'!I$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,9)))\n*$R459","v":596.13254000000006},{"$f":"(($D459*'fnd base rates'!J$107)\n+($E459*'fnd base rates'!J$108)\n+($F459*'fnd base rates'!J$109)\n+($G459*'fnd base rates'!J$110)\n+($H459*'fnd base rates'!J$111)\n+($I459*'fnd base rates'!J$112)\n+($J459*'fnd base rates'!J$113)\n+($K459*'fnd base rates'!J$114)\n+($M459*'fnd base rates'!J$116)\n+($N459*'fnd base rates'!J$117)\n+($O459*'fnd base rates'!J$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,10)))\n*$R459","v":1134.86061},{"$f":"(($D459*'fnd base rates'!K$107)\n+($E459*'fnd base rates'!K$108)\n+($F459*'fnd base rates'!K$109)\n+($G459*'fnd base rates'!K$110)\n+($H459*'fnd base rates'!K$111)\n+($I459*'fnd base rates'!K$112)\n+($J459*'fnd base rates'!K$113)\n+($K459*'fnd base rates'!K$114)\n+($M459*'fnd base rates'!K$116)\n+($N459*'fnd base rates'!K$117)\n+($O459*'fnd base rates'!K$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,11)))\n*$R459","v":1269.248614653},{"$f":"(($D459*'fnd base rates'!L$107)\n+($E459*'fnd base rates'!L$108)\n+($F459*'fnd base rates'!L$109)\n+($G459*'fnd base rates'!L$110)\n+($H459*'fnd base rates'!L$111)\n+($I459*'fnd base rates'!L$112)\n+($J459*'fnd base rates'!L$113)\n+($K459*'fnd base rates'!L$114)\n+($M459*'fnd base rates'!L$116)\n+($N459*'fnd base rates'!L$117)\n+($O459*'fnd base rates'!L$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,12)))","v":2500.1553299999996},{"$f":"(($D459*'fnd base rates'!M$107)\n+($E459*'fnd base rates'!M$108)\n+($F459*'fnd base rates'!M$109)\n+($G459*'fnd base rates'!M$110)\n+($H459*'fnd base rates'!M$111)\n+($I459*'fnd base rates'!M$112)\n+($J459*'fnd base rates'!M$113)\n+($K459*'fnd base rates'!M$114)\n+($M459*'fnd base rates'!M$116)\n+($N459*'fnd base rates'!M$117)\n+($O459*'fnd base rates'!M$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U459:AE459)","v":19033.419925611997},null,{"$f":"B459","v":463035251},{"$f":"IF($B459<499999999,MID($B459,1,3),MID($B459,1,4))","v":"463"},{"$f":"IF($B459<499999999,MID($B459,4,3),MID($B459,5,3))","v":"035"},{"$f":"IF($B459<499999999,MID($B459,7,3),MID($B459,8,3))","v":"251"},{"$f":"IF(VLOOKUP(VALUE(IF(AH459<499999999,MID(AH459,4,3),MID(AH459,5,3))),distinfo,4)=R459,1,0)","v":1},1,{"$f":"AF459","v":19033.419925611997},{"$f":"IF(OR(AF459=0,AM459=0),0,ROUND(AN459/AM459,0))","v":19033},2793,16240,null,null,null,null,null,null,{"$f":"AY459-AW459","v":0},null,{"$f":"BA459-AY459","v":0}]
["464",464168030,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D460","v":0},{"$f":"'fnd enro'!E460","v":0},{"$f":"'fnd enro'!F460","v":0},{"$f":"'fnd enro'!G460","v":2},{"$f":"'fnd enro'!H460","v":3},{"$f":"'fnd enro'!I460","v":0},{"$f":"'fnd enro'!J460","v":0},{"$f":"'fnd enro'!K460","v":0.19650000000000001},{"$f":"'fnd enro'!L460","v":0},{"$f":"'fnd enro'!M460","v":0},{"$f":"'fnd enro'!N460","v":0},{"$f":"'fnd enro'!O460","v":0},{"$f":"'fnd enro'!P460","v":3},{"$f":"'fnd enro'!R460","v":5},1,{"$f":"VALUE('fnd enro'!Q460)","v":7},null,{"$f":"(($D460*'fnd base rates'!C$107)\n+($E460*'fnd base rates'!C$108)\n+($F460*'fnd base rates'!C$109)\n+($G460*'fnd base rates'!C$110)\n+($H460*'fnd base rates'!C$111)\n+($I460*'fnd base rates'!C$112)\n+($J460*'fnd base rates'!C$113)\n+($K460*'fnd base rates'!C$114)\n+($M460*'fnd base rates'!C$116)\n+($N460*'fnd base rates'!C$117)\n+($O460*'fnd base rates'!C$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,3)))\n*$R460","v":3087.8845649999998},{"$f":"(($D460*'fnd base rates'!D$107)\n+($E460*'fnd base rates'!D$108)\n+($F460*'fnd base rates'!D$109)\n+($G460*'fnd base rates'!D$110)\n+($H460*'fnd base rates'!D$111)\n+($I460*'fnd base rates'!D$112)\n+($J460*'fnd base rates'!D$113)\n+($K460*'fnd base rates'!D$114)\n+($M460*'fnd base rates'!D$116)\n+($N460*'fnd base rates'!D$117)\n+($O460*'fnd base rates'!D$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,4)))\n*$R460","v":5170.5599999999995},{"$f":"(($D460*'fnd base rates'!E$107)\n+($E460*'fnd base rates'!E$108)\n+($F460*'fnd base rates'!E$109)\n+($G460*'fnd base rates'!E$110)\n+($H460*'fnd base rates'!E$111)\n+($I460*'fnd base rates'!E$112)\n+($J460*'fnd base rates'!E$113)\n+($K460*'fnd base rates'!E$114)\n+($M460*'fnd base rates'!E$116)\n+($N460*'fnd base rates'!E$117)\n+($O460*'fnd base rates'!E$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,5)))\n*$R460","v":30171.545170000001},{"$f":"(($D460*'fnd base rates'!F$107)\n+($E460*'fnd base rates'!F$108)\n+($F460*'fnd base rates'!F$109)\n+($G460*'fnd base rates'!F$110)\n+($H460*'fnd base rates'!F$111)\n+($I460*'fnd base rates'!F$112)\n+($J460*'fnd base rates'!F$113)\n+($K460*'fnd base rates'!F$114)\n+($M460*'fnd base rates'!F$116)\n+($N460*'fnd base rates'!F$117)\n+($O460*'fnd base rates'!F$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,6)))\n*$R460","v":5838.3946300000007},{"$f":"(($D460*'fnd base rates'!G$107)\n+($E460*'fnd base rates'!G$108)\n+($F460*'fnd base rates'!G$109)\n+($G460*'fnd base rates'!G$110)\n+($H460*'fnd base rates'!G$111)\n+($I460*'fnd base rates'!G$112)\n+($J460*'fnd base rates'!G$113)\n+($K460*'fnd base rates'!G$114)\n+($M460*'fnd base rates'!G$116)\n+($N460*'fnd base rates'!G$117)\n+($O460*'fnd base rates'!G$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,7)))\n*$R460","v":1399.0509200000001},{"$f":"(($D460*'fnd base rates'!H$107)\n+($E460*'fnd base rates'!H$108)\n+($F460*'fnd base rates'!H$109)\n+($G460*'fnd base rates'!H$110)\n+($H460*'fnd base rates'!H$111)\n+($I460*'fnd base rates'!H$112)\n+($J460*'fnd base rates'!H$113)\n+($K460*'fnd base rates'!H$114)\n+($M460*'fnd base rates'!H$116)\n+($N460*'fnd base rates'!H$117)\n+($O460*'fnd base rates'!H$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,8)))","v":2854.6242999999995},{"$f":"(($D460*'fnd base rates'!I$107)\n+($E460*'fnd base rates'!I$108)\n+($F460*'fnd base rates'!I$109)\n+($G460*'fnd base rates'!I$110)\n+($H460*'fnd base rates'!I$111)\n+($I460*'fnd base rates'!I$112)\n+($J460*'fnd base rates'!I$113)\n+($K460*'fnd base rates'!I$114)\n+($M460*'fnd base rates'!I$116)\n+($N460*'fnd base rates'!I$117)\n+($O460*'fnd base rates'!I$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,9)))\n*$R460","v":2424.62},{"$f":"(($D460*'fnd base rates'!J$107)\n+($E460*'fnd base rates'!J$108)\n+($F460*'fnd base rates'!J$109)\n+($G460*'fnd base rates'!J$110)\n+($H460*'fnd base rates'!J$111)\n+($I460*'fnd base rates'!J$112)\n+($J460*'fnd base rates'!J$113)\n+($K460*'fnd base rates'!J$114)\n+($M460*'fnd base rates'!J$116)\n+($N460*'fnd base rates'!J$117)\n+($O460*'fnd base rates'!J$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,10)))\n*$R460","v":3411.83},{"$f":"(($D460*'fnd base rates'!K$107)\n+($E460*'fnd base rates'!K$108)\n+($F460*'fnd base rates'!K$109)\n+($G460*'fnd base rates'!K$110)\n+($H460*'fnd base rates'!K$111)\n+($I460*'fnd base rates'!K$112)\n+($J460*'fnd base rates'!K$113)\n+($K460*'fnd base rates'!K$114)\n+($M460*'fnd base rates'!K$116)\n+($N460*'fnd base rates'!K$117)\n+($O460*'fnd base rates'!K$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,11)))\n*$R460","v":6098.6800950000006},{"$f":"(($D460*'fnd base rates'!L$107)\n+($E460*'fnd base rates'!L$108)\n+($F460*'fnd base rates'!L$109)\n+($G460*'fnd base rates'!L$110)\n+($H460*'fnd base rates'!L$111)\n+($I460*'fnd base rates'!L$112)\n+($J460*'fnd base rates'!L$113)\n+($K460*'fnd base rates'!L$114)\n+($M460*'fnd base rates'!L$116)\n+($N460*'fnd base rates'!L$117)\n+($O460*'fnd base rates'!L$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,12)))","v":11109.166649999999},{"$f":"(($D460*'fnd base rates'!M$107)\n+($E460*'fnd base rates'!M$108)\n+($F460*'fnd base rates'!M$109)\n+($G460*'fnd base rates'!M$110)\n+($H460*'fnd base rates'!M$111)\n+($I460*'fnd base rates'!M$112)\n+($J460*'fnd base rates'!M$113)\n+($K460*'fnd base rates'!M$114)\n+($M460*'fnd base rates'!M$116)\n+($N460*'fnd base rates'!M$117)\n+($O460*'fnd base rates'!M$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,13)))","v":0},71566.35633000001,null,464168030,"464","168","030",1,5,71566.35633000001,14313,-4243,18556,null,null,null,null,null,null,0,null,0]
["464",464168035,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D461","v":0},{"$f":"'fnd enro'!E461","v":0},{"$f":"'fnd enro'!F461","v":0},{"$f":"'fnd enro'!G461","v":1},{"$f":"'fnd enro'!H461","v":0},{"$f":"'fnd enro'!I461","v":0},{"$f":"'fnd enro'!J461","v":0},{"$f":"'fnd enro'!K461","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L461","v":0},{"$f":"'fnd enro'!M461","v":0},{"$f":"'fnd enro'!N461","v":0},{"$f":"'fnd enro'!O461","v":0},{"$f":"'fnd enro'!P461","v":0},{"$f":"'fnd enro'!R461","v":1},1,{"$f":"VALUE('fnd enro'!Q461)","v":11},null,{"$f":"(($D461*'fnd base rates'!C$107)\n+($E461*'fnd base rates'!C$108)\n+($F461*'fnd base rates'!C$109)\n+($G461*'fnd base rates'!C$110)\n+($H461*'fnd base rates'!C$111)\n+($I461*'fnd base rates'!C$112)\n+($J461*'fnd base rates'!C$113)\n+($K461*'fnd base rates'!C$114)\n+($M461*'fnd base rates'!C$116)\n+($N461*'fnd base rates'!C$117)\n+($O461*'fnd base rates'!C$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,3)))\n*$R461","v":570.33891299999993},{"$f":"(($D461*'fnd base rates'!D$107)\n+($E461*'fnd base rates'!D$108)\n+($F461*'fnd base rates'!D$109)\n+($G461*'fnd base rates'!D$110)\n+($H461*'fnd base rates'!D$111)\n+($I461*'fnd base rates'!D$112)\n+($J461*'fnd base rates'!D$113)\n+($K461*'fnd base rates'!D$114)\n+($M461*'fnd base rates'!D$116)\n+($N461*'fnd base rates'!D$117)\n+($O461*'fnd base rates'!D$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,4)))\n*$R461","v":810.3},{"$f":"(($D461*'fnd base rates'!E$107)\n+($E461*'fnd base rates'!E$108)\n+($F461*'fnd base rates'!E$109)\n+($G461*'fnd base rates'!E$110)\n+($H461*'fnd base rates'!E$111)\n+($I461*'fnd base rates'!E$112)\n+($J461*'fnd base rates'!E$113)\n+($K461*'fnd base rates'!E$114)\n+($M461*'fnd base rates'!E$116)\n+($N461*'fnd base rates'!E$117)\n+($O461*'fnd base rates'!E$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,5)))\n*$R461","v":4116.9430339999999},{"$f":"(($D461*'fnd base rates'!F$107)\n+($E461*'fnd base rates'!F$108)\n+($F461*'fnd base rates'!F$109)\n+($G461*'fnd base rates'!F$110)\n+($H461*'fnd base rates'!F$111)\n+($I461*'fnd base rates'!F$112)\n+($J461*'fnd base rates'!F$113)\n+($K461*'fnd base rates'!F$114)\n+($M461*'fnd base rates'!F$116)\n+($N461*'fnd base rates'!F$117)\n+($O461*'fnd base rates'!F$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,6)))\n*$R461","v":1327.854926},{"$f":"(($D461*'fnd base rates'!G$107)\n+($E461*'fnd base rates'!G$108)\n+($F461*'fnd base rates'!G$109)\n+($G461*'fnd base rates'!G$110)\n+($H461*'fnd base rates'!G$111)\n+($I461*'fnd base rates'!G$112)\n+($J461*'fnd base rates'!G$113)\n+($K461*'fnd base rates'!G$114)\n+($M461*'fnd base rates'!G$116)\n+($N461*'fnd base rates'!G$117)\n+($O461*'fnd base rates'!G$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,7)))\n*$R461","v":166.41018399999999},{"$f":"(($D461*'fnd base rates'!H$107)\n+($E461*'fnd base rates'!H$108)\n+($F461*'fnd base rates'!H$109)\n+($G461*'fnd base rates'!H$110)\n+($H461*'fnd base rates'!H$111)\n+($I461*'fnd base rates'!H$112)\n+($J461*'fnd base rates'!H$113)\n+($K461*'fnd base rates'!H$114)\n+($M461*'fnd base rates'!H$116)\n+($N461*'fnd base rates'!H$117)\n+($O461*'fnd base rates'!H$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D461*'fnd base rates'!I$107)\n+($E461*'fnd base rates'!I$108)\n+($F461*'fnd base rates'!I$109)\n+($G461*'fnd base rates'!I$110)\n+($H461*'fnd base rates'!I$111)\n+($I461*'fnd base rates'!I$112)\n+($J461*'fnd base rates'!I$113)\n+($K461*'fnd base rates'!I$114)\n+($M461*'fnd base rates'!I$116)\n+($N461*'fnd base rates'!I$117)\n+($O461*'fnd base rates'!I$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,9)))\n*$R461","v":378.55},{"$f":"(($D461*'fnd base rates'!J$107)\n+($E461*'fnd base rates'!J$108)\n+($F461*'fnd base rates'!J$109)\n+($G461*'fnd base rates'!J$110)\n+($H461*'fnd base rates'!J$111)\n+($I461*'fnd base rates'!J$112)\n+($J461*'fnd base rates'!J$113)\n+($K461*'fnd base rates'!J$114)\n+($M461*'fnd base rates'!J$116)\n+($N461*'fnd base rates'!J$117)\n+($O461*'fnd base rates'!J$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,10)))\n*$R461","v":161.32},{"$f":"(($D461*'fnd base rates'!K$107)\n+($E461*'fnd base rates'!K$108)\n+($F461*'fnd base rates'!K$109)\n+($G461*'fnd base rates'!K$110)\n+($H461*'fnd base rates'!K$111)\n+($I461*'fnd base rates'!K$112)\n+($J461*'fnd base rates'!K$113)\n+($K461*'fnd base rates'!K$114)\n+($M461*'fnd base rates'!K$116)\n+($N461*'fnd base rates'!K$117)\n+($O461*'fnd base rates'!K$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,11)))\n*$R461","v":1167.6620190000001},{"$f":"(($D461*'fnd base rates'!L$107)\n+($E461*'fnd base rates'!L$108)\n+($F461*'fnd base rates'!L$109)\n+($G461*'fnd base rates'!L$110)\n+($H461*'fnd base rates'!L$111)\n+($I461*'fnd base rates'!L$112)\n+($J461*'fnd base rates'!L$113)\n+($K461*'fnd base rates'!L$114)\n+($M461*'fnd base rates'!L$116)\n+($N461*'fnd base rates'!L$117)\n+($O461*'fnd base rates'!L$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D461*'fnd base rates'!M$107)\n+($E461*'fnd base rates'!M$108)\n+($F461*'fnd base rates'!M$109)\n+($G461*'fnd base rates'!M$110)\n+($H461*'fnd base rates'!M$111)\n+($I461*'fnd base rates'!M$112)\n+($J461*'fnd base rates'!M$113)\n+($K461*'fnd base rates'!M$114)\n+($M461*'fnd base rates'!M$116)\n+($N461*'fnd base rates'!M$117)\n+($O461*'fnd base rates'!M$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,13)))","v":0},11036.911266000001,null,464168035,"464","168","035",1,1,11036.911266000001,11037,-7789,18826,null,null,null,null,null,null,0,null,0]
["464",464168071,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D462","v":0},{"$f":"'fnd enro'!E462","v":0},{"$f":"'fnd enro'!F462","v":0},{"$f":"'fnd enro'!G462","v":1},{"$f":"'fnd enro'!H462","v":1},{"$f":"'fnd enro'!I462","v":0},{"$f":"'fnd enro'!J462","v":0},{"$f":"'fnd enro'!K462","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L462","v":0},{"$f":"'fnd enro'!M462","v":0},{"$f":"'fnd enro'!N462","v":0},{"$f":"'fnd enro'!O462","v":0},{"$f":"'fnd enro'!P462","v":0},{"$f":"'fnd enro'!R462","v":2},1,{"$f":"VALUE('fnd enro'!Q462)","v":5},null,{"$f":"(($D462*'fnd base rates'!C$107)\n+($E462*'fnd base rates'!C$108)\n+($F462*'fnd base rates'!C$109)\n+($G462*'fnd base rates'!C$110)\n+($H462*'fnd base rates'!C$111)\n+($I462*'fnd base rates'!C$112)\n+($J462*'fnd base rates'!C$113)\n+($K462*'fnd base rates'!C$114)\n+($M462*'fnd base rates'!C$116)\n+($N462*'fnd base rates'!C$117)\n+($O462*'fnd base rates'!C$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,3)))\n*$R462","v":1140.6778259999999},{"$f":"(($D462*'fnd base rates'!D$107)\n+($E462*'fnd base rates'!D$108)\n+($F462*'fnd base rates'!D$109)\n+($G462*'fnd base rates'!D$110)\n+($H462*'fnd base rates'!D$111)\n+($I462*'fnd base rates'!D$112)\n+($J462*'fnd base rates'!D$113)\n+($K462*'fnd base rates'!D$114)\n+($M462*'fnd base rates'!D$116)\n+($N462*'fnd base rates'!D$117)\n+($O462*'fnd base rates'!D$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,4)))\n*$R462","v":1620.6},{"$f":"(($D462*'fnd base rates'!E$107)\n+($E462*'fnd base rates'!E$108)\n+($F462*'fnd base rates'!E$109)\n+($G462*'fnd base rates'!E$110)\n+($H462*'fnd base rates'!E$111)\n+($I462*'fnd base rates'!E$112)\n+($J462*'fnd base rates'!E$113)\n+($K462*'fnd base rates'!E$114)\n+($M462*'fnd base rates'!E$116)\n+($N462*'fnd base rates'!E$117)\n+($O462*'fnd base rates'!E$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,5)))\n*$R462","v":7788.0560679999999},{"$f":"(($D462*'fnd base rates'!F$107)\n+($E462*'fnd base rates'!F$108)\n+($F462*'fnd base rates'!F$109)\n+($G462*'fnd base rates'!F$110)\n+($H462*'fnd base rates'!F$111)\n+($I462*'fnd base rates'!F$112)\n+($J462*'fnd base rates'!F$113)\n+($K462*'fnd base rates'!F$114)\n+($M462*'fnd base rates'!F$116)\n+($N462*'fnd base rates'!F$117)\n+($O462*'fnd base rates'!F$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,6)))\n*$R462","v":2388.7498519999999},{"$f":"(($D462*'fnd base rates'!G$107)\n+($E462*'fnd base rates'!G$108)\n+($F462*'fnd base rates'!G$109)\n+($G462*'fnd base rates'!G$110)\n+($H462*'fnd base rates'!G$111)\n+($I462*'fnd base rates'!G$112)\n+($J462*'fnd base rates'!G$113)\n+($K462*'fnd base rates'!G$114)\n+($M462*'fnd base rates'!G$116)\n+($N462*'fnd base rates'!G$117)\n+($O462*'fnd base rates'!G$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,7)))\n*$R462","v":345.16036799999995},{"$f":"(($D462*'fnd base rates'!H$107)\n+($E462*'fnd base rates'!H$108)\n+($F462*'fnd base rates'!H$109)\n+($G462*'fnd base rates'!H$110)\n+($H462*'fnd base rates'!H$111)\n+($I462*'fnd base rates'!H$112)\n+($J462*'fnd base rates'!H$113)\n+($K462*'fnd base rates'!H$114)\n+($M462*'fnd base rates'!H$116)\n+($N462*'fnd base rates'!H$117)\n+($O462*'fnd base rates'!H$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D462*'fnd base rates'!I$107)\n+($E462*'fnd base rates'!I$108)\n+($F462*'fnd base rates'!I$109)\n+($G462*'fnd base rates'!I$110)\n+($H462*'fnd base rates'!I$111)\n+($I462*'fnd base rates'!I$112)\n+($J462*'fnd base rates'!I$113)\n+($K462*'fnd base rates'!I$114)\n+($M462*'fnd base rates'!I$116)\n+($N462*'fnd base rates'!I$117)\n+($O462*'fnd base rates'!I$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,9)))\n*$R462","v":786.94},{"$f":"(($D462*'fnd base rates'!J$107)\n+($E462*'fnd base rates'!J$108)\n+($F462*'fnd base rates'!J$109)\n+($G462*'fnd base rates'!J$110)\n+($H462*'fnd base rates'!J$111)\n+($I462*'fnd base rates'!J$112)\n+($J462*'fnd base rates'!J$113)\n+($K462*'fnd base rates'!J$114)\n+($M462*'fnd base rates'!J$116)\n+($N462*'fnd base rates'!J$117)\n+($O462*'fnd base rates'!J$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,10)))\n*$R462","v":424.84},{"$f":"(($D462*'fnd base rates'!K$107)\n+($E462*'fnd base rates'!K$108)\n+($F462*'fnd base rates'!K$109)\n+($G462*'fnd base rates'!K$110)\n+($H462*'fnd base rates'!K$111)\n+($I462*'fnd base rates'!K$112)\n+($J462*'fnd base rates'!K$113)\n+($K462*'fnd base rates'!K$114)\n+($M462*'fnd base rates'!K$116)\n+($N462*'fnd base rates'!K$117)\n+($O462*'fnd base rates'!K$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,11)))\n*$R462","v":2422.1140380000002},{"$f":"(($D462*'fnd base rates'!L$107)\n+($E462*'fnd base rates'!L$108)\n+($F462*'fnd base rates'!L$109)\n+($G462*'fnd base rates'!L$110)\n+($H462*'fnd base rates'!L$111)\n+($I462*'fnd base rates'!L$112)\n+($J462*'fnd base rates'!L$113)\n+($K462*'fnd base rates'!L$114)\n+($M462*'fnd base rates'!L$116)\n+($N462*'fnd base rates'!L$117)\n+($O462*'fnd base rates'!L$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D462*'fnd base rates'!M$107)\n+($E462*'fnd base rates'!M$108)\n+($F462*'fnd base rates'!M$109)\n+($G462*'fnd base rates'!M$110)\n+($H462*'fnd base rates'!M$111)\n+($I462*'fnd base rates'!M$112)\n+($J462*'fnd base rates'!M$113)\n+($K462*'fnd base rates'!M$114)\n+($M462*'fnd base rates'!M$116)\n+($N462*'fnd base rates'!M$117)\n+($O462*'fnd base rates'!M$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,13)))","v":0},21701.202532000003,null,464168071,"464","168","071",1,2,21701.202532000003,10851,-4663,15514,null,null,null,null,null,null,0,null,0]
["464",464168163,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D463","v":0},{"$f":"'fnd enro'!E463","v":0},{"$f":"'fnd enro'!F463","v":0},{"$f":"'fnd enro'!G463","v":3},{"$f":"'fnd enro'!H463","v":26},{"$f":"'fnd enro'!I463","v":0},{"$f":"'fnd enro'!J463","v":0},{"$f":"'fnd enro'!K463","v":1.1396999999999999},{"$f":"'fnd enro'!L463","v":0},{"$f":"'fnd enro'!M463","v":1},{"$f":"'fnd enro'!N463","v":8},{"$f":"'fnd enro'!O463","v":0},{"$f":"'fnd enro'!P463","v":15},{"$f":"'fnd enro'!R463","v":29},1,{"$f":"VALUE('fnd enro'!Q463)","v":11},null,{"$f":"(($D463*'fnd base rates'!C$107)\n+($E463*'fnd base rates'!C$108)\n+($F463*'fnd base rates'!C$109)\n+($G463*'fnd base rates'!C$110)\n+($H463*'fnd base rates'!C$111)\n+($I463*'fnd base rates'!C$112)\n+($J463*'fnd base rates'!C$113)\n+($K463*'fnd base rates'!C$114)\n+($M463*'fnd base rates'!C$116)\n+($N463*'fnd base rates'!C$117)\n+($O463*'fnd base rates'!C$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,3)))\n*$R463","v":19183.838476999998},{"$f":"(($D463*'fnd base rates'!D$107)\n+($E463*'fnd base rates'!D$108)\n+($F463*'fnd base rates'!D$109)\n+($G463*'fnd base rates'!D$110)\n+($H463*'fnd base rates'!D$111)\n+($I463*'fnd base rates'!D$112)\n+($J463*'fnd base rates'!D$113)\n+($K463*'fnd base rates'!D$114)\n+($M463*'fnd base rates'!D$116)\n+($N463*'fnd base rates'!D$117)\n+($O463*'fnd base rates'!D$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,4)))\n*$R463","v":32867.42},{"$f":"(($D463*'fnd base rates'!E$107)\n+($E463*'fnd base rates'!E$108)\n+($F463*'fnd base rates'!E$109)\n+($G463*'fnd base rates'!E$110)\n+($H463*'fnd base rates'!E$111)\n+($I463*'fnd base rates'!E$112)\n+($J463*'fnd base rates'!E$113)\n+($K463*'fnd base rates'!E$114)\n+($M463*'fnd base rates'!E$116)\n+($N463*'fnd base rates'!E$117)\n+($O463*'fnd base rates'!E$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,5)))\n*$R463","v":194148.647986},{"$f":"(($D463*'fnd base rates'!F$107)\n+($E463*'fnd base rates'!F$108)\n+($F463*'fnd base rates'!F$109)\n+($G463*'fnd base rates'!F$110)\n+($H463*'fnd base rates'!F$111)\n+($I463*'fnd base rates'!F$112)\n+($J463*'fnd base rates'!F$113)\n+($K463*'fnd base rates'!F$114)\n+($M463*'fnd base rates'!F$116)\n+($N463*'fnd base rates'!F$117)\n+($O463*'fnd base rates'!F$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,6)))\n*$R463","v":33416.352854000004},{"$f":"(($D463*'fnd base rates'!G$107)\n+($E463*'fnd base rates'!G$108)\n+($F463*'fnd base rates'!G$109)\n+($G463*'fnd base rates'!G$110)\n+($H463*'fnd base rates'!G$111)\n+($I463*'fnd base rates'!G$112)\n+($J463*'fnd base rates'!G$113)\n+($K463*'fnd base rates'!G$114)\n+($M463*'fnd base rates'!G$116)\n+($N463*'fnd base rates'!G$117)\n+($O463*'fnd base rates'!G$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,7)))\n*$R463","v":9236.1553359999998},{"$f":"(($D463*'fnd base rates'!H$107)\n+($E463*'fnd base rates'!H$108)\n+($F463*'fnd base rates'!H$109)\n+($G463*'fnd base rates'!H$110)\n+($H463*'fnd base rates'!H$111)\n+($I463*'fnd base rates'!H$112)\n+($J463*'fnd base rates'!H$113)\n+($K463*'fnd base rates'!H$114)\n+($M463*'fnd base rates'!H$116)\n+($N463*'fnd base rates'!H$117)\n+($O463*'fnd base rates'!H$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,8)))","v":17952.558939999999},{"$f":"(($D463*'fnd base rates'!I$107)\n+($E463*'fnd base rates'!I$108)\n+($F463*'fnd base rates'!I$109)\n+($G463*'fnd base rates'!I$110)\n+($H463*'fnd base rates'!I$111)\n+($I463*'fnd base rates'!I$112)\n+($J463*'fnd base rates'!I$113)\n+($K463*'fnd base rates'!I$114)\n+($M463*'fnd base rates'!I$116)\n+($N463*'fnd base rates'!I$117)\n+($O463*'fnd base rates'!I$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,9)))\n*$R463","v":15518.71},{"$f":"(($D463*'fnd base rates'!J$107)\n+($E463*'fnd base rates'!J$108)\n+($F463*'fnd base rates'!J$109)\n+($G463*'fnd base rates'!J$110)\n+($H463*'fnd base rates'!J$111)\n+($I463*'fnd base rates'!J$112)\n+($J463*'fnd base rates'!J$113)\n+($K463*'fnd base rates'!J$114)\n+($M463*'fnd base rates'!J$116)\n+($N463*'fnd base rates'!J$117)\n+($O463*'fnd base rates'!J$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,10)))\n*$R463","v":23044.639999999999},{"$f":"(($D463*'fnd base rates'!K$107)\n+($E463*'fnd base rates'!K$108)\n+($F463*'fnd base rates'!K$109)\n+($G463*'fnd base rates'!K$110)\n+($H463*'fnd base rates'!K$111)\n+($I463*'fnd base rates'!K$112)\n+($J463*'fnd base rates'!K$113)\n+($K463*'fnd base rates'!K$114)\n+($M463*'fnd base rates'!K$116)\n+($N463*'fnd base rates'!K$117)\n+($O463*'fnd base rates'!K$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,11)))\n*$R463","v":39289.348551000003},{"$f":"(($D463*'fnd base rates'!L$107)\n+($E463*'fnd base rates'!L$108)\n+($F463*'fnd base rates'!L$109)\n+($G463*'fnd base rates'!L$110)\n+($H463*'fnd base rates'!L$111)\n+($I463*'fnd base rates'!L$112)\n+($J463*'fnd base rates'!L$113)\n+($K463*'fnd base rates'!L$114)\n+($M463*'fnd base rates'!L$116)\n+($N463*'fnd base rates'!L$117)\n+($O463*'fnd base rates'!L$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,12)))","v":70159.644570000004},{"$f":"(($D463*'fnd base rates'!M$107)\n+($E463*'fnd base rates'!M$108)\n+($F463*'fnd base rates'!M$109)\n+($G463*'fnd base rates'!M$110)\n+($H463*'fnd base rates'!M$111)\n+($I463*'fnd base rates'!M$112)\n+($J463*'fnd base rates'!M$113)\n+($K463*'fnd base rates'!M$114)\n+($M463*'fnd base rates'!M$116)\n+($N463*'fnd base rates'!M$117)\n+($O463*'fnd base rates'!M$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,13)))","v":0},454817.31671400007,null,464168163,"464","168","163",1,29,454817.31671400007,15683,-3350,19033,null,null,null,null,null,null,0,null,0]
["464",464168168,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D464","v":0},{"$f":"'fnd enro'!E464","v":0},{"$f":"'fnd enro'!F464","v":0},{"$f":"'fnd enro'!G464","v":37},{"$f":"'fnd enro'!H464","v":23},{"$f":"'fnd enro'!I464","v":0},{"$f":"'fnd enro'!J464","v":0},{"$f":"'fnd enro'!K464","v":2.3580000000000001},{"$f":"'fnd enro'!L464","v":0},{"$f":"'fnd enro'!M464","v":7},{"$f":"'fnd enro'!N464","v":1},{"$f":"'fnd enro'!O464","v":0},{"$f":"'fnd enro'!P464","v":13},{"$f":"'fnd enro'!R464","v":60},1,{"$f":"VALUE('fnd enro'!Q464)","v":3},null,{"$f":"(($D464*'fnd base rates'!C$107)\n+($E464*'fnd base rates'!C$108)\n+($F464*'fnd base rates'!C$109)\n+($G464*'fnd base rates'!C$110)\n+($H464*'fnd base rates'!C$111)\n+($I464*'fnd base rates'!C$112)\n+($J464*'fnd base rates'!C$113)\n+($K464*'fnd base rates'!C$114)\n+($M464*'fnd base rates'!C$116)\n+($N464*'fnd base rates'!C$117)\n+($O464*'fnd base rates'!C$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,3)))\n*$R464","v":35907.774779999992},{"$f":"(($D464*'fnd base rates'!D$107)\n+($E464*'fnd base rates'!D$108)\n+($F464*'fnd base rates'!D$109)\n+($G464*'fnd base rates'!D$110)\n+($H464*'fnd base rates'!D$111)\n+($I464*'fnd base rates'!D$112)\n+($J464*'fnd base rates'!D$113)\n+($K464*'fnd base rates'!D$114)\n+($M464*'fnd base rates'!D$116)\n+($N464*'fnd base rates'!D$117)\n+($O464*'fnd base rates'!D$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,4)))\n*$R464","v":53936.58},{"$f":"(($D464*'fnd base rates'!E$107)\n+($E464*'fnd base rates'!E$108)\n+($F464*'fnd base rates'!E$109)\n+($G464*'fnd base rates'!E$110)\n+($H464*'fnd base rates'!E$111)\n+($I464*'fnd base rates'!E$112)\n+($J464*'fnd base rates'!E$113)\n+($K464*'fnd base rates'!E$114)\n+($M464*'fnd base rates'!E$116)\n+($N464*'fnd base rates'!E$117)\n+($O464*'fnd base rates'!E$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,5)))\n*$R464","v":284351.07204000006},{"$f":"(($D464*'fnd base rates'!F$107)\n+($E464*'fnd base rates'!F$108)\n+($F464*'fnd base rates'!F$109)\n+($G464*'fnd base rates'!F$110)\n+($H464*'fnd base rates'!F$111)\n+($I464*'fnd base rates'!F$112)\n+($J464*'fnd base rates'!F$113)\n+($K464*'fnd base rates'!F$114)\n+($M464*'fnd base rates'!F$116)\n+($N464*'fnd base rates'!F$117)\n+($O464*'fnd base rates'!F$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,6)))\n*$R464","v":75098.905559999999},{"$f":"(($D464*'fnd base rates'!G$107)\n+($E464*'fnd base rates'!G$108)\n+($F464*'fnd base rates'!G$109)\n+($G464*'fnd base rates'!G$110)\n+($H464*'fnd base rates'!G$111)\n+($I464*'fnd base rates'!G$112)\n+($J464*'fnd base rates'!G$113)\n+($K464*'fnd base rates'!G$114)\n+($M464*'fnd base rates'!G$116)\n+($N464*'fnd base rates'!G$117)\n+($O464*'fnd base rates'!G$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,7)))\n*$R464","v":12492.771040000001},{"$f":"(($D464*'fnd base rates'!H$107)\n+($E464*'fnd base rates'!H$108)\n+($F464*'fnd base rates'!H$109)\n+($G464*'fnd base rates'!H$110)\n+($H464*'fnd base rates'!H$111)\n+($I464*'fnd base rates'!H$112)\n+($J464*'fnd base rates'!H$113)\n+($K464*'fnd base rates'!H$114)\n+($M464*'fnd base rates'!H$116)\n+($N464*'fnd base rates'!H$117)\n+($O464*'fnd base rates'!H$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,8)))","v":34672.621599999991},{"$f":"(($D464*'fnd base rates'!I$107)\n+($E464*'fnd base rates'!I$108)\n+($F464*'fnd base rates'!I$109)\n+($G464*'fnd base rates'!I$110)\n+($H464*'fnd base rates'!I$111)\n+($I464*'fnd base rates'!I$112)\n+($J464*'fnd base rates'!I$113)\n+($K464*'fnd base rates'!I$114)\n+($M464*'fnd base rates'!I$116)\n+($N464*'fnd base rates'!I$117)\n+($O464*'fnd base rates'!I$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,9)))\n*$R464","v":25553.809999999998},{"$f":"(($D464*'fnd base rates'!J$107)\n+($E464*'fnd base rates'!J$108)\n+($F464*'fnd base rates'!J$109)\n+($G464*'fnd base rates'!J$110)\n+($H464*'fnd base rates'!J$111)\n+($I464*'fnd base rates'!J$112)\n+($J464*'fnd base rates'!J$113)\n+($K464*'fnd base rates'!J$114)\n+($M464*'fnd base rates'!J$116)\n+($N464*'fnd base rates'!J$117)\n+($O464*'fnd base rates'!J$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,10)))\n*$R464","v":19958.14},{"$f":"(($D464*'fnd base rates'!K$107)\n+($E464*'fnd base rates'!K$108)\n+($F464*'fnd base rates'!K$109)\n+($G464*'fnd base rates'!K$110)\n+($H464*'fnd base rates'!K$111)\n+($I464*'fnd base rates'!K$112)\n+($J464*'fnd base rates'!K$113)\n+($K464*'fnd base rates'!K$114)\n+($M464*'fnd base rates'!K$116)\n+($N464*'fnd base rates'!K$117)\n+($O464*'fnd base rates'!K$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,11)))\n*$R464","v":74743.311140000005},{"$f":"(($D464*'fnd base rates'!L$107)\n+($E464*'fnd base rates'!L$108)\n+($F464*'fnd base rates'!L$109)\n+($G464*'fnd base rates'!L$110)\n+($H464*'fnd base rates'!L$111)\n+($I464*'fnd base rates'!L$112)\n+($J464*'fnd base rates'!L$113)\n+($K464*'fnd base rates'!L$114)\n+($M464*'fnd base rates'!L$116)\n+($N464*'fnd base rates'!L$117)\n+($O464*'fnd base rates'!L$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,12)))","v":118343.01979999999},{"$f":"(($D464*'fnd base rates'!M$107)\n+($E464*'fnd base rates'!M$108)\n+($F464*'fnd base rates'!M$109)\n+($G464*'fnd base rates'!M$110)\n+($H464*'fnd base rates'!M$111)\n+($I464*'fnd base rates'!M$112)\n+($J464*'fnd base rates'!M$113)\n+($K464*'fnd base rates'!M$114)\n+($M464*'fnd base rates'!M$116)\n+($N464*'fnd base rates'!M$117)\n+($O464*'fnd base rates'!M$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,13)))","v":0},735058.0059600001,null,464168168,"464","168","168",1,60,735058.0059600001,12251,-1796,14047,null,null,null,null,null,null,0,null,0]
["464",464168196,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D465","v":0},{"$f":"'fnd enro'!E465","v":0},{"$f":"'fnd enro'!F465","v":0},{"$f":"'fnd enro'!G465","v":4},{"$f":"'fnd enro'!H465","v":5},{"$f":"'fnd enro'!I465","v":0},{"$f":"'fnd enro'!J465","v":0},{"$f":"'fnd enro'!K465","v":0.35370000000000001},{"$f":"'fnd enro'!L465","v":0},{"$f":"'fnd enro'!M465","v":0},{"$f":"'fnd enro'!N465","v":0},{"$f":"'fnd enro'!O465","v":0},{"$f":"'fnd enro'!P465","v":2},{"$f":"'fnd enro'!R465","v":9},1,{"$f":"VALUE('fnd enro'!Q465)","v":4},null,{"$f":"(($D465*'fnd base rates'!C$107)\n+($E465*'fnd base rates'!C$108)\n+($F465*'fnd base rates'!C$109)\n+($G465*'fnd base rates'!C$110)\n+($H465*'fnd base rates'!C$111)\n+($I465*'fnd base rates'!C$112)\n+($J465*'fnd base rates'!C$113)\n+($K465*'fnd base rates'!C$114)\n+($M465*'fnd base rates'!C$116)\n+($N465*'fnd base rates'!C$117)\n+($O465*'fnd base rates'!C$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,3)))\n*$R465","v":5259.8302169999997},{"$f":"(($D465*'fnd base rates'!D$107)\n+($E465*'fnd base rates'!D$108)\n+($F465*'fnd base rates'!D$109)\n+($G465*'fnd base rates'!D$110)\n+($H465*'fnd base rates'!D$111)\n+($I465*'fnd base rates'!D$112)\n+($J465*'fnd base rates'!D$113)\n+($K465*'fnd base rates'!D$114)\n+($M465*'fnd base rates'!D$116)\n+($N465*'fnd base rates'!D$117)\n+($O465*'fnd base rates'!D$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,4)))\n*$R465","v":7893.38},{"$f":"(($D465*'fnd base rates'!E$107)\n+($E465*'fnd base rates'!E$108)\n+($F465*'fnd base rates'!E$109)\n+($G465*'fnd base rates'!E$110)\n+($H465*'fnd base rates'!E$111)\n+($I465*'fnd base rates'!E$112)\n+($J465*'fnd base rates'!E$113)\n+($K465*'fnd base rates'!E$114)\n+($M465*'fnd base rates'!E$116)\n+($N465*'fnd base rates'!E$117)\n+($O465*'fnd base rates'!E$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,5)))\n*$R465","v":40687.077305999999},{"$f":"(($D465*'fnd base rates'!F$107)\n+($E465*'fnd base rates'!F$108)\n+($F465*'fnd base rates'!F$109)\n+($G465*'fnd base rates'!F$110)\n+($H465*'fnd base rates'!F$111)\n+($I465*'fnd base rates'!F$112)\n+($J465*'fnd base rates'!F$113)\n+($K465*'fnd base rates'!F$114)\n+($M465*'fnd base rates'!F$116)\n+($N465*'fnd base rates'!F$117)\n+($O465*'fnd base rates'!F$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,6)))\n*$R465","v":10615.894334000001},{"$f":"(($D465*'fnd base rates'!G$107)\n+($E465*'fnd base rates'!G$108)\n+($F465*'fnd base rates'!G$109)\n+($G465*'fnd base rates'!G$110)\n+($H465*'fnd base rates'!G$111)\n+($I465*'fnd base rates'!G$112)\n+($J465*'fnd base rates'!G$113)\n+($K465*'fnd base rates'!G$114)\n+($M465*'fnd base rates'!G$116)\n+($N465*'fnd base rates'!G$117)\n+($O465*'fnd base rates'!G$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,7)))\n*$R465","v":1843.871656},{"$f":"(($D465*'fnd base rates'!H$107)\n+($E465*'fnd base rates'!H$108)\n+($F465*'fnd base rates'!H$109)\n+($G465*'fnd base rates'!H$110)\n+($H465*'fnd base rates'!H$111)\n+($I465*'fnd base rates'!H$112)\n+($J465*'fnd base rates'!H$113)\n+($K465*'fnd base rates'!H$114)\n+($M465*'fnd base rates'!H$116)\n+($N465*'fnd base rates'!H$117)\n+($O465*'fnd base rates'!H$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,8)))","v":5035.6917400000002},{"$f":"(($D465*'fnd base rates'!I$107)\n+($E465*'fnd base rates'!I$108)\n+($F465*'fnd base rates'!I$109)\n+($G465*'fnd base rates'!I$110)\n+($H465*'fnd base rates'!I$111)\n+($I465*'fnd base rates'!I$112)\n+($J465*'fnd base rates'!I$113)\n+($K465*'fnd base rates'!I$114)\n+($M465*'fnd base rates'!I$116)\n+($N465*'fnd base rates'!I$117)\n+($O465*'fnd base rates'!I$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,9)))\n*$R465","v":3793.5899999999997},{"$f":"(($D465*'fnd base rates'!J$107)\n+($E465*'fnd base rates'!J$108)\n+($F465*'fnd base rates'!J$109)\n+($G465*'fnd base rates'!J$110)\n+($H465*'fnd base rates'!J$111)\n+($I465*'fnd base rates'!J$112)\n+($J465*'fnd base rates'!J$113)\n+($K465*'fnd base rates'!J$114)\n+($M465*'fnd base rates'!J$116)\n+($N465*'fnd base rates'!J$117)\n+($O465*'fnd base rates'!J$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,10)))\n*$R465","v":3196.68},{"$f":"(($D465*'fnd base rates'!K$107)\n+($E465*'fnd base rates'!K$108)\n+($F465*'fnd base rates'!K$109)\n+($G465*'fnd base rates'!K$110)\n+($H465*'fnd base rates'!K$111)\n+($I465*'fnd base rates'!K$112)\n+($J465*'fnd base rates'!K$113)\n+($K465*'fnd base rates'!K$114)\n+($M465*'fnd base rates'!K$116)\n+($N465*'fnd base rates'!K$117)\n+($O465*'fnd base rates'!K$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,11)))\n*$R465","v":10942.908171000001},{"$f":"(($D465*'fnd base rates'!L$107)\n+($E465*'fnd base rates'!L$108)\n+($F465*'fnd base rates'!L$109)\n+($G465*'fnd base rates'!L$110)\n+($H465*'fnd base rates'!L$111)\n+($I465*'fnd base rates'!L$112)\n+($J465*'fnd base rates'!L$113)\n+($K465*'fnd base rates'!L$114)\n+($M465*'fnd base rates'!L$116)\n+($N465*'fnd base rates'!L$117)\n+($O465*'fnd base rates'!L$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,12)))","v":17593.31797},{"$f":"(($D465*'fnd base rates'!M$107)\n+($E465*'fnd base rates'!M$108)\n+($F465*'fnd base rates'!M$109)\n+($G465*'fnd base rates'!M$110)\n+($H465*'fnd base rates'!M$111)\n+($I465*'fnd base rates'!M$112)\n+($J465*'fnd base rates'!M$113)\n+($K465*'fnd base rates'!M$114)\n+($M465*'fnd base rates'!M$116)\n+($N465*'fnd base rates'!M$117)\n+($O465*'fnd base rates'!M$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,13)))","v":0},106862.241394,null,464168196,"464","168","196",1,9,106862.241394,11874,837,11037,null,null,null,null,null,null,0,null,0]
["464",464168229,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D466","v":0},{"$f":"'fnd enro'!E466","v":0},{"$f":"'fnd enro'!F466","v":0},{"$f":"'fnd enro'!G466","v":8},{"$f":"'fnd enro'!H466","v":6},{"$f":"'fnd enro'!I466","v":0},{"$f":"'fnd enro'!J466","v":0},{"$f":"'fnd enro'!K466","v":0.55020000000000002},{"$f":"'fnd enro'!L466","v":0},{"$f":"'fnd enro'!M466","v":1},{"$f":"'fnd enro'!N466","v":0},{"$f":"'fnd enro'!O466","v":0},{"$f":"'fnd enro'!P466","v":6},{"$f":"'fnd enro'!R466","v":14},1,{"$f":"VALUE('fnd enro'!Q466)","v":9},null,{"$f":"(($D466*'fnd base rates'!C$107)\n+($E466*'fnd base rates'!C$108)\n+($F466*'fnd base rates'!C$109)\n+($G466*'fnd base rates'!C$110)\n+($H466*'fnd base rates'!C$111)\n+($I466*'fnd base rates'!C$112)\n+($J466*'fnd base rates'!C$113)\n+($K466*'fnd base rates'!C$114)\n+($M466*'fnd base rates'!C$116)\n+($N466*'fnd base rates'!C$117)\n+($O466*'fnd base rates'!C$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,3)))\n*$R466","v":8640.0347820000006},{"$f":"(($D466*'fnd base rates'!D$107)\n+($E466*'fnd base rates'!D$108)\n+($F466*'fnd base rates'!D$109)\n+($G466*'fnd base rates'!D$110)\n+($H466*'fnd base rates'!D$111)\n+($I466*'fnd base rates'!D$112)\n+($J466*'fnd base rates'!D$113)\n+($K466*'fnd base rates'!D$114)\n+($M466*'fnd base rates'!D$116)\n+($N466*'fnd base rates'!D$117)\n+($O466*'fnd base rates'!D$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,4)))\n*$R466","v":14117.039999999999},{"$f":"(($D466*'fnd base rates'!E$107)\n+($E466*'fnd base rates'!E$108)\n+($F466*'fnd base rates'!E$109)\n+($G466*'fnd base rates'!E$110)\n+($H466*'fnd base rates'!E$111)\n+($I466*'fnd base rates'!E$112)\n+($J466*'fnd base rates'!E$113)\n+($K466*'fnd base rates'!E$114)\n+($M466*'fnd base rates'!E$116)\n+($N466*'fnd base rates'!E$117)\n+($O466*'fnd base rates'!E$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,5)))\n*$R466","v":81493.582476000011},{"$f":"(($D466*'fnd base rates'!F$107)\n+($E466*'fnd base rates'!F$108)\n+($F466*'fnd base rates'!F$109)\n+($G466*'fnd base rates'!F$110)\n+($H466*'fnd base rates'!F$111)\n+($I466*'fnd base rates'!F$112)\n+($J466*'fnd base rates'!F$113)\n+($K466*'fnd base rates'!F$114)\n+($M466*'fnd base rates'!F$116)\n+($N466*'fnd base rates'!F$117)\n+($O466*'fnd base rates'!F$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,6)))\n*$R466","v":17182.608964000003},{"$f":"(($D466*'fnd base rates'!G$107)\n+($E466*'fnd base rates'!G$108)\n+($F466*'fnd base rates'!G$109)\n+($G466*'fnd base rates'!G$110)\n+($H466*'fnd base rates'!G$111)\n+($I466*'fnd base rates'!G$112)\n+($J466*'fnd base rates'!G$113)\n+($K466*'fnd base rates'!G$114)\n+($M466*'fnd base rates'!G$116)\n+($N466*'fnd base rates'!G$117)\n+($O466*'fnd base rates'!G$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,7)))\n*$R466","v":3680.4425760000004},{"$f":"(($D466*'fnd base rates'!H$107)\n+($E466*'fnd base rates'!H$108)\n+($F466*'fnd base rates'!H$109)\n+($G466*'fnd base rates'!H$110)\n+($H466*'fnd base rates'!H$111)\n+($I466*'fnd base rates'!H$112)\n+($J466*'fnd base rates'!H$113)\n+($K466*'fnd base rates'!H$114)\n+($M466*'fnd base rates'!H$116)\n+($N466*'fnd base rates'!H$117)\n+($O466*'fnd base rates'!H$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,8)))","v":8091.45604},{"$f":"(($D466*'fnd base rates'!I$107)\n+($E466*'fnd base rates'!I$108)\n+($F466*'fnd base rates'!I$109)\n+($G466*'fnd base rates'!I$110)\n+($H466*'fnd base rates'!I$111)\n+($I466*'fnd base rates'!I$112)\n+($J466*'fnd base rates'!I$113)\n+($K466*'fnd base rates'!I$114)\n+($M466*'fnd base rates'!I$116)\n+($N466*'fnd base rates'!I$117)\n+($O466*'fnd base rates'!I$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,9)))\n*$R466","v":6581.27},{"$f":"(($D466*'fnd base rates'!J$107)\n+($E466*'fnd base rates'!J$108)\n+($F466*'fnd base rates'!J$109)\n+($G466*'fnd base rates'!J$110)\n+($H466*'fnd base rates'!J$111)\n+($I466*'fnd base rates'!J$112)\n+($J466*'fnd base rates'!J$113)\n+($K466*'fnd base rates'!J$114)\n+($M466*'fnd base rates'!J$116)\n+($N466*'fnd base rates'!J$117)\n+($O466*'fnd base rates'!J$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,10)))\n*$R466","v":8195.7200000000012},{"$f":"(($D466*'fnd base rates'!K$107)\n+($E466*'fnd base rates'!K$108)\n+($F466*'fnd base rates'!K$109)\n+($G466*'fnd base rates'!K$110)\n+($H466*'fnd base rates'!K$111)\n+($I466*'fnd base rates'!K$112)\n+($J466*'fnd base rates'!K$113)\n+($K466*'fnd base rates'!K$114)\n+($M466*'fnd base rates'!K$116)\n+($N466*'fnd base rates'!K$117)\n+($O466*'fnd base rates'!K$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,11)))\n*$R466","v":17201.258266000001},{"$f":"(($D466*'fnd base rates'!L$107)\n+($E466*'fnd base rates'!L$108)\n+($F466*'fnd base rates'!L$109)\n+($G466*'fnd base rates'!L$110)\n+($H466*'fnd base rates'!L$111)\n+($I466*'fnd base rates'!L$112)\n+($J466*'fnd base rates'!L$113)\n+($K466*'fnd base rates'!L$114)\n+($M466*'fnd base rates'!L$116)\n+($N466*'fnd base rates'!L$117)\n+($O466*'fnd base rates'!L$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,12)))","v":30240.684619999996},{"$f":"(($D466*'fnd base rates'!M$107)\n+($E466*'fnd base rates'!M$108)\n+($F466*'fnd base rates'!M$109)\n+($G466*'fnd base rates'!M$110)\n+($H466*'fnd base rates'!M$111)\n+($I466*'fnd base rates'!M$112)\n+($J466*'fnd base rates'!M$113)\n+($K466*'fnd base rates'!M$114)\n+($M466*'fnd base rates'!M$116)\n+($N466*'fnd base rates'!M$117)\n+($O466*'fnd base rates'!M$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,13)))","v":0},195424.09772399996,null,464168229,"464","168","229",1,14,195424.09772399996,13959,3108,10851,null,null,null,null,null,null,0,null,0]
["464",464168248,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D467","v":0},{"$f":"'fnd enro'!E467","v":0},{"$f":"'fnd enro'!F467","v":0},{"$f":"'fnd enro'!G467","v":0},{"$f":"'fnd enro'!H467","v":1},{"$f":"'fnd enro'!I467","v":0},{"$f":"'fnd enro'!J467","v":0},{"$f":"'fnd enro'!K467","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L467","v":0},{"$f":"'fnd enro'!M467","v":0},{"$f":"'fnd enro'!N467","v":0},{"$f":"'fnd enro'!O467","v":0},{"$f":"'fnd enro'!P467","v":1},{"$f":"'fnd enro'!R467","v":1},1,{"$f":"VALUE('fnd enro'!Q467)","v":11},null,{"$f":"(($D467*'fnd base rates'!C$107)\n+($E467*'fnd base rates'!C$108)\n+($F467*'fnd base rates'!C$109)\n+($G467*'fnd base rates'!C$110)\n+($H467*'fnd base rates'!C$111)\n+($I467*'fnd base rates'!C$112)\n+($J467*'fnd base rates'!C$113)\n+($K467*'fnd base rates'!C$114)\n+($M467*'fnd base rates'!C$116)\n+($N467*'fnd base rates'!C$117)\n+($O467*'fnd base rates'!C$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,3)))\n*$R467","v":676.13891299999989},{"$f":"(($D467*'fnd base rates'!D$107)\n+($E467*'fnd base rates'!D$108)\n+($F467*'fnd base rates'!D$109)\n+($G467*'fnd base rates'!D$110)\n+($H467*'fnd base rates'!D$111)\n+($I467*'fnd base rates'!D$112)\n+($J467*'fnd base rates'!D$113)\n+($K467*'fnd base rates'!D$114)\n+($M467*'fnd base rates'!D$116)\n+($N467*'fnd base rates'!D$117)\n+($O467*'fnd base rates'!D$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,4)))\n*$R467","v":1311.58},{"$f":"(($D467*'fnd base rates'!E$107)\n+($E467*'fnd base rates'!E$108)\n+($F467*'fnd base rates'!E$109)\n+($G467*'fnd base rates'!E$110)\n+($H467*'fnd base rates'!E$111)\n+($I467*'fnd base rates'!E$112)\n+($J467*'fnd base rates'!E$113)\n+($K467*'fnd base rates'!E$114)\n+($M467*'fnd base rates'!E$116)\n+($N467*'fnd base rates'!E$117)\n+($O467*'fnd base rates'!E$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,5)))\n*$R467","v":8564.5930339999995},{"$f":"(($D467*'fnd base rates'!F$107)\n+($E467*'fnd base rates'!F$108)\n+($F467*'fnd base rates'!F$109)\n+($G467*'fnd base rates'!F$110)\n+($H467*'fnd base rates'!F$111)\n+($I467*'fnd base rates'!F$112)\n+($J467*'fnd base rates'!F$113)\n+($K467*'fnd base rates'!F$114)\n+($M467*'fnd base rates'!F$116)\n+($N467*'fnd base rates'!F$117)\n+($O467*'fnd base rates'!F$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,6)))\n*$R467","v":1060.8949259999999},{"$f":"(($D467*'fnd base rates'!G$107)\n+($E467*'fnd base rates'!G$108)\n+($F467*'fnd base rates'!G$109)\n+($G467*'fnd base rates'!G$110)\n+($H467*'fnd base rates'!G$111)\n+($I467*'fnd base rates'!G$112)\n+($J467*'fnd base rates'!G$113)\n+($K467*'fnd base rates'!G$114)\n+($M467*'fnd base rates'!G$116)\n+($N467*'fnd base rates'!G$117)\n+($O467*'fnd base rates'!G$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,7)))\n*$R467","v":416.15018399999997},{"$f":"(($D467*'fnd base rates'!H$107)\n+($E467*'fnd base rates'!H$108)\n+($F467*'fnd base rates'!H$109)\n+($G467*'fnd base rates'!H$110)\n+($H467*'fnd base rates'!H$111)\n+($I467*'fnd base rates'!H$112)\n+($J467*'fnd base rates'!H$113)\n+($K467*'fnd base rates'!H$114)\n+($M467*'fnd base rates'!H$116)\n+($N467*'fnd base rates'!H$117)\n+($O467*'fnd base rates'!H$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,8)))","v":591.06686000000002},{"$f":"(($D467*'fnd base rates'!I$107)\n+($E467*'fnd base rates'!I$108)\n+($F467*'fnd base rates'!I$109)\n+($G467*'fnd base rates'!I$110)\n+($H467*'fnd base rates'!I$111)\n+($I467*'fnd base rates'!I$112)\n+($J467*'fnd base rates'!I$113)\n+($K467*'fnd base rates'!I$114)\n+($M467*'fnd base rates'!I$116)\n+($N467*'fnd base rates'!I$117)\n+($O467*'fnd base rates'!I$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,9)))\n*$R467","v":606.54},{"$f":"(($D467*'fnd base rates'!J$107)\n+($E467*'fnd base rates'!J$108)\n+($F467*'fnd base rates'!J$109)\n+($G467*'fnd base rates'!J$110)\n+($H467*'fnd base rates'!J$111)\n+($I467*'fnd base rates'!J$112)\n+($J467*'fnd base rates'!J$113)\n+($K467*'fnd base rates'!J$114)\n+($M467*'fnd base rates'!J$116)\n+($N467*'fnd base rates'!J$117)\n+($O467*'fnd base rates'!J$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,10)))\n*$R467","v":1293.18},{"$f":"(($D467*'fnd base rates'!K$107)\n+($E467*'fnd base rates'!K$108)\n+($F467*'fnd base rates'!K$109)\n+($G467*'fnd base rates'!K$110)\n+($H467*'fnd base rates'!K$111)\n+($I467*'fnd base rates'!K$112)\n+($J467*'fnd base rates'!K$113)\n+($K467*'fnd base rates'!K$114)\n+($M467*'fnd base rates'!K$116)\n+($N467*'fnd base rates'!K$117)\n+($O467*'fnd base rates'!K$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,11)))\n*$R467","v":1254.4520190000001},{"$f":"(($D467*'fnd base rates'!L$107)\n+($E467*'fnd base rates'!L$108)\n+($F467*'fnd base rates'!L$109)\n+($G467*'fnd base rates'!L$110)\n+($H467*'fnd base rates'!L$111)\n+($I467*'fnd base rates'!L$112)\n+($J467*'fnd base rates'!L$113)\n+($K467*'fnd base rates'!L$114)\n+($M467*'fnd base rates'!L$116)\n+($N467*'fnd base rates'!L$117)\n+($O467*'fnd base rates'!L$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,12)))","v":2728.5653299999999},{"$f":"(($D467*'fnd base rates'!M$107)\n+($E467*'fnd base rates'!M$108)\n+($F467*'fnd base rates'!M$109)\n+($G467*'fnd base rates'!M$110)\n+($H467*'fnd base rates'!M$111)\n+($I467*'fnd base rates'!M$112)\n+($J467*'fnd base rates'!M$113)\n+($K467*'fnd base rates'!M$114)\n+($M467*'fnd base rates'!M$116)\n+($N467*'fnd base rates'!M$117)\n+($O467*'fnd base rates'!M$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,13)))","v":0},18503.161266000003,null,464168248,"464","168","248",1,1,18503.161266000003,18503,2820,15683,null,null,null,null,null,null,0,null,0]
["464",464168258,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D468","v":0},{"$f":"'fnd enro'!E468","v":0},{"$f":"'fnd enro'!F468","v":0},{"$f":"'fnd enro'!G468","v":1},{"$f":"'fnd enro'!H468","v":6},{"$f":"'fnd enro'!I468","v":0},{"$f":"'fnd enro'!J468","v":0},{"$f":"'fnd enro'!K468","v":0.27510000000000001},{"$f":"'fnd enro'!L468","v":0},{"$f":"'fnd enro'!M468","v":0},{"$f":"'fnd enro'!N468","v":2},{"$f":"'fnd enro'!O468","v":0},{"$f":"'fnd enro'!P468","v":5},{"$f":"'fnd enro'!R468","v":7},1,{"$f":"VALUE('fnd enro'!Q468)","v":10},null,{"$f":"(($D468*'fnd base rates'!C$107)\n+($E468*'fnd base rates'!C$108)\n+($F468*'fnd base rates'!C$109)\n+($G468*'fnd base rates'!C$110)\n+($H468*'fnd base rates'!C$111)\n+($I468*'fnd base rates'!C$112)\n+($J468*'fnd base rates'!C$113)\n+($K468*'fnd base rates'!C$114)\n+($M468*'fnd base rates'!C$116)\n+($N468*'fnd base rates'!C$117)\n+($O468*'fnd base rates'!C$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,3)))\n*$R468","v":4712.2523909999991},{"$f":"(($D468*'fnd base rates'!D$107)\n+($E468*'fnd base rates'!D$108)\n+($F468*'fnd base rates'!D$109)\n+($G468*'fnd base rates'!D$110)\n+($H468*'fnd base rates'!D$111)\n+($I468*'fnd base rates'!D$112)\n+($J468*'fnd base rates'!D$113)\n+($K468*'fnd base rates'!D$114)\n+($M468*'fnd base rates'!D$116)\n+($N468*'fnd base rates'!D$117)\n+($O468*'fnd base rates'!D$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,4)))\n*$R468","v":8376.3799999999992},{"$f":"(($D468*'fnd base rates'!E$107)\n+($E468*'fnd base rates'!E$108)\n+($F468*'fnd base rates'!E$109)\n+($G468*'fnd base rates'!E$110)\n+($H468*'fnd base rates'!E$111)\n+($I468*'fnd base rates'!E$112)\n+($J468*'fnd base rates'!E$113)\n+($K468*'fnd base rates'!E$114)\n+($M468*'fnd base rates'!E$116)\n+($N468*'fnd base rates'!E$117)\n+($O468*'fnd base rates'!E$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,5)))\n*$R468","v":51399.751238000004},{"$f":"(($D468*'fnd base rates'!F$107)\n+($E468*'fnd base rates'!F$108)\n+($F468*'fnd base rates'!F$109)\n+($G468*'fnd base rates'!F$110)\n+($H468*'fnd base rates'!F$111)\n+($I468*'fnd base rates'!F$112)\n+($J468*'fnd base rates'!F$113)\n+($K468*'fnd base rates'!F$114)\n+($M468*'fnd base rates'!F$116)\n+($N468*'fnd base rates'!F$117)\n+($O468*'fnd base rates'!F$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,6)))\n*$R468","v":8107.0044819999994},{"$f":"(($D468*'fnd base rates'!G$107)\n+($E468*'fnd base rates'!G$108)\n+($F468*'fnd base rates'!G$109)\n+($G468*'fnd base rates'!G$110)\n+($H468*'fnd base rates'!G$111)\n+($I468*'fnd base rates'!G$112)\n+($J468*'fnd base rates'!G$113)\n+($K468*'fnd base rates'!G$114)\n+($M468*'fnd base rates'!G$116)\n+($N468*'fnd base rates'!G$117)\n+($O468*'fnd base rates'!G$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,7)))\n*$R468","v":2441.881288},{"$f":"(($D468*'fnd base rates'!H$107)\n+($E468*'fnd base rates'!H$108)\n+($F468*'fnd base rates'!H$109)\n+($G468*'fnd base rates'!H$110)\n+($H468*'fnd base rates'!H$111)\n+($I468*'fnd base rates'!H$112)\n+($J468*'fnd base rates'!H$113)\n+($K468*'fnd base rates'!H$114)\n+($M468*'fnd base rates'!H$116)\n+($N468*'fnd base rates'!H$117)\n+($O468*'fnd base rates'!H$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,8)))","v":4344.5980200000004},{"$f":"(($D468*'fnd base rates'!I$107)\n+($E468*'fnd base rates'!I$108)\n+($F468*'fnd base rates'!I$109)\n+($G468*'fnd base rates'!I$110)\n+($H468*'fnd base rates'!I$111)\n+($I468*'fnd base rates'!I$112)\n+($J468*'fnd base rates'!I$113)\n+($K468*'fnd base rates'!I$114)\n+($M468*'fnd base rates'!I$116)\n+($N468*'fnd base rates'!I$117)\n+($O468*'fnd base rates'!I$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,9)))\n*$R468","v":3911.6300000000006},{"$f":"(($D468*'fnd base rates'!J$107)\n+($E468*'fnd base rates'!J$108)\n+($F468*'fnd base rates'!J$109)\n+($G468*'fnd base rates'!J$110)\n+($H468*'fnd base rates'!J$111)\n+($I468*'fnd base rates'!J$112)\n+($J468*'fnd base rates'!J$113)\n+($K468*'fnd base rates'!J$114)\n+($M468*'fnd base rates'!J$116)\n+($N468*'fnd base rates'!J$117)\n+($O468*'fnd base rates'!J$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,10)))\n*$R468","v":6506.3099999999995},{"$f":"(($D468*'fnd base rates'!K$107)\n+($E468*'fnd base rates'!K$108)\n+($F468*'fnd base rates'!K$109)\n+($G468*'fnd base rates'!K$110)\n+($H468*'fnd base rates'!K$111)\n+($I468*'fnd base rates'!K$112)\n+($J468*'fnd base rates'!K$113)\n+($K468*'fnd base rates'!K$114)\n+($M468*'fnd base rates'!K$116)\n+($N468*'fnd base rates'!K$117)\n+($O468*'fnd base rates'!K$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,11)))\n*$R468","v":9403.7141330000013},{"$f":"(($D468*'fnd base rates'!L$107)\n+($E468*'fnd base rates'!L$108)\n+($F468*'fnd base rates'!L$109)\n+($G468*'fnd base rates'!L$110)\n+($H468*'fnd base rates'!L$111)\n+($I468*'fnd base rates'!L$112)\n+($J468*'fnd base rates'!L$113)\n+($K468*'fnd base rates'!L$114)\n+($M468*'fnd base rates'!L$116)\n+($N468*'fnd base rates'!L$117)\n+($O468*'fnd base rates'!L$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,12)))","v":17644.507309999997},{"$f":"(($D468*'fnd base rates'!M$107)\n+($E468*'fnd base rates'!M$108)\n+($F468*'fnd base rates'!M$109)\n+($G468*'fnd base rates'!M$110)\n+($H468*'fnd base rates'!M$111)\n+($I468*'fnd base rates'!M$112)\n+($J468*'fnd base rates'!M$113)\n+($K468*'fnd base rates'!M$114)\n+($M468*'fnd base rates'!M$116)\n+($N468*'fnd base rates'!M$117)\n+($O468*'fnd base rates'!M$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,13)))","v":0},116848.02886200002,null,464168258,"464","168","258",1,7,116848.02886200002,16693,4442,12251,null,null,null,null,null,null,0,null,0]
["464",464168262,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D469","v":0},{"$f":"'fnd enro'!E469","v":0},{"$f":"'fnd enro'!F469","v":0},{"$f":"'fnd enro'!G469","v":1},{"$f":"'fnd enro'!H469","v":0},{"$f":"'fnd enro'!I469","v":0},{"$f":"'fnd enro'!J469","v":0},{"$f":"'fnd enro'!K469","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L469","v":0},{"$f":"'fnd enro'!M469","v":0},{"$f":"'fnd enro'!N469","v":0},{"$f":"'fnd enro'!O469","v":0},{"$f":"'fnd enro'!P469","v":0},{"$f":"'fnd enro'!R469","v":1},1,{"$f":"VALUE('fnd enro'!Q469)","v":9},null,{"$f":"(($D469*'fnd base rates'!C$107)\n+($E469*'fnd base rates'!C$108)\n+($F469*'fnd base rates'!C$109)\n+($G469*'fnd base rates'!C$110)\n+($H469*'fnd base rates'!C$111)\n+($I469*'fnd base rates'!C$112)\n+($J469*'fnd base rates'!C$113)\n+($K469*'fnd base rates'!C$114)\n+($M469*'fnd base rates'!C$116)\n+($N469*'fnd base rates'!C$117)\n+($O469*'fnd base rates'!C$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,3)))\n*$R469","v":570.33891299999993},{"$f":"(($D469*'fnd base rates'!D$107)\n+($E469*'fnd base rates'!D$108)\n+($F469*'fnd base rates'!D$109)\n+($G469*'fnd base rates'!D$110)\n+($H469*'fnd base rates'!D$111)\n+($I469*'fnd base rates'!D$112)\n+($J469*'fnd base rates'!D$113)\n+($K469*'fnd base rates'!D$114)\n+($M469*'fnd base rates'!D$116)\n+($N469*'fnd base rates'!D$117)\n+($O469*'fnd base rates'!D$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,4)))\n*$R469","v":810.3},{"$f":"(($D469*'fnd base rates'!E$107)\n+($E469*'fnd base rates'!E$108)\n+($F469*'fnd base rates'!E$109)\n+($G469*'fnd base rates'!E$110)\n+($H469*'fnd base rates'!E$111)\n+($I469*'fnd base rates'!E$112)\n+($J469*'fnd base rates'!E$113)\n+($K469*'fnd base rates'!E$114)\n+($M469*'fnd base rates'!E$116)\n+($N469*'fnd base rates'!E$117)\n+($O469*'fnd base rates'!E$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,5)))\n*$R469","v":4116.9430339999999},{"$f":"(($D469*'fnd base rates'!F$107)\n+($E469*'fnd base rates'!F$108)\n+($F469*'fnd base rates'!F$109)\n+($G469*'fnd base rates'!F$110)\n+($H469*'fnd base rates'!F$111)\n+($I469*'fnd base rates'!F$112)\n+($J469*'fnd base rates'!F$113)\n+($K469*'fnd base rates'!F$114)\n+($M469*'fnd base rates'!F$116)\n+($N469*'fnd base rates'!F$117)\n+($O469*'fnd base rates'!F$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,6)))\n*$R469","v":1327.854926},{"$f":"(($D469*'fnd base rates'!G$107)\n+($E469*'fnd base rates'!G$108)\n+($F469*'fnd base rates'!G$109)\n+($G469*'fnd base rates'!G$110)\n+($H469*'fnd base rates'!G$111)\n+($I469*'fnd base rates'!G$112)\n+($J469*'fnd base rates'!G$113)\n+($K469*'fnd base rates'!G$114)\n+($M469*'fnd base rates'!G$116)\n+($N469*'fnd base rates'!G$117)\n+($O469*'fnd base rates'!G$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,7)))\n*$R469","v":166.41018399999999},{"$f":"(($D469*'fnd base rates'!H$107)\n+($E469*'fnd base rates'!H$108)\n+($F469*'fnd base rates'!H$109)\n+($G469*'fnd base rates'!H$110)\n+($H469*'fnd base rates'!H$111)\n+($I469*'fnd base rates'!H$112)\n+($J469*'fnd base rates'!H$113)\n+($K469*'fnd base rates'!H$114)\n+($M469*'fnd base rates'!H$116)\n+($N469*'fnd base rates'!H$117)\n+($O469*'fnd base rates'!H$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D469*'fnd base rates'!I$107)\n+($E469*'fnd base rates'!I$108)\n+($F469*'fnd base rates'!I$109)\n+($G469*'fnd base rates'!I$110)\n+($H469*'fnd base rates'!I$111)\n+($I469*'fnd base rates'!I$112)\n+($J469*'fnd base rates'!I$113)\n+($K469*'fnd base rates'!I$114)\n+($M469*'fnd base rates'!I$116)\n+($N469*'fnd base rates'!I$117)\n+($O469*'fnd base rates'!I$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,9)))\n*$R469","v":378.55},{"$f":"(($D469*'fnd base rates'!J$107)\n+($E469*'fnd base rates'!J$108)\n+($F469*'fnd base rates'!J$109)\n+($G469*'fnd base rates'!J$110)\n+($H469*'fnd base rates'!J$111)\n+($I469*'fnd base rates'!J$112)\n+($J469*'fnd base rates'!J$113)\n+($K469*'fnd base rates'!J$114)\n+($M469*'fnd base rates'!J$116)\n+($N469*'fnd base rates'!J$117)\n+($O469*'fnd base rates'!J$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,10)))\n*$R469","v":161.32},{"$f":"(($D469*'fnd base rates'!K$107)\n+($E469*'fnd base rates'!K$108)\n+($F469*'fnd base rates'!K$109)\n+($G469*'fnd base rates'!K$110)\n+($H469*'fnd base rates'!K$111)\n+($I469*'fnd base rates'!K$112)\n+($J469*'fnd base rates'!K$113)\n+($K469*'fnd base rates'!K$114)\n+($M469*'fnd base rates'!K$116)\n+($N469*'fnd base rates'!K$117)\n+($O469*'fnd base rates'!K$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,11)))\n*$R469","v":1167.6620190000001},{"$f":"(($D469*'fnd base rates'!L$107)\n+($E469*'fnd base rates'!L$108)\n+($F469*'fnd base rates'!L$109)\n+($G469*'fnd base rates'!L$110)\n+($H469*'fnd base rates'!L$111)\n+($I469*'fnd base rates'!L$112)\n+($J469*'fnd base rates'!L$113)\n+($K469*'fnd base rates'!L$114)\n+($M469*'fnd base rates'!L$116)\n+($N469*'fnd base rates'!L$117)\n+($O469*'fnd base rates'!L$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D469*'fnd base rates'!M$107)\n+($E469*'fnd base rates'!M$108)\n+($F469*'fnd base rates'!M$109)\n+($G469*'fnd base rates'!M$110)\n+($H469*'fnd base rates'!M$111)\n+($I469*'fnd base rates'!M$112)\n+($J469*'fnd base rates'!M$113)\n+($K469*'fnd base rates'!M$114)\n+($M469*'fnd base rates'!M$116)\n+($N469*'fnd base rates'!M$117)\n+($O469*'fnd base rates'!M$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,13)))","v":0},11036.911266000001,null,464168262,"464","168","262",1,1,11036.911266000001,11037,-837,11874,null,null,null,null,null,null,0,null,0]
["464",464168291,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D470","v":0},{"$f":"'fnd enro'!E470","v":0},{"$f":"'fnd enro'!F470","v":0},{"$f":"'fnd enro'!G470","v":20},{"$f":"'fnd enro'!H470","v":26},{"$f":"'fnd enro'!I470","v":0},{"$f":"'fnd enro'!J470","v":0},{"$f":"'fnd enro'!K470","v":1.8078000000000001},{"$f":"'fnd enro'!L470","v":0},{"$f":"'fnd enro'!M470","v":4},{"$f":"'fnd enro'!N470","v":1},{"$f":"'fnd enro'!O470","v":0},{"$f":"'fnd enro'!P470","v":9},{"$f":"'fnd enro'!R470","v":46},1,{"$f":"VALUE('fnd enro'!Q470)","v":5},null,{"$f":"(($D470*'fnd base rates'!C$107)\n+($E470*'fnd base rates'!C$108)\n+($F470*'fnd base rates'!C$109)\n+($G470*'fnd base rates'!C$110)\n+($H470*'fnd base rates'!C$111)\n+($I470*'fnd base rates'!C$112)\n+($J470*'fnd base rates'!C$113)\n+($K470*'fnd base rates'!C$114)\n+($M470*'fnd base rates'!C$116)\n+($N470*'fnd base rates'!C$117)\n+($O470*'fnd base rates'!C$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,3)))\n*$R470","v":27391.109998000004},{"$f":"(($D470*'fnd base rates'!D$107)\n+($E470*'fnd base rates'!D$108)\n+($F470*'fnd base rates'!D$109)\n+($G470*'fnd base rates'!D$110)\n+($H470*'fnd base rates'!D$111)\n+($I470*'fnd base rates'!D$112)\n+($J470*'fnd base rates'!D$113)\n+($K470*'fnd base rates'!D$114)\n+($M470*'fnd base rates'!D$116)\n+($N470*'fnd base rates'!D$117)\n+($O470*'fnd base rates'!D$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,4)))\n*$R470","v":41067.64},{"$f":"(($D470*'fnd base rates'!E$107)\n+($E470*'fnd base rates'!E$108)\n+($F470*'fnd base rates'!E$109)\n+($G470*'fnd base rates'!E$110)\n+($H470*'fnd base rates'!E$111)\n+($I470*'fnd base rates'!E$112)\n+($J470*'fnd base rates'!E$113)\n+($K470*'fnd base rates'!E$114)\n+($M470*'fnd base rates'!E$116)\n+($N470*'fnd base rates'!E$117)\n+($O470*'fnd base rates'!E$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,5)))\n*$R470","v":212103.879564},{"$f":"(($D470*'fnd base rates'!F$107)\n+($E470*'fnd base rates'!F$108)\n+($F470*'fnd base rates'!F$109)\n+($G470*'fnd base rates'!F$110)\n+($H470*'fnd base rates'!F$111)\n+($I470*'fnd base rates'!F$112)\n+($J470*'fnd base rates'!F$113)\n+($K470*'fnd base rates'!F$114)\n+($M470*'fnd base rates'!F$116)\n+($N470*'fnd base rates'!F$117)\n+($O470*'fnd base rates'!F$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,6)))\n*$R470","v":55124.856595999998},{"$f":"(($D470*'fnd base rates'!G$107)\n+($E470*'fnd base rates'!G$108)\n+($F470*'fnd base rates'!G$109)\n+($G470*'fnd base rates'!G$110)\n+($H470*'fnd base rates'!G$111)\n+($I470*'fnd base rates'!G$112)\n+($J470*'fnd base rates'!G$113)\n+($K470*'fnd base rates'!G$114)\n+($M470*'fnd base rates'!G$116)\n+($N470*'fnd base rates'!G$117)\n+($O470*'fnd base rates'!G$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,7)))\n*$R470","v":9587.5384640000011},{"$f":"(($D470*'fnd base rates'!H$107)\n+($E470*'fnd base rates'!H$108)\n+($F470*'fnd base rates'!H$109)\n+($G470*'fnd base rates'!H$110)\n+($H470*'fnd base rates'!H$111)\n+($I470*'fnd base rates'!H$112)\n+($J470*'fnd base rates'!H$113)\n+($K470*'fnd base rates'!H$114)\n+($M470*'fnd base rates'!H$116)\n+($N470*'fnd base rates'!H$117)\n+($O470*'fnd base rates'!H$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,8)))","v":26422.215559999997},{"$f":"(($D470*'fnd base rates'!I$107)\n+($E470*'fnd base rates'!I$108)\n+($F470*'fnd base rates'!I$109)\n+($G470*'fnd base rates'!I$110)\n+($H470*'fnd base rates'!I$111)\n+($I470*'fnd base rates'!I$112)\n+($J470*'fnd base rates'!I$113)\n+($K470*'fnd base rates'!I$114)\n+($M470*'fnd base rates'!I$116)\n+($N470*'fnd base rates'!I$117)\n+($O470*'fnd base rates'!I$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,9)))\n*$R470","v":19721.559999999998},{"$f":"(($D470*'fnd base rates'!J$107)\n+($E470*'fnd base rates'!J$108)\n+($F470*'fnd base rates'!J$109)\n+($G470*'fnd base rates'!J$110)\n+($H470*'fnd base rates'!J$111)\n+($I470*'fnd base rates'!J$112)\n+($J470*'fnd base rates'!J$113)\n+($K470*'fnd base rates'!J$114)\n+($M470*'fnd base rates'!J$116)\n+($N470*'fnd base rates'!J$117)\n+($O470*'fnd base rates'!J$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,10)))\n*$R470","v":15989.129999999997},{"$f":"(($D470*'fnd base rates'!K$107)\n+($E470*'fnd base rates'!K$108)\n+($F470*'fnd base rates'!K$109)\n+($G470*'fnd base rates'!K$110)\n+($H470*'fnd base rates'!K$111)\n+($I470*'fnd base rates'!K$112)\n+($J470*'fnd base rates'!K$113)\n+($K470*'fnd base rates'!K$114)\n+($M470*'fnd base rates'!K$116)\n+($N470*'fnd base rates'!K$117)\n+($O470*'fnd base rates'!K$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,11)))\n*$R470","v":57656.662873999994},{"$f":"(($D470*'fnd base rates'!L$107)\n+($E470*'fnd base rates'!L$108)\n+($F470*'fnd base rates'!L$109)\n+($G470*'fnd base rates'!L$110)\n+($H470*'fnd base rates'!L$111)\n+($I470*'fnd base rates'!L$112)\n+($J470*'fnd base rates'!L$113)\n+($K470*'fnd base rates'!L$114)\n+($M470*'fnd base rates'!L$116)\n+($N470*'fnd base rates'!L$117)\n+($O470*'fnd base rates'!L$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,12)))","v":91169.915179999996},{"$f":"(($D470*'fnd base rates'!M$107)\n+($E470*'fnd base rates'!M$108)\n+($F470*'fnd base rates'!M$109)\n+($G470*'fnd base rates'!M$110)\n+($H470*'fnd base rates'!M$111)\n+($I470*'fnd base rates'!M$112)\n+($J470*'fnd base rates'!M$113)\n+($K470*'fnd base rates'!M$114)\n+($M470*'fnd base rates'!M$116)\n+($N470*'fnd base rates'!M$117)\n+($O470*'fnd base rates'!M$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,13)))","v":0},556234.50823599985,null,464168291,"464","168","291",1,{"$f":"enro","v":46},556234.50823599985,12092,-1867,13959,null,null,null,null,null,null,0,null,0]
["466",466700096,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D471","v":0},{"$f":"'fnd enro'!E471","v":0},{"$f":"'fnd enro'!F471","v":0},{"$f":"'fnd enro'!G471","v":0},{"$f":"'fnd enro'!H471","v":0},{"$f":"'fnd enro'!I471","v":2},{"$f":"'fnd enro'!J471","v":0},{"$f":"'fnd enro'!K471","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L471","v":0},{"$f":"'fnd enro'!M471","v":0},{"$f":"'fnd enro'!N471","v":0},{"$f":"'fnd enro'!O471","v":0},{"$f":"'fnd enro'!P471","v":1},{"$f":"'fnd enro'!R471","v":2},1,{"$f":"VALUE('fnd enro'!Q471)","v":8},null,{"$f":"(($D471*'fnd base rates'!C$107)\n+($E471*'fnd base rates'!C$108)\n+($F471*'fnd base rates'!C$109)\n+($G471*'fnd base rates'!C$110)\n+($H471*'fnd base rates'!C$111)\n+($I471*'fnd base rates'!C$112)\n+($J471*'fnd base rates'!C$113)\n+($K471*'fnd base rates'!C$114)\n+($M471*'fnd base rates'!C$116)\n+($N471*'fnd base rates'!C$117)\n+($O471*'fnd base rates'!C$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,3)))\n*$R471","v":1225.3978259999999},{"$f":"(($D471*'fnd base rates'!D$107)\n+($E471*'fnd base rates'!D$108)\n+($F471*'fnd base rates'!D$109)\n+($G471*'fnd base rates'!D$110)\n+($H471*'fnd base rates'!D$111)\n+($I471*'fnd base rates'!D$112)\n+($J471*'fnd base rates'!D$113)\n+($K471*'fnd base rates'!D$114)\n+($M471*'fnd base rates'!D$116)\n+($N471*'fnd base rates'!D$117)\n+($O471*'fnd base rates'!D$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,4)))\n*$R471","v":2021.98},{"$f":"(($D471*'fnd base rates'!E$107)\n+($E471*'fnd base rates'!E$108)\n+($F471*'fnd base rates'!E$109)\n+($G471*'fnd base rates'!E$110)\n+($H471*'fnd base rates'!E$111)\n+($I471*'fnd base rates'!E$112)\n+($J471*'fnd base rates'!E$113)\n+($K471*'fnd base rates'!E$114)\n+($M471*'fnd base rates'!E$116)\n+($N471*'fnd base rates'!E$117)\n+($O471*'fnd base rates'!E$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,5)))\n*$R471","v":14337.676068000001},{"$f":"(($D471*'fnd base rates'!F$107)\n+($E471*'fnd base rates'!F$108)\n+($F471*'fnd base rates'!F$109)\n+($G471*'fnd base rates'!F$110)\n+($H471*'fnd base rates'!F$111)\n+($I471*'fnd base rates'!F$112)\n+($J471*'fnd base rates'!F$113)\n+($K471*'fnd base rates'!F$114)\n+($M471*'fnd base rates'!F$116)\n+($N471*'fnd base rates'!F$117)\n+($O471*'fnd base rates'!F$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,6)))\n*$R471","v":1891.9698520000002},{"$f":"(($D471*'fnd base rates'!G$107)\n+($E471*'fnd base rates'!G$108)\n+($F471*'fnd base rates'!G$109)\n+($G471*'fnd base rates'!G$110)\n+($H471*'fnd base rates'!G$111)\n+($I471*'fnd base rates'!G$112)\n+($J471*'fnd base rates'!G$113)\n+($K471*'fnd base rates'!G$114)\n+($M471*'fnd base rates'!G$116)\n+($N471*'fnd base rates'!G$117)\n+($O471*'fnd base rates'!G$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,7)))\n*$R471","v":537.93036800000004},{"$f":"(($D471*'fnd base rates'!H$107)\n+($E471*'fnd base rates'!H$108)\n+($F471*'fnd base rates'!H$109)\n+($G471*'fnd base rates'!H$110)\n+($H471*'fnd base rates'!H$111)\n+($I471*'fnd base rates'!H$112)\n+($J471*'fnd base rates'!H$113)\n+($K471*'fnd base rates'!H$114)\n+($M471*'fnd base rates'!H$116)\n+($N471*'fnd base rates'!H$117)\n+($O471*'fnd base rates'!H$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,8)))","v":1783.8037200000001},{"$f":"(($D471*'fnd base rates'!I$107)\n+($E471*'fnd base rates'!I$108)\n+($F471*'fnd base rates'!I$109)\n+($G471*'fnd base rates'!I$110)\n+($H471*'fnd base rates'!I$111)\n+($I471*'fnd base rates'!I$112)\n+($J471*'fnd base rates'!I$113)\n+($K471*'fnd base rates'!I$114)\n+($M471*'fnd base rates'!I$116)\n+($N471*'fnd base rates'!I$117)\n+($O471*'fnd base rates'!I$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,9)))\n*$R471","v":1060.9000000000001},{"$f":"(($D471*'fnd base rates'!J$107)\n+($E471*'fnd base rates'!J$108)\n+($F471*'fnd base rates'!J$109)\n+($G471*'fnd base rates'!J$110)\n+($H471*'fnd base rates'!J$111)\n+($I471*'fnd base rates'!J$112)\n+($J471*'fnd base rates'!J$113)\n+($K471*'fnd base rates'!J$114)\n+($M471*'fnd base rates'!J$116)\n+($N471*'fnd base rates'!J$117)\n+($O471*'fnd base rates'!J$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,10)))\n*$R471","v":2039.77},{"$f":"(($D471*'fnd base rates'!K$107)\n+($E471*'fnd base rates'!K$108)\n+($F471*'fnd base rates'!K$109)\n+($G471*'fnd base rates'!K$110)\n+($H471*'fnd base rates'!K$111)\n+($I471*'fnd base rates'!K$112)\n+($J471*'fnd base rates'!K$113)\n+($K471*'fnd base rates'!K$114)\n+($M471*'fnd base rates'!K$116)\n+($N471*'fnd base rates'!K$117)\n+($O471*'fnd base rates'!K$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,11)))\n*$R471","v":2440.9240380000001},{"$f":"(($D471*'fnd base rates'!L$107)\n+($E471*'fnd base rates'!L$108)\n+($F471*'fnd base rates'!L$109)\n+($G471*'fnd base rates'!L$110)\n+($H471*'fnd base rates'!L$111)\n+($I471*'fnd base rates'!L$112)\n+($J471*'fnd base rates'!L$113)\n+($K471*'fnd base rates'!L$114)\n+($M471*'fnd base rates'!L$116)\n+($N471*'fnd base rates'!L$117)\n+($O471*'fnd base rates'!L$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,12)))","v":4067.0106599999999},{"$f":"(($D471*'fnd base rates'!M$107)\n+($E471*'fnd base rates'!M$108)\n+($F471*'fnd base rates'!M$109)\n+($G471*'fnd base rates'!M$110)\n+($H471*'fnd base rates'!M$111)\n+($I471*'fnd base rates'!M$112)\n+($J471*'fnd base rates'!M$113)\n+($K471*'fnd base rates'!M$114)\n+($M471*'fnd base rates'!M$116)\n+($N471*'fnd base rates'!M$117)\n+($O471*'fnd base rates'!M$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,13)))","v":0},31407.362532000003,null,466700096,"466","700","096",1,2,31407.362532000003,15704,-2799,18503,null,null,null,null,null,null,0,null,0]
["466",466700700,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D472","v":0},{"$f":"'fnd enro'!E472","v":0},{"$f":"'fnd enro'!F472","v":0},{"$f":"'fnd enro'!G472","v":0},{"$f":"'fnd enro'!H472","v":0},{"$f":"'fnd enro'!I472","v":30},{"$f":"'fnd enro'!J472","v":0},{"$f":"'fnd enro'!K472","v":1.179},{"$f":"'fnd enro'!L472","v":0},{"$f":"'fnd enro'!M472","v":0},{"$f":"'fnd enro'!N472","v":0},{"$f":"'fnd enro'!O472","v":0},{"$f":"'fnd enro'!P472","v":17},{"$f":"'fnd enro'!R472","v":30},1,{"$f":"VALUE('fnd enro'!Q472)","v":8},null,{"$f":"(($D472*'fnd base rates'!C$107)\n+($E472*'fnd base rates'!C$108)\n+($F472*'fnd base rates'!C$109)\n+($G472*'fnd base rates'!C$110)\n+($H472*'fnd base rates'!C$111)\n+($I472*'fnd base rates'!C$112)\n+($J472*'fnd base rates'!C$113)\n+($K472*'fnd base rates'!C$114)\n+($M472*'fnd base rates'!C$116)\n+($N472*'fnd base rates'!C$117)\n+($O472*'fnd base rates'!C$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,3)))\n*$R472","v":18550.40739},{"$f":"(($D472*'fnd base rates'!D$107)\n+($E472*'fnd base rates'!D$108)\n+($F472*'fnd base rates'!D$109)\n+($G472*'fnd base rates'!D$110)\n+($H472*'fnd base rates'!D$111)\n+($I472*'fnd base rates'!D$112)\n+($J472*'fnd base rates'!D$113)\n+($K472*'fnd base rates'!D$114)\n+($M472*'fnd base rates'!D$116)\n+($N472*'fnd base rates'!D$117)\n+($O472*'fnd base rates'!D$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,4)))\n*$R472","v":31132.46},{"$f":"(($D472*'fnd base rates'!E$107)\n+($E472*'fnd base rates'!E$108)\n+($F472*'fnd base rates'!E$109)\n+($G472*'fnd base rates'!E$110)\n+($H472*'fnd base rates'!E$111)\n+($I472*'fnd base rates'!E$112)\n+($J472*'fnd base rates'!E$113)\n+($K472*'fnd base rates'!E$114)\n+($M472*'fnd base rates'!E$116)\n+($N472*'fnd base rates'!E$117)\n+($O472*'fnd base rates'!E$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,5)))\n*$R472","v":222901.68101999999},{"$f":"(($D472*'fnd base rates'!F$107)\n+($E472*'fnd base rates'!F$108)\n+($F472*'fnd base rates'!F$109)\n+($G472*'fnd base rates'!F$110)\n+($H472*'fnd base rates'!F$111)\n+($I472*'fnd base rates'!F$112)\n+($J472*'fnd base rates'!F$113)\n+($K472*'fnd base rates'!F$114)\n+($M472*'fnd base rates'!F$116)\n+($N472*'fnd base rates'!F$117)\n+($O472*'fnd base rates'!F$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,6)))\n*$R472","v":28379.547780000001},{"$f":"(($D472*'fnd base rates'!G$107)\n+($E472*'fnd base rates'!G$108)\n+($F472*'fnd base rates'!G$109)\n+($G472*'fnd base rates'!G$110)\n+($H472*'fnd base rates'!G$111)\n+($I472*'fnd base rates'!G$112)\n+($J472*'fnd base rates'!G$113)\n+($K472*'fnd base rates'!G$114)\n+($M472*'fnd base rates'!G$116)\n+($N472*'fnd base rates'!G$117)\n+($O472*'fnd base rates'!G$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,7)))\n*$R472","v":8449.1355199999998},{"$f":"(($D472*'fnd base rates'!H$107)\n+($E472*'fnd base rates'!H$108)\n+($F472*'fnd base rates'!H$109)\n+($G472*'fnd base rates'!H$110)\n+($H472*'fnd base rates'!H$111)\n+($I472*'fnd base rates'!H$112)\n+($J472*'fnd base rates'!H$113)\n+($K472*'fnd base rates'!H$114)\n+($M472*'fnd base rates'!H$116)\n+($N472*'fnd base rates'!H$117)\n+($O472*'fnd base rates'!H$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,8)))","v":26815.355799999998},{"$f":"(($D472*'fnd base rates'!I$107)\n+($E472*'fnd base rates'!I$108)\n+($F472*'fnd base rates'!I$109)\n+($G472*'fnd base rates'!I$110)\n+($H472*'fnd base rates'!I$111)\n+($I472*'fnd base rates'!I$112)\n+($J472*'fnd base rates'!I$113)\n+($K472*'fnd base rates'!I$114)\n+($M472*'fnd base rates'!I$116)\n+($N472*'fnd base rates'!I$117)\n+($O472*'fnd base rates'!I$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,9)))\n*$R472","v":16230.82},{"$f":"(($D472*'fnd base rates'!J$107)\n+($E472*'fnd base rates'!J$108)\n+($F472*'fnd base rates'!J$109)\n+($G472*'fnd base rates'!J$110)\n+($H472*'fnd base rates'!J$111)\n+($I472*'fnd base rates'!J$112)\n+($J472*'fnd base rates'!J$113)\n+($K472*'fnd base rates'!J$114)\n+($M472*'fnd base rates'!J$116)\n+($N472*'fnd base rates'!J$117)\n+($O472*'fnd base rates'!J$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,10)))\n*$R472","v":32245.45},{"$f":"(($D472*'fnd base rates'!K$107)\n+($E472*'fnd base rates'!K$108)\n+($F472*'fnd base rates'!K$109)\n+($G472*'fnd base rates'!K$110)\n+($H472*'fnd base rates'!K$111)\n+($I472*'fnd base rates'!K$112)\n+($J472*'fnd base rates'!K$113)\n+($K472*'fnd base rates'!K$114)\n+($M472*'fnd base rates'!K$116)\n+($N472*'fnd base rates'!K$117)\n+($O472*'fnd base rates'!K$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,11)))\n*$R472","v":36613.860569999997},{"$f":"(($D472*'fnd base rates'!L$107)\n+($E472*'fnd base rates'!L$108)\n+($F472*'fnd base rates'!L$109)\n+($G472*'fnd base rates'!L$110)\n+($H472*'fnd base rates'!L$111)\n+($I472*'fnd base rates'!L$112)\n+($J472*'fnd base rates'!L$113)\n+($K472*'fnd base rates'!L$114)\n+($M472*'fnd base rates'!L$116)\n+($N472*'fnd base rates'!L$117)\n+($O472*'fnd base rates'!L$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,12)))","v":62345.079899999997},{"$f":"(($D472*'fnd base rates'!M$107)\n+($E472*'fnd base rates'!M$108)\n+($F472*'fnd base rates'!M$109)\n+($G472*'fnd base rates'!M$110)\n+($H472*'fnd base rates'!M$111)\n+($I472*'fnd base rates'!M$112)\n+($J472*'fnd base rates'!M$113)\n+($K472*'fnd base rates'!M$114)\n+($M472*'fnd base rates'!M$116)\n+($N472*'fnd base rates'!M$117)\n+($O472*'fnd base rates'!M$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,13)))","v":0},483663.79798000009,null,466700700,"466","700","700",1,30,483663.79798000009,16122,-571,16693,null,null,null,null,null,null,0,null,0]
["466",466774089,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D473","v":0},{"$f":"'fnd enro'!E473","v":0},{"$f":"'fnd enro'!F473","v":3},{"$f":"'fnd enro'!G473","v":23},{"$f":"'fnd enro'!H473","v":8},{"$f":"'fnd enro'!I473","v":0},{"$f":"'fnd enro'!J473","v":0},{"$f":"'fnd enro'!K473","v":1.3362000000000001},{"$f":"'fnd enro'!L473","v":0},{"$f":"'fnd enro'!M473","v":1},{"$f":"'fnd enro'!N473","v":0},{"$f":"'fnd enro'!O473","v":0},{"$f":"'fnd enro'!P473","v":15},{"$f":"'fnd enro'!R473","v":34},1,{"$f":"VALUE('fnd enro'!Q473)","v":10},null,{"$f":"(($D473*'fnd base rates'!C$107)\n+($E473*'fnd base rates'!C$108)\n+($F473*'fnd base rates'!C$109)\n+($G473*'fnd base rates'!C$110)\n+($H473*'fnd base rates'!C$111)\n+($I473*'fnd base rates'!C$112)\n+($J473*'fnd base rates'!C$113)\n+($K473*'fnd base rates'!C$114)\n+($M473*'fnd base rates'!C$116)\n+($N473*'fnd base rates'!C$117)\n+($O473*'fnd base rates'!C$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,3)))\n*$R473","v":20952.813042000002},{"$f":"(($D473*'fnd base rates'!D$107)\n+($E473*'fnd base rates'!D$108)\n+($F473*'fnd base rates'!D$109)\n+($G473*'fnd base rates'!D$110)\n+($H473*'fnd base rates'!D$111)\n+($I473*'fnd base rates'!D$112)\n+($J473*'fnd base rates'!D$113)\n+($K473*'fnd base rates'!D$114)\n+($M473*'fnd base rates'!D$116)\n+($N473*'fnd base rates'!D$117)\n+($O473*'fnd base rates'!D$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,4)))\n*$R473","v":34616.1},{"$f":"(($D473*'fnd base rates'!E$107)\n+($E473*'fnd base rates'!E$108)\n+($F473*'fnd base rates'!E$109)\n+($G473*'fnd base rates'!E$110)\n+($H473*'fnd base rates'!E$111)\n+($I473*'fnd base rates'!E$112)\n+($J473*'fnd base rates'!E$113)\n+($K473*'fnd base rates'!E$114)\n+($M473*'fnd base rates'!E$116)\n+($N473*'fnd base rates'!E$117)\n+($O473*'fnd base rates'!E$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,5)))\n*$R473","v":204849.28315600002},{"$f":"(($D473*'fnd base rates'!F$107)\n+($E473*'fnd base rates'!F$108)\n+($F473*'fnd base rates'!F$109)\n+($G473*'fnd base rates'!F$110)\n+($H473*'fnd base rates'!F$111)\n+($I473*'fnd base rates'!F$112)\n+($J473*'fnd base rates'!F$113)\n+($K473*'fnd base rates'!F$114)\n+($M473*'fnd base rates'!F$116)\n+($N473*'fnd base rates'!F$117)\n+($O473*'fnd base rates'!F$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,6)))\n*$R473","v":43205.787484000008},{"$f":"(($D473*'fnd base rates'!G$107)\n+($E473*'fnd base rates'!G$108)\n+($F473*'fnd base rates'!G$109)\n+($G473*'fnd base rates'!G$110)\n+($H473*'fnd base rates'!G$111)\n+($I473*'fnd base rates'!G$112)\n+($J473*'fnd base rates'!G$113)\n+($K473*'fnd base rates'!G$114)\n+($M473*'fnd base rates'!G$116)\n+($N473*'fnd base rates'!G$117)\n+($O473*'fnd base rates'!G$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,7)))\n*$R473","v":9066.396256},{"$f":"(($D473*'fnd base rates'!H$107)\n+($E473*'fnd base rates'!H$108)\n+($F473*'fnd base rates'!H$109)\n+($G473*'fnd base rates'!H$110)\n+($H473*'fnd base rates'!H$111)\n+($I473*'fnd base rates'!H$112)\n+($J473*'fnd base rates'!H$113)\n+($K473*'fnd base rates'!H$114)\n+($M473*'fnd base rates'!H$116)\n+($N473*'fnd base rates'!H$117)\n+($O473*'fnd base rates'!H$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,8)))","v":19496.753240000002},{"$f":"(($D473*'fnd base rates'!I$107)\n+($E473*'fnd base rates'!I$108)\n+($F473*'fnd base rates'!I$109)\n+($G473*'fnd base rates'!I$110)\n+($H473*'fnd base rates'!I$111)\n+($I473*'fnd base rates'!I$112)\n+($J473*'fnd base rates'!I$113)\n+($K473*'fnd base rates'!I$114)\n+($M473*'fnd base rates'!I$116)\n+($N473*'fnd base rates'!I$117)\n+($O473*'fnd base rates'!I$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,9)))\n*$R473","v":15908.929999999998},{"$f":"(($D473*'fnd base rates'!J$107)\n+($E473*'fnd base rates'!J$108)\n+($F473*'fnd base rates'!J$109)\n+($G473*'fnd base rates'!J$110)\n+($H473*'fnd base rates'!J$111)\n+($I473*'fnd base rates'!J$112)\n+($J473*'fnd base rates'!J$113)\n+($K473*'fnd base rates'!J$114)\n+($M473*'fnd base rates'!J$116)\n+($N473*'fnd base rates'!J$117)\n+($O473*'fnd base rates'!J$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,10)))\n*$R473","v":20283.23},{"$f":"(($D473*'fnd base rates'!K$107)\n+($E473*'fnd base rates'!K$108)\n+($F473*'fnd base rates'!K$109)\n+($G473*'fnd base rates'!K$110)\n+($H473*'fnd base rates'!K$111)\n+($I473*'fnd base rates'!K$112)\n+($J473*'fnd base rates'!K$113)\n+($K473*'fnd base rates'!K$114)\n+($M473*'fnd base rates'!K$116)\n+($N473*'fnd base rates'!K$117)\n+($O473*'fnd base rates'!K$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,11)))\n*$R473","v":40728.078646000002},{"$f":"(($D473*'fnd base rates'!L$107)\n+($E473*'fnd base rates'!L$108)\n+($F473*'fnd base rates'!L$109)\n+($G473*'fnd base rates'!L$110)\n+($H473*'fnd base rates'!L$111)\n+($I473*'fnd base rates'!L$112)\n+($J473*'fnd base rates'!L$113)\n+($K473*'fnd base rates'!L$114)\n+($M473*'fnd base rates'!L$116)\n+($N473*'fnd base rates'!L$117)\n+($O473*'fnd base rates'!L$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,12)))","v":73281.531220000019},{"$f":"(($D473*'fnd base rates'!M$107)\n+($E473*'fnd base rates'!M$108)\n+($F473*'fnd base rates'!M$109)\n+($G473*'fnd base rates'!M$110)\n+($H473*'fnd base rates'!M$111)\n+($I473*'fnd base rates'!M$112)\n+($J473*'fnd base rates'!M$113)\n+($K473*'fnd base rates'!M$114)\n+($M473*'fnd base rates'!M$116)\n+($N473*'fnd base rates'!M$117)\n+($O473*'fnd base rates'!M$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,13)))","v":0},482388.90304399998,null,466774089,"466","774","089",1,34,482388.90304399998,14188,3151,11037,null,null,null,null,null,null,0,null,0]
["466",466774096,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D474","v":0},{"$f":"'fnd enro'!E474","v":0},{"$f":"'fnd enro'!F474","v":1},{"$f":"'fnd enro'!G474","v":5},{"$f":"'fnd enro'!H474","v":0},{"$f":"'fnd enro'!I474","v":0},{"$f":"'fnd enro'!J474","v":0},{"$f":"'fnd enro'!K474","v":0.23580000000000001},{"$f":"'fnd enro'!L474","v":0},{"$f":"'fnd enro'!M474","v":0},{"$f":"'fnd enro'!N474","v":0},{"$f":"'fnd enro'!O474","v":0},{"$f":"'fnd enro'!P474","v":5},{"$f":"'fnd enro'!R474","v":6},1,{"$f":"VALUE('fnd enro'!Q474)","v":8},null,{"$f":"(($D474*'fnd base rates'!C$107)\n+($E474*'fnd base rates'!C$108)\n+($F474*'fnd base rates'!C$109)\n+($G474*'fnd base rates'!C$110)\n+($H474*'fnd base rates'!C$111)\n+($I474*'fnd base rates'!C$112)\n+($J474*'fnd base rates'!C$113)\n+($K474*'fnd base rates'!C$114)\n+($M474*'fnd base rates'!C$116)\n+($N474*'fnd base rates'!C$117)\n+($O474*'fnd base rates'!C$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,3)))\n*$R474","v":3845.6334780000002},{"$f":"(($D474*'fnd base rates'!D$107)\n+($E474*'fnd base rates'!D$108)\n+($F474*'fnd base rates'!D$109)\n+($G474*'fnd base rates'!D$110)\n+($H474*'fnd base rates'!D$111)\n+($I474*'fnd base rates'!D$112)\n+($J474*'fnd base rates'!D$113)\n+($K474*'fnd base rates'!D$114)\n+($M474*'fnd base rates'!D$116)\n+($N474*'fnd base rates'!D$117)\n+($O474*'fnd base rates'!D$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,4)))\n*$R474","v":6868.7000000000007},{"$f":"(($D474*'fnd base rates'!E$107)\n+($E474*'fnd base rates'!E$108)\n+($F474*'fnd base rates'!E$109)\n+($G474*'fnd base rates'!E$110)\n+($H474*'fnd base rates'!E$111)\n+($I474*'fnd base rates'!E$112)\n+($J474*'fnd base rates'!E$113)\n+($K474*'fnd base rates'!E$114)\n+($M474*'fnd base rates'!E$116)\n+($N474*'fnd base rates'!E$117)\n+($O474*'fnd base rates'!E$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,5)))\n*$R474","v":44293.058204000001},{"$f":"(($D474*'fnd base rates'!F$107)\n+($E474*'fnd base rates'!F$108)\n+($F474*'fnd base rates'!F$109)\n+($G474*'fnd base rates'!F$110)\n+($H474*'fnd base rates'!F$111)\n+($I474*'fnd base rates'!F$112)\n+($J474*'fnd base rates'!F$113)\n+($K474*'fnd base rates'!F$114)\n+($M474*'fnd base rates'!F$116)\n+($N474*'fnd base rates'!F$117)\n+($O474*'fnd base rates'!F$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,6)))\n*$R474","v":7967.1295560000017},{"$f":"(($D474*'fnd base rates'!G$107)\n+($E474*'fnd base rates'!G$108)\n+($F474*'fnd base rates'!G$109)\n+($G474*'fnd base rates'!G$110)\n+($H474*'fnd base rates'!G$111)\n+($I474*'fnd base rates'!G$112)\n+($J474*'fnd base rates'!G$113)\n+($K474*'fnd base rates'!G$114)\n+($M474*'fnd base rates'!G$116)\n+($N474*'fnd base rates'!G$117)\n+($O474*'fnd base rates'!G$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,7)))\n*$R474","v":1948.8911039999998},{"$f":"(($D474*'fnd base rates'!H$107)\n+($E474*'fnd base rates'!H$108)\n+($F474*'fnd base rates'!H$109)\n+($G474*'fnd base rates'!H$110)\n+($H474*'fnd base rates'!H$111)\n+($I474*'fnd base rates'!H$112)\n+($J474*'fnd base rates'!H$113)\n+($K474*'fnd base rates'!H$114)\n+($M474*'fnd base rates'!H$116)\n+($N474*'fnd base rates'!H$117)\n+($O474*'fnd base rates'!H$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,8)))","v":3473.8111599999997},{"$f":"(($D474*'fnd base rates'!I$107)\n+($E474*'fnd base rates'!I$108)\n+($F474*'fnd base rates'!I$109)\n+($G474*'fnd base rates'!I$110)\n+($H474*'fnd base rates'!I$111)\n+($I474*'fnd base rates'!I$112)\n+($J474*'fnd base rates'!I$113)\n+($K474*'fnd base rates'!I$114)\n+($M474*'fnd base rates'!I$116)\n+($N474*'fnd base rates'!I$117)\n+($O474*'fnd base rates'!I$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,9)))\n*$R474","v":3064.6000000000004},{"$f":"(($D474*'fnd base rates'!J$107)\n+($E474*'fnd base rates'!J$108)\n+($F474*'fnd base rates'!J$109)\n+($G474*'fnd base rates'!J$110)\n+($H474*'fnd base rates'!J$111)\n+($I474*'fnd base rates'!J$112)\n+($J474*'fnd base rates'!J$113)\n+($K474*'fnd base rates'!J$114)\n+($M474*'fnd base rates'!J$116)\n+($N474*'fnd base rates'!J$117)\n+($O474*'fnd base rates'!J$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,10)))\n*$R474","v":5036.41},{"$f":"(($D474*'fnd base rates'!K$107)\n+($E474*'fnd base rates'!K$108)\n+($F474*'fnd base rates'!K$109)\n+($G474*'fnd base rates'!K$110)\n+($H474*'fnd base rates'!K$111)\n+($I474*'fnd base rates'!K$112)\n+($J474*'fnd base rates'!K$113)\n+($K474*'fnd base rates'!K$114)\n+($M474*'fnd base rates'!K$116)\n+($N474*'fnd base rates'!K$117)\n+($O474*'fnd base rates'!K$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,11)))\n*$R474","v":7005.9721139999992},{"$f":"(($D474*'fnd base rates'!L$107)\n+($E474*'fnd base rates'!L$108)\n+($F474*'fnd base rates'!L$109)\n+($G474*'fnd base rates'!L$110)\n+($H474*'fnd base rates'!L$111)\n+($I474*'fnd base rates'!L$112)\n+($J474*'fnd base rates'!L$113)\n+($K474*'fnd base rates'!L$114)\n+($M474*'fnd base rates'!L$116)\n+($N474*'fnd base rates'!L$117)\n+($O474*'fnd base rates'!L$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,12)))","v":14046.911980000001},{"$f":"(($D474*'fnd base rates'!M$107)\n+($E474*'fnd base rates'!M$108)\n+($F474*'fnd base rates'!M$109)\n+($G474*'fnd base rates'!M$110)\n+($H474*'fnd base rates'!M$111)\n+($I474*'fnd base rates'!M$112)\n+($J474*'fnd base rates'!M$113)\n+($K474*'fnd base rates'!M$114)\n+($M474*'fnd base rates'!M$116)\n+($N474*'fnd base rates'!M$117)\n+($O474*'fnd base rates'!M$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,13)))","v":0},97551.117596000026,null,466774096,"466","774","096",1,6,97551.117596000026,16259,4167,12092,null,null,null,null,null,null,0,null,0]
["466",466774221,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D475","v":0},{"$f":"'fnd enro'!E475","v":0},{"$f":"'fnd enro'!F475","v":1},{"$f":"'fnd enro'!G475","v":11},{"$f":"'fnd enro'!H475","v":11},{"$f":"'fnd enro'!I475","v":0},{"$f":"'fnd enro'!J475","v":0},{"$f":"'fnd enro'!K475","v":0.90390000000000004},{"$f":"'fnd enro'!L475","v":0},{"$f":"'fnd enro'!M475","v":1},{"$f":"'fnd enro'!N475","v":0},{"$f":"'fnd enro'!O475","v":0},{"$f":"'fnd enro'!P475","v":14},{"$f":"'fnd enro'!R475","v":23},1,{"$f":"VALUE('fnd enro'!Q475)","v":8},null,{"$f":"(($D475*'fnd base rates'!C$107)\n+($E475*'fnd base rates'!C$108)\n+($F475*'fnd base rates'!C$109)\n+($G475*'fnd base rates'!C$110)\n+($H475*'fnd base rates'!C$111)\n+($I475*'fnd base rates'!C$112)\n+($J475*'fnd base rates'!C$113)\n+($K475*'fnd base rates'!C$114)\n+($M475*'fnd base rates'!C$116)\n+($N475*'fnd base rates'!C$117)\n+($O475*'fnd base rates'!C$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,3)))\n*$R475","v":14414.964998999998},{"$f":"(($D475*'fnd base rates'!D$107)\n+($E475*'fnd base rates'!D$108)\n+($F475*'fnd base rates'!D$109)\n+($G475*'fnd base rates'!D$110)\n+($H475*'fnd base rates'!D$111)\n+($I475*'fnd base rates'!D$112)\n+($J475*'fnd base rates'!D$113)\n+($K475*'fnd base rates'!D$114)\n+($M475*'fnd base rates'!D$116)\n+($N475*'fnd base rates'!D$117)\n+($O475*'fnd base rates'!D$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,4)))\n*$R475","v":24450.62},{"$f":"(($D475*'fnd base rates'!E$107)\n+($E475*'fnd base rates'!E$108)\n+($F475*'fnd base rates'!E$109)\n+($G475*'fnd base rates'!E$110)\n+($H475*'fnd base rates'!E$111)\n+($I475*'fnd base rates'!E$112)\n+($J475*'fnd base rates'!E$113)\n+($K475*'fnd base rates'!E$114)\n+($M475*'fnd base rates'!E$116)\n+($N475*'fnd base rates'!E$117)\n+($O475*'fnd base rates'!E$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,5)))\n*$R475","v":146002.14978199999},{"$f":"(($D475*'fnd base rates'!F$107)\n+($E475*'fnd base rates'!F$108)\n+($F475*'fnd base rates'!F$109)\n+($G475*'fnd base rates'!F$110)\n+($H475*'fnd base rates'!F$111)\n+($I475*'fnd base rates'!F$112)\n+($J475*'fnd base rates'!F$113)\n+($K475*'fnd base rates'!F$114)\n+($M475*'fnd base rates'!F$116)\n+($N475*'fnd base rates'!F$117)\n+($O475*'fnd base rates'!F$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,6)))\n*$R475","v":27798.503298000003},{"$f":"(($D475*'fnd base rates'!G$107)\n+($E475*'fnd base rates'!G$108)\n+($F475*'fnd base rates'!G$109)\n+($G475*'fnd base rates'!G$110)\n+($H475*'fnd base rates'!G$111)\n+($I475*'fnd base rates'!G$112)\n+($J475*'fnd base rates'!G$113)\n+($K475*'fnd base rates'!G$114)\n+($M475*'fnd base rates'!G$116)\n+($N475*'fnd base rates'!G$117)\n+($O475*'fnd base rates'!G$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,7)))\n*$R475","v":6679.954232},{"$f":"(($D475*'fnd base rates'!H$107)\n+($E475*'fnd base rates'!H$108)\n+($F475*'fnd base rates'!H$109)\n+($G475*'fnd base rates'!H$110)\n+($H475*'fnd base rates'!H$111)\n+($I475*'fnd base rates'!H$112)\n+($J475*'fnd base rates'!H$113)\n+($K475*'fnd base rates'!H$114)\n+($M475*'fnd base rates'!H$116)\n+($N475*'fnd base rates'!H$117)\n+($O475*'fnd base rates'!H$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,8)))","v":13304.50778},{"$f":"(($D475*'fnd base rates'!I$107)\n+($E475*'fnd base rates'!I$108)\n+($F475*'fnd base rates'!I$109)\n+($G475*'fnd base rates'!I$110)\n+($H475*'fnd base rates'!I$111)\n+($I475*'fnd base rates'!I$112)\n+($J475*'fnd base rates'!I$113)\n+($K475*'fnd base rates'!I$114)\n+($M475*'fnd base rates'!I$116)\n+($N475*'fnd base rates'!I$117)\n+($O475*'fnd base rates'!I$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,9)))\n*$R475","v":11339.439999999999},{"$f":"(($D475*'fnd base rates'!J$107)\n+($E475*'fnd base rates'!J$108)\n+($F475*'fnd base rates'!J$109)\n+($G475*'fnd base rates'!J$110)\n+($H475*'fnd base rates'!J$111)\n+($I475*'fnd base rates'!J$112)\n+($J475*'fnd base rates'!J$113)\n+($K475*'fnd base rates'!J$114)\n+($M475*'fnd base rates'!J$116)\n+($N475*'fnd base rates'!J$117)\n+($O475*'fnd base rates'!J$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,10)))\n*$R475","v":16350.880000000001},{"$f":"(($D475*'fnd base rates'!K$107)\n+($E475*'fnd base rates'!K$108)\n+($F475*'fnd base rates'!K$109)\n+($G475*'fnd base rates'!K$110)\n+($H475*'fnd base rates'!K$111)\n+($I475*'fnd base rates'!K$112)\n+($J475*'fnd base rates'!K$113)\n+($K475*'fnd base rates'!K$114)\n+($M475*'fnd base rates'!K$116)\n+($N475*'fnd base rates'!K$117)\n+($O475*'fnd base rates'!K$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,11)))\n*$R475","v":28144.166437},{"$f":"(($D475*'fnd base rates'!L$107)\n+($E475*'fnd base rates'!L$108)\n+($F475*'fnd base rates'!L$109)\n+($G475*'fnd base rates'!L$110)\n+($H475*'fnd base rates'!L$111)\n+($I475*'fnd base rates'!L$112)\n+($J475*'fnd base rates'!L$113)\n+($K475*'fnd base rates'!L$114)\n+($M475*'fnd base rates'!L$116)\n+($N475*'fnd base rates'!L$117)\n+($O475*'fnd base rates'!L$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,12)))","v":51907.002590000004},{"$f":"(($D475*'fnd base rates'!M$107)\n+($E475*'fnd base rates'!M$108)\n+($F475*'fnd base rates'!M$109)\n+($G475*'fnd base rates'!M$110)\n+($H475*'fnd base rates'!M$111)\n+($I475*'fnd base rates'!M$112)\n+($J475*'fnd base rates'!M$113)\n+($K475*'fnd base rates'!M$114)\n+($M475*'fnd base rates'!M$116)\n+($N475*'fnd base rates'!M$117)\n+($O475*'fnd base rates'!M$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,13)))","v":0},340392.18911799998,null,466774221,"466","774","221",1,23,340392.18911799998,14800,-904,15704,null,null,null,null,null,null,0,null,0]
["466",466774296,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D476","v":0},{"$f":"'fnd enro'!E476","v":0},{"$f":"'fnd enro'!F476","v":4},{"$f":"'fnd enro'!G476","v":15},{"$f":"'fnd enro'!H476","v":25},{"$f":"'fnd enro'!I476","v":0},{"$f":"'fnd enro'!J476","v":0},{"$f":"'fnd enro'!K476","v":1.7292000000000001},{"$f":"'fnd enro'!L476","v":0},{"$f":"'fnd enro'!M476","v":1},{"$f":"'fnd enro'!N476","v":1},{"$f":"'fnd enro'!O476","v":0},{"$f":"'fnd enro'!P476","v":17},{"$f":"'fnd enro'!R476","v":44},1,{"$f":"VALUE('fnd enro'!Q476)","v":10},null,{"$f":"(($D476*'fnd base rates'!C$107)\n+($E476*'fnd base rates'!C$108)\n+($F476*'fnd base rates'!C$109)\n+($G476*'fnd base rates'!C$110)\n+($H476*'fnd base rates'!C$111)\n+($I476*'fnd base rates'!C$112)\n+($J476*'fnd base rates'!C$113)\n+($K476*'fnd base rates'!C$114)\n+($M476*'fnd base rates'!C$116)\n+($N476*'fnd base rates'!C$117)\n+($O476*'fnd base rates'!C$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,3)))\n*$R476","v":26967.802172},{"$f":"(($D476*'fnd base rates'!D$107)\n+($E476*'fnd base rates'!D$108)\n+($F476*'fnd base rates'!D$109)\n+($G476*'fnd base rates'!D$110)\n+($H476*'fnd base rates'!D$111)\n+($I476*'fnd base rates'!D$112)\n+($J476*'fnd base rates'!D$113)\n+($K476*'fnd base rates'!D$114)\n+($M476*'fnd base rates'!D$116)\n+($N476*'fnd base rates'!D$117)\n+($O476*'fnd base rates'!D$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,4)))\n*$R476","v":43842.19},{"$f":"(($D476*'fnd base rates'!E$107)\n+($E476*'fnd base rates'!E$108)\n+($F476*'fnd base rates'!E$109)\n+($G476*'fnd base rates'!E$110)\n+($H476*'fnd base rates'!E$111)\n+($I476*'fnd base rates'!E$112)\n+($J476*'fnd base rates'!E$113)\n+($K476*'fnd base rates'!E$114)\n+($M476*'fnd base rates'!E$116)\n+($N476*'fnd base rates'!E$117)\n+($O476*'fnd base rates'!E$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,5)))\n*$R476","v":248831.75349599999},{"$f":"(($D476*'fnd base rates'!F$107)\n+($E476*'fnd base rates'!F$108)\n+($F476*'fnd base rates'!F$109)\n+($G476*'fnd base rates'!F$110)\n+($H476*'fnd base rates'!F$111)\n+($I476*'fnd base rates'!F$112)\n+($J476*'fnd base rates'!F$113)\n+($K476*'fnd base rates'!F$114)\n+($M476*'fnd base rates'!F$116)\n+($N476*'fnd base rates'!F$117)\n+($O476*'fnd base rates'!F$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,6)))\n*$R476","v":52152.906744},{"$f":"(($D476*'fnd base rates'!G$107)\n+($E476*'fnd base rates'!G$108)\n+($F476*'fnd base rates'!G$109)\n+($G476*'fnd base rates'!G$110)\n+($H476*'fnd base rates'!G$111)\n+($I476*'fnd base rates'!G$112)\n+($J476*'fnd base rates'!G$113)\n+($K476*'fnd base rates'!G$114)\n+($M476*'fnd base rates'!G$116)\n+($N476*'fnd base rates'!G$117)\n+($O476*'fnd base rates'!G$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,7)))\n*$R476","v":11433.268096},{"$f":"(($D476*'fnd base rates'!H$107)\n+($E476*'fnd base rates'!H$108)\n+($F476*'fnd base rates'!H$109)\n+($G476*'fnd base rates'!H$110)\n+($H476*'fnd base rates'!H$111)\n+($I476*'fnd base rates'!H$112)\n+($J476*'fnd base rates'!H$113)\n+($K476*'fnd base rates'!H$114)\n+($M476*'fnd base rates'!H$116)\n+($N476*'fnd base rates'!H$117)\n+($O476*'fnd base rates'!H$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,8)))","v":25257.821839999993},{"$f":"(($D476*'fnd base rates'!I$107)\n+($E476*'fnd base rates'!I$108)\n+($F476*'fnd base rates'!I$109)\n+($G476*'fnd base rates'!I$110)\n+($H476*'fnd base rates'!I$111)\n+($I476*'fnd base rates'!I$112)\n+($J476*'fnd base rates'!I$113)\n+($K476*'fnd base rates'!I$114)\n+($M476*'fnd base rates'!I$116)\n+($N476*'fnd base rates'!I$117)\n+($O476*'fnd base rates'!I$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,9)))\n*$R476","v":20652.54},{"$f":"(($D476*'fnd base rates'!J$107)\n+($E476*'fnd base rates'!J$108)\n+($F476*'fnd base rates'!J$109)\n+($G476*'fnd base rates'!J$110)\n+($H476*'fnd base rates'!J$111)\n+($I476*'fnd base rates'!J$112)\n+($J476*'fnd base rates'!J$113)\n+($K476*'fnd base rates'!J$114)\n+($M476*'fnd base rates'!J$116)\n+($N476*'fnd base rates'!J$117)\n+($O476*'fnd base rates'!J$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,10)))\n*$R476","v":25491.530000000002},{"$f":"(($D476*'fnd base rates'!K$107)\n+($E476*'fnd base rates'!K$108)\n+($F476*'fnd base rates'!K$109)\n+($G476*'fnd base rates'!K$110)\n+($H476*'fnd base rates'!K$111)\n+($I476*'fnd base rates'!K$112)\n+($J476*'fnd base rates'!K$113)\n+($K476*'fnd base rates'!K$114)\n+($M476*'fnd base rates'!K$116)\n+($N476*'fnd base rates'!K$117)\n+($O476*'fnd base rates'!K$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,11)))\n*$R476","v":54234.798836000002},{"$f":"(($D476*'fnd base rates'!L$107)\n+($E476*'fnd base rates'!L$108)\n+($F476*'fnd base rates'!L$109)\n+($G476*'fnd base rates'!L$110)\n+($H476*'fnd base rates'!L$111)\n+($I476*'fnd base rates'!L$112)\n+($J476*'fnd base rates'!L$113)\n+($K476*'fnd base rates'!L$114)\n+($M476*'fnd base rates'!L$116)\n+($N476*'fnd base rates'!L$117)\n+($O476*'fnd base rates'!L$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,12)))","v":94836.004520000002},{"$f":"(($D476*'fnd base rates'!M$107)\n+($E476*'fnd base rates'!M$108)\n+($F476*'fnd base rates'!M$109)\n+($G476*'fnd base rates'!M$110)\n+($H476*'fnd base rates'!M$111)\n+($I476*'fnd base rates'!M$112)\n+($J476*'fnd base rates'!M$113)\n+($K476*'fnd base rates'!M$114)\n+($M476*'fnd base rates'!M$116)\n+($N476*'fnd base rates'!M$117)\n+($O476*'fnd base rates'!M$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,13)))","v":0},603700.61570399988,null,466774296,"466","774","296",1,44,603700.61570399988,13720,-2402,16122,null,null,null,null,null,null,0,null,0]
["466",466774774,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D477","v":0},{"$f":"'fnd enro'!E477","v":0},{"$f":"'fnd enro'!F477","v":3},{"$f":"'fnd enro'!G477","v":23},{"$f":"'fnd enro'!H477","v":10},{"$f":"'fnd enro'!I477","v":0},{"$f":"'fnd enro'!J477","v":0},{"$f":"'fnd enro'!K477","v":1.4148000000000001},{"$f":"'fnd enro'!L477","v":0},{"$f":"'fnd enro'!M477","v":1},{"$f":"'fnd enro'!N477","v":0},{"$f":"'fnd enro'!O477","v":0},{"$f":"'fnd enro'!P477","v":19},{"$f":"'fnd enro'!R477","v":36},1,{"$f":"VALUE('fnd enro'!Q477)","v":6},null,{"$f":"(($D477*'fnd base rates'!C$107)\n+($E477*'fnd base rates'!C$108)\n+($F477*'fnd base rates'!C$109)\n+($G477*'fnd base rates'!C$110)\n+($H477*'fnd base rates'!C$111)\n+($I477*'fnd base rates'!C$112)\n+($J477*'fnd base rates'!C$113)\n+($K477*'fnd base rates'!C$114)\n+($M477*'fnd base rates'!C$116)\n+($N477*'fnd base rates'!C$117)\n+($O477*'fnd base rates'!C$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,3)))\n*$R477","v":22025.350868000001},{"$f":"(($D477*'fnd base rates'!D$107)\n+($E477*'fnd base rates'!D$108)\n+($F477*'fnd base rates'!D$109)\n+($G477*'fnd base rates'!D$110)\n+($H477*'fnd base rates'!D$111)\n+($I477*'fnd base rates'!D$112)\n+($J477*'fnd base rates'!D$113)\n+($K477*'fnd base rates'!D$114)\n+($M477*'fnd base rates'!D$116)\n+($N477*'fnd base rates'!D$117)\n+($O477*'fnd base rates'!D$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,4)))\n*$R477","v":35913.93},{"$f":"(($D477*'fnd base rates'!E$107)\n+($E477*'fnd base rates'!E$108)\n+($F477*'fnd base rates'!E$109)\n+($G477*'fnd base rates'!E$110)\n+($H477*'fnd base rates'!E$111)\n+($I477*'fnd base rates'!E$112)\n+($J477*'fnd base rates'!E$113)\n+($K477*'fnd base rates'!E$114)\n+($M477*'fnd base rates'!E$116)\n+($N477*'fnd base rates'!E$117)\n+($O477*'fnd base rates'!E$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,5)))\n*$R477","v":209040.339224},{"$f":"(($D477*'fnd base rates'!F$107)\n+($E477*'fnd base rates'!F$108)\n+($F477*'fnd base rates'!F$109)\n+($G477*'fnd base rates'!F$110)\n+($H477*'fnd base rates'!F$111)\n+($I477*'fnd base rates'!F$112)\n+($J477*'fnd base rates'!F$113)\n+($K477*'fnd base rates'!F$114)\n+($M477*'fnd base rates'!F$116)\n+($N477*'fnd base rates'!F$117)\n+($O477*'fnd base rates'!F$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,6)))\n*$R477","v":45327.577336000002},{"$f":"(($D477*'fnd base rates'!G$107)\n+($E477*'fnd base rates'!G$108)\n+($F477*'fnd base rates'!G$109)\n+($G477*'fnd base rates'!G$110)\n+($H477*'fnd base rates'!G$111)\n+($I477*'fnd base rates'!G$112)\n+($J477*'fnd base rates'!G$113)\n+($K477*'fnd base rates'!G$114)\n+($M477*'fnd base rates'!G$116)\n+($N477*'fnd base rates'!G$117)\n+($O477*'fnd base rates'!G$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,7)))\n*$R477","v":9271.0166239999999},{"$f":"(($D477*'fnd base rates'!H$107)\n+($E477*'fnd base rates'!H$108)\n+($F477*'fnd base rates'!H$109)\n+($G477*'fnd base rates'!H$110)\n+($H477*'fnd base rates'!H$111)\n+($I477*'fnd base rates'!H$112)\n+($J477*'fnd base rates'!H$113)\n+($K477*'fnd base rates'!H$114)\n+($M477*'fnd base rates'!H$116)\n+($N477*'fnd base rates'!H$117)\n+($O477*'fnd base rates'!H$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,8)))","v":20582.776959999999},{"$f":"(($D477*'fnd base rates'!I$107)\n+($E477*'fnd base rates'!I$108)\n+($F477*'fnd base rates'!I$109)\n+($G477*'fnd base rates'!I$110)\n+($H477*'fnd base rates'!I$111)\n+($I477*'fnd base rates'!I$112)\n+($J477*'fnd base rates'!I$113)\n+($K477*'fnd base rates'!I$114)\n+($M477*'fnd base rates'!I$116)\n+($N477*'fnd base rates'!I$117)\n+($O477*'fnd base rates'!I$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,9)))\n*$R477","v":16598.07},{"$f":"(($D477*'fnd base rates'!J$107)\n+($E477*'fnd base rates'!J$108)\n+($F477*'fnd base rates'!J$109)\n+($G477*'fnd base rates'!J$110)\n+($H477*'fnd base rates'!J$111)\n+($I477*'fnd base rates'!J$112)\n+($J477*'fnd base rates'!J$113)\n+($K477*'fnd base rates'!J$114)\n+($M477*'fnd base rates'!J$116)\n+($N477*'fnd base rates'!J$117)\n+($O477*'fnd base rates'!J$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,10)))\n*$R477","v":20147.260000000002},{"$f":"(($D477*'fnd base rates'!K$107)\n+($E477*'fnd base rates'!K$108)\n+($F477*'fnd base rates'!K$109)\n+($G477*'fnd base rates'!K$110)\n+($H477*'fnd base rates'!K$111)\n+($I477*'fnd base rates'!K$112)\n+($J477*'fnd base rates'!K$113)\n+($K477*'fnd base rates'!K$114)\n+($M477*'fnd base rates'!K$116)\n+($N477*'fnd base rates'!K$117)\n+($O477*'fnd base rates'!K$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,11)))\n*$R477","v":43236.982684000002},{"$f":"(($D477*'fnd base rates'!L$107)\n+($E477*'fnd base rates'!L$108)\n+($F477*'fnd base rates'!L$109)\n+($G477*'fnd base rates'!L$110)\n+($H477*'fnd base rates'!L$111)\n+($I477*'fnd base rates'!L$112)\n+($J477*'fnd base rates'!L$113)\n+($K477*'fnd base rates'!L$114)\n+($M477*'fnd base rates'!L$116)\n+($N477*'fnd base rates'!L$117)\n+($O477*'fnd base rates'!L$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,12)))","v":76526.341880000007},{"$f":"(($D477*'fnd base rates'!M$107)\n+($E477*'fnd base rates'!M$108)\n+($F477*'fnd base rates'!M$109)\n+($G477*'fnd base rates'!M$110)\n+($H477*'fnd base rates'!M$111)\n+($I477*'fnd base rates'!M$112)\n+($J477*'fnd base rates'!M$113)\n+($K477*'fnd base rates'!M$114)\n+($M477*'fnd base rates'!M$116)\n+($N477*'fnd base rates'!M$117)\n+($O477*'fnd base rates'!M$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,13)))","v":0},498669.64557599998,null,466774774,"466","774","774",1,36,498669.64557599998,13852,-336,14188,null,null,null,null,null,null,0,null,0]
["469",469035018,"MATCH",{"$f":"'fnd enro'!D478","v":0},{"$f":"'fnd enro'!E478","v":0},{"$f":"'fnd enro'!F478","v":0},{"$f":"'fnd enro'!G478","v":1},{"$f":"'fnd enro'!H478","v":0},{"$f":"'fnd enro'!I478","v":0},{"$f":"'fnd enro'!J478","v":0},{"$f":"'fnd enro'!K478","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L478","v":0},{"$f":"'fnd enro'!M478","v":1},{"$f":"'fnd enro'!N478","v":0},{"$f":"'fnd enro'!O478","v":0},{"$f":"'fnd enro'!P478","v":0},{"$f":"'fnd enro'!R478","v":1},1.087,{"$f":"VALUE('fnd enro'!Q478)","v":9},null,{"$f":"(($D478*'fnd base rates'!C$107)\n+($E478*'fnd base rates'!C$108)\n+($F478*'fnd base rates'!C$109)\n+($G478*'fnd base rates'!C$110)\n+($H478*'fnd base rates'!C$111)\n+($I478*'fnd base rates'!C$112)\n+($J478*'fnd base rates'!C$113)\n+($K478*'fnd base rates'!C$114)\n+($M478*'fnd base rates'!C$116)\n+($N478*'fnd base rates'!C$117)\n+($O478*'fnd base rates'!C$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,3)))\n*$R478","v":740.71322843099995},{"$f":"(($D478*'fnd base rates'!D$107)\n+($E478*'fnd base rates'!D$108)\n+($F478*'fnd base rates'!D$109)\n+($G478*'fnd base rates'!D$110)\n+($H478*'fnd base rates'!D$111)\n+($I478*'fnd base rates'!D$112)\n+($J478*'fnd base rates'!D$113)\n+($K478*'fnd base rates'!D$114)\n+($M478*'fnd base rates'!D$116)\n+($N478*'fnd base rates'!D$117)\n+($O478*'fnd base rates'!D$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,4)))\n*$R478","v":1092.1088999999999},{"$f":"(($D478*'fnd base rates'!E$107)\n+($E478*'fnd base rates'!E$108)\n+($F478*'fnd base rates'!E$109)\n+($G478*'fnd base rates'!E$110)\n+($H478*'fnd base rates'!E$111)\n+($I478*'fnd base rates'!E$112)\n+($J478*'fnd base rates'!E$113)\n+($K478*'fnd base rates'!E$114)\n+($M478*'fnd base rates'!E$116)\n+($N478*'fnd base rates'!E$117)\n+($O478*'fnd base rates'!E$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,5)))\n*$R478","v":5954.2631979580001},{"$f":"(($D478*'fnd base rates'!F$107)\n+($E478*'fnd base rates'!F$108)\n+($F478*'fnd base rates'!F$109)\n+($G478*'fnd base rates'!F$110)\n+($H478*'fnd base rates'!F$111)\n+($I478*'fnd base rates'!F$112)\n+($J478*'fnd base rates'!F$113)\n+($K478*'fnd base rates'!F$114)\n+($M478*'fnd base rates'!F$116)\n+($N478*'fnd base rates'!F$117)\n+($O478*'fnd base rates'!F$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,6)))\n*$R478","v":1654.691104562},{"$f":"(($D478*'fnd base rates'!G$107)\n+($E478*'fnd base rates'!G$108)\n+($F478*'fnd base rates'!G$109)\n+($G478*'fnd base rates'!G$110)\n+($H478*'fnd base rates'!G$111)\n+($I478*'fnd base rates'!G$112)\n+($J478*'fnd base rates'!G$113)\n+($K478*'fnd base rates'!G$114)\n+($M478*'fnd base rates'!G$116)\n+($N478*'fnd base rates'!G$117)\n+($O478*'fnd base rates'!G$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,7)))\n*$R478","v":241.25985000799997},{"$f":"(($D478*'fnd base rates'!H$107)\n+($E478*'fnd base rates'!H$108)\n+($F478*'fnd base rates'!H$109)\n+($G478*'fnd base rates'!H$110)\n+($H478*'fnd base rates'!H$111)\n+($I478*'fnd base rates'!H$112)\n+($J478*'fnd base rates'!H$113)\n+($K478*'fnd base rates'!H$114)\n+($M478*'fnd base rates'!H$116)\n+($N478*'fnd base rates'!H$117)\n+($O478*'fnd base rates'!H$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,8)))","v":693.51686000000007},{"$f":"(($D478*'fnd base rates'!I$107)\n+($E478*'fnd base rates'!I$108)\n+($F478*'fnd base rates'!I$109)\n+($G478*'fnd base rates'!I$110)\n+($H478*'fnd base rates'!I$111)\n+($I478*'fnd base rates'!I$112)\n+($J478*'fnd base rates'!I$113)\n+($K478*'fnd base rates'!I$114)\n+($M478*'fnd base rates'!I$116)\n+($N478*'fnd base rates'!I$117)\n+($O478*'fnd base rates'!I$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,9)))\n*$R478","v":502.04181999999997},{"$f":"(($D478*'fnd base rates'!J$107)\n+($E478*'fnd base rates'!J$108)\n+($F478*'fnd base rates'!J$109)\n+($G478*'fnd base rates'!J$110)\n+($H478*'fnd base rates'!J$111)\n+($I478*'fnd base rates'!J$112)\n+($J478*'fnd base rates'!J$113)\n+($K478*'fnd base rates'!J$114)\n+($M478*'fnd base rates'!J$116)\n+($N478*'fnd base rates'!J$117)\n+($O478*'fnd base rates'!J$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,10)))\n*$R478","v":205.55169999999998},{"$f":"(($D478*'fnd base rates'!K$107)\n+($E478*'fnd base rates'!K$108)\n+($F478*'fnd base rates'!K$109)\n+($G478*'fnd base rates'!K$110)\n+($H478*'fnd base rates'!K$111)\n+($I478*'fnd base rates'!K$112)\n+($J478*'fnd base rates'!K$113)\n+($K478*'fnd base rates'!K$114)\n+($M478*'fnd base rates'!K$116)\n+($N478*'fnd base rates'!K$117)\n+($O478*'fnd base rates'!K$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,11)))\n*$R478","v":1631.4913646530001},{"$f":"(($D478*'fnd base rates'!L$107)\n+($E478*'fnd base rates'!L$108)\n+($F478*'fnd base rates'!L$109)\n+($G478*'fnd base rates'!L$110)\n+($H478*'fnd base rates'!L$111)\n+($I478*'fnd base rates'!L$112)\n+($J478*'fnd base rates'!L$113)\n+($K478*'fnd base rates'!L$114)\n+($M478*'fnd base rates'!L$116)\n+($N478*'fnd base rates'!L$117)\n+($O478*'fnd base rates'!L$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,12)))","v":2105.7653299999997},{"$f":"(($D478*'fnd base rates'!M$107)\n+($E478*'fnd base rates'!M$108)\n+($F478*'fnd base rates'!M$109)\n+($G478*'fnd base rates'!M$110)\n+($H478*'fnd base rates'!M$111)\n+($I478*'fnd base rates'!M$112)\n+($J478*'fnd base rates'!M$113)\n+($K478*'fnd base rates'!M$114)\n+($M478*'fnd base rates'!M$116)\n+($N478*'fnd base rates'!M$117)\n+($O478*'fnd base rates'!M$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,13)))","v":0},14821.403355612001,null,469035018,"469","035","018",1,1,14821.403355612001,14821,-1438,16259,null,null,null,null,null,null,0,null,0]
["469",469035035,"MATCH",{"$f":"'fnd enro'!D479","v":53},{"$f":"'fnd enro'!E479","v":0},{"$f":"'fnd enro'!F479","v":79},{"$f":"'fnd enro'!G479","v":467},{"$f":"'fnd enro'!H479","v":267},{"$f":"'fnd enro'!I479","v":276},{"$f":"'fnd enro'!J479","v":0},{"$f":"'fnd enro'!K479","v":42.797699999999999},{"$f":"'fnd enro'!L479","v":0},{"$f":"'fnd enro'!M479","v":149},{"$f":"'fnd enro'!N479","v":39},{"$f":"'fnd enro'!O479","v":24},{"$f":"'fnd enro'!P479","v":895},{"$f":"'fnd enro'!R479","v":1116},1.087,{"$f":"VALUE('fnd enro'!Q479)","v":11},null,{"$f":"(($D479*'fnd base rates'!C$107)\n+($E479*'fnd base rates'!C$108)\n+($F479*'fnd base rates'!C$109)\n+($G479*'fnd base rates'!C$110)\n+($H479*'fnd base rates'!C$111)\n+($I479*'fnd base rates'!C$112)\n+($J479*'fnd base rates'!C$113)\n+($K479*'fnd base rates'!C$114)\n+($M479*'fnd base rates'!C$116)\n+($N479*'fnd base rates'!C$117)\n+($O479*'fnd base rates'!C$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,3)))\n*$R479","v":817300.14315135893},{"$f":"(($D479*'fnd base rates'!D$107)\n+($E479*'fnd base rates'!D$108)\n+($F479*'fnd base rates'!D$109)\n+($G479*'fnd base rates'!D$110)\n+($H479*'fnd base rates'!D$111)\n+($I479*'fnd base rates'!D$112)\n+($J479*'fnd base rates'!D$113)\n+($K479*'fnd base rates'!D$114)\n+($M479*'fnd base rates'!D$116)\n+($N479*'fnd base rates'!D$117)\n+($O479*'fnd base rates'!D$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,4)))\n*$R479","v":1516249.6801699996},{"$f":"(($D479*'fnd base rates'!E$107)\n+($E479*'fnd base rates'!E$108)\n+($F479*'fnd base rates'!E$109)\n+($G479*'fnd base rates'!E$110)\n+($H479*'fnd base rates'!E$111)\n+($I479*'fnd base rates'!E$112)\n+($J479*'fnd base rates'!E$113)\n+($K479*'fnd base rates'!E$114)\n+($M479*'fnd base rates'!E$116)\n+($N479*'fnd base rates'!E$117)\n+($O479*'fnd base rates'!E$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,5)))\n*$R479","v":10261880.452306261},{"$f":"(($D479*'fnd base rates'!F$107)\n+($E479*'fnd base rates'!F$108)\n+($F479*'fnd base rates'!F$109)\n+($G479*'fnd base rates'!F$110)\n+($H479*'fnd base rates'!F$111)\n+($I479*'fnd base rates'!F$112)\n+($J479*'fnd base rates'!F$113)\n+($K479*'fnd base rates'!F$114)\n+($M479*'fnd base rates'!F$116)\n+($N479*'fnd base rates'!F$117)\n+($O479*'fnd base rates'!F$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,6)))\n*$R479","v":1453287.0578680178},{"$f":"(($D479*'fnd base rates'!G$107)\n+($E479*'fnd base rates'!G$108)\n+($F479*'fnd base rates'!G$109)\n+($G479*'fnd base rates'!G$110)\n+($H479*'fnd base rates'!G$111)\n+($I479*'fnd base rates'!G$112)\n+($J479*'fnd base rates'!G$113)\n+($K479*'fnd base rates'!G$114)\n+($M479*'fnd base rates'!G$116)\n+($N479*'fnd base rates'!G$117)\n+($O479*'fnd base rates'!G$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,7)))\n*$R479","v":451165.25281871198},{"$f":"(($D479*'fnd base rates'!H$107)\n+($E479*'fnd base rates'!H$108)\n+($F479*'fnd base rates'!H$109)\n+($G479*'fnd base rates'!H$110)\n+($H479*'fnd base rates'!H$111)\n+($I479*'fnd base rates'!H$112)\n+($J479*'fnd base rates'!H$113)\n+($K479*'fnd base rates'!H$114)\n+($M479*'fnd base rates'!H$116)\n+($N479*'fnd base rates'!H$117)\n+($O479*'fnd base rates'!H$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,8)))","v":770167.52054000017},{"$f":"(($D479*'fnd base rates'!I$107)\n+($E479*'fnd base rates'!I$108)\n+($F479*'fnd base rates'!I$109)\n+($G479*'fnd base rates'!I$110)\n+($H479*'fnd base rates'!I$111)\n+($I479*'fnd base rates'!I$112)\n+($J479*'fnd base rates'!I$113)\n+($K479*'fnd base rates'!I$114)\n+($M479*'fnd base rates'!I$116)\n+($N479*'fnd base rates'!I$117)\n+($O479*'fnd base rates'!I$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,9)))\n*$R479","v":701948.02244999993},{"$f":"(($D479*'fnd base rates'!J$107)\n+($E479*'fnd base rates'!J$108)\n+($F479*'fnd base rates'!J$109)\n+($G479*'fnd base rates'!J$110)\n+($H479*'fnd base rates'!J$111)\n+($I479*'fnd base rates'!J$112)\n+($J479*'fnd base rates'!J$113)\n+($K479*'fnd base rates'!J$114)\n+($M479*'fnd base rates'!J$116)\n+($N479*'fnd base rates'!J$117)\n+($O479*'fnd base rates'!J$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,10)))\n*$R479","v":1361310.4502399999},{"$f":"(($D479*'fnd base rates'!K$107)\n+($E479*'fnd base rates'!K$108)\n+($F479*'fnd base rates'!K$109)\n+($G479*'fnd base rates'!K$110)\n+($H479*'fnd base rates'!K$111)\n+($I479*'fnd base rates'!K$112)\n+($J479*'fnd base rates'!K$113)\n+($K479*'fnd base rates'!K$114)\n+($M479*'fnd base rates'!K$116)\n+($N479*'fnd base rates'!K$117)\n+($O479*'fnd base rates'!K$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,11)))\n*$R479","v":1531893.1414171169},{"$f":"(($D479*'fnd base rates'!L$107)\n+($E479*'fnd base rates'!L$108)\n+($F479*'fnd base rates'!L$109)\n+($G479*'fnd base rates'!L$110)\n+($H479*'fnd base rates'!L$111)\n+($I479*'fnd base rates'!L$112)\n+($J479*'fnd base rates'!L$113)\n+($K479*'fnd base rates'!L$114)\n+($M479*'fnd base rates'!L$116)\n+($N479*'fnd base rates'!L$117)\n+($O479*'fnd base rates'!L$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,12)))","v":2809549.99437},{"$f":"(($D479*'fnd base rates'!M$107)\n+($E479*'fnd base rates'!M$108)\n+($F479*'fnd base rates'!M$109)\n+($G479*'fnd base rates'!M$110)\n+($H479*'fnd base rates'!M$111)\n+($I479*'fnd base rates'!M$112)\n+($J479*'fnd base rates'!M$113)\n+($K479*'fnd base rates'!M$114)\n+($M479*'fnd base rates'!M$116)\n+($N479*'fnd base rates'!M$117)\n+($O479*'fnd base rates'!M$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,13)))","v":0},21674751.715331465,null,469035035,"469","035","035",1,1116,21674751.715331465,19422,4622,14800,null,null,null,null,null,null,0,null,0]
["469",469035044,"MATCH",{"$f":"'fnd enro'!D480","v":0},{"$f":"'fnd enro'!E480","v":0},{"$f":"'fnd enro'!F480","v":0},{"$f":"'fnd enro'!G480","v":3},{"$f":"'fnd enro'!H480","v":5},{"$f":"'fnd enro'!I480","v":0},{"$f":"'fnd enro'!J480","v":0},{"$f":"'fnd enro'!K480","v":0.31440000000000001},{"$f":"'fnd enro'!L480","v":0},{"$f":"'fnd enro'!M480","v":1},{"$f":"'fnd enro'!N480","v":0},{"$f":"'fnd enro'!O480","v":0},{"$f":"'fnd enro'!P480","v":5},{"$f":"'fnd enro'!R480","v":8},1.087,{"$f":"VALUE('fnd enro'!Q480)","v":11},null,{"$f":"(($D480*'fnd base rates'!C$107)\n+($E480*'fnd base rates'!C$108)\n+($F480*'fnd base rates'!C$109)\n+($G480*'fnd base rates'!C$110)\n+($H480*'fnd base rates'!C$111)\n+($I480*'fnd base rates'!C$112)\n+($J480*'fnd base rates'!C$113)\n+($K480*'fnd base rates'!C$114)\n+($M480*'fnd base rates'!C$116)\n+($N480*'fnd base rates'!C$117)\n+($O480*'fnd base rates'!C$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,3)))\n*$R480","v":5655.4450174479998},{"$f":"(($D480*'fnd base rates'!D$107)\n+($E480*'fnd base rates'!D$108)\n+($F480*'fnd base rates'!D$109)\n+($G480*'fnd base rates'!D$110)\n+($H480*'fnd base rates'!D$111)\n+($I480*'fnd base rates'!D$112)\n+($J480*'fnd base rates'!D$113)\n+($K480*'fnd base rates'!D$114)\n+($M480*'fnd base rates'!D$116)\n+($N480*'fnd base rates'!D$117)\n+($O480*'fnd base rates'!D$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,4)))\n*$R480","v":9982.138399999998},{"$f":"(($D480*'fnd base rates'!E$107)\n+($E480*'fnd base rates'!E$108)\n+($F480*'fnd base rates'!E$109)\n+($G480*'fnd base rates'!E$110)\n+($H480*'fnd base rates'!E$111)\n+($I480*'fnd base rates'!E$112)\n+($J480*'fnd base rates'!E$113)\n+($K480*'fnd base rates'!E$114)\n+($M480*'fnd base rates'!E$116)\n+($N480*'fnd base rates'!E$117)\n+($O480*'fnd base rates'!E$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,5)))\n*$R480","v":61453.060493663994},{"$f":"(($D480*'fnd base rates'!F$107)\n+($E480*'fnd base rates'!F$108)\n+($F480*'fnd base rates'!F$109)\n+($G480*'fnd base rates'!F$110)\n+($H480*'fnd base rates'!F$111)\n+($I480*'fnd base rates'!F$112)\n+($J480*'fnd base rates'!F$113)\n+($K480*'fnd base rates'!F$114)\n+($M480*'fnd base rates'!F$116)\n+($N480*'fnd base rates'!F$117)\n+($O480*'fnd base rates'!F$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,6)))\n*$R480","v":10307.411636495999},{"$f":"(($D480*'fnd base rates'!G$107)\n+($E480*'fnd base rates'!G$108)\n+($F480*'fnd base rates'!G$109)\n+($G480*'fnd base rates'!G$110)\n+($H480*'fnd base rates'!G$111)\n+($I480*'fnd base rates'!G$112)\n+($J480*'fnd base rates'!G$113)\n+($K480*'fnd base rates'!G$114)\n+($M480*'fnd base rates'!G$116)\n+($N480*'fnd base rates'!G$117)\n+($O480*'fnd base rates'!G$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,7)))\n*$R480","v":2864.8118400639996},{"$f":"(($D480*'fnd base rates'!H$107)\n+($E480*'fnd base rates'!H$108)\n+($F480*'fnd base rates'!H$109)\n+($G480*'fnd base rates'!H$110)\n+($H480*'fnd base rates'!H$111)\n+($I480*'fnd base rates'!H$112)\n+($J480*'fnd base rates'!H$113)\n+($K480*'fnd base rates'!H$114)\n+($M480*'fnd base rates'!H$116)\n+($N480*'fnd base rates'!H$117)\n+($O480*'fnd base rates'!H$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,8)))","v":4758.2048800000002},{"$f":"(($D480*'fnd base rates'!I$107)\n+($E480*'fnd base rates'!I$108)\n+($F480*'fnd base rates'!I$109)\n+($G480*'fnd base rates'!I$110)\n+($H480*'fnd base rates'!I$111)\n+($I480*'fnd base rates'!I$112)\n+($J480*'fnd base rates'!I$113)\n+($K480*'fnd base rates'!I$114)\n+($M480*'fnd base rates'!I$116)\n+($N480*'fnd base rates'!I$117)\n+($O480*'fnd base rates'!I$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,9)))\n*$R480","v":4621.5544199999995},{"$f":"(($D480*'fnd base rates'!J$107)\n+($E480*'fnd base rates'!J$108)\n+($F480*'fnd base rates'!J$109)\n+($G480*'fnd base rates'!J$110)\n+($H480*'fnd base rates'!J$111)\n+($I480*'fnd base rates'!J$112)\n+($J480*'fnd base rates'!J$113)\n+($K480*'fnd base rates'!J$114)\n+($M480*'fnd base rates'!J$116)\n+($N480*'fnd base rates'!J$117)\n+($O480*'fnd base rates'!J$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,10)))\n*$R480","v":7584.6946800000005},{"$f":"(($D480*'fnd base rates'!K$107)\n+($E480*'fnd base rates'!K$108)\n+($F480*'fnd base rates'!K$109)\n+($G480*'fnd base rates'!K$110)\n+($H480*'fnd base rates'!K$111)\n+($I480*'fnd base rates'!K$112)\n+($J480*'fnd base rates'!K$113)\n+($K480*'fnd base rates'!K$114)\n+($M480*'fnd base rates'!K$116)\n+($N480*'fnd base rates'!K$117)\n+($O480*'fnd base rates'!K$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,11)))\n*$R480","v":10987.935317224001},{"$f":"(($D480*'fnd base rates'!L$107)\n+($E480*'fnd base rates'!L$108)\n+($F480*'fnd base rates'!L$109)\n+($G480*'fnd base rates'!L$110)\n+($H480*'fnd base rates'!L$111)\n+($I480*'fnd base rates'!L$112)\n+($J480*'fnd base rates'!L$113)\n+($K480*'fnd base rates'!L$114)\n+($M480*'fnd base rates'!L$116)\n+($N480*'fnd base rates'!L$117)\n+($O480*'fnd base rates'!L$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,12)))","v":19314.302639999998},{"$f":"(($D480*'fnd base rates'!M$107)\n+($E480*'fnd base rates'!M$108)\n+($F480*'fnd base rates'!M$109)\n+($G480*'fnd base rates'!M$110)\n+($H480*'fnd base rates'!M$111)\n+($I480*'fnd base rates'!M$112)\n+($J480*'fnd base rates'!M$113)\n+($K480*'fnd base rates'!M$114)\n+($M480*'fnd base rates'!M$116)\n+($N480*'fnd base rates'!M$117)\n+($O480*'fnd base rates'!M$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,13)))","v":0},137529.55932489599,null,469035044,"469","035","044",1,8,137529.55932489599,17191,3471,13720,null,null,null,null,null,null,0,null,0]
["469",469035049,"MATCH",{"$f":"'fnd enro'!D481","v":0},{"$f":"'fnd enro'!E481","v":0},{"$f":"'fnd enro'!F481","v":0},{"$f":"'fnd enro'!G481","v":0},{"$f":"'fnd enro'!H481","v":0},{"$f":"'fnd enro'!I481","v":2},{"$f":"'fnd enro'!J481","v":0},{"$f":"'fnd enro'!K481","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L481","v":0},{"$f":"'fnd enro'!M481","v":0},{"$f":"'fnd enro'!N481","v":0},{"$f":"'fnd enro'!O481","v":0},{"$f":"'fnd enro'!P481","v":2},{"$f":"'fnd enro'!R481","v":2},1.087,{"$f":"VALUE('fnd enro'!Q481)","v":7},null,{"$f":"(($D481*'fnd base rates'!C$107)\n+($E481*'fnd base rates'!C$108)\n+($F481*'fnd base rates'!C$109)\n+($G481*'fnd base rates'!C$110)\n+($H481*'fnd base rates'!C$111)\n+($I481*'fnd base rates'!C$112)\n+($J481*'fnd base rates'!C$113)\n+($K481*'fnd base rates'!C$114)\n+($M481*'fnd base rates'!C$116)\n+($N481*'fnd base rates'!C$117)\n+($O481*'fnd base rates'!C$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,3)))\n*$R481","v":1411.0758168619998},{"$f":"(($D481*'fnd base rates'!D$107)\n+($E481*'fnd base rates'!D$108)\n+($F481*'fnd base rates'!D$109)\n+($G481*'fnd base rates'!D$110)\n+($H481*'fnd base rates'!D$111)\n+($I481*'fnd base rates'!D$112)\n+($J481*'fnd base rates'!D$113)\n+($K481*'fnd base rates'!D$114)\n+($M481*'fnd base rates'!D$116)\n+($N481*'fnd base rates'!D$117)\n+($O481*'fnd base rates'!D$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,4)))\n*$R481","v":2572.5376799999999},{"$f":"(($D481*'fnd base rates'!E$107)\n+($E481*'fnd base rates'!E$108)\n+($F481*'fnd base rates'!E$109)\n+($G481*'fnd base rates'!E$110)\n+($H481*'fnd base rates'!E$111)\n+($I481*'fnd base rates'!E$112)\n+($J481*'fnd base rates'!E$113)\n+($K481*'fnd base rates'!E$114)\n+($M481*'fnd base rates'!E$116)\n+($N481*'fnd base rates'!E$117)\n+($O481*'fnd base rates'!E$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,5)))\n*$R481","v":19242.384955916001},{"$f":"(($D481*'fnd base rates'!F$107)\n+($E481*'fnd base rates'!F$108)\n+($F481*'fnd base rates'!F$109)\n+($G481*'fnd base rates'!F$110)\n+($H481*'fnd base rates'!F$111)\n+($I481*'fnd base rates'!F$112)\n+($J481*'fnd base rates'!F$113)\n+($K481*'fnd base rates'!F$114)\n+($M481*'fnd base rates'!F$116)\n+($N481*'fnd base rates'!F$117)\n+($O481*'fnd base rates'!F$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,6)))\n*$R481","v":2056.5712291240002},{"$f":"(($D481*'fnd base rates'!G$107)\n+($E481*'fnd base rates'!G$108)\n+($F481*'fnd base rates'!G$109)\n+($G481*'fnd base rates'!G$110)\n+($H481*'fnd base rates'!G$111)\n+($I481*'fnd base rates'!G$112)\n+($J481*'fnd base rates'!G$113)\n+($K481*'fnd base rates'!G$114)\n+($M481*'fnd base rates'!G$116)\n+($N481*'fnd base rates'!G$117)\n+($O481*'fnd base rates'!G$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,7)))\n*$R481","v":762.16132001599999},{"$f":"(($D481*'fnd base rates'!H$107)\n+($E481*'fnd base rates'!H$108)\n+($F481*'fnd base rates'!H$109)\n+($G481*'fnd base rates'!H$110)\n+($H481*'fnd base rates'!H$111)\n+($I481*'fnd base rates'!H$112)\n+($J481*'fnd base rates'!H$113)\n+($K481*'fnd base rates'!H$114)\n+($M481*'fnd base rates'!H$116)\n+($N481*'fnd base rates'!H$117)\n+($O481*'fnd base rates'!H$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,8)))","v":1808.8137200000001},{"$f":"(($D481*'fnd base rates'!I$107)\n+($E481*'fnd base rates'!I$108)\n+($F481*'fnd base rates'!I$109)\n+($G481*'fnd base rates'!I$110)\n+($H481*'fnd base rates'!I$111)\n+($I481*'fnd base rates'!I$112)\n+($J481*'fnd base rates'!I$113)\n+($K481*'fnd base rates'!I$114)\n+($M481*'fnd base rates'!I$116)\n+($N481*'fnd base rates'!I$117)\n+($O481*'fnd base rates'!I$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,9)))\n*$R481","v":1301.2911799999997},{"$f":"(($D481*'fnd base rates'!J$107)\n+($E481*'fnd base rates'!J$108)\n+($F481*'fnd base rates'!J$109)\n+($G481*'fnd base rates'!J$110)\n+($H481*'fnd base rates'!J$111)\n+($I481*'fnd base rates'!J$112)\n+($J481*'fnd base rates'!J$113)\n+($K481*'fnd base rates'!J$114)\n+($M481*'fnd base rates'!J$116)\n+($N481*'fnd base rates'!J$117)\n+($O481*'fnd base rates'!J$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,10)))\n*$R481","v":2986.7933799999996},{"$f":"(($D481*'fnd base rates'!K$107)\n+($E481*'fnd base rates'!K$108)\n+($F481*'fnd base rates'!K$109)\n+($G481*'fnd base rates'!K$110)\n+($H481*'fnd base rates'!K$111)\n+($I481*'fnd base rates'!K$112)\n+($J481*'fnd base rates'!K$113)\n+($K481*'fnd base rates'!K$114)\n+($M481*'fnd base rates'!K$116)\n+($N481*'fnd base rates'!K$117)\n+($O481*'fnd base rates'!K$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,11)))\n*$R481","v":2653.2844293060002},{"$f":"(($D481*'fnd base rates'!L$107)\n+($E481*'fnd base rates'!L$108)\n+($F481*'fnd base rates'!L$109)\n+($G481*'fnd base rates'!L$110)\n+($H481*'fnd base rates'!L$111)\n+($I481*'fnd base rates'!L$112)\n+($J481*'fnd base rates'!L$113)\n+($K481*'fnd base rates'!L$114)\n+($M481*'fnd base rates'!L$116)\n+($N481*'fnd base rates'!L$117)\n+($O481*'fnd base rates'!L$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,12)))","v":4642.3106600000001},{"$f":"(($D481*'fnd base rates'!M$107)\n+($E481*'fnd base rates'!M$108)\n+($F481*'fnd base rates'!M$109)\n+($G481*'fnd base rates'!M$110)\n+($H481*'fnd base rates'!M$111)\n+($I481*'fnd base rates'!M$112)\n+($J481*'fnd base rates'!M$113)\n+($K481*'fnd base rates'!M$114)\n+($M481*'fnd base rates'!M$116)\n+($N481*'fnd base rates'!M$117)\n+($O481*'fnd base rates'!M$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,13)))","v":0},39437.224371224002,null,469035049,"469","035","049",1,2,39437.224371224002,19719,5867,13852,null,null,null,null,null,null,0,null,0]
["469",469035050,"MATCH",{"$f":"'fnd enro'!D482","v":0},{"$f":"'fnd enro'!E482","v":0},{"$f":"'fnd enro'!F482","v":0},{"$f":"'fnd enro'!G482","v":2},{"$f":"'fnd enro'!H482","v":0},{"$f":"'fnd enro'!I482","v":0},{"$f":"'fnd enro'!J482","v":0},{"$f":"'fnd enro'!K482","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L482","v":0},{"$f":"'fnd enro'!M482","v":0},{"$f":"'fnd enro'!N482","v":0},{"$f":"'fnd enro'!O482","v":0},{"$f":"'fnd enro'!P482","v":2},{"$f":"'fnd enro'!R482","v":2},1.087,{"$f":"VALUE('fnd enro'!Q482)","v":5},null,{"$f":"(($D482*'fnd base rates'!C$107)\n+($E482*'fnd base rates'!C$108)\n+($F482*'fnd base rates'!C$109)\n+($G482*'fnd base rates'!C$110)\n+($H482*'fnd base rates'!C$111)\n+($I482*'fnd base rates'!C$112)\n+($J482*'fnd base rates'!C$113)\n+($K482*'fnd base rates'!C$114)\n+($M482*'fnd base rates'!C$116)\n+($N482*'fnd base rates'!C$117)\n+($O482*'fnd base rates'!C$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,3)))\n*$R482","v":1383.1399168619998},{"$f":"(($D482*'fnd base rates'!D$107)\n+($E482*'fnd base rates'!D$108)\n+($F482*'fnd base rates'!D$109)\n+($G482*'fnd base rates'!D$110)\n+($H482*'fnd base rates'!D$111)\n+($I482*'fnd base rates'!D$112)\n+($J482*'fnd base rates'!D$113)\n+($K482*'fnd base rates'!D$114)\n+($M482*'fnd base rates'!D$116)\n+($N482*'fnd base rates'!D$117)\n+($O482*'fnd base rates'!D$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,4)))\n*$R482","v":2440.2062999999994},{"$f":"(($D482*'fnd base rates'!E$107)\n+($E482*'fnd base rates'!E$108)\n+($F482*'fnd base rates'!E$109)\n+($G482*'fnd base rates'!E$110)\n+($H482*'fnd base rates'!E$111)\n+($I482*'fnd base rates'!E$112)\n+($J482*'fnd base rates'!E$113)\n+($K482*'fnd base rates'!E$114)\n+($M482*'fnd base rates'!E$116)\n+($N482*'fnd base rates'!E$117)\n+($O482*'fnd base rates'!E$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,5)))\n*$R482","v":15574.846955915998},{"$f":"(($D482*'fnd base rates'!F$107)\n+($E482*'fnd base rates'!F$108)\n+($F482*'fnd base rates'!F$109)\n+($G482*'fnd base rates'!F$110)\n+($H482*'fnd base rates'!F$111)\n+($I482*'fnd base rates'!F$112)\n+($J482*'fnd base rates'!F$113)\n+($K482*'fnd base rates'!F$114)\n+($M482*'fnd base rates'!F$116)\n+($N482*'fnd base rates'!F$117)\n+($O482*'fnd base rates'!F$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,6)))\n*$R482","v":2886.7566091240001},{"$f":"(($D482*'fnd base rates'!G$107)\n+($E482*'fnd base rates'!G$108)\n+($F482*'fnd base rates'!G$109)\n+($G482*'fnd base rates'!G$110)\n+($H482*'fnd base rates'!G$111)\n+($I482*'fnd base rates'!G$112)\n+($J482*'fnd base rates'!G$113)\n+($K482*'fnd base rates'!G$114)\n+($M482*'fnd base rates'!G$116)\n+($N482*'fnd base rates'!G$117)\n+($O482*'fnd base rates'!G$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,7)))\n*$R482","v":683.17990001599992},{"$f":"(($D482*'fnd base rates'!H$107)\n+($E482*'fnd base rates'!H$108)\n+($F482*'fnd base rates'!H$109)\n+($G482*'fnd base rates'!H$110)\n+($H482*'fnd base rates'!H$111)\n+($I482*'fnd base rates'!H$112)\n+($J482*'fnd base rates'!H$113)\n+($K482*'fnd base rates'!H$114)\n+($M482*'fnd base rates'!H$116)\n+($N482*'fnd base rates'!H$117)\n+($O482*'fnd base rates'!H$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,8)))","v":1154.67372},{"$f":"(($D482*'fnd base rates'!I$107)\n+($E482*'fnd base rates'!I$108)\n+($F482*'fnd base rates'!I$109)\n+($G482*'fnd base rates'!I$110)\n+($H482*'fnd base rates'!I$111)\n+($I482*'fnd base rates'!I$112)\n+($J482*'fnd base rates'!I$113)\n+($K482*'fnd base rates'!I$114)\n+($M482*'fnd base rates'!I$116)\n+($N482*'fnd base rates'!I$117)\n+($O482*'fnd base rates'!I$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,9)))\n*$R482","v":1091.21756},{"$f":"(($D482*'fnd base rates'!J$107)\n+($E482*'fnd base rates'!J$108)\n+($F482*'fnd base rates'!J$109)\n+($G482*'fnd base rates'!J$110)\n+($H482*'fnd base rates'!J$111)\n+($I482*'fnd base rates'!J$112)\n+($J482*'fnd base rates'!J$113)\n+($K482*'fnd base rates'!J$114)\n+($M482*'fnd base rates'!J$116)\n+($N482*'fnd base rates'!J$117)\n+($O482*'fnd base rates'!J$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,10)))\n*$R482","v":1744.6132599999999},{"$f":"(($D482*'fnd base rates'!K$107)\n+($E482*'fnd base rates'!K$108)\n+($F482*'fnd base rates'!K$109)\n+($G482*'fnd base rates'!K$110)\n+($H482*'fnd base rates'!K$111)\n+($I482*'fnd base rates'!K$112)\n+($J482*'fnd base rates'!K$113)\n+($K482*'fnd base rates'!K$114)\n+($M482*'fnd base rates'!K$116)\n+($N482*'fnd base rates'!K$117)\n+($O482*'fnd base rates'!K$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,11)))\n*$R482","v":2538.497229306},{"$f":"(($D482*'fnd base rates'!L$107)\n+($E482*'fnd base rates'!L$108)\n+($F482*'fnd base rates'!L$109)\n+($G482*'fnd base rates'!L$110)\n+($H482*'fnd base rates'!L$111)\n+($I482*'fnd base rates'!L$112)\n+($J482*'fnd base rates'!L$113)\n+($K482*'fnd base rates'!L$114)\n+($M482*'fnd base rates'!L$116)\n+($N482*'fnd base rates'!L$117)\n+($O482*'fnd base rates'!L$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,12)))","v":4607.7706600000001},{"$f":"(($D482*'fnd base rates'!M$107)\n+($E482*'fnd base rates'!M$108)\n+($F482*'fnd base rates'!M$109)\n+($G482*'fnd base rates'!M$110)\n+($H482*'fnd base rates'!M$111)\n+($I482*'fnd base rates'!M$112)\n+($J482*'fnd base rates'!M$113)\n+($K482*'fnd base rates'!M$114)\n+($M482*'fnd base rates'!M$116)\n+($N482*'fnd base rates'!M$117)\n+($O482*'fnd base rates'!M$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,13)))","v":0},34104.902111223993,null,469035050,"469","035","050",1,2,34104.902111223993,17052,2231,14821,null,null,null,null,null,null,0,null,0]
["469",469035073,"MATCH",{"$f":"'fnd enro'!D483","v":1},{"$f":"'fnd enro'!E483","v":0},{"$f":"'fnd enro'!F483","v":0},{"$f":"'fnd enro'!G483","v":0},{"$f":"'fnd enro'!H483","v":0},{"$f":"'fnd enro'!I483","v":2},{"$f":"'fnd enro'!J483","v":0},{"$f":"'fnd enro'!K483","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L483","v":0},{"$f":"'fnd enro'!M483","v":1},{"$f":"'fnd enro'!N483","v":0},{"$f":"'fnd enro'!O483","v":0},{"$f":"'fnd enro'!P483","v":1},{"$f":"'fnd enro'!R483","v":3},1.087,{"$f":"VALUE('fnd enro'!Q483)","v":6},null,{"$f":"(($D483*'fnd base rates'!C$107)\n+($E483*'fnd base rates'!C$108)\n+($F483*'fnd base rates'!C$109)\n+($G483*'fnd base rates'!C$110)\n+($H483*'fnd base rates'!C$111)\n+($I483*'fnd base rates'!C$112)\n+($J483*'fnd base rates'!C$113)\n+($K483*'fnd base rates'!C$114)\n+($M483*'fnd base rates'!C$116)\n+($N483*'fnd base rates'!C$117)\n+($O483*'fnd base rates'!C$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,3)))\n*$R483","v":1683.5867168619995},{"$f":"(($D483*'fnd base rates'!D$107)\n+($E483*'fnd base rates'!D$108)\n+($F483*'fnd base rates'!D$109)\n+($G483*'fnd base rates'!D$110)\n+($H483*'fnd base rates'!D$111)\n+($I483*'fnd base rates'!D$112)\n+($J483*'fnd base rates'!D$113)\n+($K483*'fnd base rates'!D$114)\n+($M483*'fnd base rates'!D$116)\n+($N483*'fnd base rates'!D$117)\n+($O483*'fnd base rates'!D$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,4)))\n*$R483","v":2787.9484699999998},{"$f":"(($D483*'fnd base rates'!E$107)\n+($E483*'fnd base rates'!E$108)\n+($F483*'fnd base rates'!E$109)\n+($G483*'fnd base rates'!E$110)\n+($H483*'fnd base rates'!E$111)\n+($I483*'fnd base rates'!E$112)\n+($J483*'fnd base rates'!E$113)\n+($K483*'fnd base rates'!E$114)\n+($M483*'fnd base rates'!E$116)\n+($N483*'fnd base rates'!E$117)\n+($O483*'fnd base rates'!E$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,5)))\n*$R483","v":18481.734965915999},{"$f":"(($D483*'fnd base rates'!F$107)\n+($E483*'fnd base rates'!F$108)\n+($F483*'fnd base rates'!F$109)\n+($G483*'fnd base rates'!F$110)\n+($H483*'fnd base rates'!F$111)\n+($I483*'fnd base rates'!F$112)\n+($J483*'fnd base rates'!F$113)\n+($K483*'fnd base rates'!F$114)\n+($M483*'fnd base rates'!F$116)\n+($N483*'fnd base rates'!F$117)\n+($O483*'fnd base rates'!F$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,6)))\n*$R483","v":2785.785179124},{"$f":"(($D483*'fnd base rates'!G$107)\n+($E483*'fnd base rates'!G$108)\n+($F483*'fnd base rates'!G$109)\n+($G483*'fnd base rates'!G$110)\n+($H483*'fnd base rates'!G$111)\n+($I483*'fnd base rates'!G$112)\n+($J483*'fnd base rates'!G$113)\n+($K483*'fnd base rates'!G$114)\n+($M483*'fnd base rates'!G$116)\n+($N483*'fnd base rates'!G$117)\n+($O483*'fnd base rates'!G$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,7)))\n*$R483","v":695.767360016},{"$f":"(($D483*'fnd base rates'!H$107)\n+($E483*'fnd base rates'!H$108)\n+($F483*'fnd base rates'!H$109)\n+($G483*'fnd base rates'!H$110)\n+($H483*'fnd base rates'!H$111)\n+($I483*'fnd base rates'!H$112)\n+($J483*'fnd base rates'!H$113)\n+($K483*'fnd base rates'!H$114)\n+($M483*'fnd base rates'!H$116)\n+($N483*'fnd base rates'!H$117)\n+($O483*'fnd base rates'!H$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,8)))","v":2187.3937200000005},{"$f":"(($D483*'fnd base rates'!I$107)\n+($E483*'fnd base rates'!I$108)\n+($F483*'fnd base rates'!I$109)\n+($G483*'fnd base rates'!I$110)\n+($H483*'fnd base rates'!I$111)\n+($I483*'fnd base rates'!I$112)\n+($J483*'fnd base rates'!I$113)\n+($K483*'fnd base rates'!I$114)\n+($M483*'fnd base rates'!I$116)\n+($N483*'fnd base rates'!I$117)\n+($O483*'fnd base rates'!I$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,9)))\n*$R483","v":1425.12222},{"$f":"(($D483*'fnd base rates'!J$107)\n+($E483*'fnd base rates'!J$108)\n+($F483*'fnd base rates'!J$109)\n+($G483*'fnd base rates'!J$110)\n+($H483*'fnd base rates'!J$111)\n+($I483*'fnd base rates'!J$112)\n+($J483*'fnd base rates'!J$113)\n+($K483*'fnd base rates'!J$114)\n+($M483*'fnd base rates'!J$116)\n+($N483*'fnd base rates'!J$117)\n+($O483*'fnd base rates'!J$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,10)))\n*$R483","v":2179.2393400000001},{"$f":"(($D483*'fnd base rates'!K$107)\n+($E483*'fnd base rates'!K$108)\n+($F483*'fnd base rates'!K$109)\n+($G483*'fnd base rates'!K$110)\n+($H483*'fnd base rates'!K$111)\n+($I483*'fnd base rates'!K$112)\n+($J483*'fnd base rates'!K$113)\n+($K483*'fnd base rates'!K$114)\n+($M483*'fnd base rates'!K$116)\n+($N483*'fnd base rates'!K$117)\n+($O483*'fnd base rates'!K$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,11)))\n*$R483","v":3576.277869306},{"$f":"(($D483*'fnd base rates'!L$107)\n+($E483*'fnd base rates'!L$108)\n+($F483*'fnd base rates'!L$109)\n+($G483*'fnd base rates'!L$110)\n+($H483*'fnd base rates'!L$111)\n+($I483*'fnd base rates'!L$112)\n+($J483*'fnd base rates'!L$113)\n+($K483*'fnd base rates'!L$114)\n+($M483*'fnd base rates'!L$116)\n+($N483*'fnd base rates'!L$117)\n+($O483*'fnd base rates'!L$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,12)))","v":5106.1606600000005},{"$f":"(($D483*'fnd base rates'!M$107)\n+($E483*'fnd base rates'!M$108)\n+($F483*'fnd base rates'!M$109)\n+($G483*'fnd base rates'!M$110)\n+($H483*'fnd base rates'!M$111)\n+($I483*'fnd base rates'!M$112)\n+($J483*'fnd base rates'!M$113)\n+($K483*'fnd base rates'!M$114)\n+($M483*'fnd base rates'!M$116)\n+($N483*'fnd base rates'!M$117)\n+($O483*'fnd base rates'!M$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,13)))","v":0},40909.016501224003,null,469035073,"469","035","073",1,3,40909.016501224003,13636,-5763,19399,null,null,null,null,null,null,0,null,0]
["469",469035083,"MATCH",{"$f":"'fnd enro'!D484","v":0},{"$f":"'fnd enro'!E484","v":0},{"$f":"'fnd enro'!F484","v":0},{"$f":"'fnd enro'!G484","v":1},{"$f":"'fnd enro'!H484","v":0},{"$f":"'fnd enro'!I484","v":0},{"$f":"'fnd enro'!J484","v":0},{"$f":"'fnd enro'!K484","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L484","v":0},{"$f":"'fnd enro'!M484","v":0},{"$f":"'fnd enro'!N484","v":0},{"$f":"'fnd enro'!O484","v":0},{"$f":"'fnd enro'!P484","v":1},{"$f":"'fnd enro'!R484","v":1},1.087,{"$f":"VALUE('fnd enro'!Q484)","v":6},null,{"$f":"(($D484*'fnd base rates'!C$107)\n+($E484*'fnd base rates'!C$108)\n+($F484*'fnd base rates'!C$109)\n+($G484*'fnd base rates'!C$110)\n+($H484*'fnd base rates'!C$111)\n+($I484*'fnd base rates'!C$112)\n+($J484*'fnd base rates'!C$113)\n+($K484*'fnd base rates'!C$114)\n+($M484*'fnd base rates'!C$116)\n+($N484*'fnd base rates'!C$117)\n+($O484*'fnd base rates'!C$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,3)))\n*$R484","v":699.02677843099991},{"$f":"(($D484*'fnd base rates'!D$107)\n+($E484*'fnd base rates'!D$108)\n+($F484*'fnd base rates'!D$109)\n+($G484*'fnd base rates'!D$110)\n+($H484*'fnd base rates'!D$111)\n+($I484*'fnd base rates'!D$112)\n+($J484*'fnd base rates'!D$113)\n+($K484*'fnd base rates'!D$114)\n+($M484*'fnd base rates'!D$116)\n+($N484*'fnd base rates'!D$117)\n+($O484*'fnd base rates'!D$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,4)))\n*$R484","v":1255.4523899999999},{"$f":"(($D484*'fnd base rates'!E$107)\n+($E484*'fnd base rates'!E$108)\n+($F484*'fnd base rates'!E$109)\n+($G484*'fnd base rates'!E$110)\n+($H484*'fnd base rates'!E$111)\n+($I484*'fnd base rates'!E$112)\n+($J484*'fnd base rates'!E$113)\n+($K484*'fnd base rates'!E$114)\n+($M484*'fnd base rates'!E$116)\n+($N484*'fnd base rates'!E$117)\n+($O484*'fnd base rates'!E$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,5)))\n*$R484","v":8132.4590179579991},{"$f":"(($D484*'fnd base rates'!F$107)\n+($E484*'fnd base rates'!F$108)\n+($F484*'fnd base rates'!F$109)\n+($G484*'fnd base rates'!F$110)\n+($H484*'fnd base rates'!F$111)\n+($I484*'fnd base rates'!F$112)\n+($J484*'fnd base rates'!F$113)\n+($K484*'fnd base rates'!F$114)\n+($M484*'fnd base rates'!F$116)\n+($N484*'fnd base rates'!F$117)\n+($O484*'fnd base rates'!F$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,6)))\n*$R484","v":1443.378304562},{"$f":"(($D484*'fnd base rates'!G$107)\n+($E484*'fnd base rates'!G$108)\n+($F484*'fnd base rates'!G$109)\n+($G484*'fnd base rates'!G$110)\n+($H484*'fnd base rates'!G$111)\n+($I484*'fnd base rates'!G$112)\n+($J484*'fnd base rates'!G$113)\n+($K484*'fnd base rates'!G$114)\n+($M484*'fnd base rates'!G$116)\n+($N484*'fnd base rates'!G$117)\n+($O484*'fnd base rates'!G$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,7)))\n*$R484","v":358.31888000799995},{"$f":"(($D484*'fnd base rates'!H$107)\n+($E484*'fnd base rates'!H$108)\n+($F484*'fnd base rates'!H$109)\n+($G484*'fnd base rates'!H$110)\n+($H484*'fnd base rates'!H$111)\n+($I484*'fnd base rates'!H$112)\n+($J484*'fnd base rates'!H$113)\n+($K484*'fnd base rates'!H$114)\n+($M484*'fnd base rates'!H$116)\n+($N484*'fnd base rates'!H$117)\n+($O484*'fnd base rates'!H$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,8)))","v":579.70686000000001},{"$f":"(($D484*'fnd base rates'!I$107)\n+($E484*'fnd base rates'!I$108)\n+($F484*'fnd base rates'!I$109)\n+($G484*'fnd base rates'!I$110)\n+($H484*'fnd base rates'!I$111)\n+($I484*'fnd base rates'!I$112)\n+($J484*'fnd base rates'!I$113)\n+($K484*'fnd base rates'!I$114)\n+($M484*'fnd base rates'!I$116)\n+($N484*'fnd base rates'!I$117)\n+($O484*'fnd base rates'!I$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,9)))\n*$R484","v":559.57673},{"$f":"(($D484*'fnd base rates'!J$107)\n+($E484*'fnd base rates'!J$108)\n+($F484*'fnd base rates'!J$109)\n+($G484*'fnd base rates'!J$110)\n+($H484*'fnd base rates'!J$111)\n+($I484*'fnd base rates'!J$112)\n+($J484*'fnd base rates'!J$113)\n+($K484*'fnd base rates'!J$114)\n+($M484*'fnd base rates'!J$116)\n+($N484*'fnd base rates'!J$117)\n+($O484*'fnd base rates'!J$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,10)))\n*$R484","v":944.90735999999993},{"$f":"(($D484*'fnd base rates'!K$107)\n+($E484*'fnd base rates'!K$108)\n+($F484*'fnd base rates'!K$109)\n+($G484*'fnd base rates'!K$110)\n+($H484*'fnd base rates'!K$111)\n+($I484*'fnd base rates'!K$112)\n+($J484*'fnd base rates'!K$113)\n+($K484*'fnd base rates'!K$114)\n+($M484*'fnd base rates'!K$116)\n+($N484*'fnd base rates'!K$117)\n+($O484*'fnd base rates'!K$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,11)))\n*$R484","v":1269.248614653},{"$f":"(($D484*'fnd base rates'!L$107)\n+($E484*'fnd base rates'!L$108)\n+($F484*'fnd base rates'!L$109)\n+($G484*'fnd base rates'!L$110)\n+($H484*'fnd base rates'!L$111)\n+($I484*'fnd base rates'!L$112)\n+($J484*'fnd base rates'!L$113)\n+($K484*'fnd base rates'!L$114)\n+($M484*'fnd base rates'!L$116)\n+($N484*'fnd base rates'!L$117)\n+($O484*'fnd base rates'!L$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,12)))","v":2358.1553299999996},{"$f":"(($D484*'fnd base rates'!M$107)\n+($E484*'fnd base rates'!M$108)\n+($F484*'fnd base rates'!M$109)\n+($G484*'fnd base rates'!M$110)\n+($H484*'fnd base rates'!M$111)\n+($I484*'fnd base rates'!M$112)\n+($J484*'fnd base rates'!M$113)\n+($K484*'fnd base rates'!M$114)\n+($M484*'fnd base rates'!M$116)\n+($N484*'fnd base rates'!M$117)\n+($O484*'fnd base rates'!M$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,13)))","v":0},17600.230265612001,null,469035083,"469","035","083",1,1,17600.230265612001,17600,409,17191,null,null,null,null,null,null,0,null,0]
["469",469035093,"MATCH",{"$f":"'fnd enro'!D485","v":0},{"$f":"'fnd enro'!E485","v":0},{"$f":"'fnd enro'!F485","v":0},{"$f":"'fnd enro'!G485","v":0},{"$f":"'fnd enro'!H485","v":0},{"$f":"'fnd enro'!I485","v":2},{"$f":"'fnd enro'!J485","v":0},{"$f":"'fnd enro'!K485","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L485","v":0},{"$f":"'fnd enro'!M485","v":0},{"$f":"'fnd enro'!N485","v":0},{"$f":"'fnd enro'!O485","v":0},{"$f":"'fnd enro'!P485","v":2},{"$f":"'fnd enro'!R485","v":2},1.087,{"$f":"VALUE('fnd enro'!Q485)","v":11},null,{"$f":"(($D485*'fnd base rates'!C$107)\n+($E485*'fnd base rates'!C$108)\n+($F485*'fnd base rates'!C$109)\n+($G485*'fnd base rates'!C$110)\n+($H485*'fnd base rates'!C$111)\n+($I485*'fnd base rates'!C$112)\n+($J485*'fnd base rates'!C$113)\n+($K485*'fnd base rates'!C$114)\n+($M485*'fnd base rates'!C$116)\n+($N485*'fnd base rates'!C$117)\n+($O485*'fnd base rates'!C$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,3)))\n*$R485","v":1469.9259968619997},{"$f":"(($D485*'fnd base rates'!D$107)\n+($E485*'fnd base rates'!D$108)\n+($F485*'fnd base rates'!D$109)\n+($G485*'fnd base rates'!D$110)\n+($H485*'fnd base rates'!D$111)\n+($I485*'fnd base rates'!D$112)\n+($J485*'fnd base rates'!D$113)\n+($K485*'fnd base rates'!D$114)\n+($M485*'fnd base rates'!D$116)\n+($N485*'fnd base rates'!D$117)\n+($O485*'fnd base rates'!D$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,4)))\n*$R485","v":2851.3749199999997},{"$f":"(($D485*'fnd base rates'!E$107)\n+($E485*'fnd base rates'!E$108)\n+($F485*'fnd base rates'!E$109)\n+($G485*'fnd base rates'!E$110)\n+($H485*'fnd base rates'!E$111)\n+($I485*'fnd base rates'!E$112)\n+($J485*'fnd base rates'!E$113)\n+($K485*'fnd base rates'!E$114)\n+($M485*'fnd base rates'!E$116)\n+($N485*'fnd base rates'!E$117)\n+($O485*'fnd base rates'!E$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,5)))\n*$R485","v":21964.319915915999},{"$f":"(($D485*'fnd base rates'!F$107)\n+($E485*'fnd base rates'!F$108)\n+($F485*'fnd base rates'!F$109)\n+($G485*'fnd base rates'!F$110)\n+($H485*'fnd base rates'!F$111)\n+($I485*'fnd base rates'!F$112)\n+($J485*'fnd base rates'!F$113)\n+($K485*'fnd base rates'!F$114)\n+($M485*'fnd base rates'!F$116)\n+($N485*'fnd base rates'!F$117)\n+($O485*'fnd base rates'!F$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,6)))\n*$R485","v":2056.5712291240002},{"$f":"(($D485*'fnd base rates'!G$107)\n+($E485*'fnd base rates'!G$108)\n+($F485*'fnd base rates'!G$109)\n+($G485*'fnd base rates'!G$110)\n+($H485*'fnd base rates'!G$111)\n+($I485*'fnd base rates'!G$112)\n+($J485*'fnd base rates'!G$113)\n+($K485*'fnd base rates'!G$114)\n+($M485*'fnd base rates'!G$116)\n+($N485*'fnd base rates'!G$117)\n+($O485*'fnd base rates'!G$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,7)))\n*$R485","v":894.21008001600001},{"$f":"(($D485*'fnd base rates'!H$107)\n+($E485*'fnd base rates'!H$108)\n+($F485*'fnd base rates'!H$109)\n+($G485*'fnd base rates'!H$110)\n+($H485*'fnd base rates'!H$111)\n+($I485*'fnd base rates'!H$112)\n+($J485*'fnd base rates'!H$113)\n+($K485*'fnd base rates'!H$114)\n+($M485*'fnd base rates'!H$116)\n+($N485*'fnd base rates'!H$117)\n+($O485*'fnd base rates'!H$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,8)))","v":1827.43372},{"$f":"(($D485*'fnd base rates'!I$107)\n+($E485*'fnd base rates'!I$108)\n+($F485*'fnd base rates'!I$109)\n+($G485*'fnd base rates'!I$110)\n+($H485*'fnd base rates'!I$111)\n+($I485*'fnd base rates'!I$112)\n+($J485*'fnd base rates'!I$113)\n+($K485*'fnd base rates'!I$114)\n+($M485*'fnd base rates'!I$116)\n+($N485*'fnd base rates'!I$117)\n+($O485*'fnd base rates'!I$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,9)))\n*$R485","v":1411.51298},{"$f":"(($D485*'fnd base rates'!J$107)\n+($E485*'fnd base rates'!J$108)\n+($F485*'fnd base rates'!J$109)\n+($G485*'fnd base rates'!J$110)\n+($H485*'fnd base rates'!J$111)\n+($I485*'fnd base rates'!J$112)\n+($J485*'fnd base rates'!J$113)\n+($K485*'fnd base rates'!J$114)\n+($M485*'fnd base rates'!J$116)\n+($N485*'fnd base rates'!J$117)\n+($O485*'fnd base rates'!J$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,10)))\n*$R485","v":3559.5336800000005},{"$f":"(($D485*'fnd base rates'!K$107)\n+($E485*'fnd base rates'!K$108)\n+($F485*'fnd base rates'!K$109)\n+($G485*'fnd base rates'!K$110)\n+($H485*'fnd base rates'!K$111)\n+($I485*'fnd base rates'!K$112)\n+($J485*'fnd base rates'!K$113)\n+($K485*'fnd base rates'!K$114)\n+($M485*'fnd base rates'!K$116)\n+($N485*'fnd base rates'!K$117)\n+($O485*'fnd base rates'!K$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,11)))\n*$R485","v":2653.2844293060002},{"$f":"(($D485*'fnd base rates'!L$107)\n+($E485*'fnd base rates'!L$108)\n+($F485*'fnd base rates'!L$109)\n+($G485*'fnd base rates'!L$110)\n+($H485*'fnd base rates'!L$111)\n+($I485*'fnd base rates'!L$112)\n+($J485*'fnd base rates'!L$113)\n+($K485*'fnd base rates'!L$114)\n+($M485*'fnd base rates'!L$116)\n+($N485*'fnd base rates'!L$117)\n+($O485*'fnd base rates'!L$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,12)))","v":5070.47066},{"$f":"(($D485*'fnd base rates'!M$107)\n+($E485*'fnd base rates'!M$108)\n+($F485*'fnd base rates'!M$109)\n+($G485*'fnd base rates'!M$110)\n+($H485*'fnd base rates'!M$111)\n+($I485*'fnd base rates'!M$112)\n+($J485*'fnd base rates'!M$113)\n+($K485*'fnd base rates'!M$114)\n+($M485*'fnd base rates'!M$116)\n+($N485*'fnd base rates'!M$117)\n+($O485*'fnd base rates'!M$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,13)))","v":0},43758.637611223996,null,469035093,"469","035","093",1,2,43758.637611223996,21879,2160,19719,null,null,null,null,null,null,0,null,0]
["469",469035133,"MATCH",{"$f":"'fnd enro'!D486","v":0},{"$f":"'fnd enro'!E486","v":0},{"$f":"'fnd enro'!F486","v":0},{"$f":"'fnd enro'!G486","v":0},{"$f":"'fnd enro'!H486","v":1},{"$f":"'fnd enro'!I486","v":0},{"$f":"'fnd enro'!J486","v":0},{"$f":"'fnd enro'!K486","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L486","v":0},{"$f":"'fnd enro'!M486","v":0},{"$f":"'fnd enro'!N486","v":0},{"$f":"'fnd enro'!O486","v":0},{"$f":"'fnd enro'!P486","v":0},{"$f":"'fnd enro'!R486","v":1},1.087,{"$f":"VALUE('fnd enro'!Q486)","v":9},null,{"$f":"(($D486*'fnd base rates'!C$107)\n+($E486*'fnd base rates'!C$108)\n+($F486*'fnd base rates'!C$109)\n+($G486*'fnd base rates'!C$110)\n+($H486*'fnd base rates'!C$111)\n+($I486*'fnd base rates'!C$112)\n+($J486*'fnd base rates'!C$113)\n+($K486*'fnd base rates'!C$114)\n+($M486*'fnd base rates'!C$116)\n+($N486*'fnd base rates'!C$117)\n+($O486*'fnd base rates'!C$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,3)))\n*$R486","v":619.95839843099986},{"$f":"(($D486*'fnd base rates'!D$107)\n+($E486*'fnd base rates'!D$108)\n+($F486*'fnd base rates'!D$109)\n+($G486*'fnd base rates'!D$110)\n+($H486*'fnd base rates'!D$111)\n+($I486*'fnd base rates'!D$112)\n+($J486*'fnd base rates'!D$113)\n+($K486*'fnd base rates'!D$114)\n+($M486*'fnd base rates'!D$116)\n+($N486*'fnd base rates'!D$117)\n+($O486*'fnd base rates'!D$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,4)))\n*$R486","v":880.79609999999991},{"$f":"(($D486*'fnd base rates'!E$107)\n+($E486*'fnd base rates'!E$108)\n+($F486*'fnd base rates'!E$109)\n+($G486*'fnd base rates'!E$110)\n+($H486*'fnd base rates'!E$111)\n+($I486*'fnd base rates'!E$112)\n+($J486*'fnd base rates'!E$113)\n+($K486*'fnd base rates'!E$114)\n+($M486*'fnd base rates'!E$116)\n+($N486*'fnd base rates'!E$117)\n+($O486*'fnd base rates'!E$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,5)))\n*$R486","v":3990.4998679579999},{"$f":"(($D486*'fnd base rates'!F$107)\n+($E486*'fnd base rates'!F$108)\n+($F486*'fnd base rates'!F$109)\n+($G486*'fnd base rates'!F$110)\n+($H486*'fnd base rates'!F$111)\n+($I486*'fnd base rates'!F$112)\n+($J486*'fnd base rates'!F$113)\n+($K486*'fnd base rates'!F$114)\n+($M486*'fnd base rates'!F$116)\n+($N486*'fnd base rates'!F$117)\n+($O486*'fnd base rates'!F$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,6)))\n*$R486","v":1153.1927845619998},{"$f":"(($D486*'fnd base rates'!G$107)\n+($E486*'fnd base rates'!G$108)\n+($F486*'fnd base rates'!G$109)\n+($G486*'fnd base rates'!G$110)\n+($H486*'fnd base rates'!G$111)\n+($I486*'fnd base rates'!G$112)\n+($J486*'fnd base rates'!G$113)\n+($K486*'fnd base rates'!G$114)\n+($M486*'fnd base rates'!G$116)\n+($N486*'fnd base rates'!G$117)\n+($O486*'fnd base rates'!G$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,7)))\n*$R486","v":194.30145000799999},{"$f":"(($D486*'fnd base rates'!H$107)\n+($E486*'fnd base rates'!H$108)\n+($F486*'fnd base rates'!H$109)\n+($G486*'fnd base rates'!H$110)\n+($H486*'fnd base rates'!H$111)\n+($I486*'fnd base rates'!H$112)\n+($J486*'fnd base rates'!H$113)\n+($K486*'fnd base rates'!H$114)\n+($M486*'fnd base rates'!H$116)\n+($N486*'fnd base rates'!H$117)\n+($O486*'fnd base rates'!H$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D486*'fnd base rates'!I$107)\n+($E486*'fnd base rates'!I$108)\n+($F486*'fnd base rates'!I$109)\n+($G486*'fnd base rates'!I$110)\n+($H486*'fnd base rates'!I$111)\n+($I486*'fnd base rates'!I$112)\n+($J486*'fnd base rates'!I$113)\n+($K486*'fnd base rates'!I$114)\n+($M486*'fnd base rates'!I$116)\n+($N486*'fnd base rates'!I$117)\n+($O486*'fnd base rates'!I$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,9)))\n*$R486","v":443.91992999999997},{"$f":"(($D486*'fnd base rates'!J$107)\n+($E486*'fnd base rates'!J$108)\n+($F486*'fnd base rates'!J$109)\n+($G486*'fnd base rates'!J$110)\n+($H486*'fnd base rates'!J$111)\n+($I486*'fnd base rates'!J$112)\n+($J486*'fnd base rates'!J$113)\n+($K486*'fnd base rates'!J$114)\n+($M486*'fnd base rates'!J$116)\n+($N486*'fnd base rates'!J$117)\n+($O486*'fnd base rates'!J$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,10)))\n*$R486","v":286.44623999999999},{"$f":"(($D486*'fnd base rates'!K$107)\n+($E486*'fnd base rates'!K$108)\n+($F486*'fnd base rates'!K$109)\n+($G486*'fnd base rates'!K$110)\n+($H486*'fnd base rates'!K$111)\n+($I486*'fnd base rates'!K$112)\n+($J486*'fnd base rates'!K$113)\n+($K486*'fnd base rates'!K$114)\n+($M486*'fnd base rates'!K$116)\n+($N486*'fnd base rates'!K$117)\n+($O486*'fnd base rates'!K$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,11)))\n*$R486","v":1363.5893446530001},{"$f":"(($D486*'fnd base rates'!L$107)\n+($E486*'fnd base rates'!L$108)\n+($F486*'fnd base rates'!L$109)\n+($G486*'fnd base rates'!L$110)\n+($H486*'fnd base rates'!L$111)\n+($I486*'fnd base rates'!L$112)\n+($J486*'fnd base rates'!L$113)\n+($K486*'fnd base rates'!L$114)\n+($M486*'fnd base rates'!L$116)\n+($N486*'fnd base rates'!L$117)\n+($O486*'fnd base rates'!L$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D486*'fnd base rates'!M$107)\n+($E486*'fnd base rates'!M$108)\n+($F486*'fnd base rates'!M$109)\n+($G486*'fnd base rates'!M$110)\n+($H486*'fnd base rates'!M$111)\n+($I486*'fnd base rates'!M$112)\n+($J486*'fnd base rates'!M$113)\n+($K486*'fnd base rates'!M$114)\n+($M486*'fnd base rates'!M$116)\n+($N486*'fnd base rates'!M$117)\n+($O486*'fnd base rates'!M$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,13)))","v":0},11379.236305611999,null,469035133,"469","035","133",1,1,11379.236305611999,11379,-5673,17052,null,null,null,null,null,null,0,null,0]
["469",469035163,"MATCH",{"$f":"'fnd enro'!D487","v":0},{"$f":"'fnd enro'!E487","v":0},{"$f":"'fnd enro'!F487","v":1},{"$f":"'fnd enro'!G487","v":2},{"$f":"'fnd enro'!H487","v":0},{"$f":"'fnd enro'!I487","v":2},{"$f":"'fnd enro'!J487","v":0},{"$f":"'fnd enro'!K487","v":0.19650000000000001},{"$f":"'fnd enro'!L487","v":0},{"$f":"'fnd enro'!M487","v":0},{"$f":"'fnd enro'!N487","v":0},{"$f":"'fnd enro'!O487","v":0},{"$f":"'fnd enro'!P487","v":5},{"$f":"'fnd enro'!R487","v":5},1.087,{"$f":"VALUE('fnd enro'!Q487)","v":11},null,{"$f":"(($D487*'fnd base rates'!C$107)\n+($E487*'fnd base rates'!C$108)\n+($F487*'fnd base rates'!C$109)\n+($G487*'fnd base rates'!C$110)\n+($H487*'fnd base rates'!C$111)\n+($I487*'fnd base rates'!C$112)\n+($J487*'fnd base rates'!C$113)\n+($K487*'fnd base rates'!C$114)\n+($M487*'fnd base rates'!C$116)\n+($N487*'fnd base rates'!C$117)\n+($O487*'fnd base rates'!C$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,3)))\n*$R487","v":3674.8149921549998},{"$f":"(($D487*'fnd base rates'!D$107)\n+($E487*'fnd base rates'!D$108)\n+($F487*'fnd base rates'!D$109)\n+($G487*'fnd base rates'!D$110)\n+($H487*'fnd base rates'!D$111)\n+($I487*'fnd base rates'!D$112)\n+($J487*'fnd base rates'!D$113)\n+($K487*'fnd base rates'!D$114)\n+($M487*'fnd base rates'!D$116)\n+($N487*'fnd base rates'!D$117)\n+($O487*'fnd base rates'!D$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,4)))\n*$R487","v":7128.4372999999996},{"$f":"(($D487*'fnd base rates'!E$107)\n+($E487*'fnd base rates'!E$108)\n+($F487*'fnd base rates'!E$109)\n+($G487*'fnd base rates'!E$110)\n+($H487*'fnd base rates'!E$111)\n+($I487*'fnd base rates'!E$112)\n+($J487*'fnd base rates'!E$113)\n+($K487*'fnd base rates'!E$114)\n+($M487*'fnd base rates'!E$116)\n+($N487*'fnd base rates'!E$117)\n+($O487*'fnd base rates'!E$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,5)))\n*$R487","v":51347.363779789994},{"$f":"(($D487*'fnd base rates'!F$107)\n+($E487*'fnd base rates'!F$108)\n+($F487*'fnd base rates'!F$109)\n+($G487*'fnd base rates'!F$110)\n+($H487*'fnd base rates'!F$111)\n+($I487*'fnd base rates'!F$112)\n+($J487*'fnd base rates'!F$113)\n+($K487*'fnd base rates'!F$114)\n+($M487*'fnd base rates'!F$116)\n+($N487*'fnd base rates'!F$117)\n+($O487*'fnd base rates'!F$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,6)))\n*$R487","v":6386.7061428099996},{"$f":"(($D487*'fnd base rates'!G$107)\n+($E487*'fnd base rates'!G$108)\n+($F487*'fnd base rates'!G$109)\n+($G487*'fnd base rates'!G$110)\n+($H487*'fnd base rates'!G$111)\n+($I487*'fnd base rates'!G$112)\n+($J487*'fnd base rates'!G$113)\n+($K487*'fnd base rates'!G$114)\n+($M487*'fnd base rates'!G$116)\n+($N487*'fnd base rates'!G$117)\n+($O487*'fnd base rates'!G$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,7)))\n*$R487","v":2211.0133500400002},{"$f":"(($D487*'fnd base rates'!H$107)\n+($E487*'fnd base rates'!H$108)\n+($F487*'fnd base rates'!H$109)\n+($G487*'fnd base rates'!H$110)\n+($H487*'fnd base rates'!H$111)\n+($I487*'fnd base rates'!H$112)\n+($J487*'fnd base rates'!H$113)\n+($K487*'fnd base rates'!H$114)\n+($M487*'fnd base rates'!H$116)\n+($N487*'fnd base rates'!H$117)\n+($O487*'fnd base rates'!H$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,8)))","v":3600.6342999999993},{"$f":"(($D487*'fnd base rates'!I$107)\n+($E487*'fnd base rates'!I$108)\n+($F487*'fnd base rates'!I$109)\n+($G487*'fnd base rates'!I$110)\n+($H487*'fnd base rates'!I$111)\n+($I487*'fnd base rates'!I$112)\n+($J487*'fnd base rates'!I$113)\n+($K487*'fnd base rates'!I$114)\n+($M487*'fnd base rates'!I$116)\n+($N487*'fnd base rates'!I$117)\n+($O487*'fnd base rates'!I$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,9)))\n*$R487","v":3292.1316800000004},{"$f":"(($D487*'fnd base rates'!J$107)\n+($E487*'fnd base rates'!J$108)\n+($F487*'fnd base rates'!J$109)\n+($G487*'fnd base rates'!J$110)\n+($H487*'fnd base rates'!J$111)\n+($I487*'fnd base rates'!J$112)\n+($J487*'fnd base rates'!J$113)\n+($K487*'fnd base rates'!J$114)\n+($M487*'fnd base rates'!J$116)\n+($N487*'fnd base rates'!J$117)\n+($O487*'fnd base rates'!J$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,10)))\n*$R487","v":7384.8823399999992},{"$f":"(($D487*'fnd base rates'!K$107)\n+($E487*'fnd base rates'!K$108)\n+($F487*'fnd base rates'!K$109)\n+($G487*'fnd base rates'!K$110)\n+($H487*'fnd base rates'!K$111)\n+($I487*'fnd base rates'!K$112)\n+($J487*'fnd base rates'!K$113)\n+($K487*'fnd base rates'!K$114)\n+($M487*'fnd base rates'!K$116)\n+($N487*'fnd base rates'!K$117)\n+($O487*'fnd base rates'!K$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,11)))\n*$R487","v":6461.0302732649998},{"$f":"(($D487*'fnd base rates'!L$107)\n+($E487*'fnd base rates'!L$108)\n+($F487*'fnd base rates'!L$109)\n+($G487*'fnd base rates'!L$110)\n+($H487*'fnd base rates'!L$111)\n+($I487*'fnd base rates'!L$112)\n+($J487*'fnd base rates'!L$113)\n+($K487*'fnd base rates'!L$114)\n+($M487*'fnd base rates'!L$116)\n+($N487*'fnd base rates'!L$117)\n+($O487*'fnd base rates'!L$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,12)))","v":12929.146649999999},{"$f":"(($D487*'fnd base rates'!M$107)\n+($E487*'fnd base rates'!M$108)\n+($F487*'fnd base rates'!M$109)\n+($G487*'fnd base rates'!M$110)\n+($H487*'fnd base rates'!M$111)\n+($I487*'fnd base rates'!M$112)\n+($J487*'fnd base rates'!M$113)\n+($K487*'fnd base rates'!M$114)\n+($M487*'fnd base rates'!M$116)\n+($N487*'fnd base rates'!M$117)\n+($O487*'fnd base rates'!M$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,13)))","v":0},104416.16080806,null,469035163,"469","035","163",1,5,104416.16080806,20883,7247,13636,null,null,null,null,null,null,0,null,0]
["469",469035176,"MATCH",{"$f":"'fnd enro'!D488","v":0},{"$f":"'fnd enro'!E488","v":0},{"$f":"'fnd enro'!F488","v":0},{"$f":"'fnd enro'!G488","v":1},{"$f":"'fnd enro'!H488","v":0},{"$f":"'fnd enro'!I488","v":0},{"$f":"'fnd enro'!J488","v":0},{"$f":"'fnd enro'!K488","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L488","v":0},{"$f":"'fnd enro'!M488","v":0},{"$f":"'fnd enro'!N488","v":0},{"$f":"'fnd enro'!O488","v":0},{"$f":"'fnd enro'!P488","v":1},{"$f":"'fnd enro'!R488","v":1},1.087,{"$f":"VALUE('fnd enro'!Q488)","v":8},null,{"$f":"(($D488*'fnd base rates'!C$107)\n+($E488*'fnd base rates'!C$108)\n+($F488*'fnd base rates'!C$109)\n+($G488*'fnd base rates'!C$110)\n+($H488*'fnd base rates'!C$111)\n+($I488*'fnd base rates'!C$112)\n+($J488*'fnd base rates'!C$113)\n+($K488*'fnd base rates'!C$114)\n+($M488*'fnd base rates'!C$116)\n+($N488*'fnd base rates'!C$117)\n+($O488*'fnd base rates'!C$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,3)))\n*$R488","v":712.04903843099999},{"$f":"(($D488*'fnd base rates'!D$107)\n+($E488*'fnd base rates'!D$108)\n+($F488*'fnd base rates'!D$109)\n+($G488*'fnd base rates'!D$110)\n+($H488*'fnd base rates'!D$111)\n+($I488*'fnd base rates'!D$112)\n+($J488*'fnd base rates'!D$113)\n+($K488*'fnd base rates'!D$114)\n+($M488*'fnd base rates'!D$116)\n+($N488*'fnd base rates'!D$117)\n+($O488*'fnd base rates'!D$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,4)))\n*$R488","v":1317.0961599999998},{"$f":"(($D488*'fnd base rates'!E$107)\n+($E488*'fnd base rates'!E$108)\n+($F488*'fnd base rates'!E$109)\n+($G488*'fnd base rates'!E$110)\n+($H488*'fnd base rates'!E$111)\n+($I488*'fnd base rates'!E$112)\n+($J488*'fnd base rates'!E$113)\n+($K488*'fnd base rates'!E$114)\n+($M488*'fnd base rates'!E$116)\n+($N488*'fnd base rates'!E$117)\n+($O488*'fnd base rates'!E$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,5)))\n*$R488","v":8734.2765679580007},{"$f":"(($D488*'fnd base rates'!F$107)\n+($E488*'fnd base rates'!F$108)\n+($F488*'fnd base rates'!F$109)\n+($G488*'fnd base rates'!F$110)\n+($H488*'fnd base rates'!F$111)\n+($I488*'fnd base rates'!F$112)\n+($J488*'fnd base rates'!F$113)\n+($K488*'fnd base rates'!F$114)\n+($M488*'fnd base rates'!F$116)\n+($N488*'fnd base rates'!F$117)\n+($O488*'fnd base rates'!F$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,6)))\n*$R488","v":1443.378304562},{"$f":"(($D488*'fnd base rates'!G$107)\n+($E488*'fnd base rates'!G$108)\n+($F488*'fnd base rates'!G$109)\n+($G488*'fnd base rates'!G$110)\n+($H488*'fnd base rates'!G$111)\n+($I488*'fnd base rates'!G$112)\n+($J488*'fnd base rates'!G$113)\n+($K488*'fnd base rates'!G$114)\n+($M488*'fnd base rates'!G$116)\n+($N488*'fnd base rates'!G$117)\n+($O488*'fnd base rates'!G$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,7)))\n*$R488","v":387.51570000799995},{"$f":"(($D488*'fnd base rates'!H$107)\n+($E488*'fnd base rates'!H$108)\n+($F488*'fnd base rates'!H$109)\n+($G488*'fnd base rates'!H$110)\n+($H488*'fnd base rates'!H$111)\n+($I488*'fnd base rates'!H$112)\n+($J488*'fnd base rates'!H$113)\n+($K488*'fnd base rates'!H$114)\n+($M488*'fnd base rates'!H$116)\n+($N488*'fnd base rates'!H$117)\n+($O488*'fnd base rates'!H$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D488*'fnd base rates'!I$107)\n+($E488*'fnd base rates'!I$108)\n+($F488*'fnd base rates'!I$109)\n+($G488*'fnd base rates'!I$110)\n+($H488*'fnd base rates'!I$111)\n+($I488*'fnd base rates'!I$112)\n+($J488*'fnd base rates'!I$113)\n+($K488*'fnd base rates'!I$114)\n+($M488*'fnd base rates'!I$116)\n+($N488*'fnd base rates'!I$117)\n+($O488*'fnd base rates'!I$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,9)))\n*$R488","v":583.94727},{"$f":"(($D488*'fnd base rates'!J$107)\n+($E488*'fnd base rates'!J$108)\n+($F488*'fnd base rates'!J$109)\n+($G488*'fnd base rates'!J$110)\n+($H488*'fnd base rates'!J$111)\n+($I488*'fnd base rates'!J$112)\n+($J488*'fnd base rates'!J$113)\n+($K488*'fnd base rates'!J$114)\n+($M488*'fnd base rates'!J$116)\n+($N488*'fnd base rates'!J$117)\n+($O488*'fnd base rates'!J$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,10)))\n*$R488","v":1071.53199},{"$f":"(($D488*'fnd base rates'!K$107)\n+($E488*'fnd base rates'!K$108)\n+($F488*'fnd base rates'!K$109)\n+($G488*'fnd base rates'!K$110)\n+($H488*'fnd base rates'!K$111)\n+($I488*'fnd base rates'!K$112)\n+($J488*'fnd base rates'!K$113)\n+($K488*'fnd base rates'!K$114)\n+($M488*'fnd base rates'!K$116)\n+($N488*'fnd base rates'!K$117)\n+($O488*'fnd base rates'!K$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,11)))\n*$R488","v":1269.248614653},{"$f":"(($D488*'fnd base rates'!L$107)\n+($E488*'fnd base rates'!L$108)\n+($F488*'fnd base rates'!L$109)\n+($G488*'fnd base rates'!L$110)\n+($H488*'fnd base rates'!L$111)\n+($I488*'fnd base rates'!L$112)\n+($J488*'fnd base rates'!L$113)\n+($K488*'fnd base rates'!L$114)\n+($M488*'fnd base rates'!L$116)\n+($N488*'fnd base rates'!L$117)\n+($O488*'fnd base rates'!L$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,12)))","v":2452.8153299999999},{"$f":"(($D488*'fnd base rates'!M$107)\n+($E488*'fnd base rates'!M$108)\n+($F488*'fnd base rates'!M$109)\n+($G488*'fnd base rates'!M$110)\n+($H488*'fnd base rates'!M$111)\n+($I488*'fnd base rates'!M$112)\n+($J488*'fnd base rates'!M$113)\n+($K488*'fnd base rates'!M$114)\n+($M488*'fnd base rates'!M$116)\n+($N488*'fnd base rates'!M$117)\n+($O488*'fnd base rates'!M$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,13)))","v":0},18555.685835612003,null,469035176,"469","035","176",1,1,18555.685835612003,18556,956,17600,null,null,null,null,null,null,0,null,0]
["469",469035189,"MATCH",{"$f":"'fnd enro'!D489","v":0},{"$f":"'fnd enro'!E489","v":0},{"$f":"'fnd enro'!F489","v":0},{"$f":"'fnd enro'!G489","v":2},{"$f":"'fnd enro'!H489","v":0},{"$f":"'fnd enro'!I489","v":0},{"$f":"'fnd enro'!J489","v":0},{"$f":"'fnd enro'!K489","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L489","v":0},{"$f":"'fnd enro'!M489","v":1},{"$f":"'fnd enro'!N489","v":0},{"$f":"'fnd enro'!O489","v":0},{"$f":"'fnd enro'!P489","v":2},{"$f":"'fnd enro'!R489","v":2},1.087,{"$f":"VALUE('fnd enro'!Q489)","v":3},null,{"$f":"(($D489*'fnd base rates'!C$107)\n+($E489*'fnd base rates'!C$108)\n+($F489*'fnd base rates'!C$109)\n+($G489*'fnd base rates'!C$110)\n+($H489*'fnd base rates'!C$111)\n+($I489*'fnd base rates'!C$112)\n+($J489*'fnd base rates'!C$113)\n+($K489*'fnd base rates'!C$114)\n+($M489*'fnd base rates'!C$116)\n+($N489*'fnd base rates'!C$117)\n+($O489*'fnd base rates'!C$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,3)))\n*$R489","v":1493.0464868619997},{"$f":"(($D489*'fnd base rates'!D$107)\n+($E489*'fnd base rates'!D$108)\n+($F489*'fnd base rates'!D$109)\n+($G489*'fnd base rates'!D$110)\n+($H489*'fnd base rates'!D$111)\n+($I489*'fnd base rates'!D$112)\n+($J489*'fnd base rates'!D$113)\n+($K489*'fnd base rates'!D$114)\n+($M489*'fnd base rates'!D$116)\n+($N489*'fnd base rates'!D$117)\n+($O489*'fnd base rates'!D$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,4)))\n*$R489","v":2600.1692199999998},{"$f":"(($D489*'fnd base rates'!E$107)\n+($E489*'fnd base rates'!E$108)\n+($F489*'fnd base rates'!E$109)\n+($G489*'fnd base rates'!E$110)\n+($H489*'fnd base rates'!E$111)\n+($I489*'fnd base rates'!E$112)\n+($J489*'fnd base rates'!E$113)\n+($K489*'fnd base rates'!E$114)\n+($M489*'fnd base rates'!E$116)\n+($N489*'fnd base rates'!E$117)\n+($O489*'fnd base rates'!E$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,5)))\n*$R489","v":16552.538235915999},{"$f":"(($D489*'fnd base rates'!F$107)\n+($E489*'fnd base rates'!F$108)\n+($F489*'fnd base rates'!F$109)\n+($G489*'fnd base rates'!F$110)\n+($H489*'fnd base rates'!F$111)\n+($I489*'fnd base rates'!F$112)\n+($J489*'fnd base rates'!F$113)\n+($K489*'fnd base rates'!F$114)\n+($M489*'fnd base rates'!F$116)\n+($N489*'fnd base rates'!F$117)\n+($O489*'fnd base rates'!F$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,6)))\n*$R489","v":3098.0694091239998},{"$f":"(($D489*'fnd base rates'!G$107)\n+($E489*'fnd base rates'!G$108)\n+($F489*'fnd base rates'!G$109)\n+($G489*'fnd base rates'!G$110)\n+($H489*'fnd base rates'!G$111)\n+($I489*'fnd base rates'!G$112)\n+($J489*'fnd base rates'!G$113)\n+($K489*'fnd base rates'!G$114)\n+($M489*'fnd base rates'!G$116)\n+($N489*'fnd base rates'!G$117)\n+($O489*'fnd base rates'!G$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,7)))\n*$R489","v":719.22482001600008},{"$f":"(($D489*'fnd base rates'!H$107)\n+($E489*'fnd base rates'!H$108)\n+($F489*'fnd base rates'!H$109)\n+($G489*'fnd base rates'!H$110)\n+($H489*'fnd base rates'!H$111)\n+($I489*'fnd base rates'!H$112)\n+($J489*'fnd base rates'!H$113)\n+($K489*'fnd base rates'!H$114)\n+($M489*'fnd base rates'!H$116)\n+($N489*'fnd base rates'!H$117)\n+($O489*'fnd base rates'!H$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,8)))","v":1290.0937200000001},{"$f":"(($D489*'fnd base rates'!I$107)\n+($E489*'fnd base rates'!I$108)\n+($F489*'fnd base rates'!I$109)\n+($G489*'fnd base rates'!I$110)\n+($H489*'fnd base rates'!I$111)\n+($I489*'fnd base rates'!I$112)\n+($J489*'fnd base rates'!I$113)\n+($K489*'fnd base rates'!I$114)\n+($M489*'fnd base rates'!I$116)\n+($N489*'fnd base rates'!I$117)\n+($O489*'fnd base rates'!I$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,9)))\n*$R489","v":1161.47037},{"$f":"(($D489*'fnd base rates'!J$107)\n+($E489*'fnd base rates'!J$108)\n+($F489*'fnd base rates'!J$109)\n+($G489*'fnd base rates'!J$110)\n+($H489*'fnd base rates'!J$111)\n+($I489*'fnd base rates'!J$112)\n+($J489*'fnd base rates'!J$113)\n+($K489*'fnd base rates'!J$114)\n+($M489*'fnd base rates'!J$116)\n+($N489*'fnd base rates'!J$117)\n+($O489*'fnd base rates'!J$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,10)))\n*$R489","v":1669.3058999999998},{"$f":"(($D489*'fnd base rates'!K$107)\n+($E489*'fnd base rates'!K$108)\n+($F489*'fnd base rates'!K$109)\n+($G489*'fnd base rates'!K$110)\n+($H489*'fnd base rates'!K$111)\n+($I489*'fnd base rates'!K$112)\n+($J489*'fnd base rates'!K$113)\n+($K489*'fnd base rates'!K$114)\n+($M489*'fnd base rates'!K$116)\n+($N489*'fnd base rates'!K$117)\n+($O489*'fnd base rates'!K$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,11)))\n*$R489","v":2900.7399793060004},{"$f":"(($D489*'fnd base rates'!L$107)\n+($E489*'fnd base rates'!L$108)\n+($F489*'fnd base rates'!L$109)\n+($G489*'fnd base rates'!L$110)\n+($H489*'fnd base rates'!L$111)\n+($I489*'fnd base rates'!L$112)\n+($J489*'fnd base rates'!L$113)\n+($K489*'fnd base rates'!L$114)\n+($M489*'fnd base rates'!L$116)\n+($N489*'fnd base rates'!L$117)\n+($O489*'fnd base rates'!L$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,12)))","v":4851.8006599999999},{"$f":"(($D489*'fnd base rates'!M$107)\n+($E489*'fnd base rates'!M$108)\n+($F489*'fnd base rates'!M$109)\n+($G489*'fnd base rates'!M$110)\n+($H489*'fnd base rates'!M$111)\n+($I489*'fnd base rates'!M$112)\n+($J489*'fnd base rates'!M$113)\n+($K489*'fnd base rates'!M$114)\n+($M489*'fnd base rates'!M$116)\n+($N489*'fnd base rates'!M$117)\n+($O489*'fnd base rates'!M$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,13)))","v":0},36336.458801223998,null,469035189,"469","035","189",1,2,36336.458801223998,18168,-3711,21879,null,null,null,null,null,null,0,null,0]
["469",469035220,"MATCH",{"$f":"'fnd enro'!D490","v":0},{"$f":"'fnd enro'!E490","v":0},{"$f":"'fnd enro'!F490","v":0},{"$f":"'fnd enro'!G490","v":1},{"$f":"'fnd enro'!H490","v":0},{"$f":"'fnd enro'!I490","v":0},{"$f":"'fnd enro'!J490","v":0},{"$f":"'fnd enro'!K490","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L490","v":0},{"$f":"'fnd enro'!M490","v":1},{"$f":"'fnd enro'!N490","v":0},{"$f":"'fnd enro'!O490","v":0},{"$f":"'fnd enro'!P490","v":1},{"$f":"'fnd enro'!R490","v":1},1.087,{"$f":"VALUE('fnd enro'!Q490)","v":8},null,{"$f":"(($D490*'fnd base rates'!C$107)\n+($E490*'fnd base rates'!C$108)\n+($F490*'fnd base rates'!C$109)\n+($G490*'fnd base rates'!C$110)\n+($H490*'fnd base rates'!C$111)\n+($I490*'fnd base rates'!C$112)\n+($J490*'fnd base rates'!C$113)\n+($K490*'fnd base rates'!C$114)\n+($M490*'fnd base rates'!C$116)\n+($N490*'fnd base rates'!C$117)\n+($O490*'fnd base rates'!C$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,3)))\n*$R490","v":832.80386843099996},{"$f":"(($D490*'fnd base rates'!D$107)\n+($E490*'fnd base rates'!D$108)\n+($F490*'fnd base rates'!D$109)\n+($G490*'fnd base rates'!D$110)\n+($H490*'fnd base rates'!D$111)\n+($I490*'fnd base rates'!D$112)\n+($J490*'fnd base rates'!D$113)\n+($K490*'fnd base rates'!D$114)\n+($M490*'fnd base rates'!D$116)\n+($N490*'fnd base rates'!D$117)\n+($O490*'fnd base rates'!D$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,4)))\n*$R490","v":1528.40896},{"$f":"(($D490*'fnd base rates'!E$107)\n+($E490*'fnd base rates'!E$108)\n+($F490*'fnd base rates'!E$109)\n+($G490*'fnd base rates'!E$110)\n+($H490*'fnd base rates'!E$111)\n+($I490*'fnd base rates'!E$112)\n+($J490*'fnd base rates'!E$113)\n+($K490*'fnd base rates'!E$114)\n+($M490*'fnd base rates'!E$116)\n+($N490*'fnd base rates'!E$117)\n+($O490*'fnd base rates'!E$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,5)))\n*$R490","v":10213.422687958},{"$f":"(($D490*'fnd base rates'!F$107)\n+($E490*'fnd base rates'!F$108)\n+($F490*'fnd base rates'!F$109)\n+($G490*'fnd base rates'!F$110)\n+($H490*'fnd base rates'!F$111)\n+($I490*'fnd base rates'!F$112)\n+($J490*'fnd base rates'!F$113)\n+($K490*'fnd base rates'!F$114)\n+($M490*'fnd base rates'!F$116)\n+($N490*'fnd base rates'!F$117)\n+($O490*'fnd base rates'!F$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,6)))\n*$R490","v":1654.691104562},{"$f":"(($D490*'fnd base rates'!G$107)\n+($E490*'fnd base rates'!G$108)\n+($F490*'fnd base rates'!G$109)\n+($G490*'fnd base rates'!G$110)\n+($H490*'fnd base rates'!G$111)\n+($I490*'fnd base rates'!G$112)\n+($J490*'fnd base rates'!G$113)\n+($K490*'fnd base rates'!G$114)\n+($M490*'fnd base rates'!G$116)\n+($N490*'fnd base rates'!G$117)\n+($O490*'fnd base rates'!G$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,7)))\n*$R490","v":447.88768000799996},{"$f":"(($D490*'fnd base rates'!H$107)\n+($E490*'fnd base rates'!H$108)\n+($F490*'fnd base rates'!H$109)\n+($G490*'fnd base rates'!H$110)\n+($H490*'fnd base rates'!H$111)\n+($I490*'fnd base rates'!H$112)\n+($J490*'fnd base rates'!H$113)\n+($K490*'fnd base rates'!H$114)\n+($M490*'fnd base rates'!H$116)\n+($N490*'fnd base rates'!H$117)\n+($O490*'fnd base rates'!H$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,8)))","v":722.66686000000004},{"$f":"(($D490*'fnd base rates'!I$107)\n+($E490*'fnd base rates'!I$108)\n+($F490*'fnd base rates'!I$109)\n+($G490*'fnd base rates'!I$110)\n+($H490*'fnd base rates'!I$111)\n+($I490*'fnd base rates'!I$112)\n+($J490*'fnd base rates'!I$113)\n+($K490*'fnd base rates'!I$114)\n+($M490*'fnd base rates'!I$116)\n+($N490*'fnd base rates'!I$117)\n+($O490*'fnd base rates'!I$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,9)))\n*$R490","v":674.50523999999996},{"$f":"(($D490*'fnd base rates'!J$107)\n+($E490*'fnd base rates'!J$108)\n+($F490*'fnd base rates'!J$109)\n+($G490*'fnd base rates'!J$110)\n+($H490*'fnd base rates'!J$111)\n+($I490*'fnd base rates'!J$112)\n+($J490*'fnd base rates'!J$113)\n+($K490*'fnd base rates'!J$114)\n+($M490*'fnd base rates'!J$116)\n+($N490*'fnd base rates'!J$117)\n+($O490*'fnd base rates'!J$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,10)))\n*$R490","v":1101.72885},{"$f":"(($D490*'fnd base rates'!K$107)\n+($E490*'fnd base rates'!K$108)\n+($F490*'fnd base rates'!K$109)\n+($G490*'fnd base rates'!K$110)\n+($H490*'fnd base rates'!K$111)\n+($I490*'fnd base rates'!K$112)\n+($J490*'fnd base rates'!K$113)\n+($K490*'fnd base rates'!K$114)\n+($M490*'fnd base rates'!K$116)\n+($N490*'fnd base rates'!K$117)\n+($O490*'fnd base rates'!K$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,11)))\n*$R490","v":1631.4913646530001},{"$f":"(($D490*'fnd base rates'!L$107)\n+($E490*'fnd base rates'!L$108)\n+($F490*'fnd base rates'!L$109)\n+($G490*'fnd base rates'!L$110)\n+($H490*'fnd base rates'!L$111)\n+($I490*'fnd base rates'!L$112)\n+($J490*'fnd base rates'!L$113)\n+($K490*'fnd base rates'!L$114)\n+($M490*'fnd base rates'!L$116)\n+($N490*'fnd base rates'!L$117)\n+($O490*'fnd base rates'!L$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,12)))","v":2775.7253299999998},{"$f":"(($D490*'fnd base rates'!M$107)\n+($E490*'fnd base rates'!M$108)\n+($F490*'fnd base rates'!M$109)\n+($G490*'fnd base rates'!M$110)\n+($H490*'fnd base rates'!M$111)\n+($I490*'fnd base rates'!M$112)\n+($J490*'fnd base rates'!M$113)\n+($K490*'fnd base rates'!M$114)\n+($M490*'fnd base rates'!M$116)\n+($N490*'fnd base rates'!M$117)\n+($O490*'fnd base rates'!M$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,13)))","v":0},21583.331945612001,null,469035220,"469","035","220",1,1,21583.331945612001,21583,10204,11379,null,null,null,null,null,null,0,null,0]
["469",469035244,"MATCH",{"$f":"'fnd enro'!D491","v":0},{"$f":"'fnd enro'!E491","v":0},{"$f":"'fnd enro'!F491","v":0},{"$f":"'fnd enro'!G491","v":5},{"$f":"'fnd enro'!H491","v":2},{"$f":"'fnd enro'!I491","v":4},{"$f":"'fnd enro'!J491","v":0},{"$f":"'fnd enro'!K491","v":0.43230000000000002},{"$f":"'fnd enro'!L491","v":0},{"$f":"'fnd enro'!M491","v":1},{"$f":"'fnd enro'!N491","v":0},{"$f":"'fnd enro'!O491","v":0},{"$f":"'fnd enro'!P491","v":5},{"$f":"'fnd enro'!R491","v":11},1.087,{"$f":"VALUE('fnd enro'!Q491)","v":10},null,{"$f":"(($D491*'fnd base rates'!C$107)\n+($E491*'fnd base rates'!C$108)\n+($F491*'fnd base rates'!C$109)\n+($G491*'fnd base rates'!C$110)\n+($H491*'fnd base rates'!C$111)\n+($I491*'fnd base rates'!C$112)\n+($J491*'fnd base rates'!C$113)\n+($K491*'fnd base rates'!C$114)\n+($M491*'fnd base rates'!C$116)\n+($N491*'fnd base rates'!C$117)\n+($O491*'fnd base rates'!C$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,3)))\n*$R491","v":7465.7530127409982},{"$f":"(($D491*'fnd base rates'!D$107)\n+($E491*'fnd base rates'!D$108)\n+($F491*'fnd base rates'!D$109)\n+($G491*'fnd base rates'!D$110)\n+($H491*'fnd base rates'!D$111)\n+($I491*'fnd base rates'!D$112)\n+($J491*'fnd base rates'!D$113)\n+($K491*'fnd base rates'!D$114)\n+($M491*'fnd base rates'!D$116)\n+($N491*'fnd base rates'!D$117)\n+($O491*'fnd base rates'!D$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,4)))\n*$R491","v":12389.843399999998},{"$f":"(($D491*'fnd base rates'!E$107)\n+($E491*'fnd base rates'!E$108)\n+($F491*'fnd base rates'!E$109)\n+($G491*'fnd base rates'!E$110)\n+($H491*'fnd base rates'!E$111)\n+($I491*'fnd base rates'!E$112)\n+($J491*'fnd base rates'!E$113)\n+($K491*'fnd base rates'!E$114)\n+($M491*'fnd base rates'!E$116)\n+($N491*'fnd base rates'!E$117)\n+($O491*'fnd base rates'!E$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,5)))\n*$R491","v":78792.459587537989},{"$f":"(($D491*'fnd base rates'!F$107)\n+($E491*'fnd base rates'!F$108)\n+($F491*'fnd base rates'!F$109)\n+($G491*'fnd base rates'!F$110)\n+($H491*'fnd base rates'!F$111)\n+($I491*'fnd base rates'!F$112)\n+($J491*'fnd base rates'!F$113)\n+($K491*'fnd base rates'!F$114)\n+($M491*'fnd base rates'!F$116)\n+($N491*'fnd base rates'!F$117)\n+($O491*'fnd base rates'!F$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,6)))\n*$R491","v":13847.732350181999},{"$f":"(($D491*'fnd base rates'!G$107)\n+($E491*'fnd base rates'!G$108)\n+($F491*'fnd base rates'!G$109)\n+($G491*'fnd base rates'!G$110)\n+($H491*'fnd base rates'!G$111)\n+($I491*'fnd base rates'!G$112)\n+($J491*'fnd base rates'!G$113)\n+($K491*'fnd base rates'!G$114)\n+($M491*'fnd base rates'!G$116)\n+($N491*'fnd base rates'!G$117)\n+($O491*'fnd base rates'!G$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,7)))\n*$R491","v":3288.742440088},{"$f":"(($D491*'fnd base rates'!H$107)\n+($E491*'fnd base rates'!H$108)\n+($F491*'fnd base rates'!H$109)\n+($G491*'fnd base rates'!H$110)\n+($H491*'fnd base rates'!H$111)\n+($I491*'fnd base rates'!H$112)\n+($J491*'fnd base rates'!H$113)\n+($K491*'fnd base rates'!H$114)\n+($M491*'fnd base rates'!H$116)\n+($N491*'fnd base rates'!H$117)\n+($O491*'fnd base rates'!H$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,8)))","v":7697.1854599999997},{"$f":"(($D491*'fnd base rates'!I$107)\n+($E491*'fnd base rates'!I$108)\n+($F491*'fnd base rates'!I$109)\n+($G491*'fnd base rates'!I$110)\n+($H491*'fnd base rates'!I$111)\n+($I491*'fnd base rates'!I$112)\n+($J491*'fnd base rates'!I$113)\n+($K491*'fnd base rates'!I$114)\n+($M491*'fnd base rates'!I$116)\n+($N491*'fnd base rates'!I$117)\n+($O491*'fnd base rates'!I$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,9)))\n*$R491","v":5981.4566400000012},{"$f":"(($D491*'fnd base rates'!J$107)\n+($E491*'fnd base rates'!J$108)\n+($F491*'fnd base rates'!J$109)\n+($G491*'fnd base rates'!J$110)\n+($H491*'fnd base rates'!J$111)\n+($I491*'fnd base rates'!J$112)\n+($J491*'fnd base rates'!J$113)\n+($K491*'fnd base rates'!J$114)\n+($M491*'fnd base rates'!J$116)\n+($N491*'fnd base rates'!J$117)\n+($O491*'fnd base rates'!J$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,10)))\n*$R491","v":9236.0324699999983},{"$f":"(($D491*'fnd base rates'!K$107)\n+($E491*'fnd base rates'!K$108)\n+($F491*'fnd base rates'!K$109)\n+($G491*'fnd base rates'!K$110)\n+($H491*'fnd base rates'!K$111)\n+($I491*'fnd base rates'!K$112)\n+($J491*'fnd base rates'!K$113)\n+($K491*'fnd base rates'!K$114)\n+($M491*'fnd base rates'!K$116)\n+($N491*'fnd base rates'!K$117)\n+($O491*'fnd base rates'!K$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,11)))\n*$R491","v":14742.233371183},{"$f":"(($D491*'fnd base rates'!L$107)\n+($E491*'fnd base rates'!L$108)\n+($F491*'fnd base rates'!L$109)\n+($G491*'fnd base rates'!L$110)\n+($H491*'fnd base rates'!L$111)\n+($I491*'fnd base rates'!L$112)\n+($J491*'fnd base rates'!L$113)\n+($K491*'fnd base rates'!L$114)\n+($M491*'fnd base rates'!L$116)\n+($N491*'fnd base rates'!L$117)\n+($O491*'fnd base rates'!L$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,12)))","v":23638.198629999999},{"$f":"(($D491*'fnd base rates'!M$107)\n+($E491*'fnd base rates'!M$108)\n+($F491*'fnd base rates'!M$109)\n+($G491*'fnd base rates'!M$110)\n+($H491*'fnd base rates'!M$111)\n+($I491*'fnd base rates'!M$112)\n+($J491*'fnd base rates'!M$113)\n+($K491*'fnd base rates'!M$114)\n+($M491*'fnd base rates'!M$116)\n+($N491*'fnd base rates'!M$117)\n+($O491*'fnd base rates'!M$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,13)))","v":0},177079.63736173196,null,469035244,"469","035","244",1,11,177079.63736173196,16098,-4785,20883,null,null,null,null,null,null,0,null,0]
["469",469035285,"MATCH",{"$f":"'fnd enro'!D492","v":0},{"$f":"'fnd enro'!E492","v":0},{"$f":"'fnd enro'!F492","v":1},{"$f":"'fnd enro'!G492","v":2},{"$f":"'fnd enro'!H492","v":0},{"$f":"'fnd enro'!I492","v":0},{"$f":"'fnd enro'!J492","v":0},{"$f":"'fnd enro'!K492","v":0.1179},{"$f":"'fnd enro'!L492","v":0},{"$f":"'fnd enro'!M492","v":0},{"$f":"'fnd enro'!N492","v":0},{"$f":"'fnd enro'!O492","v":0},{"$f":"'fnd enro'!P492","v":3},{"$f":"'fnd enro'!R492","v":3},1.087,{"$f":"VALUE('fnd enro'!Q492)","v":9},null,{"$f":"(($D492*'fnd base rates'!C$107)\n+($E492*'fnd base rates'!C$108)\n+($F492*'fnd base rates'!C$109)\n+($G492*'fnd base rates'!C$110)\n+($H492*'fnd base rates'!C$111)\n+($I492*'fnd base rates'!C$112)\n+($J492*'fnd base rates'!C$113)\n+($K492*'fnd base rates'!C$114)\n+($M492*'fnd base rates'!C$116)\n+($N492*'fnd base rates'!C$117)\n+($O492*'fnd base rates'!C$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,3)))\n*$R492","v":2155.6478952929997},{"$f":"(($D492*'fnd base rates'!D$107)\n+($E492*'fnd base rates'!D$108)\n+($F492*'fnd base rates'!D$109)\n+($G492*'fnd base rates'!D$110)\n+($H492*'fnd base rates'!D$111)\n+($I492*'fnd base rates'!D$112)\n+($J492*'fnd base rates'!D$113)\n+($K492*'fnd base rates'!D$114)\n+($M492*'fnd base rates'!D$116)\n+($N492*'fnd base rates'!D$117)\n+($O492*'fnd base rates'!D$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,4)))\n*$R492","v":4043.7704399999998},{"$f":"(($D492*'fnd base rates'!E$107)\n+($E492*'fnd base rates'!E$108)\n+($F492*'fnd base rates'!E$109)\n+($G492*'fnd base rates'!E$110)\n+($H492*'fnd base rates'!E$111)\n+($I492*'fnd base rates'!E$112)\n+($J492*'fnd base rates'!E$113)\n+($K492*'fnd base rates'!E$114)\n+($M492*'fnd base rates'!E$116)\n+($N492*'fnd base rates'!E$117)\n+($O492*'fnd base rates'!E$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,5)))\n*$R492","v":27105.626683874001},{"$f":"(($D492*'fnd base rates'!F$107)\n+($E492*'fnd base rates'!F$108)\n+($F492*'fnd base rates'!F$109)\n+($G492*'fnd base rates'!F$110)\n+($H492*'fnd base rates'!F$111)\n+($I492*'fnd base rates'!F$112)\n+($J492*'fnd base rates'!F$113)\n+($K492*'fnd base rates'!F$114)\n+($M492*'fnd base rates'!F$116)\n+($N492*'fnd base rates'!F$117)\n+($O492*'fnd base rates'!F$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,6)))\n*$R492","v":4330.1349136859999},{"$f":"(($D492*'fnd base rates'!G$107)\n+($E492*'fnd base rates'!G$108)\n+($F492*'fnd base rates'!G$109)\n+($G492*'fnd base rates'!G$110)\n+($H492*'fnd base rates'!G$111)\n+($I492*'fnd base rates'!G$112)\n+($J492*'fnd base rates'!G$113)\n+($K492*'fnd base rates'!G$114)\n+($M492*'fnd base rates'!G$116)\n+($N492*'fnd base rates'!G$117)\n+($O492*'fnd base rates'!G$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,7)))\n*$R492","v":1206.320590024},{"$f":"(($D492*'fnd base rates'!H$107)\n+($E492*'fnd base rates'!H$108)\n+($F492*'fnd base rates'!H$109)\n+($G492*'fnd base rates'!H$110)\n+($H492*'fnd base rates'!H$111)\n+($I492*'fnd base rates'!H$112)\n+($J492*'fnd base rates'!H$113)\n+($K492*'fnd base rates'!H$114)\n+($M492*'fnd base rates'!H$116)\n+($N492*'fnd base rates'!H$117)\n+($O492*'fnd base rates'!H$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,8)))","v":1757.6005799999998},{"$f":"(($D492*'fnd base rates'!I$107)\n+($E492*'fnd base rates'!I$108)\n+($F492*'fnd base rates'!I$109)\n+($G492*'fnd base rates'!I$110)\n+($H492*'fnd base rates'!I$111)\n+($I492*'fnd base rates'!I$112)\n+($J492*'fnd base rates'!I$113)\n+($K492*'fnd base rates'!I$114)\n+($M492*'fnd base rates'!I$116)\n+($N492*'fnd base rates'!I$117)\n+($O492*'fnd base rates'!I$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,9)))\n*$R492","v":1788.3976200000002},{"$f":"(($D492*'fnd base rates'!J$107)\n+($E492*'fnd base rates'!J$108)\n+($F492*'fnd base rates'!J$109)\n+($G492*'fnd base rates'!J$110)\n+($H492*'fnd base rates'!J$111)\n+($I492*'fnd base rates'!J$112)\n+($J492*'fnd base rates'!J$113)\n+($K492*'fnd base rates'!J$114)\n+($M492*'fnd base rates'!J$116)\n+($N492*'fnd base rates'!J$117)\n+($O492*'fnd base rates'!J$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,10)))\n*$R492","v":3346.14471},{"$f":"(($D492*'fnd base rates'!K$107)\n+($E492*'fnd base rates'!K$108)\n+($F492*'fnd base rates'!K$109)\n+($G492*'fnd base rates'!K$110)\n+($H492*'fnd base rates'!K$111)\n+($I492*'fnd base rates'!K$112)\n+($J492*'fnd base rates'!K$113)\n+($K492*'fnd base rates'!K$114)\n+($M492*'fnd base rates'!K$116)\n+($N492*'fnd base rates'!K$117)\n+($O492*'fnd base rates'!K$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,11)))\n*$R492","v":3807.745843959},{"$f":"(($D492*'fnd base rates'!L$107)\n+($E492*'fnd base rates'!L$108)\n+($F492*'fnd base rates'!L$109)\n+($G492*'fnd base rates'!L$110)\n+($H492*'fnd base rates'!L$111)\n+($I492*'fnd base rates'!L$112)\n+($J492*'fnd base rates'!L$113)\n+($K492*'fnd base rates'!L$114)\n+($M492*'fnd base rates'!L$116)\n+($N492*'fnd base rates'!L$117)\n+($O492*'fnd base rates'!L$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,12)))","v":7500.4459900000002},{"$f":"(($D492*'fnd base rates'!M$107)\n+($E492*'fnd base rates'!M$108)\n+($F492*'fnd base rates'!M$109)\n+($G492*'fnd base rates'!M$110)\n+($H492*'fnd base rates'!M$111)\n+($I492*'fnd base rates'!M$112)\n+($J492*'fnd base rates'!M$113)\n+($K492*'fnd base rates'!M$114)\n+($M492*'fnd base rates'!M$116)\n+($N492*'fnd base rates'!M$117)\n+($O492*'fnd base rates'!M$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,13)))","v":0},57041.835266836002,null,469035285,"469","035","285",1,3,57041.835266836002,19014,458,18556,null,null,null,null,null,null,0,null,0]
["470",470165010,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D493","v":0},{"$f":"'fnd enro'!E493","v":0},{"$f":"'fnd enro'!F493","v":0},{"$f":"'fnd enro'!G493","v":2},{"$f":"'fnd enro'!H493","v":0},{"$f":"'fnd enro'!I493","v":0},{"$f":"'fnd enro'!J493","v":0},{"$f":"'fnd enro'!K493","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L493","v":0},{"$f":"'fnd enro'!M493","v":0},{"$f":"'fnd enro'!N493","v":0},{"$f":"'fnd enro'!O493","v":0},{"$f":"'fnd enro'!P493","v":0},{"$f":"'fnd enro'!R493","v":2},1.038,{"$f":"VALUE('fnd enro'!Q493)","v":3},null,{"$f":"(($D493*'fnd base rates'!C$107)\n+($E493*'fnd base rates'!C$108)\n+($F493*'fnd base rates'!C$109)\n+($G493*'fnd base rates'!C$110)\n+($H493*'fnd base rates'!C$111)\n+($I493*'fnd base rates'!C$112)\n+($J493*'fnd base rates'!C$113)\n+($K493*'fnd base rates'!C$114)\n+($M493*'fnd base rates'!C$116)\n+($N493*'fnd base rates'!C$117)\n+($O493*'fnd base rates'!C$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,3)))\n*$R493","v":1184.0235833879999},{"$f":"(($D493*'fnd base rates'!D$107)\n+($E493*'fnd base rates'!D$108)\n+($F493*'fnd base rates'!D$109)\n+($G493*'fnd base rates'!D$110)\n+($H493*'fnd base rates'!D$111)\n+($I493*'fnd base rates'!D$112)\n+($J493*'fnd base rates'!D$113)\n+($K493*'fnd base rates'!D$114)\n+($M493*'fnd base rates'!D$116)\n+($N493*'fnd base rates'!D$117)\n+($O493*'fnd base rates'!D$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,4)))\n*$R493","v":1682.1828},{"$f":"(($D493*'fnd base rates'!E$107)\n+($E493*'fnd base rates'!E$108)\n+($F493*'fnd base rates'!E$109)\n+($G493*'fnd base rates'!E$110)\n+($H493*'fnd base rates'!E$111)\n+($I493*'fnd base rates'!E$112)\n+($J493*'fnd base rates'!E$113)\n+($K493*'fnd base rates'!E$114)\n+($M493*'fnd base rates'!E$116)\n+($N493*'fnd base rates'!E$117)\n+($O493*'fnd base rates'!E$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,5)))\n*$R493","v":8546.773738584001},{"$f":"(($D493*'fnd base rates'!F$107)\n+($E493*'fnd base rates'!F$108)\n+($F493*'fnd base rates'!F$109)\n+($G493*'fnd base rates'!F$110)\n+($H493*'fnd base rates'!F$111)\n+($I493*'fnd base rates'!F$112)\n+($J493*'fnd base rates'!F$113)\n+($K493*'fnd base rates'!F$114)\n+($M493*'fnd base rates'!F$116)\n+($N493*'fnd base rates'!F$117)\n+($O493*'fnd base rates'!F$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,6)))\n*$R493","v":2756.6268263759998},{"$f":"(($D493*'fnd base rates'!G$107)\n+($E493*'fnd base rates'!G$108)\n+($F493*'fnd base rates'!G$109)\n+($G493*'fnd base rates'!G$110)\n+($H493*'fnd base rates'!G$111)\n+($I493*'fnd base rates'!G$112)\n+($J493*'fnd base rates'!G$113)\n+($K493*'fnd base rates'!G$114)\n+($M493*'fnd base rates'!G$116)\n+($N493*'fnd base rates'!G$117)\n+($O493*'fnd base rates'!G$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,7)))\n*$R493","v":345.46754198399998},{"$f":"(($D493*'fnd base rates'!H$107)\n+($E493*'fnd base rates'!H$108)\n+($F493*'fnd base rates'!H$109)\n+($G493*'fnd base rates'!H$110)\n+($H493*'fnd base rates'!H$111)\n+($I493*'fnd base rates'!H$112)\n+($J493*'fnd base rates'!H$113)\n+($K493*'fnd base rates'!H$114)\n+($M493*'fnd base rates'!H$116)\n+($N493*'fnd base rates'!H$117)\n+($O493*'fnd base rates'!H$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D493*'fnd base rates'!I$107)\n+($E493*'fnd base rates'!I$108)\n+($F493*'fnd base rates'!I$109)\n+($G493*'fnd base rates'!I$110)\n+($H493*'fnd base rates'!I$111)\n+($I493*'fnd base rates'!I$112)\n+($J493*'fnd base rates'!I$113)\n+($K493*'fnd base rates'!I$114)\n+($M493*'fnd base rates'!I$116)\n+($N493*'fnd base rates'!I$117)\n+($O493*'fnd base rates'!I$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,9)))\n*$R493","v":785.86980000000005},{"$f":"(($D493*'fnd base rates'!J$107)\n+($E493*'fnd base rates'!J$108)\n+($F493*'fnd base rates'!J$109)\n+($G493*'fnd base rates'!J$110)\n+($H493*'fnd base rates'!J$111)\n+($I493*'fnd base rates'!J$112)\n+($J493*'fnd base rates'!J$113)\n+($K493*'fnd base rates'!J$114)\n+($M493*'fnd base rates'!J$116)\n+($N493*'fnd base rates'!J$117)\n+($O493*'fnd base rates'!J$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,10)))\n*$R493","v":334.90032000000002},{"$f":"(($D493*'fnd base rates'!K$107)\n+($E493*'fnd base rates'!K$108)\n+($F493*'fnd base rates'!K$109)\n+($G493*'fnd base rates'!K$110)\n+($H493*'fnd base rates'!K$111)\n+($I493*'fnd base rates'!K$112)\n+($J493*'fnd base rates'!K$113)\n+($K493*'fnd base rates'!K$114)\n+($M493*'fnd base rates'!K$116)\n+($N493*'fnd base rates'!K$117)\n+($O493*'fnd base rates'!K$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,11)))\n*$R493","v":2424.0663514440002},{"$f":"(($D493*'fnd base rates'!L$107)\n+($E493*'fnd base rates'!L$108)\n+($F493*'fnd base rates'!L$109)\n+($G493*'fnd base rates'!L$110)\n+($H493*'fnd base rates'!L$111)\n+($I493*'fnd base rates'!L$112)\n+($J493*'fnd base rates'!L$113)\n+($K493*'fnd base rates'!L$114)\n+($M493*'fnd base rates'!L$116)\n+($N493*'fnd base rates'!L$117)\n+($O493*'fnd base rates'!L$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,12)))","v":3565.7106599999997},{"$f":"(($D493*'fnd base rates'!M$107)\n+($E493*'fnd base rates'!M$108)\n+($F493*'fnd base rates'!M$109)\n+($G493*'fnd base rates'!M$110)\n+($H493*'fnd base rates'!M$111)\n+($I493*'fnd base rates'!M$112)\n+($J493*'fnd base rates'!M$113)\n+($K493*'fnd base rates'!M$114)\n+($M493*'fnd base rates'!M$116)\n+($N493*'fnd base rates'!M$117)\n+($O493*'fnd base rates'!M$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,13)))","v":0},22734.975341776004,null,470165010,"470","165","010",1,2,22734.975341776004,11367,-6801,18168,null,null,null,null,null,null,0,null,0]
["470",470165031,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D494","v":0},{"$f":"'fnd enro'!E494","v":0},{"$f":"'fnd enro'!F494","v":0},{"$f":"'fnd enro'!G494","v":1},{"$f":"'fnd enro'!H494","v":0},{"$f":"'fnd enro'!I494","v":1},{"$f":"'fnd enro'!J494","v":0},{"$f":"'fnd enro'!K494","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L494","v":0},{"$f":"'fnd enro'!M494","v":0},{"$f":"'fnd enro'!N494","v":0},{"$f":"'fnd enro'!O494","v":0},{"$f":"'fnd enro'!P494","v":0},{"$f":"'fnd enro'!R494","v":2},1.038,{"$f":"VALUE('fnd enro'!Q494)","v":5},null,{"$f":"(($D494*'fnd base rates'!C$107)\n+($E494*'fnd base rates'!C$108)\n+($F494*'fnd base rates'!C$109)\n+($G494*'fnd base rates'!C$110)\n+($H494*'fnd base rates'!C$111)\n+($I494*'fnd base rates'!C$112)\n+($J494*'fnd base rates'!C$113)\n+($K494*'fnd base rates'!C$114)\n+($M494*'fnd base rates'!C$116)\n+($N494*'fnd base rates'!C$117)\n+($O494*'fnd base rates'!C$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,3)))\n*$R494","v":1184.0235833879999},{"$f":"(($D494*'fnd base rates'!D$107)\n+($E494*'fnd base rates'!D$108)\n+($F494*'fnd base rates'!D$109)\n+($G494*'fnd base rates'!D$110)\n+($H494*'fnd base rates'!D$111)\n+($I494*'fnd base rates'!D$112)\n+($J494*'fnd base rates'!D$113)\n+($K494*'fnd base rates'!D$114)\n+($M494*'fnd base rates'!D$116)\n+($N494*'fnd base rates'!D$117)\n+($O494*'fnd base rates'!D$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,4)))\n*$R494","v":1682.1828},{"$f":"(($D494*'fnd base rates'!E$107)\n+($E494*'fnd base rates'!E$108)\n+($F494*'fnd base rates'!E$109)\n+($G494*'fnd base rates'!E$110)\n+($H494*'fnd base rates'!E$111)\n+($I494*'fnd base rates'!E$112)\n+($J494*'fnd base rates'!E$113)\n+($K494*'fnd base rates'!E$114)\n+($M494*'fnd base rates'!E$116)\n+($N494*'fnd base rates'!E$117)\n+($O494*'fnd base rates'!E$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,5)))\n*$R494","v":9681.0586185840002},{"$f":"(($D494*'fnd base rates'!F$107)\n+($E494*'fnd base rates'!F$108)\n+($F494*'fnd base rates'!F$109)\n+($G494*'fnd base rates'!F$110)\n+($H494*'fnd base rates'!F$111)\n+($I494*'fnd base rates'!F$112)\n+($J494*'fnd base rates'!F$113)\n+($K494*'fnd base rates'!F$114)\n+($M494*'fnd base rates'!F$116)\n+($N494*'fnd base rates'!F$117)\n+($O494*'fnd base rates'!F$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,6)))\n*$R494","v":2360.2457663760001},{"$f":"(($D494*'fnd base rates'!G$107)\n+($E494*'fnd base rates'!G$108)\n+($F494*'fnd base rates'!G$109)\n+($G494*'fnd base rates'!G$110)\n+($H494*'fnd base rates'!G$111)\n+($I494*'fnd base rates'!G$112)\n+($J494*'fnd base rates'!G$113)\n+($K494*'fnd base rates'!G$114)\n+($M494*'fnd base rates'!G$116)\n+($N494*'fnd base rates'!G$117)\n+($O494*'fnd base rates'!G$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,7)))\n*$R494","v":353.26292198400006},{"$f":"(($D494*'fnd base rates'!H$107)\n+($E494*'fnd base rates'!H$108)\n+($F494*'fnd base rates'!H$109)\n+($G494*'fnd base rates'!H$110)\n+($H494*'fnd base rates'!H$111)\n+($I494*'fnd base rates'!H$112)\n+($J494*'fnd base rates'!H$113)\n+($K494*'fnd base rates'!H$114)\n+($M494*'fnd base rates'!H$116)\n+($N494*'fnd base rates'!H$117)\n+($O494*'fnd base rates'!H$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D494*'fnd base rates'!I$107)\n+($E494*'fnd base rates'!I$108)\n+($F494*'fnd base rates'!I$109)\n+($G494*'fnd base rates'!I$110)\n+($H494*'fnd base rates'!I$111)\n+($I494*'fnd base rates'!I$112)\n+($J494*'fnd base rates'!I$113)\n+($K494*'fnd base rates'!I$114)\n+($M494*'fnd base rates'!I$116)\n+($N494*'fnd base rates'!I$117)\n+($O494*'fnd base rates'!I$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,9)))\n*$R494","v":861.19746000000009},{"$f":"(($D494*'fnd base rates'!J$107)\n+($E494*'fnd base rates'!J$108)\n+($F494*'fnd base rates'!J$109)\n+($G494*'fnd base rates'!J$110)\n+($H494*'fnd base rates'!J$111)\n+($I494*'fnd base rates'!J$112)\n+($J494*'fnd base rates'!J$113)\n+($K494*'fnd base rates'!J$114)\n+($M494*'fnd base rates'!J$116)\n+($N494*'fnd base rates'!J$117)\n+($O494*'fnd base rates'!J$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,10)))\n*$R494","v":798.2012400000001},{"$f":"(($D494*'fnd base rates'!K$107)\n+($E494*'fnd base rates'!K$108)\n+($F494*'fnd base rates'!K$109)\n+($G494*'fnd base rates'!K$110)\n+($H494*'fnd base rates'!K$111)\n+($I494*'fnd base rates'!K$112)\n+($J494*'fnd base rates'!K$113)\n+($K494*'fnd base rates'!K$114)\n+($M494*'fnd base rates'!K$116)\n+($N494*'fnd base rates'!K$117)\n+($O494*'fnd base rates'!K$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,11)))\n*$R494","v":2478.8727514440006},{"$f":"(($D494*'fnd base rates'!L$107)\n+($E494*'fnd base rates'!L$108)\n+($F494*'fnd base rates'!L$109)\n+($G494*'fnd base rates'!L$110)\n+($H494*'fnd base rates'!L$111)\n+($I494*'fnd base rates'!L$112)\n+($J494*'fnd base rates'!L$113)\n+($K494*'fnd base rates'!L$114)\n+($M494*'fnd base rates'!L$116)\n+($N494*'fnd base rates'!L$117)\n+($O494*'fnd base rates'!L$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,12)))","v":3481.3806599999998},{"$f":"(($D494*'fnd base rates'!M$107)\n+($E494*'fnd base rates'!M$108)\n+($F494*'fnd base rates'!M$109)\n+($G494*'fnd base rates'!M$110)\n+($H494*'fnd base rates'!M$111)\n+($I494*'fnd base rates'!M$112)\n+($J494*'fnd base rates'!M$113)\n+($K494*'fnd base rates'!M$114)\n+($M494*'fnd base rates'!M$116)\n+($N494*'fnd base rates'!M$117)\n+($O494*'fnd base rates'!M$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,13)))","v":0},24312.429521775997,null,470165031,"470","165","031",1,2,24312.429521775997,12156,-9427,21583,null,null,null,null,null,null,0,null,0]
["470",470165035,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D495","v":0},{"$f":"'fnd enro'!E495","v":0},{"$f":"'fnd enro'!F495","v":0},{"$f":"'fnd enro'!G495","v":3},{"$f":"'fnd enro'!H495","v":0},{"$f":"'fnd enro'!I495","v":1},{"$f":"'fnd enro'!J495","v":0},{"$f":"'fnd enro'!K495","v":0.15720000000000001},{"$f":"'fnd enro'!L495","v":0},{"$f":"'fnd enro'!M495","v":0},{"$f":"'fnd enro'!N495","v":0},{"$f":"'fnd enro'!O495","v":0},{"$f":"'fnd enro'!P495","v":2},{"$f":"'fnd enro'!R495","v":4},1.038,{"$f":"VALUE('fnd enro'!Q495)","v":11},null,{"$f":"(($D495*'fnd base rates'!C$107)\n+($E495*'fnd base rates'!C$108)\n+($F495*'fnd base rates'!C$109)\n+($G495*'fnd base rates'!C$110)\n+($H495*'fnd base rates'!C$111)\n+($I495*'fnd base rates'!C$112)\n+($J495*'fnd base rates'!C$113)\n+($K495*'fnd base rates'!C$114)\n+($M495*'fnd base rates'!C$116)\n+($N495*'fnd base rates'!C$117)\n+($O495*'fnd base rates'!C$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,3)))\n*$R495","v":2587.6879667759999},{"$f":"(($D495*'fnd base rates'!D$107)\n+($E495*'fnd base rates'!D$108)\n+($F495*'fnd base rates'!D$109)\n+($G495*'fnd base rates'!D$110)\n+($H495*'fnd base rates'!D$111)\n+($I495*'fnd base rates'!D$112)\n+($J495*'fnd base rates'!D$113)\n+($K495*'fnd base rates'!D$114)\n+($M495*'fnd base rates'!D$116)\n+($N495*'fnd base rates'!D$117)\n+($O495*'fnd base rates'!D$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,4)))\n*$R495","v":4405.0228800000004},{"$f":"(($D495*'fnd base rates'!E$107)\n+($E495*'fnd base rates'!E$108)\n+($F495*'fnd base rates'!E$109)\n+($G495*'fnd base rates'!E$110)\n+($H495*'fnd base rates'!E$111)\n+($I495*'fnd base rates'!E$112)\n+($J495*'fnd base rates'!E$113)\n+($K495*'fnd base rates'!E$114)\n+($M495*'fnd base rates'!E$116)\n+($N495*'fnd base rates'!E$117)\n+($O495*'fnd base rates'!E$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,5)))\n*$R495","v":28386.696837168001},{"$f":"(($D495*'fnd base rates'!F$107)\n+($E495*'fnd base rates'!F$108)\n+($F495*'fnd base rates'!F$109)\n+($G495*'fnd base rates'!F$110)\n+($H495*'fnd base rates'!F$111)\n+($I495*'fnd base rates'!F$112)\n+($J495*'fnd base rates'!F$113)\n+($K495*'fnd base rates'!F$114)\n+($M495*'fnd base rates'!F$116)\n+($N495*'fnd base rates'!F$117)\n+($O495*'fnd base rates'!F$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,6)))\n*$R495","v":5116.8725927519999},{"$f":"(($D495*'fnd base rates'!G$107)\n+($E495*'fnd base rates'!G$108)\n+($F495*'fnd base rates'!G$109)\n+($G495*'fnd base rates'!G$110)\n+($H495*'fnd base rates'!G$111)\n+($I495*'fnd base rates'!G$112)\n+($J495*'fnd base rates'!G$113)\n+($K495*'fnd base rates'!G$114)\n+($M495*'fnd base rates'!G$116)\n+($N495*'fnd base rates'!G$117)\n+($O495*'fnd base rates'!G$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,7)))\n*$R495","v":1191.5728639680001},{"$f":"(($D495*'fnd base rates'!H$107)\n+($E495*'fnd base rates'!H$108)\n+($F495*'fnd base rates'!H$109)\n+($G495*'fnd base rates'!H$110)\n+($H495*'fnd base rates'!H$111)\n+($I495*'fnd base rates'!H$112)\n+($J495*'fnd base rates'!H$113)\n+($K495*'fnd base rates'!H$114)\n+($M495*'fnd base rates'!H$116)\n+($N495*'fnd base rates'!H$117)\n+($O495*'fnd base rates'!H$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,8)))","v":2614.1374400000004},{"$f":"(($D495*'fnd base rates'!I$107)\n+($E495*'fnd base rates'!I$108)\n+($F495*'fnd base rates'!I$109)\n+($G495*'fnd base rates'!I$110)\n+($H495*'fnd base rates'!I$111)\n+($I495*'fnd base rates'!I$112)\n+($J495*'fnd base rates'!I$113)\n+($K495*'fnd base rates'!I$114)\n+($M495*'fnd base rates'!I$116)\n+($N495*'fnd base rates'!I$117)\n+($O495*'fnd base rates'!I$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,9)))\n*$R495","v":2058.4266600000001},{"$f":"(($D495*'fnd base rates'!J$107)\n+($E495*'fnd base rates'!J$108)\n+($F495*'fnd base rates'!J$109)\n+($G495*'fnd base rates'!J$110)\n+($H495*'fnd base rates'!J$111)\n+($I495*'fnd base rates'!J$112)\n+($J495*'fnd base rates'!J$113)\n+($K495*'fnd base rates'!J$114)\n+($M495*'fnd base rates'!J$116)\n+($N495*'fnd base rates'!J$117)\n+($O495*'fnd base rates'!J$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,10)))\n*$R495","v":3270.6757200000002},{"$f":"(($D495*'fnd base rates'!K$107)\n+($E495*'fnd base rates'!K$108)\n+($F495*'fnd base rates'!K$109)\n+($G495*'fnd base rates'!K$110)\n+($H495*'fnd base rates'!K$111)\n+($I495*'fnd base rates'!K$112)\n+($J495*'fnd base rates'!K$113)\n+($K495*'fnd base rates'!K$114)\n+($M495*'fnd base rates'!K$116)\n+($N495*'fnd base rates'!K$117)\n+($O495*'fnd base rates'!K$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,11)))\n*$R495","v":4902.9391028880009},{"$f":"(($D495*'fnd base rates'!L$107)\n+($E495*'fnd base rates'!L$108)\n+($F495*'fnd base rates'!L$109)\n+($G495*'fnd base rates'!L$110)\n+($H495*'fnd base rates'!L$111)\n+($I495*'fnd base rates'!L$112)\n+($J495*'fnd base rates'!L$113)\n+($K495*'fnd base rates'!L$114)\n+($M495*'fnd base rates'!L$116)\n+($N495*'fnd base rates'!L$117)\n+($O495*'fnd base rates'!L$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,12)))","v":8720.5113199999996},{"$f":"(($D495*'fnd base rates'!M$107)\n+($E495*'fnd base rates'!M$108)\n+($F495*'fnd base rates'!M$109)\n+($G495*'fnd base rates'!M$110)\n+($H495*'fnd base rates'!M$111)\n+($I495*'fnd base rates'!M$112)\n+($J495*'fnd base rates'!M$113)\n+($K495*'fnd base rates'!M$114)\n+($M495*'fnd base rates'!M$116)\n+($N495*'fnd base rates'!M$117)\n+($O495*'fnd base rates'!M$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,13)))","v":0},63254.543383551994,null,470165035,"470","165","035",1,4,63254.543383551994,15814,-284,16098,null,null,null,null,null,null,0,null,0]
["470",470165057,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D496","v":0},{"$f":"'fnd enro'!E496","v":0},{"$f":"'fnd enro'!F496","v":0},{"$f":"'fnd enro'!G496","v":2},{"$f":"'fnd enro'!H496","v":0},{"$f":"'fnd enro'!I496","v":1},{"$f":"'fnd enro'!J496","v":0},{"$f":"'fnd enro'!K496","v":0.1179},{"$f":"'fnd enro'!L496","v":0},{"$f":"'fnd enro'!M496","v":0},{"$f":"'fnd enro'!N496","v":0},{"$f":"'fnd enro'!O496","v":0},{"$f":"'fnd enro'!P496","v":2},{"$f":"'fnd enro'!R496","v":3},1.038,{"$f":"VALUE('fnd enro'!Q496)","v":12},null,{"$f":"(($D496*'fnd base rates'!C$107)\n+($E496*'fnd base rates'!C$108)\n+($F496*'fnd base rates'!C$109)\n+($G496*'fnd base rates'!C$110)\n+($H496*'fnd base rates'!C$111)\n+($I496*'fnd base rates'!C$112)\n+($J496*'fnd base rates'!C$113)\n+($K496*'fnd base rates'!C$114)\n+($M496*'fnd base rates'!C$116)\n+($N496*'fnd base rates'!C$117)\n+($O496*'fnd base rates'!C$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,3)))\n*$R496","v":2014.6092950819996},{"$f":"(($D496*'fnd base rates'!D$107)\n+($E496*'fnd base rates'!D$108)\n+($F496*'fnd base rates'!D$109)\n+($G496*'fnd base rates'!D$110)\n+($H496*'fnd base rates'!D$111)\n+($I496*'fnd base rates'!D$112)\n+($J496*'fnd base rates'!D$113)\n+($K496*'fnd base rates'!D$114)\n+($M496*'fnd base rates'!D$116)\n+($N496*'fnd base rates'!D$117)\n+($O496*'fnd base rates'!D$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,4)))\n*$R496","v":3653.5939199999998},{"$f":"(($D496*'fnd base rates'!E$107)\n+($E496*'fnd base rates'!E$108)\n+($F496*'fnd base rates'!E$109)\n+($G496*'fnd base rates'!E$110)\n+($H496*'fnd base rates'!E$111)\n+($I496*'fnd base rates'!E$112)\n+($J496*'fnd base rates'!E$113)\n+($K496*'fnd base rates'!E$114)\n+($M496*'fnd base rates'!E$116)\n+($N496*'fnd base rates'!E$117)\n+($O496*'fnd base rates'!E$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,5)))\n*$R496","v":24988.468527876001},{"$f":"(($D496*'fnd base rates'!F$107)\n+($E496*'fnd base rates'!F$108)\n+($F496*'fnd base rates'!F$109)\n+($G496*'fnd base rates'!F$110)\n+($H496*'fnd base rates'!F$111)\n+($I496*'fnd base rates'!F$112)\n+($J496*'fnd base rates'!F$113)\n+($K496*'fnd base rates'!F$114)\n+($M496*'fnd base rates'!F$116)\n+($N496*'fnd base rates'!F$117)\n+($O496*'fnd base rates'!F$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,6)))\n*$R496","v":3738.5591795640003},{"$f":"(($D496*'fnd base rates'!G$107)\n+($E496*'fnd base rates'!G$108)\n+($F496*'fnd base rates'!G$109)\n+($G496*'fnd base rates'!G$110)\n+($H496*'fnd base rates'!G$111)\n+($I496*'fnd base rates'!G$112)\n+($J496*'fnd base rates'!G$113)\n+($K496*'fnd base rates'!G$114)\n+($M496*'fnd base rates'!G$116)\n+($N496*'fnd base rates'!G$117)\n+($O496*'fnd base rates'!G$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,7)))\n*$R496","v":1061.293292976},{"$f":"(($D496*'fnd base rates'!H$107)\n+($E496*'fnd base rates'!H$108)\n+($F496*'fnd base rates'!H$109)\n+($G496*'fnd base rates'!H$110)\n+($H496*'fnd base rates'!H$111)\n+($I496*'fnd base rates'!H$112)\n+($J496*'fnd base rates'!H$113)\n+($K496*'fnd base rates'!H$114)\n+($M496*'fnd base rates'!H$116)\n+($N496*'fnd base rates'!H$117)\n+($O496*'fnd base rates'!H$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,8)))","v":2065.7405800000001},{"$f":"(($D496*'fnd base rates'!I$107)\n+($E496*'fnd base rates'!I$108)\n+($F496*'fnd base rates'!I$109)\n+($G496*'fnd base rates'!I$110)\n+($H496*'fnd base rates'!I$111)\n+($I496*'fnd base rates'!I$112)\n+($J496*'fnd base rates'!I$113)\n+($K496*'fnd base rates'!I$114)\n+($M496*'fnd base rates'!I$116)\n+($N496*'fnd base rates'!I$117)\n+($O496*'fnd base rates'!I$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,9)))\n*$R496","v":1700.9290800000001},{"$f":"(($D496*'fnd base rates'!J$107)\n+($E496*'fnd base rates'!J$108)\n+($F496*'fnd base rates'!J$109)\n+($G496*'fnd base rates'!J$110)\n+($H496*'fnd base rates'!J$111)\n+($I496*'fnd base rates'!J$112)\n+($J496*'fnd base rates'!J$113)\n+($K496*'fnd base rates'!J$114)\n+($M496*'fnd base rates'!J$116)\n+($N496*'fnd base rates'!J$117)\n+($O496*'fnd base rates'!J$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,10)))\n*$R496","v":3287.346},{"$f":"(($D496*'fnd base rates'!K$107)\n+($E496*'fnd base rates'!K$108)\n+($F496*'fnd base rates'!K$109)\n+($G496*'fnd base rates'!K$110)\n+($H496*'fnd base rates'!K$111)\n+($I496*'fnd base rates'!K$112)\n+($J496*'fnd base rates'!K$113)\n+($K496*'fnd base rates'!K$114)\n+($M496*'fnd base rates'!K$116)\n+($N496*'fnd base rates'!K$117)\n+($O496*'fnd base rates'!K$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,11)))\n*$R496","v":3690.9059271659999},{"$f":"(($D496*'fnd base rates'!L$107)\n+($E496*'fnd base rates'!L$108)\n+($F496*'fnd base rates'!L$109)\n+($G496*'fnd base rates'!L$110)\n+($H496*'fnd base rates'!L$111)\n+($I496*'fnd base rates'!L$112)\n+($J496*'fnd base rates'!L$113)\n+($K496*'fnd base rates'!L$114)\n+($M496*'fnd base rates'!L$116)\n+($N496*'fnd base rates'!L$117)\n+($O496*'fnd base rates'!L$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,12)))","v":7081.8159900000001},{"$f":"(($D496*'fnd base rates'!M$107)\n+($E496*'fnd base rates'!M$108)\n+($F496*'fnd base rates'!M$109)\n+($G496*'fnd base rates'!M$110)\n+($H496*'fnd base rates'!M$111)\n+($I496*'fnd base rates'!M$112)\n+($J496*'fnd base rates'!M$113)\n+($K496*'fnd base rates'!M$114)\n+($M496*'fnd base rates'!M$116)\n+($N496*'fnd base rates'!M$117)\n+($O496*'fnd base rates'!M$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,13)))","v":0},53283.261792664001,null,470165057,"470","165","057",1,3,53283.261792664001,17761,-1253,19014,null,null,null,null,null,null,0,null,0]
["470",470165071,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D497","v":0},{"$f":"'fnd enro'!E497","v":0},{"$f":"'fnd enro'!F497","v":0},{"$f":"'fnd enro'!G497","v":0},{"$f":"'fnd enro'!H497","v":1},{"$f":"'fnd enro'!I497","v":2},{"$f":"'fnd enro'!J497","v":0},{"$f":"'fnd enro'!K497","v":0.1179},{"$f":"'fnd enro'!L497","v":0},{"$f":"'fnd enro'!M497","v":0},{"$f":"'fnd enro'!N497","v":0},{"$f":"'fnd enro'!O497","v":0},{"$f":"'fnd enro'!P497","v":0},{"$f":"'fnd enro'!R497","v":3},1.038,{"$f":"VALUE('fnd enro'!Q497)","v":5},null,{"$f":"(($D497*'fnd base rates'!C$107)\n+($E497*'fnd base rates'!C$108)\n+($F497*'fnd base rates'!C$109)\n+($G497*'fnd base rates'!C$110)\n+($H497*'fnd base rates'!C$111)\n+($I497*'fnd base rates'!C$112)\n+($J497*'fnd base rates'!C$113)\n+($K497*'fnd base rates'!C$114)\n+($M497*'fnd base rates'!C$116)\n+($N497*'fnd base rates'!C$117)\n+($O497*'fnd base rates'!C$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,3)))\n*$R497","v":1776.0353750819997},{"$f":"(($D497*'fnd base rates'!D$107)\n+($E497*'fnd base rates'!D$108)\n+($F497*'fnd base rates'!D$109)\n+($G497*'fnd base rates'!D$110)\n+($H497*'fnd base rates'!D$111)\n+($I497*'fnd base rates'!D$112)\n+($J497*'fnd base rates'!D$113)\n+($K497*'fnd base rates'!D$114)\n+($M497*'fnd base rates'!D$116)\n+($N497*'fnd base rates'!D$117)\n+($O497*'fnd base rates'!D$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,4)))\n*$R497","v":2523.2741999999998},{"$f":"(($D497*'fnd base rates'!E$107)\n+($E497*'fnd base rates'!E$108)\n+($F497*'fnd base rates'!E$109)\n+($G497*'fnd base rates'!E$110)\n+($H497*'fnd base rates'!E$111)\n+($I497*'fnd base rates'!E$112)\n+($J497*'fnd base rates'!E$113)\n+($K497*'fnd base rates'!E$114)\n+($M497*'fnd base rates'!E$116)\n+($N497*'fnd base rates'!E$117)\n+($O497*'fnd base rates'!E$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,5)))\n*$R497","v":14625.958827875998},{"$f":"(($D497*'fnd base rates'!F$107)\n+($E497*'fnd base rates'!F$108)\n+($F497*'fnd base rates'!F$109)\n+($G497*'fnd base rates'!F$110)\n+($H497*'fnd base rates'!F$111)\n+($I497*'fnd base rates'!F$112)\n+($J497*'fnd base rates'!F$113)\n+($K497*'fnd base rates'!F$114)\n+($M497*'fnd base rates'!F$116)\n+($N497*'fnd base rates'!F$117)\n+($O497*'fnd base rates'!F$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,6)))\n*$R497","v":3065.0736395640001},{"$f":"(($D497*'fnd base rates'!G$107)\n+($E497*'fnd base rates'!G$108)\n+($F497*'fnd base rates'!G$109)\n+($G497*'fnd base rates'!G$110)\n+($H497*'fnd base rates'!G$111)\n+($I497*'fnd base rates'!G$112)\n+($J497*'fnd base rates'!G$113)\n+($K497*'fnd base rates'!G$114)\n+($M497*'fnd base rates'!G$116)\n+($N497*'fnd base rates'!G$117)\n+($O497*'fnd base rates'!G$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,7)))\n*$R497","v":546.60099297600004},{"$f":"(($D497*'fnd base rates'!H$107)\n+($E497*'fnd base rates'!H$108)\n+($F497*'fnd base rates'!H$109)\n+($G497*'fnd base rates'!H$110)\n+($H497*'fnd base rates'!H$111)\n+($I497*'fnd base rates'!H$112)\n+($J497*'fnd base rates'!H$113)\n+($K497*'fnd base rates'!H$114)\n+($M497*'fnd base rates'!H$116)\n+($N497*'fnd base rates'!H$117)\n+($O497*'fnd base rates'!H$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,8)))","v":2309.3305799999998},{"$f":"(($D497*'fnd base rates'!I$107)\n+($E497*'fnd base rates'!I$108)\n+($F497*'fnd base rates'!I$109)\n+($G497*'fnd base rates'!I$110)\n+($H497*'fnd base rates'!I$111)\n+($I497*'fnd base rates'!I$112)\n+($J497*'fnd base rates'!I$113)\n+($K497*'fnd base rates'!I$114)\n+($M497*'fnd base rates'!I$116)\n+($N497*'fnd base rates'!I$117)\n+($O497*'fnd base rates'!I$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,9)))\n*$R497","v":1360.4339400000001},{"$f":"(($D497*'fnd base rates'!J$107)\n+($E497*'fnd base rates'!J$108)\n+($F497*'fnd base rates'!J$109)\n+($G497*'fnd base rates'!J$110)\n+($H497*'fnd base rates'!J$111)\n+($I497*'fnd base rates'!J$112)\n+($J497*'fnd base rates'!J$113)\n+($K497*'fnd base rates'!J$114)\n+($M497*'fnd base rates'!J$116)\n+($N497*'fnd base rates'!J$117)\n+($O497*'fnd base rates'!J$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,10)))\n*$R497","v":1535.03592},{"$f":"(($D497*'fnd base rates'!K$107)\n+($E497*'fnd base rates'!K$108)\n+($F497*'fnd base rates'!K$109)\n+($G497*'fnd base rates'!K$110)\n+($H497*'fnd base rates'!K$111)\n+($I497*'fnd base rates'!K$112)\n+($J497*'fnd base rates'!K$113)\n+($K497*'fnd base rates'!K$114)\n+($M497*'fnd base rates'!K$116)\n+($N497*'fnd base rates'!K$117)\n+($O497*'fnd base rates'!K$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,11)))\n*$R497","v":3835.8003471659999},{"$f":"(($D497*'fnd base rates'!L$107)\n+($E497*'fnd base rates'!L$108)\n+($F497*'fnd base rates'!L$109)\n+($G497*'fnd base rates'!L$110)\n+($H497*'fnd base rates'!L$111)\n+($I497*'fnd base rates'!L$112)\n+($J497*'fnd base rates'!L$113)\n+($K497*'fnd base rates'!L$114)\n+($M497*'fnd base rates'!L$116)\n+($N497*'fnd base rates'!L$117)\n+($O497*'fnd base rates'!L$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,12)))","v":5288.9059900000002},{"$f":"(($D497*'fnd base rates'!M$107)\n+($E497*'fnd base rates'!M$108)\n+($F497*'fnd base rates'!M$109)\n+($G497*'fnd base rates'!M$110)\n+($H497*'fnd base rates'!M$111)\n+($I497*'fnd base rates'!M$112)\n+($J497*'fnd base rates'!M$113)\n+($K497*'fnd base rates'!M$114)\n+($M497*'fnd base rates'!M$116)\n+($N497*'fnd base rates'!M$117)\n+($O497*'fnd base rates'!M$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,13)))","v":0},36866.449812664003,null,470165071,"470","165","071",1,3,36866.449812664003,12289,922,11367,null,null,null,null,null,null,0,null,0]
["470",470165093,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D498","v":0},{"$f":"'fnd enro'!E498","v":0},{"$f":"'fnd enro'!F498","v":60},{"$f":"'fnd enro'!G498","v":131},{"$f":"'fnd enro'!H498","v":69},{"$f":"'fnd enro'!I498","v":39},{"$f":"'fnd enro'!J498","v":0},{"$f":"'fnd enro'!K498","v":11.7507},{"$f":"'fnd enro'!L498","v":0},{"$f":"'fnd enro'!M498","v":15},{"$f":"'fnd enro'!N498","v":2},{"$f":"'fnd enro'!O498","v":0},{"$f":"'fnd enro'!P498","v":169},{"$f":"'fnd enro'!R498","v":299},1.038,{"$f":"VALUE('fnd enro'!Q498)","v":11},null,{"$f":"(($D498*'fnd base rates'!C$107)\n+($E498*'fnd base rates'!C$108)\n+($F498*'fnd base rates'!C$109)\n+($G498*'fnd base rates'!C$110)\n+($H498*'fnd base rates'!C$111)\n+($I498*'fnd base rates'!C$112)\n+($J498*'fnd base rates'!C$113)\n+($K498*'fnd base rates'!C$114)\n+($M498*'fnd base rates'!C$116)\n+($N498*'fnd base rates'!C$117)\n+($O498*'fnd base rates'!C$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,3)))\n*$R498","v":197546.31085650605},{"$f":"(($D498*'fnd base rates'!D$107)\n+($E498*'fnd base rates'!D$108)\n+($F498*'fnd base rates'!D$109)\n+($G498*'fnd base rates'!D$110)\n+($H498*'fnd base rates'!D$111)\n+($I498*'fnd base rates'!D$112)\n+($J498*'fnd base rates'!D$113)\n+($K498*'fnd base rates'!D$114)\n+($M498*'fnd base rates'!D$116)\n+($N498*'fnd base rates'!D$117)\n+($O498*'fnd base rates'!D$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,4)))\n*$R498","v":342878.18040000001},{"$f":"(($D498*'fnd base rates'!E$107)\n+($E498*'fnd base rates'!E$108)\n+($F498*'fnd base rates'!E$109)\n+($G498*'fnd base rates'!E$110)\n+($H498*'fnd base rates'!E$111)\n+($I498*'fnd base rates'!E$112)\n+($J498*'fnd base rates'!E$113)\n+($K498*'fnd base rates'!E$114)\n+($M498*'fnd base rates'!E$116)\n+($N498*'fnd base rates'!E$117)\n+($O498*'fnd base rates'!E$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,5)))\n*$R498","v":2172669.2899783077},{"$f":"(($D498*'fnd base rates'!F$107)\n+($E498*'fnd base rates'!F$108)\n+($F498*'fnd base rates'!F$109)\n+($G498*'fnd base rates'!F$110)\n+($H498*'fnd base rates'!F$111)\n+($I498*'fnd base rates'!F$112)\n+($J498*'fnd base rates'!F$113)\n+($K498*'fnd base rates'!F$114)\n+($M498*'fnd base rates'!F$116)\n+($N498*'fnd base rates'!F$117)\n+($O498*'fnd base rates'!F$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,6)))\n*$R498","v":380992.95172321203},{"$f":"(($D498*'fnd base rates'!G$107)\n+($E498*'fnd base rates'!G$108)\n+($F498*'fnd base rates'!G$109)\n+($G498*'fnd base rates'!G$110)\n+($H498*'fnd base rates'!G$111)\n+($I498*'fnd base rates'!G$112)\n+($J498*'fnd base rates'!G$113)\n+($K498*'fnd base rates'!G$114)\n+($M498*'fnd base rates'!G$116)\n+($N498*'fnd base rates'!G$117)\n+($O498*'fnd base rates'!G$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,7)))\n*$R498","v":95466.640186608012},{"$f":"(($D498*'fnd base rates'!H$107)\n+($E498*'fnd base rates'!H$108)\n+($F498*'fnd base rates'!H$109)\n+($G498*'fnd base rates'!H$110)\n+($H498*'fnd base rates'!H$111)\n+($I498*'fnd base rates'!H$112)\n+($J498*'fnd base rates'!H$113)\n+($K498*'fnd base rates'!H$114)\n+($M498*'fnd base rates'!H$116)\n+($N498*'fnd base rates'!H$117)\n+($O498*'fnd base rates'!H$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,8)))","v":186959.80114},{"$f":"(($D498*'fnd base rates'!I$107)\n+($E498*'fnd base rates'!I$108)\n+($F498*'fnd base rates'!I$109)\n+($G498*'fnd base rates'!I$110)\n+($H498*'fnd base rates'!I$111)\n+($I498*'fnd base rates'!I$112)\n+($J498*'fnd base rates'!I$113)\n+($K498*'fnd base rates'!I$114)\n+($M498*'fnd base rates'!I$116)\n+($N498*'fnd base rates'!I$117)\n+($O498*'fnd base rates'!I$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,9)))\n*$R498","v":158803.59924000001},{"$f":"(($D498*'fnd base rates'!J$107)\n+($E498*'fnd base rates'!J$108)\n+($F498*'fnd base rates'!J$109)\n+($G498*'fnd base rates'!J$110)\n+($H498*'fnd base rates'!J$111)\n+($I498*'fnd base rates'!J$112)\n+($J498*'fnd base rates'!J$113)\n+($K498*'fnd base rates'!J$114)\n+($M498*'fnd base rates'!J$116)\n+($N498*'fnd base rates'!J$117)\n+($O498*'fnd base rates'!J$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,10)))\n*$R498","v":253226.84700000001},{"$f":"(($D498*'fnd base rates'!K$107)\n+($E498*'fnd base rates'!K$108)\n+($F498*'fnd base rates'!K$109)\n+($G498*'fnd base rates'!K$110)\n+($H498*'fnd base rates'!K$111)\n+($I498*'fnd base rates'!K$112)\n+($J498*'fnd base rates'!K$113)\n+($K498*'fnd base rates'!K$114)\n+($M498*'fnd base rates'!K$116)\n+($N498*'fnd base rates'!K$117)\n+($O498*'fnd base rates'!K$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,11)))\n*$R498","v":376676.43994087802},{"$f":"(($D498*'fnd base rates'!L$107)\n+($E498*'fnd base rates'!L$108)\n+($F498*'fnd base rates'!L$109)\n+($G498*'fnd base rates'!L$110)\n+($H498*'fnd base rates'!L$111)\n+($I498*'fnd base rates'!L$112)\n+($J498*'fnd base rates'!L$113)\n+($K498*'fnd base rates'!L$114)\n+($M498*'fnd base rates'!L$116)\n+($N498*'fnd base rates'!L$117)\n+($O498*'fnd base rates'!L$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,12)))","v":684239.63367000001},{"$f":"(($D498*'fnd base rates'!M$107)\n+($E498*'fnd base rates'!M$108)\n+($F498*'fnd base rates'!M$109)\n+($G498*'fnd base rates'!M$110)\n+($H498*'fnd base rates'!M$111)\n+($I498*'fnd base rates'!M$112)\n+($J498*'fnd base rates'!M$113)\n+($K498*'fnd base rates'!M$114)\n+($M498*'fnd base rates'!M$116)\n+($N498*'fnd base rates'!M$117)\n+($O498*'fnd base rates'!M$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,13)))","v":0},4849459.6941355122,null,470165093,"470","165","093",1,299,4849459.6941355122,16219,4063,12156,null,null,null,null,null,null,0,null,0]
["470",470165128,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D499","v":0},{"$f":"'fnd enro'!E499","v":0},{"$f":"'fnd enro'!F499","v":0},{"$f":"'fnd enro'!G499","v":1},{"$f":"'fnd enro'!H499","v":0},{"$f":"'fnd enro'!I499","v":3},{"$f":"'fnd enro'!J499","v":0},{"$f":"'fnd enro'!K499","v":0.15720000000000001},{"$f":"'fnd enro'!L499","v":0},{"$f":"'fnd enro'!M499","v":0},{"$f":"'fnd enro'!N499","v":0},{"$f":"'fnd enro'!O499","v":0},{"$f":"'fnd enro'!P499","v":0},{"$f":"'fnd enro'!R499","v":4},1.038,{"$f":"VALUE('fnd enro'!Q499)","v":10},null,{"$f":"(($D499*'fnd base rates'!C$107)\n+($E499*'fnd base rates'!C$108)\n+($F499*'fnd base rates'!C$109)\n+($G499*'fnd base rates'!C$110)\n+($H499*'fnd base rates'!C$111)\n+($I499*'fnd base rates'!C$112)\n+($J499*'fnd base rates'!C$113)\n+($K499*'fnd base rates'!C$114)\n+($M499*'fnd base rates'!C$116)\n+($N499*'fnd base rates'!C$117)\n+($O499*'fnd base rates'!C$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,3)))\n*$R499","v":2368.0471667759998},{"$f":"(($D499*'fnd base rates'!D$107)\n+($E499*'fnd base rates'!D$108)\n+($F499*'fnd base rates'!D$109)\n+($G499*'fnd base rates'!D$110)\n+($H499*'fnd base rates'!D$111)\n+($I499*'fnd base rates'!D$112)\n+($J499*'fnd base rates'!D$113)\n+($K499*'fnd base rates'!D$114)\n+($M499*'fnd base rates'!D$116)\n+($N499*'fnd base rates'!D$117)\n+($O499*'fnd base rates'!D$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,4)))\n*$R499","v":3364.3656000000001},{"$f":"(($D499*'fnd base rates'!E$107)\n+($E499*'fnd base rates'!E$108)\n+($F499*'fnd base rates'!E$109)\n+($G499*'fnd base rates'!E$110)\n+($H499*'fnd base rates'!E$111)\n+($I499*'fnd base rates'!E$112)\n+($J499*'fnd base rates'!E$113)\n+($K499*'fnd base rates'!E$114)\n+($M499*'fnd base rates'!E$116)\n+($N499*'fnd base rates'!E$117)\n+($O499*'fnd base rates'!E$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,5)))\n*$R499","v":20496.402117168003},{"$f":"(($D499*'fnd base rates'!F$107)\n+($E499*'fnd base rates'!F$108)\n+($F499*'fnd base rates'!F$109)\n+($G499*'fnd base rates'!F$110)\n+($H499*'fnd base rates'!F$111)\n+($I499*'fnd base rates'!F$112)\n+($J499*'fnd base rates'!F$113)\n+($K499*'fnd base rates'!F$114)\n+($M499*'fnd base rates'!F$116)\n+($N499*'fnd base rates'!F$117)\n+($O499*'fnd base rates'!F$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,6)))\n*$R499","v":4324.1104727520005},{"$f":"(($D499*'fnd base rates'!G$107)\n+($E499*'fnd base rates'!G$108)\n+($F499*'fnd base rates'!G$109)\n+($G499*'fnd base rates'!G$110)\n+($H499*'fnd base rates'!G$111)\n+($I499*'fnd base rates'!G$112)\n+($J499*'fnd base rates'!G$113)\n+($K499*'fnd base rates'!G$114)\n+($M499*'fnd base rates'!G$116)\n+($N499*'fnd base rates'!G$117)\n+($O499*'fnd base rates'!G$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,7)))\n*$R499","v":714.32122396800003},{"$f":"(($D499*'fnd base rates'!H$107)\n+($E499*'fnd base rates'!H$108)\n+($F499*'fnd base rates'!H$109)\n+($G499*'fnd base rates'!H$110)\n+($H499*'fnd base rates'!H$111)\n+($I499*'fnd base rates'!H$112)\n+($J499*'fnd base rates'!H$113)\n+($K499*'fnd base rates'!H$114)\n+($M499*'fnd base rates'!H$116)\n+($N499*'fnd base rates'!H$117)\n+($O499*'fnd base rates'!H$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,8)))","v":3186.65744},{"$f":"(($D499*'fnd base rates'!I$107)\n+($E499*'fnd base rates'!I$108)\n+($F499*'fnd base rates'!I$109)\n+($G499*'fnd base rates'!I$110)\n+($H499*'fnd base rates'!I$111)\n+($I499*'fnd base rates'!I$112)\n+($J499*'fnd base rates'!I$113)\n+($K499*'fnd base rates'!I$114)\n+($M499*'fnd base rates'!I$116)\n+($N499*'fnd base rates'!I$117)\n+($O499*'fnd base rates'!I$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,9)))\n*$R499","v":1797.7225800000001},{"$f":"(($D499*'fnd base rates'!J$107)\n+($E499*'fnd base rates'!J$108)\n+($F499*'fnd base rates'!J$109)\n+($G499*'fnd base rates'!J$110)\n+($H499*'fnd base rates'!J$111)\n+($I499*'fnd base rates'!J$112)\n+($J499*'fnd base rates'!J$113)\n+($K499*'fnd base rates'!J$114)\n+($M499*'fnd base rates'!J$116)\n+($N499*'fnd base rates'!J$117)\n+($O499*'fnd base rates'!J$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,10)))\n*$R499","v":2059.7033999999999},{"$f":"(($D499*'fnd base rates'!K$107)\n+($E499*'fnd base rates'!K$108)\n+($F499*'fnd base rates'!K$109)\n+($G499*'fnd base rates'!K$110)\n+($H499*'fnd base rates'!K$111)\n+($I499*'fnd base rates'!K$112)\n+($J499*'fnd base rates'!K$113)\n+($K499*'fnd base rates'!K$114)\n+($M499*'fnd base rates'!K$116)\n+($N499*'fnd base rates'!K$117)\n+($O499*'fnd base rates'!K$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,11)))\n*$R499","v":5012.5519028879999},{"$f":"(($D499*'fnd base rates'!L$107)\n+($E499*'fnd base rates'!L$108)\n+($F499*'fnd base rates'!L$109)\n+($G499*'fnd base rates'!L$110)\n+($H499*'fnd base rates'!L$111)\n+($I499*'fnd base rates'!L$112)\n+($J499*'fnd base rates'!L$113)\n+($K499*'fnd base rates'!L$114)\n+($M499*'fnd base rates'!L$116)\n+($N499*'fnd base rates'!L$117)\n+($O499*'fnd base rates'!L$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,12)))","v":6878.4313199999997},{"$f":"(($D499*'fnd base rates'!M$107)\n+($E499*'fnd base rates'!M$108)\n+($F499*'fnd base rates'!M$109)\n+($G499*'fnd base rates'!M$110)\n+($H499*'fnd base rates'!M$111)\n+($I499*'fnd base rates'!M$112)\n+($J499*'fnd base rates'!M$113)\n+($K499*'fnd base rates'!M$114)\n+($M499*'fnd base rates'!M$116)\n+($N499*'fnd base rates'!M$117)\n+($O499*'fnd base rates'!M$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,13)))","v":0},50202.313223552002,null,470165128,"470","165","128",1,4,50202.313223552002,12551,-3263,15814,null,null,null,null,null,null,0,null,0]
["470",470165149,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D500","v":0},{"$f":"'fnd enro'!E500","v":0},{"$f":"'fnd enro'!F500","v":0},{"$f":"'fnd enro'!G500","v":0},{"$f":"'fnd enro'!H500","v":0},{"$f":"'fnd enro'!I500","v":1},{"$f":"'fnd enro'!J500","v":0},{"$f":"'fnd enro'!K500","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L500","v":0},{"$f":"'fnd enro'!M500","v":0},{"$f":"'fnd enro'!N500","v":0},{"$f":"'fnd enro'!O500","v":0},{"$f":"'fnd enro'!P500","v":0},{"$f":"'fnd enro'!R500","v":1},1.038,{"$f":"VALUE('fnd enro'!Q500)","v":12},null,{"$f":"(($D500*'fnd base rates'!C$107)\n+($E500*'fnd base rates'!C$108)\n+($F500*'fnd base rates'!C$109)\n+($G500*'fnd base rates'!C$110)\n+($H500*'fnd base rates'!C$111)\n+($I500*'fnd base rates'!C$112)\n+($J500*'fnd base rates'!C$113)\n+($K500*'fnd base rates'!C$114)\n+($M500*'fnd base rates'!C$116)\n+($N500*'fnd base rates'!C$117)\n+($O500*'fnd base rates'!C$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,3)))\n*$R500","v":592.01179169399995},{"$f":"(($D500*'fnd base rates'!D$107)\n+($E500*'fnd base rates'!D$108)\n+($F500*'fnd base rates'!D$109)\n+($G500*'fnd base rates'!D$110)\n+($H500*'fnd base rates'!D$111)\n+($I500*'fnd base rates'!D$112)\n+($J500*'fnd base rates'!D$113)\n+($K500*'fnd base rates'!D$114)\n+($M500*'fnd base rates'!D$116)\n+($N500*'fnd base rates'!D$117)\n+($O500*'fnd base rates'!D$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,4)))\n*$R500","v":841.09140000000002},{"$f":"(($D500*'fnd base rates'!E$107)\n+($E500*'fnd base rates'!E$108)\n+($F500*'fnd base rates'!E$109)\n+($G500*'fnd base rates'!E$110)\n+($H500*'fnd base rates'!E$111)\n+($I500*'fnd base rates'!E$112)\n+($J500*'fnd base rates'!E$113)\n+($K500*'fnd base rates'!E$114)\n+($M500*'fnd base rates'!E$116)\n+($N500*'fnd base rates'!E$117)\n+($O500*'fnd base rates'!E$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,5)))\n*$R500","v":5407.6717492920006},{"$f":"(($D500*'fnd base rates'!F$107)\n+($E500*'fnd base rates'!F$108)\n+($F500*'fnd base rates'!F$109)\n+($G500*'fnd base rates'!F$110)\n+($H500*'fnd base rates'!F$111)\n+($I500*'fnd base rates'!F$112)\n+($J500*'fnd base rates'!F$113)\n+($K500*'fnd base rates'!F$114)\n+($M500*'fnd base rates'!F$116)\n+($N500*'fnd base rates'!F$117)\n+($O500*'fnd base rates'!F$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,6)))\n*$R500","v":981.93235318800009},{"$f":"(($D500*'fnd base rates'!G$107)\n+($E500*'fnd base rates'!G$108)\n+($F500*'fnd base rates'!G$109)\n+($G500*'fnd base rates'!G$110)\n+($H500*'fnd base rates'!G$111)\n+($I500*'fnd base rates'!G$112)\n+($J500*'fnd base rates'!G$113)\n+($K500*'fnd base rates'!G$114)\n+($M500*'fnd base rates'!G$116)\n+($N500*'fnd base rates'!G$117)\n+($O500*'fnd base rates'!G$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,7)))\n*$R500","v":180.52915099200001},{"$f":"(($D500*'fnd base rates'!H$107)\n+($E500*'fnd base rates'!H$108)\n+($F500*'fnd base rates'!H$109)\n+($G500*'fnd base rates'!H$110)\n+($H500*'fnd base rates'!H$111)\n+($I500*'fnd base rates'!H$112)\n+($J500*'fnd base rates'!H$113)\n+($K500*'fnd base rates'!H$114)\n+($M500*'fnd base rates'!H$116)\n+($N500*'fnd base rates'!H$117)\n+($O500*'fnd base rates'!H$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D500*'fnd base rates'!I$107)\n+($E500*'fnd base rates'!I$108)\n+($F500*'fnd base rates'!I$109)\n+($G500*'fnd base rates'!I$110)\n+($H500*'fnd base rates'!I$111)\n+($I500*'fnd base rates'!I$112)\n+($J500*'fnd base rates'!I$113)\n+($K500*'fnd base rates'!I$114)\n+($M500*'fnd base rates'!I$116)\n+($N500*'fnd base rates'!I$117)\n+($O500*'fnd base rates'!I$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,9)))\n*$R500","v":468.26256000000001},{"$f":"(($D500*'fnd base rates'!J$107)\n+($E500*'fnd base rates'!J$108)\n+($F500*'fnd base rates'!J$109)\n+($G500*'fnd base rates'!J$110)\n+($H500*'fnd base rates'!J$111)\n+($I500*'fnd base rates'!J$112)\n+($J500*'fnd base rates'!J$113)\n+($K500*'fnd base rates'!J$114)\n+($M500*'fnd base rates'!J$116)\n+($N500*'fnd base rates'!J$117)\n+($O500*'fnd base rates'!J$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,10)))\n*$R500","v":630.75108},{"$f":"(($D500*'fnd base rates'!K$107)\n+($E500*'fnd base rates'!K$108)\n+($F500*'fnd base rates'!K$109)\n+($G500*'fnd base rates'!K$110)\n+($H500*'fnd base rates'!K$111)\n+($I500*'fnd base rates'!K$112)\n+($J500*'fnd base rates'!K$113)\n+($K500*'fnd base rates'!K$114)\n+($M500*'fnd base rates'!K$116)\n+($N500*'fnd base rates'!K$117)\n+($O500*'fnd base rates'!K$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,11)))\n*$R500","v":1266.8395757220001},{"$f":"(($D500*'fnd base rates'!L$107)\n+($E500*'fnd base rates'!L$108)\n+($F500*'fnd base rates'!L$109)\n+($G500*'fnd base rates'!L$110)\n+($H500*'fnd base rates'!L$111)\n+($I500*'fnd base rates'!L$112)\n+($J500*'fnd base rates'!L$113)\n+($K500*'fnd base rates'!L$114)\n+($M500*'fnd base rates'!L$116)\n+($N500*'fnd base rates'!L$117)\n+($O500*'fnd base rates'!L$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D500*'fnd base rates'!M$107)\n+($E500*'fnd base rates'!M$108)\n+($F500*'fnd base rates'!M$109)\n+($G500*'fnd base rates'!M$110)\n+($H500*'fnd base rates'!M$111)\n+($I500*'fnd base rates'!M$112)\n+($J500*'fnd base rates'!M$113)\n+($K500*'fnd base rates'!M$114)\n+($M500*'fnd base rates'!M$116)\n+($N500*'fnd base rates'!M$117)\n+($O500*'fnd base rates'!M$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,13)))","v":0},12944.941850888001,null,470165149,"470","165","149",1,1,12944.941850888001,12945,-4816,17761,null,null,null,null,null,null,0,null,0]
["470",470165163,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D501","v":0},{"$f":"'fnd enro'!E501","v":0},{"$f":"'fnd enro'!F501","v":3},{"$f":"'fnd enro'!G501","v":22},{"$f":"'fnd enro'!H501","v":7},{"$f":"'fnd enro'!I501","v":7},{"$f":"'fnd enro'!J501","v":0},{"$f":"'fnd enro'!K501","v":1.5327},{"$f":"'fnd enro'!L501","v":0},{"$f":"'fnd enro'!M501","v":1},{"$f":"'fnd enro'!N501","v":0},{"$f":"'fnd enro'!O501","v":0},{"$f":"'fnd enro'!P501","v":19},{"$f":"'fnd enro'!R501","v":39},1.038,{"$f":"VALUE('fnd enro'!Q501)","v":11},null,{"$f":"(($D501*'fnd base rates'!C$107)\n+($E501*'fnd base rates'!C$108)\n+($F501*'fnd base rates'!C$109)\n+($G501*'fnd base rates'!C$110)\n+($H501*'fnd base rates'!C$111)\n+($I501*'fnd base rates'!C$112)\n+($J501*'fnd base rates'!C$113)\n+($K501*'fnd base rates'!C$114)\n+($M501*'fnd base rates'!C$116)\n+($N501*'fnd base rates'!C$117)\n+($O501*'fnd base rates'!C$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,3)))\n*$R501","v":25290.358896066002},{"$f":"(($D501*'fnd base rates'!D$107)\n+($E501*'fnd base rates'!D$108)\n+($F501*'fnd base rates'!D$109)\n+($G501*'fnd base rates'!D$110)\n+($H501*'fnd base rates'!D$111)\n+($I501*'fnd base rates'!D$112)\n+($J501*'fnd base rates'!D$113)\n+($K501*'fnd base rates'!D$114)\n+($M501*'fnd base rates'!D$116)\n+($N501*'fnd base rates'!D$117)\n+($O501*'fnd base rates'!D$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,4)))\n*$R501","v":42890.595959999999},{"$f":"(($D501*'fnd base rates'!E$107)\n+($E501*'fnd base rates'!E$108)\n+($F501*'fnd base rates'!E$109)\n+($G501*'fnd base rates'!E$110)\n+($H501*'fnd base rates'!E$111)\n+($I501*'fnd base rates'!E$112)\n+($J501*'fnd base rates'!E$113)\n+($K501*'fnd base rates'!E$114)\n+($M501*'fnd base rates'!E$116)\n+($N501*'fnd base rates'!E$117)\n+($O501*'fnd base rates'!E$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,5)))\n*$R501","v":269284.51842238801},{"$f":"(($D501*'fnd base rates'!F$107)\n+($E501*'fnd base rates'!F$108)\n+($F501*'fnd base rates'!F$109)\n+($G501*'fnd base rates'!F$110)\n+($H501*'fnd base rates'!F$111)\n+($I501*'fnd base rates'!F$112)\n+($J501*'fnd base rates'!F$113)\n+($K501*'fnd base rates'!F$114)\n+($M501*'fnd base rates'!F$116)\n+($N501*'fnd base rates'!F$117)\n+($O501*'fnd base rates'!F$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,6)))\n*$R501","v":49241.611534332005},{"$f":"(($D501*'fnd base rates'!G$107)\n+($E501*'fnd base rates'!G$108)\n+($F501*'fnd base rates'!G$109)\n+($G501*'fnd base rates'!G$110)\n+($H501*'fnd base rates'!G$111)\n+($I501*'fnd base rates'!G$112)\n+($J501*'fnd base rates'!G$113)\n+($K501*'fnd base rates'!G$114)\n+($M501*'fnd base rates'!G$116)\n+($N501*'fnd base rates'!G$117)\n+($O501*'fnd base rates'!G$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,7)))\n*$R501","v":11620.438208688},{"$f":"(($D501*'fnd base rates'!H$107)\n+($E501*'fnd base rates'!H$108)\n+($F501*'fnd base rates'!H$109)\n+($G501*'fnd base rates'!H$110)\n+($H501*'fnd base rates'!H$111)\n+($I501*'fnd base rates'!H$112)\n+($J501*'fnd base rates'!H$113)\n+($K501*'fnd base rates'!H$114)\n+($M501*'fnd base rates'!H$116)\n+($N501*'fnd base rates'!H$117)\n+($O501*'fnd base rates'!H$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,8)))","v":24721.197539999997},{"$f":"(($D501*'fnd base rates'!I$107)\n+($E501*'fnd base rates'!I$108)\n+($F501*'fnd base rates'!I$109)\n+($G501*'fnd base rates'!I$110)\n+($H501*'fnd base rates'!I$111)\n+($I501*'fnd base rates'!I$112)\n+($J501*'fnd base rates'!I$113)\n+($K501*'fnd base rates'!I$114)\n+($M501*'fnd base rates'!I$116)\n+($N501*'fnd base rates'!I$117)\n+($O501*'fnd base rates'!I$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,9)))\n*$R501","v":20062.962240000001},{"$f":"(($D501*'fnd base rates'!J$107)\n+($E501*'fnd base rates'!J$108)\n+($F501*'fnd base rates'!J$109)\n+($G501*'fnd base rates'!J$110)\n+($H501*'fnd base rates'!J$111)\n+($I501*'fnd base rates'!J$112)\n+($J501*'fnd base rates'!J$113)\n+($K501*'fnd base rates'!J$114)\n+($M501*'fnd base rates'!J$116)\n+($N501*'fnd base rates'!J$117)\n+($O501*'fnd base rates'!J$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,10)))\n*$R501","v":30684.629400000005},{"$f":"(($D501*'fnd base rates'!K$107)\n+($E501*'fnd base rates'!K$108)\n+($F501*'fnd base rates'!K$109)\n+($G501*'fnd base rates'!K$110)\n+($H501*'fnd base rates'!K$111)\n+($I501*'fnd base rates'!K$112)\n+($J501*'fnd base rates'!K$113)\n+($K501*'fnd base rates'!K$114)\n+($M501*'fnd base rates'!K$116)\n+($N501*'fnd base rates'!K$117)\n+($O501*'fnd base rates'!K$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,11)))\n*$R501","v":48629.468293158003},{"$f":"(($D501*'fnd base rates'!L$107)\n+($E501*'fnd base rates'!L$108)\n+($F501*'fnd base rates'!L$109)\n+($G501*'fnd base rates'!L$110)\n+($H501*'fnd base rates'!L$111)\n+($I501*'fnd base rates'!L$112)\n+($J501*'fnd base rates'!L$113)\n+($K501*'fnd base rates'!L$114)\n+($M501*'fnd base rates'!L$116)\n+($N501*'fnd base rates'!L$117)\n+($O501*'fnd base rates'!L$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,12)))","v":85924.387870000006},{"$f":"(($D501*'fnd base rates'!M$107)\n+($E501*'fnd base rates'!M$108)\n+($F501*'fnd base rates'!M$109)\n+($G501*'fnd base rates'!M$110)\n+($H501*'fnd base rates'!M$111)\n+($I501*'fnd base rates'!M$112)\n+($J501*'fnd base rates'!M$113)\n+($K501*'fnd base rates'!M$114)\n+($M501*'fnd base rates'!M$116)\n+($N501*'fnd base rates'!M$117)\n+($O501*'fnd base rates'!M$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,13)))","v":0},608350.16836463206,null,470165163,"470","165","163",1,39,608350.16836463206,15599,3310,12289,null,null,null,null,null,null,0,null,0]
["470",470165164,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D502","v":0},{"$f":"'fnd enro'!E502","v":0},{"$f":"'fnd enro'!F502","v":1},{"$f":"'fnd enro'!G502","v":1},{"$f":"'fnd enro'!H502","v":1},{"$f":"'fnd enro'!I502","v":2},{"$f":"'fnd enro'!J502","v":0},{"$f":"'fnd enro'!K502","v":0.19650000000000001},{"$f":"'fnd enro'!L502","v":0},{"$f":"'fnd enro'!M502","v":0},{"$f":"'fnd enro'!N502","v":0},{"$f":"'fnd enro'!O502","v":0},{"$f":"'fnd enro'!P502","v":5},{"$f":"'fnd enro'!R502","v":5},1.038,{"$f":"VALUE('fnd enro'!Q502)","v":3},null,{"$f":"(($D502*'fnd base rates'!C$107)\n+($E502*'fnd base rates'!C$108)\n+($F502*'fnd base rates'!C$109)\n+($G502*'fnd base rates'!C$110)\n+($H502*'fnd base rates'!C$111)\n+($I502*'fnd base rates'!C$112)\n+($J502*'fnd base rates'!C$113)\n+($K502*'fnd base rates'!C$114)\n+($M502*'fnd base rates'!C$116)\n+($N502*'fnd base rates'!C$117)\n+($O502*'fnd base rates'!C$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,3)))\n*$R502","v":3276.0780584699996},{"$f":"(($D502*'fnd base rates'!D$107)\n+($E502*'fnd base rates'!D$108)\n+($F502*'fnd base rates'!D$109)\n+($G502*'fnd base rates'!D$110)\n+($H502*'fnd base rates'!D$111)\n+($I502*'fnd base rates'!D$112)\n+($J502*'fnd base rates'!D$113)\n+($K502*'fnd base rates'!D$114)\n+($M502*'fnd base rates'!D$116)\n+($N502*'fnd base rates'!D$117)\n+($O502*'fnd base rates'!D$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,4)))\n*$R502","v":5702.9277000000002},{"$f":"(($D502*'fnd base rates'!E$107)\n+($E502*'fnd base rates'!E$108)\n+($F502*'fnd base rates'!E$109)\n+($G502*'fnd base rates'!E$110)\n+($H502*'fnd base rates'!E$111)\n+($I502*'fnd base rates'!E$112)\n+($J502*'fnd base rates'!E$113)\n+($K502*'fnd base rates'!E$114)\n+($M502*'fnd base rates'!E$116)\n+($N502*'fnd base rates'!E$117)\n+($O502*'fnd base rates'!E$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,5)))\n*$R502","v":37790.627066460002},{"$f":"(($D502*'fnd base rates'!F$107)\n+($E502*'fnd base rates'!F$108)\n+($F502*'fnd base rates'!F$109)\n+($G502*'fnd base rates'!F$110)\n+($H502*'fnd base rates'!F$111)\n+($I502*'fnd base rates'!F$112)\n+($J502*'fnd base rates'!F$113)\n+($K502*'fnd base rates'!F$114)\n+($M502*'fnd base rates'!F$116)\n+($N502*'fnd base rates'!F$117)\n+($O502*'fnd base rates'!F$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,6)))\n*$R502","v":5821.70046594},{"$f":"(($D502*'fnd base rates'!G$107)\n+($E502*'fnd base rates'!G$108)\n+($F502*'fnd base rates'!G$109)\n+($G502*'fnd base rates'!G$110)\n+($H502*'fnd base rates'!G$111)\n+($I502*'fnd base rates'!G$112)\n+($J502*'fnd base rates'!G$113)\n+($K502*'fnd base rates'!G$114)\n+($M502*'fnd base rates'!G$116)\n+($N502*'fnd base rates'!G$117)\n+($O502*'fnd base rates'!G$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,7)))\n*$R502","v":1601.2612749599998},{"$f":"(($D502*'fnd base rates'!H$107)\n+($E502*'fnd base rates'!H$108)\n+($F502*'fnd base rates'!H$109)\n+($G502*'fnd base rates'!H$110)\n+($H502*'fnd base rates'!H$111)\n+($I502*'fnd base rates'!H$112)\n+($J502*'fnd base rates'!H$113)\n+($K502*'fnd base rates'!H$114)\n+($M502*'fnd base rates'!H$116)\n+($N502*'fnd base rates'!H$117)\n+($O502*'fnd base rates'!H$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,8)))","v":3523.4342999999994},{"$f":"(($D502*'fnd base rates'!I$107)\n+($E502*'fnd base rates'!I$108)\n+($F502*'fnd base rates'!I$109)\n+($G502*'fnd base rates'!I$110)\n+($H502*'fnd base rates'!I$111)\n+($I502*'fnd base rates'!I$112)\n+($J502*'fnd base rates'!I$113)\n+($K502*'fnd base rates'!I$114)\n+($M502*'fnd base rates'!I$116)\n+($N502*'fnd base rates'!I$117)\n+($O502*'fnd base rates'!I$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,9)))\n*$R502","v":2738.2232400000003},{"$f":"(($D502*'fnd base rates'!J$107)\n+($E502*'fnd base rates'!J$108)\n+($F502*'fnd base rates'!J$109)\n+($G502*'fnd base rates'!J$110)\n+($H502*'fnd base rates'!J$111)\n+($I502*'fnd base rates'!J$112)\n+($J502*'fnd base rates'!J$113)\n+($K502*'fnd base rates'!J$114)\n+($M502*'fnd base rates'!J$116)\n+($N502*'fnd base rates'!J$117)\n+($O502*'fnd base rates'!J$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,10)))\n*$R502","v":4889.9349600000005},{"$f":"(($D502*'fnd base rates'!K$107)\n+($E502*'fnd base rates'!K$108)\n+($F502*'fnd base rates'!K$109)\n+($G502*'fnd base rates'!K$110)\n+($H502*'fnd base rates'!K$111)\n+($I502*'fnd base rates'!K$112)\n+($J502*'fnd base rates'!K$113)\n+($K502*'fnd base rates'!K$114)\n+($M502*'fnd base rates'!K$116)\n+($N502*'fnd base rates'!K$117)\n+($O502*'fnd base rates'!K$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,11)))\n*$R502","v":6259.8666986100006},{"$f":"(($D502*'fnd base rates'!L$107)\n+($E502*'fnd base rates'!L$108)\n+($F502*'fnd base rates'!L$109)\n+($G502*'fnd base rates'!L$110)\n+($H502*'fnd base rates'!L$111)\n+($I502*'fnd base rates'!L$112)\n+($J502*'fnd base rates'!L$113)\n+($K502*'fnd base rates'!L$114)\n+($M502*'fnd base rates'!L$116)\n+($N502*'fnd base rates'!L$117)\n+($O502*'fnd base rates'!L$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,12)))","v":11262.54665},{"$f":"(($D502*'fnd base rates'!M$107)\n+($E502*'fnd base rates'!M$108)\n+($F502*'fnd base rates'!M$109)\n+($G502*'fnd base rates'!M$110)\n+($H502*'fnd base rates'!M$111)\n+($I502*'fnd base rates'!M$112)\n+($J502*'fnd base rates'!M$113)\n+($K502*'fnd base rates'!M$114)\n+($M502*'fnd base rates'!M$116)\n+($N502*'fnd base rates'!M$117)\n+($O502*'fnd base rates'!M$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,13)))","v":0},82866.600414440007,null,470165164,"470","165","164",1,5,82866.600414440007,16573,354,16219,null,null,null,null,null,null,0,null,0]
["470",470165165,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D503","v":0},{"$f":"'fnd enro'!E503","v":0},{"$f":"'fnd enro'!F503","v":31},{"$f":"'fnd enro'!G503","v":141},{"$f":"'fnd enro'!H503","v":108},{"$f":"'fnd enro'!I503","v":141},{"$f":"'fnd enro'!J503","v":0},{"$f":"'fnd enro'!K503","v":16.545300000000001},{"$f":"'fnd enro'!L503","v":0},{"$f":"'fnd enro'!M503","v":7},{"$f":"'fnd enro'!N503","v":2},{"$f":"'fnd enro'!O503","v":0},{"$f":"'fnd enro'!P503","v":166},{"$f":"'fnd enro'!R503","v":421},1.038,{"$f":"VALUE('fnd enro'!Q503)","v":10},null,{"$f":"(($D503*'fnd base rates'!C$107)\n+($E503*'fnd base rates'!C$108)\n+($F503*'fnd base rates'!C$109)\n+($G503*'fnd base rates'!C$110)\n+($H503*'fnd base rates'!C$111)\n+($I503*'fnd base rates'!C$112)\n+($J503*'fnd base rates'!C$113)\n+($K503*'fnd base rates'!C$114)\n+($M503*'fnd base rates'!C$116)\n+($N503*'fnd base rates'!C$117)\n+($O503*'fnd base rates'!C$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,3)))\n*$R503","v":266948.34792317398},{"$f":"(($D503*'fnd base rates'!D$107)\n+($E503*'fnd base rates'!D$108)\n+($F503*'fnd base rates'!D$109)\n+($G503*'fnd base rates'!D$110)\n+($H503*'fnd base rates'!D$111)\n+($I503*'fnd base rates'!D$112)\n+($J503*'fnd base rates'!D$113)\n+($K503*'fnd base rates'!D$114)\n+($M503*'fnd base rates'!D$116)\n+($N503*'fnd base rates'!D$117)\n+($O503*'fnd base rates'!D$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,4)))\n*$R503","v":434875.78824000002},{"$f":"(($D503*'fnd base rates'!E$107)\n+($E503*'fnd base rates'!E$108)\n+($F503*'fnd base rates'!E$109)\n+($G503*'fnd base rates'!E$110)\n+($H503*'fnd base rates'!E$111)\n+($I503*'fnd base rates'!E$112)\n+($J503*'fnd base rates'!E$113)\n+($K503*'fnd base rates'!E$114)\n+($M503*'fnd base rates'!E$116)\n+($N503*'fnd base rates'!E$117)\n+($O503*'fnd base rates'!E$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,5)))\n*$R503","v":2692495.4654719317},{"$f":"(($D503*'fnd base rates'!F$107)\n+($E503*'fnd base rates'!F$108)\n+($F503*'fnd base rates'!F$109)\n+($G503*'fnd base rates'!F$110)\n+($H503*'fnd base rates'!F$111)\n+($I503*'fnd base rates'!F$112)\n+($J503*'fnd base rates'!F$113)\n+($K503*'fnd base rates'!F$114)\n+($M503*'fnd base rates'!F$116)\n+($N503*'fnd base rates'!F$117)\n+($O503*'fnd base rates'!F$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,6)))\n*$R503","v":496294.94769214804},{"$f":"(($D503*'fnd base rates'!G$107)\n+($E503*'fnd base rates'!G$108)\n+($F503*'fnd base rates'!G$109)\n+($G503*'fnd base rates'!G$110)\n+($H503*'fnd base rates'!G$111)\n+($I503*'fnd base rates'!G$112)\n+($J503*'fnd base rates'!G$113)\n+($K503*'fnd base rates'!G$114)\n+($M503*'fnd base rates'!G$116)\n+($N503*'fnd base rates'!G$117)\n+($O503*'fnd base rates'!G$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,7)))\n*$R503","v":113111.27256763201},{"$f":"(($D503*'fnd base rates'!H$107)\n+($E503*'fnd base rates'!H$108)\n+($F503*'fnd base rates'!H$109)\n+($G503*'fnd base rates'!H$110)\n+($H503*'fnd base rates'!H$111)\n+($I503*'fnd base rates'!H$112)\n+($J503*'fnd base rates'!H$113)\n+($K503*'fnd base rates'!H$114)\n+($M503*'fnd base rates'!H$116)\n+($N503*'fnd base rates'!H$117)\n+($O503*'fnd base rates'!H$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,8)))","v":285801.20805999992},{"$f":"(($D503*'fnd base rates'!I$107)\n+($E503*'fnd base rates'!I$108)\n+($F503*'fnd base rates'!I$109)\n+($G503*'fnd base rates'!I$110)\n+($H503*'fnd base rates'!I$111)\n+($I503*'fnd base rates'!I$112)\n+($J503*'fnd base rates'!I$113)\n+($K503*'fnd base rates'!I$114)\n+($M503*'fnd base rates'!I$116)\n+($N503*'fnd base rates'!I$117)\n+($O503*'fnd base rates'!I$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,9)))\n*$R503","v":211382.91834000003},{"$f":"(($D503*'fnd base rates'!J$107)\n+($E503*'fnd base rates'!J$108)\n+($F503*'fnd base rates'!J$109)\n+($G503*'fnd base rates'!J$110)\n+($H503*'fnd base rates'!J$111)\n+($I503*'fnd base rates'!J$112)\n+($J503*'fnd base rates'!J$113)\n+($K503*'fnd base rates'!J$114)\n+($M503*'fnd base rates'!J$116)\n+($N503*'fnd base rates'!J$117)\n+($O503*'fnd base rates'!J$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,10)))\n*$R503","v":307945.51523999998},{"$f":"(($D503*'fnd base rates'!K$107)\n+($E503*'fnd base rates'!K$108)\n+($F503*'fnd base rates'!K$109)\n+($G503*'fnd base rates'!K$110)\n+($H503*'fnd base rates'!K$111)\n+($I503*'fnd base rates'!K$112)\n+($J503*'fnd base rates'!K$113)\n+($K503*'fnd base rates'!K$114)\n+($M503*'fnd base rates'!K$116)\n+($N503*'fnd base rates'!K$117)\n+($O503*'fnd base rates'!K$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,11)))\n*$R503","v":530880.86495896196},{"$f":"(($D503*'fnd base rates'!L$107)\n+($E503*'fnd base rates'!L$108)\n+($F503*'fnd base rates'!L$109)\n+($G503*'fnd base rates'!L$110)\n+($H503*'fnd base rates'!L$111)\n+($I503*'fnd base rates'!L$112)\n+($J503*'fnd base rates'!L$113)\n+($K503*'fnd base rates'!L$114)\n+($M503*'fnd base rates'!L$116)\n+($N503*'fnd base rates'!L$117)\n+($O503*'fnd base rates'!L$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,12)))","v":880340.87393},{"$f":"(($D503*'fnd base rates'!M$107)\n+($E503*'fnd base rates'!M$108)\n+($F503*'fnd base rates'!M$109)\n+($G503*'fnd base rates'!M$110)\n+($H503*'fnd base rates'!M$111)\n+($I503*'fnd base rates'!M$112)\n+($J503*'fnd base rates'!M$113)\n+($K503*'fnd base rates'!M$114)\n+($M503*'fnd base rates'!M$116)\n+($N503*'fnd base rates'!M$117)\n+($O503*'fnd base rates'!M$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,13)))","v":0},6220077.2024238482,null,470165165,"470","165","165",1,421,6220077.2024238482,14775,2224,12551,null,null,null,null,null,null,0,null,0]
["470",470165176,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D504","v":0},{"$f":"'fnd enro'!E504","v":0},{"$f":"'fnd enro'!F504","v":8},{"$f":"'fnd enro'!G504","v":119},{"$f":"'fnd enro'!H504","v":49},{"$f":"'fnd enro'!I504","v":39},{"$f":"'fnd enro'!J504","v":0},{"$f":"'fnd enro'!K504","v":8.4495000000000005},{"$f":"'fnd enro'!L504","v":0},{"$f":"'fnd enro'!M504","v":0},{"$f":"'fnd enro'!N504","v":0},{"$f":"'fnd enro'!O504","v":0},{"$f":"'fnd enro'!P504","v":71},{"$f":"'fnd enro'!R504","v":215},1.038,{"$f":"VALUE('fnd enro'!Q504)","v":8},null,{"$f":"(($D504*'fnd base rates'!C$107)\n+($E504*'fnd base rates'!C$108)\n+($F504*'fnd base rates'!C$109)\n+($G504*'fnd base rates'!C$110)\n+($H504*'fnd base rates'!C$111)\n+($I504*'fnd base rates'!C$112)\n+($J504*'fnd base rates'!C$113)\n+($K504*'fnd base rates'!C$114)\n+($M504*'fnd base rates'!C$116)\n+($N504*'fnd base rates'!C$117)\n+($O504*'fnd base rates'!C$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,3)))\n*$R504","v":133526.22977420999},{"$f":"(($D504*'fnd base rates'!D$107)\n+($E504*'fnd base rates'!D$108)\n+($F504*'fnd base rates'!D$109)\n+($G504*'fnd base rates'!D$110)\n+($H504*'fnd base rates'!D$111)\n+($I504*'fnd base rates'!D$112)\n+($J504*'fnd base rates'!D$113)\n+($K504*'fnd base rates'!D$114)\n+($M504*'fnd base rates'!D$116)\n+($N504*'fnd base rates'!D$117)\n+($O504*'fnd base rates'!D$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,4)))\n*$R504","v":210415.55424000003},{"$f":"(($D504*'fnd base rates'!E$107)\n+($E504*'fnd base rates'!E$108)\n+($F504*'fnd base rates'!E$109)\n+($G504*'fnd base rates'!E$110)\n+($H504*'fnd base rates'!E$111)\n+($I504*'fnd base rates'!E$112)\n+($J504*'fnd base rates'!E$113)\n+($K504*'fnd base rates'!E$114)\n+($M504*'fnd base rates'!E$116)\n+($N504*'fnd base rates'!E$117)\n+($O504*'fnd base rates'!E$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,5)))\n*$R504","v":1229108.55941778},{"$f":"(($D504*'fnd base rates'!F$107)\n+($E504*'fnd base rates'!F$108)\n+($F504*'fnd base rates'!F$109)\n+($G504*'fnd base rates'!F$110)\n+($H504*'fnd base rates'!F$111)\n+($I504*'fnd base rates'!F$112)\n+($J504*'fnd base rates'!F$113)\n+($K504*'fnd base rates'!F$114)\n+($M504*'fnd base rates'!F$116)\n+($N504*'fnd base rates'!F$117)\n+($O504*'fnd base rates'!F$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,6)))\n*$R504","v":267300.40297542006},{"$f":"(($D504*'fnd base rates'!G$107)\n+($E504*'fnd base rates'!G$108)\n+($F504*'fnd base rates'!G$109)\n+($G504*'fnd base rates'!G$110)\n+($H504*'fnd base rates'!G$111)\n+($I504*'fnd base rates'!G$112)\n+($J504*'fnd base rates'!G$113)\n+($K504*'fnd base rates'!G$114)\n+($M504*'fnd base rates'!G$116)\n+($N504*'fnd base rates'!G$117)\n+($O504*'fnd base rates'!G$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,7)))\n*$R504","v":52078.50440328},{"$f":"(($D504*'fnd base rates'!H$107)\n+($E504*'fnd base rates'!H$108)\n+($F504*'fnd base rates'!H$109)\n+($G504*'fnd base rates'!H$110)\n+($H504*'fnd base rates'!H$111)\n+($I504*'fnd base rates'!H$112)\n+($J504*'fnd base rates'!H$113)\n+($K504*'fnd base rates'!H$114)\n+($M504*'fnd base rates'!H$116)\n+($N504*'fnd base rates'!H$117)\n+($O504*'fnd base rates'!H$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,8)))","v":133908.52489999999},{"$f":"(($D504*'fnd base rates'!I$107)\n+($E504*'fnd base rates'!I$108)\n+($F504*'fnd base rates'!I$109)\n+($G504*'fnd base rates'!I$110)\n+($H504*'fnd base rates'!I$111)\n+($I504*'fnd base rates'!I$112)\n+($J504*'fnd base rates'!I$113)\n+($K504*'fnd base rates'!I$114)\n+($M504*'fnd base rates'!I$116)\n+($N504*'fnd base rates'!I$117)\n+($O504*'fnd base rates'!I$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,9)))\n*$R504","v":100629.42900000002},{"$f":"(($D504*'fnd base rates'!J$107)\n+($E504*'fnd base rates'!J$108)\n+($F504*'fnd base rates'!J$109)\n+($G504*'fnd base rates'!J$110)\n+($H504*'fnd base rates'!J$111)\n+($I504*'fnd base rates'!J$112)\n+($J504*'fnd base rates'!J$113)\n+($K504*'fnd base rates'!J$114)\n+($M504*'fnd base rates'!J$116)\n+($N504*'fnd base rates'!J$117)\n+($O504*'fnd base rates'!J$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,10)))\n*$R504","v":119582.50973999999},{"$f":"(($D504*'fnd base rates'!K$107)\n+($E504*'fnd base rates'!K$108)\n+($F504*'fnd base rates'!K$109)\n+($G504*'fnd base rates'!K$110)\n+($H504*'fnd base rates'!K$111)\n+($I504*'fnd base rates'!K$112)\n+($J504*'fnd base rates'!K$113)\n+($K504*'fnd base rates'!K$114)\n+($M504*'fnd base rates'!K$116)\n+($N504*'fnd base rates'!K$117)\n+($O504*'fnd base rates'!K$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,11)))\n*$R504","v":267138.89536023},{"$f":"(($D504*'fnd base rates'!L$107)\n+($E504*'fnd base rates'!L$108)\n+($F504*'fnd base rates'!L$109)\n+($G504*'fnd base rates'!L$110)\n+($H504*'fnd base rates'!L$111)\n+($I504*'fnd base rates'!L$112)\n+($J504*'fnd base rates'!L$113)\n+($K504*'fnd base rates'!L$114)\n+($M504*'fnd base rates'!L$116)\n+($N504*'fnd base rates'!L$117)\n+($O504*'fnd base rates'!L$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,12)))","v":432933.02595000004},{"$f":"(($D504*'fnd base rates'!M$107)\n+($E504*'fnd base rates'!M$108)\n+($F504*'fnd base rates'!M$109)\n+($G504*'fnd base rates'!M$110)\n+($H504*'fnd base rates'!M$111)\n+($I504*'fnd base rates'!M$112)\n+($J504*'fnd base rates'!M$113)\n+($K504*'fnd base rates'!M$114)\n+($M504*'fnd base rates'!M$116)\n+($N504*'fnd base rates'!M$117)\n+($O504*'fnd base rates'!M$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,13)))","v":0},2946621.6357609206,null,470165176,"470","165","176",1,215,2946621.6357609206,13705,760,12945,null,null,null,null,null,null,0,null,0]
["470",470165178,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D505","v":0},{"$f":"'fnd enro'!E505","v":0},{"$f":"'fnd enro'!F505","v":30},{"$f":"'fnd enro'!G505","v":131},{"$f":"'fnd enro'!H505","v":37},{"$f":"'fnd enro'!I505","v":42},{"$f":"'fnd enro'!J505","v":0},{"$f":"'fnd enro'!K505","v":9.4320000000000004},{"$f":"'fnd enro'!L505","v":0},{"$f":"'fnd enro'!M505","v":4},{"$f":"'fnd enro'!N505","v":2},{"$f":"'fnd enro'!O505","v":0},{"$f":"'fnd enro'!P505","v":41},{"$f":"'fnd enro'!R505","v":240},1.038,{"$f":"VALUE('fnd enro'!Q505)","v":4},null,{"$f":"(($D505*'fnd base rates'!C$107)\n+($E505*'fnd base rates'!C$108)\n+($F505*'fnd base rates'!C$109)\n+($G505*'fnd base rates'!C$110)\n+($H505*'fnd base rates'!C$111)\n+($I505*'fnd base rates'!C$112)\n+($J505*'fnd base rates'!C$113)\n+($K505*'fnd base rates'!C$114)\n+($M505*'fnd base rates'!C$116)\n+($N505*'fnd base rates'!C$117)\n+($O505*'fnd base rates'!C$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,3)))\n*$R505","v":145487.29354655999},{"$f":"(($D505*'fnd base rates'!D$107)\n+($E505*'fnd base rates'!D$108)\n+($F505*'fnd base rates'!D$109)\n+($G505*'fnd base rates'!D$110)\n+($H505*'fnd base rates'!D$111)\n+($I505*'fnd base rates'!D$112)\n+($J505*'fnd base rates'!D$113)\n+($K505*'fnd base rates'!D$114)\n+($M505*'fnd base rates'!D$116)\n+($N505*'fnd base rates'!D$117)\n+($O505*'fnd base rates'!D$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,4)))\n*$R505","v":215880.45816000001},{"$f":"(($D505*'fnd base rates'!E$107)\n+($E505*'fnd base rates'!E$108)\n+($F505*'fnd base rates'!E$109)\n+($G505*'fnd base rates'!E$110)\n+($H505*'fnd base rates'!E$111)\n+($I505*'fnd base rates'!E$112)\n+($J505*'fnd base rates'!E$113)\n+($K505*'fnd base rates'!E$114)\n+($M505*'fnd base rates'!E$116)\n+($N505*'fnd base rates'!E$117)\n+($O505*'fnd base rates'!E$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,5)))\n*$R505","v":1189562.7688300801},{"$f":"(($D505*'fnd base rates'!F$107)\n+($E505*'fnd base rates'!F$108)\n+($F505*'fnd base rates'!F$109)\n+($G505*'fnd base rates'!F$110)\n+($H505*'fnd base rates'!F$111)\n+($I505*'fnd base rates'!F$112)\n+($J505*'fnd base rates'!F$113)\n+($K505*'fnd base rates'!F$114)\n+($M505*'fnd base rates'!F$116)\n+($N505*'fnd base rates'!F$117)\n+($O505*'fnd base rates'!F$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,6)))\n*$R505","v":305131.00132512004},{"$f":"(($D505*'fnd base rates'!G$107)\n+($E505*'fnd base rates'!G$108)\n+($F505*'fnd base rates'!G$109)\n+($G505*'fnd base rates'!G$110)\n+($H505*'fnd base rates'!G$111)\n+($I505*'fnd base rates'!G$112)\n+($J505*'fnd base rates'!G$113)\n+($K505*'fnd base rates'!G$114)\n+($M505*'fnd base rates'!G$116)\n+($N505*'fnd base rates'!G$117)\n+($O505*'fnd base rates'!G$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,7)))\n*$R505","v":48663.582598079993},{"$f":"(($D505*'fnd base rates'!H$107)\n+($E505*'fnd base rates'!H$108)\n+($F505*'fnd base rates'!H$109)\n+($G505*'fnd base rates'!H$110)\n+($H505*'fnd base rates'!H$111)\n+($I505*'fnd base rates'!H$112)\n+($J505*'fnd base rates'!H$113)\n+($K505*'fnd base rates'!H$114)\n+($M505*'fnd base rates'!H$116)\n+($N505*'fnd base rates'!H$117)\n+($O505*'fnd base rates'!H$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,8)))","v":148418.46639999995},{"$f":"(($D505*'fnd base rates'!I$107)\n+($E505*'fnd base rates'!I$108)\n+($F505*'fnd base rates'!I$109)\n+($G505*'fnd base rates'!I$110)\n+($H505*'fnd base rates'!I$111)\n+($I505*'fnd base rates'!I$112)\n+($J505*'fnd base rates'!I$113)\n+($K505*'fnd base rates'!I$114)\n+($M505*'fnd base rates'!I$116)\n+($N505*'fnd base rates'!I$117)\n+($O505*'fnd base rates'!I$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,9)))\n*$R505","v":104196.64056000003},{"$f":"(($D505*'fnd base rates'!J$107)\n+($E505*'fnd base rates'!J$108)\n+($F505*'fnd base rates'!J$109)\n+($G505*'fnd base rates'!J$110)\n+($H505*'fnd base rates'!J$111)\n+($I505*'fnd base rates'!J$112)\n+($J505*'fnd base rates'!J$113)\n+($K505*'fnd base rates'!J$114)\n+($M505*'fnd base rates'!J$116)\n+($N505*'fnd base rates'!J$117)\n+($O505*'fnd base rates'!J$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,10)))\n*$R505","v":88328.423159999991},{"$f":"(($D505*'fnd base rates'!K$107)\n+($E505*'fnd base rates'!K$108)\n+($F505*'fnd base rates'!K$109)\n+($G505*'fnd base rates'!K$110)\n+($H505*'fnd base rates'!K$111)\n+($I505*'fnd base rates'!K$112)\n+($J505*'fnd base rates'!K$113)\n+($K505*'fnd base rates'!K$114)\n+($M505*'fnd base rates'!K$116)\n+($N505*'fnd base rates'!K$117)\n+($O505*'fnd base rates'!K$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,11)))\n*$R505","v":298643.03663328005},{"$f":"(($D505*'fnd base rates'!L$107)\n+($E505*'fnd base rates'!L$108)\n+($F505*'fnd base rates'!L$109)\n+($G505*'fnd base rates'!L$110)\n+($H505*'fnd base rates'!L$111)\n+($I505*'fnd base rates'!L$112)\n+($J505*'fnd base rates'!L$113)\n+($K505*'fnd base rates'!L$114)\n+($M505*'fnd base rates'!L$116)\n+($N505*'fnd base rates'!L$117)\n+($O505*'fnd base rates'!L$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,12)))","v":450908.48920000001},{"$f":"(($D505*'fnd base rates'!M$107)\n+($E505*'fnd base rates'!M$108)\n+($F505*'fnd base rates'!M$109)\n+($G505*'fnd base rates'!M$110)\n+($H505*'fnd base rates'!M$111)\n+($I505*'fnd base rates'!M$112)\n+($J505*'fnd base rates'!M$113)\n+($K505*'fnd base rates'!M$114)\n+($M505*'fnd base rates'!M$116)\n+($N505*'fnd base rates'!M$117)\n+($O505*'fnd base rates'!M$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,13)))","v":0},2995220.1604131204,null,470165178,"470","165","178",1,240,2995220.1604131204,12480,-3119,15599,null,null,null,null,null,null,0,null,0]
["470",470165181,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D506","v":0},{"$f":"'fnd enro'!E506","v":0},{"$f":"'fnd enro'!F506","v":0},{"$f":"'fnd enro'!G506","v":1},{"$f":"'fnd enro'!H506","v":0},{"$f":"'fnd enro'!I506","v":0},{"$f":"'fnd enro'!J506","v":0},{"$f":"'fnd enro'!K506","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L506","v":0},{"$f":"'fnd enro'!M506","v":0},{"$f":"'fnd enro'!N506","v":0},{"$f":"'fnd enro'!O506","v":0},{"$f":"'fnd enro'!P506","v":1},{"$f":"'fnd enro'!R506","v":1},1.038,{"$f":"VALUE('fnd enro'!Q506)","v":10},null,{"$f":"(($D506*'fnd base rates'!C$107)\n+($E506*'fnd base rates'!C$108)\n+($F506*'fnd base rates'!C$109)\n+($G506*'fnd base rates'!C$110)\n+($H506*'fnd base rates'!C$111)\n+($I506*'fnd base rates'!C$112)\n+($J506*'fnd base rates'!C$113)\n+($K506*'fnd base rates'!C$114)\n+($M506*'fnd base rates'!C$116)\n+($N506*'fnd base rates'!C$117)\n+($O506*'fnd base rates'!C$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,3)))\n*$R506","v":692.36563169399994},{"$f":"(($D506*'fnd base rates'!D$107)\n+($E506*'fnd base rates'!D$108)\n+($F506*'fnd base rates'!D$109)\n+($G506*'fnd base rates'!D$110)\n+($H506*'fnd base rates'!D$111)\n+($I506*'fnd base rates'!D$112)\n+($J506*'fnd base rates'!D$113)\n+($K506*'fnd base rates'!D$114)\n+($M506*'fnd base rates'!D$116)\n+($N506*'fnd base rates'!D$117)\n+($O506*'fnd base rates'!D$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,4)))\n*$R506","v":1316.5992000000001},{"$f":"(($D506*'fnd base rates'!E$107)\n+($E506*'fnd base rates'!E$108)\n+($F506*'fnd base rates'!E$109)\n+($G506*'fnd base rates'!E$110)\n+($H506*'fnd base rates'!E$111)\n+($I506*'fnd base rates'!E$112)\n+($J506*'fnd base rates'!E$113)\n+($K506*'fnd base rates'!E$114)\n+($M506*'fnd base rates'!E$116)\n+($N506*'fnd base rates'!E$117)\n+($O506*'fnd base rates'!E$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,5)))\n*$R506","v":8915.2502092920004},{"$f":"(($D506*'fnd base rates'!F$107)\n+($E506*'fnd base rates'!F$108)\n+($F506*'fnd base rates'!F$109)\n+($G506*'fnd base rates'!F$110)\n+($H506*'fnd base rates'!F$111)\n+($I506*'fnd base rates'!F$112)\n+($J506*'fnd base rates'!F$113)\n+($K506*'fnd base rates'!F$114)\n+($M506*'fnd base rates'!F$116)\n+($N506*'fnd base rates'!F$117)\n+($O506*'fnd base rates'!F$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,6)))\n*$R506","v":1378.3134131879999},{"$f":"(($D506*'fnd base rates'!G$107)\n+($E506*'fnd base rates'!G$108)\n+($F506*'fnd base rates'!G$109)\n+($G506*'fnd base rates'!G$110)\n+($H506*'fnd base rates'!G$111)\n+($I506*'fnd base rates'!G$112)\n+($J506*'fnd base rates'!G$113)\n+($K506*'fnd base rates'!G$114)\n+($M506*'fnd base rates'!G$116)\n+($N506*'fnd base rates'!G$117)\n+($O506*'fnd base rates'!G$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,7)))\n*$R506","v":397.92787099200001},{"$f":"(($D506*'fnd base rates'!H$107)\n+($E506*'fnd base rates'!H$108)\n+($F506*'fnd base rates'!H$109)\n+($G506*'fnd base rates'!H$110)\n+($H506*'fnd base rates'!H$111)\n+($I506*'fnd base rates'!H$112)\n+($J506*'fnd base rates'!H$113)\n+($K506*'fnd base rates'!H$114)\n+($M506*'fnd base rates'!H$116)\n+($N506*'fnd base rates'!H$117)\n+($O506*'fnd base rates'!H$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D506*'fnd base rates'!I$107)\n+($E506*'fnd base rates'!I$108)\n+($F506*'fnd base rates'!I$109)\n+($G506*'fnd base rates'!I$110)\n+($H506*'fnd base rates'!I$111)\n+($I506*'fnd base rates'!I$112)\n+($J506*'fnd base rates'!I$113)\n+($K506*'fnd base rates'!I$114)\n+($M506*'fnd base rates'!I$116)\n+($N506*'fnd base rates'!I$117)\n+($O506*'fnd base rates'!I$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,9)))\n*$R506","v":580.89594},{"$f":"(($D506*'fnd base rates'!J$107)\n+($E506*'fnd base rates'!J$108)\n+($F506*'fnd base rates'!J$109)\n+($G506*'fnd base rates'!J$110)\n+($H506*'fnd base rates'!J$111)\n+($I506*'fnd base rates'!J$112)\n+($J506*'fnd base rates'!J$113)\n+($K506*'fnd base rates'!J$114)\n+($M506*'fnd base rates'!J$116)\n+($N506*'fnd base rates'!J$117)\n+($O506*'fnd base rates'!J$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,10)))\n*$R506","v":1144.15626},{"$f":"(($D506*'fnd base rates'!K$107)\n+($E506*'fnd base rates'!K$108)\n+($F506*'fnd base rates'!K$109)\n+($G506*'fnd base rates'!K$110)\n+($H506*'fnd base rates'!K$111)\n+($I506*'fnd base rates'!K$112)\n+($J506*'fnd base rates'!K$113)\n+($K506*'fnd base rates'!K$114)\n+($M506*'fnd base rates'!K$116)\n+($N506*'fnd base rates'!K$117)\n+($O506*'fnd base rates'!K$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,11)))\n*$R506","v":1212.0331757220001},{"$f":"(($D506*'fnd base rates'!L$107)\n+($E506*'fnd base rates'!L$108)\n+($F506*'fnd base rates'!L$109)\n+($G506*'fnd base rates'!L$110)\n+($H506*'fnd base rates'!L$111)\n+($I506*'fnd base rates'!L$112)\n+($J506*'fnd base rates'!L$113)\n+($K506*'fnd base rates'!L$114)\n+($M506*'fnd base rates'!L$116)\n+($N506*'fnd base rates'!L$117)\n+($O506*'fnd base rates'!L$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,12)))","v":2547.4953299999997},{"$f":"(($D506*'fnd base rates'!M$107)\n+($E506*'fnd base rates'!M$108)\n+($F506*'fnd base rates'!M$109)\n+($G506*'fnd base rates'!M$110)\n+($H506*'fnd base rates'!M$111)\n+($I506*'fnd base rates'!M$112)\n+($J506*'fnd base rates'!M$113)\n+($K506*'fnd base rates'!M$114)\n+($M506*'fnd base rates'!M$116)\n+($N506*'fnd base rates'!M$117)\n+($O506*'fnd base rates'!M$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,13)))","v":0},18772.973890888003,null,470165181,"470","165","181",1,1,18772.973890888003,18773,2200,16573,null,null,null,null,null,null,0,null,0]
["470",470165184,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D507","v":0},{"$f":"'fnd enro'!E507","v":0},{"$f":"'fnd enro'!F507","v":0},{"$f":"'fnd enro'!G507","v":0},{"$f":"'fnd enro'!H507","v":1},{"$f":"'fnd enro'!I507","v":0},{"$f":"'fnd enro'!J507","v":0},{"$f":"'fnd enro'!K507","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L507","v":0},{"$f":"'fnd enro'!M507","v":0},{"$f":"'fnd enro'!N507","v":0},{"$f":"'fnd enro'!O507","v":0},{"$f":"'fnd enro'!P507","v":0},{"$f":"'fnd enro'!R507","v":1},1.038,{"$f":"VALUE('fnd enro'!Q507)","v":3},null,{"$f":"(($D507*'fnd base rates'!C$107)\n+($E507*'fnd base rates'!C$108)\n+($F507*'fnd base rates'!C$109)\n+($G507*'fnd base rates'!C$110)\n+($H507*'fnd base rates'!C$111)\n+($I507*'fnd base rates'!C$112)\n+($J507*'fnd base rates'!C$113)\n+($K507*'fnd base rates'!C$114)\n+($M507*'fnd base rates'!C$116)\n+($N507*'fnd base rates'!C$117)\n+($O507*'fnd base rates'!C$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,3)))\n*$R507","v":592.01179169399995},{"$f":"(($D507*'fnd base rates'!D$107)\n+($E507*'fnd base rates'!D$108)\n+($F507*'fnd base rates'!D$109)\n+($G507*'fnd base rates'!D$110)\n+($H507*'fnd base rates'!D$111)\n+($I507*'fnd base rates'!D$112)\n+($J507*'fnd base rates'!D$113)\n+($K507*'fnd base rates'!D$114)\n+($M507*'fnd base rates'!D$116)\n+($N507*'fnd base rates'!D$117)\n+($O507*'fnd base rates'!D$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,4)))\n*$R507","v":841.09140000000002},{"$f":"(($D507*'fnd base rates'!E$107)\n+($E507*'fnd base rates'!E$108)\n+($F507*'fnd base rates'!E$109)\n+($G507*'fnd base rates'!E$110)\n+($H507*'fnd base rates'!E$111)\n+($I507*'fnd base rates'!E$112)\n+($J507*'fnd base rates'!E$113)\n+($K507*'fnd base rates'!E$114)\n+($M507*'fnd base rates'!E$116)\n+($N507*'fnd base rates'!E$117)\n+($O507*'fnd base rates'!E$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,5)))\n*$R507","v":3810.6153292920003},{"$f":"(($D507*'fnd base rates'!F$107)\n+($E507*'fnd base rates'!F$108)\n+($F507*'fnd base rates'!F$109)\n+($G507*'fnd base rates'!F$110)\n+($H507*'fnd base rates'!F$111)\n+($I507*'fnd base rates'!F$112)\n+($J507*'fnd base rates'!F$113)\n+($K507*'fnd base rates'!F$114)\n+($M507*'fnd base rates'!F$116)\n+($N507*'fnd base rates'!F$117)\n+($O507*'fnd base rates'!F$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,6)))\n*$R507","v":1101.2089331879999},{"$f":"(($D507*'fnd base rates'!G$107)\n+($E507*'fnd base rates'!G$108)\n+($F507*'fnd base rates'!G$109)\n+($G507*'fnd base rates'!G$110)\n+($H507*'fnd base rates'!G$111)\n+($I507*'fnd base rates'!G$112)\n+($J507*'fnd base rates'!G$113)\n+($K507*'fnd base rates'!G$114)\n+($M507*'fnd base rates'!G$116)\n+($N507*'fnd base rates'!G$117)\n+($O507*'fnd base rates'!G$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,7)))\n*$R507","v":185.54269099199999},{"$f":"(($D507*'fnd base rates'!H$107)\n+($E507*'fnd base rates'!H$108)\n+($F507*'fnd base rates'!H$109)\n+($G507*'fnd base rates'!H$110)\n+($H507*'fnd base rates'!H$111)\n+($I507*'fnd base rates'!H$112)\n+($J507*'fnd base rates'!H$113)\n+($K507*'fnd base rates'!H$114)\n+($M507*'fnd base rates'!H$116)\n+($N507*'fnd base rates'!H$117)\n+($O507*'fnd base rates'!H$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D507*'fnd base rates'!I$107)\n+($E507*'fnd base rates'!I$108)\n+($F507*'fnd base rates'!I$109)\n+($G507*'fnd base rates'!I$110)\n+($H507*'fnd base rates'!I$111)\n+($I507*'fnd base rates'!I$112)\n+($J507*'fnd base rates'!I$113)\n+($K507*'fnd base rates'!I$114)\n+($M507*'fnd base rates'!I$116)\n+($N507*'fnd base rates'!I$117)\n+($O507*'fnd base rates'!I$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,9)))\n*$R507","v":423.90881999999999},{"$f":"(($D507*'fnd base rates'!J$107)\n+($E507*'fnd base rates'!J$108)\n+($F507*'fnd base rates'!J$109)\n+($G507*'fnd base rates'!J$110)\n+($H507*'fnd base rates'!J$111)\n+($I507*'fnd base rates'!J$112)\n+($J507*'fnd base rates'!J$113)\n+($K507*'fnd base rates'!J$114)\n+($M507*'fnd base rates'!J$116)\n+($N507*'fnd base rates'!J$117)\n+($O507*'fnd base rates'!J$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,10)))\n*$R507","v":273.53375999999997},{"$f":"(($D507*'fnd base rates'!K$107)\n+($E507*'fnd base rates'!K$108)\n+($F507*'fnd base rates'!K$109)\n+($G507*'fnd base rates'!K$110)\n+($H507*'fnd base rates'!K$111)\n+($I507*'fnd base rates'!K$112)\n+($J507*'fnd base rates'!K$113)\n+($K507*'fnd base rates'!K$114)\n+($M507*'fnd base rates'!K$116)\n+($N507*'fnd base rates'!K$117)\n+($O507*'fnd base rates'!K$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,11)))\n*$R507","v":1302.121195722},{"$f":"(($D507*'fnd base rates'!L$107)\n+($E507*'fnd base rates'!L$108)\n+($F507*'fnd base rates'!L$109)\n+($G507*'fnd base rates'!L$110)\n+($H507*'fnd base rates'!L$111)\n+($I507*'fnd base rates'!L$112)\n+($J507*'fnd base rates'!L$113)\n+($K507*'fnd base rates'!L$114)\n+($M507*'fnd base rates'!L$116)\n+($N507*'fnd base rates'!L$117)\n+($O507*'fnd base rates'!L$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D507*'fnd base rates'!M$107)\n+($E507*'fnd base rates'!M$108)\n+($F507*'fnd base rates'!M$109)\n+($G507*'fnd base rates'!M$110)\n+($H507*'fnd base rates'!M$111)\n+($I507*'fnd base rates'!M$112)\n+($J507*'fnd base rates'!M$113)\n+($K507*'fnd base rates'!M$114)\n+($M507*'fnd base rates'!M$116)\n+($N507*'fnd base rates'!M$117)\n+($O507*'fnd base rates'!M$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,13)))","v":0},10976.566110887999,null,470165184,"470","165","184",1,1,10976.566110887999,10977,-3780,14757,null,null,null,null,null,null,0,null,0]
["470",470165229,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D508","v":0},{"$f":"'fnd enro'!E508","v":0},{"$f":"'fnd enro'!F508","v":0},{"$f":"'fnd enro'!G508","v":4},{"$f":"'fnd enro'!H508","v":2},{"$f":"'fnd enro'!I508","v":3},{"$f":"'fnd enro'!J508","v":0},{"$f":"'fnd enro'!K508","v":0.35370000000000001},{"$f":"'fnd enro'!L508","v":0},{"$f":"'fnd enro'!M508","v":0},{"$f":"'fnd enro'!N508","v":0},{"$f":"'fnd enro'!O508","v":0},{"$f":"'fnd enro'!P508","v":4},{"$f":"'fnd enro'!R508","v":9},1.038,{"$f":"VALUE('fnd enro'!Q508)","v":9},null,{"$f":"(($D508*'fnd base rates'!C$107)\n+($E508*'fnd base rates'!C$108)\n+($F508*'fnd base rates'!C$109)\n+($G508*'fnd base rates'!C$110)\n+($H508*'fnd base rates'!C$111)\n+($I508*'fnd base rates'!C$112)\n+($J508*'fnd base rates'!C$113)\n+($K508*'fnd base rates'!C$114)\n+($M508*'fnd base rates'!C$116)\n+($N508*'fnd base rates'!C$117)\n+($O508*'fnd base rates'!C$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,3)))\n*$R508","v":5704.6925252460005},{"$f":"(($D508*'fnd base rates'!D$107)\n+($E508*'fnd base rates'!D$108)\n+($F508*'fnd base rates'!D$109)\n+($G508*'fnd base rates'!D$110)\n+($H508*'fnd base rates'!D$111)\n+($I508*'fnd base rates'!D$112)\n+($J508*'fnd base rates'!D$113)\n+($K508*'fnd base rates'!D$114)\n+($M508*'fnd base rates'!D$116)\n+($N508*'fnd base rates'!D$117)\n+($O508*'fnd base rates'!D$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,4)))\n*$R508","v":9354.1030800000008},{"$f":"(($D508*'fnd base rates'!E$107)\n+($E508*'fnd base rates'!E$108)\n+($F508*'fnd base rates'!E$109)\n+($G508*'fnd base rates'!E$110)\n+($H508*'fnd base rates'!E$111)\n+($I508*'fnd base rates'!E$112)\n+($J508*'fnd base rates'!E$113)\n+($K508*'fnd base rates'!E$114)\n+($M508*'fnd base rates'!E$116)\n+($N508*'fnd base rates'!E$117)\n+($O508*'fnd base rates'!E$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,5)))\n*$R508","v":58355.848583628002},{"$f":"(($D508*'fnd base rates'!F$107)\n+($E508*'fnd base rates'!F$108)\n+($F508*'fnd base rates'!F$109)\n+($G508*'fnd base rates'!F$110)\n+($H508*'fnd base rates'!F$111)\n+($I508*'fnd base rates'!F$112)\n+($J508*'fnd base rates'!F$113)\n+($K508*'fnd base rates'!F$114)\n+($M508*'fnd base rates'!F$116)\n+($N508*'fnd base rates'!F$117)\n+($O508*'fnd base rates'!F$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,6)))\n*$R508","v":10661.468578692002},{"$f":"(($D508*'fnd base rates'!G$107)\n+($E508*'fnd base rates'!G$108)\n+($F508*'fnd base rates'!G$109)\n+($G508*'fnd base rates'!G$110)\n+($H508*'fnd base rates'!G$111)\n+($I508*'fnd base rates'!G$112)\n+($J508*'fnd base rates'!G$113)\n+($K508*'fnd base rates'!G$114)\n+($M508*'fnd base rates'!G$116)\n+($N508*'fnd base rates'!G$117)\n+($O508*'fnd base rates'!G$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,7)))\n*$R508","v":2448.6229589280001},{"$f":"(($D508*'fnd base rates'!H$107)\n+($E508*'fnd base rates'!H$108)\n+($F508*'fnd base rates'!H$109)\n+($G508*'fnd base rates'!H$110)\n+($H508*'fnd base rates'!H$111)\n+($I508*'fnd base rates'!H$112)\n+($J508*'fnd base rates'!H$113)\n+($K508*'fnd base rates'!H$114)\n+($M508*'fnd base rates'!H$116)\n+($N508*'fnd base rates'!H$117)\n+($O508*'fnd base rates'!H$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,8)))","v":6084.801739999999},{"$f":"(($D508*'fnd base rates'!I$107)\n+($E508*'fnd base rates'!I$108)\n+($F508*'fnd base rates'!I$109)\n+($G508*'fnd base rates'!I$110)\n+($H508*'fnd base rates'!I$111)\n+($I508*'fnd base rates'!I$112)\n+($J508*'fnd base rates'!I$113)\n+($K508*'fnd base rates'!I$114)\n+($M508*'fnd base rates'!I$116)\n+($N508*'fnd base rates'!I$117)\n+($O508*'fnd base rates'!I$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,9)))\n*$R508","v":4529.64516},{"$f":"(($D508*'fnd base rates'!J$107)\n+($E508*'fnd base rates'!J$108)\n+($F508*'fnd base rates'!J$109)\n+($G508*'fnd base rates'!J$110)\n+($H508*'fnd base rates'!J$111)\n+($I508*'fnd base rates'!J$112)\n+($J508*'fnd base rates'!J$113)\n+($K508*'fnd base rates'!J$114)\n+($M508*'fnd base rates'!J$116)\n+($N508*'fnd base rates'!J$117)\n+($O508*'fnd base rates'!J$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,10)))\n*$R508","v":6774.1333200000008},{"$f":"(($D508*'fnd base rates'!K$107)\n+($E508*'fnd base rates'!K$108)\n+($F508*'fnd base rates'!K$109)\n+($G508*'fnd base rates'!K$110)\n+($H508*'fnd base rates'!K$111)\n+($I508*'fnd base rates'!K$112)\n+($J508*'fnd base rates'!K$113)\n+($K508*'fnd base rates'!K$114)\n+($M508*'fnd base rates'!K$116)\n+($N508*'fnd base rates'!K$117)\n+($O508*'fnd base rates'!K$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,11)))\n*$R508","v":11252.893821498001},{"$f":"(($D508*'fnd base rates'!L$107)\n+($E508*'fnd base rates'!L$108)\n+($F508*'fnd base rates'!L$109)\n+($G508*'fnd base rates'!L$110)\n+($H508*'fnd base rates'!L$111)\n+($I508*'fnd base rates'!L$112)\n+($J508*'fnd base rates'!L$113)\n+($K508*'fnd base rates'!L$114)\n+($M508*'fnd base rates'!L$116)\n+($N508*'fnd base rates'!L$117)\n+($O508*'fnd base rates'!L$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,12)))","v":18879.90797},{"$f":"(($D508*'fnd base rates'!M$107)\n+($E508*'fnd base rates'!M$108)\n+($F508*'fnd base rates'!M$109)\n+($G508*'fnd base rates'!M$110)\n+($H508*'fnd base rates'!M$111)\n+($I508*'fnd base rates'!M$112)\n+($J508*'fnd base rates'!M$113)\n+($K508*'fnd base rates'!M$114)\n+($M508*'fnd base rates'!M$116)\n+($N508*'fnd base rates'!M$117)\n+($O508*'fnd base rates'!M$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,13)))","v":0},134046.117737992,null,470165229,"470","165","229",1,9,134046.117737992,14894,1189,13705,null,null,null,null,null,null,0,null,0]
["470",470165246,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D509","v":0},{"$f":"'fnd enro'!E509","v":0},{"$f":"'fnd enro'!F509","v":0},{"$f":"'fnd enro'!G509","v":1},{"$f":"'fnd enro'!H509","v":0},{"$f":"'fnd enro'!I509","v":0},{"$f":"'fnd enro'!J509","v":0},{"$f":"'fnd enro'!K509","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L509","v":0},{"$f":"'fnd enro'!M509","v":0},{"$f":"'fnd enro'!N509","v":0},{"$f":"'fnd enro'!O509","v":0},{"$f":"'fnd enro'!P509","v":0},{"$f":"'fnd enro'!R509","v":1},1.038,{"$f":"VALUE('fnd enro'!Q509)","v":3},null,{"$f":"(($D509*'fnd base rates'!C$107)\n+($E509*'fnd base rates'!C$108)\n+($F509*'fnd base rates'!C$109)\n+($G509*'fnd base rates'!C$110)\n+($H509*'fnd base rates'!C$111)\n+($I509*'fnd base rates'!C$112)\n+($J509*'fnd base rates'!C$113)\n+($K509*'fnd base rates'!C$114)\n+($M509*'fnd base rates'!C$116)\n+($N509*'fnd base rates'!C$117)\n+($O509*'fnd base rates'!C$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,3)))\n*$R509","v":592.01179169399995},{"$f":"(($D509*'fnd base rates'!D$107)\n+($E509*'fnd base rates'!D$108)\n+($F509*'fnd base rates'!D$109)\n+($G509*'fnd base rates'!D$110)\n+($H509*'fnd base rates'!D$111)\n+($I509*'fnd base rates'!D$112)\n+($J509*'fnd base rates'!D$113)\n+($K509*'fnd base rates'!D$114)\n+($M509*'fnd base rates'!D$116)\n+($N509*'fnd base rates'!D$117)\n+($O509*'fnd base rates'!D$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,4)))\n*$R509","v":841.09140000000002},{"$f":"(($D509*'fnd base rates'!E$107)\n+($E509*'fnd base rates'!E$108)\n+($F509*'fnd base rates'!E$109)\n+($G509*'fnd base rates'!E$110)\n+($H509*'fnd base rates'!E$111)\n+($I509*'fnd base rates'!E$112)\n+($J509*'fnd base rates'!E$113)\n+($K509*'fnd base rates'!E$114)\n+($M509*'fnd base rates'!E$116)\n+($N509*'fnd base rates'!E$117)\n+($O509*'fnd base rates'!E$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,5)))\n*$R509","v":4273.3868692920005},{"$f":"(($D509*'fnd base rates'!F$107)\n+($E509*'fnd base rates'!F$108)\n+($F509*'fnd base rates'!F$109)\n+($G509*'fnd base rates'!F$110)\n+($H509*'fnd base rates'!F$111)\n+($I509*'fnd base rates'!F$112)\n+($J509*'fnd base rates'!F$113)\n+($K509*'fnd base rates'!F$114)\n+($M509*'fnd base rates'!F$116)\n+($N509*'fnd base rates'!F$117)\n+($O509*'fnd base rates'!F$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,6)))\n*$R509","v":1378.3134131879999},{"$f":"(($D509*'fnd base rates'!G$107)\n+($E509*'fnd base rates'!G$108)\n+($F509*'fnd base rates'!G$109)\n+($G509*'fnd base rates'!G$110)\n+($H509*'fnd base rates'!G$111)\n+($I509*'fnd base rates'!G$112)\n+($J509*'fnd base rates'!G$113)\n+($K509*'fnd base rates'!G$114)\n+($M509*'fnd base rates'!G$116)\n+($N509*'fnd base rates'!G$117)\n+($O509*'fnd base rates'!G$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,7)))\n*$R509","v":172.73377099199999},{"$f":"(($D509*'fnd base rates'!H$107)\n+($E509*'fnd base rates'!H$108)\n+($F509*'fnd base rates'!H$109)\n+($G509*'fnd base rates'!H$110)\n+($H509*'fnd base rates'!H$111)\n+($I509*'fnd base rates'!H$112)\n+($J509*'fnd base rates'!H$113)\n+($K509*'fnd base rates'!H$114)\n+($M509*'fnd base rates'!H$116)\n+($N509*'fnd base rates'!H$117)\n+($O509*'fnd base rates'!H$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D509*'fnd base rates'!I$107)\n+($E509*'fnd base rates'!I$108)\n+($F509*'fnd base rates'!I$109)\n+($G509*'fnd base rates'!I$110)\n+($H509*'fnd base rates'!I$111)\n+($I509*'fnd base rates'!I$112)\n+($J509*'fnd base rates'!I$113)\n+($K509*'fnd base rates'!I$114)\n+($M509*'fnd base rates'!I$116)\n+($N509*'fnd base rates'!I$117)\n+($O509*'fnd base rates'!I$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,9)))\n*$R509","v":392.93490000000003},{"$f":"(($D509*'fnd base rates'!J$107)\n+($E509*'fnd base rates'!J$108)\n+($F509*'fnd base rates'!J$109)\n+($G509*'fnd base rates'!J$110)\n+($H509*'fnd base rates'!J$111)\n+($I509*'fnd base rates'!J$112)\n+($J509*'fnd base rates'!J$113)\n+($K509*'fnd base rates'!J$114)\n+($M509*'fnd base rates'!J$116)\n+($N509*'fnd base rates'!J$117)\n+($O509*'fnd base rates'!J$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,10)))\n*$R509","v":167.45016000000001},{"$f":"(($D509*'fnd base rates'!K$107)\n+($E509*'fnd base rates'!K$108)\n+($F509*'fnd base rates'!K$109)\n+($G509*'fnd base rates'!K$110)\n+($H509*'fnd base rates'!K$111)\n+($I509*'fnd base rates'!K$112)\n+($J509*'fnd base rates'!K$113)\n+($K509*'fnd base rates'!K$114)\n+($M509*'fnd base rates'!K$116)\n+($N509*'fnd base rates'!K$117)\n+($O509*'fnd base rates'!K$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,11)))\n*$R509","v":1212.0331757220001},{"$f":"(($D509*'fnd base rates'!L$107)\n+($E509*'fnd base rates'!L$108)\n+($F509*'fnd base rates'!L$109)\n+($G509*'fnd base rates'!L$110)\n+($H509*'fnd base rates'!L$111)\n+($I509*'fnd base rates'!L$112)\n+($J509*'fnd base rates'!L$113)\n+($K509*'fnd base rates'!L$114)\n+($M509*'fnd base rates'!L$116)\n+($N509*'fnd base rates'!L$117)\n+($O509*'fnd base rates'!L$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D509*'fnd base rates'!M$107)\n+($E509*'fnd base rates'!M$108)\n+($F509*'fnd base rates'!M$109)\n+($G509*'fnd base rates'!M$110)\n+($H509*'fnd base rates'!M$111)\n+($I509*'fnd base rates'!M$112)\n+($J509*'fnd base rates'!M$113)\n+($K509*'fnd base rates'!M$114)\n+($M509*'fnd base rates'!M$116)\n+($N509*'fnd base rates'!M$117)\n+($O509*'fnd base rates'!M$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,13)))","v":0},11367.487670888002,null,470165246,"470","165","246",1,1,11367.487670888002,11367,-1113,12480,null,null,null,null,null,null,0,null,0]
["470",470165248,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D510","v":0},{"$f":"'fnd enro'!E510","v":0},{"$f":"'fnd enro'!F510","v":3},{"$f":"'fnd enro'!G510","v":23},{"$f":"'fnd enro'!H510","v":9},{"$f":"'fnd enro'!I510","v":5},{"$f":"'fnd enro'!J510","v":0},{"$f":"'fnd enro'!K510","v":1.5720000000000001},{"$f":"'fnd enro'!L510","v":0},{"$f":"'fnd enro'!M510","v":1},{"$f":"'fnd enro'!N510","v":0},{"$f":"'fnd enro'!O510","v":0},{"$f":"'fnd enro'!P510","v":17},{"$f":"'fnd enro'!R510","v":40},1.038,{"$f":"VALUE('fnd enro'!Q510)","v":11},null,{"$f":"(($D510*'fnd base rates'!C$107)\n+($E510*'fnd base rates'!C$108)\n+($F510*'fnd base rates'!C$109)\n+($G510*'fnd base rates'!C$110)\n+($H510*'fnd base rates'!C$111)\n+($I510*'fnd base rates'!C$112)\n+($J510*'fnd base rates'!C$113)\n+($K510*'fnd base rates'!C$114)\n+($M510*'fnd base rates'!C$116)\n+($N510*'fnd base rates'!C$117)\n+($O510*'fnd base rates'!C$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,3)))\n*$R510","v":25662.729887759997},{"$f":"(($D510*'fnd base rates'!D$107)\n+($E510*'fnd base rates'!D$108)\n+($F510*'fnd base rates'!D$109)\n+($G510*'fnd base rates'!D$110)\n+($H510*'fnd base rates'!D$111)\n+($I510*'fnd base rates'!D$112)\n+($J510*'fnd base rates'!D$113)\n+($K510*'fnd base rates'!D$114)\n+($M510*'fnd base rates'!D$116)\n+($N510*'fnd base rates'!D$117)\n+($O510*'fnd base rates'!D$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,4)))\n*$R510","v":42691.030079999997},{"$f":"(($D510*'fnd base rates'!E$107)\n+($E510*'fnd base rates'!E$108)\n+($F510*'fnd base rates'!E$109)\n+($G510*'fnd base rates'!E$110)\n+($H510*'fnd base rates'!E$111)\n+($I510*'fnd base rates'!E$112)\n+($J510*'fnd base rates'!E$113)\n+($K510*'fnd base rates'!E$114)\n+($M510*'fnd base rates'!E$116)\n+($N510*'fnd base rates'!E$117)\n+($O510*'fnd base rates'!E$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,5)))\n*$R510","v":260204.92797168001},{"$f":"(($D510*'fnd base rates'!F$107)\n+($E510*'fnd base rates'!F$108)\n+($F510*'fnd base rates'!F$109)\n+($G510*'fnd base rates'!F$110)\n+($H510*'fnd base rates'!F$111)\n+($I510*'fnd base rates'!F$112)\n+($J510*'fnd base rates'!F$113)\n+($K510*'fnd base rates'!F$114)\n+($M510*'fnd base rates'!F$116)\n+($N510*'fnd base rates'!F$117)\n+($O510*'fnd base rates'!F$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,6)))\n*$R510","v":50858.478107520001},{"$f":"(($D510*'fnd base rates'!G$107)\n+($E510*'fnd base rates'!G$108)\n+($F510*'fnd base rates'!G$109)\n+($G510*'fnd base rates'!G$110)\n+($H510*'fnd base rates'!G$111)\n+($I510*'fnd base rates'!G$112)\n+($J510*'fnd base rates'!G$113)\n+($K510*'fnd base rates'!G$114)\n+($M510*'fnd base rates'!G$116)\n+($N510*'fnd base rates'!G$117)\n+($O510*'fnd base rates'!G$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,7)))\n*$R510","v":11310.356659680001},{"$f":"(($D510*'fnd base rates'!H$107)\n+($E510*'fnd base rates'!H$108)\n+($F510*'fnd base rates'!H$109)\n+($G510*'fnd base rates'!H$110)\n+($H510*'fnd base rates'!H$111)\n+($I510*'fnd base rates'!H$112)\n+($J510*'fnd base rates'!H$113)\n+($K510*'fnd base rates'!H$114)\n+($M510*'fnd base rates'!H$116)\n+($N510*'fnd base rates'!H$117)\n+($O510*'fnd base rates'!H$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,8)))","v":24557.794399999995},{"$f":"(($D510*'fnd base rates'!I$107)\n+($E510*'fnd base rates'!I$108)\n+($F510*'fnd base rates'!I$109)\n+($G510*'fnd base rates'!I$110)\n+($H510*'fnd base rates'!I$111)\n+($I510*'fnd base rates'!I$112)\n+($J510*'fnd base rates'!I$113)\n+($K510*'fnd base rates'!I$114)\n+($M510*'fnd base rates'!I$116)\n+($N510*'fnd base rates'!I$117)\n+($O510*'fnd base rates'!I$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,9)))\n*$R510","v":19955.830260000002},{"$f":"(($D510*'fnd base rates'!J$107)\n+($E510*'fnd base rates'!J$108)\n+($F510*'fnd base rates'!J$109)\n+($G510*'fnd base rates'!J$110)\n+($H510*'fnd base rates'!J$111)\n+($I510*'fnd base rates'!J$112)\n+($J510*'fnd base rates'!J$113)\n+($K510*'fnd base rates'!J$114)\n+($M510*'fnd base rates'!J$116)\n+($N510*'fnd base rates'!J$117)\n+($O510*'fnd base rates'!J$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,10)))\n*$R510","v":28000.070760000002},{"$f":"(($D510*'fnd base rates'!K$107)\n+($E510*'fnd base rates'!K$108)\n+($F510*'fnd base rates'!K$109)\n+($G510*'fnd base rates'!K$110)\n+($H510*'fnd base rates'!K$111)\n+($I510*'fnd base rates'!K$112)\n+($J510*'fnd base rates'!K$113)\n+($K510*'fnd base rates'!K$114)\n+($M510*'fnd base rates'!K$116)\n+($N510*'fnd base rates'!K$117)\n+($O510*'fnd base rates'!K$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,11)))\n*$R510","v":49912.064708880011},{"$f":"(($D510*'fnd base rates'!L$107)\n+($E510*'fnd base rates'!L$108)\n+($F510*'fnd base rates'!L$109)\n+($G510*'fnd base rates'!L$110)\n+($H510*'fnd base rates'!L$111)\n+($I510*'fnd base rates'!L$112)\n+($J510*'fnd base rates'!L$113)\n+($K510*'fnd base rates'!L$114)\n+($M510*'fnd base rates'!L$116)\n+($N510*'fnd base rates'!L$117)\n+($O510*'fnd base rates'!L$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,12)))","v":86420.483200000017},{"$f":"(($D510*'fnd base rates'!M$107)\n+($E510*'fnd base rates'!M$108)\n+($F510*'fnd base rates'!M$109)\n+($G510*'fnd base rates'!M$110)\n+($H510*'fnd base rates'!M$111)\n+($I510*'fnd base rates'!M$112)\n+($J510*'fnd base rates'!M$113)\n+($K510*'fnd base rates'!M$114)\n+($M510*'fnd base rates'!M$116)\n+($N510*'fnd base rates'!M$117)\n+($O510*'fnd base rates'!M$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,13)))","v":0},599573.76603552012,null,470165248,"470","165","248",1,40,599573.76603552012,14989,-3784,18773,null,null,null,null,null,null,0,null,0]
["470",470165262,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D511","v":0},{"$f":"'fnd enro'!E511","v":0},{"$f":"'fnd enro'!F511","v":4},{"$f":"'fnd enro'!G511","v":40},{"$f":"'fnd enro'!H511","v":31},{"$f":"'fnd enro'!I511","v":22},{"$f":"'fnd enro'!J511","v":0},{"$f":"'fnd enro'!K511","v":3.8121},{"$f":"'fnd enro'!L511","v":0},{"$f":"'fnd enro'!M511","v":1},{"$f":"'fnd enro'!N511","v":0},{"$f":"'fnd enro'!O511","v":0},{"$f":"'fnd enro'!P511","v":27},{"$f":"'fnd enro'!R511","v":97},1.038,{"$f":"VALUE('fnd enro'!Q511)","v":9},null,{"$f":"(($D511*'fnd base rates'!C$107)\n+($E511*'fnd base rates'!C$108)\n+($F511*'fnd base rates'!C$109)\n+($G511*'fnd base rates'!C$110)\n+($H511*'fnd base rates'!C$111)\n+($I511*'fnd base rates'!C$112)\n+($J511*'fnd base rates'!C$113)\n+($K511*'fnd base rates'!C$114)\n+($M511*'fnd base rates'!C$116)\n+($N511*'fnd base rates'!C$117)\n+($O511*'fnd base rates'!C$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,3)))\n*$R511","v":60082.413414318005},{"$f":"(($D511*'fnd base rates'!D$107)\n+($E511*'fnd base rates'!D$108)\n+($F511*'fnd base rates'!D$109)\n+($G511*'fnd base rates'!D$110)\n+($H511*'fnd base rates'!D$111)\n+($I511*'fnd base rates'!D$112)\n+($J511*'fnd base rates'!D$113)\n+($K511*'fnd base rates'!D$114)\n+($M511*'fnd base rates'!D$116)\n+($N511*'fnd base rates'!D$117)\n+($O511*'fnd base rates'!D$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,4)))\n*$R511","v":93831.546239999996},{"$f":"(($D511*'fnd base rates'!E$107)\n+($E511*'fnd base rates'!E$108)\n+($F511*'fnd base rates'!E$109)\n+($G511*'fnd base rates'!E$110)\n+($H511*'fnd base rates'!E$111)\n+($I511*'fnd base rates'!E$112)\n+($J511*'fnd base rates'!E$113)\n+($K511*'fnd base rates'!E$114)\n+($M511*'fnd base rates'!E$116)\n+($N511*'fnd base rates'!E$117)\n+($O511*'fnd base rates'!E$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,5)))\n*$R511","v":544111.42502132407},{"$f":"(($D511*'fnd base rates'!F$107)\n+($E511*'fnd base rates'!F$108)\n+($F511*'fnd base rates'!F$109)\n+($G511*'fnd base rates'!F$110)\n+($H511*'fnd base rates'!F$111)\n+($I511*'fnd base rates'!F$112)\n+($J511*'fnd base rates'!F$113)\n+($K511*'fnd base rates'!F$114)\n+($M511*'fnd base rates'!F$116)\n+($N511*'fnd base rates'!F$117)\n+($O511*'fnd base rates'!F$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,6)))\n*$R511","v":116587.566079236},{"$f":"(($D511*'fnd base rates'!G$107)\n+($E511*'fnd base rates'!G$108)\n+($F511*'fnd base rates'!G$109)\n+($G511*'fnd base rates'!G$110)\n+($H511*'fnd base rates'!G$111)\n+($I511*'fnd base rates'!G$112)\n+($J511*'fnd base rates'!G$113)\n+($K511*'fnd base rates'!G$114)\n+($M511*'fnd base rates'!G$116)\n+($N511*'fnd base rates'!G$117)\n+($O511*'fnd base rates'!G$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,7)))\n*$R511","v":23085.169666224003},{"$f":"(($D511*'fnd base rates'!H$107)\n+($E511*'fnd base rates'!H$108)\n+($F511*'fnd base rates'!H$109)\n+($G511*'fnd base rates'!H$110)\n+($H511*'fnd base rates'!H$111)\n+($I511*'fnd base rates'!H$112)\n+($J511*'fnd base rates'!H$113)\n+($K511*'fnd base rates'!H$114)\n+($M511*'fnd base rates'!H$116)\n+($N511*'fnd base rates'!H$117)\n+($O511*'fnd base rates'!H$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,8)))","v":61882.925419999992},{"$f":"(($D511*'fnd base rates'!I$107)\n+($E511*'fnd base rates'!I$108)\n+($F511*'fnd base rates'!I$109)\n+($G511*'fnd base rates'!I$110)\n+($H511*'fnd base rates'!I$111)\n+($I511*'fnd base rates'!I$112)\n+($J511*'fnd base rates'!I$113)\n+($K511*'fnd base rates'!I$114)\n+($M511*'fnd base rates'!I$116)\n+($N511*'fnd base rates'!I$117)\n+($O511*'fnd base rates'!I$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,9)))\n*$R511","v":45579.337739999995},{"$f":"(($D511*'fnd base rates'!J$107)\n+($E511*'fnd base rates'!J$108)\n+($F511*'fnd base rates'!J$109)\n+($G511*'fnd base rates'!J$110)\n+($H511*'fnd base rates'!J$111)\n+($I511*'fnd base rates'!J$112)\n+($J511*'fnd base rates'!J$113)\n+($K511*'fnd base rates'!J$114)\n+($M511*'fnd base rates'!J$116)\n+($N511*'fnd base rates'!J$117)\n+($O511*'fnd base rates'!J$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,10)))\n*$R511","v":54268.331939999996},{"$f":"(($D511*'fnd base rates'!K$107)\n+($E511*'fnd base rates'!K$108)\n+($F511*'fnd base rates'!K$109)\n+($G511*'fnd base rates'!K$110)\n+($H511*'fnd base rates'!K$111)\n+($I511*'fnd base rates'!K$112)\n+($J511*'fnd base rates'!K$113)\n+($K511*'fnd base rates'!K$114)\n+($M511*'fnd base rates'!K$116)\n+($N511*'fnd base rates'!K$117)\n+($O511*'fnd base rates'!K$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,11)))\n*$R511","v":121911.600965034},{"$f":"(($D511*'fnd base rates'!L$107)\n+($E511*'fnd base rates'!L$108)\n+($F511*'fnd base rates'!L$109)\n+($G511*'fnd base rates'!L$110)\n+($H511*'fnd base rates'!L$111)\n+($I511*'fnd base rates'!L$112)\n+($J511*'fnd base rates'!L$113)\n+($K511*'fnd base rates'!L$114)\n+($M511*'fnd base rates'!L$116)\n+($N511*'fnd base rates'!L$117)\n+($O511*'fnd base rates'!L$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,12)))","v":194150.63701000001},{"$f":"(($D511*'fnd base rates'!M$107)\n+($E511*'fnd base rates'!M$108)\n+($F511*'fnd base rates'!M$109)\n+($G511*'fnd base rates'!M$110)\n+($H511*'fnd base rates'!M$111)\n+($I511*'fnd base rates'!M$112)\n+($J511*'fnd base rates'!M$113)\n+($K511*'fnd base rates'!M$114)\n+($M511*'fnd base rates'!M$116)\n+($N511*'fnd base rates'!M$117)\n+($O511*'fnd base rates'!M$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,13)))","v":0},1315490.953496136,null,470165262,"470","165","262",1,97,1315490.953496136,13562,2585,10977,null,null,null,null,null,null,0,null,0]
["470",470165274,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D512","v":0},{"$f":"'fnd enro'!E512","v":0},{"$f":"'fnd enro'!F512","v":0},{"$f":"'fnd enro'!G512","v":1},{"$f":"'fnd enro'!H512","v":0},{"$f":"'fnd enro'!I512","v":0},{"$f":"'fnd enro'!J512","v":0},{"$f":"'fnd enro'!K512","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L512","v":0},{"$f":"'fnd enro'!M512","v":0},{"$f":"'fnd enro'!N512","v":0},{"$f":"'fnd enro'!O512","v":0},{"$f":"'fnd enro'!P512","v":0},{"$f":"'fnd enro'!R512","v":1},1.038,{"$f":"VALUE('fnd enro'!Q512)","v":10},null,{"$f":"(($D512*'fnd base rates'!C$107)\n+($E512*'fnd base rates'!C$108)\n+($F512*'fnd base rates'!C$109)\n+($G512*'fnd base rates'!C$110)\n+($H512*'fnd base rates'!C$111)\n+($I512*'fnd base rates'!C$112)\n+($J512*'fnd base rates'!C$113)\n+($K512*'fnd base rates'!C$114)\n+($M512*'fnd base rates'!C$116)\n+($N512*'fnd base rates'!C$117)\n+($O512*'fnd base rates'!C$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,3)))\n*$R512","v":592.01179169399995},{"$f":"(($D512*'fnd base rates'!D$107)\n+($E512*'fnd base rates'!D$108)\n+($F512*'fnd base rates'!D$109)\n+($G512*'fnd base rates'!D$110)\n+($H512*'fnd base rates'!D$111)\n+($I512*'fnd base rates'!D$112)\n+($J512*'fnd base rates'!D$113)\n+($K512*'fnd base rates'!D$114)\n+($M512*'fnd base rates'!D$116)\n+($N512*'fnd base rates'!D$117)\n+($O512*'fnd base rates'!D$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,4)))\n*$R512","v":841.09140000000002},{"$f":"(($D512*'fnd base rates'!E$107)\n+($E512*'fnd base rates'!E$108)\n+($F512*'fnd base rates'!E$109)\n+($G512*'fnd base rates'!E$110)\n+($H512*'fnd base rates'!E$111)\n+($I512*'fnd base rates'!E$112)\n+($J512*'fnd base rates'!E$113)\n+($K512*'fnd base rates'!E$114)\n+($M512*'fnd base rates'!E$116)\n+($N512*'fnd base rates'!E$117)\n+($O512*'fnd base rates'!E$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,5)))\n*$R512","v":4273.3868692920005},{"$f":"(($D512*'fnd base rates'!F$107)\n+($E512*'fnd base rates'!F$108)\n+($F512*'fnd base rates'!F$109)\n+($G512*'fnd base rates'!F$110)\n+($H512*'fnd base rates'!F$111)\n+($I512*'fnd base rates'!F$112)\n+($J512*'fnd base rates'!F$113)\n+($K512*'fnd base rates'!F$114)\n+($M512*'fnd base rates'!F$116)\n+($N512*'fnd base rates'!F$117)\n+($O512*'fnd base rates'!F$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,6)))\n*$R512","v":1378.3134131879999},{"$f":"(($D512*'fnd base rates'!G$107)\n+($E512*'fnd base rates'!G$108)\n+($F512*'fnd base rates'!G$109)\n+($G512*'fnd base rates'!G$110)\n+($H512*'fnd base rates'!G$111)\n+($I512*'fnd base rates'!G$112)\n+($J512*'fnd base rates'!G$113)\n+($K512*'fnd base rates'!G$114)\n+($M512*'fnd base rates'!G$116)\n+($N512*'fnd base rates'!G$117)\n+($O512*'fnd base rates'!G$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,7)))\n*$R512","v":172.73377099199999},{"$f":"(($D512*'fnd base rates'!H$107)\n+($E512*'fnd base rates'!H$108)\n+($F512*'fnd base rates'!H$109)\n+($G512*'fnd base rates'!H$110)\n+($H512*'fnd base rates'!H$111)\n+($I512*'fnd base rates'!H$112)\n+($J512*'fnd base rates'!H$113)\n+($K512*'fnd base rates'!H$114)\n+($M512*'fnd base rates'!H$116)\n+($N512*'fnd base rates'!H$117)\n+($O512*'fnd base rates'!H$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D512*'fnd base rates'!I$107)\n+($E512*'fnd base rates'!I$108)\n+($F512*'fnd base rates'!I$109)\n+($G512*'fnd base rates'!I$110)\n+($H512*'fnd base rates'!I$111)\n+($I512*'fnd base rates'!I$112)\n+($J512*'fnd base rates'!I$113)\n+($K512*'fnd base rates'!I$114)\n+($M512*'fnd base rates'!I$116)\n+($N512*'fnd base rates'!I$117)\n+($O512*'fnd base rates'!I$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,9)))\n*$R512","v":392.93490000000003},{"$f":"(($D512*'fnd base rates'!J$107)\n+($E512*'fnd base rates'!J$108)\n+($F512*'fnd base rates'!J$109)\n+($G512*'fnd base rates'!J$110)\n+($H512*'fnd base rates'!J$111)\n+($I512*'fnd base rates'!J$112)\n+($J512*'fnd base rates'!J$113)\n+($K512*'fnd base rates'!J$114)\n+($M512*'fnd base rates'!J$116)\n+($N512*'fnd base rates'!J$117)\n+($O512*'fnd base rates'!J$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,10)))\n*$R512","v":167.45016000000001},{"$f":"(($D512*'fnd base rates'!K$107)\n+($E512*'fnd base rates'!K$108)\n+($F512*'fnd base rates'!K$109)\n+($G512*'fnd base rates'!K$110)\n+($H512*'fnd base rates'!K$111)\n+($I512*'fnd base rates'!K$112)\n+($J512*'fnd base rates'!K$113)\n+($K512*'fnd base rates'!K$114)\n+($M512*'fnd base rates'!K$116)\n+($N512*'fnd base rates'!K$117)\n+($O512*'fnd base rates'!K$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,11)))\n*$R512","v":1212.0331757220001},{"$f":"(($D512*'fnd base rates'!L$107)\n+($E512*'fnd base rates'!L$108)\n+($F512*'fnd base rates'!L$109)\n+($G512*'fnd base rates'!L$110)\n+($H512*'fnd base rates'!L$111)\n+($I512*'fnd base rates'!L$112)\n+($J512*'fnd base rates'!L$113)\n+($K512*'fnd base rates'!L$114)\n+($M512*'fnd base rates'!L$116)\n+($N512*'fnd base rates'!L$117)\n+($O512*'fnd base rates'!L$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D512*'fnd base rates'!M$107)\n+($E512*'fnd base rates'!M$108)\n+($F512*'fnd base rates'!M$109)\n+($G512*'fnd base rates'!M$110)\n+($H512*'fnd base rates'!M$111)\n+($I512*'fnd base rates'!M$112)\n+($J512*'fnd base rates'!M$113)\n+($K512*'fnd base rates'!M$114)\n+($M512*'fnd base rates'!M$116)\n+($N512*'fnd base rates'!M$117)\n+($O512*'fnd base rates'!M$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,13)))","v":0},11367.487670888002,null,470165274,"470","165","274",1,1,11367.487670888002,11367,-3527,14894,null,null,null,null,null,null,0,null,0]
["470",470165284,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D513","v":0},{"$f":"'fnd enro'!E513","v":0},{"$f":"'fnd enro'!F513","v":17},{"$f":"'fnd enro'!G513","v":89},{"$f":"'fnd enro'!H513","v":29},{"$f":"'fnd enro'!I513","v":30},{"$f":"'fnd enro'!J513","v":0},{"$f":"'fnd enro'!K513","v":6.4844999999999997},{"$f":"'fnd enro'!L513","v":0},{"$f":"'fnd enro'!M513","v":1},{"$f":"'fnd enro'!N513","v":0},{"$f":"'fnd enro'!O513","v":1},{"$f":"'fnd enro'!P513","v":44},{"$f":"'fnd enro'!R513","v":165},1.038,{"$f":"VALUE('fnd enro'!Q513)","v":5},null,{"$f":"(($D513*'fnd base rates'!C$107)\n+($E513*'fnd base rates'!C$108)\n+($F513*'fnd base rates'!C$109)\n+($G513*'fnd base rates'!C$110)\n+($H513*'fnd base rates'!C$111)\n+($I513*'fnd base rates'!C$112)\n+($J513*'fnd base rates'!C$113)\n+($K513*'fnd base rates'!C$114)\n+($M513*'fnd base rates'!C$116)\n+($N513*'fnd base rates'!C$117)\n+($O513*'fnd base rates'!C$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,3)))\n*$R513","v":100937.72604951001},{"$f":"(($D513*'fnd base rates'!D$107)\n+($E513*'fnd base rates'!D$108)\n+($F513*'fnd base rates'!D$109)\n+($G513*'fnd base rates'!D$110)\n+($H513*'fnd base rates'!D$111)\n+($I513*'fnd base rates'!D$112)\n+($J513*'fnd base rates'!D$113)\n+($K513*'fnd base rates'!D$114)\n+($M513*'fnd base rates'!D$116)\n+($N513*'fnd base rates'!D$117)\n+($O513*'fnd base rates'!D$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,4)))\n*$R513","v":153468.68406},{"$f":"(($D513*'fnd base rates'!E$107)\n+($E513*'fnd base rates'!E$108)\n+($F513*'fnd base rates'!E$109)\n+($G513*'fnd base rates'!E$110)\n+($H513*'fnd base rates'!E$111)\n+($I513*'fnd base rates'!E$112)\n+($J513*'fnd base rates'!E$113)\n+($K513*'fnd base rates'!E$114)\n+($M513*'fnd base rates'!E$116)\n+($N513*'fnd base rates'!E$117)\n+($O513*'fnd base rates'!E$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,5)))\n*$R513","v":867914.15103318007},{"$f":"(($D513*'fnd base rates'!F$107)\n+($E513*'fnd base rates'!F$108)\n+($F513*'fnd base rates'!F$109)\n+($G513*'fnd base rates'!F$110)\n+($H513*'fnd base rates'!F$111)\n+($I513*'fnd base rates'!F$112)\n+($J513*'fnd base rates'!F$113)\n+($K513*'fnd base rates'!F$114)\n+($M513*'fnd base rates'!F$116)\n+($N513*'fnd base rates'!F$117)\n+($O513*'fnd base rates'!F$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,6)))\n*$R513","v":207926.33971601998},{"$f":"(($D513*'fnd base rates'!G$107)\n+($E513*'fnd base rates'!G$108)\n+($F513*'fnd base rates'!G$109)\n+($G513*'fnd base rates'!G$110)\n+($H513*'fnd base rates'!G$111)\n+($I513*'fnd base rates'!G$112)\n+($J513*'fnd base rates'!G$113)\n+($K513*'fnd base rates'!G$114)\n+($M513*'fnd base rates'!G$116)\n+($N513*'fnd base rates'!G$117)\n+($O513*'fnd base rates'!G$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,7)))\n*$R513","v":35981.626813680006},{"$f":"(($D513*'fnd base rates'!H$107)\n+($E513*'fnd base rates'!H$108)\n+($F513*'fnd base rates'!H$109)\n+($G513*'fnd base rates'!H$110)\n+($H513*'fnd base rates'!H$111)\n+($I513*'fnd base rates'!H$112)\n+($J513*'fnd base rates'!H$113)\n+($K513*'fnd base rates'!H$114)\n+($M513*'fnd base rates'!H$116)\n+($N513*'fnd base rates'!H$117)\n+($O513*'fnd base rates'!H$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,8)))","v":102495.53189999997},{"$f":"(($D513*'fnd base rates'!I$107)\n+($E513*'fnd base rates'!I$108)\n+($F513*'fnd base rates'!I$109)\n+($G513*'fnd base rates'!I$110)\n+($H513*'fnd base rates'!I$111)\n+($I513*'fnd base rates'!I$112)\n+($J513*'fnd base rates'!I$113)\n+($K513*'fnd base rates'!I$114)\n+($M513*'fnd base rates'!I$116)\n+($N513*'fnd base rates'!I$117)\n+($O513*'fnd base rates'!I$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,9)))\n*$R513","v":73812.968880000015},{"$f":"(($D513*'fnd base rates'!J$107)\n+($E513*'fnd base rates'!J$108)\n+($F513*'fnd base rates'!J$109)\n+($G513*'fnd base rates'!J$110)\n+($H513*'fnd base rates'!J$111)\n+($I513*'fnd base rates'!J$112)\n+($J513*'fnd base rates'!J$113)\n+($K513*'fnd base rates'!J$114)\n+($M513*'fnd base rates'!J$116)\n+($N513*'fnd base rates'!J$117)\n+($O513*'fnd base rates'!J$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,10)))\n*$R513","v":73001.335919999998},{"$f":"(($D513*'fnd base rates'!K$107)\n+($E513*'fnd base rates'!K$108)\n+($F513*'fnd base rates'!K$109)\n+($G513*'fnd base rates'!K$110)\n+($H513*'fnd base rates'!K$111)\n+($I513*'fnd base rates'!K$112)\n+($J513*'fnd base rates'!K$113)\n+($K513*'fnd base rates'!K$114)\n+($M513*'fnd base rates'!K$116)\n+($N513*'fnd base rates'!K$117)\n+($O513*'fnd base rates'!K$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,11)))\n*$R513","v":204982.92499413001},{"$f":"(($D513*'fnd base rates'!L$107)\n+($E513*'fnd base rates'!L$108)\n+($F513*'fnd base rates'!L$109)\n+($G513*'fnd base rates'!L$110)\n+($H513*'fnd base rates'!L$111)\n+($I513*'fnd base rates'!L$112)\n+($J513*'fnd base rates'!L$113)\n+($K513*'fnd base rates'!L$114)\n+($M513*'fnd base rates'!L$116)\n+($N513*'fnd base rates'!L$117)\n+($O513*'fnd base rates'!L$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,12)))","v":318418.64944999997},{"$f":"(($D513*'fnd base rates'!M$107)\n+($E513*'fnd base rates'!M$108)\n+($F513*'fnd base rates'!M$109)\n+($G513*'fnd base rates'!M$110)\n+($H513*'fnd base rates'!M$111)\n+($I513*'fnd base rates'!M$112)\n+($J513*'fnd base rates'!M$113)\n+($K513*'fnd base rates'!M$114)\n+($M513*'fnd base rates'!M$116)\n+($N513*'fnd base rates'!M$117)\n+($O513*'fnd base rates'!M$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,13)))","v":0},2138939.9388165199,null,470165284,"470","165","284",1,165,2138939.9388165199,12963,1596,11367,null,null,null,null,null,null,0,null,0]
["470",470165295,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D514","v":0},{"$f":"'fnd enro'!E514","v":0},{"$f":"'fnd enro'!F514","v":0},{"$f":"'fnd enro'!G514","v":1},{"$f":"'fnd enro'!H514","v":2},{"$f":"'fnd enro'!I514","v":0},{"$f":"'fnd enro'!J514","v":0},{"$f":"'fnd enro'!K514","v":0.1179},{"$f":"'fnd enro'!L514","v":0},{"$f":"'fnd enro'!M514","v":0},{"$f":"'fnd enro'!N514","v":0},{"$f":"'fnd enro'!O514","v":0},{"$f":"'fnd enro'!P514","v":0},{"$f":"'fnd enro'!R514","v":3},1.038,{"$f":"VALUE('fnd enro'!Q514)","v":5},null,{"$f":"(($D514*'fnd base rates'!C$107)\n+($E514*'fnd base rates'!C$108)\n+($F514*'fnd base rates'!C$109)\n+($G514*'fnd base rates'!C$110)\n+($H514*'fnd base rates'!C$111)\n+($I514*'fnd base rates'!C$112)\n+($J514*'fnd base rates'!C$113)\n+($K514*'fnd base rates'!C$114)\n+($M514*'fnd base rates'!C$116)\n+($N514*'fnd base rates'!C$117)\n+($O514*'fnd base rates'!C$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,3)))\n*$R514","v":1776.0353750819997},{"$f":"(($D514*'fnd base rates'!D$107)\n+($E514*'fnd base rates'!D$108)\n+($F514*'fnd base rates'!D$109)\n+($G514*'fnd base rates'!D$110)\n+($H514*'fnd base rates'!D$111)\n+($I514*'fnd base rates'!D$112)\n+($J514*'fnd base rates'!D$113)\n+($K514*'fnd base rates'!D$114)\n+($M514*'fnd base rates'!D$116)\n+($N514*'fnd base rates'!D$117)\n+($O514*'fnd base rates'!D$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,4)))\n*$R514","v":2523.2741999999998},{"$f":"(($D514*'fnd base rates'!E$107)\n+($E514*'fnd base rates'!E$108)\n+($F514*'fnd base rates'!E$109)\n+($G514*'fnd base rates'!E$110)\n+($H514*'fnd base rates'!E$111)\n+($I514*'fnd base rates'!E$112)\n+($J514*'fnd base rates'!E$113)\n+($K514*'fnd base rates'!E$114)\n+($M514*'fnd base rates'!E$116)\n+($N514*'fnd base rates'!E$117)\n+($O514*'fnd base rates'!E$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,5)))\n*$R514","v":11894.617527876},{"$f":"(($D514*'fnd base rates'!F$107)\n+($E514*'fnd base rates'!F$108)\n+($F514*'fnd base rates'!F$109)\n+($G514*'fnd base rates'!F$110)\n+($H514*'fnd base rates'!F$111)\n+($I514*'fnd base rates'!F$112)\n+($J514*'fnd base rates'!F$113)\n+($K514*'fnd base rates'!F$114)\n+($M514*'fnd base rates'!F$116)\n+($N514*'fnd base rates'!F$117)\n+($O514*'fnd base rates'!F$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,6)))\n*$R514","v":3580.731279564},{"$f":"(($D514*'fnd base rates'!G$107)\n+($E514*'fnd base rates'!G$108)\n+($F514*'fnd base rates'!G$109)\n+($G514*'fnd base rates'!G$110)\n+($H514*'fnd base rates'!G$111)\n+($I514*'fnd base rates'!G$112)\n+($J514*'fnd base rates'!G$113)\n+($K514*'fnd base rates'!G$114)\n+($M514*'fnd base rates'!G$116)\n+($N514*'fnd base rates'!G$117)\n+($O514*'fnd base rates'!G$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,7)))\n*$R514","v":543.81915297599994},{"$f":"(($D514*'fnd base rates'!H$107)\n+($E514*'fnd base rates'!H$108)\n+($F514*'fnd base rates'!H$109)\n+($G514*'fnd base rates'!H$110)\n+($H514*'fnd base rates'!H$111)\n+($I514*'fnd base rates'!H$112)\n+($J514*'fnd base rates'!H$113)\n+($K514*'fnd base rates'!H$114)\n+($M514*'fnd base rates'!H$116)\n+($N514*'fnd base rates'!H$117)\n+($O514*'fnd base rates'!H$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D514*'fnd base rates'!I$107)\n+($E514*'fnd base rates'!I$108)\n+($F514*'fnd base rates'!I$109)\n+($G514*'fnd base rates'!I$110)\n+($H514*'fnd base rates'!I$111)\n+($I514*'fnd base rates'!I$112)\n+($J514*'fnd base rates'!I$113)\n+($K514*'fnd base rates'!I$114)\n+($M514*'fnd base rates'!I$116)\n+($N514*'fnd base rates'!I$117)\n+($O514*'fnd base rates'!I$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,9)))\n*$R514","v":1240.75254},{"$f":"(($D514*'fnd base rates'!J$107)\n+($E514*'fnd base rates'!J$108)\n+($F514*'fnd base rates'!J$109)\n+($G514*'fnd base rates'!J$110)\n+($H514*'fnd base rates'!J$111)\n+($I514*'fnd base rates'!J$112)\n+($J514*'fnd base rates'!J$113)\n+($K514*'fnd base rates'!J$114)\n+($M514*'fnd base rates'!J$116)\n+($N514*'fnd base rates'!J$117)\n+($O514*'fnd base rates'!J$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,10)))\n*$R514","v":714.51767999999993},{"$f":"(($D514*'fnd base rates'!K$107)\n+($E514*'fnd base rates'!K$108)\n+($F514*'fnd base rates'!K$109)\n+($G514*'fnd base rates'!K$110)\n+($H514*'fnd base rates'!K$111)\n+($I514*'fnd base rates'!K$112)\n+($J514*'fnd base rates'!K$113)\n+($K514*'fnd base rates'!K$114)\n+($M514*'fnd base rates'!K$116)\n+($N514*'fnd base rates'!K$117)\n+($O514*'fnd base rates'!K$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,11)))\n*$R514","v":3816.2755671660002},{"$f":"(($D514*'fnd base rates'!L$107)\n+($E514*'fnd base rates'!L$108)\n+($F514*'fnd base rates'!L$109)\n+($G514*'fnd base rates'!L$110)\n+($H514*'fnd base rates'!L$111)\n+($I514*'fnd base rates'!L$112)\n+($J514*'fnd base rates'!L$113)\n+($K514*'fnd base rates'!L$114)\n+($M514*'fnd base rates'!L$116)\n+($N514*'fnd base rates'!L$117)\n+($O514*'fnd base rates'!L$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,12)))","v":5566.5659900000001},{"$f":"(($D514*'fnd base rates'!M$107)\n+($E514*'fnd base rates'!M$108)\n+($F514*'fnd base rates'!M$109)\n+($G514*'fnd base rates'!M$110)\n+($H514*'fnd base rates'!M$111)\n+($I514*'fnd base rates'!M$112)\n+($J514*'fnd base rates'!M$113)\n+($K514*'fnd base rates'!M$114)\n+($M514*'fnd base rates'!M$116)\n+($N514*'fnd base rates'!M$117)\n+($O514*'fnd base rates'!M$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,13)))","v":0},33320.619892664006,null,470165295,"470","165","295",1,3,33320.619892664006,11107,-3882,14989,null,null,null,null,null,null,0,null,0]
["470",470165305,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D515","v":0},{"$f":"'fnd enro'!E515","v":0},{"$f":"'fnd enro'!F515","v":8},{"$f":"'fnd enro'!G515","v":41},{"$f":"'fnd enro'!H515","v":13},{"$f":"'fnd enro'!I515","v":11},{"$f":"'fnd enro'!J515","v":0},{"$f":"'fnd enro'!K515","v":2.8689},{"$f":"'fnd enro'!L515","v":0},{"$f":"'fnd enro'!M515","v":0},{"$f":"'fnd enro'!N515","v":0},{"$f":"'fnd enro'!O515","v":0},{"$f":"'fnd enro'!P515","v":13},{"$f":"'fnd enro'!R515","v":73},1.038,{"$f":"VALUE('fnd enro'!Q515)","v":4},null,{"$f":"(($D515*'fnd base rates'!C$107)\n+($E515*'fnd base rates'!C$108)\n+($F515*'fnd base rates'!C$109)\n+($G515*'fnd base rates'!C$110)\n+($H515*'fnd base rates'!C$111)\n+($I515*'fnd base rates'!C$112)\n+($J515*'fnd base rates'!C$113)\n+($K515*'fnd base rates'!C$114)\n+($M515*'fnd base rates'!C$116)\n+($N515*'fnd base rates'!C$117)\n+($O515*'fnd base rates'!C$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,3)))\n*$R515","v":44072.245453661999},{"$f":"(($D515*'fnd base rates'!D$107)\n+($E515*'fnd base rates'!D$108)\n+($F515*'fnd base rates'!D$109)\n+($G515*'fnd base rates'!D$110)\n+($H515*'fnd base rates'!D$111)\n+($I515*'fnd base rates'!D$112)\n+($J515*'fnd base rates'!D$113)\n+($K515*'fnd base rates'!D$114)\n+($M515*'fnd base rates'!D$116)\n+($N515*'fnd base rates'!D$117)\n+($O515*'fnd base rates'!D$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,4)))\n*$R515","v":65452.460159999995},{"$f":"(($D515*'fnd base rates'!E$107)\n+($E515*'fnd base rates'!E$108)\n+($F515*'fnd base rates'!E$109)\n+($G515*'fnd base rates'!E$110)\n+($H515*'fnd base rates'!E$111)\n+($I515*'fnd base rates'!E$112)\n+($J515*'fnd base rates'!E$113)\n+($K515*'fnd base rates'!E$114)\n+($M515*'fnd base rates'!E$116)\n+($N515*'fnd base rates'!E$117)\n+($O515*'fnd base rates'!E$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,5)))\n*$R515","v":357981.41409831599},{"$f":"(($D515*'fnd base rates'!F$107)\n+($E515*'fnd base rates'!F$108)\n+($F515*'fnd base rates'!F$109)\n+($G515*'fnd base rates'!F$110)\n+($H515*'fnd base rates'!F$111)\n+($I515*'fnd base rates'!F$112)\n+($J515*'fnd base rates'!F$113)\n+($K515*'fnd base rates'!F$114)\n+($M515*'fnd base rates'!F$116)\n+($N515*'fnd base rates'!F$117)\n+($O515*'fnd base rates'!F$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,6)))\n*$R515","v":92654.329262724001},{"$f":"(($D515*'fnd base rates'!G$107)\n+($E515*'fnd base rates'!G$108)\n+($F515*'fnd base rates'!G$109)\n+($G515*'fnd base rates'!G$110)\n+($H515*'fnd base rates'!G$111)\n+($I515*'fnd base rates'!G$112)\n+($J515*'fnd base rates'!G$113)\n+($K515*'fnd base rates'!G$114)\n+($M515*'fnd base rates'!G$116)\n+($N515*'fnd base rates'!G$117)\n+($O515*'fnd base rates'!G$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,7)))\n*$R515","v":14781.050902416002},{"$f":"(($D515*'fnd base rates'!H$107)\n+($E515*'fnd base rates'!H$108)\n+($F515*'fnd base rates'!H$109)\n+($G515*'fnd base rates'!H$110)\n+($H515*'fnd base rates'!H$111)\n+($I515*'fnd base rates'!H$112)\n+($J515*'fnd base rates'!H$113)\n+($K515*'fnd base rates'!H$114)\n+($M515*'fnd base rates'!H$116)\n+($N515*'fnd base rates'!H$117)\n+($O515*'fnd base rates'!H$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,8)))","v":44323.960780000001},{"$f":"(($D515*'fnd base rates'!I$107)\n+($E515*'fnd base rates'!I$108)\n+($F515*'fnd base rates'!I$109)\n+($G515*'fnd base rates'!I$110)\n+($H515*'fnd base rates'!I$111)\n+($I515*'fnd base rates'!I$112)\n+($J515*'fnd base rates'!I$113)\n+($K515*'fnd base rates'!I$114)\n+($M515*'fnd base rates'!I$116)\n+($N515*'fnd base rates'!I$117)\n+($O515*'fnd base rates'!I$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,9)))\n*$R515","v":31517.520600000003},{"$f":"(($D515*'fnd base rates'!J$107)\n+($E515*'fnd base rates'!J$108)\n+($F515*'fnd base rates'!J$109)\n+($G515*'fnd base rates'!J$110)\n+($H515*'fnd base rates'!J$111)\n+($I515*'fnd base rates'!J$112)\n+($J515*'fnd base rates'!J$113)\n+($K515*'fnd base rates'!J$114)\n+($M515*'fnd base rates'!J$116)\n+($N515*'fnd base rates'!J$117)\n+($O515*'fnd base rates'!J$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,10)))\n*$R515","v":26577.284159999999},{"$f":"(($D515*'fnd base rates'!K$107)\n+($E515*'fnd base rates'!K$108)\n+($F515*'fnd base rates'!K$109)\n+($G515*'fnd base rates'!K$110)\n+($H515*'fnd base rates'!K$111)\n+($I515*'fnd base rates'!K$112)\n+($J515*'fnd base rates'!K$113)\n+($K515*'fnd base rates'!K$114)\n+($M515*'fnd base rates'!K$116)\n+($N515*'fnd base rates'!K$117)\n+($O515*'fnd base rates'!K$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,11)))\n*$R515","v":90252.436487706014},{"$f":"(($D515*'fnd base rates'!L$107)\n+($E515*'fnd base rates'!L$108)\n+($F515*'fnd base rates'!L$109)\n+($G515*'fnd base rates'!L$110)\n+($H515*'fnd base rates'!L$111)\n+($I515*'fnd base rates'!L$112)\n+($J515*'fnd base rates'!L$113)\n+($K515*'fnd base rates'!L$114)\n+($M515*'fnd base rates'!L$116)\n+($N515*'fnd base rates'!L$117)\n+($O515*'fnd base rates'!L$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,12)))","v":137154.67909000002},{"$f":"(($D515*'fnd base rates'!M$107)\n+($E515*'fnd base rates'!M$108)\n+($F515*'fnd base rates'!M$109)\n+($G515*'fnd base rates'!M$110)\n+($H515*'fnd base rates'!M$111)\n+($I515*'fnd base rates'!M$112)\n+($J515*'fnd base rates'!M$113)\n+($K515*'fnd base rates'!M$114)\n+($M515*'fnd base rates'!M$116)\n+($N515*'fnd base rates'!M$117)\n+($O515*'fnd base rates'!M$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,13)))","v":0},904767.38099482411,null,470165305,"470","165","305",1,73,904767.38099482411,12394,-1168,13562,null,null,null,null,null,null,0,null,0]
["470",470165342,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D516","v":0},{"$f":"'fnd enro'!E516","v":0},{"$f":"'fnd enro'!F516","v":0},{"$f":"'fnd enro'!G516","v":0},{"$f":"'fnd enro'!H516","v":1},{"$f":"'fnd enro'!I516","v":1},{"$f":"'fnd enro'!J516","v":0},{"$f":"'fnd enro'!K516","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L516","v":0},{"$f":"'fnd enro'!M516","v":0},{"$f":"'fnd enro'!N516","v":0},{"$f":"'fnd enro'!O516","v":0},{"$f":"'fnd enro'!P516","v":2},{"$f":"'fnd enro'!R516","v":2},1.038,{"$f":"VALUE('fnd enro'!Q516)","v":3},null,{"$f":"(($D516*'fnd base rates'!C$107)\n+($E516*'fnd base rates'!C$108)\n+($F516*'fnd base rates'!C$109)\n+($G516*'fnd base rates'!C$110)\n+($H516*'fnd base rates'!C$111)\n+($I516*'fnd base rates'!C$112)\n+($J516*'fnd base rates'!C$113)\n+($K516*'fnd base rates'!C$114)\n+($M516*'fnd base rates'!C$116)\n+($N516*'fnd base rates'!C$117)\n+($O516*'fnd base rates'!C$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,3)))\n*$R516","v":1310.4312233879998},{"$f":"(($D516*'fnd base rates'!D$107)\n+($E516*'fnd base rates'!D$108)\n+($F516*'fnd base rates'!D$109)\n+($G516*'fnd base rates'!D$110)\n+($H516*'fnd base rates'!D$111)\n+($I516*'fnd base rates'!D$112)\n+($J516*'fnd base rates'!D$113)\n+($K516*'fnd base rates'!D$114)\n+($M516*'fnd base rates'!D$116)\n+($N516*'fnd base rates'!D$117)\n+($O516*'fnd base rates'!D$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,4)))\n*$R516","v":2281.1710800000001},{"$f":"(($D516*'fnd base rates'!E$107)\n+($E516*'fnd base rates'!E$108)\n+($F516*'fnd base rates'!E$109)\n+($G516*'fnd base rates'!E$110)\n+($H516*'fnd base rates'!E$111)\n+($I516*'fnd base rates'!E$112)\n+($J516*'fnd base rates'!E$113)\n+($K516*'fnd base rates'!E$114)\n+($M516*'fnd base rates'!E$116)\n+($N516*'fnd base rates'!E$117)\n+($O516*'fnd base rates'!E$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,5)))\n*$R516","v":15065.424118584},{"$f":"(($D516*'fnd base rates'!F$107)\n+($E516*'fnd base rates'!F$108)\n+($F516*'fnd base rates'!F$109)\n+($G516*'fnd base rates'!F$110)\n+($H516*'fnd base rates'!F$111)\n+($I516*'fnd base rates'!F$112)\n+($J516*'fnd base rates'!F$113)\n+($K516*'fnd base rates'!F$114)\n+($M516*'fnd base rates'!F$116)\n+($N516*'fnd base rates'!F$117)\n+($O516*'fnd base rates'!F$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,6)))\n*$R516","v":2083.1412863760002},{"$f":"(($D516*'fnd base rates'!G$107)\n+($E516*'fnd base rates'!G$108)\n+($F516*'fnd base rates'!G$109)\n+($G516*'fnd base rates'!G$110)\n+($H516*'fnd base rates'!G$111)\n+($I516*'fnd base rates'!G$112)\n+($J516*'fnd base rates'!G$113)\n+($K516*'fnd base rates'!G$114)\n+($M516*'fnd base rates'!G$116)\n+($N516*'fnd base rates'!G$117)\n+($O516*'fnd base rates'!G$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,7)))\n*$R516","v":649.75724198400007},{"$f":"(($D516*'fnd base rates'!H$107)\n+($E516*'fnd base rates'!H$108)\n+($F516*'fnd base rates'!H$109)\n+($G516*'fnd base rates'!H$110)\n+($H516*'fnd base rates'!H$111)\n+($I516*'fnd base rates'!H$112)\n+($J516*'fnd base rates'!H$113)\n+($K516*'fnd base rates'!H$114)\n+($M516*'fnd base rates'!H$116)\n+($N516*'fnd base rates'!H$117)\n+($O516*'fnd base rates'!H$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,8)))","v":1473.9037200000002},{"$f":"(($D516*'fnd base rates'!I$107)\n+($E516*'fnd base rates'!I$108)\n+($F516*'fnd base rates'!I$109)\n+($G516*'fnd base rates'!I$110)\n+($H516*'fnd base rates'!I$111)\n+($I516*'fnd base rates'!I$112)\n+($J516*'fnd base rates'!I$113)\n+($K516*'fnd base rates'!I$114)\n+($M516*'fnd base rates'!I$116)\n+($N516*'fnd base rates'!I$117)\n+($O516*'fnd base rates'!I$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,9)))\n*$R516","v":1128.9391799999999},{"$f":"(($D516*'fnd base rates'!J$107)\n+($E516*'fnd base rates'!J$108)\n+($F516*'fnd base rates'!J$109)\n+($G516*'fnd base rates'!J$110)\n+($H516*'fnd base rates'!J$111)\n+($I516*'fnd base rates'!J$112)\n+($J516*'fnd base rates'!J$113)\n+($K516*'fnd base rates'!J$114)\n+($M516*'fnd base rates'!J$116)\n+($N516*'fnd base rates'!J$117)\n+($O516*'fnd base rates'!J$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,10)))\n*$R516","v":2134.6054800000002},{"$f":"(($D516*'fnd base rates'!K$107)\n+($E516*'fnd base rates'!K$108)\n+($F516*'fnd base rates'!K$109)\n+($G516*'fnd base rates'!K$110)\n+($H516*'fnd base rates'!K$111)\n+($I516*'fnd base rates'!K$112)\n+($J516*'fnd base rates'!K$113)\n+($K516*'fnd base rates'!K$114)\n+($M516*'fnd base rates'!K$116)\n+($N516*'fnd base rates'!K$117)\n+($O516*'fnd base rates'!K$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,11)))\n*$R516","v":2568.9607714440003},{"$f":"(($D516*'fnd base rates'!L$107)\n+($E516*'fnd base rates'!L$108)\n+($F516*'fnd base rates'!L$109)\n+($G516*'fnd base rates'!L$110)\n+($H516*'fnd base rates'!L$111)\n+($I516*'fnd base rates'!L$112)\n+($J516*'fnd base rates'!L$113)\n+($K516*'fnd base rates'!L$114)\n+($M516*'fnd base rates'!L$116)\n+($N516*'fnd base rates'!L$117)\n+($O516*'fnd base rates'!L$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,12)))","v":4553.5606600000001},{"$f":"(($D516*'fnd base rates'!M$107)\n+($E516*'fnd base rates'!M$108)\n+($F516*'fnd base rates'!M$109)\n+($G516*'fnd base rates'!M$110)\n+($H516*'fnd base rates'!M$111)\n+($I516*'fnd base rates'!M$112)\n+($J516*'fnd base rates'!M$113)\n+($K516*'fnd base rates'!M$114)\n+($M516*'fnd base rates'!M$116)\n+($N516*'fnd base rates'!M$117)\n+($O516*'fnd base rates'!M$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,13)))","v":0},33249.894761776006,null,470165342,"470","165","342",1,2,33249.894761776006,16625,5258,11367,null,null,null,null,null,null,0,null,0]
["470",470165346,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D517","v":0},{"$f":"'fnd enro'!E517","v":0},{"$f":"'fnd enro'!F517","v":1},{"$f":"'fnd enro'!G517","v":2},{"$f":"'fnd enro'!H517","v":0},{"$f":"'fnd enro'!I517","v":0},{"$f":"'fnd enro'!J517","v":0},{"$f":"'fnd enro'!K517","v":0.1179},{"$f":"'fnd enro'!L517","v":0},{"$f":"'fnd enro'!M517","v":1},{"$f":"'fnd enro'!N517","v":0},{"$f":"'fnd enro'!O517","v":0},{"$f":"'fnd enro'!P517","v":2},{"$f":"'fnd enro'!R517","v":3},1.038,{"$f":"VALUE('fnd enro'!Q517)","v":8},null,{"$f":"(($D517*'fnd base rates'!C$107)\n+($E517*'fnd base rates'!C$108)\n+($F517*'fnd base rates'!C$109)\n+($G517*'fnd base rates'!C$110)\n+($H517*'fnd base rates'!C$111)\n+($I517*'fnd base rates'!C$112)\n+($J517*'fnd base rates'!C$113)\n+($K517*'fnd base rates'!C$114)\n+($M517*'fnd base rates'!C$116)\n+($N517*'fnd base rates'!C$117)\n+($O517*'fnd base rates'!C$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,3)))\n*$R517","v":2067.2255150819997},{"$f":"(($D517*'fnd base rates'!D$107)\n+($E517*'fnd base rates'!D$108)\n+($F517*'fnd base rates'!D$109)\n+($G517*'fnd base rates'!D$110)\n+($H517*'fnd base rates'!D$111)\n+($I517*'fnd base rates'!D$112)\n+($J517*'fnd base rates'!D$113)\n+($K517*'fnd base rates'!D$114)\n+($M517*'fnd base rates'!D$116)\n+($N517*'fnd base rates'!D$117)\n+($O517*'fnd base rates'!D$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,4)))\n*$R517","v":3558.3262799999998},{"$f":"(($D517*'fnd base rates'!E$107)\n+($E517*'fnd base rates'!E$108)\n+($F517*'fnd base rates'!E$109)\n+($G517*'fnd base rates'!E$110)\n+($H517*'fnd base rates'!E$111)\n+($I517*'fnd base rates'!E$112)\n+($J517*'fnd base rates'!E$113)\n+($K517*'fnd base rates'!E$114)\n+($M517*'fnd base rates'!E$116)\n+($N517*'fnd base rates'!E$117)\n+($O517*'fnd base rates'!E$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,5)))\n*$R517","v":22367.009907875999},{"$f":"(($D517*'fnd base rates'!F$107)\n+($E517*'fnd base rates'!F$108)\n+($F517*'fnd base rates'!F$109)\n+($G517*'fnd base rates'!F$110)\n+($H517*'fnd base rates'!F$111)\n+($I517*'fnd base rates'!F$112)\n+($J517*'fnd base rates'!F$113)\n+($K517*'fnd base rates'!F$114)\n+($M517*'fnd base rates'!F$116)\n+($N517*'fnd base rates'!F$117)\n+($O517*'fnd base rates'!F$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,6)))\n*$R517","v":4336.7274395639997},{"$f":"(($D517*'fnd base rates'!G$107)\n+($E517*'fnd base rates'!G$108)\n+($F517*'fnd base rates'!G$109)\n+($G517*'fnd base rates'!G$110)\n+($H517*'fnd base rates'!G$111)\n+($I517*'fnd base rates'!G$112)\n+($J517*'fnd base rates'!G$113)\n+($K517*'fnd base rates'!G$114)\n+($M517*'fnd base rates'!G$116)\n+($N517*'fnd base rates'!G$117)\n+($O517*'fnd base rates'!G$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,7)))\n*$R517","v":970.4579129760001},{"$f":"(($D517*'fnd base rates'!H$107)\n+($E517*'fnd base rates'!H$108)\n+($F517*'fnd base rates'!H$109)\n+($G517*'fnd base rates'!H$110)\n+($H517*'fnd base rates'!H$111)\n+($I517*'fnd base rates'!H$112)\n+($J517*'fnd base rates'!H$113)\n+($K517*'fnd base rates'!H$114)\n+($M517*'fnd base rates'!H$116)\n+($N517*'fnd base rates'!H$117)\n+($O517*'fnd base rates'!H$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,8)))","v":1861.1705799999997},{"$f":"(($D517*'fnd base rates'!I$107)\n+($E517*'fnd base rates'!I$108)\n+($F517*'fnd base rates'!I$109)\n+($G517*'fnd base rates'!I$110)\n+($H517*'fnd base rates'!I$111)\n+($I517*'fnd base rates'!I$112)\n+($J517*'fnd base rates'!I$113)\n+($K517*'fnd base rates'!I$114)\n+($M517*'fnd base rates'!I$116)\n+($N517*'fnd base rates'!I$117)\n+($O517*'fnd base rates'!I$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,9)))\n*$R517","v":1594.6586400000001},{"$f":"(($D517*'fnd base rates'!J$107)\n+($E517*'fnd base rates'!J$108)\n+($F517*'fnd base rates'!J$109)\n+($G517*'fnd base rates'!J$110)\n+($H517*'fnd base rates'!J$111)\n+($I517*'fnd base rates'!J$112)\n+($J517*'fnd base rates'!J$113)\n+($K517*'fnd base rates'!J$114)\n+($M517*'fnd base rates'!J$116)\n+($N517*'fnd base rates'!J$117)\n+($O517*'fnd base rates'!J$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,10)))\n*$R517","v":2186.9414400000001},{"$f":"(($D517*'fnd base rates'!K$107)\n+($E517*'fnd base rates'!K$108)\n+($F517*'fnd base rates'!K$109)\n+($G517*'fnd base rates'!K$110)\n+($H517*'fnd base rates'!K$111)\n+($I517*'fnd base rates'!K$112)\n+($J517*'fnd base rates'!K$113)\n+($K517*'fnd base rates'!K$114)\n+($M517*'fnd base rates'!K$116)\n+($N517*'fnd base rates'!K$117)\n+($O517*'fnd base rates'!K$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,11)))\n*$R517","v":3982.013027166},{"$f":"(($D517*'fnd base rates'!L$107)\n+($E517*'fnd base rates'!L$108)\n+($F517*'fnd base rates'!L$109)\n+($G517*'fnd base rates'!L$110)\n+($H517*'fnd base rates'!L$111)\n+($I517*'fnd base rates'!L$112)\n+($J517*'fnd base rates'!L$113)\n+($K517*'fnd base rates'!L$114)\n+($M517*'fnd base rates'!L$116)\n+($N517*'fnd base rates'!L$117)\n+($O517*'fnd base rates'!L$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,12)))","v":7011.3759900000005},{"$f":"(($D517*'fnd base rates'!M$107)\n+($E517*'fnd base rates'!M$108)\n+($F517*'fnd base rates'!M$109)\n+($G517*'fnd base rates'!M$110)\n+($H517*'fnd base rates'!M$111)\n+($I517*'fnd base rates'!M$112)\n+($J517*'fnd base rates'!M$113)\n+($K517*'fnd base rates'!M$114)\n+($M517*'fnd base rates'!M$116)\n+($N517*'fnd base rates'!M$117)\n+($O517*'fnd base rates'!M$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,13)))","v":0},49935.906732664007,null,470165346,"470","165","346",1,3,49935.906732664007,16645,3682,12963,null,null,null,null,null,null,0,null,0]
["470",470165347,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D518","v":0},{"$f":"'fnd enro'!E518","v":0},{"$f":"'fnd enro'!F518","v":1},{"$f":"'fnd enro'!G518","v":5},{"$f":"'fnd enro'!H518","v":3},{"$f":"'fnd enro'!I518","v":4},{"$f":"'fnd enro'!J518","v":0},{"$f":"'fnd enro'!K518","v":0.51090000000000002},{"$f":"'fnd enro'!L518","v":0},{"$f":"'fnd enro'!M518","v":0},{"$f":"'fnd enro'!N518","v":0},{"$f":"'fnd enro'!O518","v":0},{"$f":"'fnd enro'!P518","v":6},{"$f":"'fnd enro'!R518","v":13},1.038,{"$f":"VALUE('fnd enro'!Q518)","v":8},null,{"$f":"(($D518*'fnd base rates'!C$107)\n+($E518*'fnd base rates'!C$108)\n+($F518*'fnd base rates'!C$109)\n+($G518*'fnd base rates'!C$110)\n+($H518*'fnd base rates'!C$111)\n+($I518*'fnd base rates'!C$112)\n+($J518*'fnd base rates'!C$113)\n+($K518*'fnd base rates'!C$114)\n+($M518*'fnd base rates'!C$116)\n+($N518*'fnd base rates'!C$117)\n+($O518*'fnd base rates'!C$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,3)))\n*$R518","v":8223.7894520219998},{"$f":"(($D518*'fnd base rates'!D$107)\n+($E518*'fnd base rates'!D$108)\n+($F518*'fnd base rates'!D$109)\n+($G518*'fnd base rates'!D$110)\n+($H518*'fnd base rates'!D$111)\n+($I518*'fnd base rates'!D$112)\n+($J518*'fnd base rates'!D$113)\n+($K518*'fnd base rates'!D$114)\n+($M518*'fnd base rates'!D$116)\n+($N518*'fnd base rates'!D$117)\n+($O518*'fnd base rates'!D$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,4)))\n*$R518","v":13433.982840000001},{"$f":"(($D518*'fnd base rates'!E$107)\n+($E518*'fnd base rates'!E$108)\n+($F518*'fnd base rates'!E$109)\n+($G518*'fnd base rates'!E$110)\n+($H518*'fnd base rates'!E$111)\n+($I518*'fnd base rates'!E$112)\n+($J518*'fnd base rates'!E$113)\n+($K518*'fnd base rates'!E$114)\n+($M518*'fnd base rates'!E$116)\n+($N518*'fnd base rates'!E$117)\n+($O518*'fnd base rates'!E$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,5)))\n*$R518","v":83105.891660795998},{"$f":"(($D518*'fnd base rates'!F$107)\n+($E518*'fnd base rates'!F$108)\n+($F518*'fnd base rates'!F$109)\n+($G518*'fnd base rates'!F$110)\n+($H518*'fnd base rates'!F$111)\n+($I518*'fnd base rates'!F$112)\n+($J518*'fnd base rates'!F$113)\n+($K518*'fnd base rates'!F$114)\n+($M518*'fnd base rates'!F$116)\n+($N518*'fnd base rates'!F$117)\n+($O518*'fnd base rates'!F$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,6)))\n*$R518","v":15501.236691444003},{"$f":"(($D518*'fnd base rates'!G$107)\n+($E518*'fnd base rates'!G$108)\n+($F518*'fnd base rates'!G$109)\n+($G518*'fnd base rates'!G$110)\n+($H518*'fnd base rates'!G$111)\n+($I518*'fnd base rates'!G$112)\n+($J518*'fnd base rates'!G$113)\n+($K518*'fnd base rates'!G$114)\n+($M518*'fnd base rates'!G$116)\n+($N518*'fnd base rates'!G$117)\n+($O518*'fnd base rates'!G$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,7)))\n*$R518","v":3499.0070628959998},{"$f":"(($D518*'fnd base rates'!H$107)\n+($E518*'fnd base rates'!H$108)\n+($F518*'fnd base rates'!H$109)\n+($G518*'fnd base rates'!H$110)\n+($H518*'fnd base rates'!H$111)\n+($I518*'fnd base rates'!H$112)\n+($J518*'fnd base rates'!H$113)\n+($K518*'fnd base rates'!H$114)\n+($M518*'fnd base rates'!H$116)\n+($N518*'fnd base rates'!H$117)\n+($O518*'fnd base rates'!H$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,8)))","v":8676.29918},{"$f":"(($D518*'fnd base rates'!I$107)\n+($E518*'fnd base rates'!I$108)\n+($F518*'fnd base rates'!I$109)\n+($G518*'fnd base rates'!I$110)\n+($H518*'fnd base rates'!I$111)\n+($I518*'fnd base rates'!I$112)\n+($J518*'fnd base rates'!I$113)\n+($K518*'fnd base rates'!I$114)\n+($M518*'fnd base rates'!I$116)\n+($N518*'fnd base rates'!I$117)\n+($O518*'fnd base rates'!I$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,9)))\n*$R518","v":6490.5205800000012},{"$f":"(($D518*'fnd base rates'!J$107)\n+($E518*'fnd base rates'!J$108)\n+($F518*'fnd base rates'!J$109)\n+($G518*'fnd base rates'!J$110)\n+($H518*'fnd base rates'!J$111)\n+($I518*'fnd base rates'!J$112)\n+($J518*'fnd base rates'!J$113)\n+($K518*'fnd base rates'!J$114)\n+($M518*'fnd base rates'!J$116)\n+($N518*'fnd base rates'!J$117)\n+($O518*'fnd base rates'!J$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,10)))\n*$R518","v":9427.1782800000019},{"$f":"(($D518*'fnd base rates'!K$107)\n+($E518*'fnd base rates'!K$108)\n+($F518*'fnd base rates'!K$109)\n+($G518*'fnd base rates'!K$110)\n+($H518*'fnd base rates'!K$111)\n+($I518*'fnd base rates'!K$112)\n+($J518*'fnd base rates'!K$113)\n+($K518*'fnd base rates'!K$114)\n+($M518*'fnd base rates'!K$116)\n+($N518*'fnd base rates'!K$117)\n+($O518*'fnd base rates'!K$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,11)))\n*$R518","v":16245.920944385998},{"$f":"(($D518*'fnd base rates'!L$107)\n+($E518*'fnd base rates'!L$108)\n+($F518*'fnd base rates'!L$109)\n+($G518*'fnd base rates'!L$110)\n+($H518*'fnd base rates'!L$111)\n+($I518*'fnd base rates'!L$112)\n+($J518*'fnd base rates'!L$113)\n+($K518*'fnd base rates'!L$114)\n+($M518*'fnd base rates'!L$116)\n+($N518*'fnd base rates'!L$117)\n+($O518*'fnd base rates'!L$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,12)))","v":27186.539290000001},{"$f":"(($D518*'fnd base rates'!M$107)\n+($E518*'fnd base rates'!M$108)\n+($F518*'fnd base rates'!M$109)\n+($G518*'fnd base rates'!M$110)\n+($H518*'fnd base rates'!M$111)\n+($I518*'fnd base rates'!M$112)\n+($J518*'fnd base rates'!M$113)\n+($K518*'fnd base rates'!M$114)\n+($M518*'fnd base rates'!M$116)\n+($N518*'fnd base rates'!M$117)\n+($O518*'fnd base rates'!M$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,13)))","v":0},191790.36598154396,null,470165347,"470","165","347",1,13,191790.36598154396,14753,3646,11107,null,null,null,null,null,null,0,null,0]
["470",470165705,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D519","v":0},{"$f":"'fnd enro'!E519","v":0},{"$f":"'fnd enro'!F519","v":0},{"$f":"'fnd enro'!G519","v":0},{"$f":"'fnd enro'!H519","v":0},{"$f":"'fnd enro'!I519","v":1},{"$f":"'fnd enro'!J519","v":0},{"$f":"'fnd enro'!K519","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L519","v":0},{"$f":"'fnd enro'!M519","v":0},{"$f":"'fnd enro'!N519","v":0},{"$f":"'fnd enro'!O519","v":0},{"$f":"'fnd enro'!P519","v":0},{"$f":"'fnd enro'!R519","v":1},1.038,{"$f":"VALUE('fnd enro'!Q519)","v":3},null,{"$f":"(($D519*'fnd base rates'!C$107)\n+($E519*'fnd base rates'!C$108)\n+($F519*'fnd base rates'!C$109)\n+($G519*'fnd base rates'!C$110)\n+($H519*'fnd base rates'!C$111)\n+($I519*'fnd base rates'!C$112)\n+($J519*'fnd base rates'!C$113)\n+($K519*'fnd base rates'!C$114)\n+($M519*'fnd base rates'!C$116)\n+($N519*'fnd base rates'!C$117)\n+($O519*'fnd base rates'!C$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,3)))\n*$R519","v":592.01179169399995},{"$f":"(($D519*'fnd base rates'!D$107)\n+($E519*'fnd base rates'!D$108)\n+($F519*'fnd base rates'!D$109)\n+($G519*'fnd base rates'!D$110)\n+($H519*'fnd base rates'!D$111)\n+($I519*'fnd base rates'!D$112)\n+($J519*'fnd base rates'!D$113)\n+($K519*'fnd base rates'!D$114)\n+($M519*'fnd base rates'!D$116)\n+($N519*'fnd base rates'!D$117)\n+($O519*'fnd base rates'!D$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,4)))\n*$R519","v":841.09140000000002},{"$f":"(($D519*'fnd base rates'!E$107)\n+($E519*'fnd base rates'!E$108)\n+($F519*'fnd base rates'!E$109)\n+($G519*'fnd base rates'!E$110)\n+($H519*'fnd base rates'!E$111)\n+($I519*'fnd base rates'!E$112)\n+($J519*'fnd base rates'!E$113)\n+($K519*'fnd base rates'!E$114)\n+($M519*'fnd base rates'!E$116)\n+($N519*'fnd base rates'!E$117)\n+($O519*'fnd base rates'!E$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,5)))\n*$R519","v":5407.6717492920006},{"$f":"(($D519*'fnd base rates'!F$107)\n+($E519*'fnd base rates'!F$108)\n+($F519*'fnd base rates'!F$109)\n+($G519*'fnd base rates'!F$110)\n+($H519*'fnd base rates'!F$111)\n+($I519*'fnd base rates'!F$112)\n+($J519*'fnd base rates'!F$113)\n+($K519*'fnd base rates'!F$114)\n+($M519*'fnd base rates'!F$116)\n+($N519*'fnd base rates'!F$117)\n+($O519*'fnd base rates'!F$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,6)))\n*$R519","v":981.93235318800009},{"$f":"(($D519*'fnd base rates'!G$107)\n+($E519*'fnd base rates'!G$108)\n+($F519*'fnd base rates'!G$109)\n+($G519*'fnd base rates'!G$110)\n+($H519*'fnd base rates'!G$111)\n+($I519*'fnd base rates'!G$112)\n+($J519*'fnd base rates'!G$113)\n+($K519*'fnd base rates'!G$114)\n+($M519*'fnd base rates'!G$116)\n+($N519*'fnd base rates'!G$117)\n+($O519*'fnd base rates'!G$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,7)))\n*$R519","v":180.52915099200001},{"$f":"(($D519*'fnd base rates'!H$107)\n+($E519*'fnd base rates'!H$108)\n+($F519*'fnd base rates'!H$109)\n+($G519*'fnd base rates'!H$110)\n+($H519*'fnd base rates'!H$111)\n+($I519*'fnd base rates'!H$112)\n+($J519*'fnd base rates'!H$113)\n+($K519*'fnd base rates'!H$114)\n+($M519*'fnd base rates'!H$116)\n+($N519*'fnd base rates'!H$117)\n+($O519*'fnd base rates'!H$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D519*'fnd base rates'!I$107)\n+($E519*'fnd base rates'!I$108)\n+($F519*'fnd base rates'!I$109)\n+($G519*'fnd base rates'!I$110)\n+($H519*'fnd base rates'!I$111)\n+($I519*'fnd base rates'!I$112)\n+($J519*'fnd base rates'!I$113)\n+($K519*'fnd base rates'!I$114)\n+($M519*'fnd base rates'!I$116)\n+($N519*'fnd base rates'!I$117)\n+($O519*'fnd base rates'!I$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,9)))\n*$R519","v":468.26256000000001},{"$f":"(($D519*'fnd base rates'!J$107)\n+($E519*'fnd base rates'!J$108)\n+($F519*'fnd base rates'!J$109)\n+($G519*'fnd base rates'!J$110)\n+($H519*'fnd base rates'!J$111)\n+($I519*'fnd base rates'!J$112)\n+($J519*'fnd base rates'!J$113)\n+($K519*'fnd base rates'!J$114)\n+($M519*'fnd base rates'!J$116)\n+($N519*'fnd base rates'!J$117)\n+($O519*'fnd base rates'!J$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,10)))\n*$R519","v":630.75108},{"$f":"(($D519*'fnd base rates'!K$107)\n+($E519*'fnd base rates'!K$108)\n+($F519*'fnd base rates'!K$109)\n+($G519*'fnd base rates'!K$110)\n+($H519*'fnd base rates'!K$111)\n+($I519*'fnd base rates'!K$112)\n+($J519*'fnd base rates'!K$113)\n+($K519*'fnd base rates'!K$114)\n+($M519*'fnd base rates'!K$116)\n+($N519*'fnd base rates'!K$117)\n+($O519*'fnd base rates'!K$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,11)))\n*$R519","v":1266.8395757220001},{"$f":"(($D519*'fnd base rates'!L$107)\n+($E519*'fnd base rates'!L$108)\n+($F519*'fnd base rates'!L$109)\n+($G519*'fnd base rates'!L$110)\n+($H519*'fnd base rates'!L$111)\n+($I519*'fnd base rates'!L$112)\n+($J519*'fnd base rates'!L$113)\n+($K519*'fnd base rates'!L$114)\n+($M519*'fnd base rates'!L$116)\n+($N519*'fnd base rates'!L$117)\n+($O519*'fnd base rates'!L$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D519*'fnd base rates'!M$107)\n+($E519*'fnd base rates'!M$108)\n+($F519*'fnd base rates'!M$109)\n+($G519*'fnd base rates'!M$110)\n+($H519*'fnd base rates'!M$111)\n+($I519*'fnd base rates'!M$112)\n+($J519*'fnd base rates'!M$113)\n+($K519*'fnd base rates'!M$114)\n+($M519*'fnd base rates'!M$116)\n+($N519*'fnd base rates'!M$117)\n+($O519*'fnd base rates'!M$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,13)))","v":0},12944.941850888001,null,470165705,"470","165","705",1,1,12944.941850888001,12945,551,12394,null,null,null,null,null,null,0,null,0]
["470",470165735,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D520","v":0},{"$f":"'fnd enro'!E520","v":0},{"$f":"'fnd enro'!F520","v":0},{"$f":"'fnd enro'!G520","v":2},{"$f":"'fnd enro'!H520","v":0},{"$f":"'fnd enro'!I520","v":3},{"$f":"'fnd enro'!J520","v":0},{"$f":"'fnd enro'!K520","v":0.19650000000000001},{"$f":"'fnd enro'!L520","v":0},{"$f":"'fnd enro'!M520","v":0},{"$f":"'fnd enro'!N520","v":0},{"$f":"'fnd enro'!O520","v":0},{"$f":"'fnd enro'!P520","v":5},{"$f":"'fnd enro'!R520","v":5},1.038,{"$f":"VALUE('fnd enro'!Q520)","v":6},null,{"$f":"(($D520*'fnd base rates'!C$107)\n+($E520*'fnd base rates'!C$108)\n+($F520*'fnd base rates'!C$109)\n+($G520*'fnd base rates'!C$110)\n+($H520*'fnd base rates'!C$111)\n+($I520*'fnd base rates'!C$112)\n+($J520*'fnd base rates'!C$113)\n+($K520*'fnd base rates'!C$114)\n+($M520*'fnd base rates'!C$116)\n+($N520*'fnd base rates'!C$117)\n+($O520*'fnd base rates'!C$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,3)))\n*$R520","v":3337.5795584699995},{"$f":"(($D520*'fnd base rates'!D$107)\n+($E520*'fnd base rates'!D$108)\n+($F520*'fnd base rates'!D$109)\n+($G520*'fnd base rates'!D$110)\n+($H520*'fnd base rates'!D$111)\n+($I520*'fnd base rates'!D$112)\n+($J520*'fnd base rates'!D$113)\n+($K520*'fnd base rates'!D$114)\n+($M520*'fnd base rates'!D$116)\n+($N520*'fnd base rates'!D$117)\n+($O520*'fnd base rates'!D$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,4)))\n*$R520","v":5994.2942999999996},{"$f":"(($D520*'fnd base rates'!E$107)\n+($E520*'fnd base rates'!E$108)\n+($F520*'fnd base rates'!E$109)\n+($G520*'fnd base rates'!E$110)\n+($H520*'fnd base rates'!E$111)\n+($I520*'fnd base rates'!E$112)\n+($J520*'fnd base rates'!E$113)\n+($K520*'fnd base rates'!E$114)\n+($M520*'fnd base rates'!E$116)\n+($N520*'fnd base rates'!E$117)\n+($O520*'fnd base rates'!E$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,5)))\n*$R520","v":42232.166786460002},{"$f":"(($D520*'fnd base rates'!F$107)\n+($E520*'fnd base rates'!F$108)\n+($F520*'fnd base rates'!F$109)\n+($G520*'fnd base rates'!F$110)\n+($H520*'fnd base rates'!F$111)\n+($I520*'fnd base rates'!F$112)\n+($J520*'fnd base rates'!F$113)\n+($K520*'fnd base rates'!F$114)\n+($M520*'fnd base rates'!F$116)\n+($N520*'fnd base rates'!F$117)\n+($O520*'fnd base rates'!F$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,6)))\n*$R520","v":5702.4238859400002},{"$f":"(($D520*'fnd base rates'!G$107)\n+($E520*'fnd base rates'!G$108)\n+($F520*'fnd base rates'!G$109)\n+($G520*'fnd base rates'!G$110)\n+($H520*'fnd base rates'!G$111)\n+($I520*'fnd base rates'!G$112)\n+($J520*'fnd base rates'!G$113)\n+($K520*'fnd base rates'!G$114)\n+($M520*'fnd base rates'!G$116)\n+($N520*'fnd base rates'!G$117)\n+($O520*'fnd base rates'!G$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,7)))\n*$R520","v":1734.21869496},{"$f":"(($D520*'fnd base rates'!H$107)\n+($E520*'fnd base rates'!H$108)\n+($F520*'fnd base rates'!H$109)\n+($G520*'fnd base rates'!H$110)\n+($H520*'fnd base rates'!H$111)\n+($I520*'fnd base rates'!H$112)\n+($J520*'fnd base rates'!H$113)\n+($K520*'fnd base rates'!H$114)\n+($M520*'fnd base rates'!H$116)\n+($N520*'fnd base rates'!H$117)\n+($O520*'fnd base rates'!H$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,8)))","v":3866.4842999999996},{"$f":"(($D520*'fnd base rates'!I$107)\n+($E520*'fnd base rates'!I$108)\n+($F520*'fnd base rates'!I$109)\n+($G520*'fnd base rates'!I$110)\n+($H520*'fnd base rates'!I$111)\n+($I520*'fnd base rates'!I$112)\n+($J520*'fnd base rates'!I$113)\n+($K520*'fnd base rates'!I$114)\n+($M520*'fnd base rates'!I$116)\n+($N520*'fnd base rates'!I$117)\n+($O520*'fnd base rates'!I$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,9)))\n*$R520","v":2897.7430799999997},{"$f":"(($D520*'fnd base rates'!J$107)\n+($E520*'fnd base rates'!J$108)\n+($F520*'fnd base rates'!J$109)\n+($G520*'fnd base rates'!J$110)\n+($H520*'fnd base rates'!J$111)\n+($I520*'fnd base rates'!J$112)\n+($J520*'fnd base rates'!J$113)\n+($K520*'fnd base rates'!J$114)\n+($M520*'fnd base rates'!J$116)\n+($N520*'fnd base rates'!J$117)\n+($O520*'fnd base rates'!J$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,10)))\n*$R520","v":5901.4659600000005},{"$f":"(($D520*'fnd base rates'!K$107)\n+($E520*'fnd base rates'!K$108)\n+($F520*'fnd base rates'!K$109)\n+($G520*'fnd base rates'!K$110)\n+($H520*'fnd base rates'!K$111)\n+($I520*'fnd base rates'!K$112)\n+($J520*'fnd base rates'!K$113)\n+($K520*'fnd base rates'!K$114)\n+($M520*'fnd base rates'!K$116)\n+($N520*'fnd base rates'!K$117)\n+($O520*'fnd base rates'!K$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,11)))\n*$R520","v":6224.5850786100009},{"$f":"(($D520*'fnd base rates'!L$107)\n+($E520*'fnd base rates'!L$108)\n+($F520*'fnd base rates'!L$109)\n+($G520*'fnd base rates'!L$110)\n+($H520*'fnd base rates'!L$111)\n+($I520*'fnd base rates'!L$112)\n+($J520*'fnd base rates'!L$113)\n+($K520*'fnd base rates'!L$114)\n+($M520*'fnd base rates'!L$116)\n+($N520*'fnd base rates'!L$117)\n+($O520*'fnd base rates'!L$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,12)))","v":11537.78665},{"$f":"(($D520*'fnd base rates'!M$107)\n+($E520*'fnd base rates'!M$108)\n+($F520*'fnd base rates'!M$109)\n+($G520*'fnd base rates'!M$110)\n+($H520*'fnd base rates'!M$111)\n+($I520*'fnd base rates'!M$112)\n+($J520*'fnd base rates'!M$113)\n+($K520*'fnd base rates'!M$114)\n+($M520*'fnd base rates'!M$116)\n+($N520*'fnd base rates'!M$117)\n+($O520*'fnd base rates'!M$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,13)))","v":0},89428.748294439996,null,470165735,"470","165","735",1,5,89428.748294439996,17886,1261,16625,null,null,null,null,null,null,0,null,0]
["474",474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D521","v":0},{"$f":"'fnd enro'!E521","v":0},{"$f":"'fnd enro'!F521","v":0},{"$f":"'fnd enro'!G521","v":0},{"$f":"'fnd enro'!H521","v":1},{"$f":"'fnd enro'!I521","v":1},{"$f":"'fnd enro'!J521","v":0},{"$f":"'fnd enro'!K521","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L521","v":0},{"$f":"'fnd enro'!M521","v":0},{"$f":"'fnd enro'!N521","v":0},{"$f":"'fnd enro'!O521","v":0},{"$f":"'fnd enro'!P521","v":0},{"$f":"'fnd enro'!R521","v":2},1,{"$f":"VALUE('fnd enro'!Q521)","v":10},null,{"$f":"(($D521*'fnd base rates'!C$107)\n+($E521*'fnd base rates'!C$108)\n+($F521*'fnd base rates'!C$109)\n+($G521*'fnd base rates'!C$110)\n+($H521*'fnd base rates'!C$111)\n+($I521*'fnd base rates'!C$112)\n+($J521*'fnd base rates'!C$113)\n+($K521*'fnd base rates'!C$114)\n+($M521*'fnd base rates'!C$116)\n+($N521*'fnd base rates'!C$117)\n+($O521*'fnd base rates'!C$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,3)))\n*$R521","v":1140.6778259999999},{"$f":"(($D521*'fnd base rates'!D$107)\n+($E521*'fnd base rates'!D$108)\n+($F521*'fnd base rates'!D$109)\n+($G521*'fnd base rates'!D$110)\n+($H521*'fnd base rates'!D$111)\n+($I521*'fnd base rates'!D$112)\n+($J521*'fnd base rates'!D$113)\n+($K521*'fnd base rates'!D$114)\n+($M521*'fnd base rates'!D$116)\n+($N521*'fnd base rates'!D$117)\n+($O521*'fnd base rates'!D$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,4)))\n*$R521","v":1620.6},{"$f":"(($D521*'fnd base rates'!E$107)\n+($E521*'fnd base rates'!E$108)\n+($F521*'fnd base rates'!E$109)\n+($G521*'fnd base rates'!E$110)\n+($H521*'fnd base rates'!E$111)\n+($I521*'fnd base rates'!E$112)\n+($J521*'fnd base rates'!E$113)\n+($K521*'fnd base rates'!E$114)\n+($M521*'fnd base rates'!E$116)\n+($N521*'fnd base rates'!E$117)\n+($O521*'fnd base rates'!E$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,5)))\n*$R521","v":8880.8160680000001},{"$f":"(($D521*'fnd base rates'!F$107)\n+($E521*'fnd base rates'!F$108)\n+($F521*'fnd base rates'!F$109)\n+($G521*'fnd base rates'!F$110)\n+($H521*'fnd base rates'!F$111)\n+($I521*'fnd base rates'!F$112)\n+($J521*'fnd base rates'!F$113)\n+($K521*'fnd base rates'!F$114)\n+($M521*'fnd base rates'!F$116)\n+($N521*'fnd base rates'!F$117)\n+($O521*'fnd base rates'!F$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,6)))\n*$R521","v":2006.879852},{"$f":"(($D521*'fnd base rates'!G$107)\n+($E521*'fnd base rates'!G$108)\n+($F521*'fnd base rates'!G$109)\n+($G521*'fnd base rates'!G$110)\n+($H521*'fnd base rates'!G$111)\n+($I521*'fnd base rates'!G$112)\n+($J521*'fnd base rates'!G$113)\n+($K521*'fnd base rates'!G$114)\n+($M521*'fnd base rates'!G$116)\n+($N521*'fnd base rates'!G$117)\n+($O521*'fnd base rates'!G$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,7)))\n*$R521","v":352.670368},{"$f":"(($D521*'fnd base rates'!H$107)\n+($E521*'fnd base rates'!H$108)\n+($F521*'fnd base rates'!H$109)\n+($G521*'fnd base rates'!H$110)\n+($H521*'fnd base rates'!H$111)\n+($I521*'fnd base rates'!H$112)\n+($J521*'fnd base rates'!H$113)\n+($K521*'fnd base rates'!H$114)\n+($M521*'fnd base rates'!H$116)\n+($N521*'fnd base rates'!H$117)\n+($O521*'fnd base rates'!H$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D521*'fnd base rates'!I$107)\n+($E521*'fnd base rates'!I$108)\n+($F521*'fnd base rates'!I$109)\n+($G521*'fnd base rates'!I$110)\n+($H521*'fnd base rates'!I$111)\n+($I521*'fnd base rates'!I$112)\n+($J521*'fnd base rates'!I$113)\n+($K521*'fnd base rates'!I$114)\n+($M521*'fnd base rates'!I$116)\n+($N521*'fnd base rates'!I$117)\n+($O521*'fnd base rates'!I$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,9)))\n*$R521","v":859.51},{"$f":"(($D521*'fnd base rates'!J$107)\n+($E521*'fnd base rates'!J$108)\n+($F521*'fnd base rates'!J$109)\n+($G521*'fnd base rates'!J$110)\n+($H521*'fnd base rates'!J$111)\n+($I521*'fnd base rates'!J$112)\n+($J521*'fnd base rates'!J$113)\n+($K521*'fnd base rates'!J$114)\n+($M521*'fnd base rates'!J$116)\n+($N521*'fnd base rates'!J$117)\n+($O521*'fnd base rates'!J$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,10)))\n*$R521","v":871.18},{"$f":"(($D521*'fnd base rates'!K$107)\n+($E521*'fnd base rates'!K$108)\n+($F521*'fnd base rates'!K$109)\n+($G521*'fnd base rates'!K$110)\n+($H521*'fnd base rates'!K$111)\n+($I521*'fnd base rates'!K$112)\n+($J521*'fnd base rates'!K$113)\n+($K521*'fnd base rates'!K$114)\n+($M521*'fnd base rates'!K$116)\n+($N521*'fnd base rates'!K$117)\n+($O521*'fnd base rates'!K$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,11)))\n*$R521","v":2474.9140380000003},{"$f":"(($D521*'fnd base rates'!L$107)\n+($E521*'fnd base rates'!L$108)\n+($F521*'fnd base rates'!L$109)\n+($G521*'fnd base rates'!L$110)\n+($H521*'fnd base rates'!L$111)\n+($I521*'fnd base rates'!L$112)\n+($J521*'fnd base rates'!L$113)\n+($K521*'fnd base rates'!L$114)\n+($M521*'fnd base rates'!L$116)\n+($N521*'fnd base rates'!L$117)\n+($O521*'fnd base rates'!L$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D521*'fnd base rates'!M$107)\n+($E521*'fnd base rates'!M$108)\n+($F521*'fnd base rates'!M$109)\n+($G521*'fnd base rates'!M$110)\n+($H521*'fnd base rates'!M$111)\n+($I521*'fnd base rates'!M$112)\n+($J521*'fnd base rates'!M$113)\n+($K521*'fnd base rates'!M$114)\n+($M521*'fnd base rates'!M$116)\n+($N521*'fnd base rates'!M$117)\n+($O521*'fnd base rates'!M$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,13)))","v":0},23229.632531999996,null,474097064,"474","097","064",1,2,23229.632531999996,11615,-5030,16645,null,null,null,null,null,null,0,null,0]
["474",474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D522","v":0},{"$f":"'fnd enro'!E522","v":0},{"$f":"'fnd enro'!F522","v":0},{"$f":"'fnd enro'!G522","v":0},{"$f":"'fnd enro'!H522","v":77},{"$f":"'fnd enro'!I522","v":110},{"$f":"'fnd enro'!J522","v":0},{"$f":"'fnd enro'!K522","v":7.3491},{"$f":"'fnd enro'!L522","v":0},{"$f":"'fnd enro'!M522","v":0},{"$f":"'fnd enro'!N522","v":3},{"$f":"'fnd enro'!O522","v":2},{"$f":"'fnd enro'!P522","v":118},{"$f":"'fnd enro'!R522","v":187},1,{"$f":"VALUE('fnd enro'!Q522)","v":11},null,{"$f":"(($D522*'fnd base rates'!C$107)\n+($E522*'fnd base rates'!C$108)\n+($F522*'fnd base rates'!C$109)\n+($G522*'fnd base rates'!C$110)\n+($H522*'fnd base rates'!C$111)\n+($I522*'fnd base rates'!C$112)\n+($J522*'fnd base rates'!C$113)\n+($K522*'fnd base rates'!C$114)\n+($M522*'fnd base rates'!C$116)\n+($N522*'fnd base rates'!C$117)\n+($O522*'fnd base rates'!C$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,3)))\n*$R522","v":119746.05673099998},{"$f":"(($D522*'fnd base rates'!D$107)\n+($E522*'fnd base rates'!D$108)\n+($F522*'fnd base rates'!D$109)\n+($G522*'fnd base rates'!D$110)\n+($H522*'fnd base rates'!D$111)\n+($I522*'fnd base rates'!D$112)\n+($J522*'fnd base rates'!D$113)\n+($K522*'fnd base rates'!D$114)\n+($M522*'fnd base rates'!D$116)\n+($N522*'fnd base rates'!D$117)\n+($O522*'fnd base rates'!D$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,4)))\n*$R522","v":211741.55},{"$f":"(($D522*'fnd base rates'!E$107)\n+($E522*'fnd base rates'!E$108)\n+($F522*'fnd base rates'!E$109)\n+($G522*'fnd base rates'!E$110)\n+($H522*'fnd base rates'!E$111)\n+($I522*'fnd base rates'!E$112)\n+($J522*'fnd base rates'!E$113)\n+($K522*'fnd base rates'!E$114)\n+($M522*'fnd base rates'!E$116)\n+($N522*'fnd base rates'!E$117)\n+($O522*'fnd base rates'!E$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,5)))\n*$R522","v":1440624.5173579999},{"$f":"(($D522*'fnd base rates'!F$107)\n+($E522*'fnd base rates'!F$108)\n+($F522*'fnd base rates'!F$109)\n+($G522*'fnd base rates'!F$110)\n+($H522*'fnd base rates'!F$111)\n+($I522*'fnd base rates'!F$112)\n+($J522*'fnd base rates'!F$113)\n+($K522*'fnd base rates'!F$114)\n+($M522*'fnd base rates'!F$116)\n+($N522*'fnd base rates'!F$117)\n+($O522*'fnd base rates'!F$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,6)))\n*$R522","v":186811.661162},{"$f":"(($D522*'fnd base rates'!G$107)\n+($E522*'fnd base rates'!G$108)\n+($F522*'fnd base rates'!G$109)\n+($G522*'fnd base rates'!G$110)\n+($H522*'fnd base rates'!G$111)\n+($I522*'fnd base rates'!G$112)\n+($J522*'fnd base rates'!G$113)\n+($K522*'fnd base rates'!G$114)\n+($M522*'fnd base rates'!G$116)\n+($N522*'fnd base rates'!G$117)\n+($O522*'fnd base rates'!G$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,7)))\n*$R522","v":61212.274408000012},{"$f":"(($D522*'fnd base rates'!H$107)\n+($E522*'fnd base rates'!H$108)\n+($F522*'fnd base rates'!H$109)\n+($G522*'fnd base rates'!H$110)\n+($H522*'fnd base rates'!H$111)\n+($I522*'fnd base rates'!H$112)\n+($J522*'fnd base rates'!H$113)\n+($K522*'fnd base rates'!H$114)\n+($M522*'fnd base rates'!H$116)\n+($N522*'fnd base rates'!H$117)\n+($O522*'fnd base rates'!H$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,8)))","v":144270.37281999999},{"$f":"(($D522*'fnd base rates'!I$107)\n+($E522*'fnd base rates'!I$108)\n+($F522*'fnd base rates'!I$109)\n+($G522*'fnd base rates'!I$110)\n+($H522*'fnd base rates'!I$111)\n+($I522*'fnd base rates'!I$112)\n+($J522*'fnd base rates'!I$113)\n+($K522*'fnd base rates'!I$114)\n+($M522*'fnd base rates'!I$116)\n+($N522*'fnd base rates'!I$117)\n+($O522*'fnd base rates'!I$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,9)))\n*$R522","v":104907.09999999999},{"$f":"(($D522*'fnd base rates'!J$107)\n+($E522*'fnd base rates'!J$108)\n+($F522*'fnd base rates'!J$109)\n+($G522*'fnd base rates'!J$110)\n+($H522*'fnd base rates'!J$111)\n+($I522*'fnd base rates'!J$112)\n+($J522*'fnd base rates'!J$113)\n+($K522*'fnd base rates'!J$114)\n+($M522*'fnd base rates'!J$116)\n+($N522*'fnd base rates'!J$117)\n+($O522*'fnd base rates'!J$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,10)))\n*$R522","v":208785.59999999998},{"$f":"(($D522*'fnd base rates'!K$107)\n+($E522*'fnd base rates'!K$108)\n+($F522*'fnd base rates'!K$109)\n+($G522*'fnd base rates'!K$110)\n+($H522*'fnd base rates'!K$111)\n+($I522*'fnd base rates'!K$112)\n+($J522*'fnd base rates'!K$113)\n+($K522*'fnd base rates'!K$114)\n+($M522*'fnd base rates'!K$116)\n+($N522*'fnd base rates'!K$117)\n+($O522*'fnd base rates'!K$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,11)))\n*$R522","v":232668.317553},{"$f":"(($D522*'fnd base rates'!L$107)\n+($E522*'fnd base rates'!L$108)\n+($F522*'fnd base rates'!L$109)\n+($G522*'fnd base rates'!L$110)\n+($H522*'fnd base rates'!L$111)\n+($I522*'fnd base rates'!L$112)\n+($J522*'fnd base rates'!L$113)\n+($K522*'fnd base rates'!L$114)\n+($M522*'fnd base rates'!L$116)\n+($N522*'fnd base rates'!L$117)\n+($O522*'fnd base rates'!L$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,12)))","v":433010.46671000007},{"$f":"(($D522*'fnd base rates'!M$107)\n+($E522*'fnd base rates'!M$108)\n+($F522*'fnd base rates'!M$109)\n+($G522*'fnd base rates'!M$110)\n+($H522*'fnd base rates'!M$111)\n+($I522*'fnd base rates'!M$112)\n+($J522*'fnd base rates'!M$113)\n+($K522*'fnd base rates'!M$114)\n+($M522*'fnd base rates'!M$116)\n+($N522*'fnd base rates'!M$117)\n+($O522*'fnd base rates'!M$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,13)))","v":0},3143777.9167419998,null,474097097,"474","097","097",1,187,3143777.9167419998,16812,{"$f":"AO522-AQ522","v":2059},14753,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B523,3)","v":"474"},474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D523","v":0},{"$f":"'fnd enro'!E523","v":0},{"$f":"'fnd enro'!F523","v":0},{"$f":"'fnd enro'!G523","v":0},{"$f":"'fnd enro'!H523","v":7},{"$f":"'fnd enro'!I523","v":9},{"$f":"'fnd enro'!J523","v":0},{"$f":"'fnd enro'!K523","v":0.62880000000000003},{"$f":"'fnd enro'!L523","v":0},{"$f":"'fnd enro'!M523","v":0},{"$f":"'fnd enro'!N523","v":0},{"$f":"'fnd enro'!O523","v":0},{"$f":"'fnd enro'!P523","v":5},{"$f":"'fnd enro'!R523","v":16},{"$f":"VLOOKUP(B523,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q523)","v":10},null,{"$f":"(($D523*'fnd base rates'!C$107)\n+($E523*'fnd base rates'!C$108)\n+($F523*'fnd base rates'!C$109)\n+($G523*'fnd base rates'!C$110)\n+($H523*'fnd base rates'!C$111)\n+($I523*'fnd base rates'!C$112)\n+($J523*'fnd base rates'!C$113)\n+($K523*'fnd base rates'!C$114)\n+($M523*'fnd base rates'!C$116)\n+($N523*'fnd base rates'!C$117)\n+($O523*'fnd base rates'!C$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,3)))\n*$R523","v":9608.8226079999986},{"$f":"(($D523*'fnd base rates'!D$107)\n+($E523*'fnd base rates'!D$108)\n+($F523*'fnd base rates'!D$109)\n+($G523*'fnd base rates'!D$110)\n+($H523*'fnd base rates'!D$111)\n+($I523*'fnd base rates'!D$112)\n+($J523*'fnd base rates'!D$113)\n+($K523*'fnd base rates'!D$114)\n+($M523*'fnd base rates'!D$116)\n+($N523*'fnd base rates'!D$117)\n+($O523*'fnd base rates'!D$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,4)))\n*$R523","v":15255.3},{"$f":"(($D523*'fnd base rates'!E$107)\n+($E523*'fnd base rates'!E$108)\n+($F523*'fnd base rates'!E$109)\n+($G523*'fnd base rates'!E$110)\n+($H523*'fnd base rates'!E$111)\n+($I523*'fnd base rates'!E$112)\n+($J523*'fnd base rates'!E$113)\n+($K523*'fnd base rates'!E$114)\n+($M523*'fnd base rates'!E$116)\n+($N523*'fnd base rates'!E$117)\n+($O523*'fnd base rates'!E$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,5)))\n*$R523","v":94944.76854400002},{"$f":"(($D523*'fnd base rates'!F$107)\n+($E523*'fnd base rates'!F$108)\n+($F523*'fnd base rates'!F$109)\n+($G523*'fnd base rates'!F$110)\n+($H523*'fnd base rates'!F$111)\n+($I523*'fnd base rates'!F$112)\n+($J523*'fnd base rates'!F$113)\n+($K523*'fnd base rates'!F$114)\n+($M523*'fnd base rates'!F$116)\n+($N523*'fnd base rates'!F$117)\n+($O523*'fnd base rates'!F$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,6)))\n*$R523","v":15940.128816},{"$f":"(($D523*'fnd base rates'!G$107)\n+($E523*'fnd base rates'!G$108)\n+($F523*'fnd base rates'!G$109)\n+($G523*'fnd base rates'!G$110)\n+($H523*'fnd base rates'!G$111)\n+($I523*'fnd base rates'!G$112)\n+($J523*'fnd base rates'!G$113)\n+($K523*'fnd base rates'!G$114)\n+($M523*'fnd base rates'!G$116)\n+($N523*'fnd base rates'!G$117)\n+($O523*'fnd base rates'!G$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,7)))\n*$R523","v":3901.2829439999996},{"$f":"(($D523*'fnd base rates'!H$107)\n+($E523*'fnd base rates'!H$108)\n+($F523*'fnd base rates'!H$109)\n+($G523*'fnd base rates'!H$110)\n+($H523*'fnd base rates'!H$111)\n+($I523*'fnd base rates'!H$112)\n+($J523*'fnd base rates'!H$113)\n+($K523*'fnd base rates'!H$114)\n+($M523*'fnd base rates'!H$116)\n+($N523*'fnd base rates'!H$117)\n+($O523*'fnd base rates'!H$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,8)))","v":11944.97976},{"$f":"(($D523*'fnd base rates'!I$107)\n+($E523*'fnd base rates'!I$108)\n+($F523*'fnd base rates'!I$109)\n+($G523*'fnd base rates'!I$110)\n+($H523*'fnd base rates'!I$111)\n+($I523*'fnd base rates'!I$112)\n+($J523*'fnd base rates'!I$113)\n+($K523*'fnd base rates'!I$114)\n+($M523*'fnd base rates'!I$116)\n+($N523*'fnd base rates'!I$117)\n+($O523*'fnd base rates'!I$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,9)))\n*$R523","v":7824.2099999999991},{"$f":"(($D523*'fnd base rates'!J$107)\n+($E523*'fnd base rates'!J$108)\n+($F523*'fnd base rates'!J$109)\n+($G523*'fnd base rates'!J$110)\n+($H523*'fnd base rates'!J$111)\n+($I523*'fnd base rates'!J$112)\n+($J523*'fnd base rates'!J$113)\n+($K523*'fnd base rates'!J$114)\n+($M523*'fnd base rates'!J$116)\n+($N523*'fnd base rates'!J$117)\n+($O523*'fnd base rates'!J$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,10)))\n*$R523","v":12018.33},{"$f":"(($D523*'fnd base rates'!K$107)\n+($E523*'fnd base rates'!K$108)\n+($F523*'fnd base rates'!K$109)\n+($G523*'fnd base rates'!K$110)\n+($H523*'fnd base rates'!K$111)\n+($I523*'fnd base rates'!K$112)\n+($J523*'fnd base rates'!K$113)\n+($K523*'fnd base rates'!K$114)\n+($M523*'fnd base rates'!K$116)\n+($N523*'fnd base rates'!K$117)\n+($O523*'fnd base rates'!K$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,11)))\n*$R523","v":19765.322304000001},{"$f":"(($D523*'fnd base rates'!L$107)\n+($E523*'fnd base rates'!L$108)\n+($F523*'fnd base rates'!L$109)\n+($G523*'fnd base rates'!L$110)\n+($H523*'fnd base rates'!L$111)\n+($I523*'fnd base rates'!L$112)\n+($J523*'fnd base rates'!L$113)\n+($K523*'fnd base rates'!L$114)\n+($M523*'fnd base rates'!L$116)\n+($N523*'fnd base rates'!L$117)\n+($O523*'fnd base rates'!L$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,12)))","v":32352.915280000005},{"$f":"(($D523*'fnd base rates'!M$107)\n+($E523*'fnd base rates'!M$108)\n+($F523*'fnd base rates'!M$109)\n+($G523*'fnd base rates'!M$110)\n+($H523*'fnd base rates'!M$111)\n+($I523*'fnd base rates'!M$112)\n+($J523*'fnd base rates'!M$113)\n+($K523*'fnd base rates'!M$114)\n+($M523*'fnd base rates'!M$116)\n+($N523*'fnd base rates'!M$117)\n+($O523*'fnd base rates'!M$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U523:AE523)","v":223556.06025600003},null,{"$f":"B523","v":474097103},{"$f":"IF($B523<499999999,MID($B523,1,3),MID($B523,1,4))","v":"474"},{"$f":"IF($B523<499999999,MID($B523,4,3),MID($B523,5,3))","v":"097"},{"$f":"IF($B523<499999999,MID($B523,7,3),MID($B523,8,3))","v":"103"},{"$f":"IF(VLOOKUP(VALUE(IF(AH523<499999999,MID(AH523,4,3),MID(AH523,5,3))),distinfo,4)=R523,1,0)","v":1},16,{"$f":"AF523","v":223556.06025600003},{"$f":"IF(OR(AF523=0,AM523=0),0,ROUND(AN523/AM523,0))","v":13972},1027,12945,null,null,null,null,null,null,{"$f":"AY523-AW523","v":0},null,{"$f":"BA523-AY523","v":0}]
["474",474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D524","v":0},{"$f":"'fnd enro'!E524","v":0},{"$f":"'fnd enro'!F524","v":0},{"$f":"'fnd enro'!G524","v":0},{"$f":"'fnd enro'!H524","v":11},{"$f":"'fnd enro'!I524","v":23},{"$f":"'fnd enro'!J524","v":0},{"$f":"'fnd enro'!K524","v":1.3362000000000001},{"$f":"'fnd enro'!L524","v":0},{"$f":"'fnd enro'!M524","v":0},{"$f":"'fnd enro'!N524","v":0},{"$f":"'fnd enro'!O524","v":0},{"$f":"'fnd enro'!P524","v":21},{"$f":"'fnd enro'!R524","v":34},1,{"$f":"VALUE('fnd enro'!Q524)","v":10},null,{"$f":"(($D524*'fnd base rates'!C$107)\n+($E524*'fnd base rates'!C$108)\n+($F524*'fnd base rates'!C$109)\n+($G524*'fnd base rates'!C$110)\n+($H524*'fnd base rates'!C$111)\n+($I524*'fnd base rates'!C$112)\n+($J524*'fnd base rates'!C$113)\n+($K524*'fnd base rates'!C$114)\n+($M524*'fnd base rates'!C$116)\n+($N524*'fnd base rates'!C$117)\n+($O524*'fnd base rates'!C$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,3)))\n*$R524","v":21421.803042},{"$f":"(($D524*'fnd base rates'!D$107)\n+($E524*'fnd base rates'!D$108)\n+($F524*'fnd base rates'!D$109)\n+($G524*'fnd base rates'!D$110)\n+($H524*'fnd base rates'!D$111)\n+($I524*'fnd base rates'!D$112)\n+($J524*'fnd base rates'!D$113)\n+($K524*'fnd base rates'!D$114)\n+($M524*'fnd base rates'!D$116)\n+($N524*'fnd base rates'!D$117)\n+($O524*'fnd base rates'!D$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,4)))\n*$R524","v":37170.299999999996},{"$f":"(($D524*'fnd base rates'!E$107)\n+($E524*'fnd base rates'!E$108)\n+($F524*'fnd base rates'!E$109)\n+($G524*'fnd base rates'!E$110)\n+($H524*'fnd base rates'!E$111)\n+($I524*'fnd base rates'!E$112)\n+($J524*'fnd base rates'!E$113)\n+($K524*'fnd base rates'!E$114)\n+($M524*'fnd base rates'!E$116)\n+($N524*'fnd base rates'!E$117)\n+($O524*'fnd base rates'!E$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,5)))\n*$R524","v":254115.94315600002},{"$f":"(($D524*'fnd base rates'!F$107)\n+($E524*'fnd base rates'!F$108)\n+($F524*'fnd base rates'!F$109)\n+($G524*'fnd base rates'!F$110)\n+($H524*'fnd base rates'!F$111)\n+($I524*'fnd base rates'!F$112)\n+($J524*'fnd base rates'!F$113)\n+($K524*'fnd base rates'!F$114)\n+($M524*'fnd base rates'!F$116)\n+($N524*'fnd base rates'!F$117)\n+($O524*'fnd base rates'!F$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,6)))\n*$R524","v":33427.497484},{"$f":"(($D524*'fnd base rates'!G$107)\n+($E524*'fnd base rates'!G$108)\n+($F524*'fnd base rates'!G$109)\n+($G524*'fnd base rates'!G$110)\n+($H524*'fnd base rates'!G$111)\n+($I524*'fnd base rates'!G$112)\n+($J524*'fnd base rates'!G$113)\n+($K524*'fnd base rates'!G$114)\n+($M524*'fnd base rates'!G$116)\n+($N524*'fnd base rates'!G$117)\n+($O524*'fnd base rates'!G$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,7)))\n*$R524","v":10522.366256000001},{"$f":"(($D524*'fnd base rates'!H$107)\n+($E524*'fnd base rates'!H$108)\n+($F524*'fnd base rates'!H$109)\n+($G524*'fnd base rates'!H$110)\n+($H524*'fnd base rates'!H$111)\n+($I524*'fnd base rates'!H$112)\n+($J524*'fnd base rates'!H$113)\n+($K524*'fnd base rates'!H$114)\n+($M524*'fnd base rates'!H$116)\n+($N524*'fnd base rates'!H$117)\n+($O524*'fnd base rates'!H$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,8)))","v":26978.423239999996},{"$f":"(($D524*'fnd base rates'!I$107)\n+($E524*'fnd base rates'!I$108)\n+($F524*'fnd base rates'!I$109)\n+($G524*'fnd base rates'!I$110)\n+($H524*'fnd base rates'!I$111)\n+($I524*'fnd base rates'!I$112)\n+($J524*'fnd base rates'!I$113)\n+($K524*'fnd base rates'!I$114)\n+($M524*'fnd base rates'!I$116)\n+($N524*'fnd base rates'!I$117)\n+($O524*'fnd base rates'!I$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,9)))\n*$R524","v":18670.73},{"$f":"(($D524*'fnd base rates'!J$107)\n+($E524*'fnd base rates'!J$108)\n+($F524*'fnd base rates'!J$109)\n+($G524*'fnd base rates'!J$110)\n+($H524*'fnd base rates'!J$111)\n+($I524*'fnd base rates'!J$112)\n+($J524*'fnd base rates'!J$113)\n+($K524*'fnd base rates'!J$114)\n+($M524*'fnd base rates'!J$116)\n+($N524*'fnd base rates'!J$117)\n+($O524*'fnd base rates'!J$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,10)))\n*$R524","v":36634.85},{"$f":"(($D524*'fnd base rates'!K$107)\n+($E524*'fnd base rates'!K$108)\n+($F524*'fnd base rates'!K$109)\n+($G524*'fnd base rates'!K$110)\n+($H524*'fnd base rates'!K$111)\n+($I524*'fnd base rates'!K$112)\n+($J524*'fnd base rates'!K$113)\n+($K524*'fnd base rates'!K$114)\n+($M524*'fnd base rates'!K$116)\n+($N524*'fnd base rates'!K$117)\n+($O524*'fnd base rates'!K$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,11)))\n*$R524","v":41869.598645999999},{"$f":"(($D524*'fnd base rates'!L$107)\n+($E524*'fnd base rates'!L$108)\n+($F524*'fnd base rates'!L$109)\n+($G524*'fnd base rates'!L$110)\n+($H524*'fnd base rates'!L$111)\n+($I524*'fnd base rates'!L$112)\n+($J524*'fnd base rates'!L$113)\n+($K524*'fnd base rates'!L$114)\n+($M524*'fnd base rates'!L$116)\n+($N524*'fnd base rates'!L$117)\n+($O524*'fnd base rates'!L$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,12)))","v":75933.931219999999},{"$f":"(($D524*'fnd base rates'!M$107)\n+($E524*'fnd base rates'!M$108)\n+($F524*'fnd base rates'!M$109)\n+($G524*'fnd base rates'!M$110)\n+($H524*'fnd base rates'!M$111)\n+($I524*'fnd base rates'!M$112)\n+($J524*'fnd base rates'!M$113)\n+($K524*'fnd base rates'!M$114)\n+($M524*'fnd base rates'!M$116)\n+($N524*'fnd base rates'!M$117)\n+($O524*'fnd base rates'!M$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,13)))","v":0},556745.44304399996,null,474097153,"474","097","153",1,34,556745.44304399996,16375,-1511,17886,null,null,null,null,null,null,0,null,0]
["474",474097155,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D525","v":0},{"$f":"'fnd enro'!E525","v":0},{"$f":"'fnd enro'!F525","v":0},{"$f":"'fnd enro'!G525","v":0},{"$f":"'fnd enro'!H525","v":0},{"$f":"'fnd enro'!I525","v":1},{"$f":"'fnd enro'!J525","v":0},{"$f":"'fnd enro'!K525","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L525","v":0},{"$f":"'fnd enro'!M525","v":0},{"$f":"'fnd enro'!N525","v":0},{"$f":"'fnd enro'!O525","v":0},{"$f":"'fnd enro'!P525","v":1},{"$f":"'fnd enro'!R525","v":1},1,{"$f":"VALUE('fnd enro'!Q525)","v":2},null,{"$f":"(($D525*'fnd base rates'!C$107)\n+($E525*'fnd base rates'!C$108)\n+($F525*'fnd base rates'!C$109)\n+($G525*'fnd base rates'!C$110)\n+($H525*'fnd base rates'!C$111)\n+($I525*'fnd base rates'!C$112)\n+($J525*'fnd base rates'!C$113)\n+($K525*'fnd base rates'!C$114)\n+($M525*'fnd base rates'!C$116)\n+($N525*'fnd base rates'!C$117)\n+($O525*'fnd base rates'!C$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,3)))\n*$R525","v":628.73891299999991},{"$f":"(($D525*'fnd base rates'!D$107)\n+($E525*'fnd base rates'!D$108)\n+($F525*'fnd base rates'!D$109)\n+($G525*'fnd base rates'!D$110)\n+($H525*'fnd base rates'!D$111)\n+($I525*'fnd base rates'!D$112)\n+($J525*'fnd base rates'!D$113)\n+($K525*'fnd base rates'!D$114)\n+($M525*'fnd base rates'!D$116)\n+($N525*'fnd base rates'!D$117)\n+($O525*'fnd base rates'!D$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,4)))\n*$R525","v":1087.01},{"$f":"(($D525*'fnd base rates'!E$107)\n+($E525*'fnd base rates'!E$108)\n+($F525*'fnd base rates'!E$109)\n+($G525*'fnd base rates'!E$110)\n+($H525*'fnd base rates'!E$111)\n+($I525*'fnd base rates'!E$112)\n+($J525*'fnd base rates'!E$113)\n+($K525*'fnd base rates'!E$114)\n+($M525*'fnd base rates'!E$116)\n+($N525*'fnd base rates'!E$117)\n+($O525*'fnd base rates'!E$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,5)))\n*$R525","v":7910.9130340000002},{"$f":"(($D525*'fnd base rates'!F$107)\n+($E525*'fnd base rates'!F$108)\n+($F525*'fnd base rates'!F$109)\n+($G525*'fnd base rates'!F$110)\n+($H525*'fnd base rates'!F$111)\n+($I525*'fnd base rates'!F$112)\n+($J525*'fnd base rates'!F$113)\n+($K525*'fnd base rates'!F$114)\n+($M525*'fnd base rates'!F$116)\n+($N525*'fnd base rates'!F$117)\n+($O525*'fnd base rates'!F$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,6)))\n*$R525","v":945.98492600000009},{"$f":"(($D525*'fnd base rates'!G$107)\n+($E525*'fnd base rates'!G$108)\n+($F525*'fnd base rates'!G$109)\n+($G525*'fnd base rates'!G$110)\n+($H525*'fnd base rates'!G$111)\n+($I525*'fnd base rates'!G$112)\n+($J525*'fnd base rates'!G$113)\n+($K525*'fnd base rates'!G$114)\n+($M525*'fnd base rates'!G$116)\n+($N525*'fnd base rates'!G$117)\n+($O525*'fnd base rates'!G$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,7)))\n*$R525","v":304.98018400000001},{"$f":"(($D525*'fnd base rates'!H$107)\n+($E525*'fnd base rates'!H$108)\n+($F525*'fnd base rates'!H$109)\n+($G525*'fnd base rates'!H$110)\n+($H525*'fnd base rates'!H$111)\n+($I525*'fnd base rates'!H$112)\n+($J525*'fnd base rates'!H$113)\n+($K525*'fnd base rates'!H$114)\n+($M525*'fnd base rates'!H$116)\n+($N525*'fnd base rates'!H$117)\n+($O525*'fnd base rates'!H$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,8)))","v":897.41686000000004},{"$f":"(($D525*'fnd base rates'!I$107)\n+($E525*'fnd base rates'!I$108)\n+($F525*'fnd base rates'!I$109)\n+($G525*'fnd base rates'!I$110)\n+($H525*'fnd base rates'!I$111)\n+($I525*'fnd base rates'!I$112)\n+($J525*'fnd base rates'!I$113)\n+($K525*'fnd base rates'!I$114)\n+($M525*'fnd base rates'!I$116)\n+($N525*'fnd base rates'!I$117)\n+($O525*'fnd base rates'!I$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,9)))\n*$R525","v":560.5},{"$f":"(($D525*'fnd base rates'!J$107)\n+($E525*'fnd base rates'!J$108)\n+($F525*'fnd base rates'!J$109)\n+($G525*'fnd base rates'!J$110)\n+($H525*'fnd base rates'!J$111)\n+($I525*'fnd base rates'!J$112)\n+($J525*'fnd base rates'!J$113)\n+($K525*'fnd base rates'!J$114)\n+($M525*'fnd base rates'!J$116)\n+($N525*'fnd base rates'!J$117)\n+($O525*'fnd base rates'!J$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,10)))\n*$R525","v":1176.03},{"$f":"(($D525*'fnd base rates'!K$107)\n+($E525*'fnd base rates'!K$108)\n+($F525*'fnd base rates'!K$109)\n+($G525*'fnd base rates'!K$110)\n+($H525*'fnd base rates'!K$111)\n+($I525*'fnd base rates'!K$112)\n+($J525*'fnd base rates'!K$113)\n+($K525*'fnd base rates'!K$114)\n+($M525*'fnd base rates'!K$116)\n+($N525*'fnd base rates'!K$117)\n+($O525*'fnd base rates'!K$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,11)))\n*$R525","v":1220.4620190000001},{"$f":"(($D525*'fnd base rates'!L$107)\n+($E525*'fnd base rates'!L$108)\n+($F525*'fnd base rates'!L$109)\n+($G525*'fnd base rates'!L$110)\n+($H525*'fnd base rates'!L$111)\n+($I525*'fnd base rates'!L$112)\n+($J525*'fnd base rates'!L$113)\n+($K525*'fnd base rates'!L$114)\n+($M525*'fnd base rates'!L$116)\n+($N525*'fnd base rates'!L$117)\n+($O525*'fnd base rates'!L$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,12)))","v":2160.3953299999998},{"$f":"(($D525*'fnd base rates'!M$107)\n+($E525*'fnd base rates'!M$108)\n+($F525*'fnd base rates'!M$109)\n+($G525*'fnd base rates'!M$110)\n+($H525*'fnd base rates'!M$111)\n+($I525*'fnd base rates'!M$112)\n+($J525*'fnd base rates'!M$113)\n+($K525*'fnd base rates'!M$114)\n+($M525*'fnd base rates'!M$116)\n+($N525*'fnd base rates'!M$117)\n+($O525*'fnd base rates'!M$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,13)))","v":0},16892.431266000003,null,474097155,"474","097","155",1,1,16892.431266000003,16892,5277,11615,null,null,null,null,null,null,0,null,0]
["474",474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D526","v":0},{"$f":"'fnd enro'!E526","v":0},{"$f":"'fnd enro'!F526","v":0},{"$f":"'fnd enro'!G526","v":0},{"$f":"'fnd enro'!H526","v":5},{"$f":"'fnd enro'!I526","v":8},{"$f":"'fnd enro'!J526","v":0},{"$f":"'fnd enro'!K526","v":0.51090000000000002},{"$f":"'fnd enro'!L526","v":0},{"$f":"'fnd enro'!M526","v":0},{"$f":"'fnd enro'!N526","v":0},{"$f":"'fnd enro'!O526","v":0},{"$f":"'fnd enro'!P526","v":4},{"$f":"'fnd enro'!R526","v":13},1,{"$f":"VALUE('fnd enro'!Q526)","v":5},null,{"$f":"(($D526*'fnd base rates'!C$107)\n+($E526*'fnd base rates'!C$108)\n+($F526*'fnd base rates'!C$109)\n+($G526*'fnd base rates'!C$110)\n+($H526*'fnd base rates'!C$111)\n+($I526*'fnd base rates'!C$112)\n+($J526*'fnd base rates'!C$113)\n+($K526*'fnd base rates'!C$114)\n+($M526*'fnd base rates'!C$116)\n+($N526*'fnd base rates'!C$117)\n+($O526*'fnd base rates'!C$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,3)))\n*$R526","v":7677.9258690000006},{"$f":"(($D526*'fnd base rates'!D$107)\n+($E526*'fnd base rates'!D$108)\n+($F526*'fnd base rates'!D$109)\n+($G526*'fnd base rates'!D$110)\n+($H526*'fnd base rates'!D$111)\n+($I526*'fnd base rates'!D$112)\n+($J526*'fnd base rates'!D$113)\n+($K526*'fnd base rates'!D$114)\n+($M526*'fnd base rates'!D$116)\n+($N526*'fnd base rates'!D$117)\n+($O526*'fnd base rates'!D$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,4)))\n*$R526","v":11782.5},{"$f":"(($D526*'fnd base rates'!E$107)\n+($E526*'fnd base rates'!E$108)\n+($F526*'fnd base rates'!E$109)\n+($G526*'fnd base rates'!E$110)\n+($H526*'fnd base rates'!E$111)\n+($I526*'fnd base rates'!E$112)\n+($J526*'fnd base rates'!E$113)\n+($K526*'fnd base rates'!E$114)\n+($M526*'fnd base rates'!E$116)\n+($N526*'fnd base rates'!E$117)\n+($O526*'fnd base rates'!E$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,5)))\n*$R526","v":72221.989441999991},{"$f":"(($D526*'fnd base rates'!F$107)\n+($E526*'fnd base rates'!F$108)\n+($F526*'fnd base rates'!F$109)\n+($G526*'fnd base rates'!F$110)\n+($H526*'fnd base rates'!F$111)\n+($I526*'fnd base rates'!F$112)\n+($J526*'fnd base rates'!F$113)\n+($K526*'fnd base rates'!F$114)\n+($M526*'fnd base rates'!F$116)\n+($N526*'fnd base rates'!F$117)\n+($O526*'fnd base rates'!F$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,6)))\n*$R526","v":12872.354038000001},{"$f":"(($D526*'fnd base rates'!G$107)\n+($E526*'fnd base rates'!G$108)\n+($F526*'fnd base rates'!G$109)\n+($G526*'fnd base rates'!G$110)\n+($H526*'fnd base rates'!G$111)\n+($I526*'fnd base rates'!G$112)\n+($J526*'fnd base rates'!G$113)\n+($K526*'fnd base rates'!G$114)\n+($M526*'fnd base rates'!G$116)\n+($N526*'fnd base rates'!G$117)\n+($O526*'fnd base rates'!G$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,7)))\n*$R526","v":2876.4723920000001},{"$f":"(($D526*'fnd base rates'!H$107)\n+($E526*'fnd base rates'!H$108)\n+($F526*'fnd base rates'!H$109)\n+($G526*'fnd base rates'!H$110)\n+($H526*'fnd base rates'!H$111)\n+($I526*'fnd base rates'!H$112)\n+($J526*'fnd base rates'!H$113)\n+($K526*'fnd base rates'!H$114)\n+($M526*'fnd base rates'!H$116)\n+($N526*'fnd base rates'!H$117)\n+($O526*'fnd base rates'!H$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,8)))","v":9882.6391799999983},{"$f":"(($D526*'fnd base rates'!I$107)\n+($E526*'fnd base rates'!I$108)\n+($F526*'fnd base rates'!I$109)\n+($G526*'fnd base rates'!I$110)\n+($H526*'fnd base rates'!I$111)\n+($I526*'fnd base rates'!I$112)\n+($J526*'fnd base rates'!I$113)\n+($K526*'fnd base rates'!I$114)\n+($M526*'fnd base rates'!I$116)\n+($N526*'fnd base rates'!I$117)\n+($O526*'fnd base rates'!I$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,9)))\n*$R526","v":6144.47},{"$f":"(($D526*'fnd base rates'!J$107)\n+($E526*'fnd base rates'!J$108)\n+($F526*'fnd base rates'!J$109)\n+($G526*'fnd base rates'!J$110)\n+($H526*'fnd base rates'!J$111)\n+($I526*'fnd base rates'!J$112)\n+($J526*'fnd base rates'!J$113)\n+($K526*'fnd base rates'!J$114)\n+($M526*'fnd base rates'!J$116)\n+($N526*'fnd base rates'!J$117)\n+($O526*'fnd base rates'!J$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,10)))\n*$R526","v":8743.56},{"$f":"(($D526*'fnd base rates'!K$107)\n+($E526*'fnd base rates'!K$108)\n+($F526*'fnd base rates'!K$109)\n+($G526*'fnd base rates'!K$110)\n+($H526*'fnd base rates'!K$111)\n+($I526*'fnd base rates'!K$112)\n+($J526*'fnd base rates'!K$113)\n+($K526*'fnd base rates'!K$114)\n+($M526*'fnd base rates'!K$116)\n+($N526*'fnd base rates'!K$117)\n+($O526*'fnd base rates'!K$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,11)))\n*$R526","v":16035.956247},{"$f":"(($D526*'fnd base rates'!L$107)\n+($E526*'fnd base rates'!L$108)\n+($F526*'fnd base rates'!L$109)\n+($G526*'fnd base rates'!L$110)\n+($H526*'fnd base rates'!L$111)\n+($I526*'fnd base rates'!L$112)\n+($J526*'fnd base rates'!L$113)\n+($K526*'fnd base rates'!L$114)\n+($M526*'fnd base rates'!L$116)\n+($N526*'fnd base rates'!L$117)\n+($O526*'fnd base rates'!L$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,12)))","v":25131.599290000002},{"$f":"(($D526*'fnd base rates'!M$107)\n+($E526*'fnd base rates'!M$108)\n+($F526*'fnd base rates'!M$109)\n+($G526*'fnd base rates'!M$110)\n+($H526*'fnd base rates'!M$111)\n+($I526*'fnd base rates'!M$112)\n+($J526*'fnd base rates'!M$113)\n+($K526*'fnd base rates'!M$114)\n+($M526*'fnd base rates'!M$116)\n+($N526*'fnd base rates'!M$117)\n+($O526*'fnd base rates'!M$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,13)))","v":0},173369.46645800001,null,474097162,"474","097","162",1,13,173369.46645800001,13336,-3476,16812,null,null,null,null,null,null,0,null,0]
["474",474097226,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D527","v":0},{"$f":"'fnd enro'!E527","v":0},{"$f":"'fnd enro'!F527","v":0},{"$f":"'fnd enro'!G527","v":0},{"$f":"'fnd enro'!H527","v":1},{"$f":"'fnd enro'!I527","v":0},{"$f":"'fnd enro'!J527","v":0},{"$f":"'fnd enro'!K527","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L527","v":0},{"$f":"'fnd enro'!M527","v":0},{"$f":"'fnd enro'!N527","v":0},{"$f":"'fnd enro'!O527","v":0},{"$f":"'fnd enro'!P527","v":0},{"$f":"'fnd enro'!R527","v":1},1,{"$f":"VALUE('fnd enro'!Q527)","v":9},null,{"$f":"(($D527*'fnd base rates'!C$107)\n+($E527*'fnd base rates'!C$108)\n+($F527*'fnd base rates'!C$109)\n+($G527*'fnd base rates'!C$110)\n+($H527*'fnd base rates'!C$111)\n+($I527*'fnd base rates'!C$112)\n+($J527*'fnd base rates'!C$113)\n+($K527*'fnd base rates'!C$114)\n+($M527*'fnd base rates'!C$116)\n+($N527*'fnd base rates'!C$117)\n+($O527*'fnd base rates'!C$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,3)))\n*$R527","v":570.33891299999993},{"$f":"(($D527*'fnd base rates'!D$107)\n+($E527*'fnd base rates'!D$108)\n+($F527*'fnd base rates'!D$109)\n+($G527*'fnd base rates'!D$110)\n+($H527*'fnd base rates'!D$111)\n+($I527*'fnd base rates'!D$112)\n+($J527*'fnd base rates'!D$113)\n+($K527*'fnd base rates'!D$114)\n+($M527*'fnd base rates'!D$116)\n+($N527*'fnd base rates'!D$117)\n+($O527*'fnd base rates'!D$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,4)))\n*$R527","v":810.3},{"$f":"(($D527*'fnd base rates'!E$107)\n+($E527*'fnd base rates'!E$108)\n+($F527*'fnd base rates'!E$109)\n+($G527*'fnd base rates'!E$110)\n+($H527*'fnd base rates'!E$111)\n+($I527*'fnd base rates'!E$112)\n+($J527*'fnd base rates'!E$113)\n+($K527*'fnd base rates'!E$114)\n+($M527*'fnd base rates'!E$116)\n+($N527*'fnd base rates'!E$117)\n+($O527*'fnd base rates'!E$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,5)))\n*$R527","v":3671.113034},{"$f":"(($D527*'fnd base rates'!F$107)\n+($E527*'fnd base rates'!F$108)\n+($F527*'fnd base rates'!F$109)\n+($G527*'fnd base rates'!F$110)\n+($H527*'fnd base rates'!F$111)\n+($I527*'fnd base rates'!F$112)\n+($J527*'fnd base rates'!F$113)\n+($K527*'fnd base rates'!F$114)\n+($M527*'fnd base rates'!F$116)\n+($N527*'fnd base rates'!F$117)\n+($O527*'fnd base rates'!F$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,6)))\n*$R527","v":1060.8949259999999},{"$f":"(($D527*'fnd base rates'!G$107)\n+($E527*'fnd base rates'!G$108)\n+($F527*'fnd base rates'!G$109)\n+($G527*'fnd base rates'!G$110)\n+($H527*'fnd base rates'!G$111)\n+($I527*'fnd base rates'!G$112)\n+($J527*'fnd base rates'!G$113)\n+($K527*'fnd base rates'!G$114)\n+($M527*'fnd base rates'!G$116)\n+($N527*'fnd base rates'!G$117)\n+($O527*'fnd base rates'!G$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,7)))\n*$R527","v":178.75018399999999},{"$f":"(($D527*'fnd base rates'!H$107)\n+($E527*'fnd base rates'!H$108)\n+($F527*'fnd base rates'!H$109)\n+($G527*'fnd base rates'!H$110)\n+($H527*'fnd base rates'!H$111)\n+($I527*'fnd base rates'!H$112)\n+($J527*'fnd base rates'!H$113)\n+($K527*'fnd base rates'!H$114)\n+($M527*'fnd base rates'!H$116)\n+($N527*'fnd base rates'!H$117)\n+($O527*'fnd base rates'!H$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D527*'fnd base rates'!I$107)\n+($E527*'fnd base rates'!I$108)\n+($F527*'fnd base rates'!I$109)\n+($G527*'fnd base rates'!I$110)\n+($H527*'fnd base rates'!I$111)\n+($I527*'fnd base rates'!I$112)\n+($J527*'fnd base rates'!I$113)\n+($K527*'fnd base rates'!I$114)\n+($M527*'fnd base rates'!I$116)\n+($N527*'fnd base rates'!I$117)\n+($O527*'fnd base rates'!I$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,9)))\n*$R527","v":408.39},{"$f":"(($D527*'fnd base rates'!J$107)\n+($E527*'fnd base rates'!J$108)\n+($F527*'fnd base rates'!J$109)\n+($G527*'fnd base rates'!J$110)\n+($H527*'fnd base rates'!J$111)\n+($I527*'fnd base rates'!J$112)\n+($J527*'fnd base rates'!J$113)\n+($K527*'fnd base rates'!J$114)\n+($M527*'fnd base rates'!J$116)\n+($N527*'fnd base rates'!J$117)\n+($O527*'fnd base rates'!J$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,10)))\n*$R527","v":263.52},{"$f":"(($D527*'fnd base rates'!K$107)\n+($E527*'fnd base rates'!K$108)\n+($F527*'fnd base rates'!K$109)\n+($G527*'fnd base rates'!K$110)\n+($H527*'fnd base rates'!K$111)\n+($I527*'fnd base rates'!K$112)\n+($J527*'fnd base rates'!K$113)\n+($K527*'fnd base rates'!K$114)\n+($M527*'fnd base rates'!K$116)\n+($N527*'fnd base rates'!K$117)\n+($O527*'fnd base rates'!K$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,11)))\n*$R527","v":1254.4520190000001},{"$f":"(($D527*'fnd base rates'!L$107)\n+($E527*'fnd base rates'!L$108)\n+($F527*'fnd base rates'!L$109)\n+($G527*'fnd base rates'!L$110)\n+($H527*'fnd base rates'!L$111)\n+($I527*'fnd base rates'!L$112)\n+($J527*'fnd base rates'!L$113)\n+($K527*'fnd base rates'!L$114)\n+($M527*'fnd base rates'!L$116)\n+($N527*'fnd base rates'!L$117)\n+($O527*'fnd base rates'!L$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D527*'fnd base rates'!M$107)\n+($E527*'fnd base rates'!M$108)\n+($F527*'fnd base rates'!M$109)\n+($G527*'fnd base rates'!M$110)\n+($H527*'fnd base rates'!M$111)\n+($I527*'fnd base rates'!M$112)\n+($J527*'fnd base rates'!M$113)\n+($K527*'fnd base rates'!M$114)\n+($M527*'fnd base rates'!M$116)\n+($N527*'fnd base rates'!M$117)\n+($O527*'fnd base rates'!M$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,13)))","v":0},10664.291266,null,474097226,"474","097","226",1,1,10664.291266,10664,-3308,13972,null,null,null,null,null,null,0,null,0]
["474",474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D528","v":0},{"$f":"'fnd enro'!E528","v":0},{"$f":"'fnd enro'!F528","v":0},{"$f":"'fnd enro'!G528","v":0},{"$f":"'fnd enro'!H528","v":3},{"$f":"'fnd enro'!I528","v":9},{"$f":"'fnd enro'!J528","v":0},{"$f":"'fnd enro'!K528","v":0.47160000000000002},{"$f":"'fnd enro'!L528","v":0},{"$f":"'fnd enro'!M528","v":0},{"$f":"'fnd enro'!N528","v":0},{"$f":"'fnd enro'!O528","v":0},{"$f":"'fnd enro'!P528","v":9},{"$f":"'fnd enro'!R528","v":12},1,{"$f":"VALUE('fnd enro'!Q528)","v":10},null,{"$f":"(($D528*'fnd base rates'!C$107)\n+($E528*'fnd base rates'!C$108)\n+($F528*'fnd base rates'!C$109)\n+($G528*'fnd base rates'!C$110)\n+($H528*'fnd base rates'!C$111)\n+($I528*'fnd base rates'!C$112)\n+($J528*'fnd base rates'!C$113)\n+($K528*'fnd base rates'!C$114)\n+($M528*'fnd base rates'!C$116)\n+($N528*'fnd base rates'!C$117)\n+($O528*'fnd base rates'!C$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,3)))\n*$R528","v":7714.1869559999986},{"$f":"(($D528*'fnd base rates'!D$107)\n+($E528*'fnd base rates'!D$108)\n+($F528*'fnd base rates'!D$109)\n+($G528*'fnd base rates'!D$110)\n+($H528*'fnd base rates'!D$111)\n+($I528*'fnd base rates'!D$112)\n+($J528*'fnd base rates'!D$113)\n+($K528*'fnd base rates'!D$114)\n+($M528*'fnd base rates'!D$116)\n+($N528*'fnd base rates'!D$117)\n+($O528*'fnd base rates'!D$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,4)))\n*$R528","v":13846.5},{"$f":"(($D528*'fnd base rates'!E$107)\n+($E528*'fnd base rates'!E$108)\n+($F528*'fnd base rates'!E$109)\n+($G528*'fnd base rates'!E$110)\n+($H528*'fnd base rates'!E$111)\n+($I528*'fnd base rates'!E$112)\n+($J528*'fnd base rates'!E$113)\n+($K528*'fnd base rates'!E$114)\n+($M528*'fnd base rates'!E$116)\n+($N528*'fnd base rates'!E$117)\n+($O528*'fnd base rates'!E$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,5)))\n*$R528","v":98148.036408000014},{"$f":"(($D528*'fnd base rates'!F$107)\n+($E528*'fnd base rates'!F$108)\n+($F528*'fnd base rates'!F$109)\n+($G528*'fnd base rates'!F$110)\n+($H528*'fnd base rates'!F$111)\n+($I528*'fnd base rates'!F$112)\n+($J528*'fnd base rates'!F$113)\n+($K528*'fnd base rates'!F$114)\n+($M528*'fnd base rates'!F$116)\n+($N528*'fnd base rates'!F$117)\n+($O528*'fnd base rates'!F$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,6)))\n*$R528","v":11696.549112000001},{"$f":"(($D528*'fnd base rates'!G$107)\n+($E528*'fnd base rates'!G$108)\n+($F528*'fnd base rates'!G$109)\n+($G528*'fnd base rates'!G$110)\n+($H528*'fnd base rates'!G$111)\n+($I528*'fnd base rates'!G$112)\n+($J528*'fnd base rates'!G$113)\n+($K528*'fnd base rates'!G$114)\n+($M528*'fnd base rates'!G$116)\n+($N528*'fnd base rates'!G$117)\n+($O528*'fnd base rates'!G$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,7)))\n*$R528","v":4054.0822079999998},{"$f":"(($D528*'fnd base rates'!H$107)\n+($E528*'fnd base rates'!H$108)\n+($F528*'fnd base rates'!H$109)\n+($G528*'fnd base rates'!H$110)\n+($H528*'fnd base rates'!H$111)\n+($I528*'fnd base rates'!H$112)\n+($J528*'fnd base rates'!H$113)\n+($K528*'fnd base rates'!H$114)\n+($M528*'fnd base rates'!H$116)\n+($N528*'fnd base rates'!H$117)\n+($O528*'fnd base rates'!H$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,8)))","v":9859.3123200000009},{"$f":"(($D528*'fnd base rates'!I$107)\n+($E528*'fnd base rates'!I$108)\n+($F528*'fnd base rates'!I$109)\n+($G528*'fnd base rates'!I$110)\n+($H528*'fnd base rates'!I$111)\n+($I528*'fnd base rates'!I$112)\n+($J528*'fnd base rates'!I$113)\n+($K528*'fnd base rates'!I$114)\n+($M528*'fnd base rates'!I$116)\n+($N528*'fnd base rates'!I$117)\n+($O528*'fnd base rates'!I$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,9)))\n*$R528","v":6914.97},{"$f":"(($D528*'fnd base rates'!J$107)\n+($E528*'fnd base rates'!J$108)\n+($F528*'fnd base rates'!J$109)\n+($G528*'fnd base rates'!J$110)\n+($H528*'fnd base rates'!J$111)\n+($I528*'fnd base rates'!J$112)\n+($J528*'fnd base rates'!J$113)\n+($K528*'fnd base rates'!J$114)\n+($M528*'fnd base rates'!J$116)\n+($N528*'fnd base rates'!J$117)\n+($O528*'fnd base rates'!J$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,10)))\n*$R528","v":14728.050000000001},{"$f":"(($D528*'fnd base rates'!K$107)\n+($E528*'fnd base rates'!K$108)\n+($F528*'fnd base rates'!K$109)\n+($G528*'fnd base rates'!K$110)\n+($H528*'fnd base rates'!K$111)\n+($I528*'fnd base rates'!K$112)\n+($J528*'fnd base rates'!K$113)\n+($K528*'fnd base rates'!K$114)\n+($M528*'fnd base rates'!K$116)\n+($N528*'fnd base rates'!K$117)\n+($O528*'fnd base rates'!K$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,11)))\n*$R528","v":14747.514228},{"$f":"(($D528*'fnd base rates'!L$107)\n+($E528*'fnd base rates'!L$108)\n+($F528*'fnd base rates'!L$109)\n+($G528*'fnd base rates'!L$110)\n+($H528*'fnd base rates'!L$111)\n+($I528*'fnd base rates'!L$112)\n+($J528*'fnd base rates'!L$113)\n+($K528*'fnd base rates'!L$114)\n+($M528*'fnd base rates'!L$116)\n+($N528*'fnd base rates'!L$117)\n+($O528*'fnd base rates'!L$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,12)))","v":27844.053959999997},{"$f":"(($D528*'fnd base rates'!M$107)\n+($E528*'fnd base rates'!M$108)\n+($F528*'fnd base rates'!M$109)\n+($G528*'fnd base rates'!M$110)\n+($H528*'fnd base rates'!M$111)\n+($I528*'fnd base rates'!M$112)\n+($J528*'fnd base rates'!M$113)\n+($K528*'fnd base rates'!M$114)\n+($M528*'fnd base rates'!M$116)\n+($N528*'fnd base rates'!M$117)\n+($O528*'fnd base rates'!M$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,13)))","v":0},209553.25519200001,null,474097343,"474","097","343",1,12,209553.25519200001,17463,1088,16375,null,null,null,null,null,null,0,null,0]
["474",474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D529","v":0},{"$f":"'fnd enro'!E529","v":0},{"$f":"'fnd enro'!F529","v":0},{"$f":"'fnd enro'!G529","v":0},{"$f":"'fnd enro'!H529","v":2},{"$f":"'fnd enro'!I529","v":6},{"$f":"'fnd enro'!J529","v":0},{"$f":"'fnd enro'!K529","v":0.31440000000000001},{"$f":"'fnd enro'!L529","v":0},{"$f":"'fnd enro'!M529","v":0},{"$f":"'fnd enro'!N529","v":0},{"$f":"'fnd enro'!O529","v":0},{"$f":"'fnd enro'!P529","v":4},{"$f":"'fnd enro'!R529","v":8},1,{"$f":"VALUE('fnd enro'!Q529)","v":5},null,{"$f":"(($D529*'fnd base rates'!C$107)\n+($E529*'fnd base rates'!C$108)\n+($F529*'fnd base rates'!C$109)\n+($G529*'fnd base rates'!C$110)\n+($H529*'fnd base rates'!C$111)\n+($I529*'fnd base rates'!C$112)\n+($J529*'fnd base rates'!C$113)\n+($K529*'fnd base rates'!C$114)\n+($M529*'fnd base rates'!C$116)\n+($N529*'fnd base rates'!C$117)\n+($O529*'fnd base rates'!C$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,3)))\n*$R529","v":4826.231303999999},{"$f":"(($D529*'fnd base rates'!D$107)\n+($E529*'fnd base rates'!D$108)\n+($F529*'fnd base rates'!D$109)\n+($G529*'fnd base rates'!D$110)\n+($H529*'fnd base rates'!D$111)\n+($I529*'fnd base rates'!D$112)\n+($J529*'fnd base rates'!D$113)\n+($K529*'fnd base rates'!D$114)\n+($M529*'fnd base rates'!D$116)\n+($N529*'fnd base rates'!D$117)\n+($O529*'fnd base rates'!D$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,4)))\n*$R529","v":7731},{"$f":"(($D529*'fnd base rates'!E$107)\n+($E529*'fnd base rates'!E$108)\n+($F529*'fnd base rates'!E$109)\n+($G529*'fnd base rates'!E$110)\n+($H529*'fnd base rates'!E$111)\n+($I529*'fnd base rates'!E$112)\n+($J529*'fnd base rates'!E$113)\n+($K529*'fnd base rates'!E$114)\n+($M529*'fnd base rates'!E$116)\n+($N529*'fnd base rates'!E$117)\n+($O529*'fnd base rates'!E$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,5)))\n*$R529","v":50789.244271999996},{"$f":"(($D529*'fnd base rates'!F$107)\n+($E529*'fnd base rates'!F$108)\n+($F529*'fnd base rates'!F$109)\n+($G529*'fnd base rates'!F$110)\n+($H529*'fnd base rates'!F$111)\n+($I529*'fnd base rates'!F$112)\n+($J529*'fnd base rates'!F$113)\n+($K529*'fnd base rates'!F$114)\n+($M529*'fnd base rates'!F$116)\n+($N529*'fnd base rates'!F$117)\n+($O529*'fnd base rates'!F$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,6)))\n*$R529","v":7797.6994080000004},{"$f":"(($D529*'fnd base rates'!G$107)\n+($E529*'fnd base rates'!G$108)\n+($F529*'fnd base rates'!G$109)\n+($G529*'fnd base rates'!G$110)\n+($H529*'fnd base rates'!G$111)\n+($I529*'fnd base rates'!G$112)\n+($J529*'fnd base rates'!G$113)\n+($K529*'fnd base rates'!G$114)\n+($M529*'fnd base rates'!G$116)\n+($N529*'fnd base rates'!G$117)\n+($O529*'fnd base rates'!G$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,7)))\n*$R529","v":1992.381472},{"$f":"(($D529*'fnd base rates'!H$107)\n+($E529*'fnd base rates'!H$108)\n+($F529*'fnd base rates'!H$109)\n+($G529*'fnd base rates'!H$110)\n+($H529*'fnd base rates'!H$111)\n+($I529*'fnd base rates'!H$112)\n+($J529*'fnd base rates'!H$113)\n+($K529*'fnd base rates'!H$114)\n+($M529*'fnd base rates'!H$116)\n+($N529*'fnd base rates'!H$117)\n+($O529*'fnd base rates'!H$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,8)))","v":6463.9548800000002},{"$f":"(($D529*'fnd base rates'!I$107)\n+($E529*'fnd base rates'!I$108)\n+($F529*'fnd base rates'!I$109)\n+($G529*'fnd base rates'!I$110)\n+($H529*'fnd base rates'!I$111)\n+($I529*'fnd base rates'!I$112)\n+($J529*'fnd base rates'!I$113)\n+($K529*'fnd base rates'!I$114)\n+($M529*'fnd base rates'!I$116)\n+($N529*'fnd base rates'!I$117)\n+($O529*'fnd base rates'!I$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,9)))\n*$R529","v":4017.06},{"$f":"(($D529*'fnd base rates'!J$107)\n+($E529*'fnd base rates'!J$108)\n+($F529*'fnd base rates'!J$109)\n+($G529*'fnd base rates'!J$110)\n+($H529*'fnd base rates'!J$111)\n+($I529*'fnd base rates'!J$112)\n+($J529*'fnd base rates'!J$113)\n+($K529*'fnd base rates'!J$114)\n+($M529*'fnd base rates'!J$116)\n+($N529*'fnd base rates'!J$117)\n+($O529*'fnd base rates'!J$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,10)))\n*$R529","v":6737.68},{"$f":"(($D529*'fnd base rates'!K$107)\n+($E529*'fnd base rates'!K$108)\n+($F529*'fnd base rates'!K$109)\n+($G529*'fnd base rates'!K$110)\n+($H529*'fnd base rates'!K$111)\n+($I529*'fnd base rates'!K$112)\n+($J529*'fnd base rates'!K$113)\n+($K529*'fnd base rates'!K$114)\n+($M529*'fnd base rates'!K$116)\n+($N529*'fnd base rates'!K$117)\n+($O529*'fnd base rates'!K$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,11)))\n*$R529","v":9831.6761520000018},{"$f":"(($D529*'fnd base rates'!L$107)\n+($E529*'fnd base rates'!L$108)\n+($F529*'fnd base rates'!L$109)\n+($G529*'fnd base rates'!L$110)\n+($H529*'fnd base rates'!L$111)\n+($I529*'fnd base rates'!L$112)\n+($J529*'fnd base rates'!L$113)\n+($K529*'fnd base rates'!L$114)\n+($M529*'fnd base rates'!L$116)\n+($N529*'fnd base rates'!L$117)\n+($O529*'fnd base rates'!L$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,12)))","v":16058.982639999998},{"$f":"(($D529*'fnd base rates'!M$107)\n+($E529*'fnd base rates'!M$108)\n+($F529*'fnd base rates'!M$109)\n+($G529*'fnd base rates'!M$110)\n+($H529*'fnd base rates'!M$111)\n+($I529*'fnd base rates'!M$112)\n+($J529*'fnd base rates'!M$113)\n+($K529*'fnd base rates'!M$114)\n+($M529*'fnd base rates'!M$116)\n+($N529*'fnd base rates'!M$117)\n+($O529*'fnd base rates'!M$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,13)))","v":0},116245.91012799999,null,474097610,"474","097","610",1,8,116245.91012799999,14531,-2361,16892,null,null,null,null,null,null,0,null,0]
["474",474097620,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D530","v":0},{"$f":"'fnd enro'!E530","v":0},{"$f":"'fnd enro'!F530","v":0},{"$f":"'fnd enro'!G530","v":0},{"$f":"'fnd enro'!H530","v":0},{"$f":"'fnd enro'!I530","v":2},{"$f":"'fnd enro'!J530","v":0},{"$f":"'fnd enro'!K530","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L530","v":0},{"$f":"'fnd enro'!M530","v":0},{"$f":"'fnd enro'!N530","v":0},{"$f":"'fnd enro'!O530","v":0},{"$f":"'fnd enro'!P530","v":0},{"$f":"'fnd enro'!R530","v":2},1,{"$f":"VALUE('fnd enro'!Q530)","v":4},null,{"$f":"(($D530*'fnd base rates'!C$107)\n+($E530*'fnd base rates'!C$108)\n+($F530*'fnd base rates'!C$109)\n+($G530*'fnd base rates'!C$110)\n+($H530*'fnd base rates'!C$111)\n+($I530*'fnd base rates'!C$112)\n+($J530*'fnd base rates'!C$113)\n+($K530*'fnd base rates'!C$114)\n+($M530*'fnd base rates'!C$116)\n+($N530*'fnd base rates'!C$117)\n+($O530*'fnd base rates'!C$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,3)))\n*$R530","v":1140.6778259999999},{"$f":"(($D530*'fnd base rates'!D$107)\n+($E530*'fnd base rates'!D$108)\n+($F530*'fnd base rates'!D$109)\n+($G530*'fnd base rates'!D$110)\n+($H530*'fnd base rates'!D$111)\n+($I530*'fnd base rates'!D$112)\n+($J530*'fnd base rates'!D$113)\n+($K530*'fnd base rates'!D$114)\n+($M530*'fnd base rates'!D$116)\n+($N530*'fnd base rates'!D$117)\n+($O530*'fnd base rates'!D$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,4)))\n*$R530","v":1620.6},{"$f":"(($D530*'fnd base rates'!E$107)\n+($E530*'fnd base rates'!E$108)\n+($F530*'fnd base rates'!E$109)\n+($G530*'fnd base rates'!E$110)\n+($H530*'fnd base rates'!E$111)\n+($I530*'fnd base rates'!E$112)\n+($J530*'fnd base rates'!E$113)\n+($K530*'fnd base rates'!E$114)\n+($M530*'fnd base rates'!E$116)\n+($N530*'fnd base rates'!E$117)\n+($O530*'fnd base rates'!E$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,5)))\n*$R530","v":10419.406068},{"$f":"(($D530*'fnd base rates'!F$107)\n+($E530*'fnd base rates'!F$108)\n+($F530*'fnd base rates'!F$109)\n+($G530*'fnd base rates'!F$110)\n+($H530*'fnd base rates'!F$111)\n+($I530*'fnd base rates'!F$112)\n+($J530*'fnd base rates'!F$113)\n+($K530*'fnd base rates'!F$114)\n+($M530*'fnd base rates'!F$116)\n+($N530*'fnd base rates'!F$117)\n+($O530*'fnd base rates'!F$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,6)))\n*$R530","v":1891.9698520000002},{"$f":"(($D530*'fnd base rates'!G$107)\n+($E530*'fnd base rates'!G$108)\n+($F530*'fnd base rates'!G$109)\n+($G530*'fnd base rates'!G$110)\n+($H530*'fnd base rates'!G$111)\n+($I530*'fnd base rates'!G$112)\n+($J530*'fnd base rates'!G$113)\n+($K530*'fnd base rates'!G$114)\n+($M530*'fnd base rates'!G$116)\n+($N530*'fnd base rates'!G$117)\n+($O530*'fnd base rates'!G$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,7)))\n*$R530","v":347.84036800000001},{"$f":"(($D530*'fnd base rates'!H$107)\n+($E530*'fnd base rates'!H$108)\n+($F530*'fnd base rates'!H$109)\n+($G530*'fnd base rates'!H$110)\n+($H530*'fnd base rates'!H$111)\n+($I530*'fnd base rates'!H$112)\n+($J530*'fnd base rates'!H$113)\n+($K530*'fnd base rates'!H$114)\n+($M530*'fnd base rates'!H$116)\n+($N530*'fnd base rates'!H$117)\n+($O530*'fnd base rates'!H$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D530*'fnd base rates'!I$107)\n+($E530*'fnd base rates'!I$108)\n+($F530*'fnd base rates'!I$109)\n+($G530*'fnd base rates'!I$110)\n+($H530*'fnd base rates'!I$111)\n+($I530*'fnd base rates'!I$112)\n+($J530*'fnd base rates'!I$113)\n+($K530*'fnd base rates'!I$114)\n+($M530*'fnd base rates'!I$116)\n+($N530*'fnd base rates'!I$117)\n+($O530*'fnd base rates'!I$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,9)))\n*$R530","v":902.24},{"$f":"(($D530*'fnd base rates'!J$107)\n+($E530*'fnd base rates'!J$108)\n+($F530*'fnd base rates'!J$109)\n+($G530*'fnd base rates'!J$110)\n+($H530*'fnd base rates'!J$111)\n+($I530*'fnd base rates'!J$112)\n+($J530*'fnd base rates'!J$113)\n+($K530*'fnd base rates'!J$114)\n+($M530*'fnd base rates'!J$116)\n+($N530*'fnd base rates'!J$117)\n+($O530*'fnd base rates'!J$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,10)))\n*$R530","v":1215.32},{"$f":"(($D530*'fnd base rates'!K$107)\n+($E530*'fnd base rates'!K$108)\n+($F530*'fnd base rates'!K$109)\n+($G530*'fnd base rates'!K$110)\n+($H530*'fnd base rates'!K$111)\n+($I530*'fnd base rates'!K$112)\n+($J530*'fnd base rates'!K$113)\n+($K530*'fnd base rates'!K$114)\n+($M530*'fnd base rates'!K$116)\n+($N530*'fnd base rates'!K$117)\n+($O530*'fnd base rates'!K$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,11)))\n*$R530","v":2440.9240380000001},{"$f":"(($D530*'fnd base rates'!L$107)\n+($E530*'fnd base rates'!L$108)\n+($F530*'fnd base rates'!L$109)\n+($G530*'fnd base rates'!L$110)\n+($H530*'fnd base rates'!L$111)\n+($I530*'fnd base rates'!L$112)\n+($J530*'fnd base rates'!L$113)\n+($K530*'fnd base rates'!L$114)\n+($M530*'fnd base rates'!L$116)\n+($N530*'fnd base rates'!L$117)\n+($O530*'fnd base rates'!L$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D530*'fnd base rates'!M$107)\n+($E530*'fnd base rates'!M$108)\n+($F530*'fnd base rates'!M$109)\n+($G530*'fnd base rates'!M$110)\n+($H530*'fnd base rates'!M$111)\n+($I530*'fnd base rates'!M$112)\n+($J530*'fnd base rates'!M$113)\n+($K530*'fnd base rates'!M$114)\n+($M530*'fnd base rates'!M$116)\n+($N530*'fnd base rates'!M$117)\n+($O530*'fnd base rates'!M$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,13)))","v":0},25130.682532000003,null,474097620,"474","097","620",1,2,25130.682532000003,12565,-771,13336,null,null,null,null,null,null,0,null,0]
["474",474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D531","v":0},{"$f":"'fnd enro'!E531","v":0},{"$f":"'fnd enro'!F531","v":0},{"$f":"'fnd enro'!G531","v":0},{"$f":"'fnd enro'!H531","v":0},{"$f":"'fnd enro'!I531","v":2},{"$f":"'fnd enro'!J531","v":0},{"$f":"'fnd enro'!K531","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L531","v":0},{"$f":"'fnd enro'!M531","v":0},{"$f":"'fnd enro'!N531","v":0},{"$f":"'fnd enro'!O531","v":0},{"$f":"'fnd enro'!P531","v":1},{"$f":"'fnd enro'!R531","v":2},1,{"$f":"VALUE('fnd enro'!Q531)","v":7},null,{"$f":"(($D531*'fnd base rates'!C$107)\n+($E531*'fnd base rates'!C$108)\n+($F531*'fnd base rates'!C$109)\n+($G531*'fnd base rates'!C$110)\n+($H531*'fnd base rates'!C$111)\n+($I531*'fnd base rates'!C$112)\n+($J531*'fnd base rates'!C$113)\n+($K531*'fnd base rates'!C$114)\n+($M531*'fnd base rates'!C$116)\n+($N531*'fnd base rates'!C$117)\n+($O531*'fnd base rates'!C$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,3)))\n*$R531","v":1219.4078259999999},{"$f":"(($D531*'fnd base rates'!D$107)\n+($E531*'fnd base rates'!D$108)\n+($F531*'fnd base rates'!D$109)\n+($G531*'fnd base rates'!D$110)\n+($H531*'fnd base rates'!D$111)\n+($I531*'fnd base rates'!D$112)\n+($J531*'fnd base rates'!D$113)\n+($K531*'fnd base rates'!D$114)\n+($M531*'fnd base rates'!D$116)\n+($N531*'fnd base rates'!D$117)\n+($O531*'fnd base rates'!D$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,4)))\n*$R531","v":1993.62},{"$f":"(($D531*'fnd base rates'!E$107)\n+($E531*'fnd base rates'!E$108)\n+($F531*'fnd base rates'!E$109)\n+($G531*'fnd base rates'!E$110)\n+($H531*'fnd base rates'!E$111)\n+($I531*'fnd base rates'!E$112)\n+($J531*'fnd base rates'!E$113)\n+($K531*'fnd base rates'!E$114)\n+($M531*'fnd base rates'!E$116)\n+($N531*'fnd base rates'!E$117)\n+($O531*'fnd base rates'!E$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,5)))\n*$R531","v":14060.846068000001},{"$f":"(($D531*'fnd base rates'!F$107)\n+($E531*'fnd base rates'!F$108)\n+($F531*'fnd base rates'!F$109)\n+($G531*'fnd base rates'!F$110)\n+($H531*'fnd base rates'!F$111)\n+($I531*'fnd base rates'!F$112)\n+($J531*'fnd base rates'!F$113)\n+($K531*'fnd base rates'!F$114)\n+($M531*'fnd base rates'!F$116)\n+($N531*'fnd base rates'!F$117)\n+($O531*'fnd base rates'!F$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,6)))\n*$R531","v":1891.9698520000002},{"$f":"(($D531*'fnd base rates'!G$107)\n+($E531*'fnd base rates'!G$108)\n+($F531*'fnd base rates'!G$109)\n+($G531*'fnd base rates'!G$110)\n+($H531*'fnd base rates'!G$111)\n+($I531*'fnd base rates'!G$112)\n+($J531*'fnd base rates'!G$113)\n+($K531*'fnd base rates'!G$114)\n+($M531*'fnd base rates'!G$116)\n+($N531*'fnd base rates'!G$117)\n+($O531*'fnd base rates'!G$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,7)))\n*$R531","v":524.50036799999998},{"$f":"(($D531*'fnd base rates'!H$107)\n+($E531*'fnd base rates'!H$108)\n+($F531*'fnd base rates'!H$109)\n+($G531*'fnd base rates'!H$110)\n+($H531*'fnd base rates'!H$111)\n+($I531*'fnd base rates'!H$112)\n+($J531*'fnd base rates'!H$113)\n+($K531*'fnd base rates'!H$114)\n+($M531*'fnd base rates'!H$116)\n+($N531*'fnd base rates'!H$117)\n+($O531*'fnd base rates'!H$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,8)))","v":1781.7337199999999},{"$f":"(($D531*'fnd base rates'!I$107)\n+($E531*'fnd base rates'!I$108)\n+($F531*'fnd base rates'!I$109)\n+($G531*'fnd base rates'!I$110)\n+($H531*'fnd base rates'!I$111)\n+($I531*'fnd base rates'!I$112)\n+($J531*'fnd base rates'!I$113)\n+($K531*'fnd base rates'!I$114)\n+($M531*'fnd base rates'!I$116)\n+($N531*'fnd base rates'!I$117)\n+($O531*'fnd base rates'!I$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,9)))\n*$R531","v":1049.69},{"$f":"(($D531*'fnd base rates'!J$107)\n+($E531*'fnd base rates'!J$108)\n+($F531*'fnd base rates'!J$109)\n+($G531*'fnd base rates'!J$110)\n+($H531*'fnd base rates'!J$111)\n+($I531*'fnd base rates'!J$112)\n+($J531*'fnd base rates'!J$113)\n+($K531*'fnd base rates'!J$114)\n+($M531*'fnd base rates'!J$116)\n+($N531*'fnd base rates'!J$117)\n+($O531*'fnd base rates'!J$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,10)))\n*$R531","v":1981.53},{"$f":"(($D531*'fnd base rates'!K$107)\n+($E531*'fnd base rates'!K$108)\n+($F531*'fnd base rates'!K$109)\n+($G531*'fnd base rates'!K$110)\n+($H531*'fnd base rates'!K$111)\n+($I531*'fnd base rates'!K$112)\n+($J531*'fnd base rates'!K$113)\n+($K531*'fnd base rates'!K$114)\n+($M531*'fnd base rates'!K$116)\n+($N531*'fnd base rates'!K$117)\n+($O531*'fnd base rates'!K$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,11)))\n*$R531","v":2440.9240380000001},{"$f":"(($D531*'fnd base rates'!L$107)\n+($E531*'fnd base rates'!L$108)\n+($F531*'fnd base rates'!L$109)\n+($G531*'fnd base rates'!L$110)\n+($H531*'fnd base rates'!L$111)\n+($I531*'fnd base rates'!L$112)\n+($J531*'fnd base rates'!L$113)\n+($K531*'fnd base rates'!L$114)\n+($M531*'fnd base rates'!L$116)\n+($N531*'fnd base rates'!L$117)\n+($O531*'fnd base rates'!L$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,12)))","v":4019.68066},{"$f":"(($D531*'fnd base rates'!M$107)\n+($E531*'fnd base rates'!M$108)\n+($F531*'fnd base rates'!M$109)\n+($G531*'fnd base rates'!M$110)\n+($H531*'fnd base rates'!M$111)\n+($I531*'fnd base rates'!M$112)\n+($J531*'fnd base rates'!M$113)\n+($K531*'fnd base rates'!M$114)\n+($M531*'fnd base rates'!M$116)\n+($N531*'fnd base rates'!M$117)\n+($O531*'fnd base rates'!M$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,13)))","v":0},30963.902532,null,474097720,"474","097","720",1,2,30963.902532,15482,4818,10664,null,null,null,null,null,null,0,null,0]
["474",474097725,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D532","v":0},{"$f":"'fnd enro'!E532","v":0},{"$f":"'fnd enro'!F532","v":0},{"$f":"'fnd enro'!G532","v":0},{"$f":"'fnd enro'!H532","v":1},{"$f":"'fnd enro'!I532","v":0},{"$f":"'fnd enro'!J532","v":0},{"$f":"'fnd enro'!K532","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L532","v":0},{"$f":"'fnd enro'!M532","v":0},{"$f":"'fnd enro'!N532","v":0},{"$f":"'fnd enro'!O532","v":0},{"$f":"'fnd enro'!P532","v":0},{"$f":"'fnd enro'!R532","v":1},1,{"$f":"VALUE('fnd enro'!Q532)","v":3},null,{"$f":"(($D532*'fnd base rates'!C$107)\n+($E532*'fnd base rates'!C$108)\n+($F532*'fnd base rates'!C$109)\n+($G532*'fnd base rates'!C$110)\n+($H532*'fnd base rates'!C$111)\n+($I532*'fnd base rates'!C$112)\n+($J532*'fnd base rates'!C$113)\n+($K532*'fnd base rates'!C$114)\n+($M532*'fnd base rates'!C$116)\n+($N532*'fnd base rates'!C$117)\n+($O532*'fnd base rates'!C$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,3)))\n*$R532","v":570.33891299999993},{"$f":"(($D532*'fnd base rates'!D$107)\n+($E532*'fnd base rates'!D$108)\n+($F532*'fnd base rates'!D$109)\n+($G532*'fnd base rates'!D$110)\n+($H532*'fnd base rates'!D$111)\n+($I532*'fnd base rates'!D$112)\n+($J532*'fnd base rates'!D$113)\n+($K532*'fnd base rates'!D$114)\n+($M532*'fnd base rates'!D$116)\n+($N532*'fnd base rates'!D$117)\n+($O532*'fnd base rates'!D$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,4)))\n*$R532","v":810.3},{"$f":"(($D532*'fnd base rates'!E$107)\n+($E532*'fnd base rates'!E$108)\n+($F532*'fnd base rates'!E$109)\n+($G532*'fnd base rates'!E$110)\n+($H532*'fnd base rates'!E$111)\n+($I532*'fnd base rates'!E$112)\n+($J532*'fnd base rates'!E$113)\n+($K532*'fnd base rates'!E$114)\n+($M532*'fnd base rates'!E$116)\n+($N532*'fnd base rates'!E$117)\n+($O532*'fnd base rates'!E$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,5)))\n*$R532","v":3671.113034},{"$f":"(($D532*'fnd base rates'!F$107)\n+($E532*'fnd base rates'!F$108)\n+($F532*'fnd base rates'!F$109)\n+($G532*'fnd base rates'!F$110)\n+($H532*'fnd base rates'!F$111)\n+($I532*'fnd base rates'!F$112)\n+($J532*'fnd base rates'!F$113)\n+($K532*'fnd base rates'!F$114)\n+($M532*'fnd base rates'!F$116)\n+($N532*'fnd base rates'!F$117)\n+($O532*'fnd base rates'!F$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,6)))\n*$R532","v":1060.8949259999999},{"$f":"(($D532*'fnd base rates'!G$107)\n+($E532*'fnd base rates'!G$108)\n+($F532*'fnd base rates'!G$109)\n+($G532*'fnd base rates'!G$110)\n+($H532*'fnd base rates'!G$111)\n+($I532*'fnd base rates'!G$112)\n+($J532*'fnd base rates'!G$113)\n+($K532*'fnd base rates'!G$114)\n+($M532*'fnd base rates'!G$116)\n+($N532*'fnd base rates'!G$117)\n+($O532*'fnd base rates'!G$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,7)))\n*$R532","v":178.75018399999999},{"$f":"(($D532*'fnd base rates'!H$107)\n+($E532*'fnd base rates'!H$108)\n+($F532*'fnd base rates'!H$109)\n+($G532*'fnd base rates'!H$110)\n+($H532*'fnd base rates'!H$111)\n+($I532*'fnd base rates'!H$112)\n+($J532*'fnd base rates'!H$113)\n+($K532*'fnd base rates'!H$114)\n+($M532*'fnd base rates'!H$116)\n+($N532*'fnd base rates'!H$117)\n+($O532*'fnd base rates'!H$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D532*'fnd base rates'!I$107)\n+($E532*'fnd base rates'!I$108)\n+($F532*'fnd base rates'!I$109)\n+($G532*'fnd base rates'!I$110)\n+($H532*'fnd base rates'!I$111)\n+($I532*'fnd base rates'!I$112)\n+($J532*'fnd base rates'!I$113)\n+($K532*'fnd base rates'!I$114)\n+($M532*'fnd base rates'!I$116)\n+($N532*'fnd base rates'!I$117)\n+($O532*'fnd base rates'!I$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,9)))\n*$R532","v":408.39},{"$f":"(($D532*'fnd base rates'!J$107)\n+($E532*'fnd base rates'!J$108)\n+($F532*'fnd base rates'!J$109)\n+($G532*'fnd base rates'!J$110)\n+($H532*'fnd base rates'!J$111)\n+($I532*'fnd base rates'!J$112)\n+($J532*'fnd base rates'!J$113)\n+($K532*'fnd base rates'!J$114)\n+($M532*'fnd base rates'!J$116)\n+($N532*'fnd base rates'!J$117)\n+($O532*'fnd base rates'!J$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,10)))\n*$R532","v":263.52},{"$f":"(($D532*'fnd base rates'!K$107)\n+($E532*'fnd base rates'!K$108)\n+($F532*'fnd base rates'!K$109)\n+($G532*'fnd base rates'!K$110)\n+($H532*'fnd base rates'!K$111)\n+($I532*'fnd base rates'!K$112)\n+($J532*'fnd base rates'!K$113)\n+($K532*'fnd base rates'!K$114)\n+($M532*'fnd base rates'!K$116)\n+($N532*'fnd base rates'!K$117)\n+($O532*'fnd base rates'!K$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,11)))\n*$R532","v":1254.4520190000001},{"$f":"(($D532*'fnd base rates'!L$107)\n+($E532*'fnd base rates'!L$108)\n+($F532*'fnd base rates'!L$109)\n+($G532*'fnd base rates'!L$110)\n+($H532*'fnd base rates'!L$111)\n+($I532*'fnd base rates'!L$112)\n+($J532*'fnd base rates'!L$113)\n+($K532*'fnd base rates'!L$114)\n+($M532*'fnd base rates'!L$116)\n+($N532*'fnd base rates'!L$117)\n+($O532*'fnd base rates'!L$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D532*'fnd base rates'!M$107)\n+($E532*'fnd base rates'!M$108)\n+($F532*'fnd base rates'!M$109)\n+($G532*'fnd base rates'!M$110)\n+($H532*'fnd base rates'!M$111)\n+($I532*'fnd base rates'!M$112)\n+($J532*'fnd base rates'!M$113)\n+($K532*'fnd base rates'!M$114)\n+($M532*'fnd base rates'!M$116)\n+($N532*'fnd base rates'!M$117)\n+($O532*'fnd base rates'!M$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,13)))","v":0},10664.291266,null,474097725,"474","097","725",1,1,10664.291266,10664,-6799,17463,null,null,null,null,null,null,0,null,0]
["474",474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D533","v":0},{"$f":"'fnd enro'!E533","v":0},{"$f":"'fnd enro'!F533","v":0},{"$f":"'fnd enro'!G533","v":0},{"$f":"'fnd enro'!H533","v":7},{"$f":"'fnd enro'!I533","v":8},{"$f":"'fnd enro'!J533","v":0},{"$f":"'fnd enro'!K533","v":0.58950000000000002},{"$f":"'fnd enro'!L533","v":0},{"$f":"'fnd enro'!M533","v":0},{"$f":"'fnd enro'!N533","v":0},{"$f":"'fnd enro'!O533","v":0},{"$f":"'fnd enro'!P533","v":8},{"$f":"'fnd enro'!R533","v":15},1,{"$f":"VALUE('fnd enro'!Q533)","v":6},null,{"$f":"(($D533*'fnd base rates'!C$107)\n+($E533*'fnd base rates'!C$108)\n+($F533*'fnd base rates'!C$109)\n+($G533*'fnd base rates'!C$110)\n+($H533*'fnd base rates'!C$111)\n+($I533*'fnd base rates'!C$112)\n+($J533*'fnd base rates'!C$113)\n+($K533*'fnd base rates'!C$114)\n+($M533*'fnd base rates'!C$116)\n+($N533*'fnd base rates'!C$117)\n+($O533*'fnd base rates'!C$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,3)))\n*$R533","v":9137.0036949999994},{"$f":"(($D533*'fnd base rates'!D$107)\n+($E533*'fnd base rates'!D$108)\n+($F533*'fnd base rates'!D$109)\n+($G533*'fnd base rates'!D$110)\n+($H533*'fnd base rates'!D$111)\n+($I533*'fnd base rates'!D$112)\n+($J533*'fnd base rates'!D$113)\n+($K533*'fnd base rates'!D$114)\n+($M533*'fnd base rates'!D$116)\n+($N533*'fnd base rates'!D$117)\n+($O533*'fnd base rates'!D$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,4)))\n*$R533","v":14911.86},{"$f":"(($D533*'fnd base rates'!E$107)\n+($E533*'fnd base rates'!E$108)\n+($F533*'fnd base rates'!E$109)\n+($G533*'fnd base rates'!E$110)\n+($H533*'fnd base rates'!E$111)\n+($I533*'fnd base rates'!E$112)\n+($J533*'fnd base rates'!E$113)\n+($K533*'fnd base rates'!E$114)\n+($M533*'fnd base rates'!E$116)\n+($N533*'fnd base rates'!E$117)\n+($O533*'fnd base rates'!E$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,5)))\n*$R533","v":94292.375510000013},{"$f":"(($D533*'fnd base rates'!F$107)\n+($E533*'fnd base rates'!F$108)\n+($F533*'fnd base rates'!F$109)\n+($G533*'fnd base rates'!F$110)\n+($H533*'fnd base rates'!F$111)\n+($I533*'fnd base rates'!F$112)\n+($J533*'fnd base rates'!F$113)\n+($K533*'fnd base rates'!F$114)\n+($M533*'fnd base rates'!F$116)\n+($N533*'fnd base rates'!F$117)\n+($O533*'fnd base rates'!F$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,6)))\n*$R533","v":14994.143890000003},{"$f":"(($D533*'fnd base rates'!G$107)\n+($E533*'fnd base rates'!G$108)\n+($F533*'fnd base rates'!G$109)\n+($G533*'fnd base rates'!G$110)\n+($H533*'fnd base rates'!G$111)\n+($I533*'fnd base rates'!G$112)\n+($J533*'fnd base rates'!G$113)\n+($K533*'fnd base rates'!G$114)\n+($M533*'fnd base rates'!G$116)\n+($N533*'fnd base rates'!G$117)\n+($O533*'fnd base rates'!G$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,7)))\n*$R533","v":3948.4527600000001},{"$f":"(($D533*'fnd base rates'!H$107)\n+($E533*'fnd base rates'!H$108)\n+($F533*'fnd base rates'!H$109)\n+($G533*'fnd base rates'!H$110)\n+($H533*'fnd base rates'!H$111)\n+($I533*'fnd base rates'!H$112)\n+($J533*'fnd base rates'!H$113)\n+($K533*'fnd base rates'!H$114)\n+($M533*'fnd base rates'!H$116)\n+($N533*'fnd base rates'!H$117)\n+($O533*'fnd base rates'!H$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,8)))","v":11101.5929},{"$f":"(($D533*'fnd base rates'!I$107)\n+($E533*'fnd base rates'!I$108)\n+($F533*'fnd base rates'!I$109)\n+($G533*'fnd base rates'!I$110)\n+($H533*'fnd base rates'!I$111)\n+($I533*'fnd base rates'!I$112)\n+($J533*'fnd base rates'!I$113)\n+($K533*'fnd base rates'!I$114)\n+($M533*'fnd base rates'!I$116)\n+($N533*'fnd base rates'!I$117)\n+($O533*'fnd base rates'!I$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,9)))\n*$R533","v":7557.6100000000006},{"$f":"(($D533*'fnd base rates'!J$107)\n+($E533*'fnd base rates'!J$108)\n+($F533*'fnd base rates'!J$109)\n+($G533*'fnd base rates'!J$110)\n+($H533*'fnd base rates'!J$111)\n+($I533*'fnd base rates'!J$112)\n+($J533*'fnd base rates'!J$113)\n+($K533*'fnd base rates'!J$114)\n+($M533*'fnd base rates'!J$116)\n+($N533*'fnd base rates'!J$117)\n+($O533*'fnd base rates'!J$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,10)))\n*$R533","v":12369.6},{"$f":"(($D533*'fnd base rates'!K$107)\n+($E533*'fnd base rates'!K$108)\n+($F533*'fnd base rates'!K$109)\n+($G533*'fnd base rates'!K$110)\n+($H533*'fnd base rates'!K$111)\n+($I533*'fnd base rates'!K$112)\n+($J533*'fnd base rates'!K$113)\n+($K533*'fnd base rates'!K$114)\n+($M533*'fnd base rates'!K$116)\n+($N533*'fnd base rates'!K$117)\n+($O533*'fnd base rates'!K$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,11)))\n*$R533","v":18544.860284999999},{"$f":"(($D533*'fnd base rates'!L$107)\n+($E533*'fnd base rates'!L$108)\n+($F533*'fnd base rates'!L$109)\n+($G533*'fnd base rates'!L$110)\n+($H533*'fnd base rates'!L$111)\n+($I533*'fnd base rates'!L$112)\n+($J533*'fnd base rates'!L$113)\n+($K533*'fnd base rates'!L$114)\n+($M533*'fnd base rates'!L$116)\n+($N533*'fnd base rates'!L$117)\n+($O533*'fnd base rates'!L$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,12)))","v":31433.589950000001},{"$f":"(($D533*'fnd base rates'!M$107)\n+($E533*'fnd base rates'!M$108)\n+($F533*'fnd base rates'!M$109)\n+($G533*'fnd base rates'!M$110)\n+($H533*'fnd base rates'!M$111)\n+($I533*'fnd base rates'!M$112)\n+($J533*'fnd base rates'!M$113)\n+($K533*'fnd base rates'!M$114)\n+($M533*'fnd base rates'!M$116)\n+($N533*'fnd base rates'!M$117)\n+($O533*'fnd base rates'!M$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,13)))","v":0},218291.08898999999,null,474097735,"474","097","735",1,15,218291.08898999999,14553,22,14531,null,null,null,null,null,null,0,null,0]
["474",474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D534","v":0},{"$f":"'fnd enro'!E534","v":0},{"$f":"'fnd enro'!F534","v":0},{"$f":"'fnd enro'!G534","v":0},{"$f":"'fnd enro'!H534","v":2},{"$f":"'fnd enro'!I534","v":1},{"$f":"'fnd enro'!J534","v":0},{"$f":"'fnd enro'!K534","v":0.1179},{"$f":"'fnd enro'!L534","v":0},{"$f":"'fnd enro'!M534","v":0},{"$f":"'fnd enro'!N534","v":0},{"$f":"'fnd enro'!O534","v":0},{"$f":"'fnd enro'!P534","v":2},{"$f":"'fnd enro'!R534","v":3},1,{"$f":"VALUE('fnd enro'!Q534)","v":7},null,{"$f":"(($D534*'fnd base rates'!C$107)\n+($E534*'fnd base rates'!C$108)\n+($F534*'fnd base rates'!C$109)\n+($G534*'fnd base rates'!C$110)\n+($H534*'fnd base rates'!C$111)\n+($I534*'fnd base rates'!C$112)\n+($J534*'fnd base rates'!C$113)\n+($K534*'fnd base rates'!C$114)\n+($M534*'fnd base rates'!C$116)\n+($N534*'fnd base rates'!C$117)\n+($O534*'fnd base rates'!C$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,3)))\n*$R534","v":1868.4767389999997},{"$f":"(($D534*'fnd base rates'!D$107)\n+($E534*'fnd base rates'!D$108)\n+($F534*'fnd base rates'!D$109)\n+($G534*'fnd base rates'!D$110)\n+($H534*'fnd base rates'!D$111)\n+($I534*'fnd base rates'!D$112)\n+($J534*'fnd base rates'!D$113)\n+($K534*'fnd base rates'!D$114)\n+($M534*'fnd base rates'!D$116)\n+($N534*'fnd base rates'!D$117)\n+($O534*'fnd base rates'!D$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,4)))\n*$R534","v":3176.9399999999996},{"$f":"(($D534*'fnd base rates'!E$107)\n+($E534*'fnd base rates'!E$108)\n+($F534*'fnd base rates'!E$109)\n+($G534*'fnd base rates'!E$110)\n+($H534*'fnd base rates'!E$111)\n+($I534*'fnd base rates'!E$112)\n+($J534*'fnd base rates'!E$113)\n+($K534*'fnd base rates'!E$114)\n+($M534*'fnd base rates'!E$116)\n+($N534*'fnd base rates'!E$117)\n+($O534*'fnd base rates'!E$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,5)))\n*$R534","v":19834.809101999999},{"$f":"(($D534*'fnd base rates'!F$107)\n+($E534*'fnd base rates'!F$108)\n+($F534*'fnd base rates'!F$109)\n+($G534*'fnd base rates'!F$110)\n+($H534*'fnd base rates'!F$111)\n+($I534*'fnd base rates'!F$112)\n+($J534*'fnd base rates'!F$113)\n+($K534*'fnd base rates'!F$114)\n+($M534*'fnd base rates'!F$116)\n+($N534*'fnd base rates'!F$117)\n+($O534*'fnd base rates'!F$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,6)))\n*$R534","v":3067.774778},{"$f":"(($D534*'fnd base rates'!G$107)\n+($E534*'fnd base rates'!G$108)\n+($F534*'fnd base rates'!G$109)\n+($G534*'fnd base rates'!G$110)\n+($H534*'fnd base rates'!G$111)\n+($I534*'fnd base rates'!G$112)\n+($J534*'fnd base rates'!G$113)\n+($K534*'fnd base rates'!G$114)\n+($M534*'fnd base rates'!G$116)\n+($N534*'fnd base rates'!G$117)\n+($O534*'fnd base rates'!G$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,7)))\n*$R534","v":884.74055199999998},{"$f":"(($D534*'fnd base rates'!H$107)\n+($E534*'fnd base rates'!H$108)\n+($F534*'fnd base rates'!H$109)\n+($G534*'fnd base rates'!H$110)\n+($H534*'fnd base rates'!H$111)\n+($I534*'fnd base rates'!H$112)\n+($J534*'fnd base rates'!H$113)\n+($K534*'fnd base rates'!H$114)\n+($M534*'fnd base rates'!H$116)\n+($N534*'fnd base rates'!H$117)\n+($O534*'fnd base rates'!H$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,8)))","v":2040.84058},{"$f":"(($D534*'fnd base rates'!I$107)\n+($E534*'fnd base rates'!I$108)\n+($F534*'fnd base rates'!I$109)\n+($G534*'fnd base rates'!I$110)\n+($H534*'fnd base rates'!I$111)\n+($I534*'fnd base rates'!I$112)\n+($J534*'fnd base rates'!I$113)\n+($K534*'fnd base rates'!I$114)\n+($M534*'fnd base rates'!I$116)\n+($N534*'fnd base rates'!I$117)\n+($O534*'fnd base rates'!I$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,9)))\n*$R534","v":1562.8000000000002},{"$f":"(($D534*'fnd base rates'!J$107)\n+($E534*'fnd base rates'!J$108)\n+($F534*'fnd base rates'!J$109)\n+($G534*'fnd base rates'!J$110)\n+($H534*'fnd base rates'!J$111)\n+($I534*'fnd base rates'!J$112)\n+($J534*'fnd base rates'!J$113)\n+($K534*'fnd base rates'!J$114)\n+($M534*'fnd base rates'!J$116)\n+($N534*'fnd base rates'!J$117)\n+($O534*'fnd base rates'!J$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,10)))\n*$R534","v":2667.12},{"$f":"(($D534*'fnd base rates'!K$107)\n+($E534*'fnd base rates'!K$108)\n+($F534*'fnd base rates'!K$109)\n+($G534*'fnd base rates'!K$110)\n+($H534*'fnd base rates'!K$111)\n+($I534*'fnd base rates'!K$112)\n+($J534*'fnd base rates'!K$113)\n+($K534*'fnd base rates'!K$114)\n+($M534*'fnd base rates'!K$116)\n+($N534*'fnd base rates'!K$117)\n+($O534*'fnd base rates'!K$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,11)))\n*$R534","v":3729.3660569999997},{"$f":"(($D534*'fnd base rates'!L$107)\n+($E534*'fnd base rates'!L$108)\n+($F534*'fnd base rates'!L$109)\n+($G534*'fnd base rates'!L$110)\n+($H534*'fnd base rates'!L$111)\n+($I534*'fnd base rates'!L$112)\n+($J534*'fnd base rates'!L$113)\n+($K534*'fnd base rates'!L$114)\n+($M534*'fnd base rates'!L$116)\n+($N534*'fnd base rates'!L$117)\n+($O534*'fnd base rates'!L$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,12)))","v":6727.4959900000003},{"$f":"(($D534*'fnd base rates'!M$107)\n+($E534*'fnd base rates'!M$108)\n+($F534*'fnd base rates'!M$109)\n+($G534*'fnd base rates'!M$110)\n+($H534*'fnd base rates'!M$111)\n+($I534*'fnd base rates'!M$112)\n+($J534*'fnd base rates'!M$113)\n+($K534*'fnd base rates'!M$114)\n+($M534*'fnd base rates'!M$116)\n+($N534*'fnd base rates'!M$117)\n+($O534*'fnd base rates'!M$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,13)))","v":0},45560.363797999998,null,474097753,"474","097","753",1,{"$f":"enro","v":3},45560.363797999998,15187,2622,12565,null,null,null,null,null,null,0,null,0]
["474",474097755,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D535","v":0},{"$f":"'fnd enro'!E535","v":0},{"$f":"'fnd enro'!F535","v":0},{"$f":"'fnd enro'!G535","v":0},{"$f":"'fnd enro'!H535","v":0},{"$f":"'fnd enro'!I535","v":1},{"$f":"'fnd enro'!J535","v":0},{"$f":"'fnd enro'!K535","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L535","v":0},{"$f":"'fnd enro'!M535","v":0},{"$f":"'fnd enro'!N535","v":0},{"$f":"'fnd enro'!O535","v":0},{"$f":"'fnd enro'!P535","v":1},{"$f":"'fnd enro'!R535","v":1},1,{"$f":"VALUE('fnd enro'!Q535)","v":10},null,{"$f":"(($D535*'fnd base rates'!C$107)\n+($E535*'fnd base rates'!C$108)\n+($F535*'fnd base rates'!C$109)\n+($G535*'fnd base rates'!C$110)\n+($H535*'fnd base rates'!C$111)\n+($I535*'fnd base rates'!C$112)\n+($J535*'fnd base rates'!C$113)\n+($K535*'fnd base rates'!C$114)\n+($M535*'fnd base rates'!C$116)\n+($N535*'fnd base rates'!C$117)\n+($O535*'fnd base rates'!C$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,3)))\n*$R535","v":667.01891299999988},{"$f":"(($D535*'fnd base rates'!D$107)\n+($E535*'fnd base rates'!D$108)\n+($F535*'fnd base rates'!D$109)\n+($G535*'fnd base rates'!D$110)\n+($H535*'fnd base rates'!D$111)\n+($I535*'fnd base rates'!D$112)\n+($J535*'fnd base rates'!D$113)\n+($K535*'fnd base rates'!D$114)\n+($M535*'fnd base rates'!D$116)\n+($N535*'fnd base rates'!D$117)\n+($O535*'fnd base rates'!D$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,4)))\n*$R535","v":1268.4000000000001},{"$f":"(($D535*'fnd base rates'!E$107)\n+($E535*'fnd base rates'!E$108)\n+($F535*'fnd base rates'!E$109)\n+($G535*'fnd base rates'!E$110)\n+($H535*'fnd base rates'!E$111)\n+($I535*'fnd base rates'!E$112)\n+($J535*'fnd base rates'!E$113)\n+($K535*'fnd base rates'!E$114)\n+($M535*'fnd base rates'!E$116)\n+($N535*'fnd base rates'!E$117)\n+($O535*'fnd base rates'!E$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,5)))\n*$R535","v":9681.6330340000004},{"$f":"(($D535*'fnd base rates'!F$107)\n+($E535*'fnd base rates'!F$108)\n+($F535*'fnd base rates'!F$109)\n+($G535*'fnd base rates'!F$110)\n+($H535*'fnd base rates'!F$111)\n+($I535*'fnd base rates'!F$112)\n+($J535*'fnd base rates'!F$113)\n+($K535*'fnd base rates'!F$114)\n+($M535*'fnd base rates'!F$116)\n+($N535*'fnd base rates'!F$117)\n+($O535*'fnd base rates'!F$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,6)))\n*$R535","v":945.98492600000009},{"$f":"(($D535*'fnd base rates'!G$107)\n+($E535*'fnd base rates'!G$108)\n+($F535*'fnd base rates'!G$109)\n+($G535*'fnd base rates'!G$110)\n+($H535*'fnd base rates'!G$111)\n+($I535*'fnd base rates'!G$112)\n+($J535*'fnd base rates'!G$113)\n+($K535*'fnd base rates'!G$114)\n+($M535*'fnd base rates'!G$116)\n+($N535*'fnd base rates'!G$117)\n+($O535*'fnd base rates'!G$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,7)))\n*$R535","v":390.87018399999999},{"$f":"(($D535*'fnd base rates'!H$107)\n+($E535*'fnd base rates'!H$108)\n+($F535*'fnd base rates'!H$109)\n+($G535*'fnd base rates'!H$110)\n+($H535*'fnd base rates'!H$111)\n+($I535*'fnd base rates'!H$112)\n+($J535*'fnd base rates'!H$113)\n+($K535*'fnd base rates'!H$114)\n+($M535*'fnd base rates'!H$116)\n+($N535*'fnd base rates'!H$117)\n+($O535*'fnd base rates'!H$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D535*'fnd base rates'!I$107)\n+($E535*'fnd base rates'!I$108)\n+($F535*'fnd base rates'!I$109)\n+($G535*'fnd base rates'!I$110)\n+($H535*'fnd base rates'!I$111)\n+($I535*'fnd base rates'!I$112)\n+($J535*'fnd base rates'!I$113)\n+($K535*'fnd base rates'!I$114)\n+($M535*'fnd base rates'!I$116)\n+($N535*'fnd base rates'!I$117)\n+($O535*'fnd base rates'!I$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,9)))\n*$R535","v":632.20000000000005},{"$f":"(($D535*'fnd base rates'!J$107)\n+($E535*'fnd base rates'!J$108)\n+($F535*'fnd base rates'!J$109)\n+($G535*'fnd base rates'!J$110)\n+($H535*'fnd base rates'!J$111)\n+($I535*'fnd base rates'!J$112)\n+($J535*'fnd base rates'!J$113)\n+($K535*'fnd base rates'!J$114)\n+($M535*'fnd base rates'!J$116)\n+($N535*'fnd base rates'!J$117)\n+($O535*'fnd base rates'!J$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,10)))\n*$R535","v":1548.6100000000001},{"$f":"(($D535*'fnd base rates'!K$107)\n+($E535*'fnd base rates'!K$108)\n+($F535*'fnd base rates'!K$109)\n+($G535*'fnd base rates'!K$110)\n+($H535*'fnd base rates'!K$111)\n+($I535*'fnd base rates'!K$112)\n+($J535*'fnd base rates'!K$113)\n+($K535*'fnd base rates'!K$114)\n+($M535*'fnd base rates'!K$116)\n+($N535*'fnd base rates'!K$117)\n+($O535*'fnd base rates'!K$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,11)))\n*$R535","v":1220.4620190000001},{"$f":"(($D535*'fnd base rates'!L$107)\n+($E535*'fnd base rates'!L$108)\n+($F535*'fnd base rates'!L$109)\n+($G535*'fnd base rates'!L$110)\n+($H535*'fnd base rates'!L$111)\n+($I535*'fnd base rates'!L$112)\n+($J535*'fnd base rates'!L$113)\n+($K535*'fnd base rates'!L$114)\n+($M535*'fnd base rates'!L$116)\n+($N535*'fnd base rates'!L$117)\n+($O535*'fnd base rates'!L$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D535*'fnd base rates'!M$107)\n+($E535*'fnd base rates'!M$108)\n+($F535*'fnd base rates'!M$109)\n+($G535*'fnd base rates'!M$110)\n+($H535*'fnd base rates'!M$111)\n+($I535*'fnd base rates'!M$112)\n+($J535*'fnd base rates'!M$113)\n+($K535*'fnd base rates'!M$114)\n+($M535*'fnd base rates'!M$116)\n+($N535*'fnd base rates'!M$117)\n+($O535*'fnd base rates'!M$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,13)))","v":0},19728.931266,null,474097755,"474","097","755",1,1,19728.931266,19729,4247,15482,null,null,null,null,null,null,0,null,0]
["474",474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D536","v":0},{"$f":"'fnd enro'!E536","v":0},{"$f":"'fnd enro'!F536","v":0},{"$f":"'fnd enro'!G536","v":0},{"$f":"'fnd enro'!H536","v":0},{"$f":"'fnd enro'!I536","v":4},{"$f":"'fnd enro'!J536","v":0},{"$f":"'fnd enro'!K536","v":0.15720000000000001},{"$f":"'fnd enro'!L536","v":0},{"$f":"'fnd enro'!M536","v":0},{"$f":"'fnd enro'!N536","v":0},{"$f":"'fnd enro'!O536","v":0},{"$f":"'fnd enro'!P536","v":0},{"$f":"'fnd enro'!R536","v":4},1,{"$f":"VALUE('fnd enro'!Q536)","v":4},null,{"$f":"(($D536*'fnd base rates'!C$107)\n+($E536*'fnd base rates'!C$108)\n+($F536*'fnd base rates'!C$109)\n+($G536*'fnd base rates'!C$110)\n+($H536*'fnd base rates'!C$111)\n+($I536*'fnd base rates'!C$112)\n+($J536*'fnd base rates'!C$113)\n+($K536*'fnd base rates'!C$114)\n+($M536*'fnd base rates'!C$116)\n+($N536*'fnd base rates'!C$117)\n+($O536*'fnd base rates'!C$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,3)))\n*$R536","v":2281.3556519999997},{"$f":"(($D536*'fnd base rates'!D$107)\n+($E536*'fnd base rates'!D$108)\n+($F536*'fnd base rates'!D$109)\n+($G536*'fnd base rates'!D$110)\n+($H536*'fnd base rates'!D$111)\n+($I536*'fnd base rates'!D$112)\n+($J536*'fnd base rates'!D$113)\n+($K536*'fnd base rates'!D$114)\n+($M536*'fnd base rates'!D$116)\n+($N536*'fnd base rates'!D$117)\n+($O536*'fnd base rates'!D$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,4)))\n*$R536","v":3241.2},{"$f":"(($D536*'fnd base rates'!E$107)\n+($E536*'fnd base rates'!E$108)\n+($F536*'fnd base rates'!E$109)\n+($G536*'fnd base rates'!E$110)\n+($H536*'fnd base rates'!E$111)\n+($I536*'fnd base rates'!E$112)\n+($J536*'fnd base rates'!E$113)\n+($K536*'fnd base rates'!E$114)\n+($M536*'fnd base rates'!E$116)\n+($N536*'fnd base rates'!E$117)\n+($O536*'fnd base rates'!E$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,5)))\n*$R536","v":20838.812136},{"$f":"(($D536*'fnd base rates'!F$107)\n+($E536*'fnd base rates'!F$108)\n+($F536*'fnd base rates'!F$109)\n+($G536*'fnd base rates'!F$110)\n+($H536*'fnd base rates'!F$111)\n+($I536*'fnd base rates'!F$112)\n+($J536*'fnd base rates'!F$113)\n+($K536*'fnd base rates'!F$114)\n+($M536*'fnd base rates'!F$116)\n+($N536*'fnd base rates'!F$117)\n+($O536*'fnd base rates'!F$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,6)))\n*$R536","v":3783.9397040000003},{"$f":"(($D536*'fnd base rates'!G$107)\n+($E536*'fnd base rates'!G$108)\n+($F536*'fnd base rates'!G$109)\n+($G536*'fnd base rates'!G$110)\n+($H536*'fnd base rates'!G$111)\n+($I536*'fnd base rates'!G$112)\n+($J536*'fnd base rates'!G$113)\n+($K536*'fnd base rates'!G$114)\n+($M536*'fnd base rates'!G$116)\n+($N536*'fnd base rates'!G$117)\n+($O536*'fnd base rates'!G$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,7)))\n*$R536","v":695.68073600000002},{"$f":"(($D536*'fnd base rates'!H$107)\n+($E536*'fnd base rates'!H$108)\n+($F536*'fnd base rates'!H$109)\n+($G536*'fnd base rates'!H$110)\n+($H536*'fnd base rates'!H$111)\n+($I536*'fnd base rates'!H$112)\n+($J536*'fnd base rates'!H$113)\n+($K536*'fnd base rates'!H$114)\n+($M536*'fnd base rates'!H$116)\n+($N536*'fnd base rates'!H$117)\n+($O536*'fnd base rates'!H$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,8)))","v":3509.30744},{"$f":"(($D536*'fnd base rates'!I$107)\n+($E536*'fnd base rates'!I$108)\n+($F536*'fnd base rates'!I$109)\n+($G536*'fnd base rates'!I$110)\n+($H536*'fnd base rates'!I$111)\n+($I536*'fnd base rates'!I$112)\n+($J536*'fnd base rates'!I$113)\n+($K536*'fnd base rates'!I$114)\n+($M536*'fnd base rates'!I$116)\n+($N536*'fnd base rates'!I$117)\n+($O536*'fnd base rates'!I$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,9)))\n*$R536","v":1804.48},{"$f":"(($D536*'fnd base rates'!J$107)\n+($E536*'fnd base rates'!J$108)\n+($F536*'fnd base rates'!J$109)\n+($G536*'fnd base rates'!J$110)\n+($H536*'fnd base rates'!J$111)\n+($I536*'fnd base rates'!J$112)\n+($J536*'fnd base rates'!J$113)\n+($K536*'fnd base rates'!J$114)\n+($M536*'fnd base rates'!J$116)\n+($N536*'fnd base rates'!J$117)\n+($O536*'fnd base rates'!J$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,10)))\n*$R536","v":2430.64},{"$f":"(($D536*'fnd base rates'!K$107)\n+($E536*'fnd base rates'!K$108)\n+($F536*'fnd base rates'!K$109)\n+($G536*'fnd base rates'!K$110)\n+($H536*'fnd base rates'!K$111)\n+($I536*'fnd base rates'!K$112)\n+($J536*'fnd base rates'!K$113)\n+($K536*'fnd base rates'!K$114)\n+($M536*'fnd base rates'!K$116)\n+($N536*'fnd base rates'!K$117)\n+($O536*'fnd base rates'!K$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,11)))\n*$R536","v":4881.8480760000002},{"$f":"(($D536*'fnd base rates'!L$107)\n+($E536*'fnd base rates'!L$108)\n+($F536*'fnd base rates'!L$109)\n+($G536*'fnd base rates'!L$110)\n+($H536*'fnd base rates'!L$111)\n+($I536*'fnd base rates'!L$112)\n+($J536*'fnd base rates'!L$113)\n+($K536*'fnd base rates'!L$114)\n+($M536*'fnd base rates'!L$116)\n+($N536*'fnd base rates'!L$117)\n+($O536*'fnd base rates'!L$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,12)))","v":6794.1013199999998},{"$f":"(($D536*'fnd base rates'!M$107)\n+($E536*'fnd base rates'!M$108)\n+($F536*'fnd base rates'!M$109)\n+($G536*'fnd base rates'!M$110)\n+($H536*'fnd base rates'!M$111)\n+($I536*'fnd base rates'!M$112)\n+($J536*'fnd base rates'!M$113)\n+($K536*'fnd base rates'!M$114)\n+($M536*'fnd base rates'!M$116)\n+($N536*'fnd base rates'!M$117)\n+($O536*'fnd base rates'!M$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,13)))","v":0},50261.365064000005,null,474097775,"474","097","775",1,4,50261.365064000005,12565,1901,10664,null,null,null,null,null,null,0,null,0]
["478",478352010,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D537","v":0},{"$f":"'fnd enro'!E537","v":0},{"$f":"'fnd enro'!F537","v":0},{"$f":"'fnd enro'!G537","v":0},{"$f":"'fnd enro'!H537","v":1},{"$f":"'fnd enro'!I537","v":0},{"$f":"'fnd enro'!J537","v":0},{"$f":"'fnd enro'!K537","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L537","v":0},{"$f":"'fnd enro'!M537","v":0},{"$f":"'fnd enro'!N537","v":0},{"$f":"'fnd enro'!O537","v":0},{"$f":"'fnd enro'!P537","v":0},{"$f":"'fnd enro'!R537","v":1},1,{"$f":"VALUE('fnd enro'!Q537)","v":3},null,{"$f":"(($D537*'fnd base rates'!C$107)\n+($E537*'fnd base rates'!C$108)\n+($F537*'fnd base rates'!C$109)\n+($G537*'fnd base rates'!C$110)\n+($H537*'fnd base rates'!C$111)\n+($I537*'fnd base rates'!C$112)\n+($J537*'fnd base rates'!C$113)\n+($K537*'fnd base rates'!C$114)\n+($M537*'fnd base rates'!C$116)\n+($N537*'fnd base rates'!C$117)\n+($O537*'fnd base rates'!C$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,3)))\n*$R537","v":570.33891299999993},{"$f":"(($D537*'fnd base rates'!D$107)\n+($E537*'fnd base rates'!D$108)\n+($F537*'fnd base rates'!D$109)\n+($G537*'fnd base rates'!D$110)\n+($H537*'fnd base rates'!D$111)\n+($I537*'fnd base rates'!D$112)\n+($J537*'fnd base rates'!D$113)\n+($K537*'fnd base rates'!D$114)\n+($M537*'fnd base rates'!D$116)\n+($N537*'fnd base rates'!D$117)\n+($O537*'fnd base rates'!D$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,4)))\n*$R537","v":810.3},{"$f":"(($D537*'fnd base rates'!E$107)\n+($E537*'fnd base rates'!E$108)\n+($F537*'fnd base rates'!E$109)\n+($G537*'fnd base rates'!E$110)\n+($H537*'fnd base rates'!E$111)\n+($I537*'fnd base rates'!E$112)\n+($J537*'fnd base rates'!E$113)\n+($K537*'fnd base rates'!E$114)\n+($M537*'fnd base rates'!E$116)\n+($N537*'fnd base rates'!E$117)\n+($O537*'fnd base rates'!E$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,5)))\n*$R537","v":3671.113034},{"$f":"(($D537*'fnd base rates'!F$107)\n+($E537*'fnd base rates'!F$108)\n+($F537*'fnd base rates'!F$109)\n+($G537*'fnd base rates'!F$110)\n+($H537*'fnd base rates'!F$111)\n+($I537*'fnd base rates'!F$112)\n+($J537*'fnd base rates'!F$113)\n+($K537*'fnd base rates'!F$114)\n+($M537*'fnd base rates'!F$116)\n+($N537*'fnd base rates'!F$117)\n+($O537*'fnd base rates'!F$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,6)))\n*$R537","v":1060.8949259999999},{"$f":"(($D537*'fnd base rates'!G$107)\n+($E537*'fnd base rates'!G$108)\n+($F537*'fnd base rates'!G$109)\n+($G537*'fnd base rates'!G$110)\n+($H537*'fnd base rates'!G$111)\n+($I537*'fnd base rates'!G$112)\n+($J537*'fnd base rates'!G$113)\n+($K537*'fnd base rates'!G$114)\n+($M537*'fnd base rates'!G$116)\n+($N537*'fnd base rates'!G$117)\n+($O537*'fnd base rates'!G$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,7)))\n*$R537","v":178.75018399999999},{"$f":"(($D537*'fnd base rates'!H$107)\n+($E537*'fnd base rates'!H$108)\n+($F537*'fnd base rates'!H$109)\n+($G537*'fnd base rates'!H$110)\n+($H537*'fnd base rates'!H$111)\n+($I537*'fnd base rates'!H$112)\n+($J537*'fnd base rates'!H$113)\n+($K537*'fnd base rates'!H$114)\n+($M537*'fnd base rates'!H$116)\n+($N537*'fnd base rates'!H$117)\n+($O537*'fnd base rates'!H$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D537*'fnd base rates'!I$107)\n+($E537*'fnd base rates'!I$108)\n+($F537*'fnd base rates'!I$109)\n+($G537*'fnd base rates'!I$110)\n+($H537*'fnd base rates'!I$111)\n+($I537*'fnd base rates'!I$112)\n+($J537*'fnd base rates'!I$113)\n+($K537*'fnd base rates'!I$114)\n+($M537*'fnd base rates'!I$116)\n+($N537*'fnd base rates'!I$117)\n+($O537*'fnd base rates'!I$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,9)))\n*$R537","v":408.39},{"$f":"(($D537*'fnd base rates'!J$107)\n+($E537*'fnd base rates'!J$108)\n+($F537*'fnd base rates'!J$109)\n+($G537*'fnd base rates'!J$110)\n+($H537*'fnd base rates'!J$111)\n+($I537*'fnd base rates'!J$112)\n+($J537*'fnd base rates'!J$113)\n+($K537*'fnd base rates'!J$114)\n+($M537*'fnd base rates'!J$116)\n+($N537*'fnd base rates'!J$117)\n+($O537*'fnd base rates'!J$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,10)))\n*$R537","v":263.52},{"$f":"(($D537*'fnd base rates'!K$107)\n+($E537*'fnd base rates'!K$108)\n+($F537*'fnd base rates'!K$109)\n+($G537*'fnd base rates'!K$110)\n+($H537*'fnd base rates'!K$111)\n+($I537*'fnd base rates'!K$112)\n+($J537*'fnd base rates'!K$113)\n+($K537*'fnd base rates'!K$114)\n+($M537*'fnd base rates'!K$116)\n+($N537*'fnd base rates'!K$117)\n+($O537*'fnd base rates'!K$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,11)))\n*$R537","v":1254.4520190000001},{"$f":"(($D537*'fnd base rates'!L$107)\n+($E537*'fnd base rates'!L$108)\n+($F537*'fnd base rates'!L$109)\n+($G537*'fnd base rates'!L$110)\n+($H537*'fnd base rates'!L$111)\n+($I537*'fnd base rates'!L$112)\n+($J537*'fnd base rates'!L$113)\n+($K537*'fnd base rates'!L$114)\n+($M537*'fnd base rates'!L$116)\n+($N537*'fnd base rates'!L$117)\n+($O537*'fnd base rates'!L$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D537*'fnd base rates'!M$107)\n+($E537*'fnd base rates'!M$108)\n+($F537*'fnd base rates'!M$109)\n+($G537*'fnd base rates'!M$110)\n+($H537*'fnd base rates'!M$111)\n+($I537*'fnd base rates'!M$112)\n+($J537*'fnd base rates'!M$113)\n+($K537*'fnd base rates'!M$114)\n+($M537*'fnd base rates'!M$116)\n+($N537*'fnd base rates'!M$117)\n+($O537*'fnd base rates'!M$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,13)))","v":0},10664.291266,null,478352010,"478","352","010",1,1,10664.291266,10664,-3889,14553,null,null,null,null,null,null,0,null,0]
["478",478352056,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D538","v":0},{"$f":"'fnd enro'!E538","v":0},{"$f":"'fnd enro'!F538","v":0},{"$f":"'fnd enro'!G538","v":0},{"$f":"'fnd enro'!H538","v":2},{"$f":"'fnd enro'!I538","v":1},{"$f":"'fnd enro'!J538","v":0},{"$f":"'fnd enro'!K538","v":0.1179},{"$f":"'fnd enro'!L538","v":0},{"$f":"'fnd enro'!M538","v":0},{"$f":"'fnd enro'!N538","v":0},{"$f":"'fnd enro'!O538","v":0},{"$f":"'fnd enro'!P538","v":0},{"$f":"'fnd enro'!R538","v":3},1,{"$f":"VALUE('fnd enro'!Q538)","v":4},null,{"$f":"(($D538*'fnd base rates'!C$107)\n+($E538*'fnd base rates'!C$108)\n+($F538*'fnd base rates'!C$109)\n+($G538*'fnd base rates'!C$110)\n+($H538*'fnd base rates'!C$111)\n+($I538*'fnd base rates'!C$112)\n+($J538*'fnd base rates'!C$113)\n+($K538*'fnd base rates'!C$114)\n+($M538*'fnd base rates'!C$116)\n+($N538*'fnd base rates'!C$117)\n+($O538*'fnd base rates'!C$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,3)))\n*$R538","v":1711.0167389999997},{"$f":"(($D538*'fnd base rates'!D$107)\n+($E538*'fnd base rates'!D$108)\n+($F538*'fnd base rates'!D$109)\n+($G538*'fnd base rates'!D$110)\n+($H538*'fnd base rates'!D$111)\n+($I538*'fnd base rates'!D$112)\n+($J538*'fnd base rates'!D$113)\n+($K538*'fnd base rates'!D$114)\n+($M538*'fnd base rates'!D$116)\n+($N538*'fnd base rates'!D$117)\n+($O538*'fnd base rates'!D$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,4)))\n*$R538","v":2430.8999999999996},{"$f":"(($D538*'fnd base rates'!E$107)\n+($E538*'fnd base rates'!E$108)\n+($F538*'fnd base rates'!E$109)\n+($G538*'fnd base rates'!E$110)\n+($H538*'fnd base rates'!E$111)\n+($I538*'fnd base rates'!E$112)\n+($J538*'fnd base rates'!E$113)\n+($K538*'fnd base rates'!E$114)\n+($M538*'fnd base rates'!E$116)\n+($N538*'fnd base rates'!E$117)\n+($O538*'fnd base rates'!E$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,5)))\n*$R538","v":12551.929101999998},{"$f":"(($D538*'fnd base rates'!F$107)\n+($E538*'fnd base rates'!F$108)\n+($F538*'fnd base rates'!F$109)\n+($G538*'fnd base rates'!F$110)\n+($H538*'fnd base rates'!F$111)\n+($I538*'fnd base rates'!F$112)\n+($J538*'fnd base rates'!F$113)\n+($K538*'fnd base rates'!F$114)\n+($M538*'fnd base rates'!F$116)\n+($N538*'fnd base rates'!F$117)\n+($O538*'fnd base rates'!F$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,6)))\n*$R538","v":3067.774778},{"$f":"(($D538*'fnd base rates'!G$107)\n+($E538*'fnd base rates'!G$108)\n+($F538*'fnd base rates'!G$109)\n+($G538*'fnd base rates'!G$110)\n+($H538*'fnd base rates'!G$111)\n+($I538*'fnd base rates'!G$112)\n+($J538*'fnd base rates'!G$113)\n+($K538*'fnd base rates'!G$114)\n+($M538*'fnd base rates'!G$116)\n+($N538*'fnd base rates'!G$117)\n+($O538*'fnd base rates'!G$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,7)))\n*$R538","v":531.42055200000004},{"$f":"(($D538*'fnd base rates'!H$107)\n+($E538*'fnd base rates'!H$108)\n+($F538*'fnd base rates'!H$109)\n+($G538*'fnd base rates'!H$110)\n+($H538*'fnd base rates'!H$111)\n+($I538*'fnd base rates'!H$112)\n+($J538*'fnd base rates'!H$113)\n+($K538*'fnd base rates'!H$114)\n+($M538*'fnd base rates'!H$116)\n+($N538*'fnd base rates'!H$117)\n+($O538*'fnd base rates'!H$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,8)))","v":1986.68058},{"$f":"(($D538*'fnd base rates'!I$107)\n+($E538*'fnd base rates'!I$108)\n+($F538*'fnd base rates'!I$109)\n+($G538*'fnd base rates'!I$110)\n+($H538*'fnd base rates'!I$111)\n+($I538*'fnd base rates'!I$112)\n+($J538*'fnd base rates'!I$113)\n+($K538*'fnd base rates'!I$114)\n+($M538*'fnd base rates'!I$116)\n+($N538*'fnd base rates'!I$117)\n+($O538*'fnd base rates'!I$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,9)))\n*$R538","v":1267.9000000000001},{"$f":"(($D538*'fnd base rates'!J$107)\n+($E538*'fnd base rates'!J$108)\n+($F538*'fnd base rates'!J$109)\n+($G538*'fnd base rates'!J$110)\n+($H538*'fnd base rates'!J$111)\n+($I538*'fnd base rates'!J$112)\n+($J538*'fnd base rates'!J$113)\n+($K538*'fnd base rates'!J$114)\n+($M538*'fnd base rates'!J$116)\n+($N538*'fnd base rates'!J$117)\n+($O538*'fnd base rates'!J$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,10)))\n*$R538","v":1134.6999999999998},{"$f":"(($D538*'fnd base rates'!K$107)\n+($E538*'fnd base rates'!K$108)\n+($F538*'fnd base rates'!K$109)\n+($G538*'fnd base rates'!K$110)\n+($H538*'fnd base rates'!K$111)\n+($I538*'fnd base rates'!K$112)\n+($J538*'fnd base rates'!K$113)\n+($K538*'fnd base rates'!K$114)\n+($M538*'fnd base rates'!K$116)\n+($N538*'fnd base rates'!K$117)\n+($O538*'fnd base rates'!K$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,11)))\n*$R538","v":3729.3660569999997},{"$f":"(($D538*'fnd base rates'!L$107)\n+($E538*'fnd base rates'!L$108)\n+($F538*'fnd base rates'!L$109)\n+($G538*'fnd base rates'!L$110)\n+($H538*'fnd base rates'!L$111)\n+($I538*'fnd base rates'!L$112)\n+($J538*'fnd base rates'!L$113)\n+($K538*'fnd base rates'!L$114)\n+($M538*'fnd base rates'!L$116)\n+($N538*'fnd base rates'!L$117)\n+($O538*'fnd base rates'!L$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,12)))","v":5482.2359900000001},{"$f":"(($D538*'fnd base rates'!M$107)\n+($E538*'fnd base rates'!M$108)\n+($F538*'fnd base rates'!M$109)\n+($G538*'fnd base rates'!M$110)\n+($H538*'fnd base rates'!M$111)\n+($I538*'fnd base rates'!M$112)\n+($J538*'fnd base rates'!M$113)\n+($K538*'fnd base rates'!M$114)\n+($M538*'fnd base rates'!M$116)\n+($N538*'fnd base rates'!M$117)\n+($O538*'fnd base rates'!M$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,13)))","v":0},33893.923797999996,null,478352056,"478","352","056",1,3,33893.923797999996,11298,-3889,15187,null,null,null,null,null,null,0,null,0]
["478",478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D539","v":0},{"$f":"'fnd enro'!E539","v":0},{"$f":"'fnd enro'!F539","v":0},{"$f":"'fnd enro'!G539","v":0},{"$f":"'fnd enro'!H539","v":0},{"$f":"'fnd enro'!I539","v":1},{"$f":"'fnd enro'!J539","v":0},{"$f":"'fnd enro'!K539","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L539","v":0},{"$f":"'fnd enro'!M539","v":0},{"$f":"'fnd enro'!N539","v":0},{"$f":"'fnd enro'!O539","v":0},{"$f":"'fnd enro'!P539","v":0},{"$f":"'fnd enro'!R539","v":1},1,{"$f":"VALUE('fnd enro'!Q539)","v":10},null,{"$f":"(($D539*'fnd base rates'!C$107)\n+($E539*'fnd base rates'!C$108)\n+($F539*'fnd base rates'!C$109)\n+($G539*'fnd base rates'!C$110)\n+($H539*'fnd base rates'!C$111)\n+($I539*'fnd base rates'!C$112)\n+($J539*'fnd base rates'!C$113)\n+($K539*'fnd base rates'!C$114)\n+($M539*'fnd base rates'!C$116)\n+($N539*'fnd base rates'!C$117)\n+($O539*'fnd base rates'!C$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,3)))\n*$R539","v":570.33891299999993},{"$f":"(($D539*'fnd base rates'!D$107)\n+($E539*'fnd base rates'!D$108)\n+($F539*'fnd base rates'!D$109)\n+($G539*'fnd base rates'!D$110)\n+($H539*'fnd base rates'!D$111)\n+($I539*'fnd base rates'!D$112)\n+($J539*'fnd base rates'!D$113)\n+($K539*'fnd base rates'!D$114)\n+($M539*'fnd base rates'!D$116)\n+($N539*'fnd base rates'!D$117)\n+($O539*'fnd base rates'!D$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,4)))\n*$R539","v":810.3},{"$f":"(($D539*'fnd base rates'!E$107)\n+($E539*'fnd base rates'!E$108)\n+($F539*'fnd base rates'!E$109)\n+($G539*'fnd base rates'!E$110)\n+($H539*'fnd base rates'!E$111)\n+($I539*'fnd base rates'!E$112)\n+($J539*'fnd base rates'!E$113)\n+($K539*'fnd base rates'!E$114)\n+($M539*'fnd base rates'!E$116)\n+($N539*'fnd base rates'!E$117)\n+($O539*'fnd base rates'!E$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,5)))\n*$R539","v":5209.7030340000001},{"$f":"(($D539*'fnd base rates'!F$107)\n+($E539*'fnd base rates'!F$108)\n+($F539*'fnd base rates'!F$109)\n+($G539*'fnd base rates'!F$110)\n+($H539*'fnd base rates'!F$111)\n+($I539*'fnd base rates'!F$112)\n+($J539*'fnd base rates'!F$113)\n+($K539*'fnd base rates'!F$114)\n+($M539*'fnd base rates'!F$116)\n+($N539*'fnd base rates'!F$117)\n+($O539*'fnd base rates'!F$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,6)))\n*$R539","v":945.98492600000009},{"$f":"(($D539*'fnd base rates'!G$107)\n+($E539*'fnd base rates'!G$108)\n+($F539*'fnd base rates'!G$109)\n+($G539*'fnd base rates'!G$110)\n+($H539*'fnd base rates'!G$111)\n+($I539*'fnd base rates'!G$112)\n+($J539*'fnd base rates'!G$113)\n+($K539*'fnd base rates'!G$114)\n+($M539*'fnd base rates'!G$116)\n+($N539*'fnd base rates'!G$117)\n+($O539*'fnd base rates'!G$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,7)))\n*$R539","v":173.92018400000001},{"$f":"(($D539*'fnd base rates'!H$107)\n+($E539*'fnd base rates'!H$108)\n+($F539*'fnd base rates'!H$109)\n+($G539*'fnd base rates'!H$110)\n+($H539*'fnd base rates'!H$111)\n+($I539*'fnd base rates'!H$112)\n+($J539*'fnd base rates'!H$113)\n+($K539*'fnd base rates'!H$114)\n+($M539*'fnd base rates'!H$116)\n+($N539*'fnd base rates'!H$117)\n+($O539*'fnd base rates'!H$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D539*'fnd base rates'!I$107)\n+($E539*'fnd base rates'!I$108)\n+($F539*'fnd base rates'!I$109)\n+($G539*'fnd base rates'!I$110)\n+($H539*'fnd base rates'!I$111)\n+($I539*'fnd base rates'!I$112)\n+($J539*'fnd base rates'!I$113)\n+($K539*'fnd base rates'!I$114)\n+($M539*'fnd base rates'!I$116)\n+($N539*'fnd base rates'!I$117)\n+($O539*'fnd base rates'!I$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,9)))\n*$R539","v":451.12},{"$f":"(($D539*'fnd base rates'!J$107)\n+($E539*'fnd base rates'!J$108)\n+($F539*'fnd base rates'!J$109)\n+($G539*'fnd base rates'!J$110)\n+($H539*'fnd base rates'!J$111)\n+($I539*'fnd base rates'!J$112)\n+($J539*'fnd base rates'!J$113)\n+($K539*'fnd base rates'!J$114)\n+($M539*'fnd base rates'!J$116)\n+($N539*'fnd base rates'!J$117)\n+($O539*'fnd base rates'!J$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,10)))\n*$R539","v":607.66},{"$f":"(($D539*'fnd base rates'!K$107)\n+($E539*'fnd base rates'!K$108)\n+($F539*'fnd base rates'!K$109)\n+($G539*'fnd base rates'!K$110)\n+($H539*'fnd base rates'!K$111)\n+($I539*'fnd base rates'!K$112)\n+($J539*'fnd base rates'!K$113)\n+($K539*'fnd base rates'!K$114)\n+($M539*'fnd base rates'!K$116)\n+($N539*'fnd base rates'!K$117)\n+($O539*'fnd base rates'!K$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,11)))\n*$R539","v":1220.4620190000001},{"$f":"(($D539*'fnd base rates'!L$107)\n+($E539*'fnd base rates'!L$108)\n+($F539*'fnd base rates'!L$109)\n+($G539*'fnd base rates'!L$110)\n+($H539*'fnd base rates'!L$111)\n+($I539*'fnd base rates'!L$112)\n+($J539*'fnd base rates'!L$113)\n+($K539*'fnd base rates'!L$114)\n+($M539*'fnd base rates'!L$116)\n+($N539*'fnd base rates'!L$117)\n+($O539*'fnd base rates'!L$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D539*'fnd base rates'!M$107)\n+($E539*'fnd base rates'!M$108)\n+($F539*'fnd base rates'!M$109)\n+($G539*'fnd base rates'!M$110)\n+($H539*'fnd base rates'!M$111)\n+($I539*'fnd base rates'!M$112)\n+($J539*'fnd base rates'!M$113)\n+($K539*'fnd base rates'!M$114)\n+($M539*'fnd base rates'!M$116)\n+($N539*'fnd base rates'!M$117)\n+($O539*'fnd base rates'!M$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,13)))","v":0},12565.341266000001,null,478352064,"478","352","064",1,1,12565.341266000001,12565,-7164,19729,null,null,null,null,null,null,0,null,0]
["478",478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D540","v":0},{"$f":"'fnd enro'!E540","v":0},{"$f":"'fnd enro'!F540","v":0},{"$f":"'fnd enro'!G540","v":0},{"$f":"'fnd enro'!H540","v":4},{"$f":"'fnd enro'!I540","v":0},{"$f":"'fnd enro'!J540","v":0},{"$f":"'fnd enro'!K540","v":0.15720000000000001},{"$f":"'fnd enro'!L540","v":0},{"$f":"'fnd enro'!M540","v":0},{"$f":"'fnd enro'!N540","v":0},{"$f":"'fnd enro'!O540","v":0},{"$f":"'fnd enro'!P540","v":1},{"$f":"'fnd enro'!R540","v":4},1,{"$f":"VALUE('fnd enro'!Q540)","v":3},null,{"$f":"(($D540*'fnd base rates'!C$107)\n+($E540*'fnd base rates'!C$108)\n+($F540*'fnd base rates'!C$109)\n+($G540*'fnd base rates'!C$110)\n+($H540*'fnd base rates'!C$111)\n+($I540*'fnd base rates'!C$112)\n+($J540*'fnd base rates'!C$113)\n+($K540*'fnd base rates'!C$114)\n+($M540*'fnd base rates'!C$116)\n+($N540*'fnd base rates'!C$117)\n+($O540*'fnd base rates'!C$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,3)))\n*$R540","v":2342.2456519999996},{"$f":"(($D540*'fnd base rates'!D$107)\n+($E540*'fnd base rates'!D$108)\n+($F540*'fnd base rates'!D$109)\n+($G540*'fnd base rates'!D$110)\n+($H540*'fnd base rates'!D$111)\n+($I540*'fnd base rates'!D$112)\n+($J540*'fnd base rates'!D$113)\n+($K540*'fnd base rates'!D$114)\n+($M540*'fnd base rates'!D$116)\n+($N540*'fnd base rates'!D$117)\n+($O540*'fnd base rates'!D$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,4)))\n*$R540","v":3529.7299999999996},{"$f":"(($D540*'fnd base rates'!E$107)\n+($E540*'fnd base rates'!E$108)\n+($F540*'fnd base rates'!E$109)\n+($G540*'fnd base rates'!E$110)\n+($H540*'fnd base rates'!E$111)\n+($I540*'fnd base rates'!E$112)\n+($J540*'fnd base rates'!E$113)\n+($K540*'fnd base rates'!E$114)\n+($M540*'fnd base rates'!E$116)\n+($N540*'fnd base rates'!E$117)\n+($O540*'fnd base rates'!E$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,5)))\n*$R540","v":17500.992136000001},{"$f":"(($D540*'fnd base rates'!F$107)\n+($E540*'fnd base rates'!F$108)\n+($F540*'fnd base rates'!F$109)\n+($G540*'fnd base rates'!F$110)\n+($H540*'fnd base rates'!F$111)\n+($I540*'fnd base rates'!F$112)\n+($J540*'fnd base rates'!F$113)\n+($K540*'fnd base rates'!F$114)\n+($M540*'fnd base rates'!F$116)\n+($N540*'fnd base rates'!F$117)\n+($O540*'fnd base rates'!F$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,6)))\n*$R540","v":4243.5797039999998},{"$f":"(($D540*'fnd base rates'!G$107)\n+($E540*'fnd base rates'!G$108)\n+($F540*'fnd base rates'!G$109)\n+($G540*'fnd base rates'!G$110)\n+($H540*'fnd base rates'!G$111)\n+($I540*'fnd base rates'!G$112)\n+($J540*'fnd base rates'!G$113)\n+($K540*'fnd base rates'!G$114)\n+($M540*'fnd base rates'!G$116)\n+($N540*'fnd base rates'!G$117)\n+($O540*'fnd base rates'!G$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,7)))\n*$R540","v":851.65073599999994},{"$f":"(($D540*'fnd base rates'!H$107)\n+($E540*'fnd base rates'!H$108)\n+($F540*'fnd base rates'!H$109)\n+($G540*'fnd base rates'!H$110)\n+($H540*'fnd base rates'!H$111)\n+($I540*'fnd base rates'!H$112)\n+($J540*'fnd base rates'!H$113)\n+($K540*'fnd base rates'!H$114)\n+($M540*'fnd base rates'!H$116)\n+($N540*'fnd base rates'!H$117)\n+($O540*'fnd base rates'!H$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,8)))","v":2239.65744},{"$f":"(($D540*'fnd base rates'!I$107)\n+($E540*'fnd base rates'!I$108)\n+($F540*'fnd base rates'!I$109)\n+($G540*'fnd base rates'!I$110)\n+($H540*'fnd base rates'!I$111)\n+($I540*'fnd base rates'!I$112)\n+($J540*'fnd base rates'!I$113)\n+($K540*'fnd base rates'!I$114)\n+($M540*'fnd base rates'!I$116)\n+($N540*'fnd base rates'!I$117)\n+($O540*'fnd base rates'!I$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,9)))\n*$R540","v":1747.61},{"$f":"(($D540*'fnd base rates'!J$107)\n+($E540*'fnd base rates'!J$108)\n+($F540*'fnd base rates'!J$109)\n+($G540*'fnd base rates'!J$110)\n+($H540*'fnd base rates'!J$111)\n+($I540*'fnd base rates'!J$112)\n+($J540*'fnd base rates'!J$113)\n+($K540*'fnd base rates'!J$114)\n+($M540*'fnd base rates'!J$116)\n+($N540*'fnd base rates'!J$117)\n+($O540*'fnd base rates'!J$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,10)))\n*$R540","v":1646.7199999999998},{"$f":"(($D540*'fnd base rates'!K$107)\n+($E540*'fnd base rates'!K$108)\n+($F540*'fnd base rates'!K$109)\n+($G540*'fnd base rates'!K$110)\n+($H540*'fnd base rates'!K$111)\n+($I540*'fnd base rates'!K$112)\n+($J540*'fnd base rates'!K$113)\n+($K540*'fnd base rates'!K$114)\n+($M540*'fnd base rates'!K$116)\n+($N540*'fnd base rates'!K$117)\n+($O540*'fnd base rates'!K$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,11)))\n*$R540","v":5017.8080760000003},{"$f":"(($D540*'fnd base rates'!L$107)\n+($E540*'fnd base rates'!L$108)\n+($F540*'fnd base rates'!L$109)\n+($G540*'fnd base rates'!L$110)\n+($H540*'fnd base rates'!L$111)\n+($I540*'fnd base rates'!L$112)\n+($J540*'fnd base rates'!L$113)\n+($K540*'fnd base rates'!L$114)\n+($M540*'fnd base rates'!L$116)\n+($N540*'fnd base rates'!L$117)\n+($O540*'fnd base rates'!L$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,12)))","v":8049.0113199999996},{"$f":"(($D540*'fnd base rates'!M$107)\n+($E540*'fnd base rates'!M$108)\n+($F540*'fnd base rates'!M$109)\n+($G540*'fnd base rates'!M$110)\n+($H540*'fnd base rates'!M$111)\n+($I540*'fnd base rates'!M$112)\n+($J540*'fnd base rates'!M$113)\n+($K540*'fnd base rates'!M$114)\n+($M540*'fnd base rates'!M$116)\n+($N540*'fnd base rates'!M$117)\n+($O540*'fnd base rates'!M$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,13)))","v":0},47169.005063999997,null,478352067,"478","352","067",1,4,47169.005063999997,11792,-773,12565,null,null,null,null,null,null,0,null,0]
["478",478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D541","v":0},{"$f":"'fnd enro'!E541","v":0},{"$f":"'fnd enro'!F541","v":0},{"$f":"'fnd enro'!G541","v":0},{"$f":"'fnd enro'!H541","v":0},{"$f":"'fnd enro'!I541","v":10},{"$f":"'fnd enro'!J541","v":0},{"$f":"'fnd enro'!K541","v":0.39300000000000002},{"$f":"'fnd enro'!L541","v":0},{"$f":"'fnd enro'!M541","v":0},{"$f":"'fnd enro'!N541","v":0},{"$f":"'fnd enro'!O541","v":0},{"$f":"'fnd enro'!P541","v":2},{"$f":"'fnd enro'!R541","v":10},1,{"$f":"VALUE('fnd enro'!Q541)","v":11},null,{"$f":"(($D541*'fnd base rates'!C$107)\n+($E541*'fnd base rates'!C$108)\n+($F541*'fnd base rates'!C$109)\n+($G541*'fnd base rates'!C$110)\n+($H541*'fnd base rates'!C$111)\n+($I541*'fnd base rates'!C$112)\n+($J541*'fnd base rates'!C$113)\n+($K541*'fnd base rates'!C$114)\n+($M541*'fnd base rates'!C$116)\n+($N541*'fnd base rates'!C$117)\n+($O541*'fnd base rates'!C$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,3)))\n*$R541","v":5914.9891299999999},{"$f":"(($D541*'fnd base rates'!D$107)\n+($E541*'fnd base rates'!D$108)\n+($F541*'fnd base rates'!D$109)\n+($G541*'fnd base rates'!D$110)\n+($H541*'fnd base rates'!D$111)\n+($I541*'fnd base rates'!D$112)\n+($J541*'fnd base rates'!D$113)\n+($K541*'fnd base rates'!D$114)\n+($M541*'fnd base rates'!D$116)\n+($N541*'fnd base rates'!D$117)\n+($O541*'fnd base rates'!D$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,4)))\n*$R541","v":9105.56},{"$f":"(($D541*'fnd base rates'!E$107)\n+($E541*'fnd base rates'!E$108)\n+($F541*'fnd base rates'!E$109)\n+($G541*'fnd base rates'!E$110)\n+($H541*'fnd base rates'!E$111)\n+($I541*'fnd base rates'!E$112)\n+($J541*'fnd base rates'!E$113)\n+($K541*'fnd base rates'!E$114)\n+($M541*'fnd base rates'!E$116)\n+($N541*'fnd base rates'!E$117)\n+($O541*'fnd base rates'!E$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,5)))\n*$R541","v":61883.990339999997},{"$f":"(($D541*'fnd base rates'!F$107)\n+($E541*'fnd base rates'!F$108)\n+($F541*'fnd base rates'!F$109)\n+($G541*'fnd base rates'!F$110)\n+($H541*'fnd base rates'!F$111)\n+($I541*'fnd base rates'!F$112)\n+($J541*'fnd base rates'!F$113)\n+($K541*'fnd base rates'!F$114)\n+($M541*'fnd base rates'!F$116)\n+($N541*'fnd base rates'!F$117)\n+($O541*'fnd base rates'!F$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,6)))\n*$R541","v":9459.8492600000009},{"$f":"(($D541*'fnd base rates'!G$107)\n+($E541*'fnd base rates'!G$108)\n+($F541*'fnd base rates'!G$109)\n+($G541*'fnd base rates'!G$110)\n+($H541*'fnd base rates'!G$111)\n+($I541*'fnd base rates'!G$112)\n+($J541*'fnd base rates'!G$113)\n+($K541*'fnd base rates'!G$114)\n+($M541*'fnd base rates'!G$116)\n+($N541*'fnd base rates'!G$117)\n+($O541*'fnd base rates'!G$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,7)))\n*$R541","v":2214.0018399999999},{"$f":"(($D541*'fnd base rates'!H$107)\n+($E541*'fnd base rates'!H$108)\n+($F541*'fnd base rates'!H$109)\n+($G541*'fnd base rates'!H$110)\n+($H541*'fnd base rates'!H$111)\n+($I541*'fnd base rates'!H$112)\n+($J541*'fnd base rates'!H$113)\n+($K541*'fnd base rates'!H$114)\n+($M541*'fnd base rates'!H$116)\n+($N541*'fnd base rates'!H$117)\n+($O541*'fnd base rates'!H$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,8)))","v":8846.0486000000001},{"$f":"(($D541*'fnd base rates'!I$107)\n+($E541*'fnd base rates'!I$108)\n+($F541*'fnd base rates'!I$109)\n+($G541*'fnd base rates'!I$110)\n+($H541*'fnd base rates'!I$111)\n+($I541*'fnd base rates'!I$112)\n+($J541*'fnd base rates'!I$113)\n+($K541*'fnd base rates'!I$114)\n+($M541*'fnd base rates'!I$116)\n+($N541*'fnd base rates'!I$117)\n+($O541*'fnd base rates'!I$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,9)))\n*$R541","v":4907.5},{"$f":"(($D541*'fnd base rates'!J$107)\n+($E541*'fnd base rates'!J$108)\n+($F541*'fnd base rates'!J$109)\n+($G541*'fnd base rates'!J$110)\n+($H541*'fnd base rates'!J$111)\n+($I541*'fnd base rates'!J$112)\n+($J541*'fnd base rates'!J$113)\n+($K541*'fnd base rates'!J$114)\n+($M541*'fnd base rates'!J$116)\n+($N541*'fnd base rates'!J$117)\n+($O541*'fnd base rates'!J$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,10)))\n*$R541","v":8135.92},{"$f":"(($D541*'fnd base rates'!K$107)\n+($E541*'fnd base rates'!K$108)\n+($F541*'fnd base rates'!K$109)\n+($G541*'fnd base rates'!K$110)\n+($H541*'fnd base rates'!K$111)\n+($I541*'fnd base rates'!K$112)\n+($J541*'fnd base rates'!K$113)\n+($K541*'fnd base rates'!K$114)\n+($M541*'fnd base rates'!K$116)\n+($N541*'fnd base rates'!K$117)\n+($O541*'fnd base rates'!K$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,11)))\n*$R541","v":12204.62019},{"$f":"(($D541*'fnd base rates'!L$107)\n+($E541*'fnd base rates'!L$108)\n+($F541*'fnd base rates'!L$109)\n+($G541*'fnd base rates'!L$110)\n+($H541*'fnd base rates'!L$111)\n+($I541*'fnd base rates'!L$112)\n+($J541*'fnd base rates'!L$113)\n+($K541*'fnd base rates'!L$114)\n+($M541*'fnd base rates'!L$116)\n+($N541*'fnd base rates'!L$117)\n+($O541*'fnd base rates'!L$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,12)))","v":18658.673300000002},{"$f":"(($D541*'fnd base rates'!M$107)\n+($E541*'fnd base rates'!M$108)\n+($F541*'fnd base rates'!M$109)\n+($G541*'fnd base rates'!M$110)\n+($H541*'fnd base rates'!M$111)\n+($I541*'fnd base rates'!M$112)\n+($J541*'fnd base rates'!M$113)\n+($K541*'fnd base rates'!M$114)\n+($M541*'fnd base rates'!M$116)\n+($N541*'fnd base rates'!M$117)\n+($O541*'fnd base rates'!M$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,13)))","v":0},141331.15265999999,null,478352097,"478","352","097",1,10,141331.15265999999,14133,3469,10664,null,null,null,null,null,null,0,null,0]
["478",478352103,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D542","v":0},{"$f":"'fnd enro'!E542","v":0},{"$f":"'fnd enro'!F542","v":0},{"$f":"'fnd enro'!G542","v":0},{"$f":"'fnd enro'!H542","v":1},{"$f":"'fnd enro'!I542","v":0},{"$f":"'fnd enro'!J542","v":0},{"$f":"'fnd enro'!K542","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L542","v":0},{"$f":"'fnd enro'!M542","v":0},{"$f":"'fnd enro'!N542","v":0},{"$f":"'fnd enro'!O542","v":0},{"$f":"'fnd enro'!P542","v":1},{"$f":"'fnd enro'!R542","v":1},1,{"$f":"VALUE('fnd enro'!Q542)","v":10},null,{"$f":"(($D542*'fnd base rates'!C$107)\n+($E542*'fnd base rates'!C$108)\n+($F542*'fnd base rates'!C$109)\n+($G542*'fnd base rates'!C$110)\n+($H542*'fnd base rates'!C$111)\n+($I542*'fnd base rates'!C$112)\n+($J542*'fnd base rates'!C$113)\n+($K542*'fnd base rates'!C$114)\n+($M542*'fnd base rates'!C$116)\n+($N542*'fnd base rates'!C$117)\n+($O542*'fnd base rates'!C$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,3)))\n*$R542","v":667.01891299999988},{"$f":"(($D542*'fnd base rates'!D$107)\n+($E542*'fnd base rates'!D$108)\n+($F542*'fnd base rates'!D$109)\n+($G542*'fnd base rates'!D$110)\n+($H542*'fnd base rates'!D$111)\n+($I542*'fnd base rates'!D$112)\n+($J542*'fnd base rates'!D$113)\n+($K542*'fnd base rates'!D$114)\n+($M542*'fnd base rates'!D$116)\n+($N542*'fnd base rates'!D$117)\n+($O542*'fnd base rates'!D$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,4)))\n*$R542","v":1268.4000000000001},{"$f":"(($D542*'fnd base rates'!E$107)\n+($E542*'fnd base rates'!E$108)\n+($F542*'fnd base rates'!E$109)\n+($G542*'fnd base rates'!E$110)\n+($H542*'fnd base rates'!E$111)\n+($I542*'fnd base rates'!E$112)\n+($J542*'fnd base rates'!E$113)\n+($K542*'fnd base rates'!E$114)\n+($M542*'fnd base rates'!E$116)\n+($N542*'fnd base rates'!E$117)\n+($O542*'fnd base rates'!E$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,5)))\n*$R542","v":8143.0430340000003},{"$f":"(($D542*'fnd base rates'!F$107)\n+($E542*'fnd base rates'!F$108)\n+($F542*'fnd base rates'!F$109)\n+($G542*'fnd base rates'!F$110)\n+($H542*'fnd base rates'!F$111)\n+($I542*'fnd base rates'!F$112)\n+($J542*'fnd base rates'!F$113)\n+($K542*'fnd base rates'!F$114)\n+($M542*'fnd base rates'!F$116)\n+($N542*'fnd base rates'!F$117)\n+($O542*'fnd base rates'!F$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,6)))\n*$R542","v":1060.8949259999999},{"$f":"(($D542*'fnd base rates'!G$107)\n+($E542*'fnd base rates'!G$108)\n+($F542*'fnd base rates'!G$109)\n+($G542*'fnd base rates'!G$110)\n+($H542*'fnd base rates'!G$111)\n+($I542*'fnd base rates'!G$112)\n+($J542*'fnd base rates'!G$113)\n+($K542*'fnd base rates'!G$114)\n+($M542*'fnd base rates'!G$116)\n+($N542*'fnd base rates'!G$117)\n+($O542*'fnd base rates'!G$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,7)))\n*$R542","v":395.70018399999998},{"$f":"(($D542*'fnd base rates'!H$107)\n+($E542*'fnd base rates'!H$108)\n+($F542*'fnd base rates'!H$109)\n+($G542*'fnd base rates'!H$110)\n+($H542*'fnd base rates'!H$111)\n+($I542*'fnd base rates'!H$112)\n+($J542*'fnd base rates'!H$113)\n+($K542*'fnd base rates'!H$114)\n+($M542*'fnd base rates'!H$116)\n+($N542*'fnd base rates'!H$117)\n+($O542*'fnd base rates'!H$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D542*'fnd base rates'!I$107)\n+($E542*'fnd base rates'!I$108)\n+($F542*'fnd base rates'!I$109)\n+($G542*'fnd base rates'!I$110)\n+($H542*'fnd base rates'!I$111)\n+($I542*'fnd base rates'!I$112)\n+($J542*'fnd base rates'!I$113)\n+($K542*'fnd base rates'!I$114)\n+($M542*'fnd base rates'!I$116)\n+($N542*'fnd base rates'!I$117)\n+($O542*'fnd base rates'!I$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,9)))\n*$R542","v":589.47},{"$f":"(($D542*'fnd base rates'!J$107)\n+($E542*'fnd base rates'!J$108)\n+($F542*'fnd base rates'!J$109)\n+($G542*'fnd base rates'!J$110)\n+($H542*'fnd base rates'!J$111)\n+($I542*'fnd base rates'!J$112)\n+($J542*'fnd base rates'!J$113)\n+($K542*'fnd base rates'!J$114)\n+($M542*'fnd base rates'!J$116)\n+($N542*'fnd base rates'!J$117)\n+($O542*'fnd base rates'!J$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,10)))\n*$R542","v":1204.47},{"$f":"(($D542*'fnd base rates'!K$107)\n+($E542*'fnd base rates'!K$108)\n+($F542*'fnd base rates'!K$109)\n+($G542*'fnd base rates'!K$110)\n+($H542*'fnd base rates'!K$111)\n+($I542*'fnd base rates'!K$112)\n+($J542*'fnd base rates'!K$113)\n+($K542*'fnd base rates'!K$114)\n+($M542*'fnd base rates'!K$116)\n+($N542*'fnd base rates'!K$117)\n+($O542*'fnd base rates'!K$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,11)))\n*$R542","v":1254.4520190000001},{"$f":"(($D542*'fnd base rates'!L$107)\n+($E542*'fnd base rates'!L$108)\n+($F542*'fnd base rates'!L$109)\n+($G542*'fnd base rates'!L$110)\n+($H542*'fnd base rates'!L$111)\n+($I542*'fnd base rates'!L$112)\n+($J542*'fnd base rates'!L$113)\n+($K542*'fnd base rates'!L$114)\n+($M542*'fnd base rates'!L$116)\n+($N542*'fnd base rates'!L$117)\n+($O542*'fnd base rates'!L$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,12)))","v":2656.4953299999997},{"$f":"(($D542*'fnd base rates'!M$107)\n+($E542*'fnd base rates'!M$108)\n+($F542*'fnd base rates'!M$109)\n+($G542*'fnd base rates'!M$110)\n+($H542*'fnd base rates'!M$111)\n+($I542*'fnd base rates'!M$112)\n+($J542*'fnd base rates'!M$113)\n+($K542*'fnd base rates'!M$114)\n+($M542*'fnd base rates'!M$116)\n+($N542*'fnd base rates'!M$117)\n+($O542*'fnd base rates'!M$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,13)))","v":0},17827.881265999997,null,478352103,"478","352","103",1,1,17827.881265999997,17828,6530,11298,null,null,null,null,null,null,0,null,0]
["478",478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D543","v":0},{"$f":"'fnd enro'!E543","v":0},{"$f":"'fnd enro'!F543","v":0},{"$f":"'fnd enro'!G543","v":0},{"$f":"'fnd enro'!H543","v":6},{"$f":"'fnd enro'!I543","v":17},{"$f":"'fnd enro'!J543","v":0},{"$f":"'fnd enro'!K543","v":0.90390000000000004},{"$f":"'fnd enro'!L543","v":0},{"$f":"'fnd enro'!M543","v":0},{"$f":"'fnd enro'!N543","v":0},{"$f":"'fnd enro'!O543","v":0},{"$f":"'fnd enro'!P543","v":2},{"$f":"'fnd enro'!R543","v":23},1,{"$f":"VALUE('fnd enro'!Q543)","v":2},null,{"$f":"(($D543*'fnd base rates'!C$107)\n+($E543*'fnd base rates'!C$108)\n+($F543*'fnd base rates'!C$109)\n+($G543*'fnd base rates'!C$110)\n+($H543*'fnd base rates'!C$111)\n+($I543*'fnd base rates'!C$112)\n+($J543*'fnd base rates'!C$113)\n+($K543*'fnd base rates'!C$114)\n+($M543*'fnd base rates'!C$116)\n+($N543*'fnd base rates'!C$117)\n+($O543*'fnd base rates'!C$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,3)))\n*$R543","v":13234.594998999997},{"$f":"(($D543*'fnd base rates'!D$107)\n+($E543*'fnd base rates'!D$108)\n+($F543*'fnd base rates'!D$109)\n+($G543*'fnd base rates'!D$110)\n+($H543*'fnd base rates'!D$111)\n+($I543*'fnd base rates'!D$112)\n+($J543*'fnd base rates'!D$113)\n+($K543*'fnd base rates'!D$114)\n+($M543*'fnd base rates'!D$116)\n+($N543*'fnd base rates'!D$117)\n+($O543*'fnd base rates'!D$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,4)))\n*$R543","v":19190.319999999996},{"$f":"(($D543*'fnd base rates'!E$107)\n+($E543*'fnd base rates'!E$108)\n+($F543*'fnd base rates'!E$109)\n+($G543*'fnd base rates'!E$110)\n+($H543*'fnd base rates'!E$111)\n+($I543*'fnd base rates'!E$112)\n+($J543*'fnd base rates'!E$113)\n+($K543*'fnd base rates'!E$114)\n+($M543*'fnd base rates'!E$116)\n+($N543*'fnd base rates'!E$117)\n+($O543*'fnd base rates'!E$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,5)))\n*$R543","v":115994.049782},{"$f":"(($D543*'fnd base rates'!F$107)\n+($E543*'fnd base rates'!F$108)\n+($F543*'fnd base rates'!F$109)\n+($G543*'fnd base rates'!F$110)\n+($H543*'fnd base rates'!F$111)\n+($I543*'fnd base rates'!F$112)\n+($J543*'fnd base rates'!F$113)\n+($K543*'fnd base rates'!F$114)\n+($M543*'fnd base rates'!F$116)\n+($N543*'fnd base rates'!F$117)\n+($O543*'fnd base rates'!F$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,6)))\n*$R543","v":22447.113298},{"$f":"(($D543*'fnd base rates'!G$107)\n+($E543*'fnd base rates'!G$108)\n+($F543*'fnd base rates'!G$109)\n+($G543*'fnd base rates'!G$110)\n+($H543*'fnd base rates'!G$111)\n+($I543*'fnd base rates'!G$112)\n+($J543*'fnd base rates'!G$113)\n+($K543*'fnd base rates'!G$114)\n+($M543*'fnd base rates'!G$116)\n+($N543*'fnd base rates'!G$117)\n+($O543*'fnd base rates'!G$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,7)))\n*$R543","v":4291.2642320000004},{"$f":"(($D543*'fnd base rates'!H$107)\n+($E543*'fnd base rates'!H$108)\n+($F543*'fnd base rates'!H$109)\n+($G543*'fnd base rates'!H$110)\n+($H543*'fnd base rates'!H$111)\n+($I543*'fnd base rates'!H$112)\n+($J543*'fnd base rates'!H$113)\n+($K543*'fnd base rates'!H$114)\n+($M543*'fnd base rates'!H$116)\n+($N543*'fnd base rates'!H$117)\n+($O543*'fnd base rates'!H$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,8)))","v":18282.797779999997},{"$f":"(($D543*'fnd base rates'!I$107)\n+($E543*'fnd base rates'!I$108)\n+($F543*'fnd base rates'!I$109)\n+($G543*'fnd base rates'!I$110)\n+($H543*'fnd base rates'!I$111)\n+($I543*'fnd base rates'!I$112)\n+($J543*'fnd base rates'!I$113)\n+($K543*'fnd base rates'!I$114)\n+($M543*'fnd base rates'!I$116)\n+($N543*'fnd base rates'!I$117)\n+($O543*'fnd base rates'!I$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,9)))\n*$R543","v":10338.140000000001},{"$f":"(($D543*'fnd base rates'!J$107)\n+($E543*'fnd base rates'!J$108)\n+($F543*'fnd base rates'!J$109)\n+($G543*'fnd base rates'!J$110)\n+($H543*'fnd base rates'!J$111)\n+($I543*'fnd base rates'!J$112)\n+($J543*'fnd base rates'!J$113)\n+($K543*'fnd base rates'!J$114)\n+($M543*'fnd base rates'!J$116)\n+($N543*'fnd base rates'!J$117)\n+($O543*'fnd base rates'!J$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,10)))\n*$R543","v":13048.08},{"$f":"(($D543*'fnd base rates'!K$107)\n+($E543*'fnd base rates'!K$108)\n+($F543*'fnd base rates'!K$109)\n+($G543*'fnd base rates'!K$110)\n+($H543*'fnd base rates'!K$111)\n+($I543*'fnd base rates'!K$112)\n+($J543*'fnd base rates'!K$113)\n+($K543*'fnd base rates'!K$114)\n+($M543*'fnd base rates'!K$116)\n+($N543*'fnd base rates'!K$117)\n+($O543*'fnd base rates'!K$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,11)))\n*$R543","v":28274.566436999998},{"$f":"(($D543*'fnd base rates'!L$107)\n+($E543*'fnd base rates'!L$108)\n+($F543*'fnd base rates'!L$109)\n+($G543*'fnd base rates'!L$110)\n+($H543*'fnd base rates'!L$111)\n+($I543*'fnd base rates'!L$112)\n+($J543*'fnd base rates'!L$113)\n+($K543*'fnd base rates'!L$114)\n+($M543*'fnd base rates'!L$116)\n+($N543*'fnd base rates'!L$117)\n+($O543*'fnd base rates'!L$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,12)))","v":41149.802589999999},{"$f":"(($D543*'fnd base rates'!M$107)\n+($E543*'fnd base rates'!M$108)\n+($F543*'fnd base rates'!M$109)\n+($G543*'fnd base rates'!M$110)\n+($H543*'fnd base rates'!M$111)\n+($I543*'fnd base rates'!M$112)\n+($J543*'fnd base rates'!M$113)\n+($K543*'fnd base rates'!M$114)\n+($M543*'fnd base rates'!M$116)\n+($N543*'fnd base rates'!M$117)\n+($O543*'fnd base rates'!M$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,13)))","v":0},286250.72911799996,null,478352125,"478","352","125",1,23,286250.72911799996,12446,-119,12565,null,null,null,null,null,null,0,null,0]
["478",478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D544","v":0},{"$f":"'fnd enro'!E544","v":0},{"$f":"'fnd enro'!F544","v":0},{"$f":"'fnd enro'!G544","v":0},{"$f":"'fnd enro'!H544","v":2},{"$f":"'fnd enro'!I544","v":5},{"$f":"'fnd enro'!J544","v":0},{"$f":"'fnd enro'!K544","v":0.27510000000000001},{"$f":"'fnd enro'!L544","v":0},{"$f":"'fnd enro'!M544","v":0},{"$f":"'fnd enro'!N544","v":0},{"$f":"'fnd enro'!O544","v":0},{"$f":"'fnd enro'!P544","v":0},{"$f":"'fnd enro'!R544","v":7},1,{"$f":"VALUE('fnd enro'!Q544)","v":7},null,{"$f":"(($D544*'fnd base rates'!C$107)\n+($E544*'fnd base rates'!C$108)\n+($F544*'fnd base rates'!C$109)\n+($G544*'fnd base rates'!C$110)\n+($H544*'fnd base rates'!C$111)\n+($I544*'fnd base rates'!C$112)\n+($J544*'fnd base rates'!C$113)\n+($K544*'fnd base rates'!C$114)\n+($M544*'fnd base rates'!C$116)\n+($N544*'fnd base rates'!C$117)\n+($O544*'fnd base rates'!C$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,3)))\n*$R544","v":3992.3723910000003},{"$f":"(($D544*'fnd base rates'!D$107)\n+($E544*'fnd base rates'!D$108)\n+($F544*'fnd base rates'!D$109)\n+($G544*'fnd base rates'!D$110)\n+($H544*'fnd base rates'!D$111)\n+($I544*'fnd base rates'!D$112)\n+($J544*'fnd base rates'!D$113)\n+($K544*'fnd base rates'!D$114)\n+($M544*'fnd base rates'!D$116)\n+($N544*'fnd base rates'!D$117)\n+($O544*'fnd base rates'!D$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,4)))\n*$R544","v":5672.1},{"$f":"(($D544*'fnd base rates'!E$107)\n+($E544*'fnd base rates'!E$108)\n+($F544*'fnd base rates'!E$109)\n+($G544*'fnd base rates'!E$110)\n+($H544*'fnd base rates'!E$111)\n+($I544*'fnd base rates'!E$112)\n+($J544*'fnd base rates'!E$113)\n+($K544*'fnd base rates'!E$114)\n+($M544*'fnd base rates'!E$116)\n+($N544*'fnd base rates'!E$117)\n+($O544*'fnd base rates'!E$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,5)))\n*$R544","v":33390.741238000002},{"$f":"(($D544*'fnd base rates'!F$107)\n+($E544*'fnd base rates'!F$108)\n+($F544*'fnd base rates'!F$109)\n+($G544*'fnd base rates'!F$110)\n+($H544*'fnd base rates'!F$111)\n+($I544*'fnd base rates'!F$112)\n+($J544*'fnd base rates'!F$113)\n+($K544*'fnd base rates'!F$114)\n+($M544*'fnd base rates'!F$116)\n+($N544*'fnd base rates'!F$117)\n+($O544*'fnd base rates'!F$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,6)))\n*$R544","v":6851.7144820000003},{"$f":"(($D544*'fnd base rates'!G$107)\n+($E544*'fnd base rates'!G$108)\n+($F544*'fnd base rates'!G$109)\n+($G544*'fnd base rates'!G$110)\n+($H544*'fnd base rates'!G$111)\n+($I544*'fnd base rates'!G$112)\n+($J544*'fnd base rates'!G$113)\n+($K544*'fnd base rates'!G$114)\n+($M544*'fnd base rates'!G$116)\n+($N544*'fnd base rates'!G$117)\n+($O544*'fnd base rates'!G$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,7)))\n*$R544","v":1227.1012880000001},{"$f":"(($D544*'fnd base rates'!H$107)\n+($E544*'fnd base rates'!H$108)\n+($F544*'fnd base rates'!H$109)\n+($G544*'fnd base rates'!H$110)\n+($H544*'fnd base rates'!H$111)\n+($I544*'fnd base rates'!H$112)\n+($J544*'fnd base rates'!H$113)\n+($K544*'fnd base rates'!H$114)\n+($M544*'fnd base rates'!H$116)\n+($N544*'fnd base rates'!H$117)\n+($O544*'fnd base rates'!H$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,8)))","v":5495.9880199999998},{"$f":"(($D544*'fnd base rates'!I$107)\n+($E544*'fnd base rates'!I$108)\n+($F544*'fnd base rates'!I$109)\n+($G544*'fnd base rates'!I$110)\n+($H544*'fnd base rates'!I$111)\n+($I544*'fnd base rates'!I$112)\n+($J544*'fnd base rates'!I$113)\n+($K544*'fnd base rates'!I$114)\n+($M544*'fnd base rates'!I$116)\n+($N544*'fnd base rates'!I$117)\n+($O544*'fnd base rates'!I$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,9)))\n*$R544","v":3072.38},{"$f":"(($D544*'fnd base rates'!J$107)\n+($E544*'fnd base rates'!J$108)\n+($F544*'fnd base rates'!J$109)\n+($G544*'fnd base rates'!J$110)\n+($H544*'fnd base rates'!J$111)\n+($I544*'fnd base rates'!J$112)\n+($J544*'fnd base rates'!J$113)\n+($K544*'fnd base rates'!J$114)\n+($M544*'fnd base rates'!J$116)\n+($N544*'fnd base rates'!J$117)\n+($O544*'fnd base rates'!J$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,10)))\n*$R544","v":3565.3399999999997},{"$f":"(($D544*'fnd base rates'!K$107)\n+($E544*'fnd base rates'!K$108)\n+($F544*'fnd base rates'!K$109)\n+($G544*'fnd base rates'!K$110)\n+($H544*'fnd base rates'!K$111)\n+($I544*'fnd base rates'!K$112)\n+($J544*'fnd base rates'!K$113)\n+($K544*'fnd base rates'!K$114)\n+($M544*'fnd base rates'!K$116)\n+($N544*'fnd base rates'!K$117)\n+($O544*'fnd base rates'!K$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,11)))\n*$R544","v":8611.2141329999995},{"$f":"(($D544*'fnd base rates'!L$107)\n+($E544*'fnd base rates'!L$108)\n+($F544*'fnd base rates'!L$109)\n+($G544*'fnd base rates'!L$110)\n+($H544*'fnd base rates'!L$111)\n+($I544*'fnd base rates'!L$112)\n+($J544*'fnd base rates'!L$113)\n+($K544*'fnd base rates'!L$114)\n+($M544*'fnd base rates'!L$116)\n+($N544*'fnd base rates'!L$117)\n+($O544*'fnd base rates'!L$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,12)))","v":12276.337310000001},{"$f":"(($D544*'fnd base rates'!M$107)\n+($E544*'fnd base rates'!M$108)\n+($F544*'fnd base rates'!M$109)\n+($G544*'fnd base rates'!M$110)\n+($H544*'fnd base rates'!M$111)\n+($I544*'fnd base rates'!M$112)\n+($J544*'fnd base rates'!M$113)\n+($K544*'fnd base rates'!M$114)\n+($M544*'fnd base rates'!M$116)\n+($N544*'fnd base rates'!M$117)\n+($O544*'fnd base rates'!M$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,13)))","v":0},84155.288862000001,null,478352141,"478","352","141",1,7,84155.288862000001,12022,276,11746,null,null,null,null,null,null,0,null,0]
["478",478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D545","v":0},{"$f":"'fnd enro'!E545","v":0},{"$f":"'fnd enro'!F545","v":0},{"$f":"'fnd enro'!G545","v":0},{"$f":"'fnd enro'!H545","v":8},{"$f":"'fnd enro'!I545","v":28},{"$f":"'fnd enro'!J545","v":0},{"$f":"'fnd enro'!K545","v":1.4148000000000001},{"$f":"'fnd enro'!L545","v":0},{"$f":"'fnd enro'!M545","v":0},{"$f":"'fnd enro'!N545","v":0},{"$f":"'fnd enro'!O545","v":0},{"$f":"'fnd enro'!P545","v":11},{"$f":"'fnd enro'!R545","v":36},1,{"$f":"VALUE('fnd enro'!Q545)","v":10},null,{"$f":"(($D545*'fnd base rates'!C$107)\n+($E545*'fnd base rates'!C$108)\n+($F545*'fnd base rates'!C$109)\n+($G545*'fnd base rates'!C$110)\n+($H545*'fnd base rates'!C$111)\n+($I545*'fnd base rates'!C$112)\n+($J545*'fnd base rates'!C$113)\n+($K545*'fnd base rates'!C$114)\n+($M545*'fnd base rates'!C$116)\n+($N545*'fnd base rates'!C$117)\n+($O545*'fnd base rates'!C$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,3)))\n*$R545","v":21595.680867999999},{"$f":"(($D545*'fnd base rates'!D$107)\n+($E545*'fnd base rates'!D$108)\n+($F545*'fnd base rates'!D$109)\n+($G545*'fnd base rates'!D$110)\n+($H545*'fnd base rates'!D$111)\n+($I545*'fnd base rates'!D$112)\n+($J545*'fnd base rates'!D$113)\n+($K545*'fnd base rates'!D$114)\n+($M545*'fnd base rates'!D$116)\n+($N545*'fnd base rates'!D$117)\n+($O545*'fnd base rates'!D$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,4)))\n*$R545","v":34209.899999999994},{"$f":"(($D545*'fnd base rates'!E$107)\n+($E545*'fnd base rates'!E$108)\n+($F545*'fnd base rates'!E$109)\n+($G545*'fnd base rates'!E$110)\n+($H545*'fnd base rates'!E$111)\n+($I545*'fnd base rates'!E$112)\n+($J545*'fnd base rates'!E$113)\n+($K545*'fnd base rates'!E$114)\n+($M545*'fnd base rates'!E$116)\n+($N545*'fnd base rates'!E$117)\n+($O545*'fnd base rates'!E$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,5)))\n*$R545","v":224431.81922399998},{"$f":"(($D545*'fnd base rates'!F$107)\n+($E545*'fnd base rates'!F$108)\n+($F545*'fnd base rates'!F$109)\n+($G545*'fnd base rates'!F$110)\n+($H545*'fnd base rates'!F$111)\n+($I545*'fnd base rates'!F$112)\n+($J545*'fnd base rates'!F$113)\n+($K545*'fnd base rates'!F$114)\n+($M545*'fnd base rates'!F$116)\n+($N545*'fnd base rates'!F$117)\n+($O545*'fnd base rates'!F$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,6)))\n*$R545","v":34974.737336000006},{"$f":"(($D545*'fnd base rates'!G$107)\n+($E545*'fnd base rates'!G$108)\n+($F545*'fnd base rates'!G$109)\n+($G545*'fnd base rates'!G$110)\n+($H545*'fnd base rates'!G$111)\n+($I545*'fnd base rates'!G$112)\n+($J545*'fnd base rates'!G$113)\n+($K545*'fnd base rates'!G$114)\n+($M545*'fnd base rates'!G$116)\n+($N545*'fnd base rates'!G$117)\n+($O545*'fnd base rates'!G$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,7)))\n*$R545","v":8686.2166240000006},{"$f":"(($D545*'fnd base rates'!H$107)\n+($E545*'fnd base rates'!H$108)\n+($F545*'fnd base rates'!H$109)\n+($G545*'fnd base rates'!H$110)\n+($H545*'fnd base rates'!H$111)\n+($I545*'fnd base rates'!H$112)\n+($J545*'fnd base rates'!H$113)\n+($K545*'fnd base rates'!H$114)\n+($M545*'fnd base rates'!H$116)\n+($N545*'fnd base rates'!H$117)\n+($O545*'fnd base rates'!H$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,8)))","v":29368.426959999997},{"$f":"(($D545*'fnd base rates'!I$107)\n+($E545*'fnd base rates'!I$108)\n+($F545*'fnd base rates'!I$109)\n+($G545*'fnd base rates'!I$110)\n+($H545*'fnd base rates'!I$111)\n+($I545*'fnd base rates'!I$112)\n+($J545*'fnd base rates'!I$113)\n+($K545*'fnd base rates'!I$114)\n+($M545*'fnd base rates'!I$116)\n+($N545*'fnd base rates'!I$117)\n+($O545*'fnd base rates'!I$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,9)))\n*$R545","v":17890.36},{"$f":"(($D545*'fnd base rates'!J$107)\n+($E545*'fnd base rates'!J$108)\n+($F545*'fnd base rates'!J$109)\n+($G545*'fnd base rates'!J$110)\n+($H545*'fnd base rates'!J$111)\n+($I545*'fnd base rates'!J$112)\n+($J545*'fnd base rates'!J$113)\n+($K545*'fnd base rates'!J$114)\n+($M545*'fnd base rates'!J$116)\n+($N545*'fnd base rates'!J$117)\n+($O545*'fnd base rates'!J$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,10)))\n*$R545","v":29473.09},{"$f":"(($D545*'fnd base rates'!K$107)\n+($E545*'fnd base rates'!K$108)\n+($F545*'fnd base rates'!K$109)\n+($G545*'fnd base rates'!K$110)\n+($H545*'fnd base rates'!K$111)\n+($I545*'fnd base rates'!K$112)\n+($J545*'fnd base rates'!K$113)\n+($K545*'fnd base rates'!K$114)\n+($M545*'fnd base rates'!K$116)\n+($N545*'fnd base rates'!K$117)\n+($O545*'fnd base rates'!K$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,11)))\n*$R545","v":44208.552684000002},{"$f":"(($D545*'fnd base rates'!L$107)\n+($E545*'fnd base rates'!L$108)\n+($F545*'fnd base rates'!L$109)\n+($G545*'fnd base rates'!L$110)\n+($H545*'fnd base rates'!L$111)\n+($I545*'fnd base rates'!L$112)\n+($J545*'fnd base rates'!L$113)\n+($K545*'fnd base rates'!L$114)\n+($M545*'fnd base rates'!L$116)\n+($N545*'fnd base rates'!L$117)\n+($O545*'fnd base rates'!L$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,12)))","v":71104.591880000007},{"$f":"(($D545*'fnd base rates'!M$107)\n+($E545*'fnd base rates'!M$108)\n+($F545*'fnd base rates'!M$109)\n+($G545*'fnd base rates'!M$110)\n+($H545*'fnd base rates'!M$111)\n+($I545*'fnd base rates'!M$112)\n+($J545*'fnd base rates'!M$113)\n+($K545*'fnd base rates'!M$114)\n+($M545*'fnd base rates'!M$116)\n+($N545*'fnd base rates'!M$117)\n+($O545*'fnd base rates'!M$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,13)))","v":0},515943.37557600002,null,478352153,"478","352","153",1,36,515943.37557600002,14332,199,14133,null,null,null,null,null,null,0,null,0]
["478",478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D546","v":0},{"$f":"'fnd enro'!E546","v":0},{"$f":"'fnd enro'!F546","v":0},{"$f":"'fnd enro'!G546","v":0},{"$f":"'fnd enro'!H546","v":15},{"$f":"'fnd enro'!I546","v":31},{"$f":"'fnd enro'!J546","v":0},{"$f":"'fnd enro'!K546","v":1.8078000000000001},{"$f":"'fnd enro'!L546","v":0},{"$f":"'fnd enro'!M546","v":0},{"$f":"'fnd enro'!N546","v":0},{"$f":"'fnd enro'!O546","v":0},{"$f":"'fnd enro'!P546","v":5},{"$f":"'fnd enro'!R546","v":46},1,{"$f":"VALUE('fnd enro'!Q546)","v":2},null,{"$f":"(($D546*'fnd base rates'!C$107)\n+($E546*'fnd base rates'!C$108)\n+($F546*'fnd base rates'!C$109)\n+($G546*'fnd base rates'!C$110)\n+($H546*'fnd base rates'!C$111)\n+($I546*'fnd base rates'!C$112)\n+($J546*'fnd base rates'!C$113)\n+($K546*'fnd base rates'!C$114)\n+($M546*'fnd base rates'!C$116)\n+($N546*'fnd base rates'!C$117)\n+($O546*'fnd base rates'!C$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,3)))\n*$R546","v":26527.589998000003},{"$f":"(($D546*'fnd base rates'!D$107)\n+($E546*'fnd base rates'!D$108)\n+($F546*'fnd base rates'!D$109)\n+($G546*'fnd base rates'!D$110)\n+($H546*'fnd base rates'!D$111)\n+($I546*'fnd base rates'!D$112)\n+($J546*'fnd base rates'!D$113)\n+($K546*'fnd base rates'!D$114)\n+($M546*'fnd base rates'!D$116)\n+($N546*'fnd base rates'!D$117)\n+($O546*'fnd base rates'!D$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,4)))\n*$R546","v":38657.350000000006},{"$f":"(($D546*'fnd base rates'!E$107)\n+($E546*'fnd base rates'!E$108)\n+($F546*'fnd base rates'!E$109)\n+($G546*'fnd base rates'!E$110)\n+($H546*'fnd base rates'!E$111)\n+($I546*'fnd base rates'!E$112)\n+($J546*'fnd base rates'!E$113)\n+($K546*'fnd base rates'!E$114)\n+($M546*'fnd base rates'!E$116)\n+($N546*'fnd base rates'!E$117)\n+($O546*'fnd base rates'!E$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,5)))\n*$R546","v":230073.53956400001},{"$f":"(($D546*'fnd base rates'!F$107)\n+($E546*'fnd base rates'!F$108)\n+($F546*'fnd base rates'!F$109)\n+($G546*'fnd base rates'!F$110)\n+($H546*'fnd base rates'!F$111)\n+($I546*'fnd base rates'!F$112)\n+($J546*'fnd base rates'!F$113)\n+($K546*'fnd base rates'!F$114)\n+($M546*'fnd base rates'!F$116)\n+($N546*'fnd base rates'!F$117)\n+($O546*'fnd base rates'!F$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,6)))\n*$R546","v":45238.956596000004},{"$f":"(($D546*'fnd base rates'!G$107)\n+($E546*'fnd base rates'!G$108)\n+($F546*'fnd base rates'!G$109)\n+($G546*'fnd base rates'!G$110)\n+($H546*'fnd base rates'!G$111)\n+($I546*'fnd base rates'!G$112)\n+($J546*'fnd base rates'!G$113)\n+($K546*'fnd base rates'!G$114)\n+($M546*'fnd base rates'!G$116)\n+($N546*'fnd base rates'!G$117)\n+($O546*'fnd base rates'!G$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,7)))\n*$R546","v":8728.0784640000002},{"$f":"(($D546*'fnd base rates'!H$107)\n+($E546*'fnd base rates'!H$108)\n+($F546*'fnd base rates'!H$109)\n+($G546*'fnd base rates'!H$110)\n+($H546*'fnd base rates'!H$111)\n+($I546*'fnd base rates'!H$112)\n+($J546*'fnd base rates'!H$113)\n+($K546*'fnd base rates'!H$114)\n+($M546*'fnd base rates'!H$116)\n+($N546*'fnd base rates'!H$117)\n+($O546*'fnd base rates'!H$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,8)))","v":35617.735559999994},{"$f":"(($D546*'fnd base rates'!I$107)\n+($E546*'fnd base rates'!I$108)\n+($F546*'fnd base rates'!I$109)\n+($G546*'fnd base rates'!I$110)\n+($H546*'fnd base rates'!I$111)\n+($I546*'fnd base rates'!I$112)\n+($J546*'fnd base rates'!I$113)\n+($K546*'fnd base rates'!I$114)\n+($M546*'fnd base rates'!I$116)\n+($N546*'fnd base rates'!I$117)\n+($O546*'fnd base rates'!I$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,9)))\n*$R546","v":20657.47},{"$f":"(($D546*'fnd base rates'!J$107)\n+($E546*'fnd base rates'!J$108)\n+($F546*'fnd base rates'!J$109)\n+($G546*'fnd base rates'!J$110)\n+($H546*'fnd base rates'!J$111)\n+($I546*'fnd base rates'!J$112)\n+($J546*'fnd base rates'!J$113)\n+($K546*'fnd base rates'!J$114)\n+($M546*'fnd base rates'!J$116)\n+($N546*'fnd base rates'!J$117)\n+($O546*'fnd base rates'!J$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,10)))\n*$R546","v":25632.109999999997},{"$f":"(($D546*'fnd base rates'!K$107)\n+($E546*'fnd base rates'!K$108)\n+($F546*'fnd base rates'!K$109)\n+($G546*'fnd base rates'!K$110)\n+($H546*'fnd base rates'!K$111)\n+($I546*'fnd base rates'!K$112)\n+($J546*'fnd base rates'!K$113)\n+($K546*'fnd base rates'!K$114)\n+($M546*'fnd base rates'!K$116)\n+($N546*'fnd base rates'!K$117)\n+($O546*'fnd base rates'!K$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,11)))\n*$R546","v":56651.102873999997},{"$f":"(($D546*'fnd base rates'!L$107)\n+($E546*'fnd base rates'!L$108)\n+($F546*'fnd base rates'!L$109)\n+($G546*'fnd base rates'!L$110)\n+($H546*'fnd base rates'!L$111)\n+($I546*'fnd base rates'!L$112)\n+($J546*'fnd base rates'!L$113)\n+($K546*'fnd base rates'!L$114)\n+($M546*'fnd base rates'!L$116)\n+($N546*'fnd base rates'!L$117)\n+($O546*'fnd base rates'!L$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,12)))","v":83341.465180000014},{"$f":"(($D546*'fnd base rates'!M$107)\n+($E546*'fnd base rates'!M$108)\n+($F546*'fnd base rates'!M$109)\n+($G546*'fnd base rates'!M$110)\n+($H546*'fnd base rates'!M$111)\n+($I546*'fnd base rates'!M$112)\n+($J546*'fnd base rates'!M$113)\n+($K546*'fnd base rates'!M$114)\n+($M546*'fnd base rates'!M$116)\n+($N546*'fnd base rates'!M$117)\n+($O546*'fnd base rates'!M$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,13)))","v":0},571125.3982360001,null,478352158,"478","352","158",1,46,571125.3982360001,12416,-5412,17828,null,null,null,null,null,null,0,null,0]
["478",478352160,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D547","v":0},{"$f":"'fnd enro'!E547","v":0},{"$f":"'fnd enro'!F547","v":0},{"$f":"'fnd enro'!G547","v":0},{"$f":"'fnd enro'!H547","v":1},{"$f":"'fnd enro'!I547","v":0},{"$f":"'fnd enro'!J547","v":0},{"$f":"'fnd enro'!K547","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L547","v":0},{"$f":"'fnd enro'!M547","v":0},{"$f":"'fnd enro'!N547","v":0},{"$f":"'fnd enro'!O547","v":0},{"$f":"'fnd enro'!P547","v":0},{"$f":"'fnd enro'!R547","v":1},1,{"$f":"VALUE('fnd enro'!Q547)","v":11},null,{"$f":"(($D547*'fnd base rates'!C$107)\n+($E547*'fnd base rates'!C$108)\n+($F547*'fnd base rates'!C$109)\n+($G547*'fnd base rates'!C$110)\n+($H547*'fnd base rates'!C$111)\n+($I547*'fnd base rates'!C$112)\n+($J547*'fnd base rates'!C$113)\n+($K547*'fnd base rates'!C$114)\n+($M547*'fnd base rates'!C$116)\n+($N547*'fnd base rates'!C$117)\n+($O547*'fnd base rates'!C$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,3)))\n*$R547","v":570.33891299999993},{"$f":"(($D547*'fnd base rates'!D$107)\n+($E547*'fnd base rates'!D$108)\n+($F547*'fnd base rates'!D$109)\n+($G547*'fnd base rates'!D$110)\n+($H547*'fnd base rates'!D$111)\n+($I547*'fnd base rates'!D$112)\n+($J547*'fnd base rates'!D$113)\n+($K547*'fnd base rates'!D$114)\n+($M547*'fnd base rates'!D$116)\n+($N547*'fnd base rates'!D$117)\n+($O547*'fnd base rates'!D$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,4)))\n*$R547","v":810.3},{"$f":"(($D547*'fnd base rates'!E$107)\n+($E547*'fnd base rates'!E$108)\n+($F547*'fnd base rates'!E$109)\n+($G547*'fnd base rates'!E$110)\n+($H547*'fnd base rates'!E$111)\n+($I547*'fnd base rates'!E$112)\n+($J547*'fnd base rates'!E$113)\n+($K547*'fnd base rates'!E$114)\n+($M547*'fnd base rates'!E$116)\n+($N547*'fnd base rates'!E$117)\n+($O547*'fnd base rates'!E$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,5)))\n*$R547","v":3671.113034},{"$f":"(($D547*'fnd base rates'!F$107)\n+($E547*'fnd base rates'!F$108)\n+($F547*'fnd base rates'!F$109)\n+($G547*'fnd base rates'!F$110)\n+($H547*'fnd base rates'!F$111)\n+($I547*'fnd base rates'!F$112)\n+($J547*'fnd base rates'!F$113)\n+($K547*'fnd base rates'!F$114)\n+($M547*'fnd base rates'!F$116)\n+($N547*'fnd base rates'!F$117)\n+($O547*'fnd base rates'!F$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,6)))\n*$R547","v":1060.8949259999999},{"$f":"(($D547*'fnd base rates'!G$107)\n+($E547*'fnd base rates'!G$108)\n+($F547*'fnd base rates'!G$109)\n+($G547*'fnd base rates'!G$110)\n+($H547*'fnd base rates'!G$111)\n+($I547*'fnd base rates'!G$112)\n+($J547*'fnd base rates'!G$113)\n+($K547*'fnd base rates'!G$114)\n+($M547*'fnd base rates'!G$116)\n+($N547*'fnd base rates'!G$117)\n+($O547*'fnd base rates'!G$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,7)))\n*$R547","v":178.75018399999999},{"$f":"(($D547*'fnd base rates'!H$107)\n+($E547*'fnd base rates'!H$108)\n+($F547*'fnd base rates'!H$109)\n+($G547*'fnd base rates'!H$110)\n+($H547*'fnd base rates'!H$111)\n+($I547*'fnd base rates'!H$112)\n+($J547*'fnd base rates'!H$113)\n+($K547*'fnd base rates'!H$114)\n+($M547*'fnd base rates'!H$116)\n+($N547*'fnd base rates'!H$117)\n+($O547*'fnd base rates'!H$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D547*'fnd base rates'!I$107)\n+($E547*'fnd base rates'!I$108)\n+($F547*'fnd base rates'!I$109)\n+($G547*'fnd base rates'!I$110)\n+($H547*'fnd base rates'!I$111)\n+($I547*'fnd base rates'!I$112)\n+($J547*'fnd base rates'!I$113)\n+($K547*'fnd base rates'!I$114)\n+($M547*'fnd base rates'!I$116)\n+($N547*'fnd base rates'!I$117)\n+($O547*'fnd base rates'!I$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,9)))\n*$R547","v":408.39},{"$f":"(($D547*'fnd base rates'!J$107)\n+($E547*'fnd base rates'!J$108)\n+($F547*'fnd base rates'!J$109)\n+($G547*'fnd base rates'!J$110)\n+($H547*'fnd base rates'!J$111)\n+($I547*'fnd base rates'!J$112)\n+($J547*'fnd base rates'!J$113)\n+($K547*'fnd base rates'!J$114)\n+($M547*'fnd base rates'!J$116)\n+($N547*'fnd base rates'!J$117)\n+($O547*'fnd base rates'!J$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,10)))\n*$R547","v":263.52},{"$f":"(($D547*'fnd base rates'!K$107)\n+($E547*'fnd base rates'!K$108)\n+($F547*'fnd base rates'!K$109)\n+($G547*'fnd base rates'!K$110)\n+($H547*'fnd base rates'!K$111)\n+($I547*'fnd base rates'!K$112)\n+($J547*'fnd base rates'!K$113)\n+($K547*'fnd base rates'!K$114)\n+($M547*'fnd base rates'!K$116)\n+($N547*'fnd base rates'!K$117)\n+($O547*'fnd base rates'!K$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,11)))\n*$R547","v":1254.4520190000001},{"$f":"(($D547*'fnd base rates'!L$107)\n+($E547*'fnd base rates'!L$108)\n+($F547*'fnd base rates'!L$109)\n+($G547*'fnd base rates'!L$110)\n+($H547*'fnd base rates'!L$111)\n+($I547*'fnd base rates'!L$112)\n+($J547*'fnd base rates'!L$113)\n+($K547*'fnd base rates'!L$114)\n+($M547*'fnd base rates'!L$116)\n+($N547*'fnd base rates'!L$117)\n+($O547*'fnd base rates'!L$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D547*'fnd base rates'!M$107)\n+($E547*'fnd base rates'!M$108)\n+($F547*'fnd base rates'!M$109)\n+($G547*'fnd base rates'!M$110)\n+($H547*'fnd base rates'!M$111)\n+($I547*'fnd base rates'!M$112)\n+($J547*'fnd base rates'!M$113)\n+($K547*'fnd base rates'!M$114)\n+($M547*'fnd base rates'!M$116)\n+($N547*'fnd base rates'!M$117)\n+($O547*'fnd base rates'!M$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,13)))","v":0},10664.291266,null,478352160,"478","352","160",1,1,10664.291266,10664,-1782,12446,null,null,null,null,null,null,0,null,0]
["478",478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D548","v":0},{"$f":"'fnd enro'!E548","v":0},{"$f":"'fnd enro'!F548","v":0},{"$f":"'fnd enro'!G548","v":0},{"$f":"'fnd enro'!H548","v":3},{"$f":"'fnd enro'!I548","v":9},{"$f":"'fnd enro'!J548","v":0},{"$f":"'fnd enro'!K548","v":0.47160000000000002},{"$f":"'fnd enro'!L548","v":0},{"$f":"'fnd enro'!M548","v":0},{"$f":"'fnd enro'!N548","v":0},{"$f":"'fnd enro'!O548","v":0},{"$f":"'fnd enro'!P548","v":0},{"$f":"'fnd enro'!R548","v":12},1,{"$f":"VALUE('fnd enro'!Q548)","v":5},null,{"$f":"(($D548*'fnd base rates'!C$107)\n+($E548*'fnd base rates'!C$108)\n+($F548*'fnd base rates'!C$109)\n+($G548*'fnd base rates'!C$110)\n+($H548*'fnd base rates'!C$111)\n+($I548*'fnd base rates'!C$112)\n+($J548*'fnd base rates'!C$113)\n+($K548*'fnd base rates'!C$114)\n+($M548*'fnd base rates'!C$116)\n+($N548*'fnd base rates'!C$117)\n+($O548*'fnd base rates'!C$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,3)))\n*$R548","v":6844.0669559999988},{"$f":"(($D548*'fnd base rates'!D$107)\n+($E548*'fnd base rates'!D$108)\n+($F548*'fnd base rates'!D$109)\n+($G548*'fnd base rates'!D$110)\n+($H548*'fnd base rates'!D$111)\n+($I548*'fnd base rates'!D$112)\n+($J548*'fnd base rates'!D$113)\n+($K548*'fnd base rates'!D$114)\n+($M548*'fnd base rates'!D$116)\n+($N548*'fnd base rates'!D$117)\n+($O548*'fnd base rates'!D$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,4)))\n*$R548","v":9723.5999999999985},{"$f":"(($D548*'fnd base rates'!E$107)\n+($E548*'fnd base rates'!E$108)\n+($F548*'fnd base rates'!E$109)\n+($G548*'fnd base rates'!E$110)\n+($H548*'fnd base rates'!E$111)\n+($I548*'fnd base rates'!E$112)\n+($J548*'fnd base rates'!E$113)\n+($K548*'fnd base rates'!E$114)\n+($M548*'fnd base rates'!E$116)\n+($N548*'fnd base rates'!E$117)\n+($O548*'fnd base rates'!E$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,5)))\n*$R548","v":57900.666408000005},{"$f":"(($D548*'fnd base rates'!F$107)\n+($E548*'fnd base rates'!F$108)\n+($F548*'fnd base rates'!F$109)\n+($G548*'fnd base rates'!F$110)\n+($H548*'fnd base rates'!F$111)\n+($I548*'fnd base rates'!F$112)\n+($J548*'fnd base rates'!F$113)\n+($K548*'fnd base rates'!F$114)\n+($M548*'fnd base rates'!F$116)\n+($N548*'fnd base rates'!F$117)\n+($O548*'fnd base rates'!F$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,6)))\n*$R548","v":11696.549112000001},{"$f":"(($D548*'fnd base rates'!G$107)\n+($E548*'fnd base rates'!G$108)\n+($F548*'fnd base rates'!G$109)\n+($G548*'fnd base rates'!G$110)\n+($H548*'fnd base rates'!G$111)\n+($I548*'fnd base rates'!G$112)\n+($J548*'fnd base rates'!G$113)\n+($K548*'fnd base rates'!G$114)\n+($M548*'fnd base rates'!G$116)\n+($N548*'fnd base rates'!G$117)\n+($O548*'fnd base rates'!G$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,7)))\n*$R548","v":2101.5322080000001},{"$f":"(($D548*'fnd base rates'!H$107)\n+($E548*'fnd base rates'!H$108)\n+($F548*'fnd base rates'!H$109)\n+($G548*'fnd base rates'!H$110)\n+($H548*'fnd base rates'!H$111)\n+($I548*'fnd base rates'!H$112)\n+($J548*'fnd base rates'!H$113)\n+($K548*'fnd base rates'!H$114)\n+($M548*'fnd base rates'!H$116)\n+($N548*'fnd base rates'!H$117)\n+($O548*'fnd base rates'!H$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,8)))","v":9559.9723200000008},{"$f":"(($D548*'fnd base rates'!I$107)\n+($E548*'fnd base rates'!I$108)\n+($F548*'fnd base rates'!I$109)\n+($G548*'fnd base rates'!I$110)\n+($H548*'fnd base rates'!I$111)\n+($I548*'fnd base rates'!I$112)\n+($J548*'fnd base rates'!I$113)\n+($K548*'fnd base rates'!I$114)\n+($M548*'fnd base rates'!I$116)\n+($N548*'fnd base rates'!I$117)\n+($O548*'fnd base rates'!I$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,9)))\n*$R548","v":5285.25},{"$f":"(($D548*'fnd base rates'!J$107)\n+($E548*'fnd base rates'!J$108)\n+($F548*'fnd base rates'!J$109)\n+($G548*'fnd base rates'!J$110)\n+($H548*'fnd base rates'!J$111)\n+($I548*'fnd base rates'!J$112)\n+($J548*'fnd base rates'!J$113)\n+($K548*'fnd base rates'!J$114)\n+($M548*'fnd base rates'!J$116)\n+($N548*'fnd base rates'!J$117)\n+($O548*'fnd base rates'!J$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,10)))\n*$R548","v":6259.5},{"$f":"(($D548*'fnd base rates'!K$107)\n+($E548*'fnd base rates'!K$108)\n+($F548*'fnd base rates'!K$109)\n+($G548*'fnd base rates'!K$110)\n+($H548*'fnd base rates'!K$111)\n+($I548*'fnd base rates'!K$112)\n+($J548*'fnd base rates'!K$113)\n+($K548*'fnd base rates'!K$114)\n+($M548*'fnd base rates'!K$116)\n+($N548*'fnd base rates'!K$117)\n+($O548*'fnd base rates'!K$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,11)))\n*$R548","v":14747.514228},{"$f":"(($D548*'fnd base rates'!L$107)\n+($E548*'fnd base rates'!L$108)\n+($F548*'fnd base rates'!L$109)\n+($G548*'fnd base rates'!L$110)\n+($H548*'fnd base rates'!L$111)\n+($I548*'fnd base rates'!L$112)\n+($J548*'fnd base rates'!L$113)\n+($K548*'fnd base rates'!L$114)\n+($M548*'fnd base rates'!L$116)\n+($N548*'fnd base rates'!L$117)\n+($O548*'fnd base rates'!L$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,12)))","v":20962.293959999999},{"$f":"(($D548*'fnd base rates'!M$107)\n+($E548*'fnd base rates'!M$108)\n+($F548*'fnd base rates'!M$109)\n+($G548*'fnd base rates'!M$110)\n+($H548*'fnd base rates'!M$111)\n+($I548*'fnd base rates'!M$112)\n+($J548*'fnd base rates'!M$113)\n+($K548*'fnd base rates'!M$114)\n+($M548*'fnd base rates'!M$116)\n+($N548*'fnd base rates'!M$117)\n+($O548*'fnd base rates'!M$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,13)))","v":0},145080.94519200001,null,478352162,"478","352","162",1,12,145080.94519200001,12090,68,12022,null,null,null,null,null,null,0,null,0]
["478",478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D549","v":0},{"$f":"'fnd enro'!E549","v":0},{"$f":"'fnd enro'!F549","v":0},{"$f":"'fnd enro'!G549","v":0},{"$f":"'fnd enro'!H549","v":1},{"$f":"'fnd enro'!I549","v":1},{"$f":"'fnd enro'!J549","v":0},{"$f":"'fnd enro'!K549","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L549","v":0},{"$f":"'fnd enro'!M549","v":0},{"$f":"'fnd enro'!N549","v":0},{"$f":"'fnd enro'!O549","v":0},{"$f":"'fnd enro'!P549","v":0},{"$f":"'fnd enro'!R549","v":2},1,{"$f":"VALUE('fnd enro'!Q549)","v":10},null,{"$f":"(($D549*'fnd base rates'!C$107)\n+($E549*'fnd base rates'!C$108)\n+($F549*'fnd base rates'!C$109)\n+($G549*'fnd base rates'!C$110)\n+($H549*'fnd base rates'!C$111)\n+($I549*'fnd base rates'!C$112)\n+($J549*'fnd base rates'!C$113)\n+($K549*'fnd base rates'!C$114)\n+($M549*'fnd base rates'!C$116)\n+($N549*'fnd base rates'!C$117)\n+($O549*'fnd base rates'!C$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,3)))\n*$R549","v":1140.6778259999999},{"$f":"(($D549*'fnd base rates'!D$107)\n+($E549*'fnd base rates'!D$108)\n+($F549*'fnd base rates'!D$109)\n+($G549*'fnd base rates'!D$110)\n+($H549*'fnd base rates'!D$111)\n+($I549*'fnd base rates'!D$112)\n+($J549*'fnd base rates'!D$113)\n+($K549*'fnd base rates'!D$114)\n+($M549*'fnd base rates'!D$116)\n+($N549*'fnd base rates'!D$117)\n+($O549*'fnd base rates'!D$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,4)))\n*$R549","v":1620.6},{"$f":"(($D549*'fnd base rates'!E$107)\n+($E549*'fnd base rates'!E$108)\n+($F549*'fnd base rates'!E$109)\n+($G549*'fnd base rates'!E$110)\n+($H549*'fnd base rates'!E$111)\n+($I549*'fnd base rates'!E$112)\n+($J549*'fnd base rates'!E$113)\n+($K549*'fnd base rates'!E$114)\n+($M549*'fnd base rates'!E$116)\n+($N549*'fnd base rates'!E$117)\n+($O549*'fnd base rates'!E$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,5)))\n*$R549","v":8880.8160680000001},{"$f":"(($D549*'fnd base rates'!F$107)\n+($E549*'fnd base rates'!F$108)\n+($F549*'fnd base rates'!F$109)\n+($G549*'fnd base rates'!F$110)\n+($H549*'fnd base rates'!F$111)\n+($I549*'fnd base rates'!F$112)\n+($J549*'fnd base rates'!F$113)\n+($K549*'fnd base rates'!F$114)\n+($M549*'fnd base rates'!F$116)\n+($N549*'fnd base rates'!F$117)\n+($O549*'fnd base rates'!F$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,6)))\n*$R549","v":2006.879852},{"$f":"(($D549*'fnd base rates'!G$107)\n+($E549*'fnd base rates'!G$108)\n+($F549*'fnd base rates'!G$109)\n+($G549*'fnd base rates'!G$110)\n+($H549*'fnd base rates'!G$111)\n+($I549*'fnd base rates'!G$112)\n+($J549*'fnd base rates'!G$113)\n+($K549*'fnd base rates'!G$114)\n+($M549*'fnd base rates'!G$116)\n+($N549*'fnd base rates'!G$117)\n+($O549*'fnd base rates'!G$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,7)))\n*$R549","v":352.670368},{"$f":"(($D549*'fnd base rates'!H$107)\n+($E549*'fnd base rates'!H$108)\n+($F549*'fnd base rates'!H$109)\n+($G549*'fnd base rates'!H$110)\n+($H549*'fnd base rates'!H$111)\n+($I549*'fnd base rates'!H$112)\n+($J549*'fnd base rates'!H$113)\n+($K549*'fnd base rates'!H$114)\n+($M549*'fnd base rates'!H$116)\n+($N549*'fnd base rates'!H$117)\n+($O549*'fnd base rates'!H$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D549*'fnd base rates'!I$107)\n+($E549*'fnd base rates'!I$108)\n+($F549*'fnd base rates'!I$109)\n+($G549*'fnd base rates'!I$110)\n+($H549*'fnd base rates'!I$111)\n+($I549*'fnd base rates'!I$112)\n+($J549*'fnd base rates'!I$113)\n+($K549*'fnd base rates'!I$114)\n+($M549*'fnd base rates'!I$116)\n+($N549*'fnd base rates'!I$117)\n+($O549*'fnd base rates'!I$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,9)))\n*$R549","v":859.51},{"$f":"(($D549*'fnd base rates'!J$107)\n+($E549*'fnd base rates'!J$108)\n+($F549*'fnd base rates'!J$109)\n+($G549*'fnd base rates'!J$110)\n+($H549*'fnd base rates'!J$111)\n+($I549*'fnd base rates'!J$112)\n+($J549*'fnd base rates'!J$113)\n+($K549*'fnd base rates'!J$114)\n+($M549*'fnd base rates'!J$116)\n+($N549*'fnd base rates'!J$117)\n+($O549*'fnd base rates'!J$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,10)))\n*$R549","v":871.18},{"$f":"(($D549*'fnd base rates'!K$107)\n+($E549*'fnd base rates'!K$108)\n+($F549*'fnd base rates'!K$109)\n+($G549*'fnd base rates'!K$110)\n+($H549*'fnd base rates'!K$111)\n+($I549*'fnd base rates'!K$112)\n+($J549*'fnd base rates'!K$113)\n+($K549*'fnd base rates'!K$114)\n+($M549*'fnd base rates'!K$116)\n+($N549*'fnd base rates'!K$117)\n+($O549*'fnd base rates'!K$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,11)))\n*$R549","v":2474.9140380000003},{"$f":"(($D549*'fnd base rates'!L$107)\n+($E549*'fnd base rates'!L$108)\n+($F549*'fnd base rates'!L$109)\n+($G549*'fnd base rates'!L$110)\n+($H549*'fnd base rates'!L$111)\n+($I549*'fnd base rates'!L$112)\n+($J549*'fnd base rates'!L$113)\n+($K549*'fnd base rates'!L$114)\n+($M549*'fnd base rates'!L$116)\n+($N549*'fnd base rates'!L$117)\n+($O549*'fnd base rates'!L$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D549*'fnd base rates'!M$107)\n+($E549*'fnd base rates'!M$108)\n+($F549*'fnd base rates'!M$109)\n+($G549*'fnd base rates'!M$110)\n+($H549*'fnd base rates'!M$111)\n+($I549*'fnd base rates'!M$112)\n+($J549*'fnd base rates'!M$113)\n+($K549*'fnd base rates'!M$114)\n+($M549*'fnd base rates'!M$116)\n+($N549*'fnd base rates'!M$117)\n+($O549*'fnd base rates'!M$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,13)))","v":0},23229.632531999996,null,478352170,"478","352","170",1,2,23229.632531999996,11615,-2518,14133,null,null,null,null,null,null,0,null,0]
["478",478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D550","v":0},{"$f":"'fnd enro'!E550","v":0},{"$f":"'fnd enro'!F550","v":0},{"$f":"'fnd enro'!G550","v":0},{"$f":"'fnd enro'!H550","v":5},{"$f":"'fnd enro'!I550","v":8},{"$f":"'fnd enro'!J550","v":0},{"$f":"'fnd enro'!K550","v":0.51090000000000002},{"$f":"'fnd enro'!L550","v":0},{"$f":"'fnd enro'!M550","v":0},{"$f":"'fnd enro'!N550","v":0},{"$f":"'fnd enro'!O550","v":0},{"$f":"'fnd enro'!P550","v":0},{"$f":"'fnd enro'!R550","v":13},1,{"$f":"VALUE('fnd enro'!Q550)","v":5},null,{"$f":"(($D550*'fnd base rates'!C$107)\n+($E550*'fnd base rates'!C$108)\n+($F550*'fnd base rates'!C$109)\n+($G550*'fnd base rates'!C$110)\n+($H550*'fnd base rates'!C$111)\n+($I550*'fnd base rates'!C$112)\n+($J550*'fnd base rates'!C$113)\n+($K550*'fnd base rates'!C$114)\n+($M550*'fnd base rates'!C$116)\n+($N550*'fnd base rates'!C$117)\n+($O550*'fnd base rates'!C$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,3)))\n*$R550","v":7414.4058690000002},{"$f":"(($D550*'fnd base rates'!D$107)\n+($E550*'fnd base rates'!D$108)\n+($F550*'fnd base rates'!D$109)\n+($G550*'fnd base rates'!D$110)\n+($H550*'fnd base rates'!D$111)\n+($I550*'fnd base rates'!D$112)\n+($J550*'fnd base rates'!D$113)\n+($K550*'fnd base rates'!D$114)\n+($M550*'fnd base rates'!D$116)\n+($N550*'fnd base rates'!D$117)\n+($O550*'fnd base rates'!D$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,4)))\n*$R550","v":10533.9},{"$f":"(($D550*'fnd base rates'!E$107)\n+($E550*'fnd base rates'!E$108)\n+($F550*'fnd base rates'!E$109)\n+($G550*'fnd base rates'!E$110)\n+($H550*'fnd base rates'!E$111)\n+($I550*'fnd base rates'!E$112)\n+($J550*'fnd base rates'!E$113)\n+($K550*'fnd base rates'!E$114)\n+($M550*'fnd base rates'!E$116)\n+($N550*'fnd base rates'!E$117)\n+($O550*'fnd base rates'!E$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,5)))\n*$R550","v":60033.189441999995},{"$f":"(($D550*'fnd base rates'!F$107)\n+($E550*'fnd base rates'!F$108)\n+($F550*'fnd base rates'!F$109)\n+($G550*'fnd base rates'!F$110)\n+($H550*'fnd base rates'!F$111)\n+($I550*'fnd base rates'!F$112)\n+($J550*'fnd base rates'!F$113)\n+($K550*'fnd base rates'!F$114)\n+($M550*'fnd base rates'!F$116)\n+($N550*'fnd base rates'!F$117)\n+($O550*'fnd base rates'!F$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,6)))\n*$R550","v":12872.354038000001},{"$f":"(($D550*'fnd base rates'!G$107)\n+($E550*'fnd base rates'!G$108)\n+($F550*'fnd base rates'!G$109)\n+($G550*'fnd base rates'!G$110)\n+($H550*'fnd base rates'!G$111)\n+($I550*'fnd base rates'!G$112)\n+($J550*'fnd base rates'!G$113)\n+($K550*'fnd base rates'!G$114)\n+($M550*'fnd base rates'!G$116)\n+($N550*'fnd base rates'!G$117)\n+($O550*'fnd base rates'!G$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,7)))\n*$R550","v":2285.112392},{"$f":"(($D550*'fnd base rates'!H$107)\n+($E550*'fnd base rates'!H$108)\n+($F550*'fnd base rates'!H$109)\n+($G550*'fnd base rates'!H$110)\n+($H550*'fnd base rates'!H$111)\n+($I550*'fnd base rates'!H$112)\n+($J550*'fnd base rates'!H$113)\n+($K550*'fnd base rates'!H$114)\n+($M550*'fnd base rates'!H$116)\n+($N550*'fnd base rates'!H$117)\n+($O550*'fnd base rates'!H$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,8)))","v":9791.9991799999989},{"$f":"(($D550*'fnd base rates'!I$107)\n+($E550*'fnd base rates'!I$108)\n+($F550*'fnd base rates'!I$109)\n+($G550*'fnd base rates'!I$110)\n+($H550*'fnd base rates'!I$111)\n+($I550*'fnd base rates'!I$112)\n+($J550*'fnd base rates'!I$113)\n+($K550*'fnd base rates'!I$114)\n+($M550*'fnd base rates'!I$116)\n+($N550*'fnd base rates'!I$117)\n+($O550*'fnd base rates'!I$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,9)))\n*$R550","v":5650.91},{"$f":"(($D550*'fnd base rates'!J$107)\n+($E550*'fnd base rates'!J$108)\n+($F550*'fnd base rates'!J$109)\n+($G550*'fnd base rates'!J$110)\n+($H550*'fnd base rates'!J$111)\n+($I550*'fnd base rates'!J$112)\n+($J550*'fnd base rates'!J$113)\n+($K550*'fnd base rates'!J$114)\n+($M550*'fnd base rates'!J$116)\n+($N550*'fnd base rates'!J$117)\n+($O550*'fnd base rates'!J$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,10)))\n*$R550","v":6178.8799999999992},{"$f":"(($D550*'fnd base rates'!K$107)\n+($E550*'fnd base rates'!K$108)\n+($F550*'fnd base rates'!K$109)\n+($G550*'fnd base rates'!K$110)\n+($H550*'fnd base rates'!K$111)\n+($I550*'fnd base rates'!K$112)\n+($J550*'fnd base rates'!K$113)\n+($K550*'fnd base rates'!K$114)\n+($M550*'fnd base rates'!K$116)\n+($N550*'fnd base rates'!K$117)\n+($O550*'fnd base rates'!K$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,11)))\n*$R550","v":16035.956247},{"$f":"(($D550*'fnd base rates'!L$107)\n+($E550*'fnd base rates'!L$108)\n+($F550*'fnd base rates'!L$109)\n+($G550*'fnd base rates'!L$110)\n+($H550*'fnd base rates'!L$111)\n+($I550*'fnd base rates'!L$112)\n+($J550*'fnd base rates'!L$113)\n+($K550*'fnd base rates'!L$114)\n+($M550*'fnd base rates'!L$116)\n+($N550*'fnd base rates'!L$117)\n+($O550*'fnd base rates'!L$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,12)))","v":23047.479290000003},{"$f":"(($D550*'fnd base rates'!M$107)\n+($E550*'fnd base rates'!M$108)\n+($F550*'fnd base rates'!M$109)\n+($G550*'fnd base rates'!M$110)\n+($H550*'fnd base rates'!M$111)\n+($I550*'fnd base rates'!M$112)\n+($J550*'fnd base rates'!M$113)\n+($K550*'fnd base rates'!M$114)\n+($M550*'fnd base rates'!M$116)\n+($N550*'fnd base rates'!M$117)\n+($O550*'fnd base rates'!M$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,13)))","v":0},153844.18645799998,null,478352174,"478","352","174",1,13,153844.18645799998,11834,-582,12416,null,null,null,null,null,null,0,null,0]
["478",478352271,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D551","v":0},{"$f":"'fnd enro'!E551","v":0},{"$f":"'fnd enro'!F551","v":0},{"$f":"'fnd enro'!G551","v":0},{"$f":"'fnd enro'!H551","v":1},{"$f":"'fnd enro'!I551","v":1},{"$f":"'fnd enro'!J551","v":0},{"$f":"'fnd enro'!K551","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L551","v":0},{"$f":"'fnd enro'!M551","v":0},{"$f":"'fnd enro'!N551","v":0},{"$f":"'fnd enro'!O551","v":0},{"$f":"'fnd enro'!P551","v":0},{"$f":"'fnd enro'!R551","v":2},1,{"$f":"VALUE('fnd enro'!Q551)","v":4},null,{"$f":"(($D551*'fnd base rates'!C$107)\n+($E551*'fnd base rates'!C$108)\n+($F551*'fnd base rates'!C$109)\n+($G551*'fnd base rates'!C$110)\n+($H551*'fnd base rates'!C$111)\n+($I551*'fnd base rates'!C$112)\n+($J551*'fnd base rates'!C$113)\n+($K551*'fnd base rates'!C$114)\n+($M551*'fnd base rates'!C$116)\n+($N551*'fnd base rates'!C$117)\n+($O551*'fnd base rates'!C$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,3)))\n*$R551","v":1140.6778259999999},{"$f":"(($D551*'fnd base rates'!D$107)\n+($E551*'fnd base rates'!D$108)\n+($F551*'fnd base rates'!D$109)\n+($G551*'fnd base rates'!D$110)\n+($H551*'fnd base rates'!D$111)\n+($I551*'fnd base rates'!D$112)\n+($J551*'fnd base rates'!D$113)\n+($K551*'fnd base rates'!D$114)\n+($M551*'fnd base rates'!D$116)\n+($N551*'fnd base rates'!D$117)\n+($O551*'fnd base rates'!D$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,4)))\n*$R551","v":1620.6},{"$f":"(($D551*'fnd base rates'!E$107)\n+($E551*'fnd base rates'!E$108)\n+($F551*'fnd base rates'!E$109)\n+($G551*'fnd base rates'!E$110)\n+($H551*'fnd base rates'!E$111)\n+($I551*'fnd base rates'!E$112)\n+($J551*'fnd base rates'!E$113)\n+($K551*'fnd base rates'!E$114)\n+($M551*'fnd base rates'!E$116)\n+($N551*'fnd base rates'!E$117)\n+($O551*'fnd base rates'!E$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,5)))\n*$R551","v":8880.8160680000001},{"$f":"(($D551*'fnd base rates'!F$107)\n+($E551*'fnd base rates'!F$108)\n+($F551*'fnd base rates'!F$109)\n+($G551*'fnd base rates'!F$110)\n+($H551*'fnd base rates'!F$111)\n+($I551*'fnd base rates'!F$112)\n+($J551*'fnd base rates'!F$113)\n+($K551*'fnd base rates'!F$114)\n+($M551*'fnd base rates'!F$116)\n+($N551*'fnd base rates'!F$117)\n+($O551*'fnd base rates'!F$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,6)))\n*$R551","v":2006.879852},{"$f":"(($D551*'fnd base rates'!G$107)\n+($E551*'fnd base rates'!G$108)\n+($F551*'fnd base rates'!G$109)\n+($G551*'fnd base rates'!G$110)\n+($H551*'fnd base rates'!G$111)\n+($I551*'fnd base rates'!G$112)\n+($J551*'fnd base rates'!G$113)\n+($K551*'fnd base rates'!G$114)\n+($M551*'fnd base rates'!G$116)\n+($N551*'fnd base rates'!G$117)\n+($O551*'fnd base rates'!G$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,7)))\n*$R551","v":352.670368},{"$f":"(($D551*'fnd base rates'!H$107)\n+($E551*'fnd base rates'!H$108)\n+($F551*'fnd base rates'!H$109)\n+($G551*'fnd base rates'!H$110)\n+($H551*'fnd base rates'!H$111)\n+($I551*'fnd base rates'!H$112)\n+($J551*'fnd base rates'!H$113)\n+($K551*'fnd base rates'!H$114)\n+($M551*'fnd base rates'!H$116)\n+($N551*'fnd base rates'!H$117)\n+($O551*'fnd base rates'!H$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D551*'fnd base rates'!I$107)\n+($E551*'fnd base rates'!I$108)\n+($F551*'fnd base rates'!I$109)\n+($G551*'fnd base rates'!I$110)\n+($H551*'fnd base rates'!I$111)\n+($I551*'fnd base rates'!I$112)\n+($J551*'fnd base rates'!I$113)\n+($K551*'fnd base rates'!I$114)\n+($M551*'fnd base rates'!I$116)\n+($N551*'fnd base rates'!I$117)\n+($O551*'fnd base rates'!I$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,9)))\n*$R551","v":859.51},{"$f":"(($D551*'fnd base rates'!J$107)\n+($E551*'fnd base rates'!J$108)\n+($F551*'fnd base rates'!J$109)\n+($G551*'fnd base rates'!J$110)\n+($H551*'fnd base rates'!J$111)\n+($I551*'fnd base rates'!J$112)\n+($J551*'fnd base rates'!J$113)\n+($K551*'fnd base rates'!J$114)\n+($M551*'fnd base rates'!J$116)\n+($N551*'fnd base rates'!J$117)\n+($O551*'fnd base rates'!J$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,10)))\n*$R551","v":871.18},{"$f":"(($D551*'fnd base rates'!K$107)\n+($E551*'fnd base rates'!K$108)\n+($F551*'fnd base rates'!K$109)\n+($G551*'fnd base rates'!K$110)\n+($H551*'fnd base rates'!K$111)\n+($I551*'fnd base rates'!K$112)\n+($J551*'fnd base rates'!K$113)\n+($K551*'fnd base rates'!K$114)\n+($M551*'fnd base rates'!K$116)\n+($N551*'fnd base rates'!K$117)\n+($O551*'fnd base rates'!K$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,11)))\n*$R551","v":2474.9140380000003},{"$f":"(($D551*'fnd base rates'!L$107)\n+($E551*'fnd base rates'!L$108)\n+($F551*'fnd base rates'!L$109)\n+($G551*'fnd base rates'!L$110)\n+($H551*'fnd base rates'!L$111)\n+($I551*'fnd base rates'!L$112)\n+($J551*'fnd base rates'!L$113)\n+($K551*'fnd base rates'!L$114)\n+($M551*'fnd base rates'!L$116)\n+($N551*'fnd base rates'!L$117)\n+($O551*'fnd base rates'!L$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D551*'fnd base rates'!M$107)\n+($E551*'fnd base rates'!M$108)\n+($F551*'fnd base rates'!M$109)\n+($G551*'fnd base rates'!M$110)\n+($H551*'fnd base rates'!M$111)\n+($I551*'fnd base rates'!M$112)\n+($J551*'fnd base rates'!M$113)\n+($K551*'fnd base rates'!M$114)\n+($M551*'fnd base rates'!M$116)\n+($N551*'fnd base rates'!M$117)\n+($O551*'fnd base rates'!M$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,13)))","v":0},23229.632531999996,null,478352271,"478","352","271",1,2,23229.632531999996,11615,951,10664,null,null,null,null,null,null,0,null,0]
["478",478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D552","v":0},{"$f":"'fnd enro'!E552","v":0},{"$f":"'fnd enro'!F552","v":0},{"$f":"'fnd enro'!G552","v":0},{"$f":"'fnd enro'!H552","v":3},{"$f":"'fnd enro'!I552","v":0},{"$f":"'fnd enro'!J552","v":0},{"$f":"'fnd enro'!K552","v":0.1179},{"$f":"'fnd enro'!L552","v":0},{"$f":"'fnd enro'!M552","v":0},{"$f":"'fnd enro'!N552","v":0},{"$f":"'fnd enro'!O552","v":0},{"$f":"'fnd enro'!P552","v":0},{"$f":"'fnd enro'!R552","v":3},1,{"$f":"VALUE('fnd enro'!Q552)","v":2},null,{"$f":"(($D552*'fnd base rates'!C$107)\n+($E552*'fnd base rates'!C$108)\n+($F552*'fnd base rates'!C$109)\n+($G552*'fnd base rates'!C$110)\n+($H552*'fnd base rates'!C$111)\n+($I552*'fnd base rates'!C$112)\n+($J552*'fnd base rates'!C$113)\n+($K552*'fnd base rates'!C$114)\n+($M552*'fnd base rates'!C$116)\n+($N552*'fnd base rates'!C$117)\n+($O552*'fnd base rates'!C$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,3)))\n*$R552","v":1711.0167389999997},{"$f":"(($D552*'fnd base rates'!D$107)\n+($E552*'fnd base rates'!D$108)\n+($F552*'fnd base rates'!D$109)\n+($G552*'fnd base rates'!D$110)\n+($H552*'fnd base rates'!D$111)\n+($I552*'fnd base rates'!D$112)\n+($J552*'fnd base rates'!D$113)\n+($K552*'fnd base rates'!D$114)\n+($M552*'fnd base rates'!D$116)\n+($N552*'fnd base rates'!D$117)\n+($O552*'fnd base rates'!D$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,4)))\n*$R552","v":2430.8999999999996},{"$f":"(($D552*'fnd base rates'!E$107)\n+($E552*'fnd base rates'!E$108)\n+($F552*'fnd base rates'!E$109)\n+($G552*'fnd base rates'!E$110)\n+($H552*'fnd base rates'!E$111)\n+($I552*'fnd base rates'!E$112)\n+($J552*'fnd base rates'!E$113)\n+($K552*'fnd base rates'!E$114)\n+($M552*'fnd base rates'!E$116)\n+($N552*'fnd base rates'!E$117)\n+($O552*'fnd base rates'!E$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,5)))\n*$R552","v":11013.339102000002},{"$f":"(($D552*'fnd base rates'!F$107)\n+($E552*'fnd base rates'!F$108)\n+($F552*'fnd base rates'!F$109)\n+($G552*'fnd base rates'!F$110)\n+($H552*'fnd base rates'!F$111)\n+($I552*'fnd base rates'!F$112)\n+($J552*'fnd base rates'!F$113)\n+($K552*'fnd base rates'!F$114)\n+($M552*'fnd base rates'!F$116)\n+($N552*'fnd base rates'!F$117)\n+($O552*'fnd base rates'!F$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,6)))\n*$R552","v":3182.6847779999998},{"$f":"(($D552*'fnd base rates'!G$107)\n+($E552*'fnd base rates'!G$108)\n+($F552*'fnd base rates'!G$109)\n+($G552*'fnd base rates'!G$110)\n+($H552*'fnd base rates'!G$111)\n+($I552*'fnd base rates'!G$112)\n+($J552*'fnd base rates'!G$113)\n+($K552*'fnd base rates'!G$114)\n+($M552*'fnd base rates'!G$116)\n+($N552*'fnd base rates'!G$117)\n+($O552*'fnd base rates'!G$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,7)))\n*$R552","v":536.25055199999997},{"$f":"(($D552*'fnd base rates'!H$107)\n+($E552*'fnd base rates'!H$108)\n+($F552*'fnd base rates'!H$109)\n+($G552*'fnd base rates'!H$110)\n+($H552*'fnd base rates'!H$111)\n+($I552*'fnd base rates'!H$112)\n+($J552*'fnd base rates'!H$113)\n+($K552*'fnd base rates'!H$114)\n+($M552*'fnd base rates'!H$116)\n+($N552*'fnd base rates'!H$117)\n+($O552*'fnd base rates'!H$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D552*'fnd base rates'!I$107)\n+($E552*'fnd base rates'!I$108)\n+($F552*'fnd base rates'!I$109)\n+($G552*'fnd base rates'!I$110)\n+($H552*'fnd base rates'!I$111)\n+($I552*'fnd base rates'!I$112)\n+($J552*'fnd base rates'!I$113)\n+($K552*'fnd base rates'!I$114)\n+($M552*'fnd base rates'!I$116)\n+($N552*'fnd base rates'!I$117)\n+($O552*'fnd base rates'!I$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,9)))\n*$R552","v":1225.17},{"$f":"(($D552*'fnd base rates'!J$107)\n+($E552*'fnd base rates'!J$108)\n+($F552*'fnd base rates'!J$109)\n+($G552*'fnd base rates'!J$110)\n+($H552*'fnd base rates'!J$111)\n+($I552*'fnd base rates'!J$112)\n+($J552*'fnd base rates'!J$113)\n+($K552*'fnd base rates'!J$114)\n+($M552*'fnd base rates'!J$116)\n+($N552*'fnd base rates'!J$117)\n+($O552*'fnd base rates'!J$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,10)))\n*$R552","v":790.56},{"$f":"(($D552*'fnd base rates'!K$107)\n+($E552*'fnd base rates'!K$108)\n+($F552*'fnd base rates'!K$109)\n+($G552*'fnd base rates'!K$110)\n+($H552*'fnd base rates'!K$111)\n+($I552*'fnd base rates'!K$112)\n+($J552*'fnd base rates'!K$113)\n+($K552*'fnd base rates'!K$114)\n+($M552*'fnd base rates'!K$116)\n+($N552*'fnd base rates'!K$117)\n+($O552*'fnd base rates'!K$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,11)))\n*$R552","v":3763.356057},{"$f":"(($D552*'fnd base rates'!L$107)\n+($E552*'fnd base rates'!L$108)\n+($F552*'fnd base rates'!L$109)\n+($G552*'fnd base rates'!L$110)\n+($H552*'fnd base rates'!L$111)\n+($I552*'fnd base rates'!L$112)\n+($J552*'fnd base rates'!L$113)\n+($K552*'fnd base rates'!L$114)\n+($M552*'fnd base rates'!L$116)\n+($N552*'fnd base rates'!L$117)\n+($O552*'fnd base rates'!L$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,12)))","v":5675.5659900000001},{"$f":"(($D552*'fnd base rates'!M$107)\n+($E552*'fnd base rates'!M$108)\n+($F552*'fnd base rates'!M$109)\n+($G552*'fnd base rates'!M$110)\n+($H552*'fnd base rates'!M$111)\n+($I552*'fnd base rates'!M$112)\n+($J552*'fnd base rates'!M$113)\n+($K552*'fnd base rates'!M$114)\n+($M552*'fnd base rates'!M$116)\n+($N552*'fnd base rates'!M$117)\n+($O552*'fnd base rates'!M$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,13)))","v":0},31992.873798000004,null,478352288,"478","352","288",1,3,31992.873798000004,10664,-1426,12090,null,null,null,null,null,null,0,null,0]
["478",478352301,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D553","v":0},{"$f":"'fnd enro'!E553","v":0},{"$f":"'fnd enro'!F553","v":0},{"$f":"'fnd enro'!G553","v":0},{"$f":"'fnd enro'!H553","v":1},{"$f":"'fnd enro'!I553","v":0},{"$f":"'fnd enro'!J553","v":0},{"$f":"'fnd enro'!K553","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L553","v":0},{"$f":"'fnd enro'!M553","v":0},{"$f":"'fnd enro'!N553","v":0},{"$f":"'fnd enro'!O553","v":0},{"$f":"'fnd enro'!P553","v":0},{"$f":"'fnd enro'!R553","v":1},1,{"$f":"VALUE('fnd enro'!Q553)","v":5},null,{"$f":"(($D553*'fnd base rates'!C$107)\n+($E553*'fnd base rates'!C$108)\n+($F553*'fnd base rates'!C$109)\n+($G553*'fnd base rates'!C$110)\n+($H553*'fnd base rates'!C$111)\n+($I553*'fnd base rates'!C$112)\n+($J553*'fnd base rates'!C$113)\n+($K553*'fnd base rates'!C$114)\n+($M553*'fnd base rates'!C$116)\n+($N553*'fnd base rates'!C$117)\n+($O553*'fnd base rates'!C$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,3)))\n*$R553","v":570.33891299999993},{"$f":"(($D553*'fnd base rates'!D$107)\n+($E553*'fnd base rates'!D$108)\n+($F553*'fnd base rates'!D$109)\n+($G553*'fnd base rates'!D$110)\n+($H553*'fnd base rates'!D$111)\n+($I553*'fnd base rates'!D$112)\n+($J553*'fnd base rates'!D$113)\n+($K553*'fnd base rates'!D$114)\n+($M553*'fnd base rates'!D$116)\n+($N553*'fnd base rates'!D$117)\n+($O553*'fnd base rates'!D$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,4)))\n*$R553","v":810.3},{"$f":"(($D553*'fnd base rates'!E$107)\n+($E553*'fnd base rates'!E$108)\n+($F553*'fnd base rates'!E$109)\n+($G553*'fnd base rates'!E$110)\n+($H553*'fnd base rates'!E$111)\n+($I553*'fnd base rates'!E$112)\n+($J553*'fnd base rates'!E$113)\n+($K553*'fnd base rates'!E$114)\n+($M553*'fnd base rates'!E$116)\n+($N553*'fnd base rates'!E$117)\n+($O553*'fnd base rates'!E$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,5)))\n*$R553","v":3671.113034},{"$f":"(($D553*'fnd base rates'!F$107)\n+($E553*'fnd base rates'!F$108)\n+($F553*'fnd base rates'!F$109)\n+($G553*'fnd base rates'!F$110)\n+($H553*'fnd base rates'!F$111)\n+($I553*'fnd base rates'!F$112)\n+($J553*'fnd base rates'!F$113)\n+($K553*'fnd base rates'!F$114)\n+($M553*'fnd base rates'!F$116)\n+($N553*'fnd base rates'!F$117)\n+($O553*'fnd base rates'!F$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,6)))\n*$R553","v":1060.8949259999999},{"$f":"(($D553*'fnd base rates'!G$107)\n+($E553*'fnd base rates'!G$108)\n+($F553*'fnd base rates'!G$109)\n+($G553*'fnd base rates'!G$110)\n+($H553*'fnd base rates'!G$111)\n+($I553*'fnd base rates'!G$112)\n+($J553*'fnd base rates'!G$113)\n+($K553*'fnd base rates'!G$114)\n+($M553*'fnd base rates'!G$116)\n+($N553*'fnd base rates'!G$117)\n+($O553*'fnd base rates'!G$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,7)))\n*$R553","v":178.75018399999999},{"$f":"(($D553*'fnd base rates'!H$107)\n+($E553*'fnd base rates'!H$108)\n+($F553*'fnd base rates'!H$109)\n+($G553*'fnd base rates'!H$110)\n+($H553*'fnd base rates'!H$111)\n+($I553*'fnd base rates'!H$112)\n+($J553*'fnd base rates'!H$113)\n+($K553*'fnd base rates'!H$114)\n+($M553*'fnd base rates'!H$116)\n+($N553*'fnd base rates'!H$117)\n+($O553*'fnd base rates'!H$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D553*'fnd base rates'!I$107)\n+($E553*'fnd base rates'!I$108)\n+($F553*'fnd base rates'!I$109)\n+($G553*'fnd base rates'!I$110)\n+($H553*'fnd base rates'!I$111)\n+($I553*'fnd base rates'!I$112)\n+($J553*'fnd base rates'!I$113)\n+($K553*'fnd base rates'!I$114)\n+($M553*'fnd base rates'!I$116)\n+($N553*'fnd base rates'!I$117)\n+($O553*'fnd base rates'!I$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,9)))\n*$R553","v":408.39},{"$f":"(($D553*'fnd base rates'!J$107)\n+($E553*'fnd base rates'!J$108)\n+($F553*'fnd base rates'!J$109)\n+($G553*'fnd base rates'!J$110)\n+($H553*'fnd base rates'!J$111)\n+($I553*'fnd base rates'!J$112)\n+($J553*'fnd base rates'!J$113)\n+($K553*'fnd base rates'!J$114)\n+($M553*'fnd base rates'!J$116)\n+($N553*'fnd base rates'!J$117)\n+($O553*'fnd base rates'!J$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,10)))\n*$R553","v":263.52},{"$f":"(($D553*'fnd base rates'!K$107)\n+($E553*'fnd base rates'!K$108)\n+($F553*'fnd base rates'!K$109)\n+($G553*'fnd base rates'!K$110)\n+($H553*'fnd base rates'!K$111)\n+($I553*'fnd base rates'!K$112)\n+($J553*'fnd base rates'!K$113)\n+($K553*'fnd base rates'!K$114)\n+($M553*'fnd base rates'!K$116)\n+($N553*'fnd base rates'!K$117)\n+($O553*'fnd base rates'!K$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,11)))\n*$R553","v":1254.4520190000001},{"$f":"(($D553*'fnd base rates'!L$107)\n+($E553*'fnd base rates'!L$108)\n+($F553*'fnd base rates'!L$109)\n+($G553*'fnd base rates'!L$110)\n+($H553*'fnd base rates'!L$111)\n+($I553*'fnd base rates'!L$112)\n+($J553*'fnd base rates'!L$113)\n+($K553*'fnd base rates'!L$114)\n+($M553*'fnd base rates'!L$116)\n+($N553*'fnd base rates'!L$117)\n+($O553*'fnd base rates'!L$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D553*'fnd base rates'!M$107)\n+($E553*'fnd base rates'!M$108)\n+($F553*'fnd base rates'!M$109)\n+($G553*'fnd base rates'!M$110)\n+($H553*'fnd base rates'!M$111)\n+($I553*'fnd base rates'!M$112)\n+($J553*'fnd base rates'!M$113)\n+($K553*'fnd base rates'!M$114)\n+($M553*'fnd base rates'!M$116)\n+($N553*'fnd base rates'!M$117)\n+($O553*'fnd base rates'!M$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,13)))","v":0},10664.291266,null,478352301,"478","352","301",1,1,10664.291266,10664,-951,11615,null,null,null,null,null,null,0,null,0]
["478",478352321,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D554","v":0},{"$f":"'fnd enro'!E554","v":0},{"$f":"'fnd enro'!F554","v":0},{"$f":"'fnd enro'!G554","v":0},{"$f":"'fnd enro'!H554","v":1},{"$f":"'fnd enro'!I554","v":0},{"$f":"'fnd enro'!J554","v":0},{"$f":"'fnd enro'!K554","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L554","v":0},{"$f":"'fnd enro'!M554","v":0},{"$f":"'fnd enro'!N554","v":0},{"$f":"'fnd enro'!O554","v":0},{"$f":"'fnd enro'!P554","v":0},{"$f":"'fnd enro'!R554","v":1},1,{"$f":"VALUE('fnd enro'!Q554)","v":4},null,{"$f":"(($D554*'fnd base rates'!C$107)\n+($E554*'fnd base rates'!C$108)\n+($F554*'fnd base rates'!C$109)\n+($G554*'fnd base rates'!C$110)\n+($H554*'fnd base rates'!C$111)\n+($I554*'fnd base rates'!C$112)\n+($J554*'fnd base rates'!C$113)\n+($K554*'fnd base rates'!C$114)\n+($M554*'fnd base rates'!C$116)\n+($N554*'fnd base rates'!C$117)\n+($O554*'fnd base rates'!C$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,3)))\n*$R554","v":570.33891299999993},{"$f":"(($D554*'fnd base rates'!D$107)\n+($E554*'fnd base rates'!D$108)\n+($F554*'fnd base rates'!D$109)\n+($G554*'fnd base rates'!D$110)\n+($H554*'fnd base rates'!D$111)\n+($I554*'fnd base rates'!D$112)\n+($J554*'fnd base rates'!D$113)\n+($K554*'fnd base rates'!D$114)\n+($M554*'fnd base rates'!D$116)\n+($N554*'fnd base rates'!D$117)\n+($O554*'fnd base rates'!D$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,4)))\n*$R554","v":810.3},{"$f":"(($D554*'fnd base rates'!E$107)\n+($E554*'fnd base rates'!E$108)\n+($F554*'fnd base rates'!E$109)\n+($G554*'fnd base rates'!E$110)\n+($H554*'fnd base rates'!E$111)\n+($I554*'fnd base rates'!E$112)\n+($J554*'fnd base rates'!E$113)\n+($K554*'fnd base rates'!E$114)\n+($M554*'fnd base rates'!E$116)\n+($N554*'fnd base rates'!E$117)\n+($O554*'fnd base rates'!E$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,5)))\n*$R554","v":3671.113034},{"$f":"(($D554*'fnd base rates'!F$107)\n+($E554*'fnd base rates'!F$108)\n+($F554*'fnd base rates'!F$109)\n+($G554*'fnd base rates'!F$110)\n+($H554*'fnd base rates'!F$111)\n+($I554*'fnd base rates'!F$112)\n+($J554*'fnd base rates'!F$113)\n+($K554*'fnd base rates'!F$114)\n+($M554*'fnd base rates'!F$116)\n+($N554*'fnd base rates'!F$117)\n+($O554*'fnd base rates'!F$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,6)))\n*$R554","v":1060.8949259999999},{"$f":"(($D554*'fnd base rates'!G$107)\n+($E554*'fnd base rates'!G$108)\n+($F554*'fnd base rates'!G$109)\n+($G554*'fnd base rates'!G$110)\n+($H554*'fnd base rates'!G$111)\n+($I554*'fnd base rates'!G$112)\n+($J554*'fnd base rates'!G$113)\n+($K554*'fnd base rates'!G$114)\n+($M554*'fnd base rates'!G$116)\n+($N554*'fnd base rates'!G$117)\n+($O554*'fnd base rates'!G$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,7)))\n*$R554","v":178.75018399999999},{"$f":"(($D554*'fnd base rates'!H$107)\n+($E554*'fnd base rates'!H$108)\n+($F554*'fnd base rates'!H$109)\n+($G554*'fnd base rates'!H$110)\n+($H554*'fnd base rates'!H$111)\n+($I554*'fnd base rates'!H$112)\n+($J554*'fnd base rates'!H$113)\n+($K554*'fnd base rates'!H$114)\n+($M554*'fnd base rates'!H$116)\n+($N554*'fnd base rates'!H$117)\n+($O554*'fnd base rates'!H$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D554*'fnd base rates'!I$107)\n+($E554*'fnd base rates'!I$108)\n+($F554*'fnd base rates'!I$109)\n+($G554*'fnd base rates'!I$110)\n+($H554*'fnd base rates'!I$111)\n+($I554*'fnd base rates'!I$112)\n+($J554*'fnd base rates'!I$113)\n+($K554*'fnd base rates'!I$114)\n+($M554*'fnd base rates'!I$116)\n+($N554*'fnd base rates'!I$117)\n+($O554*'fnd base rates'!I$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,9)))\n*$R554","v":408.39},{"$f":"(($D554*'fnd base rates'!J$107)\n+($E554*'fnd base rates'!J$108)\n+($F554*'fnd base rates'!J$109)\n+($G554*'fnd base rates'!J$110)\n+($H554*'fnd base rates'!J$111)\n+($I554*'fnd base rates'!J$112)\n+($J554*'fnd base rates'!J$113)\n+($K554*'fnd base rates'!J$114)\n+($M554*'fnd base rates'!J$116)\n+($N554*'fnd base rates'!J$117)\n+($O554*'fnd base rates'!J$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,10)))\n*$R554","v":263.52},{"$f":"(($D554*'fnd base rates'!K$107)\n+($E554*'fnd base rates'!K$108)\n+($F554*'fnd base rates'!K$109)\n+($G554*'fnd base rates'!K$110)\n+($H554*'fnd base rates'!K$111)\n+($I554*'fnd base rates'!K$112)\n+($J554*'fnd base rates'!K$113)\n+($K554*'fnd base rates'!K$114)\n+($M554*'fnd base rates'!K$116)\n+($N554*'fnd base rates'!K$117)\n+($O554*'fnd base rates'!K$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,11)))\n*$R554","v":1254.4520190000001},{"$f":"(($D554*'fnd base rates'!L$107)\n+($E554*'fnd base rates'!L$108)\n+($F554*'fnd base rates'!L$109)\n+($G554*'fnd base rates'!L$110)\n+($H554*'fnd base rates'!L$111)\n+($I554*'fnd base rates'!L$112)\n+($J554*'fnd base rates'!L$113)\n+($K554*'fnd base rates'!L$114)\n+($M554*'fnd base rates'!L$116)\n+($N554*'fnd base rates'!L$117)\n+($O554*'fnd base rates'!L$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D554*'fnd base rates'!M$107)\n+($E554*'fnd base rates'!M$108)\n+($F554*'fnd base rates'!M$109)\n+($G554*'fnd base rates'!M$110)\n+($H554*'fnd base rates'!M$111)\n+($I554*'fnd base rates'!M$112)\n+($J554*'fnd base rates'!M$113)\n+($K554*'fnd base rates'!M$114)\n+($M554*'fnd base rates'!M$116)\n+($N554*'fnd base rates'!M$117)\n+($O554*'fnd base rates'!M$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,13)))","v":0},10664.291266,null,478352321,"478","352","321",1,1,10664.291266,10664,-1170,11834,null,null,null,null,null,null,0,null,0]
["478",478352322,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D555","v":0},{"$f":"'fnd enro'!E555","v":0},{"$f":"'fnd enro'!F555","v":0},{"$f":"'fnd enro'!G555","v":0},{"$f":"'fnd enro'!H555","v":2},{"$f":"'fnd enro'!I555","v":0},{"$f":"'fnd enro'!J555","v":0},{"$f":"'fnd enro'!K555","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L555","v":0},{"$f":"'fnd enro'!M555","v":0},{"$f":"'fnd enro'!N555","v":0},{"$f":"'fnd enro'!O555","v":0},{"$f":"'fnd enro'!P555","v":0},{"$f":"'fnd enro'!R555","v":2},1,{"$f":"VALUE('fnd enro'!Q555)","v":6},null,{"$f":"(($D555*'fnd base rates'!C$107)\n+($E555*'fnd base rates'!C$108)\n+($F555*'fnd base rates'!C$109)\n+($G555*'fnd base rates'!C$110)\n+($H555*'fnd base rates'!C$111)\n+($I555*'fnd base rates'!C$112)\n+($J555*'fnd base rates'!C$113)\n+($K555*'fnd base rates'!C$114)\n+($M555*'fnd base rates'!C$116)\n+($N555*'fnd base rates'!C$117)\n+($O555*'fnd base rates'!C$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,3)))\n*$R555","v":1140.6778259999999},{"$f":"(($D555*'fnd base rates'!D$107)\n+($E555*'fnd base rates'!D$108)\n+($F555*'fnd base rates'!D$109)\n+($G555*'fnd base rates'!D$110)\n+($H555*'fnd base rates'!D$111)\n+($I555*'fnd base rates'!D$112)\n+($J555*'fnd base rates'!D$113)\n+($K555*'fnd base rates'!D$114)\n+($M555*'fnd base rates'!D$116)\n+($N555*'fnd base rates'!D$117)\n+($O555*'fnd base rates'!D$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,4)))\n*$R555","v":1620.6},{"$f":"(($D555*'fnd base rates'!E$107)\n+($E555*'fnd base rates'!E$108)\n+($F555*'fnd base rates'!E$109)\n+($G555*'fnd base rates'!E$110)\n+($H555*'fnd base rates'!E$111)\n+($I555*'fnd base rates'!E$112)\n+($J555*'fnd base rates'!E$113)\n+($K555*'fnd base rates'!E$114)\n+($M555*'fnd base rates'!E$116)\n+($N555*'fnd base rates'!E$117)\n+($O555*'fnd base rates'!E$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,5)))\n*$R555","v":7342.2260679999999},{"$f":"(($D555*'fnd base rates'!F$107)\n+($E555*'fnd base rates'!F$108)\n+($F555*'fnd base rates'!F$109)\n+($G555*'fnd base rates'!F$110)\n+($H555*'fnd base rates'!F$111)\n+($I555*'fnd base rates'!F$112)\n+($J555*'fnd base rates'!F$113)\n+($K555*'fnd base rates'!F$114)\n+($M555*'fnd base rates'!F$116)\n+($N555*'fnd base rates'!F$117)\n+($O555*'fnd base rates'!F$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,6)))\n*$R555","v":2121.7898519999999},{"$f":"(($D555*'fnd base rates'!G$107)\n+($E555*'fnd base rates'!G$108)\n+($F555*'fnd base rates'!G$109)\n+($G555*'fnd base rates'!G$110)\n+($H555*'fnd base rates'!G$111)\n+($I555*'fnd base rates'!G$112)\n+($J555*'fnd base rates'!G$113)\n+($K555*'fnd base rates'!G$114)\n+($M555*'fnd base rates'!G$116)\n+($N555*'fnd base rates'!G$117)\n+($O555*'fnd base rates'!G$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,7)))\n*$R555","v":357.50036799999998},{"$f":"(($D555*'fnd base rates'!H$107)\n+($E555*'fnd base rates'!H$108)\n+($F555*'fnd base rates'!H$109)\n+($G555*'fnd base rates'!H$110)\n+($H555*'fnd base rates'!H$111)\n+($I555*'fnd base rates'!H$112)\n+($J555*'fnd base rates'!H$113)\n+($K555*'fnd base rates'!H$114)\n+($M555*'fnd base rates'!H$116)\n+($N555*'fnd base rates'!H$117)\n+($O555*'fnd base rates'!H$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D555*'fnd base rates'!I$107)\n+($E555*'fnd base rates'!I$108)\n+($F555*'fnd base rates'!I$109)\n+($G555*'fnd base rates'!I$110)\n+($H555*'fnd base rates'!I$111)\n+($I555*'fnd base rates'!I$112)\n+($J555*'fnd base rates'!I$113)\n+($K555*'fnd base rates'!I$114)\n+($M555*'fnd base rates'!I$116)\n+($N555*'fnd base rates'!I$117)\n+($O555*'fnd base rates'!I$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,9)))\n*$R555","v":816.78},{"$f":"(($D555*'fnd base rates'!J$107)\n+($E555*'fnd base rates'!J$108)\n+($F555*'fnd base rates'!J$109)\n+($G555*'fnd base rates'!J$110)\n+($H555*'fnd base rates'!J$111)\n+($I555*'fnd base rates'!J$112)\n+($J555*'fnd base rates'!J$113)\n+($K555*'fnd base rates'!J$114)\n+($M555*'fnd base rates'!J$116)\n+($N555*'fnd base rates'!J$117)\n+($O555*'fnd base rates'!J$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,10)))\n*$R555","v":527.04},{"$f":"(($D555*'fnd base rates'!K$107)\n+($E555*'fnd base rates'!K$108)\n+($F555*'fnd base rates'!K$109)\n+($G555*'fnd base rates'!K$110)\n+($H555*'fnd base rates'!K$111)\n+($I555*'fnd base rates'!K$112)\n+($J555*'fnd base rates'!K$113)\n+($K555*'fnd base rates'!K$114)\n+($M555*'fnd base rates'!K$116)\n+($N555*'fnd base rates'!K$117)\n+($O555*'fnd base rates'!K$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,11)))\n*$R555","v":2508.9040380000001},{"$f":"(($D555*'fnd base rates'!L$107)\n+($E555*'fnd base rates'!L$108)\n+($F555*'fnd base rates'!L$109)\n+($G555*'fnd base rates'!L$110)\n+($H555*'fnd base rates'!L$111)\n+($I555*'fnd base rates'!L$112)\n+($J555*'fnd base rates'!L$113)\n+($K555*'fnd base rates'!L$114)\n+($M555*'fnd base rates'!L$116)\n+($N555*'fnd base rates'!L$117)\n+($O555*'fnd base rates'!L$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,12)))","v":3783.7106599999997},{"$f":"(($D555*'fnd base rates'!M$107)\n+($E555*'fnd base rates'!M$108)\n+($F555*'fnd base rates'!M$109)\n+($G555*'fnd base rates'!M$110)\n+($H555*'fnd base rates'!M$111)\n+($I555*'fnd base rates'!M$112)\n+($J555*'fnd base rates'!M$113)\n+($K555*'fnd base rates'!M$114)\n+($M555*'fnd base rates'!M$116)\n+($N555*'fnd base rates'!M$117)\n+($O555*'fnd base rates'!M$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,13)))","v":0},21328.582532,null,478352322,"478","352","322",1,2,21328.582532,10664,-951,11615,null,null,null,null,null,null,0,null,0]
["478",478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D556","v":0},{"$f":"'fnd enro'!E556","v":0},{"$f":"'fnd enro'!F556","v":0},{"$f":"'fnd enro'!G556","v":0},{"$f":"'fnd enro'!H556","v":2},{"$f":"'fnd enro'!I556","v":2},{"$f":"'fnd enro'!J556","v":0},{"$f":"'fnd enro'!K556","v":0.15720000000000001},{"$f":"'fnd enro'!L556","v":0},{"$f":"'fnd enro'!M556","v":0},{"$f":"'fnd enro'!N556","v":0},{"$f":"'fnd enro'!O556","v":0},{"$f":"'fnd enro'!P556","v":0},{"$f":"'fnd enro'!R556","v":4},1,{"$f":"VALUE('fnd enro'!Q556)","v":2},null,{"$f":"(($D556*'fnd base rates'!C$107)\n+($E556*'fnd base rates'!C$108)\n+($F556*'fnd base rates'!C$109)\n+($G556*'fnd base rates'!C$110)\n+($H556*'fnd base rates'!C$111)\n+($I556*'fnd base rates'!C$112)\n+($J556*'fnd base rates'!C$113)\n+($K556*'fnd base rates'!C$114)\n+($M556*'fnd base rates'!C$116)\n+($N556*'fnd base rates'!C$117)\n+($O556*'fnd base rates'!C$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,3)))\n*$R556","v":2281.3556519999997},{"$f":"(($D556*'fnd base rates'!D$107)\n+($E556*'fnd base rates'!D$108)\n+($F556*'fnd base rates'!D$109)\n+($G556*'fnd base rates'!D$110)\n+($H556*'fnd base rates'!D$111)\n+($I556*'fnd base rates'!D$112)\n+($J556*'fnd base rates'!D$113)\n+($K556*'fnd base rates'!D$114)\n+($M556*'fnd base rates'!D$116)\n+($N556*'fnd base rates'!D$117)\n+($O556*'fnd base rates'!D$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,4)))\n*$R556","v":3241.2},{"$f":"(($D556*'fnd base rates'!E$107)\n+($E556*'fnd base rates'!E$108)\n+($F556*'fnd base rates'!E$109)\n+($G556*'fnd base rates'!E$110)\n+($H556*'fnd base rates'!E$111)\n+($I556*'fnd base rates'!E$112)\n+($J556*'fnd base rates'!E$113)\n+($K556*'fnd base rates'!E$114)\n+($M556*'fnd base rates'!E$116)\n+($N556*'fnd base rates'!E$117)\n+($O556*'fnd base rates'!E$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,5)))\n*$R556","v":17761.632136},{"$f":"(($D556*'fnd base rates'!F$107)\n+($E556*'fnd base rates'!F$108)\n+($F556*'fnd base rates'!F$109)\n+($G556*'fnd base rates'!F$110)\n+($H556*'fnd base rates'!F$111)\n+($I556*'fnd base rates'!F$112)\n+($J556*'fnd base rates'!F$113)\n+($K556*'fnd base rates'!F$114)\n+($M556*'fnd base rates'!F$116)\n+($N556*'fnd base rates'!F$117)\n+($O556*'fnd base rates'!F$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,6)))\n*$R556","v":4013.7597040000001},{"$f":"(($D556*'fnd base rates'!G$107)\n+($E556*'fnd base rates'!G$108)\n+($F556*'fnd base rates'!G$109)\n+($G556*'fnd base rates'!G$110)\n+($H556*'fnd base rates'!G$111)\n+($I556*'fnd base rates'!G$112)\n+($J556*'fnd base rates'!G$113)\n+($K556*'fnd base rates'!G$114)\n+($M556*'fnd base rates'!G$116)\n+($N556*'fnd base rates'!G$117)\n+($O556*'fnd base rates'!G$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,7)))\n*$R556","v":705.34073599999999},{"$f":"(($D556*'fnd base rates'!H$107)\n+($E556*'fnd base rates'!H$108)\n+($F556*'fnd base rates'!H$109)\n+($G556*'fnd base rates'!H$110)\n+($H556*'fnd base rates'!H$111)\n+($I556*'fnd base rates'!H$112)\n+($J556*'fnd base rates'!H$113)\n+($K556*'fnd base rates'!H$114)\n+($M556*'fnd base rates'!H$116)\n+($N556*'fnd base rates'!H$117)\n+($O556*'fnd base rates'!H$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,8)))","v":2864.0074400000003},{"$f":"(($D556*'fnd base rates'!I$107)\n+($E556*'fnd base rates'!I$108)\n+($F556*'fnd base rates'!I$109)\n+($G556*'fnd base rates'!I$110)\n+($H556*'fnd base rates'!I$111)\n+($I556*'fnd base rates'!I$112)\n+($J556*'fnd base rates'!I$113)\n+($K556*'fnd base rates'!I$114)\n+($M556*'fnd base rates'!I$116)\n+($N556*'fnd base rates'!I$117)\n+($O556*'fnd base rates'!I$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,9)))\n*$R556","v":1719.02},{"$f":"(($D556*'fnd base rates'!J$107)\n+($E556*'fnd base rates'!J$108)\n+($F556*'fnd base rates'!J$109)\n+($G556*'fnd base rates'!J$110)\n+($H556*'fnd base rates'!J$111)\n+($I556*'fnd base rates'!J$112)\n+($J556*'fnd base rates'!J$113)\n+($K556*'fnd base rates'!J$114)\n+($M556*'fnd base rates'!J$116)\n+($N556*'fnd base rates'!J$117)\n+($O556*'fnd base rates'!J$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,10)))\n*$R556","v":1742.36},{"$f":"(($D556*'fnd base rates'!K$107)\n+($E556*'fnd base rates'!K$108)\n+($F556*'fnd base rates'!K$109)\n+($G556*'fnd base rates'!K$110)\n+($H556*'fnd base rates'!K$111)\n+($I556*'fnd base rates'!K$112)\n+($J556*'fnd base rates'!K$113)\n+($K556*'fnd base rates'!K$114)\n+($M556*'fnd base rates'!K$116)\n+($N556*'fnd base rates'!K$117)\n+($O556*'fnd base rates'!K$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,11)))\n*$R556","v":4949.8280760000007},{"$f":"(($D556*'fnd base rates'!L$107)\n+($E556*'fnd base rates'!L$108)\n+($F556*'fnd base rates'!L$109)\n+($G556*'fnd base rates'!L$110)\n+($H556*'fnd base rates'!L$111)\n+($I556*'fnd base rates'!L$112)\n+($J556*'fnd base rates'!L$113)\n+($K556*'fnd base rates'!L$114)\n+($M556*'fnd base rates'!L$116)\n+($N556*'fnd base rates'!L$117)\n+($O556*'fnd base rates'!L$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,12)))","v":7180.7613199999996},{"$f":"(($D556*'fnd base rates'!M$107)\n+($E556*'fnd base rates'!M$108)\n+($F556*'fnd base rates'!M$109)\n+($G556*'fnd base rates'!M$110)\n+($H556*'fnd base rates'!M$111)\n+($I556*'fnd base rates'!M$112)\n+($J556*'fnd base rates'!M$113)\n+($K556*'fnd base rates'!M$114)\n+($M556*'fnd base rates'!M$116)\n+($N556*'fnd base rates'!M$117)\n+($O556*'fnd base rates'!M$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,13)))","v":0},46459.265063999992,null,478352326,"478","352","326",1,4,46459.265063999992,11615,951,10664,null,null,null,null,null,null,0,null,0]
["478",478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D557","v":0},{"$f":"'fnd enro'!E557","v":0},{"$f":"'fnd enro'!F557","v":0},{"$f":"'fnd enro'!G557","v":0},{"$f":"'fnd enro'!H557","v":2},{"$f":"'fnd enro'!I557","v":2},{"$f":"'fnd enro'!J557","v":0},{"$f":"'fnd enro'!K557","v":0.15720000000000001},{"$f":"'fnd enro'!L557","v":0},{"$f":"'fnd enro'!M557","v":0},{"$f":"'fnd enro'!N557","v":0},{"$f":"'fnd enro'!O557","v":0},{"$f":"'fnd enro'!P557","v":1},{"$f":"'fnd enro'!R557","v":4},1,{"$f":"VALUE('fnd enro'!Q557)","v":11},null,{"$f":"(($D557*'fnd base rates'!C$107)\n+($E557*'fnd base rates'!C$108)\n+($F557*'fnd base rates'!C$109)\n+($G557*'fnd base rates'!C$110)\n+($H557*'fnd base rates'!C$111)\n+($I557*'fnd base rates'!C$112)\n+($J557*'fnd base rates'!C$113)\n+($K557*'fnd base rates'!C$114)\n+($M557*'fnd base rates'!C$116)\n+($N557*'fnd base rates'!C$117)\n+($O557*'fnd base rates'!C$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,3)))\n*$R557","v":2387.1556519999999},{"$f":"(($D557*'fnd base rates'!D$107)\n+($E557*'fnd base rates'!D$108)\n+($F557*'fnd base rates'!D$109)\n+($G557*'fnd base rates'!D$110)\n+($H557*'fnd base rates'!D$111)\n+($I557*'fnd base rates'!D$112)\n+($J557*'fnd base rates'!D$113)\n+($K557*'fnd base rates'!D$114)\n+($M557*'fnd base rates'!D$116)\n+($N557*'fnd base rates'!D$117)\n+($O557*'fnd base rates'!D$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,4)))\n*$R557","v":3742.4799999999996},{"$f":"(($D557*'fnd base rates'!E$107)\n+($E557*'fnd base rates'!E$108)\n+($F557*'fnd base rates'!E$109)\n+($G557*'fnd base rates'!E$110)\n+($H557*'fnd base rates'!E$111)\n+($I557*'fnd base rates'!E$112)\n+($J557*'fnd base rates'!E$113)\n+($K557*'fnd base rates'!E$114)\n+($M557*'fnd base rates'!E$116)\n+($N557*'fnd base rates'!E$117)\n+($O557*'fnd base rates'!E$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,5)))\n*$R557","v":22655.112136},{"$f":"(($D557*'fnd base rates'!F$107)\n+($E557*'fnd base rates'!F$108)\n+($F557*'fnd base rates'!F$109)\n+($G557*'fnd base rates'!F$110)\n+($H557*'fnd base rates'!F$111)\n+($I557*'fnd base rates'!F$112)\n+($J557*'fnd base rates'!F$113)\n+($K557*'fnd base rates'!F$114)\n+($M557*'fnd base rates'!F$116)\n+($N557*'fnd base rates'!F$117)\n+($O557*'fnd base rates'!F$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,6)))\n*$R557","v":4013.7597040000001},{"$f":"(($D557*'fnd base rates'!G$107)\n+($E557*'fnd base rates'!G$108)\n+($F557*'fnd base rates'!G$109)\n+($G557*'fnd base rates'!G$110)\n+($H557*'fnd base rates'!G$111)\n+($I557*'fnd base rates'!G$112)\n+($J557*'fnd base rates'!G$113)\n+($K557*'fnd base rates'!G$114)\n+($M557*'fnd base rates'!G$116)\n+($N557*'fnd base rates'!G$117)\n+($O557*'fnd base rates'!G$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,7)))\n*$R557","v":942.74073599999997},{"$f":"(($D557*'fnd base rates'!H$107)\n+($E557*'fnd base rates'!H$108)\n+($F557*'fnd base rates'!H$109)\n+($G557*'fnd base rates'!H$110)\n+($H557*'fnd base rates'!H$111)\n+($I557*'fnd base rates'!H$112)\n+($J557*'fnd base rates'!H$113)\n+($K557*'fnd base rates'!H$114)\n+($M557*'fnd base rates'!H$116)\n+($N557*'fnd base rates'!H$117)\n+($O557*'fnd base rates'!H$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,8)))","v":2900.3974400000002},{"$f":"(($D557*'fnd base rates'!I$107)\n+($E557*'fnd base rates'!I$108)\n+($F557*'fnd base rates'!I$109)\n+($G557*'fnd base rates'!I$110)\n+($H557*'fnd base rates'!I$111)\n+($I557*'fnd base rates'!I$112)\n+($J557*'fnd base rates'!I$113)\n+($K557*'fnd base rates'!I$114)\n+($M557*'fnd base rates'!I$116)\n+($N557*'fnd base rates'!I$117)\n+($O557*'fnd base rates'!I$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,9)))\n*$R557","v":1917.17},{"$f":"(($D557*'fnd base rates'!J$107)\n+($E557*'fnd base rates'!J$108)\n+($F557*'fnd base rates'!J$109)\n+($G557*'fnd base rates'!J$110)\n+($H557*'fnd base rates'!J$111)\n+($I557*'fnd base rates'!J$112)\n+($J557*'fnd base rates'!J$113)\n+($K557*'fnd base rates'!J$114)\n+($M557*'fnd base rates'!J$116)\n+($N557*'fnd base rates'!J$117)\n+($O557*'fnd base rates'!J$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,10)))\n*$R557","v":2772.02},{"$f":"(($D557*'fnd base rates'!K$107)\n+($E557*'fnd base rates'!K$108)\n+($F557*'fnd base rates'!K$109)\n+($G557*'fnd base rates'!K$110)\n+($H557*'fnd base rates'!K$111)\n+($I557*'fnd base rates'!K$112)\n+($J557*'fnd base rates'!K$113)\n+($K557*'fnd base rates'!K$114)\n+($M557*'fnd base rates'!K$116)\n+($N557*'fnd base rates'!K$117)\n+($O557*'fnd base rates'!K$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,11)))\n*$R557","v":4949.8280760000007},{"$f":"(($D557*'fnd base rates'!L$107)\n+($E557*'fnd base rates'!L$108)\n+($F557*'fnd base rates'!L$109)\n+($G557*'fnd base rates'!L$110)\n+($H557*'fnd base rates'!L$111)\n+($I557*'fnd base rates'!L$112)\n+($J557*'fnd base rates'!L$113)\n+($K557*'fnd base rates'!L$114)\n+($M557*'fnd base rates'!L$116)\n+($N557*'fnd base rates'!L$117)\n+($O557*'fnd base rates'!L$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,12)))","v":8017.4713199999997},{"$f":"(($D557*'fnd base rates'!M$107)\n+($E557*'fnd base rates'!M$108)\n+($F557*'fnd base rates'!M$109)\n+($G557*'fnd base rates'!M$110)\n+($H557*'fnd base rates'!M$111)\n+($I557*'fnd base rates'!M$112)\n+($J557*'fnd base rates'!M$113)\n+($K557*'fnd base rates'!M$114)\n+($M557*'fnd base rates'!M$116)\n+($N557*'fnd base rates'!M$117)\n+($O557*'fnd base rates'!M$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,13)))","v":0},54298.135063999995,null,478352348,"478","352","348",1,4,54298.135063999995,13575,2911,10664,null,null,null,null,null,null,0,null,0]
["478",478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D558","v":0},{"$f":"'fnd enro'!E558","v":0},{"$f":"'fnd enro'!F558","v":0},{"$f":"'fnd enro'!G558","v":0},{"$f":"'fnd enro'!H558","v":2},{"$f":"'fnd enro'!I558","v":4},{"$f":"'fnd enro'!J558","v":0},{"$f":"'fnd enro'!K558","v":0.23580000000000001},{"$f":"'fnd enro'!L558","v":0},{"$f":"'fnd enro'!M558","v":0},{"$f":"'fnd enro'!N558","v":0},{"$f":"'fnd enro'!O558","v":0},{"$f":"'fnd enro'!P558","v":4},{"$f":"'fnd enro'!R558","v":6},1,{"$f":"VALUE('fnd enro'!Q558)","v":2},null,{"$f":"(($D558*'fnd base rates'!C$107)\n+($E558*'fnd base rates'!C$108)\n+($F558*'fnd base rates'!C$109)\n+($G558*'fnd base rates'!C$110)\n+($H558*'fnd base rates'!C$111)\n+($I558*'fnd base rates'!C$112)\n+($J558*'fnd base rates'!C$113)\n+($K558*'fnd base rates'!C$114)\n+($M558*'fnd base rates'!C$116)\n+($N558*'fnd base rates'!C$117)\n+($O558*'fnd base rates'!C$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,3)))\n*$R558","v":3655.6334779999993},{"$f":"(($D558*'fnd base rates'!D$107)\n+($E558*'fnd base rates'!D$108)\n+($F558*'fnd base rates'!D$109)\n+($G558*'fnd base rates'!D$110)\n+($H558*'fnd base rates'!D$111)\n+($I558*'fnd base rates'!D$112)\n+($J558*'fnd base rates'!D$113)\n+($K558*'fnd base rates'!D$114)\n+($M558*'fnd base rates'!D$116)\n+($N558*'fnd base rates'!D$117)\n+($O558*'fnd base rates'!D$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,4)))\n*$R558","v":5968.6399999999994},{"$f":"(($D558*'fnd base rates'!E$107)\n+($E558*'fnd base rates'!E$108)\n+($F558*'fnd base rates'!E$109)\n+($G558*'fnd base rates'!E$110)\n+($H558*'fnd base rates'!E$111)\n+($I558*'fnd base rates'!E$112)\n+($J558*'fnd base rates'!E$113)\n+($K558*'fnd base rates'!E$114)\n+($M558*'fnd base rates'!E$116)\n+($N558*'fnd base rates'!E$117)\n+($O558*'fnd base rates'!E$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,5)))\n*$R558","v":38985.878203999993},{"$f":"(($D558*'fnd base rates'!F$107)\n+($E558*'fnd base rates'!F$108)\n+($F558*'fnd base rates'!F$109)\n+($G558*'fnd base rates'!F$110)\n+($H558*'fnd base rates'!F$111)\n+($I558*'fnd base rates'!F$112)\n+($J558*'fnd base rates'!F$113)\n+($K558*'fnd base rates'!F$114)\n+($M558*'fnd base rates'!F$116)\n+($N558*'fnd base rates'!F$117)\n+($O558*'fnd base rates'!F$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,6)))\n*$R558","v":5905.7295560000002},{"$f":"(($D558*'fnd base rates'!G$107)\n+($E558*'fnd base rates'!G$108)\n+($F558*'fnd base rates'!G$109)\n+($G558*'fnd base rates'!G$110)\n+($H558*'fnd base rates'!G$111)\n+($I558*'fnd base rates'!G$112)\n+($J558*'fnd base rates'!G$113)\n+($K558*'fnd base rates'!G$114)\n+($M558*'fnd base rates'!G$116)\n+($N558*'fnd base rates'!G$117)\n+($O558*'fnd base rates'!G$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,7)))\n*$R558","v":1577.421104},{"$f":"(($D558*'fnd base rates'!H$107)\n+($E558*'fnd base rates'!H$108)\n+($F558*'fnd base rates'!H$109)\n+($G558*'fnd base rates'!H$110)\n+($H558*'fnd base rates'!H$111)\n+($I558*'fnd base rates'!H$112)\n+($J558*'fnd base rates'!H$113)\n+($K558*'fnd base rates'!H$114)\n+($M558*'fnd base rates'!H$116)\n+($N558*'fnd base rates'!H$117)\n+($O558*'fnd base rates'!H$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,8)))","v":4699.0211599999993},{"$f":"(($D558*'fnd base rates'!I$107)\n+($E558*'fnd base rates'!I$108)\n+($F558*'fnd base rates'!I$109)\n+($G558*'fnd base rates'!I$110)\n+($H558*'fnd base rates'!I$111)\n+($I558*'fnd base rates'!I$112)\n+($J558*'fnd base rates'!I$113)\n+($K558*'fnd base rates'!I$114)\n+($M558*'fnd base rates'!I$116)\n+($N558*'fnd base rates'!I$117)\n+($O558*'fnd base rates'!I$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,9)))\n*$R558","v":3058.78},{"$f":"(($D558*'fnd base rates'!J$107)\n+($E558*'fnd base rates'!J$108)\n+($F558*'fnd base rates'!J$109)\n+($G558*'fnd base rates'!J$110)\n+($H558*'fnd base rates'!J$111)\n+($I558*'fnd base rates'!J$112)\n+($J558*'fnd base rates'!J$113)\n+($K558*'fnd base rates'!J$114)\n+($M558*'fnd base rates'!J$116)\n+($N558*'fnd base rates'!J$117)\n+($O558*'fnd base rates'!J$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,10)))\n*$R558","v":5231.16},{"$f":"(($D558*'fnd base rates'!K$107)\n+($E558*'fnd base rates'!K$108)\n+($F558*'fnd base rates'!K$109)\n+($G558*'fnd base rates'!K$110)\n+($H558*'fnd base rates'!K$111)\n+($I558*'fnd base rates'!K$112)\n+($J558*'fnd base rates'!K$113)\n+($K558*'fnd base rates'!K$114)\n+($M558*'fnd base rates'!K$116)\n+($N558*'fnd base rates'!K$117)\n+($O558*'fnd base rates'!K$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,11)))\n*$R558","v":7390.7521139999999},{"$f":"(($D558*'fnd base rates'!L$107)\n+($E558*'fnd base rates'!L$108)\n+($F558*'fnd base rates'!L$109)\n+($G558*'fnd base rates'!L$110)\n+($H558*'fnd base rates'!L$111)\n+($I558*'fnd base rates'!L$112)\n+($J558*'fnd base rates'!L$113)\n+($K558*'fnd base rates'!L$114)\n+($M558*'fnd base rates'!L$116)\n+($N558*'fnd base rates'!L$117)\n+($O558*'fnd base rates'!L$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,12)))","v":12425.29198},{"$f":"(($D558*'fnd base rates'!M$107)\n+($E558*'fnd base rates'!M$108)\n+($F558*'fnd base rates'!M$109)\n+($G558*'fnd base rates'!M$110)\n+($H558*'fnd base rates'!M$111)\n+($I558*'fnd base rates'!M$112)\n+($J558*'fnd base rates'!M$113)\n+($K558*'fnd base rates'!M$114)\n+($M558*'fnd base rates'!M$116)\n+($N558*'fnd base rates'!M$117)\n+($O558*'fnd base rates'!M$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,13)))","v":0},88898.307595999984,null,478352352,"478","352","352",1,6,88898.307595999984,14816,4152,10664,null,null,null,null,null,null,0,null,0]
["478",478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D559","v":0},{"$f":"'fnd enro'!E559","v":0},{"$f":"'fnd enro'!F559","v":0},{"$f":"'fnd enro'!G559","v":0},{"$f":"'fnd enro'!H559","v":12},{"$f":"'fnd enro'!I559","v":24},{"$f":"'fnd enro'!J559","v":0},{"$f":"'fnd enro'!K559","v":1.4148000000000001},{"$f":"'fnd enro'!L559","v":0},{"$f":"'fnd enro'!M559","v":0},{"$f":"'fnd enro'!N559","v":0},{"$f":"'fnd enro'!O559","v":0},{"$f":"'fnd enro'!P559","v":2},{"$f":"'fnd enro'!R559","v":36},1,{"$f":"VALUE('fnd enro'!Q559)","v":3},null,{"$f":"(($D559*'fnd base rates'!C$107)\n+($E559*'fnd base rates'!C$108)\n+($F559*'fnd base rates'!C$109)\n+($G559*'fnd base rates'!C$110)\n+($H559*'fnd base rates'!C$111)\n+($I559*'fnd base rates'!C$112)\n+($J559*'fnd base rates'!C$113)\n+($K559*'fnd base rates'!C$114)\n+($M559*'fnd base rates'!C$116)\n+($N559*'fnd base rates'!C$117)\n+($O559*'fnd base rates'!C$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,3)))\n*$R559","v":20653.980867999999},{"$f":"(($D559*'fnd base rates'!D$107)\n+($E559*'fnd base rates'!D$108)\n+($F559*'fnd base rates'!D$109)\n+($G559*'fnd base rates'!D$110)\n+($H559*'fnd base rates'!D$111)\n+($I559*'fnd base rates'!D$112)\n+($J559*'fnd base rates'!D$113)\n+($K559*'fnd base rates'!D$114)\n+($M559*'fnd base rates'!D$116)\n+($N559*'fnd base rates'!D$117)\n+($O559*'fnd base rates'!D$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,4)))\n*$R559","v":29747.859999999997},{"$f":"(($D559*'fnd base rates'!E$107)\n+($E559*'fnd base rates'!E$108)\n+($F559*'fnd base rates'!E$109)\n+($G559*'fnd base rates'!E$110)\n+($H559*'fnd base rates'!E$111)\n+($I559*'fnd base rates'!E$112)\n+($J559*'fnd base rates'!E$113)\n+($K559*'fnd base rates'!E$114)\n+($M559*'fnd base rates'!E$116)\n+($N559*'fnd base rates'!E$117)\n+($O559*'fnd base rates'!E$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,5)))\n*$R559","v":174719.30922399997},{"$f":"(($D559*'fnd base rates'!F$107)\n+($E559*'fnd base rates'!F$108)\n+($F559*'fnd base rates'!F$109)\n+($G559*'fnd base rates'!F$110)\n+($H559*'fnd base rates'!F$111)\n+($I559*'fnd base rates'!F$112)\n+($J559*'fnd base rates'!F$113)\n+($K559*'fnd base rates'!F$114)\n+($M559*'fnd base rates'!F$116)\n+($N559*'fnd base rates'!F$117)\n+($O559*'fnd base rates'!F$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,6)))\n*$R559","v":35434.377336000005},{"$f":"(($D559*'fnd base rates'!G$107)\n+($E559*'fnd base rates'!G$108)\n+($F559*'fnd base rates'!G$109)\n+($G559*'fnd base rates'!G$110)\n+($H559*'fnd base rates'!G$111)\n+($I559*'fnd base rates'!G$112)\n+($J559*'fnd base rates'!G$113)\n+($K559*'fnd base rates'!G$114)\n+($M559*'fnd base rates'!G$116)\n+($N559*'fnd base rates'!G$117)\n+($O559*'fnd base rates'!G$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,7)))\n*$R559","v":6592.3866240000007},{"$f":"(($D559*'fnd base rates'!H$107)\n+($E559*'fnd base rates'!H$108)\n+($F559*'fnd base rates'!H$109)\n+($G559*'fnd base rates'!H$110)\n+($H559*'fnd base rates'!H$111)\n+($I559*'fnd base rates'!H$112)\n+($J559*'fnd base rates'!H$113)\n+($K559*'fnd base rates'!H$114)\n+($M559*'fnd base rates'!H$116)\n+($N559*'fnd base rates'!H$117)\n+($O559*'fnd base rates'!H$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,8)))","v":27753.866959999999},{"$f":"(($D559*'fnd base rates'!I$107)\n+($E559*'fnd base rates'!I$108)\n+($F559*'fnd base rates'!I$109)\n+($G559*'fnd base rates'!I$110)\n+($H559*'fnd base rates'!I$111)\n+($I559*'fnd base rates'!I$112)\n+($J559*'fnd base rates'!I$113)\n+($K559*'fnd base rates'!I$114)\n+($M559*'fnd base rates'!I$116)\n+($N559*'fnd base rates'!I$117)\n+($O559*'fnd base rates'!I$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,9)))\n*$R559","v":15955.660000000002},{"$f":"(($D559*'fnd base rates'!J$107)\n+($E559*'fnd base rates'!J$108)\n+($F559*'fnd base rates'!J$109)\n+($G559*'fnd base rates'!J$110)\n+($H559*'fnd base rates'!J$111)\n+($I559*'fnd base rates'!J$112)\n+($J559*'fnd base rates'!J$113)\n+($K559*'fnd base rates'!J$114)\n+($M559*'fnd base rates'!J$116)\n+($N559*'fnd base rates'!J$117)\n+($O559*'fnd base rates'!J$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,10)))\n*$R559","v":18931.36},{"$f":"(($D559*'fnd base rates'!K$107)\n+($E559*'fnd base rates'!K$108)\n+($F559*'fnd base rates'!K$109)\n+($G559*'fnd base rates'!K$110)\n+($H559*'fnd base rates'!K$111)\n+($I559*'fnd base rates'!K$112)\n+($J559*'fnd base rates'!K$113)\n+($K559*'fnd base rates'!K$114)\n+($M559*'fnd base rates'!K$116)\n+($N559*'fnd base rates'!K$117)\n+($O559*'fnd base rates'!K$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,11)))\n*$R559","v":44344.512684000001},{"$f":"(($D559*'fnd base rates'!L$107)\n+($E559*'fnd base rates'!L$108)\n+($F559*'fnd base rates'!L$109)\n+($G559*'fnd base rates'!L$110)\n+($H559*'fnd base rates'!L$111)\n+($I559*'fnd base rates'!L$112)\n+($J559*'fnd base rates'!L$113)\n+($K559*'fnd base rates'!L$114)\n+($M559*'fnd base rates'!L$116)\n+($N559*'fnd base rates'!L$117)\n+($O559*'fnd base rates'!L$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,12)))","v":64430.051879999999},{"$f":"(($D559*'fnd base rates'!M$107)\n+($E559*'fnd base rates'!M$108)\n+($F559*'fnd base rates'!M$109)\n+($G559*'fnd base rates'!M$110)\n+($H559*'fnd base rates'!M$111)\n+($I559*'fnd base rates'!M$112)\n+($J559*'fnd base rates'!M$113)\n+($K559*'fnd base rates'!M$114)\n+($M559*'fnd base rates'!M$116)\n+($N559*'fnd base rates'!M$117)\n+($O559*'fnd base rates'!M$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,13)))","v":0},438563.36557599995,null,478352600,"478","352","600",1,36,438563.36557599995,12182,1518,10664,null,null,null,null,null,null,0,null,0]
["478",478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D560","v":0},{"$f":"'fnd enro'!E560","v":0},{"$f":"'fnd enro'!F560","v":0},{"$f":"'fnd enro'!G560","v":0},{"$f":"'fnd enro'!H560","v":6},{"$f":"'fnd enro'!I560","v":1},{"$f":"'fnd enro'!J560","v":0},{"$f":"'fnd enro'!K560","v":0.27510000000000001},{"$f":"'fnd enro'!L560","v":0},{"$f":"'fnd enro'!M560","v":0},{"$f":"'fnd enro'!N560","v":0},{"$f":"'fnd enro'!O560","v":0},{"$f":"'fnd enro'!P560","v":1},{"$f":"'fnd enro'!R560","v":7},1,{"$f":"VALUE('fnd enro'!Q560)","v":5},null,{"$f":"(($D560*'fnd base rates'!C$107)\n+($E560*'fnd base rates'!C$108)\n+($F560*'fnd base rates'!C$109)\n+($G560*'fnd base rates'!C$110)\n+($H560*'fnd base rates'!C$111)\n+($I560*'fnd base rates'!C$112)\n+($J560*'fnd base rates'!C$113)\n+($K560*'fnd base rates'!C$114)\n+($M560*'fnd base rates'!C$116)\n+($N560*'fnd base rates'!C$117)\n+($O560*'fnd base rates'!C$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,3)))\n*$R560","v":4058.252391},{"$f":"(($D560*'fnd base rates'!D$107)\n+($E560*'fnd base rates'!D$108)\n+($F560*'fnd base rates'!D$109)\n+($G560*'fnd base rates'!D$110)\n+($H560*'fnd base rates'!D$111)\n+($I560*'fnd base rates'!D$112)\n+($J560*'fnd base rates'!D$113)\n+($K560*'fnd base rates'!D$114)\n+($M560*'fnd base rates'!D$116)\n+($N560*'fnd base rates'!D$117)\n+($O560*'fnd base rates'!D$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,4)))\n*$R560","v":5984.2499999999991},{"$f":"(($D560*'fnd base rates'!E$107)\n+($E560*'fnd base rates'!E$108)\n+($F560*'fnd base rates'!E$109)\n+($G560*'fnd base rates'!E$110)\n+($H560*'fnd base rates'!E$111)\n+($I560*'fnd base rates'!E$112)\n+($J560*'fnd base rates'!E$113)\n+($K560*'fnd base rates'!E$114)\n+($M560*'fnd base rates'!E$116)\n+($N560*'fnd base rates'!E$117)\n+($O560*'fnd base rates'!E$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,5)))\n*$R560","v":30283.581238000002},{"$f":"(($D560*'fnd base rates'!F$107)\n+($E560*'fnd base rates'!F$108)\n+($F560*'fnd base rates'!F$109)\n+($G560*'fnd base rates'!F$110)\n+($H560*'fnd base rates'!F$111)\n+($I560*'fnd base rates'!F$112)\n+($J560*'fnd base rates'!F$113)\n+($K560*'fnd base rates'!F$114)\n+($M560*'fnd base rates'!F$116)\n+($N560*'fnd base rates'!F$117)\n+($O560*'fnd base rates'!F$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,6)))\n*$R560","v":7311.3544819999997},{"$f":"(($D560*'fnd base rates'!G$107)\n+($E560*'fnd base rates'!G$108)\n+($F560*'fnd base rates'!G$109)\n+($G560*'fnd base rates'!G$110)\n+($H560*'fnd base rates'!G$111)\n+($I560*'fnd base rates'!G$112)\n+($J560*'fnd base rates'!G$113)\n+($K560*'fnd base rates'!G$114)\n+($M560*'fnd base rates'!G$116)\n+($N560*'fnd base rates'!G$117)\n+($O560*'fnd base rates'!G$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,7)))\n*$R560","v":1394.2612879999999},{"$f":"(($D560*'fnd base rates'!H$107)\n+($E560*'fnd base rates'!H$108)\n+($F560*'fnd base rates'!H$109)\n+($G560*'fnd base rates'!H$110)\n+($H560*'fnd base rates'!H$111)\n+($I560*'fnd base rates'!H$112)\n+($J560*'fnd base rates'!H$113)\n+($K560*'fnd base rates'!H$114)\n+($M560*'fnd base rates'!H$116)\n+($N560*'fnd base rates'!H$117)\n+($O560*'fnd base rates'!H$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,8)))","v":4228.0480200000002},{"$f":"(($D560*'fnd base rates'!I$107)\n+($E560*'fnd base rates'!I$108)\n+($F560*'fnd base rates'!I$109)\n+($G560*'fnd base rates'!I$110)\n+($H560*'fnd base rates'!I$111)\n+($I560*'fnd base rates'!I$112)\n+($J560*'fnd base rates'!I$113)\n+($K560*'fnd base rates'!I$114)\n+($M560*'fnd base rates'!I$116)\n+($N560*'fnd base rates'!I$117)\n+($O560*'fnd base rates'!I$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,9)))\n*$R560","v":3024.85},{"$f":"(($D560*'fnd base rates'!J$107)\n+($E560*'fnd base rates'!J$108)\n+($F560*'fnd base rates'!J$109)\n+($G560*'fnd base rates'!J$110)\n+($H560*'fnd base rates'!J$111)\n+($I560*'fnd base rates'!J$112)\n+($J560*'fnd base rates'!J$113)\n+($K560*'fnd base rates'!J$114)\n+($M560*'fnd base rates'!J$116)\n+($N560*'fnd base rates'!J$117)\n+($O560*'fnd base rates'!J$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,10)))\n*$R560","v":2829.95},{"$f":"(($D560*'fnd base rates'!K$107)\n+($E560*'fnd base rates'!K$108)\n+($F560*'fnd base rates'!K$109)\n+($G560*'fnd base rates'!K$110)\n+($H560*'fnd base rates'!K$111)\n+($I560*'fnd base rates'!K$112)\n+($J560*'fnd base rates'!K$113)\n+($K560*'fnd base rates'!K$114)\n+($M560*'fnd base rates'!K$116)\n+($N560*'fnd base rates'!K$117)\n+($O560*'fnd base rates'!K$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,11)))\n*$R560","v":8747.1741330000004},{"$f":"(($D560*'fnd base rates'!L$107)\n+($E560*'fnd base rates'!L$108)\n+($F560*'fnd base rates'!L$109)\n+($G560*'fnd base rates'!L$110)\n+($H560*'fnd base rates'!L$111)\n+($I560*'fnd base rates'!L$112)\n+($J560*'fnd base rates'!L$113)\n+($K560*'fnd base rates'!L$114)\n+($M560*'fnd base rates'!L$116)\n+($N560*'fnd base rates'!L$117)\n+($O560*'fnd base rates'!L$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,12)))","v":13570.687309999999},{"$f":"(($D560*'fnd base rates'!M$107)\n+($E560*'fnd base rates'!M$108)\n+($F560*'fnd base rates'!M$109)\n+($G560*'fnd base rates'!M$110)\n+($H560*'fnd base rates'!M$111)\n+($I560*'fnd base rates'!M$112)\n+($J560*'fnd base rates'!M$113)\n+($K560*'fnd base rates'!M$114)\n+($M560*'fnd base rates'!M$116)\n+($N560*'fnd base rates'!M$117)\n+($O560*'fnd base rates'!M$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,13)))","v":0},81432.408861999997,null,478352610,"478","352","610",1,7,81432.408861999997,11633,18,11615,null,null,null,null,null,null,0,null,0]
["478",478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D561","v":0},{"$f":"'fnd enro'!E561","v":0},{"$f":"'fnd enro'!F561","v":0},{"$f":"'fnd enro'!G561","v":0},{"$f":"'fnd enro'!H561","v":18},{"$f":"'fnd enro'!I561","v":29},{"$f":"'fnd enro'!J561","v":0},{"$f":"'fnd enro'!K561","v":1.8471},{"$f":"'fnd enro'!L561","v":0},{"$f":"'fnd enro'!M561","v":0},{"$f":"'fnd enro'!N561","v":0},{"$f":"'fnd enro'!O561","v":0},{"$f":"'fnd enro'!P561","v":8},{"$f":"'fnd enro'!R561","v":47},1,{"$f":"VALUE('fnd enro'!Q561)","v":7},null,{"$f":"(($D561*'fnd base rates'!C$107)\n+($E561*'fnd base rates'!C$108)\n+($F561*'fnd base rates'!C$109)\n+($G561*'fnd base rates'!C$110)\n+($H561*'fnd base rates'!C$111)\n+($I561*'fnd base rates'!C$112)\n+($J561*'fnd base rates'!C$113)\n+($K561*'fnd base rates'!C$114)\n+($M561*'fnd base rates'!C$116)\n+($N561*'fnd base rates'!C$117)\n+($O561*'fnd base rates'!C$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,3)))\n*$R561","v":27435.768910999999},{"$f":"(($D561*'fnd base rates'!D$107)\n+($E561*'fnd base rates'!D$108)\n+($F561*'fnd base rates'!D$109)\n+($G561*'fnd base rates'!D$110)\n+($H561*'fnd base rates'!D$111)\n+($I561*'fnd base rates'!D$112)\n+($J561*'fnd base rates'!D$113)\n+($K561*'fnd base rates'!D$114)\n+($M561*'fnd base rates'!D$116)\n+($N561*'fnd base rates'!D$117)\n+($O561*'fnd base rates'!D$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,4)))\n*$R561","v":41068.259999999995},{"$f":"(($D561*'fnd base rates'!E$107)\n+($E561*'fnd base rates'!E$108)\n+($F561*'fnd base rates'!E$109)\n+($G561*'fnd base rates'!E$110)\n+($H561*'fnd base rates'!E$111)\n+($I561*'fnd base rates'!E$112)\n+($J561*'fnd base rates'!E$113)\n+($K561*'fnd base rates'!E$114)\n+($M561*'fnd base rates'!E$116)\n+($N561*'fnd base rates'!E$117)\n+($O561*'fnd base rates'!E$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,5)))\n*$R561","v":246292.94259799999},{"$f":"(($D561*'fnd base rates'!F$107)\n+($E561*'fnd base rates'!F$108)\n+($F561*'fnd base rates'!F$109)\n+($G561*'fnd base rates'!F$110)\n+($H561*'fnd base rates'!F$111)\n+($I561*'fnd base rates'!F$112)\n+($J561*'fnd base rates'!F$113)\n+($K561*'fnd base rates'!F$114)\n+($M561*'fnd base rates'!F$116)\n+($N561*'fnd base rates'!F$117)\n+($O561*'fnd base rates'!F$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,6)))\n*$R561","v":46529.671522000004},{"$f":"(($D561*'fnd base rates'!G$107)\n+($E561*'fnd base rates'!G$108)\n+($F561*'fnd base rates'!G$109)\n+($G561*'fnd base rates'!G$110)\n+($H561*'fnd base rates'!G$111)\n+($I561*'fnd base rates'!G$112)\n+($J561*'fnd base rates'!G$113)\n+($K561*'fnd base rates'!G$114)\n+($M561*'fnd base rates'!G$116)\n+($N561*'fnd base rates'!G$117)\n+($O561*'fnd base rates'!G$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,7)))\n*$R561","v":9674.4686480000018},{"$f":"(($D561*'fnd base rates'!H$107)\n+($E561*'fnd base rates'!H$108)\n+($F561*'fnd base rates'!H$109)\n+($G561*'fnd base rates'!H$110)\n+($H561*'fnd base rates'!H$111)\n+($I561*'fnd base rates'!H$112)\n+($J561*'fnd base rates'!H$113)\n+($K561*'fnd base rates'!H$114)\n+($M561*'fnd base rates'!H$116)\n+($N561*'fnd base rates'!H$117)\n+($O561*'fnd base rates'!H$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,8)))","v":35643.30242},{"$f":"(($D561*'fnd base rates'!I$107)\n+($E561*'fnd base rates'!I$108)\n+($F561*'fnd base rates'!I$109)\n+($G561*'fnd base rates'!I$110)\n+($H561*'fnd base rates'!I$111)\n+($I561*'fnd base rates'!I$112)\n+($J561*'fnd base rates'!I$113)\n+($K561*'fnd base rates'!I$114)\n+($M561*'fnd base rates'!I$116)\n+($N561*'fnd base rates'!I$117)\n+($O561*'fnd base rates'!I$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,9)))\n*$R561","v":21613.1},{"$f":"(($D561*'fnd base rates'!J$107)\n+($E561*'fnd base rates'!J$108)\n+($F561*'fnd base rates'!J$109)\n+($G561*'fnd base rates'!J$110)\n+($H561*'fnd base rates'!J$111)\n+($I561*'fnd base rates'!J$112)\n+($J561*'fnd base rates'!J$113)\n+($K561*'fnd base rates'!J$114)\n+($M561*'fnd base rates'!J$116)\n+($N561*'fnd base rates'!J$117)\n+($O561*'fnd base rates'!J$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,10)))\n*$R561","v":28495.18},{"$f":"(($D561*'fnd base rates'!K$107)\n+($E561*'fnd base rates'!K$108)\n+($F561*'fnd base rates'!K$109)\n+($G561*'fnd base rates'!K$110)\n+($H561*'fnd base rates'!K$111)\n+($I561*'fnd base rates'!K$112)\n+($J561*'fnd base rates'!K$113)\n+($K561*'fnd base rates'!K$114)\n+($M561*'fnd base rates'!K$116)\n+($N561*'fnd base rates'!K$117)\n+($O561*'fnd base rates'!K$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,11)))\n*$R561","v":57973.534892999996},{"$f":"(($D561*'fnd base rates'!L$107)\n+($E561*'fnd base rates'!L$108)\n+($F561*'fnd base rates'!L$109)\n+($G561*'fnd base rates'!L$110)\n+($H561*'fnd base rates'!L$111)\n+($I561*'fnd base rates'!L$112)\n+($J561*'fnd base rates'!L$113)\n+($K561*'fnd base rates'!L$114)\n+($M561*'fnd base rates'!L$116)\n+($N561*'fnd base rates'!L$117)\n+($O561*'fnd base rates'!L$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,12)))","v":88291.670509999996},{"$f":"(($D561*'fnd base rates'!M$107)\n+($E561*'fnd base rates'!M$108)\n+($F561*'fnd base rates'!M$109)\n+($G561*'fnd base rates'!M$110)\n+($H561*'fnd base rates'!M$111)\n+($I561*'fnd base rates'!M$112)\n+($J561*'fnd base rates'!M$113)\n+($K561*'fnd base rates'!M$114)\n+($M561*'fnd base rates'!M$116)\n+($N561*'fnd base rates'!M$117)\n+($O561*'fnd base rates'!M$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,13)))","v":0},603017.89950199996,null,478352616,"478","352","616",1,47,603017.89950199996,12830,-745,13575,null,null,null,null,null,null,0,null,0]
["478",478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D562","v":0},{"$f":"'fnd enro'!E562","v":0},{"$f":"'fnd enro'!F562","v":0},{"$f":"'fnd enro'!G562","v":0},{"$f":"'fnd enro'!H562","v":0},{"$f":"'fnd enro'!I562","v":3},{"$f":"'fnd enro'!J562","v":0},{"$f":"'fnd enro'!K562","v":0.1179},{"$f":"'fnd enro'!L562","v":0},{"$f":"'fnd enro'!M562","v":0},{"$f":"'fnd enro'!N562","v":0},{"$f":"'fnd enro'!O562","v":0},{"$f":"'fnd enro'!P562","v":0},{"$f":"'fnd enro'!R562","v":3},1,{"$f":"VALUE('fnd enro'!Q562)","v":2},null,{"$f":"(($D562*'fnd base rates'!C$107)\n+($E562*'fnd base rates'!C$108)\n+($F562*'fnd base rates'!C$109)\n+($G562*'fnd base rates'!C$110)\n+($H562*'fnd base rates'!C$111)\n+($I562*'fnd base rates'!C$112)\n+($J562*'fnd base rates'!C$113)\n+($K562*'fnd base rates'!C$114)\n+($M562*'fnd base rates'!C$116)\n+($N562*'fnd base rates'!C$117)\n+($O562*'fnd base rates'!C$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,3)))\n*$R562","v":1711.0167389999997},{"$f":"(($D562*'fnd base rates'!D$107)\n+($E562*'fnd base rates'!D$108)\n+($F562*'fnd base rates'!D$109)\n+($G562*'fnd base rates'!D$110)\n+($H562*'fnd base rates'!D$111)\n+($I562*'fnd base rates'!D$112)\n+($J562*'fnd base rates'!D$113)\n+($K562*'fnd base rates'!D$114)\n+($M562*'fnd base rates'!D$116)\n+($N562*'fnd base rates'!D$117)\n+($O562*'fnd base rates'!D$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,4)))\n*$R562","v":2430.8999999999996},{"$f":"(($D562*'fnd base rates'!E$107)\n+($E562*'fnd base rates'!E$108)\n+($F562*'fnd base rates'!E$109)\n+($G562*'fnd base rates'!E$110)\n+($H562*'fnd base rates'!E$111)\n+($I562*'fnd base rates'!E$112)\n+($J562*'fnd base rates'!E$113)\n+($K562*'fnd base rates'!E$114)\n+($M562*'fnd base rates'!E$116)\n+($N562*'fnd base rates'!E$117)\n+($O562*'fnd base rates'!E$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,5)))\n*$R562","v":15629.109101999999},{"$f":"(($D562*'fnd base rates'!F$107)\n+($E562*'fnd base rates'!F$108)\n+($F562*'fnd base rates'!F$109)\n+($G562*'fnd base rates'!F$110)\n+($H562*'fnd base rates'!F$111)\n+($I562*'fnd base rates'!F$112)\n+($J562*'fnd base rates'!F$113)\n+($K562*'fnd base rates'!F$114)\n+($M562*'fnd base rates'!F$116)\n+($N562*'fnd base rates'!F$117)\n+($O562*'fnd base rates'!F$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,6)))\n*$R562","v":2837.9547780000003},{"$f":"(($D562*'fnd base rates'!G$107)\n+($E562*'fnd base rates'!G$108)\n+($F562*'fnd base rates'!G$109)\n+($G562*'fnd base rates'!G$110)\n+($H562*'fnd base rates'!G$111)\n+($I562*'fnd base rates'!G$112)\n+($J562*'fnd base rates'!G$113)\n+($K562*'fnd base rates'!G$114)\n+($M562*'fnd base rates'!G$116)\n+($N562*'fnd base rates'!G$117)\n+($O562*'fnd base rates'!G$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,7)))\n*$R562","v":521.76055200000008},{"$f":"(($D562*'fnd base rates'!H$107)\n+($E562*'fnd base rates'!H$108)\n+($F562*'fnd base rates'!H$109)\n+($G562*'fnd base rates'!H$110)\n+($H562*'fnd base rates'!H$111)\n+($I562*'fnd base rates'!H$112)\n+($J562*'fnd base rates'!H$113)\n+($K562*'fnd base rates'!H$114)\n+($M562*'fnd base rates'!H$116)\n+($N562*'fnd base rates'!H$117)\n+($O562*'fnd base rates'!H$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,8)))","v":2631.9805799999999},{"$f":"(($D562*'fnd base rates'!I$107)\n+($E562*'fnd base rates'!I$108)\n+($F562*'fnd base rates'!I$109)\n+($G562*'fnd base rates'!I$110)\n+($H562*'fnd base rates'!I$111)\n+($I562*'fnd base rates'!I$112)\n+($J562*'fnd base rates'!I$113)\n+($K562*'fnd base rates'!I$114)\n+($M562*'fnd base rates'!I$116)\n+($N562*'fnd base rates'!I$117)\n+($O562*'fnd base rates'!I$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,9)))\n*$R562","v":1353.3600000000001},{"$f":"(($D562*'fnd base rates'!J$107)\n+($E562*'fnd base rates'!J$108)\n+($F562*'fnd base rates'!J$109)\n+($G562*'fnd base rates'!J$110)\n+($H562*'fnd base rates'!J$111)\n+($I562*'fnd base rates'!J$112)\n+($J562*'fnd base rates'!J$113)\n+($K562*'fnd base rates'!J$114)\n+($M562*'fnd base rates'!J$116)\n+($N562*'fnd base rates'!J$117)\n+($O562*'fnd base rates'!J$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,10)))\n*$R562","v":1822.98},{"$f":"(($D562*'fnd base rates'!K$107)\n+($E562*'fnd base rates'!K$108)\n+($F562*'fnd base rates'!K$109)\n+($G562*'fnd base rates'!K$110)\n+($H562*'fnd base rates'!K$111)\n+($I562*'fnd base rates'!K$112)\n+($J562*'fnd base rates'!K$113)\n+($K562*'fnd base rates'!K$114)\n+($M562*'fnd base rates'!K$116)\n+($N562*'fnd base rates'!K$117)\n+($O562*'fnd base rates'!K$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,11)))\n*$R562","v":3661.3860570000002},{"$f":"(($D562*'fnd base rates'!L$107)\n+($E562*'fnd base rates'!L$108)\n+($F562*'fnd base rates'!L$109)\n+($G562*'fnd base rates'!L$110)\n+($H562*'fnd base rates'!L$111)\n+($I562*'fnd base rates'!L$112)\n+($J562*'fnd base rates'!L$113)\n+($K562*'fnd base rates'!L$114)\n+($M562*'fnd base rates'!L$116)\n+($N562*'fnd base rates'!L$117)\n+($O562*'fnd base rates'!L$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,12)))","v":5095.5759900000003},{"$f":"(($D562*'fnd base rates'!M$107)\n+($E562*'fnd base rates'!M$108)\n+($F562*'fnd base rates'!M$109)\n+($G562*'fnd base rates'!M$110)\n+($H562*'fnd base rates'!M$111)\n+($I562*'fnd base rates'!M$112)\n+($J562*'fnd base rates'!M$113)\n+($K562*'fnd base rates'!M$114)\n+($M562*'fnd base rates'!M$116)\n+($N562*'fnd base rates'!M$117)\n+($O562*'fnd base rates'!M$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,13)))","v":0},37696.023797999995,null,478352640,"478","352","640",1,3,37696.023797999995,12565,-2251,14816,null,null,null,null,null,null,0,null,0]
["478",478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D563","v":0},{"$f":"'fnd enro'!E563","v":0},{"$f":"'fnd enro'!F563","v":0},{"$f":"'fnd enro'!G563","v":0},{"$f":"'fnd enro'!H563","v":9},{"$f":"'fnd enro'!I563","v":14},{"$f":"'fnd enro'!J563","v":0},{"$f":"'fnd enro'!K563","v":0.90390000000000004},{"$f":"'fnd enro'!L563","v":0},{"$f":"'fnd enro'!M563","v":0},{"$f":"'fnd enro'!N563","v":0},{"$f":"'fnd enro'!O563","v":0},{"$f":"'fnd enro'!P563","v":0},{"$f":"'fnd enro'!R563","v":23},1,{"$f":"VALUE('fnd enro'!Q563)","v":2},null,{"$f":"(($D563*'fnd base rates'!C$107)\n+($E563*'fnd base rates'!C$108)\n+($F563*'fnd base rates'!C$109)\n+($G563*'fnd base rates'!C$110)\n+($H563*'fnd base rates'!C$111)\n+($I563*'fnd base rates'!C$112)\n+($J563*'fnd base rates'!C$113)\n+($K563*'fnd base rates'!C$114)\n+($M563*'fnd base rates'!C$116)\n+($N563*'fnd base rates'!C$117)\n+($O563*'fnd base rates'!C$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,3)))\n*$R563","v":13117.794998999998},{"$f":"(($D563*'fnd base rates'!D$107)\n+($E563*'fnd base rates'!D$108)\n+($F563*'fnd base rates'!D$109)\n+($G563*'fnd base rates'!D$110)\n+($H563*'fnd base rates'!D$111)\n+($I563*'fnd base rates'!D$112)\n+($J563*'fnd base rates'!D$113)\n+($K563*'fnd base rates'!D$114)\n+($M563*'fnd base rates'!D$116)\n+($N563*'fnd base rates'!D$117)\n+($O563*'fnd base rates'!D$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,4)))\n*$R563","v":18636.899999999998},{"$f":"(($D563*'fnd base rates'!E$107)\n+($E563*'fnd base rates'!E$108)\n+($F563*'fnd base rates'!E$109)\n+($G563*'fnd base rates'!E$110)\n+($H563*'fnd base rates'!E$111)\n+($I563*'fnd base rates'!E$112)\n+($J563*'fnd base rates'!E$113)\n+($K563*'fnd base rates'!E$114)\n+($M563*'fnd base rates'!E$116)\n+($N563*'fnd base rates'!E$117)\n+($O563*'fnd base rates'!E$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,5)))\n*$R563","v":105975.859782},{"$f":"(($D563*'fnd base rates'!F$107)\n+($E563*'fnd base rates'!F$108)\n+($F563*'fnd base rates'!F$109)\n+($G563*'fnd base rates'!F$110)\n+($H563*'fnd base rates'!F$111)\n+($I563*'fnd base rates'!F$112)\n+($J563*'fnd base rates'!F$113)\n+($K563*'fnd base rates'!F$114)\n+($M563*'fnd base rates'!F$116)\n+($N563*'fnd base rates'!F$117)\n+($O563*'fnd base rates'!F$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,6)))\n*$R563","v":22791.843298},{"$f":"(($D563*'fnd base rates'!G$107)\n+($E563*'fnd base rates'!G$108)\n+($F563*'fnd base rates'!G$109)\n+($G563*'fnd base rates'!G$110)\n+($H563*'fnd base rates'!G$111)\n+($I563*'fnd base rates'!G$112)\n+($J563*'fnd base rates'!G$113)\n+($K563*'fnd base rates'!G$114)\n+($M563*'fnd base rates'!G$116)\n+($N563*'fnd base rates'!G$117)\n+($O563*'fnd base rates'!G$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,7)))\n*$R563","v":4043.6342320000003},{"$f":"(($D563*'fnd base rates'!H$107)\n+($E563*'fnd base rates'!H$108)\n+($F563*'fnd base rates'!H$109)\n+($G563*'fnd base rates'!H$110)\n+($H563*'fnd base rates'!H$111)\n+($I563*'fnd base rates'!H$112)\n+($J563*'fnd base rates'!H$113)\n+($K563*'fnd base rates'!H$114)\n+($M563*'fnd base rates'!H$116)\n+($N563*'fnd base rates'!H$117)\n+($O563*'fnd base rates'!H$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,8)))","v":17274.667779999996},{"$f":"(($D563*'fnd base rates'!I$107)\n+($E563*'fnd base rates'!I$108)\n+($F563*'fnd base rates'!I$109)\n+($G563*'fnd base rates'!I$110)\n+($H563*'fnd base rates'!I$111)\n+($I563*'fnd base rates'!I$112)\n+($J563*'fnd base rates'!I$113)\n+($K563*'fnd base rates'!I$114)\n+($M563*'fnd base rates'!I$116)\n+($N563*'fnd base rates'!I$117)\n+($O563*'fnd base rates'!I$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,9)))\n*$R563","v":9991.19},{"$f":"(($D563*'fnd base rates'!J$107)\n+($E563*'fnd base rates'!J$108)\n+($F563*'fnd base rates'!J$109)\n+($G563*'fnd base rates'!J$110)\n+($H563*'fnd base rates'!J$111)\n+($I563*'fnd base rates'!J$112)\n+($J563*'fnd base rates'!J$113)\n+($K563*'fnd base rates'!J$114)\n+($M563*'fnd base rates'!J$116)\n+($N563*'fnd base rates'!J$117)\n+($O563*'fnd base rates'!J$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,10)))\n*$R563","v":10878.92},{"$f":"(($D563*'fnd base rates'!K$107)\n+($E563*'fnd base rates'!K$108)\n+($F563*'fnd base rates'!K$109)\n+($G563*'fnd base rates'!K$110)\n+($H563*'fnd base rates'!K$111)\n+($I563*'fnd base rates'!K$112)\n+($J563*'fnd base rates'!K$113)\n+($K563*'fnd base rates'!K$114)\n+($M563*'fnd base rates'!K$116)\n+($N563*'fnd base rates'!K$117)\n+($O563*'fnd base rates'!K$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,11)))\n*$R563","v":28376.536436999999},{"$f":"(($D563*'fnd base rates'!L$107)\n+($E563*'fnd base rates'!L$108)\n+($F563*'fnd base rates'!L$109)\n+($G563*'fnd base rates'!L$110)\n+($H563*'fnd base rates'!L$111)\n+($I563*'fnd base rates'!L$112)\n+($J563*'fnd base rates'!L$113)\n+($K563*'fnd base rates'!L$114)\n+($M563*'fnd base rates'!L$116)\n+($N563*'fnd base rates'!L$117)\n+($O563*'fnd base rates'!L$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,12)))","v":40806.052589999999},{"$f":"(($D563*'fnd base rates'!M$107)\n+($E563*'fnd base rates'!M$108)\n+($F563*'fnd base rates'!M$109)\n+($G563*'fnd base rates'!M$110)\n+($H563*'fnd base rates'!M$111)\n+($I563*'fnd base rates'!M$112)\n+($J563*'fnd base rates'!M$113)\n+($K563*'fnd base rates'!M$114)\n+($M563*'fnd base rates'!M$116)\n+($N563*'fnd base rates'!M$117)\n+($O563*'fnd base rates'!M$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,13)))","v":0},271893.399118,null,478352673,"478","352","673",1,23,271893.399118,11821,-361,12182,null,null,null,null,null,null,0,null,0]
["478",478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D564","v":0},{"$f":"'fnd enro'!E564","v":0},{"$f":"'fnd enro'!F564","v":0},{"$f":"'fnd enro'!G564","v":0},{"$f":"'fnd enro'!H564","v":0},{"$f":"'fnd enro'!I564","v":1},{"$f":"'fnd enro'!J564","v":0},{"$f":"'fnd enro'!K564","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L564","v":0},{"$f":"'fnd enro'!M564","v":0},{"$f":"'fnd enro'!N564","v":0},{"$f":"'fnd enro'!O564","v":0},{"$f":"'fnd enro'!P564","v":0},{"$f":"'fnd enro'!R564","v":1},1,{"$f":"VALUE('fnd enro'!Q564)","v":2},null,{"$f":"(($D564*'fnd base rates'!C$107)\n+($E564*'fnd base rates'!C$108)\n+($F564*'fnd base rates'!C$109)\n+($G564*'fnd base rates'!C$110)\n+($H564*'fnd base rates'!C$111)\n+($I564*'fnd base rates'!C$112)\n+($J564*'fnd base rates'!C$113)\n+($K564*'fnd base rates'!C$114)\n+($M564*'fnd base rates'!C$116)\n+($N564*'fnd base rates'!C$117)\n+($O564*'fnd base rates'!C$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,3)))\n*$R564","v":570.33891299999993},{"$f":"(($D564*'fnd base rates'!D$107)\n+($E564*'fnd base rates'!D$108)\n+($F564*'fnd base rates'!D$109)\n+($G564*'fnd base rates'!D$110)\n+($H564*'fnd base rates'!D$111)\n+($I564*'fnd base rates'!D$112)\n+($J564*'fnd base rates'!D$113)\n+($K564*'fnd base rates'!D$114)\n+($M564*'fnd base rates'!D$116)\n+($N564*'fnd base rates'!D$117)\n+($O564*'fnd base rates'!D$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,4)))\n*$R564","v":810.3},{"$f":"(($D564*'fnd base rates'!E$107)\n+($E564*'fnd base rates'!E$108)\n+($F564*'fnd base rates'!E$109)\n+($G564*'fnd base rates'!E$110)\n+($H564*'fnd base rates'!E$111)\n+($I564*'fnd base rates'!E$112)\n+($J564*'fnd base rates'!E$113)\n+($K564*'fnd base rates'!E$114)\n+($M564*'fnd base rates'!E$116)\n+($N564*'fnd base rates'!E$117)\n+($O564*'fnd base rates'!E$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,5)))\n*$R564","v":5209.7030340000001},{"$f":"(($D564*'fnd base rates'!F$107)\n+($E564*'fnd base rates'!F$108)\n+($F564*'fnd base rates'!F$109)\n+($G564*'fnd base rates'!F$110)\n+($H564*'fnd base rates'!F$111)\n+($I564*'fnd base rates'!F$112)\n+($J564*'fnd base rates'!F$113)\n+($K564*'fnd base rates'!F$114)\n+($M564*'fnd base rates'!F$116)\n+($N564*'fnd base rates'!F$117)\n+($O564*'fnd base rates'!F$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,6)))\n*$R564","v":945.98492600000009},{"$f":"(($D564*'fnd base rates'!G$107)\n+($E564*'fnd base rates'!G$108)\n+($F564*'fnd base rates'!G$109)\n+($G564*'fnd base rates'!G$110)\n+($H564*'fnd base rates'!G$111)\n+($I564*'fnd base rates'!G$112)\n+($J564*'fnd base rates'!G$113)\n+($K564*'fnd base rates'!G$114)\n+($M564*'fnd base rates'!G$116)\n+($N564*'fnd base rates'!G$117)\n+($O564*'fnd base rates'!G$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,7)))\n*$R564","v":173.92018400000001},{"$f":"(($D564*'fnd base rates'!H$107)\n+($E564*'fnd base rates'!H$108)\n+($F564*'fnd base rates'!H$109)\n+($G564*'fnd base rates'!H$110)\n+($H564*'fnd base rates'!H$111)\n+($I564*'fnd base rates'!H$112)\n+($J564*'fnd base rates'!H$113)\n+($K564*'fnd base rates'!H$114)\n+($M564*'fnd base rates'!H$116)\n+($N564*'fnd base rates'!H$117)\n+($O564*'fnd base rates'!H$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D564*'fnd base rates'!I$107)\n+($E564*'fnd base rates'!I$108)\n+($F564*'fnd base rates'!I$109)\n+($G564*'fnd base rates'!I$110)\n+($H564*'fnd base rates'!I$111)\n+($I564*'fnd base rates'!I$112)\n+($J564*'fnd base rates'!I$113)\n+($K564*'fnd base rates'!I$114)\n+($M564*'fnd base rates'!I$116)\n+($N564*'fnd base rates'!I$117)\n+($O564*'fnd base rates'!I$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,9)))\n*$R564","v":451.12},{"$f":"(($D564*'fnd base rates'!J$107)\n+($E564*'fnd base rates'!J$108)\n+($F564*'fnd base rates'!J$109)\n+($G564*'fnd base rates'!J$110)\n+($H564*'fnd base rates'!J$111)\n+($I564*'fnd base rates'!J$112)\n+($J564*'fnd base rates'!J$113)\n+($K564*'fnd base rates'!J$114)\n+($M564*'fnd base rates'!J$116)\n+($N564*'fnd base rates'!J$117)\n+($O564*'fnd base rates'!J$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,10)))\n*$R564","v":607.66},{"$f":"(($D564*'fnd base rates'!K$107)\n+($E564*'fnd base rates'!K$108)\n+($F564*'fnd base rates'!K$109)\n+($G564*'fnd base rates'!K$110)\n+($H564*'fnd base rates'!K$111)\n+($I564*'fnd base rates'!K$112)\n+($J564*'fnd base rates'!K$113)\n+($K564*'fnd base rates'!K$114)\n+($M564*'fnd base rates'!K$116)\n+($N564*'fnd base rates'!K$117)\n+($O564*'fnd base rates'!K$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,11)))\n*$R564","v":1220.4620190000001},{"$f":"(($D564*'fnd base rates'!L$107)\n+($E564*'fnd base rates'!L$108)\n+($F564*'fnd base rates'!L$109)\n+($G564*'fnd base rates'!L$110)\n+($H564*'fnd base rates'!L$111)\n+($I564*'fnd base rates'!L$112)\n+($J564*'fnd base rates'!L$113)\n+($K564*'fnd base rates'!L$114)\n+($M564*'fnd base rates'!L$116)\n+($N564*'fnd base rates'!L$117)\n+($O564*'fnd base rates'!L$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D564*'fnd base rates'!M$107)\n+($E564*'fnd base rates'!M$108)\n+($F564*'fnd base rates'!M$109)\n+($G564*'fnd base rates'!M$110)\n+($H564*'fnd base rates'!M$111)\n+($I564*'fnd base rates'!M$112)\n+($J564*'fnd base rates'!M$113)\n+($K564*'fnd base rates'!M$114)\n+($M564*'fnd base rates'!M$116)\n+($N564*'fnd base rates'!M$117)\n+($O564*'fnd base rates'!M$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,13)))","v":0},12565.341266000001,null,478352695,"478","352","695",1,1,12565.341266000001,12565,932,11633,null,null,null,null,null,null,0,null,0]
["478",478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D565","v":0},{"$f":"'fnd enro'!E565","v":0},{"$f":"'fnd enro'!F565","v":0},{"$f":"'fnd enro'!G565","v":0},{"$f":"'fnd enro'!H565","v":0},{"$f":"'fnd enro'!I565","v":1},{"$f":"'fnd enro'!J565","v":0},{"$f":"'fnd enro'!K565","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L565","v":0},{"$f":"'fnd enro'!M565","v":0},{"$f":"'fnd enro'!N565","v":0},{"$f":"'fnd enro'!O565","v":0},{"$f":"'fnd enro'!P565","v":0},{"$f":"'fnd enro'!R565","v":1},1,{"$f":"VALUE('fnd enro'!Q565)","v":7},null,{"$f":"(($D565*'fnd base rates'!C$107)\n+($E565*'fnd base rates'!C$108)\n+($F565*'fnd base rates'!C$109)\n+($G565*'fnd base rates'!C$110)\n+($H565*'fnd base rates'!C$111)\n+($I565*'fnd base rates'!C$112)\n+($J565*'fnd base rates'!C$113)\n+($K565*'fnd base rates'!C$114)\n+($M565*'fnd base rates'!C$116)\n+($N565*'fnd base rates'!C$117)\n+($O565*'fnd base rates'!C$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,3)))\n*$R565","v":570.33891299999993},{"$f":"(($D565*'fnd base rates'!D$107)\n+($E565*'fnd base rates'!D$108)\n+($F565*'fnd base rates'!D$109)\n+($G565*'fnd base rates'!D$110)\n+($H565*'fnd base rates'!D$111)\n+($I565*'fnd base rates'!D$112)\n+($J565*'fnd base rates'!D$113)\n+($K565*'fnd base rates'!D$114)\n+($M565*'fnd base rates'!D$116)\n+($N565*'fnd base rates'!D$117)\n+($O565*'fnd base rates'!D$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,4)))\n*$R565","v":810.3},{"$f":"(($D565*'fnd base rates'!E$107)\n+($E565*'fnd base rates'!E$108)\n+($F565*'fnd base rates'!E$109)\n+($G565*'fnd base rates'!E$110)\n+($H565*'fnd base rates'!E$111)\n+($I565*'fnd base rates'!E$112)\n+($J565*'fnd base rates'!E$113)\n+($K565*'fnd base rates'!E$114)\n+($M565*'fnd base rates'!E$116)\n+($N565*'fnd base rates'!E$117)\n+($O565*'fnd base rates'!E$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,5)))\n*$R565","v":5209.7030340000001},{"$f":"(($D565*'fnd base rates'!F$107)\n+($E565*'fnd base rates'!F$108)\n+($F565*'fnd base rates'!F$109)\n+($G565*'fnd base rates'!F$110)\n+($H565*'fnd base rates'!F$111)\n+($I565*'fnd base rates'!F$112)\n+($J565*'fnd base rates'!F$113)\n+($K565*'fnd base rates'!F$114)\n+($M565*'fnd base rates'!F$116)\n+($N565*'fnd base rates'!F$117)\n+($O565*'fnd base rates'!F$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,6)))\n*$R565","v":945.98492600000009},{"$f":"(($D565*'fnd base rates'!G$107)\n+($E565*'fnd base rates'!G$108)\n+($F565*'fnd base rates'!G$109)\n+($G565*'fnd base rates'!G$110)\n+($H565*'fnd base rates'!G$111)\n+($I565*'fnd base rates'!G$112)\n+($J565*'fnd base rates'!G$113)\n+($K565*'fnd base rates'!G$114)\n+($M565*'fnd base rates'!G$116)\n+($N565*'fnd base rates'!G$117)\n+($O565*'fnd base rates'!G$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,7)))\n*$R565","v":173.92018400000001},{"$f":"(($D565*'fnd base rates'!H$107)\n+($E565*'fnd base rates'!H$108)\n+($F565*'fnd base rates'!H$109)\n+($G565*'fnd base rates'!H$110)\n+($H565*'fnd base rates'!H$111)\n+($I565*'fnd base rates'!H$112)\n+($J565*'fnd base rates'!H$113)\n+($K565*'fnd base rates'!H$114)\n+($M565*'fnd base rates'!H$116)\n+($N565*'fnd base rates'!H$117)\n+($O565*'fnd base rates'!H$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D565*'fnd base rates'!I$107)\n+($E565*'fnd base rates'!I$108)\n+($F565*'fnd base rates'!I$109)\n+($G565*'fnd base rates'!I$110)\n+($H565*'fnd base rates'!I$111)\n+($I565*'fnd base rates'!I$112)\n+($J565*'fnd base rates'!I$113)\n+($K565*'fnd base rates'!I$114)\n+($M565*'fnd base rates'!I$116)\n+($N565*'fnd base rates'!I$117)\n+($O565*'fnd base rates'!I$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,9)))\n*$R565","v":451.12},{"$f":"(($D565*'fnd base rates'!J$107)\n+($E565*'fnd base rates'!J$108)\n+($F565*'fnd base rates'!J$109)\n+($G565*'fnd base rates'!J$110)\n+($H565*'fnd base rates'!J$111)\n+($I565*'fnd base rates'!J$112)\n+($J565*'fnd base rates'!J$113)\n+($K565*'fnd base rates'!J$114)\n+($M565*'fnd base rates'!J$116)\n+($N565*'fnd base rates'!J$117)\n+($O565*'fnd base rates'!J$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,10)))\n*$R565","v":607.66},{"$f":"(($D565*'fnd base rates'!K$107)\n+($E565*'fnd base rates'!K$108)\n+($F565*'fnd base rates'!K$109)\n+($G565*'fnd base rates'!K$110)\n+($H565*'fnd base rates'!K$111)\n+($I565*'fnd base rates'!K$112)\n+($J565*'fnd base rates'!K$113)\n+($K565*'fnd base rates'!K$114)\n+($M565*'fnd base rates'!K$116)\n+($N565*'fnd base rates'!K$117)\n+($O565*'fnd base rates'!K$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,11)))\n*$R565","v":1220.4620190000001},{"$f":"(($D565*'fnd base rates'!L$107)\n+($E565*'fnd base rates'!L$108)\n+($F565*'fnd base rates'!L$109)\n+($G565*'fnd base rates'!L$110)\n+($H565*'fnd base rates'!L$111)\n+($I565*'fnd base rates'!L$112)\n+($J565*'fnd base rates'!L$113)\n+($K565*'fnd base rates'!L$114)\n+($M565*'fnd base rates'!L$116)\n+($N565*'fnd base rates'!L$117)\n+($O565*'fnd base rates'!L$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D565*'fnd base rates'!M$107)\n+($E565*'fnd base rates'!M$108)\n+($F565*'fnd base rates'!M$109)\n+($G565*'fnd base rates'!M$110)\n+($H565*'fnd base rates'!M$111)\n+($I565*'fnd base rates'!M$112)\n+($J565*'fnd base rates'!M$113)\n+($K565*'fnd base rates'!M$114)\n+($M565*'fnd base rates'!M$116)\n+($N565*'fnd base rates'!M$117)\n+($O565*'fnd base rates'!M$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,13)))","v":0},12565.341266000001,null,478352720,"478","352","720",1,1,12565.341266000001,12565,-265,12830,null,null,null,null,null,null,0,null,0]
["478",478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D566","v":0},{"$f":"'fnd enro'!E566","v":0},{"$f":"'fnd enro'!F566","v":0},{"$f":"'fnd enro'!G566","v":0},{"$f":"'fnd enro'!H566","v":6},{"$f":"'fnd enro'!I566","v":14},{"$f":"'fnd enro'!J566","v":0},{"$f":"'fnd enro'!K566","v":0.78600000000000003},{"$f":"'fnd enro'!L566","v":0},{"$f":"'fnd enro'!M566","v":0},{"$f":"'fnd enro'!N566","v":0},{"$f":"'fnd enro'!O566","v":0},{"$f":"'fnd enro'!P566","v":2},{"$f":"'fnd enro'!R566","v":20},1,{"$f":"VALUE('fnd enro'!Q566)","v":3},null,{"$f":"(($D566*'fnd base rates'!C$107)\n+($E566*'fnd base rates'!C$108)\n+($F566*'fnd base rates'!C$109)\n+($G566*'fnd base rates'!C$110)\n+($H566*'fnd base rates'!C$111)\n+($I566*'fnd base rates'!C$112)\n+($J566*'fnd base rates'!C$113)\n+($K566*'fnd base rates'!C$114)\n+($M566*'fnd base rates'!C$116)\n+($N566*'fnd base rates'!C$117)\n+($O566*'fnd base rates'!C$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,3)))\n*$R566","v":11528.55826},{"$f":"(($D566*'fnd base rates'!D$107)\n+($E566*'fnd base rates'!D$108)\n+($F566*'fnd base rates'!D$109)\n+($G566*'fnd base rates'!D$110)\n+($H566*'fnd base rates'!D$111)\n+($I566*'fnd base rates'!D$112)\n+($J566*'fnd base rates'!D$113)\n+($K566*'fnd base rates'!D$114)\n+($M566*'fnd base rates'!D$116)\n+($N566*'fnd base rates'!D$117)\n+($O566*'fnd base rates'!D$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,4)))\n*$R566","v":16783.059999999998},{"$f":"(($D566*'fnd base rates'!E$107)\n+($E566*'fnd base rates'!E$108)\n+($F566*'fnd base rates'!E$109)\n+($G566*'fnd base rates'!E$110)\n+($H566*'fnd base rates'!E$111)\n+($I566*'fnd base rates'!E$112)\n+($J566*'fnd base rates'!E$113)\n+($K566*'fnd base rates'!E$114)\n+($M566*'fnd base rates'!E$116)\n+($N566*'fnd base rates'!E$117)\n+($O566*'fnd base rates'!E$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,5)))\n*$R566","v":100595.60067999999},{"$f":"(($D566*'fnd base rates'!F$107)\n+($E566*'fnd base rates'!F$108)\n+($F566*'fnd base rates'!F$109)\n+($G566*'fnd base rates'!F$110)\n+($H566*'fnd base rates'!F$111)\n+($I566*'fnd base rates'!F$112)\n+($J566*'fnd base rates'!F$113)\n+($K566*'fnd base rates'!F$114)\n+($M566*'fnd base rates'!F$116)\n+($N566*'fnd base rates'!F$117)\n+($O566*'fnd base rates'!F$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,6)))\n*$R566","v":19609.158520000001},{"$f":"(($D566*'fnd base rates'!G$107)\n+($E566*'fnd base rates'!G$108)\n+($F566*'fnd base rates'!G$109)\n+($G566*'fnd base rates'!G$110)\n+($H566*'fnd base rates'!G$111)\n+($I566*'fnd base rates'!G$112)\n+($J566*'fnd base rates'!G$113)\n+($K566*'fnd base rates'!G$114)\n+($M566*'fnd base rates'!G$116)\n+($N566*'fnd base rates'!G$117)\n+($O566*'fnd base rates'!G$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,7)))\n*$R566","v":3780.6836800000005},{"$f":"(($D566*'fnd base rates'!H$107)\n+($E566*'fnd base rates'!H$108)\n+($F566*'fnd base rates'!H$109)\n+($G566*'fnd base rates'!H$110)\n+($H566*'fnd base rates'!H$111)\n+($I566*'fnd base rates'!H$112)\n+($J566*'fnd base rates'!H$113)\n+($K566*'fnd base rates'!H$114)\n+($M566*'fnd base rates'!H$116)\n+($N566*'fnd base rates'!H$117)\n+($O566*'fnd base rates'!H$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,8)))","v":15652.537199999999},{"$f":"(($D566*'fnd base rates'!I$107)\n+($E566*'fnd base rates'!I$108)\n+($F566*'fnd base rates'!I$109)\n+($G566*'fnd base rates'!I$110)\n+($H566*'fnd base rates'!I$111)\n+($I566*'fnd base rates'!I$112)\n+($J566*'fnd base rates'!I$113)\n+($K566*'fnd base rates'!I$114)\n+($M566*'fnd base rates'!I$116)\n+($N566*'fnd base rates'!I$117)\n+($O566*'fnd base rates'!I$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,9)))\n*$R566","v":8994.1200000000008},{"$f":"(($D566*'fnd base rates'!J$107)\n+($E566*'fnd base rates'!J$108)\n+($F566*'fnd base rates'!J$109)\n+($G566*'fnd base rates'!J$110)\n+($H566*'fnd base rates'!J$111)\n+($I566*'fnd base rates'!J$112)\n+($J566*'fnd base rates'!J$113)\n+($K566*'fnd base rates'!J$114)\n+($M566*'fnd base rates'!J$116)\n+($N566*'fnd base rates'!J$117)\n+($O566*'fnd base rates'!J$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,10)))\n*$R566","v":11273.640000000001},{"$f":"(($D566*'fnd base rates'!K$107)\n+($E566*'fnd base rates'!K$108)\n+($F566*'fnd base rates'!K$109)\n+($G566*'fnd base rates'!K$110)\n+($H566*'fnd base rates'!K$111)\n+($I566*'fnd base rates'!K$112)\n+($J566*'fnd base rates'!K$113)\n+($K566*'fnd base rates'!K$114)\n+($M566*'fnd base rates'!K$116)\n+($N566*'fnd base rates'!K$117)\n+($O566*'fnd base rates'!K$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,11)))\n*$R566","v":24613.180380000002},{"$f":"(($D566*'fnd base rates'!L$107)\n+($E566*'fnd base rates'!L$108)\n+($F566*'fnd base rates'!L$109)\n+($G566*'fnd base rates'!L$110)\n+($H566*'fnd base rates'!L$111)\n+($I566*'fnd base rates'!L$112)\n+($J566*'fnd base rates'!L$113)\n+($K566*'fnd base rates'!L$114)\n+($M566*'fnd base rates'!L$116)\n+($N566*'fnd base rates'!L$117)\n+($O566*'fnd base rates'!L$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,12)))","v":36093.666600000004},{"$f":"(($D566*'fnd base rates'!M$107)\n+($E566*'fnd base rates'!M$108)\n+($F566*'fnd base rates'!M$109)\n+($G566*'fnd base rates'!M$110)\n+($H566*'fnd base rates'!M$111)\n+($I566*'fnd base rates'!M$112)\n+($J566*'fnd base rates'!M$113)\n+($K566*'fnd base rates'!M$114)\n+($M566*'fnd base rates'!M$116)\n+($N566*'fnd base rates'!M$117)\n+($O566*'fnd base rates'!M$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,13)))","v":0},248924.20531999998,null,478352725,"478","352","725",1,20,248924.20531999998,12446,-119,12565,null,null,null,null,null,null,0,null,0]
["478",478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D567","v":0},{"$f":"'fnd enro'!E567","v":0},{"$f":"'fnd enro'!F567","v":0},{"$f":"'fnd enro'!G567","v":0},{"$f":"'fnd enro'!H567","v":18},{"$f":"'fnd enro'!I567","v":15},{"$f":"'fnd enro'!J567","v":0},{"$f":"'fnd enro'!K567","v":1.2968999999999999},{"$f":"'fnd enro'!L567","v":0},{"$f":"'fnd enro'!M567","v":0},{"$f":"'fnd enro'!N567","v":0},{"$f":"'fnd enro'!O567","v":0},{"$f":"'fnd enro'!P567","v":3},{"$f":"'fnd enro'!R567","v":33},1,{"$f":"VALUE('fnd enro'!Q567)","v":6},null,{"$f":"(($D567*'fnd base rates'!C$107)\n+($E567*'fnd base rates'!C$108)\n+($F567*'fnd base rates'!C$109)\n+($G567*'fnd base rates'!C$110)\n+($H567*'fnd base rates'!C$111)\n+($I567*'fnd base rates'!C$112)\n+($J567*'fnd base rates'!C$113)\n+($K567*'fnd base rates'!C$114)\n+($M567*'fnd base rates'!C$116)\n+($N567*'fnd base rates'!C$117)\n+($O567*'fnd base rates'!C$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,3)))\n*$R567","v":19039.404129000002},{"$f":"(($D567*'fnd base rates'!D$107)\n+($E567*'fnd base rates'!D$108)\n+($F567*'fnd base rates'!D$109)\n+($G567*'fnd base rates'!D$110)\n+($H567*'fnd base rates'!D$111)\n+($I567*'fnd base rates'!D$112)\n+($J567*'fnd base rates'!D$113)\n+($K567*'fnd base rates'!D$114)\n+($M567*'fnd base rates'!D$116)\n+($N567*'fnd base rates'!D$117)\n+($O567*'fnd base rates'!D$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,4)))\n*$R567","v":27773.91},{"$f":"(($D567*'fnd base rates'!E$107)\n+($E567*'fnd base rates'!E$108)\n+($F567*'fnd base rates'!E$109)\n+($G567*'fnd base rates'!E$110)\n+($H567*'fnd base rates'!E$111)\n+($I567*'fnd base rates'!E$112)\n+($J567*'fnd base rates'!E$113)\n+($K567*'fnd base rates'!E$114)\n+($M567*'fnd base rates'!E$116)\n+($N567*'fnd base rates'!E$117)\n+($O567*'fnd base rates'!E$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,5)))\n*$R567","v":154319.440122},{"$f":"(($D567*'fnd base rates'!F$107)\n+($E567*'fnd base rates'!F$108)\n+($F567*'fnd base rates'!F$109)\n+($G567*'fnd base rates'!F$110)\n+($H567*'fnd base rates'!F$111)\n+($I567*'fnd base rates'!F$112)\n+($J567*'fnd base rates'!F$113)\n+($K567*'fnd base rates'!F$114)\n+($M567*'fnd base rates'!F$116)\n+($N567*'fnd base rates'!F$117)\n+($O567*'fnd base rates'!F$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,6)))\n*$R567","v":33285.882557999998},{"$f":"(($D567*'fnd base rates'!G$107)\n+($E567*'fnd base rates'!G$108)\n+($F567*'fnd base rates'!G$109)\n+($G567*'fnd base rates'!G$110)\n+($H567*'fnd base rates'!G$111)\n+($I567*'fnd base rates'!G$112)\n+($J567*'fnd base rates'!G$113)\n+($K567*'fnd base rates'!G$114)\n+($M567*'fnd base rates'!G$116)\n+($N567*'fnd base rates'!G$117)\n+($O567*'fnd base rates'!G$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,7)))\n*$R567","v":6315.9960719999999},{"$f":"(($D567*'fnd base rates'!H$107)\n+($E567*'fnd base rates'!H$108)\n+($F567*'fnd base rates'!H$109)\n+($G567*'fnd base rates'!H$110)\n+($H567*'fnd base rates'!H$111)\n+($I567*'fnd base rates'!H$112)\n+($J567*'fnd base rates'!H$113)\n+($K567*'fnd base rates'!H$114)\n+($M567*'fnd base rates'!H$116)\n+($N567*'fnd base rates'!H$117)\n+($O567*'fnd base rates'!H$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,8)))","v":23219.176380000001},{"$f":"(($D567*'fnd base rates'!I$107)\n+($E567*'fnd base rates'!I$108)\n+($F567*'fnd base rates'!I$109)\n+($G567*'fnd base rates'!I$110)\n+($H567*'fnd base rates'!I$111)\n+($I567*'fnd base rates'!I$112)\n+($J567*'fnd base rates'!I$113)\n+($K567*'fnd base rates'!I$114)\n+($M567*'fnd base rates'!I$116)\n+($N567*'fnd base rates'!I$117)\n+($O567*'fnd base rates'!I$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,9)))\n*$R567","v":14526.539999999999},{"$f":"(($D567*'fnd base rates'!J$107)\n+($E567*'fnd base rates'!J$108)\n+($F567*'fnd base rates'!J$109)\n+($G567*'fnd base rates'!J$110)\n+($H567*'fnd base rates'!J$111)\n+($I567*'fnd base rates'!J$112)\n+($J567*'fnd base rates'!J$113)\n+($K567*'fnd base rates'!J$114)\n+($M567*'fnd base rates'!J$116)\n+($N567*'fnd base rates'!J$117)\n+($O567*'fnd base rates'!J$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,10)))\n*$R567","v":15982.14},{"$f":"(($D567*'fnd base rates'!K$107)\n+($E567*'fnd base rates'!K$108)\n+($F567*'fnd base rates'!K$109)\n+($G567*'fnd base rates'!K$110)\n+($H567*'fnd base rates'!K$111)\n+($I567*'fnd base rates'!K$112)\n+($J567*'fnd base rates'!K$113)\n+($K567*'fnd base rates'!K$114)\n+($M567*'fnd base rates'!K$116)\n+($N567*'fnd base rates'!K$117)\n+($O567*'fnd base rates'!K$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,11)))\n*$R567","v":40887.066627},{"$f":"(($D567*'fnd base rates'!L$107)\n+($E567*'fnd base rates'!L$108)\n+($F567*'fnd base rates'!L$109)\n+($G567*'fnd base rates'!L$110)\n+($H567*'fnd base rates'!L$111)\n+($I567*'fnd base rates'!L$112)\n+($J567*'fnd base rates'!L$113)\n+($K567*'fnd base rates'!L$114)\n+($M567*'fnd base rates'!L$116)\n+($N567*'fnd base rates'!L$117)\n+($O567*'fnd base rates'!L$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,12)))","v":61257.175889999999},{"$f":"(($D567*'fnd base rates'!M$107)\n+($E567*'fnd base rates'!M$108)\n+($F567*'fnd base rates'!M$109)\n+($G567*'fnd base rates'!M$110)\n+($H567*'fnd base rates'!M$111)\n+($I567*'fnd base rates'!M$112)\n+($J567*'fnd base rates'!M$113)\n+($K567*'fnd base rates'!M$114)\n+($M567*'fnd base rates'!M$116)\n+($N567*'fnd base rates'!M$117)\n+($O567*'fnd base rates'!M$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,13)))","v":0},396606.73177800002,null,478352735,"478","352","735",1,33,396606.73177800002,12018,197,11821,null,null,null,null,null,null,0,null,0]
["478",478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D568","v":0},{"$f":"'fnd enro'!E568","v":0},{"$f":"'fnd enro'!F568","v":0},{"$f":"'fnd enro'!G568","v":0},{"$f":"'fnd enro'!H568","v":0},{"$f":"'fnd enro'!I568","v":2},{"$f":"'fnd enro'!J568","v":0},{"$f":"'fnd enro'!K568","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L568","v":0},{"$f":"'fnd enro'!M568","v":0},{"$f":"'fnd enro'!N568","v":0},{"$f":"'fnd enro'!O568","v":0},{"$f":"'fnd enro'!P568","v":0},{"$f":"'fnd enro'!R568","v":2},1,{"$f":"VALUE('fnd enro'!Q568)","v":7},null,{"$f":"(($D568*'fnd base rates'!C$107)\n+($E568*'fnd base rates'!C$108)\n+($F568*'fnd base rates'!C$109)\n+($G568*'fnd base rates'!C$110)\n+($H568*'fnd base rates'!C$111)\n+($I568*'fnd base rates'!C$112)\n+($J568*'fnd base rates'!C$113)\n+($K568*'fnd base rates'!C$114)\n+($M568*'fnd base rates'!C$116)\n+($N568*'fnd base rates'!C$117)\n+($O568*'fnd base rates'!C$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,3)))\n*$R568","v":1140.6778259999999},{"$f":"(($D568*'fnd base rates'!D$107)\n+($E568*'fnd base rates'!D$108)\n+($F568*'fnd base rates'!D$109)\n+($G568*'fnd base rates'!D$110)\n+($H568*'fnd base rates'!D$111)\n+($I568*'fnd base rates'!D$112)\n+($J568*'fnd base rates'!D$113)\n+($K568*'fnd base rates'!D$114)\n+($M568*'fnd base rates'!D$116)\n+($N568*'fnd base rates'!D$117)\n+($O568*'fnd base rates'!D$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,4)))\n*$R568","v":1620.6},{"$f":"(($D568*'fnd base rates'!E$107)\n+($E568*'fnd base rates'!E$108)\n+($F568*'fnd base rates'!E$109)\n+($G568*'fnd base rates'!E$110)\n+($H568*'fnd base rates'!E$111)\n+($I568*'fnd base rates'!E$112)\n+($J568*'fnd base rates'!E$113)\n+($K568*'fnd base rates'!E$114)\n+($M568*'fnd base rates'!E$116)\n+($N568*'fnd base rates'!E$117)\n+($O568*'fnd base rates'!E$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,5)))\n*$R568","v":10419.406068},{"$f":"(($D568*'fnd base rates'!F$107)\n+($E568*'fnd base rates'!F$108)\n+($F568*'fnd base rates'!F$109)\n+($G568*'fnd base rates'!F$110)\n+($H568*'fnd base rates'!F$111)\n+($I568*'fnd base rates'!F$112)\n+($J568*'fnd base rates'!F$113)\n+($K568*'fnd base rates'!F$114)\n+($M568*'fnd base rates'!F$116)\n+($N568*'fnd base rates'!F$117)\n+($O568*'fnd base rates'!F$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,6)))\n*$R568","v":1891.9698520000002},{"$f":"(($D568*'fnd base rates'!G$107)\n+($E568*'fnd base rates'!G$108)\n+($F568*'fnd base rates'!G$109)\n+($G568*'fnd base rates'!G$110)\n+($H568*'fnd base rates'!G$111)\n+($I568*'fnd base rates'!G$112)\n+($J568*'fnd base rates'!G$113)\n+($K568*'fnd base rates'!G$114)\n+($M568*'fnd base rates'!G$116)\n+($N568*'fnd base rates'!G$117)\n+($O568*'fnd base rates'!G$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,7)))\n*$R568","v":347.84036800000001},{"$f":"(($D568*'fnd base rates'!H$107)\n+($E568*'fnd base rates'!H$108)\n+($F568*'fnd base rates'!H$109)\n+($G568*'fnd base rates'!H$110)\n+($H568*'fnd base rates'!H$111)\n+($I568*'fnd base rates'!H$112)\n+($J568*'fnd base rates'!H$113)\n+($K568*'fnd base rates'!H$114)\n+($M568*'fnd base rates'!H$116)\n+($N568*'fnd base rates'!H$117)\n+($O568*'fnd base rates'!H$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D568*'fnd base rates'!I$107)\n+($E568*'fnd base rates'!I$108)\n+($F568*'fnd base rates'!I$109)\n+($G568*'fnd base rates'!I$110)\n+($H568*'fnd base rates'!I$111)\n+($I568*'fnd base rates'!I$112)\n+($J568*'fnd base rates'!I$113)\n+($K568*'fnd base rates'!I$114)\n+($M568*'fnd base rates'!I$116)\n+($N568*'fnd base rates'!I$117)\n+($O568*'fnd base rates'!I$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,9)))\n*$R568","v":902.24},{"$f":"(($D568*'fnd base rates'!J$107)\n+($E568*'fnd base rates'!J$108)\n+($F568*'fnd base rates'!J$109)\n+($G568*'fnd base rates'!J$110)\n+($H568*'fnd base rates'!J$111)\n+($I568*'fnd base rates'!J$112)\n+($J568*'fnd base rates'!J$113)\n+($K568*'fnd base rates'!J$114)\n+($M568*'fnd base rates'!J$116)\n+($N568*'fnd base rates'!J$117)\n+($O568*'fnd base rates'!J$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,10)))\n*$R568","v":1215.32},{"$f":"(($D568*'fnd base rates'!K$107)\n+($E568*'fnd base rates'!K$108)\n+($F568*'fnd base rates'!K$109)\n+($G568*'fnd base rates'!K$110)\n+($H568*'fnd base rates'!K$111)\n+($I568*'fnd base rates'!K$112)\n+($J568*'fnd base rates'!K$113)\n+($K568*'fnd base rates'!K$114)\n+($M568*'fnd base rates'!K$116)\n+($N568*'fnd base rates'!K$117)\n+($O568*'fnd base rates'!K$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,11)))\n*$R568","v":2440.9240380000001},{"$f":"(($D568*'fnd base rates'!L$107)\n+($E568*'fnd base rates'!L$108)\n+($F568*'fnd base rates'!L$109)\n+($G568*'fnd base rates'!L$110)\n+($H568*'fnd base rates'!L$111)\n+($I568*'fnd base rates'!L$112)\n+($J568*'fnd base rates'!L$113)\n+($K568*'fnd base rates'!L$114)\n+($M568*'fnd base rates'!L$116)\n+($N568*'fnd base rates'!L$117)\n+($O568*'fnd base rates'!L$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D568*'fnd base rates'!M$107)\n+($E568*'fnd base rates'!M$108)\n+($F568*'fnd base rates'!M$109)\n+($G568*'fnd base rates'!M$110)\n+($H568*'fnd base rates'!M$111)\n+($I568*'fnd base rates'!M$112)\n+($J568*'fnd base rates'!M$113)\n+($K568*'fnd base rates'!M$114)\n+($M568*'fnd base rates'!M$116)\n+($N568*'fnd base rates'!M$117)\n+($O568*'fnd base rates'!M$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,13)))","v":0},25130.682532000003,null,478352753,"478","352","753",1,2,25130.682532000003,12565,0,12565,null,null,null,null,null,null,0,null,0]
["478",478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D569","v":0},{"$f":"'fnd enro'!E569","v":0},{"$f":"'fnd enro'!F569","v":0},{"$f":"'fnd enro'!G569","v":0},{"$f":"'fnd enro'!H569","v":5},{"$f":"'fnd enro'!I569","v":9},{"$f":"'fnd enro'!J569","v":0},{"$f":"'fnd enro'!K569","v":0.55020000000000002},{"$f":"'fnd enro'!L569","v":0},{"$f":"'fnd enro'!M569","v":0},{"$f":"'fnd enro'!N569","v":0},{"$f":"'fnd enro'!O569","v":0},{"$f":"'fnd enro'!P569","v":0},{"$f":"'fnd enro'!R569","v":14},1,{"$f":"VALUE('fnd enro'!Q569)","v":4},null,{"$f":"(($D569*'fnd base rates'!C$107)\n+($E569*'fnd base rates'!C$108)\n+($F569*'fnd base rates'!C$109)\n+($G569*'fnd base rates'!C$110)\n+($H569*'fnd base rates'!C$111)\n+($I569*'fnd base rates'!C$112)\n+($J569*'fnd base rates'!C$113)\n+($K569*'fnd base rates'!C$114)\n+($M569*'fnd base rates'!C$116)\n+($N569*'fnd base rates'!C$117)\n+($O569*'fnd base rates'!C$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,3)))\n*$R569","v":7984.7447820000007},{"$f":"(($D569*'fnd base rates'!D$107)\n+($E569*'fnd base rates'!D$108)\n+($F569*'fnd base rates'!D$109)\n+($G569*'fnd base rates'!D$110)\n+($H569*'fnd base rates'!D$111)\n+($I569*'fnd base rates'!D$112)\n+($J569*'fnd base rates'!D$113)\n+($K569*'fnd base rates'!D$114)\n+($M569*'fnd base rates'!D$116)\n+($N569*'fnd base rates'!D$117)\n+($O569*'fnd base rates'!D$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,4)))\n*$R569","v":11344.2},{"$f":"(($D569*'fnd base rates'!E$107)\n+($E569*'fnd base rates'!E$108)\n+($F569*'fnd base rates'!E$109)\n+($G569*'fnd base rates'!E$110)\n+($H569*'fnd base rates'!E$111)\n+($I569*'fnd base rates'!E$112)\n+($J569*'fnd base rates'!E$113)\n+($K569*'fnd base rates'!E$114)\n+($M569*'fnd base rates'!E$116)\n+($N569*'fnd base rates'!E$117)\n+($O569*'fnd base rates'!E$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,5)))\n*$R569","v":65242.892476000001},{"$f":"(($D569*'fnd base rates'!F$107)\n+($E569*'fnd base rates'!F$108)\n+($F569*'fnd base rates'!F$109)\n+($G569*'fnd base rates'!F$110)\n+($H569*'fnd base rates'!F$111)\n+($I569*'fnd base rates'!F$112)\n+($J569*'fnd base rates'!F$113)\n+($K569*'fnd base rates'!F$114)\n+($M569*'fnd base rates'!F$116)\n+($N569*'fnd base rates'!F$117)\n+($O569*'fnd base rates'!F$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,6)))\n*$R569","v":13818.338964},{"$f":"(($D569*'fnd base rates'!G$107)\n+($E569*'fnd base rates'!G$108)\n+($F569*'fnd base rates'!G$109)\n+($G569*'fnd base rates'!G$110)\n+($H569*'fnd base rates'!G$111)\n+($I569*'fnd base rates'!G$112)\n+($J569*'fnd base rates'!G$113)\n+($K569*'fnd base rates'!G$114)\n+($M569*'fnd base rates'!G$116)\n+($N569*'fnd base rates'!G$117)\n+($O569*'fnd base rates'!G$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,7)))\n*$R569","v":2459.0325760000001},{"$f":"(($D569*'fnd base rates'!H$107)\n+($E569*'fnd base rates'!H$108)\n+($F569*'fnd base rates'!H$109)\n+($G569*'fnd base rates'!H$110)\n+($H569*'fnd base rates'!H$111)\n+($I569*'fnd base rates'!H$112)\n+($J569*'fnd base rates'!H$113)\n+($K569*'fnd base rates'!H$114)\n+($M569*'fnd base rates'!H$116)\n+($N569*'fnd base rates'!H$117)\n+($O569*'fnd base rates'!H$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,8)))","v":10669.32604},{"$f":"(($D569*'fnd base rates'!I$107)\n+($E569*'fnd base rates'!I$108)\n+($F569*'fnd base rates'!I$109)\n+($G569*'fnd base rates'!I$110)\n+($H569*'fnd base rates'!I$111)\n+($I569*'fnd base rates'!I$112)\n+($J569*'fnd base rates'!I$113)\n+($K569*'fnd base rates'!I$114)\n+($M569*'fnd base rates'!I$116)\n+($N569*'fnd base rates'!I$117)\n+($O569*'fnd base rates'!I$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,9)))\n*$R569","v":6102.03},{"$f":"(($D569*'fnd base rates'!J$107)\n+($E569*'fnd base rates'!J$108)\n+($F569*'fnd base rates'!J$109)\n+($G569*'fnd base rates'!J$110)\n+($H569*'fnd base rates'!J$111)\n+($I569*'fnd base rates'!J$112)\n+($J569*'fnd base rates'!J$113)\n+($K569*'fnd base rates'!J$114)\n+($M569*'fnd base rates'!J$116)\n+($N569*'fnd base rates'!J$117)\n+($O569*'fnd base rates'!J$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,10)))\n*$R569","v":6786.5399999999991},{"$f":"(($D569*'fnd base rates'!K$107)\n+($E569*'fnd base rates'!K$108)\n+($F569*'fnd base rates'!K$109)\n+($G569*'fnd base rates'!K$110)\n+($H569*'fnd base rates'!K$111)\n+($I569*'fnd base rates'!K$112)\n+($J569*'fnd base rates'!K$113)\n+($K569*'fnd base rates'!K$114)\n+($M569*'fnd base rates'!K$116)\n+($N569*'fnd base rates'!K$117)\n+($O569*'fnd base rates'!K$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,11)))\n*$R569","v":17256.418266000001},{"$f":"(($D569*'fnd base rates'!L$107)\n+($E569*'fnd base rates'!L$108)\n+($F569*'fnd base rates'!L$109)\n+($G569*'fnd base rates'!L$110)\n+($H569*'fnd base rates'!L$111)\n+($I569*'fnd base rates'!L$112)\n+($J569*'fnd base rates'!L$113)\n+($K569*'fnd base rates'!L$114)\n+($M569*'fnd base rates'!L$116)\n+($N569*'fnd base rates'!L$117)\n+($O569*'fnd base rates'!L$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,12)))","v":24746.00462},{"$f":"(($D569*'fnd base rates'!M$107)\n+($E569*'fnd base rates'!M$108)\n+($F569*'fnd base rates'!M$109)\n+($G569*'fnd base rates'!M$110)\n+($H569*'fnd base rates'!M$111)\n+($I569*'fnd base rates'!M$112)\n+($J569*'fnd base rates'!M$113)\n+($K569*'fnd base rates'!M$114)\n+($M569*'fnd base rates'!M$116)\n+($N569*'fnd base rates'!M$117)\n+($O569*'fnd base rates'!M$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,13)))","v":0},166409.52772399999,null,478352775,"478","352","775",1,14,166409.52772399999,11886,-679,12565,null,null,null,null,null,null,0,null,0]
["479",479278005,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D570","v":0},{"$f":"'fnd enro'!E570","v":0},{"$f":"'fnd enro'!F570","v":0},{"$f":"'fnd enro'!G570","v":0},{"$f":"'fnd enro'!H570","v":0},{"$f":"'fnd enro'!I570","v":5},{"$f":"'fnd enro'!J570","v":0},{"$f":"'fnd enro'!K570","v":0.19650000000000001},{"$f":"'fnd enro'!L570","v":0},{"$f":"'fnd enro'!M570","v":0},{"$f":"'fnd enro'!N570","v":0},{"$f":"'fnd enro'!O570","v":0},{"$f":"'fnd enro'!P570","v":3},{"$f":"'fnd enro'!R570","v":5},1,{"$f":"VALUE('fnd enro'!Q570)","v":8},null,{"$f":"(($D570*'fnd base rates'!C$107)\n+($E570*'fnd base rates'!C$108)\n+($F570*'fnd base rates'!C$109)\n+($G570*'fnd base rates'!C$110)\n+($H570*'fnd base rates'!C$111)\n+($I570*'fnd base rates'!C$112)\n+($J570*'fnd base rates'!C$113)\n+($K570*'fnd base rates'!C$114)\n+($M570*'fnd base rates'!C$116)\n+($N570*'fnd base rates'!C$117)\n+($O570*'fnd base rates'!C$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,3)))\n*$R570","v":3105.8545649999996},{"$f":"(($D570*'fnd base rates'!D$107)\n+($E570*'fnd base rates'!D$108)\n+($F570*'fnd base rates'!D$109)\n+($G570*'fnd base rates'!D$110)\n+($H570*'fnd base rates'!D$111)\n+($I570*'fnd base rates'!D$112)\n+($J570*'fnd base rates'!D$113)\n+($K570*'fnd base rates'!D$114)\n+($M570*'fnd base rates'!D$116)\n+($N570*'fnd base rates'!D$117)\n+($O570*'fnd base rates'!D$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,4)))\n*$R570","v":5255.6399999999994},{"$f":"(($D570*'fnd base rates'!E$107)\n+($E570*'fnd base rates'!E$108)\n+($F570*'fnd base rates'!E$109)\n+($G570*'fnd base rates'!E$110)\n+($H570*'fnd base rates'!E$111)\n+($I570*'fnd base rates'!E$112)\n+($J570*'fnd base rates'!E$113)\n+($K570*'fnd base rates'!E$114)\n+($M570*'fnd base rates'!E$116)\n+($N570*'fnd base rates'!E$117)\n+($O570*'fnd base rates'!E$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,5)))\n*$R570","v":37803.325169999996},{"$f":"(($D570*'fnd base rates'!F$107)\n+($E570*'fnd base rates'!F$108)\n+($F570*'fnd base rates'!F$109)\n+($G570*'fnd base rates'!F$110)\n+($H570*'fnd base rates'!F$111)\n+($I570*'fnd base rates'!F$112)\n+($J570*'fnd base rates'!F$113)\n+($K570*'fnd base rates'!F$114)\n+($M570*'fnd base rates'!F$116)\n+($N570*'fnd base rates'!F$117)\n+($O570*'fnd base rates'!F$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,6)))\n*$R570","v":4729.9246300000004},{"$f":"(($D570*'fnd base rates'!G$107)\n+($E570*'fnd base rates'!G$108)\n+($F570*'fnd base rates'!G$109)\n+($G570*'fnd base rates'!G$110)\n+($H570*'fnd base rates'!G$111)\n+($I570*'fnd base rates'!G$112)\n+($J570*'fnd base rates'!G$113)\n+($K570*'fnd base rates'!G$114)\n+($M570*'fnd base rates'!G$116)\n+($N570*'fnd base rates'!G$117)\n+($O570*'fnd base rates'!G$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,7)))\n*$R570","v":1439.8709199999998},{"$f":"(($D570*'fnd base rates'!H$107)\n+($E570*'fnd base rates'!H$108)\n+($F570*'fnd base rates'!H$109)\n+($G570*'fnd base rates'!H$110)\n+($H570*'fnd base rates'!H$111)\n+($I570*'fnd base rates'!H$112)\n+($J570*'fnd base rates'!H$113)\n+($K570*'fnd base rates'!H$114)\n+($M570*'fnd base rates'!H$116)\n+($N570*'fnd base rates'!H$117)\n+($O570*'fnd base rates'!H$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,8)))","v":4474.0842999999995},{"$f":"(($D570*'fnd base rates'!I$107)\n+($E570*'fnd base rates'!I$108)\n+($F570*'fnd base rates'!I$109)\n+($G570*'fnd base rates'!I$110)\n+($H570*'fnd base rates'!I$111)\n+($I570*'fnd base rates'!I$112)\n+($J570*'fnd base rates'!I$113)\n+($K570*'fnd base rates'!I$114)\n+($M570*'fnd base rates'!I$116)\n+($N570*'fnd base rates'!I$117)\n+($O570*'fnd base rates'!I$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,9)))\n*$R570","v":2731.58},{"$f":"(($D570*'fnd base rates'!J$107)\n+($E570*'fnd base rates'!J$108)\n+($F570*'fnd base rates'!J$109)\n+($G570*'fnd base rates'!J$110)\n+($H570*'fnd base rates'!J$111)\n+($I570*'fnd base rates'!J$112)\n+($J570*'fnd base rates'!J$113)\n+($K570*'fnd base rates'!J$114)\n+($M570*'fnd base rates'!J$116)\n+($N570*'fnd base rates'!J$117)\n+($O570*'fnd base rates'!J$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,10)))\n*$R570","v":5511.65},{"$f":"(($D570*'fnd base rates'!K$107)\n+($E570*'fnd base rates'!K$108)\n+($F570*'fnd base rates'!K$109)\n+($G570*'fnd base rates'!K$110)\n+($H570*'fnd base rates'!K$111)\n+($I570*'fnd base rates'!K$112)\n+($J570*'fnd base rates'!K$113)\n+($K570*'fnd base rates'!K$114)\n+($M570*'fnd base rates'!K$116)\n+($N570*'fnd base rates'!K$117)\n+($O570*'fnd base rates'!K$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,11)))\n*$R570","v":6102.3100949999998},{"$f":"(($D570*'fnd base rates'!L$107)\n+($E570*'fnd base rates'!L$108)\n+($F570*'fnd base rates'!L$109)\n+($G570*'fnd base rates'!L$110)\n+($H570*'fnd base rates'!L$111)\n+($I570*'fnd base rates'!L$112)\n+($J570*'fnd base rates'!L$113)\n+($K570*'fnd base rates'!L$114)\n+($M570*'fnd base rates'!L$116)\n+($N570*'fnd base rates'!L$117)\n+($O570*'fnd base rates'!L$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,12)))","v":10502.506649999999},{"$f":"(($D570*'fnd base rates'!M$107)\n+($E570*'fnd base rates'!M$108)\n+($F570*'fnd base rates'!M$109)\n+($G570*'fnd base rates'!M$110)\n+($H570*'fnd base rates'!M$111)\n+($I570*'fnd base rates'!M$112)\n+($J570*'fnd base rates'!M$113)\n+($K570*'fnd base rates'!M$114)\n+($M570*'fnd base rates'!M$116)\n+($N570*'fnd base rates'!M$117)\n+($O570*'fnd base rates'!M$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,13)))","v":0},81656.746329999994,null,479278005,"479","278","005",1,5,81656.746329999994,16331,3885,12446,null,null,null,null,null,null,0,null,0]
["479",479278024,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D571","v":0},{"$f":"'fnd enro'!E571","v":0},{"$f":"'fnd enro'!F571","v":0},{"$f":"'fnd enro'!G571","v":0},{"$f":"'fnd enro'!H571","v":4},{"$f":"'fnd enro'!I571","v":9},{"$f":"'fnd enro'!J571","v":0},{"$f":"'fnd enro'!K571","v":0.51090000000000002},{"$f":"'fnd enro'!L571","v":0},{"$f":"'fnd enro'!M571","v":0},{"$f":"'fnd enro'!N571","v":0},{"$f":"'fnd enro'!O571","v":0},{"$f":"'fnd enro'!P571","v":4},{"$f":"'fnd enro'!R571","v":13},1,{"$f":"VALUE('fnd enro'!Q571)","v":5},null,{"$f":"(($D571*'fnd base rates'!C$107)\n+($E571*'fnd base rates'!C$108)\n+($F571*'fnd base rates'!C$109)\n+($G571*'fnd base rates'!C$110)\n+($H571*'fnd base rates'!C$111)\n+($I571*'fnd base rates'!C$112)\n+($J571*'fnd base rates'!C$113)\n+($K571*'fnd base rates'!C$114)\n+($M571*'fnd base rates'!C$116)\n+($N571*'fnd base rates'!C$117)\n+($O571*'fnd base rates'!C$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,3)))\n*$R571","v":7677.9258690000006},{"$f":"(($D571*'fnd base rates'!D$107)\n+($E571*'fnd base rates'!D$108)\n+($F571*'fnd base rates'!D$109)\n+($G571*'fnd base rates'!D$110)\n+($H571*'fnd base rates'!D$111)\n+($I571*'fnd base rates'!D$112)\n+($J571*'fnd base rates'!D$113)\n+($K571*'fnd base rates'!D$114)\n+($M571*'fnd base rates'!D$116)\n+($N571*'fnd base rates'!D$117)\n+($O571*'fnd base rates'!D$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,4)))\n*$R571","v":11782.5},{"$f":"(($D571*'fnd base rates'!E$107)\n+($E571*'fnd base rates'!E$108)\n+($F571*'fnd base rates'!E$109)\n+($G571*'fnd base rates'!E$110)\n+($H571*'fnd base rates'!E$111)\n+($I571*'fnd base rates'!E$112)\n+($J571*'fnd base rates'!E$113)\n+($K571*'fnd base rates'!E$114)\n+($M571*'fnd base rates'!E$116)\n+($N571*'fnd base rates'!E$117)\n+($O571*'fnd base rates'!E$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,5)))\n*$R571","v":73760.579442000002},{"$f":"(($D571*'fnd base rates'!F$107)\n+($E571*'fnd base rates'!F$108)\n+($F571*'fnd base rates'!F$109)\n+($G571*'fnd base rates'!F$110)\n+($H571*'fnd base rates'!F$111)\n+($I571*'fnd base rates'!F$112)\n+($J571*'fnd base rates'!F$113)\n+($K571*'fnd base rates'!F$114)\n+($M571*'fnd base rates'!F$116)\n+($N571*'fnd base rates'!F$117)\n+($O571*'fnd base rates'!F$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,6)))\n*$R571","v":12757.444038000001},{"$f":"(($D571*'fnd base rates'!G$107)\n+($E571*'fnd base rates'!G$108)\n+($F571*'fnd base rates'!G$109)\n+($G571*'fnd base rates'!G$110)\n+($H571*'fnd base rates'!G$111)\n+($I571*'fnd base rates'!G$112)\n+($J571*'fnd base rates'!G$113)\n+($K571*'fnd base rates'!G$114)\n+($M571*'fnd base rates'!G$116)\n+($N571*'fnd base rates'!G$117)\n+($O571*'fnd base rates'!G$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,7)))\n*$R571","v":2871.6423920000002},{"$f":"(($D571*'fnd base rates'!H$107)\n+($E571*'fnd base rates'!H$108)\n+($F571*'fnd base rates'!H$109)\n+($G571*'fnd base rates'!H$110)\n+($H571*'fnd base rates'!H$111)\n+($I571*'fnd base rates'!H$112)\n+($J571*'fnd base rates'!H$113)\n+($K571*'fnd base rates'!H$114)\n+($M571*'fnd base rates'!H$116)\n+($N571*'fnd base rates'!H$117)\n+($O571*'fnd base rates'!H$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,8)))","v":10205.28918},{"$f":"(($D571*'fnd base rates'!I$107)\n+($E571*'fnd base rates'!I$108)\n+($F571*'fnd base rates'!I$109)\n+($G571*'fnd base rates'!I$110)\n+($H571*'fnd base rates'!I$111)\n+($I571*'fnd base rates'!I$112)\n+($J571*'fnd base rates'!I$113)\n+($K571*'fnd base rates'!I$114)\n+($M571*'fnd base rates'!I$116)\n+($N571*'fnd base rates'!I$117)\n+($O571*'fnd base rates'!I$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,9)))\n*$R571","v":6187.2},{"$f":"(($D571*'fnd base rates'!J$107)\n+($E571*'fnd base rates'!J$108)\n+($F571*'fnd base rates'!J$109)\n+($G571*'fnd base rates'!J$110)\n+($H571*'fnd base rates'!J$111)\n+($I571*'fnd base rates'!J$112)\n+($J571*'fnd base rates'!J$113)\n+($K571*'fnd base rates'!J$114)\n+($M571*'fnd base rates'!J$116)\n+($N571*'fnd base rates'!J$117)\n+($O571*'fnd base rates'!J$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,10)))\n*$R571","v":9087.6999999999989},{"$f":"(($D571*'fnd base rates'!K$107)\n+($E571*'fnd base rates'!K$108)\n+($F571*'fnd base rates'!K$109)\n+($G571*'fnd base rates'!K$110)\n+($H571*'fnd base rates'!K$111)\n+($I571*'fnd base rates'!K$112)\n+($J571*'fnd base rates'!K$113)\n+($K571*'fnd base rates'!K$114)\n+($M571*'fnd base rates'!K$116)\n+($N571*'fnd base rates'!K$117)\n+($O571*'fnd base rates'!K$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,11)))\n*$R571","v":16001.966247},{"$f":"(($D571*'fnd base rates'!L$107)\n+($E571*'fnd base rates'!L$108)\n+($F571*'fnd base rates'!L$109)\n+($G571*'fnd base rates'!L$110)\n+($H571*'fnd base rates'!L$111)\n+($I571*'fnd base rates'!L$112)\n+($J571*'fnd base rates'!L$113)\n+($K571*'fnd base rates'!L$114)\n+($M571*'fnd base rates'!L$116)\n+($N571*'fnd base rates'!L$117)\n+($O571*'fnd base rates'!L$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,12)))","v":24938.26929},{"$f":"(($D571*'fnd base rates'!M$107)\n+($E571*'fnd base rates'!M$108)\n+($F571*'fnd base rates'!M$109)\n+($G571*'fnd base rates'!M$110)\n+($H571*'fnd base rates'!M$111)\n+($I571*'fnd base rates'!M$112)\n+($J571*'fnd base rates'!M$113)\n+($K571*'fnd base rates'!M$114)\n+($M571*'fnd base rates'!M$116)\n+($N571*'fnd base rates'!M$117)\n+($O571*'fnd base rates'!M$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,13)))","v":0},175270.516458,null,479278024,"479","278","024",1,13,175270.516458,13482,1464,12018,null,null,null,null,null,null,0,null,0]
["479",479278061,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D572","v":0},{"$f":"'fnd enro'!E572","v":0},{"$f":"'fnd enro'!F572","v":0},{"$f":"'fnd enro'!G572","v":0},{"$f":"'fnd enro'!H572","v":18},{"$f":"'fnd enro'!I572","v":18},{"$f":"'fnd enro'!J572","v":0},{"$f":"'fnd enro'!K572","v":1.4148000000000001},{"$f":"'fnd enro'!L572","v":0},{"$f":"'fnd enro'!M572","v":0},{"$f":"'fnd enro'!N572","v":0},{"$f":"'fnd enro'!O572","v":0},{"$f":"'fnd enro'!P572","v":25},{"$f":"'fnd enro'!R572","v":36},1,{"$f":"VALUE('fnd enro'!Q572)","v":11},null,{"$f":"(($D572*'fnd base rates'!C$107)\n+($E572*'fnd base rates'!C$108)\n+($F572*'fnd base rates'!C$109)\n+($G572*'fnd base rates'!C$110)\n+($H572*'fnd base rates'!C$111)\n+($I572*'fnd base rates'!C$112)\n+($J572*'fnd base rates'!C$113)\n+($K572*'fnd base rates'!C$114)\n+($M572*'fnd base rates'!C$116)\n+($N572*'fnd base rates'!C$117)\n+($O572*'fnd base rates'!C$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,3)))\n*$R572","v":23177.200868},{"$f":"(($D572*'fnd base rates'!D$107)\n+($E572*'fnd base rates'!D$108)\n+($F572*'fnd base rates'!D$109)\n+($G572*'fnd base rates'!D$110)\n+($H572*'fnd base rates'!D$111)\n+($I572*'fnd base rates'!D$112)\n+($J572*'fnd base rates'!D$113)\n+($K572*'fnd base rates'!D$114)\n+($M572*'fnd base rates'!D$116)\n+($N572*'fnd base rates'!D$117)\n+($O572*'fnd base rates'!D$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,4)))\n*$R572","v":41702.800000000003},{"$f":"(($D572*'fnd base rates'!E$107)\n+($E572*'fnd base rates'!E$108)\n+($F572*'fnd base rates'!E$109)\n+($G572*'fnd base rates'!E$110)\n+($H572*'fnd base rates'!E$111)\n+($I572*'fnd base rates'!E$112)\n+($J572*'fnd base rates'!E$113)\n+($K572*'fnd base rates'!E$114)\n+($M572*'fnd base rates'!E$116)\n+($N572*'fnd base rates'!E$117)\n+($O572*'fnd base rates'!E$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,5)))\n*$R572","v":282191.68922399997},{"$f":"(($D572*'fnd base rates'!F$107)\n+($E572*'fnd base rates'!F$108)\n+($F572*'fnd base rates'!F$109)\n+($G572*'fnd base rates'!F$110)\n+($H572*'fnd base rates'!F$111)\n+($I572*'fnd base rates'!F$112)\n+($J572*'fnd base rates'!F$113)\n+($K572*'fnd base rates'!F$114)\n+($M572*'fnd base rates'!F$116)\n+($N572*'fnd base rates'!F$117)\n+($O572*'fnd base rates'!F$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,6)))\n*$R572","v":36123.837336000004},{"$f":"(($D572*'fnd base rates'!G$107)\n+($E572*'fnd base rates'!G$108)\n+($F572*'fnd base rates'!G$109)\n+($G572*'fnd base rates'!G$110)\n+($H572*'fnd base rates'!G$111)\n+($I572*'fnd base rates'!G$112)\n+($J572*'fnd base rates'!G$113)\n+($K572*'fnd base rates'!G$114)\n+($M572*'fnd base rates'!G$116)\n+($N572*'fnd base rates'!G$117)\n+($O572*'fnd base rates'!G$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,7)))\n*$R572","v":12283.066623999999},{"$f":"(($D572*'fnd base rates'!H$107)\n+($E572*'fnd base rates'!H$108)\n+($F572*'fnd base rates'!H$109)\n+($G572*'fnd base rates'!H$110)\n+($H572*'fnd base rates'!H$111)\n+($I572*'fnd base rates'!H$112)\n+($J572*'fnd base rates'!H$113)\n+($K572*'fnd base rates'!H$114)\n+($M572*'fnd base rates'!H$116)\n+($N572*'fnd base rates'!H$117)\n+($O572*'fnd base rates'!H$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,8)))","v":26685.816959999996},{"$f":"(($D572*'fnd base rates'!I$107)\n+($E572*'fnd base rates'!I$108)\n+($F572*'fnd base rates'!I$109)\n+($G572*'fnd base rates'!I$110)\n+($H572*'fnd base rates'!I$111)\n+($I572*'fnd base rates'!I$112)\n+($J572*'fnd base rates'!I$113)\n+($K572*'fnd base rates'!I$114)\n+($M572*'fnd base rates'!I$116)\n+($N572*'fnd base rates'!I$117)\n+($O572*'fnd base rates'!I$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,9)))\n*$R572","v":20424.93},{"$f":"(($D572*'fnd base rates'!J$107)\n+($E572*'fnd base rates'!J$108)\n+($F572*'fnd base rates'!J$109)\n+($G572*'fnd base rates'!J$110)\n+($H572*'fnd base rates'!J$111)\n+($I572*'fnd base rates'!J$112)\n+($J572*'fnd base rates'!J$113)\n+($K572*'fnd base rates'!J$114)\n+($M572*'fnd base rates'!J$116)\n+($N572*'fnd base rates'!J$117)\n+($O572*'fnd base rates'!J$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,10)))\n*$R572","v":41422.740000000005},{"$f":"(($D572*'fnd base rates'!K$107)\n+($E572*'fnd base rates'!K$108)\n+($F572*'fnd base rates'!K$109)\n+($G572*'fnd base rates'!K$110)\n+($H572*'fnd base rates'!K$111)\n+($I572*'fnd base rates'!K$112)\n+($J572*'fnd base rates'!K$113)\n+($K572*'fnd base rates'!K$114)\n+($M572*'fnd base rates'!K$116)\n+($N572*'fnd base rates'!K$117)\n+($O572*'fnd base rates'!K$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,11)))\n*$R572","v":44548.452684000004},{"$f":"(($D572*'fnd base rates'!L$107)\n+($E572*'fnd base rates'!L$108)\n+($F572*'fnd base rates'!L$109)\n+($G572*'fnd base rates'!L$110)\n+($H572*'fnd base rates'!L$111)\n+($I572*'fnd base rates'!L$112)\n+($J572*'fnd base rates'!L$113)\n+($K572*'fnd base rates'!L$114)\n+($M572*'fnd base rates'!L$116)\n+($N572*'fnd base rates'!L$117)\n+($O572*'fnd base rates'!L$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,12)))","v":85544.601880000002},{"$f":"(($D572*'fnd base rates'!M$107)\n+($E572*'fnd base rates'!M$108)\n+($F572*'fnd base rates'!M$109)\n+($G572*'fnd base rates'!M$110)\n+($H572*'fnd base rates'!M$111)\n+($I572*'fnd base rates'!M$112)\n+($J572*'fnd base rates'!M$113)\n+($K572*'fnd base rates'!M$114)\n+($M572*'fnd base rates'!M$116)\n+($N572*'fnd base rates'!M$117)\n+($O572*'fnd base rates'!M$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,13)))","v":0},614105.13557599986,null,479278061,"479","278","061",1,36,614105.13557599986,17058,4493,12565,null,null,null,null,null,null,0,null,0]
["479",479278086,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D573","v":0},{"$f":"'fnd enro'!E573","v":0},{"$f":"'fnd enro'!F573","v":0},{"$f":"'fnd enro'!G573","v":0},{"$f":"'fnd enro'!H573","v":6},{"$f":"'fnd enro'!I573","v":12},{"$f":"'fnd enro'!J573","v":0},{"$f":"'fnd enro'!K573","v":0.70740000000000003},{"$f":"'fnd enro'!L573","v":0},{"$f":"'fnd enro'!M573","v":0},{"$f":"'fnd enro'!N573","v":0},{"$f":"'fnd enro'!O573","v":0},{"$f":"'fnd enro'!P573","v":4},{"$f":"'fnd enro'!R573","v":18},1,{"$f":"VALUE('fnd enro'!Q573)","v":8},null,{"$f":"(($D573*'fnd base rates'!C$107)\n+($E573*'fnd base rates'!C$108)\n+($F573*'fnd base rates'!C$109)\n+($G573*'fnd base rates'!C$110)\n+($H573*'fnd base rates'!C$111)\n+($I573*'fnd base rates'!C$112)\n+($J573*'fnd base rates'!C$113)\n+($K573*'fnd base rates'!C$114)\n+($M573*'fnd base rates'!C$116)\n+($N573*'fnd base rates'!C$117)\n+($O573*'fnd base rates'!C$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,3)))\n*$R573","v":10604.980433999999},{"$f":"(($D573*'fnd base rates'!D$107)\n+($E573*'fnd base rates'!D$108)\n+($F573*'fnd base rates'!D$109)\n+($G573*'fnd base rates'!D$110)\n+($H573*'fnd base rates'!D$111)\n+($I573*'fnd base rates'!D$112)\n+($J573*'fnd base rates'!D$113)\n+($K573*'fnd base rates'!D$114)\n+($M573*'fnd base rates'!D$116)\n+($N573*'fnd base rates'!D$117)\n+($O573*'fnd base rates'!D$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,4)))\n*$R573","v":16190.919999999998},{"$f":"(($D573*'fnd base rates'!E$107)\n+($E573*'fnd base rates'!E$108)\n+($F573*'fnd base rates'!E$109)\n+($G573*'fnd base rates'!E$110)\n+($H573*'fnd base rates'!E$111)\n+($I573*'fnd base rates'!E$112)\n+($J573*'fnd base rates'!E$113)\n+($K573*'fnd base rates'!E$114)\n+($M573*'fnd base rates'!E$116)\n+($N573*'fnd base rates'!E$117)\n+($O573*'fnd base rates'!E$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,5)))\n*$R573","v":100216.19461199999},{"$f":"(($D573*'fnd base rates'!F$107)\n+($E573*'fnd base rates'!F$108)\n+($F573*'fnd base rates'!F$109)\n+($G573*'fnd base rates'!F$110)\n+($H573*'fnd base rates'!F$111)\n+($I573*'fnd base rates'!F$112)\n+($J573*'fnd base rates'!F$113)\n+($K573*'fnd base rates'!F$114)\n+($M573*'fnd base rates'!F$116)\n+($N573*'fnd base rates'!F$117)\n+($O573*'fnd base rates'!F$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,6)))\n*$R573","v":17717.188668000003},{"$f":"(($D573*'fnd base rates'!G$107)\n+($E573*'fnd base rates'!G$108)\n+($F573*'fnd base rates'!G$109)\n+($G573*'fnd base rates'!G$110)\n+($H573*'fnd base rates'!G$111)\n+($I573*'fnd base rates'!G$112)\n+($J573*'fnd base rates'!G$113)\n+($K573*'fnd base rates'!G$114)\n+($M573*'fnd base rates'!G$116)\n+($N573*'fnd base rates'!G$117)\n+($O573*'fnd base rates'!G$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,7)))\n*$R573","v":3919.9033120000004},{"$f":"(($D573*'fnd base rates'!H$107)\n+($E573*'fnd base rates'!H$108)\n+($F573*'fnd base rates'!H$109)\n+($G573*'fnd base rates'!H$110)\n+($H573*'fnd base rates'!H$111)\n+($I573*'fnd base rates'!H$112)\n+($J573*'fnd base rates'!H$113)\n+($K573*'fnd base rates'!H$114)\n+($M573*'fnd base rates'!H$116)\n+($N573*'fnd base rates'!H$117)\n+($O573*'fnd base rates'!H$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,8)))","v":13972.583479999999},{"$f":"(($D573*'fnd base rates'!I$107)\n+($E573*'fnd base rates'!I$108)\n+($F573*'fnd base rates'!I$109)\n+($G573*'fnd base rates'!I$110)\n+($H573*'fnd base rates'!I$111)\n+($I573*'fnd base rates'!I$112)\n+($J573*'fnd base rates'!I$113)\n+($K573*'fnd base rates'!I$114)\n+($M573*'fnd base rates'!I$116)\n+($N573*'fnd base rates'!I$117)\n+($O573*'fnd base rates'!I$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,9)))\n*$R573","v":8498.42},{"$f":"(($D573*'fnd base rates'!J$107)\n+($E573*'fnd base rates'!J$108)\n+($F573*'fnd base rates'!J$109)\n+($G573*'fnd base rates'!J$110)\n+($H573*'fnd base rates'!J$111)\n+($I573*'fnd base rates'!J$112)\n+($J573*'fnd base rates'!J$113)\n+($K573*'fnd base rates'!J$114)\n+($M573*'fnd base rates'!J$116)\n+($N573*'fnd base rates'!J$117)\n+($O573*'fnd base rates'!J$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,10)))\n*$R573","v":12170.84},{"$f":"(($D573*'fnd base rates'!K$107)\n+($E573*'fnd base rates'!K$108)\n+($F573*'fnd base rates'!K$109)\n+($G573*'fnd base rates'!K$110)\n+($H573*'fnd base rates'!K$111)\n+($I573*'fnd base rates'!K$112)\n+($J573*'fnd base rates'!K$113)\n+($K573*'fnd base rates'!K$114)\n+($M573*'fnd base rates'!K$116)\n+($N573*'fnd base rates'!K$117)\n+($O573*'fnd base rates'!K$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,11)))\n*$R573","v":22172.256342000001},{"$f":"(($D573*'fnd base rates'!L$107)\n+($E573*'fnd base rates'!L$108)\n+($F573*'fnd base rates'!L$109)\n+($G573*'fnd base rates'!L$110)\n+($H573*'fnd base rates'!L$111)\n+($I573*'fnd base rates'!L$112)\n+($J573*'fnd base rates'!L$113)\n+($K573*'fnd base rates'!L$114)\n+($M573*'fnd base rates'!L$116)\n+($N573*'fnd base rates'!L$117)\n+($O573*'fnd base rates'!L$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,12)))","v":34413.27594},{"$f":"(($D573*'fnd base rates'!M$107)\n+($E573*'fnd base rates'!M$108)\n+($F573*'fnd base rates'!M$109)\n+($G573*'fnd base rates'!M$110)\n+($H573*'fnd base rates'!M$111)\n+($I573*'fnd base rates'!M$112)\n+($J573*'fnd base rates'!M$113)\n+($K573*'fnd base rates'!M$114)\n+($M573*'fnd base rates'!M$116)\n+($N573*'fnd base rates'!M$117)\n+($O573*'fnd base rates'!M$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,13)))","v":0},239876.56278800001,null,479278086,"479","278","086",1,18,239876.56278800001,13326,1440,11886,null,null,null,null,null,null,0,null,0]
["479",479278087,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D574","v":0},{"$f":"'fnd enro'!E574","v":0},{"$f":"'fnd enro'!F574","v":0},{"$f":"'fnd enro'!G574","v":0},{"$f":"'fnd enro'!H574","v":1},{"$f":"'fnd enro'!I574","v":3},{"$f":"'fnd enro'!J574","v":0},{"$f":"'fnd enro'!K574","v":0.15720000000000001},{"$f":"'fnd enro'!L574","v":0},{"$f":"'fnd enro'!M574","v":0},{"$f":"'fnd enro'!N574","v":0},{"$f":"'fnd enro'!O574","v":0},{"$f":"'fnd enro'!P574","v":2},{"$f":"'fnd enro'!R574","v":4},1,{"$f":"VALUE('fnd enro'!Q574)","v":6},null,{"$f":"(($D574*'fnd base rates'!C$107)\n+($E574*'fnd base rates'!C$108)\n+($F574*'fnd base rates'!C$109)\n+($G574*'fnd base rates'!C$110)\n+($H574*'fnd base rates'!C$111)\n+($I574*'fnd base rates'!C$112)\n+($J574*'fnd base rates'!C$113)\n+($K574*'fnd base rates'!C$114)\n+($M574*'fnd base rates'!C$116)\n+($N574*'fnd base rates'!C$117)\n+($O574*'fnd base rates'!C$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,3)))\n*$R574","v":2426.8356519999998},{"$f":"(($D574*'fnd base rates'!D$107)\n+($E574*'fnd base rates'!D$108)\n+($F574*'fnd base rates'!D$109)\n+($G574*'fnd base rates'!D$110)\n+($H574*'fnd base rates'!D$111)\n+($I574*'fnd base rates'!D$112)\n+($J574*'fnd base rates'!D$113)\n+($K574*'fnd base rates'!D$114)\n+($M574*'fnd base rates'!D$116)\n+($N574*'fnd base rates'!D$117)\n+($O574*'fnd base rates'!D$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,4)))\n*$R574","v":3930.54},{"$f":"(($D574*'fnd base rates'!E$107)\n+($E574*'fnd base rates'!E$108)\n+($F574*'fnd base rates'!E$109)\n+($G574*'fnd base rates'!E$110)\n+($H574*'fnd base rates'!E$111)\n+($I574*'fnd base rates'!E$112)\n+($J574*'fnd base rates'!E$113)\n+($K574*'fnd base rates'!E$114)\n+($M574*'fnd base rates'!E$116)\n+($N574*'fnd base rates'!E$117)\n+($O574*'fnd base rates'!E$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,5)))\n*$R574","v":26029.462136000002},{"$f":"(($D574*'fnd base rates'!F$107)\n+($E574*'fnd base rates'!F$108)\n+($F574*'fnd base rates'!F$109)\n+($G574*'fnd base rates'!F$110)\n+($H574*'fnd base rates'!F$111)\n+($I574*'fnd base rates'!F$112)\n+($J574*'fnd base rates'!F$113)\n+($K574*'fnd base rates'!F$114)\n+($M574*'fnd base rates'!F$116)\n+($N574*'fnd base rates'!F$117)\n+($O574*'fnd base rates'!F$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,6)))\n*$R574","v":3898.8497040000002},{"$f":"(($D574*'fnd base rates'!G$107)\n+($E574*'fnd base rates'!G$108)\n+($F574*'fnd base rates'!G$109)\n+($G574*'fnd base rates'!G$110)\n+($H574*'fnd base rates'!G$111)\n+($I574*'fnd base rates'!G$112)\n+($J574*'fnd base rates'!G$113)\n+($K574*'fnd base rates'!G$114)\n+($M574*'fnd base rates'!G$116)\n+($N574*'fnd base rates'!G$117)\n+($O574*'fnd base rates'!G$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,7)))\n*$R574","v":1026.970736},{"$f":"(($D574*'fnd base rates'!H$107)\n+($E574*'fnd base rates'!H$108)\n+($F574*'fnd base rates'!H$109)\n+($G574*'fnd base rates'!H$110)\n+($H574*'fnd base rates'!H$111)\n+($I574*'fnd base rates'!H$112)\n+($J574*'fnd base rates'!H$113)\n+($K574*'fnd base rates'!H$114)\n+($M574*'fnd base rates'!H$116)\n+($N574*'fnd base rates'!H$117)\n+($O574*'fnd base rates'!H$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,8)))","v":3236.7174399999999},{"$f":"(($D574*'fnd base rates'!I$107)\n+($E574*'fnd base rates'!I$108)\n+($F574*'fnd base rates'!I$109)\n+($G574*'fnd base rates'!I$110)\n+($H574*'fnd base rates'!I$111)\n+($I574*'fnd base rates'!I$112)\n+($J574*'fnd base rates'!I$113)\n+($K574*'fnd base rates'!I$114)\n+($M574*'fnd base rates'!I$116)\n+($N574*'fnd base rates'!I$117)\n+($O574*'fnd base rates'!I$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,9)))\n*$R574","v":2034.23},{"$f":"(($D574*'fnd base rates'!J$107)\n+($E574*'fnd base rates'!J$108)\n+($F574*'fnd base rates'!J$109)\n+($G574*'fnd base rates'!J$110)\n+($H574*'fnd base rates'!J$111)\n+($I574*'fnd base rates'!J$112)\n+($J574*'fnd base rates'!J$113)\n+($K574*'fnd base rates'!J$114)\n+($M574*'fnd base rates'!J$116)\n+($N574*'fnd base rates'!J$117)\n+($O574*'fnd base rates'!J$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,10)))\n*$R574","v":3502.42},{"$f":"(($D574*'fnd base rates'!K$107)\n+($E574*'fnd base rates'!K$108)\n+($F574*'fnd base rates'!K$109)\n+($G574*'fnd base rates'!K$110)\n+($H574*'fnd base rates'!K$111)\n+($I574*'fnd base rates'!K$112)\n+($J574*'fnd base rates'!K$113)\n+($K574*'fnd base rates'!K$114)\n+($M574*'fnd base rates'!K$116)\n+($N574*'fnd base rates'!K$117)\n+($O574*'fnd base rates'!K$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,11)))\n*$R574","v":4915.8380760000009},{"$f":"(($D574*'fnd base rates'!L$107)\n+($E574*'fnd base rates'!L$108)\n+($F574*'fnd base rates'!L$109)\n+($G574*'fnd base rates'!L$110)\n+($H574*'fnd base rates'!L$111)\n+($I574*'fnd base rates'!L$112)\n+($J574*'fnd base rates'!L$113)\n+($K574*'fnd base rates'!L$114)\n+($M574*'fnd base rates'!L$116)\n+($N574*'fnd base rates'!L$117)\n+($O574*'fnd base rates'!L$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,12)))","v":8138.0313200000001},{"$f":"(($D574*'fnd base rates'!M$107)\n+($E574*'fnd base rates'!M$108)\n+($F574*'fnd base rates'!M$109)\n+($G574*'fnd base rates'!M$110)\n+($H574*'fnd base rates'!M$111)\n+($I574*'fnd base rates'!M$112)\n+($J574*'fnd base rates'!M$113)\n+($K574*'fnd base rates'!M$114)\n+($M574*'fnd base rates'!M$116)\n+($N574*'fnd base rates'!M$117)\n+($O574*'fnd base rates'!M$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,13)))","v":0},59139.895064000004,null,479278087,"479","278","087",1,4,59139.895064000004,14785,-1546,16331,null,null,null,null,null,null,0,null,0]
["479",479278111,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D575","v":0},{"$f":"'fnd enro'!E575","v":0},{"$f":"'fnd enro'!F575","v":0},{"$f":"'fnd enro'!G575","v":0},{"$f":"'fnd enro'!H575","v":1},{"$f":"'fnd enro'!I575","v":8},{"$f":"'fnd enro'!J575","v":0},{"$f":"'fnd enro'!K575","v":0.35370000000000001},{"$f":"'fnd enro'!L575","v":0},{"$f":"'fnd enro'!M575","v":0},{"$f":"'fnd enro'!N575","v":0},{"$f":"'fnd enro'!O575","v":0},{"$f":"'fnd enro'!P575","v":5},{"$f":"'fnd enro'!R575","v":9},1,{"$f":"VALUE('fnd enro'!Q575)","v":8},null,{"$f":"(($D575*'fnd base rates'!C$107)\n+($E575*'fnd base rates'!C$108)\n+($F575*'fnd base rates'!C$109)\n+($G575*'fnd base rates'!C$110)\n+($H575*'fnd base rates'!C$111)\n+($I575*'fnd base rates'!C$112)\n+($J575*'fnd base rates'!C$113)\n+($K575*'fnd base rates'!C$114)\n+($M575*'fnd base rates'!C$116)\n+($N575*'fnd base rates'!C$117)\n+($O575*'fnd base rates'!C$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,3)))\n*$R575","v":5556.6502170000003},{"$f":"(($D575*'fnd base rates'!D$107)\n+($E575*'fnd base rates'!D$108)\n+($F575*'fnd base rates'!D$109)\n+($G575*'fnd base rates'!D$110)\n+($H575*'fnd base rates'!D$111)\n+($I575*'fnd base rates'!D$112)\n+($J575*'fnd base rates'!D$113)\n+($K575*'fnd base rates'!D$114)\n+($M575*'fnd base rates'!D$116)\n+($N575*'fnd base rates'!D$117)\n+($O575*'fnd base rates'!D$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,4)))\n*$R575","v":9299.6},{"$f":"(($D575*'fnd base rates'!E$107)\n+($E575*'fnd base rates'!E$108)\n+($F575*'fnd base rates'!E$109)\n+($G575*'fnd base rates'!E$110)\n+($H575*'fnd base rates'!E$111)\n+($I575*'fnd base rates'!E$112)\n+($J575*'fnd base rates'!E$113)\n+($K575*'fnd base rates'!E$114)\n+($M575*'fnd base rates'!E$116)\n+($N575*'fnd base rates'!E$117)\n+($O575*'fnd base rates'!E$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,5)))\n*$R575","v":64940.087305999994},{"$f":"(($D575*'fnd base rates'!F$107)\n+($E575*'fnd base rates'!F$108)\n+($F575*'fnd base rates'!F$109)\n+($G575*'fnd base rates'!F$110)\n+($H575*'fnd base rates'!F$111)\n+($I575*'fnd base rates'!F$112)\n+($J575*'fnd base rates'!F$113)\n+($K575*'fnd base rates'!F$114)\n+($M575*'fnd base rates'!F$116)\n+($N575*'fnd base rates'!F$117)\n+($O575*'fnd base rates'!F$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,6)))\n*$R575","v":8628.7743340000015},{"$f":"(($D575*'fnd base rates'!G$107)\n+($E575*'fnd base rates'!G$108)\n+($F575*'fnd base rates'!G$109)\n+($G575*'fnd base rates'!G$110)\n+($H575*'fnd base rates'!G$111)\n+($I575*'fnd base rates'!G$112)\n+($J575*'fnd base rates'!G$113)\n+($K575*'fnd base rates'!G$114)\n+($M575*'fnd base rates'!G$116)\n+($N575*'fnd base rates'!G$117)\n+($O575*'fnd base rates'!G$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,7)))\n*$R575","v":2520.5616560000003},{"$f":"(($D575*'fnd base rates'!H$107)\n+($E575*'fnd base rates'!H$108)\n+($F575*'fnd base rates'!H$109)\n+($G575*'fnd base rates'!H$110)\n+($H575*'fnd base rates'!H$111)\n+($I575*'fnd base rates'!H$112)\n+($J575*'fnd base rates'!H$113)\n+($K575*'fnd base rates'!H$114)\n+($M575*'fnd base rates'!H$116)\n+($N575*'fnd base rates'!H$117)\n+($O575*'fnd base rates'!H$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,8)))","v":7719.0417399999988},{"$f":"(($D575*'fnd base rates'!I$107)\n+($E575*'fnd base rates'!I$108)\n+($F575*'fnd base rates'!I$109)\n+($G575*'fnd base rates'!I$110)\n+($H575*'fnd base rates'!I$111)\n+($I575*'fnd base rates'!I$112)\n+($J575*'fnd base rates'!I$113)\n+($K575*'fnd base rates'!I$114)\n+($M575*'fnd base rates'!I$116)\n+($N575*'fnd base rates'!I$117)\n+($O575*'fnd base rates'!I$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,9)))\n*$R575","v":4810.6499999999996},{"$f":"(($D575*'fnd base rates'!J$107)\n+($E575*'fnd base rates'!J$108)\n+($F575*'fnd base rates'!J$109)\n+($G575*'fnd base rates'!J$110)\n+($H575*'fnd base rates'!J$111)\n+($I575*'fnd base rates'!J$112)\n+($J575*'fnd base rates'!J$113)\n+($K575*'fnd base rates'!J$114)\n+($M575*'fnd base rates'!J$116)\n+($N575*'fnd base rates'!J$117)\n+($O575*'fnd base rates'!J$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,10)))\n*$R575","v":9247.0499999999993},{"$f":"(($D575*'fnd base rates'!K$107)\n+($E575*'fnd base rates'!K$108)\n+($F575*'fnd base rates'!K$109)\n+($G575*'fnd base rates'!K$110)\n+($H575*'fnd base rates'!K$111)\n+($I575*'fnd base rates'!K$112)\n+($J575*'fnd base rates'!K$113)\n+($K575*'fnd base rates'!K$114)\n+($M575*'fnd base rates'!K$116)\n+($N575*'fnd base rates'!K$117)\n+($O575*'fnd base rates'!K$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,11)))\n*$R575","v":11018.148171000001},{"$f":"(($D575*'fnd base rates'!L$107)\n+($E575*'fnd base rates'!L$108)\n+($F575*'fnd base rates'!L$109)\n+($G575*'fnd base rates'!L$110)\n+($H575*'fnd base rates'!L$111)\n+($I575*'fnd base rates'!L$112)\n+($J575*'fnd base rates'!L$113)\n+($K575*'fnd base rates'!L$114)\n+($M575*'fnd base rates'!L$116)\n+($N575*'fnd base rates'!L$117)\n+($O575*'fnd base rates'!L$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,12)))","v":18829.857970000001},{"$f":"(($D575*'fnd base rates'!M$107)\n+($E575*'fnd base rates'!M$108)\n+($F575*'fnd base rates'!M$109)\n+($G575*'fnd base rates'!M$110)\n+($H575*'fnd base rates'!M$111)\n+($I575*'fnd base rates'!M$112)\n+($J575*'fnd base rates'!M$113)\n+($K575*'fnd base rates'!M$114)\n+($M575*'fnd base rates'!M$116)\n+($N575*'fnd base rates'!M$117)\n+($O575*'fnd base rates'!M$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,13)))","v":0},142570.421394,null,479278111,"479","278","111",1,9,142570.421394,15841,2359,13482,null,null,null,null,null,null,0,null,0]
["479",479278114,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D576","v":0},{"$f":"'fnd enro'!E576","v":0},{"$f":"'fnd enro'!F576","v":0},{"$f":"'fnd enro'!G576","v":0},{"$f":"'fnd enro'!H576","v":0},{"$f":"'fnd enro'!I576","v":3},{"$f":"'fnd enro'!J576","v":0},{"$f":"'fnd enro'!K576","v":0.1179},{"$f":"'fnd enro'!L576","v":0},{"$f":"'fnd enro'!M576","v":0},{"$f":"'fnd enro'!N576","v":0},{"$f":"'fnd enro'!O576","v":0},{"$f":"'fnd enro'!P576","v":1},{"$f":"'fnd enro'!R576","v":3},1,{"$f":"VALUE('fnd enro'!Q576)","v":10},null,{"$f":"(($D576*'fnd base rates'!C$107)\n+($E576*'fnd base rates'!C$108)\n+($F576*'fnd base rates'!C$109)\n+($G576*'fnd base rates'!C$110)\n+($H576*'fnd base rates'!C$111)\n+($I576*'fnd base rates'!C$112)\n+($J576*'fnd base rates'!C$113)\n+($K576*'fnd base rates'!C$114)\n+($M576*'fnd base rates'!C$116)\n+($N576*'fnd base rates'!C$117)\n+($O576*'fnd base rates'!C$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,3)))\n*$R576","v":1807.6967389999998},{"$f":"(($D576*'fnd base rates'!D$107)\n+($E576*'fnd base rates'!D$108)\n+($F576*'fnd base rates'!D$109)\n+($G576*'fnd base rates'!D$110)\n+($H576*'fnd base rates'!D$111)\n+($I576*'fnd base rates'!D$112)\n+($J576*'fnd base rates'!D$113)\n+($K576*'fnd base rates'!D$114)\n+($M576*'fnd base rates'!D$116)\n+($N576*'fnd base rates'!D$117)\n+($O576*'fnd base rates'!D$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,4)))\n*$R576","v":2888.9999999999995},{"$f":"(($D576*'fnd base rates'!E$107)\n+($E576*'fnd base rates'!E$108)\n+($F576*'fnd base rates'!E$109)\n+($G576*'fnd base rates'!E$110)\n+($H576*'fnd base rates'!E$111)\n+($I576*'fnd base rates'!E$112)\n+($J576*'fnd base rates'!E$113)\n+($K576*'fnd base rates'!E$114)\n+($M576*'fnd base rates'!E$116)\n+($N576*'fnd base rates'!E$117)\n+($O576*'fnd base rates'!E$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,5)))\n*$R576","v":20101.039101999999},{"$f":"(($D576*'fnd base rates'!F$107)\n+($E576*'fnd base rates'!F$108)\n+($F576*'fnd base rates'!F$109)\n+($G576*'fnd base rates'!F$110)\n+($H576*'fnd base rates'!F$111)\n+($I576*'fnd base rates'!F$112)\n+($J576*'fnd base rates'!F$113)\n+($K576*'fnd base rates'!F$114)\n+($M576*'fnd base rates'!F$116)\n+($N576*'fnd base rates'!F$117)\n+($O576*'fnd base rates'!F$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,6)))\n*$R576","v":2837.9547780000003},{"$f":"(($D576*'fnd base rates'!G$107)\n+($E576*'fnd base rates'!G$108)\n+($F576*'fnd base rates'!G$109)\n+($G576*'fnd base rates'!G$110)\n+($H576*'fnd base rates'!G$111)\n+($I576*'fnd base rates'!G$112)\n+($J576*'fnd base rates'!G$113)\n+($K576*'fnd base rates'!G$114)\n+($M576*'fnd base rates'!G$116)\n+($N576*'fnd base rates'!G$117)\n+($O576*'fnd base rates'!G$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,7)))\n*$R576","v":738.71055200000001},{"$f":"(($D576*'fnd base rates'!H$107)\n+($E576*'fnd base rates'!H$108)\n+($F576*'fnd base rates'!H$109)\n+($G576*'fnd base rates'!H$110)\n+($H576*'fnd base rates'!H$111)\n+($I576*'fnd base rates'!H$112)\n+($J576*'fnd base rates'!H$113)\n+($K576*'fnd base rates'!H$114)\n+($M576*'fnd base rates'!H$116)\n+($N576*'fnd base rates'!H$117)\n+($O576*'fnd base rates'!H$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,8)))","v":2665.2405800000001},{"$f":"(($D576*'fnd base rates'!I$107)\n+($E576*'fnd base rates'!I$108)\n+($F576*'fnd base rates'!I$109)\n+($G576*'fnd base rates'!I$110)\n+($H576*'fnd base rates'!I$111)\n+($I576*'fnd base rates'!I$112)\n+($J576*'fnd base rates'!I$113)\n+($K576*'fnd base rates'!I$114)\n+($M576*'fnd base rates'!I$116)\n+($N576*'fnd base rates'!I$117)\n+($O576*'fnd base rates'!I$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,9)))\n*$R576","v":1534.44},{"$f":"(($D576*'fnd base rates'!J$107)\n+($E576*'fnd base rates'!J$108)\n+($F576*'fnd base rates'!J$109)\n+($G576*'fnd base rates'!J$110)\n+($H576*'fnd base rates'!J$111)\n+($I576*'fnd base rates'!J$112)\n+($J576*'fnd base rates'!J$113)\n+($K576*'fnd base rates'!J$114)\n+($M576*'fnd base rates'!J$116)\n+($N576*'fnd base rates'!J$117)\n+($O576*'fnd base rates'!J$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,10)))\n*$R576","v":2763.9300000000003},{"$f":"(($D576*'fnd base rates'!K$107)\n+($E576*'fnd base rates'!K$108)\n+($F576*'fnd base rates'!K$109)\n+($G576*'fnd base rates'!K$110)\n+($H576*'fnd base rates'!K$111)\n+($I576*'fnd base rates'!K$112)\n+($J576*'fnd base rates'!K$113)\n+($K576*'fnd base rates'!K$114)\n+($M576*'fnd base rates'!K$116)\n+($N576*'fnd base rates'!K$117)\n+($O576*'fnd base rates'!K$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,11)))\n*$R576","v":3661.3860570000002},{"$f":"(($D576*'fnd base rates'!L$107)\n+($E576*'fnd base rates'!L$108)\n+($F576*'fnd base rates'!L$109)\n+($G576*'fnd base rates'!L$110)\n+($H576*'fnd base rates'!L$111)\n+($I576*'fnd base rates'!L$112)\n+($J576*'fnd base rates'!L$113)\n+($K576*'fnd base rates'!L$114)\n+($M576*'fnd base rates'!L$116)\n+($N576*'fnd base rates'!L$117)\n+($O576*'fnd base rates'!L$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,12)))","v":5860.2159900000006},{"$f":"(($D576*'fnd base rates'!M$107)\n+($E576*'fnd base rates'!M$108)\n+($F576*'fnd base rates'!M$109)\n+($G576*'fnd base rates'!M$110)\n+($H576*'fnd base rates'!M$111)\n+($I576*'fnd base rates'!M$112)\n+($J576*'fnd base rates'!M$113)\n+($K576*'fnd base rates'!M$114)\n+($M576*'fnd base rates'!M$116)\n+($N576*'fnd base rates'!M$117)\n+($O576*'fnd base rates'!M$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,13)))","v":0},44859.613798000006,null,479278114,"479","278","114",1,3,44859.613798000006,14953,-2105,17058,null,null,null,null,null,null,0,null,0]
["479",479278117,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D577","v":0},{"$f":"'fnd enro'!E577","v":0},{"$f":"'fnd enro'!F577","v":0},{"$f":"'fnd enro'!G577","v":0},{"$f":"'fnd enro'!H577","v":3},{"$f":"'fnd enro'!I577","v":8},{"$f":"'fnd enro'!J577","v":0},{"$f":"'fnd enro'!K577","v":0.43230000000000002},{"$f":"'fnd enro'!L577","v":0},{"$f":"'fnd enro'!M577","v":0},{"$f":"'fnd enro'!N577","v":0},{"$f":"'fnd enro'!O577","v":0},{"$f":"'fnd enro'!P577","v":6},{"$f":"'fnd enro'!R577","v":11},1,{"$f":"VALUE('fnd enro'!Q577)","v":5},null,{"$f":"(($D577*'fnd base rates'!C$107)\n+($E577*'fnd base rates'!C$108)\n+($F577*'fnd base rates'!C$109)\n+($G577*'fnd base rates'!C$110)\n+($H577*'fnd base rates'!C$111)\n+($I577*'fnd base rates'!C$112)\n+($J577*'fnd base rates'!C$113)\n+($K577*'fnd base rates'!C$114)\n+($M577*'fnd base rates'!C$116)\n+($N577*'fnd base rates'!C$117)\n+($O577*'fnd base rates'!C$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,3)))\n*$R577","v":6669.0080429999989},{"$f":"(($D577*'fnd base rates'!D$107)\n+($E577*'fnd base rates'!D$108)\n+($F577*'fnd base rates'!D$109)\n+($G577*'fnd base rates'!D$110)\n+($H577*'fnd base rates'!D$111)\n+($I577*'fnd base rates'!D$112)\n+($J577*'fnd base rates'!D$113)\n+($K577*'fnd base rates'!D$114)\n+($M577*'fnd base rates'!D$116)\n+($N577*'fnd base rates'!D$117)\n+($O577*'fnd base rates'!D$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,4)))\n*$R577","v":10786.199999999999},{"$f":"(($D577*'fnd base rates'!E$107)\n+($E577*'fnd base rates'!E$108)\n+($F577*'fnd base rates'!E$109)\n+($G577*'fnd base rates'!E$110)\n+($H577*'fnd base rates'!E$111)\n+($I577*'fnd base rates'!E$112)\n+($J577*'fnd base rates'!E$113)\n+($K577*'fnd base rates'!E$114)\n+($M577*'fnd base rates'!E$116)\n+($N577*'fnd base rates'!E$117)\n+($O577*'fnd base rates'!E$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,5)))\n*$R577","v":70974.163373999996},{"$f":"(($D577*'fnd base rates'!F$107)\n+($E577*'fnd base rates'!F$108)\n+($F577*'fnd base rates'!F$109)\n+($G577*'fnd base rates'!F$110)\n+($H577*'fnd base rates'!F$111)\n+($I577*'fnd base rates'!F$112)\n+($J577*'fnd base rates'!F$113)\n+($K577*'fnd base rates'!F$114)\n+($M577*'fnd base rates'!F$116)\n+($N577*'fnd base rates'!F$117)\n+($O577*'fnd base rates'!F$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,6)))\n*$R577","v":10750.564186},{"$f":"(($D577*'fnd base rates'!G$107)\n+($E577*'fnd base rates'!G$108)\n+($F577*'fnd base rates'!G$109)\n+($G577*'fnd base rates'!G$110)\n+($H577*'fnd base rates'!G$111)\n+($I577*'fnd base rates'!G$112)\n+($J577*'fnd base rates'!G$113)\n+($K577*'fnd base rates'!G$114)\n+($M577*'fnd base rates'!G$116)\n+($N577*'fnd base rates'!G$117)\n+($O577*'fnd base rates'!G$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,7)))\n*$R577","v":2814.652024},{"$f":"(($D577*'fnd base rates'!H$107)\n+($E577*'fnd base rates'!H$108)\n+($F577*'fnd base rates'!H$109)\n+($G577*'fnd base rates'!H$110)\n+($H577*'fnd base rates'!H$111)\n+($I577*'fnd base rates'!H$112)\n+($J577*'fnd base rates'!H$113)\n+($K577*'fnd base rates'!H$114)\n+($M577*'fnd base rates'!H$116)\n+($N577*'fnd base rates'!H$117)\n+($O577*'fnd base rates'!H$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,8)))","v":8818.6054599999989},{"$f":"(($D577*'fnd base rates'!I$107)\n+($E577*'fnd base rates'!I$108)\n+($F577*'fnd base rates'!I$109)\n+($G577*'fnd base rates'!I$110)\n+($H577*'fnd base rates'!I$111)\n+($I577*'fnd base rates'!I$112)\n+($J577*'fnd base rates'!I$113)\n+($K577*'fnd base rates'!I$114)\n+($M577*'fnd base rates'!I$116)\n+($N577*'fnd base rates'!I$117)\n+($O577*'fnd base rates'!I$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,9)))\n*$R577","v":5574.47},{"$f":"(($D577*'fnd base rates'!J$107)\n+($E577*'fnd base rates'!J$108)\n+($F577*'fnd base rates'!J$109)\n+($G577*'fnd base rates'!J$110)\n+($H577*'fnd base rates'!J$111)\n+($I577*'fnd base rates'!J$112)\n+($J577*'fnd base rates'!J$113)\n+($K577*'fnd base rates'!J$114)\n+($M577*'fnd base rates'!J$116)\n+($N577*'fnd base rates'!J$117)\n+($O577*'fnd base rates'!J$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,10)))\n*$R577","v":9498.86},{"$f":"(($D577*'fnd base rates'!K$107)\n+($E577*'fnd base rates'!K$108)\n+($F577*'fnd base rates'!K$109)\n+($G577*'fnd base rates'!K$110)\n+($H577*'fnd base rates'!K$111)\n+($I577*'fnd base rates'!K$112)\n+($J577*'fnd base rates'!K$113)\n+($K577*'fnd base rates'!K$114)\n+($M577*'fnd base rates'!K$116)\n+($N577*'fnd base rates'!K$117)\n+($O577*'fnd base rates'!K$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,11)))\n*$R577","v":13527.052208999999},{"$f":"(($D577*'fnd base rates'!L$107)\n+($E577*'fnd base rates'!L$108)\n+($F577*'fnd base rates'!L$109)\n+($G577*'fnd base rates'!L$110)\n+($H577*'fnd base rates'!L$111)\n+($I577*'fnd base rates'!L$112)\n+($J577*'fnd base rates'!L$113)\n+($K577*'fnd base rates'!L$114)\n+($M577*'fnd base rates'!L$116)\n+($N577*'fnd base rates'!L$117)\n+($O577*'fnd base rates'!L$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,12)))","v":22389.948629999999},{"$f":"(($D577*'fnd base rates'!M$107)\n+($E577*'fnd base rates'!M$108)\n+($F577*'fnd base rates'!M$109)\n+($G577*'fnd base rates'!M$110)\n+($H577*'fnd base rates'!M$111)\n+($I577*'fnd base rates'!M$112)\n+($J577*'fnd base rates'!M$113)\n+($K577*'fnd base rates'!M$114)\n+($M577*'fnd base rates'!M$116)\n+($N577*'fnd base rates'!M$117)\n+($O577*'fnd base rates'!M$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,13)))","v":0},161803.52392599999,null,479278117,"479","278","117",1,11,161803.52392599999,14709,1383,13326,null,null,null,null,null,null,0,null,0]
["479",479278127,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D578","v":0},{"$f":"'fnd enro'!E578","v":0},{"$f":"'fnd enro'!F578","v":0},{"$f":"'fnd enro'!G578","v":0},{"$f":"'fnd enro'!H578","v":2},{"$f":"'fnd enro'!I578","v":6},{"$f":"'fnd enro'!J578","v":0},{"$f":"'fnd enro'!K578","v":0.31440000000000001},{"$f":"'fnd enro'!L578","v":0},{"$f":"'fnd enro'!M578","v":0},{"$f":"'fnd enro'!N578","v":0},{"$f":"'fnd enro'!O578","v":0},{"$f":"'fnd enro'!P578","v":6},{"$f":"'fnd enro'!R578","v":8},1,{"$f":"VALUE('fnd enro'!Q578)","v":4},null,{"$f":"(($D578*'fnd base rates'!C$107)\n+($E578*'fnd base rates'!C$108)\n+($F578*'fnd base rates'!C$109)\n+($G578*'fnd base rates'!C$110)\n+($H578*'fnd base rates'!C$111)\n+($I578*'fnd base rates'!C$112)\n+($J578*'fnd base rates'!C$113)\n+($K578*'fnd base rates'!C$114)\n+($M578*'fnd base rates'!C$116)\n+($N578*'fnd base rates'!C$117)\n+($O578*'fnd base rates'!C$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,3)))\n*$R578","v":4943.0513039999996},{"$f":"(($D578*'fnd base rates'!D$107)\n+($E578*'fnd base rates'!D$108)\n+($F578*'fnd base rates'!D$109)\n+($G578*'fnd base rates'!D$110)\n+($H578*'fnd base rates'!D$111)\n+($I578*'fnd base rates'!D$112)\n+($J578*'fnd base rates'!D$113)\n+($K578*'fnd base rates'!D$114)\n+($M578*'fnd base rates'!D$116)\n+($N578*'fnd base rates'!D$117)\n+($O578*'fnd base rates'!D$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,4)))\n*$R578","v":8284.4399999999987},{"$f":"(($D578*'fnd base rates'!E$107)\n+($E578*'fnd base rates'!E$108)\n+($F578*'fnd base rates'!E$109)\n+($G578*'fnd base rates'!E$110)\n+($H578*'fnd base rates'!E$111)\n+($I578*'fnd base rates'!E$112)\n+($J578*'fnd base rates'!E$113)\n+($K578*'fnd base rates'!E$114)\n+($M578*'fnd base rates'!E$116)\n+($N578*'fnd base rates'!E$117)\n+($O578*'fnd base rates'!E$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,5)))\n*$R578","v":56191.664272000002},{"$f":"(($D578*'fnd base rates'!F$107)\n+($E578*'fnd base rates'!F$108)\n+($F578*'fnd base rates'!F$109)\n+($G578*'fnd base rates'!F$110)\n+($H578*'fnd base rates'!F$111)\n+($I578*'fnd base rates'!F$112)\n+($J578*'fnd base rates'!F$113)\n+($K578*'fnd base rates'!F$114)\n+($M578*'fnd base rates'!F$116)\n+($N578*'fnd base rates'!F$117)\n+($O578*'fnd base rates'!F$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,6)))\n*$R578","v":7797.6994080000004},{"$f":"(($D578*'fnd base rates'!G$107)\n+($E578*'fnd base rates'!G$108)\n+($F578*'fnd base rates'!G$109)\n+($G578*'fnd base rates'!G$110)\n+($H578*'fnd base rates'!G$111)\n+($I578*'fnd base rates'!G$112)\n+($J578*'fnd base rates'!G$113)\n+($K578*'fnd base rates'!G$114)\n+($M578*'fnd base rates'!G$116)\n+($N578*'fnd base rates'!G$117)\n+($O578*'fnd base rates'!G$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,7)))\n*$R578","v":2254.461472},{"$f":"(($D578*'fnd base rates'!H$107)\n+($E578*'fnd base rates'!H$108)\n+($F578*'fnd base rates'!H$109)\n+($G578*'fnd base rates'!H$110)\n+($H578*'fnd base rates'!H$111)\n+($I578*'fnd base rates'!H$112)\n+($J578*'fnd base rates'!H$113)\n+($K578*'fnd base rates'!H$114)\n+($M578*'fnd base rates'!H$116)\n+($N578*'fnd base rates'!H$117)\n+($O578*'fnd base rates'!H$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,8)))","v":6504.1148800000001},{"$f":"(($D578*'fnd base rates'!I$107)\n+($E578*'fnd base rates'!I$108)\n+($F578*'fnd base rates'!I$109)\n+($G578*'fnd base rates'!I$110)\n+($H578*'fnd base rates'!I$111)\n+($I578*'fnd base rates'!I$112)\n+($J578*'fnd base rates'!I$113)\n+($K578*'fnd base rates'!I$114)\n+($M578*'fnd base rates'!I$116)\n+($N578*'fnd base rates'!I$117)\n+($O578*'fnd base rates'!I$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,9)))\n*$R578","v":4235.82},{"$f":"(($D578*'fnd base rates'!J$107)\n+($E578*'fnd base rates'!J$108)\n+($F578*'fnd base rates'!J$109)\n+($G578*'fnd base rates'!J$110)\n+($H578*'fnd base rates'!J$111)\n+($I578*'fnd base rates'!J$112)\n+($J578*'fnd base rates'!J$113)\n+($K578*'fnd base rates'!J$114)\n+($M578*'fnd base rates'!J$116)\n+($N578*'fnd base rates'!J$117)\n+($O578*'fnd base rates'!J$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,10)))\n*$R578","v":7874.4},{"$f":"(($D578*'fnd base rates'!K$107)\n+($E578*'fnd base rates'!K$108)\n+($F578*'fnd base rates'!K$109)\n+($G578*'fnd base rates'!K$110)\n+($H578*'fnd base rates'!K$111)\n+($I578*'fnd base rates'!K$112)\n+($J578*'fnd base rates'!K$113)\n+($K578*'fnd base rates'!K$114)\n+($M578*'fnd base rates'!K$116)\n+($N578*'fnd base rates'!K$117)\n+($O578*'fnd base rates'!K$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,11)))\n*$R578","v":9831.6761520000018},{"$f":"(($D578*'fnd base rates'!L$107)\n+($E578*'fnd base rates'!L$108)\n+($F578*'fnd base rates'!L$109)\n+($G578*'fnd base rates'!L$110)\n+($H578*'fnd base rates'!L$111)\n+($I578*'fnd base rates'!L$112)\n+($J578*'fnd base rates'!L$113)\n+($K578*'fnd base rates'!L$114)\n+($M578*'fnd base rates'!L$116)\n+($N578*'fnd base rates'!L$117)\n+($O578*'fnd base rates'!L$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,12)))","v":16982.72264},{"$f":"(($D578*'fnd base rates'!M$107)\n+($E578*'fnd base rates'!M$108)\n+($F578*'fnd base rates'!M$109)\n+($G578*'fnd base rates'!M$110)\n+($H578*'fnd base rates'!M$111)\n+($I578*'fnd base rates'!M$112)\n+($J578*'fnd base rates'!M$113)\n+($K578*'fnd base rates'!M$114)\n+($M578*'fnd base rates'!M$116)\n+($N578*'fnd base rates'!M$117)\n+($O578*'fnd base rates'!M$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,13)))","v":0},124900.05012799997,null,479278127,"479","278","127",1,8,124900.05012799997,15613,828,14785,null,null,null,null,null,null,0,null,0]
["479",479278137,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D579","v":0},{"$f":"'fnd enro'!E579","v":0},{"$f":"'fnd enro'!F579","v":0},{"$f":"'fnd enro'!G579","v":0},{"$f":"'fnd enro'!H579","v":17},{"$f":"'fnd enro'!I579","v":18},{"$f":"'fnd enro'!J579","v":0},{"$f":"'fnd enro'!K579","v":1.3754999999999999},{"$f":"'fnd enro'!L579","v":0},{"$f":"'fnd enro'!M579","v":0},{"$f":"'fnd enro'!N579","v":1},{"$f":"'fnd enro'!O579","v":0},{"$f":"'fnd enro'!P579","v":17},{"$f":"'fnd enro'!R579","v":35},1,{"$f":"VALUE('fnd enro'!Q579)","v":12},null,{"$f":"(($D579*'fnd base rates'!C$107)\n+($E579*'fnd base rates'!C$108)\n+($F579*'fnd base rates'!C$109)\n+($G579*'fnd base rates'!C$110)\n+($H579*'fnd base rates'!C$111)\n+($I579*'fnd base rates'!C$112)\n+($J579*'fnd base rates'!C$113)\n+($K579*'fnd base rates'!C$114)\n+($M579*'fnd base rates'!C$116)\n+($N579*'fnd base rates'!C$117)\n+($O579*'fnd base rates'!C$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,3)))\n*$R579","v":22033.741955000001},{"$f":"(($D579*'fnd base rates'!D$107)\n+($E579*'fnd base rates'!D$108)\n+($F579*'fnd base rates'!D$109)\n+($G579*'fnd base rates'!D$110)\n+($H579*'fnd base rates'!D$111)\n+($I579*'fnd base rates'!D$112)\n+($J579*'fnd base rates'!D$113)\n+($K579*'fnd base rates'!D$114)\n+($M579*'fnd base rates'!D$116)\n+($N579*'fnd base rates'!D$117)\n+($O579*'fnd base rates'!D$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,4)))\n*$R579","v":37823.379999999997},{"$f":"(($D579*'fnd base rates'!E$107)\n+($E579*'fnd base rates'!E$108)\n+($F579*'fnd base rates'!E$109)\n+($G579*'fnd base rates'!E$110)\n+($H579*'fnd base rates'!E$111)\n+($I579*'fnd base rates'!E$112)\n+($J579*'fnd base rates'!E$113)\n+($K579*'fnd base rates'!E$114)\n+($M579*'fnd base rates'!E$116)\n+($N579*'fnd base rates'!E$117)\n+($O579*'fnd base rates'!E$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,5)))\n*$R579","v":247987.49618999998},{"$f":"(($D579*'fnd base rates'!F$107)\n+($E579*'fnd base rates'!F$108)\n+($F579*'fnd base rates'!F$109)\n+($G579*'fnd base rates'!F$110)\n+($H579*'fnd base rates'!F$111)\n+($I579*'fnd base rates'!F$112)\n+($J579*'fnd base rates'!F$113)\n+($K579*'fnd base rates'!F$114)\n+($M579*'fnd base rates'!F$116)\n+($N579*'fnd base rates'!F$117)\n+($O579*'fnd base rates'!F$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,6)))\n*$R579","v":35269.832409999995},{"$f":"(($D579*'fnd base rates'!G$107)\n+($E579*'fnd base rates'!G$108)\n+($F579*'fnd base rates'!G$109)\n+($G579*'fnd base rates'!G$110)\n+($H579*'fnd base rates'!G$111)\n+($I579*'fnd base rates'!G$112)\n+($J579*'fnd base rates'!G$113)\n+($K579*'fnd base rates'!G$114)\n+($M579*'fnd base rates'!G$116)\n+($N579*'fnd base rates'!G$117)\n+($O579*'fnd base rates'!G$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,7)))\n*$R579","v":10611.87644},{"$f":"(($D579*'fnd base rates'!H$107)\n+($E579*'fnd base rates'!H$108)\n+($F579*'fnd base rates'!H$109)\n+($G579*'fnd base rates'!H$110)\n+($H579*'fnd base rates'!H$111)\n+($I579*'fnd base rates'!H$112)\n+($J579*'fnd base rates'!H$113)\n+($K579*'fnd base rates'!H$114)\n+($M579*'fnd base rates'!H$116)\n+($N579*'fnd base rates'!H$117)\n+($O579*'fnd base rates'!H$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,8)))","v":26041.180099999998},{"$f":"(($D579*'fnd base rates'!I$107)\n+($E579*'fnd base rates'!I$108)\n+($F579*'fnd base rates'!I$109)\n+($G579*'fnd base rates'!I$110)\n+($H579*'fnd base rates'!I$111)\n+($I579*'fnd base rates'!I$112)\n+($J579*'fnd base rates'!I$113)\n+($K579*'fnd base rates'!I$114)\n+($M579*'fnd base rates'!I$116)\n+($N579*'fnd base rates'!I$117)\n+($O579*'fnd base rates'!I$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,9)))\n*$R579","v":18810.2},{"$f":"(($D579*'fnd base rates'!J$107)\n+($E579*'fnd base rates'!J$108)\n+($F579*'fnd base rates'!J$109)\n+($G579*'fnd base rates'!J$110)\n+($H579*'fnd base rates'!J$111)\n+($I579*'fnd base rates'!J$112)\n+($J579*'fnd base rates'!J$113)\n+($K579*'fnd base rates'!J$114)\n+($M579*'fnd base rates'!J$116)\n+($N579*'fnd base rates'!J$117)\n+($O579*'fnd base rates'!J$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,10)))\n*$R579","v":34459.229999999996},{"$f":"(($D579*'fnd base rates'!K$107)\n+($E579*'fnd base rates'!K$108)\n+($F579*'fnd base rates'!K$109)\n+($G579*'fnd base rates'!K$110)\n+($H579*'fnd base rates'!K$111)\n+($I579*'fnd base rates'!K$112)\n+($J579*'fnd base rates'!K$113)\n+($K579*'fnd base rates'!K$114)\n+($M579*'fnd base rates'!K$116)\n+($N579*'fnd base rates'!K$117)\n+($O579*'fnd base rates'!K$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,11)))\n*$R579","v":43648.670665000005},{"$f":"(($D579*'fnd base rates'!L$107)\n+($E579*'fnd base rates'!L$108)\n+($F579*'fnd base rates'!L$109)\n+($G579*'fnd base rates'!L$110)\n+($H579*'fnd base rates'!L$111)\n+($I579*'fnd base rates'!L$112)\n+($J579*'fnd base rates'!L$113)\n+($K579*'fnd base rates'!L$114)\n+($M579*'fnd base rates'!L$116)\n+($N579*'fnd base rates'!L$117)\n+($O579*'fnd base rates'!L$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,12)))","v":78528.086550000007},{"$f":"(($D579*'fnd base rates'!M$107)\n+($E579*'fnd base rates'!M$108)\n+($F579*'fnd base rates'!M$109)\n+($G579*'fnd base rates'!M$110)\n+($H579*'fnd base rates'!M$111)\n+($I579*'fnd base rates'!M$112)\n+($J579*'fnd base rates'!M$113)\n+($K579*'fnd base rates'!M$114)\n+($M579*'fnd base rates'!M$116)\n+($N579*'fnd base rates'!M$117)\n+($O579*'fnd base rates'!M$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,13)))","v":0},555213.69430999993,null,479278137,"479","278","137",1,35,555213.69430999993,15863,22,15841,null,null,null,null,null,null,0,null,0]
["479",479278159,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D580","v":0},{"$f":"'fnd enro'!E580","v":0},{"$f":"'fnd enro'!F580","v":0},{"$f":"'fnd enro'!G580","v":0},{"$f":"'fnd enro'!H580","v":0},{"$f":"'fnd enro'!I580","v":1},{"$f":"'fnd enro'!J580","v":0},{"$f":"'fnd enro'!K580","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L580","v":0},{"$f":"'fnd enro'!M580","v":0},{"$f":"'fnd enro'!N580","v":0},{"$f":"'fnd enro'!O580","v":0},{"$f":"'fnd enro'!P580","v":0},{"$f":"'fnd enro'!R580","v":1},1,{"$f":"VALUE('fnd enro'!Q580)","v":3},null,{"$f":"(($D580*'fnd base rates'!C$107)\n+($E580*'fnd base rates'!C$108)\n+($F580*'fnd base rates'!C$109)\n+($G580*'fnd base rates'!C$110)\n+($H580*'fnd base rates'!C$111)\n+($I580*'fnd base rates'!C$112)\n+($J580*'fnd base rates'!C$113)\n+($K580*'fnd base rates'!C$114)\n+($M580*'fnd base rates'!C$116)\n+($N580*'fnd base rates'!C$117)\n+($O580*'fnd base rates'!C$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,3)))\n*$R580","v":570.33891299999993},{"$f":"(($D580*'fnd base rates'!D$107)\n+($E580*'fnd base rates'!D$108)\n+($F580*'fnd base rates'!D$109)\n+($G580*'fnd base rates'!D$110)\n+($H580*'fnd base rates'!D$111)\n+($I580*'fnd base rates'!D$112)\n+($J580*'fnd base rates'!D$113)\n+($K580*'fnd base rates'!D$114)\n+($M580*'fnd base rates'!D$116)\n+($N580*'fnd base rates'!D$117)\n+($O580*'fnd base rates'!D$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,4)))\n*$R580","v":810.3},{"$f":"(($D580*'fnd base rates'!E$107)\n+($E580*'fnd base rates'!E$108)\n+($F580*'fnd base rates'!E$109)\n+($G580*'fnd base rates'!E$110)\n+($H580*'fnd base rates'!E$111)\n+($I580*'fnd base rates'!E$112)\n+($J580*'fnd base rates'!E$113)\n+($K580*'fnd base rates'!E$114)\n+($M580*'fnd base rates'!E$116)\n+($N580*'fnd base rates'!E$117)\n+($O580*'fnd base rates'!E$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,5)))\n*$R580","v":5209.7030340000001},{"$f":"(($D580*'fnd base rates'!F$107)\n+($E580*'fnd base rates'!F$108)\n+($F580*'fnd base rates'!F$109)\n+($G580*'fnd base rates'!F$110)\n+($H580*'fnd base rates'!F$111)\n+($I580*'fnd base rates'!F$112)\n+($J580*'fnd base rates'!F$113)\n+($K580*'fnd base rates'!F$114)\n+($M580*'fnd base rates'!F$116)\n+($N580*'fnd base rates'!F$117)\n+($O580*'fnd base rates'!F$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,6)))\n*$R580","v":945.98492600000009},{"$f":"(($D580*'fnd base rates'!G$107)\n+($E580*'fnd base rates'!G$108)\n+($F580*'fnd base rates'!G$109)\n+($G580*'fnd base rates'!G$110)\n+($H580*'fnd base rates'!G$111)\n+($I580*'fnd base rates'!G$112)\n+($J580*'fnd base rates'!G$113)\n+($K580*'fnd base rates'!G$114)\n+($M580*'fnd base rates'!G$116)\n+($N580*'fnd base rates'!G$117)\n+($O580*'fnd base rates'!G$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,7)))\n*$R580","v":173.92018400000001},{"$f":"(($D580*'fnd base rates'!H$107)\n+($E580*'fnd base rates'!H$108)\n+($F580*'fnd base rates'!H$109)\n+($G580*'fnd base rates'!H$110)\n+($H580*'fnd base rates'!H$111)\n+($I580*'fnd base rates'!H$112)\n+($J580*'fnd base rates'!H$113)\n+($K580*'fnd base rates'!H$114)\n+($M580*'fnd base rates'!H$116)\n+($N580*'fnd base rates'!H$117)\n+($O580*'fnd base rates'!H$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D580*'fnd base rates'!I$107)\n+($E580*'fnd base rates'!I$108)\n+($F580*'fnd base rates'!I$109)\n+($G580*'fnd base rates'!I$110)\n+($H580*'fnd base rates'!I$111)\n+($I580*'fnd base rates'!I$112)\n+($J580*'fnd base rates'!I$113)\n+($K580*'fnd base rates'!I$114)\n+($M580*'fnd base rates'!I$116)\n+($N580*'fnd base rates'!I$117)\n+($O580*'fnd base rates'!I$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,9)))\n*$R580","v":451.12},{"$f":"(($D580*'fnd base rates'!J$107)\n+($E580*'fnd base rates'!J$108)\n+($F580*'fnd base rates'!J$109)\n+($G580*'fnd base rates'!J$110)\n+($H580*'fnd base rates'!J$111)\n+($I580*'fnd base rates'!J$112)\n+($J580*'fnd base rates'!J$113)\n+($K580*'fnd base rates'!J$114)\n+($M580*'fnd base rates'!J$116)\n+($N580*'fnd base rates'!J$117)\n+($O580*'fnd base rates'!J$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,10)))\n*$R580","v":607.66},{"$f":"(($D580*'fnd base rates'!K$107)\n+($E580*'fnd base rates'!K$108)\n+($F580*'fnd base rates'!K$109)\n+($G580*'fnd base rates'!K$110)\n+($H580*'fnd base rates'!K$111)\n+($I580*'fnd base rates'!K$112)\n+($J580*'fnd base rates'!K$113)\n+($K580*'fnd base rates'!K$114)\n+($M580*'fnd base rates'!K$116)\n+($N580*'fnd base rates'!K$117)\n+($O580*'fnd base rates'!K$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,11)))\n*$R580","v":1220.4620190000001},{"$f":"(($D580*'fnd base rates'!L$107)\n+($E580*'fnd base rates'!L$108)\n+($F580*'fnd base rates'!L$109)\n+($G580*'fnd base rates'!L$110)\n+($H580*'fnd base rates'!L$111)\n+($I580*'fnd base rates'!L$112)\n+($J580*'fnd base rates'!L$113)\n+($K580*'fnd base rates'!L$114)\n+($M580*'fnd base rates'!L$116)\n+($N580*'fnd base rates'!L$117)\n+($O580*'fnd base rates'!L$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D580*'fnd base rates'!M$107)\n+($E580*'fnd base rates'!M$108)\n+($F580*'fnd base rates'!M$109)\n+($G580*'fnd base rates'!M$110)\n+($H580*'fnd base rates'!M$111)\n+($I580*'fnd base rates'!M$112)\n+($J580*'fnd base rates'!M$113)\n+($K580*'fnd base rates'!M$114)\n+($M580*'fnd base rates'!M$116)\n+($N580*'fnd base rates'!M$117)\n+($O580*'fnd base rates'!M$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,13)))","v":0},12565.341266000001,null,479278159,"479","278","159",1,1,12565.341266000001,12565,-2388,14953,null,null,null,null,null,null,0,null,0]
["479",479278161,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D581","v":0},{"$f":"'fnd enro'!E581","v":0},{"$f":"'fnd enro'!F581","v":0},{"$f":"'fnd enro'!G581","v":0},{"$f":"'fnd enro'!H581","v":4},{"$f":"'fnd enro'!I581","v":5},{"$f":"'fnd enro'!J581","v":0},{"$f":"'fnd enro'!K581","v":0.35370000000000001},{"$f":"'fnd enro'!L581","v":0},{"$f":"'fnd enro'!M581","v":0},{"$f":"'fnd enro'!N581","v":0},{"$f":"'fnd enro'!O581","v":0},{"$f":"'fnd enro'!P581","v":5},{"$f":"'fnd enro'!R581","v":9},1,{"$f":"VALUE('fnd enro'!Q581)","v":8},null,{"$f":"(($D581*'fnd base rates'!C$107)\n+($E581*'fnd base rates'!C$108)\n+($F581*'fnd base rates'!C$109)\n+($G581*'fnd base rates'!C$110)\n+($H581*'fnd base rates'!C$111)\n+($I581*'fnd base rates'!C$112)\n+($J581*'fnd base rates'!C$113)\n+($K581*'fnd base rates'!C$114)\n+($M581*'fnd base rates'!C$116)\n+($N581*'fnd base rates'!C$117)\n+($O581*'fnd base rates'!C$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,3)))\n*$R581","v":5556.6502170000003},{"$f":"(($D581*'fnd base rates'!D$107)\n+($E581*'fnd base rates'!D$108)\n+($F581*'fnd base rates'!D$109)\n+($G581*'fnd base rates'!D$110)\n+($H581*'fnd base rates'!D$111)\n+($I581*'fnd base rates'!D$112)\n+($J581*'fnd base rates'!D$113)\n+($K581*'fnd base rates'!D$114)\n+($M581*'fnd base rates'!D$116)\n+($N581*'fnd base rates'!D$117)\n+($O581*'fnd base rates'!D$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,4)))\n*$R581","v":9299.6},{"$f":"(($D581*'fnd base rates'!E$107)\n+($E581*'fnd base rates'!E$108)\n+($F581*'fnd base rates'!E$109)\n+($G581*'fnd base rates'!E$110)\n+($H581*'fnd base rates'!E$111)\n+($I581*'fnd base rates'!E$112)\n+($J581*'fnd base rates'!E$113)\n+($K581*'fnd base rates'!E$114)\n+($M581*'fnd base rates'!E$116)\n+($N581*'fnd base rates'!E$117)\n+($O581*'fnd base rates'!E$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,5)))\n*$R581","v":60324.317305999997},{"$f":"(($D581*'fnd base rates'!F$107)\n+($E581*'fnd base rates'!F$108)\n+($F581*'fnd base rates'!F$109)\n+($G581*'fnd base rates'!F$110)\n+($H581*'fnd base rates'!F$111)\n+($I581*'fnd base rates'!F$112)\n+($J581*'fnd base rates'!F$113)\n+($K581*'fnd base rates'!F$114)\n+($M581*'fnd base rates'!F$116)\n+($N581*'fnd base rates'!F$117)\n+($O581*'fnd base rates'!F$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,6)))\n*$R581","v":8973.5043340000011},{"$f":"(($D581*'fnd base rates'!G$107)\n+($E581*'fnd base rates'!G$108)\n+($F581*'fnd base rates'!G$109)\n+($G581*'fnd base rates'!G$110)\n+($H581*'fnd base rates'!G$111)\n+($I581*'fnd base rates'!G$112)\n+($J581*'fnd base rates'!G$113)\n+($K581*'fnd base rates'!G$114)\n+($M581*'fnd base rates'!G$116)\n+($N581*'fnd base rates'!G$117)\n+($O581*'fnd base rates'!G$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,7)))\n*$R581","v":2535.0516560000001},{"$f":"(($D581*'fnd base rates'!H$107)\n+($E581*'fnd base rates'!H$108)\n+($F581*'fnd base rates'!H$109)\n+($G581*'fnd base rates'!H$110)\n+($H581*'fnd base rates'!H$111)\n+($I581*'fnd base rates'!H$112)\n+($J581*'fnd base rates'!H$113)\n+($K581*'fnd base rates'!H$114)\n+($M581*'fnd base rates'!H$116)\n+($N581*'fnd base rates'!H$117)\n+($O581*'fnd base rates'!H$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,8)))","v":6751.0917399999998},{"$f":"(($D581*'fnd base rates'!I$107)\n+($E581*'fnd base rates'!I$108)\n+($F581*'fnd base rates'!I$109)\n+($G581*'fnd base rates'!I$110)\n+($H581*'fnd base rates'!I$111)\n+($I581*'fnd base rates'!I$112)\n+($J581*'fnd base rates'!I$113)\n+($K581*'fnd base rates'!I$114)\n+($M581*'fnd base rates'!I$116)\n+($N581*'fnd base rates'!I$117)\n+($O581*'fnd base rates'!I$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,9)))\n*$R581","v":4682.46},{"$f":"(($D581*'fnd base rates'!J$107)\n+($E581*'fnd base rates'!J$108)\n+($F581*'fnd base rates'!J$109)\n+($G581*'fnd base rates'!J$110)\n+($H581*'fnd base rates'!J$111)\n+($I581*'fnd base rates'!J$112)\n+($J581*'fnd base rates'!J$113)\n+($K581*'fnd base rates'!J$114)\n+($M581*'fnd base rates'!J$116)\n+($N581*'fnd base rates'!J$117)\n+($O581*'fnd base rates'!J$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,10)))\n*$R581","v":8214.6299999999992},{"$f":"(($D581*'fnd base rates'!K$107)\n+($E581*'fnd base rates'!K$108)\n+($F581*'fnd base rates'!K$109)\n+($G581*'fnd base rates'!K$110)\n+($H581*'fnd base rates'!K$111)\n+($I581*'fnd base rates'!K$112)\n+($J581*'fnd base rates'!K$113)\n+($K581*'fnd base rates'!K$114)\n+($M581*'fnd base rates'!K$116)\n+($N581*'fnd base rates'!K$117)\n+($O581*'fnd base rates'!K$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,11)))\n*$R581","v":11120.118171},{"$f":"(($D581*'fnd base rates'!L$107)\n+($E581*'fnd base rates'!L$108)\n+($F581*'fnd base rates'!L$109)\n+($G581*'fnd base rates'!L$110)\n+($H581*'fnd base rates'!L$111)\n+($I581*'fnd base rates'!L$112)\n+($J581*'fnd base rates'!L$113)\n+($K581*'fnd base rates'!L$114)\n+($M581*'fnd base rates'!L$116)\n+($N581*'fnd base rates'!L$117)\n+($O581*'fnd base rates'!L$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,12)))","v":19409.847969999999},{"$f":"(($D581*'fnd base rates'!M$107)\n+($E581*'fnd base rates'!M$108)\n+($F581*'fnd base rates'!M$109)\n+($G581*'fnd base rates'!M$110)\n+($H581*'fnd base rates'!M$111)\n+($I581*'fnd base rates'!M$112)\n+($J581*'fnd base rates'!M$113)\n+($K581*'fnd base rates'!M$114)\n+($M581*'fnd base rates'!M$116)\n+($N581*'fnd base rates'!M$117)\n+($O581*'fnd base rates'!M$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,13)))","v":0},136867.27139400001,null,479278161,"479","278","161",1,9,136867.27139400001,15207,498,14709,null,null,null,null,null,null,0,null,0]
["479",479278191,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D582","v":0},{"$f":"'fnd enro'!E582","v":0},{"$f":"'fnd enro'!F582","v":0},{"$f":"'fnd enro'!G582","v":0},{"$f":"'fnd enro'!H582","v":0},{"$f":"'fnd enro'!I582","v":1},{"$f":"'fnd enro'!J582","v":0},{"$f":"'fnd enro'!K582","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L582","v":0},{"$f":"'fnd enro'!M582","v":0},{"$f":"'fnd enro'!N582","v":0},{"$f":"'fnd enro'!O582","v":0},{"$f":"'fnd enro'!P582","v":0},{"$f":"'fnd enro'!R582","v":1},1,{"$f":"VALUE('fnd enro'!Q582)","v":8},null,{"$f":"(($D582*'fnd base rates'!C$107)\n+($E582*'fnd base rates'!C$108)\n+($F582*'fnd base rates'!C$109)\n+($G582*'fnd base rates'!C$110)\n+($H582*'fnd base rates'!C$111)\n+($I582*'fnd base rates'!C$112)\n+($J582*'fnd base rates'!C$113)\n+($K582*'fnd base rates'!C$114)\n+($M582*'fnd base rates'!C$116)\n+($N582*'fnd base rates'!C$117)\n+($O582*'fnd base rates'!C$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,3)))\n*$R582","v":570.33891299999993},{"$f":"(($D582*'fnd base rates'!D$107)\n+($E582*'fnd base rates'!D$108)\n+($F582*'fnd base rates'!D$109)\n+($G582*'fnd base rates'!D$110)\n+($H582*'fnd base rates'!D$111)\n+($I582*'fnd base rates'!D$112)\n+($J582*'fnd base rates'!D$113)\n+($K582*'fnd base rates'!D$114)\n+($M582*'fnd base rates'!D$116)\n+($N582*'fnd base rates'!D$117)\n+($O582*'fnd base rates'!D$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,4)))\n*$R582","v":810.3},{"$f":"(($D582*'fnd base rates'!E$107)\n+($E582*'fnd base rates'!E$108)\n+($F582*'fnd base rates'!E$109)\n+($G582*'fnd base rates'!E$110)\n+($H582*'fnd base rates'!E$111)\n+($I582*'fnd base rates'!E$112)\n+($J582*'fnd base rates'!E$113)\n+($K582*'fnd base rates'!E$114)\n+($M582*'fnd base rates'!E$116)\n+($N582*'fnd base rates'!E$117)\n+($O582*'fnd base rates'!E$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,5)))\n*$R582","v":5209.7030340000001},{"$f":"(($D582*'fnd base rates'!F$107)\n+($E582*'fnd base rates'!F$108)\n+($F582*'fnd base rates'!F$109)\n+($G582*'fnd base rates'!F$110)\n+($H582*'fnd base rates'!F$111)\n+($I582*'fnd base rates'!F$112)\n+($J582*'fnd base rates'!F$113)\n+($K582*'fnd base rates'!F$114)\n+($M582*'fnd base rates'!F$116)\n+($N582*'fnd base rates'!F$117)\n+($O582*'fnd base rates'!F$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,6)))\n*$R582","v":945.98492600000009},{"$f":"(($D582*'fnd base rates'!G$107)\n+($E582*'fnd base rates'!G$108)\n+($F582*'fnd base rates'!G$109)\n+($G582*'fnd base rates'!G$110)\n+($H582*'fnd base rates'!G$111)\n+($I582*'fnd base rates'!G$112)\n+($J582*'fnd base rates'!G$113)\n+($K582*'fnd base rates'!G$114)\n+($M582*'fnd base rates'!G$116)\n+($N582*'fnd base rates'!G$117)\n+($O582*'fnd base rates'!G$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,7)))\n*$R582","v":173.92018400000001},{"$f":"(($D582*'fnd base rates'!H$107)\n+($E582*'fnd base rates'!H$108)\n+($F582*'fnd base rates'!H$109)\n+($G582*'fnd base rates'!H$110)\n+($H582*'fnd base rates'!H$111)\n+($I582*'fnd base rates'!H$112)\n+($J582*'fnd base rates'!H$113)\n+($K582*'fnd base rates'!H$114)\n+($M582*'fnd base rates'!H$116)\n+($N582*'fnd base rates'!H$117)\n+($O582*'fnd base rates'!H$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D582*'fnd base rates'!I$107)\n+($E582*'fnd base rates'!I$108)\n+($F582*'fnd base rates'!I$109)\n+($G582*'fnd base rates'!I$110)\n+($H582*'fnd base rates'!I$111)\n+($I582*'fnd base rates'!I$112)\n+($J582*'fnd base rates'!I$113)\n+($K582*'fnd base rates'!I$114)\n+($M582*'fnd base rates'!I$116)\n+($N582*'fnd base rates'!I$117)\n+($O582*'fnd base rates'!I$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,9)))\n*$R582","v":451.12},{"$f":"(($D582*'fnd base rates'!J$107)\n+($E582*'fnd base rates'!J$108)\n+($F582*'fnd base rates'!J$109)\n+($G582*'fnd base rates'!J$110)\n+($H582*'fnd base rates'!J$111)\n+($I582*'fnd base rates'!J$112)\n+($J582*'fnd base rates'!J$113)\n+($K582*'fnd base rates'!J$114)\n+($M582*'fnd base rates'!J$116)\n+($N582*'fnd base rates'!J$117)\n+($O582*'fnd base rates'!J$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,10)))\n*$R582","v":607.66},{"$f":"(($D582*'fnd base rates'!K$107)\n+($E582*'fnd base rates'!K$108)\n+($F582*'fnd base rates'!K$109)\n+($G582*'fnd base rates'!K$110)\n+($H582*'fnd base rates'!K$111)\n+($I582*'fnd base rates'!K$112)\n+($J582*'fnd base rates'!K$113)\n+($K582*'fnd base rates'!K$114)\n+($M582*'fnd base rates'!K$116)\n+($N582*'fnd base rates'!K$117)\n+($O582*'fnd base rates'!K$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,11)))\n*$R582","v":1220.4620190000001},{"$f":"(($D582*'fnd base rates'!L$107)\n+($E582*'fnd base rates'!L$108)\n+($F582*'fnd base rates'!L$109)\n+($G582*'fnd base rates'!L$110)\n+($H582*'fnd base rates'!L$111)\n+($I582*'fnd base rates'!L$112)\n+($J582*'fnd base rates'!L$113)\n+($K582*'fnd base rates'!L$114)\n+($M582*'fnd base rates'!L$116)\n+($N582*'fnd base rates'!L$117)\n+($O582*'fnd base rates'!L$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D582*'fnd base rates'!M$107)\n+($E582*'fnd base rates'!M$108)\n+($F582*'fnd base rates'!M$109)\n+($G582*'fnd base rates'!M$110)\n+($H582*'fnd base rates'!M$111)\n+($I582*'fnd base rates'!M$112)\n+($J582*'fnd base rates'!M$113)\n+($K582*'fnd base rates'!M$114)\n+($M582*'fnd base rates'!M$116)\n+($N582*'fnd base rates'!M$117)\n+($O582*'fnd base rates'!M$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,13)))","v":0},12565.341266000001,null,479278191,"479","278","191",1,1,12565.341266000001,12565,-3048,15613,null,null,null,null,null,null,0,null,0]
["479",479278210,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D583","v":0},{"$f":"'fnd enro'!E583","v":0},{"$f":"'fnd enro'!F583","v":0},{"$f":"'fnd enro'!G583","v":0},{"$f":"'fnd enro'!H583","v":12},{"$f":"'fnd enro'!I583","v":14},{"$f":"'fnd enro'!J583","v":0},{"$f":"'fnd enro'!K583","v":1.0218},{"$f":"'fnd enro'!L583","v":0},{"$f":"'fnd enro'!M583","v":0},{"$f":"'fnd enro'!N583","v":0},{"$f":"'fnd enro'!O583","v":1},{"$f":"'fnd enro'!P583","v":8},{"$f":"'fnd enro'!R583","v":26},1,{"$f":"VALUE('fnd enro'!Q583)","v":6},null,{"$f":"(($D583*'fnd base rates'!C$107)\n+($E583*'fnd base rates'!C$108)\n+($F583*'fnd base rates'!C$109)\n+($G583*'fnd base rates'!C$110)\n+($H583*'fnd base rates'!C$111)\n+($I583*'fnd base rates'!C$112)\n+($J583*'fnd base rates'!C$113)\n+($K583*'fnd base rates'!C$114)\n+($M583*'fnd base rates'!C$116)\n+($N583*'fnd base rates'!C$117)\n+($O583*'fnd base rates'!C$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,3)))\n*$R583","v":15537.511737999997},{"$f":"(($D583*'fnd base rates'!D$107)\n+($E583*'fnd base rates'!D$108)\n+($F583*'fnd base rates'!D$109)\n+($G583*'fnd base rates'!D$110)\n+($H583*'fnd base rates'!D$111)\n+($I583*'fnd base rates'!D$112)\n+($J583*'fnd base rates'!D$113)\n+($K583*'fnd base rates'!D$114)\n+($M583*'fnd base rates'!D$116)\n+($N583*'fnd base rates'!D$117)\n+($O583*'fnd base rates'!D$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,4)))\n*$R583","v":24047.029999999995},{"$f":"(($D583*'fnd base rates'!E$107)\n+($E583*'fnd base rates'!E$108)\n+($F583*'fnd base rates'!E$109)\n+($G583*'fnd base rates'!E$110)\n+($H583*'fnd base rates'!E$111)\n+($I583*'fnd base rates'!E$112)\n+($J583*'fnd base rates'!E$113)\n+($K583*'fnd base rates'!E$114)\n+($M583*'fnd base rates'!E$116)\n+($N583*'fnd base rates'!E$117)\n+($O583*'fnd base rates'!E$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,5)))\n*$R583","v":145459.21888399997},{"$f":"(($D583*'fnd base rates'!F$107)\n+($E583*'fnd base rates'!F$108)\n+($F583*'fnd base rates'!F$109)\n+($G583*'fnd base rates'!F$110)\n+($H583*'fnd base rates'!F$111)\n+($I583*'fnd base rates'!F$112)\n+($J583*'fnd base rates'!F$113)\n+($K583*'fnd base rates'!F$114)\n+($M583*'fnd base rates'!F$116)\n+($N583*'fnd base rates'!F$117)\n+($O583*'fnd base rates'!F$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,6)))\n*$R583","v":26196.398076000001},{"$f":"(($D583*'fnd base rates'!G$107)\n+($E583*'fnd base rates'!G$108)\n+($F583*'fnd base rates'!G$109)\n+($G583*'fnd base rates'!G$110)\n+($H583*'fnd base rates'!G$111)\n+($I583*'fnd base rates'!G$112)\n+($J583*'fnd base rates'!G$113)\n+($K583*'fnd base rates'!G$114)\n+($M583*'fnd base rates'!G$116)\n+($N583*'fnd base rates'!G$117)\n+($O583*'fnd base rates'!G$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,7)))\n*$R583","v":5949.1047840000001},{"$f":"(($D583*'fnd base rates'!H$107)\n+($E583*'fnd base rates'!H$108)\n+($F583*'fnd base rates'!H$109)\n+($G583*'fnd base rates'!H$110)\n+($H583*'fnd base rates'!H$111)\n+($I583*'fnd base rates'!H$112)\n+($J583*'fnd base rates'!H$113)\n+($K583*'fnd base rates'!H$114)\n+($M583*'fnd base rates'!H$116)\n+($N583*'fnd base rates'!H$117)\n+($O583*'fnd base rates'!H$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,8)))","v":19297.408360000001},{"$f":"(($D583*'fnd base rates'!I$107)\n+($E583*'fnd base rates'!I$108)\n+($F583*'fnd base rates'!I$109)\n+($G583*'fnd base rates'!I$110)\n+($H583*'fnd base rates'!I$111)\n+($I583*'fnd base rates'!I$112)\n+($J583*'fnd base rates'!I$113)\n+($K583*'fnd base rates'!I$114)\n+($M583*'fnd base rates'!I$116)\n+($N583*'fnd base rates'!I$117)\n+($O583*'fnd base rates'!I$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,9)))\n*$R583","v":12401.36},{"$f":"(($D583*'fnd base rates'!J$107)\n+($E583*'fnd base rates'!J$108)\n+($F583*'fnd base rates'!J$109)\n+($G583*'fnd base rates'!J$110)\n+($H583*'fnd base rates'!J$111)\n+($I583*'fnd base rates'!J$112)\n+($J583*'fnd base rates'!J$113)\n+($K583*'fnd base rates'!J$114)\n+($M583*'fnd base rates'!J$116)\n+($N583*'fnd base rates'!J$117)\n+($O583*'fnd base rates'!J$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,10)))\n*$R583","v":17364.86},{"$f":"(($D583*'fnd base rates'!K$107)\n+($E583*'fnd base rates'!K$108)\n+($F583*'fnd base rates'!K$109)\n+($G583*'fnd base rates'!K$110)\n+($H583*'fnd base rates'!K$111)\n+($I583*'fnd base rates'!K$112)\n+($J583*'fnd base rates'!K$113)\n+($K583*'fnd base rates'!K$114)\n+($M583*'fnd base rates'!K$116)\n+($N583*'fnd base rates'!K$117)\n+($O583*'fnd base rates'!K$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,11)))\n*$R583","v":32520.232494},{"$f":"(($D583*'fnd base rates'!L$107)\n+($E583*'fnd base rates'!L$108)\n+($F583*'fnd base rates'!L$109)\n+($G583*'fnd base rates'!L$110)\n+($H583*'fnd base rates'!L$111)\n+($I583*'fnd base rates'!L$112)\n+($J583*'fnd base rates'!L$113)\n+($K583*'fnd base rates'!L$114)\n+($M583*'fnd base rates'!L$116)\n+($N583*'fnd base rates'!L$117)\n+($O583*'fnd base rates'!L$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,12)))","v":51452.548580000002},{"$f":"(($D583*'fnd base rates'!M$107)\n+($E583*'fnd base rates'!M$108)\n+($F583*'fnd base rates'!M$109)\n+($G583*'fnd base rates'!M$110)\n+($H583*'fnd base rates'!M$111)\n+($I583*'fnd base rates'!M$112)\n+($J583*'fnd base rates'!M$113)\n+($K583*'fnd base rates'!M$114)\n+($M583*'fnd base rates'!M$116)\n+($N583*'fnd base rates'!M$117)\n+($O583*'fnd base rates'!M$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,13)))","v":0},350225.67291599995,null,479278210,"479","278","210",1,26,350225.67291599995,13470,-2393,15863,null,null,null,null,null,null,0,null,0]
["479",479278227,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D584","v":0},{"$f":"'fnd enro'!E584","v":0},{"$f":"'fnd enro'!F584","v":0},{"$f":"'fnd enro'!G584","v":0},{"$f":"'fnd enro'!H584","v":0},{"$f":"'fnd enro'!I584","v":3},{"$f":"'fnd enro'!J584","v":0},{"$f":"'fnd enro'!K584","v":0.1179},{"$f":"'fnd enro'!L584","v":0},{"$f":"'fnd enro'!M584","v":0},{"$f":"'fnd enro'!N584","v":0},{"$f":"'fnd enro'!O584","v":0},{"$f":"'fnd enro'!P584","v":1},{"$f":"'fnd enro'!R584","v":3},1,{"$f":"VALUE('fnd enro'!Q584)","v":10},null,{"$f":"(($D584*'fnd base rates'!C$107)\n+($E584*'fnd base rates'!C$108)\n+($F584*'fnd base rates'!C$109)\n+($G584*'fnd base rates'!C$110)\n+($H584*'fnd base rates'!C$111)\n+($I584*'fnd base rates'!C$112)\n+($J584*'fnd base rates'!C$113)\n+($K584*'fnd base rates'!C$114)\n+($M584*'fnd base rates'!C$116)\n+($N584*'fnd base rates'!C$117)\n+($O584*'fnd base rates'!C$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,3)))\n*$R584","v":1807.6967389999998},{"$f":"(($D584*'fnd base rates'!D$107)\n+($E584*'fnd base rates'!D$108)\n+($F584*'fnd base rates'!D$109)\n+($G584*'fnd base rates'!D$110)\n+($H584*'fnd base rates'!D$111)\n+($I584*'fnd base rates'!D$112)\n+($J584*'fnd base rates'!D$113)\n+($K584*'fnd base rates'!D$114)\n+($M584*'fnd base rates'!D$116)\n+($N584*'fnd base rates'!D$117)\n+($O584*'fnd base rates'!D$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,4)))\n*$R584","v":2888.9999999999995},{"$f":"(($D584*'fnd base rates'!E$107)\n+($E584*'fnd base rates'!E$108)\n+($F584*'fnd base rates'!E$109)\n+($G584*'fnd base rates'!E$110)\n+($H584*'fnd base rates'!E$111)\n+($I584*'fnd base rates'!E$112)\n+($J584*'fnd base rates'!E$113)\n+($K584*'fnd base rates'!E$114)\n+($M584*'fnd base rates'!E$116)\n+($N584*'fnd base rates'!E$117)\n+($O584*'fnd base rates'!E$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,5)))\n*$R584","v":20101.039101999999},{"$f":"(($D584*'fnd base rates'!F$107)\n+($E584*'fnd base rates'!F$108)\n+($F584*'fnd base rates'!F$109)\n+($G584*'fnd base rates'!F$110)\n+($H584*'fnd base rates'!F$111)\n+($I584*'fnd base rates'!F$112)\n+($J584*'fnd base rates'!F$113)\n+($K584*'fnd base rates'!F$114)\n+($M584*'fnd base rates'!F$116)\n+($N584*'fnd base rates'!F$117)\n+($O584*'fnd base rates'!F$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,6)))\n*$R584","v":2837.9547780000003},{"$f":"(($D584*'fnd base rates'!G$107)\n+($E584*'fnd base rates'!G$108)\n+($F584*'fnd base rates'!G$109)\n+($G584*'fnd base rates'!G$110)\n+($H584*'fnd base rates'!G$111)\n+($I584*'fnd base rates'!G$112)\n+($J584*'fnd base rates'!G$113)\n+($K584*'fnd base rates'!G$114)\n+($M584*'fnd base rates'!G$116)\n+($N584*'fnd base rates'!G$117)\n+($O584*'fnd base rates'!G$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,7)))\n*$R584","v":738.71055200000001},{"$f":"(($D584*'fnd base rates'!H$107)\n+($E584*'fnd base rates'!H$108)\n+($F584*'fnd base rates'!H$109)\n+($G584*'fnd base rates'!H$110)\n+($H584*'fnd base rates'!H$111)\n+($I584*'fnd base rates'!H$112)\n+($J584*'fnd base rates'!H$113)\n+($K584*'fnd base rates'!H$114)\n+($M584*'fnd base rates'!H$116)\n+($N584*'fnd base rates'!H$117)\n+($O584*'fnd base rates'!H$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,8)))","v":2665.2405800000001},{"$f":"(($D584*'fnd base rates'!I$107)\n+($E584*'fnd base rates'!I$108)\n+($F584*'fnd base rates'!I$109)\n+($G584*'fnd base rates'!I$110)\n+($H584*'fnd base rates'!I$111)\n+($I584*'fnd base rates'!I$112)\n+($J584*'fnd base rates'!I$113)\n+($K584*'fnd base rates'!I$114)\n+($M584*'fnd base rates'!I$116)\n+($N584*'fnd base rates'!I$117)\n+($O584*'fnd base rates'!I$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,9)))\n*$R584","v":1534.44},{"$f":"(($D584*'fnd base rates'!J$107)\n+($E584*'fnd base rates'!J$108)\n+($F584*'fnd base rates'!J$109)\n+($G584*'fnd base rates'!J$110)\n+($H584*'fnd base rates'!J$111)\n+($I584*'fnd base rates'!J$112)\n+($J584*'fnd base rates'!J$113)\n+($K584*'fnd base rates'!J$114)\n+($M584*'fnd base rates'!J$116)\n+($N584*'fnd base rates'!J$117)\n+($O584*'fnd base rates'!J$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,10)))\n*$R584","v":2763.9300000000003},{"$f":"(($D584*'fnd base rates'!K$107)\n+($E584*'fnd base rates'!K$108)\n+($F584*'fnd base rates'!K$109)\n+($G584*'fnd base rates'!K$110)\n+($H584*'fnd base rates'!K$111)\n+($I584*'fnd base rates'!K$112)\n+($J584*'fnd base rates'!K$113)\n+($K584*'fnd base rates'!K$114)\n+($M584*'fnd base rates'!K$116)\n+($N584*'fnd base rates'!K$117)\n+($O584*'fnd base rates'!K$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,11)))\n*$R584","v":3661.3860570000002},{"$f":"(($D584*'fnd base rates'!L$107)\n+($E584*'fnd base rates'!L$108)\n+($F584*'fnd base rates'!L$109)\n+($G584*'fnd base rates'!L$110)\n+($H584*'fnd base rates'!L$111)\n+($I584*'fnd base rates'!L$112)\n+($J584*'fnd base rates'!L$113)\n+($K584*'fnd base rates'!L$114)\n+($M584*'fnd base rates'!L$116)\n+($N584*'fnd base rates'!L$117)\n+($O584*'fnd base rates'!L$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,12)))","v":5860.2159900000006},{"$f":"(($D584*'fnd base rates'!M$107)\n+($E584*'fnd base rates'!M$108)\n+($F584*'fnd base rates'!M$109)\n+($G584*'fnd base rates'!M$110)\n+($H584*'fnd base rates'!M$111)\n+($I584*'fnd base rates'!M$112)\n+($J584*'fnd base rates'!M$113)\n+($K584*'fnd base rates'!M$114)\n+($M584*'fnd base rates'!M$116)\n+($N584*'fnd base rates'!M$117)\n+($O584*'fnd base rates'!M$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,13)))","v":0},44859.613798000006,null,479278227,"479","278","227",1,3,44859.613798000006,14953,2388,12565,null,null,null,null,null,null,0,null,0]
["479",479278278,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D585","v":0},{"$f":"'fnd enro'!E585","v":0},{"$f":"'fnd enro'!F585","v":0},{"$f":"'fnd enro'!G585","v":0},{"$f":"'fnd enro'!H585","v":24},{"$f":"'fnd enro'!I585","v":36},{"$f":"'fnd enro'!J585","v":0},{"$f":"'fnd enro'!K585","v":2.3580000000000001},{"$f":"'fnd enro'!L585","v":0},{"$f":"'fnd enro'!M585","v":0},{"$f":"'fnd enro'!N585","v":0},{"$f":"'fnd enro'!O585","v":0},{"$f":"'fnd enro'!P585","v":20},{"$f":"'fnd enro'!R585","v":60},1,{"$f":"VALUE('fnd enro'!Q585)","v":7},null,{"$f":"(($D585*'fnd base rates'!C$107)\n+($E585*'fnd base rates'!C$108)\n+($F585*'fnd base rates'!C$109)\n+($G585*'fnd base rates'!C$110)\n+($H585*'fnd base rates'!C$111)\n+($I585*'fnd base rates'!C$112)\n+($J585*'fnd base rates'!C$113)\n+($K585*'fnd base rates'!C$114)\n+($M585*'fnd base rates'!C$116)\n+($N585*'fnd base rates'!C$117)\n+($O585*'fnd base rates'!C$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,3)))\n*$R585","v":35794.934779999996},{"$f":"(($D585*'fnd base rates'!D$107)\n+($E585*'fnd base rates'!D$108)\n+($F585*'fnd base rates'!D$109)\n+($G585*'fnd base rates'!D$110)\n+($H585*'fnd base rates'!D$111)\n+($I585*'fnd base rates'!D$112)\n+($J585*'fnd base rates'!D$113)\n+($K585*'fnd base rates'!D$114)\n+($M585*'fnd base rates'!D$116)\n+($N585*'fnd base rates'!D$117)\n+($O585*'fnd base rates'!D$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,4)))\n*$R585","v":56078.400000000001},{"$f":"(($D585*'fnd base rates'!E$107)\n+($E585*'fnd base rates'!E$108)\n+($F585*'fnd base rates'!E$109)\n+($G585*'fnd base rates'!E$110)\n+($H585*'fnd base rates'!E$111)\n+($I585*'fnd base rates'!E$112)\n+($J585*'fnd base rates'!E$113)\n+($K585*'fnd base rates'!E$114)\n+($M585*'fnd base rates'!E$116)\n+($N585*'fnd base rates'!E$117)\n+($O585*'fnd base rates'!E$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,5)))\n*$R585","v":348484.82204},{"$f":"(($D585*'fnd base rates'!F$107)\n+($E585*'fnd base rates'!F$108)\n+($F585*'fnd base rates'!F$109)\n+($G585*'fnd base rates'!F$110)\n+($H585*'fnd base rates'!F$111)\n+($I585*'fnd base rates'!F$112)\n+($J585*'fnd base rates'!F$113)\n+($K585*'fnd base rates'!F$114)\n+($M585*'fnd base rates'!F$116)\n+($N585*'fnd base rates'!F$117)\n+($O585*'fnd base rates'!F$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,6)))\n*$R585","v":59516.935559999998},{"$f":"(($D585*'fnd base rates'!G$107)\n+($E585*'fnd base rates'!G$108)\n+($F585*'fnd base rates'!G$109)\n+($G585*'fnd base rates'!G$110)\n+($H585*'fnd base rates'!G$111)\n+($I585*'fnd base rates'!G$112)\n+($J585*'fnd base rates'!G$113)\n+($K585*'fnd base rates'!G$114)\n+($M585*'fnd base rates'!G$116)\n+($N585*'fnd base rates'!G$117)\n+($O585*'fnd base rates'!G$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,7)))\n*$R585","v":14084.331040000001},{"$f":"(($D585*'fnd base rates'!H$107)\n+($E585*'fnd base rates'!H$108)\n+($F585*'fnd base rates'!H$109)\n+($G585*'fnd base rates'!H$110)\n+($H585*'fnd base rates'!H$111)\n+($I585*'fnd base rates'!H$112)\n+($J585*'fnd base rates'!H$113)\n+($K585*'fnd base rates'!H$114)\n+($M585*'fnd base rates'!H$116)\n+($N585*'fnd base rates'!H$117)\n+($O585*'fnd base rates'!H$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,8)))","v":45437.611599999997},{"$f":"(($D585*'fnd base rates'!I$107)\n+($E585*'fnd base rates'!I$108)\n+($F585*'fnd base rates'!I$109)\n+($G585*'fnd base rates'!I$110)\n+($H585*'fnd base rates'!I$111)\n+($I585*'fnd base rates'!I$112)\n+($J585*'fnd base rates'!I$113)\n+($K585*'fnd base rates'!I$114)\n+($M585*'fnd base rates'!I$116)\n+($N585*'fnd base rates'!I$117)\n+($O585*'fnd base rates'!I$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,9)))\n*$R585","v":28990.68},{"$f":"(($D585*'fnd base rates'!J$107)\n+($E585*'fnd base rates'!J$108)\n+($F585*'fnd base rates'!J$109)\n+($G585*'fnd base rates'!J$110)\n+($H585*'fnd base rates'!J$111)\n+($I585*'fnd base rates'!J$112)\n+($J585*'fnd base rates'!J$113)\n+($K585*'fnd base rates'!J$114)\n+($M585*'fnd base rates'!J$116)\n+($N585*'fnd base rates'!J$117)\n+($O585*'fnd base rates'!J$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,10)))\n*$R585","v":43524.44},{"$f":"(($D585*'fnd base rates'!K$107)\n+($E585*'fnd base rates'!K$108)\n+($F585*'fnd base rates'!K$109)\n+($G585*'fnd base rates'!K$110)\n+($H585*'fnd base rates'!K$111)\n+($I585*'fnd base rates'!K$112)\n+($J585*'fnd base rates'!K$113)\n+($K585*'fnd base rates'!K$114)\n+($M585*'fnd base rates'!K$116)\n+($N585*'fnd base rates'!K$117)\n+($O585*'fnd base rates'!K$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,11)))\n*$R585","v":74043.481140000004},{"$f":"(($D585*'fnd base rates'!L$107)\n+($E585*'fnd base rates'!L$108)\n+($F585*'fnd base rates'!L$109)\n+($G585*'fnd base rates'!L$110)\n+($H585*'fnd base rates'!L$111)\n+($I585*'fnd base rates'!L$112)\n+($J585*'fnd base rates'!L$113)\n+($K585*'fnd base rates'!L$114)\n+($M585*'fnd base rates'!L$116)\n+($N585*'fnd base rates'!L$117)\n+($O585*'fnd base rates'!L$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,12)))","v":119004.0398},{"$f":"(($D585*'fnd base rates'!M$107)\n+($E585*'fnd base rates'!M$108)\n+($F585*'fnd base rates'!M$109)\n+($G585*'fnd base rates'!M$110)\n+($H585*'fnd base rates'!M$111)\n+($I585*'fnd base rates'!M$112)\n+($J585*'fnd base rates'!M$113)\n+($K585*'fnd base rates'!M$114)\n+($M585*'fnd base rates'!M$116)\n+($N585*'fnd base rates'!M$117)\n+($O585*'fnd base rates'!M$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,13)))","v":0},824959.67596000026,null,479278278,"479","278","278",1,60,824959.67596000026,13749,-1458,15207,null,null,null,null,null,null,0,null,0]
["479",479278281,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D586","v":0},{"$f":"'fnd enro'!E586","v":0},{"$f":"'fnd enro'!F586","v":0},{"$f":"'fnd enro'!G586","v":0},{"$f":"'fnd enro'!H586","v":22},{"$f":"'fnd enro'!I586","v":45},{"$f":"'fnd enro'!J586","v":0},{"$f":"'fnd enro'!K586","v":2.6331000000000002},{"$f":"'fnd enro'!L586","v":0},{"$f":"'fnd enro'!M586","v":0},{"$f":"'fnd enro'!N586","v":0},{"$f":"'fnd enro'!O586","v":1},{"$f":"'fnd enro'!P586","v":51},{"$f":"'fnd enro'!R586","v":67},1,{"$f":"VALUE('fnd enro'!Q586)","v":12},null,{"$f":"(($D586*'fnd base rates'!C$107)\n+($E586*'fnd base rates'!C$108)\n+($F586*'fnd base rates'!C$109)\n+($G586*'fnd base rates'!C$110)\n+($H586*'fnd base rates'!C$111)\n+($I586*'fnd base rates'!C$112)\n+($J586*'fnd base rates'!C$113)\n+($K586*'fnd base rates'!C$114)\n+($M586*'fnd base rates'!C$116)\n+($N586*'fnd base rates'!C$117)\n+($O586*'fnd base rates'!C$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,3)))\n*$R586","v":44200.407170999999},{"$f":"(($D586*'fnd base rates'!D$107)\n+($E586*'fnd base rates'!D$108)\n+($F586*'fnd base rates'!D$109)\n+($G586*'fnd base rates'!D$110)\n+($H586*'fnd base rates'!D$111)\n+($I586*'fnd base rates'!D$112)\n+($J586*'fnd base rates'!D$113)\n+($K586*'fnd base rates'!D$114)\n+($M586*'fnd base rates'!D$116)\n+($N586*'fnd base rates'!D$117)\n+($O586*'fnd base rates'!D$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,4)))\n*$R586","v":82279.94},{"$f":"(($D586*'fnd base rates'!E$107)\n+($E586*'fnd base rates'!E$108)\n+($F586*'fnd base rates'!E$109)\n+($G586*'fnd base rates'!E$110)\n+($H586*'fnd base rates'!E$111)\n+($I586*'fnd base rates'!E$112)\n+($J586*'fnd base rates'!E$113)\n+($K586*'fnd base rates'!E$114)\n+($M586*'fnd base rates'!E$116)\n+($N586*'fnd base rates'!E$117)\n+($O586*'fnd base rates'!E$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,5)))\n*$R586","v":587821.22327800002},{"$f":"(($D586*'fnd base rates'!F$107)\n+($E586*'fnd base rates'!F$108)\n+($F586*'fnd base rates'!F$109)\n+($G586*'fnd base rates'!F$110)\n+($H586*'fnd base rates'!F$111)\n+($I586*'fnd base rates'!F$112)\n+($J586*'fnd base rates'!F$113)\n+($K586*'fnd base rates'!F$114)\n+($M586*'fnd base rates'!F$116)\n+($N586*'fnd base rates'!F$117)\n+($O586*'fnd base rates'!F$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,6)))\n*$R586","v":66130.880042000004},{"$f":"(($D586*'fnd base rates'!G$107)\n+($E586*'fnd base rates'!G$108)\n+($F586*'fnd base rates'!G$109)\n+($G586*'fnd base rates'!G$110)\n+($H586*'fnd base rates'!G$111)\n+($I586*'fnd base rates'!G$112)\n+($J586*'fnd base rates'!G$113)\n+($K586*'fnd base rates'!G$114)\n+($M586*'fnd base rates'!G$116)\n+($N586*'fnd base rates'!G$117)\n+($O586*'fnd base rates'!G$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,7)))\n*$R586","v":24972.642328000002},{"$f":"(($D586*'fnd base rates'!H$107)\n+($E586*'fnd base rates'!H$108)\n+($F586*'fnd base rates'!H$109)\n+($G586*'fnd base rates'!H$110)\n+($H586*'fnd base rates'!H$111)\n+($I586*'fnd base rates'!H$112)\n+($J586*'fnd base rates'!H$113)\n+($K586*'fnd base rates'!H$114)\n+($M586*'fnd base rates'!H$116)\n+($N586*'fnd base rates'!H$117)\n+($O586*'fnd base rates'!H$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,8)))","v":53857.099619999994},{"$f":"(($D586*'fnd base rates'!I$107)\n+($E586*'fnd base rates'!I$108)\n+($F586*'fnd base rates'!I$109)\n+($G586*'fnd base rates'!I$110)\n+($H586*'fnd base rates'!I$111)\n+($I586*'fnd base rates'!I$112)\n+($J586*'fnd base rates'!I$113)\n+($K586*'fnd base rates'!I$114)\n+($M586*'fnd base rates'!I$116)\n+($N586*'fnd base rates'!I$117)\n+($O586*'fnd base rates'!I$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,9)))\n*$R586","v":40356.280000000006},{"$f":"(($D586*'fnd base rates'!J$107)\n+($E586*'fnd base rates'!J$108)\n+($F586*'fnd base rates'!J$109)\n+($G586*'fnd base rates'!J$110)\n+($H586*'fnd base rates'!J$111)\n+($I586*'fnd base rates'!J$112)\n+($J586*'fnd base rates'!J$113)\n+($K586*'fnd base rates'!J$114)\n+($M586*'fnd base rates'!J$116)\n+($N586*'fnd base rates'!J$117)\n+($O586*'fnd base rates'!J$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,10)))\n*$R586","v":90209.69},{"$f":"(($D586*'fnd base rates'!K$107)\n+($E586*'fnd base rates'!K$108)\n+($F586*'fnd base rates'!K$109)\n+($G586*'fnd base rates'!K$110)\n+($H586*'fnd base rates'!K$111)\n+($I586*'fnd base rates'!K$112)\n+($J586*'fnd base rates'!K$113)\n+($K586*'fnd base rates'!K$114)\n+($M586*'fnd base rates'!K$116)\n+($N586*'fnd base rates'!K$117)\n+($O586*'fnd base rates'!K$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,11)))\n*$R586","v":82899.075272999995},{"$f":"(($D586*'fnd base rates'!L$107)\n+($E586*'fnd base rates'!L$108)\n+($F586*'fnd base rates'!L$109)\n+($G586*'fnd base rates'!L$110)\n+($H586*'fnd base rates'!L$111)\n+($I586*'fnd base rates'!L$112)\n+($J586*'fnd base rates'!L$113)\n+($K586*'fnd base rates'!L$114)\n+($M586*'fnd base rates'!L$116)\n+($N586*'fnd base rates'!L$117)\n+($O586*'fnd base rates'!L$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,12)))","v":164771.27711},{"$f":"(($D586*'fnd base rates'!M$107)\n+($E586*'fnd base rates'!M$108)\n+($F586*'fnd base rates'!M$109)\n+($G586*'fnd base rates'!M$110)\n+($H586*'fnd base rates'!M$111)\n+($I586*'fnd base rates'!M$112)\n+($J586*'fnd base rates'!M$113)\n+($K586*'fnd base rates'!M$114)\n+($M586*'fnd base rates'!M$116)\n+($N586*'fnd base rates'!M$117)\n+($O586*'fnd base rates'!M$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,13)))","v":0},1237498.5148219999,null,479278281,"479","278","281",1,67,1237498.5148219999,18470,{"$f":"AO586-AQ586","v":5905},12565,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B587,3)","v":"479"},479278309,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D587","v":0},{"$f":"'fnd enro'!E587","v":0},{"$f":"'fnd enro'!F587","v":0},{"$f":"'fnd enro'!G587","v":0},{"$f":"'fnd enro'!H587","v":0},{"$f":"'fnd enro'!I587","v":2},{"$f":"'fnd enro'!J587","v":0},{"$f":"'fnd enro'!K587","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L587","v":0},{"$f":"'fnd enro'!M587","v":0},{"$f":"'fnd enro'!N587","v":0},{"$f":"'fnd enro'!O587","v":0},{"$f":"'fnd enro'!P587","v":1},{"$f":"'fnd enro'!R587","v":2},{"$f":"VLOOKUP(B587,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q587)","v":10},null,{"$f":"(($D587*'fnd base rates'!C$107)\n+($E587*'fnd base rates'!C$108)\n+($F587*'fnd base rates'!C$109)\n+($G587*'fnd base rates'!C$110)\n+($H587*'fnd base rates'!C$111)\n+($I587*'fnd base rates'!C$112)\n+($J587*'fnd base rates'!C$113)\n+($K587*'fnd base rates'!C$114)\n+($M587*'fnd base rates'!C$116)\n+($N587*'fnd base rates'!C$117)\n+($O587*'fnd base rates'!C$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,3)))\n*$R587","v":1237.3578259999999},{"$f":"(($D587*'fnd base rates'!D$107)\n+($E587*'fnd base rates'!D$108)\n+($F587*'fnd base rates'!D$109)\n+($G587*'fnd base rates'!D$110)\n+($H587*'fnd base rates'!D$111)\n+($I587*'fnd base rates'!D$112)\n+($J587*'fnd base rates'!D$113)\n+($K587*'fnd base rates'!D$114)\n+($M587*'fnd base rates'!D$116)\n+($N587*'fnd base rates'!D$117)\n+($O587*'fnd base rates'!D$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,4)))\n*$R587","v":2078.6999999999998},{"$f":"(($D587*'fnd base rates'!E$107)\n+($E587*'fnd base rates'!E$108)\n+($F587*'fnd base rates'!E$109)\n+($G587*'fnd base rates'!E$110)\n+($H587*'fnd base rates'!E$111)\n+($I587*'fnd base rates'!E$112)\n+($J587*'fnd base rates'!E$113)\n+($K587*'fnd base rates'!E$114)\n+($M587*'fnd base rates'!E$116)\n+($N587*'fnd base rates'!E$117)\n+($O587*'fnd base rates'!E$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,5)))\n*$R587","v":14891.336068000001},{"$f":"(($D587*'fnd base rates'!F$107)\n+($E587*'fnd base rates'!F$108)\n+($F587*'fnd base rates'!F$109)\n+($G587*'fnd base rates'!F$110)\n+($H587*'fnd base rates'!F$111)\n+($I587*'fnd base rates'!F$112)\n+($J587*'fnd base rates'!F$113)\n+($K587*'fnd base rates'!F$114)\n+($M587*'fnd base rates'!F$116)\n+($N587*'fnd base rates'!F$117)\n+($O587*'fnd base rates'!F$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,6)))\n*$R587","v":1891.9698520000002},{"$f":"(($D587*'fnd base rates'!G$107)\n+($E587*'fnd base rates'!G$108)\n+($F587*'fnd base rates'!G$109)\n+($G587*'fnd base rates'!G$110)\n+($H587*'fnd base rates'!G$111)\n+($I587*'fnd base rates'!G$112)\n+($J587*'fnd base rates'!G$113)\n+($K587*'fnd base rates'!G$114)\n+($M587*'fnd base rates'!G$116)\n+($N587*'fnd base rates'!G$117)\n+($O587*'fnd base rates'!G$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,7)))\n*$R587","v":564.79036799999994},{"$f":"(($D587*'fnd base rates'!H$107)\n+($E587*'fnd base rates'!H$108)\n+($F587*'fnd base rates'!H$109)\n+($G587*'fnd base rates'!H$110)\n+($H587*'fnd base rates'!H$111)\n+($I587*'fnd base rates'!H$112)\n+($J587*'fnd base rates'!H$113)\n+($K587*'fnd base rates'!H$114)\n+($M587*'fnd base rates'!H$116)\n+($N587*'fnd base rates'!H$117)\n+($O587*'fnd base rates'!H$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,8)))","v":1787.91372},{"$f":"(($D587*'fnd base rates'!I$107)\n+($E587*'fnd base rates'!I$108)\n+($F587*'fnd base rates'!I$109)\n+($G587*'fnd base rates'!I$110)\n+($H587*'fnd base rates'!I$111)\n+($I587*'fnd base rates'!I$112)\n+($J587*'fnd base rates'!I$113)\n+($K587*'fnd base rates'!I$114)\n+($M587*'fnd base rates'!I$116)\n+($N587*'fnd base rates'!I$117)\n+($O587*'fnd base rates'!I$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,9)))\n*$R587","v":1083.32},{"$f":"(($D587*'fnd base rates'!J$107)\n+($E587*'fnd base rates'!J$108)\n+($F587*'fnd base rates'!J$109)\n+($G587*'fnd base rates'!J$110)\n+($H587*'fnd base rates'!J$111)\n+($I587*'fnd base rates'!J$112)\n+($J587*'fnd base rates'!J$113)\n+($K587*'fnd base rates'!J$114)\n+($M587*'fnd base rates'!J$116)\n+($N587*'fnd base rates'!J$117)\n+($O587*'fnd base rates'!J$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,10)))\n*$R587","v":2156.27},{"$f":"(($D587*'fnd base rates'!K$107)\n+($E587*'fnd base rates'!K$108)\n+($F587*'fnd base rates'!K$109)\n+($G587*'fnd base rates'!K$110)\n+($H587*'fnd base rates'!K$111)\n+($I587*'fnd base rates'!K$112)\n+($J587*'fnd base rates'!K$113)\n+($K587*'fnd base rates'!K$114)\n+($M587*'fnd base rates'!K$116)\n+($N587*'fnd base rates'!K$117)\n+($O587*'fnd base rates'!K$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,11)))\n*$R587","v":2440.9240380000001},{"$f":"(($D587*'fnd base rates'!L$107)\n+($E587*'fnd base rates'!L$108)\n+($F587*'fnd base rates'!L$109)\n+($G587*'fnd base rates'!L$110)\n+($H587*'fnd base rates'!L$111)\n+($I587*'fnd base rates'!L$112)\n+($J587*'fnd base rates'!L$113)\n+($K587*'fnd base rates'!L$114)\n+($M587*'fnd base rates'!L$116)\n+($N587*'fnd base rates'!L$117)\n+($O587*'fnd base rates'!L$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,12)))","v":4161.6906600000002},{"$f":"(($D587*'fnd base rates'!M$107)\n+($E587*'fnd base rates'!M$108)\n+($F587*'fnd base rates'!M$109)\n+($G587*'fnd base rates'!M$110)\n+($H587*'fnd base rates'!M$111)\n+($I587*'fnd base rates'!M$112)\n+($J587*'fnd base rates'!M$113)\n+($K587*'fnd base rates'!M$114)\n+($M587*'fnd base rates'!M$116)\n+($N587*'fnd base rates'!M$117)\n+($O587*'fnd base rates'!M$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U587:AE587)","v":32294.272532000006},null,{"$f":"B587","v":479278309},{"$f":"IF($B587<499999999,MID($B587,1,3),MID($B587,1,4))","v":"479"},{"$f":"IF($B587<499999999,MID($B587,4,3),MID($B587,5,3))","v":"278"},{"$f":"IF($B587<499999999,MID($B587,7,3),MID($B587,8,3))","v":"309"},{"$f":"IF(VLOOKUP(VALUE(IF(AH587<499999999,MID(AH587,4,3),MID(AH587,5,3))),distinfo,4)=R587,1,0)","v":1},2,{"$f":"AF587","v":32294.272532000006},{"$f":"IF(OR(AF587=0,AM587=0),0,ROUND(AN587/AM587,0))","v":16147},2677,13470,null,null,null,null,null,null,{"$f":"AY587-AW587","v":0},null,{"$f":"BA587-AY587","v":0}]
["479",479278325,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D588","v":0},{"$f":"'fnd enro'!E588","v":0},{"$f":"'fnd enro'!F588","v":0},{"$f":"'fnd enro'!G588","v":0},{"$f":"'fnd enro'!H588","v":5},{"$f":"'fnd enro'!I588","v":16},{"$f":"'fnd enro'!J588","v":0},{"$f":"'fnd enro'!K588","v":0.82530000000000003},{"$f":"'fnd enro'!L588","v":0},{"$f":"'fnd enro'!M588","v":0},{"$f":"'fnd enro'!N588","v":0},{"$f":"'fnd enro'!O588","v":0},{"$f":"'fnd enro'!P588","v":10},{"$f":"'fnd enro'!R588","v":21},1,{"$f":"VALUE('fnd enro'!Q588)","v":9},null,{"$f":"(($D588*'fnd base rates'!C$107)\n+($E588*'fnd base rates'!C$108)\n+($F588*'fnd base rates'!C$109)\n+($G588*'fnd base rates'!C$110)\n+($H588*'fnd base rates'!C$111)\n+($I588*'fnd base rates'!C$112)\n+($J588*'fnd base rates'!C$113)\n+($K588*'fnd base rates'!C$114)\n+($M588*'fnd base rates'!C$116)\n+($N588*'fnd base rates'!C$117)\n+($O588*'fnd base rates'!C$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,3)))\n*$R588","v":12884.117172999999},{"$f":"(($D588*'fnd base rates'!D$107)\n+($E588*'fnd base rates'!D$108)\n+($F588*'fnd base rates'!D$109)\n+($G588*'fnd base rates'!D$110)\n+($H588*'fnd base rates'!D$111)\n+($I588*'fnd base rates'!D$112)\n+($J588*'fnd base rates'!D$113)\n+($K588*'fnd base rates'!D$114)\n+($M588*'fnd base rates'!D$116)\n+($N588*'fnd base rates'!D$117)\n+($O588*'fnd base rates'!D$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,4)))\n*$R588","v":21313.699999999997},{"$f":"(($D588*'fnd base rates'!E$107)\n+($E588*'fnd base rates'!E$108)\n+($F588*'fnd base rates'!E$109)\n+($G588*'fnd base rates'!E$110)\n+($H588*'fnd base rates'!E$111)\n+($I588*'fnd base rates'!E$112)\n+($J588*'fnd base rates'!E$113)\n+($K588*'fnd base rates'!E$114)\n+($M588*'fnd base rates'!E$116)\n+($N588*'fnd base rates'!E$117)\n+($O588*'fnd base rates'!E$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,5)))\n*$R588","v":143661.81371399999},{"$f":"(($D588*'fnd base rates'!F$107)\n+($E588*'fnd base rates'!F$108)\n+($F588*'fnd base rates'!F$109)\n+($G588*'fnd base rates'!F$110)\n+($H588*'fnd base rates'!F$111)\n+($I588*'fnd base rates'!F$112)\n+($J588*'fnd base rates'!F$113)\n+($K588*'fnd base rates'!F$114)\n+($M588*'fnd base rates'!F$116)\n+($N588*'fnd base rates'!F$117)\n+($O588*'fnd base rates'!F$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,6)))\n*$R588","v":20440.233445999998},{"$f":"(($D588*'fnd base rates'!G$107)\n+($E588*'fnd base rates'!G$108)\n+($F588*'fnd base rates'!G$109)\n+($G588*'fnd base rates'!G$110)\n+($H588*'fnd base rates'!G$111)\n+($I588*'fnd base rates'!G$112)\n+($J588*'fnd base rates'!G$113)\n+($K588*'fnd base rates'!G$114)\n+($M588*'fnd base rates'!G$116)\n+($N588*'fnd base rates'!G$117)\n+($O588*'fnd base rates'!G$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,7)))\n*$R588","v":5711.6738640000003},{"$f":"(($D588*'fnd base rates'!H$107)\n+($E588*'fnd base rates'!H$108)\n+($F588*'fnd base rates'!H$109)\n+($G588*'fnd base rates'!H$110)\n+($H588*'fnd base rates'!H$111)\n+($I588*'fnd base rates'!H$112)\n+($J588*'fnd base rates'!H$113)\n+($K588*'fnd base rates'!H$114)\n+($M588*'fnd base rates'!H$116)\n+($N588*'fnd base rates'!H$117)\n+($O588*'fnd base rates'!H$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,8)))","v":17122.514060000001},{"$f":"(($D588*'fnd base rates'!I$107)\n+($E588*'fnd base rates'!I$108)\n+($F588*'fnd base rates'!I$109)\n+($G588*'fnd base rates'!I$110)\n+($H588*'fnd base rates'!I$111)\n+($I588*'fnd base rates'!I$112)\n+($J588*'fnd base rates'!I$113)\n+($K588*'fnd base rates'!I$114)\n+($M588*'fnd base rates'!I$116)\n+($N588*'fnd base rates'!I$117)\n+($O588*'fnd base rates'!I$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,9)))\n*$R588","v":10958.57},{"$f":"(($D588*'fnd base rates'!J$107)\n+($E588*'fnd base rates'!J$108)\n+($F588*'fnd base rates'!J$109)\n+($G588*'fnd base rates'!J$110)\n+($H588*'fnd base rates'!J$111)\n+($I588*'fnd base rates'!J$112)\n+($J588*'fnd base rates'!J$113)\n+($K588*'fnd base rates'!J$114)\n+($M588*'fnd base rates'!J$116)\n+($N588*'fnd base rates'!J$117)\n+($O588*'fnd base rates'!J$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,10)))\n*$R588","v":19867.260000000002},{"$f":"(($D588*'fnd base rates'!K$107)\n+($E588*'fnd base rates'!K$108)\n+($F588*'fnd base rates'!K$109)\n+($G588*'fnd base rates'!K$110)\n+($H588*'fnd base rates'!K$111)\n+($I588*'fnd base rates'!K$112)\n+($J588*'fnd base rates'!K$113)\n+($K588*'fnd base rates'!K$114)\n+($M588*'fnd base rates'!K$116)\n+($N588*'fnd base rates'!K$117)\n+($O588*'fnd base rates'!K$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,11)))\n*$R588","v":25799.652399000002},{"$f":"(($D588*'fnd base rates'!L$107)\n+($E588*'fnd base rates'!L$108)\n+($F588*'fnd base rates'!L$109)\n+($G588*'fnd base rates'!L$110)\n+($H588*'fnd base rates'!L$111)\n+($I588*'fnd base rates'!L$112)\n+($J588*'fnd base rates'!L$113)\n+($K588*'fnd base rates'!L$114)\n+($M588*'fnd base rates'!L$116)\n+($N588*'fnd base rates'!L$117)\n+($O588*'fnd base rates'!L$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,12)))","v":43808.681930000006},{"$f":"(($D588*'fnd base rates'!M$107)\n+($E588*'fnd base rates'!M$108)\n+($F588*'fnd base rates'!M$109)\n+($G588*'fnd base rates'!M$110)\n+($H588*'fnd base rates'!M$111)\n+($I588*'fnd base rates'!M$112)\n+($J588*'fnd base rates'!M$113)\n+($K588*'fnd base rates'!M$114)\n+($M588*'fnd base rates'!M$116)\n+($N588*'fnd base rates'!M$117)\n+($O588*'fnd base rates'!M$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,13)))","v":0},321568.21658600005,null,479278325,"479","278","325",1,21,321568.21658600005,15313,360,14953,null,null,null,null,null,null,0,null,0]
["479",479278332,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D589","v":0},{"$f":"'fnd enro'!E589","v":0},{"$f":"'fnd enro'!F589","v":0},{"$f":"'fnd enro'!G589","v":0},{"$f":"'fnd enro'!H589","v":3},{"$f":"'fnd enro'!I589","v":4},{"$f":"'fnd enro'!J589","v":0},{"$f":"'fnd enro'!K589","v":0.27510000000000001},{"$f":"'fnd enro'!L589","v":0},{"$f":"'fnd enro'!M589","v":0},{"$f":"'fnd enro'!N589","v":0},{"$f":"'fnd enro'!O589","v":0},{"$f":"'fnd enro'!P589","v":1},{"$f":"'fnd enro'!R589","v":7},1,{"$f":"VALUE('fnd enro'!Q589)","v":10},null,{"$f":"(($D589*'fnd base rates'!C$107)\n+($E589*'fnd base rates'!C$108)\n+($F589*'fnd base rates'!C$109)\n+($G589*'fnd base rates'!C$110)\n+($H589*'fnd base rates'!C$111)\n+($I589*'fnd base rates'!C$112)\n+($J589*'fnd base rates'!C$113)\n+($K589*'fnd base rates'!C$114)\n+($M589*'fnd base rates'!C$116)\n+($N589*'fnd base rates'!C$117)\n+($O589*'fnd base rates'!C$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,3)))\n*$R589","v":4089.0523909999997},{"$f":"(($D589*'fnd base rates'!D$107)\n+($E589*'fnd base rates'!D$108)\n+($F589*'fnd base rates'!D$109)\n+($G589*'fnd base rates'!D$110)\n+($H589*'fnd base rates'!D$111)\n+($I589*'fnd base rates'!D$112)\n+($J589*'fnd base rates'!D$113)\n+($K589*'fnd base rates'!D$114)\n+($M589*'fnd base rates'!D$116)\n+($N589*'fnd base rates'!D$117)\n+($O589*'fnd base rates'!D$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,4)))\n*$R589","v":6130.2},{"$f":"(($D589*'fnd base rates'!E$107)\n+($E589*'fnd base rates'!E$108)\n+($F589*'fnd base rates'!E$109)\n+($G589*'fnd base rates'!E$110)\n+($H589*'fnd base rates'!E$111)\n+($I589*'fnd base rates'!E$112)\n+($J589*'fnd base rates'!E$113)\n+($K589*'fnd base rates'!E$114)\n+($M589*'fnd base rates'!E$116)\n+($N589*'fnd base rates'!E$117)\n+($O589*'fnd base rates'!E$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,5)))\n*$R589","v":36324.081237999999},{"$f":"(($D589*'fnd base rates'!F$107)\n+($E589*'fnd base rates'!F$108)\n+($F589*'fnd base rates'!F$109)\n+($G589*'fnd base rates'!F$110)\n+($H589*'fnd base rates'!F$111)\n+($I589*'fnd base rates'!F$112)\n+($J589*'fnd base rates'!F$113)\n+($K589*'fnd base rates'!F$114)\n+($M589*'fnd base rates'!F$116)\n+($N589*'fnd base rates'!F$117)\n+($O589*'fnd base rates'!F$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,6)))\n*$R589","v":6966.6244820000002},{"$f":"(($D589*'fnd base rates'!G$107)\n+($E589*'fnd base rates'!G$108)\n+($F589*'fnd base rates'!G$109)\n+($G589*'fnd base rates'!G$110)\n+($H589*'fnd base rates'!G$111)\n+($I589*'fnd base rates'!G$112)\n+($J589*'fnd base rates'!G$113)\n+($K589*'fnd base rates'!G$114)\n+($M589*'fnd base rates'!G$116)\n+($N589*'fnd base rates'!G$117)\n+($O589*'fnd base rates'!G$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,7)))\n*$R589","v":1448.8812880000003},{"$f":"(($D589*'fnd base rates'!H$107)\n+($E589*'fnd base rates'!H$108)\n+($F589*'fnd base rates'!H$109)\n+($G589*'fnd base rates'!H$110)\n+($H589*'fnd base rates'!H$111)\n+($I589*'fnd base rates'!H$112)\n+($J589*'fnd base rates'!H$113)\n+($K589*'fnd base rates'!H$114)\n+($M589*'fnd base rates'!H$116)\n+($N589*'fnd base rates'!H$117)\n+($O589*'fnd base rates'!H$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,8)))","v":5206.5980200000004},{"$f":"(($D589*'fnd base rates'!I$107)\n+($E589*'fnd base rates'!I$108)\n+($F589*'fnd base rates'!I$109)\n+($G589*'fnd base rates'!I$110)\n+($H589*'fnd base rates'!I$111)\n+($I589*'fnd base rates'!I$112)\n+($J589*'fnd base rates'!I$113)\n+($K589*'fnd base rates'!I$114)\n+($M589*'fnd base rates'!I$116)\n+($N589*'fnd base rates'!I$117)\n+($O589*'fnd base rates'!I$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,9)))\n*$R589","v":3210.73},{"$f":"(($D589*'fnd base rates'!J$107)\n+($E589*'fnd base rates'!J$108)\n+($F589*'fnd base rates'!J$109)\n+($G589*'fnd base rates'!J$110)\n+($H589*'fnd base rates'!J$111)\n+($I589*'fnd base rates'!J$112)\n+($J589*'fnd base rates'!J$113)\n+($K589*'fnd base rates'!J$114)\n+($M589*'fnd base rates'!J$116)\n+($N589*'fnd base rates'!J$117)\n+($O589*'fnd base rates'!J$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,10)))\n*$R589","v":4162.1499999999996},{"$f":"(($D589*'fnd base rates'!K$107)\n+($E589*'fnd base rates'!K$108)\n+($F589*'fnd base rates'!K$109)\n+($G589*'fnd base rates'!K$110)\n+($H589*'fnd base rates'!K$111)\n+($I589*'fnd base rates'!K$112)\n+($J589*'fnd base rates'!K$113)\n+($K589*'fnd base rates'!K$114)\n+($M589*'fnd base rates'!K$116)\n+($N589*'fnd base rates'!K$117)\n+($O589*'fnd base rates'!K$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,11)))\n*$R589","v":8645.2041330000011},{"$f":"(($D589*'fnd base rates'!L$107)\n+($E589*'fnd base rates'!L$108)\n+($F589*'fnd base rates'!L$109)\n+($G589*'fnd base rates'!L$110)\n+($H589*'fnd base rates'!L$111)\n+($I589*'fnd base rates'!L$112)\n+($J589*'fnd base rates'!L$113)\n+($K589*'fnd base rates'!L$114)\n+($M589*'fnd base rates'!L$116)\n+($N589*'fnd base rates'!L$117)\n+($O589*'fnd base rates'!L$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,12)))","v":13234.307309999998},{"$f":"(($D589*'fnd base rates'!M$107)\n+($E589*'fnd base rates'!M$108)\n+($F589*'fnd base rates'!M$109)\n+($G589*'fnd base rates'!M$110)\n+($H589*'fnd base rates'!M$111)\n+($I589*'fnd base rates'!M$112)\n+($J589*'fnd base rates'!M$113)\n+($K589*'fnd base rates'!M$114)\n+($M589*'fnd base rates'!M$116)\n+($N589*'fnd base rates'!M$117)\n+($O589*'fnd base rates'!M$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,13)))","v":0},89417.828862000009,null,479278332,"479","278","332",1,7,89417.828862000009,12774,-975,13749,null,null,null,null,null,null,0,null,0]
["479",479278605,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D590","v":0},{"$f":"'fnd enro'!E590","v":0},{"$f":"'fnd enro'!F590","v":0},{"$f":"'fnd enro'!G590","v":0},{"$f":"'fnd enro'!H590","v":9},{"$f":"'fnd enro'!I590","v":19},{"$f":"'fnd enro'!J590","v":0},{"$f":"'fnd enro'!K590","v":1.1004},{"$f":"'fnd enro'!L590","v":0},{"$f":"'fnd enro'!M590","v":0},{"$f":"'fnd enro'!N590","v":0},{"$f":"'fnd enro'!O590","v":0},{"$f":"'fnd enro'!P590","v":12},{"$f":"'fnd enro'!R590","v":28},1,{"$f":"VALUE('fnd enro'!Q590)","v":6},null,{"$f":"(($D590*'fnd base rates'!C$107)\n+($E590*'fnd base rates'!C$108)\n+($F590*'fnd base rates'!C$109)\n+($G590*'fnd base rates'!C$110)\n+($H590*'fnd base rates'!C$111)\n+($I590*'fnd base rates'!C$112)\n+($J590*'fnd base rates'!C$113)\n+($K590*'fnd base rates'!C$114)\n+($M590*'fnd base rates'!C$116)\n+($N590*'fnd base rates'!C$117)\n+($O590*'fnd base rates'!C$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,3)))\n*$R590","v":16842.369564000001},{"$f":"(($D590*'fnd base rates'!D$107)\n+($E590*'fnd base rates'!D$108)\n+($F590*'fnd base rates'!D$109)\n+($G590*'fnd base rates'!D$110)\n+($H590*'fnd base rates'!D$111)\n+($I590*'fnd base rates'!D$112)\n+($J590*'fnd base rates'!D$113)\n+($K590*'fnd base rates'!D$114)\n+($M590*'fnd base rates'!D$116)\n+($N590*'fnd base rates'!D$117)\n+($O590*'fnd base rates'!D$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,4)))\n*$R590","v":26824.44},{"$f":"(($D590*'fnd base rates'!E$107)\n+($E590*'fnd base rates'!E$108)\n+($F590*'fnd base rates'!E$109)\n+($G590*'fnd base rates'!E$110)\n+($H590*'fnd base rates'!E$111)\n+($I590*'fnd base rates'!E$112)\n+($J590*'fnd base rates'!E$113)\n+($K590*'fnd base rates'!E$114)\n+($M590*'fnd base rates'!E$116)\n+($N590*'fnd base rates'!E$117)\n+($O590*'fnd base rates'!E$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,5)))\n*$R590","v":172399.81495199999},{"$f":"(($D590*'fnd base rates'!F$107)\n+($E590*'fnd base rates'!F$108)\n+($F590*'fnd base rates'!F$109)\n+($G590*'fnd base rates'!F$110)\n+($H590*'fnd base rates'!F$111)\n+($I590*'fnd base rates'!F$112)\n+($J590*'fnd base rates'!F$113)\n+($K590*'fnd base rates'!F$114)\n+($M590*'fnd base rates'!F$116)\n+($N590*'fnd base rates'!F$117)\n+($O590*'fnd base rates'!F$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,6)))\n*$R590","v":27521.767928000001},{"$f":"(($D590*'fnd base rates'!G$107)\n+($E590*'fnd base rates'!G$108)\n+($F590*'fnd base rates'!G$109)\n+($G590*'fnd base rates'!G$110)\n+($H590*'fnd base rates'!G$111)\n+($I590*'fnd base rates'!G$112)\n+($J590*'fnd base rates'!G$113)\n+($K590*'fnd base rates'!G$114)\n+($M590*'fnd base rates'!G$116)\n+($N590*'fnd base rates'!G$117)\n+($O590*'fnd base rates'!G$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,7)))\n*$R590","v":6871.9951520000013},{"$f":"(($D590*'fnd base rates'!H$107)\n+($E590*'fnd base rates'!H$108)\n+($F590*'fnd base rates'!H$109)\n+($G590*'fnd base rates'!H$110)\n+($H590*'fnd base rates'!H$111)\n+($I590*'fnd base rates'!H$112)\n+($J590*'fnd base rates'!H$113)\n+($K590*'fnd base rates'!H$114)\n+($M590*'fnd base rates'!H$116)\n+($N590*'fnd base rates'!H$117)\n+($O590*'fnd base rates'!H$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,8)))","v":21961.662080000002},{"$f":"(($D590*'fnd base rates'!I$107)\n+($E590*'fnd base rates'!I$108)\n+($F590*'fnd base rates'!I$109)\n+($G590*'fnd base rates'!I$110)\n+($H590*'fnd base rates'!I$111)\n+($I590*'fnd base rates'!I$112)\n+($J590*'fnd base rates'!I$113)\n+($K590*'fnd base rates'!I$114)\n+($M590*'fnd base rates'!I$116)\n+($N590*'fnd base rates'!I$117)\n+($O590*'fnd base rates'!I$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,9)))\n*$R590","v":13881.670000000002},{"$f":"(($D590*'fnd base rates'!J$107)\n+($E590*'fnd base rates'!J$108)\n+($F590*'fnd base rates'!J$109)\n+($G590*'fnd base rates'!J$110)\n+($H590*'fnd base rates'!J$111)\n+($I590*'fnd base rates'!J$112)\n+($J590*'fnd base rates'!J$113)\n+($K590*'fnd base rates'!J$114)\n+($M590*'fnd base rates'!J$116)\n+($N590*'fnd base rates'!J$117)\n+($O590*'fnd base rates'!J$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,10)))\n*$R590","v":22412.739999999998},{"$f":"(($D590*'fnd base rates'!K$107)\n+($E590*'fnd base rates'!K$108)\n+($F590*'fnd base rates'!K$109)\n+($G590*'fnd base rates'!K$110)\n+($H590*'fnd base rates'!K$111)\n+($I590*'fnd base rates'!K$112)\n+($J590*'fnd base rates'!K$113)\n+($K590*'fnd base rates'!K$114)\n+($M590*'fnd base rates'!K$116)\n+($N590*'fnd base rates'!K$117)\n+($O590*'fnd base rates'!K$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,11)))\n*$R590","v":34478.846532000003},{"$f":"(($D590*'fnd base rates'!L$107)\n+($E590*'fnd base rates'!L$108)\n+($F590*'fnd base rates'!L$109)\n+($G590*'fnd base rates'!L$110)\n+($H590*'fnd base rates'!L$111)\n+($I590*'fnd base rates'!L$112)\n+($J590*'fnd base rates'!L$113)\n+($K590*'fnd base rates'!L$114)\n+($M590*'fnd base rates'!L$116)\n+($N590*'fnd base rates'!L$117)\n+($O590*'fnd base rates'!L$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,12)))","v":56202.279239999996},{"$f":"(($D590*'fnd base rates'!M$107)\n+($E590*'fnd base rates'!M$108)\n+($F590*'fnd base rates'!M$109)\n+($G590*'fnd base rates'!M$110)\n+($H590*'fnd base rates'!M$111)\n+($I590*'fnd base rates'!M$112)\n+($J590*'fnd base rates'!M$113)\n+($K590*'fnd base rates'!M$114)\n+($M590*'fnd base rates'!M$116)\n+($N590*'fnd base rates'!M$117)\n+($O590*'fnd base rates'!M$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,13)))","v":0},399397.58544799994,null,479278605,"479","278","605",1,28,399397.58544799994,14264,-4206,18470,null,null,null,null,null,null,0,null,0]
["479",479278670,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D591","v":0},{"$f":"'fnd enro'!E591","v":0},{"$f":"'fnd enro'!F591","v":0},{"$f":"'fnd enro'!G591","v":0},{"$f":"'fnd enro'!H591","v":0},{"$f":"'fnd enro'!I591","v":4},{"$f":"'fnd enro'!J591","v":0},{"$f":"'fnd enro'!K591","v":0.15720000000000001},{"$f":"'fnd enro'!L591","v":0},{"$f":"'fnd enro'!M591","v":0},{"$f":"'fnd enro'!N591","v":0},{"$f":"'fnd enro'!O591","v":0},{"$f":"'fnd enro'!P591","v":0},{"$f":"'fnd enro'!R591","v":4},1,{"$f":"VALUE('fnd enro'!Q591)","v":6},null,{"$f":"(($D591*'fnd base rates'!C$107)\n+($E591*'fnd base rates'!C$108)\n+($F591*'fnd base rates'!C$109)\n+($G591*'fnd base rates'!C$110)\n+($H591*'fnd base rates'!C$111)\n+($I591*'fnd base rates'!C$112)\n+($J591*'fnd base rates'!C$113)\n+($K591*'fnd base rates'!C$114)\n+($M591*'fnd base rates'!C$116)\n+($N591*'fnd base rates'!C$117)\n+($O591*'fnd base rates'!C$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,3)))\n*$R591","v":2281.3556519999997},{"$f":"(($D591*'fnd base rates'!D$107)\n+($E591*'fnd base rates'!D$108)\n+($F591*'fnd base rates'!D$109)\n+($G591*'fnd base rates'!D$110)\n+($H591*'fnd base rates'!D$111)\n+($I591*'fnd base rates'!D$112)\n+($J591*'fnd base rates'!D$113)\n+($K591*'fnd base rates'!D$114)\n+($M591*'fnd base rates'!D$116)\n+($N591*'fnd base rates'!D$117)\n+($O591*'fnd base rates'!D$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,4)))\n*$R591","v":3241.2},{"$f":"(($D591*'fnd base rates'!E$107)\n+($E591*'fnd base rates'!E$108)\n+($F591*'fnd base rates'!E$109)\n+($G591*'fnd base rates'!E$110)\n+($H591*'fnd base rates'!E$111)\n+($I591*'fnd base rates'!E$112)\n+($J591*'fnd base rates'!E$113)\n+($K591*'fnd base rates'!E$114)\n+($M591*'fnd base rates'!E$116)\n+($N591*'fnd base rates'!E$117)\n+($O591*'fnd base rates'!E$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,5)))\n*$R591","v":20838.812136},{"$f":"(($D591*'fnd base rates'!F$107)\n+($E591*'fnd base rates'!F$108)\n+($F591*'fnd base rates'!F$109)\n+($G591*'fnd base rates'!F$110)\n+($H591*'fnd base rates'!F$111)\n+($I591*'fnd base rates'!F$112)\n+($J591*'fnd base rates'!F$113)\n+($K591*'fnd base rates'!F$114)\n+($M591*'fnd base rates'!F$116)\n+($N591*'fnd base rates'!F$117)\n+($O591*'fnd base rates'!F$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,6)))\n*$R591","v":3783.9397040000003},{"$f":"(($D591*'fnd base rates'!G$107)\n+($E591*'fnd base rates'!G$108)\n+($F591*'fnd base rates'!G$109)\n+($G591*'fnd base rates'!G$110)\n+($H591*'fnd base rates'!G$111)\n+($I591*'fnd base rates'!G$112)\n+($J591*'fnd base rates'!G$113)\n+($K591*'fnd base rates'!G$114)\n+($M591*'fnd base rates'!G$116)\n+($N591*'fnd base rates'!G$117)\n+($O591*'fnd base rates'!G$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,7)))\n*$R591","v":695.68073600000002},{"$f":"(($D591*'fnd base rates'!H$107)\n+($E591*'fnd base rates'!H$108)\n+($F591*'fnd base rates'!H$109)\n+($G591*'fnd base rates'!H$110)\n+($H591*'fnd base rates'!H$111)\n+($I591*'fnd base rates'!H$112)\n+($J591*'fnd base rates'!H$113)\n+($K591*'fnd base rates'!H$114)\n+($M591*'fnd base rates'!H$116)\n+($N591*'fnd base rates'!H$117)\n+($O591*'fnd base rates'!H$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,8)))","v":3509.30744},{"$f":"(($D591*'fnd base rates'!I$107)\n+($E591*'fnd base rates'!I$108)\n+($F591*'fnd base rates'!I$109)\n+($G591*'fnd base rates'!I$110)\n+($H591*'fnd base rates'!I$111)\n+($I591*'fnd base rates'!I$112)\n+($J591*'fnd base rates'!I$113)\n+($K591*'fnd base rates'!I$114)\n+($M591*'fnd base rates'!I$116)\n+($N591*'fnd base rates'!I$117)\n+($O591*'fnd base rates'!I$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,9)))\n*$R591","v":1804.48},{"$f":"(($D591*'fnd base rates'!J$107)\n+($E591*'fnd base rates'!J$108)\n+($F591*'fnd base rates'!J$109)\n+($G591*'fnd base rates'!J$110)\n+($H591*'fnd base rates'!J$111)\n+($I591*'fnd base rates'!J$112)\n+($J591*'fnd base rates'!J$113)\n+($K591*'fnd base rates'!J$114)\n+($M591*'fnd base rates'!J$116)\n+($N591*'fnd base rates'!J$117)\n+($O591*'fnd base rates'!J$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,10)))\n*$R591","v":2430.64},{"$f":"(($D591*'fnd base rates'!K$107)\n+($E591*'fnd base rates'!K$108)\n+($F591*'fnd base rates'!K$109)\n+($G591*'fnd base rates'!K$110)\n+($H591*'fnd base rates'!K$111)\n+($I591*'fnd base rates'!K$112)\n+($J591*'fnd base rates'!K$113)\n+($K591*'fnd base rates'!K$114)\n+($M591*'fnd base rates'!K$116)\n+($N591*'fnd base rates'!K$117)\n+($O591*'fnd base rates'!K$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,11)))\n*$R591","v":4881.8480760000002},{"$f":"(($D591*'fnd base rates'!L$107)\n+($E591*'fnd base rates'!L$108)\n+($F591*'fnd base rates'!L$109)\n+($G591*'fnd base rates'!L$110)\n+($H591*'fnd base rates'!L$111)\n+($I591*'fnd base rates'!L$112)\n+($J591*'fnd base rates'!L$113)\n+($K591*'fnd base rates'!L$114)\n+($M591*'fnd base rates'!L$116)\n+($N591*'fnd base rates'!L$117)\n+($O591*'fnd base rates'!L$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,12)))","v":6794.1013199999998},{"$f":"(($D591*'fnd base rates'!M$107)\n+($E591*'fnd base rates'!M$108)\n+($F591*'fnd base rates'!M$109)\n+($G591*'fnd base rates'!M$110)\n+($H591*'fnd base rates'!M$111)\n+($I591*'fnd base rates'!M$112)\n+($J591*'fnd base rates'!M$113)\n+($K591*'fnd base rates'!M$114)\n+($M591*'fnd base rates'!M$116)\n+($N591*'fnd base rates'!M$117)\n+($O591*'fnd base rates'!M$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,13)))","v":0},50261.365064000005,null,479278670,"479","278","670",1,4,50261.365064000005,12565,-3582,16147,null,null,null,null,null,null,0,null,0]
["479",479278672,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D592","v":0},{"$f":"'fnd enro'!E592","v":0},{"$f":"'fnd enro'!F592","v":0},{"$f":"'fnd enro'!G592","v":0},{"$f":"'fnd enro'!H592","v":1},{"$f":"'fnd enro'!I592","v":2},{"$f":"'fnd enro'!J592","v":0},{"$f":"'fnd enro'!K592","v":0.1179},{"$f":"'fnd enro'!L592","v":0},{"$f":"'fnd enro'!M592","v":0},{"$f":"'fnd enro'!N592","v":0},{"$f":"'fnd enro'!O592","v":0},{"$f":"'fnd enro'!P592","v":2},{"$f":"'fnd enro'!R592","v":3},1,{"$f":"VALUE('fnd enro'!Q592)","v":10},null,{"$f":"(($D592*'fnd base rates'!C$107)\n+($E592*'fnd base rates'!C$108)\n+($F592*'fnd base rates'!C$109)\n+($G592*'fnd base rates'!C$110)\n+($H592*'fnd base rates'!C$111)\n+($I592*'fnd base rates'!C$112)\n+($J592*'fnd base rates'!C$113)\n+($K592*'fnd base rates'!C$114)\n+($M592*'fnd base rates'!C$116)\n+($N592*'fnd base rates'!C$117)\n+($O592*'fnd base rates'!C$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,3)))\n*$R592","v":1904.3767389999998},{"$f":"(($D592*'fnd base rates'!D$107)\n+($E592*'fnd base rates'!D$108)\n+($F592*'fnd base rates'!D$109)\n+($G592*'fnd base rates'!D$110)\n+($H592*'fnd base rates'!D$111)\n+($I592*'fnd base rates'!D$112)\n+($J592*'fnd base rates'!D$113)\n+($K592*'fnd base rates'!D$114)\n+($M592*'fnd base rates'!D$116)\n+($N592*'fnd base rates'!D$117)\n+($O592*'fnd base rates'!D$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,4)))\n*$R592","v":3347.0999999999995},{"$f":"(($D592*'fnd base rates'!E$107)\n+($E592*'fnd base rates'!E$108)\n+($F592*'fnd base rates'!E$109)\n+($G592*'fnd base rates'!E$110)\n+($H592*'fnd base rates'!E$111)\n+($I592*'fnd base rates'!E$112)\n+($J592*'fnd base rates'!E$113)\n+($K592*'fnd base rates'!E$114)\n+($M592*'fnd base rates'!E$116)\n+($N592*'fnd base rates'!E$117)\n+($O592*'fnd base rates'!E$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,5)))\n*$R592","v":23034.379101999999},{"$f":"(($D592*'fnd base rates'!F$107)\n+($E592*'fnd base rates'!F$108)\n+($F592*'fnd base rates'!F$109)\n+($G592*'fnd base rates'!F$110)\n+($H592*'fnd base rates'!F$111)\n+($I592*'fnd base rates'!F$112)\n+($J592*'fnd base rates'!F$113)\n+($K592*'fnd base rates'!F$114)\n+($M592*'fnd base rates'!F$116)\n+($N592*'fnd base rates'!F$117)\n+($O592*'fnd base rates'!F$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,6)))\n*$R592","v":2952.8647780000001},{"$f":"(($D592*'fnd base rates'!G$107)\n+($E592*'fnd base rates'!G$108)\n+($F592*'fnd base rates'!G$109)\n+($G592*'fnd base rates'!G$110)\n+($H592*'fnd base rates'!G$111)\n+($I592*'fnd base rates'!G$112)\n+($J592*'fnd base rates'!G$113)\n+($K592*'fnd base rates'!G$114)\n+($M592*'fnd base rates'!G$116)\n+($N592*'fnd base rates'!G$117)\n+($O592*'fnd base rates'!G$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,7)))\n*$R592","v":960.49055199999998},{"$f":"(($D592*'fnd base rates'!H$107)\n+($E592*'fnd base rates'!H$108)\n+($F592*'fnd base rates'!H$109)\n+($G592*'fnd base rates'!H$110)\n+($H592*'fnd base rates'!H$111)\n+($I592*'fnd base rates'!H$112)\n+($J592*'fnd base rates'!H$113)\n+($K592*'fnd base rates'!H$114)\n+($M592*'fnd base rates'!H$116)\n+($N592*'fnd base rates'!H$117)\n+($O592*'fnd base rates'!H$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,8)))","v":2375.8505799999998},{"$f":"(($D592*'fnd base rates'!I$107)\n+($E592*'fnd base rates'!I$108)\n+($F592*'fnd base rates'!I$109)\n+($G592*'fnd base rates'!I$110)\n+($H592*'fnd base rates'!I$111)\n+($I592*'fnd base rates'!I$112)\n+($J592*'fnd base rates'!I$113)\n+($K592*'fnd base rates'!I$114)\n+($M592*'fnd base rates'!I$116)\n+($N592*'fnd base rates'!I$117)\n+($O592*'fnd base rates'!I$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,9)))\n*$R592","v":1672.7900000000002},{"$f":"(($D592*'fnd base rates'!J$107)\n+($E592*'fnd base rates'!J$108)\n+($F592*'fnd base rates'!J$109)\n+($G592*'fnd base rates'!J$110)\n+($H592*'fnd base rates'!J$111)\n+($I592*'fnd base rates'!J$112)\n+($J592*'fnd base rates'!J$113)\n+($K592*'fnd base rates'!J$114)\n+($M592*'fnd base rates'!J$116)\n+($N592*'fnd base rates'!J$117)\n+($O592*'fnd base rates'!J$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,10)))\n*$R592","v":3360.74},{"$f":"(($D592*'fnd base rates'!K$107)\n+($E592*'fnd base rates'!K$108)\n+($F592*'fnd base rates'!K$109)\n+($G592*'fnd base rates'!K$110)\n+($H592*'fnd base rates'!K$111)\n+($I592*'fnd base rates'!K$112)\n+($J592*'fnd base rates'!K$113)\n+($K592*'fnd base rates'!K$114)\n+($M592*'fnd base rates'!K$116)\n+($N592*'fnd base rates'!K$117)\n+($O592*'fnd base rates'!K$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,11)))\n*$R592","v":3695.3760569999999},{"$f":"(($D592*'fnd base rates'!L$107)\n+($E592*'fnd base rates'!L$108)\n+($F592*'fnd base rates'!L$109)\n+($G592*'fnd base rates'!L$110)\n+($H592*'fnd base rates'!L$111)\n+($I592*'fnd base rates'!L$112)\n+($J592*'fnd base rates'!L$113)\n+($K592*'fnd base rates'!L$114)\n+($M592*'fnd base rates'!L$116)\n+($N592*'fnd base rates'!L$117)\n+($O592*'fnd base rates'!L$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,12)))","v":6818.1859899999999},{"$f":"(($D592*'fnd base rates'!M$107)\n+($E592*'fnd base rates'!M$108)\n+($F592*'fnd base rates'!M$109)\n+($G592*'fnd base rates'!M$110)\n+($H592*'fnd base rates'!M$111)\n+($I592*'fnd base rates'!M$112)\n+($J592*'fnd base rates'!M$113)\n+($K592*'fnd base rates'!M$114)\n+($M592*'fnd base rates'!M$116)\n+($N592*'fnd base rates'!M$117)\n+($O592*'fnd base rates'!M$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,13)))","v":0},50122.153797999992,null,479278672,"479","278","672",1,3,50122.153797999992,16707,1394,15313,null,null,null,null,null,null,0,null,0]
["479",479278674,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D593","v":0},{"$f":"'fnd enro'!E593","v":0},{"$f":"'fnd enro'!F593","v":0},{"$f":"'fnd enro'!G593","v":0},{"$f":"'fnd enro'!H593","v":0},{"$f":"'fnd enro'!I593","v":2},{"$f":"'fnd enro'!J593","v":0},{"$f":"'fnd enro'!K593","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L593","v":0},{"$f":"'fnd enro'!M593","v":0},{"$f":"'fnd enro'!N593","v":0},{"$f":"'fnd enro'!O593","v":0},{"$f":"'fnd enro'!P593","v":2},{"$f":"'fnd enro'!R593","v":2},1,{"$f":"VALUE('fnd enro'!Q593)","v":10},null,{"$f":"(($D593*'fnd base rates'!C$107)\n+($E593*'fnd base rates'!C$108)\n+($F593*'fnd base rates'!C$109)\n+($G593*'fnd base rates'!C$110)\n+($H593*'fnd base rates'!C$111)\n+($I593*'fnd base rates'!C$112)\n+($J593*'fnd base rates'!C$113)\n+($K593*'fnd base rates'!C$114)\n+($M593*'fnd base rates'!C$116)\n+($N593*'fnd base rates'!C$117)\n+($O593*'fnd base rates'!C$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,3)))\n*$R593","v":1334.0378259999998},{"$f":"(($D593*'fnd base rates'!D$107)\n+($E593*'fnd base rates'!D$108)\n+($F593*'fnd base rates'!D$109)\n+($G593*'fnd base rates'!D$110)\n+($H593*'fnd base rates'!D$111)\n+($I593*'fnd base rates'!D$112)\n+($J593*'fnd base rates'!D$113)\n+($K593*'fnd base rates'!D$114)\n+($M593*'fnd base rates'!D$116)\n+($N593*'fnd base rates'!D$117)\n+($O593*'fnd base rates'!D$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,4)))\n*$R593","v":2536.8000000000002},{"$f":"(($D593*'fnd base rates'!E$107)\n+($E593*'fnd base rates'!E$108)\n+($F593*'fnd base rates'!E$109)\n+($G593*'fnd base rates'!E$110)\n+($H593*'fnd base rates'!E$111)\n+($I593*'fnd base rates'!E$112)\n+($J593*'fnd base rates'!E$113)\n+($K593*'fnd base rates'!E$114)\n+($M593*'fnd base rates'!E$116)\n+($N593*'fnd base rates'!E$117)\n+($O593*'fnd base rates'!E$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,5)))\n*$R593","v":19363.266068000001},{"$f":"(($D593*'fnd base rates'!F$107)\n+($E593*'fnd base rates'!F$108)\n+($F593*'fnd base rates'!F$109)\n+($G593*'fnd base rates'!F$110)\n+($H593*'fnd base rates'!F$111)\n+($I593*'fnd base rates'!F$112)\n+($J593*'fnd base rates'!F$113)\n+($K593*'fnd base rates'!F$114)\n+($M593*'fnd base rates'!F$116)\n+($N593*'fnd base rates'!F$117)\n+($O593*'fnd base rates'!F$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,6)))\n*$R593","v":1891.9698520000002},{"$f":"(($D593*'fnd base rates'!G$107)\n+($E593*'fnd base rates'!G$108)\n+($F593*'fnd base rates'!G$109)\n+($G593*'fnd base rates'!G$110)\n+($H593*'fnd base rates'!G$111)\n+($I593*'fnd base rates'!G$112)\n+($J593*'fnd base rates'!G$113)\n+($K593*'fnd base rates'!G$114)\n+($M593*'fnd base rates'!G$116)\n+($N593*'fnd base rates'!G$117)\n+($O593*'fnd base rates'!G$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,7)))\n*$R593","v":781.74036799999999},{"$f":"(($D593*'fnd base rates'!H$107)\n+($E593*'fnd base rates'!H$108)\n+($F593*'fnd base rates'!H$109)\n+($G593*'fnd base rates'!H$110)\n+($H593*'fnd base rates'!H$111)\n+($I593*'fnd base rates'!H$112)\n+($J593*'fnd base rates'!H$113)\n+($K593*'fnd base rates'!H$114)\n+($M593*'fnd base rates'!H$116)\n+($N593*'fnd base rates'!H$117)\n+($O593*'fnd base rates'!H$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,8)))","v":1821.17372},{"$f":"(($D593*'fnd base rates'!I$107)\n+($E593*'fnd base rates'!I$108)\n+($F593*'fnd base rates'!I$109)\n+($G593*'fnd base rates'!I$110)\n+($H593*'fnd base rates'!I$111)\n+($I593*'fnd base rates'!I$112)\n+($J593*'fnd base rates'!I$113)\n+($K593*'fnd base rates'!I$114)\n+($M593*'fnd base rates'!I$116)\n+($N593*'fnd base rates'!I$117)\n+($O593*'fnd base rates'!I$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,9)))\n*$R593","v":1264.4000000000001},{"$f":"(($D593*'fnd base rates'!J$107)\n+($E593*'fnd base rates'!J$108)\n+($F593*'fnd base rates'!J$109)\n+($G593*'fnd base rates'!J$110)\n+($H593*'fnd base rates'!J$111)\n+($I593*'fnd base rates'!J$112)\n+($J593*'fnd base rates'!J$113)\n+($K593*'fnd base rates'!J$114)\n+($M593*'fnd base rates'!J$116)\n+($N593*'fnd base rates'!J$117)\n+($O593*'fnd base rates'!J$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,10)))\n*$R593","v":3097.2200000000003},{"$f":"(($D593*'fnd base rates'!K$107)\n+($E593*'fnd base rates'!K$108)\n+($F593*'fnd base rates'!K$109)\n+($G593*'fnd base rates'!K$110)\n+($H593*'fnd base rates'!K$111)\n+($I593*'fnd base rates'!K$112)\n+($J593*'fnd base rates'!K$113)\n+($K593*'fnd base rates'!K$114)\n+($M593*'fnd base rates'!K$116)\n+($N593*'fnd base rates'!K$117)\n+($O593*'fnd base rates'!K$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,11)))\n*$R593","v":2440.9240380000001},{"$f":"(($D593*'fnd base rates'!L$107)\n+($E593*'fnd base rates'!L$108)\n+($F593*'fnd base rates'!L$109)\n+($G593*'fnd base rates'!L$110)\n+($H593*'fnd base rates'!L$111)\n+($I593*'fnd base rates'!L$112)\n+($J593*'fnd base rates'!L$113)\n+($K593*'fnd base rates'!L$114)\n+($M593*'fnd base rates'!L$116)\n+($N593*'fnd base rates'!L$117)\n+($O593*'fnd base rates'!L$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,12)))","v":4926.3306599999996},{"$f":"(($D593*'fnd base rates'!M$107)\n+($E593*'fnd base rates'!M$108)\n+($F593*'fnd base rates'!M$109)\n+($G593*'fnd base rates'!M$110)\n+($H593*'fnd base rates'!M$111)\n+($I593*'fnd base rates'!M$112)\n+($J593*'fnd base rates'!M$113)\n+($K593*'fnd base rates'!M$114)\n+($M593*'fnd base rates'!M$116)\n+($N593*'fnd base rates'!M$117)\n+($O593*'fnd base rates'!M$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,13)))","v":0},39457.862531999999,null,479278674,"479","278","674",1,2,39457.862531999999,19729,6955,12774,null,null,null,null,null,null,0,null,0]
["479",479278680,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D594","v":0},{"$f":"'fnd enro'!E594","v":0},{"$f":"'fnd enro'!F594","v":0},{"$f":"'fnd enro'!G594","v":0},{"$f":"'fnd enro'!H594","v":2},{"$f":"'fnd enro'!I594","v":7},{"$f":"'fnd enro'!J594","v":0},{"$f":"'fnd enro'!K594","v":0.35370000000000001},{"$f":"'fnd enro'!L594","v":0},{"$f":"'fnd enro'!M594","v":0},{"$f":"'fnd enro'!N594","v":0},{"$f":"'fnd enro'!O594","v":0},{"$f":"'fnd enro'!P594","v":3},{"$f":"'fnd enro'!R594","v":9},1,{"$f":"VALUE('fnd enro'!Q594)","v":5},null,{"$f":"(($D594*'fnd base rates'!C$107)\n+($E594*'fnd base rates'!C$108)\n+($F594*'fnd base rates'!C$109)\n+($G594*'fnd base rates'!C$110)\n+($H594*'fnd base rates'!C$111)\n+($I594*'fnd base rates'!C$112)\n+($J594*'fnd base rates'!C$113)\n+($K594*'fnd base rates'!C$114)\n+($M594*'fnd base rates'!C$116)\n+($N594*'fnd base rates'!C$117)\n+($O594*'fnd base rates'!C$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,3)))\n*$R594","v":5330.6902170000003},{"$f":"(($D594*'fnd base rates'!D$107)\n+($E594*'fnd base rates'!D$108)\n+($F594*'fnd base rates'!D$109)\n+($G594*'fnd base rates'!D$110)\n+($H594*'fnd base rates'!D$111)\n+($I594*'fnd base rates'!D$112)\n+($J594*'fnd base rates'!D$113)\n+($K594*'fnd base rates'!D$114)\n+($M594*'fnd base rates'!D$116)\n+($N594*'fnd base rates'!D$117)\n+($O594*'fnd base rates'!D$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,4)))\n*$R594","v":8229.15},{"$f":"(($D594*'fnd base rates'!E$107)\n+($E594*'fnd base rates'!E$108)\n+($F594*'fnd base rates'!E$109)\n+($G594*'fnd base rates'!E$110)\n+($H594*'fnd base rates'!E$111)\n+($I594*'fnd base rates'!E$112)\n+($J594*'fnd base rates'!E$113)\n+($K594*'fnd base rates'!E$114)\n+($M594*'fnd base rates'!E$116)\n+($N594*'fnd base rates'!E$117)\n+($O594*'fnd base rates'!E$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,5)))\n*$R594","v":52951.74730599999},{"$f":"(($D594*'fnd base rates'!F$107)\n+($E594*'fnd base rates'!F$108)\n+($F594*'fnd base rates'!F$109)\n+($G594*'fnd base rates'!F$110)\n+($H594*'fnd base rates'!F$111)\n+($I594*'fnd base rates'!F$112)\n+($J594*'fnd base rates'!F$113)\n+($K594*'fnd base rates'!F$114)\n+($M594*'fnd base rates'!F$116)\n+($N594*'fnd base rates'!F$117)\n+($O594*'fnd base rates'!F$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,6)))\n*$R594","v":8743.6843340000014},{"$f":"(($D594*'fnd base rates'!G$107)\n+($E594*'fnd base rates'!G$108)\n+($F594*'fnd base rates'!G$109)\n+($G594*'fnd base rates'!G$110)\n+($H594*'fnd base rates'!G$111)\n+($I594*'fnd base rates'!G$112)\n+($J594*'fnd base rates'!G$113)\n+($K594*'fnd base rates'!G$114)\n+($M594*'fnd base rates'!G$116)\n+($N594*'fnd base rates'!G$117)\n+($O594*'fnd base rates'!G$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,7)))\n*$R594","v":2018.4616560000002},{"$f":"(($D594*'fnd base rates'!H$107)\n+($E594*'fnd base rates'!H$108)\n+($F594*'fnd base rates'!H$109)\n+($G594*'fnd base rates'!H$110)\n+($H594*'fnd base rates'!H$111)\n+($I594*'fnd base rates'!H$112)\n+($J594*'fnd base rates'!H$113)\n+($K594*'fnd base rates'!H$114)\n+($M594*'fnd base rates'!H$116)\n+($N594*'fnd base rates'!H$117)\n+($O594*'fnd base rates'!H$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,8)))","v":7318.6217399999987},{"$f":"(($D594*'fnd base rates'!I$107)\n+($E594*'fnd base rates'!I$108)\n+($F594*'fnd base rates'!I$109)\n+($G594*'fnd base rates'!I$110)\n+($H594*'fnd base rates'!I$111)\n+($I594*'fnd base rates'!I$112)\n+($J594*'fnd base rates'!I$113)\n+($K594*'fnd base rates'!I$114)\n+($M594*'fnd base rates'!I$116)\n+($N594*'fnd base rates'!I$117)\n+($O594*'fnd base rates'!I$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,9)))\n*$R594","v":4344.79},{"$f":"(($D594*'fnd base rates'!J$107)\n+($E594*'fnd base rates'!J$108)\n+($F594*'fnd base rates'!J$109)\n+($G594*'fnd base rates'!J$110)\n+($H594*'fnd base rates'!J$111)\n+($I594*'fnd base rates'!J$112)\n+($J594*'fnd base rates'!J$113)\n+($K594*'fnd base rates'!J$114)\n+($M594*'fnd base rates'!J$116)\n+($N594*'fnd base rates'!J$117)\n+($O594*'fnd base rates'!J$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,10)))\n*$R594","v":6704.17},{"$f":"(($D594*'fnd base rates'!K$107)\n+($E594*'fnd base rates'!K$108)\n+($F594*'fnd base rates'!K$109)\n+($G594*'fnd base rates'!K$110)\n+($H594*'fnd base rates'!K$111)\n+($I594*'fnd base rates'!K$112)\n+($J594*'fnd base rates'!K$113)\n+($K594*'fnd base rates'!K$114)\n+($M594*'fnd base rates'!K$116)\n+($N594*'fnd base rates'!K$117)\n+($O594*'fnd base rates'!K$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,11)))\n*$R594","v":11052.138171000001},{"$f":"(($D594*'fnd base rates'!L$107)\n+($E594*'fnd base rates'!L$108)\n+($F594*'fnd base rates'!L$109)\n+($G594*'fnd base rates'!L$110)\n+($H594*'fnd base rates'!L$111)\n+($I594*'fnd base rates'!L$112)\n+($J594*'fnd base rates'!L$113)\n+($K594*'fnd base rates'!L$114)\n+($M594*'fnd base rates'!L$116)\n+($N594*'fnd base rates'!L$117)\n+($O594*'fnd base rates'!L$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,12)))","v":17236.47797},{"$f":"(($D594*'fnd base rates'!M$107)\n+($E594*'fnd base rates'!M$108)\n+($F594*'fnd base rates'!M$109)\n+($G594*'fnd base rates'!M$110)\n+($H594*'fnd base rates'!M$111)\n+($I594*'fnd base rates'!M$112)\n+($J594*'fnd base rates'!M$113)\n+($K594*'fnd base rates'!M$114)\n+($M594*'fnd base rates'!M$116)\n+($N594*'fnd base rates'!M$117)\n+($O594*'fnd base rates'!M$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,13)))","v":0},123929.93139399998,null,479278680,"479","278","680",1,9,123929.93139399998,13770,-494,14264,null,null,null,null,null,null,0,null,0]
["479",479278683,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D595","v":0},{"$f":"'fnd enro'!E595","v":0},{"$f":"'fnd enro'!F595","v":0},{"$f":"'fnd enro'!G595","v":0},{"$f":"'fnd enro'!H595","v":4},{"$f":"'fnd enro'!I595","v":3},{"$f":"'fnd enro'!J595","v":0},{"$f":"'fnd enro'!K595","v":0.27510000000000001},{"$f":"'fnd enro'!L595","v":0},{"$f":"'fnd enro'!M595","v":0},{"$f":"'fnd enro'!N595","v":0},{"$f":"'fnd enro'!O595","v":0},{"$f":"'fnd enro'!P595","v":1},{"$f":"'fnd enro'!R595","v":7},1,{"$f":"VALUE('fnd enro'!Q595)","v":4},null,{"$f":"(($D595*'fnd base rates'!C$107)\n+($E595*'fnd base rates'!C$108)\n+($F595*'fnd base rates'!C$109)\n+($G595*'fnd base rates'!C$110)\n+($H595*'fnd base rates'!C$111)\n+($I595*'fnd base rates'!C$112)\n+($J595*'fnd base rates'!C$113)\n+($K595*'fnd base rates'!C$114)\n+($M595*'fnd base rates'!C$116)\n+($N595*'fnd base rates'!C$117)\n+($O595*'fnd base rates'!C$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,3)))\n*$R595","v":4055.7623909999998},{"$f":"(($D595*'fnd base rates'!D$107)\n+($E595*'fnd base rates'!D$108)\n+($F595*'fnd base rates'!D$109)\n+($G595*'fnd base rates'!D$110)\n+($H595*'fnd base rates'!D$111)\n+($I595*'fnd base rates'!D$112)\n+($J595*'fnd base rates'!D$113)\n+($K595*'fnd base rates'!D$114)\n+($M595*'fnd base rates'!D$116)\n+($N595*'fnd base rates'!D$117)\n+($O595*'fnd base rates'!D$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,4)))\n*$R595","v":5972.44},{"$f":"(($D595*'fnd base rates'!E$107)\n+($E595*'fnd base rates'!E$108)\n+($F595*'fnd base rates'!E$109)\n+($G595*'fnd base rates'!E$110)\n+($H595*'fnd base rates'!E$111)\n+($I595*'fnd base rates'!E$112)\n+($J595*'fnd base rates'!E$113)\n+($K595*'fnd base rates'!E$114)\n+($M595*'fnd base rates'!E$116)\n+($N595*'fnd base rates'!E$117)\n+($O595*'fnd base rates'!E$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,5)))\n*$R595","v":33245.431238000005},{"$f":"(($D595*'fnd base rates'!F$107)\n+($E595*'fnd base rates'!F$108)\n+($F595*'fnd base rates'!F$109)\n+($G595*'fnd base rates'!F$110)\n+($H595*'fnd base rates'!F$111)\n+($I595*'fnd base rates'!F$112)\n+($J595*'fnd base rates'!F$113)\n+($K595*'fnd base rates'!F$114)\n+($M595*'fnd base rates'!F$116)\n+($N595*'fnd base rates'!F$117)\n+($O595*'fnd base rates'!F$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,6)))\n*$R595","v":7081.534482},{"$f":"(($D595*'fnd base rates'!G$107)\n+($E595*'fnd base rates'!G$108)\n+($F595*'fnd base rates'!G$109)\n+($G595*'fnd base rates'!G$110)\n+($H595*'fnd base rates'!G$111)\n+($I595*'fnd base rates'!G$112)\n+($J595*'fnd base rates'!G$113)\n+($K595*'fnd base rates'!G$114)\n+($M595*'fnd base rates'!G$116)\n+($N595*'fnd base rates'!G$117)\n+($O595*'fnd base rates'!G$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,7)))\n*$R595","v":1379.0012880000002},{"$f":"(($D595*'fnd base rates'!H$107)\n+($E595*'fnd base rates'!H$108)\n+($F595*'fnd base rates'!H$109)\n+($G595*'fnd base rates'!H$110)\n+($H595*'fnd base rates'!H$111)\n+($I595*'fnd base rates'!H$112)\n+($J595*'fnd base rates'!H$113)\n+($K595*'fnd base rates'!H$114)\n+($M595*'fnd base rates'!H$116)\n+($N595*'fnd base rates'!H$117)\n+($O595*'fnd base rates'!H$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,8)))","v":4872.4880200000007},{"$f":"(($D595*'fnd base rates'!I$107)\n+($E595*'fnd base rates'!I$108)\n+($F595*'fnd base rates'!I$109)\n+($G595*'fnd base rates'!I$110)\n+($H595*'fnd base rates'!I$111)\n+($I595*'fnd base rates'!I$112)\n+($J595*'fnd base rates'!I$113)\n+($K595*'fnd base rates'!I$114)\n+($M595*'fnd base rates'!I$116)\n+($N595*'fnd base rates'!I$117)\n+($O595*'fnd base rates'!I$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,9)))\n*$R595","v":3105.64},{"$f":"(($D595*'fnd base rates'!J$107)\n+($E595*'fnd base rates'!J$108)\n+($F595*'fnd base rates'!J$109)\n+($G595*'fnd base rates'!J$110)\n+($H595*'fnd base rates'!J$111)\n+($I595*'fnd base rates'!J$112)\n+($J595*'fnd base rates'!J$113)\n+($K595*'fnd base rates'!J$114)\n+($M595*'fnd base rates'!J$116)\n+($N595*'fnd base rates'!J$117)\n+($O595*'fnd base rates'!J$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,10)))\n*$R595","v":3493.96},{"$f":"(($D595*'fnd base rates'!K$107)\n+($E595*'fnd base rates'!K$108)\n+($F595*'fnd base rates'!K$109)\n+($G595*'fnd base rates'!K$110)\n+($H595*'fnd base rates'!K$111)\n+($I595*'fnd base rates'!K$112)\n+($J595*'fnd base rates'!K$113)\n+($K595*'fnd base rates'!K$114)\n+($M595*'fnd base rates'!K$116)\n+($N595*'fnd base rates'!K$117)\n+($O595*'fnd base rates'!K$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,11)))\n*$R595","v":8679.1941330000009},{"$f":"(($D595*'fnd base rates'!L$107)\n+($E595*'fnd base rates'!L$108)\n+($F595*'fnd base rates'!L$109)\n+($G595*'fnd base rates'!L$110)\n+($H595*'fnd base rates'!L$111)\n+($I595*'fnd base rates'!L$112)\n+($J595*'fnd base rates'!L$113)\n+($K595*'fnd base rates'!L$114)\n+($M595*'fnd base rates'!L$116)\n+($N595*'fnd base rates'!L$117)\n+($O595*'fnd base rates'!L$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,12)))","v":13164.30731},{"$f":"(($D595*'fnd base rates'!M$107)\n+($E595*'fnd base rates'!M$108)\n+($F595*'fnd base rates'!M$109)\n+($G595*'fnd base rates'!M$110)\n+($H595*'fnd base rates'!M$111)\n+($I595*'fnd base rates'!M$112)\n+($J595*'fnd base rates'!M$113)\n+($K595*'fnd base rates'!M$114)\n+($M595*'fnd base rates'!M$116)\n+($N595*'fnd base rates'!M$117)\n+($O595*'fnd base rates'!M$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,13)))","v":0},85049.758862000017,null,479278683,"479","278","683",1,7,85049.758862000017,12150,-415,12565,null,null,null,null,null,null,0,null,0]
["479",479278750,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D596","v":0},{"$f":"'fnd enro'!E596","v":0},{"$f":"'fnd enro'!F596","v":0},{"$f":"'fnd enro'!G596","v":0},{"$f":"'fnd enro'!H596","v":0},{"$f":"'fnd enro'!I596","v":1},{"$f":"'fnd enro'!J596","v":0},{"$f":"'fnd enro'!K596","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L596","v":0},{"$f":"'fnd enro'!M596","v":0},{"$f":"'fnd enro'!N596","v":0},{"$f":"'fnd enro'!O596","v":0},{"$f":"'fnd enro'!P596","v":0},{"$f":"'fnd enro'!R596","v":1},1,{"$f":"VALUE('fnd enro'!Q596)","v":7},null,{"$f":"(($D596*'fnd base rates'!C$107)\n+($E596*'fnd base rates'!C$108)\n+($F596*'fnd base rates'!C$109)\n+($G596*'fnd base rates'!C$110)\n+($H596*'fnd base rates'!C$111)\n+($I596*'fnd base rates'!C$112)\n+($J596*'fnd base rates'!C$113)\n+($K596*'fnd base rates'!C$114)\n+($M596*'fnd base rates'!C$116)\n+($N596*'fnd base rates'!C$117)\n+($O596*'fnd base rates'!C$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,3)))\n*$R596","v":570.33891299999993},{"$f":"(($D596*'fnd base rates'!D$107)\n+($E596*'fnd base rates'!D$108)\n+($F596*'fnd base rates'!D$109)\n+($G596*'fnd base rates'!D$110)\n+($H596*'fnd base rates'!D$111)\n+($I596*'fnd base rates'!D$112)\n+($J596*'fnd base rates'!D$113)\n+($K596*'fnd base rates'!D$114)\n+($M596*'fnd base rates'!D$116)\n+($N596*'fnd base rates'!D$117)\n+($O596*'fnd base rates'!D$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,4)))\n*$R596","v":810.3},{"$f":"(($D596*'fnd base rates'!E$107)\n+($E596*'fnd base rates'!E$108)\n+($F596*'fnd base rates'!E$109)\n+($G596*'fnd base rates'!E$110)\n+($H596*'fnd base rates'!E$111)\n+($I596*'fnd base rates'!E$112)\n+($J596*'fnd base rates'!E$113)\n+($K596*'fnd base rates'!E$114)\n+($M596*'fnd base rates'!E$116)\n+($N596*'fnd base rates'!E$117)\n+($O596*'fnd base rates'!E$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,5)))\n*$R596","v":5209.7030340000001},{"$f":"(($D596*'fnd base rates'!F$107)\n+($E596*'fnd base rates'!F$108)\n+($F596*'fnd base rates'!F$109)\n+($G596*'fnd base rates'!F$110)\n+($H596*'fnd base rates'!F$111)\n+($I596*'fnd base rates'!F$112)\n+($J596*'fnd base rates'!F$113)\n+($K596*'fnd base rates'!F$114)\n+($M596*'fnd base rates'!F$116)\n+($N596*'fnd base rates'!F$117)\n+($O596*'fnd base rates'!F$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,6)))\n*$R596","v":945.98492600000009},{"$f":"(($D596*'fnd base rates'!G$107)\n+($E596*'fnd base rates'!G$108)\n+($F596*'fnd base rates'!G$109)\n+($G596*'fnd base rates'!G$110)\n+($H596*'fnd base rates'!G$111)\n+($I596*'fnd base rates'!G$112)\n+($J596*'fnd base rates'!G$113)\n+($K596*'fnd base rates'!G$114)\n+($M596*'fnd base rates'!G$116)\n+($N596*'fnd base rates'!G$117)\n+($O596*'fnd base rates'!G$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,7)))\n*$R596","v":173.92018400000001},{"$f":"(($D596*'fnd base rates'!H$107)\n+($E596*'fnd base rates'!H$108)\n+($F596*'fnd base rates'!H$109)\n+($G596*'fnd base rates'!H$110)\n+($H596*'fnd base rates'!H$111)\n+($I596*'fnd base rates'!H$112)\n+($J596*'fnd base rates'!H$113)\n+($K596*'fnd base rates'!H$114)\n+($M596*'fnd base rates'!H$116)\n+($N596*'fnd base rates'!H$117)\n+($O596*'fnd base rates'!H$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D596*'fnd base rates'!I$107)\n+($E596*'fnd base rates'!I$108)\n+($F596*'fnd base rates'!I$109)\n+($G596*'fnd base rates'!I$110)\n+($H596*'fnd base rates'!I$111)\n+($I596*'fnd base rates'!I$112)\n+($J596*'fnd base rates'!I$113)\n+($K596*'fnd base rates'!I$114)\n+($M596*'fnd base rates'!I$116)\n+($N596*'fnd base rates'!I$117)\n+($O596*'fnd base rates'!I$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,9)))\n*$R596","v":451.12},{"$f":"(($D596*'fnd base rates'!J$107)\n+($E596*'fnd base rates'!J$108)\n+($F596*'fnd base rates'!J$109)\n+($G596*'fnd base rates'!J$110)\n+($H596*'fnd base rates'!J$111)\n+($I596*'fnd base rates'!J$112)\n+($J596*'fnd base rates'!J$113)\n+($K596*'fnd base rates'!J$114)\n+($M596*'fnd base rates'!J$116)\n+($N596*'fnd base rates'!J$117)\n+($O596*'fnd base rates'!J$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,10)))\n*$R596","v":607.66},{"$f":"(($D596*'fnd base rates'!K$107)\n+($E596*'fnd base rates'!K$108)\n+($F596*'fnd base rates'!K$109)\n+($G596*'fnd base rates'!K$110)\n+($H596*'fnd base rates'!K$111)\n+($I596*'fnd base rates'!K$112)\n+($J596*'fnd base rates'!K$113)\n+($K596*'fnd base rates'!K$114)\n+($M596*'fnd base rates'!K$116)\n+($N596*'fnd base rates'!K$117)\n+($O596*'fnd base rates'!K$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,11)))\n*$R596","v":1220.4620190000001},{"$f":"(($D596*'fnd base rates'!L$107)\n+($E596*'fnd base rates'!L$108)\n+($F596*'fnd base rates'!L$109)\n+($G596*'fnd base rates'!L$110)\n+($H596*'fnd base rates'!L$111)\n+($I596*'fnd base rates'!L$112)\n+($J596*'fnd base rates'!L$113)\n+($K596*'fnd base rates'!L$114)\n+($M596*'fnd base rates'!L$116)\n+($N596*'fnd base rates'!L$117)\n+($O596*'fnd base rates'!L$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D596*'fnd base rates'!M$107)\n+($E596*'fnd base rates'!M$108)\n+($F596*'fnd base rates'!M$109)\n+($G596*'fnd base rates'!M$110)\n+($H596*'fnd base rates'!M$111)\n+($I596*'fnd base rates'!M$112)\n+($J596*'fnd base rates'!M$113)\n+($K596*'fnd base rates'!M$114)\n+($M596*'fnd base rates'!M$116)\n+($N596*'fnd base rates'!M$117)\n+($O596*'fnd base rates'!M$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,13)))","v":0},12565.341266000001,null,479278750,"479","278","750",1,1,12565.341266000001,12565,-4142,16707,null,null,null,null,null,null,0,null,0]
["479",479278753,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D597","v":0},{"$f":"'fnd enro'!E597","v":0},{"$f":"'fnd enro'!F597","v":0},{"$f":"'fnd enro'!G597","v":0},{"$f":"'fnd enro'!H597","v":0},{"$f":"'fnd enro'!I597","v":2},{"$f":"'fnd enro'!J597","v":0},{"$f":"'fnd enro'!K597","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L597","v":0},{"$f":"'fnd enro'!M597","v":0},{"$f":"'fnd enro'!N597","v":0},{"$f":"'fnd enro'!O597","v":0},{"$f":"'fnd enro'!P597","v":1},{"$f":"'fnd enro'!R597","v":2},1,{"$f":"VALUE('fnd enro'!Q597)","v":7},null,{"$f":"(($D597*'fnd base rates'!C$107)\n+($E597*'fnd base rates'!C$108)\n+($F597*'fnd base rates'!C$109)\n+($G597*'fnd base rates'!C$110)\n+($H597*'fnd base rates'!C$111)\n+($I597*'fnd base rates'!C$112)\n+($J597*'fnd base rates'!C$113)\n+($K597*'fnd base rates'!C$114)\n+($M597*'fnd base rates'!C$116)\n+($N597*'fnd base rates'!C$117)\n+($O597*'fnd base rates'!C$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,3)))\n*$R597","v":1219.4078259999999},{"$f":"(($D597*'fnd base rates'!D$107)\n+($E597*'fnd base rates'!D$108)\n+($F597*'fnd base rates'!D$109)\n+($G597*'fnd base rates'!D$110)\n+($H597*'fnd base rates'!D$111)\n+($I597*'fnd base rates'!D$112)\n+($J597*'fnd base rates'!D$113)\n+($K597*'fnd base rates'!D$114)\n+($M597*'fnd base rates'!D$116)\n+($N597*'fnd base rates'!D$117)\n+($O597*'fnd base rates'!D$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,4)))\n*$R597","v":1993.62},{"$f":"(($D597*'fnd base rates'!E$107)\n+($E597*'fnd base rates'!E$108)\n+($F597*'fnd base rates'!E$109)\n+($G597*'fnd base rates'!E$110)\n+($H597*'fnd base rates'!E$111)\n+($I597*'fnd base rates'!E$112)\n+($J597*'fnd base rates'!E$113)\n+($K597*'fnd base rates'!E$114)\n+($M597*'fnd base rates'!E$116)\n+($N597*'fnd base rates'!E$117)\n+($O597*'fnd base rates'!E$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,5)))\n*$R597","v":14060.846068000001},{"$f":"(($D597*'fnd base rates'!F$107)\n+($E597*'fnd base rates'!F$108)\n+($F597*'fnd base rates'!F$109)\n+($G597*'fnd base rates'!F$110)\n+($H597*'fnd base rates'!F$111)\n+($I597*'fnd base rates'!F$112)\n+($J597*'fnd base rates'!F$113)\n+($K597*'fnd base rates'!F$114)\n+($M597*'fnd base rates'!F$116)\n+($N597*'fnd base rates'!F$117)\n+($O597*'fnd base rates'!F$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,6)))\n*$R597","v":1891.9698520000002},{"$f":"(($D597*'fnd base rates'!G$107)\n+($E597*'fnd base rates'!G$108)\n+($F597*'fnd base rates'!G$109)\n+($G597*'fnd base rates'!G$110)\n+($H597*'fnd base rates'!G$111)\n+($I597*'fnd base rates'!G$112)\n+($J597*'fnd base rates'!G$113)\n+($K597*'fnd base rates'!G$114)\n+($M597*'fnd base rates'!G$116)\n+($N597*'fnd base rates'!G$117)\n+($O597*'fnd base rates'!G$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,7)))\n*$R597","v":524.50036799999998},{"$f":"(($D597*'fnd base rates'!H$107)\n+($E597*'fnd base rates'!H$108)\n+($F597*'fnd base rates'!H$109)\n+($G597*'fnd base rates'!H$110)\n+($H597*'fnd base rates'!H$111)\n+($I597*'fnd base rates'!H$112)\n+($J597*'fnd base rates'!H$113)\n+($K597*'fnd base rates'!H$114)\n+($M597*'fnd base rates'!H$116)\n+($N597*'fnd base rates'!H$117)\n+($O597*'fnd base rates'!H$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,8)))","v":1781.7337199999999},{"$f":"(($D597*'fnd base rates'!I$107)\n+($E597*'fnd base rates'!I$108)\n+($F597*'fnd base rates'!I$109)\n+($G597*'fnd base rates'!I$110)\n+($H597*'fnd base rates'!I$111)\n+($I597*'fnd base rates'!I$112)\n+($J597*'fnd base rates'!I$113)\n+($K597*'fnd base rates'!I$114)\n+($M597*'fnd base rates'!I$116)\n+($N597*'fnd base rates'!I$117)\n+($O597*'fnd base rates'!I$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,9)))\n*$R597","v":1049.69},{"$f":"(($D597*'fnd base rates'!J$107)\n+($E597*'fnd base rates'!J$108)\n+($F597*'fnd base rates'!J$109)\n+($G597*'fnd base rates'!J$110)\n+($H597*'fnd base rates'!J$111)\n+($I597*'fnd base rates'!J$112)\n+($J597*'fnd base rates'!J$113)\n+($K597*'fnd base rates'!J$114)\n+($M597*'fnd base rates'!J$116)\n+($N597*'fnd base rates'!J$117)\n+($O597*'fnd base rates'!J$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,10)))\n*$R597","v":1981.53},{"$f":"(($D597*'fnd base rates'!K$107)\n+($E597*'fnd base rates'!K$108)\n+($F597*'fnd base rates'!K$109)\n+($G597*'fnd base rates'!K$110)\n+($H597*'fnd base rates'!K$111)\n+($I597*'fnd base rates'!K$112)\n+($J597*'fnd base rates'!K$113)\n+($K597*'fnd base rates'!K$114)\n+($M597*'fnd base rates'!K$116)\n+($N597*'fnd base rates'!K$117)\n+($O597*'fnd base rates'!K$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,11)))\n*$R597","v":2440.9240380000001},{"$f":"(($D597*'fnd base rates'!L$107)\n+($E597*'fnd base rates'!L$108)\n+($F597*'fnd base rates'!L$109)\n+($G597*'fnd base rates'!L$110)\n+($H597*'fnd base rates'!L$111)\n+($I597*'fnd base rates'!L$112)\n+($J597*'fnd base rates'!L$113)\n+($K597*'fnd base rates'!L$114)\n+($M597*'fnd base rates'!L$116)\n+($N597*'fnd base rates'!L$117)\n+($O597*'fnd base rates'!L$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,12)))","v":4019.68066},{"$f":"(($D597*'fnd base rates'!M$107)\n+($E597*'fnd base rates'!M$108)\n+($F597*'fnd base rates'!M$109)\n+($G597*'fnd base rates'!M$110)\n+($H597*'fnd base rates'!M$111)\n+($I597*'fnd base rates'!M$112)\n+($J597*'fnd base rates'!M$113)\n+($K597*'fnd base rates'!M$114)\n+($M597*'fnd base rates'!M$116)\n+($N597*'fnd base rates'!M$117)\n+($O597*'fnd base rates'!M$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,13)))","v":0},30963.902532,null,479278753,"479","278","753",1,2,30963.902532,15482,-4247,19729,null,null,null,null,null,null,0,null,0]
["479",479278755,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D598","v":0},{"$f":"'fnd enro'!E598","v":0},{"$f":"'fnd enro'!F598","v":0},{"$f":"'fnd enro'!G598","v":0},{"$f":"'fnd enro'!H598","v":0},{"$f":"'fnd enro'!I598","v":3},{"$f":"'fnd enro'!J598","v":0},{"$f":"'fnd enro'!K598","v":0.1179},{"$f":"'fnd enro'!L598","v":0},{"$f":"'fnd enro'!M598","v":0},{"$f":"'fnd enro'!N598","v":0},{"$f":"'fnd enro'!O598","v":0},{"$f":"'fnd enro'!P598","v":1},{"$f":"'fnd enro'!R598","v":3},1,{"$f":"VALUE('fnd enro'!Q598)","v":10},null,{"$f":"(($D598*'fnd base rates'!C$107)\n+($E598*'fnd base rates'!C$108)\n+($F598*'fnd base rates'!C$109)\n+($G598*'fnd base rates'!C$110)\n+($H598*'fnd base rates'!C$111)\n+($I598*'fnd base rates'!C$112)\n+($J598*'fnd base rates'!C$113)\n+($K598*'fnd base rates'!C$114)\n+($M598*'fnd base rates'!C$116)\n+($N598*'fnd base rates'!C$117)\n+($O598*'fnd base rates'!C$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,3)))\n*$R598","v":1807.6967389999998},{"$f":"(($D598*'fnd base rates'!D$107)\n+($E598*'fnd base rates'!D$108)\n+($F598*'fnd base rates'!D$109)\n+($G598*'fnd base rates'!D$110)\n+($H598*'fnd base rates'!D$111)\n+($I598*'fnd base rates'!D$112)\n+($J598*'fnd base rates'!D$113)\n+($K598*'fnd base rates'!D$114)\n+($M598*'fnd base rates'!D$116)\n+($N598*'fnd base rates'!D$117)\n+($O598*'fnd base rates'!D$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,4)))\n*$R598","v":2888.9999999999995},{"$f":"(($D598*'fnd base rates'!E$107)\n+($E598*'fnd base rates'!E$108)\n+($F598*'fnd base rates'!E$109)\n+($G598*'fnd base rates'!E$110)\n+($H598*'fnd base rates'!E$111)\n+($I598*'fnd base rates'!E$112)\n+($J598*'fnd base rates'!E$113)\n+($K598*'fnd base rates'!E$114)\n+($M598*'fnd base rates'!E$116)\n+($N598*'fnd base rates'!E$117)\n+($O598*'fnd base rates'!E$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,5)))\n*$R598","v":20101.039101999999},{"$f":"(($D598*'fnd base rates'!F$107)\n+($E598*'fnd base rates'!F$108)\n+($F598*'fnd base rates'!F$109)\n+($G598*'fnd base rates'!F$110)\n+($H598*'fnd base rates'!F$111)\n+($I598*'fnd base rates'!F$112)\n+($J598*'fnd base rates'!F$113)\n+($K598*'fnd base rates'!F$114)\n+($M598*'fnd base rates'!F$116)\n+($N598*'fnd base rates'!F$117)\n+($O598*'fnd base rates'!F$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,6)))\n*$R598","v":2837.9547780000003},{"$f":"(($D598*'fnd base rates'!G$107)\n+($E598*'fnd base rates'!G$108)\n+($F598*'fnd base rates'!G$109)\n+($G598*'fnd base rates'!G$110)\n+($H598*'fnd base rates'!G$111)\n+($I598*'fnd base rates'!G$112)\n+($J598*'fnd base rates'!G$113)\n+($K598*'fnd base rates'!G$114)\n+($M598*'fnd base rates'!G$116)\n+($N598*'fnd base rates'!G$117)\n+($O598*'fnd base rates'!G$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,7)))\n*$R598","v":738.71055200000001},{"$f":"(($D598*'fnd base rates'!H$107)\n+($E598*'fnd base rates'!H$108)\n+($F598*'fnd base rates'!H$109)\n+($G598*'fnd base rates'!H$110)\n+($H598*'fnd base rates'!H$111)\n+($I598*'fnd base rates'!H$112)\n+($J598*'fnd base rates'!H$113)\n+($K598*'fnd base rates'!H$114)\n+($M598*'fnd base rates'!H$116)\n+($N598*'fnd base rates'!H$117)\n+($O598*'fnd base rates'!H$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,8)))","v":2665.2405800000001},{"$f":"(($D598*'fnd base rates'!I$107)\n+($E598*'fnd base rates'!I$108)\n+($F598*'fnd base rates'!I$109)\n+($G598*'fnd base rates'!I$110)\n+($H598*'fnd base rates'!I$111)\n+($I598*'fnd base rates'!I$112)\n+($J598*'fnd base rates'!I$113)\n+($K598*'fnd base rates'!I$114)\n+($M598*'fnd base rates'!I$116)\n+($N598*'fnd base rates'!I$117)\n+($O598*'fnd base rates'!I$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,9)))\n*$R598","v":1534.44},{"$f":"(($D598*'fnd base rates'!J$107)\n+($E598*'fnd base rates'!J$108)\n+($F598*'fnd base rates'!J$109)\n+($G598*'fnd base rates'!J$110)\n+($H598*'fnd base rates'!J$111)\n+($I598*'fnd base rates'!J$112)\n+($J598*'fnd base rates'!J$113)\n+($K598*'fnd base rates'!J$114)\n+($M598*'fnd base rates'!J$116)\n+($N598*'fnd base rates'!J$117)\n+($O598*'fnd base rates'!J$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,10)))\n*$R598","v":2763.9300000000003},{"$f":"(($D598*'fnd base rates'!K$107)\n+($E598*'fnd base rates'!K$108)\n+($F598*'fnd base rates'!K$109)\n+($G598*'fnd base rates'!K$110)\n+($H598*'fnd base rates'!K$111)\n+($I598*'fnd base rates'!K$112)\n+($J598*'fnd base rates'!K$113)\n+($K598*'fnd base rates'!K$114)\n+($M598*'fnd base rates'!K$116)\n+($N598*'fnd base rates'!K$117)\n+($O598*'fnd base rates'!K$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,11)))\n*$R598","v":3661.3860570000002},{"$f":"(($D598*'fnd base rates'!L$107)\n+($E598*'fnd base rates'!L$108)\n+($F598*'fnd base rates'!L$109)\n+($G598*'fnd base rates'!L$110)\n+($H598*'fnd base rates'!L$111)\n+($I598*'fnd base rates'!L$112)\n+($J598*'fnd base rates'!L$113)\n+($K598*'fnd base rates'!L$114)\n+($M598*'fnd base rates'!L$116)\n+($N598*'fnd base rates'!L$117)\n+($O598*'fnd base rates'!L$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,12)))","v":5860.2159900000006},{"$f":"(($D598*'fnd base rates'!M$107)\n+($E598*'fnd base rates'!M$108)\n+($F598*'fnd base rates'!M$109)\n+($G598*'fnd base rates'!M$110)\n+($H598*'fnd base rates'!M$111)\n+($I598*'fnd base rates'!M$112)\n+($J598*'fnd base rates'!M$113)\n+($K598*'fnd base rates'!M$114)\n+($M598*'fnd base rates'!M$116)\n+($N598*'fnd base rates'!M$117)\n+($O598*'fnd base rates'!M$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,13)))","v":0},44859.613798000006,null,479278755,"479","278","755",1,{"$f":"enro","v":3},44859.613798000006,14953,1183,13770,null,null,null,null,null,null,0,null,0]
["479",479278766,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D599","v":0},{"$f":"'fnd enro'!E599","v":0},{"$f":"'fnd enro'!F599","v":0},{"$f":"'fnd enro'!G599","v":0},{"$f":"'fnd enro'!H599","v":1},{"$f":"'fnd enro'!I599","v":0},{"$f":"'fnd enro'!J599","v":0},{"$f":"'fnd enro'!K599","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L599","v":0},{"$f":"'fnd enro'!M599","v":0},{"$f":"'fnd enro'!N599","v":0},{"$f":"'fnd enro'!O599","v":0},{"$f":"'fnd enro'!P599","v":0},{"$f":"'fnd enro'!R599","v":1},1,{"$f":"VALUE('fnd enro'!Q599)","v":7},null,{"$f":"(($D599*'fnd base rates'!C$107)\n+($E599*'fnd base rates'!C$108)\n+($F599*'fnd base rates'!C$109)\n+($G599*'fnd base rates'!C$110)\n+($H599*'fnd base rates'!C$111)\n+($I599*'fnd base rates'!C$112)\n+($J599*'fnd base rates'!C$113)\n+($K599*'fnd base rates'!C$114)\n+($M599*'fnd base rates'!C$116)\n+($N599*'fnd base rates'!C$117)\n+($O599*'fnd base rates'!C$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,3)))\n*$R599","v":570.33891299999993},{"$f":"(($D599*'fnd base rates'!D$107)\n+($E599*'fnd base rates'!D$108)\n+($F599*'fnd base rates'!D$109)\n+($G599*'fnd base rates'!D$110)\n+($H599*'fnd base rates'!D$111)\n+($I599*'fnd base rates'!D$112)\n+($J599*'fnd base rates'!D$113)\n+($K599*'fnd base rates'!D$114)\n+($M599*'fnd base rates'!D$116)\n+($N599*'fnd base rates'!D$117)\n+($O599*'fnd base rates'!D$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,4)))\n*$R599","v":810.3},{"$f":"(($D599*'fnd base rates'!E$107)\n+($E599*'fnd base rates'!E$108)\n+($F599*'fnd base rates'!E$109)\n+($G599*'fnd base rates'!E$110)\n+($H599*'fnd base rates'!E$111)\n+($I599*'fnd base rates'!E$112)\n+($J599*'fnd base rates'!E$113)\n+($K599*'fnd base rates'!E$114)\n+($M599*'fnd base rates'!E$116)\n+($N599*'fnd base rates'!E$117)\n+($O599*'fnd base rates'!E$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,5)))\n*$R599","v":3671.113034},{"$f":"(($D599*'fnd base rates'!F$107)\n+($E599*'fnd base rates'!F$108)\n+($F599*'fnd base rates'!F$109)\n+($G599*'fnd base rates'!F$110)\n+($H599*'fnd base rates'!F$111)\n+($I599*'fnd base rates'!F$112)\n+($J599*'fnd base rates'!F$113)\n+($K599*'fnd base rates'!F$114)\n+($M599*'fnd base rates'!F$116)\n+($N599*'fnd base rates'!F$117)\n+($O599*'fnd base rates'!F$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,6)))\n*$R599","v":1060.8949259999999},{"$f":"(($D599*'fnd base rates'!G$107)\n+($E599*'fnd base rates'!G$108)\n+($F599*'fnd base rates'!G$109)\n+($G599*'fnd base rates'!G$110)\n+($H599*'fnd base rates'!G$111)\n+($I599*'fnd base rates'!G$112)\n+($J599*'fnd base rates'!G$113)\n+($K599*'fnd base rates'!G$114)\n+($M599*'fnd base rates'!G$116)\n+($N599*'fnd base rates'!G$117)\n+($O599*'fnd base rates'!G$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,7)))\n*$R599","v":178.75018399999999},{"$f":"(($D599*'fnd base rates'!H$107)\n+($E599*'fnd base rates'!H$108)\n+($F599*'fnd base rates'!H$109)\n+($G599*'fnd base rates'!H$110)\n+($H599*'fnd base rates'!H$111)\n+($I599*'fnd base rates'!H$112)\n+($J599*'fnd base rates'!H$113)\n+($K599*'fnd base rates'!H$114)\n+($M599*'fnd base rates'!H$116)\n+($N599*'fnd base rates'!H$117)\n+($O599*'fnd base rates'!H$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D599*'fnd base rates'!I$107)\n+($E599*'fnd base rates'!I$108)\n+($F599*'fnd base rates'!I$109)\n+($G599*'fnd base rates'!I$110)\n+($H599*'fnd base rates'!I$111)\n+($I599*'fnd base rates'!I$112)\n+($J599*'fnd base rates'!I$113)\n+($K599*'fnd base rates'!I$114)\n+($M599*'fnd base rates'!I$116)\n+($N599*'fnd base rates'!I$117)\n+($O599*'fnd base rates'!I$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,9)))\n*$R599","v":408.39},{"$f":"(($D599*'fnd base rates'!J$107)\n+($E599*'fnd base rates'!J$108)\n+($F599*'fnd base rates'!J$109)\n+($G599*'fnd base rates'!J$110)\n+($H599*'fnd base rates'!J$111)\n+($I599*'fnd base rates'!J$112)\n+($J599*'fnd base rates'!J$113)\n+($K599*'fnd base rates'!J$114)\n+($M599*'fnd base rates'!J$116)\n+($N599*'fnd base rates'!J$117)\n+($O599*'fnd base rates'!J$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,10)))\n*$R599","v":263.52},{"$f":"(($D599*'fnd base rates'!K$107)\n+($E599*'fnd base rates'!K$108)\n+($F599*'fnd base rates'!K$109)\n+($G599*'fnd base rates'!K$110)\n+($H599*'fnd base rates'!K$111)\n+($I599*'fnd base rates'!K$112)\n+($J599*'fnd base rates'!K$113)\n+($K599*'fnd base rates'!K$114)\n+($M599*'fnd base rates'!K$116)\n+($N599*'fnd base rates'!K$117)\n+($O599*'fnd base rates'!K$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,11)))\n*$R599","v":1254.4520190000001},{"$f":"(($D599*'fnd base rates'!L$107)\n+($E599*'fnd base rates'!L$108)\n+($F599*'fnd base rates'!L$109)\n+($G599*'fnd base rates'!L$110)\n+($H599*'fnd base rates'!L$111)\n+($I599*'fnd base rates'!L$112)\n+($J599*'fnd base rates'!L$113)\n+($K599*'fnd base rates'!L$114)\n+($M599*'fnd base rates'!L$116)\n+($N599*'fnd base rates'!L$117)\n+($O599*'fnd base rates'!L$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D599*'fnd base rates'!M$107)\n+($E599*'fnd base rates'!M$108)\n+($F599*'fnd base rates'!M$109)\n+($G599*'fnd base rates'!M$110)\n+($H599*'fnd base rates'!M$111)\n+($I599*'fnd base rates'!M$112)\n+($J599*'fnd base rates'!M$113)\n+($K599*'fnd base rates'!M$114)\n+($M599*'fnd base rates'!M$116)\n+($N599*'fnd base rates'!M$117)\n+($O599*'fnd base rates'!M$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,13)))","v":0},10664.291266,null,479278766,"479","278","766",1,1,10664.291266,10664,-1486,12150,null,null,null,null,null,null,0,null,0]
["481",481035001,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D600","v":0},{"$f":"'fnd enro'!E600","v":0},{"$f":"'fnd enro'!F600","v":0},{"$f":"'fnd enro'!G600","v":1},{"$f":"'fnd enro'!H600","v":0},{"$f":"'fnd enro'!I600","v":0},{"$f":"'fnd enro'!J600","v":0},{"$f":"'fnd enro'!K600","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L600","v":0},{"$f":"'fnd enro'!M600","v":0},{"$f":"'fnd enro'!N600","v":0},{"$f":"'fnd enro'!O600","v":0},{"$f":"'fnd enro'!P600","v":0},{"$f":"'fnd enro'!R600","v":1},1.087,{"$f":"VALUE('fnd enro'!Q600)","v":7},null,{"$f":"(($D600*'fnd base rates'!C$107)\n+($E600*'fnd base rates'!C$108)\n+($F600*'fnd base rates'!C$109)\n+($G600*'fnd base rates'!C$110)\n+($H600*'fnd base rates'!C$111)\n+($I600*'fnd base rates'!C$112)\n+($J600*'fnd base rates'!C$113)\n+($K600*'fnd base rates'!C$114)\n+($M600*'fnd base rates'!C$116)\n+($N600*'fnd base rates'!C$117)\n+($O600*'fnd base rates'!C$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,3)))\n*$R600","v":619.95839843099986},{"$f":"(($D600*'fnd base rates'!D$107)\n+($E600*'fnd base rates'!D$108)\n+($F600*'fnd base rates'!D$109)\n+($G600*'fnd base rates'!D$110)\n+($H600*'fnd base rates'!D$111)\n+($I600*'fnd base rates'!D$112)\n+($J600*'fnd base rates'!D$113)\n+($K600*'fnd base rates'!D$114)\n+($M600*'fnd base rates'!D$116)\n+($N600*'fnd base rates'!D$117)\n+($O600*'fnd base rates'!D$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,4)))\n*$R600","v":880.79609999999991},{"$f":"(($D600*'fnd base rates'!E$107)\n+($E600*'fnd base rates'!E$108)\n+($F600*'fnd base rates'!E$109)\n+($G600*'fnd base rates'!E$110)\n+($H600*'fnd base rates'!E$111)\n+($I600*'fnd base rates'!E$112)\n+($J600*'fnd base rates'!E$113)\n+($K600*'fnd base rates'!E$114)\n+($M600*'fnd base rates'!E$116)\n+($N600*'fnd base rates'!E$117)\n+($O600*'fnd base rates'!E$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,5)))\n*$R600","v":4475.1170779579998},{"$f":"(($D600*'fnd base rates'!F$107)\n+($E600*'fnd base rates'!F$108)\n+($F600*'fnd base rates'!F$109)\n+($G600*'fnd base rates'!F$110)\n+($H600*'fnd base rates'!F$111)\n+($I600*'fnd base rates'!F$112)\n+($J600*'fnd base rates'!F$113)\n+($K600*'fnd base rates'!F$114)\n+($M600*'fnd base rates'!F$116)\n+($N600*'fnd base rates'!F$117)\n+($O600*'fnd base rates'!F$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,6)))\n*$R600","v":1443.378304562},{"$f":"(($D600*'fnd base rates'!G$107)\n+($E600*'fnd base rates'!G$108)\n+($F600*'fnd base rates'!G$109)\n+($G600*'fnd base rates'!G$110)\n+($H600*'fnd base rates'!G$111)\n+($I600*'fnd base rates'!G$112)\n+($J600*'fnd base rates'!G$113)\n+($K600*'fnd base rates'!G$114)\n+($M600*'fnd base rates'!G$116)\n+($N600*'fnd base rates'!G$117)\n+($O600*'fnd base rates'!G$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,7)))\n*$R600","v":180.88787000799999},{"$f":"(($D600*'fnd base rates'!H$107)\n+($E600*'fnd base rates'!H$108)\n+($F600*'fnd base rates'!H$109)\n+($G600*'fnd base rates'!H$110)\n+($H600*'fnd base rates'!H$111)\n+($I600*'fnd base rates'!H$112)\n+($J600*'fnd base rates'!H$113)\n+($K600*'fnd base rates'!H$114)\n+($M600*'fnd base rates'!H$116)\n+($N600*'fnd base rates'!H$117)\n+($O600*'fnd base rates'!H$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D600*'fnd base rates'!I$107)\n+($E600*'fnd base rates'!I$108)\n+($F600*'fnd base rates'!I$109)\n+($G600*'fnd base rates'!I$110)\n+($H600*'fnd base rates'!I$111)\n+($I600*'fnd base rates'!I$112)\n+($J600*'fnd base rates'!I$113)\n+($K600*'fnd base rates'!I$114)\n+($M600*'fnd base rates'!I$116)\n+($N600*'fnd base rates'!I$117)\n+($O600*'fnd base rates'!I$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,9)))\n*$R600","v":411.48385000000002},{"$f":"(($D600*'fnd base rates'!J$107)\n+($E600*'fnd base rates'!J$108)\n+($F600*'fnd base rates'!J$109)\n+($G600*'fnd base rates'!J$110)\n+($H600*'fnd base rates'!J$111)\n+($I600*'fnd base rates'!J$112)\n+($J600*'fnd base rates'!J$113)\n+($K600*'fnd base rates'!J$114)\n+($M600*'fnd base rates'!J$116)\n+($N600*'fnd base rates'!J$117)\n+($O600*'fnd base rates'!J$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,10)))\n*$R600","v":175.35484},{"$f":"(($D600*'fnd base rates'!K$107)\n+($E600*'fnd base rates'!K$108)\n+($F600*'fnd base rates'!K$109)\n+($G600*'fnd base rates'!K$110)\n+($H600*'fnd base rates'!K$111)\n+($I600*'fnd base rates'!K$112)\n+($J600*'fnd base rates'!K$113)\n+($K600*'fnd base rates'!K$114)\n+($M600*'fnd base rates'!K$116)\n+($N600*'fnd base rates'!K$117)\n+($O600*'fnd base rates'!K$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,11)))\n*$R600","v":1269.248614653},{"$f":"(($D600*'fnd base rates'!L$107)\n+($E600*'fnd base rates'!L$108)\n+($F600*'fnd base rates'!L$109)\n+($G600*'fnd base rates'!L$110)\n+($H600*'fnd base rates'!L$111)\n+($I600*'fnd base rates'!L$112)\n+($J600*'fnd base rates'!L$113)\n+($K600*'fnd base rates'!L$114)\n+($M600*'fnd base rates'!L$116)\n+($N600*'fnd base rates'!L$117)\n+($O600*'fnd base rates'!L$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D600*'fnd base rates'!M$107)\n+($E600*'fnd base rates'!M$108)\n+($F600*'fnd base rates'!M$109)\n+($G600*'fnd base rates'!M$110)\n+($H600*'fnd base rates'!M$111)\n+($I600*'fnd base rates'!M$112)\n+($J600*'fnd base rates'!M$113)\n+($K600*'fnd base rates'!M$114)\n+($M600*'fnd base rates'!M$116)\n+($N600*'fnd base rates'!M$117)\n+($O600*'fnd base rates'!M$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,13)))","v":0},11793.757245612001,null,481035001,"481","035","001",1,1,11793.757245612001,11794,-771,12565,null,null,null,null,null,null,0,null,0]
["481",481035025,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D601","v":0},{"$f":"'fnd enro'!E601","v":0},{"$f":"'fnd enro'!F601","v":1},{"$f":"'fnd enro'!G601","v":0},{"$f":"'fnd enro'!H601","v":0},{"$f":"'fnd enro'!I601","v":0},{"$f":"'fnd enro'!J601","v":0},{"$f":"'fnd enro'!K601","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L601","v":0},{"$f":"'fnd enro'!M601","v":0},{"$f":"'fnd enro'!N601","v":0},{"$f":"'fnd enro'!O601","v":0},{"$f":"'fnd enro'!P601","v":0},{"$f":"'fnd enro'!R601","v":1},1.087,{"$f":"VALUE('fnd enro'!Q601)","v":6},null,{"$f":"(($D601*'fnd base rates'!C$107)\n+($E601*'fnd base rates'!C$108)\n+($F601*'fnd base rates'!C$109)\n+($G601*'fnd base rates'!C$110)\n+($H601*'fnd base rates'!C$111)\n+($I601*'fnd base rates'!C$112)\n+($J601*'fnd base rates'!C$113)\n+($K601*'fnd base rates'!C$114)\n+($M601*'fnd base rates'!C$116)\n+($N601*'fnd base rates'!C$117)\n+($O601*'fnd base rates'!C$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,3)))\n*$R601","v":619.95839843099986},{"$f":"(($D601*'fnd base rates'!D$107)\n+($E601*'fnd base rates'!D$108)\n+($F601*'fnd base rates'!D$109)\n+($G601*'fnd base rates'!D$110)\n+($H601*'fnd base rates'!D$111)\n+($I601*'fnd base rates'!D$112)\n+($J601*'fnd base rates'!D$113)\n+($K601*'fnd base rates'!D$114)\n+($M601*'fnd base rates'!D$116)\n+($N601*'fnd base rates'!D$117)\n+($O601*'fnd base rates'!D$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,4)))\n*$R601","v":880.79609999999991},{"$f":"(($D601*'fnd base rates'!E$107)\n+($E601*'fnd base rates'!E$108)\n+($F601*'fnd base rates'!E$109)\n+($G601*'fnd base rates'!E$110)\n+($H601*'fnd base rates'!E$111)\n+($I601*'fnd base rates'!E$112)\n+($J601*'fnd base rates'!E$113)\n+($K601*'fnd base rates'!E$114)\n+($M601*'fnd base rates'!E$116)\n+($N601*'fnd base rates'!E$117)\n+($O601*'fnd base rates'!E$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,5)))\n*$R601","v":4475.1714279580001},{"$f":"(($D601*'fnd base rates'!F$107)\n+($E601*'fnd base rates'!F$108)\n+($F601*'fnd base rates'!F$109)\n+($G601*'fnd base rates'!F$110)\n+($H601*'fnd base rates'!F$111)\n+($I601*'fnd base rates'!F$112)\n+($J601*'fnd base rates'!F$113)\n+($K601*'fnd base rates'!F$114)\n+($M601*'fnd base rates'!F$116)\n+($N601*'fnd base rates'!F$117)\n+($O601*'fnd base rates'!F$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,6)))\n*$R601","v":1443.378304562},{"$f":"(($D601*'fnd base rates'!G$107)\n+($E601*'fnd base rates'!G$108)\n+($F601*'fnd base rates'!G$109)\n+($G601*'fnd base rates'!G$110)\n+($H601*'fnd base rates'!G$111)\n+($I601*'fnd base rates'!G$112)\n+($J601*'fnd base rates'!G$113)\n+($K601*'fnd base rates'!G$114)\n+($M601*'fnd base rates'!G$116)\n+($N601*'fnd base rates'!G$117)\n+($O601*'fnd base rates'!G$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,7)))\n*$R601","v":180.866130008},{"$f":"(($D601*'fnd base rates'!H$107)\n+($E601*'fnd base rates'!H$108)\n+($F601*'fnd base rates'!H$109)\n+($G601*'fnd base rates'!H$110)\n+($H601*'fnd base rates'!H$111)\n+($I601*'fnd base rates'!H$112)\n+($J601*'fnd base rates'!H$113)\n+($K601*'fnd base rates'!H$114)\n+($M601*'fnd base rates'!H$116)\n+($N601*'fnd base rates'!H$117)\n+($O601*'fnd base rates'!H$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D601*'fnd base rates'!I$107)\n+($E601*'fnd base rates'!I$108)\n+($F601*'fnd base rates'!I$109)\n+($G601*'fnd base rates'!I$110)\n+($H601*'fnd base rates'!I$111)\n+($I601*'fnd base rates'!I$112)\n+($J601*'fnd base rates'!I$113)\n+($K601*'fnd base rates'!I$114)\n+($M601*'fnd base rates'!I$116)\n+($N601*'fnd base rates'!I$117)\n+($O601*'fnd base rates'!I$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,9)))\n*$R601","v":411.48385000000002},{"$f":"(($D601*'fnd base rates'!J$107)\n+($E601*'fnd base rates'!J$108)\n+($F601*'fnd base rates'!J$109)\n+($G601*'fnd base rates'!J$110)\n+($H601*'fnd base rates'!J$111)\n+($I601*'fnd base rates'!J$112)\n+($J601*'fnd base rates'!J$113)\n+($K601*'fnd base rates'!J$114)\n+($M601*'fnd base rates'!J$116)\n+($N601*'fnd base rates'!J$117)\n+($O601*'fnd base rates'!J$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,10)))\n*$R601","v":116.91772},{"$f":"(($D601*'fnd base rates'!K$107)\n+($E601*'fnd base rates'!K$108)\n+($F601*'fnd base rates'!K$109)\n+($G601*'fnd base rates'!K$110)\n+($H601*'fnd base rates'!K$111)\n+($I601*'fnd base rates'!K$112)\n+($J601*'fnd base rates'!K$113)\n+($K601*'fnd base rates'!K$114)\n+($M601*'fnd base rates'!K$116)\n+($N601*'fnd base rates'!K$117)\n+($O601*'fnd base rates'!K$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,11)))\n*$R601","v":1269.248614653},{"$f":"(($D601*'fnd base rates'!L$107)\n+($E601*'fnd base rates'!L$108)\n+($F601*'fnd base rates'!L$109)\n+($G601*'fnd base rates'!L$110)\n+($H601*'fnd base rates'!L$111)\n+($I601*'fnd base rates'!L$112)\n+($J601*'fnd base rates'!L$113)\n+($K601*'fnd base rates'!L$114)\n+($M601*'fnd base rates'!L$116)\n+($N601*'fnd base rates'!L$117)\n+($O601*'fnd base rates'!L$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,12)))","v":1782.8353299999999},{"$f":"(($D601*'fnd base rates'!M$107)\n+($E601*'fnd base rates'!M$108)\n+($F601*'fnd base rates'!M$109)\n+($G601*'fnd base rates'!M$110)\n+($H601*'fnd base rates'!M$111)\n+($I601*'fnd base rates'!M$112)\n+($J601*'fnd base rates'!M$113)\n+($K601*'fnd base rates'!M$114)\n+($M601*'fnd base rates'!M$116)\n+($N601*'fnd base rates'!M$117)\n+($O601*'fnd base rates'!M$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,13)))","v":0},11735.332735612001,null,481035025,"481","035","025",1,1,11735.332735612001,11735,-3747,15482,null,null,null,null,null,null,0,null,0]
["481",481035030,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D602","v":0},{"$f":"'fnd enro'!E602","v":0},{"$f":"'fnd enro'!F602","v":0},{"$f":"'fnd enro'!G602","v":2},{"$f":"'fnd enro'!H602","v":0},{"$f":"'fnd enro'!I602","v":0},{"$f":"'fnd enro'!J602","v":0},{"$f":"'fnd enro'!K602","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L602","v":0},{"$f":"'fnd enro'!M602","v":1},{"$f":"'fnd enro'!N602","v":0},{"$f":"'fnd enro'!O602","v":0},{"$f":"'fnd enro'!P602","v":2},{"$f":"'fnd enro'!R602","v":2},1.087,{"$f":"VALUE('fnd enro'!Q602)","v":7},null,{"$f":"(($D602*'fnd base rates'!C$107)\n+($E602*'fnd base rates'!C$108)\n+($F602*'fnd base rates'!C$109)\n+($G602*'fnd base rates'!C$110)\n+($H602*'fnd base rates'!C$111)\n+($I602*'fnd base rates'!C$112)\n+($J602*'fnd base rates'!C$113)\n+($K602*'fnd base rates'!C$114)\n+($M602*'fnd base rates'!C$116)\n+($N602*'fnd base rates'!C$117)\n+($O602*'fnd base rates'!C$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,3)))\n*$R602","v":1531.8306468619999},{"$f":"(($D602*'fnd base rates'!D$107)\n+($E602*'fnd base rates'!D$108)\n+($F602*'fnd base rates'!D$109)\n+($G602*'fnd base rates'!D$110)\n+($H602*'fnd base rates'!D$111)\n+($I602*'fnd base rates'!D$112)\n+($J602*'fnd base rates'!D$113)\n+($K602*'fnd base rates'!D$114)\n+($M602*'fnd base rates'!D$116)\n+($N602*'fnd base rates'!D$117)\n+($O602*'fnd base rates'!D$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,4)))\n*$R602","v":2783.8504800000001},{"$f":"(($D602*'fnd base rates'!E$107)\n+($E602*'fnd base rates'!E$108)\n+($F602*'fnd base rates'!E$109)\n+($G602*'fnd base rates'!E$110)\n+($H602*'fnd base rates'!E$111)\n+($I602*'fnd base rates'!E$112)\n+($J602*'fnd base rates'!E$113)\n+($K602*'fnd base rates'!E$114)\n+($M602*'fnd base rates'!E$116)\n+($N602*'fnd base rates'!E$117)\n+($O602*'fnd base rates'!E$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,5)))\n*$R602","v":18345.870835915997},{"$f":"(($D602*'fnd base rates'!F$107)\n+($E602*'fnd base rates'!F$108)\n+($F602*'fnd base rates'!F$109)\n+($G602*'fnd base rates'!F$110)\n+($H602*'fnd base rates'!F$111)\n+($I602*'fnd base rates'!F$112)\n+($J602*'fnd base rates'!F$113)\n+($K602*'fnd base rates'!F$114)\n+($M602*'fnd base rates'!F$116)\n+($N602*'fnd base rates'!F$117)\n+($O602*'fnd base rates'!F$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,6)))\n*$R602","v":3098.0694091239998},{"$f":"(($D602*'fnd base rates'!G$107)\n+($E602*'fnd base rates'!G$108)\n+($F602*'fnd base rates'!G$109)\n+($G602*'fnd base rates'!G$110)\n+($H602*'fnd base rates'!G$111)\n+($I602*'fnd base rates'!G$112)\n+($J602*'fnd base rates'!G$113)\n+($K602*'fnd base rates'!G$114)\n+($M602*'fnd base rates'!G$116)\n+($N602*'fnd base rates'!G$117)\n+($O602*'fnd base rates'!G$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,7)))\n*$R602","v":806.20656001600003},{"$f":"(($D602*'fnd base rates'!H$107)\n+($E602*'fnd base rates'!H$108)\n+($F602*'fnd base rates'!H$109)\n+($G602*'fnd base rates'!H$110)\n+($H602*'fnd base rates'!H$111)\n+($I602*'fnd base rates'!H$112)\n+($J602*'fnd base rates'!H$113)\n+($K602*'fnd base rates'!H$114)\n+($M602*'fnd base rates'!H$116)\n+($N602*'fnd base rates'!H$117)\n+($O602*'fnd base rates'!H$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,8)))","v":1302.3537200000001},{"$f":"(($D602*'fnd base rates'!I$107)\n+($E602*'fnd base rates'!I$108)\n+($F602*'fnd base rates'!I$109)\n+($G602*'fnd base rates'!I$110)\n+($H602*'fnd base rates'!I$111)\n+($I602*'fnd base rates'!I$112)\n+($J602*'fnd base rates'!I$113)\n+($K602*'fnd base rates'!I$114)\n+($M602*'fnd base rates'!I$116)\n+($N602*'fnd base rates'!I$117)\n+($O602*'fnd base rates'!I$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,9)))\n*$R602","v":1234.08197},{"$f":"(($D602*'fnd base rates'!J$107)\n+($E602*'fnd base rates'!J$108)\n+($F602*'fnd base rates'!J$109)\n+($G602*'fnd base rates'!J$110)\n+($H602*'fnd base rates'!J$111)\n+($I602*'fnd base rates'!J$112)\n+($J602*'fnd base rates'!J$113)\n+($K602*'fnd base rates'!J$114)\n+($M602*'fnd base rates'!J$116)\n+($N602*'fnd base rates'!J$117)\n+($O602*'fnd base rates'!J$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,10)))\n*$R602","v":2046.6470800000002},{"$f":"(($D602*'fnd base rates'!K$107)\n+($E602*'fnd base rates'!K$108)\n+($F602*'fnd base rates'!K$109)\n+($G602*'fnd base rates'!K$110)\n+($H602*'fnd base rates'!K$111)\n+($I602*'fnd base rates'!K$112)\n+($J602*'fnd base rates'!K$113)\n+($K602*'fnd base rates'!K$114)\n+($M602*'fnd base rates'!K$116)\n+($N602*'fnd base rates'!K$117)\n+($O602*'fnd base rates'!K$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,11)))\n*$R602","v":2900.7399793060004},{"$f":"(($D602*'fnd base rates'!L$107)\n+($E602*'fnd base rates'!L$108)\n+($F602*'fnd base rates'!L$109)\n+($G602*'fnd base rates'!L$110)\n+($H602*'fnd base rates'!L$111)\n+($I602*'fnd base rates'!L$112)\n+($J602*'fnd base rates'!L$113)\n+($K602*'fnd base rates'!L$114)\n+($M602*'fnd base rates'!L$116)\n+($N602*'fnd base rates'!L$117)\n+($O602*'fnd base rates'!L$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,12)))","v":5133.8806599999998},{"$f":"(($D602*'fnd base rates'!M$107)\n+($E602*'fnd base rates'!M$108)\n+($F602*'fnd base rates'!M$109)\n+($G602*'fnd base rates'!M$110)\n+($H602*'fnd base rates'!M$111)\n+($I602*'fnd base rates'!M$112)\n+($J602*'fnd base rates'!M$113)\n+($K602*'fnd base rates'!M$114)\n+($M602*'fnd base rates'!M$116)\n+($N602*'fnd base rates'!M$117)\n+($O602*'fnd base rates'!M$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,13)))","v":0},39183.531341223999,null,481035030,"481","035","030",1,2,39183.531341223999,19592,4639,14953,null,null,null,null,null,null,0,null,0]
["481",481035035,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D603","v":106},{"$f":"'fnd enro'!E603","v":0},{"$f":"'fnd enro'!F603","v":117},{"$f":"'fnd enro'!G603","v":592},{"$f":"'fnd enro'!H603","v":68},{"$f":"'fnd enro'!I603","v":0},{"$f":"'fnd enro'!J603","v":0},{"$f":"'fnd enro'!K603","v":30.536100000000001},{"$f":"'fnd enro'!L603","v":0},{"$f":"'fnd enro'!M603","v":140},{"$f":"'fnd enro'!N603","v":4},{"$f":"'fnd enro'!O603","v":0},{"$f":"'fnd enro'!P603","v":655},{"$f":"'fnd enro'!R603","v":830},1.087,{"$f":"VALUE('fnd enro'!Q603)","v":11},null,{"$f":"(($D603*'fnd base rates'!C$107)\n+($E603*'fnd base rates'!C$108)\n+($F603*'fnd base rates'!C$109)\n+($G603*'fnd base rates'!C$110)\n+($H603*'fnd base rates'!C$111)\n+($I603*'fnd base rates'!C$112)\n+($J603*'fnd base rates'!C$113)\n+($K603*'fnd base rates'!C$114)\n+($M603*'fnd base rates'!C$116)\n+($N603*'fnd base rates'!C$117)\n+($O603*'fnd base rates'!C$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,3)))\n*$R603","v":600303.22356088704},{"$f":"(($D603*'fnd base rates'!D$107)\n+($E603*'fnd base rates'!D$108)\n+($F603*'fnd base rates'!D$109)\n+($G603*'fnd base rates'!D$110)\n+($H603*'fnd base rates'!D$111)\n+($I603*'fnd base rates'!D$112)\n+($J603*'fnd base rates'!D$113)\n+($K603*'fnd base rates'!D$114)\n+($M603*'fnd base rates'!D$116)\n+($N603*'fnd base rates'!D$117)\n+($O603*'fnd base rates'!D$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,4)))\n*$R603","v":1118446.8013000002},{"$f":"(($D603*'fnd base rates'!E$107)\n+($E603*'fnd base rates'!E$108)\n+($F603*'fnd base rates'!E$109)\n+($G603*'fnd base rates'!E$110)\n+($H603*'fnd base rates'!E$111)\n+($I603*'fnd base rates'!E$112)\n+($J603*'fnd base rates'!E$113)\n+($K603*'fnd base rates'!E$114)\n+($M603*'fnd base rates'!E$116)\n+($N603*'fnd base rates'!E$117)\n+($O603*'fnd base rates'!E$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,5)))\n*$R603","v":7355731.4864233648},{"$f":"(($D603*'fnd base rates'!F$107)\n+($E603*'fnd base rates'!F$108)\n+($F603*'fnd base rates'!F$109)\n+($G603*'fnd base rates'!F$110)\n+($H603*'fnd base rates'!F$111)\n+($I603*'fnd base rates'!F$112)\n+($J603*'fnd base rates'!F$113)\n+($K603*'fnd base rates'!F$114)\n+($M603*'fnd base rates'!F$116)\n+($N603*'fnd base rates'!F$117)\n+($O603*'fnd base rates'!F$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,6)))\n*$R603","v":1187153.1989046738},{"$f":"(($D603*'fnd base rates'!G$107)\n+($E603*'fnd base rates'!G$108)\n+($F603*'fnd base rates'!G$109)\n+($G603*'fnd base rates'!G$110)\n+($H603*'fnd base rates'!G$111)\n+($I603*'fnd base rates'!G$112)\n+($J603*'fnd base rates'!G$113)\n+($K603*'fnd base rates'!G$114)\n+($M603*'fnd base rates'!G$116)\n+($N603*'fnd base rates'!G$117)\n+($O603*'fnd base rates'!G$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,7)))\n*$R603","v":327659.14167621598},{"$f":"(($D603*'fnd base rates'!H$107)\n+($E603*'fnd base rates'!H$108)\n+($F603*'fnd base rates'!H$109)\n+($G603*'fnd base rates'!H$110)\n+($H603*'fnd base rates'!H$111)\n+($I603*'fnd base rates'!H$112)\n+($J603*'fnd base rates'!H$113)\n+($K603*'fnd base rates'!H$114)\n+($M603*'fnd base rates'!H$116)\n+($N603*'fnd base rates'!H$117)\n+($O603*'fnd base rates'!H$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,8)))","v":503348.31021999993},{"$f":"(($D603*'fnd base rates'!I$107)\n+($E603*'fnd base rates'!I$108)\n+($F603*'fnd base rates'!I$109)\n+($G603*'fnd base rates'!I$110)\n+($H603*'fnd base rates'!I$111)\n+($I603*'fnd base rates'!I$112)\n+($J603*'fnd base rates'!I$113)\n+($K603*'fnd base rates'!I$114)\n+($M603*'fnd base rates'!I$116)\n+($N603*'fnd base rates'!I$117)\n+($O603*'fnd base rates'!I$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,9)))\n*$R603","v":497880.15354000003},{"$f":"(($D603*'fnd base rates'!J$107)\n+($E603*'fnd base rates'!J$108)\n+($F603*'fnd base rates'!J$109)\n+($G603*'fnd base rates'!J$110)\n+($H603*'fnd base rates'!J$111)\n+($I603*'fnd base rates'!J$112)\n+($J603*'fnd base rates'!J$113)\n+($K603*'fnd base rates'!J$114)\n+($M603*'fnd base rates'!J$116)\n+($N603*'fnd base rates'!J$117)\n+($O603*'fnd base rates'!J$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,10)))\n*$R603","v":880620.67994000006},{"$f":"(($D603*'fnd base rates'!K$107)\n+($E603*'fnd base rates'!K$108)\n+($F603*'fnd base rates'!K$109)\n+($G603*'fnd base rates'!K$110)\n+($H603*'fnd base rates'!K$111)\n+($I603*'fnd base rates'!K$112)\n+($J603*'fnd base rates'!K$113)\n+($K603*'fnd base rates'!K$114)\n+($M603*'fnd base rates'!K$116)\n+($N603*'fnd base rates'!K$117)\n+($O603*'fnd base rates'!K$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,11)))\n*$R603","v":1104317.006525381},{"$f":"(($D603*'fnd base rates'!L$107)\n+($E603*'fnd base rates'!L$108)\n+($F603*'fnd base rates'!L$109)\n+($G603*'fnd base rates'!L$110)\n+($H603*'fnd base rates'!L$111)\n+($I603*'fnd base rates'!L$112)\n+($J603*'fnd base rates'!L$113)\n+($K603*'fnd base rates'!L$114)\n+($M603*'fnd base rates'!L$116)\n+($N603*'fnd base rates'!L$117)\n+($O603*'fnd base rates'!L$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,12)))","v":2073270.7414099998},{"$f":"(($D603*'fnd base rates'!M$107)\n+($E603*'fnd base rates'!M$108)\n+($F603*'fnd base rates'!M$109)\n+($G603*'fnd base rates'!M$110)\n+($H603*'fnd base rates'!M$111)\n+($I603*'fnd base rates'!M$112)\n+($J603*'fnd base rates'!M$113)\n+($K603*'fnd base rates'!M$114)\n+($M603*'fnd base rates'!M$116)\n+($N603*'fnd base rates'!M$117)\n+($O603*'fnd base rates'!M$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,13)))","v":0},15648730.743500523,null,481035035,"481","035","035",1,830,15648730.743500523,18854,8190,10664,null,null,null,null,null,null,0,null,0]
["481",481035040,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D604","v":1},{"$f":"'fnd enro'!E604","v":0},{"$f":"'fnd enro'!F604","v":0},{"$f":"'fnd enro'!G604","v":0},{"$f":"'fnd enro'!H604","v":0},{"$f":"'fnd enro'!I604","v":0},{"$f":"'fnd enro'!J604","v":0},{"$f":"'fnd enro'!K604","v":0},{"$f":"'fnd enro'!L604","v":0},{"$f":"'fnd enro'!M604","v":0},{"$f":"'fnd enro'!N604","v":0},{"$f":"'fnd enro'!O604","v":0},{"$f":"'fnd enro'!P604","v":1},{"$f":"'fnd enro'!R604","v":1},1.087,{"$f":"VALUE('fnd enro'!Q604)","v":6},null,{"$f":"(($D604*'fnd base rates'!C$107)\n+($E604*'fnd base rates'!C$108)\n+($F604*'fnd base rates'!C$109)\n+($G604*'fnd base rates'!C$110)\n+($H604*'fnd base rates'!C$111)\n+($I604*'fnd base rates'!C$112)\n+($J604*'fnd base rates'!C$113)\n+($K604*'fnd base rates'!C$114)\n+($M604*'fnd base rates'!C$116)\n+($N604*'fnd base rates'!C$117)\n+($O604*'fnd base rates'!C$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,3)))\n*$R604","v":322.91508999999996},{"$f":"(($D604*'fnd base rates'!D$107)\n+($E604*'fnd base rates'!D$108)\n+($F604*'fnd base rates'!D$109)\n+($G604*'fnd base rates'!D$110)\n+($H604*'fnd base rates'!D$111)\n+($I604*'fnd base rates'!D$112)\n+($J604*'fnd base rates'!D$113)\n+($K604*'fnd base rates'!D$114)\n+($M604*'fnd base rates'!D$116)\n+($N604*'fnd base rates'!D$117)\n+($O604*'fnd base rates'!D$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,4)))\n*$R604","v":815.04346999999996},{"$f":"(($D604*'fnd base rates'!E$107)\n+($E604*'fnd base rates'!E$108)\n+($F604*'fnd base rates'!E$109)\n+($G604*'fnd base rates'!E$110)\n+($H604*'fnd base rates'!E$111)\n+($I604*'fnd base rates'!E$112)\n+($J604*'fnd base rates'!E$113)\n+($K604*'fnd base rates'!E$114)\n+($M604*'fnd base rates'!E$116)\n+($N604*'fnd base rates'!E$117)\n+($O604*'fnd base rates'!E$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,5)))\n*$R604","v":5676.69445},{"$f":"(($D604*'fnd base rates'!F$107)\n+($E604*'fnd base rates'!F$108)\n+($F604*'fnd base rates'!F$109)\n+($G604*'fnd base rates'!F$110)\n+($H604*'fnd base rates'!F$111)\n+($I604*'fnd base rates'!F$112)\n+($J604*'fnd base rates'!F$113)\n+($K604*'fnd base rates'!F$114)\n+($M604*'fnd base rates'!F$116)\n+($N604*'fnd base rates'!F$117)\n+($O604*'fnd base rates'!F$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,6)))\n*$R604","v":517.90114999999992},{"$f":"(($D604*'fnd base rates'!G$107)\n+($E604*'fnd base rates'!G$108)\n+($F604*'fnd base rates'!G$109)\n+($G604*'fnd base rates'!G$110)\n+($H604*'fnd base rates'!G$111)\n+($I604*'fnd base rates'!G$112)\n+($J604*'fnd base rates'!G$113)\n+($K604*'fnd base rates'!G$114)\n+($M604*'fnd base rates'!G$116)\n+($N604*'fnd base rates'!G$117)\n+($O604*'fnd base rates'!G$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,7)))\n*$R604","v":257.29289999999997},{"$f":"(($D604*'fnd base rates'!H$107)\n+($E604*'fnd base rates'!H$108)\n+($F604*'fnd base rates'!H$109)\n+($G604*'fnd base rates'!H$110)\n+($H604*'fnd base rates'!H$111)\n+($I604*'fnd base rates'!H$112)\n+($J604*'fnd base rates'!H$113)\n+($K604*'fnd base rates'!H$114)\n+($M604*'fnd base rates'!H$116)\n+($N604*'fnd base rates'!H$117)\n+($O604*'fnd base rates'!H$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,8)))","v":293.89999999999998},{"$f":"(($D604*'fnd base rates'!I$107)\n+($E604*'fnd base rates'!I$108)\n+($F604*'fnd base rates'!I$109)\n+($G604*'fnd base rates'!I$110)\n+($H604*'fnd base rates'!I$111)\n+($I604*'fnd base rates'!I$112)\n+($J604*'fnd base rates'!I$113)\n+($K604*'fnd base rates'!I$114)\n+($M604*'fnd base rates'!I$116)\n+($N604*'fnd base rates'!I$117)\n+($O604*'fnd base rates'!I$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,9)))\n*$R604","v":353.82936999999998},{"$f":"(($D604*'fnd base rates'!J$107)\n+($E604*'fnd base rates'!J$108)\n+($F604*'fnd base rates'!J$109)\n+($G604*'fnd base rates'!J$110)\n+($H604*'fnd base rates'!J$111)\n+($I604*'fnd base rates'!J$112)\n+($J604*'fnd base rates'!J$113)\n+($K604*'fnd base rates'!J$114)\n+($M604*'fnd base rates'!J$116)\n+($N604*'fnd base rates'!J$117)\n+($O604*'fnd base rates'!J$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,10)))\n*$R604","v":827.98964000000001},{"$f":"(($D604*'fnd base rates'!K$107)\n+($E604*'fnd base rates'!K$108)\n+($F604*'fnd base rates'!K$109)\n+($G604*'fnd base rates'!K$110)\n+($H604*'fnd base rates'!K$111)\n+($I604*'fnd base rates'!K$112)\n+($J604*'fnd base rates'!K$113)\n+($K604*'fnd base rates'!K$114)\n+($M604*'fnd base rates'!K$116)\n+($N604*'fnd base rates'!K$117)\n+($O604*'fnd base rates'!K$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,11)))\n*$R604","v":560.75068999999996},{"$f":"(($D604*'fnd base rates'!L$107)\n+($E604*'fnd base rates'!L$108)\n+($F604*'fnd base rates'!L$109)\n+($G604*'fnd base rates'!L$110)\n+($H604*'fnd base rates'!L$111)\n+($I604*'fnd base rates'!L$112)\n+($J604*'fnd base rates'!L$113)\n+($K604*'fnd base rates'!L$114)\n+($M604*'fnd base rates'!L$116)\n+($N604*'fnd base rates'!L$117)\n+($O604*'fnd base rates'!L$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,12)))","v":1386.1999999999998},{"$f":"(($D604*'fnd base rates'!M$107)\n+($E604*'fnd base rates'!M$108)\n+($F604*'fnd base rates'!M$109)\n+($G604*'fnd base rates'!M$110)\n+($H604*'fnd base rates'!M$111)\n+($I604*'fnd base rates'!M$112)\n+($J604*'fnd base rates'!M$113)\n+($K604*'fnd base rates'!M$114)\n+($M604*'fnd base rates'!M$116)\n+($N604*'fnd base rates'!M$117)\n+($O604*'fnd base rates'!M$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,13)))","v":0},11012.516759999999,null,481035040,"481","035","040",1,1,11012.516759999999,11013,-781,11794,null,null,null,null,null,null,0,null,0]
["481",481035044,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D605","v":0},{"$f":"'fnd enro'!E605","v":0},{"$f":"'fnd enro'!F605","v":0},{"$f":"'fnd enro'!G605","v":6},{"$f":"'fnd enro'!H605","v":0},{"$f":"'fnd enro'!I605","v":0},{"$f":"'fnd enro'!J605","v":0},{"$f":"'fnd enro'!K605","v":0.23580000000000001},{"$f":"'fnd enro'!L605","v":0},{"$f":"'fnd enro'!M605","v":0},{"$f":"'fnd enro'!N605","v":0},{"$f":"'fnd enro'!O605","v":0},{"$f":"'fnd enro'!P605","v":2},{"$f":"'fnd enro'!R605","v":6},1.087,{"$f":"VALUE('fnd enro'!Q605)","v":11},null,{"$f":"(($D605*'fnd base rates'!C$107)\n+($E605*'fnd base rates'!C$108)\n+($F605*'fnd base rates'!C$109)\n+($G605*'fnd base rates'!C$110)\n+($H605*'fnd base rates'!C$111)\n+($I605*'fnd base rates'!C$112)\n+($J605*'fnd base rates'!C$113)\n+($K605*'fnd base rates'!C$114)\n+($M605*'fnd base rates'!C$116)\n+($N605*'fnd base rates'!C$117)\n+($O605*'fnd base rates'!C$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,3)))\n*$R605","v":3949.7595905859989},{"$f":"(($D605*'fnd base rates'!D$107)\n+($E605*'fnd base rates'!D$108)\n+($F605*'fnd base rates'!D$109)\n+($G605*'fnd base rates'!D$110)\n+($H605*'fnd base rates'!D$111)\n+($I605*'fnd base rates'!D$112)\n+($J605*'fnd base rates'!D$113)\n+($K605*'fnd base rates'!D$114)\n+($M605*'fnd base rates'!D$116)\n+($N605*'fnd base rates'!D$117)\n+($O605*'fnd base rates'!D$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,4)))\n*$R605","v":6374.5593199999985},{"$f":"(($D605*'fnd base rates'!E$107)\n+($E605*'fnd base rates'!E$108)\n+($F605*'fnd base rates'!E$109)\n+($G605*'fnd base rates'!E$110)\n+($H605*'fnd base rates'!E$111)\n+($I605*'fnd base rates'!E$112)\n+($J605*'fnd base rates'!E$113)\n+($K605*'fnd base rates'!E$114)\n+($M605*'fnd base rates'!E$116)\n+($N605*'fnd base rates'!E$117)\n+($O605*'fnd base rates'!E$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,5)))\n*$R605","v":37489.127987747997},{"$f":"(($D605*'fnd base rates'!F$107)\n+($E605*'fnd base rates'!F$108)\n+($F605*'fnd base rates'!F$109)\n+($G605*'fnd base rates'!F$110)\n+($H605*'fnd base rates'!F$111)\n+($I605*'fnd base rates'!F$112)\n+($J605*'fnd base rates'!F$113)\n+($K605*'fnd base rates'!F$114)\n+($M605*'fnd base rates'!F$116)\n+($N605*'fnd base rates'!F$117)\n+($O605*'fnd base rates'!F$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,6)))\n*$R605","v":8660.2698273719998},{"$f":"(($D605*'fnd base rates'!G$107)\n+($E605*'fnd base rates'!G$108)\n+($F605*'fnd base rates'!G$109)\n+($G605*'fnd base rates'!G$110)\n+($H605*'fnd base rates'!G$111)\n+($I605*'fnd base rates'!G$112)\n+($J605*'fnd base rates'!G$113)\n+($K605*'fnd base rates'!G$114)\n+($M605*'fnd base rates'!G$116)\n+($N605*'fnd base rates'!G$117)\n+($O605*'fnd base rates'!G$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,7)))\n*$R605","v":1601.4348200479999},{"$f":"(($D605*'fnd base rates'!H$107)\n+($E605*'fnd base rates'!H$108)\n+($F605*'fnd base rates'!H$109)\n+($G605*'fnd base rates'!H$110)\n+($H605*'fnd base rates'!H$111)\n+($I605*'fnd base rates'!H$112)\n+($J605*'fnd base rates'!H$113)\n+($K605*'fnd base rates'!H$114)\n+($M605*'fnd base rates'!H$116)\n+($N605*'fnd base rates'!H$117)\n+($O605*'fnd base rates'!H$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,8)))","v":3400.8411599999999},{"$f":"(($D605*'fnd base rates'!I$107)\n+($E605*'fnd base rates'!I$108)\n+($F605*'fnd base rates'!I$109)\n+($G605*'fnd base rates'!I$110)\n+($H605*'fnd base rates'!I$111)\n+($I605*'fnd base rates'!I$112)\n+($J605*'fnd base rates'!I$113)\n+($K605*'fnd base rates'!I$114)\n+($M605*'fnd base rates'!I$116)\n+($N605*'fnd base rates'!I$117)\n+($O605*'fnd base rates'!I$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,9)))\n*$R605","v":2899.6812000000004},{"$f":"(($D605*'fnd base rates'!J$107)\n+($E605*'fnd base rates'!J$108)\n+($F605*'fnd base rates'!J$109)\n+($G605*'fnd base rates'!J$110)\n+($H605*'fnd base rates'!J$111)\n+($I605*'fnd base rates'!J$112)\n+($J605*'fnd base rates'!J$113)\n+($K605*'fnd base rates'!J$114)\n+($M605*'fnd base rates'!J$116)\n+($N605*'fnd base rates'!J$117)\n+($O605*'fnd base rates'!J$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,10)))\n*$R605","v":3290.60988},{"$f":"(($D605*'fnd base rates'!K$107)\n+($E605*'fnd base rates'!K$108)\n+($F605*'fnd base rates'!K$109)\n+($G605*'fnd base rates'!K$110)\n+($H605*'fnd base rates'!K$111)\n+($I605*'fnd base rates'!K$112)\n+($J605*'fnd base rates'!K$113)\n+($K605*'fnd base rates'!K$114)\n+($M605*'fnd base rates'!K$116)\n+($N605*'fnd base rates'!K$117)\n+($O605*'fnd base rates'!K$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,11)))\n*$R605","v":7615.491687918},{"$f":"(($D605*'fnd base rates'!L$107)\n+($E605*'fnd base rates'!L$108)\n+($F605*'fnd base rates'!L$109)\n+($G605*'fnd base rates'!L$110)\n+($H605*'fnd base rates'!L$111)\n+($I605*'fnd base rates'!L$112)\n+($J605*'fnd base rates'!L$113)\n+($K605*'fnd base rates'!L$114)\n+($M605*'fnd base rates'!L$116)\n+($N605*'fnd base rates'!L$117)\n+($O605*'fnd base rates'!L$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,12)))","v":12370.55198},{"$f":"(($D605*'fnd base rates'!M$107)\n+($E605*'fnd base rates'!M$108)\n+($F605*'fnd base rates'!M$109)\n+($G605*'fnd base rates'!M$110)\n+($H605*'fnd base rates'!M$111)\n+($I605*'fnd base rates'!M$112)\n+($J605*'fnd base rates'!M$113)\n+($K605*'fnd base rates'!M$114)\n+($M605*'fnd base rates'!M$116)\n+($N605*'fnd base rates'!M$117)\n+($O605*'fnd base rates'!M$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,13)))","v":0},87652.327453671984,null,481035044,"481","035","044",1,6,87652.327453671984,14609,2874,11735,null,null,null,null,null,null,0,null,0]
["481",481035073,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D606","v":1},{"$f":"'fnd enro'!E606","v":0},{"$f":"'fnd enro'!F606","v":0},{"$f":"'fnd enro'!G606","v":1},{"$f":"'fnd enro'!H606","v":1},{"$f":"'fnd enro'!I606","v":0},{"$f":"'fnd enro'!J606","v":0},{"$f":"'fnd enro'!K606","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L606","v":0},{"$f":"'fnd enro'!M606","v":0},{"$f":"'fnd enro'!N606","v":0},{"$f":"'fnd enro'!O606","v":0},{"$f":"'fnd enro'!P606","v":1},{"$f":"'fnd enro'!R606","v":3},1.087,{"$f":"VALUE('fnd enro'!Q606)","v":6},null,{"$f":"(($D606*'fnd base rates'!C$107)\n+($E606*'fnd base rates'!C$108)\n+($F606*'fnd base rates'!C$109)\n+($G606*'fnd base rates'!C$110)\n+($H606*'fnd base rates'!C$111)\n+($I606*'fnd base rates'!C$112)\n+($J606*'fnd base rates'!C$113)\n+($K606*'fnd base rates'!C$114)\n+($M606*'fnd base rates'!C$116)\n+($N606*'fnd base rates'!C$117)\n+($O606*'fnd base rates'!C$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,3)))\n*$R606","v":1562.8318868619999},{"$f":"(($D606*'fnd base rates'!D$107)\n+($E606*'fnd base rates'!D$108)\n+($F606*'fnd base rates'!D$109)\n+($G606*'fnd base rates'!D$110)\n+($H606*'fnd base rates'!D$111)\n+($I606*'fnd base rates'!D$112)\n+($J606*'fnd base rates'!D$113)\n+($K606*'fnd base rates'!D$114)\n+($M606*'fnd base rates'!D$116)\n+($N606*'fnd base rates'!D$117)\n+($O606*'fnd base rates'!D$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,4)))\n*$R606","v":2576.6356699999997},{"$f":"(($D606*'fnd base rates'!E$107)\n+($E606*'fnd base rates'!E$108)\n+($F606*'fnd base rates'!E$109)\n+($G606*'fnd base rates'!E$110)\n+($H606*'fnd base rates'!E$111)\n+($I606*'fnd base rates'!E$112)\n+($J606*'fnd base rates'!E$113)\n+($K606*'fnd base rates'!E$114)\n+($M606*'fnd base rates'!E$116)\n+($N606*'fnd base rates'!E$117)\n+($O606*'fnd base rates'!E$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,5)))\n*$R606","v":14142.311395916},{"$f":"(($D606*'fnd base rates'!F$107)\n+($E606*'fnd base rates'!F$108)\n+($F606*'fnd base rates'!F$109)\n+($G606*'fnd base rates'!F$110)\n+($H606*'fnd base rates'!F$111)\n+($I606*'fnd base rates'!F$112)\n+($J606*'fnd base rates'!F$113)\n+($K606*'fnd base rates'!F$114)\n+($M606*'fnd base rates'!F$116)\n+($N606*'fnd base rates'!F$117)\n+($O606*'fnd base rates'!F$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,6)))\n*$R606","v":3114.4722391239998},{"$f":"(($D606*'fnd base rates'!G$107)\n+($E606*'fnd base rates'!G$108)\n+($F606*'fnd base rates'!G$109)\n+($G606*'fnd base rates'!G$110)\n+($H606*'fnd base rates'!G$111)\n+($I606*'fnd base rates'!G$112)\n+($J606*'fnd base rates'!G$113)\n+($K606*'fnd base rates'!G$114)\n+($M606*'fnd base rates'!G$116)\n+($N606*'fnd base rates'!G$117)\n+($O606*'fnd base rates'!G$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,7)))\n*$R606","v":632.48222001599993},{"$f":"(($D606*'fnd base rates'!H$107)\n+($E606*'fnd base rates'!H$108)\n+($F606*'fnd base rates'!H$109)\n+($G606*'fnd base rates'!H$110)\n+($H606*'fnd base rates'!H$111)\n+($I606*'fnd base rates'!H$112)\n+($J606*'fnd base rates'!H$113)\n+($K606*'fnd base rates'!H$114)\n+($M606*'fnd base rates'!H$116)\n+($N606*'fnd base rates'!H$117)\n+($O606*'fnd base rates'!H$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,8)))","v":1403.2537199999999},{"$f":"(($D606*'fnd base rates'!I$107)\n+($E606*'fnd base rates'!I$108)\n+($F606*'fnd base rates'!I$109)\n+($G606*'fnd base rates'!I$110)\n+($H606*'fnd base rates'!I$111)\n+($I606*'fnd base rates'!I$112)\n+($J606*'fnd base rates'!I$113)\n+($K606*'fnd base rates'!I$114)\n+($M606*'fnd base rates'!I$116)\n+($N606*'fnd base rates'!I$117)\n+($O606*'fnd base rates'!I$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,9)))\n*$R606","v":1209.23315},{"$f":"(($D606*'fnd base rates'!J$107)\n+($E606*'fnd base rates'!J$108)\n+($F606*'fnd base rates'!J$109)\n+($G606*'fnd base rates'!J$110)\n+($H606*'fnd base rates'!J$111)\n+($I606*'fnd base rates'!J$112)\n+($J606*'fnd base rates'!J$113)\n+($K606*'fnd base rates'!J$114)\n+($M606*'fnd base rates'!J$116)\n+($N606*'fnd base rates'!J$117)\n+($O606*'fnd base rates'!J$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,10)))\n*$R606","v":1289.79072},{"$f":"(($D606*'fnd base rates'!K$107)\n+($E606*'fnd base rates'!K$108)\n+($F606*'fnd base rates'!K$109)\n+($G606*'fnd base rates'!K$110)\n+($H606*'fnd base rates'!K$111)\n+($I606*'fnd base rates'!K$112)\n+($J606*'fnd base rates'!K$113)\n+($K606*'fnd base rates'!K$114)\n+($M606*'fnd base rates'!K$116)\n+($N606*'fnd base rates'!K$117)\n+($O606*'fnd base rates'!K$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,11)))\n*$R606","v":3193.5886493059998},{"$f":"(($D606*'fnd base rates'!L$107)\n+($E606*'fnd base rates'!L$108)\n+($F606*'fnd base rates'!L$109)\n+($G606*'fnd base rates'!L$110)\n+($H606*'fnd base rates'!L$111)\n+($I606*'fnd base rates'!L$112)\n+($J606*'fnd base rates'!L$113)\n+($K606*'fnd base rates'!L$114)\n+($M606*'fnd base rates'!L$116)\n+($N606*'fnd base rates'!L$117)\n+($O606*'fnd base rates'!L$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,12)))","v":5060.9106600000005},{"$f":"(($D606*'fnd base rates'!M$107)\n+($E606*'fnd base rates'!M$108)\n+($F606*'fnd base rates'!M$109)\n+($G606*'fnd base rates'!M$110)\n+($H606*'fnd base rates'!M$111)\n+($I606*'fnd base rates'!M$112)\n+($J606*'fnd base rates'!M$113)\n+($K606*'fnd base rates'!M$114)\n+($M606*'fnd base rates'!M$116)\n+($N606*'fnd base rates'!M$117)\n+($O606*'fnd base rates'!M$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,13)))","v":0},34185.510311224003,null,481035073,"481","035","073",1,3,34185.510311224003,11395,-7719,19114,null,null,null,null,null,null,0,null,0]
["481",481035176,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D607","v":0},{"$f":"'fnd enro'!E607","v":0},{"$f":"'fnd enro'!F607","v":1},{"$f":"'fnd enro'!G607","v":0},{"$f":"'fnd enro'!H607","v":0},{"$f":"'fnd enro'!I607","v":0},{"$f":"'fnd enro'!J607","v":0},{"$f":"'fnd enro'!K607","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L607","v":0},{"$f":"'fnd enro'!M607","v":0},{"$f":"'fnd enro'!N607","v":0},{"$f":"'fnd enro'!O607","v":0},{"$f":"'fnd enro'!P607","v":0},{"$f":"'fnd enro'!R607","v":1},1.087,{"$f":"VALUE('fnd enro'!Q607)","v":8},null,{"$f":"(($D607*'fnd base rates'!C$107)\n+($E607*'fnd base rates'!C$108)\n+($F607*'fnd base rates'!C$109)\n+($G607*'fnd base rates'!C$110)\n+($H607*'fnd base rates'!C$111)\n+($I607*'fnd base rates'!C$112)\n+($J607*'fnd base rates'!C$113)\n+($K607*'fnd base rates'!C$114)\n+($M607*'fnd base rates'!C$116)\n+($N607*'fnd base rates'!C$117)\n+($O607*'fnd base rates'!C$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,3)))\n*$R607","v":619.95839843099986},{"$f":"(($D607*'fnd base rates'!D$107)\n+($E607*'fnd base rates'!D$108)\n+($F607*'fnd base rates'!D$109)\n+($G607*'fnd base rates'!D$110)\n+($H607*'fnd base rates'!D$111)\n+($I607*'fnd base rates'!D$112)\n+($J607*'fnd base rates'!D$113)\n+($K607*'fnd base rates'!D$114)\n+($M607*'fnd base rates'!D$116)\n+($N607*'fnd base rates'!D$117)\n+($O607*'fnd base rates'!D$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,4)))\n*$R607","v":880.79609999999991},{"$f":"(($D607*'fnd base rates'!E$107)\n+($E607*'fnd base rates'!E$108)\n+($F607*'fnd base rates'!E$109)\n+($G607*'fnd base rates'!E$110)\n+($H607*'fnd base rates'!E$111)\n+($I607*'fnd base rates'!E$112)\n+($J607*'fnd base rates'!E$113)\n+($K607*'fnd base rates'!E$114)\n+($M607*'fnd base rates'!E$116)\n+($N607*'fnd base rates'!E$117)\n+($O607*'fnd base rates'!E$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,5)))\n*$R607","v":4475.1714279580001},{"$f":"(($D607*'fnd base rates'!F$107)\n+($E607*'fnd base rates'!F$108)\n+($F607*'fnd base rates'!F$109)\n+($G607*'fnd base rates'!F$110)\n+($H607*'fnd base rates'!F$111)\n+($I607*'fnd base rates'!F$112)\n+($J607*'fnd base rates'!F$113)\n+($K607*'fnd base rates'!F$114)\n+($M607*'fnd base rates'!F$116)\n+($N607*'fnd base rates'!F$117)\n+($O607*'fnd base rates'!F$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,6)))\n*$R607","v":1443.378304562},{"$f":"(($D607*'fnd base rates'!G$107)\n+($E607*'fnd base rates'!G$108)\n+($F607*'fnd base rates'!G$109)\n+($G607*'fnd base rates'!G$110)\n+($H607*'fnd base rates'!G$111)\n+($I607*'fnd base rates'!G$112)\n+($J607*'fnd base rates'!G$113)\n+($K607*'fnd base rates'!G$114)\n+($M607*'fnd base rates'!G$116)\n+($N607*'fnd base rates'!G$117)\n+($O607*'fnd base rates'!G$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,7)))\n*$R607","v":180.866130008},{"$f":"(($D607*'fnd base rates'!H$107)\n+($E607*'fnd base rates'!H$108)\n+($F607*'fnd base rates'!H$109)\n+($G607*'fnd base rates'!H$110)\n+($H607*'fnd base rates'!H$111)\n+($I607*'fnd base rates'!H$112)\n+($J607*'fnd base rates'!H$113)\n+($K607*'fnd base rates'!H$114)\n+($M607*'fnd base rates'!H$116)\n+($N607*'fnd base rates'!H$117)\n+($O607*'fnd base rates'!H$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D607*'fnd base rates'!I$107)\n+($E607*'fnd base rates'!I$108)\n+($F607*'fnd base rates'!I$109)\n+($G607*'fnd base rates'!I$110)\n+($H607*'fnd base rates'!I$111)\n+($I607*'fnd base rates'!I$112)\n+($J607*'fnd base rates'!I$113)\n+($K607*'fnd base rates'!I$114)\n+($M607*'fnd base rates'!I$116)\n+($N607*'fnd base rates'!I$117)\n+($O607*'fnd base rates'!I$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,9)))\n*$R607","v":411.48385000000002},{"$f":"(($D607*'fnd base rates'!J$107)\n+($E607*'fnd base rates'!J$108)\n+($F607*'fnd base rates'!J$109)\n+($G607*'fnd base rates'!J$110)\n+($H607*'fnd base rates'!J$111)\n+($I607*'fnd base rates'!J$112)\n+($J607*'fnd base rates'!J$113)\n+($K607*'fnd base rates'!J$114)\n+($M607*'fnd base rates'!J$116)\n+($N607*'fnd base rates'!J$117)\n+($O607*'fnd base rates'!J$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,10)))\n*$R607","v":116.91772},{"$f":"(($D607*'fnd base rates'!K$107)\n+($E607*'fnd base rates'!K$108)\n+($F607*'fnd base rates'!K$109)\n+($G607*'fnd base rates'!K$110)\n+($H607*'fnd base rates'!K$111)\n+($I607*'fnd base rates'!K$112)\n+($J607*'fnd base rates'!K$113)\n+($K607*'fnd base rates'!K$114)\n+($M607*'fnd base rates'!K$116)\n+($N607*'fnd base rates'!K$117)\n+($O607*'fnd base rates'!K$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,11)))\n*$R607","v":1269.248614653},{"$f":"(($D607*'fnd base rates'!L$107)\n+($E607*'fnd base rates'!L$108)\n+($F607*'fnd base rates'!L$109)\n+($G607*'fnd base rates'!L$110)\n+($H607*'fnd base rates'!L$111)\n+($I607*'fnd base rates'!L$112)\n+($J607*'fnd base rates'!L$113)\n+($K607*'fnd base rates'!L$114)\n+($M607*'fnd base rates'!L$116)\n+($N607*'fnd base rates'!L$117)\n+($O607*'fnd base rates'!L$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,12)))","v":1782.8353299999999},{"$f":"(($D607*'fnd base rates'!M$107)\n+($E607*'fnd base rates'!M$108)\n+($F607*'fnd base rates'!M$109)\n+($G607*'fnd base rates'!M$110)\n+($H607*'fnd base rates'!M$111)\n+($I607*'fnd base rates'!M$112)\n+($J607*'fnd base rates'!M$113)\n+($K607*'fnd base rates'!M$114)\n+($M607*'fnd base rates'!M$116)\n+($N607*'fnd base rates'!M$117)\n+($O607*'fnd base rates'!M$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,13)))","v":0},11735.332735612001,null,481035176,"481","035","176",1,1,11735.332735612001,11735,-7088,18823,null,null,null,null,null,null,0,null,0]
["481",481035181,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D608","v":1},{"$f":"'fnd enro'!E608","v":0},{"$f":"'fnd enro'!F608","v":0},{"$f":"'fnd enro'!G608","v":1},{"$f":"'fnd enro'!H608","v":0},{"$f":"'fnd enro'!I608","v":0},{"$f":"'fnd enro'!J608","v":0},{"$f":"'fnd enro'!K608","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L608","v":0},{"$f":"'fnd enro'!M608","v":0},{"$f":"'fnd enro'!N608","v":0},{"$f":"'fnd enro'!O608","v":0},{"$f":"'fnd enro'!P608","v":0},{"$f":"'fnd enro'!R608","v":2},1.087,{"$f":"VALUE('fnd enro'!Q608)","v":10},null,{"$f":"(($D608*'fnd base rates'!C$107)\n+($E608*'fnd base rates'!C$108)\n+($F608*'fnd base rates'!C$109)\n+($G608*'fnd base rates'!C$110)\n+($H608*'fnd base rates'!C$111)\n+($I608*'fnd base rates'!C$112)\n+($J608*'fnd base rates'!C$113)\n+($K608*'fnd base rates'!C$114)\n+($M608*'fnd base rates'!C$116)\n+($N608*'fnd base rates'!C$117)\n+($O608*'fnd base rates'!C$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,3)))\n*$R608","v":863.80510843099989},{"$f":"(($D608*'fnd base rates'!D$107)\n+($E608*'fnd base rates'!D$108)\n+($F608*'fnd base rates'!D$109)\n+($G608*'fnd base rates'!D$110)\n+($H608*'fnd base rates'!D$111)\n+($I608*'fnd base rates'!D$112)\n+($J608*'fnd base rates'!D$113)\n+($K608*'fnd base rates'!D$114)\n+($M608*'fnd base rates'!D$116)\n+($N608*'fnd base rates'!D$117)\n+($O608*'fnd base rates'!D$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,4)))\n*$R608","v":1321.18328},{"$f":"(($D608*'fnd base rates'!E$107)\n+($E608*'fnd base rates'!E$108)\n+($F608*'fnd base rates'!E$109)\n+($G608*'fnd base rates'!E$110)\n+($H608*'fnd base rates'!E$111)\n+($I608*'fnd base rates'!E$112)\n+($J608*'fnd base rates'!E$113)\n+($K608*'fnd base rates'!E$114)\n+($M608*'fnd base rates'!E$116)\n+($N608*'fnd base rates'!E$117)\n+($O608*'fnd base rates'!E$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,5)))\n*$R608","v":6494.4695879580004},{"$f":"(($D608*'fnd base rates'!F$107)\n+($E608*'fnd base rates'!F$108)\n+($F608*'fnd base rates'!F$109)\n+($G608*'fnd base rates'!F$110)\n+($H608*'fnd base rates'!F$111)\n+($I608*'fnd base rates'!F$112)\n+($J608*'fnd base rates'!F$113)\n+($K608*'fnd base rates'!F$114)\n+($M608*'fnd base rates'!F$116)\n+($N608*'fnd base rates'!F$117)\n+($O608*'fnd base rates'!F$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,6)))\n*$R608","v":1961.279454562},{"$f":"(($D608*'fnd base rates'!G$107)\n+($E608*'fnd base rates'!G$108)\n+($F608*'fnd base rates'!G$109)\n+($G608*'fnd base rates'!G$110)\n+($H608*'fnd base rates'!G$111)\n+($I608*'fnd base rates'!G$112)\n+($J608*'fnd base rates'!G$113)\n+($K608*'fnd base rates'!G$114)\n+($M608*'fnd base rates'!G$116)\n+($N608*'fnd base rates'!G$117)\n+($O608*'fnd base rates'!G$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,7)))\n*$R608","v":260.74976000799995},{"$f":"(($D608*'fnd base rates'!H$107)\n+($E608*'fnd base rates'!H$108)\n+($F608*'fnd base rates'!H$109)\n+($G608*'fnd base rates'!H$110)\n+($H608*'fnd base rates'!H$111)\n+($I608*'fnd base rates'!H$112)\n+($J608*'fnd base rates'!H$113)\n+($K608*'fnd base rates'!H$114)\n+($M608*'fnd base rates'!H$116)\n+($N608*'fnd base rates'!H$117)\n+($O608*'fnd base rates'!H$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,8)))","v":823.54686000000004},{"$f":"(($D608*'fnd base rates'!I$107)\n+($E608*'fnd base rates'!I$108)\n+($F608*'fnd base rates'!I$109)\n+($G608*'fnd base rates'!I$110)\n+($H608*'fnd base rates'!I$111)\n+($I608*'fnd base rates'!I$112)\n+($J608*'fnd base rates'!I$113)\n+($K608*'fnd base rates'!I$114)\n+($M608*'fnd base rates'!I$116)\n+($N608*'fnd base rates'!I$117)\n+($O608*'fnd base rates'!I$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,9)))\n*$R608","v":617.22034000000008},{"$f":"(($D608*'fnd base rates'!J$107)\n+($E608*'fnd base rates'!J$108)\n+($F608*'fnd base rates'!J$109)\n+($G608*'fnd base rates'!J$110)\n+($H608*'fnd base rates'!J$111)\n+($I608*'fnd base rates'!J$112)\n+($J608*'fnd base rates'!J$113)\n+($K608*'fnd base rates'!J$114)\n+($M608*'fnd base rates'!J$116)\n+($N608*'fnd base rates'!J$117)\n+($O608*'fnd base rates'!J$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,10)))\n*$R608","v":233.79195999999999},{"$f":"(($D608*'fnd base rates'!K$107)\n+($E608*'fnd base rates'!K$108)\n+($F608*'fnd base rates'!K$109)\n+($G608*'fnd base rates'!K$110)\n+($H608*'fnd base rates'!K$111)\n+($I608*'fnd base rates'!K$112)\n+($J608*'fnd base rates'!K$113)\n+($K608*'fnd base rates'!K$114)\n+($M608*'fnd base rates'!K$116)\n+($N608*'fnd base rates'!K$117)\n+($O608*'fnd base rates'!K$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,11)))\n*$R608","v":1829.9993046529999},{"$f":"(($D608*'fnd base rates'!L$107)\n+($E608*'fnd base rates'!L$108)\n+($F608*'fnd base rates'!L$109)\n+($G608*'fnd base rates'!L$110)\n+($H608*'fnd base rates'!L$111)\n+($I608*'fnd base rates'!L$112)\n+($J608*'fnd base rates'!L$113)\n+($K608*'fnd base rates'!L$114)\n+($M608*'fnd base rates'!L$116)\n+($N608*'fnd base rates'!L$117)\n+($O608*'fnd base rates'!L$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,12)))","v":2593.75533},{"$f":"(($D608*'fnd base rates'!M$107)\n+($E608*'fnd base rates'!M$108)\n+($F608*'fnd base rates'!M$109)\n+($G608*'fnd base rates'!M$110)\n+($H608*'fnd base rates'!M$111)\n+($I608*'fnd base rates'!M$112)\n+($J608*'fnd base rates'!M$113)\n+($K608*'fnd base rates'!M$114)\n+($M608*'fnd base rates'!M$116)\n+($N608*'fnd base rates'!M$117)\n+($O608*'fnd base rates'!M$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,13)))","v":0},16999.800985612001,null,481035181,"481","035","181",1,2,16999.800985612001,8500,-2513,11013,null,null,null,null,null,null,0,null,0]
["481",481035189,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D609","v":2},{"$f":"'fnd enro'!E609","v":0},{"$f":"'fnd enro'!F609","v":1},{"$f":"'fnd enro'!G609","v":2},{"$f":"'fnd enro'!H609","v":0},{"$f":"'fnd enro'!I609","v":0},{"$f":"'fnd enro'!J609","v":0},{"$f":"'fnd enro'!K609","v":0.1179},{"$f":"'fnd enro'!L609","v":0},{"$f":"'fnd enro'!M609","v":0},{"$f":"'fnd enro'!N609","v":0},{"$f":"'fnd enro'!O609","v":0},{"$f":"'fnd enro'!P609","v":3},{"$f":"'fnd enro'!R609","v":4},1.087,{"$f":"VALUE('fnd enro'!Q609)","v":3},null,{"$f":"(($D609*'fnd base rates'!C$107)\n+($E609*'fnd base rates'!C$108)\n+($F609*'fnd base rates'!C$109)\n+($G609*'fnd base rates'!C$110)\n+($H609*'fnd base rates'!C$111)\n+($I609*'fnd base rates'!C$112)\n+($J609*'fnd base rates'!C$113)\n+($K609*'fnd base rates'!C$114)\n+($M609*'fnd base rates'!C$116)\n+($N609*'fnd base rates'!C$117)\n+($O609*'fnd base rates'!C$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,3)))\n*$R609","v":2546.1309052930001},{"$f":"(($D609*'fnd base rates'!D$107)\n+($E609*'fnd base rates'!D$108)\n+($F609*'fnd base rates'!D$109)\n+($G609*'fnd base rates'!D$110)\n+($H609*'fnd base rates'!D$111)\n+($I609*'fnd base rates'!D$112)\n+($J609*'fnd base rates'!D$113)\n+($K609*'fnd base rates'!D$114)\n+($M609*'fnd base rates'!D$116)\n+($N609*'fnd base rates'!D$117)\n+($O609*'fnd base rates'!D$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,4)))\n*$R609","v":4464.0589899999995},{"$f":"(($D609*'fnd base rates'!E$107)\n+($E609*'fnd base rates'!E$108)\n+($F609*'fnd base rates'!E$109)\n+($G609*'fnd base rates'!E$110)\n+($H609*'fnd base rates'!E$111)\n+($I609*'fnd base rates'!E$112)\n+($J609*'fnd base rates'!E$113)\n+($K609*'fnd base rates'!E$114)\n+($M609*'fnd base rates'!E$116)\n+($N609*'fnd base rates'!E$117)\n+($O609*'fnd base rates'!E$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,5)))\n*$R609","v":26648.847543873995},{"$f":"(($D609*'fnd base rates'!F$107)\n+($E609*'fnd base rates'!F$108)\n+($F609*'fnd base rates'!F$109)\n+($G609*'fnd base rates'!F$110)\n+($H609*'fnd base rates'!F$111)\n+($I609*'fnd base rates'!F$112)\n+($J609*'fnd base rates'!F$113)\n+($K609*'fnd base rates'!F$114)\n+($M609*'fnd base rates'!F$116)\n+($N609*'fnd base rates'!F$117)\n+($O609*'fnd base rates'!F$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,6)))\n*$R609","v":5365.9372136860002},{"$f":"(($D609*'fnd base rates'!G$107)\n+($E609*'fnd base rates'!G$108)\n+($F609*'fnd base rates'!G$109)\n+($G609*'fnd base rates'!G$110)\n+($H609*'fnd base rates'!G$111)\n+($I609*'fnd base rates'!G$112)\n+($J609*'fnd base rates'!G$113)\n+($K609*'fnd base rates'!G$114)\n+($M609*'fnd base rates'!G$116)\n+($N609*'fnd base rates'!G$117)\n+($O609*'fnd base rates'!G$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,7)))\n*$R609","v":1147.9813000239999},{"$f":"(($D609*'fnd base rates'!H$107)\n+($E609*'fnd base rates'!H$108)\n+($F609*'fnd base rates'!H$109)\n+($G609*'fnd base rates'!H$110)\n+($H609*'fnd base rates'!H$111)\n+($I609*'fnd base rates'!H$112)\n+($J609*'fnd base rates'!H$113)\n+($K609*'fnd base rates'!H$114)\n+($M609*'fnd base rates'!H$116)\n+($N609*'fnd base rates'!H$117)\n+($O609*'fnd base rates'!H$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,8)))","v":2264.6205800000002},{"$f":"(($D609*'fnd base rates'!I$107)\n+($E609*'fnd base rates'!I$108)\n+($F609*'fnd base rates'!I$109)\n+($G609*'fnd base rates'!I$110)\n+($H609*'fnd base rates'!I$111)\n+($I609*'fnd base rates'!I$112)\n+($J609*'fnd base rates'!I$113)\n+($K609*'fnd base rates'!I$114)\n+($M609*'fnd base rates'!I$116)\n+($N609*'fnd base rates'!I$117)\n+($O609*'fnd base rates'!I$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,9)))\n*$R609","v":2017.84158},{"$f":"(($D609*'fnd base rates'!J$107)\n+($E609*'fnd base rates'!J$108)\n+($F609*'fnd base rates'!J$109)\n+($G609*'fnd base rates'!J$110)\n+($H609*'fnd base rates'!J$111)\n+($I609*'fnd base rates'!J$112)\n+($J609*'fnd base rates'!J$113)\n+($K609*'fnd base rates'!J$114)\n+($M609*'fnd base rates'!J$116)\n+($N609*'fnd base rates'!J$117)\n+($O609*'fnd base rates'!J$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,10)))\n*$R609","v":2517.1006800000005},{"$f":"(($D609*'fnd base rates'!K$107)\n+($E609*'fnd base rates'!K$108)\n+($F609*'fnd base rates'!K$109)\n+($G609*'fnd base rates'!K$110)\n+($H609*'fnd base rates'!K$111)\n+($I609*'fnd base rates'!K$112)\n+($J609*'fnd base rates'!K$113)\n+($K609*'fnd base rates'!K$114)\n+($M609*'fnd base rates'!K$116)\n+($N609*'fnd base rates'!K$117)\n+($O609*'fnd base rates'!K$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,11)))\n*$R609","v":4929.2472239589997},{"$f":"(($D609*'fnd base rates'!L$107)\n+($E609*'fnd base rates'!L$108)\n+($F609*'fnd base rates'!L$109)\n+($G609*'fnd base rates'!L$110)\n+($H609*'fnd base rates'!L$111)\n+($I609*'fnd base rates'!L$112)\n+($J609*'fnd base rates'!L$113)\n+($K609*'fnd base rates'!L$114)\n+($M609*'fnd base rates'!L$116)\n+($N609*'fnd base rates'!L$117)\n+($O609*'fnd base rates'!L$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,12)))","v":8415.1159900000002},{"$f":"(($D609*'fnd base rates'!M$107)\n+($E609*'fnd base rates'!M$108)\n+($F609*'fnd base rates'!M$109)\n+($G609*'fnd base rates'!M$110)\n+($H609*'fnd base rates'!M$111)\n+($I609*'fnd base rates'!M$112)\n+($J609*'fnd base rates'!M$113)\n+($K609*'fnd base rates'!M$114)\n+($M609*'fnd base rates'!M$116)\n+($N609*'fnd base rates'!M$117)\n+($O609*'fnd base rates'!M$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,13)))","v":0},60316.882006836,null,481035189,"481","035","189",1,4,60316.882006836,15079,470,14609,null,null,null,null,null,null,0,null,0]
["481",481035212,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D610","v":1},{"$f":"'fnd enro'!E610","v":0},{"$f":"'fnd enro'!F610","v":0},{"$f":"'fnd enro'!G610","v":0},{"$f":"'fnd enro'!H610","v":0},{"$f":"'fnd enro'!I610","v":0},{"$f":"'fnd enro'!J610","v":0},{"$f":"'fnd enro'!K610","v":0},{"$f":"'fnd enro'!L610","v":0},{"$f":"'fnd enro'!M610","v":0},{"$f":"'fnd enro'!N610","v":0},{"$f":"'fnd enro'!O610","v":0},{"$f":"'fnd enro'!P610","v":0},{"$f":"'fnd enro'!R610","v":1},1.087,{"$f":"VALUE('fnd enro'!Q610)","v":5},null,{"$f":"(($D610*'fnd base rates'!C$107)\n+($E610*'fnd base rates'!C$108)\n+($F610*'fnd base rates'!C$109)\n+($G610*'fnd base rates'!C$110)\n+($H610*'fnd base rates'!C$111)\n+($I610*'fnd base rates'!C$112)\n+($J610*'fnd base rates'!C$113)\n+($K610*'fnd base rates'!C$114)\n+($M610*'fnd base rates'!C$116)\n+($N610*'fnd base rates'!C$117)\n+($O610*'fnd base rates'!C$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,3)))\n*$R610","v":243.84671},{"$f":"(($D610*'fnd base rates'!D$107)\n+($E610*'fnd base rates'!D$108)\n+($F610*'fnd base rates'!D$109)\n+($G610*'fnd base rates'!D$110)\n+($H610*'fnd base rates'!D$111)\n+($I610*'fnd base rates'!D$112)\n+($J610*'fnd base rates'!D$113)\n+($K610*'fnd base rates'!D$114)\n+($M610*'fnd base rates'!D$116)\n+($N610*'fnd base rates'!D$117)\n+($O610*'fnd base rates'!D$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,4)))\n*$R610","v":440.38717999999994},{"$f":"(($D610*'fnd base rates'!E$107)\n+($E610*'fnd base rates'!E$108)\n+($F610*'fnd base rates'!E$109)\n+($G610*'fnd base rates'!E$110)\n+($H610*'fnd base rates'!E$111)\n+($I610*'fnd base rates'!E$112)\n+($J610*'fnd base rates'!E$113)\n+($K610*'fnd base rates'!E$114)\n+($M610*'fnd base rates'!E$116)\n+($N610*'fnd base rates'!E$117)\n+($O610*'fnd base rates'!E$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,5)))\n*$R610","v":2019.3525099999999},{"$f":"(($D610*'fnd base rates'!F$107)\n+($E610*'fnd base rates'!F$108)\n+($F610*'fnd base rates'!F$109)\n+($G610*'fnd base rates'!F$110)\n+($H610*'fnd base rates'!F$111)\n+($I610*'fnd base rates'!F$112)\n+($J610*'fnd base rates'!F$113)\n+($K610*'fnd base rates'!F$114)\n+($M610*'fnd base rates'!F$116)\n+($N610*'fnd base rates'!F$117)\n+($O610*'fnd base rates'!F$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,6)))\n*$R610","v":517.90114999999992},{"$f":"(($D610*'fnd base rates'!G$107)\n+($E610*'fnd base rates'!G$108)\n+($F610*'fnd base rates'!G$109)\n+($G610*'fnd base rates'!G$110)\n+($H610*'fnd base rates'!G$111)\n+($I610*'fnd base rates'!G$112)\n+($J610*'fnd base rates'!G$113)\n+($K610*'fnd base rates'!G$114)\n+($M610*'fnd base rates'!G$116)\n+($N610*'fnd base rates'!G$117)\n+($O610*'fnd base rates'!G$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,7)))\n*$R610","v":79.861890000000002},{"$f":"(($D610*'fnd base rates'!H$107)\n+($E610*'fnd base rates'!H$108)\n+($F610*'fnd base rates'!H$109)\n+($G610*'fnd base rates'!H$110)\n+($H610*'fnd base rates'!H$111)\n+($I610*'fnd base rates'!H$112)\n+($J610*'fnd base rates'!H$113)\n+($K610*'fnd base rates'!H$114)\n+($M610*'fnd base rates'!H$116)\n+($N610*'fnd base rates'!H$117)\n+($O610*'fnd base rates'!H$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,8)))","v":268.87},{"$f":"(($D610*'fnd base rates'!I$107)\n+($E610*'fnd base rates'!I$108)\n+($F610*'fnd base rates'!I$109)\n+($G610*'fnd base rates'!I$110)\n+($H610*'fnd base rates'!I$111)\n+($I610*'fnd base rates'!I$112)\n+($J610*'fnd base rates'!I$113)\n+($K610*'fnd base rates'!I$114)\n+($M610*'fnd base rates'!I$116)\n+($N610*'fnd base rates'!I$117)\n+($O610*'fnd base rates'!I$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,9)))\n*$R610","v":205.73649},{"$f":"(($D610*'fnd base rates'!J$107)\n+($E610*'fnd base rates'!J$108)\n+($F610*'fnd base rates'!J$109)\n+($G610*'fnd base rates'!J$110)\n+($H610*'fnd base rates'!J$111)\n+($I610*'fnd base rates'!J$112)\n+($J610*'fnd base rates'!J$113)\n+($K610*'fnd base rates'!J$114)\n+($M610*'fnd base rates'!J$116)\n+($N610*'fnd base rates'!J$117)\n+($O610*'fnd base rates'!J$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,10)))\n*$R610","v":58.437119999999993},{"$f":"(($D610*'fnd base rates'!K$107)\n+($E610*'fnd base rates'!K$108)\n+($F610*'fnd base rates'!K$109)\n+($G610*'fnd base rates'!K$110)\n+($H610*'fnd base rates'!K$111)\n+($I610*'fnd base rates'!K$112)\n+($J610*'fnd base rates'!K$113)\n+($K610*'fnd base rates'!K$114)\n+($M610*'fnd base rates'!K$116)\n+($N610*'fnd base rates'!K$117)\n+($O610*'fnd base rates'!K$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,11)))\n*$R610","v":560.75068999999996},{"$f":"(($D610*'fnd base rates'!L$107)\n+($E610*'fnd base rates'!L$108)\n+($F610*'fnd base rates'!L$109)\n+($G610*'fnd base rates'!L$110)\n+($H610*'fnd base rates'!L$111)\n+($I610*'fnd base rates'!L$112)\n+($J610*'fnd base rates'!L$113)\n+($K610*'fnd base rates'!L$114)\n+($M610*'fnd base rates'!L$116)\n+($N610*'fnd base rates'!L$117)\n+($O610*'fnd base rates'!L$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,12)))","v":810.9},{"$f":"(($D610*'fnd base rates'!M$107)\n+($E610*'fnd base rates'!M$108)\n+($F610*'fnd base rates'!M$109)\n+($G610*'fnd base rates'!M$110)\n+($H610*'fnd base rates'!M$111)\n+($I610*'fnd base rates'!M$112)\n+($J610*'fnd base rates'!M$113)\n+($K610*'fnd base rates'!M$114)\n+($M610*'fnd base rates'!M$116)\n+($N610*'fnd base rates'!M$117)\n+($O610*'fnd base rates'!M$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,13)))","v":0},5206.0437400000001,null,481035212,"481","035","212",1,1,5206.0437400000001,5206,-6189,11395,null,null,null,null,null,null,0,null,0]
["481",481035220,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D611","v":0},{"$f":"'fnd enro'!E611","v":0},{"$f":"'fnd enro'!F611","v":1},{"$f":"'fnd enro'!G611","v":4},{"$f":"'fnd enro'!H611","v":0},{"$f":"'fnd enro'!I611","v":0},{"$f":"'fnd enro'!J611","v":0},{"$f":"'fnd enro'!K611","v":0.19650000000000001},{"$f":"'fnd enro'!L611","v":0},{"$f":"'fnd enro'!M611","v":0},{"$f":"'fnd enro'!N611","v":0},{"$f":"'fnd enro'!O611","v":0},{"$f":"'fnd enro'!P611","v":1},{"$f":"'fnd enro'!R611","v":5},1.087,{"$f":"VALUE('fnd enro'!Q611)","v":8},null,{"$f":"(($D611*'fnd base rates'!C$107)\n+($E611*'fnd base rates'!C$108)\n+($F611*'fnd base rates'!C$109)\n+($G611*'fnd base rates'!C$110)\n+($H611*'fnd base rates'!C$111)\n+($I611*'fnd base rates'!C$112)\n+($J611*'fnd base rates'!C$113)\n+($K611*'fnd base rates'!C$114)\n+($M611*'fnd base rates'!C$116)\n+($N611*'fnd base rates'!C$117)\n+($O611*'fnd base rates'!C$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,3)))\n*$R611","v":3191.8826321549996},{"$f":"(($D611*'fnd base rates'!D$107)\n+($E611*'fnd base rates'!D$108)\n+($F611*'fnd base rates'!D$109)\n+($G611*'fnd base rates'!D$110)\n+($H611*'fnd base rates'!D$111)\n+($I611*'fnd base rates'!D$112)\n+($J611*'fnd base rates'!D$113)\n+($K611*'fnd base rates'!D$114)\n+($M611*'fnd base rates'!D$116)\n+($N611*'fnd base rates'!D$117)\n+($O611*'fnd base rates'!D$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,4)))\n*$R611","v":4840.2805600000002},{"$f":"(($D611*'fnd base rates'!E$107)\n+($E611*'fnd base rates'!E$108)\n+($F611*'fnd base rates'!E$109)\n+($G611*'fnd base rates'!E$110)\n+($H611*'fnd base rates'!E$111)\n+($I611*'fnd base rates'!E$112)\n+($J611*'fnd base rates'!E$113)\n+($K611*'fnd base rates'!E$114)\n+($M611*'fnd base rates'!E$116)\n+($N611*'fnd base rates'!E$117)\n+($O611*'fnd base rates'!E$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,5)))\n*$R611","v":26634.799229789998},{"$f":"(($D611*'fnd base rates'!F$107)\n+($E611*'fnd base rates'!F$108)\n+($F611*'fnd base rates'!F$109)\n+($G611*'fnd base rates'!F$110)\n+($H611*'fnd base rates'!F$111)\n+($I611*'fnd base rates'!F$112)\n+($J611*'fnd base rates'!F$113)\n+($K611*'fnd base rates'!F$114)\n+($M611*'fnd base rates'!F$116)\n+($N611*'fnd base rates'!F$117)\n+($O611*'fnd base rates'!F$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,6)))\n*$R611","v":7216.8915228100004},{"$f":"(($D611*'fnd base rates'!G$107)\n+($E611*'fnd base rates'!G$108)\n+($F611*'fnd base rates'!G$109)\n+($G611*'fnd base rates'!G$110)\n+($H611*'fnd base rates'!G$111)\n+($I611*'fnd base rates'!G$112)\n+($J611*'fnd base rates'!G$113)\n+($K611*'fnd base rates'!G$114)\n+($M611*'fnd base rates'!G$116)\n+($N611*'fnd base rates'!G$117)\n+($O611*'fnd base rates'!G$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,7)))\n*$R611","v":1111.0454400399999},{"$f":"(($D611*'fnd base rates'!H$107)\n+($E611*'fnd base rates'!H$108)\n+($F611*'fnd base rates'!H$109)\n+($G611*'fnd base rates'!H$110)\n+($H611*'fnd base rates'!H$111)\n+($I611*'fnd base rates'!H$112)\n+($J611*'fnd base rates'!H$113)\n+($K611*'fnd base rates'!H$114)\n+($M611*'fnd base rates'!H$116)\n+($N611*'fnd base rates'!H$117)\n+($O611*'fnd base rates'!H$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,8)))","v":2802.5342999999998},{"$f":"(($D611*'fnd base rates'!I$107)\n+($E611*'fnd base rates'!I$108)\n+($F611*'fnd base rates'!I$109)\n+($G611*'fnd base rates'!I$110)\n+($H611*'fnd base rates'!I$111)\n+($I611*'fnd base rates'!I$112)\n+($J611*'fnd base rates'!I$113)\n+($K611*'fnd base rates'!I$114)\n+($M611*'fnd base rates'!I$116)\n+($N611*'fnd base rates'!I$117)\n+($O611*'fnd base rates'!I$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,9)))\n*$R611","v":2229.88267},{"$f":"(($D611*'fnd base rates'!J$107)\n+($E611*'fnd base rates'!J$108)\n+($F611*'fnd base rates'!J$109)\n+($G611*'fnd base rates'!J$110)\n+($H611*'fnd base rates'!J$111)\n+($I611*'fnd base rates'!J$112)\n+($J611*'fnd base rates'!J$113)\n+($K611*'fnd base rates'!J$114)\n+($M611*'fnd base rates'!J$116)\n+($N611*'fnd base rates'!J$117)\n+($O611*'fnd base rates'!J$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,10)))\n*$R611","v":1714.51423},{"$f":"(($D611*'fnd base rates'!K$107)\n+($E611*'fnd base rates'!K$108)\n+($F611*'fnd base rates'!K$109)\n+($G611*'fnd base rates'!K$110)\n+($H611*'fnd base rates'!K$111)\n+($I611*'fnd base rates'!K$112)\n+($J611*'fnd base rates'!K$113)\n+($K611*'fnd base rates'!K$114)\n+($M611*'fnd base rates'!K$116)\n+($N611*'fnd base rates'!K$117)\n+($O611*'fnd base rates'!K$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,11)))\n*$R611","v":6346.243073265},{"$f":"(($D611*'fnd base rates'!L$107)\n+($E611*'fnd base rates'!L$108)\n+($F611*'fnd base rates'!L$109)\n+($G611*'fnd base rates'!L$110)\n+($H611*'fnd base rates'!L$111)\n+($I611*'fnd base rates'!L$112)\n+($J611*'fnd base rates'!L$113)\n+($K611*'fnd base rates'!L$114)\n+($M611*'fnd base rates'!L$116)\n+($N611*'fnd base rates'!L$117)\n+($O611*'fnd base rates'!L$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,12)))","v":9584.2166499999985},{"$f":"(($D611*'fnd base rates'!M$107)\n+($E611*'fnd base rates'!M$108)\n+($F611*'fnd base rates'!M$109)\n+($G611*'fnd base rates'!M$110)\n+($H611*'fnd base rates'!M$111)\n+($I611*'fnd base rates'!M$112)\n+($J611*'fnd base rates'!M$113)\n+($K611*'fnd base rates'!M$114)\n+($M611*'fnd base rates'!M$116)\n+($N611*'fnd base rates'!M$117)\n+($O611*'fnd base rates'!M$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,13)))","v":0},65672.290308059994,null,481035220,"481","035","220",1,5,65672.290308059994,13134,1399,11735,null,null,null,null,null,null,0,null,0]
["481",481035244,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D612","v":1},{"$f":"'fnd enro'!E612","v":0},{"$f":"'fnd enro'!F612","v":1},{"$f":"'fnd enro'!G612","v":12},{"$f":"'fnd enro'!H612","v":0},{"$f":"'fnd enro'!I612","v":0},{"$f":"'fnd enro'!J612","v":0},{"$f":"'fnd enro'!K612","v":0.51090000000000002},{"$f":"'fnd enro'!L612","v":0},{"$f":"'fnd enro'!M612","v":3},{"$f":"'fnd enro'!N612","v":0},{"$f":"'fnd enro'!O612","v":0},{"$f":"'fnd enro'!P612","v":9},{"$f":"'fnd enro'!R612","v":14},1.087,{"$f":"VALUE('fnd enro'!Q612)","v":10},null,{"$f":"(($D612*'fnd base rates'!C$107)\n+($E612*'fnd base rates'!C$108)\n+($F612*'fnd base rates'!C$109)\n+($G612*'fnd base rates'!C$110)\n+($H612*'fnd base rates'!C$111)\n+($I612*'fnd base rates'!C$112)\n+($J612*'fnd base rates'!C$113)\n+($K612*'fnd base rates'!C$114)\n+($M612*'fnd base rates'!C$116)\n+($N612*'fnd base rates'!C$117)\n+($O612*'fnd base rates'!C$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,3)))\n*$R612","v":9611.3908196029988},{"$f":"(($D612*'fnd base rates'!D$107)\n+($E612*'fnd base rates'!D$108)\n+($F612*'fnd base rates'!D$109)\n+($G612*'fnd base rates'!D$110)\n+($H612*'fnd base rates'!D$111)\n+($I612*'fnd base rates'!D$112)\n+($J612*'fnd base rates'!D$113)\n+($K612*'fnd base rates'!D$114)\n+($M612*'fnd base rates'!D$116)\n+($N612*'fnd base rates'!D$117)\n+($O612*'fnd base rates'!D$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,4)))\n*$R612","v":17006.267179999999},{"$f":"(($D612*'fnd base rates'!E$107)\n+($E612*'fnd base rates'!E$108)\n+($F612*'fnd base rates'!E$109)\n+($G612*'fnd base rates'!E$110)\n+($H612*'fnd base rates'!E$111)\n+($I612*'fnd base rates'!E$112)\n+($J612*'fnd base rates'!E$113)\n+($K612*'fnd base rates'!E$114)\n+($M612*'fnd base rates'!E$116)\n+($N612*'fnd base rates'!E$117)\n+($O612*'fnd base rates'!E$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,5)))\n*$R612","v":108382.258423454},{"$f":"(($D612*'fnd base rates'!F$107)\n+($E612*'fnd base rates'!F$108)\n+($F612*'fnd base rates'!F$109)\n+($G612*'fnd base rates'!F$110)\n+($H612*'fnd base rates'!F$111)\n+($I612*'fnd base rates'!F$112)\n+($J612*'fnd base rates'!F$113)\n+($K612*'fnd base rates'!F$114)\n+($M612*'fnd base rates'!F$116)\n+($N612*'fnd base rates'!F$117)\n+($O612*'fnd base rates'!F$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,6)))\n*$R612","v":19915.757509306},{"$f":"(($D612*'fnd base rates'!G$107)\n+($E612*'fnd base rates'!G$108)\n+($F612*'fnd base rates'!G$109)\n+($G612*'fnd base rates'!G$110)\n+($H612*'fnd base rates'!G$111)\n+($I612*'fnd base rates'!G$112)\n+($J612*'fnd base rates'!G$113)\n+($K612*'fnd base rates'!G$114)\n+($M612*'fnd base rates'!G$116)\n+($N612*'fnd base rates'!G$117)\n+($O612*'fnd base rates'!G$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,7)))\n*$R612","v":4734.9202501039999},{"$f":"(($D612*'fnd base rates'!H$107)\n+($E612*'fnd base rates'!H$108)\n+($F612*'fnd base rates'!H$109)\n+($G612*'fnd base rates'!H$110)\n+($H612*'fnd base rates'!H$111)\n+($I612*'fnd base rates'!H$112)\n+($J612*'fnd base rates'!H$113)\n+($K612*'fnd base rates'!H$114)\n+($M612*'fnd base rates'!H$116)\n+($N612*'fnd base rates'!H$117)\n+($O612*'fnd base rates'!H$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,8)))","v":8195.5291799999995},{"$f":"(($D612*'fnd base rates'!I$107)\n+($E612*'fnd base rates'!I$108)\n+($F612*'fnd base rates'!I$109)\n+($G612*'fnd base rates'!I$110)\n+($H612*'fnd base rates'!I$111)\n+($I612*'fnd base rates'!I$112)\n+($J612*'fnd base rates'!I$113)\n+($K612*'fnd base rates'!I$114)\n+($M612*'fnd base rates'!I$116)\n+($N612*'fnd base rates'!I$117)\n+($O612*'fnd base rates'!I$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,9)))\n*$R612","v":7598.2060900000006},{"$f":"(($D612*'fnd base rates'!J$107)\n+($E612*'fnd base rates'!J$108)\n+($F612*'fnd base rates'!J$109)\n+($G612*'fnd base rates'!J$110)\n+($H612*'fnd base rates'!J$111)\n+($I612*'fnd base rates'!J$112)\n+($J612*'fnd base rates'!J$113)\n+($K612*'fnd base rates'!J$114)\n+($M612*'fnd base rates'!J$116)\n+($N612*'fnd base rates'!J$117)\n+($O612*'fnd base rates'!J$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,10)))\n*$R612","v":11575.51735},{"$f":"(($D612*'fnd base rates'!K$107)\n+($E612*'fnd base rates'!K$108)\n+($F612*'fnd base rates'!K$109)\n+($G612*'fnd base rates'!K$110)\n+($H612*'fnd base rates'!K$111)\n+($I612*'fnd base rates'!K$112)\n+($J612*'fnd base rates'!K$113)\n+($K612*'fnd base rates'!K$114)\n+($M612*'fnd base rates'!K$116)\n+($N612*'fnd base rates'!K$117)\n+($O612*'fnd base rates'!K$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,11)))\n*$R612","v":18147.710930488996},{"$f":"(($D612*'fnd base rates'!L$107)\n+($E612*'fnd base rates'!L$108)\n+($F612*'fnd base rates'!L$109)\n+($G612*'fnd base rates'!L$110)\n+($H612*'fnd base rates'!L$111)\n+($I612*'fnd base rates'!L$112)\n+($J612*'fnd base rates'!L$113)\n+($K612*'fnd base rates'!L$114)\n+($M612*'fnd base rates'!L$116)\n+($N612*'fnd base rates'!L$117)\n+($O612*'fnd base rates'!L$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,12)))","v":31838.489289999998},{"$f":"(($D612*'fnd base rates'!M$107)\n+($E612*'fnd base rates'!M$108)\n+($F612*'fnd base rates'!M$109)\n+($G612*'fnd base rates'!M$110)\n+($H612*'fnd base rates'!M$111)\n+($I612*'fnd base rates'!M$112)\n+($J612*'fnd base rates'!M$113)\n+($K612*'fnd base rates'!M$114)\n+($M612*'fnd base rates'!M$116)\n+($N612*'fnd base rates'!M$117)\n+($O612*'fnd base rates'!M$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,13)))","v":0},237006.04702295602,null,481035244,"481","035","244",1,14,237006.04702295602,16929,8429,8500,null,null,null,null,null,null,0,null,0]
["481",481035285,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D613","v":0},{"$f":"'fnd enro'!E613","v":0},{"$f":"'fnd enro'!F613","v":1},{"$f":"'fnd enro'!G613","v":5},{"$f":"'fnd enro'!H613","v":1},{"$f":"'fnd enro'!I613","v":0},{"$f":"'fnd enro'!J613","v":0},{"$f":"'fnd enro'!K613","v":0.27510000000000001},{"$f":"'fnd enro'!L613","v":0},{"$f":"'fnd enro'!M613","v":0},{"$f":"'fnd enro'!N613","v":0},{"$f":"'fnd enro'!O613","v":0},{"$f":"'fnd enro'!P613","v":5},{"$f":"'fnd enro'!R613","v":7},1.087,{"$f":"VALUE('fnd enro'!Q613)","v":9},null,{"$f":"(($D613*'fnd base rates'!C$107)\n+($E613*'fnd base rates'!C$108)\n+($F613*'fnd base rates'!C$109)\n+($G613*'fnd base rates'!C$110)\n+($H613*'fnd base rates'!C$111)\n+($I613*'fnd base rates'!C$112)\n+($J613*'fnd base rates'!C$113)\n+($K613*'fnd base rates'!C$114)\n+($M613*'fnd base rates'!C$116)\n+($N613*'fnd base rates'!C$117)\n+($O613*'fnd base rates'!C$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,3)))\n*$R613","v":4832.6632890170004},{"$f":"(($D613*'fnd base rates'!D$107)\n+($E613*'fnd base rates'!D$108)\n+($F613*'fnd base rates'!D$109)\n+($G613*'fnd base rates'!D$110)\n+($H613*'fnd base rates'!D$111)\n+($I613*'fnd base rates'!D$112)\n+($J613*'fnd base rates'!D$113)\n+($K613*'fnd base rates'!D$114)\n+($M613*'fnd base rates'!D$116)\n+($N613*'fnd base rates'!D$117)\n+($O613*'fnd base rates'!D$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,4)))\n*$R613","v":8501.2096000000001},{"$f":"(($D613*'fnd base rates'!E$107)\n+($E613*'fnd base rates'!E$108)\n+($F613*'fnd base rates'!E$109)\n+($G613*'fnd base rates'!E$110)\n+($H613*'fnd base rates'!E$111)\n+($I613*'fnd base rates'!E$112)\n+($J613*'fnd base rates'!E$113)\n+($K613*'fnd base rates'!E$114)\n+($M613*'fnd base rates'!E$116)\n+($N613*'fnd base rates'!E$117)\n+($O613*'fnd base rates'!E$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,5)))\n*$R613","v":53641.625185706005},{"$f":"(($D613*'fnd base rates'!F$107)\n+($E613*'fnd base rates'!F$108)\n+($F613*'fnd base rates'!F$109)\n+($G613*'fnd base rates'!F$110)\n+($H613*'fnd base rates'!F$111)\n+($I613*'fnd base rates'!F$112)\n+($J613*'fnd base rates'!F$113)\n+($K613*'fnd base rates'!F$114)\n+($M613*'fnd base rates'!F$116)\n+($N613*'fnd base rates'!F$117)\n+($O613*'fnd base rates'!F$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,6)))\n*$R613","v":9813.462611934001},{"$f":"(($D613*'fnd base rates'!G$107)\n+($E613*'fnd base rates'!G$108)\n+($F613*'fnd base rates'!G$109)\n+($G613*'fnd base rates'!G$110)\n+($H613*'fnd base rates'!G$111)\n+($I613*'fnd base rates'!G$112)\n+($J613*'fnd base rates'!G$113)\n+($K613*'fnd base rates'!G$114)\n+($M613*'fnd base rates'!G$116)\n+($N613*'fnd base rates'!G$117)\n+($O613*'fnd base rates'!G$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,7)))\n*$R613","v":2385.7381300559996},{"$f":"(($D613*'fnd base rates'!H$107)\n+($E613*'fnd base rates'!H$108)\n+($F613*'fnd base rates'!H$109)\n+($G613*'fnd base rates'!H$110)\n+($H613*'fnd base rates'!H$111)\n+($I613*'fnd base rates'!H$112)\n+($J613*'fnd base rates'!H$113)\n+($K613*'fnd base rates'!H$114)\n+($M613*'fnd base rates'!H$116)\n+($N613*'fnd base rates'!H$117)\n+($O613*'fnd base rates'!H$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,8)))","v":4038.6880199999996},{"$f":"(($D613*'fnd base rates'!I$107)\n+($E613*'fnd base rates'!I$108)\n+($F613*'fnd base rates'!I$109)\n+($G613*'fnd base rates'!I$110)\n+($H613*'fnd base rates'!I$111)\n+($I613*'fnd base rates'!I$112)\n+($J613*'fnd base rates'!I$113)\n+($K613*'fnd base rates'!I$114)\n+($M613*'fnd base rates'!I$116)\n+($N613*'fnd base rates'!I$117)\n+($O613*'fnd base rates'!I$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,9)))\n*$R613","v":3836.06648},{"$f":"(($D613*'fnd base rates'!J$107)\n+($E613*'fnd base rates'!J$108)\n+($F613*'fnd base rates'!J$109)\n+($G613*'fnd base rates'!J$110)\n+($H613*'fnd base rates'!J$111)\n+($I613*'fnd base rates'!J$112)\n+($J613*'fnd base rates'!J$113)\n+($K613*'fnd base rates'!J$114)\n+($M613*'fnd base rates'!J$116)\n+($N613*'fnd base rates'!J$117)\n+($O613*'fnd base rates'!J$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,10)))\n*$R613","v":6077.6670099999992},{"$f":"(($D613*'fnd base rates'!K$107)\n+($E613*'fnd base rates'!K$108)\n+($F613*'fnd base rates'!K$109)\n+($G613*'fnd base rates'!K$110)\n+($H613*'fnd base rates'!K$111)\n+($I613*'fnd base rates'!K$112)\n+($J613*'fnd base rates'!K$113)\n+($K613*'fnd base rates'!K$114)\n+($M613*'fnd base rates'!K$116)\n+($N613*'fnd base rates'!K$117)\n+($O613*'fnd base rates'!K$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,11)))\n*$R613","v":8979.0810325710008},{"$f":"(($D613*'fnd base rates'!L$107)\n+($E613*'fnd base rates'!L$108)\n+($F613*'fnd base rates'!L$109)\n+($G613*'fnd base rates'!L$110)\n+($H613*'fnd base rates'!L$111)\n+($I613*'fnd base rates'!L$112)\n+($J613*'fnd base rates'!L$113)\n+($K613*'fnd base rates'!L$114)\n+($M613*'fnd base rates'!L$116)\n+($N613*'fnd base rates'!L$117)\n+($O613*'fnd base rates'!L$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,12)))","v":16175.46731},{"$f":"(($D613*'fnd base rates'!M$107)\n+($E613*'fnd base rates'!M$108)\n+($F613*'fnd base rates'!M$109)\n+($G613*'fnd base rates'!M$110)\n+($H613*'fnd base rates'!M$111)\n+($I613*'fnd base rates'!M$112)\n+($J613*'fnd base rates'!M$113)\n+($K613*'fnd base rates'!M$114)\n+($M613*'fnd base rates'!M$116)\n+($N613*'fnd base rates'!M$117)\n+($O613*'fnd base rates'!M$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,13)))","v":0},118281.668669284,null,481035285,"481","035","285",1,7,118281.668669284,16897,1818,15079,null,null,null,null,null,null,0,null,0]
["481",481035336,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D614","v":2},{"$f":"'fnd enro'!E614","v":0},{"$f":"'fnd enro'!F614","v":0},{"$f":"'fnd enro'!G614","v":2},{"$f":"'fnd enro'!H614","v":0},{"$f":"'fnd enro'!I614","v":0},{"$f":"'fnd enro'!J614","v":0},{"$f":"'fnd enro'!K614","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L614","v":0},{"$f":"'fnd enro'!M614","v":1},{"$f":"'fnd enro'!N614","v":0},{"$f":"'fnd enro'!O614","v":0},{"$f":"'fnd enro'!P614","v":2},{"$f":"'fnd enro'!R614","v":3},1.087,{"$f":"VALUE('fnd enro'!Q614)","v":8},null,{"$f":"(($D614*'fnd base rates'!C$107)\n+($E614*'fnd base rates'!C$108)\n+($F614*'fnd base rates'!C$109)\n+($G614*'fnd base rates'!C$110)\n+($H614*'fnd base rates'!C$111)\n+($I614*'fnd base rates'!C$112)\n+($J614*'fnd base rates'!C$113)\n+($K614*'fnd base rates'!C$114)\n+($M614*'fnd base rates'!C$116)\n+($N614*'fnd base rates'!C$117)\n+($O614*'fnd base rates'!C$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,3)))\n*$R614","v":2032.5463268619999},{"$f":"(($D614*'fnd base rates'!D$107)\n+($E614*'fnd base rates'!D$108)\n+($F614*'fnd base rates'!D$109)\n+($G614*'fnd base rates'!D$110)\n+($H614*'fnd base rates'!D$111)\n+($I614*'fnd base rates'!D$112)\n+($J614*'fnd base rates'!D$113)\n+($K614*'fnd base rates'!D$114)\n+($M614*'fnd base rates'!D$116)\n+($N614*'fnd base rates'!D$117)\n+($O614*'fnd base rates'!D$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,4)))\n*$R614","v":3726.2794799999997},{"$f":"(($D614*'fnd base rates'!E$107)\n+($E614*'fnd base rates'!E$108)\n+($F614*'fnd base rates'!E$109)\n+($G614*'fnd base rates'!E$110)\n+($H614*'fnd base rates'!E$111)\n+($I614*'fnd base rates'!E$112)\n+($J614*'fnd base rates'!E$113)\n+($K614*'fnd base rates'!E$114)\n+($M614*'fnd base rates'!E$116)\n+($N614*'fnd base rates'!E$117)\n+($O614*'fnd base rates'!E$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,5)))\n*$R614","v":22986.404275916},{"$f":"(($D614*'fnd base rates'!F$107)\n+($E614*'fnd base rates'!F$108)\n+($F614*'fnd base rates'!F$109)\n+($G614*'fnd base rates'!F$110)\n+($H614*'fnd base rates'!F$111)\n+($I614*'fnd base rates'!F$112)\n+($J614*'fnd base rates'!F$113)\n+($K614*'fnd base rates'!F$114)\n+($M614*'fnd base rates'!F$116)\n+($N614*'fnd base rates'!F$117)\n+($O614*'fnd base rates'!F$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,6)))\n*$R614","v":4133.8717091239996},{"$f":"(($D614*'fnd base rates'!G$107)\n+($E614*'fnd base rates'!G$108)\n+($F614*'fnd base rates'!G$109)\n+($G614*'fnd base rates'!G$110)\n+($H614*'fnd base rates'!G$111)\n+($I614*'fnd base rates'!G$112)\n+($J614*'fnd base rates'!G$113)\n+($K614*'fnd base rates'!G$114)\n+($M614*'fnd base rates'!G$116)\n+($N614*'fnd base rates'!G$117)\n+($O614*'fnd base rates'!G$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,7)))\n*$R614","v":995.12716001599995},{"$f":"(($D614*'fnd base rates'!H$107)\n+($E614*'fnd base rates'!H$108)\n+($F614*'fnd base rates'!H$109)\n+($G614*'fnd base rates'!H$110)\n+($H614*'fnd base rates'!H$111)\n+($I614*'fnd base rates'!H$112)\n+($J614*'fnd base rates'!H$113)\n+($K614*'fnd base rates'!H$114)\n+($M614*'fnd base rates'!H$116)\n+($N614*'fnd base rates'!H$117)\n+($O614*'fnd base rates'!H$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,8)))","v":1844.2337199999999},{"$f":"(($D614*'fnd base rates'!I$107)\n+($E614*'fnd base rates'!I$108)\n+($F614*'fnd base rates'!I$109)\n+($G614*'fnd base rates'!I$110)\n+($H614*'fnd base rates'!I$111)\n+($I614*'fnd base rates'!I$112)\n+($J614*'fnd base rates'!I$113)\n+($K614*'fnd base rates'!I$114)\n+($M614*'fnd base rates'!I$116)\n+($N614*'fnd base rates'!I$117)\n+($O614*'fnd base rates'!I$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,9)))\n*$R614","v":1669.9254899999999},{"$f":"(($D614*'fnd base rates'!J$107)\n+($E614*'fnd base rates'!J$108)\n+($F614*'fnd base rates'!J$109)\n+($G614*'fnd base rates'!J$110)\n+($H614*'fnd base rates'!J$111)\n+($I614*'fnd base rates'!J$112)\n+($J614*'fnd base rates'!J$113)\n+($K614*'fnd base rates'!J$114)\n+($M614*'fnd base rates'!J$116)\n+($N614*'fnd base rates'!J$117)\n+($O614*'fnd base rates'!J$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,10)))\n*$R614","v":2290.13508},{"$f":"(($D614*'fnd base rates'!K$107)\n+($E614*'fnd base rates'!K$108)\n+($F614*'fnd base rates'!K$109)\n+($G614*'fnd base rates'!K$110)\n+($H614*'fnd base rates'!K$111)\n+($I614*'fnd base rates'!K$112)\n+($J614*'fnd base rates'!K$113)\n+($K614*'fnd base rates'!K$114)\n+($M614*'fnd base rates'!K$116)\n+($N614*'fnd base rates'!K$117)\n+($O614*'fnd base rates'!K$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,11)))\n*$R614","v":4022.241359306},{"$f":"(($D614*'fnd base rates'!L$107)\n+($E614*'fnd base rates'!L$108)\n+($F614*'fnd base rates'!L$109)\n+($G614*'fnd base rates'!L$110)\n+($H614*'fnd base rates'!L$111)\n+($I614*'fnd base rates'!L$112)\n+($J614*'fnd base rates'!L$113)\n+($K614*'fnd base rates'!L$114)\n+($M614*'fnd base rates'!L$116)\n+($N614*'fnd base rates'!L$117)\n+($O614*'fnd base rates'!L$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,12)))","v":6850.3406599999998},{"$f":"(($D614*'fnd base rates'!M$107)\n+($E614*'fnd base rates'!M$108)\n+($F614*'fnd base rates'!M$109)\n+($G614*'fnd base rates'!M$110)\n+($H614*'fnd base rates'!M$111)\n+($I614*'fnd base rates'!M$112)\n+($J614*'fnd base rates'!M$113)\n+($K614*'fnd base rates'!M$114)\n+($M614*'fnd base rates'!M$116)\n+($N614*'fnd base rates'!M$117)\n+($O614*'fnd base rates'!M$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,13)))","v":0},50551.105261223995,null,481035336,"481","035","336",1,3,50551.105261223995,16850,11644,5206,null,null,null,null,null,null,0,null,0]
["482",482204007,"RIVER VALLEY",{"$f":"'fnd enro'!D615","v":0},{"$f":"'fnd enro'!E615","v":0},{"$f":"'fnd enro'!F615","v":10},{"$f":"'fnd enro'!G615","v":61},{"$f":"'fnd enro'!H615","v":27},{"$f":"'fnd enro'!I615","v":0},{"$f":"'fnd enro'!J615","v":0},{"$f":"'fnd enro'!K615","v":3.8513999999999999},{"$f":"'fnd enro'!L615","v":0},{"$f":"'fnd enro'!M615","v":0},{"$f":"'fnd enro'!N615","v":0},{"$f":"'fnd enro'!O615","v":0},{"$f":"'fnd enro'!P615","v":10},{"$f":"'fnd enro'!R615","v":98},1,{"$f":"VALUE('fnd enro'!Q615)","v":7},null,{"$f":"(($D615*'fnd base rates'!C$107)\n+($E615*'fnd base rates'!C$108)\n+($F615*'fnd base rates'!C$109)\n+($G615*'fnd base rates'!C$110)\n+($H615*'fnd base rates'!C$111)\n+($I615*'fnd base rates'!C$112)\n+($J615*'fnd base rates'!C$113)\n+($K615*'fnd base rates'!C$114)\n+($M615*'fnd base rates'!C$116)\n+($N615*'fnd base rates'!C$117)\n+($O615*'fnd base rates'!C$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,3)))\n*$R615","v":56680.513473999999},{"$f":"(($D615*'fnd base rates'!D$107)\n+($E615*'fnd base rates'!D$108)\n+($F615*'fnd base rates'!D$109)\n+($G615*'fnd base rates'!D$110)\n+($H615*'fnd base rates'!D$111)\n+($I615*'fnd base rates'!D$112)\n+($J615*'fnd base rates'!D$113)\n+($K615*'fnd base rates'!D$114)\n+($M615*'fnd base rates'!D$116)\n+($N615*'fnd base rates'!D$117)\n+($O615*'fnd base rates'!D$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,4)))\n*$R615","v":83139.599999999991},{"$f":"(($D615*'fnd base rates'!E$107)\n+($E615*'fnd base rates'!E$108)\n+($F615*'fnd base rates'!E$109)\n+($G615*'fnd base rates'!E$110)\n+($H615*'fnd base rates'!E$111)\n+($I615*'fnd base rates'!E$112)\n+($J615*'fnd base rates'!E$113)\n+($K615*'fnd base rates'!E$114)\n+($M615*'fnd base rates'!E$116)\n+($N615*'fnd base rates'!E$117)\n+($O615*'fnd base rates'!E$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,5)))\n*$R615","v":427837.90733200003},{"$f":"(($D615*'fnd base rates'!F$107)\n+($E615*'fnd base rates'!F$108)\n+($F615*'fnd base rates'!F$109)\n+($G615*'fnd base rates'!F$110)\n+($H615*'fnd base rates'!F$111)\n+($I615*'fnd base rates'!F$112)\n+($J615*'fnd base rates'!F$113)\n+($K615*'fnd base rates'!F$114)\n+($M615*'fnd base rates'!F$116)\n+($N615*'fnd base rates'!F$117)\n+($O615*'fnd base rates'!F$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,6)))\n*$R615","v":122921.86274800001},{"$f":"(($D615*'fnd base rates'!G$107)\n+($E615*'fnd base rates'!G$108)\n+($F615*'fnd base rates'!G$109)\n+($G615*'fnd base rates'!G$110)\n+($H615*'fnd base rates'!G$111)\n+($I615*'fnd base rates'!G$112)\n+($J615*'fnd base rates'!G$113)\n+($K615*'fnd base rates'!G$114)\n+($M615*'fnd base rates'!G$116)\n+($N615*'fnd base rates'!G$117)\n+($O615*'fnd base rates'!G$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,7)))\n*$R615","v":18407.778031999998},{"$f":"(($D615*'fnd base rates'!H$107)\n+($E615*'fnd base rates'!H$108)\n+($F615*'fnd base rates'!H$109)\n+($G615*'fnd base rates'!H$110)\n+($H615*'fnd base rates'!H$111)\n+($I615*'fnd base rates'!H$112)\n+($J615*'fnd base rates'!H$113)\n+($K615*'fnd base rates'!H$114)\n+($M615*'fnd base rates'!H$116)\n+($N615*'fnd base rates'!H$117)\n+($O615*'fnd base rates'!H$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,8)))","v":54629.132280000005},{"$f":"(($D615*'fnd base rates'!I$107)\n+($E615*'fnd base rates'!I$108)\n+($F615*'fnd base rates'!I$109)\n+($G615*'fnd base rates'!I$110)\n+($H615*'fnd base rates'!I$111)\n+($I615*'fnd base rates'!I$112)\n+($J615*'fnd base rates'!I$113)\n+($K615*'fnd base rates'!I$114)\n+($M615*'fnd base rates'!I$116)\n+($N615*'fnd base rates'!I$117)\n+($O615*'fnd base rates'!I$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,9)))\n*$R615","v":39378.080000000002},{"$f":"(($D615*'fnd base rates'!J$107)\n+($E615*'fnd base rates'!J$108)\n+($F615*'fnd base rates'!J$109)\n+($G615*'fnd base rates'!J$110)\n+($H615*'fnd base rates'!J$111)\n+($I615*'fnd base rates'!J$112)\n+($J615*'fnd base rates'!J$113)\n+($K615*'fnd base rates'!J$114)\n+($M615*'fnd base rates'!J$116)\n+($N615*'fnd base rates'!J$117)\n+($O615*'fnd base rates'!J$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,10)))\n*$R615","v":25693.260000000002},{"$f":"(($D615*'fnd base rates'!K$107)\n+($E615*'fnd base rates'!K$108)\n+($F615*'fnd base rates'!K$109)\n+($G615*'fnd base rates'!K$110)\n+($H615*'fnd base rates'!K$111)\n+($I615*'fnd base rates'!K$112)\n+($J615*'fnd base rates'!K$113)\n+($K615*'fnd base rates'!K$114)\n+($M615*'fnd base rates'!K$116)\n+($N615*'fnd base rates'!K$117)\n+($O615*'fnd base rates'!K$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,11)))\n*$R615","v":116774.207862},{"$f":"(($D615*'fnd base rates'!L$107)\n+($E615*'fnd base rates'!L$108)\n+($F615*'fnd base rates'!L$109)\n+($G615*'fnd base rates'!L$110)\n+($H615*'fnd base rates'!L$111)\n+($I615*'fnd base rates'!L$112)\n+($J615*'fnd base rates'!L$113)\n+($K615*'fnd base rates'!L$114)\n+($M615*'fnd base rates'!L$116)\n+($N615*'fnd base rates'!L$117)\n+($O615*'fnd base rates'!L$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,12)))","v":183888.92233999999},{"$f":"(($D615*'fnd base rates'!M$107)\n+($E615*'fnd base rates'!M$108)\n+($F615*'fnd base rates'!M$109)\n+($G615*'fnd base rates'!M$110)\n+($H615*'fnd base rates'!M$111)\n+($I615*'fnd base rates'!M$112)\n+($J615*'fnd base rates'!M$113)\n+($K615*'fnd base rates'!M$114)\n+($M615*'fnd base rates'!M$116)\n+($N615*'fnd base rates'!M$117)\n+($O615*'fnd base rates'!M$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,13)))","v":0},1129351.2640679998,null,482204007,"482","204","007",1,98,1129351.2640679998,11524,-1610,13134,null,null,null,null,null,null,0,null,0]
["482",482204030,"RIVER VALLEY",{"$f":"'fnd enro'!D616","v":0},{"$f":"'fnd enro'!E616","v":0},{"$f":"'fnd enro'!F616","v":0},{"$f":"'fnd enro'!G616","v":0},{"$f":"'fnd enro'!H616","v":1},{"$f":"'fnd enro'!I616","v":0},{"$f":"'fnd enro'!J616","v":0},{"$f":"'fnd enro'!K616","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L616","v":0},{"$f":"'fnd enro'!M616","v":0},{"$f":"'fnd enro'!N616","v":0},{"$f":"'fnd enro'!O616","v":0},{"$f":"'fnd enro'!P616","v":0},{"$f":"'fnd enro'!R616","v":1},1,{"$f":"VALUE('fnd enro'!Q616)","v":7},null,{"$f":"(($D616*'fnd base rates'!C$107)\n+($E616*'fnd base rates'!C$108)\n+($F616*'fnd base rates'!C$109)\n+($G616*'fnd base rates'!C$110)\n+($H616*'fnd base rates'!C$111)\n+($I616*'fnd base rates'!C$112)\n+($J616*'fnd base rates'!C$113)\n+($K616*'fnd base rates'!C$114)\n+($M616*'fnd base rates'!C$116)\n+($N616*'fnd base rates'!C$117)\n+($O616*'fnd base rates'!C$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,3)))\n*$R616","v":570.33891299999993},{"$f":"(($D616*'fnd base rates'!D$107)\n+($E616*'fnd base rates'!D$108)\n+($F616*'fnd base rates'!D$109)\n+($G616*'fnd base rates'!D$110)\n+($H616*'fnd base rates'!D$111)\n+($I616*'fnd base rates'!D$112)\n+($J616*'fnd base rates'!D$113)\n+($K616*'fnd base rates'!D$114)\n+($M616*'fnd base rates'!D$116)\n+($N616*'fnd base rates'!D$117)\n+($O616*'fnd base rates'!D$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,4)))\n*$R616","v":810.3},{"$f":"(($D616*'fnd base rates'!E$107)\n+($E616*'fnd base rates'!E$108)\n+($F616*'fnd base rates'!E$109)\n+($G616*'fnd base rates'!E$110)\n+($H616*'fnd base rates'!E$111)\n+($I616*'fnd base rates'!E$112)\n+($J616*'fnd base rates'!E$113)\n+($K616*'fnd base rates'!E$114)\n+($M616*'fnd base rates'!E$116)\n+($N616*'fnd base rates'!E$117)\n+($O616*'fnd base rates'!E$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,5)))\n*$R616","v":3671.113034},{"$f":"(($D616*'fnd base rates'!F$107)\n+($E616*'fnd base rates'!F$108)\n+($F616*'fnd base rates'!F$109)\n+($G616*'fnd base rates'!F$110)\n+($H616*'fnd base rates'!F$111)\n+($I616*'fnd base rates'!F$112)\n+($J616*'fnd base rates'!F$113)\n+($K616*'fnd base rates'!F$114)\n+($M616*'fnd base rates'!F$116)\n+($N616*'fnd base rates'!F$117)\n+($O616*'fnd base rates'!F$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,6)))\n*$R616","v":1060.8949259999999},{"$f":"(($D616*'fnd base rates'!G$107)\n+($E616*'fnd base rates'!G$108)\n+($F616*'fnd base rates'!G$109)\n+($G616*'fnd base rates'!G$110)\n+($H616*'fnd base rates'!G$111)\n+($I616*'fnd base rates'!G$112)\n+($J616*'fnd base rates'!G$113)\n+($K616*'fnd base rates'!G$114)\n+($M616*'fnd base rates'!G$116)\n+($N616*'fnd base rates'!G$117)\n+($O616*'fnd base rates'!G$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,7)))\n*$R616","v":178.75018399999999},{"$f":"(($D616*'fnd base rates'!H$107)\n+($E616*'fnd base rates'!H$108)\n+($F616*'fnd base rates'!H$109)\n+($G616*'fnd base rates'!H$110)\n+($H616*'fnd base rates'!H$111)\n+($I616*'fnd base rates'!H$112)\n+($J616*'fnd base rates'!H$113)\n+($K616*'fnd base rates'!H$114)\n+($M616*'fnd base rates'!H$116)\n+($N616*'fnd base rates'!H$117)\n+($O616*'fnd base rates'!H$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D616*'fnd base rates'!I$107)\n+($E616*'fnd base rates'!I$108)\n+($F616*'fnd base rates'!I$109)\n+($G616*'fnd base rates'!I$110)\n+($H616*'fnd base rates'!I$111)\n+($I616*'fnd base rates'!I$112)\n+($J616*'fnd base rates'!I$113)\n+($K616*'fnd base rates'!I$114)\n+($M616*'fnd base rates'!I$116)\n+($N616*'fnd base rates'!I$117)\n+($O616*'fnd base rates'!I$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,9)))\n*$R616","v":408.39},{"$f":"(($D616*'fnd base rates'!J$107)\n+($E616*'fnd base rates'!J$108)\n+($F616*'fnd base rates'!J$109)\n+($G616*'fnd base rates'!J$110)\n+($H616*'fnd base rates'!J$111)\n+($I616*'fnd base rates'!J$112)\n+($J616*'fnd base rates'!J$113)\n+($K616*'fnd base rates'!J$114)\n+($M616*'fnd base rates'!J$116)\n+($N616*'fnd base rates'!J$117)\n+($O616*'fnd base rates'!J$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,10)))\n*$R616","v":263.52},{"$f":"(($D616*'fnd base rates'!K$107)\n+($E616*'fnd base rates'!K$108)\n+($F616*'fnd base rates'!K$109)\n+($G616*'fnd base rates'!K$110)\n+($H616*'fnd base rates'!K$111)\n+($I616*'fnd base rates'!K$112)\n+($J616*'fnd base rates'!K$113)\n+($K616*'fnd base rates'!K$114)\n+($M616*'fnd base rates'!K$116)\n+($N616*'fnd base rates'!K$117)\n+($O616*'fnd base rates'!K$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,11)))\n*$R616","v":1254.4520190000001},{"$f":"(($D616*'fnd base rates'!L$107)\n+($E616*'fnd base rates'!L$108)\n+($F616*'fnd base rates'!L$109)\n+($G616*'fnd base rates'!L$110)\n+($H616*'fnd base rates'!L$111)\n+($I616*'fnd base rates'!L$112)\n+($J616*'fnd base rates'!L$113)\n+($K616*'fnd base rates'!L$114)\n+($M616*'fnd base rates'!L$116)\n+($N616*'fnd base rates'!L$117)\n+($O616*'fnd base rates'!L$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D616*'fnd base rates'!M$107)\n+($E616*'fnd base rates'!M$108)\n+($F616*'fnd base rates'!M$109)\n+($G616*'fnd base rates'!M$110)\n+($H616*'fnd base rates'!M$111)\n+($I616*'fnd base rates'!M$112)\n+($J616*'fnd base rates'!M$113)\n+($K616*'fnd base rates'!M$114)\n+($M616*'fnd base rates'!M$116)\n+($N616*'fnd base rates'!M$117)\n+($O616*'fnd base rates'!M$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,13)))","v":0},10664.291266,null,482204030,"482","204","030",1,1,10664.291266,10664,-6265,16929,null,null,null,null,null,null,0,null,0]
["482",482204038,"RIVER VALLEY",{"$f":"'fnd enro'!D617","v":0},{"$f":"'fnd enro'!E617","v":0},{"$f":"'fnd enro'!F617","v":0},{"$f":"'fnd enro'!G617","v":1},{"$f":"'fnd enro'!H617","v":0},{"$f":"'fnd enro'!I617","v":0},{"$f":"'fnd enro'!J617","v":0},{"$f":"'fnd enro'!K617","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L617","v":0},{"$f":"'fnd enro'!M617","v":0},{"$f":"'fnd enro'!N617","v":0},{"$f":"'fnd enro'!O617","v":0},{"$f":"'fnd enro'!P617","v":0},{"$f":"'fnd enro'!R617","v":1},1,{"$f":"VALUE('fnd enro'!Q617)","v":2},null,{"$f":"(($D617*'fnd base rates'!C$107)\n+($E617*'fnd base rates'!C$108)\n+($F617*'fnd base rates'!C$109)\n+($G617*'fnd base rates'!C$110)\n+($H617*'fnd base rates'!C$111)\n+($I617*'fnd base rates'!C$112)\n+($J617*'fnd base rates'!C$113)\n+($K617*'fnd base rates'!C$114)\n+($M617*'fnd base rates'!C$116)\n+($N617*'fnd base rates'!C$117)\n+($O617*'fnd base rates'!C$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,3)))\n*$R617","v":570.33891299999993},{"$f":"(($D617*'fnd base rates'!D$107)\n+($E617*'fnd base rates'!D$108)\n+($F617*'fnd base rates'!D$109)\n+($G617*'fnd base rates'!D$110)\n+($H617*'fnd base rates'!D$111)\n+($I617*'fnd base rates'!D$112)\n+($J617*'fnd base rates'!D$113)\n+($K617*'fnd base rates'!D$114)\n+($M617*'fnd base rates'!D$116)\n+($N617*'fnd base rates'!D$117)\n+($O617*'fnd base rates'!D$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,4)))\n*$R617","v":810.3},{"$f":"(($D617*'fnd base rates'!E$107)\n+($E617*'fnd base rates'!E$108)\n+($F617*'fnd base rates'!E$109)\n+($G617*'fnd base rates'!E$110)\n+($H617*'fnd base rates'!E$111)\n+($I617*'fnd base rates'!E$112)\n+($J617*'fnd base rates'!E$113)\n+($K617*'fnd base rates'!E$114)\n+($M617*'fnd base rates'!E$116)\n+($N617*'fnd base rates'!E$117)\n+($O617*'fnd base rates'!E$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,5)))\n*$R617","v":4116.9430339999999},{"$f":"(($D617*'fnd base rates'!F$107)\n+($E617*'fnd base rates'!F$108)\n+($F617*'fnd base rates'!F$109)\n+($G617*'fnd base rates'!F$110)\n+($H617*'fnd base rates'!F$111)\n+($I617*'fnd base rates'!F$112)\n+($J617*'fnd base rates'!F$113)\n+($K617*'fnd base rates'!F$114)\n+($M617*'fnd base rates'!F$116)\n+($N617*'fnd base rates'!F$117)\n+($O617*'fnd base rates'!F$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,6)))\n*$R617","v":1327.854926},{"$f":"(($D617*'fnd base rates'!G$107)\n+($E617*'fnd base rates'!G$108)\n+($F617*'fnd base rates'!G$109)\n+($G617*'fnd base rates'!G$110)\n+($H617*'fnd base rates'!G$111)\n+($I617*'fnd base rates'!G$112)\n+($J617*'fnd base rates'!G$113)\n+($K617*'fnd base rates'!G$114)\n+($M617*'fnd base rates'!G$116)\n+($N617*'fnd base rates'!G$117)\n+($O617*'fnd base rates'!G$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,7)))\n*$R617","v":166.41018399999999},{"$f":"(($D617*'fnd base rates'!H$107)\n+($E617*'fnd base rates'!H$108)\n+($F617*'fnd base rates'!H$109)\n+($G617*'fnd base rates'!H$110)\n+($H617*'fnd base rates'!H$111)\n+($I617*'fnd base rates'!H$112)\n+($J617*'fnd base rates'!H$113)\n+($K617*'fnd base rates'!H$114)\n+($M617*'fnd base rates'!H$116)\n+($N617*'fnd base rates'!H$117)\n+($O617*'fnd base rates'!H$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D617*'fnd base rates'!I$107)\n+($E617*'fnd base rates'!I$108)\n+($F617*'fnd base rates'!I$109)\n+($G617*'fnd base rates'!I$110)\n+($H617*'fnd base rates'!I$111)\n+($I617*'fnd base rates'!I$112)\n+($J617*'fnd base rates'!I$113)\n+($K617*'fnd base rates'!I$114)\n+($M617*'fnd base rates'!I$116)\n+($N617*'fnd base rates'!I$117)\n+($O617*'fnd base rates'!I$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,9)))\n*$R617","v":378.55},{"$f":"(($D617*'fnd base rates'!J$107)\n+($E617*'fnd base rates'!J$108)\n+($F617*'fnd base rates'!J$109)\n+($G617*'fnd base rates'!J$110)\n+($H617*'fnd base rates'!J$111)\n+($I617*'fnd base rates'!J$112)\n+($J617*'fnd base rates'!J$113)\n+($K617*'fnd base rates'!J$114)\n+($M617*'fnd base rates'!J$116)\n+($N617*'fnd base rates'!J$117)\n+($O617*'fnd base rates'!J$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,10)))\n*$R617","v":161.32},{"$f":"(($D617*'fnd base rates'!K$107)\n+($E617*'fnd base rates'!K$108)\n+($F617*'fnd base rates'!K$109)\n+($G617*'fnd base rates'!K$110)\n+($H617*'fnd base rates'!K$111)\n+($I617*'fnd base rates'!K$112)\n+($J617*'fnd base rates'!K$113)\n+($K617*'fnd base rates'!K$114)\n+($M617*'fnd base rates'!K$116)\n+($N617*'fnd base rates'!K$117)\n+($O617*'fnd base rates'!K$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,11)))\n*$R617","v":1167.6620190000001},{"$f":"(($D617*'fnd base rates'!L$107)\n+($E617*'fnd base rates'!L$108)\n+($F617*'fnd base rates'!L$109)\n+($G617*'fnd base rates'!L$110)\n+($H617*'fnd base rates'!L$111)\n+($I617*'fnd base rates'!L$112)\n+($J617*'fnd base rates'!L$113)\n+($K617*'fnd base rates'!L$114)\n+($M617*'fnd base rates'!L$116)\n+($N617*'fnd base rates'!L$117)\n+($O617*'fnd base rates'!L$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D617*'fnd base rates'!M$107)\n+($E617*'fnd base rates'!M$108)\n+($F617*'fnd base rates'!M$109)\n+($G617*'fnd base rates'!M$110)\n+($H617*'fnd base rates'!M$111)\n+($I617*'fnd base rates'!M$112)\n+($J617*'fnd base rates'!M$113)\n+($K617*'fnd base rates'!M$114)\n+($M617*'fnd base rates'!M$116)\n+($N617*'fnd base rates'!M$117)\n+($O617*'fnd base rates'!M$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,13)))","v":0},11036.911266000001,null,482204038,"482","204","038",1,1,11036.911266000001,11037,-5860,16897,null,null,null,null,null,null,0,null,0]
["482",482204105,"RIVER VALLEY",{"$f":"'fnd enro'!D618","v":0},{"$f":"'fnd enro'!E618","v":0},{"$f":"'fnd enro'!F618","v":0},{"$f":"'fnd enro'!G618","v":1},{"$f":"'fnd enro'!H618","v":1},{"$f":"'fnd enro'!I618","v":0},{"$f":"'fnd enro'!J618","v":0},{"$f":"'fnd enro'!K618","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L618","v":0},{"$f":"'fnd enro'!M618","v":0},{"$f":"'fnd enro'!N618","v":0},{"$f":"'fnd enro'!O618","v":0},{"$f":"'fnd enro'!P618","v":0},{"$f":"'fnd enro'!R618","v":2},1,{"$f":"VALUE('fnd enro'!Q618)","v":3},null,{"$f":"(($D618*'fnd base rates'!C$107)\n+($E618*'fnd base rates'!C$108)\n+($F618*'fnd base rates'!C$109)\n+($G618*'fnd base rates'!C$110)\n+($H618*'fnd base rates'!C$111)\n+($I618*'fnd base rates'!C$112)\n+($J618*'fnd base rates'!C$113)\n+($K618*'fnd base rates'!C$114)\n+($M618*'fnd base rates'!C$116)\n+($N618*'fnd base rates'!C$117)\n+($O618*'fnd base rates'!C$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,3)))\n*$R618","v":1140.6778259999999},{"$f":"(($D618*'fnd base rates'!D$107)\n+($E618*'fnd base rates'!D$108)\n+($F618*'fnd base rates'!D$109)\n+($G618*'fnd base rates'!D$110)\n+($H618*'fnd base rates'!D$111)\n+($I618*'fnd base rates'!D$112)\n+($J618*'fnd base rates'!D$113)\n+($K618*'fnd base rates'!D$114)\n+($M618*'fnd base rates'!D$116)\n+($N618*'fnd base rates'!D$117)\n+($O618*'fnd base rates'!D$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,4)))\n*$R618","v":1620.6},{"$f":"(($D618*'fnd base rates'!E$107)\n+($E618*'fnd base rates'!E$108)\n+($F618*'fnd base rates'!E$109)\n+($G618*'fnd base rates'!E$110)\n+($H618*'fnd base rates'!E$111)\n+($I618*'fnd base rates'!E$112)\n+($J618*'fnd base rates'!E$113)\n+($K618*'fnd base rates'!E$114)\n+($M618*'fnd base rates'!E$116)\n+($N618*'fnd base rates'!E$117)\n+($O618*'fnd base rates'!E$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,5)))\n*$R618","v":7788.0560679999999},{"$f":"(($D618*'fnd base rates'!F$107)\n+($E618*'fnd base rates'!F$108)\n+($F618*'fnd base rates'!F$109)\n+($G618*'fnd base rates'!F$110)\n+($H618*'fnd base rates'!F$111)\n+($I618*'fnd base rates'!F$112)\n+($J618*'fnd base rates'!F$113)\n+($K618*'fnd base rates'!F$114)\n+($M618*'fnd base rates'!F$116)\n+($N618*'fnd base rates'!F$117)\n+($O618*'fnd base rates'!F$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,6)))\n*$R618","v":2388.7498519999999},{"$f":"(($D618*'fnd base rates'!G$107)\n+($E618*'fnd base rates'!G$108)\n+($F618*'fnd base rates'!G$109)\n+($G618*'fnd base rates'!G$110)\n+($H618*'fnd base rates'!G$111)\n+($I618*'fnd base rates'!G$112)\n+($J618*'fnd base rates'!G$113)\n+($K618*'fnd base rates'!G$114)\n+($M618*'fnd base rates'!G$116)\n+($N618*'fnd base rates'!G$117)\n+($O618*'fnd base rates'!G$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,7)))\n*$R618","v":345.16036799999995},{"$f":"(($D618*'fnd base rates'!H$107)\n+($E618*'fnd base rates'!H$108)\n+($F618*'fnd base rates'!H$109)\n+($G618*'fnd base rates'!H$110)\n+($H618*'fnd base rates'!H$111)\n+($I618*'fnd base rates'!H$112)\n+($J618*'fnd base rates'!H$113)\n+($K618*'fnd base rates'!H$114)\n+($M618*'fnd base rates'!H$116)\n+($N618*'fnd base rates'!H$117)\n+($O618*'fnd base rates'!H$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D618*'fnd base rates'!I$107)\n+($E618*'fnd base rates'!I$108)\n+($F618*'fnd base rates'!I$109)\n+($G618*'fnd base rates'!I$110)\n+($H618*'fnd base rates'!I$111)\n+($I618*'fnd base rates'!I$112)\n+($J618*'fnd base rates'!I$113)\n+($K618*'fnd base rates'!I$114)\n+($M618*'fnd base rates'!I$116)\n+($N618*'fnd base rates'!I$117)\n+($O618*'fnd base rates'!I$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,9)))\n*$R618","v":786.94},{"$f":"(($D618*'fnd base rates'!J$107)\n+($E618*'fnd base rates'!J$108)\n+($F618*'fnd base rates'!J$109)\n+($G618*'fnd base rates'!J$110)\n+($H618*'fnd base rates'!J$111)\n+($I618*'fnd base rates'!J$112)\n+($J618*'fnd base rates'!J$113)\n+($K618*'fnd base rates'!J$114)\n+($M618*'fnd base rates'!J$116)\n+($N618*'fnd base rates'!J$117)\n+($O618*'fnd base rates'!J$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,10)))\n*$R618","v":424.84},{"$f":"(($D618*'fnd base rates'!K$107)\n+($E618*'fnd base rates'!K$108)\n+($F618*'fnd base rates'!K$109)\n+($G618*'fnd base rates'!K$110)\n+($H618*'fnd base rates'!K$111)\n+($I618*'fnd base rates'!K$112)\n+($J618*'fnd base rates'!K$113)\n+($K618*'fnd base rates'!K$114)\n+($M618*'fnd base rates'!K$116)\n+($N618*'fnd base rates'!K$117)\n+($O618*'fnd base rates'!K$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,11)))\n*$R618","v":2422.1140380000002},{"$f":"(($D618*'fnd base rates'!L$107)\n+($E618*'fnd base rates'!L$108)\n+($F618*'fnd base rates'!L$109)\n+($G618*'fnd base rates'!L$110)\n+($H618*'fnd base rates'!L$111)\n+($I618*'fnd base rates'!L$112)\n+($J618*'fnd base rates'!L$113)\n+($K618*'fnd base rates'!L$114)\n+($M618*'fnd base rates'!L$116)\n+($N618*'fnd base rates'!L$117)\n+($O618*'fnd base rates'!L$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D618*'fnd base rates'!M$107)\n+($E618*'fnd base rates'!M$108)\n+($F618*'fnd base rates'!M$109)\n+($G618*'fnd base rates'!M$110)\n+($H618*'fnd base rates'!M$111)\n+($I618*'fnd base rates'!M$112)\n+($J618*'fnd base rates'!M$113)\n+($K618*'fnd base rates'!M$114)\n+($M618*'fnd base rates'!M$116)\n+($N618*'fnd base rates'!M$117)\n+($O618*'fnd base rates'!M$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,13)))","v":0},21701.202532000003,null,482204105,"482","204","105",1,2,21701.202532000003,10851,-5999,16850,null,null,null,null,null,null,0,null,0]
["482",482204128,"RIVER VALLEY",{"$f":"'fnd enro'!D619","v":0},{"$f":"'fnd enro'!E619","v":0},{"$f":"'fnd enro'!F619","v":0},{"$f":"'fnd enro'!G619","v":1},{"$f":"'fnd enro'!H619","v":0},{"$f":"'fnd enro'!I619","v":0},{"$f":"'fnd enro'!J619","v":0},{"$f":"'fnd enro'!K619","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L619","v":0},{"$f":"'fnd enro'!M619","v":0},{"$f":"'fnd enro'!N619","v":0},{"$f":"'fnd enro'!O619","v":0},{"$f":"'fnd enro'!P619","v":0},{"$f":"'fnd enro'!R619","v":1},1,{"$f":"VALUE('fnd enro'!Q619)","v":10},null,{"$f":"(($D619*'fnd base rates'!C$107)\n+($E619*'fnd base rates'!C$108)\n+($F619*'fnd base rates'!C$109)\n+($G619*'fnd base rates'!C$110)\n+($H619*'fnd base rates'!C$111)\n+($I619*'fnd base rates'!C$112)\n+($J619*'fnd base rates'!C$113)\n+($K619*'fnd base rates'!C$114)\n+($M619*'fnd base rates'!C$116)\n+($N619*'fnd base rates'!C$117)\n+($O619*'fnd base rates'!C$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,3)))\n*$R619","v":570.33891299999993},{"$f":"(($D619*'fnd base rates'!D$107)\n+($E619*'fnd base rates'!D$108)\n+($F619*'fnd base rates'!D$109)\n+($G619*'fnd base rates'!D$110)\n+($H619*'fnd base rates'!D$111)\n+($I619*'fnd base rates'!D$112)\n+($J619*'fnd base rates'!D$113)\n+($K619*'fnd base rates'!D$114)\n+($M619*'fnd base rates'!D$116)\n+($N619*'fnd base rates'!D$117)\n+($O619*'fnd base rates'!D$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,4)))\n*$R619","v":810.3},{"$f":"(($D619*'fnd base rates'!E$107)\n+($E619*'fnd base rates'!E$108)\n+($F619*'fnd base rates'!E$109)\n+($G619*'fnd base rates'!E$110)\n+($H619*'fnd base rates'!E$111)\n+($I619*'fnd base rates'!E$112)\n+($J619*'fnd base rates'!E$113)\n+($K619*'fnd base rates'!E$114)\n+($M619*'fnd base rates'!E$116)\n+($N619*'fnd base rates'!E$117)\n+($O619*'fnd base rates'!E$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,5)))\n*$R619","v":4116.9430339999999},{"$f":"(($D619*'fnd base rates'!F$107)\n+($E619*'fnd base rates'!F$108)\n+($F619*'fnd base rates'!F$109)\n+($G619*'fnd base rates'!F$110)\n+($H619*'fnd base rates'!F$111)\n+($I619*'fnd base rates'!F$112)\n+($J619*'fnd base rates'!F$113)\n+($K619*'fnd base rates'!F$114)\n+($M619*'fnd base rates'!F$116)\n+($N619*'fnd base rates'!F$117)\n+($O619*'fnd base rates'!F$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,6)))\n*$R619","v":1327.854926},{"$f":"(($D619*'fnd base rates'!G$107)\n+($E619*'fnd base rates'!G$108)\n+($F619*'fnd base rates'!G$109)\n+($G619*'fnd base rates'!G$110)\n+($H619*'fnd base rates'!G$111)\n+($I619*'fnd base rates'!G$112)\n+($J619*'fnd base rates'!G$113)\n+($K619*'fnd base rates'!G$114)\n+($M619*'fnd base rates'!G$116)\n+($N619*'fnd base rates'!G$117)\n+($O619*'fnd base rates'!G$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,7)))\n*$R619","v":166.41018399999999},{"$f":"(($D619*'fnd base rates'!H$107)\n+($E619*'fnd base rates'!H$108)\n+($F619*'fnd base rates'!H$109)\n+($G619*'fnd base rates'!H$110)\n+($H619*'fnd base rates'!H$111)\n+($I619*'fnd base rates'!H$112)\n+($J619*'fnd base rates'!H$113)\n+($K619*'fnd base rates'!H$114)\n+($M619*'fnd base rates'!H$116)\n+($N619*'fnd base rates'!H$117)\n+($O619*'fnd base rates'!H$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D619*'fnd base rates'!I$107)\n+($E619*'fnd base rates'!I$108)\n+($F619*'fnd base rates'!I$109)\n+($G619*'fnd base rates'!I$110)\n+($H619*'fnd base rates'!I$111)\n+($I619*'fnd base rates'!I$112)\n+($J619*'fnd base rates'!I$113)\n+($K619*'fnd base rates'!I$114)\n+($M619*'fnd base rates'!I$116)\n+($N619*'fnd base rates'!I$117)\n+($O619*'fnd base rates'!I$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,9)))\n*$R619","v":378.55},{"$f":"(($D619*'fnd base rates'!J$107)\n+($E619*'fnd base rates'!J$108)\n+($F619*'fnd base rates'!J$109)\n+($G619*'fnd base rates'!J$110)\n+($H619*'fnd base rates'!J$111)\n+($I619*'fnd base rates'!J$112)\n+($J619*'fnd base rates'!J$113)\n+($K619*'fnd base rates'!J$114)\n+($M619*'fnd base rates'!J$116)\n+($N619*'fnd base rates'!J$117)\n+($O619*'fnd base rates'!J$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,10)))\n*$R619","v":161.32},{"$f":"(($D619*'fnd base rates'!K$107)\n+($E619*'fnd base rates'!K$108)\n+($F619*'fnd base rates'!K$109)\n+($G619*'fnd base rates'!K$110)\n+($H619*'fnd base rates'!K$111)\n+($I619*'fnd base rates'!K$112)\n+($J619*'fnd base rates'!K$113)\n+($K619*'fnd base rates'!K$114)\n+($M619*'fnd base rates'!K$116)\n+($N619*'fnd base rates'!K$117)\n+($O619*'fnd base rates'!K$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,11)))\n*$R619","v":1167.6620190000001},{"$f":"(($D619*'fnd base rates'!L$107)\n+($E619*'fnd base rates'!L$108)\n+($F619*'fnd base rates'!L$109)\n+($G619*'fnd base rates'!L$110)\n+($H619*'fnd base rates'!L$111)\n+($I619*'fnd base rates'!L$112)\n+($J619*'fnd base rates'!L$113)\n+($K619*'fnd base rates'!L$114)\n+($M619*'fnd base rates'!L$116)\n+($N619*'fnd base rates'!L$117)\n+($O619*'fnd base rates'!L$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D619*'fnd base rates'!M$107)\n+($E619*'fnd base rates'!M$108)\n+($F619*'fnd base rates'!M$109)\n+($G619*'fnd base rates'!M$110)\n+($H619*'fnd base rates'!M$111)\n+($I619*'fnd base rates'!M$112)\n+($J619*'fnd base rates'!M$113)\n+($K619*'fnd base rates'!M$114)\n+($M619*'fnd base rates'!M$116)\n+($N619*'fnd base rates'!M$117)\n+($O619*'fnd base rates'!M$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,13)))","v":0},11036.911266000001,null,482204128,"482","204","128",1,1,11036.911266000001,11037,-487,11524,null,null,null,null,null,null,0,null,0]
["482",482204204,"RIVER VALLEY",{"$f":"'fnd enro'!D620","v":0},{"$f":"'fnd enro'!E620","v":0},{"$f":"'fnd enro'!F620","v":11},{"$f":"'fnd enro'!G620","v":58},{"$f":"'fnd enro'!H620","v":36},{"$f":"'fnd enro'!I620","v":0},{"$f":"'fnd enro'!J620","v":0},{"$f":"'fnd enro'!K620","v":4.1265000000000001},{"$f":"'fnd enro'!L620","v":0},{"$f":"'fnd enro'!M620","v":0},{"$f":"'fnd enro'!N620","v":0},{"$f":"'fnd enro'!O620","v":0},{"$f":"'fnd enro'!P620","v":8},{"$f":"'fnd enro'!R620","v":105},1,{"$f":"VALUE('fnd enro'!Q620)","v":3},null,{"$f":"(($D620*'fnd base rates'!C$107)\n+($E620*'fnd base rates'!C$108)\n+($F620*'fnd base rates'!C$109)\n+($G620*'fnd base rates'!C$110)\n+($H620*'fnd base rates'!C$111)\n+($I620*'fnd base rates'!C$112)\n+($J620*'fnd base rates'!C$113)\n+($K620*'fnd base rates'!C$114)\n+($M620*'fnd base rates'!C$116)\n+($N620*'fnd base rates'!C$117)\n+($O620*'fnd base rates'!C$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,3)))\n*$R620","v":60372.705865000004},{"$f":"(($D620*'fnd base rates'!D$107)\n+($E620*'fnd base rates'!D$108)\n+($F620*'fnd base rates'!D$109)\n+($G620*'fnd base rates'!D$110)\n+($H620*'fnd base rates'!D$111)\n+($I620*'fnd base rates'!D$112)\n+($J620*'fnd base rates'!D$113)\n+($K620*'fnd base rates'!D$114)\n+($M620*'fnd base rates'!D$116)\n+($N620*'fnd base rates'!D$117)\n+($O620*'fnd base rates'!D$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,4)))\n*$R620","v":87389.74},{"$f":"(($D620*'fnd base rates'!E$107)\n+($E620*'fnd base rates'!E$108)\n+($F620*'fnd base rates'!E$109)\n+($G620*'fnd base rates'!E$110)\n+($H620*'fnd base rates'!E$111)\n+($I620*'fnd base rates'!E$112)\n+($J620*'fnd base rates'!E$113)\n+($K620*'fnd base rates'!E$114)\n+($M620*'fnd base rates'!E$116)\n+($N620*'fnd base rates'!E$117)\n+($O620*'fnd base rates'!E$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,5)))\n*$R620","v":438762.00857000006},{"$f":"(($D620*'fnd base rates'!F$107)\n+($E620*'fnd base rates'!F$108)\n+($F620*'fnd base rates'!F$109)\n+($G620*'fnd base rates'!F$110)\n+($H620*'fnd base rates'!F$111)\n+($I620*'fnd base rates'!F$112)\n+($J620*'fnd base rates'!F$113)\n+($K620*'fnd base rates'!F$114)\n+($M620*'fnd base rates'!F$116)\n+($N620*'fnd base rates'!F$117)\n+($O620*'fnd base rates'!F$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,6)))\n*$R620","v":129814.20723},{"$f":"(($D620*'fnd base rates'!G$107)\n+($E620*'fnd base rates'!G$108)\n+($F620*'fnd base rates'!G$109)\n+($G620*'fnd base rates'!G$110)\n+($H620*'fnd base rates'!G$111)\n+($I620*'fnd base rates'!G$112)\n+($J620*'fnd base rates'!G$113)\n+($K620*'fnd base rates'!G$114)\n+($M620*'fnd base rates'!G$116)\n+($N620*'fnd base rates'!G$117)\n+($O620*'fnd base rates'!G$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,7)))\n*$R620","v":19010.28932},{"$f":"(($D620*'fnd base rates'!H$107)\n+($E620*'fnd base rates'!H$108)\n+($F620*'fnd base rates'!H$109)\n+($G620*'fnd base rates'!H$110)\n+($H620*'fnd base rates'!H$111)\n+($I620*'fnd base rates'!H$112)\n+($J620*'fnd base rates'!H$113)\n+($K620*'fnd base rates'!H$114)\n+($M620*'fnd base rates'!H$116)\n+($N620*'fnd base rates'!H$117)\n+($O620*'fnd base rates'!H$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,8)))","v":58408.670299999998},{"$f":"(($D620*'fnd base rates'!I$107)\n+($E620*'fnd base rates'!I$108)\n+($F620*'fnd base rates'!I$109)\n+($G620*'fnd base rates'!I$110)\n+($H620*'fnd base rates'!I$111)\n+($I620*'fnd base rates'!I$112)\n+($J620*'fnd base rates'!I$113)\n+($K620*'fnd base rates'!I$114)\n+($M620*'fnd base rates'!I$116)\n+($N620*'fnd base rates'!I$117)\n+($O620*'fnd base rates'!I$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,9)))\n*$R620","v":41734.39},{"$f":"(($D620*'fnd base rates'!J$107)\n+($E620*'fnd base rates'!J$108)\n+($F620*'fnd base rates'!J$109)\n+($G620*'fnd base rates'!J$110)\n+($H620*'fnd base rates'!J$111)\n+($I620*'fnd base rates'!J$112)\n+($J620*'fnd base rates'!J$113)\n+($K620*'fnd base rates'!J$114)\n+($M620*'fnd base rates'!J$116)\n+($N620*'fnd base rates'!J$117)\n+($O620*'fnd base rates'!J$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,10)))\n*$R620","v":24767.559999999998},{"$f":"(($D620*'fnd base rates'!K$107)\n+($E620*'fnd base rates'!K$108)\n+($F620*'fnd base rates'!K$109)\n+($G620*'fnd base rates'!K$110)\n+($H620*'fnd base rates'!K$111)\n+($I620*'fnd base rates'!K$112)\n+($J620*'fnd base rates'!K$113)\n+($K620*'fnd base rates'!K$114)\n+($M620*'fnd base rates'!K$116)\n+($N620*'fnd base rates'!K$117)\n+($O620*'fnd base rates'!K$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,11)))\n*$R620","v":125728.95199500001},{"$f":"(($D620*'fnd base rates'!L$107)\n+($E620*'fnd base rates'!L$108)\n+($F620*'fnd base rates'!L$109)\n+($G620*'fnd base rates'!L$110)\n+($H620*'fnd base rates'!L$111)\n+($I620*'fnd base rates'!L$112)\n+($J620*'fnd base rates'!L$113)\n+($K620*'fnd base rates'!L$114)\n+($M620*'fnd base rates'!L$116)\n+($N620*'fnd base rates'!L$117)\n+($O620*'fnd base rates'!L$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,12)))","v":194976.30965000001},{"$f":"(($D620*'fnd base rates'!M$107)\n+($E620*'fnd base rates'!M$108)\n+($F620*'fnd base rates'!M$109)\n+($G620*'fnd base rates'!M$110)\n+($H620*'fnd base rates'!M$111)\n+($I620*'fnd base rates'!M$112)\n+($J620*'fnd base rates'!M$113)\n+($K620*'fnd base rates'!M$114)\n+($M620*'fnd base rates'!M$116)\n+($N620*'fnd base rates'!M$117)\n+($O620*'fnd base rates'!M$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,13)))","v":0},1180964.83293,null,482204204,"482","204","204",1,105,1180964.83293,11247,583,10664,null,null,null,null,null,null,0,null,0]
["482",482204229,"RIVER VALLEY",{"$f":"'fnd enro'!D621","v":0},{"$f":"'fnd enro'!E621","v":0},{"$f":"'fnd enro'!F621","v":0},{"$f":"'fnd enro'!G621","v":1},{"$f":"'fnd enro'!H621","v":0},{"$f":"'fnd enro'!I621","v":0},{"$f":"'fnd enro'!J621","v":0},{"$f":"'fnd enro'!K621","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L621","v":0},{"$f":"'fnd enro'!M621","v":0},{"$f":"'fnd enro'!N621","v":0},{"$f":"'fnd enro'!O621","v":0},{"$f":"'fnd enro'!P621","v":1},{"$f":"'fnd enro'!R621","v":1},1,{"$f":"VALUE('fnd enro'!Q621)","v":9},null,{"$f":"(($D621*'fnd base rates'!C$107)\n+($E621*'fnd base rates'!C$108)\n+($F621*'fnd base rates'!C$109)\n+($G621*'fnd base rates'!C$110)\n+($H621*'fnd base rates'!C$111)\n+($I621*'fnd base rates'!C$112)\n+($J621*'fnd base rates'!C$113)\n+($K621*'fnd base rates'!C$114)\n+($M621*'fnd base rates'!C$116)\n+($N621*'fnd base rates'!C$117)\n+($O621*'fnd base rates'!C$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,3)))\n*$R621","v":661.03891299999998},{"$f":"(($D621*'fnd base rates'!D$107)\n+($E621*'fnd base rates'!D$108)\n+($F621*'fnd base rates'!D$109)\n+($G621*'fnd base rates'!D$110)\n+($H621*'fnd base rates'!D$111)\n+($I621*'fnd base rates'!D$112)\n+($J621*'fnd base rates'!D$113)\n+($K621*'fnd base rates'!D$114)\n+($M621*'fnd base rates'!D$116)\n+($N621*'fnd base rates'!D$117)\n+($O621*'fnd base rates'!D$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,4)))\n*$R621","v":1240.04},{"$f":"(($D621*'fnd base rates'!E$107)\n+($E621*'fnd base rates'!E$108)\n+($F621*'fnd base rates'!E$109)\n+($G621*'fnd base rates'!E$110)\n+($H621*'fnd base rates'!E$111)\n+($I621*'fnd base rates'!E$112)\n+($J621*'fnd base rates'!E$113)\n+($K621*'fnd base rates'!E$114)\n+($M621*'fnd base rates'!E$116)\n+($N621*'fnd base rates'!E$117)\n+($O621*'fnd base rates'!E$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,5)))\n*$R621","v":8312.0430340000003},{"$f":"(($D621*'fnd base rates'!F$107)\n+($E621*'fnd base rates'!F$108)\n+($F621*'fnd base rates'!F$109)\n+($G621*'fnd base rates'!F$110)\n+($H621*'fnd base rates'!F$111)\n+($I621*'fnd base rates'!F$112)\n+($J621*'fnd base rates'!F$113)\n+($K621*'fnd base rates'!F$114)\n+($M621*'fnd base rates'!F$116)\n+($N621*'fnd base rates'!F$117)\n+($O621*'fnd base rates'!F$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,6)))\n*$R621","v":1327.854926},{"$f":"(($D621*'fnd base rates'!G$107)\n+($E621*'fnd base rates'!G$108)\n+($F621*'fnd base rates'!G$109)\n+($G621*'fnd base rates'!G$110)\n+($H621*'fnd base rates'!G$111)\n+($I621*'fnd base rates'!G$112)\n+($J621*'fnd base rates'!G$113)\n+($K621*'fnd base rates'!G$114)\n+($M621*'fnd base rates'!G$116)\n+($N621*'fnd base rates'!G$117)\n+($O621*'fnd base rates'!G$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,7)))\n*$R621","v":369.930184},{"$f":"(($D621*'fnd base rates'!H$107)\n+($E621*'fnd base rates'!H$108)\n+($F621*'fnd base rates'!H$109)\n+($G621*'fnd base rates'!H$110)\n+($H621*'fnd base rates'!H$111)\n+($I621*'fnd base rates'!H$112)\n+($J621*'fnd base rates'!H$113)\n+($K621*'fnd base rates'!H$114)\n+($M621*'fnd base rates'!H$116)\n+($N621*'fnd base rates'!H$117)\n+($O621*'fnd base rates'!H$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D621*'fnd base rates'!I$107)\n+($E621*'fnd base rates'!I$108)\n+($F621*'fnd base rates'!I$109)\n+($G621*'fnd base rates'!I$110)\n+($H621*'fnd base rates'!I$111)\n+($I621*'fnd base rates'!I$112)\n+($J621*'fnd base rates'!I$113)\n+($K621*'fnd base rates'!I$114)\n+($M621*'fnd base rates'!I$116)\n+($N621*'fnd base rates'!I$117)\n+($O621*'fnd base rates'!I$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,9)))\n*$R621","v":548.42000000000007},{"$f":"(($D621*'fnd base rates'!J$107)\n+($E621*'fnd base rates'!J$108)\n+($F621*'fnd base rates'!J$109)\n+($G621*'fnd base rates'!J$110)\n+($H621*'fnd base rates'!J$111)\n+($I621*'fnd base rates'!J$112)\n+($J621*'fnd base rates'!J$113)\n+($K621*'fnd base rates'!J$114)\n+($M621*'fnd base rates'!J$116)\n+($N621*'fnd base rates'!J$117)\n+($O621*'fnd base rates'!J$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,10)))\n*$R621","v":1044.03},{"$f":"(($D621*'fnd base rates'!K$107)\n+($E621*'fnd base rates'!K$108)\n+($F621*'fnd base rates'!K$109)\n+($G621*'fnd base rates'!K$110)\n+($H621*'fnd base rates'!K$111)\n+($I621*'fnd base rates'!K$112)\n+($J621*'fnd base rates'!K$113)\n+($K621*'fnd base rates'!K$114)\n+($M621*'fnd base rates'!K$116)\n+($N621*'fnd base rates'!K$117)\n+($O621*'fnd base rates'!K$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,11)))\n*$R621","v":1167.6620190000001},{"$f":"(($D621*'fnd base rates'!L$107)\n+($E621*'fnd base rates'!L$108)\n+($F621*'fnd base rates'!L$109)\n+($G621*'fnd base rates'!L$110)\n+($H621*'fnd base rates'!L$111)\n+($I621*'fnd base rates'!L$112)\n+($J621*'fnd base rates'!L$113)\n+($K621*'fnd base rates'!L$114)\n+($M621*'fnd base rates'!L$116)\n+($N621*'fnd base rates'!L$117)\n+($O621*'fnd base rates'!L$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,12)))","v":2500.1553299999996},{"$f":"(($D621*'fnd base rates'!M$107)\n+($E621*'fnd base rates'!M$108)\n+($F621*'fnd base rates'!M$109)\n+($G621*'fnd base rates'!M$110)\n+($H621*'fnd base rates'!M$111)\n+($I621*'fnd base rates'!M$112)\n+($J621*'fnd base rates'!M$113)\n+($K621*'fnd base rates'!M$114)\n+($M621*'fnd base rates'!M$116)\n+($N621*'fnd base rates'!M$117)\n+($O621*'fnd base rates'!M$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,13)))","v":0},17757.041266,null,482204229,"482","204","229",1,1,17757.041266,17757,6720,11037,null,null,null,null,null,null,0,null,0]
["482",482204705,"RIVER VALLEY",{"$f":"'fnd enro'!D622","v":0},{"$f":"'fnd enro'!E622","v":0},{"$f":"'fnd enro'!F622","v":0},{"$f":"'fnd enro'!G622","v":0},{"$f":"'fnd enro'!H622","v":3},{"$f":"'fnd enro'!I622","v":0},{"$f":"'fnd enro'!J622","v":0},{"$f":"'fnd enro'!K622","v":0.1179},{"$f":"'fnd enro'!L622","v":0},{"$f":"'fnd enro'!M622","v":0},{"$f":"'fnd enro'!N622","v":0},{"$f":"'fnd enro'!O622","v":0},{"$f":"'fnd enro'!P622","v":0},{"$f":"'fnd enro'!R622","v":3},1,{"$f":"VALUE('fnd enro'!Q622)","v":3},null,{"$f":"(($D622*'fnd base rates'!C$107)\n+($E622*'fnd base rates'!C$108)\n+($F622*'fnd base rates'!C$109)\n+($G622*'fnd base rates'!C$110)\n+($H622*'fnd base rates'!C$111)\n+($I622*'fnd base rates'!C$112)\n+($J622*'fnd base rates'!C$113)\n+($K622*'fnd base rates'!C$114)\n+($M622*'fnd base rates'!C$116)\n+($N622*'fnd base rates'!C$117)\n+($O622*'fnd base rates'!C$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,3)))\n*$R622","v":1711.0167389999997},{"$f":"(($D622*'fnd base rates'!D$107)\n+($E622*'fnd base rates'!D$108)\n+($F622*'fnd base rates'!D$109)\n+($G622*'fnd base rates'!D$110)\n+($H622*'fnd base rates'!D$111)\n+($I622*'fnd base rates'!D$112)\n+($J622*'fnd base rates'!D$113)\n+($K622*'fnd base rates'!D$114)\n+($M622*'fnd base rates'!D$116)\n+($N622*'fnd base rates'!D$117)\n+($O622*'fnd base rates'!D$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,4)))\n*$R622","v":2430.8999999999996},{"$f":"(($D622*'fnd base rates'!E$107)\n+($E622*'fnd base rates'!E$108)\n+($F622*'fnd base rates'!E$109)\n+($G622*'fnd base rates'!E$110)\n+($H622*'fnd base rates'!E$111)\n+($I622*'fnd base rates'!E$112)\n+($J622*'fnd base rates'!E$113)\n+($K622*'fnd base rates'!E$114)\n+($M622*'fnd base rates'!E$116)\n+($N622*'fnd base rates'!E$117)\n+($O622*'fnd base rates'!E$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,5)))\n*$R622","v":11013.339102000002},{"$f":"(($D622*'fnd base rates'!F$107)\n+($E622*'fnd base rates'!F$108)\n+($F622*'fnd base rates'!F$109)\n+($G622*'fnd base rates'!F$110)\n+($H622*'fnd base rates'!F$111)\n+($I622*'fnd base rates'!F$112)\n+($J622*'fnd base rates'!F$113)\n+($K622*'fnd base rates'!F$114)\n+($M622*'fnd base rates'!F$116)\n+($N622*'fnd base rates'!F$117)\n+($O622*'fnd base rates'!F$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,6)))\n*$R622","v":3182.6847779999998},{"$f":"(($D622*'fnd base rates'!G$107)\n+($E622*'fnd base rates'!G$108)\n+($F622*'fnd base rates'!G$109)\n+($G622*'fnd base rates'!G$110)\n+($H622*'fnd base rates'!G$111)\n+($I622*'fnd base rates'!G$112)\n+($J622*'fnd base rates'!G$113)\n+($K622*'fnd base rates'!G$114)\n+($M622*'fnd base rates'!G$116)\n+($N622*'fnd base rates'!G$117)\n+($O622*'fnd base rates'!G$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,7)))\n*$R622","v":536.25055199999997},{"$f":"(($D622*'fnd base rates'!H$107)\n+($E622*'fnd base rates'!H$108)\n+($F622*'fnd base rates'!H$109)\n+($G622*'fnd base rates'!H$110)\n+($H622*'fnd base rates'!H$111)\n+($I622*'fnd base rates'!H$112)\n+($J622*'fnd base rates'!H$113)\n+($K622*'fnd base rates'!H$114)\n+($M622*'fnd base rates'!H$116)\n+($N622*'fnd base rates'!H$117)\n+($O622*'fnd base rates'!H$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D622*'fnd base rates'!I$107)\n+($E622*'fnd base rates'!I$108)\n+($F622*'fnd base rates'!I$109)\n+($G622*'fnd base rates'!I$110)\n+($H622*'fnd base rates'!I$111)\n+($I622*'fnd base rates'!I$112)\n+($J622*'fnd base rates'!I$113)\n+($K622*'fnd base rates'!I$114)\n+($M622*'fnd base rates'!I$116)\n+($N622*'fnd base rates'!I$117)\n+($O622*'fnd base rates'!I$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,9)))\n*$R622","v":1225.17},{"$f":"(($D622*'fnd base rates'!J$107)\n+($E622*'fnd base rates'!J$108)\n+($F622*'fnd base rates'!J$109)\n+($G622*'fnd base rates'!J$110)\n+($H622*'fnd base rates'!J$111)\n+($I622*'fnd base rates'!J$112)\n+($J622*'fnd base rates'!J$113)\n+($K622*'fnd base rates'!J$114)\n+($M622*'fnd base rates'!J$116)\n+($N622*'fnd base rates'!J$117)\n+($O622*'fnd base rates'!J$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,10)))\n*$R622","v":790.56},{"$f":"(($D622*'fnd base rates'!K$107)\n+($E622*'fnd base rates'!K$108)\n+($F622*'fnd base rates'!K$109)\n+($G622*'fnd base rates'!K$110)\n+($H622*'fnd base rates'!K$111)\n+($I622*'fnd base rates'!K$112)\n+($J622*'fnd base rates'!K$113)\n+($K622*'fnd base rates'!K$114)\n+($M622*'fnd base rates'!K$116)\n+($N622*'fnd base rates'!K$117)\n+($O622*'fnd base rates'!K$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,11)))\n*$R622","v":3763.356057},{"$f":"(($D622*'fnd base rates'!L$107)\n+($E622*'fnd base rates'!L$108)\n+($F622*'fnd base rates'!L$109)\n+($G622*'fnd base rates'!L$110)\n+($H622*'fnd base rates'!L$111)\n+($I622*'fnd base rates'!L$112)\n+($J622*'fnd base rates'!L$113)\n+($K622*'fnd base rates'!L$114)\n+($M622*'fnd base rates'!L$116)\n+($N622*'fnd base rates'!L$117)\n+($O622*'fnd base rates'!L$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,12)))","v":5675.5659900000001},{"$f":"(($D622*'fnd base rates'!M$107)\n+($E622*'fnd base rates'!M$108)\n+($F622*'fnd base rates'!M$109)\n+($G622*'fnd base rates'!M$110)\n+($H622*'fnd base rates'!M$111)\n+($I622*'fnd base rates'!M$112)\n+($J622*'fnd base rates'!M$113)\n+($K622*'fnd base rates'!M$114)\n+($M622*'fnd base rates'!M$116)\n+($N622*'fnd base rates'!M$117)\n+($O622*'fnd base rates'!M$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,13)))","v":0},31992.873798000004,null,482204705,"482","204","705",1,3,31992.873798000004,10664,-187,10851,null,null,null,null,null,null,0,null,0]
["482",482204745,"RIVER VALLEY",{"$f":"'fnd enro'!D623","v":0},{"$f":"'fnd enro'!E623","v":0},{"$f":"'fnd enro'!F623","v":4},{"$f":"'fnd enro'!G623","v":15},{"$f":"'fnd enro'!H623","v":14},{"$f":"'fnd enro'!I623","v":0},{"$f":"'fnd enro'!J623","v":0},{"$f":"'fnd enro'!K623","v":1.2968999999999999},{"$f":"'fnd enro'!L623","v":0},{"$f":"'fnd enro'!M623","v":0},{"$f":"'fnd enro'!N623","v":0},{"$f":"'fnd enro'!O623","v":0},{"$f":"'fnd enro'!P623","v":3},{"$f":"'fnd enro'!R623","v":33},1,{"$f":"VALUE('fnd enro'!Q623)","v":4},null,{"$f":"(($D623*'fnd base rates'!C$107)\n+($E623*'fnd base rates'!C$108)\n+($F623*'fnd base rates'!C$109)\n+($G623*'fnd base rates'!C$110)\n+($H623*'fnd base rates'!C$111)\n+($I623*'fnd base rates'!C$112)\n+($J623*'fnd base rates'!C$113)\n+($K623*'fnd base rates'!C$114)\n+($M623*'fnd base rates'!C$116)\n+($N623*'fnd base rates'!C$117)\n+($O623*'fnd base rates'!C$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,3)))\n*$R623","v":19011.354128999999},{"$f":"(($D623*'fnd base rates'!D$107)\n+($E623*'fnd base rates'!D$108)\n+($F623*'fnd base rates'!D$109)\n+($G623*'fnd base rates'!D$110)\n+($H623*'fnd base rates'!D$111)\n+($I623*'fnd base rates'!D$112)\n+($J623*'fnd base rates'!D$113)\n+($K623*'fnd base rates'!D$114)\n+($M623*'fnd base rates'!D$116)\n+($N623*'fnd base rates'!D$117)\n+($O623*'fnd base rates'!D$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,4)))\n*$R623","v":27640.920000000002},{"$f":"(($D623*'fnd base rates'!E$107)\n+($E623*'fnd base rates'!E$108)\n+($F623*'fnd base rates'!E$109)\n+($G623*'fnd base rates'!E$110)\n+($H623*'fnd base rates'!E$111)\n+($I623*'fnd base rates'!E$112)\n+($J623*'fnd base rates'!E$113)\n+($K623*'fnd base rates'!E$114)\n+($M623*'fnd base rates'!E$116)\n+($N623*'fnd base rates'!E$117)\n+($O623*'fnd base rates'!E$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,5)))\n*$R623","v":138413.310122},{"$f":"(($D623*'fnd base rates'!F$107)\n+($E623*'fnd base rates'!F$108)\n+($F623*'fnd base rates'!F$109)\n+($G623*'fnd base rates'!F$110)\n+($H623*'fnd base rates'!F$111)\n+($I623*'fnd base rates'!F$112)\n+($J623*'fnd base rates'!F$113)\n+($K623*'fnd base rates'!F$114)\n+($M623*'fnd base rates'!F$116)\n+($N623*'fnd base rates'!F$117)\n+($O623*'fnd base rates'!F$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,6)))\n*$R623","v":40081.772557999997},{"$f":"(($D623*'fnd base rates'!G$107)\n+($E623*'fnd base rates'!G$108)\n+($F623*'fnd base rates'!G$109)\n+($G623*'fnd base rates'!G$110)\n+($H623*'fnd base rates'!G$111)\n+($I623*'fnd base rates'!G$112)\n+($J623*'fnd base rates'!G$113)\n+($K623*'fnd base rates'!G$114)\n+($M623*'fnd base rates'!G$116)\n+($N623*'fnd base rates'!G$117)\n+($O623*'fnd base rates'!G$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,7)))\n*$R623","v":6090.9360720000004},{"$f":"(($D623*'fnd base rates'!H$107)\n+($E623*'fnd base rates'!H$108)\n+($F623*'fnd base rates'!H$109)\n+($G623*'fnd base rates'!H$110)\n+($H623*'fnd base rates'!H$111)\n+($I623*'fnd base rates'!H$112)\n+($J623*'fnd base rates'!H$113)\n+($K623*'fnd base rates'!H$114)\n+($M623*'fnd base rates'!H$116)\n+($N623*'fnd base rates'!H$117)\n+($O623*'fnd base rates'!H$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,8)))","v":18369.736380000002},{"$f":"(($D623*'fnd base rates'!I$107)\n+($E623*'fnd base rates'!I$108)\n+($F623*'fnd base rates'!I$109)\n+($G623*'fnd base rates'!I$110)\n+($H623*'fnd base rates'!I$111)\n+($I623*'fnd base rates'!I$112)\n+($J623*'fnd base rates'!I$113)\n+($K623*'fnd base rates'!I$114)\n+($M623*'fnd base rates'!I$116)\n+($N623*'fnd base rates'!I$117)\n+($O623*'fnd base rates'!I$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,9)))\n*$R623","v":13266.07},{"$f":"(($D623*'fnd base rates'!J$107)\n+($E623*'fnd base rates'!J$108)\n+($F623*'fnd base rates'!J$109)\n+($G623*'fnd base rates'!J$110)\n+($H623*'fnd base rates'!J$111)\n+($I623*'fnd base rates'!J$112)\n+($J623*'fnd base rates'!J$113)\n+($K623*'fnd base rates'!J$114)\n+($M623*'fnd base rates'!J$116)\n+($N623*'fnd base rates'!J$117)\n+($O623*'fnd base rates'!J$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,10)))\n*$R623","v":8390.02},{"$f":"(($D623*'fnd base rates'!K$107)\n+($E623*'fnd base rates'!K$108)\n+($F623*'fnd base rates'!K$109)\n+($G623*'fnd base rates'!K$110)\n+($H623*'fnd base rates'!K$111)\n+($I623*'fnd base rates'!K$112)\n+($J623*'fnd base rates'!K$113)\n+($K623*'fnd base rates'!K$114)\n+($M623*'fnd base rates'!K$116)\n+($N623*'fnd base rates'!K$117)\n+($O623*'fnd base rates'!K$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,11)))\n*$R623","v":39747.906627000004},{"$f":"(($D623*'fnd base rates'!L$107)\n+($E623*'fnd base rates'!L$108)\n+($F623*'fnd base rates'!L$109)\n+($G623*'fnd base rates'!L$110)\n+($H623*'fnd base rates'!L$111)\n+($I623*'fnd base rates'!L$112)\n+($J623*'fnd base rates'!L$113)\n+($K623*'fnd base rates'!L$114)\n+($M623*'fnd base rates'!L$116)\n+($N623*'fnd base rates'!L$117)\n+($O623*'fnd base rates'!L$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,12)))","v":61864.07589},{"$f":"(($D623*'fnd base rates'!M$107)\n+($E623*'fnd base rates'!M$108)\n+($F623*'fnd base rates'!M$109)\n+($G623*'fnd base rates'!M$110)\n+($H623*'fnd base rates'!M$111)\n+($I623*'fnd base rates'!M$112)\n+($J623*'fnd base rates'!M$113)\n+($K623*'fnd base rates'!M$114)\n+($M623*'fnd base rates'!M$116)\n+($N623*'fnd base rates'!M$117)\n+($O623*'fnd base rates'!M$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,13)))","v":0},372876.10177800001,null,482204745,"482","204","745",1,33,372876.10177800001,11299,262,11037,null,null,null,null,null,null,0,null,0]
["482",482204773,"RIVER VALLEY",{"$f":"'fnd enro'!D624","v":0},{"$f":"'fnd enro'!E624","v":0},{"$f":"'fnd enro'!F624","v":7},{"$f":"'fnd enro'!G624","v":24},{"$f":"'fnd enro'!H624","v":12},{"$f":"'fnd enro'!I624","v":0},{"$f":"'fnd enro'!J624","v":0},{"$f":"'fnd enro'!K624","v":1.6899},{"$f":"'fnd enro'!L624","v":0},{"$f":"'fnd enro'!M624","v":0},{"$f":"'fnd enro'!N624","v":0},{"$f":"'fnd enro'!O624","v":0},{"$f":"'fnd enro'!P624","v":7},{"$f":"'fnd enro'!R624","v":43},1,{"$f":"VALUE('fnd enro'!Q624)","v":6},null,{"$f":"(($D624*'fnd base rates'!C$107)\n+($E624*'fnd base rates'!C$108)\n+($F624*'fnd base rates'!C$109)\n+($G624*'fnd base rates'!C$110)\n+($H624*'fnd base rates'!C$111)\n+($I624*'fnd base rates'!C$112)\n+($J624*'fnd base rates'!C$113)\n+($K624*'fnd base rates'!C$114)\n+($M624*'fnd base rates'!C$116)\n+($N624*'fnd base rates'!C$117)\n+($O624*'fnd base rates'!C$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,3)))\n*$R624","v":25033.753258999997},{"$f":"(($D624*'fnd base rates'!D$107)\n+($E624*'fnd base rates'!D$108)\n+($F624*'fnd base rates'!D$109)\n+($G624*'fnd base rates'!D$110)\n+($H624*'fnd base rates'!D$111)\n+($I624*'fnd base rates'!D$112)\n+($J624*'fnd base rates'!D$113)\n+($K624*'fnd base rates'!D$114)\n+($M624*'fnd base rates'!D$116)\n+($N624*'fnd base rates'!D$117)\n+($O624*'fnd base rates'!D$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,4)))\n*$R624","v":37255.589999999997},{"$f":"(($D624*'fnd base rates'!E$107)\n+($E624*'fnd base rates'!E$108)\n+($F624*'fnd base rates'!E$109)\n+($G624*'fnd base rates'!E$110)\n+($H624*'fnd base rates'!E$111)\n+($I624*'fnd base rates'!E$112)\n+($J624*'fnd base rates'!E$113)\n+($K624*'fnd base rates'!E$114)\n+($M624*'fnd base rates'!E$116)\n+($N624*'fnd base rates'!E$117)\n+($O624*'fnd base rates'!E$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,5)))\n*$R624","v":195231.280462},{"$f":"(($D624*'fnd base rates'!F$107)\n+($E624*'fnd base rates'!F$108)\n+($F624*'fnd base rates'!F$109)\n+($G624*'fnd base rates'!F$110)\n+($H624*'fnd base rates'!F$111)\n+($I624*'fnd base rates'!F$112)\n+($J624*'fnd base rates'!F$113)\n+($K624*'fnd base rates'!F$114)\n+($M624*'fnd base rates'!F$116)\n+($N624*'fnd base rates'!F$117)\n+($O624*'fnd base rates'!F$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,6)))\n*$R624","v":53894.241818000002},{"$f":"(($D624*'fnd base rates'!G$107)\n+($E624*'fnd base rates'!G$108)\n+($F624*'fnd base rates'!G$109)\n+($G624*'fnd base rates'!G$110)\n+($H624*'fnd base rates'!G$111)\n+($I624*'fnd base rates'!G$112)\n+($J624*'fnd base rates'!G$113)\n+($K624*'fnd base rates'!G$114)\n+($M624*'fnd base rates'!G$116)\n+($N624*'fnd base rates'!G$117)\n+($O624*'fnd base rates'!G$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,7)))\n*$R624","v":8446.1879119999994},{"$f":"(($D624*'fnd base rates'!H$107)\n+($E624*'fnd base rates'!H$108)\n+($F624*'fnd base rates'!H$109)\n+($G624*'fnd base rates'!H$110)\n+($H624*'fnd base rates'!H$111)\n+($I624*'fnd base rates'!H$112)\n+($J624*'fnd base rates'!H$113)\n+($K624*'fnd base rates'!H$114)\n+($M624*'fnd base rates'!H$116)\n+($N624*'fnd base rates'!H$117)\n+($O624*'fnd base rates'!H$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,8)))","v":24026.314979999999},{"$f":"(($D624*'fnd base rates'!I$107)\n+($E624*'fnd base rates'!I$108)\n+($F624*'fnd base rates'!I$109)\n+($G624*'fnd base rates'!I$110)\n+($H624*'fnd base rates'!I$111)\n+($I624*'fnd base rates'!I$112)\n+($J624*'fnd base rates'!I$113)\n+($K624*'fnd base rates'!I$114)\n+($M624*'fnd base rates'!I$116)\n+($N624*'fnd base rates'!I$117)\n+($O624*'fnd base rates'!I$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,9)))\n*$R624","v":17589.410000000003},{"$f":"(($D624*'fnd base rates'!J$107)\n+($E624*'fnd base rates'!J$108)\n+($F624*'fnd base rates'!J$109)\n+($G624*'fnd base rates'!J$110)\n+($H624*'fnd base rates'!J$111)\n+($I624*'fnd base rates'!J$112)\n+($J624*'fnd base rates'!J$113)\n+($K624*'fnd base rates'!J$114)\n+($M624*'fnd base rates'!J$116)\n+($N624*'fnd base rates'!J$117)\n+($O624*'fnd base rates'!J$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,10)))\n*$R624","v":12742.560000000001},{"$f":"(($D624*'fnd base rates'!K$107)\n+($E624*'fnd base rates'!K$108)\n+($F624*'fnd base rates'!K$109)\n+($G624*'fnd base rates'!K$110)\n+($H624*'fnd base rates'!K$111)\n+($I624*'fnd base rates'!K$112)\n+($J624*'fnd base rates'!K$113)\n+($K624*'fnd base rates'!K$114)\n+($M624*'fnd base rates'!K$116)\n+($N624*'fnd base rates'!K$117)\n+($O624*'fnd base rates'!K$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,11)))\n*$R624","v":51250.946817000004},{"$f":"(($D624*'fnd base rates'!L$107)\n+($E624*'fnd base rates'!L$108)\n+($F624*'fnd base rates'!L$109)\n+($G624*'fnd base rates'!L$110)\n+($H624*'fnd base rates'!L$111)\n+($I624*'fnd base rates'!L$112)\n+($J624*'fnd base rates'!L$113)\n+($K624*'fnd base rates'!L$114)\n+($M624*'fnd base rates'!L$116)\n+($N624*'fnd base rates'!L$117)\n+($O624*'fnd base rates'!L$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,12)))","v":81997.739190000008},{"$f":"(($D624*'fnd base rates'!M$107)\n+($E624*'fnd base rates'!M$108)\n+($F624*'fnd base rates'!M$109)\n+($G624*'fnd base rates'!M$110)\n+($H624*'fnd base rates'!M$111)\n+($I624*'fnd base rates'!M$112)\n+($J624*'fnd base rates'!M$113)\n+($K624*'fnd base rates'!M$114)\n+($M624*'fnd base rates'!M$116)\n+($N624*'fnd base rates'!M$117)\n+($O624*'fnd base rates'!M$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,13)))","v":0},507468.02443799993,null,482204773,"482","204","773",1,43,507468.02443799993,11802,555,11247,null,null,null,null,null,null,0,null,0]
["483",483239020,"RISING TIDE",{"$f":"'fnd enro'!D625","v":0},{"$f":"'fnd enro'!E625","v":0},{"$f":"'fnd enro'!F625","v":0},{"$f":"'fnd enro'!G625","v":4},{"$f":"'fnd enro'!H625","v":10},{"$f":"'fnd enro'!I625","v":9},{"$f":"'fnd enro'!J625","v":0},{"$f":"'fnd enro'!K625","v":0.90390000000000004},{"$f":"'fnd enro'!L625","v":0},{"$f":"'fnd enro'!M625","v":0},{"$f":"'fnd enro'!N625","v":1},{"$f":"'fnd enro'!O625","v":1},{"$f":"'fnd enro'!P625","v":9},{"$f":"'fnd enro'!R625","v":23},1.036,{"$f":"VALUE('fnd enro'!Q625)","v":10},null,{"$f":"(($D625*'fnd base rates'!C$107)\n+($E625*'fnd base rates'!C$108)\n+($F625*'fnd base rates'!C$109)\n+($G625*'fnd base rates'!C$110)\n+($H625*'fnd base rates'!C$111)\n+($I625*'fnd base rates'!C$112)\n+($J625*'fnd base rates'!C$113)\n+($K625*'fnd base rates'!C$114)\n+($M625*'fnd base rates'!C$116)\n+($N625*'fnd base rates'!C$117)\n+($O625*'fnd base rates'!C$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,3)))\n*$R625","v":14745.320658964003},{"$f":"(($D625*'fnd base rates'!D$107)\n+($E625*'fnd base rates'!D$108)\n+($F625*'fnd base rates'!D$109)\n+($G625*'fnd base rates'!D$110)\n+($H625*'fnd base rates'!D$111)\n+($I625*'fnd base rates'!D$112)\n+($J625*'fnd base rates'!D$113)\n+($K625*'fnd base rates'!D$114)\n+($M625*'fnd base rates'!D$116)\n+($N625*'fnd base rates'!D$117)\n+($O625*'fnd base rates'!D$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,4)))\n*$R625","v":24023.348160000001},{"$f":"(($D625*'fnd base rates'!E$107)\n+($E625*'fnd base rates'!E$108)\n+($F625*'fnd base rates'!E$109)\n+($G625*'fnd base rates'!E$110)\n+($H625*'fnd base rates'!E$111)\n+($I625*'fnd base rates'!E$112)\n+($J625*'fnd base rates'!E$113)\n+($K625*'fnd base rates'!E$114)\n+($M625*'fnd base rates'!E$116)\n+($N625*'fnd base rates'!E$117)\n+($O625*'fnd base rates'!E$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,5)))\n*$R625","v":148474.23617415203},{"$f":"(($D625*'fnd base rates'!F$107)\n+($E625*'fnd base rates'!F$108)\n+($F625*'fnd base rates'!F$109)\n+($G625*'fnd base rates'!F$110)\n+($H625*'fnd base rates'!F$111)\n+($I625*'fnd base rates'!F$112)\n+($J625*'fnd base rates'!F$113)\n+($K625*'fnd base rates'!F$114)\n+($M625*'fnd base rates'!F$116)\n+($N625*'fnd base rates'!F$117)\n+($O625*'fnd base rates'!F$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,6)))\n*$R625","v":25758.061056728002},{"$f":"(($D625*'fnd base rates'!G$107)\n+($E625*'fnd base rates'!G$108)\n+($F625*'fnd base rates'!G$109)\n+($G625*'fnd base rates'!G$110)\n+($H625*'fnd base rates'!G$111)\n+($I625*'fnd base rates'!G$112)\n+($J625*'fnd base rates'!G$113)\n+($K625*'fnd base rates'!G$114)\n+($M625*'fnd base rates'!G$116)\n+($N625*'fnd base rates'!G$117)\n+($O625*'fnd base rates'!G$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,7)))\n*$R625","v":6312.8289443520007},{"$f":"(($D625*'fnd base rates'!H$107)\n+($E625*'fnd base rates'!H$108)\n+($F625*'fnd base rates'!H$109)\n+($G625*'fnd base rates'!H$110)\n+($H625*'fnd base rates'!H$111)\n+($I625*'fnd base rates'!H$112)\n+($J625*'fnd base rates'!H$113)\n+($K625*'fnd base rates'!H$114)\n+($M625*'fnd base rates'!H$116)\n+($N625*'fnd base rates'!H$117)\n+($O625*'fnd base rates'!H$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,8)))","v":16267.00778},{"$f":"(($D625*'fnd base rates'!I$107)\n+($E625*'fnd base rates'!I$108)\n+($F625*'fnd base rates'!I$109)\n+($G625*'fnd base rates'!I$110)\n+($H625*'fnd base rates'!I$111)\n+($I625*'fnd base rates'!I$112)\n+($J625*'fnd base rates'!I$113)\n+($K625*'fnd base rates'!I$114)\n+($M625*'fnd base rates'!I$116)\n+($N625*'fnd base rates'!I$117)\n+($O625*'fnd base rates'!I$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,9)))\n*$R625","v":11884.6294},{"$f":"(($D625*'fnd base rates'!J$107)\n+($E625*'fnd base rates'!J$108)\n+($F625*'fnd base rates'!J$109)\n+($G625*'fnd base rates'!J$110)\n+($H625*'fnd base rates'!J$111)\n+($I625*'fnd base rates'!J$112)\n+($J625*'fnd base rates'!J$113)\n+($K625*'fnd base rates'!J$114)\n+($M625*'fnd base rates'!J$116)\n+($N625*'fnd base rates'!J$117)\n+($O625*'fnd base rates'!J$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,10)))\n*$R625","v":17901.282279999999},{"$f":"(($D625*'fnd base rates'!K$107)\n+($E625*'fnd base rates'!K$108)\n+($F625*'fnd base rates'!K$109)\n+($G625*'fnd base rates'!K$110)\n+($H625*'fnd base rates'!K$111)\n+($I625*'fnd base rates'!K$112)\n+($J625*'fnd base rates'!K$113)\n+($K625*'fnd base rates'!K$114)\n+($M625*'fnd base rates'!K$116)\n+($N625*'fnd base rates'!K$117)\n+($O625*'fnd base rates'!K$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,11)))\n*$R625","v":29975.972548731999},{"$f":"(($D625*'fnd base rates'!L$107)\n+($E625*'fnd base rates'!L$108)\n+($F625*'fnd base rates'!L$109)\n+($G625*'fnd base rates'!L$110)\n+($H625*'fnd base rates'!L$111)\n+($I625*'fnd base rates'!L$112)\n+($J625*'fnd base rates'!L$113)\n+($K625*'fnd base rates'!L$114)\n+($M625*'fnd base rates'!L$116)\n+($N625*'fnd base rates'!L$117)\n+($O625*'fnd base rates'!L$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,12)))","v":48930.652590000005},{"$f":"(($D625*'fnd base rates'!M$107)\n+($E625*'fnd base rates'!M$108)\n+($F625*'fnd base rates'!M$109)\n+($G625*'fnd base rates'!M$110)\n+($H625*'fnd base rates'!M$111)\n+($I625*'fnd base rates'!M$112)\n+($J625*'fnd base rates'!M$113)\n+($K625*'fnd base rates'!M$114)\n+($M625*'fnd base rates'!M$116)\n+($N625*'fnd base rates'!M$117)\n+($O625*'fnd base rates'!M$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,13)))","v":0},344273.33959292807,null,483239020,"483","239","020",1,23,344273.33959292807,14968,-2789,17757,null,null,null,null,null,null,0,null,0]
["483",483239036,"RISING TIDE",{"$f":"'fnd enro'!D626","v":0},{"$f":"'fnd enro'!E626","v":0},{"$f":"'fnd enro'!F626","v":0},{"$f":"'fnd enro'!G626","v":4},{"$f":"'fnd enro'!H626","v":7},{"$f":"'fnd enro'!I626","v":10},{"$f":"'fnd enro'!J626","v":0},{"$f":"'fnd enro'!K626","v":0.82530000000000003},{"$f":"'fnd enro'!L626","v":0},{"$f":"'fnd enro'!M626","v":0},{"$f":"'fnd enro'!N626","v":0},{"$f":"'fnd enro'!O626","v":0},{"$f":"'fnd enro'!P626","v":2},{"$f":"'fnd enro'!R626","v":21},1.036,{"$f":"VALUE('fnd enro'!Q626)","v":7},null,{"$f":"(($D626*'fnd base rates'!C$107)\n+($E626*'fnd base rates'!C$108)\n+($F626*'fnd base rates'!C$109)\n+($G626*'fnd base rates'!C$110)\n+($H626*'fnd base rates'!C$111)\n+($I626*'fnd base rates'!C$112)\n+($J626*'fnd base rates'!C$113)\n+($K626*'fnd base rates'!C$114)\n+($M626*'fnd base rates'!C$116)\n+($N626*'fnd base rates'!C$117)\n+($O626*'fnd base rates'!C$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,3)))\n*$R626","v":12571.421951227998},{"$f":"(($D626*'fnd base rates'!D$107)\n+($E626*'fnd base rates'!D$108)\n+($F626*'fnd base rates'!D$109)\n+($G626*'fnd base rates'!D$110)\n+($H626*'fnd base rates'!D$111)\n+($I626*'fnd base rates'!D$112)\n+($J626*'fnd base rates'!D$113)\n+($K626*'fnd base rates'!D$114)\n+($M626*'fnd base rates'!D$116)\n+($N626*'fnd base rates'!D$117)\n+($O626*'fnd base rates'!D$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,4)))\n*$R626","v":18401.784240000001},{"$f":"(($D626*'fnd base rates'!E$107)\n+($E626*'fnd base rates'!E$108)\n+($F626*'fnd base rates'!E$109)\n+($G626*'fnd base rates'!E$110)\n+($H626*'fnd base rates'!E$111)\n+($I626*'fnd base rates'!E$112)\n+($J626*'fnd base rates'!E$113)\n+($K626*'fnd base rates'!E$114)\n+($M626*'fnd base rates'!E$116)\n+($N626*'fnd base rates'!E$117)\n+($O626*'fnd base rates'!E$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,5)))\n*$R626","v":105201.11076770401},{"$f":"(($D626*'fnd base rates'!F$107)\n+($E626*'fnd base rates'!F$108)\n+($F626*'fnd base rates'!F$109)\n+($G626*'fnd base rates'!F$110)\n+($H626*'fnd base rates'!F$111)\n+($I626*'fnd base rates'!F$112)\n+($J626*'fnd base rates'!F$113)\n+($K626*'fnd base rates'!F$114)\n+($M626*'fnd base rates'!F$116)\n+($N626*'fnd base rates'!F$117)\n+($O626*'fnd base rates'!F$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,6)))\n*$R626","v":22996.644650056001},{"$f":"(($D626*'fnd base rates'!G$107)\n+($E626*'fnd base rates'!G$108)\n+($F626*'fnd base rates'!G$109)\n+($G626*'fnd base rates'!G$110)\n+($H626*'fnd base rates'!G$111)\n+($I626*'fnd base rates'!G$112)\n+($J626*'fnd base rates'!G$113)\n+($K626*'fnd base rates'!G$114)\n+($M626*'fnd base rates'!G$116)\n+($N626*'fnd base rates'!G$117)\n+($O626*'fnd base rates'!G$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,7)))\n*$R626","v":4153.7527631039993},{"$f":"(($D626*'fnd base rates'!H$107)\n+($E626*'fnd base rates'!H$108)\n+($F626*'fnd base rates'!H$109)\n+($G626*'fnd base rates'!H$110)\n+($H626*'fnd base rates'!H$111)\n+($I626*'fnd base rates'!H$112)\n+($J626*'fnd base rates'!H$113)\n+($K626*'fnd base rates'!H$114)\n+($M626*'fnd base rates'!H$116)\n+($N626*'fnd base rates'!H$117)\n+($O626*'fnd base rates'!H$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,8)))","v":14928.874059999998},{"$f":"(($D626*'fnd base rates'!I$107)\n+($E626*'fnd base rates'!I$108)\n+($F626*'fnd base rates'!I$109)\n+($G626*'fnd base rates'!I$110)\n+($H626*'fnd base rates'!I$111)\n+($I626*'fnd base rates'!I$112)\n+($J626*'fnd base rates'!I$113)\n+($K626*'fnd base rates'!I$114)\n+($M626*'fnd base rates'!I$116)\n+($N626*'fnd base rates'!I$117)\n+($O626*'fnd base rates'!I$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,9)))\n*$R626","v":9509.4750800000002},{"$f":"(($D626*'fnd base rates'!J$107)\n+($E626*'fnd base rates'!J$108)\n+($F626*'fnd base rates'!J$109)\n+($G626*'fnd base rates'!J$110)\n+($H626*'fnd base rates'!J$111)\n+($I626*'fnd base rates'!J$112)\n+($J626*'fnd base rates'!J$113)\n+($K626*'fnd base rates'!J$114)\n+($M626*'fnd base rates'!J$116)\n+($N626*'fnd base rates'!J$117)\n+($O626*'fnd base rates'!J$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,10)))\n*$R626","v":10462.501840000001},{"$f":"(($D626*'fnd base rates'!K$107)\n+($E626*'fnd base rates'!K$108)\n+($F626*'fnd base rates'!K$109)\n+($G626*'fnd base rates'!K$110)\n+($H626*'fnd base rates'!K$111)\n+($I626*'fnd base rates'!K$112)\n+($J626*'fnd base rates'!K$113)\n+($K626*'fnd base rates'!K$114)\n+($M626*'fnd base rates'!K$116)\n+($N626*'fnd base rates'!K$117)\n+($O626*'fnd base rates'!K$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,11)))\n*$R626","v":26580.063965364003},{"$f":"(($D626*'fnd base rates'!L$107)\n+($E626*'fnd base rates'!L$108)\n+($F626*'fnd base rates'!L$109)\n+($G626*'fnd base rates'!L$110)\n+($H626*'fnd base rates'!L$111)\n+($I626*'fnd base rates'!L$112)\n+($J626*'fnd base rates'!L$113)\n+($K626*'fnd base rates'!L$114)\n+($M626*'fnd base rates'!L$116)\n+($N626*'fnd base rates'!L$117)\n+($O626*'fnd base rates'!L$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,12)))","v":38604.921930000004},{"$f":"(($D626*'fnd base rates'!M$107)\n+($E626*'fnd base rates'!M$108)\n+($F626*'fnd base rates'!M$109)\n+($G626*'fnd base rates'!M$110)\n+($H626*'fnd base rates'!M$111)\n+($I626*'fnd base rates'!M$112)\n+($J626*'fnd base rates'!M$113)\n+($K626*'fnd base rates'!M$114)\n+($M626*'fnd base rates'!M$116)\n+($N626*'fnd base rates'!M$117)\n+($O626*'fnd base rates'!M$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,13)))","v":0},263410.55124745599,null,483239036,"483","239","036",1,21,263410.55124745599,12543,1879,10664,null,null,null,null,null,null,0,null,0]
["483",483239052,"RISING TIDE",{"$f":"'fnd enro'!D627","v":0},{"$f":"'fnd enro'!E627","v":0},{"$f":"'fnd enro'!F627","v":0},{"$f":"'fnd enro'!G627","v":6},{"$f":"'fnd enro'!H627","v":20},{"$f":"'fnd enro'!I627","v":24},{"$f":"'fnd enro'!J627","v":0},{"$f":"'fnd enro'!K627","v":1.9650000000000001},{"$f":"'fnd enro'!L627","v":0},{"$f":"'fnd enro'!M627","v":0},{"$f":"'fnd enro'!N627","v":0},{"$f":"'fnd enro'!O627","v":0},{"$f":"'fnd enro'!P627","v":8},{"$f":"'fnd enro'!R627","v":50},1.036,{"$f":"VALUE('fnd enro'!Q627)","v":6},null,{"$f":"(($D627*'fnd base rates'!C$107)\n+($E627*'fnd base rates'!C$108)\n+($F627*'fnd base rates'!C$109)\n+($G627*'fnd base rates'!C$110)\n+($H627*'fnd base rates'!C$111)\n+($I627*'fnd base rates'!C$112)\n+($J627*'fnd base rates'!C$113)\n+($K627*'fnd base rates'!C$114)\n+($M627*'fnd base rates'!C$116)\n+($N627*'fnd base rates'!C$117)\n+($O627*'fnd base rates'!C$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,3)))\n*$R627","v":30146.424813400001},{"$f":"(($D627*'fnd base rates'!D$107)\n+($E627*'fnd base rates'!D$108)\n+($F627*'fnd base rates'!D$109)\n+($G627*'fnd base rates'!D$110)\n+($H627*'fnd base rates'!D$111)\n+($I627*'fnd base rates'!D$112)\n+($J627*'fnd base rates'!D$113)\n+($K627*'fnd base rates'!D$114)\n+($M627*'fnd base rates'!D$116)\n+($N627*'fnd base rates'!D$117)\n+($O627*'fnd base rates'!D$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,4)))\n*$R627","v":44830.164960000002},{"$f":"(($D627*'fnd base rates'!E$107)\n+($E627*'fnd base rates'!E$108)\n+($F627*'fnd base rates'!E$109)\n+($G627*'fnd base rates'!E$110)\n+($H627*'fnd base rates'!E$111)\n+($I627*'fnd base rates'!E$112)\n+($J627*'fnd base rates'!E$113)\n+($K627*'fnd base rates'!E$114)\n+($M627*'fnd base rates'!E$116)\n+($N627*'fnd base rates'!E$117)\n+($O627*'fnd base rates'!E$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,5)))\n*$R627","v":259076.40676119999},{"$f":"(($D627*'fnd base rates'!F$107)\n+($E627*'fnd base rates'!F$108)\n+($F627*'fnd base rates'!F$109)\n+($G627*'fnd base rates'!F$110)\n+($H627*'fnd base rates'!F$111)\n+($I627*'fnd base rates'!F$112)\n+($J627*'fnd base rates'!F$113)\n+($K627*'fnd base rates'!F$114)\n+($M627*'fnd base rates'!F$116)\n+($N627*'fnd base rates'!F$117)\n+($O627*'fnd base rates'!F$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,6)))\n*$R627","v":53756.658286799997},{"$f":"(($D627*'fnd base rates'!G$107)\n+($E627*'fnd base rates'!G$108)\n+($F627*'fnd base rates'!G$109)\n+($G627*'fnd base rates'!G$110)\n+($H627*'fnd base rates'!G$111)\n+($I627*'fnd base rates'!G$112)\n+($J627*'fnd base rates'!G$113)\n+($K627*'fnd base rates'!G$114)\n+($M627*'fnd base rates'!G$116)\n+($N627*'fnd base rates'!G$117)\n+($O627*'fnd base rates'!G$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,7)))\n*$R627","v":10415.311211200002},{"$f":"(($D627*'fnd base rates'!H$107)\n+($E627*'fnd base rates'!H$108)\n+($F627*'fnd base rates'!H$109)\n+($G627*'fnd base rates'!H$110)\n+($H627*'fnd base rates'!H$111)\n+($I627*'fnd base rates'!H$112)\n+($J627*'fnd base rates'!H$113)\n+($K627*'fnd base rates'!H$114)\n+($M627*'fnd base rates'!H$116)\n+($N627*'fnd base rates'!H$117)\n+($O627*'fnd base rates'!H$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,8)))","v":35677.682999999997},{"$f":"(($D627*'fnd base rates'!I$107)\n+($E627*'fnd base rates'!I$108)\n+($F627*'fnd base rates'!I$109)\n+($G627*'fnd base rates'!I$110)\n+($H627*'fnd base rates'!I$111)\n+($I627*'fnd base rates'!I$112)\n+($J627*'fnd base rates'!I$113)\n+($K627*'fnd base rates'!I$114)\n+($M627*'fnd base rates'!I$116)\n+($N627*'fnd base rates'!I$117)\n+($O627*'fnd base rates'!I$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,9)))\n*$R627","v":23160.712400000004},{"$f":"(($D627*'fnd base rates'!J$107)\n+($E627*'fnd base rates'!J$108)\n+($F627*'fnd base rates'!J$109)\n+($G627*'fnd base rates'!J$110)\n+($H627*'fnd base rates'!J$111)\n+($I627*'fnd base rates'!J$112)\n+($J627*'fnd base rates'!J$113)\n+($K627*'fnd base rates'!J$114)\n+($M627*'fnd base rates'!J$116)\n+($N627*'fnd base rates'!J$117)\n+($O627*'fnd base rates'!J$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,10)))\n*$R627","v":27439.330239999999},{"$f":"(($D627*'fnd base rates'!K$107)\n+($E627*'fnd base rates'!K$108)\n+($F627*'fnd base rates'!K$109)\n+($G627*'fnd base rates'!K$110)\n+($H627*'fnd base rates'!K$111)\n+($I627*'fnd base rates'!K$112)\n+($J627*'fnd base rates'!K$113)\n+($K627*'fnd base rates'!K$114)\n+($M627*'fnd base rates'!K$116)\n+($N627*'fnd base rates'!K$117)\n+($O627*'fnd base rates'!K$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,11)))\n*$R627","v":63596.000584200003},{"$f":"(($D627*'fnd base rates'!L$107)\n+($E627*'fnd base rates'!L$108)\n+($F627*'fnd base rates'!L$109)\n+($G627*'fnd base rates'!L$110)\n+($H627*'fnd base rates'!L$111)\n+($I627*'fnd base rates'!L$112)\n+($J627*'fnd base rates'!L$113)\n+($K627*'fnd base rates'!L$114)\n+($M627*'fnd base rates'!L$116)\n+($N627*'fnd base rates'!L$117)\n+($O627*'fnd base rates'!L$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,12)))","v":93901.246499999994},{"$f":"(($D627*'fnd base rates'!M$107)\n+($E627*'fnd base rates'!M$108)\n+($F627*'fnd base rates'!M$109)\n+($G627*'fnd base rates'!M$110)\n+($H627*'fnd base rates'!M$111)\n+($I627*'fnd base rates'!M$112)\n+($J627*'fnd base rates'!M$113)\n+($K627*'fnd base rates'!M$114)\n+($M627*'fnd base rates'!M$116)\n+($N627*'fnd base rates'!M$117)\n+($O627*'fnd base rates'!M$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,13)))","v":0},641999.93875680002,null,483239052,"483","239","052",1,50,641999.93875680002,12840,1541,11299,null,null,null,null,null,null,0,null,0]
["483",483239072,"RISING TIDE",{"$f":"'fnd enro'!D628","v":0},{"$f":"'fnd enro'!E628","v":0},{"$f":"'fnd enro'!F628","v":0},{"$f":"'fnd enro'!G628","v":0},{"$f":"'fnd enro'!H628","v":0},{"$f":"'fnd enro'!I628","v":1},{"$f":"'fnd enro'!J628","v":0},{"$f":"'fnd enro'!K628","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L628","v":0},{"$f":"'fnd enro'!M628","v":0},{"$f":"'fnd enro'!N628","v":0},{"$f":"'fnd enro'!O628","v":0},{"$f":"'fnd enro'!P628","v":1},{"$f":"'fnd enro'!R628","v":1},1.036,{"$f":"VALUE('fnd enro'!Q628)","v":6},null,{"$f":"(($D628*'fnd base rates'!C$107)\n+($E628*'fnd base rates'!C$108)\n+($F628*'fnd base rates'!C$109)\n+($G628*'fnd base rates'!C$110)\n+($H628*'fnd base rates'!C$111)\n+($I628*'fnd base rates'!C$112)\n+($J628*'fnd base rates'!C$113)\n+($K628*'fnd base rates'!C$114)\n+($M628*'fnd base rates'!C$116)\n+($N628*'fnd base rates'!C$117)\n+($O628*'fnd base rates'!C$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,3)))\n*$R628","v":666.22975386799999},{"$f":"(($D628*'fnd base rates'!D$107)\n+($E628*'fnd base rates'!D$108)\n+($F628*'fnd base rates'!D$109)\n+($G628*'fnd base rates'!D$110)\n+($H628*'fnd base rates'!D$111)\n+($I628*'fnd base rates'!D$112)\n+($J628*'fnd base rates'!D$113)\n+($K628*'fnd base rates'!D$114)\n+($M628*'fnd base rates'!D$116)\n+($N628*'fnd base rates'!D$117)\n+($O628*'fnd base rates'!D$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,4)))\n*$R628","v":1196.54892},{"$f":"(($D628*'fnd base rates'!E$107)\n+($E628*'fnd base rates'!E$108)\n+($F628*'fnd base rates'!E$109)\n+($G628*'fnd base rates'!E$110)\n+($H628*'fnd base rates'!E$111)\n+($I628*'fnd base rates'!E$112)\n+($J628*'fnd base rates'!E$113)\n+($K628*'fnd base rates'!E$114)\n+($M628*'fnd base rates'!E$116)\n+($N628*'fnd base rates'!E$117)\n+($O628*'fnd base rates'!E$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,5)))\n*$R628","v":8882.9986632240016},{"$f":"(($D628*'fnd base rates'!F$107)\n+($E628*'fnd base rates'!F$108)\n+($F628*'fnd base rates'!F$109)\n+($G628*'fnd base rates'!F$110)\n+($H628*'fnd base rates'!F$111)\n+($I628*'fnd base rates'!F$112)\n+($J628*'fnd base rates'!F$113)\n+($K628*'fnd base rates'!F$114)\n+($M628*'fnd base rates'!F$116)\n+($N628*'fnd base rates'!F$117)\n+($O628*'fnd base rates'!F$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,6)))\n*$R628","v":980.0403833360001},{"$f":"(($D628*'fnd base rates'!G$107)\n+($E628*'fnd base rates'!G$108)\n+($F628*'fnd base rates'!G$109)\n+($G628*'fnd base rates'!G$110)\n+($H628*'fnd base rates'!G$111)\n+($I628*'fnd base rates'!G$112)\n+($J628*'fnd base rates'!G$113)\n+($K628*'fnd base rates'!G$114)\n+($M628*'fnd base rates'!G$116)\n+($N628*'fnd base rates'!G$117)\n+($O628*'fnd base rates'!G$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,7)))\n*$R628","v":349.28759062399996},{"$f":"(($D628*'fnd base rates'!H$107)\n+($E628*'fnd base rates'!H$108)\n+($F628*'fnd base rates'!H$109)\n+($G628*'fnd base rates'!H$110)\n+($H628*'fnd base rates'!H$111)\n+($I628*'fnd base rates'!H$112)\n+($J628*'fnd base rates'!H$113)\n+($K628*'fnd base rates'!H$114)\n+($M628*'fnd base rates'!H$116)\n+($N628*'fnd base rates'!H$117)\n+($O628*'fnd base rates'!H$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,8)))","v":902.35685999999998},{"$f":"(($D628*'fnd base rates'!I$107)\n+($E628*'fnd base rates'!I$108)\n+($F628*'fnd base rates'!I$109)\n+($G628*'fnd base rates'!I$110)\n+($H628*'fnd base rates'!I$111)\n+($I628*'fnd base rates'!I$112)\n+($J628*'fnd base rates'!I$113)\n+($K628*'fnd base rates'!I$114)\n+($M628*'fnd base rates'!I$116)\n+($N628*'fnd base rates'!I$117)\n+($O628*'fnd base rates'!I$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,9)))\n*$R628","v":608.50495999999998},{"$f":"(($D628*'fnd base rates'!J$107)\n+($E628*'fnd base rates'!J$108)\n+($F628*'fnd base rates'!J$109)\n+($G628*'fnd base rates'!J$110)\n+($H628*'fnd base rates'!J$111)\n+($I628*'fnd base rates'!J$112)\n+($J628*'fnd base rates'!J$113)\n+($K628*'fnd base rates'!J$114)\n+($M628*'fnd base rates'!J$116)\n+($N628*'fnd base rates'!J$117)\n+($O628*'fnd base rates'!J$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,10)))\n*$R628","v":1362.9823199999998},{"$f":"(($D628*'fnd base rates'!K$107)\n+($E628*'fnd base rates'!K$108)\n+($F628*'fnd base rates'!K$109)\n+($G628*'fnd base rates'!K$110)\n+($H628*'fnd base rates'!K$111)\n+($I628*'fnd base rates'!K$112)\n+($J628*'fnd base rates'!K$113)\n+($K628*'fnd base rates'!K$114)\n+($M628*'fnd base rates'!K$116)\n+($N628*'fnd base rates'!K$117)\n+($O628*'fnd base rates'!K$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,11)))\n*$R628","v":1264.398651684},{"$f":"(($D628*'fnd base rates'!L$107)\n+($E628*'fnd base rates'!L$108)\n+($F628*'fnd base rates'!L$109)\n+($G628*'fnd base rates'!L$110)\n+($H628*'fnd base rates'!L$111)\n+($I628*'fnd base rates'!L$112)\n+($J628*'fnd base rates'!L$113)\n+($K628*'fnd base rates'!L$114)\n+($M628*'fnd base rates'!L$116)\n+($N628*'fnd base rates'!L$117)\n+($O628*'fnd base rates'!L$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,12)))","v":2273.8253299999997},{"$f":"(($D628*'fnd base rates'!M$107)\n+($E628*'fnd base rates'!M$108)\n+($F628*'fnd base rates'!M$109)\n+($G628*'fnd base rates'!M$110)\n+($H628*'fnd base rates'!M$111)\n+($I628*'fnd base rates'!M$112)\n+($J628*'fnd base rates'!M$113)\n+($K628*'fnd base rates'!M$114)\n+($M628*'fnd base rates'!M$116)\n+($N628*'fnd base rates'!M$117)\n+($O628*'fnd base rates'!M$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,13)))","v":0},18487.173432736003,null,483239072,"483","239","072",1,1,18487.173432736003,18487,6685,11802,null,null,null,null,null,null,0,null,0]
["483",483239082,"RISING TIDE",{"$f":"'fnd enro'!D629","v":0},{"$f":"'fnd enro'!E629","v":0},{"$f":"'fnd enro'!F629","v":0},{"$f":"'fnd enro'!G629","v":0},{"$f":"'fnd enro'!H629","v":3},{"$f":"'fnd enro'!I629","v":3},{"$f":"'fnd enro'!J629","v":0},{"$f":"'fnd enro'!K629","v":0.23580000000000001},{"$f":"'fnd enro'!L629","v":0},{"$f":"'fnd enro'!M629","v":0},{"$f":"'fnd enro'!N629","v":0},{"$f":"'fnd enro'!O629","v":0},{"$f":"'fnd enro'!P629","v":0},{"$f":"'fnd enro'!R629","v":6},1.036,{"$f":"VALUE('fnd enro'!Q629)","v":2},null,{"$f":"(($D629*'fnd base rates'!C$107)\n+($E629*'fnd base rates'!C$108)\n+($F629*'fnd base rates'!C$109)\n+($G629*'fnd base rates'!C$110)\n+($H629*'fnd base rates'!C$111)\n+($I629*'fnd base rates'!C$112)\n+($J629*'fnd base rates'!C$113)\n+($K629*'fnd base rates'!C$114)\n+($M629*'fnd base rates'!C$116)\n+($N629*'fnd base rates'!C$117)\n+($O629*'fnd base rates'!C$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,3)))\n*$R629","v":3545.2266832079995},{"$f":"(($D629*'fnd base rates'!D$107)\n+($E629*'fnd base rates'!D$108)\n+($F629*'fnd base rates'!D$109)\n+($G629*'fnd base rates'!D$110)\n+($H629*'fnd base rates'!D$111)\n+($I629*'fnd base rates'!D$112)\n+($J629*'fnd base rates'!D$113)\n+($K629*'fnd base rates'!D$114)\n+($M629*'fnd base rates'!D$116)\n+($N629*'fnd base rates'!D$117)\n+($O629*'fnd base rates'!D$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,4)))\n*$R629","v":5036.8247999999994},{"$f":"(($D629*'fnd base rates'!E$107)\n+($E629*'fnd base rates'!E$108)\n+($F629*'fnd base rates'!E$109)\n+($G629*'fnd base rates'!E$110)\n+($H629*'fnd base rates'!E$111)\n+($I629*'fnd base rates'!E$112)\n+($J629*'fnd base rates'!E$113)\n+($K629*'fnd base rates'!E$114)\n+($M629*'fnd base rates'!E$116)\n+($N629*'fnd base rates'!E$117)\n+($O629*'fnd base rates'!E$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,5)))\n*$R629","v":27601.576339344003},{"$f":"(($D629*'fnd base rates'!F$107)\n+($E629*'fnd base rates'!F$108)\n+($F629*'fnd base rates'!F$109)\n+($G629*'fnd base rates'!F$110)\n+($H629*'fnd base rates'!F$111)\n+($I629*'fnd base rates'!F$112)\n+($J629*'fnd base rates'!F$113)\n+($K629*'fnd base rates'!F$114)\n+($M629*'fnd base rates'!F$116)\n+($N629*'fnd base rates'!F$117)\n+($O629*'fnd base rates'!F$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,6)))\n*$R629","v":6237.3825800160002},{"$f":"(($D629*'fnd base rates'!G$107)\n+($E629*'fnd base rates'!G$108)\n+($F629*'fnd base rates'!G$109)\n+($G629*'fnd base rates'!G$110)\n+($H629*'fnd base rates'!G$111)\n+($I629*'fnd base rates'!G$112)\n+($J629*'fnd base rates'!G$113)\n+($K629*'fnd base rates'!G$114)\n+($M629*'fnd base rates'!G$116)\n+($N629*'fnd base rates'!G$117)\n+($O629*'fnd base rates'!G$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,7)))\n*$R629","v":1096.099503744},{"$f":"(($D629*'fnd base rates'!H$107)\n+($E629*'fnd base rates'!H$108)\n+($F629*'fnd base rates'!H$109)\n+($G629*'fnd base rates'!H$110)\n+($H629*'fnd base rates'!H$111)\n+($I629*'fnd base rates'!H$112)\n+($J629*'fnd base rates'!H$113)\n+($K629*'fnd base rates'!H$114)\n+($M629*'fnd base rates'!H$116)\n+($N629*'fnd base rates'!H$117)\n+($O629*'fnd base rates'!H$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,8)))","v":4296.01116},{"$f":"(($D629*'fnd base rates'!I$107)\n+($E629*'fnd base rates'!I$108)\n+($F629*'fnd base rates'!I$109)\n+($G629*'fnd base rates'!I$110)\n+($H629*'fnd base rates'!I$111)\n+($I629*'fnd base rates'!I$112)\n+($J629*'fnd base rates'!I$113)\n+($K629*'fnd base rates'!I$114)\n+($M629*'fnd base rates'!I$116)\n+($N629*'fnd base rates'!I$117)\n+($O629*'fnd base rates'!I$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,9)))\n*$R629","v":2671.3570800000002},{"$f":"(($D629*'fnd base rates'!J$107)\n+($E629*'fnd base rates'!J$108)\n+($F629*'fnd base rates'!J$109)\n+($G629*'fnd base rates'!J$110)\n+($H629*'fnd base rates'!J$111)\n+($I629*'fnd base rates'!J$112)\n+($J629*'fnd base rates'!J$113)\n+($K629*'fnd base rates'!J$114)\n+($M629*'fnd base rates'!J$116)\n+($N629*'fnd base rates'!J$117)\n+($O629*'fnd base rates'!J$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,10)))\n*$R629","v":2707.6274400000002},{"$f":"(($D629*'fnd base rates'!K$107)\n+($E629*'fnd base rates'!K$108)\n+($F629*'fnd base rates'!K$109)\n+($G629*'fnd base rates'!K$110)\n+($H629*'fnd base rates'!K$111)\n+($I629*'fnd base rates'!K$112)\n+($J629*'fnd base rates'!K$113)\n+($K629*'fnd base rates'!K$114)\n+($M629*'fnd base rates'!K$116)\n+($N629*'fnd base rates'!K$117)\n+($O629*'fnd base rates'!K$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,11)))\n*$R629","v":7692.0328301039999},{"$f":"(($D629*'fnd base rates'!L$107)\n+($E629*'fnd base rates'!L$108)\n+($F629*'fnd base rates'!L$109)\n+($G629*'fnd base rates'!L$110)\n+($H629*'fnd base rates'!L$111)\n+($I629*'fnd base rates'!L$112)\n+($J629*'fnd base rates'!L$113)\n+($K629*'fnd base rates'!L$114)\n+($M629*'fnd base rates'!L$116)\n+($N629*'fnd base rates'!L$117)\n+($O629*'fnd base rates'!L$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,12)))","v":10771.14198},{"$f":"(($D629*'fnd base rates'!M$107)\n+($E629*'fnd base rates'!M$108)\n+($F629*'fnd base rates'!M$109)\n+($G629*'fnd base rates'!M$110)\n+($H629*'fnd base rates'!M$111)\n+($I629*'fnd base rates'!M$112)\n+($J629*'fnd base rates'!M$113)\n+($K629*'fnd base rates'!M$114)\n+($M629*'fnd base rates'!M$116)\n+($N629*'fnd base rates'!M$117)\n+($O629*'fnd base rates'!M$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,13)))","v":0},71655.280396415998,null,483239082,"483","239","082",1,6,71655.280396415998,11943,-3025,14968,null,null,null,null,null,null,0,null,0]
["483",483239083,"RISING TIDE",{"$f":"'fnd enro'!D630","v":0},{"$f":"'fnd enro'!E630","v":0},{"$f":"'fnd enro'!F630","v":0},{"$f":"'fnd enro'!G630","v":0},{"$f":"'fnd enro'!H630","v":0},{"$f":"'fnd enro'!I630","v":2},{"$f":"'fnd enro'!J630","v":0},{"$f":"'fnd enro'!K630","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L630","v":0},{"$f":"'fnd enro'!M630","v":0},{"$f":"'fnd enro'!N630","v":0},{"$f":"'fnd enro'!O630","v":0},{"$f":"'fnd enro'!P630","v":0},{"$f":"'fnd enro'!R630","v":2},1.036,{"$f":"VALUE('fnd enro'!Q630)","v":6},null,{"$f":"(($D630*'fnd base rates'!C$107)\n+($E630*'fnd base rates'!C$108)\n+($F630*'fnd base rates'!C$109)\n+($G630*'fnd base rates'!C$110)\n+($H630*'fnd base rates'!C$111)\n+($I630*'fnd base rates'!C$112)\n+($J630*'fnd base rates'!C$113)\n+($K630*'fnd base rates'!C$114)\n+($M630*'fnd base rates'!C$116)\n+($N630*'fnd base rates'!C$117)\n+($O630*'fnd base rates'!C$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,3)))\n*$R630","v":1181.7422277359999},{"$f":"(($D630*'fnd base rates'!D$107)\n+($E630*'fnd base rates'!D$108)\n+($F630*'fnd base rates'!D$109)\n+($G630*'fnd base rates'!D$110)\n+($H630*'fnd base rates'!D$111)\n+($I630*'fnd base rates'!D$112)\n+($J630*'fnd base rates'!D$113)\n+($K630*'fnd base rates'!D$114)\n+($M630*'fnd base rates'!D$116)\n+($N630*'fnd base rates'!D$117)\n+($O630*'fnd base rates'!D$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,4)))\n*$R630","v":1678.9415999999999},{"$f":"(($D630*'fnd base rates'!E$107)\n+($E630*'fnd base rates'!E$108)\n+($F630*'fnd base rates'!E$109)\n+($G630*'fnd base rates'!E$110)\n+($H630*'fnd base rates'!E$111)\n+($I630*'fnd base rates'!E$112)\n+($J630*'fnd base rates'!E$113)\n+($K630*'fnd base rates'!E$114)\n+($M630*'fnd base rates'!E$116)\n+($N630*'fnd base rates'!E$117)\n+($O630*'fnd base rates'!E$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,5)))\n*$R630","v":10794.504686448001},{"$f":"(($D630*'fnd base rates'!F$107)\n+($E630*'fnd base rates'!F$108)\n+($F630*'fnd base rates'!F$109)\n+($G630*'fnd base rates'!F$110)\n+($H630*'fnd base rates'!F$111)\n+($I630*'fnd base rates'!F$112)\n+($J630*'fnd base rates'!F$113)\n+($K630*'fnd base rates'!F$114)\n+($M630*'fnd base rates'!F$116)\n+($N630*'fnd base rates'!F$117)\n+($O630*'fnd base rates'!F$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,6)))\n*$R630","v":1960.0807666720002},{"$f":"(($D630*'fnd base rates'!G$107)\n+($E630*'fnd base rates'!G$108)\n+($F630*'fnd base rates'!G$109)\n+($G630*'fnd base rates'!G$110)\n+($H630*'fnd base rates'!G$111)\n+($I630*'fnd base rates'!G$112)\n+($J630*'fnd base rates'!G$113)\n+($K630*'fnd base rates'!G$114)\n+($M630*'fnd base rates'!G$116)\n+($N630*'fnd base rates'!G$117)\n+($O630*'fnd base rates'!G$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,7)))\n*$R630","v":360.36262124800004},{"$f":"(($D630*'fnd base rates'!H$107)\n+($E630*'fnd base rates'!H$108)\n+($F630*'fnd base rates'!H$109)\n+($G630*'fnd base rates'!H$110)\n+($H630*'fnd base rates'!H$111)\n+($I630*'fnd base rates'!H$112)\n+($J630*'fnd base rates'!H$113)\n+($K630*'fnd base rates'!H$114)\n+($M630*'fnd base rates'!H$116)\n+($N630*'fnd base rates'!H$117)\n+($O630*'fnd base rates'!H$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D630*'fnd base rates'!I$107)\n+($E630*'fnd base rates'!I$108)\n+($F630*'fnd base rates'!I$109)\n+($G630*'fnd base rates'!I$110)\n+($H630*'fnd base rates'!I$111)\n+($I630*'fnd base rates'!I$112)\n+($J630*'fnd base rates'!I$113)\n+($K630*'fnd base rates'!I$114)\n+($M630*'fnd base rates'!I$116)\n+($N630*'fnd base rates'!I$117)\n+($O630*'fnd base rates'!I$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,9)))\n*$R630","v":934.72064},{"$f":"(($D630*'fnd base rates'!J$107)\n+($E630*'fnd base rates'!J$108)\n+($F630*'fnd base rates'!J$109)\n+($G630*'fnd base rates'!J$110)\n+($H630*'fnd base rates'!J$111)\n+($I630*'fnd base rates'!J$112)\n+($J630*'fnd base rates'!J$113)\n+($K630*'fnd base rates'!J$114)\n+($M630*'fnd base rates'!J$116)\n+($N630*'fnd base rates'!J$117)\n+($O630*'fnd base rates'!J$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,10)))\n*$R630","v":1259.07152},{"$f":"(($D630*'fnd base rates'!K$107)\n+($E630*'fnd base rates'!K$108)\n+($F630*'fnd base rates'!K$109)\n+($G630*'fnd base rates'!K$110)\n+($H630*'fnd base rates'!K$111)\n+($I630*'fnd base rates'!K$112)\n+($J630*'fnd base rates'!K$113)\n+($K630*'fnd base rates'!K$114)\n+($M630*'fnd base rates'!K$116)\n+($N630*'fnd base rates'!K$117)\n+($O630*'fnd base rates'!K$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,11)))\n*$R630","v":2528.797303368},{"$f":"(($D630*'fnd base rates'!L$107)\n+($E630*'fnd base rates'!L$108)\n+($F630*'fnd base rates'!L$109)\n+($G630*'fnd base rates'!L$110)\n+($H630*'fnd base rates'!L$111)\n+($I630*'fnd base rates'!L$112)\n+($J630*'fnd base rates'!L$113)\n+($K630*'fnd base rates'!L$114)\n+($M630*'fnd base rates'!L$116)\n+($N630*'fnd base rates'!L$117)\n+($O630*'fnd base rates'!L$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D630*'fnd base rates'!M$107)\n+($E630*'fnd base rates'!M$108)\n+($F630*'fnd base rates'!M$109)\n+($G630*'fnd base rates'!M$110)\n+($H630*'fnd base rates'!M$111)\n+($I630*'fnd base rates'!M$112)\n+($J630*'fnd base rates'!M$113)\n+($K630*'fnd base rates'!M$114)\n+($M630*'fnd base rates'!M$116)\n+($N630*'fnd base rates'!M$117)\n+($O630*'fnd base rates'!M$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,13)))","v":0},25849.925745472003,null,483239083,"483","239","083",1,2,25849.925745472003,12925,382,12543,null,null,null,null,null,null,0,null,0]
["483",483239095,"RISING TIDE",{"$f":"'fnd enro'!D631","v":0},{"$f":"'fnd enro'!E631","v":0},{"$f":"'fnd enro'!F631","v":0},{"$f":"'fnd enro'!G631","v":1},{"$f":"'fnd enro'!H631","v":1},{"$f":"'fnd enro'!I631","v":2},{"$f":"'fnd enro'!J631","v":0},{"$f":"'fnd enro'!K631","v":0.15720000000000001},{"$f":"'fnd enro'!L631","v":0},{"$f":"'fnd enro'!M631","v":0},{"$f":"'fnd enro'!N631","v":0},{"$f":"'fnd enro'!O631","v":0},{"$f":"'fnd enro'!P631","v":2},{"$f":"'fnd enro'!R631","v":4},1.036,{"$f":"VALUE('fnd enro'!Q631)","v":12},null,{"$f":"(($D631*'fnd base rates'!C$107)\n+($E631*'fnd base rates'!C$108)\n+($F631*'fnd base rates'!C$109)\n+($G631*'fnd base rates'!C$110)\n+($H631*'fnd base rates'!C$111)\n+($I631*'fnd base rates'!C$112)\n+($J631*'fnd base rates'!C$113)\n+($K631*'fnd base rates'!C$114)\n+($M631*'fnd base rates'!C$116)\n+($N631*'fnd base rates'!C$117)\n+($O631*'fnd base rates'!C$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,3)))\n*$R631","v":2601.5986954720001},{"$f":"(($D631*'fnd base rates'!D$107)\n+($E631*'fnd base rates'!D$108)\n+($F631*'fnd base rates'!D$109)\n+($G631*'fnd base rates'!D$110)\n+($H631*'fnd base rates'!D$111)\n+($I631*'fnd base rates'!D$112)\n+($J631*'fnd base rates'!D$113)\n+($K631*'fnd base rates'!D$114)\n+($M631*'fnd base rates'!D$116)\n+($N631*'fnd base rates'!D$117)\n+($O631*'fnd base rates'!D$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,4)))\n*$R631","v":4486.0250399999995},{"$f":"(($D631*'fnd base rates'!E$107)\n+($E631*'fnd base rates'!E$108)\n+($F631*'fnd base rates'!E$109)\n+($G631*'fnd base rates'!E$110)\n+($H631*'fnd base rates'!E$111)\n+($I631*'fnd base rates'!E$112)\n+($J631*'fnd base rates'!E$113)\n+($K631*'fnd base rates'!E$114)\n+($M631*'fnd base rates'!E$116)\n+($N631*'fnd base rates'!E$117)\n+($O631*'fnd base rates'!E$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,5)))\n*$R631","v":29875.693652896003},{"$f":"(($D631*'fnd base rates'!F$107)\n+($E631*'fnd base rates'!F$108)\n+($F631*'fnd base rates'!F$109)\n+($G631*'fnd base rates'!F$110)\n+($H631*'fnd base rates'!F$111)\n+($I631*'fnd base rates'!F$112)\n+($J631*'fnd base rates'!F$113)\n+($K631*'fnd base rates'!F$114)\n+($M631*'fnd base rates'!F$116)\n+($N631*'fnd base rates'!F$117)\n+($O631*'fnd base rates'!F$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,6)))\n*$R631","v":4434.825613344},{"$f":"(($D631*'fnd base rates'!G$107)\n+($E631*'fnd base rates'!G$108)\n+($F631*'fnd base rates'!G$109)\n+($G631*'fnd base rates'!G$110)\n+($H631*'fnd base rates'!G$111)\n+($I631*'fnd base rates'!G$112)\n+($J631*'fnd base rates'!G$113)\n+($K631*'fnd base rates'!G$114)\n+($M631*'fnd base rates'!G$116)\n+($N631*'fnd base rates'!G$117)\n+($O631*'fnd base rates'!G$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,7)))\n*$R631","v":1252.213962496},{"$f":"(($D631*'fnd base rates'!H$107)\n+($E631*'fnd base rates'!H$108)\n+($F631*'fnd base rates'!H$109)\n+($G631*'fnd base rates'!H$110)\n+($H631*'fnd base rates'!H$111)\n+($I631*'fnd base rates'!H$112)\n+($J631*'fnd base rates'!H$113)\n+($K631*'fnd base rates'!H$114)\n+($M631*'fnd base rates'!H$116)\n+($N631*'fnd base rates'!H$117)\n+($O631*'fnd base rates'!H$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,8)))","v":2943.0674400000003},{"$f":"(($D631*'fnd base rates'!I$107)\n+($E631*'fnd base rates'!I$108)\n+($F631*'fnd base rates'!I$109)\n+($G631*'fnd base rates'!I$110)\n+($H631*'fnd base rates'!I$111)\n+($I631*'fnd base rates'!I$112)\n+($J631*'fnd base rates'!I$113)\n+($K631*'fnd base rates'!I$114)\n+($M631*'fnd base rates'!I$116)\n+($N631*'fnd base rates'!I$117)\n+($O631*'fnd base rates'!I$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,9)))\n*$R631","v":2195.92632},{"$f":"(($D631*'fnd base rates'!J$107)\n+($E631*'fnd base rates'!J$108)\n+($F631*'fnd base rates'!J$109)\n+($G631*'fnd base rates'!J$110)\n+($H631*'fnd base rates'!J$111)\n+($I631*'fnd base rates'!J$112)\n+($J631*'fnd base rates'!J$113)\n+($K631*'fnd base rates'!J$114)\n+($M631*'fnd base rates'!J$116)\n+($N631*'fnd base rates'!J$117)\n+($O631*'fnd base rates'!J$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,10)))\n*$R631","v":4016.4269599999998},{"$f":"(($D631*'fnd base rates'!K$107)\n+($E631*'fnd base rates'!K$108)\n+($F631*'fnd base rates'!K$109)\n+($G631*'fnd base rates'!K$110)\n+($H631*'fnd base rates'!K$111)\n+($I631*'fnd base rates'!K$112)\n+($J631*'fnd base rates'!K$113)\n+($K631*'fnd base rates'!K$114)\n+($M631*'fnd base rates'!K$116)\n+($N631*'fnd base rates'!K$117)\n+($O631*'fnd base rates'!K$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,11)))\n*$R631","v":5038.1074467360004},{"$f":"(($D631*'fnd base rates'!L$107)\n+($E631*'fnd base rates'!L$108)\n+($F631*'fnd base rates'!L$109)\n+($G631*'fnd base rates'!L$110)\n+($H631*'fnd base rates'!L$111)\n+($I631*'fnd base rates'!L$112)\n+($J631*'fnd base rates'!L$113)\n+($K631*'fnd base rates'!L$114)\n+($M631*'fnd base rates'!L$116)\n+($N631*'fnd base rates'!L$117)\n+($O631*'fnd base rates'!L$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,12)))","v":8889.3413199999995},{"$f":"(($D631*'fnd base rates'!M$107)\n+($E631*'fnd base rates'!M$108)\n+($F631*'fnd base rates'!M$109)\n+($G631*'fnd base rates'!M$110)\n+($H631*'fnd base rates'!M$111)\n+($I631*'fnd base rates'!M$112)\n+($J631*'fnd base rates'!M$113)\n+($K631*'fnd base rates'!M$114)\n+($M631*'fnd base rates'!M$116)\n+($N631*'fnd base rates'!M$117)\n+($O631*'fnd base rates'!M$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,13)))","v":0},65733.226450943999,null,483239095,"483","239","095",1,4,65733.226450943999,16433,3593,12840,null,null,null,null,null,null,0,null,0]
["483",483239096,"RISING TIDE",{"$f":"'fnd enro'!D632","v":0},{"$f":"'fnd enro'!E632","v":0},{"$f":"'fnd enro'!F632","v":0},{"$f":"'fnd enro'!G632","v":2},{"$f":"'fnd enro'!H632","v":7},{"$f":"'fnd enro'!I632","v":2},{"$f":"'fnd enro'!J632","v":0},{"$f":"'fnd enro'!K632","v":0.43230000000000002},{"$f":"'fnd enro'!L632","v":0},{"$f":"'fnd enro'!M632","v":0},{"$f":"'fnd enro'!N632","v":0},{"$f":"'fnd enro'!O632","v":0},{"$f":"'fnd enro'!P632","v":8},{"$f":"'fnd enro'!R632","v":11},1.036,{"$f":"VALUE('fnd enro'!Q632)","v":8},null,{"$f":"(($D632*'fnd base rates'!C$107)\n+($E632*'fnd base rates'!C$108)\n+($F632*'fnd base rates'!C$109)\n+($G632*'fnd base rates'!C$110)\n+($H632*'fnd base rates'!C$111)\n+($I632*'fnd base rates'!C$112)\n+($J632*'fnd base rates'!C$113)\n+($K632*'fnd base rates'!C$114)\n+($M632*'fnd base rates'!C$116)\n+($N632*'fnd base rates'!C$117)\n+($O632*'fnd base rates'!C$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,3)))\n*$R632","v":7201.7416125479995},{"$f":"(($D632*'fnd base rates'!D$107)\n+($E632*'fnd base rates'!D$108)\n+($F632*'fnd base rates'!D$109)\n+($G632*'fnd base rates'!D$110)\n+($H632*'fnd base rates'!D$111)\n+($I632*'fnd base rates'!D$112)\n+($J632*'fnd base rates'!D$113)\n+($K632*'fnd base rates'!D$114)\n+($M632*'fnd base rates'!D$116)\n+($N632*'fnd base rates'!D$117)\n+($O632*'fnd base rates'!D$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,4)))\n*$R632","v":12560.81624},{"$f":"(($D632*'fnd base rates'!E$107)\n+($E632*'fnd base rates'!E$108)\n+($F632*'fnd base rates'!E$109)\n+($G632*'fnd base rates'!E$110)\n+($H632*'fnd base rates'!E$111)\n+($I632*'fnd base rates'!E$112)\n+($J632*'fnd base rates'!E$113)\n+($K632*'fnd base rates'!E$114)\n+($M632*'fnd base rates'!E$116)\n+($N632*'fnd base rates'!E$117)\n+($O632*'fnd base rates'!E$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,5)))\n*$R632","v":78422.344135463994},{"$f":"(($D632*'fnd base rates'!F$107)\n+($E632*'fnd base rates'!F$108)\n+($F632*'fnd base rates'!F$109)\n+($G632*'fnd base rates'!F$110)\n+($H632*'fnd base rates'!F$111)\n+($I632*'fnd base rates'!F$112)\n+($J632*'fnd base rates'!F$113)\n+($K632*'fnd base rates'!F$114)\n+($M632*'fnd base rates'!F$116)\n+($N632*'fnd base rates'!F$117)\n+($O632*'fnd base rates'!F$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,6)))\n*$R632","v":12405.006176696001},{"$f":"(($D632*'fnd base rates'!G$107)\n+($E632*'fnd base rates'!G$108)\n+($F632*'fnd base rates'!G$109)\n+($G632*'fnd base rates'!G$110)\n+($H632*'fnd base rates'!G$111)\n+($I632*'fnd base rates'!G$112)\n+($J632*'fnd base rates'!G$113)\n+($K632*'fnd base rates'!G$114)\n+($M632*'fnd base rates'!G$116)\n+($N632*'fnd base rates'!G$117)\n+($O632*'fnd base rates'!G$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,7)))\n*$R632","v":3576.9267768639997},{"$f":"(($D632*'fnd base rates'!H$107)\n+($E632*'fnd base rates'!H$108)\n+($F632*'fnd base rates'!H$109)\n+($G632*'fnd base rates'!H$110)\n+($H632*'fnd base rates'!H$111)\n+($I632*'fnd base rates'!H$112)\n+($J632*'fnd base rates'!H$113)\n+($K632*'fnd base rates'!H$114)\n+($M632*'fnd base rates'!H$116)\n+($N632*'fnd base rates'!H$117)\n+($O632*'fnd base rates'!H$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,8)))","v":6979.9454599999999},{"$f":"(($D632*'fnd base rates'!I$107)\n+($E632*'fnd base rates'!I$108)\n+($F632*'fnd base rates'!I$109)\n+($G632*'fnd base rates'!I$110)\n+($H632*'fnd base rates'!I$111)\n+($I632*'fnd base rates'!I$112)\n+($J632*'fnd base rates'!I$113)\n+($K632*'fnd base rates'!I$114)\n+($M632*'fnd base rates'!I$116)\n+($N632*'fnd base rates'!I$117)\n+($O632*'fnd base rates'!I$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,9)))\n*$R632","v":5995.6945999999998},{"$f":"(($D632*'fnd base rates'!J$107)\n+($E632*'fnd base rates'!J$108)\n+($F632*'fnd base rates'!J$109)\n+($G632*'fnd base rates'!J$110)\n+($H632*'fnd base rates'!J$111)\n+($I632*'fnd base rates'!J$112)\n+($J632*'fnd base rates'!J$113)\n+($K632*'fnd base rates'!J$114)\n+($M632*'fnd base rates'!J$116)\n+($N632*'fnd base rates'!J$117)\n+($O632*'fnd base rates'!J$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,10)))\n*$R632","v":10337.415200000001},{"$f":"(($D632*'fnd base rates'!K$107)\n+($E632*'fnd base rates'!K$108)\n+($F632*'fnd base rates'!K$109)\n+($G632*'fnd base rates'!K$110)\n+($H632*'fnd base rates'!K$111)\n+($I632*'fnd base rates'!K$112)\n+($J632*'fnd base rates'!K$113)\n+($K632*'fnd base rates'!K$114)\n+($M632*'fnd base rates'!K$116)\n+($N632*'fnd base rates'!K$117)\n+($O632*'fnd base rates'!K$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,11)))\n*$R632","v":14045.479048523999},{"$f":"(($D632*'fnd base rates'!L$107)\n+($E632*'fnd base rates'!L$108)\n+($F632*'fnd base rates'!L$109)\n+($G632*'fnd base rates'!L$110)\n+($H632*'fnd base rates'!L$111)\n+($I632*'fnd base rates'!L$112)\n+($J632*'fnd base rates'!L$113)\n+($K632*'fnd base rates'!L$114)\n+($M632*'fnd base rates'!L$116)\n+($N632*'fnd base rates'!L$117)\n+($O632*'fnd base rates'!L$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,12)))","v":25565.428629999999},{"$f":"(($D632*'fnd base rates'!M$107)\n+($E632*'fnd base rates'!M$108)\n+($F632*'fnd base rates'!M$109)\n+($G632*'fnd base rates'!M$110)\n+($H632*'fnd base rates'!M$111)\n+($I632*'fnd base rates'!M$112)\n+($J632*'fnd base rates'!M$113)\n+($K632*'fnd base rates'!M$114)\n+($M632*'fnd base rates'!M$116)\n+($N632*'fnd base rates'!M$117)\n+($O632*'fnd base rates'!M$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,13)))","v":0},177090.79788009598,null,483239096,"483","239","096",1,11,177090.79788009598,16099,-2388,18487,null,null,null,null,null,null,0,null,0]
["483",483239118,"RISING TIDE",{"$f":"'fnd enro'!D633","v":0},{"$f":"'fnd enro'!E633","v":0},{"$f":"'fnd enro'!F633","v":0},{"$f":"'fnd enro'!G633","v":3},{"$f":"'fnd enro'!H633","v":2},{"$f":"'fnd enro'!I633","v":0},{"$f":"'fnd enro'!J633","v":0},{"$f":"'fnd enro'!K633","v":0.19650000000000001},{"$f":"'fnd enro'!L633","v":0},{"$f":"'fnd enro'!M633","v":0},{"$f":"'fnd enro'!N633","v":0},{"$f":"'fnd enro'!O633","v":0},{"$f":"'fnd enro'!P633","v":1},{"$f":"'fnd enro'!R633","v":5},1.036,{"$f":"VALUE('fnd enro'!Q633)","v":6},null,{"$f":"(($D633*'fnd base rates'!C$107)\n+($E633*'fnd base rates'!C$108)\n+($F633*'fnd base rates'!C$109)\n+($G633*'fnd base rates'!C$110)\n+($H633*'fnd base rates'!C$111)\n+($I633*'fnd base rates'!C$112)\n+($J633*'fnd base rates'!C$113)\n+($K633*'fnd base rates'!C$114)\n+($M633*'fnd base rates'!C$116)\n+($N633*'fnd base rates'!C$117)\n+($O633*'fnd base rates'!C$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,3)))\n*$R633","v":3029.7142093399998},{"$f":"(($D633*'fnd base rates'!D$107)\n+($E633*'fnd base rates'!D$108)\n+($F633*'fnd base rates'!D$109)\n+($G633*'fnd base rates'!D$110)\n+($H633*'fnd base rates'!D$111)\n+($I633*'fnd base rates'!D$112)\n+($J633*'fnd base rates'!D$113)\n+($K633*'fnd base rates'!D$114)\n+($M633*'fnd base rates'!D$116)\n+($N633*'fnd base rates'!D$117)\n+($O633*'fnd base rates'!D$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,4)))\n*$R633","v":4554.4321199999995},{"$f":"(($D633*'fnd base rates'!E$107)\n+($E633*'fnd base rates'!E$108)\n+($F633*'fnd base rates'!E$109)\n+($G633*'fnd base rates'!E$110)\n+($H633*'fnd base rates'!E$111)\n+($I633*'fnd base rates'!E$112)\n+($J633*'fnd base rates'!E$113)\n+($K633*'fnd base rates'!E$114)\n+($M633*'fnd base rates'!E$116)\n+($N633*'fnd base rates'!E$117)\n+($O633*'fnd base rates'!E$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,5)))\n*$R633","v":23887.75147612},{"$f":"(($D633*'fnd base rates'!F$107)\n+($E633*'fnd base rates'!F$108)\n+($F633*'fnd base rates'!F$109)\n+($G633*'fnd base rates'!F$110)\n+($H633*'fnd base rates'!F$111)\n+($I633*'fnd base rates'!F$112)\n+($J633*'fnd base rates'!F$113)\n+($K633*'fnd base rates'!F$114)\n+($M633*'fnd base rates'!F$116)\n+($N633*'fnd base rates'!F$117)\n+($O633*'fnd base rates'!F$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,6)))\n*$R633","v":6325.1473966800013},{"$f":"(($D633*'fnd base rates'!G$107)\n+($E633*'fnd base rates'!G$108)\n+($F633*'fnd base rates'!G$109)\n+($G633*'fnd base rates'!G$110)\n+($H633*'fnd base rates'!G$111)\n+($I633*'fnd base rates'!G$112)\n+($J633*'fnd base rates'!G$113)\n+($K633*'fnd base rates'!G$114)\n+($M633*'fnd base rates'!G$116)\n+($N633*'fnd base rates'!G$117)\n+($O633*'fnd base rates'!G$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,7)))\n*$R633","v":1056.6795131199999},{"$f":"(($D633*'fnd base rates'!H$107)\n+($E633*'fnd base rates'!H$108)\n+($F633*'fnd base rates'!H$109)\n+($G633*'fnd base rates'!H$110)\n+($H633*'fnd base rates'!H$111)\n+($I633*'fnd base rates'!H$112)\n+($J633*'fnd base rates'!H$113)\n+($K633*'fnd base rates'!H$114)\n+($M633*'fnd base rates'!H$116)\n+($N633*'fnd base rates'!H$117)\n+($O633*'fnd base rates'!H$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,8)))","v":2798.4142999999999},{"$f":"(($D633*'fnd base rates'!I$107)\n+($E633*'fnd base rates'!I$108)\n+($F633*'fnd base rates'!I$109)\n+($G633*'fnd base rates'!I$110)\n+($H633*'fnd base rates'!I$111)\n+($I633*'fnd base rates'!I$112)\n+($J633*'fnd base rates'!I$113)\n+($K633*'fnd base rates'!I$114)\n+($M633*'fnd base rates'!I$116)\n+($N633*'fnd base rates'!I$117)\n+($O633*'fnd base rates'!I$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,9)))\n*$R633","v":2163.8621200000002},{"$f":"(($D633*'fnd base rates'!J$107)\n+($E633*'fnd base rates'!J$108)\n+($F633*'fnd base rates'!J$109)\n+($G633*'fnd base rates'!J$110)\n+($H633*'fnd base rates'!J$111)\n+($I633*'fnd base rates'!J$112)\n+($J633*'fnd base rates'!J$113)\n+($K633*'fnd base rates'!J$114)\n+($M633*'fnd base rates'!J$116)\n+($N633*'fnd base rates'!J$117)\n+($O633*'fnd base rates'!J$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,10)))\n*$R633","v":1780.84256},{"$f":"(($D633*'fnd base rates'!K$107)\n+($E633*'fnd base rates'!K$108)\n+($F633*'fnd base rates'!K$109)\n+($G633*'fnd base rates'!K$110)\n+($H633*'fnd base rates'!K$111)\n+($I633*'fnd base rates'!K$112)\n+($J633*'fnd base rates'!K$113)\n+($K633*'fnd base rates'!K$114)\n+($M633*'fnd base rates'!K$116)\n+($N633*'fnd base rates'!K$117)\n+($O633*'fnd base rates'!K$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,11)))\n*$R633","v":6228.3181384199997},{"$f":"(($D633*'fnd base rates'!L$107)\n+($E633*'fnd base rates'!L$108)\n+($F633*'fnd base rates'!L$109)\n+($G633*'fnd base rates'!L$110)\n+($H633*'fnd base rates'!L$111)\n+($I633*'fnd base rates'!L$112)\n+($J633*'fnd base rates'!L$113)\n+($K633*'fnd base rates'!L$114)\n+($M633*'fnd base rates'!L$116)\n+($N633*'fnd base rates'!L$117)\n+($O633*'fnd base rates'!L$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,12)))","v":9707.5766499999991},{"$f":"(($D633*'fnd base rates'!M$107)\n+($E633*'fnd base rates'!M$108)\n+($F633*'fnd base rates'!M$109)\n+($G633*'fnd base rates'!M$110)\n+($H633*'fnd base rates'!M$111)\n+($I633*'fnd base rates'!M$112)\n+($J633*'fnd base rates'!M$113)\n+($K633*'fnd base rates'!M$114)\n+($M633*'fnd base rates'!M$116)\n+($N633*'fnd base rates'!M$117)\n+($O633*'fnd base rates'!M$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,13)))","v":0},61532.73848367999,null,483239118,"483","239","118",1,5,61532.73848367999,12307,364,11943,null,null,null,null,null,null,0,null,0]
["483",483239122,"RISING TIDE",{"$f":"'fnd enro'!D634","v":0},{"$f":"'fnd enro'!E634","v":0},{"$f":"'fnd enro'!F634","v":0},{"$f":"'fnd enro'!G634","v":1},{"$f":"'fnd enro'!H634","v":0},{"$f":"'fnd enro'!I634","v":0},{"$f":"'fnd enro'!J634","v":0},{"$f":"'fnd enro'!K634","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L634","v":0},{"$f":"'fnd enro'!M634","v":0},{"$f":"'fnd enro'!N634","v":0},{"$f":"'fnd enro'!O634","v":0},{"$f":"'fnd enro'!P634","v":0},{"$f":"'fnd enro'!R634","v":1},1.036,{"$f":"VALUE('fnd enro'!Q634)","v":3},null,{"$f":"(($D634*'fnd base rates'!C$107)\n+($E634*'fnd base rates'!C$108)\n+($F634*'fnd base rates'!C$109)\n+($G634*'fnd base rates'!C$110)\n+($H634*'fnd base rates'!C$111)\n+($I634*'fnd base rates'!C$112)\n+($J634*'fnd base rates'!C$113)\n+($K634*'fnd base rates'!C$114)\n+($M634*'fnd base rates'!C$116)\n+($N634*'fnd base rates'!C$117)\n+($O634*'fnd base rates'!C$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,3)))\n*$R634","v":590.87111386799995},{"$f":"(($D634*'fnd base rates'!D$107)\n+($E634*'fnd base rates'!D$108)\n+($F634*'fnd base rates'!D$109)\n+($G634*'fnd base rates'!D$110)\n+($H634*'fnd base rates'!D$111)\n+($I634*'fnd base rates'!D$112)\n+($J634*'fnd base rates'!D$113)\n+($K634*'fnd base rates'!D$114)\n+($M634*'fnd base rates'!D$116)\n+($N634*'fnd base rates'!D$117)\n+($O634*'fnd base rates'!D$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,4)))\n*$R634","v":839.47079999999994},{"$f":"(($D634*'fnd base rates'!E$107)\n+($E634*'fnd base rates'!E$108)\n+($F634*'fnd base rates'!E$109)\n+($G634*'fnd base rates'!E$110)\n+($H634*'fnd base rates'!E$111)\n+($I634*'fnd base rates'!E$112)\n+($J634*'fnd base rates'!E$113)\n+($K634*'fnd base rates'!E$114)\n+($M634*'fnd base rates'!E$116)\n+($N634*'fnd base rates'!E$117)\n+($O634*'fnd base rates'!E$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,5)))\n*$R634","v":4265.1529832240003},{"$f":"(($D634*'fnd base rates'!F$107)\n+($E634*'fnd base rates'!F$108)\n+($F634*'fnd base rates'!F$109)\n+($G634*'fnd base rates'!F$110)\n+($H634*'fnd base rates'!F$111)\n+($I634*'fnd base rates'!F$112)\n+($J634*'fnd base rates'!F$113)\n+($K634*'fnd base rates'!F$114)\n+($M634*'fnd base rates'!F$116)\n+($N634*'fnd base rates'!F$117)\n+($O634*'fnd base rates'!F$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,6)))\n*$R634","v":1375.6577033359999},{"$f":"(($D634*'fnd base rates'!G$107)\n+($E634*'fnd base rates'!G$108)\n+($F634*'fnd base rates'!G$109)\n+($G634*'fnd base rates'!G$110)\n+($H634*'fnd base rates'!G$111)\n+($I634*'fnd base rates'!G$112)\n+($J634*'fnd base rates'!G$113)\n+($K634*'fnd base rates'!G$114)\n+($M634*'fnd base rates'!G$116)\n+($N634*'fnd base rates'!G$117)\n+($O634*'fnd base rates'!G$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,7)))\n*$R634","v":172.40095062399999},{"$f":"(($D634*'fnd base rates'!H$107)\n+($E634*'fnd base rates'!H$108)\n+($F634*'fnd base rates'!H$109)\n+($G634*'fnd base rates'!H$110)\n+($H634*'fnd base rates'!H$111)\n+($I634*'fnd base rates'!H$112)\n+($J634*'fnd base rates'!H$113)\n+($K634*'fnd base rates'!H$114)\n+($M634*'fnd base rates'!H$116)\n+($N634*'fnd base rates'!H$117)\n+($O634*'fnd base rates'!H$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D634*'fnd base rates'!I$107)\n+($E634*'fnd base rates'!I$108)\n+($F634*'fnd base rates'!I$109)\n+($G634*'fnd base rates'!I$110)\n+($H634*'fnd base rates'!I$111)\n+($I634*'fnd base rates'!I$112)\n+($J634*'fnd base rates'!I$113)\n+($K634*'fnd base rates'!I$114)\n+($M634*'fnd base rates'!I$116)\n+($N634*'fnd base rates'!I$117)\n+($O634*'fnd base rates'!I$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,9)))\n*$R634","v":392.17780000000005},{"$f":"(($D634*'fnd base rates'!J$107)\n+($E634*'fnd base rates'!J$108)\n+($F634*'fnd base rates'!J$109)\n+($G634*'fnd base rates'!J$110)\n+($H634*'fnd base rates'!J$111)\n+($I634*'fnd base rates'!J$112)\n+($J634*'fnd base rates'!J$113)\n+($K634*'fnd base rates'!J$114)\n+($M634*'fnd base rates'!J$116)\n+($N634*'fnd base rates'!J$117)\n+($O634*'fnd base rates'!J$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,10)))\n*$R634","v":167.12752},{"$f":"(($D634*'fnd base rates'!K$107)\n+($E634*'fnd base rates'!K$108)\n+($F634*'fnd base rates'!K$109)\n+($G634*'fnd base rates'!K$110)\n+($H634*'fnd base rates'!K$111)\n+($I634*'fnd base rates'!K$112)\n+($J634*'fnd base rates'!K$113)\n+($K634*'fnd base rates'!K$114)\n+($M634*'fnd base rates'!K$116)\n+($N634*'fnd base rates'!K$117)\n+($O634*'fnd base rates'!K$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,11)))\n*$R634","v":1209.6978516840002},{"$f":"(($D634*'fnd base rates'!L$107)\n+($E634*'fnd base rates'!L$108)\n+($F634*'fnd base rates'!L$109)\n+($G634*'fnd base rates'!L$110)\n+($H634*'fnd base rates'!L$111)\n+($I634*'fnd base rates'!L$112)\n+($J634*'fnd base rates'!L$113)\n+($K634*'fnd base rates'!L$114)\n+($M634*'fnd base rates'!L$116)\n+($N634*'fnd base rates'!L$117)\n+($O634*'fnd base rates'!L$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D634*'fnd base rates'!M$107)\n+($E634*'fnd base rates'!M$108)\n+($F634*'fnd base rates'!M$109)\n+($G634*'fnd base rates'!M$110)\n+($H634*'fnd base rates'!M$111)\n+($I634*'fnd base rates'!M$112)\n+($J634*'fnd base rates'!M$113)\n+($K634*'fnd base rates'!M$114)\n+($M634*'fnd base rates'!M$116)\n+($N634*'fnd base rates'!M$117)\n+($O634*'fnd base rates'!M$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,13)))","v":0},11350.088912736002,null,483239122,"483","239","122",1,1,11350.088912736002,11350,-1575,12925,null,null,null,null,null,null,0,null,0]
["483",483239131,"RISING TIDE",{"$f":"'fnd enro'!D635","v":0},{"$f":"'fnd enro'!E635","v":0},{"$f":"'fnd enro'!F635","v":0},{"$f":"'fnd enro'!G635","v":0},{"$f":"'fnd enro'!H635","v":0},{"$f":"'fnd enro'!I635","v":2},{"$f":"'fnd enro'!J635","v":0},{"$f":"'fnd enro'!K635","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L635","v":0},{"$f":"'fnd enro'!M635","v":0},{"$f":"'fnd enro'!N635","v":0},{"$f":"'fnd enro'!O635","v":0},{"$f":"'fnd enro'!P635","v":2},{"$f":"'fnd enro'!R635","v":2},1.036,{"$f":"VALUE('fnd enro'!Q635)","v":2},null,{"$f":"(($D635*'fnd base rates'!C$107)\n+($E635*'fnd base rates'!C$108)\n+($F635*'fnd base rates'!C$109)\n+($G635*'fnd base rates'!C$110)\n+($H635*'fnd base rates'!C$111)\n+($I635*'fnd base rates'!C$112)\n+($J635*'fnd base rates'!C$113)\n+($K635*'fnd base rates'!C$114)\n+($M635*'fnd base rates'!C$116)\n+($N635*'fnd base rates'!C$117)\n+($O635*'fnd base rates'!C$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,3)))\n*$R635","v":1302.7470277359998},{"$f":"(($D635*'fnd base rates'!D$107)\n+($E635*'fnd base rates'!D$108)\n+($F635*'fnd base rates'!D$109)\n+($G635*'fnd base rates'!D$110)\n+($H635*'fnd base rates'!D$111)\n+($I635*'fnd base rates'!D$112)\n+($J635*'fnd base rates'!D$113)\n+($K635*'fnd base rates'!D$114)\n+($M635*'fnd base rates'!D$116)\n+($N635*'fnd base rates'!D$117)\n+($O635*'fnd base rates'!D$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,4)))\n*$R635","v":2252.2847200000001},{"$f":"(($D635*'fnd base rates'!E$107)\n+($E635*'fnd base rates'!E$108)\n+($F635*'fnd base rates'!E$109)\n+($G635*'fnd base rates'!E$110)\n+($H635*'fnd base rates'!E$111)\n+($I635*'fnd base rates'!E$112)\n+($J635*'fnd base rates'!E$113)\n+($K635*'fnd base rates'!E$114)\n+($M635*'fnd base rates'!E$116)\n+($N635*'fnd base rates'!E$117)\n+($O635*'fnd base rates'!E$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,5)))\n*$R635","v":16391.411806448003},{"$f":"(($D635*'fnd base rates'!F$107)\n+($E635*'fnd base rates'!F$108)\n+($F635*'fnd base rates'!F$109)\n+($G635*'fnd base rates'!F$110)\n+($H635*'fnd base rates'!F$111)\n+($I635*'fnd base rates'!F$112)\n+($J635*'fnd base rates'!F$113)\n+($K635*'fnd base rates'!F$114)\n+($M635*'fnd base rates'!F$116)\n+($N635*'fnd base rates'!F$117)\n+($O635*'fnd base rates'!F$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,6)))\n*$R635","v":1960.0807666720002},{"$f":"(($D635*'fnd base rates'!G$107)\n+($E635*'fnd base rates'!G$108)\n+($F635*'fnd base rates'!G$109)\n+($G635*'fnd base rates'!G$110)\n+($H635*'fnd base rates'!G$111)\n+($I635*'fnd base rates'!G$112)\n+($J635*'fnd base rates'!G$113)\n+($K635*'fnd base rates'!G$114)\n+($M635*'fnd base rates'!G$116)\n+($N635*'fnd base rates'!G$117)\n+($O635*'fnd base rates'!G$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,7)))\n*$R635","v":631.91894124800001},{"$f":"(($D635*'fnd base rates'!H$107)\n+($E635*'fnd base rates'!H$108)\n+($F635*'fnd base rates'!H$109)\n+($G635*'fnd base rates'!H$110)\n+($H635*'fnd base rates'!H$111)\n+($I635*'fnd base rates'!H$112)\n+($J635*'fnd base rates'!H$113)\n+($K635*'fnd base rates'!H$114)\n+($M635*'fnd base rates'!H$116)\n+($N635*'fnd base rates'!H$117)\n+($O635*'fnd base rates'!H$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,8)))","v":1794.8337200000001},{"$f":"(($D635*'fnd base rates'!I$107)\n+($E635*'fnd base rates'!I$108)\n+($F635*'fnd base rates'!I$109)\n+($G635*'fnd base rates'!I$110)\n+($H635*'fnd base rates'!I$111)\n+($I635*'fnd base rates'!I$112)\n+($J635*'fnd base rates'!I$113)\n+($K635*'fnd base rates'!I$114)\n+($M635*'fnd base rates'!I$116)\n+($N635*'fnd base rates'!I$117)\n+($O635*'fnd base rates'!I$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,9)))\n*$R635","v":1161.356},{"$f":"(($D635*'fnd base rates'!J$107)\n+($E635*'fnd base rates'!J$108)\n+($F635*'fnd base rates'!J$109)\n+($G635*'fnd base rates'!J$110)\n+($H635*'fnd base rates'!J$111)\n+($I635*'fnd base rates'!J$112)\n+($J635*'fnd base rates'!J$113)\n+($K635*'fnd base rates'!J$114)\n+($M635*'fnd base rates'!J$116)\n+($N635*'fnd base rates'!J$117)\n+($O635*'fnd base rates'!J$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,10)))\n*$R635","v":2436.73416},{"$f":"(($D635*'fnd base rates'!K$107)\n+($E635*'fnd base rates'!K$108)\n+($F635*'fnd base rates'!K$109)\n+($G635*'fnd base rates'!K$110)\n+($H635*'fnd base rates'!K$111)\n+($I635*'fnd base rates'!K$112)\n+($J635*'fnd base rates'!K$113)\n+($K635*'fnd base rates'!K$114)\n+($M635*'fnd base rates'!K$116)\n+($N635*'fnd base rates'!K$117)\n+($O635*'fnd base rates'!K$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,11)))\n*$R635","v":2528.797303368},{"$f":"(($D635*'fnd base rates'!L$107)\n+($E635*'fnd base rates'!L$108)\n+($F635*'fnd base rates'!L$109)\n+($G635*'fnd base rates'!L$110)\n+($H635*'fnd base rates'!L$111)\n+($I635*'fnd base rates'!L$112)\n+($J635*'fnd base rates'!L$113)\n+($K635*'fnd base rates'!L$114)\n+($M635*'fnd base rates'!L$116)\n+($N635*'fnd base rates'!L$117)\n+($O635*'fnd base rates'!L$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,12)))","v":4320.7906599999997},{"$f":"(($D635*'fnd base rates'!M$107)\n+($E635*'fnd base rates'!M$108)\n+($F635*'fnd base rates'!M$109)\n+($G635*'fnd base rates'!M$110)\n+($H635*'fnd base rates'!M$111)\n+($I635*'fnd base rates'!M$112)\n+($J635*'fnd base rates'!M$113)\n+($K635*'fnd base rates'!M$114)\n+($M635*'fnd base rates'!M$116)\n+($N635*'fnd base rates'!M$117)\n+($O635*'fnd base rates'!M$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,13)))","v":0},34780.955105472,null,483239131,"483","239","131",1,2,34780.955105472,17390,957,16433,null,null,null,null,null,null,0,null,0]
["483",483239145,"RISING TIDE",{"$f":"'fnd enro'!D636","v":0},{"$f":"'fnd enro'!E636","v":0},{"$f":"'fnd enro'!F636","v":0},{"$f":"'fnd enro'!G636","v":3},{"$f":"'fnd enro'!H636","v":5},{"$f":"'fnd enro'!I636","v":0},{"$f":"'fnd enro'!J636","v":0},{"$f":"'fnd enro'!K636","v":0.31440000000000001},{"$f":"'fnd enro'!L636","v":0},{"$f":"'fnd enro'!M636","v":1},{"$f":"'fnd enro'!N636","v":1},{"$f":"'fnd enro'!O636","v":0},{"$f":"'fnd enro'!P636","v":3},{"$f":"'fnd enro'!R636","v":8},1.036,{"$f":"VALUE('fnd enro'!Q636)","v":4},null,{"$f":"(($D636*'fnd base rates'!C$107)\n+($E636*'fnd base rates'!C$108)\n+($F636*'fnd base rates'!C$109)\n+($G636*'fnd base rates'!C$110)\n+($H636*'fnd base rates'!C$111)\n+($I636*'fnd base rates'!C$112)\n+($J636*'fnd base rates'!C$113)\n+($K636*'fnd base rates'!C$114)\n+($M636*'fnd base rates'!C$116)\n+($N636*'fnd base rates'!C$117)\n+($O636*'fnd base rates'!C$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,3)))\n*$R636","v":5161.5709109439995},{"$f":"(($D636*'fnd base rates'!D$107)\n+($E636*'fnd base rates'!D$108)\n+($F636*'fnd base rates'!D$109)\n+($G636*'fnd base rates'!D$110)\n+($H636*'fnd base rates'!D$111)\n+($I636*'fnd base rates'!D$112)\n+($J636*'fnd base rates'!D$113)\n+($K636*'fnd base rates'!D$114)\n+($M636*'fnd base rates'!D$116)\n+($N636*'fnd base rates'!D$117)\n+($O636*'fnd base rates'!D$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,4)))\n*$R636","v":8064.9595599999993},{"$f":"(($D636*'fnd base rates'!E$107)\n+($E636*'fnd base rates'!E$108)\n+($F636*'fnd base rates'!E$109)\n+($G636*'fnd base rates'!E$110)\n+($H636*'fnd base rates'!E$111)\n+($I636*'fnd base rates'!E$112)\n+($J636*'fnd base rates'!E$113)\n+($K636*'fnd base rates'!E$114)\n+($M636*'fnd base rates'!E$116)\n+($N636*'fnd base rates'!E$117)\n+($O636*'fnd base rates'!E$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,5)))\n*$R636","v":43834.200425791998},{"$f":"(($D636*'fnd base rates'!F$107)\n+($E636*'fnd base rates'!F$108)\n+($F636*'fnd base rates'!F$109)\n+($G636*'fnd base rates'!F$110)\n+($H636*'fnd base rates'!F$111)\n+($I636*'fnd base rates'!F$112)\n+($J636*'fnd base rates'!F$113)\n+($K636*'fnd base rates'!F$114)\n+($M636*'fnd base rates'!F$116)\n+($N636*'fnd base rates'!F$117)\n+($O636*'fnd base rates'!F$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,6)))\n*$R636","v":10038.145266688},{"$f":"(($D636*'fnd base rates'!G$107)\n+($E636*'fnd base rates'!G$108)\n+($F636*'fnd base rates'!G$109)\n+($G636*'fnd base rates'!G$110)\n+($H636*'fnd base rates'!G$111)\n+($I636*'fnd base rates'!G$112)\n+($J636*'fnd base rates'!G$113)\n+($K636*'fnd base rates'!G$114)\n+($M636*'fnd base rates'!G$116)\n+($N636*'fnd base rates'!G$117)\n+($O636*'fnd base rates'!G$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,7)))\n*$R636","v":2003.9881249919999},{"$f":"(($D636*'fnd base rates'!H$107)\n+($E636*'fnd base rates'!H$108)\n+($F636*'fnd base rates'!H$109)\n+($G636*'fnd base rates'!H$110)\n+($H636*'fnd base rates'!H$111)\n+($I636*'fnd base rates'!H$112)\n+($J636*'fnd base rates'!H$113)\n+($K636*'fnd base rates'!H$114)\n+($M636*'fnd base rates'!H$116)\n+($N636*'fnd base rates'!H$117)\n+($O636*'fnd base rates'!H$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,8)))","v":4789.4348799999998},{"$f":"(($D636*'fnd base rates'!I$107)\n+($E636*'fnd base rates'!I$108)\n+($F636*'fnd base rates'!I$109)\n+($G636*'fnd base rates'!I$110)\n+($H636*'fnd base rates'!I$111)\n+($I636*'fnd base rates'!I$112)\n+($J636*'fnd base rates'!I$113)\n+($K636*'fnd base rates'!I$114)\n+($M636*'fnd base rates'!I$116)\n+($N636*'fnd base rates'!I$117)\n+($O636*'fnd base rates'!I$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,9)))\n*$R636","v":3839.1466399999999},{"$f":"(($D636*'fnd base rates'!J$107)\n+($E636*'fnd base rates'!J$108)\n+($F636*'fnd base rates'!J$109)\n+($G636*'fnd base rates'!J$110)\n+($H636*'fnd base rates'!J$111)\n+($I636*'fnd base rates'!J$112)\n+($J636*'fnd base rates'!J$113)\n+($K636*'fnd base rates'!J$114)\n+($M636*'fnd base rates'!J$116)\n+($N636*'fnd base rates'!J$117)\n+($O636*'fnd base rates'!J$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,10)))\n*$R636","v":3843.1455999999994},{"$f":"(($D636*'fnd base rates'!K$107)\n+($E636*'fnd base rates'!K$108)\n+($F636*'fnd base rates'!K$109)\n+($G636*'fnd base rates'!K$110)\n+($H636*'fnd base rates'!K$111)\n+($I636*'fnd base rates'!K$112)\n+($J636*'fnd base rates'!K$113)\n+($K636*'fnd base rates'!K$114)\n+($M636*'fnd base rates'!K$116)\n+($N636*'fnd base rates'!K$117)\n+($O636*'fnd base rates'!K$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,11)))\n*$R636","v":10839.840133472002},{"$f":"(($D636*'fnd base rates'!L$107)\n+($E636*'fnd base rates'!L$108)\n+($F636*'fnd base rates'!L$109)\n+($G636*'fnd base rates'!L$110)\n+($H636*'fnd base rates'!L$111)\n+($I636*'fnd base rates'!L$112)\n+($J636*'fnd base rates'!L$113)\n+($K636*'fnd base rates'!L$114)\n+($M636*'fnd base rates'!L$116)\n+($N636*'fnd base rates'!L$117)\n+($O636*'fnd base rates'!L$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,12)))","v":16978.342639999999},{"$f":"(($D636*'fnd base rates'!M$107)\n+($E636*'fnd base rates'!M$108)\n+($F636*'fnd base rates'!M$109)\n+($G636*'fnd base rates'!M$110)\n+($H636*'fnd base rates'!M$111)\n+($I636*'fnd base rates'!M$112)\n+($J636*'fnd base rates'!M$113)\n+($K636*'fnd base rates'!M$114)\n+($M636*'fnd base rates'!M$116)\n+($N636*'fnd base rates'!M$117)\n+($O636*'fnd base rates'!M$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,13)))","v":0},109392.774181888,null,483239145,"483","239","145",1,8,109392.774181888,13674,-2425,16099,null,null,null,null,null,null,0,null,0]
["483",483239171,"RISING TIDE",{"$f":"'fnd enro'!D637","v":0},{"$f":"'fnd enro'!E637","v":0},{"$f":"'fnd enro'!F637","v":0},{"$f":"'fnd enro'!G637","v":2},{"$f":"'fnd enro'!H637","v":3},{"$f":"'fnd enro'!I637","v":9},{"$f":"'fnd enro'!J637","v":0},{"$f":"'fnd enro'!K637","v":0.55020000000000002},{"$f":"'fnd enro'!L637","v":0},{"$f":"'fnd enro'!M637","v":0},{"$f":"'fnd enro'!N637","v":0},{"$f":"'fnd enro'!O637","v":0},{"$f":"'fnd enro'!P637","v":6},{"$f":"'fnd enro'!R637","v":14},1.036,{"$f":"VALUE('fnd enro'!Q637)","v":4},null,{"$f":"(($D637*'fnd base rates'!C$107)\n+($E637*'fnd base rates'!C$108)\n+($F637*'fnd base rates'!C$109)\n+($G637*'fnd base rates'!C$110)\n+($H637*'fnd base rates'!C$111)\n+($I637*'fnd base rates'!C$112)\n+($J637*'fnd base rates'!C$113)\n+($K637*'fnd base rates'!C$114)\n+($M637*'fnd base rates'!C$116)\n+($N637*'fnd base rates'!C$117)\n+($O637*'fnd base rates'!C$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,3)))\n*$R637","v":8666.2278341519996},{"$f":"(($D637*'fnd base rates'!D$107)\n+($E637*'fnd base rates'!D$108)\n+($F637*'fnd base rates'!D$109)\n+($G637*'fnd base rates'!D$110)\n+($H637*'fnd base rates'!D$111)\n+($I637*'fnd base rates'!D$112)\n+($J637*'fnd base rates'!D$113)\n+($K637*'fnd base rates'!D$114)\n+($M637*'fnd base rates'!D$116)\n+($N637*'fnd base rates'!D$117)\n+($O637*'fnd base rates'!D$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,4)))\n*$R637","v":13619.504639999999},{"$f":"(($D637*'fnd base rates'!E$107)\n+($E637*'fnd base rates'!E$108)\n+($F637*'fnd base rates'!E$109)\n+($G637*'fnd base rates'!E$110)\n+($H637*'fnd base rates'!E$111)\n+($I637*'fnd base rates'!E$112)\n+($J637*'fnd base rates'!E$113)\n+($K637*'fnd base rates'!E$114)\n+($M637*'fnd base rates'!E$116)\n+($N637*'fnd base rates'!E$117)\n+($O637*'fnd base rates'!E$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,5)))\n*$R637","v":86739.900285136013},{"$f":"(($D637*'fnd base rates'!F$107)\n+($E637*'fnd base rates'!F$108)\n+($F637*'fnd base rates'!F$109)\n+($G637*'fnd base rates'!F$110)\n+($H637*'fnd base rates'!F$111)\n+($I637*'fnd base rates'!F$112)\n+($J637*'fnd base rates'!F$113)\n+($K637*'fnd base rates'!F$114)\n+($M637*'fnd base rates'!F$116)\n+($N637*'fnd base rates'!F$117)\n+($O637*'fnd base rates'!F$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,6)))\n*$R637","v":14868.940286704001},{"$f":"(($D637*'fnd base rates'!G$107)\n+($E637*'fnd base rates'!G$108)\n+($F637*'fnd base rates'!G$109)\n+($G637*'fnd base rates'!G$110)\n+($H637*'fnd base rates'!G$111)\n+($I637*'fnd base rates'!G$112)\n+($J637*'fnd base rates'!G$113)\n+($K637*'fnd base rates'!G$114)\n+($M637*'fnd base rates'!G$116)\n+($N637*'fnd base rates'!G$117)\n+($O637*'fnd base rates'!G$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,7)))\n*$R637","v":3406.1531087360004},{"$f":"(($D637*'fnd base rates'!H$107)\n+($E637*'fnd base rates'!H$108)\n+($F637*'fnd base rates'!H$109)\n+($G637*'fnd base rates'!H$110)\n+($H637*'fnd base rates'!H$111)\n+($I637*'fnd base rates'!H$112)\n+($J637*'fnd base rates'!H$113)\n+($K637*'fnd base rates'!H$114)\n+($M637*'fnd base rates'!H$116)\n+($N637*'fnd base rates'!H$117)\n+($O637*'fnd base rates'!H$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,8)))","v":10800.126039999999},{"$f":"(($D637*'fnd base rates'!I$107)\n+($E637*'fnd base rates'!I$108)\n+($F637*'fnd base rates'!I$109)\n+($G637*'fnd base rates'!I$110)\n+($H637*'fnd base rates'!I$111)\n+($I637*'fnd base rates'!I$112)\n+($J637*'fnd base rates'!I$113)\n+($K637*'fnd base rates'!I$114)\n+($M637*'fnd base rates'!I$116)\n+($N637*'fnd base rates'!I$117)\n+($O637*'fnd base rates'!I$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,9)))\n*$R637","v":6997.8381200000003},{"$f":"(($D637*'fnd base rates'!J$107)\n+($E637*'fnd base rates'!J$108)\n+($F637*'fnd base rates'!J$109)\n+($G637*'fnd base rates'!J$110)\n+($H637*'fnd base rates'!J$111)\n+($I637*'fnd base rates'!J$112)\n+($J637*'fnd base rates'!J$113)\n+($K637*'fnd base rates'!J$114)\n+($M637*'fnd base rates'!J$116)\n+($N637*'fnd base rates'!J$117)\n+($O637*'fnd base rates'!J$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,10)))\n*$R637","v":10653.747439999999},{"$f":"(($D637*'fnd base rates'!K$107)\n+($E637*'fnd base rates'!K$108)\n+($F637*'fnd base rates'!K$109)\n+($G637*'fnd base rates'!K$110)\n+($H637*'fnd base rates'!K$111)\n+($I637*'fnd base rates'!K$112)\n+($J637*'fnd base rates'!K$113)\n+($K637*'fnd base rates'!K$114)\n+($M637*'fnd base rates'!K$116)\n+($N637*'fnd base rates'!K$117)\n+($O637*'fnd base rates'!K$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,11)))\n*$R637","v":17697.820443576002},{"$f":"(($D637*'fnd base rates'!L$107)\n+($E637*'fnd base rates'!L$108)\n+($F637*'fnd base rates'!L$109)\n+($G637*'fnd base rates'!L$110)\n+($H637*'fnd base rates'!L$111)\n+($I637*'fnd base rates'!L$112)\n+($J637*'fnd base rates'!L$113)\n+($K637*'fnd base rates'!L$114)\n+($M637*'fnd base rates'!L$116)\n+($N637*'fnd base rates'!L$117)\n+($O637*'fnd base rates'!L$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,12)))","v":27535.86462},{"$f":"(($D637*'fnd base rates'!M$107)\n+($E637*'fnd base rates'!M$108)\n+($F637*'fnd base rates'!M$109)\n+($G637*'fnd base rates'!M$110)\n+($H637*'fnd base rates'!M$111)\n+($I637*'fnd base rates'!M$112)\n+($J637*'fnd base rates'!M$113)\n+($K637*'fnd base rates'!M$114)\n+($M637*'fnd base rates'!M$116)\n+($N637*'fnd base rates'!M$117)\n+($O637*'fnd base rates'!M$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,13)))","v":0},200986.12281830402,null,483239171,"483","239","171",1,14,200986.12281830402,14356,2049,12307,null,null,null,null,null,null,0,null,0]
["483",483239172,"RISING TIDE",{"$f":"'fnd enro'!D638","v":0},{"$f":"'fnd enro'!E638","v":0},{"$f":"'fnd enro'!F638","v":0},{"$f":"'fnd enro'!G638","v":3},{"$f":"'fnd enro'!H638","v":5},{"$f":"'fnd enro'!I638","v":3},{"$f":"'fnd enro'!J638","v":0},{"$f":"'fnd enro'!K638","v":0.43230000000000002},{"$f":"'fnd enro'!L638","v":0},{"$f":"'fnd enro'!M638","v":0},{"$f":"'fnd enro'!N638","v":0},{"$f":"'fnd enro'!O638","v":0},{"$f":"'fnd enro'!P638","v":7},{"$f":"'fnd enro'!R638","v":11},1.036,{"$f":"VALUE('fnd enro'!Q638)","v":8},null,{"$f":"(($D638*'fnd base rates'!C$107)\n+($E638*'fnd base rates'!C$108)\n+($F638*'fnd base rates'!C$109)\n+($G638*'fnd base rates'!C$110)\n+($H638*'fnd base rates'!C$111)\n+($I638*'fnd base rates'!C$112)\n+($J638*'fnd base rates'!C$113)\n+($K638*'fnd base rates'!C$114)\n+($M638*'fnd base rates'!C$116)\n+($N638*'fnd base rates'!C$117)\n+($O638*'fnd base rates'!C$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,3)))\n*$R638","v":7113.9716925479997},{"$f":"(($D638*'fnd base rates'!D$107)\n+($E638*'fnd base rates'!D$108)\n+($F638*'fnd base rates'!D$109)\n+($G638*'fnd base rates'!D$110)\n+($H638*'fnd base rates'!D$111)\n+($I638*'fnd base rates'!D$112)\n+($J638*'fnd base rates'!D$113)\n+($K638*'fnd base rates'!D$114)\n+($M638*'fnd base rates'!D$116)\n+($N638*'fnd base rates'!D$117)\n+($O638*'fnd base rates'!D$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,4)))\n*$R638","v":12144.986559999999},{"$f":"(($D638*'fnd base rates'!E$107)\n+($E638*'fnd base rates'!E$108)\n+($F638*'fnd base rates'!E$109)\n+($G638*'fnd base rates'!E$110)\n+($H638*'fnd base rates'!E$111)\n+($I638*'fnd base rates'!E$112)\n+($J638*'fnd base rates'!E$113)\n+($K638*'fnd base rates'!E$114)\n+($M638*'fnd base rates'!E$116)\n+($N638*'fnd base rates'!E$117)\n+($O638*'fnd base rates'!E$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,5)))\n*$R638","v":76418.875535464016},{"$f":"(($D638*'fnd base rates'!F$107)\n+($E638*'fnd base rates'!F$108)\n+($F638*'fnd base rates'!F$109)\n+($G638*'fnd base rates'!F$110)\n+($H638*'fnd base rates'!F$111)\n+($I638*'fnd base rates'!F$112)\n+($J638*'fnd base rates'!F$113)\n+($K638*'fnd base rates'!F$114)\n+($M638*'fnd base rates'!F$116)\n+($N638*'fnd base rates'!F$117)\n+($O638*'fnd base rates'!F$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,6)))\n*$R638","v":12562.529976696},{"$f":"(($D638*'fnd base rates'!G$107)\n+($E638*'fnd base rates'!G$108)\n+($F638*'fnd base rates'!G$109)\n+($G638*'fnd base rates'!G$110)\n+($H638*'fnd base rates'!G$111)\n+($I638*'fnd base rates'!G$112)\n+($J638*'fnd base rates'!G$113)\n+($K638*'fnd base rates'!G$114)\n+($M638*'fnd base rates'!G$116)\n+($N638*'fnd base rates'!G$117)\n+($O638*'fnd base rates'!G$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,7)))\n*$R638","v":3362.2054168640002},{"$f":"(($D638*'fnd base rates'!H$107)\n+($E638*'fnd base rates'!H$108)\n+($F638*'fnd base rates'!H$109)\n+($G638*'fnd base rates'!H$110)\n+($H638*'fnd base rates'!H$111)\n+($I638*'fnd base rates'!H$112)\n+($J638*'fnd base rates'!H$113)\n+($K638*'fnd base rates'!H$114)\n+($M638*'fnd base rates'!H$116)\n+($N638*'fnd base rates'!H$117)\n+($O638*'fnd base rates'!H$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,8)))","v":7273.4454599999999},{"$f":"(($D638*'fnd base rates'!I$107)\n+($E638*'fnd base rates'!I$108)\n+($F638*'fnd base rates'!I$109)\n+($G638*'fnd base rates'!I$110)\n+($H638*'fnd base rates'!I$111)\n+($I638*'fnd base rates'!I$112)\n+($J638*'fnd base rates'!I$113)\n+($K638*'fnd base rates'!I$114)\n+($M638*'fnd base rates'!I$116)\n+($N638*'fnd base rates'!I$117)\n+($O638*'fnd base rates'!I$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,9)))\n*$R638","v":5844.67688},{"$f":"(($D638*'fnd base rates'!J$107)\n+($E638*'fnd base rates'!J$108)\n+($F638*'fnd base rates'!J$109)\n+($G638*'fnd base rates'!J$110)\n+($H638*'fnd base rates'!J$111)\n+($I638*'fnd base rates'!J$112)\n+($J638*'fnd base rates'!J$113)\n+($K638*'fnd base rates'!J$114)\n+($M638*'fnd base rates'!J$116)\n+($N638*'fnd base rates'!J$117)\n+($O638*'fnd base rates'!J$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,10)))\n*$R638","v":9733.9348400000017},{"$f":"(($D638*'fnd base rates'!K$107)\n+($E638*'fnd base rates'!K$108)\n+($F638*'fnd base rates'!K$109)\n+($G638*'fnd base rates'!K$110)\n+($H638*'fnd base rates'!K$111)\n+($I638*'fnd base rates'!K$112)\n+($J638*'fnd base rates'!K$113)\n+($K638*'fnd base rates'!K$114)\n+($M638*'fnd base rates'!K$116)\n+($N638*'fnd base rates'!K$117)\n+($O638*'fnd base rates'!K$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,11)))\n*$R638","v":13920.350968524002},{"$f":"(($D638*'fnd base rates'!L$107)\n+($E638*'fnd base rates'!L$108)\n+($F638*'fnd base rates'!L$109)\n+($G638*'fnd base rates'!L$110)\n+($H638*'fnd base rates'!L$111)\n+($I638*'fnd base rates'!L$112)\n+($J638*'fnd base rates'!L$113)\n+($K638*'fnd base rates'!L$114)\n+($M638*'fnd base rates'!L$116)\n+($N638*'fnd base rates'!L$117)\n+($O638*'fnd base rates'!L$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,12)))","v":24593.138629999998},{"$f":"(($D638*'fnd base rates'!M$107)\n+($E638*'fnd base rates'!M$108)\n+($F638*'fnd base rates'!M$109)\n+($G638*'fnd base rates'!M$110)\n+($H638*'fnd base rates'!M$111)\n+($I638*'fnd base rates'!M$112)\n+($J638*'fnd base rates'!M$113)\n+($K638*'fnd base rates'!M$114)\n+($M638*'fnd base rates'!M$116)\n+($N638*'fnd base rates'!M$117)\n+($O638*'fnd base rates'!M$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,13)))","v":0},172968.11596009601,null,483239172,"483","239","172",1,11,172968.11596009601,15724,4374,11350,null,null,null,null,null,null,0,null,0]
["483",483239173,"RISING TIDE",{"$f":"'fnd enro'!D639","v":0},{"$f":"'fnd enro'!E639","v":0},{"$f":"'fnd enro'!F639","v":0},{"$f":"'fnd enro'!G639","v":1},{"$f":"'fnd enro'!H639","v":0},{"$f":"'fnd enro'!I639","v":0},{"$f":"'fnd enro'!J639","v":0},{"$f":"'fnd enro'!K639","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L639","v":0},{"$f":"'fnd enro'!M639","v":0},{"$f":"'fnd enro'!N639","v":0},{"$f":"'fnd enro'!O639","v":0},{"$f":"'fnd enro'!P639","v":1},{"$f":"'fnd enro'!R639","v":1},1.036,{"$f":"VALUE('fnd enro'!Q639)","v":5},null,{"$f":"(($D639*'fnd base rates'!C$107)\n+($E639*'fnd base rates'!C$108)\n+($F639*'fnd base rates'!C$109)\n+($G639*'fnd base rates'!C$110)\n+($H639*'fnd base rates'!C$111)\n+($I639*'fnd base rates'!C$112)\n+($J639*'fnd base rates'!C$113)\n+($K639*'fnd base rates'!C$114)\n+($M639*'fnd base rates'!C$116)\n+($N639*'fnd base rates'!C$117)\n+($O639*'fnd base rates'!C$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,3)))\n*$R639","v":659.12279386799992},{"$f":"(($D639*'fnd base rates'!D$107)\n+($E639*'fnd base rates'!D$108)\n+($F639*'fnd base rates'!D$109)\n+($G639*'fnd base rates'!D$110)\n+($H639*'fnd base rates'!D$111)\n+($I639*'fnd base rates'!D$112)\n+($J639*'fnd base rates'!D$113)\n+($K639*'fnd base rates'!D$114)\n+($M639*'fnd base rates'!D$116)\n+($N639*'fnd base rates'!D$117)\n+($O639*'fnd base rates'!D$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,4)))\n*$R639","v":1162.8581999999999},{"$f":"(($D639*'fnd base rates'!E$107)\n+($E639*'fnd base rates'!E$108)\n+($F639*'fnd base rates'!E$109)\n+($G639*'fnd base rates'!E$110)\n+($H639*'fnd base rates'!E$111)\n+($I639*'fnd base rates'!E$112)\n+($J639*'fnd base rates'!E$113)\n+($K639*'fnd base rates'!E$114)\n+($M639*'fnd base rates'!E$116)\n+($N639*'fnd base rates'!E$117)\n+($O639*'fnd base rates'!E$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,5)))\n*$R639","v":7422.0521832240001},{"$f":"(($D639*'fnd base rates'!F$107)\n+($E639*'fnd base rates'!F$108)\n+($F639*'fnd base rates'!F$109)\n+($G639*'fnd base rates'!F$110)\n+($H639*'fnd base rates'!F$111)\n+($I639*'fnd base rates'!F$112)\n+($J639*'fnd base rates'!F$113)\n+($K639*'fnd base rates'!F$114)\n+($M639*'fnd base rates'!F$116)\n+($N639*'fnd base rates'!F$117)\n+($O639*'fnd base rates'!F$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,6)))\n*$R639","v":1375.6577033359999},{"$f":"(($D639*'fnd base rates'!G$107)\n+($E639*'fnd base rates'!G$108)\n+($F639*'fnd base rates'!G$109)\n+($G639*'fnd base rates'!G$110)\n+($H639*'fnd base rates'!G$111)\n+($I639*'fnd base rates'!G$112)\n+($J639*'fnd base rates'!G$113)\n+($K639*'fnd base rates'!G$114)\n+($M639*'fnd base rates'!G$116)\n+($N639*'fnd base rates'!G$117)\n+($O639*'fnd base rates'!G$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,7)))\n*$R639","v":325.56319062400001},{"$f":"(($D639*'fnd base rates'!H$107)\n+($E639*'fnd base rates'!H$108)\n+($F639*'fnd base rates'!H$109)\n+($G639*'fnd base rates'!H$110)\n+($H639*'fnd base rates'!H$111)\n+($I639*'fnd base rates'!H$112)\n+($J639*'fnd base rates'!H$113)\n+($K639*'fnd base rates'!H$114)\n+($M639*'fnd base rates'!H$116)\n+($N639*'fnd base rates'!H$117)\n+($O639*'fnd base rates'!H$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,8)))","v":577.33686},{"$f":"(($D639*'fnd base rates'!I$107)\n+($E639*'fnd base rates'!I$108)\n+($F639*'fnd base rates'!I$109)\n+($G639*'fnd base rates'!I$110)\n+($H639*'fnd base rates'!I$111)\n+($I639*'fnd base rates'!I$112)\n+($J639*'fnd base rates'!I$113)\n+($K639*'fnd base rates'!I$114)\n+($M639*'fnd base rates'!I$116)\n+($N639*'fnd base rates'!I$117)\n+($O639*'fnd base rates'!I$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,9)))\n*$R639","v":520.00984000000005},{"$f":"(($D639*'fnd base rates'!J$107)\n+($E639*'fnd base rates'!J$108)\n+($F639*'fnd base rates'!J$109)\n+($G639*'fnd base rates'!J$110)\n+($H639*'fnd base rates'!J$111)\n+($I639*'fnd base rates'!J$112)\n+($J639*'fnd base rates'!J$113)\n+($K639*'fnd base rates'!J$114)\n+($M639*'fnd base rates'!J$116)\n+($N639*'fnd base rates'!J$117)\n+($O639*'fnd base rates'!J$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,10)))\n*$R639","v":831.37963999999999},{"$f":"(($D639*'fnd base rates'!K$107)\n+($E639*'fnd base rates'!K$108)\n+($F639*'fnd base rates'!K$109)\n+($G639*'fnd base rates'!K$110)\n+($H639*'fnd base rates'!K$111)\n+($I639*'fnd base rates'!K$112)\n+($J639*'fnd base rates'!K$113)\n+($K639*'fnd base rates'!K$114)\n+($M639*'fnd base rates'!K$116)\n+($N639*'fnd base rates'!K$117)\n+($O639*'fnd base rates'!K$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,11)))\n*$R639","v":1209.6978516840002},{"$f":"(($D639*'fnd base rates'!L$107)\n+($E639*'fnd base rates'!L$108)\n+($F639*'fnd base rates'!L$109)\n+($G639*'fnd base rates'!L$110)\n+($H639*'fnd base rates'!L$111)\n+($I639*'fnd base rates'!L$112)\n+($J639*'fnd base rates'!L$113)\n+($K639*'fnd base rates'!L$114)\n+($M639*'fnd base rates'!L$116)\n+($N639*'fnd base rates'!L$117)\n+($O639*'fnd base rates'!L$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,12)))","v":2303.8853300000001},{"$f":"(($D639*'fnd base rates'!M$107)\n+($E639*'fnd base rates'!M$108)\n+($F639*'fnd base rates'!M$109)\n+($G639*'fnd base rates'!M$110)\n+($H639*'fnd base rates'!M$111)\n+($I639*'fnd base rates'!M$112)\n+($J639*'fnd base rates'!M$113)\n+($K639*'fnd base rates'!M$114)\n+($M639*'fnd base rates'!M$116)\n+($N639*'fnd base rates'!M$117)\n+($O639*'fnd base rates'!M$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,13)))","v":0},16387.563592735998,null,483239173,"483","239","173",1,1,16387.563592735998,16388,-1002,17390,null,null,null,null,null,null,0,null,0]
["483",483239182,"RISING TIDE",{"$f":"'fnd enro'!D640","v":0},{"$f":"'fnd enro'!E640","v":0},{"$f":"'fnd enro'!F640","v":0},{"$f":"'fnd enro'!G640","v":3},{"$f":"'fnd enro'!H640","v":14},{"$f":"'fnd enro'!I640","v":10},{"$f":"'fnd enro'!J640","v":0},{"$f":"'fnd enro'!K640","v":1.0610999999999999},{"$f":"'fnd enro'!L640","v":0},{"$f":"'fnd enro'!M640","v":0},{"$f":"'fnd enro'!N640","v":0},{"$f":"'fnd enro'!O640","v":0},{"$f":"'fnd enro'!P640","v":9},{"$f":"'fnd enro'!R640","v":27},1.036,{"$f":"VALUE('fnd enro'!Q640)","v":8},null,{"$f":"(($D640*'fnd base rates'!C$107)\n+($E640*'fnd base rates'!C$108)\n+($F640*'fnd base rates'!C$109)\n+($G640*'fnd base rates'!C$110)\n+($H640*'fnd base rates'!C$111)\n+($I640*'fnd base rates'!C$112)\n+($J640*'fnd base rates'!C$113)\n+($K640*'fnd base rates'!C$114)\n+($M640*'fnd base rates'!C$116)\n+($N640*'fnd base rates'!C$117)\n+($O640*'fnd base rates'!C$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,3)))\n*$R640","v":16743.449354436001},{"$f":"(($D640*'fnd base rates'!D$107)\n+($E640*'fnd base rates'!D$108)\n+($F640*'fnd base rates'!D$109)\n+($G640*'fnd base rates'!D$110)\n+($H640*'fnd base rates'!D$111)\n+($I640*'fnd base rates'!D$112)\n+($J640*'fnd base rates'!D$113)\n+($K640*'fnd base rates'!D$114)\n+($M640*'fnd base rates'!D$116)\n+($N640*'fnd base rates'!D$117)\n+($O640*'fnd base rates'!D$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,4)))\n*$R640","v":26408.178719999996},{"$f":"(($D640*'fnd base rates'!E$107)\n+($E640*'fnd base rates'!E$108)\n+($F640*'fnd base rates'!E$109)\n+($G640*'fnd base rates'!E$110)\n+($H640*'fnd base rates'!E$111)\n+($I640*'fnd base rates'!E$112)\n+($J640*'fnd base rates'!E$113)\n+($K640*'fnd base rates'!E$114)\n+($M640*'fnd base rates'!E$116)\n+($N640*'fnd base rates'!E$117)\n+($O640*'fnd base rates'!E$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,5)))\n*$R640","v":156547.75530704801},{"$f":"(($D640*'fnd base rates'!F$107)\n+($E640*'fnd base rates'!F$108)\n+($F640*'fnd base rates'!F$109)\n+($G640*'fnd base rates'!F$110)\n+($H640*'fnd base rates'!F$111)\n+($I640*'fnd base rates'!F$112)\n+($J640*'fnd base rates'!F$113)\n+($K640*'fnd base rates'!F$114)\n+($M640*'fnd base rates'!F$116)\n+($N640*'fnd base rates'!F$117)\n+($O640*'fnd base rates'!F$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,6)))\n*$R640","v":29314.596950072002},{"$f":"(($D640*'fnd base rates'!G$107)\n+($E640*'fnd base rates'!G$108)\n+($F640*'fnd base rates'!G$109)\n+($G640*'fnd base rates'!G$110)\n+($H640*'fnd base rates'!G$111)\n+($I640*'fnd base rates'!G$112)\n+($J640*'fnd base rates'!G$113)\n+($K640*'fnd base rates'!G$114)\n+($M640*'fnd base rates'!G$116)\n+($N640*'fnd base rates'!G$117)\n+($O640*'fnd base rates'!G$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,7)))\n*$R640","v":6684.0077868479993},{"$f":"(($D640*'fnd base rates'!H$107)\n+($E640*'fnd base rates'!H$108)\n+($F640*'fnd base rates'!H$109)\n+($G640*'fnd base rates'!H$110)\n+($H640*'fnd base rates'!H$111)\n+($I640*'fnd base rates'!H$112)\n+($J640*'fnd base rates'!H$113)\n+($K640*'fnd base rates'!H$114)\n+($M640*'fnd base rates'!H$116)\n+($N640*'fnd base rates'!H$117)\n+($O640*'fnd base rates'!H$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,8)))","v":18465.125219999998},{"$f":"(($D640*'fnd base rates'!I$107)\n+($E640*'fnd base rates'!I$108)\n+($F640*'fnd base rates'!I$109)\n+($G640*'fnd base rates'!I$110)\n+($H640*'fnd base rates'!I$111)\n+($I640*'fnd base rates'!I$112)\n+($J640*'fnd base rates'!I$113)\n+($K640*'fnd base rates'!I$114)\n+($M640*'fnd base rates'!I$116)\n+($N640*'fnd base rates'!I$117)\n+($O640*'fnd base rates'!I$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,9)))\n*$R640","v":13252.771000000002},{"$f":"(($D640*'fnd base rates'!J$107)\n+($E640*'fnd base rates'!J$108)\n+($F640*'fnd base rates'!J$109)\n+($G640*'fnd base rates'!J$110)\n+($H640*'fnd base rates'!J$111)\n+($I640*'fnd base rates'!J$112)\n+($J640*'fnd base rates'!J$113)\n+($K640*'fnd base rates'!J$114)\n+($M640*'fnd base rates'!J$116)\n+($N640*'fnd base rates'!J$117)\n+($O640*'fnd base rates'!J$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,10)))\n*$R640","v":18306.00604},{"$f":"(($D640*'fnd base rates'!K$107)\n+($E640*'fnd base rates'!K$108)\n+($F640*'fnd base rates'!K$109)\n+($G640*'fnd base rates'!K$110)\n+($H640*'fnd base rates'!K$111)\n+($I640*'fnd base rates'!K$112)\n+($J640*'fnd base rates'!K$113)\n+($K640*'fnd base rates'!K$114)\n+($M640*'fnd base rates'!K$116)\n+($N640*'fnd base rates'!K$117)\n+($O640*'fnd base rates'!K$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,11)))\n*$R640","v":34467.652155468},{"$f":"(($D640*'fnd base rates'!L$107)\n+($E640*'fnd base rates'!L$108)\n+($F640*'fnd base rates'!L$109)\n+($G640*'fnd base rates'!L$110)\n+($H640*'fnd base rates'!L$111)\n+($I640*'fnd base rates'!L$112)\n+($J640*'fnd base rates'!L$113)\n+($K640*'fnd base rates'!L$114)\n+($M640*'fnd base rates'!L$116)\n+($N640*'fnd base rates'!L$117)\n+($O640*'fnd base rates'!L$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,12)))","v":54849.43391},{"$f":"(($D640*'fnd base rates'!M$107)\n+($E640*'fnd base rates'!M$108)\n+($F640*'fnd base rates'!M$109)\n+($G640*'fnd base rates'!M$110)\n+($H640*'fnd base rates'!M$111)\n+($I640*'fnd base rates'!M$112)\n+($J640*'fnd base rates'!M$113)\n+($K640*'fnd base rates'!M$114)\n+($M640*'fnd base rates'!M$116)\n+($N640*'fnd base rates'!M$117)\n+($O640*'fnd base rates'!M$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,13)))","v":0},375038.97644387203,null,483239182,"483","239","182",1,27,375038.97644387203,13890,144,13746,null,null,null,null,null,null,0,null,0]
["483",483239231,"RISING TIDE",{"$f":"'fnd enro'!D641","v":0},{"$f":"'fnd enro'!E641","v":0},{"$f":"'fnd enro'!F641","v":0},{"$f":"'fnd enro'!G641","v":5},{"$f":"'fnd enro'!H641","v":1},{"$f":"'fnd enro'!I641","v":7},{"$f":"'fnd enro'!J641","v":0},{"$f":"'fnd enro'!K641","v":0.51090000000000002},{"$f":"'fnd enro'!L641","v":0},{"$f":"'fnd enro'!M641","v":0},{"$f":"'fnd enro'!N641","v":0},{"$f":"'fnd enro'!O641","v":0},{"$f":"'fnd enro'!P641","v":3},{"$f":"'fnd enro'!R641","v":13},1.036,{"$f":"VALUE('fnd enro'!Q641)","v":4},null,{"$f":"(($D641*'fnd base rates'!C$107)\n+($E641*'fnd base rates'!C$108)\n+($F641*'fnd base rates'!C$109)\n+($G641*'fnd base rates'!C$110)\n+($H641*'fnd base rates'!C$111)\n+($I641*'fnd base rates'!C$112)\n+($J641*'fnd base rates'!C$113)\n+($K641*'fnd base rates'!C$114)\n+($M641*'fnd base rates'!C$116)\n+($N641*'fnd base rates'!C$117)\n+($O641*'fnd base rates'!C$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,3)))\n*$R641","v":7878.3406002840002},{"$f":"(($D641*'fnd base rates'!D$107)\n+($E641*'fnd base rates'!D$108)\n+($F641*'fnd base rates'!D$109)\n+($G641*'fnd base rates'!D$110)\n+($H641*'fnd base rates'!D$111)\n+($I641*'fnd base rates'!D$112)\n+($J641*'fnd base rates'!D$113)\n+($K641*'fnd base rates'!D$114)\n+($M641*'fnd base rates'!D$116)\n+($N641*'fnd base rates'!D$117)\n+($O641*'fnd base rates'!D$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,4)))\n*$R641","v":11846.57712},{"$f":"(($D641*'fnd base rates'!E$107)\n+($E641*'fnd base rates'!E$108)\n+($F641*'fnd base rates'!E$109)\n+($G641*'fnd base rates'!E$110)\n+($H641*'fnd base rates'!E$111)\n+($I641*'fnd base rates'!E$112)\n+($J641*'fnd base rates'!E$113)\n+($K641*'fnd base rates'!E$114)\n+($M641*'fnd base rates'!E$116)\n+($N641*'fnd base rates'!E$117)\n+($O641*'fnd base rates'!E$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,5)))\n*$R641","v":72022.056381911985},{"$f":"(($D641*'fnd base rates'!F$107)\n+($E641*'fnd base rates'!F$108)\n+($F641*'fnd base rates'!F$109)\n+($G641*'fnd base rates'!F$110)\n+($H641*'fnd base rates'!F$111)\n+($I641*'fnd base rates'!F$112)\n+($J641*'fnd base rates'!F$113)\n+($K641*'fnd base rates'!F$114)\n+($M641*'fnd base rates'!F$116)\n+($N641*'fnd base rates'!F$117)\n+($O641*'fnd base rates'!F$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,6)))\n*$R641","v":14837.658343368001},{"$f":"(($D641*'fnd base rates'!G$107)\n+($E641*'fnd base rates'!G$108)\n+($F641*'fnd base rates'!G$109)\n+($G641*'fnd base rates'!G$110)\n+($H641*'fnd base rates'!G$111)\n+($I641*'fnd base rates'!G$112)\n+($J641*'fnd base rates'!G$113)\n+($K641*'fnd base rates'!G$114)\n+($M641*'fnd base rates'!G$116)\n+($N641*'fnd base rates'!G$117)\n+($O641*'fnd base rates'!G$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,7)))\n*$R641","v":2750.5410381120005},{"$f":"(($D641*'fnd base rates'!H$107)\n+($E641*'fnd base rates'!H$108)\n+($F641*'fnd base rates'!H$109)\n+($G641*'fnd base rates'!H$110)\n+($H641*'fnd base rates'!H$111)\n+($I641*'fnd base rates'!H$112)\n+($J641*'fnd base rates'!H$113)\n+($K641*'fnd base rates'!H$114)\n+($M641*'fnd base rates'!H$116)\n+($N641*'fnd base rates'!H$117)\n+($O641*'fnd base rates'!H$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,8)))","v":9534.7491799999989},{"$f":"(($D641*'fnd base rates'!I$107)\n+($E641*'fnd base rates'!I$108)\n+($F641*'fnd base rates'!I$109)\n+($G641*'fnd base rates'!I$110)\n+($H641*'fnd base rates'!I$111)\n+($I641*'fnd base rates'!I$112)\n+($J641*'fnd base rates'!I$113)\n+($K641*'fnd base rates'!I$114)\n+($M641*'fnd base rates'!I$116)\n+($N641*'fnd base rates'!I$117)\n+($O641*'fnd base rates'!I$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,9)))\n*$R641","v":6024.4850399999996},{"$f":"(($D641*'fnd base rates'!J$107)\n+($E641*'fnd base rates'!J$108)\n+($F641*'fnd base rates'!J$109)\n+($G641*'fnd base rates'!J$110)\n+($H641*'fnd base rates'!J$111)\n+($I641*'fnd base rates'!J$112)\n+($J641*'fnd base rates'!J$113)\n+($K641*'fnd base rates'!J$114)\n+($M641*'fnd base rates'!J$116)\n+($N641*'fnd base rates'!J$117)\n+($O641*'fnd base rates'!J$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,10)))\n*$R641","v":7432.7198399999997},{"$f":"(($D641*'fnd base rates'!K$107)\n+($E641*'fnd base rates'!K$108)\n+($F641*'fnd base rates'!K$109)\n+($G641*'fnd base rates'!K$110)\n+($H641*'fnd base rates'!K$111)\n+($I641*'fnd base rates'!K$112)\n+($J641*'fnd base rates'!K$113)\n+($K641*'fnd base rates'!K$114)\n+($M641*'fnd base rates'!K$116)\n+($N641*'fnd base rates'!K$117)\n+($O641*'fnd base rates'!K$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,11)))\n*$R641","v":16198.892111892001},{"$f":"(($D641*'fnd base rates'!L$107)\n+($E641*'fnd base rates'!L$108)\n+($F641*'fnd base rates'!L$109)\n+($G641*'fnd base rates'!L$110)\n+($H641*'fnd base rates'!L$111)\n+($I641*'fnd base rates'!L$112)\n+($J641*'fnd base rates'!L$113)\n+($K641*'fnd base rates'!L$114)\n+($M641*'fnd base rates'!L$116)\n+($N641*'fnd base rates'!L$117)\n+($O641*'fnd base rates'!L$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,12)))","v":24199.739290000001},{"$f":"(($D641*'fnd base rates'!M$107)\n+($E641*'fnd base rates'!M$108)\n+($F641*'fnd base rates'!M$109)\n+($G641*'fnd base rates'!M$110)\n+($H641*'fnd base rates'!M$111)\n+($I641*'fnd base rates'!M$112)\n+($J641*'fnd base rates'!M$113)\n+($K641*'fnd base rates'!M$114)\n+($M641*'fnd base rates'!M$116)\n+($N641*'fnd base rates'!M$117)\n+($O641*'fnd base rates'!M$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,13)))","v":0},172725.758945568,null,483239231,"483","239","231",1,13,172725.758945568,13287,-1069,14356,null,null,null,null,null,null,0,null,0]
["483",483239239,"RISING TIDE",{"$f":"'fnd enro'!D642","v":0},{"$f":"'fnd enro'!E642","v":0},{"$f":"'fnd enro'!F642","v":0},{"$f":"'fnd enro'!G642","v":35},{"$f":"'fnd enro'!H642","v":139},{"$f":"'fnd enro'!I642","v":99},{"$f":"'fnd enro'!J642","v":0},{"$f":"'fnd enro'!K642","v":10.728899999999999},{"$f":"'fnd enro'!L642","v":0},{"$f":"'fnd enro'!M642","v":3},{"$f":"'fnd enro'!N642","v":2},{"$f":"'fnd enro'!O642","v":1},{"$f":"'fnd enro'!P642","v":56},{"$f":"'fnd enro'!R642","v":273},1.036,{"$f":"VALUE('fnd enro'!Q642)","v":6},null,{"$f":"(($D642*'fnd base rates'!C$107)\n+($E642*'fnd base rates'!C$108)\n+($F642*'fnd base rates'!C$109)\n+($G642*'fnd base rates'!C$110)\n+($H642*'fnd base rates'!C$111)\n+($I642*'fnd base rates'!C$112)\n+($J642*'fnd base rates'!C$113)\n+($K642*'fnd base rates'!C$114)\n+($M642*'fnd base rates'!C$116)\n+($N642*'fnd base rates'!C$117)\n+($O642*'fnd base rates'!C$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,3)))\n*$R642","v":166249.50300596404},{"$f":"(($D642*'fnd base rates'!D$107)\n+($E642*'fnd base rates'!D$108)\n+($F642*'fnd base rates'!D$109)\n+($G642*'fnd base rates'!D$110)\n+($H642*'fnd base rates'!D$111)\n+($I642*'fnd base rates'!D$112)\n+($J642*'fnd base rates'!D$113)\n+($K642*'fnd base rates'!D$114)\n+($M642*'fnd base rates'!D$116)\n+($N642*'fnd base rates'!D$117)\n+($O642*'fnd base rates'!D$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,4)))\n*$R642","v":250434.63172000003},{"$f":"(($D642*'fnd base rates'!E$107)\n+($E642*'fnd base rates'!E$108)\n+($F642*'fnd base rates'!E$109)\n+($G642*'fnd base rates'!E$110)\n+($H642*'fnd base rates'!E$111)\n+($I642*'fnd base rates'!E$112)\n+($J642*'fnd base rates'!E$113)\n+($K642*'fnd base rates'!E$114)\n+($M642*'fnd base rates'!E$116)\n+($N642*'fnd base rates'!E$117)\n+($O642*'fnd base rates'!E$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,5)))\n*$R642","v":1416304.0571801518},{"$f":"(($D642*'fnd base rates'!F$107)\n+($E642*'fnd base rates'!F$108)\n+($F642*'fnd base rates'!F$109)\n+($G642*'fnd base rates'!F$110)\n+($H642*'fnd base rates'!F$111)\n+($I642*'fnd base rates'!F$112)\n+($J642*'fnd base rates'!F$113)\n+($K642*'fnd base rates'!F$114)\n+($M642*'fnd base rates'!F$116)\n+($N642*'fnd base rates'!F$117)\n+($O642*'fnd base rates'!F$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,6)))\n*$R642","v":299207.85909072804},{"$f":"(($D642*'fnd base rates'!G$107)\n+($E642*'fnd base rates'!G$108)\n+($F642*'fnd base rates'!G$109)\n+($G642*'fnd base rates'!G$110)\n+($H642*'fnd base rates'!G$111)\n+($I642*'fnd base rates'!G$112)\n+($J642*'fnd base rates'!G$113)\n+($K642*'fnd base rates'!G$114)\n+($M642*'fnd base rates'!G$116)\n+($N642*'fnd base rates'!G$117)\n+($O642*'fnd base rates'!G$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,7)))\n*$R642","v":59443.432120352001},{"$f":"(($D642*'fnd base rates'!H$107)\n+($E642*'fnd base rates'!H$108)\n+($F642*'fnd base rates'!H$109)\n+($G642*'fnd base rates'!H$110)\n+($H642*'fnd base rates'!H$111)\n+($I642*'fnd base rates'!H$112)\n+($J642*'fnd base rates'!H$113)\n+($K642*'fnd base rates'!H$114)\n+($M642*'fnd base rates'!H$116)\n+($N642*'fnd base rates'!H$117)\n+($O642*'fnd base rates'!H$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,8)))","v":185641.36277999997},{"$f":"(($D642*'fnd base rates'!I$107)\n+($E642*'fnd base rates'!I$108)\n+($F642*'fnd base rates'!I$109)\n+($G642*'fnd base rates'!I$110)\n+($H642*'fnd base rates'!I$111)\n+($I642*'fnd base rates'!I$112)\n+($J642*'fnd base rates'!I$113)\n+($K642*'fnd base rates'!I$114)\n+($M642*'fnd base rates'!I$116)\n+($N642*'fnd base rates'!I$117)\n+($O642*'fnd base rates'!I$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,9)))\n*$R642","v":127249.94267999999},{"$f":"(($D642*'fnd base rates'!J$107)\n+($E642*'fnd base rates'!J$108)\n+($F642*'fnd base rates'!J$109)\n+($G642*'fnd base rates'!J$110)\n+($H642*'fnd base rates'!J$111)\n+($I642*'fnd base rates'!J$112)\n+($J642*'fnd base rates'!J$113)\n+($K642*'fnd base rates'!J$114)\n+($M642*'fnd base rates'!J$116)\n+($N642*'fnd base rates'!J$117)\n+($O642*'fnd base rates'!J$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,10)))\n*$R642","v":147374.87463999999},{"$f":"(($D642*'fnd base rates'!K$107)\n+($E642*'fnd base rates'!K$108)\n+($F642*'fnd base rates'!K$109)\n+($G642*'fnd base rates'!K$110)\n+($H642*'fnd base rates'!K$111)\n+($I642*'fnd base rates'!K$112)\n+($J642*'fnd base rates'!K$113)\n+($K642*'fnd base rates'!K$114)\n+($M642*'fnd base rates'!K$116)\n+($N642*'fnd base rates'!K$117)\n+($O642*'fnd base rates'!K$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,11)))\n*$R642","v":350325.64934973215},{"$f":"(($D642*'fnd base rates'!L$107)\n+($E642*'fnd base rates'!L$108)\n+($F642*'fnd base rates'!L$109)\n+($G642*'fnd base rates'!L$110)\n+($H642*'fnd base rates'!L$111)\n+($I642*'fnd base rates'!L$112)\n+($J642*'fnd base rates'!L$113)\n+($K642*'fnd base rates'!L$114)\n+($M642*'fnd base rates'!L$116)\n+($N642*'fnd base rates'!L$117)\n+($O642*'fnd base rates'!L$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,12)))","v":527763.21509000007},{"$f":"(($D642*'fnd base rates'!M$107)\n+($E642*'fnd base rates'!M$108)\n+($F642*'fnd base rates'!M$109)\n+($G642*'fnd base rates'!M$110)\n+($H642*'fnd base rates'!M$111)\n+($I642*'fnd base rates'!M$112)\n+($J642*'fnd base rates'!M$113)\n+($K642*'fnd base rates'!M$114)\n+($M642*'fnd base rates'!M$116)\n+($N642*'fnd base rates'!M$117)\n+($O642*'fnd base rates'!M$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,13)))","v":0},3529994.5276569286,null,483239239,"483","239","239",1,273,3529994.5276569286,12930,-2794,15724,null,null,null,null,null,null,0,null,0]
["483",483239240,"RISING TIDE",{"$f":"'fnd enro'!D643","v":0},{"$f":"'fnd enro'!E643","v":0},{"$f":"'fnd enro'!F643","v":0},{"$f":"'fnd enro'!G643","v":1},{"$f":"'fnd enro'!H643","v":2},{"$f":"'fnd enro'!I643","v":0},{"$f":"'fnd enro'!J643","v":0},{"$f":"'fnd enro'!K643","v":0.1179},{"$f":"'fnd enro'!L643","v":0},{"$f":"'fnd enro'!M643","v":0},{"$f":"'fnd enro'!N643","v":0},{"$f":"'fnd enro'!O643","v":0},{"$f":"'fnd enro'!P643","v":0},{"$f":"'fnd enro'!R643","v":3},1.036,{"$f":"VALUE('fnd enro'!Q643)","v":5},null,{"$f":"(($D643*'fnd base rates'!C$107)\n+($E643*'fnd base rates'!C$108)\n+($F643*'fnd base rates'!C$109)\n+($G643*'fnd base rates'!C$110)\n+($H643*'fnd base rates'!C$111)\n+($I643*'fnd base rates'!C$112)\n+($J643*'fnd base rates'!C$113)\n+($K643*'fnd base rates'!C$114)\n+($M643*'fnd base rates'!C$116)\n+($N643*'fnd base rates'!C$117)\n+($O643*'fnd base rates'!C$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,3)))\n*$R643","v":1772.6133416039997},{"$f":"(($D643*'fnd base rates'!D$107)\n+($E643*'fnd base rates'!D$108)\n+($F643*'fnd base rates'!D$109)\n+($G643*'fnd base rates'!D$110)\n+($H643*'fnd base rates'!D$111)\n+($I643*'fnd base rates'!D$112)\n+($J643*'fnd base rates'!D$113)\n+($K643*'fnd base rates'!D$114)\n+($M643*'fnd base rates'!D$116)\n+($N643*'fnd base rates'!D$117)\n+($O643*'fnd base rates'!D$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,4)))\n*$R643","v":2518.4123999999997},{"$f":"(($D643*'fnd base rates'!E$107)\n+($E643*'fnd base rates'!E$108)\n+($F643*'fnd base rates'!E$109)\n+($G643*'fnd base rates'!E$110)\n+($H643*'fnd base rates'!E$111)\n+($I643*'fnd base rates'!E$112)\n+($J643*'fnd base rates'!E$113)\n+($K643*'fnd base rates'!E$114)\n+($M643*'fnd base rates'!E$116)\n+($N643*'fnd base rates'!E$117)\n+($O643*'fnd base rates'!E$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,5)))\n*$R643","v":11871.699189672001},{"$f":"(($D643*'fnd base rates'!F$107)\n+($E643*'fnd base rates'!F$108)\n+($F643*'fnd base rates'!F$109)\n+($G643*'fnd base rates'!F$110)\n+($H643*'fnd base rates'!F$111)\n+($I643*'fnd base rates'!F$112)\n+($J643*'fnd base rates'!F$113)\n+($K643*'fnd base rates'!F$114)\n+($M643*'fnd base rates'!F$116)\n+($N643*'fnd base rates'!F$117)\n+($O643*'fnd base rates'!F$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,6)))\n*$R643","v":3573.831990008},{"$f":"(($D643*'fnd base rates'!G$107)\n+($E643*'fnd base rates'!G$108)\n+($F643*'fnd base rates'!G$109)\n+($G643*'fnd base rates'!G$110)\n+($H643*'fnd base rates'!G$111)\n+($I643*'fnd base rates'!G$112)\n+($J643*'fnd base rates'!G$113)\n+($K643*'fnd base rates'!G$114)\n+($M643*'fnd base rates'!G$116)\n+($N643*'fnd base rates'!G$117)\n+($O643*'fnd base rates'!G$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,7)))\n*$R643","v":542.77133187199991},{"$f":"(($D643*'fnd base rates'!H$107)\n+($E643*'fnd base rates'!H$108)\n+($F643*'fnd base rates'!H$109)\n+($G643*'fnd base rates'!H$110)\n+($H643*'fnd base rates'!H$111)\n+($I643*'fnd base rates'!H$112)\n+($J643*'fnd base rates'!H$113)\n+($K643*'fnd base rates'!H$114)\n+($M643*'fnd base rates'!H$116)\n+($N643*'fnd base rates'!H$117)\n+($O643*'fnd base rates'!H$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D643*'fnd base rates'!I$107)\n+($E643*'fnd base rates'!I$108)\n+($F643*'fnd base rates'!I$109)\n+($G643*'fnd base rates'!I$110)\n+($H643*'fnd base rates'!I$111)\n+($I643*'fnd base rates'!I$112)\n+($J643*'fnd base rates'!I$113)\n+($K643*'fnd base rates'!I$114)\n+($M643*'fnd base rates'!I$116)\n+($N643*'fnd base rates'!I$117)\n+($O643*'fnd base rates'!I$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,9)))\n*$R643","v":1238.3618799999999},{"$f":"(($D643*'fnd base rates'!J$107)\n+($E643*'fnd base rates'!J$108)\n+($F643*'fnd base rates'!J$109)\n+($G643*'fnd base rates'!J$110)\n+($H643*'fnd base rates'!J$111)\n+($I643*'fnd base rates'!J$112)\n+($J643*'fnd base rates'!J$113)\n+($K643*'fnd base rates'!J$114)\n+($M643*'fnd base rates'!J$116)\n+($N643*'fnd base rates'!J$117)\n+($O643*'fnd base rates'!J$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,10)))\n*$R643","v":713.14095999999995},{"$f":"(($D643*'fnd base rates'!K$107)\n+($E643*'fnd base rates'!K$108)\n+($F643*'fnd base rates'!K$109)\n+($G643*'fnd base rates'!K$110)\n+($H643*'fnd base rates'!K$111)\n+($I643*'fnd base rates'!K$112)\n+($J643*'fnd base rates'!K$113)\n+($K643*'fnd base rates'!K$114)\n+($M643*'fnd base rates'!K$116)\n+($N643*'fnd base rates'!K$117)\n+($O643*'fnd base rates'!K$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,11)))\n*$R643","v":3808.9224350520003},{"$f":"(($D643*'fnd base rates'!L$107)\n+($E643*'fnd base rates'!L$108)\n+($F643*'fnd base rates'!L$109)\n+($G643*'fnd base rates'!L$110)\n+($H643*'fnd base rates'!L$111)\n+($I643*'fnd base rates'!L$112)\n+($J643*'fnd base rates'!L$113)\n+($K643*'fnd base rates'!L$114)\n+($M643*'fnd base rates'!L$116)\n+($N643*'fnd base rates'!L$117)\n+($O643*'fnd base rates'!L$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,12)))","v":5566.5659900000001},{"$f":"(($D643*'fnd base rates'!M$107)\n+($E643*'fnd base rates'!M$108)\n+($F643*'fnd base rates'!M$109)\n+($G643*'fnd base rates'!M$110)\n+($H643*'fnd base rates'!M$111)\n+($I643*'fnd base rates'!M$112)\n+($J643*'fnd base rates'!M$113)\n+($K643*'fnd base rates'!M$114)\n+($M643*'fnd base rates'!M$116)\n+($N643*'fnd base rates'!M$117)\n+($O643*'fnd base rates'!M$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,13)))","v":0},33270.350098208,null,483239240,"483","239","240",1,3,33270.350098208,11090,-5298,16388,null,null,null,null,null,null,0,null,0]
["483",483239251,"RISING TIDE",{"$f":"'fnd enro'!D644","v":0},{"$f":"'fnd enro'!E644","v":0},{"$f":"'fnd enro'!F644","v":0},{"$f":"'fnd enro'!G644","v":0},{"$f":"'fnd enro'!H644","v":0},{"$f":"'fnd enro'!I644","v":1},{"$f":"'fnd enro'!J644","v":0},{"$f":"'fnd enro'!K644","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L644","v":0},{"$f":"'fnd enro'!M644","v":0},{"$f":"'fnd enro'!N644","v":0},{"$f":"'fnd enro'!O644","v":0},{"$f":"'fnd enro'!P644","v":0},{"$f":"'fnd enro'!R644","v":1},1.036,{"$f":"VALUE('fnd enro'!Q644)","v":9},null,{"$f":"(($D644*'fnd base rates'!C$107)\n+($E644*'fnd base rates'!C$108)\n+($F644*'fnd base rates'!C$109)\n+($G644*'fnd base rates'!C$110)\n+($H644*'fnd base rates'!C$111)\n+($I644*'fnd base rates'!C$112)\n+($J644*'fnd base rates'!C$113)\n+($K644*'fnd base rates'!C$114)\n+($M644*'fnd base rates'!C$116)\n+($N644*'fnd base rates'!C$117)\n+($O644*'fnd base rates'!C$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,3)))\n*$R644","v":590.87111386799995},{"$f":"(($D644*'fnd base rates'!D$107)\n+($E644*'fnd base rates'!D$108)\n+($F644*'fnd base rates'!D$109)\n+($G644*'fnd base rates'!D$110)\n+($H644*'fnd base rates'!D$111)\n+($I644*'fnd base rates'!D$112)\n+($J644*'fnd base rates'!D$113)\n+($K644*'fnd base rates'!D$114)\n+($M644*'fnd base rates'!D$116)\n+($N644*'fnd base rates'!D$117)\n+($O644*'fnd base rates'!D$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,4)))\n*$R644","v":839.47079999999994},{"$f":"(($D644*'fnd base rates'!E$107)\n+($E644*'fnd base rates'!E$108)\n+($F644*'fnd base rates'!E$109)\n+($G644*'fnd base rates'!E$110)\n+($H644*'fnd base rates'!E$111)\n+($I644*'fnd base rates'!E$112)\n+($J644*'fnd base rates'!E$113)\n+($K644*'fnd base rates'!E$114)\n+($M644*'fnd base rates'!E$116)\n+($N644*'fnd base rates'!E$117)\n+($O644*'fnd base rates'!E$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,5)))\n*$R644","v":5397.2523432240005},{"$f":"(($D644*'fnd base rates'!F$107)\n+($E644*'fnd base rates'!F$108)\n+($F644*'fnd base rates'!F$109)\n+($G644*'fnd base rates'!F$110)\n+($H644*'fnd base rates'!F$111)\n+($I644*'fnd base rates'!F$112)\n+($J644*'fnd base rates'!F$113)\n+($K644*'fnd base rates'!F$114)\n+($M644*'fnd base rates'!F$116)\n+($N644*'fnd base rates'!F$117)\n+($O644*'fnd base rates'!F$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,6)))\n*$R644","v":980.0403833360001},{"$f":"(($D644*'fnd base rates'!G$107)\n+($E644*'fnd base rates'!G$108)\n+($F644*'fnd base rates'!G$109)\n+($G644*'fnd base rates'!G$110)\n+($H644*'fnd base rates'!G$111)\n+($I644*'fnd base rates'!G$112)\n+($J644*'fnd base rates'!G$113)\n+($K644*'fnd base rates'!G$114)\n+($M644*'fnd base rates'!G$116)\n+($N644*'fnd base rates'!G$117)\n+($O644*'fnd base rates'!G$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,7)))\n*$R644","v":180.18131062400002},{"$f":"(($D644*'fnd base rates'!H$107)\n+($E644*'fnd base rates'!H$108)\n+($F644*'fnd base rates'!H$109)\n+($G644*'fnd base rates'!H$110)\n+($H644*'fnd base rates'!H$111)\n+($I644*'fnd base rates'!H$112)\n+($J644*'fnd base rates'!H$113)\n+($K644*'fnd base rates'!H$114)\n+($M644*'fnd base rates'!H$116)\n+($N644*'fnd base rates'!H$117)\n+($O644*'fnd base rates'!H$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D644*'fnd base rates'!I$107)\n+($E644*'fnd base rates'!I$108)\n+($F644*'fnd base rates'!I$109)\n+($G644*'fnd base rates'!I$110)\n+($H644*'fnd base rates'!I$111)\n+($I644*'fnd base rates'!I$112)\n+($J644*'fnd base rates'!I$113)\n+($K644*'fnd base rates'!I$114)\n+($M644*'fnd base rates'!I$116)\n+($N644*'fnd base rates'!I$117)\n+($O644*'fnd base rates'!I$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,9)))\n*$R644","v":467.36032},{"$f":"(($D644*'fnd base rates'!J$107)\n+($E644*'fnd base rates'!J$108)\n+($F644*'fnd base rates'!J$109)\n+($G644*'fnd base rates'!J$110)\n+($H644*'fnd base rates'!J$111)\n+($I644*'fnd base rates'!J$112)\n+($J644*'fnd base rates'!J$113)\n+($K644*'fnd base rates'!J$114)\n+($M644*'fnd base rates'!J$116)\n+($N644*'fnd base rates'!J$117)\n+($O644*'fnd base rates'!J$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,10)))\n*$R644","v":629.53575999999998},{"$f":"(($D644*'fnd base rates'!K$107)\n+($E644*'fnd base rates'!K$108)\n+($F644*'fnd base rates'!K$109)\n+($G644*'fnd base rates'!K$110)\n+($H644*'fnd base rates'!K$111)\n+($I644*'fnd base rates'!K$112)\n+($J644*'fnd base rates'!K$113)\n+($K644*'fnd base rates'!K$114)\n+($M644*'fnd base rates'!K$116)\n+($N644*'fnd base rates'!K$117)\n+($O644*'fnd base rates'!K$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,11)))\n*$R644","v":1264.398651684},{"$f":"(($D644*'fnd base rates'!L$107)\n+($E644*'fnd base rates'!L$108)\n+($F644*'fnd base rates'!L$109)\n+($G644*'fnd base rates'!L$110)\n+($H644*'fnd base rates'!L$111)\n+($I644*'fnd base rates'!L$112)\n+($J644*'fnd base rates'!L$113)\n+($K644*'fnd base rates'!L$114)\n+($M644*'fnd base rates'!L$116)\n+($N644*'fnd base rates'!L$117)\n+($O644*'fnd base rates'!L$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D644*'fnd base rates'!M$107)\n+($E644*'fnd base rates'!M$108)\n+($F644*'fnd base rates'!M$109)\n+($G644*'fnd base rates'!M$110)\n+($H644*'fnd base rates'!M$111)\n+($I644*'fnd base rates'!M$112)\n+($J644*'fnd base rates'!M$113)\n+($K644*'fnd base rates'!M$114)\n+($M644*'fnd base rates'!M$116)\n+($N644*'fnd base rates'!M$117)\n+($O644*'fnd base rates'!M$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,13)))","v":0},12924.962872736001,null,483239251,"483","239","251",1,1,12924.962872736001,12925,-965,13890,null,null,null,null,null,null,0,null,0]
["483",483239261,"RISING TIDE",{"$f":"'fnd enro'!D645","v":0},{"$f":"'fnd enro'!E645","v":0},{"$f":"'fnd enro'!F645","v":0},{"$f":"'fnd enro'!G645","v":2},{"$f":"'fnd enro'!H645","v":10},{"$f":"'fnd enro'!I645","v":5},{"$f":"'fnd enro'!J645","v":0},{"$f":"'fnd enro'!K645","v":0.66810000000000003},{"$f":"'fnd enro'!L645","v":0},{"$f":"'fnd enro'!M645","v":0},{"$f":"'fnd enro'!N645","v":0},{"$f":"'fnd enro'!O645","v":0},{"$f":"'fnd enro'!P645","v":3},{"$f":"'fnd enro'!R645","v":17},1.036,{"$f":"VALUE('fnd enro'!Q645)","v":5},null,{"$f":"(($D645*'fnd base rates'!C$107)\n+($E645*'fnd base rates'!C$108)\n+($F645*'fnd base rates'!C$109)\n+($G645*'fnd base rates'!C$110)\n+($H645*'fnd base rates'!C$111)\n+($I645*'fnd base rates'!C$112)\n+($J645*'fnd base rates'!C$113)\n+($K645*'fnd base rates'!C$114)\n+($M645*'fnd base rates'!C$116)\n+($N645*'fnd base rates'!C$117)\n+($O645*'fnd base rates'!C$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,3)))\n*$R645","v":10249.563975756},{"$f":"(($D645*'fnd base rates'!D$107)\n+($E645*'fnd base rates'!D$108)\n+($F645*'fnd base rates'!D$109)\n+($G645*'fnd base rates'!D$110)\n+($H645*'fnd base rates'!D$111)\n+($I645*'fnd base rates'!D$112)\n+($J645*'fnd base rates'!D$113)\n+($K645*'fnd base rates'!D$114)\n+($M645*'fnd base rates'!D$116)\n+($N645*'fnd base rates'!D$117)\n+($O645*'fnd base rates'!D$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,4)))\n*$R645","v":15241.165800000002},{"$f":"(($D645*'fnd base rates'!E$107)\n+($E645*'fnd base rates'!E$108)\n+($F645*'fnd base rates'!E$109)\n+($G645*'fnd base rates'!E$110)\n+($H645*'fnd base rates'!E$111)\n+($I645*'fnd base rates'!E$112)\n+($J645*'fnd base rates'!E$113)\n+($K645*'fnd base rates'!E$114)\n+($M645*'fnd base rates'!E$116)\n+($N645*'fnd base rates'!E$117)\n+($O645*'fnd base rates'!E$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,5)))\n*$R645","v":83019.996314807999},{"$f":"(($D645*'fnd base rates'!F$107)\n+($E645*'fnd base rates'!F$108)\n+($F645*'fnd base rates'!F$109)\n+($G645*'fnd base rates'!F$110)\n+($H645*'fnd base rates'!F$111)\n+($I645*'fnd base rates'!F$112)\n+($J645*'fnd base rates'!F$113)\n+($K645*'fnd base rates'!F$114)\n+($M645*'fnd base rates'!F$116)\n+($N645*'fnd base rates'!F$117)\n+($O645*'fnd base rates'!F$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,6)))\n*$R645","v":18642.388756712004},{"$f":"(($D645*'fnd base rates'!G$107)\n+($E645*'fnd base rates'!G$108)\n+($F645*'fnd base rates'!G$109)\n+($G645*'fnd base rates'!G$110)\n+($H645*'fnd base rates'!G$111)\n+($I645*'fnd base rates'!G$112)\n+($J645*'fnd base rates'!G$113)\n+($K645*'fnd base rates'!G$114)\n+($M645*'fnd base rates'!G$116)\n+($N645*'fnd base rates'!G$117)\n+($O645*'fnd base rates'!G$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,7)))\n*$R645","v":3557.0470806080007},{"$f":"(($D645*'fnd base rates'!H$107)\n+($E645*'fnd base rates'!H$108)\n+($F645*'fnd base rates'!H$109)\n+($G645*'fnd base rates'!H$110)\n+($H645*'fnd base rates'!H$111)\n+($I645*'fnd base rates'!H$112)\n+($J645*'fnd base rates'!H$113)\n+($K645*'fnd base rates'!H$114)\n+($M645*'fnd base rates'!H$116)\n+($N645*'fnd base rates'!H$117)\n+($O645*'fnd base rates'!H$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,8)))","v":11110.73662},{"$f":"(($D645*'fnd base rates'!I$107)\n+($E645*'fnd base rates'!I$108)\n+($F645*'fnd base rates'!I$109)\n+($G645*'fnd base rates'!I$110)\n+($H645*'fnd base rates'!I$111)\n+($I645*'fnd base rates'!I$112)\n+($J645*'fnd base rates'!I$113)\n+($K645*'fnd base rates'!I$114)\n+($M645*'fnd base rates'!I$116)\n+($N645*'fnd base rates'!I$117)\n+($O645*'fnd base rates'!I$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,9)))\n*$R645","v":7735.5737200000003},{"$f":"(($D645*'fnd base rates'!J$107)\n+($E645*'fnd base rates'!J$108)\n+($F645*'fnd base rates'!J$109)\n+($G645*'fnd base rates'!J$110)\n+($H645*'fnd base rates'!J$111)\n+($I645*'fnd base rates'!J$112)\n+($J645*'fnd base rates'!J$113)\n+($K645*'fnd base rates'!J$114)\n+($M645*'fnd base rates'!J$116)\n+($N645*'fnd base rates'!J$117)\n+($O645*'fnd base rates'!J$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,10)))\n*$R645","v":8204.7574000000004},{"$f":"(($D645*'fnd base rates'!K$107)\n+($E645*'fnd base rates'!K$108)\n+($F645*'fnd base rates'!K$109)\n+($G645*'fnd base rates'!K$110)\n+($H645*'fnd base rates'!K$111)\n+($I645*'fnd base rates'!K$112)\n+($J645*'fnd base rates'!K$113)\n+($K645*'fnd base rates'!K$114)\n+($M645*'fnd base rates'!K$116)\n+($N645*'fnd base rates'!K$117)\n+($O645*'fnd base rates'!K$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,11)))\n*$R645","v":21737.511878628},{"$f":"(($D645*'fnd base rates'!L$107)\n+($E645*'fnd base rates'!L$108)\n+($F645*'fnd base rates'!L$109)\n+($G645*'fnd base rates'!L$110)\n+($H645*'fnd base rates'!L$111)\n+($I645*'fnd base rates'!L$112)\n+($J645*'fnd base rates'!L$113)\n+($K645*'fnd base rates'!L$114)\n+($M645*'fnd base rates'!L$116)\n+($N645*'fnd base rates'!L$117)\n+($O645*'fnd base rates'!L$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,12)))","v":32539.980609999999},{"$f":"(($D645*'fnd base rates'!M$107)\n+($E645*'fnd base rates'!M$108)\n+($F645*'fnd base rates'!M$109)\n+($G645*'fnd base rates'!M$110)\n+($H645*'fnd base rates'!M$111)\n+($I645*'fnd base rates'!M$112)\n+($J645*'fnd base rates'!M$113)\n+($K645*'fnd base rates'!M$114)\n+($M645*'fnd base rates'!M$116)\n+($N645*'fnd base rates'!M$117)\n+($O645*'fnd base rates'!M$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,13)))","v":0},212038.722156512,null,483239261,"483","239","261",1,17,212038.722156512,12473,-814,13287,null,null,null,null,null,null,0,null,0]
["483",483239293,"RISING TIDE",{"$f":"'fnd enro'!D646","v":0},{"$f":"'fnd enro'!E646","v":0},{"$f":"'fnd enro'!F646","v":0},{"$f":"'fnd enro'!G646","v":0},{"$f":"'fnd enro'!H646","v":0},{"$f":"'fnd enro'!I646","v":2},{"$f":"'fnd enro'!J646","v":0},{"$f":"'fnd enro'!K646","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L646","v":0},{"$f":"'fnd enro'!M646","v":0},{"$f":"'fnd enro'!N646","v":0},{"$f":"'fnd enro'!O646","v":0},{"$f":"'fnd enro'!P646","v":0},{"$f":"'fnd enro'!R646","v":2},1.036,{"$f":"VALUE('fnd enro'!Q646)","v":10},null,{"$f":"(($D646*'fnd base rates'!C$107)\n+($E646*'fnd base rates'!C$108)\n+($F646*'fnd base rates'!C$109)\n+($G646*'fnd base rates'!C$110)\n+($H646*'fnd base rates'!C$111)\n+($I646*'fnd base rates'!C$112)\n+($J646*'fnd base rates'!C$113)\n+($K646*'fnd base rates'!C$114)\n+($M646*'fnd base rates'!C$116)\n+($N646*'fnd base rates'!C$117)\n+($O646*'fnd base rates'!C$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,3)))\n*$R646","v":1181.7422277359999},{"$f":"(($D646*'fnd base rates'!D$107)\n+($E646*'fnd base rates'!D$108)\n+($F646*'fnd base rates'!D$109)\n+($G646*'fnd base rates'!D$110)\n+($H646*'fnd base rates'!D$111)\n+($I646*'fnd base rates'!D$112)\n+($J646*'fnd base rates'!D$113)\n+($K646*'fnd base rates'!D$114)\n+($M646*'fnd base rates'!D$116)\n+($N646*'fnd base rates'!D$117)\n+($O646*'fnd base rates'!D$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,4)))\n*$R646","v":1678.9415999999999},{"$f":"(($D646*'fnd base rates'!E$107)\n+($E646*'fnd base rates'!E$108)\n+($F646*'fnd base rates'!E$109)\n+($G646*'fnd base rates'!E$110)\n+($H646*'fnd base rates'!E$111)\n+($I646*'fnd base rates'!E$112)\n+($J646*'fnd base rates'!E$113)\n+($K646*'fnd base rates'!E$114)\n+($M646*'fnd base rates'!E$116)\n+($N646*'fnd base rates'!E$117)\n+($O646*'fnd base rates'!E$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,5)))\n*$R646","v":10794.504686448001},{"$f":"(($D646*'fnd base rates'!F$107)\n+($E646*'fnd base rates'!F$108)\n+($F646*'fnd base rates'!F$109)\n+($G646*'fnd base rates'!F$110)\n+($H646*'fnd base rates'!F$111)\n+($I646*'fnd base rates'!F$112)\n+($J646*'fnd base rates'!F$113)\n+($K646*'fnd base rates'!F$114)\n+($M646*'fnd base rates'!F$116)\n+($N646*'fnd base rates'!F$117)\n+($O646*'fnd base rates'!F$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,6)))\n*$R646","v":1960.0807666720002},{"$f":"(($D646*'fnd base rates'!G$107)\n+($E646*'fnd base rates'!G$108)\n+($F646*'fnd base rates'!G$109)\n+($G646*'fnd base rates'!G$110)\n+($H646*'fnd base rates'!G$111)\n+($I646*'fnd base rates'!G$112)\n+($J646*'fnd base rates'!G$113)\n+($K646*'fnd base rates'!G$114)\n+($M646*'fnd base rates'!G$116)\n+($N646*'fnd base rates'!G$117)\n+($O646*'fnd base rates'!G$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,7)))\n*$R646","v":360.36262124800004},{"$f":"(($D646*'fnd base rates'!H$107)\n+($E646*'fnd base rates'!H$108)\n+($F646*'fnd base rates'!H$109)\n+($G646*'fnd base rates'!H$110)\n+($H646*'fnd base rates'!H$111)\n+($I646*'fnd base rates'!H$112)\n+($J646*'fnd base rates'!H$113)\n+($K646*'fnd base rates'!H$114)\n+($M646*'fnd base rates'!H$116)\n+($N646*'fnd base rates'!H$117)\n+($O646*'fnd base rates'!H$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D646*'fnd base rates'!I$107)\n+($E646*'fnd base rates'!I$108)\n+($F646*'fnd base rates'!I$109)\n+($G646*'fnd base rates'!I$110)\n+($H646*'fnd base rates'!I$111)\n+($I646*'fnd base rates'!I$112)\n+($J646*'fnd base rates'!I$113)\n+($K646*'fnd base rates'!I$114)\n+($M646*'fnd base rates'!I$116)\n+($N646*'fnd base rates'!I$117)\n+($O646*'fnd base rates'!I$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,9)))\n*$R646","v":934.72064},{"$f":"(($D646*'fnd base rates'!J$107)\n+($E646*'fnd base rates'!J$108)\n+($F646*'fnd base rates'!J$109)\n+($G646*'fnd base rates'!J$110)\n+($H646*'fnd base rates'!J$111)\n+($I646*'fnd base rates'!J$112)\n+($J646*'fnd base rates'!J$113)\n+($K646*'fnd base rates'!J$114)\n+($M646*'fnd base rates'!J$116)\n+($N646*'fnd base rates'!J$117)\n+($O646*'fnd base rates'!J$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,10)))\n*$R646","v":1259.07152},{"$f":"(($D646*'fnd base rates'!K$107)\n+($E646*'fnd base rates'!K$108)\n+($F646*'fnd base rates'!K$109)\n+($G646*'fnd base rates'!K$110)\n+($H646*'fnd base rates'!K$111)\n+($I646*'fnd base rates'!K$112)\n+($J646*'fnd base rates'!K$113)\n+($K646*'fnd base rates'!K$114)\n+($M646*'fnd base rates'!K$116)\n+($N646*'fnd base rates'!K$117)\n+($O646*'fnd base rates'!K$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,11)))\n*$R646","v":2528.797303368},{"$f":"(($D646*'fnd base rates'!L$107)\n+($E646*'fnd base rates'!L$108)\n+($F646*'fnd base rates'!L$109)\n+($G646*'fnd base rates'!L$110)\n+($H646*'fnd base rates'!L$111)\n+($I646*'fnd base rates'!L$112)\n+($J646*'fnd base rates'!L$113)\n+($K646*'fnd base rates'!L$114)\n+($M646*'fnd base rates'!L$116)\n+($N646*'fnd base rates'!L$117)\n+($O646*'fnd base rates'!L$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D646*'fnd base rates'!M$107)\n+($E646*'fnd base rates'!M$108)\n+($F646*'fnd base rates'!M$109)\n+($G646*'fnd base rates'!M$110)\n+($H646*'fnd base rates'!M$111)\n+($I646*'fnd base rates'!M$112)\n+($J646*'fnd base rates'!M$113)\n+($K646*'fnd base rates'!M$114)\n+($M646*'fnd base rates'!M$116)\n+($N646*'fnd base rates'!M$117)\n+($O646*'fnd base rates'!M$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,13)))","v":0},25849.925745472003,null,483239293,"483","239","293",1,2,25849.925745472003,12925,-5,12930,null,null,null,null,null,null,0,null,0]
["483",483239310,"RISING TIDE",{"$f":"'fnd enro'!D647","v":0},{"$f":"'fnd enro'!E647","v":0},{"$f":"'fnd enro'!F647","v":0},{"$f":"'fnd enro'!G647","v":14},{"$f":"'fnd enro'!H647","v":35},{"$f":"'fnd enro'!I647","v":20},{"$f":"'fnd enro'!J647","v":0},{"$f":"'fnd enro'!K647","v":2.7117},{"$f":"'fnd enro'!L647","v":0},{"$f":"'fnd enro'!M647","v":0},{"$f":"'fnd enro'!N647","v":0},{"$f":"'fnd enro'!O647","v":0},{"$f":"'fnd enro'!P647","v":38},{"$f":"'fnd enro'!R647","v":69},1.036,{"$f":"VALUE('fnd enro'!Q647)","v":11},null,{"$f":"(($D647*'fnd base rates'!C$107)\n+($E647*'fnd base rates'!C$108)\n+($F647*'fnd base rates'!C$109)\n+($G647*'fnd base rates'!C$110)\n+($H647*'fnd base rates'!C$111)\n+($I647*'fnd base rates'!C$112)\n+($J647*'fnd base rates'!C$113)\n+($K647*'fnd base rates'!C$114)\n+($M647*'fnd base rates'!C$116)\n+($N647*'fnd base rates'!C$117)\n+($O647*'fnd base rates'!C$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,3)))\n*$R647","v":44935.241256892004},{"$f":"(($D647*'fnd base rates'!D$107)\n+($E647*'fnd base rates'!D$108)\n+($F647*'fnd base rates'!D$109)\n+($G647*'fnd base rates'!D$110)\n+($H647*'fnd base rates'!D$111)\n+($I647*'fnd base rates'!D$112)\n+($J647*'fnd base rates'!D$113)\n+($K647*'fnd base rates'!D$114)\n+($M647*'fnd base rates'!D$116)\n+($N647*'fnd base rates'!D$117)\n+($O647*'fnd base rates'!D$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,4)))\n*$R647","v":77657.876239999998},{"$f":"(($D647*'fnd base rates'!E$107)\n+($E647*'fnd base rates'!E$108)\n+($F647*'fnd base rates'!E$109)\n+($G647*'fnd base rates'!E$110)\n+($H647*'fnd base rates'!E$111)\n+($I647*'fnd base rates'!E$112)\n+($J647*'fnd base rates'!E$113)\n+($K647*'fnd base rates'!E$114)\n+($M647*'fnd base rates'!E$116)\n+($N647*'fnd base rates'!E$117)\n+($O647*'fnd base rates'!E$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,5)))\n*$R647","v":493418.26788245601},{"$f":"(($D647*'fnd base rates'!F$107)\n+($E647*'fnd base rates'!F$108)\n+($F647*'fnd base rates'!F$109)\n+($G647*'fnd base rates'!F$110)\n+($H647*'fnd base rates'!F$111)\n+($I647*'fnd base rates'!F$112)\n+($J647*'fnd base rates'!F$113)\n+($K647*'fnd base rates'!F$114)\n+($M647*'fnd base rates'!F$116)\n+($N647*'fnd base rates'!F$117)\n+($O647*'fnd base rates'!F$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,6)))\n*$R647","v":77328.065530184002},{"$f":"(($D647*'fnd base rates'!G$107)\n+($E647*'fnd base rates'!G$108)\n+($F647*'fnd base rates'!G$109)\n+($G647*'fnd base rates'!G$110)\n+($H647*'fnd base rates'!G$111)\n+($I647*'fnd base rates'!G$112)\n+($J647*'fnd base rates'!G$113)\n+($K647*'fnd base rates'!G$114)\n+($M647*'fnd base rates'!G$116)\n+($N647*'fnd base rates'!G$117)\n+($O647*'fnd base rates'!G$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,7)))\n*$R647","v":21844.684393056003},{"$f":"(($D647*'fnd base rates'!H$107)\n+($E647*'fnd base rates'!H$108)\n+($F647*'fnd base rates'!H$109)\n+($G647*'fnd base rates'!H$110)\n+($H647*'fnd base rates'!H$111)\n+($I647*'fnd base rates'!H$112)\n+($J647*'fnd base rates'!H$113)\n+($K647*'fnd base rates'!H$114)\n+($M647*'fnd base rates'!H$116)\n+($N647*'fnd base rates'!H$117)\n+($O647*'fnd base rates'!H$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,8)))","v":46108.52334},{"$f":"(($D647*'fnd base rates'!I$107)\n+($E647*'fnd base rates'!I$108)\n+($F647*'fnd base rates'!I$109)\n+($G647*'fnd base rates'!I$110)\n+($H647*'fnd base rates'!I$111)\n+($I647*'fnd base rates'!I$112)\n+($J647*'fnd base rates'!I$113)\n+($K647*'fnd base rates'!I$114)\n+($M647*'fnd base rates'!I$116)\n+($N647*'fnd base rates'!I$117)\n+($O647*'fnd base rates'!I$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,9)))\n*$R647","v":37446.686199999996},{"$f":"(($D647*'fnd base rates'!J$107)\n+($E647*'fnd base rates'!J$108)\n+($F647*'fnd base rates'!J$109)\n+($G647*'fnd base rates'!J$110)\n+($H647*'fnd base rates'!J$111)\n+($I647*'fnd base rates'!J$112)\n+($J647*'fnd base rates'!J$113)\n+($K647*'fnd base rates'!J$114)\n+($M647*'fnd base rates'!J$116)\n+($N647*'fnd base rates'!J$117)\n+($O647*'fnd base rates'!J$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,10)))\n*$R647","v":65021.39056},{"$f":"(($D647*'fnd base rates'!K$107)\n+($E647*'fnd base rates'!K$108)\n+($F647*'fnd base rates'!K$109)\n+($G647*'fnd base rates'!K$110)\n+($H647*'fnd base rates'!K$111)\n+($I647*'fnd base rates'!K$112)\n+($J647*'fnd base rates'!K$113)\n+($K647*'fnd base rates'!K$114)\n+($M647*'fnd base rates'!K$116)\n+($N647*'fnd base rates'!K$117)\n+($O647*'fnd base rates'!K$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,11)))\n*$R647","v":87710.173166195993},{"$f":"(($D647*'fnd base rates'!L$107)\n+($E647*'fnd base rates'!L$108)\n+($F647*'fnd base rates'!L$109)\n+($G647*'fnd base rates'!L$110)\n+($H647*'fnd base rates'!L$111)\n+($I647*'fnd base rates'!L$112)\n+($J647*'fnd base rates'!L$113)\n+($K647*'fnd base rates'!L$114)\n+($M647*'fnd base rates'!L$116)\n+($N647*'fnd base rates'!L$117)\n+($O647*'fnd base rates'!L$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,12)))","v":156940.39777000001},{"$f":"(($D647*'fnd base rates'!M$107)\n+($E647*'fnd base rates'!M$108)\n+($F647*'fnd base rates'!M$109)\n+($G647*'fnd base rates'!M$110)\n+($H647*'fnd base rates'!M$111)\n+($I647*'fnd base rates'!M$112)\n+($J647*'fnd base rates'!M$113)\n+($K647*'fnd base rates'!M$114)\n+($M647*'fnd base rates'!M$116)\n+($N647*'fnd base rates'!M$117)\n+($O647*'fnd base rates'!M$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,13)))","v":0},1108411.3063387838,null,483239310,"483","239","310",1,69,1108411.3063387838,16064,4974,11090,null,null,null,null,null,null,0,null,0]
["483",483239625,"RISING TIDE",{"$f":"'fnd enro'!D648","v":0},{"$f":"'fnd enro'!E648","v":0},{"$f":"'fnd enro'!F648","v":0},{"$f":"'fnd enro'!G648","v":0},{"$f":"'fnd enro'!H648","v":0},{"$f":"'fnd enro'!I648","v":1},{"$f":"'fnd enro'!J648","v":0},{"$f":"'fnd enro'!K648","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L648","v":0},{"$f":"'fnd enro'!M648","v":0},{"$f":"'fnd enro'!N648","v":0},{"$f":"'fnd enro'!O648","v":0},{"$f":"'fnd enro'!P648","v":0},{"$f":"'fnd enro'!R648","v":1},1.036,{"$f":"VALUE('fnd enro'!Q648)","v":6},null,{"$f":"(($D648*'fnd base rates'!C$107)\n+($E648*'fnd base rates'!C$108)\n+($F648*'fnd base rates'!C$109)\n+($G648*'fnd base rates'!C$110)\n+($H648*'fnd base rates'!C$111)\n+($I648*'fnd base rates'!C$112)\n+($J648*'fnd base rates'!C$113)\n+($K648*'fnd base rates'!C$114)\n+($M648*'fnd base rates'!C$116)\n+($N648*'fnd base rates'!C$117)\n+($O648*'fnd base rates'!C$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,3)))\n*$R648","v":590.87111386799995},{"$f":"(($D648*'fnd base rates'!D$107)\n+($E648*'fnd base rates'!D$108)\n+($F648*'fnd base rates'!D$109)\n+($G648*'fnd base rates'!D$110)\n+($H648*'fnd base rates'!D$111)\n+($I648*'fnd base rates'!D$112)\n+($J648*'fnd base rates'!D$113)\n+($K648*'fnd base rates'!D$114)\n+($M648*'fnd base rates'!D$116)\n+($N648*'fnd base rates'!D$117)\n+($O648*'fnd base rates'!D$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,4)))\n*$R648","v":839.47079999999994},{"$f":"(($D648*'fnd base rates'!E$107)\n+($E648*'fnd base rates'!E$108)\n+($F648*'fnd base rates'!E$109)\n+($G648*'fnd base rates'!E$110)\n+($H648*'fnd base rates'!E$111)\n+($I648*'fnd base rates'!E$112)\n+($J648*'fnd base rates'!E$113)\n+($K648*'fnd base rates'!E$114)\n+($M648*'fnd base rates'!E$116)\n+($N648*'fnd base rates'!E$117)\n+($O648*'fnd base rates'!E$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,5)))\n*$R648","v":5397.2523432240005},{"$f":"(($D648*'fnd base rates'!F$107)\n+($E648*'fnd base rates'!F$108)\n+($F648*'fnd base rates'!F$109)\n+($G648*'fnd base rates'!F$110)\n+($H648*'fnd base rates'!F$111)\n+($I648*'fnd base rates'!F$112)\n+($J648*'fnd base rates'!F$113)\n+($K648*'fnd base rates'!F$114)\n+($M648*'fnd base rates'!F$116)\n+($N648*'fnd base rates'!F$117)\n+($O648*'fnd base rates'!F$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,6)))\n*$R648","v":980.0403833360001},{"$f":"(($D648*'fnd base rates'!G$107)\n+($E648*'fnd base rates'!G$108)\n+($F648*'fnd base rates'!G$109)\n+($G648*'fnd base rates'!G$110)\n+($H648*'fnd base rates'!G$111)\n+($I648*'fnd base rates'!G$112)\n+($J648*'fnd base rates'!G$113)\n+($K648*'fnd base rates'!G$114)\n+($M648*'fnd base rates'!G$116)\n+($N648*'fnd base rates'!G$117)\n+($O648*'fnd base rates'!G$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,7)))\n*$R648","v":180.18131062400002},{"$f":"(($D648*'fnd base rates'!H$107)\n+($E648*'fnd base rates'!H$108)\n+($F648*'fnd base rates'!H$109)\n+($G648*'fnd base rates'!H$110)\n+($H648*'fnd base rates'!H$111)\n+($I648*'fnd base rates'!H$112)\n+($J648*'fnd base rates'!H$113)\n+($K648*'fnd base rates'!H$114)\n+($M648*'fnd base rates'!H$116)\n+($N648*'fnd base rates'!H$117)\n+($O648*'fnd base rates'!H$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D648*'fnd base rates'!I$107)\n+($E648*'fnd base rates'!I$108)\n+($F648*'fnd base rates'!I$109)\n+($G648*'fnd base rates'!I$110)\n+($H648*'fnd base rates'!I$111)\n+($I648*'fnd base rates'!I$112)\n+($J648*'fnd base rates'!I$113)\n+($K648*'fnd base rates'!I$114)\n+($M648*'fnd base rates'!I$116)\n+($N648*'fnd base rates'!I$117)\n+($O648*'fnd base rates'!I$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,9)))\n*$R648","v":467.36032},{"$f":"(($D648*'fnd base rates'!J$107)\n+($E648*'fnd base rates'!J$108)\n+($F648*'fnd base rates'!J$109)\n+($G648*'fnd base rates'!J$110)\n+($H648*'fnd base rates'!J$111)\n+($I648*'fnd base rates'!J$112)\n+($J648*'fnd base rates'!J$113)\n+($K648*'fnd base rates'!J$114)\n+($M648*'fnd base rates'!J$116)\n+($N648*'fnd base rates'!J$117)\n+($O648*'fnd base rates'!J$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,10)))\n*$R648","v":629.53575999999998},{"$f":"(($D648*'fnd base rates'!K$107)\n+($E648*'fnd base rates'!K$108)\n+($F648*'fnd base rates'!K$109)\n+($G648*'fnd base rates'!K$110)\n+($H648*'fnd base rates'!K$111)\n+($I648*'fnd base rates'!K$112)\n+($J648*'fnd base rates'!K$113)\n+($K648*'fnd base rates'!K$114)\n+($M648*'fnd base rates'!K$116)\n+($N648*'fnd base rates'!K$117)\n+($O648*'fnd base rates'!K$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,11)))\n*$R648","v":1264.398651684},{"$f":"(($D648*'fnd base rates'!L$107)\n+($E648*'fnd base rates'!L$108)\n+($F648*'fnd base rates'!L$109)\n+($G648*'fnd base rates'!L$110)\n+($H648*'fnd base rates'!L$111)\n+($I648*'fnd base rates'!L$112)\n+($J648*'fnd base rates'!L$113)\n+($K648*'fnd base rates'!L$114)\n+($M648*'fnd base rates'!L$116)\n+($N648*'fnd base rates'!L$117)\n+($O648*'fnd base rates'!L$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D648*'fnd base rates'!M$107)\n+($E648*'fnd base rates'!M$108)\n+($F648*'fnd base rates'!M$109)\n+($G648*'fnd base rates'!M$110)\n+($H648*'fnd base rates'!M$111)\n+($I648*'fnd base rates'!M$112)\n+($J648*'fnd base rates'!M$113)\n+($K648*'fnd base rates'!M$114)\n+($M648*'fnd base rates'!M$116)\n+($N648*'fnd base rates'!M$117)\n+($O648*'fnd base rates'!M$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,13)))","v":0},12924.962872736001,null,483239625,"483","239","625",1,1,12924.962872736001,12925,0,12925,null,null,null,null,null,null,0,null,0]
["483",483239665,"RISING TIDE",{"$f":"'fnd enro'!D649","v":0},{"$f":"'fnd enro'!E649","v":0},{"$f":"'fnd enro'!F649","v":0},{"$f":"'fnd enro'!G649","v":0},{"$f":"'fnd enro'!H649","v":4},{"$f":"'fnd enro'!I649","v":2},{"$f":"'fnd enro'!J649","v":0},{"$f":"'fnd enro'!K649","v":0.23580000000000001},{"$f":"'fnd enro'!L649","v":0},{"$f":"'fnd enro'!M649","v":0},{"$f":"'fnd enro'!N649","v":0},{"$f":"'fnd enro'!O649","v":0},{"$f":"'fnd enro'!P649","v":2},{"$f":"'fnd enro'!R649","v":6},1.036,{"$f":"VALUE('fnd enro'!Q649)","v":5},null,{"$f":"(($D649*'fnd base rates'!C$107)\n+($E649*'fnd base rates'!C$108)\n+($F649*'fnd base rates'!C$109)\n+($G649*'fnd base rates'!C$110)\n+($H649*'fnd base rates'!C$111)\n+($I649*'fnd base rates'!C$112)\n+($J649*'fnd base rates'!C$113)\n+($K649*'fnd base rates'!C$114)\n+($M649*'fnd base rates'!C$116)\n+($N649*'fnd base rates'!C$117)\n+($O649*'fnd base rates'!C$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,3)))\n*$R649","v":3681.7300432079996},{"$f":"(($D649*'fnd base rates'!D$107)\n+($E649*'fnd base rates'!D$108)\n+($F649*'fnd base rates'!D$109)\n+($G649*'fnd base rates'!D$110)\n+($H649*'fnd base rates'!D$111)\n+($I649*'fnd base rates'!D$112)\n+($J649*'fnd base rates'!D$113)\n+($K649*'fnd base rates'!D$114)\n+($M649*'fnd base rates'!D$116)\n+($N649*'fnd base rates'!D$117)\n+($O649*'fnd base rates'!D$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,4)))\n*$R649","v":5683.5995999999996},{"$f":"(($D649*'fnd base rates'!E$107)\n+($E649*'fnd base rates'!E$108)\n+($F649*'fnd base rates'!E$109)\n+($G649*'fnd base rates'!E$110)\n+($H649*'fnd base rates'!E$111)\n+($I649*'fnd base rates'!E$112)\n+($J649*'fnd base rates'!E$113)\n+($K649*'fnd base rates'!E$114)\n+($M649*'fnd base rates'!E$116)\n+($N649*'fnd base rates'!E$117)\n+($O649*'fnd base rates'!E$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,5)))\n*$R649","v":32321.395499343998},{"$f":"(($D649*'fnd base rates'!F$107)\n+($E649*'fnd base rates'!F$108)\n+($F649*'fnd base rates'!F$109)\n+($G649*'fnd base rates'!F$110)\n+($H649*'fnd base rates'!F$111)\n+($I649*'fnd base rates'!F$112)\n+($J649*'fnd base rates'!F$113)\n+($K649*'fnd base rates'!F$114)\n+($M649*'fnd base rates'!F$116)\n+($N649*'fnd base rates'!F$117)\n+($O649*'fnd base rates'!F$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,6)))\n*$R649","v":6356.4293400160004},{"$f":"(($D649*'fnd base rates'!G$107)\n+($E649*'fnd base rates'!G$108)\n+($F649*'fnd base rates'!G$109)\n+($G649*'fnd base rates'!G$110)\n+($H649*'fnd base rates'!G$111)\n+($I649*'fnd base rates'!G$112)\n+($J649*'fnd base rates'!G$113)\n+($K649*'fnd base rates'!G$114)\n+($M649*'fnd base rates'!G$116)\n+($N649*'fnd base rates'!G$117)\n+($O649*'fnd base rates'!G$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,7)))\n*$R649","v":1407.4278637440002},{"$f":"(($D649*'fnd base rates'!H$107)\n+($E649*'fnd base rates'!H$108)\n+($F649*'fnd base rates'!H$109)\n+($G649*'fnd base rates'!H$110)\n+($H649*'fnd base rates'!H$111)\n+($I649*'fnd base rates'!H$112)\n+($J649*'fnd base rates'!H$113)\n+($K649*'fnd base rates'!H$114)\n+($M649*'fnd base rates'!H$116)\n+($N649*'fnd base rates'!H$117)\n+($O649*'fnd base rates'!H$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,8)))","v":4018.6811600000001},{"$f":"(($D649*'fnd base rates'!I$107)\n+($E649*'fnd base rates'!I$108)\n+($F649*'fnd base rates'!I$109)\n+($G649*'fnd base rates'!I$110)\n+($H649*'fnd base rates'!I$111)\n+($I649*'fnd base rates'!I$112)\n+($J649*'fnd base rates'!I$113)\n+($K649*'fnd base rates'!I$114)\n+($M649*'fnd base rates'!I$116)\n+($N649*'fnd base rates'!I$117)\n+($O649*'fnd base rates'!I$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,9)))\n*$R649","v":2882.7528800000005},{"$f":"(($D649*'fnd base rates'!J$107)\n+($E649*'fnd base rates'!J$108)\n+($F649*'fnd base rates'!J$109)\n+($G649*'fnd base rates'!J$110)\n+($H649*'fnd base rates'!J$111)\n+($I649*'fnd base rates'!J$112)\n+($J649*'fnd base rates'!J$113)\n+($K649*'fnd base rates'!J$114)\n+($M649*'fnd base rates'!J$116)\n+($N649*'fnd base rates'!J$117)\n+($O649*'fnd base rates'!J$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,10)))\n*$R649","v":3679.6026400000001},{"$f":"(($D649*'fnd base rates'!K$107)\n+($E649*'fnd base rates'!K$108)\n+($F649*'fnd base rates'!K$109)\n+($G649*'fnd base rates'!K$110)\n+($H649*'fnd base rates'!K$111)\n+($I649*'fnd base rates'!K$112)\n+($J649*'fnd base rates'!K$113)\n+($K649*'fnd base rates'!K$114)\n+($M649*'fnd base rates'!K$116)\n+($N649*'fnd base rates'!K$117)\n+($O649*'fnd base rates'!K$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,11)))\n*$R649","v":7727.2464701039999},{"$f":"(($D649*'fnd base rates'!L$107)\n+($E649*'fnd base rates'!L$108)\n+($F649*'fnd base rates'!L$109)\n+($G649*'fnd base rates'!L$110)\n+($H649*'fnd base rates'!L$111)\n+($I649*'fnd base rates'!L$112)\n+($J649*'fnd base rates'!L$113)\n+($K649*'fnd base rates'!L$114)\n+($M649*'fnd base rates'!L$116)\n+($N649*'fnd base rates'!L$117)\n+($O649*'fnd base rates'!L$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,12)))","v":12006.53198},{"$f":"(($D649*'fnd base rates'!M$107)\n+($E649*'fnd base rates'!M$108)\n+($F649*'fnd base rates'!M$109)\n+($G649*'fnd base rates'!M$110)\n+($H649*'fnd base rates'!M$111)\n+($I649*'fnd base rates'!M$112)\n+($J649*'fnd base rates'!M$113)\n+($K649*'fnd base rates'!M$114)\n+($M649*'fnd base rates'!M$116)\n+($N649*'fnd base rates'!M$117)\n+($O649*'fnd base rates'!M$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,13)))","v":0},79765.397476415994,null,483239665,"483","239","665",1,6,79765.397476415994,13294,821,12473,null,null,null,null,null,null,0,null,0]
["483",483239740,"RISING TIDE",{"$f":"'fnd enro'!D650","v":0},{"$f":"'fnd enro'!E650","v":0},{"$f":"'fnd enro'!F650","v":0},{"$f":"'fnd enro'!G650","v":0},{"$f":"'fnd enro'!H650","v":1},{"$f":"'fnd enro'!I650","v":4},{"$f":"'fnd enro'!J650","v":0},{"$f":"'fnd enro'!K650","v":0.19650000000000001},{"$f":"'fnd enro'!L650","v":0},{"$f":"'fnd enro'!M650","v":0},{"$f":"'fnd enro'!N650","v":0},{"$f":"'fnd enro'!O650","v":0},{"$f":"'fnd enro'!P650","v":2},{"$f":"'fnd enro'!R650","v":5},1.036,{"$f":"VALUE('fnd enro'!Q650)","v":5},null,{"$f":"(($D650*'fnd base rates'!C$107)\n+($E650*'fnd base rates'!C$108)\n+($F650*'fnd base rates'!C$109)\n+($G650*'fnd base rates'!C$110)\n+($H650*'fnd base rates'!C$111)\n+($I650*'fnd base rates'!C$112)\n+($J650*'fnd base rates'!C$113)\n+($K650*'fnd base rates'!C$114)\n+($M650*'fnd base rates'!C$116)\n+($N650*'fnd base rates'!C$117)\n+($O650*'fnd base rates'!C$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,3)))\n*$R650","v":3090.85892934},{"$f":"(($D650*'fnd base rates'!D$107)\n+($E650*'fnd base rates'!D$108)\n+($F650*'fnd base rates'!D$109)\n+($G650*'fnd base rates'!D$110)\n+($H650*'fnd base rates'!D$111)\n+($I650*'fnd base rates'!D$112)\n+($J650*'fnd base rates'!D$113)\n+($K650*'fnd base rates'!D$114)\n+($M650*'fnd base rates'!D$116)\n+($N650*'fnd base rates'!D$117)\n+($O650*'fnd base rates'!D$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,4)))\n*$R650","v":4844.1288000000004},{"$f":"(($D650*'fnd base rates'!E$107)\n+($E650*'fnd base rates'!E$108)\n+($F650*'fnd base rates'!E$109)\n+($G650*'fnd base rates'!E$110)\n+($H650*'fnd base rates'!E$111)\n+($I650*'fnd base rates'!E$112)\n+($J650*'fnd base rates'!E$113)\n+($K650*'fnd base rates'!E$114)\n+($M650*'fnd base rates'!E$116)\n+($N650*'fnd base rates'!E$117)\n+($O650*'fnd base rates'!E$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,5)))\n*$R650","v":31706.080876119999},{"$f":"(($D650*'fnd base rates'!F$107)\n+($E650*'fnd base rates'!F$108)\n+($F650*'fnd base rates'!F$109)\n+($G650*'fnd base rates'!F$110)\n+($H650*'fnd base rates'!F$111)\n+($I650*'fnd base rates'!F$112)\n+($J650*'fnd base rates'!F$113)\n+($K650*'fnd base rates'!F$114)\n+($M650*'fnd base rates'!F$116)\n+($N650*'fnd base rates'!F$117)\n+($O650*'fnd base rates'!F$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,6)))\n*$R650","v":5019.2486766800002},{"$f":"(($D650*'fnd base rates'!G$107)\n+($E650*'fnd base rates'!G$108)\n+($F650*'fnd base rates'!G$109)\n+($G650*'fnd base rates'!G$110)\n+($H650*'fnd base rates'!G$111)\n+($I650*'fnd base rates'!G$112)\n+($J650*'fnd base rates'!G$113)\n+($K650*'fnd base rates'!G$114)\n+($M650*'fnd base rates'!G$116)\n+($N650*'fnd base rates'!G$117)\n+($O650*'fnd base rates'!G$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,7)))\n*$R650","v":1212.2349131200001},{"$f":"(($D650*'fnd base rates'!H$107)\n+($E650*'fnd base rates'!H$108)\n+($F650*'fnd base rates'!H$109)\n+($G650*'fnd base rates'!H$110)\n+($H650*'fnd base rates'!H$111)\n+($I650*'fnd base rates'!H$112)\n+($J650*'fnd base rates'!H$113)\n+($K650*'fnd base rates'!H$114)\n+($M650*'fnd base rates'!H$116)\n+($N650*'fnd base rates'!H$117)\n+($O650*'fnd base rates'!H$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,8)))","v":4109.3042999999998},{"$f":"(($D650*'fnd base rates'!I$107)\n+($E650*'fnd base rates'!I$108)\n+($F650*'fnd base rates'!I$109)\n+($G650*'fnd base rates'!I$110)\n+($H650*'fnd base rates'!I$111)\n+($I650*'fnd base rates'!I$112)\n+($J650*'fnd base rates'!I$113)\n+($K650*'fnd base rates'!I$114)\n+($M650*'fnd base rates'!I$116)\n+($N650*'fnd base rates'!I$117)\n+($O650*'fnd base rates'!I$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,9)))\n*$R650","v":2548.1974},{"$f":"(($D650*'fnd base rates'!J$107)\n+($E650*'fnd base rates'!J$108)\n+($F650*'fnd base rates'!J$109)\n+($G650*'fnd base rates'!J$110)\n+($H650*'fnd base rates'!J$111)\n+($I650*'fnd base rates'!J$112)\n+($J650*'fnd base rates'!J$113)\n+($K650*'fnd base rates'!J$114)\n+($M650*'fnd base rates'!J$116)\n+($N650*'fnd base rates'!J$117)\n+($O650*'fnd base rates'!J$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,10)))\n*$R650","v":4119.6540000000005},{"$f":"(($D650*'fnd base rates'!K$107)\n+($E650*'fnd base rates'!K$108)\n+($F650*'fnd base rates'!K$109)\n+($G650*'fnd base rates'!K$110)\n+($H650*'fnd base rates'!K$111)\n+($I650*'fnd base rates'!K$112)\n+($J650*'fnd base rates'!K$113)\n+($K650*'fnd base rates'!K$114)\n+($M650*'fnd base rates'!K$116)\n+($N650*'fnd base rates'!K$117)\n+($O650*'fnd base rates'!K$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,11)))\n*$R650","v":6357.2068984199996},{"$f":"(($D650*'fnd base rates'!L$107)\n+($E650*'fnd base rates'!L$108)\n+($F650*'fnd base rates'!L$109)\n+($G650*'fnd base rates'!L$110)\n+($H650*'fnd base rates'!L$111)\n+($I650*'fnd base rates'!L$112)\n+($J650*'fnd base rates'!L$113)\n+($K650*'fnd base rates'!L$114)\n+($M650*'fnd base rates'!L$116)\n+($N650*'fnd base rates'!L$117)\n+($O650*'fnd base rates'!L$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,12)))","v":9728.0166499999996},{"$f":"(($D650*'fnd base rates'!M$107)\n+($E650*'fnd base rates'!M$108)\n+($F650*'fnd base rates'!M$109)\n+($G650*'fnd base rates'!M$110)\n+($H650*'fnd base rates'!M$111)\n+($I650*'fnd base rates'!M$112)\n+($J650*'fnd base rates'!M$113)\n+($K650*'fnd base rates'!M$114)\n+($M650*'fnd base rates'!M$116)\n+($N650*'fnd base rates'!M$117)\n+($O650*'fnd base rates'!M$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,13)))","v":0},72734.931443680005,null,483239740,"483","239","740",1,5,72734.931443680005,14547,{"$f":"AO650-AQ650","v":1622},12925,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B651,3)","v":"483"},483239760,"RISING TIDE",{"$f":"'fnd enro'!D651","v":0},{"$f":"'fnd enro'!E651","v":0},{"$f":"'fnd enro'!F651","v":0},{"$f":"'fnd enro'!G651","v":0},{"$f":"'fnd enro'!H651","v":16},{"$f":"'fnd enro'!I651","v":28},{"$f":"'fnd enro'!J651","v":0},{"$f":"'fnd enro'!K651","v":1.7292000000000001},{"$f":"'fnd enro'!L651","v":0},{"$f":"'fnd enro'!M651","v":0},{"$f":"'fnd enro'!N651","v":0},{"$f":"'fnd enro'!O651","v":2},{"$f":"'fnd enro'!P651","v":12},{"$f":"'fnd enro'!R651","v":44},{"$f":"VLOOKUP(B651,charterinfo_b,6)","v":1.036},{"$f":"VALUE('fnd enro'!Q651)","v":6},null,{"$f":"(($D651*'fnd base rates'!C$107)\n+($E651*'fnd base rates'!C$108)\n+($F651*'fnd base rates'!C$109)\n+($G651*'fnd base rates'!C$110)\n+($H651*'fnd base rates'!C$111)\n+($I651*'fnd base rates'!C$112)\n+($J651*'fnd base rates'!C$113)\n+($K651*'fnd base rates'!C$114)\n+($M651*'fnd base rates'!C$116)\n+($N651*'fnd base rates'!C$117)\n+($O651*'fnd base rates'!C$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,3)))\n*$R651","v":27165.320850191998},{"$f":"(($D651*'fnd base rates'!D$107)\n+($E651*'fnd base rates'!D$108)\n+($F651*'fnd base rates'!D$109)\n+($G651*'fnd base rates'!D$110)\n+($H651*'fnd base rates'!D$111)\n+($I651*'fnd base rates'!D$112)\n+($J651*'fnd base rates'!D$113)\n+($K651*'fnd base rates'!D$114)\n+($M651*'fnd base rates'!D$116)\n+($N651*'fnd base rates'!D$117)\n+($O651*'fnd base rates'!D$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,4)))\n*$R651","v":41681.367279999999},{"$f":"(($D651*'fnd base rates'!E$107)\n+($E651*'fnd base rates'!E$108)\n+($F651*'fnd base rates'!E$109)\n+($G651*'fnd base rates'!E$110)\n+($H651*'fnd base rates'!E$111)\n+($I651*'fnd base rates'!E$112)\n+($J651*'fnd base rates'!E$113)\n+($K651*'fnd base rates'!E$114)\n+($M651*'fnd base rates'!E$116)\n+($N651*'fnd base rates'!E$117)\n+($O651*'fnd base rates'!E$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,5)))\n*$R651","v":257022.33142185598},{"$f":"(($D651*'fnd base rates'!F$107)\n+($E651*'fnd base rates'!F$108)\n+($F651*'fnd base rates'!F$109)\n+($G651*'fnd base rates'!F$110)\n+($H651*'fnd base rates'!F$111)\n+($I651*'fnd base rates'!F$112)\n+($J651*'fnd base rates'!F$113)\n+($K651*'fnd base rates'!F$114)\n+($M651*'fnd base rates'!F$116)\n+($N651*'fnd base rates'!F$117)\n+($O651*'fnd base rates'!F$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,6)))\n*$R651","v":45486.239666784},{"$f":"(($D651*'fnd base rates'!G$107)\n+($E651*'fnd base rates'!G$108)\n+($F651*'fnd base rates'!G$109)\n+($G651*'fnd base rates'!G$110)\n+($H651*'fnd base rates'!G$111)\n+($I651*'fnd base rates'!G$112)\n+($J651*'fnd base rates'!G$113)\n+($K651*'fnd base rates'!G$114)\n+($M651*'fnd base rates'!G$116)\n+($N651*'fnd base rates'!G$117)\n+($O651*'fnd base rates'!G$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,7)))\n*$R651","v":10168.638467456001},{"$f":"(($D651*'fnd base rates'!H$107)\n+($E651*'fnd base rates'!H$108)\n+($F651*'fnd base rates'!H$109)\n+($G651*'fnd base rates'!H$110)\n+($H651*'fnd base rates'!H$111)\n+($I651*'fnd base rates'!H$112)\n+($J651*'fnd base rates'!H$113)\n+($K651*'fnd base rates'!H$114)\n+($M651*'fnd base rates'!H$116)\n+($N651*'fnd base rates'!H$117)\n+($O651*'fnd base rates'!H$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,8)))","v":34057.281840000003},{"$f":"(($D651*'fnd base rates'!I$107)\n+($E651*'fnd base rates'!I$108)\n+($F651*'fnd base rates'!I$109)\n+($G651*'fnd base rates'!I$110)\n+($H651*'fnd base rates'!I$111)\n+($I651*'fnd base rates'!I$112)\n+($J651*'fnd base rates'!I$113)\n+($K651*'fnd base rates'!I$114)\n+($M651*'fnd base rates'!I$116)\n+($N651*'fnd base rates'!I$117)\n+($O651*'fnd base rates'!I$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,9)))\n*$R651","v":21746.303039999999},{"$f":"(($D651*'fnd base rates'!J$107)\n+($E651*'fnd base rates'!J$108)\n+($F651*'fnd base rates'!J$109)\n+($G651*'fnd base rates'!J$110)\n+($H651*'fnd base rates'!J$111)\n+($I651*'fnd base rates'!J$112)\n+($J651*'fnd base rates'!J$113)\n+($K651*'fnd base rates'!J$114)\n+($M651*'fnd base rates'!J$116)\n+($N651*'fnd base rates'!J$117)\n+($O651*'fnd base rates'!J$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,10)))\n*$R651","v":30862.149920000003},{"$f":"(($D651*'fnd base rates'!K$107)\n+($E651*'fnd base rates'!K$108)\n+($F651*'fnd base rates'!K$109)\n+($G651*'fnd base rates'!K$110)\n+($H651*'fnd base rates'!K$111)\n+($I651*'fnd base rates'!K$112)\n+($J651*'fnd base rates'!K$113)\n+($K651*'fnd base rates'!K$114)\n+($M651*'fnd base rates'!K$116)\n+($N651*'fnd base rates'!K$117)\n+($O651*'fnd base rates'!K$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,11)))\n*$R651","v":56985.02339409601},{"$f":"(($D651*'fnd base rates'!L$107)\n+($E651*'fnd base rates'!L$108)\n+($F651*'fnd base rates'!L$109)\n+($G651*'fnd base rates'!L$110)\n+($H651*'fnd base rates'!L$111)\n+($I651*'fnd base rates'!L$112)\n+($J651*'fnd base rates'!L$113)\n+($K651*'fnd base rates'!L$114)\n+($M651*'fnd base rates'!L$116)\n+($N651*'fnd base rates'!L$117)\n+($O651*'fnd base rates'!L$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,12)))","v":85469.054520000005},{"$f":"(($D651*'fnd base rates'!M$107)\n+($E651*'fnd base rates'!M$108)\n+($F651*'fnd base rates'!M$109)\n+($G651*'fnd base rates'!M$110)\n+($H651*'fnd base rates'!M$111)\n+($I651*'fnd base rates'!M$112)\n+($J651*'fnd base rates'!M$113)\n+($K651*'fnd base rates'!M$114)\n+($M651*'fnd base rates'!M$116)\n+($N651*'fnd base rates'!M$117)\n+($O651*'fnd base rates'!M$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U651:AE651)","v":610643.71040038404},null,{"$f":"B651","v":483239760},{"$f":"IF($B651<499999999,MID($B651,1,3),MID($B651,1,4))","v":"483"},{"$f":"IF($B651<499999999,MID($B651,4,3),MID($B651,5,3))","v":"239"},{"$f":"IF($B651<499999999,MID($B651,7,3),MID($B651,8,3))","v":"760"},{"$f":"IF(VLOOKUP(VALUE(IF(AH651<499999999,MID(AH651,4,3),MID(AH651,5,3))),distinfo,4)=R651,1,0)","v":1},44,{"$f":"AF651","v":610643.71040038404},{"$f":"IF(OR(AF651=0,AM651=0),0,ROUND(AN651/AM651,0))","v":13878},-2186,16064,null,null,null,null,null,null,{"$f":"AY651-AW651","v":0},null,{"$f":"BA651-AY651","v":0}]
["483",483239780,"RISING TIDE",{"$f":"'fnd enro'!D652","v":0},{"$f":"'fnd enro'!E652","v":0},{"$f":"'fnd enro'!F652","v":0},{"$f":"'fnd enro'!G652","v":0},{"$f":"'fnd enro'!H652","v":0},{"$f":"'fnd enro'!I652","v":2},{"$f":"'fnd enro'!J652","v":0},{"$f":"'fnd enro'!K652","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L652","v":0},{"$f":"'fnd enro'!M652","v":0},{"$f":"'fnd enro'!N652","v":0},{"$f":"'fnd enro'!O652","v":0},{"$f":"'fnd enro'!P652","v":1},{"$f":"'fnd enro'!R652","v":2},1.036,{"$f":"VALUE('fnd enro'!Q652)","v":6},null,{"$f":"(($D652*'fnd base rates'!C$107)\n+($E652*'fnd base rates'!C$108)\n+($F652*'fnd base rates'!C$109)\n+($G652*'fnd base rates'!C$110)\n+($H652*'fnd base rates'!C$111)\n+($I652*'fnd base rates'!C$112)\n+($J652*'fnd base rates'!C$113)\n+($K652*'fnd base rates'!C$114)\n+($M652*'fnd base rates'!C$116)\n+($N652*'fnd base rates'!C$117)\n+($O652*'fnd base rates'!C$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,3)))\n*$R652","v":1257.1008677359998},{"$f":"(($D652*'fnd base rates'!D$107)\n+($E652*'fnd base rates'!D$108)\n+($F652*'fnd base rates'!D$109)\n+($G652*'fnd base rates'!D$110)\n+($H652*'fnd base rates'!D$111)\n+($I652*'fnd base rates'!D$112)\n+($J652*'fnd base rates'!D$113)\n+($K652*'fnd base rates'!D$114)\n+($M652*'fnd base rates'!D$116)\n+($N652*'fnd base rates'!D$117)\n+($O652*'fnd base rates'!D$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,4)))\n*$R652","v":2036.01972},{"$f":"(($D652*'fnd base rates'!E$107)\n+($E652*'fnd base rates'!E$108)\n+($F652*'fnd base rates'!E$109)\n+($G652*'fnd base rates'!E$110)\n+($H652*'fnd base rates'!E$111)\n+($I652*'fnd base rates'!E$112)\n+($J652*'fnd base rates'!E$113)\n+($K652*'fnd base rates'!E$114)\n+($M652*'fnd base rates'!E$116)\n+($N652*'fnd base rates'!E$117)\n+($O652*'fnd base rates'!E$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,5)))\n*$R652","v":14280.251006447999},{"$f":"(($D652*'fnd base rates'!F$107)\n+($E652*'fnd base rates'!F$108)\n+($F652*'fnd base rates'!F$109)\n+($G652*'fnd base rates'!F$110)\n+($H652*'fnd base rates'!F$111)\n+($I652*'fnd base rates'!F$112)\n+($J652*'fnd base rates'!F$113)\n+($K652*'fnd base rates'!F$114)\n+($M652*'fnd base rates'!F$116)\n+($N652*'fnd base rates'!F$117)\n+($O652*'fnd base rates'!F$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,6)))\n*$R652","v":1960.0807666720002},{"$f":"(($D652*'fnd base rates'!G$107)\n+($E652*'fnd base rates'!G$108)\n+($F652*'fnd base rates'!G$109)\n+($G652*'fnd base rates'!G$110)\n+($H652*'fnd base rates'!G$111)\n+($I652*'fnd base rates'!G$112)\n+($J652*'fnd base rates'!G$113)\n+($K652*'fnd base rates'!G$114)\n+($M652*'fnd base rates'!G$116)\n+($N652*'fnd base rates'!G$117)\n+($O652*'fnd base rates'!G$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,7)))\n*$R652","v":529.46890124800007},{"$f":"(($D652*'fnd base rates'!H$107)\n+($E652*'fnd base rates'!H$108)\n+($F652*'fnd base rates'!H$109)\n+($G652*'fnd base rates'!H$110)\n+($H652*'fnd base rates'!H$111)\n+($I652*'fnd base rates'!H$112)\n+($J652*'fnd base rates'!H$113)\n+($K652*'fnd base rates'!H$114)\n+($M652*'fnd base rates'!H$116)\n+($N652*'fnd base rates'!H$117)\n+($O652*'fnd base rates'!H$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,8)))","v":1779.68372},{"$f":"(($D652*'fnd base rates'!I$107)\n+($E652*'fnd base rates'!I$108)\n+($F652*'fnd base rates'!I$109)\n+($G652*'fnd base rates'!I$110)\n+($H652*'fnd base rates'!I$111)\n+($I652*'fnd base rates'!I$112)\n+($J652*'fnd base rates'!I$113)\n+($K652*'fnd base rates'!I$114)\n+($M652*'fnd base rates'!I$116)\n+($N652*'fnd base rates'!I$117)\n+($O652*'fnd base rates'!I$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,9)))\n*$R652","v":1075.86528},{"$f":"(($D652*'fnd base rates'!J$107)\n+($E652*'fnd base rates'!J$108)\n+($F652*'fnd base rates'!J$109)\n+($G652*'fnd base rates'!J$110)\n+($H652*'fnd base rates'!J$111)\n+($I652*'fnd base rates'!J$112)\n+($J652*'fnd base rates'!J$113)\n+($K652*'fnd base rates'!J$114)\n+($M652*'fnd base rates'!J$116)\n+($N652*'fnd base rates'!J$117)\n+($O652*'fnd base rates'!J$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,10)))\n*$R652","v":1992.5180800000001},{"$f":"(($D652*'fnd base rates'!K$107)\n+($E652*'fnd base rates'!K$108)\n+($F652*'fnd base rates'!K$109)\n+($G652*'fnd base rates'!K$110)\n+($H652*'fnd base rates'!K$111)\n+($I652*'fnd base rates'!K$112)\n+($J652*'fnd base rates'!K$113)\n+($K652*'fnd base rates'!K$114)\n+($M652*'fnd base rates'!K$116)\n+($N652*'fnd base rates'!K$117)\n+($O652*'fnd base rates'!K$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,11)))\n*$R652","v":2528.797303368},{"$f":"(($D652*'fnd base rates'!L$107)\n+($E652*'fnd base rates'!L$108)\n+($F652*'fnd base rates'!L$109)\n+($G652*'fnd base rates'!L$110)\n+($H652*'fnd base rates'!L$111)\n+($I652*'fnd base rates'!L$112)\n+($J652*'fnd base rates'!L$113)\n+($K652*'fnd base rates'!L$114)\n+($M652*'fnd base rates'!L$116)\n+($N652*'fnd base rates'!L$117)\n+($O652*'fnd base rates'!L$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,12)))","v":3972.3506600000001},{"$f":"(($D652*'fnd base rates'!M$107)\n+($E652*'fnd base rates'!M$108)\n+($F652*'fnd base rates'!M$109)\n+($G652*'fnd base rates'!M$110)\n+($H652*'fnd base rates'!M$111)\n+($I652*'fnd base rates'!M$112)\n+($J652*'fnd base rates'!M$113)\n+($K652*'fnd base rates'!M$114)\n+($M652*'fnd base rates'!M$116)\n+($N652*'fnd base rates'!M$117)\n+($O652*'fnd base rates'!M$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,13)))","v":0},31412.136305471999,null,483239780,"483","239","780",1,2,31412.136305471999,15706,2781,12925,null,null,null,null,null,null,0,null,0]
["484",484035035,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D653","v":0},{"$f":"'fnd enro'!E653","v":0},{"$f":"'fnd enro'!F653","v":0},{"$f":"'fnd enro'!G653","v":73},{"$f":"'fnd enro'!H653","v":525},{"$f":"'fnd enro'!I653","v":519},{"$f":"'fnd enro'!J653","v":0},{"$f":"'fnd enro'!K653","v":43.898099999999999},{"$f":"'fnd enro'!L653","v":0},{"$f":"'fnd enro'!M653","v":16},{"$f":"'fnd enro'!N653","v":113},{"$f":"'fnd enro'!O653","v":58},{"$f":"'fnd enro'!P653","v":941},{"$f":"'fnd enro'!R653","v":1117},1.087,{"$f":"VALUE('fnd enro'!Q653)","v":11},null,{"$f":"(($D653*'fnd base rates'!C$107)\n+($E653*'fnd base rates'!C$108)\n+($F653*'fnd base rates'!C$109)\n+($G653*'fnd base rates'!C$110)\n+($H653*'fnd base rates'!C$111)\n+($I653*'fnd base rates'!C$112)\n+($J653*'fnd base rates'!C$113)\n+($K653*'fnd base rates'!C$114)\n+($M653*'fnd base rates'!C$116)\n+($N653*'fnd base rates'!C$117)\n+($O653*'fnd base rates'!C$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,3)))\n*$R653","v":825161.44624742679},{"$f":"(($D653*'fnd base rates'!D$107)\n+($E653*'fnd base rates'!D$108)\n+($F653*'fnd base rates'!D$109)\n+($G653*'fnd base rates'!D$110)\n+($H653*'fnd base rates'!D$111)\n+($I653*'fnd base rates'!D$112)\n+($J653*'fnd base rates'!D$113)\n+($K653*'fnd base rates'!D$114)\n+($M653*'fnd base rates'!D$116)\n+($N653*'fnd base rates'!D$117)\n+($O653*'fnd base rates'!D$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,4)))\n*$R653","v":1539373.5398699997},{"$f":"(($D653*'fnd base rates'!E$107)\n+($E653*'fnd base rates'!E$108)\n+($F653*'fnd base rates'!E$109)\n+($G653*'fnd base rates'!E$110)\n+($H653*'fnd base rates'!E$111)\n+($I653*'fnd base rates'!E$112)\n+($J653*'fnd base rates'!E$113)\n+($K653*'fnd base rates'!E$114)\n+($M653*'fnd base rates'!E$116)\n+($N653*'fnd base rates'!E$117)\n+($O653*'fnd base rates'!E$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,5)))\n*$R653","v":10665614.106389087},{"$f":"(($D653*'fnd base rates'!F$107)\n+($E653*'fnd base rates'!F$108)\n+($F653*'fnd base rates'!F$109)\n+($G653*'fnd base rates'!F$110)\n+($H653*'fnd base rates'!F$111)\n+($I653*'fnd base rates'!F$112)\n+($J653*'fnd base rates'!F$113)\n+($K653*'fnd base rates'!F$114)\n+($M653*'fnd base rates'!F$116)\n+($N653*'fnd base rates'!F$117)\n+($O653*'fnd base rates'!F$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,6)))\n*$R653","v":1287254.5884957539},{"$f":"(($D653*'fnd base rates'!G$107)\n+($E653*'fnd base rates'!G$108)\n+($F653*'fnd base rates'!G$109)\n+($G653*'fnd base rates'!G$110)\n+($H653*'fnd base rates'!G$111)\n+($I653*'fnd base rates'!G$112)\n+($J653*'fnd base rates'!G$113)\n+($K653*'fnd base rates'!G$114)\n+($M653*'fnd base rates'!G$116)\n+($N653*'fnd base rates'!G$117)\n+($O653*'fnd base rates'!G$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,7)))\n*$R653","v":468381.64269893599},{"$f":"(($D653*'fnd base rates'!H$107)\n+($E653*'fnd base rates'!H$108)\n+($F653*'fnd base rates'!H$109)\n+($G653*'fnd base rates'!H$110)\n+($H653*'fnd base rates'!H$111)\n+($I653*'fnd base rates'!H$112)\n+($J653*'fnd base rates'!H$113)\n+($K653*'fnd base rates'!H$114)\n+($M653*'fnd base rates'!H$116)\n+($N653*'fnd base rates'!H$117)\n+($O653*'fnd base rates'!H$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,8)))","v":849384.23261999991},{"$f":"(($D653*'fnd base rates'!I$107)\n+($E653*'fnd base rates'!I$108)\n+($F653*'fnd base rates'!I$109)\n+($G653*'fnd base rates'!I$110)\n+($H653*'fnd base rates'!I$111)\n+($I653*'fnd base rates'!I$112)\n+($J653*'fnd base rates'!I$113)\n+($K653*'fnd base rates'!I$114)\n+($M653*'fnd base rates'!I$116)\n+($N653*'fnd base rates'!I$117)\n+($O653*'fnd base rates'!I$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,9)))\n*$R653","v":738612.84768000001},{"$f":"(($D653*'fnd base rates'!J$107)\n+($E653*'fnd base rates'!J$108)\n+($F653*'fnd base rates'!J$109)\n+($G653*'fnd base rates'!J$110)\n+($H653*'fnd base rates'!J$111)\n+($I653*'fnd base rates'!J$112)\n+($J653*'fnd base rates'!J$113)\n+($K653*'fnd base rates'!J$114)\n+($M653*'fnd base rates'!J$116)\n+($N653*'fnd base rates'!J$117)\n+($O653*'fnd base rates'!J$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,10)))\n*$R653","v":1565316.21884},{"$f":"(($D653*'fnd base rates'!K$107)\n+($E653*'fnd base rates'!K$108)\n+($F653*'fnd base rates'!K$109)\n+($G653*'fnd base rates'!K$110)\n+($H653*'fnd base rates'!K$111)\n+($I653*'fnd base rates'!K$112)\n+($J653*'fnd base rates'!K$113)\n+($K653*'fnd base rates'!K$114)\n+($M653*'fnd base rates'!K$116)\n+($N653*'fnd base rates'!K$117)\n+($O653*'fnd base rates'!K$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,11)))\n*$R653","v":1570406.1346274007},{"$f":"(($D653*'fnd base rates'!L$107)\n+($E653*'fnd base rates'!L$108)\n+($F653*'fnd base rates'!L$109)\n+($G653*'fnd base rates'!L$110)\n+($H653*'fnd base rates'!L$111)\n+($I653*'fnd base rates'!L$112)\n+($J653*'fnd base rates'!L$113)\n+($K653*'fnd base rates'!L$114)\n+($M653*'fnd base rates'!L$116)\n+($N653*'fnd base rates'!L$117)\n+($O653*'fnd base rates'!L$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,12)))","v":2857626.1236100001},{"$f":"(($D653*'fnd base rates'!M$107)\n+($E653*'fnd base rates'!M$108)\n+($F653*'fnd base rates'!M$109)\n+($G653*'fnd base rates'!M$110)\n+($H653*'fnd base rates'!M$111)\n+($I653*'fnd base rates'!M$112)\n+($J653*'fnd base rates'!M$113)\n+($K653*'fnd base rates'!M$114)\n+($M653*'fnd base rates'!M$116)\n+($N653*'fnd base rates'!M$117)\n+($O653*'fnd base rates'!M$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,13)))","v":0},22367130.881078608,null,484035035,"484","035","035",1,1117,22367130.881078608,20024,6730,13294,null,null,null,null,null,null,0,null,0]
["484",484035044,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D654","v":0},{"$f":"'fnd enro'!E654","v":0},{"$f":"'fnd enro'!F654","v":0},{"$f":"'fnd enro'!G654","v":0},{"$f":"'fnd enro'!H654","v":0},{"$f":"'fnd enro'!I654","v":3},{"$f":"'fnd enro'!J654","v":0},{"$f":"'fnd enro'!K654","v":0.1179},{"$f":"'fnd enro'!L654","v":0},{"$f":"'fnd enro'!M654","v":0},{"$f":"'fnd enro'!N654","v":0},{"$f":"'fnd enro'!O654","v":0},{"$f":"'fnd enro'!P654","v":0},{"$f":"'fnd enro'!R654","v":3},1.087,{"$f":"VALUE('fnd enro'!Q654)","v":11},null,{"$f":"(($D654*'fnd base rates'!C$107)\n+($E654*'fnd base rates'!C$108)\n+($F654*'fnd base rates'!C$109)\n+($G654*'fnd base rates'!C$110)\n+($H654*'fnd base rates'!C$111)\n+($I654*'fnd base rates'!C$112)\n+($J654*'fnd base rates'!C$113)\n+($K654*'fnd base rates'!C$114)\n+($M654*'fnd base rates'!C$116)\n+($N654*'fnd base rates'!C$117)\n+($O654*'fnd base rates'!C$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,3)))\n*$R654","v":1859.8751952929997},{"$f":"(($D654*'fnd base rates'!D$107)\n+($E654*'fnd base rates'!D$108)\n+($F654*'fnd base rates'!D$109)\n+($G654*'fnd base rates'!D$110)\n+($H654*'fnd base rates'!D$111)\n+($I654*'fnd base rates'!D$112)\n+($J654*'fnd base rates'!D$113)\n+($K654*'fnd base rates'!D$114)\n+($M654*'fnd base rates'!D$116)\n+($N654*'fnd base rates'!D$117)\n+($O654*'fnd base rates'!D$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,4)))\n*$R654","v":2642.3882999999996},{"$f":"(($D654*'fnd base rates'!E$107)\n+($E654*'fnd base rates'!E$108)\n+($F654*'fnd base rates'!E$109)\n+($G654*'fnd base rates'!E$110)\n+($H654*'fnd base rates'!E$111)\n+($I654*'fnd base rates'!E$112)\n+($J654*'fnd base rates'!E$113)\n+($K654*'fnd base rates'!E$114)\n+($M654*'fnd base rates'!E$116)\n+($N654*'fnd base rates'!E$117)\n+($O654*'fnd base rates'!E$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,5)))\n*$R654","v":16988.841593873996},{"$f":"(($D654*'fnd base rates'!F$107)\n+($E654*'fnd base rates'!F$108)\n+($F654*'fnd base rates'!F$109)\n+($G654*'fnd base rates'!F$110)\n+($H654*'fnd base rates'!F$111)\n+($I654*'fnd base rates'!F$112)\n+($J654*'fnd base rates'!F$113)\n+($K654*'fnd base rates'!F$114)\n+($M654*'fnd base rates'!F$116)\n+($N654*'fnd base rates'!F$117)\n+($O654*'fnd base rates'!F$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,6)))\n*$R654","v":3084.856843686},{"$f":"(($D654*'fnd base rates'!G$107)\n+($E654*'fnd base rates'!G$108)\n+($F654*'fnd base rates'!G$109)\n+($G654*'fnd base rates'!G$110)\n+($H654*'fnd base rates'!G$111)\n+($I654*'fnd base rates'!G$112)\n+($J654*'fnd base rates'!G$113)\n+($K654*'fnd base rates'!G$114)\n+($M654*'fnd base rates'!G$116)\n+($N654*'fnd base rates'!G$117)\n+($O654*'fnd base rates'!G$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,7)))\n*$R654","v":567.15372002400011},{"$f":"(($D654*'fnd base rates'!H$107)\n+($E654*'fnd base rates'!H$108)\n+($F654*'fnd base rates'!H$109)\n+($G654*'fnd base rates'!H$110)\n+($H654*'fnd base rates'!H$111)\n+($I654*'fnd base rates'!H$112)\n+($J654*'fnd base rates'!H$113)\n+($K654*'fnd base rates'!H$114)\n+($M654*'fnd base rates'!H$116)\n+($N654*'fnd base rates'!H$117)\n+($O654*'fnd base rates'!H$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,8)))","v":2631.9805799999999},{"$f":"(($D654*'fnd base rates'!I$107)\n+($E654*'fnd base rates'!I$108)\n+($F654*'fnd base rates'!I$109)\n+($G654*'fnd base rates'!I$110)\n+($H654*'fnd base rates'!I$111)\n+($I654*'fnd base rates'!I$112)\n+($J654*'fnd base rates'!I$113)\n+($K654*'fnd base rates'!I$114)\n+($M654*'fnd base rates'!I$116)\n+($N654*'fnd base rates'!I$117)\n+($O654*'fnd base rates'!I$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,9)))\n*$R654","v":1471.1023200000002},{"$f":"(($D654*'fnd base rates'!J$107)\n+($E654*'fnd base rates'!J$108)\n+($F654*'fnd base rates'!J$109)\n+($G654*'fnd base rates'!J$110)\n+($H654*'fnd base rates'!J$111)\n+($I654*'fnd base rates'!J$112)\n+($J654*'fnd base rates'!J$113)\n+($K654*'fnd base rates'!J$114)\n+($M654*'fnd base rates'!J$116)\n+($N654*'fnd base rates'!J$117)\n+($O654*'fnd base rates'!J$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,10)))\n*$R654","v":1981.57926},{"$f":"(($D654*'fnd base rates'!K$107)\n+($E654*'fnd base rates'!K$108)\n+($F654*'fnd base rates'!K$109)\n+($G654*'fnd base rates'!K$110)\n+($H654*'fnd base rates'!K$111)\n+($I654*'fnd base rates'!K$112)\n+($J654*'fnd base rates'!K$113)\n+($K654*'fnd base rates'!K$114)\n+($M654*'fnd base rates'!K$116)\n+($N654*'fnd base rates'!K$117)\n+($O654*'fnd base rates'!K$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,11)))\n*$R654","v":3979.9266439590001},{"$f":"(($D654*'fnd base rates'!L$107)\n+($E654*'fnd base rates'!L$108)\n+($F654*'fnd base rates'!L$109)\n+($G654*'fnd base rates'!L$110)\n+($H654*'fnd base rates'!L$111)\n+($I654*'fnd base rates'!L$112)\n+($J654*'fnd base rates'!L$113)\n+($K654*'fnd base rates'!L$114)\n+($M654*'fnd base rates'!L$116)\n+($N654*'fnd base rates'!L$117)\n+($O654*'fnd base rates'!L$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,12)))","v":5095.5759900000003},{"$f":"(($D654*'fnd base rates'!M$107)\n+($E654*'fnd base rates'!M$108)\n+($F654*'fnd base rates'!M$109)\n+($G654*'fnd base rates'!M$110)\n+($H654*'fnd base rates'!M$111)\n+($I654*'fnd base rates'!M$112)\n+($J654*'fnd base rates'!M$113)\n+($K654*'fnd base rates'!M$114)\n+($M654*'fnd base rates'!M$116)\n+($N654*'fnd base rates'!M$117)\n+($O654*'fnd base rates'!M$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,13)))","v":0},40303.280446835997,null,484035044,"484","035","044",1,3,40303.280446835997,13434,-1113,14547,null,null,null,null,null,null,0,null,0]
["484",484035046,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D655","v":0},{"$f":"'fnd enro'!E655","v":0},{"$f":"'fnd enro'!F655","v":0},{"$f":"'fnd enro'!G655","v":0},{"$f":"'fnd enro'!H655","v":0},{"$f":"'fnd enro'!I655","v":1},{"$f":"'fnd enro'!J655","v":0},{"$f":"'fnd enro'!K655","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L655","v":0},{"$f":"'fnd enro'!M655","v":0},{"$f":"'fnd enro'!N655","v":0},{"$f":"'fnd enro'!O655","v":0},{"$f":"'fnd enro'!P655","v":1},{"$f":"'fnd enro'!R655","v":1},1.087,{"$f":"VALUE('fnd enro'!Q655)","v":3},null,{"$f":"(($D655*'fnd base rates'!C$107)\n+($E655*'fnd base rates'!C$108)\n+($F655*'fnd base rates'!C$109)\n+($G655*'fnd base rates'!C$110)\n+($H655*'fnd base rates'!C$111)\n+($I655*'fnd base rates'!C$112)\n+($J655*'fnd base rates'!C$113)\n+($K655*'fnd base rates'!C$114)\n+($M655*'fnd base rates'!C$116)\n+($N655*'fnd base rates'!C$117)\n+($O655*'fnd base rates'!C$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,3)))\n*$R655","v":686.14582843099993},{"$f":"(($D655*'fnd base rates'!D$107)\n+($E655*'fnd base rates'!D$108)\n+($F655*'fnd base rates'!D$109)\n+($G655*'fnd base rates'!D$110)\n+($H655*'fnd base rates'!D$111)\n+($I655*'fnd base rates'!D$112)\n+($J655*'fnd base rates'!D$113)\n+($K655*'fnd base rates'!D$114)\n+($M655*'fnd base rates'!D$116)\n+($N655*'fnd base rates'!D$117)\n+($O655*'fnd base rates'!D$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,4)))\n*$R655","v":1194.4282099999998},{"$f":"(($D655*'fnd base rates'!E$107)\n+($E655*'fnd base rates'!E$108)\n+($F655*'fnd base rates'!E$109)\n+($G655*'fnd base rates'!E$110)\n+($H655*'fnd base rates'!E$111)\n+($I655*'fnd base rates'!E$112)\n+($J655*'fnd base rates'!E$113)\n+($K655*'fnd base rates'!E$114)\n+($M655*'fnd base rates'!E$116)\n+($N655*'fnd base rates'!E$117)\n+($O655*'fnd base rates'!E$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,5)))\n*$R655","v":8724.5261779579996},{"$f":"(($D655*'fnd base rates'!F$107)\n+($E655*'fnd base rates'!F$108)\n+($F655*'fnd base rates'!F$109)\n+($G655*'fnd base rates'!F$110)\n+($H655*'fnd base rates'!F$111)\n+($I655*'fnd base rates'!F$112)\n+($J655*'fnd base rates'!F$113)\n+($K655*'fnd base rates'!F$114)\n+($M655*'fnd base rates'!F$116)\n+($N655*'fnd base rates'!F$117)\n+($O655*'fnd base rates'!F$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,6)))\n*$R655","v":1028.2856145620001},{"$f":"(($D655*'fnd base rates'!G$107)\n+($E655*'fnd base rates'!G$108)\n+($F655*'fnd base rates'!G$109)\n+($G655*'fnd base rates'!G$110)\n+($H655*'fnd base rates'!G$111)\n+($I655*'fnd base rates'!G$112)\n+($J655*'fnd base rates'!G$113)\n+($K655*'fnd base rates'!G$114)\n+($M655*'fnd base rates'!G$116)\n+($N655*'fnd base rates'!G$117)\n+($O655*'fnd base rates'!G$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,7)))\n*$R655","v":337.58979000800002},{"$f":"(($D655*'fnd base rates'!H$107)\n+($E655*'fnd base rates'!H$108)\n+($F655*'fnd base rates'!H$109)\n+($G655*'fnd base rates'!H$110)\n+($H655*'fnd base rates'!H$111)\n+($I655*'fnd base rates'!H$112)\n+($J655*'fnd base rates'!H$113)\n+($K655*'fnd base rates'!H$114)\n+($M655*'fnd base rates'!H$116)\n+($N655*'fnd base rates'!H$117)\n+($O655*'fnd base rates'!H$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D655*'fnd base rates'!I$107)\n+($E655*'fnd base rates'!I$108)\n+($F655*'fnd base rates'!I$109)\n+($G655*'fnd base rates'!I$110)\n+($H655*'fnd base rates'!I$111)\n+($I655*'fnd base rates'!I$112)\n+($J655*'fnd base rates'!I$113)\n+($K655*'fnd base rates'!I$114)\n+($M655*'fnd base rates'!I$116)\n+($N655*'fnd base rates'!I$117)\n+($O655*'fnd base rates'!I$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,9)))\n*$R655","v":614.33978999999988},{"$f":"(($D655*'fnd base rates'!J$107)\n+($E655*'fnd base rates'!J$108)\n+($F655*'fnd base rates'!J$109)\n+($G655*'fnd base rates'!J$110)\n+($H655*'fnd base rates'!J$111)\n+($I655*'fnd base rates'!J$112)\n+($J655*'fnd base rates'!J$113)\n+($K655*'fnd base rates'!J$114)\n+($M655*'fnd base rates'!J$116)\n+($N655*'fnd base rates'!J$117)\n+($O655*'fnd base rates'!J$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,10)))\n*$R655","v":1304.7260999999999},{"$f":"(($D655*'fnd base rates'!K$107)\n+($E655*'fnd base rates'!K$108)\n+($F655*'fnd base rates'!K$109)\n+($G655*'fnd base rates'!K$110)\n+($H655*'fnd base rates'!K$111)\n+($I655*'fnd base rates'!K$112)\n+($J655*'fnd base rates'!K$113)\n+($K655*'fnd base rates'!K$114)\n+($M655*'fnd base rates'!K$116)\n+($N655*'fnd base rates'!K$117)\n+($O655*'fnd base rates'!K$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,11)))\n*$R655","v":1326.6422146530001},{"$f":"(($D655*'fnd base rates'!L$107)\n+($E655*'fnd base rates'!L$108)\n+($F655*'fnd base rates'!L$109)\n+($G655*'fnd base rates'!L$110)\n+($H655*'fnd base rates'!L$111)\n+($I655*'fnd base rates'!L$112)\n+($J655*'fnd base rates'!L$113)\n+($K655*'fnd base rates'!L$114)\n+($M655*'fnd base rates'!L$116)\n+($N655*'fnd base rates'!L$117)\n+($O655*'fnd base rates'!L$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D655*'fnd base rates'!M$107)\n+($E655*'fnd base rates'!M$108)\n+($F655*'fnd base rates'!M$109)\n+($G655*'fnd base rates'!M$110)\n+($H655*'fnd base rates'!M$111)\n+($I655*'fnd base rates'!M$112)\n+($J655*'fnd base rates'!M$113)\n+($K655*'fnd base rates'!M$114)\n+($M655*'fnd base rates'!M$116)\n+($N655*'fnd base rates'!M$117)\n+($O655*'fnd base rates'!M$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,13)))","v":0},18295.075915612,null,484035046,"484","035","046",1,1,18295.075915612,18295,4560,13735,null,null,null,null,null,null,0,null,0]
["484",484035101,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D656","v":0},{"$f":"'fnd enro'!E656","v":0},{"$f":"'fnd enro'!F656","v":0},{"$f":"'fnd enro'!G656","v":0},{"$f":"'fnd enro'!H656","v":1},{"$f":"'fnd enro'!I656","v":0},{"$f":"'fnd enro'!J656","v":0},{"$f":"'fnd enro'!K656","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L656","v":0},{"$f":"'fnd enro'!M656","v":0},{"$f":"'fnd enro'!N656","v":1},{"$f":"'fnd enro'!O656","v":0},{"$f":"'fnd enro'!P656","v":1},{"$f":"'fnd enro'!R656","v":1},1.087,{"$f":"VALUE('fnd enro'!Q656)","v":3},null,{"$f":"(($D656*'fnd base rates'!C$107)\n+($E656*'fnd base rates'!C$108)\n+($F656*'fnd base rates'!C$109)\n+($G656*'fnd base rates'!C$110)\n+($H656*'fnd base rates'!C$111)\n+($I656*'fnd base rates'!C$112)\n+($J656*'fnd base rates'!C$113)\n+($K656*'fnd base rates'!C$114)\n+($M656*'fnd base rates'!C$116)\n+($N656*'fnd base rates'!C$117)\n+($O656*'fnd base rates'!C$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,3)))\n*$R656","v":814.67270843099993},{"$f":"(($D656*'fnd base rates'!D$107)\n+($E656*'fnd base rates'!D$108)\n+($F656*'fnd base rates'!D$109)\n+($G656*'fnd base rates'!D$110)\n+($H656*'fnd base rates'!D$111)\n+($I656*'fnd base rates'!D$112)\n+($J656*'fnd base rates'!D$113)\n+($K656*'fnd base rates'!D$114)\n+($M656*'fnd base rates'!D$116)\n+($N656*'fnd base rates'!D$117)\n+($O656*'fnd base rates'!D$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,4)))\n*$R656","v":1419.3176399999998},{"$f":"(($D656*'fnd base rates'!E$107)\n+($E656*'fnd base rates'!E$108)\n+($F656*'fnd base rates'!E$109)\n+($G656*'fnd base rates'!E$110)\n+($H656*'fnd base rates'!E$111)\n+($I656*'fnd base rates'!E$112)\n+($J656*'fnd base rates'!E$113)\n+($K656*'fnd base rates'!E$114)\n+($M656*'fnd base rates'!E$116)\n+($N656*'fnd base rates'!E$117)\n+($O656*'fnd base rates'!E$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,5)))\n*$R656","v":8626.3157279579991},{"$f":"(($D656*'fnd base rates'!F$107)\n+($E656*'fnd base rates'!F$108)\n+($F656*'fnd base rates'!F$109)\n+($G656*'fnd base rates'!F$110)\n+($H656*'fnd base rates'!F$111)\n+($I656*'fnd base rates'!F$112)\n+($J656*'fnd base rates'!F$113)\n+($K656*'fnd base rates'!F$114)\n+($M656*'fnd base rates'!F$116)\n+($N656*'fnd base rates'!F$117)\n+($O656*'fnd base rates'!F$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,6)))\n*$R656","v":1378.0822145619998},{"$f":"(($D656*'fnd base rates'!G$107)\n+($E656*'fnd base rates'!G$108)\n+($F656*'fnd base rates'!G$109)\n+($G656*'fnd base rates'!G$110)\n+($H656*'fnd base rates'!G$111)\n+($I656*'fnd base rates'!G$112)\n+($J656*'fnd base rates'!G$113)\n+($K656*'fnd base rates'!G$114)\n+($M656*'fnd base rates'!G$116)\n+($N656*'fnd base rates'!G$117)\n+($O656*'fnd base rates'!G$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,7)))\n*$R656","v":407.09257000799994},{"$f":"(($D656*'fnd base rates'!H$107)\n+($E656*'fnd base rates'!H$108)\n+($F656*'fnd base rates'!H$109)\n+($G656*'fnd base rates'!H$110)\n+($H656*'fnd base rates'!H$111)\n+($I656*'fnd base rates'!H$112)\n+($J656*'fnd base rates'!H$113)\n+($K656*'fnd base rates'!H$114)\n+($M656*'fnd base rates'!H$116)\n+($N656*'fnd base rates'!H$117)\n+($O656*'fnd base rates'!H$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,8)))","v":723.40686000000005},{"$f":"(($D656*'fnd base rates'!I$107)\n+($E656*'fnd base rates'!I$108)\n+($F656*'fnd base rates'!I$109)\n+($G656*'fnd base rates'!I$110)\n+($H656*'fnd base rates'!I$111)\n+($I656*'fnd base rates'!I$112)\n+($J656*'fnd base rates'!I$113)\n+($K656*'fnd base rates'!I$114)\n+($M656*'fnd base rates'!I$116)\n+($N656*'fnd base rates'!I$117)\n+($O656*'fnd base rates'!I$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,9)))\n*$R656","v":664.27656999999999},{"$f":"(($D656*'fnd base rates'!J$107)\n+($E656*'fnd base rates'!J$108)\n+($F656*'fnd base rates'!J$109)\n+($G656*'fnd base rates'!J$110)\n+($H656*'fnd base rates'!J$111)\n+($I656*'fnd base rates'!J$112)\n+($J656*'fnd base rates'!J$113)\n+($K656*'fnd base rates'!J$114)\n+($M656*'fnd base rates'!J$116)\n+($N656*'fnd base rates'!J$117)\n+($O656*'fnd base rates'!J$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,10)))\n*$R656","v":962.77764000000002},{"$f":"(($D656*'fnd base rates'!K$107)\n+($E656*'fnd base rates'!K$108)\n+($F656*'fnd base rates'!K$109)\n+($G656*'fnd base rates'!K$110)\n+($H656*'fnd base rates'!K$111)\n+($I656*'fnd base rates'!K$112)\n+($J656*'fnd base rates'!K$113)\n+($K656*'fnd base rates'!K$114)\n+($M656*'fnd base rates'!K$116)\n+($N656*'fnd base rates'!K$117)\n+($O656*'fnd base rates'!K$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,11)))\n*$R656","v":1749.1156346530001},{"$f":"(($D656*'fnd base rates'!L$107)\n+($E656*'fnd base rates'!L$108)\n+($F656*'fnd base rates'!L$109)\n+($G656*'fnd base rates'!L$110)\n+($H656*'fnd base rates'!L$111)\n+($I656*'fnd base rates'!L$112)\n+($J656*'fnd base rates'!L$113)\n+($K656*'fnd base rates'!L$114)\n+($M656*'fnd base rates'!L$116)\n+($N656*'fnd base rates'!L$117)\n+($O656*'fnd base rates'!L$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,12)))","v":2717.1053299999999},{"$f":"(($D656*'fnd base rates'!M$107)\n+($E656*'fnd base rates'!M$108)\n+($F656*'fnd base rates'!M$109)\n+($G656*'fnd base rates'!M$110)\n+($H656*'fnd base rates'!M$111)\n+($I656*'fnd base rates'!M$112)\n+($J656*'fnd base rates'!M$113)\n+($K656*'fnd base rates'!M$114)\n+($M656*'fnd base rates'!M$116)\n+($N656*'fnd base rates'!M$117)\n+($O656*'fnd base rates'!M$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,13)))","v":0},19462.162895611997,null,484035101,"484","035","101",1,1,19462.162895611997,19462,3756,15706,null,null,null,null,null,null,0,null,0]
["484",484035163,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D657","v":0},{"$f":"'fnd enro'!E657","v":0},{"$f":"'fnd enro'!F657","v":0},{"$f":"'fnd enro'!G657","v":0},{"$f":"'fnd enro'!H657","v":0},{"$f":"'fnd enro'!I657","v":1},{"$f":"'fnd enro'!J657","v":0},{"$f":"'fnd enro'!K657","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L657","v":0},{"$f":"'fnd enro'!M657","v":0},{"$f":"'fnd enro'!N657","v":0},{"$f":"'fnd enro'!O657","v":0},{"$f":"'fnd enro'!P657","v":1},{"$f":"'fnd enro'!R657","v":1},1.087,{"$f":"VALUE('fnd enro'!Q657)","v":11},null,{"$f":"(($D657*'fnd base rates'!C$107)\n+($E657*'fnd base rates'!C$108)\n+($F657*'fnd base rates'!C$109)\n+($G657*'fnd base rates'!C$110)\n+($H657*'fnd base rates'!C$111)\n+($I657*'fnd base rates'!C$112)\n+($J657*'fnd base rates'!C$113)\n+($K657*'fnd base rates'!C$114)\n+($M657*'fnd base rates'!C$116)\n+($N657*'fnd base rates'!C$117)\n+($O657*'fnd base rates'!C$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,3)))\n*$R657","v":734.96299843099985},{"$f":"(($D657*'fnd base rates'!D$107)\n+($E657*'fnd base rates'!D$108)\n+($F657*'fnd base rates'!D$109)\n+($G657*'fnd base rates'!D$110)\n+($H657*'fnd base rates'!D$111)\n+($I657*'fnd base rates'!D$112)\n+($J657*'fnd base rates'!D$113)\n+($K657*'fnd base rates'!D$114)\n+($M657*'fnd base rates'!D$116)\n+($N657*'fnd base rates'!D$117)\n+($O657*'fnd base rates'!D$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,4)))\n*$R657","v":1425.6874599999999},{"$f":"(($D657*'fnd base rates'!E$107)\n+($E657*'fnd base rates'!E$108)\n+($F657*'fnd base rates'!E$109)\n+($G657*'fnd base rates'!E$110)\n+($H657*'fnd base rates'!E$111)\n+($I657*'fnd base rates'!E$112)\n+($J657*'fnd base rates'!E$113)\n+($K657*'fnd base rates'!E$114)\n+($M657*'fnd base rates'!E$116)\n+($N657*'fnd base rates'!E$117)\n+($O657*'fnd base rates'!E$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,5)))\n*$R657","v":10982.159957958},{"$f":"(($D657*'fnd base rates'!F$107)\n+($E657*'fnd base rates'!F$108)\n+($F657*'fnd base rates'!F$109)\n+($G657*'fnd base rates'!F$110)\n+($H657*'fnd base rates'!F$111)\n+($I657*'fnd base rates'!F$112)\n+($J657*'fnd base rates'!F$113)\n+($K657*'fnd base rates'!F$114)\n+($M657*'fnd base rates'!F$116)\n+($N657*'fnd base rates'!F$117)\n+($O657*'fnd base rates'!F$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,6)))\n*$R657","v":1028.2856145620001},{"$f":"(($D657*'fnd base rates'!G$107)\n+($E657*'fnd base rates'!G$108)\n+($F657*'fnd base rates'!G$109)\n+($G657*'fnd base rates'!G$110)\n+($H657*'fnd base rates'!G$111)\n+($I657*'fnd base rates'!G$112)\n+($J657*'fnd base rates'!G$113)\n+($K657*'fnd base rates'!G$114)\n+($M657*'fnd base rates'!G$116)\n+($N657*'fnd base rates'!G$117)\n+($O657*'fnd base rates'!G$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,7)))\n*$R657","v":447.105040008},{"$f":"(($D657*'fnd base rates'!H$107)\n+($E657*'fnd base rates'!H$108)\n+($F657*'fnd base rates'!H$109)\n+($G657*'fnd base rates'!H$110)\n+($H657*'fnd base rates'!H$111)\n+($I657*'fnd base rates'!H$112)\n+($J657*'fnd base rates'!H$113)\n+($K657*'fnd base rates'!H$114)\n+($M657*'fnd base rates'!H$116)\n+($N657*'fnd base rates'!H$117)\n+($O657*'fnd base rates'!H$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,8)))","v":913.71686},{"$f":"(($D657*'fnd base rates'!I$107)\n+($E657*'fnd base rates'!I$108)\n+($F657*'fnd base rates'!I$109)\n+($G657*'fnd base rates'!I$110)\n+($H657*'fnd base rates'!I$111)\n+($I657*'fnd base rates'!I$112)\n+($J657*'fnd base rates'!I$113)\n+($K657*'fnd base rates'!I$114)\n+($M657*'fnd base rates'!I$116)\n+($N657*'fnd base rates'!I$117)\n+($O657*'fnd base rates'!I$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,9)))\n*$R657","v":705.75648999999999},{"$f":"(($D657*'fnd base rates'!J$107)\n+($E657*'fnd base rates'!J$108)\n+($F657*'fnd base rates'!J$109)\n+($G657*'fnd base rates'!J$110)\n+($H657*'fnd base rates'!J$111)\n+($I657*'fnd base rates'!J$112)\n+($J657*'fnd base rates'!J$113)\n+($K657*'fnd base rates'!J$114)\n+($M657*'fnd base rates'!J$116)\n+($N657*'fnd base rates'!J$117)\n+($O657*'fnd base rates'!J$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,10)))\n*$R657","v":1779.7668400000002},{"$f":"(($D657*'fnd base rates'!K$107)\n+($E657*'fnd base rates'!K$108)\n+($F657*'fnd base rates'!K$109)\n+($G657*'fnd base rates'!K$110)\n+($H657*'fnd base rates'!K$111)\n+($I657*'fnd base rates'!K$112)\n+($J657*'fnd base rates'!K$113)\n+($K657*'fnd base rates'!K$114)\n+($M657*'fnd base rates'!K$116)\n+($N657*'fnd base rates'!K$117)\n+($O657*'fnd base rates'!K$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,11)))\n*$R657","v":1326.6422146530001},{"$f":"(($D657*'fnd base rates'!L$107)\n+($E657*'fnd base rates'!L$108)\n+($F657*'fnd base rates'!L$109)\n+($G657*'fnd base rates'!L$110)\n+($H657*'fnd base rates'!L$111)\n+($I657*'fnd base rates'!L$112)\n+($J657*'fnd base rates'!L$113)\n+($K657*'fnd base rates'!L$114)\n+($M657*'fnd base rates'!L$116)\n+($N657*'fnd base rates'!L$117)\n+($O657*'fnd base rates'!L$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,12)))","v":2535.23533},{"$f":"(($D657*'fnd base rates'!M$107)\n+($E657*'fnd base rates'!M$108)\n+($F657*'fnd base rates'!M$109)\n+($G657*'fnd base rates'!M$110)\n+($H657*'fnd base rates'!M$111)\n+($I657*'fnd base rates'!M$112)\n+($J657*'fnd base rates'!M$113)\n+($K657*'fnd base rates'!M$114)\n+($M657*'fnd base rates'!M$116)\n+($N657*'fnd base rates'!M$117)\n+($O657*'fnd base rates'!M$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,13)))","v":0},21879.318805611998,null,484035163,"484","035","163",1,1,21879.318805611998,21879,1885,19994,null,null,null,null,null,null,0,null,0]
["484",484035207,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D658","v":0},{"$f":"'fnd enro'!E658","v":0},{"$f":"'fnd enro'!F658","v":0},{"$f":"'fnd enro'!G658","v":0},{"$f":"'fnd enro'!H658","v":0},{"$f":"'fnd enro'!I658","v":1},{"$f":"'fnd enro'!J658","v":0},{"$f":"'fnd enro'!K658","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L658","v":0},{"$f":"'fnd enro'!M658","v":0},{"$f":"'fnd enro'!N658","v":0},{"$f":"'fnd enro'!O658","v":0},{"$f":"'fnd enro'!P658","v":1},{"$f":"'fnd enro'!R658","v":1},1.087,{"$f":"VALUE('fnd enro'!Q658)","v":3},null,{"$f":"(($D658*'fnd base rates'!C$107)\n+($E658*'fnd base rates'!C$108)\n+($F658*'fnd base rates'!C$109)\n+($G658*'fnd base rates'!C$110)\n+($H658*'fnd base rates'!C$111)\n+($I658*'fnd base rates'!C$112)\n+($J658*'fnd base rates'!C$113)\n+($K658*'fnd base rates'!C$114)\n+($M658*'fnd base rates'!C$116)\n+($N658*'fnd base rates'!C$117)\n+($O658*'fnd base rates'!C$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,3)))\n*$R658","v":686.14582843099993},{"$f":"(($D658*'fnd base rates'!D$107)\n+($E658*'fnd base rates'!D$108)\n+($F658*'fnd base rates'!D$109)\n+($G658*'fnd base rates'!D$110)\n+($H658*'fnd base rates'!D$111)\n+($I658*'fnd base rates'!D$112)\n+($J658*'fnd base rates'!D$113)\n+($K658*'fnd base rates'!D$114)\n+($M658*'fnd base rates'!D$116)\n+($N658*'fnd base rates'!D$117)\n+($O658*'fnd base rates'!D$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,4)))\n*$R658","v":1194.4282099999998},{"$f":"(($D658*'fnd base rates'!E$107)\n+($E658*'fnd base rates'!E$108)\n+($F658*'fnd base rates'!E$109)\n+($G658*'fnd base rates'!E$110)\n+($H658*'fnd base rates'!E$111)\n+($I658*'fnd base rates'!E$112)\n+($J658*'fnd base rates'!E$113)\n+($K658*'fnd base rates'!E$114)\n+($M658*'fnd base rates'!E$116)\n+($N658*'fnd base rates'!E$117)\n+($O658*'fnd base rates'!E$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,5)))\n*$R658","v":8724.5261779579996},{"$f":"(($D658*'fnd base rates'!F$107)\n+($E658*'fnd base rates'!F$108)\n+($F658*'fnd base rates'!F$109)\n+($G658*'fnd base rates'!F$110)\n+($H658*'fnd base rates'!F$111)\n+($I658*'fnd base rates'!F$112)\n+($J658*'fnd base rates'!F$113)\n+($K658*'fnd base rates'!F$114)\n+($M658*'fnd base rates'!F$116)\n+($N658*'fnd base rates'!F$117)\n+($O658*'fnd base rates'!F$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,6)))\n*$R658","v":1028.2856145620001},{"$f":"(($D658*'fnd base rates'!G$107)\n+($E658*'fnd base rates'!G$108)\n+($F658*'fnd base rates'!G$109)\n+($G658*'fnd base rates'!G$110)\n+($H658*'fnd base rates'!G$111)\n+($I658*'fnd base rates'!G$112)\n+($J658*'fnd base rates'!G$113)\n+($K658*'fnd base rates'!G$114)\n+($M658*'fnd base rates'!G$116)\n+($N658*'fnd base rates'!G$117)\n+($O658*'fnd base rates'!G$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,7)))\n*$R658","v":337.58979000800002},{"$f":"(($D658*'fnd base rates'!H$107)\n+($E658*'fnd base rates'!H$108)\n+($F658*'fnd base rates'!H$109)\n+($G658*'fnd base rates'!H$110)\n+($H658*'fnd base rates'!H$111)\n+($I658*'fnd base rates'!H$112)\n+($J658*'fnd base rates'!H$113)\n+($K658*'fnd base rates'!H$114)\n+($M658*'fnd base rates'!H$116)\n+($N658*'fnd base rates'!H$117)\n+($O658*'fnd base rates'!H$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D658*'fnd base rates'!I$107)\n+($E658*'fnd base rates'!I$108)\n+($F658*'fnd base rates'!I$109)\n+($G658*'fnd base rates'!I$110)\n+($H658*'fnd base rates'!I$111)\n+($I658*'fnd base rates'!I$112)\n+($J658*'fnd base rates'!I$113)\n+($K658*'fnd base rates'!I$114)\n+($M658*'fnd base rates'!I$116)\n+($N658*'fnd base rates'!I$117)\n+($O658*'fnd base rates'!I$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,9)))\n*$R658","v":614.33978999999988},{"$f":"(($D658*'fnd base rates'!J$107)\n+($E658*'fnd base rates'!J$108)\n+($F658*'fnd base rates'!J$109)\n+($G658*'fnd base rates'!J$110)\n+($H658*'fnd base rates'!J$111)\n+($I658*'fnd base rates'!J$112)\n+($J658*'fnd base rates'!J$113)\n+($K658*'fnd base rates'!J$114)\n+($M658*'fnd base rates'!J$116)\n+($N658*'fnd base rates'!J$117)\n+($O658*'fnd base rates'!J$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,10)))\n*$R658","v":1304.7260999999999},{"$f":"(($D658*'fnd base rates'!K$107)\n+($E658*'fnd base rates'!K$108)\n+($F658*'fnd base rates'!K$109)\n+($G658*'fnd base rates'!K$110)\n+($H658*'fnd base rates'!K$111)\n+($I658*'fnd base rates'!K$112)\n+($J658*'fnd base rates'!K$113)\n+($K658*'fnd base rates'!K$114)\n+($M658*'fnd base rates'!K$116)\n+($N658*'fnd base rates'!K$117)\n+($O658*'fnd base rates'!K$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,11)))\n*$R658","v":1326.6422146530001},{"$f":"(($D658*'fnd base rates'!L$107)\n+($E658*'fnd base rates'!L$108)\n+($F658*'fnd base rates'!L$109)\n+($G658*'fnd base rates'!L$110)\n+($H658*'fnd base rates'!L$111)\n+($I658*'fnd base rates'!L$112)\n+($J658*'fnd base rates'!L$113)\n+($K658*'fnd base rates'!L$114)\n+($M658*'fnd base rates'!L$116)\n+($N658*'fnd base rates'!L$117)\n+($O658*'fnd base rates'!L$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D658*'fnd base rates'!M$107)\n+($E658*'fnd base rates'!M$108)\n+($F658*'fnd base rates'!M$109)\n+($G658*'fnd base rates'!M$110)\n+($H658*'fnd base rates'!M$111)\n+($I658*'fnd base rates'!M$112)\n+($J658*'fnd base rates'!M$113)\n+($K658*'fnd base rates'!M$114)\n+($M658*'fnd base rates'!M$116)\n+($N658*'fnd base rates'!M$117)\n+($O658*'fnd base rates'!M$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,13)))","v":0},18295.075915612,null,484035207,"484","035","207",1,1,18295.075915612,18295,4861,13434,null,null,null,null,null,null,0,null,0]
["484",484035243,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D659","v":0},{"$f":"'fnd enro'!E659","v":0},{"$f":"'fnd enro'!F659","v":0},{"$f":"'fnd enro'!G659","v":0},{"$f":"'fnd enro'!H659","v":1},{"$f":"'fnd enro'!I659","v":2},{"$f":"'fnd enro'!J659","v":0},{"$f":"'fnd enro'!K659","v":0.1179},{"$f":"'fnd enro'!L659","v":0},{"$f":"'fnd enro'!M659","v":0},{"$f":"'fnd enro'!N659","v":0},{"$f":"'fnd enro'!O659","v":0},{"$f":"'fnd enro'!P659","v":1},{"$f":"'fnd enro'!R659","v":3},1.087,{"$f":"VALUE('fnd enro'!Q659)","v":9},null,{"$f":"(($D659*'fnd base rates'!C$107)\n+($E659*'fnd base rates'!C$108)\n+($F659*'fnd base rates'!C$109)\n+($G659*'fnd base rates'!C$110)\n+($H659*'fnd base rates'!C$111)\n+($I659*'fnd base rates'!C$112)\n+($J659*'fnd base rates'!C$113)\n+($K659*'fnd base rates'!C$114)\n+($M659*'fnd base rates'!C$116)\n+($N659*'fnd base rates'!C$117)\n+($O659*'fnd base rates'!C$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,3)))\n*$R659","v":1958.4660952929996},{"$f":"(($D659*'fnd base rates'!D$107)\n+($E659*'fnd base rates'!D$108)\n+($F659*'fnd base rates'!D$109)\n+($G659*'fnd base rates'!D$110)\n+($H659*'fnd base rates'!D$111)\n+($I659*'fnd base rates'!D$112)\n+($J659*'fnd base rates'!D$113)\n+($K659*'fnd base rates'!D$114)\n+($M659*'fnd base rates'!D$116)\n+($N659*'fnd base rates'!D$117)\n+($O659*'fnd base rates'!D$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,4)))\n*$R659","v":3109.5156799999991},{"$f":"(($D659*'fnd base rates'!E$107)\n+($E659*'fnd base rates'!E$108)\n+($F659*'fnd base rates'!E$109)\n+($G659*'fnd base rates'!E$110)\n+($H659*'fnd base rates'!E$111)\n+($I659*'fnd base rates'!E$112)\n+($J659*'fnd base rates'!E$113)\n+($K659*'fnd base rates'!E$114)\n+($M659*'fnd base rates'!E$116)\n+($N659*'fnd base rates'!E$117)\n+($O659*'fnd base rates'!E$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,5)))\n*$R659","v":19876.467963873994},{"$f":"(($D659*'fnd base rates'!F$107)\n+($E659*'fnd base rates'!F$108)\n+($F659*'fnd base rates'!F$109)\n+($G659*'fnd base rates'!F$110)\n+($H659*'fnd base rates'!F$111)\n+($I659*'fnd base rates'!F$112)\n+($J659*'fnd base rates'!F$113)\n+($K659*'fnd base rates'!F$114)\n+($M659*'fnd base rates'!F$116)\n+($N659*'fnd base rates'!F$117)\n+($O659*'fnd base rates'!F$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,6)))\n*$R659","v":3209.764013686},{"$f":"(($D659*'fnd base rates'!G$107)\n+($E659*'fnd base rates'!G$108)\n+($F659*'fnd base rates'!G$109)\n+($G659*'fnd base rates'!G$110)\n+($H659*'fnd base rates'!G$111)\n+($I659*'fnd base rates'!G$112)\n+($J659*'fnd base rates'!G$113)\n+($K659*'fnd base rates'!G$114)\n+($M659*'fnd base rates'!G$116)\n+($N659*'fnd base rates'!G$117)\n+($O659*'fnd base rates'!G$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,7)))\n*$R659","v":793.63017002399999},{"$f":"(($D659*'fnd base rates'!H$107)\n+($E659*'fnd base rates'!H$108)\n+($F659*'fnd base rates'!H$109)\n+($G659*'fnd base rates'!H$110)\n+($H659*'fnd base rates'!H$111)\n+($I659*'fnd base rates'!H$112)\n+($J659*'fnd base rates'!H$113)\n+($K659*'fnd base rates'!H$114)\n+($M659*'fnd base rates'!H$116)\n+($N659*'fnd base rates'!H$117)\n+($O659*'fnd base rates'!H$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,8)))","v":2340.5205799999999},{"$f":"(($D659*'fnd base rates'!I$107)\n+($E659*'fnd base rates'!I$108)\n+($F659*'fnd base rates'!I$109)\n+($G659*'fnd base rates'!I$110)\n+($H659*'fnd base rates'!I$111)\n+($I659*'fnd base rates'!I$112)\n+($J659*'fnd base rates'!I$113)\n+($K659*'fnd base rates'!I$114)\n+($M659*'fnd base rates'!I$116)\n+($N659*'fnd base rates'!I$117)\n+($O659*'fnd base rates'!I$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,9)))\n*$R659","v":1609.3035},{"$f":"(($D659*'fnd base rates'!J$107)\n+($E659*'fnd base rates'!J$108)\n+($F659*'fnd base rates'!J$109)\n+($G659*'fnd base rates'!J$110)\n+($H659*'fnd base rates'!J$111)\n+($I659*'fnd base rates'!J$112)\n+($J659*'fnd base rates'!J$113)\n+($K659*'fnd base rates'!J$114)\n+($M659*'fnd base rates'!J$116)\n+($N659*'fnd base rates'!J$117)\n+($O659*'fnd base rates'!J$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,10)))\n*$R659","v":2567.0048500000003},{"$f":"(($D659*'fnd base rates'!K$107)\n+($E659*'fnd base rates'!K$108)\n+($F659*'fnd base rates'!K$109)\n+($G659*'fnd base rates'!K$110)\n+($H659*'fnd base rates'!K$111)\n+($I659*'fnd base rates'!K$112)\n+($J659*'fnd base rates'!K$113)\n+($K659*'fnd base rates'!K$114)\n+($M659*'fnd base rates'!K$116)\n+($N659*'fnd base rates'!K$117)\n+($O659*'fnd base rates'!K$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,11)))\n*$R659","v":4016.8737739589997},{"$f":"(($D659*'fnd base rates'!L$107)\n+($E659*'fnd base rates'!L$108)\n+($F659*'fnd base rates'!L$109)\n+($G659*'fnd base rates'!L$110)\n+($H659*'fnd base rates'!L$111)\n+($I659*'fnd base rates'!L$112)\n+($J659*'fnd base rates'!L$113)\n+($K659*'fnd base rates'!L$114)\n+($M659*'fnd base rates'!L$116)\n+($N659*'fnd base rates'!L$117)\n+($O659*'fnd base rates'!L$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,12)))","v":6006.2059900000004},{"$f":"(($D659*'fnd base rates'!M$107)\n+($E659*'fnd base rates'!M$108)\n+($F659*'fnd base rates'!M$109)\n+($G659*'fnd base rates'!M$110)\n+($H659*'fnd base rates'!M$111)\n+($I659*'fnd base rates'!M$112)\n+($J659*'fnd base rates'!M$113)\n+($K659*'fnd base rates'!M$114)\n+($M659*'fnd base rates'!M$116)\n+($N659*'fnd base rates'!M$117)\n+($O659*'fnd base rates'!M$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,13)))","v":0},45487.752616835991,null,484035243,"484","035","243",1,3,45487.752616835991,15163,-3132,18295,null,null,null,null,null,null,0,null,0]
["484",484035244,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D660","v":0},{"$f":"'fnd enro'!E660","v":0},{"$f":"'fnd enro'!F660","v":0},{"$f":"'fnd enro'!G660","v":0},{"$f":"'fnd enro'!H660","v":1},{"$f":"'fnd enro'!I660","v":3},{"$f":"'fnd enro'!J660","v":0},{"$f":"'fnd enro'!K660","v":0.15720000000000001},{"$f":"'fnd enro'!L660","v":0},{"$f":"'fnd enro'!M660","v":0},{"$f":"'fnd enro'!N660","v":0},{"$f":"'fnd enro'!O660","v":2},{"$f":"'fnd enro'!P660","v":3},{"$f":"'fnd enro'!R660","v":4},1.087,{"$f":"VALUE('fnd enro'!Q660)","v":10},null,{"$f":"(($D660*'fnd base rates'!C$107)\n+($E660*'fnd base rates'!C$108)\n+($F660*'fnd base rates'!C$109)\n+($G660*'fnd base rates'!C$110)\n+($H660*'fnd base rates'!C$111)\n+($I660*'fnd base rates'!C$112)\n+($J660*'fnd base rates'!C$113)\n+($K660*'fnd base rates'!C$114)\n+($M660*'fnd base rates'!C$116)\n+($N660*'fnd base rates'!C$117)\n+($O660*'fnd base rates'!C$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,3)))\n*$R660","v":3070.7267937239994},{"$f":"(($D660*'fnd base rates'!D$107)\n+($E660*'fnd base rates'!D$108)\n+($F660*'fnd base rates'!D$109)\n+($G660*'fnd base rates'!D$110)\n+($H660*'fnd base rates'!D$111)\n+($I660*'fnd base rates'!D$112)\n+($J660*'fnd base rates'!D$113)\n+($K660*'fnd base rates'!D$114)\n+($M660*'fnd base rates'!D$116)\n+($N660*'fnd base rates'!D$117)\n+($O660*'fnd base rates'!D$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,4)))\n*$R660","v":5499.3938799999996},{"$f":"(($D660*'fnd base rates'!E$107)\n+($E660*'fnd base rates'!E$108)\n+($F660*'fnd base rates'!E$109)\n+($G660*'fnd base rates'!E$110)\n+($H660*'fnd base rates'!E$111)\n+($I660*'fnd base rates'!E$112)\n+($J660*'fnd base rates'!E$113)\n+($K660*'fnd base rates'!E$114)\n+($M660*'fnd base rates'!E$116)\n+($N660*'fnd base rates'!E$117)\n+($O660*'fnd base rates'!E$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,5)))\n*$R660","v":38938.657631832},{"$f":"(($D660*'fnd base rates'!F$107)\n+($E660*'fnd base rates'!F$108)\n+($F660*'fnd base rates'!F$109)\n+($G660*'fnd base rates'!F$110)\n+($H660*'fnd base rates'!F$111)\n+($I660*'fnd base rates'!F$112)\n+($J660*'fnd base rates'!F$113)\n+($K660*'fnd base rates'!F$114)\n+($M660*'fnd base rates'!F$116)\n+($N660*'fnd base rates'!F$117)\n+($O660*'fnd base rates'!F$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,6)))\n*$R660","v":4720.3950082479996},{"$f":"(($D660*'fnd base rates'!G$107)\n+($E660*'fnd base rates'!G$108)\n+($F660*'fnd base rates'!G$109)\n+($G660*'fnd base rates'!G$110)\n+($H660*'fnd base rates'!G$111)\n+($I660*'fnd base rates'!G$112)\n+($J660*'fnd base rates'!G$113)\n+($K660*'fnd base rates'!G$114)\n+($M660*'fnd base rates'!G$116)\n+($N660*'fnd base rates'!G$117)\n+($O660*'fnd base rates'!G$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,7)))\n*$R660","v":1606.7172400319998},{"$f":"(($D660*'fnd base rates'!H$107)\n+($E660*'fnd base rates'!H$108)\n+($F660*'fnd base rates'!H$109)\n+($G660*'fnd base rates'!H$110)\n+($H660*'fnd base rates'!H$111)\n+($I660*'fnd base rates'!H$112)\n+($J660*'fnd base rates'!H$113)\n+($K660*'fnd base rates'!H$114)\n+($M660*'fnd base rates'!H$116)\n+($N660*'fnd base rates'!H$117)\n+($O660*'fnd base rates'!H$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,8)))","v":3603.3774400000002},{"$f":"(($D660*'fnd base rates'!I$107)\n+($E660*'fnd base rates'!I$108)\n+($F660*'fnd base rates'!I$109)\n+($G660*'fnd base rates'!I$110)\n+($H660*'fnd base rates'!I$111)\n+($I660*'fnd base rates'!I$112)\n+($J660*'fnd base rates'!I$113)\n+($K660*'fnd base rates'!I$114)\n+($M660*'fnd base rates'!I$116)\n+($N660*'fnd base rates'!I$117)\n+($O660*'fnd base rates'!I$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,9)))\n*$R660","v":2712.2280500000002},{"$f":"(($D660*'fnd base rates'!J$107)\n+($E660*'fnd base rates'!J$108)\n+($F660*'fnd base rates'!J$109)\n+($G660*'fnd base rates'!J$110)\n+($H660*'fnd base rates'!J$111)\n+($I660*'fnd base rates'!J$112)\n+($J660*'fnd base rates'!J$113)\n+($K660*'fnd base rates'!J$114)\n+($M660*'fnd base rates'!J$116)\n+($N660*'fnd base rates'!J$117)\n+($O660*'fnd base rates'!J$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,10)))\n*$R660","v":5405.37925},{"$f":"(($D660*'fnd base rates'!K$107)\n+($E660*'fnd base rates'!K$108)\n+($F660*'fnd base rates'!K$109)\n+($G660*'fnd base rates'!K$110)\n+($H660*'fnd base rates'!K$111)\n+($I660*'fnd base rates'!K$112)\n+($J660*'fnd base rates'!K$113)\n+($K660*'fnd base rates'!K$114)\n+($M660*'fnd base rates'!K$116)\n+($N660*'fnd base rates'!K$117)\n+($O660*'fnd base rates'!K$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,11)))\n*$R660","v":6170.3751486120009},{"$f":"(($D660*'fnd base rates'!L$107)\n+($E660*'fnd base rates'!L$108)\n+($F660*'fnd base rates'!L$109)\n+($G660*'fnd base rates'!L$110)\n+($H660*'fnd base rates'!L$111)\n+($I660*'fnd base rates'!L$112)\n+($J660*'fnd base rates'!L$113)\n+($K660*'fnd base rates'!L$114)\n+($M660*'fnd base rates'!L$116)\n+($N660*'fnd base rates'!L$117)\n+($O660*'fnd base rates'!L$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,12)))","v":10018.411319999999},{"$f":"(($D660*'fnd base rates'!M$107)\n+($E660*'fnd base rates'!M$108)\n+($F660*'fnd base rates'!M$109)\n+($G660*'fnd base rates'!M$110)\n+($H660*'fnd base rates'!M$111)\n+($I660*'fnd base rates'!M$112)\n+($J660*'fnd base rates'!M$113)\n+($K660*'fnd base rates'!M$114)\n+($M660*'fnd base rates'!M$116)\n+($N660*'fnd base rates'!M$117)\n+($O660*'fnd base rates'!M$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,13)))","v":0},81745.661762447999,null,484035244,"484","035","244",1,4,81745.661762447999,20436,974,19462,null,null,null,null,null,null,0,null,0]
["484",484035262,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D661","v":0},{"$f":"'fnd enro'!E661","v":0},{"$f":"'fnd enro'!F661","v":0},{"$f":"'fnd enro'!G661","v":0},{"$f":"'fnd enro'!H661","v":2},{"$f":"'fnd enro'!I661","v":0},{"$f":"'fnd enro'!J661","v":0},{"$f":"'fnd enro'!K661","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L661","v":0},{"$f":"'fnd enro'!M661","v":0},{"$f":"'fnd enro'!N661","v":1},{"$f":"'fnd enro'!O661","v":0},{"$f":"'fnd enro'!P661","v":2},{"$f":"'fnd enro'!R661","v":2},1.087,{"$f":"VALUE('fnd enro'!Q661)","v":9},null,{"$f":"(($D661*'fnd base rates'!C$107)\n+($E661*'fnd base rates'!C$108)\n+($F661*'fnd base rates'!C$109)\n+($G661*'fnd base rates'!C$110)\n+($H661*'fnd base rates'!C$111)\n+($I661*'fnd base rates'!C$112)\n+($J661*'fnd base rates'!C$113)\n+($K661*'fnd base rates'!C$114)\n+($M661*'fnd base rates'!C$116)\n+($N661*'fnd base rates'!C$117)\n+($O661*'fnd base rates'!C$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,3)))\n*$R661","v":1565.6254768619999},{"$f":"(($D661*'fnd base rates'!D$107)\n+($E661*'fnd base rates'!D$108)\n+($F661*'fnd base rates'!D$109)\n+($G661*'fnd base rates'!D$110)\n+($H661*'fnd base rates'!D$111)\n+($I661*'fnd base rates'!D$112)\n+($J661*'fnd base rates'!D$113)\n+($K661*'fnd base rates'!D$114)\n+($M661*'fnd base rates'!D$116)\n+($N661*'fnd base rates'!D$117)\n+($O661*'fnd base rates'!D$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,4)))\n*$R661","v":2920.7363899999996},{"$f":"(($D661*'fnd base rates'!E$107)\n+($E661*'fnd base rates'!E$108)\n+($F661*'fnd base rates'!E$109)\n+($G661*'fnd base rates'!E$110)\n+($H661*'fnd base rates'!E$111)\n+($I661*'fnd base rates'!E$112)\n+($J661*'fnd base rates'!E$113)\n+($K661*'fnd base rates'!E$114)\n+($M661*'fnd base rates'!E$116)\n+($N661*'fnd base rates'!E$117)\n+($O661*'fnd base rates'!E$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,5)))\n*$R661","v":18675.384015915999},{"$f":"(($D661*'fnd base rates'!F$107)\n+($E661*'fnd base rates'!F$108)\n+($F661*'fnd base rates'!F$109)\n+($G661*'fnd base rates'!F$110)\n+($H661*'fnd base rates'!F$111)\n+($I661*'fnd base rates'!F$112)\n+($J661*'fnd base rates'!F$113)\n+($K661*'fnd base rates'!F$114)\n+($M661*'fnd base rates'!F$116)\n+($N661*'fnd base rates'!F$117)\n+($O661*'fnd base rates'!F$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,6)))\n*$R661","v":2531.2749991239998},{"$f":"(($D661*'fnd base rates'!G$107)\n+($E661*'fnd base rates'!G$108)\n+($F661*'fnd base rates'!G$109)\n+($G661*'fnd base rates'!G$110)\n+($H661*'fnd base rates'!G$111)\n+($I661*'fnd base rates'!G$112)\n+($J661*'fnd base rates'!G$113)\n+($K661*'fnd base rates'!G$114)\n+($M661*'fnd base rates'!G$116)\n+($N661*'fnd base rates'!G$117)\n+($O661*'fnd base rates'!G$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,7)))\n*$R661","v":895.30795001600006},{"$f":"(($D661*'fnd base rates'!H$107)\n+($E661*'fnd base rates'!H$108)\n+($F661*'fnd base rates'!H$109)\n+($G661*'fnd base rates'!H$110)\n+($H661*'fnd base rates'!H$111)\n+($I661*'fnd base rates'!H$112)\n+($J661*'fnd base rates'!H$113)\n+($K661*'fnd base rates'!H$114)\n+($M661*'fnd base rates'!H$116)\n+($N661*'fnd base rates'!H$117)\n+($O661*'fnd base rates'!H$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,8)))","v":1319.5137200000001},{"$f":"(($D661*'fnd base rates'!I$107)\n+($E661*'fnd base rates'!I$108)\n+($F661*'fnd base rates'!I$109)\n+($G661*'fnd base rates'!I$110)\n+($H661*'fnd base rates'!I$111)\n+($I661*'fnd base rates'!I$112)\n+($J661*'fnd base rates'!I$113)\n+($K661*'fnd base rates'!I$114)\n+($M661*'fnd base rates'!I$116)\n+($N661*'fnd base rates'!I$117)\n+($O661*'fnd base rates'!I$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,9)))\n*$R661","v":1353.52153},{"$f":"(($D661*'fnd base rates'!J$107)\n+($E661*'fnd base rates'!J$108)\n+($F661*'fnd base rates'!J$109)\n+($G661*'fnd base rates'!J$110)\n+($H661*'fnd base rates'!J$111)\n+($I661*'fnd base rates'!J$112)\n+($J661*'fnd base rates'!J$113)\n+($K661*'fnd base rates'!J$114)\n+($M661*'fnd base rates'!J$116)\n+($N661*'fnd base rates'!J$117)\n+($O661*'fnd base rates'!J$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,10)))\n*$R661","v":2524.0357399999998},{"$f":"(($D661*'fnd base rates'!K$107)\n+($E661*'fnd base rates'!K$108)\n+($F661*'fnd base rates'!K$109)\n+($G661*'fnd base rates'!K$110)\n+($H661*'fnd base rates'!K$111)\n+($I661*'fnd base rates'!K$112)\n+($J661*'fnd base rates'!K$113)\n+($K661*'fnd base rates'!K$114)\n+($M661*'fnd base rates'!K$116)\n+($N661*'fnd base rates'!K$117)\n+($O661*'fnd base rates'!K$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,11)))\n*$R661","v":3112.704979306},{"$f":"(($D661*'fnd base rates'!L$107)\n+($E661*'fnd base rates'!L$108)\n+($F661*'fnd base rates'!L$109)\n+($G661*'fnd base rates'!L$110)\n+($H661*'fnd base rates'!L$111)\n+($I661*'fnd base rates'!L$112)\n+($J661*'fnd base rates'!L$113)\n+($K661*'fnd base rates'!L$114)\n+($M661*'fnd base rates'!L$116)\n+($N661*'fnd base rates'!L$117)\n+($O661*'fnd base rates'!L$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,12)))","v":5561.970659999999},{"$f":"(($D661*'fnd base rates'!M$107)\n+($E661*'fnd base rates'!M$108)\n+($F661*'fnd base rates'!M$109)\n+($G661*'fnd base rates'!M$110)\n+($H661*'fnd base rates'!M$111)\n+($I661*'fnd base rates'!M$112)\n+($J661*'fnd base rates'!M$113)\n+($K661*'fnd base rates'!M$114)\n+($M661*'fnd base rates'!M$116)\n+($N661*'fnd base rates'!M$117)\n+($O661*'fnd base rates'!M$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,13)))","v":0},40460.075461223991,null,484035262,"484","035","262",1,2,40460.075461223991,20230,6796,13434,null,null,null,null,null,null,0,null,0]
["484",484035271,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D662","v":0},{"$f":"'fnd enro'!E662","v":0},{"$f":"'fnd enro'!F662","v":0},{"$f":"'fnd enro'!G662","v":0},{"$f":"'fnd enro'!H662","v":1},{"$f":"'fnd enro'!I662","v":0},{"$f":"'fnd enro'!J662","v":0},{"$f":"'fnd enro'!K662","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L662","v":0},{"$f":"'fnd enro'!M662","v":0},{"$f":"'fnd enro'!N662","v":1},{"$f":"'fnd enro'!O662","v":0},{"$f":"'fnd enro'!P662","v":1},{"$f":"'fnd enro'!R662","v":1},1.087,{"$f":"VALUE('fnd enro'!Q662)","v":4},null,{"$f":"(($D662*'fnd base rates'!C$107)\n+($E662*'fnd base rates'!C$108)\n+($F662*'fnd base rates'!C$109)\n+($G662*'fnd base rates'!C$110)\n+($H662*'fnd base rates'!C$111)\n+($I662*'fnd base rates'!C$112)\n+($J662*'fnd base rates'!C$113)\n+($K662*'fnd base rates'!C$114)\n+($M662*'fnd base rates'!C$116)\n+($N662*'fnd base rates'!C$117)\n+($O662*'fnd base rates'!C$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,3)))\n*$R662","v":817.39020843099991},{"$f":"(($D662*'fnd base rates'!D$107)\n+($E662*'fnd base rates'!D$108)\n+($F662*'fnd base rates'!D$109)\n+($G662*'fnd base rates'!D$110)\n+($H662*'fnd base rates'!D$111)\n+($I662*'fnd base rates'!D$112)\n+($J662*'fnd base rates'!D$113)\n+($K662*'fnd base rates'!D$114)\n+($M662*'fnd base rates'!D$116)\n+($N662*'fnd base rates'!D$117)\n+($O662*'fnd base rates'!D$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,4)))\n*$R662","v":1432.1551099999999},{"$f":"(($D662*'fnd base rates'!E$107)\n+($E662*'fnd base rates'!E$108)\n+($F662*'fnd base rates'!E$109)\n+($G662*'fnd base rates'!E$110)\n+($H662*'fnd base rates'!E$111)\n+($I662*'fnd base rates'!E$112)\n+($J662*'fnd base rates'!E$113)\n+($K662*'fnd base rates'!E$114)\n+($M662*'fnd base rates'!E$116)\n+($N662*'fnd base rates'!E$117)\n+($O662*'fnd base rates'!E$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,5)))\n*$R662","v":8751.6794379579987},{"$f":"(($D662*'fnd base rates'!F$107)\n+($E662*'fnd base rates'!F$108)\n+($F662*'fnd base rates'!F$109)\n+($G662*'fnd base rates'!F$110)\n+($H662*'fnd base rates'!F$111)\n+($I662*'fnd base rates'!F$112)\n+($J662*'fnd base rates'!F$113)\n+($K662*'fnd base rates'!F$114)\n+($M662*'fnd base rates'!F$116)\n+($N662*'fnd base rates'!F$117)\n+($O662*'fnd base rates'!F$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,6)))\n*$R662","v":1378.0822145619998},{"$f":"(($D662*'fnd base rates'!G$107)\n+($E662*'fnd base rates'!G$108)\n+($F662*'fnd base rates'!G$109)\n+($G662*'fnd base rates'!G$110)\n+($H662*'fnd base rates'!G$111)\n+($I662*'fnd base rates'!G$112)\n+($J662*'fnd base rates'!G$113)\n+($K662*'fnd base rates'!G$114)\n+($M662*'fnd base rates'!G$116)\n+($N662*'fnd base rates'!G$117)\n+($O662*'fnd base rates'!G$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,7)))\n*$R662","v":413.16890000799998},{"$f":"(($D662*'fnd base rates'!H$107)\n+($E662*'fnd base rates'!H$108)\n+($F662*'fnd base rates'!H$109)\n+($G662*'fnd base rates'!H$110)\n+($H662*'fnd base rates'!H$111)\n+($I662*'fnd base rates'!H$112)\n+($J662*'fnd base rates'!H$113)\n+($K662*'fnd base rates'!H$114)\n+($M662*'fnd base rates'!H$116)\n+($N662*'fnd base rates'!H$117)\n+($O662*'fnd base rates'!H$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,8)))","v":724.25685999999996},{"$f":"(($D662*'fnd base rates'!I$107)\n+($E662*'fnd base rates'!I$108)\n+($F662*'fnd base rates'!I$109)\n+($G662*'fnd base rates'!I$110)\n+($H662*'fnd base rates'!I$111)\n+($I662*'fnd base rates'!I$112)\n+($J662*'fnd base rates'!I$113)\n+($K662*'fnd base rates'!I$114)\n+($M662*'fnd base rates'!I$116)\n+($N662*'fnd base rates'!I$117)\n+($O662*'fnd base rates'!I$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,9)))\n*$R662","v":669.35285999999996},{"$f":"(($D662*'fnd base rates'!J$107)\n+($E662*'fnd base rates'!J$108)\n+($F662*'fnd base rates'!J$109)\n+($G662*'fnd base rates'!J$110)\n+($H662*'fnd base rates'!J$111)\n+($I662*'fnd base rates'!J$112)\n+($J662*'fnd base rates'!J$113)\n+($K662*'fnd base rates'!J$114)\n+($M662*'fnd base rates'!J$116)\n+($N662*'fnd base rates'!J$117)\n+($O662*'fnd base rates'!J$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,10)))\n*$R662","v":989.14825999999994},{"$f":"(($D662*'fnd base rates'!K$107)\n+($E662*'fnd base rates'!K$108)\n+($F662*'fnd base rates'!K$109)\n+($G662*'fnd base rates'!K$110)\n+($H662*'fnd base rates'!K$111)\n+($I662*'fnd base rates'!K$112)\n+($J662*'fnd base rates'!K$113)\n+($K662*'fnd base rates'!K$114)\n+($M662*'fnd base rates'!K$116)\n+($N662*'fnd base rates'!K$117)\n+($O662*'fnd base rates'!K$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,11)))\n*$R662","v":1749.1156346530001},{"$f":"(($D662*'fnd base rates'!L$107)\n+($E662*'fnd base rates'!L$108)\n+($F662*'fnd base rates'!L$109)\n+($G662*'fnd base rates'!L$110)\n+($H662*'fnd base rates'!L$111)\n+($I662*'fnd base rates'!L$112)\n+($J662*'fnd base rates'!L$113)\n+($K662*'fnd base rates'!L$114)\n+($M662*'fnd base rates'!L$116)\n+($N662*'fnd base rates'!L$117)\n+($O662*'fnd base rates'!L$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,12)))","v":2736.8253299999997},{"$f":"(($D662*'fnd base rates'!M$107)\n+($E662*'fnd base rates'!M$108)\n+($F662*'fnd base rates'!M$109)\n+($G662*'fnd base rates'!M$110)\n+($H662*'fnd base rates'!M$111)\n+($I662*'fnd base rates'!M$112)\n+($J662*'fnd base rates'!M$113)\n+($K662*'fnd base rates'!M$114)\n+($M662*'fnd base rates'!M$116)\n+($N662*'fnd base rates'!M$117)\n+($O662*'fnd base rates'!M$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,13)))","v":0},19661.174815611997,null,484035271,"484","035","271",1,{"$f":"enro","v":1},19661.174815611997,19661,1366,18295,null,null,null,null,null,null,0,null,0]
["484",484035285,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D663","v":0},{"$f":"'fnd enro'!E663","v":0},{"$f":"'fnd enro'!F663","v":0},{"$f":"'fnd enro'!G663","v":0},{"$f":"'fnd enro'!H663","v":1},{"$f":"'fnd enro'!I663","v":0},{"$f":"'fnd enro'!J663","v":0},{"$f":"'fnd enro'!K663","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L663","v":0},{"$f":"'fnd enro'!M663","v":0},{"$f":"'fnd enro'!N663","v":1},{"$f":"'fnd enro'!O663","v":0},{"$f":"'fnd enro'!P663","v":1},{"$f":"'fnd enro'!R663","v":1},1.087,{"$f":"VALUE('fnd enro'!Q663)","v":9},null,{"$f":"(($D663*'fnd base rates'!C$107)\n+($E663*'fnd base rates'!C$108)\n+($F663*'fnd base rates'!C$109)\n+($G663*'fnd base rates'!C$110)\n+($H663*'fnd base rates'!C$111)\n+($I663*'fnd base rates'!C$112)\n+($J663*'fnd base rates'!C$113)\n+($K663*'fnd base rates'!C$114)\n+($M663*'fnd base rates'!C$116)\n+($N663*'fnd base rates'!C$117)\n+($O663*'fnd base rates'!C$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,3)))\n*$R663","v":847.07617843100002},{"$f":"(($D663*'fnd base rates'!D$107)\n+($E663*'fnd base rates'!D$108)\n+($F663*'fnd base rates'!D$109)\n+($G663*'fnd base rates'!D$110)\n+($H663*'fnd base rates'!D$111)\n+($I663*'fnd base rates'!D$112)\n+($J663*'fnd base rates'!D$113)\n+($K663*'fnd base rates'!D$114)\n+($M663*'fnd base rates'!D$116)\n+($N663*'fnd base rates'!D$117)\n+($O663*'fnd base rates'!D$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,4)))\n*$R663","v":1572.8129099999999},{"$f":"(($D663*'fnd base rates'!E$107)\n+($E663*'fnd base rates'!E$108)\n+($F663*'fnd base rates'!E$109)\n+($G663*'fnd base rates'!E$110)\n+($H663*'fnd base rates'!E$111)\n+($I663*'fnd base rates'!E$112)\n+($J663*'fnd base rates'!E$113)\n+($K663*'fnd base rates'!E$114)\n+($M663*'fnd base rates'!E$116)\n+($N663*'fnd base rates'!E$117)\n+($O663*'fnd base rates'!E$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,5)))\n*$R663","v":10124.810447958},{"$f":"(($D663*'fnd base rates'!F$107)\n+($E663*'fnd base rates'!F$108)\n+($F663*'fnd base rates'!F$109)\n+($G663*'fnd base rates'!F$110)\n+($H663*'fnd base rates'!F$111)\n+($I663*'fnd base rates'!F$112)\n+($J663*'fnd base rates'!F$113)\n+($K663*'fnd base rates'!F$114)\n+($M663*'fnd base rates'!F$116)\n+($N663*'fnd base rates'!F$117)\n+($O663*'fnd base rates'!F$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,6)))\n*$R663","v":1378.0822145619998},{"$f":"(($D663*'fnd base rates'!G$107)\n+($E663*'fnd base rates'!G$108)\n+($F663*'fnd base rates'!G$109)\n+($G663*'fnd base rates'!G$110)\n+($H663*'fnd base rates'!G$111)\n+($I663*'fnd base rates'!G$112)\n+($J663*'fnd base rates'!G$113)\n+($K663*'fnd base rates'!G$114)\n+($M663*'fnd base rates'!G$116)\n+($N663*'fnd base rates'!G$117)\n+($O663*'fnd base rates'!G$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,7)))\n*$R663","v":479.78026000799997},{"$f":"(($D663*'fnd base rates'!H$107)\n+($E663*'fnd base rates'!H$108)\n+($F663*'fnd base rates'!H$109)\n+($G663*'fnd base rates'!H$110)\n+($H663*'fnd base rates'!H$111)\n+($I663*'fnd base rates'!H$112)\n+($J663*'fnd base rates'!H$113)\n+($K663*'fnd base rates'!H$114)\n+($M663*'fnd base rates'!H$116)\n+($N663*'fnd base rates'!H$117)\n+($O663*'fnd base rates'!H$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,8)))","v":733.64686000000006},{"$f":"(($D663*'fnd base rates'!I$107)\n+($E663*'fnd base rates'!I$108)\n+($F663*'fnd base rates'!I$109)\n+($G663*'fnd base rates'!I$110)\n+($H663*'fnd base rates'!I$111)\n+($I663*'fnd base rates'!I$112)\n+($J663*'fnd base rates'!I$113)\n+($K663*'fnd base rates'!I$114)\n+($M663*'fnd base rates'!I$116)\n+($N663*'fnd base rates'!I$117)\n+($O663*'fnd base rates'!I$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,9)))\n*$R663","v":724.95291000000009},{"$f":"(($D663*'fnd base rates'!J$107)\n+($E663*'fnd base rates'!J$108)\n+($F663*'fnd base rates'!J$109)\n+($G663*'fnd base rates'!J$110)\n+($H663*'fnd base rates'!J$111)\n+($I663*'fnd base rates'!J$112)\n+($J663*'fnd base rates'!J$113)\n+($K663*'fnd base rates'!J$114)\n+($M663*'fnd base rates'!J$116)\n+($N663*'fnd base rates'!J$117)\n+($O663*'fnd base rates'!J$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,10)))\n*$R663","v":1278.0837299999998},{"$f":"(($D663*'fnd base rates'!K$107)\n+($E663*'fnd base rates'!K$108)\n+($F663*'fnd base rates'!K$109)\n+($G663*'fnd base rates'!K$110)\n+($H663*'fnd base rates'!K$111)\n+($I663*'fnd base rates'!K$112)\n+($J663*'fnd base rates'!K$113)\n+($K663*'fnd base rates'!K$114)\n+($M663*'fnd base rates'!K$116)\n+($N663*'fnd base rates'!K$117)\n+($O663*'fnd base rates'!K$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,11)))\n*$R663","v":1749.1156346530001},{"$f":"(($D663*'fnd base rates'!L$107)\n+($E663*'fnd base rates'!L$108)\n+($F663*'fnd base rates'!L$109)\n+($G663*'fnd base rates'!L$110)\n+($H663*'fnd base rates'!L$111)\n+($I663*'fnd base rates'!L$112)\n+($J663*'fnd base rates'!L$113)\n+($K663*'fnd base rates'!L$114)\n+($M663*'fnd base rates'!L$116)\n+($N663*'fnd base rates'!L$117)\n+($O663*'fnd base rates'!L$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,12)))","v":2952.8153299999994},{"$f":"(($D663*'fnd base rates'!M$107)\n+($E663*'fnd base rates'!M$108)\n+($F663*'fnd base rates'!M$109)\n+($G663*'fnd base rates'!M$110)\n+($H663*'fnd base rates'!M$111)\n+($I663*'fnd base rates'!M$112)\n+($J663*'fnd base rates'!M$113)\n+($K663*'fnd base rates'!M$114)\n+($M663*'fnd base rates'!M$116)\n+($N663*'fnd base rates'!M$117)\n+($O663*'fnd base rates'!M$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,13)))","v":0},21841.176475612003,null,484035285,"484","035","285",1,1,21841.176475612003,21841,6678,15163,null,null,null,null,null,null,0,null,0]
["484",484035307,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D664","v":0},{"$f":"'fnd enro'!E664","v":0},{"$f":"'fnd enro'!F664","v":0},{"$f":"'fnd enro'!G664","v":0},{"$f":"'fnd enro'!H664","v":2},{"$f":"'fnd enro'!I664","v":0},{"$f":"'fnd enro'!J664","v":0},{"$f":"'fnd enro'!K664","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L664","v":0},{"$f":"'fnd enro'!M664","v":0},{"$f":"'fnd enro'!N664","v":0},{"$f":"'fnd enro'!O664","v":0},{"$f":"'fnd enro'!P664","v":2},{"$f":"'fnd enro'!R664","v":2},1.087,{"$f":"VALUE('fnd enro'!Q664)","v":3},null,{"$f":"(($D664*'fnd base rates'!C$107)\n+($E664*'fnd base rates'!C$108)\n+($F664*'fnd base rates'!C$109)\n+($G664*'fnd base rates'!C$110)\n+($H664*'fnd base rates'!C$111)\n+($I664*'fnd base rates'!C$112)\n+($J664*'fnd base rates'!C$113)\n+($K664*'fnd base rates'!C$114)\n+($M664*'fnd base rates'!C$116)\n+($N664*'fnd base rates'!C$117)\n+($O664*'fnd base rates'!C$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,3)))\n*$R664","v":1372.2916568619999},{"$f":"(($D664*'fnd base rates'!D$107)\n+($E664*'fnd base rates'!D$108)\n+($F664*'fnd base rates'!D$109)\n+($G664*'fnd base rates'!D$110)\n+($H664*'fnd base rates'!D$111)\n+($I664*'fnd base rates'!D$112)\n+($J664*'fnd base rates'!D$113)\n+($K664*'fnd base rates'!D$114)\n+($M664*'fnd base rates'!D$116)\n+($N664*'fnd base rates'!D$117)\n+($O664*'fnd base rates'!D$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,4)))\n*$R664","v":2388.8564199999996},{"$f":"(($D664*'fnd base rates'!E$107)\n+($E664*'fnd base rates'!E$108)\n+($F664*'fnd base rates'!E$109)\n+($G664*'fnd base rates'!E$110)\n+($H664*'fnd base rates'!E$111)\n+($I664*'fnd base rates'!E$112)\n+($J664*'fnd base rates'!E$113)\n+($K664*'fnd base rates'!E$114)\n+($M664*'fnd base rates'!E$116)\n+($N664*'fnd base rates'!E$117)\n+($O664*'fnd base rates'!E$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,5)))\n*$R664","v":14104.157695915999},{"$f":"(($D664*'fnd base rates'!F$107)\n+($E664*'fnd base rates'!F$108)\n+($F664*'fnd base rates'!F$109)\n+($G664*'fnd base rates'!F$110)\n+($H664*'fnd base rates'!F$111)\n+($I664*'fnd base rates'!F$112)\n+($J664*'fnd base rates'!F$113)\n+($K664*'fnd base rates'!F$114)\n+($M664*'fnd base rates'!F$116)\n+($N664*'fnd base rates'!F$117)\n+($O664*'fnd base rates'!F$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,6)))\n*$R664","v":2306.3855691239996},{"$f":"(($D664*'fnd base rates'!G$107)\n+($E664*'fnd base rates'!G$108)\n+($F664*'fnd base rates'!G$109)\n+($G664*'fnd base rates'!G$110)\n+($H664*'fnd base rates'!G$111)\n+($I664*'fnd base rates'!G$112)\n+($J664*'fnd base rates'!G$113)\n+($K664*'fnd base rates'!G$114)\n+($M664*'fnd base rates'!G$116)\n+($N664*'fnd base rates'!G$117)\n+($O664*'fnd base rates'!G$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,7)))\n*$R664","v":685.68000001599989},{"$f":"(($D664*'fnd base rates'!H$107)\n+($E664*'fnd base rates'!H$108)\n+($F664*'fnd base rates'!H$109)\n+($G664*'fnd base rates'!H$110)\n+($H664*'fnd base rates'!H$111)\n+($I664*'fnd base rates'!H$112)\n+($J664*'fnd base rates'!H$113)\n+($K664*'fnd base rates'!H$114)\n+($M664*'fnd base rates'!H$116)\n+($N664*'fnd base rates'!H$117)\n+($O664*'fnd base rates'!H$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,8)))","v":1151.2537200000002},{"$f":"(($D664*'fnd base rates'!I$107)\n+($E664*'fnd base rates'!I$108)\n+($F664*'fnd base rates'!I$109)\n+($G664*'fnd base rates'!I$110)\n+($H664*'fnd base rates'!I$111)\n+($I664*'fnd base rates'!I$112)\n+($J664*'fnd base rates'!I$113)\n+($K664*'fnd base rates'!I$114)\n+($M664*'fnd base rates'!I$116)\n+($N664*'fnd base rates'!I$117)\n+($O664*'fnd base rates'!I$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,9)))\n*$R664","v":1135.7845599999998},{"$f":"(($D664*'fnd base rates'!J$107)\n+($E664*'fnd base rates'!J$108)\n+($F664*'fnd base rates'!J$109)\n+($G664*'fnd base rates'!J$110)\n+($H664*'fnd base rates'!J$111)\n+($I664*'fnd base rates'!J$112)\n+($J664*'fnd base rates'!J$113)\n+($K664*'fnd base rates'!J$114)\n+($M664*'fnd base rates'!J$116)\n+($N664*'fnd base rates'!J$117)\n+($O664*'fnd base rates'!J$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,10)))\n*$R664","v":1861.2918399999999},{"$f":"(($D664*'fnd base rates'!K$107)\n+($E664*'fnd base rates'!K$108)\n+($F664*'fnd base rates'!K$109)\n+($G664*'fnd base rates'!K$110)\n+($H664*'fnd base rates'!K$111)\n+($I664*'fnd base rates'!K$112)\n+($J664*'fnd base rates'!K$113)\n+($K664*'fnd base rates'!K$114)\n+($M664*'fnd base rates'!K$116)\n+($N664*'fnd base rates'!K$117)\n+($O664*'fnd base rates'!K$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,11)))\n*$R664","v":2727.1786893060003},{"$f":"(($D664*'fnd base rates'!L$107)\n+($E664*'fnd base rates'!L$108)\n+($F664*'fnd base rates'!L$109)\n+($G664*'fnd base rates'!L$110)\n+($H664*'fnd base rates'!L$111)\n+($I664*'fnd base rates'!L$112)\n+($J664*'fnd base rates'!L$113)\n+($K664*'fnd base rates'!L$114)\n+($M664*'fnd base rates'!L$116)\n+($N664*'fnd base rates'!L$117)\n+($O664*'fnd base rates'!L$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,12)))","v":4746.89066},{"$f":"(($D664*'fnd base rates'!M$107)\n+($E664*'fnd base rates'!M$108)\n+($F664*'fnd base rates'!M$109)\n+($G664*'fnd base rates'!M$110)\n+($H664*'fnd base rates'!M$111)\n+($I664*'fnd base rates'!M$112)\n+($J664*'fnd base rates'!M$113)\n+($K664*'fnd base rates'!M$114)\n+($M664*'fnd base rates'!M$116)\n+($N664*'fnd base rates'!M$117)\n+($O664*'fnd base rates'!M$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,13)))","v":0},32479.770811224,null,484035307,"484","035","307",1,2,32479.770811224,16240,-4196,20436,null,null,null,null,null,null,0,null,0]
["485",485258071,"SALEM ACADEMY",{"$f":"'fnd enro'!D665","v":0},{"$f":"'fnd enro'!E665","v":0},{"$f":"'fnd enro'!F665","v":0},{"$f":"'fnd enro'!G665","v":0},{"$f":"'fnd enro'!H665","v":0},{"$f":"'fnd enro'!I665","v":2},{"$f":"'fnd enro'!J665","v":0},{"$f":"'fnd enro'!K665","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L665","v":0},{"$f":"'fnd enro'!M665","v":0},{"$f":"'fnd enro'!N665","v":0},{"$f":"'fnd enro'!O665","v":0},{"$f":"'fnd enro'!P665","v":0},{"$f":"'fnd enro'!R665","v":2},1,{"$f":"VALUE('fnd enro'!Q665)","v":5},null,{"$f":"(($D665*'fnd base rates'!C$107)\n+($E665*'fnd base rates'!C$108)\n+($F665*'fnd base rates'!C$109)\n+($G665*'fnd base rates'!C$110)\n+($H665*'fnd base rates'!C$111)\n+($I665*'fnd base rates'!C$112)\n+($J665*'fnd base rates'!C$113)\n+($K665*'fnd base rates'!C$114)\n+($M665*'fnd base rates'!C$116)\n+($N665*'fnd base rates'!C$117)\n+($O665*'fnd base rates'!C$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,3)))\n*$R665","v":1140.6778259999999},{"$f":"(($D665*'fnd base rates'!D$107)\n+($E665*'fnd base rates'!D$108)\n+($F665*'fnd base rates'!D$109)\n+($G665*'fnd base rates'!D$110)\n+($H665*'fnd base rates'!D$111)\n+($I665*'fnd base rates'!D$112)\n+($J665*'fnd base rates'!D$113)\n+($K665*'fnd base rates'!D$114)\n+($M665*'fnd base rates'!D$116)\n+($N665*'fnd base rates'!D$117)\n+($O665*'fnd base rates'!D$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,4)))\n*$R665","v":1620.6},{"$f":"(($D665*'fnd base rates'!E$107)\n+($E665*'fnd base rates'!E$108)\n+($F665*'fnd base rates'!E$109)\n+($G665*'fnd base rates'!E$110)\n+($H665*'fnd base rates'!E$111)\n+($I665*'fnd base rates'!E$112)\n+($J665*'fnd base rates'!E$113)\n+($K665*'fnd base rates'!E$114)\n+($M665*'fnd base rates'!E$116)\n+($N665*'fnd base rates'!E$117)\n+($O665*'fnd base rates'!E$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,5)))\n*$R665","v":10419.406068},{"$f":"(($D665*'fnd base rates'!F$107)\n+($E665*'fnd base rates'!F$108)\n+($F665*'fnd base rates'!F$109)\n+($G665*'fnd base rates'!F$110)\n+($H665*'fnd base rates'!F$111)\n+($I665*'fnd base rates'!F$112)\n+($J665*'fnd base rates'!F$113)\n+($K665*'fnd base rates'!F$114)\n+($M665*'fnd base rates'!F$116)\n+($N665*'fnd base rates'!F$117)\n+($O665*'fnd base rates'!F$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,6)))\n*$R665","v":1891.9698520000002},{"$f":"(($D665*'fnd base rates'!G$107)\n+($E665*'fnd base rates'!G$108)\n+($F665*'fnd base rates'!G$109)\n+($G665*'fnd base rates'!G$110)\n+($H665*'fnd base rates'!G$111)\n+($I665*'fnd base rates'!G$112)\n+($J665*'fnd base rates'!G$113)\n+($K665*'fnd base rates'!G$114)\n+($M665*'fnd base rates'!G$116)\n+($N665*'fnd base rates'!G$117)\n+($O665*'fnd base rates'!G$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,7)))\n*$R665","v":347.84036800000001},{"$f":"(($D665*'fnd base rates'!H$107)\n+($E665*'fnd base rates'!H$108)\n+($F665*'fnd base rates'!H$109)\n+($G665*'fnd base rates'!H$110)\n+($H665*'fnd base rates'!H$111)\n+($I665*'fnd base rates'!H$112)\n+($J665*'fnd base rates'!H$113)\n+($K665*'fnd base rates'!H$114)\n+($M665*'fnd base rates'!H$116)\n+($N665*'fnd base rates'!H$117)\n+($O665*'fnd base rates'!H$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D665*'fnd base rates'!I$107)\n+($E665*'fnd base rates'!I$108)\n+($F665*'fnd base rates'!I$109)\n+($G665*'fnd base rates'!I$110)\n+($H665*'fnd base rates'!I$111)\n+($I665*'fnd base rates'!I$112)\n+($J665*'fnd base rates'!I$113)\n+($K665*'fnd base rates'!I$114)\n+($M665*'fnd base rates'!I$116)\n+($N665*'fnd base rates'!I$117)\n+($O665*'fnd base rates'!I$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,9)))\n*$R665","v":902.24},{"$f":"(($D665*'fnd base rates'!J$107)\n+($E665*'fnd base rates'!J$108)\n+($F665*'fnd base rates'!J$109)\n+($G665*'fnd base rates'!J$110)\n+($H665*'fnd base rates'!J$111)\n+($I665*'fnd base rates'!J$112)\n+($J665*'fnd base rates'!J$113)\n+($K665*'fnd base rates'!J$114)\n+($M665*'fnd base rates'!J$116)\n+($N665*'fnd base rates'!J$117)\n+($O665*'fnd base rates'!J$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,10)))\n*$R665","v":1215.32},{"$f":"(($D665*'fnd base rates'!K$107)\n+($E665*'fnd base rates'!K$108)\n+($F665*'fnd base rates'!K$109)\n+($G665*'fnd base rates'!K$110)\n+($H665*'fnd base rates'!K$111)\n+($I665*'fnd base rates'!K$112)\n+($J665*'fnd base rates'!K$113)\n+($K665*'fnd base rates'!K$114)\n+($M665*'fnd base rates'!K$116)\n+($N665*'fnd base rates'!K$117)\n+($O665*'fnd base rates'!K$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,11)))\n*$R665","v":2440.9240380000001},{"$f":"(($D665*'fnd base rates'!L$107)\n+($E665*'fnd base rates'!L$108)\n+($F665*'fnd base rates'!L$109)\n+($G665*'fnd base rates'!L$110)\n+($H665*'fnd base rates'!L$111)\n+($I665*'fnd base rates'!L$112)\n+($J665*'fnd base rates'!L$113)\n+($K665*'fnd base rates'!L$114)\n+($M665*'fnd base rates'!L$116)\n+($N665*'fnd base rates'!L$117)\n+($O665*'fnd base rates'!L$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D665*'fnd base rates'!M$107)\n+($E665*'fnd base rates'!M$108)\n+($F665*'fnd base rates'!M$109)\n+($G665*'fnd base rates'!M$110)\n+($H665*'fnd base rates'!M$111)\n+($I665*'fnd base rates'!M$112)\n+($J665*'fnd base rates'!M$113)\n+($K665*'fnd base rates'!M$114)\n+($M665*'fnd base rates'!M$116)\n+($N665*'fnd base rates'!M$117)\n+($O665*'fnd base rates'!M$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,13)))","v":0},25130.682532000003,null,485258071,"485","258","071",1,2,25130.682532000003,12565,-7665,20230,null,null,null,null,null,null,0,null,0]
["485",485258079,"SALEM ACADEMY",{"$f":"'fnd enro'!D666","v":0},{"$f":"'fnd enro'!E666","v":0},{"$f":"'fnd enro'!F666","v":0},{"$f":"'fnd enro'!G666","v":0},{"$f":"'fnd enro'!H666","v":0},{"$f":"'fnd enro'!I666","v":2},{"$f":"'fnd enro'!J666","v":0},{"$f":"'fnd enro'!K666","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L666","v":0},{"$f":"'fnd enro'!M666","v":0},{"$f":"'fnd enro'!N666","v":0},{"$f":"'fnd enro'!O666","v":0},{"$f":"'fnd enro'!P666","v":1},{"$f":"'fnd enro'!R666","v":2},1,{"$f":"VALUE('fnd enro'!Q666)","v":7},null,{"$f":"(($D666*'fnd base rates'!C$107)\n+($E666*'fnd base rates'!C$108)\n+($F666*'fnd base rates'!C$109)\n+($G666*'fnd base rates'!C$110)\n+($H666*'fnd base rates'!C$111)\n+($I666*'fnd base rates'!C$112)\n+($J666*'fnd base rates'!C$113)\n+($K666*'fnd base rates'!C$114)\n+($M666*'fnd base rates'!C$116)\n+($N666*'fnd base rates'!C$117)\n+($O666*'fnd base rates'!C$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,3)))\n*$R666","v":1219.4078259999999},{"$f":"(($D666*'fnd base rates'!D$107)\n+($E666*'fnd base rates'!D$108)\n+($F666*'fnd base rates'!D$109)\n+($G666*'fnd base rates'!D$110)\n+($H666*'fnd base rates'!D$111)\n+($I666*'fnd base rates'!D$112)\n+($J666*'fnd base rates'!D$113)\n+($K666*'fnd base rates'!D$114)\n+($M666*'fnd base rates'!D$116)\n+($N666*'fnd base rates'!D$117)\n+($O666*'fnd base rates'!D$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,4)))\n*$R666","v":1993.62},{"$f":"(($D666*'fnd base rates'!E$107)\n+($E666*'fnd base rates'!E$108)\n+($F666*'fnd base rates'!E$109)\n+($G666*'fnd base rates'!E$110)\n+($H666*'fnd base rates'!E$111)\n+($I666*'fnd base rates'!E$112)\n+($J666*'fnd base rates'!E$113)\n+($K666*'fnd base rates'!E$114)\n+($M666*'fnd base rates'!E$116)\n+($N666*'fnd base rates'!E$117)\n+($O666*'fnd base rates'!E$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,5)))\n*$R666","v":14060.846068000001},{"$f":"(($D666*'fnd base rates'!F$107)\n+($E666*'fnd base rates'!F$108)\n+($F666*'fnd base rates'!F$109)\n+($G666*'fnd base rates'!F$110)\n+($H666*'fnd base rates'!F$111)\n+($I666*'fnd base rates'!F$112)\n+($J666*'fnd base rates'!F$113)\n+($K666*'fnd base rates'!F$114)\n+($M666*'fnd base rates'!F$116)\n+($N666*'fnd base rates'!F$117)\n+($O666*'fnd base rates'!F$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,6)))\n*$R666","v":1891.9698520000002},{"$f":"(($D666*'fnd base rates'!G$107)\n+($E666*'fnd base rates'!G$108)\n+($F666*'fnd base rates'!G$109)\n+($G666*'fnd base rates'!G$110)\n+($H666*'fnd base rates'!G$111)\n+($I666*'fnd base rates'!G$112)\n+($J666*'fnd base rates'!G$113)\n+($K666*'fnd base rates'!G$114)\n+($M666*'fnd base rates'!G$116)\n+($N666*'fnd base rates'!G$117)\n+($O666*'fnd base rates'!G$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,7)))\n*$R666","v":524.50036799999998},{"$f":"(($D666*'fnd base rates'!H$107)\n+($E666*'fnd base rates'!H$108)\n+($F666*'fnd base rates'!H$109)\n+($G666*'fnd base rates'!H$110)\n+($H666*'fnd base rates'!H$111)\n+($I666*'fnd base rates'!H$112)\n+($J666*'fnd base rates'!H$113)\n+($K666*'fnd base rates'!H$114)\n+($M666*'fnd base rates'!H$116)\n+($N666*'fnd base rates'!H$117)\n+($O666*'fnd base rates'!H$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,8)))","v":1781.7337199999999},{"$f":"(($D666*'fnd base rates'!I$107)\n+($E666*'fnd base rates'!I$108)\n+($F666*'fnd base rates'!I$109)\n+($G666*'fnd base rates'!I$110)\n+($H666*'fnd base rates'!I$111)\n+($I666*'fnd base rates'!I$112)\n+($J666*'fnd base rates'!I$113)\n+($K666*'fnd base rates'!I$114)\n+($M666*'fnd base rates'!I$116)\n+($N666*'fnd base rates'!I$117)\n+($O666*'fnd base rates'!I$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,9)))\n*$R666","v":1049.69},{"$f":"(($D666*'fnd base rates'!J$107)\n+($E666*'fnd base rates'!J$108)\n+($F666*'fnd base rates'!J$109)\n+($G666*'fnd base rates'!J$110)\n+($H666*'fnd base rates'!J$111)\n+($I666*'fnd base rates'!J$112)\n+($J666*'fnd base rates'!J$113)\n+($K666*'fnd base rates'!J$114)\n+($M666*'fnd base rates'!J$116)\n+($N666*'fnd base rates'!J$117)\n+($O666*'fnd base rates'!J$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,10)))\n*$R666","v":1981.53},{"$f":"(($D666*'fnd base rates'!K$107)\n+($E666*'fnd base rates'!K$108)\n+($F666*'fnd base rates'!K$109)\n+($G666*'fnd base rates'!K$110)\n+($H666*'fnd base rates'!K$111)\n+($I666*'fnd base rates'!K$112)\n+($J666*'fnd base rates'!K$113)\n+($K666*'fnd base rates'!K$114)\n+($M666*'fnd base rates'!K$116)\n+($N666*'fnd base rates'!K$117)\n+($O666*'fnd base rates'!K$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,11)))\n*$R666","v":2440.9240380000001},{"$f":"(($D666*'fnd base rates'!L$107)\n+($E666*'fnd base rates'!L$108)\n+($F666*'fnd base rates'!L$109)\n+($G666*'fnd base rates'!L$110)\n+($H666*'fnd base rates'!L$111)\n+($I666*'fnd base rates'!L$112)\n+($J666*'fnd base rates'!L$113)\n+($K666*'fnd base rates'!L$114)\n+($M666*'fnd base rates'!L$116)\n+($N666*'fnd base rates'!L$117)\n+($O666*'fnd base rates'!L$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,12)))","v":4019.68066},{"$f":"(($D666*'fnd base rates'!M$107)\n+($E666*'fnd base rates'!M$108)\n+($F666*'fnd base rates'!M$109)\n+($G666*'fnd base rates'!M$110)\n+($H666*'fnd base rates'!M$111)\n+($I666*'fnd base rates'!M$112)\n+($J666*'fnd base rates'!M$113)\n+($K666*'fnd base rates'!M$114)\n+($M666*'fnd base rates'!M$116)\n+($N666*'fnd base rates'!M$117)\n+($O666*'fnd base rates'!M$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,13)))","v":0},30963.902532,null,485258079,"485","258","079",1,2,30963.902532,15482,-4179,19661,null,null,null,null,null,null,0,null,0]
["485",485258107,"SALEM ACADEMY",{"$f":"'fnd enro'!D667","v":0},{"$f":"'fnd enro'!E667","v":0},{"$f":"'fnd enro'!F667","v":0},{"$f":"'fnd enro'!G667","v":0},{"$f":"'fnd enro'!H667","v":0},{"$f":"'fnd enro'!I667","v":1},{"$f":"'fnd enro'!J667","v":0},{"$f":"'fnd enro'!K667","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L667","v":0},{"$f":"'fnd enro'!M667","v":0},{"$f":"'fnd enro'!N667","v":0},{"$f":"'fnd enro'!O667","v":0},{"$f":"'fnd enro'!P667","v":0},{"$f":"'fnd enro'!R667","v":1},1,{"$f":"VALUE('fnd enro'!Q667)","v":9},null,{"$f":"(($D667*'fnd base rates'!C$107)\n+($E667*'fnd base rates'!C$108)\n+($F667*'fnd base rates'!C$109)\n+($G667*'fnd base rates'!C$110)\n+($H667*'fnd base rates'!C$111)\n+($I667*'fnd base rates'!C$112)\n+($J667*'fnd base rates'!C$113)\n+($K667*'fnd base rates'!C$114)\n+($M667*'fnd base rates'!C$116)\n+($N667*'fnd base rates'!C$117)\n+($O667*'fnd base rates'!C$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,3)))\n*$R667","v":570.33891299999993},{"$f":"(($D667*'fnd base rates'!D$107)\n+($E667*'fnd base rates'!D$108)\n+($F667*'fnd base rates'!D$109)\n+($G667*'fnd base rates'!D$110)\n+($H667*'fnd base rates'!D$111)\n+($I667*'fnd base rates'!D$112)\n+($J667*'fnd base rates'!D$113)\n+($K667*'fnd base rates'!D$114)\n+($M667*'fnd base rates'!D$116)\n+($N667*'fnd base rates'!D$117)\n+($O667*'fnd base rates'!D$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,4)))\n*$R667","v":810.3},{"$f":"(($D667*'fnd base rates'!E$107)\n+($E667*'fnd base rates'!E$108)\n+($F667*'fnd base rates'!E$109)\n+($G667*'fnd base rates'!E$110)\n+($H667*'fnd base rates'!E$111)\n+($I667*'fnd base rates'!E$112)\n+($J667*'fnd base rates'!E$113)\n+($K667*'fnd base rates'!E$114)\n+($M667*'fnd base rates'!E$116)\n+($N667*'fnd base rates'!E$117)\n+($O667*'fnd base rates'!E$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,5)))\n*$R667","v":5209.7030340000001},{"$f":"(($D667*'fnd base rates'!F$107)\n+($E667*'fnd base rates'!F$108)\n+($F667*'fnd base rates'!F$109)\n+($G667*'fnd base rates'!F$110)\n+($H667*'fnd base rates'!F$111)\n+($I667*'fnd base rates'!F$112)\n+($J667*'fnd base rates'!F$113)\n+($K667*'fnd base rates'!F$114)\n+($M667*'fnd base rates'!F$116)\n+($N667*'fnd base rates'!F$117)\n+($O667*'fnd base rates'!F$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,6)))\n*$R667","v":945.98492600000009},{"$f":"(($D667*'fnd base rates'!G$107)\n+($E667*'fnd base rates'!G$108)\n+($F667*'fnd base rates'!G$109)\n+($G667*'fnd base rates'!G$110)\n+($H667*'fnd base rates'!G$111)\n+($I667*'fnd base rates'!G$112)\n+($J667*'fnd base rates'!G$113)\n+($K667*'fnd base rates'!G$114)\n+($M667*'fnd base rates'!G$116)\n+($N667*'fnd base rates'!G$117)\n+($O667*'fnd base rates'!G$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,7)))\n*$R667","v":173.92018400000001},{"$f":"(($D667*'fnd base rates'!H$107)\n+($E667*'fnd base rates'!H$108)\n+($F667*'fnd base rates'!H$109)\n+($G667*'fnd base rates'!H$110)\n+($H667*'fnd base rates'!H$111)\n+($I667*'fnd base rates'!H$112)\n+($J667*'fnd base rates'!H$113)\n+($K667*'fnd base rates'!H$114)\n+($M667*'fnd base rates'!H$116)\n+($N667*'fnd base rates'!H$117)\n+($O667*'fnd base rates'!H$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D667*'fnd base rates'!I$107)\n+($E667*'fnd base rates'!I$108)\n+($F667*'fnd base rates'!I$109)\n+($G667*'fnd base rates'!I$110)\n+($H667*'fnd base rates'!I$111)\n+($I667*'fnd base rates'!I$112)\n+($J667*'fnd base rates'!I$113)\n+($K667*'fnd base rates'!I$114)\n+($M667*'fnd base rates'!I$116)\n+($N667*'fnd base rates'!I$117)\n+($O667*'fnd base rates'!I$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,9)))\n*$R667","v":451.12},{"$f":"(($D667*'fnd base rates'!J$107)\n+($E667*'fnd base rates'!J$108)\n+($F667*'fnd base rates'!J$109)\n+($G667*'fnd base rates'!J$110)\n+($H667*'fnd base rates'!J$111)\n+($I667*'fnd base rates'!J$112)\n+($J667*'fnd base rates'!J$113)\n+($K667*'fnd base rates'!J$114)\n+($M667*'fnd base rates'!J$116)\n+($N667*'fnd base rates'!J$117)\n+($O667*'fnd base rates'!J$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,10)))\n*$R667","v":607.66},{"$f":"(($D667*'fnd base rates'!K$107)\n+($E667*'fnd base rates'!K$108)\n+($F667*'fnd base rates'!K$109)\n+($G667*'fnd base rates'!K$110)\n+($H667*'fnd base rates'!K$111)\n+($I667*'fnd base rates'!K$112)\n+($J667*'fnd base rates'!K$113)\n+($K667*'fnd base rates'!K$114)\n+($M667*'fnd base rates'!K$116)\n+($N667*'fnd base rates'!K$117)\n+($O667*'fnd base rates'!K$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,11)))\n*$R667","v":1220.4620190000001},{"$f":"(($D667*'fnd base rates'!L$107)\n+($E667*'fnd base rates'!L$108)\n+($F667*'fnd base rates'!L$109)\n+($G667*'fnd base rates'!L$110)\n+($H667*'fnd base rates'!L$111)\n+($I667*'fnd base rates'!L$112)\n+($J667*'fnd base rates'!L$113)\n+($K667*'fnd base rates'!L$114)\n+($M667*'fnd base rates'!L$116)\n+($N667*'fnd base rates'!L$117)\n+($O667*'fnd base rates'!L$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D667*'fnd base rates'!M$107)\n+($E667*'fnd base rates'!M$108)\n+($F667*'fnd base rates'!M$109)\n+($G667*'fnd base rates'!M$110)\n+($H667*'fnd base rates'!M$111)\n+($I667*'fnd base rates'!M$112)\n+($J667*'fnd base rates'!M$113)\n+($K667*'fnd base rates'!M$114)\n+($M667*'fnd base rates'!M$116)\n+($N667*'fnd base rates'!M$117)\n+($O667*'fnd base rates'!M$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,13)))","v":0},12565.341266000001,null,485258107,"485","258","107",1,1,12565.341266000001,12565,-9276,21841,null,null,null,null,null,null,0,null,0]
["485",485258128,"SALEM ACADEMY",{"$f":"'fnd enro'!D668","v":0},{"$f":"'fnd enro'!E668","v":0},{"$f":"'fnd enro'!F668","v":0},{"$f":"'fnd enro'!G668","v":0},{"$f":"'fnd enro'!H668","v":0},{"$f":"'fnd enro'!I668","v":1},{"$f":"'fnd enro'!J668","v":0},{"$f":"'fnd enro'!K668","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L668","v":0},{"$f":"'fnd enro'!M668","v":0},{"$f":"'fnd enro'!N668","v":0},{"$f":"'fnd enro'!O668","v":0},{"$f":"'fnd enro'!P668","v":1},{"$f":"'fnd enro'!R668","v":1},1,{"$f":"VALUE('fnd enro'!Q668)","v":10},null,{"$f":"(($D668*'fnd base rates'!C$107)\n+($E668*'fnd base rates'!C$108)\n+($F668*'fnd base rates'!C$109)\n+($G668*'fnd base rates'!C$110)\n+($H668*'fnd base rates'!C$111)\n+($I668*'fnd base rates'!C$112)\n+($J668*'fnd base rates'!C$113)\n+($K668*'fnd base rates'!C$114)\n+($M668*'fnd base rates'!C$116)\n+($N668*'fnd base rates'!C$117)\n+($O668*'fnd base rates'!C$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,3)))\n*$R668","v":667.01891299999988},{"$f":"(($D668*'fnd base rates'!D$107)\n+($E668*'fnd base rates'!D$108)\n+($F668*'fnd base rates'!D$109)\n+($G668*'fnd base rates'!D$110)\n+($H668*'fnd base rates'!D$111)\n+($I668*'fnd base rates'!D$112)\n+($J668*'fnd base rates'!D$113)\n+($K668*'fnd base rates'!D$114)\n+($M668*'fnd base rates'!D$116)\n+($N668*'fnd base rates'!D$117)\n+($O668*'fnd base rates'!D$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,4)))\n*$R668","v":1268.4000000000001},{"$f":"(($D668*'fnd base rates'!E$107)\n+($E668*'fnd base rates'!E$108)\n+($F668*'fnd base rates'!E$109)\n+($G668*'fnd base rates'!E$110)\n+($H668*'fnd base rates'!E$111)\n+($I668*'fnd base rates'!E$112)\n+($J668*'fnd base rates'!E$113)\n+($K668*'fnd base rates'!E$114)\n+($M668*'fnd base rates'!E$116)\n+($N668*'fnd base rates'!E$117)\n+($O668*'fnd base rates'!E$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,5)))\n*$R668","v":9681.6330340000004},{"$f":"(($D668*'fnd base rates'!F$107)\n+($E668*'fnd base rates'!F$108)\n+($F668*'fnd base rates'!F$109)\n+($G668*'fnd base rates'!F$110)\n+($H668*'fnd base rates'!F$111)\n+($I668*'fnd base rates'!F$112)\n+($J668*'fnd base rates'!F$113)\n+($K668*'fnd base rates'!F$114)\n+($M668*'fnd base rates'!F$116)\n+($N668*'fnd base rates'!F$117)\n+($O668*'fnd base rates'!F$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,6)))\n*$R668","v":945.98492600000009},{"$f":"(($D668*'fnd base rates'!G$107)\n+($E668*'fnd base rates'!G$108)\n+($F668*'fnd base rates'!G$109)\n+($G668*'fnd base rates'!G$110)\n+($H668*'fnd base rates'!G$111)\n+($I668*'fnd base rates'!G$112)\n+($J668*'fnd base rates'!G$113)\n+($K668*'fnd base rates'!G$114)\n+($M668*'fnd base rates'!G$116)\n+($N668*'fnd base rates'!G$117)\n+($O668*'fnd base rates'!G$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,7)))\n*$R668","v":390.87018399999999},{"$f":"(($D668*'fnd base rates'!H$107)\n+($E668*'fnd base rates'!H$108)\n+($F668*'fnd base rates'!H$109)\n+($G668*'fnd base rates'!H$110)\n+($H668*'fnd base rates'!H$111)\n+($I668*'fnd base rates'!H$112)\n+($J668*'fnd base rates'!H$113)\n+($K668*'fnd base rates'!H$114)\n+($M668*'fnd base rates'!H$116)\n+($N668*'fnd base rates'!H$117)\n+($O668*'fnd base rates'!H$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D668*'fnd base rates'!I$107)\n+($E668*'fnd base rates'!I$108)\n+($F668*'fnd base rates'!I$109)\n+($G668*'fnd base rates'!I$110)\n+($H668*'fnd base rates'!I$111)\n+($I668*'fnd base rates'!I$112)\n+($J668*'fnd base rates'!I$113)\n+($K668*'fnd base rates'!I$114)\n+($M668*'fnd base rates'!I$116)\n+($N668*'fnd base rates'!I$117)\n+($O668*'fnd base rates'!I$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,9)))\n*$R668","v":632.20000000000005},{"$f":"(($D668*'fnd base rates'!J$107)\n+($E668*'fnd base rates'!J$108)\n+($F668*'fnd base rates'!J$109)\n+($G668*'fnd base rates'!J$110)\n+($H668*'fnd base rates'!J$111)\n+($I668*'fnd base rates'!J$112)\n+($J668*'fnd base rates'!J$113)\n+($K668*'fnd base rates'!J$114)\n+($M668*'fnd base rates'!J$116)\n+($N668*'fnd base rates'!J$117)\n+($O668*'fnd base rates'!J$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,10)))\n*$R668","v":1548.6100000000001},{"$f":"(($D668*'fnd base rates'!K$107)\n+($E668*'fnd base rates'!K$108)\n+($F668*'fnd base rates'!K$109)\n+($G668*'fnd base rates'!K$110)\n+($H668*'fnd base rates'!K$111)\n+($I668*'fnd base rates'!K$112)\n+($J668*'fnd base rates'!K$113)\n+($K668*'fnd base rates'!K$114)\n+($M668*'fnd base rates'!K$116)\n+($N668*'fnd base rates'!K$117)\n+($O668*'fnd base rates'!K$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,11)))\n*$R668","v":1220.4620190000001},{"$f":"(($D668*'fnd base rates'!L$107)\n+($E668*'fnd base rates'!L$108)\n+($F668*'fnd base rates'!L$109)\n+($G668*'fnd base rates'!L$110)\n+($H668*'fnd base rates'!L$111)\n+($I668*'fnd base rates'!L$112)\n+($J668*'fnd base rates'!L$113)\n+($K668*'fnd base rates'!L$114)\n+($M668*'fnd base rates'!L$116)\n+($N668*'fnd base rates'!L$117)\n+($O668*'fnd base rates'!L$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D668*'fnd base rates'!M$107)\n+($E668*'fnd base rates'!M$108)\n+($F668*'fnd base rates'!M$109)\n+($G668*'fnd base rates'!M$110)\n+($H668*'fnd base rates'!M$111)\n+($I668*'fnd base rates'!M$112)\n+($J668*'fnd base rates'!M$113)\n+($K668*'fnd base rates'!M$114)\n+($M668*'fnd base rates'!M$116)\n+($N668*'fnd base rates'!M$117)\n+($O668*'fnd base rates'!M$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,13)))","v":0},19728.931266,null,485258128,"485","258","128",1,1,19728.931266,19729,3489,16240,null,null,null,null,null,null,0,null,0]
["485",485258163,"SALEM ACADEMY",{"$f":"'fnd enro'!D669","v":0},{"$f":"'fnd enro'!E669","v":0},{"$f":"'fnd enro'!F669","v":0},{"$f":"'fnd enro'!G669","v":0},{"$f":"'fnd enro'!H669","v":5},{"$f":"'fnd enro'!I669","v":11},{"$f":"'fnd enro'!J669","v":0},{"$f":"'fnd enro'!K669","v":0.62880000000000003},{"$f":"'fnd enro'!L669","v":0},{"$f":"'fnd enro'!M669","v":0},{"$f":"'fnd enro'!N669","v":0},{"$f":"'fnd enro'!O669","v":0},{"$f":"'fnd enro'!P669","v":10},{"$f":"'fnd enro'!R669","v":16},1,{"$f":"VALUE('fnd enro'!Q669)","v":11},null,{"$f":"(($D669*'fnd base rates'!C$107)\n+($E669*'fnd base rates'!C$108)\n+($F669*'fnd base rates'!C$109)\n+($G669*'fnd base rates'!C$110)\n+($H669*'fnd base rates'!C$111)\n+($I669*'fnd base rates'!C$112)\n+($J669*'fnd base rates'!C$113)\n+($K669*'fnd base rates'!C$114)\n+($M669*'fnd base rates'!C$116)\n+($N669*'fnd base rates'!C$117)\n+($O669*'fnd base rates'!C$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,3)))\n*$R669","v":10183.422607999999},{"$f":"(($D669*'fnd base rates'!D$107)\n+($E669*'fnd base rates'!D$108)\n+($F669*'fnd base rates'!D$109)\n+($G669*'fnd base rates'!D$110)\n+($H669*'fnd base rates'!D$111)\n+($I669*'fnd base rates'!D$112)\n+($J669*'fnd base rates'!D$113)\n+($K669*'fnd base rates'!D$114)\n+($M669*'fnd base rates'!D$116)\n+($N669*'fnd base rates'!D$117)\n+($O669*'fnd base rates'!D$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,4)))\n*$R669","v":17977.599999999999},{"$f":"(($D669*'fnd base rates'!E$107)\n+($E669*'fnd base rates'!E$108)\n+($F669*'fnd base rates'!E$109)\n+($G669*'fnd base rates'!E$110)\n+($H669*'fnd base rates'!E$111)\n+($I669*'fnd base rates'!E$112)\n+($J669*'fnd base rates'!E$113)\n+($K669*'fnd base rates'!E$114)\n+($M669*'fnd base rates'!E$116)\n+($N669*'fnd base rates'!E$117)\n+($O669*'fnd base rates'!E$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,5)))\n*$R669","v":124597.09854400001},{"$f":"(($D669*'fnd base rates'!F$107)\n+($E669*'fnd base rates'!F$108)\n+($F669*'fnd base rates'!F$109)\n+($G669*'fnd base rates'!F$110)\n+($H669*'fnd base rates'!F$111)\n+($I669*'fnd base rates'!F$112)\n+($J669*'fnd base rates'!F$113)\n+($K669*'fnd base rates'!F$114)\n+($M669*'fnd base rates'!F$116)\n+($N669*'fnd base rates'!F$117)\n+($O669*'fnd base rates'!F$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,6)))\n*$R669","v":15710.308816000001},{"$f":"(($D669*'fnd base rates'!G$107)\n+($E669*'fnd base rates'!G$108)\n+($F669*'fnd base rates'!G$109)\n+($G669*'fnd base rates'!G$110)\n+($H669*'fnd base rates'!G$111)\n+($I669*'fnd base rates'!G$112)\n+($J669*'fnd base rates'!G$113)\n+($K669*'fnd base rates'!G$114)\n+($M669*'fnd base rates'!G$116)\n+($N669*'fnd base rates'!G$117)\n+($O669*'fnd base rates'!G$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,7)))\n*$R669","v":5180.8729440000006},{"$f":"(($D669*'fnd base rates'!H$107)\n+($E669*'fnd base rates'!H$108)\n+($F669*'fnd base rates'!H$109)\n+($G669*'fnd base rates'!H$110)\n+($H669*'fnd base rates'!H$111)\n+($I669*'fnd base rates'!H$112)\n+($J669*'fnd base rates'!H$113)\n+($K669*'fnd base rates'!H$114)\n+($M669*'fnd base rates'!H$116)\n+($N669*'fnd base rates'!H$117)\n+($O669*'fnd base rates'!H$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,8)))","v":12787.87976},{"$f":"(($D669*'fnd base rates'!I$107)\n+($E669*'fnd base rates'!I$108)\n+($F669*'fnd base rates'!I$109)\n+($G669*'fnd base rates'!I$110)\n+($H669*'fnd base rates'!I$111)\n+($I669*'fnd base rates'!I$112)\n+($J669*'fnd base rates'!I$113)\n+($K669*'fnd base rates'!I$114)\n+($M669*'fnd base rates'!I$116)\n+($N669*'fnd base rates'!I$117)\n+($O669*'fnd base rates'!I$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,9)))\n*$R669","v":8985.77},{"$f":"(($D669*'fnd base rates'!J$107)\n+($E669*'fnd base rates'!J$108)\n+($F669*'fnd base rates'!J$109)\n+($G669*'fnd base rates'!J$110)\n+($H669*'fnd base rates'!J$111)\n+($I669*'fnd base rates'!J$112)\n+($J669*'fnd base rates'!J$113)\n+($K669*'fnd base rates'!J$114)\n+($M669*'fnd base rates'!J$116)\n+($N669*'fnd base rates'!J$117)\n+($O669*'fnd base rates'!J$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,10)))\n*$R669","v":18298.46},{"$f":"(($D669*'fnd base rates'!K$107)\n+($E669*'fnd base rates'!K$108)\n+($F669*'fnd base rates'!K$109)\n+($G669*'fnd base rates'!K$110)\n+($H669*'fnd base rates'!K$111)\n+($I669*'fnd base rates'!K$112)\n+($J669*'fnd base rates'!K$113)\n+($K669*'fnd base rates'!K$114)\n+($M669*'fnd base rates'!K$116)\n+($N669*'fnd base rates'!K$117)\n+($O669*'fnd base rates'!K$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,11)))\n*$R669","v":19697.342304000002},{"$f":"(($D669*'fnd base rates'!L$107)\n+($E669*'fnd base rates'!L$108)\n+($F669*'fnd base rates'!L$109)\n+($G669*'fnd base rates'!L$110)\n+($H669*'fnd base rates'!L$111)\n+($I669*'fnd base rates'!L$112)\n+($J669*'fnd base rates'!L$113)\n+($K669*'fnd base rates'!L$114)\n+($M669*'fnd base rates'!L$116)\n+($N669*'fnd base rates'!L$117)\n+($O669*'fnd base rates'!L$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,12)))","v":36510.155279999999},{"$f":"(($D669*'fnd base rates'!M$107)\n+($E669*'fnd base rates'!M$108)\n+($F669*'fnd base rates'!M$109)\n+($G669*'fnd base rates'!M$110)\n+($H669*'fnd base rates'!M$111)\n+($I669*'fnd base rates'!M$112)\n+($J669*'fnd base rates'!M$113)\n+($K669*'fnd base rates'!M$114)\n+($M669*'fnd base rates'!M$116)\n+($N669*'fnd base rates'!M$117)\n+($O669*'fnd base rates'!M$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,13)))","v":0},269928.910256,null,485258163,"485","258","163",1,16,269928.910256,16871,4306,12565,null,null,null,null,null,null,0,null,0]
["485",485258229,"SALEM ACADEMY",{"$f":"'fnd enro'!D670","v":0},{"$f":"'fnd enro'!E670","v":0},{"$f":"'fnd enro'!F670","v":0},{"$f":"'fnd enro'!G670","v":0},{"$f":"'fnd enro'!H670","v":3},{"$f":"'fnd enro'!I670","v":7},{"$f":"'fnd enro'!J670","v":0},{"$f":"'fnd enro'!K670","v":0.39300000000000002},{"$f":"'fnd enro'!L670","v":0},{"$f":"'fnd enro'!M670","v":0},{"$f":"'fnd enro'!N670","v":0},{"$f":"'fnd enro'!O670","v":1},{"$f":"'fnd enro'!P670","v":7},{"$f":"'fnd enro'!R670","v":10},1,{"$f":"VALUE('fnd enro'!Q670)","v":9},null,{"$f":"(($D670*'fnd base rates'!C$107)\n+($E670*'fnd base rates'!C$108)\n+($F670*'fnd base rates'!C$109)\n+($G670*'fnd base rates'!C$110)\n+($H670*'fnd base rates'!C$111)\n+($I670*'fnd base rates'!C$112)\n+($J670*'fnd base rates'!C$113)\n+($K670*'fnd base rates'!C$114)\n+($M670*'fnd base rates'!C$116)\n+($N670*'fnd base rates'!C$117)\n+($O670*'fnd base rates'!C$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,3)))\n*$R670","v":6465.0691299999989},{"$f":"(($D670*'fnd base rates'!D$107)\n+($E670*'fnd base rates'!D$108)\n+($F670*'fnd base rates'!D$109)\n+($G670*'fnd base rates'!D$110)\n+($H670*'fnd base rates'!D$111)\n+($I670*'fnd base rates'!D$112)\n+($J670*'fnd base rates'!D$113)\n+($K670*'fnd base rates'!D$114)\n+($M670*'fnd base rates'!D$116)\n+($N670*'fnd base rates'!D$117)\n+($O670*'fnd base rates'!D$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,4)))\n*$R670","v":11333.05},{"$f":"(($D670*'fnd base rates'!E$107)\n+($E670*'fnd base rates'!E$108)\n+($F670*'fnd base rates'!E$109)\n+($G670*'fnd base rates'!E$110)\n+($H670*'fnd base rates'!E$111)\n+($I670*'fnd base rates'!E$112)\n+($J670*'fnd base rates'!E$113)\n+($K670*'fnd base rates'!E$114)\n+($M670*'fnd base rates'!E$116)\n+($N670*'fnd base rates'!E$117)\n+($O670*'fnd base rates'!E$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,5)))\n*$R670","v":78400.020339999988},{"$f":"(($D670*'fnd base rates'!F$107)\n+($E670*'fnd base rates'!F$108)\n+($F670*'fnd base rates'!F$109)\n+($G670*'fnd base rates'!F$110)\n+($H670*'fnd base rates'!F$111)\n+($I670*'fnd base rates'!F$112)\n+($J670*'fnd base rates'!F$113)\n+($K670*'fnd base rates'!F$114)\n+($M670*'fnd base rates'!F$116)\n+($N670*'fnd base rates'!F$117)\n+($O670*'fnd base rates'!F$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,6)))\n*$R670","v":10026.449260000001},{"$f":"(($D670*'fnd base rates'!G$107)\n+($E670*'fnd base rates'!G$108)\n+($F670*'fnd base rates'!G$109)\n+($G670*'fnd base rates'!G$110)\n+($H670*'fnd base rates'!G$111)\n+($I670*'fnd base rates'!G$112)\n+($J670*'fnd base rates'!G$113)\n+($K670*'fnd base rates'!G$114)\n+($M670*'fnd base rates'!G$116)\n+($N670*'fnd base rates'!G$117)\n+($O670*'fnd base rates'!G$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,7)))\n*$R670","v":3241.7118400000004},{"$f":"(($D670*'fnd base rates'!H$107)\n+($E670*'fnd base rates'!H$108)\n+($F670*'fnd base rates'!H$109)\n+($G670*'fnd base rates'!H$110)\n+($H670*'fnd base rates'!H$111)\n+($I670*'fnd base rates'!H$112)\n+($J670*'fnd base rates'!H$113)\n+($K670*'fnd base rates'!H$114)\n+($M670*'fnd base rates'!H$116)\n+($N670*'fnd base rates'!H$117)\n+($O670*'fnd base rates'!H$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,8)))","v":8182.1185999999998},{"$f":"(($D670*'fnd base rates'!I$107)\n+($E670*'fnd base rates'!I$108)\n+($F670*'fnd base rates'!I$109)\n+($G670*'fnd base rates'!I$110)\n+($H670*'fnd base rates'!I$111)\n+($I670*'fnd base rates'!I$112)\n+($J670*'fnd base rates'!I$113)\n+($K670*'fnd base rates'!I$114)\n+($M670*'fnd base rates'!I$116)\n+($N670*'fnd base rates'!I$117)\n+($O670*'fnd base rates'!I$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,9)))\n*$R670","v":5667.18},{"$f":"(($D670*'fnd base rates'!J$107)\n+($E670*'fnd base rates'!J$108)\n+($F670*'fnd base rates'!J$109)\n+($G670*'fnd base rates'!J$110)\n+($H670*'fnd base rates'!J$111)\n+($I670*'fnd base rates'!J$112)\n+($J670*'fnd base rates'!J$113)\n+($K670*'fnd base rates'!J$114)\n+($M670*'fnd base rates'!J$116)\n+($N670*'fnd base rates'!J$117)\n+($O670*'fnd base rates'!J$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,10)))\n*$R670","v":11254.85},{"$f":"(($D670*'fnd base rates'!K$107)\n+($E670*'fnd base rates'!K$108)\n+($F670*'fnd base rates'!K$109)\n+($G670*'fnd base rates'!K$110)\n+($H670*'fnd base rates'!K$111)\n+($I670*'fnd base rates'!K$112)\n+($J670*'fnd base rates'!K$113)\n+($K670*'fnd base rates'!K$114)\n+($M670*'fnd base rates'!K$116)\n+($N670*'fnd base rates'!K$117)\n+($O670*'fnd base rates'!K$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,11)))\n*$R670","v":12686.930190000001},{"$f":"(($D670*'fnd base rates'!L$107)\n+($E670*'fnd base rates'!L$108)\n+($F670*'fnd base rates'!L$109)\n+($G670*'fnd base rates'!L$110)\n+($H670*'fnd base rates'!L$111)\n+($I670*'fnd base rates'!L$112)\n+($J670*'fnd base rates'!L$113)\n+($K670*'fnd base rates'!L$114)\n+($M670*'fnd base rates'!L$116)\n+($N670*'fnd base rates'!L$117)\n+($O670*'fnd base rates'!L$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,12)))","v":22954.873299999999},{"$f":"(($D670*'fnd base rates'!M$107)\n+($E670*'fnd base rates'!M$108)\n+($F670*'fnd base rates'!M$109)\n+($G670*'fnd base rates'!M$110)\n+($H670*'fnd base rates'!M$111)\n+($I670*'fnd base rates'!M$112)\n+($J670*'fnd base rates'!M$113)\n+($K670*'fnd base rates'!M$114)\n+($M670*'fnd base rates'!M$116)\n+($N670*'fnd base rates'!M$117)\n+($O670*'fnd base rates'!M$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,13)))","v":0},170212.25266000003,null,485258229,"485","258","229",1,10,170212.25266000003,17021,1539,15482,null,null,null,null,null,null,0,null,0]
["485",485258258,"SALEM ACADEMY",{"$f":"'fnd enro'!D671","v":0},{"$f":"'fnd enro'!E671","v":0},{"$f":"'fnd enro'!F671","v":0},{"$f":"'fnd enro'!G671","v":0},{"$f":"'fnd enro'!H671","v":210},{"$f":"'fnd enro'!I671","v":240},{"$f":"'fnd enro'!J671","v":0},{"$f":"'fnd enro'!K671","v":17.684999999999999},{"$f":"'fnd enro'!L671","v":0},{"$f":"'fnd enro'!M671","v":0},{"$f":"'fnd enro'!N671","v":15},{"$f":"'fnd enro'!O671","v":12},{"$f":"'fnd enro'!P671","v":272},{"$f":"'fnd enro'!R671","v":450},1,{"$f":"VALUE('fnd enro'!Q671)","v":10},null,{"$f":"(($D671*'fnd base rates'!C$107)\n+($E671*'fnd base rates'!C$108)\n+($F671*'fnd base rates'!C$109)\n+($G671*'fnd base rates'!C$110)\n+($H671*'fnd base rates'!C$111)\n+($I671*'fnd base rates'!C$112)\n+($J671*'fnd base rates'!C$113)\n+($K671*'fnd base rates'!C$114)\n+($M671*'fnd base rates'!C$116)\n+($N671*'fnd base rates'!C$117)\n+($O671*'fnd base rates'!C$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,3)))\n*$R671","v":286244.43085},{"$f":"(($D671*'fnd base rates'!D$107)\n+($E671*'fnd base rates'!D$108)\n+($F671*'fnd base rates'!D$109)\n+($G671*'fnd base rates'!D$110)\n+($H671*'fnd base rates'!D$111)\n+($I671*'fnd base rates'!D$112)\n+($J671*'fnd base rates'!D$113)\n+($K671*'fnd base rates'!D$114)\n+($M671*'fnd base rates'!D$116)\n+($N671*'fnd base rates'!D$117)\n+($O671*'fnd base rates'!D$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,4)))\n*$R671","v":495003.99},{"$f":"(($D671*'fnd base rates'!E$107)\n+($E671*'fnd base rates'!E$108)\n+($F671*'fnd base rates'!E$109)\n+($G671*'fnd base rates'!E$110)\n+($H671*'fnd base rates'!E$111)\n+($I671*'fnd base rates'!E$112)\n+($J671*'fnd base rates'!E$113)\n+($K671*'fnd base rates'!E$114)\n+($M671*'fnd base rates'!E$116)\n+($N671*'fnd base rates'!E$117)\n+($O671*'fnd base rates'!E$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,5)))\n*$R671","v":3277987.7453000001},{"$f":"(($D671*'fnd base rates'!F$107)\n+($E671*'fnd base rates'!F$108)\n+($F671*'fnd base rates'!F$109)\n+($G671*'fnd base rates'!F$110)\n+($H671*'fnd base rates'!F$111)\n+($I671*'fnd base rates'!F$112)\n+($J671*'fnd base rates'!F$113)\n+($K671*'fnd base rates'!F$114)\n+($M671*'fnd base rates'!F$116)\n+($N671*'fnd base rates'!F$117)\n+($O671*'fnd base rates'!F$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,6)))\n*$R671","v":455590.1067},{"$f":"(($D671*'fnd base rates'!G$107)\n+($E671*'fnd base rates'!G$108)\n+($F671*'fnd base rates'!G$109)\n+($G671*'fnd base rates'!G$110)\n+($H671*'fnd base rates'!G$111)\n+($I671*'fnd base rates'!G$112)\n+($J671*'fnd base rates'!G$113)\n+($K671*'fnd base rates'!G$114)\n+($M671*'fnd base rates'!G$116)\n+($N671*'fnd base rates'!G$117)\n+($O671*'fnd base rates'!G$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,7)))\n*$R671","v":139935.99279999998},{"$f":"(($D671*'fnd base rates'!H$107)\n+($E671*'fnd base rates'!H$108)\n+($F671*'fnd base rates'!H$109)\n+($G671*'fnd base rates'!H$110)\n+($H671*'fnd base rates'!H$111)\n+($I671*'fnd base rates'!H$112)\n+($J671*'fnd base rates'!H$113)\n+($K671*'fnd base rates'!H$114)\n+($M671*'fnd base rates'!H$116)\n+($N671*'fnd base rates'!H$117)\n+($O671*'fnd base rates'!H$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,8)))","v":340205.647},{"$f":"(($D671*'fnd base rates'!I$107)\n+($E671*'fnd base rates'!I$108)\n+($F671*'fnd base rates'!I$109)\n+($G671*'fnd base rates'!I$110)\n+($H671*'fnd base rates'!I$111)\n+($I671*'fnd base rates'!I$112)\n+($J671*'fnd base rates'!I$113)\n+($K671*'fnd base rates'!I$114)\n+($M671*'fnd base rates'!I$116)\n+($N671*'fnd base rates'!I$117)\n+($O671*'fnd base rates'!I$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,9)))\n*$R671","v":245755.47},{"$f":"(($D671*'fnd base rates'!J$107)\n+($E671*'fnd base rates'!J$108)\n+($F671*'fnd base rates'!J$109)\n+($G671*'fnd base rates'!J$110)\n+($H671*'fnd base rates'!J$111)\n+($I671*'fnd base rates'!J$112)\n+($J671*'fnd base rates'!J$113)\n+($K671*'fnd base rates'!J$114)\n+($M671*'fnd base rates'!J$116)\n+($N671*'fnd base rates'!J$117)\n+($O671*'fnd base rates'!J$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,10)))\n*$R671","v":457939.8},{"$f":"(($D671*'fnd base rates'!K$107)\n+($E671*'fnd base rates'!K$108)\n+($F671*'fnd base rates'!K$109)\n+($G671*'fnd base rates'!K$110)\n+($H671*'fnd base rates'!K$111)\n+($I671*'fnd base rates'!K$112)\n+($J671*'fnd base rates'!K$113)\n+($K671*'fnd base rates'!K$114)\n+($M671*'fnd base rates'!K$116)\n+($N671*'fnd base rates'!K$117)\n+($O671*'fnd base rates'!K$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,11)))\n*$R671","v":566229.93854999996},{"$f":"(($D671*'fnd base rates'!L$107)\n+($E671*'fnd base rates'!L$108)\n+($F671*'fnd base rates'!L$109)\n+($G671*'fnd base rates'!L$110)\n+($H671*'fnd base rates'!L$111)\n+($I671*'fnd base rates'!L$112)\n+($J671*'fnd base rates'!L$113)\n+($K671*'fnd base rates'!L$114)\n+($M671*'fnd base rates'!L$116)\n+($N671*'fnd base rates'!L$117)\n+($O671*'fnd base rates'!L$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,12)))","v":1022495.0385},{"$f":"(($D671*'fnd base rates'!M$107)\n+($E671*'fnd base rates'!M$108)\n+($F671*'fnd base rates'!M$109)\n+($G671*'fnd base rates'!M$110)\n+($H671*'fnd base rates'!M$111)\n+($I671*'fnd base rates'!M$112)\n+($J671*'fnd base rates'!M$113)\n+($K671*'fnd base rates'!M$114)\n+($M671*'fnd base rates'!M$116)\n+($N671*'fnd base rates'!M$117)\n+($O671*'fnd base rates'!M$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,13)))","v":0},7287388.1596999997,null,485258258,"485","258","258",1,450,7287388.1596999997,16194,3629,12565,null,null,null,null,null,null,0,null,0]
["485",485258291,"SALEM ACADEMY",{"$f":"'fnd enro'!D672","v":0},{"$f":"'fnd enro'!E672","v":0},{"$f":"'fnd enro'!F672","v":0},{"$f":"'fnd enro'!G672","v":0},{"$f":"'fnd enro'!H672","v":1},{"$f":"'fnd enro'!I672","v":4},{"$f":"'fnd enro'!J672","v":0},{"$f":"'fnd enro'!K672","v":0.19650000000000001},{"$f":"'fnd enro'!L672","v":0},{"$f":"'fnd enro'!M672","v":0},{"$f":"'fnd enro'!N672","v":0},{"$f":"'fnd enro'!O672","v":0},{"$f":"'fnd enro'!P672","v":5},{"$f":"'fnd enro'!R672","v":5},1,{"$f":"VALUE('fnd enro'!Q672)","v":5},null,{"$f":"(($D672*'fnd base rates'!C$107)\n+($E672*'fnd base rates'!C$108)\n+($F672*'fnd base rates'!C$109)\n+($G672*'fnd base rates'!C$110)\n+($H672*'fnd base rates'!C$111)\n+($I672*'fnd base rates'!C$112)\n+($J672*'fnd base rates'!C$113)\n+($K672*'fnd base rates'!C$114)\n+($M672*'fnd base rates'!C$116)\n+($N672*'fnd base rates'!C$117)\n+($O672*'fnd base rates'!C$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,3)))\n*$R672","v":3181.0945649999999},{"$f":"(($D672*'fnd base rates'!D$107)\n+($E672*'fnd base rates'!D$108)\n+($F672*'fnd base rates'!D$109)\n+($G672*'fnd base rates'!D$110)\n+($H672*'fnd base rates'!D$111)\n+($I672*'fnd base rates'!D$112)\n+($J672*'fnd base rates'!D$113)\n+($K672*'fnd base rates'!D$114)\n+($M672*'fnd base rates'!D$116)\n+($N672*'fnd base rates'!D$117)\n+($O672*'fnd base rates'!D$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,4)))\n*$R672","v":5612.25},{"$f":"(($D672*'fnd base rates'!E$107)\n+($E672*'fnd base rates'!E$108)\n+($F672*'fnd base rates'!E$109)\n+($G672*'fnd base rates'!E$110)\n+($H672*'fnd base rates'!E$111)\n+($I672*'fnd base rates'!E$112)\n+($J672*'fnd base rates'!E$113)\n+($K672*'fnd base rates'!E$114)\n+($M672*'fnd base rates'!E$116)\n+($N672*'fnd base rates'!E$117)\n+($O672*'fnd base rates'!E$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,5)))\n*$R672","v":39745.925170000002},{"$f":"(($D672*'fnd base rates'!F$107)\n+($E672*'fnd base rates'!F$108)\n+($F672*'fnd base rates'!F$109)\n+($G672*'fnd base rates'!F$110)\n+($H672*'fnd base rates'!F$111)\n+($I672*'fnd base rates'!F$112)\n+($J672*'fnd base rates'!F$113)\n+($K672*'fnd base rates'!F$114)\n+($M672*'fnd base rates'!F$116)\n+($N672*'fnd base rates'!F$117)\n+($O672*'fnd base rates'!F$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,6)))\n*$R672","v":4844.8346300000003},{"$f":"(($D672*'fnd base rates'!G$107)\n+($E672*'fnd base rates'!G$108)\n+($F672*'fnd base rates'!G$109)\n+($G672*'fnd base rates'!G$110)\n+($H672*'fnd base rates'!G$111)\n+($I672*'fnd base rates'!G$112)\n+($J672*'fnd base rates'!G$113)\n+($K672*'fnd base rates'!G$114)\n+($M672*'fnd base rates'!G$116)\n+($N672*'fnd base rates'!G$117)\n+($O672*'fnd base rates'!G$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,7)))\n*$R672","v":1613.6309200000001},{"$f":"(($D672*'fnd base rates'!H$107)\n+($E672*'fnd base rates'!H$108)\n+($F672*'fnd base rates'!H$109)\n+($G672*'fnd base rates'!H$110)\n+($H672*'fnd base rates'!H$111)\n+($I672*'fnd base rates'!H$112)\n+($J672*'fnd base rates'!H$113)\n+($K672*'fnd base rates'!H$114)\n+($M672*'fnd base rates'!H$116)\n+($N672*'fnd base rates'!H$117)\n+($O672*'fnd base rates'!H$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,8)))","v":4177.2842999999993},{"$f":"(($D672*'fnd base rates'!I$107)\n+($E672*'fnd base rates'!I$108)\n+($F672*'fnd base rates'!I$109)\n+($G672*'fnd base rates'!I$110)\n+($H672*'fnd base rates'!I$111)\n+($I672*'fnd base rates'!I$112)\n+($J672*'fnd base rates'!I$113)\n+($K672*'fnd base rates'!I$114)\n+($M672*'fnd base rates'!I$116)\n+($N672*'fnd base rates'!I$117)\n+($O672*'fnd base rates'!I$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,9)))\n*$R672","v":2829.8199999999997},{"$f":"(($D672*'fnd base rates'!J$107)\n+($E672*'fnd base rates'!J$108)\n+($F672*'fnd base rates'!J$109)\n+($G672*'fnd base rates'!J$110)\n+($H672*'fnd base rates'!J$111)\n+($I672*'fnd base rates'!J$112)\n+($J672*'fnd base rates'!J$113)\n+($K672*'fnd base rates'!J$114)\n+($M672*'fnd base rates'!J$116)\n+($N672*'fnd base rates'!J$117)\n+($O672*'fnd base rates'!J$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,10)))\n*$R672","v":5900.01},{"$f":"(($D672*'fnd base rates'!K$107)\n+($E672*'fnd base rates'!K$108)\n+($F672*'fnd base rates'!K$109)\n+($G672*'fnd base rates'!K$110)\n+($H672*'fnd base rates'!K$111)\n+($I672*'fnd base rates'!K$112)\n+($J672*'fnd base rates'!K$113)\n+($K672*'fnd base rates'!K$114)\n+($M672*'fnd base rates'!K$116)\n+($N672*'fnd base rates'!K$117)\n+($O672*'fnd base rates'!K$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,11)))\n*$R672","v":6136.3000949999996},{"$f":"(($D672*'fnd base rates'!L$107)\n+($E672*'fnd base rates'!L$108)\n+($F672*'fnd base rates'!L$109)\n+($G672*'fnd base rates'!L$110)\n+($H672*'fnd base rates'!L$111)\n+($I672*'fnd base rates'!L$112)\n+($J672*'fnd base rates'!L$113)\n+($K672*'fnd base rates'!L$114)\n+($M672*'fnd base rates'!L$116)\n+($N672*'fnd base rates'!L$117)\n+($O672*'fnd base rates'!L$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,12)))","v":11291.10665},{"$f":"(($D672*'fnd base rates'!M$107)\n+($E672*'fnd base rates'!M$108)\n+($F672*'fnd base rates'!M$109)\n+($G672*'fnd base rates'!M$110)\n+($H672*'fnd base rates'!M$111)\n+($I672*'fnd base rates'!M$112)\n+($J672*'fnd base rates'!M$113)\n+($K672*'fnd base rates'!M$114)\n+($M672*'fnd base rates'!M$116)\n+($N672*'fnd base rates'!M$117)\n+($O672*'fnd base rates'!M$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,13)))","v":0},85332.256330000004,null,485258291,"485","258","291",1,5,85332.256330000004,17066,-2663,19729,null,null,null,null,null,null,0,null,0]
["485",485258295,"SALEM ACADEMY",{"$f":"'fnd enro'!D673","v":0},{"$f":"'fnd enro'!E673","v":0},{"$f":"'fnd enro'!F673","v":0},{"$f":"'fnd enro'!G673","v":0},{"$f":"'fnd enro'!H673","v":0},{"$f":"'fnd enro'!I673","v":1},{"$f":"'fnd enro'!J673","v":0},{"$f":"'fnd enro'!K673","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L673","v":0},{"$f":"'fnd enro'!M673","v":0},{"$f":"'fnd enro'!N673","v":0},{"$f":"'fnd enro'!O673","v":0},{"$f":"'fnd enro'!P673","v":1},{"$f":"'fnd enro'!R673","v":1},1,{"$f":"VALUE('fnd enro'!Q673)","v":5},null,{"$f":"(($D673*'fnd base rates'!C$107)\n+($E673*'fnd base rates'!C$108)\n+($F673*'fnd base rates'!C$109)\n+($G673*'fnd base rates'!C$110)\n+($H673*'fnd base rates'!C$111)\n+($I673*'fnd base rates'!C$112)\n+($J673*'fnd base rates'!C$113)\n+($K673*'fnd base rates'!C$114)\n+($M673*'fnd base rates'!C$116)\n+($N673*'fnd base rates'!C$117)\n+($O673*'fnd base rates'!C$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,3)))\n*$R673","v":636.21891299999993},{"$f":"(($D673*'fnd base rates'!D$107)\n+($E673*'fnd base rates'!D$108)\n+($F673*'fnd base rates'!D$109)\n+($G673*'fnd base rates'!D$110)\n+($H673*'fnd base rates'!D$111)\n+($I673*'fnd base rates'!D$112)\n+($J673*'fnd base rates'!D$113)\n+($K673*'fnd base rates'!D$114)\n+($M673*'fnd base rates'!D$116)\n+($N673*'fnd base rates'!D$117)\n+($O673*'fnd base rates'!D$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,4)))\n*$R673","v":1122.4499999999998},{"$f":"(($D673*'fnd base rates'!E$107)\n+($E673*'fnd base rates'!E$108)\n+($F673*'fnd base rates'!E$109)\n+($G673*'fnd base rates'!E$110)\n+($H673*'fnd base rates'!E$111)\n+($I673*'fnd base rates'!E$112)\n+($J673*'fnd base rates'!E$113)\n+($K673*'fnd base rates'!E$114)\n+($M673*'fnd base rates'!E$116)\n+($N673*'fnd base rates'!E$117)\n+($O673*'fnd base rates'!E$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,5)))\n*$R673","v":8256.903033999999},{"$f":"(($D673*'fnd base rates'!F$107)\n+($E673*'fnd base rates'!F$108)\n+($F673*'fnd base rates'!F$109)\n+($G673*'fnd base rates'!F$110)\n+($H673*'fnd base rates'!F$111)\n+($I673*'fnd base rates'!F$112)\n+($J673*'fnd base rates'!F$113)\n+($K673*'fnd base rates'!F$114)\n+($M673*'fnd base rates'!F$116)\n+($N673*'fnd base rates'!F$117)\n+($O673*'fnd base rates'!F$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,6)))\n*$R673","v":945.98492600000009},{"$f":"(($D673*'fnd base rates'!G$107)\n+($E673*'fnd base rates'!G$108)\n+($F673*'fnd base rates'!G$109)\n+($G673*'fnd base rates'!G$110)\n+($H673*'fnd base rates'!G$111)\n+($I673*'fnd base rates'!G$112)\n+($J673*'fnd base rates'!G$113)\n+($K673*'fnd base rates'!G$114)\n+($M673*'fnd base rates'!G$116)\n+($N673*'fnd base rates'!G$117)\n+($O673*'fnd base rates'!G$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,7)))\n*$R673","v":321.76018399999998},{"$f":"(($D673*'fnd base rates'!H$107)\n+($E673*'fnd base rates'!H$108)\n+($F673*'fnd base rates'!H$109)\n+($G673*'fnd base rates'!H$110)\n+($H673*'fnd base rates'!H$111)\n+($I673*'fnd base rates'!H$112)\n+($J673*'fnd base rates'!H$113)\n+($K673*'fnd base rates'!H$114)\n+($M673*'fnd base rates'!H$116)\n+($N673*'fnd base rates'!H$117)\n+($O673*'fnd base rates'!H$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,8)))","v":899.98685999999998},{"$f":"(($D673*'fnd base rates'!I$107)\n+($E673*'fnd base rates'!I$108)\n+($F673*'fnd base rates'!I$109)\n+($G673*'fnd base rates'!I$110)\n+($H673*'fnd base rates'!I$111)\n+($I673*'fnd base rates'!I$112)\n+($J673*'fnd base rates'!I$113)\n+($K673*'fnd base rates'!I$114)\n+($M673*'fnd base rates'!I$116)\n+($N673*'fnd base rates'!I$117)\n+($O673*'fnd base rates'!I$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,9)))\n*$R673","v":574.51},{"$f":"(($D673*'fnd base rates'!J$107)\n+($E673*'fnd base rates'!J$108)\n+($F673*'fnd base rates'!J$109)\n+($G673*'fnd base rates'!J$110)\n+($H673*'fnd base rates'!J$111)\n+($I673*'fnd base rates'!J$112)\n+($J673*'fnd base rates'!J$113)\n+($K673*'fnd base rates'!J$114)\n+($M673*'fnd base rates'!J$116)\n+($N673*'fnd base rates'!J$117)\n+($O673*'fnd base rates'!J$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,10)))\n*$R673","v":1248.83},{"$f":"(($D673*'fnd base rates'!K$107)\n+($E673*'fnd base rates'!K$108)\n+($F673*'fnd base rates'!K$109)\n+($G673*'fnd base rates'!K$110)\n+($H673*'fnd base rates'!K$111)\n+($I673*'fnd base rates'!K$112)\n+($J673*'fnd base rates'!K$113)\n+($K673*'fnd base rates'!K$114)\n+($M673*'fnd base rates'!K$116)\n+($N673*'fnd base rates'!K$117)\n+($O673*'fnd base rates'!K$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,11)))\n*$R673","v":1220.4620190000001},{"$f":"(($D673*'fnd base rates'!L$107)\n+($E673*'fnd base rates'!L$108)\n+($F673*'fnd base rates'!L$109)\n+($G673*'fnd base rates'!L$110)\n+($H673*'fnd base rates'!L$111)\n+($I673*'fnd base rates'!L$112)\n+($J673*'fnd base rates'!L$113)\n+($K673*'fnd base rates'!L$114)\n+($M673*'fnd base rates'!L$116)\n+($N673*'fnd base rates'!L$117)\n+($O673*'fnd base rates'!L$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,12)))","v":2219.5553300000001},{"$f":"(($D673*'fnd base rates'!M$107)\n+($E673*'fnd base rates'!M$108)\n+($F673*'fnd base rates'!M$109)\n+($G673*'fnd base rates'!M$110)\n+($H673*'fnd base rates'!M$111)\n+($I673*'fnd base rates'!M$112)\n+($J673*'fnd base rates'!M$113)\n+($K673*'fnd base rates'!M$114)\n+($M673*'fnd base rates'!M$116)\n+($N673*'fnd base rates'!M$117)\n+($O673*'fnd base rates'!M$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,13)))","v":0},17446.661265999999,null,485258295,"485","258","295",1,1,17446.661265999999,17447,576,16871,null,null,null,null,null,null,0,null,0]
["486",486348151,"LEARNING FIRST",{"$f":"'fnd enro'!D674","v":0},{"$f":"'fnd enro'!E674","v":0},{"$f":"'fnd enro'!F674","v":1},{"$f":"'fnd enro'!G674","v":2},{"$f":"'fnd enro'!H674","v":0},{"$f":"'fnd enro'!I674","v":0},{"$f":"'fnd enro'!J674","v":0},{"$f":"'fnd enro'!K674","v":0.1179},{"$f":"'fnd enro'!L674","v":0},{"$f":"'fnd enro'!M674","v":0},{"$f":"'fnd enro'!N674","v":0},{"$f":"'fnd enro'!O674","v":0},{"$f":"'fnd enro'!P674","v":3},{"$f":"'fnd enro'!R674","v":3},1,{"$f":"VALUE('fnd enro'!Q674)","v":8},null,{"$f":"(($D674*'fnd base rates'!C$107)\n+($E674*'fnd base rates'!C$108)\n+($F674*'fnd base rates'!C$109)\n+($G674*'fnd base rates'!C$110)\n+($H674*'fnd base rates'!C$111)\n+($I674*'fnd base rates'!C$112)\n+($J674*'fnd base rates'!C$113)\n+($K674*'fnd base rates'!C$114)\n+($M674*'fnd base rates'!C$116)\n+($N674*'fnd base rates'!C$117)\n+($O674*'fnd base rates'!C$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,3)))\n*$R674","v":1965.1767389999998},{"$f":"(($D674*'fnd base rates'!D$107)\n+($E674*'fnd base rates'!D$108)\n+($F674*'fnd base rates'!D$109)\n+($G674*'fnd base rates'!D$110)\n+($H674*'fnd base rates'!D$111)\n+($I674*'fnd base rates'!D$112)\n+($J674*'fnd base rates'!D$113)\n+($K674*'fnd base rates'!D$114)\n+($M674*'fnd base rates'!D$116)\n+($N674*'fnd base rates'!D$117)\n+($O674*'fnd base rates'!D$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,4)))\n*$R674","v":3635.0399999999995},{"$f":"(($D674*'fnd base rates'!E$107)\n+($E674*'fnd base rates'!E$108)\n+($F674*'fnd base rates'!E$109)\n+($G674*'fnd base rates'!E$110)\n+($H674*'fnd base rates'!E$111)\n+($I674*'fnd base rates'!E$112)\n+($J674*'fnd base rates'!E$113)\n+($K674*'fnd base rates'!E$114)\n+($M674*'fnd base rates'!E$116)\n+($N674*'fnd base rates'!E$117)\n+($O674*'fnd base rates'!E$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,5)))\n*$R674","v":24105.689101999997},{"$f":"(($D674*'fnd base rates'!F$107)\n+($E674*'fnd base rates'!F$108)\n+($F674*'fnd base rates'!F$109)\n+($G674*'fnd base rates'!F$110)\n+($H674*'fnd base rates'!F$111)\n+($I674*'fnd base rates'!F$112)\n+($J674*'fnd base rates'!F$113)\n+($K674*'fnd base rates'!F$114)\n+($M674*'fnd base rates'!F$116)\n+($N674*'fnd base rates'!F$117)\n+($O674*'fnd base rates'!F$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,6)))\n*$R674","v":3983.5647779999999},{"$f":"(($D674*'fnd base rates'!G$107)\n+($E674*'fnd base rates'!G$108)\n+($F674*'fnd base rates'!G$109)\n+($G674*'fnd base rates'!G$110)\n+($H674*'fnd base rates'!G$111)\n+($I674*'fnd base rates'!G$112)\n+($J674*'fnd base rates'!G$113)\n+($K674*'fnd base rates'!G$114)\n+($M674*'fnd base rates'!G$116)\n+($N674*'fnd base rates'!G$117)\n+($O674*'fnd base rates'!G$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,7)))\n*$R674","v":1069.480552},{"$f":"(($D674*'fnd base rates'!H$107)\n+($E674*'fnd base rates'!H$108)\n+($F674*'fnd base rates'!H$109)\n+($G674*'fnd base rates'!H$110)\n+($H674*'fnd base rates'!H$111)\n+($I674*'fnd base rates'!H$112)\n+($J674*'fnd base rates'!H$113)\n+($K674*'fnd base rates'!H$114)\n+($M674*'fnd base rates'!H$116)\n+($N674*'fnd base rates'!H$117)\n+($O674*'fnd base rates'!H$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,8)))","v":1751.4805799999999},{"$f":"(($D674*'fnd base rates'!I$107)\n+($E674*'fnd base rates'!I$108)\n+($F674*'fnd base rates'!I$109)\n+($G674*'fnd base rates'!I$110)\n+($H674*'fnd base rates'!I$111)\n+($I674*'fnd base rates'!I$112)\n+($J674*'fnd base rates'!I$113)\n+($K674*'fnd base rates'!I$114)\n+($M674*'fnd base rates'!I$116)\n+($N674*'fnd base rates'!I$117)\n+($O674*'fnd base rates'!I$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,9)))\n*$R674","v":1611.63},{"$f":"(($D674*'fnd base rates'!J$107)\n+($E674*'fnd base rates'!J$108)\n+($F674*'fnd base rates'!J$109)\n+($G674*'fnd base rates'!J$110)\n+($H674*'fnd base rates'!J$111)\n+($I674*'fnd base rates'!J$112)\n+($J674*'fnd base rates'!J$113)\n+($K674*'fnd base rates'!J$114)\n+($M674*'fnd base rates'!J$116)\n+($N674*'fnd base rates'!J$117)\n+($O674*'fnd base rates'!J$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,10)))\n*$R674","v":2903.55},{"$f":"(($D674*'fnd base rates'!K$107)\n+($E674*'fnd base rates'!K$108)\n+($F674*'fnd base rates'!K$109)\n+($G674*'fnd base rates'!K$110)\n+($H674*'fnd base rates'!K$111)\n+($I674*'fnd base rates'!K$112)\n+($J674*'fnd base rates'!K$113)\n+($K674*'fnd base rates'!K$114)\n+($M674*'fnd base rates'!K$116)\n+($N674*'fnd base rates'!K$117)\n+($O674*'fnd base rates'!K$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,11)))\n*$R674","v":3502.9860570000001},{"$f":"(($D674*'fnd base rates'!L$107)\n+($E674*'fnd base rates'!L$108)\n+($F674*'fnd base rates'!L$109)\n+($G674*'fnd base rates'!L$110)\n+($H674*'fnd base rates'!L$111)\n+($I674*'fnd base rates'!L$112)\n+($J674*'fnd base rates'!L$113)\n+($K674*'fnd base rates'!L$114)\n+($M674*'fnd base rates'!L$116)\n+($N674*'fnd base rates'!L$117)\n+($O674*'fnd base rates'!L$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,12)))","v":7358.4259900000006},{"$f":"(($D674*'fnd base rates'!M$107)\n+($E674*'fnd base rates'!M$108)\n+($F674*'fnd base rates'!M$109)\n+($G674*'fnd base rates'!M$110)\n+($H674*'fnd base rates'!M$111)\n+($I674*'fnd base rates'!M$112)\n+($J674*'fnd base rates'!M$113)\n+($K674*'fnd base rates'!M$114)\n+($M674*'fnd base rates'!M$116)\n+($N674*'fnd base rates'!M$117)\n+($O674*'fnd base rates'!M$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,13)))","v":0},51887.023798000009,null,486348151,"486","348","151",1,3,51887.023798000009,17296,275,17021,null,null,null,null,null,null,0,null,0]
["486",486348153,"LEARNING FIRST",{"$f":"'fnd enro'!D675","v":0},{"$f":"'fnd enro'!E675","v":0},{"$f":"'fnd enro'!F675","v":0},{"$f":"'fnd enro'!G675","v":0},{"$f":"'fnd enro'!H675","v":1},{"$f":"'fnd enro'!I675","v":0},{"$f":"'fnd enro'!J675","v":0},{"$f":"'fnd enro'!K675","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L675","v":0},{"$f":"'fnd enro'!M675","v":0},{"$f":"'fnd enro'!N675","v":0},{"$f":"'fnd enro'!O675","v":0},{"$f":"'fnd enro'!P675","v":0},{"$f":"'fnd enro'!R675","v":1},1,{"$f":"VALUE('fnd enro'!Q675)","v":10},null,{"$f":"(($D675*'fnd base rates'!C$107)\n+($E675*'fnd base rates'!C$108)\n+($F675*'fnd base rates'!C$109)\n+($G675*'fnd base rates'!C$110)\n+($H675*'fnd base rates'!C$111)\n+($I675*'fnd base rates'!C$112)\n+($J675*'fnd base rates'!C$113)\n+($K675*'fnd base rates'!C$114)\n+($M675*'fnd base rates'!C$116)\n+($N675*'fnd base rates'!C$117)\n+($O675*'fnd base rates'!C$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,3)))\n*$R675","v":570.33891299999993},{"$f":"(($D675*'fnd base rates'!D$107)\n+($E675*'fnd base rates'!D$108)\n+($F675*'fnd base rates'!D$109)\n+($G675*'fnd base rates'!D$110)\n+($H675*'fnd base rates'!D$111)\n+($I675*'fnd base rates'!D$112)\n+($J675*'fnd base rates'!D$113)\n+($K675*'fnd base rates'!D$114)\n+($M675*'fnd base rates'!D$116)\n+($N675*'fnd base rates'!D$117)\n+($O675*'fnd base rates'!D$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,4)))\n*$R675","v":810.3},{"$f":"(($D675*'fnd base rates'!E$107)\n+($E675*'fnd base rates'!E$108)\n+($F675*'fnd base rates'!E$109)\n+($G675*'fnd base rates'!E$110)\n+($H675*'fnd base rates'!E$111)\n+($I675*'fnd base rates'!E$112)\n+($J675*'fnd base rates'!E$113)\n+($K675*'fnd base rates'!E$114)\n+($M675*'fnd base rates'!E$116)\n+($N675*'fnd base rates'!E$117)\n+($O675*'fnd base rates'!E$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,5)))\n*$R675","v":3671.113034},{"$f":"(($D675*'fnd base rates'!F$107)\n+($E675*'fnd base rates'!F$108)\n+($F675*'fnd base rates'!F$109)\n+($G675*'fnd base rates'!F$110)\n+($H675*'fnd base rates'!F$111)\n+($I675*'fnd base rates'!F$112)\n+($J675*'fnd base rates'!F$113)\n+($K675*'fnd base rates'!F$114)\n+($M675*'fnd base rates'!F$116)\n+($N675*'fnd base rates'!F$117)\n+($O675*'fnd base rates'!F$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,6)))\n*$R675","v":1060.8949259999999},{"$f":"(($D675*'fnd base rates'!G$107)\n+($E675*'fnd base rates'!G$108)\n+($F675*'fnd base rates'!G$109)\n+($G675*'fnd base rates'!G$110)\n+($H675*'fnd base rates'!G$111)\n+($I675*'fnd base rates'!G$112)\n+($J675*'fnd base rates'!G$113)\n+($K675*'fnd base rates'!G$114)\n+($M675*'fnd base rates'!G$116)\n+($N675*'fnd base rates'!G$117)\n+($O675*'fnd base rates'!G$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,7)))\n*$R675","v":178.75018399999999},{"$f":"(($D675*'fnd base rates'!H$107)\n+($E675*'fnd base rates'!H$108)\n+($F675*'fnd base rates'!H$109)\n+($G675*'fnd base rates'!H$110)\n+($H675*'fnd base rates'!H$111)\n+($I675*'fnd base rates'!H$112)\n+($J675*'fnd base rates'!H$113)\n+($K675*'fnd base rates'!H$114)\n+($M675*'fnd base rates'!H$116)\n+($N675*'fnd base rates'!H$117)\n+($O675*'fnd base rates'!H$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D675*'fnd base rates'!I$107)\n+($E675*'fnd base rates'!I$108)\n+($F675*'fnd base rates'!I$109)\n+($G675*'fnd base rates'!I$110)\n+($H675*'fnd base rates'!I$111)\n+($I675*'fnd base rates'!I$112)\n+($J675*'fnd base rates'!I$113)\n+($K675*'fnd base rates'!I$114)\n+($M675*'fnd base rates'!I$116)\n+($N675*'fnd base rates'!I$117)\n+($O675*'fnd base rates'!I$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,9)))\n*$R675","v":408.39},{"$f":"(($D675*'fnd base rates'!J$107)\n+($E675*'fnd base rates'!J$108)\n+($F675*'fnd base rates'!J$109)\n+($G675*'fnd base rates'!J$110)\n+($H675*'fnd base rates'!J$111)\n+($I675*'fnd base rates'!J$112)\n+($J675*'fnd base rates'!J$113)\n+($K675*'fnd base rates'!J$114)\n+($M675*'fnd base rates'!J$116)\n+($N675*'fnd base rates'!J$117)\n+($O675*'fnd base rates'!J$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,10)))\n*$R675","v":263.52},{"$f":"(($D675*'fnd base rates'!K$107)\n+($E675*'fnd base rates'!K$108)\n+($F675*'fnd base rates'!K$109)\n+($G675*'fnd base rates'!K$110)\n+($H675*'fnd base rates'!K$111)\n+($I675*'fnd base rates'!K$112)\n+($J675*'fnd base rates'!K$113)\n+($K675*'fnd base rates'!K$114)\n+($M675*'fnd base rates'!K$116)\n+($N675*'fnd base rates'!K$117)\n+($O675*'fnd base rates'!K$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,11)))\n*$R675","v":1254.4520190000001},{"$f":"(($D675*'fnd base rates'!L$107)\n+($E675*'fnd base rates'!L$108)\n+($F675*'fnd base rates'!L$109)\n+($G675*'fnd base rates'!L$110)\n+($H675*'fnd base rates'!L$111)\n+($I675*'fnd base rates'!L$112)\n+($J675*'fnd base rates'!L$113)\n+($K675*'fnd base rates'!L$114)\n+($M675*'fnd base rates'!L$116)\n+($N675*'fnd base rates'!L$117)\n+($O675*'fnd base rates'!L$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D675*'fnd base rates'!M$107)\n+($E675*'fnd base rates'!M$108)\n+($F675*'fnd base rates'!M$109)\n+($G675*'fnd base rates'!M$110)\n+($H675*'fnd base rates'!M$111)\n+($I675*'fnd base rates'!M$112)\n+($J675*'fnd base rates'!M$113)\n+($K675*'fnd base rates'!M$114)\n+($M675*'fnd base rates'!M$116)\n+($N675*'fnd base rates'!M$117)\n+($O675*'fnd base rates'!M$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,13)))","v":0},10664.291266,null,486348153,"486","348","153",1,1,10664.291266,10664,-5482,16146,null,null,null,null,null,null,0,null,0]
["486",486348215,"LEARNING FIRST",{"$f":"'fnd enro'!D676","v":0},{"$f":"'fnd enro'!E676","v":0},{"$f":"'fnd enro'!F676","v":0},{"$f":"'fnd enro'!G676","v":0},{"$f":"'fnd enro'!H676","v":1},{"$f":"'fnd enro'!I676","v":0},{"$f":"'fnd enro'!J676","v":0},{"$f":"'fnd enro'!K676","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L676","v":0},{"$f":"'fnd enro'!M676","v":0},{"$f":"'fnd enro'!N676","v":1},{"$f":"'fnd enro'!O676","v":0},{"$f":"'fnd enro'!P676","v":1},{"$f":"'fnd enro'!R676","v":1},1,{"$f":"VALUE('fnd enro'!Q676)","v":9},null,{"$f":"(($D676*'fnd base rates'!C$107)\n+($E676*'fnd base rates'!C$108)\n+($F676*'fnd base rates'!C$109)\n+($G676*'fnd base rates'!C$110)\n+($H676*'fnd base rates'!C$111)\n+($I676*'fnd base rates'!C$112)\n+($J676*'fnd base rates'!C$113)\n+($K676*'fnd base rates'!C$114)\n+($M676*'fnd base rates'!C$116)\n+($N676*'fnd base rates'!C$117)\n+($O676*'fnd base rates'!C$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,3)))\n*$R676","v":779.27891299999999},{"$f":"(($D676*'fnd base rates'!D$107)\n+($E676*'fnd base rates'!D$108)\n+($F676*'fnd base rates'!D$109)\n+($G676*'fnd base rates'!D$110)\n+($H676*'fnd base rates'!D$111)\n+($I676*'fnd base rates'!D$112)\n+($J676*'fnd base rates'!D$113)\n+($K676*'fnd base rates'!D$114)\n+($M676*'fnd base rates'!D$116)\n+($N676*'fnd base rates'!D$117)\n+($O676*'fnd base rates'!D$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,4)))\n*$R676","v":1446.9299999999998},{"$f":"(($D676*'fnd base rates'!E$107)\n+($E676*'fnd base rates'!E$108)\n+($F676*'fnd base rates'!E$109)\n+($G676*'fnd base rates'!E$110)\n+($H676*'fnd base rates'!E$111)\n+($I676*'fnd base rates'!E$112)\n+($J676*'fnd base rates'!E$113)\n+($K676*'fnd base rates'!E$114)\n+($M676*'fnd base rates'!E$116)\n+($N676*'fnd base rates'!E$117)\n+($O676*'fnd base rates'!E$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,5)))\n*$R676","v":9314.4530340000001},{"$f":"(($D676*'fnd base rates'!F$107)\n+($E676*'fnd base rates'!F$108)\n+($F676*'fnd base rates'!F$109)\n+($G676*'fnd base rates'!F$110)\n+($H676*'fnd base rates'!F$111)\n+($I676*'fnd base rates'!F$112)\n+($J676*'fnd base rates'!F$113)\n+($K676*'fnd base rates'!F$114)\n+($M676*'fnd base rates'!F$116)\n+($N676*'fnd base rates'!F$117)\n+($O676*'fnd base rates'!F$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,6)))\n*$R676","v":1267.7849259999998},{"$f":"(($D676*'fnd base rates'!G$107)\n+($E676*'fnd base rates'!G$108)\n+($F676*'fnd base rates'!G$109)\n+($G676*'fnd base rates'!G$110)\n+($H676*'fnd base rates'!G$111)\n+($I676*'fnd base rates'!G$112)\n+($J676*'fnd base rates'!G$113)\n+($K676*'fnd base rates'!G$114)\n+($M676*'fnd base rates'!G$116)\n+($N676*'fnd base rates'!G$117)\n+($O676*'fnd base rates'!G$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,7)))\n*$R676","v":441.38018399999999},{"$f":"(($D676*'fnd base rates'!H$107)\n+($E676*'fnd base rates'!H$108)\n+($F676*'fnd base rates'!H$109)\n+($G676*'fnd base rates'!H$110)\n+($H676*'fnd base rates'!H$111)\n+($I676*'fnd base rates'!H$112)\n+($J676*'fnd base rates'!H$113)\n+($K676*'fnd base rates'!H$114)\n+($M676*'fnd base rates'!H$116)\n+($N676*'fnd base rates'!H$117)\n+($O676*'fnd base rates'!H$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,8)))","v":733.64686000000006},{"$f":"(($D676*'fnd base rates'!I$107)\n+($E676*'fnd base rates'!I$108)\n+($F676*'fnd base rates'!I$109)\n+($G676*'fnd base rates'!I$110)\n+($H676*'fnd base rates'!I$111)\n+($I676*'fnd base rates'!I$112)\n+($J676*'fnd base rates'!I$113)\n+($K676*'fnd base rates'!I$114)\n+($M676*'fnd base rates'!I$116)\n+($N676*'fnd base rates'!I$117)\n+($O676*'fnd base rates'!I$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,9)))\n*$R676","v":666.93000000000006},{"$f":"(($D676*'fnd base rates'!J$107)\n+($E676*'fnd base rates'!J$108)\n+($F676*'fnd base rates'!J$109)\n+($G676*'fnd base rates'!J$110)\n+($H676*'fnd base rates'!J$111)\n+($I676*'fnd base rates'!J$112)\n+($J676*'fnd base rates'!J$113)\n+($K676*'fnd base rates'!J$114)\n+($M676*'fnd base rates'!J$116)\n+($N676*'fnd base rates'!J$117)\n+($O676*'fnd base rates'!J$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,10)))\n*$R676","v":1175.79},{"$f":"(($D676*'fnd base rates'!K$107)\n+($E676*'fnd base rates'!K$108)\n+($F676*'fnd base rates'!K$109)\n+($G676*'fnd base rates'!K$110)\n+($H676*'fnd base rates'!K$111)\n+($I676*'fnd base rates'!K$112)\n+($J676*'fnd base rates'!K$113)\n+($K676*'fnd base rates'!K$114)\n+($M676*'fnd base rates'!K$116)\n+($N676*'fnd base rates'!K$117)\n+($O676*'fnd base rates'!K$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,11)))\n*$R676","v":1609.1220190000001},{"$f":"(($D676*'fnd base rates'!L$107)\n+($E676*'fnd base rates'!L$108)\n+($F676*'fnd base rates'!L$109)\n+($G676*'fnd base rates'!L$110)\n+($H676*'fnd base rates'!L$111)\n+($I676*'fnd base rates'!L$112)\n+($J676*'fnd base rates'!L$113)\n+($K676*'fnd base rates'!L$114)\n+($M676*'fnd base rates'!L$116)\n+($N676*'fnd base rates'!L$117)\n+($O676*'fnd base rates'!L$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,12)))","v":2952.8153299999994},{"$f":"(($D676*'fnd base rates'!M$107)\n+($E676*'fnd base rates'!M$108)\n+($F676*'fnd base rates'!M$109)\n+($G676*'fnd base rates'!M$110)\n+($H676*'fnd base rates'!M$111)\n+($I676*'fnd base rates'!M$112)\n+($J676*'fnd base rates'!M$113)\n+($K676*'fnd base rates'!M$114)\n+($M676*'fnd base rates'!M$116)\n+($N676*'fnd base rates'!M$117)\n+($O676*'fnd base rates'!M$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,13)))","v":0},20388.131265999997,null,486348215,"486","348","215",1,1,20388.131265999997,20388,3322,17066,null,null,null,null,null,null,0,null,0]
["486",486348271,"LEARNING FIRST",{"$f":"'fnd enro'!D677","v":0},{"$f":"'fnd enro'!E677","v":0},{"$f":"'fnd enro'!F677","v":0},{"$f":"'fnd enro'!G677","v":0},{"$f":"'fnd enro'!H677","v":1},{"$f":"'fnd enro'!I677","v":0},{"$f":"'fnd enro'!J677","v":0},{"$f":"'fnd enro'!K677","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L677","v":0},{"$f":"'fnd enro'!M677","v":0},{"$f":"'fnd enro'!N677","v":0},{"$f":"'fnd enro'!O677","v":0},{"$f":"'fnd enro'!P677","v":1},{"$f":"'fnd enro'!R677","v":1},1,{"$f":"VALUE('fnd enro'!Q677)","v":4},null,{"$f":"(($D677*'fnd base rates'!C$107)\n+($E677*'fnd base rates'!C$108)\n+($F677*'fnd base rates'!C$109)\n+($G677*'fnd base rates'!C$110)\n+($H677*'fnd base rates'!C$111)\n+($I677*'fnd base rates'!C$112)\n+($J677*'fnd base rates'!C$113)\n+($K677*'fnd base rates'!C$114)\n+($M677*'fnd base rates'!C$116)\n+($N677*'fnd base rates'!C$117)\n+($O677*'fnd base rates'!C$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,3)))\n*$R677","v":633.72891299999992},{"$f":"(($D677*'fnd base rates'!D$107)\n+($E677*'fnd base rates'!D$108)\n+($F677*'fnd base rates'!D$109)\n+($G677*'fnd base rates'!D$110)\n+($H677*'fnd base rates'!D$111)\n+($I677*'fnd base rates'!D$112)\n+($J677*'fnd base rates'!D$113)\n+($K677*'fnd base rates'!D$114)\n+($M677*'fnd base rates'!D$116)\n+($N677*'fnd base rates'!D$117)\n+($O677*'fnd base rates'!D$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,4)))\n*$R677","v":1110.6399999999999},{"$f":"(($D677*'fnd base rates'!E$107)\n+($E677*'fnd base rates'!E$108)\n+($F677*'fnd base rates'!E$109)\n+($G677*'fnd base rates'!E$110)\n+($H677*'fnd base rates'!E$111)\n+($I677*'fnd base rates'!E$112)\n+($J677*'fnd base rates'!E$113)\n+($K677*'fnd base rates'!E$114)\n+($M677*'fnd base rates'!E$116)\n+($N677*'fnd base rates'!E$117)\n+($O677*'fnd base rates'!E$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,5)))\n*$R677","v":6602.9830339999999},{"$f":"(($D677*'fnd base rates'!F$107)\n+($E677*'fnd base rates'!F$108)\n+($F677*'fnd base rates'!F$109)\n+($G677*'fnd base rates'!F$110)\n+($H677*'fnd base rates'!F$111)\n+($I677*'fnd base rates'!F$112)\n+($J677*'fnd base rates'!F$113)\n+($K677*'fnd base rates'!F$114)\n+($M677*'fnd base rates'!F$116)\n+($N677*'fnd base rates'!F$117)\n+($O677*'fnd base rates'!F$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,6)))\n*$R677","v":1060.8949259999999},{"$f":"(($D677*'fnd base rates'!G$107)\n+($E677*'fnd base rates'!G$108)\n+($F677*'fnd base rates'!G$109)\n+($G677*'fnd base rates'!G$110)\n+($H677*'fnd base rates'!G$111)\n+($I677*'fnd base rates'!G$112)\n+($J677*'fnd base rates'!G$113)\n+($K677*'fnd base rates'!G$114)\n+($M677*'fnd base rates'!G$116)\n+($N677*'fnd base rates'!G$117)\n+($O677*'fnd base rates'!G$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,7)))\n*$R677","v":320.990184},{"$f":"(($D677*'fnd base rates'!H$107)\n+($E677*'fnd base rates'!H$108)\n+($F677*'fnd base rates'!H$109)\n+($G677*'fnd base rates'!H$110)\n+($H677*'fnd base rates'!H$111)\n+($I677*'fnd base rates'!H$112)\n+($J677*'fnd base rates'!H$113)\n+($K677*'fnd base rates'!H$114)\n+($M677*'fnd base rates'!H$116)\n+($N677*'fnd base rates'!H$117)\n+($O677*'fnd base rates'!H$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,8)))","v":576.47685999999999},{"$f":"(($D677*'fnd base rates'!I$107)\n+($E677*'fnd base rates'!I$108)\n+($F677*'fnd base rates'!I$109)\n+($G677*'fnd base rates'!I$110)\n+($H677*'fnd base rates'!I$111)\n+($I677*'fnd base rates'!I$112)\n+($J677*'fnd base rates'!I$113)\n+($K677*'fnd base rates'!I$114)\n+($M677*'fnd base rates'!I$116)\n+($N677*'fnd base rates'!I$117)\n+($O677*'fnd base rates'!I$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,9)))\n*$R677","v":527.11},{"$f":"(($D677*'fnd base rates'!J$107)\n+($E677*'fnd base rates'!J$108)\n+($F677*'fnd base rates'!J$109)\n+($G677*'fnd base rates'!J$110)\n+($H677*'fnd base rates'!J$111)\n+($I677*'fnd base rates'!J$112)\n+($J677*'fnd base rates'!J$113)\n+($K677*'fnd base rates'!J$114)\n+($M677*'fnd base rates'!J$116)\n+($N677*'fnd base rates'!J$117)\n+($O677*'fnd base rates'!J$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,10)))\n*$R677","v":880.42},{"$f":"(($D677*'fnd base rates'!K$107)\n+($E677*'fnd base rates'!K$108)\n+($F677*'fnd base rates'!K$109)\n+($G677*'fnd base rates'!K$110)\n+($H677*'fnd base rates'!K$111)\n+($I677*'fnd base rates'!K$112)\n+($J677*'fnd base rates'!K$113)\n+($K677*'fnd base rates'!K$114)\n+($M677*'fnd base rates'!K$116)\n+($N677*'fnd base rates'!K$117)\n+($O677*'fnd base rates'!K$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,11)))\n*$R677","v":1254.4520190000001},{"$f":"(($D677*'fnd base rates'!L$107)\n+($E677*'fnd base rates'!L$108)\n+($F677*'fnd base rates'!L$109)\n+($G677*'fnd base rates'!L$110)\n+($H677*'fnd base rates'!L$111)\n+($I677*'fnd base rates'!L$112)\n+($J677*'fnd base rates'!L$113)\n+($K677*'fnd base rates'!L$114)\n+($M677*'fnd base rates'!L$116)\n+($N677*'fnd base rates'!L$117)\n+($O677*'fnd base rates'!L$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,12)))","v":2393.1653299999998},{"$f":"(($D677*'fnd base rates'!M$107)\n+($E677*'fnd base rates'!M$108)\n+($F677*'fnd base rates'!M$109)\n+($G677*'fnd base rates'!M$110)\n+($H677*'fnd base rates'!M$111)\n+($I677*'fnd base rates'!M$112)\n+($J677*'fnd base rates'!M$113)\n+($K677*'fnd base rates'!M$114)\n+($M677*'fnd base rates'!M$116)\n+($N677*'fnd base rates'!M$117)\n+($O677*'fnd base rates'!M$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,13)))","v":0},15360.861266000002,null,486348271,"486","348","271",1,1,15360.861266000002,15361,-2086,17447,null,null,null,null,null,null,0,null,0]
["486",486348277,"LEARNING FIRST",{"$f":"'fnd enro'!D678","v":0},{"$f":"'fnd enro'!E678","v":0},{"$f":"'fnd enro'!F678","v":0},{"$f":"'fnd enro'!G678","v":4},{"$f":"'fnd enro'!H678","v":1},{"$f":"'fnd enro'!I678","v":0},{"$f":"'fnd enro'!J678","v":0},{"$f":"'fnd enro'!K678","v":0.19650000000000001},{"$f":"'fnd enro'!L678","v":0},{"$f":"'fnd enro'!M678","v":1},{"$f":"'fnd enro'!N678","v":1},{"$f":"'fnd enro'!O678","v":0},{"$f":"'fnd enro'!P678","v":4},{"$f":"'fnd enro'!R678","v":5},1,{"$f":"VALUE('fnd enro'!Q678)","v":12},null,{"$f":"(($D678*'fnd base rates'!C$107)\n+($E678*'fnd base rates'!C$108)\n+($F678*'fnd base rates'!C$109)\n+($G678*'fnd base rates'!C$110)\n+($H678*'fnd base rates'!C$111)\n+($I678*'fnd base rates'!C$112)\n+($J678*'fnd base rates'!C$113)\n+($K678*'fnd base rates'!C$114)\n+($M678*'fnd base rates'!C$116)\n+($N678*'fnd base rates'!C$117)\n+($O678*'fnd base rates'!C$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,3)))\n*$R678","v":3540.7045649999995},{"$f":"(($D678*'fnd base rates'!D$107)\n+($E678*'fnd base rates'!D$108)\n+($F678*'fnd base rates'!D$109)\n+($G678*'fnd base rates'!D$110)\n+($H678*'fnd base rates'!D$111)\n+($I678*'fnd base rates'!D$112)\n+($J678*'fnd base rates'!D$113)\n+($K678*'fnd base rates'!D$114)\n+($M678*'fnd base rates'!D$116)\n+($N678*'fnd base rates'!D$117)\n+($O678*'fnd base rates'!D$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,4)))\n*$R678","v":6630.67},{"$f":"(($D678*'fnd base rates'!E$107)\n+($E678*'fnd base rates'!E$108)\n+($F678*'fnd base rates'!E$109)\n+($G678*'fnd base rates'!E$110)\n+($H678*'fnd base rates'!E$111)\n+($I678*'fnd base rates'!E$112)\n+($J678*'fnd base rates'!E$113)\n+($K678*'fnd base rates'!E$114)\n+($M678*'fnd base rates'!E$116)\n+($N678*'fnd base rates'!E$117)\n+($O678*'fnd base rates'!E$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,5)))\n*$R678","v":44208.045169999998},{"$f":"(($D678*'fnd base rates'!F$107)\n+($E678*'fnd base rates'!F$108)\n+($F678*'fnd base rates'!F$109)\n+($G678*'fnd base rates'!F$110)\n+($H678*'fnd base rates'!F$111)\n+($I678*'fnd base rates'!F$112)\n+($J678*'fnd base rates'!F$113)\n+($K678*'fnd base rates'!F$114)\n+($M678*'fnd base rates'!F$116)\n+($N678*'fnd base rates'!F$117)\n+($O678*'fnd base rates'!F$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,6)))\n*$R678","v":6773.6046299999998},{"$f":"(($D678*'fnd base rates'!G$107)\n+($E678*'fnd base rates'!G$108)\n+($F678*'fnd base rates'!G$109)\n+($G678*'fnd base rates'!G$110)\n+($H678*'fnd base rates'!G$111)\n+($I678*'fnd base rates'!G$112)\n+($J678*'fnd base rates'!G$113)\n+($K678*'fnd base rates'!G$114)\n+($M678*'fnd base rates'!G$116)\n+($N678*'fnd base rates'!G$117)\n+($O678*'fnd base rates'!G$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,7)))\n*$R678","v":1990.44092},{"$f":"(($D678*'fnd base rates'!H$107)\n+($E678*'fnd base rates'!H$108)\n+($F678*'fnd base rates'!H$109)\n+($G678*'fnd base rates'!H$110)\n+($H678*'fnd base rates'!H$111)\n+($I678*'fnd base rates'!H$112)\n+($J678*'fnd base rates'!H$113)\n+($K678*'fnd base rates'!H$114)\n+($M678*'fnd base rates'!H$116)\n+($N678*'fnd base rates'!H$117)\n+($O678*'fnd base rates'!H$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,8)))","v":3218.1242999999999},{"$f":"(($D678*'fnd base rates'!I$107)\n+($E678*'fnd base rates'!I$108)\n+($F678*'fnd base rates'!I$109)\n+($G678*'fnd base rates'!I$110)\n+($H678*'fnd base rates'!I$111)\n+($I678*'fnd base rates'!I$112)\n+($J678*'fnd base rates'!I$113)\n+($K678*'fnd base rates'!I$114)\n+($M678*'fnd base rates'!I$116)\n+($N678*'fnd base rates'!I$117)\n+($O678*'fnd base rates'!I$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,9)))\n*$R678","v":2955.4500000000003},{"$f":"(($D678*'fnd base rates'!J$107)\n+($E678*'fnd base rates'!J$108)\n+($F678*'fnd base rates'!J$109)\n+($G678*'fnd base rates'!J$110)\n+($H678*'fnd base rates'!J$111)\n+($I678*'fnd base rates'!J$112)\n+($J678*'fnd base rates'!J$113)\n+($K678*'fnd base rates'!J$114)\n+($M678*'fnd base rates'!J$116)\n+($N678*'fnd base rates'!J$117)\n+($O678*'fnd base rates'!J$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,10)))\n*$R678","v":5439.5399999999991},{"$f":"(($D678*'fnd base rates'!K$107)\n+($E678*'fnd base rates'!K$108)\n+($F678*'fnd base rates'!K$109)\n+($G678*'fnd base rates'!K$110)\n+($H678*'fnd base rates'!K$111)\n+($I678*'fnd base rates'!K$112)\n+($J678*'fnd base rates'!K$113)\n+($K678*'fnd base rates'!K$114)\n+($M678*'fnd base rates'!K$116)\n+($N678*'fnd base rates'!K$117)\n+($O678*'fnd base rates'!K$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,11)))\n*$R678","v":6613.0200950000008},{"$f":"(($D678*'fnd base rates'!L$107)\n+($E678*'fnd base rates'!L$108)\n+($F678*'fnd base rates'!L$109)\n+($G678*'fnd base rates'!L$110)\n+($H678*'fnd base rates'!L$111)\n+($I678*'fnd base rates'!L$112)\n+($J678*'fnd base rates'!L$113)\n+($K678*'fnd base rates'!L$114)\n+($M678*'fnd base rates'!L$116)\n+($N678*'fnd base rates'!L$117)\n+($O678*'fnd base rates'!L$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,12)))","v":13325.006649999999},{"$f":"(($D678*'fnd base rates'!M$107)\n+($E678*'fnd base rates'!M$108)\n+($F678*'fnd base rates'!M$109)\n+($G678*'fnd base rates'!M$110)\n+($H678*'fnd base rates'!M$111)\n+($I678*'fnd base rates'!M$112)\n+($J678*'fnd base rates'!M$113)\n+($K678*'fnd base rates'!M$114)\n+($M678*'fnd base rates'!M$116)\n+($N678*'fnd base rates'!M$117)\n+($O678*'fnd base rates'!M$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,13)))","v":0},94694.606329999981,null,486348277,"486","348","277",1,5,94694.606329999981,18939,1643,17296,null,null,null,null,null,null,0,null,0]
["486",486348348,"LEARNING FIRST",{"$f":"'fnd enro'!D679","v":0},{"$f":"'fnd enro'!E679","v":0},{"$f":"'fnd enro'!F679","v":74},{"$f":"'fnd enro'!G679","v":366},{"$f":"'fnd enro'!H679","v":206},{"$f":"'fnd enro'!I679","v":0},{"$f":"'fnd enro'!J679","v":0},{"$f":"'fnd enro'!K679","v":25.387799999999999},{"$f":"'fnd enro'!L679","v":0},{"$f":"'fnd enro'!M679","v":162},{"$f":"'fnd enro'!N679","v":22},{"$f":"'fnd enro'!O679","v":0},{"$f":"'fnd enro'!P679","v":561},{"$f":"'fnd enro'!R679","v":646},1,{"$f":"VALUE('fnd enro'!Q679)","v":11},null,{"$f":"(($D679*'fnd base rates'!C$107)\n+($E679*'fnd base rates'!C$108)\n+($F679*'fnd base rates'!C$109)\n+($G679*'fnd base rates'!C$110)\n+($H679*'fnd base rates'!C$111)\n+($I679*'fnd base rates'!C$112)\n+($J679*'fnd base rates'!C$113)\n+($K679*'fnd base rates'!C$114)\n+($M679*'fnd base rates'!C$116)\n+($N679*'fnd base rates'!C$117)\n+($O679*'fnd base rates'!C$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,3)))\n*$R679","v":448390.59779800003},{"$f":"(($D679*'fnd base rates'!D$107)\n+($E679*'fnd base rates'!D$108)\n+($F679*'fnd base rates'!D$109)\n+($G679*'fnd base rates'!D$110)\n+($H679*'fnd base rates'!D$111)\n+($I679*'fnd base rates'!D$112)\n+($J679*'fnd base rates'!D$113)\n+($K679*'fnd base rates'!D$114)\n+($M679*'fnd base rates'!D$116)\n+($N679*'fnd base rates'!D$117)\n+($O679*'fnd base rates'!D$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,4)))\n*$R679","v":840716.25999999989},{"$f":"(($D679*'fnd base rates'!E$107)\n+($E679*'fnd base rates'!E$108)\n+($F679*'fnd base rates'!E$109)\n+($G679*'fnd base rates'!E$110)\n+($H679*'fnd base rates'!E$111)\n+($I679*'fnd base rates'!E$112)\n+($J679*'fnd base rates'!E$113)\n+($K679*'fnd base rates'!E$114)\n+($M679*'fnd base rates'!E$116)\n+($N679*'fnd base rates'!E$117)\n+($O679*'fnd base rates'!E$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,5)))\n*$R679","v":5565254.5999640003},{"$f":"(($D679*'fnd base rates'!F$107)\n+($E679*'fnd base rates'!F$108)\n+($F679*'fnd base rates'!F$109)\n+($G679*'fnd base rates'!F$110)\n+($H679*'fnd base rates'!F$111)\n+($I679*'fnd base rates'!F$112)\n+($J679*'fnd base rates'!F$113)\n+($K679*'fnd base rates'!F$114)\n+($M679*'fnd base rates'!F$116)\n+($N679*'fnd base rates'!F$117)\n+($O679*'fnd base rates'!F$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,6)))\n*$R679","v":838844.90219599998},{"$f":"(($D679*'fnd base rates'!G$107)\n+($E679*'fnd base rates'!G$108)\n+($F679*'fnd base rates'!G$109)\n+($G679*'fnd base rates'!G$110)\n+($H679*'fnd base rates'!G$111)\n+($I679*'fnd base rates'!G$112)\n+($J679*'fnd base rates'!G$113)\n+($K679*'fnd base rates'!G$114)\n+($M679*'fnd base rates'!G$116)\n+($N679*'fnd base rates'!G$117)\n+($O679*'fnd base rates'!G$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,7)))\n*$R679","v":253520.83886399999},{"$f":"(($D679*'fnd base rates'!H$107)\n+($E679*'fnd base rates'!H$108)\n+($F679*'fnd base rates'!H$109)\n+($G679*'fnd base rates'!H$110)\n+($H679*'fnd base rates'!H$111)\n+($I679*'fnd base rates'!H$112)\n+($J679*'fnd base rates'!H$113)\n+($K679*'fnd base rates'!H$114)\n+($M679*'fnd base rates'!H$116)\n+($N679*'fnd base rates'!H$117)\n+($O679*'fnd base rates'!H$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,8)))","v":404479.28155999997},{"$f":"(($D679*'fnd base rates'!I$107)\n+($E679*'fnd base rates'!I$108)\n+($F679*'fnd base rates'!I$109)\n+($G679*'fnd base rates'!I$110)\n+($H679*'fnd base rates'!I$111)\n+($I679*'fnd base rates'!I$112)\n+($J679*'fnd base rates'!I$113)\n+($K679*'fnd base rates'!I$114)\n+($M679*'fnd base rates'!I$116)\n+($N679*'fnd base rates'!I$117)\n+($O679*'fnd base rates'!I$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,9)))\n*$R679","v":377299.45000000007},{"$f":"(($D679*'fnd base rates'!J$107)\n+($E679*'fnd base rates'!J$108)\n+($F679*'fnd base rates'!J$109)\n+($G679*'fnd base rates'!J$110)\n+($H679*'fnd base rates'!J$111)\n+($I679*'fnd base rates'!J$112)\n+($J679*'fnd base rates'!J$113)\n+($K679*'fnd base rates'!J$114)\n+($M679*'fnd base rates'!J$116)\n+($N679*'fnd base rates'!J$117)\n+($O679*'fnd base rates'!J$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,10)))\n*$R679","v":704077.62},{"$f":"(($D679*'fnd base rates'!K$107)\n+($E679*'fnd base rates'!K$108)\n+($F679*'fnd base rates'!K$109)\n+($G679*'fnd base rates'!K$110)\n+($H679*'fnd base rates'!K$111)\n+($I679*'fnd base rates'!K$112)\n+($J679*'fnd base rates'!K$113)\n+($K679*'fnd base rates'!K$114)\n+($M679*'fnd base rates'!K$116)\n+($N679*'fnd base rates'!K$117)\n+($O679*'fnd base rates'!K$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,11)))\n*$R679","v":833977.64427400008},{"$f":"(($D679*'fnd base rates'!L$107)\n+($E679*'fnd base rates'!L$108)\n+($F679*'fnd base rates'!L$109)\n+($G679*'fnd base rates'!L$110)\n+($H679*'fnd base rates'!L$111)\n+($I679*'fnd base rates'!L$112)\n+($J679*'fnd base rates'!L$113)\n+($K679*'fnd base rates'!L$114)\n+($M679*'fnd base rates'!L$116)\n+($N679*'fnd base rates'!L$117)\n+($O679*'fnd base rates'!L$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,12)))","v":1703443.3131799998},{"$f":"(($D679*'fnd base rates'!M$107)\n+($E679*'fnd base rates'!M$108)\n+($F679*'fnd base rates'!M$109)\n+($G679*'fnd base rates'!M$110)\n+($H679*'fnd base rates'!M$111)\n+($I679*'fnd base rates'!M$112)\n+($J679*'fnd base rates'!M$113)\n+($K679*'fnd base rates'!M$114)\n+($M679*'fnd base rates'!M$116)\n+($N679*'fnd base rates'!M$117)\n+($O679*'fnd base rates'!M$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,13)))","v":0},11970004.507835999,null,486348348,"486","348","348",1,646,11970004.507835999,18529,7865,10664,null,null,null,null,null,null,0,null,0]
["486",486348658,"LEARNING FIRST",{"$f":"'fnd enro'!D680","v":0},{"$f":"'fnd enro'!E680","v":0},{"$f":"'fnd enro'!F680","v":0},{"$f":"'fnd enro'!G680","v":1},{"$f":"'fnd enro'!H680","v":0},{"$f":"'fnd enro'!I680","v":0},{"$f":"'fnd enro'!J680","v":0},{"$f":"'fnd enro'!K680","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L680","v":0},{"$f":"'fnd enro'!M680","v":0},{"$f":"'fnd enro'!N680","v":0},{"$f":"'fnd enro'!O680","v":0},{"$f":"'fnd enro'!P680","v":1},{"$f":"'fnd enro'!R680","v":1},1,{"$f":"VALUE('fnd enro'!Q680)","v":7},null,{"$f":"(($D680*'fnd base rates'!C$107)\n+($E680*'fnd base rates'!C$108)\n+($F680*'fnd base rates'!C$109)\n+($G680*'fnd base rates'!C$110)\n+($H680*'fnd base rates'!C$111)\n+($I680*'fnd base rates'!C$112)\n+($J680*'fnd base rates'!C$113)\n+($K680*'fnd base rates'!C$114)\n+($M680*'fnd base rates'!C$116)\n+($N680*'fnd base rates'!C$117)\n+($O680*'fnd base rates'!C$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,3)))\n*$R680","v":649.06891299999995},{"$f":"(($D680*'fnd base rates'!D$107)\n+($E680*'fnd base rates'!D$108)\n+($F680*'fnd base rates'!D$109)\n+($G680*'fnd base rates'!D$110)\n+($H680*'fnd base rates'!D$111)\n+($I680*'fnd base rates'!D$112)\n+($J680*'fnd base rates'!D$113)\n+($K680*'fnd base rates'!D$114)\n+($M680*'fnd base rates'!D$116)\n+($N680*'fnd base rates'!D$117)\n+($O680*'fnd base rates'!D$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,4)))\n*$R680","v":1183.32},{"$f":"(($D680*'fnd base rates'!E$107)\n+($E680*'fnd base rates'!E$108)\n+($F680*'fnd base rates'!E$109)\n+($G680*'fnd base rates'!E$110)\n+($H680*'fnd base rates'!E$111)\n+($I680*'fnd base rates'!E$112)\n+($J680*'fnd base rates'!E$113)\n+($K680*'fnd base rates'!E$114)\n+($M680*'fnd base rates'!E$116)\n+($N680*'fnd base rates'!E$117)\n+($O680*'fnd base rates'!E$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,5)))\n*$R680","v":7758.3830340000004},{"$f":"(($D680*'fnd base rates'!F$107)\n+($E680*'fnd base rates'!F$108)\n+($F680*'fnd base rates'!F$109)\n+($G680*'fnd base rates'!F$110)\n+($H680*'fnd base rates'!F$111)\n+($I680*'fnd base rates'!F$112)\n+($J680*'fnd base rates'!F$113)\n+($K680*'fnd base rates'!F$114)\n+($M680*'fnd base rates'!F$116)\n+($N680*'fnd base rates'!F$117)\n+($O680*'fnd base rates'!F$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,6)))\n*$R680","v":1327.854926},{"$f":"(($D680*'fnd base rates'!G$107)\n+($E680*'fnd base rates'!G$108)\n+($F680*'fnd base rates'!G$109)\n+($G680*'fnd base rates'!G$110)\n+($H680*'fnd base rates'!G$111)\n+($I680*'fnd base rates'!G$112)\n+($J680*'fnd base rates'!G$113)\n+($K680*'fnd base rates'!G$114)\n+($M680*'fnd base rates'!G$116)\n+($N680*'fnd base rates'!G$117)\n+($O680*'fnd base rates'!G$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,7)))\n*$R680","v":343.07018399999998},{"$f":"(($D680*'fnd base rates'!H$107)\n+($E680*'fnd base rates'!H$108)\n+($F680*'fnd base rates'!H$109)\n+($G680*'fnd base rates'!H$110)\n+($H680*'fnd base rates'!H$111)\n+($I680*'fnd base rates'!H$112)\n+($J680*'fnd base rates'!H$113)\n+($K680*'fnd base rates'!H$114)\n+($M680*'fnd base rates'!H$116)\n+($N680*'fnd base rates'!H$117)\n+($O680*'fnd base rates'!H$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,8)))","v":581.75686000000007},{"$f":"(($D680*'fnd base rates'!I$107)\n+($E680*'fnd base rates'!I$108)\n+($F680*'fnd base rates'!I$109)\n+($G680*'fnd base rates'!I$110)\n+($H680*'fnd base rates'!I$111)\n+($I680*'fnd base rates'!I$112)\n+($J680*'fnd base rates'!I$113)\n+($K680*'fnd base rates'!I$114)\n+($M680*'fnd base rates'!I$116)\n+($N680*'fnd base rates'!I$117)\n+($O680*'fnd base rates'!I$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,9)))\n*$R680","v":526},{"$f":"(($D680*'fnd base rates'!J$107)\n+($E680*'fnd base rates'!J$108)\n+($F680*'fnd base rates'!J$109)\n+($G680*'fnd base rates'!J$110)\n+($H680*'fnd base rates'!J$111)\n+($I680*'fnd base rates'!J$112)\n+($J680*'fnd base rates'!J$113)\n+($K680*'fnd base rates'!J$114)\n+($M680*'fnd base rates'!J$116)\n+($N680*'fnd base rates'!J$117)\n+($O680*'fnd base rates'!J$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,10)))\n*$R680","v":927.53},{"$f":"(($D680*'fnd base rates'!K$107)\n+($E680*'fnd base rates'!K$108)\n+($F680*'fnd base rates'!K$109)\n+($G680*'fnd base rates'!K$110)\n+($H680*'fnd base rates'!K$111)\n+($I680*'fnd base rates'!K$112)\n+($J680*'fnd base rates'!K$113)\n+($K680*'fnd base rates'!K$114)\n+($M680*'fnd base rates'!K$116)\n+($N680*'fnd base rates'!K$117)\n+($O680*'fnd base rates'!K$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,11)))\n*$R680","v":1167.6620190000001},{"$f":"(($D680*'fnd base rates'!L$107)\n+($E680*'fnd base rates'!L$108)\n+($F680*'fnd base rates'!L$109)\n+($G680*'fnd base rates'!L$110)\n+($H680*'fnd base rates'!L$111)\n+($I680*'fnd base rates'!L$112)\n+($J680*'fnd base rates'!L$113)\n+($K680*'fnd base rates'!L$114)\n+($M680*'fnd base rates'!L$116)\n+($N680*'fnd base rates'!L$117)\n+($O680*'fnd base rates'!L$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,12)))","v":2405.48533},{"$f":"(($D680*'fnd base rates'!M$107)\n+($E680*'fnd base rates'!M$108)\n+($F680*'fnd base rates'!M$109)\n+($G680*'fnd base rates'!M$110)\n+($H680*'fnd base rates'!M$111)\n+($I680*'fnd base rates'!M$112)\n+($J680*'fnd base rates'!M$113)\n+($K680*'fnd base rates'!M$114)\n+($M680*'fnd base rates'!M$116)\n+($N680*'fnd base rates'!M$117)\n+($O680*'fnd base rates'!M$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,13)))","v":0},16870.131266,null,486348658,"486","348","658",1,1,16870.131266,16870,-3518,20388,null,null,null,null,null,null,0,null,0]
["486",486348753,"LEARNING FIRST",{"$f":"'fnd enro'!D681","v":0},{"$f":"'fnd enro'!E681","v":0},{"$f":"'fnd enro'!F681","v":0},{"$f":"'fnd enro'!G681","v":0},{"$f":"'fnd enro'!H681","v":1},{"$f":"'fnd enro'!I681","v":0},{"$f":"'fnd enro'!J681","v":0},{"$f":"'fnd enro'!K681","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L681","v":0},{"$f":"'fnd enro'!M681","v":0},{"$f":"'fnd enro'!N681","v":0},{"$f":"'fnd enro'!O681","v":0},{"$f":"'fnd enro'!P681","v":0},{"$f":"'fnd enro'!R681","v":1},1,{"$f":"VALUE('fnd enro'!Q681)","v":7},null,{"$f":"(($D681*'fnd base rates'!C$107)\n+($E681*'fnd base rates'!C$108)\n+($F681*'fnd base rates'!C$109)\n+($G681*'fnd base rates'!C$110)\n+($H681*'fnd base rates'!C$111)\n+($I681*'fnd base rates'!C$112)\n+($J681*'fnd base rates'!C$113)\n+($K681*'fnd base rates'!C$114)\n+($M681*'fnd base rates'!C$116)\n+($N681*'fnd base rates'!C$117)\n+($O681*'fnd base rates'!C$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,3)))\n*$R681","v":570.33891299999993},{"$f":"(($D681*'fnd base rates'!D$107)\n+($E681*'fnd base rates'!D$108)\n+($F681*'fnd base rates'!D$109)\n+($G681*'fnd base rates'!D$110)\n+($H681*'fnd base rates'!D$111)\n+($I681*'fnd base rates'!D$112)\n+($J681*'fnd base rates'!D$113)\n+($K681*'fnd base rates'!D$114)\n+($M681*'fnd base rates'!D$116)\n+($N681*'fnd base rates'!D$117)\n+($O681*'fnd base rates'!D$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,4)))\n*$R681","v":810.3},{"$f":"(($D681*'fnd base rates'!E$107)\n+($E681*'fnd base rates'!E$108)\n+($F681*'fnd base rates'!E$109)\n+($G681*'fnd base rates'!E$110)\n+($H681*'fnd base rates'!E$111)\n+($I681*'fnd base rates'!E$112)\n+($J681*'fnd base rates'!E$113)\n+($K681*'fnd base rates'!E$114)\n+($M681*'fnd base rates'!E$116)\n+($N681*'fnd base rates'!E$117)\n+($O681*'fnd base rates'!E$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,5)))\n*$R681","v":3671.113034},{"$f":"(($D681*'fnd base rates'!F$107)\n+($E681*'fnd base rates'!F$108)\n+($F681*'fnd base rates'!F$109)\n+($G681*'fnd base rates'!F$110)\n+($H681*'fnd base rates'!F$111)\n+($I681*'fnd base rates'!F$112)\n+($J681*'fnd base rates'!F$113)\n+($K681*'fnd base rates'!F$114)\n+($M681*'fnd base rates'!F$116)\n+($N681*'fnd base rates'!F$117)\n+($O681*'fnd base rates'!F$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,6)))\n*$R681","v":1060.8949259999999},{"$f":"(($D681*'fnd base rates'!G$107)\n+($E681*'fnd base rates'!G$108)\n+($F681*'fnd base rates'!G$109)\n+($G681*'fnd base rates'!G$110)\n+($H681*'fnd base rates'!G$111)\n+($I681*'fnd base rates'!G$112)\n+($J681*'fnd base rates'!G$113)\n+($K681*'fnd base rates'!G$114)\n+($M681*'fnd base rates'!G$116)\n+($N681*'fnd base rates'!G$117)\n+($O681*'fnd base rates'!G$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,7)))\n*$R681","v":178.75018399999999},{"$f":"(($D681*'fnd base rates'!H$107)\n+($E681*'fnd base rates'!H$108)\n+($F681*'fnd base rates'!H$109)\n+($G681*'fnd base rates'!H$110)\n+($H681*'fnd base rates'!H$111)\n+($I681*'fnd base rates'!H$112)\n+($J681*'fnd base rates'!H$113)\n+($K681*'fnd base rates'!H$114)\n+($M681*'fnd base rates'!H$116)\n+($N681*'fnd base rates'!H$117)\n+($O681*'fnd base rates'!H$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D681*'fnd base rates'!I$107)\n+($E681*'fnd base rates'!I$108)\n+($F681*'fnd base rates'!I$109)\n+($G681*'fnd base rates'!I$110)\n+($H681*'fnd base rates'!I$111)\n+($I681*'fnd base rates'!I$112)\n+($J681*'fnd base rates'!I$113)\n+($K681*'fnd base rates'!I$114)\n+($M681*'fnd base rates'!I$116)\n+($N681*'fnd base rates'!I$117)\n+($O681*'fnd base rates'!I$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,9)))\n*$R681","v":408.39},{"$f":"(($D681*'fnd base rates'!J$107)\n+($E681*'fnd base rates'!J$108)\n+($F681*'fnd base rates'!J$109)\n+($G681*'fnd base rates'!J$110)\n+($H681*'fnd base rates'!J$111)\n+($I681*'fnd base rates'!J$112)\n+($J681*'fnd base rates'!J$113)\n+($K681*'fnd base rates'!J$114)\n+($M681*'fnd base rates'!J$116)\n+($N681*'fnd base rates'!J$117)\n+($O681*'fnd base rates'!J$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,10)))\n*$R681","v":263.52},{"$f":"(($D681*'fnd base rates'!K$107)\n+($E681*'fnd base rates'!K$108)\n+($F681*'fnd base rates'!K$109)\n+($G681*'fnd base rates'!K$110)\n+($H681*'fnd base rates'!K$111)\n+($I681*'fnd base rates'!K$112)\n+($J681*'fnd base rates'!K$113)\n+($K681*'fnd base rates'!K$114)\n+($M681*'fnd base rates'!K$116)\n+($N681*'fnd base rates'!K$117)\n+($O681*'fnd base rates'!K$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,11)))\n*$R681","v":1254.4520190000001},{"$f":"(($D681*'fnd base rates'!L$107)\n+($E681*'fnd base rates'!L$108)\n+($F681*'fnd base rates'!L$109)\n+($G681*'fnd base rates'!L$110)\n+($H681*'fnd base rates'!L$111)\n+($I681*'fnd base rates'!L$112)\n+($J681*'fnd base rates'!L$113)\n+($K681*'fnd base rates'!L$114)\n+($M681*'fnd base rates'!L$116)\n+($N681*'fnd base rates'!L$117)\n+($O681*'fnd base rates'!L$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D681*'fnd base rates'!M$107)\n+($E681*'fnd base rates'!M$108)\n+($F681*'fnd base rates'!M$109)\n+($G681*'fnd base rates'!M$110)\n+($H681*'fnd base rates'!M$111)\n+($I681*'fnd base rates'!M$112)\n+($J681*'fnd base rates'!M$113)\n+($K681*'fnd base rates'!M$114)\n+($M681*'fnd base rates'!M$116)\n+($N681*'fnd base rates'!M$117)\n+($O681*'fnd base rates'!M$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,13)))","v":0},10664.291266,null,486348753,"486","348","753",1,1,10664.291266,10664,-4697,15361,null,null,null,null,null,null,0,null,0]
["486",486348767,"LEARNING FIRST",{"$f":"'fnd enro'!D682","v":0},{"$f":"'fnd enro'!E682","v":0},{"$f":"'fnd enro'!F682","v":0},{"$f":"'fnd enro'!G682","v":2},{"$f":"'fnd enro'!H682","v":2},{"$f":"'fnd enro'!I682","v":0},{"$f":"'fnd enro'!J682","v":0},{"$f":"'fnd enro'!K682","v":0.15720000000000001},{"$f":"'fnd enro'!L682","v":0},{"$f":"'fnd enro'!M682","v":0},{"$f":"'fnd enro'!N682","v":0},{"$f":"'fnd enro'!O682","v":0},{"$f":"'fnd enro'!P682","v":4},{"$f":"'fnd enro'!R682","v":4},1,{"$f":"VALUE('fnd enro'!Q682)","v":10},null,{"$f":"(($D682*'fnd base rates'!C$107)\n+($E682*'fnd base rates'!C$108)\n+($F682*'fnd base rates'!C$109)\n+($G682*'fnd base rates'!C$110)\n+($H682*'fnd base rates'!C$111)\n+($I682*'fnd base rates'!C$112)\n+($J682*'fnd base rates'!C$113)\n+($K682*'fnd base rates'!C$114)\n+($M682*'fnd base rates'!C$116)\n+($N682*'fnd base rates'!C$117)\n+($O682*'fnd base rates'!C$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,3)))\n*$R682","v":2668.0756519999995},{"$f":"(($D682*'fnd base rates'!D$107)\n+($E682*'fnd base rates'!D$108)\n+($F682*'fnd base rates'!D$109)\n+($G682*'fnd base rates'!D$110)\n+($H682*'fnd base rates'!D$111)\n+($I682*'fnd base rates'!D$112)\n+($J682*'fnd base rates'!D$113)\n+($K682*'fnd base rates'!D$114)\n+($M682*'fnd base rates'!D$116)\n+($N682*'fnd base rates'!D$117)\n+($O682*'fnd base rates'!D$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,4)))\n*$R682","v":5073.6000000000004},{"$f":"(($D682*'fnd base rates'!E$107)\n+($E682*'fnd base rates'!E$108)\n+($F682*'fnd base rates'!E$109)\n+($G682*'fnd base rates'!E$110)\n+($H682*'fnd base rates'!E$111)\n+($I682*'fnd base rates'!E$112)\n+($J682*'fnd base rates'!E$113)\n+($K682*'fnd base rates'!E$114)\n+($M682*'fnd base rates'!E$116)\n+($N682*'fnd base rates'!E$117)\n+($O682*'fnd base rates'!E$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,5)))\n*$R682","v":33463.832135999997},{"$f":"(($D682*'fnd base rates'!F$107)\n+($E682*'fnd base rates'!F$108)\n+($F682*'fnd base rates'!F$109)\n+($G682*'fnd base rates'!F$110)\n+($H682*'fnd base rates'!F$111)\n+($I682*'fnd base rates'!F$112)\n+($J682*'fnd base rates'!F$113)\n+($K682*'fnd base rates'!F$114)\n+($M682*'fnd base rates'!F$116)\n+($N682*'fnd base rates'!F$117)\n+($O682*'fnd base rates'!F$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,6)))\n*$R682","v":4777.4997039999998},{"$f":"(($D682*'fnd base rates'!G$107)\n+($E682*'fnd base rates'!G$108)\n+($F682*'fnd base rates'!G$109)\n+($G682*'fnd base rates'!G$110)\n+($H682*'fnd base rates'!G$111)\n+($I682*'fnd base rates'!G$112)\n+($J682*'fnd base rates'!G$113)\n+($K682*'fnd base rates'!G$114)\n+($M682*'fnd base rates'!G$116)\n+($N682*'fnd base rates'!G$117)\n+($O682*'fnd base rates'!G$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,7)))\n*$R682","v":1558.1207359999999},{"$f":"(($D682*'fnd base rates'!H$107)\n+($E682*'fnd base rates'!H$108)\n+($F682*'fnd base rates'!H$109)\n+($G682*'fnd base rates'!H$110)\n+($H682*'fnd base rates'!H$111)\n+($I682*'fnd base rates'!H$112)\n+($J682*'fnd base rates'!H$113)\n+($K682*'fnd base rates'!H$114)\n+($M682*'fnd base rates'!H$116)\n+($N682*'fnd base rates'!H$117)\n+($O682*'fnd base rates'!H$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,8)))","v":2351.7474400000001},{"$f":"(($D682*'fnd base rates'!I$107)\n+($E682*'fnd base rates'!I$108)\n+($F682*'fnd base rates'!I$109)\n+($G682*'fnd base rates'!I$110)\n+($H682*'fnd base rates'!I$111)\n+($I682*'fnd base rates'!I$112)\n+($J682*'fnd base rates'!I$113)\n+($K682*'fnd base rates'!I$114)\n+($M682*'fnd base rates'!I$116)\n+($N682*'fnd base rates'!I$117)\n+($O682*'fnd base rates'!I$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,9)))\n*$R682","v":2298.2000000000003},{"$f":"(($D682*'fnd base rates'!J$107)\n+($E682*'fnd base rates'!J$108)\n+($F682*'fnd base rates'!J$109)\n+($G682*'fnd base rates'!J$110)\n+($H682*'fnd base rates'!J$111)\n+($I682*'fnd base rates'!J$112)\n+($J682*'fnd base rates'!J$113)\n+($K682*'fnd base rates'!J$114)\n+($M682*'fnd base rates'!J$116)\n+($N682*'fnd base rates'!J$117)\n+($O682*'fnd base rates'!J$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,10)))\n*$R682","v":4613.4800000000005},{"$f":"(($D682*'fnd base rates'!K$107)\n+($E682*'fnd base rates'!K$108)\n+($F682*'fnd base rates'!K$109)\n+($G682*'fnd base rates'!K$110)\n+($H682*'fnd base rates'!K$111)\n+($I682*'fnd base rates'!K$112)\n+($J682*'fnd base rates'!K$113)\n+($K682*'fnd base rates'!K$114)\n+($M682*'fnd base rates'!K$116)\n+($N682*'fnd base rates'!K$117)\n+($O682*'fnd base rates'!K$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,11)))\n*$R682","v":4844.2280760000003},{"$f":"(($D682*'fnd base rates'!L$107)\n+($E682*'fnd base rates'!L$108)\n+($F682*'fnd base rates'!L$109)\n+($G682*'fnd base rates'!L$110)\n+($H682*'fnd base rates'!L$111)\n+($I682*'fnd base rates'!L$112)\n+($J682*'fnd base rates'!L$113)\n+($K682*'fnd base rates'!L$114)\n+($M682*'fnd base rates'!L$116)\n+($N682*'fnd base rates'!L$117)\n+($O682*'fnd base rates'!L$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,12)))","v":10407.981319999999},{"$f":"(($D682*'fnd base rates'!M$107)\n+($E682*'fnd base rates'!M$108)\n+($F682*'fnd base rates'!M$109)\n+($G682*'fnd base rates'!M$110)\n+($H682*'fnd base rates'!M$111)\n+($I682*'fnd base rates'!M$112)\n+($J682*'fnd base rates'!M$113)\n+($K682*'fnd base rates'!M$114)\n+($M682*'fnd base rates'!M$116)\n+($N682*'fnd base rates'!M$117)\n+($O682*'fnd base rates'!M$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,13)))","v":0},72056.765063999992,null,486348767,"486","348","767",1,4,72056.765063999992,18014,-925,18939,null,null,null,null,null,null,0,null,0]
["486",486348775,"LEARNING FIRST",{"$f":"'fnd enro'!D683","v":0},{"$f":"'fnd enro'!E683","v":0},{"$f":"'fnd enro'!F683","v":0},{"$f":"'fnd enro'!G683","v":2},{"$f":"'fnd enro'!H683","v":2},{"$f":"'fnd enro'!I683","v":0},{"$f":"'fnd enro'!J683","v":0},{"$f":"'fnd enro'!K683","v":0.15720000000000001},{"$f":"'fnd enro'!L683","v":0},{"$f":"'fnd enro'!M683","v":2},{"$f":"'fnd enro'!N683","v":1},{"$f":"'fnd enro'!O683","v":0},{"$f":"'fnd enro'!P683","v":1},{"$f":"'fnd enro'!R683","v":4},1,{"$f":"VALUE('fnd enro'!Q683)","v":4},null,{"$f":"(($D683*'fnd base rates'!C$107)\n+($E683*'fnd base rates'!C$108)\n+($F683*'fnd base rates'!C$109)\n+($G683*'fnd base rates'!C$110)\n+($H683*'fnd base rates'!C$111)\n+($I683*'fnd base rates'!C$112)\n+($J683*'fnd base rates'!C$113)\n+($K683*'fnd base rates'!C$114)\n+($M683*'fnd base rates'!C$116)\n+($N683*'fnd base rates'!C$117)\n+($O683*'fnd base rates'!C$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,3)))\n*$R683","v":2685.1656519999992},{"$f":"(($D683*'fnd base rates'!D$107)\n+($E683*'fnd base rates'!D$108)\n+($F683*'fnd base rates'!D$109)\n+($G683*'fnd base rates'!D$110)\n+($H683*'fnd base rates'!D$111)\n+($I683*'fnd base rates'!D$112)\n+($J683*'fnd base rates'!D$113)\n+($K683*'fnd base rates'!D$114)\n+($M683*'fnd base rates'!D$116)\n+($N683*'fnd base rates'!D$117)\n+($O683*'fnd base rates'!D$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,4)))\n*$R683","v":4137.2299999999996},{"$f":"(($D683*'fnd base rates'!E$107)\n+($E683*'fnd base rates'!E$108)\n+($F683*'fnd base rates'!E$109)\n+($G683*'fnd base rates'!E$110)\n+($H683*'fnd base rates'!E$111)\n+($I683*'fnd base rates'!E$112)\n+($J683*'fnd base rates'!E$113)\n+($K683*'fnd base rates'!E$114)\n+($M683*'fnd base rates'!E$116)\n+($N683*'fnd base rates'!E$117)\n+($O683*'fnd base rates'!E$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,5)))\n*$R683","v":22677.742136000001},{"$f":"(($D683*'fnd base rates'!F$107)\n+($E683*'fnd base rates'!F$108)\n+($F683*'fnd base rates'!F$109)\n+($G683*'fnd base rates'!F$110)\n+($H683*'fnd base rates'!F$111)\n+($I683*'fnd base rates'!F$112)\n+($J683*'fnd base rates'!F$113)\n+($K683*'fnd base rates'!F$114)\n+($M683*'fnd base rates'!F$116)\n+($N683*'fnd base rates'!F$117)\n+($O683*'fnd base rates'!F$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,6)))\n*$R683","v":5373.1897040000003},{"$f":"(($D683*'fnd base rates'!G$107)\n+($E683*'fnd base rates'!G$108)\n+($F683*'fnd base rates'!G$109)\n+($G683*'fnd base rates'!G$110)\n+($H683*'fnd base rates'!G$111)\n+($I683*'fnd base rates'!G$112)\n+($J683*'fnd base rates'!G$113)\n+($K683*'fnd base rates'!G$114)\n+($M683*'fnd base rates'!G$116)\n+($N683*'fnd base rates'!G$117)\n+($O683*'fnd base rates'!G$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,7)))\n*$R683","v":1002.750736},{"$f":"(($D683*'fnd base rates'!H$107)\n+($E683*'fnd base rates'!H$108)\n+($F683*'fnd base rates'!H$109)\n+($G683*'fnd base rates'!H$110)\n+($H683*'fnd base rates'!H$111)\n+($I683*'fnd base rates'!H$112)\n+($J683*'fnd base rates'!H$113)\n+($K683*'fnd base rates'!H$114)\n+($M683*'fnd base rates'!H$116)\n+($N683*'fnd base rates'!H$117)\n+($O683*'fnd base rates'!H$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,8)))","v":2665.9674400000004},{"$f":"(($D683*'fnd base rates'!I$107)\n+($E683*'fnd base rates'!I$108)\n+($F683*'fnd base rates'!I$109)\n+($G683*'fnd base rates'!I$110)\n+($H683*'fnd base rates'!I$111)\n+($I683*'fnd base rates'!I$112)\n+($J683*'fnd base rates'!I$113)\n+($K683*'fnd base rates'!I$114)\n+($M683*'fnd base rates'!I$116)\n+($N683*'fnd base rates'!I$117)\n+($O683*'fnd base rates'!I$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,9)))\n*$R683","v":1947.89},{"$f":"(($D683*'fnd base rates'!J$107)\n+($E683*'fnd base rates'!J$108)\n+($F683*'fnd base rates'!J$109)\n+($G683*'fnd base rates'!J$110)\n+($H683*'fnd base rates'!J$111)\n+($I683*'fnd base rates'!J$112)\n+($J683*'fnd base rates'!J$113)\n+($K683*'fnd base rates'!J$114)\n+($M683*'fnd base rates'!J$116)\n+($N683*'fnd base rates'!J$117)\n+($O683*'fnd base rates'!J$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,10)))\n*$R683","v":1551.6999999999998},{"$f":"(($D683*'fnd base rates'!K$107)\n+($E683*'fnd base rates'!K$108)\n+($F683*'fnd base rates'!K$109)\n+($G683*'fnd base rates'!K$110)\n+($H683*'fnd base rates'!K$111)\n+($I683*'fnd base rates'!K$112)\n+($J683*'fnd base rates'!K$113)\n+($K683*'fnd base rates'!K$114)\n+($M683*'fnd base rates'!K$116)\n+($N683*'fnd base rates'!K$117)\n+($O683*'fnd base rates'!K$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,11)))\n*$R683","v":5865.3980760000004},{"$f":"(($D683*'fnd base rates'!L$107)\n+($E683*'fnd base rates'!L$108)\n+($F683*'fnd base rates'!L$109)\n+($G683*'fnd base rates'!L$110)\n+($H683*'fnd base rates'!L$111)\n+($I683*'fnd base rates'!L$112)\n+($J683*'fnd base rates'!L$113)\n+($K683*'fnd base rates'!L$114)\n+($M683*'fnd base rates'!L$116)\n+($N683*'fnd base rates'!L$117)\n+($O683*'fnd base rates'!L$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,12)))","v":8840.2113199999985},{"$f":"(($D683*'fnd base rates'!M$107)\n+($E683*'fnd base rates'!M$108)\n+($F683*'fnd base rates'!M$109)\n+($G683*'fnd base rates'!M$110)\n+($H683*'fnd base rates'!M$111)\n+($I683*'fnd base rates'!M$112)\n+($J683*'fnd base rates'!M$113)\n+($K683*'fnd base rates'!M$114)\n+($M683*'fnd base rates'!M$116)\n+($N683*'fnd base rates'!M$117)\n+($O683*'fnd base rates'!M$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,13)))","v":0},56747.245063999988,null,486348775,"486","348","775",1,4,56747.245063999988,14187,-4318,18505,null,null,null,null,null,null,0,null,0]
["487",487049010,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D684","v":0},{"$f":"'fnd enro'!E684","v":0},{"$f":"'fnd enro'!F684","v":0},{"$f":"'fnd enro'!G684","v":0},{"$f":"'fnd enro'!H684","v":1},{"$f":"'fnd enro'!I684","v":1},{"$f":"'fnd enro'!J684","v":0},{"$f":"'fnd enro'!K684","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L684","v":0},{"$f":"'fnd enro'!M684","v":0},{"$f":"'fnd enro'!N684","v":1},{"$f":"'fnd enro'!O684","v":0},{"$f":"'fnd enro'!P684","v":1},{"$f":"'fnd enro'!R684","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q684)","v":3},null,{"$f":"(($D684*'fnd base rates'!C$107)\n+($E684*'fnd base rates'!C$108)\n+($F684*'fnd base rates'!C$109)\n+($G684*'fnd base rates'!C$110)\n+($H684*'fnd base rates'!C$111)\n+($I684*'fnd base rates'!C$112)\n+($J684*'fnd base rates'!C$113)\n+($K684*'fnd base rates'!C$114)\n+($M684*'fnd base rates'!C$116)\n+($N684*'fnd base rates'!C$117)\n+($O684*'fnd base rates'!C$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,3)))\n*$R684","v":1467.6263025120002},{"$f":"(($D684*'fnd base rates'!D$107)\n+($E684*'fnd base rates'!D$108)\n+($F684*'fnd base rates'!D$109)\n+($G684*'fnd base rates'!D$110)\n+($H684*'fnd base rates'!D$111)\n+($I684*'fnd base rates'!D$112)\n+($J684*'fnd base rates'!D$113)\n+($K684*'fnd base rates'!D$114)\n+($M684*'fnd base rates'!D$116)\n+($N684*'fnd base rates'!D$117)\n+($O684*'fnd base rates'!D$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,4)))\n*$R684","v":2353.0142399999995},{"$f":"(($D684*'fnd base rates'!E$107)\n+($E684*'fnd base rates'!E$108)\n+($F684*'fnd base rates'!E$109)\n+($G684*'fnd base rates'!E$110)\n+($H684*'fnd base rates'!E$111)\n+($I684*'fnd base rates'!E$112)\n+($J684*'fnd base rates'!E$113)\n+($K684*'fnd base rates'!E$114)\n+($M684*'fnd base rates'!E$116)\n+($N684*'fnd base rates'!E$117)\n+($O684*'fnd base rates'!E$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,5)))\n*$R684","v":14617.902827616001},{"$f":"(($D684*'fnd base rates'!F$107)\n+($E684*'fnd base rates'!F$108)\n+($F684*'fnd base rates'!F$109)\n+($G684*'fnd base rates'!F$110)\n+($H684*'fnd base rates'!F$111)\n+($I684*'fnd base rates'!F$112)\n+($J684*'fnd base rates'!F$113)\n+($K684*'fnd base rates'!F$114)\n+($M684*'fnd base rates'!F$116)\n+($N684*'fnd base rates'!F$117)\n+($O684*'fnd base rates'!F$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,6)))\n*$R684","v":2461.712075424},{"$f":"(($D684*'fnd base rates'!G$107)\n+($E684*'fnd base rates'!G$108)\n+($F684*'fnd base rates'!G$109)\n+($G684*'fnd base rates'!G$110)\n+($H684*'fnd base rates'!G$111)\n+($I684*'fnd base rates'!G$112)\n+($J684*'fnd base rates'!G$113)\n+($K684*'fnd base rates'!G$114)\n+($M684*'fnd base rates'!G$116)\n+($N684*'fnd base rates'!G$117)\n+($O684*'fnd base rates'!G$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,7)))\n*$R684","v":609.85456921600007},{"$f":"(($D684*'fnd base rates'!H$107)\n+($E684*'fnd base rates'!H$108)\n+($F684*'fnd base rates'!H$109)\n+($G684*'fnd base rates'!H$110)\n+($H684*'fnd base rates'!H$111)\n+($I684*'fnd base rates'!H$112)\n+($J684*'fnd base rates'!H$113)\n+($K684*'fnd base rates'!H$114)\n+($M684*'fnd base rates'!H$116)\n+($N684*'fnd base rates'!H$117)\n+($O684*'fnd base rates'!H$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,8)))","v":1600.7337200000002},{"$f":"(($D684*'fnd base rates'!I$107)\n+($E684*'fnd base rates'!I$108)\n+($F684*'fnd base rates'!I$109)\n+($G684*'fnd base rates'!I$110)\n+($H684*'fnd base rates'!I$111)\n+($I684*'fnd base rates'!I$112)\n+($J684*'fnd base rates'!I$113)\n+($K684*'fnd base rates'!I$114)\n+($M684*'fnd base rates'!I$116)\n+($N684*'fnd base rates'!I$117)\n+($O684*'fnd base rates'!I$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,9)))\n*$R684","v":1181.1997600000002},{"$f":"(($D684*'fnd base rates'!J$107)\n+($E684*'fnd base rates'!J$108)\n+($F684*'fnd base rates'!J$109)\n+($G684*'fnd base rates'!J$110)\n+($H684*'fnd base rates'!J$111)\n+($I684*'fnd base rates'!J$112)\n+($J684*'fnd base rates'!J$113)\n+($K684*'fnd base rates'!J$114)\n+($M684*'fnd base rates'!J$116)\n+($N684*'fnd base rates'!J$117)\n+($O684*'fnd base rates'!J$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,10)))\n*$R684","v":1660.6385600000001},{"$f":"(($D684*'fnd base rates'!K$107)\n+($E684*'fnd base rates'!K$108)\n+($F684*'fnd base rates'!K$109)\n+($G684*'fnd base rates'!K$110)\n+($H684*'fnd base rates'!K$111)\n+($I684*'fnd base rates'!K$112)\n+($J684*'fnd base rates'!K$113)\n+($K684*'fnd base rates'!K$114)\n+($M684*'fnd base rates'!K$116)\n+($N684*'fnd base rates'!K$117)\n+($O684*'fnd base rates'!K$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,11)))\n*$R684","v":3146.4974502560008},{"$f":"(($D684*'fnd base rates'!L$107)\n+($E684*'fnd base rates'!L$108)\n+($F684*'fnd base rates'!L$109)\n+($G684*'fnd base rates'!L$110)\n+($H684*'fnd base rates'!L$111)\n+($I684*'fnd base rates'!L$112)\n+($J684*'fnd base rates'!L$113)\n+($K684*'fnd base rates'!L$114)\n+($M684*'fnd base rates'!L$116)\n+($N684*'fnd base rates'!L$117)\n+($O684*'fnd base rates'!L$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,12)))","v":4415.6306599999998},{"$f":"(($D684*'fnd base rates'!M$107)\n+($E684*'fnd base rates'!M$108)\n+($F684*'fnd base rates'!M$109)\n+($G684*'fnd base rates'!M$110)\n+($H684*'fnd base rates'!M$111)\n+($I684*'fnd base rates'!M$112)\n+($J684*'fnd base rates'!M$113)\n+($K684*'fnd base rates'!M$114)\n+($M684*'fnd base rates'!M$116)\n+($N684*'fnd base rates'!M$117)\n+($O684*'fnd base rates'!M$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,13)))","v":0},33514.810165023999,null,487049010,"487","049","010",1,2,33514.810165023999,16757,-113,16870,null,null,null,null,null,null,0,null,0]
["487",487049018,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D685","v":0},{"$f":"'fnd enro'!E685","v":0},{"$f":"'fnd enro'!F685","v":0},{"$f":"'fnd enro'!G685","v":0},{"$f":"'fnd enro'!H685","v":0},{"$f":"'fnd enro'!I685","v":1},{"$f":"'fnd enro'!J685","v":0},{"$f":"'fnd enro'!K685","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L685","v":0},{"$f":"'fnd enro'!M685","v":0},{"$f":"'fnd enro'!N685","v":0},{"$f":"'fnd enro'!O685","v":0},{"$f":"'fnd enro'!P685","v":0},{"$f":"'fnd enro'!R685","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q685)","v":9},null,{"$f":"(($D685*'fnd base rates'!C$107)\n+($E685*'fnd base rates'!C$108)\n+($F685*'fnd base rates'!C$109)\n+($G685*'fnd base rates'!C$110)\n+($H685*'fnd base rates'!C$111)\n+($I685*'fnd base rates'!C$112)\n+($J685*'fnd base rates'!C$113)\n+($K685*'fnd base rates'!C$114)\n+($M685*'fnd base rates'!C$116)\n+($N685*'fnd base rates'!C$117)\n+($O685*'fnd base rates'!C$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,3)))\n*$R685","v":634.21687125599999},{"$f":"(($D685*'fnd base rates'!D$107)\n+($E685*'fnd base rates'!D$108)\n+($F685*'fnd base rates'!D$109)\n+($G685*'fnd base rates'!D$110)\n+($H685*'fnd base rates'!D$111)\n+($I685*'fnd base rates'!D$112)\n+($J685*'fnd base rates'!D$113)\n+($K685*'fnd base rates'!D$114)\n+($M685*'fnd base rates'!D$116)\n+($N685*'fnd base rates'!D$117)\n+($O685*'fnd base rates'!D$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,4)))\n*$R685","v":901.05360000000007},{"$f":"(($D685*'fnd base rates'!E$107)\n+($E685*'fnd base rates'!E$108)\n+($F685*'fnd base rates'!E$109)\n+($G685*'fnd base rates'!E$110)\n+($H685*'fnd base rates'!E$111)\n+($I685*'fnd base rates'!E$112)\n+($J685*'fnd base rates'!E$113)\n+($K685*'fnd base rates'!E$114)\n+($M685*'fnd base rates'!E$116)\n+($N685*'fnd base rates'!E$117)\n+($O685*'fnd base rates'!E$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,5)))\n*$R685","v":5793.1897738080006},{"$f":"(($D685*'fnd base rates'!F$107)\n+($E685*'fnd base rates'!F$108)\n+($F685*'fnd base rates'!F$109)\n+($G685*'fnd base rates'!F$110)\n+($H685*'fnd base rates'!F$111)\n+($I685*'fnd base rates'!F$112)\n+($J685*'fnd base rates'!F$113)\n+($K685*'fnd base rates'!F$114)\n+($M685*'fnd base rates'!F$116)\n+($N685*'fnd base rates'!F$117)\n+($O685*'fnd base rates'!F$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,6)))\n*$R685","v":1051.9352377120001},{"$f":"(($D685*'fnd base rates'!G$107)\n+($E685*'fnd base rates'!G$108)\n+($F685*'fnd base rates'!G$109)\n+($G685*'fnd base rates'!G$110)\n+($H685*'fnd base rates'!G$111)\n+($I685*'fnd base rates'!G$112)\n+($J685*'fnd base rates'!G$113)\n+($K685*'fnd base rates'!G$114)\n+($M685*'fnd base rates'!G$116)\n+($N685*'fnd base rates'!G$117)\n+($O685*'fnd base rates'!G$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,7)))\n*$R685","v":193.39924460800003},{"$f":"(($D685*'fnd base rates'!H$107)\n+($E685*'fnd base rates'!H$108)\n+($F685*'fnd base rates'!H$109)\n+($G685*'fnd base rates'!H$110)\n+($H685*'fnd base rates'!H$111)\n+($I685*'fnd base rates'!H$112)\n+($J685*'fnd base rates'!H$113)\n+($K685*'fnd base rates'!H$114)\n+($M685*'fnd base rates'!H$116)\n+($N685*'fnd base rates'!H$117)\n+($O685*'fnd base rates'!H$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D685*'fnd base rates'!I$107)\n+($E685*'fnd base rates'!I$108)\n+($F685*'fnd base rates'!I$109)\n+($G685*'fnd base rates'!I$110)\n+($H685*'fnd base rates'!I$111)\n+($I685*'fnd base rates'!I$112)\n+($J685*'fnd base rates'!I$113)\n+($K685*'fnd base rates'!I$114)\n+($M685*'fnd base rates'!I$116)\n+($N685*'fnd base rates'!I$117)\n+($O685*'fnd base rates'!I$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,9)))\n*$R685","v":501.64544000000006},{"$f":"(($D685*'fnd base rates'!J$107)\n+($E685*'fnd base rates'!J$108)\n+($F685*'fnd base rates'!J$109)\n+($G685*'fnd base rates'!J$110)\n+($H685*'fnd base rates'!J$111)\n+($I685*'fnd base rates'!J$112)\n+($J685*'fnd base rates'!J$113)\n+($K685*'fnd base rates'!J$114)\n+($M685*'fnd base rates'!J$116)\n+($N685*'fnd base rates'!J$117)\n+($O685*'fnd base rates'!J$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,10)))\n*$R685","v":675.71792000000005},{"$f":"(($D685*'fnd base rates'!K$107)\n+($E685*'fnd base rates'!K$108)\n+($F685*'fnd base rates'!K$109)\n+($G685*'fnd base rates'!K$110)\n+($H685*'fnd base rates'!K$111)\n+($I685*'fnd base rates'!K$112)\n+($J685*'fnd base rates'!K$113)\n+($K685*'fnd base rates'!K$114)\n+($M685*'fnd base rates'!K$116)\n+($N685*'fnd base rates'!K$117)\n+($O685*'fnd base rates'!K$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,11)))\n*$R685","v":1357.1537651280003},{"$f":"(($D685*'fnd base rates'!L$107)\n+($E685*'fnd base rates'!L$108)\n+($F685*'fnd base rates'!L$109)\n+($G685*'fnd base rates'!L$110)\n+($H685*'fnd base rates'!L$111)\n+($I685*'fnd base rates'!L$112)\n+($J685*'fnd base rates'!L$113)\n+($K685*'fnd base rates'!L$114)\n+($M685*'fnd base rates'!L$116)\n+($N685*'fnd base rates'!L$117)\n+($O685*'fnd base rates'!L$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D685*'fnd base rates'!M$107)\n+($E685*'fnd base rates'!M$108)\n+($F685*'fnd base rates'!M$109)\n+($G685*'fnd base rates'!M$110)\n+($H685*'fnd base rates'!M$111)\n+($I685*'fnd base rates'!M$112)\n+($J685*'fnd base rates'!M$113)\n+($K685*'fnd base rates'!M$114)\n+($M685*'fnd base rates'!M$116)\n+($N685*'fnd base rates'!M$117)\n+($O685*'fnd base rates'!M$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,13)))","v":0},13684.164042512,null,487049018,"487","049","018",1,1,13684.164042512,13684,3020,10664,null,null,null,null,null,null,0,null,0]
["487",487049026,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D686","v":0},{"$f":"'fnd enro'!E686","v":0},{"$f":"'fnd enro'!F686","v":0},{"$f":"'fnd enro'!G686","v":0},{"$f":"'fnd enro'!H686","v":1},{"$f":"'fnd enro'!I686","v":0},{"$f":"'fnd enro'!J686","v":0},{"$f":"'fnd enro'!K686","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L686","v":0},{"$f":"'fnd enro'!M686","v":0},{"$f":"'fnd enro'!N686","v":0},{"$f":"'fnd enro'!O686","v":0},{"$f":"'fnd enro'!P686","v":1},{"$f":"'fnd enro'!R686","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q686)","v":3},null,{"$f":"(($D686*'fnd base rates'!C$107)\n+($E686*'fnd base rates'!C$108)\n+($F686*'fnd base rates'!C$109)\n+($G686*'fnd base rates'!C$110)\n+($H686*'fnd base rates'!C$111)\n+($I686*'fnd base rates'!C$112)\n+($J686*'fnd base rates'!C$113)\n+($K686*'fnd base rates'!C$114)\n+($M686*'fnd base rates'!C$116)\n+($N686*'fnd base rates'!C$117)\n+($O686*'fnd base rates'!C$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,3)))\n*$R686","v":701.92655125599993},{"$f":"(($D686*'fnd base rates'!D$107)\n+($E686*'fnd base rates'!D$108)\n+($F686*'fnd base rates'!D$109)\n+($G686*'fnd base rates'!D$110)\n+($H686*'fnd base rates'!D$111)\n+($I686*'fnd base rates'!D$112)\n+($J686*'fnd base rates'!D$113)\n+($K686*'fnd base rates'!D$114)\n+($M686*'fnd base rates'!D$116)\n+($N686*'fnd base rates'!D$117)\n+($O686*'fnd base rates'!D$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,4)))\n*$R686","v":1221.89896},{"$f":"(($D686*'fnd base rates'!E$107)\n+($E686*'fnd base rates'!E$108)\n+($F686*'fnd base rates'!E$109)\n+($G686*'fnd base rates'!E$110)\n+($H686*'fnd base rates'!E$111)\n+($I686*'fnd base rates'!E$112)\n+($J686*'fnd base rates'!E$113)\n+($K686*'fnd base rates'!E$114)\n+($M686*'fnd base rates'!E$116)\n+($N686*'fnd base rates'!E$117)\n+($O686*'fnd base rates'!E$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,5)))\n*$R686","v":7214.2701738080004},{"$f":"(($D686*'fnd base rates'!F$107)\n+($E686*'fnd base rates'!F$108)\n+($F686*'fnd base rates'!F$109)\n+($G686*'fnd base rates'!F$110)\n+($H686*'fnd base rates'!F$111)\n+($I686*'fnd base rates'!F$112)\n+($J686*'fnd base rates'!F$113)\n+($K686*'fnd base rates'!F$114)\n+($M686*'fnd base rates'!F$116)\n+($N686*'fnd base rates'!F$117)\n+($O686*'fnd base rates'!F$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,6)))\n*$R686","v":1179.7151577120001},{"$f":"(($D686*'fnd base rates'!G$107)\n+($E686*'fnd base rates'!G$108)\n+($F686*'fnd base rates'!G$109)\n+($G686*'fnd base rates'!G$110)\n+($H686*'fnd base rates'!G$111)\n+($I686*'fnd base rates'!G$112)\n+($J686*'fnd base rates'!G$113)\n+($K686*'fnd base rates'!G$114)\n+($M686*'fnd base rates'!G$116)\n+($N686*'fnd base rates'!G$117)\n+($O686*'fnd base rates'!G$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,7)))\n*$R686","v":350.72500460800001},{"$f":"(($D686*'fnd base rates'!H$107)\n+($E686*'fnd base rates'!H$108)\n+($F686*'fnd base rates'!H$109)\n+($G686*'fnd base rates'!H$110)\n+($H686*'fnd base rates'!H$111)\n+($I686*'fnd base rates'!H$112)\n+($J686*'fnd base rates'!H$113)\n+($K686*'fnd base rates'!H$114)\n+($M686*'fnd base rates'!H$116)\n+($N686*'fnd base rates'!H$117)\n+($O686*'fnd base rates'!H$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D686*'fnd base rates'!I$107)\n+($E686*'fnd base rates'!I$108)\n+($F686*'fnd base rates'!I$109)\n+($G686*'fnd base rates'!I$110)\n+($H686*'fnd base rates'!I$111)\n+($I686*'fnd base rates'!I$112)\n+($J686*'fnd base rates'!I$113)\n+($K686*'fnd base rates'!I$114)\n+($M686*'fnd base rates'!I$116)\n+($N686*'fnd base rates'!I$117)\n+($O686*'fnd base rates'!I$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,9)))\n*$R686","v":580.95327999999995},{"$f":"(($D686*'fnd base rates'!J$107)\n+($E686*'fnd base rates'!J$108)\n+($F686*'fnd base rates'!J$109)\n+($G686*'fnd base rates'!J$110)\n+($H686*'fnd base rates'!J$111)\n+($I686*'fnd base rates'!J$112)\n+($J686*'fnd base rates'!J$113)\n+($K686*'fnd base rates'!J$114)\n+($M686*'fnd base rates'!J$116)\n+($N686*'fnd base rates'!J$117)\n+($O686*'fnd base rates'!J$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,10)))\n*$R686","v":952.04992000000004},{"$f":"(($D686*'fnd base rates'!K$107)\n+($E686*'fnd base rates'!K$108)\n+($F686*'fnd base rates'!K$109)\n+($G686*'fnd base rates'!K$110)\n+($H686*'fnd base rates'!K$111)\n+($I686*'fnd base rates'!K$112)\n+($J686*'fnd base rates'!K$113)\n+($K686*'fnd base rates'!K$114)\n+($M686*'fnd base rates'!K$116)\n+($N686*'fnd base rates'!K$117)\n+($O686*'fnd base rates'!K$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,11)))\n*$R686","v":1394.9506451280001},{"$f":"(($D686*'fnd base rates'!L$107)\n+($E686*'fnd base rates'!L$108)\n+($F686*'fnd base rates'!L$109)\n+($G686*'fnd base rates'!L$110)\n+($H686*'fnd base rates'!L$111)\n+($I686*'fnd base rates'!L$112)\n+($J686*'fnd base rates'!L$113)\n+($K686*'fnd base rates'!L$114)\n+($M686*'fnd base rates'!L$116)\n+($N686*'fnd base rates'!L$117)\n+($O686*'fnd base rates'!L$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,12)))","v":2373.44533},{"$f":"(($D686*'fnd base rates'!M$107)\n+($E686*'fnd base rates'!M$108)\n+($F686*'fnd base rates'!M$109)\n+($G686*'fnd base rates'!M$110)\n+($H686*'fnd base rates'!M$111)\n+($I686*'fnd base rates'!M$112)\n+($J686*'fnd base rates'!M$113)\n+($K686*'fnd base rates'!M$114)\n+($M686*'fnd base rates'!M$116)\n+($N686*'fnd base rates'!M$117)\n+($O686*'fnd base rates'!M$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,13)))","v":0},16545.561882512,null,487049026,"487","049","026",1,1,16545.561882512,16546,-1468,18014,null,null,null,null,null,null,0,null,0]
["487",487049031,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D687","v":0},{"$f":"'fnd enro'!E687","v":0},{"$f":"'fnd enro'!F687","v":0},{"$f":"'fnd enro'!G687","v":0},{"$f":"'fnd enro'!H687","v":1},{"$f":"'fnd enro'!I687","v":0},{"$f":"'fnd enro'!J687","v":0},{"$f":"'fnd enro'!K687","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L687","v":0},{"$f":"'fnd enro'!M687","v":0},{"$f":"'fnd enro'!N687","v":0},{"$f":"'fnd enro'!O687","v":0},{"$f":"'fnd enro'!P687","v":1},{"$f":"'fnd enro'!R687","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q687)","v":5},null,{"$f":"(($D687*'fnd base rates'!C$107)\n+($E687*'fnd base rates'!C$108)\n+($F687*'fnd base rates'!C$109)\n+($G687*'fnd base rates'!C$110)\n+($H687*'fnd base rates'!C$111)\n+($I687*'fnd base rates'!C$112)\n+($J687*'fnd base rates'!C$113)\n+($K687*'fnd base rates'!C$114)\n+($M687*'fnd base rates'!C$116)\n+($N687*'fnd base rates'!C$117)\n+($O687*'fnd base rates'!C$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,3)))\n*$R687","v":707.47543125599998},{"$f":"(($D687*'fnd base rates'!D$107)\n+($E687*'fnd base rates'!D$108)\n+($F687*'fnd base rates'!D$109)\n+($G687*'fnd base rates'!D$110)\n+($H687*'fnd base rates'!D$111)\n+($I687*'fnd base rates'!D$112)\n+($J687*'fnd base rates'!D$113)\n+($K687*'fnd base rates'!D$114)\n+($M687*'fnd base rates'!D$116)\n+($N687*'fnd base rates'!D$117)\n+($O687*'fnd base rates'!D$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,4)))\n*$R687","v":1248.1643999999999},{"$f":"(($D687*'fnd base rates'!E$107)\n+($E687*'fnd base rates'!E$108)\n+($F687*'fnd base rates'!E$109)\n+($G687*'fnd base rates'!E$110)\n+($H687*'fnd base rates'!E$111)\n+($I687*'fnd base rates'!E$112)\n+($J687*'fnd base rates'!E$113)\n+($K687*'fnd base rates'!E$114)\n+($M687*'fnd base rates'!E$116)\n+($N687*'fnd base rates'!E$117)\n+($O687*'fnd base rates'!E$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,5)))\n*$R687","v":7470.7640938080003},{"$f":"(($D687*'fnd base rates'!F$107)\n+($E687*'fnd base rates'!F$108)\n+($F687*'fnd base rates'!F$109)\n+($G687*'fnd base rates'!F$110)\n+($H687*'fnd base rates'!F$111)\n+($I687*'fnd base rates'!F$112)\n+($J687*'fnd base rates'!F$113)\n+($K687*'fnd base rates'!F$114)\n+($M687*'fnd base rates'!F$116)\n+($N687*'fnd base rates'!F$117)\n+($O687*'fnd base rates'!F$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,6)))\n*$R687","v":1179.7151577120001},{"$f":"(($D687*'fnd base rates'!G$107)\n+($E687*'fnd base rates'!G$108)\n+($F687*'fnd base rates'!G$109)\n+($G687*'fnd base rates'!G$110)\n+($H687*'fnd base rates'!G$111)\n+($I687*'fnd base rates'!G$112)\n+($J687*'fnd base rates'!G$113)\n+($K687*'fnd base rates'!G$114)\n+($M687*'fnd base rates'!G$116)\n+($N687*'fnd base rates'!G$117)\n+($O687*'fnd base rates'!G$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,7)))\n*$R687","v":363.16828460800008},{"$f":"(($D687*'fnd base rates'!H$107)\n+($E687*'fnd base rates'!H$108)\n+($F687*'fnd base rates'!H$109)\n+($G687*'fnd base rates'!H$110)\n+($H687*'fnd base rates'!H$111)\n+($I687*'fnd base rates'!H$112)\n+($J687*'fnd base rates'!H$113)\n+($K687*'fnd base rates'!H$114)\n+($M687*'fnd base rates'!H$116)\n+($N687*'fnd base rates'!H$117)\n+($O687*'fnd base rates'!H$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,8)))","v":577.33686},{"$f":"(($D687*'fnd base rates'!I$107)\n+($E687*'fnd base rates'!I$108)\n+($F687*'fnd base rates'!I$109)\n+($G687*'fnd base rates'!I$110)\n+($H687*'fnd base rates'!I$111)\n+($I687*'fnd base rates'!I$112)\n+($J687*'fnd base rates'!I$113)\n+($K687*'fnd base rates'!I$114)\n+($M687*'fnd base rates'!I$116)\n+($N687*'fnd base rates'!I$117)\n+($O687*'fnd base rates'!I$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,9)))\n*$R687","v":591.33936000000006},{"$f":"(($D687*'fnd base rates'!J$107)\n+($E687*'fnd base rates'!J$108)\n+($F687*'fnd base rates'!J$109)\n+($G687*'fnd base rates'!J$110)\n+($H687*'fnd base rates'!J$111)\n+($I687*'fnd base rates'!J$112)\n+($J687*'fnd base rates'!J$113)\n+($K687*'fnd base rates'!J$114)\n+($M687*'fnd base rates'!J$116)\n+($N687*'fnd base rates'!J$117)\n+($O687*'fnd base rates'!J$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,10)))\n*$R687","v":1006.0152800000001},{"$f":"(($D687*'fnd base rates'!K$107)\n+($E687*'fnd base rates'!K$108)\n+($F687*'fnd base rates'!K$109)\n+($G687*'fnd base rates'!K$110)\n+($H687*'fnd base rates'!K$111)\n+($I687*'fnd base rates'!K$112)\n+($J687*'fnd base rates'!K$113)\n+($K687*'fnd base rates'!K$114)\n+($M687*'fnd base rates'!K$116)\n+($N687*'fnd base rates'!K$117)\n+($O687*'fnd base rates'!K$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,11)))\n*$R687","v":1394.9506451280001},{"$f":"(($D687*'fnd base rates'!L$107)\n+($E687*'fnd base rates'!L$108)\n+($F687*'fnd base rates'!L$109)\n+($G687*'fnd base rates'!L$110)\n+($H687*'fnd base rates'!L$111)\n+($I687*'fnd base rates'!L$112)\n+($J687*'fnd base rates'!L$113)\n+($K687*'fnd base rates'!L$114)\n+($M687*'fnd base rates'!L$116)\n+($N687*'fnd base rates'!L$117)\n+($O687*'fnd base rates'!L$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,12)))","v":2412.8853300000001},{"$f":"(($D687*'fnd base rates'!M$107)\n+($E687*'fnd base rates'!M$108)\n+($F687*'fnd base rates'!M$109)\n+($G687*'fnd base rates'!M$110)\n+($H687*'fnd base rates'!M$111)\n+($I687*'fnd base rates'!M$112)\n+($J687*'fnd base rates'!M$113)\n+($K687*'fnd base rates'!M$114)\n+($M687*'fnd base rates'!M$116)\n+($N687*'fnd base rates'!M$117)\n+($O687*'fnd base rates'!M$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,13)))","v":0},16951.814842511998,null,487049031,"487","049","031",1,1,16951.814842511998,16952,2765,14187,null,null,null,null,null,null,0,null,0]
["487",487049035,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D688","v":0},{"$f":"'fnd enro'!E688","v":0},{"$f":"'fnd enro'!F688","v":0},{"$f":"'fnd enro'!G688","v":0},{"$f":"'fnd enro'!H688","v":3},{"$f":"'fnd enro'!I688","v":14},{"$f":"'fnd enro'!J688","v":0},{"$f":"'fnd enro'!K688","v":0.66810000000000003},{"$f":"'fnd enro'!L688","v":0},{"$f":"'fnd enro'!M688","v":0},{"$f":"'fnd enro'!N688","v":0},{"$f":"'fnd enro'!O688","v":0},{"$f":"'fnd enro'!P688","v":10},{"$f":"'fnd enro'!R688","v":17},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q688)","v":11},null,{"$f":"(($D688*'fnd base rates'!C$107)\n+($E688*'fnd base rates'!C$108)\n+($F688*'fnd base rates'!C$109)\n+($G688*'fnd base rates'!C$110)\n+($H688*'fnd base rates'!C$111)\n+($I688*'fnd base rates'!C$112)\n+($J688*'fnd base rates'!C$113)\n+($K688*'fnd base rates'!C$114)\n+($M688*'fnd base rates'!C$116)\n+($N688*'fnd base rates'!C$117)\n+($O688*'fnd base rates'!C$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,3)))\n*$R688","v":11958.182811352002},{"$f":"(($D688*'fnd base rates'!D$107)\n+($E688*'fnd base rates'!D$108)\n+($F688*'fnd base rates'!D$109)\n+($G688*'fnd base rates'!D$110)\n+($H688*'fnd base rates'!D$111)\n+($I688*'fnd base rates'!D$112)\n+($J688*'fnd base rates'!D$113)\n+($K688*'fnd base rates'!D$114)\n+($M688*'fnd base rates'!D$116)\n+($N688*'fnd base rates'!D$117)\n+($O688*'fnd base rates'!D$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,4)))\n*$R688","v":20892.144799999998},{"$f":"(($D688*'fnd base rates'!E$107)\n+($E688*'fnd base rates'!E$108)\n+($F688*'fnd base rates'!E$109)\n+($G688*'fnd base rates'!E$110)\n+($H688*'fnd base rates'!E$111)\n+($I688*'fnd base rates'!E$112)\n+($J688*'fnd base rates'!E$113)\n+($K688*'fnd base rates'!E$114)\n+($M688*'fnd base rates'!E$116)\n+($N688*'fnd base rates'!E$117)\n+($O688*'fnd base rates'!E$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,5)))\n*$R688","v":147766.98751473601},{"$f":"(($D688*'fnd base rates'!F$107)\n+($E688*'fnd base rates'!F$108)\n+($F688*'fnd base rates'!F$109)\n+($G688*'fnd base rates'!F$110)\n+($H688*'fnd base rates'!F$111)\n+($I688*'fnd base rates'!F$112)\n+($J688*'fnd base rates'!F$113)\n+($K688*'fnd base rates'!F$114)\n+($M688*'fnd base rates'!F$116)\n+($N688*'fnd base rates'!F$117)\n+($O688*'fnd base rates'!F$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,6)))\n*$R688","v":18266.238801104002},{"$f":"(($D688*'fnd base rates'!G$107)\n+($E688*'fnd base rates'!G$108)\n+($F688*'fnd base rates'!G$109)\n+($G688*'fnd base rates'!G$110)\n+($H688*'fnd base rates'!G$111)\n+($I688*'fnd base rates'!G$112)\n+($J688*'fnd base rates'!G$113)\n+($K688*'fnd base rates'!G$114)\n+($M688*'fnd base rates'!G$116)\n+($N688*'fnd base rates'!G$117)\n+($O688*'fnd base rates'!G$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,7)))\n*$R688","v":5943.7880383360007},{"$f":"(($D688*'fnd base rates'!H$107)\n+($E688*'fnd base rates'!H$108)\n+($F688*'fnd base rates'!H$109)\n+($G688*'fnd base rates'!H$110)\n+($H688*'fnd base rates'!H$111)\n+($I688*'fnd base rates'!H$112)\n+($J688*'fnd base rates'!H$113)\n+($K688*'fnd base rates'!H$114)\n+($M688*'fnd base rates'!H$116)\n+($N688*'fnd base rates'!H$117)\n+($O688*'fnd base rates'!H$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,8)))","v":14310.506619999998},{"$f":"(($D688*'fnd base rates'!I$107)\n+($E688*'fnd base rates'!I$108)\n+($F688*'fnd base rates'!I$109)\n+($G688*'fnd base rates'!I$110)\n+($H688*'fnd base rates'!I$111)\n+($I688*'fnd base rates'!I$112)\n+($J688*'fnd base rates'!I$113)\n+($K688*'fnd base rates'!I$114)\n+($M688*'fnd base rates'!I$116)\n+($N688*'fnd base rates'!I$117)\n+($O688*'fnd base rates'!I$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,9)))\n*$R688","v":10588.853200000001},{"$f":"(($D688*'fnd base rates'!J$107)\n+($E688*'fnd base rates'!J$108)\n+($F688*'fnd base rates'!J$109)\n+($G688*'fnd base rates'!J$110)\n+($H688*'fnd base rates'!J$111)\n+($I688*'fnd base rates'!J$112)\n+($J688*'fnd base rates'!J$113)\n+($K688*'fnd base rates'!J$114)\n+($M688*'fnd base rates'!J$116)\n+($N688*'fnd base rates'!J$117)\n+($O688*'fnd base rates'!J$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,10)))\n*$R688","v":21788.972800000003},{"$f":"(($D688*'fnd base rates'!K$107)\n+($E688*'fnd base rates'!K$108)\n+($F688*'fnd base rates'!K$109)\n+($G688*'fnd base rates'!K$110)\n+($H688*'fnd base rates'!K$111)\n+($I688*'fnd base rates'!K$112)\n+($J688*'fnd base rates'!K$113)\n+($K688*'fnd base rates'!K$114)\n+($M688*'fnd base rates'!K$116)\n+($N688*'fnd base rates'!K$117)\n+($O688*'fnd base rates'!K$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,11)))\n*$R688","v":23185.004647176003},{"$f":"(($D688*'fnd base rates'!L$107)\n+($E688*'fnd base rates'!L$108)\n+($F688*'fnd base rates'!L$109)\n+($G688*'fnd base rates'!L$110)\n+($H688*'fnd base rates'!L$111)\n+($I688*'fnd base rates'!L$112)\n+($J688*'fnd base rates'!L$113)\n+($K688*'fnd base rates'!L$114)\n+($M688*'fnd base rates'!L$116)\n+($N688*'fnd base rates'!L$117)\n+($O688*'fnd base rates'!L$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,12)))","v":37822.020610000007},{"$f":"(($D688*'fnd base rates'!M$107)\n+($E688*'fnd base rates'!M$108)\n+($F688*'fnd base rates'!M$109)\n+($G688*'fnd base rates'!M$110)\n+($H688*'fnd base rates'!M$111)\n+($I688*'fnd base rates'!M$112)\n+($J688*'fnd base rates'!M$113)\n+($K688*'fnd base rates'!M$114)\n+($M688*'fnd base rates'!M$116)\n+($N688*'fnd base rates'!M$117)\n+($O688*'fnd base rates'!M$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,13)))","v":0},312522.69984270405,null,487049035,"487","049","035",1,17,312522.69984270405,18384,1627,16757,null,null,null,null,null,null,0,null,0]
["487",487049040,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D689","v":0},{"$f":"'fnd enro'!E689","v":0},{"$f":"'fnd enro'!F689","v":0},{"$f":"'fnd enro'!G689","v":0},{"$f":"'fnd enro'!H689","v":0},{"$f":"'fnd enro'!I689","v":1},{"$f":"'fnd enro'!J689","v":0},{"$f":"'fnd enro'!K689","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L689","v":0},{"$f":"'fnd enro'!M689","v":0},{"$f":"'fnd enro'!N689","v":0},{"$f":"'fnd enro'!O689","v":0},{"$f":"'fnd enro'!P689","v":1},{"$f":"'fnd enro'!R689","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q689)","v":6},null,{"$f":"(($D689*'fnd base rates'!C$107)\n+($E689*'fnd base rates'!C$108)\n+($F689*'fnd base rates'!C$109)\n+($G689*'fnd base rates'!C$110)\n+($H689*'fnd base rates'!C$111)\n+($I689*'fnd base rates'!C$112)\n+($J689*'fnd base rates'!C$113)\n+($K689*'fnd base rates'!C$114)\n+($M689*'fnd base rates'!C$116)\n+($N689*'fnd base rates'!C$117)\n+($O689*'fnd base rates'!C$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,3)))\n*$R689","v":715.10375125600001},{"$f":"(($D689*'fnd base rates'!D$107)\n+($E689*'fnd base rates'!D$108)\n+($F689*'fnd base rates'!D$109)\n+($G689*'fnd base rates'!D$110)\n+($H689*'fnd base rates'!D$111)\n+($I689*'fnd base rates'!D$112)\n+($J689*'fnd base rates'!D$113)\n+($K689*'fnd base rates'!D$114)\n+($M689*'fnd base rates'!D$116)\n+($N689*'fnd base rates'!D$117)\n+($O689*'fnd base rates'!D$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,4)))\n*$R689","v":1284.3266400000002},{"$f":"(($D689*'fnd base rates'!E$107)\n+($E689*'fnd base rates'!E$108)\n+($F689*'fnd base rates'!E$109)\n+($G689*'fnd base rates'!E$110)\n+($H689*'fnd base rates'!E$111)\n+($I689*'fnd base rates'!E$112)\n+($J689*'fnd base rates'!E$113)\n+($K689*'fnd base rates'!E$114)\n+($M689*'fnd base rates'!E$116)\n+($N689*'fnd base rates'!E$117)\n+($O689*'fnd base rates'!E$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,5)))\n*$R689","v":9534.6472138080026},{"$f":"(($D689*'fnd base rates'!F$107)\n+($E689*'fnd base rates'!F$108)\n+($F689*'fnd base rates'!F$109)\n+($G689*'fnd base rates'!F$110)\n+($H689*'fnd base rates'!F$111)\n+($I689*'fnd base rates'!F$112)\n+($J689*'fnd base rates'!F$113)\n+($K689*'fnd base rates'!F$114)\n+($M689*'fnd base rates'!F$116)\n+($N689*'fnd base rates'!F$117)\n+($O689*'fnd base rates'!F$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,6)))\n*$R689","v":1051.9352377120001},{"$f":"(($D689*'fnd base rates'!G$107)\n+($E689*'fnd base rates'!G$108)\n+($F689*'fnd base rates'!G$109)\n+($G689*'fnd base rates'!G$110)\n+($H689*'fnd base rates'!G$111)\n+($I689*'fnd base rates'!G$112)\n+($J689*'fnd base rates'!G$113)\n+($K689*'fnd base rates'!G$114)\n+($M689*'fnd base rates'!G$116)\n+($N689*'fnd base rates'!G$117)\n+($O689*'fnd base rates'!G$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,7)))\n*$R689","v":374.91100460799998},{"$f":"(($D689*'fnd base rates'!H$107)\n+($E689*'fnd base rates'!H$108)\n+($F689*'fnd base rates'!H$109)\n+($G689*'fnd base rates'!H$110)\n+($H689*'fnd base rates'!H$111)\n+($I689*'fnd base rates'!H$112)\n+($J689*'fnd base rates'!H$113)\n+($K689*'fnd base rates'!H$114)\n+($M689*'fnd base rates'!H$116)\n+($N689*'fnd base rates'!H$117)\n+($O689*'fnd base rates'!H$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,8)))","v":902.35685999999998},{"$f":"(($D689*'fnd base rates'!I$107)\n+($E689*'fnd base rates'!I$108)\n+($F689*'fnd base rates'!I$109)\n+($G689*'fnd base rates'!I$110)\n+($H689*'fnd base rates'!I$111)\n+($I689*'fnd base rates'!I$112)\n+($J689*'fnd base rates'!I$113)\n+($K689*'fnd base rates'!I$114)\n+($M689*'fnd base rates'!I$116)\n+($N689*'fnd base rates'!I$117)\n+($O689*'fnd base rates'!I$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,9)))\n*$R689","v":653.14432000000011},{"$f":"(($D689*'fnd base rates'!J$107)\n+($E689*'fnd base rates'!J$108)\n+($F689*'fnd base rates'!J$109)\n+($G689*'fnd base rates'!J$110)\n+($H689*'fnd base rates'!J$111)\n+($I689*'fnd base rates'!J$112)\n+($J689*'fnd base rates'!J$113)\n+($K689*'fnd base rates'!J$114)\n+($M689*'fnd base rates'!J$116)\n+($N689*'fnd base rates'!J$117)\n+($O689*'fnd base rates'!J$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,10)))\n*$R689","v":1462.9694400000001},{"$f":"(($D689*'fnd base rates'!K$107)\n+($E689*'fnd base rates'!K$108)\n+($F689*'fnd base rates'!K$109)\n+($G689*'fnd base rates'!K$110)\n+($H689*'fnd base rates'!K$111)\n+($I689*'fnd base rates'!K$112)\n+($J689*'fnd base rates'!K$113)\n+($K689*'fnd base rates'!K$114)\n+($M689*'fnd base rates'!K$116)\n+($N689*'fnd base rates'!K$117)\n+($O689*'fnd base rates'!K$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,11)))\n*$R689","v":1357.1537651280003},{"$f":"(($D689*'fnd base rates'!L$107)\n+($E689*'fnd base rates'!L$108)\n+($F689*'fnd base rates'!L$109)\n+($G689*'fnd base rates'!L$110)\n+($H689*'fnd base rates'!L$111)\n+($I689*'fnd base rates'!L$112)\n+($J689*'fnd base rates'!L$113)\n+($K689*'fnd base rates'!L$114)\n+($M689*'fnd base rates'!L$116)\n+($N689*'fnd base rates'!L$117)\n+($O689*'fnd base rates'!L$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,12)))","v":2273.8253299999997},{"$f":"(($D689*'fnd base rates'!M$107)\n+($E689*'fnd base rates'!M$108)\n+($F689*'fnd base rates'!M$109)\n+($G689*'fnd base rates'!M$110)\n+($H689*'fnd base rates'!M$111)\n+($I689*'fnd base rates'!M$112)\n+($J689*'fnd base rates'!M$113)\n+($K689*'fnd base rates'!M$114)\n+($M689*'fnd base rates'!M$116)\n+($N689*'fnd base rates'!M$117)\n+($O689*'fnd base rates'!M$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,13)))","v":0},19610.373562512003,null,487049040,"487","049","040",1,1,19610.373562512003,19610,5926,13684,null,null,null,null,null,null,0,null,0]
["487",487049044,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D690","v":0},{"$f":"'fnd enro'!E690","v":0},{"$f":"'fnd enro'!F690","v":0},{"$f":"'fnd enro'!G690","v":0},{"$f":"'fnd enro'!H690","v":1},{"$f":"'fnd enro'!I690","v":2},{"$f":"'fnd enro'!J690","v":0},{"$f":"'fnd enro'!K690","v":0.1179},{"$f":"'fnd enro'!L690","v":0},{"$f":"'fnd enro'!M690","v":0},{"$f":"'fnd enro'!N690","v":0},{"$f":"'fnd enro'!O690","v":0},{"$f":"'fnd enro'!P690","v":2},{"$f":"'fnd enro'!R690","v":3},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q690)","v":11},null,{"$f":"(($D690*'fnd base rates'!C$107)\n+($E690*'fnd base rates'!C$108)\n+($F690*'fnd base rates'!C$109)\n+($G690*'fnd base rates'!C$110)\n+($H690*'fnd base rates'!C$111)\n+($I690*'fnd base rates'!C$112)\n+($J690*'fnd base rates'!C$113)\n+($K690*'fnd base rates'!C$114)\n+($M690*'fnd base rates'!C$116)\n+($N690*'fnd base rates'!C$117)\n+($O690*'fnd base rates'!C$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,3)))\n*$R690","v":2137.9498137679998},{"$f":"(($D690*'fnd base rates'!D$107)\n+($E690*'fnd base rates'!D$108)\n+($F690*'fnd base rates'!D$109)\n+($G690*'fnd base rates'!D$110)\n+($H690*'fnd base rates'!D$111)\n+($I690*'fnd base rates'!D$112)\n+($J690*'fnd base rates'!D$113)\n+($K690*'fnd base rates'!D$114)\n+($M690*'fnd base rates'!D$116)\n+($N690*'fnd base rates'!D$117)\n+($O690*'fnd base rates'!D$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,4)))\n*$R690","v":3818.0075199999997},{"$f":"(($D690*'fnd base rates'!E$107)\n+($E690*'fnd base rates'!E$108)\n+($F690*'fnd base rates'!E$109)\n+($G690*'fnd base rates'!E$110)\n+($H690*'fnd base rates'!E$111)\n+($I690*'fnd base rates'!E$112)\n+($J690*'fnd base rates'!E$113)\n+($K690*'fnd base rates'!E$114)\n+($M690*'fnd base rates'!E$116)\n+($N690*'fnd base rates'!E$117)\n+($O690*'fnd base rates'!E$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,5)))\n*$R690","v":26551.756761424},{"$f":"(($D690*'fnd base rates'!F$107)\n+($E690*'fnd base rates'!F$108)\n+($F690*'fnd base rates'!F$109)\n+($G690*'fnd base rates'!F$110)\n+($H690*'fnd base rates'!F$111)\n+($I690*'fnd base rates'!F$112)\n+($J690*'fnd base rates'!F$113)\n+($K690*'fnd base rates'!F$114)\n+($M690*'fnd base rates'!F$116)\n+($N690*'fnd base rates'!F$117)\n+($O690*'fnd base rates'!F$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,6)))\n*$R690","v":3283.5856331360005},{"$f":"(($D690*'fnd base rates'!G$107)\n+($E690*'fnd base rates'!G$108)\n+($F690*'fnd base rates'!G$109)\n+($G690*'fnd base rates'!G$110)\n+($H690*'fnd base rates'!G$111)\n+($I690*'fnd base rates'!G$112)\n+($J690*'fnd base rates'!G$113)\n+($K690*'fnd base rates'!G$114)\n+($M690*'fnd base rates'!G$116)\n+($N690*'fnd base rates'!G$117)\n+($O690*'fnd base rates'!G$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,7)))\n*$R690","v":1113.5462938240003},{"$f":"(($D690*'fnd base rates'!H$107)\n+($E690*'fnd base rates'!H$108)\n+($F690*'fnd base rates'!H$109)\n+($G690*'fnd base rates'!H$110)\n+($H690*'fnd base rates'!H$111)\n+($I690*'fnd base rates'!H$112)\n+($J690*'fnd base rates'!H$113)\n+($K690*'fnd base rates'!H$114)\n+($M690*'fnd base rates'!H$116)\n+($N690*'fnd base rates'!H$117)\n+($O690*'fnd base rates'!H$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,8)))","v":2382.11058},{"$f":"(($D690*'fnd base rates'!I$107)\n+($E690*'fnd base rates'!I$108)\n+($F690*'fnd base rates'!I$109)\n+($G690*'fnd base rates'!I$110)\n+($H690*'fnd base rates'!I$111)\n+($I690*'fnd base rates'!I$112)\n+($J690*'fnd base rates'!I$113)\n+($K690*'fnd base rates'!I$114)\n+($M690*'fnd base rates'!I$116)\n+($N690*'fnd base rates'!I$117)\n+($O690*'fnd base rates'!I$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,9)))\n*$R690","v":1898.1061600000003},{"$f":"(($D690*'fnd base rates'!J$107)\n+($E690*'fnd base rates'!J$108)\n+($F690*'fnd base rates'!J$109)\n+($G690*'fnd base rates'!J$110)\n+($H690*'fnd base rates'!J$111)\n+($I690*'fnd base rates'!J$112)\n+($J690*'fnd base rates'!J$113)\n+($K690*'fnd base rates'!J$114)\n+($M690*'fnd base rates'!J$116)\n+($N690*'fnd base rates'!J$117)\n+($O690*'fnd base rates'!J$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,10)))\n*$R690","v":3934.4339200000004},{"$f":"(($D690*'fnd base rates'!K$107)\n+($E690*'fnd base rates'!K$108)\n+($F690*'fnd base rates'!K$109)\n+($G690*'fnd base rates'!K$110)\n+($H690*'fnd base rates'!K$111)\n+($I690*'fnd base rates'!K$112)\n+($J690*'fnd base rates'!K$113)\n+($K690*'fnd base rates'!K$114)\n+($M690*'fnd base rates'!K$116)\n+($N690*'fnd base rates'!K$117)\n+($O690*'fnd base rates'!K$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,11)))\n*$R690","v":4109.2581753840004},{"$f":"(($D690*'fnd base rates'!L$107)\n+($E690*'fnd base rates'!L$108)\n+($F690*'fnd base rates'!L$109)\n+($G690*'fnd base rates'!L$110)\n+($H690*'fnd base rates'!L$111)\n+($I690*'fnd base rates'!L$112)\n+($J690*'fnd base rates'!L$113)\n+($K690*'fnd base rates'!L$114)\n+($M690*'fnd base rates'!L$116)\n+($N690*'fnd base rates'!L$117)\n+($O690*'fnd base rates'!L$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,12)))","v":6962.3259900000003},{"$f":"(($D690*'fnd base rates'!M$107)\n+($E690*'fnd base rates'!M$108)\n+($F690*'fnd base rates'!M$109)\n+($G690*'fnd base rates'!M$110)\n+($H690*'fnd base rates'!M$111)\n+($I690*'fnd base rates'!M$112)\n+($J690*'fnd base rates'!M$113)\n+($K690*'fnd base rates'!M$114)\n+($M690*'fnd base rates'!M$116)\n+($N690*'fnd base rates'!M$117)\n+($O690*'fnd base rates'!M$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,13)))","v":0},56191.080847536003,null,487049044,"487","049","044",1,3,56191.080847536003,18730,2184,16546,null,null,null,null,null,null,0,null,0]
["487",487049049,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D691","v":0},{"$f":"'fnd enro'!E691","v":0},{"$f":"'fnd enro'!F691","v":0},{"$f":"'fnd enro'!G691","v":0},{"$f":"'fnd enro'!H691","v":20},{"$f":"'fnd enro'!I691","v":20},{"$f":"'fnd enro'!J691","v":0},{"$f":"'fnd enro'!K691","v":1.5720000000000001},{"$f":"'fnd enro'!L691","v":0},{"$f":"'fnd enro'!M691","v":0},{"$f":"'fnd enro'!N691","v":1},{"$f":"'fnd enro'!O691","v":3},{"$f":"'fnd enro'!P691","v":33},{"$f":"'fnd enro'!R691","v":40},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q691)","v":7},null,{"$f":"(($D691*'fnd base rates'!C$107)\n+($E691*'fnd base rates'!C$108)\n+($F691*'fnd base rates'!C$109)\n+($G691*'fnd base rates'!C$110)\n+($H691*'fnd base rates'!C$111)\n+($I691*'fnd base rates'!C$112)\n+($J691*'fnd base rates'!C$113)\n+($K691*'fnd base rates'!C$114)\n+($M691*'fnd base rates'!C$116)\n+($N691*'fnd base rates'!C$117)\n+($O691*'fnd base rates'!C$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,3)))\n*$R691","v":28812.171890240003},{"$f":"(($D691*'fnd base rates'!D$107)\n+($E691*'fnd base rates'!D$108)\n+($F691*'fnd base rates'!D$109)\n+($G691*'fnd base rates'!D$110)\n+($H691*'fnd base rates'!D$111)\n+($I691*'fnd base rates'!D$112)\n+($J691*'fnd base rates'!D$113)\n+($K691*'fnd base rates'!D$114)\n+($M691*'fnd base rates'!D$116)\n+($N691*'fnd base rates'!D$117)\n+($O691*'fnd base rates'!D$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,4)))\n*$R691","v":50700.705920000008},{"$f":"(($D691*'fnd base rates'!E$107)\n+($E691*'fnd base rates'!E$108)\n+($F691*'fnd base rates'!E$109)\n+($G691*'fnd base rates'!E$110)\n+($H691*'fnd base rates'!E$111)\n+($I691*'fnd base rates'!E$112)\n+($J691*'fnd base rates'!E$113)\n+($K691*'fnd base rates'!E$114)\n+($M691*'fnd base rates'!E$116)\n+($N691*'fnd base rates'!E$117)\n+($O691*'fnd base rates'!E$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,5)))\n*$R691","v":337927.08263232006},{"$f":"(($D691*'fnd base rates'!F$107)\n+($E691*'fnd base rates'!F$108)\n+($F691*'fnd base rates'!F$109)\n+($G691*'fnd base rates'!F$110)\n+($H691*'fnd base rates'!F$111)\n+($I691*'fnd base rates'!F$112)\n+($J691*'fnd base rates'!F$113)\n+($K691*'fnd base rates'!F$114)\n+($M691*'fnd base rates'!F$116)\n+($N691*'fnd base rates'!F$117)\n+($O691*'fnd base rates'!F$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,6)))\n*$R691","v":45603.227908480003},{"$f":"(($D691*'fnd base rates'!G$107)\n+($E691*'fnd base rates'!G$108)\n+($F691*'fnd base rates'!G$109)\n+($G691*'fnd base rates'!G$110)\n+($H691*'fnd base rates'!G$111)\n+($I691*'fnd base rates'!G$112)\n+($J691*'fnd base rates'!G$113)\n+($K691*'fnd base rates'!G$114)\n+($M691*'fnd base rates'!G$116)\n+($N691*'fnd base rates'!G$117)\n+($O691*'fnd base rates'!G$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,7)))\n*$R691","v":14603.270344320001},{"$f":"(($D691*'fnd base rates'!H$107)\n+($E691*'fnd base rates'!H$108)\n+($F691*'fnd base rates'!H$109)\n+($G691*'fnd base rates'!H$110)\n+($H691*'fnd base rates'!H$111)\n+($I691*'fnd base rates'!H$112)\n+($J691*'fnd base rates'!H$113)\n+($K691*'fnd base rates'!H$114)\n+($M691*'fnd base rates'!H$116)\n+($N691*'fnd base rates'!H$117)\n+($O691*'fnd base rates'!H$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,8)))","v":30156.904399999992},{"$f":"(($D691*'fnd base rates'!I$107)\n+($E691*'fnd base rates'!I$108)\n+($F691*'fnd base rates'!I$109)\n+($G691*'fnd base rates'!I$110)\n+($H691*'fnd base rates'!I$111)\n+($I691*'fnd base rates'!I$112)\n+($J691*'fnd base rates'!I$113)\n+($K691*'fnd base rates'!I$114)\n+($M691*'fnd base rates'!I$116)\n+($N691*'fnd base rates'!I$117)\n+($O691*'fnd base rates'!I$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,9)))\n*$R691","v":24942.115519999996},{"$f":"(($D691*'fnd base rates'!J$107)\n+($E691*'fnd base rates'!J$108)\n+($F691*'fnd base rates'!J$109)\n+($G691*'fnd base rates'!J$110)\n+($H691*'fnd base rates'!J$111)\n+($I691*'fnd base rates'!J$112)\n+($J691*'fnd base rates'!J$113)\n+($K691*'fnd base rates'!J$114)\n+($M691*'fnd base rates'!J$116)\n+($N691*'fnd base rates'!J$117)\n+($O691*'fnd base rates'!J$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,10)))\n*$R691","v":47630.507280000005},{"$f":"(($D691*'fnd base rates'!K$107)\n+($E691*'fnd base rates'!K$108)\n+($F691*'fnd base rates'!K$109)\n+($G691*'fnd base rates'!K$110)\n+($H691*'fnd base rates'!K$111)\n+($I691*'fnd base rates'!K$112)\n+($J691*'fnd base rates'!K$113)\n+($K691*'fnd base rates'!K$114)\n+($M691*'fnd base rates'!K$116)\n+($N691*'fnd base rates'!K$117)\n+($O691*'fnd base rates'!K$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,11)))\n*$R691","v":56705.295485120005},{"$f":"(($D691*'fnd base rates'!L$107)\n+($E691*'fnd base rates'!L$108)\n+($F691*'fnd base rates'!L$109)\n+($G691*'fnd base rates'!L$110)\n+($H691*'fnd base rates'!L$111)\n+($I691*'fnd base rates'!L$112)\n+($J691*'fnd base rates'!L$113)\n+($K691*'fnd base rates'!L$114)\n+($M691*'fnd base rates'!L$116)\n+($N691*'fnd base rates'!L$117)\n+($O691*'fnd base rates'!L$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,12)))","v":93803.653200000001},{"$f":"(($D691*'fnd base rates'!M$107)\n+($E691*'fnd base rates'!M$108)\n+($F691*'fnd base rates'!M$109)\n+($G691*'fnd base rates'!M$110)\n+($H691*'fnd base rates'!M$111)\n+($I691*'fnd base rates'!M$112)\n+($J691*'fnd base rates'!M$113)\n+($K691*'fnd base rates'!M$114)\n+($M691*'fnd base rates'!M$116)\n+($N691*'fnd base rates'!M$117)\n+($O691*'fnd base rates'!M$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,13)))","v":0},730884.93458048021,null,487049049,"487","049","049",1,40,730884.93458048021,18272,1320,16952,null,null,null,null,null,null,0,null,0]
["487",487049057,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D692","v":0},{"$f":"'fnd enro'!E692","v":0},{"$f":"'fnd enro'!F692","v":0},{"$f":"'fnd enro'!G692","v":0},{"$f":"'fnd enro'!H692","v":5},{"$f":"'fnd enro'!I692","v":2},{"$f":"'fnd enro'!J692","v":0},{"$f":"'fnd enro'!K692","v":0.27510000000000001},{"$f":"'fnd enro'!L692","v":0},{"$f":"'fnd enro'!M692","v":0},{"$f":"'fnd enro'!N692","v":1},{"$f":"'fnd enro'!O692","v":0},{"$f":"'fnd enro'!P692","v":4},{"$f":"'fnd enro'!R692","v":7},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q692)","v":12},null,{"$f":"(($D692*'fnd base rates'!C$107)\n+($E692*'fnd base rates'!C$108)\n+($F692*'fnd base rates'!C$109)\n+($G692*'fnd base rates'!C$110)\n+($H692*'fnd base rates'!C$111)\n+($I692*'fnd base rates'!C$112)\n+($J692*'fnd base rates'!C$113)\n+($K692*'fnd base rates'!C$114)\n+($M692*'fnd base rates'!C$116)\n+($N692*'fnd base rates'!C$117)\n+($O692*'fnd base rates'!C$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,3)))\n*$R692","v":5082.165138792001},{"$f":"(($D692*'fnd base rates'!D$107)\n+($E692*'fnd base rates'!D$108)\n+($F692*'fnd base rates'!D$109)\n+($G692*'fnd base rates'!D$110)\n+($H692*'fnd base rates'!D$111)\n+($I692*'fnd base rates'!D$112)\n+($J692*'fnd base rates'!D$113)\n+($K692*'fnd base rates'!D$114)\n+($M692*'fnd base rates'!D$116)\n+($N692*'fnd base rates'!D$117)\n+($O692*'fnd base rates'!D$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,4)))\n*$R692","v":8959.2394400000012},{"$f":"(($D692*'fnd base rates'!E$107)\n+($E692*'fnd base rates'!E$108)\n+($F692*'fnd base rates'!E$109)\n+($G692*'fnd base rates'!E$110)\n+($H692*'fnd base rates'!E$111)\n+($I692*'fnd base rates'!E$112)\n+($J692*'fnd base rates'!E$113)\n+($K692*'fnd base rates'!E$114)\n+($M692*'fnd base rates'!E$116)\n+($N692*'fnd base rates'!E$117)\n+($O692*'fnd base rates'!E$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,5)))\n*$R692","v":57249.508816656002},{"$f":"(($D692*'fnd base rates'!F$107)\n+($E692*'fnd base rates'!F$108)\n+($F692*'fnd base rates'!F$109)\n+($G692*'fnd base rates'!F$110)\n+($H692*'fnd base rates'!F$111)\n+($I692*'fnd base rates'!F$112)\n+($J692*'fnd base rates'!F$113)\n+($K692*'fnd base rates'!F$114)\n+($M692*'fnd base rates'!F$116)\n+($N692*'fnd base rates'!F$117)\n+($O692*'fnd base rates'!F$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,6)))\n*$R692","v":8232.507943984001},{"$f":"(($D692*'fnd base rates'!G$107)\n+($E692*'fnd base rates'!G$108)\n+($F692*'fnd base rates'!G$109)\n+($G692*'fnd base rates'!G$110)\n+($H692*'fnd base rates'!G$111)\n+($I692*'fnd base rates'!G$112)\n+($J692*'fnd base rates'!G$113)\n+($K692*'fnd base rates'!G$114)\n+($M692*'fnd base rates'!G$116)\n+($N692*'fnd base rates'!G$117)\n+($O692*'fnd base rates'!G$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,7)))\n*$R692","v":2593.2966322560001},{"$f":"(($D692*'fnd base rates'!H$107)\n+($E692*'fnd base rates'!H$108)\n+($F692*'fnd base rates'!H$109)\n+($G692*'fnd base rates'!H$110)\n+($H692*'fnd base rates'!H$111)\n+($I692*'fnd base rates'!H$112)\n+($J692*'fnd base rates'!H$113)\n+($K692*'fnd base rates'!H$114)\n+($M692*'fnd base rates'!H$116)\n+($N692*'fnd base rates'!H$117)\n+($O692*'fnd base rates'!H$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,8)))","v":4833.9380199999996},{"$f":"(($D692*'fnd base rates'!I$107)\n+($E692*'fnd base rates'!I$108)\n+($F692*'fnd base rates'!I$109)\n+($G692*'fnd base rates'!I$110)\n+($H692*'fnd base rates'!I$111)\n+($I692*'fnd base rates'!I$112)\n+($J692*'fnd base rates'!I$113)\n+($K692*'fnd base rates'!I$114)\n+($M692*'fnd base rates'!I$116)\n+($N692*'fnd base rates'!I$117)\n+($O692*'fnd base rates'!I$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,9)))\n*$R692","v":4329.8388800000002},{"$f":"(($D692*'fnd base rates'!J$107)\n+($E692*'fnd base rates'!J$108)\n+($F692*'fnd base rates'!J$109)\n+($G692*'fnd base rates'!J$110)\n+($H692*'fnd base rates'!J$111)\n+($I692*'fnd base rates'!J$112)\n+($J692*'fnd base rates'!J$113)\n+($K692*'fnd base rates'!J$114)\n+($M692*'fnd base rates'!J$116)\n+($N692*'fnd base rates'!J$117)\n+($O692*'fnd base rates'!J$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,10)))\n*$R692","v":7823.8985599999996},{"$f":"(($D692*'fnd base rates'!K$107)\n+($E692*'fnd base rates'!K$108)\n+($F692*'fnd base rates'!K$109)\n+($G692*'fnd base rates'!K$110)\n+($H692*'fnd base rates'!K$111)\n+($I692*'fnd base rates'!K$112)\n+($J692*'fnd base rates'!K$113)\n+($K692*'fnd base rates'!K$114)\n+($M692*'fnd base rates'!K$116)\n+($N692*'fnd base rates'!K$117)\n+($O692*'fnd base rates'!K$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,11)))\n*$R692","v":10083.453795896001},{"$f":"(($D692*'fnd base rates'!L$107)\n+($E692*'fnd base rates'!L$108)\n+($F692*'fnd base rates'!L$109)\n+($G692*'fnd base rates'!L$110)\n+($H692*'fnd base rates'!L$111)\n+($I692*'fnd base rates'!L$112)\n+($J692*'fnd base rates'!L$113)\n+($K692*'fnd base rates'!L$114)\n+($M692*'fnd base rates'!L$116)\n+($N692*'fnd base rates'!L$117)\n+($O692*'fnd base rates'!L$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,12)))","v":16835.14731},{"$f":"(($D692*'fnd base rates'!M$107)\n+($E692*'fnd base rates'!M$108)\n+($F692*'fnd base rates'!M$109)\n+($G692*'fnd base rates'!M$110)\n+($H692*'fnd base rates'!M$111)\n+($I692*'fnd base rates'!M$112)\n+($J692*'fnd base rates'!M$113)\n+($K692*'fnd base rates'!M$114)\n+($M692*'fnd base rates'!M$116)\n+($N692*'fnd base rates'!M$117)\n+($O692*'fnd base rates'!M$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,13)))","v":0},126022.994537584,null,487049057,"487","049","057",1,7,126022.994537584,18003,-381,18384,null,null,null,null,null,null,0,null,0]
["487",487049093,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D693","v":0},{"$f":"'fnd enro'!E693","v":0},{"$f":"'fnd enro'!F693","v":0},{"$f":"'fnd enro'!G693","v":0},{"$f":"'fnd enro'!H693","v":13},{"$f":"'fnd enro'!I693","v":35},{"$f":"'fnd enro'!J693","v":0},{"$f":"'fnd enro'!K693","v":1.8864000000000001},{"$f":"'fnd enro'!L693","v":0},{"$f":"'fnd enro'!M693","v":0},{"$f":"'fnd enro'!N693","v":1},{"$f":"'fnd enro'!O693","v":2},{"$f":"'fnd enro'!P693","v":29},{"$f":"'fnd enro'!R693","v":48},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q693)","v":11},null,{"$f":"(($D693*'fnd base rates'!C$107)\n+($E693*'fnd base rates'!C$108)\n+($F693*'fnd base rates'!C$109)\n+($G693*'fnd base rates'!C$110)\n+($H693*'fnd base rates'!C$111)\n+($I693*'fnd base rates'!C$112)\n+($J693*'fnd base rates'!C$113)\n+($K693*'fnd base rates'!C$114)\n+($M693*'fnd base rates'!C$116)\n+($N693*'fnd base rates'!C$117)\n+($O693*'fnd base rates'!C$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,3)))\n*$R693","v":34267.689820288011},{"$f":"(($D693*'fnd base rates'!D$107)\n+($E693*'fnd base rates'!D$108)\n+($F693*'fnd base rates'!D$109)\n+($G693*'fnd base rates'!D$110)\n+($H693*'fnd base rates'!D$111)\n+($I693*'fnd base rates'!D$112)\n+($J693*'fnd base rates'!D$113)\n+($K693*'fnd base rates'!D$114)\n+($M693*'fnd base rates'!D$116)\n+($N693*'fnd base rates'!D$117)\n+($O693*'fnd base rates'!D$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,4)))\n*$R693","v":60139.3508},{"$f":"(($D693*'fnd base rates'!E$107)\n+($E693*'fnd base rates'!E$108)\n+($F693*'fnd base rates'!E$109)\n+($G693*'fnd base rates'!E$110)\n+($H693*'fnd base rates'!E$111)\n+($I693*'fnd base rates'!E$112)\n+($J693*'fnd base rates'!E$113)\n+($K693*'fnd base rates'!E$114)\n+($M693*'fnd base rates'!E$116)\n+($N693*'fnd base rates'!E$117)\n+($O693*'fnd base rates'!E$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,5)))\n*$R693","v":418700.64346278401},{"$f":"(($D693*'fnd base rates'!F$107)\n+($E693*'fnd base rates'!F$108)\n+($F693*'fnd base rates'!F$109)\n+($G693*'fnd base rates'!F$110)\n+($H693*'fnd base rates'!F$111)\n+($I693*'fnd base rates'!F$112)\n+($J693*'fnd base rates'!F$113)\n+($K693*'fnd base rates'!F$114)\n+($M693*'fnd base rates'!F$116)\n+($N693*'fnd base rates'!F$117)\n+($O693*'fnd base rates'!F$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,6)))\n*$R693","v":52877.530930176006},{"$f":"(($D693*'fnd base rates'!G$107)\n+($E693*'fnd base rates'!G$108)\n+($F693*'fnd base rates'!G$109)\n+($G693*'fnd base rates'!G$110)\n+($H693*'fnd base rates'!G$111)\n+($I693*'fnd base rates'!G$112)\n+($J693*'fnd base rates'!G$113)\n+($K693*'fnd base rates'!G$114)\n+($M693*'fnd base rates'!G$116)\n+($N693*'fnd base rates'!G$117)\n+($O693*'fnd base rates'!G$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,7)))\n*$R693","v":17215.348861184004},{"$f":"(($D693*'fnd base rates'!H$107)\n+($E693*'fnd base rates'!H$108)\n+($F693*'fnd base rates'!H$109)\n+($G693*'fnd base rates'!H$110)\n+($H693*'fnd base rates'!H$111)\n+($I693*'fnd base rates'!H$112)\n+($J693*'fnd base rates'!H$113)\n+($K693*'fnd base rates'!H$114)\n+($M693*'fnd base rates'!H$116)\n+($N693*'fnd base rates'!H$117)\n+($O693*'fnd base rates'!H$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,8)))","v":39437.26928},{"$f":"(($D693*'fnd base rates'!I$107)\n+($E693*'fnd base rates'!I$108)\n+($F693*'fnd base rates'!I$109)\n+($G693*'fnd base rates'!I$110)\n+($H693*'fnd base rates'!I$111)\n+($I693*'fnd base rates'!I$112)\n+($J693*'fnd base rates'!I$113)\n+($K693*'fnd base rates'!I$114)\n+($M693*'fnd base rates'!I$116)\n+($N693*'fnd base rates'!I$117)\n+($O693*'fnd base rates'!I$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,9)))\n*$R693","v":30161.276399999999},{"$f":"(($D693*'fnd base rates'!J$107)\n+($E693*'fnd base rates'!J$108)\n+($F693*'fnd base rates'!J$109)\n+($G693*'fnd base rates'!J$110)\n+($H693*'fnd base rates'!J$111)\n+($I693*'fnd base rates'!J$112)\n+($J693*'fnd base rates'!J$113)\n+($K693*'fnd base rates'!J$114)\n+($M693*'fnd base rates'!J$116)\n+($N693*'fnd base rates'!J$117)\n+($O693*'fnd base rates'!J$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,10)))\n*$R693","v":60767.41952000001},{"$f":"(($D693*'fnd base rates'!K$107)\n+($E693*'fnd base rates'!K$108)\n+($F693*'fnd base rates'!K$109)\n+($G693*'fnd base rates'!K$110)\n+($H693*'fnd base rates'!K$111)\n+($I693*'fnd base rates'!K$112)\n+($J693*'fnd base rates'!K$113)\n+($K693*'fnd base rates'!K$114)\n+($M693*'fnd base rates'!K$116)\n+($N693*'fnd base rates'!K$117)\n+($O693*'fnd base rates'!K$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,11)))\n*$R693","v":66875.009366144004},{"$f":"(($D693*'fnd base rates'!L$107)\n+($E693*'fnd base rates'!L$108)\n+($F693*'fnd base rates'!L$109)\n+($G693*'fnd base rates'!L$110)\n+($H693*'fnd base rates'!L$111)\n+($I693*'fnd base rates'!L$112)\n+($J693*'fnd base rates'!L$113)\n+($K693*'fnd base rates'!L$114)\n+($M693*'fnd base rates'!L$116)\n+($N693*'fnd base rates'!L$117)\n+($O693*'fnd base rates'!L$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,12)))","v":109387.81584000001},{"$f":"(($D693*'fnd base rates'!M$107)\n+($E693*'fnd base rates'!M$108)\n+($F693*'fnd base rates'!M$109)\n+($G693*'fnd base rates'!M$110)\n+($H693*'fnd base rates'!M$111)\n+($I693*'fnd base rates'!M$112)\n+($J693*'fnd base rates'!M$113)\n+($K693*'fnd base rates'!M$114)\n+($M693*'fnd base rates'!M$116)\n+($N693*'fnd base rates'!M$117)\n+($O693*'fnd base rates'!M$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,13)))","v":0},889829.35428057599,null,487049093,"487","049","093",1,48,889829.35428057599,18538,-1072,19610,null,null,null,null,null,null,0,null,0]
["487",487049097,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D694","v":0},{"$f":"'fnd enro'!E694","v":0},{"$f":"'fnd enro'!F694","v":0},{"$f":"'fnd enro'!G694","v":0},{"$f":"'fnd enro'!H694","v":1},{"$f":"'fnd enro'!I694","v":1},{"$f":"'fnd enro'!J694","v":0},{"$f":"'fnd enro'!K694","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L694","v":0},{"$f":"'fnd enro'!M694","v":0},{"$f":"'fnd enro'!N694","v":0},{"$f":"'fnd enro'!O694","v":0},{"$f":"'fnd enro'!P694","v":2},{"$f":"'fnd enro'!R694","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q694)","v":11},null,{"$f":"(($D694*'fnd base rates'!C$107)\n+($E694*'fnd base rates'!C$108)\n+($F694*'fnd base rates'!C$109)\n+($G694*'fnd base rates'!C$110)\n+($H694*'fnd base rates'!C$111)\n+($I694*'fnd base rates'!C$112)\n+($J694*'fnd base rates'!C$113)\n+($K694*'fnd base rates'!C$114)\n+($M694*'fnd base rates'!C$116)\n+($N694*'fnd base rates'!C$117)\n+($O694*'fnd base rates'!C$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,3)))\n*$R694","v":1503.7329425119999},{"$f":"(($D694*'fnd base rates'!D$107)\n+($E694*'fnd base rates'!D$108)\n+($F694*'fnd base rates'!D$109)\n+($G694*'fnd base rates'!D$110)\n+($H694*'fnd base rates'!D$111)\n+($I694*'fnd base rates'!D$112)\n+($J694*'fnd base rates'!D$113)\n+($K694*'fnd base rates'!D$114)\n+($M694*'fnd base rates'!D$116)\n+($N694*'fnd base rates'!D$117)\n+($O694*'fnd base rates'!D$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,4)))\n*$R694","v":2916.9539199999999},{"$f":"(($D694*'fnd base rates'!E$107)\n+($E694*'fnd base rates'!E$108)\n+($F694*'fnd base rates'!E$109)\n+($G694*'fnd base rates'!E$110)\n+($H694*'fnd base rates'!E$111)\n+($I694*'fnd base rates'!E$112)\n+($J694*'fnd base rates'!E$113)\n+($K694*'fnd base rates'!E$114)\n+($M694*'fnd base rates'!E$116)\n+($N694*'fnd base rates'!E$117)\n+($O694*'fnd base rates'!E$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,5)))\n*$R694","v":20758.566987616003},{"$f":"(($D694*'fnd base rates'!F$107)\n+($E694*'fnd base rates'!F$108)\n+($F694*'fnd base rates'!F$109)\n+($G694*'fnd base rates'!F$110)\n+($H694*'fnd base rates'!F$111)\n+($I694*'fnd base rates'!F$112)\n+($J694*'fnd base rates'!F$113)\n+($K694*'fnd base rates'!F$114)\n+($M694*'fnd base rates'!F$116)\n+($N694*'fnd base rates'!F$117)\n+($O694*'fnd base rates'!F$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,6)))\n*$R694","v":2231.6503954240002},{"$f":"(($D694*'fnd base rates'!G$107)\n+($E694*'fnd base rates'!G$108)\n+($F694*'fnd base rates'!G$109)\n+($G694*'fnd base rates'!G$110)\n+($H694*'fnd base rates'!G$111)\n+($I694*'fnd base rates'!G$112)\n+($J694*'fnd base rates'!G$113)\n+($K694*'fnd base rates'!G$114)\n+($M694*'fnd base rates'!G$116)\n+($N694*'fnd base rates'!G$117)\n+($O694*'fnd base rates'!G$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,7)))\n*$R694","v":920.14704921600014},{"$f":"(($D694*'fnd base rates'!H$107)\n+($E694*'fnd base rates'!H$108)\n+($F694*'fnd base rates'!H$109)\n+($G694*'fnd base rates'!H$110)\n+($H694*'fnd base rates'!H$111)\n+($I694*'fnd base rates'!H$112)\n+($J694*'fnd base rates'!H$113)\n+($K694*'fnd base rates'!H$114)\n+($M694*'fnd base rates'!H$116)\n+($N694*'fnd base rates'!H$117)\n+($O694*'fnd base rates'!H$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,8)))","v":1504.7837200000001},{"$f":"(($D694*'fnd base rates'!I$107)\n+($E694*'fnd base rates'!I$108)\n+($F694*'fnd base rates'!I$109)\n+($G694*'fnd base rates'!I$110)\n+($H694*'fnd base rates'!I$111)\n+($I694*'fnd base rates'!I$112)\n+($J694*'fnd base rates'!I$113)\n+($K694*'fnd base rates'!I$114)\n+($M694*'fnd base rates'!I$116)\n+($N694*'fnd base rates'!I$117)\n+($O694*'fnd base rates'!I$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,9)))\n*$R694","v":1396.46072},{"$f":"(($D694*'fnd base rates'!J$107)\n+($E694*'fnd base rates'!J$108)\n+($F694*'fnd base rates'!J$109)\n+($G694*'fnd base rates'!J$110)\n+($H694*'fnd base rates'!J$111)\n+($I694*'fnd base rates'!J$112)\n+($J694*'fnd base rates'!J$113)\n+($K694*'fnd base rates'!J$114)\n+($M694*'fnd base rates'!J$116)\n+($N694*'fnd base rates'!J$117)\n+($O694*'fnd base rates'!J$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,10)))\n*$R694","v":3258.7160000000003},{"$f":"(($D694*'fnd base rates'!K$107)\n+($E694*'fnd base rates'!K$108)\n+($F694*'fnd base rates'!K$109)\n+($G694*'fnd base rates'!K$110)\n+($H694*'fnd base rates'!K$111)\n+($I694*'fnd base rates'!K$112)\n+($J694*'fnd base rates'!K$113)\n+($K694*'fnd base rates'!K$114)\n+($M694*'fnd base rates'!K$116)\n+($N694*'fnd base rates'!K$117)\n+($O694*'fnd base rates'!K$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,11)))\n*$R694","v":2752.1044102560008},{"$f":"(($D694*'fnd base rates'!L$107)\n+($E694*'fnd base rates'!L$108)\n+($F694*'fnd base rates'!L$109)\n+($G694*'fnd base rates'!L$110)\n+($H694*'fnd base rates'!L$111)\n+($I694*'fnd base rates'!L$112)\n+($J694*'fnd base rates'!L$113)\n+($K694*'fnd base rates'!L$114)\n+($M694*'fnd base rates'!L$116)\n+($N694*'fnd base rates'!L$117)\n+($O694*'fnd base rates'!L$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,12)))","v":5263.8006599999999},{"$f":"(($D694*'fnd base rates'!M$107)\n+($E694*'fnd base rates'!M$108)\n+($F694*'fnd base rates'!M$109)\n+($G694*'fnd base rates'!M$110)\n+($H694*'fnd base rates'!M$111)\n+($I694*'fnd base rates'!M$112)\n+($J694*'fnd base rates'!M$113)\n+($K694*'fnd base rates'!M$114)\n+($M694*'fnd base rates'!M$116)\n+($N694*'fnd base rates'!M$117)\n+($O694*'fnd base rates'!M$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,13)))","v":0},42506.916805024004,null,487049097,"487","049","097",1,2,42506.916805024004,21253,2523,18730,null,null,null,null,null,null,0,null,0]
["487",487049137,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D695","v":0},{"$f":"'fnd enro'!E695","v":0},{"$f":"'fnd enro'!F695","v":0},{"$f":"'fnd enro'!G695","v":0},{"$f":"'fnd enro'!H695","v":1},{"$f":"'fnd enro'!I695","v":0},{"$f":"'fnd enro'!J695","v":0},{"$f":"'fnd enro'!K695","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L695","v":0},{"$f":"'fnd enro'!M695","v":0},{"$f":"'fnd enro'!N695","v":0},{"$f":"'fnd enro'!O695","v":0},{"$f":"'fnd enro'!P695","v":1},{"$f":"'fnd enro'!R695","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q695)","v":12},null,{"$f":"(($D695*'fnd base rates'!C$107)\n+($E695*'fnd base rates'!C$108)\n+($F695*'fnd base rates'!C$109)\n+($G695*'fnd base rates'!C$110)\n+($H695*'fnd base rates'!C$111)\n+($I695*'fnd base rates'!C$112)\n+($J695*'fnd base rates'!C$113)\n+($K695*'fnd base rates'!C$114)\n+($M695*'fnd base rates'!C$116)\n+($N695*'fnd base rates'!C$117)\n+($O695*'fnd base rates'!C$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,3)))\n*$R695","v":762.00791125599994},{"$f":"(($D695*'fnd base rates'!D$107)\n+($E695*'fnd base rates'!D$108)\n+($F695*'fnd base rates'!D$109)\n+($G695*'fnd base rates'!D$110)\n+($H695*'fnd base rates'!D$111)\n+($I695*'fnd base rates'!D$112)\n+($J695*'fnd base rates'!D$113)\n+($K695*'fnd base rates'!D$114)\n+($M695*'fnd base rates'!D$116)\n+($N695*'fnd base rates'!D$117)\n+($O695*'fnd base rates'!D$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,4)))\n*$R695","v":1506.5042400000002},{"$f":"(($D695*'fnd base rates'!E$107)\n+($E695*'fnd base rates'!E$108)\n+($F695*'fnd base rates'!E$109)\n+($G695*'fnd base rates'!E$110)\n+($H695*'fnd base rates'!E$111)\n+($I695*'fnd base rates'!E$112)\n+($J695*'fnd base rates'!E$113)\n+($K695*'fnd base rates'!E$114)\n+($M695*'fnd base rates'!E$116)\n+($N695*'fnd base rates'!E$117)\n+($O695*'fnd base rates'!E$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,5)))\n*$R695","v":9992.6021738079999},{"$f":"(($D695*'fnd base rates'!F$107)\n+($E695*'fnd base rates'!F$108)\n+($F695*'fnd base rates'!F$109)\n+($G695*'fnd base rates'!F$110)\n+($H695*'fnd base rates'!F$111)\n+($I695*'fnd base rates'!F$112)\n+($J695*'fnd base rates'!F$113)\n+($K695*'fnd base rates'!F$114)\n+($M695*'fnd base rates'!F$116)\n+($N695*'fnd base rates'!F$117)\n+($O695*'fnd base rates'!F$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,6)))\n*$R695","v":1179.7151577120001},{"$f":"(($D695*'fnd base rates'!G$107)\n+($E695*'fnd base rates'!G$108)\n+($F695*'fnd base rates'!G$109)\n+($G695*'fnd base rates'!G$110)\n+($H695*'fnd base rates'!G$111)\n+($I695*'fnd base rates'!G$112)\n+($J695*'fnd base rates'!G$113)\n+($K695*'fnd base rates'!G$114)\n+($M695*'fnd base rates'!G$116)\n+($N695*'fnd base rates'!G$117)\n+($O695*'fnd base rates'!G$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,7)))\n*$R695","v":485.49940460800008},{"$f":"(($D695*'fnd base rates'!H$107)\n+($E695*'fnd base rates'!H$108)\n+($F695*'fnd base rates'!H$109)\n+($G695*'fnd base rates'!H$110)\n+($H695*'fnd base rates'!H$111)\n+($I695*'fnd base rates'!H$112)\n+($J695*'fnd base rates'!H$113)\n+($K695*'fnd base rates'!H$114)\n+($M695*'fnd base rates'!H$116)\n+($N695*'fnd base rates'!H$117)\n+($O695*'fnd base rates'!H$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,8)))","v":594.20686000000001},{"$f":"(($D695*'fnd base rates'!I$107)\n+($E695*'fnd base rates'!I$108)\n+($F695*'fnd base rates'!I$109)\n+($G695*'fnd base rates'!I$110)\n+($H695*'fnd base rates'!I$111)\n+($I695*'fnd base rates'!I$112)\n+($J695*'fnd base rates'!I$113)\n+($K695*'fnd base rates'!I$114)\n+($M695*'fnd base rates'!I$116)\n+($N695*'fnd base rates'!I$117)\n+($O695*'fnd base rates'!I$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,9)))\n*$R695","v":693.45432000000005},{"$f":"(($D695*'fnd base rates'!J$107)\n+($E695*'fnd base rates'!J$108)\n+($F695*'fnd base rates'!J$109)\n+($G695*'fnd base rates'!J$110)\n+($H695*'fnd base rates'!J$111)\n+($I695*'fnd base rates'!J$112)\n+($J695*'fnd base rates'!J$113)\n+($K695*'fnd base rates'!J$114)\n+($M695*'fnd base rates'!J$116)\n+($N695*'fnd base rates'!J$117)\n+($O695*'fnd base rates'!J$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,10)))\n*$R695","v":1536.6394399999999},{"$f":"(($D695*'fnd base rates'!K$107)\n+($E695*'fnd base rates'!K$108)\n+($F695*'fnd base rates'!K$109)\n+($G695*'fnd base rates'!K$110)\n+($H695*'fnd base rates'!K$111)\n+($I695*'fnd base rates'!K$112)\n+($J695*'fnd base rates'!K$113)\n+($K695*'fnd base rates'!K$114)\n+($M695*'fnd base rates'!K$116)\n+($N695*'fnd base rates'!K$117)\n+($O695*'fnd base rates'!K$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,11)))\n*$R695","v":1394.9506451280001},{"$f":"(($D695*'fnd base rates'!L$107)\n+($E695*'fnd base rates'!L$108)\n+($F695*'fnd base rates'!L$109)\n+($G695*'fnd base rates'!L$110)\n+($H695*'fnd base rates'!L$111)\n+($I695*'fnd base rates'!L$112)\n+($J695*'fnd base rates'!L$113)\n+($K695*'fnd base rates'!L$114)\n+($M695*'fnd base rates'!L$116)\n+($N695*'fnd base rates'!L$117)\n+($O695*'fnd base rates'!L$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,12)))","v":2800.6453299999998},{"$f":"(($D695*'fnd base rates'!M$107)\n+($E695*'fnd base rates'!M$108)\n+($F695*'fnd base rates'!M$109)\n+($G695*'fnd base rates'!M$110)\n+($H695*'fnd base rates'!M$111)\n+($I695*'fnd base rates'!M$112)\n+($J695*'fnd base rates'!M$113)\n+($K695*'fnd base rates'!M$114)\n+($M695*'fnd base rates'!M$116)\n+($N695*'fnd base rates'!M$117)\n+($O695*'fnd base rates'!M$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,13)))","v":0},20946.225482512,null,487049137,"487","049","137",1,1,20946.225482512,20946,2674,18272,null,null,null,null,null,null,0,null,0]
["487",487049163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D696","v":0},{"$f":"'fnd enro'!E696","v":0},{"$f":"'fnd enro'!F696","v":0},{"$f":"'fnd enro'!G696","v":0},{"$f":"'fnd enro'!H696","v":2},{"$f":"'fnd enro'!I696","v":10},{"$f":"'fnd enro'!J696","v":0},{"$f":"'fnd enro'!K696","v":0.47160000000000002},{"$f":"'fnd enro'!L696","v":0},{"$f":"'fnd enro'!M696","v":0},{"$f":"'fnd enro'!N696","v":0},{"$f":"'fnd enro'!O696","v":1},{"$f":"'fnd enro'!P696","v":6},{"$f":"'fnd enro'!R696","v":12},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q696)","v":11},null,{"$f":"(($D696*'fnd base rates'!C$107)\n+($E696*'fnd base rates'!C$108)\n+($F696*'fnd base rates'!C$109)\n+($G696*'fnd base rates'!C$110)\n+($H696*'fnd base rates'!C$111)\n+($I696*'fnd base rates'!C$112)\n+($J696*'fnd base rates'!C$113)\n+($K696*'fnd base rates'!C$114)\n+($M696*'fnd base rates'!C$116)\n+($N696*'fnd base rates'!C$117)\n+($O696*'fnd base rates'!C$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,3)))\n*$R696","v":8457.4794150720008},{"$f":"(($D696*'fnd base rates'!D$107)\n+($E696*'fnd base rates'!D$108)\n+($F696*'fnd base rates'!D$109)\n+($G696*'fnd base rates'!D$110)\n+($H696*'fnd base rates'!D$111)\n+($I696*'fnd base rates'!D$112)\n+($J696*'fnd base rates'!D$113)\n+($K696*'fnd base rates'!D$114)\n+($M696*'fnd base rates'!D$116)\n+($N696*'fnd base rates'!D$117)\n+($O696*'fnd base rates'!D$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,4)))\n*$R696","v":14403.902800000003},{"$f":"(($D696*'fnd base rates'!E$107)\n+($E696*'fnd base rates'!E$108)\n+($F696*'fnd base rates'!E$109)\n+($G696*'fnd base rates'!E$110)\n+($H696*'fnd base rates'!E$111)\n+($I696*'fnd base rates'!E$112)\n+($J696*'fnd base rates'!E$113)\n+($K696*'fnd base rates'!E$114)\n+($M696*'fnd base rates'!E$116)\n+($N696*'fnd base rates'!E$117)\n+($O696*'fnd base rates'!E$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,5)))\n*$R696","v":100472.754405696},{"$f":"(($D696*'fnd base rates'!F$107)\n+($E696*'fnd base rates'!F$108)\n+($F696*'fnd base rates'!F$109)\n+($G696*'fnd base rates'!F$110)\n+($H696*'fnd base rates'!F$111)\n+($I696*'fnd base rates'!F$112)\n+($J696*'fnd base rates'!F$113)\n+($K696*'fnd base rates'!F$114)\n+($M696*'fnd base rates'!F$116)\n+($N696*'fnd base rates'!F$117)\n+($O696*'fnd base rates'!F$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,6)))\n*$R696","v":13125.502132544003},{"$f":"(($D696*'fnd base rates'!G$107)\n+($E696*'fnd base rates'!G$108)\n+($F696*'fnd base rates'!G$109)\n+($G696*'fnd base rates'!G$110)\n+($H696*'fnd base rates'!G$111)\n+($I696*'fnd base rates'!G$112)\n+($J696*'fnd base rates'!G$113)\n+($K696*'fnd base rates'!G$114)\n+($M696*'fnd base rates'!G$116)\n+($N696*'fnd base rates'!G$117)\n+($O696*'fnd base rates'!G$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,7)))\n*$R696","v":3985.9442152960009},{"$f":"(($D696*'fnd base rates'!H$107)\n+($E696*'fnd base rates'!H$108)\n+($F696*'fnd base rates'!H$109)\n+($G696*'fnd base rates'!H$110)\n+($H696*'fnd base rates'!H$111)\n+($I696*'fnd base rates'!H$112)\n+($J696*'fnd base rates'!H$113)\n+($K696*'fnd base rates'!H$114)\n+($M696*'fnd base rates'!H$116)\n+($N696*'fnd base rates'!H$117)\n+($O696*'fnd base rates'!H$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,8)))","v":10259.432319999998},{"$f":"(($D696*'fnd base rates'!I$107)\n+($E696*'fnd base rates'!I$108)\n+($F696*'fnd base rates'!I$109)\n+($G696*'fnd base rates'!I$110)\n+($H696*'fnd base rates'!I$111)\n+($I696*'fnd base rates'!I$112)\n+($J696*'fnd base rates'!I$113)\n+($K696*'fnd base rates'!I$114)\n+($M696*'fnd base rates'!I$116)\n+($N696*'fnd base rates'!I$117)\n+($O696*'fnd base rates'!I$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,9)))\n*$R696","v":7352.4995199999994},{"$f":"(($D696*'fnd base rates'!J$107)\n+($E696*'fnd base rates'!J$108)\n+($F696*'fnd base rates'!J$109)\n+($G696*'fnd base rates'!J$110)\n+($H696*'fnd base rates'!J$111)\n+($I696*'fnd base rates'!J$112)\n+($J696*'fnd base rates'!J$113)\n+($K696*'fnd base rates'!J$114)\n+($M696*'fnd base rates'!J$116)\n+($N696*'fnd base rates'!J$117)\n+($O696*'fnd base rates'!J$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,10)))\n*$R696","v":14248.3896},{"$f":"(($D696*'fnd base rates'!K$107)\n+($E696*'fnd base rates'!K$108)\n+($F696*'fnd base rates'!K$109)\n+($G696*'fnd base rates'!K$110)\n+($H696*'fnd base rates'!K$111)\n+($I696*'fnd base rates'!K$112)\n+($J696*'fnd base rates'!K$113)\n+($K696*'fnd base rates'!K$114)\n+($M696*'fnd base rates'!K$116)\n+($N696*'fnd base rates'!K$117)\n+($O696*'fnd base rates'!K$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,11)))\n*$R696","v":16784.377021536002},{"$f":"(($D696*'fnd base rates'!L$107)\n+($E696*'fnd base rates'!L$108)\n+($F696*'fnd base rates'!L$109)\n+($G696*'fnd base rates'!L$110)\n+($H696*'fnd base rates'!L$111)\n+($I696*'fnd base rates'!L$112)\n+($J696*'fnd base rates'!L$113)\n+($K696*'fnd base rates'!L$114)\n+($M696*'fnd base rates'!L$116)\n+($N696*'fnd base rates'!L$117)\n+($O696*'fnd base rates'!L$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,12)))","v":26157.753960000002},{"$f":"(($D696*'fnd base rates'!M$107)\n+($E696*'fnd base rates'!M$108)\n+($F696*'fnd base rates'!M$109)\n+($G696*'fnd base rates'!M$110)\n+($H696*'fnd base rates'!M$111)\n+($I696*'fnd base rates'!M$112)\n+($J696*'fnd base rates'!M$113)\n+($K696*'fnd base rates'!M$114)\n+($M696*'fnd base rates'!M$116)\n+($N696*'fnd base rates'!M$117)\n+($O696*'fnd base rates'!M$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,13)))","v":0},215248.03539014401,null,487049163,"487","049","163",1,12,215248.03539014401,17937,-66,18003,null,null,null,null,null,null,0,null,0]
["487",487049165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D697","v":0},{"$f":"'fnd enro'!E697","v":0},{"$f":"'fnd enro'!F697","v":0},{"$f":"'fnd enro'!G697","v":0},{"$f":"'fnd enro'!H697","v":5},{"$f":"'fnd enro'!I697","v":34},{"$f":"'fnd enro'!J697","v":0},{"$f":"'fnd enro'!K697","v":1.5327},{"$f":"'fnd enro'!L697","v":0},{"$f":"'fnd enro'!M697","v":0},{"$f":"'fnd enro'!N697","v":0},{"$f":"'fnd enro'!O697","v":1},{"$f":"'fnd enro'!P697","v":24},{"$f":"'fnd enro'!R697","v":39},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q697)","v":10},null,{"$f":"(($D697*'fnd base rates'!C$107)\n+($E697*'fnd base rates'!C$108)\n+($F697*'fnd base rates'!C$109)\n+($G697*'fnd base rates'!C$110)\n+($H697*'fnd base rates'!C$111)\n+($I697*'fnd base rates'!C$112)\n+($J697*'fnd base rates'!C$113)\n+($K697*'fnd base rates'!C$114)\n+($M697*'fnd base rates'!C$116)\n+($N697*'fnd base rates'!C$117)\n+($O697*'fnd base rates'!C$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,3)))\n*$R697","v":27455.633178984001},{"$f":"(($D697*'fnd base rates'!D$107)\n+($E697*'fnd base rates'!D$108)\n+($F697*'fnd base rates'!D$109)\n+($G697*'fnd base rates'!D$110)\n+($H697*'fnd base rates'!D$111)\n+($I697*'fnd base rates'!D$112)\n+($J697*'fnd base rates'!D$113)\n+($K697*'fnd base rates'!D$114)\n+($M697*'fnd base rates'!D$116)\n+($N697*'fnd base rates'!D$117)\n+($O697*'fnd base rates'!D$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,4)))\n*$R697","v":47613.582640000008},{"$f":"(($D697*'fnd base rates'!E$107)\n+($E697*'fnd base rates'!E$108)\n+($F697*'fnd base rates'!E$109)\n+($G697*'fnd base rates'!E$110)\n+($H697*'fnd base rates'!E$111)\n+($I697*'fnd base rates'!E$112)\n+($J697*'fnd base rates'!E$113)\n+($K697*'fnd base rates'!E$114)\n+($M697*'fnd base rates'!E$116)\n+($N697*'fnd base rates'!E$117)\n+($O697*'fnd base rates'!E$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,5)))\n*$R697","v":338453.71133851208},{"$f":"(($D697*'fnd base rates'!F$107)\n+($E697*'fnd base rates'!F$108)\n+($F697*'fnd base rates'!F$109)\n+($G697*'fnd base rates'!F$110)\n+($H697*'fnd base rates'!F$111)\n+($I697*'fnd base rates'!F$112)\n+($J697*'fnd base rates'!F$113)\n+($K697*'fnd base rates'!F$114)\n+($M697*'fnd base rates'!F$116)\n+($N697*'fnd base rates'!F$117)\n+($O697*'fnd base rates'!F$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,6)))\n*$R697","v":41911.09331076801},{"$f":"(($D697*'fnd base rates'!G$107)\n+($E697*'fnd base rates'!G$108)\n+($F697*'fnd base rates'!G$109)\n+($G697*'fnd base rates'!G$110)\n+($H697*'fnd base rates'!G$111)\n+($I697*'fnd base rates'!G$112)\n+($J697*'fnd base rates'!G$113)\n+($K697*'fnd base rates'!G$114)\n+($M697*'fnd base rates'!G$116)\n+($N697*'fnd base rates'!G$117)\n+($O697*'fnd base rates'!G$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,7)))\n*$R697","v":13429.865499712001},{"$f":"(($D697*'fnd base rates'!H$107)\n+($E697*'fnd base rates'!H$108)\n+($F697*'fnd base rates'!H$109)\n+($G697*'fnd base rates'!H$110)\n+($H697*'fnd base rates'!H$111)\n+($I697*'fnd base rates'!H$112)\n+($J697*'fnd base rates'!H$113)\n+($K697*'fnd base rates'!H$114)\n+($M697*'fnd base rates'!H$116)\n+($N697*'fnd base rates'!H$117)\n+($O697*'fnd base rates'!H$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,8)))","v":33559.207539999996},{"$f":"(($D697*'fnd base rates'!I$107)\n+($E697*'fnd base rates'!I$108)\n+($F697*'fnd base rates'!I$109)\n+($G697*'fnd base rates'!I$110)\n+($H697*'fnd base rates'!I$111)\n+($I697*'fnd base rates'!I$112)\n+($J697*'fnd base rates'!I$113)\n+($K697*'fnd base rates'!I$114)\n+($M697*'fnd base rates'!I$116)\n+($N697*'fnd base rates'!I$117)\n+($O697*'fnd base rates'!I$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,9)))\n*$R697","v":24264.985360000002},{"$f":"(($D697*'fnd base rates'!J$107)\n+($E697*'fnd base rates'!J$108)\n+($F697*'fnd base rates'!J$109)\n+($G697*'fnd base rates'!J$110)\n+($H697*'fnd base rates'!J$111)\n+($I697*'fnd base rates'!J$112)\n+($J697*'fnd base rates'!J$113)\n+($K697*'fnd base rates'!J$114)\n+($M697*'fnd base rates'!J$116)\n+($N697*'fnd base rates'!J$117)\n+($O697*'fnd base rates'!J$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,10)))\n*$R697","v":49586.904480000005},{"$f":"(($D697*'fnd base rates'!K$107)\n+($E697*'fnd base rates'!K$108)\n+($F697*'fnd base rates'!K$109)\n+($G697*'fnd base rates'!K$110)\n+($H697*'fnd base rates'!K$111)\n+($I697*'fnd base rates'!K$112)\n+($J697*'fnd base rates'!K$113)\n+($K697*'fnd base rates'!K$114)\n+($M697*'fnd base rates'!K$116)\n+($N697*'fnd base rates'!K$117)\n+($O697*'fnd base rates'!K$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,11)))\n*$R697","v":53540.919319991997},{"$f":"(($D697*'fnd base rates'!L$107)\n+($E697*'fnd base rates'!L$108)\n+($F697*'fnd base rates'!L$109)\n+($G697*'fnd base rates'!L$110)\n+($H697*'fnd base rates'!L$111)\n+($I697*'fnd base rates'!L$112)\n+($J697*'fnd base rates'!L$113)\n+($K697*'fnd base rates'!L$114)\n+($M697*'fnd base rates'!L$116)\n+($N697*'fnd base rates'!L$117)\n+($O697*'fnd base rates'!L$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,12)))","v":85929.027870000005},{"$f":"(($D697*'fnd base rates'!M$107)\n+($E697*'fnd base rates'!M$108)\n+($F697*'fnd base rates'!M$109)\n+($G697*'fnd base rates'!M$110)\n+($H697*'fnd base rates'!M$111)\n+($I697*'fnd base rates'!M$112)\n+($J697*'fnd base rates'!M$113)\n+($K697*'fnd base rates'!M$114)\n+($M697*'fnd base rates'!M$116)\n+($N697*'fnd base rates'!M$117)\n+($O697*'fnd base rates'!M$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,13)))","v":0},715744.93053796806,null,487049165,"487","049","165",1,39,715744.93053796806,18352,-186,18538,null,null,null,null,null,null,0,null,0]
["487",487049176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D698","v":0},{"$f":"'fnd enro'!E698","v":0},{"$f":"'fnd enro'!F698","v":0},{"$f":"'fnd enro'!G698","v":0},{"$f":"'fnd enro'!H698","v":24},{"$f":"'fnd enro'!I698","v":25},{"$f":"'fnd enro'!J698","v":0},{"$f":"'fnd enro'!K698","v":1.9257},{"$f":"'fnd enro'!L698","v":0},{"$f":"'fnd enro'!M698","v":0},{"$f":"'fnd enro'!N698","v":0},{"$f":"'fnd enro'!O698","v":1},{"$f":"'fnd enro'!P698","v":32},{"$f":"'fnd enro'!R698","v":49},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q698)","v":8},null,{"$f":"(($D698*'fnd base rates'!C$107)\n+($E698*'fnd base rates'!C$108)\n+($F698*'fnd base rates'!C$109)\n+($G698*'fnd base rates'!C$110)\n+($H698*'fnd base rates'!C$111)\n+($I698*'fnd base rates'!C$112)\n+($J698*'fnd base rates'!C$113)\n+($K698*'fnd base rates'!C$114)\n+($M698*'fnd base rates'!C$116)\n+($N698*'fnd base rates'!C$117)\n+($O698*'fnd base rates'!C$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,3)))\n*$R698","v":34232.282531543999},{"$f":"(($D698*'fnd base rates'!D$107)\n+($E698*'fnd base rates'!D$108)\n+($F698*'fnd base rates'!D$109)\n+($G698*'fnd base rates'!D$110)\n+($H698*'fnd base rates'!D$111)\n+($I698*'fnd base rates'!D$112)\n+($J698*'fnd base rates'!D$113)\n+($K698*'fnd base rates'!D$114)\n+($M698*'fnd base rates'!D$116)\n+($N698*'fnd base rates'!D$117)\n+($O698*'fnd base rates'!D$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,4)))\n*$R698","v":58681.051760000002},{"$f":"(($D698*'fnd base rates'!E$107)\n+($E698*'fnd base rates'!E$108)\n+($F698*'fnd base rates'!E$109)\n+($G698*'fnd base rates'!E$110)\n+($H698*'fnd base rates'!E$111)\n+($I698*'fnd base rates'!E$112)\n+($J698*'fnd base rates'!E$113)\n+($K698*'fnd base rates'!E$114)\n+($M698*'fnd base rates'!E$116)\n+($N698*'fnd base rates'!E$117)\n+($O698*'fnd base rates'!E$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,5)))\n*$R698","v":383959.13139659201},{"$f":"(($D698*'fnd base rates'!F$107)\n+($E698*'fnd base rates'!F$108)\n+($F698*'fnd base rates'!F$109)\n+($G698*'fnd base rates'!F$110)\n+($H698*'fnd base rates'!F$111)\n+($I698*'fnd base rates'!F$112)\n+($J698*'fnd base rates'!F$113)\n+($K698*'fnd base rates'!F$114)\n+($M698*'fnd base rates'!F$116)\n+($N698*'fnd base rates'!F$117)\n+($O698*'fnd base rates'!F$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,6)))\n*$R698","v":54858.264167888017},{"$f":"(($D698*'fnd base rates'!G$107)\n+($E698*'fnd base rates'!G$108)\n+($F698*'fnd base rates'!G$109)\n+($G698*'fnd base rates'!G$110)\n+($H698*'fnd base rates'!G$111)\n+($I698*'fnd base rates'!G$112)\n+($J698*'fnd base rates'!G$113)\n+($K698*'fnd base rates'!G$114)\n+($M698*'fnd base rates'!G$116)\n+($N698*'fnd base rates'!G$117)\n+($O698*'fnd base rates'!G$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,7)))\n*$R698","v":16440.107145792001},{"$f":"(($D698*'fnd base rates'!H$107)\n+($E698*'fnd base rates'!H$108)\n+($F698*'fnd base rates'!H$109)\n+($G698*'fnd base rates'!H$110)\n+($H698*'fnd base rates'!H$111)\n+($I698*'fnd base rates'!H$112)\n+($J698*'fnd base rates'!H$113)\n+($K698*'fnd base rates'!H$114)\n+($M698*'fnd base rates'!H$116)\n+($N698*'fnd base rates'!H$117)\n+($O698*'fnd base rates'!H$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,8)))","v":36336.686139999998},{"$f":"(($D698*'fnd base rates'!I$107)\n+($E698*'fnd base rates'!I$108)\n+($F698*'fnd base rates'!I$109)\n+($G698*'fnd base rates'!I$110)\n+($H698*'fnd base rates'!I$111)\n+($I698*'fnd base rates'!I$112)\n+($J698*'fnd base rates'!I$113)\n+($K698*'fnd base rates'!I$114)\n+($M698*'fnd base rates'!I$116)\n+($N698*'fnd base rates'!I$117)\n+($O698*'fnd base rates'!I$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,9)))\n*$R698","v":29191.734720000004},{"$f":"(($D698*'fnd base rates'!J$107)\n+($E698*'fnd base rates'!J$108)\n+($F698*'fnd base rates'!J$109)\n+($G698*'fnd base rates'!J$110)\n+($H698*'fnd base rates'!J$111)\n+($I698*'fnd base rates'!J$112)\n+($J698*'fnd base rates'!J$113)\n+($K698*'fnd base rates'!J$114)\n+($M698*'fnd base rates'!J$116)\n+($N698*'fnd base rates'!J$117)\n+($O698*'fnd base rates'!J$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,10)))\n*$R698","v":53298.248960000004},{"$f":"(($D698*'fnd base rates'!K$107)\n+($E698*'fnd base rates'!K$108)\n+($F698*'fnd base rates'!K$109)\n+($G698*'fnd base rates'!K$110)\n+($H698*'fnd base rates'!K$111)\n+($I698*'fnd base rates'!K$112)\n+($J698*'fnd base rates'!K$113)\n+($K698*'fnd base rates'!K$114)\n+($M698*'fnd base rates'!K$116)\n+($N698*'fnd base rates'!K$117)\n+($O698*'fnd base rates'!K$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,11)))\n*$R698","v":67830.597691271993},{"$f":"(($D698*'fnd base rates'!L$107)\n+($E698*'fnd base rates'!L$108)\n+($F698*'fnd base rates'!L$109)\n+($G698*'fnd base rates'!L$110)\n+($H698*'fnd base rates'!L$111)\n+($I698*'fnd base rates'!L$112)\n+($J698*'fnd base rates'!L$113)\n+($K698*'fnd base rates'!L$114)\n+($M698*'fnd base rates'!L$116)\n+($N698*'fnd base rates'!L$117)\n+($O698*'fnd base rates'!L$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,12)))","v":109674.91116999999},{"$f":"(($D698*'fnd base rates'!M$107)\n+($E698*'fnd base rates'!M$108)\n+($F698*'fnd base rates'!M$109)\n+($G698*'fnd base rates'!M$110)\n+($H698*'fnd base rates'!M$111)\n+($I698*'fnd base rates'!M$112)\n+($J698*'fnd base rates'!M$113)\n+($K698*'fnd base rates'!M$114)\n+($M698*'fnd base rates'!M$116)\n+($N698*'fnd base rates'!M$117)\n+($O698*'fnd base rates'!M$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,13)))","v":0},844503.01568308799,null,487049176,"487","049","176",1,49,844503.01568308799,17235,-4018,21253,null,null,null,null,null,null,0,null,0]
["487",487049178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D699","v":0},{"$f":"'fnd enro'!E699","v":0},{"$f":"'fnd enro'!F699","v":0},{"$f":"'fnd enro'!G699","v":0},{"$f":"'fnd enro'!H699","v":3},{"$f":"'fnd enro'!I699","v":1},{"$f":"'fnd enro'!J699","v":0},{"$f":"'fnd enro'!K699","v":0.15720000000000001},{"$f":"'fnd enro'!L699","v":0},{"$f":"'fnd enro'!M699","v":0},{"$f":"'fnd enro'!N699","v":0},{"$f":"'fnd enro'!O699","v":0},{"$f":"'fnd enro'!P699","v":4},{"$f":"'fnd enro'!R699","v":4},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q699)","v":4},null,{"$f":"(($D699*'fnd base rates'!C$107)\n+($E699*'fnd base rates'!C$108)\n+($F699*'fnd base rates'!C$109)\n+($G699*'fnd base rates'!C$110)\n+($H699*'fnd base rates'!C$111)\n+($I699*'fnd base rates'!C$112)\n+($J699*'fnd base rates'!C$113)\n+($K699*'fnd base rates'!C$114)\n+($M699*'fnd base rates'!C$116)\n+($N699*'fnd base rates'!C$117)\n+($O699*'fnd base rates'!C$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,3)))\n*$R699","v":2818.826205024},{"$f":"(($D699*'fnd base rates'!D$107)\n+($E699*'fnd base rates'!D$108)\n+($F699*'fnd base rates'!D$109)\n+($G699*'fnd base rates'!D$110)\n+($H699*'fnd base rates'!D$111)\n+($I699*'fnd base rates'!D$112)\n+($J699*'fnd base rates'!D$113)\n+($K699*'fnd base rates'!D$114)\n+($M699*'fnd base rates'!D$116)\n+($N699*'fnd base rates'!D$117)\n+($O699*'fnd base rates'!D$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,4)))\n*$R699","v":4940.1267200000002},{"$f":"(($D699*'fnd base rates'!E$107)\n+($E699*'fnd base rates'!E$108)\n+($F699*'fnd base rates'!E$109)\n+($G699*'fnd base rates'!E$110)\n+($H699*'fnd base rates'!E$111)\n+($I699*'fnd base rates'!E$112)\n+($J699*'fnd base rates'!E$113)\n+($K699*'fnd base rates'!E$114)\n+($M699*'fnd base rates'!E$116)\n+($N699*'fnd base rates'!E$117)\n+($O699*'fnd base rates'!E$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,5)))\n*$R699","v":31080.980615232002},{"$f":"(($D699*'fnd base rates'!F$107)\n+($E699*'fnd base rates'!F$108)\n+($F699*'fnd base rates'!F$109)\n+($G699*'fnd base rates'!F$110)\n+($H699*'fnd base rates'!F$111)\n+($I699*'fnd base rates'!F$112)\n+($J699*'fnd base rates'!F$113)\n+($K699*'fnd base rates'!F$114)\n+($M699*'fnd base rates'!F$116)\n+($N699*'fnd base rates'!F$117)\n+($O699*'fnd base rates'!F$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,6)))\n*$R699","v":4591.0807108480003},{"$f":"(($D699*'fnd base rates'!G$107)\n+($E699*'fnd base rates'!G$108)\n+($F699*'fnd base rates'!G$109)\n+($G699*'fnd base rates'!G$110)\n+($H699*'fnd base rates'!G$111)\n+($I699*'fnd base rates'!G$112)\n+($J699*'fnd base rates'!G$113)\n+($K699*'fnd base rates'!G$114)\n+($M699*'fnd base rates'!G$116)\n+($N699*'fnd base rates'!G$117)\n+($O699*'fnd base rates'!G$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,7)))\n*$R699","v":1422.3933784320002},{"$f":"(($D699*'fnd base rates'!H$107)\n+($E699*'fnd base rates'!H$108)\n+($F699*'fnd base rates'!H$109)\n+($G699*'fnd base rates'!H$110)\n+($H699*'fnd base rates'!H$111)\n+($I699*'fnd base rates'!H$112)\n+($J699*'fnd base rates'!H$113)\n+($K699*'fnd base rates'!H$114)\n+($M699*'fnd base rates'!H$116)\n+($N699*'fnd base rates'!H$117)\n+($O699*'fnd base rates'!H$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,8)))","v":2628.55744},{"$f":"(($D699*'fnd base rates'!I$107)\n+($E699*'fnd base rates'!I$108)\n+($F699*'fnd base rates'!I$109)\n+($G699*'fnd base rates'!I$110)\n+($H699*'fnd base rates'!I$111)\n+($I699*'fnd base rates'!I$112)\n+($J699*'fnd base rates'!I$113)\n+($K699*'fnd base rates'!I$114)\n+($M699*'fnd base rates'!I$116)\n+($N699*'fnd base rates'!I$117)\n+($O699*'fnd base rates'!I$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,9)))\n*$R699","v":2392.1010400000005},{"$f":"(($D699*'fnd base rates'!J$107)\n+($E699*'fnd base rates'!J$108)\n+($F699*'fnd base rates'!J$109)\n+($G699*'fnd base rates'!J$110)\n+($H699*'fnd base rates'!J$111)\n+($I699*'fnd base rates'!J$112)\n+($J699*'fnd base rates'!J$113)\n+($K699*'fnd base rates'!J$114)\n+($M699*'fnd base rates'!J$116)\n+($N699*'fnd base rates'!J$117)\n+($O699*'fnd base rates'!J$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,10)))\n*$R699","v":4298.7918399999999},{"$f":"(($D699*'fnd base rates'!K$107)\n+($E699*'fnd base rates'!K$108)\n+($F699*'fnd base rates'!K$109)\n+($G699*'fnd base rates'!K$110)\n+($H699*'fnd base rates'!K$111)\n+($I699*'fnd base rates'!K$112)\n+($J699*'fnd base rates'!K$113)\n+($K699*'fnd base rates'!K$114)\n+($M699*'fnd base rates'!K$116)\n+($N699*'fnd base rates'!K$117)\n+($O699*'fnd base rates'!K$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,11)))\n*$R699","v":5542.0057005120007},{"$f":"(($D699*'fnd base rates'!L$107)\n+($E699*'fnd base rates'!L$108)\n+($F699*'fnd base rates'!L$109)\n+($G699*'fnd base rates'!L$110)\n+($H699*'fnd base rates'!L$111)\n+($I699*'fnd base rates'!L$112)\n+($J699*'fnd base rates'!L$113)\n+($K699*'fnd base rates'!L$114)\n+($M699*'fnd base rates'!L$116)\n+($N699*'fnd base rates'!L$117)\n+($O699*'fnd base rates'!L$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,12)))","v":9379.3313199999993},{"$f":"(($D699*'fnd base rates'!M$107)\n+($E699*'fnd base rates'!M$108)\n+($F699*'fnd base rates'!M$109)\n+($G699*'fnd base rates'!M$110)\n+($H699*'fnd base rates'!M$111)\n+($I699*'fnd base rates'!M$112)\n+($J699*'fnd base rates'!M$113)\n+($K699*'fnd base rates'!M$114)\n+($M699*'fnd base rates'!M$116)\n+($N699*'fnd base rates'!M$117)\n+($O699*'fnd base rates'!M$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,13)))","v":0},69094.194970048004,null,487049178,"487","049","178",1,4,69094.194970048004,17274,-3672,20946,null,null,null,null,null,null,0,null,0]
["487",487049181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D700","v":0},{"$f":"'fnd enro'!E700","v":0},{"$f":"'fnd enro'!F700","v":0},{"$f":"'fnd enro'!G700","v":0},{"$f":"'fnd enro'!H700","v":1},{"$f":"'fnd enro'!I700","v":1},{"$f":"'fnd enro'!J700","v":0},{"$f":"'fnd enro'!K700","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L700","v":0},{"$f":"'fnd enro'!M700","v":0},{"$f":"'fnd enro'!N700","v":0},{"$f":"'fnd enro'!O700","v":0},{"$f":"'fnd enro'!P700","v":0},{"$f":"'fnd enro'!R700","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q700)","v":10},null,{"$f":"(($D700*'fnd base rates'!C$107)\n+($E700*'fnd base rates'!C$108)\n+($F700*'fnd base rates'!C$109)\n+($G700*'fnd base rates'!C$110)\n+($H700*'fnd base rates'!C$111)\n+($I700*'fnd base rates'!C$112)\n+($J700*'fnd base rates'!C$113)\n+($K700*'fnd base rates'!C$114)\n+($M700*'fnd base rates'!C$116)\n+($N700*'fnd base rates'!C$117)\n+($O700*'fnd base rates'!C$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,3)))\n*$R700","v":1268.433742512},{"$f":"(($D700*'fnd base rates'!D$107)\n+($E700*'fnd base rates'!D$108)\n+($F700*'fnd base rates'!D$109)\n+($G700*'fnd base rates'!D$110)\n+($H700*'fnd base rates'!D$111)\n+($I700*'fnd base rates'!D$112)\n+($J700*'fnd base rates'!D$113)\n+($K700*'fnd base rates'!D$114)\n+($M700*'fnd base rates'!D$116)\n+($N700*'fnd base rates'!D$117)\n+($O700*'fnd base rates'!D$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,4)))\n*$R700","v":1802.1072000000001},{"$f":"(($D700*'fnd base rates'!E$107)\n+($E700*'fnd base rates'!E$108)\n+($F700*'fnd base rates'!E$109)\n+($G700*'fnd base rates'!E$110)\n+($H700*'fnd base rates'!E$111)\n+($I700*'fnd base rates'!E$112)\n+($J700*'fnd base rates'!E$113)\n+($K700*'fnd base rates'!E$114)\n+($M700*'fnd base rates'!E$116)\n+($N700*'fnd base rates'!E$117)\n+($O700*'fnd base rates'!E$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,5)))\n*$R700","v":9875.4674676160012},{"$f":"(($D700*'fnd base rates'!F$107)\n+($E700*'fnd base rates'!F$108)\n+($F700*'fnd base rates'!F$109)\n+($G700*'fnd base rates'!F$110)\n+($H700*'fnd base rates'!F$111)\n+($I700*'fnd base rates'!F$112)\n+($J700*'fnd base rates'!F$113)\n+($K700*'fnd base rates'!F$114)\n+($M700*'fnd base rates'!F$116)\n+($N700*'fnd base rates'!F$117)\n+($O700*'fnd base rates'!F$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,6)))\n*$R700","v":2231.6503954240002},{"$f":"(($D700*'fnd base rates'!G$107)\n+($E700*'fnd base rates'!G$108)\n+($F700*'fnd base rates'!G$109)\n+($G700*'fnd base rates'!G$110)\n+($H700*'fnd base rates'!G$111)\n+($I700*'fnd base rates'!G$112)\n+($J700*'fnd base rates'!G$113)\n+($K700*'fnd base rates'!G$114)\n+($M700*'fnd base rates'!G$116)\n+($N700*'fnd base rates'!G$117)\n+($O700*'fnd base rates'!G$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,7)))\n*$R700","v":392.16944921600003},{"$f":"(($D700*'fnd base rates'!H$107)\n+($E700*'fnd base rates'!H$108)\n+($F700*'fnd base rates'!H$109)\n+($G700*'fnd base rates'!H$110)\n+($H700*'fnd base rates'!H$111)\n+($I700*'fnd base rates'!H$112)\n+($J700*'fnd base rates'!H$113)\n+($K700*'fnd base rates'!H$114)\n+($M700*'fnd base rates'!H$116)\n+($N700*'fnd base rates'!H$117)\n+($O700*'fnd base rates'!H$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D700*'fnd base rates'!I$107)\n+($E700*'fnd base rates'!I$108)\n+($F700*'fnd base rates'!I$109)\n+($G700*'fnd base rates'!I$110)\n+($H700*'fnd base rates'!I$111)\n+($I700*'fnd base rates'!I$112)\n+($J700*'fnd base rates'!I$113)\n+($K700*'fnd base rates'!I$114)\n+($M700*'fnd base rates'!I$116)\n+($N700*'fnd base rates'!I$117)\n+($O700*'fnd base rates'!I$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,9)))\n*$R700","v":955.77512000000013},{"$f":"(($D700*'fnd base rates'!J$107)\n+($E700*'fnd base rates'!J$108)\n+($F700*'fnd base rates'!J$109)\n+($G700*'fnd base rates'!J$110)\n+($H700*'fnd base rates'!J$111)\n+($I700*'fnd base rates'!J$112)\n+($J700*'fnd base rates'!J$113)\n+($K700*'fnd base rates'!J$114)\n+($M700*'fnd base rates'!J$116)\n+($N700*'fnd base rates'!J$117)\n+($O700*'fnd base rates'!J$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,10)))\n*$R700","v":968.75216},{"$f":"(($D700*'fnd base rates'!K$107)\n+($E700*'fnd base rates'!K$108)\n+($F700*'fnd base rates'!K$109)\n+($G700*'fnd base rates'!K$110)\n+($H700*'fnd base rates'!K$111)\n+($I700*'fnd base rates'!K$112)\n+($J700*'fnd base rates'!K$113)\n+($K700*'fnd base rates'!K$114)\n+($M700*'fnd base rates'!K$116)\n+($N700*'fnd base rates'!K$117)\n+($O700*'fnd base rates'!K$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,11)))\n*$R700","v":2752.1044102560008},{"$f":"(($D700*'fnd base rates'!L$107)\n+($E700*'fnd base rates'!L$108)\n+($F700*'fnd base rates'!L$109)\n+($G700*'fnd base rates'!L$110)\n+($H700*'fnd base rates'!L$111)\n+($I700*'fnd base rates'!L$112)\n+($J700*'fnd base rates'!L$113)\n+($K700*'fnd base rates'!L$114)\n+($M700*'fnd base rates'!L$116)\n+($N700*'fnd base rates'!L$117)\n+($O700*'fnd base rates'!L$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D700*'fnd base rates'!M$107)\n+($E700*'fnd base rates'!M$108)\n+($F700*'fnd base rates'!M$109)\n+($G700*'fnd base rates'!M$110)\n+($H700*'fnd base rates'!M$111)\n+($I700*'fnd base rates'!M$112)\n+($J700*'fnd base rates'!M$113)\n+($K700*'fnd base rates'!M$114)\n+($M700*'fnd base rates'!M$116)\n+($N700*'fnd base rates'!M$117)\n+($O700*'fnd base rates'!M$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,13)))","v":0},25268.844325023998,null,487049181,"487","049","181",1,2,25268.844325023998,12634,-5303,17937,null,null,null,null,null,null,0,null,0]
["487",487049182,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D701","v":0},{"$f":"'fnd enro'!E701","v":0},{"$f":"'fnd enro'!F701","v":0},{"$f":"'fnd enro'!G701","v":0},{"$f":"'fnd enro'!H701","v":3},{"$f":"'fnd enro'!I701","v":0},{"$f":"'fnd enro'!J701","v":0},{"$f":"'fnd enro'!K701","v":0.1179},{"$f":"'fnd enro'!L701","v":0},{"$f":"'fnd enro'!M701","v":0},{"$f":"'fnd enro'!N701","v":0},{"$f":"'fnd enro'!O701","v":0},{"$f":"'fnd enro'!P701","v":0},{"$f":"'fnd enro'!R701","v":3},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q701)","v":8},null,{"$f":"(($D701*'fnd base rates'!C$107)\n+($E701*'fnd base rates'!C$108)\n+($F701*'fnd base rates'!C$109)\n+($G701*'fnd base rates'!C$110)\n+($H701*'fnd base rates'!C$111)\n+($I701*'fnd base rates'!C$112)\n+($J701*'fnd base rates'!C$113)\n+($K701*'fnd base rates'!C$114)\n+($M701*'fnd base rates'!C$116)\n+($N701*'fnd base rates'!C$117)\n+($O701*'fnd base rates'!C$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,3)))\n*$R701","v":1902.6506137679999},{"$f":"(($D701*'fnd base rates'!D$107)\n+($E701*'fnd base rates'!D$108)\n+($F701*'fnd base rates'!D$109)\n+($G701*'fnd base rates'!D$110)\n+($H701*'fnd base rates'!D$111)\n+($I701*'fnd base rates'!D$112)\n+($J701*'fnd base rates'!D$113)\n+($K701*'fnd base rates'!D$114)\n+($M701*'fnd base rates'!D$116)\n+($N701*'fnd base rates'!D$117)\n+($O701*'fnd base rates'!D$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,4)))\n*$R701","v":2703.1607999999997},{"$f":"(($D701*'fnd base rates'!E$107)\n+($E701*'fnd base rates'!E$108)\n+($F701*'fnd base rates'!E$109)\n+($G701*'fnd base rates'!E$110)\n+($H701*'fnd base rates'!E$111)\n+($I701*'fnd base rates'!E$112)\n+($J701*'fnd base rates'!E$113)\n+($K701*'fnd base rates'!E$114)\n+($M701*'fnd base rates'!E$116)\n+($N701*'fnd base rates'!E$117)\n+($O701*'fnd base rates'!E$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,5)))\n*$R701","v":12246.833081424003},{"$f":"(($D701*'fnd base rates'!F$107)\n+($E701*'fnd base rates'!F$108)\n+($F701*'fnd base rates'!F$109)\n+($G701*'fnd base rates'!F$110)\n+($H701*'fnd base rates'!F$111)\n+($I701*'fnd base rates'!F$112)\n+($J701*'fnd base rates'!F$113)\n+($K701*'fnd base rates'!F$114)\n+($M701*'fnd base rates'!F$116)\n+($N701*'fnd base rates'!F$117)\n+($O701*'fnd base rates'!F$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,6)))\n*$R701","v":3539.145473136},{"$f":"(($D701*'fnd base rates'!G$107)\n+($E701*'fnd base rates'!G$108)\n+($F701*'fnd base rates'!G$109)\n+($G701*'fnd base rates'!G$110)\n+($H701*'fnd base rates'!G$111)\n+($I701*'fnd base rates'!G$112)\n+($J701*'fnd base rates'!G$113)\n+($K701*'fnd base rates'!G$114)\n+($M701*'fnd base rates'!G$116)\n+($N701*'fnd base rates'!G$117)\n+($O701*'fnd base rates'!G$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,7)))\n*$R701","v":596.31061382400003},{"$f":"(($D701*'fnd base rates'!H$107)\n+($E701*'fnd base rates'!H$108)\n+($F701*'fnd base rates'!H$109)\n+($G701*'fnd base rates'!H$110)\n+($H701*'fnd base rates'!H$111)\n+($I701*'fnd base rates'!H$112)\n+($J701*'fnd base rates'!H$113)\n+($K701*'fnd base rates'!H$114)\n+($M701*'fnd base rates'!H$116)\n+($N701*'fnd base rates'!H$117)\n+($O701*'fnd base rates'!H$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D701*'fnd base rates'!I$107)\n+($E701*'fnd base rates'!I$108)\n+($F701*'fnd base rates'!I$109)\n+($G701*'fnd base rates'!I$110)\n+($H701*'fnd base rates'!I$111)\n+($I701*'fnd base rates'!I$112)\n+($J701*'fnd base rates'!I$113)\n+($K701*'fnd base rates'!I$114)\n+($M701*'fnd base rates'!I$116)\n+($N701*'fnd base rates'!I$117)\n+($O701*'fnd base rates'!I$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,9)))\n*$R701","v":1362.3890400000003},{"$f":"(($D701*'fnd base rates'!J$107)\n+($E701*'fnd base rates'!J$108)\n+($F701*'fnd base rates'!J$109)\n+($G701*'fnd base rates'!J$110)\n+($H701*'fnd base rates'!J$111)\n+($I701*'fnd base rates'!J$112)\n+($J701*'fnd base rates'!J$113)\n+($K701*'fnd base rates'!J$114)\n+($M701*'fnd base rates'!J$116)\n+($N701*'fnd base rates'!J$117)\n+($O701*'fnd base rates'!J$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,10)))\n*$R701","v":879.10271999999998},{"$f":"(($D701*'fnd base rates'!K$107)\n+($E701*'fnd base rates'!K$108)\n+($F701*'fnd base rates'!K$109)\n+($G701*'fnd base rates'!K$110)\n+($H701*'fnd base rates'!K$111)\n+($I701*'fnd base rates'!K$112)\n+($J701*'fnd base rates'!K$113)\n+($K701*'fnd base rates'!K$114)\n+($M701*'fnd base rates'!K$116)\n+($N701*'fnd base rates'!K$117)\n+($O701*'fnd base rates'!K$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,11)))\n*$R701","v":4184.8519353840002},{"$f":"(($D701*'fnd base rates'!L$107)\n+($E701*'fnd base rates'!L$108)\n+($F701*'fnd base rates'!L$109)\n+($G701*'fnd base rates'!L$110)\n+($H701*'fnd base rates'!L$111)\n+($I701*'fnd base rates'!L$112)\n+($J701*'fnd base rates'!L$113)\n+($K701*'fnd base rates'!L$114)\n+($M701*'fnd base rates'!L$116)\n+($N701*'fnd base rates'!L$117)\n+($O701*'fnd base rates'!L$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,12)))","v":5675.5659900000001},{"$f":"(($D701*'fnd base rates'!M$107)\n+($E701*'fnd base rates'!M$108)\n+($F701*'fnd base rates'!M$109)\n+($G701*'fnd base rates'!M$110)\n+($H701*'fnd base rates'!M$111)\n+($I701*'fnd base rates'!M$112)\n+($J701*'fnd base rates'!M$113)\n+($K701*'fnd base rates'!M$114)\n+($M701*'fnd base rates'!M$116)\n+($N701*'fnd base rates'!M$117)\n+($O701*'fnd base rates'!M$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,13)))","v":0},34754.040847536002,null,487049182,"487","049","182",1,3,34754.040847536002,11585,-6767,18352,null,null,null,null,null,null,0,null,0]
["487",487049199,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D702","v":0},{"$f":"'fnd enro'!E702","v":0},{"$f":"'fnd enro'!F702","v":0},{"$f":"'fnd enro'!G702","v":0},{"$f":"'fnd enro'!H702","v":2},{"$f":"'fnd enro'!I702","v":0},{"$f":"'fnd enro'!J702","v":0},{"$f":"'fnd enro'!K702","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L702","v":0},{"$f":"'fnd enro'!M702","v":0},{"$f":"'fnd enro'!N702","v":0},{"$f":"'fnd enro'!O702","v":0},{"$f":"'fnd enro'!P702","v":2},{"$f":"'fnd enro'!R702","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q702)","v":2},null,{"$f":"(($D702*'fnd base rates'!C$107)\n+($E702*'fnd base rates'!C$108)\n+($F702*'fnd base rates'!C$109)\n+($G702*'fnd base rates'!C$110)\n+($H702*'fnd base rates'!C$111)\n+($I702*'fnd base rates'!C$112)\n+($J702*'fnd base rates'!C$113)\n+($K702*'fnd base rates'!C$114)\n+($M702*'fnd base rates'!C$116)\n+($N702*'fnd base rates'!C$117)\n+($O702*'fnd base rates'!C$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,3)))\n*$R702","v":1398.3153425119999},{"$f":"(($D702*'fnd base rates'!D$107)\n+($E702*'fnd base rates'!D$108)\n+($F702*'fnd base rates'!D$109)\n+($G702*'fnd base rates'!D$110)\n+($H702*'fnd base rates'!D$111)\n+($I702*'fnd base rates'!D$112)\n+($J702*'fnd base rates'!D$113)\n+($K702*'fnd base rates'!D$114)\n+($M702*'fnd base rates'!D$116)\n+($N702*'fnd base rates'!D$117)\n+($O702*'fnd base rates'!D$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,4)))\n*$R702","v":2417.5102400000001},{"$f":"(($D702*'fnd base rates'!E$107)\n+($E702*'fnd base rates'!E$108)\n+($F702*'fnd base rates'!E$109)\n+($G702*'fnd base rates'!E$110)\n+($H702*'fnd base rates'!E$111)\n+($I702*'fnd base rates'!E$112)\n+($J702*'fnd base rates'!E$113)\n+($K702*'fnd base rates'!E$114)\n+($M702*'fnd base rates'!E$116)\n+($N702*'fnd base rates'!E$117)\n+($O702*'fnd base rates'!E$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,5)))\n*$R702","v":14172.046427616002},{"$f":"(($D702*'fnd base rates'!F$107)\n+($E702*'fnd base rates'!F$108)\n+($F702*'fnd base rates'!F$109)\n+($G702*'fnd base rates'!F$110)\n+($H702*'fnd base rates'!F$111)\n+($I702*'fnd base rates'!F$112)\n+($J702*'fnd base rates'!F$113)\n+($K702*'fnd base rates'!F$114)\n+($M702*'fnd base rates'!F$116)\n+($N702*'fnd base rates'!F$117)\n+($O702*'fnd base rates'!F$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,6)))\n*$R702","v":2359.4303154240001},{"$f":"(($D702*'fnd base rates'!G$107)\n+($E702*'fnd base rates'!G$108)\n+($F702*'fnd base rates'!G$109)\n+($G702*'fnd base rates'!G$110)\n+($H702*'fnd base rates'!G$111)\n+($I702*'fnd base rates'!G$112)\n+($J702*'fnd base rates'!G$113)\n+($K702*'fnd base rates'!G$114)\n+($M702*'fnd base rates'!G$116)\n+($N702*'fnd base rates'!G$117)\n+($O702*'fnd base rates'!G$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,7)))\n*$R702","v":689.01784921600006},{"$f":"(($D702*'fnd base rates'!H$107)\n+($E702*'fnd base rates'!H$108)\n+($F702*'fnd base rates'!H$109)\n+($G702*'fnd base rates'!H$110)\n+($H702*'fnd base rates'!H$111)\n+($I702*'fnd base rates'!H$112)\n+($J702*'fnd base rates'!H$113)\n+($K702*'fnd base rates'!H$114)\n+($M702*'fnd base rates'!H$116)\n+($N702*'fnd base rates'!H$117)\n+($O702*'fnd base rates'!H$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,8)))","v":1149.5337200000001},{"$f":"(($D702*'fnd base rates'!I$107)\n+($E702*'fnd base rates'!I$108)\n+($F702*'fnd base rates'!I$109)\n+($G702*'fnd base rates'!I$110)\n+($H702*'fnd base rates'!I$111)\n+($I702*'fnd base rates'!I$112)\n+($J702*'fnd base rates'!I$113)\n+($K702*'fnd base rates'!I$114)\n+($M702*'fnd base rates'!I$116)\n+($N702*'fnd base rates'!I$117)\n+($O702*'fnd base rates'!I$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,9)))\n*$R702","v":1151.5204800000001},{"$f":"(($D702*'fnd base rates'!J$107)\n+($E702*'fnd base rates'!J$108)\n+($F702*'fnd base rates'!J$109)\n+($G702*'fnd base rates'!J$110)\n+($H702*'fnd base rates'!J$111)\n+($I702*'fnd base rates'!J$112)\n+($J702*'fnd base rates'!J$113)\n+($K702*'fnd base rates'!J$114)\n+($M702*'fnd base rates'!J$116)\n+($N702*'fnd base rates'!J$117)\n+($O702*'fnd base rates'!J$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,10)))\n*$R702","v":1850.12336},{"$f":"(($D702*'fnd base rates'!K$107)\n+($E702*'fnd base rates'!K$108)\n+($F702*'fnd base rates'!K$109)\n+($G702*'fnd base rates'!K$110)\n+($H702*'fnd base rates'!K$111)\n+($I702*'fnd base rates'!K$112)\n+($J702*'fnd base rates'!K$113)\n+($K702*'fnd base rates'!K$114)\n+($M702*'fnd base rates'!K$116)\n+($N702*'fnd base rates'!K$117)\n+($O702*'fnd base rates'!K$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,11)))\n*$R702","v":2789.9012902560003},{"$f":"(($D702*'fnd base rates'!L$107)\n+($E702*'fnd base rates'!L$108)\n+($F702*'fnd base rates'!L$109)\n+($G702*'fnd base rates'!L$110)\n+($H702*'fnd base rates'!L$111)\n+($I702*'fnd base rates'!L$112)\n+($J702*'fnd base rates'!L$113)\n+($K702*'fnd base rates'!L$114)\n+($M702*'fnd base rates'!L$116)\n+($N702*'fnd base rates'!L$117)\n+($O702*'fnd base rates'!L$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,12)))","v":4707.4506599999995},{"$f":"(($D702*'fnd base rates'!M$107)\n+($E702*'fnd base rates'!M$108)\n+($F702*'fnd base rates'!M$109)\n+($G702*'fnd base rates'!M$110)\n+($H702*'fnd base rates'!M$111)\n+($I702*'fnd base rates'!M$112)\n+($J702*'fnd base rates'!M$113)\n+($K702*'fnd base rates'!M$114)\n+($M702*'fnd base rates'!M$116)\n+($N702*'fnd base rates'!M$117)\n+($O702*'fnd base rates'!M$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,13)))","v":0},32684.849685024001,null,487049199,"487","049","199",1,2,32684.849685024001,16342,-893,17235,null,null,null,null,null,null,0,null,0]
["487",487049201,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D703","v":0},{"$f":"'fnd enro'!E703","v":0},{"$f":"'fnd enro'!F703","v":0},{"$f":"'fnd enro'!G703","v":0},{"$f":"'fnd enro'!H703","v":0},{"$f":"'fnd enro'!I703","v":1},{"$f":"'fnd enro'!J703","v":0},{"$f":"'fnd enro'!K703","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L703","v":0},{"$f":"'fnd enro'!M703","v":0},{"$f":"'fnd enro'!N703","v":0},{"$f":"'fnd enro'!O703","v":0},{"$f":"'fnd enro'!P703","v":0},{"$f":"'fnd enro'!R703","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q703)","v":12},null,{"$f":"(($D703*'fnd base rates'!C$107)\n+($E703*'fnd base rates'!C$108)\n+($F703*'fnd base rates'!C$109)\n+($G703*'fnd base rates'!C$110)\n+($H703*'fnd base rates'!C$111)\n+($I703*'fnd base rates'!C$112)\n+($J703*'fnd base rates'!C$113)\n+($K703*'fnd base rates'!C$114)\n+($M703*'fnd base rates'!C$116)\n+($N703*'fnd base rates'!C$117)\n+($O703*'fnd base rates'!C$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,3)))\n*$R703","v":634.21687125599999},{"$f":"(($D703*'fnd base rates'!D$107)\n+($E703*'fnd base rates'!D$108)\n+($F703*'fnd base rates'!D$109)\n+($G703*'fnd base rates'!D$110)\n+($H703*'fnd base rates'!D$111)\n+($I703*'fnd base rates'!D$112)\n+($J703*'fnd base rates'!D$113)\n+($K703*'fnd base rates'!D$114)\n+($M703*'fnd base rates'!D$116)\n+($N703*'fnd base rates'!D$117)\n+($O703*'fnd base rates'!D$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,4)))\n*$R703","v":901.05360000000007},{"$f":"(($D703*'fnd base rates'!E$107)\n+($E703*'fnd base rates'!E$108)\n+($F703*'fnd base rates'!E$109)\n+($G703*'fnd base rates'!E$110)\n+($H703*'fnd base rates'!E$111)\n+($I703*'fnd base rates'!E$112)\n+($J703*'fnd base rates'!E$113)\n+($K703*'fnd base rates'!E$114)\n+($M703*'fnd base rates'!E$116)\n+($N703*'fnd base rates'!E$117)\n+($O703*'fnd base rates'!E$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,5)))\n*$R703","v":5793.1897738080006},{"$f":"(($D703*'fnd base rates'!F$107)\n+($E703*'fnd base rates'!F$108)\n+($F703*'fnd base rates'!F$109)\n+($G703*'fnd base rates'!F$110)\n+($H703*'fnd base rates'!F$111)\n+($I703*'fnd base rates'!F$112)\n+($J703*'fnd base rates'!F$113)\n+($K703*'fnd base rates'!F$114)\n+($M703*'fnd base rates'!F$116)\n+($N703*'fnd base rates'!F$117)\n+($O703*'fnd base rates'!F$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,6)))\n*$R703","v":1051.9352377120001},{"$f":"(($D703*'fnd base rates'!G$107)\n+($E703*'fnd base rates'!G$108)\n+($F703*'fnd base rates'!G$109)\n+($G703*'fnd base rates'!G$110)\n+($H703*'fnd base rates'!G$111)\n+($I703*'fnd base rates'!G$112)\n+($J703*'fnd base rates'!G$113)\n+($K703*'fnd base rates'!G$114)\n+($M703*'fnd base rates'!G$116)\n+($N703*'fnd base rates'!G$117)\n+($O703*'fnd base rates'!G$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,7)))\n*$R703","v":193.39924460800003},{"$f":"(($D703*'fnd base rates'!H$107)\n+($E703*'fnd base rates'!H$108)\n+($F703*'fnd base rates'!H$109)\n+($G703*'fnd base rates'!H$110)\n+($H703*'fnd base rates'!H$111)\n+($I703*'fnd base rates'!H$112)\n+($J703*'fnd base rates'!H$113)\n+($K703*'fnd base rates'!H$114)\n+($M703*'fnd base rates'!H$116)\n+($N703*'fnd base rates'!H$117)\n+($O703*'fnd base rates'!H$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D703*'fnd base rates'!I$107)\n+($E703*'fnd base rates'!I$108)\n+($F703*'fnd base rates'!I$109)\n+($G703*'fnd base rates'!I$110)\n+($H703*'fnd base rates'!I$111)\n+($I703*'fnd base rates'!I$112)\n+($J703*'fnd base rates'!I$113)\n+($K703*'fnd base rates'!I$114)\n+($M703*'fnd base rates'!I$116)\n+($N703*'fnd base rates'!I$117)\n+($O703*'fnd base rates'!I$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,9)))\n*$R703","v":501.64544000000006},{"$f":"(($D703*'fnd base rates'!J$107)\n+($E703*'fnd base rates'!J$108)\n+($F703*'fnd base rates'!J$109)\n+($G703*'fnd base rates'!J$110)\n+($H703*'fnd base rates'!J$111)\n+($I703*'fnd base rates'!J$112)\n+($J703*'fnd base rates'!J$113)\n+($K703*'fnd base rates'!J$114)\n+($M703*'fnd base rates'!J$116)\n+($N703*'fnd base rates'!J$117)\n+($O703*'fnd base rates'!J$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,10)))\n*$R703","v":675.71792000000005},{"$f":"(($D703*'fnd base rates'!K$107)\n+($E703*'fnd base rates'!K$108)\n+($F703*'fnd base rates'!K$109)\n+($G703*'fnd base rates'!K$110)\n+($H703*'fnd base rates'!K$111)\n+($I703*'fnd base rates'!K$112)\n+($J703*'fnd base rates'!K$113)\n+($K703*'fnd base rates'!K$114)\n+($M703*'fnd base rates'!K$116)\n+($N703*'fnd base rates'!K$117)\n+($O703*'fnd base rates'!K$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,11)))\n*$R703","v":1357.1537651280003},{"$f":"(($D703*'fnd base rates'!L$107)\n+($E703*'fnd base rates'!L$108)\n+($F703*'fnd base rates'!L$109)\n+($G703*'fnd base rates'!L$110)\n+($H703*'fnd base rates'!L$111)\n+($I703*'fnd base rates'!L$112)\n+($J703*'fnd base rates'!L$113)\n+($K703*'fnd base rates'!L$114)\n+($M703*'fnd base rates'!L$116)\n+($N703*'fnd base rates'!L$117)\n+($O703*'fnd base rates'!L$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D703*'fnd base rates'!M$107)\n+($E703*'fnd base rates'!M$108)\n+($F703*'fnd base rates'!M$109)\n+($G703*'fnd base rates'!M$110)\n+($H703*'fnd base rates'!M$111)\n+($I703*'fnd base rates'!M$112)\n+($J703*'fnd base rates'!M$113)\n+($K703*'fnd base rates'!M$114)\n+($M703*'fnd base rates'!M$116)\n+($N703*'fnd base rates'!M$117)\n+($O703*'fnd base rates'!M$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,13)))","v":0},13684.164042512,null,487049201,"487","049","201",1,1,13684.164042512,13684,-3590,17274,null,null,null,null,null,null,0,null,0]
["487",487049229,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D704","v":0},{"$f":"'fnd enro'!E704","v":0},{"$f":"'fnd enro'!F704","v":0},{"$f":"'fnd enro'!G704","v":0},{"$f":"'fnd enro'!H704","v":1},{"$f":"'fnd enro'!I704","v":1},{"$f":"'fnd enro'!J704","v":0},{"$f":"'fnd enro'!K704","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L704","v":0},{"$f":"'fnd enro'!M704","v":0},{"$f":"'fnd enro'!N704","v":0},{"$f":"'fnd enro'!O704","v":1},{"$f":"'fnd enro'!P704","v":0},{"$f":"'fnd enro'!R704","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q704)","v":9},null,{"$f":"(($D704*'fnd base rates'!C$107)\n+($E704*'fnd base rates'!C$108)\n+($F704*'fnd base rates'!C$109)\n+($G704*'fnd base rates'!C$110)\n+($H704*'fnd base rates'!C$111)\n+($I704*'fnd base rates'!C$112)\n+($J704*'fnd base rates'!C$113)\n+($K704*'fnd base rates'!C$114)\n+($M704*'fnd base rates'!C$116)\n+($N704*'fnd base rates'!C$117)\n+($O704*'fnd base rates'!C$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,3)))\n*$R704","v":1409.413102512},{"$f":"(($D704*'fnd base rates'!D$107)\n+($E704*'fnd base rates'!D$108)\n+($F704*'fnd base rates'!D$109)\n+($G704*'fnd base rates'!D$110)\n+($H704*'fnd base rates'!D$111)\n+($I704*'fnd base rates'!D$112)\n+($J704*'fnd base rates'!D$113)\n+($K704*'fnd base rates'!D$114)\n+($M704*'fnd base rates'!D$116)\n+($N704*'fnd base rates'!D$117)\n+($O704*'fnd base rates'!D$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,4)))\n*$R704","v":2048.8266399999998},{"$f":"(($D704*'fnd base rates'!E$107)\n+($E704*'fnd base rates'!E$108)\n+($F704*'fnd base rates'!E$109)\n+($G704*'fnd base rates'!E$110)\n+($H704*'fnd base rates'!E$111)\n+($I704*'fnd base rates'!E$112)\n+($J704*'fnd base rates'!E$113)\n+($K704*'fnd base rates'!E$114)\n+($M704*'fnd base rates'!E$116)\n+($N704*'fnd base rates'!E$117)\n+($O704*'fnd base rates'!E$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,5)))\n*$R704","v":11602.470187616},{"$f":"(($D704*'fnd base rates'!F$107)\n+($E704*'fnd base rates'!F$108)\n+($F704*'fnd base rates'!F$109)\n+($G704*'fnd base rates'!F$110)\n+($H704*'fnd base rates'!F$111)\n+($I704*'fnd base rates'!F$112)\n+($J704*'fnd base rates'!F$113)\n+($K704*'fnd base rates'!F$114)\n+($M704*'fnd base rates'!F$116)\n+($N704*'fnd base rates'!F$117)\n+($O704*'fnd base rates'!F$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,6)))\n*$R704","v":2478.369835424},{"$f":"(($D704*'fnd base rates'!G$107)\n+($E704*'fnd base rates'!G$108)\n+($F704*'fnd base rates'!G$109)\n+($G704*'fnd base rates'!G$110)\n+($H704*'fnd base rates'!G$111)\n+($I704*'fnd base rates'!G$112)\n+($J704*'fnd base rates'!G$113)\n+($K704*'fnd base rates'!G$114)\n+($M704*'fnd base rates'!G$116)\n+($N704*'fnd base rates'!G$117)\n+($O704*'fnd base rates'!G$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,7)))\n*$R704","v":462.64800921600005},{"$f":"(($D704*'fnd base rates'!H$107)\n+($E704*'fnd base rates'!H$108)\n+($F704*'fnd base rates'!H$109)\n+($G704*'fnd base rates'!H$110)\n+($H704*'fnd base rates'!H$111)\n+($I704*'fnd base rates'!H$112)\n+($J704*'fnd base rates'!H$113)\n+($K704*'fnd base rates'!H$114)\n+($M704*'fnd base rates'!H$116)\n+($N704*'fnd base rates'!H$117)\n+($O704*'fnd base rates'!H$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,8)))","v":1590.4737200000002},{"$f":"(($D704*'fnd base rates'!I$107)\n+($E704*'fnd base rates'!I$108)\n+($F704*'fnd base rates'!I$109)\n+($G704*'fnd base rates'!I$110)\n+($H704*'fnd base rates'!I$111)\n+($I704*'fnd base rates'!I$112)\n+($J704*'fnd base rates'!I$113)\n+($K704*'fnd base rates'!I$114)\n+($M704*'fnd base rates'!I$116)\n+($N704*'fnd base rates'!I$117)\n+($O704*'fnd base rates'!I$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,9)))\n*$R704","v":1061.5040800000002},{"$f":"(($D704*'fnd base rates'!J$107)\n+($E704*'fnd base rates'!J$108)\n+($F704*'fnd base rates'!J$109)\n+($G704*'fnd base rates'!J$110)\n+($H704*'fnd base rates'!J$111)\n+($I704*'fnd base rates'!J$112)\n+($J704*'fnd base rates'!J$113)\n+($K704*'fnd base rates'!J$114)\n+($M704*'fnd base rates'!J$116)\n+($N704*'fnd base rates'!J$117)\n+($O704*'fnd base rates'!J$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,10)))\n*$R704","v":1004.0025600000001},{"$f":"(($D704*'fnd base rates'!K$107)\n+($E704*'fnd base rates'!K$108)\n+($F704*'fnd base rates'!K$109)\n+($G704*'fnd base rates'!K$110)\n+($H704*'fnd base rates'!K$111)\n+($I704*'fnd base rates'!K$112)\n+($J704*'fnd base rates'!K$113)\n+($K704*'fnd base rates'!K$114)\n+($M704*'fnd base rates'!K$116)\n+($N704*'fnd base rates'!K$117)\n+($O704*'fnd base rates'!K$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,11)))\n*$R704","v":3175.0424902560007},{"$f":"(($D704*'fnd base rates'!L$107)\n+($E704*'fnd base rates'!L$108)\n+($F704*'fnd base rates'!L$109)\n+($G704*'fnd base rates'!L$110)\n+($H704*'fnd base rates'!L$111)\n+($I704*'fnd base rates'!L$112)\n+($J704*'fnd base rates'!L$113)\n+($K704*'fnd base rates'!L$114)\n+($M704*'fnd base rates'!L$116)\n+($N704*'fnd base rates'!L$117)\n+($O704*'fnd base rates'!L$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,12)))","v":3958.9106599999996},{"$f":"(($D704*'fnd base rates'!M$107)\n+($E704*'fnd base rates'!M$108)\n+($F704*'fnd base rates'!M$109)\n+($G704*'fnd base rates'!M$110)\n+($H704*'fnd base rates'!M$111)\n+($I704*'fnd base rates'!M$112)\n+($J704*'fnd base rates'!M$113)\n+($K704*'fnd base rates'!M$114)\n+($M704*'fnd base rates'!M$116)\n+($N704*'fnd base rates'!M$117)\n+($O704*'fnd base rates'!M$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,13)))","v":0},28791.661285024005,null,487049229,"487","049","229",1,2,28791.661285024005,14396,1762,12634,null,null,null,null,null,null,0,null,0]
["487",487049243,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D705","v":0},{"$f":"'fnd enro'!E705","v":0},{"$f":"'fnd enro'!F705","v":0},{"$f":"'fnd enro'!G705","v":0},{"$f":"'fnd enro'!H705","v":0},{"$f":"'fnd enro'!I705","v":1},{"$f":"'fnd enro'!J705","v":0},{"$f":"'fnd enro'!K705","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L705","v":0},{"$f":"'fnd enro'!M705","v":0},{"$f":"'fnd enro'!N705","v":0},{"$f":"'fnd enro'!O705","v":0},{"$f":"'fnd enro'!P705","v":1},{"$f":"'fnd enro'!R705","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q705)","v":9},null,{"$f":"(($D705*'fnd base rates'!C$107)\n+($E705*'fnd base rates'!C$108)\n+($F705*'fnd base rates'!C$109)\n+($G705*'fnd base rates'!C$110)\n+($H705*'fnd base rates'!C$111)\n+($I705*'fnd base rates'!C$112)\n+($J705*'fnd base rates'!C$113)\n+($K705*'fnd base rates'!C$114)\n+($M705*'fnd base rates'!C$116)\n+($N705*'fnd base rates'!C$117)\n+($O705*'fnd base rates'!C$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,3)))\n*$R705","v":735.07527125600006},{"$f":"(($D705*'fnd base rates'!D$107)\n+($E705*'fnd base rates'!D$108)\n+($F705*'fnd base rates'!D$109)\n+($G705*'fnd base rates'!D$110)\n+($H705*'fnd base rates'!D$111)\n+($I705*'fnd base rates'!D$112)\n+($J705*'fnd base rates'!D$113)\n+($K705*'fnd base rates'!D$114)\n+($M705*'fnd base rates'!D$116)\n+($N705*'fnd base rates'!D$117)\n+($O705*'fnd base rates'!D$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,4)))\n*$R705","v":1378.9244800000001},{"$f":"(($D705*'fnd base rates'!E$107)\n+($E705*'fnd base rates'!E$108)\n+($F705*'fnd base rates'!E$109)\n+($G705*'fnd base rates'!E$110)\n+($H705*'fnd base rates'!E$111)\n+($I705*'fnd base rates'!E$112)\n+($J705*'fnd base rates'!E$113)\n+($K705*'fnd base rates'!E$114)\n+($M705*'fnd base rates'!E$116)\n+($N705*'fnd base rates'!E$117)\n+($O705*'fnd base rates'!E$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,5)))\n*$R705","v":10458.140973808002},{"$f":"(($D705*'fnd base rates'!F$107)\n+($E705*'fnd base rates'!F$108)\n+($F705*'fnd base rates'!F$109)\n+($G705*'fnd base rates'!F$110)\n+($H705*'fnd base rates'!F$111)\n+($I705*'fnd base rates'!F$112)\n+($J705*'fnd base rates'!F$113)\n+($K705*'fnd base rates'!F$114)\n+($M705*'fnd base rates'!F$116)\n+($N705*'fnd base rates'!F$117)\n+($O705*'fnd base rates'!F$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,6)))\n*$R705","v":1051.9352377120001},{"$f":"(($D705*'fnd base rates'!G$107)\n+($E705*'fnd base rates'!G$108)\n+($F705*'fnd base rates'!G$109)\n+($G705*'fnd base rates'!G$110)\n+($H705*'fnd base rates'!G$111)\n+($I705*'fnd base rates'!G$112)\n+($J705*'fnd base rates'!G$113)\n+($K705*'fnd base rates'!G$114)\n+($M705*'fnd base rates'!G$116)\n+($N705*'fnd base rates'!G$117)\n+($O705*'fnd base rates'!G$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,7)))\n*$R705","v":419.7134846080001},{"$f":"(($D705*'fnd base rates'!H$107)\n+($E705*'fnd base rates'!H$108)\n+($F705*'fnd base rates'!H$109)\n+($G705*'fnd base rates'!H$110)\n+($H705*'fnd base rates'!H$111)\n+($I705*'fnd base rates'!H$112)\n+($J705*'fnd base rates'!H$113)\n+($K705*'fnd base rates'!H$114)\n+($M705*'fnd base rates'!H$116)\n+($N705*'fnd base rates'!H$117)\n+($O705*'fnd base rates'!H$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,8)))","v":908.51686000000007},{"$f":"(($D705*'fnd base rates'!I$107)\n+($E705*'fnd base rates'!I$108)\n+($F705*'fnd base rates'!I$109)\n+($G705*'fnd base rates'!I$110)\n+($H705*'fnd base rates'!I$111)\n+($I705*'fnd base rates'!I$112)\n+($J705*'fnd base rates'!I$113)\n+($K705*'fnd base rates'!I$114)\n+($M705*'fnd base rates'!I$116)\n+($N705*'fnd base rates'!I$117)\n+($O705*'fnd base rates'!I$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,9)))\n*$R705","v":690.54088000000002},{"$f":"(($D705*'fnd base rates'!J$107)\n+($E705*'fnd base rates'!J$108)\n+($F705*'fnd base rates'!J$109)\n+($G705*'fnd base rates'!J$110)\n+($H705*'fnd base rates'!J$111)\n+($I705*'fnd base rates'!J$112)\n+($J705*'fnd base rates'!J$113)\n+($K705*'fnd base rates'!J$114)\n+($M705*'fnd base rates'!J$116)\n+($N705*'fnd base rates'!J$117)\n+($O705*'fnd base rates'!J$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,10)))\n*$R705","v":1657.29144},{"$f":"(($D705*'fnd base rates'!K$107)\n+($E705*'fnd base rates'!K$108)\n+($F705*'fnd base rates'!K$109)\n+($G705*'fnd base rates'!K$110)\n+($H705*'fnd base rates'!K$111)\n+($I705*'fnd base rates'!K$112)\n+($J705*'fnd base rates'!K$113)\n+($K705*'fnd base rates'!K$114)\n+($M705*'fnd base rates'!K$116)\n+($N705*'fnd base rates'!K$117)\n+($O705*'fnd base rates'!K$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,11)))\n*$R705","v":1357.1537651280003},{"$f":"(($D705*'fnd base rates'!L$107)\n+($E705*'fnd base rates'!L$108)\n+($F705*'fnd base rates'!L$109)\n+($G705*'fnd base rates'!L$110)\n+($H705*'fnd base rates'!L$111)\n+($I705*'fnd base rates'!L$112)\n+($J705*'fnd base rates'!L$113)\n+($K705*'fnd base rates'!L$114)\n+($M705*'fnd base rates'!L$116)\n+($N705*'fnd base rates'!L$117)\n+($O705*'fnd base rates'!L$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,12)))","v":2415.8253299999997},{"$f":"(($D705*'fnd base rates'!M$107)\n+($E705*'fnd base rates'!M$108)\n+($F705*'fnd base rates'!M$109)\n+($G705*'fnd base rates'!M$110)\n+($H705*'fnd base rates'!M$111)\n+($I705*'fnd base rates'!M$112)\n+($J705*'fnd base rates'!M$113)\n+($K705*'fnd base rates'!M$114)\n+($M705*'fnd base rates'!M$116)\n+($N705*'fnd base rates'!M$117)\n+($O705*'fnd base rates'!M$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,13)))","v":0},21073.117722512005,null,487049243,"487","049","243",1,1,21073.117722512005,21073,9488,11585,null,null,null,null,null,null,0,null,0]
["487",487049244,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D706","v":0},{"$f":"'fnd enro'!E706","v":0},{"$f":"'fnd enro'!F706","v":0},{"$f":"'fnd enro'!G706","v":0},{"$f":"'fnd enro'!H706","v":3},{"$f":"'fnd enro'!I706","v":2},{"$f":"'fnd enro'!J706","v":0},{"$f":"'fnd enro'!K706","v":0.19650000000000001},{"$f":"'fnd enro'!L706","v":0},{"$f":"'fnd enro'!M706","v":0},{"$f":"'fnd enro'!N706","v":0},{"$f":"'fnd enro'!O706","v":0},{"$f":"'fnd enro'!P706","v":2},{"$f":"'fnd enro'!R706","v":5},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q706)","v":10},null,{"$f":"(($D706*'fnd base rates'!C$107)\n+($E706*'fnd base rates'!C$108)\n+($F706*'fnd base rates'!C$109)\n+($G706*'fnd base rates'!C$110)\n+($H706*'fnd base rates'!C$111)\n+($I706*'fnd base rates'!C$112)\n+($J706*'fnd base rates'!C$113)\n+($K706*'fnd base rates'!C$114)\n+($M706*'fnd base rates'!C$116)\n+($N706*'fnd base rates'!C$117)\n+($O706*'fnd base rates'!C$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,3)))\n*$R706","v":3386.1006762800002},{"$f":"(($D706*'fnd base rates'!D$107)\n+($E706*'fnd base rates'!D$108)\n+($F706*'fnd base rates'!D$109)\n+($G706*'fnd base rates'!D$110)\n+($H706*'fnd base rates'!D$111)\n+($I706*'fnd base rates'!D$112)\n+($J706*'fnd base rates'!D$113)\n+($K706*'fnd base rates'!D$114)\n+($M706*'fnd base rates'!D$116)\n+($N706*'fnd base rates'!D$117)\n+($O706*'fnd base rates'!D$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,4)))\n*$R706","v":5524.0824000000002},{"$f":"(($D706*'fnd base rates'!E$107)\n+($E706*'fnd base rates'!E$108)\n+($F706*'fnd base rates'!E$109)\n+($G706*'fnd base rates'!E$110)\n+($H706*'fnd base rates'!E$111)\n+($I706*'fnd base rates'!E$112)\n+($J706*'fnd base rates'!E$113)\n+($K706*'fnd base rates'!E$114)\n+($M706*'fnd base rates'!E$116)\n+($N706*'fnd base rates'!E$117)\n+($O706*'fnd base rates'!E$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,5)))\n*$R706","v":33778.784949040004},{"$f":"(($D706*'fnd base rates'!F$107)\n+($E706*'fnd base rates'!F$108)\n+($F706*'fnd base rates'!F$109)\n+($G706*'fnd base rates'!F$110)\n+($H706*'fnd base rates'!F$111)\n+($I706*'fnd base rates'!F$112)\n+($J706*'fnd base rates'!F$113)\n+($K706*'fnd base rates'!F$114)\n+($M706*'fnd base rates'!F$116)\n+($N706*'fnd base rates'!F$117)\n+($O706*'fnd base rates'!F$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,6)))\n*$R706","v":5643.0159485600007},{"$f":"(($D706*'fnd base rates'!G$107)\n+($E706*'fnd base rates'!G$108)\n+($F706*'fnd base rates'!G$109)\n+($G706*'fnd base rates'!G$110)\n+($H706*'fnd base rates'!G$111)\n+($I706*'fnd base rates'!G$112)\n+($J706*'fnd base rates'!G$113)\n+($K706*'fnd base rates'!G$114)\n+($M706*'fnd base rates'!G$116)\n+($N706*'fnd base rates'!G$117)\n+($O706*'fnd base rates'!G$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,7)))\n*$R706","v":1465.6059030400002},{"$f":"(($D706*'fnd base rates'!H$107)\n+($E706*'fnd base rates'!H$108)\n+($F706*'fnd base rates'!H$109)\n+($G706*'fnd base rates'!H$110)\n+($H706*'fnd base rates'!H$111)\n+($I706*'fnd base rates'!H$112)\n+($J706*'fnd base rates'!H$113)\n+($K706*'fnd base rates'!H$114)\n+($M706*'fnd base rates'!H$116)\n+($N706*'fnd base rates'!H$117)\n+($O706*'fnd base rates'!H$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,8)))","v":3485.2042999999994},{"$f":"(($D706*'fnd base rates'!I$107)\n+($E706*'fnd base rates'!I$108)\n+($F706*'fnd base rates'!I$109)\n+($G706*'fnd base rates'!I$110)\n+($H706*'fnd base rates'!I$111)\n+($I706*'fnd base rates'!I$112)\n+($J706*'fnd base rates'!I$113)\n+($K706*'fnd base rates'!I$114)\n+($M706*'fnd base rates'!I$116)\n+($N706*'fnd base rates'!I$117)\n+($O706*'fnd base rates'!I$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,9)))\n*$R706","v":2768.40184},{"$f":"(($D706*'fnd base rates'!J$107)\n+($E706*'fnd base rates'!J$108)\n+($F706*'fnd base rates'!J$109)\n+($G706*'fnd base rates'!J$110)\n+($H706*'fnd base rates'!J$111)\n+($I706*'fnd base rates'!J$112)\n+($J706*'fnd base rates'!J$113)\n+($K706*'fnd base rates'!J$114)\n+($M706*'fnd base rates'!J$116)\n+($N706*'fnd base rates'!J$117)\n+($O706*'fnd base rates'!J$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,10)))\n*$R706","v":4323.2113600000002},{"$f":"(($D706*'fnd base rates'!K$107)\n+($E706*'fnd base rates'!K$108)\n+($F706*'fnd base rates'!K$109)\n+($G706*'fnd base rates'!K$110)\n+($H706*'fnd base rates'!K$111)\n+($I706*'fnd base rates'!K$112)\n+($J706*'fnd base rates'!K$113)\n+($K706*'fnd base rates'!K$114)\n+($M706*'fnd base rates'!K$116)\n+($N706*'fnd base rates'!K$117)\n+($O706*'fnd base rates'!K$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,11)))\n*$R706","v":6899.1594656400011},{"$f":"(($D706*'fnd base rates'!L$107)\n+($E706*'fnd base rates'!L$108)\n+($F706*'fnd base rates'!L$109)\n+($G706*'fnd base rates'!L$110)\n+($H706*'fnd base rates'!L$111)\n+($I706*'fnd base rates'!L$112)\n+($J706*'fnd base rates'!L$113)\n+($K706*'fnd base rates'!L$114)\n+($M706*'fnd base rates'!L$116)\n+($N706*'fnd base rates'!L$117)\n+($O706*'fnd base rates'!L$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,12)))","v":10601.896650000001},{"$f":"(($D706*'fnd base rates'!M$107)\n+($E706*'fnd base rates'!M$108)\n+($F706*'fnd base rates'!M$109)\n+($G706*'fnd base rates'!M$110)\n+($H706*'fnd base rates'!M$111)\n+($I706*'fnd base rates'!M$112)\n+($J706*'fnd base rates'!M$113)\n+($K706*'fnd base rates'!M$114)\n+($M706*'fnd base rates'!M$116)\n+($N706*'fnd base rates'!M$117)\n+($O706*'fnd base rates'!M$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,13)))","v":0},77875.463492559997,null,487049244,"487","049","244",1,5,77875.463492559997,15575,-767,16342,null,null,null,null,null,null,0,null,0]
["487",487049248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D707","v":0},{"$f":"'fnd enro'!E707","v":0},{"$f":"'fnd enro'!F707","v":0},{"$f":"'fnd enro'!G707","v":0},{"$f":"'fnd enro'!H707","v":5},{"$f":"'fnd enro'!I707","v":10},{"$f":"'fnd enro'!J707","v":0},{"$f":"'fnd enro'!K707","v":0.58950000000000002},{"$f":"'fnd enro'!L707","v":0},{"$f":"'fnd enro'!M707","v":0},{"$f":"'fnd enro'!N707","v":1},{"$f":"'fnd enro'!O707","v":0},{"$f":"'fnd enro'!P707","v":5},{"$f":"'fnd enro'!R707","v":15},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q707)","v":11},null,{"$f":"(($D707*'fnd base rates'!C$107)\n+($E707*'fnd base rates'!C$108)\n+($F707*'fnd base rates'!C$109)\n+($G707*'fnd base rates'!C$110)\n+($H707*'fnd base rates'!C$111)\n+($I707*'fnd base rates'!C$112)\n+($J707*'fnd base rates'!C$113)\n+($K707*'fnd base rates'!C$114)\n+($M707*'fnd base rates'!C$116)\n+($N707*'fnd base rates'!C$117)\n+($O707*'fnd base rates'!C$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,3)))\n*$R707","v":10232.983948839999},{"$f":"(($D707*'fnd base rates'!D$107)\n+($E707*'fnd base rates'!D$108)\n+($F707*'fnd base rates'!D$109)\n+($G707*'fnd base rates'!D$110)\n+($H707*'fnd base rates'!D$111)\n+($I707*'fnd base rates'!D$112)\n+($J707*'fnd base rates'!D$113)\n+($K707*'fnd base rates'!D$114)\n+($M707*'fnd base rates'!D$116)\n+($N707*'fnd base rates'!D$117)\n+($O707*'fnd base rates'!D$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,4)))\n*$R707","v":16532.982479999999},{"$f":"(($D707*'fnd base rates'!E$107)\n+($E707*'fnd base rates'!E$108)\n+($F707*'fnd base rates'!E$109)\n+($G707*'fnd base rates'!E$110)\n+($H707*'fnd base rates'!E$111)\n+($I707*'fnd base rates'!E$112)\n+($J707*'fnd base rates'!E$113)\n+($K707*'fnd base rates'!E$114)\n+($M707*'fnd base rates'!E$116)\n+($N707*'fnd base rates'!E$117)\n+($O707*'fnd base rates'!E$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,5)))\n*$R707","v":107161.47788712001},{"$f":"(($D707*'fnd base rates'!F$107)\n+($E707*'fnd base rates'!F$108)\n+($F707*'fnd base rates'!F$109)\n+($G707*'fnd base rates'!F$110)\n+($H707*'fnd base rates'!F$111)\n+($I707*'fnd base rates'!F$112)\n+($J707*'fnd base rates'!F$113)\n+($K707*'fnd base rates'!F$114)\n+($M707*'fnd base rates'!F$116)\n+($N707*'fnd base rates'!F$117)\n+($O707*'fnd base rates'!F$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,6)))\n*$R707","v":16647.98984568},{"$f":"(($D707*'fnd base rates'!G$107)\n+($E707*'fnd base rates'!G$108)\n+($F707*'fnd base rates'!G$109)\n+($G707*'fnd base rates'!G$110)\n+($H707*'fnd base rates'!G$111)\n+($I707*'fnd base rates'!G$112)\n+($J707*'fnd base rates'!G$113)\n+($K707*'fnd base rates'!G$114)\n+($M707*'fnd base rates'!G$116)\n+($N707*'fnd base rates'!G$117)\n+($O707*'fnd base rates'!G$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,7)))\n*$R707","v":4313.517789120001},{"$f":"(($D707*'fnd base rates'!H$107)\n+($E707*'fnd base rates'!H$108)\n+($F707*'fnd base rates'!H$109)\n+($G707*'fnd base rates'!H$110)\n+($H707*'fnd base rates'!H$111)\n+($I707*'fnd base rates'!H$112)\n+($J707*'fnd base rates'!H$113)\n+($K707*'fnd base rates'!H$114)\n+($M707*'fnd base rates'!H$116)\n+($N707*'fnd base rates'!H$117)\n+($O707*'fnd base rates'!H$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,8)))","v":11876.382900000001},{"$f":"(($D707*'fnd base rates'!I$107)\n+($E707*'fnd base rates'!I$108)\n+($F707*'fnd base rates'!I$109)\n+($G707*'fnd base rates'!I$110)\n+($H707*'fnd base rates'!I$111)\n+($I707*'fnd base rates'!I$112)\n+($J707*'fnd base rates'!I$113)\n+($K707*'fnd base rates'!I$114)\n+($M707*'fnd base rates'!I$116)\n+($N707*'fnd base rates'!I$117)\n+($O707*'fnd base rates'!I$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,9)))\n*$R707","v":8487.4178400000001},{"$f":"(($D707*'fnd base rates'!J$107)\n+($E707*'fnd base rates'!J$108)\n+($F707*'fnd base rates'!J$109)\n+($G707*'fnd base rates'!J$110)\n+($H707*'fnd base rates'!J$111)\n+($I707*'fnd base rates'!J$112)\n+($J707*'fnd base rates'!J$113)\n+($K707*'fnd base rates'!J$114)\n+($M707*'fnd base rates'!J$116)\n+($N707*'fnd base rates'!J$117)\n+($O707*'fnd base rates'!J$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,10)))\n*$R707","v":13980.130720000001},{"$f":"(($D707*'fnd base rates'!K$107)\n+($E707*'fnd base rates'!K$108)\n+($F707*'fnd base rates'!K$109)\n+($G707*'fnd base rates'!K$110)\n+($H707*'fnd base rates'!K$111)\n+($I707*'fnd base rates'!K$112)\n+($J707*'fnd base rates'!K$113)\n+($K707*'fnd base rates'!K$114)\n+($M707*'fnd base rates'!K$116)\n+($N707*'fnd base rates'!K$117)\n+($O707*'fnd base rates'!K$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,11)))\n*$R707","v":20940.683916920003},{"$f":"(($D707*'fnd base rates'!L$107)\n+($E707*'fnd base rates'!L$108)\n+($F707*'fnd base rates'!L$109)\n+($G707*'fnd base rates'!L$110)\n+($H707*'fnd base rates'!L$111)\n+($I707*'fnd base rates'!L$112)\n+($J707*'fnd base rates'!L$113)\n+($K707*'fnd base rates'!L$114)\n+($M707*'fnd base rates'!L$116)\n+($N707*'fnd base rates'!L$117)\n+($O707*'fnd base rates'!L$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,12)))","v":30971.739949999999},{"$f":"(($D707*'fnd base rates'!M$107)\n+($E707*'fnd base rates'!M$108)\n+($F707*'fnd base rates'!M$109)\n+($G707*'fnd base rates'!M$110)\n+($H707*'fnd base rates'!M$111)\n+($I707*'fnd base rates'!M$112)\n+($J707*'fnd base rates'!M$113)\n+($K707*'fnd base rates'!M$114)\n+($M707*'fnd base rates'!M$116)\n+($N707*'fnd base rates'!M$117)\n+($O707*'fnd base rates'!M$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,13)))","v":0},241145.30727768003,null,487049248,"487","049","248",1,15,241145.30727768003,16076,2392,13684,null,null,null,null,null,null,0,null,0]
["487",487049262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D708","v":0},{"$f":"'fnd enro'!E708","v":0},{"$f":"'fnd enro'!F708","v":0},{"$f":"'fnd enro'!G708","v":0},{"$f":"'fnd enro'!H708","v":1},{"$f":"'fnd enro'!I708","v":7},{"$f":"'fnd enro'!J708","v":0},{"$f":"'fnd enro'!K708","v":0.31440000000000001},{"$f":"'fnd enro'!L708","v":0},{"$f":"'fnd enro'!M708","v":0},{"$f":"'fnd enro'!N708","v":0},{"$f":"'fnd enro'!O708","v":0},{"$f":"'fnd enro'!P708","v":6},{"$f":"'fnd enro'!R708","v":8},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q708)","v":9},null,{"$f":"(($D708*'fnd base rates'!C$107)\n+($E708*'fnd base rates'!C$108)\n+($F708*'fnd base rates'!C$109)\n+($G708*'fnd base rates'!C$110)\n+($H708*'fnd base rates'!C$111)\n+($I708*'fnd base rates'!C$112)\n+($J708*'fnd base rates'!C$113)\n+($K708*'fnd base rates'!C$114)\n+($M708*'fnd base rates'!C$116)\n+($N708*'fnd base rates'!C$117)\n+($O708*'fnd base rates'!C$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,3)))\n*$R708","v":5678.8853700479995},{"$f":"(($D708*'fnd base rates'!D$107)\n+($E708*'fnd base rates'!D$108)\n+($F708*'fnd base rates'!D$109)\n+($G708*'fnd base rates'!D$110)\n+($H708*'fnd base rates'!D$111)\n+($I708*'fnd base rates'!D$112)\n+($J708*'fnd base rates'!D$113)\n+($K708*'fnd base rates'!D$114)\n+($M708*'fnd base rates'!D$116)\n+($N708*'fnd base rates'!D$117)\n+($O708*'fnd base rates'!D$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,4)))\n*$R708","v":10075.65408},{"$f":"(($D708*'fnd base rates'!E$107)\n+($E708*'fnd base rates'!E$108)\n+($F708*'fnd base rates'!E$109)\n+($G708*'fnd base rates'!E$110)\n+($H708*'fnd base rates'!E$111)\n+($I708*'fnd base rates'!E$112)\n+($J708*'fnd base rates'!E$113)\n+($K708*'fnd base rates'!E$114)\n+($M708*'fnd base rates'!E$116)\n+($N708*'fnd base rates'!E$117)\n+($O708*'fnd base rates'!E$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,5)))\n*$R708","v":72624.313310464},{"$f":"(($D708*'fnd base rates'!F$107)\n+($E708*'fnd base rates'!F$108)\n+($F708*'fnd base rates'!F$109)\n+($G708*'fnd base rates'!F$110)\n+($H708*'fnd base rates'!F$111)\n+($I708*'fnd base rates'!F$112)\n+($J708*'fnd base rates'!F$113)\n+($K708*'fnd base rates'!F$114)\n+($M708*'fnd base rates'!F$116)\n+($N708*'fnd base rates'!F$117)\n+($O708*'fnd base rates'!F$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,6)))\n*$R708","v":8543.2618216960018},{"$f":"(($D708*'fnd base rates'!G$107)\n+($E708*'fnd base rates'!G$108)\n+($F708*'fnd base rates'!G$109)\n+($G708*'fnd base rates'!G$110)\n+($H708*'fnd base rates'!G$111)\n+($I708*'fnd base rates'!G$112)\n+($J708*'fnd base rates'!G$113)\n+($K708*'fnd base rates'!G$114)\n+($M708*'fnd base rates'!G$116)\n+($N708*'fnd base rates'!G$117)\n+($O708*'fnd base rates'!G$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,7)))\n*$R708","v":2910.4503568640007},{"$f":"(($D708*'fnd base rates'!H$107)\n+($E708*'fnd base rates'!H$108)\n+($F708*'fnd base rates'!H$109)\n+($G708*'fnd base rates'!H$110)\n+($H708*'fnd base rates'!H$111)\n+($I708*'fnd base rates'!H$112)\n+($J708*'fnd base rates'!H$113)\n+($K708*'fnd base rates'!H$114)\n+($M708*'fnd base rates'!H$116)\n+($N708*'fnd base rates'!H$117)\n+($O708*'fnd base rates'!H$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,8)))","v":6883.1048799999999},{"$f":"(($D708*'fnd base rates'!I$107)\n+($E708*'fnd base rates'!I$108)\n+($F708*'fnd base rates'!I$109)\n+($G708*'fnd base rates'!I$110)\n+($H708*'fnd base rates'!I$111)\n+($I708*'fnd base rates'!I$112)\n+($J708*'fnd base rates'!I$113)\n+($K708*'fnd base rates'!I$114)\n+($M708*'fnd base rates'!I$116)\n+($N708*'fnd base rates'!I$117)\n+($O708*'fnd base rates'!I$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,9)))\n*$R708","v":5099.0204000000003},{"$f":"(($D708*'fnd base rates'!J$107)\n+($E708*'fnd base rates'!J$108)\n+($F708*'fnd base rates'!J$109)\n+($G708*'fnd base rates'!J$110)\n+($H708*'fnd base rates'!J$111)\n+($I708*'fnd base rates'!J$112)\n+($J708*'fnd base rates'!J$113)\n+($K708*'fnd base rates'!J$114)\n+($M708*'fnd base rates'!J$116)\n+($N708*'fnd base rates'!J$117)\n+($O708*'fnd base rates'!J$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,10)))\n*$R708","v":10912.5008},{"$f":"(($D708*'fnd base rates'!K$107)\n+($E708*'fnd base rates'!K$108)\n+($F708*'fnd base rates'!K$109)\n+($G708*'fnd base rates'!K$110)\n+($H708*'fnd base rates'!K$111)\n+($I708*'fnd base rates'!K$112)\n+($J708*'fnd base rates'!K$113)\n+($K708*'fnd base rates'!K$114)\n+($M708*'fnd base rates'!K$116)\n+($N708*'fnd base rates'!K$117)\n+($O708*'fnd base rates'!K$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,11)))\n*$R708","v":10895.027001024002},{"$f":"(($D708*'fnd base rates'!L$107)\n+($E708*'fnd base rates'!L$108)\n+($F708*'fnd base rates'!L$109)\n+($G708*'fnd base rates'!L$110)\n+($H708*'fnd base rates'!L$111)\n+($I708*'fnd base rates'!L$112)\n+($J708*'fnd base rates'!L$113)\n+($K708*'fnd base rates'!L$114)\n+($M708*'fnd base rates'!L$116)\n+($N708*'fnd base rates'!L$117)\n+($O708*'fnd base rates'!L$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,12)))","v":18085.332640000001},{"$f":"(($D708*'fnd base rates'!M$107)\n+($E708*'fnd base rates'!M$108)\n+($F708*'fnd base rates'!M$109)\n+($G708*'fnd base rates'!M$110)\n+($H708*'fnd base rates'!M$111)\n+($I708*'fnd base rates'!M$112)\n+($J708*'fnd base rates'!M$113)\n+($K708*'fnd base rates'!M$114)\n+($M708*'fnd base rates'!M$116)\n+($N708*'fnd base rates'!M$117)\n+($O708*'fnd base rates'!M$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,13)))","v":0},151707.55066009599,null,487049262,"487","049","262",1,8,151707.55066009599,18963,4567,14396,null,null,null,null,null,null,0,null,0]
["487",487049274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D709","v":0},{"$f":"'fnd enro'!E709","v":0},{"$f":"'fnd enro'!F709","v":0},{"$f":"'fnd enro'!G709","v":0},{"$f":"'fnd enro'!H709","v":43},{"$f":"'fnd enro'!I709","v":77},{"$f":"'fnd enro'!J709","v":0},{"$f":"'fnd enro'!K709","v":4.7160000000000002},{"$f":"'fnd enro'!L709","v":0},{"$f":"'fnd enro'!M709","v":0},{"$f":"'fnd enro'!N709","v":2},{"$f":"'fnd enro'!O709","v":3},{"$f":"'fnd enro'!P709","v":86},{"$f":"'fnd enro'!R709","v":120},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q709)","v":10},null,{"$f":"(($D709*'fnd base rates'!C$107)\n+($E709*'fnd base rates'!C$108)\n+($F709*'fnd base rates'!C$109)\n+($G709*'fnd base rates'!C$110)\n+($H709*'fnd base rates'!C$111)\n+($I709*'fnd base rates'!C$112)\n+($J709*'fnd base rates'!C$113)\n+($K709*'fnd base rates'!C$114)\n+($M709*'fnd base rates'!C$116)\n+($N709*'fnd base rates'!C$117)\n+($O709*'fnd base rates'!C$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,3)))\n*$R709","v":86037.630150719982},{"$f":"(($D709*'fnd base rates'!D$107)\n+($E709*'fnd base rates'!D$108)\n+($F709*'fnd base rates'!D$109)\n+($G709*'fnd base rates'!D$110)\n+($H709*'fnd base rates'!D$111)\n+($I709*'fnd base rates'!D$112)\n+($J709*'fnd base rates'!D$113)\n+($K709*'fnd base rates'!D$114)\n+($M709*'fnd base rates'!D$116)\n+($N709*'fnd base rates'!D$117)\n+($O709*'fnd base rates'!D$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,4)))\n*$R709","v":153135.73288},{"$f":"(($D709*'fnd base rates'!E$107)\n+($E709*'fnd base rates'!E$108)\n+($F709*'fnd base rates'!E$109)\n+($G709*'fnd base rates'!E$110)\n+($H709*'fnd base rates'!E$111)\n+($I709*'fnd base rates'!E$112)\n+($J709*'fnd base rates'!E$113)\n+($K709*'fnd base rates'!E$114)\n+($M709*'fnd base rates'!E$116)\n+($N709*'fnd base rates'!E$117)\n+($O709*'fnd base rates'!E$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,5)))\n*$R709","v":1057675.05709696},{"$f":"(($D709*'fnd base rates'!F$107)\n+($E709*'fnd base rates'!F$108)\n+($F709*'fnd base rates'!F$109)\n+($G709*'fnd base rates'!F$110)\n+($H709*'fnd base rates'!F$111)\n+($I709*'fnd base rates'!F$112)\n+($J709*'fnd base rates'!F$113)\n+($K709*'fnd base rates'!F$114)\n+($M709*'fnd base rates'!F$116)\n+($N709*'fnd base rates'!F$117)\n+($O709*'fnd base rates'!F$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,6)))\n*$R709","v":132927.04676544003},{"$f":"(($D709*'fnd base rates'!G$107)\n+($E709*'fnd base rates'!G$108)\n+($F709*'fnd base rates'!G$109)\n+($G709*'fnd base rates'!G$110)\n+($H709*'fnd base rates'!G$111)\n+($I709*'fnd base rates'!G$112)\n+($J709*'fnd base rates'!G$113)\n+($K709*'fnd base rates'!G$114)\n+($M709*'fnd base rates'!G$116)\n+($N709*'fnd base rates'!G$117)\n+($O709*'fnd base rates'!G$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,7)))\n*$R709","v":44529.119352960006},{"$f":"(($D709*'fnd base rates'!H$107)\n+($E709*'fnd base rates'!H$108)\n+($F709*'fnd base rates'!H$109)\n+($G709*'fnd base rates'!H$110)\n+($H709*'fnd base rates'!H$111)\n+($I709*'fnd base rates'!H$112)\n+($J709*'fnd base rates'!H$113)\n+($K709*'fnd base rates'!H$114)\n+($M709*'fnd base rates'!H$116)\n+($N709*'fnd base rates'!H$117)\n+($O709*'fnd base rates'!H$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,8)))","v":95036.603199999998},{"$f":"(($D709*'fnd base rates'!I$107)\n+($E709*'fnd base rates'!I$108)\n+($F709*'fnd base rates'!I$109)\n+($G709*'fnd base rates'!I$110)\n+($H709*'fnd base rates'!I$111)\n+($I709*'fnd base rates'!I$112)\n+($J709*'fnd base rates'!I$113)\n+($K709*'fnd base rates'!I$114)\n+($M709*'fnd base rates'!I$116)\n+($N709*'fnd base rates'!I$117)\n+($O709*'fnd base rates'!I$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,9)))\n*$R709","v":75985.706639999989},{"$f":"(($D709*'fnd base rates'!J$107)\n+($E709*'fnd base rates'!J$108)\n+($F709*'fnd base rates'!J$109)\n+($G709*'fnd base rates'!J$110)\n+($H709*'fnd base rates'!J$111)\n+($I709*'fnd base rates'!J$112)\n+($J709*'fnd base rates'!J$113)\n+($K709*'fnd base rates'!J$114)\n+($M709*'fnd base rates'!J$116)\n+($N709*'fnd base rates'!J$117)\n+($O709*'fnd base rates'!J$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,10)))\n*$R709","v":154787.17520000003},{"$f":"(($D709*'fnd base rates'!K$107)\n+($E709*'fnd base rates'!K$108)\n+($F709*'fnd base rates'!K$109)\n+($G709*'fnd base rates'!K$110)\n+($H709*'fnd base rates'!K$111)\n+($I709*'fnd base rates'!K$112)\n+($J709*'fnd base rates'!K$113)\n+($K709*'fnd base rates'!K$114)\n+($M709*'fnd base rates'!K$116)\n+($N709*'fnd base rates'!K$117)\n+($O709*'fnd base rates'!K$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,11)))\n*$R709","v":166541.31797536},{"$f":"(($D709*'fnd base rates'!L$107)\n+($E709*'fnd base rates'!L$108)\n+($F709*'fnd base rates'!L$109)\n+($G709*'fnd base rates'!L$110)\n+($H709*'fnd base rates'!L$111)\n+($I709*'fnd base rates'!L$112)\n+($J709*'fnd base rates'!L$113)\n+($K709*'fnd base rates'!L$114)\n+($M709*'fnd base rates'!L$116)\n+($N709*'fnd base rates'!L$117)\n+($O709*'fnd base rates'!L$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,12)))","v":279688.17959999997},{"$f":"(($D709*'fnd base rates'!M$107)\n+($E709*'fnd base rates'!M$108)\n+($F709*'fnd base rates'!M$109)\n+($G709*'fnd base rates'!M$110)\n+($H709*'fnd base rates'!M$111)\n+($I709*'fnd base rates'!M$112)\n+($J709*'fnd base rates'!M$113)\n+($K709*'fnd base rates'!M$114)\n+($M709*'fnd base rates'!M$116)\n+($N709*'fnd base rates'!M$117)\n+($O709*'fnd base rates'!M$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,13)))","v":0},2246343.5688614403,null,487049274,"487","049","274",1,120,2246343.5688614403,18720,-2353,21073,null,null,null,null,null,null,0,null,0]
["487",487049285,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D710","v":0},{"$f":"'fnd enro'!E710","v":0},{"$f":"'fnd enro'!F710","v":0},{"$f":"'fnd enro'!G710","v":0},{"$f":"'fnd enro'!H710","v":0},{"$f":"'fnd enro'!I710","v":3},{"$f":"'fnd enro'!J710","v":0},{"$f":"'fnd enro'!K710","v":0.1179},{"$f":"'fnd enro'!L710","v":0},{"$f":"'fnd enro'!M710","v":0},{"$f":"'fnd enro'!N710","v":0},{"$f":"'fnd enro'!O710","v":0},{"$f":"'fnd enro'!P710","v":0},{"$f":"'fnd enro'!R710","v":3},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q710)","v":9},null,{"$f":"(($D710*'fnd base rates'!C$107)\n+($E710*'fnd base rates'!C$108)\n+($F710*'fnd base rates'!C$109)\n+($G710*'fnd base rates'!C$110)\n+($H710*'fnd base rates'!C$111)\n+($I710*'fnd base rates'!C$112)\n+($J710*'fnd base rates'!C$113)\n+($K710*'fnd base rates'!C$114)\n+($M710*'fnd base rates'!C$116)\n+($N710*'fnd base rates'!C$117)\n+($O710*'fnd base rates'!C$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,3)))\n*$R710","v":1902.6506137679999},{"$f":"(($D710*'fnd base rates'!D$107)\n+($E710*'fnd base rates'!D$108)\n+($F710*'fnd base rates'!D$109)\n+($G710*'fnd base rates'!D$110)\n+($H710*'fnd base rates'!D$111)\n+($I710*'fnd base rates'!D$112)\n+($J710*'fnd base rates'!D$113)\n+($K710*'fnd base rates'!D$114)\n+($M710*'fnd base rates'!D$116)\n+($N710*'fnd base rates'!D$117)\n+($O710*'fnd base rates'!D$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,4)))\n*$R710","v":2703.1607999999997},{"$f":"(($D710*'fnd base rates'!E$107)\n+($E710*'fnd base rates'!E$108)\n+($F710*'fnd base rates'!E$109)\n+($G710*'fnd base rates'!E$110)\n+($H710*'fnd base rates'!E$111)\n+($I710*'fnd base rates'!E$112)\n+($J710*'fnd base rates'!E$113)\n+($K710*'fnd base rates'!E$114)\n+($M710*'fnd base rates'!E$116)\n+($N710*'fnd base rates'!E$117)\n+($O710*'fnd base rates'!E$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,5)))\n*$R710","v":17379.569321423998},{"$f":"(($D710*'fnd base rates'!F$107)\n+($E710*'fnd base rates'!F$108)\n+($F710*'fnd base rates'!F$109)\n+($G710*'fnd base rates'!F$110)\n+($H710*'fnd base rates'!F$111)\n+($I710*'fnd base rates'!F$112)\n+($J710*'fnd base rates'!F$113)\n+($K710*'fnd base rates'!F$114)\n+($M710*'fnd base rates'!F$116)\n+($N710*'fnd base rates'!F$117)\n+($O710*'fnd base rates'!F$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,6)))\n*$R710","v":3155.8057131360006},{"$f":"(($D710*'fnd base rates'!G$107)\n+($E710*'fnd base rates'!G$108)\n+($F710*'fnd base rates'!G$109)\n+($G710*'fnd base rates'!G$110)\n+($H710*'fnd base rates'!G$111)\n+($I710*'fnd base rates'!G$112)\n+($J710*'fnd base rates'!G$113)\n+($K710*'fnd base rates'!G$114)\n+($M710*'fnd base rates'!G$116)\n+($N710*'fnd base rates'!G$117)\n+($O710*'fnd base rates'!G$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,7)))\n*$R710","v":580.19773382400012},{"$f":"(($D710*'fnd base rates'!H$107)\n+($E710*'fnd base rates'!H$108)\n+($F710*'fnd base rates'!H$109)\n+($G710*'fnd base rates'!H$110)\n+($H710*'fnd base rates'!H$111)\n+($I710*'fnd base rates'!H$112)\n+($J710*'fnd base rates'!H$113)\n+($K710*'fnd base rates'!H$114)\n+($M710*'fnd base rates'!H$116)\n+($N710*'fnd base rates'!H$117)\n+($O710*'fnd base rates'!H$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,8)))","v":2631.9805799999999},{"$f":"(($D710*'fnd base rates'!I$107)\n+($E710*'fnd base rates'!I$108)\n+($F710*'fnd base rates'!I$109)\n+($G710*'fnd base rates'!I$110)\n+($H710*'fnd base rates'!I$111)\n+($I710*'fnd base rates'!I$112)\n+($J710*'fnd base rates'!I$113)\n+($K710*'fnd base rates'!I$114)\n+($M710*'fnd base rates'!I$116)\n+($N710*'fnd base rates'!I$117)\n+($O710*'fnd base rates'!I$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,9)))\n*$R710","v":1504.9363200000003},{"$f":"(($D710*'fnd base rates'!J$107)\n+($E710*'fnd base rates'!J$108)\n+($F710*'fnd base rates'!J$109)\n+($G710*'fnd base rates'!J$110)\n+($H710*'fnd base rates'!J$111)\n+($I710*'fnd base rates'!J$112)\n+($J710*'fnd base rates'!J$113)\n+($K710*'fnd base rates'!J$114)\n+($M710*'fnd base rates'!J$116)\n+($N710*'fnd base rates'!J$117)\n+($O710*'fnd base rates'!J$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,10)))\n*$R710","v":2027.1537600000001},{"$f":"(($D710*'fnd base rates'!K$107)\n+($E710*'fnd base rates'!K$108)\n+($F710*'fnd base rates'!K$109)\n+($G710*'fnd base rates'!K$110)\n+($H710*'fnd base rates'!K$111)\n+($I710*'fnd base rates'!K$112)\n+($J710*'fnd base rates'!K$113)\n+($K710*'fnd base rates'!K$114)\n+($M710*'fnd base rates'!K$116)\n+($N710*'fnd base rates'!K$117)\n+($O710*'fnd base rates'!K$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,11)))\n*$R710","v":4071.4612953840006},{"$f":"(($D710*'fnd base rates'!L$107)\n+($E710*'fnd base rates'!L$108)\n+($F710*'fnd base rates'!L$109)\n+($G710*'fnd base rates'!L$110)\n+($H710*'fnd base rates'!L$111)\n+($I710*'fnd base rates'!L$112)\n+($J710*'fnd base rates'!L$113)\n+($K710*'fnd base rates'!L$114)\n+($M710*'fnd base rates'!L$116)\n+($N710*'fnd base rates'!L$117)\n+($O710*'fnd base rates'!L$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,12)))","v":5095.5759900000003},{"$f":"(($D710*'fnd base rates'!M$107)\n+($E710*'fnd base rates'!M$108)\n+($F710*'fnd base rates'!M$109)\n+($G710*'fnd base rates'!M$110)\n+($H710*'fnd base rates'!M$111)\n+($I710*'fnd base rates'!M$112)\n+($J710*'fnd base rates'!M$113)\n+($K710*'fnd base rates'!M$114)\n+($M710*'fnd base rates'!M$116)\n+($N710*'fnd base rates'!M$117)\n+($O710*'fnd base rates'!M$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,13)))","v":0},41052.492127535996,null,487049285,"487","049","285",1,3,41052.492127535996,13684,-1891,15575,null,null,null,null,null,null,0,null,0]
["487",487049293,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D711","v":0},{"$f":"'fnd enro'!E711","v":0},{"$f":"'fnd enro'!F711","v":0},{"$f":"'fnd enro'!G711","v":0},{"$f":"'fnd enro'!H711","v":0},{"$f":"'fnd enro'!I711","v":2},{"$f":"'fnd enro'!J711","v":0},{"$f":"'fnd enro'!K711","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L711","v":0},{"$f":"'fnd enro'!M711","v":0},{"$f":"'fnd enro'!N711","v":0},{"$f":"'fnd enro'!O711","v":0},{"$f":"'fnd enro'!P711","v":2},{"$f":"'fnd enro'!R711","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q711)","v":10},null,{"$f":"(($D711*'fnd base rates'!C$107)\n+($E711*'fnd base rates'!C$108)\n+($F711*'fnd base rates'!C$109)\n+($G711*'fnd base rates'!C$110)\n+($H711*'fnd base rates'!C$111)\n+($I711*'fnd base rates'!C$112)\n+($J711*'fnd base rates'!C$113)\n+($K711*'fnd base rates'!C$114)\n+($M711*'fnd base rates'!C$116)\n+($N711*'fnd base rates'!C$117)\n+($O711*'fnd base rates'!C$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,3)))\n*$R711","v":1483.4500625119999},{"$f":"(($D711*'fnd base rates'!D$107)\n+($E711*'fnd base rates'!D$108)\n+($F711*'fnd base rates'!D$109)\n+($G711*'fnd base rates'!D$110)\n+($H711*'fnd base rates'!D$111)\n+($I711*'fnd base rates'!D$112)\n+($J711*'fnd base rates'!D$113)\n+($K711*'fnd base rates'!D$114)\n+($M711*'fnd base rates'!D$116)\n+($N711*'fnd base rates'!D$117)\n+($O711*'fnd base rates'!D$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,4)))\n*$R711","v":2820.9216000000006},{"$f":"(($D711*'fnd base rates'!E$107)\n+($E711*'fnd base rates'!E$108)\n+($F711*'fnd base rates'!E$109)\n+($G711*'fnd base rates'!E$110)\n+($H711*'fnd base rates'!E$111)\n+($I711*'fnd base rates'!E$112)\n+($J711*'fnd base rates'!E$113)\n+($K711*'fnd base rates'!E$114)\n+($M711*'fnd base rates'!E$116)\n+($N711*'fnd base rates'!E$117)\n+($O711*'fnd base rates'!E$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,5)))\n*$R711","v":21531.951867616004},{"$f":"(($D711*'fnd base rates'!F$107)\n+($E711*'fnd base rates'!F$108)\n+($F711*'fnd base rates'!F$109)\n+($G711*'fnd base rates'!F$110)\n+($H711*'fnd base rates'!F$111)\n+($I711*'fnd base rates'!F$112)\n+($J711*'fnd base rates'!F$113)\n+($K711*'fnd base rates'!F$114)\n+($M711*'fnd base rates'!F$116)\n+($N711*'fnd base rates'!F$117)\n+($O711*'fnd base rates'!F$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,6)))\n*$R711","v":2103.8704754240002},{"$f":"(($D711*'fnd base rates'!G$107)\n+($E711*'fnd base rates'!G$108)\n+($F711*'fnd base rates'!G$109)\n+($G711*'fnd base rates'!G$110)\n+($H711*'fnd base rates'!G$111)\n+($I711*'fnd base rates'!G$112)\n+($J711*'fnd base rates'!G$113)\n+($K711*'fnd base rates'!G$114)\n+($M711*'fnd base rates'!G$116)\n+($N711*'fnd base rates'!G$117)\n+($O711*'fnd base rates'!G$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,7)))\n*$R711","v":869.29528921600001},{"$f":"(($D711*'fnd base rates'!H$107)\n+($E711*'fnd base rates'!H$108)\n+($F711*'fnd base rates'!H$109)\n+($G711*'fnd base rates'!H$110)\n+($H711*'fnd base rates'!H$111)\n+($I711*'fnd base rates'!H$112)\n+($J711*'fnd base rates'!H$113)\n+($K711*'fnd base rates'!H$114)\n+($M711*'fnd base rates'!H$116)\n+($N711*'fnd base rates'!H$117)\n+($O711*'fnd base rates'!H$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,8)))","v":1821.17372},{"$f":"(($D711*'fnd base rates'!I$107)\n+($E711*'fnd base rates'!I$108)\n+($F711*'fnd base rates'!I$109)\n+($G711*'fnd base rates'!I$110)\n+($H711*'fnd base rates'!I$111)\n+($I711*'fnd base rates'!I$112)\n+($J711*'fnd base rates'!I$113)\n+($K711*'fnd base rates'!I$114)\n+($M711*'fnd base rates'!I$116)\n+($N711*'fnd base rates'!I$117)\n+($O711*'fnd base rates'!I$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,9)))\n*$R711","v":1406.0128000000002},{"$f":"(($D711*'fnd base rates'!J$107)\n+($E711*'fnd base rates'!J$108)\n+($F711*'fnd base rates'!J$109)\n+($G711*'fnd base rates'!J$110)\n+($H711*'fnd base rates'!J$111)\n+($I711*'fnd base rates'!J$112)\n+($J711*'fnd base rates'!J$113)\n+($K711*'fnd base rates'!J$114)\n+($M711*'fnd base rates'!J$116)\n+($N711*'fnd base rates'!J$117)\n+($O711*'fnd base rates'!J$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,10)))\n*$R711","v":3444.1086400000004},{"$f":"(($D711*'fnd base rates'!K$107)\n+($E711*'fnd base rates'!K$108)\n+($F711*'fnd base rates'!K$109)\n+($G711*'fnd base rates'!K$110)\n+($H711*'fnd base rates'!K$111)\n+($I711*'fnd base rates'!K$112)\n+($J711*'fnd base rates'!K$113)\n+($K711*'fnd base rates'!K$114)\n+($M711*'fnd base rates'!K$116)\n+($N711*'fnd base rates'!K$117)\n+($O711*'fnd base rates'!K$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,11)))\n*$R711","v":2714.3075302560005},{"$f":"(($D711*'fnd base rates'!L$107)\n+($E711*'fnd base rates'!L$108)\n+($F711*'fnd base rates'!L$109)\n+($G711*'fnd base rates'!L$110)\n+($H711*'fnd base rates'!L$111)\n+($I711*'fnd base rates'!L$112)\n+($J711*'fnd base rates'!L$113)\n+($K711*'fnd base rates'!L$114)\n+($M711*'fnd base rates'!L$116)\n+($N711*'fnd base rates'!L$117)\n+($O711*'fnd base rates'!L$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,12)))","v":4926.3306599999996},{"$f":"(($D711*'fnd base rates'!M$107)\n+($E711*'fnd base rates'!M$108)\n+($F711*'fnd base rates'!M$109)\n+($G711*'fnd base rates'!M$110)\n+($H711*'fnd base rates'!M$111)\n+($I711*'fnd base rates'!M$112)\n+($J711*'fnd base rates'!M$113)\n+($K711*'fnd base rates'!M$114)\n+($M711*'fnd base rates'!M$116)\n+($N711*'fnd base rates'!M$117)\n+($O711*'fnd base rates'!M$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,13)))","v":0},43121.422645024002,null,487049293,"487","049","293",1,2,43121.422645024002,21561,5485,16076,null,null,null,null,null,null,0,null,0]
["487",487049295,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D712","v":0},{"$f":"'fnd enro'!E712","v":0},{"$f":"'fnd enro'!F712","v":0},{"$f":"'fnd enro'!G712","v":0},{"$f":"'fnd enro'!H712","v":1},{"$f":"'fnd enro'!I712","v":0},{"$f":"'fnd enro'!J712","v":0},{"$f":"'fnd enro'!K712","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L712","v":0},{"$f":"'fnd enro'!M712","v":0},{"$f":"'fnd enro'!N712","v":0},{"$f":"'fnd enro'!O712","v":0},{"$f":"'fnd enro'!P712","v":1},{"$f":"'fnd enro'!R712","v":1},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q712)","v":5},null,{"$f":"(($D712*'fnd base rates'!C$107)\n+($E712*'fnd base rates'!C$108)\n+($F712*'fnd base rates'!C$109)\n+($G712*'fnd base rates'!C$110)\n+($H712*'fnd base rates'!C$111)\n+($I712*'fnd base rates'!C$112)\n+($J712*'fnd base rates'!C$113)\n+($K712*'fnd base rates'!C$114)\n+($M712*'fnd base rates'!C$116)\n+($N712*'fnd base rates'!C$117)\n+($O712*'fnd base rates'!C$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,3)))\n*$R712","v":707.47543125599998},{"$f":"(($D712*'fnd base rates'!D$107)\n+($E712*'fnd base rates'!D$108)\n+($F712*'fnd base rates'!D$109)\n+($G712*'fnd base rates'!D$110)\n+($H712*'fnd base rates'!D$111)\n+($I712*'fnd base rates'!D$112)\n+($J712*'fnd base rates'!D$113)\n+($K712*'fnd base rates'!D$114)\n+($M712*'fnd base rates'!D$116)\n+($N712*'fnd base rates'!D$117)\n+($O712*'fnd base rates'!D$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,4)))\n*$R712","v":1248.1643999999999},{"$f":"(($D712*'fnd base rates'!E$107)\n+($E712*'fnd base rates'!E$108)\n+($F712*'fnd base rates'!E$109)\n+($G712*'fnd base rates'!E$110)\n+($H712*'fnd base rates'!E$111)\n+($I712*'fnd base rates'!E$112)\n+($J712*'fnd base rates'!E$113)\n+($K712*'fnd base rates'!E$114)\n+($M712*'fnd base rates'!E$116)\n+($N712*'fnd base rates'!E$117)\n+($O712*'fnd base rates'!E$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,5)))\n*$R712","v":7470.7640938080003},{"$f":"(($D712*'fnd base rates'!F$107)\n+($E712*'fnd base rates'!F$108)\n+($F712*'fnd base rates'!F$109)\n+($G712*'fnd base rates'!F$110)\n+($H712*'fnd base rates'!F$111)\n+($I712*'fnd base rates'!F$112)\n+($J712*'fnd base rates'!F$113)\n+($K712*'fnd base rates'!F$114)\n+($M712*'fnd base rates'!F$116)\n+($N712*'fnd base rates'!F$117)\n+($O712*'fnd base rates'!F$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,6)))\n*$R712","v":1179.7151577120001},{"$f":"(($D712*'fnd base rates'!G$107)\n+($E712*'fnd base rates'!G$108)\n+($F712*'fnd base rates'!G$109)\n+($G712*'fnd base rates'!G$110)\n+($H712*'fnd base rates'!G$111)\n+($I712*'fnd base rates'!G$112)\n+($J712*'fnd base rates'!G$113)\n+($K712*'fnd base rates'!G$114)\n+($M712*'fnd base rates'!G$116)\n+($N712*'fnd base rates'!G$117)\n+($O712*'fnd base rates'!G$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,7)))\n*$R712","v":363.16828460800008},{"$f":"(($D712*'fnd base rates'!H$107)\n+($E712*'fnd base rates'!H$108)\n+($F712*'fnd base rates'!H$109)\n+($G712*'fnd base rates'!H$110)\n+($H712*'fnd base rates'!H$111)\n+($I712*'fnd base rates'!H$112)\n+($J712*'fnd base rates'!H$113)\n+($K712*'fnd base rates'!H$114)\n+($M712*'fnd base rates'!H$116)\n+($N712*'fnd base rates'!H$117)\n+($O712*'fnd base rates'!H$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,8)))","v":577.33686},{"$f":"(($D712*'fnd base rates'!I$107)\n+($E712*'fnd base rates'!I$108)\n+($F712*'fnd base rates'!I$109)\n+($G712*'fnd base rates'!I$110)\n+($H712*'fnd base rates'!I$111)\n+($I712*'fnd base rates'!I$112)\n+($J712*'fnd base rates'!I$113)\n+($K712*'fnd base rates'!I$114)\n+($M712*'fnd base rates'!I$116)\n+($N712*'fnd base rates'!I$117)\n+($O712*'fnd base rates'!I$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,9)))\n*$R712","v":591.33936000000006},{"$f":"(($D712*'fnd base rates'!J$107)\n+($E712*'fnd base rates'!J$108)\n+($F712*'fnd base rates'!J$109)\n+($G712*'fnd base rates'!J$110)\n+($H712*'fnd base rates'!J$111)\n+($I712*'fnd base rates'!J$112)\n+($J712*'fnd base rates'!J$113)\n+($K712*'fnd base rates'!J$114)\n+($M712*'fnd base rates'!J$116)\n+($N712*'fnd base rates'!J$117)\n+($O712*'fnd base rates'!J$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,10)))\n*$R712","v":1006.0152800000001},{"$f":"(($D712*'fnd base rates'!K$107)\n+($E712*'fnd base rates'!K$108)\n+($F712*'fnd base rates'!K$109)\n+($G712*'fnd base rates'!K$110)\n+($H712*'fnd base rates'!K$111)\n+($I712*'fnd base rates'!K$112)\n+($J712*'fnd base rates'!K$113)\n+($K712*'fnd base rates'!K$114)\n+($M712*'fnd base rates'!K$116)\n+($N712*'fnd base rates'!K$117)\n+($O712*'fnd base rates'!K$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,11)))\n*$R712","v":1394.9506451280001},{"$f":"(($D712*'fnd base rates'!L$107)\n+($E712*'fnd base rates'!L$108)\n+($F712*'fnd base rates'!L$109)\n+($G712*'fnd base rates'!L$110)\n+($H712*'fnd base rates'!L$111)\n+($I712*'fnd base rates'!L$112)\n+($J712*'fnd base rates'!L$113)\n+($K712*'fnd base rates'!L$114)\n+($M712*'fnd base rates'!L$116)\n+($N712*'fnd base rates'!L$117)\n+($O712*'fnd base rates'!L$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,12)))","v":2412.8853300000001},{"$f":"(($D712*'fnd base rates'!M$107)\n+($E712*'fnd base rates'!M$108)\n+($F712*'fnd base rates'!M$109)\n+($G712*'fnd base rates'!M$110)\n+($H712*'fnd base rates'!M$111)\n+($I712*'fnd base rates'!M$112)\n+($J712*'fnd base rates'!M$113)\n+($K712*'fnd base rates'!M$114)\n+($M712*'fnd base rates'!M$116)\n+($N712*'fnd base rates'!M$117)\n+($O712*'fnd base rates'!M$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,13)))","v":0},16951.814842511998,null,487049295,"487","049","295",1,1,16951.814842511998,16952,-2011,18963,null,null,null,null,null,null,0,null,0]
["487",487049308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D713","v":0},{"$f":"'fnd enro'!E713","v":0},{"$f":"'fnd enro'!F713","v":0},{"$f":"'fnd enro'!G713","v":0},{"$f":"'fnd enro'!H713","v":0},{"$f":"'fnd enro'!I713","v":2},{"$f":"'fnd enro'!J713","v":0},{"$f":"'fnd enro'!K713","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L713","v":0},{"$f":"'fnd enro'!M713","v":0},{"$f":"'fnd enro'!N713","v":0},{"$f":"'fnd enro'!O713","v":0},{"$f":"'fnd enro'!P713","v":0},{"$f":"'fnd enro'!R713","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q713)","v":10},null,{"$f":"(($D713*'fnd base rates'!C$107)\n+($E713*'fnd base rates'!C$108)\n+($F713*'fnd base rates'!C$109)\n+($G713*'fnd base rates'!C$110)\n+($H713*'fnd base rates'!C$111)\n+($I713*'fnd base rates'!C$112)\n+($J713*'fnd base rates'!C$113)\n+($K713*'fnd base rates'!C$114)\n+($M713*'fnd base rates'!C$116)\n+($N713*'fnd base rates'!C$117)\n+($O713*'fnd base rates'!C$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,3)))\n*$R713","v":1268.433742512},{"$f":"(($D713*'fnd base rates'!D$107)\n+($E713*'fnd base rates'!D$108)\n+($F713*'fnd base rates'!D$109)\n+($G713*'fnd base rates'!D$110)\n+($H713*'fnd base rates'!D$111)\n+($I713*'fnd base rates'!D$112)\n+($J713*'fnd base rates'!D$113)\n+($K713*'fnd base rates'!D$114)\n+($M713*'fnd base rates'!D$116)\n+($N713*'fnd base rates'!D$117)\n+($O713*'fnd base rates'!D$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,4)))\n*$R713","v":1802.1072000000001},{"$f":"(($D713*'fnd base rates'!E$107)\n+($E713*'fnd base rates'!E$108)\n+($F713*'fnd base rates'!E$109)\n+($G713*'fnd base rates'!E$110)\n+($H713*'fnd base rates'!E$111)\n+($I713*'fnd base rates'!E$112)\n+($J713*'fnd base rates'!E$113)\n+($K713*'fnd base rates'!E$114)\n+($M713*'fnd base rates'!E$116)\n+($N713*'fnd base rates'!E$117)\n+($O713*'fnd base rates'!E$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,5)))\n*$R713","v":11586.379547616001},{"$f":"(($D713*'fnd base rates'!F$107)\n+($E713*'fnd base rates'!F$108)\n+($F713*'fnd base rates'!F$109)\n+($G713*'fnd base rates'!F$110)\n+($H713*'fnd base rates'!F$111)\n+($I713*'fnd base rates'!F$112)\n+($J713*'fnd base rates'!F$113)\n+($K713*'fnd base rates'!F$114)\n+($M713*'fnd base rates'!F$116)\n+($N713*'fnd base rates'!F$117)\n+($O713*'fnd base rates'!F$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,6)))\n*$R713","v":2103.8704754240002},{"$f":"(($D713*'fnd base rates'!G$107)\n+($E713*'fnd base rates'!G$108)\n+($F713*'fnd base rates'!G$109)\n+($G713*'fnd base rates'!G$110)\n+($H713*'fnd base rates'!G$111)\n+($I713*'fnd base rates'!G$112)\n+($J713*'fnd base rates'!G$113)\n+($K713*'fnd base rates'!G$114)\n+($M713*'fnd base rates'!G$116)\n+($N713*'fnd base rates'!G$117)\n+($O713*'fnd base rates'!G$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,7)))\n*$R713","v":386.79848921600006},{"$f":"(($D713*'fnd base rates'!H$107)\n+($E713*'fnd base rates'!H$108)\n+($F713*'fnd base rates'!H$109)\n+($G713*'fnd base rates'!H$110)\n+($H713*'fnd base rates'!H$111)\n+($I713*'fnd base rates'!H$112)\n+($J713*'fnd base rates'!H$113)\n+($K713*'fnd base rates'!H$114)\n+($M713*'fnd base rates'!H$116)\n+($N713*'fnd base rates'!H$117)\n+($O713*'fnd base rates'!H$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D713*'fnd base rates'!I$107)\n+($E713*'fnd base rates'!I$108)\n+($F713*'fnd base rates'!I$109)\n+($G713*'fnd base rates'!I$110)\n+($H713*'fnd base rates'!I$111)\n+($I713*'fnd base rates'!I$112)\n+($J713*'fnd base rates'!I$113)\n+($K713*'fnd base rates'!I$114)\n+($M713*'fnd base rates'!I$116)\n+($N713*'fnd base rates'!I$117)\n+($O713*'fnd base rates'!I$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,9)))\n*$R713","v":1003.2908800000001},{"$f":"(($D713*'fnd base rates'!J$107)\n+($E713*'fnd base rates'!J$108)\n+($F713*'fnd base rates'!J$109)\n+($G713*'fnd base rates'!J$110)\n+($H713*'fnd base rates'!J$111)\n+($I713*'fnd base rates'!J$112)\n+($J713*'fnd base rates'!J$113)\n+($K713*'fnd base rates'!J$114)\n+($M713*'fnd base rates'!J$116)\n+($N713*'fnd base rates'!J$117)\n+($O713*'fnd base rates'!J$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,10)))\n*$R713","v":1351.4358400000001},{"$f":"(($D713*'fnd base rates'!K$107)\n+($E713*'fnd base rates'!K$108)\n+($F713*'fnd base rates'!K$109)\n+($G713*'fnd base rates'!K$110)\n+($H713*'fnd base rates'!K$111)\n+($I713*'fnd base rates'!K$112)\n+($J713*'fnd base rates'!K$113)\n+($K713*'fnd base rates'!K$114)\n+($M713*'fnd base rates'!K$116)\n+($N713*'fnd base rates'!K$117)\n+($O713*'fnd base rates'!K$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,11)))\n*$R713","v":2714.3075302560005},{"$f":"(($D713*'fnd base rates'!L$107)\n+($E713*'fnd base rates'!L$108)\n+($F713*'fnd base rates'!L$109)\n+($G713*'fnd base rates'!L$110)\n+($H713*'fnd base rates'!L$111)\n+($I713*'fnd base rates'!L$112)\n+($J713*'fnd base rates'!L$113)\n+($K713*'fnd base rates'!L$114)\n+($M713*'fnd base rates'!L$116)\n+($N713*'fnd base rates'!L$117)\n+($O713*'fnd base rates'!L$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D713*'fnd base rates'!M$107)\n+($E713*'fnd base rates'!M$108)\n+($F713*'fnd base rates'!M$109)\n+($G713*'fnd base rates'!M$110)\n+($H713*'fnd base rates'!M$111)\n+($I713*'fnd base rates'!M$112)\n+($J713*'fnd base rates'!M$113)\n+($K713*'fnd base rates'!M$114)\n+($M713*'fnd base rates'!M$116)\n+($N713*'fnd base rates'!M$117)\n+($O713*'fnd base rates'!M$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,13)))","v":0},27368.328085024001,null,487049308,"487","049","308",1,2,27368.328085024001,13684,-5036,18720,null,null,null,null,null,null,0,null,0]
["487",487049314,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D714","v":0},{"$f":"'fnd enro'!E714","v":0},{"$f":"'fnd enro'!F714","v":0},{"$f":"'fnd enro'!G714","v":0},{"$f":"'fnd enro'!H714","v":2},{"$f":"'fnd enro'!I714","v":0},{"$f":"'fnd enro'!J714","v":0},{"$f":"'fnd enro'!K714","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L714","v":0},{"$f":"'fnd enro'!M714","v":0},{"$f":"'fnd enro'!N714","v":0},{"$f":"'fnd enro'!O714","v":0},{"$f":"'fnd enro'!P714","v":0},{"$f":"'fnd enro'!R714","v":2},1.1120000000000001,{"$f":"VALUE('fnd enro'!Q714)","v":7},null,{"$f":"(($D714*'fnd base rates'!C$107)\n+($E714*'fnd base rates'!C$108)\n+($F714*'fnd base rates'!C$109)\n+($G714*'fnd base rates'!C$110)\n+($H714*'fnd base rates'!C$111)\n+($I714*'fnd base rates'!C$112)\n+($J714*'fnd base rates'!C$113)\n+($K714*'fnd base rates'!C$114)\n+($M714*'fnd base rates'!C$116)\n+($N714*'fnd base rates'!C$117)\n+($O714*'fnd base rates'!C$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,3)))\n*$R714","v":1268.433742512},{"$f":"(($D714*'fnd base rates'!D$107)\n+($E714*'fnd base rates'!D$108)\n+($F714*'fnd base rates'!D$109)\n+($G714*'fnd base rates'!D$110)\n+($H714*'fnd base rates'!D$111)\n+($I714*'fnd base rates'!D$112)\n+($J714*'fnd base rates'!D$113)\n+($K714*'fnd base rates'!D$114)\n+($M714*'fnd base rates'!D$116)\n+($N714*'fnd base rates'!D$117)\n+($O714*'fnd base rates'!D$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,4)))\n*$R714","v":1802.1072000000001},{"$f":"(($D714*'fnd base rates'!E$107)\n+($E714*'fnd base rates'!E$108)\n+($F714*'fnd base rates'!E$109)\n+($G714*'fnd base rates'!E$110)\n+($H714*'fnd base rates'!E$111)\n+($I714*'fnd base rates'!E$112)\n+($J714*'fnd base rates'!E$113)\n+($K714*'fnd base rates'!E$114)\n+($M714*'fnd base rates'!E$116)\n+($N714*'fnd base rates'!E$117)\n+($O714*'fnd base rates'!E$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,5)))\n*$R714","v":8164.5553876160011},{"$f":"(($D714*'fnd base rates'!F$107)\n+($E714*'fnd base rates'!F$108)\n+($F714*'fnd base rates'!F$109)\n+($G714*'fnd base rates'!F$110)\n+($H714*'fnd base rates'!F$111)\n+($I714*'fnd base rates'!F$112)\n+($J714*'fnd base rates'!F$113)\n+($K714*'fnd base rates'!F$114)\n+($M714*'fnd base rates'!F$116)\n+($N714*'fnd base rates'!F$117)\n+($O714*'fnd base rates'!F$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,6)))\n*$R714","v":2359.4303154240001},{"$f":"(($D714*'fnd base rates'!G$107)\n+($E714*'fnd base rates'!G$108)\n+($F714*'fnd base rates'!G$109)\n+($G714*'fnd base rates'!G$110)\n+($H714*'fnd base rates'!G$111)\n+($I714*'fnd base rates'!G$112)\n+($J714*'fnd base rates'!G$113)\n+($K714*'fnd base rates'!G$114)\n+($M714*'fnd base rates'!G$116)\n+($N714*'fnd base rates'!G$117)\n+($O714*'fnd base rates'!G$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,7)))\n*$R714","v":397.540409216},{"$f":"(($D714*'fnd base rates'!H$107)\n+($E714*'fnd base rates'!H$108)\n+($F714*'fnd base rates'!H$109)\n+($G714*'fnd base rates'!H$110)\n+($H714*'fnd base rates'!H$111)\n+($I714*'fnd base rates'!H$112)\n+($J714*'fnd base rates'!H$113)\n+($K714*'fnd base rates'!H$114)\n+($M714*'fnd base rates'!H$116)\n+($N714*'fnd base rates'!H$117)\n+($O714*'fnd base rates'!H$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D714*'fnd base rates'!I$107)\n+($E714*'fnd base rates'!I$108)\n+($F714*'fnd base rates'!I$109)\n+($G714*'fnd base rates'!I$110)\n+($H714*'fnd base rates'!I$111)\n+($I714*'fnd base rates'!I$112)\n+($J714*'fnd base rates'!I$113)\n+($K714*'fnd base rates'!I$114)\n+($M714*'fnd base rates'!I$116)\n+($N714*'fnd base rates'!I$117)\n+($O714*'fnd base rates'!I$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,9)))\n*$R714","v":908.25936000000002},{"$f":"(($D714*'fnd base rates'!J$107)\n+($E714*'fnd base rates'!J$108)\n+($F714*'fnd base rates'!J$109)\n+($G714*'fnd base rates'!J$110)\n+($H714*'fnd base rates'!J$111)\n+($I714*'fnd base rates'!J$112)\n+($J714*'fnd base rates'!J$113)\n+($K714*'fnd base rates'!J$114)\n+($M714*'fnd base rates'!J$116)\n+($N714*'fnd base rates'!J$117)\n+($O714*'fnd base rates'!J$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,10)))\n*$R714","v":586.06848000000002},{"$f":"(($D714*'fnd base rates'!K$107)\n+($E714*'fnd base rates'!K$108)\n+($F714*'fnd base rates'!K$109)\n+($G714*'fnd base rates'!K$110)\n+($H714*'fnd base rates'!K$111)\n+($I714*'fnd base rates'!K$112)\n+($J714*'fnd base rates'!K$113)\n+($K714*'fnd base rates'!K$114)\n+($M714*'fnd base rates'!K$116)\n+($N714*'fnd base rates'!K$117)\n+($O714*'fnd base rates'!K$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,11)))\n*$R714","v":2789.9012902560003},{"$f":"(($D714*'fnd base rates'!L$107)\n+($E714*'fnd base rates'!L$108)\n+($F714*'fnd base rates'!L$109)\n+($G714*'fnd base rates'!L$110)\n+($H714*'fnd base rates'!L$111)\n+($I714*'fnd base rates'!L$112)\n+($J714*'fnd base rates'!L$113)\n+($K714*'fnd base rates'!L$114)\n+($M714*'fnd base rates'!L$116)\n+($N714*'fnd base rates'!L$117)\n+($O714*'fnd base rates'!L$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,12)))","v":3783.7106599999997},{"$f":"(($D714*'fnd base rates'!M$107)\n+($E714*'fnd base rates'!M$108)\n+($F714*'fnd base rates'!M$109)\n+($G714*'fnd base rates'!M$110)\n+($H714*'fnd base rates'!M$111)\n+($I714*'fnd base rates'!M$112)\n+($J714*'fnd base rates'!M$113)\n+($K714*'fnd base rates'!M$114)\n+($M714*'fnd base rates'!M$116)\n+($N714*'fnd base rates'!M$117)\n+($O714*'fnd base rates'!M$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,13)))","v":0},23169.360565024002,null,487049314,"487","049","314",1,2,23169.360565024002,11585,{"$f":"AO714-AQ714","v":-2099},13684,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B715,3)","v":"487"},487049347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D715","v":0},{"$f":"'fnd enro'!E715","v":0},{"$f":"'fnd enro'!F715","v":0},{"$f":"'fnd enro'!G715","v":0},{"$f":"'fnd enro'!H715","v":6},{"$f":"'fnd enro'!I715","v":7},{"$f":"'fnd enro'!J715","v":0},{"$f":"'fnd enro'!K715","v":0.51090000000000002},{"$f":"'fnd enro'!L715","v":0},{"$f":"'fnd enro'!M715","v":0},{"$f":"'fnd enro'!N715","v":0},{"$f":"'fnd enro'!O715","v":0},{"$f":"'fnd enro'!P715","v":8},{"$f":"'fnd enro'!R715","v":13},{"$f":"VLOOKUP(B715,charterinfo_b,6)","v":1.1120000000000001},{"$f":"VALUE('fnd enro'!Q715)","v":8},null,{"$f":"(($D715*'fnd base rates'!C$107)\n+($E715*'fnd base rates'!C$108)\n+($F715*'fnd base rates'!C$109)\n+($G715*'fnd base rates'!C$110)\n+($H715*'fnd base rates'!C$111)\n+($I715*'fnd base rates'!C$112)\n+($J715*'fnd base rates'!C$113)\n+($K715*'fnd base rates'!C$114)\n+($M715*'fnd base rates'!C$116)\n+($N715*'fnd base rates'!C$117)\n+($O715*'fnd base rates'!C$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,3)))\n*$R715","v":8998.4884463279996},{"$f":"(($D715*'fnd base rates'!D$107)\n+($E715*'fnd base rates'!D$108)\n+($F715*'fnd base rates'!D$109)\n+($G715*'fnd base rates'!D$110)\n+($H715*'fnd base rates'!D$111)\n+($I715*'fnd base rates'!D$112)\n+($J715*'fnd base rates'!D$113)\n+($K715*'fnd base rates'!D$114)\n+($M715*'fnd base rates'!D$116)\n+($N715*'fnd base rates'!D$117)\n+($O715*'fnd base rates'!D$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,4)))\n*$R715","v":15284.37328},{"$f":"(($D715*'fnd base rates'!E$107)\n+($E715*'fnd base rates'!E$108)\n+($F715*'fnd base rates'!E$109)\n+($G715*'fnd base rates'!E$110)\n+($H715*'fnd base rates'!E$111)\n+($I715*'fnd base rates'!E$112)\n+($J715*'fnd base rates'!E$113)\n+($K715*'fnd base rates'!E$114)\n+($M715*'fnd base rates'!E$116)\n+($N715*'fnd base rates'!E$117)\n+($O715*'fnd base rates'!E$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,5)))\n*$R715","v":99902.924499504006},{"$f":"(($D715*'fnd base rates'!F$107)\n+($E715*'fnd base rates'!F$108)\n+($F715*'fnd base rates'!F$109)\n+($G715*'fnd base rates'!F$110)\n+($H715*'fnd base rates'!F$111)\n+($I715*'fnd base rates'!F$112)\n+($J715*'fnd base rates'!F$113)\n+($K715*'fnd base rates'!F$114)\n+($M715*'fnd base rates'!F$116)\n+($N715*'fnd base rates'!F$117)\n+($O715*'fnd base rates'!F$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,6)))\n*$R715","v":14441.837610256003},{"$f":"(($D715*'fnd base rates'!G$107)\n+($E715*'fnd base rates'!G$108)\n+($F715*'fnd base rates'!G$109)\n+($G715*'fnd base rates'!G$110)\n+($H715*'fnd base rates'!G$111)\n+($I715*'fnd base rates'!G$112)\n+($J715*'fnd base rates'!G$113)\n+($K715*'fnd base rates'!G$114)\n+($M715*'fnd base rates'!G$116)\n+($N715*'fnd base rates'!G$117)\n+($O715*'fnd base rates'!G$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,7)))\n*$R715","v":4237.4565799040001},{"$f":"(($D715*'fnd base rates'!H$107)\n+($E715*'fnd base rates'!H$108)\n+($F715*'fnd base rates'!H$109)\n+($G715*'fnd base rates'!H$110)\n+($H715*'fnd base rates'!H$111)\n+($I715*'fnd base rates'!H$112)\n+($J715*'fnd base rates'!H$113)\n+($K715*'fnd base rates'!H$114)\n+($M715*'fnd base rates'!H$116)\n+($N715*'fnd base rates'!H$117)\n+($O715*'fnd base rates'!H$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,8)))","v":9702.54918},{"$f":"(($D715*'fnd base rates'!I$107)\n+($E715*'fnd base rates'!I$108)\n+($F715*'fnd base rates'!I$109)\n+($G715*'fnd base rates'!I$110)\n+($H715*'fnd base rates'!I$111)\n+($I715*'fnd base rates'!I$112)\n+($J715*'fnd base rates'!I$113)\n+($K715*'fnd base rates'!I$114)\n+($M715*'fnd base rates'!I$116)\n+($N715*'fnd base rates'!I$117)\n+($O715*'fnd base rates'!I$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,9)))\n*$R715","v":7647.7355200000011},{"$f":"(($D715*'fnd base rates'!J$107)\n+($E715*'fnd base rates'!J$108)\n+($F715*'fnd base rates'!J$109)\n+($G715*'fnd base rates'!J$110)\n+($H715*'fnd base rates'!J$111)\n+($I715*'fnd base rates'!J$112)\n+($J715*'fnd base rates'!J$113)\n+($K715*'fnd base rates'!J$114)\n+($M715*'fnd base rates'!J$116)\n+($N715*'fnd base rates'!J$117)\n+($O715*'fnd base rates'!J$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,10)))\n*$R715","v":13822.538080000002},{"$f":"(($D715*'fnd base rates'!K$107)\n+($E715*'fnd base rates'!K$108)\n+($F715*'fnd base rates'!K$109)\n+($G715*'fnd base rates'!K$110)\n+($H715*'fnd base rates'!K$111)\n+($I715*'fnd base rates'!K$112)\n+($J715*'fnd base rates'!K$113)\n+($K715*'fnd base rates'!K$114)\n+($M715*'fnd base rates'!K$116)\n+($N715*'fnd base rates'!K$117)\n+($O715*'fnd base rates'!K$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,11)))\n*$R715","v":17869.780226664003},{"$f":"(($D715*'fnd base rates'!L$107)\n+($E715*'fnd base rates'!L$108)\n+($F715*'fnd base rates'!L$109)\n+($G715*'fnd base rates'!L$110)\n+($H715*'fnd base rates'!L$111)\n+($I715*'fnd base rates'!L$112)\n+($J715*'fnd base rates'!L$113)\n+($K715*'fnd base rates'!L$114)\n+($M715*'fnd base rates'!L$116)\n+($N715*'fnd base rates'!L$117)\n+($O715*'fnd base rates'!L$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,12)))","v":28600.489290000001},{"$f":"(($D715*'fnd base rates'!M$107)\n+($E715*'fnd base rates'!M$108)\n+($F715*'fnd base rates'!M$109)\n+($G715*'fnd base rates'!M$110)\n+($H715*'fnd base rates'!M$111)\n+($I715*'fnd base rates'!M$112)\n+($J715*'fnd base rates'!M$113)\n+($K715*'fnd base rates'!M$114)\n+($M715*'fnd base rates'!M$116)\n+($N715*'fnd base rates'!M$117)\n+($O715*'fnd base rates'!M$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U715:AE715)","v":220508.17271265603},null,{"$f":"B715","v":487049347},{"$f":"IF($B715<499999999,MID($B715,1,3),MID($B715,1,4))","v":"487"},{"$f":"IF($B715<499999999,MID($B715,4,3),MID($B715,5,3))","v":"049"},{"$f":"IF($B715<499999999,MID($B715,7,3),MID($B715,8,3))","v":"347"},{"$f":"IF(VLOOKUP(VALUE(IF(AH715<499999999,MID(AH715,4,3),MID(AH715,5,3))),distinfo,4)=R715,1,0)","v":1},13,{"$f":"AF715","v":220508.17271265603},{"$f":"IF(OR(AF715=0,AM715=0),0,ROUND(AN715/AM715,0))","v":16962},-4599,21561,null,null,null,null,null,null,{"$f":"AY715-AW715","v":0},null,{"$f":"BA715-AY715","v":0}]
["487",487274010,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D716","v":1},{"$f":"'fnd enro'!E716","v":0},{"$f":"'fnd enro'!F716","v":1},{"$f":"'fnd enro'!G716","v":1},{"$f":"'fnd enro'!H716","v":1},{"$f":"'fnd enro'!I716","v":0},{"$f":"'fnd enro'!J716","v":0},{"$f":"'fnd enro'!K716","v":0.1179},{"$f":"'fnd enro'!L716","v":0},{"$f":"'fnd enro'!M716","v":3},{"$f":"'fnd enro'!N716","v":0},{"$f":"'fnd enro'!O716","v":0},{"$f":"'fnd enro'!P716","v":3},{"$f":"'fnd enro'!R716","v":4},1.054,{"$f":"VALUE('fnd enro'!Q716)","v":3},null,{"$f":"(($D716*'fnd base rates'!C$107)\n+($E716*'fnd base rates'!C$108)\n+($F716*'fnd base rates'!C$109)\n+($G716*'fnd base rates'!C$110)\n+($H716*'fnd base rates'!C$111)\n+($I716*'fnd base rates'!C$112)\n+($J716*'fnd base rates'!C$113)\n+($K716*'fnd base rates'!C$114)\n+($M716*'fnd base rates'!C$116)\n+($N716*'fnd base rates'!C$117)\n+($O716*'fnd base rates'!C$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,3)))\n*$R716","v":2583.656222906},{"$f":"(($D716*'fnd base rates'!D$107)\n+($E716*'fnd base rates'!D$108)\n+($F716*'fnd base rates'!D$109)\n+($G716*'fnd base rates'!D$110)\n+($H716*'fnd base rates'!D$111)\n+($I716*'fnd base rates'!D$112)\n+($J716*'fnd base rates'!D$113)\n+($K716*'fnd base rates'!D$114)\n+($M716*'fnd base rates'!D$116)\n+($N716*'fnd base rates'!D$117)\n+($O716*'fnd base rates'!D$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,4)))\n*$R716","v":4516.2108200000002},{"$f":"(($D716*'fnd base rates'!E$107)\n+($E716*'fnd base rates'!E$108)\n+($F716*'fnd base rates'!E$109)\n+($G716*'fnd base rates'!E$110)\n+($H716*'fnd base rates'!E$111)\n+($I716*'fnd base rates'!E$112)\n+($J716*'fnd base rates'!E$113)\n+($K716*'fnd base rates'!E$114)\n+($M716*'fnd base rates'!E$116)\n+($N716*'fnd base rates'!E$117)\n+($O716*'fnd base rates'!E$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,5)))\n*$R716","v":27714.591773508},{"$f":"(($D716*'fnd base rates'!F$107)\n+($E716*'fnd base rates'!F$108)\n+($F716*'fnd base rates'!F$109)\n+($G716*'fnd base rates'!F$110)\n+($H716*'fnd base rates'!F$111)\n+($I716*'fnd base rates'!F$112)\n+($J716*'fnd base rates'!F$113)\n+($K716*'fnd base rates'!F$114)\n+($M716*'fnd base rates'!F$116)\n+($N716*'fnd base rates'!F$117)\n+($O716*'fnd base rates'!F$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,6)))\n*$R716","v":5034.1725360119999},{"$f":"(($D716*'fnd base rates'!G$107)\n+($E716*'fnd base rates'!G$108)\n+($F716*'fnd base rates'!G$109)\n+($G716*'fnd base rates'!G$110)\n+($H716*'fnd base rates'!G$111)\n+($I716*'fnd base rates'!G$112)\n+($J716*'fnd base rates'!G$113)\n+($K716*'fnd base rates'!G$114)\n+($M716*'fnd base rates'!G$116)\n+($N716*'fnd base rates'!G$117)\n+($O716*'fnd base rates'!G$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,7)))\n*$R716","v":1224.3164418080003},{"$f":"(($D716*'fnd base rates'!H$107)\n+($E716*'fnd base rates'!H$108)\n+($F716*'fnd base rates'!H$109)\n+($G716*'fnd base rates'!H$110)\n+($H716*'fnd base rates'!H$111)\n+($I716*'fnd base rates'!H$112)\n+($J716*'fnd base rates'!H$113)\n+($K716*'fnd base rates'!H$114)\n+($M716*'fnd base rates'!H$116)\n+($N716*'fnd base rates'!H$117)\n+($O716*'fnd base rates'!H$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,8)))","v":2412.2705799999999},{"$f":"(($D716*'fnd base rates'!I$107)\n+($E716*'fnd base rates'!I$108)\n+($F716*'fnd base rates'!I$109)\n+($G716*'fnd base rates'!I$110)\n+($H716*'fnd base rates'!I$111)\n+($I716*'fnd base rates'!I$112)\n+($J716*'fnd base rates'!I$113)\n+($K716*'fnd base rates'!I$114)\n+($M716*'fnd base rates'!I$116)\n+($N716*'fnd base rates'!I$117)\n+($O716*'fnd base rates'!I$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,9)))\n*$R716","v":2051.9693600000001},{"$f":"(($D716*'fnd base rates'!J$107)\n+($E716*'fnd base rates'!J$108)\n+($F716*'fnd base rates'!J$109)\n+($G716*'fnd base rates'!J$110)\n+($H716*'fnd base rates'!J$111)\n+($I716*'fnd base rates'!J$112)\n+($J716*'fnd base rates'!J$113)\n+($K716*'fnd base rates'!J$114)\n+($M716*'fnd base rates'!J$116)\n+($N716*'fnd base rates'!J$117)\n+($O716*'fnd base rates'!J$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,10)))\n*$R716","v":2579.58068},{"$f":"(($D716*'fnd base rates'!K$107)\n+($E716*'fnd base rates'!K$108)\n+($F716*'fnd base rates'!K$109)\n+($G716*'fnd base rates'!K$110)\n+($H716*'fnd base rates'!K$111)\n+($I716*'fnd base rates'!K$112)\n+($J716*'fnd base rates'!K$113)\n+($K716*'fnd base rates'!K$114)\n+($M716*'fnd base rates'!K$116)\n+($N716*'fnd base rates'!K$117)\n+($O716*'fnd base rates'!K$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,11)))\n*$R716","v":5381.0874440779999},{"$f":"(($D716*'fnd base rates'!L$107)\n+($E716*'fnd base rates'!L$108)\n+($F716*'fnd base rates'!L$109)\n+($G716*'fnd base rates'!L$110)\n+($H716*'fnd base rates'!L$111)\n+($I716*'fnd base rates'!L$112)\n+($J716*'fnd base rates'!L$113)\n+($K716*'fnd base rates'!L$114)\n+($M716*'fnd base rates'!L$116)\n+($N716*'fnd base rates'!L$117)\n+($O716*'fnd base rates'!L$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,12)))","v":8681.9459900000002},{"$f":"(($D716*'fnd base rates'!M$107)\n+($E716*'fnd base rates'!M$108)\n+($F716*'fnd base rates'!M$109)\n+($G716*'fnd base rates'!M$110)\n+($H716*'fnd base rates'!M$111)\n+($I716*'fnd base rates'!M$112)\n+($J716*'fnd base rates'!M$113)\n+($K716*'fnd base rates'!M$114)\n+($M716*'fnd base rates'!M$116)\n+($N716*'fnd base rates'!M$117)\n+($O716*'fnd base rates'!M$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,13)))","v":0},62179.801848312003,null,487274010,"487","274","010",1,4,62179.801848312003,15545,-1407,16952,null,null,null,null,null,null,0,null,0]
["487",487274026,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D717","v":1},{"$f":"'fnd enro'!E717","v":0},{"$f":"'fnd enro'!F717","v":0},{"$f":"'fnd enro'!G717","v":0},{"$f":"'fnd enro'!H717","v":0},{"$f":"'fnd enro'!I717","v":0},{"$f":"'fnd enro'!J717","v":0},{"$f":"'fnd enro'!K717","v":0},{"$f":"'fnd enro'!L717","v":0},{"$f":"'fnd enro'!M717","v":0},{"$f":"'fnd enro'!N717","v":0},{"$f":"'fnd enro'!O717","v":0},{"$f":"'fnd enro'!P717","v":1},{"$f":"'fnd enro'!R717","v":1},1.054,{"$f":"VALUE('fnd enro'!Q717)","v":3},null,{"$f":"(($D717*'fnd base rates'!C$107)\n+($E717*'fnd base rates'!C$108)\n+($F717*'fnd base rates'!C$109)\n+($G717*'fnd base rates'!C$110)\n+($H717*'fnd base rates'!C$111)\n+($I717*'fnd base rates'!C$112)\n+($J717*'fnd base rates'!C$113)\n+($K717*'fnd base rates'!C$114)\n+($M717*'fnd base rates'!C$116)\n+($N717*'fnd base rates'!C$117)\n+($O717*'fnd base rates'!C$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,3)))\n*$R717","v":300.62188000000003},{"$f":"(($D717*'fnd base rates'!D$107)\n+($E717*'fnd base rates'!D$108)\n+($F717*'fnd base rates'!D$109)\n+($G717*'fnd base rates'!D$110)\n+($H717*'fnd base rates'!D$111)\n+($I717*'fnd base rates'!D$112)\n+($J717*'fnd base rates'!D$113)\n+($K717*'fnd base rates'!D$114)\n+($M717*'fnd base rates'!D$116)\n+($N717*'fnd base rates'!D$117)\n+($O717*'fnd base rates'!D$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,4)))\n*$R717","v":731.12818000000004},{"$f":"(($D717*'fnd base rates'!E$107)\n+($E717*'fnd base rates'!E$108)\n+($F717*'fnd base rates'!E$109)\n+($G717*'fnd base rates'!E$110)\n+($H717*'fnd base rates'!E$111)\n+($I717*'fnd base rates'!E$112)\n+($J717*'fnd base rates'!E$113)\n+($K717*'fnd base rates'!E$114)\n+($M717*'fnd base rates'!E$116)\n+($N717*'fnd base rates'!E$117)\n+($O717*'fnd base rates'!E$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,5)))\n*$R717","v":4926.6805800000011},{"$f":"(($D717*'fnd base rates'!F$107)\n+($E717*'fnd base rates'!F$108)\n+($F717*'fnd base rates'!F$109)\n+($G717*'fnd base rates'!F$110)\n+($H717*'fnd base rates'!F$111)\n+($I717*'fnd base rates'!F$112)\n+($J717*'fnd base rates'!F$113)\n+($K717*'fnd base rates'!F$114)\n+($M717*'fnd base rates'!F$116)\n+($N717*'fnd base rates'!F$117)\n+($O717*'fnd base rates'!F$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,6)))\n*$R717","v":502.17830000000004},{"$f":"(($D717*'fnd base rates'!G$107)\n+($E717*'fnd base rates'!G$108)\n+($F717*'fnd base rates'!G$109)\n+($G717*'fnd base rates'!G$110)\n+($H717*'fnd base rates'!G$111)\n+($I717*'fnd base rates'!G$112)\n+($J717*'fnd base rates'!G$113)\n+($K717*'fnd base rates'!G$114)\n+($M717*'fnd base rates'!G$116)\n+($N717*'fnd base rates'!G$117)\n+($O717*'fnd base rates'!G$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,7)))\n*$R717","v":221.46648000000002},{"$f":"(($D717*'fnd base rates'!H$107)\n+($E717*'fnd base rates'!H$108)\n+($F717*'fnd base rates'!H$109)\n+($G717*'fnd base rates'!H$110)\n+($H717*'fnd base rates'!H$111)\n+($I717*'fnd base rates'!H$112)\n+($J717*'fnd base rates'!H$113)\n+($K717*'fnd base rates'!H$114)\n+($M717*'fnd base rates'!H$116)\n+($N717*'fnd base rates'!H$117)\n+($O717*'fnd base rates'!H$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,8)))","v":289.82},{"$f":"(($D717*'fnd base rates'!I$107)\n+($E717*'fnd base rates'!I$108)\n+($F717*'fnd base rates'!I$109)\n+($G717*'fnd base rates'!I$110)\n+($H717*'fnd base rates'!I$111)\n+($I717*'fnd base rates'!I$112)\n+($J717*'fnd base rates'!I$113)\n+($K717*'fnd base rates'!I$114)\n+($M717*'fnd base rates'!I$116)\n+($N717*'fnd base rates'!I$117)\n+($O717*'fnd base rates'!I$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,9)))\n*$R717","v":319.69927999999999},{"$f":"(($D717*'fnd base rates'!J$107)\n+($E717*'fnd base rates'!J$108)\n+($F717*'fnd base rates'!J$109)\n+($G717*'fnd base rates'!J$110)\n+($H717*'fnd base rates'!J$111)\n+($I717*'fnd base rates'!J$112)\n+($J717*'fnd base rates'!J$113)\n+($K717*'fnd base rates'!J$114)\n+($M717*'fnd base rates'!J$116)\n+($N717*'fnd base rates'!J$117)\n+($O717*'fnd base rates'!J$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,10)))\n*$R717","v":681.30560000000003},{"$f":"(($D717*'fnd base rates'!K$107)\n+($E717*'fnd base rates'!K$108)\n+($F717*'fnd base rates'!K$109)\n+($G717*'fnd base rates'!K$110)\n+($H717*'fnd base rates'!K$111)\n+($I717*'fnd base rates'!K$112)\n+($J717*'fnd base rates'!K$113)\n+($K717*'fnd base rates'!K$114)\n+($M717*'fnd base rates'!K$116)\n+($N717*'fnd base rates'!K$117)\n+($O717*'fnd base rates'!K$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,11)))\n*$R717","v":543.72698000000003},{"$f":"(($D717*'fnd base rates'!L$107)\n+($E717*'fnd base rates'!L$108)\n+($F717*'fnd base rates'!L$109)\n+($G717*'fnd base rates'!L$110)\n+($H717*'fnd base rates'!L$111)\n+($I717*'fnd base rates'!L$112)\n+($J717*'fnd base rates'!L$113)\n+($K717*'fnd base rates'!L$114)\n+($M717*'fnd base rates'!L$116)\n+($N717*'fnd base rates'!L$117)\n+($O717*'fnd base rates'!L$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,12)))","v":1292.49},{"$f":"(($D717*'fnd base rates'!M$107)\n+($E717*'fnd base rates'!M$108)\n+($F717*'fnd base rates'!M$109)\n+($G717*'fnd base rates'!M$110)\n+($H717*'fnd base rates'!M$111)\n+($I717*'fnd base rates'!M$112)\n+($J717*'fnd base rates'!M$113)\n+($K717*'fnd base rates'!M$114)\n+($M717*'fnd base rates'!M$116)\n+($N717*'fnd base rates'!M$117)\n+($O717*'fnd base rates'!M$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,13)))","v":0},9809.1172800000004,null,487274026,"487","274","026",1,1,9809.1172800000004,9809,-3875,13684,null,null,null,null,null,null,0,null,0]
["487",487274030,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D718","v":0},{"$f":"'fnd enro'!E718","v":0},{"$f":"'fnd enro'!F718","v":0},{"$f":"'fnd enro'!G718","v":1},{"$f":"'fnd enro'!H718","v":0},{"$f":"'fnd enro'!I718","v":0},{"$f":"'fnd enro'!J718","v":0},{"$f":"'fnd enro'!K718","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L718","v":0},{"$f":"'fnd enro'!M718","v":0},{"$f":"'fnd enro'!N718","v":0},{"$f":"'fnd enro'!O718","v":0},{"$f":"'fnd enro'!P718","v":1},{"$f":"'fnd enro'!R718","v":1},1.054,{"$f":"VALUE('fnd enro'!Q718)","v":7},null,{"$f":"(($D718*'fnd base rates'!C$107)\n+($E718*'fnd base rates'!C$108)\n+($F718*'fnd base rates'!C$109)\n+($G718*'fnd base rates'!C$110)\n+($H718*'fnd base rates'!C$111)\n+($I718*'fnd base rates'!C$112)\n+($J718*'fnd base rates'!C$113)\n+($K718*'fnd base rates'!C$114)\n+($M718*'fnd base rates'!C$116)\n+($N718*'fnd base rates'!C$117)\n+($O718*'fnd base rates'!C$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,3)))\n*$R718","v":684.11863430200003},{"$f":"(($D718*'fnd base rates'!D$107)\n+($E718*'fnd base rates'!D$108)\n+($F718*'fnd base rates'!D$109)\n+($G718*'fnd base rates'!D$110)\n+($H718*'fnd base rates'!D$111)\n+($I718*'fnd base rates'!D$112)\n+($J718*'fnd base rates'!D$113)\n+($K718*'fnd base rates'!D$114)\n+($M718*'fnd base rates'!D$116)\n+($N718*'fnd base rates'!D$117)\n+($O718*'fnd base rates'!D$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,4)))\n*$R718","v":1247.21928},{"$f":"(($D718*'fnd base rates'!E$107)\n+($E718*'fnd base rates'!E$108)\n+($F718*'fnd base rates'!E$109)\n+($G718*'fnd base rates'!E$110)\n+($H718*'fnd base rates'!E$111)\n+($I718*'fnd base rates'!E$112)\n+($J718*'fnd base rates'!E$113)\n+($K718*'fnd base rates'!E$114)\n+($M718*'fnd base rates'!E$116)\n+($N718*'fnd base rates'!E$117)\n+($O718*'fnd base rates'!E$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,5)))\n*$R718","v":8177.3357178360011},{"$f":"(($D718*'fnd base rates'!F$107)\n+($E718*'fnd base rates'!F$108)\n+($F718*'fnd base rates'!F$109)\n+($G718*'fnd base rates'!F$110)\n+($H718*'fnd base rates'!F$111)\n+($I718*'fnd base rates'!F$112)\n+($J718*'fnd base rates'!F$113)\n+($K718*'fnd base rates'!F$114)\n+($M718*'fnd base rates'!F$116)\n+($N718*'fnd base rates'!F$117)\n+($O718*'fnd base rates'!F$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,6)))\n*$R718","v":1399.5590920040001},{"$f":"(($D718*'fnd base rates'!G$107)\n+($E718*'fnd base rates'!G$108)\n+($F718*'fnd base rates'!G$109)\n+($G718*'fnd base rates'!G$110)\n+($H718*'fnd base rates'!G$111)\n+($I718*'fnd base rates'!G$112)\n+($J718*'fnd base rates'!G$113)\n+($K718*'fnd base rates'!G$114)\n+($M718*'fnd base rates'!G$116)\n+($N718*'fnd base rates'!G$117)\n+($O718*'fnd base rates'!G$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,7)))\n*$R718","v":361.59597393600001},{"$f":"(($D718*'fnd base rates'!H$107)\n+($E718*'fnd base rates'!H$108)\n+($F718*'fnd base rates'!H$109)\n+($G718*'fnd base rates'!H$110)\n+($H718*'fnd base rates'!H$111)\n+($I718*'fnd base rates'!H$112)\n+($J718*'fnd base rates'!H$113)\n+($K718*'fnd base rates'!H$114)\n+($M718*'fnd base rates'!H$116)\n+($N718*'fnd base rates'!H$117)\n+($O718*'fnd base rates'!H$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,8)))","v":581.75686000000007},{"$f":"(($D718*'fnd base rates'!I$107)\n+($E718*'fnd base rates'!I$108)\n+($F718*'fnd base rates'!I$109)\n+($G718*'fnd base rates'!I$110)\n+($H718*'fnd base rates'!I$111)\n+($I718*'fnd base rates'!I$112)\n+($J718*'fnd base rates'!I$113)\n+($K718*'fnd base rates'!I$114)\n+($M718*'fnd base rates'!I$116)\n+($N718*'fnd base rates'!I$117)\n+($O718*'fnd base rates'!I$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,9)))\n*$R718","v":554.404},{"$f":"(($D718*'fnd base rates'!J$107)\n+($E718*'fnd base rates'!J$108)\n+($F718*'fnd base rates'!J$109)\n+($G718*'fnd base rates'!J$110)\n+($H718*'fnd base rates'!J$111)\n+($I718*'fnd base rates'!J$112)\n+($J718*'fnd base rates'!J$113)\n+($K718*'fnd base rates'!J$114)\n+($M718*'fnd base rates'!J$116)\n+($N718*'fnd base rates'!J$117)\n+($O718*'fnd base rates'!J$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,10)))\n*$R718","v":977.61662000000001},{"$f":"(($D718*'fnd base rates'!K$107)\n+($E718*'fnd base rates'!K$108)\n+($F718*'fnd base rates'!K$109)\n+($G718*'fnd base rates'!K$110)\n+($H718*'fnd base rates'!K$111)\n+($I718*'fnd base rates'!K$112)\n+($J718*'fnd base rates'!K$113)\n+($K718*'fnd base rates'!K$114)\n+($M718*'fnd base rates'!K$116)\n+($N718*'fnd base rates'!K$117)\n+($O718*'fnd base rates'!K$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,11)))\n*$R718","v":1230.7157680260002},{"$f":"(($D718*'fnd base rates'!L$107)\n+($E718*'fnd base rates'!L$108)\n+($F718*'fnd base rates'!L$109)\n+($G718*'fnd base rates'!L$110)\n+($H718*'fnd base rates'!L$111)\n+($I718*'fnd base rates'!L$112)\n+($J718*'fnd base rates'!L$113)\n+($K718*'fnd base rates'!L$114)\n+($M718*'fnd base rates'!L$116)\n+($N718*'fnd base rates'!L$117)\n+($O718*'fnd base rates'!L$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,12)))","v":2405.48533},{"$f":"(($D718*'fnd base rates'!M$107)\n+($E718*'fnd base rates'!M$108)\n+($F718*'fnd base rates'!M$109)\n+($G718*'fnd base rates'!M$110)\n+($H718*'fnd base rates'!M$111)\n+($I718*'fnd base rates'!M$112)\n+($J718*'fnd base rates'!M$113)\n+($K718*'fnd base rates'!M$114)\n+($M718*'fnd base rates'!M$116)\n+($N718*'fnd base rates'!M$117)\n+($O718*'fnd base rates'!M$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,13)))","v":0},17619.807276104002,null,487274030,"487","274","030",1,1,17619.807276104002,17620,6035,11585,null,null,null,null,null,null,0,null,0]
["487",487274031,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D719","v":1},{"$f":"'fnd enro'!E719","v":0},{"$f":"'fnd enro'!F719","v":1},{"$f":"'fnd enro'!G719","v":4},{"$f":"'fnd enro'!H719","v":0},{"$f":"'fnd enro'!I719","v":0},{"$f":"'fnd enro'!J719","v":0},{"$f":"'fnd enro'!K719","v":0.19650000000000001},{"$f":"'fnd enro'!L719","v":0},{"$f":"'fnd enro'!M719","v":2},{"$f":"'fnd enro'!N719","v":0},{"$f":"'fnd enro'!O719","v":0},{"$f":"'fnd enro'!P719","v":2},{"$f":"'fnd enro'!R719","v":6},1.054,{"$f":"VALUE('fnd enro'!Q719)","v":5},null,{"$f":"(($D719*'fnd base rates'!C$107)\n+($E719*'fnd base rates'!C$108)\n+($F719*'fnd base rates'!C$109)\n+($G719*'fnd base rates'!C$110)\n+($H719*'fnd base rates'!C$111)\n+($I719*'fnd base rates'!C$112)\n+($J719*'fnd base rates'!C$113)\n+($K719*'fnd base rates'!C$114)\n+($M719*'fnd base rates'!C$116)\n+($N719*'fnd base rates'!C$117)\n+($O719*'fnd base rates'!C$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,3)))\n*$R719","v":3615.1826515099992},{"$f":"(($D719*'fnd base rates'!D$107)\n+($E719*'fnd base rates'!D$108)\n+($F719*'fnd base rates'!D$109)\n+($G719*'fnd base rates'!D$110)\n+($H719*'fnd base rates'!D$111)\n+($I719*'fnd base rates'!D$112)\n+($J719*'fnd base rates'!D$113)\n+($K719*'fnd base rates'!D$114)\n+($M719*'fnd base rates'!D$116)\n+($N719*'fnd base rates'!D$117)\n+($O719*'fnd base rates'!D$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,4)))\n*$R719","v":5765.1059599999999},{"$f":"(($D719*'fnd base rates'!E$107)\n+($E719*'fnd base rates'!E$108)\n+($F719*'fnd base rates'!E$109)\n+($G719*'fnd base rates'!E$110)\n+($H719*'fnd base rates'!E$111)\n+($I719*'fnd base rates'!E$112)\n+($J719*'fnd base rates'!E$113)\n+($K719*'fnd base rates'!E$114)\n+($M719*'fnd base rates'!E$116)\n+($N719*'fnd base rates'!E$117)\n+($O719*'fnd base rates'!E$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,5)))\n*$R719","v":32946.369589180002},{"$f":"(($D719*'fnd base rates'!F$107)\n+($E719*'fnd base rates'!F$108)\n+($F719*'fnd base rates'!F$109)\n+($G719*'fnd base rates'!F$110)\n+($H719*'fnd base rates'!F$111)\n+($I719*'fnd base rates'!F$112)\n+($J719*'fnd base rates'!F$113)\n+($K719*'fnd base rates'!F$114)\n+($M719*'fnd base rates'!F$116)\n+($N719*'fnd base rates'!F$117)\n+($O719*'fnd base rates'!F$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,6)))\n*$R719","v":7909.768960020001},{"$f":"(($D719*'fnd base rates'!G$107)\n+($E719*'fnd base rates'!G$108)\n+($F719*'fnd base rates'!G$109)\n+($G719*'fnd base rates'!G$110)\n+($H719*'fnd base rates'!G$111)\n+($I719*'fnd base rates'!G$112)\n+($J719*'fnd base rates'!G$113)\n+($K719*'fnd base rates'!G$114)\n+($M719*'fnd base rates'!G$116)\n+($N719*'fnd base rates'!G$117)\n+($O719*'fnd base rates'!G$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,7)))\n*$R719","v":1383.12300968},{"$f":"(($D719*'fnd base rates'!H$107)\n+($E719*'fnd base rates'!H$108)\n+($F719*'fnd base rates'!H$109)\n+($G719*'fnd base rates'!H$110)\n+($H719*'fnd base rates'!H$111)\n+($I719*'fnd base rates'!H$112)\n+($J719*'fnd base rates'!H$113)\n+($K719*'fnd base rates'!H$114)\n+($M719*'fnd base rates'!H$116)\n+($N719*'fnd base rates'!H$117)\n+($O719*'fnd base rates'!H$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,8)))","v":3365.2542999999996},{"$f":"(($D719*'fnd base rates'!I$107)\n+($E719*'fnd base rates'!I$108)\n+($F719*'fnd base rates'!I$109)\n+($G719*'fnd base rates'!I$110)\n+($H719*'fnd base rates'!I$111)\n+($I719*'fnd base rates'!I$112)\n+($J719*'fnd base rates'!I$113)\n+($K719*'fnd base rates'!I$114)\n+($M719*'fnd base rates'!I$116)\n+($N719*'fnd base rates'!I$117)\n+($O719*'fnd base rates'!I$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,9)))\n*$R719","v":2630.1726800000001},{"$f":"(($D719*'fnd base rates'!J$107)\n+($E719*'fnd base rates'!J$108)\n+($F719*'fnd base rates'!J$109)\n+($G719*'fnd base rates'!J$110)\n+($H719*'fnd base rates'!J$111)\n+($I719*'fnd base rates'!J$112)\n+($J719*'fnd base rates'!J$113)\n+($K719*'fnd base rates'!J$114)\n+($M719*'fnd base rates'!J$116)\n+($N719*'fnd base rates'!J$117)\n+($O719*'fnd base rates'!J$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,10)))\n*$R719","v":2260.3029999999999},{"$f":"(($D719*'fnd base rates'!K$107)\n+($E719*'fnd base rates'!K$108)\n+($F719*'fnd base rates'!K$109)\n+($G719*'fnd base rates'!K$110)\n+($H719*'fnd base rates'!K$111)\n+($I719*'fnd base rates'!K$112)\n+($J719*'fnd base rates'!K$113)\n+($K719*'fnd base rates'!K$114)\n+($M719*'fnd base rates'!K$116)\n+($N719*'fnd base rates'!K$117)\n+($O719*'fnd base rates'!K$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,11)))\n*$R719","v":7399.7968201300009},{"$f":"(($D719*'fnd base rates'!L$107)\n+($E719*'fnd base rates'!L$108)\n+($F719*'fnd base rates'!L$109)\n+($G719*'fnd base rates'!L$110)\n+($H719*'fnd base rates'!L$111)\n+($I719*'fnd base rates'!L$112)\n+($J719*'fnd base rates'!L$113)\n+($K719*'fnd base rates'!L$114)\n+($M719*'fnd base rates'!L$116)\n+($N719*'fnd base rates'!L$117)\n+($O719*'fnd base rates'!L$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,12)))","v":11413.036649999998},{"$f":"(($D719*'fnd base rates'!M$107)\n+($E719*'fnd base rates'!M$108)\n+($F719*'fnd base rates'!M$109)\n+($G719*'fnd base rates'!M$110)\n+($H719*'fnd base rates'!M$111)\n+($I719*'fnd base rates'!M$112)\n+($J719*'fnd base rates'!M$113)\n+($K719*'fnd base rates'!M$114)\n+($M719*'fnd base rates'!M$116)\n+($N719*'fnd base rates'!M$117)\n+($O719*'fnd base rates'!M$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,13)))","v":0},78688.113620520002,null,487274031,"487","274","031",1,6,78688.113620520002,13115,-3847,16962,null,null,null,null,null,null,0,null,0]
["487",487274035,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D720","v":0},{"$f":"'fnd enro'!E720","v":0},{"$f":"'fnd enro'!F720","v":0},{"$f":"'fnd enro'!G720","v":9},{"$f":"'fnd enro'!H720","v":0},{"$f":"'fnd enro'!I720","v":0},{"$f":"'fnd enro'!J720","v":0},{"$f":"'fnd enro'!K720","v":0.35370000000000001},{"$f":"'fnd enro'!L720","v":0},{"$f":"'fnd enro'!M720","v":0},{"$f":"'fnd enro'!N720","v":0},{"$f":"'fnd enro'!O720","v":0},{"$f":"'fnd enro'!P720","v":8},{"$f":"'fnd enro'!R720","v":9},1.054,{"$f":"VALUE('fnd enro'!Q720)","v":11},null,{"$f":"(($D720*'fnd base rates'!C$107)\n+($E720*'fnd base rates'!C$108)\n+($F720*'fnd base rates'!C$109)\n+($G720*'fnd base rates'!C$110)\n+($H720*'fnd base rates'!C$111)\n+($I720*'fnd base rates'!C$112)\n+($J720*'fnd base rates'!C$113)\n+($K720*'fnd base rates'!C$114)\n+($M720*'fnd base rates'!C$116)\n+($N720*'fnd base rates'!C$117)\n+($O720*'fnd base rates'!C$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,3)))\n*$R720","v":6302.3405287180003},{"$f":"(($D720*'fnd base rates'!D$107)\n+($E720*'fnd base rates'!D$108)\n+($F720*'fnd base rates'!D$109)\n+($G720*'fnd base rates'!D$110)\n+($H720*'fnd base rates'!D$111)\n+($I720*'fnd base rates'!D$112)\n+($J720*'fnd base rates'!D$113)\n+($K720*'fnd base rates'!D$114)\n+($M720*'fnd base rates'!D$116)\n+($N720*'fnd base rates'!D$117)\n+($O720*'fnd base rates'!D$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,4)))\n*$R720","v":11913.29876},{"$f":"(($D720*'fnd base rates'!E$107)\n+($E720*'fnd base rates'!E$108)\n+($F720*'fnd base rates'!E$109)\n+($G720*'fnd base rates'!E$110)\n+($H720*'fnd base rates'!E$111)\n+($I720*'fnd base rates'!E$112)\n+($J720*'fnd base rates'!E$113)\n+($K720*'fnd base rates'!E$114)\n+($M720*'fnd base rates'!E$116)\n+($N720*'fnd base rates'!E$117)\n+($O720*'fnd base rates'!E$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,5)))\n*$R720","v":80315.144980523997},{"$f":"(($D720*'fnd base rates'!F$107)\n+($E720*'fnd base rates'!F$108)\n+($F720*'fnd base rates'!F$109)\n+($G720*'fnd base rates'!F$110)\n+($H720*'fnd base rates'!F$111)\n+($I720*'fnd base rates'!F$112)\n+($J720*'fnd base rates'!F$113)\n+($K720*'fnd base rates'!F$114)\n+($M720*'fnd base rates'!F$116)\n+($N720*'fnd base rates'!F$117)\n+($O720*'fnd base rates'!F$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,6)))\n*$R720","v":12596.031828036002},{"$f":"(($D720*'fnd base rates'!G$107)\n+($E720*'fnd base rates'!G$108)\n+($F720*'fnd base rates'!G$109)\n+($G720*'fnd base rates'!G$110)\n+($H720*'fnd base rates'!G$111)\n+($I720*'fnd base rates'!G$112)\n+($J720*'fnd base rates'!G$113)\n+($K720*'fnd base rates'!G$114)\n+($M720*'fnd base rates'!G$116)\n+($N720*'fnd base rates'!G$117)\n+($O720*'fnd base rates'!G$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,7)))\n*$R720","v":3580.3238054240001},{"$f":"(($D720*'fnd base rates'!H$107)\n+($E720*'fnd base rates'!H$108)\n+($F720*'fnd base rates'!H$109)\n+($G720*'fnd base rates'!H$110)\n+($H720*'fnd base rates'!H$111)\n+($I720*'fnd base rates'!H$112)\n+($J720*'fnd base rates'!H$113)\n+($K720*'fnd base rates'!H$114)\n+($M720*'fnd base rates'!H$116)\n+($N720*'fnd base rates'!H$117)\n+($O720*'fnd base rates'!H$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,8)))","v":5283.2117399999997},{"$f":"(($D720*'fnd base rates'!I$107)\n+($E720*'fnd base rates'!I$108)\n+($F720*'fnd base rates'!I$109)\n+($G720*'fnd base rates'!I$110)\n+($H720*'fnd base rates'!I$111)\n+($I720*'fnd base rates'!I$112)\n+($J720*'fnd base rates'!I$113)\n+($K720*'fnd base rates'!I$114)\n+($M720*'fnd base rates'!I$116)\n+($N720*'fnd base rates'!I$117)\n+($O720*'fnd base rates'!I$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,9)))\n*$R720","v":5261.7261000000008},{"$f":"(($D720*'fnd base rates'!J$107)\n+($E720*'fnd base rates'!J$108)\n+($F720*'fnd base rates'!J$109)\n+($G720*'fnd base rates'!J$110)\n+($H720*'fnd base rates'!J$111)\n+($I720*'fnd base rates'!J$112)\n+($J720*'fnd base rates'!J$113)\n+($K720*'fnd base rates'!J$114)\n+($M720*'fnd base rates'!J$116)\n+($N720*'fnd base rates'!J$117)\n+($O720*'fnd base rates'!J$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,10)))\n*$R720","v":10212.37464},{"$f":"(($D720*'fnd base rates'!K$107)\n+($E720*'fnd base rates'!K$108)\n+($F720*'fnd base rates'!K$109)\n+($G720*'fnd base rates'!K$110)\n+($H720*'fnd base rates'!K$111)\n+($I720*'fnd base rates'!K$112)\n+($J720*'fnd base rates'!K$113)\n+($K720*'fnd base rates'!K$114)\n+($M720*'fnd base rates'!K$116)\n+($N720*'fnd base rates'!K$117)\n+($O720*'fnd base rates'!K$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,11)))\n*$R720","v":11076.441912234},{"$f":"(($D720*'fnd base rates'!L$107)\n+($E720*'fnd base rates'!L$108)\n+($F720*'fnd base rates'!L$109)\n+($G720*'fnd base rates'!L$110)\n+($H720*'fnd base rates'!L$111)\n+($I720*'fnd base rates'!L$112)\n+($J720*'fnd base rates'!L$113)\n+($K720*'fnd base rates'!L$114)\n+($M720*'fnd base rates'!L$116)\n+($N720*'fnd base rates'!L$117)\n+($O720*'fnd base rates'!L$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,12)))","v":22739.377970000001},{"$f":"(($D720*'fnd base rates'!M$107)\n+($E720*'fnd base rates'!M$108)\n+($F720*'fnd base rates'!M$109)\n+($G720*'fnd base rates'!M$110)\n+($H720*'fnd base rates'!M$111)\n+($I720*'fnd base rates'!M$112)\n+($J720*'fnd base rates'!M$113)\n+($K720*'fnd base rates'!M$114)\n+($M720*'fnd base rates'!M$116)\n+($N720*'fnd base rates'!M$117)\n+($O720*'fnd base rates'!M$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,13)))","v":0},169280.27226493601,null,487274035,"487","274","035",1,9,169280.27226493601,18809,3264,15545,null,null,null,null,null,null,0,null,0]
["487",487274044,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D721","v":0},{"$f":"'fnd enro'!E721","v":0},{"$f":"'fnd enro'!F721","v":0},{"$f":"'fnd enro'!G721","v":1},{"$f":"'fnd enro'!H721","v":0},{"$f":"'fnd enro'!I721","v":0},{"$f":"'fnd enro'!J721","v":0},{"$f":"'fnd enro'!K721","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L721","v":0},{"$f":"'fnd enro'!M721","v":1},{"$f":"'fnd enro'!N721","v":0},{"$f":"'fnd enro'!O721","v":0},{"$f":"'fnd enro'!P721","v":0},{"$f":"'fnd enro'!R721","v":1},1.054,{"$f":"VALUE('fnd enro'!Q721)","v":11},null,{"$f":"(($D721*'fnd base rates'!C$107)\n+($E721*'fnd base rates'!C$108)\n+($F721*'fnd base rates'!C$109)\n+($G721*'fnd base rates'!C$110)\n+($H721*'fnd base rates'!C$111)\n+($I721*'fnd base rates'!C$112)\n+($J721*'fnd base rates'!C$113)\n+($K721*'fnd base rates'!C$114)\n+($M721*'fnd base rates'!C$116)\n+($N721*'fnd base rates'!C$117)\n+($O721*'fnd base rates'!C$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,3)))\n*$R721","v":718.22607430200003},{"$f":"(($D721*'fnd base rates'!D$107)\n+($E721*'fnd base rates'!D$108)\n+($F721*'fnd base rates'!D$109)\n+($G721*'fnd base rates'!D$110)\n+($H721*'fnd base rates'!D$111)\n+($I721*'fnd base rates'!D$112)\n+($J721*'fnd base rates'!D$113)\n+($K721*'fnd base rates'!D$114)\n+($M721*'fnd base rates'!D$116)\n+($N721*'fnd base rates'!D$117)\n+($O721*'fnd base rates'!D$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,4)))\n*$R721","v":1058.9538},{"$f":"(($D721*'fnd base rates'!E$107)\n+($E721*'fnd base rates'!E$108)\n+($F721*'fnd base rates'!E$109)\n+($G721*'fnd base rates'!E$110)\n+($H721*'fnd base rates'!E$111)\n+($I721*'fnd base rates'!E$112)\n+($J721*'fnd base rates'!E$113)\n+($K721*'fnd base rates'!E$114)\n+($M721*'fnd base rates'!E$116)\n+($N721*'fnd base rates'!E$117)\n+($O721*'fnd base rates'!E$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,5)))\n*$R721","v":5773.4989978359999},{"$f":"(($D721*'fnd base rates'!F$107)\n+($E721*'fnd base rates'!F$108)\n+($F721*'fnd base rates'!F$109)\n+($G721*'fnd base rates'!F$110)\n+($H721*'fnd base rates'!F$111)\n+($I721*'fnd base rates'!F$112)\n+($J721*'fnd base rates'!F$113)\n+($K721*'fnd base rates'!F$114)\n+($M721*'fnd base rates'!F$116)\n+($N721*'fnd base rates'!F$117)\n+($O721*'fnd base rates'!F$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,6)))\n*$R721","v":1604.4566920040002},{"$f":"(($D721*'fnd base rates'!G$107)\n+($E721*'fnd base rates'!G$108)\n+($F721*'fnd base rates'!G$109)\n+($G721*'fnd base rates'!G$110)\n+($H721*'fnd base rates'!G$111)\n+($I721*'fnd base rates'!G$112)\n+($J721*'fnd base rates'!G$113)\n+($K721*'fnd base rates'!G$114)\n+($M721*'fnd base rates'!G$116)\n+($N721*'fnd base rates'!G$117)\n+($O721*'fnd base rates'!G$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,7)))\n*$R721","v":233.935493936},{"$f":"(($D721*'fnd base rates'!H$107)\n+($E721*'fnd base rates'!H$108)\n+($F721*'fnd base rates'!H$109)\n+($G721*'fnd base rates'!H$110)\n+($H721*'fnd base rates'!H$111)\n+($I721*'fnd base rates'!H$112)\n+($J721*'fnd base rates'!H$113)\n+($K721*'fnd base rates'!H$114)\n+($M721*'fnd base rates'!H$116)\n+($N721*'fnd base rates'!H$117)\n+($O721*'fnd base rates'!H$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,8)))","v":693.51686000000007},{"$f":"(($D721*'fnd base rates'!I$107)\n+($E721*'fnd base rates'!I$108)\n+($F721*'fnd base rates'!I$109)\n+($G721*'fnd base rates'!I$110)\n+($H721*'fnd base rates'!I$111)\n+($I721*'fnd base rates'!I$112)\n+($J721*'fnd base rates'!I$113)\n+($K721*'fnd base rates'!I$114)\n+($M721*'fnd base rates'!I$116)\n+($N721*'fnd base rates'!I$117)\n+($O721*'fnd base rates'!I$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,9)))\n*$R721","v":486.80044000000004},{"$f":"(($D721*'fnd base rates'!J$107)\n+($E721*'fnd base rates'!J$108)\n+($F721*'fnd base rates'!J$109)\n+($G721*'fnd base rates'!J$110)\n+($H721*'fnd base rates'!J$111)\n+($I721*'fnd base rates'!J$112)\n+($J721*'fnd base rates'!J$113)\n+($K721*'fnd base rates'!J$114)\n+($M721*'fnd base rates'!J$116)\n+($N721*'fnd base rates'!J$117)\n+($O721*'fnd base rates'!J$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,10)))\n*$R721","v":199.31139999999999},{"$f":"(($D721*'fnd base rates'!K$107)\n+($E721*'fnd base rates'!K$108)\n+($F721*'fnd base rates'!K$109)\n+($G721*'fnd base rates'!K$110)\n+($H721*'fnd base rates'!K$111)\n+($I721*'fnd base rates'!K$112)\n+($J721*'fnd base rates'!K$113)\n+($K721*'fnd base rates'!K$114)\n+($M721*'fnd base rates'!K$116)\n+($N721*'fnd base rates'!K$117)\n+($O721*'fnd base rates'!K$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,11)))\n*$R721","v":1581.9612680260002},{"$f":"(($D721*'fnd base rates'!L$107)\n+($E721*'fnd base rates'!L$108)\n+($F721*'fnd base rates'!L$109)\n+($G721*'fnd base rates'!L$110)\n+($H721*'fnd base rates'!L$111)\n+($I721*'fnd base rates'!L$112)\n+($J721*'fnd base rates'!L$113)\n+($K721*'fnd base rates'!L$114)\n+($M721*'fnd base rates'!L$116)\n+($N721*'fnd base rates'!L$117)\n+($O721*'fnd base rates'!L$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,12)))","v":2105.7653299999997},{"$f":"(($D721*'fnd base rates'!M$107)\n+($E721*'fnd base rates'!M$108)\n+($F721*'fnd base rates'!M$109)\n+($G721*'fnd base rates'!M$110)\n+($H721*'fnd base rates'!M$111)\n+($I721*'fnd base rates'!M$112)\n+($J721*'fnd base rates'!M$113)\n+($K721*'fnd base rates'!M$114)\n+($M721*'fnd base rates'!M$116)\n+($N721*'fnd base rates'!M$117)\n+($O721*'fnd base rates'!M$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,13)))","v":0},14456.426356104001,null,487274044,"487","274","044",1,1,14456.426356104001,14456,4647,9809,null,null,null,null,null,null,0,null,0]
["487",487274048,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D722","v":1},{"$f":"'fnd enro'!E722","v":0},{"$f":"'fnd enro'!F722","v":0},{"$f":"'fnd enro'!G722","v":1},{"$f":"'fnd enro'!H722","v":0},{"$f":"'fnd enro'!I722","v":0},{"$f":"'fnd enro'!J722","v":0},{"$f":"'fnd enro'!K722","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L722","v":0},{"$f":"'fnd enro'!M722","v":0},{"$f":"'fnd enro'!N722","v":0},{"$f":"'fnd enro'!O722","v":0},{"$f":"'fnd enro'!P722","v":1},{"$f":"'fnd enro'!R722","v":2},1.054,{"$f":"VALUE('fnd enro'!Q722)","v":4},null,{"$f":"(($D722*'fnd base rates'!C$107)\n+($E722*'fnd base rates'!C$108)\n+($F722*'fnd base rates'!C$109)\n+($G722*'fnd base rates'!C$110)\n+($H722*'fnd base rates'!C$111)\n+($I722*'fnd base rates'!C$112)\n+($J722*'fnd base rates'!C$113)\n+($K722*'fnd base rates'!C$114)\n+($M722*'fnd base rates'!C$116)\n+($N722*'fnd base rates'!C$117)\n+($O722*'fnd base rates'!C$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,3)))\n*$R722","v":904.39409430199998},{"$f":"(($D722*'fnd base rates'!D$107)\n+($E722*'fnd base rates'!D$108)\n+($F722*'fnd base rates'!D$109)\n+($G722*'fnd base rates'!D$110)\n+($H722*'fnd base rates'!D$111)\n+($I722*'fnd base rates'!D$112)\n+($J722*'fnd base rates'!D$113)\n+($K722*'fnd base rates'!D$114)\n+($M722*'fnd base rates'!D$116)\n+($N722*'fnd base rates'!D$117)\n+($O722*'fnd base rates'!D$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,4)))\n*$R722","v":1597.63212},{"$f":"(($D722*'fnd base rates'!E$107)\n+($E722*'fnd base rates'!E$108)\n+($F722*'fnd base rates'!E$109)\n+($G722*'fnd base rates'!E$110)\n+($H722*'fnd base rates'!E$111)\n+($I722*'fnd base rates'!E$112)\n+($J722*'fnd base rates'!E$113)\n+($K722*'fnd base rates'!E$114)\n+($M722*'fnd base rates'!E$116)\n+($N722*'fnd base rates'!E$117)\n+($O722*'fnd base rates'!E$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,5)))\n*$R722","v":9387.4963578360002},{"$f":"(($D722*'fnd base rates'!F$107)\n+($E722*'fnd base rates'!F$108)\n+($F722*'fnd base rates'!F$109)\n+($G722*'fnd base rates'!F$110)\n+($H722*'fnd base rates'!F$111)\n+($I722*'fnd base rates'!F$112)\n+($J722*'fnd base rates'!F$113)\n+($K722*'fnd base rates'!F$114)\n+($M722*'fnd base rates'!F$116)\n+($N722*'fnd base rates'!F$117)\n+($O722*'fnd base rates'!F$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,6)))\n*$R722","v":1901.7373920040002},{"$f":"(($D722*'fnd base rates'!G$107)\n+($E722*'fnd base rates'!G$108)\n+($F722*'fnd base rates'!G$109)\n+($G722*'fnd base rates'!G$110)\n+($H722*'fnd base rates'!G$111)\n+($I722*'fnd base rates'!G$112)\n+($J722*'fnd base rates'!G$113)\n+($K722*'fnd base rates'!G$114)\n+($M722*'fnd base rates'!G$116)\n+($N722*'fnd base rates'!G$117)\n+($O722*'fnd base rates'!G$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,7)))\n*$R722","v":402.75467393600002},{"$f":"(($D722*'fnd base rates'!H$107)\n+($E722*'fnd base rates'!H$108)\n+($F722*'fnd base rates'!H$109)\n+($G722*'fnd base rates'!H$110)\n+($H722*'fnd base rates'!H$111)\n+($I722*'fnd base rates'!H$112)\n+($J722*'fnd base rates'!H$113)\n+($K722*'fnd base rates'!H$114)\n+($M722*'fnd base rates'!H$116)\n+($N722*'fnd base rates'!H$117)\n+($O722*'fnd base rates'!H$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,8)))","v":845.34685999999999},{"$f":"(($D722*'fnd base rates'!I$107)\n+($E722*'fnd base rates'!I$108)\n+($F722*'fnd base rates'!I$109)\n+($G722*'fnd base rates'!I$110)\n+($H722*'fnd base rates'!I$111)\n+($I722*'fnd base rates'!I$112)\n+($J722*'fnd base rates'!I$113)\n+($K722*'fnd base rates'!I$114)\n+($M722*'fnd base rates'!I$116)\n+($N722*'fnd base rates'!I$117)\n+($O722*'fnd base rates'!I$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,9)))\n*$R722","v":723.61316000000011},{"$f":"(($D722*'fnd base rates'!J$107)\n+($E722*'fnd base rates'!J$108)\n+($F722*'fnd base rates'!J$109)\n+($G722*'fnd base rates'!J$110)\n+($H722*'fnd base rates'!J$111)\n+($I722*'fnd base rates'!J$112)\n+($J722*'fnd base rates'!J$113)\n+($K722*'fnd base rates'!J$114)\n+($M722*'fnd base rates'!J$116)\n+($N722*'fnd base rates'!J$117)\n+($O722*'fnd base rates'!J$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,10)))\n*$R722","v":876.90692000000001},{"$f":"(($D722*'fnd base rates'!K$107)\n+($E722*'fnd base rates'!K$108)\n+($F722*'fnd base rates'!K$109)\n+($G722*'fnd base rates'!K$110)\n+($H722*'fnd base rates'!K$111)\n+($I722*'fnd base rates'!K$112)\n+($J722*'fnd base rates'!K$113)\n+($K722*'fnd base rates'!K$114)\n+($M722*'fnd base rates'!K$116)\n+($N722*'fnd base rates'!K$117)\n+($O722*'fnd base rates'!K$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,11)))\n*$R722","v":1774.4427480260001},{"$f":"(($D722*'fnd base rates'!L$107)\n+($E722*'fnd base rates'!L$108)\n+($F722*'fnd base rates'!L$109)\n+($G722*'fnd base rates'!L$110)\n+($H722*'fnd base rates'!L$111)\n+($I722*'fnd base rates'!L$112)\n+($J722*'fnd base rates'!L$113)\n+($K722*'fnd base rates'!L$114)\n+($M722*'fnd base rates'!L$116)\n+($N722*'fnd base rates'!L$117)\n+($O722*'fnd base rates'!L$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,12)))","v":3095.0653299999999},{"$f":"(($D722*'fnd base rates'!M$107)\n+($E722*'fnd base rates'!M$108)\n+($F722*'fnd base rates'!M$109)\n+($G722*'fnd base rates'!M$110)\n+($H722*'fnd base rates'!M$111)\n+($I722*'fnd base rates'!M$112)\n+($J722*'fnd base rates'!M$113)\n+($K722*'fnd base rates'!M$114)\n+($M722*'fnd base rates'!M$116)\n+($N722*'fnd base rates'!M$117)\n+($O722*'fnd base rates'!M$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,13)))","v":0},21509.389656104006,null,487274048,"487","274","048",1,2,21509.389656104006,10755,-6400,17155,null,null,null,null,null,null,0,null,0]
["487",487274049,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D723","v":1},{"$f":"'fnd enro'!E723","v":0},{"$f":"'fnd enro'!F723","v":3},{"$f":"'fnd enro'!G723","v":30},{"$f":"'fnd enro'!H723","v":8},{"$f":"'fnd enro'!I723","v":0},{"$f":"'fnd enro'!J723","v":0},{"$f":"'fnd enro'!K723","v":1.6113},{"$f":"'fnd enro'!L723","v":0},{"$f":"'fnd enro'!M723","v":9},{"$f":"'fnd enro'!N723","v":0},{"$f":"'fnd enro'!O723","v":0},{"$f":"'fnd enro'!P723","v":38},{"$f":"'fnd enro'!R723","v":42},1.054,{"$f":"VALUE('fnd enro'!Q723)","v":7},null,{"$f":"(($D723*'fnd base rates'!C$107)\n+($E723*'fnd base rates'!C$108)\n+($F723*'fnd base rates'!C$109)\n+($G723*'fnd base rates'!C$110)\n+($H723*'fnd base rates'!C$111)\n+($I723*'fnd base rates'!C$112)\n+($J723*'fnd base rates'!C$113)\n+($K723*'fnd base rates'!C$114)\n+($M723*'fnd base rates'!C$116)\n+($N723*'fnd base rates'!C$117)\n+($O723*'fnd base rates'!C$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,3)))\n*$R723","v":29090.163306382005},{"$f":"(($D723*'fnd base rates'!D$107)\n+($E723*'fnd base rates'!D$108)\n+($F723*'fnd base rates'!D$109)\n+($G723*'fnd base rates'!D$110)\n+($H723*'fnd base rates'!D$111)\n+($I723*'fnd base rates'!D$112)\n+($J723*'fnd base rates'!D$113)\n+($K723*'fnd base rates'!D$114)\n+($M723*'fnd base rates'!D$116)\n+($N723*'fnd base rates'!D$117)\n+($O723*'fnd base rates'!D$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,4)))\n*$R723","v":52227.597200000004},{"$f":"(($D723*'fnd base rates'!E$107)\n+($E723*'fnd base rates'!E$108)\n+($F723*'fnd base rates'!E$109)\n+($G723*'fnd base rates'!E$110)\n+($H723*'fnd base rates'!E$111)\n+($I723*'fnd base rates'!E$112)\n+($J723*'fnd base rates'!E$113)\n+($K723*'fnd base rates'!E$114)\n+($M723*'fnd base rates'!E$116)\n+($N723*'fnd base rates'!E$117)\n+($O723*'fnd base rates'!E$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,5)))\n*$R723","v":334863.66747127601},{"$f":"(($D723*'fnd base rates'!F$107)\n+($E723*'fnd base rates'!F$108)\n+($F723*'fnd base rates'!F$109)\n+($G723*'fnd base rates'!F$110)\n+($H723*'fnd base rates'!F$111)\n+($I723*'fnd base rates'!F$112)\n+($J723*'fnd base rates'!F$113)\n+($K723*'fnd base rates'!F$114)\n+($M723*'fnd base rates'!F$116)\n+($N723*'fnd base rates'!F$117)\n+($O723*'fnd base rates'!F$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,6)))\n*$R723","v":57477.172752163999},{"$f":"(($D723*'fnd base rates'!G$107)\n+($E723*'fnd base rates'!G$108)\n+($F723*'fnd base rates'!G$109)\n+($G723*'fnd base rates'!G$110)\n+($H723*'fnd base rates'!G$111)\n+($I723*'fnd base rates'!G$112)\n+($J723*'fnd base rates'!G$113)\n+($K723*'fnd base rates'!G$114)\n+($M723*'fnd base rates'!G$116)\n+($N723*'fnd base rates'!G$117)\n+($O723*'fnd base rates'!G$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,7)))\n*$R723","v":14975.113471376},{"$f":"(($D723*'fnd base rates'!H$107)\n+($E723*'fnd base rates'!H$108)\n+($F723*'fnd base rates'!H$109)\n+($G723*'fnd base rates'!H$110)\n+($H723*'fnd base rates'!H$111)\n+($I723*'fnd base rates'!H$112)\n+($J723*'fnd base rates'!H$113)\n+($K723*'fnd base rates'!H$114)\n+($M723*'fnd base rates'!H$116)\n+($N723*'fnd base rates'!H$117)\n+($O723*'fnd base rates'!H$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,8)))","v":25289.221260000002},{"$f":"(($D723*'fnd base rates'!I$107)\n+($E723*'fnd base rates'!I$108)\n+($F723*'fnd base rates'!I$109)\n+($G723*'fnd base rates'!I$110)\n+($H723*'fnd base rates'!I$111)\n+($I723*'fnd base rates'!I$112)\n+($J723*'fnd base rates'!I$113)\n+($K723*'fnd base rates'!I$114)\n+($M723*'fnd base rates'!I$116)\n+($N723*'fnd base rates'!I$117)\n+($O723*'fnd base rates'!I$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,9)))\n*$R723","v":23505.70722},{"$f":"(($D723*'fnd base rates'!J$107)\n+($E723*'fnd base rates'!J$108)\n+($F723*'fnd base rates'!J$109)\n+($G723*'fnd base rates'!J$110)\n+($H723*'fnd base rates'!J$111)\n+($I723*'fnd base rates'!J$112)\n+($J723*'fnd base rates'!J$113)\n+($K723*'fnd base rates'!J$114)\n+($M723*'fnd base rates'!J$116)\n+($N723*'fnd base rates'!J$117)\n+($O723*'fnd base rates'!J$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,10)))\n*$R723","v":38671.470800000003},{"$f":"(($D723*'fnd base rates'!K$107)\n+($E723*'fnd base rates'!K$108)\n+($F723*'fnd base rates'!K$109)\n+($G723*'fnd base rates'!K$110)\n+($H723*'fnd base rates'!K$111)\n+($I723*'fnd base rates'!K$112)\n+($J723*'fnd base rates'!K$113)\n+($K723*'fnd base rates'!K$114)\n+($M723*'fnd base rates'!K$116)\n+($N723*'fnd base rates'!K$117)\n+($O723*'fnd base rates'!K$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,11)))\n*$R723","v":54896.096249066002},{"$f":"(($D723*'fnd base rates'!L$107)\n+($E723*'fnd base rates'!L$108)\n+($F723*'fnd base rates'!L$109)\n+($G723*'fnd base rates'!L$110)\n+($H723*'fnd base rates'!L$111)\n+($I723*'fnd base rates'!L$112)\n+($J723*'fnd base rates'!L$113)\n+($K723*'fnd base rates'!L$114)\n+($M723*'fnd base rates'!L$116)\n+($N723*'fnd base rates'!L$117)\n+($O723*'fnd base rates'!L$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,12)))","v":101346.03853000001},{"$f":"(($D723*'fnd base rates'!M$107)\n+($E723*'fnd base rates'!M$108)\n+($F723*'fnd base rates'!M$109)\n+($G723*'fnd base rates'!M$110)\n+($H723*'fnd base rates'!M$111)\n+($I723*'fnd base rates'!M$112)\n+($J723*'fnd base rates'!M$113)\n+($K723*'fnd base rates'!M$114)\n+($M723*'fnd base rates'!M$116)\n+($N723*'fnd base rates'!M$117)\n+($O723*'fnd base rates'!M$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,13)))","v":0},732342.24826026405,null,487274049,"487","274","049",1,42,732342.24826026405,17437,4322,13115,null,null,null,null,null,null,0,null,0]
["487",487274057,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D724","v":2},{"$f":"'fnd enro'!E724","v":0},{"$f":"'fnd enro'!F724","v":3},{"$f":"'fnd enro'!G724","v":13},{"$f":"'fnd enro'!H724","v":1},{"$f":"'fnd enro'!I724","v":0},{"$f":"'fnd enro'!J724","v":0},{"$f":"'fnd enro'!K724","v":0.66810000000000003},{"$f":"'fnd enro'!L724","v":0},{"$f":"'fnd enro'!M724","v":7},{"$f":"'fnd enro'!N724","v":0},{"$f":"'fnd enro'!O724","v":0},{"$f":"'fnd enro'!P724","v":14},{"$f":"'fnd enro'!R724","v":18},1.054,{"$f":"VALUE('fnd enro'!Q724)","v":12},null,{"$f":"(($D724*'fnd base rates'!C$107)\n+($E724*'fnd base rates'!C$108)\n+($F724*'fnd base rates'!C$109)\n+($G724*'fnd base rates'!C$110)\n+($H724*'fnd base rates'!C$111)\n+($I724*'fnd base rates'!C$112)\n+($J724*'fnd base rates'!C$113)\n+($K724*'fnd base rates'!C$114)\n+($M724*'fnd base rates'!C$116)\n+($N724*'fnd base rates'!C$117)\n+($O724*'fnd base rates'!C$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,3)))\n*$R724","v":13207.601823133999},{"$f":"(($D724*'fnd base rates'!D$107)\n+($E724*'fnd base rates'!D$108)\n+($F724*'fnd base rates'!D$109)\n+($G724*'fnd base rates'!D$110)\n+($H724*'fnd base rates'!D$111)\n+($I724*'fnd base rates'!D$112)\n+($J724*'fnd base rates'!D$113)\n+($K724*'fnd base rates'!D$114)\n+($M724*'fnd base rates'!D$116)\n+($N724*'fnd base rates'!D$117)\n+($O724*'fnd base rates'!D$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,4)))\n*$R724","v":24841.473039999997},{"$f":"(($D724*'fnd base rates'!E$107)\n+($E724*'fnd base rates'!E$108)\n+($F724*'fnd base rates'!E$109)\n+($G724*'fnd base rates'!E$110)\n+($H724*'fnd base rates'!E$111)\n+($I724*'fnd base rates'!E$112)\n+($J724*'fnd base rates'!E$113)\n+($K724*'fnd base rates'!E$114)\n+($M724*'fnd base rates'!E$116)\n+($N724*'fnd base rates'!E$117)\n+($O724*'fnd base rates'!E$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,5)))\n*$R724","v":165682.150923212},{"$f":"(($D724*'fnd base rates'!F$107)\n+($E724*'fnd base rates'!F$108)\n+($F724*'fnd base rates'!F$109)\n+($G724*'fnd base rates'!F$110)\n+($H724*'fnd base rates'!F$111)\n+($I724*'fnd base rates'!F$112)\n+($J724*'fnd base rates'!F$113)\n+($K724*'fnd base rates'!F$114)\n+($M724*'fnd base rates'!F$116)\n+($N724*'fnd base rates'!F$117)\n+($O724*'fnd base rates'!F$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,6)))\n*$R724","v":25949.768524068004},{"$f":"(($D724*'fnd base rates'!G$107)\n+($E724*'fnd base rates'!G$108)\n+($F724*'fnd base rates'!G$109)\n+($G724*'fnd base rates'!G$110)\n+($H724*'fnd base rates'!G$111)\n+($I724*'fnd base rates'!G$112)\n+($J724*'fnd base rates'!G$113)\n+($K724*'fnd base rates'!G$114)\n+($M724*'fnd base rates'!G$116)\n+($N724*'fnd base rates'!G$117)\n+($O724*'fnd base rates'!G$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,7)))\n*$R724","v":7364.1642769120008},{"$f":"(($D724*'fnd base rates'!H$107)\n+($E724*'fnd base rates'!H$108)\n+($F724*'fnd base rates'!H$109)\n+($G724*'fnd base rates'!H$110)\n+($H724*'fnd base rates'!H$111)\n+($I724*'fnd base rates'!H$112)\n+($J724*'fnd base rates'!H$113)\n+($K724*'fnd base rates'!H$114)\n+($M724*'fnd base rates'!H$116)\n+($N724*'fnd base rates'!H$117)\n+($O724*'fnd base rates'!H$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,8)))","v":11492.546620000001},{"$f":"(($D724*'fnd base rates'!I$107)\n+($E724*'fnd base rates'!I$108)\n+($F724*'fnd base rates'!I$109)\n+($G724*'fnd base rates'!I$110)\n+($H724*'fnd base rates'!I$111)\n+($I724*'fnd base rates'!I$112)\n+($J724*'fnd base rates'!I$113)\n+($K724*'fnd base rates'!I$114)\n+($M724*'fnd base rates'!I$116)\n+($N724*'fnd base rates'!I$117)\n+($O724*'fnd base rates'!I$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,9)))\n*$R724","v":11003.73892},{"$f":"(($D724*'fnd base rates'!J$107)\n+($E724*'fnd base rates'!J$108)\n+($F724*'fnd base rates'!J$109)\n+($G724*'fnd base rates'!J$110)\n+($H724*'fnd base rates'!J$111)\n+($I724*'fnd base rates'!J$112)\n+($J724*'fnd base rates'!J$113)\n+($K724*'fnd base rates'!J$114)\n+($M724*'fnd base rates'!J$116)\n+($N724*'fnd base rates'!J$117)\n+($O724*'fnd base rates'!J$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,10)))\n*$R724","v":19648.920959999999},{"$f":"(($D724*'fnd base rates'!K$107)\n+($E724*'fnd base rates'!K$108)\n+($F724*'fnd base rates'!K$109)\n+($G724*'fnd base rates'!K$110)\n+($H724*'fnd base rates'!K$111)\n+($I724*'fnd base rates'!K$112)\n+($J724*'fnd base rates'!K$113)\n+($K724*'fnd base rates'!K$114)\n+($M724*'fnd base rates'!K$116)\n+($N724*'fnd base rates'!K$117)\n+($O724*'fnd base rates'!K$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,11)))\n*$R724","v":24559.817176442},{"$f":"(($D724*'fnd base rates'!L$107)\n+($E724*'fnd base rates'!L$108)\n+($F724*'fnd base rates'!L$109)\n+($G724*'fnd base rates'!L$110)\n+($H724*'fnd base rates'!L$111)\n+($I724*'fnd base rates'!L$112)\n+($J724*'fnd base rates'!L$113)\n+($K724*'fnd base rates'!L$114)\n+($M724*'fnd base rates'!L$116)\n+($N724*'fnd base rates'!L$117)\n+($O724*'fnd base rates'!L$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,12)))","v":47022.710609999995},{"$f":"(($D724*'fnd base rates'!M$107)\n+($E724*'fnd base rates'!M$108)\n+($F724*'fnd base rates'!M$109)\n+($G724*'fnd base rates'!M$110)\n+($H724*'fnd base rates'!M$111)\n+($I724*'fnd base rates'!M$112)\n+($J724*'fnd base rates'!M$113)\n+($K724*'fnd base rates'!M$114)\n+($M724*'fnd base rates'!M$116)\n+($N724*'fnd base rates'!M$117)\n+($O724*'fnd base rates'!M$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,13)))","v":0},350772.89287376805,null,487274057,"487","274","057",1,18,350772.89287376805,19487,678,18809,null,null,null,null,null,null,0,null,0]
["487",487274093,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D725","v":3},{"$f":"'fnd enro'!E725","v":0},{"$f":"'fnd enro'!F725","v":4},{"$f":"'fnd enro'!G725","v":30},{"$f":"'fnd enro'!H725","v":7},{"$f":"'fnd enro'!I725","v":0},{"$f":"'fnd enro'!J725","v":0},{"$f":"'fnd enro'!K725","v":1.6113},{"$f":"'fnd enro'!L725","v":0},{"$f":"'fnd enro'!M725","v":18},{"$f":"'fnd enro'!N725","v":1},{"$f":"'fnd enro'!O725","v":0},{"$f":"'fnd enro'!P725","v":31},{"$f":"'fnd enro'!R725","v":43},1.054,{"$f":"VALUE('fnd enro'!Q725)","v":11},null,{"$f":"(($D725*'fnd base rates'!C$107)\n+($E725*'fnd base rates'!C$108)\n+($F725*'fnd base rates'!C$109)\n+($G725*'fnd base rates'!C$110)\n+($H725*'fnd base rates'!C$111)\n+($I725*'fnd base rates'!C$112)\n+($J725*'fnd base rates'!C$113)\n+($K725*'fnd base rates'!C$114)\n+($M725*'fnd base rates'!C$116)\n+($N725*'fnd base rates'!C$117)\n+($O725*'fnd base rates'!C$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,3)))\n*$R725","v":31045.090886382},{"$f":"(($D725*'fnd base rates'!D$107)\n+($E725*'fnd base rates'!D$108)\n+($F725*'fnd base rates'!D$109)\n+($G725*'fnd base rates'!D$110)\n+($H725*'fnd base rates'!D$111)\n+($I725*'fnd base rates'!D$112)\n+($J725*'fnd base rates'!D$113)\n+($K725*'fnd base rates'!D$114)\n+($M725*'fnd base rates'!D$116)\n+($N725*'fnd base rates'!D$117)\n+($O725*'fnd base rates'!D$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,4)))\n*$R725","v":56582.398460000004},{"$f":"(($D725*'fnd base rates'!E$107)\n+($E725*'fnd base rates'!E$108)\n+($F725*'fnd base rates'!E$109)\n+($G725*'fnd base rates'!E$110)\n+($H725*'fnd base rates'!E$111)\n+($I725*'fnd base rates'!E$112)\n+($J725*'fnd base rates'!E$113)\n+($K725*'fnd base rates'!E$114)\n+($M725*'fnd base rates'!E$116)\n+($N725*'fnd base rates'!E$117)\n+($O725*'fnd base rates'!E$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,5)))\n*$R725","v":367726.94479127601},{"$f":"(($D725*'fnd base rates'!F$107)\n+($E725*'fnd base rates'!F$108)\n+($F725*'fnd base rates'!F$109)\n+($G725*'fnd base rates'!F$110)\n+($H725*'fnd base rates'!F$111)\n+($I725*'fnd base rates'!F$112)\n+($J725*'fnd base rates'!F$113)\n+($K725*'fnd base rates'!F$114)\n+($M725*'fnd base rates'!F$116)\n+($N725*'fnd base rates'!F$117)\n+($O725*'fnd base rates'!F$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,6)))\n*$R725","v":60825.045652163994},{"$f":"(($D725*'fnd base rates'!G$107)\n+($E725*'fnd base rates'!G$108)\n+($F725*'fnd base rates'!G$109)\n+($G725*'fnd base rates'!G$110)\n+($H725*'fnd base rates'!G$111)\n+($I725*'fnd base rates'!G$112)\n+($J725*'fnd base rates'!G$113)\n+($K725*'fnd base rates'!G$114)\n+($M725*'fnd base rates'!G$116)\n+($N725*'fnd base rates'!G$117)\n+($O725*'fnd base rates'!G$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,7)))\n*$R725","v":16387.336451376003},{"$f":"(($D725*'fnd base rates'!H$107)\n+($E725*'fnd base rates'!H$108)\n+($F725*'fnd base rates'!H$109)\n+($G725*'fnd base rates'!H$110)\n+($H725*'fnd base rates'!H$111)\n+($I725*'fnd base rates'!H$112)\n+($J725*'fnd base rates'!H$113)\n+($K725*'fnd base rates'!H$114)\n+($M725*'fnd base rates'!H$116)\n+($N725*'fnd base rates'!H$117)\n+($O725*'fnd base rates'!H$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,8)))","v":27323.351259999996},{"$f":"(($D725*'fnd base rates'!I$107)\n+($E725*'fnd base rates'!I$108)\n+($F725*'fnd base rates'!I$109)\n+($G725*'fnd base rates'!I$110)\n+($H725*'fnd base rates'!I$111)\n+($I725*'fnd base rates'!I$112)\n+($J725*'fnd base rates'!I$113)\n+($K725*'fnd base rates'!I$114)\n+($M725*'fnd base rates'!I$116)\n+($N725*'fnd base rates'!I$117)\n+($O725*'fnd base rates'!I$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,9)))\n*$R725","v":25325.65956},{"$f":"(($D725*'fnd base rates'!J$107)\n+($E725*'fnd base rates'!J$108)\n+($F725*'fnd base rates'!J$109)\n+($G725*'fnd base rates'!J$110)\n+($H725*'fnd base rates'!J$111)\n+($I725*'fnd base rates'!J$112)\n+($J725*'fnd base rates'!J$113)\n+($K725*'fnd base rates'!J$114)\n+($M725*'fnd base rates'!J$116)\n+($N725*'fnd base rates'!J$117)\n+($O725*'fnd base rates'!J$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,10)))\n*$R725","v":41869.960279999999},{"$f":"(($D725*'fnd base rates'!K$107)\n+($E725*'fnd base rates'!K$108)\n+($F725*'fnd base rates'!K$109)\n+($G725*'fnd base rates'!K$110)\n+($H725*'fnd base rates'!K$111)\n+($I725*'fnd base rates'!K$112)\n+($J725*'fnd base rates'!K$113)\n+($K725*'fnd base rates'!K$114)\n+($M725*'fnd base rates'!K$116)\n+($N725*'fnd base rates'!K$117)\n+($O725*'fnd base rates'!K$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,11)))\n*$R725","v":59427.105229066001},{"$f":"(($D725*'fnd base rates'!L$107)\n+($E725*'fnd base rates'!L$108)\n+($F725*'fnd base rates'!L$109)\n+($G725*'fnd base rates'!L$110)\n+($H725*'fnd base rates'!L$111)\n+($I725*'fnd base rates'!L$112)\n+($J725*'fnd base rates'!L$113)\n+($K725*'fnd base rates'!L$114)\n+($M725*'fnd base rates'!L$116)\n+($N725*'fnd base rates'!L$117)\n+($O725*'fnd base rates'!L$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,12)))","v":108386.73853},{"$f":"(($D725*'fnd base rates'!M$107)\n+($E725*'fnd base rates'!M$108)\n+($F725*'fnd base rates'!M$109)\n+($G725*'fnd base rates'!M$110)\n+($H725*'fnd base rates'!M$111)\n+($I725*'fnd base rates'!M$112)\n+($J725*'fnd base rates'!M$113)\n+($K725*'fnd base rates'!M$114)\n+($M725*'fnd base rates'!M$116)\n+($N725*'fnd base rates'!M$117)\n+($O725*'fnd base rates'!M$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,13)))","v":0},794899.63110026391,null,487274093,"487","274","093",1,43,794899.63110026391,18486,4030,14456,null,null,null,null,null,null,0,null,0]
["487",487274095,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D726","v":0},{"$f":"'fnd enro'!E726","v":0},{"$f":"'fnd enro'!F726","v":0},{"$f":"'fnd enro'!G726","v":1},{"$f":"'fnd enro'!H726","v":0},{"$f":"'fnd enro'!I726","v":0},{"$f":"'fnd enro'!J726","v":0},{"$f":"'fnd enro'!K726","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L726","v":0},{"$f":"'fnd enro'!M726","v":0},{"$f":"'fnd enro'!N726","v":0},{"$f":"'fnd enro'!O726","v":0},{"$f":"'fnd enro'!P726","v":1},{"$f":"'fnd enro'!R726","v":1},1.054,{"$f":"VALUE('fnd enro'!Q726)","v":12},null,{"$f":"(($D726*'fnd base rates'!C$107)\n+($E726*'fnd base rates'!C$108)\n+($F726*'fnd base rates'!C$109)\n+($G726*'fnd base rates'!C$110)\n+($H726*'fnd base rates'!C$111)\n+($I726*'fnd base rates'!C$112)\n+($J726*'fnd base rates'!C$113)\n+($K726*'fnd base rates'!C$114)\n+($M726*'fnd base rates'!C$116)\n+($N726*'fnd base rates'!C$117)\n+($O726*'fnd base rates'!C$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,3)))\n*$R726","v":722.26289430199995},{"$f":"(($D726*'fnd base rates'!D$107)\n+($E726*'fnd base rates'!D$108)\n+($F726*'fnd base rates'!D$109)\n+($G726*'fnd base rates'!D$110)\n+($H726*'fnd base rates'!D$111)\n+($I726*'fnd base rates'!D$112)\n+($J726*'fnd base rates'!D$113)\n+($K726*'fnd base rates'!D$114)\n+($M726*'fnd base rates'!D$116)\n+($N726*'fnd base rates'!D$117)\n+($O726*'fnd base rates'!D$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,4)))\n*$R726","v":1427.92758},{"$f":"(($D726*'fnd base rates'!E$107)\n+($E726*'fnd base rates'!E$108)\n+($F726*'fnd base rates'!E$109)\n+($G726*'fnd base rates'!E$110)\n+($H726*'fnd base rates'!E$111)\n+($I726*'fnd base rates'!E$112)\n+($J726*'fnd base rates'!E$113)\n+($K726*'fnd base rates'!E$114)\n+($M726*'fnd base rates'!E$116)\n+($N726*'fnd base rates'!E$117)\n+($O726*'fnd base rates'!E$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,5)))\n*$R726","v":9941.3101178360012},{"$f":"(($D726*'fnd base rates'!F$107)\n+($E726*'fnd base rates'!F$108)\n+($F726*'fnd base rates'!F$109)\n+($G726*'fnd base rates'!F$110)\n+($H726*'fnd base rates'!F$111)\n+($I726*'fnd base rates'!F$112)\n+($J726*'fnd base rates'!F$113)\n+($K726*'fnd base rates'!F$114)\n+($M726*'fnd base rates'!F$116)\n+($N726*'fnd base rates'!F$117)\n+($O726*'fnd base rates'!F$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,6)))\n*$R726","v":1399.5590920040001},{"$f":"(($D726*'fnd base rates'!G$107)\n+($E726*'fnd base rates'!G$108)\n+($F726*'fnd base rates'!G$109)\n+($G726*'fnd base rates'!G$110)\n+($H726*'fnd base rates'!G$111)\n+($I726*'fnd base rates'!G$112)\n+($J726*'fnd base rates'!G$113)\n+($K726*'fnd base rates'!G$114)\n+($M726*'fnd base rates'!G$116)\n+($N726*'fnd base rates'!G$117)\n+($O726*'fnd base rates'!G$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,7)))\n*$R726","v":447.17023393599999},{"$f":"(($D726*'fnd base rates'!H$107)\n+($E726*'fnd base rates'!H$108)\n+($F726*'fnd base rates'!H$109)\n+($G726*'fnd base rates'!H$110)\n+($H726*'fnd base rates'!H$111)\n+($I726*'fnd base rates'!H$112)\n+($J726*'fnd base rates'!H$113)\n+($K726*'fnd base rates'!H$114)\n+($M726*'fnd base rates'!H$116)\n+($N726*'fnd base rates'!H$117)\n+($O726*'fnd base rates'!H$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,8)))","v":594.20686000000001},{"$f":"(($D726*'fnd base rates'!I$107)\n+($E726*'fnd base rates'!I$108)\n+($F726*'fnd base rates'!I$109)\n+($G726*'fnd base rates'!I$110)\n+($H726*'fnd base rates'!I$111)\n+($I726*'fnd base rates'!I$112)\n+($J726*'fnd base rates'!I$113)\n+($K726*'fnd base rates'!I$114)\n+($M726*'fnd base rates'!I$116)\n+($N726*'fnd base rates'!I$117)\n+($O726*'fnd base rates'!I$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,9)))\n*$R726","v":625.83357999999998},{"$f":"(($D726*'fnd base rates'!J$107)\n+($E726*'fnd base rates'!J$108)\n+($F726*'fnd base rates'!J$109)\n+($G726*'fnd base rates'!J$110)\n+($H726*'fnd base rates'!J$111)\n+($I726*'fnd base rates'!J$112)\n+($J726*'fnd base rates'!J$113)\n+($K726*'fnd base rates'!J$114)\n+($M726*'fnd base rates'!J$116)\n+($N726*'fnd base rates'!J$117)\n+($O726*'fnd base rates'!J$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,10)))\n*$R726","v":1348.7721799999999},{"$f":"(($D726*'fnd base rates'!K$107)\n+($E726*'fnd base rates'!K$108)\n+($F726*'fnd base rates'!K$109)\n+($G726*'fnd base rates'!K$110)\n+($H726*'fnd base rates'!K$111)\n+($I726*'fnd base rates'!K$112)\n+($J726*'fnd base rates'!K$113)\n+($K726*'fnd base rates'!K$114)\n+($M726*'fnd base rates'!K$116)\n+($N726*'fnd base rates'!K$117)\n+($O726*'fnd base rates'!K$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,11)))\n*$R726","v":1230.7157680260002},{"$f":"(($D726*'fnd base rates'!L$107)\n+($E726*'fnd base rates'!L$108)\n+($F726*'fnd base rates'!L$109)\n+($G726*'fnd base rates'!L$110)\n+($H726*'fnd base rates'!L$111)\n+($I726*'fnd base rates'!L$112)\n+($J726*'fnd base rates'!L$113)\n+($K726*'fnd base rates'!L$114)\n+($M726*'fnd base rates'!L$116)\n+($N726*'fnd base rates'!L$117)\n+($O726*'fnd base rates'!L$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,12)))","v":2691.6453299999998},{"$f":"(($D726*'fnd base rates'!M$107)\n+($E726*'fnd base rates'!M$108)\n+($F726*'fnd base rates'!M$109)\n+($G726*'fnd base rates'!M$110)\n+($H726*'fnd base rates'!M$111)\n+($I726*'fnd base rates'!M$112)\n+($J726*'fnd base rates'!M$113)\n+($K726*'fnd base rates'!M$114)\n+($M726*'fnd base rates'!M$116)\n+($N726*'fnd base rates'!M$117)\n+($O726*'fnd base rates'!M$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,13)))","v":0},20429.403636103998,null,487274095,"487","274","095",1,{"$f":"enro","v":1},20429.403636103998,20429,9674,10755,null,null,null,null,null,null,0,null,0]
["487",487274097,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D727","v":1},{"$f":"'fnd enro'!E727","v":0},{"$f":"'fnd enro'!F727","v":1},{"$f":"'fnd enro'!G727","v":1},{"$f":"'fnd enro'!H727","v":0},{"$f":"'fnd enro'!I727","v":0},{"$f":"'fnd enro'!J727","v":0},{"$f":"'fnd enro'!K727","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L727","v":0},{"$f":"'fnd enro'!M727","v":0},{"$f":"'fnd enro'!N727","v":0},{"$f":"'fnd enro'!O727","v":0},{"$f":"'fnd enro'!P727","v":2},{"$f":"'fnd enro'!R727","v":3},1.054,{"$f":"VALUE('fnd enro'!Q727)","v":11},null,{"$f":"(($D727*'fnd base rates'!C$107)\n+($E727*'fnd base rates'!C$108)\n+($F727*'fnd base rates'!C$109)\n+($G727*'fnd base rates'!C$110)\n+($H727*'fnd base rates'!C$111)\n+($I727*'fnd base rates'!C$112)\n+($J727*'fnd base rates'!C$113)\n+($K727*'fnd base rates'!C$114)\n+($M727*'fnd base rates'!C$116)\n+($N727*'fnd base rates'!C$117)\n+($O727*'fnd base rates'!C$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,3)))\n*$R727","v":1661.7446486040001},{"$f":"(($D727*'fnd base rates'!D$107)\n+($E727*'fnd base rates'!D$108)\n+($F727*'fnd base rates'!D$109)\n+($G727*'fnd base rates'!D$110)\n+($H727*'fnd base rates'!D$111)\n+($I727*'fnd base rates'!D$112)\n+($J727*'fnd base rates'!D$113)\n+($K727*'fnd base rates'!D$114)\n+($M727*'fnd base rates'!D$116)\n+($N727*'fnd base rates'!D$117)\n+($O727*'fnd base rates'!D$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,4)))\n*$R727","v":3191.8282000000004},{"$f":"(($D727*'fnd base rates'!E$107)\n+($E727*'fnd base rates'!E$108)\n+($F727*'fnd base rates'!E$109)\n+($G727*'fnd base rates'!E$110)\n+($H727*'fnd base rates'!E$111)\n+($I727*'fnd base rates'!E$112)\n+($J727*'fnd base rates'!E$113)\n+($K727*'fnd base rates'!E$114)\n+($M727*'fnd base rates'!E$116)\n+($N727*'fnd base rates'!E$117)\n+($O727*'fnd base rates'!E$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,5)))\n*$R727","v":20952.071875671998},{"$f":"(($D727*'fnd base rates'!F$107)\n+($E727*'fnd base rates'!F$108)\n+($F727*'fnd base rates'!F$109)\n+($G727*'fnd base rates'!F$110)\n+($H727*'fnd base rates'!F$111)\n+($I727*'fnd base rates'!F$112)\n+($J727*'fnd base rates'!F$113)\n+($K727*'fnd base rates'!F$114)\n+($M727*'fnd base rates'!F$116)\n+($N727*'fnd base rates'!F$117)\n+($O727*'fnd base rates'!F$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,6)))\n*$R727","v":3301.2964840079999},{"$f":"(($D727*'fnd base rates'!G$107)\n+($E727*'fnd base rates'!G$108)\n+($F727*'fnd base rates'!G$109)\n+($G727*'fnd base rates'!G$110)\n+($H727*'fnd base rates'!G$111)\n+($I727*'fnd base rates'!G$112)\n+($J727*'fnd base rates'!G$113)\n+($K727*'fnd base rates'!G$114)\n+($M727*'fnd base rates'!G$116)\n+($N727*'fnd base rates'!G$117)\n+($O727*'fnd base rates'!G$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,7)))\n*$R727","v":928.64816787199993},{"$f":"(($D727*'fnd base rates'!H$107)\n+($E727*'fnd base rates'!H$108)\n+($F727*'fnd base rates'!H$109)\n+($G727*'fnd base rates'!H$110)\n+($H727*'fnd base rates'!H$111)\n+($I727*'fnd base rates'!H$112)\n+($J727*'fnd base rates'!H$113)\n+($K727*'fnd base rates'!H$114)\n+($M727*'fnd base rates'!H$116)\n+($N727*'fnd base rates'!H$117)\n+($O727*'fnd base rates'!H$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,8)))","v":1451.0037199999999},{"$f":"(($D727*'fnd base rates'!I$107)\n+($E727*'fnd base rates'!I$108)\n+($F727*'fnd base rates'!I$109)\n+($G727*'fnd base rates'!I$110)\n+($H727*'fnd base rates'!I$111)\n+($I727*'fnd base rates'!I$112)\n+($J727*'fnd base rates'!I$113)\n+($K727*'fnd base rates'!I$114)\n+($M727*'fnd base rates'!I$116)\n+($N727*'fnd base rates'!I$117)\n+($O727*'fnd base rates'!I$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,9)))\n*$R727","v":1415.1741800000002},{"$f":"(($D727*'fnd base rates'!J$107)\n+($E727*'fnd base rates'!J$108)\n+($F727*'fnd base rates'!J$109)\n+($G727*'fnd base rates'!J$110)\n+($H727*'fnd base rates'!J$111)\n+($I727*'fnd base rates'!J$112)\n+($J727*'fnd base rates'!J$113)\n+($K727*'fnd base rates'!J$114)\n+($M727*'fnd base rates'!J$116)\n+($N727*'fnd base rates'!J$117)\n+($O727*'fnd base rates'!J$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,10)))\n*$R727","v":2510.5858400000002},{"$f":"(($D727*'fnd base rates'!K$107)\n+($E727*'fnd base rates'!K$108)\n+($F727*'fnd base rates'!K$109)\n+($G727*'fnd base rates'!K$110)\n+($H727*'fnd base rates'!K$111)\n+($I727*'fnd base rates'!K$112)\n+($J727*'fnd base rates'!K$113)\n+($K727*'fnd base rates'!K$114)\n+($M727*'fnd base rates'!K$116)\n+($N727*'fnd base rates'!K$117)\n+($O727*'fnd base rates'!K$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,11)))\n*$R727","v":3005.1585160520003},{"$f":"(($D727*'fnd base rates'!L$107)\n+($E727*'fnd base rates'!L$108)\n+($F727*'fnd base rates'!L$109)\n+($G727*'fnd base rates'!L$110)\n+($H727*'fnd base rates'!L$111)\n+($I727*'fnd base rates'!L$112)\n+($J727*'fnd base rates'!L$113)\n+($K727*'fnd base rates'!L$114)\n+($M727*'fnd base rates'!L$116)\n+($N727*'fnd base rates'!L$117)\n+($O727*'fnd base rates'!L$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,12)))","v":6050.0106599999999},{"$f":"(($D727*'fnd base rates'!M$107)\n+($E727*'fnd base rates'!M$108)\n+($F727*'fnd base rates'!M$109)\n+($G727*'fnd base rates'!M$110)\n+($H727*'fnd base rates'!M$111)\n+($I727*'fnd base rates'!M$112)\n+($J727*'fnd base rates'!M$113)\n+($K727*'fnd base rates'!M$114)\n+($M727*'fnd base rates'!M$116)\n+($N727*'fnd base rates'!M$117)\n+($O727*'fnd base rates'!M$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,13)))","v":0},44467.522292207992,null,487274097,"487","274","097",1,3,44467.522292207992,14823,-2468,17291,null,null,null,null,null,null,0,null,0]
["487",487274100,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D728","v":0},{"$f":"'fnd enro'!E728","v":0},{"$f":"'fnd enro'!F728","v":0},{"$f":"'fnd enro'!G728","v":1},{"$f":"'fnd enro'!H728","v":0},{"$f":"'fnd enro'!I728","v":0},{"$f":"'fnd enro'!J728","v":0},{"$f":"'fnd enro'!K728","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L728","v":0},{"$f":"'fnd enro'!M728","v":1},{"$f":"'fnd enro'!N728","v":0},{"$f":"'fnd enro'!O728","v":0},{"$f":"'fnd enro'!P728","v":0},{"$f":"'fnd enro'!R728","v":1},1.054,{"$f":"VALUE('fnd enro'!Q728)","v":10},null,{"$f":"(($D728*'fnd base rates'!C$107)\n+($E728*'fnd base rates'!C$108)\n+($F728*'fnd base rates'!C$109)\n+($G728*'fnd base rates'!C$110)\n+($H728*'fnd base rates'!C$111)\n+($I728*'fnd base rates'!C$112)\n+($J728*'fnd base rates'!C$113)\n+($K728*'fnd base rates'!C$114)\n+($M728*'fnd base rates'!C$116)\n+($N728*'fnd base rates'!C$117)\n+($O728*'fnd base rates'!C$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,3)))\n*$R728","v":718.22607430200003},{"$f":"(($D728*'fnd base rates'!D$107)\n+($E728*'fnd base rates'!D$108)\n+($F728*'fnd base rates'!D$109)\n+($G728*'fnd base rates'!D$110)\n+($H728*'fnd base rates'!D$111)\n+($I728*'fnd base rates'!D$112)\n+($J728*'fnd base rates'!D$113)\n+($K728*'fnd base rates'!D$114)\n+($M728*'fnd base rates'!D$116)\n+($N728*'fnd base rates'!D$117)\n+($O728*'fnd base rates'!D$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,4)))\n*$R728","v":1058.9538},{"$f":"(($D728*'fnd base rates'!E$107)\n+($E728*'fnd base rates'!E$108)\n+($F728*'fnd base rates'!E$109)\n+($G728*'fnd base rates'!E$110)\n+($H728*'fnd base rates'!E$111)\n+($I728*'fnd base rates'!E$112)\n+($J728*'fnd base rates'!E$113)\n+($K728*'fnd base rates'!E$114)\n+($M728*'fnd base rates'!E$116)\n+($N728*'fnd base rates'!E$117)\n+($O728*'fnd base rates'!E$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,5)))\n*$R728","v":5773.4989978359999},{"$f":"(($D728*'fnd base rates'!F$107)\n+($E728*'fnd base rates'!F$108)\n+($F728*'fnd base rates'!F$109)\n+($G728*'fnd base rates'!F$110)\n+($H728*'fnd base rates'!F$111)\n+($I728*'fnd base rates'!F$112)\n+($J728*'fnd base rates'!F$113)\n+($K728*'fnd base rates'!F$114)\n+($M728*'fnd base rates'!F$116)\n+($N728*'fnd base rates'!F$117)\n+($O728*'fnd base rates'!F$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,6)))\n*$R728","v":1604.4566920040002},{"$f":"(($D728*'fnd base rates'!G$107)\n+($E728*'fnd base rates'!G$108)\n+($F728*'fnd base rates'!G$109)\n+($G728*'fnd base rates'!G$110)\n+($H728*'fnd base rates'!G$111)\n+($I728*'fnd base rates'!G$112)\n+($J728*'fnd base rates'!G$113)\n+($K728*'fnd base rates'!G$114)\n+($M728*'fnd base rates'!G$116)\n+($N728*'fnd base rates'!G$117)\n+($O728*'fnd base rates'!G$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,7)))\n*$R728","v":233.935493936},{"$f":"(($D728*'fnd base rates'!H$107)\n+($E728*'fnd base rates'!H$108)\n+($F728*'fnd base rates'!H$109)\n+($G728*'fnd base rates'!H$110)\n+($H728*'fnd base rates'!H$111)\n+($I728*'fnd base rates'!H$112)\n+($J728*'fnd base rates'!H$113)\n+($K728*'fnd base rates'!H$114)\n+($M728*'fnd base rates'!H$116)\n+($N728*'fnd base rates'!H$117)\n+($O728*'fnd base rates'!H$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,8)))","v":693.51686000000007},{"$f":"(($D728*'fnd base rates'!I$107)\n+($E728*'fnd base rates'!I$108)\n+($F728*'fnd base rates'!I$109)\n+($G728*'fnd base rates'!I$110)\n+($H728*'fnd base rates'!I$111)\n+($I728*'fnd base rates'!I$112)\n+($J728*'fnd base rates'!I$113)\n+($K728*'fnd base rates'!I$114)\n+($M728*'fnd base rates'!I$116)\n+($N728*'fnd base rates'!I$117)\n+($O728*'fnd base rates'!I$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,9)))\n*$R728","v":486.80044000000004},{"$f":"(($D728*'fnd base rates'!J$107)\n+($E728*'fnd base rates'!J$108)\n+($F728*'fnd base rates'!J$109)\n+($G728*'fnd base rates'!J$110)\n+($H728*'fnd base rates'!J$111)\n+($I728*'fnd base rates'!J$112)\n+($J728*'fnd base rates'!J$113)\n+($K728*'fnd base rates'!J$114)\n+($M728*'fnd base rates'!J$116)\n+($N728*'fnd base rates'!J$117)\n+($O728*'fnd base rates'!J$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,10)))\n*$R728","v":199.31139999999999},{"$f":"(($D728*'fnd base rates'!K$107)\n+($E728*'fnd base rates'!K$108)\n+($F728*'fnd base rates'!K$109)\n+($G728*'fnd base rates'!K$110)\n+($H728*'fnd base rates'!K$111)\n+($I728*'fnd base rates'!K$112)\n+($J728*'fnd base rates'!K$113)\n+($K728*'fnd base rates'!K$114)\n+($M728*'fnd base rates'!K$116)\n+($N728*'fnd base rates'!K$117)\n+($O728*'fnd base rates'!K$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,11)))\n*$R728","v":1581.9612680260002},{"$f":"(($D728*'fnd base rates'!L$107)\n+($E728*'fnd base rates'!L$108)\n+($F728*'fnd base rates'!L$109)\n+($G728*'fnd base rates'!L$110)\n+($H728*'fnd base rates'!L$111)\n+($I728*'fnd base rates'!L$112)\n+($J728*'fnd base rates'!L$113)\n+($K728*'fnd base rates'!L$114)\n+($M728*'fnd base rates'!L$116)\n+($N728*'fnd base rates'!L$117)\n+($O728*'fnd base rates'!L$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,12)))","v":2105.7653299999997},{"$f":"(($D728*'fnd base rates'!M$107)\n+($E728*'fnd base rates'!M$108)\n+($F728*'fnd base rates'!M$109)\n+($G728*'fnd base rates'!M$110)\n+($H728*'fnd base rates'!M$111)\n+($I728*'fnd base rates'!M$112)\n+($J728*'fnd base rates'!M$113)\n+($K728*'fnd base rates'!M$114)\n+($M728*'fnd base rates'!M$116)\n+($N728*'fnd base rates'!M$117)\n+($O728*'fnd base rates'!M$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,13)))","v":0},14456.426356104001,null,487274100,"487","274","100",1,1,14456.426356104001,14456,-5031,19487,null,null,null,null,null,null,0,null,0]
["487",487274128,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D729","v":0},{"$f":"'fnd enro'!E729","v":0},{"$f":"'fnd enro'!F729","v":0},{"$f":"'fnd enro'!G729","v":1},{"$f":"'fnd enro'!H729","v":0},{"$f":"'fnd enro'!I729","v":0},{"$f":"'fnd enro'!J729","v":0},{"$f":"'fnd enro'!K729","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L729","v":0},{"$f":"'fnd enro'!M729","v":0},{"$f":"'fnd enro'!N729","v":0},{"$f":"'fnd enro'!O729","v":0},{"$f":"'fnd enro'!P729","v":0},{"$f":"'fnd enro'!R729","v":1},1.054,{"$f":"VALUE('fnd enro'!Q729)","v":10},null,{"$f":"(($D729*'fnd base rates'!C$107)\n+($E729*'fnd base rates'!C$108)\n+($F729*'fnd base rates'!C$109)\n+($G729*'fnd base rates'!C$110)\n+($H729*'fnd base rates'!C$111)\n+($I729*'fnd base rates'!C$112)\n+($J729*'fnd base rates'!C$113)\n+($K729*'fnd base rates'!C$114)\n+($M729*'fnd base rates'!C$116)\n+($N729*'fnd base rates'!C$117)\n+($O729*'fnd base rates'!C$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,3)))\n*$R729","v":601.13721430199996},{"$f":"(($D729*'fnd base rates'!D$107)\n+($E729*'fnd base rates'!D$108)\n+($F729*'fnd base rates'!D$109)\n+($G729*'fnd base rates'!D$110)\n+($H729*'fnd base rates'!D$111)\n+($I729*'fnd base rates'!D$112)\n+($J729*'fnd base rates'!D$113)\n+($K729*'fnd base rates'!D$114)\n+($M729*'fnd base rates'!D$116)\n+($N729*'fnd base rates'!D$117)\n+($O729*'fnd base rates'!D$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,4)))\n*$R729","v":854.05619999999999},{"$f":"(($D729*'fnd base rates'!E$107)\n+($E729*'fnd base rates'!E$108)\n+($F729*'fnd base rates'!E$109)\n+($G729*'fnd base rates'!E$110)\n+($H729*'fnd base rates'!E$111)\n+($I729*'fnd base rates'!E$112)\n+($J729*'fnd base rates'!E$113)\n+($K729*'fnd base rates'!E$114)\n+($M729*'fnd base rates'!E$116)\n+($N729*'fnd base rates'!E$117)\n+($O729*'fnd base rates'!E$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,5)))\n*$R729","v":4339.2579578360001},{"$f":"(($D729*'fnd base rates'!F$107)\n+($E729*'fnd base rates'!F$108)\n+($F729*'fnd base rates'!F$109)\n+($G729*'fnd base rates'!F$110)\n+($H729*'fnd base rates'!F$111)\n+($I729*'fnd base rates'!F$112)\n+($J729*'fnd base rates'!F$113)\n+($K729*'fnd base rates'!F$114)\n+($M729*'fnd base rates'!F$116)\n+($N729*'fnd base rates'!F$117)\n+($O729*'fnd base rates'!F$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,6)))\n*$R729","v":1399.5590920040001},{"$f":"(($D729*'fnd base rates'!G$107)\n+($E729*'fnd base rates'!G$108)\n+($F729*'fnd base rates'!G$109)\n+($G729*'fnd base rates'!G$110)\n+($H729*'fnd base rates'!G$111)\n+($I729*'fnd base rates'!G$112)\n+($J729*'fnd base rates'!G$113)\n+($K729*'fnd base rates'!G$114)\n+($M729*'fnd base rates'!G$116)\n+($N729*'fnd base rates'!G$117)\n+($O729*'fnd base rates'!G$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,7)))\n*$R729","v":175.39633393599999},{"$f":"(($D729*'fnd base rates'!H$107)\n+($E729*'fnd base rates'!H$108)\n+($F729*'fnd base rates'!H$109)\n+($G729*'fnd base rates'!H$110)\n+($H729*'fnd base rates'!H$111)\n+($I729*'fnd base rates'!H$112)\n+($J729*'fnd base rates'!H$113)\n+($K729*'fnd base rates'!H$114)\n+($M729*'fnd base rates'!H$116)\n+($N729*'fnd base rates'!H$117)\n+($O729*'fnd base rates'!H$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D729*'fnd base rates'!I$107)\n+($E729*'fnd base rates'!I$108)\n+($F729*'fnd base rates'!I$109)\n+($G729*'fnd base rates'!I$110)\n+($H729*'fnd base rates'!I$111)\n+($I729*'fnd base rates'!I$112)\n+($J729*'fnd base rates'!I$113)\n+($K729*'fnd base rates'!I$114)\n+($M729*'fnd base rates'!I$116)\n+($N729*'fnd base rates'!I$117)\n+($O729*'fnd base rates'!I$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,9)))\n*$R729","v":398.99170000000004},{"$f":"(($D729*'fnd base rates'!J$107)\n+($E729*'fnd base rates'!J$108)\n+($F729*'fnd base rates'!J$109)\n+($G729*'fnd base rates'!J$110)\n+($H729*'fnd base rates'!J$111)\n+($I729*'fnd base rates'!J$112)\n+($J729*'fnd base rates'!J$113)\n+($K729*'fnd base rates'!J$114)\n+($M729*'fnd base rates'!J$116)\n+($N729*'fnd base rates'!J$117)\n+($O729*'fnd base rates'!J$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,10)))\n*$R729","v":170.03128000000001},{"$f":"(($D729*'fnd base rates'!K$107)\n+($E729*'fnd base rates'!K$108)\n+($F729*'fnd base rates'!K$109)\n+($G729*'fnd base rates'!K$110)\n+($H729*'fnd base rates'!K$111)\n+($I729*'fnd base rates'!K$112)\n+($J729*'fnd base rates'!K$113)\n+($K729*'fnd base rates'!K$114)\n+($M729*'fnd base rates'!K$116)\n+($N729*'fnd base rates'!K$117)\n+($O729*'fnd base rates'!K$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,11)))\n*$R729","v":1230.7157680260002},{"$f":"(($D729*'fnd base rates'!L$107)\n+($E729*'fnd base rates'!L$108)\n+($F729*'fnd base rates'!L$109)\n+($G729*'fnd base rates'!L$110)\n+($H729*'fnd base rates'!L$111)\n+($I729*'fnd base rates'!L$112)\n+($J729*'fnd base rates'!L$113)\n+($K729*'fnd base rates'!L$114)\n+($M729*'fnd base rates'!L$116)\n+($N729*'fnd base rates'!L$117)\n+($O729*'fnd base rates'!L$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D729*'fnd base rates'!M$107)\n+($E729*'fnd base rates'!M$108)\n+($F729*'fnd base rates'!M$109)\n+($G729*'fnd base rates'!M$110)\n+($H729*'fnd base rates'!M$111)\n+($I729*'fnd base rates'!M$112)\n+($J729*'fnd base rates'!M$113)\n+($K729*'fnd base rates'!M$114)\n+($M729*'fnd base rates'!M$116)\n+($N729*'fnd base rates'!M$117)\n+($O729*'fnd base rates'!M$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,13)))","v":0},11506.677736104,null,487274128,"487","274","128",1,1,11506.677736104,11507,-6979,18486,null,null,null,null,null,null,0,null,0]
["487",487274137,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D730","v":0},{"$f":"'fnd enro'!E730","v":0},{"$f":"'fnd enro'!F730","v":1},{"$f":"'fnd enro'!G730","v":1},{"$f":"'fnd enro'!H730","v":0},{"$f":"'fnd enro'!I730","v":0},{"$f":"'fnd enro'!J730","v":0},{"$f":"'fnd enro'!K730","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L730","v":0},{"$f":"'fnd enro'!M730","v":0},{"$f":"'fnd enro'!N730","v":0},{"$f":"'fnd enro'!O730","v":0},{"$f":"'fnd enro'!P730","v":2},{"$f":"'fnd enro'!R730","v":2},1.054,{"$f":"VALUE('fnd enro'!Q730)","v":12},null,{"$f":"(($D730*'fnd base rates'!C$107)\n+($E730*'fnd base rates'!C$108)\n+($F730*'fnd base rates'!C$109)\n+($G730*'fnd base rates'!C$110)\n+($H730*'fnd base rates'!C$111)\n+($I730*'fnd base rates'!C$112)\n+($J730*'fnd base rates'!C$113)\n+($K730*'fnd base rates'!C$114)\n+($M730*'fnd base rates'!C$116)\n+($N730*'fnd base rates'!C$117)\n+($O730*'fnd base rates'!C$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,3)))\n*$R730","v":1444.5257886039999},{"$f":"(($D730*'fnd base rates'!D$107)\n+($E730*'fnd base rates'!D$108)\n+($F730*'fnd base rates'!D$109)\n+($G730*'fnd base rates'!D$110)\n+($H730*'fnd base rates'!D$111)\n+($I730*'fnd base rates'!D$112)\n+($J730*'fnd base rates'!D$113)\n+($K730*'fnd base rates'!D$114)\n+($M730*'fnd base rates'!D$116)\n+($N730*'fnd base rates'!D$117)\n+($O730*'fnd base rates'!D$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,4)))\n*$R730","v":2855.8551600000001},{"$f":"(($D730*'fnd base rates'!E$107)\n+($E730*'fnd base rates'!E$108)\n+($F730*'fnd base rates'!E$109)\n+($G730*'fnd base rates'!E$110)\n+($H730*'fnd base rates'!E$111)\n+($I730*'fnd base rates'!E$112)\n+($J730*'fnd base rates'!E$113)\n+($K730*'fnd base rates'!E$114)\n+($M730*'fnd base rates'!E$116)\n+($N730*'fnd base rates'!E$117)\n+($O730*'fnd base rates'!E$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,5)))\n*$R730","v":19882.672935672002},{"$f":"(($D730*'fnd base rates'!F$107)\n+($E730*'fnd base rates'!F$108)\n+($F730*'fnd base rates'!F$109)\n+($G730*'fnd base rates'!F$110)\n+($H730*'fnd base rates'!F$111)\n+($I730*'fnd base rates'!F$112)\n+($J730*'fnd base rates'!F$113)\n+($K730*'fnd base rates'!F$114)\n+($M730*'fnd base rates'!F$116)\n+($N730*'fnd base rates'!F$117)\n+($O730*'fnd base rates'!F$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,6)))\n*$R730","v":2799.1181840080003},{"$f":"(($D730*'fnd base rates'!G$107)\n+($E730*'fnd base rates'!G$108)\n+($F730*'fnd base rates'!G$109)\n+($G730*'fnd base rates'!G$110)\n+($H730*'fnd base rates'!G$111)\n+($I730*'fnd base rates'!G$112)\n+($J730*'fnd base rates'!G$113)\n+($K730*'fnd base rates'!G$114)\n+($M730*'fnd base rates'!G$116)\n+($N730*'fnd base rates'!G$117)\n+($O730*'fnd base rates'!G$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,7)))\n*$R730","v":894.31938787199999},{"$f":"(($D730*'fnd base rates'!H$107)\n+($E730*'fnd base rates'!H$108)\n+($F730*'fnd base rates'!H$109)\n+($G730*'fnd base rates'!H$110)\n+($H730*'fnd base rates'!H$111)\n+($I730*'fnd base rates'!H$112)\n+($J730*'fnd base rates'!H$113)\n+($K730*'fnd base rates'!H$114)\n+($M730*'fnd base rates'!H$116)\n+($N730*'fnd base rates'!H$117)\n+($O730*'fnd base rates'!H$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,8)))","v":1188.41372},{"$f":"(($D730*'fnd base rates'!I$107)\n+($E730*'fnd base rates'!I$108)\n+($F730*'fnd base rates'!I$109)\n+($G730*'fnd base rates'!I$110)\n+($H730*'fnd base rates'!I$111)\n+($I730*'fnd base rates'!I$112)\n+($J730*'fnd base rates'!I$113)\n+($K730*'fnd base rates'!I$114)\n+($M730*'fnd base rates'!I$116)\n+($N730*'fnd base rates'!I$117)\n+($O730*'fnd base rates'!I$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,9)))\n*$R730","v":1251.66716},{"$f":"(($D730*'fnd base rates'!J$107)\n+($E730*'fnd base rates'!J$108)\n+($F730*'fnd base rates'!J$109)\n+($G730*'fnd base rates'!J$110)\n+($H730*'fnd base rates'!J$111)\n+($I730*'fnd base rates'!J$112)\n+($J730*'fnd base rates'!J$113)\n+($K730*'fnd base rates'!J$114)\n+($M730*'fnd base rates'!J$116)\n+($N730*'fnd base rates'!J$117)\n+($O730*'fnd base rates'!J$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,10)))\n*$R730","v":2640.88132},{"$f":"(($D730*'fnd base rates'!K$107)\n+($E730*'fnd base rates'!K$108)\n+($F730*'fnd base rates'!K$109)\n+($G730*'fnd base rates'!K$110)\n+($H730*'fnd base rates'!K$111)\n+($I730*'fnd base rates'!K$112)\n+($J730*'fnd base rates'!K$113)\n+($K730*'fnd base rates'!K$114)\n+($M730*'fnd base rates'!K$116)\n+($N730*'fnd base rates'!K$117)\n+($O730*'fnd base rates'!K$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,11)))\n*$R730","v":2461.4315360520004},{"$f":"(($D730*'fnd base rates'!L$107)\n+($E730*'fnd base rates'!L$108)\n+($F730*'fnd base rates'!L$109)\n+($G730*'fnd base rates'!L$110)\n+($H730*'fnd base rates'!L$111)\n+($I730*'fnd base rates'!L$112)\n+($J730*'fnd base rates'!L$113)\n+($K730*'fnd base rates'!L$114)\n+($M730*'fnd base rates'!L$116)\n+($N730*'fnd base rates'!L$117)\n+($O730*'fnd base rates'!L$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,12)))","v":5383.2706600000001},{"$f":"(($D730*'fnd base rates'!M$107)\n+($E730*'fnd base rates'!M$108)\n+($F730*'fnd base rates'!M$109)\n+($G730*'fnd base rates'!M$110)\n+($H730*'fnd base rates'!M$111)\n+($I730*'fnd base rates'!M$112)\n+($J730*'fnd base rates'!M$113)\n+($K730*'fnd base rates'!M$114)\n+($M730*'fnd base rates'!M$116)\n+($N730*'fnd base rates'!M$117)\n+($O730*'fnd base rates'!M$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,13)))","v":0},40802.155852208001,null,487274137,"487","274","137",1,2,40802.155852208001,20401,-28,20429,null,null,null,null,null,null,0,null,0]
["487",487274149,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D731","v":1},{"$f":"'fnd enro'!E731","v":0},{"$f":"'fnd enro'!F731","v":1},{"$f":"'fnd enro'!G731","v":2},{"$f":"'fnd enro'!H731","v":0},{"$f":"'fnd enro'!I731","v":0},{"$f":"'fnd enro'!J731","v":0},{"$f":"'fnd enro'!K731","v":0.1179},{"$f":"'fnd enro'!L731","v":0},{"$f":"'fnd enro'!M731","v":1},{"$f":"'fnd enro'!N731","v":0},{"$f":"'fnd enro'!O731","v":0},{"$f":"'fnd enro'!P731","v":2},{"$f":"'fnd enro'!R731","v":4},1.054,{"$f":"VALUE('fnd enro'!Q731)","v":12},null,{"$f":"(($D731*'fnd base rates'!C$107)\n+($E731*'fnd base rates'!C$108)\n+($F731*'fnd base rates'!C$109)\n+($G731*'fnd base rates'!C$110)\n+($H731*'fnd base rates'!C$111)\n+($I731*'fnd base rates'!C$112)\n+($J731*'fnd base rates'!C$113)\n+($K731*'fnd base rates'!C$114)\n+($M731*'fnd base rates'!C$116)\n+($N731*'fnd base rates'!C$117)\n+($O731*'fnd base rates'!C$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,3)))\n*$R731","v":2399.195682906},{"$f":"(($D731*'fnd base rates'!D$107)\n+($E731*'fnd base rates'!D$108)\n+($F731*'fnd base rates'!D$109)\n+($G731*'fnd base rates'!D$110)\n+($H731*'fnd base rates'!D$111)\n+($I731*'fnd base rates'!D$112)\n+($J731*'fnd base rates'!D$113)\n+($K731*'fnd base rates'!D$114)\n+($M731*'fnd base rates'!D$116)\n+($N731*'fnd base rates'!D$117)\n+($O731*'fnd base rates'!D$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,4)))\n*$R731","v":4341.8265200000005},{"$f":"(($D731*'fnd base rates'!E$107)\n+($E731*'fnd base rates'!E$108)\n+($F731*'fnd base rates'!E$109)\n+($G731*'fnd base rates'!E$110)\n+($H731*'fnd base rates'!E$111)\n+($I731*'fnd base rates'!E$112)\n+($J731*'fnd base rates'!E$113)\n+($K731*'fnd base rates'!E$114)\n+($M731*'fnd base rates'!E$116)\n+($N731*'fnd base rates'!E$117)\n+($O731*'fnd base rates'!E$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,5)))\n*$R731","v":27614.219353508},{"$f":"(($D731*'fnd base rates'!F$107)\n+($E731*'fnd base rates'!F$108)\n+($F731*'fnd base rates'!F$109)\n+($G731*'fnd base rates'!F$110)\n+($H731*'fnd base rates'!F$111)\n+($I731*'fnd base rates'!F$112)\n+($J731*'fnd base rates'!F$113)\n+($K731*'fnd base rates'!F$114)\n+($M731*'fnd base rates'!F$116)\n+($N731*'fnd base rates'!F$117)\n+($O731*'fnd base rates'!F$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,6)))\n*$R731","v":4905.7531760120009},{"$f":"(($D731*'fnd base rates'!G$107)\n+($E731*'fnd base rates'!G$108)\n+($F731*'fnd base rates'!G$109)\n+($G731*'fnd base rates'!G$110)\n+($H731*'fnd base rates'!G$111)\n+($I731*'fnd base rates'!G$112)\n+($J731*'fnd base rates'!G$113)\n+($K731*'fnd base rates'!G$114)\n+($M731*'fnd base rates'!G$116)\n+($N731*'fnd base rates'!G$117)\n+($O731*'fnd base rates'!G$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,7)))\n*$R731","v":1205.692261808},{"$f":"(($D731*'fnd base rates'!H$107)\n+($E731*'fnd base rates'!H$108)\n+($F731*'fnd base rates'!H$109)\n+($G731*'fnd base rates'!H$110)\n+($H731*'fnd base rates'!H$111)\n+($I731*'fnd base rates'!H$112)\n+($J731*'fnd base rates'!H$113)\n+($K731*'fnd base rates'!H$114)\n+($M731*'fnd base rates'!H$116)\n+($N731*'fnd base rates'!H$117)\n+($O731*'fnd base rates'!H$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,8)))","v":2150.8005799999996},{"$f":"(($D731*'fnd base rates'!I$107)\n+($E731*'fnd base rates'!I$108)\n+($F731*'fnd base rates'!I$109)\n+($G731*'fnd base rates'!I$110)\n+($H731*'fnd base rates'!I$111)\n+($I731*'fnd base rates'!I$112)\n+($J731*'fnd base rates'!I$113)\n+($K731*'fnd base rates'!I$114)\n+($M731*'fnd base rates'!I$116)\n+($N731*'fnd base rates'!I$117)\n+($O731*'fnd base rates'!I$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,9)))\n*$R731","v":1937.9581800000001},{"$f":"(($D731*'fnd base rates'!J$107)\n+($E731*'fnd base rates'!J$108)\n+($F731*'fnd base rates'!J$109)\n+($G731*'fnd base rates'!J$110)\n+($H731*'fnd base rates'!J$111)\n+($I731*'fnd base rates'!J$112)\n+($J731*'fnd base rates'!J$113)\n+($K731*'fnd base rates'!J$114)\n+($M731*'fnd base rates'!J$116)\n+($N731*'fnd base rates'!J$117)\n+($O731*'fnd base rates'!J$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,10)))\n*$R731","v":2896.8557599999999},{"$f":"(($D731*'fnd base rates'!K$107)\n+($E731*'fnd base rates'!K$108)\n+($F731*'fnd base rates'!K$109)\n+($G731*'fnd base rates'!K$110)\n+($H731*'fnd base rates'!K$111)\n+($I731*'fnd base rates'!K$112)\n+($J731*'fnd base rates'!K$113)\n+($K731*'fnd base rates'!K$114)\n+($M731*'fnd base rates'!K$116)\n+($N731*'fnd base rates'!K$117)\n+($O731*'fnd base rates'!K$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,11)))\n*$R731","v":4587.1197840780005},{"$f":"(($D731*'fnd base rates'!L$107)\n+($E731*'fnd base rates'!L$108)\n+($F731*'fnd base rates'!L$109)\n+($G731*'fnd base rates'!L$110)\n+($H731*'fnd base rates'!L$111)\n+($I731*'fnd base rates'!L$112)\n+($J731*'fnd base rates'!L$113)\n+($K731*'fnd base rates'!L$114)\n+($M731*'fnd base rates'!L$116)\n+($N731*'fnd base rates'!L$117)\n+($O731*'fnd base rates'!L$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,12)))","v":8299.9359899999999},{"$f":"(($D731*'fnd base rates'!M$107)\n+($E731*'fnd base rates'!M$108)\n+($F731*'fnd base rates'!M$109)\n+($G731*'fnd base rates'!M$110)\n+($H731*'fnd base rates'!M$111)\n+($I731*'fnd base rates'!M$112)\n+($J731*'fnd base rates'!M$113)\n+($K731*'fnd base rates'!M$114)\n+($M731*'fnd base rates'!M$116)\n+($N731*'fnd base rates'!M$117)\n+($O731*'fnd base rates'!M$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,13)))","v":0},60339.357288312007,null,487274149,"487","274","149",1,4,60339.357288312007,15085,262,14823,null,null,null,null,null,null,0,null,0]
["487",487274153,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D732","v":0},{"$f":"'fnd enro'!E732","v":0},{"$f":"'fnd enro'!F732","v":1},{"$f":"'fnd enro'!G732","v":0},{"$f":"'fnd enro'!H732","v":0},{"$f":"'fnd enro'!I732","v":0},{"$f":"'fnd enro'!J732","v":0},{"$f":"'fnd enro'!K732","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L732","v":0},{"$f":"'fnd enro'!M732","v":1},{"$f":"'fnd enro'!N732","v":0},{"$f":"'fnd enro'!O732","v":0},{"$f":"'fnd enro'!P732","v":0},{"$f":"'fnd enro'!R732","v":1},1.054,{"$f":"VALUE('fnd enro'!Q732)","v":10},null,{"$f":"(($D732*'fnd base rates'!C$107)\n+($E732*'fnd base rates'!C$108)\n+($F732*'fnd base rates'!C$109)\n+($G732*'fnd base rates'!C$110)\n+($H732*'fnd base rates'!C$111)\n+($I732*'fnd base rates'!C$112)\n+($J732*'fnd base rates'!C$113)\n+($K732*'fnd base rates'!C$114)\n+($M732*'fnd base rates'!C$116)\n+($N732*'fnd base rates'!C$117)\n+($O732*'fnd base rates'!C$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,3)))\n*$R732","v":718.22607430200003},{"$f":"(($D732*'fnd base rates'!D$107)\n+($E732*'fnd base rates'!D$108)\n+($F732*'fnd base rates'!D$109)\n+($G732*'fnd base rates'!D$110)\n+($H732*'fnd base rates'!D$111)\n+($I732*'fnd base rates'!D$112)\n+($J732*'fnd base rates'!D$113)\n+($K732*'fnd base rates'!D$114)\n+($M732*'fnd base rates'!D$116)\n+($N732*'fnd base rates'!D$117)\n+($O732*'fnd base rates'!D$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,4)))\n*$R732","v":1058.9538},{"$f":"(($D732*'fnd base rates'!E$107)\n+($E732*'fnd base rates'!E$108)\n+($F732*'fnd base rates'!E$109)\n+($G732*'fnd base rates'!E$110)\n+($H732*'fnd base rates'!E$111)\n+($I732*'fnd base rates'!E$112)\n+($J732*'fnd base rates'!E$113)\n+($K732*'fnd base rates'!E$114)\n+($M732*'fnd base rates'!E$116)\n+($N732*'fnd base rates'!E$117)\n+($O732*'fnd base rates'!E$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,5)))\n*$R732","v":5773.5516978360001},{"$f":"(($D732*'fnd base rates'!F$107)\n+($E732*'fnd base rates'!F$108)\n+($F732*'fnd base rates'!F$109)\n+($G732*'fnd base rates'!F$110)\n+($H732*'fnd base rates'!F$111)\n+($I732*'fnd base rates'!F$112)\n+($J732*'fnd base rates'!F$113)\n+($K732*'fnd base rates'!F$114)\n+($M732*'fnd base rates'!F$116)\n+($N732*'fnd base rates'!F$117)\n+($O732*'fnd base rates'!F$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,6)))\n*$R732","v":1604.4566920040002},{"$f":"(($D732*'fnd base rates'!G$107)\n+($E732*'fnd base rates'!G$108)\n+($F732*'fnd base rates'!G$109)\n+($G732*'fnd base rates'!G$110)\n+($H732*'fnd base rates'!G$111)\n+($I732*'fnd base rates'!G$112)\n+($J732*'fnd base rates'!G$113)\n+($K732*'fnd base rates'!G$114)\n+($M732*'fnd base rates'!G$116)\n+($N732*'fnd base rates'!G$117)\n+($O732*'fnd base rates'!G$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,7)))\n*$R732","v":233.91441393600002},{"$f":"(($D732*'fnd base rates'!H$107)\n+($E732*'fnd base rates'!H$108)\n+($F732*'fnd base rates'!H$109)\n+($G732*'fnd base rates'!H$110)\n+($H732*'fnd base rates'!H$111)\n+($I732*'fnd base rates'!H$112)\n+($J732*'fnd base rates'!H$113)\n+($K732*'fnd base rates'!H$114)\n+($M732*'fnd base rates'!H$116)\n+($N732*'fnd base rates'!H$117)\n+($O732*'fnd base rates'!H$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,8)))","v":693.51686000000007},{"$f":"(($D732*'fnd base rates'!I$107)\n+($E732*'fnd base rates'!I$108)\n+($F732*'fnd base rates'!I$109)\n+($G732*'fnd base rates'!I$110)\n+($H732*'fnd base rates'!I$111)\n+($I732*'fnd base rates'!I$112)\n+($J732*'fnd base rates'!I$113)\n+($K732*'fnd base rates'!I$114)\n+($M732*'fnd base rates'!I$116)\n+($N732*'fnd base rates'!I$117)\n+($O732*'fnd base rates'!I$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,9)))\n*$R732","v":486.80044000000004},{"$f":"(($D732*'fnd base rates'!J$107)\n+($E732*'fnd base rates'!J$108)\n+($F732*'fnd base rates'!J$109)\n+($G732*'fnd base rates'!J$110)\n+($H732*'fnd base rates'!J$111)\n+($I732*'fnd base rates'!J$112)\n+($J732*'fnd base rates'!J$113)\n+($K732*'fnd base rates'!J$114)\n+($M732*'fnd base rates'!J$116)\n+($N732*'fnd base rates'!J$117)\n+($O732*'fnd base rates'!J$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,10)))\n*$R732","v":142.64836},{"$f":"(($D732*'fnd base rates'!K$107)\n+($E732*'fnd base rates'!K$108)\n+($F732*'fnd base rates'!K$109)\n+($G732*'fnd base rates'!K$110)\n+($H732*'fnd base rates'!K$111)\n+($I732*'fnd base rates'!K$112)\n+($J732*'fnd base rates'!K$113)\n+($K732*'fnd base rates'!K$114)\n+($M732*'fnd base rates'!K$116)\n+($N732*'fnd base rates'!K$117)\n+($O732*'fnd base rates'!K$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,11)))\n*$R732","v":1581.9612680260002},{"$f":"(($D732*'fnd base rates'!L$107)\n+($E732*'fnd base rates'!L$108)\n+($F732*'fnd base rates'!L$109)\n+($G732*'fnd base rates'!L$110)\n+($H732*'fnd base rates'!L$111)\n+($I732*'fnd base rates'!L$112)\n+($J732*'fnd base rates'!L$113)\n+($K732*'fnd base rates'!L$114)\n+($M732*'fnd base rates'!L$116)\n+($N732*'fnd base rates'!L$117)\n+($O732*'fnd base rates'!L$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,12)))","v":2105.7453299999997},{"$f":"(($D732*'fnd base rates'!M$107)\n+($E732*'fnd base rates'!M$108)\n+($F732*'fnd base rates'!M$109)\n+($G732*'fnd base rates'!M$110)\n+($H732*'fnd base rates'!M$111)\n+($I732*'fnd base rates'!M$112)\n+($J732*'fnd base rates'!M$113)\n+($K732*'fnd base rates'!M$114)\n+($M732*'fnd base rates'!M$116)\n+($N732*'fnd base rates'!M$117)\n+($O732*'fnd base rates'!M$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,13)))","v":0},14399.774936103999,null,487274153,"487","274","153",1,1,14399.774936103999,14400,-56,14456,null,null,null,null,null,null,0,null,0]
["487",487274155,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D733","v":0},{"$f":"'fnd enro'!E733","v":0},{"$f":"'fnd enro'!F733","v":0},{"$f":"'fnd enro'!G733","v":2},{"$f":"'fnd enro'!H733","v":0},{"$f":"'fnd enro'!I733","v":0},{"$f":"'fnd enro'!J733","v":0},{"$f":"'fnd enro'!K733","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L733","v":0},{"$f":"'fnd enro'!M733","v":0},{"$f":"'fnd enro'!N733","v":0},{"$f":"'fnd enro'!O733","v":0},{"$f":"'fnd enro'!P733","v":2},{"$f":"'fnd enro'!R733","v":2},1.054,{"$f":"VALUE('fnd enro'!Q733)","v":2},null,{"$f":"(($D733*'fnd base rates'!C$107)\n+($E733*'fnd base rates'!C$108)\n+($F733*'fnd base rates'!C$109)\n+($G733*'fnd base rates'!C$110)\n+($H733*'fnd base rates'!C$111)\n+($I733*'fnd base rates'!C$112)\n+($J733*'fnd base rates'!C$113)\n+($K733*'fnd base rates'!C$114)\n+($M733*'fnd base rates'!C$116)\n+($N733*'fnd base rates'!C$117)\n+($O733*'fnd base rates'!C$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,3)))\n*$R733","v":1325.3816286039998},{"$f":"(($D733*'fnd base rates'!D$107)\n+($E733*'fnd base rates'!D$108)\n+($F733*'fnd base rates'!D$109)\n+($G733*'fnd base rates'!D$110)\n+($H733*'fnd base rates'!D$111)\n+($I733*'fnd base rates'!D$112)\n+($J733*'fnd base rates'!D$113)\n+($K733*'fnd base rates'!D$114)\n+($M733*'fnd base rates'!D$116)\n+($N733*'fnd base rates'!D$117)\n+($O733*'fnd base rates'!D$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,4)))\n*$R733","v":2291.4170800000002},{"$f":"(($D733*'fnd base rates'!E$107)\n+($E733*'fnd base rates'!E$108)\n+($F733*'fnd base rates'!E$109)\n+($G733*'fnd base rates'!E$110)\n+($H733*'fnd base rates'!E$111)\n+($I733*'fnd base rates'!E$112)\n+($J733*'fnd base rates'!E$113)\n+($K733*'fnd base rates'!E$114)\n+($M733*'fnd base rates'!E$116)\n+($N733*'fnd base rates'!E$117)\n+($O733*'fnd base rates'!E$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,5)))\n*$R733","v":14372.666595672001},{"$f":"(($D733*'fnd base rates'!F$107)\n+($E733*'fnd base rates'!F$108)\n+($F733*'fnd base rates'!F$109)\n+($G733*'fnd base rates'!F$110)\n+($H733*'fnd base rates'!F$111)\n+($I733*'fnd base rates'!F$112)\n+($J733*'fnd base rates'!F$113)\n+($K733*'fnd base rates'!F$114)\n+($M733*'fnd base rates'!F$116)\n+($N733*'fnd base rates'!F$117)\n+($O733*'fnd base rates'!F$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,6)))\n*$R733","v":2799.1181840080003},{"$f":"(($D733*'fnd base rates'!G$107)\n+($E733*'fnd base rates'!G$108)\n+($F733*'fnd base rates'!G$109)\n+($G733*'fnd base rates'!G$110)\n+($H733*'fnd base rates'!G$111)\n+($I733*'fnd base rates'!G$112)\n+($J733*'fnd base rates'!G$113)\n+($K733*'fnd base rates'!G$114)\n+($M733*'fnd base rates'!G$116)\n+($N733*'fnd base rates'!G$117)\n+($O733*'fnd base rates'!G$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,7)))\n*$R733","v":627.06714787200008},{"$f":"(($D733*'fnd base rates'!H$107)\n+($E733*'fnd base rates'!H$108)\n+($F733*'fnd base rates'!H$109)\n+($G733*'fnd base rates'!H$110)\n+($H733*'fnd base rates'!H$111)\n+($I733*'fnd base rates'!H$112)\n+($J733*'fnd base rates'!H$113)\n+($K733*'fnd base rates'!H$114)\n+($M733*'fnd base rates'!H$116)\n+($N733*'fnd base rates'!H$117)\n+($O733*'fnd base rates'!H$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,8)))","v":1149.5337200000001},{"$f":"(($D733*'fnd base rates'!I$107)\n+($E733*'fnd base rates'!I$108)\n+($F733*'fnd base rates'!I$109)\n+($G733*'fnd base rates'!I$110)\n+($H733*'fnd base rates'!I$111)\n+($I733*'fnd base rates'!I$112)\n+($J733*'fnd base rates'!I$113)\n+($K733*'fnd base rates'!I$114)\n+($M733*'fnd base rates'!I$116)\n+($N733*'fnd base rates'!I$117)\n+($O733*'fnd base rates'!I$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,9)))\n*$R733","v":1028.5564400000001},{"$f":"(($D733*'fnd base rates'!J$107)\n+($E733*'fnd base rates'!J$108)\n+($F733*'fnd base rates'!J$109)\n+($G733*'fnd base rates'!J$110)\n+($H733*'fnd base rates'!J$111)\n+($I733*'fnd base rates'!J$112)\n+($J733*'fnd base rates'!J$113)\n+($K733*'fnd base rates'!J$114)\n+($M733*'fnd base rates'!J$116)\n+($N733*'fnd base rates'!J$117)\n+($O733*'fnd base rates'!J$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,10)))\n*$R733","v":1538.1865200000002},{"$f":"(($D733*'fnd base rates'!K$107)\n+($E733*'fnd base rates'!K$108)\n+($F733*'fnd base rates'!K$109)\n+($G733*'fnd base rates'!K$110)\n+($H733*'fnd base rates'!K$111)\n+($I733*'fnd base rates'!K$112)\n+($J733*'fnd base rates'!K$113)\n+($K733*'fnd base rates'!K$114)\n+($M733*'fnd base rates'!K$116)\n+($N733*'fnd base rates'!K$117)\n+($O733*'fnd base rates'!K$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,11)))\n*$R733","v":2461.4315360520004},{"$f":"(($D733*'fnd base rates'!L$107)\n+($E733*'fnd base rates'!L$108)\n+($F733*'fnd base rates'!L$109)\n+($G733*'fnd base rates'!L$110)\n+($H733*'fnd base rates'!L$111)\n+($I733*'fnd base rates'!L$112)\n+($J733*'fnd base rates'!L$113)\n+($K733*'fnd base rates'!L$114)\n+($M733*'fnd base rates'!L$116)\n+($N733*'fnd base rates'!L$117)\n+($O733*'fnd base rates'!L$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,12)))","v":4489.4506599999995},{"$f":"(($D733*'fnd base rates'!M$107)\n+($E733*'fnd base rates'!M$108)\n+($F733*'fnd base rates'!M$109)\n+($G733*'fnd base rates'!M$110)\n+($H733*'fnd base rates'!M$111)\n+($I733*'fnd base rates'!M$112)\n+($J733*'fnd base rates'!M$113)\n+($K733*'fnd base rates'!M$114)\n+($M733*'fnd base rates'!M$116)\n+($N733*'fnd base rates'!M$117)\n+($O733*'fnd base rates'!M$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,13)))","v":0},32082.809512207998,null,487274155,"487","274","155",1,2,32082.809512207998,16041,4534,11507,null,null,null,null,null,null,0,null,0]
["487",487274160,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D734","v":1},{"$f":"'fnd enro'!E734","v":0},{"$f":"'fnd enro'!F734","v":0},{"$f":"'fnd enro'!G734","v":3},{"$f":"'fnd enro'!H734","v":2},{"$f":"'fnd enro'!I734","v":0},{"$f":"'fnd enro'!J734","v":0},{"$f":"'fnd enro'!K734","v":0.19650000000000001},{"$f":"'fnd enro'!L734","v":0},{"$f":"'fnd enro'!M734","v":0},{"$f":"'fnd enro'!N734","v":0},{"$f":"'fnd enro'!O734","v":0},{"$f":"'fnd enro'!P734","v":5},{"$f":"'fnd enro'!R734","v":6},1.054,{"$f":"VALUE('fnd enro'!Q734)","v":11},null,{"$f":"(($D734*'fnd base rates'!C$107)\n+($E734*'fnd base rates'!C$108)\n+($F734*'fnd base rates'!C$109)\n+($G734*'fnd base rates'!C$110)\n+($H734*'fnd base rates'!C$111)\n+($I734*'fnd base rates'!C$112)\n+($J734*'fnd base rates'!C$113)\n+($K734*'fnd base rates'!C$114)\n+($M734*'fnd base rates'!C$116)\n+($N734*'fnd base rates'!C$117)\n+($O734*'fnd base rates'!C$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,3)))\n*$R734","v":3799.6958915099999},{"$f":"(($D734*'fnd base rates'!D$107)\n+($E734*'fnd base rates'!D$108)\n+($F734*'fnd base rates'!D$109)\n+($G734*'fnd base rates'!D$110)\n+($H734*'fnd base rates'!D$111)\n+($I734*'fnd base rates'!D$112)\n+($J734*'fnd base rates'!D$113)\n+($K734*'fnd base rates'!D$114)\n+($M734*'fnd base rates'!D$116)\n+($N734*'fnd base rates'!D$117)\n+($O734*'fnd base rates'!D$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,4)))\n*$R734","v":7339.0441599999995},{"$f":"(($D734*'fnd base rates'!E$107)\n+($E734*'fnd base rates'!E$108)\n+($F734*'fnd base rates'!E$109)\n+($G734*'fnd base rates'!E$110)\n+($H734*'fnd base rates'!E$111)\n+($I734*'fnd base rates'!E$112)\n+($J734*'fnd base rates'!E$113)\n+($K734*'fnd base rates'!E$114)\n+($M734*'fnd base rates'!E$116)\n+($N734*'fnd base rates'!E$117)\n+($O734*'fnd base rates'!E$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,5)))\n*$R734","v":48503.16716918},{"$f":"(($D734*'fnd base rates'!F$107)\n+($E734*'fnd base rates'!F$108)\n+($F734*'fnd base rates'!F$109)\n+($G734*'fnd base rates'!F$110)\n+($H734*'fnd base rates'!F$111)\n+($I734*'fnd base rates'!F$112)\n+($J734*'fnd base rates'!F$113)\n+($K734*'fnd base rates'!F$114)\n+($M734*'fnd base rates'!F$116)\n+($N734*'fnd base rates'!F$117)\n+($O734*'fnd base rates'!F$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,6)))\n*$R734","v":6937.2220800200002},{"$f":"(($D734*'fnd base rates'!G$107)\n+($E734*'fnd base rates'!G$108)\n+($F734*'fnd base rates'!G$109)\n+($G734*'fnd base rates'!G$110)\n+($H734*'fnd base rates'!G$111)\n+($I734*'fnd base rates'!G$112)\n+($J734*'fnd base rates'!G$113)\n+($K734*'fnd base rates'!G$114)\n+($M734*'fnd base rates'!G$116)\n+($N734*'fnd base rates'!G$117)\n+($O734*'fnd base rates'!G$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,7)))\n*$R734","v":2231.5297696800003},{"$f":"(($D734*'fnd base rates'!H$107)\n+($E734*'fnd base rates'!H$108)\n+($F734*'fnd base rates'!H$109)\n+($G734*'fnd base rates'!H$110)\n+($H734*'fnd base rates'!H$111)\n+($I734*'fnd base rates'!H$112)\n+($J734*'fnd base rates'!H$113)\n+($K734*'fnd base rates'!H$114)\n+($M734*'fnd base rates'!H$116)\n+($N734*'fnd base rates'!H$117)\n+($O734*'fnd base rates'!H$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,8)))","v":3224.2042999999994},{"$f":"(($D734*'fnd base rates'!I$107)\n+($E734*'fnd base rates'!I$108)\n+($F734*'fnd base rates'!I$109)\n+($G734*'fnd base rates'!I$110)\n+($H734*'fnd base rates'!I$111)\n+($I734*'fnd base rates'!I$112)\n+($J734*'fnd base rates'!I$113)\n+($K734*'fnd base rates'!I$114)\n+($M734*'fnd base rates'!I$116)\n+($N734*'fnd base rates'!I$117)\n+($O734*'fnd base rates'!I$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,9)))\n*$R734","v":3301.6023},{"$f":"(($D734*'fnd base rates'!J$107)\n+($E734*'fnd base rates'!J$108)\n+($F734*'fnd base rates'!J$109)\n+($G734*'fnd base rates'!J$110)\n+($H734*'fnd base rates'!J$111)\n+($I734*'fnd base rates'!J$112)\n+($J734*'fnd base rates'!J$113)\n+($K734*'fnd base rates'!J$114)\n+($M734*'fnd base rates'!J$116)\n+($N734*'fnd base rates'!J$117)\n+($O734*'fnd base rates'!J$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,10)))\n*$R734","v":6548.5652400000008},{"$f":"(($D734*'fnd base rates'!K$107)\n+($E734*'fnd base rates'!K$108)\n+($F734*'fnd base rates'!K$109)\n+($G734*'fnd base rates'!K$110)\n+($H734*'fnd base rates'!K$111)\n+($I734*'fnd base rates'!K$112)\n+($J734*'fnd base rates'!K$113)\n+($K734*'fnd base rates'!K$114)\n+($M734*'fnd base rates'!K$116)\n+($N734*'fnd base rates'!K$117)\n+($O734*'fnd base rates'!K$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,11)))\n*$R734","v":6880.2591401300006},{"$f":"(($D734*'fnd base rates'!L$107)\n+($E734*'fnd base rates'!L$108)\n+($F734*'fnd base rates'!L$109)\n+($G734*'fnd base rates'!L$110)\n+($H734*'fnd base rates'!L$111)\n+($I734*'fnd base rates'!L$112)\n+($J734*'fnd base rates'!L$113)\n+($K734*'fnd base rates'!L$114)\n+($M734*'fnd base rates'!L$116)\n+($N734*'fnd base rates'!L$117)\n+($O734*'fnd base rates'!L$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,12)))","v":14126.726650000001},{"$f":"(($D734*'fnd base rates'!M$107)\n+($E734*'fnd base rates'!M$108)\n+($F734*'fnd base rates'!M$109)\n+($G734*'fnd base rates'!M$110)\n+($H734*'fnd base rates'!M$111)\n+($I734*'fnd base rates'!M$112)\n+($J734*'fnd base rates'!M$113)\n+($K734*'fnd base rates'!M$114)\n+($M734*'fnd base rates'!M$116)\n+($N734*'fnd base rates'!M$117)\n+($O734*'fnd base rates'!M$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,13)))","v":0},102892.01670051999,null,487274160,"487","274","160",1,6,102892.01670051999,17149,-3252,20401,null,null,null,null,null,null,0,null,0]
["487",487274163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D735","v":1},{"$f":"'fnd enro'!E735","v":0},{"$f":"'fnd enro'!F735","v":0},{"$f":"'fnd enro'!G735","v":9},{"$f":"'fnd enro'!H735","v":2},{"$f":"'fnd enro'!I735","v":0},{"$f":"'fnd enro'!J735","v":0},{"$f":"'fnd enro'!K735","v":0.43230000000000002},{"$f":"'fnd enro'!L735","v":0},{"$f":"'fnd enro'!M735","v":4},{"$f":"'fnd enro'!N735","v":0},{"$f":"'fnd enro'!O735","v":0},{"$f":"'fnd enro'!P735","v":8},{"$f":"'fnd enro'!R735","v":12},1.054,{"$f":"VALUE('fnd enro'!Q735)","v":11},null,{"$f":"(($D735*'fnd base rates'!C$107)\n+($E735*'fnd base rates'!C$108)\n+($F735*'fnd base rates'!C$109)\n+($G735*'fnd base rates'!C$110)\n+($H735*'fnd base rates'!C$111)\n+($I735*'fnd base rates'!C$112)\n+($J735*'fnd base rates'!C$113)\n+($K735*'fnd base rates'!C$114)\n+($M735*'fnd base rates'!C$116)\n+($N735*'fnd base rates'!C$117)\n+($O735*'fnd base rates'!C$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,3)))\n*$R735","v":8209.4142173220007},{"$f":"(($D735*'fnd base rates'!D$107)\n+($E735*'fnd base rates'!D$108)\n+($F735*'fnd base rates'!D$109)\n+($G735*'fnd base rates'!D$110)\n+($H735*'fnd base rates'!D$111)\n+($I735*'fnd base rates'!D$112)\n+($J735*'fnd base rates'!D$113)\n+($K735*'fnd base rates'!D$114)\n+($M735*'fnd base rates'!D$116)\n+($N735*'fnd base rates'!D$117)\n+($O735*'fnd base rates'!D$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,4)))\n*$R735","v":14868.019120000001},{"$f":"(($D735*'fnd base rates'!E$107)\n+($E735*'fnd base rates'!E$108)\n+($F735*'fnd base rates'!E$109)\n+($G735*'fnd base rates'!E$110)\n+($H735*'fnd base rates'!E$111)\n+($I735*'fnd base rates'!E$112)\n+($J735*'fnd base rates'!E$113)\n+($K735*'fnd base rates'!E$114)\n+($M735*'fnd base rates'!E$116)\n+($N735*'fnd base rates'!E$117)\n+($O735*'fnd base rates'!E$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,5)))\n*$R735","v":95748.862836196},{"$f":"(($D735*'fnd base rates'!F$107)\n+($E735*'fnd base rates'!F$108)\n+($F735*'fnd base rates'!F$109)\n+($G735*'fnd base rates'!F$110)\n+($H735*'fnd base rates'!F$111)\n+($I735*'fnd base rates'!F$112)\n+($J735*'fnd base rates'!F$113)\n+($K735*'fnd base rates'!F$114)\n+($M735*'fnd base rates'!F$116)\n+($N735*'fnd base rates'!F$117)\n+($O735*'fnd base rates'!F$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,6)))\n*$R735","v":16154.167032044004},{"$f":"(($D735*'fnd base rates'!G$107)\n+($E735*'fnd base rates'!G$108)\n+($F735*'fnd base rates'!G$109)\n+($G735*'fnd base rates'!G$110)\n+($H735*'fnd base rates'!G$111)\n+($I735*'fnd base rates'!G$112)\n+($J735*'fnd base rates'!G$113)\n+($K735*'fnd base rates'!G$114)\n+($M735*'fnd base rates'!G$116)\n+($N735*'fnd base rates'!G$117)\n+($O735*'fnd base rates'!G$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,7)))\n*$R735","v":4268.7232132959998},{"$f":"(($D735*'fnd base rates'!H$107)\n+($E735*'fnd base rates'!H$108)\n+($F735*'fnd base rates'!H$109)\n+($G735*'fnd base rates'!H$110)\n+($H735*'fnd base rates'!H$111)\n+($I735*'fnd base rates'!H$112)\n+($J735*'fnd base rates'!H$113)\n+($K735*'fnd base rates'!H$114)\n+($M735*'fnd base rates'!H$116)\n+($N735*'fnd base rates'!H$117)\n+($O735*'fnd base rates'!H$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,8)))","v":7216.7954599999994},{"$f":"(($D735*'fnd base rates'!I$107)\n+($E735*'fnd base rates'!I$108)\n+($F735*'fnd base rates'!I$109)\n+($G735*'fnd base rates'!I$110)\n+($H735*'fnd base rates'!I$111)\n+($I735*'fnd base rates'!I$112)\n+($J735*'fnd base rates'!I$113)\n+($K735*'fnd base rates'!I$114)\n+($M735*'fnd base rates'!I$116)\n+($N735*'fnd base rates'!I$117)\n+($O735*'fnd base rates'!I$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,9)))\n*$R735","v":6673.3377599999994},{"$f":"(($D735*'fnd base rates'!J$107)\n+($E735*'fnd base rates'!J$108)\n+($F735*'fnd base rates'!J$109)\n+($G735*'fnd base rates'!J$110)\n+($H735*'fnd base rates'!J$111)\n+($I735*'fnd base rates'!J$112)\n+($J735*'fnd base rates'!J$113)\n+($K735*'fnd base rates'!J$114)\n+($M735*'fnd base rates'!J$116)\n+($N735*'fnd base rates'!J$117)\n+($O735*'fnd base rates'!J$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,10)))\n*$R735","v":10941.65832},{"$f":"(($D735*'fnd base rates'!K$107)\n+($E735*'fnd base rates'!K$108)\n+($F735*'fnd base rates'!K$109)\n+($G735*'fnd base rates'!K$110)\n+($H735*'fnd base rates'!K$111)\n+($I735*'fnd base rates'!K$112)\n+($J735*'fnd base rates'!K$113)\n+($K735*'fnd base rates'!K$114)\n+($M735*'fnd base rates'!K$116)\n+($N735*'fnd base rates'!K$117)\n+($O735*'fnd base rates'!K$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,11)))\n*$R735","v":15669.535748286},{"$f":"(($D735*'fnd base rates'!L$107)\n+($E735*'fnd base rates'!L$108)\n+($F735*'fnd base rates'!L$109)\n+($G735*'fnd base rates'!L$110)\n+($H735*'fnd base rates'!L$111)\n+($I735*'fnd base rates'!L$112)\n+($J735*'fnd base rates'!L$113)\n+($K735*'fnd base rates'!L$114)\n+($M735*'fnd base rates'!L$116)\n+($N735*'fnd base rates'!L$117)\n+($O735*'fnd base rates'!L$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,12)))","v":28625.628629999996},{"$f":"(($D735*'fnd base rates'!M$107)\n+($E735*'fnd base rates'!M$108)\n+($F735*'fnd base rates'!M$109)\n+($G735*'fnd base rates'!M$110)\n+($H735*'fnd base rates'!M$111)\n+($I735*'fnd base rates'!M$112)\n+($J735*'fnd base rates'!M$113)\n+($K735*'fnd base rates'!M$114)\n+($M735*'fnd base rates'!M$116)\n+($N735*'fnd base rates'!M$117)\n+($O735*'fnd base rates'!M$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,13)))","v":0},208376.14233714397,null,487274163,"487","274","163",1,12,208376.14233714397,17365,2280,15085,null,null,null,null,null,null,0,null,0]
["487",487274165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D736","v":0},{"$f":"'fnd enro'!E736","v":0},{"$f":"'fnd enro'!F736","v":0},{"$f":"'fnd enro'!G736","v":12},{"$f":"'fnd enro'!H736","v":5},{"$f":"'fnd enro'!I736","v":0},{"$f":"'fnd enro'!J736","v":0},{"$f":"'fnd enro'!K736","v":0.66810000000000003},{"$f":"'fnd enro'!L736","v":0},{"$f":"'fnd enro'!M736","v":6},{"$f":"'fnd enro'!N736","v":0},{"$f":"'fnd enro'!O736","v":0},{"$f":"'fnd enro'!P736","v":9},{"$f":"'fnd enro'!R736","v":17},1.054,{"$f":"VALUE('fnd enro'!Q736)","v":10},null,{"$f":"(($D736*'fnd base rates'!C$107)\n+($E736*'fnd base rates'!C$108)\n+($F736*'fnd base rates'!C$109)\n+($G736*'fnd base rates'!C$110)\n+($H736*'fnd base rates'!C$111)\n+($I736*'fnd base rates'!C$112)\n+($J736*'fnd base rates'!C$113)\n+($K736*'fnd base rates'!C$114)\n+($M736*'fnd base rates'!C$116)\n+($N736*'fnd base rates'!C$117)\n+($O736*'fnd base rates'!C$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,3)))\n*$R736","v":11838.972283134002},{"$f":"(($D736*'fnd base rates'!D$107)\n+($E736*'fnd base rates'!D$108)\n+($F736*'fnd base rates'!D$109)\n+($G736*'fnd base rates'!D$110)\n+($H736*'fnd base rates'!D$111)\n+($I736*'fnd base rates'!D$112)\n+($J736*'fnd base rates'!D$113)\n+($K736*'fnd base rates'!D$114)\n+($M736*'fnd base rates'!D$116)\n+($N736*'fnd base rates'!D$117)\n+($O736*'fnd base rates'!D$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,4)))\n*$R736","v":20093.8776},{"$f":"(($D736*'fnd base rates'!E$107)\n+($E736*'fnd base rates'!E$108)\n+($F736*'fnd base rates'!E$109)\n+($G736*'fnd base rates'!E$110)\n+($H736*'fnd base rates'!E$111)\n+($I736*'fnd base rates'!E$112)\n+($J736*'fnd base rates'!E$113)\n+($K736*'fnd base rates'!E$114)\n+($M736*'fnd base rates'!E$116)\n+($N736*'fnd base rates'!E$117)\n+($O736*'fnd base rates'!E$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,5)))\n*$R736","v":122444.03540321199},{"$f":"(($D736*'fnd base rates'!F$107)\n+($E736*'fnd base rates'!F$108)\n+($F736*'fnd base rates'!F$109)\n+($G736*'fnd base rates'!F$110)\n+($H736*'fnd base rates'!F$111)\n+($I736*'fnd base rates'!F$112)\n+($J736*'fnd base rates'!F$113)\n+($K736*'fnd base rates'!F$114)\n+($M736*'fnd base rates'!F$116)\n+($N736*'fnd base rates'!F$117)\n+($O736*'fnd base rates'!F$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,6)))\n*$R736","v":23615.010964068002},{"$f":"(($D736*'fnd base rates'!G$107)\n+($E736*'fnd base rates'!G$108)\n+($F736*'fnd base rates'!G$109)\n+($G736*'fnd base rates'!G$110)\n+($H736*'fnd base rates'!G$111)\n+($I736*'fnd base rates'!G$112)\n+($J736*'fnd base rates'!G$113)\n+($K736*'fnd base rates'!G$114)\n+($M736*'fnd base rates'!G$116)\n+($N736*'fnd base rates'!G$117)\n+($O736*'fnd base rates'!G$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,7)))\n*$R736","v":5455.9921369120002},{"$f":"(($D736*'fnd base rates'!H$107)\n+($E736*'fnd base rates'!H$108)\n+($F736*'fnd base rates'!H$109)\n+($G736*'fnd base rates'!H$110)\n+($H736*'fnd base rates'!H$111)\n+($I736*'fnd base rates'!H$112)\n+($J736*'fnd base rates'!H$113)\n+($K736*'fnd base rates'!H$114)\n+($M736*'fnd base rates'!H$116)\n+($N736*'fnd base rates'!H$117)\n+($O736*'fnd base rates'!H$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,8)))","v":10561.886620000001},{"$f":"(($D736*'fnd base rates'!I$107)\n+($E736*'fnd base rates'!I$108)\n+($F736*'fnd base rates'!I$109)\n+($G736*'fnd base rates'!I$110)\n+($H736*'fnd base rates'!I$111)\n+($I736*'fnd base rates'!I$112)\n+($J736*'fnd base rates'!I$113)\n+($K736*'fnd base rates'!I$114)\n+($M736*'fnd base rates'!I$116)\n+($N736*'fnd base rates'!I$117)\n+($O736*'fnd base rates'!I$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,9)))\n*$R736","v":9184.6930199999988},{"$f":"(($D736*'fnd base rates'!J$107)\n+($E736*'fnd base rates'!J$108)\n+($F736*'fnd base rates'!J$109)\n+($G736*'fnd base rates'!J$110)\n+($H736*'fnd base rates'!J$111)\n+($I736*'fnd base rates'!J$112)\n+($J736*'fnd base rates'!J$113)\n+($K736*'fnd base rates'!J$114)\n+($M736*'fnd base rates'!J$116)\n+($N736*'fnd base rates'!J$117)\n+($O736*'fnd base rates'!J$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,10)))\n*$R736","v":12530.65818},{"$f":"(($D736*'fnd base rates'!K$107)\n+($E736*'fnd base rates'!K$108)\n+($F736*'fnd base rates'!K$109)\n+($G736*'fnd base rates'!K$110)\n+($H736*'fnd base rates'!K$111)\n+($I736*'fnd base rates'!K$112)\n+($J736*'fnd base rates'!K$113)\n+($K736*'fnd base rates'!K$114)\n+($M736*'fnd base rates'!K$116)\n+($N736*'fnd base rates'!K$117)\n+($O736*'fnd base rates'!K$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,11)))\n*$R736","v":23487.024356442002},{"$f":"(($D736*'fnd base rates'!L$107)\n+($E736*'fnd base rates'!L$108)\n+($F736*'fnd base rates'!L$109)\n+($G736*'fnd base rates'!L$110)\n+($H736*'fnd base rates'!L$111)\n+($I736*'fnd base rates'!L$112)\n+($J736*'fnd base rates'!L$113)\n+($K736*'fnd base rates'!L$114)\n+($M736*'fnd base rates'!L$116)\n+($N736*'fnd base rates'!L$117)\n+($O736*'fnd base rates'!L$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,12)))","v":39672.760610000005},{"$f":"(($D736*'fnd base rates'!M$107)\n+($E736*'fnd base rates'!M$108)\n+($F736*'fnd base rates'!M$109)\n+($G736*'fnd base rates'!M$110)\n+($H736*'fnd base rates'!M$111)\n+($I736*'fnd base rates'!M$112)\n+($J736*'fnd base rates'!M$113)\n+($K736*'fnd base rates'!M$114)\n+($M736*'fnd base rates'!M$116)\n+($N736*'fnd base rates'!M$117)\n+($O736*'fnd base rates'!M$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,13)))","v":0},278884.91117376805,null,487274165,"487","274","165",1,17,278884.91117376805,16405,2005,14400,null,null,null,null,null,null,0,null,0]
["487",487274176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D737","v":7},{"$f":"'fnd enro'!E737","v":0},{"$f":"'fnd enro'!F737","v":13},{"$f":"'fnd enro'!G737","v":39},{"$f":"'fnd enro'!H737","v":9},{"$f":"'fnd enro'!I737","v":0},{"$f":"'fnd enro'!J737","v":0},{"$f":"'fnd enro'!K737","v":2.3973},{"$f":"'fnd enro'!L737","v":0},{"$f":"'fnd enro'!M737","v":23},{"$f":"'fnd enro'!N737","v":0},{"$f":"'fnd enro'!O737","v":0},{"$f":"'fnd enro'!P737","v":50},{"$f":"'fnd enro'!R737","v":65},1.054,{"$f":"VALUE('fnd enro'!Q737)","v":8},null,{"$f":"(($D737*'fnd base rates'!C$107)\n+($E737*'fnd base rates'!C$108)\n+($F737*'fnd base rates'!C$109)\n+($G737*'fnd base rates'!C$110)\n+($H737*'fnd base rates'!C$111)\n+($I737*'fnd base rates'!C$112)\n+($J737*'fnd base rates'!C$113)\n+($K737*'fnd base rates'!C$114)\n+($M737*'fnd base rates'!C$116)\n+($N737*'fnd base rates'!C$117)\n+($O737*'fnd base rates'!C$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,3)))\n*$R737","v":45482.264592422005},{"$f":"(($D737*'fnd base rates'!D$107)\n+($E737*'fnd base rates'!D$108)\n+($F737*'fnd base rates'!D$109)\n+($G737*'fnd base rates'!D$110)\n+($H737*'fnd base rates'!D$111)\n+($I737*'fnd base rates'!D$112)\n+($J737*'fnd base rates'!D$113)\n+($K737*'fnd base rates'!D$114)\n+($M737*'fnd base rates'!D$116)\n+($N737*'fnd base rates'!D$117)\n+($O737*'fnd base rates'!D$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,4)))\n*$R737","v":80951.921919999979},{"$f":"(($D737*'fnd base rates'!E$107)\n+($E737*'fnd base rates'!E$108)\n+($F737*'fnd base rates'!E$109)\n+($G737*'fnd base rates'!E$110)\n+($H737*'fnd base rates'!E$111)\n+($I737*'fnd base rates'!E$112)\n+($J737*'fnd base rates'!E$113)\n+($K737*'fnd base rates'!E$114)\n+($M737*'fnd base rates'!E$116)\n+($N737*'fnd base rates'!E$117)\n+($O737*'fnd base rates'!E$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,5)))\n*$R737","v":513652.98200799606},{"$f":"(($D737*'fnd base rates'!F$107)\n+($E737*'fnd base rates'!F$108)\n+($F737*'fnd base rates'!F$109)\n+($G737*'fnd base rates'!F$110)\n+($H737*'fnd base rates'!F$111)\n+($I737*'fnd base rates'!F$112)\n+($J737*'fnd base rates'!F$113)\n+($K737*'fnd base rates'!F$114)\n+($M737*'fnd base rates'!F$116)\n+($N737*'fnd base rates'!F$117)\n+($O737*'fnd base rates'!F$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,6)))\n*$R737","v":91068.61495224401},{"$f":"(($D737*'fnd base rates'!G$107)\n+($E737*'fnd base rates'!G$108)\n+($F737*'fnd base rates'!G$109)\n+($G737*'fnd base rates'!G$110)\n+($H737*'fnd base rates'!G$111)\n+($I737*'fnd base rates'!G$112)\n+($J737*'fnd base rates'!G$113)\n+($K737*'fnd base rates'!G$114)\n+($M737*'fnd base rates'!G$116)\n+($N737*'fnd base rates'!G$117)\n+($O737*'fnd base rates'!G$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,7)))\n*$R737","v":22722.164910095998},{"$f":"(($D737*'fnd base rates'!H$107)\n+($E737*'fnd base rates'!H$108)\n+($F737*'fnd base rates'!H$109)\n+($G737*'fnd base rates'!H$110)\n+($H737*'fnd base rates'!H$111)\n+($I737*'fnd base rates'!H$112)\n+($J737*'fnd base rates'!H$113)\n+($K737*'fnd base rates'!H$114)\n+($M737*'fnd base rates'!H$116)\n+($N737*'fnd base rates'!H$117)\n+($O737*'fnd base rates'!H$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,8)))","v":40368.19846},{"$f":"(($D737*'fnd base rates'!I$107)\n+($E737*'fnd base rates'!I$108)\n+($F737*'fnd base rates'!I$109)\n+($G737*'fnd base rates'!I$110)\n+($H737*'fnd base rates'!I$111)\n+($I737*'fnd base rates'!I$112)\n+($J737*'fnd base rates'!I$113)\n+($K737*'fnd base rates'!I$114)\n+($M737*'fnd base rates'!I$116)\n+($N737*'fnd base rates'!I$117)\n+($O737*'fnd base rates'!I$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,9)))\n*$R737","v":36398.973020000005},{"$f":"(($D737*'fnd base rates'!J$107)\n+($E737*'fnd base rates'!J$108)\n+($F737*'fnd base rates'!J$109)\n+($G737*'fnd base rates'!J$110)\n+($H737*'fnd base rates'!J$111)\n+($I737*'fnd base rates'!J$112)\n+($J737*'fnd base rates'!J$113)\n+($K737*'fnd base rates'!J$114)\n+($M737*'fnd base rates'!J$116)\n+($N737*'fnd base rates'!J$117)\n+($O737*'fnd base rates'!J$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,10)))\n*$R737","v":55123.356800000001},{"$f":"(($D737*'fnd base rates'!K$107)\n+($E737*'fnd base rates'!K$108)\n+($F737*'fnd base rates'!K$109)\n+($G737*'fnd base rates'!K$110)\n+($H737*'fnd base rates'!K$111)\n+($I737*'fnd base rates'!K$112)\n+($J737*'fnd base rates'!K$113)\n+($K737*'fnd base rates'!K$114)\n+($M737*'fnd base rates'!K$116)\n+($N737*'fnd base rates'!K$117)\n+($O737*'fnd base rates'!K$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,11)))\n*$R737","v":87781.687149586025},{"$f":"(($D737*'fnd base rates'!L$107)\n+($E737*'fnd base rates'!L$108)\n+($F737*'fnd base rates'!L$109)\n+($G737*'fnd base rates'!L$110)\n+($H737*'fnd base rates'!L$111)\n+($I737*'fnd base rates'!L$112)\n+($J737*'fnd base rates'!L$113)\n+($K737*'fnd base rates'!L$114)\n+($M737*'fnd base rates'!L$116)\n+($N737*'fnd base rates'!L$117)\n+($O737*'fnd base rates'!L$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,12)))","v":156336.14512999999},{"$f":"(($D737*'fnd base rates'!M$107)\n+($E737*'fnd base rates'!M$108)\n+($F737*'fnd base rates'!M$109)\n+($G737*'fnd base rates'!M$110)\n+($H737*'fnd base rates'!M$111)\n+($I737*'fnd base rates'!M$112)\n+($J737*'fnd base rates'!M$113)\n+($K737*'fnd base rates'!M$114)\n+($M737*'fnd base rates'!M$116)\n+($N737*'fnd base rates'!M$117)\n+($O737*'fnd base rates'!M$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,13)))","v":0},1129886.308942344,null,487274176,"487","274","176",1,65,1129886.308942344,17383,1342,16041,null,null,null,null,null,null,0,null,0]
["487",487274178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D738","v":1},{"$f":"'fnd enro'!E738","v":0},{"$f":"'fnd enro'!F738","v":0},{"$f":"'fnd enro'!G738","v":2},{"$f":"'fnd enro'!H738","v":1},{"$f":"'fnd enro'!I738","v":0},{"$f":"'fnd enro'!J738","v":0},{"$f":"'fnd enro'!K738","v":0.1179},{"$f":"'fnd enro'!L738","v":0},{"$f":"'fnd enro'!M738","v":2},{"$f":"'fnd enro'!N738","v":0},{"$f":"'fnd enro'!O738","v":0},{"$f":"'fnd enro'!P738","v":4},{"$f":"'fnd enro'!R738","v":4},1.054,{"$f":"VALUE('fnd enro'!Q738)","v":4},null,{"$f":"(($D738*'fnd base rates'!C$107)\n+($E738*'fnd base rates'!C$108)\n+($F738*'fnd base rates'!C$109)\n+($G738*'fnd base rates'!C$110)\n+($H738*'fnd base rates'!C$111)\n+($I738*'fnd base rates'!C$112)\n+($J738*'fnd base rates'!C$113)\n+($K738*'fnd base rates'!C$114)\n+($M738*'fnd base rates'!C$116)\n+($N738*'fnd base rates'!C$117)\n+($O738*'fnd base rates'!C$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,3)))\n*$R738","v":2541.2854229059994},{"$f":"(($D738*'fnd base rates'!D$107)\n+($E738*'fnd base rates'!D$108)\n+($F738*'fnd base rates'!D$109)\n+($G738*'fnd base rates'!D$110)\n+($H738*'fnd base rates'!D$111)\n+($I738*'fnd base rates'!D$112)\n+($J738*'fnd base rates'!D$113)\n+($K738*'fnd base rates'!D$114)\n+($M738*'fnd base rates'!D$116)\n+($N738*'fnd base rates'!D$117)\n+($O738*'fnd base rates'!D$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,4)))\n*$R738","v":4665.2147999999997},{"$f":"(($D738*'fnd base rates'!E$107)\n+($E738*'fnd base rates'!E$108)\n+($F738*'fnd base rates'!E$109)\n+($G738*'fnd base rates'!E$110)\n+($H738*'fnd base rates'!E$111)\n+($I738*'fnd base rates'!E$112)\n+($J738*'fnd base rates'!E$113)\n+($K738*'fnd base rates'!E$114)\n+($M738*'fnd base rates'!E$116)\n+($N738*'fnd base rates'!E$117)\n+($O738*'fnd base rates'!E$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,5)))\n*$R738","v":29735.162473508004},{"$f":"(($D738*'fnd base rates'!F$107)\n+($E738*'fnd base rates'!F$108)\n+($F738*'fnd base rates'!F$109)\n+($G738*'fnd base rates'!F$110)\n+($H738*'fnd base rates'!F$111)\n+($I738*'fnd base rates'!F$112)\n+($J738*'fnd base rates'!F$113)\n+($K738*'fnd base rates'!F$114)\n+($M738*'fnd base rates'!F$116)\n+($N738*'fnd base rates'!F$117)\n+($O738*'fnd base rates'!F$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,6)))\n*$R738","v":4829.2749360119997},{"$f":"(($D738*'fnd base rates'!G$107)\n+($E738*'fnd base rates'!G$108)\n+($F738*'fnd base rates'!G$109)\n+($G738*'fnd base rates'!G$110)\n+($H738*'fnd base rates'!G$111)\n+($I738*'fnd base rates'!G$112)\n+($J738*'fnd base rates'!G$113)\n+($K738*'fnd base rates'!G$114)\n+($M738*'fnd base rates'!G$116)\n+($N738*'fnd base rates'!G$117)\n+($O738*'fnd base rates'!G$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,7)))\n*$R738","v":1333.394901808},{"$f":"(($D738*'fnd base rates'!H$107)\n+($E738*'fnd base rates'!H$108)\n+($F738*'fnd base rates'!H$109)\n+($G738*'fnd base rates'!H$110)\n+($H738*'fnd base rates'!H$111)\n+($I738*'fnd base rates'!H$112)\n+($J738*'fnd base rates'!H$113)\n+($K738*'fnd base rates'!H$114)\n+($M738*'fnd base rates'!H$116)\n+($N738*'fnd base rates'!H$117)\n+($O738*'fnd base rates'!H$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,8)))","v":2297.7805799999996},{"$f":"(($D738*'fnd base rates'!I$107)\n+($E738*'fnd base rates'!I$108)\n+($F738*'fnd base rates'!I$109)\n+($G738*'fnd base rates'!I$110)\n+($H738*'fnd base rates'!I$111)\n+($I738*'fnd base rates'!I$112)\n+($J738*'fnd base rates'!I$113)\n+($K738*'fnd base rates'!I$114)\n+($M738*'fnd base rates'!I$116)\n+($N738*'fnd base rates'!I$117)\n+($O738*'fnd base rates'!I$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,9)))\n*$R738","v":2104.0580400000003},{"$f":"(($D738*'fnd base rates'!J$107)\n+($E738*'fnd base rates'!J$108)\n+($F738*'fnd base rates'!J$109)\n+($G738*'fnd base rates'!J$110)\n+($H738*'fnd base rates'!J$111)\n+($I738*'fnd base rates'!J$112)\n+($J738*'fnd base rates'!J$113)\n+($K738*'fnd base rates'!J$114)\n+($M738*'fnd base rates'!J$116)\n+($N738*'fnd base rates'!J$117)\n+($O738*'fnd base rates'!J$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,10)))\n*$R738","v":3333.8863200000001},{"$f":"(($D738*'fnd base rates'!K$107)\n+($E738*'fnd base rates'!K$108)\n+($F738*'fnd base rates'!K$109)\n+($G738*'fnd base rates'!K$110)\n+($H738*'fnd base rates'!K$111)\n+($I738*'fnd base rates'!K$112)\n+($J738*'fnd base rates'!K$113)\n+($K738*'fnd base rates'!K$114)\n+($M738*'fnd base rates'!K$116)\n+($N738*'fnd base rates'!K$117)\n+($O738*'fnd base rates'!K$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,11)))\n*$R738","v":5029.8419440779999},{"$f":"(($D738*'fnd base rates'!L$107)\n+($E738*'fnd base rates'!L$108)\n+($F738*'fnd base rates'!L$109)\n+($G738*'fnd base rates'!L$110)\n+($H738*'fnd base rates'!L$111)\n+($I738*'fnd base rates'!L$112)\n+($J738*'fnd base rates'!L$113)\n+($K738*'fnd base rates'!L$114)\n+($M738*'fnd base rates'!L$116)\n+($N738*'fnd base rates'!L$117)\n+($O738*'fnd base rates'!L$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,12)))","v":8919.5259900000001},{"$f":"(($D738*'fnd base rates'!M$107)\n+($E738*'fnd base rates'!M$108)\n+($F738*'fnd base rates'!M$109)\n+($G738*'fnd base rates'!M$110)\n+($H738*'fnd base rates'!M$111)\n+($I738*'fnd base rates'!M$112)\n+($J738*'fnd base rates'!M$113)\n+($K738*'fnd base rates'!M$114)\n+($M738*'fnd base rates'!M$116)\n+($N738*'fnd base rates'!M$117)\n+($O738*'fnd base rates'!M$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,13)))","v":0},64789.425408312003,null,487274178,"487","274","178",1,4,64789.425408312003,16197,-952,17149,null,null,null,null,null,null,0,null,0]
["487",487274181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D739","v":0},{"$f":"'fnd enro'!E739","v":0},{"$f":"'fnd enro'!F739","v":0},{"$f":"'fnd enro'!G739","v":3},{"$f":"'fnd enro'!H739","v":0},{"$f":"'fnd enro'!I739","v":0},{"$f":"'fnd enro'!J739","v":0},{"$f":"'fnd enro'!K739","v":0.1179},{"$f":"'fnd enro'!L739","v":0},{"$f":"'fnd enro'!M739","v":2},{"$f":"'fnd enro'!N739","v":0},{"$f":"'fnd enro'!O739","v":0},{"$f":"'fnd enro'!P739","v":0},{"$f":"'fnd enro'!R739","v":3},1.054,{"$f":"VALUE('fnd enro'!Q739)","v":10},null,{"$f":"(($D739*'fnd base rates'!C$107)\n+($E739*'fnd base rates'!C$108)\n+($F739*'fnd base rates'!C$109)\n+($G739*'fnd base rates'!C$110)\n+($H739*'fnd base rates'!C$111)\n+($I739*'fnd base rates'!C$112)\n+($J739*'fnd base rates'!C$113)\n+($K739*'fnd base rates'!C$114)\n+($M739*'fnd base rates'!C$116)\n+($N739*'fnd base rates'!C$117)\n+($O739*'fnd base rates'!C$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,3)))\n*$R739","v":2037.5893629059999},{"$f":"(($D739*'fnd base rates'!D$107)\n+($E739*'fnd base rates'!D$108)\n+($F739*'fnd base rates'!D$109)\n+($G739*'fnd base rates'!D$110)\n+($H739*'fnd base rates'!D$111)\n+($I739*'fnd base rates'!D$112)\n+($J739*'fnd base rates'!D$113)\n+($K739*'fnd base rates'!D$114)\n+($M739*'fnd base rates'!D$116)\n+($N739*'fnd base rates'!D$117)\n+($O739*'fnd base rates'!D$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,4)))\n*$R739","v":2971.9638},{"$f":"(($D739*'fnd base rates'!E$107)\n+($E739*'fnd base rates'!E$108)\n+($F739*'fnd base rates'!E$109)\n+($G739*'fnd base rates'!E$110)\n+($H739*'fnd base rates'!E$111)\n+($I739*'fnd base rates'!E$112)\n+($J739*'fnd base rates'!E$113)\n+($K739*'fnd base rates'!E$114)\n+($M739*'fnd base rates'!E$116)\n+($N739*'fnd base rates'!E$117)\n+($O739*'fnd base rates'!E$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,5)))\n*$R739","v":15886.255953508002},{"$f":"(($D739*'fnd base rates'!F$107)\n+($E739*'fnd base rates'!F$108)\n+($F739*'fnd base rates'!F$109)\n+($G739*'fnd base rates'!F$110)\n+($H739*'fnd base rates'!F$111)\n+($I739*'fnd base rates'!F$112)\n+($J739*'fnd base rates'!F$113)\n+($K739*'fnd base rates'!F$114)\n+($M739*'fnd base rates'!F$116)\n+($N739*'fnd base rates'!F$117)\n+($O739*'fnd base rates'!F$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,6)))\n*$R739","v":4608.4724760120007},{"$f":"(($D739*'fnd base rates'!G$107)\n+($E739*'fnd base rates'!G$108)\n+($F739*'fnd base rates'!G$109)\n+($G739*'fnd base rates'!G$110)\n+($H739*'fnd base rates'!G$111)\n+($I739*'fnd base rates'!G$112)\n+($J739*'fnd base rates'!G$113)\n+($K739*'fnd base rates'!G$114)\n+($M739*'fnd base rates'!G$116)\n+($N739*'fnd base rates'!G$117)\n+($O739*'fnd base rates'!G$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,7)))\n*$R739","v":643.26732180800002},{"$f":"(($D739*'fnd base rates'!H$107)\n+($E739*'fnd base rates'!H$108)\n+($F739*'fnd base rates'!H$109)\n+($G739*'fnd base rates'!H$110)\n+($H739*'fnd base rates'!H$111)\n+($I739*'fnd base rates'!H$112)\n+($J739*'fnd base rates'!H$113)\n+($K739*'fnd base rates'!H$114)\n+($M739*'fnd base rates'!H$116)\n+($N739*'fnd base rates'!H$117)\n+($O739*'fnd base rates'!H$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,8)))","v":1941.7105799999999},{"$f":"(($D739*'fnd base rates'!I$107)\n+($E739*'fnd base rates'!I$108)\n+($F739*'fnd base rates'!I$109)\n+($G739*'fnd base rates'!I$110)\n+($H739*'fnd base rates'!I$111)\n+($I739*'fnd base rates'!I$112)\n+($J739*'fnd base rates'!I$113)\n+($K739*'fnd base rates'!I$114)\n+($M739*'fnd base rates'!I$116)\n+($N739*'fnd base rates'!I$117)\n+($O739*'fnd base rates'!I$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,9)))\n*$R739","v":1372.59258},{"$f":"(($D739*'fnd base rates'!J$107)\n+($E739*'fnd base rates'!J$108)\n+($F739*'fnd base rates'!J$109)\n+($G739*'fnd base rates'!J$110)\n+($H739*'fnd base rates'!J$111)\n+($I739*'fnd base rates'!J$112)\n+($J739*'fnd base rates'!J$113)\n+($K739*'fnd base rates'!J$114)\n+($M739*'fnd base rates'!J$116)\n+($N739*'fnd base rates'!J$117)\n+($O739*'fnd base rates'!J$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,10)))\n*$R739","v":568.65408000000002},{"$f":"(($D739*'fnd base rates'!K$107)\n+($E739*'fnd base rates'!K$108)\n+($F739*'fnd base rates'!K$109)\n+($G739*'fnd base rates'!K$110)\n+($H739*'fnd base rates'!K$111)\n+($I739*'fnd base rates'!K$112)\n+($J739*'fnd base rates'!K$113)\n+($K739*'fnd base rates'!K$114)\n+($M739*'fnd base rates'!K$116)\n+($N739*'fnd base rates'!K$117)\n+($O739*'fnd base rates'!K$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,11)))\n*$R739","v":4394.6383040780001},{"$f":"(($D739*'fnd base rates'!L$107)\n+($E739*'fnd base rates'!L$108)\n+($F739*'fnd base rates'!L$109)\n+($G739*'fnd base rates'!L$110)\n+($H739*'fnd base rates'!L$111)\n+($I739*'fnd base rates'!L$112)\n+($J739*'fnd base rates'!L$113)\n+($K739*'fnd base rates'!L$114)\n+($M739*'fnd base rates'!L$116)\n+($N739*'fnd base rates'!L$117)\n+($O739*'fnd base rates'!L$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,12)))","v":5994.3859899999998},{"$f":"(($D739*'fnd base rates'!M$107)\n+($E739*'fnd base rates'!M$108)\n+($F739*'fnd base rates'!M$109)\n+($G739*'fnd base rates'!M$110)\n+($H739*'fnd base rates'!M$111)\n+($I739*'fnd base rates'!M$112)\n+($J739*'fnd base rates'!M$113)\n+($K739*'fnd base rates'!M$114)\n+($M739*'fnd base rates'!M$116)\n+($N739*'fnd base rates'!M$117)\n+($O739*'fnd base rates'!M$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,13)))","v":0},40419.530448312005,null,487274181,"487","274","181",1,3,40419.530448312005,13473,-3892,17365,null,null,null,null,null,null,0,null,0]
["487",487274189,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D740","v":1},{"$f":"'fnd enro'!E740","v":0},{"$f":"'fnd enro'!F740","v":1},{"$f":"'fnd enro'!G740","v":0},{"$f":"'fnd enro'!H740","v":0},{"$f":"'fnd enro'!I740","v":0},{"$f":"'fnd enro'!J740","v":0},{"$f":"'fnd enro'!K740","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L740","v":0},{"$f":"'fnd enro'!M740","v":0},{"$f":"'fnd enro'!N740","v":0},{"$f":"'fnd enro'!O740","v":0},{"$f":"'fnd enro'!P740","v":2},{"$f":"'fnd enro'!R740","v":2},1.054,{"$f":"VALUE('fnd enro'!Q740)","v":3},null,{"$f":"(($D740*'fnd base rates'!C$107)\n+($E740*'fnd base rates'!C$108)\n+($F740*'fnd base rates'!C$109)\n+($G740*'fnd base rates'!C$110)\n+($H740*'fnd base rates'!C$111)\n+($I740*'fnd base rates'!C$112)\n+($J740*'fnd base rates'!C$113)\n+($K740*'fnd base rates'!C$114)\n+($M740*'fnd base rates'!C$116)\n+($N740*'fnd base rates'!C$117)\n+($O740*'fnd base rates'!C$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,3)))\n*$R740","v":965.93715430199995},{"$f":"(($D740*'fnd base rates'!D$107)\n+($E740*'fnd base rates'!D$108)\n+($F740*'fnd base rates'!D$109)\n+($G740*'fnd base rates'!D$110)\n+($H740*'fnd base rates'!D$111)\n+($I740*'fnd base rates'!D$112)\n+($J740*'fnd base rates'!D$113)\n+($K740*'fnd base rates'!D$114)\n+($M740*'fnd base rates'!D$116)\n+($N740*'fnd base rates'!D$117)\n+($O740*'fnd base rates'!D$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,4)))\n*$R740","v":1889.2950000000001},{"$f":"(($D740*'fnd base rates'!E$107)\n+($E740*'fnd base rates'!E$108)\n+($F740*'fnd base rates'!E$109)\n+($G740*'fnd base rates'!E$110)\n+($H740*'fnd base rates'!E$111)\n+($I740*'fnd base rates'!E$112)\n+($J740*'fnd base rates'!E$113)\n+($K740*'fnd base rates'!E$114)\n+($M740*'fnd base rates'!E$116)\n+($N740*'fnd base rates'!E$117)\n+($O740*'fnd base rates'!E$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,5)))\n*$R740","v":12234.624397836002},{"$f":"(($D740*'fnd base rates'!F$107)\n+($E740*'fnd base rates'!F$108)\n+($F740*'fnd base rates'!F$109)\n+($G740*'fnd base rates'!F$110)\n+($H740*'fnd base rates'!F$111)\n+($I740*'fnd base rates'!F$112)\n+($J740*'fnd base rates'!F$113)\n+($K740*'fnd base rates'!F$114)\n+($M740*'fnd base rates'!F$116)\n+($N740*'fnd base rates'!F$117)\n+($O740*'fnd base rates'!F$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,6)))\n*$R740","v":1901.7373920040002},{"$f":"(($D740*'fnd base rates'!G$107)\n+($E740*'fnd base rates'!G$108)\n+($F740*'fnd base rates'!G$109)\n+($G740*'fnd base rates'!G$110)\n+($H740*'fnd base rates'!G$111)\n+($I740*'fnd base rates'!G$112)\n+($J740*'fnd base rates'!G$113)\n+($K740*'fnd base rates'!G$114)\n+($M740*'fnd base rates'!G$116)\n+($N740*'fnd base rates'!G$117)\n+($O740*'fnd base rates'!G$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,7)))\n*$R740","v":540.87083393600005},{"$f":"(($D740*'fnd base rates'!H$107)\n+($E740*'fnd base rates'!H$108)\n+($F740*'fnd base rates'!H$109)\n+($G740*'fnd base rates'!H$110)\n+($H740*'fnd base rates'!H$111)\n+($I740*'fnd base rates'!H$112)\n+($J740*'fnd base rates'!H$113)\n+($K740*'fnd base rates'!H$114)\n+($M740*'fnd base rates'!H$116)\n+($N740*'fnd base rates'!H$117)\n+($O740*'fnd base rates'!H$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,8)))","v":865.44686000000002},{"$f":"(($D740*'fnd base rates'!I$107)\n+($E740*'fnd base rates'!I$108)\n+($F740*'fnd base rates'!I$109)\n+($G740*'fnd base rates'!I$110)\n+($H740*'fnd base rates'!I$111)\n+($I740*'fnd base rates'!I$112)\n+($J740*'fnd base rates'!I$113)\n+($K740*'fnd base rates'!I$114)\n+($M740*'fnd base rates'!I$116)\n+($N740*'fnd base rates'!I$117)\n+($O740*'fnd base rates'!I$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,9)))\n*$R740","v":838.8996800000001},{"$f":"(($D740*'fnd base rates'!J$107)\n+($E740*'fnd base rates'!J$108)\n+($F740*'fnd base rates'!J$109)\n+($G740*'fnd base rates'!J$110)\n+($H740*'fnd base rates'!J$111)\n+($I740*'fnd base rates'!J$112)\n+($J740*'fnd base rates'!J$113)\n+($K740*'fnd base rates'!J$114)\n+($M740*'fnd base rates'!J$116)\n+($N740*'fnd base rates'!J$117)\n+($O740*'fnd base rates'!J$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,10)))\n*$R740","v":1419.3163999999999},{"$f":"(($D740*'fnd base rates'!K$107)\n+($E740*'fnd base rates'!K$108)\n+($F740*'fnd base rates'!K$109)\n+($G740*'fnd base rates'!K$110)\n+($H740*'fnd base rates'!K$111)\n+($I740*'fnd base rates'!K$112)\n+($J740*'fnd base rates'!K$113)\n+($K740*'fnd base rates'!K$114)\n+($M740*'fnd base rates'!K$116)\n+($N740*'fnd base rates'!K$117)\n+($O740*'fnd base rates'!K$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,11)))\n*$R740","v":1774.4427480260001},{"$f":"(($D740*'fnd base rates'!L$107)\n+($E740*'fnd base rates'!L$108)\n+($F740*'fnd base rates'!L$109)\n+($G740*'fnd base rates'!L$110)\n+($H740*'fnd base rates'!L$111)\n+($I740*'fnd base rates'!L$112)\n+($J740*'fnd base rates'!L$113)\n+($K740*'fnd base rates'!L$114)\n+($M740*'fnd base rates'!L$116)\n+($N740*'fnd base rates'!L$117)\n+($O740*'fnd base rates'!L$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,12)))","v":3556.9153299999998},{"$f":"(($D740*'fnd base rates'!M$107)\n+($E740*'fnd base rates'!M$108)\n+($F740*'fnd base rates'!M$109)\n+($G740*'fnd base rates'!M$110)\n+($H740*'fnd base rates'!M$111)\n+($I740*'fnd base rates'!M$112)\n+($J740*'fnd base rates'!M$113)\n+($K740*'fnd base rates'!M$114)\n+($M740*'fnd base rates'!M$116)\n+($N740*'fnd base rates'!M$117)\n+($O740*'fnd base rates'!M$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,13)))","v":0},25987.485796104,null,487274189,"487","274","189",1,2,25987.485796104,12994,-3411,16405,null,null,null,null,null,null,0,null,0]
["487",487274201,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D741","v":0},{"$f":"'fnd enro'!E741","v":0},{"$f":"'fnd enro'!F741","v":0},{"$f":"'fnd enro'!G741","v":2},{"$f":"'fnd enro'!H741","v":0},{"$f":"'fnd enro'!I741","v":0},{"$f":"'fnd enro'!J741","v":0},{"$f":"'fnd enro'!K741","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L741","v":0},{"$f":"'fnd enro'!M741","v":2},{"$f":"'fnd enro'!N741","v":0},{"$f":"'fnd enro'!O741","v":0},{"$f":"'fnd enro'!P741","v":0},{"$f":"'fnd enro'!R741","v":2},1.054,{"$f":"VALUE('fnd enro'!Q741)","v":12},null,{"$f":"(($D741*'fnd base rates'!C$107)\n+($E741*'fnd base rates'!C$108)\n+($F741*'fnd base rates'!C$109)\n+($G741*'fnd base rates'!C$110)\n+($H741*'fnd base rates'!C$111)\n+($I741*'fnd base rates'!C$112)\n+($J741*'fnd base rates'!C$113)\n+($K741*'fnd base rates'!C$114)\n+($M741*'fnd base rates'!C$116)\n+($N741*'fnd base rates'!C$117)\n+($O741*'fnd base rates'!C$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,3)))\n*$R741","v":1436.4521486040001},{"$f":"(($D741*'fnd base rates'!D$107)\n+($E741*'fnd base rates'!D$108)\n+($F741*'fnd base rates'!D$109)\n+($G741*'fnd base rates'!D$110)\n+($H741*'fnd base rates'!D$111)\n+($I741*'fnd base rates'!D$112)\n+($J741*'fnd base rates'!D$113)\n+($K741*'fnd base rates'!D$114)\n+($M741*'fnd base rates'!D$116)\n+($N741*'fnd base rates'!D$117)\n+($O741*'fnd base rates'!D$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,4)))\n*$R741","v":2117.9076},{"$f":"(($D741*'fnd base rates'!E$107)\n+($E741*'fnd base rates'!E$108)\n+($F741*'fnd base rates'!E$109)\n+($G741*'fnd base rates'!E$110)\n+($H741*'fnd base rates'!E$111)\n+($I741*'fnd base rates'!E$112)\n+($J741*'fnd base rates'!E$113)\n+($K741*'fnd base rates'!E$114)\n+($M741*'fnd base rates'!E$116)\n+($N741*'fnd base rates'!E$117)\n+($O741*'fnd base rates'!E$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,5)))\n*$R741","v":11546.997995672},{"$f":"(($D741*'fnd base rates'!F$107)\n+($E741*'fnd base rates'!F$108)\n+($F741*'fnd base rates'!F$109)\n+($G741*'fnd base rates'!F$110)\n+($H741*'fnd base rates'!F$111)\n+($I741*'fnd base rates'!F$112)\n+($J741*'fnd base rates'!F$113)\n+($K741*'fnd base rates'!F$114)\n+($M741*'fnd base rates'!F$116)\n+($N741*'fnd base rates'!F$117)\n+($O741*'fnd base rates'!F$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,6)))\n*$R741","v":3208.9133840080003},{"$f":"(($D741*'fnd base rates'!G$107)\n+($E741*'fnd base rates'!G$108)\n+($F741*'fnd base rates'!G$109)\n+($G741*'fnd base rates'!G$110)\n+($H741*'fnd base rates'!G$111)\n+($I741*'fnd base rates'!G$112)\n+($J741*'fnd base rates'!G$113)\n+($K741*'fnd base rates'!G$114)\n+($M741*'fnd base rates'!G$116)\n+($N741*'fnd base rates'!G$117)\n+($O741*'fnd base rates'!G$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,7)))\n*$R741","v":467.870987872},{"$f":"(($D741*'fnd base rates'!H$107)\n+($E741*'fnd base rates'!H$108)\n+($F741*'fnd base rates'!H$109)\n+($G741*'fnd base rates'!H$110)\n+($H741*'fnd base rates'!H$111)\n+($I741*'fnd base rates'!H$112)\n+($J741*'fnd base rates'!H$113)\n+($K741*'fnd base rates'!H$114)\n+($M741*'fnd base rates'!H$116)\n+($N741*'fnd base rates'!H$117)\n+($O741*'fnd base rates'!H$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,8)))","v":1387.0337200000001},{"$f":"(($D741*'fnd base rates'!I$107)\n+($E741*'fnd base rates'!I$108)\n+($F741*'fnd base rates'!I$109)\n+($G741*'fnd base rates'!I$110)\n+($H741*'fnd base rates'!I$111)\n+($I741*'fnd base rates'!I$112)\n+($J741*'fnd base rates'!I$113)\n+($K741*'fnd base rates'!I$114)\n+($M741*'fnd base rates'!I$116)\n+($N741*'fnd base rates'!I$117)\n+($O741*'fnd base rates'!I$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,9)))\n*$R741","v":973.60088000000007},{"$f":"(($D741*'fnd base rates'!J$107)\n+($E741*'fnd base rates'!J$108)\n+($F741*'fnd base rates'!J$109)\n+($G741*'fnd base rates'!J$110)\n+($H741*'fnd base rates'!J$111)\n+($I741*'fnd base rates'!J$112)\n+($J741*'fnd base rates'!J$113)\n+($K741*'fnd base rates'!J$114)\n+($M741*'fnd base rates'!J$116)\n+($N741*'fnd base rates'!J$117)\n+($O741*'fnd base rates'!J$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,10)))\n*$R741","v":398.62279999999998},{"$f":"(($D741*'fnd base rates'!K$107)\n+($E741*'fnd base rates'!K$108)\n+($F741*'fnd base rates'!K$109)\n+($G741*'fnd base rates'!K$110)\n+($H741*'fnd base rates'!K$111)\n+($I741*'fnd base rates'!K$112)\n+($J741*'fnd base rates'!K$113)\n+($K741*'fnd base rates'!K$114)\n+($M741*'fnd base rates'!K$116)\n+($N741*'fnd base rates'!K$117)\n+($O741*'fnd base rates'!K$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,11)))\n*$R741","v":3163.9225360520004},{"$f":"(($D741*'fnd base rates'!L$107)\n+($E741*'fnd base rates'!L$108)\n+($F741*'fnd base rates'!L$109)\n+($G741*'fnd base rates'!L$110)\n+($H741*'fnd base rates'!L$111)\n+($I741*'fnd base rates'!L$112)\n+($J741*'fnd base rates'!L$113)\n+($K741*'fnd base rates'!L$114)\n+($M741*'fnd base rates'!L$116)\n+($N741*'fnd base rates'!L$117)\n+($O741*'fnd base rates'!L$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,12)))","v":4211.5306599999994},{"$f":"(($D741*'fnd base rates'!M$107)\n+($E741*'fnd base rates'!M$108)\n+($F741*'fnd base rates'!M$109)\n+($G741*'fnd base rates'!M$110)\n+($H741*'fnd base rates'!M$111)\n+($I741*'fnd base rates'!M$112)\n+($J741*'fnd base rates'!M$113)\n+($K741*'fnd base rates'!M$114)\n+($M741*'fnd base rates'!M$116)\n+($N741*'fnd base rates'!M$117)\n+($O741*'fnd base rates'!M$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,13)))","v":0},28912.852712208001,null,487274201,"487","274","201",1,2,28912.852712208001,14456,-2927,17383,null,null,null,null,null,null,0,null,0]
["487",487274220,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D742","v":0},{"$f":"'fnd enro'!E742","v":0},{"$f":"'fnd enro'!F742","v":0},{"$f":"'fnd enro'!G742","v":1},{"$f":"'fnd enro'!H742","v":0},{"$f":"'fnd enro'!I742","v":0},{"$f":"'fnd enro'!J742","v":0},{"$f":"'fnd enro'!K742","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L742","v":0},{"$f":"'fnd enro'!M742","v":0},{"$f":"'fnd enro'!N742","v":0},{"$f":"'fnd enro'!O742","v":0},{"$f":"'fnd enro'!P742","v":0},{"$f":"'fnd enro'!R742","v":1},1.054,{"$f":"VALUE('fnd enro'!Q742)","v":8},null,{"$f":"(($D742*'fnd base rates'!C$107)\n+($E742*'fnd base rates'!C$108)\n+($F742*'fnd base rates'!C$109)\n+($G742*'fnd base rates'!C$110)\n+($H742*'fnd base rates'!C$111)\n+($I742*'fnd base rates'!C$112)\n+($J742*'fnd base rates'!C$113)\n+($K742*'fnd base rates'!C$114)\n+($M742*'fnd base rates'!C$116)\n+($N742*'fnd base rates'!C$117)\n+($O742*'fnd base rates'!C$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,3)))\n*$R742","v":601.13721430199996},{"$f":"(($D742*'fnd base rates'!D$107)\n+($E742*'fnd base rates'!D$108)\n+($F742*'fnd base rates'!D$109)\n+($G742*'fnd base rates'!D$110)\n+($H742*'fnd base rates'!D$111)\n+($I742*'fnd base rates'!D$112)\n+($J742*'fnd base rates'!D$113)\n+($K742*'fnd base rates'!D$114)\n+($M742*'fnd base rates'!D$116)\n+($N742*'fnd base rates'!D$117)\n+($O742*'fnd base rates'!D$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,4)))\n*$R742","v":854.05619999999999},{"$f":"(($D742*'fnd base rates'!E$107)\n+($E742*'fnd base rates'!E$108)\n+($F742*'fnd base rates'!E$109)\n+($G742*'fnd base rates'!E$110)\n+($H742*'fnd base rates'!E$111)\n+($I742*'fnd base rates'!E$112)\n+($J742*'fnd base rates'!E$113)\n+($K742*'fnd base rates'!E$114)\n+($M742*'fnd base rates'!E$116)\n+($N742*'fnd base rates'!E$117)\n+($O742*'fnd base rates'!E$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,5)))\n*$R742","v":4339.2579578360001},{"$f":"(($D742*'fnd base rates'!F$107)\n+($E742*'fnd base rates'!F$108)\n+($F742*'fnd base rates'!F$109)\n+($G742*'fnd base rates'!F$110)\n+($H742*'fnd base rates'!F$111)\n+($I742*'fnd base rates'!F$112)\n+($J742*'fnd base rates'!F$113)\n+($K742*'fnd base rates'!F$114)\n+($M742*'fnd base rates'!F$116)\n+($N742*'fnd base rates'!F$117)\n+($O742*'fnd base rates'!F$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,6)))\n*$R742","v":1399.5590920040001},{"$f":"(($D742*'fnd base rates'!G$107)\n+($E742*'fnd base rates'!G$108)\n+($F742*'fnd base rates'!G$109)\n+($G742*'fnd base rates'!G$110)\n+($H742*'fnd base rates'!G$111)\n+($I742*'fnd base rates'!G$112)\n+($J742*'fnd base rates'!G$113)\n+($K742*'fnd base rates'!G$114)\n+($M742*'fnd base rates'!G$116)\n+($N742*'fnd base rates'!G$117)\n+($O742*'fnd base rates'!G$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,7)))\n*$R742","v":175.39633393599999},{"$f":"(($D742*'fnd base rates'!H$107)\n+($E742*'fnd base rates'!H$108)\n+($F742*'fnd base rates'!H$109)\n+($G742*'fnd base rates'!H$110)\n+($H742*'fnd base rates'!H$111)\n+($I742*'fnd base rates'!H$112)\n+($J742*'fnd base rates'!H$113)\n+($K742*'fnd base rates'!H$114)\n+($M742*'fnd base rates'!H$116)\n+($N742*'fnd base rates'!H$117)\n+($O742*'fnd base rates'!H$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D742*'fnd base rates'!I$107)\n+($E742*'fnd base rates'!I$108)\n+($F742*'fnd base rates'!I$109)\n+($G742*'fnd base rates'!I$110)\n+($H742*'fnd base rates'!I$111)\n+($I742*'fnd base rates'!I$112)\n+($J742*'fnd base rates'!I$113)\n+($K742*'fnd base rates'!I$114)\n+($M742*'fnd base rates'!I$116)\n+($N742*'fnd base rates'!I$117)\n+($O742*'fnd base rates'!I$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,9)))\n*$R742","v":398.99170000000004},{"$f":"(($D742*'fnd base rates'!J$107)\n+($E742*'fnd base rates'!J$108)\n+($F742*'fnd base rates'!J$109)\n+($G742*'fnd base rates'!J$110)\n+($H742*'fnd base rates'!J$111)\n+($I742*'fnd base rates'!J$112)\n+($J742*'fnd base rates'!J$113)\n+($K742*'fnd base rates'!J$114)\n+($M742*'fnd base rates'!J$116)\n+($N742*'fnd base rates'!J$117)\n+($O742*'fnd base rates'!J$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,10)))\n*$R742","v":170.03128000000001},{"$f":"(($D742*'fnd base rates'!K$107)\n+($E742*'fnd base rates'!K$108)\n+($F742*'fnd base rates'!K$109)\n+($G742*'fnd base rates'!K$110)\n+($H742*'fnd base rates'!K$111)\n+($I742*'fnd base rates'!K$112)\n+($J742*'fnd base rates'!K$113)\n+($K742*'fnd base rates'!K$114)\n+($M742*'fnd base rates'!K$116)\n+($N742*'fnd base rates'!K$117)\n+($O742*'fnd base rates'!K$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,11)))\n*$R742","v":1230.7157680260002},{"$f":"(($D742*'fnd base rates'!L$107)\n+($E742*'fnd base rates'!L$108)\n+($F742*'fnd base rates'!L$109)\n+($G742*'fnd base rates'!L$110)\n+($H742*'fnd base rates'!L$111)\n+($I742*'fnd base rates'!L$112)\n+($J742*'fnd base rates'!L$113)\n+($K742*'fnd base rates'!L$114)\n+($M742*'fnd base rates'!L$116)\n+($N742*'fnd base rates'!L$117)\n+($O742*'fnd base rates'!L$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D742*'fnd base rates'!M$107)\n+($E742*'fnd base rates'!M$108)\n+($F742*'fnd base rates'!M$109)\n+($G742*'fnd base rates'!M$110)\n+($H742*'fnd base rates'!M$111)\n+($I742*'fnd base rates'!M$112)\n+($J742*'fnd base rates'!M$113)\n+($K742*'fnd base rates'!M$114)\n+($M742*'fnd base rates'!M$116)\n+($N742*'fnd base rates'!M$117)\n+($O742*'fnd base rates'!M$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,13)))","v":0},11506.677736104,null,487274220,"487","274","220",1,1,11506.677736104,11507,-4690,16197,null,null,null,null,null,null,0,null,0]
["487",487274229,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D743","v":0},{"$f":"'fnd enro'!E743","v":0},{"$f":"'fnd enro'!F743","v":1},{"$f":"'fnd enro'!G743","v":2},{"$f":"'fnd enro'!H743","v":0},{"$f":"'fnd enro'!I743","v":0},{"$f":"'fnd enro'!J743","v":0},{"$f":"'fnd enro'!K743","v":0.1179},{"$f":"'fnd enro'!L743","v":0},{"$f":"'fnd enro'!M743","v":0},{"$f":"'fnd enro'!N743","v":0},{"$f":"'fnd enro'!O743","v":0},{"$f":"'fnd enro'!P743","v":1},{"$f":"'fnd enro'!R743","v":3},1.054,{"$f":"VALUE('fnd enro'!Q743)","v":9},null,{"$f":"(($D743*'fnd base rates'!C$107)\n+($E743*'fnd base rates'!C$108)\n+($F743*'fnd base rates'!C$109)\n+($G743*'fnd base rates'!C$110)\n+($H743*'fnd base rates'!C$111)\n+($I743*'fnd base rates'!C$112)\n+($J743*'fnd base rates'!C$113)\n+($K743*'fnd base rates'!C$114)\n+($M743*'fnd base rates'!C$116)\n+($N743*'fnd base rates'!C$117)\n+($O743*'fnd base rates'!C$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,3)))\n*$R743","v":1899.0094429059998},{"$f":"(($D743*'fnd base rates'!D$107)\n+($E743*'fnd base rates'!D$108)\n+($F743*'fnd base rates'!D$109)\n+($G743*'fnd base rates'!D$110)\n+($H743*'fnd base rates'!D$111)\n+($I743*'fnd base rates'!D$112)\n+($J743*'fnd base rates'!D$113)\n+($K743*'fnd base rates'!D$114)\n+($M743*'fnd base rates'!D$116)\n+($N743*'fnd base rates'!D$117)\n+($O743*'fnd base rates'!D$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,4)))\n*$R743","v":3015.1145599999995},{"$f":"(($D743*'fnd base rates'!E$107)\n+($E743*'fnd base rates'!E$108)\n+($F743*'fnd base rates'!E$109)\n+($G743*'fnd base rates'!E$110)\n+($H743*'fnd base rates'!E$111)\n+($I743*'fnd base rates'!E$112)\n+($J743*'fnd base rates'!E$113)\n+($K743*'fnd base rates'!E$114)\n+($M743*'fnd base rates'!E$116)\n+($N743*'fnd base rates'!E$117)\n+($O743*'fnd base rates'!E$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,5)))\n*$R743","v":17439.461973507998},{"$f":"(($D743*'fnd base rates'!F$107)\n+($E743*'fnd base rates'!F$108)\n+($F743*'fnd base rates'!F$109)\n+($G743*'fnd base rates'!F$110)\n+($H743*'fnd base rates'!F$111)\n+($I743*'fnd base rates'!F$112)\n+($J743*'fnd base rates'!F$113)\n+($K743*'fnd base rates'!F$114)\n+($M743*'fnd base rates'!F$116)\n+($N743*'fnd base rates'!F$117)\n+($O743*'fnd base rates'!F$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,6)))\n*$R743","v":4198.6772760120002},{"$f":"(($D743*'fnd base rates'!G$107)\n+($E743*'fnd base rates'!G$108)\n+($F743*'fnd base rates'!G$109)\n+($G743*'fnd base rates'!G$110)\n+($H743*'fnd base rates'!G$111)\n+($I743*'fnd base rates'!G$112)\n+($J743*'fnd base rates'!G$113)\n+($K743*'fnd base rates'!G$114)\n+($M743*'fnd base rates'!G$116)\n+($N743*'fnd base rates'!G$117)\n+($O743*'fnd base rates'!G$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,7)))\n*$R743","v":740.67800180799998},{"$f":"(($D743*'fnd base rates'!H$107)\n+($E743*'fnd base rates'!H$108)\n+($F743*'fnd base rates'!H$109)\n+($G743*'fnd base rates'!H$110)\n+($H743*'fnd base rates'!H$111)\n+($I743*'fnd base rates'!H$112)\n+($J743*'fnd base rates'!H$113)\n+($K743*'fnd base rates'!H$114)\n+($M743*'fnd base rates'!H$116)\n+($N743*'fnd base rates'!H$117)\n+($O743*'fnd base rates'!H$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,8)))","v":1695.2205799999999},{"$f":"(($D743*'fnd base rates'!I$107)\n+($E743*'fnd base rates'!I$108)\n+($F743*'fnd base rates'!I$109)\n+($G743*'fnd base rates'!I$110)\n+($H743*'fnd base rates'!I$111)\n+($I743*'fnd base rates'!I$112)\n+($J743*'fnd base rates'!I$113)\n+($K743*'fnd base rates'!I$114)\n+($M743*'fnd base rates'!I$116)\n+($N743*'fnd base rates'!I$117)\n+($O743*'fnd base rates'!I$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,9)))\n*$R743","v":1376.0180800000001},{"$f":"(($D743*'fnd base rates'!J$107)\n+($E743*'fnd base rates'!J$108)\n+($F743*'fnd base rates'!J$109)\n+($G743*'fnd base rates'!J$110)\n+($H743*'fnd base rates'!J$111)\n+($I743*'fnd base rates'!J$112)\n+($J743*'fnd base rates'!J$113)\n+($K743*'fnd base rates'!J$114)\n+($M743*'fnd base rates'!J$116)\n+($N743*'fnd base rates'!J$117)\n+($O743*'fnd base rates'!J$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,10)))\n*$R743","v":1383.8071400000001},{"$f":"(($D743*'fnd base rates'!K$107)\n+($E743*'fnd base rates'!K$108)\n+($F743*'fnd base rates'!K$109)\n+($G743*'fnd base rates'!K$110)\n+($H743*'fnd base rates'!K$111)\n+($I743*'fnd base rates'!K$112)\n+($J743*'fnd base rates'!K$113)\n+($K743*'fnd base rates'!K$114)\n+($M743*'fnd base rates'!K$116)\n+($N743*'fnd base rates'!K$117)\n+($O743*'fnd base rates'!K$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,11)))\n*$R743","v":3692.1473040780002},{"$f":"(($D743*'fnd base rates'!L$107)\n+($E743*'fnd base rates'!L$108)\n+($F743*'fnd base rates'!L$109)\n+($G743*'fnd base rates'!L$110)\n+($H743*'fnd base rates'!L$111)\n+($I743*'fnd base rates'!L$112)\n+($J743*'fnd base rates'!L$113)\n+($K743*'fnd base rates'!L$114)\n+($M743*'fnd base rates'!L$116)\n+($N743*'fnd base rates'!L$117)\n+($O743*'fnd base rates'!L$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,12)))","v":6065.8459900000007},{"$f":"(($D743*'fnd base rates'!M$107)\n+($E743*'fnd base rates'!M$108)\n+($F743*'fnd base rates'!M$109)\n+($G743*'fnd base rates'!M$110)\n+($H743*'fnd base rates'!M$111)\n+($I743*'fnd base rates'!M$112)\n+($J743*'fnd base rates'!M$113)\n+($K743*'fnd base rates'!M$114)\n+($M743*'fnd base rates'!M$116)\n+($N743*'fnd base rates'!M$117)\n+($O743*'fnd base rates'!M$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,13)))","v":0},41505.980348312005,null,487274229,"487","274","229",1,3,41505.980348312005,13835,362,13473,null,null,null,null,null,null,0,null,0]
["487",487274243,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D744","v":0},{"$f":"'fnd enro'!E744","v":0},{"$f":"'fnd enro'!F744","v":0},{"$f":"'fnd enro'!G744","v":1},{"$f":"'fnd enro'!H744","v":0},{"$f":"'fnd enro'!I744","v":0},{"$f":"'fnd enro'!J744","v":0},{"$f":"'fnd enro'!K744","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L744","v":0},{"$f":"'fnd enro'!M744","v":0},{"$f":"'fnd enro'!N744","v":0},{"$f":"'fnd enro'!O744","v":0},{"$f":"'fnd enro'!P744","v":1},{"$f":"'fnd enro'!R744","v":1},1.054,{"$f":"VALUE('fnd enro'!Q744)","v":9},null,{"$f":"(($D744*'fnd base rates'!C$107)\n+($E744*'fnd base rates'!C$108)\n+($F744*'fnd base rates'!C$109)\n+($G744*'fnd base rates'!C$110)\n+($H744*'fnd base rates'!C$111)\n+($I744*'fnd base rates'!C$112)\n+($J744*'fnd base rates'!C$113)\n+($K744*'fnd base rates'!C$114)\n+($M744*'fnd base rates'!C$116)\n+($N744*'fnd base rates'!C$117)\n+($O744*'fnd base rates'!C$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,3)))\n*$R744","v":696.73501430199997},{"$f":"(($D744*'fnd base rates'!D$107)\n+($E744*'fnd base rates'!D$108)\n+($F744*'fnd base rates'!D$109)\n+($G744*'fnd base rates'!D$110)\n+($H744*'fnd base rates'!D$111)\n+($I744*'fnd base rates'!D$112)\n+($J744*'fnd base rates'!D$113)\n+($K744*'fnd base rates'!D$114)\n+($M744*'fnd base rates'!D$116)\n+($N744*'fnd base rates'!D$117)\n+($O744*'fnd base rates'!D$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,4)))\n*$R744","v":1307.00216},{"$f":"(($D744*'fnd base rates'!E$107)\n+($E744*'fnd base rates'!E$108)\n+($F744*'fnd base rates'!E$109)\n+($G744*'fnd base rates'!E$110)\n+($H744*'fnd base rates'!E$111)\n+($I744*'fnd base rates'!E$112)\n+($J744*'fnd base rates'!E$113)\n+($K744*'fnd base rates'!E$114)\n+($M744*'fnd base rates'!E$116)\n+($N744*'fnd base rates'!E$117)\n+($O744*'fnd base rates'!E$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,5)))\n*$R744","v":8760.8933578360011},{"$f":"(($D744*'fnd base rates'!F$107)\n+($E744*'fnd base rates'!F$108)\n+($F744*'fnd base rates'!F$109)\n+($G744*'fnd base rates'!F$110)\n+($H744*'fnd base rates'!F$111)\n+($I744*'fnd base rates'!F$112)\n+($J744*'fnd base rates'!F$113)\n+($K744*'fnd base rates'!F$114)\n+($M744*'fnd base rates'!F$116)\n+($N744*'fnd base rates'!F$117)\n+($O744*'fnd base rates'!F$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,6)))\n*$R744","v":1399.5590920040001},{"$f":"(($D744*'fnd base rates'!G$107)\n+($E744*'fnd base rates'!G$108)\n+($F744*'fnd base rates'!G$109)\n+($G744*'fnd base rates'!G$110)\n+($H744*'fnd base rates'!G$111)\n+($I744*'fnd base rates'!G$112)\n+($J744*'fnd base rates'!G$113)\n+($K744*'fnd base rates'!G$114)\n+($M744*'fnd base rates'!G$116)\n+($N744*'fnd base rates'!G$117)\n+($O744*'fnd base rates'!G$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,7)))\n*$R744","v":389.90641393600004},{"$f":"(($D744*'fnd base rates'!H$107)\n+($E744*'fnd base rates'!H$108)\n+($F744*'fnd base rates'!H$109)\n+($G744*'fnd base rates'!H$110)\n+($H744*'fnd base rates'!H$111)\n+($I744*'fnd base rates'!H$112)\n+($J744*'fnd base rates'!H$113)\n+($K744*'fnd base rates'!H$114)\n+($M744*'fnd base rates'!H$116)\n+($N744*'fnd base rates'!H$117)\n+($O744*'fnd base rates'!H$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D744*'fnd base rates'!I$107)\n+($E744*'fnd base rates'!I$108)\n+($F744*'fnd base rates'!I$109)\n+($G744*'fnd base rates'!I$110)\n+($H744*'fnd base rates'!I$111)\n+($I744*'fnd base rates'!I$112)\n+($J744*'fnd base rates'!I$113)\n+($K744*'fnd base rates'!I$114)\n+($M744*'fnd base rates'!I$116)\n+($N744*'fnd base rates'!I$117)\n+($O744*'fnd base rates'!I$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,9)))\n*$R744","v":578.03468000000009},{"$f":"(($D744*'fnd base rates'!J$107)\n+($E744*'fnd base rates'!J$108)\n+($F744*'fnd base rates'!J$109)\n+($G744*'fnd base rates'!J$110)\n+($H744*'fnd base rates'!J$111)\n+($I744*'fnd base rates'!J$112)\n+($J744*'fnd base rates'!J$113)\n+($K744*'fnd base rates'!J$114)\n+($M744*'fnd base rates'!J$116)\n+($N744*'fnd base rates'!J$117)\n+($O744*'fnd base rates'!J$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,10)))\n*$R744","v":1100.40762},{"$f":"(($D744*'fnd base rates'!K$107)\n+($E744*'fnd base rates'!K$108)\n+($F744*'fnd base rates'!K$109)\n+($G744*'fnd base rates'!K$110)\n+($H744*'fnd base rates'!K$111)\n+($I744*'fnd base rates'!K$112)\n+($J744*'fnd base rates'!K$113)\n+($K744*'fnd base rates'!K$114)\n+($M744*'fnd base rates'!K$116)\n+($N744*'fnd base rates'!K$117)\n+($O744*'fnd base rates'!K$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,11)))\n*$R744","v":1230.7157680260002},{"$f":"(($D744*'fnd base rates'!L$107)\n+($E744*'fnd base rates'!L$108)\n+($F744*'fnd base rates'!L$109)\n+($G744*'fnd base rates'!L$110)\n+($H744*'fnd base rates'!L$111)\n+($I744*'fnd base rates'!L$112)\n+($J744*'fnd base rates'!L$113)\n+($K744*'fnd base rates'!L$114)\n+($M744*'fnd base rates'!L$116)\n+($N744*'fnd base rates'!L$117)\n+($O744*'fnd base rates'!L$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,12)))","v":2500.1553299999996},{"$f":"(($D744*'fnd base rates'!M$107)\n+($E744*'fnd base rates'!M$108)\n+($F744*'fnd base rates'!M$109)\n+($G744*'fnd base rates'!M$110)\n+($H744*'fnd base rates'!M$111)\n+($I744*'fnd base rates'!M$112)\n+($J744*'fnd base rates'!M$113)\n+($K744*'fnd base rates'!M$114)\n+($M744*'fnd base rates'!M$116)\n+($N744*'fnd base rates'!M$117)\n+($O744*'fnd base rates'!M$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,13)))","v":0},18549.276296103999,null,487274243,"487","274","243",1,1,18549.276296103999,18549,5555,12994,null,null,null,null,null,null,0,null,0]
["487",487274248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D745","v":2},{"$f":"'fnd enro'!E745","v":0},{"$f":"'fnd enro'!F745","v":3},{"$f":"'fnd enro'!G745","v":16},{"$f":"'fnd enro'!H745","v":2},{"$f":"'fnd enro'!I745","v":0},{"$f":"'fnd enro'!J745","v":0},{"$f":"'fnd enro'!K745","v":0.82530000000000003},{"$f":"'fnd enro'!L745","v":0},{"$f":"'fnd enro'!M745","v":12},{"$f":"'fnd enro'!N745","v":0},{"$f":"'fnd enro'!O745","v":0},{"$f":"'fnd enro'!P745","v":14},{"$f":"'fnd enro'!R745","v":22},1.054,{"$f":"VALUE('fnd enro'!Q745)","v":11},null,{"$f":"(($D745*'fnd base rates'!C$107)\n+($E745*'fnd base rates'!C$108)\n+($F745*'fnd base rates'!C$109)\n+($G745*'fnd base rates'!C$110)\n+($H745*'fnd base rates'!C$111)\n+($I745*'fnd base rates'!C$112)\n+($J745*'fnd base rates'!C$113)\n+($K745*'fnd base rates'!C$114)\n+($M745*'fnd base rates'!C$116)\n+($N745*'fnd base rates'!C$117)\n+($O745*'fnd base rates'!C$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,3)))\n*$R745","v":16063.020260342},{"$f":"(($D745*'fnd base rates'!D$107)\n+($E745*'fnd base rates'!D$108)\n+($F745*'fnd base rates'!D$109)\n+($G745*'fnd base rates'!D$110)\n+($H745*'fnd base rates'!D$111)\n+($I745*'fnd base rates'!D$112)\n+($J745*'fnd base rates'!D$113)\n+($K745*'fnd base rates'!D$114)\n+($M745*'fnd base rates'!D$116)\n+($N745*'fnd base rates'!D$117)\n+($O745*'fnd base rates'!D$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,4)))\n*$R745","v":28644.874199999998},{"$f":"(($D745*'fnd base rates'!E$107)\n+($E745*'fnd base rates'!E$108)\n+($F745*'fnd base rates'!E$109)\n+($G745*'fnd base rates'!E$110)\n+($H745*'fnd base rates'!E$111)\n+($I745*'fnd base rates'!E$112)\n+($J745*'fnd base rates'!E$113)\n+($K745*'fnd base rates'!E$114)\n+($M745*'fnd base rates'!E$116)\n+($N745*'fnd base rates'!E$117)\n+($O745*'fnd base rates'!E$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,5)))\n*$R745","v":183519.94377455598},{"$f":"(($D745*'fnd base rates'!F$107)\n+($E745*'fnd base rates'!F$108)\n+($F745*'fnd base rates'!F$109)\n+($G745*'fnd base rates'!F$110)\n+($H745*'fnd base rates'!F$111)\n+($I745*'fnd base rates'!F$112)\n+($J745*'fnd base rates'!F$113)\n+($K745*'fnd base rates'!F$114)\n+($M745*'fnd base rates'!F$116)\n+($N745*'fnd base rates'!F$117)\n+($O745*'fnd base rates'!F$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,6)))\n*$R745","v":32291.117052084002},{"$f":"(($D745*'fnd base rates'!G$107)\n+($E745*'fnd base rates'!G$108)\n+($F745*'fnd base rates'!G$109)\n+($G745*'fnd base rates'!G$110)\n+($H745*'fnd base rates'!G$111)\n+($I745*'fnd base rates'!G$112)\n+($J745*'fnd base rates'!G$113)\n+($K745*'fnd base rates'!G$114)\n+($M745*'fnd base rates'!G$116)\n+($N745*'fnd base rates'!G$117)\n+($O745*'fnd base rates'!G$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,7)))\n*$R745","v":8069.691572656001},{"$f":"(($D745*'fnd base rates'!H$107)\n+($E745*'fnd base rates'!H$108)\n+($F745*'fnd base rates'!H$109)\n+($G745*'fnd base rates'!H$110)\n+($H745*'fnd base rates'!H$111)\n+($I745*'fnd base rates'!H$112)\n+($J745*'fnd base rates'!H$113)\n+($K745*'fnd base rates'!H$114)\n+($M745*'fnd base rates'!H$116)\n+($N745*'fnd base rates'!H$117)\n+($O745*'fnd base rates'!H$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,8)))","v":14361.494060000001},{"$f":"(($D745*'fnd base rates'!I$107)\n+($E745*'fnd base rates'!I$108)\n+($F745*'fnd base rates'!I$109)\n+($G745*'fnd base rates'!I$110)\n+($H745*'fnd base rates'!I$111)\n+($I745*'fnd base rates'!I$112)\n+($J745*'fnd base rates'!I$113)\n+($K745*'fnd base rates'!I$114)\n+($M745*'fnd base rates'!I$116)\n+($N745*'fnd base rates'!I$117)\n+($O745*'fnd base rates'!I$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,9)))\n*$R745","v":12818.315860000001},{"$f":"(($D745*'fnd base rates'!J$107)\n+($E745*'fnd base rates'!J$108)\n+($F745*'fnd base rates'!J$109)\n+($G745*'fnd base rates'!J$110)\n+($H745*'fnd base rates'!J$111)\n+($I745*'fnd base rates'!J$112)\n+($J745*'fnd base rates'!J$113)\n+($K745*'fnd base rates'!J$114)\n+($M745*'fnd base rates'!J$116)\n+($N745*'fnd base rates'!J$117)\n+($O745*'fnd base rates'!J$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,10)))\n*$R745","v":19274.455840000002},{"$f":"(($D745*'fnd base rates'!K$107)\n+($E745*'fnd base rates'!K$108)\n+($F745*'fnd base rates'!K$109)\n+($G745*'fnd base rates'!K$110)\n+($H745*'fnd base rates'!K$111)\n+($I745*'fnd base rates'!K$112)\n+($J745*'fnd base rates'!K$113)\n+($K745*'fnd base rates'!K$114)\n+($M745*'fnd base rates'!K$116)\n+($N745*'fnd base rates'!K$117)\n+($O745*'fnd base rates'!K$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,11)))\n*$R745","v":31330.384408546004},{"$f":"(($D745*'fnd base rates'!L$107)\n+($E745*'fnd base rates'!L$108)\n+($F745*'fnd base rates'!L$109)\n+($G745*'fnd base rates'!L$110)\n+($H745*'fnd base rates'!L$111)\n+($I745*'fnd base rates'!L$112)\n+($J745*'fnd base rates'!L$113)\n+($K745*'fnd base rates'!L$114)\n+($M745*'fnd base rates'!L$116)\n+($N745*'fnd base rates'!L$117)\n+($O745*'fnd base rates'!L$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,12)))","v":54868.561930000003},{"$f":"(($D745*'fnd base rates'!M$107)\n+($E745*'fnd base rates'!M$108)\n+($F745*'fnd base rates'!M$109)\n+($G745*'fnd base rates'!M$110)\n+($H745*'fnd base rates'!M$111)\n+($I745*'fnd base rates'!M$112)\n+($J745*'fnd base rates'!M$113)\n+($K745*'fnd base rates'!M$114)\n+($M745*'fnd base rates'!M$116)\n+($N745*'fnd base rates'!M$117)\n+($O745*'fnd base rates'!M$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,13)))","v":0},401241.85895818402,null,487274248,"487","274","248",1,22,401241.85895818402,18238,3782,14456,null,null,null,null,null,null,0,null,0]
["487",487274262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D746","v":0},{"$f":"'fnd enro'!E746","v":0},{"$f":"'fnd enro'!F746","v":1},{"$f":"'fnd enro'!G746","v":12},{"$f":"'fnd enro'!H746","v":1},{"$f":"'fnd enro'!I746","v":0},{"$f":"'fnd enro'!J746","v":0},{"$f":"'fnd enro'!K746","v":0.55020000000000002},{"$f":"'fnd enro'!L746","v":0},{"$f":"'fnd enro'!M746","v":2},{"$f":"'fnd enro'!N746","v":0},{"$f":"'fnd enro'!O746","v":0},{"$f":"'fnd enro'!P746","v":6},{"$f":"'fnd enro'!R746","v":14},1.054,{"$f":"VALUE('fnd enro'!Q746)","v":9},null,{"$f":"(($D746*'fnd base rates'!C$107)\n+($E746*'fnd base rates'!C$108)\n+($F746*'fnd base rates'!C$109)\n+($G746*'fnd base rates'!C$110)\n+($H746*'fnd base rates'!C$111)\n+($I746*'fnd base rates'!C$112)\n+($J746*'fnd base rates'!C$113)\n+($K746*'fnd base rates'!C$114)\n+($M746*'fnd base rates'!C$116)\n+($N746*'fnd base rates'!C$117)\n+($O746*'fnd base rates'!C$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,3)))\n*$R746","v":9223.6855202279985},{"$f":"(($D746*'fnd base rates'!D$107)\n+($E746*'fnd base rates'!D$108)\n+($F746*'fnd base rates'!D$109)\n+($G746*'fnd base rates'!D$110)\n+($H746*'fnd base rates'!D$111)\n+($I746*'fnd base rates'!D$112)\n+($J746*'fnd base rates'!D$113)\n+($K746*'fnd base rates'!D$114)\n+($M746*'fnd base rates'!D$116)\n+($N746*'fnd base rates'!D$117)\n+($O746*'fnd base rates'!D$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,4)))\n*$R746","v":15084.257759999997},{"$f":"(($D746*'fnd base rates'!E$107)\n+($E746*'fnd base rates'!E$108)\n+($F746*'fnd base rates'!E$109)\n+($G746*'fnd base rates'!E$110)\n+($H746*'fnd base rates'!E$111)\n+($I746*'fnd base rates'!E$112)\n+($J746*'fnd base rates'!E$113)\n+($K746*'fnd base rates'!E$114)\n+($M746*'fnd base rates'!E$116)\n+($N746*'fnd base rates'!E$117)\n+($O746*'fnd base rates'!E$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,5)))\n*$R746","v":89678.053769704013},{"$f":"(($D746*'fnd base rates'!F$107)\n+($E746*'fnd base rates'!F$108)\n+($F746*'fnd base rates'!F$109)\n+($G746*'fnd base rates'!F$110)\n+($H746*'fnd base rates'!F$111)\n+($I746*'fnd base rates'!F$112)\n+($J746*'fnd base rates'!F$113)\n+($K746*'fnd base rates'!F$114)\n+($M746*'fnd base rates'!F$116)\n+($N746*'fnd base rates'!F$117)\n+($O746*'fnd base rates'!F$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,6)))\n*$R746","v":19722.246648056},{"$f":"(($D746*'fnd base rates'!G$107)\n+($E746*'fnd base rates'!G$108)\n+($F746*'fnd base rates'!G$109)\n+($G746*'fnd base rates'!G$110)\n+($H746*'fnd base rates'!G$111)\n+($I746*'fnd base rates'!G$112)\n+($J746*'fnd base rates'!G$113)\n+($K746*'fnd base rates'!G$114)\n+($M746*'fnd base rates'!G$116)\n+($N746*'fnd base rates'!G$117)\n+($O746*'fnd base rates'!G$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,7)))\n*$R746","v":3872.6727551040003},{"$f":"(($D746*'fnd base rates'!H$107)\n+($E746*'fnd base rates'!H$108)\n+($F746*'fnd base rates'!H$109)\n+($G746*'fnd base rates'!H$110)\n+($H746*'fnd base rates'!H$111)\n+($I746*'fnd base rates'!H$112)\n+($J746*'fnd base rates'!H$113)\n+($K746*'fnd base rates'!H$114)\n+($M746*'fnd base rates'!H$116)\n+($N746*'fnd base rates'!H$117)\n+($O746*'fnd base rates'!H$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,8)))","v":8230.2960400000011},{"$f":"(($D746*'fnd base rates'!I$107)\n+($E746*'fnd base rates'!I$108)\n+($F746*'fnd base rates'!I$109)\n+($G746*'fnd base rates'!I$110)\n+($H746*'fnd base rates'!I$111)\n+($I746*'fnd base rates'!I$112)\n+($J746*'fnd base rates'!I$113)\n+($K746*'fnd base rates'!I$114)\n+($M746*'fnd base rates'!I$116)\n+($N746*'fnd base rates'!I$117)\n+($O746*'fnd base rates'!I$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,9)))\n*$R746","v":6867.2105200000015},{"$f":"(($D746*'fnd base rates'!J$107)\n+($E746*'fnd base rates'!J$108)\n+($F746*'fnd base rates'!J$109)\n+($G746*'fnd base rates'!J$110)\n+($H746*'fnd base rates'!J$111)\n+($I746*'fnd base rates'!J$112)\n+($J746*'fnd base rates'!J$113)\n+($K746*'fnd base rates'!J$114)\n+($M746*'fnd base rates'!J$116)\n+($N746*'fnd base rates'!J$117)\n+($O746*'fnd base rates'!J$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,10)))\n*$R746","v":8072.31196},{"$f":"(($D746*'fnd base rates'!K$107)\n+($E746*'fnd base rates'!K$108)\n+($F746*'fnd base rates'!K$109)\n+($G746*'fnd base rates'!K$110)\n+($H746*'fnd base rates'!K$111)\n+($I746*'fnd base rates'!K$112)\n+($J746*'fnd base rates'!K$113)\n+($K746*'fnd base rates'!K$114)\n+($M746*'fnd base rates'!K$116)\n+($N746*'fnd base rates'!K$117)\n+($O746*'fnd base rates'!K$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,11)))\n*$R746","v":18023.988412364},{"$f":"(($D746*'fnd base rates'!L$107)\n+($E746*'fnd base rates'!L$108)\n+($F746*'fnd base rates'!L$109)\n+($G746*'fnd base rates'!L$110)\n+($H746*'fnd base rates'!L$111)\n+($I746*'fnd base rates'!L$112)\n+($J746*'fnd base rates'!L$113)\n+($K746*'fnd base rates'!L$114)\n+($M746*'fnd base rates'!L$116)\n+($N746*'fnd base rates'!L$117)\n+($O746*'fnd base rates'!L$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,12)))","v":30018.574619999996},{"$f":"(($D746*'fnd base rates'!M$107)\n+($E746*'fnd base rates'!M$108)\n+($F746*'fnd base rates'!M$109)\n+($G746*'fnd base rates'!M$110)\n+($H746*'fnd base rates'!M$111)\n+($I746*'fnd base rates'!M$112)\n+($J746*'fnd base rates'!M$113)\n+($K746*'fnd base rates'!M$114)\n+($M746*'fnd base rates'!M$116)\n+($N746*'fnd base rates'!M$117)\n+($O746*'fnd base rates'!M$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,13)))","v":0},208793.29800545599,null,487274262,"487","274","262",1,14,208793.29800545599,14914,3407,11507,null,null,null,null,null,null,0,null,0]
["487",487274274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D747","v":6},{"$f":"'fnd enro'!E747","v":0},{"$f":"'fnd enro'!F747","v":20},{"$f":"'fnd enro'!G747","v":119},{"$f":"'fnd enro'!H747","v":26},{"$f":"'fnd enro'!I747","v":0},{"$f":"'fnd enro'!J747","v":0},{"$f":"'fnd enro'!K747","v":6.4844999999999997},{"$f":"'fnd enro'!L747","v":0},{"$f":"'fnd enro'!M747","v":58},{"$f":"'fnd enro'!N747","v":1},{"$f":"'fnd enro'!O747","v":0},{"$f":"'fnd enro'!P747","v":129},{"$f":"'fnd enro'!R747","v":168},1.054,{"$f":"VALUE('fnd enro'!Q747)","v":10},null,{"$f":"(($D747*'fnd base rates'!C$107)\n+($E747*'fnd base rates'!C$108)\n+($F747*'fnd base rates'!C$109)\n+($G747*'fnd base rates'!C$110)\n+($H747*'fnd base rates'!C$111)\n+($I747*'fnd base rates'!C$112)\n+($J747*'fnd base rates'!C$113)\n+($K747*'fnd base rates'!C$114)\n+($M747*'fnd base rates'!C$116)\n+($N747*'fnd base rates'!C$117)\n+($O747*'fnd base rates'!C$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,3)))\n*$R747","v":120667.27499983},{"$f":"(($D747*'fnd base rates'!D$107)\n+($E747*'fnd base rates'!D$108)\n+($F747*'fnd base rates'!D$109)\n+($G747*'fnd base rates'!D$110)\n+($H747*'fnd base rates'!D$111)\n+($I747*'fnd base rates'!D$112)\n+($J747*'fnd base rates'!D$113)\n+($K747*'fnd base rates'!D$114)\n+($M747*'fnd base rates'!D$116)\n+($N747*'fnd base rates'!D$117)\n+($O747*'fnd base rates'!D$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,4)))\n*$R747","v":217869.52582000004},{"$f":"(($D747*'fnd base rates'!E$107)\n+($E747*'fnd base rates'!E$108)\n+($F747*'fnd base rates'!E$109)\n+($G747*'fnd base rates'!E$110)\n+($H747*'fnd base rates'!E$111)\n+($I747*'fnd base rates'!E$112)\n+($J747*'fnd base rates'!E$113)\n+($K747*'fnd base rates'!E$114)\n+($M747*'fnd base rates'!E$116)\n+($N747*'fnd base rates'!E$117)\n+($O747*'fnd base rates'!E$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,5)))\n*$R747","v":1408252.2359029399},{"$f":"(($D747*'fnd base rates'!F$107)\n+($E747*'fnd base rates'!F$108)\n+($F747*'fnd base rates'!F$109)\n+($G747*'fnd base rates'!F$110)\n+($H747*'fnd base rates'!F$111)\n+($I747*'fnd base rates'!F$112)\n+($J747*'fnd base rates'!F$113)\n+($K747*'fnd base rates'!F$114)\n+($M747*'fnd base rates'!F$116)\n+($N747*'fnd base rates'!F$117)\n+($O747*'fnd base rates'!F$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,6)))\n*$R747","v":238726.67100066005},{"$f":"(($D747*'fnd base rates'!G$107)\n+($E747*'fnd base rates'!G$108)\n+($F747*'fnd base rates'!G$109)\n+($G747*'fnd base rates'!G$110)\n+($H747*'fnd base rates'!G$111)\n+($I747*'fnd base rates'!G$112)\n+($J747*'fnd base rates'!G$113)\n+($K747*'fnd base rates'!G$114)\n+($M747*'fnd base rates'!G$116)\n+($N747*'fnd base rates'!G$117)\n+($O747*'fnd base rates'!G$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,7)))\n*$R747","v":62698.160059440008},{"$f":"(($D747*'fnd base rates'!H$107)\n+($E747*'fnd base rates'!H$108)\n+($F747*'fnd base rates'!H$109)\n+($G747*'fnd base rates'!H$110)\n+($H747*'fnd base rates'!H$111)\n+($I747*'fnd base rates'!H$112)\n+($J747*'fnd base rates'!H$113)\n+($K747*'fnd base rates'!H$114)\n+($M747*'fnd base rates'!H$116)\n+($N747*'fnd base rates'!H$117)\n+($O747*'fnd base rates'!H$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,8)))","v":105625.94189999999},{"$f":"(($D747*'fnd base rates'!I$107)\n+($E747*'fnd base rates'!I$108)\n+($F747*'fnd base rates'!I$109)\n+($G747*'fnd base rates'!I$110)\n+($H747*'fnd base rates'!I$111)\n+($I747*'fnd base rates'!I$112)\n+($J747*'fnd base rates'!I$113)\n+($K747*'fnd base rates'!I$114)\n+($M747*'fnd base rates'!I$116)\n+($N747*'fnd base rates'!I$117)\n+($O747*'fnd base rates'!I$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,9)))\n*$R747","v":97655.397720000008},{"$f":"(($D747*'fnd base rates'!J$107)\n+($E747*'fnd base rates'!J$108)\n+($F747*'fnd base rates'!J$109)\n+($G747*'fnd base rates'!J$110)\n+($H747*'fnd base rates'!J$111)\n+($I747*'fnd base rates'!J$112)\n+($J747*'fnd base rates'!J$113)\n+($K747*'fnd base rates'!J$114)\n+($M747*'fnd base rates'!J$116)\n+($N747*'fnd base rates'!J$117)\n+($O747*'fnd base rates'!J$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,10)))\n*$R747","v":159729.17834000001},{"$f":"(($D747*'fnd base rates'!K$107)\n+($E747*'fnd base rates'!K$108)\n+($F747*'fnd base rates'!K$109)\n+($G747*'fnd base rates'!K$110)\n+($H747*'fnd base rates'!K$111)\n+($I747*'fnd base rates'!K$112)\n+($J747*'fnd base rates'!K$113)\n+($K747*'fnd base rates'!K$114)\n+($M747*'fnd base rates'!K$116)\n+($N747*'fnd base rates'!K$117)\n+($O747*'fnd base rates'!K$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,11)))\n*$R747","v":229454.91794429003},{"$f":"(($D747*'fnd base rates'!L$107)\n+($E747*'fnd base rates'!L$108)\n+($F747*'fnd base rates'!L$109)\n+($G747*'fnd base rates'!L$110)\n+($H747*'fnd base rates'!L$111)\n+($I747*'fnd base rates'!L$112)\n+($J747*'fnd base rates'!L$113)\n+($K747*'fnd base rates'!L$114)\n+($M747*'fnd base rates'!L$116)\n+($N747*'fnd base rates'!L$117)\n+($O747*'fnd base rates'!L$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,12)))","v":419581.12945000001},{"$f":"(($D747*'fnd base rates'!M$107)\n+($E747*'fnd base rates'!M$108)\n+($F747*'fnd base rates'!M$109)\n+($G747*'fnd base rates'!M$110)\n+($H747*'fnd base rates'!M$111)\n+($I747*'fnd base rates'!M$112)\n+($J747*'fnd base rates'!M$113)\n+($K747*'fnd base rates'!M$114)\n+($M747*'fnd base rates'!M$116)\n+($N747*'fnd base rates'!M$117)\n+($O747*'fnd base rates'!M$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,13)))","v":0},3060260.4331371603,null,487274274,"487","274","274",1,168,3060260.4331371603,18216,4381,13835,null,null,null,null,null,null,0,null,0]
["487",487274284,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D748","v":0},{"$f":"'fnd enro'!E748","v":0},{"$f":"'fnd enro'!F748","v":0},{"$f":"'fnd enro'!G748","v":3},{"$f":"'fnd enro'!H748","v":1},{"$f":"'fnd enro'!I748","v":0},{"$f":"'fnd enro'!J748","v":0},{"$f":"'fnd enro'!K748","v":0.15720000000000001},{"$f":"'fnd enro'!L748","v":0},{"$f":"'fnd enro'!M748","v":1},{"$f":"'fnd enro'!N748","v":0},{"$f":"'fnd enro'!O748","v":0},{"$f":"'fnd enro'!P748","v":4},{"$f":"'fnd enro'!R748","v":4},1.054,{"$f":"VALUE('fnd enro'!Q748)","v":5},null,{"$f":"(($D748*'fnd base rates'!C$107)\n+($E748*'fnd base rates'!C$108)\n+($F748*'fnd base rates'!C$109)\n+($G748*'fnd base rates'!C$110)\n+($H748*'fnd base rates'!C$111)\n+($I748*'fnd base rates'!C$112)\n+($J748*'fnd base rates'!C$113)\n+($K748*'fnd base rates'!C$114)\n+($M748*'fnd base rates'!C$116)\n+($N748*'fnd base rates'!C$117)\n+($O748*'fnd base rates'!C$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,3)))\n*$R748","v":2799.3877972079999},{"$f":"(($D748*'fnd base rates'!D$107)\n+($E748*'fnd base rates'!D$108)\n+($F748*'fnd base rates'!D$109)\n+($G748*'fnd base rates'!D$110)\n+($H748*'fnd base rates'!D$111)\n+($I748*'fnd base rates'!D$112)\n+($J748*'fnd base rates'!D$113)\n+($K748*'fnd base rates'!D$114)\n+($M748*'fnd base rates'!D$116)\n+($N748*'fnd base rates'!D$117)\n+($O748*'fnd base rates'!D$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,4)))\n*$R748","v":4937.1468000000004},{"$f":"(($D748*'fnd base rates'!E$107)\n+($E748*'fnd base rates'!E$108)\n+($F748*'fnd base rates'!E$109)\n+($G748*'fnd base rates'!E$110)\n+($H748*'fnd base rates'!E$111)\n+($I748*'fnd base rates'!E$112)\n+($J748*'fnd base rates'!E$113)\n+($K748*'fnd base rates'!E$114)\n+($M748*'fnd base rates'!E$116)\n+($N748*'fnd base rates'!E$117)\n+($O748*'fnd base rates'!E$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,5)))\n*$R748","v":31168.363251343999},{"$f":"(($D748*'fnd base rates'!F$107)\n+($E748*'fnd base rates'!F$108)\n+($F748*'fnd base rates'!F$109)\n+($G748*'fnd base rates'!F$110)\n+($H748*'fnd base rates'!F$111)\n+($I748*'fnd base rates'!F$112)\n+($J748*'fnd base rates'!F$113)\n+($K748*'fnd base rates'!F$114)\n+($M748*'fnd base rates'!F$116)\n+($N748*'fnd base rates'!F$117)\n+($O748*'fnd base rates'!F$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,6)))\n*$R748","v":5521.7581280159993},{"$f":"(($D748*'fnd base rates'!G$107)\n+($E748*'fnd base rates'!G$108)\n+($F748*'fnd base rates'!G$109)\n+($G748*'fnd base rates'!G$110)\n+($H748*'fnd base rates'!G$111)\n+($I748*'fnd base rates'!G$112)\n+($J748*'fnd base rates'!G$113)\n+($K748*'fnd base rates'!G$114)\n+($M748*'fnd base rates'!G$116)\n+($N748*'fnd base rates'!G$117)\n+($O748*'fnd base rates'!G$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,7)))\n*$R748","v":1396.4242957440001},{"$f":"(($D748*'fnd base rates'!H$107)\n+($E748*'fnd base rates'!H$108)\n+($F748*'fnd base rates'!H$109)\n+($G748*'fnd base rates'!H$110)\n+($H748*'fnd base rates'!H$111)\n+($I748*'fnd base rates'!H$112)\n+($J748*'fnd base rates'!H$113)\n+($K748*'fnd base rates'!H$114)\n+($M748*'fnd base rates'!H$116)\n+($N748*'fnd base rates'!H$117)\n+($O748*'fnd base rates'!H$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,8)))","v":2448.1874400000002},{"$f":"(($D748*'fnd base rates'!I$107)\n+($E748*'fnd base rates'!I$108)\n+($F748*'fnd base rates'!I$109)\n+($G748*'fnd base rates'!I$110)\n+($H748*'fnd base rates'!I$111)\n+($I748*'fnd base rates'!I$112)\n+($J748*'fnd base rates'!I$113)\n+($K748*'fnd base rates'!I$114)\n+($M748*'fnd base rates'!I$116)\n+($N748*'fnd base rates'!I$117)\n+($O748*'fnd base rates'!I$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,9)))\n*$R748","v":2235.43914},{"$f":"(($D748*'fnd base rates'!J$107)\n+($E748*'fnd base rates'!J$108)\n+($F748*'fnd base rates'!J$109)\n+($G748*'fnd base rates'!J$110)\n+($H748*'fnd base rates'!J$111)\n+($I748*'fnd base rates'!J$112)\n+($J748*'fnd base rates'!J$113)\n+($K748*'fnd base rates'!J$114)\n+($M748*'fnd base rates'!J$116)\n+($N748*'fnd base rates'!J$117)\n+($O748*'fnd base rates'!J$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,10)))\n*$R748","v":3520.2967599999997},{"$f":"(($D748*'fnd base rates'!K$107)\n+($E748*'fnd base rates'!K$108)\n+($F748*'fnd base rates'!K$109)\n+($G748*'fnd base rates'!K$110)\n+($H748*'fnd base rates'!K$111)\n+($I748*'fnd base rates'!K$112)\n+($J748*'fnd base rates'!K$113)\n+($K748*'fnd base rates'!K$114)\n+($M748*'fnd base rates'!K$116)\n+($N748*'fnd base rates'!K$117)\n+($O748*'fnd base rates'!K$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,11)))\n*$R748","v":5365.5852321040011},{"$f":"(($D748*'fnd base rates'!L$107)\n+($E748*'fnd base rates'!L$108)\n+($F748*'fnd base rates'!L$109)\n+($G748*'fnd base rates'!L$110)\n+($H748*'fnd base rates'!L$111)\n+($I748*'fnd base rates'!L$112)\n+($J748*'fnd base rates'!L$113)\n+($K748*'fnd base rates'!L$114)\n+($M748*'fnd base rates'!L$116)\n+($N748*'fnd base rates'!L$117)\n+($O748*'fnd base rates'!L$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,12)))","v":9647.4513200000001},{"$f":"(($D748*'fnd base rates'!M$107)\n+($E748*'fnd base rates'!M$108)\n+($F748*'fnd base rates'!M$109)\n+($G748*'fnd base rates'!M$110)\n+($H748*'fnd base rates'!M$111)\n+($I748*'fnd base rates'!M$112)\n+($J748*'fnd base rates'!M$113)\n+($K748*'fnd base rates'!M$114)\n+($M748*'fnd base rates'!M$116)\n+($N748*'fnd base rates'!M$117)\n+($O748*'fnd base rates'!M$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,13)))","v":0},69040.040164416001,null,487274284,"487","274","284",1,4,69040.040164416001,17260,-1289,18549,null,null,null,null,null,null,0,null,0]
["487",487274295,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D749","v":0},{"$f":"'fnd enro'!E749","v":0},{"$f":"'fnd enro'!F749","v":0},{"$f":"'fnd enro'!G749","v":2},{"$f":"'fnd enro'!H749","v":2},{"$f":"'fnd enro'!I749","v":0},{"$f":"'fnd enro'!J749","v":0},{"$f":"'fnd enro'!K749","v":0.15720000000000001},{"$f":"'fnd enro'!L749","v":0},{"$f":"'fnd enro'!M749","v":1},{"$f":"'fnd enro'!N749","v":0},{"$f":"'fnd enro'!O749","v":0},{"$f":"'fnd enro'!P749","v":1},{"$f":"'fnd enro'!R749","v":4},1.054,{"$f":"VALUE('fnd enro'!Q749)","v":5},null,{"$f":"(($D749*'fnd base rates'!C$107)\n+($E749*'fnd base rates'!C$108)\n+($F749*'fnd base rates'!C$109)\n+($G749*'fnd base rates'!C$110)\n+($H749*'fnd base rates'!C$111)\n+($I749*'fnd base rates'!C$112)\n+($J749*'fnd base rates'!C$113)\n+($K749*'fnd base rates'!C$114)\n+($M749*'fnd base rates'!C$116)\n+($N749*'fnd base rates'!C$117)\n+($O749*'fnd base rates'!C$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,3)))\n*$R749","v":2591.0752372080001},{"$f":"(($D749*'fnd base rates'!D$107)\n+($E749*'fnd base rates'!D$108)\n+($F749*'fnd base rates'!D$109)\n+($G749*'fnd base rates'!D$110)\n+($H749*'fnd base rates'!D$111)\n+($I749*'fnd base rates'!D$112)\n+($J749*'fnd base rates'!D$113)\n+($K749*'fnd base rates'!D$114)\n+($M749*'fnd base rates'!D$116)\n+($N749*'fnd base rates'!D$117)\n+($O749*'fnd base rates'!D$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,4)))\n*$R749","v":3950.1285000000003},{"$f":"(($D749*'fnd base rates'!E$107)\n+($E749*'fnd base rates'!E$108)\n+($F749*'fnd base rates'!E$109)\n+($G749*'fnd base rates'!E$110)\n+($H749*'fnd base rates'!E$111)\n+($I749*'fnd base rates'!E$112)\n+($J749*'fnd base rates'!E$113)\n+($K749*'fnd base rates'!E$114)\n+($M749*'fnd base rates'!E$116)\n+($N749*'fnd base rates'!E$117)\n+($O749*'fnd base rates'!E$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,5)))\n*$R749","v":21063.212031343999},{"$f":"(($D749*'fnd base rates'!F$107)\n+($E749*'fnd base rates'!F$108)\n+($F749*'fnd base rates'!F$109)\n+($G749*'fnd base rates'!F$110)\n+($H749*'fnd base rates'!F$111)\n+($I749*'fnd base rates'!F$112)\n+($J749*'fnd base rates'!F$113)\n+($K749*'fnd base rates'!F$114)\n+($M749*'fnd base rates'!F$116)\n+($N749*'fnd base rates'!F$117)\n+($O749*'fnd base rates'!F$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,6)))\n*$R749","v":5240.3822880159996},{"$f":"(($D749*'fnd base rates'!G$107)\n+($E749*'fnd base rates'!G$108)\n+($F749*'fnd base rates'!G$109)\n+($G749*'fnd base rates'!G$110)\n+($H749*'fnd base rates'!G$111)\n+($I749*'fnd base rates'!G$112)\n+($J749*'fnd base rates'!G$113)\n+($K749*'fnd base rates'!G$114)\n+($M749*'fnd base rates'!G$116)\n+($N749*'fnd base rates'!G$117)\n+($O749*'fnd base rates'!G$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,7)))\n*$R749","v":941.96057574399993},{"$f":"(($D749*'fnd base rates'!H$107)\n+($E749*'fnd base rates'!H$108)\n+($F749*'fnd base rates'!H$109)\n+($G749*'fnd base rates'!H$110)\n+($H749*'fnd base rates'!H$111)\n+($I749*'fnd base rates'!H$112)\n+($J749*'fnd base rates'!H$113)\n+($K749*'fnd base rates'!H$114)\n+($M749*'fnd base rates'!H$116)\n+($N749*'fnd base rates'!H$117)\n+($O749*'fnd base rates'!H$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,8)))","v":2380.2074400000001},{"$f":"(($D749*'fnd base rates'!I$107)\n+($E749*'fnd base rates'!I$108)\n+($F749*'fnd base rates'!I$109)\n+($G749*'fnd base rates'!I$110)\n+($H749*'fnd base rates'!I$111)\n+($I749*'fnd base rates'!I$112)\n+($J749*'fnd base rates'!I$113)\n+($K749*'fnd base rates'!I$114)\n+($M749*'fnd base rates'!I$116)\n+($N749*'fnd base rates'!I$117)\n+($O749*'fnd base rates'!I$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,9)))\n*$R749","v":1876.7313200000003},{"$f":"(($D749*'fnd base rates'!J$107)\n+($E749*'fnd base rates'!J$108)\n+($F749*'fnd base rates'!J$109)\n+($G749*'fnd base rates'!J$110)\n+($H749*'fnd base rates'!J$111)\n+($I749*'fnd base rates'!J$112)\n+($J749*'fnd base rates'!J$113)\n+($K749*'fnd base rates'!J$114)\n+($M749*'fnd base rates'!J$116)\n+($N749*'fnd base rates'!J$117)\n+($O749*'fnd base rates'!J$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,10)))\n*$R749","v":1600.6360199999999},{"$f":"(($D749*'fnd base rates'!K$107)\n+($E749*'fnd base rates'!K$108)\n+($F749*'fnd base rates'!K$109)\n+($G749*'fnd base rates'!K$110)\n+($H749*'fnd base rates'!K$111)\n+($I749*'fnd base rates'!K$112)\n+($J749*'fnd base rates'!K$113)\n+($K749*'fnd base rates'!K$114)\n+($M749*'fnd base rates'!K$116)\n+($N749*'fnd base rates'!K$117)\n+($O749*'fnd base rates'!K$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,11)))\n*$R749","v":5457.0618921040004},{"$f":"(($D749*'fnd base rates'!L$107)\n+($E749*'fnd base rates'!L$108)\n+($F749*'fnd base rates'!L$109)\n+($G749*'fnd base rates'!L$110)\n+($H749*'fnd base rates'!L$111)\n+($I749*'fnd base rates'!L$112)\n+($J749*'fnd base rates'!L$113)\n+($K749*'fnd base rates'!L$114)\n+($M749*'fnd base rates'!L$116)\n+($N749*'fnd base rates'!L$117)\n+($O749*'fnd base rates'!L$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,12)))","v":8193.36132},{"$f":"(($D749*'fnd base rates'!M$107)\n+($E749*'fnd base rates'!M$108)\n+($F749*'fnd base rates'!M$109)\n+($G749*'fnd base rates'!M$110)\n+($H749*'fnd base rates'!M$111)\n+($I749*'fnd base rates'!M$112)\n+($J749*'fnd base rates'!M$113)\n+($K749*'fnd base rates'!M$114)\n+($M749*'fnd base rates'!M$116)\n+($N749*'fnd base rates'!M$117)\n+($O749*'fnd base rates'!M$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,13)))","v":0},53294.756624415997,null,487274295,"487","274","295",1,4,53294.756624415997,13324,-4914,18238,null,null,null,null,null,null,0,null,0]
["487",487274305,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D750","v":0},{"$f":"'fnd enro'!E750","v":0},{"$f":"'fnd enro'!F750","v":1},{"$f":"'fnd enro'!G750","v":1},{"$f":"'fnd enro'!H750","v":0},{"$f":"'fnd enro'!I750","v":0},{"$f":"'fnd enro'!J750","v":0},{"$f":"'fnd enro'!K750","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L750","v":0},{"$f":"'fnd enro'!M750","v":0},{"$f":"'fnd enro'!N750","v":0},{"$f":"'fnd enro'!O750","v":0},{"$f":"'fnd enro'!P750","v":0},{"$f":"'fnd enro'!R750","v":2},1.054,{"$f":"VALUE('fnd enro'!Q750)","v":4},null,{"$f":"(($D750*'fnd base rates'!C$107)\n+($E750*'fnd base rates'!C$108)\n+($F750*'fnd base rates'!C$109)\n+($G750*'fnd base rates'!C$110)\n+($H750*'fnd base rates'!C$111)\n+($I750*'fnd base rates'!C$112)\n+($J750*'fnd base rates'!C$113)\n+($K750*'fnd base rates'!C$114)\n+($M750*'fnd base rates'!C$116)\n+($N750*'fnd base rates'!C$117)\n+($O750*'fnd base rates'!C$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,3)))\n*$R750","v":1202.2744286039999},{"$f":"(($D750*'fnd base rates'!D$107)\n+($E750*'fnd base rates'!D$108)\n+($F750*'fnd base rates'!D$109)\n+($G750*'fnd base rates'!D$110)\n+($H750*'fnd base rates'!D$111)\n+($I750*'fnd base rates'!D$112)\n+($J750*'fnd base rates'!D$113)\n+($K750*'fnd base rates'!D$114)\n+($M750*'fnd base rates'!D$116)\n+($N750*'fnd base rates'!D$117)\n+($O750*'fnd base rates'!D$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,4)))\n*$R750","v":1708.1124},{"$f":"(($D750*'fnd base rates'!E$107)\n+($E750*'fnd base rates'!E$108)\n+($F750*'fnd base rates'!E$109)\n+($G750*'fnd base rates'!E$110)\n+($H750*'fnd base rates'!E$111)\n+($I750*'fnd base rates'!E$112)\n+($J750*'fnd base rates'!E$113)\n+($K750*'fnd base rates'!E$114)\n+($M750*'fnd base rates'!E$116)\n+($N750*'fnd base rates'!E$117)\n+($O750*'fnd base rates'!E$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,5)))\n*$R750","v":8678.5686156720021},{"$f":"(($D750*'fnd base rates'!F$107)\n+($E750*'fnd base rates'!F$108)\n+($F750*'fnd base rates'!F$109)\n+($G750*'fnd base rates'!F$110)\n+($H750*'fnd base rates'!F$111)\n+($I750*'fnd base rates'!F$112)\n+($J750*'fnd base rates'!F$113)\n+($K750*'fnd base rates'!F$114)\n+($M750*'fnd base rates'!F$116)\n+($N750*'fnd base rates'!F$117)\n+($O750*'fnd base rates'!F$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,6)))\n*$R750","v":2799.1181840080003},{"$f":"(($D750*'fnd base rates'!G$107)\n+($E750*'fnd base rates'!G$108)\n+($F750*'fnd base rates'!G$109)\n+($G750*'fnd base rates'!G$110)\n+($H750*'fnd base rates'!G$111)\n+($I750*'fnd base rates'!G$112)\n+($J750*'fnd base rates'!G$113)\n+($K750*'fnd base rates'!G$114)\n+($M750*'fnd base rates'!G$116)\n+($N750*'fnd base rates'!G$117)\n+($O750*'fnd base rates'!G$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,7)))\n*$R750","v":350.771587872},{"$f":"(($D750*'fnd base rates'!H$107)\n+($E750*'fnd base rates'!H$108)\n+($F750*'fnd base rates'!H$109)\n+($G750*'fnd base rates'!H$110)\n+($H750*'fnd base rates'!H$111)\n+($I750*'fnd base rates'!H$112)\n+($J750*'fnd base rates'!H$113)\n+($K750*'fnd base rates'!H$114)\n+($M750*'fnd base rates'!H$116)\n+($N750*'fnd base rates'!H$117)\n+($O750*'fnd base rates'!H$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D750*'fnd base rates'!I$107)\n+($E750*'fnd base rates'!I$108)\n+($F750*'fnd base rates'!I$109)\n+($G750*'fnd base rates'!I$110)\n+($H750*'fnd base rates'!I$111)\n+($I750*'fnd base rates'!I$112)\n+($J750*'fnd base rates'!I$113)\n+($K750*'fnd base rates'!I$114)\n+($M750*'fnd base rates'!I$116)\n+($N750*'fnd base rates'!I$117)\n+($O750*'fnd base rates'!I$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,9)))\n*$R750","v":797.98340000000007},{"$f":"(($D750*'fnd base rates'!J$107)\n+($E750*'fnd base rates'!J$108)\n+($F750*'fnd base rates'!J$109)\n+($G750*'fnd base rates'!J$110)\n+($H750*'fnd base rates'!J$111)\n+($I750*'fnd base rates'!J$112)\n+($J750*'fnd base rates'!J$113)\n+($K750*'fnd base rates'!J$114)\n+($M750*'fnd base rates'!J$116)\n+($N750*'fnd base rates'!J$117)\n+($O750*'fnd base rates'!J$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,10)))\n*$R750","v":283.39952},{"$f":"(($D750*'fnd base rates'!K$107)\n+($E750*'fnd base rates'!K$108)\n+($F750*'fnd base rates'!K$109)\n+($G750*'fnd base rates'!K$110)\n+($H750*'fnd base rates'!K$111)\n+($I750*'fnd base rates'!K$112)\n+($J750*'fnd base rates'!K$113)\n+($K750*'fnd base rates'!K$114)\n+($M750*'fnd base rates'!K$116)\n+($N750*'fnd base rates'!K$117)\n+($O750*'fnd base rates'!K$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,11)))\n*$R750","v":2461.4315360520004},{"$f":"(($D750*'fnd base rates'!L$107)\n+($E750*'fnd base rates'!L$108)\n+($F750*'fnd base rates'!L$109)\n+($G750*'fnd base rates'!L$110)\n+($H750*'fnd base rates'!L$111)\n+($I750*'fnd base rates'!L$112)\n+($J750*'fnd base rates'!L$113)\n+($K750*'fnd base rates'!L$114)\n+($M750*'fnd base rates'!L$116)\n+($N750*'fnd base rates'!L$117)\n+($O750*'fnd base rates'!L$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,12)))","v":3565.6906600000002},{"$f":"(($D750*'fnd base rates'!M$107)\n+($E750*'fnd base rates'!M$108)\n+($F750*'fnd base rates'!M$109)\n+($G750*'fnd base rates'!M$110)\n+($H750*'fnd base rates'!M$111)\n+($I750*'fnd base rates'!M$112)\n+($J750*'fnd base rates'!M$113)\n+($K750*'fnd base rates'!M$114)\n+($M750*'fnd base rates'!M$116)\n+($N750*'fnd base rates'!M$117)\n+($O750*'fnd base rates'!M$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,13)))","v":0},22956.704052208002,null,487274305,"487","274","305",1,2,22956.704052208002,11478,-3436,14914,null,null,null,null,null,null,0,null,0]
["487",487274308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D751","v":1},{"$f":"'fnd enro'!E751","v":0},{"$f":"'fnd enro'!F751","v":3},{"$f":"'fnd enro'!G751","v":1},{"$f":"'fnd enro'!H751","v":0},{"$f":"'fnd enro'!I751","v":0},{"$f":"'fnd enro'!J751","v":0},{"$f":"'fnd enro'!K751","v":0.15720000000000001},{"$f":"'fnd enro'!L751","v":0},{"$f":"'fnd enro'!M751","v":2},{"$f":"'fnd enro'!N751","v":0},{"$f":"'fnd enro'!O751","v":0},{"$f":"'fnd enro'!P751","v":5},{"$f":"'fnd enro'!R751","v":5},1.054,{"$f":"VALUE('fnd enro'!Q751)","v":10},null,{"$f":"(($D751*'fnd base rates'!C$107)\n+($E751*'fnd base rates'!C$108)\n+($F751*'fnd base rates'!C$109)\n+($G751*'fnd base rates'!C$110)\n+($H751*'fnd base rates'!C$111)\n+($I751*'fnd base rates'!C$112)\n+($J751*'fnd base rates'!C$113)\n+($K751*'fnd base rates'!C$114)\n+($M751*'fnd base rates'!C$116)\n+($N751*'fnd base rates'!C$117)\n+($O751*'fnd base rates'!C$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,3)))\n*$R751","v":3384.6739972079999},{"$f":"(($D751*'fnd base rates'!D$107)\n+($E751*'fnd base rates'!D$108)\n+($F751*'fnd base rates'!D$109)\n+($G751*'fnd base rates'!D$110)\n+($H751*'fnd base rates'!D$111)\n+($I751*'fnd base rates'!D$112)\n+($J751*'fnd base rates'!D$113)\n+($K751*'fnd base rates'!D$114)\n+($M751*'fnd base rates'!D$116)\n+($N751*'fnd base rates'!D$117)\n+($O751*'fnd base rates'!D$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,4)))\n*$R751","v":6667.2245599999997},{"$f":"(($D751*'fnd base rates'!E$107)\n+($E751*'fnd base rates'!E$108)\n+($F751*'fnd base rates'!E$109)\n+($G751*'fnd base rates'!E$110)\n+($H751*'fnd base rates'!E$111)\n+($I751*'fnd base rates'!E$112)\n+($J751*'fnd base rates'!E$113)\n+($K751*'fnd base rates'!E$114)\n+($M751*'fnd base rates'!E$116)\n+($N751*'fnd base rates'!E$117)\n+($O751*'fnd base rates'!E$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,5)))\n*$R751","v":45750.790531344006},{"$f":"(($D751*'fnd base rates'!F$107)\n+($E751*'fnd base rates'!F$108)\n+($F751*'fnd base rates'!F$109)\n+($G751*'fnd base rates'!F$110)\n+($H751*'fnd base rates'!F$111)\n+($I751*'fnd base rates'!F$112)\n+($J751*'fnd base rates'!F$113)\n+($K751*'fnd base rates'!F$114)\n+($M751*'fnd base rates'!F$116)\n+($N751*'fnd base rates'!F$117)\n+($O751*'fnd base rates'!F$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,6)))\n*$R751","v":6510.2098680160007},{"$f":"(($D751*'fnd base rates'!G$107)\n+($E751*'fnd base rates'!G$108)\n+($F751*'fnd base rates'!G$109)\n+($G751*'fnd base rates'!G$110)\n+($H751*'fnd base rates'!G$111)\n+($I751*'fnd base rates'!G$112)\n+($J751*'fnd base rates'!G$113)\n+($K751*'fnd base rates'!G$114)\n+($M751*'fnd base rates'!G$116)\n+($N751*'fnd base rates'!G$117)\n+($O751*'fnd base rates'!G$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,7)))\n*$R751","v":2039.3642957440002},{"$f":"(($D751*'fnd base rates'!H$107)\n+($E751*'fnd base rates'!H$108)\n+($F751*'fnd base rates'!H$109)\n+($G751*'fnd base rates'!H$110)\n+($H751*'fnd base rates'!H$111)\n+($I751*'fnd base rates'!H$112)\n+($J751*'fnd base rates'!H$113)\n+($K751*'fnd base rates'!H$114)\n+($M751*'fnd base rates'!H$116)\n+($N751*'fnd base rates'!H$117)\n+($O751*'fnd base rates'!H$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,8)))","v":2931.55744},{"$f":"(($D751*'fnd base rates'!I$107)\n+($E751*'fnd base rates'!I$108)\n+($F751*'fnd base rates'!I$109)\n+($G751*'fnd base rates'!I$110)\n+($H751*'fnd base rates'!I$111)\n+($I751*'fnd base rates'!I$112)\n+($J751*'fnd base rates'!I$113)\n+($K751*'fnd base rates'!I$114)\n+($M751*'fnd base rates'!I$116)\n+($N751*'fnd base rates'!I$117)\n+($O751*'fnd base rates'!I$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,9)))\n*$R751","v":2925.3664600000002},{"$f":"(($D751*'fnd base rates'!J$107)\n+($E751*'fnd base rates'!J$108)\n+($F751*'fnd base rates'!J$109)\n+($G751*'fnd base rates'!J$110)\n+($H751*'fnd base rates'!J$111)\n+($I751*'fnd base rates'!J$112)\n+($J751*'fnd base rates'!J$113)\n+($K751*'fnd base rates'!J$114)\n+($M751*'fnd base rates'!J$116)\n+($N751*'fnd base rates'!J$117)\n+($O751*'fnd base rates'!J$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,10)))\n*$R751","v":5584.1657800000003},{"$f":"(($D751*'fnd base rates'!K$107)\n+($E751*'fnd base rates'!K$108)\n+($F751*'fnd base rates'!K$109)\n+($G751*'fnd base rates'!K$110)\n+($H751*'fnd base rates'!K$111)\n+($I751*'fnd base rates'!K$112)\n+($J751*'fnd base rates'!K$113)\n+($K751*'fnd base rates'!K$114)\n+($M751*'fnd base rates'!K$116)\n+($N751*'fnd base rates'!K$117)\n+($O751*'fnd base rates'!K$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,11)))\n*$R751","v":6169.0810521040003},{"$f":"(($D751*'fnd base rates'!L$107)\n+($E751*'fnd base rates'!L$108)\n+($F751*'fnd base rates'!L$109)\n+($G751*'fnd base rates'!L$110)\n+($H751*'fnd base rates'!L$111)\n+($I751*'fnd base rates'!L$112)\n+($J751*'fnd base rates'!L$113)\n+($K751*'fnd base rates'!L$114)\n+($M751*'fnd base rates'!L$116)\n+($N751*'fnd base rates'!L$117)\n+($O751*'fnd base rates'!L$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,12)))","v":12411.281319999998},{"$f":"(($D751*'fnd base rates'!M$107)\n+($E751*'fnd base rates'!M$108)\n+($F751*'fnd base rates'!M$109)\n+($G751*'fnd base rates'!M$110)\n+($H751*'fnd base rates'!M$111)\n+($I751*'fnd base rates'!M$112)\n+($J751*'fnd base rates'!M$113)\n+($K751*'fnd base rates'!M$114)\n+($M751*'fnd base rates'!M$116)\n+($N751*'fnd base rates'!M$117)\n+($O751*'fnd base rates'!M$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,13)))","v":0},94373.715304415993,null,487274308,"487","274","308",1,5,94373.715304415993,18875,704,18171,null,null,null,null,null,null,0,null,0]
["487",487274314,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D752","v":0},{"$f":"'fnd enro'!E752","v":0},{"$f":"'fnd enro'!F752","v":0},{"$f":"'fnd enro'!G752","v":2},{"$f":"'fnd enro'!H752","v":0},{"$f":"'fnd enro'!I752","v":0},{"$f":"'fnd enro'!J752","v":0},{"$f":"'fnd enro'!K752","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L752","v":0},{"$f":"'fnd enro'!M752","v":0},{"$f":"'fnd enro'!N752","v":0},{"$f":"'fnd enro'!O752","v":0},{"$f":"'fnd enro'!P752","v":2},{"$f":"'fnd enro'!R752","v":2},1.054,{"$f":"VALUE('fnd enro'!Q752)","v":7},null,{"$f":"(($D752*'fnd base rates'!C$107)\n+($E752*'fnd base rates'!C$108)\n+($F752*'fnd base rates'!C$109)\n+($G752*'fnd base rates'!C$110)\n+($H752*'fnd base rates'!C$111)\n+($I752*'fnd base rates'!C$112)\n+($J752*'fnd base rates'!C$113)\n+($K752*'fnd base rates'!C$114)\n+($M752*'fnd base rates'!C$116)\n+($N752*'fnd base rates'!C$117)\n+($O752*'fnd base rates'!C$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,3)))\n*$R752","v":1368.2372686040001},{"$f":"(($D752*'fnd base rates'!D$107)\n+($E752*'fnd base rates'!D$108)\n+($F752*'fnd base rates'!D$109)\n+($G752*'fnd base rates'!D$110)\n+($H752*'fnd base rates'!D$111)\n+($I752*'fnd base rates'!D$112)\n+($J752*'fnd base rates'!D$113)\n+($K752*'fnd base rates'!D$114)\n+($M752*'fnd base rates'!D$116)\n+($N752*'fnd base rates'!D$117)\n+($O752*'fnd base rates'!D$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,4)))\n*$R752","v":2494.4385600000001},{"$f":"(($D752*'fnd base rates'!E$107)\n+($E752*'fnd base rates'!E$108)\n+($F752*'fnd base rates'!E$109)\n+($G752*'fnd base rates'!E$110)\n+($H752*'fnd base rates'!E$111)\n+($I752*'fnd base rates'!E$112)\n+($J752*'fnd base rates'!E$113)\n+($K752*'fnd base rates'!E$114)\n+($M752*'fnd base rates'!E$116)\n+($N752*'fnd base rates'!E$117)\n+($O752*'fnd base rates'!E$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,5)))\n*$R752","v":16354.671435672002},{"$f":"(($D752*'fnd base rates'!F$107)\n+($E752*'fnd base rates'!F$108)\n+($F752*'fnd base rates'!F$109)\n+($G752*'fnd base rates'!F$110)\n+($H752*'fnd base rates'!F$111)\n+($I752*'fnd base rates'!F$112)\n+($J752*'fnd base rates'!F$113)\n+($K752*'fnd base rates'!F$114)\n+($M752*'fnd base rates'!F$116)\n+($N752*'fnd base rates'!F$117)\n+($O752*'fnd base rates'!F$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,6)))\n*$R752","v":2799.1181840080003},{"$f":"(($D752*'fnd base rates'!G$107)\n+($E752*'fnd base rates'!G$108)\n+($F752*'fnd base rates'!G$109)\n+($G752*'fnd base rates'!G$110)\n+($H752*'fnd base rates'!G$111)\n+($I752*'fnd base rates'!G$112)\n+($J752*'fnd base rates'!G$113)\n+($K752*'fnd base rates'!G$114)\n+($M752*'fnd base rates'!G$116)\n+($N752*'fnd base rates'!G$117)\n+($O752*'fnd base rates'!G$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,7)))\n*$R752","v":723.19194787200001},{"$f":"(($D752*'fnd base rates'!H$107)\n+($E752*'fnd base rates'!H$108)\n+($F752*'fnd base rates'!H$109)\n+($G752*'fnd base rates'!H$110)\n+($H752*'fnd base rates'!H$111)\n+($I752*'fnd base rates'!H$112)\n+($J752*'fnd base rates'!H$113)\n+($K752*'fnd base rates'!H$114)\n+($M752*'fnd base rates'!H$116)\n+($N752*'fnd base rates'!H$117)\n+($O752*'fnd base rates'!H$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,8)))","v":1163.5137200000001},{"$f":"(($D752*'fnd base rates'!I$107)\n+($E752*'fnd base rates'!I$108)\n+($F752*'fnd base rates'!I$109)\n+($G752*'fnd base rates'!I$110)\n+($H752*'fnd base rates'!I$111)\n+($I752*'fnd base rates'!I$112)\n+($J752*'fnd base rates'!I$113)\n+($K752*'fnd base rates'!I$114)\n+($M752*'fnd base rates'!I$116)\n+($N752*'fnd base rates'!I$117)\n+($O752*'fnd base rates'!I$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,9)))\n*$R752","v":1108.808},{"$f":"(($D752*'fnd base rates'!J$107)\n+($E752*'fnd base rates'!J$108)\n+($F752*'fnd base rates'!J$109)\n+($G752*'fnd base rates'!J$110)\n+($H752*'fnd base rates'!J$111)\n+($I752*'fnd base rates'!J$112)\n+($J752*'fnd base rates'!J$113)\n+($K752*'fnd base rates'!J$114)\n+($M752*'fnd base rates'!J$116)\n+($N752*'fnd base rates'!J$117)\n+($O752*'fnd base rates'!J$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,10)))\n*$R752","v":1955.23324},{"$f":"(($D752*'fnd base rates'!K$107)\n+($E752*'fnd base rates'!K$108)\n+($F752*'fnd base rates'!K$109)\n+($G752*'fnd base rates'!K$110)\n+($H752*'fnd base rates'!K$111)\n+($I752*'fnd base rates'!K$112)\n+($J752*'fnd base rates'!K$113)\n+($K752*'fnd base rates'!K$114)\n+($M752*'fnd base rates'!K$116)\n+($N752*'fnd base rates'!K$117)\n+($O752*'fnd base rates'!K$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,11)))\n*$R752","v":2461.4315360520004},{"$f":"(($D752*'fnd base rates'!L$107)\n+($E752*'fnd base rates'!L$108)\n+($F752*'fnd base rates'!L$109)\n+($G752*'fnd base rates'!L$110)\n+($H752*'fnd base rates'!L$111)\n+($I752*'fnd base rates'!L$112)\n+($J752*'fnd base rates'!L$113)\n+($K752*'fnd base rates'!L$114)\n+($M752*'fnd base rates'!L$116)\n+($N752*'fnd base rates'!L$117)\n+($O752*'fnd base rates'!L$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,12)))","v":4810.97066},{"$f":"(($D752*'fnd base rates'!M$107)\n+($E752*'fnd base rates'!M$108)\n+($F752*'fnd base rates'!M$109)\n+($G752*'fnd base rates'!M$110)\n+($H752*'fnd base rates'!M$111)\n+($I752*'fnd base rates'!M$112)\n+($J752*'fnd base rates'!M$113)\n+($K752*'fnd base rates'!M$114)\n+($M752*'fnd base rates'!M$116)\n+($N752*'fnd base rates'!M$117)\n+($O752*'fnd base rates'!M$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,13)))","v":0},35239.614552208004,null,487274314,"487","274","314",1,2,35239.614552208004,17620,360,17260,null,null,null,null,null,null,0,null,0]
["487",487274336,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D753","v":0},{"$f":"'fnd enro'!E753","v":0},{"$f":"'fnd enro'!F753","v":1},{"$f":"'fnd enro'!G753","v":1},{"$f":"'fnd enro'!H753","v":0},{"$f":"'fnd enro'!I753","v":0},{"$f":"'fnd enro'!J753","v":0},{"$f":"'fnd enro'!K753","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L753","v":0},{"$f":"'fnd enro'!M753","v":0},{"$f":"'fnd enro'!N753","v":0},{"$f":"'fnd enro'!O753","v":0},{"$f":"'fnd enro'!P753","v":2},{"$f":"'fnd enro'!R753","v":2},1.054,{"$f":"VALUE('fnd enro'!Q753)","v":8},null,{"$f":"(($D753*'fnd base rates'!C$107)\n+($E753*'fnd base rates'!C$108)\n+($F753*'fnd base rates'!C$109)\n+($G753*'fnd base rates'!C$110)\n+($H753*'fnd base rates'!C$111)\n+($I753*'fnd base rates'!C$112)\n+($J753*'fnd base rates'!C$113)\n+($K753*'fnd base rates'!C$114)\n+($M753*'fnd base rates'!C$116)\n+($N753*'fnd base rates'!C$117)\n+($O753*'fnd base rates'!C$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,3)))\n*$R753","v":1380.864188604},{"$f":"(($D753*'fnd base rates'!D$107)\n+($E753*'fnd base rates'!D$108)\n+($F753*'fnd base rates'!D$109)\n+($G753*'fnd base rates'!D$110)\n+($H753*'fnd base rates'!D$111)\n+($I753*'fnd base rates'!D$112)\n+($J753*'fnd base rates'!D$113)\n+($K753*'fnd base rates'!D$114)\n+($M753*'fnd base rates'!D$116)\n+($N753*'fnd base rates'!D$117)\n+($O753*'fnd base rates'!D$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,4)))\n*$R753","v":2554.2214399999998},{"$f":"(($D753*'fnd base rates'!E$107)\n+($E753*'fnd base rates'!E$108)\n+($F753*'fnd base rates'!E$109)\n+($G753*'fnd base rates'!E$110)\n+($H753*'fnd base rates'!E$111)\n+($I753*'fnd base rates'!E$112)\n+($J753*'fnd base rates'!E$113)\n+($K753*'fnd base rates'!E$114)\n+($M753*'fnd base rates'!E$116)\n+($N753*'fnd base rates'!E$117)\n+($O753*'fnd base rates'!E$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,5)))\n*$R753","v":16938.281775672},{"$f":"(($D753*'fnd base rates'!F$107)\n+($E753*'fnd base rates'!F$108)\n+($F753*'fnd base rates'!F$109)\n+($G753*'fnd base rates'!F$110)\n+($H753*'fnd base rates'!F$111)\n+($I753*'fnd base rates'!F$112)\n+($J753*'fnd base rates'!F$113)\n+($K753*'fnd base rates'!F$114)\n+($M753*'fnd base rates'!F$116)\n+($N753*'fnd base rates'!F$117)\n+($O753*'fnd base rates'!F$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,6)))\n*$R753","v":2799.1181840080003},{"$f":"(($D753*'fnd base rates'!G$107)\n+($E753*'fnd base rates'!G$108)\n+($F753*'fnd base rates'!G$109)\n+($G753*'fnd base rates'!G$110)\n+($H753*'fnd base rates'!G$111)\n+($I753*'fnd base rates'!G$112)\n+($J753*'fnd base rates'!G$113)\n+($K753*'fnd base rates'!G$114)\n+($M753*'fnd base rates'!G$116)\n+($N753*'fnd base rates'!G$117)\n+($O753*'fnd base rates'!G$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,7)))\n*$R753","v":751.481307872},{"$f":"(($D753*'fnd base rates'!H$107)\n+($E753*'fnd base rates'!H$108)\n+($F753*'fnd base rates'!H$109)\n+($G753*'fnd base rates'!H$110)\n+($H753*'fnd base rates'!H$111)\n+($I753*'fnd base rates'!H$112)\n+($J753*'fnd base rates'!H$113)\n+($K753*'fnd base rates'!H$114)\n+($M753*'fnd base rates'!H$116)\n+($N753*'fnd base rates'!H$117)\n+($O753*'fnd base rates'!H$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,8)))","v":1167.65372},{"$f":"(($D753*'fnd base rates'!I$107)\n+($E753*'fnd base rates'!I$108)\n+($F753*'fnd base rates'!I$109)\n+($G753*'fnd base rates'!I$110)\n+($H753*'fnd base rates'!I$111)\n+($I753*'fnd base rates'!I$112)\n+($J753*'fnd base rates'!I$113)\n+($K753*'fnd base rates'!I$114)\n+($M753*'fnd base rates'!I$116)\n+($N753*'fnd base rates'!I$117)\n+($O753*'fnd base rates'!I$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,9)))\n*$R753","v":1132.4386800000002},{"$f":"(($D753*'fnd base rates'!J$107)\n+($E753*'fnd base rates'!J$108)\n+($F753*'fnd base rates'!J$109)\n+($G753*'fnd base rates'!J$110)\n+($H753*'fnd base rates'!J$111)\n+($I753*'fnd base rates'!J$112)\n+($J753*'fnd base rates'!J$113)\n+($K753*'fnd base rates'!J$114)\n+($M753*'fnd base rates'!J$116)\n+($N753*'fnd base rates'!J$117)\n+($O753*'fnd base rates'!J$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,10)))\n*$R753","v":2021.3401200000003},{"$f":"(($D753*'fnd base rates'!K$107)\n+($E753*'fnd base rates'!K$108)\n+($F753*'fnd base rates'!K$109)\n+($G753*'fnd base rates'!K$110)\n+($H753*'fnd base rates'!K$111)\n+($I753*'fnd base rates'!K$112)\n+($J753*'fnd base rates'!K$113)\n+($K753*'fnd base rates'!K$114)\n+($M753*'fnd base rates'!K$116)\n+($N753*'fnd base rates'!K$117)\n+($O753*'fnd base rates'!K$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,11)))\n*$R753","v":2461.4315360520004},{"$f":"(($D753*'fnd base rates'!L$107)\n+($E753*'fnd base rates'!L$108)\n+($F753*'fnd base rates'!L$109)\n+($G753*'fnd base rates'!L$110)\n+($H753*'fnd base rates'!L$111)\n+($I753*'fnd base rates'!L$112)\n+($J753*'fnd base rates'!L$113)\n+($K753*'fnd base rates'!L$114)\n+($M753*'fnd base rates'!L$116)\n+($N753*'fnd base rates'!L$117)\n+($O753*'fnd base rates'!L$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,12)))","v":4905.6106600000003},{"$f":"(($D753*'fnd base rates'!M$107)\n+($E753*'fnd base rates'!M$108)\n+($F753*'fnd base rates'!M$109)\n+($G753*'fnd base rates'!M$110)\n+($H753*'fnd base rates'!M$111)\n+($I753*'fnd base rates'!M$112)\n+($J753*'fnd base rates'!M$113)\n+($K753*'fnd base rates'!M$114)\n+($M753*'fnd base rates'!M$116)\n+($N753*'fnd base rates'!M$117)\n+($O753*'fnd base rates'!M$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,13)))","v":0},36112.441612208,null,487274336,"487","274","336",1,2,36112.441612208,18056,4732,13324,null,null,null,null,null,null,0,null,0]
["487",487274342,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D754","v":0},{"$f":"'fnd enro'!E754","v":0},{"$f":"'fnd enro'!F754","v":0},{"$f":"'fnd enro'!G754","v":1},{"$f":"'fnd enro'!H754","v":0},{"$f":"'fnd enro'!I754","v":0},{"$f":"'fnd enro'!J754","v":0},{"$f":"'fnd enro'!K754","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L754","v":0},{"$f":"'fnd enro'!M754","v":0},{"$f":"'fnd enro'!N754","v":0},{"$f":"'fnd enro'!O754","v":0},{"$f":"'fnd enro'!P754","v":1},{"$f":"'fnd enro'!R754","v":1},1.054,{"$f":"VALUE('fnd enro'!Q754)","v":3},null,{"$f":"(($D754*'fnd base rates'!C$107)\n+($E754*'fnd base rates'!C$108)\n+($F754*'fnd base rates'!C$109)\n+($G754*'fnd base rates'!C$110)\n+($H754*'fnd base rates'!C$111)\n+($I754*'fnd base rates'!C$112)\n+($J754*'fnd base rates'!C$113)\n+($K754*'fnd base rates'!C$114)\n+($M754*'fnd base rates'!C$116)\n+($N754*'fnd base rates'!C$117)\n+($O754*'fnd base rates'!C$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,3)))\n*$R754","v":665.31527430199992},{"$f":"(($D754*'fnd base rates'!D$107)\n+($E754*'fnd base rates'!D$108)\n+($F754*'fnd base rates'!D$109)\n+($G754*'fnd base rates'!D$110)\n+($H754*'fnd base rates'!D$111)\n+($I754*'fnd base rates'!D$112)\n+($J754*'fnd base rates'!D$113)\n+($K754*'fnd base rates'!D$114)\n+($M754*'fnd base rates'!D$116)\n+($N754*'fnd base rates'!D$117)\n+($O754*'fnd base rates'!D$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,4)))\n*$R754","v":1158.1668199999999},{"$f":"(($D754*'fnd base rates'!E$107)\n+($E754*'fnd base rates'!E$108)\n+($F754*'fnd base rates'!E$109)\n+($G754*'fnd base rates'!E$110)\n+($H754*'fnd base rates'!E$111)\n+($I754*'fnd base rates'!E$112)\n+($J754*'fnd base rates'!E$113)\n+($K754*'fnd base rates'!E$114)\n+($M754*'fnd base rates'!E$116)\n+($N754*'fnd base rates'!E$117)\n+($O754*'fnd base rates'!E$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,5)))\n*$R754","v":7307.8911178360004},{"$f":"(($D754*'fnd base rates'!F$107)\n+($E754*'fnd base rates'!F$108)\n+($F754*'fnd base rates'!F$109)\n+($G754*'fnd base rates'!F$110)\n+($H754*'fnd base rates'!F$111)\n+($I754*'fnd base rates'!F$112)\n+($J754*'fnd base rates'!F$113)\n+($K754*'fnd base rates'!F$114)\n+($M754*'fnd base rates'!F$116)\n+($N754*'fnd base rates'!F$117)\n+($O754*'fnd base rates'!F$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,6)))\n*$R754","v":1399.5590920040001},{"$f":"(($D754*'fnd base rates'!G$107)\n+($E754*'fnd base rates'!G$108)\n+($F754*'fnd base rates'!G$109)\n+($G754*'fnd base rates'!G$110)\n+($H754*'fnd base rates'!G$111)\n+($I754*'fnd base rates'!G$112)\n+($J754*'fnd base rates'!G$113)\n+($K754*'fnd base rates'!G$114)\n+($M754*'fnd base rates'!G$116)\n+($N754*'fnd base rates'!G$117)\n+($O754*'fnd base rates'!G$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,7)))\n*$R754","v":319.42543393599999},{"$f":"(($D754*'fnd base rates'!H$107)\n+($E754*'fnd base rates'!H$108)\n+($F754*'fnd base rates'!H$109)\n+($G754*'fnd base rates'!H$110)\n+($H754*'fnd base rates'!H$111)\n+($I754*'fnd base rates'!H$112)\n+($J754*'fnd base rates'!H$113)\n+($K754*'fnd base rates'!H$114)\n+($M754*'fnd base rates'!H$116)\n+($N754*'fnd base rates'!H$117)\n+($O754*'fnd base rates'!H$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D754*'fnd base rates'!I$107)\n+($E754*'fnd base rates'!I$108)\n+($F754*'fnd base rates'!I$109)\n+($G754*'fnd base rates'!I$110)\n+($H754*'fnd base rates'!I$111)\n+($I754*'fnd base rates'!I$112)\n+($J754*'fnd base rates'!I$113)\n+($K754*'fnd base rates'!I$114)\n+($M754*'fnd base rates'!I$116)\n+($N754*'fnd base rates'!I$117)\n+($O754*'fnd base rates'!I$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,9)))\n*$R754","v":519.20040000000006},{"$f":"(($D754*'fnd base rates'!J$107)\n+($E754*'fnd base rates'!J$108)\n+($F754*'fnd base rates'!J$109)\n+($G754*'fnd base rates'!J$110)\n+($H754*'fnd base rates'!J$111)\n+($I754*'fnd base rates'!J$112)\n+($J754*'fnd base rates'!J$113)\n+($K754*'fnd base rates'!J$114)\n+($M754*'fnd base rates'!J$116)\n+($N754*'fnd base rates'!J$117)\n+($O754*'fnd base rates'!J$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,10)))\n*$R754","v":794.67384000000004},{"$f":"(($D754*'fnd base rates'!K$107)\n+($E754*'fnd base rates'!K$108)\n+($F754*'fnd base rates'!K$109)\n+($G754*'fnd base rates'!K$110)\n+($H754*'fnd base rates'!K$111)\n+($I754*'fnd base rates'!K$112)\n+($J754*'fnd base rates'!K$113)\n+($K754*'fnd base rates'!K$114)\n+($M754*'fnd base rates'!K$116)\n+($N754*'fnd base rates'!K$117)\n+($O754*'fnd base rates'!K$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,11)))\n*$R754","v":1230.7157680260002},{"$f":"(($D754*'fnd base rates'!L$107)\n+($E754*'fnd base rates'!L$108)\n+($F754*'fnd base rates'!L$109)\n+($G754*'fnd base rates'!L$110)\n+($H754*'fnd base rates'!L$111)\n+($I754*'fnd base rates'!L$112)\n+($J754*'fnd base rates'!L$113)\n+($K754*'fnd base rates'!L$114)\n+($M754*'fnd base rates'!L$116)\n+($N754*'fnd base rates'!L$117)\n+($O754*'fnd base rates'!L$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,12)))","v":2264.44533},{"$f":"(($D754*'fnd base rates'!M$107)\n+($E754*'fnd base rates'!M$108)\n+($F754*'fnd base rates'!M$109)\n+($G754*'fnd base rates'!M$110)\n+($H754*'fnd base rates'!M$111)\n+($I754*'fnd base rates'!M$112)\n+($J754*'fnd base rates'!M$113)\n+($K754*'fnd base rates'!M$114)\n+($M754*'fnd base rates'!M$116)\n+($N754*'fnd base rates'!M$117)\n+($O754*'fnd base rates'!M$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,13)))","v":0},16235.019936103999,null,487274342,"487","274","342",1,1,16235.019936103999,16235,4757,11478,null,null,null,null,null,null,0,null,0]
["487",487274346,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D755","v":0},{"$f":"'fnd enro'!E755","v":0},{"$f":"'fnd enro'!F755","v":0},{"$f":"'fnd enro'!G755","v":1},{"$f":"'fnd enro'!H755","v":0},{"$f":"'fnd enro'!I755","v":0},{"$f":"'fnd enro'!J755","v":0},{"$f":"'fnd enro'!K755","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L755","v":0},{"$f":"'fnd enro'!M755","v":1},{"$f":"'fnd enro'!N755","v":0},{"$f":"'fnd enro'!O755","v":0},{"$f":"'fnd enro'!P755","v":0},{"$f":"'fnd enro'!R755","v":1},1.054,{"$f":"VALUE('fnd enro'!Q755)","v":8},null,{"$f":"(($D755*'fnd base rates'!C$107)\n+($E755*'fnd base rates'!C$108)\n+($F755*'fnd base rates'!C$109)\n+($G755*'fnd base rates'!C$110)\n+($H755*'fnd base rates'!C$111)\n+($I755*'fnd base rates'!C$112)\n+($J755*'fnd base rates'!C$113)\n+($K755*'fnd base rates'!C$114)\n+($M755*'fnd base rates'!C$116)\n+($N755*'fnd base rates'!C$117)\n+($O755*'fnd base rates'!C$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,3)))\n*$R755","v":718.22607430200003},{"$f":"(($D755*'fnd base rates'!D$107)\n+($E755*'fnd base rates'!D$108)\n+($F755*'fnd base rates'!D$109)\n+($G755*'fnd base rates'!D$110)\n+($H755*'fnd base rates'!D$111)\n+($I755*'fnd base rates'!D$112)\n+($J755*'fnd base rates'!D$113)\n+($K755*'fnd base rates'!D$114)\n+($M755*'fnd base rates'!D$116)\n+($N755*'fnd base rates'!D$117)\n+($O755*'fnd base rates'!D$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,4)))\n*$R755","v":1058.9538},{"$f":"(($D755*'fnd base rates'!E$107)\n+($E755*'fnd base rates'!E$108)\n+($F755*'fnd base rates'!E$109)\n+($G755*'fnd base rates'!E$110)\n+($H755*'fnd base rates'!E$111)\n+($I755*'fnd base rates'!E$112)\n+($J755*'fnd base rates'!E$113)\n+($K755*'fnd base rates'!E$114)\n+($M755*'fnd base rates'!E$116)\n+($N755*'fnd base rates'!E$117)\n+($O755*'fnd base rates'!E$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,5)))\n*$R755","v":5773.4989978359999},{"$f":"(($D755*'fnd base rates'!F$107)\n+($E755*'fnd base rates'!F$108)\n+($F755*'fnd base rates'!F$109)\n+($G755*'fnd base rates'!F$110)\n+($H755*'fnd base rates'!F$111)\n+($I755*'fnd base rates'!F$112)\n+($J755*'fnd base rates'!F$113)\n+($K755*'fnd base rates'!F$114)\n+($M755*'fnd base rates'!F$116)\n+($N755*'fnd base rates'!F$117)\n+($O755*'fnd base rates'!F$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,6)))\n*$R755","v":1604.4566920040002},{"$f":"(($D755*'fnd base rates'!G$107)\n+($E755*'fnd base rates'!G$108)\n+($F755*'fnd base rates'!G$109)\n+($G755*'fnd base rates'!G$110)\n+($H755*'fnd base rates'!G$111)\n+($I755*'fnd base rates'!G$112)\n+($J755*'fnd base rates'!G$113)\n+($K755*'fnd base rates'!G$114)\n+($M755*'fnd base rates'!G$116)\n+($N755*'fnd base rates'!G$117)\n+($O755*'fnd base rates'!G$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,7)))\n*$R755","v":233.935493936},{"$f":"(($D755*'fnd base rates'!H$107)\n+($E755*'fnd base rates'!H$108)\n+($F755*'fnd base rates'!H$109)\n+($G755*'fnd base rates'!H$110)\n+($H755*'fnd base rates'!H$111)\n+($I755*'fnd base rates'!H$112)\n+($J755*'fnd base rates'!H$113)\n+($K755*'fnd base rates'!H$114)\n+($M755*'fnd base rates'!H$116)\n+($N755*'fnd base rates'!H$117)\n+($O755*'fnd base rates'!H$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,8)))","v":693.51686000000007},{"$f":"(($D755*'fnd base rates'!I$107)\n+($E755*'fnd base rates'!I$108)\n+($F755*'fnd base rates'!I$109)\n+($G755*'fnd base rates'!I$110)\n+($H755*'fnd base rates'!I$111)\n+($I755*'fnd base rates'!I$112)\n+($J755*'fnd base rates'!I$113)\n+($K755*'fnd base rates'!I$114)\n+($M755*'fnd base rates'!I$116)\n+($N755*'fnd base rates'!I$117)\n+($O755*'fnd base rates'!I$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,9)))\n*$R755","v":486.80044000000004},{"$f":"(($D755*'fnd base rates'!J$107)\n+($E755*'fnd base rates'!J$108)\n+($F755*'fnd base rates'!J$109)\n+($G755*'fnd base rates'!J$110)\n+($H755*'fnd base rates'!J$111)\n+($I755*'fnd base rates'!J$112)\n+($J755*'fnd base rates'!J$113)\n+($K755*'fnd base rates'!J$114)\n+($M755*'fnd base rates'!J$116)\n+($N755*'fnd base rates'!J$117)\n+($O755*'fnd base rates'!J$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,10)))\n*$R755","v":199.31139999999999},{"$f":"(($D755*'fnd base rates'!K$107)\n+($E755*'fnd base rates'!K$108)\n+($F755*'fnd base rates'!K$109)\n+($G755*'fnd base rates'!K$110)\n+($H755*'fnd base rates'!K$111)\n+($I755*'fnd base rates'!K$112)\n+($J755*'fnd base rates'!K$113)\n+($K755*'fnd base rates'!K$114)\n+($M755*'fnd base rates'!K$116)\n+($N755*'fnd base rates'!K$117)\n+($O755*'fnd base rates'!K$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,11)))\n*$R755","v":1581.9612680260002},{"$f":"(($D755*'fnd base rates'!L$107)\n+($E755*'fnd base rates'!L$108)\n+($F755*'fnd base rates'!L$109)\n+($G755*'fnd base rates'!L$110)\n+($H755*'fnd base rates'!L$111)\n+($I755*'fnd base rates'!L$112)\n+($J755*'fnd base rates'!L$113)\n+($K755*'fnd base rates'!L$114)\n+($M755*'fnd base rates'!L$116)\n+($N755*'fnd base rates'!L$117)\n+($O755*'fnd base rates'!L$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,12)))","v":2105.7653299999997},{"$f":"(($D755*'fnd base rates'!M$107)\n+($E755*'fnd base rates'!M$108)\n+($F755*'fnd base rates'!M$109)\n+($G755*'fnd base rates'!M$110)\n+($H755*'fnd base rates'!M$111)\n+($I755*'fnd base rates'!M$112)\n+($J755*'fnd base rates'!M$113)\n+($K755*'fnd base rates'!M$114)\n+($M755*'fnd base rates'!M$116)\n+($N755*'fnd base rates'!M$117)\n+($O755*'fnd base rates'!M$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,13)))","v":0},14456.426356104001,null,487274346,"487","274","346",1,1,14456.426356104001,14456,-3954,18410,null,null,null,null,null,null,0,null,0]
["487",487274347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D756","v":1},{"$f":"'fnd enro'!E756","v":0},{"$f":"'fnd enro'!F756","v":0},{"$f":"'fnd enro'!G756","v":9},{"$f":"'fnd enro'!H756","v":4},{"$f":"'fnd enro'!I756","v":0},{"$f":"'fnd enro'!J756","v":0},{"$f":"'fnd enro'!K756","v":0.51090000000000002},{"$f":"'fnd enro'!L756","v":0},{"$f":"'fnd enro'!M756","v":3},{"$f":"'fnd enro'!N756","v":0},{"$f":"'fnd enro'!O756","v":0},{"$f":"'fnd enro'!P756","v":9},{"$f":"'fnd enro'!R756","v":14},1.054,{"$f":"VALUE('fnd enro'!Q756)","v":8},null,{"$f":"(($D756*'fnd base rates'!C$107)\n+($E756*'fnd base rates'!C$108)\n+($F756*'fnd base rates'!C$109)\n+($G756*'fnd base rates'!C$110)\n+($H756*'fnd base rates'!C$111)\n+($I756*'fnd base rates'!C$112)\n+($J756*'fnd base rates'!C$113)\n+($K756*'fnd base rates'!C$114)\n+($M756*'fnd base rates'!C$116)\n+($N756*'fnd base rates'!C$117)\n+($O756*'fnd base rates'!C$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,3)))\n*$R756","v":9206.1481059260004},{"$f":"(($D756*'fnd base rates'!D$107)\n+($E756*'fnd base rates'!D$108)\n+($F756*'fnd base rates'!D$109)\n+($G756*'fnd base rates'!D$110)\n+($H756*'fnd base rates'!D$111)\n+($I756*'fnd base rates'!D$112)\n+($J756*'fnd base rates'!D$113)\n+($K756*'fnd base rates'!D$114)\n+($M756*'fnd base rates'!D$116)\n+($N756*'fnd base rates'!D$117)\n+($O756*'fnd base rates'!D$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,4)))\n*$R756","v":15951.931640000003},{"$f":"(($D756*'fnd base rates'!E$107)\n+($E756*'fnd base rates'!E$108)\n+($F756*'fnd base rates'!E$109)\n+($G756*'fnd base rates'!E$110)\n+($H756*'fnd base rates'!E$111)\n+($I756*'fnd base rates'!E$112)\n+($J756*'fnd base rates'!E$113)\n+($K756*'fnd base rates'!E$114)\n+($M756*'fnd base rates'!E$116)\n+($N756*'fnd base rates'!E$117)\n+($O756*'fnd base rates'!E$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,5)))\n*$R756","v":97960.213931868013},{"$f":"(($D756*'fnd base rates'!F$107)\n+($E756*'fnd base rates'!F$108)\n+($F756*'fnd base rates'!F$109)\n+($G756*'fnd base rates'!F$110)\n+($H756*'fnd base rates'!F$111)\n+($I756*'fnd base rates'!F$112)\n+($J756*'fnd base rates'!F$113)\n+($K756*'fnd base rates'!F$114)\n+($M756*'fnd base rates'!F$116)\n+($N756*'fnd base rates'!F$117)\n+($O756*'fnd base rates'!F$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,6)))\n*$R756","v":18185.635936052004},{"$f":"(($D756*'fnd base rates'!G$107)\n+($E756*'fnd base rates'!G$108)\n+($F756*'fnd base rates'!G$109)\n+($G756*'fnd base rates'!G$110)\n+($H756*'fnd base rates'!G$111)\n+($I756*'fnd base rates'!G$112)\n+($J756*'fnd base rates'!G$113)\n+($K756*'fnd base rates'!G$114)\n+($M756*'fnd base rates'!G$116)\n+($N756*'fnd base rates'!G$117)\n+($O756*'fnd base rates'!G$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,7)))\n*$R756","v":4388.4263811679994},{"$f":"(($D756*'fnd base rates'!H$107)\n+($E756*'fnd base rates'!H$108)\n+($F756*'fnd base rates'!H$109)\n+($G756*'fnd base rates'!H$110)\n+($H756*'fnd base rates'!H$111)\n+($I756*'fnd base rates'!H$112)\n+($J756*'fnd base rates'!H$113)\n+($K756*'fnd base rates'!H$114)\n+($M756*'fnd base rates'!H$116)\n+($N756*'fnd base rates'!H$117)\n+($O756*'fnd base rates'!H$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,8)))","v":8158.5391799999998},{"$f":"(($D756*'fnd base rates'!I$107)\n+($E756*'fnd base rates'!I$108)\n+($F756*'fnd base rates'!I$109)\n+($G756*'fnd base rates'!I$110)\n+($H756*'fnd base rates'!I$111)\n+($I756*'fnd base rates'!I$112)\n+($J756*'fnd base rates'!I$113)\n+($K756*'fnd base rates'!I$114)\n+($M756*'fnd base rates'!I$116)\n+($N756*'fnd base rates'!I$117)\n+($O756*'fnd base rates'!I$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,9)))\n*$R756","v":7280.6631000000016},{"$f":"(($D756*'fnd base rates'!J$107)\n+($E756*'fnd base rates'!J$108)\n+($F756*'fnd base rates'!J$109)\n+($G756*'fnd base rates'!J$110)\n+($H756*'fnd base rates'!J$111)\n+($I756*'fnd base rates'!J$112)\n+($J756*'fnd base rates'!J$113)\n+($K756*'fnd base rates'!J$114)\n+($M756*'fnd base rates'!J$116)\n+($N756*'fnd base rates'!J$117)\n+($O756*'fnd base rates'!J$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,10)))\n*$R756","v":10606.517940000002},{"$f":"(($D756*'fnd base rates'!K$107)\n+($E756*'fnd base rates'!K$108)\n+($F756*'fnd base rates'!K$109)\n+($G756*'fnd base rates'!K$110)\n+($H756*'fnd base rates'!K$111)\n+($I756*'fnd base rates'!K$112)\n+($J756*'fnd base rates'!K$113)\n+($K756*'fnd base rates'!K$114)\n+($M756*'fnd base rates'!K$116)\n+($N756*'fnd base rates'!K$117)\n+($O756*'fnd base rates'!K$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,11)))\n*$R756","v":17962.675104338003},{"$f":"(($D756*'fnd base rates'!L$107)\n+($E756*'fnd base rates'!L$108)\n+($F756*'fnd base rates'!L$109)\n+($G756*'fnd base rates'!L$110)\n+($H756*'fnd base rates'!L$111)\n+($I756*'fnd base rates'!L$112)\n+($J756*'fnd base rates'!L$113)\n+($K756*'fnd base rates'!L$114)\n+($M756*'fnd base rates'!L$116)\n+($N756*'fnd base rates'!L$117)\n+($O756*'fnd base rates'!L$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,12)))","v":31422.389289999999},{"$f":"(($D756*'fnd base rates'!M$107)\n+($E756*'fnd base rates'!M$108)\n+($F756*'fnd base rates'!M$109)\n+($G756*'fnd base rates'!M$110)\n+($H756*'fnd base rates'!M$111)\n+($I756*'fnd base rates'!M$112)\n+($J756*'fnd base rates'!M$113)\n+($K756*'fnd base rates'!M$114)\n+($M756*'fnd base rates'!M$116)\n+($N756*'fnd base rates'!M$117)\n+($O756*'fnd base rates'!M$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,13)))","v":0},221123.14060935201,null,487274347,"487","274","347",1,14,221123.14060935201,15795,-1825,17620,null,null,null,null,null,null,0,null,0]
["487",487274350,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D757","v":0},{"$f":"'fnd enro'!E757","v":0},{"$f":"'fnd enro'!F757","v":1},{"$f":"'fnd enro'!G757","v":0},{"$f":"'fnd enro'!H757","v":0},{"$f":"'fnd enro'!I757","v":0},{"$f":"'fnd enro'!J757","v":0},{"$f":"'fnd enro'!K757","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L757","v":0},{"$f":"'fnd enro'!M757","v":0},{"$f":"'fnd enro'!N757","v":0},{"$f":"'fnd enro'!O757","v":0},{"$f":"'fnd enro'!P757","v":1},{"$f":"'fnd enro'!R757","v":1},1.054,{"$f":"VALUE('fnd enro'!Q757)","v":3},null,{"$f":"(($D757*'fnd base rates'!C$107)\n+($E757*'fnd base rates'!C$108)\n+($F757*'fnd base rates'!C$109)\n+($G757*'fnd base rates'!C$110)\n+($H757*'fnd base rates'!C$111)\n+($I757*'fnd base rates'!C$112)\n+($J757*'fnd base rates'!C$113)\n+($K757*'fnd base rates'!C$114)\n+($M757*'fnd base rates'!C$116)\n+($N757*'fnd base rates'!C$117)\n+($O757*'fnd base rates'!C$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,3)))\n*$R757","v":665.31527430199992},{"$f":"(($D757*'fnd base rates'!D$107)\n+($E757*'fnd base rates'!D$108)\n+($F757*'fnd base rates'!D$109)\n+($G757*'fnd base rates'!D$110)\n+($H757*'fnd base rates'!D$111)\n+($I757*'fnd base rates'!D$112)\n+($J757*'fnd base rates'!D$113)\n+($K757*'fnd base rates'!D$114)\n+($M757*'fnd base rates'!D$116)\n+($N757*'fnd base rates'!D$117)\n+($O757*'fnd base rates'!D$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,4)))\n*$R757","v":1158.1668199999999},{"$f":"(($D757*'fnd base rates'!E$107)\n+($E757*'fnd base rates'!E$108)\n+($F757*'fnd base rates'!E$109)\n+($G757*'fnd base rates'!E$110)\n+($H757*'fnd base rates'!E$111)\n+($I757*'fnd base rates'!E$112)\n+($J757*'fnd base rates'!E$113)\n+($K757*'fnd base rates'!E$114)\n+($M757*'fnd base rates'!E$116)\n+($N757*'fnd base rates'!E$117)\n+($O757*'fnd base rates'!E$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,5)))\n*$R757","v":7307.9438178360006},{"$f":"(($D757*'fnd base rates'!F$107)\n+($E757*'fnd base rates'!F$108)\n+($F757*'fnd base rates'!F$109)\n+($G757*'fnd base rates'!F$110)\n+($H757*'fnd base rates'!F$111)\n+($I757*'fnd base rates'!F$112)\n+($J757*'fnd base rates'!F$113)\n+($K757*'fnd base rates'!F$114)\n+($M757*'fnd base rates'!F$116)\n+($N757*'fnd base rates'!F$117)\n+($O757*'fnd base rates'!F$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,6)))\n*$R757","v":1399.5590920040001},{"$f":"(($D757*'fnd base rates'!G$107)\n+($E757*'fnd base rates'!G$108)\n+($F757*'fnd base rates'!G$109)\n+($G757*'fnd base rates'!G$110)\n+($H757*'fnd base rates'!G$111)\n+($I757*'fnd base rates'!G$112)\n+($J757*'fnd base rates'!G$113)\n+($K757*'fnd base rates'!G$114)\n+($M757*'fnd base rates'!G$116)\n+($N757*'fnd base rates'!G$117)\n+($O757*'fnd base rates'!G$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,7)))\n*$R757","v":319.40435393600001},{"$f":"(($D757*'fnd base rates'!H$107)\n+($E757*'fnd base rates'!H$108)\n+($F757*'fnd base rates'!H$109)\n+($G757*'fnd base rates'!H$110)\n+($H757*'fnd base rates'!H$111)\n+($I757*'fnd base rates'!H$112)\n+($J757*'fnd base rates'!H$113)\n+($K757*'fnd base rates'!H$114)\n+($M757*'fnd base rates'!H$116)\n+($N757*'fnd base rates'!H$117)\n+($O757*'fnd base rates'!H$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D757*'fnd base rates'!I$107)\n+($E757*'fnd base rates'!I$108)\n+($F757*'fnd base rates'!I$109)\n+($G757*'fnd base rates'!I$110)\n+($H757*'fnd base rates'!I$111)\n+($I757*'fnd base rates'!I$112)\n+($J757*'fnd base rates'!I$113)\n+($K757*'fnd base rates'!I$114)\n+($M757*'fnd base rates'!I$116)\n+($N757*'fnd base rates'!I$117)\n+($O757*'fnd base rates'!I$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,9)))\n*$R757","v":519.20040000000006},{"$f":"(($D757*'fnd base rates'!J$107)\n+($E757*'fnd base rates'!J$108)\n+($F757*'fnd base rates'!J$109)\n+($G757*'fnd base rates'!J$110)\n+($H757*'fnd base rates'!J$111)\n+($I757*'fnd base rates'!J$112)\n+($J757*'fnd base rates'!J$113)\n+($K757*'fnd base rates'!J$114)\n+($M757*'fnd base rates'!J$116)\n+($N757*'fnd base rates'!J$117)\n+($O757*'fnd base rates'!J$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,10)))\n*$R757","v":738.01080000000013},{"$f":"(($D757*'fnd base rates'!K$107)\n+($E757*'fnd base rates'!K$108)\n+($F757*'fnd base rates'!K$109)\n+($G757*'fnd base rates'!K$110)\n+($H757*'fnd base rates'!K$111)\n+($I757*'fnd base rates'!K$112)\n+($J757*'fnd base rates'!K$113)\n+($K757*'fnd base rates'!K$114)\n+($M757*'fnd base rates'!K$116)\n+($N757*'fnd base rates'!K$117)\n+($O757*'fnd base rates'!K$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,11)))\n*$R757","v":1230.7157680260002},{"$f":"(($D757*'fnd base rates'!L$107)\n+($E757*'fnd base rates'!L$108)\n+($F757*'fnd base rates'!L$109)\n+($G757*'fnd base rates'!L$110)\n+($H757*'fnd base rates'!L$111)\n+($I757*'fnd base rates'!L$112)\n+($J757*'fnd base rates'!L$113)\n+($K757*'fnd base rates'!L$114)\n+($M757*'fnd base rates'!L$116)\n+($N757*'fnd base rates'!L$117)\n+($O757*'fnd base rates'!L$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,12)))","v":2264.42533},{"$f":"(($D757*'fnd base rates'!M$107)\n+($E757*'fnd base rates'!M$108)\n+($F757*'fnd base rates'!M$109)\n+($G757*'fnd base rates'!M$110)\n+($H757*'fnd base rates'!M$111)\n+($I757*'fnd base rates'!M$112)\n+($J757*'fnd base rates'!M$113)\n+($K757*'fnd base rates'!M$114)\n+($M757*'fnd base rates'!M$116)\n+($N757*'fnd base rates'!M$117)\n+($O757*'fnd base rates'!M$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,13)))","v":0},16178.368516103999,null,487274350,"487","274","350",1,1,16178.368516103999,16178,-1878,18056,null,null,null,null,null,null,0,null,0]
["488",488219001,"SOUTH SHORE",{"$f":"'fnd enro'!D758","v":0},{"$f":"'fnd enro'!E758","v":0},{"$f":"'fnd enro'!F758","v":6},{"$f":"'fnd enro'!G758","v":21},{"$f":"'fnd enro'!H758","v":12},{"$f":"'fnd enro'!I758","v":13},{"$f":"'fnd enro'!J758","v":0},{"$f":"'fnd enro'!K758","v":2.0436000000000001},{"$f":"'fnd enro'!L758","v":0},{"$f":"'fnd enro'!M758","v":1},{"$f":"'fnd enro'!N758","v":2},{"$f":"'fnd enro'!O758","v":1},{"$f":"'fnd enro'!P758","v":13},{"$f":"'fnd enro'!R758","v":52},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q758)","v":7},null,{"$f":"(($D758*'fnd base rates'!C$107)\n+($E758*'fnd base rates'!C$108)\n+($F758*'fnd base rates'!C$109)\n+($G758*'fnd base rates'!C$110)\n+($H758*'fnd base rates'!C$111)\n+($I758*'fnd base rates'!C$112)\n+($J758*'fnd base rates'!C$113)\n+($K758*'fnd base rates'!C$114)\n+($M758*'fnd base rates'!C$116)\n+($N758*'fnd base rates'!C$117)\n+($O758*'fnd base rates'!C$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,3)))\n*$R758","v":32993.635821083997},{"$f":"(($D758*'fnd base rates'!D$107)\n+($E758*'fnd base rates'!D$108)\n+($F758*'fnd base rates'!D$109)\n+($G758*'fnd base rates'!D$110)\n+($H758*'fnd base rates'!D$111)\n+($I758*'fnd base rates'!D$112)\n+($J758*'fnd base rates'!D$113)\n+($K758*'fnd base rates'!D$114)\n+($M758*'fnd base rates'!D$116)\n+($N758*'fnd base rates'!D$117)\n+($O758*'fnd base rates'!D$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,4)))\n*$R758","v":50635.989690000002},{"$f":"(($D758*'fnd base rates'!E$107)\n+($E758*'fnd base rates'!E$108)\n+($F758*'fnd base rates'!E$109)\n+($G758*'fnd base rates'!E$110)\n+($H758*'fnd base rates'!E$111)\n+($I758*'fnd base rates'!E$112)\n+($J758*'fnd base rates'!E$113)\n+($K758*'fnd base rates'!E$114)\n+($M758*'fnd base rates'!E$116)\n+($N758*'fnd base rates'!E$117)\n+($O758*'fnd base rates'!E$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,5)))\n*$R758","v":292375.36815631203},{"$f":"(($D758*'fnd base rates'!F$107)\n+($E758*'fnd base rates'!F$108)\n+($F758*'fnd base rates'!F$109)\n+($G758*'fnd base rates'!F$110)\n+($H758*'fnd base rates'!F$111)\n+($I758*'fnd base rates'!F$112)\n+($J758*'fnd base rates'!F$113)\n+($K758*'fnd base rates'!F$114)\n+($M758*'fnd base rates'!F$116)\n+($N758*'fnd base rates'!F$117)\n+($O758*'fnd base rates'!F$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,6)))\n*$R758","v":65351.606044968001},{"$f":"(($D758*'fnd base rates'!G$107)\n+($E758*'fnd base rates'!G$108)\n+($F758*'fnd base rates'!G$109)\n+($G758*'fnd base rates'!G$110)\n+($H758*'fnd base rates'!G$111)\n+($I758*'fnd base rates'!G$112)\n+($J758*'fnd base rates'!G$113)\n+($K758*'fnd base rates'!G$114)\n+($M758*'fnd base rates'!G$116)\n+($N758*'fnd base rates'!G$117)\n+($O758*'fnd base rates'!G$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,7)))\n*$R758","v":12107.165302511998},{"$f":"(($D758*'fnd base rates'!H$107)\n+($E758*'fnd base rates'!H$108)\n+($F758*'fnd base rates'!H$109)\n+($G758*'fnd base rates'!H$110)\n+($H758*'fnd base rates'!H$111)\n+($I758*'fnd base rates'!H$112)\n+($J758*'fnd base rates'!H$113)\n+($K758*'fnd base rates'!H$114)\n+($M758*'fnd base rates'!H$116)\n+($N758*'fnd base rates'!H$117)\n+($O758*'fnd base rates'!H$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,8)))","v":33982.556719999993},{"$f":"(($D758*'fnd base rates'!I$107)\n+($E758*'fnd base rates'!I$108)\n+($F758*'fnd base rates'!I$109)\n+($G758*'fnd base rates'!I$110)\n+($H758*'fnd base rates'!I$111)\n+($I758*'fnd base rates'!I$112)\n+($J758*'fnd base rates'!I$113)\n+($K758*'fnd base rates'!I$114)\n+($M758*'fnd base rates'!I$116)\n+($N758*'fnd base rates'!I$117)\n+($O758*'fnd base rates'!I$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,9)))\n*$R758","v":24630.931530000002},{"$f":"(($D758*'fnd base rates'!J$107)\n+($E758*'fnd base rates'!J$108)\n+($F758*'fnd base rates'!J$109)\n+($G758*'fnd base rates'!J$110)\n+($H758*'fnd base rates'!J$111)\n+($I758*'fnd base rates'!J$112)\n+($J758*'fnd base rates'!J$113)\n+($K758*'fnd base rates'!J$114)\n+($M758*'fnd base rates'!J$116)\n+($N758*'fnd base rates'!J$117)\n+($O758*'fnd base rates'!J$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,10)))\n*$R758","v":26659.509570000002},{"$f":"(($D758*'fnd base rates'!K$107)\n+($E758*'fnd base rates'!K$108)\n+($F758*'fnd base rates'!K$109)\n+($G758*'fnd base rates'!K$110)\n+($H758*'fnd base rates'!K$111)\n+($I758*'fnd base rates'!K$112)\n+($J758*'fnd base rates'!K$113)\n+($K758*'fnd base rates'!K$114)\n+($M758*'fnd base rates'!K$116)\n+($N758*'fnd base rates'!K$117)\n+($O758*'fnd base rates'!K$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,11)))\n*$R758","v":67637.519852291996},{"$f":"(($D758*'fnd base rates'!L$107)\n+($E758*'fnd base rates'!L$108)\n+($F758*'fnd base rates'!L$109)\n+($G758*'fnd base rates'!L$110)\n+($H758*'fnd base rates'!L$111)\n+($I758*'fnd base rates'!L$112)\n+($J758*'fnd base rates'!L$113)\n+($K758*'fnd base rates'!L$114)\n+($M758*'fnd base rates'!L$116)\n+($N758*'fnd base rates'!L$117)\n+($O758*'fnd base rates'!L$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,12)))","v":102393.01716000002},{"$f":"(($D758*'fnd base rates'!M$107)\n+($E758*'fnd base rates'!M$108)\n+($F758*'fnd base rates'!M$109)\n+($G758*'fnd base rates'!M$110)\n+($H758*'fnd base rates'!M$111)\n+($I758*'fnd base rates'!M$112)\n+($J758*'fnd base rates'!M$113)\n+($K758*'fnd base rates'!M$114)\n+($M758*'fnd base rates'!M$116)\n+($N758*'fnd base rates'!M$117)\n+($O758*'fnd base rates'!M$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,13)))","v":0},708767.29984716815,null,488219001,"488","219","001",1,52,708767.29984716815,13630,-2605,16235,null,null,null,null,null,null,0,null,0]
["488",488219016,"SOUTH SHORE",{"$f":"'fnd enro'!D759","v":0},{"$f":"'fnd enro'!E759","v":0},{"$f":"'fnd enro'!F759","v":0},{"$f":"'fnd enro'!G759","v":0},{"$f":"'fnd enro'!H759","v":1},{"$f":"'fnd enro'!I759","v":1},{"$f":"'fnd enro'!J759","v":0},{"$f":"'fnd enro'!K759","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L759","v":0},{"$f":"'fnd enro'!M759","v":0},{"$f":"'fnd enro'!N759","v":0},{"$f":"'fnd enro'!O759","v":0},{"$f":"'fnd enro'!P759","v":2},{"$f":"'fnd enro'!R759","v":2},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q759)","v":8},null,{"$f":"(($D759*'fnd base rates'!C$107)\n+($E759*'fnd base rates'!C$108)\n+($F759*'fnd base rates'!C$109)\n+($G759*'fnd base rates'!C$110)\n+($H759*'fnd base rates'!C$111)\n+($I759*'fnd base rates'!C$112)\n+($J759*'fnd base rates'!C$113)\n+($K759*'fnd base rates'!C$114)\n+($M759*'fnd base rates'!C$116)\n+($N759*'fnd base rates'!C$117)\n+($O759*'fnd base rates'!C$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,3)))\n*$R759","v":1387.4147777339999},{"$f":"(($D759*'fnd base rates'!D$107)\n+($E759*'fnd base rates'!D$108)\n+($F759*'fnd base rates'!D$109)\n+($G759*'fnd base rates'!D$110)\n+($H759*'fnd base rates'!D$111)\n+($I759*'fnd base rates'!D$112)\n+($J759*'fnd base rates'!D$113)\n+($K759*'fnd base rates'!D$114)\n+($M759*'fnd base rates'!D$116)\n+($N759*'fnd base rates'!D$117)\n+($O759*'fnd base rates'!D$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,4)))\n*$R759","v":2566.3382399999996},{"$f":"(($D759*'fnd base rates'!E$107)\n+($E759*'fnd base rates'!E$108)\n+($F759*'fnd base rates'!E$109)\n+($G759*'fnd base rates'!E$110)\n+($H759*'fnd base rates'!E$111)\n+($I759*'fnd base rates'!E$112)\n+($J759*'fnd base rates'!E$113)\n+($K759*'fnd base rates'!E$114)\n+($M759*'fnd base rates'!E$116)\n+($N759*'fnd base rates'!E$117)\n+($O759*'fnd base rates'!E$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,5)))\n*$R759","v":17703.680076011999},{"$f":"(($D759*'fnd base rates'!F$107)\n+($E759*'fnd base rates'!F$108)\n+($F759*'fnd base rates'!F$109)\n+($G759*'fnd base rates'!F$110)\n+($H759*'fnd base rates'!F$111)\n+($I759*'fnd base rates'!F$112)\n+($J759*'fnd base rates'!F$113)\n+($K759*'fnd base rates'!F$114)\n+($M759*'fnd base rates'!F$116)\n+($N759*'fnd base rates'!F$117)\n+($O759*'fnd base rates'!F$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,6)))\n*$R759","v":2125.2857632679998},{"$f":"(($D759*'fnd base rates'!G$107)\n+($E759*'fnd base rates'!G$108)\n+($F759*'fnd base rates'!G$109)\n+($G759*'fnd base rates'!G$110)\n+($H759*'fnd base rates'!G$111)\n+($I759*'fnd base rates'!G$112)\n+($J759*'fnd base rates'!G$113)\n+($K759*'fnd base rates'!G$114)\n+($M759*'fnd base rates'!G$116)\n+($N759*'fnd base rates'!G$117)\n+($O759*'fnd base rates'!G$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,7)))\n*$R759","v":776.08853971199994},{"$f":"(($D759*'fnd base rates'!H$107)\n+($E759*'fnd base rates'!H$108)\n+($F759*'fnd base rates'!H$109)\n+($G759*'fnd base rates'!H$110)\n+($H759*'fnd base rates'!H$111)\n+($I759*'fnd base rates'!H$112)\n+($J759*'fnd base rates'!H$113)\n+($K759*'fnd base rates'!H$114)\n+($M759*'fnd base rates'!H$116)\n+($N759*'fnd base rates'!H$117)\n+($O759*'fnd base rates'!H$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,8)))","v":1490.3037200000001},{"$f":"(($D759*'fnd base rates'!I$107)\n+($E759*'fnd base rates'!I$108)\n+($F759*'fnd base rates'!I$109)\n+($G759*'fnd base rates'!I$110)\n+($H759*'fnd base rates'!I$111)\n+($I759*'fnd base rates'!I$112)\n+($J759*'fnd base rates'!I$113)\n+($K759*'fnd base rates'!I$114)\n+($M759*'fnd base rates'!I$116)\n+($N759*'fnd base rates'!I$117)\n+($O759*'fnd base rates'!I$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,9)))\n*$R759","v":1246.2629699999998},{"$f":"(($D759*'fnd base rates'!J$107)\n+($E759*'fnd base rates'!J$108)\n+($F759*'fnd base rates'!J$109)\n+($G759*'fnd base rates'!J$110)\n+($H759*'fnd base rates'!J$111)\n+($I759*'fnd base rates'!J$112)\n+($J759*'fnd base rates'!J$113)\n+($K759*'fnd base rates'!J$114)\n+($M759*'fnd base rates'!J$116)\n+($N759*'fnd base rates'!J$117)\n+($O759*'fnd base rates'!J$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,10)))\n*$R759","v":2668.7647199999997},{"$f":"(($D759*'fnd base rates'!K$107)\n+($E759*'fnd base rates'!K$108)\n+($F759*'fnd base rates'!K$109)\n+($G759*'fnd base rates'!K$110)\n+($H759*'fnd base rates'!K$111)\n+($I759*'fnd base rates'!K$112)\n+($J759*'fnd base rates'!K$113)\n+($K759*'fnd base rates'!K$114)\n+($M759*'fnd base rates'!K$116)\n+($N759*'fnd base rates'!K$117)\n+($O759*'fnd base rates'!K$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,11)))\n*$R759","v":2620.9339662420002},{"$f":"(($D759*'fnd base rates'!L$107)\n+($E759*'fnd base rates'!L$108)\n+($F759*'fnd base rates'!L$109)\n+($G759*'fnd base rates'!L$110)\n+($H759*'fnd base rates'!L$111)\n+($I759*'fnd base rates'!L$112)\n+($J759*'fnd base rates'!L$113)\n+($K759*'fnd base rates'!L$114)\n+($M759*'fnd base rates'!L$116)\n+($N759*'fnd base rates'!L$117)\n+($O759*'fnd base rates'!L$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,12)))","v":4930.3006599999999},{"$f":"(($D759*'fnd base rates'!M$107)\n+($E759*'fnd base rates'!M$108)\n+($F759*'fnd base rates'!M$109)\n+($G759*'fnd base rates'!M$110)\n+($H759*'fnd base rates'!M$111)\n+($I759*'fnd base rates'!M$112)\n+($J759*'fnd base rates'!M$113)\n+($K759*'fnd base rates'!M$114)\n+($M759*'fnd base rates'!M$116)\n+($N759*'fnd base rates'!M$117)\n+($O759*'fnd base rates'!M$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,13)))","v":0},37515.373432967994,null,488219016,"488","219","016",1,2,37515.373432967994,18758,4302,14456,null,null,null,null,null,null,0,null,0]
["488",488219035,"SOUTH SHORE",{"$f":"'fnd enro'!D760","v":0},{"$f":"'fnd enro'!E760","v":0},{"$f":"'fnd enro'!F760","v":1},{"$f":"'fnd enro'!G760","v":1},{"$f":"'fnd enro'!H760","v":0},{"$f":"'fnd enro'!I760","v":1},{"$f":"'fnd enro'!J760","v":0},{"$f":"'fnd enro'!K760","v":0.1179},{"$f":"'fnd enro'!L760","v":0},{"$f":"'fnd enro'!M760","v":0},{"$f":"'fnd enro'!N760","v":0},{"$f":"'fnd enro'!O760","v":0},{"$f":"'fnd enro'!P760","v":3},{"$f":"'fnd enro'!R760","v":3},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q760)","v":11},null,{"$f":"(($D760*'fnd base rates'!C$107)\n+($E760*'fnd base rates'!C$108)\n+($F760*'fnd base rates'!C$109)\n+($G760*'fnd base rates'!C$110)\n+($H760*'fnd base rates'!C$111)\n+($I760*'fnd base rates'!C$112)\n+($J760*'fnd base rates'!C$113)\n+($K760*'fnd base rates'!C$114)\n+($M760*'fnd base rates'!C$116)\n+($N760*'fnd base rates'!C$117)\n+($O760*'fnd base rates'!C$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,3)))\n*$R760","v":2148.0933266009997},{"$f":"(($D760*'fnd base rates'!D$107)\n+($E760*'fnd base rates'!D$108)\n+($F760*'fnd base rates'!D$109)\n+($G760*'fnd base rates'!D$110)\n+($H760*'fnd base rates'!D$111)\n+($I760*'fnd base rates'!D$112)\n+($J760*'fnd base rates'!D$113)\n+($K760*'fnd base rates'!D$114)\n+($M760*'fnd base rates'!D$116)\n+($N760*'fnd base rates'!D$117)\n+($O760*'fnd base rates'!D$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,4)))\n*$R760","v":4166.8896599999998},{"$f":"(($D760*'fnd base rates'!E$107)\n+($E760*'fnd base rates'!E$108)\n+($F760*'fnd base rates'!E$109)\n+($G760*'fnd base rates'!E$110)\n+($H760*'fnd base rates'!E$111)\n+($I760*'fnd base rates'!E$112)\n+($J760*'fnd base rates'!E$113)\n+($K760*'fnd base rates'!E$114)\n+($M760*'fnd base rates'!E$116)\n+($N760*'fnd base rates'!E$117)\n+($O760*'fnd base rates'!E$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,5)))\n*$R760","v":29783.399769017997},{"$f":"(($D760*'fnd base rates'!F$107)\n+($E760*'fnd base rates'!F$108)\n+($F760*'fnd base rates'!F$109)\n+($G760*'fnd base rates'!F$110)\n+($H760*'fnd base rates'!F$111)\n+($I760*'fnd base rates'!F$112)\n+($J760*'fnd base rates'!F$113)\n+($K760*'fnd base rates'!F$114)\n+($M760*'fnd base rates'!F$116)\n+($N760*'fnd base rates'!F$117)\n+($O760*'fnd base rates'!F$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,6)))\n*$R760","v":3814.1947699019997},{"$f":"(($D760*'fnd base rates'!G$107)\n+($E760*'fnd base rates'!G$108)\n+($F760*'fnd base rates'!G$109)\n+($G760*'fnd base rates'!G$110)\n+($H760*'fnd base rates'!G$111)\n+($I760*'fnd base rates'!G$112)\n+($J760*'fnd base rates'!G$113)\n+($K760*'fnd base rates'!G$114)\n+($M760*'fnd base rates'!G$116)\n+($N760*'fnd base rates'!G$117)\n+($O760*'fnd base rates'!G$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,7)))\n*$R760","v":1290.836864568},{"$f":"(($D760*'fnd base rates'!H$107)\n+($E760*'fnd base rates'!H$108)\n+($F760*'fnd base rates'!H$109)\n+($G760*'fnd base rates'!H$110)\n+($H760*'fnd base rates'!H$111)\n+($I760*'fnd base rates'!H$112)\n+($J760*'fnd base rates'!H$113)\n+($K760*'fnd base rates'!H$114)\n+($M760*'fnd base rates'!H$116)\n+($N760*'fnd base rates'!H$117)\n+($O760*'fnd base rates'!H$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,8)))","v":2095.8505799999998},{"$f":"(($D760*'fnd base rates'!I$107)\n+($E760*'fnd base rates'!I$108)\n+($F760*'fnd base rates'!I$109)\n+($G760*'fnd base rates'!I$110)\n+($H760*'fnd base rates'!I$111)\n+($I760*'fnd base rates'!I$112)\n+($J760*'fnd base rates'!I$113)\n+($K760*'fnd base rates'!I$114)\n+($M760*'fnd base rates'!I$116)\n+($N760*'fnd base rates'!I$117)\n+($O760*'fnd base rates'!I$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,9)))\n*$R760","v":1909.0275300000001},{"$f":"(($D760*'fnd base rates'!J$107)\n+($E760*'fnd base rates'!J$108)\n+($F760*'fnd base rates'!J$109)\n+($G760*'fnd base rates'!J$110)\n+($H760*'fnd base rates'!J$111)\n+($I760*'fnd base rates'!J$112)\n+($J760*'fnd base rates'!J$113)\n+($K760*'fnd base rates'!J$114)\n+($M760*'fnd base rates'!J$116)\n+($N760*'fnd base rates'!J$117)\n+($O760*'fnd base rates'!J$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,10)))\n*$R760","v":4199.4856800000007},{"$f":"(($D760*'fnd base rates'!K$107)\n+($E760*'fnd base rates'!K$108)\n+($F760*'fnd base rates'!K$109)\n+($G760*'fnd base rates'!K$110)\n+($H760*'fnd base rates'!K$111)\n+($I760*'fnd base rates'!K$112)\n+($J760*'fnd base rates'!K$113)\n+($K760*'fnd base rates'!K$114)\n+($M760*'fnd base rates'!K$116)\n+($N760*'fnd base rates'!K$117)\n+($O760*'fnd base rates'!K$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,11)))\n*$R760","v":3765.5774343629996},{"$f":"(($D760*'fnd base rates'!L$107)\n+($E760*'fnd base rates'!L$108)\n+($F760*'fnd base rates'!L$109)\n+($G760*'fnd base rates'!L$110)\n+($H760*'fnd base rates'!L$111)\n+($I760*'fnd base rates'!L$112)\n+($J760*'fnd base rates'!L$113)\n+($K760*'fnd base rates'!L$114)\n+($M760*'fnd base rates'!L$116)\n+($N760*'fnd base rates'!L$117)\n+($O760*'fnd base rates'!L$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,12)))","v":7774.3459900000007},{"$f":"(($D760*'fnd base rates'!M$107)\n+($E760*'fnd base rates'!M$108)\n+($F760*'fnd base rates'!M$109)\n+($G760*'fnd base rates'!M$110)\n+($H760*'fnd base rates'!M$111)\n+($I760*'fnd base rates'!M$112)\n+($J760*'fnd base rates'!M$113)\n+($K760*'fnd base rates'!M$114)\n+($M760*'fnd base rates'!M$116)\n+($N760*'fnd base rates'!M$117)\n+($O760*'fnd base rates'!M$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,13)))","v":0},60947.701604451991,null,488219035,"488","219","035",1,3,60947.701604451991,20316,4521,15795,null,null,null,null,null,null,0,null,0]
["488",488219040,"SOUTH SHORE",{"$f":"'fnd enro'!D761","v":0},{"$f":"'fnd enro'!E761","v":0},{"$f":"'fnd enro'!F761","v":3},{"$f":"'fnd enro'!G761","v":5},{"$f":"'fnd enro'!H761","v":1},{"$f":"'fnd enro'!I761","v":9},{"$f":"'fnd enro'!J761","v":0},{"$f":"'fnd enro'!K761","v":0.70740000000000003},{"$f":"'fnd enro'!L761","v":0},{"$f":"'fnd enro'!M761","v":0},{"$f":"'fnd enro'!N761","v":0},{"$f":"'fnd enro'!O761","v":0},{"$f":"'fnd enro'!P761","v":10},{"$f":"'fnd enro'!R761","v":18},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q761)","v":6},null,{"$f":"(($D761*'fnd base rates'!C$107)\n+($E761*'fnd base rates'!C$108)\n+($F761*'fnd base rates'!C$109)\n+($G761*'fnd base rates'!C$110)\n+($H761*'fnd base rates'!C$111)\n+($I761*'fnd base rates'!C$112)\n+($J761*'fnd base rates'!C$113)\n+($K761*'fnd base rates'!C$114)\n+($M761*'fnd base rates'!C$116)\n+($N761*'fnd base rates'!C$117)\n+($O761*'fnd base rates'!C$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,3)))\n*$R761","v":11642.116959605999},{"$f":"(($D761*'fnd base rates'!D$107)\n+($E761*'fnd base rates'!D$108)\n+($F761*'fnd base rates'!D$109)\n+($G761*'fnd base rates'!D$110)\n+($H761*'fnd base rates'!D$111)\n+($I761*'fnd base rates'!D$112)\n+($J761*'fnd base rates'!D$113)\n+($K761*'fnd base rates'!D$114)\n+($M761*'fnd base rates'!D$116)\n+($N761*'fnd base rates'!D$117)\n+($O761*'fnd base rates'!D$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,4)))\n*$R761","v":19095.993899999998},{"$f":"(($D761*'fnd base rates'!E$107)\n+($E761*'fnd base rates'!E$108)\n+($F761*'fnd base rates'!E$109)\n+($G761*'fnd base rates'!E$110)\n+($H761*'fnd base rates'!E$111)\n+($I761*'fnd base rates'!E$112)\n+($J761*'fnd base rates'!E$113)\n+($K761*'fnd base rates'!E$114)\n+($M761*'fnd base rates'!E$116)\n+($N761*'fnd base rates'!E$117)\n+($O761*'fnd base rates'!E$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,5)))\n*$R761","v":124051.61435410798},{"$f":"(($D761*'fnd base rates'!F$107)\n+($E761*'fnd base rates'!F$108)\n+($F761*'fnd base rates'!F$109)\n+($G761*'fnd base rates'!F$110)\n+($H761*'fnd base rates'!F$111)\n+($I761*'fnd base rates'!F$112)\n+($J761*'fnd base rates'!F$113)\n+($K761*'fnd base rates'!F$114)\n+($M761*'fnd base rates'!F$116)\n+($N761*'fnd base rates'!F$117)\n+($O761*'fnd base rates'!F$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,6)))\n*$R761","v":21389.256989412002},{"$f":"(($D761*'fnd base rates'!G$107)\n+($E761*'fnd base rates'!G$108)\n+($F761*'fnd base rates'!G$109)\n+($G761*'fnd base rates'!G$110)\n+($H761*'fnd base rates'!G$111)\n+($I761*'fnd base rates'!G$112)\n+($J761*'fnd base rates'!G$113)\n+($K761*'fnd base rates'!G$114)\n+($M761*'fnd base rates'!G$116)\n+($N761*'fnd base rates'!G$117)\n+($O761*'fnd base rates'!G$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,7)))\n*$R761","v":4985.2989574079993},{"$f":"(($D761*'fnd base rates'!H$107)\n+($E761*'fnd base rates'!H$108)\n+($F761*'fnd base rates'!H$109)\n+($G761*'fnd base rates'!H$110)\n+($H761*'fnd base rates'!H$111)\n+($I761*'fnd base rates'!H$112)\n+($J761*'fnd base rates'!H$113)\n+($K761*'fnd base rates'!H$114)\n+($M761*'fnd base rates'!H$116)\n+($N761*'fnd base rates'!H$117)\n+($O761*'fnd base rates'!H$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,8)))","v":13138.333479999998},{"$f":"(($D761*'fnd base rates'!I$107)\n+($E761*'fnd base rates'!I$108)\n+($F761*'fnd base rates'!I$109)\n+($G761*'fnd base rates'!I$110)\n+($H761*'fnd base rates'!I$111)\n+($I761*'fnd base rates'!I$112)\n+($J761*'fnd base rates'!I$113)\n+($K761*'fnd base rates'!I$114)\n+($M761*'fnd base rates'!I$116)\n+($N761*'fnd base rates'!I$117)\n+($O761*'fnd base rates'!I$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,9)))\n*$R761","v":9381.9669300000005},{"$f":"(($D761*'fnd base rates'!J$107)\n+($E761*'fnd base rates'!J$108)\n+($F761*'fnd base rates'!J$109)\n+($G761*'fnd base rates'!J$110)\n+($H761*'fnd base rates'!J$111)\n+($I761*'fnd base rates'!J$112)\n+($J761*'fnd base rates'!J$113)\n+($K761*'fnd base rates'!J$114)\n+($M761*'fnd base rates'!J$116)\n+($N761*'fnd base rates'!J$117)\n+($O761*'fnd base rates'!J$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,10)))\n*$R761","v":14763.879059999999},{"$f":"(($D761*'fnd base rates'!K$107)\n+($E761*'fnd base rates'!K$108)\n+($F761*'fnd base rates'!K$109)\n+($G761*'fnd base rates'!K$110)\n+($H761*'fnd base rates'!K$111)\n+($I761*'fnd base rates'!K$112)\n+($J761*'fnd base rates'!K$113)\n+($K761*'fnd base rates'!K$114)\n+($M761*'fnd base rates'!K$116)\n+($N761*'fnd base rates'!K$117)\n+($O761*'fnd base rates'!K$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,11)))\n*$R761","v":22853.120816178001},{"$f":"(($D761*'fnd base rates'!L$107)\n+($E761*'fnd base rates'!L$108)\n+($F761*'fnd base rates'!L$109)\n+($G761*'fnd base rates'!L$110)\n+($H761*'fnd base rates'!L$111)\n+($I761*'fnd base rates'!L$112)\n+($J761*'fnd base rates'!L$113)\n+($K761*'fnd base rates'!L$114)\n+($M761*'fnd base rates'!L$116)\n+($N761*'fnd base rates'!L$117)\n+($O761*'fnd base rates'!L$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,12)))","v":37194.365940000003},{"$f":"(($D761*'fnd base rates'!M$107)\n+($E761*'fnd base rates'!M$108)\n+($F761*'fnd base rates'!M$109)\n+($G761*'fnd base rates'!M$110)\n+($H761*'fnd base rates'!M$111)\n+($I761*'fnd base rates'!M$112)\n+($J761*'fnd base rates'!M$113)\n+($K761*'fnd base rates'!M$114)\n+($M761*'fnd base rates'!M$116)\n+($N761*'fnd base rates'!M$117)\n+($O761*'fnd base rates'!M$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,13)))","v":0},278495.94738671201,null,488219040,"488","219","040",1,18,278495.94738671201,15472,-706,16178,null,null,null,null,null,null,0,null,0]
["488",488219044,"SOUTH SHORE",{"$f":"'fnd enro'!D762","v":0},{"$f":"'fnd enro'!E762","v":0},{"$f":"'fnd enro'!F762","v":10},{"$f":"'fnd enro'!G762","v":66},{"$f":"'fnd enro'!H762","v":33},{"$f":"'fnd enro'!I762","v":61},{"$f":"'fnd enro'!J762","v":0},{"$f":"'fnd enro'!K762","v":6.681},{"$f":"'fnd enro'!L762","v":0},{"$f":"'fnd enro'!M762","v":21},{"$f":"'fnd enro'!N762","v":9},{"$f":"'fnd enro'!O762","v":4},{"$f":"'fnd enro'!P762","v":108},{"$f":"'fnd enro'!R762","v":170},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q762)","v":11},null,{"$f":"(($D762*'fnd base rates'!C$107)\n+($E762*'fnd base rates'!C$108)\n+($F762*'fnd base rates'!C$109)\n+($G762*'fnd base rates'!C$110)\n+($H762*'fnd base rates'!C$111)\n+($I762*'fnd base rates'!C$112)\n+($J762*'fnd base rates'!C$113)\n+($K762*'fnd base rates'!C$114)\n+($M762*'fnd base rates'!C$116)\n+($N762*'fnd base rates'!C$117)\n+($O762*'fnd base rates'!C$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,3)))\n*$R762","v":118913.18813738997},{"$f":"(($D762*'fnd base rates'!D$107)\n+($E762*'fnd base rates'!D$108)\n+($F762*'fnd base rates'!D$109)\n+($G762*'fnd base rates'!D$110)\n+($H762*'fnd base rates'!D$111)\n+($I762*'fnd base rates'!D$112)\n+($J762*'fnd base rates'!D$113)\n+($K762*'fnd base rates'!D$114)\n+($M762*'fnd base rates'!D$116)\n+($N762*'fnd base rates'!D$117)\n+($O762*'fnd base rates'!D$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,4)))\n*$R762","v":210445.67666999999},{"$f":"(($D762*'fnd base rates'!E$107)\n+($E762*'fnd base rates'!E$108)\n+($F762*'fnd base rates'!E$109)\n+($G762*'fnd base rates'!E$110)\n+($H762*'fnd base rates'!E$111)\n+($I762*'fnd base rates'!E$112)\n+($J762*'fnd base rates'!E$113)\n+($K762*'fnd base rates'!E$114)\n+($M762*'fnd base rates'!E$116)\n+($N762*'fnd base rates'!E$117)\n+($O762*'fnd base rates'!E$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,5)))\n*$R762","v":1406505.5399410196},{"$f":"(($D762*'fnd base rates'!F$107)\n+($E762*'fnd base rates'!F$108)\n+($F762*'fnd base rates'!F$109)\n+($G762*'fnd base rates'!F$110)\n+($H762*'fnd base rates'!F$111)\n+($I762*'fnd base rates'!F$112)\n+($J762*'fnd base rates'!F$113)\n+($K762*'fnd base rates'!F$114)\n+($M762*'fnd base rates'!F$116)\n+($N762*'fnd base rates'!F$117)\n+($O762*'fnd base rates'!F$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,6)))\n*$R762","v":212290.82258777999},{"$f":"(($D762*'fnd base rates'!G$107)\n+($E762*'fnd base rates'!G$108)\n+($F762*'fnd base rates'!G$109)\n+($G762*'fnd base rates'!G$110)\n+($H762*'fnd base rates'!G$111)\n+($I762*'fnd base rates'!G$112)\n+($J762*'fnd base rates'!G$113)\n+($K762*'fnd base rates'!G$114)\n+($M762*'fnd base rates'!G$116)\n+($N762*'fnd base rates'!G$117)\n+($O762*'fnd base rates'!G$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,7)))\n*$R762","v":60093.920045519997},{"$f":"(($D762*'fnd base rates'!H$107)\n+($E762*'fnd base rates'!H$108)\n+($F762*'fnd base rates'!H$109)\n+($G762*'fnd base rates'!H$110)\n+($H762*'fnd base rates'!H$111)\n+($I762*'fnd base rates'!H$112)\n+($J762*'fnd base rates'!H$113)\n+($K762*'fnd base rates'!H$114)\n+($M762*'fnd base rates'!H$116)\n+($N762*'fnd base rates'!H$117)\n+($O762*'fnd base rates'!H$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,8)))","v":122786.3762},{"$f":"(($D762*'fnd base rates'!I$107)\n+($E762*'fnd base rates'!I$108)\n+($F762*'fnd base rates'!I$109)\n+($G762*'fnd base rates'!I$110)\n+($H762*'fnd base rates'!I$111)\n+($I762*'fnd base rates'!I$112)\n+($J762*'fnd base rates'!I$113)\n+($K762*'fnd base rates'!I$114)\n+($M762*'fnd base rates'!I$116)\n+($N762*'fnd base rates'!I$117)\n+($O762*'fnd base rates'!I$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,9)))\n*$R762","v":99644.539949999977},{"$f":"(($D762*'fnd base rates'!J$107)\n+($E762*'fnd base rates'!J$108)\n+($F762*'fnd base rates'!J$109)\n+($G762*'fnd base rates'!J$110)\n+($H762*'fnd base rates'!J$111)\n+($I762*'fnd base rates'!J$112)\n+($J762*'fnd base rates'!J$113)\n+($K762*'fnd base rates'!J$114)\n+($M762*'fnd base rates'!J$116)\n+($N762*'fnd base rates'!J$117)\n+($O762*'fnd base rates'!J$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,10)))\n*$R762","v":179675.91276000001},{"$f":"(($D762*'fnd base rates'!K$107)\n+($E762*'fnd base rates'!K$108)\n+($F762*'fnd base rates'!K$109)\n+($G762*'fnd base rates'!K$110)\n+($H762*'fnd base rates'!K$111)\n+($I762*'fnd base rates'!K$112)\n+($J762*'fnd base rates'!K$113)\n+($K762*'fnd base rates'!K$114)\n+($M762*'fnd base rates'!K$116)\n+($N762*'fnd base rates'!K$117)\n+($O762*'fnd base rates'!K$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,11)))\n*$R762","v":229060.69737057001},{"$f":"(($D762*'fnd base rates'!L$107)\n+($E762*'fnd base rates'!L$108)\n+($F762*'fnd base rates'!L$109)\n+($G762*'fnd base rates'!L$110)\n+($H762*'fnd base rates'!L$111)\n+($I762*'fnd base rates'!L$112)\n+($J762*'fnd base rates'!L$113)\n+($K762*'fnd base rates'!L$114)\n+($M762*'fnd base rates'!L$116)\n+($N762*'fnd base rates'!L$117)\n+($O762*'fnd base rates'!L$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,12)))","v":403250.92609999998},{"$f":"(($D762*'fnd base rates'!M$107)\n+($E762*'fnd base rates'!M$108)\n+($F762*'fnd base rates'!M$109)\n+($G762*'fnd base rates'!M$110)\n+($H762*'fnd base rates'!M$111)\n+($I762*'fnd base rates'!M$112)\n+($J762*'fnd base rates'!M$113)\n+($K762*'fnd base rates'!M$114)\n+($M762*'fnd base rates'!M$116)\n+($N762*'fnd base rates'!M$117)\n+($O762*'fnd base rates'!M$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,13)))","v":0},3042667.5997622795,null,488219044,"488","219","044",1,170,3042667.5997622795,17898,4268,13630,null,null,null,null,null,null,0,null,0]
["488",488219052,"SOUTH SHORE",{"$f":"'fnd enro'!D763","v":0},{"$f":"'fnd enro'!E763","v":0},{"$f":"'fnd enro'!F763","v":0},{"$f":"'fnd enro'!G763","v":1},{"$f":"'fnd enro'!H763","v":1},{"$f":"'fnd enro'!I763","v":0},{"$f":"'fnd enro'!J763","v":0},{"$f":"'fnd enro'!K763","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L763","v":0},{"$f":"'fnd enro'!M763","v":0},{"$f":"'fnd enro'!N763","v":0},{"$f":"'fnd enro'!O763","v":0},{"$f":"'fnd enro'!P763","v":0},{"$f":"'fnd enro'!R763","v":2},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q763)","v":6},null,{"$f":"(($D763*'fnd base rates'!C$107)\n+($E763*'fnd base rates'!C$108)\n+($F763*'fnd base rates'!C$109)\n+($G763*'fnd base rates'!C$110)\n+($H763*'fnd base rates'!C$111)\n+($I763*'fnd base rates'!C$112)\n+($J763*'fnd base rates'!C$113)\n+($K763*'fnd base rates'!C$114)\n+($M763*'fnd base rates'!C$116)\n+($N763*'fnd base rates'!C$117)\n+($O763*'fnd base rates'!C$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,3)))\n*$R763","v":1207.9778177339997},{"$f":"(($D763*'fnd base rates'!D$107)\n+($E763*'fnd base rates'!D$108)\n+($F763*'fnd base rates'!D$109)\n+($G763*'fnd base rates'!D$110)\n+($H763*'fnd base rates'!D$111)\n+($I763*'fnd base rates'!D$112)\n+($J763*'fnd base rates'!D$113)\n+($K763*'fnd base rates'!D$114)\n+($M763*'fnd base rates'!D$116)\n+($N763*'fnd base rates'!D$117)\n+($O763*'fnd base rates'!D$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,4)))\n*$R763","v":1716.2153999999998},{"$f":"(($D763*'fnd base rates'!E$107)\n+($E763*'fnd base rates'!E$108)\n+($F763*'fnd base rates'!E$109)\n+($G763*'fnd base rates'!E$110)\n+($H763*'fnd base rates'!E$111)\n+($I763*'fnd base rates'!E$112)\n+($J763*'fnd base rates'!E$113)\n+($K763*'fnd base rates'!E$114)\n+($M763*'fnd base rates'!E$116)\n+($N763*'fnd base rates'!E$117)\n+($O763*'fnd base rates'!E$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,5)))\n*$R763","v":8247.5513760119993},{"$f":"(($D763*'fnd base rates'!F$107)\n+($E763*'fnd base rates'!F$108)\n+($F763*'fnd base rates'!F$109)\n+($G763*'fnd base rates'!F$110)\n+($H763*'fnd base rates'!F$111)\n+($I763*'fnd base rates'!F$112)\n+($J763*'fnd base rates'!F$113)\n+($K763*'fnd base rates'!F$114)\n+($M763*'fnd base rates'!F$116)\n+($N763*'fnd base rates'!F$117)\n+($O763*'fnd base rates'!F$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,6)))\n*$R763","v":2529.6860932679997},{"$f":"(($D763*'fnd base rates'!G$107)\n+($E763*'fnd base rates'!G$108)\n+($F763*'fnd base rates'!G$109)\n+($G763*'fnd base rates'!G$110)\n+($H763*'fnd base rates'!G$111)\n+($I763*'fnd base rates'!G$112)\n+($J763*'fnd base rates'!G$113)\n+($K763*'fnd base rates'!G$114)\n+($M763*'fnd base rates'!G$116)\n+($N763*'fnd base rates'!G$117)\n+($O763*'fnd base rates'!G$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,7)))\n*$R763","v":365.52482971199993},{"$f":"(($D763*'fnd base rates'!H$107)\n+($E763*'fnd base rates'!H$108)\n+($F763*'fnd base rates'!H$109)\n+($G763*'fnd base rates'!H$110)\n+($H763*'fnd base rates'!H$111)\n+($I763*'fnd base rates'!H$112)\n+($J763*'fnd base rates'!H$113)\n+($K763*'fnd base rates'!H$114)\n+($M763*'fnd base rates'!H$116)\n+($N763*'fnd base rates'!H$117)\n+($O763*'fnd base rates'!H$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D763*'fnd base rates'!I$107)\n+($E763*'fnd base rates'!I$108)\n+($F763*'fnd base rates'!I$109)\n+($G763*'fnd base rates'!I$110)\n+($H763*'fnd base rates'!I$111)\n+($I763*'fnd base rates'!I$112)\n+($J763*'fnd base rates'!I$113)\n+($K763*'fnd base rates'!I$114)\n+($M763*'fnd base rates'!I$116)\n+($N763*'fnd base rates'!I$117)\n+($O763*'fnd base rates'!I$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,9)))\n*$R763","v":833.36946},{"$f":"(($D763*'fnd base rates'!J$107)\n+($E763*'fnd base rates'!J$108)\n+($F763*'fnd base rates'!J$109)\n+($G763*'fnd base rates'!J$110)\n+($H763*'fnd base rates'!J$111)\n+($I763*'fnd base rates'!J$112)\n+($J763*'fnd base rates'!J$113)\n+($K763*'fnd base rates'!J$114)\n+($M763*'fnd base rates'!J$116)\n+($N763*'fnd base rates'!J$117)\n+($O763*'fnd base rates'!J$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,10)))\n*$R763","v":449.90555999999992},{"$f":"(($D763*'fnd base rates'!K$107)\n+($E763*'fnd base rates'!K$108)\n+($F763*'fnd base rates'!K$109)\n+($G763*'fnd base rates'!K$110)\n+($H763*'fnd base rates'!K$111)\n+($I763*'fnd base rates'!K$112)\n+($J763*'fnd base rates'!K$113)\n+($K763*'fnd base rates'!K$114)\n+($M763*'fnd base rates'!K$116)\n+($N763*'fnd base rates'!K$117)\n+($O763*'fnd base rates'!K$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,11)))\n*$R763","v":2565.0187662419999},{"$f":"(($D763*'fnd base rates'!L$107)\n+($E763*'fnd base rates'!L$108)\n+($F763*'fnd base rates'!L$109)\n+($G763*'fnd base rates'!L$110)\n+($H763*'fnd base rates'!L$111)\n+($I763*'fnd base rates'!L$112)\n+($J763*'fnd base rates'!L$113)\n+($K763*'fnd base rates'!L$114)\n+($M763*'fnd base rates'!L$116)\n+($N763*'fnd base rates'!L$117)\n+($O763*'fnd base rates'!L$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D763*'fnd base rates'!M$107)\n+($E763*'fnd base rates'!M$108)\n+($F763*'fnd base rates'!M$109)\n+($G763*'fnd base rates'!M$110)\n+($H763*'fnd base rates'!M$111)\n+($I763*'fnd base rates'!M$112)\n+($J763*'fnd base rates'!M$113)\n+($K763*'fnd base rates'!M$114)\n+($M763*'fnd base rates'!M$116)\n+($N763*'fnd base rates'!M$117)\n+($O763*'fnd base rates'!M$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,13)))","v":0},22699.313682968001,null,488219052,"488","219","052",1,2,22699.313682968001,11350,-7408,18758,null,null,null,null,null,null,0,null,0]
["488",488219065,"SOUTH SHORE",{"$f":"'fnd enro'!D764","v":0},{"$f":"'fnd enro'!E764","v":0},{"$f":"'fnd enro'!F764","v":1},{"$f":"'fnd enro'!G764","v":2},{"$f":"'fnd enro'!H764","v":3},{"$f":"'fnd enro'!I764","v":3},{"$f":"'fnd enro'!J764","v":0},{"$f":"'fnd enro'!K764","v":0.35370000000000001},{"$f":"'fnd enro'!L764","v":0},{"$f":"'fnd enro'!M764","v":0},{"$f":"'fnd enro'!N764","v":0},{"$f":"'fnd enro'!O764","v":0},{"$f":"'fnd enro'!P764","v":3},{"$f":"'fnd enro'!R764","v":9},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q764)","v":2},null,{"$f":"(($D764*'fnd base rates'!C$107)\n+($E764*'fnd base rates'!C$108)\n+($F764*'fnd base rates'!C$109)\n+($G764*'fnd base rates'!C$110)\n+($H764*'fnd base rates'!C$111)\n+($I764*'fnd base rates'!C$112)\n+($J764*'fnd base rates'!C$113)\n+($K764*'fnd base rates'!C$114)\n+($M764*'fnd base rates'!C$116)\n+($N764*'fnd base rates'!C$117)\n+($O764*'fnd base rates'!C$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,3)))\n*$R764","v":5621.4369798029993},{"$f":"(($D764*'fnd base rates'!D$107)\n+($E764*'fnd base rates'!D$108)\n+($F764*'fnd base rates'!D$109)\n+($G764*'fnd base rates'!D$110)\n+($H764*'fnd base rates'!D$111)\n+($I764*'fnd base rates'!D$112)\n+($J764*'fnd base rates'!D$113)\n+($K764*'fnd base rates'!D$114)\n+($M764*'fnd base rates'!D$116)\n+($N764*'fnd base rates'!D$117)\n+($O764*'fnd base rates'!D$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,4)))\n*$R764","v":8602.0769699999983},{"$f":"(($D764*'fnd base rates'!E$107)\n+($E764*'fnd base rates'!E$108)\n+($F764*'fnd base rates'!E$109)\n+($G764*'fnd base rates'!E$110)\n+($H764*'fnd base rates'!E$111)\n+($I764*'fnd base rates'!E$112)\n+($J764*'fnd base rates'!E$113)\n+($K764*'fnd base rates'!E$114)\n+($M764*'fnd base rates'!E$116)\n+($N764*'fnd base rates'!E$117)\n+($O764*'fnd base rates'!E$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,5)))\n*$R764","v":49875.677787053995},{"$f":"(($D764*'fnd base rates'!F$107)\n+($E764*'fnd base rates'!F$108)\n+($F764*'fnd base rates'!F$109)\n+($G764*'fnd base rates'!F$110)\n+($H764*'fnd base rates'!F$111)\n+($I764*'fnd base rates'!F$112)\n+($J764*'fnd base rates'!F$113)\n+($K764*'fnd base rates'!F$114)\n+($M764*'fnd base rates'!F$116)\n+($N764*'fnd base rates'!F$117)\n+($O764*'fnd base rates'!F$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,6)))\n*$R764","v":10594.452389705999},{"$f":"(($D764*'fnd base rates'!G$107)\n+($E764*'fnd base rates'!G$108)\n+($F764*'fnd base rates'!G$109)\n+($G764*'fnd base rates'!G$110)\n+($H764*'fnd base rates'!G$111)\n+($I764*'fnd base rates'!G$112)\n+($J764*'fnd base rates'!G$113)\n+($K764*'fnd base rates'!G$114)\n+($M764*'fnd base rates'!G$116)\n+($N764*'fnd base rates'!G$117)\n+($O764*'fnd base rates'!G$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,7)))\n*$R764","v":2065.4753537040001},{"$f":"(($D764*'fnd base rates'!H$107)\n+($E764*'fnd base rates'!H$108)\n+($F764*'fnd base rates'!H$109)\n+($G764*'fnd base rates'!H$110)\n+($H764*'fnd base rates'!H$111)\n+($I764*'fnd base rates'!H$112)\n+($J764*'fnd base rates'!H$113)\n+($K764*'fnd base rates'!H$114)\n+($M764*'fnd base rates'!H$116)\n+($N764*'fnd base rates'!H$117)\n+($O764*'fnd base rates'!H$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,8)))","v":6020.3117399999992},{"$f":"(($D764*'fnd base rates'!I$107)\n+($E764*'fnd base rates'!I$108)\n+($F764*'fnd base rates'!I$109)\n+($G764*'fnd base rates'!I$110)\n+($H764*'fnd base rates'!I$111)\n+($I764*'fnd base rates'!I$112)\n+($J764*'fnd base rates'!I$113)\n+($K764*'fnd base rates'!I$114)\n+($M764*'fnd base rates'!I$116)\n+($N764*'fnd base rates'!I$117)\n+($O764*'fnd base rates'!I$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,9)))\n*$R764","v":4280.8168800000003},{"$f":"(($D764*'fnd base rates'!J$107)\n+($E764*'fnd base rates'!J$108)\n+($F764*'fnd base rates'!J$109)\n+($G764*'fnd base rates'!J$110)\n+($H764*'fnd base rates'!J$111)\n+($I764*'fnd base rates'!J$112)\n+($J764*'fnd base rates'!J$113)\n+($K764*'fnd base rates'!J$114)\n+($M764*'fnd base rates'!J$116)\n+($N764*'fnd base rates'!J$117)\n+($O764*'fnd base rates'!J$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,10)))\n*$R764","v":5029.03215},{"$f":"(($D764*'fnd base rates'!K$107)\n+($E764*'fnd base rates'!K$108)\n+($F764*'fnd base rates'!K$109)\n+($G764*'fnd base rates'!K$110)\n+($H764*'fnd base rates'!K$111)\n+($I764*'fnd base rates'!K$112)\n+($J764*'fnd base rates'!K$113)\n+($K764*'fnd base rates'!K$114)\n+($M764*'fnd base rates'!K$116)\n+($N764*'fnd base rates'!K$117)\n+($O764*'fnd base rates'!K$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,11)))\n*$R764","v":11572.464133089001},{"$f":"(($D764*'fnd base rates'!L$107)\n+($E764*'fnd base rates'!L$108)\n+($F764*'fnd base rates'!L$109)\n+($G764*'fnd base rates'!L$110)\n+($H764*'fnd base rates'!L$111)\n+($I764*'fnd base rates'!L$112)\n+($J764*'fnd base rates'!L$113)\n+($K764*'fnd base rates'!L$114)\n+($M764*'fnd base rates'!L$116)\n+($N764*'fnd base rates'!L$117)\n+($O764*'fnd base rates'!L$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,12)))","v":17505.29797},{"$f":"(($D764*'fnd base rates'!M$107)\n+($E764*'fnd base rates'!M$108)\n+($F764*'fnd base rates'!M$109)\n+($G764*'fnd base rates'!M$110)\n+($H764*'fnd base rates'!M$111)\n+($I764*'fnd base rates'!M$112)\n+($J764*'fnd base rates'!M$113)\n+($K764*'fnd base rates'!M$114)\n+($M764*'fnd base rates'!M$116)\n+($N764*'fnd base rates'!M$117)\n+($O764*'fnd base rates'!M$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,13)))","v":0},121167.04235335598,null,488219065,"488","219","065",1,9,121167.04235335598,13463,-6853,20316,null,null,null,null,null,null,0,null,0]
["488",488219083,"SOUTH SHORE",{"$f":"'fnd enro'!D765","v":0},{"$f":"'fnd enro'!E765","v":0},{"$f":"'fnd enro'!F765","v":0},{"$f":"'fnd enro'!G765","v":2},{"$f":"'fnd enro'!H765","v":1},{"$f":"'fnd enro'!I765","v":4},{"$f":"'fnd enro'!J765","v":0},{"$f":"'fnd enro'!K765","v":0.27510000000000001},{"$f":"'fnd enro'!L765","v":0},{"$f":"'fnd enro'!M765","v":0},{"$f":"'fnd enro'!N765","v":0},{"$f":"'fnd enro'!O765","v":0},{"$f":"'fnd enro'!P765","v":2},{"$f":"'fnd enro'!R765","v":7},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q765)","v":6},null,{"$f":"(($D765*'fnd base rates'!C$107)\n+($E765*'fnd base rates'!C$108)\n+($F765*'fnd base rates'!C$109)\n+($G765*'fnd base rates'!C$110)\n+($H765*'fnd base rates'!C$111)\n+($I765*'fnd base rates'!C$112)\n+($J765*'fnd base rates'!C$113)\n+($K765*'fnd base rates'!C$114)\n+($M765*'fnd base rates'!C$116)\n+($N765*'fnd base rates'!C$117)\n+($O765*'fnd base rates'!C$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,3)))\n*$R765","v":4381.9856820689993},{"$f":"(($D765*'fnd base rates'!D$107)\n+($E765*'fnd base rates'!D$108)\n+($F765*'fnd base rates'!D$109)\n+($G765*'fnd base rates'!D$110)\n+($H765*'fnd base rates'!D$111)\n+($I765*'fnd base rates'!D$112)\n+($J765*'fnd base rates'!D$113)\n+($K765*'fnd base rates'!D$114)\n+($M765*'fnd base rates'!D$116)\n+($N765*'fnd base rates'!D$117)\n+($O765*'fnd base rates'!D$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,4)))\n*$R765","v":6736.7649599999995},{"$f":"(($D765*'fnd base rates'!E$107)\n+($E765*'fnd base rates'!E$108)\n+($F765*'fnd base rates'!E$109)\n+($G765*'fnd base rates'!E$110)\n+($H765*'fnd base rates'!E$111)\n+($I765*'fnd base rates'!E$112)\n+($J765*'fnd base rates'!E$113)\n+($K765*'fnd base rates'!E$114)\n+($M765*'fnd base rates'!E$116)\n+($N765*'fnd base rates'!E$117)\n+($O765*'fnd base rates'!E$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,5)))\n*$R765","v":41801.961261042001},{"$f":"(($D765*'fnd base rates'!F$107)\n+($E765*'fnd base rates'!F$108)\n+($F765*'fnd base rates'!F$109)\n+($G765*'fnd base rates'!F$110)\n+($H765*'fnd base rates'!F$111)\n+($I765*'fnd base rates'!F$112)\n+($J765*'fnd base rates'!F$113)\n+($K765*'fnd base rates'!F$114)\n+($M765*'fnd base rates'!F$116)\n+($N765*'fnd base rates'!F$117)\n+($O765*'fnd base rates'!F$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,6)))\n*$R765","v":7943.0766064379995},{"$f":"(($D765*'fnd base rates'!G$107)\n+($E765*'fnd base rates'!G$108)\n+($F765*'fnd base rates'!G$109)\n+($G765*'fnd base rates'!G$110)\n+($H765*'fnd base rates'!G$111)\n+($I765*'fnd base rates'!G$112)\n+($J765*'fnd base rates'!G$113)\n+($K765*'fnd base rates'!G$114)\n+($M765*'fnd base rates'!G$116)\n+($N765*'fnd base rates'!G$117)\n+($O765*'fnd base rates'!G$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,7)))\n*$R765","v":1624.2002539920002},{"$f":"(($D765*'fnd base rates'!H$107)\n+($E765*'fnd base rates'!H$108)\n+($F765*'fnd base rates'!H$109)\n+($G765*'fnd base rates'!H$110)\n+($H765*'fnd base rates'!H$111)\n+($I765*'fnd base rates'!H$112)\n+($J765*'fnd base rates'!H$113)\n+($K765*'fnd base rates'!H$114)\n+($M765*'fnd base rates'!H$116)\n+($N765*'fnd base rates'!H$117)\n+($O765*'fnd base rates'!H$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,8)))","v":5223.3980200000005},{"$f":"(($D765*'fnd base rates'!I$107)\n+($E765*'fnd base rates'!I$108)\n+($F765*'fnd base rates'!I$109)\n+($G765*'fnd base rates'!I$110)\n+($H765*'fnd base rates'!I$111)\n+($I765*'fnd base rates'!I$112)\n+($J765*'fnd base rates'!I$113)\n+($K765*'fnd base rates'!I$114)\n+($M765*'fnd base rates'!I$116)\n+($N765*'fnd base rates'!I$117)\n+($O765*'fnd base rates'!I$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,9)))\n*$R765","v":3433.7545500000001},{"$f":"(($D765*'fnd base rates'!J$107)\n+($E765*'fnd base rates'!J$108)\n+($F765*'fnd base rates'!J$109)\n+($G765*'fnd base rates'!J$110)\n+($H765*'fnd base rates'!J$111)\n+($I765*'fnd base rates'!J$112)\n+($J765*'fnd base rates'!J$113)\n+($K765*'fnd base rates'!J$114)\n+($M765*'fnd base rates'!J$116)\n+($N765*'fnd base rates'!J$117)\n+($O765*'fnd base rates'!J$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,10)))\n*$R765","v":4694.2504799999988},{"$f":"(($D765*'fnd base rates'!K$107)\n+($E765*'fnd base rates'!K$108)\n+($F765*'fnd base rates'!K$109)\n+($G765*'fnd base rates'!K$110)\n+($H765*'fnd base rates'!K$111)\n+($I765*'fnd base rates'!K$112)\n+($J765*'fnd base rates'!K$113)\n+($K765*'fnd base rates'!K$114)\n+($M765*'fnd base rates'!K$116)\n+($N765*'fnd base rates'!K$117)\n+($O765*'fnd base rates'!K$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,11)))\n*$R765","v":8971.4499568470001},{"$f":"(($D765*'fnd base rates'!L$107)\n+($E765*'fnd base rates'!L$108)\n+($F765*'fnd base rates'!L$109)\n+($G765*'fnd base rates'!L$110)\n+($H765*'fnd base rates'!L$111)\n+($I765*'fnd base rates'!L$112)\n+($J765*'fnd base rates'!L$113)\n+($K765*'fnd base rates'!L$114)\n+($M765*'fnd base rates'!L$116)\n+($N765*'fnd base rates'!L$117)\n+($O765*'fnd base rates'!L$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,12)))","v":13402.267309999999},{"$f":"(($D765*'fnd base rates'!M$107)\n+($E765*'fnd base rates'!M$108)\n+($F765*'fnd base rates'!M$109)\n+($G765*'fnd base rates'!M$110)\n+($H765*'fnd base rates'!M$111)\n+($I765*'fnd base rates'!M$112)\n+($J765*'fnd base rates'!M$113)\n+($K765*'fnd base rates'!M$114)\n+($M765*'fnd base rates'!M$116)\n+($N765*'fnd base rates'!M$117)\n+($O765*'fnd base rates'!M$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,13)))","v":0},98213.109080388007,null,488219083,"488","219","083",1,7,98213.109080388007,14030,-1442,15472,null,null,null,null,null,null,0,null,0]
["488",488219118,"SOUTH SHORE",{"$f":"'fnd enro'!D766","v":0},{"$f":"'fnd enro'!E766","v":0},{"$f":"'fnd enro'!F766","v":0},{"$f":"'fnd enro'!G766","v":1},{"$f":"'fnd enro'!H766","v":0},{"$f":"'fnd enro'!I766","v":0},{"$f":"'fnd enro'!J766","v":0},{"$f":"'fnd enro'!K766","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L766","v":0},{"$f":"'fnd enro'!M766","v":0},{"$f":"'fnd enro'!N766","v":0},{"$f":"'fnd enro'!O766","v":0},{"$f":"'fnd enro'!P766","v":0},{"$f":"'fnd enro'!R766","v":1},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q766)","v":6},null,{"$f":"(($D766*'fnd base rates'!C$107)\n+($E766*'fnd base rates'!C$108)\n+($F766*'fnd base rates'!C$109)\n+($G766*'fnd base rates'!C$110)\n+($H766*'fnd base rates'!C$111)\n+($I766*'fnd base rates'!C$112)\n+($J766*'fnd base rates'!C$113)\n+($K766*'fnd base rates'!C$114)\n+($M766*'fnd base rates'!C$116)\n+($N766*'fnd base rates'!C$117)\n+($O766*'fnd base rates'!C$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,3)))\n*$R766","v":603.98890886699985},{"$f":"(($D766*'fnd base rates'!D$107)\n+($E766*'fnd base rates'!D$108)\n+($F766*'fnd base rates'!D$109)\n+($G766*'fnd base rates'!D$110)\n+($H766*'fnd base rates'!D$111)\n+($I766*'fnd base rates'!D$112)\n+($J766*'fnd base rates'!D$113)\n+($K766*'fnd base rates'!D$114)\n+($M766*'fnd base rates'!D$116)\n+($N766*'fnd base rates'!D$117)\n+($O766*'fnd base rates'!D$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,4)))\n*$R766","v":858.10769999999991},{"$f":"(($D766*'fnd base rates'!E$107)\n+($E766*'fnd base rates'!E$108)\n+($F766*'fnd base rates'!E$109)\n+($G766*'fnd base rates'!E$110)\n+($H766*'fnd base rates'!E$111)\n+($I766*'fnd base rates'!E$112)\n+($J766*'fnd base rates'!E$113)\n+($K766*'fnd base rates'!E$114)\n+($M766*'fnd base rates'!E$116)\n+($N766*'fnd base rates'!E$117)\n+($O766*'fnd base rates'!E$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,5)))\n*$R766","v":4359.842673006},{"$f":"(($D766*'fnd base rates'!F$107)\n+($E766*'fnd base rates'!F$108)\n+($F766*'fnd base rates'!F$109)\n+($G766*'fnd base rates'!F$110)\n+($H766*'fnd base rates'!F$111)\n+($I766*'fnd base rates'!F$112)\n+($J766*'fnd base rates'!F$113)\n+($K766*'fnd base rates'!F$114)\n+($M766*'fnd base rates'!F$116)\n+($N766*'fnd base rates'!F$117)\n+($O766*'fnd base rates'!F$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,6)))\n*$R766","v":1406.198366634},{"$f":"(($D766*'fnd base rates'!G$107)\n+($E766*'fnd base rates'!G$108)\n+($F766*'fnd base rates'!G$109)\n+($G766*'fnd base rates'!G$110)\n+($H766*'fnd base rates'!G$111)\n+($I766*'fnd base rates'!G$112)\n+($J766*'fnd base rates'!G$113)\n+($K766*'fnd base rates'!G$114)\n+($M766*'fnd base rates'!G$116)\n+($N766*'fnd base rates'!G$117)\n+($O766*'fnd base rates'!G$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,7)))\n*$R766","v":176.22838485599996},{"$f":"(($D766*'fnd base rates'!H$107)\n+($E766*'fnd base rates'!H$108)\n+($F766*'fnd base rates'!H$109)\n+($G766*'fnd base rates'!H$110)\n+($H766*'fnd base rates'!H$111)\n+($I766*'fnd base rates'!H$112)\n+($J766*'fnd base rates'!H$113)\n+($K766*'fnd base rates'!H$114)\n+($M766*'fnd base rates'!H$116)\n+($N766*'fnd base rates'!H$117)\n+($O766*'fnd base rates'!H$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D766*'fnd base rates'!I$107)\n+($E766*'fnd base rates'!I$108)\n+($F766*'fnd base rates'!I$109)\n+($G766*'fnd base rates'!I$110)\n+($H766*'fnd base rates'!I$111)\n+($I766*'fnd base rates'!I$112)\n+($J766*'fnd base rates'!I$113)\n+($K766*'fnd base rates'!I$114)\n+($M766*'fnd base rates'!I$116)\n+($N766*'fnd base rates'!I$117)\n+($O766*'fnd base rates'!I$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,9)))\n*$R766","v":400.88445000000002},{"$f":"(($D766*'fnd base rates'!J$107)\n+($E766*'fnd base rates'!J$108)\n+($F766*'fnd base rates'!J$109)\n+($G766*'fnd base rates'!J$110)\n+($H766*'fnd base rates'!J$111)\n+($I766*'fnd base rates'!J$112)\n+($J766*'fnd base rates'!J$113)\n+($K766*'fnd base rates'!J$114)\n+($M766*'fnd base rates'!J$116)\n+($N766*'fnd base rates'!J$117)\n+($O766*'fnd base rates'!J$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,10)))\n*$R766","v":170.83787999999998},{"$f":"(($D766*'fnd base rates'!K$107)\n+($E766*'fnd base rates'!K$108)\n+($F766*'fnd base rates'!K$109)\n+($G766*'fnd base rates'!K$110)\n+($H766*'fnd base rates'!K$111)\n+($I766*'fnd base rates'!K$112)\n+($J766*'fnd base rates'!K$113)\n+($K766*'fnd base rates'!K$114)\n+($M766*'fnd base rates'!K$116)\n+($N766*'fnd base rates'!K$117)\n+($O766*'fnd base rates'!K$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,11)))\n*$R766","v":1236.554078121},{"$f":"(($D766*'fnd base rates'!L$107)\n+($E766*'fnd base rates'!L$108)\n+($F766*'fnd base rates'!L$109)\n+($G766*'fnd base rates'!L$110)\n+($H766*'fnd base rates'!L$111)\n+($I766*'fnd base rates'!L$112)\n+($J766*'fnd base rates'!L$113)\n+($K766*'fnd base rates'!L$114)\n+($M766*'fnd base rates'!L$116)\n+($N766*'fnd base rates'!L$117)\n+($O766*'fnd base rates'!L$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D766*'fnd base rates'!M$107)\n+($E766*'fnd base rates'!M$108)\n+($F766*'fnd base rates'!M$109)\n+($G766*'fnd base rates'!M$110)\n+($H766*'fnd base rates'!M$111)\n+($I766*'fnd base rates'!M$112)\n+($J766*'fnd base rates'!M$113)\n+($K766*'fnd base rates'!M$114)\n+($M766*'fnd base rates'!M$116)\n+($N766*'fnd base rates'!M$117)\n+($O766*'fnd base rates'!M$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,13)))","v":0},11550.174631483998,null,488219118,"488","219","118",1,1,11550.174631483998,11550,-6348,17898,null,null,null,null,null,null,0,null,0]
["488",488219122,"SOUTH SHORE",{"$f":"'fnd enro'!D767","v":0},{"$f":"'fnd enro'!E767","v":0},{"$f":"'fnd enro'!F767","v":2},{"$f":"'fnd enro'!G767","v":9},{"$f":"'fnd enro'!H767","v":9},{"$f":"'fnd enro'!I767","v":4},{"$f":"'fnd enro'!J767","v":0},{"$f":"'fnd enro'!K767","v":0.94320000000000004},{"$f":"'fnd enro'!L767","v":0},{"$f":"'fnd enro'!M767","v":4},{"$f":"'fnd enro'!N767","v":0},{"$f":"'fnd enro'!O767","v":0},{"$f":"'fnd enro'!P767","v":6},{"$f":"'fnd enro'!R767","v":24},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q767)","v":3},null,{"$f":"(($D767*'fnd base rates'!C$107)\n+($E767*'fnd base rates'!C$108)\n+($F767*'fnd base rates'!C$109)\n+($G767*'fnd base rates'!C$110)\n+($H767*'fnd base rates'!C$111)\n+($I767*'fnd base rates'!C$112)\n+($J767*'fnd base rates'!C$113)\n+($K767*'fnd base rates'!C$114)\n+($M767*'fnd base rates'!C$116)\n+($N767*'fnd base rates'!C$117)\n+($O767*'fnd base rates'!C$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,3)))\n*$R767","v":15353.206112808},{"$f":"(($D767*'fnd base rates'!D$107)\n+($E767*'fnd base rates'!D$108)\n+($F767*'fnd base rates'!D$109)\n+($G767*'fnd base rates'!D$110)\n+($H767*'fnd base rates'!D$111)\n+($I767*'fnd base rates'!D$112)\n+($J767*'fnd base rates'!D$113)\n+($K767*'fnd base rates'!D$114)\n+($M767*'fnd base rates'!D$116)\n+($N767*'fnd base rates'!D$117)\n+($O767*'fnd base rates'!D$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,4)))\n*$R767","v":23251.382819999999},{"$f":"(($D767*'fnd base rates'!E$107)\n+($E767*'fnd base rates'!E$108)\n+($F767*'fnd base rates'!E$109)\n+($G767*'fnd base rates'!E$110)\n+($H767*'fnd base rates'!E$111)\n+($I767*'fnd base rates'!E$112)\n+($J767*'fnd base rates'!E$113)\n+($K767*'fnd base rates'!E$114)\n+($M767*'fnd base rates'!E$116)\n+($N767*'fnd base rates'!E$117)\n+($O767*'fnd base rates'!E$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,5)))\n*$R767","v":128676.530202144},{"$f":"(($D767*'fnd base rates'!F$107)\n+($E767*'fnd base rates'!F$108)\n+($F767*'fnd base rates'!F$109)\n+($G767*'fnd base rates'!F$110)\n+($H767*'fnd base rates'!F$111)\n+($I767*'fnd base rates'!F$112)\n+($J767*'fnd base rates'!F$113)\n+($K767*'fnd base rates'!F$114)\n+($M767*'fnd base rates'!F$116)\n+($N767*'fnd base rates'!F$117)\n+($O767*'fnd base rates'!F$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,6)))\n*$R767","v":30410.242119215993},{"$f":"(($D767*'fnd base rates'!G$107)\n+($E767*'fnd base rates'!G$108)\n+($F767*'fnd base rates'!G$109)\n+($G767*'fnd base rates'!G$110)\n+($H767*'fnd base rates'!G$111)\n+($I767*'fnd base rates'!G$112)\n+($J767*'fnd base rates'!G$113)\n+($K767*'fnd base rates'!G$114)\n+($M767*'fnd base rates'!G$116)\n+($N767*'fnd base rates'!G$117)\n+($O767*'fnd base rates'!G$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,7)))\n*$R767","v":5482.4053165439982},{"$f":"(($D767*'fnd base rates'!H$107)\n+($E767*'fnd base rates'!H$108)\n+($F767*'fnd base rates'!H$109)\n+($G767*'fnd base rates'!H$110)\n+($H767*'fnd base rates'!H$111)\n+($I767*'fnd base rates'!H$112)\n+($J767*'fnd base rates'!H$113)\n+($K767*'fnd base rates'!H$114)\n+($M767*'fnd base rates'!H$116)\n+($N767*'fnd base rates'!H$117)\n+($O767*'fnd base rates'!H$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,8)))","v":15283.904640000002},{"$f":"(($D767*'fnd base rates'!I$107)\n+($E767*'fnd base rates'!I$108)\n+($F767*'fnd base rates'!I$109)\n+($G767*'fnd base rates'!I$110)\n+($H767*'fnd base rates'!I$111)\n+($I767*'fnd base rates'!I$112)\n+($J767*'fnd base rates'!I$113)\n+($K767*'fnd base rates'!I$114)\n+($M767*'fnd base rates'!I$116)\n+($N767*'fnd base rates'!I$117)\n+($O767*'fnd base rates'!I$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,9)))\n*$R767","v":11290.613219999997},{"$f":"(($D767*'fnd base rates'!J$107)\n+($E767*'fnd base rates'!J$108)\n+($F767*'fnd base rates'!J$109)\n+($G767*'fnd base rates'!J$110)\n+($H767*'fnd base rates'!J$111)\n+($I767*'fnd base rates'!J$112)\n+($J767*'fnd base rates'!J$113)\n+($K767*'fnd base rates'!J$114)\n+($M767*'fnd base rates'!J$116)\n+($N767*'fnd base rates'!J$117)\n+($O767*'fnd base rates'!J$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,10)))\n*$R767","v":10734.320519999997},{"$f":"(($D767*'fnd base rates'!K$107)\n+($E767*'fnd base rates'!K$108)\n+($F767*'fnd base rates'!K$109)\n+($G767*'fnd base rates'!K$110)\n+($H767*'fnd base rates'!K$111)\n+($I767*'fnd base rates'!K$112)\n+($J767*'fnd base rates'!K$113)\n+($K767*'fnd base rates'!K$114)\n+($M767*'fnd base rates'!K$116)\n+($N767*'fnd base rates'!K$117)\n+($O767*'fnd base rates'!K$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,11)))\n*$R767","v":32139.801164903998},{"$f":"(($D767*'fnd base rates'!L$107)\n+($E767*'fnd base rates'!L$108)\n+($F767*'fnd base rates'!L$109)\n+($G767*'fnd base rates'!L$110)\n+($H767*'fnd base rates'!L$111)\n+($I767*'fnd base rates'!L$112)\n+($J767*'fnd base rates'!L$113)\n+($K767*'fnd base rates'!L$114)\n+($M767*'fnd base rates'!L$116)\n+($N767*'fnd base rates'!L$117)\n+($O767*'fnd base rates'!L$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,12)))","v":47613.34792},{"$f":"(($D767*'fnd base rates'!M$107)\n+($E767*'fnd base rates'!M$108)\n+($F767*'fnd base rates'!M$109)\n+($G767*'fnd base rates'!M$110)\n+($H767*'fnd base rates'!M$111)\n+($I767*'fnd base rates'!M$112)\n+($J767*'fnd base rates'!M$113)\n+($K767*'fnd base rates'!M$114)\n+($M767*'fnd base rates'!M$116)\n+($N767*'fnd base rates'!M$117)\n+($O767*'fnd base rates'!M$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,13)))","v":0},320235.75403561594,null,488219122,"488","219","122",1,24,320235.75403561594,13343,1993,11350,null,null,null,null,null,null,0,null,0]
["488",488219131,"SOUTH SHORE",{"$f":"'fnd enro'!D768","v":0},{"$f":"'fnd enro'!E768","v":0},{"$f":"'fnd enro'!F768","v":0},{"$f":"'fnd enro'!G768","v":2},{"$f":"'fnd enro'!H768","v":0},{"$f":"'fnd enro'!I768","v":2},{"$f":"'fnd enro'!J768","v":0},{"$f":"'fnd enro'!K768","v":0.15720000000000001},{"$f":"'fnd enro'!L768","v":0},{"$f":"'fnd enro'!M768","v":0},{"$f":"'fnd enro'!N768","v":0},{"$f":"'fnd enro'!O768","v":0},{"$f":"'fnd enro'!P768","v":0},{"$f":"'fnd enro'!R768","v":4},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q768)","v":2},null,{"$f":"(($D768*'fnd base rates'!C$107)\n+($E768*'fnd base rates'!C$108)\n+($F768*'fnd base rates'!C$109)\n+($G768*'fnd base rates'!C$110)\n+($H768*'fnd base rates'!C$111)\n+($I768*'fnd base rates'!C$112)\n+($J768*'fnd base rates'!C$113)\n+($K768*'fnd base rates'!C$114)\n+($M768*'fnd base rates'!C$116)\n+($N768*'fnd base rates'!C$117)\n+($O768*'fnd base rates'!C$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,3)))\n*$R768","v":2415.9556354679994},{"$f":"(($D768*'fnd base rates'!D$107)\n+($E768*'fnd base rates'!D$108)\n+($F768*'fnd base rates'!D$109)\n+($G768*'fnd base rates'!D$110)\n+($H768*'fnd base rates'!D$111)\n+($I768*'fnd base rates'!D$112)\n+($J768*'fnd base rates'!D$113)\n+($K768*'fnd base rates'!D$114)\n+($M768*'fnd base rates'!D$116)\n+($N768*'fnd base rates'!D$117)\n+($O768*'fnd base rates'!D$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,4)))\n*$R768","v":3432.4307999999996},{"$f":"(($D768*'fnd base rates'!E$107)\n+($E768*'fnd base rates'!E$108)\n+($F768*'fnd base rates'!E$109)\n+($G768*'fnd base rates'!E$110)\n+($H768*'fnd base rates'!E$111)\n+($I768*'fnd base rates'!E$112)\n+($J768*'fnd base rates'!E$113)\n+($K768*'fnd base rates'!E$114)\n+($M768*'fnd base rates'!E$116)\n+($N768*'fnd base rates'!E$117)\n+($O768*'fnd base rates'!E$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,5)))\n*$R768","v":19753.836372023998},{"$f":"(($D768*'fnd base rates'!F$107)\n+($E768*'fnd base rates'!F$108)\n+($F768*'fnd base rates'!F$109)\n+($G768*'fnd base rates'!F$110)\n+($H768*'fnd base rates'!F$111)\n+($I768*'fnd base rates'!F$112)\n+($J768*'fnd base rates'!F$113)\n+($K768*'fnd base rates'!F$114)\n+($M768*'fnd base rates'!F$116)\n+($N768*'fnd base rates'!F$117)\n+($O768*'fnd base rates'!F$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,6)))\n*$R768","v":4815.992806536},{"$f":"(($D768*'fnd base rates'!G$107)\n+($E768*'fnd base rates'!G$108)\n+($F768*'fnd base rates'!G$109)\n+($G768*'fnd base rates'!G$110)\n+($H768*'fnd base rates'!G$111)\n+($I768*'fnd base rates'!G$112)\n+($J768*'fnd base rates'!G$113)\n+($K768*'fnd base rates'!G$114)\n+($M768*'fnd base rates'!G$116)\n+($N768*'fnd base rates'!G$117)\n+($O768*'fnd base rates'!G$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,7)))\n*$R768","v":720.81971942400003},{"$f":"(($D768*'fnd base rates'!H$107)\n+($E768*'fnd base rates'!H$108)\n+($F768*'fnd base rates'!H$109)\n+($G768*'fnd base rates'!H$110)\n+($H768*'fnd base rates'!H$111)\n+($I768*'fnd base rates'!H$112)\n+($J768*'fnd base rates'!H$113)\n+($K768*'fnd base rates'!H$114)\n+($M768*'fnd base rates'!H$116)\n+($N768*'fnd base rates'!H$117)\n+($O768*'fnd base rates'!H$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,8)))","v":2864.0074400000003},{"$f":"(($D768*'fnd base rates'!I$107)\n+($E768*'fnd base rates'!I$108)\n+($F768*'fnd base rates'!I$109)\n+($G768*'fnd base rates'!I$110)\n+($H768*'fnd base rates'!I$111)\n+($I768*'fnd base rates'!I$112)\n+($J768*'fnd base rates'!I$113)\n+($K768*'fnd base rates'!I$114)\n+($M768*'fnd base rates'!I$116)\n+($N768*'fnd base rates'!I$117)\n+($O768*'fnd base rates'!I$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,9)))\n*$R768","v":1757.2410600000001},{"$f":"(($D768*'fnd base rates'!J$107)\n+($E768*'fnd base rates'!J$108)\n+($F768*'fnd base rates'!J$109)\n+($G768*'fnd base rates'!J$110)\n+($H768*'fnd base rates'!J$111)\n+($I768*'fnd base rates'!J$112)\n+($J768*'fnd base rates'!J$113)\n+($K768*'fnd base rates'!J$114)\n+($M768*'fnd base rates'!J$116)\n+($N768*'fnd base rates'!J$117)\n+($O768*'fnd base rates'!J$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,10)))\n*$R768","v":1628.69964},{"$f":"(($D768*'fnd base rates'!K$107)\n+($E768*'fnd base rates'!K$108)\n+($F768*'fnd base rates'!K$109)\n+($G768*'fnd base rates'!K$110)\n+($H768*'fnd base rates'!K$111)\n+($I768*'fnd base rates'!K$112)\n+($J768*'fnd base rates'!K$113)\n+($K768*'fnd base rates'!K$114)\n+($M768*'fnd base rates'!K$116)\n+($N768*'fnd base rates'!K$117)\n+($O768*'fnd base rates'!K$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,11)))\n*$R768","v":5058.0467124840006},{"$f":"(($D768*'fnd base rates'!L$107)\n+($E768*'fnd base rates'!L$108)\n+($F768*'fnd base rates'!L$109)\n+($G768*'fnd base rates'!L$110)\n+($H768*'fnd base rates'!L$111)\n+($I768*'fnd base rates'!L$112)\n+($J768*'fnd base rates'!L$113)\n+($K768*'fnd base rates'!L$114)\n+($M768*'fnd base rates'!L$116)\n+($N768*'fnd base rates'!L$117)\n+($O768*'fnd base rates'!L$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,12)))","v":6962.7613199999996},{"$f":"(($D768*'fnd base rates'!M$107)\n+($E768*'fnd base rates'!M$108)\n+($F768*'fnd base rates'!M$109)\n+($G768*'fnd base rates'!M$110)\n+($H768*'fnd base rates'!M$111)\n+($I768*'fnd base rates'!M$112)\n+($J768*'fnd base rates'!M$113)\n+($K768*'fnd base rates'!M$114)\n+($M768*'fnd base rates'!M$116)\n+($N768*'fnd base rates'!M$117)\n+($O768*'fnd base rates'!M$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,13)))","v":0},49409.791505935995,null,488219131,"488","219","131",1,4,49409.791505935995,12352,-1111,13463,null,null,null,null,null,null,0,null,0]
["488",488219133,"SOUTH SHORE",{"$f":"'fnd enro'!D769","v":0},{"$f":"'fnd enro'!E769","v":0},{"$f":"'fnd enro'!F769","v":4},{"$f":"'fnd enro'!G769","v":15},{"$f":"'fnd enro'!H769","v":6},{"$f":"'fnd enro'!I769","v":8},{"$f":"'fnd enro'!J769","v":0},{"$f":"'fnd enro'!K769","v":1.2968999999999999},{"$f":"'fnd enro'!L769","v":0},{"$f":"'fnd enro'!M769","v":5},{"$f":"'fnd enro'!N769","v":0},{"$f":"'fnd enro'!O769","v":0},{"$f":"'fnd enro'!P769","v":11},{"$f":"'fnd enro'!R769","v":33},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q769)","v":9},null,{"$f":"(($D769*'fnd base rates'!C$107)\n+($E769*'fnd base rates'!C$108)\n+($F769*'fnd base rates'!C$109)\n+($G769*'fnd base rates'!C$110)\n+($H769*'fnd base rates'!C$111)\n+($I769*'fnd base rates'!C$112)\n+($J769*'fnd base rates'!C$113)\n+($K769*'fnd base rates'!C$114)\n+($M769*'fnd base rates'!C$116)\n+($N769*'fnd base rates'!C$117)\n+($O769*'fnd base rates'!C$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,3)))\n*$R769","v":21576.419842611002},{"$f":"(($D769*'fnd base rates'!D$107)\n+($E769*'fnd base rates'!D$108)\n+($F769*'fnd base rates'!D$109)\n+($G769*'fnd base rates'!D$110)\n+($H769*'fnd base rates'!D$111)\n+($I769*'fnd base rates'!D$112)\n+($J769*'fnd base rates'!D$113)\n+($K769*'fnd base rates'!D$114)\n+($M769*'fnd base rates'!D$116)\n+($N769*'fnd base rates'!D$117)\n+($O769*'fnd base rates'!D$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,4)))\n*$R769","v":34352.943359999997},{"$f":"(($D769*'fnd base rates'!E$107)\n+($E769*'fnd base rates'!E$108)\n+($F769*'fnd base rates'!E$109)\n+($G769*'fnd base rates'!E$110)\n+($H769*'fnd base rates'!E$111)\n+($I769*'fnd base rates'!E$112)\n+($J769*'fnd base rates'!E$113)\n+($K769*'fnd base rates'!E$114)\n+($M769*'fnd base rates'!E$116)\n+($N769*'fnd base rates'!E$117)\n+($O769*'fnd base rates'!E$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,5)))\n*$R769","v":206374.02300919799},{"$f":"(($D769*'fnd base rates'!F$107)\n+($E769*'fnd base rates'!F$108)\n+($F769*'fnd base rates'!F$109)\n+($G769*'fnd base rates'!F$110)\n+($H769*'fnd base rates'!F$111)\n+($I769*'fnd base rates'!F$112)\n+($J769*'fnd base rates'!F$113)\n+($K769*'fnd base rates'!F$114)\n+($M769*'fnd base rates'!F$116)\n+($N769*'fnd base rates'!F$117)\n+($O769*'fnd base rates'!F$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,6)))\n*$R769","v":42502.427618921996},{"$f":"(($D769*'fnd base rates'!G$107)\n+($E769*'fnd base rates'!G$108)\n+($F769*'fnd base rates'!G$109)\n+($G769*'fnd base rates'!G$110)\n+($H769*'fnd base rates'!G$111)\n+($I769*'fnd base rates'!G$112)\n+($J769*'fnd base rates'!G$113)\n+($K769*'fnd base rates'!G$114)\n+($M769*'fnd base rates'!G$116)\n+($N769*'fnd base rates'!G$117)\n+($O769*'fnd base rates'!G$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,7)))\n*$R769","v":8622.3738402480012},{"$f":"(($D769*'fnd base rates'!H$107)\n+($E769*'fnd base rates'!H$108)\n+($F769*'fnd base rates'!H$109)\n+($G769*'fnd base rates'!H$110)\n+($H769*'fnd base rates'!H$111)\n+($I769*'fnd base rates'!H$112)\n+($J769*'fnd base rates'!H$113)\n+($K769*'fnd base rates'!H$114)\n+($M769*'fnd base rates'!H$116)\n+($N769*'fnd base rates'!H$117)\n+($O769*'fnd base rates'!H$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,8)))","v":21922.826380000002},{"$f":"(($D769*'fnd base rates'!I$107)\n+($E769*'fnd base rates'!I$108)\n+($F769*'fnd base rates'!I$109)\n+($G769*'fnd base rates'!I$110)\n+($H769*'fnd base rates'!I$111)\n+($I769*'fnd base rates'!I$112)\n+($J769*'fnd base rates'!I$113)\n+($K769*'fnd base rates'!I$114)\n+($M769*'fnd base rates'!I$116)\n+($N769*'fnd base rates'!I$117)\n+($O769*'fnd base rates'!I$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,9)))\n*$R769","v":16453.545329999997},{"$f":"(($D769*'fnd base rates'!J$107)\n+($E769*'fnd base rates'!J$108)\n+($F769*'fnd base rates'!J$109)\n+($G769*'fnd base rates'!J$110)\n+($H769*'fnd base rates'!J$111)\n+($I769*'fnd base rates'!J$112)\n+($J769*'fnd base rates'!J$113)\n+($K769*'fnd base rates'!J$114)\n+($M769*'fnd base rates'!J$116)\n+($N769*'fnd base rates'!J$117)\n+($O769*'fnd base rates'!J$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,10)))\n*$R769","v":20270.477849999999},{"$f":"(($D769*'fnd base rates'!K$107)\n+($E769*'fnd base rates'!K$108)\n+($F769*'fnd base rates'!K$109)\n+($G769*'fnd base rates'!K$110)\n+($H769*'fnd base rates'!K$111)\n+($I769*'fnd base rates'!K$112)\n+($J769*'fnd base rates'!K$113)\n+($K769*'fnd base rates'!K$114)\n+($M769*'fnd base rates'!K$116)\n+($N769*'fnd base rates'!K$117)\n+($O769*'fnd base rates'!K$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,11)))\n*$R769","v":43569.628587993},{"$f":"(($D769*'fnd base rates'!L$107)\n+($E769*'fnd base rates'!L$108)\n+($F769*'fnd base rates'!L$109)\n+($G769*'fnd base rates'!L$110)\n+($H769*'fnd base rates'!L$111)\n+($I769*'fnd base rates'!L$112)\n+($J769*'fnd base rates'!L$113)\n+($K769*'fnd base rates'!L$114)\n+($M769*'fnd base rates'!L$116)\n+($N769*'fnd base rates'!L$117)\n+($O769*'fnd base rates'!L$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,12)))","v":68318.355890000006},{"$f":"(($D769*'fnd base rates'!M$107)\n+($E769*'fnd base rates'!M$108)\n+($F769*'fnd base rates'!M$109)\n+($G769*'fnd base rates'!M$110)\n+($H769*'fnd base rates'!M$111)\n+($I769*'fnd base rates'!M$112)\n+($J769*'fnd base rates'!M$113)\n+($K769*'fnd base rates'!M$114)\n+($M769*'fnd base rates'!M$116)\n+($N769*'fnd base rates'!M$117)\n+($O769*'fnd base rates'!M$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,13)))","v":0},483963.02170897194,null,488219133,"488","219","133",1,33,483963.02170897194,14666,636,14030,null,null,null,null,null,null,0,null,0]
["488",488219142,"SOUTH SHORE",{"$f":"'fnd enro'!D770","v":0},{"$f":"'fnd enro'!E770","v":0},{"$f":"'fnd enro'!F770","v":1},{"$f":"'fnd enro'!G770","v":4},{"$f":"'fnd enro'!H770","v":4},{"$f":"'fnd enro'!I770","v":8},{"$f":"'fnd enro'!J770","v":0},{"$f":"'fnd enro'!K770","v":0.66810000000000003},{"$f":"'fnd enro'!L770","v":0},{"$f":"'fnd enro'!M770","v":0},{"$f":"'fnd enro'!N770","v":0},{"$f":"'fnd enro'!O770","v":0},{"$f":"'fnd enro'!P770","v":5},{"$f":"'fnd enro'!R770","v":17},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q770)","v":7},null,{"$f":"(($D770*'fnd base rates'!C$107)\n+($E770*'fnd base rates'!C$108)\n+($F770*'fnd base rates'!C$109)\n+($G770*'fnd base rates'!C$110)\n+($H770*'fnd base rates'!C$111)\n+($I770*'fnd base rates'!C$112)\n+($J770*'fnd base rates'!C$113)\n+($K770*'fnd base rates'!C$114)\n+($M770*'fnd base rates'!C$116)\n+($N770*'fnd base rates'!C$117)\n+($O770*'fnd base rates'!C$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,3)))\n*$R770","v":10684.686800738998},{"$f":"(($D770*'fnd base rates'!D$107)\n+($E770*'fnd base rates'!D$108)\n+($F770*'fnd base rates'!D$109)\n+($G770*'fnd base rates'!D$110)\n+($H770*'fnd base rates'!D$111)\n+($I770*'fnd base rates'!D$112)\n+($J770*'fnd base rates'!D$113)\n+($K770*'fnd base rates'!D$114)\n+($M770*'fnd base rates'!D$116)\n+($N770*'fnd base rates'!D$117)\n+($O770*'fnd base rates'!D$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,4)))\n*$R770","v":16562.971799999999},{"$f":"(($D770*'fnd base rates'!E$107)\n+($E770*'fnd base rates'!E$108)\n+($F770*'fnd base rates'!E$109)\n+($G770*'fnd base rates'!E$110)\n+($H770*'fnd base rates'!E$111)\n+($I770*'fnd base rates'!E$112)\n+($J770*'fnd base rates'!E$113)\n+($K770*'fnd base rates'!E$114)\n+($M770*'fnd base rates'!E$116)\n+($N770*'fnd base rates'!E$117)\n+($O770*'fnd base rates'!E$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,5)))\n*$R770","v":100768.130031102},{"$f":"(($D770*'fnd base rates'!F$107)\n+($E770*'fnd base rates'!F$108)\n+($F770*'fnd base rates'!F$109)\n+($G770*'fnd base rates'!F$110)\n+($H770*'fnd base rates'!F$111)\n+($I770*'fnd base rates'!F$112)\n+($J770*'fnd base rates'!F$113)\n+($K770*'fnd base rates'!F$114)\n+($M770*'fnd base rates'!F$116)\n+($N770*'fnd base rates'!F$117)\n+($O770*'fnd base rates'!F$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,6)))\n*$R770","v":19539.327032778001},{"$f":"(($D770*'fnd base rates'!G$107)\n+($E770*'fnd base rates'!G$108)\n+($F770*'fnd base rates'!G$109)\n+($G770*'fnd base rates'!G$110)\n+($H770*'fnd base rates'!G$111)\n+($I770*'fnd base rates'!G$112)\n+($J770*'fnd base rates'!G$113)\n+($K770*'fnd base rates'!G$114)\n+($M770*'fnd base rates'!G$116)\n+($N770*'fnd base rates'!G$117)\n+($O770*'fnd base rates'!G$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,7)))\n*$R770","v":4047.1730225519996},{"$f":"(($D770*'fnd base rates'!H$107)\n+($E770*'fnd base rates'!H$108)\n+($F770*'fnd base rates'!H$109)\n+($G770*'fnd base rates'!H$110)\n+($H770*'fnd base rates'!H$111)\n+($I770*'fnd base rates'!H$112)\n+($J770*'fnd base rates'!H$113)\n+($K770*'fnd base rates'!H$114)\n+($M770*'fnd base rates'!H$116)\n+($N770*'fnd base rates'!H$117)\n+($O770*'fnd base rates'!H$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,8)))","v":12146.10662},{"$f":"(($D770*'fnd base rates'!I$107)\n+($E770*'fnd base rates'!I$108)\n+($F770*'fnd base rates'!I$109)\n+($G770*'fnd base rates'!I$110)\n+($H770*'fnd base rates'!I$111)\n+($I770*'fnd base rates'!I$112)\n+($J770*'fnd base rates'!I$113)\n+($K770*'fnd base rates'!I$114)\n+($M770*'fnd base rates'!I$116)\n+($N770*'fnd base rates'!I$117)\n+($O770*'fnd base rates'!I$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,9)))\n*$R770","v":8336.9986800000006},{"$f":"(($D770*'fnd base rates'!J$107)\n+($E770*'fnd base rates'!J$108)\n+($F770*'fnd base rates'!J$109)\n+($G770*'fnd base rates'!J$110)\n+($H770*'fnd base rates'!J$111)\n+($I770*'fnd base rates'!J$112)\n+($J770*'fnd base rates'!J$113)\n+($K770*'fnd base rates'!J$114)\n+($M770*'fnd base rates'!J$116)\n+($N770*'fnd base rates'!J$117)\n+($O770*'fnd base rates'!J$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,10)))\n*$R770","v":11118.705749999999},{"$f":"(($D770*'fnd base rates'!K$107)\n+($E770*'fnd base rates'!K$108)\n+($F770*'fnd base rates'!K$109)\n+($G770*'fnd base rates'!K$110)\n+($H770*'fnd base rates'!K$111)\n+($I770*'fnd base rates'!K$112)\n+($J770*'fnd base rates'!K$113)\n+($K770*'fnd base rates'!K$114)\n+($M770*'fnd base rates'!K$116)\n+($N770*'fnd base rates'!K$117)\n+($O770*'fnd base rates'!K$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,11)))\n*$R770","v":21836.383368057002},{"$f":"(($D770*'fnd base rates'!L$107)\n+($E770*'fnd base rates'!L$108)\n+($F770*'fnd base rates'!L$109)\n+($G770*'fnd base rates'!L$110)\n+($H770*'fnd base rates'!L$111)\n+($I770*'fnd base rates'!L$112)\n+($J770*'fnd base rates'!L$113)\n+($K770*'fnd base rates'!L$114)\n+($M770*'fnd base rates'!L$116)\n+($N770*'fnd base rates'!L$117)\n+($O770*'fnd base rates'!L$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,12)))","v":33183.030610000002},{"$f":"(($D770*'fnd base rates'!M$107)\n+($E770*'fnd base rates'!M$108)\n+($F770*'fnd base rates'!M$109)\n+($G770*'fnd base rates'!M$110)\n+($H770*'fnd base rates'!M$111)\n+($I770*'fnd base rates'!M$112)\n+($J770*'fnd base rates'!M$113)\n+($K770*'fnd base rates'!M$114)\n+($M770*'fnd base rates'!M$116)\n+($N770*'fnd base rates'!M$117)\n+($O770*'fnd base rates'!M$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,13)))","v":0},238223.51371522795,null,488219142,"488","219","142",1,17,238223.51371522795,14013,2463,11550,null,null,null,null,null,null,0,null,0]
["488",488219145,"SOUTH SHORE",{"$f":"'fnd enro'!D771","v":0},{"$f":"'fnd enro'!E771","v":0},{"$f":"'fnd enro'!F771","v":0},{"$f":"'fnd enro'!G771","v":7},{"$f":"'fnd enro'!H771","v":0},{"$f":"'fnd enro'!I771","v":0},{"$f":"'fnd enro'!J771","v":0},{"$f":"'fnd enro'!K771","v":0.27510000000000001},{"$f":"'fnd enro'!L771","v":0},{"$f":"'fnd enro'!M771","v":0},{"$f":"'fnd enro'!N771","v":0},{"$f":"'fnd enro'!O771","v":0},{"$f":"'fnd enro'!P771","v":1},{"$f":"'fnd enro'!R771","v":7},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q771)","v":4},null,{"$f":"(($D771*'fnd base rates'!C$107)\n+($E771*'fnd base rates'!C$108)\n+($F771*'fnd base rates'!C$109)\n+($G771*'fnd base rates'!C$110)\n+($H771*'fnd base rates'!C$111)\n+($I771*'fnd base rates'!C$112)\n+($J771*'fnd base rates'!C$113)\n+($K771*'fnd base rates'!C$114)\n+($M771*'fnd base rates'!C$116)\n+($N771*'fnd base rates'!C$117)\n+($O771*'fnd base rates'!C$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,3)))\n*$R771","v":4295.0523720689998},{"$f":"(($D771*'fnd base rates'!D$107)\n+($E771*'fnd base rates'!D$108)\n+($F771*'fnd base rates'!D$109)\n+($G771*'fnd base rates'!D$110)\n+($H771*'fnd base rates'!D$111)\n+($I771*'fnd base rates'!D$112)\n+($J771*'fnd base rates'!D$113)\n+($K771*'fnd base rates'!D$114)\n+($M771*'fnd base rates'!D$116)\n+($N771*'fnd base rates'!D$117)\n+($O771*'fnd base rates'!D$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,4)))\n*$R771","v":6324.8139599999995},{"$f":"(($D771*'fnd base rates'!E$107)\n+($E771*'fnd base rates'!E$108)\n+($F771*'fnd base rates'!E$109)\n+($G771*'fnd base rates'!E$110)\n+($H771*'fnd base rates'!E$111)\n+($I771*'fnd base rates'!E$112)\n+($J771*'fnd base rates'!E$113)\n+($K771*'fnd base rates'!E$114)\n+($M771*'fnd base rates'!E$116)\n+($N771*'fnd base rates'!E$117)\n+($O771*'fnd base rates'!E$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,5)))\n*$R771","v":33623.749041042},{"$f":"(($D771*'fnd base rates'!F$107)\n+($E771*'fnd base rates'!F$108)\n+($F771*'fnd base rates'!F$109)\n+($G771*'fnd base rates'!F$110)\n+($H771*'fnd base rates'!F$111)\n+($I771*'fnd base rates'!F$112)\n+($J771*'fnd base rates'!F$113)\n+($K771*'fnd base rates'!F$114)\n+($M771*'fnd base rates'!F$116)\n+($N771*'fnd base rates'!F$117)\n+($O771*'fnd base rates'!F$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,6)))\n*$R771","v":9843.3885664379995},{"$f":"(($D771*'fnd base rates'!G$107)\n+($E771*'fnd base rates'!G$108)\n+($F771*'fnd base rates'!G$109)\n+($G771*'fnd base rates'!G$110)\n+($H771*'fnd base rates'!G$111)\n+($I771*'fnd base rates'!G$112)\n+($J771*'fnd base rates'!G$113)\n+($K771*'fnd base rates'!G$114)\n+($M771*'fnd base rates'!G$116)\n+($N771*'fnd base rates'!G$117)\n+($O771*'fnd base rates'!G$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,7)))\n*$R771","v":1384.230853992},{"$f":"(($D771*'fnd base rates'!H$107)\n+($E771*'fnd base rates'!H$108)\n+($F771*'fnd base rates'!H$109)\n+($G771*'fnd base rates'!H$110)\n+($H771*'fnd base rates'!H$111)\n+($I771*'fnd base rates'!H$112)\n+($J771*'fnd base rates'!H$113)\n+($K771*'fnd base rates'!H$114)\n+($M771*'fnd base rates'!H$116)\n+($N771*'fnd base rates'!H$117)\n+($O771*'fnd base rates'!H$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,8)))","v":3904.53802},{"$f":"(($D771*'fnd base rates'!I$107)\n+($E771*'fnd base rates'!I$108)\n+($F771*'fnd base rates'!I$109)\n+($G771*'fnd base rates'!I$110)\n+($H771*'fnd base rates'!I$111)\n+($I771*'fnd base rates'!I$112)\n+($J771*'fnd base rates'!I$113)\n+($K771*'fnd base rates'!I$114)\n+($M771*'fnd base rates'!I$116)\n+($N771*'fnd base rates'!I$117)\n+($O771*'fnd base rates'!I$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,9)))\n*$R771","v":2931.9156299999995},{"$f":"(($D771*'fnd base rates'!J$107)\n+($E771*'fnd base rates'!J$108)\n+($F771*'fnd base rates'!J$109)\n+($G771*'fnd base rates'!J$110)\n+($H771*'fnd base rates'!J$111)\n+($I771*'fnd base rates'!J$112)\n+($J771*'fnd base rates'!J$113)\n+($K771*'fnd base rates'!J$114)\n+($M771*'fnd base rates'!J$116)\n+($N771*'fnd base rates'!J$117)\n+($O771*'fnd base rates'!J$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,10)))\n*$R771","v":1849.1622599999998},{"$f":"(($D771*'fnd base rates'!K$107)\n+($E771*'fnd base rates'!K$108)\n+($F771*'fnd base rates'!K$109)\n+($G771*'fnd base rates'!K$110)\n+($H771*'fnd base rates'!K$111)\n+($I771*'fnd base rates'!K$112)\n+($J771*'fnd base rates'!K$113)\n+($K771*'fnd base rates'!K$114)\n+($M771*'fnd base rates'!K$116)\n+($N771*'fnd base rates'!K$117)\n+($O771*'fnd base rates'!K$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,11)))\n*$R771","v":8655.8785468469996},{"$f":"(($D771*'fnd base rates'!L$107)\n+($E771*'fnd base rates'!L$108)\n+($F771*'fnd base rates'!L$109)\n+($G771*'fnd base rates'!L$110)\n+($H771*'fnd base rates'!L$111)\n+($I771*'fnd base rates'!L$112)\n+($J771*'fnd base rates'!L$113)\n+($K771*'fnd base rates'!L$114)\n+($M771*'fnd base rates'!L$116)\n+($N771*'fnd base rates'!L$117)\n+($O771*'fnd base rates'!L$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,12)))","v":12981.29731},{"$f":"(($D771*'fnd base rates'!M$107)\n+($E771*'fnd base rates'!M$108)\n+($F771*'fnd base rates'!M$109)\n+($G771*'fnd base rates'!M$110)\n+($H771*'fnd base rates'!M$111)\n+($I771*'fnd base rates'!M$112)\n+($J771*'fnd base rates'!M$113)\n+($K771*'fnd base rates'!M$114)\n+($M771*'fnd base rates'!M$116)\n+($N771*'fnd base rates'!M$117)\n+($O771*'fnd base rates'!M$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,13)))","v":0},85794.026560387982,null,488219145,"488","219","145",1,7,85794.026560387982,12256,-1087,13343,null,null,null,null,null,null,0,null,0]
["488",488219171,"SOUTH SHORE",{"$f":"'fnd enro'!D772","v":0},{"$f":"'fnd enro'!E772","v":0},{"$f":"'fnd enro'!F772","v":0},{"$f":"'fnd enro'!G772","v":3},{"$f":"'fnd enro'!H772","v":2},{"$f":"'fnd enro'!I772","v":3},{"$f":"'fnd enro'!J772","v":0},{"$f":"'fnd enro'!K772","v":0.31440000000000001},{"$f":"'fnd enro'!L772","v":0},{"$f":"'fnd enro'!M772","v":0},{"$f":"'fnd enro'!N772","v":0},{"$f":"'fnd enro'!O772","v":0},{"$f":"'fnd enro'!P772","v":5},{"$f":"'fnd enro'!R772","v":8},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q772)","v":4},null,{"$f":"(($D772*'fnd base rates'!C$107)\n+($E772*'fnd base rates'!C$108)\n+($F772*'fnd base rates'!C$109)\n+($G772*'fnd base rates'!C$110)\n+($H772*'fnd base rates'!C$111)\n+($I772*'fnd base rates'!C$112)\n+($J772*'fnd base rates'!C$113)\n+($K772*'fnd base rates'!C$114)\n+($M772*'fnd base rates'!C$116)\n+($N772*'fnd base rates'!C$117)\n+($O772*'fnd base rates'!C$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,3)))\n*$R772","v":5167.561320935999},{"$f":"(($D772*'fnd base rates'!D$107)\n+($E772*'fnd base rates'!D$108)\n+($F772*'fnd base rates'!D$109)\n+($G772*'fnd base rates'!D$110)\n+($H772*'fnd base rates'!D$111)\n+($I772*'fnd base rates'!D$112)\n+($J772*'fnd base rates'!D$113)\n+($K772*'fnd base rates'!D$114)\n+($M772*'fnd base rates'!D$116)\n+($N772*'fnd base rates'!D$117)\n+($O772*'fnd base rates'!D$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,4)))\n*$R772","v":8455.1618999999992},{"$f":"(($D772*'fnd base rates'!E$107)\n+($E772*'fnd base rates'!E$108)\n+($F772*'fnd base rates'!E$109)\n+($G772*'fnd base rates'!E$110)\n+($H772*'fnd base rates'!E$111)\n+($I772*'fnd base rates'!E$112)\n+($J772*'fnd base rates'!E$113)\n+($K772*'fnd base rates'!E$114)\n+($M772*'fnd base rates'!E$116)\n+($N772*'fnd base rates'!E$117)\n+($O772*'fnd base rates'!E$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,5)))\n*$R772","v":52930.423614047999},{"$f":"(($D772*'fnd base rates'!F$107)\n+($E772*'fnd base rates'!F$108)\n+($F772*'fnd base rates'!F$109)\n+($G772*'fnd base rates'!F$110)\n+($H772*'fnd base rates'!F$111)\n+($I772*'fnd base rates'!F$112)\n+($J772*'fnd base rates'!F$113)\n+($K772*'fnd base rates'!F$114)\n+($M772*'fnd base rates'!F$116)\n+($N772*'fnd base rates'!F$117)\n+($O772*'fnd base rates'!F$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,6)))\n*$R772","v":9470.9646630719999},{"$f":"(($D772*'fnd base rates'!G$107)\n+($E772*'fnd base rates'!G$108)\n+($F772*'fnd base rates'!G$109)\n+($G772*'fnd base rates'!G$110)\n+($H772*'fnd base rates'!G$111)\n+($I772*'fnd base rates'!G$112)\n+($J772*'fnd base rates'!G$113)\n+($K772*'fnd base rates'!G$114)\n+($M772*'fnd base rates'!G$116)\n+($N772*'fnd base rates'!G$117)\n+($O772*'fnd base rates'!G$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,7)))\n*$R772","v":2212.9832688479996},{"$f":"(($D772*'fnd base rates'!H$107)\n+($E772*'fnd base rates'!H$108)\n+($F772*'fnd base rates'!H$109)\n+($G772*'fnd base rates'!H$110)\n+($H772*'fnd base rates'!H$111)\n+($I772*'fnd base rates'!H$112)\n+($J772*'fnd base rates'!H$113)\n+($K772*'fnd base rates'!H$114)\n+($M772*'fnd base rates'!H$116)\n+($N772*'fnd base rates'!H$117)\n+($O772*'fnd base rates'!H$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,8)))","v":5514.3648800000001},{"$f":"(($D772*'fnd base rates'!I$107)\n+($E772*'fnd base rates'!I$108)\n+($F772*'fnd base rates'!I$109)\n+($G772*'fnd base rates'!I$110)\n+($H772*'fnd base rates'!I$111)\n+($I772*'fnd base rates'!I$112)\n+($J772*'fnd base rates'!I$113)\n+($K772*'fnd base rates'!I$114)\n+($M772*'fnd base rates'!I$116)\n+($N772*'fnd base rates'!I$117)\n+($O772*'fnd base rates'!I$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,9)))\n*$R772","v":4129.4540099999995},{"$f":"(($D772*'fnd base rates'!J$107)\n+($E772*'fnd base rates'!J$108)\n+($F772*'fnd base rates'!J$109)\n+($G772*'fnd base rates'!J$110)\n+($H772*'fnd base rates'!J$111)\n+($I772*'fnd base rates'!J$112)\n+($J772*'fnd base rates'!J$113)\n+($K772*'fnd base rates'!J$114)\n+($M772*'fnd base rates'!J$116)\n+($N772*'fnd base rates'!J$117)\n+($O772*'fnd base rates'!J$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,10)))\n*$R772","v":6267.6703199999993},{"$f":"(($D772*'fnd base rates'!K$107)\n+($E772*'fnd base rates'!K$108)\n+($F772*'fnd base rates'!K$109)\n+($G772*'fnd base rates'!K$110)\n+($H772*'fnd base rates'!K$111)\n+($I772*'fnd base rates'!K$112)\n+($J772*'fnd base rates'!K$113)\n+($K772*'fnd base rates'!K$114)\n+($M772*'fnd base rates'!K$116)\n+($N772*'fnd base rates'!K$117)\n+($O772*'fnd base rates'!K$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,11)))\n*$R772","v":10243.999444968},{"$f":"(($D772*'fnd base rates'!L$107)\n+($E772*'fnd base rates'!L$108)\n+($F772*'fnd base rates'!L$109)\n+($G772*'fnd base rates'!L$110)\n+($H772*'fnd base rates'!L$111)\n+($I772*'fnd base rates'!L$112)\n+($J772*'fnd base rates'!L$113)\n+($K772*'fnd base rates'!L$114)\n+($M772*'fnd base rates'!L$116)\n+($N772*'fnd base rates'!L$117)\n+($O772*'fnd base rates'!L$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,12)))","v":16734.40264},{"$f":"(($D772*'fnd base rates'!M$107)\n+($E772*'fnd base rates'!M$108)\n+($F772*'fnd base rates'!M$109)\n+($G772*'fnd base rates'!M$110)\n+($H772*'fnd base rates'!M$111)\n+($I772*'fnd base rates'!M$112)\n+($J772*'fnd base rates'!M$113)\n+($K772*'fnd base rates'!M$114)\n+($M772*'fnd base rates'!M$116)\n+($N772*'fnd base rates'!M$117)\n+($O772*'fnd base rates'!M$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,13)))","v":0},121126.98606187198,null,488219171,"488","219","171",1,8,121126.98606187198,15141,2789,12352,null,null,null,null,null,null,0,null,0]
["488",488219219,"SOUTH SHORE",{"$f":"'fnd enro'!D773","v":0},{"$f":"'fnd enro'!E773","v":0},{"$f":"'fnd enro'!F773","v":1},{"$f":"'fnd enro'!G773","v":4},{"$f":"'fnd enro'!H773","v":3},{"$f":"'fnd enro'!I773","v":3},{"$f":"'fnd enro'!J773","v":0},{"$f":"'fnd enro'!K773","v":0.43230000000000002},{"$f":"'fnd enro'!L773","v":0},{"$f":"'fnd enro'!M773","v":2},{"$f":"'fnd enro'!N773","v":0},{"$f":"'fnd enro'!O773","v":0},{"$f":"'fnd enro'!P773","v":3},{"$f":"'fnd enro'!R773","v":11},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q773)","v":2},null,{"$f":"(($D773*'fnd base rates'!C$107)\n+($E773*'fnd base rates'!C$108)\n+($F773*'fnd base rates'!C$109)\n+($G773*'fnd base rates'!C$110)\n+($H773*'fnd base rates'!C$111)\n+($I773*'fnd base rates'!C$112)\n+($J773*'fnd base rates'!C$113)\n+($K773*'fnd base rates'!C$114)\n+($M773*'fnd base rates'!C$116)\n+($N773*'fnd base rates'!C$117)\n+($O773*'fnd base rates'!C$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,3)))\n*$R773","v":7064.703417536999},{"$f":"(($D773*'fnd base rates'!D$107)\n+($E773*'fnd base rates'!D$108)\n+($F773*'fnd base rates'!D$109)\n+($G773*'fnd base rates'!D$110)\n+($H773*'fnd base rates'!D$111)\n+($I773*'fnd base rates'!D$112)\n+($J773*'fnd base rates'!D$113)\n+($K773*'fnd base rates'!D$114)\n+($M773*'fnd base rates'!D$116)\n+($N773*'fnd base rates'!D$117)\n+($O773*'fnd base rates'!D$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,4)))\n*$R773","v":10730.031569999997},{"$f":"(($D773*'fnd base rates'!E$107)\n+($E773*'fnd base rates'!E$108)\n+($F773*'fnd base rates'!E$109)\n+($G773*'fnd base rates'!E$110)\n+($H773*'fnd base rates'!E$111)\n+($I773*'fnd base rates'!E$112)\n+($J773*'fnd base rates'!E$113)\n+($K773*'fnd base rates'!E$114)\n+($M773*'fnd base rates'!E$116)\n+($N773*'fnd base rates'!E$117)\n+($O773*'fnd base rates'!E$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,5)))\n*$R773","v":61477.452813065996},{"$f":"(($D773*'fnd base rates'!F$107)\n+($E773*'fnd base rates'!F$108)\n+($F773*'fnd base rates'!F$109)\n+($G773*'fnd base rates'!F$110)\n+($H773*'fnd base rates'!F$111)\n+($I773*'fnd base rates'!F$112)\n+($J773*'fnd base rates'!F$113)\n+($K773*'fnd base rates'!F$114)\n+($M773*'fnd base rates'!F$116)\n+($N773*'fnd base rates'!F$117)\n+($O773*'fnd base rates'!F$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,6)))\n*$R773","v":13818.588322974001},{"$f":"(($D773*'fnd base rates'!G$107)\n+($E773*'fnd base rates'!G$108)\n+($F773*'fnd base rates'!G$109)\n+($G773*'fnd base rates'!G$110)\n+($H773*'fnd base rates'!G$111)\n+($I773*'fnd base rates'!G$112)\n+($J773*'fnd base rates'!G$113)\n+($K773*'fnd base rates'!G$114)\n+($M773*'fnd base rates'!G$116)\n+($N773*'fnd base rates'!G$117)\n+($O773*'fnd base rates'!G$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,7)))\n*$R773","v":2535.565843416},{"$f":"(($D773*'fnd base rates'!H$107)\n+($E773*'fnd base rates'!H$108)\n+($F773*'fnd base rates'!H$109)\n+($G773*'fnd base rates'!H$110)\n+($H773*'fnd base rates'!H$111)\n+($I773*'fnd base rates'!H$112)\n+($J773*'fnd base rates'!H$113)\n+($K773*'fnd base rates'!H$114)\n+($M773*'fnd base rates'!H$116)\n+($N773*'fnd base rates'!H$117)\n+($O773*'fnd base rates'!H$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,8)))","v":7407.3454600000005},{"$f":"(($D773*'fnd base rates'!I$107)\n+($E773*'fnd base rates'!I$108)\n+($F773*'fnd base rates'!I$109)\n+($G773*'fnd base rates'!I$110)\n+($H773*'fnd base rates'!I$111)\n+($I773*'fnd base rates'!I$112)\n+($J773*'fnd base rates'!I$113)\n+($K773*'fnd base rates'!I$114)\n+($M773*'fnd base rates'!I$116)\n+($N773*'fnd base rates'!I$117)\n+($O773*'fnd base rates'!I$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,9)))\n*$R773","v":5259.036360000001},{"$f":"(($D773*'fnd base rates'!J$107)\n+($E773*'fnd base rates'!J$108)\n+($F773*'fnd base rates'!J$109)\n+($G773*'fnd base rates'!J$110)\n+($H773*'fnd base rates'!J$111)\n+($I773*'fnd base rates'!J$112)\n+($J773*'fnd base rates'!J$113)\n+($K773*'fnd base rates'!J$114)\n+($M773*'fnd base rates'!J$116)\n+($N773*'fnd base rates'!J$117)\n+($O773*'fnd base rates'!J$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,10)))\n*$R773","v":5429.5459499999997},{"$f":"(($D773*'fnd base rates'!K$107)\n+($E773*'fnd base rates'!K$108)\n+($F773*'fnd base rates'!K$109)\n+($G773*'fnd base rates'!K$110)\n+($H773*'fnd base rates'!K$111)\n+($I773*'fnd base rates'!K$112)\n+($J773*'fnd base rates'!K$113)\n+($K773*'fnd base rates'!K$114)\n+($M773*'fnd base rates'!K$116)\n+($N773*'fnd base rates'!K$117)\n+($O773*'fnd base rates'!K$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,11)))\n*$R773","v":14751.395789330998},{"$f":"(($D773*'fnd base rates'!L$107)\n+($E773*'fnd base rates'!L$108)\n+($F773*'fnd base rates'!L$109)\n+($G773*'fnd base rates'!L$110)\n+($H773*'fnd base rates'!L$111)\n+($I773*'fnd base rates'!L$112)\n+($J773*'fnd base rates'!L$113)\n+($K773*'fnd base rates'!L$114)\n+($M773*'fnd base rates'!L$116)\n+($N773*'fnd base rates'!L$117)\n+($O773*'fnd base rates'!L$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,12)))","v":21716.82863},{"$f":"(($D773*'fnd base rates'!M$107)\n+($E773*'fnd base rates'!M$108)\n+($F773*'fnd base rates'!M$109)\n+($G773*'fnd base rates'!M$110)\n+($H773*'fnd base rates'!M$111)\n+($I773*'fnd base rates'!M$112)\n+($J773*'fnd base rates'!M$113)\n+($K773*'fnd base rates'!M$114)\n+($M773*'fnd base rates'!M$116)\n+($N773*'fnd base rates'!M$117)\n+($O773*'fnd base rates'!M$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,13)))","v":0},150190.49415632398,null,488219219,"488","219","219",1,11,150190.49415632398,13654,-1012,14666,null,null,null,null,null,null,0,null,0]
["488",488219231,"SOUTH SHORE",{"$f":"'fnd enro'!D774","v":0},{"$f":"'fnd enro'!E774","v":0},{"$f":"'fnd enro'!F774","v":0},{"$f":"'fnd enro'!G774","v":6},{"$f":"'fnd enro'!H774","v":6},{"$f":"'fnd enro'!I774","v":6},{"$f":"'fnd enro'!J774","v":0},{"$f":"'fnd enro'!K774","v":0.70740000000000003},{"$f":"'fnd enro'!L774","v":0},{"$f":"'fnd enro'!M774","v":0},{"$f":"'fnd enro'!N774","v":0},{"$f":"'fnd enro'!O774","v":0},{"$f":"'fnd enro'!P774","v":2},{"$f":"'fnd enro'!R774","v":18},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q774)","v":4},null,{"$f":"(($D774*'fnd base rates'!C$107)\n+($E774*'fnd base rates'!C$108)\n+($F774*'fnd base rates'!C$109)\n+($G774*'fnd base rates'!C$110)\n+($H774*'fnd base rates'!C$111)\n+($I774*'fnd base rates'!C$112)\n+($J774*'fnd base rates'!C$113)\n+($K774*'fnd base rates'!C$114)\n+($M774*'fnd base rates'!C$116)\n+($N774*'fnd base rates'!C$117)\n+($O774*'fnd base rates'!C$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,3)))\n*$R774","v":11006.060379606},{"$f":"(($D774*'fnd base rates'!D$107)\n+($E774*'fnd base rates'!D$108)\n+($F774*'fnd base rates'!D$109)\n+($G774*'fnd base rates'!D$110)\n+($H774*'fnd base rates'!D$111)\n+($I774*'fnd base rates'!D$112)\n+($J774*'fnd base rates'!D$113)\n+($K774*'fnd base rates'!D$114)\n+($M774*'fnd base rates'!D$116)\n+($N774*'fnd base rates'!D$117)\n+($O774*'fnd base rates'!D$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,4)))\n*$R774","v":16082.058719999997},{"$f":"(($D774*'fnd base rates'!E$107)\n+($E774*'fnd base rates'!E$108)\n+($F774*'fnd base rates'!E$109)\n+($G774*'fnd base rates'!E$110)\n+($H774*'fnd base rates'!E$111)\n+($I774*'fnd base rates'!E$112)\n+($J774*'fnd base rates'!E$113)\n+($K774*'fnd base rates'!E$114)\n+($M774*'fnd base rates'!E$116)\n+($N774*'fnd base rates'!E$117)\n+($O774*'fnd base rates'!E$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,5)))\n*$R774","v":88797.461994107987},{"$f":"(($D774*'fnd base rates'!F$107)\n+($E774*'fnd base rates'!F$108)\n+($F774*'fnd base rates'!F$109)\n+($G774*'fnd base rates'!F$110)\n+($H774*'fnd base rates'!F$111)\n+($I774*'fnd base rates'!F$112)\n+($J774*'fnd base rates'!F$113)\n+($K774*'fnd base rates'!F$114)\n+($M774*'fnd base rates'!F$116)\n+($N774*'fnd base rates'!F$117)\n+($O774*'fnd base rates'!F$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,6)))\n*$R774","v":21188.904779411998},{"$f":"(($D774*'fnd base rates'!G$107)\n+($E774*'fnd base rates'!G$108)\n+($F774*'fnd base rates'!G$109)\n+($G774*'fnd base rates'!G$110)\n+($H774*'fnd base rates'!G$111)\n+($I774*'fnd base rates'!G$112)\n+($J774*'fnd base rates'!G$113)\n+($K774*'fnd base rates'!G$114)\n+($M774*'fnd base rates'!G$116)\n+($N774*'fnd base rates'!G$117)\n+($O774*'fnd base rates'!G$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,7)))\n*$R774","v":3599.5021474079999},{"$f":"(($D774*'fnd base rates'!H$107)\n+($E774*'fnd base rates'!H$108)\n+($F774*'fnd base rates'!H$109)\n+($G774*'fnd base rates'!H$110)\n+($H774*'fnd base rates'!H$111)\n+($I774*'fnd base rates'!H$112)\n+($J774*'fnd base rates'!H$113)\n+($K774*'fnd base rates'!H$114)\n+($M774*'fnd base rates'!H$116)\n+($N774*'fnd base rates'!H$117)\n+($O774*'fnd base rates'!H$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,8)))","v":11963.683479999998},{"$f":"(($D774*'fnd base rates'!I$107)\n+($E774*'fnd base rates'!I$108)\n+($F774*'fnd base rates'!I$109)\n+($G774*'fnd base rates'!I$110)\n+($H774*'fnd base rates'!I$111)\n+($I774*'fnd base rates'!I$112)\n+($J774*'fnd base rates'!I$113)\n+($K774*'fnd base rates'!I$114)\n+($M774*'fnd base rates'!I$116)\n+($N774*'fnd base rates'!I$117)\n+($O774*'fnd base rates'!I$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,9)))\n*$R774","v":8118.0821999999998},{"$f":"(($D774*'fnd base rates'!J$107)\n+($E774*'fnd base rates'!J$108)\n+($F774*'fnd base rates'!J$109)\n+($G774*'fnd base rates'!J$110)\n+($H774*'fnd base rates'!J$111)\n+($I774*'fnd base rates'!J$112)\n+($J774*'fnd base rates'!J$113)\n+($K774*'fnd base rates'!J$114)\n+($M774*'fnd base rates'!J$116)\n+($N774*'fnd base rates'!J$117)\n+($O774*'fnd base rates'!J$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,10)))\n*$R774","v":7867.0991999999997},{"$f":"(($D774*'fnd base rates'!K$107)\n+($E774*'fnd base rates'!K$108)\n+($F774*'fnd base rates'!K$109)\n+($G774*'fnd base rates'!K$110)\n+($H774*'fnd base rates'!K$111)\n+($I774*'fnd base rates'!K$112)\n+($J774*'fnd base rates'!K$113)\n+($K774*'fnd base rates'!K$114)\n+($M774*'fnd base rates'!K$116)\n+($N774*'fnd base rates'!K$117)\n+($O774*'fnd base rates'!K$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,11)))\n*$R774","v":23144.928266178002},{"$f":"(($D774*'fnd base rates'!L$107)\n+($E774*'fnd base rates'!L$108)\n+($F774*'fnd base rates'!L$109)\n+($G774*'fnd base rates'!L$110)\n+($H774*'fnd base rates'!L$111)\n+($I774*'fnd base rates'!L$112)\n+($J774*'fnd base rates'!L$113)\n+($K774*'fnd base rates'!L$114)\n+($M774*'fnd base rates'!L$116)\n+($N774*'fnd base rates'!L$117)\n+($O774*'fnd base rates'!L$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,12)))","v":33242.035940000002},{"$f":"(($D774*'fnd base rates'!M$107)\n+($E774*'fnd base rates'!M$108)\n+($F774*'fnd base rates'!M$109)\n+($G774*'fnd base rates'!M$110)\n+($H774*'fnd base rates'!M$111)\n+($I774*'fnd base rates'!M$112)\n+($J774*'fnd base rates'!M$113)\n+($K774*'fnd base rates'!M$114)\n+($M774*'fnd base rates'!M$116)\n+($N774*'fnd base rates'!M$117)\n+($O774*'fnd base rates'!M$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,13)))","v":0},225009.817106712,null,488219231,"488","219","231",1,18,225009.817106712,12501,-1512,14013,null,null,null,null,null,null,0,null,0]
["488",488219239,"SOUTH SHORE",{"$f":"'fnd enro'!D775","v":0},{"$f":"'fnd enro'!E775","v":0},{"$f":"'fnd enro'!F775","v":1},{"$f":"'fnd enro'!G775","v":3},{"$f":"'fnd enro'!H775","v":1},{"$f":"'fnd enro'!I775","v":4},{"$f":"'fnd enro'!J775","v":0},{"$f":"'fnd enro'!K775","v":0.35370000000000001},{"$f":"'fnd enro'!L775","v":0},{"$f":"'fnd enro'!M775","v":0},{"$f":"'fnd enro'!N775","v":0},{"$f":"'fnd enro'!O775","v":0},{"$f":"'fnd enro'!P775","v":3},{"$f":"'fnd enro'!R775","v":9},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q775)","v":6},null,{"$f":"(($D775*'fnd base rates'!C$107)\n+($E775*'fnd base rates'!C$108)\n+($F775*'fnd base rates'!C$109)\n+($G775*'fnd base rates'!C$110)\n+($H775*'fnd base rates'!C$111)\n+($I775*'fnd base rates'!C$112)\n+($J775*'fnd base rates'!C$113)\n+($K775*'fnd base rates'!C$114)\n+($M775*'fnd base rates'!C$116)\n+($N775*'fnd base rates'!C$117)\n+($O775*'fnd base rates'!C$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,3)))\n*$R775","v":5666.9951598030002},{"$f":"(($D775*'fnd base rates'!D$107)\n+($E775*'fnd base rates'!D$108)\n+($F775*'fnd base rates'!D$109)\n+($G775*'fnd base rates'!D$110)\n+($H775*'fnd base rates'!D$111)\n+($I775*'fnd base rates'!D$112)\n+($J775*'fnd base rates'!D$113)\n+($K775*'fnd base rates'!D$114)\n+($M775*'fnd base rates'!D$116)\n+($N775*'fnd base rates'!D$117)\n+($O775*'fnd base rates'!D$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,4)))\n*$R775","v":8817.9858899999981},{"$f":"(($D775*'fnd base rates'!E$107)\n+($E775*'fnd base rates'!E$108)\n+($F775*'fnd base rates'!E$109)\n+($G775*'fnd base rates'!E$110)\n+($H775*'fnd base rates'!E$111)\n+($I775*'fnd base rates'!E$112)\n+($J775*'fnd base rates'!E$113)\n+($K775*'fnd base rates'!E$114)\n+($M775*'fnd base rates'!E$116)\n+($N775*'fnd base rates'!E$117)\n+($O775*'fnd base rates'!E$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,5)))\n*$R775","v":54084.832137053992},{"$f":"(($D775*'fnd base rates'!F$107)\n+($E775*'fnd base rates'!F$108)\n+($F775*'fnd base rates'!F$109)\n+($G775*'fnd base rates'!F$110)\n+($H775*'fnd base rates'!F$111)\n+($I775*'fnd base rates'!F$112)\n+($J775*'fnd base rates'!F$113)\n+($K775*'fnd base rates'!F$114)\n+($M775*'fnd base rates'!F$116)\n+($N775*'fnd base rates'!F$117)\n+($O775*'fnd base rates'!F$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,6)))\n*$R775","v":10755.473339706001},{"$f":"(($D775*'fnd base rates'!G$107)\n+($E775*'fnd base rates'!G$108)\n+($F775*'fnd base rates'!G$109)\n+($G775*'fnd base rates'!G$110)\n+($H775*'fnd base rates'!G$111)\n+($I775*'fnd base rates'!G$112)\n+($J775*'fnd base rates'!G$113)\n+($K775*'fnd base rates'!G$114)\n+($M775*'fnd base rates'!G$116)\n+($N775*'fnd base rates'!G$117)\n+($O775*'fnd base rates'!G$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,7)))\n*$R775","v":2149.4964137040001},{"$f":"(($D775*'fnd base rates'!H$107)\n+($E775*'fnd base rates'!H$108)\n+($F775*'fnd base rates'!H$109)\n+($G775*'fnd base rates'!H$110)\n+($H775*'fnd base rates'!H$111)\n+($I775*'fnd base rates'!H$112)\n+($J775*'fnd base rates'!H$113)\n+($K775*'fnd base rates'!H$114)\n+($M775*'fnd base rates'!H$116)\n+($N775*'fnd base rates'!H$117)\n+($O775*'fnd base rates'!H$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,8)))","v":6357.7817400000004},{"$f":"(($D775*'fnd base rates'!I$107)\n+($E775*'fnd base rates'!I$108)\n+($F775*'fnd base rates'!I$109)\n+($G775*'fnd base rates'!I$110)\n+($H775*'fnd base rates'!I$111)\n+($I775*'fnd base rates'!I$112)\n+($J775*'fnd base rates'!I$113)\n+($K775*'fnd base rates'!I$114)\n+($M775*'fnd base rates'!I$116)\n+($N775*'fnd base rates'!I$117)\n+($O775*'fnd base rates'!I$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,9)))\n*$R775","v":4379.8016099999995},{"$f":"(($D775*'fnd base rates'!J$107)\n+($E775*'fnd base rates'!J$108)\n+($F775*'fnd base rates'!J$109)\n+($G775*'fnd base rates'!J$110)\n+($H775*'fnd base rates'!J$111)\n+($I775*'fnd base rates'!J$112)\n+($J775*'fnd base rates'!J$113)\n+($K775*'fnd base rates'!J$114)\n+($M775*'fnd base rates'!J$116)\n+($N775*'fnd base rates'!J$117)\n+($O775*'fnd base rates'!J$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,10)))\n*$R775","v":5728.7240399999991},{"$f":"(($D775*'fnd base rates'!K$107)\n+($E775*'fnd base rates'!K$108)\n+($F775*'fnd base rates'!K$109)\n+($G775*'fnd base rates'!K$110)\n+($H775*'fnd base rates'!K$111)\n+($I775*'fnd base rates'!K$112)\n+($J775*'fnd base rates'!K$113)\n+($K775*'fnd base rates'!K$114)\n+($M775*'fnd base rates'!K$116)\n+($N775*'fnd base rates'!K$117)\n+($O775*'fnd base rates'!K$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,11)))\n*$R775","v":11444.558113089},{"$f":"(($D775*'fnd base rates'!L$107)\n+($E775*'fnd base rates'!L$108)\n+($F775*'fnd base rates'!L$109)\n+($G775*'fnd base rates'!L$110)\n+($H775*'fnd base rates'!L$111)\n+($I775*'fnd base rates'!L$112)\n+($J775*'fnd base rates'!L$113)\n+($K775*'fnd base rates'!L$114)\n+($M775*'fnd base rates'!L$116)\n+($N775*'fnd base rates'!L$117)\n+($O775*'fnd base rates'!L$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,12)))","v":17543.257970000002},{"$f":"(($D775*'fnd base rates'!M$107)\n+($E775*'fnd base rates'!M$108)\n+($F775*'fnd base rates'!M$109)\n+($G775*'fnd base rates'!M$110)\n+($H775*'fnd base rates'!M$111)\n+($I775*'fnd base rates'!M$112)\n+($J775*'fnd base rates'!M$113)\n+($K775*'fnd base rates'!M$114)\n+($M775*'fnd base rates'!M$116)\n+($N775*'fnd base rates'!M$117)\n+($O775*'fnd base rates'!M$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,13)))","v":0},126928.906413356,null,488219239,"488","219","239",1,9,126928.906413356,14103,1819,12284,null,null,null,null,null,null,0,null,0]
["488",488219243,"SOUTH SHORE",{"$f":"'fnd enro'!D776","v":0},{"$f":"'fnd enro'!E776","v":0},{"$f":"'fnd enro'!F776","v":4},{"$f":"'fnd enro'!G776","v":16},{"$f":"'fnd enro'!H776","v":6},{"$f":"'fnd enro'!I776","v":7},{"$f":"'fnd enro'!J776","v":0},{"$f":"'fnd enro'!K776","v":1.2968999999999999},{"$f":"'fnd enro'!L776","v":0},{"$f":"'fnd enro'!M776","v":6},{"$f":"'fnd enro'!N776","v":0},{"$f":"'fnd enro'!O776","v":0},{"$f":"'fnd enro'!P776","v":12},{"$f":"'fnd enro'!R776","v":33},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q776)","v":9},null,{"$f":"(($D776*'fnd base rates'!C$107)\n+($E776*'fnd base rates'!C$108)\n+($F776*'fnd base rates'!C$109)\n+($G776*'fnd base rates'!C$110)\n+($H776*'fnd base rates'!C$111)\n+($I776*'fnd base rates'!C$112)\n+($J776*'fnd base rates'!C$113)\n+($K776*'fnd base rates'!C$114)\n+($M776*'fnd base rates'!C$116)\n+($N776*'fnd base rates'!C$117)\n+($O776*'fnd base rates'!C$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,3)))\n*$R776","v":21790.115452611},{"$f":"(($D776*'fnd base rates'!D$107)\n+($E776*'fnd base rates'!D$108)\n+($F776*'fnd base rates'!D$109)\n+($G776*'fnd base rates'!D$110)\n+($H776*'fnd base rates'!D$111)\n+($I776*'fnd base rates'!D$112)\n+($J776*'fnd base rates'!D$113)\n+($K776*'fnd base rates'!D$114)\n+($M776*'fnd base rates'!D$116)\n+($N776*'fnd base rates'!D$117)\n+($O776*'fnd base rates'!D$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,4)))\n*$R776","v":35013.907619999998},{"$f":"(($D776*'fnd base rates'!E$107)\n+($E776*'fnd base rates'!E$108)\n+($F776*'fnd base rates'!E$109)\n+($G776*'fnd base rates'!E$110)\n+($H776*'fnd base rates'!E$111)\n+($I776*'fnd base rates'!E$112)\n+($J776*'fnd base rates'!E$113)\n+($K776*'fnd base rates'!E$114)\n+($M776*'fnd base rates'!E$116)\n+($N776*'fnd base rates'!E$117)\n+($O776*'fnd base rates'!E$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,5)))\n*$R776","v":211100.445909198},{"$f":"(($D776*'fnd base rates'!F$107)\n+($E776*'fnd base rates'!F$108)\n+($F776*'fnd base rates'!F$109)\n+($G776*'fnd base rates'!F$110)\n+($H776*'fnd base rates'!F$111)\n+($I776*'fnd base rates'!F$112)\n+($J776*'fnd base rates'!F$113)\n+($K776*'fnd base rates'!F$114)\n+($M776*'fnd base rates'!F$116)\n+($N776*'fnd base rates'!F$117)\n+($O776*'fnd base rates'!F$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,6)))\n*$R776","v":43112.697548922006},{"$f":"(($D776*'fnd base rates'!G$107)\n+($E776*'fnd base rates'!G$108)\n+($F776*'fnd base rates'!G$109)\n+($G776*'fnd base rates'!G$110)\n+($H776*'fnd base rates'!G$111)\n+($I776*'fnd base rates'!G$112)\n+($J776*'fnd base rates'!G$113)\n+($K776*'fnd base rates'!G$114)\n+($M776*'fnd base rates'!G$116)\n+($N776*'fnd base rates'!G$117)\n+($O776*'fnd base rates'!G$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,7)))\n*$R776","v":8888.7652902480004},{"$f":"(($D776*'fnd base rates'!H$107)\n+($E776*'fnd base rates'!H$108)\n+($F776*'fnd base rates'!H$109)\n+($G776*'fnd base rates'!H$110)\n+($H776*'fnd base rates'!H$111)\n+($I776*'fnd base rates'!H$112)\n+($J776*'fnd base rates'!H$113)\n+($K776*'fnd base rates'!H$114)\n+($M776*'fnd base rates'!H$116)\n+($N776*'fnd base rates'!H$117)\n+($O776*'fnd base rates'!H$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,8)))","v":21770.20638},{"$f":"(($D776*'fnd base rates'!I$107)\n+($E776*'fnd base rates'!I$108)\n+($F776*'fnd base rates'!I$109)\n+($G776*'fnd base rates'!I$110)\n+($H776*'fnd base rates'!I$111)\n+($I776*'fnd base rates'!I$112)\n+($J776*'fnd base rates'!I$113)\n+($K776*'fnd base rates'!I$114)\n+($M776*'fnd base rates'!I$116)\n+($N776*'fnd base rates'!I$117)\n+($O776*'fnd base rates'!I$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,9)))\n*$R776","v":16644.811320000001},{"$f":"(($D776*'fnd base rates'!J$107)\n+($E776*'fnd base rates'!J$108)\n+($F776*'fnd base rates'!J$109)\n+($G776*'fnd base rates'!J$110)\n+($H776*'fnd base rates'!J$111)\n+($I776*'fnd base rates'!J$112)\n+($J776*'fnd base rates'!J$113)\n+($K776*'fnd base rates'!J$114)\n+($M776*'fnd base rates'!J$116)\n+($N776*'fnd base rates'!J$117)\n+($O776*'fnd base rates'!J$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,10)))\n*$R776","v":20762.012699999999},{"$f":"(($D776*'fnd base rates'!K$107)\n+($E776*'fnd base rates'!K$108)\n+($F776*'fnd base rates'!K$109)\n+($G776*'fnd base rates'!K$110)\n+($H776*'fnd base rates'!K$111)\n+($I776*'fnd base rates'!K$112)\n+($J776*'fnd base rates'!K$113)\n+($K776*'fnd base rates'!K$114)\n+($M776*'fnd base rates'!K$116)\n+($N776*'fnd base rates'!K$117)\n+($O776*'fnd base rates'!K$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,11)))\n*$R776","v":43866.625137993004},{"$f":"(($D776*'fnd base rates'!L$107)\n+($E776*'fnd base rates'!L$108)\n+($F776*'fnd base rates'!L$109)\n+($G776*'fnd base rates'!L$110)\n+($H776*'fnd base rates'!L$111)\n+($I776*'fnd base rates'!L$112)\n+($J776*'fnd base rates'!L$113)\n+($K776*'fnd base rates'!L$114)\n+($M776*'fnd base rates'!L$116)\n+($N776*'fnd base rates'!L$117)\n+($O776*'fnd base rates'!L$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,12)))","v":69442.89589},{"$f":"(($D776*'fnd base rates'!M$107)\n+($E776*'fnd base rates'!M$108)\n+($F776*'fnd base rates'!M$109)\n+($G776*'fnd base rates'!M$110)\n+($H776*'fnd base rates'!M$111)\n+($I776*'fnd base rates'!M$112)\n+($J776*'fnd base rates'!M$113)\n+($K776*'fnd base rates'!M$114)\n+($M776*'fnd base rates'!M$116)\n+($N776*'fnd base rates'!M$117)\n+($O776*'fnd base rates'!M$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,13)))","v":0},492392.48324897198,null,488219243,"488","219","243",1,33,492392.48324897198,14921,-220,15141,null,null,null,null,null,null,0,null,0]
["488",488219244,"SOUTH SHORE",{"$f":"'fnd enro'!D777","v":0},{"$f":"'fnd enro'!E777","v":0},{"$f":"'fnd enro'!F777","v":2},{"$f":"'fnd enro'!G777","v":48},{"$f":"'fnd enro'!H777","v":43},{"$f":"'fnd enro'!I777","v":64},{"$f":"'fnd enro'!J777","v":0},{"$f":"'fnd enro'!K777","v":6.1700999999999997},{"$f":"'fnd enro'!L777","v":0},{"$f":"'fnd enro'!M777","v":12},{"$f":"'fnd enro'!N777","v":2},{"$f":"'fnd enro'!O777","v":3},{"$f":"'fnd enro'!P777","v":76},{"$f":"'fnd enro'!R777","v":157},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q777)","v":10},null,{"$f":"(($D777*'fnd base rates'!C$107)\n+($E777*'fnd base rates'!C$108)\n+($F777*'fnd base rates'!C$109)\n+($G777*'fnd base rates'!C$110)\n+($H777*'fnd base rates'!C$111)\n+($I777*'fnd base rates'!C$112)\n+($J777*'fnd base rates'!C$113)\n+($K777*'fnd base rates'!C$114)\n+($M777*'fnd base rates'!C$116)\n+($N777*'fnd base rates'!C$117)\n+($O777*'fnd base rates'!C$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,3)))\n*$R777","v":104672.39591211895},{"$f":"(($D777*'fnd base rates'!D$107)\n+($E777*'fnd base rates'!D$108)\n+($F777*'fnd base rates'!D$109)\n+($G777*'fnd base rates'!D$110)\n+($H777*'fnd base rates'!D$111)\n+($I777*'fnd base rates'!D$112)\n+($J777*'fnd base rates'!D$113)\n+($K777*'fnd base rates'!D$114)\n+($M777*'fnd base rates'!D$116)\n+($N777*'fnd base rates'!D$117)\n+($O777*'fnd base rates'!D$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,4)))\n*$R777","v":175206.13850999996},{"$f":"(($D777*'fnd base rates'!E$107)\n+($E777*'fnd base rates'!E$108)\n+($F777*'fnd base rates'!E$109)\n+($G777*'fnd base rates'!E$110)\n+($H777*'fnd base rates'!E$111)\n+($I777*'fnd base rates'!E$112)\n+($J777*'fnd base rates'!E$113)\n+($K777*'fnd base rates'!E$114)\n+($M777*'fnd base rates'!E$116)\n+($N777*'fnd base rates'!E$117)\n+($O777*'fnd base rates'!E$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,5)))\n*$R777","v":1123469.3427519419},{"$f":"(($D777*'fnd base rates'!F$107)\n+($E777*'fnd base rates'!F$108)\n+($F777*'fnd base rates'!F$109)\n+($G777*'fnd base rates'!F$110)\n+($H777*'fnd base rates'!F$111)\n+($I777*'fnd base rates'!F$112)\n+($J777*'fnd base rates'!F$113)\n+($K777*'fnd base rates'!F$114)\n+($M777*'fnd base rates'!F$116)\n+($N777*'fnd base rates'!F$117)\n+($O777*'fnd base rates'!F$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,6)))\n*$R777","v":186348.47413153792},{"$f":"(($D777*'fnd base rates'!G$107)\n+($E777*'fnd base rates'!G$108)\n+($F777*'fnd base rates'!G$109)\n+($G777*'fnd base rates'!G$110)\n+($H777*'fnd base rates'!G$111)\n+($I777*'fnd base rates'!G$112)\n+($J777*'fnd base rates'!G$113)\n+($K777*'fnd base rates'!G$114)\n+($M777*'fnd base rates'!G$116)\n+($N777*'fnd base rates'!G$117)\n+($O777*'fnd base rates'!G$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,7)))\n*$R777","v":47232.097762392004},{"$f":"(($D777*'fnd base rates'!H$107)\n+($E777*'fnd base rates'!H$108)\n+($F777*'fnd base rates'!H$109)\n+($G777*'fnd base rates'!H$110)\n+($H777*'fnd base rates'!H$111)\n+($I777*'fnd base rates'!H$112)\n+($J777*'fnd base rates'!H$113)\n+($K777*'fnd base rates'!H$114)\n+($M777*'fnd base rates'!H$116)\n+($N777*'fnd base rates'!H$117)\n+($O777*'fnd base rates'!H$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,8)))","v":112698.67701999999},{"$f":"(($D777*'fnd base rates'!I$107)\n+($E777*'fnd base rates'!I$108)\n+($F777*'fnd base rates'!I$109)\n+($G777*'fnd base rates'!I$110)\n+($H777*'fnd base rates'!I$111)\n+($I777*'fnd base rates'!I$112)\n+($J777*'fnd base rates'!I$113)\n+($K777*'fnd base rates'!I$114)\n+($M777*'fnd base rates'!I$116)\n+($N777*'fnd base rates'!I$117)\n+($O777*'fnd base rates'!I$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,9)))\n*$R777","v":85338.805469999992},{"$f":"(($D777*'fnd base rates'!J$107)\n+($E777*'fnd base rates'!J$108)\n+($F777*'fnd base rates'!J$109)\n+($G777*'fnd base rates'!J$110)\n+($H777*'fnd base rates'!J$111)\n+($I777*'fnd base rates'!J$112)\n+($J777*'fnd base rates'!J$113)\n+($K777*'fnd base rates'!J$114)\n+($M777*'fnd base rates'!J$116)\n+($N777*'fnd base rates'!J$117)\n+($O777*'fnd base rates'!J$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,10)))\n*$R777","v":137860.47173999998},{"$f":"(($D777*'fnd base rates'!K$107)\n+($E777*'fnd base rates'!K$108)\n+($F777*'fnd base rates'!K$109)\n+($G777*'fnd base rates'!K$110)\n+($H777*'fnd base rates'!K$111)\n+($I777*'fnd base rates'!K$112)\n+($J777*'fnd base rates'!K$113)\n+($K777*'fnd base rates'!K$114)\n+($M777*'fnd base rates'!K$116)\n+($N777*'fnd base rates'!K$117)\n+($O777*'fnd base rates'!K$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,11)))\n*$R777","v":207864.19153499699},{"$f":"(($D777*'fnd base rates'!L$107)\n+($E777*'fnd base rates'!L$108)\n+($F777*'fnd base rates'!L$109)\n+($G777*'fnd base rates'!L$110)\n+($H777*'fnd base rates'!L$111)\n+($I777*'fnd base rates'!L$112)\n+($J777*'fnd base rates'!L$113)\n+($K777*'fnd base rates'!L$114)\n+($M777*'fnd base rates'!L$116)\n+($N777*'fnd base rates'!L$117)\n+($O777*'fnd base rates'!L$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,12)))","v":342978.59681000002},{"$f":"(($D777*'fnd base rates'!M$107)\n+($E777*'fnd base rates'!M$108)\n+($F777*'fnd base rates'!M$109)\n+($G777*'fnd base rates'!M$110)\n+($H777*'fnd base rates'!M$111)\n+($I777*'fnd base rates'!M$112)\n+($J777*'fnd base rates'!M$113)\n+($K777*'fnd base rates'!M$114)\n+($M777*'fnd base rates'!M$116)\n+($N777*'fnd base rates'!M$117)\n+($O777*'fnd base rates'!M$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,13)))","v":0},2523669.1916429875,null,488219244,"488","219","244",1,157,2523669.1916429875,16074,2420,13654,null,null,null,null,null,null,0,null,0]
["488",488219251,"SOUTH SHORE",{"$f":"'fnd enro'!D778","v":0},{"$f":"'fnd enro'!E778","v":0},{"$f":"'fnd enro'!F778","v":6},{"$f":"'fnd enro'!G778","v":41},{"$f":"'fnd enro'!H778","v":29},{"$f":"'fnd enro'!I778","v":25},{"$f":"'fnd enro'!J778","v":0},{"$f":"'fnd enro'!K778","v":3.9693000000000001},{"$f":"'fnd enro'!L778","v":0},{"$f":"'fnd enro'!M778","v":12},{"$f":"'fnd enro'!N778","v":0},{"$f":"'fnd enro'!O778","v":0},{"$f":"'fnd enro'!P778","v":39},{"$f":"'fnd enro'!R778","v":101},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q778)","v":9},null,{"$f":"(($D778*'fnd base rates'!C$107)\n+($E778*'fnd base rates'!C$108)\n+($F778*'fnd base rates'!C$109)\n+($G778*'fnd base rates'!C$110)\n+($H778*'fnd base rates'!C$111)\n+($I778*'fnd base rates'!C$112)\n+($J778*'fnd base rates'!C$113)\n+($K778*'fnd base rates'!C$114)\n+($M778*'fnd base rates'!C$116)\n+($N778*'fnd base rates'!C$117)\n+($O778*'fnd base rates'!C$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,3)))\n*$R778","v":66160.612215567002},{"$f":"(($D778*'fnd base rates'!D$107)\n+($E778*'fnd base rates'!D$108)\n+($F778*'fnd base rates'!D$109)\n+($G778*'fnd base rates'!D$110)\n+($H778*'fnd base rates'!D$111)\n+($I778*'fnd base rates'!D$112)\n+($J778*'fnd base rates'!D$113)\n+($K778*'fnd base rates'!D$114)\n+($M778*'fnd base rates'!D$116)\n+($N778*'fnd base rates'!D$117)\n+($O778*'fnd base rates'!D$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,4)))\n*$R778","v":106888.00463999998},{"$f":"(($D778*'fnd base rates'!E$107)\n+($E778*'fnd base rates'!E$108)\n+($F778*'fnd base rates'!E$109)\n+($G778*'fnd base rates'!E$110)\n+($H778*'fnd base rates'!E$111)\n+($I778*'fnd base rates'!E$112)\n+($J778*'fnd base rates'!E$113)\n+($K778*'fnd base rates'!E$114)\n+($M778*'fnd base rates'!E$116)\n+($N778*'fnd base rates'!E$117)\n+($O778*'fnd base rates'!E$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,5)))\n*$R778","v":646137.726723606},{"$f":"(($D778*'fnd base rates'!F$107)\n+($E778*'fnd base rates'!F$108)\n+($F778*'fnd base rates'!F$109)\n+($G778*'fnd base rates'!F$110)\n+($H778*'fnd base rates'!F$111)\n+($I778*'fnd base rates'!F$112)\n+($J778*'fnd base rates'!F$113)\n+($K778*'fnd base rates'!F$114)\n+($M778*'fnd base rates'!F$116)\n+($N778*'fnd base rates'!F$117)\n+($O778*'fnd base rates'!F$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,6)))\n*$R778","v":126187.85342003399},{"$f":"(($D778*'fnd base rates'!G$107)\n+($E778*'fnd base rates'!G$108)\n+($F778*'fnd base rates'!G$109)\n+($G778*'fnd base rates'!G$110)\n+($H778*'fnd base rates'!G$111)\n+($I778*'fnd base rates'!G$112)\n+($J778*'fnd base rates'!G$113)\n+($K778*'fnd base rates'!G$114)\n+($M778*'fnd base rates'!G$116)\n+($N778*'fnd base rates'!G$117)\n+($O778*'fnd base rates'!G$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,7)))\n*$R778","v":27488.122620456001},{"$f":"(($D778*'fnd base rates'!H$107)\n+($E778*'fnd base rates'!H$108)\n+($F778*'fnd base rates'!H$109)\n+($G778*'fnd base rates'!H$110)\n+($H778*'fnd base rates'!H$111)\n+($I778*'fnd base rates'!H$112)\n+($J778*'fnd base rates'!H$113)\n+($K778*'fnd base rates'!H$114)\n+($M778*'fnd base rates'!H$116)\n+($N778*'fnd base rates'!H$117)\n+($O778*'fnd base rates'!H$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,8)))","v":66971.102859999999},{"$f":"(($D778*'fnd base rates'!I$107)\n+($E778*'fnd base rates'!I$108)\n+($F778*'fnd base rates'!I$109)\n+($G778*'fnd base rates'!I$110)\n+($H778*'fnd base rates'!I$111)\n+($I778*'fnd base rates'!I$112)\n+($J778*'fnd base rates'!I$113)\n+($K778*'fnd base rates'!I$114)\n+($M778*'fnd base rates'!I$116)\n+($N778*'fnd base rates'!I$117)\n+($O778*'fnd base rates'!I$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,9)))\n*$R778","v":51401.540789999999},{"$f":"(($D778*'fnd base rates'!J$107)\n+($E778*'fnd base rates'!J$108)\n+($F778*'fnd base rates'!J$109)\n+($G778*'fnd base rates'!J$110)\n+($H778*'fnd base rates'!J$111)\n+($I778*'fnd base rates'!J$112)\n+($J778*'fnd base rates'!J$113)\n+($K778*'fnd base rates'!J$114)\n+($M778*'fnd base rates'!J$116)\n+($N778*'fnd base rates'!J$117)\n+($O778*'fnd base rates'!J$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,10)))\n*$R778","v":68678.384489999997},{"$f":"(($D778*'fnd base rates'!K$107)\n+($E778*'fnd base rates'!K$108)\n+($F778*'fnd base rates'!K$109)\n+($G778*'fnd base rates'!K$110)\n+($H778*'fnd base rates'!K$111)\n+($I778*'fnd base rates'!K$112)\n+($J778*'fnd base rates'!K$113)\n+($K778*'fnd base rates'!K$114)\n+($M778*'fnd base rates'!K$116)\n+($N778*'fnd base rates'!K$117)\n+($O778*'fnd base rates'!K$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,11)))\n*$R778","v":133190.19058022098},{"$f":"(($D778*'fnd base rates'!L$107)\n+($E778*'fnd base rates'!L$108)\n+($F778*'fnd base rates'!L$109)\n+($G778*'fnd base rates'!L$110)\n+($H778*'fnd base rates'!L$111)\n+($I778*'fnd base rates'!L$112)\n+($J778*'fnd base rates'!L$113)\n+($K778*'fnd base rates'!L$114)\n+($M778*'fnd base rates'!L$116)\n+($N778*'fnd base rates'!L$117)\n+($O778*'fnd base rates'!L$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,12)))","v":212970.63832999999},{"$f":"(($D778*'fnd base rates'!M$107)\n+($E778*'fnd base rates'!M$108)\n+($F778*'fnd base rates'!M$109)\n+($G778*'fnd base rates'!M$110)\n+($H778*'fnd base rates'!M$111)\n+($I778*'fnd base rates'!M$112)\n+($J778*'fnd base rates'!M$113)\n+($K778*'fnd base rates'!M$114)\n+($M778*'fnd base rates'!M$116)\n+($N778*'fnd base rates'!M$117)\n+($O778*'fnd base rates'!M$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,13)))","v":0},1506074.176669884,null,488219251,"488","219","251",1,101,1506074.176669884,14912,{"$f":"AO778-AQ778","v":2411},12501,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B779,3)","v":"488"},488219264,"SOUTH SHORE",{"$f":"'fnd enro'!D779","v":0},{"$f":"'fnd enro'!E779","v":0},{"$f":"'fnd enro'!F779","v":2},{"$f":"'fnd enro'!G779","v":4},{"$f":"'fnd enro'!H779","v":6},{"$f":"'fnd enro'!I779","v":3},{"$f":"'fnd enro'!J779","v":0},{"$f":"'fnd enro'!K779","v":0.58950000000000002},{"$f":"'fnd enro'!L779","v":0},{"$f":"'fnd enro'!M779","v":0},{"$f":"'fnd enro'!N779","v":0},{"$f":"'fnd enro'!O779","v":0},{"$f":"'fnd enro'!P779","v":2},{"$f":"'fnd enro'!R779","v":15},{"$f":"VLOOKUP(B779,charterinfo_b,6)","v":1.0589999999999999},{"$f":"VALUE('fnd enro'!Q779)","v":3},null,{"$f":"(($D779*'fnd base rates'!C$107)\n+($E779*'fnd base rates'!C$108)\n+($F779*'fnd base rates'!C$109)\n+($G779*'fnd base rates'!C$110)\n+($H779*'fnd base rates'!C$111)\n+($I779*'fnd base rates'!C$112)\n+($J779*'fnd base rates'!C$113)\n+($K779*'fnd base rates'!C$114)\n+($M779*'fnd base rates'!C$116)\n+($N779*'fnd base rates'!C$117)\n+($O779*'fnd base rates'!C$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,3)))\n*$R779","v":9188.7986530050002},{"$f":"(($D779*'fnd base rates'!D$107)\n+($E779*'fnd base rates'!D$108)\n+($F779*'fnd base rates'!D$109)\n+($G779*'fnd base rates'!D$110)\n+($H779*'fnd base rates'!D$111)\n+($I779*'fnd base rates'!D$112)\n+($J779*'fnd base rates'!D$113)\n+($K779*'fnd base rates'!D$114)\n+($M779*'fnd base rates'!D$116)\n+($N779*'fnd base rates'!D$117)\n+($O779*'fnd base rates'!D$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,4)))\n*$R779","v":13482.722039999997},{"$f":"(($D779*'fnd base rates'!E$107)\n+($E779*'fnd base rates'!E$108)\n+($F779*'fnd base rates'!E$109)\n+($G779*'fnd base rates'!E$110)\n+($H779*'fnd base rates'!E$111)\n+($I779*'fnd base rates'!E$112)\n+($J779*'fnd base rates'!E$113)\n+($K779*'fnd base rates'!E$114)\n+($M779*'fnd base rates'!E$116)\n+($N779*'fnd base rates'!E$117)\n+($O779*'fnd base rates'!E$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,5)))\n*$R779","v":72002.072415089991},{"$f":"(($D779*'fnd base rates'!F$107)\n+($E779*'fnd base rates'!F$108)\n+($F779*'fnd base rates'!F$109)\n+($G779*'fnd base rates'!F$110)\n+($H779*'fnd base rates'!F$111)\n+($I779*'fnd base rates'!F$112)\n+($J779*'fnd base rates'!F$113)\n+($K779*'fnd base rates'!F$114)\n+($M779*'fnd base rates'!F$116)\n+($N779*'fnd base rates'!F$117)\n+($O779*'fnd base rates'!F$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,6)))\n*$R779","v":18183.51066951},{"$f":"(($D779*'fnd base rates'!G$107)\n+($E779*'fnd base rates'!G$108)\n+($F779*'fnd base rates'!G$109)\n+($G779*'fnd base rates'!G$110)\n+($H779*'fnd base rates'!G$111)\n+($I779*'fnd base rates'!G$112)\n+($J779*'fnd base rates'!G$113)\n+($K779*'fnd base rates'!G$114)\n+($M779*'fnd base rates'!G$116)\n+($N779*'fnd base rates'!G$117)\n+($O779*'fnd base rates'!G$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,7)))\n*$R779","v":3035.0757428400002},{"$f":"(($D779*'fnd base rates'!H$107)\n+($E779*'fnd base rates'!H$108)\n+($F779*'fnd base rates'!H$109)\n+($G779*'fnd base rates'!H$110)\n+($H779*'fnd base rates'!H$111)\n+($I779*'fnd base rates'!H$112)\n+($J779*'fnd base rates'!H$113)\n+($K779*'fnd base rates'!H$114)\n+($M779*'fnd base rates'!H$116)\n+($N779*'fnd base rates'!H$117)\n+($O779*'fnd base rates'!H$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,8)))","v":9330.0028999999995},{"$f":"(($D779*'fnd base rates'!I$107)\n+($E779*'fnd base rates'!I$108)\n+($F779*'fnd base rates'!I$109)\n+($G779*'fnd base rates'!I$110)\n+($H779*'fnd base rates'!I$111)\n+($I779*'fnd base rates'!I$112)\n+($J779*'fnd base rates'!I$113)\n+($K779*'fnd base rates'!I$114)\n+($M779*'fnd base rates'!I$116)\n+($N779*'fnd base rates'!I$117)\n+($O779*'fnd base rates'!I$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,9)))\n*$R779","v":6674.9829},{"$f":"(($D779*'fnd base rates'!J$107)\n+($E779*'fnd base rates'!J$108)\n+($F779*'fnd base rates'!J$109)\n+($G779*'fnd base rates'!J$110)\n+($H779*'fnd base rates'!J$111)\n+($I779*'fnd base rates'!J$112)\n+($J779*'fnd base rates'!J$113)\n+($K779*'fnd base rates'!J$114)\n+($M779*'fnd base rates'!J$116)\n+($N779*'fnd base rates'!J$117)\n+($O779*'fnd base rates'!J$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,10)))\n*$R779","v":5771.3170199999995},{"$f":"(($D779*'fnd base rates'!K$107)\n+($E779*'fnd base rates'!K$108)\n+($F779*'fnd base rates'!K$109)\n+($G779*'fnd base rates'!K$110)\n+($H779*'fnd base rates'!K$111)\n+($I779*'fnd base rates'!K$112)\n+($J779*'fnd base rates'!K$113)\n+($K779*'fnd base rates'!K$114)\n+($M779*'fnd base rates'!K$116)\n+($N779*'fnd base rates'!K$117)\n+($O779*'fnd base rates'!K$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,11)))\n*$R779","v":19267.520431814999},{"$f":"(($D779*'fnd base rates'!L$107)\n+($E779*'fnd base rates'!L$108)\n+($F779*'fnd base rates'!L$109)\n+($G779*'fnd base rates'!L$110)\n+($H779*'fnd base rates'!L$111)\n+($I779*'fnd base rates'!L$112)\n+($J779*'fnd base rates'!L$113)\n+($K779*'fnd base rates'!L$114)\n+($M779*'fnd base rates'!L$116)\n+($N779*'fnd base rates'!L$117)\n+($O779*'fnd base rates'!L$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,12)))","v":28106.979949999997},{"$f":"(($D779*'fnd base rates'!M$107)\n+($E779*'fnd base rates'!M$108)\n+($F779*'fnd base rates'!M$109)\n+($G779*'fnd base rates'!M$110)\n+($H779*'fnd base rates'!M$111)\n+($I779*'fnd base rates'!M$112)\n+($J779*'fnd base rates'!M$113)\n+($K779*'fnd base rates'!M$114)\n+($M779*'fnd base rates'!M$116)\n+($N779*'fnd base rates'!M$117)\n+($O779*'fnd base rates'!M$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U779:AE779)","v":185042.98272226},null,{"$f":"B779","v":488219264},{"$f":"IF($B779<499999999,MID($B779,1,3),MID($B779,1,4))","v":"488"},{"$f":"IF($B779<499999999,MID($B779,4,3),MID($B779,5,3))","v":"219"},{"$f":"IF($B779<499999999,MID($B779,7,3),MID($B779,8,3))","v":"264"},{"$f":"IF(VLOOKUP(VALUE(IF(AH779<499999999,MID(AH779,4,3),MID(AH779,5,3))),distinfo,4)=R779,1,0)","v":1},15,{"$f":"AF779","v":185042.98272226},{"$f":"IF(OR(AF779=0,AM779=0),0,ROUND(AN779/AM779,0))","v":12336},-1767,14103,null,null,null,null,null,null,{"$f":"AY779-AW779","v":0},null,{"$f":"BA779-AY779","v":0}]
["488",488219285,"SOUTH SHORE",{"$f":"'fnd enro'!D780","v":0},{"$f":"'fnd enro'!E780","v":0},{"$f":"'fnd enro'!F780","v":0},{"$f":"'fnd enro'!G780","v":1},{"$f":"'fnd enro'!H780","v":0},{"$f":"'fnd enro'!I780","v":3},{"$f":"'fnd enro'!J780","v":0},{"$f":"'fnd enro'!K780","v":0.15720000000000001},{"$f":"'fnd enro'!L780","v":0},{"$f":"'fnd enro'!M780","v":1},{"$f":"'fnd enro'!N780","v":0},{"$f":"'fnd enro'!O780","v":0},{"$f":"'fnd enro'!P780","v":3},{"$f":"'fnd enro'!R780","v":4},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q780)","v":9},null,{"$f":"(($D780*'fnd base rates'!C$107)\n+($E780*'fnd base rates'!C$108)\n+($F780*'fnd base rates'!C$109)\n+($G780*'fnd base rates'!C$110)\n+($H780*'fnd base rates'!C$111)\n+($I780*'fnd base rates'!C$112)\n+($J780*'fnd base rates'!C$113)\n+($K780*'fnd base rates'!C$114)\n+($M780*'fnd base rates'!C$116)\n+($N780*'fnd base rates'!C$117)\n+($O780*'fnd base rates'!C$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,3)))\n*$R780","v":2821.7538454679998},{"$f":"(($D780*'fnd base rates'!D$107)\n+($E780*'fnd base rates'!D$108)\n+($F780*'fnd base rates'!D$109)\n+($G780*'fnd base rates'!D$110)\n+($H780*'fnd base rates'!D$111)\n+($I780*'fnd base rates'!D$112)\n+($J780*'fnd base rates'!D$113)\n+($K780*'fnd base rates'!D$114)\n+($M780*'fnd base rates'!D$116)\n+($N780*'fnd base rates'!D$117)\n+($O780*'fnd base rates'!D$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,4)))\n*$R780","v":5003.5843799999993},{"$f":"(($D780*'fnd base rates'!E$107)\n+($E780*'fnd base rates'!E$108)\n+($F780*'fnd base rates'!E$109)\n+($G780*'fnd base rates'!E$110)\n+($H780*'fnd base rates'!E$111)\n+($I780*'fnd base rates'!E$112)\n+($J780*'fnd base rates'!E$113)\n+($K780*'fnd base rates'!E$114)\n+($M780*'fnd base rates'!E$116)\n+($N780*'fnd base rates'!E$117)\n+($O780*'fnd base rates'!E$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,5)))\n*$R780","v":35679.946752024},{"$f":"(($D780*'fnd base rates'!F$107)\n+($E780*'fnd base rates'!F$108)\n+($F780*'fnd base rates'!F$109)\n+($G780*'fnd base rates'!F$110)\n+($H780*'fnd base rates'!F$111)\n+($I780*'fnd base rates'!F$112)\n+($J780*'fnd base rates'!F$113)\n+($K780*'fnd base rates'!F$114)\n+($M780*'fnd base rates'!F$116)\n+($N780*'fnd base rates'!F$117)\n+($O780*'fnd base rates'!F$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,6)))\n*$R780","v":4617.4620765359996},{"$f":"(($D780*'fnd base rates'!G$107)\n+($E780*'fnd base rates'!G$108)\n+($F780*'fnd base rates'!G$109)\n+($G780*'fnd base rates'!G$110)\n+($H780*'fnd base rates'!G$111)\n+($I780*'fnd base rates'!G$112)\n+($J780*'fnd base rates'!G$113)\n+($K780*'fnd base rates'!G$114)\n+($M780*'fnd base rates'!G$116)\n+($N780*'fnd base rates'!G$117)\n+($O780*'fnd base rates'!G$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,7)))\n*$R780","v":1434.1727094239998},{"$f":"(($D780*'fnd base rates'!H$107)\n+($E780*'fnd base rates'!H$108)\n+($F780*'fnd base rates'!H$109)\n+($G780*'fnd base rates'!H$110)\n+($H780*'fnd base rates'!H$111)\n+($I780*'fnd base rates'!H$112)\n+($J780*'fnd base rates'!H$113)\n+($K780*'fnd base rates'!H$114)\n+($M780*'fnd base rates'!H$116)\n+($N780*'fnd base rates'!H$117)\n+($O780*'fnd base rates'!H$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,8)))","v":3419.0674400000003},{"$f":"(($D780*'fnd base rates'!I$107)\n+($E780*'fnd base rates'!I$108)\n+($F780*'fnd base rates'!I$109)\n+($G780*'fnd base rates'!I$110)\n+($H780*'fnd base rates'!I$111)\n+($I780*'fnd base rates'!I$112)\n+($J780*'fnd base rates'!I$113)\n+($K780*'fnd base rates'!I$114)\n+($M780*'fnd base rates'!I$116)\n+($N780*'fnd base rates'!I$117)\n+($O780*'fnd base rates'!I$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,9)))\n*$R780","v":2461.9949699999997},{"$f":"(($D780*'fnd base rates'!J$107)\n+($E780*'fnd base rates'!J$108)\n+($F780*'fnd base rates'!J$109)\n+($G780*'fnd base rates'!J$110)\n+($H780*'fnd base rates'!J$111)\n+($I780*'fnd base rates'!J$112)\n+($J780*'fnd base rates'!J$113)\n+($K780*'fnd base rates'!J$114)\n+($M780*'fnd base rates'!J$116)\n+($N780*'fnd base rates'!J$117)\n+($O780*'fnd base rates'!J$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,10)))\n*$R780","v":4935.1623899999995},{"$f":"(($D780*'fnd base rates'!K$107)\n+($E780*'fnd base rates'!K$108)\n+($F780*'fnd base rates'!K$109)\n+($G780*'fnd base rates'!K$110)\n+($H780*'fnd base rates'!K$111)\n+($I780*'fnd base rates'!K$112)\n+($J780*'fnd base rates'!K$113)\n+($K780*'fnd base rates'!K$114)\n+($M780*'fnd base rates'!K$116)\n+($N780*'fnd base rates'!K$117)\n+($O780*'fnd base rates'!K$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,11)))\n*$R780","v":5466.8736624839994},{"$f":"(($D780*'fnd base rates'!L$107)\n+($E780*'fnd base rates'!L$108)\n+($F780*'fnd base rates'!L$109)\n+($G780*'fnd base rates'!L$110)\n+($H780*'fnd base rates'!L$111)\n+($I780*'fnd base rates'!L$112)\n+($J780*'fnd base rates'!L$113)\n+($K780*'fnd base rates'!L$114)\n+($M780*'fnd base rates'!L$116)\n+($N780*'fnd base rates'!L$117)\n+($O780*'fnd base rates'!L$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,12)))","v":9353.2413199999992},{"$f":"(($D780*'fnd base rates'!M$107)\n+($E780*'fnd base rates'!M$108)\n+($F780*'fnd base rates'!M$109)\n+($G780*'fnd base rates'!M$110)\n+($H780*'fnd base rates'!M$111)\n+($I780*'fnd base rates'!M$112)\n+($J780*'fnd base rates'!M$113)\n+($K780*'fnd base rates'!M$114)\n+($M780*'fnd base rates'!M$116)\n+($N780*'fnd base rates'!M$117)\n+($O780*'fnd base rates'!M$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,13)))","v":0},75193.259545935987,null,488219285,"488","219","285",1,4,75193.259545935987,18798,3877,14921,null,null,null,null,null,null,0,null,0]
["488",488219293,"SOUTH SHORE",{"$f":"'fnd enro'!D781","v":0},{"$f":"'fnd enro'!E781","v":0},{"$f":"'fnd enro'!F781","v":0},{"$f":"'fnd enro'!G781","v":0},{"$f":"'fnd enro'!H781","v":1},{"$f":"'fnd enro'!I781","v":3},{"$f":"'fnd enro'!J781","v":0},{"$f":"'fnd enro'!K781","v":0.15720000000000001},{"$f":"'fnd enro'!L781","v":0},{"$f":"'fnd enro'!M781","v":0},{"$f":"'fnd enro'!N781","v":0},{"$f":"'fnd enro'!O781","v":0},{"$f":"'fnd enro'!P781","v":2},{"$f":"'fnd enro'!R781","v":4},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q781)","v":10},null,{"$f":"(($D781*'fnd base rates'!C$107)\n+($E781*'fnd base rates'!C$108)\n+($F781*'fnd base rates'!C$109)\n+($G781*'fnd base rates'!C$110)\n+($H781*'fnd base rates'!C$111)\n+($I781*'fnd base rates'!C$112)\n+($J781*'fnd base rates'!C$113)\n+($K781*'fnd base rates'!C$114)\n+($M781*'fnd base rates'!C$116)\n+($N781*'fnd base rates'!C$117)\n+($O781*'fnd base rates'!C$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,3)))\n*$R781","v":2620.7238754679997},{"$f":"(($D781*'fnd base rates'!D$107)\n+($E781*'fnd base rates'!D$108)\n+($F781*'fnd base rates'!D$109)\n+($G781*'fnd base rates'!D$110)\n+($H781*'fnd base rates'!D$111)\n+($I781*'fnd base rates'!D$112)\n+($J781*'fnd base rates'!D$113)\n+($K781*'fnd base rates'!D$114)\n+($M781*'fnd base rates'!D$116)\n+($N781*'fnd base rates'!D$117)\n+($O781*'fnd base rates'!D$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,4)))\n*$R781","v":4402.6865999999991},{"$f":"(($D781*'fnd base rates'!E$107)\n+($E781*'fnd base rates'!E$108)\n+($F781*'fnd base rates'!E$109)\n+($G781*'fnd base rates'!E$110)\n+($H781*'fnd base rates'!E$111)\n+($I781*'fnd base rates'!E$112)\n+($J781*'fnd base rates'!E$113)\n+($K781*'fnd base rates'!E$114)\n+($M781*'fnd base rates'!E$116)\n+($N781*'fnd base rates'!E$117)\n+($O781*'fnd base rates'!E$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,5)))\n*$R781","v":29910.482982024001},{"$f":"(($D781*'fnd base rates'!F$107)\n+($E781*'fnd base rates'!F$108)\n+($F781*'fnd base rates'!F$109)\n+($G781*'fnd base rates'!F$110)\n+($H781*'fnd base rates'!F$111)\n+($I781*'fnd base rates'!F$112)\n+($J781*'fnd base rates'!F$113)\n+($K781*'fnd base rates'!F$114)\n+($M781*'fnd base rates'!F$116)\n+($N781*'fnd base rates'!F$117)\n+($O781*'fnd base rates'!F$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,6)))\n*$R781","v":4128.8818365360003},{"$f":"(($D781*'fnd base rates'!G$107)\n+($E781*'fnd base rates'!G$108)\n+($F781*'fnd base rates'!G$109)\n+($G781*'fnd base rates'!G$110)\n+($H781*'fnd base rates'!G$111)\n+($I781*'fnd base rates'!G$112)\n+($J781*'fnd base rates'!G$113)\n+($K781*'fnd base rates'!G$114)\n+($M781*'fnd base rates'!G$116)\n+($N781*'fnd base rates'!G$117)\n+($O781*'fnd base rates'!G$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,7)))\n*$R781","v":1201.3409694239997},{"$f":"(($D781*'fnd base rates'!H$107)\n+($E781*'fnd base rates'!H$108)\n+($F781*'fnd base rates'!H$109)\n+($G781*'fnd base rates'!H$110)\n+($H781*'fnd base rates'!H$111)\n+($I781*'fnd base rates'!H$112)\n+($J781*'fnd base rates'!H$113)\n+($K781*'fnd base rates'!H$114)\n+($M781*'fnd base rates'!H$116)\n+($N781*'fnd base rates'!H$117)\n+($O781*'fnd base rates'!H$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,8)))","v":3253.1774399999999},{"$f":"(($D781*'fnd base rates'!I$107)\n+($E781*'fnd base rates'!I$108)\n+($F781*'fnd base rates'!I$109)\n+($G781*'fnd base rates'!I$110)\n+($H781*'fnd base rates'!I$111)\n+($I781*'fnd base rates'!I$112)\n+($J781*'fnd base rates'!I$113)\n+($K781*'fnd base rates'!I$114)\n+($M781*'fnd base rates'!I$116)\n+($N781*'fnd base rates'!I$117)\n+($O781*'fnd base rates'!I$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,9)))\n*$R781","v":2249.2206899999996},{"$f":"(($D781*'fnd base rates'!J$107)\n+($E781*'fnd base rates'!J$108)\n+($F781*'fnd base rates'!J$109)\n+($G781*'fnd base rates'!J$110)\n+($H781*'fnd base rates'!J$111)\n+($I781*'fnd base rates'!J$112)\n+($J781*'fnd base rates'!J$113)\n+($K781*'fnd base rates'!J$114)\n+($M781*'fnd base rates'!J$116)\n+($N781*'fnd base rates'!J$117)\n+($O781*'fnd base rates'!J$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,10)))\n*$R781","v":4202.5356000000002},{"$f":"(($D781*'fnd base rates'!K$107)\n+($E781*'fnd base rates'!K$108)\n+($F781*'fnd base rates'!K$109)\n+($G781*'fnd base rates'!K$110)\n+($H781*'fnd base rates'!K$111)\n+($I781*'fnd base rates'!K$112)\n+($J781*'fnd base rates'!K$113)\n+($K781*'fnd base rates'!K$114)\n+($M781*'fnd base rates'!K$116)\n+($N781*'fnd base rates'!K$117)\n+($O781*'fnd base rates'!K$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,11)))\n*$R781","v":5205.8725224840009},{"$f":"(($D781*'fnd base rates'!L$107)\n+($E781*'fnd base rates'!L$108)\n+($F781*'fnd base rates'!L$109)\n+($G781*'fnd base rates'!L$110)\n+($H781*'fnd base rates'!L$111)\n+($I781*'fnd base rates'!L$112)\n+($J781*'fnd base rates'!L$113)\n+($K781*'fnd base rates'!L$114)\n+($M781*'fnd base rates'!L$116)\n+($N781*'fnd base rates'!L$117)\n+($O781*'fnd base rates'!L$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,12)))","v":8516.7113200000003},{"$f":"(($D781*'fnd base rates'!M$107)\n+($E781*'fnd base rates'!M$108)\n+($F781*'fnd base rates'!M$109)\n+($G781*'fnd base rates'!M$110)\n+($H781*'fnd base rates'!M$111)\n+($I781*'fnd base rates'!M$112)\n+($J781*'fnd base rates'!M$113)\n+($K781*'fnd base rates'!M$114)\n+($M781*'fnd base rates'!M$116)\n+($N781*'fnd base rates'!M$117)\n+($O781*'fnd base rates'!M$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,13)))","v":0},65691.633835935994,null,488219293,"488","219","293",1,4,65691.633835935994,16423,349,16074,null,null,null,null,null,null,0,null,0]
["488",488219336,"SOUTH SHORE",{"$f":"'fnd enro'!D782","v":0},{"$f":"'fnd enro'!E782","v":0},{"$f":"'fnd enro'!F782","v":26},{"$f":"'fnd enro'!G782","v":124},{"$f":"'fnd enro'!H782","v":54},{"$f":"'fnd enro'!I782","v":71},{"$f":"'fnd enro'!J782","v":0},{"$f":"'fnd enro'!K782","v":10.807499999999999},{"$f":"'fnd enro'!L782","v":0},{"$f":"'fnd enro'!M782","v":22},{"$f":"'fnd enro'!N782","v":0},{"$f":"'fnd enro'!O782","v":1},{"$f":"'fnd enro'!P782","v":61},{"$f":"'fnd enro'!R782","v":275},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q782)","v":8},null,{"$f":"(($D782*'fnd base rates'!C$107)\n+($E782*'fnd base rates'!C$108)\n+($F782*'fnd base rates'!C$109)\n+($G782*'fnd base rates'!C$110)\n+($H782*'fnd base rates'!C$111)\n+($I782*'fnd base rates'!C$112)\n+($J782*'fnd base rates'!C$113)\n+($K782*'fnd base rates'!C$114)\n+($M782*'fnd base rates'!C$116)\n+($N782*'fnd base rates'!C$117)\n+($O782*'fnd base rates'!C$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,3)))\n*$R782","v":174292.21205842501},{"$f":"(($D782*'fnd base rates'!D$107)\n+($E782*'fnd base rates'!D$108)\n+($F782*'fnd base rates'!D$109)\n+($G782*'fnd base rates'!D$110)\n+($H782*'fnd base rates'!D$111)\n+($I782*'fnd base rates'!D$112)\n+($J782*'fnd base rates'!D$113)\n+($K782*'fnd base rates'!D$114)\n+($M782*'fnd base rates'!D$116)\n+($N782*'fnd base rates'!D$117)\n+($O782*'fnd base rates'!D$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,4)))\n*$R782","v":266672.45564999996},{"$f":"(($D782*'fnd base rates'!E$107)\n+($E782*'fnd base rates'!E$108)\n+($F782*'fnd base rates'!E$109)\n+($G782*'fnd base rates'!E$110)\n+($H782*'fnd base rates'!E$111)\n+($I782*'fnd base rates'!E$112)\n+($J782*'fnd base rates'!E$113)\n+($K782*'fnd base rates'!E$114)\n+($M782*'fnd base rates'!E$116)\n+($N782*'fnd base rates'!E$117)\n+($O782*'fnd base rates'!E$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,5)))\n*$R782","v":1542090.4097866497},{"$f":"(($D782*'fnd base rates'!F$107)\n+($E782*'fnd base rates'!F$108)\n+($F782*'fnd base rates'!F$109)\n+($G782*'fnd base rates'!F$110)\n+($H782*'fnd base rates'!F$111)\n+($I782*'fnd base rates'!F$112)\n+($J782*'fnd base rates'!F$113)\n+($K782*'fnd base rates'!F$114)\n+($M782*'fnd base rates'!F$116)\n+($N782*'fnd base rates'!F$117)\n+($O782*'fnd base rates'!F$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,6)))\n*$R782","v":347489.84436434996},{"$f":"(($D782*'fnd base rates'!G$107)\n+($E782*'fnd base rates'!G$108)\n+($F782*'fnd base rates'!G$109)\n+($G782*'fnd base rates'!G$110)\n+($H782*'fnd base rates'!G$111)\n+($I782*'fnd base rates'!G$112)\n+($J782*'fnd base rates'!G$113)\n+($K782*'fnd base rates'!G$114)\n+($M782*'fnd base rates'!G$116)\n+($N782*'fnd base rates'!G$117)\n+($O782*'fnd base rates'!G$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,7)))\n*$R782","v":63373.314035399992},{"$f":"(($D782*'fnd base rates'!H$107)\n+($E782*'fnd base rates'!H$108)\n+($F782*'fnd base rates'!H$109)\n+($G782*'fnd base rates'!H$110)\n+($H782*'fnd base rates'!H$111)\n+($I782*'fnd base rates'!H$112)\n+($J782*'fnd base rates'!H$113)\n+($K782*'fnd base rates'!H$114)\n+($M782*'fnd base rates'!H$116)\n+($N782*'fnd base rates'!H$117)\n+($O782*'fnd base rates'!H$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,8)))","v":180435.38649999999},{"$f":"(($D782*'fnd base rates'!I$107)\n+($E782*'fnd base rates'!I$108)\n+($F782*'fnd base rates'!I$109)\n+($G782*'fnd base rates'!I$110)\n+($H782*'fnd base rates'!I$111)\n+($I782*'fnd base rates'!I$112)\n+($J782*'fnd base rates'!I$113)\n+($K782*'fnd base rates'!I$114)\n+($M782*'fnd base rates'!I$116)\n+($N782*'fnd base rates'!I$117)\n+($O782*'fnd base rates'!I$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,9)))\n*$R782","v":129697.04316},{"$f":"(($D782*'fnd base rates'!J$107)\n+($E782*'fnd base rates'!J$108)\n+($F782*'fnd base rates'!J$109)\n+($G782*'fnd base rates'!J$110)\n+($H782*'fnd base rates'!J$111)\n+($I782*'fnd base rates'!J$112)\n+($J782*'fnd base rates'!J$113)\n+($K782*'fnd base rates'!J$114)\n+($M782*'fnd base rates'!J$116)\n+($N782*'fnd base rates'!J$117)\n+($O782*'fnd base rates'!J$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,10)))\n*$R782","v":138843.89090999999},{"$f":"(($D782*'fnd base rates'!K$107)\n+($E782*'fnd base rates'!K$108)\n+($F782*'fnd base rates'!K$109)\n+($G782*'fnd base rates'!K$110)\n+($H782*'fnd base rates'!K$111)\n+($I782*'fnd base rates'!K$112)\n+($J782*'fnd base rates'!K$113)\n+($K782*'fnd base rates'!K$114)\n+($M782*'fnd base rates'!K$116)\n+($N782*'fnd base rates'!K$117)\n+($O782*'fnd base rates'!K$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,11)))\n*$R782","v":357152.36218327505},{"$f":"(($D782*'fnd base rates'!L$107)\n+($E782*'fnd base rates'!L$108)\n+($F782*'fnd base rates'!L$109)\n+($G782*'fnd base rates'!L$110)\n+($H782*'fnd base rates'!L$111)\n+($I782*'fnd base rates'!L$112)\n+($J782*'fnd base rates'!L$113)\n+($K782*'fnd base rates'!L$114)\n+($M782*'fnd base rates'!L$116)\n+($N782*'fnd base rates'!L$117)\n+($O782*'fnd base rates'!L$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,12)))","v":538523.37575000012},{"$f":"(($D782*'fnd base rates'!M$107)\n+($E782*'fnd base rates'!M$108)\n+($F782*'fnd base rates'!M$109)\n+($G782*'fnd base rates'!M$110)\n+($H782*'fnd base rates'!M$111)\n+($I782*'fnd base rates'!M$112)\n+($J782*'fnd base rates'!M$113)\n+($K782*'fnd base rates'!M$114)\n+($M782*'fnd base rates'!M$116)\n+($N782*'fnd base rates'!M$117)\n+($O782*'fnd base rates'!M$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,13)))","v":0},3738570.2943980996,null,488219336,"488","219","336",1,275,3738570.2943980996,13595,-1317,14912,null,null,null,null,null,null,0,null,0]
["488",488219625,"SOUTH SHORE",{"$f":"'fnd enro'!D783","v":0},{"$f":"'fnd enro'!E783","v":0},{"$f":"'fnd enro'!F783","v":0},{"$f":"'fnd enro'!G783","v":2},{"$f":"'fnd enro'!H783","v":1},{"$f":"'fnd enro'!I783","v":0},{"$f":"'fnd enro'!J783","v":0},{"$f":"'fnd enro'!K783","v":0.1179},{"$f":"'fnd enro'!L783","v":0},{"$f":"'fnd enro'!M783","v":1},{"$f":"'fnd enro'!N783","v":0},{"$f":"'fnd enro'!O783","v":0},{"$f":"'fnd enro'!P783","v":2},{"$f":"'fnd enro'!R783","v":3},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q783)","v":6},null,{"$f":"(($D783*'fnd base rates'!C$107)\n+($E783*'fnd base rates'!C$108)\n+($F783*'fnd base rates'!C$109)\n+($G783*'fnd base rates'!C$110)\n+($H783*'fnd base rates'!C$111)\n+($I783*'fnd base rates'!C$112)\n+($J783*'fnd base rates'!C$113)\n+($K783*'fnd base rates'!C$114)\n+($M783*'fnd base rates'!C$116)\n+($N783*'fnd base rates'!C$117)\n+($O783*'fnd base rates'!C$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,3)))\n*$R783","v":2083.6743566009995},{"$f":"(($D783*'fnd base rates'!D$107)\n+($E783*'fnd base rates'!D$108)\n+($F783*'fnd base rates'!D$109)\n+($G783*'fnd base rates'!D$110)\n+($H783*'fnd base rates'!D$111)\n+($I783*'fnd base rates'!D$112)\n+($J783*'fnd base rates'!D$113)\n+($K783*'fnd base rates'!D$114)\n+($M783*'fnd base rates'!D$116)\n+($N783*'fnd base rates'!D$117)\n+($O783*'fnd base rates'!D$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,4)))\n*$R783","v":3510.2037599999999},{"$f":"(($D783*'fnd base rates'!E$107)\n+($E783*'fnd base rates'!E$108)\n+($F783*'fnd base rates'!E$109)\n+($G783*'fnd base rates'!E$110)\n+($H783*'fnd base rates'!E$111)\n+($I783*'fnd base rates'!E$112)\n+($J783*'fnd base rates'!E$113)\n+($K783*'fnd base rates'!E$114)\n+($M783*'fnd base rates'!E$116)\n+($N783*'fnd base rates'!E$117)\n+($O783*'fnd base rates'!E$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,5)))\n*$R783","v":21174.704049018001},{"$f":"(($D783*'fnd base rates'!F$107)\n+($E783*'fnd base rates'!F$108)\n+($F783*'fnd base rates'!F$109)\n+($G783*'fnd base rates'!F$110)\n+($H783*'fnd base rates'!F$111)\n+($I783*'fnd base rates'!F$112)\n+($J783*'fnd base rates'!F$113)\n+($K783*'fnd base rates'!F$114)\n+($M783*'fnd base rates'!F$116)\n+($N783*'fnd base rates'!F$117)\n+($O783*'fnd base rates'!F$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,6)))\n*$R783","v":4141.7540599019994},{"$f":"(($D783*'fnd base rates'!G$107)\n+($E783*'fnd base rates'!G$108)\n+($F783*'fnd base rates'!G$109)\n+($G783*'fnd base rates'!G$110)\n+($H783*'fnd base rates'!G$111)\n+($I783*'fnd base rates'!G$112)\n+($J783*'fnd base rates'!G$113)\n+($K783*'fnd base rates'!G$114)\n+($M783*'fnd base rates'!G$116)\n+($N783*'fnd base rates'!G$117)\n+($O783*'fnd base rates'!G$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,7)))\n*$R783","v":946.29121456799987},{"$f":"(($D783*'fnd base rates'!H$107)\n+($E783*'fnd base rates'!H$108)\n+($F783*'fnd base rates'!H$109)\n+($G783*'fnd base rates'!H$110)\n+($H783*'fnd base rates'!H$111)\n+($I783*'fnd base rates'!H$112)\n+($J783*'fnd base rates'!H$113)\n+($K783*'fnd base rates'!H$114)\n+($M783*'fnd base rates'!H$116)\n+($N783*'fnd base rates'!H$117)\n+($O783*'fnd base rates'!H$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,8)))","v":1852.9305799999997},{"$f":"(($D783*'fnd base rates'!I$107)\n+($E783*'fnd base rates'!I$108)\n+($F783*'fnd base rates'!I$109)\n+($G783*'fnd base rates'!I$110)\n+($H783*'fnd base rates'!I$111)\n+($I783*'fnd base rates'!I$112)\n+($J783*'fnd base rates'!I$113)\n+($K783*'fnd base rates'!I$114)\n+($M783*'fnd base rates'!I$116)\n+($N783*'fnd base rates'!I$117)\n+($O783*'fnd base rates'!I$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,9)))\n*$R783","v":1611.0355199999999},{"$f":"(($D783*'fnd base rates'!J$107)\n+($E783*'fnd base rates'!J$108)\n+($F783*'fnd base rates'!J$109)\n+($G783*'fnd base rates'!J$110)\n+($H783*'fnd base rates'!J$111)\n+($I783*'fnd base rates'!J$112)\n+($J783*'fnd base rates'!J$113)\n+($K783*'fnd base rates'!J$114)\n+($M783*'fnd base rates'!J$116)\n+($N783*'fnd base rates'!J$117)\n+($O783*'fnd base rates'!J$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,10)))\n*$R783","v":2149.62174},{"$f":"(($D783*'fnd base rates'!K$107)\n+($E783*'fnd base rates'!K$108)\n+($F783*'fnd base rates'!K$109)\n+($G783*'fnd base rates'!K$110)\n+($H783*'fnd base rates'!K$111)\n+($I783*'fnd base rates'!K$112)\n+($J783*'fnd base rates'!K$113)\n+($K783*'fnd base rates'!K$114)\n+($M783*'fnd base rates'!K$116)\n+($N783*'fnd base rates'!K$117)\n+($O783*'fnd base rates'!K$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,11)))\n*$R783","v":4154.4845943629998},{"$f":"(($D783*'fnd base rates'!L$107)\n+($E783*'fnd base rates'!L$108)\n+($F783*'fnd base rates'!L$109)\n+($G783*'fnd base rates'!L$110)\n+($H783*'fnd base rates'!L$111)\n+($I783*'fnd base rates'!L$112)\n+($J783*'fnd base rates'!L$113)\n+($K783*'fnd base rates'!L$114)\n+($M783*'fnd base rates'!L$116)\n+($N783*'fnd base rates'!L$117)\n+($O783*'fnd base rates'!L$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,12)))","v":6931.0759899999994},{"$f":"(($D783*'fnd base rates'!M$107)\n+($E783*'fnd base rates'!M$108)\n+($F783*'fnd base rates'!M$109)\n+($G783*'fnd base rates'!M$110)\n+($H783*'fnd base rates'!M$111)\n+($I783*'fnd base rates'!M$112)\n+($J783*'fnd base rates'!M$113)\n+($K783*'fnd base rates'!M$114)\n+($M783*'fnd base rates'!M$116)\n+($N783*'fnd base rates'!M$117)\n+($O783*'fnd base rates'!M$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,13)))","v":0},48555.775864451993,null,488219625,"488","219","625",1,3,48555.775864451993,16185,3849,12336,null,null,null,null,null,null,0,null,0]
["488",488219760,"SOUTH SHORE",{"$f":"'fnd enro'!D784","v":0},{"$f":"'fnd enro'!E784","v":0},{"$f":"'fnd enro'!F784","v":0},{"$f":"'fnd enro'!G784","v":0},{"$f":"'fnd enro'!H784","v":2},{"$f":"'fnd enro'!I784","v":4},{"$f":"'fnd enro'!J784","v":0},{"$f":"'fnd enro'!K784","v":0.23580000000000001},{"$f":"'fnd enro'!L784","v":0},{"$f":"'fnd enro'!M784","v":0},{"$f":"'fnd enro'!N784","v":0},{"$f":"'fnd enro'!O784","v":0},{"$f":"'fnd enro'!P784","v":4},{"$f":"'fnd enro'!R784","v":6},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q784)","v":6},null,{"$f":"(($D784*'fnd base rates'!C$107)\n+($E784*'fnd base rates'!C$108)\n+($F784*'fnd base rates'!C$109)\n+($G784*'fnd base rates'!C$110)\n+($H784*'fnd base rates'!C$111)\n+($I784*'fnd base rates'!C$112)\n+($J784*'fnd base rates'!C$113)\n+($K784*'fnd base rates'!C$114)\n+($M784*'fnd base rates'!C$116)\n+($N784*'fnd base rates'!C$117)\n+($O784*'fnd base rates'!C$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,3)))\n*$R784","v":3932.0600932019993},{"$f":"(($D784*'fnd base rates'!D$107)\n+($E784*'fnd base rates'!D$108)\n+($F784*'fnd base rates'!D$109)\n+($G784*'fnd base rates'!D$110)\n+($H784*'fnd base rates'!D$111)\n+($I784*'fnd base rates'!D$112)\n+($J784*'fnd base rates'!D$113)\n+($K784*'fnd base rates'!D$114)\n+($M784*'fnd base rates'!D$116)\n+($N784*'fnd base rates'!D$117)\n+($O784*'fnd base rates'!D$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,4)))\n*$R784","v":6608.6683199999989},{"$f":"(($D784*'fnd base rates'!E$107)\n+($E784*'fnd base rates'!E$108)\n+($F784*'fnd base rates'!E$109)\n+($G784*'fnd base rates'!E$110)\n+($H784*'fnd base rates'!E$111)\n+($I784*'fnd base rates'!E$112)\n+($J784*'fnd base rates'!E$113)\n+($K784*'fnd base rates'!E$114)\n+($M784*'fnd base rates'!E$116)\n+($N784*'fnd base rates'!E$117)\n+($O784*'fnd base rates'!E$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,5)))\n*$R784","v":44096.249778035992},{"$f":"(($D784*'fnd base rates'!F$107)\n+($E784*'fnd base rates'!F$108)\n+($F784*'fnd base rates'!F$109)\n+($G784*'fnd base rates'!F$110)\n+($H784*'fnd base rates'!F$111)\n+($I784*'fnd base rates'!F$112)\n+($J784*'fnd base rates'!F$113)\n+($K784*'fnd base rates'!F$114)\n+($M784*'fnd base rates'!F$116)\n+($N784*'fnd base rates'!F$117)\n+($O784*'fnd base rates'!F$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,6)))\n*$R784","v":6254.167599804},{"$f":"(($D784*'fnd base rates'!G$107)\n+($E784*'fnd base rates'!G$108)\n+($F784*'fnd base rates'!G$109)\n+($G784*'fnd base rates'!G$110)\n+($H784*'fnd base rates'!G$111)\n+($I784*'fnd base rates'!G$112)\n+($J784*'fnd base rates'!G$113)\n+($K784*'fnd base rates'!G$114)\n+($M784*'fnd base rates'!G$116)\n+($N784*'fnd base rates'!G$117)\n+($O784*'fnd base rates'!G$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,7)))\n*$R784","v":1806.7610691359998},{"$f":"(($D784*'fnd base rates'!H$107)\n+($E784*'fnd base rates'!H$108)\n+($F784*'fnd base rates'!H$109)\n+($G784*'fnd base rates'!H$110)\n+($H784*'fnd base rates'!H$111)\n+($I784*'fnd base rates'!H$112)\n+($J784*'fnd base rates'!H$113)\n+($K784*'fnd base rates'!H$114)\n+($M784*'fnd base rates'!H$116)\n+($N784*'fnd base rates'!H$117)\n+($O784*'fnd base rates'!H$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,8)))","v":4718.7811599999995},{"$f":"(($D784*'fnd base rates'!I$107)\n+($E784*'fnd base rates'!I$108)\n+($F784*'fnd base rates'!I$109)\n+($G784*'fnd base rates'!I$110)\n+($H784*'fnd base rates'!I$111)\n+($I784*'fnd base rates'!I$112)\n+($J784*'fnd base rates'!I$113)\n+($K784*'fnd base rates'!I$114)\n+($M784*'fnd base rates'!I$116)\n+($N784*'fnd base rates'!I$117)\n+($O784*'fnd base rates'!I$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,9)))\n*$R784","v":3353.0269800000001},{"$f":"(($D784*'fnd base rates'!J$107)\n+($E784*'fnd base rates'!J$108)\n+($F784*'fnd base rates'!J$109)\n+($G784*'fnd base rates'!J$110)\n+($H784*'fnd base rates'!J$111)\n+($I784*'fnd base rates'!J$112)\n+($J784*'fnd base rates'!J$113)\n+($K784*'fnd base rates'!J$114)\n+($M784*'fnd base rates'!J$116)\n+($N784*'fnd base rates'!J$117)\n+($O784*'fnd base rates'!J$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,10)))\n*$R784","v":6131.1016799999998},{"$f":"(($D784*'fnd base rates'!K$107)\n+($E784*'fnd base rates'!K$108)\n+($F784*'fnd base rates'!K$109)\n+($G784*'fnd base rates'!K$110)\n+($H784*'fnd base rates'!K$111)\n+($I784*'fnd base rates'!K$112)\n+($J784*'fnd base rates'!K$113)\n+($K784*'fnd base rates'!K$114)\n+($M784*'fnd base rates'!K$116)\n+($N784*'fnd base rates'!K$117)\n+($O784*'fnd base rates'!K$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,11)))\n*$R784","v":7826.8064887259998},{"$f":"(($D784*'fnd base rates'!L$107)\n+($E784*'fnd base rates'!L$108)\n+($F784*'fnd base rates'!L$109)\n+($G784*'fnd base rates'!L$110)\n+($H784*'fnd base rates'!L$111)\n+($I784*'fnd base rates'!L$112)\n+($J784*'fnd base rates'!L$113)\n+($K784*'fnd base rates'!L$114)\n+($M784*'fnd base rates'!L$116)\n+($N784*'fnd base rates'!L$117)\n+($O784*'fnd base rates'!L$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,12)))","v":12879.011979999999},{"$f":"(($D784*'fnd base rates'!M$107)\n+($E784*'fnd base rates'!M$108)\n+($F784*'fnd base rates'!M$109)\n+($G784*'fnd base rates'!M$110)\n+($H784*'fnd base rates'!M$111)\n+($I784*'fnd base rates'!M$112)\n+($J784*'fnd base rates'!M$113)\n+($K784*'fnd base rates'!M$114)\n+($M784*'fnd base rates'!M$116)\n+($N784*'fnd base rates'!M$117)\n+($O784*'fnd base rates'!M$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,13)))","v":0},97606.635148903981,null,488219760,"488","219","760",1,6,97606.635148903981,16268,-2530,18798,null,null,null,null,null,null,0,null,0]
["488",488219780,"SOUTH SHORE",{"$f":"'fnd enro'!D785","v":0},{"$f":"'fnd enro'!E785","v":0},{"$f":"'fnd enro'!F785","v":6},{"$f":"'fnd enro'!G785","v":29},{"$f":"'fnd enro'!H785","v":17},{"$f":"'fnd enro'!I785","v":10},{"$f":"'fnd enro'!J785","v":0},{"$f":"'fnd enro'!K785","v":2.4365999999999999},{"$f":"'fnd enro'!L785","v":0},{"$f":"'fnd enro'!M785","v":4},{"$f":"'fnd enro'!N785","v":0},{"$f":"'fnd enro'!O785","v":0},{"$f":"'fnd enro'!P785","v":22},{"$f":"'fnd enro'!R785","v":62},1.0589999999999999,{"$f":"VALUE('fnd enro'!Q785)","v":6},null,{"$f":"(($D785*'fnd base rates'!C$107)\n+($E785*'fnd base rates'!C$108)\n+($F785*'fnd base rates'!C$109)\n+($G785*'fnd base rates'!C$110)\n+($H785*'fnd base rates'!C$111)\n+($I785*'fnd base rates'!C$112)\n+($J785*'fnd base rates'!C$113)\n+($K785*'fnd base rates'!C$114)\n+($M785*'fnd base rates'!C$116)\n+($N785*'fnd base rates'!C$117)\n+($O785*'fnd base rates'!C$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,3)))\n*$R785","v":39612.586109753996},{"$f":"(($D785*'fnd base rates'!D$107)\n+($E785*'fnd base rates'!D$108)\n+($F785*'fnd base rates'!D$109)\n+($G785*'fnd base rates'!D$110)\n+($H785*'fnd base rates'!D$111)\n+($I785*'fnd base rates'!D$112)\n+($J785*'fnd base rates'!D$113)\n+($K785*'fnd base rates'!D$114)\n+($M785*'fnd base rates'!D$116)\n+($N785*'fnd base rates'!D$117)\n+($O785*'fnd base rates'!D$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,4)))\n*$R785","v":62056.277459999983},{"$f":"(($D785*'fnd base rates'!E$107)\n+($E785*'fnd base rates'!E$108)\n+($F785*'fnd base rates'!E$109)\n+($G785*'fnd base rates'!E$110)\n+($H785*'fnd base rates'!E$111)\n+($I785*'fnd base rates'!E$112)\n+($J785*'fnd base rates'!E$113)\n+($K785*'fnd base rates'!E$114)\n+($M785*'fnd base rates'!E$116)\n+($N785*'fnd base rates'!E$117)\n+($O785*'fnd base rates'!E$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,5)))\n*$R785","v":358009.71045637195},{"$f":"(($D785*'fnd base rates'!F$107)\n+($E785*'fnd base rates'!F$108)\n+($F785*'fnd base rates'!F$109)\n+($G785*'fnd base rates'!F$110)\n+($H785*'fnd base rates'!F$111)\n+($I785*'fnd base rates'!F$112)\n+($J785*'fnd base rates'!F$113)\n+($K785*'fnd base rates'!F$114)\n+($M785*'fnd base rates'!F$116)\n+($N785*'fnd base rates'!F$117)\n+($O785*'fnd base rates'!F$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,6)))\n*$R785","v":79157.692951307996},{"$f":"(($D785*'fnd base rates'!G$107)\n+($E785*'fnd base rates'!G$108)\n+($F785*'fnd base rates'!G$109)\n+($G785*'fnd base rates'!G$110)\n+($H785*'fnd base rates'!G$111)\n+($I785*'fnd base rates'!G$112)\n+($J785*'fnd base rates'!G$113)\n+($K785*'fnd base rates'!G$114)\n+($M785*'fnd base rates'!G$116)\n+($N785*'fnd base rates'!G$117)\n+($O785*'fnd base rates'!G$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,7)))\n*$R785","v":15265.920681071997},{"$f":"(($D785*'fnd base rates'!H$107)\n+($E785*'fnd base rates'!H$108)\n+($F785*'fnd base rates'!H$109)\n+($G785*'fnd base rates'!H$110)\n+($H785*'fnd base rates'!H$111)\n+($I785*'fnd base rates'!H$112)\n+($J785*'fnd base rates'!H$113)\n+($K785*'fnd base rates'!H$114)\n+($M785*'fnd base rates'!H$116)\n+($N785*'fnd base rates'!H$117)\n+($O785*'fnd base rates'!H$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,8)))","v":38722.48532},{"$f":"(($D785*'fnd base rates'!I$107)\n+($E785*'fnd base rates'!I$108)\n+($F785*'fnd base rates'!I$109)\n+($G785*'fnd base rates'!I$110)\n+($H785*'fnd base rates'!I$111)\n+($I785*'fnd base rates'!I$112)\n+($J785*'fnd base rates'!I$113)\n+($K785*'fnd base rates'!I$114)\n+($M785*'fnd base rates'!I$116)\n+($N785*'fnd base rates'!I$117)\n+($O785*'fnd base rates'!I$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,9)))\n*$R785","v":29687.582399999999},{"$f":"(($D785*'fnd base rates'!J$107)\n+($E785*'fnd base rates'!J$108)\n+($F785*'fnd base rates'!J$109)\n+($G785*'fnd base rates'!J$110)\n+($H785*'fnd base rates'!J$111)\n+($I785*'fnd base rates'!J$112)\n+($J785*'fnd base rates'!J$113)\n+($K785*'fnd base rates'!J$114)\n+($M785*'fnd base rates'!J$116)\n+($N785*'fnd base rates'!J$117)\n+($O785*'fnd base rates'!J$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,10)))\n*$R785","v":33428.732879999996},{"$f":"(($D785*'fnd base rates'!K$107)\n+($E785*'fnd base rates'!K$108)\n+($F785*'fnd base rates'!K$109)\n+($G785*'fnd base rates'!K$110)\n+($H785*'fnd base rates'!K$111)\n+($I785*'fnd base rates'!K$112)\n+($J785*'fnd base rates'!K$113)\n+($K785*'fnd base rates'!K$114)\n+($M785*'fnd base rates'!K$116)\n+($N785*'fnd base rates'!K$117)\n+($O785*'fnd base rates'!K$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,11)))\n*$R785","v":80199.632213502002},{"$f":"(($D785*'fnd base rates'!L$107)\n+($E785*'fnd base rates'!L$108)\n+($F785*'fnd base rates'!L$109)\n+($G785*'fnd base rates'!L$110)\n+($H785*'fnd base rates'!L$111)\n+($I785*'fnd base rates'!L$112)\n+($J785*'fnd base rates'!L$113)\n+($K785*'fnd base rates'!L$114)\n+($M785*'fnd base rates'!L$116)\n+($N785*'fnd base rates'!L$117)\n+($O785*'fnd base rates'!L$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,12)))","v":125494.85045999999},{"$f":"(($D785*'fnd base rates'!M$107)\n+($E785*'fnd base rates'!M$108)\n+($F785*'fnd base rates'!M$109)\n+($G785*'fnd base rates'!M$110)\n+($H785*'fnd base rates'!M$111)\n+($I785*'fnd base rates'!M$112)\n+($J785*'fnd base rates'!M$113)\n+($K785*'fnd base rates'!M$114)\n+($M785*'fnd base rates'!M$116)\n+($N785*'fnd base rates'!M$117)\n+($O785*'fnd base rates'!M$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,13)))","v":0},861635.47093200788,null,488219780,"488","219","780",1,62,861635.47093200788,13897,-2526,16423,null,null,null,null,null,null,0,null,0]
["489",489020020,"STURGIS",{"$f":"'fnd enro'!D786","v":0},{"$f":"'fnd enro'!E786","v":0},{"$f":"'fnd enro'!F786","v":0},{"$f":"'fnd enro'!G786","v":0},{"$f":"'fnd enro'!H786","v":0},{"$f":"'fnd enro'!I786","v":255},{"$f":"'fnd enro'!J786","v":0},{"$f":"'fnd enro'!K786","v":10.0215},{"$f":"'fnd enro'!L786","v":0},{"$f":"'fnd enro'!M786","v":0},{"$f":"'fnd enro'!N786","v":0},{"$f":"'fnd enro'!O786","v":7},{"$f":"'fnd enro'!P786","v":87},{"$f":"'fnd enro'!R786","v":255},1,{"$f":"VALUE('fnd enro'!Q786)","v":10},null,{"$f":"(($D786*'fnd base rates'!C$107)\n+($E786*'fnd base rates'!C$108)\n+($F786*'fnd base rates'!C$109)\n+($G786*'fnd base rates'!C$110)\n+($H786*'fnd base rates'!C$111)\n+($I786*'fnd base rates'!C$112)\n+($J786*'fnd base rates'!C$113)\n+($K786*'fnd base rates'!C$114)\n+($M786*'fnd base rates'!C$116)\n+($N786*'fnd base rates'!C$117)\n+($O786*'fnd base rates'!C$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,3)))\n*$R786","v":154735.04281499999},{"$f":"(($D786*'fnd base rates'!D$107)\n+($E786*'fnd base rates'!D$108)\n+($F786*'fnd base rates'!D$109)\n+($G786*'fnd base rates'!D$110)\n+($H786*'fnd base rates'!D$111)\n+($I786*'fnd base rates'!D$112)\n+($J786*'fnd base rates'!D$113)\n+($K786*'fnd base rates'!D$114)\n+($M786*'fnd base rates'!D$116)\n+($N786*'fnd base rates'!D$117)\n+($O786*'fnd base rates'!D$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,4)))\n*$R786","v":248034.29},{"$f":"(($D786*'fnd base rates'!E$107)\n+($E786*'fnd base rates'!E$108)\n+($F786*'fnd base rates'!E$109)\n+($G786*'fnd base rates'!E$110)\n+($H786*'fnd base rates'!E$111)\n+($I786*'fnd base rates'!E$112)\n+($J786*'fnd base rates'!E$113)\n+($K786*'fnd base rates'!E$114)\n+($M786*'fnd base rates'!E$116)\n+($N786*'fnd base rates'!E$117)\n+($O786*'fnd base rates'!E$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,5)))\n*$R786","v":1728403.6036700001},{"$f":"(($D786*'fnd base rates'!F$107)\n+($E786*'fnd base rates'!F$108)\n+($F786*'fnd base rates'!F$109)\n+($G786*'fnd base rates'!F$110)\n+($H786*'fnd base rates'!F$111)\n+($I786*'fnd base rates'!F$112)\n+($J786*'fnd base rates'!F$113)\n+($K786*'fnd base rates'!F$114)\n+($M786*'fnd base rates'!F$116)\n+($N786*'fnd base rates'!F$117)\n+($O786*'fnd base rates'!F$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,6)))\n*$R786","v":242779.24613000001},{"$f":"(($D786*'fnd base rates'!G$107)\n+($E786*'fnd base rates'!G$108)\n+($F786*'fnd base rates'!G$109)\n+($G786*'fnd base rates'!G$110)\n+($H786*'fnd base rates'!G$111)\n+($I786*'fnd base rates'!G$112)\n+($J786*'fnd base rates'!G$113)\n+($K786*'fnd base rates'!G$114)\n+($M786*'fnd base rates'!G$116)\n+($N786*'fnd base rates'!G$117)\n+($O786*'fnd base rates'!G$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,7)))\n*$R786","v":63667.956919999997},{"$f":"(($D786*'fnd base rates'!H$107)\n+($E786*'fnd base rates'!H$108)\n+($F786*'fnd base rates'!H$109)\n+($G786*'fnd base rates'!H$110)\n+($H786*'fnd base rates'!H$111)\n+($I786*'fnd base rates'!H$112)\n+($J786*'fnd base rates'!H$113)\n+($K786*'fnd base rates'!H$114)\n+($M786*'fnd base rates'!H$116)\n+($N786*'fnd base rates'!H$117)\n+($O786*'fnd base rates'!H$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,8)))","v":227721.25929999998},{"$f":"(($D786*'fnd base rates'!I$107)\n+($E786*'fnd base rates'!I$108)\n+($F786*'fnd base rates'!I$109)\n+($G786*'fnd base rates'!I$110)\n+($H786*'fnd base rates'!I$111)\n+($I786*'fnd base rates'!I$112)\n+($J786*'fnd base rates'!I$113)\n+($K786*'fnd base rates'!I$114)\n+($M786*'fnd base rates'!I$116)\n+($N786*'fnd base rates'!I$117)\n+($O786*'fnd base rates'!I$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,9)))\n*$R786","v":131455.12},{"$f":"(($D786*'fnd base rates'!J$107)\n+($E786*'fnd base rates'!J$108)\n+($F786*'fnd base rates'!J$109)\n+($G786*'fnd base rates'!J$110)\n+($H786*'fnd base rates'!J$111)\n+($I786*'fnd base rates'!J$112)\n+($J786*'fnd base rates'!J$113)\n+($K786*'fnd base rates'!J$114)\n+($M786*'fnd base rates'!J$116)\n+($N786*'fnd base rates'!J$117)\n+($O786*'fnd base rates'!J$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,10)))\n*$R786","v":237037.84999999998},{"$f":"(($D786*'fnd base rates'!K$107)\n+($E786*'fnd base rates'!K$108)\n+($F786*'fnd base rates'!K$109)\n+($G786*'fnd base rates'!K$110)\n+($H786*'fnd base rates'!K$111)\n+($I786*'fnd base rates'!K$112)\n+($J786*'fnd base rates'!K$113)\n+($K786*'fnd base rates'!K$114)\n+($M786*'fnd base rates'!K$116)\n+($N786*'fnd base rates'!K$117)\n+($O786*'fnd base rates'!K$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,11)))\n*$R786","v":313880.19484499999},{"$f":"(($D786*'fnd base rates'!L$107)\n+($E786*'fnd base rates'!L$108)\n+($F786*'fnd base rates'!L$109)\n+($G786*'fnd base rates'!L$110)\n+($H786*'fnd base rates'!L$111)\n+($I786*'fnd base rates'!L$112)\n+($J786*'fnd base rates'!L$113)\n+($K786*'fnd base rates'!L$114)\n+($M786*'fnd base rates'!L$116)\n+($N786*'fnd base rates'!L$117)\n+($O786*'fnd base rates'!L$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,12)))","v":502227.34915000002},{"$f":"(($D786*'fnd base rates'!M$107)\n+($E786*'fnd base rates'!M$108)\n+($F786*'fnd base rates'!M$109)\n+($G786*'fnd base rates'!M$110)\n+($H786*'fnd base rates'!M$111)\n+($I786*'fnd base rates'!M$112)\n+($J786*'fnd base rates'!M$113)\n+($K786*'fnd base rates'!M$114)\n+($M786*'fnd base rates'!M$116)\n+($N786*'fnd base rates'!M$117)\n+($O786*'fnd base rates'!M$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,13)))","v":0},3849941.9128299998,null,489020020,"489","020","020",1,255,3849941.9128299998,15098,1503,13595,null,null,null,null,null,null,0,null,0]
["489",489020036,"STURGIS",{"$f":"'fnd enro'!D787","v":0},{"$f":"'fnd enro'!E787","v":0},{"$f":"'fnd enro'!F787","v":0},{"$f":"'fnd enro'!G787","v":0},{"$f":"'fnd enro'!H787","v":0},{"$f":"'fnd enro'!I787","v":85},{"$f":"'fnd enro'!J787","v":0},{"$f":"'fnd enro'!K787","v":3.3405},{"$f":"'fnd enro'!L787","v":0},{"$f":"'fnd enro'!M787","v":0},{"$f":"'fnd enro'!N787","v":0},{"$f":"'fnd enro'!O787","v":0},{"$f":"'fnd enro'!P787","v":19},{"$f":"'fnd enro'!R787","v":85},1,{"$f":"VALUE('fnd enro'!Q787)","v":7},null,{"$f":"(($D787*'fnd base rates'!C$107)\n+($E787*'fnd base rates'!C$108)\n+($F787*'fnd base rates'!C$109)\n+($G787*'fnd base rates'!C$110)\n+($H787*'fnd base rates'!C$111)\n+($I787*'fnd base rates'!C$112)\n+($J787*'fnd base rates'!C$113)\n+($K787*'fnd base rates'!C$114)\n+($M787*'fnd base rates'!C$116)\n+($N787*'fnd base rates'!C$117)\n+($O787*'fnd base rates'!C$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,3)))\n*$R787","v":49974.677605000004},{"$f":"(($D787*'fnd base rates'!D$107)\n+($E787*'fnd base rates'!D$108)\n+($F787*'fnd base rates'!D$109)\n+($G787*'fnd base rates'!D$110)\n+($H787*'fnd base rates'!D$111)\n+($I787*'fnd base rates'!D$112)\n+($J787*'fnd base rates'!D$113)\n+($K787*'fnd base rates'!D$114)\n+($M787*'fnd base rates'!D$116)\n+($N787*'fnd base rates'!D$117)\n+($O787*'fnd base rates'!D$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,4)))\n*$R787","v":75962.880000000005},{"$f":"(($D787*'fnd base rates'!E$107)\n+($E787*'fnd base rates'!E$108)\n+($F787*'fnd base rates'!E$109)\n+($G787*'fnd base rates'!E$110)\n+($H787*'fnd base rates'!E$111)\n+($I787*'fnd base rates'!E$112)\n+($J787*'fnd base rates'!E$113)\n+($K787*'fnd base rates'!E$114)\n+($M787*'fnd base rates'!E$116)\n+($N787*'fnd base rates'!E$117)\n+($O787*'fnd base rates'!E$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,5)))\n*$R787","v":512012.11788999994},{"$f":"(($D787*'fnd base rates'!F$107)\n+($E787*'fnd base rates'!F$108)\n+($F787*'fnd base rates'!F$109)\n+($G787*'fnd base rates'!F$110)\n+($H787*'fnd base rates'!F$111)\n+($I787*'fnd base rates'!F$112)\n+($J787*'fnd base rates'!F$113)\n+($K787*'fnd base rates'!F$114)\n+($M787*'fnd base rates'!F$116)\n+($N787*'fnd base rates'!F$117)\n+($O787*'fnd base rates'!F$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,6)))\n*$R787","v":80408.718710000001},{"$f":"(($D787*'fnd base rates'!G$107)\n+($E787*'fnd base rates'!G$108)\n+($F787*'fnd base rates'!G$109)\n+($G787*'fnd base rates'!G$110)\n+($H787*'fnd base rates'!G$111)\n+($I787*'fnd base rates'!G$112)\n+($J787*'fnd base rates'!G$113)\n+($K787*'fnd base rates'!G$114)\n+($M787*'fnd base rates'!G$116)\n+($N787*'fnd base rates'!G$117)\n+($O787*'fnd base rates'!G$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,7)))\n*$R787","v":18139.755640000003},{"$f":"(($D787*'fnd base rates'!H$107)\n+($E787*'fnd base rates'!H$108)\n+($F787*'fnd base rates'!H$109)\n+($G787*'fnd base rates'!H$110)\n+($H787*'fnd base rates'!H$111)\n+($I787*'fnd base rates'!H$112)\n+($J787*'fnd base rates'!H$113)\n+($K787*'fnd base rates'!H$114)\n+($M787*'fnd base rates'!H$116)\n+($N787*'fnd base rates'!H$117)\n+($O787*'fnd base rates'!H$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,8)))","v":75087.303100000005},{"$f":"(($D787*'fnd base rates'!I$107)\n+($E787*'fnd base rates'!I$108)\n+($F787*'fnd base rates'!I$109)\n+($G787*'fnd base rates'!I$110)\n+($H787*'fnd base rates'!I$111)\n+($I787*'fnd base rates'!I$112)\n+($J787*'fnd base rates'!I$113)\n+($K787*'fnd base rates'!I$114)\n+($M787*'fnd base rates'!I$116)\n+($N787*'fnd base rates'!I$117)\n+($O787*'fnd base rates'!I$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,9)))\n*$R787","v":41146.75},{"$f":"(($D787*'fnd base rates'!J$107)\n+($E787*'fnd base rates'!J$108)\n+($F787*'fnd base rates'!J$109)\n+($G787*'fnd base rates'!J$110)\n+($H787*'fnd base rates'!J$111)\n+($I787*'fnd base rates'!J$112)\n+($J787*'fnd base rates'!J$113)\n+($K787*'fnd base rates'!J$114)\n+($M787*'fnd base rates'!J$116)\n+($N787*'fnd base rates'!J$117)\n+($O787*'fnd base rates'!J$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,10)))\n*$R787","v":66209.09},{"$f":"(($D787*'fnd base rates'!K$107)\n+($E787*'fnd base rates'!K$108)\n+($F787*'fnd base rates'!K$109)\n+($G787*'fnd base rates'!K$110)\n+($H787*'fnd base rates'!K$111)\n+($I787*'fnd base rates'!K$112)\n+($J787*'fnd base rates'!K$113)\n+($K787*'fnd base rates'!K$114)\n+($M787*'fnd base rates'!K$116)\n+($N787*'fnd base rates'!K$117)\n+($O787*'fnd base rates'!K$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,11)))\n*$R787","v":103739.27161500001},{"$f":"(($D787*'fnd base rates'!L$107)\n+($E787*'fnd base rates'!L$108)\n+($F787*'fnd base rates'!L$109)\n+($G787*'fnd base rates'!L$110)\n+($H787*'fnd base rates'!L$111)\n+($I787*'fnd base rates'!L$112)\n+($J787*'fnd base rates'!L$113)\n+($K787*'fnd base rates'!L$114)\n+($M787*'fnd base rates'!L$116)\n+($N787*'fnd base rates'!L$117)\n+($O787*'fnd base rates'!L$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,12)))","v":156204.62304999999},{"$f":"(($D787*'fnd base rates'!M$107)\n+($E787*'fnd base rates'!M$108)\n+($F787*'fnd base rates'!M$109)\n+($G787*'fnd base rates'!M$110)\n+($H787*'fnd base rates'!M$111)\n+($I787*'fnd base rates'!M$112)\n+($J787*'fnd base rates'!M$113)\n+($K787*'fnd base rates'!M$114)\n+($M787*'fnd base rates'!M$116)\n+($N787*'fnd base rates'!M$117)\n+($O787*'fnd base rates'!M$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,13)))","v":0},1178885.1876099999,null,489020036,"489","020","036",1,85,1178885.1876099999,13869,-2316,16185,null,null,null,null,null,null,0,null,0]
["489",489020052,"STURGIS",{"$f":"'fnd enro'!D788","v":0},{"$f":"'fnd enro'!E788","v":0},{"$f":"'fnd enro'!F788","v":0},{"$f":"'fnd enro'!G788","v":0},{"$f":"'fnd enro'!H788","v":0},{"$f":"'fnd enro'!I788","v":2},{"$f":"'fnd enro'!J788","v":0},{"$f":"'fnd enro'!K788","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L788","v":0},{"$f":"'fnd enro'!M788","v":0},{"$f":"'fnd enro'!N788","v":0},{"$f":"'fnd enro'!O788","v":0},{"$f":"'fnd enro'!P788","v":0},{"$f":"'fnd enro'!R788","v":2},1,{"$f":"VALUE('fnd enro'!Q788)","v":6},null,{"$f":"(($D788*'fnd base rates'!C$107)\n+($E788*'fnd base rates'!C$108)\n+($F788*'fnd base rates'!C$109)\n+($G788*'fnd base rates'!C$110)\n+($H788*'fnd base rates'!C$111)\n+($I788*'fnd base rates'!C$112)\n+($J788*'fnd base rates'!C$113)\n+($K788*'fnd base rates'!C$114)\n+($M788*'fnd base rates'!C$116)\n+($N788*'fnd base rates'!C$117)\n+($O788*'fnd base rates'!C$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,3)))\n*$R788","v":1140.6778259999999},{"$f":"(($D788*'fnd base rates'!D$107)\n+($E788*'fnd base rates'!D$108)\n+($F788*'fnd base rates'!D$109)\n+($G788*'fnd base rates'!D$110)\n+($H788*'fnd base rates'!D$111)\n+($I788*'fnd base rates'!D$112)\n+($J788*'fnd base rates'!D$113)\n+($K788*'fnd base rates'!D$114)\n+($M788*'fnd base rates'!D$116)\n+($N788*'fnd base rates'!D$117)\n+($O788*'fnd base rates'!D$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,4)))\n*$R788","v":1620.6},{"$f":"(($D788*'fnd base rates'!E$107)\n+($E788*'fnd base rates'!E$108)\n+($F788*'fnd base rates'!E$109)\n+($G788*'fnd base rates'!E$110)\n+($H788*'fnd base rates'!E$111)\n+($I788*'fnd base rates'!E$112)\n+($J788*'fnd base rates'!E$113)\n+($K788*'fnd base rates'!E$114)\n+($M788*'fnd base rates'!E$116)\n+($N788*'fnd base rates'!E$117)\n+($O788*'fnd base rates'!E$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,5)))\n*$R788","v":10419.406068},{"$f":"(($D788*'fnd base rates'!F$107)\n+($E788*'fnd base rates'!F$108)\n+($F788*'fnd base rates'!F$109)\n+($G788*'fnd base rates'!F$110)\n+($H788*'fnd base rates'!F$111)\n+($I788*'fnd base rates'!F$112)\n+($J788*'fnd base rates'!F$113)\n+($K788*'fnd base rates'!F$114)\n+($M788*'fnd base rates'!F$116)\n+($N788*'fnd base rates'!F$117)\n+($O788*'fnd base rates'!F$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,6)))\n*$R788","v":1891.9698520000002},{"$f":"(($D788*'fnd base rates'!G$107)\n+($E788*'fnd base rates'!G$108)\n+($F788*'fnd base rates'!G$109)\n+($G788*'fnd base rates'!G$110)\n+($H788*'fnd base rates'!G$111)\n+($I788*'fnd base rates'!G$112)\n+($J788*'fnd base rates'!G$113)\n+($K788*'fnd base rates'!G$114)\n+($M788*'fnd base rates'!G$116)\n+($N788*'fnd base rates'!G$117)\n+($O788*'fnd base rates'!G$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,7)))\n*$R788","v":347.84036800000001},{"$f":"(($D788*'fnd base rates'!H$107)\n+($E788*'fnd base rates'!H$108)\n+($F788*'fnd base rates'!H$109)\n+($G788*'fnd base rates'!H$110)\n+($H788*'fnd base rates'!H$111)\n+($I788*'fnd base rates'!H$112)\n+($J788*'fnd base rates'!H$113)\n+($K788*'fnd base rates'!H$114)\n+($M788*'fnd base rates'!H$116)\n+($N788*'fnd base rates'!H$117)\n+($O788*'fnd base rates'!H$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D788*'fnd base rates'!I$107)\n+($E788*'fnd base rates'!I$108)\n+($F788*'fnd base rates'!I$109)\n+($G788*'fnd base rates'!I$110)\n+($H788*'fnd base rates'!I$111)\n+($I788*'fnd base rates'!I$112)\n+($J788*'fnd base rates'!I$113)\n+($K788*'fnd base rates'!I$114)\n+($M788*'fnd base rates'!I$116)\n+($N788*'fnd base rates'!I$117)\n+($O788*'fnd base rates'!I$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,9)))\n*$R788","v":902.24},{"$f":"(($D788*'fnd base rates'!J$107)\n+($E788*'fnd base rates'!J$108)\n+($F788*'fnd base rates'!J$109)\n+($G788*'fnd base rates'!J$110)\n+($H788*'fnd base rates'!J$111)\n+($I788*'fnd base rates'!J$112)\n+($J788*'fnd base rates'!J$113)\n+($K788*'fnd base rates'!J$114)\n+($M788*'fnd base rates'!J$116)\n+($N788*'fnd base rates'!J$117)\n+($O788*'fnd base rates'!J$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,10)))\n*$R788","v":1215.32},{"$f":"(($D788*'fnd base rates'!K$107)\n+($E788*'fnd base rates'!K$108)\n+($F788*'fnd base rates'!K$109)\n+($G788*'fnd base rates'!K$110)\n+($H788*'fnd base rates'!K$111)\n+($I788*'fnd base rates'!K$112)\n+($J788*'fnd base rates'!K$113)\n+($K788*'fnd base rates'!K$114)\n+($M788*'fnd base rates'!K$116)\n+($N788*'fnd base rates'!K$117)\n+($O788*'fnd base rates'!K$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,11)))\n*$R788","v":2440.9240380000001},{"$f":"(($D788*'fnd base rates'!L$107)\n+($E788*'fnd base rates'!L$108)\n+($F788*'fnd base rates'!L$109)\n+($G788*'fnd base rates'!L$110)\n+($H788*'fnd base rates'!L$111)\n+($I788*'fnd base rates'!L$112)\n+($J788*'fnd base rates'!L$113)\n+($K788*'fnd base rates'!L$114)\n+($M788*'fnd base rates'!L$116)\n+($N788*'fnd base rates'!L$117)\n+($O788*'fnd base rates'!L$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D788*'fnd base rates'!M$107)\n+($E788*'fnd base rates'!M$108)\n+($F788*'fnd base rates'!M$109)\n+($G788*'fnd base rates'!M$110)\n+($H788*'fnd base rates'!M$111)\n+($I788*'fnd base rates'!M$112)\n+($J788*'fnd base rates'!M$113)\n+($K788*'fnd base rates'!M$114)\n+($M788*'fnd base rates'!M$116)\n+($N788*'fnd base rates'!M$117)\n+($O788*'fnd base rates'!M$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,13)))","v":0},25130.682532000003,null,489020052,"489","020","052",1,2,25130.682532000003,12565,-3346,15911,null,null,null,null,null,null,0,null,0]
["489",489020096,"STURGIS",{"$f":"'fnd enro'!D789","v":0},{"$f":"'fnd enro'!E789","v":0},{"$f":"'fnd enro'!F789","v":0},{"$f":"'fnd enro'!G789","v":0},{"$f":"'fnd enro'!H789","v":0},{"$f":"'fnd enro'!I789","v":92},{"$f":"'fnd enro'!J789","v":0},{"$f":"'fnd enro'!K789","v":3.6156000000000001},{"$f":"'fnd enro'!L789","v":0},{"$f":"'fnd enro'!M789","v":0},{"$f":"'fnd enro'!N789","v":0},{"$f":"'fnd enro'!O789","v":2},{"$f":"'fnd enro'!P789","v":19},{"$f":"'fnd enro'!R789","v":92},1,{"$f":"VALUE('fnd enro'!Q789)","v":8},null,{"$f":"(($D789*'fnd base rates'!C$107)\n+($E789*'fnd base rates'!C$108)\n+($F789*'fnd base rates'!C$109)\n+($G789*'fnd base rates'!C$110)\n+($H789*'fnd base rates'!C$111)\n+($I789*'fnd base rates'!C$112)\n+($J789*'fnd base rates'!C$113)\n+($K789*'fnd base rates'!C$114)\n+($M789*'fnd base rates'!C$116)\n+($N789*'fnd base rates'!C$117)\n+($O789*'fnd base rates'!C$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,3)))\n*$R789","v":54334.41999599999},{"$f":"(($D789*'fnd base rates'!D$107)\n+($E789*'fnd base rates'!D$108)\n+($F789*'fnd base rates'!D$109)\n+($G789*'fnd base rates'!D$110)\n+($H789*'fnd base rates'!D$111)\n+($I789*'fnd base rates'!D$112)\n+($J789*'fnd base rates'!D$113)\n+($K789*'fnd base rates'!D$114)\n+($M789*'fnd base rates'!D$116)\n+($N789*'fnd base rates'!D$117)\n+($O789*'fnd base rates'!D$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,4)))\n*$R789","v":82617.56},{"$f":"(($D789*'fnd base rates'!E$107)\n+($E789*'fnd base rates'!E$108)\n+($F789*'fnd base rates'!E$109)\n+($G789*'fnd base rates'!E$110)\n+($H789*'fnd base rates'!E$111)\n+($I789*'fnd base rates'!E$112)\n+($J789*'fnd base rates'!E$113)\n+($K789*'fnd base rates'!E$114)\n+($M789*'fnd base rates'!E$116)\n+($N789*'fnd base rates'!E$117)\n+($O789*'fnd base rates'!E$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,5)))\n*$R789","v":556845.92912800005},{"$f":"(($D789*'fnd base rates'!F$107)\n+($E789*'fnd base rates'!F$108)\n+($F789*'fnd base rates'!F$109)\n+($G789*'fnd base rates'!F$110)\n+($H789*'fnd base rates'!F$111)\n+($I789*'fnd base rates'!F$112)\n+($J789*'fnd base rates'!F$113)\n+($K789*'fnd base rates'!F$114)\n+($M789*'fnd base rates'!F$116)\n+($N789*'fnd base rates'!F$117)\n+($O789*'fnd base rates'!F$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,6)))\n*$R789","v":87474.35319200001},{"$f":"(($D789*'fnd base rates'!G$107)\n+($E789*'fnd base rates'!G$108)\n+($F789*'fnd base rates'!G$109)\n+($G789*'fnd base rates'!G$110)\n+($H789*'fnd base rates'!G$111)\n+($I789*'fnd base rates'!G$112)\n+($J789*'fnd base rates'!G$113)\n+($K789*'fnd base rates'!G$114)\n+($M789*'fnd base rates'!G$116)\n+($N789*'fnd base rates'!G$117)\n+($O789*'fnd base rates'!G$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,7)))\n*$R789","v":19739.126928000001},{"$f":"(($D789*'fnd base rates'!H$107)\n+($E789*'fnd base rates'!H$108)\n+($F789*'fnd base rates'!H$109)\n+($G789*'fnd base rates'!H$110)\n+($H789*'fnd base rates'!H$111)\n+($I789*'fnd base rates'!H$112)\n+($J789*'fnd base rates'!H$113)\n+($K789*'fnd base rates'!H$114)\n+($M789*'fnd base rates'!H$116)\n+($N789*'fnd base rates'!H$117)\n+($O789*'fnd base rates'!H$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,8)))","v":81584.861120000001},{"$f":"(($D789*'fnd base rates'!I$107)\n+($E789*'fnd base rates'!I$108)\n+($F789*'fnd base rates'!I$109)\n+($G789*'fnd base rates'!I$110)\n+($H789*'fnd base rates'!I$111)\n+($I789*'fnd base rates'!I$112)\n+($J789*'fnd base rates'!I$113)\n+($K789*'fnd base rates'!I$114)\n+($M789*'fnd base rates'!I$116)\n+($N789*'fnd base rates'!I$117)\n+($O789*'fnd base rates'!I$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,9)))\n*$R789","v":44707.740000000005},{"$f":"(($D789*'fnd base rates'!J$107)\n+($E789*'fnd base rates'!J$108)\n+($F789*'fnd base rates'!J$109)\n+($G789*'fnd base rates'!J$110)\n+($H789*'fnd base rates'!J$111)\n+($I789*'fnd base rates'!J$112)\n+($J789*'fnd base rates'!J$113)\n+($K789*'fnd base rates'!J$114)\n+($M789*'fnd base rates'!J$116)\n+($N789*'fnd base rates'!J$117)\n+($O789*'fnd base rates'!J$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,10)))\n*$R789","v":71632.67},{"$f":"(($D789*'fnd base rates'!K$107)\n+($E789*'fnd base rates'!K$108)\n+($F789*'fnd base rates'!K$109)\n+($G789*'fnd base rates'!K$110)\n+($H789*'fnd base rates'!K$111)\n+($I789*'fnd base rates'!K$112)\n+($J789*'fnd base rates'!K$113)\n+($K789*'fnd base rates'!K$114)\n+($M789*'fnd base rates'!K$116)\n+($N789*'fnd base rates'!K$117)\n+($O789*'fnd base rates'!K$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,11)))\n*$R789","v":113043.18574799999},{"$f":"(($D789*'fnd base rates'!L$107)\n+($E789*'fnd base rates'!L$108)\n+($F789*'fnd base rates'!L$109)\n+($G789*'fnd base rates'!L$110)\n+($H789*'fnd base rates'!L$111)\n+($I789*'fnd base rates'!L$112)\n+($J789*'fnd base rates'!L$113)\n+($K789*'fnd base rates'!L$114)\n+($M789*'fnd base rates'!L$116)\n+($N789*'fnd base rates'!L$117)\n+($O789*'fnd base rates'!L$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,12)))","v":169730.63035999998},{"$f":"(($D789*'fnd base rates'!M$107)\n+($E789*'fnd base rates'!M$108)\n+($F789*'fnd base rates'!M$109)\n+($G789*'fnd base rates'!M$110)\n+($H789*'fnd base rates'!M$111)\n+($I789*'fnd base rates'!M$112)\n+($J789*'fnd base rates'!M$113)\n+($K789*'fnd base rates'!M$114)\n+($M789*'fnd base rates'!M$116)\n+($N789*'fnd base rates'!M$117)\n+($O789*'fnd base rates'!M$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,13)))","v":0},1281710.4764720001,null,489020096,"489","020","096",1,92,1281710.4764720001,13932,35,13897,null,null,null,null,null,null,0,null,0]
["489",489020122,"STURGIS",{"$f":"'fnd enro'!D790","v":0},{"$f":"'fnd enro'!E790","v":0},{"$f":"'fnd enro'!F790","v":0},{"$f":"'fnd enro'!G790","v":0},{"$f":"'fnd enro'!H790","v":0},{"$f":"'fnd enro'!I790","v":1},{"$f":"'fnd enro'!J790","v":0},{"$f":"'fnd enro'!K790","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L790","v":0},{"$f":"'fnd enro'!M790","v":0},{"$f":"'fnd enro'!N790","v":0},{"$f":"'fnd enro'!O790","v":0},{"$f":"'fnd enro'!P790","v":0},{"$f":"'fnd enro'!R790","v":1},1,{"$f":"VALUE('fnd enro'!Q790)","v":3},null,{"$f":"(($D790*'fnd base rates'!C$107)\n+($E790*'fnd base rates'!C$108)\n+($F790*'fnd base rates'!C$109)\n+($G790*'fnd base rates'!C$110)\n+($H790*'fnd base rates'!C$111)\n+($I790*'fnd base rates'!C$112)\n+($J790*'fnd base rates'!C$113)\n+($K790*'fnd base rates'!C$114)\n+($M790*'fnd base rates'!C$116)\n+($N790*'fnd base rates'!C$117)\n+($O790*'fnd base rates'!C$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,3)))\n*$R790","v":570.33891299999993},{"$f":"(($D790*'fnd base rates'!D$107)\n+($E790*'fnd base rates'!D$108)\n+($F790*'fnd base rates'!D$109)\n+($G790*'fnd base rates'!D$110)\n+($H790*'fnd base rates'!D$111)\n+($I790*'fnd base rates'!D$112)\n+($J790*'fnd base rates'!D$113)\n+($K790*'fnd base rates'!D$114)\n+($M790*'fnd base rates'!D$116)\n+($N790*'fnd base rates'!D$117)\n+($O790*'fnd base rates'!D$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,4)))\n*$R790","v":810.3},{"$f":"(($D790*'fnd base rates'!E$107)\n+($E790*'fnd base rates'!E$108)\n+($F790*'fnd base rates'!E$109)\n+($G790*'fnd base rates'!E$110)\n+($H790*'fnd base rates'!E$111)\n+($I790*'fnd base rates'!E$112)\n+($J790*'fnd base rates'!E$113)\n+($K790*'fnd base rates'!E$114)\n+($M790*'fnd base rates'!E$116)\n+($N790*'fnd base rates'!E$117)\n+($O790*'fnd base rates'!E$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,5)))\n*$R790","v":5209.7030340000001},{"$f":"(($D790*'fnd base rates'!F$107)\n+($E790*'fnd base rates'!F$108)\n+($F790*'fnd base rates'!F$109)\n+($G790*'fnd base rates'!F$110)\n+($H790*'fnd base rates'!F$111)\n+($I790*'fnd base rates'!F$112)\n+($J790*'fnd base rates'!F$113)\n+($K790*'fnd base rates'!F$114)\n+($M790*'fnd base rates'!F$116)\n+($N790*'fnd base rates'!F$117)\n+($O790*'fnd base rates'!F$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,6)))\n*$R790","v":945.98492600000009},{"$f":"(($D790*'fnd base rates'!G$107)\n+($E790*'fnd base rates'!G$108)\n+($F790*'fnd base rates'!G$109)\n+($G790*'fnd base rates'!G$110)\n+($H790*'fnd base rates'!G$111)\n+($I790*'fnd base rates'!G$112)\n+($J790*'fnd base rates'!G$113)\n+($K790*'fnd base rates'!G$114)\n+($M790*'fnd base rates'!G$116)\n+($N790*'fnd base rates'!G$117)\n+($O790*'fnd base rates'!G$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,7)))\n*$R790","v":173.92018400000001},{"$f":"(($D790*'fnd base rates'!H$107)\n+($E790*'fnd base rates'!H$108)\n+($F790*'fnd base rates'!H$109)\n+($G790*'fnd base rates'!H$110)\n+($H790*'fnd base rates'!H$111)\n+($I790*'fnd base rates'!H$112)\n+($J790*'fnd base rates'!H$113)\n+($K790*'fnd base rates'!H$114)\n+($M790*'fnd base rates'!H$116)\n+($N790*'fnd base rates'!H$117)\n+($O790*'fnd base rates'!H$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D790*'fnd base rates'!I$107)\n+($E790*'fnd base rates'!I$108)\n+($F790*'fnd base rates'!I$109)\n+($G790*'fnd base rates'!I$110)\n+($H790*'fnd base rates'!I$111)\n+($I790*'fnd base rates'!I$112)\n+($J790*'fnd base rates'!I$113)\n+($K790*'fnd base rates'!I$114)\n+($M790*'fnd base rates'!I$116)\n+($N790*'fnd base rates'!I$117)\n+($O790*'fnd base rates'!I$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,9)))\n*$R790","v":451.12},{"$f":"(($D790*'fnd base rates'!J$107)\n+($E790*'fnd base rates'!J$108)\n+($F790*'fnd base rates'!J$109)\n+($G790*'fnd base rates'!J$110)\n+($H790*'fnd base rates'!J$111)\n+($I790*'fnd base rates'!J$112)\n+($J790*'fnd base rates'!J$113)\n+($K790*'fnd base rates'!J$114)\n+($M790*'fnd base rates'!J$116)\n+($N790*'fnd base rates'!J$117)\n+($O790*'fnd base rates'!J$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,10)))\n*$R790","v":607.66},{"$f":"(($D790*'fnd base rates'!K$107)\n+($E790*'fnd base rates'!K$108)\n+($F790*'fnd base rates'!K$109)\n+($G790*'fnd base rates'!K$110)\n+($H790*'fnd base rates'!K$111)\n+($I790*'fnd base rates'!K$112)\n+($J790*'fnd base rates'!K$113)\n+($K790*'fnd base rates'!K$114)\n+($M790*'fnd base rates'!K$116)\n+($N790*'fnd base rates'!K$117)\n+($O790*'fnd base rates'!K$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,11)))\n*$R790","v":1220.4620190000001},{"$f":"(($D790*'fnd base rates'!L$107)\n+($E790*'fnd base rates'!L$108)\n+($F790*'fnd base rates'!L$109)\n+($G790*'fnd base rates'!L$110)\n+($H790*'fnd base rates'!L$111)\n+($I790*'fnd base rates'!L$112)\n+($J790*'fnd base rates'!L$113)\n+($K790*'fnd base rates'!L$114)\n+($M790*'fnd base rates'!L$116)\n+($N790*'fnd base rates'!L$117)\n+($O790*'fnd base rates'!L$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D790*'fnd base rates'!M$107)\n+($E790*'fnd base rates'!M$108)\n+($F790*'fnd base rates'!M$109)\n+($G790*'fnd base rates'!M$110)\n+($H790*'fnd base rates'!M$111)\n+($I790*'fnd base rates'!M$112)\n+($J790*'fnd base rates'!M$113)\n+($K790*'fnd base rates'!M$114)\n+($M790*'fnd base rates'!M$116)\n+($N790*'fnd base rates'!M$117)\n+($O790*'fnd base rates'!M$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,13)))","v":0},12565.341266000001,null,489020122,"489","020","122",1,{"$f":"enro","v":1},12565.341266000001,12565,-2533,15098,null,null,null,null,null,null,0,null,0]
["489",489020172,"STURGIS",{"$f":"'fnd enro'!D791","v":0},{"$f":"'fnd enro'!E791","v":0},{"$f":"'fnd enro'!F791","v":0},{"$f":"'fnd enro'!G791","v":0},{"$f":"'fnd enro'!H791","v":0},{"$f":"'fnd enro'!I791","v":34},{"$f":"'fnd enro'!J791","v":0},{"$f":"'fnd enro'!K791","v":1.3362000000000001},{"$f":"'fnd enro'!L791","v":0},{"$f":"'fnd enro'!M791","v":0},{"$f":"'fnd enro'!N791","v":0},{"$f":"'fnd enro'!O791","v":0},{"$f":"'fnd enro'!P791","v":7},{"$f":"'fnd enro'!R791","v":34},1,{"$f":"VALUE('fnd enro'!Q791)","v":8},null,{"$f":"(($D791*'fnd base rates'!C$107)\n+($E791*'fnd base rates'!C$108)\n+($F791*'fnd base rates'!C$109)\n+($G791*'fnd base rates'!C$110)\n+($H791*'fnd base rates'!C$111)\n+($I791*'fnd base rates'!C$112)\n+($J791*'fnd base rates'!C$113)\n+($K791*'fnd base rates'!C$114)\n+($M791*'fnd base rates'!C$116)\n+($N791*'fnd base rates'!C$117)\n+($O791*'fnd base rates'!C$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,3)))\n*$R791","v":19984.563042000002},{"$f":"(($D791*'fnd base rates'!D$107)\n+($E791*'fnd base rates'!D$108)\n+($F791*'fnd base rates'!D$109)\n+($G791*'fnd base rates'!D$110)\n+($H791*'fnd base rates'!D$111)\n+($I791*'fnd base rates'!D$112)\n+($J791*'fnd base rates'!D$113)\n+($K791*'fnd base rates'!D$114)\n+($M791*'fnd base rates'!D$116)\n+($N791*'fnd base rates'!D$117)\n+($O791*'fnd base rates'!D$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,4)))\n*$R791","v":30359.859999999997},{"$f":"(($D791*'fnd base rates'!E$107)\n+($E791*'fnd base rates'!E$108)\n+($F791*'fnd base rates'!E$109)\n+($G791*'fnd base rates'!E$110)\n+($H791*'fnd base rates'!E$111)\n+($I791*'fnd base rates'!E$112)\n+($J791*'fnd base rates'!E$113)\n+($K791*'fnd base rates'!E$114)\n+($M791*'fnd base rates'!E$116)\n+($N791*'fnd base rates'!E$117)\n+($O791*'fnd base rates'!E$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,5)))\n*$R791","v":204557.79315600003},{"$f":"(($D791*'fnd base rates'!F$107)\n+($E791*'fnd base rates'!F$108)\n+($F791*'fnd base rates'!F$109)\n+($G791*'fnd base rates'!F$110)\n+($H791*'fnd base rates'!F$111)\n+($I791*'fnd base rates'!F$112)\n+($J791*'fnd base rates'!F$113)\n+($K791*'fnd base rates'!F$114)\n+($M791*'fnd base rates'!F$116)\n+($N791*'fnd base rates'!F$117)\n+($O791*'fnd base rates'!F$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,6)))\n*$R791","v":32163.487484000001},{"$f":"(($D791*'fnd base rates'!G$107)\n+($E791*'fnd base rates'!G$108)\n+($F791*'fnd base rates'!G$109)\n+($G791*'fnd base rates'!G$110)\n+($H791*'fnd base rates'!G$111)\n+($I791*'fnd base rates'!G$112)\n+($J791*'fnd base rates'!G$113)\n+($K791*'fnd base rates'!G$114)\n+($M791*'fnd base rates'!G$116)\n+($N791*'fnd base rates'!G$117)\n+($O791*'fnd base rates'!G$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,7)))\n*$R791","v":7243.9162560000013},{"$f":"(($D791*'fnd base rates'!H$107)\n+($E791*'fnd base rates'!H$108)\n+($F791*'fnd base rates'!H$109)\n+($G791*'fnd base rates'!H$110)\n+($H791*'fnd base rates'!H$111)\n+($I791*'fnd base rates'!H$112)\n+($J791*'fnd base rates'!H$113)\n+($K791*'fnd base rates'!H$114)\n+($M791*'fnd base rates'!H$116)\n+($N791*'fnd base rates'!H$117)\n+($O791*'fnd base rates'!H$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,8)))","v":30033.163239999998},{"$f":"(($D791*'fnd base rates'!I$107)\n+($E791*'fnd base rates'!I$108)\n+($F791*'fnd base rates'!I$109)\n+($G791*'fnd base rates'!I$110)\n+($H791*'fnd base rates'!I$111)\n+($I791*'fnd base rates'!I$112)\n+($J791*'fnd base rates'!I$113)\n+($K791*'fnd base rates'!I$114)\n+($M791*'fnd base rates'!I$116)\n+($N791*'fnd base rates'!I$117)\n+($O791*'fnd base rates'!I$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,9)))\n*$R791","v":16448.7},{"$f":"(($D791*'fnd base rates'!J$107)\n+($E791*'fnd base rates'!J$108)\n+($F791*'fnd base rates'!J$109)\n+($G791*'fnd base rates'!J$110)\n+($H791*'fnd base rates'!J$111)\n+($I791*'fnd base rates'!J$112)\n+($J791*'fnd base rates'!J$113)\n+($K791*'fnd base rates'!J$114)\n+($M791*'fnd base rates'!J$116)\n+($N791*'fnd base rates'!J$117)\n+($O791*'fnd base rates'!J$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,10)))\n*$R791","v":26431.59},{"$f":"(($D791*'fnd base rates'!K$107)\n+($E791*'fnd base rates'!K$108)\n+($F791*'fnd base rates'!K$109)\n+($G791*'fnd base rates'!K$110)\n+($H791*'fnd base rates'!K$111)\n+($I791*'fnd base rates'!K$112)\n+($J791*'fnd base rates'!K$113)\n+($K791*'fnd base rates'!K$114)\n+($M791*'fnd base rates'!K$116)\n+($N791*'fnd base rates'!K$117)\n+($O791*'fnd base rates'!K$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,11)))\n*$R791","v":41495.708645999999},{"$f":"(($D791*'fnd base rates'!L$107)\n+($E791*'fnd base rates'!L$108)\n+($F791*'fnd base rates'!L$109)\n+($G791*'fnd base rates'!L$110)\n+($H791*'fnd base rates'!L$111)\n+($I791*'fnd base rates'!L$112)\n+($J791*'fnd base rates'!L$113)\n+($K791*'fnd base rates'!L$114)\n+($M791*'fnd base rates'!L$116)\n+($N791*'fnd base rates'!L$117)\n+($O791*'fnd base rates'!L$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,12)))","v":62439.581220000007},{"$f":"(($D791*'fnd base rates'!M$107)\n+($E791*'fnd base rates'!M$108)\n+($F791*'fnd base rates'!M$109)\n+($G791*'fnd base rates'!M$110)\n+($H791*'fnd base rates'!M$111)\n+($I791*'fnd base rates'!M$112)\n+($J791*'fnd base rates'!M$113)\n+($K791*'fnd base rates'!M$114)\n+($M791*'fnd base rates'!M$116)\n+($N791*'fnd base rates'!M$117)\n+($O791*'fnd base rates'!M$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,13)))","v":0},471158.36304400006,null,489020172,"489","020","172",1,34,471158.36304400006,13858,-11,13869,null,null,null,null,null,null,0,null,0]
["489",489020182,"STURGIS",{"$f":"'fnd enro'!D792","v":0},{"$f":"'fnd enro'!E792","v":0},{"$f":"'fnd enro'!F792","v":0},{"$f":"'fnd enro'!G792","v":0},{"$f":"'fnd enro'!H792","v":0},{"$f":"'fnd enro'!I792","v":1},{"$f":"'fnd enro'!J792","v":0},{"$f":"'fnd enro'!K792","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L792","v":0},{"$f":"'fnd enro'!M792","v":0},{"$f":"'fnd enro'!N792","v":0},{"$f":"'fnd enro'!O792","v":0},{"$f":"'fnd enro'!P792","v":0},{"$f":"'fnd enro'!R792","v":1},1,{"$f":"VALUE('fnd enro'!Q792)","v":8},null,{"$f":"(($D792*'fnd base rates'!C$107)\n+($E792*'fnd base rates'!C$108)\n+($F792*'fnd base rates'!C$109)\n+($G792*'fnd base rates'!C$110)\n+($H792*'fnd base rates'!C$111)\n+($I792*'fnd base rates'!C$112)\n+($J792*'fnd base rates'!C$113)\n+($K792*'fnd base rates'!C$114)\n+($M792*'fnd base rates'!C$116)\n+($N792*'fnd base rates'!C$117)\n+($O792*'fnd base rates'!C$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,3)))\n*$R792","v":570.33891299999993},{"$f":"(($D792*'fnd base rates'!D$107)\n+($E792*'fnd base rates'!D$108)\n+($F792*'fnd base rates'!D$109)\n+($G792*'fnd base rates'!D$110)\n+($H792*'fnd base rates'!D$111)\n+($I792*'fnd base rates'!D$112)\n+($J792*'fnd base rates'!D$113)\n+($K792*'fnd base rates'!D$114)\n+($M792*'fnd base rates'!D$116)\n+($N792*'fnd base rates'!D$117)\n+($O792*'fnd base rates'!D$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,4)))\n*$R792","v":810.3},{"$f":"(($D792*'fnd base rates'!E$107)\n+($E792*'fnd base rates'!E$108)\n+($F792*'fnd base rates'!E$109)\n+($G792*'fnd base rates'!E$110)\n+($H792*'fnd base rates'!E$111)\n+($I792*'fnd base rates'!E$112)\n+($J792*'fnd base rates'!E$113)\n+($K792*'fnd base rates'!E$114)\n+($M792*'fnd base rates'!E$116)\n+($N792*'fnd base rates'!E$117)\n+($O792*'fnd base rates'!E$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,5)))\n*$R792","v":5209.7030340000001},{"$f":"(($D792*'fnd base rates'!F$107)\n+($E792*'fnd base rates'!F$108)\n+($F792*'fnd base rates'!F$109)\n+($G792*'fnd base rates'!F$110)\n+($H792*'fnd base rates'!F$111)\n+($I792*'fnd base rates'!F$112)\n+($J792*'fnd base rates'!F$113)\n+($K792*'fnd base rates'!F$114)\n+($M792*'fnd base rates'!F$116)\n+($N792*'fnd base rates'!F$117)\n+($O792*'fnd base rates'!F$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,6)))\n*$R792","v":945.98492600000009},{"$f":"(($D792*'fnd base rates'!G$107)\n+($E792*'fnd base rates'!G$108)\n+($F792*'fnd base rates'!G$109)\n+($G792*'fnd base rates'!G$110)\n+($H792*'fnd base rates'!G$111)\n+($I792*'fnd base rates'!G$112)\n+($J792*'fnd base rates'!G$113)\n+($K792*'fnd base rates'!G$114)\n+($M792*'fnd base rates'!G$116)\n+($N792*'fnd base rates'!G$117)\n+($O792*'fnd base rates'!G$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,7)))\n*$R792","v":173.92018400000001},{"$f":"(($D792*'fnd base rates'!H$107)\n+($E792*'fnd base rates'!H$108)\n+($F792*'fnd base rates'!H$109)\n+($G792*'fnd base rates'!H$110)\n+($H792*'fnd base rates'!H$111)\n+($I792*'fnd base rates'!H$112)\n+($J792*'fnd base rates'!H$113)\n+($K792*'fnd base rates'!H$114)\n+($M792*'fnd base rates'!H$116)\n+($N792*'fnd base rates'!H$117)\n+($O792*'fnd base rates'!H$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D792*'fnd base rates'!I$107)\n+($E792*'fnd base rates'!I$108)\n+($F792*'fnd base rates'!I$109)\n+($G792*'fnd base rates'!I$110)\n+($H792*'fnd base rates'!I$111)\n+($I792*'fnd base rates'!I$112)\n+($J792*'fnd base rates'!I$113)\n+($K792*'fnd base rates'!I$114)\n+($M792*'fnd base rates'!I$116)\n+($N792*'fnd base rates'!I$117)\n+($O792*'fnd base rates'!I$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,9)))\n*$R792","v":451.12},{"$f":"(($D792*'fnd base rates'!J$107)\n+($E792*'fnd base rates'!J$108)\n+($F792*'fnd base rates'!J$109)\n+($G792*'fnd base rates'!J$110)\n+($H792*'fnd base rates'!J$111)\n+($I792*'fnd base rates'!J$112)\n+($J792*'fnd base rates'!J$113)\n+($K792*'fnd base rates'!J$114)\n+($M792*'fnd base rates'!J$116)\n+($N792*'fnd base rates'!J$117)\n+($O792*'fnd base rates'!J$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,10)))\n*$R792","v":607.66},{"$f":"(($D792*'fnd base rates'!K$107)\n+($E792*'fnd base rates'!K$108)\n+($F792*'fnd base rates'!K$109)\n+($G792*'fnd base rates'!K$110)\n+($H792*'fnd base rates'!K$111)\n+($I792*'fnd base rates'!K$112)\n+($J792*'fnd base rates'!K$113)\n+($K792*'fnd base rates'!K$114)\n+($M792*'fnd base rates'!K$116)\n+($N792*'fnd base rates'!K$117)\n+($O792*'fnd base rates'!K$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,11)))\n*$R792","v":1220.4620190000001},{"$f":"(($D792*'fnd base rates'!L$107)\n+($E792*'fnd base rates'!L$108)\n+($F792*'fnd base rates'!L$109)\n+($G792*'fnd base rates'!L$110)\n+($H792*'fnd base rates'!L$111)\n+($I792*'fnd base rates'!L$112)\n+($J792*'fnd base rates'!L$113)\n+($K792*'fnd base rates'!L$114)\n+($M792*'fnd base rates'!L$116)\n+($N792*'fnd base rates'!L$117)\n+($O792*'fnd base rates'!L$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D792*'fnd base rates'!M$107)\n+($E792*'fnd base rates'!M$108)\n+($F792*'fnd base rates'!M$109)\n+($G792*'fnd base rates'!M$110)\n+($H792*'fnd base rates'!M$111)\n+($I792*'fnd base rates'!M$112)\n+($J792*'fnd base rates'!M$113)\n+($K792*'fnd base rates'!M$114)\n+($M792*'fnd base rates'!M$116)\n+($N792*'fnd base rates'!M$117)\n+($O792*'fnd base rates'!M$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,13)))","v":0},12565.341266000001,null,489020182,"489","020","182",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["489",489020197,"STURGIS",{"$f":"'fnd enro'!D793","v":0},{"$f":"'fnd enro'!E793","v":0},{"$f":"'fnd enro'!F793","v":0},{"$f":"'fnd enro'!G793","v":0},{"$f":"'fnd enro'!H793","v":0},{"$f":"'fnd enro'!I793","v":1},{"$f":"'fnd enro'!J793","v":0},{"$f":"'fnd enro'!K793","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L793","v":0},{"$f":"'fnd enro'!M793","v":0},{"$f":"'fnd enro'!N793","v":0},{"$f":"'fnd enro'!O793","v":0},{"$f":"'fnd enro'!P793","v":0},{"$f":"'fnd enro'!R793","v":1},1,{"$f":"VALUE('fnd enro'!Q793)","v":8},null,{"$f":"(($D793*'fnd base rates'!C$107)\n+($E793*'fnd base rates'!C$108)\n+($F793*'fnd base rates'!C$109)\n+($G793*'fnd base rates'!C$110)\n+($H793*'fnd base rates'!C$111)\n+($I793*'fnd base rates'!C$112)\n+($J793*'fnd base rates'!C$113)\n+($K793*'fnd base rates'!C$114)\n+($M793*'fnd base rates'!C$116)\n+($N793*'fnd base rates'!C$117)\n+($O793*'fnd base rates'!C$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,3)))\n*$R793","v":570.33891299999993},{"$f":"(($D793*'fnd base rates'!D$107)\n+($E793*'fnd base rates'!D$108)\n+($F793*'fnd base rates'!D$109)\n+($G793*'fnd base rates'!D$110)\n+($H793*'fnd base rates'!D$111)\n+($I793*'fnd base rates'!D$112)\n+($J793*'fnd base rates'!D$113)\n+($K793*'fnd base rates'!D$114)\n+($M793*'fnd base rates'!D$116)\n+($N793*'fnd base rates'!D$117)\n+($O793*'fnd base rates'!D$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,4)))\n*$R793","v":810.3},{"$f":"(($D793*'fnd base rates'!E$107)\n+($E793*'fnd base rates'!E$108)\n+($F793*'fnd base rates'!E$109)\n+($G793*'fnd base rates'!E$110)\n+($H793*'fnd base rates'!E$111)\n+($I793*'fnd base rates'!E$112)\n+($J793*'fnd base rates'!E$113)\n+($K793*'fnd base rates'!E$114)\n+($M793*'fnd base rates'!E$116)\n+($N793*'fnd base rates'!E$117)\n+($O793*'fnd base rates'!E$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,5)))\n*$R793","v":5209.7030340000001},{"$f":"(($D793*'fnd base rates'!F$107)\n+($E793*'fnd base rates'!F$108)\n+($F793*'fnd base rates'!F$109)\n+($G793*'fnd base rates'!F$110)\n+($H793*'fnd base rates'!F$111)\n+($I793*'fnd base rates'!F$112)\n+($J793*'fnd base rates'!F$113)\n+($K793*'fnd base rates'!F$114)\n+($M793*'fnd base rates'!F$116)\n+($N793*'fnd base rates'!F$117)\n+($O793*'fnd base rates'!F$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,6)))\n*$R793","v":945.98492600000009},{"$f":"(($D793*'fnd base rates'!G$107)\n+($E793*'fnd base rates'!G$108)\n+($F793*'fnd base rates'!G$109)\n+($G793*'fnd base rates'!G$110)\n+($H793*'fnd base rates'!G$111)\n+($I793*'fnd base rates'!G$112)\n+($J793*'fnd base rates'!G$113)\n+($K793*'fnd base rates'!G$114)\n+($M793*'fnd base rates'!G$116)\n+($N793*'fnd base rates'!G$117)\n+($O793*'fnd base rates'!G$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,7)))\n*$R793","v":173.92018400000001},{"$f":"(($D793*'fnd base rates'!H$107)\n+($E793*'fnd base rates'!H$108)\n+($F793*'fnd base rates'!H$109)\n+($G793*'fnd base rates'!H$110)\n+($H793*'fnd base rates'!H$111)\n+($I793*'fnd base rates'!H$112)\n+($J793*'fnd base rates'!H$113)\n+($K793*'fnd base rates'!H$114)\n+($M793*'fnd base rates'!H$116)\n+($N793*'fnd base rates'!H$117)\n+($O793*'fnd base rates'!H$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D793*'fnd base rates'!I$107)\n+($E793*'fnd base rates'!I$108)\n+($F793*'fnd base rates'!I$109)\n+($G793*'fnd base rates'!I$110)\n+($H793*'fnd base rates'!I$111)\n+($I793*'fnd base rates'!I$112)\n+($J793*'fnd base rates'!I$113)\n+($K793*'fnd base rates'!I$114)\n+($M793*'fnd base rates'!I$116)\n+($N793*'fnd base rates'!I$117)\n+($O793*'fnd base rates'!I$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,9)))\n*$R793","v":451.12},{"$f":"(($D793*'fnd base rates'!J$107)\n+($E793*'fnd base rates'!J$108)\n+($F793*'fnd base rates'!J$109)\n+($G793*'fnd base rates'!J$110)\n+($H793*'fnd base rates'!J$111)\n+($I793*'fnd base rates'!J$112)\n+($J793*'fnd base rates'!J$113)\n+($K793*'fnd base rates'!J$114)\n+($M793*'fnd base rates'!J$116)\n+($N793*'fnd base rates'!J$117)\n+($O793*'fnd base rates'!J$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,10)))\n*$R793","v":607.66},{"$f":"(($D793*'fnd base rates'!K$107)\n+($E793*'fnd base rates'!K$108)\n+($F793*'fnd base rates'!K$109)\n+($G793*'fnd base rates'!K$110)\n+($H793*'fnd base rates'!K$111)\n+($I793*'fnd base rates'!K$112)\n+($J793*'fnd base rates'!K$113)\n+($K793*'fnd base rates'!K$114)\n+($M793*'fnd base rates'!K$116)\n+($N793*'fnd base rates'!K$117)\n+($O793*'fnd base rates'!K$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,11)))\n*$R793","v":1220.4620190000001},{"$f":"(($D793*'fnd base rates'!L$107)\n+($E793*'fnd base rates'!L$108)\n+($F793*'fnd base rates'!L$109)\n+($G793*'fnd base rates'!L$110)\n+($H793*'fnd base rates'!L$111)\n+($I793*'fnd base rates'!L$112)\n+($J793*'fnd base rates'!L$113)\n+($K793*'fnd base rates'!L$114)\n+($M793*'fnd base rates'!L$116)\n+($N793*'fnd base rates'!L$117)\n+($O793*'fnd base rates'!L$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D793*'fnd base rates'!M$107)\n+($E793*'fnd base rates'!M$108)\n+($F793*'fnd base rates'!M$109)\n+($G793*'fnd base rates'!M$110)\n+($H793*'fnd base rates'!M$111)\n+($I793*'fnd base rates'!M$112)\n+($J793*'fnd base rates'!M$113)\n+($K793*'fnd base rates'!M$114)\n+($M793*'fnd base rates'!M$116)\n+($N793*'fnd base rates'!M$117)\n+($O793*'fnd base rates'!M$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,13)))","v":0},12565.341266000001,null,489020197,"489","020","197",1,1,12565.341266000001,12565,-1367,13932,null,null,null,null,null,null,0,null,0]
["489",489020239,"STURGIS",{"$f":"'fnd enro'!D794","v":0},{"$f":"'fnd enro'!E794","v":0},{"$f":"'fnd enro'!F794","v":0},{"$f":"'fnd enro'!G794","v":0},{"$f":"'fnd enro'!H794","v":0},{"$f":"'fnd enro'!I794","v":47},{"$f":"'fnd enro'!J794","v":0},{"$f":"'fnd enro'!K794","v":1.8471},{"$f":"'fnd enro'!L794","v":0},{"$f":"'fnd enro'!M794","v":0},{"$f":"'fnd enro'!N794","v":0},{"$f":"'fnd enro'!O794","v":0},{"$f":"'fnd enro'!P794","v":6},{"$f":"'fnd enro'!R794","v":47},1,{"$f":"VALUE('fnd enro'!Q794)","v":6},null,{"$f":"(($D794*'fnd base rates'!C$107)\n+($E794*'fnd base rates'!C$108)\n+($F794*'fnd base rates'!C$109)\n+($G794*'fnd base rates'!C$110)\n+($H794*'fnd base rates'!C$111)\n+($I794*'fnd base rates'!C$112)\n+($J794*'fnd base rates'!C$113)\n+($K794*'fnd base rates'!C$114)\n+($M794*'fnd base rates'!C$116)\n+($N794*'fnd base rates'!C$117)\n+($O794*'fnd base rates'!C$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,3)))\n*$R794","v":27242.368910999998},{"$f":"(($D794*'fnd base rates'!D$107)\n+($E794*'fnd base rates'!D$108)\n+($F794*'fnd base rates'!D$109)\n+($G794*'fnd base rates'!D$110)\n+($H794*'fnd base rates'!D$111)\n+($I794*'fnd base rates'!D$112)\n+($J794*'fnd base rates'!D$113)\n+($K794*'fnd base rates'!D$114)\n+($M794*'fnd base rates'!D$116)\n+($N794*'fnd base rates'!D$117)\n+($O794*'fnd base rates'!D$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,4)))\n*$R794","v":40152.119999999995},{"$f":"(($D794*'fnd base rates'!E$107)\n+($E794*'fnd base rates'!E$108)\n+($F794*'fnd base rates'!E$109)\n+($G794*'fnd base rates'!E$110)\n+($H794*'fnd base rates'!E$111)\n+($I794*'fnd base rates'!E$112)\n+($J794*'fnd base rates'!E$113)\n+($K794*'fnd base rates'!E$114)\n+($M794*'fnd base rates'!E$116)\n+($N794*'fnd base rates'!E$117)\n+($O794*'fnd base rates'!E$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,5)))\n*$R794","v":265043.762598},{"$f":"(($D794*'fnd base rates'!F$107)\n+($E794*'fnd base rates'!F$108)\n+($F794*'fnd base rates'!F$109)\n+($G794*'fnd base rates'!F$110)\n+($H794*'fnd base rates'!F$111)\n+($I794*'fnd base rates'!F$112)\n+($J794*'fnd base rates'!F$113)\n+($K794*'fnd base rates'!F$114)\n+($M794*'fnd base rates'!F$116)\n+($N794*'fnd base rates'!F$117)\n+($O794*'fnd base rates'!F$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,6)))\n*$R794","v":44461.291522},{"$f":"(($D794*'fnd base rates'!G$107)\n+($E794*'fnd base rates'!G$108)\n+($F794*'fnd base rates'!G$109)\n+($G794*'fnd base rates'!G$110)\n+($H794*'fnd base rates'!G$111)\n+($I794*'fnd base rates'!G$112)\n+($J794*'fnd base rates'!G$113)\n+($K794*'fnd base rates'!G$114)\n+($M794*'fnd base rates'!G$116)\n+($N794*'fnd base rates'!G$117)\n+($O794*'fnd base rates'!G$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,7)))\n*$R794","v":9153.6286479999999},{"$f":"(($D794*'fnd base rates'!H$107)\n+($E794*'fnd base rates'!H$108)\n+($F794*'fnd base rates'!H$109)\n+($G794*'fnd base rates'!H$110)\n+($H794*'fnd base rates'!H$111)\n+($I794*'fnd base rates'!H$112)\n+($J794*'fnd base rates'!H$113)\n+($K794*'fnd base rates'!H$114)\n+($M794*'fnd base rates'!H$116)\n+($N794*'fnd base rates'!H$117)\n+($O794*'fnd base rates'!H$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,8)))","v":41384.542419999998},{"$f":"(($D794*'fnd base rates'!I$107)\n+($E794*'fnd base rates'!I$108)\n+($F794*'fnd base rates'!I$109)\n+($G794*'fnd base rates'!I$110)\n+($H794*'fnd base rates'!I$111)\n+($I794*'fnd base rates'!I$112)\n+($J794*'fnd base rates'!I$113)\n+($K794*'fnd base rates'!I$114)\n+($M794*'fnd base rates'!I$116)\n+($N794*'fnd base rates'!I$117)\n+($O794*'fnd base rates'!I$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,9)))\n*$R794","v":22020.079999999998},{"$f":"(($D794*'fnd base rates'!J$107)\n+($E794*'fnd base rates'!J$108)\n+($F794*'fnd base rates'!J$109)\n+($G794*'fnd base rates'!J$110)\n+($H794*'fnd base rates'!J$111)\n+($I794*'fnd base rates'!J$112)\n+($J794*'fnd base rates'!J$113)\n+($K794*'fnd base rates'!J$114)\n+($M794*'fnd base rates'!J$116)\n+($N794*'fnd base rates'!J$117)\n+($O794*'fnd base rates'!J$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,10)))\n*$R794","v":32807.78},{"$f":"(($D794*'fnd base rates'!K$107)\n+($E794*'fnd base rates'!K$108)\n+($F794*'fnd base rates'!K$109)\n+($G794*'fnd base rates'!K$110)\n+($H794*'fnd base rates'!K$111)\n+($I794*'fnd base rates'!K$112)\n+($J794*'fnd base rates'!K$113)\n+($K794*'fnd base rates'!K$114)\n+($M794*'fnd base rates'!K$116)\n+($N794*'fnd base rates'!K$117)\n+($O794*'fnd base rates'!K$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,11)))\n*$R794","v":57361.714892999997},{"$f":"(($D794*'fnd base rates'!L$107)\n+($E794*'fnd base rates'!L$108)\n+($F794*'fnd base rates'!L$109)\n+($G794*'fnd base rates'!L$110)\n+($H794*'fnd base rates'!L$111)\n+($I794*'fnd base rates'!L$112)\n+($J794*'fnd base rates'!L$113)\n+($K794*'fnd base rates'!L$114)\n+($M794*'fnd base rates'!L$116)\n+($N794*'fnd base rates'!L$117)\n+($O794*'fnd base rates'!L$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,12)))","v":83282.490510000003},{"$f":"(($D794*'fnd base rates'!M$107)\n+($E794*'fnd base rates'!M$108)\n+($F794*'fnd base rates'!M$109)\n+($G794*'fnd base rates'!M$110)\n+($H794*'fnd base rates'!M$111)\n+($I794*'fnd base rates'!M$112)\n+($J794*'fnd base rates'!M$113)\n+($K794*'fnd base rates'!M$114)\n+($M794*'fnd base rates'!M$116)\n+($N794*'fnd base rates'!M$117)\n+($O794*'fnd base rates'!M$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,13)))","v":0},622909.77950199996,null,489020239,"489","020","239",1,47,622909.77950199996,13253,688,12565,null,null,null,null,null,null,0,null,0]
["489",489020261,"STURGIS",{"$f":"'fnd enro'!D795","v":0},{"$f":"'fnd enro'!E795","v":0},{"$f":"'fnd enro'!F795","v":0},{"$f":"'fnd enro'!G795","v":0},{"$f":"'fnd enro'!H795","v":0},{"$f":"'fnd enro'!I795","v":132},{"$f":"'fnd enro'!J795","v":0},{"$f":"'fnd enro'!K795","v":5.1875999999999998},{"$f":"'fnd enro'!L795","v":0},{"$f":"'fnd enro'!M795","v":0},{"$f":"'fnd enro'!N795","v":0},{"$f":"'fnd enro'!O795","v":0},{"$f":"'fnd enro'!P795","v":26},{"$f":"'fnd enro'!R795","v":132},1,{"$f":"VALUE('fnd enro'!Q795)","v":5},null,{"$f":"(($D795*'fnd base rates'!C$107)\n+($E795*'fnd base rates'!C$108)\n+($F795*'fnd base rates'!C$109)\n+($G795*'fnd base rates'!C$110)\n+($H795*'fnd base rates'!C$111)\n+($I795*'fnd base rates'!C$112)\n+($J795*'fnd base rates'!C$113)\n+($K795*'fnd base rates'!C$114)\n+($M795*'fnd base rates'!C$116)\n+($N795*'fnd base rates'!C$117)\n+($O795*'fnd base rates'!C$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,3)))\n*$R795","v":76997.616515999995},{"$f":"(($D795*'fnd base rates'!D$107)\n+($E795*'fnd base rates'!D$108)\n+($F795*'fnd base rates'!D$109)\n+($G795*'fnd base rates'!D$110)\n+($H795*'fnd base rates'!D$111)\n+($I795*'fnd base rates'!D$112)\n+($J795*'fnd base rates'!D$113)\n+($K795*'fnd base rates'!D$114)\n+($M795*'fnd base rates'!D$116)\n+($N795*'fnd base rates'!D$117)\n+($O795*'fnd base rates'!D$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,4)))\n*$R795","v":115075.49999999999},{"$f":"(($D795*'fnd base rates'!E$107)\n+($E795*'fnd base rates'!E$108)\n+($F795*'fnd base rates'!E$109)\n+($G795*'fnd base rates'!E$110)\n+($H795*'fnd base rates'!E$111)\n+($I795*'fnd base rates'!E$112)\n+($J795*'fnd base rates'!E$113)\n+($K795*'fnd base rates'!E$114)\n+($M795*'fnd base rates'!E$116)\n+($N795*'fnd base rates'!E$117)\n+($O795*'fnd base rates'!E$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,5)))\n*$R795","v":766908.00048799999},{"$f":"(($D795*'fnd base rates'!F$107)\n+($E795*'fnd base rates'!F$108)\n+($F795*'fnd base rates'!F$109)\n+($G795*'fnd base rates'!F$110)\n+($H795*'fnd base rates'!F$111)\n+($I795*'fnd base rates'!F$112)\n+($J795*'fnd base rates'!F$113)\n+($K795*'fnd base rates'!F$114)\n+($M795*'fnd base rates'!F$116)\n+($N795*'fnd base rates'!F$117)\n+($O795*'fnd base rates'!F$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,6)))\n*$R795","v":124870.010232},{"$f":"(($D795*'fnd base rates'!G$107)\n+($E795*'fnd base rates'!G$108)\n+($F795*'fnd base rates'!G$109)\n+($G795*'fnd base rates'!G$110)\n+($H795*'fnd base rates'!G$111)\n+($I795*'fnd base rates'!G$112)\n+($J795*'fnd base rates'!G$113)\n+($K795*'fnd base rates'!G$114)\n+($M795*'fnd base rates'!G$116)\n+($N795*'fnd base rates'!G$117)\n+($O795*'fnd base rates'!G$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,7)))\n*$R795","v":26801.304288000003},{"$f":"(($D795*'fnd base rates'!H$107)\n+($E795*'fnd base rates'!H$108)\n+($F795*'fnd base rates'!H$109)\n+($G795*'fnd base rates'!H$110)\n+($H795*'fnd base rates'!H$111)\n+($I795*'fnd base rates'!H$112)\n+($J795*'fnd base rates'!H$113)\n+($K795*'fnd base rates'!H$114)\n+($M795*'fnd base rates'!H$116)\n+($N795*'fnd base rates'!H$117)\n+($O795*'fnd base rates'!H$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,8)))","v":116396.30551999999},{"$f":"(($D795*'fnd base rates'!I$107)\n+($E795*'fnd base rates'!I$108)\n+($F795*'fnd base rates'!I$109)\n+($G795*'fnd base rates'!I$110)\n+($H795*'fnd base rates'!I$111)\n+($I795*'fnd base rates'!I$112)\n+($J795*'fnd base rates'!I$113)\n+($K795*'fnd base rates'!I$114)\n+($M795*'fnd base rates'!I$116)\n+($N795*'fnd base rates'!I$117)\n+($O795*'fnd base rates'!I$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,9)))\n*$R795","v":62755.98},{"$f":"(($D795*'fnd base rates'!J$107)\n+($E795*'fnd base rates'!J$108)\n+($F795*'fnd base rates'!J$109)\n+($G795*'fnd base rates'!J$110)\n+($H795*'fnd base rates'!J$111)\n+($I795*'fnd base rates'!J$112)\n+($J795*'fnd base rates'!J$113)\n+($K795*'fnd base rates'!J$114)\n+($M795*'fnd base rates'!J$116)\n+($N795*'fnd base rates'!J$117)\n+($O795*'fnd base rates'!J$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,10)))\n*$R795","v":96881.54},{"$f":"(($D795*'fnd base rates'!K$107)\n+($E795*'fnd base rates'!K$108)\n+($F795*'fnd base rates'!K$109)\n+($G795*'fnd base rates'!K$110)\n+($H795*'fnd base rates'!K$111)\n+($I795*'fnd base rates'!K$112)\n+($J795*'fnd base rates'!K$113)\n+($K795*'fnd base rates'!K$114)\n+($M795*'fnd base rates'!K$116)\n+($N795*'fnd base rates'!K$117)\n+($O795*'fnd base rates'!K$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,11)))\n*$R795","v":161100.986508},{"$f":"(($D795*'fnd base rates'!L$107)\n+($E795*'fnd base rates'!L$108)\n+($F795*'fnd base rates'!L$109)\n+($G795*'fnd base rates'!L$110)\n+($H795*'fnd base rates'!L$111)\n+($I795*'fnd base rates'!L$112)\n+($J795*'fnd base rates'!L$113)\n+($K795*'fnd base rates'!L$114)\n+($M795*'fnd base rates'!L$116)\n+($N795*'fnd base rates'!L$117)\n+($O795*'fnd base rates'!L$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,12)))","v":237752.12356000001},{"$f":"(($D795*'fnd base rates'!M$107)\n+($E795*'fnd base rates'!M$108)\n+($F795*'fnd base rates'!M$109)\n+($G795*'fnd base rates'!M$110)\n+($H795*'fnd base rates'!M$111)\n+($I795*'fnd base rates'!M$112)\n+($J795*'fnd base rates'!M$113)\n+($K795*'fnd base rates'!M$114)\n+($M795*'fnd base rates'!M$116)\n+($N795*'fnd base rates'!M$117)\n+($O795*'fnd base rates'!M$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,13)))","v":0},1785539.367112,null,489020261,"489","020","261",1,132,1785539.367112,13527,-331,13858,null,null,null,null,null,null,0,null,0]
["489",489020310,"STURGIS",{"$f":"'fnd enro'!D796","v":0},{"$f":"'fnd enro'!E796","v":0},{"$f":"'fnd enro'!F796","v":0},{"$f":"'fnd enro'!G796","v":0},{"$f":"'fnd enro'!H796","v":0},{"$f":"'fnd enro'!I796","v":19},{"$f":"'fnd enro'!J796","v":0},{"$f":"'fnd enro'!K796","v":0.74670000000000003},{"$f":"'fnd enro'!L796","v":0},{"$f":"'fnd enro'!M796","v":0},{"$f":"'fnd enro'!N796","v":0},{"$f":"'fnd enro'!O796","v":0},{"$f":"'fnd enro'!P796","v":4},{"$f":"'fnd enro'!R796","v":19},1,{"$f":"VALUE('fnd enro'!Q796)","v":11},null,{"$f":"(($D796*'fnd base rates'!C$107)\n+($E796*'fnd base rates'!C$108)\n+($F796*'fnd base rates'!C$109)\n+($G796*'fnd base rates'!C$110)\n+($H796*'fnd base rates'!C$111)\n+($I796*'fnd base rates'!C$112)\n+($J796*'fnd base rates'!C$113)\n+($K796*'fnd base rates'!C$114)\n+($M796*'fnd base rates'!C$116)\n+($N796*'fnd base rates'!C$117)\n+($O796*'fnd base rates'!C$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,3)))\n*$R796","v":11259.639347},{"$f":"(($D796*'fnd base rates'!D$107)\n+($E796*'fnd base rates'!D$108)\n+($F796*'fnd base rates'!D$109)\n+($G796*'fnd base rates'!D$110)\n+($H796*'fnd base rates'!D$111)\n+($I796*'fnd base rates'!D$112)\n+($J796*'fnd base rates'!D$113)\n+($K796*'fnd base rates'!D$114)\n+($M796*'fnd base rates'!D$116)\n+($N796*'fnd base rates'!D$117)\n+($O796*'fnd base rates'!D$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,4)))\n*$R796","v":17400.82},{"$f":"(($D796*'fnd base rates'!E$107)\n+($E796*'fnd base rates'!E$108)\n+($F796*'fnd base rates'!E$109)\n+($G796*'fnd base rates'!E$110)\n+($H796*'fnd base rates'!E$111)\n+($I796*'fnd base rates'!E$112)\n+($J796*'fnd base rates'!E$113)\n+($K796*'fnd base rates'!E$114)\n+($M796*'fnd base rates'!E$116)\n+($N796*'fnd base rates'!E$117)\n+($O796*'fnd base rates'!E$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,5)))\n*$R796","v":118558.27764599999},{"$f":"(($D796*'fnd base rates'!F$107)\n+($E796*'fnd base rates'!F$108)\n+($F796*'fnd base rates'!F$109)\n+($G796*'fnd base rates'!F$110)\n+($H796*'fnd base rates'!F$111)\n+($I796*'fnd base rates'!F$112)\n+($J796*'fnd base rates'!F$113)\n+($K796*'fnd base rates'!F$114)\n+($M796*'fnd base rates'!F$116)\n+($N796*'fnd base rates'!F$117)\n+($O796*'fnd base rates'!F$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,6)))\n*$R796","v":17973.713594000001},{"$f":"(($D796*'fnd base rates'!G$107)\n+($E796*'fnd base rates'!G$108)\n+($F796*'fnd base rates'!G$109)\n+($G796*'fnd base rates'!G$110)\n+($H796*'fnd base rates'!G$111)\n+($I796*'fnd base rates'!G$112)\n+($J796*'fnd base rates'!G$113)\n+($K796*'fnd base rates'!G$114)\n+($M796*'fnd base rates'!G$116)\n+($N796*'fnd base rates'!G$117)\n+($O796*'fnd base rates'!G$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,7)))\n*$R796","v":4254.0834960000002},{"$f":"(($D796*'fnd base rates'!H$107)\n+($E796*'fnd base rates'!H$108)\n+($F796*'fnd base rates'!H$109)\n+($G796*'fnd base rates'!H$110)\n+($H796*'fnd base rates'!H$111)\n+($I796*'fnd base rates'!H$112)\n+($J796*'fnd base rates'!H$113)\n+($K796*'fnd base rates'!H$114)\n+($M796*'fnd base rates'!H$116)\n+($N796*'fnd base rates'!H$117)\n+($O796*'fnd base rates'!H$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,8)))","v":16814.770339999999},{"$f":"(($D796*'fnd base rates'!I$107)\n+($E796*'fnd base rates'!I$108)\n+($F796*'fnd base rates'!I$109)\n+($G796*'fnd base rates'!I$110)\n+($H796*'fnd base rates'!I$111)\n+($I796*'fnd base rates'!I$112)\n+($J796*'fnd base rates'!I$113)\n+($K796*'fnd base rates'!I$114)\n+($M796*'fnd base rates'!I$116)\n+($N796*'fnd base rates'!I$117)\n+($O796*'fnd base rates'!I$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,9)))\n*$R796","v":9363.880000000001},{"$f":"(($D796*'fnd base rates'!J$107)\n+($E796*'fnd base rates'!J$108)\n+($F796*'fnd base rates'!J$109)\n+($G796*'fnd base rates'!J$110)\n+($H796*'fnd base rates'!J$111)\n+($I796*'fnd base rates'!J$112)\n+($J796*'fnd base rates'!J$113)\n+($K796*'fnd base rates'!J$114)\n+($M796*'fnd base rates'!J$116)\n+($N796*'fnd base rates'!J$117)\n+($O796*'fnd base rates'!J$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,10)))\n*$R796","v":15664.18},{"$f":"(($D796*'fnd base rates'!K$107)\n+($E796*'fnd base rates'!K$108)\n+($F796*'fnd base rates'!K$109)\n+($G796*'fnd base rates'!K$110)\n+($H796*'fnd base rates'!K$111)\n+($I796*'fnd base rates'!K$112)\n+($J796*'fnd base rates'!K$113)\n+($K796*'fnd base rates'!K$114)\n+($M796*'fnd base rates'!K$116)\n+($N796*'fnd base rates'!K$117)\n+($O796*'fnd base rates'!K$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,11)))\n*$R796","v":23188.778361000001},{"$f":"(($D796*'fnd base rates'!L$107)\n+($E796*'fnd base rates'!L$108)\n+($F796*'fnd base rates'!L$109)\n+($G796*'fnd base rates'!L$110)\n+($H796*'fnd base rates'!L$111)\n+($I796*'fnd base rates'!L$112)\n+($J796*'fnd base rates'!L$113)\n+($K796*'fnd base rates'!L$114)\n+($M796*'fnd base rates'!L$116)\n+($N796*'fnd base rates'!L$117)\n+($O796*'fnd base rates'!L$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,12)))","v":35618.82127},{"$f":"(($D796*'fnd base rates'!M$107)\n+($E796*'fnd base rates'!M$108)\n+($F796*'fnd base rates'!M$109)\n+($G796*'fnd base rates'!M$110)\n+($H796*'fnd base rates'!M$111)\n+($I796*'fnd base rates'!M$112)\n+($J796*'fnd base rates'!M$113)\n+($K796*'fnd base rates'!M$114)\n+($M796*'fnd base rates'!M$116)\n+($N796*'fnd base rates'!M$117)\n+($O796*'fnd base rates'!M$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,13)))","v":0},270096.96405399998,null,489020310,"489","020","310",1,19,270096.96405399998,14216,1651,12565,null,null,null,null,null,null,0,null,0]
["489",489020645,"STURGIS",{"$f":"'fnd enro'!D797","v":0},{"$f":"'fnd enro'!E797","v":0},{"$f":"'fnd enro'!F797","v":0},{"$f":"'fnd enro'!G797","v":0},{"$f":"'fnd enro'!H797","v":0},{"$f":"'fnd enro'!I797","v":90},{"$f":"'fnd enro'!J797","v":0},{"$f":"'fnd enro'!K797","v":3.5369999999999999},{"$f":"'fnd enro'!L797","v":0},{"$f":"'fnd enro'!M797","v":0},{"$f":"'fnd enro'!N797","v":0},{"$f":"'fnd enro'!O797","v":2},{"$f":"'fnd enro'!P797","v":30},{"$f":"'fnd enro'!R797","v":90},1,{"$f":"VALUE('fnd enro'!Q797)","v":10},null,{"$f":"(($D797*'fnd base rates'!C$107)\n+($E797*'fnd base rates'!C$108)\n+($F797*'fnd base rates'!C$109)\n+($G797*'fnd base rates'!C$110)\n+($H797*'fnd base rates'!C$111)\n+($I797*'fnd base rates'!C$112)\n+($J797*'fnd base rates'!C$113)\n+($K797*'fnd base rates'!C$114)\n+($M797*'fnd base rates'!C$116)\n+($N797*'fnd base rates'!C$117)\n+($O797*'fnd base rates'!C$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,3)))\n*$R797","v":54484.462169999999},{"$f":"(($D797*'fnd base rates'!D$107)\n+($E797*'fnd base rates'!D$108)\n+($F797*'fnd base rates'!D$109)\n+($G797*'fnd base rates'!D$110)\n+($H797*'fnd base rates'!D$111)\n+($I797*'fnd base rates'!D$112)\n+($J797*'fnd base rates'!D$113)\n+($K797*'fnd base rates'!D$114)\n+($M797*'fnd base rates'!D$116)\n+($N797*'fnd base rates'!D$117)\n+($O797*'fnd base rates'!D$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,4)))\n*$R797","v":87113.74},{"$f":"(($D797*'fnd base rates'!E$107)\n+($E797*'fnd base rates'!E$108)\n+($F797*'fnd base rates'!E$109)\n+($G797*'fnd base rates'!E$110)\n+($H797*'fnd base rates'!E$111)\n+($I797*'fnd base rates'!E$112)\n+($J797*'fnd base rates'!E$113)\n+($K797*'fnd base rates'!E$114)\n+($M797*'fnd base rates'!E$116)\n+($N797*'fnd base rates'!E$117)\n+($O797*'fnd base rates'!E$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,5)))\n*$R797","v":606137.29306000005},{"$f":"(($D797*'fnd base rates'!F$107)\n+($E797*'fnd base rates'!F$108)\n+($F797*'fnd base rates'!F$109)\n+($G797*'fnd base rates'!F$110)\n+($H797*'fnd base rates'!F$111)\n+($I797*'fnd base rates'!F$112)\n+($J797*'fnd base rates'!F$113)\n+($K797*'fnd base rates'!F$114)\n+($M797*'fnd base rates'!F$116)\n+($N797*'fnd base rates'!F$117)\n+($O797*'fnd base rates'!F$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,6)))\n*$R797","v":85582.383340000015},{"$f":"(($D797*'fnd base rates'!G$107)\n+($E797*'fnd base rates'!G$108)\n+($F797*'fnd base rates'!G$109)\n+($G797*'fnd base rates'!G$110)\n+($H797*'fnd base rates'!G$111)\n+($I797*'fnd base rates'!G$112)\n+($J797*'fnd base rates'!G$113)\n+($K797*'fnd base rates'!G$114)\n+($M797*'fnd base rates'!G$116)\n+($N797*'fnd base rates'!G$117)\n+($O797*'fnd base rates'!G$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,7)))\n*$R797","v":22288.076560000001},{"$f":"(($D797*'fnd base rates'!H$107)\n+($E797*'fnd base rates'!H$108)\n+($F797*'fnd base rates'!H$109)\n+($G797*'fnd base rates'!H$110)\n+($H797*'fnd base rates'!H$111)\n+($I797*'fnd base rates'!H$112)\n+($J797*'fnd base rates'!H$113)\n+($K797*'fnd base rates'!H$114)\n+($M797*'fnd base rates'!H$116)\n+($N797*'fnd base rates'!H$117)\n+($O797*'fnd base rates'!H$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,8)))","v":80274.157400000011},{"$f":"(($D797*'fnd base rates'!I$107)\n+($E797*'fnd base rates'!I$108)\n+($F797*'fnd base rates'!I$109)\n+($G797*'fnd base rates'!I$110)\n+($H797*'fnd base rates'!I$111)\n+($I797*'fnd base rates'!I$112)\n+($J797*'fnd base rates'!I$113)\n+($K797*'fnd base rates'!I$114)\n+($M797*'fnd base rates'!I$116)\n+($N797*'fnd base rates'!I$117)\n+($O797*'fnd base rates'!I$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,9)))\n*$R797","v":46223.360000000008},{"$f":"(($D797*'fnd base rates'!J$107)\n+($E797*'fnd base rates'!J$108)\n+($F797*'fnd base rates'!J$109)\n+($G797*'fnd base rates'!J$110)\n+($H797*'fnd base rates'!J$111)\n+($I797*'fnd base rates'!J$112)\n+($J797*'fnd base rates'!J$113)\n+($K797*'fnd base rates'!J$114)\n+($M797*'fnd base rates'!J$116)\n+($N797*'fnd base rates'!J$117)\n+($O797*'fnd base rates'!J$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,10)))\n*$R797","v":82981.299999999988},{"$f":"(($D797*'fnd base rates'!K$107)\n+($E797*'fnd base rates'!K$108)\n+($F797*'fnd base rates'!K$109)\n+($G797*'fnd base rates'!K$110)\n+($H797*'fnd base rates'!K$111)\n+($I797*'fnd base rates'!K$112)\n+($J797*'fnd base rates'!K$113)\n+($K797*'fnd base rates'!K$114)\n+($M797*'fnd base rates'!K$116)\n+($N797*'fnd base rates'!K$117)\n+($O797*'fnd base rates'!K$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,11)))\n*$R797","v":110602.26170999999},{"$f":"(($D797*'fnd base rates'!L$107)\n+($E797*'fnd base rates'!L$108)\n+($F797*'fnd base rates'!L$109)\n+($G797*'fnd base rates'!L$110)\n+($H797*'fnd base rates'!L$111)\n+($I797*'fnd base rates'!L$112)\n+($J797*'fnd base rates'!L$113)\n+($K797*'fnd base rates'!L$114)\n+($M797*'fnd base rates'!L$116)\n+($N797*'fnd base rates'!L$117)\n+($O797*'fnd base rates'!L$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,12)))","v":176543.53969999999},{"$f":"(($D797*'fnd base rates'!M$107)\n+($E797*'fnd base rates'!M$108)\n+($F797*'fnd base rates'!M$109)\n+($G797*'fnd base rates'!M$110)\n+($H797*'fnd base rates'!M$111)\n+($I797*'fnd base rates'!M$112)\n+($J797*'fnd base rates'!M$113)\n+($K797*'fnd base rates'!M$114)\n+($M797*'fnd base rates'!M$116)\n+($N797*'fnd base rates'!M$117)\n+($O797*'fnd base rates'!M$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,13)))","v":0},1352230.57394,null,489020645,"489","020","645",1,90,1352230.57394,15025,2460,12565,null,null,null,null,null,null,0,null,0]
["489",489020660,"STURGIS",{"$f":"'fnd enro'!D798","v":0},{"$f":"'fnd enro'!E798","v":0},{"$f":"'fnd enro'!F798","v":0},{"$f":"'fnd enro'!G798","v":0},{"$f":"'fnd enro'!H798","v":0},{"$f":"'fnd enro'!I798","v":41},{"$f":"'fnd enro'!J798","v":0},{"$f":"'fnd enro'!K798","v":1.6113},{"$f":"'fnd enro'!L798","v":0},{"$f":"'fnd enro'!M798","v":0},{"$f":"'fnd enro'!N798","v":0},{"$f":"'fnd enro'!O798","v":0},{"$f":"'fnd enro'!P798","v":13},{"$f":"'fnd enro'!R798","v":41},1,{"$f":"VALUE('fnd enro'!Q798)","v":7},null,{"$f":"(($D798*'fnd base rates'!C$107)\n+($E798*'fnd base rates'!C$108)\n+($F798*'fnd base rates'!C$109)\n+($G798*'fnd base rates'!C$110)\n+($H798*'fnd base rates'!C$111)\n+($I798*'fnd base rates'!C$112)\n+($J798*'fnd base rates'!C$113)\n+($K798*'fnd base rates'!C$114)\n+($M798*'fnd base rates'!C$116)\n+($N798*'fnd base rates'!C$117)\n+($O798*'fnd base rates'!C$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,3)))\n*$R798","v":24407.385432999999},{"$f":"(($D798*'fnd base rates'!D$107)\n+($E798*'fnd base rates'!D$108)\n+($F798*'fnd base rates'!D$109)\n+($G798*'fnd base rates'!D$110)\n+($H798*'fnd base rates'!D$111)\n+($I798*'fnd base rates'!D$112)\n+($J798*'fnd base rates'!D$113)\n+($K798*'fnd base rates'!D$114)\n+($M798*'fnd base rates'!D$116)\n+($N798*'fnd base rates'!D$117)\n+($O798*'fnd base rates'!D$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,4)))\n*$R798","v":38071.56},{"$f":"(($D798*'fnd base rates'!E$107)\n+($E798*'fnd base rates'!E$108)\n+($F798*'fnd base rates'!E$109)\n+($G798*'fnd base rates'!E$110)\n+($H798*'fnd base rates'!E$111)\n+($I798*'fnd base rates'!E$112)\n+($J798*'fnd base rates'!E$113)\n+($K798*'fnd base rates'!E$114)\n+($M798*'fnd base rates'!E$116)\n+($N798*'fnd base rates'!E$117)\n+($O798*'fnd base rates'!E$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,5)))\n*$R798","v":260936.544394},{"$f":"(($D798*'fnd base rates'!F$107)\n+($E798*'fnd base rates'!F$108)\n+($F798*'fnd base rates'!F$109)\n+($G798*'fnd base rates'!F$110)\n+($H798*'fnd base rates'!F$111)\n+($I798*'fnd base rates'!F$112)\n+($J798*'fnd base rates'!F$113)\n+($K798*'fnd base rates'!F$114)\n+($M798*'fnd base rates'!F$116)\n+($N798*'fnd base rates'!F$117)\n+($O798*'fnd base rates'!F$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,6)))\n*$R798","v":38785.381966000001},{"$f":"(($D798*'fnd base rates'!G$107)\n+($E798*'fnd base rates'!G$108)\n+($F798*'fnd base rates'!G$109)\n+($G798*'fnd base rates'!G$110)\n+($H798*'fnd base rates'!G$111)\n+($I798*'fnd base rates'!G$112)\n+($J798*'fnd base rates'!G$113)\n+($K798*'fnd base rates'!G$114)\n+($M798*'fnd base rates'!G$116)\n+($N798*'fnd base rates'!G$117)\n+($O798*'fnd base rates'!G$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,7)))\n*$R798","v":9427.3075439999993},{"$f":"(($D798*'fnd base rates'!H$107)\n+($E798*'fnd base rates'!H$108)\n+($F798*'fnd base rates'!H$109)\n+($G798*'fnd base rates'!H$110)\n+($H798*'fnd base rates'!H$111)\n+($I798*'fnd base rates'!H$112)\n+($J798*'fnd base rates'!H$113)\n+($K798*'fnd base rates'!H$114)\n+($M798*'fnd base rates'!H$116)\n+($N798*'fnd base rates'!H$117)\n+($O798*'fnd base rates'!H$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,8)))","v":36322.44126},{"$f":"(($D798*'fnd base rates'!I$107)\n+($E798*'fnd base rates'!I$108)\n+($F798*'fnd base rates'!I$109)\n+($G798*'fnd base rates'!I$110)\n+($H798*'fnd base rates'!I$111)\n+($I798*'fnd base rates'!I$112)\n+($J798*'fnd base rates'!I$113)\n+($K798*'fnd base rates'!I$114)\n+($M798*'fnd base rates'!I$116)\n+($N798*'fnd base rates'!I$117)\n+($O798*'fnd base rates'!I$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,9)))\n*$R798","v":20412.77},{"$f":"(($D798*'fnd base rates'!J$107)\n+($E798*'fnd base rates'!J$108)\n+($F798*'fnd base rates'!J$109)\n+($G798*'fnd base rates'!J$110)\n+($H798*'fnd base rates'!J$111)\n+($I798*'fnd base rates'!J$112)\n+($J798*'fnd base rates'!J$113)\n+($K798*'fnd base rates'!J$114)\n+($M798*'fnd base rates'!J$116)\n+($N798*'fnd base rates'!J$117)\n+($O798*'fnd base rates'!J$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,10)))\n*$R798","v":34874.789999999994},{"$f":"(($D798*'fnd base rates'!K$107)\n+($E798*'fnd base rates'!K$108)\n+($F798*'fnd base rates'!K$109)\n+($G798*'fnd base rates'!K$110)\n+($H798*'fnd base rates'!K$111)\n+($I798*'fnd base rates'!K$112)\n+($J798*'fnd base rates'!K$113)\n+($K798*'fnd base rates'!K$114)\n+($M798*'fnd base rates'!K$116)\n+($N798*'fnd base rates'!K$117)\n+($O798*'fnd base rates'!K$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,11)))\n*$R798","v":50038.942778999997},{"$f":"(($D798*'fnd base rates'!L$107)\n+($E798*'fnd base rates'!L$108)\n+($F798*'fnd base rates'!L$109)\n+($G798*'fnd base rates'!L$110)\n+($H798*'fnd base rates'!L$111)\n+($I798*'fnd base rates'!L$112)\n+($J798*'fnd base rates'!L$113)\n+($K798*'fnd base rates'!L$114)\n+($M798*'fnd base rates'!L$116)\n+($N798*'fnd base rates'!L$117)\n+($O798*'fnd base rates'!L$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,12)))","v":77733.728530000008},{"$f":"(($D798*'fnd base rates'!M$107)\n+($E798*'fnd base rates'!M$108)\n+($F798*'fnd base rates'!M$109)\n+($G798*'fnd base rates'!M$110)\n+($H798*'fnd base rates'!M$111)\n+($I798*'fnd base rates'!M$112)\n+($J798*'fnd base rates'!M$113)\n+($K798*'fnd base rates'!M$114)\n+($M798*'fnd base rates'!M$116)\n+($N798*'fnd base rates'!M$117)\n+($O798*'fnd base rates'!M$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,13)))","v":0},591010.85190599994,null,489020660,"489","020","660",1,41,591010.85190599994,14415,1162,13253,null,null,null,null,null,null,0,null,0]
["489",489020712,"STURGIS",{"$f":"'fnd enro'!D799","v":0},{"$f":"'fnd enro'!E799","v":0},{"$f":"'fnd enro'!F799","v":0},{"$f":"'fnd enro'!G799","v":0},{"$f":"'fnd enro'!H799","v":0},{"$f":"'fnd enro'!I799","v":26},{"$f":"'fnd enro'!J799","v":0},{"$f":"'fnd enro'!K799","v":1.0218},{"$f":"'fnd enro'!L799","v":0},{"$f":"'fnd enro'!M799","v":0},{"$f":"'fnd enro'!N799","v":0},{"$f":"'fnd enro'!O799","v":0},{"$f":"'fnd enro'!P799","v":3},{"$f":"'fnd enro'!R799","v":26},1,{"$f":"VALUE('fnd enro'!Q799)","v":8},null,{"$f":"(($D799*'fnd base rates'!C$107)\n+($E799*'fnd base rates'!C$108)\n+($F799*'fnd base rates'!C$109)\n+($G799*'fnd base rates'!C$110)\n+($H799*'fnd base rates'!C$111)\n+($I799*'fnd base rates'!C$112)\n+($J799*'fnd base rates'!C$113)\n+($K799*'fnd base rates'!C$114)\n+($M799*'fnd base rates'!C$116)\n+($N799*'fnd base rates'!C$117)\n+($O799*'fnd base rates'!C$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,3)))\n*$R799","v":15082.971738},{"$f":"(($D799*'fnd base rates'!D$107)\n+($E799*'fnd base rates'!D$108)\n+($F799*'fnd base rates'!D$109)\n+($G799*'fnd base rates'!D$110)\n+($H799*'fnd base rates'!D$111)\n+($I799*'fnd base rates'!D$112)\n+($J799*'fnd base rates'!D$113)\n+($K799*'fnd base rates'!D$114)\n+($M799*'fnd base rates'!D$116)\n+($N799*'fnd base rates'!D$117)\n+($O799*'fnd base rates'!D$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,4)))\n*$R799","v":22271.94},{"$f":"(($D799*'fnd base rates'!E$107)\n+($E799*'fnd base rates'!E$108)\n+($F799*'fnd base rates'!E$109)\n+($G799*'fnd base rates'!E$110)\n+($H799*'fnd base rates'!E$111)\n+($I799*'fnd base rates'!E$112)\n+($J799*'fnd base rates'!E$113)\n+($K799*'fnd base rates'!E$114)\n+($M799*'fnd base rates'!E$116)\n+($N799*'fnd base rates'!E$117)\n+($O799*'fnd base rates'!E$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,5)))\n*$R799","v":147207.088884},{"$f":"(($D799*'fnd base rates'!F$107)\n+($E799*'fnd base rates'!F$108)\n+($F799*'fnd base rates'!F$109)\n+($G799*'fnd base rates'!F$110)\n+($H799*'fnd base rates'!F$111)\n+($I799*'fnd base rates'!F$112)\n+($J799*'fnd base rates'!F$113)\n+($K799*'fnd base rates'!F$114)\n+($M799*'fnd base rates'!F$116)\n+($N799*'fnd base rates'!F$117)\n+($O799*'fnd base rates'!F$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,6)))\n*$R799","v":24595.608076000004},{"$f":"(($D799*'fnd base rates'!G$107)\n+($E799*'fnd base rates'!G$108)\n+($F799*'fnd base rates'!G$109)\n+($G799*'fnd base rates'!G$110)\n+($H799*'fnd base rates'!G$111)\n+($I799*'fnd base rates'!G$112)\n+($J799*'fnd base rates'!G$113)\n+($K799*'fnd base rates'!G$114)\n+($M799*'fnd base rates'!G$116)\n+($N799*'fnd base rates'!G$117)\n+($O799*'fnd base rates'!G$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,7)))\n*$R799","v":5092.1947839999993},{"$f":"(($D799*'fnd base rates'!H$107)\n+($E799*'fnd base rates'!H$108)\n+($F799*'fnd base rates'!H$109)\n+($G799*'fnd base rates'!H$110)\n+($H799*'fnd base rates'!H$111)\n+($I799*'fnd base rates'!H$112)\n+($J799*'fnd base rates'!H$113)\n+($K799*'fnd base rates'!H$114)\n+($M799*'fnd base rates'!H$116)\n+($N799*'fnd base rates'!H$117)\n+($O799*'fnd base rates'!H$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,8)))","v":22897.948359999999},{"$f":"(($D799*'fnd base rates'!I$107)\n+($E799*'fnd base rates'!I$108)\n+($F799*'fnd base rates'!I$109)\n+($G799*'fnd base rates'!I$110)\n+($H799*'fnd base rates'!I$111)\n+($I799*'fnd base rates'!I$112)\n+($J799*'fnd base rates'!I$113)\n+($K799*'fnd base rates'!I$114)\n+($M799*'fnd base rates'!I$116)\n+($N799*'fnd base rates'!I$117)\n+($O799*'fnd base rates'!I$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,9)))\n*$R799","v":12205.1},{"$f":"(($D799*'fnd base rates'!J$107)\n+($E799*'fnd base rates'!J$108)\n+($F799*'fnd base rates'!J$109)\n+($G799*'fnd base rates'!J$110)\n+($H799*'fnd base rates'!J$111)\n+($I799*'fnd base rates'!J$112)\n+($J799*'fnd base rates'!J$113)\n+($K799*'fnd base rates'!J$114)\n+($M799*'fnd base rates'!J$116)\n+($N799*'fnd base rates'!J$117)\n+($O799*'fnd base rates'!J$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,10)))\n*$R799","v":18272.510000000002},{"$f":"(($D799*'fnd base rates'!K$107)\n+($E799*'fnd base rates'!K$108)\n+($F799*'fnd base rates'!K$109)\n+($G799*'fnd base rates'!K$110)\n+($H799*'fnd base rates'!K$111)\n+($I799*'fnd base rates'!K$112)\n+($J799*'fnd base rates'!K$113)\n+($K799*'fnd base rates'!K$114)\n+($M799*'fnd base rates'!K$116)\n+($N799*'fnd base rates'!K$117)\n+($O799*'fnd base rates'!K$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,11)))\n*$R799","v":31732.012493999999},{"$f":"(($D799*'fnd base rates'!L$107)\n+($E799*'fnd base rates'!L$108)\n+($F799*'fnd base rates'!L$109)\n+($G799*'fnd base rates'!L$110)\n+($H799*'fnd base rates'!L$111)\n+($I799*'fnd base rates'!L$112)\n+($J799*'fnd base rates'!L$113)\n+($K799*'fnd base rates'!L$114)\n+($M799*'fnd base rates'!L$116)\n+($N799*'fnd base rates'!L$117)\n+($O799*'fnd base rates'!L$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,12)))","v":46171.53858},{"$f":"(($D799*'fnd base rates'!M$107)\n+($E799*'fnd base rates'!M$108)\n+($F799*'fnd base rates'!M$109)\n+($G799*'fnd base rates'!M$110)\n+($H799*'fnd base rates'!M$111)\n+($I799*'fnd base rates'!M$112)\n+($J799*'fnd base rates'!M$113)\n+($K799*'fnd base rates'!M$114)\n+($M799*'fnd base rates'!M$116)\n+($N799*'fnd base rates'!M$117)\n+($O799*'fnd base rates'!M$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,13)))","v":0},345528.912916,null,489020712,"489","020","712",1,26,345528.912916,13290,-237,13527,null,null,null,null,null,null,0,null,0]
["491",491095072,"ATLANTIS",{"$f":"'fnd enro'!D800","v":0},{"$f":"'fnd enro'!E800","v":0},{"$f":"'fnd enro'!F800","v":0},{"$f":"'fnd enro'!G800","v":0},{"$f":"'fnd enro'!H800","v":2},{"$f":"'fnd enro'!I800","v":0},{"$f":"'fnd enro'!J800","v":0},{"$f":"'fnd enro'!K800","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L800","v":0},{"$f":"'fnd enro'!M800","v":0},{"$f":"'fnd enro'!N800","v":2},{"$f":"'fnd enro'!O800","v":0},{"$f":"'fnd enro'!P800","v":2},{"$f":"'fnd enro'!R800","v":2},1,{"$f":"VALUE('fnd enro'!Q800)","v":6},null,{"$f":"(($D800*'fnd base rates'!C$107)\n+($E800*'fnd base rates'!C$108)\n+($F800*'fnd base rates'!C$109)\n+($G800*'fnd base rates'!C$110)\n+($H800*'fnd base rates'!C$111)\n+($I800*'fnd base rates'!C$112)\n+($J800*'fnd base rates'!C$113)\n+($K800*'fnd base rates'!C$114)\n+($M800*'fnd base rates'!C$116)\n+($N800*'fnd base rates'!C$117)\n+($O800*'fnd base rates'!C$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,3)))\n*$R800","v":1522.6378259999999},{"$f":"(($D800*'fnd base rates'!D$107)\n+($E800*'fnd base rates'!D$108)\n+($F800*'fnd base rates'!D$109)\n+($G800*'fnd base rates'!D$110)\n+($H800*'fnd base rates'!D$111)\n+($I800*'fnd base rates'!D$112)\n+($J800*'fnd base rates'!D$113)\n+($K800*'fnd base rates'!D$114)\n+($M800*'fnd base rates'!D$116)\n+($N800*'fnd base rates'!D$117)\n+($O800*'fnd base rates'!D$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,4)))\n*$R800","v":2723.72},{"$f":"(($D800*'fnd base rates'!E$107)\n+($E800*'fnd base rates'!E$108)\n+($F800*'fnd base rates'!E$109)\n+($G800*'fnd base rates'!E$110)\n+($H800*'fnd base rates'!E$111)\n+($I800*'fnd base rates'!E$112)\n+($J800*'fnd base rates'!E$113)\n+($K800*'fnd base rates'!E$114)\n+($M800*'fnd base rates'!E$116)\n+($N800*'fnd base rates'!E$117)\n+($O800*'fnd base rates'!E$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,5)))\n*$R800","v":16967.946067999997},{"$f":"(($D800*'fnd base rates'!F$107)\n+($E800*'fnd base rates'!F$108)\n+($F800*'fnd base rates'!F$109)\n+($G800*'fnd base rates'!F$110)\n+($H800*'fnd base rates'!F$111)\n+($I800*'fnd base rates'!F$112)\n+($J800*'fnd base rates'!F$113)\n+($K800*'fnd base rates'!F$114)\n+($M800*'fnd base rates'!F$116)\n+($N800*'fnd base rates'!F$117)\n+($O800*'fnd base rates'!F$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,6)))\n*$R800","v":2535.5698519999996},{"$f":"(($D800*'fnd base rates'!G$107)\n+($E800*'fnd base rates'!G$108)\n+($F800*'fnd base rates'!G$109)\n+($G800*'fnd base rates'!G$110)\n+($H800*'fnd base rates'!G$111)\n+($I800*'fnd base rates'!G$112)\n+($J800*'fnd base rates'!G$113)\n+($K800*'fnd base rates'!G$114)\n+($M800*'fnd base rates'!G$116)\n+($N800*'fnd base rates'!G$117)\n+($O800*'fnd base rates'!G$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,7)))\n*$R800","v":802.18036800000004},{"$f":"(($D800*'fnd base rates'!H$107)\n+($E800*'fnd base rates'!H$108)\n+($F800*'fnd base rates'!H$109)\n+($G800*'fnd base rates'!H$110)\n+($H800*'fnd base rates'!H$111)\n+($I800*'fnd base rates'!H$112)\n+($J800*'fnd base rates'!H$113)\n+($K800*'fnd base rates'!H$114)\n+($M800*'fnd base rates'!H$116)\n+($N800*'fnd base rates'!H$117)\n+($O800*'fnd base rates'!H$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,8)))","v":1454.97372},{"$f":"(($D800*'fnd base rates'!I$107)\n+($E800*'fnd base rates'!I$108)\n+($F800*'fnd base rates'!I$109)\n+($G800*'fnd base rates'!I$110)\n+($H800*'fnd base rates'!I$111)\n+($I800*'fnd base rates'!I$112)\n+($J800*'fnd base rates'!I$113)\n+($K800*'fnd base rates'!I$114)\n+($M800*'fnd base rates'!I$116)\n+($N800*'fnd base rates'!I$117)\n+($O800*'fnd base rates'!I$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,9)))\n*$R800","v":1266.5999999999999},{"$f":"(($D800*'fnd base rates'!J$107)\n+($E800*'fnd base rates'!J$108)\n+($F800*'fnd base rates'!J$109)\n+($G800*'fnd base rates'!J$110)\n+($H800*'fnd base rates'!J$111)\n+($I800*'fnd base rates'!J$112)\n+($J800*'fnd base rates'!J$113)\n+($K800*'fnd base rates'!J$114)\n+($M800*'fnd base rates'!J$116)\n+($N800*'fnd base rates'!J$117)\n+($O800*'fnd base rates'!J$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,10)))\n*$R800","v":2002.08},{"$f":"(($D800*'fnd base rates'!K$107)\n+($E800*'fnd base rates'!K$108)\n+($F800*'fnd base rates'!K$109)\n+($G800*'fnd base rates'!K$110)\n+($H800*'fnd base rates'!K$111)\n+($I800*'fnd base rates'!K$112)\n+($J800*'fnd base rates'!K$113)\n+($K800*'fnd base rates'!K$114)\n+($M800*'fnd base rates'!K$116)\n+($N800*'fnd base rates'!K$117)\n+($O800*'fnd base rates'!K$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,11)))\n*$R800","v":3218.2440380000003},{"$f":"(($D800*'fnd base rates'!L$107)\n+($E800*'fnd base rates'!L$108)\n+($F800*'fnd base rates'!L$109)\n+($G800*'fnd base rates'!L$110)\n+($H800*'fnd base rates'!L$111)\n+($I800*'fnd base rates'!L$112)\n+($J800*'fnd base rates'!L$113)\n+($K800*'fnd base rates'!L$114)\n+($M800*'fnd base rates'!L$116)\n+($N800*'fnd base rates'!L$117)\n+($O800*'fnd base rates'!L$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,12)))","v":5621.6306599999989},{"$f":"(($D800*'fnd base rates'!M$107)\n+($E800*'fnd base rates'!M$108)\n+($F800*'fnd base rates'!M$109)\n+($G800*'fnd base rates'!M$110)\n+($H800*'fnd base rates'!M$111)\n+($I800*'fnd base rates'!M$112)\n+($J800*'fnd base rates'!M$113)\n+($K800*'fnd base rates'!M$114)\n+($M800*'fnd base rates'!M$116)\n+($N800*'fnd base rates'!M$117)\n+($O800*'fnd base rates'!M$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,13)))","v":0},38115.582532,null,491095072,"491","095","072",1,2,38115.582532,19058,4842,14216,null,null,null,null,null,null,0,null,0]
["491",491095095,"ATLANTIS",{"$f":"'fnd enro'!D801","v":0},{"$f":"'fnd enro'!E801","v":0},{"$f":"'fnd enro'!F801","v":107},{"$f":"'fnd enro'!G801","v":519},{"$f":"'fnd enro'!H801","v":307},{"$f":"'fnd enro'!I801","v":244},{"$f":"'fnd enro'!J801","v":0},{"$f":"'fnd enro'!K801","v":46.256100000000004},{"$f":"'fnd enro'!L801","v":0},{"$f":"'fnd enro'!M801","v":154},{"$f":"'fnd enro'!N801","v":21},{"$f":"'fnd enro'!O801","v":54},{"$f":"'fnd enro'!P801","v":784},{"$f":"'fnd enro'!R801","v":1177},1,{"$f":"VALUE('fnd enro'!Q801)","v":12},null,{"$f":"(($D801*'fnd base rates'!C$107)\n+($E801*'fnd base rates'!C$108)\n+($F801*'fnd base rates'!C$109)\n+($G801*'fnd base rates'!C$110)\n+($H801*'fnd base rates'!C$111)\n+($I801*'fnd base rates'!C$112)\n+($J801*'fnd base rates'!C$113)\n+($K801*'fnd base rates'!C$114)\n+($M801*'fnd base rates'!C$116)\n+($N801*'fnd base rates'!C$117)\n+($O801*'fnd base rates'!C$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,3)))\n*$R801","v":787823.20060099999},{"$f":"(($D801*'fnd base rates'!D$107)\n+($E801*'fnd base rates'!D$108)\n+($F801*'fnd base rates'!D$109)\n+($G801*'fnd base rates'!D$110)\n+($H801*'fnd base rates'!D$111)\n+($I801*'fnd base rates'!D$112)\n+($J801*'fnd base rates'!D$113)\n+($K801*'fnd base rates'!D$114)\n+($M801*'fnd base rates'!D$116)\n+($N801*'fnd base rates'!D$117)\n+($O801*'fnd base rates'!D$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,4)))\n*$R801","v":1426850.8499999999},{"$f":"(($D801*'fnd base rates'!E$107)\n+($E801*'fnd base rates'!E$108)\n+($F801*'fnd base rates'!E$109)\n+($G801*'fnd base rates'!E$110)\n+($H801*'fnd base rates'!E$111)\n+($I801*'fnd base rates'!E$112)\n+($J801*'fnd base rates'!E$113)\n+($K801*'fnd base rates'!E$114)\n+($M801*'fnd base rates'!E$116)\n+($N801*'fnd base rates'!E$117)\n+($O801*'fnd base rates'!E$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,5)))\n*$R801","v":9466237.6110180002},{"$f":"(($D801*'fnd base rates'!F$107)\n+($E801*'fnd base rates'!F$108)\n+($F801*'fnd base rates'!F$109)\n+($G801*'fnd base rates'!F$110)\n+($H801*'fnd base rates'!F$111)\n+($I801*'fnd base rates'!F$112)\n+($J801*'fnd base rates'!F$113)\n+($K801*'fnd base rates'!F$114)\n+($M801*'fnd base rates'!F$116)\n+($N801*'fnd base rates'!F$117)\n+($O801*'fnd base rates'!F$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,6)))\n*$R801","v":1434015.5179020001},{"$f":"(($D801*'fnd base rates'!G$107)\n+($E801*'fnd base rates'!G$108)\n+($F801*'fnd base rates'!G$109)\n+($G801*'fnd base rates'!G$110)\n+($H801*'fnd base rates'!G$111)\n+($I801*'fnd base rates'!G$112)\n+($J801*'fnd base rates'!G$113)\n+($K801*'fnd base rates'!G$114)\n+($M801*'fnd base rates'!G$116)\n+($N801*'fnd base rates'!G$117)\n+($O801*'fnd base rates'!G$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,7)))\n*$R801","v":416854.85656800005},{"$f":"(($D801*'fnd base rates'!H$107)\n+($E801*'fnd base rates'!H$108)\n+($F801*'fnd base rates'!H$109)\n+($G801*'fnd base rates'!H$110)\n+($H801*'fnd base rates'!H$111)\n+($I801*'fnd base rates'!H$112)\n+($J801*'fnd base rates'!H$113)\n+($K801*'fnd base rates'!H$114)\n+($M801*'fnd base rates'!H$116)\n+($N801*'fnd base rates'!H$117)\n+($O801*'fnd base rates'!H$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,8)))","v":795614.90422000003},{"$f":"(($D801*'fnd base rates'!I$107)\n+($E801*'fnd base rates'!I$108)\n+($F801*'fnd base rates'!I$109)\n+($G801*'fnd base rates'!I$110)\n+($H801*'fnd base rates'!I$111)\n+($I801*'fnd base rates'!I$112)\n+($J801*'fnd base rates'!I$113)\n+($K801*'fnd base rates'!I$114)\n+($M801*'fnd base rates'!I$116)\n+($N801*'fnd base rates'!I$117)\n+($O801*'fnd base rates'!I$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,9)))\n*$R801","v":660979.92000000004},{"$f":"(($D801*'fnd base rates'!J$107)\n+($E801*'fnd base rates'!J$108)\n+($F801*'fnd base rates'!J$109)\n+($G801*'fnd base rates'!J$110)\n+($H801*'fnd base rates'!J$111)\n+($I801*'fnd base rates'!J$112)\n+($J801*'fnd base rates'!J$113)\n+($K801*'fnd base rates'!J$114)\n+($M801*'fnd base rates'!J$116)\n+($N801*'fnd base rates'!J$117)\n+($O801*'fnd base rates'!J$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,10)))\n*$R801","v":1207800.7599999998},{"$f":"(($D801*'fnd base rates'!K$107)\n+($E801*'fnd base rates'!K$108)\n+($F801*'fnd base rates'!K$109)\n+($G801*'fnd base rates'!K$110)\n+($H801*'fnd base rates'!K$111)\n+($I801*'fnd base rates'!K$112)\n+($J801*'fnd base rates'!K$113)\n+($K801*'fnd base rates'!K$114)\n+($M801*'fnd base rates'!K$116)\n+($N801*'fnd base rates'!K$117)\n+($O801*'fnd base rates'!K$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,11)))\n*$R801","v":1493172.8563630001},{"$f":"(($D801*'fnd base rates'!L$107)\n+($E801*'fnd base rates'!L$108)\n+($F801*'fnd base rates'!L$109)\n+($G801*'fnd base rates'!L$110)\n+($H801*'fnd base rates'!L$111)\n+($I801*'fnd base rates'!L$112)\n+($J801*'fnd base rates'!L$113)\n+($K801*'fnd base rates'!L$114)\n+($M801*'fnd base rates'!L$116)\n+($N801*'fnd base rates'!L$117)\n+($O801*'fnd base rates'!L$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,12)))","v":2900642.0434099999},{"$f":"(($D801*'fnd base rates'!M$107)\n+($E801*'fnd base rates'!M$108)\n+($F801*'fnd base rates'!M$109)\n+($G801*'fnd base rates'!M$110)\n+($H801*'fnd base rates'!M$111)\n+($I801*'fnd base rates'!M$112)\n+($J801*'fnd base rates'!M$113)\n+($K801*'fnd base rates'!M$114)\n+($M801*'fnd base rates'!M$116)\n+($N801*'fnd base rates'!M$117)\n+($O801*'fnd base rates'!M$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,13)))","v":0},20589992.520081997,null,491095095,"491","095","095",1,1177,20589992.520081997,17494,2469,15025,null,null,null,null,null,null,0,null,0]
["491",491095201,"ATLANTIS",{"$f":"'fnd enro'!D802","v":0},{"$f":"'fnd enro'!E802","v":0},{"$f":"'fnd enro'!F802","v":1},{"$f":"'fnd enro'!G802","v":5},{"$f":"'fnd enro'!H802","v":7},{"$f":"'fnd enro'!I802","v":5},{"$f":"'fnd enro'!J802","v":0},{"$f":"'fnd enro'!K802","v":0.70740000000000003},{"$f":"'fnd enro'!L802","v":0},{"$f":"'fnd enro'!M802","v":3},{"$f":"'fnd enro'!N802","v":0},{"$f":"'fnd enro'!O802","v":0},{"$f":"'fnd enro'!P802","v":18},{"$f":"'fnd enro'!R802","v":18},1,{"$f":"VALUE('fnd enro'!Q802)","v":12},null,{"$f":"(($D802*'fnd base rates'!C$107)\n+($E802*'fnd base rates'!C$108)\n+($F802*'fnd base rates'!C$109)\n+($G802*'fnd base rates'!C$110)\n+($H802*'fnd base rates'!C$111)\n+($I802*'fnd base rates'!C$112)\n+($J802*'fnd base rates'!C$113)\n+($K802*'fnd base rates'!C$114)\n+($M802*'fnd base rates'!C$116)\n+($N802*'fnd base rates'!C$117)\n+($O802*'fnd base rates'!C$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,3)))\n*$R802","v":12667.930434},{"$f":"(($D802*'fnd base rates'!D$107)\n+($E802*'fnd base rates'!D$108)\n+($F802*'fnd base rates'!D$109)\n+($G802*'fnd base rates'!D$110)\n+($H802*'fnd base rates'!D$111)\n+($I802*'fnd base rates'!D$112)\n+($J802*'fnd base rates'!D$113)\n+($K802*'fnd base rates'!D$114)\n+($M802*'fnd base rates'!D$116)\n+($N802*'fnd base rates'!D$117)\n+($O802*'fnd base rates'!D$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,4)))\n*$R802","v":24969.06},{"$f":"(($D802*'fnd base rates'!E$107)\n+($E802*'fnd base rates'!E$108)\n+($F802*'fnd base rates'!E$109)\n+($G802*'fnd base rates'!E$110)\n+($H802*'fnd base rates'!E$111)\n+($I802*'fnd base rates'!E$112)\n+($J802*'fnd base rates'!E$113)\n+($K802*'fnd base rates'!E$114)\n+($M802*'fnd base rates'!E$116)\n+($N802*'fnd base rates'!E$117)\n+($O802*'fnd base rates'!E$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,5)))\n*$R802","v":176201.014612},{"$f":"(($D802*'fnd base rates'!F$107)\n+($E802*'fnd base rates'!F$108)\n+($F802*'fnd base rates'!F$109)\n+($G802*'fnd base rates'!F$110)\n+($H802*'fnd base rates'!F$111)\n+($I802*'fnd base rates'!F$112)\n+($J802*'fnd base rates'!F$113)\n+($K802*'fnd base rates'!F$114)\n+($M802*'fnd base rates'!F$116)\n+($N802*'fnd base rates'!F$117)\n+($O802*'fnd base rates'!F$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,6)))\n*$R802","v":20706.518668000004},{"$f":"(($D802*'fnd base rates'!G$107)\n+($E802*'fnd base rates'!G$108)\n+($F802*'fnd base rates'!G$109)\n+($G802*'fnd base rates'!G$110)\n+($H802*'fnd base rates'!G$111)\n+($I802*'fnd base rates'!G$112)\n+($J802*'fnd base rates'!G$113)\n+($K802*'fnd base rates'!G$114)\n+($M802*'fnd base rates'!G$116)\n+($N802*'fnd base rates'!G$117)\n+($O802*'fnd base rates'!G$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,7)))\n*$R802","v":7927.2133119999999},{"$f":"(($D802*'fnd base rates'!H$107)\n+($E802*'fnd base rates'!H$108)\n+($F802*'fnd base rates'!H$109)\n+($G802*'fnd base rates'!H$110)\n+($H802*'fnd base rates'!H$111)\n+($I802*'fnd base rates'!H$112)\n+($J802*'fnd base rates'!H$113)\n+($K802*'fnd base rates'!H$114)\n+($M802*'fnd base rates'!H$116)\n+($N802*'fnd base rates'!H$117)\n+($O802*'fnd base rates'!H$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,8)))","v":12725.493480000001},{"$f":"(($D802*'fnd base rates'!I$107)\n+($E802*'fnd base rates'!I$108)\n+($F802*'fnd base rates'!I$109)\n+($G802*'fnd base rates'!I$110)\n+($H802*'fnd base rates'!I$111)\n+($I802*'fnd base rates'!I$112)\n+($J802*'fnd base rates'!I$113)\n+($K802*'fnd base rates'!I$114)\n+($M802*'fnd base rates'!I$116)\n+($N802*'fnd base rates'!I$117)\n+($O802*'fnd base rates'!I$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,9)))\n*$R802","v":11509.52},{"$f":"(($D802*'fnd base rates'!J$107)\n+($E802*'fnd base rates'!J$108)\n+($F802*'fnd base rates'!J$109)\n+($G802*'fnd base rates'!J$110)\n+($H802*'fnd base rates'!J$111)\n+($I802*'fnd base rates'!J$112)\n+($J802*'fnd base rates'!J$113)\n+($K802*'fnd base rates'!J$114)\n+($M802*'fnd base rates'!J$116)\n+($N802*'fnd base rates'!J$117)\n+($O802*'fnd base rates'!J$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,10)))\n*$R802","v":26010.739999999998},{"$f":"(($D802*'fnd base rates'!K$107)\n+($E802*'fnd base rates'!K$108)\n+($F802*'fnd base rates'!K$109)\n+($G802*'fnd base rates'!K$110)\n+($H802*'fnd base rates'!K$111)\n+($I802*'fnd base rates'!K$112)\n+($J802*'fnd base rates'!K$113)\n+($K802*'fnd base rates'!K$114)\n+($M802*'fnd base rates'!K$116)\n+($N802*'fnd base rates'!K$117)\n+($O802*'fnd base rates'!K$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,11)))\n*$R802","v":22889.196341999999},{"$f":"(($D802*'fnd base rates'!L$107)\n+($E802*'fnd base rates'!L$108)\n+($F802*'fnd base rates'!L$109)\n+($G802*'fnd base rates'!L$110)\n+($H802*'fnd base rates'!L$111)\n+($I802*'fnd base rates'!L$112)\n+($J802*'fnd base rates'!L$113)\n+($K802*'fnd base rates'!L$114)\n+($M802*'fnd base rates'!L$116)\n+($N802*'fnd base rates'!L$117)\n+($O802*'fnd base rates'!L$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,12)))","v":49759.675940000008},{"$f":"(($D802*'fnd base rates'!M$107)\n+($E802*'fnd base rates'!M$108)\n+($F802*'fnd base rates'!M$109)\n+($G802*'fnd base rates'!M$110)\n+($H802*'fnd base rates'!M$111)\n+($I802*'fnd base rates'!M$112)\n+($J802*'fnd base rates'!M$113)\n+($K802*'fnd base rates'!M$114)\n+($M802*'fnd base rates'!M$116)\n+($N802*'fnd base rates'!M$117)\n+($O802*'fnd base rates'!M$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,13)))","v":0},365366.36278799997,null,491095201,"491","095","201",1,18,365366.36278799997,20298,5883,14415,null,null,null,null,null,null,0,null,0]
["491",491095265,"ATLANTIS",{"$f":"'fnd enro'!D803","v":0},{"$f":"'fnd enro'!E803","v":0},{"$f":"'fnd enro'!F803","v":0},{"$f":"'fnd enro'!G803","v":1},{"$f":"'fnd enro'!H803","v":2},{"$f":"'fnd enro'!I803","v":0},{"$f":"'fnd enro'!J803","v":0},{"$f":"'fnd enro'!K803","v":0.1179},{"$f":"'fnd enro'!L803","v":0},{"$f":"'fnd enro'!M803","v":0},{"$f":"'fnd enro'!N803","v":0},{"$f":"'fnd enro'!O803","v":0},{"$f":"'fnd enro'!P803","v":1},{"$f":"'fnd enro'!R803","v":3},1,{"$f":"VALUE('fnd enro'!Q803)","v":4},null,{"$f":"(($D803*'fnd base rates'!C$107)\n+($E803*'fnd base rates'!C$108)\n+($F803*'fnd base rates'!C$109)\n+($G803*'fnd base rates'!C$110)\n+($H803*'fnd base rates'!C$111)\n+($I803*'fnd base rates'!C$112)\n+($J803*'fnd base rates'!C$113)\n+($K803*'fnd base rates'!C$114)\n+($M803*'fnd base rates'!C$116)\n+($N803*'fnd base rates'!C$117)\n+($O803*'fnd base rates'!C$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,3)))\n*$R803","v":1774.4067389999998},{"$f":"(($D803*'fnd base rates'!D$107)\n+($E803*'fnd base rates'!D$108)\n+($F803*'fnd base rates'!D$109)\n+($G803*'fnd base rates'!D$110)\n+($H803*'fnd base rates'!D$111)\n+($I803*'fnd base rates'!D$112)\n+($J803*'fnd base rates'!D$113)\n+($K803*'fnd base rates'!D$114)\n+($M803*'fnd base rates'!D$116)\n+($N803*'fnd base rates'!D$117)\n+($O803*'fnd base rates'!D$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,4)))\n*$R803","v":2731.24},{"$f":"(($D803*'fnd base rates'!E$107)\n+($E803*'fnd base rates'!E$108)\n+($F803*'fnd base rates'!E$109)\n+($G803*'fnd base rates'!E$110)\n+($H803*'fnd base rates'!E$111)\n+($I803*'fnd base rates'!E$112)\n+($J803*'fnd base rates'!E$113)\n+($K803*'fnd base rates'!E$114)\n+($M803*'fnd base rates'!E$116)\n+($N803*'fnd base rates'!E$117)\n+($O803*'fnd base rates'!E$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,5)))\n*$R803","v":14391.039101999999},{"$f":"(($D803*'fnd base rates'!F$107)\n+($E803*'fnd base rates'!F$108)\n+($F803*'fnd base rates'!F$109)\n+($G803*'fnd base rates'!F$110)\n+($H803*'fnd base rates'!F$111)\n+($I803*'fnd base rates'!F$112)\n+($J803*'fnd base rates'!F$113)\n+($K803*'fnd base rates'!F$114)\n+($M803*'fnd base rates'!F$116)\n+($N803*'fnd base rates'!F$117)\n+($O803*'fnd base rates'!F$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,6)))\n*$R803","v":3449.6447779999999},{"$f":"(($D803*'fnd base rates'!G$107)\n+($E803*'fnd base rates'!G$108)\n+($F803*'fnd base rates'!G$109)\n+($G803*'fnd base rates'!G$110)\n+($H803*'fnd base rates'!G$111)\n+($I803*'fnd base rates'!G$112)\n+($J803*'fnd base rates'!G$113)\n+($K803*'fnd base rates'!G$114)\n+($M803*'fnd base rates'!G$116)\n+($N803*'fnd base rates'!G$117)\n+($O803*'fnd base rates'!G$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,7)))\n*$R803","v":666.15055199999995},{"$f":"(($D803*'fnd base rates'!H$107)\n+($E803*'fnd base rates'!H$108)\n+($F803*'fnd base rates'!H$109)\n+($G803*'fnd base rates'!H$110)\n+($H803*'fnd base rates'!H$111)\n+($I803*'fnd base rates'!H$112)\n+($J803*'fnd base rates'!H$113)\n+($K803*'fnd base rates'!H$114)\n+($M803*'fnd base rates'!H$116)\n+($N803*'fnd base rates'!H$117)\n+($O803*'fnd base rates'!H$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,8)))","v":1685.8305799999998},{"$f":"(($D803*'fnd base rates'!I$107)\n+($E803*'fnd base rates'!I$108)\n+($F803*'fnd base rates'!I$109)\n+($G803*'fnd base rates'!I$110)\n+($H803*'fnd base rates'!I$111)\n+($I803*'fnd base rates'!I$112)\n+($J803*'fnd base rates'!I$113)\n+($K803*'fnd base rates'!I$114)\n+($M803*'fnd base rates'!I$116)\n+($N803*'fnd base rates'!I$117)\n+($O803*'fnd base rates'!I$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,9)))\n*$R803","v":1314.05},{"$f":"(($D803*'fnd base rates'!J$107)\n+($E803*'fnd base rates'!J$108)\n+($F803*'fnd base rates'!J$109)\n+($G803*'fnd base rates'!J$110)\n+($H803*'fnd base rates'!J$111)\n+($I803*'fnd base rates'!J$112)\n+($J803*'fnd base rates'!J$113)\n+($K803*'fnd base rates'!J$114)\n+($M803*'fnd base rates'!J$116)\n+($N803*'fnd base rates'!J$117)\n+($O803*'fnd base rates'!J$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,10)))\n*$R803","v":1305.2599999999998},{"$f":"(($D803*'fnd base rates'!K$107)\n+($E803*'fnd base rates'!K$108)\n+($F803*'fnd base rates'!K$109)\n+($G803*'fnd base rates'!K$110)\n+($H803*'fnd base rates'!K$111)\n+($I803*'fnd base rates'!K$112)\n+($J803*'fnd base rates'!K$113)\n+($K803*'fnd base rates'!K$114)\n+($M803*'fnd base rates'!K$116)\n+($N803*'fnd base rates'!K$117)\n+($O803*'fnd base rates'!K$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,11)))\n*$R803","v":3676.566057},{"$f":"(($D803*'fnd base rates'!L$107)\n+($E803*'fnd base rates'!L$108)\n+($F803*'fnd base rates'!L$109)\n+($G803*'fnd base rates'!L$110)\n+($H803*'fnd base rates'!L$111)\n+($I803*'fnd base rates'!L$112)\n+($J803*'fnd base rates'!L$113)\n+($K803*'fnd base rates'!L$114)\n+($M803*'fnd base rates'!L$116)\n+($N803*'fnd base rates'!L$117)\n+($O803*'fnd base rates'!L$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,12)))","v":6067.8759900000005},{"$f":"(($D803*'fnd base rates'!M$107)\n+($E803*'fnd base rates'!M$108)\n+($F803*'fnd base rates'!M$109)\n+($G803*'fnd base rates'!M$110)\n+($H803*'fnd base rates'!M$111)\n+($I803*'fnd base rates'!M$112)\n+($J803*'fnd base rates'!M$113)\n+($K803*'fnd base rates'!M$114)\n+($M803*'fnd base rates'!M$116)\n+($N803*'fnd base rates'!M$117)\n+($O803*'fnd base rates'!M$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,13)))","v":0},37062.063798000003,null,491095265,"491","095","265",1,3,37062.063798000003,12354,-936,13290,null,null,null,null,null,null,0,null,0]
["491",491095273,"ATLANTIS",{"$f":"'fnd enro'!D804","v":0},{"$f":"'fnd enro'!E804","v":0},{"$f":"'fnd enro'!F804","v":0},{"$f":"'fnd enro'!G804","v":12},{"$f":"'fnd enro'!H804","v":1},{"$f":"'fnd enro'!I804","v":0},{"$f":"'fnd enro'!J804","v":0},{"$f":"'fnd enro'!K804","v":0.51090000000000002},{"$f":"'fnd enro'!L804","v":0},{"$f":"'fnd enro'!M804","v":1},{"$f":"'fnd enro'!N804","v":0},{"$f":"'fnd enro'!O804","v":0},{"$f":"'fnd enro'!P804","v":6},{"$f":"'fnd enro'!R804","v":13},1,{"$f":"VALUE('fnd enro'!Q804)","v":6},null,{"$f":"(($D804*'fnd base rates'!C$107)\n+($E804*'fnd base rates'!C$108)\n+($F804*'fnd base rates'!C$109)\n+($G804*'fnd base rates'!C$110)\n+($H804*'fnd base rates'!C$111)\n+($I804*'fnd base rates'!C$112)\n+($J804*'fnd base rates'!C$113)\n+($K804*'fnd base rates'!C$114)\n+($M804*'fnd base rates'!C$116)\n+($N804*'fnd base rates'!C$117)\n+($O804*'fnd base rates'!C$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,3)))\n*$R804","v":7961.9358689999981},{"$f":"(($D804*'fnd base rates'!D$107)\n+($E804*'fnd base rates'!D$108)\n+($F804*'fnd base rates'!D$109)\n+($G804*'fnd base rates'!D$110)\n+($H804*'fnd base rates'!D$111)\n+($I804*'fnd base rates'!D$112)\n+($J804*'fnd base rates'!D$113)\n+($K804*'fnd base rates'!D$114)\n+($M804*'fnd base rates'!D$116)\n+($N804*'fnd base rates'!D$117)\n+($O804*'fnd base rates'!D$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,4)))\n*$R804","v":12796.319999999998},{"$f":"(($D804*'fnd base rates'!E$107)\n+($E804*'fnd base rates'!E$108)\n+($F804*'fnd base rates'!E$109)\n+($G804*'fnd base rates'!E$110)\n+($H804*'fnd base rates'!E$111)\n+($I804*'fnd base rates'!E$112)\n+($J804*'fnd base rates'!E$113)\n+($K804*'fnd base rates'!E$114)\n+($M804*'fnd base rates'!E$116)\n+($N804*'fnd base rates'!E$117)\n+($O804*'fnd base rates'!E$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,5)))\n*$R804","v":74622.909442000004},{"$f":"(($D804*'fnd base rates'!F$107)\n+($E804*'fnd base rates'!F$108)\n+($F804*'fnd base rates'!F$109)\n+($G804*'fnd base rates'!F$110)\n+($H804*'fnd base rates'!F$111)\n+($I804*'fnd base rates'!F$112)\n+($J804*'fnd base rates'!F$113)\n+($K804*'fnd base rates'!F$114)\n+($M804*'fnd base rates'!F$116)\n+($N804*'fnd base rates'!F$117)\n+($O804*'fnd base rates'!F$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,6)))\n*$R804","v":17189.554038000002},{"$f":"(($D804*'fnd base rates'!G$107)\n+($E804*'fnd base rates'!G$108)\n+($F804*'fnd base rates'!G$109)\n+($G804*'fnd base rates'!G$110)\n+($H804*'fnd base rates'!G$111)\n+($I804*'fnd base rates'!G$112)\n+($J804*'fnd base rates'!G$113)\n+($K804*'fnd base rates'!G$114)\n+($M804*'fnd base rates'!G$116)\n+($N804*'fnd base rates'!G$117)\n+($O804*'fnd base rates'!G$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,7)))\n*$R804","v":3210.5923919999996},{"$f":"(($D804*'fnd base rates'!H$107)\n+($E804*'fnd base rates'!H$108)\n+($F804*'fnd base rates'!H$109)\n+($G804*'fnd base rates'!H$110)\n+($H804*'fnd base rates'!H$111)\n+($I804*'fnd base rates'!H$112)\n+($J804*'fnd base rates'!H$113)\n+($K804*'fnd base rates'!H$114)\n+($M804*'fnd base rates'!H$116)\n+($N804*'fnd base rates'!H$117)\n+($O804*'fnd base rates'!H$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,8)))","v":7499.8191800000004},{"$f":"(($D804*'fnd base rates'!I$107)\n+($E804*'fnd base rates'!I$108)\n+($F804*'fnd base rates'!I$109)\n+($G804*'fnd base rates'!I$110)\n+($H804*'fnd base rates'!I$111)\n+($I804*'fnd base rates'!I$112)\n+($J804*'fnd base rates'!I$113)\n+($K804*'fnd base rates'!I$114)\n+($M804*'fnd base rates'!I$116)\n+($N804*'fnd base rates'!I$117)\n+($O804*'fnd base rates'!I$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,9)))\n*$R804","v":5851.7400000000016},{"$f":"(($D804*'fnd base rates'!J$107)\n+($E804*'fnd base rates'!J$108)\n+($F804*'fnd base rates'!J$109)\n+($G804*'fnd base rates'!J$110)\n+($H804*'fnd base rates'!J$111)\n+($I804*'fnd base rates'!J$112)\n+($J804*'fnd base rates'!J$113)\n+($K804*'fnd base rates'!J$114)\n+($M804*'fnd base rates'!J$116)\n+($N804*'fnd base rates'!J$117)\n+($O804*'fnd base rates'!J$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,10)))\n*$R804","v":6474.9},{"$f":"(($D804*'fnd base rates'!K$107)\n+($E804*'fnd base rates'!K$108)\n+($F804*'fnd base rates'!K$109)\n+($G804*'fnd base rates'!K$110)\n+($H804*'fnd base rates'!K$111)\n+($I804*'fnd base rates'!K$112)\n+($J804*'fnd base rates'!K$113)\n+($K804*'fnd base rates'!K$114)\n+($M804*'fnd base rates'!K$116)\n+($N804*'fnd base rates'!K$117)\n+($O804*'fnd base rates'!K$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,11)))\n*$R804","v":15599.646247000001},{"$f":"(($D804*'fnd base rates'!L$107)\n+($E804*'fnd base rates'!L$108)\n+($F804*'fnd base rates'!L$109)\n+($G804*'fnd base rates'!L$110)\n+($H804*'fnd base rates'!L$111)\n+($I804*'fnd base rates'!L$112)\n+($J804*'fnd base rates'!L$113)\n+($K804*'fnd base rates'!L$114)\n+($M804*'fnd base rates'!L$116)\n+($N804*'fnd base rates'!L$117)\n+($O804*'fnd base rates'!L$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,12)))","v":27060.829289999998},{"$f":"(($D804*'fnd base rates'!M$107)\n+($E804*'fnd base rates'!M$108)\n+($F804*'fnd base rates'!M$109)\n+($G804*'fnd base rates'!M$110)\n+($H804*'fnd base rates'!M$111)\n+($I804*'fnd base rates'!M$112)\n+($J804*'fnd base rates'!M$113)\n+($K804*'fnd base rates'!M$114)\n+($M804*'fnd base rates'!M$116)\n+($N804*'fnd base rates'!M$117)\n+($O804*'fnd base rates'!M$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,13)))","v":0},178268.24645800001,null,491095273,"491","095","273",1,13,178268.24645800001,13713,-5345,19058,null,null,null,null,null,null,0,null,0]
["491",491095292,"ATLANTIS",{"$f":"'fnd enro'!D805","v":0},{"$f":"'fnd enro'!E805","v":0},{"$f":"'fnd enro'!F805","v":1},{"$f":"'fnd enro'!G805","v":4},{"$f":"'fnd enro'!H805","v":6},{"$f":"'fnd enro'!I805","v":5},{"$f":"'fnd enro'!J805","v":0},{"$f":"'fnd enro'!K805","v":0.62880000000000003},{"$f":"'fnd enro'!L805","v":0},{"$f":"'fnd enro'!M805","v":1},{"$f":"'fnd enro'!N805","v":1},{"$f":"'fnd enro'!O805","v":1},{"$f":"'fnd enro'!P805","v":12},{"$f":"'fnd enro'!R805","v":16},1,{"$f":"VALUE('fnd enro'!Q805)","v":6},null,{"$f":"(($D805*'fnd base rates'!C$107)\n+($E805*'fnd base rates'!C$108)\n+($F805*'fnd base rates'!C$109)\n+($G805*'fnd base rates'!C$110)\n+($H805*'fnd base rates'!C$111)\n+($I805*'fnd base rates'!C$112)\n+($J805*'fnd base rates'!C$113)\n+($K805*'fnd base rates'!C$114)\n+($M805*'fnd base rates'!C$116)\n+($N805*'fnd base rates'!C$117)\n+($O805*'fnd base rates'!C$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,3)))\n*$R805","v":10354.412607999999},{"$f":"(($D805*'fnd base rates'!D$107)\n+($E805*'fnd base rates'!D$108)\n+($F805*'fnd base rates'!D$109)\n+($G805*'fnd base rates'!D$110)\n+($H805*'fnd base rates'!D$111)\n+($I805*'fnd base rates'!D$112)\n+($J805*'fnd base rates'!D$113)\n+($K805*'fnd base rates'!D$114)\n+($M805*'fnd base rates'!D$116)\n+($N805*'fnd base rates'!D$117)\n+($O805*'fnd base rates'!D$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,4)))\n*$R805","v":17724},{"$f":"(($D805*'fnd base rates'!E$107)\n+($E805*'fnd base rates'!E$108)\n+($F805*'fnd base rates'!E$109)\n+($G805*'fnd base rates'!E$110)\n+($H805*'fnd base rates'!E$111)\n+($I805*'fnd base rates'!E$112)\n+($J805*'fnd base rates'!E$113)\n+($K805*'fnd base rates'!E$114)\n+($M805*'fnd base rates'!E$116)\n+($N805*'fnd base rates'!E$117)\n+($O805*'fnd base rates'!E$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,5)))\n*$R805","v":113397.45854400001},{"$f":"(($D805*'fnd base rates'!F$107)\n+($E805*'fnd base rates'!F$108)\n+($F805*'fnd base rates'!F$109)\n+($G805*'fnd base rates'!F$110)\n+($H805*'fnd base rates'!F$111)\n+($I805*'fnd base rates'!F$112)\n+($J805*'fnd base rates'!F$113)\n+($K805*'fnd base rates'!F$114)\n+($M805*'fnd base rates'!F$116)\n+($N805*'fnd base rates'!F$117)\n+($O805*'fnd base rates'!F$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,6)))\n*$R805","v":18357.728816000003},{"$f":"(($D805*'fnd base rates'!G$107)\n+($E805*'fnd base rates'!G$108)\n+($F805*'fnd base rates'!G$109)\n+($G805*'fnd base rates'!G$110)\n+($H805*'fnd base rates'!G$111)\n+($I805*'fnd base rates'!G$112)\n+($J805*'fnd base rates'!G$113)\n+($K805*'fnd base rates'!G$114)\n+($M805*'fnd base rates'!G$116)\n+($N805*'fnd base rates'!G$117)\n+($O805*'fnd base rates'!G$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,7)))\n*$R805","v":4910.9229439999999},{"$f":"(($D805*'fnd base rates'!H$107)\n+($E805*'fnd base rates'!H$108)\n+($F805*'fnd base rates'!H$109)\n+($G805*'fnd base rates'!H$110)\n+($H805*'fnd base rates'!H$111)\n+($I805*'fnd base rates'!H$112)\n+($J805*'fnd base rates'!H$113)\n+($K805*'fnd base rates'!H$114)\n+($M805*'fnd base rates'!H$116)\n+($N805*'fnd base rates'!H$117)\n+($O805*'fnd base rates'!H$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,8)))","v":11233.529760000001},{"$f":"(($D805*'fnd base rates'!I$107)\n+($E805*'fnd base rates'!I$108)\n+($F805*'fnd base rates'!I$109)\n+($G805*'fnd base rates'!I$110)\n+($H805*'fnd base rates'!I$111)\n+($I805*'fnd base rates'!I$112)\n+($J805*'fnd base rates'!I$113)\n+($K805*'fnd base rates'!I$114)\n+($M805*'fnd base rates'!I$116)\n+($N805*'fnd base rates'!I$117)\n+($O805*'fnd base rates'!I$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,9)))\n*$R805","v":8500.630000000001},{"$f":"(($D805*'fnd base rates'!J$107)\n+($E805*'fnd base rates'!J$108)\n+($F805*'fnd base rates'!J$109)\n+($G805*'fnd base rates'!J$110)\n+($H805*'fnd base rates'!J$111)\n+($I805*'fnd base rates'!J$112)\n+($J805*'fnd base rates'!J$113)\n+($K805*'fnd base rates'!J$114)\n+($M805*'fnd base rates'!J$116)\n+($N805*'fnd base rates'!J$117)\n+($O805*'fnd base rates'!J$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,10)))\n*$R805","v":13956.82},{"$f":"(($D805*'fnd base rates'!K$107)\n+($E805*'fnd base rates'!K$108)\n+($F805*'fnd base rates'!K$109)\n+($G805*'fnd base rates'!K$110)\n+($H805*'fnd base rates'!K$111)\n+($I805*'fnd base rates'!K$112)\n+($J805*'fnd base rates'!K$113)\n+($K805*'fnd base rates'!K$114)\n+($M805*'fnd base rates'!K$116)\n+($N805*'fnd base rates'!K$117)\n+($O805*'fnd base rates'!K$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,11)))\n*$R805","v":20535.592303999998},{"$f":"(($D805*'fnd base rates'!L$107)\n+($E805*'fnd base rates'!L$108)\n+($F805*'fnd base rates'!L$109)\n+($G805*'fnd base rates'!L$110)\n+($H805*'fnd base rates'!L$111)\n+($I805*'fnd base rates'!L$112)\n+($J805*'fnd base rates'!L$113)\n+($K805*'fnd base rates'!L$114)\n+($M805*'fnd base rates'!L$116)\n+($N805*'fnd base rates'!L$117)\n+($O805*'fnd base rates'!L$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,12)))","v":36696.715279999997},{"$f":"(($D805*'fnd base rates'!M$107)\n+($E805*'fnd base rates'!M$108)\n+($F805*'fnd base rates'!M$109)\n+($G805*'fnd base rates'!M$110)\n+($H805*'fnd base rates'!M$111)\n+($I805*'fnd base rates'!M$112)\n+($J805*'fnd base rates'!M$113)\n+($K805*'fnd base rates'!M$114)\n+($M805*'fnd base rates'!M$116)\n+($N805*'fnd base rates'!M$117)\n+($O805*'fnd base rates'!M$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,13)))","v":0},255667.81025600003,null,491095292,"491","095","292",1,16,255667.81025600003,15979,-1500,17479,null,null,null,null,null,null,0,null,0]
["491",491095331,"ATLANTIS",{"$f":"'fnd enro'!D806","v":0},{"$f":"'fnd enro'!E806","v":0},{"$f":"'fnd enro'!F806","v":0},{"$f":"'fnd enro'!G806","v":8},{"$f":"'fnd enro'!H806","v":5},{"$f":"'fnd enro'!I806","v":8},{"$f":"'fnd enro'!J806","v":0},{"$f":"'fnd enro'!K806","v":0.82530000000000003},{"$f":"'fnd enro'!L806","v":0},{"$f":"'fnd enro'!M806","v":1},{"$f":"'fnd enro'!N806","v":0},{"$f":"'fnd enro'!O806","v":1},{"$f":"'fnd enro'!P806","v":8},{"$f":"'fnd enro'!R806","v":21},1,{"$f":"VALUE('fnd enro'!Q806)","v":7},null,{"$f":"(($D806*'fnd base rates'!C$107)\n+($E806*'fnd base rates'!C$108)\n+($F806*'fnd base rates'!C$109)\n+($G806*'fnd base rates'!C$110)\n+($H806*'fnd base rates'!C$111)\n+($I806*'fnd base rates'!C$112)\n+($J806*'fnd base rates'!C$113)\n+($K806*'fnd base rates'!C$114)\n+($M806*'fnd base rates'!C$116)\n+($N806*'fnd base rates'!C$117)\n+($O806*'fnd base rates'!C$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,3)))\n*$R806","v":12844.827173},{"$f":"(($D806*'fnd base rates'!D$107)\n+($E806*'fnd base rates'!D$108)\n+($F806*'fnd base rates'!D$109)\n+($G806*'fnd base rates'!D$110)\n+($H806*'fnd base rates'!D$111)\n+($I806*'fnd base rates'!D$112)\n+($J806*'fnd base rates'!D$113)\n+($K806*'fnd base rates'!D$114)\n+($M806*'fnd base rates'!D$116)\n+($N806*'fnd base rates'!D$117)\n+($O806*'fnd base rates'!D$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,4)))\n*$R806","v":20416.73},{"$f":"(($D806*'fnd base rates'!E$107)\n+($E806*'fnd base rates'!E$108)\n+($F806*'fnd base rates'!E$109)\n+($G806*'fnd base rates'!E$110)\n+($H806*'fnd base rates'!E$111)\n+($I806*'fnd base rates'!E$112)\n+($J806*'fnd base rates'!E$113)\n+($K806*'fnd base rates'!E$114)\n+($M806*'fnd base rates'!E$116)\n+($N806*'fnd base rates'!E$117)\n+($O806*'fnd base rates'!E$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,5)))\n*$R806","v":125014.073714},{"$f":"(($D806*'fnd base rates'!F$107)\n+($E806*'fnd base rates'!F$108)\n+($F806*'fnd base rates'!F$109)\n+($G806*'fnd base rates'!F$110)\n+($H806*'fnd base rates'!F$111)\n+($I806*'fnd base rates'!F$112)\n+($J806*'fnd base rates'!F$113)\n+($K806*'fnd base rates'!F$114)\n+($M806*'fnd base rates'!F$116)\n+($N806*'fnd base rates'!F$117)\n+($O806*'fnd base rates'!F$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,6)))\n*$R806","v":23911.463445999998},{"$f":"(($D806*'fnd base rates'!G$107)\n+($E806*'fnd base rates'!G$108)\n+($F806*'fnd base rates'!G$109)\n+($G806*'fnd base rates'!G$110)\n+($H806*'fnd base rates'!G$111)\n+($I806*'fnd base rates'!G$112)\n+($J806*'fnd base rates'!G$113)\n+($K806*'fnd base rates'!G$114)\n+($M806*'fnd base rates'!G$116)\n+($N806*'fnd base rates'!G$117)\n+($O806*'fnd base rates'!G$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,7)))\n*$R806","v":5148.5938639999995},{"$f":"(($D806*'fnd base rates'!H$107)\n+($E806*'fnd base rates'!H$108)\n+($F806*'fnd base rates'!H$109)\n+($G806*'fnd base rates'!H$110)\n+($H806*'fnd base rates'!H$111)\n+($I806*'fnd base rates'!H$112)\n+($J806*'fnd base rates'!H$113)\n+($K806*'fnd base rates'!H$114)\n+($M806*'fnd base rates'!H$116)\n+($N806*'fnd base rates'!H$117)\n+($O806*'fnd base rates'!H$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,8)))","v":14743.364059999998},{"$f":"(($D806*'fnd base rates'!I$107)\n+($E806*'fnd base rates'!I$108)\n+($F806*'fnd base rates'!I$109)\n+($G806*'fnd base rates'!I$110)\n+($H806*'fnd base rates'!I$111)\n+($I806*'fnd base rates'!I$112)\n+($J806*'fnd base rates'!I$113)\n+($K806*'fnd base rates'!I$114)\n+($M806*'fnd base rates'!I$116)\n+($N806*'fnd base rates'!I$117)\n+($O806*'fnd base rates'!I$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,9)))\n*$R806","v":10037.300000000001},{"$f":"(($D806*'fnd base rates'!J$107)\n+($E806*'fnd base rates'!J$108)\n+($F806*'fnd base rates'!J$109)\n+($G806*'fnd base rates'!J$110)\n+($H806*'fnd base rates'!J$111)\n+($I806*'fnd base rates'!J$112)\n+($J806*'fnd base rates'!J$113)\n+($K806*'fnd base rates'!J$114)\n+($M806*'fnd base rates'!J$116)\n+($N806*'fnd base rates'!J$117)\n+($O806*'fnd base rates'!J$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,10)))\n*$R806","v":13658.599999999999},{"$f":"(($D806*'fnd base rates'!K$107)\n+($E806*'fnd base rates'!K$108)\n+($F806*'fnd base rates'!K$109)\n+($G806*'fnd base rates'!K$110)\n+($H806*'fnd base rates'!K$111)\n+($I806*'fnd base rates'!K$112)\n+($J806*'fnd base rates'!K$113)\n+($K806*'fnd base rates'!K$114)\n+($M806*'fnd base rates'!K$116)\n+($N806*'fnd base rates'!K$117)\n+($O806*'fnd base rates'!K$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,11)))\n*$R806","v":26090.842399000001},{"$f":"(($D806*'fnd base rates'!L$107)\n+($E806*'fnd base rates'!L$108)\n+($F806*'fnd base rates'!L$109)\n+($G806*'fnd base rates'!L$110)\n+($H806*'fnd base rates'!L$111)\n+($I806*'fnd base rates'!L$112)\n+($J806*'fnd base rates'!L$113)\n+($K806*'fnd base rates'!L$114)\n+($M806*'fnd base rates'!L$116)\n+($N806*'fnd base rates'!L$117)\n+($O806*'fnd base rates'!L$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,12)))","v":42982.801930000009},{"$f":"(($D806*'fnd base rates'!M$107)\n+($E806*'fnd base rates'!M$108)\n+($F806*'fnd base rates'!M$109)\n+($G806*'fnd base rates'!M$110)\n+($H806*'fnd base rates'!M$111)\n+($I806*'fnd base rates'!M$112)\n+($J806*'fnd base rates'!M$113)\n+($K806*'fnd base rates'!M$114)\n+($M806*'fnd base rates'!M$116)\n+($N806*'fnd base rates'!M$117)\n+($O806*'fnd base rates'!M$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,13)))","v":0},294848.596586,null,491095331,"491","095","331",1,21,294848.596586,14040,-6258,20298,null,null,null,null,null,null,0,null,0]
["491",491095665,"ATLANTIS",{"$f":"'fnd enro'!D807","v":0},{"$f":"'fnd enro'!E807","v":0},{"$f":"'fnd enro'!F807","v":0},{"$f":"'fnd enro'!G807","v":1},{"$f":"'fnd enro'!H807","v":0},{"$f":"'fnd enro'!I807","v":2},{"$f":"'fnd enro'!J807","v":0},{"$f":"'fnd enro'!K807","v":0.1179},{"$f":"'fnd enro'!L807","v":0},{"$f":"'fnd enro'!M807","v":0},{"$f":"'fnd enro'!N807","v":0},{"$f":"'fnd enro'!O807","v":0},{"$f":"'fnd enro'!P807","v":0},{"$f":"'fnd enro'!R807","v":3},1,{"$f":"VALUE('fnd enro'!Q807)","v":5},null,{"$f":"(($D807*'fnd base rates'!C$107)\n+($E807*'fnd base rates'!C$108)\n+($F807*'fnd base rates'!C$109)\n+($G807*'fnd base rates'!C$110)\n+($H807*'fnd base rates'!C$111)\n+($I807*'fnd base rates'!C$112)\n+($J807*'fnd base rates'!C$113)\n+($K807*'fnd base rates'!C$114)\n+($M807*'fnd base rates'!C$116)\n+($N807*'fnd base rates'!C$117)\n+($O807*'fnd base rates'!C$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,3)))\n*$R807","v":1711.0167389999997},{"$f":"(($D807*'fnd base rates'!D$107)\n+($E807*'fnd base rates'!D$108)\n+($F807*'fnd base rates'!D$109)\n+($G807*'fnd base rates'!D$110)\n+($H807*'fnd base rates'!D$111)\n+($I807*'fnd base rates'!D$112)\n+($J807*'fnd base rates'!D$113)\n+($K807*'fnd base rates'!D$114)\n+($M807*'fnd base rates'!D$116)\n+($N807*'fnd base rates'!D$117)\n+($O807*'fnd base rates'!D$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,4)))\n*$R807","v":2430.8999999999996},{"$f":"(($D807*'fnd base rates'!E$107)\n+($E807*'fnd base rates'!E$108)\n+($F807*'fnd base rates'!E$109)\n+($G807*'fnd base rates'!E$110)\n+($H807*'fnd base rates'!E$111)\n+($I807*'fnd base rates'!E$112)\n+($J807*'fnd base rates'!E$113)\n+($K807*'fnd base rates'!E$114)\n+($M807*'fnd base rates'!E$116)\n+($N807*'fnd base rates'!E$117)\n+($O807*'fnd base rates'!E$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,5)))\n*$R807","v":14536.349102},{"$f":"(($D807*'fnd base rates'!F$107)\n+($E807*'fnd base rates'!F$108)\n+($F807*'fnd base rates'!F$109)\n+($G807*'fnd base rates'!F$110)\n+($H807*'fnd base rates'!F$111)\n+($I807*'fnd base rates'!F$112)\n+($J807*'fnd base rates'!F$113)\n+($K807*'fnd base rates'!F$114)\n+($M807*'fnd base rates'!F$116)\n+($N807*'fnd base rates'!F$117)\n+($O807*'fnd base rates'!F$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,6)))\n*$R807","v":3219.8247780000002},{"$f":"(($D807*'fnd base rates'!G$107)\n+($E807*'fnd base rates'!G$108)\n+($F807*'fnd base rates'!G$109)\n+($G807*'fnd base rates'!G$110)\n+($H807*'fnd base rates'!G$111)\n+($I807*'fnd base rates'!G$112)\n+($J807*'fnd base rates'!G$113)\n+($K807*'fnd base rates'!G$114)\n+($M807*'fnd base rates'!G$116)\n+($N807*'fnd base rates'!G$117)\n+($O807*'fnd base rates'!G$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,7)))\n*$R807","v":514.25055199999997},{"$f":"(($D807*'fnd base rates'!H$107)\n+($E807*'fnd base rates'!H$108)\n+($F807*'fnd base rates'!H$109)\n+($G807*'fnd base rates'!H$110)\n+($H807*'fnd base rates'!H$111)\n+($I807*'fnd base rates'!H$112)\n+($J807*'fnd base rates'!H$113)\n+($K807*'fnd base rates'!H$114)\n+($M807*'fnd base rates'!H$116)\n+($N807*'fnd base rates'!H$117)\n+($O807*'fnd base rates'!H$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,8)))","v":2309.3305799999998},{"$f":"(($D807*'fnd base rates'!I$107)\n+($E807*'fnd base rates'!I$108)\n+($F807*'fnd base rates'!I$109)\n+($G807*'fnd base rates'!I$110)\n+($H807*'fnd base rates'!I$111)\n+($I807*'fnd base rates'!I$112)\n+($J807*'fnd base rates'!I$113)\n+($K807*'fnd base rates'!I$114)\n+($M807*'fnd base rates'!I$116)\n+($N807*'fnd base rates'!I$117)\n+($O807*'fnd base rates'!I$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,9)))\n*$R807","v":1280.79},{"$f":"(($D807*'fnd base rates'!J$107)\n+($E807*'fnd base rates'!J$108)\n+($F807*'fnd base rates'!J$109)\n+($G807*'fnd base rates'!J$110)\n+($H807*'fnd base rates'!J$111)\n+($I807*'fnd base rates'!J$112)\n+($J807*'fnd base rates'!J$113)\n+($K807*'fnd base rates'!J$114)\n+($M807*'fnd base rates'!J$116)\n+($N807*'fnd base rates'!J$117)\n+($O807*'fnd base rates'!J$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,10)))\n*$R807","v":1376.6399999999999},{"$f":"(($D807*'fnd base rates'!K$107)\n+($E807*'fnd base rates'!K$108)\n+($F807*'fnd base rates'!K$109)\n+($G807*'fnd base rates'!K$110)\n+($H807*'fnd base rates'!K$111)\n+($I807*'fnd base rates'!K$112)\n+($J807*'fnd base rates'!K$113)\n+($K807*'fnd base rates'!K$114)\n+($M807*'fnd base rates'!K$116)\n+($N807*'fnd base rates'!K$117)\n+($O807*'fnd base rates'!K$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,11)))\n*$R807","v":3608.586057},{"$f":"(($D807*'fnd base rates'!L$107)\n+($E807*'fnd base rates'!L$108)\n+($F807*'fnd base rates'!L$109)\n+($G807*'fnd base rates'!L$110)\n+($H807*'fnd base rates'!L$111)\n+($I807*'fnd base rates'!L$112)\n+($J807*'fnd base rates'!L$113)\n+($K807*'fnd base rates'!L$114)\n+($M807*'fnd base rates'!L$116)\n+($N807*'fnd base rates'!L$117)\n+($O807*'fnd base rates'!L$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,12)))","v":5179.9059900000002},{"$f":"(($D807*'fnd base rates'!M$107)\n+($E807*'fnd base rates'!M$108)\n+($F807*'fnd base rates'!M$109)\n+($G807*'fnd base rates'!M$110)\n+($H807*'fnd base rates'!M$111)\n+($I807*'fnd base rates'!M$112)\n+($J807*'fnd base rates'!M$113)\n+($K807*'fnd base rates'!M$114)\n+($M807*'fnd base rates'!M$116)\n+($N807*'fnd base rates'!M$117)\n+($O807*'fnd base rates'!M$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,13)))","v":0},36167.593798000002,null,491095665,"491","095","665",1,3,36167.593798000002,12056,-298,12354,null,null,null,null,null,null,0,null,0]
["491",491095763,"ATLANTIS",{"$f":"'fnd enro'!D808","v":0},{"$f":"'fnd enro'!E808","v":0},{"$f":"'fnd enro'!F808","v":0},{"$f":"'fnd enro'!G808","v":0},{"$f":"'fnd enro'!H808","v":0},{"$f":"'fnd enro'!I808","v":4},{"$f":"'fnd enro'!J808","v":0},{"$f":"'fnd enro'!K808","v":0.15720000000000001},{"$f":"'fnd enro'!L808","v":0},{"$f":"'fnd enro'!M808","v":0},{"$f":"'fnd enro'!N808","v":0},{"$f":"'fnd enro'!O808","v":0},{"$f":"'fnd enro'!P808","v":2},{"$f":"'fnd enro'!R808","v":4},1,{"$f":"VALUE('fnd enro'!Q808)","v":6},null,{"$f":"(($D808*'fnd base rates'!C$107)\n+($E808*'fnd base rates'!C$108)\n+($F808*'fnd base rates'!C$109)\n+($G808*'fnd base rates'!C$110)\n+($H808*'fnd base rates'!C$111)\n+($I808*'fnd base rates'!C$112)\n+($J808*'fnd base rates'!C$113)\n+($K808*'fnd base rates'!C$114)\n+($M808*'fnd base rates'!C$116)\n+($N808*'fnd base rates'!C$117)\n+($O808*'fnd base rates'!C$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,3)))\n*$R808","v":2426.8356519999998},{"$f":"(($D808*'fnd base rates'!D$107)\n+($E808*'fnd base rates'!D$108)\n+($F808*'fnd base rates'!D$109)\n+($G808*'fnd base rates'!D$110)\n+($H808*'fnd base rates'!D$111)\n+($I808*'fnd base rates'!D$112)\n+($J808*'fnd base rates'!D$113)\n+($K808*'fnd base rates'!D$114)\n+($M808*'fnd base rates'!D$116)\n+($N808*'fnd base rates'!D$117)\n+($O808*'fnd base rates'!D$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,4)))\n*$R808","v":3930.54},{"$f":"(($D808*'fnd base rates'!E$107)\n+($E808*'fnd base rates'!E$108)\n+($F808*'fnd base rates'!E$109)\n+($G808*'fnd base rates'!E$110)\n+($H808*'fnd base rates'!E$111)\n+($I808*'fnd base rates'!E$112)\n+($J808*'fnd base rates'!E$113)\n+($K808*'fnd base rates'!E$114)\n+($M808*'fnd base rates'!E$116)\n+($N808*'fnd base rates'!E$117)\n+($O808*'fnd base rates'!E$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,5)))\n*$R808","v":27568.052135999998},{"$f":"(($D808*'fnd base rates'!F$107)\n+($E808*'fnd base rates'!F$108)\n+($F808*'fnd base rates'!F$109)\n+($G808*'fnd base rates'!F$110)\n+($H808*'fnd base rates'!F$111)\n+($I808*'fnd base rates'!F$112)\n+($J808*'fnd base rates'!F$113)\n+($K808*'fnd base rates'!F$114)\n+($M808*'fnd base rates'!F$116)\n+($N808*'fnd base rates'!F$117)\n+($O808*'fnd base rates'!F$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,6)))\n*$R808","v":3783.9397040000003},{"$f":"(($D808*'fnd base rates'!G$107)\n+($E808*'fnd base rates'!G$108)\n+($F808*'fnd base rates'!G$109)\n+($G808*'fnd base rates'!G$110)\n+($H808*'fnd base rates'!G$111)\n+($I808*'fnd base rates'!G$112)\n+($J808*'fnd base rates'!G$113)\n+($K808*'fnd base rates'!G$114)\n+($M808*'fnd base rates'!G$116)\n+($N808*'fnd base rates'!G$117)\n+($O808*'fnd base rates'!G$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,7)))\n*$R808","v":1022.1407360000001},{"$f":"(($D808*'fnd base rates'!H$107)\n+($E808*'fnd base rates'!H$108)\n+($F808*'fnd base rates'!H$109)\n+($G808*'fnd base rates'!H$110)\n+($H808*'fnd base rates'!H$111)\n+($I808*'fnd base rates'!H$112)\n+($J808*'fnd base rates'!H$113)\n+($K808*'fnd base rates'!H$114)\n+($M808*'fnd base rates'!H$116)\n+($N808*'fnd base rates'!H$117)\n+($O808*'fnd base rates'!H$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,8)))","v":3559.36744},{"$f":"(($D808*'fnd base rates'!I$107)\n+($E808*'fnd base rates'!I$108)\n+($F808*'fnd base rates'!I$109)\n+($G808*'fnd base rates'!I$110)\n+($H808*'fnd base rates'!I$111)\n+($I808*'fnd base rates'!I$112)\n+($J808*'fnd base rates'!I$113)\n+($K808*'fnd base rates'!I$114)\n+($M808*'fnd base rates'!I$116)\n+($N808*'fnd base rates'!I$117)\n+($O808*'fnd base rates'!I$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,9)))\n*$R808","v":2076.96},{"$f":"(($D808*'fnd base rates'!J$107)\n+($E808*'fnd base rates'!J$108)\n+($F808*'fnd base rates'!J$109)\n+($G808*'fnd base rates'!J$110)\n+($H808*'fnd base rates'!J$111)\n+($I808*'fnd base rates'!J$112)\n+($J808*'fnd base rates'!J$113)\n+($K808*'fnd base rates'!J$114)\n+($M808*'fnd base rates'!J$116)\n+($N808*'fnd base rates'!J$117)\n+($O808*'fnd base rates'!J$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,10)))\n*$R808","v":3846.56},{"$f":"(($D808*'fnd base rates'!K$107)\n+($E808*'fnd base rates'!K$108)\n+($F808*'fnd base rates'!K$109)\n+($G808*'fnd base rates'!K$110)\n+($H808*'fnd base rates'!K$111)\n+($I808*'fnd base rates'!K$112)\n+($J808*'fnd base rates'!K$113)\n+($K808*'fnd base rates'!K$114)\n+($M808*'fnd base rates'!K$116)\n+($N808*'fnd base rates'!K$117)\n+($O808*'fnd base rates'!K$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,11)))\n*$R808","v":4881.8480760000002},{"$f":"(($D808*'fnd base rates'!L$107)\n+($E808*'fnd base rates'!L$108)\n+($F808*'fnd base rates'!L$109)\n+($G808*'fnd base rates'!L$110)\n+($H808*'fnd base rates'!L$111)\n+($I808*'fnd base rates'!L$112)\n+($J808*'fnd base rates'!L$113)\n+($K808*'fnd base rates'!L$114)\n+($M808*'fnd base rates'!L$116)\n+($N808*'fnd base rates'!L$117)\n+($O808*'fnd base rates'!L$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,12)))","v":7944.7013200000001},{"$f":"(($D808*'fnd base rates'!M$107)\n+($E808*'fnd base rates'!M$108)\n+($F808*'fnd base rates'!M$109)\n+($G808*'fnd base rates'!M$110)\n+($H808*'fnd base rates'!M$111)\n+($I808*'fnd base rates'!M$112)\n+($J808*'fnd base rates'!M$113)\n+($K808*'fnd base rates'!M$114)\n+($M808*'fnd base rates'!M$116)\n+($N808*'fnd base rates'!M$117)\n+($O808*'fnd base rates'!M$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,13)))","v":0},61040.945064000007,null,491095763,"491","095","763",1,4,61040.945064000007,15260,1547,13713,null,null,null,null,null,null,0,null,0]
["492",492281061,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D809","v":0},{"$f":"'fnd enro'!E809","v":0},{"$f":"'fnd enro'!F809","v":1},{"$f":"'fnd enro'!G809","v":1},{"$f":"'fnd enro'!H809","v":0},{"$f":"'fnd enro'!I809","v":0},{"$f":"'fnd enro'!J809","v":0},{"$f":"'fnd enro'!K809","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L809","v":0},{"$f":"'fnd enro'!M809","v":0},{"$f":"'fnd enro'!N809","v":0},{"$f":"'fnd enro'!O809","v":0},{"$f":"'fnd enro'!P809","v":1},{"$f":"'fnd enro'!R809","v":2},1,{"$f":"VALUE('fnd enro'!Q809)","v":11},null,{"$f":"(($D809*'fnd base rates'!C$107)\n+($E809*'fnd base rates'!C$108)\n+($F809*'fnd base rates'!C$109)\n+($G809*'fnd base rates'!C$110)\n+($H809*'fnd base rates'!C$111)\n+($I809*'fnd base rates'!C$112)\n+($J809*'fnd base rates'!C$113)\n+($K809*'fnd base rates'!C$114)\n+($M809*'fnd base rates'!C$116)\n+($N809*'fnd base rates'!C$117)\n+($O809*'fnd base rates'!C$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,3)))\n*$R809","v":1246.4778259999998},{"$f":"(($D809*'fnd base rates'!D$107)\n+($E809*'fnd base rates'!D$108)\n+($F809*'fnd base rates'!D$109)\n+($G809*'fnd base rates'!D$110)\n+($H809*'fnd base rates'!D$111)\n+($I809*'fnd base rates'!D$112)\n+($J809*'fnd base rates'!D$113)\n+($K809*'fnd base rates'!D$114)\n+($M809*'fnd base rates'!D$116)\n+($N809*'fnd base rates'!D$117)\n+($O809*'fnd base rates'!D$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,4)))\n*$R809","v":2121.88},{"$f":"(($D809*'fnd base rates'!E$107)\n+($E809*'fnd base rates'!E$108)\n+($F809*'fnd base rates'!E$109)\n+($G809*'fnd base rates'!E$110)\n+($H809*'fnd base rates'!E$111)\n+($I809*'fnd base rates'!E$112)\n+($J809*'fnd base rates'!E$113)\n+($K809*'fnd base rates'!E$114)\n+($M809*'fnd base rates'!E$116)\n+($N809*'fnd base rates'!E$117)\n+($O809*'fnd base rates'!E$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,5)))\n*$R809","v":13127.416068},{"$f":"(($D809*'fnd base rates'!F$107)\n+($E809*'fnd base rates'!F$108)\n+($F809*'fnd base rates'!F$109)\n+($G809*'fnd base rates'!F$110)\n+($H809*'fnd base rates'!F$111)\n+($I809*'fnd base rates'!F$112)\n+($J809*'fnd base rates'!F$113)\n+($K809*'fnd base rates'!F$114)\n+($M809*'fnd base rates'!F$116)\n+($N809*'fnd base rates'!F$117)\n+($O809*'fnd base rates'!F$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,6)))\n*$R809","v":2655.709852},{"$f":"(($D809*'fnd base rates'!G$107)\n+($E809*'fnd base rates'!G$108)\n+($F809*'fnd base rates'!G$109)\n+($G809*'fnd base rates'!G$110)\n+($H809*'fnd base rates'!G$111)\n+($I809*'fnd base rates'!G$112)\n+($J809*'fnd base rates'!G$113)\n+($K809*'fnd base rates'!G$114)\n+($M809*'fnd base rates'!G$116)\n+($N809*'fnd base rates'!G$117)\n+($O809*'fnd base rates'!G$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,7)))\n*$R809","v":570.20036800000003},{"$f":"(($D809*'fnd base rates'!H$107)\n+($E809*'fnd base rates'!H$108)\n+($F809*'fnd base rates'!H$109)\n+($G809*'fnd base rates'!H$110)\n+($H809*'fnd base rates'!H$111)\n+($I809*'fnd base rates'!H$112)\n+($J809*'fnd base rates'!H$113)\n+($K809*'fnd base rates'!H$114)\n+($M809*'fnd base rates'!H$116)\n+($N809*'fnd base rates'!H$117)\n+($O809*'fnd base rates'!H$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,8)))","v":1145.7437200000002},{"$f":"(($D809*'fnd base rates'!I$107)\n+($E809*'fnd base rates'!I$108)\n+($F809*'fnd base rates'!I$109)\n+($G809*'fnd base rates'!I$110)\n+($H809*'fnd base rates'!I$111)\n+($I809*'fnd base rates'!I$112)\n+($J809*'fnd base rates'!I$113)\n+($K809*'fnd base rates'!I$114)\n+($M809*'fnd base rates'!I$116)\n+($N809*'fnd base rates'!I$117)\n+($O809*'fnd base rates'!I$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,9)))\n*$R809","v":955.25},{"$f":"(($D809*'fnd base rates'!J$107)\n+($E809*'fnd base rates'!J$108)\n+($F809*'fnd base rates'!J$109)\n+($G809*'fnd base rates'!J$110)\n+($H809*'fnd base rates'!J$111)\n+($I809*'fnd base rates'!J$112)\n+($J809*'fnd base rates'!J$113)\n+($K809*'fnd base rates'!J$114)\n+($M809*'fnd base rates'!J$116)\n+($N809*'fnd base rates'!J$117)\n+($O809*'fnd base rates'!J$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,10)))\n*$R809","v":1298.54},{"$f":"(($D809*'fnd base rates'!K$107)\n+($E809*'fnd base rates'!K$108)\n+($F809*'fnd base rates'!K$109)\n+($G809*'fnd base rates'!K$110)\n+($H809*'fnd base rates'!K$111)\n+($I809*'fnd base rates'!K$112)\n+($J809*'fnd base rates'!K$113)\n+($K809*'fnd base rates'!K$114)\n+($M809*'fnd base rates'!K$116)\n+($N809*'fnd base rates'!K$117)\n+($O809*'fnd base rates'!K$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,11)))\n*$R809","v":2335.3240380000002},{"$f":"(($D809*'fnd base rates'!L$107)\n+($E809*'fnd base rates'!L$108)\n+($F809*'fnd base rates'!L$109)\n+($G809*'fnd base rates'!L$110)\n+($H809*'fnd base rates'!L$111)\n+($I809*'fnd base rates'!L$112)\n+($J809*'fnd base rates'!L$113)\n+($K809*'fnd base rates'!L$114)\n+($M809*'fnd base rates'!L$116)\n+($N809*'fnd base rates'!L$117)\n+($O809*'fnd base rates'!L$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,12)))","v":4402.4006600000002},{"$f":"(($D809*'fnd base rates'!M$107)\n+($E809*'fnd base rates'!M$108)\n+($F809*'fnd base rates'!M$109)\n+($G809*'fnd base rates'!M$110)\n+($H809*'fnd base rates'!M$111)\n+($I809*'fnd base rates'!M$112)\n+($J809*'fnd base rates'!M$113)\n+($K809*'fnd base rates'!M$114)\n+($M809*'fnd base rates'!M$116)\n+($N809*'fnd base rates'!M$117)\n+($O809*'fnd base rates'!M$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,13)))","v":0},29858.942532000001,null,492281061,"492","281","061",1,2,29858.942532000001,14929,-1050,15979,null,null,null,null,null,null,0,null,0]
["492",492281086,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D810","v":0},{"$f":"'fnd enro'!E810","v":0},{"$f":"'fnd enro'!F810","v":0},{"$f":"'fnd enro'!G810","v":1},{"$f":"'fnd enro'!H810","v":0},{"$f":"'fnd enro'!I810","v":0},{"$f":"'fnd enro'!J810","v":0},{"$f":"'fnd enro'!K810","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L810","v":0},{"$f":"'fnd enro'!M810","v":0},{"$f":"'fnd enro'!N810","v":0},{"$f":"'fnd enro'!O810","v":0},{"$f":"'fnd enro'!P810","v":0},{"$f":"'fnd enro'!R810","v":1},1,{"$f":"VALUE('fnd enro'!Q810)","v":8},null,{"$f":"(($D810*'fnd base rates'!C$107)\n+($E810*'fnd base rates'!C$108)\n+($F810*'fnd base rates'!C$109)\n+($G810*'fnd base rates'!C$110)\n+($H810*'fnd base rates'!C$111)\n+($I810*'fnd base rates'!C$112)\n+($J810*'fnd base rates'!C$113)\n+($K810*'fnd base rates'!C$114)\n+($M810*'fnd base rates'!C$116)\n+($N810*'fnd base rates'!C$117)\n+($O810*'fnd base rates'!C$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,3)))\n*$R810","v":570.33891299999993},{"$f":"(($D810*'fnd base rates'!D$107)\n+($E810*'fnd base rates'!D$108)\n+($F810*'fnd base rates'!D$109)\n+($G810*'fnd base rates'!D$110)\n+($H810*'fnd base rates'!D$111)\n+($I810*'fnd base rates'!D$112)\n+($J810*'fnd base rates'!D$113)\n+($K810*'fnd base rates'!D$114)\n+($M810*'fnd base rates'!D$116)\n+($N810*'fnd base rates'!D$117)\n+($O810*'fnd base rates'!D$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,4)))\n*$R810","v":810.3},{"$f":"(($D810*'fnd base rates'!E$107)\n+($E810*'fnd base rates'!E$108)\n+($F810*'fnd base rates'!E$109)\n+($G810*'fnd base rates'!E$110)\n+($H810*'fnd base rates'!E$111)\n+($I810*'fnd base rates'!E$112)\n+($J810*'fnd base rates'!E$113)\n+($K810*'fnd base rates'!E$114)\n+($M810*'fnd base rates'!E$116)\n+($N810*'fnd base rates'!E$117)\n+($O810*'fnd base rates'!E$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,5)))\n*$R810","v":4116.9430339999999},{"$f":"(($D810*'fnd base rates'!F$107)\n+($E810*'fnd base rates'!F$108)\n+($F810*'fnd base rates'!F$109)\n+($G810*'fnd base rates'!F$110)\n+($H810*'fnd base rates'!F$111)\n+($I810*'fnd base rates'!F$112)\n+($J810*'fnd base rates'!F$113)\n+($K810*'fnd base rates'!F$114)\n+($M810*'fnd base rates'!F$116)\n+($N810*'fnd base rates'!F$117)\n+($O810*'fnd base rates'!F$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,6)))\n*$R810","v":1327.854926},{"$f":"(($D810*'fnd base rates'!G$107)\n+($E810*'fnd base rates'!G$108)\n+($F810*'fnd base rates'!G$109)\n+($G810*'fnd base rates'!G$110)\n+($H810*'fnd base rates'!G$111)\n+($I810*'fnd base rates'!G$112)\n+($J810*'fnd base rates'!G$113)\n+($K810*'fnd base rates'!G$114)\n+($M810*'fnd base rates'!G$116)\n+($N810*'fnd base rates'!G$117)\n+($O810*'fnd base rates'!G$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,7)))\n*$R810","v":166.41018399999999},{"$f":"(($D810*'fnd base rates'!H$107)\n+($E810*'fnd base rates'!H$108)\n+($F810*'fnd base rates'!H$109)\n+($G810*'fnd base rates'!H$110)\n+($H810*'fnd base rates'!H$111)\n+($I810*'fnd base rates'!H$112)\n+($J810*'fnd base rates'!H$113)\n+($K810*'fnd base rates'!H$114)\n+($M810*'fnd base rates'!H$116)\n+($N810*'fnd base rates'!H$117)\n+($O810*'fnd base rates'!H$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D810*'fnd base rates'!I$107)\n+($E810*'fnd base rates'!I$108)\n+($F810*'fnd base rates'!I$109)\n+($G810*'fnd base rates'!I$110)\n+($H810*'fnd base rates'!I$111)\n+($I810*'fnd base rates'!I$112)\n+($J810*'fnd base rates'!I$113)\n+($K810*'fnd base rates'!I$114)\n+($M810*'fnd base rates'!I$116)\n+($N810*'fnd base rates'!I$117)\n+($O810*'fnd base rates'!I$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,9)))\n*$R810","v":378.55},{"$f":"(($D810*'fnd base rates'!J$107)\n+($E810*'fnd base rates'!J$108)\n+($F810*'fnd base rates'!J$109)\n+($G810*'fnd base rates'!J$110)\n+($H810*'fnd base rates'!J$111)\n+($I810*'fnd base rates'!J$112)\n+($J810*'fnd base rates'!J$113)\n+($K810*'fnd base rates'!J$114)\n+($M810*'fnd base rates'!J$116)\n+($N810*'fnd base rates'!J$117)\n+($O810*'fnd base rates'!J$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,10)))\n*$R810","v":161.32},{"$f":"(($D810*'fnd base rates'!K$107)\n+($E810*'fnd base rates'!K$108)\n+($F810*'fnd base rates'!K$109)\n+($G810*'fnd base rates'!K$110)\n+($H810*'fnd base rates'!K$111)\n+($I810*'fnd base rates'!K$112)\n+($J810*'fnd base rates'!K$113)\n+($K810*'fnd base rates'!K$114)\n+($M810*'fnd base rates'!K$116)\n+($N810*'fnd base rates'!K$117)\n+($O810*'fnd base rates'!K$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,11)))\n*$R810","v":1167.6620190000001},{"$f":"(($D810*'fnd base rates'!L$107)\n+($E810*'fnd base rates'!L$108)\n+($F810*'fnd base rates'!L$109)\n+($G810*'fnd base rates'!L$110)\n+($H810*'fnd base rates'!L$111)\n+($I810*'fnd base rates'!L$112)\n+($J810*'fnd base rates'!L$113)\n+($K810*'fnd base rates'!L$114)\n+($M810*'fnd base rates'!L$116)\n+($N810*'fnd base rates'!L$117)\n+($O810*'fnd base rates'!L$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D810*'fnd base rates'!M$107)\n+($E810*'fnd base rates'!M$108)\n+($F810*'fnd base rates'!M$109)\n+($G810*'fnd base rates'!M$110)\n+($H810*'fnd base rates'!M$111)\n+($I810*'fnd base rates'!M$112)\n+($J810*'fnd base rates'!M$113)\n+($K810*'fnd base rates'!M$114)\n+($M810*'fnd base rates'!M$116)\n+($N810*'fnd base rates'!M$117)\n+($O810*'fnd base rates'!M$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,13)))","v":0},11036.911266000001,null,492281086,"492","281","086",1,1,11036.911266000001,11037,-3003,14040,null,null,null,null,null,null,0,null,0]
["492",492281087,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D811","v":0},{"$f":"'fnd enro'!E811","v":0},{"$f":"'fnd enro'!F811","v":0},{"$f":"'fnd enro'!G811","v":1},{"$f":"'fnd enro'!H811","v":0},{"$f":"'fnd enro'!I811","v":0},{"$f":"'fnd enro'!J811","v":0},{"$f":"'fnd enro'!K811","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L811","v":0},{"$f":"'fnd enro'!M811","v":0},{"$f":"'fnd enro'!N811","v":0},{"$f":"'fnd enro'!O811","v":0},{"$f":"'fnd enro'!P811","v":1},{"$f":"'fnd enro'!R811","v":1},1,{"$f":"VALUE('fnd enro'!Q811)","v":6},null,{"$f":"(($D811*'fnd base rates'!C$107)\n+($E811*'fnd base rates'!C$108)\n+($F811*'fnd base rates'!C$109)\n+($G811*'fnd base rates'!C$110)\n+($H811*'fnd base rates'!C$111)\n+($I811*'fnd base rates'!C$112)\n+($J811*'fnd base rates'!C$113)\n+($K811*'fnd base rates'!C$114)\n+($M811*'fnd base rates'!C$116)\n+($N811*'fnd base rates'!C$117)\n+($O811*'fnd base rates'!C$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,3)))\n*$R811","v":643.07891299999994},{"$f":"(($D811*'fnd base rates'!D$107)\n+($E811*'fnd base rates'!D$108)\n+($F811*'fnd base rates'!D$109)\n+($G811*'fnd base rates'!D$110)\n+($H811*'fnd base rates'!D$111)\n+($I811*'fnd base rates'!D$112)\n+($J811*'fnd base rates'!D$113)\n+($K811*'fnd base rates'!D$114)\n+($M811*'fnd base rates'!D$116)\n+($N811*'fnd base rates'!D$117)\n+($O811*'fnd base rates'!D$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,4)))\n*$R811","v":1154.97},{"$f":"(($D811*'fnd base rates'!E$107)\n+($E811*'fnd base rates'!E$108)\n+($F811*'fnd base rates'!E$109)\n+($G811*'fnd base rates'!E$110)\n+($H811*'fnd base rates'!E$111)\n+($I811*'fnd base rates'!E$112)\n+($J811*'fnd base rates'!E$113)\n+($K811*'fnd base rates'!E$114)\n+($M811*'fnd base rates'!E$116)\n+($N811*'fnd base rates'!E$117)\n+($O811*'fnd base rates'!E$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,5)))\n*$R811","v":7481.5630339999998},{"$f":"(($D811*'fnd base rates'!F$107)\n+($E811*'fnd base rates'!F$108)\n+($F811*'fnd base rates'!F$109)\n+($G811*'fnd base rates'!F$110)\n+($H811*'fnd base rates'!F$111)\n+($I811*'fnd base rates'!F$112)\n+($J811*'fnd base rates'!F$113)\n+($K811*'fnd base rates'!F$114)\n+($M811*'fnd base rates'!F$116)\n+($N811*'fnd base rates'!F$117)\n+($O811*'fnd base rates'!F$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,6)))\n*$R811","v":1327.854926},{"$f":"(($D811*'fnd base rates'!G$107)\n+($E811*'fnd base rates'!G$108)\n+($F811*'fnd base rates'!G$109)\n+($G811*'fnd base rates'!G$110)\n+($H811*'fnd base rates'!G$111)\n+($I811*'fnd base rates'!G$112)\n+($J811*'fnd base rates'!G$113)\n+($K811*'fnd base rates'!G$114)\n+($M811*'fnd base rates'!G$116)\n+($N811*'fnd base rates'!G$117)\n+($O811*'fnd base rates'!G$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,7)))\n*$R811","v":329.64018399999998},{"$f":"(($D811*'fnd base rates'!H$107)\n+($E811*'fnd base rates'!H$108)\n+($F811*'fnd base rates'!H$109)\n+($G811*'fnd base rates'!H$110)\n+($H811*'fnd base rates'!H$111)\n+($I811*'fnd base rates'!H$112)\n+($J811*'fnd base rates'!H$113)\n+($K811*'fnd base rates'!H$114)\n+($M811*'fnd base rates'!H$116)\n+($N811*'fnd base rates'!H$117)\n+($O811*'fnd base rates'!H$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,8)))","v":579.70686000000001},{"$f":"(($D811*'fnd base rates'!I$107)\n+($E811*'fnd base rates'!I$108)\n+($F811*'fnd base rates'!I$109)\n+($G811*'fnd base rates'!I$110)\n+($H811*'fnd base rates'!I$111)\n+($I811*'fnd base rates'!I$112)\n+($J811*'fnd base rates'!I$113)\n+($K811*'fnd base rates'!I$114)\n+($M811*'fnd base rates'!I$116)\n+($N811*'fnd base rates'!I$117)\n+($O811*'fnd base rates'!I$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,9)))\n*$R811","v":514.79},{"$f":"(($D811*'fnd base rates'!J$107)\n+($E811*'fnd base rates'!J$108)\n+($F811*'fnd base rates'!J$109)\n+($G811*'fnd base rates'!J$110)\n+($H811*'fnd base rates'!J$111)\n+($I811*'fnd base rates'!J$112)\n+($J811*'fnd base rates'!J$113)\n+($K811*'fnd base rates'!J$114)\n+($M811*'fnd base rates'!J$116)\n+($N811*'fnd base rates'!J$117)\n+($O811*'fnd base rates'!J$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,10)))\n*$R811","v":869.28},{"$f":"(($D811*'fnd base rates'!K$107)\n+($E811*'fnd base rates'!K$108)\n+($F811*'fnd base rates'!K$109)\n+($G811*'fnd base rates'!K$110)\n+($H811*'fnd base rates'!K$111)\n+($I811*'fnd base rates'!K$112)\n+($J811*'fnd base rates'!K$113)\n+($K811*'fnd base rates'!K$114)\n+($M811*'fnd base rates'!K$116)\n+($N811*'fnd base rates'!K$117)\n+($O811*'fnd base rates'!K$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,11)))\n*$R811","v":1167.6620190000001},{"$f":"(($D811*'fnd base rates'!L$107)\n+($E811*'fnd base rates'!L$108)\n+($F811*'fnd base rates'!L$109)\n+($G811*'fnd base rates'!L$110)\n+($H811*'fnd base rates'!L$111)\n+($I811*'fnd base rates'!L$112)\n+($J811*'fnd base rates'!L$113)\n+($K811*'fnd base rates'!L$114)\n+($M811*'fnd base rates'!L$116)\n+($N811*'fnd base rates'!L$117)\n+($O811*'fnd base rates'!L$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,12)))","v":2358.1553299999996},{"$f":"(($D811*'fnd base rates'!M$107)\n+($E811*'fnd base rates'!M$108)\n+($F811*'fnd base rates'!M$109)\n+($G811*'fnd base rates'!M$110)\n+($H811*'fnd base rates'!M$111)\n+($I811*'fnd base rates'!M$112)\n+($J811*'fnd base rates'!M$113)\n+($K811*'fnd base rates'!M$114)\n+($M811*'fnd base rates'!M$116)\n+($N811*'fnd base rates'!M$117)\n+($O811*'fnd base rates'!M$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,13)))","v":0},16426.701266,null,492281087,"492","281","087",1,1,16426.701266,16427,4371,12056,null,null,null,null,null,null,0,null,0]
["492",492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D812","v":0},{"$f":"'fnd enro'!E812","v":0},{"$f":"'fnd enro'!F812","v":54},{"$f":"'fnd enro'!G812","v":287},{"$f":"'fnd enro'!H812","v":0},{"$f":"'fnd enro'!I812","v":0},{"$f":"'fnd enro'!J812","v":0},{"$f":"'fnd enro'!K812","v":13.401300000000001},{"$f":"'fnd enro'!L812","v":0},{"$f":"'fnd enro'!M812","v":70},{"$f":"'fnd enro'!N812","v":0},{"$f":"'fnd enro'!O812","v":0},{"$f":"'fnd enro'!P812","v":310},{"$f":"'fnd enro'!R812","v":341},1,{"$f":"VALUE('fnd enro'!Q812)","v":12},null,{"$f":"(($D812*'fnd base rates'!C$107)\n+($E812*'fnd base rates'!C$108)\n+($F812*'fnd base rates'!C$109)\n+($G812*'fnd base rates'!C$110)\n+($H812*'fnd base rates'!C$111)\n+($I812*'fnd base rates'!C$112)\n+($J812*'fnd base rates'!C$113)\n+($K812*'fnd base rates'!C$114)\n+($M812*'fnd base rates'!C$116)\n+($N812*'fnd base rates'!C$117)\n+($O812*'fnd base rates'!C$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,3)))\n*$R812","v":237887.06933299999},{"$f":"(($D812*'fnd base rates'!D$107)\n+($E812*'fnd base rates'!D$108)\n+($F812*'fnd base rates'!D$109)\n+($G812*'fnd base rates'!D$110)\n+($H812*'fnd base rates'!D$111)\n+($I812*'fnd base rates'!D$112)\n+($J812*'fnd base rates'!D$113)\n+($K812*'fnd base rates'!D$114)\n+($M812*'fnd base rates'!D$116)\n+($N812*'fnd base rates'!D$117)\n+($O812*'fnd base rates'!D$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,4)))\n*$R812","v":458706},{"$f":"(($D812*'fnd base rates'!E$107)\n+($E812*'fnd base rates'!E$108)\n+($F812*'fnd base rates'!E$109)\n+($G812*'fnd base rates'!E$110)\n+($H812*'fnd base rates'!E$111)\n+($I812*'fnd base rates'!E$112)\n+($J812*'fnd base rates'!E$113)\n+($K812*'fnd base rates'!E$114)\n+($M812*'fnd base rates'!E$116)\n+($N812*'fnd base rates'!E$117)\n+($O812*'fnd base rates'!E$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,5)))\n*$R812","v":3146795.8745940002},{"$f":"(($D812*'fnd base rates'!F$107)\n+($E812*'fnd base rates'!F$108)\n+($F812*'fnd base rates'!F$109)\n+($G812*'fnd base rates'!F$110)\n+($H812*'fnd base rates'!F$111)\n+($I812*'fnd base rates'!F$112)\n+($J812*'fnd base rates'!F$113)\n+($K812*'fnd base rates'!F$114)\n+($M812*'fnd base rates'!F$116)\n+($N812*'fnd base rates'!F$117)\n+($O812*'fnd base rates'!F$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,6)))\n*$R812","v":466406.52976600005},{"$f":"(($D812*'fnd base rates'!G$107)\n+($E812*'fnd base rates'!G$108)\n+($F812*'fnd base rates'!G$109)\n+($G812*'fnd base rates'!G$110)\n+($H812*'fnd base rates'!G$111)\n+($I812*'fnd base rates'!G$112)\n+($J812*'fnd base rates'!G$113)\n+($K812*'fnd base rates'!G$114)\n+($M812*'fnd base rates'!G$116)\n+($N812*'fnd base rates'!G$117)\n+($O812*'fnd base rates'!G$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,7)))\n*$R812","v":140566.09274399999},{"$f":"(($D812*'fnd base rates'!H$107)\n+($E812*'fnd base rates'!H$108)\n+($F812*'fnd base rates'!H$109)\n+($G812*'fnd base rates'!H$110)\n+($H812*'fnd base rates'!H$111)\n+($I812*'fnd base rates'!H$112)\n+($J812*'fnd base rates'!H$113)\n+($K812*'fnd base rates'!H$114)\n+($M812*'fnd base rates'!H$116)\n+($N812*'fnd base rates'!H$117)\n+($O812*'fnd base rates'!H$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,8)))","v":211117.90925999996},{"$f":"(($D812*'fnd base rates'!I$107)\n+($E812*'fnd base rates'!I$108)\n+($F812*'fnd base rates'!I$109)\n+($G812*'fnd base rates'!I$110)\n+($H812*'fnd base rates'!I$111)\n+($I812*'fnd base rates'!I$112)\n+($J812*'fnd base rates'!I$113)\n+($K812*'fnd base rates'!I$114)\n+($M812*'fnd base rates'!I$116)\n+($N812*'fnd base rates'!I$117)\n+($O812*'fnd base rates'!I$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,9)))\n*$R812","v":201635.45},{"$f":"(($D812*'fnd base rates'!J$107)\n+($E812*'fnd base rates'!J$108)\n+($F812*'fnd base rates'!J$109)\n+($G812*'fnd base rates'!J$110)\n+($H812*'fnd base rates'!J$111)\n+($I812*'fnd base rates'!J$112)\n+($J812*'fnd base rates'!J$113)\n+($K812*'fnd base rates'!J$114)\n+($M812*'fnd base rates'!J$116)\n+($N812*'fnd base rates'!J$117)\n+($O812*'fnd base rates'!J$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,10)))\n*$R812","v":400740.18},{"$f":"(($D812*'fnd base rates'!K$107)\n+($E812*'fnd base rates'!K$108)\n+($F812*'fnd base rates'!K$109)\n+($G812*'fnd base rates'!K$110)\n+($H812*'fnd base rates'!K$111)\n+($I812*'fnd base rates'!K$112)\n+($J812*'fnd base rates'!K$113)\n+($K812*'fnd base rates'!K$114)\n+($M812*'fnd base rates'!K$116)\n+($N812*'fnd base rates'!K$117)\n+($O812*'fnd base rates'!K$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,11)))\n*$R812","v":421500.248479},{"$f":"(($D812*'fnd base rates'!L$107)\n+($E812*'fnd base rates'!L$108)\n+($F812*'fnd base rates'!L$109)\n+($G812*'fnd base rates'!L$110)\n+($H812*'fnd base rates'!L$111)\n+($I812*'fnd base rates'!L$112)\n+($J812*'fnd base rates'!L$113)\n+($K812*'fnd base rates'!L$114)\n+($M812*'fnd base rates'!L$116)\n+($N812*'fnd base rates'!L$117)\n+($O812*'fnd base rates'!L$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,12)))","v":912281.18753},{"$f":"(($D812*'fnd base rates'!M$107)\n+($E812*'fnd base rates'!M$108)\n+($F812*'fnd base rates'!M$109)\n+($G812*'fnd base rates'!M$110)\n+($H812*'fnd base rates'!M$111)\n+($I812*'fnd base rates'!M$112)\n+($J812*'fnd base rates'!M$113)\n+($K812*'fnd base rates'!M$114)\n+($M812*'fnd base rates'!M$116)\n+($N812*'fnd base rates'!M$117)\n+($O812*'fnd base rates'!M$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,13)))","v":0},6597636.5417060005,null,492281281,"492","281","281",1,341,6597636.5417060005,19348,4088,15260,null,null,null,null,null,null,0,null,0]
["492",492281332,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D813","v":0},{"$f":"'fnd enro'!E813","v":0},{"$f":"'fnd enro'!F813","v":1},{"$f":"'fnd enro'!G813","v":2},{"$f":"'fnd enro'!H813","v":0},{"$f":"'fnd enro'!I813","v":0},{"$f":"'fnd enro'!J813","v":0},{"$f":"'fnd enro'!K813","v":0.1179},{"$f":"'fnd enro'!L813","v":0},{"$f":"'fnd enro'!M813","v":1},{"$f":"'fnd enro'!N813","v":0},{"$f":"'fnd enro'!O813","v":0},{"$f":"'fnd enro'!P813","v":2},{"$f":"'fnd enro'!R813","v":3},1,{"$f":"VALUE('fnd enro'!Q813)","v":10},null,{"$f":"(($D813*'fnd base rates'!C$107)\n+($E813*'fnd base rates'!C$108)\n+($F813*'fnd base rates'!C$109)\n+($G813*'fnd base rates'!C$110)\n+($H813*'fnd base rates'!C$111)\n+($I813*'fnd base rates'!C$112)\n+($J813*'fnd base rates'!C$113)\n+($K813*'fnd base rates'!C$114)\n+($M813*'fnd base rates'!C$116)\n+($N813*'fnd base rates'!C$117)\n+($O813*'fnd base rates'!C$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,3)))\n*$R813","v":2015.4667389999995},{"$f":"(($D813*'fnd base rates'!D$107)\n+($E813*'fnd base rates'!D$108)\n+($F813*'fnd base rates'!D$109)\n+($G813*'fnd base rates'!D$110)\n+($H813*'fnd base rates'!D$111)\n+($I813*'fnd base rates'!D$112)\n+($J813*'fnd base rates'!D$113)\n+($K813*'fnd base rates'!D$114)\n+($M813*'fnd base rates'!D$116)\n+($N813*'fnd base rates'!D$117)\n+($O813*'fnd base rates'!D$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,4)))\n*$R813","v":3541.5},{"$f":"(($D813*'fnd base rates'!E$107)\n+($E813*'fnd base rates'!E$108)\n+($F813*'fnd base rates'!E$109)\n+($G813*'fnd base rates'!E$110)\n+($H813*'fnd base rates'!E$111)\n+($I813*'fnd base rates'!E$112)\n+($J813*'fnd base rates'!E$113)\n+($K813*'fnd base rates'!E$114)\n+($M813*'fnd base rates'!E$116)\n+($N813*'fnd base rates'!E$117)\n+($O813*'fnd base rates'!E$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,5)))\n*$R813","v":22655.499102000002},{"$f":"(($D813*'fnd base rates'!F$107)\n+($E813*'fnd base rates'!F$108)\n+($F813*'fnd base rates'!F$109)\n+($G813*'fnd base rates'!F$110)\n+($H813*'fnd base rates'!F$111)\n+($I813*'fnd base rates'!F$112)\n+($J813*'fnd base rates'!F$113)\n+($K813*'fnd base rates'!F$114)\n+($M813*'fnd base rates'!F$116)\n+($N813*'fnd base rates'!F$117)\n+($O813*'fnd base rates'!F$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,6)))\n*$R813","v":4177.9647779999996},{"$f":"(($D813*'fnd base rates'!G$107)\n+($E813*'fnd base rates'!G$108)\n+($F813*'fnd base rates'!G$109)\n+($G813*'fnd base rates'!G$110)\n+($H813*'fnd base rates'!G$111)\n+($I813*'fnd base rates'!G$112)\n+($J813*'fnd base rates'!G$113)\n+($K813*'fnd base rates'!G$114)\n+($M813*'fnd base rates'!G$116)\n+($N813*'fnd base rates'!G$117)\n+($O813*'fnd base rates'!G$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,7)))\n*$R813","v":988.65055199999995},{"$f":"(($D813*'fnd base rates'!H$107)\n+($E813*'fnd base rates'!H$108)\n+($F813*'fnd base rates'!H$109)\n+($G813*'fnd base rates'!H$110)\n+($H813*'fnd base rates'!H$111)\n+($I813*'fnd base rates'!H$112)\n+($J813*'fnd base rates'!H$113)\n+($K813*'fnd base rates'!H$114)\n+($M813*'fnd base rates'!H$116)\n+($N813*'fnd base rates'!H$117)\n+($O813*'fnd base rates'!H$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,8)))","v":1869.3905799999998},{"$f":"(($D813*'fnd base rates'!I$107)\n+($E813*'fnd base rates'!I$108)\n+($F813*'fnd base rates'!I$109)\n+($G813*'fnd base rates'!I$110)\n+($H813*'fnd base rates'!I$111)\n+($I813*'fnd base rates'!I$112)\n+($J813*'fnd base rates'!I$113)\n+($K813*'fnd base rates'!I$114)\n+($M813*'fnd base rates'!I$116)\n+($N813*'fnd base rates'!I$117)\n+($O813*'fnd base rates'!I$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,9)))\n*$R813","v":1581.1200000000001},{"$f":"(($D813*'fnd base rates'!J$107)\n+($E813*'fnd base rates'!J$108)\n+($F813*'fnd base rates'!J$109)\n+($G813*'fnd base rates'!J$110)\n+($H813*'fnd base rates'!J$111)\n+($I813*'fnd base rates'!J$112)\n+($J813*'fnd base rates'!J$113)\n+($K813*'fnd base rates'!J$114)\n+($M813*'fnd base rates'!J$116)\n+($N813*'fnd base rates'!J$117)\n+($O813*'fnd base rates'!J$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,10)))\n*$R813","v":2339.88},{"$f":"(($D813*'fnd base rates'!K$107)\n+($E813*'fnd base rates'!K$108)\n+($F813*'fnd base rates'!K$109)\n+($G813*'fnd base rates'!K$110)\n+($H813*'fnd base rates'!K$111)\n+($I813*'fnd base rates'!K$112)\n+($J813*'fnd base rates'!K$113)\n+($K813*'fnd base rates'!K$114)\n+($M813*'fnd base rates'!K$116)\n+($N813*'fnd base rates'!K$117)\n+($O813*'fnd base rates'!K$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,11)))\n*$R813","v":3836.2360570000001},{"$f":"(($D813*'fnd base rates'!L$107)\n+($E813*'fnd base rates'!L$108)\n+($F813*'fnd base rates'!L$109)\n+($G813*'fnd base rates'!L$110)\n+($H813*'fnd base rates'!L$111)\n+($I813*'fnd base rates'!L$112)\n+($J813*'fnd base rates'!L$113)\n+($K813*'fnd base rates'!L$114)\n+($M813*'fnd base rates'!L$116)\n+($N813*'fnd base rates'!L$117)\n+($O813*'fnd base rates'!L$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,12)))","v":7200.7359900000001},{"$f":"(($D813*'fnd base rates'!M$107)\n+($E813*'fnd base rates'!M$108)\n+($F813*'fnd base rates'!M$109)\n+($G813*'fnd base rates'!M$110)\n+($H813*'fnd base rates'!M$111)\n+($I813*'fnd base rates'!M$112)\n+($J813*'fnd base rates'!M$113)\n+($K813*'fnd base rates'!M$114)\n+($M813*'fnd base rates'!M$116)\n+($N813*'fnd base rates'!M$117)\n+($O813*'fnd base rates'!M$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,13)))","v":0},50206.443798,null,492281332,"492","281","332",1,3,50206.443798,16735,1806,14929,null,null,null,null,null,null,0,null,0]
["493",493057035,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D814","v":0},{"$f":"'fnd enro'!E814","v":0},{"$f":"'fnd enro'!F814","v":0},{"$f":"'fnd enro'!G814","v":0},{"$f":"'fnd enro'!H814","v":0},{"$f":"'fnd enro'!I814","v":21},{"$f":"'fnd enro'!J814","v":0},{"$f":"'fnd enro'!K814","v":0.82530000000000003},{"$f":"'fnd enro'!L814","v":0},{"$f":"'fnd enro'!M814","v":0},{"$f":"'fnd enro'!N814","v":0},{"$f":"'fnd enro'!O814","v":11},{"$f":"'fnd enro'!P814","v":19},{"$f":"'fnd enro'!R814","v":21},1.04,{"$f":"VALUE('fnd enro'!Q814)","v":11},null,{"$f":"(($D814*'fnd base rates'!C$107)\n+($E814*'fnd base rates'!C$108)\n+($F814*'fnd base rates'!C$109)\n+($G814*'fnd base rates'!C$110)\n+($H814*'fnd base rates'!C$111)\n+($I814*'fnd base rates'!C$112)\n+($J814*'fnd base rates'!C$113)\n+($K814*'fnd base rates'!C$114)\n+($M814*'fnd base rates'!C$116)\n+($N814*'fnd base rates'!C$117)\n+($O814*'fnd base rates'!C$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,3)))\n*$R814","v":15997.17305992},{"$f":"(($D814*'fnd base rates'!D$107)\n+($E814*'fnd base rates'!D$108)\n+($F814*'fnd base rates'!D$109)\n+($G814*'fnd base rates'!D$110)\n+($H814*'fnd base rates'!D$111)\n+($I814*'fnd base rates'!D$112)\n+($J814*'fnd base rates'!D$113)\n+($K814*'fnd base rates'!D$114)\n+($M814*'fnd base rates'!D$116)\n+($N814*'fnd base rates'!D$117)\n+($O814*'fnd base rates'!D$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,4)))\n*$R814","v":30140.437600000001},{"$f":"(($D814*'fnd base rates'!E$107)\n+($E814*'fnd base rates'!E$108)\n+($F814*'fnd base rates'!E$109)\n+($G814*'fnd base rates'!E$110)\n+($H814*'fnd base rates'!E$111)\n+($I814*'fnd base rates'!E$112)\n+($J814*'fnd base rates'!E$113)\n+($K814*'fnd base rates'!E$114)\n+($M814*'fnd base rates'!E$116)\n+($N814*'fnd base rates'!E$117)\n+($O814*'fnd base rates'!E$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,5)))\n*$R814","v":228242.08546256},{"$f":"(($D814*'fnd base rates'!F$107)\n+($E814*'fnd base rates'!F$108)\n+($F814*'fnd base rates'!F$109)\n+($G814*'fnd base rates'!F$110)\n+($H814*'fnd base rates'!F$111)\n+($I814*'fnd base rates'!F$112)\n+($J814*'fnd base rates'!F$113)\n+($K814*'fnd base rates'!F$114)\n+($M814*'fnd base rates'!F$116)\n+($N814*'fnd base rates'!F$117)\n+($O814*'fnd base rates'!F$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,6)))\n*$R814","v":23198.503583840004},{"$f":"(($D814*'fnd base rates'!G$107)\n+($E814*'fnd base rates'!G$108)\n+($F814*'fnd base rates'!G$109)\n+($G814*'fnd base rates'!G$110)\n+($H814*'fnd base rates'!G$111)\n+($I814*'fnd base rates'!G$112)\n+($J814*'fnd base rates'!G$113)\n+($K814*'fnd base rates'!G$114)\n+($M814*'fnd base rates'!G$116)\n+($N814*'fnd base rates'!G$117)\n+($O814*'fnd base rates'!G$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,7)))\n*$R814","v":9214.5080185600018},{"$f":"(($D814*'fnd base rates'!H$107)\n+($E814*'fnd base rates'!H$108)\n+($F814*'fnd base rates'!H$109)\n+($G814*'fnd base rates'!H$110)\n+($H814*'fnd base rates'!H$111)\n+($I814*'fnd base rates'!H$112)\n+($J814*'fnd base rates'!H$113)\n+($K814*'fnd base rates'!H$114)\n+($M814*'fnd base rates'!H$116)\n+($N814*'fnd base rates'!H$117)\n+($O814*'fnd base rates'!H$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,8)))","v":20858.444059999998},{"$f":"(($D814*'fnd base rates'!I$107)\n+($E814*'fnd base rates'!I$108)\n+($F814*'fnd base rates'!I$109)\n+($G814*'fnd base rates'!I$110)\n+($H814*'fnd base rates'!I$111)\n+($I814*'fnd base rates'!I$112)\n+($J814*'fnd base rates'!I$113)\n+($K814*'fnd base rates'!I$114)\n+($M814*'fnd base rates'!I$116)\n+($N814*'fnd base rates'!I$117)\n+($O814*'fnd base rates'!I$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,9)))\n*$R814","v":14855.62},{"$f":"(($D814*'fnd base rates'!J$107)\n+($E814*'fnd base rates'!J$108)\n+($F814*'fnd base rates'!J$109)\n+($G814*'fnd base rates'!J$110)\n+($H814*'fnd base rates'!J$111)\n+($I814*'fnd base rates'!J$112)\n+($J814*'fnd base rates'!J$113)\n+($K814*'fnd base rates'!J$114)\n+($M814*'fnd base rates'!J$116)\n+($N814*'fnd base rates'!J$117)\n+($O814*'fnd base rates'!J$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,10)))\n*$R814","v":33980.023999999998},{"$f":"(($D814*'fnd base rates'!K$107)\n+($E814*'fnd base rates'!K$108)\n+($F814*'fnd base rates'!K$109)\n+($G814*'fnd base rates'!K$110)\n+($H814*'fnd base rates'!K$111)\n+($I814*'fnd base rates'!K$112)\n+($J814*'fnd base rates'!K$113)\n+($K814*'fnd base rates'!K$114)\n+($M814*'fnd base rates'!K$116)\n+($N814*'fnd base rates'!K$117)\n+($O814*'fnd base rates'!K$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,11)))\n*$R814","v":31005.980094959999},{"$f":"(($D814*'fnd base rates'!L$107)\n+($E814*'fnd base rates'!L$108)\n+($F814*'fnd base rates'!L$109)\n+($G814*'fnd base rates'!L$110)\n+($H814*'fnd base rates'!L$111)\n+($I814*'fnd base rates'!L$112)\n+($J814*'fnd base rates'!L$113)\n+($K814*'fnd base rates'!L$114)\n+($M814*'fnd base rates'!L$116)\n+($N814*'fnd base rates'!L$117)\n+($O814*'fnd base rates'!L$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,12)))","v":55620.351930000004},{"$f":"(($D814*'fnd base rates'!M$107)\n+($E814*'fnd base rates'!M$108)\n+($F814*'fnd base rates'!M$109)\n+($G814*'fnd base rates'!M$110)\n+($H814*'fnd base rates'!M$111)\n+($I814*'fnd base rates'!M$112)\n+($J814*'fnd base rates'!M$113)\n+($K814*'fnd base rates'!M$114)\n+($M814*'fnd base rates'!M$116)\n+($N814*'fnd base rates'!M$117)\n+($O814*'fnd base rates'!M$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,13)))","v":0},463113.12780983996,null,493057035,"493","057","035",1,21,463113.12780983996,22053,11016,11037,null,null,null,null,null,null,0,null,0]
["493",493057044,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D815","v":0},{"$f":"'fnd enro'!E815","v":0},{"$f":"'fnd enro'!F815","v":0},{"$f":"'fnd enro'!G815","v":0},{"$f":"'fnd enro'!H815","v":0},{"$f":"'fnd enro'!I815","v":2},{"$f":"'fnd enro'!J815","v":0},{"$f":"'fnd enro'!K815","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L815","v":0},{"$f":"'fnd enro'!M815","v":0},{"$f":"'fnd enro'!N815","v":0},{"$f":"'fnd enro'!O815","v":2},{"$f":"'fnd enro'!P815","v":0},{"$f":"'fnd enro'!R815","v":2},1.04,{"$f":"VALUE('fnd enro'!Q815)","v":11},null,{"$f":"(($D815*'fnd base rates'!C$107)\n+($E815*'fnd base rates'!C$108)\n+($F815*'fnd base rates'!C$109)\n+($G815*'fnd base rates'!C$110)\n+($H815*'fnd base rates'!C$111)\n+($I815*'fnd base rates'!C$112)\n+($J815*'fnd base rates'!C$113)\n+($K815*'fnd base rates'!C$114)\n+($M815*'fnd base rates'!C$116)\n+($N815*'fnd base rates'!C$117)\n+($O815*'fnd base rates'!C$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,3)))\n*$R815","v":1450.0073390399998},{"$f":"(($D815*'fnd base rates'!D$107)\n+($E815*'fnd base rates'!D$108)\n+($F815*'fnd base rates'!D$109)\n+($G815*'fnd base rates'!D$110)\n+($H815*'fnd base rates'!D$111)\n+($I815*'fnd base rates'!D$112)\n+($J815*'fnd base rates'!D$113)\n+($K815*'fnd base rates'!D$114)\n+($M815*'fnd base rates'!D$116)\n+($N815*'fnd base rates'!D$117)\n+($O815*'fnd base rates'!D$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,4)))\n*$R815","v":2146.9136000000003},{"$f":"(($D815*'fnd base rates'!E$107)\n+($E815*'fnd base rates'!E$108)\n+($F815*'fnd base rates'!E$109)\n+($G815*'fnd base rates'!E$110)\n+($H815*'fnd base rates'!E$111)\n+($I815*'fnd base rates'!E$112)\n+($J815*'fnd base rates'!E$113)\n+($K815*'fnd base rates'!E$114)\n+($M815*'fnd base rates'!E$116)\n+($N815*'fnd base rates'!E$117)\n+($O815*'fnd base rates'!E$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,5)))\n*$R815","v":14066.547110719999},{"$f":"(($D815*'fnd base rates'!F$107)\n+($E815*'fnd base rates'!F$108)\n+($F815*'fnd base rates'!F$109)\n+($G815*'fnd base rates'!F$110)\n+($H815*'fnd base rates'!F$111)\n+($I815*'fnd base rates'!F$112)\n+($J815*'fnd base rates'!F$113)\n+($K815*'fnd base rates'!F$114)\n+($M815*'fnd base rates'!F$116)\n+($N815*'fnd base rates'!F$117)\n+($O815*'fnd base rates'!F$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,6)))\n*$R815","v":2429.13824608},{"$f":"(($D815*'fnd base rates'!G$107)\n+($E815*'fnd base rates'!G$108)\n+($F815*'fnd base rates'!G$109)\n+($G815*'fnd base rates'!G$110)\n+($H815*'fnd base rates'!G$111)\n+($I815*'fnd base rates'!G$112)\n+($J815*'fnd base rates'!G$113)\n+($K815*'fnd base rates'!G$114)\n+($M815*'fnd base rates'!G$116)\n+($N815*'fnd base rates'!G$117)\n+($O815*'fnd base rates'!G$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,7)))\n*$R815","v":493.58438272000001},{"$f":"(($D815*'fnd base rates'!H$107)\n+($E815*'fnd base rates'!H$108)\n+($F815*'fnd base rates'!H$109)\n+($G815*'fnd base rates'!H$110)\n+($H815*'fnd base rates'!H$111)\n+($I815*'fnd base rates'!H$112)\n+($J815*'fnd base rates'!H$113)\n+($K815*'fnd base rates'!H$114)\n+($M815*'fnd base rates'!H$116)\n+($N815*'fnd base rates'!H$117)\n+($O815*'fnd base rates'!H$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,8)))","v":2071.5937199999998},{"$f":"(($D815*'fnd base rates'!I$107)\n+($E815*'fnd base rates'!I$108)\n+($F815*'fnd base rates'!I$109)\n+($G815*'fnd base rates'!I$110)\n+($H815*'fnd base rates'!I$111)\n+($I815*'fnd base rates'!I$112)\n+($J815*'fnd base rates'!I$113)\n+($K815*'fnd base rates'!I$114)\n+($M815*'fnd base rates'!I$116)\n+($N815*'fnd base rates'!I$117)\n+($O815*'fnd base rates'!I$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,9)))\n*$R815","v":1136.0960000000002},{"$f":"(($D815*'fnd base rates'!J$107)\n+($E815*'fnd base rates'!J$108)\n+($F815*'fnd base rates'!J$109)\n+($G815*'fnd base rates'!J$110)\n+($H815*'fnd base rates'!J$111)\n+($I815*'fnd base rates'!J$112)\n+($J815*'fnd base rates'!J$113)\n+($K815*'fnd base rates'!J$114)\n+($M815*'fnd base rates'!J$116)\n+($N815*'fnd base rates'!J$117)\n+($O815*'fnd base rates'!J$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,10)))\n*$R815","v":1329.8688},{"$f":"(($D815*'fnd base rates'!K$107)\n+($E815*'fnd base rates'!K$108)\n+($F815*'fnd base rates'!K$109)\n+($G815*'fnd base rates'!K$110)\n+($H815*'fnd base rates'!K$111)\n+($I815*'fnd base rates'!K$112)\n+($J815*'fnd base rates'!K$113)\n+($K815*'fnd base rates'!K$114)\n+($M815*'fnd base rates'!K$116)\n+($N815*'fnd base rates'!K$117)\n+($O815*'fnd base rates'!K$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,11)))\n*$R815","v":3329.6681995200001},{"$f":"(($D815*'fnd base rates'!L$107)\n+($E815*'fnd base rates'!L$108)\n+($F815*'fnd base rates'!L$109)\n+($G815*'fnd base rates'!L$110)\n+($H815*'fnd base rates'!L$111)\n+($I815*'fnd base rates'!L$112)\n+($J815*'fnd base rates'!L$113)\n+($K815*'fnd base rates'!L$114)\n+($M815*'fnd base rates'!L$116)\n+($N815*'fnd base rates'!L$117)\n+($O815*'fnd base rates'!L$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,12)))","v":4134.1106600000003},{"$f":"(($D815*'fnd base rates'!M$107)\n+($E815*'fnd base rates'!M$108)\n+($F815*'fnd base rates'!M$109)\n+($G815*'fnd base rates'!M$110)\n+($H815*'fnd base rates'!M$111)\n+($I815*'fnd base rates'!M$112)\n+($J815*'fnd base rates'!M$113)\n+($K815*'fnd base rates'!M$114)\n+($M815*'fnd base rates'!M$116)\n+($N815*'fnd base rates'!M$117)\n+($O815*'fnd base rates'!M$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,13)))","v":0},32587.528058080003,null,493057044,"493","057","044",1,2,32587.528058080003,16294,-133,16427,null,null,null,null,null,null,0,null,0]
["493",493057057,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D816","v":0},{"$f":"'fnd enro'!E816","v":0},{"$f":"'fnd enro'!F816","v":0},{"$f":"'fnd enro'!G816","v":0},{"$f":"'fnd enro'!H816","v":0},{"$f":"'fnd enro'!I816","v":94},{"$f":"'fnd enro'!J816","v":0},{"$f":"'fnd enro'!K816","v":3.6941999999999999},{"$f":"'fnd enro'!L816","v":0},{"$f":"'fnd enro'!M816","v":0},{"$f":"'fnd enro'!N816","v":0},{"$f":"'fnd enro'!O816","v":59},{"$f":"'fnd enro'!P816","v":85},{"$f":"'fnd enro'!R816","v":94},1.04,{"$f":"VALUE('fnd enro'!Q816)","v":12},null,{"$f":"(($D816*'fnd base rates'!C$107)\n+($E816*'fnd base rates'!C$108)\n+($F816*'fnd base rates'!C$109)\n+($G816*'fnd base rates'!C$110)\n+($H816*'fnd base rates'!C$111)\n+($I816*'fnd base rates'!C$112)\n+($J816*'fnd base rates'!C$113)\n+($K816*'fnd base rates'!C$114)\n+($M816*'fnd base rates'!C$116)\n+($N816*'fnd base rates'!C$117)\n+($O816*'fnd base rates'!C$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,3)))\n*$R816","v":73694.48093487999},{"$f":"(($D816*'fnd base rates'!D$107)\n+($E816*'fnd base rates'!D$108)\n+($F816*'fnd base rates'!D$109)\n+($G816*'fnd base rates'!D$110)\n+($H816*'fnd base rates'!D$111)\n+($I816*'fnd base rates'!D$112)\n+($J816*'fnd base rates'!D$113)\n+($K816*'fnd base rates'!D$114)\n+($M816*'fnd base rates'!D$116)\n+($N816*'fnd base rates'!D$117)\n+($O816*'fnd base rates'!D$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,4)))\n*$R816","v":140960.01920000001},{"$f":"(($D816*'fnd base rates'!E$107)\n+($E816*'fnd base rates'!E$108)\n+($F816*'fnd base rates'!E$109)\n+($G816*'fnd base rates'!E$110)\n+($H816*'fnd base rates'!E$111)\n+($I816*'fnd base rates'!E$112)\n+($J816*'fnd base rates'!E$113)\n+($K816*'fnd base rates'!E$114)\n+($M816*'fnd base rates'!E$116)\n+($N816*'fnd base rates'!E$117)\n+($O816*'fnd base rates'!E$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,5)))\n*$R816","v":1074445.8662038401},{"$f":"(($D816*'fnd base rates'!F$107)\n+($E816*'fnd base rates'!F$108)\n+($F816*'fnd base rates'!F$109)\n+($G816*'fnd base rates'!F$110)\n+($H816*'fnd base rates'!F$111)\n+($I816*'fnd base rates'!F$112)\n+($J816*'fnd base rates'!F$113)\n+($K816*'fnd base rates'!F$114)\n+($M816*'fnd base rates'!F$116)\n+($N816*'fnd base rates'!F$117)\n+($O816*'fnd base rates'!F$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,6)))\n*$R816","v":106093.42956576},{"$f":"(($D816*'fnd base rates'!G$107)\n+($E816*'fnd base rates'!G$108)\n+($F816*'fnd base rates'!G$109)\n+($G816*'fnd base rates'!G$110)\n+($H816*'fnd base rates'!G$111)\n+($I816*'fnd base rates'!G$112)\n+($J816*'fnd base rates'!G$113)\n+($K816*'fnd base rates'!G$114)\n+($M816*'fnd base rates'!G$116)\n+($N816*'fnd base rates'!G$117)\n+($O816*'fnd base rates'!G$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,7)))\n*$R816","v":43685.373987840001},{"$f":"(($D816*'fnd base rates'!H$107)\n+($E816*'fnd base rates'!H$108)\n+($F816*'fnd base rates'!H$109)\n+($G816*'fnd base rates'!H$110)\n+($H816*'fnd base rates'!H$111)\n+($I816*'fnd base rates'!H$112)\n+($J816*'fnd base rates'!H$113)\n+($K816*'fnd base rates'!H$114)\n+($M816*'fnd base rates'!H$116)\n+($N816*'fnd base rates'!H$117)\n+($O816*'fnd base rates'!H$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,8)))","v":95178.504839999994},{"$f":"(($D816*'fnd base rates'!I$107)\n+($E816*'fnd base rates'!I$108)\n+($F816*'fnd base rates'!I$109)\n+($G816*'fnd base rates'!I$110)\n+($H816*'fnd base rates'!I$111)\n+($I816*'fnd base rates'!I$112)\n+($J816*'fnd base rates'!I$113)\n+($K816*'fnd base rates'!I$114)\n+($M816*'fnd base rates'!I$116)\n+($N816*'fnd base rates'!I$117)\n+($O816*'fnd base rates'!I$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,9)))\n*$R816","v":68961.047999999995},{"$f":"(($D816*'fnd base rates'!J$107)\n+($E816*'fnd base rates'!J$108)\n+($F816*'fnd base rates'!J$109)\n+($G816*'fnd base rates'!J$110)\n+($H816*'fnd base rates'!J$111)\n+($I816*'fnd base rates'!J$112)\n+($J816*'fnd base rates'!J$113)\n+($K816*'fnd base rates'!J$114)\n+($M816*'fnd base rates'!J$116)\n+($N816*'fnd base rates'!J$117)\n+($O816*'fnd base rates'!J$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,10)))\n*$R816","v":160212.09359999996},{"$f":"(($D816*'fnd base rates'!K$107)\n+($E816*'fnd base rates'!K$108)\n+($F816*'fnd base rates'!K$109)\n+($G816*'fnd base rates'!K$110)\n+($H816*'fnd base rates'!K$111)\n+($I816*'fnd base rates'!K$112)\n+($J816*'fnd base rates'!K$113)\n+($K816*'fnd base rates'!K$114)\n+($M816*'fnd base rates'!K$116)\n+($N816*'fnd base rates'!K$117)\n+($O816*'fnd base rates'!K$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,11)))\n*$R816","v":142650.02937743999},{"$f":"(($D816*'fnd base rates'!L$107)\n+($E816*'fnd base rates'!L$108)\n+($F816*'fnd base rates'!L$109)\n+($G816*'fnd base rates'!L$110)\n+($H816*'fnd base rates'!L$111)\n+($I816*'fnd base rates'!L$112)\n+($J816*'fnd base rates'!L$113)\n+($K816*'fnd base rates'!L$114)\n+($M816*'fnd base rates'!L$116)\n+($N816*'fnd base rates'!L$117)\n+($O816*'fnd base rates'!L$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,12)))","v":258651.80101999998},{"$f":"(($D816*'fnd base rates'!M$107)\n+($E816*'fnd base rates'!M$108)\n+($F816*'fnd base rates'!M$109)\n+($G816*'fnd base rates'!M$110)\n+($H816*'fnd base rates'!M$111)\n+($I816*'fnd base rates'!M$112)\n+($J816*'fnd base rates'!M$113)\n+($K816*'fnd base rates'!M$114)\n+($M816*'fnd base rates'!M$116)\n+($N816*'fnd base rates'!M$117)\n+($O816*'fnd base rates'!M$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,13)))","v":0},2164532.6467297603,null,493057057,"493","057","057",1,94,2164532.6467297603,23027,3679,19348,null,null,null,null,null,null,0,null,0]
["493",493057093,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D817","v":0},{"$f":"'fnd enro'!E817","v":0},{"$f":"'fnd enro'!F817","v":0},{"$f":"'fnd enro'!G817","v":0},{"$f":"'fnd enro'!H817","v":0},{"$f":"'fnd enro'!I817","v":33},{"$f":"'fnd enro'!J817","v":0},{"$f":"'fnd enro'!K817","v":1.2968999999999999},{"$f":"'fnd enro'!L817","v":0},{"$f":"'fnd enro'!M817","v":0},{"$f":"'fnd enro'!N817","v":0},{"$f":"'fnd enro'!O817","v":21},{"$f":"'fnd enro'!P817","v":32},{"$f":"'fnd enro'!R817","v":33},1.04,{"$f":"VALUE('fnd enro'!Q817)","v":11},null,{"$f":"(($D817*'fnd base rates'!C$107)\n+($E817*'fnd base rates'!C$108)\n+($F817*'fnd base rates'!C$109)\n+($G817*'fnd base rates'!C$110)\n+($H817*'fnd base rates'!C$111)\n+($I817*'fnd base rates'!C$112)\n+($J817*'fnd base rates'!C$113)\n+($K817*'fnd base rates'!C$114)\n+($M817*'fnd base rates'!C$116)\n+($N817*'fnd base rates'!C$117)\n+($O817*'fnd base rates'!C$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,3)))\n*$R817","v":25863.930694159997},{"$f":"(($D817*'fnd base rates'!D$107)\n+($E817*'fnd base rates'!D$108)\n+($F817*'fnd base rates'!D$109)\n+($G817*'fnd base rates'!D$110)\n+($H817*'fnd base rates'!D$111)\n+($I817*'fnd base rates'!D$112)\n+($J817*'fnd base rates'!D$113)\n+($K817*'fnd base rates'!D$114)\n+($M817*'fnd base rates'!D$116)\n+($N817*'fnd base rates'!D$117)\n+($O817*'fnd base rates'!D$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,4)))\n*$R817","v":49337.735199999996},{"$f":"(($D817*'fnd base rates'!E$107)\n+($E817*'fnd base rates'!E$108)\n+($F817*'fnd base rates'!E$109)\n+($G817*'fnd base rates'!E$110)\n+($H817*'fnd base rates'!E$111)\n+($I817*'fnd base rates'!E$112)\n+($J817*'fnd base rates'!E$113)\n+($K817*'fnd base rates'!E$114)\n+($M817*'fnd base rates'!E$116)\n+($N817*'fnd base rates'!E$117)\n+($O817*'fnd base rates'!E$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,5)))\n*$R817","v":375570.85292688},{"$f":"(($D817*'fnd base rates'!F$107)\n+($E817*'fnd base rates'!F$108)\n+($F817*'fnd base rates'!F$109)\n+($G817*'fnd base rates'!F$110)\n+($H817*'fnd base rates'!F$111)\n+($I817*'fnd base rates'!F$112)\n+($J817*'fnd base rates'!F$113)\n+($K817*'fnd base rates'!F$114)\n+($M817*'fnd base rates'!F$116)\n+($N817*'fnd base rates'!F$117)\n+($O817*'fnd base rates'!F$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,6)))\n*$R817","v":37311.84346032},{"$f":"(($D817*'fnd base rates'!G$107)\n+($E817*'fnd base rates'!G$108)\n+($F817*'fnd base rates'!G$109)\n+($G817*'fnd base rates'!G$110)\n+($H817*'fnd base rates'!G$111)\n+($I817*'fnd base rates'!G$112)\n+($J817*'fnd base rates'!G$113)\n+($K817*'fnd base rates'!G$114)\n+($M817*'fnd base rates'!G$116)\n+($N817*'fnd base rates'!G$117)\n+($O817*'fnd base rates'!G$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,7)))\n*$R817","v":15253.83191488},{"$f":"(($D817*'fnd base rates'!H$107)\n+($E817*'fnd base rates'!H$108)\n+($F817*'fnd base rates'!H$109)\n+($G817*'fnd base rates'!H$110)\n+($H817*'fnd base rates'!H$111)\n+($I817*'fnd base rates'!H$112)\n+($J817*'fnd base rates'!H$113)\n+($K817*'fnd base rates'!H$114)\n+($M817*'fnd base rates'!H$116)\n+($N817*'fnd base rates'!H$117)\n+($O817*'fnd base rates'!H$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,8)))","v":33444.136379999996},{"$f":"(($D817*'fnd base rates'!I$107)\n+($E817*'fnd base rates'!I$108)\n+($F817*'fnd base rates'!I$109)\n+($G817*'fnd base rates'!I$110)\n+($H817*'fnd base rates'!I$111)\n+($I817*'fnd base rates'!I$112)\n+($J817*'fnd base rates'!I$113)\n+($K817*'fnd base rates'!I$114)\n+($M817*'fnd base rates'!I$116)\n+($N817*'fnd base rates'!I$117)\n+($O817*'fnd base rates'!I$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,9)))\n*$R817","v":24153.417600000001},{"$f":"(($D817*'fnd base rates'!J$107)\n+($E817*'fnd base rates'!J$108)\n+($F817*'fnd base rates'!J$109)\n+($G817*'fnd base rates'!J$110)\n+($H817*'fnd base rates'!J$111)\n+($I817*'fnd base rates'!J$112)\n+($J817*'fnd base rates'!J$113)\n+($K817*'fnd base rates'!J$114)\n+($M817*'fnd base rates'!J$116)\n+($N817*'fnd base rates'!J$117)\n+($O817*'fnd base rates'!J$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,10)))\n*$R817","v":55814.304000000011},{"$f":"(($D817*'fnd base rates'!K$107)\n+($E817*'fnd base rates'!K$108)\n+($F817*'fnd base rates'!K$109)\n+($G817*'fnd base rates'!K$110)\n+($H817*'fnd base rates'!K$111)\n+($I817*'fnd base rates'!K$112)\n+($J817*'fnd base rates'!K$113)\n+($K817*'fnd base rates'!K$114)\n+($M817*'fnd base rates'!K$116)\n+($N817*'fnd base rates'!K$117)\n+($O817*'fnd base rates'!K$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,11)))\n*$R817","v":50192.882092079999},{"$f":"(($D817*'fnd base rates'!L$107)\n+($E817*'fnd base rates'!L$108)\n+($F817*'fnd base rates'!L$109)\n+($G817*'fnd base rates'!L$110)\n+($H817*'fnd base rates'!L$111)\n+($I817*'fnd base rates'!L$112)\n+($J817*'fnd base rates'!L$113)\n+($K817*'fnd base rates'!L$114)\n+($M817*'fnd base rates'!L$116)\n+($N817*'fnd base rates'!L$117)\n+($O817*'fnd base rates'!L$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,12)))","v":90565.185889999993},{"$f":"(($D817*'fnd base rates'!M$107)\n+($E817*'fnd base rates'!M$108)\n+($F817*'fnd base rates'!M$109)\n+($G817*'fnd base rates'!M$110)\n+($H817*'fnd base rates'!M$111)\n+($I817*'fnd base rates'!M$112)\n+($J817*'fnd base rates'!M$113)\n+($K817*'fnd base rates'!M$114)\n+($M817*'fnd base rates'!M$116)\n+($N817*'fnd base rates'!M$117)\n+($O817*'fnd base rates'!M$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,13)))","v":0},757508.12015831994,null,493057093,"493","057","093",1,33,757508.12015831994,22955,6220,16735,null,null,null,null,null,null,0,null,0]
["493",493057100,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D818","v":0},{"$f":"'fnd enro'!E818","v":0},{"$f":"'fnd enro'!F818","v":0},{"$f":"'fnd enro'!G818","v":0},{"$f":"'fnd enro'!H818","v":0},{"$f":"'fnd enro'!I818","v":1},{"$f":"'fnd enro'!J818","v":0},{"$f":"'fnd enro'!K818","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L818","v":0},{"$f":"'fnd enro'!M818","v":0},{"$f":"'fnd enro'!N818","v":0},{"$f":"'fnd enro'!O818","v":0},{"$f":"'fnd enro'!P818","v":1},{"$f":"'fnd enro'!R818","v":1},1.04,{"$f":"VALUE('fnd enro'!Q818)","v":10},null,{"$f":"(($D818*'fnd base rates'!C$107)\n+($E818*'fnd base rates'!C$108)\n+($F818*'fnd base rates'!C$109)\n+($G818*'fnd base rates'!C$110)\n+($H818*'fnd base rates'!C$111)\n+($I818*'fnd base rates'!C$112)\n+($J818*'fnd base rates'!C$113)\n+($K818*'fnd base rates'!C$114)\n+($M818*'fnd base rates'!C$116)\n+($N818*'fnd base rates'!C$117)\n+($O818*'fnd base rates'!C$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,3)))\n*$R818","v":693.69966951999993},{"$f":"(($D818*'fnd base rates'!D$107)\n+($E818*'fnd base rates'!D$108)\n+($F818*'fnd base rates'!D$109)\n+($G818*'fnd base rates'!D$110)\n+($H818*'fnd base rates'!D$111)\n+($I818*'fnd base rates'!D$112)\n+($J818*'fnd base rates'!D$113)\n+($K818*'fnd base rates'!D$114)\n+($M818*'fnd base rates'!D$116)\n+($N818*'fnd base rates'!D$117)\n+($O818*'fnd base rates'!D$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,4)))\n*$R818","v":1319.1360000000002},{"$f":"(($D818*'fnd base rates'!E$107)\n+($E818*'fnd base rates'!E$108)\n+($F818*'fnd base rates'!E$109)\n+($G818*'fnd base rates'!E$110)\n+($H818*'fnd base rates'!E$111)\n+($I818*'fnd base rates'!E$112)\n+($J818*'fnd base rates'!E$113)\n+($K818*'fnd base rates'!E$114)\n+($M818*'fnd base rates'!E$116)\n+($N818*'fnd base rates'!E$117)\n+($O818*'fnd base rates'!E$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,5)))\n*$R818","v":10068.898355360001},{"$f":"(($D818*'fnd base rates'!F$107)\n+($E818*'fnd base rates'!F$108)\n+($F818*'fnd base rates'!F$109)\n+($G818*'fnd base rates'!F$110)\n+($H818*'fnd base rates'!F$111)\n+($I818*'fnd base rates'!F$112)\n+($J818*'fnd base rates'!F$113)\n+($K818*'fnd base rates'!F$114)\n+($M818*'fnd base rates'!F$116)\n+($N818*'fnd base rates'!F$117)\n+($O818*'fnd base rates'!F$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,6)))\n*$R818","v":983.82432304000008},{"$f":"(($D818*'fnd base rates'!G$107)\n+($E818*'fnd base rates'!G$108)\n+($F818*'fnd base rates'!G$109)\n+($G818*'fnd base rates'!G$110)\n+($H818*'fnd base rates'!G$111)\n+($I818*'fnd base rates'!G$112)\n+($J818*'fnd base rates'!G$113)\n+($K818*'fnd base rates'!G$114)\n+($M818*'fnd base rates'!G$116)\n+($N818*'fnd base rates'!G$117)\n+($O818*'fnd base rates'!G$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,7)))\n*$R818","v":406.50499136000002},{"$f":"(($D818*'fnd base rates'!H$107)\n+($E818*'fnd base rates'!H$108)\n+($F818*'fnd base rates'!H$109)\n+($G818*'fnd base rates'!H$110)\n+($H818*'fnd base rates'!H$111)\n+($I818*'fnd base rates'!H$112)\n+($J818*'fnd base rates'!H$113)\n+($K818*'fnd base rates'!H$114)\n+($M818*'fnd base rates'!H$116)\n+($N818*'fnd base rates'!H$117)\n+($O818*'fnd base rates'!H$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D818*'fnd base rates'!I$107)\n+($E818*'fnd base rates'!I$108)\n+($F818*'fnd base rates'!I$109)\n+($G818*'fnd base rates'!I$110)\n+($H818*'fnd base rates'!I$111)\n+($I818*'fnd base rates'!I$112)\n+($J818*'fnd base rates'!I$113)\n+($K818*'fnd base rates'!I$114)\n+($M818*'fnd base rates'!I$116)\n+($N818*'fnd base rates'!I$117)\n+($O818*'fnd base rates'!I$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,9)))\n*$R818","v":657.48800000000006},{"$f":"(($D818*'fnd base rates'!J$107)\n+($E818*'fnd base rates'!J$108)\n+($F818*'fnd base rates'!J$109)\n+($G818*'fnd base rates'!J$110)\n+($H818*'fnd base rates'!J$111)\n+($I818*'fnd base rates'!J$112)\n+($J818*'fnd base rates'!J$113)\n+($K818*'fnd base rates'!J$114)\n+($M818*'fnd base rates'!J$116)\n+($N818*'fnd base rates'!J$117)\n+($O818*'fnd base rates'!J$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,10)))\n*$R818","v":1610.5544000000002},{"$f":"(($D818*'fnd base rates'!K$107)\n+($E818*'fnd base rates'!K$108)\n+($F818*'fnd base rates'!K$109)\n+($G818*'fnd base rates'!K$110)\n+($H818*'fnd base rates'!K$111)\n+($I818*'fnd base rates'!K$112)\n+($J818*'fnd base rates'!K$113)\n+($K818*'fnd base rates'!K$114)\n+($M818*'fnd base rates'!K$116)\n+($N818*'fnd base rates'!K$117)\n+($O818*'fnd base rates'!K$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,11)))\n*$R818","v":1269.2804997600001},{"$f":"(($D818*'fnd base rates'!L$107)\n+($E818*'fnd base rates'!L$108)\n+($F818*'fnd base rates'!L$109)\n+($G818*'fnd base rates'!L$110)\n+($H818*'fnd base rates'!L$111)\n+($I818*'fnd base rates'!L$112)\n+($J818*'fnd base rates'!L$113)\n+($K818*'fnd base rates'!L$114)\n+($M818*'fnd base rates'!L$116)\n+($N818*'fnd base rates'!L$117)\n+($O818*'fnd base rates'!L$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D818*'fnd base rates'!M$107)\n+($E818*'fnd base rates'!M$108)\n+($F818*'fnd base rates'!M$109)\n+($G818*'fnd base rates'!M$110)\n+($H818*'fnd base rates'!M$111)\n+($I818*'fnd base rates'!M$112)\n+($J818*'fnd base rates'!M$113)\n+($K818*'fnd base rates'!M$114)\n+($M818*'fnd base rates'!M$116)\n+($N818*'fnd base rates'!M$117)\n+($O818*'fnd base rates'!M$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,13)))","v":0},20383.138429039998,null,493057100,"493","057","100",1,1,20383.138429039998,20383,-1670,22053,null,null,null,null,null,null,0,null,0]
["493",493057163,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D819","v":0},{"$f":"'fnd enro'!E819","v":0},{"$f":"'fnd enro'!F819","v":0},{"$f":"'fnd enro'!G819","v":0},{"$f":"'fnd enro'!H819","v":0},{"$f":"'fnd enro'!I819","v":6},{"$f":"'fnd enro'!J819","v":0},{"$f":"'fnd enro'!K819","v":0.23580000000000001},{"$f":"'fnd enro'!L819","v":0},{"$f":"'fnd enro'!M819","v":0},{"$f":"'fnd enro'!N819","v":0},{"$f":"'fnd enro'!O819","v":5},{"$f":"'fnd enro'!P819","v":3},{"$f":"'fnd enro'!R819","v":6},1.04,{"$f":"VALUE('fnd enro'!Q819)","v":11},null,{"$f":"(($D819*'fnd base rates'!C$107)\n+($E819*'fnd base rates'!C$108)\n+($F819*'fnd base rates'!C$109)\n+($G819*'fnd base rates'!C$110)\n+($H819*'fnd base rates'!C$111)\n+($I819*'fnd base rates'!C$112)\n+($J819*'fnd base rates'!C$113)\n+($K819*'fnd base rates'!C$114)\n+($M819*'fnd base rates'!C$116)\n+($N819*'fnd base rates'!C$117)\n+($O819*'fnd base rates'!C$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,3)))\n*$R819","v":4548.2668171199994},{"$f":"(($D819*'fnd base rates'!D$107)\n+($E819*'fnd base rates'!D$108)\n+($F819*'fnd base rates'!D$109)\n+($G819*'fnd base rates'!D$110)\n+($H819*'fnd base rates'!D$111)\n+($I819*'fnd base rates'!D$112)\n+($J819*'fnd base rates'!D$113)\n+($K819*'fnd base rates'!D$114)\n+($M819*'fnd base rates'!D$116)\n+($N819*'fnd base rates'!D$117)\n+($O819*'fnd base rates'!D$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,4)))\n*$R819","v":7773.9895999999999},{"$f":"(($D819*'fnd base rates'!E$107)\n+($E819*'fnd base rates'!E$108)\n+($F819*'fnd base rates'!E$109)\n+($G819*'fnd base rates'!E$110)\n+($H819*'fnd base rates'!E$111)\n+($I819*'fnd base rates'!E$112)\n+($J819*'fnd base rates'!E$113)\n+($K819*'fnd base rates'!E$114)\n+($M819*'fnd base rates'!E$116)\n+($N819*'fnd base rates'!E$117)\n+($O819*'fnd base rates'!E$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,5)))\n*$R819","v":55852.116532159998},{"$f":"(($D819*'fnd base rates'!F$107)\n+($E819*'fnd base rates'!F$108)\n+($F819*'fnd base rates'!F$109)\n+($G819*'fnd base rates'!F$110)\n+($H819*'fnd base rates'!F$111)\n+($I819*'fnd base rates'!F$112)\n+($J819*'fnd base rates'!F$113)\n+($K819*'fnd base rates'!F$114)\n+($M819*'fnd base rates'!F$116)\n+($N819*'fnd base rates'!F$117)\n+($O819*'fnd base rates'!F$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,6)))\n*$R819","v":7056.6699382400011},{"$f":"(($D819*'fnd base rates'!G$107)\n+($E819*'fnd base rates'!G$108)\n+($F819*'fnd base rates'!G$109)\n+($G819*'fnd base rates'!G$110)\n+($H819*'fnd base rates'!G$111)\n+($I819*'fnd base rates'!G$112)\n+($J819*'fnd base rates'!G$113)\n+($K819*'fnd base rates'!G$114)\n+($M819*'fnd base rates'!G$116)\n+($N819*'fnd base rates'!G$117)\n+($O819*'fnd base rates'!G$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,7)))\n*$R819","v":2155.5259481600006},{"$f":"(($D819*'fnd base rates'!H$107)\n+($E819*'fnd base rates'!H$108)\n+($F819*'fnd base rates'!H$109)\n+($G819*'fnd base rates'!H$110)\n+($H819*'fnd base rates'!H$111)\n+($I819*'fnd base rates'!H$112)\n+($J819*'fnd base rates'!H$113)\n+($K819*'fnd base rates'!H$114)\n+($M819*'fnd base rates'!H$116)\n+($N819*'fnd base rates'!H$117)\n+($O819*'fnd base rates'!H$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,8)))","v":6165.4811600000003},{"$f":"(($D819*'fnd base rates'!I$107)\n+($E819*'fnd base rates'!I$108)\n+($F819*'fnd base rates'!I$109)\n+($G819*'fnd base rates'!I$110)\n+($H819*'fnd base rates'!I$111)\n+($I819*'fnd base rates'!I$112)\n+($J819*'fnd base rates'!I$113)\n+($K819*'fnd base rates'!I$114)\n+($M819*'fnd base rates'!I$116)\n+($N819*'fnd base rates'!I$117)\n+($O819*'fnd base rates'!I$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,9)))\n*$R819","v":3927.6328000000008},{"$f":"(($D819*'fnd base rates'!J$107)\n+($E819*'fnd base rates'!J$108)\n+($F819*'fnd base rates'!J$109)\n+($G819*'fnd base rates'!J$110)\n+($H819*'fnd base rates'!J$111)\n+($I819*'fnd base rates'!J$112)\n+($J819*'fnd base rates'!J$113)\n+($K819*'fnd base rates'!J$114)\n+($M819*'fnd base rates'!J$116)\n+($N819*'fnd base rates'!J$117)\n+($O819*'fnd base rates'!J$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,10)))\n*$R819","v":7169.1776000000009},{"$f":"(($D819*'fnd base rates'!K$107)\n+($E819*'fnd base rates'!K$108)\n+($F819*'fnd base rates'!K$109)\n+($G819*'fnd base rates'!K$110)\n+($H819*'fnd base rates'!K$111)\n+($I819*'fnd base rates'!K$112)\n+($J819*'fnd base rates'!K$113)\n+($K819*'fnd base rates'!K$114)\n+($M819*'fnd base rates'!K$116)\n+($N819*'fnd base rates'!K$117)\n+($O819*'fnd base rates'!K$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,11)))\n*$R819","v":9593.4509985599998},{"$f":"(($D819*'fnd base rates'!L$107)\n+($E819*'fnd base rates'!L$108)\n+($F819*'fnd base rates'!L$109)\n+($G819*'fnd base rates'!L$110)\n+($H819*'fnd base rates'!L$111)\n+($I819*'fnd base rates'!L$112)\n+($J819*'fnd base rates'!L$113)\n+($K819*'fnd base rates'!L$114)\n+($M819*'fnd base rates'!L$116)\n+($N819*'fnd base rates'!L$117)\n+($O819*'fnd base rates'!L$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,12)))","v":14543.931980000001},{"$f":"(($D819*'fnd base rates'!M$107)\n+($E819*'fnd base rates'!M$108)\n+($F819*'fnd base rates'!M$109)\n+($G819*'fnd base rates'!M$110)\n+($H819*'fnd base rates'!M$111)\n+($I819*'fnd base rates'!M$112)\n+($J819*'fnd base rates'!M$113)\n+($K819*'fnd base rates'!M$114)\n+($M819*'fnd base rates'!M$116)\n+($N819*'fnd base rates'!M$117)\n+($O819*'fnd base rates'!M$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,13)))","v":0},118786.24337424,null,493057163,"493","057","163",1,6,118786.24337424,19798,3504,16294,null,null,null,null,null,null,0,null,0]
["493",493057165,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D820","v":0},{"$f":"'fnd enro'!E820","v":0},{"$f":"'fnd enro'!F820","v":0},{"$f":"'fnd enro'!G820","v":0},{"$f":"'fnd enro'!H820","v":0},{"$f":"'fnd enro'!I820","v":5},{"$f":"'fnd enro'!J820","v":0},{"$f":"'fnd enro'!K820","v":0.19650000000000001},{"$f":"'fnd enro'!L820","v":0},{"$f":"'fnd enro'!M820","v":0},{"$f":"'fnd enro'!N820","v":0},{"$f":"'fnd enro'!O820","v":3},{"$f":"'fnd enro'!P820","v":4},{"$f":"'fnd enro'!R820","v":5},1.04,{"$f":"VALUE('fnd enro'!Q820)","v":10},null,{"$f":"(($D820*'fnd base rates'!C$107)\n+($E820*'fnd base rates'!C$108)\n+($F820*'fnd base rates'!C$109)\n+($G820*'fnd base rates'!C$110)\n+($H820*'fnd base rates'!C$111)\n+($I820*'fnd base rates'!C$112)\n+($J820*'fnd base rates'!C$113)\n+($K820*'fnd base rates'!C$114)\n+($M820*'fnd base rates'!C$116)\n+($N820*'fnd base rates'!C$117)\n+($O820*'fnd base rates'!C$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,3)))\n*$R820","v":3763.5047476000004},{"$f":"(($D820*'fnd base rates'!D$107)\n+($E820*'fnd base rates'!D$108)\n+($F820*'fnd base rates'!D$109)\n+($G820*'fnd base rates'!D$110)\n+($H820*'fnd base rates'!D$111)\n+($I820*'fnd base rates'!D$112)\n+($J820*'fnd base rates'!D$113)\n+($K820*'fnd base rates'!D$114)\n+($M820*'fnd base rates'!D$116)\n+($N820*'fnd base rates'!D$117)\n+($O820*'fnd base rates'!D$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,4)))\n*$R820","v":6811.4904000000006},{"$f":"(($D820*'fnd base rates'!E$107)\n+($E820*'fnd base rates'!E$108)\n+($F820*'fnd base rates'!E$109)\n+($G820*'fnd base rates'!E$110)\n+($H820*'fnd base rates'!E$111)\n+($I820*'fnd base rates'!E$112)\n+($J820*'fnd base rates'!E$113)\n+($K820*'fnd base rates'!E$114)\n+($M820*'fnd base rates'!E$116)\n+($N820*'fnd base rates'!E$117)\n+($O820*'fnd base rates'!E$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,5)))\n*$R820","v":50539.231776799999},{"$f":"(($D820*'fnd base rates'!F$107)\n+($E820*'fnd base rates'!F$108)\n+($F820*'fnd base rates'!F$109)\n+($G820*'fnd base rates'!F$110)\n+($H820*'fnd base rates'!F$111)\n+($I820*'fnd base rates'!F$112)\n+($J820*'fnd base rates'!F$113)\n+($K820*'fnd base rates'!F$114)\n+($M820*'fnd base rates'!F$116)\n+($N820*'fnd base rates'!F$117)\n+($O820*'fnd base rates'!F$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,6)))\n*$R820","v":5611.3560152},{"$f":"(($D820*'fnd base rates'!G$107)\n+($E820*'fnd base rates'!G$108)\n+($F820*'fnd base rates'!G$109)\n+($G820*'fnd base rates'!G$110)\n+($H820*'fnd base rates'!G$111)\n+($I820*'fnd base rates'!G$112)\n+($J820*'fnd base rates'!G$113)\n+($K820*'fnd base rates'!G$114)\n+($M820*'fnd base rates'!G$116)\n+($N820*'fnd base rates'!G$117)\n+($O820*'fnd base rates'!G$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,7)))\n*$R820","v":2004.6425568},{"$f":"(($D820*'fnd base rates'!H$107)\n+($E820*'fnd base rates'!H$108)\n+($F820*'fnd base rates'!H$109)\n+($G820*'fnd base rates'!H$110)\n+($H820*'fnd base rates'!H$111)\n+($I820*'fnd base rates'!H$112)\n+($J820*'fnd base rates'!H$113)\n+($K820*'fnd base rates'!H$114)\n+($M820*'fnd base rates'!H$116)\n+($N820*'fnd base rates'!H$117)\n+($O820*'fnd base rates'!H$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,8)))","v":4995.0842999999995},{"$f":"(($D820*'fnd base rates'!I$107)\n+($E820*'fnd base rates'!I$108)\n+($F820*'fnd base rates'!I$109)\n+($G820*'fnd base rates'!I$110)\n+($H820*'fnd base rates'!I$111)\n+($I820*'fnd base rates'!I$112)\n+($J820*'fnd base rates'!I$113)\n+($K820*'fnd base rates'!I$114)\n+($M820*'fnd base rates'!I$116)\n+($N820*'fnd base rates'!I$117)\n+($O820*'fnd base rates'!I$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,9)))\n*$R820","v":3395.7664000000004},{"$f":"(($D820*'fnd base rates'!J$107)\n+($E820*'fnd base rates'!J$108)\n+($F820*'fnd base rates'!J$109)\n+($G820*'fnd base rates'!J$110)\n+($H820*'fnd base rates'!J$111)\n+($I820*'fnd base rates'!J$112)\n+($J820*'fnd base rates'!J$113)\n+($K820*'fnd base rates'!J$114)\n+($M820*'fnd base rates'!J$116)\n+($N820*'fnd base rates'!J$117)\n+($O820*'fnd base rates'!J$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,10)))\n*$R820","v":7173.0879999999997},{"$f":"(($D820*'fnd base rates'!K$107)\n+($E820*'fnd base rates'!K$108)\n+($F820*'fnd base rates'!K$109)\n+($G820*'fnd base rates'!K$110)\n+($H820*'fnd base rates'!K$111)\n+($I820*'fnd base rates'!K$112)\n+($J820*'fnd base rates'!K$113)\n+($K820*'fnd base rates'!K$114)\n+($M820*'fnd base rates'!K$116)\n+($N820*'fnd base rates'!K$117)\n+($O820*'fnd base rates'!K$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,11)))\n*$R820","v":7533.0632987999998},{"$f":"(($D820*'fnd base rates'!L$107)\n+($E820*'fnd base rates'!L$108)\n+($F820*'fnd base rates'!L$109)\n+($G820*'fnd base rates'!L$110)\n+($H820*'fnd base rates'!L$111)\n+($I820*'fnd base rates'!L$112)\n+($J820*'fnd base rates'!L$113)\n+($K820*'fnd base rates'!L$114)\n+($M820*'fnd base rates'!L$116)\n+($N820*'fnd base rates'!L$117)\n+($O820*'fnd base rates'!L$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,12)))","v":12656.77665},{"$f":"(($D820*'fnd base rates'!M$107)\n+($E820*'fnd base rates'!M$108)\n+($F820*'fnd base rates'!M$109)\n+($G820*'fnd base rates'!M$110)\n+($H820*'fnd base rates'!M$111)\n+($I820*'fnd base rates'!M$112)\n+($J820*'fnd base rates'!M$113)\n+($K820*'fnd base rates'!M$114)\n+($M820*'fnd base rates'!M$116)\n+($N820*'fnd base rates'!M$117)\n+($O820*'fnd base rates'!M$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,13)))","v":0},104484.00414520002,null,493057165,"493","057","165",1,5,104484.00414520002,20897,-1567,22464,null,null,null,null,null,null,0,null,0]
["493",493057176,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D821","v":0},{"$f":"'fnd enro'!E821","v":0},{"$f":"'fnd enro'!F821","v":0},{"$f":"'fnd enro'!G821","v":0},{"$f":"'fnd enro'!H821","v":0},{"$f":"'fnd enro'!I821","v":4},{"$f":"'fnd enro'!J821","v":0},{"$f":"'fnd enro'!K821","v":0.15720000000000001},{"$f":"'fnd enro'!L821","v":0},{"$f":"'fnd enro'!M821","v":0},{"$f":"'fnd enro'!N821","v":0},{"$f":"'fnd enro'!O821","v":3},{"$f":"'fnd enro'!P821","v":3},{"$f":"'fnd enro'!R821","v":4},1.04,{"$f":"VALUE('fnd enro'!Q821)","v":8},null,{"$f":"(($D821*'fnd base rates'!C$107)\n+($E821*'fnd base rates'!C$108)\n+($F821*'fnd base rates'!C$109)\n+($G821*'fnd base rates'!C$110)\n+($H821*'fnd base rates'!C$111)\n+($I821*'fnd base rates'!C$112)\n+($J821*'fnd base rates'!C$113)\n+($K821*'fnd base rates'!C$114)\n+($M821*'fnd base rates'!C$116)\n+($N821*'fnd base rates'!C$117)\n+($O821*'fnd base rates'!C$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,3)))\n*$R821","v":3032.4898780799999},{"$f":"(($D821*'fnd base rates'!D$107)\n+($E821*'fnd base rates'!D$108)\n+($F821*'fnd base rates'!D$109)\n+($G821*'fnd base rates'!D$110)\n+($H821*'fnd base rates'!D$111)\n+($I821*'fnd base rates'!D$112)\n+($J821*'fnd base rates'!D$113)\n+($K821*'fnd base rates'!D$114)\n+($M821*'fnd base rates'!D$116)\n+($N821*'fnd base rates'!D$117)\n+($O821*'fnd base rates'!D$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,4)))\n*$R821","v":5315.3879999999999},{"$f":"(($D821*'fnd base rates'!E$107)\n+($E821*'fnd base rates'!E$108)\n+($F821*'fnd base rates'!E$109)\n+($G821*'fnd base rates'!E$110)\n+($H821*'fnd base rates'!E$111)\n+($I821*'fnd base rates'!E$112)\n+($J821*'fnd base rates'!E$113)\n+($K821*'fnd base rates'!E$114)\n+($M821*'fnd base rates'!E$116)\n+($N821*'fnd base rates'!E$117)\n+($O821*'fnd base rates'!E$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,5)))\n*$R821","v":38742.914221439998},{"$f":"(($D821*'fnd base rates'!F$107)\n+($E821*'fnd base rates'!F$108)\n+($F821*'fnd base rates'!F$109)\n+($G821*'fnd base rates'!F$110)\n+($H821*'fnd base rates'!F$111)\n+($I821*'fnd base rates'!F$112)\n+($J821*'fnd base rates'!F$113)\n+($K821*'fnd base rates'!F$114)\n+($M821*'fnd base rates'!F$116)\n+($N821*'fnd base rates'!F$117)\n+($O821*'fnd base rates'!F$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,6)))\n*$R821","v":4627.5316921600006},{"$f":"(($D821*'fnd base rates'!G$107)\n+($E821*'fnd base rates'!G$108)\n+($F821*'fnd base rates'!G$109)\n+($G821*'fnd base rates'!G$110)\n+($H821*'fnd base rates'!G$111)\n+($I821*'fnd base rates'!G$112)\n+($J821*'fnd base rates'!G$113)\n+($K821*'fnd base rates'!G$114)\n+($M821*'fnd base rates'!G$116)\n+($N821*'fnd base rates'!G$117)\n+($O821*'fnd base rates'!G$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,7)))\n*$R821","v":1514.3343654400001},{"$f":"(($D821*'fnd base rates'!H$107)\n+($E821*'fnd base rates'!H$108)\n+($F821*'fnd base rates'!H$109)\n+($G821*'fnd base rates'!H$110)\n+($H821*'fnd base rates'!H$111)\n+($I821*'fnd base rates'!H$112)\n+($J821*'fnd base rates'!H$113)\n+($K821*'fnd base rates'!H$114)\n+($M821*'fnd base rates'!H$116)\n+($N821*'fnd base rates'!H$117)\n+($O821*'fnd base rates'!H$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,8)))","v":4072.1674399999997},{"$f":"(($D821*'fnd base rates'!I$107)\n+($E821*'fnd base rates'!I$108)\n+($F821*'fnd base rates'!I$109)\n+($G821*'fnd base rates'!I$110)\n+($H821*'fnd base rates'!I$111)\n+($I821*'fnd base rates'!I$112)\n+($J821*'fnd base rates'!I$113)\n+($K821*'fnd base rates'!I$114)\n+($M821*'fnd base rates'!I$116)\n+($N821*'fnd base rates'!I$117)\n+($O821*'fnd base rates'!I$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,9)))\n*$R821","v":2668.3280000000004},{"$f":"(($D821*'fnd base rates'!J$107)\n+($E821*'fnd base rates'!J$108)\n+($F821*'fnd base rates'!J$109)\n+($G821*'fnd base rates'!J$110)\n+($H821*'fnd base rates'!J$111)\n+($I821*'fnd base rates'!J$112)\n+($J821*'fnd base rates'!J$113)\n+($K821*'fnd base rates'!J$114)\n+($M821*'fnd base rates'!J$116)\n+($N821*'fnd base rates'!J$117)\n+($O821*'fnd base rates'!J$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,10)))\n*$R821","v":5199.0536000000002},{"$f":"(($D821*'fnd base rates'!K$107)\n+($E821*'fnd base rates'!K$108)\n+($F821*'fnd base rates'!K$109)\n+($G821*'fnd base rates'!K$110)\n+($H821*'fnd base rates'!K$111)\n+($I821*'fnd base rates'!K$112)\n+($J821*'fnd base rates'!K$113)\n+($K821*'fnd base rates'!K$114)\n+($M821*'fnd base rates'!K$116)\n+($N821*'fnd base rates'!K$117)\n+($O821*'fnd base rates'!K$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,11)))\n*$R821","v":6263.782799040001},{"$f":"(($D821*'fnd base rates'!L$107)\n+($E821*'fnd base rates'!L$108)\n+($F821*'fnd base rates'!L$109)\n+($G821*'fnd base rates'!L$110)\n+($H821*'fnd base rates'!L$111)\n+($I821*'fnd base rates'!L$112)\n+($J821*'fnd base rates'!L$113)\n+($K821*'fnd base rates'!L$114)\n+($M821*'fnd base rates'!L$116)\n+($N821*'fnd base rates'!L$117)\n+($O821*'fnd base rates'!L$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,12)))","v":9909.5713199999991},{"$f":"(($D821*'fnd base rates'!M$107)\n+($E821*'fnd base rates'!M$108)\n+($F821*'fnd base rates'!M$109)\n+($G821*'fnd base rates'!M$110)\n+($H821*'fnd base rates'!M$111)\n+($I821*'fnd base rates'!M$112)\n+($J821*'fnd base rates'!M$113)\n+($K821*'fnd base rates'!M$114)\n+($M821*'fnd base rates'!M$116)\n+($N821*'fnd base rates'!M$117)\n+($O821*'fnd base rates'!M$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,13)))","v":0},81345.561316160005,null,493057176,"493","057","176",1,4,81345.561316160005,20336,-2373,22709,null,null,null,null,null,null,0,null,0]
["493",493057207,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D822","v":0},{"$f":"'fnd enro'!E822","v":0},{"$f":"'fnd enro'!F822","v":0},{"$f":"'fnd enro'!G822","v":0},{"$f":"'fnd enro'!H822","v":0},{"$f":"'fnd enro'!I822","v":1},{"$f":"'fnd enro'!J822","v":0},{"$f":"'fnd enro'!K822","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L822","v":0},{"$f":"'fnd enro'!M822","v":0},{"$f":"'fnd enro'!N822","v":0},{"$f":"'fnd enro'!O822","v":0},{"$f":"'fnd enro'!P822","v":1},{"$f":"'fnd enro'!R822","v":1},1.04,{"$f":"VALUE('fnd enro'!Q822)","v":3},null,{"$f":"(($D822*'fnd base rates'!C$107)\n+($E822*'fnd base rates'!C$108)\n+($F822*'fnd base rates'!C$109)\n+($G822*'fnd base rates'!C$110)\n+($H822*'fnd base rates'!C$111)\n+($I822*'fnd base rates'!C$112)\n+($J822*'fnd base rates'!C$113)\n+($K822*'fnd base rates'!C$114)\n+($M822*'fnd base rates'!C$116)\n+($N822*'fnd base rates'!C$117)\n+($O822*'fnd base rates'!C$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,3)))\n*$R822","v":656.47806951999996},{"$f":"(($D822*'fnd base rates'!D$107)\n+($E822*'fnd base rates'!D$108)\n+($F822*'fnd base rates'!D$109)\n+($G822*'fnd base rates'!D$110)\n+($H822*'fnd base rates'!D$111)\n+($I822*'fnd base rates'!D$112)\n+($J822*'fnd base rates'!D$113)\n+($K822*'fnd base rates'!D$114)\n+($M822*'fnd base rates'!D$116)\n+($N822*'fnd base rates'!D$117)\n+($O822*'fnd base rates'!D$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,4)))\n*$R822","v":1142.7831999999999},{"$f":"(($D822*'fnd base rates'!E$107)\n+($E822*'fnd base rates'!E$108)\n+($F822*'fnd base rates'!E$109)\n+($G822*'fnd base rates'!E$110)\n+($H822*'fnd base rates'!E$111)\n+($I822*'fnd base rates'!E$112)\n+($J822*'fnd base rates'!E$113)\n+($K822*'fnd base rates'!E$114)\n+($M822*'fnd base rates'!E$116)\n+($N822*'fnd base rates'!E$117)\n+($O822*'fnd base rates'!E$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,5)))\n*$R822","v":8347.2927553600002},{"$f":"(($D822*'fnd base rates'!F$107)\n+($E822*'fnd base rates'!F$108)\n+($F822*'fnd base rates'!F$109)\n+($G822*'fnd base rates'!F$110)\n+($H822*'fnd base rates'!F$111)\n+($I822*'fnd base rates'!F$112)\n+($J822*'fnd base rates'!F$113)\n+($K822*'fnd base rates'!F$114)\n+($M822*'fnd base rates'!F$116)\n+($N822*'fnd base rates'!F$117)\n+($O822*'fnd base rates'!F$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,6)))\n*$R822","v":983.82432304000008},{"$f":"(($D822*'fnd base rates'!G$107)\n+($E822*'fnd base rates'!G$108)\n+($F822*'fnd base rates'!G$109)\n+($G822*'fnd base rates'!G$110)\n+($H822*'fnd base rates'!G$111)\n+($I822*'fnd base rates'!G$112)\n+($J822*'fnd base rates'!G$113)\n+($K822*'fnd base rates'!G$114)\n+($M822*'fnd base rates'!G$116)\n+($N822*'fnd base rates'!G$117)\n+($O822*'fnd base rates'!G$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,7)))\n*$R822","v":322.99299136000008},{"$f":"(($D822*'fnd base rates'!H$107)\n+($E822*'fnd base rates'!H$108)\n+($F822*'fnd base rates'!H$109)\n+($G822*'fnd base rates'!H$110)\n+($H822*'fnd base rates'!H$111)\n+($I822*'fnd base rates'!H$112)\n+($J822*'fnd base rates'!H$113)\n+($K822*'fnd base rates'!H$114)\n+($M822*'fnd base rates'!H$116)\n+($N822*'fnd base rates'!H$117)\n+($O822*'fnd base rates'!H$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D822*'fnd base rates'!I$107)\n+($E822*'fnd base rates'!I$108)\n+($F822*'fnd base rates'!I$109)\n+($G822*'fnd base rates'!I$110)\n+($H822*'fnd base rates'!I$111)\n+($I822*'fnd base rates'!I$112)\n+($J822*'fnd base rates'!I$113)\n+($K822*'fnd base rates'!I$114)\n+($M822*'fnd base rates'!I$116)\n+($N822*'fnd base rates'!I$117)\n+($O822*'fnd base rates'!I$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,9)))\n*$R822","v":587.77679999999998},{"$f":"(($D822*'fnd base rates'!J$107)\n+($E822*'fnd base rates'!J$108)\n+($F822*'fnd base rates'!J$109)\n+($G822*'fnd base rates'!J$110)\n+($H822*'fnd base rates'!J$111)\n+($I822*'fnd base rates'!J$112)\n+($J822*'fnd base rates'!J$113)\n+($K822*'fnd base rates'!J$114)\n+($M822*'fnd base rates'!J$116)\n+($N822*'fnd base rates'!J$117)\n+($O822*'fnd base rates'!J$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,10)))\n*$R822","v":1248.3119999999999},{"$f":"(($D822*'fnd base rates'!K$107)\n+($E822*'fnd base rates'!K$108)\n+($F822*'fnd base rates'!K$109)\n+($G822*'fnd base rates'!K$110)\n+($H822*'fnd base rates'!K$111)\n+($I822*'fnd base rates'!K$112)\n+($J822*'fnd base rates'!K$113)\n+($K822*'fnd base rates'!K$114)\n+($M822*'fnd base rates'!K$116)\n+($N822*'fnd base rates'!K$117)\n+($O822*'fnd base rates'!K$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,11)))\n*$R822","v":1269.2804997600001},{"$f":"(($D822*'fnd base rates'!L$107)\n+($E822*'fnd base rates'!L$108)\n+($F822*'fnd base rates'!L$109)\n+($G822*'fnd base rates'!L$110)\n+($H822*'fnd base rates'!L$111)\n+($I822*'fnd base rates'!L$112)\n+($J822*'fnd base rates'!L$113)\n+($K822*'fnd base rates'!L$114)\n+($M822*'fnd base rates'!L$116)\n+($N822*'fnd base rates'!L$117)\n+($O822*'fnd base rates'!L$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D822*'fnd base rates'!M$107)\n+($E822*'fnd base rates'!M$108)\n+($F822*'fnd base rates'!M$109)\n+($G822*'fnd base rates'!M$110)\n+($H822*'fnd base rates'!M$111)\n+($I822*'fnd base rates'!M$112)\n+($J822*'fnd base rates'!M$113)\n+($K822*'fnd base rates'!M$114)\n+($M822*'fnd base rates'!M$116)\n+($N822*'fnd base rates'!M$117)\n+($O822*'fnd base rates'!M$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,13)))","v":0},17637.132829040002,null,493057207,"493","057","207",1,1,17637.132829040002,17637,-2746,20383,null,null,null,null,null,null,0,null,0]
["493",493057244,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D823","v":0},{"$f":"'fnd enro'!E823","v":0},{"$f":"'fnd enro'!F823","v":0},{"$f":"'fnd enro'!G823","v":0},{"$f":"'fnd enro'!H823","v":0},{"$f":"'fnd enro'!I823","v":2},{"$f":"'fnd enro'!J823","v":0},{"$f":"'fnd enro'!K823","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L823","v":0},{"$f":"'fnd enro'!M823","v":0},{"$f":"'fnd enro'!N823","v":0},{"$f":"'fnd enro'!O823","v":0},{"$f":"'fnd enro'!P823","v":2},{"$f":"'fnd enro'!R823","v":2},1.04,{"$f":"VALUE('fnd enro'!Q823)","v":10},null,{"$f":"(($D823*'fnd base rates'!C$107)\n+($E823*'fnd base rates'!C$108)\n+($F823*'fnd base rates'!C$109)\n+($G823*'fnd base rates'!C$110)\n+($H823*'fnd base rates'!C$111)\n+($I823*'fnd base rates'!C$112)\n+($J823*'fnd base rates'!C$113)\n+($K823*'fnd base rates'!C$114)\n+($M823*'fnd base rates'!C$116)\n+($N823*'fnd base rates'!C$117)\n+($O823*'fnd base rates'!C$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,3)))\n*$R823","v":1387.3993390399999},{"$f":"(($D823*'fnd base rates'!D$107)\n+($E823*'fnd base rates'!D$108)\n+($F823*'fnd base rates'!D$109)\n+($G823*'fnd base rates'!D$110)\n+($H823*'fnd base rates'!D$111)\n+($I823*'fnd base rates'!D$112)\n+($J823*'fnd base rates'!D$113)\n+($K823*'fnd base rates'!D$114)\n+($M823*'fnd base rates'!D$116)\n+($N823*'fnd base rates'!D$117)\n+($O823*'fnd base rates'!D$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,4)))\n*$R823","v":2638.2720000000004},{"$f":"(($D823*'fnd base rates'!E$107)\n+($E823*'fnd base rates'!E$108)\n+($F823*'fnd base rates'!E$109)\n+($G823*'fnd base rates'!E$110)\n+($H823*'fnd base rates'!E$111)\n+($I823*'fnd base rates'!E$112)\n+($J823*'fnd base rates'!E$113)\n+($K823*'fnd base rates'!E$114)\n+($M823*'fnd base rates'!E$116)\n+($N823*'fnd base rates'!E$117)\n+($O823*'fnd base rates'!E$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,5)))\n*$R823","v":20137.796710720002},{"$f":"(($D823*'fnd base rates'!F$107)\n+($E823*'fnd base rates'!F$108)\n+($F823*'fnd base rates'!F$109)\n+($G823*'fnd base rates'!F$110)\n+($H823*'fnd base rates'!F$111)\n+($I823*'fnd base rates'!F$112)\n+($J823*'fnd base rates'!F$113)\n+($K823*'fnd base rates'!F$114)\n+($M823*'fnd base rates'!F$116)\n+($N823*'fnd base rates'!F$117)\n+($O823*'fnd base rates'!F$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,6)))\n*$R823","v":1967.6486460800002},{"$f":"(($D823*'fnd base rates'!G$107)\n+($E823*'fnd base rates'!G$108)\n+($F823*'fnd base rates'!G$109)\n+($G823*'fnd base rates'!G$110)\n+($H823*'fnd base rates'!G$111)\n+($I823*'fnd base rates'!G$112)\n+($J823*'fnd base rates'!G$113)\n+($K823*'fnd base rates'!G$114)\n+($M823*'fnd base rates'!G$116)\n+($N823*'fnd base rates'!G$117)\n+($O823*'fnd base rates'!G$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,7)))\n*$R823","v":813.00998272000004},{"$f":"(($D823*'fnd base rates'!H$107)\n+($E823*'fnd base rates'!H$108)\n+($F823*'fnd base rates'!H$109)\n+($G823*'fnd base rates'!H$110)\n+($H823*'fnd base rates'!H$111)\n+($I823*'fnd base rates'!H$112)\n+($J823*'fnd base rates'!H$113)\n+($K823*'fnd base rates'!H$114)\n+($M823*'fnd base rates'!H$116)\n+($N823*'fnd base rates'!H$117)\n+($O823*'fnd base rates'!H$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,8)))","v":1821.17372},{"$f":"(($D823*'fnd base rates'!I$107)\n+($E823*'fnd base rates'!I$108)\n+($F823*'fnd base rates'!I$109)\n+($G823*'fnd base rates'!I$110)\n+($H823*'fnd base rates'!I$111)\n+($I823*'fnd base rates'!I$112)\n+($J823*'fnd base rates'!I$113)\n+($K823*'fnd base rates'!I$114)\n+($M823*'fnd base rates'!I$116)\n+($N823*'fnd base rates'!I$117)\n+($O823*'fnd base rates'!I$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,9)))\n*$R823","v":1314.9760000000001},{"$f":"(($D823*'fnd base rates'!J$107)\n+($E823*'fnd base rates'!J$108)\n+($F823*'fnd base rates'!J$109)\n+($G823*'fnd base rates'!J$110)\n+($H823*'fnd base rates'!J$111)\n+($I823*'fnd base rates'!J$112)\n+($J823*'fnd base rates'!J$113)\n+($K823*'fnd base rates'!J$114)\n+($M823*'fnd base rates'!J$116)\n+($N823*'fnd base rates'!J$117)\n+($O823*'fnd base rates'!J$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,10)))\n*$R823","v":3221.1088000000004},{"$f":"(($D823*'fnd base rates'!K$107)\n+($E823*'fnd base rates'!K$108)\n+($F823*'fnd base rates'!K$109)\n+($G823*'fnd base rates'!K$110)\n+($H823*'fnd base rates'!K$111)\n+($I823*'fnd base rates'!K$112)\n+($J823*'fnd base rates'!K$113)\n+($K823*'fnd base rates'!K$114)\n+($M823*'fnd base rates'!K$116)\n+($N823*'fnd base rates'!K$117)\n+($O823*'fnd base rates'!K$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,11)))\n*$R823","v":2538.5609995200002},{"$f":"(($D823*'fnd base rates'!L$107)\n+($E823*'fnd base rates'!L$108)\n+($F823*'fnd base rates'!L$109)\n+($G823*'fnd base rates'!L$110)\n+($H823*'fnd base rates'!L$111)\n+($I823*'fnd base rates'!L$112)\n+($J823*'fnd base rates'!L$113)\n+($K823*'fnd base rates'!L$114)\n+($M823*'fnd base rates'!L$116)\n+($N823*'fnd base rates'!L$117)\n+($O823*'fnd base rates'!L$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,12)))","v":4926.3306599999996},{"$f":"(($D823*'fnd base rates'!M$107)\n+($E823*'fnd base rates'!M$108)\n+($F823*'fnd base rates'!M$109)\n+($G823*'fnd base rates'!M$110)\n+($H823*'fnd base rates'!M$111)\n+($I823*'fnd base rates'!M$112)\n+($J823*'fnd base rates'!M$113)\n+($K823*'fnd base rates'!M$114)\n+($M823*'fnd base rates'!M$116)\n+($N823*'fnd base rates'!M$117)\n+($O823*'fnd base rates'!M$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,13)))","v":0},40766.276858079997,null,493057244,"493","057","244",1,2,40766.276858079997,20383,585,19798,null,null,null,null,null,null,0,null,0]
["493",493057248,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D824","v":0},{"$f":"'fnd enro'!E824","v":0},{"$f":"'fnd enro'!F824","v":0},{"$f":"'fnd enro'!G824","v":0},{"$f":"'fnd enro'!H824","v":0},{"$f":"'fnd enro'!I824","v":18},{"$f":"'fnd enro'!J824","v":0},{"$f":"'fnd enro'!K824","v":0.70740000000000003},{"$f":"'fnd enro'!L824","v":0},{"$f":"'fnd enro'!M824","v":0},{"$f":"'fnd enro'!N824","v":0},{"$f":"'fnd enro'!O824","v":9},{"$f":"'fnd enro'!P824","v":17},{"$f":"'fnd enro'!R824","v":18},1.04,{"$f":"VALUE('fnd enro'!Q824)","v":11},null,{"$f":"(($D824*'fnd base rates'!C$107)\n+($E824*'fnd base rates'!C$108)\n+($F824*'fnd base rates'!C$109)\n+($G824*'fnd base rates'!C$110)\n+($H824*'fnd base rates'!C$111)\n+($I824*'fnd base rates'!C$112)\n+($J824*'fnd base rates'!C$113)\n+($K824*'fnd base rates'!C$114)\n+($M824*'fnd base rates'!C$116)\n+($N824*'fnd base rates'!C$117)\n+($O824*'fnd base rates'!C$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,3)))\n*$R824","v":13733.949251360002},{"$f":"(($D824*'fnd base rates'!D$107)\n+($E824*'fnd base rates'!D$108)\n+($F824*'fnd base rates'!D$109)\n+($G824*'fnd base rates'!D$110)\n+($H824*'fnd base rates'!D$111)\n+($I824*'fnd base rates'!D$112)\n+($J824*'fnd base rates'!D$113)\n+($K824*'fnd base rates'!D$114)\n+($M824*'fnd base rates'!D$116)\n+($N824*'fnd base rates'!D$117)\n+($O824*'fnd base rates'!D$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,4)))\n*$R824","v":26108.149599999997},{"$f":"(($D824*'fnd base rates'!E$107)\n+($E824*'fnd base rates'!E$108)\n+($F824*'fnd base rates'!E$109)\n+($G824*'fnd base rates'!E$110)\n+($H824*'fnd base rates'!E$111)\n+($I824*'fnd base rates'!E$112)\n+($J824*'fnd base rates'!E$113)\n+($K824*'fnd base rates'!E$114)\n+($M824*'fnd base rates'!E$116)\n+($N824*'fnd base rates'!E$117)\n+($O824*'fnd base rates'!E$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,5)))\n*$R824","v":198579.00879647999},{"$f":"(($D824*'fnd base rates'!F$107)\n+($E824*'fnd base rates'!F$108)\n+($F824*'fnd base rates'!F$109)\n+($G824*'fnd base rates'!F$110)\n+($H824*'fnd base rates'!F$111)\n+($I824*'fnd base rates'!F$112)\n+($J824*'fnd base rates'!F$113)\n+($K824*'fnd base rates'!F$114)\n+($M824*'fnd base rates'!F$116)\n+($N824*'fnd base rates'!F$117)\n+($O824*'fnd base rates'!F$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,6)))\n*$R824","v":19785.541014719998},{"$f":"(($D824*'fnd base rates'!G$107)\n+($E824*'fnd base rates'!G$108)\n+($F824*'fnd base rates'!G$109)\n+($G824*'fnd base rates'!G$110)\n+($H824*'fnd base rates'!G$111)\n+($I824*'fnd base rates'!G$112)\n+($J824*'fnd base rates'!G$113)\n+($K824*'fnd base rates'!G$114)\n+($M824*'fnd base rates'!G$116)\n+($N824*'fnd base rates'!G$117)\n+($O824*'fnd base rates'!G$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,7)))\n*$R824","v":8046.2546444800009},{"$f":"(($D824*'fnd base rates'!H$107)\n+($E824*'fnd base rates'!H$108)\n+($F824*'fnd base rates'!H$109)\n+($G824*'fnd base rates'!H$110)\n+($H824*'fnd base rates'!H$111)\n+($I824*'fnd base rates'!H$112)\n+($J824*'fnd base rates'!H$113)\n+($K824*'fnd base rates'!H$114)\n+($M824*'fnd base rates'!H$116)\n+($N824*'fnd base rates'!H$117)\n+($O824*'fnd base rates'!H$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,8)))","v":17836.743480000001},{"$f":"(($D824*'fnd base rates'!I$107)\n+($E824*'fnd base rates'!I$108)\n+($F824*'fnd base rates'!I$109)\n+($G824*'fnd base rates'!I$110)\n+($H824*'fnd base rates'!I$111)\n+($I824*'fnd base rates'!I$112)\n+($J824*'fnd base rates'!I$113)\n+($K824*'fnd base rates'!I$114)\n+($M824*'fnd base rates'!I$116)\n+($N824*'fnd base rates'!I$117)\n+($O824*'fnd base rates'!I$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,9)))\n*$R824","v":12838.207200000001},{"$f":"(($D824*'fnd base rates'!J$107)\n+($E824*'fnd base rates'!J$108)\n+($F824*'fnd base rates'!J$109)\n+($G824*'fnd base rates'!J$110)\n+($H824*'fnd base rates'!J$111)\n+($I824*'fnd base rates'!J$112)\n+($J824*'fnd base rates'!J$113)\n+($K824*'fnd base rates'!J$114)\n+($M824*'fnd base rates'!J$116)\n+($N824*'fnd base rates'!J$117)\n+($O824*'fnd base rates'!J$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,10)))\n*$R824","v":29876.496000000003},{"$f":"(($D824*'fnd base rates'!K$107)\n+($E824*'fnd base rates'!K$108)\n+($F824*'fnd base rates'!K$109)\n+($G824*'fnd base rates'!K$110)\n+($H824*'fnd base rates'!K$111)\n+($I824*'fnd base rates'!K$112)\n+($J824*'fnd base rates'!K$113)\n+($K824*'fnd base rates'!K$114)\n+($M824*'fnd base rates'!K$116)\n+($N824*'fnd base rates'!K$117)\n+($O824*'fnd base rates'!K$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,11)))\n*$R824","v":26407.031395680006},{"$f":"(($D824*'fnd base rates'!L$107)\n+($E824*'fnd base rates'!L$108)\n+($F824*'fnd base rates'!L$109)\n+($G824*'fnd base rates'!L$110)\n+($H824*'fnd base rates'!L$111)\n+($I824*'fnd base rates'!L$112)\n+($J824*'fnd base rates'!L$113)\n+($K824*'fnd base rates'!L$114)\n+($M824*'fnd base rates'!L$116)\n+($N824*'fnd base rates'!L$117)\n+($O824*'fnd base rates'!L$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,12)))","v":48114.295939999996},{"$f":"(($D824*'fnd base rates'!M$107)\n+($E824*'fnd base rates'!M$108)\n+($F824*'fnd base rates'!M$109)\n+($G824*'fnd base rates'!M$110)\n+($H824*'fnd base rates'!M$111)\n+($I824*'fnd base rates'!M$112)\n+($J824*'fnd base rates'!M$113)\n+($K824*'fnd base rates'!M$114)\n+($M824*'fnd base rates'!M$116)\n+($N824*'fnd base rates'!M$117)\n+($O824*'fnd base rates'!M$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,13)))","v":0},401325.67732271994,null,493057248,"493","057","248",1,18,401325.67732271994,22296,1399,20897,null,null,null,null,null,null,0,null,0]
["493",493057262,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D825","v":0},{"$f":"'fnd enro'!E825","v":0},{"$f":"'fnd enro'!F825","v":0},{"$f":"'fnd enro'!G825","v":0},{"$f":"'fnd enro'!H825","v":0},{"$f":"'fnd enro'!I825","v":1},{"$f":"'fnd enro'!J825","v":0},{"$f":"'fnd enro'!K825","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L825","v":0},{"$f":"'fnd enro'!M825","v":0},{"$f":"'fnd enro'!N825","v":0},{"$f":"'fnd enro'!O825","v":0},{"$f":"'fnd enro'!P825","v":1},{"$f":"'fnd enro'!R825","v":1},1.04,{"$f":"VALUE('fnd enro'!Q825)","v":9},null,{"$f":"(($D825*'fnd base rates'!C$107)\n+($E825*'fnd base rates'!C$108)\n+($F825*'fnd base rates'!C$109)\n+($G825*'fnd base rates'!C$110)\n+($H825*'fnd base rates'!C$111)\n+($I825*'fnd base rates'!C$112)\n+($J825*'fnd base rates'!C$113)\n+($K825*'fnd base rates'!C$114)\n+($M825*'fnd base rates'!C$116)\n+($N825*'fnd base rates'!C$117)\n+($O825*'fnd base rates'!C$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,3)))\n*$R825","v":687.48046952000004},{"$f":"(($D825*'fnd base rates'!D$107)\n+($E825*'fnd base rates'!D$108)\n+($F825*'fnd base rates'!D$109)\n+($G825*'fnd base rates'!D$110)\n+($H825*'fnd base rates'!D$111)\n+($I825*'fnd base rates'!D$112)\n+($J825*'fnd base rates'!D$113)\n+($K825*'fnd base rates'!D$114)\n+($M825*'fnd base rates'!D$116)\n+($N825*'fnd base rates'!D$117)\n+($O825*'fnd base rates'!D$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,4)))\n*$R825","v":1289.6415999999999},{"$f":"(($D825*'fnd base rates'!E$107)\n+($E825*'fnd base rates'!E$108)\n+($F825*'fnd base rates'!E$109)\n+($G825*'fnd base rates'!E$110)\n+($H825*'fnd base rates'!E$111)\n+($I825*'fnd base rates'!E$112)\n+($J825*'fnd base rates'!E$113)\n+($K825*'fnd base rates'!E$114)\n+($M825*'fnd base rates'!E$116)\n+($N825*'fnd base rates'!E$117)\n+($O825*'fnd base rates'!E$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,5)))\n*$R825","v":9780.9951553600004},{"$f":"(($D825*'fnd base rates'!F$107)\n+($E825*'fnd base rates'!F$108)\n+($F825*'fnd base rates'!F$109)\n+($G825*'fnd base rates'!F$110)\n+($H825*'fnd base rates'!F$111)\n+($I825*'fnd base rates'!F$112)\n+($J825*'fnd base rates'!F$113)\n+($K825*'fnd base rates'!F$114)\n+($M825*'fnd base rates'!F$116)\n+($N825*'fnd base rates'!F$117)\n+($O825*'fnd base rates'!F$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,6)))\n*$R825","v":983.82432304000008},{"$f":"(($D825*'fnd base rates'!G$107)\n+($E825*'fnd base rates'!G$108)\n+($F825*'fnd base rates'!G$109)\n+($G825*'fnd base rates'!G$110)\n+($H825*'fnd base rates'!G$111)\n+($I825*'fnd base rates'!G$112)\n+($J825*'fnd base rates'!G$113)\n+($K825*'fnd base rates'!G$114)\n+($M825*'fnd base rates'!G$116)\n+($N825*'fnd base rates'!G$117)\n+($O825*'fnd base rates'!G$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,7)))\n*$R825","v":392.53779136000009},{"$f":"(($D825*'fnd base rates'!H$107)\n+($E825*'fnd base rates'!H$108)\n+($F825*'fnd base rates'!H$109)\n+($G825*'fnd base rates'!H$110)\n+($H825*'fnd base rates'!H$111)\n+($I825*'fnd base rates'!H$112)\n+($J825*'fnd base rates'!H$113)\n+($K825*'fnd base rates'!H$114)\n+($M825*'fnd base rates'!H$116)\n+($N825*'fnd base rates'!H$117)\n+($O825*'fnd base rates'!H$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,8)))","v":908.51686000000007},{"$f":"(($D825*'fnd base rates'!I$107)\n+($E825*'fnd base rates'!I$108)\n+($F825*'fnd base rates'!I$109)\n+($G825*'fnd base rates'!I$110)\n+($H825*'fnd base rates'!I$111)\n+($I825*'fnd base rates'!I$112)\n+($J825*'fnd base rates'!I$113)\n+($K825*'fnd base rates'!I$114)\n+($M825*'fnd base rates'!I$116)\n+($N825*'fnd base rates'!I$117)\n+($O825*'fnd base rates'!I$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,9)))\n*$R825","v":645.82960000000003},{"$f":"(($D825*'fnd base rates'!J$107)\n+($E825*'fnd base rates'!J$108)\n+($F825*'fnd base rates'!J$109)\n+($G825*'fnd base rates'!J$110)\n+($H825*'fnd base rates'!J$111)\n+($I825*'fnd base rates'!J$112)\n+($J825*'fnd base rates'!J$113)\n+($K825*'fnd base rates'!J$114)\n+($M825*'fnd base rates'!J$116)\n+($N825*'fnd base rates'!J$117)\n+($O825*'fnd base rates'!J$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,10)))\n*$R825","v":1549.9848},{"$f":"(($D825*'fnd base rates'!K$107)\n+($E825*'fnd base rates'!K$108)\n+($F825*'fnd base rates'!K$109)\n+($G825*'fnd base rates'!K$110)\n+($H825*'fnd base rates'!K$111)\n+($I825*'fnd base rates'!K$112)\n+($J825*'fnd base rates'!K$113)\n+($K825*'fnd base rates'!K$114)\n+($M825*'fnd base rates'!K$116)\n+($N825*'fnd base rates'!K$117)\n+($O825*'fnd base rates'!K$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,11)))\n*$R825","v":1269.2804997600001},{"$f":"(($D825*'fnd base rates'!L$107)\n+($E825*'fnd base rates'!L$108)\n+($F825*'fnd base rates'!L$109)\n+($G825*'fnd base rates'!L$110)\n+($H825*'fnd base rates'!L$111)\n+($I825*'fnd base rates'!L$112)\n+($J825*'fnd base rates'!L$113)\n+($K825*'fnd base rates'!L$114)\n+($M825*'fnd base rates'!L$116)\n+($N825*'fnd base rates'!L$117)\n+($O825*'fnd base rates'!L$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,12)))","v":2415.8253299999997},{"$f":"(($D825*'fnd base rates'!M$107)\n+($E825*'fnd base rates'!M$108)\n+($F825*'fnd base rates'!M$109)\n+($G825*'fnd base rates'!M$110)\n+($H825*'fnd base rates'!M$111)\n+($I825*'fnd base rates'!M$112)\n+($J825*'fnd base rates'!M$113)\n+($K825*'fnd base rates'!M$114)\n+($M825*'fnd base rates'!M$116)\n+($N825*'fnd base rates'!M$117)\n+($O825*'fnd base rates'!M$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,13)))","v":0},19923.91642904,null,493057262,"493","057","262",1,1,19923.91642904,19924,-412,20336,null,null,null,null,null,null,0,null,0]
["493",493057274,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D826","v":0},{"$f":"'fnd enro'!E826","v":0},{"$f":"'fnd enro'!F826","v":0},{"$f":"'fnd enro'!G826","v":0},{"$f":"'fnd enro'!H826","v":0},{"$f":"'fnd enro'!I826","v":1},{"$f":"'fnd enro'!J826","v":0},{"$f":"'fnd enro'!K826","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L826","v":0},{"$f":"'fnd enro'!M826","v":0},{"$f":"'fnd enro'!N826","v":0},{"$f":"'fnd enro'!O826","v":1},{"$f":"'fnd enro'!P826","v":0},{"$f":"'fnd enro'!R826","v":1},1.04,{"$f":"VALUE('fnd enro'!Q826)","v":10},null,{"$f":"(($D826*'fnd base rates'!C$107)\n+($E826*'fnd base rates'!C$108)\n+($F826*'fnd base rates'!C$109)\n+($G826*'fnd base rates'!C$110)\n+($H826*'fnd base rates'!C$111)\n+($I826*'fnd base rates'!C$112)\n+($J826*'fnd base rates'!C$113)\n+($K826*'fnd base rates'!C$114)\n+($M826*'fnd base rates'!C$116)\n+($N826*'fnd base rates'!C$117)\n+($O826*'fnd base rates'!C$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,3)))\n*$R826","v":725.0036695199999},{"$f":"(($D826*'fnd base rates'!D$107)\n+($E826*'fnd base rates'!D$108)\n+($F826*'fnd base rates'!D$109)\n+($G826*'fnd base rates'!D$110)\n+($H826*'fnd base rates'!D$111)\n+($I826*'fnd base rates'!D$112)\n+($J826*'fnd base rates'!D$113)\n+($K826*'fnd base rates'!D$114)\n+($M826*'fnd base rates'!D$116)\n+($N826*'fnd base rates'!D$117)\n+($O826*'fnd base rates'!D$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,4)))\n*$R826","v":1073.4568000000002},{"$f":"(($D826*'fnd base rates'!E$107)\n+($E826*'fnd base rates'!E$108)\n+($F826*'fnd base rates'!E$109)\n+($G826*'fnd base rates'!E$110)\n+($H826*'fnd base rates'!E$111)\n+($I826*'fnd base rates'!E$112)\n+($J826*'fnd base rates'!E$113)\n+($K826*'fnd base rates'!E$114)\n+($M826*'fnd base rates'!E$116)\n+($N826*'fnd base rates'!E$117)\n+($O826*'fnd base rates'!E$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,5)))\n*$R826","v":7033.2735553599996},{"$f":"(($D826*'fnd base rates'!F$107)\n+($E826*'fnd base rates'!F$108)\n+($F826*'fnd base rates'!F$109)\n+($G826*'fnd base rates'!F$110)\n+($H826*'fnd base rates'!F$111)\n+($I826*'fnd base rates'!F$112)\n+($J826*'fnd base rates'!F$113)\n+($K826*'fnd base rates'!F$114)\n+($M826*'fnd base rates'!F$116)\n+($N826*'fnd base rates'!F$117)\n+($O826*'fnd base rates'!F$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,6)))\n*$R826","v":1214.56912304},{"$f":"(($D826*'fnd base rates'!G$107)\n+($E826*'fnd base rates'!G$108)\n+($F826*'fnd base rates'!G$109)\n+($G826*'fnd base rates'!G$110)\n+($H826*'fnd base rates'!G$111)\n+($I826*'fnd base rates'!G$112)\n+($J826*'fnd base rates'!G$113)\n+($K826*'fnd base rates'!G$114)\n+($M826*'fnd base rates'!G$116)\n+($N826*'fnd base rates'!G$117)\n+($O826*'fnd base rates'!G$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,7)))\n*$R826","v":246.79219136},{"$f":"(($D826*'fnd base rates'!H$107)\n+($E826*'fnd base rates'!H$108)\n+($F826*'fnd base rates'!H$109)\n+($G826*'fnd base rates'!H$110)\n+($H826*'fnd base rates'!H$111)\n+($I826*'fnd base rates'!H$112)\n+($J826*'fnd base rates'!H$113)\n+($K826*'fnd base rates'!H$114)\n+($M826*'fnd base rates'!H$116)\n+($N826*'fnd base rates'!H$117)\n+($O826*'fnd base rates'!H$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,8)))","v":1035.7968599999999},{"$f":"(($D826*'fnd base rates'!I$107)\n+($E826*'fnd base rates'!I$108)\n+($F826*'fnd base rates'!I$109)\n+($G826*'fnd base rates'!I$110)\n+($H826*'fnd base rates'!I$111)\n+($I826*'fnd base rates'!I$112)\n+($J826*'fnd base rates'!I$113)\n+($K826*'fnd base rates'!I$114)\n+($M826*'fnd base rates'!I$116)\n+($N826*'fnd base rates'!I$117)\n+($O826*'fnd base rates'!I$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,9)))\n*$R826","v":568.04800000000012},{"$f":"(($D826*'fnd base rates'!J$107)\n+($E826*'fnd base rates'!J$108)\n+($F826*'fnd base rates'!J$109)\n+($G826*'fnd base rates'!J$110)\n+($H826*'fnd base rates'!J$111)\n+($I826*'fnd base rates'!J$112)\n+($J826*'fnd base rates'!J$113)\n+($K826*'fnd base rates'!J$114)\n+($M826*'fnd base rates'!J$116)\n+($N826*'fnd base rates'!J$117)\n+($O826*'fnd base rates'!J$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,10)))\n*$R826","v":664.93439999999998},{"$f":"(($D826*'fnd base rates'!K$107)\n+($E826*'fnd base rates'!K$108)\n+($F826*'fnd base rates'!K$109)\n+($G826*'fnd base rates'!K$110)\n+($H826*'fnd base rates'!K$111)\n+($I826*'fnd base rates'!K$112)\n+($J826*'fnd base rates'!K$113)\n+($K826*'fnd base rates'!K$114)\n+($M826*'fnd base rates'!K$116)\n+($N826*'fnd base rates'!K$117)\n+($O826*'fnd base rates'!K$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,11)))\n*$R826","v":1664.8340997600001},{"$f":"(($D826*'fnd base rates'!L$107)\n+($E826*'fnd base rates'!L$108)\n+($F826*'fnd base rates'!L$109)\n+($G826*'fnd base rates'!L$110)\n+($H826*'fnd base rates'!L$111)\n+($I826*'fnd base rates'!L$112)\n+($J826*'fnd base rates'!L$113)\n+($K826*'fnd base rates'!L$114)\n+($M826*'fnd base rates'!L$116)\n+($N826*'fnd base rates'!L$117)\n+($O826*'fnd base rates'!L$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,12)))","v":2067.0553300000001},{"$f":"(($D826*'fnd base rates'!M$107)\n+($E826*'fnd base rates'!M$108)\n+($F826*'fnd base rates'!M$109)\n+($G826*'fnd base rates'!M$110)\n+($H826*'fnd base rates'!M$111)\n+($I826*'fnd base rates'!M$112)\n+($J826*'fnd base rates'!M$113)\n+($K826*'fnd base rates'!M$114)\n+($M826*'fnd base rates'!M$116)\n+($N826*'fnd base rates'!M$117)\n+($O826*'fnd base rates'!M$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,13)))","v":0},16293.764029040001,null,493057274,"493","057","274",1,1,16293.764029040001,16294,-1343,17637,null,null,null,null,null,null,0,null,0]
["493",493057346,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D827","v":0},{"$f":"'fnd enro'!E827","v":0},{"$f":"'fnd enro'!F827","v":0},{"$f":"'fnd enro'!G827","v":0},{"$f":"'fnd enro'!H827","v":0},{"$f":"'fnd enro'!I827","v":5},{"$f":"'fnd enro'!J827","v":0},{"$f":"'fnd enro'!K827","v":0.19650000000000001},{"$f":"'fnd enro'!L827","v":0},{"$f":"'fnd enro'!M827","v":0},{"$f":"'fnd enro'!N827","v":0},{"$f":"'fnd enro'!O827","v":4},{"$f":"'fnd enro'!P827","v":5},{"$f":"'fnd enro'!R827","v":5},1.04,{"$f":"VALUE('fnd enro'!Q827)","v":8},null,{"$f":"(($D827*'fnd base rates'!C$107)\n+($E827*'fnd base rates'!C$108)\n+($F827*'fnd base rates'!C$109)\n+($G827*'fnd base rates'!C$110)\n+($H827*'fnd base rates'!C$111)\n+($I827*'fnd base rates'!C$112)\n+($J827*'fnd base rates'!C$113)\n+($K827*'fnd base rates'!C$114)\n+($M827*'fnd base rates'!C$116)\n+($N827*'fnd base rates'!C$117)\n+($O827*'fnd base rates'!C$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,3)))\n*$R827","v":3933.7111475999995},{"$f":"(($D827*'fnd base rates'!D$107)\n+($E827*'fnd base rates'!D$108)\n+($F827*'fnd base rates'!D$109)\n+($G827*'fnd base rates'!D$110)\n+($H827*'fnd base rates'!D$111)\n+($I827*'fnd base rates'!D$112)\n+($J827*'fnd base rates'!D$113)\n+($K827*'fnd base rates'!D$114)\n+($M827*'fnd base rates'!D$116)\n+($N827*'fnd base rates'!D$117)\n+($O827*'fnd base rates'!D$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,4)))\n*$R827","v":7223.7151999999996},{"$f":"(($D827*'fnd base rates'!E$107)\n+($E827*'fnd base rates'!E$108)\n+($F827*'fnd base rates'!E$109)\n+($G827*'fnd base rates'!E$110)\n+($H827*'fnd base rates'!E$111)\n+($I827*'fnd base rates'!E$112)\n+($J827*'fnd base rates'!E$113)\n+($K827*'fnd base rates'!E$114)\n+($M827*'fnd base rates'!E$116)\n+($N827*'fnd base rates'!E$117)\n+($O827*'fnd base rates'!E$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,5)))\n*$R827","v":53926.189376799994},{"$f":"(($D827*'fnd base rates'!F$107)\n+($E827*'fnd base rates'!F$108)\n+($F827*'fnd base rates'!F$109)\n+($G827*'fnd base rates'!F$110)\n+($H827*'fnd base rates'!F$111)\n+($I827*'fnd base rates'!F$112)\n+($J827*'fnd base rates'!F$113)\n+($K827*'fnd base rates'!F$114)\n+($M827*'fnd base rates'!F$116)\n+($N827*'fnd base rates'!F$117)\n+($O827*'fnd base rates'!F$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,6)))\n*$R827","v":5842.1008152000013},{"$f":"(($D827*'fnd base rates'!G$107)\n+($E827*'fnd base rates'!G$108)\n+($F827*'fnd base rates'!G$109)\n+($G827*'fnd base rates'!G$110)\n+($H827*'fnd base rates'!G$111)\n+($I827*'fnd base rates'!G$112)\n+($J827*'fnd base rates'!G$113)\n+($K827*'fnd base rates'!G$114)\n+($M827*'fnd base rates'!G$116)\n+($N827*'fnd base rates'!G$117)\n+($O827*'fnd base rates'!G$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,7)))\n*$R827","v":2156.5137568},{"$f":"(($D827*'fnd base rates'!H$107)\n+($E827*'fnd base rates'!H$108)\n+($F827*'fnd base rates'!H$109)\n+($G827*'fnd base rates'!H$110)\n+($H827*'fnd base rates'!H$111)\n+($I827*'fnd base rates'!H$112)\n+($J827*'fnd base rates'!H$113)\n+($K827*'fnd base rates'!H$114)\n+($M827*'fnd base rates'!H$116)\n+($N827*'fnd base rates'!H$117)\n+($O827*'fnd base rates'!H$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,8)))","v":5166.2642999999998},{"$f":"(($D827*'fnd base rates'!I$107)\n+($E827*'fnd base rates'!I$108)\n+($F827*'fnd base rates'!I$109)\n+($G827*'fnd base rates'!I$110)\n+($H827*'fnd base rates'!I$111)\n+($I827*'fnd base rates'!I$112)\n+($J827*'fnd base rates'!I$113)\n+($K827*'fnd base rates'!I$114)\n+($M827*'fnd base rates'!I$116)\n+($N827*'fnd base rates'!I$117)\n+($O827*'fnd base rates'!I$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,9)))\n*$R827","v":3566.3888000000002},{"$f":"(($D827*'fnd base rates'!J$107)\n+($E827*'fnd base rates'!J$108)\n+($F827*'fnd base rates'!J$109)\n+($G827*'fnd base rates'!J$110)\n+($H827*'fnd base rates'!J$111)\n+($I827*'fnd base rates'!J$112)\n+($J827*'fnd base rates'!J$113)\n+($K827*'fnd base rates'!J$114)\n+($M827*'fnd base rates'!J$116)\n+($N827*'fnd base rates'!J$117)\n+($O827*'fnd base rates'!J$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,10)))\n*$R827","v":7578.844000000001},{"$f":"(($D827*'fnd base rates'!K$107)\n+($E827*'fnd base rates'!K$108)\n+($F827*'fnd base rates'!K$109)\n+($G827*'fnd base rates'!K$110)\n+($H827*'fnd base rates'!K$111)\n+($I827*'fnd base rates'!K$112)\n+($J827*'fnd base rates'!K$113)\n+($K827*'fnd base rates'!K$114)\n+($M827*'fnd base rates'!K$116)\n+($N827*'fnd base rates'!K$117)\n+($O827*'fnd base rates'!K$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,11)))\n*$R827","v":7928.6168987999999},{"$f":"(($D827*'fnd base rates'!L$107)\n+($E827*'fnd base rates'!L$108)\n+($F827*'fnd base rates'!L$109)\n+($G827*'fnd base rates'!L$110)\n+($H827*'fnd base rates'!L$111)\n+($I827*'fnd base rates'!L$112)\n+($J827*'fnd base rates'!L$113)\n+($K827*'fnd base rates'!L$114)\n+($M827*'fnd base rates'!L$116)\n+($N827*'fnd base rates'!L$117)\n+($O827*'fnd base rates'!L$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,12)))","v":13316.54665},{"$f":"(($D827*'fnd base rates'!M$107)\n+($E827*'fnd base rates'!M$108)\n+($F827*'fnd base rates'!M$109)\n+($G827*'fnd base rates'!M$110)\n+($H827*'fnd base rates'!M$111)\n+($I827*'fnd base rates'!M$112)\n+($J827*'fnd base rates'!M$113)\n+($K827*'fnd base rates'!M$114)\n+($M827*'fnd base rates'!M$116)\n+($N827*'fnd base rates'!M$117)\n+($O827*'fnd base rates'!M$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,13)))","v":0},110638.89094519999,null,493057346,"493","057","346",1,5,110638.89094519999,22128,1745,20383,null,null,null,null,null,null,0,null,0]
["494",494093031,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D828","v":0},{"$f":"'fnd enro'!E828","v":0},{"$f":"'fnd enro'!F828","v":0},{"$f":"'fnd enro'!G828","v":1},{"$f":"'fnd enro'!H828","v":1},{"$f":"'fnd enro'!I828","v":0},{"$f":"'fnd enro'!J828","v":0},{"$f":"'fnd enro'!K828","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L828","v":0},{"$f":"'fnd enro'!M828","v":0},{"$f":"'fnd enro'!N828","v":0},{"$f":"'fnd enro'!O828","v":0},{"$f":"'fnd enro'!P828","v":0},{"$f":"'fnd enro'!R828","v":2},1.042,{"$f":"VALUE('fnd enro'!Q828)","v":5},null,{"$f":"(($D828*'fnd base rates'!C$107)\n+($E828*'fnd base rates'!C$108)\n+($F828*'fnd base rates'!C$109)\n+($G828*'fnd base rates'!C$110)\n+($H828*'fnd base rates'!C$111)\n+($I828*'fnd base rates'!C$112)\n+($J828*'fnd base rates'!C$113)\n+($K828*'fnd base rates'!C$114)\n+($M828*'fnd base rates'!C$116)\n+($N828*'fnd base rates'!C$117)\n+($O828*'fnd base rates'!C$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,3)))\n*$R828","v":1188.5862946919999},{"$f":"(($D828*'fnd base rates'!D$107)\n+($E828*'fnd base rates'!D$108)\n+($F828*'fnd base rates'!D$109)\n+($G828*'fnd base rates'!D$110)\n+($H828*'fnd base rates'!D$111)\n+($I828*'fnd base rates'!D$112)\n+($J828*'fnd base rates'!D$113)\n+($K828*'fnd base rates'!D$114)\n+($M828*'fnd base rates'!D$116)\n+($N828*'fnd base rates'!D$117)\n+($O828*'fnd base rates'!D$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,4)))\n*$R828","v":1688.6651999999999},{"$f":"(($D828*'fnd base rates'!E$107)\n+($E828*'fnd base rates'!E$108)\n+($F828*'fnd base rates'!E$109)\n+($G828*'fnd base rates'!E$110)\n+($H828*'fnd base rates'!E$111)\n+($I828*'fnd base rates'!E$112)\n+($J828*'fnd base rates'!E$113)\n+($K828*'fnd base rates'!E$114)\n+($M828*'fnd base rates'!E$116)\n+($N828*'fnd base rates'!E$117)\n+($O828*'fnd base rates'!E$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,5)))\n*$R828","v":8115.1544228560006},{"$f":"(($D828*'fnd base rates'!F$107)\n+($E828*'fnd base rates'!F$108)\n+($F828*'fnd base rates'!F$109)\n+($G828*'fnd base rates'!F$110)\n+($H828*'fnd base rates'!F$111)\n+($I828*'fnd base rates'!F$112)\n+($J828*'fnd base rates'!F$113)\n+($K828*'fnd base rates'!F$114)\n+($M828*'fnd base rates'!F$116)\n+($N828*'fnd base rates'!F$117)\n+($O828*'fnd base rates'!F$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,6)))\n*$R828","v":2489.077345784},{"$f":"(($D828*'fnd base rates'!G$107)\n+($E828*'fnd base rates'!G$108)\n+($F828*'fnd base rates'!G$109)\n+($G828*'fnd base rates'!G$110)\n+($H828*'fnd base rates'!G$111)\n+($I828*'fnd base rates'!G$112)\n+($J828*'fnd base rates'!G$113)\n+($K828*'fnd base rates'!G$114)\n+($M828*'fnd base rates'!G$116)\n+($N828*'fnd base rates'!G$117)\n+($O828*'fnd base rates'!G$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,7)))\n*$R828","v":359.65710345599996},{"$f":"(($D828*'fnd base rates'!H$107)\n+($E828*'fnd base rates'!H$108)\n+($F828*'fnd base rates'!H$109)\n+($G828*'fnd base rates'!H$110)\n+($H828*'fnd base rates'!H$111)\n+($I828*'fnd base rates'!H$112)\n+($J828*'fnd base rates'!H$113)\n+($K828*'fnd base rates'!H$114)\n+($M828*'fnd base rates'!H$116)\n+($N828*'fnd base rates'!H$117)\n+($O828*'fnd base rates'!H$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D828*'fnd base rates'!I$107)\n+($E828*'fnd base rates'!I$108)\n+($F828*'fnd base rates'!I$109)\n+($G828*'fnd base rates'!I$110)\n+($H828*'fnd base rates'!I$111)\n+($I828*'fnd base rates'!I$112)\n+($J828*'fnd base rates'!I$113)\n+($K828*'fnd base rates'!I$114)\n+($M828*'fnd base rates'!I$116)\n+($N828*'fnd base rates'!I$117)\n+($O828*'fnd base rates'!I$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,9)))\n*$R828","v":819.99148000000014},{"$f":"(($D828*'fnd base rates'!J$107)\n+($E828*'fnd base rates'!J$108)\n+($F828*'fnd base rates'!J$109)\n+($G828*'fnd base rates'!J$110)\n+($H828*'fnd base rates'!J$111)\n+($I828*'fnd base rates'!J$112)\n+($J828*'fnd base rates'!J$113)\n+($K828*'fnd base rates'!J$114)\n+($M828*'fnd base rates'!J$116)\n+($N828*'fnd base rates'!J$117)\n+($O828*'fnd base rates'!J$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,10)))\n*$R828","v":442.68327999999997},{"$f":"(($D828*'fnd base rates'!K$107)\n+($E828*'fnd base rates'!K$108)\n+($F828*'fnd base rates'!K$109)\n+($G828*'fnd base rates'!K$110)\n+($H828*'fnd base rates'!K$111)\n+($I828*'fnd base rates'!K$112)\n+($J828*'fnd base rates'!K$113)\n+($K828*'fnd base rates'!K$114)\n+($M828*'fnd base rates'!K$116)\n+($N828*'fnd base rates'!K$117)\n+($O828*'fnd base rates'!K$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,11)))\n*$R828","v":2523.8428275960005},{"$f":"(($D828*'fnd base rates'!L$107)\n+($E828*'fnd base rates'!L$108)\n+($F828*'fnd base rates'!L$109)\n+($G828*'fnd base rates'!L$110)\n+($H828*'fnd base rates'!L$111)\n+($I828*'fnd base rates'!L$112)\n+($J828*'fnd base rates'!L$113)\n+($K828*'fnd base rates'!L$114)\n+($M828*'fnd base rates'!L$116)\n+($N828*'fnd base rates'!L$117)\n+($O828*'fnd base rates'!L$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D828*'fnd base rates'!M$107)\n+($E828*'fnd base rates'!M$108)\n+($F828*'fnd base rates'!M$109)\n+($G828*'fnd base rates'!M$110)\n+($H828*'fnd base rates'!M$111)\n+($I828*'fnd base rates'!M$112)\n+($J828*'fnd base rates'!M$113)\n+($K828*'fnd base rates'!M$114)\n+($M828*'fnd base rates'!M$116)\n+($N828*'fnd base rates'!M$117)\n+($O828*'fnd base rates'!M$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,13)))","v":0},22411.722334384001,null,494093031,"494","093","031",1,2,22411.722334384001,11206,-11090,22296,null,null,null,null,null,null,0,null,0]
["494",494093035,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D829","v":0},{"$f":"'fnd enro'!E829","v":0},{"$f":"'fnd enro'!F829","v":0},{"$f":"'fnd enro'!G829","v":2},{"$f":"'fnd enro'!H829","v":2},{"$f":"'fnd enro'!I829","v":4},{"$f":"'fnd enro'!J829","v":0},{"$f":"'fnd enro'!K829","v":0.31440000000000001},{"$f":"'fnd enro'!L829","v":0},{"$f":"'fnd enro'!M829","v":1},{"$f":"'fnd enro'!N829","v":0},{"$f":"'fnd enro'!O829","v":0},{"$f":"'fnd enro'!P829","v":8},{"$f":"'fnd enro'!R829","v":8},1.042,{"$f":"VALUE('fnd enro'!Q829)","v":11},null,{"$f":"(($D829*'fnd base rates'!C$107)\n+($E829*'fnd base rates'!C$108)\n+($F829*'fnd base rates'!C$109)\n+($G829*'fnd base rates'!C$110)\n+($H829*'fnd base rates'!C$111)\n+($I829*'fnd base rates'!C$112)\n+($J829*'fnd base rates'!C$113)\n+($K829*'fnd base rates'!C$114)\n+($M829*'fnd base rates'!C$116)\n+($N829*'fnd base rates'!C$117)\n+($O829*'fnd base rates'!C$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,3)))\n*$R829","v":5752.0497587679993},{"$f":"(($D829*'fnd base rates'!D$107)\n+($E829*'fnd base rates'!D$108)\n+($F829*'fnd base rates'!D$109)\n+($G829*'fnd base rates'!D$110)\n+($H829*'fnd base rates'!D$111)\n+($I829*'fnd base rates'!D$112)\n+($J829*'fnd base rates'!D$113)\n+($K829*'fnd base rates'!D$114)\n+($M829*'fnd base rates'!D$116)\n+($N829*'fnd base rates'!D$117)\n+($O829*'fnd base rates'!D$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,4)))\n*$R829","v":11135.89568},{"$f":"(($D829*'fnd base rates'!E$107)\n+($E829*'fnd base rates'!E$108)\n+($F829*'fnd base rates'!E$109)\n+($G829*'fnd base rates'!E$110)\n+($H829*'fnd base rates'!E$111)\n+($I829*'fnd base rates'!E$112)\n+($J829*'fnd base rates'!E$113)\n+($K829*'fnd base rates'!E$114)\n+($M829*'fnd base rates'!E$116)\n+($N829*'fnd base rates'!E$117)\n+($O829*'fnd base rates'!E$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,5)))\n*$R829","v":80154.312291424008},{"$f":"(($D829*'fnd base rates'!F$107)\n+($E829*'fnd base rates'!F$108)\n+($F829*'fnd base rates'!F$109)\n+($G829*'fnd base rates'!F$110)\n+($H829*'fnd base rates'!F$111)\n+($I829*'fnd base rates'!F$112)\n+($J829*'fnd base rates'!F$113)\n+($K829*'fnd base rates'!F$114)\n+($M829*'fnd base rates'!F$116)\n+($N829*'fnd base rates'!F$117)\n+($O829*'fnd base rates'!F$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,6)))\n*$R829","v":9123.584663136},{"$f":"(($D829*'fnd base rates'!G$107)\n+($E829*'fnd base rates'!G$108)\n+($F829*'fnd base rates'!G$109)\n+($G829*'fnd base rates'!G$110)\n+($H829*'fnd base rates'!G$111)\n+($I829*'fnd base rates'!G$112)\n+($J829*'fnd base rates'!G$113)\n+($K829*'fnd base rates'!G$114)\n+($M829*'fnd base rates'!G$116)\n+($N829*'fnd base rates'!G$117)\n+($O829*'fnd base rates'!G$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,7)))\n*$R829","v":3481.0526138239998},{"$f":"(($D829*'fnd base rates'!H$107)\n+($E829*'fnd base rates'!H$108)\n+($F829*'fnd base rates'!H$109)\n+($G829*'fnd base rates'!H$110)\n+($H829*'fnd base rates'!H$111)\n+($I829*'fnd base rates'!H$112)\n+($J829*'fnd base rates'!H$113)\n+($K829*'fnd base rates'!H$114)\n+($M829*'fnd base rates'!H$116)\n+($N829*'fnd base rates'!H$117)\n+($O829*'fnd base rates'!H$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,8)))","v":6157.9748800000007},{"$f":"(($D829*'fnd base rates'!I$107)\n+($E829*'fnd base rates'!I$108)\n+($F829*'fnd base rates'!I$109)\n+($G829*'fnd base rates'!I$110)\n+($H829*'fnd base rates'!I$111)\n+($I829*'fnd base rates'!I$112)\n+($J829*'fnd base rates'!I$113)\n+($K829*'fnd base rates'!I$114)\n+($M829*'fnd base rates'!I$116)\n+($N829*'fnd base rates'!I$117)\n+($O829*'fnd base rates'!I$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,9)))\n*$R829","v":5258.8385399999997},{"$f":"(($D829*'fnd base rates'!J$107)\n+($E829*'fnd base rates'!J$108)\n+($F829*'fnd base rates'!J$109)\n+($G829*'fnd base rates'!J$110)\n+($H829*'fnd base rates'!J$111)\n+($I829*'fnd base rates'!J$112)\n+($J829*'fnd base rates'!J$113)\n+($K829*'fnd base rates'!J$114)\n+($M829*'fnd base rates'!J$116)\n+($N829*'fnd base rates'!J$117)\n+($O829*'fnd base rates'!J$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,10)))\n*$R829","v":12030.285960000001},{"$f":"(($D829*'fnd base rates'!K$107)\n+($E829*'fnd base rates'!K$108)\n+($F829*'fnd base rates'!K$109)\n+($G829*'fnd base rates'!K$110)\n+($H829*'fnd base rates'!K$111)\n+($I829*'fnd base rates'!K$112)\n+($J829*'fnd base rates'!K$113)\n+($K829*'fnd base rates'!K$114)\n+($M829*'fnd base rates'!K$116)\n+($N829*'fnd base rates'!K$117)\n+($O829*'fnd base rates'!K$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,11)))\n*$R829","v":10481.817850384001},{"$f":"(($D829*'fnd base rates'!L$107)\n+($E829*'fnd base rates'!L$108)\n+($F829*'fnd base rates'!L$109)\n+($G829*'fnd base rates'!L$110)\n+($H829*'fnd base rates'!L$111)\n+($I829*'fnd base rates'!L$112)\n+($J829*'fnd base rates'!L$113)\n+($K829*'fnd base rates'!L$114)\n+($M829*'fnd base rates'!L$116)\n+($N829*'fnd base rates'!L$117)\n+($O829*'fnd base rates'!L$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,12)))","v":21160.112639999999},{"$f":"(($D829*'fnd base rates'!M$107)\n+($E829*'fnd base rates'!M$108)\n+($F829*'fnd base rates'!M$109)\n+($G829*'fnd base rates'!M$110)\n+($H829*'fnd base rates'!M$111)\n+($I829*'fnd base rates'!M$112)\n+($J829*'fnd base rates'!M$113)\n+($K829*'fnd base rates'!M$114)\n+($M829*'fnd base rates'!M$116)\n+($N829*'fnd base rates'!M$117)\n+($O829*'fnd base rates'!M$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,13)))","v":0},164735.92487753599,null,494093035,"494","093","035",1,8,164735.92487753599,20592,668,19924,null,null,null,null,null,null,0,null,0]
["494",494093049,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D830","v":0},{"$f":"'fnd enro'!E830","v":0},{"$f":"'fnd enro'!F830","v":0},{"$f":"'fnd enro'!G830","v":0},{"$f":"'fnd enro'!H830","v":1},{"$f":"'fnd enro'!I830","v":1},{"$f":"'fnd enro'!J830","v":0},{"$f":"'fnd enro'!K830","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L830","v":0},{"$f":"'fnd enro'!M830","v":0},{"$f":"'fnd enro'!N830","v":0},{"$f":"'fnd enro'!O830","v":0},{"$f":"'fnd enro'!P830","v":2},{"$f":"'fnd enro'!R830","v":2},1.042,{"$f":"VALUE('fnd enro'!Q830)","v":7},null,{"$f":"(($D830*'fnd base rates'!C$107)\n+($E830*'fnd base rates'!C$108)\n+($F830*'fnd base rates'!C$109)\n+($G830*'fnd base rates'!C$110)\n+($H830*'fnd base rates'!C$111)\n+($I830*'fnd base rates'!C$112)\n+($J830*'fnd base rates'!C$113)\n+($K830*'fnd base rates'!C$114)\n+($M830*'fnd base rates'!C$116)\n+($N830*'fnd base rates'!C$117)\n+($O830*'fnd base rates'!C$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,3)))\n*$R830","v":1352.6596146919999},{"$f":"(($D830*'fnd base rates'!D$107)\n+($E830*'fnd base rates'!D$108)\n+($F830*'fnd base rates'!D$109)\n+($G830*'fnd base rates'!D$110)\n+($H830*'fnd base rates'!D$111)\n+($I830*'fnd base rates'!D$112)\n+($J830*'fnd base rates'!D$113)\n+($K830*'fnd base rates'!D$114)\n+($M830*'fnd base rates'!D$116)\n+($N830*'fnd base rates'!D$117)\n+($O830*'fnd base rates'!D$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,4)))\n*$R830","v":2466.0388800000001},{"$f":"(($D830*'fnd base rates'!E$107)\n+($E830*'fnd base rates'!E$108)\n+($F830*'fnd base rates'!E$109)\n+($G830*'fnd base rates'!E$110)\n+($H830*'fnd base rates'!E$111)\n+($I830*'fnd base rates'!E$112)\n+($J830*'fnd base rates'!E$113)\n+($K830*'fnd base rates'!E$114)\n+($M830*'fnd base rates'!E$116)\n+($N830*'fnd base rates'!E$117)\n+($O830*'fnd base rates'!E$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,5)))\n*$R830","v":16842.571302856002},{"$f":"(($D830*'fnd base rates'!F$107)\n+($E830*'fnd base rates'!F$108)\n+($F830*'fnd base rates'!F$109)\n+($G830*'fnd base rates'!F$110)\n+($H830*'fnd base rates'!F$111)\n+($I830*'fnd base rates'!F$112)\n+($J830*'fnd base rates'!F$113)\n+($K830*'fnd base rates'!F$114)\n+($M830*'fnd base rates'!F$116)\n+($N830*'fnd base rates'!F$117)\n+($O830*'fnd base rates'!F$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,6)))\n*$R830","v":2091.1688057840001},{"$f":"(($D830*'fnd base rates'!G$107)\n+($E830*'fnd base rates'!G$108)\n+($F830*'fnd base rates'!G$109)\n+($G830*'fnd base rates'!G$110)\n+($H830*'fnd base rates'!G$111)\n+($I830*'fnd base rates'!G$112)\n+($J830*'fnd base rates'!G$113)\n+($K830*'fnd base rates'!G$114)\n+($M830*'fnd base rates'!G$116)\n+($N830*'fnd base rates'!G$117)\n+($O830*'fnd base rates'!G$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,7)))\n*$R830","v":735.64196345599998},{"$f":"(($D830*'fnd base rates'!H$107)\n+($E830*'fnd base rates'!H$108)\n+($F830*'fnd base rates'!H$109)\n+($G830*'fnd base rates'!H$110)\n+($H830*'fnd base rates'!H$111)\n+($I830*'fnd base rates'!H$112)\n+($J830*'fnd base rates'!H$113)\n+($K830*'fnd base rates'!H$114)\n+($M830*'fnd base rates'!H$116)\n+($N830*'fnd base rates'!H$117)\n+($O830*'fnd base rates'!H$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,8)))","v":1486.1637200000002},{"$f":"(($D830*'fnd base rates'!I$107)\n+($E830*'fnd base rates'!I$108)\n+($F830*'fnd base rates'!I$109)\n+($G830*'fnd base rates'!I$110)\n+($H830*'fnd base rates'!I$111)\n+($I830*'fnd base rates'!I$112)\n+($J830*'fnd base rates'!I$113)\n+($K830*'fnd base rates'!I$114)\n+($M830*'fnd base rates'!I$116)\n+($N830*'fnd base rates'!I$117)\n+($O830*'fnd base rates'!I$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,9)))\n*$R830","v":1202.8952199999999},{"$f":"(($D830*'fnd base rates'!J$107)\n+($E830*'fnd base rates'!J$108)\n+($F830*'fnd base rates'!J$109)\n+($G830*'fnd base rates'!J$110)\n+($H830*'fnd base rates'!J$111)\n+($I830*'fnd base rates'!J$112)\n+($J830*'fnd base rates'!J$113)\n+($K830*'fnd base rates'!J$114)\n+($M830*'fnd base rates'!J$116)\n+($N830*'fnd base rates'!J$117)\n+($O830*'fnd base rates'!J$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,10)))\n*$R830","v":2504.5511999999999},{"$f":"(($D830*'fnd base rates'!K$107)\n+($E830*'fnd base rates'!K$108)\n+($F830*'fnd base rates'!K$109)\n+($G830*'fnd base rates'!K$110)\n+($H830*'fnd base rates'!K$111)\n+($I830*'fnd base rates'!K$112)\n+($J830*'fnd base rates'!K$113)\n+($K830*'fnd base rates'!K$114)\n+($M830*'fnd base rates'!K$116)\n+($N830*'fnd base rates'!K$117)\n+($O830*'fnd base rates'!K$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,11)))\n*$R830","v":2578.8604275960006},{"$f":"(($D830*'fnd base rates'!L$107)\n+($E830*'fnd base rates'!L$108)\n+($F830*'fnd base rates'!L$109)\n+($G830*'fnd base rates'!L$110)\n+($H830*'fnd base rates'!L$111)\n+($I830*'fnd base rates'!L$112)\n+($J830*'fnd base rates'!L$113)\n+($K830*'fnd base rates'!L$114)\n+($M830*'fnd base rates'!L$116)\n+($N830*'fnd base rates'!L$117)\n+($O830*'fnd base rates'!L$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,12)))","v":4835.64066},{"$f":"(($D830*'fnd base rates'!M$107)\n+($E830*'fnd base rates'!M$108)\n+($F830*'fnd base rates'!M$109)\n+($G830*'fnd base rates'!M$110)\n+($H830*'fnd base rates'!M$111)\n+($I830*'fnd base rates'!M$112)\n+($J830*'fnd base rates'!M$113)\n+($K830*'fnd base rates'!M$114)\n+($M830*'fnd base rates'!M$116)\n+($N830*'fnd base rates'!M$117)\n+($O830*'fnd base rates'!M$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,13)))","v":0},36096.191794384002,null,494093049,"494","093","049",1,2,36096.191794384002,18048,1754,16294,null,null,null,null,null,null,0,null,0]
["494",494093056,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D831","v":0},{"$f":"'fnd enro'!E831","v":0},{"$f":"'fnd enro'!F831","v":0},{"$f":"'fnd enro'!G831","v":0},{"$f":"'fnd enro'!H831","v":0},{"$f":"'fnd enro'!I831","v":1},{"$f":"'fnd enro'!J831","v":0},{"$f":"'fnd enro'!K831","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L831","v":0},{"$f":"'fnd enro'!M831","v":0},{"$f":"'fnd enro'!N831","v":0},{"$f":"'fnd enro'!O831","v":0},{"$f":"'fnd enro'!P831","v":0},{"$f":"'fnd enro'!R831","v":1},1.042,{"$f":"VALUE('fnd enro'!Q831)","v":4},null,{"$f":"(($D831*'fnd base rates'!C$107)\n+($E831*'fnd base rates'!C$108)\n+($F831*'fnd base rates'!C$109)\n+($G831*'fnd base rates'!C$110)\n+($H831*'fnd base rates'!C$111)\n+($I831*'fnd base rates'!C$112)\n+($J831*'fnd base rates'!C$113)\n+($K831*'fnd base rates'!C$114)\n+($M831*'fnd base rates'!C$116)\n+($N831*'fnd base rates'!C$117)\n+($O831*'fnd base rates'!C$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,3)))\n*$R831","v":594.29314734599996},{"$f":"(($D831*'fnd base rates'!D$107)\n+($E831*'fnd base rates'!D$108)\n+($F831*'fnd base rates'!D$109)\n+($G831*'fnd base rates'!D$110)\n+($H831*'fnd base rates'!D$111)\n+($I831*'fnd base rates'!D$112)\n+($J831*'fnd base rates'!D$113)\n+($K831*'fnd base rates'!D$114)\n+($M831*'fnd base rates'!D$116)\n+($N831*'fnd base rates'!D$117)\n+($O831*'fnd base rates'!D$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,4)))\n*$R831","v":844.33259999999996},{"$f":"(($D831*'fnd base rates'!E$107)\n+($E831*'fnd base rates'!E$108)\n+($F831*'fnd base rates'!E$109)\n+($G831*'fnd base rates'!E$110)\n+($H831*'fnd base rates'!E$111)\n+($I831*'fnd base rates'!E$112)\n+($J831*'fnd base rates'!E$113)\n+($K831*'fnd base rates'!E$114)\n+($M831*'fnd base rates'!E$116)\n+($N831*'fnd base rates'!E$117)\n+($O831*'fnd base rates'!E$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,5)))\n*$R831","v":5428.5105614280001},{"$f":"(($D831*'fnd base rates'!F$107)\n+($E831*'fnd base rates'!F$108)\n+($F831*'fnd base rates'!F$109)\n+($G831*'fnd base rates'!F$110)\n+($H831*'fnd base rates'!F$111)\n+($I831*'fnd base rates'!F$112)\n+($J831*'fnd base rates'!F$113)\n+($K831*'fnd base rates'!F$114)\n+($M831*'fnd base rates'!F$116)\n+($N831*'fnd base rates'!F$117)\n+($O831*'fnd base rates'!F$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,6)))\n*$R831","v":985.71629289200007},{"$f":"(($D831*'fnd base rates'!G$107)\n+($E831*'fnd base rates'!G$108)\n+($F831*'fnd base rates'!G$109)\n+($G831*'fnd base rates'!G$110)\n+($H831*'fnd base rates'!G$111)\n+($I831*'fnd base rates'!G$112)\n+($J831*'fnd base rates'!G$113)\n+($K831*'fnd base rates'!G$114)\n+($M831*'fnd base rates'!G$116)\n+($N831*'fnd base rates'!G$117)\n+($O831*'fnd base rates'!G$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,7)))\n*$R831","v":181.22483172800003},{"$f":"(($D831*'fnd base rates'!H$107)\n+($E831*'fnd base rates'!H$108)\n+($F831*'fnd base rates'!H$109)\n+($G831*'fnd base rates'!H$110)\n+($H831*'fnd base rates'!H$111)\n+($I831*'fnd base rates'!H$112)\n+($J831*'fnd base rates'!H$113)\n+($K831*'fnd base rates'!H$114)\n+($M831*'fnd base rates'!H$116)\n+($N831*'fnd base rates'!H$117)\n+($O831*'fnd base rates'!H$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D831*'fnd base rates'!I$107)\n+($E831*'fnd base rates'!I$108)\n+($F831*'fnd base rates'!I$109)\n+($G831*'fnd base rates'!I$110)\n+($H831*'fnd base rates'!I$111)\n+($I831*'fnd base rates'!I$112)\n+($J831*'fnd base rates'!I$113)\n+($K831*'fnd base rates'!I$114)\n+($M831*'fnd base rates'!I$116)\n+($N831*'fnd base rates'!I$117)\n+($O831*'fnd base rates'!I$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,9)))\n*$R831","v":470.06704000000002},{"$f":"(($D831*'fnd base rates'!J$107)\n+($E831*'fnd base rates'!J$108)\n+($F831*'fnd base rates'!J$109)\n+($G831*'fnd base rates'!J$110)\n+($H831*'fnd base rates'!J$111)\n+($I831*'fnd base rates'!J$112)\n+($J831*'fnd base rates'!J$113)\n+($K831*'fnd base rates'!J$114)\n+($M831*'fnd base rates'!J$116)\n+($N831*'fnd base rates'!J$117)\n+($O831*'fnd base rates'!J$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,10)))\n*$R831","v":633.18172000000004},{"$f":"(($D831*'fnd base rates'!K$107)\n+($E831*'fnd base rates'!K$108)\n+($F831*'fnd base rates'!K$109)\n+($G831*'fnd base rates'!K$110)\n+($H831*'fnd base rates'!K$111)\n+($I831*'fnd base rates'!K$112)\n+($J831*'fnd base rates'!K$113)\n+($K831*'fnd base rates'!K$114)\n+($M831*'fnd base rates'!K$116)\n+($N831*'fnd base rates'!K$117)\n+($O831*'fnd base rates'!K$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,11)))\n*$R831","v":1271.7214237980002},{"$f":"(($D831*'fnd base rates'!L$107)\n+($E831*'fnd base rates'!L$108)\n+($F831*'fnd base rates'!L$109)\n+($G831*'fnd base rates'!L$110)\n+($H831*'fnd base rates'!L$111)\n+($I831*'fnd base rates'!L$112)\n+($J831*'fnd base rates'!L$113)\n+($K831*'fnd base rates'!L$114)\n+($M831*'fnd base rates'!L$116)\n+($N831*'fnd base rates'!L$117)\n+($O831*'fnd base rates'!L$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D831*'fnd base rates'!M$107)\n+($E831*'fnd base rates'!M$108)\n+($F831*'fnd base rates'!M$109)\n+($G831*'fnd base rates'!M$110)\n+($H831*'fnd base rates'!M$111)\n+($I831*'fnd base rates'!M$112)\n+($J831*'fnd base rates'!M$113)\n+($K831*'fnd base rates'!M$114)\n+($M831*'fnd base rates'!M$116)\n+($N831*'fnd base rates'!M$117)\n+($O831*'fnd base rates'!M$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,13)))","v":0},12984.899807192001,null,494093056,"494","093","056",1,1,12984.899807192001,12985,-9143,22128,null,null,null,null,null,null,0,null,0]
["494",494093057,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D832","v":0},{"$f":"'fnd enro'!E832","v":0},{"$f":"'fnd enro'!F832","v":13},{"$f":"'fnd enro'!G832","v":33},{"$f":"'fnd enro'!H832","v":16},{"$f":"'fnd enro'!I832","v":21},{"$f":"'fnd enro'!J832","v":0},{"$f":"'fnd enro'!K832","v":3.2618999999999998},{"$f":"'fnd enro'!L832","v":0},{"$f":"'fnd enro'!M832","v":23},{"$f":"'fnd enro'!N832","v":1},{"$f":"'fnd enro'!O832","v":2},{"$f":"'fnd enro'!P832","v":63},{"$f":"'fnd enro'!R832","v":83},1.042,{"$f":"VALUE('fnd enro'!Q832)","v":12},null,{"$f":"(($D832*'fnd base rates'!C$107)\n+($E832*'fnd base rates'!C$108)\n+($F832*'fnd base rates'!C$109)\n+($G832*'fnd base rates'!C$110)\n+($H832*'fnd base rates'!C$111)\n+($I832*'fnd base rates'!C$112)\n+($J832*'fnd base rates'!C$113)\n+($K832*'fnd base rates'!C$114)\n+($M832*'fnd base rates'!C$116)\n+($N832*'fnd base rates'!C$117)\n+($O832*'fnd base rates'!C$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,3)))\n*$R832","v":59920.16808971799},{"$f":"(($D832*'fnd base rates'!D$107)\n+($E832*'fnd base rates'!D$108)\n+($F832*'fnd base rates'!D$109)\n+($G832*'fnd base rates'!D$110)\n+($H832*'fnd base rates'!D$111)\n+($I832*'fnd base rates'!D$112)\n+($J832*'fnd base rates'!D$113)\n+($K832*'fnd base rates'!D$114)\n+($M832*'fnd base rates'!D$116)\n+($N832*'fnd base rates'!D$117)\n+($O832*'fnd base rates'!D$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,4)))\n*$R832","v":111158.83027999999},{"$f":"(($D832*'fnd base rates'!E$107)\n+($E832*'fnd base rates'!E$108)\n+($F832*'fnd base rates'!E$109)\n+($G832*'fnd base rates'!E$110)\n+($H832*'fnd base rates'!E$111)\n+($I832*'fnd base rates'!E$112)\n+($J832*'fnd base rates'!E$113)\n+($K832*'fnd base rates'!E$114)\n+($M832*'fnd base rates'!E$116)\n+($N832*'fnd base rates'!E$117)\n+($O832*'fnd base rates'!E$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,5)))\n*$R832","v":758806.24221852398},{"$f":"(($D832*'fnd base rates'!F$107)\n+($E832*'fnd base rates'!F$108)\n+($F832*'fnd base rates'!F$109)\n+($G832*'fnd base rates'!F$110)\n+($H832*'fnd base rates'!F$111)\n+($I832*'fnd base rates'!F$112)\n+($J832*'fnd base rates'!F$113)\n+($K832*'fnd base rates'!F$114)\n+($M832*'fnd base rates'!F$116)\n+($N832*'fnd base rates'!F$117)\n+($O832*'fnd base rates'!F$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,6)))\n*$R832","v":107370.97153003601},{"$f":"(($D832*'fnd base rates'!G$107)\n+($E832*'fnd base rates'!G$108)\n+($F832*'fnd base rates'!G$109)\n+($G832*'fnd base rates'!G$110)\n+($H832*'fnd base rates'!G$111)\n+($I832*'fnd base rates'!G$112)\n+($J832*'fnd base rates'!G$113)\n+($K832*'fnd base rates'!G$114)\n+($M832*'fnd base rates'!G$116)\n+($N832*'fnd base rates'!G$117)\n+($O832*'fnd base rates'!G$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,7)))\n*$R832","v":33213.515833423997},{"$f":"(($D832*'fnd base rates'!H$107)\n+($E832*'fnd base rates'!H$108)\n+($F832*'fnd base rates'!H$109)\n+($G832*'fnd base rates'!H$110)\n+($H832*'fnd base rates'!H$111)\n+($I832*'fnd base rates'!H$112)\n+($J832*'fnd base rates'!H$113)\n+($K832*'fnd base rates'!H$114)\n+($M832*'fnd base rates'!H$116)\n+($N832*'fnd base rates'!H$117)\n+($O832*'fnd base rates'!H$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,8)))","v":58962.259379999996},{"$f":"(($D832*'fnd base rates'!I$107)\n+($E832*'fnd base rates'!I$108)\n+($F832*'fnd base rates'!I$109)\n+($G832*'fnd base rates'!I$110)\n+($H832*'fnd base rates'!I$111)\n+($I832*'fnd base rates'!I$112)\n+($J832*'fnd base rates'!I$113)\n+($K832*'fnd base rates'!I$114)\n+($M832*'fnd base rates'!I$116)\n+($N832*'fnd base rates'!I$117)\n+($O832*'fnd base rates'!I$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,9)))\n*$R832","v":51240.22496},{"$f":"(($D832*'fnd base rates'!J$107)\n+($E832*'fnd base rates'!J$108)\n+($F832*'fnd base rates'!J$109)\n+($G832*'fnd base rates'!J$110)\n+($H832*'fnd base rates'!J$111)\n+($I832*'fnd base rates'!J$112)\n+($J832*'fnd base rates'!J$113)\n+($K832*'fnd base rates'!J$114)\n+($M832*'fnd base rates'!J$116)\n+($N832*'fnd base rates'!J$117)\n+($O832*'fnd base rates'!J$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,10)))\n*$R832","v":98872.222739999983},{"$f":"(($D832*'fnd base rates'!K$107)\n+($E832*'fnd base rates'!K$108)\n+($F832*'fnd base rates'!K$109)\n+($G832*'fnd base rates'!K$110)\n+($H832*'fnd base rates'!K$111)\n+($I832*'fnd base rates'!K$112)\n+($J832*'fnd base rates'!K$113)\n+($K832*'fnd base rates'!K$114)\n+($M832*'fnd base rates'!K$116)\n+($N832*'fnd base rates'!K$117)\n+($O832*'fnd base rates'!K$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,11)))\n*$R832","v":112737.61405523399},{"$f":"(($D832*'fnd base rates'!L$107)\n+($E832*'fnd base rates'!L$108)\n+($F832*'fnd base rates'!L$109)\n+($G832*'fnd base rates'!L$110)\n+($H832*'fnd base rates'!L$111)\n+($I832*'fnd base rates'!L$112)\n+($J832*'fnd base rates'!L$113)\n+($K832*'fnd base rates'!L$114)\n+($M832*'fnd base rates'!L$116)\n+($N832*'fnd base rates'!L$117)\n+($O832*'fnd base rates'!L$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,12)))","v":213711.22239000001},{"$f":"(($D832*'fnd base rates'!M$107)\n+($E832*'fnd base rates'!M$108)\n+($F832*'fnd base rates'!M$109)\n+($G832*'fnd base rates'!M$110)\n+($H832*'fnd base rates'!M$111)\n+($I832*'fnd base rates'!M$112)\n+($J832*'fnd base rates'!M$113)\n+($K832*'fnd base rates'!M$114)\n+($M832*'fnd base rates'!M$116)\n+($N832*'fnd base rates'!M$117)\n+($O832*'fnd base rates'!M$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,13)))","v":0},1605993.2714769358,null,494093057,"494","093","057",1,83,1605993.2714769358,19349,8143,11206,null,null,null,null,null,null,0,null,0]
["494",494093071,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D833","v":0},{"$f":"'fnd enro'!E833","v":0},{"$f":"'fnd enro'!F833","v":0},{"$f":"'fnd enro'!G833","v":1},{"$f":"'fnd enro'!H833","v":1},{"$f":"'fnd enro'!I833","v":1},{"$f":"'fnd enro'!J833","v":0},{"$f":"'fnd enro'!K833","v":0.1179},{"$f":"'fnd enro'!L833","v":0},{"$f":"'fnd enro'!M833","v":0},{"$f":"'fnd enro'!N833","v":0},{"$f":"'fnd enro'!O833","v":0},{"$f":"'fnd enro'!P833","v":0},{"$f":"'fnd enro'!R833","v":3},1.042,{"$f":"VALUE('fnd enro'!Q833)","v":5},null,{"$f":"(($D833*'fnd base rates'!C$107)\n+($E833*'fnd base rates'!C$108)\n+($F833*'fnd base rates'!C$109)\n+($G833*'fnd base rates'!C$110)\n+($H833*'fnd base rates'!C$111)\n+($I833*'fnd base rates'!C$112)\n+($J833*'fnd base rates'!C$113)\n+($K833*'fnd base rates'!C$114)\n+($M833*'fnd base rates'!C$116)\n+($N833*'fnd base rates'!C$117)\n+($O833*'fnd base rates'!C$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,3)))\n*$R833","v":1782.8794420379998},{"$f":"(($D833*'fnd base rates'!D$107)\n+($E833*'fnd base rates'!D$108)\n+($F833*'fnd base rates'!D$109)\n+($G833*'fnd base rates'!D$110)\n+($H833*'fnd base rates'!D$111)\n+($I833*'fnd base rates'!D$112)\n+($J833*'fnd base rates'!D$113)\n+($K833*'fnd base rates'!D$114)\n+($M833*'fnd base rates'!D$116)\n+($N833*'fnd base rates'!D$117)\n+($O833*'fnd base rates'!D$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,4)))\n*$R833","v":2532.9977999999996},{"$f":"(($D833*'fnd base rates'!E$107)\n+($E833*'fnd base rates'!E$108)\n+($F833*'fnd base rates'!E$109)\n+($G833*'fnd base rates'!E$110)\n+($H833*'fnd base rates'!E$111)\n+($I833*'fnd base rates'!E$112)\n+($J833*'fnd base rates'!E$113)\n+($K833*'fnd base rates'!E$114)\n+($M833*'fnd base rates'!E$116)\n+($N833*'fnd base rates'!E$117)\n+($O833*'fnd base rates'!E$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,5)))\n*$R833","v":13543.664984284},{"$f":"(($D833*'fnd base rates'!F$107)\n+($E833*'fnd base rates'!F$108)\n+($F833*'fnd base rates'!F$109)\n+($G833*'fnd base rates'!F$110)\n+($H833*'fnd base rates'!F$111)\n+($I833*'fnd base rates'!F$112)\n+($J833*'fnd base rates'!F$113)\n+($K833*'fnd base rates'!F$114)\n+($M833*'fnd base rates'!F$116)\n+($N833*'fnd base rates'!F$117)\n+($O833*'fnd base rates'!F$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,6)))\n*$R833","v":3474.7936386760002},{"$f":"(($D833*'fnd base rates'!G$107)\n+($E833*'fnd base rates'!G$108)\n+($F833*'fnd base rates'!G$109)\n+($G833*'fnd base rates'!G$110)\n+($H833*'fnd base rates'!G$111)\n+($I833*'fnd base rates'!G$112)\n+($J833*'fnd base rates'!G$113)\n+($K833*'fnd base rates'!G$114)\n+($M833*'fnd base rates'!G$116)\n+($N833*'fnd base rates'!G$117)\n+($O833*'fnd base rates'!G$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,7)))\n*$R833","v":540.88193518399999},{"$f":"(($D833*'fnd base rates'!H$107)\n+($E833*'fnd base rates'!H$108)\n+($F833*'fnd base rates'!H$109)\n+($G833*'fnd base rates'!H$110)\n+($H833*'fnd base rates'!H$111)\n+($I833*'fnd base rates'!H$112)\n+($J833*'fnd base rates'!H$113)\n+($K833*'fnd base rates'!H$114)\n+($M833*'fnd base rates'!H$116)\n+($N833*'fnd base rates'!H$117)\n+($O833*'fnd base rates'!H$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,8)))","v":1986.68058},{"$f":"(($D833*'fnd base rates'!I$107)\n+($E833*'fnd base rates'!I$108)\n+($F833*'fnd base rates'!I$109)\n+($G833*'fnd base rates'!I$110)\n+($H833*'fnd base rates'!I$111)\n+($I833*'fnd base rates'!I$112)\n+($J833*'fnd base rates'!I$113)\n+($K833*'fnd base rates'!I$114)\n+($M833*'fnd base rates'!I$116)\n+($N833*'fnd base rates'!I$117)\n+($O833*'fnd base rates'!I$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,9)))\n*$R833","v":1290.05852},{"$f":"(($D833*'fnd base rates'!J$107)\n+($E833*'fnd base rates'!J$108)\n+($F833*'fnd base rates'!J$109)\n+($G833*'fnd base rates'!J$110)\n+($H833*'fnd base rates'!J$111)\n+($I833*'fnd base rates'!J$112)\n+($J833*'fnd base rates'!J$113)\n+($K833*'fnd base rates'!J$114)\n+($M833*'fnd base rates'!J$116)\n+($N833*'fnd base rates'!J$117)\n+($O833*'fnd base rates'!J$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,10)))\n*$R833","v":1075.865},{"$f":"(($D833*'fnd base rates'!K$107)\n+($E833*'fnd base rates'!K$108)\n+($F833*'fnd base rates'!K$109)\n+($G833*'fnd base rates'!K$110)\n+($H833*'fnd base rates'!K$111)\n+($I833*'fnd base rates'!K$112)\n+($J833*'fnd base rates'!K$113)\n+($K833*'fnd base rates'!K$114)\n+($M833*'fnd base rates'!K$116)\n+($N833*'fnd base rates'!K$117)\n+($O833*'fnd base rates'!K$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,11)))\n*$R833","v":3795.5642513939997},{"$f":"(($D833*'fnd base rates'!L$107)\n+($E833*'fnd base rates'!L$108)\n+($F833*'fnd base rates'!L$109)\n+($G833*'fnd base rates'!L$110)\n+($H833*'fnd base rates'!L$111)\n+($I833*'fnd base rates'!L$112)\n+($J833*'fnd base rates'!L$113)\n+($K833*'fnd base rates'!L$114)\n+($M833*'fnd base rates'!L$116)\n+($N833*'fnd base rates'!L$117)\n+($O833*'fnd base rates'!L$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,12)))","v":5373.2359900000001},{"$f":"(($D833*'fnd base rates'!M$107)\n+($E833*'fnd base rates'!M$108)\n+($F833*'fnd base rates'!M$109)\n+($G833*'fnd base rates'!M$110)\n+($H833*'fnd base rates'!M$111)\n+($I833*'fnd base rates'!M$112)\n+($J833*'fnd base rates'!M$113)\n+($K833*'fnd base rates'!M$114)\n+($M833*'fnd base rates'!M$116)\n+($N833*'fnd base rates'!M$117)\n+($O833*'fnd base rates'!M$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,13)))","v":0},35396.622141576001,null,494093071,"494","093","071",1,3,35396.622141576001,11799,-8793,20592,null,null,null,null,null,null,0,null,0]
["494",494093093,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D834","v":0},{"$f":"'fnd enro'!E834","v":0},{"$f":"'fnd enro'!F834","v":22},{"$f":"'fnd enro'!G834","v":110},{"$f":"'fnd enro'!H834","v":59},{"$f":"'fnd enro'!I834","v":73},{"$f":"'fnd enro'!J834","v":0},{"$f":"'fnd enro'!K834","v":10.3752},{"$f":"'fnd enro'!L834","v":0},{"$f":"'fnd enro'!M834","v":64},{"$f":"'fnd enro'!N834","v":8},{"$f":"'fnd enro'!O834","v":5},{"$f":"'fnd enro'!P834","v":157},{"$f":"'fnd enro'!R834","v":264},1.042,{"$f":"VALUE('fnd enro'!Q834)","v":11},null,{"$f":"(($D834*'fnd base rates'!C$107)\n+($E834*'fnd base rates'!C$108)\n+($F834*'fnd base rates'!C$109)\n+($G834*'fnd base rates'!C$110)\n+($H834*'fnd base rates'!C$111)\n+($I834*'fnd base rates'!C$112)\n+($J834*'fnd base rates'!C$113)\n+($K834*'fnd base rates'!C$114)\n+($M834*'fnd base rates'!C$116)\n+($N834*'fnd base rates'!C$117)\n+($O834*'fnd base rates'!C$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,3)))\n*$R834","v":183256.178459344},{"$f":"(($D834*'fnd base rates'!D$107)\n+($E834*'fnd base rates'!D$108)\n+($F834*'fnd base rates'!D$109)\n+($G834*'fnd base rates'!D$110)\n+($H834*'fnd base rates'!D$111)\n+($I834*'fnd base rates'!D$112)\n+($J834*'fnd base rates'!D$113)\n+($K834*'fnd base rates'!D$114)\n+($M834*'fnd base rates'!D$116)\n+($N834*'fnd base rates'!D$117)\n+($O834*'fnd base rates'!D$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,4)))\n*$R834","v":320754.93166},{"$f":"(($D834*'fnd base rates'!E$107)\n+($E834*'fnd base rates'!E$108)\n+($F834*'fnd base rates'!E$109)\n+($G834*'fnd base rates'!E$110)\n+($H834*'fnd base rates'!E$111)\n+($I834*'fnd base rates'!E$112)\n+($J834*'fnd base rates'!E$113)\n+($K834*'fnd base rates'!E$114)\n+($M834*'fnd base rates'!E$116)\n+($N834*'fnd base rates'!E$117)\n+($O834*'fnd base rates'!E$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,5)))\n*$R834","v":2099690.2181969923},{"$f":"(($D834*'fnd base rates'!F$107)\n+($E834*'fnd base rates'!F$108)\n+($F834*'fnd base rates'!F$109)\n+($G834*'fnd base rates'!F$110)\n+($H834*'fnd base rates'!F$111)\n+($I834*'fnd base rates'!F$112)\n+($J834*'fnd base rates'!F$113)\n+($K834*'fnd base rates'!F$114)\n+($M834*'fnd base rates'!F$116)\n+($N834*'fnd base rates'!F$117)\n+($O834*'fnd base rates'!F$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,6)))\n*$R834","v":335662.19052348792},{"$f":"(($D834*'fnd base rates'!G$107)\n+($E834*'fnd base rates'!G$108)\n+($F834*'fnd base rates'!G$109)\n+($G834*'fnd base rates'!G$110)\n+($H834*'fnd base rates'!G$111)\n+($I834*'fnd base rates'!G$112)\n+($J834*'fnd base rates'!G$113)\n+($K834*'fnd base rates'!G$114)\n+($M834*'fnd base rates'!G$116)\n+($N834*'fnd base rates'!G$117)\n+($O834*'fnd base rates'!G$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,7)))\n*$R834","v":90470.89827619202},{"$f":"(($D834*'fnd base rates'!H$107)\n+($E834*'fnd base rates'!H$108)\n+($F834*'fnd base rates'!H$109)\n+($G834*'fnd base rates'!H$110)\n+($H834*'fnd base rates'!H$111)\n+($I834*'fnd base rates'!H$112)\n+($J834*'fnd base rates'!H$113)\n+($K834*'fnd base rates'!H$114)\n+($M834*'fnd base rates'!H$116)\n+($N834*'fnd base rates'!H$117)\n+($O834*'fnd base rates'!H$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,8)))","v":186561.72104000003},{"$f":"(($D834*'fnd base rates'!I$107)\n+($E834*'fnd base rates'!I$108)\n+($F834*'fnd base rates'!I$109)\n+($G834*'fnd base rates'!I$110)\n+($H834*'fnd base rates'!I$111)\n+($I834*'fnd base rates'!I$112)\n+($J834*'fnd base rates'!I$113)\n+($K834*'fnd base rates'!I$114)\n+($M834*'fnd base rates'!I$116)\n+($N834*'fnd base rates'!I$117)\n+($O834*'fnd base rates'!I$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,9)))\n*$R834","v":150695.62383999999},{"$f":"(($D834*'fnd base rates'!J$107)\n+($E834*'fnd base rates'!J$108)\n+($F834*'fnd base rates'!J$109)\n+($G834*'fnd base rates'!J$110)\n+($H834*'fnd base rates'!J$111)\n+($I834*'fnd base rates'!J$112)\n+($J834*'fnd base rates'!J$113)\n+($K834*'fnd base rates'!J$114)\n+($M834*'fnd base rates'!J$116)\n+($N834*'fnd base rates'!J$117)\n+($O834*'fnd base rates'!J$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,10)))\n*$R834","v":254089.51180000004},{"$f":"(($D834*'fnd base rates'!K$107)\n+($E834*'fnd base rates'!K$108)\n+($F834*'fnd base rates'!K$109)\n+($G834*'fnd base rates'!K$110)\n+($H834*'fnd base rates'!K$111)\n+($I834*'fnd base rates'!K$112)\n+($J834*'fnd base rates'!K$113)\n+($K834*'fnd base rates'!K$114)\n+($M834*'fnd base rates'!K$116)\n+($N834*'fnd base rates'!K$117)\n+($O834*'fnd base rates'!K$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,11)))\n*$R834","v":357723.64642267203},{"$f":"(($D834*'fnd base rates'!L$107)\n+($E834*'fnd base rates'!L$108)\n+($F834*'fnd base rates'!L$109)\n+($G834*'fnd base rates'!L$110)\n+($H834*'fnd base rates'!L$111)\n+($I834*'fnd base rates'!L$112)\n+($J834*'fnd base rates'!L$113)\n+($K834*'fnd base rates'!L$114)\n+($M834*'fnd base rates'!L$116)\n+($N834*'fnd base rates'!L$117)\n+($O834*'fnd base rates'!L$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,12)))","v":627569.91712},{"$f":"(($D834*'fnd base rates'!M$107)\n+($E834*'fnd base rates'!M$108)\n+($F834*'fnd base rates'!M$109)\n+($G834*'fnd base rates'!M$110)\n+($H834*'fnd base rates'!M$111)\n+($I834*'fnd base rates'!M$112)\n+($J834*'fnd base rates'!M$113)\n+($K834*'fnd base rates'!M$114)\n+($M834*'fnd base rates'!M$116)\n+($N834*'fnd base rates'!M$117)\n+($O834*'fnd base rates'!M$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,13)))","v":0},4606474.8373386888,null,494093093,"494","093","093",1,264,4606474.8373386888,17449,-599,18048,null,null,null,null,null,null,0,null,0]
["494",494093097,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D835","v":0},{"$f":"'fnd enro'!E835","v":0},{"$f":"'fnd enro'!F835","v":1},{"$f":"'fnd enro'!G835","v":1},{"$f":"'fnd enro'!H835","v":1},{"$f":"'fnd enro'!I835","v":0},{"$f":"'fnd enro'!J835","v":0},{"$f":"'fnd enro'!K835","v":0.1179},{"$f":"'fnd enro'!L835","v":0},{"$f":"'fnd enro'!M835","v":2},{"$f":"'fnd enro'!N835","v":1},{"$f":"'fnd enro'!O835","v":0},{"$f":"'fnd enro'!P835","v":3},{"$f":"'fnd enro'!R835","v":3},1.042,{"$f":"VALUE('fnd enro'!Q835)","v":11},null,{"$f":"(($D835*'fnd base rates'!C$107)\n+($E835*'fnd base rates'!C$108)\n+($F835*'fnd base rates'!C$109)\n+($G835*'fnd base rates'!C$110)\n+($H835*'fnd base rates'!C$111)\n+($I835*'fnd base rates'!C$112)\n+($J835*'fnd base rates'!C$113)\n+($K835*'fnd base rates'!C$114)\n+($M835*'fnd base rates'!C$116)\n+($N835*'fnd base rates'!C$117)\n+($O835*'fnd base rates'!C$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,3)))\n*$R835","v":2468.3278820380001},{"$f":"(($D835*'fnd base rates'!D$107)\n+($E835*'fnd base rates'!D$108)\n+($F835*'fnd base rates'!D$109)\n+($G835*'fnd base rates'!D$110)\n+($H835*'fnd base rates'!D$111)\n+($I835*'fnd base rates'!D$112)\n+($J835*'fnd base rates'!D$113)\n+($K835*'fnd base rates'!D$114)\n+($M835*'fnd base rates'!D$116)\n+($N835*'fnd base rates'!D$117)\n+($O835*'fnd base rates'!D$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,4)))\n*$R835","v":4720.7080599999999},{"$f":"(($D835*'fnd base rates'!E$107)\n+($E835*'fnd base rates'!E$108)\n+($F835*'fnd base rates'!E$109)\n+($G835*'fnd base rates'!E$110)\n+($H835*'fnd base rates'!E$111)\n+($I835*'fnd base rates'!E$112)\n+($J835*'fnd base rates'!E$113)\n+($K835*'fnd base rates'!E$114)\n+($M835*'fnd base rates'!E$116)\n+($N835*'fnd base rates'!E$117)\n+($O835*'fnd base rates'!E$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,5)))\n*$R835","v":32046.969564284002},{"$f":"(($D835*'fnd base rates'!F$107)\n+($E835*'fnd base rates'!F$108)\n+($F835*'fnd base rates'!F$109)\n+($G835*'fnd base rates'!F$110)\n+($H835*'fnd base rates'!F$111)\n+($I835*'fnd base rates'!F$112)\n+($J835*'fnd base rates'!F$113)\n+($K835*'fnd base rates'!F$114)\n+($M835*'fnd base rates'!F$116)\n+($N835*'fnd base rates'!F$117)\n+($O835*'fnd base rates'!F$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,6)))\n*$R835","v":4493.4111586760009},{"$f":"(($D835*'fnd base rates'!G$107)\n+($E835*'fnd base rates'!G$108)\n+($F835*'fnd base rates'!G$109)\n+($G835*'fnd base rates'!G$110)\n+($H835*'fnd base rates'!G$111)\n+($I835*'fnd base rates'!G$112)\n+($J835*'fnd base rates'!G$113)\n+($K835*'fnd base rates'!G$114)\n+($M835*'fnd base rates'!G$116)\n+($N835*'fnd base rates'!G$117)\n+($O835*'fnd base rates'!G$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,7)))\n*$R835","v":1452.4860551840002},{"$f":"(($D835*'fnd base rates'!H$107)\n+($E835*'fnd base rates'!H$108)\n+($F835*'fnd base rates'!H$109)\n+($G835*'fnd base rates'!H$110)\n+($H835*'fnd base rates'!H$111)\n+($I835*'fnd base rates'!H$112)\n+($J835*'fnd base rates'!H$113)\n+($K835*'fnd base rates'!H$114)\n+($M835*'fnd base rates'!H$116)\n+($N835*'fnd base rates'!H$117)\n+($O835*'fnd base rates'!H$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,8)))","v":2198.6605800000002},{"$f":"(($D835*'fnd base rates'!I$107)\n+($E835*'fnd base rates'!I$108)\n+($F835*'fnd base rates'!I$109)\n+($G835*'fnd base rates'!I$110)\n+($H835*'fnd base rates'!I$111)\n+($I835*'fnd base rates'!I$112)\n+($J835*'fnd base rates'!I$113)\n+($K835*'fnd base rates'!I$114)\n+($M835*'fnd base rates'!I$116)\n+($N835*'fnd base rates'!I$117)\n+($O835*'fnd base rates'!I$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,9)))\n*$R835","v":2099.8696600000003},{"$f":"(($D835*'fnd base rates'!J$107)\n+($E835*'fnd base rates'!J$108)\n+($F835*'fnd base rates'!J$109)\n+($G835*'fnd base rates'!J$110)\n+($H835*'fnd base rates'!J$111)\n+($I835*'fnd base rates'!J$112)\n+($J835*'fnd base rates'!J$113)\n+($K835*'fnd base rates'!J$114)\n+($M835*'fnd base rates'!J$116)\n+($N835*'fnd base rates'!J$117)\n+($O835*'fnd base rates'!J$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,10)))\n*$R835","v":3862.1730000000007},{"$f":"(($D835*'fnd base rates'!K$107)\n+($E835*'fnd base rates'!K$108)\n+($F835*'fnd base rates'!K$109)\n+($G835*'fnd base rates'!K$110)\n+($H835*'fnd base rates'!K$111)\n+($I835*'fnd base rates'!K$112)\n+($J835*'fnd base rates'!K$113)\n+($K835*'fnd base rates'!K$114)\n+($M835*'fnd base rates'!K$116)\n+($N835*'fnd base rates'!K$117)\n+($O835*'fnd base rates'!K$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,11)))\n*$R835","v":4804.6057913940003},{"$f":"(($D835*'fnd base rates'!L$107)\n+($E835*'fnd base rates'!L$108)\n+($F835*'fnd base rates'!L$109)\n+($G835*'fnd base rates'!L$110)\n+($H835*'fnd base rates'!L$111)\n+($I835*'fnd base rates'!L$112)\n+($J835*'fnd base rates'!L$113)\n+($K835*'fnd base rates'!L$114)\n+($M835*'fnd base rates'!L$116)\n+($N835*'fnd base rates'!L$117)\n+($O835*'fnd base rates'!L$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,12)))","v":8957.1559899999993},{"$f":"(($D835*'fnd base rates'!M$107)\n+($E835*'fnd base rates'!M$108)\n+($F835*'fnd base rates'!M$109)\n+($G835*'fnd base rates'!M$110)\n+($H835*'fnd base rates'!M$111)\n+($I835*'fnd base rates'!M$112)\n+($J835*'fnd base rates'!M$113)\n+($K835*'fnd base rates'!M$114)\n+($M835*'fnd base rates'!M$116)\n+($N835*'fnd base rates'!M$117)\n+($O835*'fnd base rates'!M$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,13)))","v":0},67104.367741576018,null,494093097,"494","093","097",1,3,67104.367741576018,22368,9383,12985,null,null,null,null,null,null,0,null,0]
["494",494093128,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D836","v":0},{"$f":"'fnd enro'!E836","v":0},{"$f":"'fnd enro'!F836","v":0},{"$f":"'fnd enro'!G836","v":0},{"$f":"'fnd enro'!H836","v":1},{"$f":"'fnd enro'!I836","v":0},{"$f":"'fnd enro'!J836","v":0},{"$f":"'fnd enro'!K836","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L836","v":0},{"$f":"'fnd enro'!M836","v":0},{"$f":"'fnd enro'!N836","v":0},{"$f":"'fnd enro'!O836","v":0},{"$f":"'fnd enro'!P836","v":0},{"$f":"'fnd enro'!R836","v":1},1.042,{"$f":"VALUE('fnd enro'!Q836)","v":10},null,{"$f":"(($D836*'fnd base rates'!C$107)\n+($E836*'fnd base rates'!C$108)\n+($F836*'fnd base rates'!C$109)\n+($G836*'fnd base rates'!C$110)\n+($H836*'fnd base rates'!C$111)\n+($I836*'fnd base rates'!C$112)\n+($J836*'fnd base rates'!C$113)\n+($K836*'fnd base rates'!C$114)\n+($M836*'fnd base rates'!C$116)\n+($N836*'fnd base rates'!C$117)\n+($O836*'fnd base rates'!C$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,3)))\n*$R836","v":594.29314734599996},{"$f":"(($D836*'fnd base rates'!D$107)\n+($E836*'fnd base rates'!D$108)\n+($F836*'fnd base rates'!D$109)\n+($G836*'fnd base rates'!D$110)\n+($H836*'fnd base rates'!D$111)\n+($I836*'fnd base rates'!D$112)\n+($J836*'fnd base rates'!D$113)\n+($K836*'fnd base rates'!D$114)\n+($M836*'fnd base rates'!D$116)\n+($N836*'fnd base rates'!D$117)\n+($O836*'fnd base rates'!D$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,4)))\n*$R836","v":844.33259999999996},{"$f":"(($D836*'fnd base rates'!E$107)\n+($E836*'fnd base rates'!E$108)\n+($F836*'fnd base rates'!E$109)\n+($G836*'fnd base rates'!E$110)\n+($H836*'fnd base rates'!E$111)\n+($I836*'fnd base rates'!E$112)\n+($J836*'fnd base rates'!E$113)\n+($K836*'fnd base rates'!E$114)\n+($M836*'fnd base rates'!E$116)\n+($N836*'fnd base rates'!E$117)\n+($O836*'fnd base rates'!E$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,5)))\n*$R836","v":3825.2997814280002},{"$f":"(($D836*'fnd base rates'!F$107)\n+($E836*'fnd base rates'!F$108)\n+($F836*'fnd base rates'!F$109)\n+($G836*'fnd base rates'!F$110)\n+($H836*'fnd base rates'!F$111)\n+($I836*'fnd base rates'!F$112)\n+($J836*'fnd base rates'!F$113)\n+($K836*'fnd base rates'!F$114)\n+($M836*'fnd base rates'!F$116)\n+($N836*'fnd base rates'!F$117)\n+($O836*'fnd base rates'!F$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,6)))\n*$R836","v":1105.452512892},{"$f":"(($D836*'fnd base rates'!G$107)\n+($E836*'fnd base rates'!G$108)\n+($F836*'fnd base rates'!G$109)\n+($G836*'fnd base rates'!G$110)\n+($H836*'fnd base rates'!G$111)\n+($I836*'fnd base rates'!G$112)\n+($J836*'fnd base rates'!G$113)\n+($K836*'fnd base rates'!G$114)\n+($M836*'fnd base rates'!G$116)\n+($N836*'fnd base rates'!G$117)\n+($O836*'fnd base rates'!G$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,7)))\n*$R836","v":186.257691728},{"$f":"(($D836*'fnd base rates'!H$107)\n+($E836*'fnd base rates'!H$108)\n+($F836*'fnd base rates'!H$109)\n+($G836*'fnd base rates'!H$110)\n+($H836*'fnd base rates'!H$111)\n+($I836*'fnd base rates'!H$112)\n+($J836*'fnd base rates'!H$113)\n+($K836*'fnd base rates'!H$114)\n+($M836*'fnd base rates'!H$116)\n+($N836*'fnd base rates'!H$117)\n+($O836*'fnd base rates'!H$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D836*'fnd base rates'!I$107)\n+($E836*'fnd base rates'!I$108)\n+($F836*'fnd base rates'!I$109)\n+($G836*'fnd base rates'!I$110)\n+($H836*'fnd base rates'!I$111)\n+($I836*'fnd base rates'!I$112)\n+($J836*'fnd base rates'!I$113)\n+($K836*'fnd base rates'!I$114)\n+($M836*'fnd base rates'!I$116)\n+($N836*'fnd base rates'!I$117)\n+($O836*'fnd base rates'!I$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,9)))\n*$R836","v":425.54237999999998},{"$f":"(($D836*'fnd base rates'!J$107)\n+($E836*'fnd base rates'!J$108)\n+($F836*'fnd base rates'!J$109)\n+($G836*'fnd base rates'!J$110)\n+($H836*'fnd base rates'!J$111)\n+($I836*'fnd base rates'!J$112)\n+($J836*'fnd base rates'!J$113)\n+($K836*'fnd base rates'!J$114)\n+($M836*'fnd base rates'!J$116)\n+($N836*'fnd base rates'!J$117)\n+($O836*'fnd base rates'!J$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,10)))\n*$R836","v":274.58783999999997},{"$f":"(($D836*'fnd base rates'!K$107)\n+($E836*'fnd base rates'!K$108)\n+($F836*'fnd base rates'!K$109)\n+($G836*'fnd base rates'!K$110)\n+($H836*'fnd base rates'!K$111)\n+($I836*'fnd base rates'!K$112)\n+($J836*'fnd base rates'!K$113)\n+($K836*'fnd base rates'!K$114)\n+($M836*'fnd base rates'!K$116)\n+($N836*'fnd base rates'!K$117)\n+($O836*'fnd base rates'!K$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,11)))\n*$R836","v":1307.1390037980002},{"$f":"(($D836*'fnd base rates'!L$107)\n+($E836*'fnd base rates'!L$108)\n+($F836*'fnd base rates'!L$109)\n+($G836*'fnd base rates'!L$110)\n+($H836*'fnd base rates'!L$111)\n+($I836*'fnd base rates'!L$112)\n+($J836*'fnd base rates'!L$113)\n+($K836*'fnd base rates'!L$114)\n+($M836*'fnd base rates'!L$116)\n+($N836*'fnd base rates'!L$117)\n+($O836*'fnd base rates'!L$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D836*'fnd base rates'!M$107)\n+($E836*'fnd base rates'!M$108)\n+($F836*'fnd base rates'!M$109)\n+($G836*'fnd base rates'!M$110)\n+($H836*'fnd base rates'!M$111)\n+($I836*'fnd base rates'!M$112)\n+($J836*'fnd base rates'!M$113)\n+($K836*'fnd base rates'!M$114)\n+($M836*'fnd base rates'!M$116)\n+($N836*'fnd base rates'!M$117)\n+($O836*'fnd base rates'!M$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,13)))","v":0},11009.437147192,null,494093128,"494","093","128",1,1,11009.437147192,11009,-8340,19349,null,null,null,null,null,null,0,null,0]
["494",494093149,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D837","v":0},{"$f":"'fnd enro'!E837","v":0},{"$f":"'fnd enro'!F837","v":0},{"$f":"'fnd enro'!G837","v":1},{"$f":"'fnd enro'!H837","v":2},{"$f":"'fnd enro'!I837","v":0},{"$f":"'fnd enro'!J837","v":0},{"$f":"'fnd enro'!K837","v":0.1179},{"$f":"'fnd enro'!L837","v":0},{"$f":"'fnd enro'!M837","v":1},{"$f":"'fnd enro'!N837","v":0},{"$f":"'fnd enro'!O837","v":0},{"$f":"'fnd enro'!P837","v":3},{"$f":"'fnd enro'!R837","v":3},1.042,{"$f":"VALUE('fnd enro'!Q837)","v":12},null,{"$f":"(($D837*'fnd base rates'!C$107)\n+($E837*'fnd base rates'!C$108)\n+($F837*'fnd base rates'!C$109)\n+($G837*'fnd base rates'!C$110)\n+($H837*'fnd base rates'!C$111)\n+($I837*'fnd base rates'!C$112)\n+($J837*'fnd base rates'!C$113)\n+($K837*'fnd base rates'!C$114)\n+($M837*'fnd base rates'!C$116)\n+($N837*'fnd base rates'!C$117)\n+($O837*'fnd base rates'!C$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,3)))\n*$R837","v":2257.8751420379995},{"$f":"(($D837*'fnd base rates'!D$107)\n+($E837*'fnd base rates'!D$108)\n+($F837*'fnd base rates'!D$109)\n+($G837*'fnd base rates'!D$110)\n+($H837*'fnd base rates'!D$111)\n+($I837*'fnd base rates'!D$112)\n+($J837*'fnd base rates'!D$113)\n+($K837*'fnd base rates'!D$114)\n+($M837*'fnd base rates'!D$116)\n+($N837*'fnd base rates'!D$117)\n+($O837*'fnd base rates'!D$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,4)))\n*$R837","v":4437.57582},{"$f":"(($D837*'fnd base rates'!E$107)\n+($E837*'fnd base rates'!E$108)\n+($F837*'fnd base rates'!E$109)\n+($G837*'fnd base rates'!E$110)\n+($H837*'fnd base rates'!E$111)\n+($I837*'fnd base rates'!E$112)\n+($J837*'fnd base rates'!E$113)\n+($K837*'fnd base rates'!E$114)\n+($M837*'fnd base rates'!E$116)\n+($N837*'fnd base rates'!E$117)\n+($O837*'fnd base rates'!E$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,5)))\n*$R837","v":29973.181164283997},{"$f":"(($D837*'fnd base rates'!F$107)\n+($E837*'fnd base rates'!F$108)\n+($F837*'fnd base rates'!F$109)\n+($G837*'fnd base rates'!F$110)\n+($H837*'fnd base rates'!F$111)\n+($I837*'fnd base rates'!F$112)\n+($J837*'fnd base rates'!F$113)\n+($K837*'fnd base rates'!F$114)\n+($M837*'fnd base rates'!F$116)\n+($N837*'fnd base rates'!F$117)\n+($O837*'fnd base rates'!F$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,6)))\n*$R837","v":3797.0946586760001},{"$f":"(($D837*'fnd base rates'!G$107)\n+($E837*'fnd base rates'!G$108)\n+($F837*'fnd base rates'!G$109)\n+($G837*'fnd base rates'!G$110)\n+($H837*'fnd base rates'!G$111)\n+($I837*'fnd base rates'!G$112)\n+($J837*'fnd base rates'!G$113)\n+($K837*'fnd base rates'!G$114)\n+($M837*'fnd base rates'!G$116)\n+($N837*'fnd base rates'!G$117)\n+($O837*'fnd base rates'!G$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,7)))\n*$R837","v":1409.8265751839999},{"$f":"(($D837*'fnd base rates'!H$107)\n+($E837*'fnd base rates'!H$108)\n+($F837*'fnd base rates'!H$109)\n+($G837*'fnd base rates'!H$110)\n+($H837*'fnd base rates'!H$111)\n+($I837*'fnd base rates'!H$112)\n+($J837*'fnd base rates'!H$113)\n+($K837*'fnd base rates'!H$114)\n+($M837*'fnd base rates'!H$116)\n+($N837*'fnd base rates'!H$117)\n+($O837*'fnd base rates'!H$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,8)))","v":1921.4605799999997},{"$f":"(($D837*'fnd base rates'!I$107)\n+($E837*'fnd base rates'!I$108)\n+($F837*'fnd base rates'!I$109)\n+($G837*'fnd base rates'!I$110)\n+($H837*'fnd base rates'!I$111)\n+($I837*'fnd base rates'!I$112)\n+($J837*'fnd base rates'!I$113)\n+($K837*'fnd base rates'!I$114)\n+($M837*'fnd base rates'!I$116)\n+($N837*'fnd base rates'!I$117)\n+($O837*'fnd base rates'!I$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,9)))\n*$R837","v":2005.1205999999997},{"$f":"(($D837*'fnd base rates'!J$107)\n+($E837*'fnd base rates'!J$108)\n+($F837*'fnd base rates'!J$109)\n+($G837*'fnd base rates'!J$110)\n+($H837*'fnd base rates'!J$111)\n+($I837*'fnd base rates'!J$112)\n+($J837*'fnd base rates'!J$113)\n+($K837*'fnd base rates'!J$114)\n+($M837*'fnd base rates'!J$116)\n+($N837*'fnd base rates'!J$117)\n+($O837*'fnd base rates'!J$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,10)))\n*$R837","v":4242.1799799999999},{"$f":"(($D837*'fnd base rates'!K$107)\n+($E837*'fnd base rates'!K$108)\n+($F837*'fnd base rates'!K$109)\n+($G837*'fnd base rates'!K$110)\n+($H837*'fnd base rates'!K$111)\n+($I837*'fnd base rates'!K$112)\n+($J837*'fnd base rates'!K$113)\n+($K837*'fnd base rates'!K$114)\n+($M837*'fnd base rates'!K$116)\n+($N837*'fnd base rates'!K$117)\n+($O837*'fnd base rates'!K$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,11)))\n*$R837","v":4178.2283313939997},{"$f":"(($D837*'fnd base rates'!L$107)\n+($E837*'fnd base rates'!L$108)\n+($F837*'fnd base rates'!L$109)\n+($G837*'fnd base rates'!L$110)\n+($H837*'fnd base rates'!L$111)\n+($I837*'fnd base rates'!L$112)\n+($J837*'fnd base rates'!L$113)\n+($K837*'fnd base rates'!L$114)\n+($M837*'fnd base rates'!L$116)\n+($N837*'fnd base rates'!L$117)\n+($O837*'fnd base rates'!L$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,12)))","v":8615.8459899999998},{"$f":"(($D837*'fnd base rates'!M$107)\n+($E837*'fnd base rates'!M$108)\n+($F837*'fnd base rates'!M$109)\n+($G837*'fnd base rates'!M$110)\n+($H837*'fnd base rates'!M$111)\n+($I837*'fnd base rates'!M$112)\n+($J837*'fnd base rates'!M$113)\n+($K837*'fnd base rates'!M$114)\n+($M837*'fnd base rates'!M$116)\n+($N837*'fnd base rates'!M$117)\n+($O837*'fnd base rates'!M$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,13)))","v":0},62838.388841576001,null,494093149,"494","093","149",1,3,62838.388841576001,20946,9147,11799,null,null,null,null,null,null,0,null,0]
["494",494093163,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D838","v":0},{"$f":"'fnd enro'!E838","v":0},{"$f":"'fnd enro'!F838","v":0},{"$f":"'fnd enro'!G838","v":6},{"$f":"'fnd enro'!H838","v":5},{"$f":"'fnd enro'!I838","v":5},{"$f":"'fnd enro'!J838","v":0},{"$f":"'fnd enro'!K838","v":0.62880000000000003},{"$f":"'fnd enro'!L838","v":0},{"$f":"'fnd enro'!M838","v":3},{"$f":"'fnd enro'!N838","v":0},{"$f":"'fnd enro'!O838","v":0},{"$f":"'fnd enro'!P838","v":11},{"$f":"'fnd enro'!R838","v":16},1.042,{"$f":"VALUE('fnd enro'!Q838)","v":11},null,{"$f":"(($D838*'fnd base rates'!C$107)\n+($E838*'fnd base rates'!C$108)\n+($F838*'fnd base rates'!C$109)\n+($G838*'fnd base rates'!C$110)\n+($H838*'fnd base rates'!C$111)\n+($I838*'fnd base rates'!C$112)\n+($J838*'fnd base rates'!C$113)\n+($K838*'fnd base rates'!C$114)\n+($M838*'fnd base rates'!C$116)\n+($N838*'fnd base rates'!C$117)\n+($O838*'fnd base rates'!C$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,3)))\n*$R838","v":11068.637297535999},{"$f":"(($D838*'fnd base rates'!D$107)\n+($E838*'fnd base rates'!D$108)\n+($F838*'fnd base rates'!D$109)\n+($G838*'fnd base rates'!D$110)\n+($H838*'fnd base rates'!D$111)\n+($I838*'fnd base rates'!D$112)\n+($J838*'fnd base rates'!D$113)\n+($K838*'fnd base rates'!D$114)\n+($M838*'fnd base rates'!D$116)\n+($N838*'fnd base rates'!D$117)\n+($O838*'fnd base rates'!D$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,4)))\n*$R838","v":19862.687360000004},{"$f":"(($D838*'fnd base rates'!E$107)\n+($E838*'fnd base rates'!E$108)\n+($F838*'fnd base rates'!E$109)\n+($G838*'fnd base rates'!E$110)\n+($H838*'fnd base rates'!E$111)\n+($I838*'fnd base rates'!E$112)\n+($J838*'fnd base rates'!E$113)\n+($K838*'fnd base rates'!E$114)\n+($M838*'fnd base rates'!E$116)\n+($N838*'fnd base rates'!E$117)\n+($O838*'fnd base rates'!E$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,5)))\n*$R838","v":132350.98308284802},{"$f":"(($D838*'fnd base rates'!F$107)\n+($E838*'fnd base rates'!F$108)\n+($F838*'fnd base rates'!F$109)\n+($G838*'fnd base rates'!F$110)\n+($H838*'fnd base rates'!F$111)\n+($I838*'fnd base rates'!F$112)\n+($J838*'fnd base rates'!F$113)\n+($K838*'fnd base rates'!F$114)\n+($M838*'fnd base rates'!F$116)\n+($N838*'fnd base rates'!F$117)\n+($O838*'fnd base rates'!F$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,6)))\n*$R838","v":19365.287426272003},{"$f":"(($D838*'fnd base rates'!G$107)\n+($E838*'fnd base rates'!G$108)\n+($F838*'fnd base rates'!G$109)\n+($G838*'fnd base rates'!G$110)\n+($H838*'fnd base rates'!G$111)\n+($I838*'fnd base rates'!G$112)\n+($J838*'fnd base rates'!G$113)\n+($K838*'fnd base rates'!G$114)\n+($M838*'fnd base rates'!G$116)\n+($N838*'fnd base rates'!G$117)\n+($O838*'fnd base rates'!G$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,7)))\n*$R838","v":5772.5059276479997},{"$f":"(($D838*'fnd base rates'!H$107)\n+($E838*'fnd base rates'!H$108)\n+($F838*'fnd base rates'!H$109)\n+($G838*'fnd base rates'!H$110)\n+($H838*'fnd base rates'!H$111)\n+($I838*'fnd base rates'!H$112)\n+($J838*'fnd base rates'!H$113)\n+($K838*'fnd base rates'!H$114)\n+($M838*'fnd base rates'!H$116)\n+($N838*'fnd base rates'!H$117)\n+($O838*'fnd base rates'!H$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,8)))","v":11304.889760000002},{"$f":"(($D838*'fnd base rates'!I$107)\n+($E838*'fnd base rates'!I$108)\n+($F838*'fnd base rates'!I$109)\n+($G838*'fnd base rates'!I$110)\n+($H838*'fnd base rates'!I$111)\n+($I838*'fnd base rates'!I$112)\n+($J838*'fnd base rates'!I$113)\n+($K838*'fnd base rates'!I$114)\n+($M838*'fnd base rates'!I$116)\n+($N838*'fnd base rates'!I$117)\n+($O838*'fnd base rates'!I$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,9)))\n*$R838","v":9376.3640599999999},{"$f":"(($D838*'fnd base rates'!J$107)\n+($E838*'fnd base rates'!J$108)\n+($F838*'fnd base rates'!J$109)\n+($G838*'fnd base rates'!J$110)\n+($H838*'fnd base rates'!J$111)\n+($I838*'fnd base rates'!J$112)\n+($J838*'fnd base rates'!J$113)\n+($K838*'fnd base rates'!J$114)\n+($M838*'fnd base rates'!J$116)\n+($N838*'fnd base rates'!J$117)\n+($O838*'fnd base rates'!J$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,10)))\n*$R838","v":17436.22364},{"$f":"(($D838*'fnd base rates'!K$107)\n+($E838*'fnd base rates'!K$108)\n+($F838*'fnd base rates'!K$109)\n+($G838*'fnd base rates'!K$110)\n+($H838*'fnd base rates'!K$111)\n+($I838*'fnd base rates'!K$112)\n+($J838*'fnd base rates'!K$113)\n+($K838*'fnd base rates'!K$114)\n+($M838*'fnd base rates'!K$116)\n+($N838*'fnd base rates'!K$117)\n+($O838*'fnd base rates'!K$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,11)))\n*$R838","v":21236.264580767998},{"$f":"(($D838*'fnd base rates'!L$107)\n+($E838*'fnd base rates'!L$108)\n+($F838*'fnd base rates'!L$109)\n+($G838*'fnd base rates'!L$110)\n+($H838*'fnd base rates'!L$111)\n+($I838*'fnd base rates'!L$112)\n+($J838*'fnd base rates'!L$113)\n+($K838*'fnd base rates'!L$114)\n+($M838*'fnd base rates'!L$116)\n+($N838*'fnd base rates'!L$117)\n+($O838*'fnd base rates'!L$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,12)))","v":38821.575280000005},{"$f":"(($D838*'fnd base rates'!M$107)\n+($E838*'fnd base rates'!M$108)\n+($F838*'fnd base rates'!M$109)\n+($G838*'fnd base rates'!M$110)\n+($H838*'fnd base rates'!M$111)\n+($I838*'fnd base rates'!M$112)\n+($J838*'fnd base rates'!M$113)\n+($K838*'fnd base rates'!M$114)\n+($M838*'fnd base rates'!M$116)\n+($N838*'fnd base rates'!M$117)\n+($O838*'fnd base rates'!M$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,13)))","v":0},286595.41841507202,null,494093163,"494","093","163",1,16,286595.41841507202,17912,525,17387,null,null,null,null,null,null,0,null,0]
["494",494093165,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D839","v":0},{"$f":"'fnd enro'!E839","v":0},{"$f":"'fnd enro'!F839","v":2},{"$f":"'fnd enro'!G839","v":9},{"$f":"'fnd enro'!H839","v":15},{"$f":"'fnd enro'!I839","v":10},{"$f":"'fnd enro'!J839","v":0},{"$f":"'fnd enro'!K839","v":1.4148000000000001},{"$f":"'fnd enro'!L839","v":0},{"$f":"'fnd enro'!M839","v":6},{"$f":"'fnd enro'!N839","v":2},{"$f":"'fnd enro'!O839","v":1},{"$f":"'fnd enro'!P839","v":20},{"$f":"'fnd enro'!R839","v":36},1.042,{"$f":"VALUE('fnd enro'!Q839)","v":10},null,{"$f":"(($D839*'fnd base rates'!C$107)\n+($E839*'fnd base rates'!C$108)\n+($F839*'fnd base rates'!C$109)\n+($G839*'fnd base rates'!C$110)\n+($H839*'fnd base rates'!C$111)\n+($I839*'fnd base rates'!C$112)\n+($J839*'fnd base rates'!C$113)\n+($K839*'fnd base rates'!C$114)\n+($M839*'fnd base rates'!C$116)\n+($N839*'fnd base rates'!C$117)\n+($O839*'fnd base rates'!C$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,3)))\n*$R839","v":24482.416104455999},{"$f":"(($D839*'fnd base rates'!D$107)\n+($E839*'fnd base rates'!D$108)\n+($F839*'fnd base rates'!D$109)\n+($G839*'fnd base rates'!D$110)\n+($H839*'fnd base rates'!D$111)\n+($I839*'fnd base rates'!D$112)\n+($J839*'fnd base rates'!D$113)\n+($K839*'fnd base rates'!D$114)\n+($M839*'fnd base rates'!D$116)\n+($N839*'fnd base rates'!D$117)\n+($O839*'fnd base rates'!D$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,4)))\n*$R839","v":41820.513700000003},{"$f":"(($D839*'fnd base rates'!E$107)\n+($E839*'fnd base rates'!E$108)\n+($F839*'fnd base rates'!E$109)\n+($G839*'fnd base rates'!E$110)\n+($H839*'fnd base rates'!E$111)\n+($I839*'fnd base rates'!E$112)\n+($J839*'fnd base rates'!E$113)\n+($K839*'fnd base rates'!E$114)\n+($M839*'fnd base rates'!E$116)\n+($N839*'fnd base rates'!E$117)\n+($O839*'fnd base rates'!E$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,5)))\n*$R839","v":265192.02099140798},{"$f":"(($D839*'fnd base rates'!F$107)\n+($E839*'fnd base rates'!F$108)\n+($F839*'fnd base rates'!F$109)\n+($G839*'fnd base rates'!F$110)\n+($H839*'fnd base rates'!F$111)\n+($I839*'fnd base rates'!F$112)\n+($J839*'fnd base rates'!F$113)\n+($K839*'fnd base rates'!F$114)\n+($M839*'fnd base rates'!F$116)\n+($N839*'fnd base rates'!F$117)\n+($O839*'fnd base rates'!F$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,6)))\n*$R839","v":43536.559884112008},{"$f":"(($D839*'fnd base rates'!G$107)\n+($E839*'fnd base rates'!G$108)\n+($F839*'fnd base rates'!G$109)\n+($G839*'fnd base rates'!G$110)\n+($H839*'fnd base rates'!G$111)\n+($I839*'fnd base rates'!G$112)\n+($J839*'fnd base rates'!G$113)\n+($K839*'fnd base rates'!G$114)\n+($M839*'fnd base rates'!G$116)\n+($N839*'fnd base rates'!G$117)\n+($O839*'fnd base rates'!G$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,7)))\n*$R839","v":11571.166822208001},{"$f":"(($D839*'fnd base rates'!H$107)\n+($E839*'fnd base rates'!H$108)\n+($F839*'fnd base rates'!H$109)\n+($G839*'fnd base rates'!H$110)\n+($H839*'fnd base rates'!H$111)\n+($I839*'fnd base rates'!H$112)\n+($J839*'fnd base rates'!H$113)\n+($K839*'fnd base rates'!H$114)\n+($M839*'fnd base rates'!H$116)\n+($N839*'fnd base rates'!H$117)\n+($O839*'fnd base rates'!H$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,8)))","v":25147.136960000003},{"$f":"(($D839*'fnd base rates'!I$107)\n+($E839*'fnd base rates'!I$108)\n+($F839*'fnd base rates'!I$109)\n+($G839*'fnd base rates'!I$110)\n+($H839*'fnd base rates'!I$111)\n+($I839*'fnd base rates'!I$112)\n+($J839*'fnd base rates'!I$113)\n+($K839*'fnd base rates'!I$114)\n+($M839*'fnd base rates'!I$116)\n+($N839*'fnd base rates'!I$117)\n+($O839*'fnd base rates'!I$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,9)))\n*$R839","v":20001.169160000001},{"$f":"(($D839*'fnd base rates'!J$107)\n+($E839*'fnd base rates'!J$108)\n+($F839*'fnd base rates'!J$109)\n+($G839*'fnd base rates'!J$110)\n+($H839*'fnd base rates'!J$111)\n+($I839*'fnd base rates'!J$112)\n+($J839*'fnd base rates'!J$113)\n+($K839*'fnd base rates'!J$114)\n+($M839*'fnd base rates'!J$116)\n+($N839*'fnd base rates'!J$117)\n+($O839*'fnd base rates'!J$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,10)))\n*$R839","v":32065.361800000002},{"$f":"(($D839*'fnd base rates'!K$107)\n+($E839*'fnd base rates'!K$108)\n+($F839*'fnd base rates'!K$109)\n+($G839*'fnd base rates'!K$110)\n+($H839*'fnd base rates'!K$111)\n+($I839*'fnd base rates'!K$112)\n+($J839*'fnd base rates'!K$113)\n+($K839*'fnd base rates'!K$114)\n+($M839*'fnd base rates'!K$116)\n+($N839*'fnd base rates'!K$117)\n+($O839*'fnd base rates'!K$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,11)))\n*$R839","v":48926.966916727994},{"$f":"(($D839*'fnd base rates'!L$107)\n+($E839*'fnd base rates'!L$108)\n+($F839*'fnd base rates'!L$109)\n+($G839*'fnd base rates'!L$110)\n+($H839*'fnd base rates'!L$111)\n+($I839*'fnd base rates'!L$112)\n+($J839*'fnd base rates'!L$113)\n+($K839*'fnd base rates'!L$114)\n+($M839*'fnd base rates'!L$116)\n+($N839*'fnd base rates'!L$117)\n+($O839*'fnd base rates'!L$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,12)))","v":83260.561880000008},{"$f":"(($D839*'fnd base rates'!M$107)\n+($E839*'fnd base rates'!M$108)\n+($F839*'fnd base rates'!M$109)\n+($G839*'fnd base rates'!M$110)\n+($H839*'fnd base rates'!M$111)\n+($I839*'fnd base rates'!M$112)\n+($J839*'fnd base rates'!M$113)\n+($K839*'fnd base rates'!M$114)\n+($M839*'fnd base rates'!M$116)\n+($N839*'fnd base rates'!M$117)\n+($O839*'fnd base rates'!M$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,13)))","v":0},596003.87421891198,null,494093165,"494","093","165",1,36,596003.87421891198,16556,-5812,22368,null,null,null,null,null,null,0,null,0]
["494",494093176,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D840","v":0},{"$f":"'fnd enro'!E840","v":0},{"$f":"'fnd enro'!F840","v":0},{"$f":"'fnd enro'!G840","v":7},{"$f":"'fnd enro'!H840","v":1},{"$f":"'fnd enro'!I840","v":3},{"$f":"'fnd enro'!J840","v":0},{"$f":"'fnd enro'!K840","v":0.43230000000000002},{"$f":"'fnd enro'!L840","v":0},{"$f":"'fnd enro'!M840","v":2},{"$f":"'fnd enro'!N840","v":0},{"$f":"'fnd enro'!O840","v":0},{"$f":"'fnd enro'!P840","v":10},{"$f":"'fnd enro'!R840","v":11},1.042,{"$f":"VALUE('fnd enro'!Q840)","v":8},null,{"$f":"(($D840*'fnd base rates'!C$107)\n+($E840*'fnd base rates'!C$108)\n+($F840*'fnd base rates'!C$109)\n+($G840*'fnd base rates'!C$110)\n+($H840*'fnd base rates'!C$111)\n+($I840*'fnd base rates'!C$112)\n+($J840*'fnd base rates'!C$113)\n+($K840*'fnd base rates'!C$114)\n+($M840*'fnd base rates'!C$116)\n+($N840*'fnd base rates'!C$117)\n+($O840*'fnd base rates'!C$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,3)))\n*$R840","v":7651.5185808059996},{"$f":"(($D840*'fnd base rates'!D$107)\n+($E840*'fnd base rates'!D$108)\n+($F840*'fnd base rates'!D$109)\n+($G840*'fnd base rates'!D$110)\n+($H840*'fnd base rates'!D$111)\n+($I840*'fnd base rates'!D$112)\n+($J840*'fnd base rates'!D$113)\n+($K840*'fnd base rates'!D$114)\n+($M840*'fnd base rates'!D$116)\n+($N840*'fnd base rates'!D$117)\n+($O840*'fnd base rates'!D$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,4)))\n*$R840","v":13875.167799999997},{"$f":"(($D840*'fnd base rates'!E$107)\n+($E840*'fnd base rates'!E$108)\n+($F840*'fnd base rates'!E$109)\n+($G840*'fnd base rates'!E$110)\n+($H840*'fnd base rates'!E$111)\n+($I840*'fnd base rates'!E$112)\n+($J840*'fnd base rates'!E$113)\n+($K840*'fnd base rates'!E$114)\n+($M840*'fnd base rates'!E$116)\n+($N840*'fnd base rates'!E$117)\n+($O840*'fnd base rates'!E$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,5)))\n*$R840","v":93804.011195708008},{"$f":"(($D840*'fnd base rates'!F$107)\n+($E840*'fnd base rates'!F$108)\n+($F840*'fnd base rates'!F$109)\n+($G840*'fnd base rates'!F$110)\n+($H840*'fnd base rates'!F$111)\n+($I840*'fnd base rates'!F$112)\n+($J840*'fnd base rates'!F$113)\n+($K840*'fnd base rates'!F$114)\n+($M840*'fnd base rates'!F$116)\n+($N840*'fnd base rates'!F$117)\n+($O840*'fnd base rates'!F$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,6)))\n*$R840","v":14153.104821811999},{"$f":"(($D840*'fnd base rates'!G$107)\n+($E840*'fnd base rates'!G$108)\n+($F840*'fnd base rates'!G$109)\n+($G840*'fnd base rates'!G$110)\n+($H840*'fnd base rates'!G$111)\n+($I840*'fnd base rates'!G$112)\n+($J840*'fnd base rates'!G$113)\n+($K840*'fnd base rates'!G$114)\n+($M840*'fnd base rates'!G$116)\n+($N840*'fnd base rates'!G$117)\n+($O840*'fnd base rates'!G$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,7)))\n*$R840","v":4040.2112290080004},{"$f":"(($D840*'fnd base rates'!H$107)\n+($E840*'fnd base rates'!H$108)\n+($F840*'fnd base rates'!H$109)\n+($G840*'fnd base rates'!H$110)\n+($H840*'fnd base rates'!H$111)\n+($I840*'fnd base rates'!H$112)\n+($J840*'fnd base rates'!H$113)\n+($K840*'fnd base rates'!H$114)\n+($M840*'fnd base rates'!H$116)\n+($N840*'fnd base rates'!H$117)\n+($O840*'fnd base rates'!H$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,8)))","v":7638.57546},{"$f":"(($D840*'fnd base rates'!I$107)\n+($E840*'fnd base rates'!I$108)\n+($F840*'fnd base rates'!I$109)\n+($G840*'fnd base rates'!I$110)\n+($H840*'fnd base rates'!I$111)\n+($I840*'fnd base rates'!I$112)\n+($J840*'fnd base rates'!I$113)\n+($K840*'fnd base rates'!I$114)\n+($M840*'fnd base rates'!I$116)\n+($N840*'fnd base rates'!I$117)\n+($O840*'fnd base rates'!I$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,9)))\n*$R840","v":6423.74244},{"$f":"(($D840*'fnd base rates'!J$107)\n+($E840*'fnd base rates'!J$108)\n+($F840*'fnd base rates'!J$109)\n+($G840*'fnd base rates'!J$110)\n+($H840*'fnd base rates'!J$111)\n+($I840*'fnd base rates'!J$112)\n+($J840*'fnd base rates'!J$113)\n+($K840*'fnd base rates'!J$114)\n+($M840*'fnd base rates'!J$116)\n+($N840*'fnd base rates'!J$117)\n+($O840*'fnd base rates'!J$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,10)))\n*$R840","v":11999.463599999999},{"$f":"(($D840*'fnd base rates'!K$107)\n+($E840*'fnd base rates'!K$108)\n+($F840*'fnd base rates'!K$109)\n+($G840*'fnd base rates'!K$110)\n+($H840*'fnd base rates'!K$111)\n+($I840*'fnd base rates'!K$112)\n+($J840*'fnd base rates'!K$113)\n+($K840*'fnd base rates'!K$114)\n+($M840*'fnd base rates'!K$116)\n+($N840*'fnd base rates'!K$117)\n+($O840*'fnd base rates'!K$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,11)))\n*$R840","v":14333.723041778001},{"$f":"(($D840*'fnd base rates'!L$107)\n+($E840*'fnd base rates'!L$108)\n+($F840*'fnd base rates'!L$109)\n+($G840*'fnd base rates'!L$110)\n+($H840*'fnd base rates'!L$111)\n+($I840*'fnd base rates'!L$112)\n+($J840*'fnd base rates'!L$113)\n+($K840*'fnd base rates'!L$114)\n+($M840*'fnd base rates'!L$116)\n+($N840*'fnd base rates'!L$117)\n+($O840*'fnd base rates'!L$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,12)))","v":26812.838629999998},{"$f":"(($D840*'fnd base rates'!M$107)\n+($E840*'fnd base rates'!M$108)\n+($F840*'fnd base rates'!M$109)\n+($G840*'fnd base rates'!M$110)\n+($H840*'fnd base rates'!M$111)\n+($I840*'fnd base rates'!M$112)\n+($J840*'fnd base rates'!M$113)\n+($K840*'fnd base rates'!M$114)\n+($M840*'fnd base rates'!M$116)\n+($N840*'fnd base rates'!M$117)\n+($O840*'fnd base rates'!M$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,13)))","v":0},200732.35679911199,null,494093176,"494","093","176",1,11,200732.35679911199,18248,7239,11009,null,null,null,null,null,null,0,null,0]
["494",494093178,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D841","v":0},{"$f":"'fnd enro'!E841","v":0},{"$f":"'fnd enro'!F841","v":0},{"$f":"'fnd enro'!G841","v":0},{"$f":"'fnd enro'!H841","v":1},{"$f":"'fnd enro'!I841","v":1},{"$f":"'fnd enro'!J841","v":0},{"$f":"'fnd enro'!K841","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L841","v":0},{"$f":"'fnd enro'!M841","v":0},{"$f":"'fnd enro'!N841","v":0},{"$f":"'fnd enro'!O841","v":0},{"$f":"'fnd enro'!P841","v":0},{"$f":"'fnd enro'!R841","v":2},1.042,{"$f":"VALUE('fnd enro'!Q841)","v":4},null,{"$f":"(($D841*'fnd base rates'!C$107)\n+($E841*'fnd base rates'!C$108)\n+($F841*'fnd base rates'!C$109)\n+($G841*'fnd base rates'!C$110)\n+($H841*'fnd base rates'!C$111)\n+($I841*'fnd base rates'!C$112)\n+($J841*'fnd base rates'!C$113)\n+($K841*'fnd base rates'!C$114)\n+($M841*'fnd base rates'!C$116)\n+($N841*'fnd base rates'!C$117)\n+($O841*'fnd base rates'!C$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,3)))\n*$R841","v":1188.5862946919999},{"$f":"(($D841*'fnd base rates'!D$107)\n+($E841*'fnd base rates'!D$108)\n+($F841*'fnd base rates'!D$109)\n+($G841*'fnd base rates'!D$110)\n+($H841*'fnd base rates'!D$111)\n+($I841*'fnd base rates'!D$112)\n+($J841*'fnd base rates'!D$113)\n+($K841*'fnd base rates'!D$114)\n+($M841*'fnd base rates'!D$116)\n+($N841*'fnd base rates'!D$117)\n+($O841*'fnd base rates'!D$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,4)))\n*$R841","v":1688.6651999999999},{"$f":"(($D841*'fnd base rates'!E$107)\n+($E841*'fnd base rates'!E$108)\n+($F841*'fnd base rates'!E$109)\n+($G841*'fnd base rates'!E$110)\n+($H841*'fnd base rates'!E$111)\n+($I841*'fnd base rates'!E$112)\n+($J841*'fnd base rates'!E$113)\n+($K841*'fnd base rates'!E$114)\n+($M841*'fnd base rates'!E$116)\n+($N841*'fnd base rates'!E$117)\n+($O841*'fnd base rates'!E$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,5)))\n*$R841","v":9253.8103428560007},{"$f":"(($D841*'fnd base rates'!F$107)\n+($E841*'fnd base rates'!F$108)\n+($F841*'fnd base rates'!F$109)\n+($G841*'fnd base rates'!F$110)\n+($H841*'fnd base rates'!F$111)\n+($I841*'fnd base rates'!F$112)\n+($J841*'fnd base rates'!F$113)\n+($K841*'fnd base rates'!F$114)\n+($M841*'fnd base rates'!F$116)\n+($N841*'fnd base rates'!F$117)\n+($O841*'fnd base rates'!F$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,6)))\n*$R841","v":2091.1688057840001},{"$f":"(($D841*'fnd base rates'!G$107)\n+($E841*'fnd base rates'!G$108)\n+($F841*'fnd base rates'!G$109)\n+($G841*'fnd base rates'!G$110)\n+($H841*'fnd base rates'!G$111)\n+($I841*'fnd base rates'!G$112)\n+($J841*'fnd base rates'!G$113)\n+($K841*'fnd base rates'!G$114)\n+($M841*'fnd base rates'!G$116)\n+($N841*'fnd base rates'!G$117)\n+($O841*'fnd base rates'!G$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,7)))\n*$R841","v":367.48252345600002},{"$f":"(($D841*'fnd base rates'!H$107)\n+($E841*'fnd base rates'!H$108)\n+($F841*'fnd base rates'!H$109)\n+($G841*'fnd base rates'!H$110)\n+($H841*'fnd base rates'!H$111)\n+($I841*'fnd base rates'!H$112)\n+($J841*'fnd base rates'!H$113)\n+($K841*'fnd base rates'!H$114)\n+($M841*'fnd base rates'!H$116)\n+($N841*'fnd base rates'!H$117)\n+($O841*'fnd base rates'!H$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,8)))","v":1432.0037200000002},{"$f":"(($D841*'fnd base rates'!I$107)\n+($E841*'fnd base rates'!I$108)\n+($F841*'fnd base rates'!I$109)\n+($G841*'fnd base rates'!I$110)\n+($H841*'fnd base rates'!I$111)\n+($I841*'fnd base rates'!I$112)\n+($J841*'fnd base rates'!I$113)\n+($K841*'fnd base rates'!I$114)\n+($M841*'fnd base rates'!I$116)\n+($N841*'fnd base rates'!I$117)\n+($O841*'fnd base rates'!I$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,9)))\n*$R841","v":895.60942},{"$f":"(($D841*'fnd base rates'!J$107)\n+($E841*'fnd base rates'!J$108)\n+($F841*'fnd base rates'!J$109)\n+($G841*'fnd base rates'!J$110)\n+($H841*'fnd base rates'!J$111)\n+($I841*'fnd base rates'!J$112)\n+($J841*'fnd base rates'!J$113)\n+($K841*'fnd base rates'!J$114)\n+($M841*'fnd base rates'!J$116)\n+($N841*'fnd base rates'!J$117)\n+($O841*'fnd base rates'!J$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,10)))\n*$R841","v":907.76955999999996},{"$f":"(($D841*'fnd base rates'!K$107)\n+($E841*'fnd base rates'!K$108)\n+($F841*'fnd base rates'!K$109)\n+($G841*'fnd base rates'!K$110)\n+($H841*'fnd base rates'!K$111)\n+($I841*'fnd base rates'!K$112)\n+($J841*'fnd base rates'!K$113)\n+($K841*'fnd base rates'!K$114)\n+($M841*'fnd base rates'!K$116)\n+($N841*'fnd base rates'!K$117)\n+($O841*'fnd base rates'!K$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,11)))\n*$R841","v":2578.8604275960006},{"$f":"(($D841*'fnd base rates'!L$107)\n+($E841*'fnd base rates'!L$108)\n+($F841*'fnd base rates'!L$109)\n+($G841*'fnd base rates'!L$110)\n+($H841*'fnd base rates'!L$111)\n+($I841*'fnd base rates'!L$112)\n+($J841*'fnd base rates'!L$113)\n+($K841*'fnd base rates'!L$114)\n+($M841*'fnd base rates'!L$116)\n+($N841*'fnd base rates'!L$117)\n+($O841*'fnd base rates'!L$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,12)))","v":3590.3806599999998},{"$f":"(($D841*'fnd base rates'!M$107)\n+($E841*'fnd base rates'!M$108)\n+($F841*'fnd base rates'!M$109)\n+($G841*'fnd base rates'!M$110)\n+($H841*'fnd base rates'!M$111)\n+($I841*'fnd base rates'!M$112)\n+($J841*'fnd base rates'!M$113)\n+($K841*'fnd base rates'!M$114)\n+($M841*'fnd base rates'!M$116)\n+($N841*'fnd base rates'!M$117)\n+($O841*'fnd base rates'!M$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,13)))","v":0},23994.336954383998,null,494093178,"494","093","178",1,2,23994.336954383998,11997,-8949,20946,null,null,null,null,null,null,0,null,0]
["494",494093181,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D842","v":0},{"$f":"'fnd enro'!E842","v":0},{"$f":"'fnd enro'!F842","v":1},{"$f":"'fnd enro'!G842","v":1},{"$f":"'fnd enro'!H842","v":1},{"$f":"'fnd enro'!I842","v":2},{"$f":"'fnd enro'!J842","v":0},{"$f":"'fnd enro'!K842","v":0.19650000000000001},{"$f":"'fnd enro'!L842","v":0},{"$f":"'fnd enro'!M842","v":0},{"$f":"'fnd enro'!N842","v":0},{"$f":"'fnd enro'!O842","v":0},{"$f":"'fnd enro'!P842","v":5},{"$f":"'fnd enro'!R842","v":5},1.042,{"$f":"VALUE('fnd enro'!Q842)","v":10},null,{"$f":"(($D842*'fnd base rates'!C$107)\n+($E842*'fnd base rates'!C$108)\n+($F842*'fnd base rates'!C$109)\n+($G842*'fnd base rates'!C$110)\n+($H842*'fnd base rates'!C$111)\n+($I842*'fnd base rates'!C$112)\n+($J842*'fnd base rates'!C$113)\n+($K842*'fnd base rates'!C$114)\n+($M842*'fnd base rates'!C$116)\n+($N842*'fnd base rates'!C$117)\n+($O842*'fnd base rates'!C$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,3)))\n*$R842","v":3475.1685367300001},{"$f":"(($D842*'fnd base rates'!D$107)\n+($E842*'fnd base rates'!D$108)\n+($F842*'fnd base rates'!D$109)\n+($G842*'fnd base rates'!D$110)\n+($H842*'fnd base rates'!D$111)\n+($I842*'fnd base rates'!D$112)\n+($J842*'fnd base rates'!D$113)\n+($K842*'fnd base rates'!D$114)\n+($M842*'fnd base rates'!D$116)\n+($N842*'fnd base rates'!D$117)\n+($O842*'fnd base rates'!D$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,4)))\n*$R842","v":6608.3640000000005},{"$f":"(($D842*'fnd base rates'!E$107)\n+($E842*'fnd base rates'!E$108)\n+($F842*'fnd base rates'!E$109)\n+($G842*'fnd base rates'!E$110)\n+($H842*'fnd base rates'!E$111)\n+($I842*'fnd base rates'!E$112)\n+($J842*'fnd base rates'!E$113)\n+($K842*'fnd base rates'!E$114)\n+($M842*'fnd base rates'!E$116)\n+($N842*'fnd base rates'!E$117)\n+($O842*'fnd base rates'!E$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,5)))\n*$R842","v":46560.837587139999},{"$f":"(($D842*'fnd base rates'!F$107)\n+($E842*'fnd base rates'!F$108)\n+($F842*'fnd base rates'!F$109)\n+($G842*'fnd base rates'!F$110)\n+($H842*'fnd base rates'!F$111)\n+($I842*'fnd base rates'!F$112)\n+($J842*'fnd base rates'!F$113)\n+($K842*'fnd base rates'!F$114)\n+($M842*'fnd base rates'!F$116)\n+($N842*'fnd base rates'!F$117)\n+($O842*'fnd base rates'!F$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,6)))\n*$R842","v":5844.13476446},{"$f":"(($D842*'fnd base rates'!G$107)\n+($E842*'fnd base rates'!G$108)\n+($F842*'fnd base rates'!G$109)\n+($G842*'fnd base rates'!G$110)\n+($H842*'fnd base rates'!G$111)\n+($I842*'fnd base rates'!G$112)\n+($J842*'fnd base rates'!G$113)\n+($K842*'fnd base rates'!G$114)\n+($M842*'fnd base rates'!G$116)\n+($N842*'fnd base rates'!G$117)\n+($O842*'fnd base rates'!G$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,7)))\n*$R842","v":2025.7948386399999},{"$f":"(($D842*'fnd base rates'!H$107)\n+($E842*'fnd base rates'!H$108)\n+($F842*'fnd base rates'!H$109)\n+($G842*'fnd base rates'!H$110)\n+($H842*'fnd base rates'!H$111)\n+($I842*'fnd base rates'!H$112)\n+($J842*'fnd base rates'!H$113)\n+($K842*'fnd base rates'!H$114)\n+($M842*'fnd base rates'!H$116)\n+($N842*'fnd base rates'!H$117)\n+($O842*'fnd base rates'!H$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,8)))","v":3584.9842999999996},{"$f":"(($D842*'fnd base rates'!I$107)\n+($E842*'fnd base rates'!I$108)\n+($F842*'fnd base rates'!I$109)\n+($G842*'fnd base rates'!I$110)\n+($H842*'fnd base rates'!I$111)\n+($I842*'fnd base rates'!I$112)\n+($J842*'fnd base rates'!I$113)\n+($K842*'fnd base rates'!I$114)\n+($M842*'fnd base rates'!I$116)\n+($N842*'fnd base rates'!I$117)\n+($O842*'fnd base rates'!I$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,9)))\n*$R842","v":3098.0014600000004},{"$f":"(($D842*'fnd base rates'!J$107)\n+($E842*'fnd base rates'!J$108)\n+($F842*'fnd base rates'!J$109)\n+($G842*'fnd base rates'!J$110)\n+($H842*'fnd base rates'!J$111)\n+($I842*'fnd base rates'!J$112)\n+($J842*'fnd base rates'!J$113)\n+($K842*'fnd base rates'!J$114)\n+($M842*'fnd base rates'!J$116)\n+($N842*'fnd base rates'!J$117)\n+($O842*'fnd base rates'!J$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,10)))\n*$R842","v":6723.4737399999995},{"$f":"(($D842*'fnd base rates'!K$107)\n+($E842*'fnd base rates'!K$108)\n+($F842*'fnd base rates'!K$109)\n+($G842*'fnd base rates'!K$110)\n+($H842*'fnd base rates'!K$111)\n+($I842*'fnd base rates'!K$112)\n+($J842*'fnd base rates'!K$113)\n+($K842*'fnd base rates'!K$114)\n+($M842*'fnd base rates'!K$116)\n+($N842*'fnd base rates'!K$117)\n+($O842*'fnd base rates'!K$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,11)))\n*$R842","v":6283.9894989900004},{"$f":"(($D842*'fnd base rates'!L$107)\n+($E842*'fnd base rates'!L$108)\n+($F842*'fnd base rates'!L$109)\n+($G842*'fnd base rates'!L$110)\n+($H842*'fnd base rates'!L$111)\n+($I842*'fnd base rates'!L$112)\n+($J842*'fnd base rates'!L$113)\n+($K842*'fnd base rates'!L$114)\n+($M842*'fnd base rates'!L$116)\n+($N842*'fnd base rates'!L$117)\n+($O842*'fnd base rates'!L$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,12)))","v":12677.79665},{"$f":"(($D842*'fnd base rates'!M$107)\n+($E842*'fnd base rates'!M$108)\n+($F842*'fnd base rates'!M$109)\n+($G842*'fnd base rates'!M$110)\n+($H842*'fnd base rates'!M$111)\n+($I842*'fnd base rates'!M$112)\n+($J842*'fnd base rates'!M$113)\n+($K842*'fnd base rates'!M$114)\n+($M842*'fnd base rates'!M$116)\n+($N842*'fnd base rates'!M$117)\n+($O842*'fnd base rates'!M$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,13)))","v":0},96882.54537596002,null,494093181,"494","093","181",1,5,96882.54537596002,19377,{"$f":"AO842-AQ842","v":1465},17912,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B843,3)","v":"494"},494093229,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D843","v":0},{"$f":"'fnd enro'!E843","v":0},{"$f":"'fnd enro'!F843","v":0},{"$f":"'fnd enro'!G843","v":1},{"$f":"'fnd enro'!H843","v":2},{"$f":"'fnd enro'!I843","v":1},{"$f":"'fnd enro'!J843","v":0},{"$f":"'fnd enro'!K843","v":0.15720000000000001},{"$f":"'fnd enro'!L843","v":0},{"$f":"'fnd enro'!M843","v":0},{"$f":"'fnd enro'!N843","v":0},{"$f":"'fnd enro'!O843","v":0},{"$f":"'fnd enro'!P843","v":0},{"$f":"'fnd enro'!R843","v":4},{"$f":"VLOOKUP(B843,charterinfo_b,6)","v":1.042},{"$f":"VALUE('fnd enro'!Q843)","v":9},null,{"$f":"(($D843*'fnd base rates'!C$107)\n+($E843*'fnd base rates'!C$108)\n+($F843*'fnd base rates'!C$109)\n+($G843*'fnd base rates'!C$110)\n+($H843*'fnd base rates'!C$111)\n+($I843*'fnd base rates'!C$112)\n+($J843*'fnd base rates'!C$113)\n+($K843*'fnd base rates'!C$114)\n+($M843*'fnd base rates'!C$116)\n+($N843*'fnd base rates'!C$117)\n+($O843*'fnd base rates'!C$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,3)))\n*$R843","v":2377.1725893839998},{"$f":"(($D843*'fnd base rates'!D$107)\n+($E843*'fnd base rates'!D$108)\n+($F843*'fnd base rates'!D$109)\n+($G843*'fnd base rates'!D$110)\n+($H843*'fnd base rates'!D$111)\n+($I843*'fnd base rates'!D$112)\n+($J843*'fnd base rates'!D$113)\n+($K843*'fnd base rates'!D$114)\n+($M843*'fnd base rates'!D$116)\n+($N843*'fnd base rates'!D$117)\n+($O843*'fnd base rates'!D$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,4)))\n*$R843","v":3377.3303999999998},{"$f":"(($D843*'fnd base rates'!E$107)\n+($E843*'fnd base rates'!E$108)\n+($F843*'fnd base rates'!E$109)\n+($G843*'fnd base rates'!E$110)\n+($H843*'fnd base rates'!E$111)\n+($I843*'fnd base rates'!E$112)\n+($J843*'fnd base rates'!E$113)\n+($K843*'fnd base rates'!E$114)\n+($M843*'fnd base rates'!E$116)\n+($N843*'fnd base rates'!E$117)\n+($O843*'fnd base rates'!E$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,5)))\n*$R843","v":17368.964765712004},{"$f":"(($D843*'fnd base rates'!F$107)\n+($E843*'fnd base rates'!F$108)\n+($F843*'fnd base rates'!F$109)\n+($G843*'fnd base rates'!F$110)\n+($H843*'fnd base rates'!F$111)\n+($I843*'fnd base rates'!F$112)\n+($J843*'fnd base rates'!F$113)\n+($K843*'fnd base rates'!F$114)\n+($M843*'fnd base rates'!F$116)\n+($N843*'fnd base rates'!F$117)\n+($O843*'fnd base rates'!F$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,6)))\n*$R843","v":4580.2461515679997},{"$f":"(($D843*'fnd base rates'!G$107)\n+($E843*'fnd base rates'!G$108)\n+($F843*'fnd base rates'!G$109)\n+($G843*'fnd base rates'!G$110)\n+($H843*'fnd base rates'!G$111)\n+($I843*'fnd base rates'!G$112)\n+($J843*'fnd base rates'!G$113)\n+($K843*'fnd base rates'!G$114)\n+($M843*'fnd base rates'!G$116)\n+($N843*'fnd base rates'!G$117)\n+($O843*'fnd base rates'!G$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,7)))\n*$R843","v":727.13962691199993},{"$f":"(($D843*'fnd base rates'!H$107)\n+($E843*'fnd base rates'!H$108)\n+($F843*'fnd base rates'!H$109)\n+($G843*'fnd base rates'!H$110)\n+($H843*'fnd base rates'!H$111)\n+($I843*'fnd base rates'!H$112)\n+($J843*'fnd base rates'!H$113)\n+($K843*'fnd base rates'!H$114)\n+($M843*'fnd base rates'!H$116)\n+($N843*'fnd base rates'!H$117)\n+($O843*'fnd base rates'!H$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,8)))","v":2541.3574400000002},{"$f":"(($D843*'fnd base rates'!I$107)\n+($E843*'fnd base rates'!I$108)\n+($F843*'fnd base rates'!I$109)\n+($G843*'fnd base rates'!I$110)\n+($H843*'fnd base rates'!I$111)\n+($I843*'fnd base rates'!I$112)\n+($J843*'fnd base rates'!I$113)\n+($K843*'fnd base rates'!I$114)\n+($M843*'fnd base rates'!I$116)\n+($N843*'fnd base rates'!I$117)\n+($O843*'fnd base rates'!I$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,9)))\n*$R843","v":1715.6008999999999},{"$f":"(($D843*'fnd base rates'!J$107)\n+($E843*'fnd base rates'!J$108)\n+($F843*'fnd base rates'!J$109)\n+($G843*'fnd base rates'!J$110)\n+($H843*'fnd base rates'!J$111)\n+($I843*'fnd base rates'!J$112)\n+($J843*'fnd base rates'!J$113)\n+($K843*'fnd base rates'!J$114)\n+($M843*'fnd base rates'!J$116)\n+($N843*'fnd base rates'!J$117)\n+($O843*'fnd base rates'!J$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,10)))\n*$R843","v":1350.4528399999999},{"$f":"(($D843*'fnd base rates'!K$107)\n+($E843*'fnd base rates'!K$108)\n+($F843*'fnd base rates'!K$109)\n+($G843*'fnd base rates'!K$110)\n+($H843*'fnd base rates'!K$111)\n+($I843*'fnd base rates'!K$112)\n+($J843*'fnd base rates'!K$113)\n+($K843*'fnd base rates'!K$114)\n+($M843*'fnd base rates'!K$116)\n+($N843*'fnd base rates'!K$117)\n+($O843*'fnd base rates'!K$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,11)))\n*$R843","v":5102.7032551920011},{"$f":"(($D843*'fnd base rates'!L$107)\n+($E843*'fnd base rates'!L$108)\n+($F843*'fnd base rates'!L$109)\n+($G843*'fnd base rates'!L$110)\n+($H843*'fnd base rates'!L$111)\n+($I843*'fnd base rates'!L$112)\n+($J843*'fnd base rates'!L$113)\n+($K843*'fnd base rates'!L$114)\n+($M843*'fnd base rates'!L$116)\n+($N843*'fnd base rates'!L$117)\n+($O843*'fnd base rates'!L$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,12)))","v":7265.0913199999995},{"$f":"(($D843*'fnd base rates'!M$107)\n+($E843*'fnd base rates'!M$108)\n+($F843*'fnd base rates'!M$109)\n+($G843*'fnd base rates'!M$110)\n+($H843*'fnd base rates'!M$111)\n+($I843*'fnd base rates'!M$112)\n+($J843*'fnd base rates'!M$113)\n+($K843*'fnd base rates'!M$114)\n+($M843*'fnd base rates'!M$116)\n+($N843*'fnd base rates'!M$117)\n+($O843*'fnd base rates'!M$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U843:AE843)","v":46406.059288768003},null,{"$f":"B843","v":494093229},{"$f":"IF($B843<499999999,MID($B843,1,3),MID($B843,1,4))","v":"494"},{"$f":"IF($B843<499999999,MID($B843,4,3),MID($B843,5,3))","v":"093"},{"$f":"IF($B843<499999999,MID($B843,7,3),MID($B843,8,3))","v":"229"},{"$f":"IF(VLOOKUP(VALUE(IF(AH843<499999999,MID(AH843,4,3),MID(AH843,5,3))),distinfo,4)=R843,1,0)","v":1},4,{"$f":"AF843","v":46406.059288768003},{"$f":"IF(OR(AF843=0,AM843=0),0,ROUND(AN843/AM843,0))","v":11602},-4954,16556,null,null,null,null,null,null,{"$f":"AY843-AW843","v":0},null,{"$f":"BA843-AY843","v":0}]
["494",494093248,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D844","v":0},{"$f":"'fnd enro'!E844","v":0},{"$f":"'fnd enro'!F844","v":21},{"$f":"'fnd enro'!G844","v":129},{"$f":"'fnd enro'!H844","v":74},{"$f":"'fnd enro'!I844","v":82},{"$f":"'fnd enro'!J844","v":0},{"$f":"'fnd enro'!K844","v":12.0258},{"$f":"'fnd enro'!L844","v":0},{"$f":"'fnd enro'!M844","v":63},{"$f":"'fnd enro'!N844","v":5},{"$f":"'fnd enro'!O844","v":4},{"$f":"'fnd enro'!P844","v":171},{"$f":"'fnd enro'!R844","v":306},1.042,{"$f":"VALUE('fnd enro'!Q844)","v":11},null,{"$f":"(($D844*'fnd base rates'!C$107)\n+($E844*'fnd base rates'!C$108)\n+($F844*'fnd base rates'!C$109)\n+($G844*'fnd base rates'!C$110)\n+($H844*'fnd base rates'!C$111)\n+($I844*'fnd base rates'!C$112)\n+($J844*'fnd base rates'!C$113)\n+($K844*'fnd base rates'!C$114)\n+($M844*'fnd base rates'!C$116)\n+($N844*'fnd base rates'!C$117)\n+($O844*'fnd base rates'!C$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,3)))\n*$R844","v":209142.42226787601},{"$f":"(($D844*'fnd base rates'!D$107)\n+($E844*'fnd base rates'!D$108)\n+($F844*'fnd base rates'!D$109)\n+($G844*'fnd base rates'!D$110)\n+($H844*'fnd base rates'!D$111)\n+($I844*'fnd base rates'!D$112)\n+($J844*'fnd base rates'!D$113)\n+($K844*'fnd base rates'!D$114)\n+($M844*'fnd base rates'!D$116)\n+($N844*'fnd base rates'!D$117)\n+($O844*'fnd base rates'!D$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,4)))\n*$R844","v":362449.08202000003},{"$f":"(($D844*'fnd base rates'!E$107)\n+($E844*'fnd base rates'!E$108)\n+($F844*'fnd base rates'!E$109)\n+($G844*'fnd base rates'!E$110)\n+($H844*'fnd base rates'!E$111)\n+($I844*'fnd base rates'!E$112)\n+($J844*'fnd base rates'!E$113)\n+($K844*'fnd base rates'!E$114)\n+($M844*'fnd base rates'!E$116)\n+($N844*'fnd base rates'!E$117)\n+($O844*'fnd base rates'!E$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,5)))\n*$R844","v":2346966.3289769678},{"$f":"(($D844*'fnd base rates'!F$107)\n+($E844*'fnd base rates'!F$108)\n+($F844*'fnd base rates'!F$109)\n+($G844*'fnd base rates'!F$110)\n+($H844*'fnd base rates'!F$111)\n+($I844*'fnd base rates'!F$112)\n+($J844*'fnd base rates'!F$113)\n+($K844*'fnd base rates'!F$114)\n+($M844*'fnd base rates'!F$116)\n+($N844*'fnd base rates'!F$117)\n+($O844*'fnd base rates'!F$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,6)))\n*$R844","v":384940.18036495202},{"$f":"(($D844*'fnd base rates'!G$107)\n+($E844*'fnd base rates'!G$108)\n+($F844*'fnd base rates'!G$109)\n+($G844*'fnd base rates'!G$110)\n+($H844*'fnd base rates'!G$111)\n+($I844*'fnd base rates'!G$112)\n+($J844*'fnd base rates'!G$113)\n+($K844*'fnd base rates'!G$114)\n+($M844*'fnd base rates'!G$116)\n+($N844*'fnd base rates'!G$117)\n+($O844*'fnd base rates'!G$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,7)))\n*$R844","v":101171.49608876799},{"$f":"(($D844*'fnd base rates'!H$107)\n+($E844*'fnd base rates'!H$108)\n+($F844*'fnd base rates'!H$109)\n+($G844*'fnd base rates'!H$110)\n+($H844*'fnd base rates'!H$111)\n+($I844*'fnd base rates'!H$112)\n+($J844*'fnd base rates'!H$113)\n+($K844*'fnd base rates'!H$114)\n+($M844*'fnd base rates'!H$116)\n+($N844*'fnd base rates'!H$117)\n+($O844*'fnd base rates'!H$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,8)))","v":212530.80916},{"$f":"(($D844*'fnd base rates'!I$107)\n+($E844*'fnd base rates'!I$108)\n+($F844*'fnd base rates'!I$109)\n+($G844*'fnd base rates'!I$110)\n+($H844*'fnd base rates'!I$111)\n+($I844*'fnd base rates'!I$112)\n+($J844*'fnd base rates'!I$113)\n+($K844*'fnd base rates'!I$114)\n+($M844*'fnd base rates'!I$116)\n+($N844*'fnd base rates'!I$117)\n+($O844*'fnd base rates'!I$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,9)))\n*$R844","v":170836.99410000001},{"$f":"(($D844*'fnd base rates'!J$107)\n+($E844*'fnd base rates'!J$108)\n+($F844*'fnd base rates'!J$109)\n+($G844*'fnd base rates'!J$110)\n+($H844*'fnd base rates'!J$111)\n+($I844*'fnd base rates'!J$112)\n+($J844*'fnd base rates'!J$113)\n+($K844*'fnd base rates'!J$114)\n+($M844*'fnd base rates'!J$116)\n+($N844*'fnd base rates'!J$117)\n+($O844*'fnd base rates'!J$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,10)))\n*$R844","v":281854.99807999999},{"$f":"(($D844*'fnd base rates'!K$107)\n+($E844*'fnd base rates'!K$108)\n+($F844*'fnd base rates'!K$109)\n+($G844*'fnd base rates'!K$110)\n+($H844*'fnd base rates'!K$111)\n+($I844*'fnd base rates'!K$112)\n+($J844*'fnd base rates'!K$113)\n+($K844*'fnd base rates'!K$114)\n+($M844*'fnd base rates'!K$116)\n+($N844*'fnd base rates'!K$117)\n+($O844*'fnd base rates'!K$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,11)))\n*$R844","v":408824.63392218796},{"$f":"(($D844*'fnd base rates'!L$107)\n+($E844*'fnd base rates'!L$108)\n+($F844*'fnd base rates'!L$109)\n+($G844*'fnd base rates'!L$110)\n+($H844*'fnd base rates'!L$111)\n+($I844*'fnd base rates'!L$112)\n+($J844*'fnd base rates'!L$113)\n+($K844*'fnd base rates'!L$114)\n+($M844*'fnd base rates'!L$116)\n+($N844*'fnd base rates'!L$117)\n+($O844*'fnd base rates'!L$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,12)))","v":713317.41098000004},{"$f":"(($D844*'fnd base rates'!M$107)\n+($E844*'fnd base rates'!M$108)\n+($F844*'fnd base rates'!M$109)\n+($G844*'fnd base rates'!M$110)\n+($H844*'fnd base rates'!M$111)\n+($I844*'fnd base rates'!M$112)\n+($J844*'fnd base rates'!M$113)\n+($K844*'fnd base rates'!M$114)\n+($M844*'fnd base rates'!M$116)\n+($N844*'fnd base rates'!M$117)\n+($O844*'fnd base rates'!M$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,13)))","v":0},5192034.3559607519,null,494093248,"494","093","248",1,306,5192034.3559607519,16967,-1281,18248,null,null,null,null,null,null,0,null,0]
["494",494093262,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D845","v":0},{"$f":"'fnd enro'!E845","v":0},{"$f":"'fnd enro'!F845","v":2},{"$f":"'fnd enro'!G845","v":8},{"$f":"'fnd enro'!H845","v":5},{"$f":"'fnd enro'!I845","v":4},{"$f":"'fnd enro'!J845","v":0},{"$f":"'fnd enro'!K845","v":0.74670000000000003},{"$f":"'fnd enro'!L845","v":0},{"$f":"'fnd enro'!M845","v":4},{"$f":"'fnd enro'!N845","v":0},{"$f":"'fnd enro'!O845","v":0},{"$f":"'fnd enro'!P845","v":7},{"$f":"'fnd enro'!R845","v":19},1.042,{"$f":"VALUE('fnd enro'!Q845)","v":9},null,{"$f":"(($D845*'fnd base rates'!C$107)\n+($E845*'fnd base rates'!C$108)\n+($F845*'fnd base rates'!C$109)\n+($G845*'fnd base rates'!C$110)\n+($H845*'fnd base rates'!C$111)\n+($I845*'fnd base rates'!C$112)\n+($J845*'fnd base rates'!C$113)\n+($K845*'fnd base rates'!C$114)\n+($M845*'fnd base rates'!C$116)\n+($N845*'fnd base rates'!C$117)\n+($O845*'fnd base rates'!C$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,3)))\n*$R845","v":12416.158719573999},{"$f":"(($D845*'fnd base rates'!D$107)\n+($E845*'fnd base rates'!D$108)\n+($F845*'fnd base rates'!D$109)\n+($G845*'fnd base rates'!D$110)\n+($H845*'fnd base rates'!D$111)\n+($I845*'fnd base rates'!D$112)\n+($J845*'fnd base rates'!D$113)\n+($K845*'fnd base rates'!D$114)\n+($M845*'fnd base rates'!D$116)\n+($N845*'fnd base rates'!D$117)\n+($O845*'fnd base rates'!D$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,4)))\n*$R845","v":19987.102160000006},{"$f":"(($D845*'fnd base rates'!E$107)\n+($E845*'fnd base rates'!E$108)\n+($F845*'fnd base rates'!E$109)\n+($G845*'fnd base rates'!E$110)\n+($H845*'fnd base rates'!E$111)\n+($I845*'fnd base rates'!E$112)\n+($J845*'fnd base rates'!E$113)\n+($K845*'fnd base rates'!E$114)\n+($M845*'fnd base rates'!E$116)\n+($N845*'fnd base rates'!E$117)\n+($O845*'fnd base rates'!E$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,5)))\n*$R845","v":120009.898847132},{"$f":"(($D845*'fnd base rates'!F$107)\n+($E845*'fnd base rates'!F$108)\n+($F845*'fnd base rates'!F$109)\n+($G845*'fnd base rates'!F$110)\n+($H845*'fnd base rates'!F$111)\n+($I845*'fnd base rates'!F$112)\n+($J845*'fnd base rates'!F$113)\n+($K845*'fnd base rates'!F$114)\n+($M845*'fnd base rates'!F$116)\n+($N845*'fnd base rates'!F$117)\n+($O845*'fnd base rates'!F$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,6)))\n*$R845","v":24116.635264948},{"$f":"(($D845*'fnd base rates'!G$107)\n+($E845*'fnd base rates'!G$108)\n+($F845*'fnd base rates'!G$109)\n+($G845*'fnd base rates'!G$110)\n+($H845*'fnd base rates'!G$111)\n+($I845*'fnd base rates'!G$112)\n+($J845*'fnd base rates'!G$113)\n+($K845*'fnd base rates'!G$114)\n+($M845*'fnd base rates'!G$116)\n+($N845*'fnd base rates'!G$117)\n+($O845*'fnd base rates'!G$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,7)))\n*$R845","v":5106.1058228320007},{"$f":"(($D845*'fnd base rates'!H$107)\n+($E845*'fnd base rates'!H$108)\n+($F845*'fnd base rates'!H$109)\n+($G845*'fnd base rates'!H$110)\n+($H845*'fnd base rates'!H$111)\n+($I845*'fnd base rates'!H$112)\n+($J845*'fnd base rates'!H$113)\n+($K845*'fnd base rates'!H$114)\n+($M845*'fnd base rates'!H$116)\n+($N845*'fnd base rates'!H$117)\n+($O845*'fnd base rates'!H$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,8)))","v":12603.15034},{"$f":"(($D845*'fnd base rates'!I$107)\n+($E845*'fnd base rates'!I$108)\n+($F845*'fnd base rates'!I$109)\n+($G845*'fnd base rates'!I$110)\n+($H845*'fnd base rates'!I$111)\n+($I845*'fnd base rates'!I$112)\n+($J845*'fnd base rates'!I$113)\n+($K845*'fnd base rates'!I$114)\n+($M845*'fnd base rates'!I$116)\n+($N845*'fnd base rates'!I$117)\n+($O845*'fnd base rates'!I$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,9)))\n*$R845","v":9538.7389199999998},{"$f":"(($D845*'fnd base rates'!J$107)\n+($E845*'fnd base rates'!J$108)\n+($F845*'fnd base rates'!J$109)\n+($G845*'fnd base rates'!J$110)\n+($H845*'fnd base rates'!J$111)\n+($I845*'fnd base rates'!J$112)\n+($J845*'fnd base rates'!J$113)\n+($K845*'fnd base rates'!J$114)\n+($M845*'fnd base rates'!J$116)\n+($N845*'fnd base rates'!J$117)\n+($O845*'fnd base rates'!J$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,10)))\n*$R845","v":12028.85842},{"$f":"(($D845*'fnd base rates'!K$107)\n+($E845*'fnd base rates'!K$108)\n+($F845*'fnd base rates'!K$109)\n+($G845*'fnd base rates'!K$110)\n+($H845*'fnd base rates'!K$111)\n+($I845*'fnd base rates'!K$112)\n+($J845*'fnd base rates'!K$113)\n+($K845*'fnd base rates'!K$114)\n+($M845*'fnd base rates'!K$116)\n+($N845*'fnd base rates'!K$117)\n+($O845*'fnd base rates'!K$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,11)))\n*$R845","v":25178.604952162001},{"$f":"(($D845*'fnd base rates'!L$107)\n+($E845*'fnd base rates'!L$108)\n+($F845*'fnd base rates'!L$109)\n+($G845*'fnd base rates'!L$110)\n+($H845*'fnd base rates'!L$111)\n+($I845*'fnd base rates'!L$112)\n+($J845*'fnd base rates'!L$113)\n+($K845*'fnd base rates'!L$114)\n+($M845*'fnd base rates'!L$116)\n+($N845*'fnd base rates'!L$117)\n+($O845*'fnd base rates'!L$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,12)))","v":40394.631269999998},{"$f":"(($D845*'fnd base rates'!M$107)\n+($E845*'fnd base rates'!M$108)\n+($F845*'fnd base rates'!M$109)\n+($G845*'fnd base rates'!M$110)\n+($H845*'fnd base rates'!M$111)\n+($I845*'fnd base rates'!M$112)\n+($J845*'fnd base rates'!M$113)\n+($K845*'fnd base rates'!M$114)\n+($M845*'fnd base rates'!M$116)\n+($N845*'fnd base rates'!M$117)\n+($O845*'fnd base rates'!M$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,13)))","v":0},281379.88471664803,null,494093262,"494","093","262",1,19,281379.88471664803,14809,2812,11997,null,null,null,null,null,null,0,null,0]
["494",494093284,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D846","v":0},{"$f":"'fnd enro'!E846","v":0},{"$f":"'fnd enro'!F846","v":0},{"$f":"'fnd enro'!G846","v":3},{"$f":"'fnd enro'!H846","v":1},{"$f":"'fnd enro'!I846","v":0},{"$f":"'fnd enro'!J846","v":0},{"$f":"'fnd enro'!K846","v":0.15720000000000001},{"$f":"'fnd enro'!L846","v":0},{"$f":"'fnd enro'!M846","v":2},{"$f":"'fnd enro'!N846","v":0},{"$f":"'fnd enro'!O846","v":0},{"$f":"'fnd enro'!P846","v":1},{"$f":"'fnd enro'!R846","v":4},1.042,{"$f":"VALUE('fnd enro'!Q846)","v":5},null,{"$f":"(($D846*'fnd base rates'!C$107)\n+($E846*'fnd base rates'!C$108)\n+($F846*'fnd base rates'!C$109)\n+($G846*'fnd base rates'!C$110)\n+($H846*'fnd base rates'!C$111)\n+($I846*'fnd base rates'!C$112)\n+($J846*'fnd base rates'!C$113)\n+($K846*'fnd base rates'!C$114)\n+($M846*'fnd base rates'!C$116)\n+($N846*'fnd base rates'!C$117)\n+($O846*'fnd base rates'!C$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,3)))\n*$R846","v":2677.3311093839998},{"$f":"(($D846*'fnd base rates'!D$107)\n+($E846*'fnd base rates'!D$108)\n+($F846*'fnd base rates'!D$109)\n+($G846*'fnd base rates'!D$110)\n+($H846*'fnd base rates'!D$111)\n+($I846*'fnd base rates'!D$112)\n+($J846*'fnd base rates'!D$113)\n+($K846*'fnd base rates'!D$114)\n+($M846*'fnd base rates'!D$116)\n+($N846*'fnd base rates'!D$117)\n+($O846*'fnd base rates'!D$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,4)))\n*$R846","v":4107.7203},{"$f":"(($D846*'fnd base rates'!E$107)\n+($E846*'fnd base rates'!E$108)\n+($F846*'fnd base rates'!E$109)\n+($G846*'fnd base rates'!E$110)\n+($H846*'fnd base rates'!E$111)\n+($I846*'fnd base rates'!E$112)\n+($J846*'fnd base rates'!E$113)\n+($K846*'fnd base rates'!E$114)\n+($M846*'fnd base rates'!E$116)\n+($N846*'fnd base rates'!E$117)\n+($O846*'fnd base rates'!E$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,5)))\n*$R846","v":22705.869945711998},{"$f":"(($D846*'fnd base rates'!F$107)\n+($E846*'fnd base rates'!F$108)\n+($F846*'fnd base rates'!F$109)\n+($G846*'fnd base rates'!F$110)\n+($H846*'fnd base rates'!F$111)\n+($I846*'fnd base rates'!F$112)\n+($J846*'fnd base rates'!F$113)\n+($K846*'fnd base rates'!F$114)\n+($M846*'fnd base rates'!F$116)\n+($N846*'fnd base rates'!F$117)\n+($O846*'fnd base rates'!F$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,6)))\n*$R846","v":5661.456611568},{"$f":"(($D846*'fnd base rates'!G$107)\n+($E846*'fnd base rates'!G$108)\n+($F846*'fnd base rates'!G$109)\n+($G846*'fnd base rates'!G$110)\n+($H846*'fnd base rates'!G$111)\n+($I846*'fnd base rates'!G$112)\n+($J846*'fnd base rates'!G$113)\n+($K846*'fnd base rates'!G$114)\n+($M846*'fnd base rates'!G$116)\n+($N846*'fnd base rates'!G$117)\n+($O846*'fnd base rates'!G$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,7)))\n*$R846","v":976.25056691200007},{"$f":"(($D846*'fnd base rates'!H$107)\n+($E846*'fnd base rates'!H$108)\n+($F846*'fnd base rates'!H$109)\n+($G846*'fnd base rates'!H$110)\n+($H846*'fnd base rates'!H$111)\n+($I846*'fnd base rates'!H$112)\n+($J846*'fnd base rates'!H$113)\n+($K846*'fnd base rates'!H$114)\n+($M846*'fnd base rates'!H$116)\n+($N846*'fnd base rates'!H$117)\n+($O846*'fnd base rates'!H$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,8)))","v":2519.0474399999998},{"$f":"(($D846*'fnd base rates'!I$107)\n+($E846*'fnd base rates'!I$108)\n+($F846*'fnd base rates'!I$109)\n+($G846*'fnd base rates'!I$110)\n+($H846*'fnd base rates'!I$111)\n+($I846*'fnd base rates'!I$112)\n+($J846*'fnd base rates'!I$113)\n+($K846*'fnd base rates'!I$114)\n+($M846*'fnd base rates'!I$116)\n+($N846*'fnd base rates'!I$117)\n+($O846*'fnd base rates'!I$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,9)))\n*$R846","v":1911.0801000000001},{"$f":"(($D846*'fnd base rates'!J$107)\n+($E846*'fnd base rates'!J$108)\n+($F846*'fnd base rates'!J$109)\n+($G846*'fnd base rates'!J$110)\n+($H846*'fnd base rates'!J$111)\n+($I846*'fnd base rates'!J$112)\n+($J846*'fnd base rates'!J$113)\n+($K846*'fnd base rates'!J$114)\n+($M846*'fnd base rates'!J$116)\n+($N846*'fnd base rates'!J$117)\n+($O846*'fnd base rates'!J$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,10)))\n*$R846","v":1504.8668200000002},{"$f":"(($D846*'fnd base rates'!K$107)\n+($E846*'fnd base rates'!K$108)\n+($F846*'fnd base rates'!K$109)\n+($G846*'fnd base rates'!K$110)\n+($H846*'fnd base rates'!K$111)\n+($I846*'fnd base rates'!K$112)\n+($J846*'fnd base rates'!K$113)\n+($K846*'fnd base rates'!K$114)\n+($M846*'fnd base rates'!K$116)\n+($N846*'fnd base rates'!K$117)\n+($O846*'fnd base rates'!K$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,11)))\n*$R846","v":5651.7434751920009},{"$f":"(($D846*'fnd base rates'!L$107)\n+($E846*'fnd base rates'!L$108)\n+($F846*'fnd base rates'!L$109)\n+($G846*'fnd base rates'!L$110)\n+($H846*'fnd base rates'!L$111)\n+($I846*'fnd base rates'!L$112)\n+($J846*'fnd base rates'!L$113)\n+($K846*'fnd base rates'!L$114)\n+($M846*'fnd base rates'!L$116)\n+($N846*'fnd base rates'!L$117)\n+($O846*'fnd base rates'!L$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,12)))","v":8407.2713199999998},{"$f":"(($D846*'fnd base rates'!M$107)\n+($E846*'fnd base rates'!M$108)\n+($F846*'fnd base rates'!M$109)\n+($G846*'fnd base rates'!M$110)\n+($H846*'fnd base rates'!M$111)\n+($I846*'fnd base rates'!M$112)\n+($J846*'fnd base rates'!M$113)\n+($K846*'fnd base rates'!M$114)\n+($M846*'fnd base rates'!M$116)\n+($N846*'fnd base rates'!M$117)\n+($O846*'fnd base rates'!M$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,13)))","v":0},56122.637688768002,null,494093284,"494","093","284",1,4,56122.637688768002,14031,-5346,19377,null,null,null,null,null,null,0,null,0]
["494",494093291,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D847","v":0},{"$f":"'fnd enro'!E847","v":0},{"$f":"'fnd enro'!F847","v":0},{"$f":"'fnd enro'!G847","v":0},{"$f":"'fnd enro'!H847","v":0},{"$f":"'fnd enro'!I847","v":2},{"$f":"'fnd enro'!J847","v":0},{"$f":"'fnd enro'!K847","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L847","v":0},{"$f":"'fnd enro'!M847","v":0},{"$f":"'fnd enro'!N847","v":0},{"$f":"'fnd enro'!O847","v":0},{"$f":"'fnd enro'!P847","v":2},{"$f":"'fnd enro'!R847","v":2},1.042,{"$f":"VALUE('fnd enro'!Q847)","v":5},null,{"$f":"(($D847*'fnd base rates'!C$107)\n+($E847*'fnd base rates'!C$108)\n+($F847*'fnd base rates'!C$109)\n+($G847*'fnd base rates'!C$110)\n+($H847*'fnd base rates'!C$111)\n+($I847*'fnd base rates'!C$112)\n+($J847*'fnd base rates'!C$113)\n+($K847*'fnd base rates'!C$114)\n+($M847*'fnd base rates'!C$116)\n+($N847*'fnd base rates'!C$117)\n+($O847*'fnd base rates'!C$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,3)))\n*$R847","v":1325.880214692},{"$f":"(($D847*'fnd base rates'!D$107)\n+($E847*'fnd base rates'!D$108)\n+($F847*'fnd base rates'!D$109)\n+($G847*'fnd base rates'!D$110)\n+($H847*'fnd base rates'!D$111)\n+($I847*'fnd base rates'!D$112)\n+($J847*'fnd base rates'!D$113)\n+($K847*'fnd base rates'!D$114)\n+($M847*'fnd base rates'!D$116)\n+($N847*'fnd base rates'!D$117)\n+($O847*'fnd base rates'!D$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,4)))\n*$R847","v":2339.1857999999997},{"$f":"(($D847*'fnd base rates'!E$107)\n+($E847*'fnd base rates'!E$108)\n+($F847*'fnd base rates'!E$109)\n+($G847*'fnd base rates'!E$110)\n+($H847*'fnd base rates'!E$111)\n+($I847*'fnd base rates'!E$112)\n+($J847*'fnd base rates'!E$113)\n+($K847*'fnd base rates'!E$114)\n+($M847*'fnd base rates'!E$116)\n+($N847*'fnd base rates'!E$117)\n+($O847*'fnd base rates'!E$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,5)))\n*$R847","v":17207.385922856},{"$f":"(($D847*'fnd base rates'!F$107)\n+($E847*'fnd base rates'!F$108)\n+($F847*'fnd base rates'!F$109)\n+($G847*'fnd base rates'!F$110)\n+($H847*'fnd base rates'!F$111)\n+($I847*'fnd base rates'!F$112)\n+($J847*'fnd base rates'!F$113)\n+($K847*'fnd base rates'!F$114)\n+($M847*'fnd base rates'!F$116)\n+($N847*'fnd base rates'!F$117)\n+($O847*'fnd base rates'!F$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,6)))\n*$R847","v":1971.4325857840001},{"$f":"(($D847*'fnd base rates'!G$107)\n+($E847*'fnd base rates'!G$108)\n+($F847*'fnd base rates'!G$109)\n+($G847*'fnd base rates'!G$110)\n+($H847*'fnd base rates'!G$111)\n+($I847*'fnd base rates'!G$112)\n+($J847*'fnd base rates'!G$113)\n+($K847*'fnd base rates'!G$114)\n+($M847*'fnd base rates'!G$116)\n+($N847*'fnd base rates'!G$117)\n+($O847*'fnd base rates'!G$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,7)))\n*$R847","v":670.54822345599996},{"$f":"(($D847*'fnd base rates'!H$107)\n+($E847*'fnd base rates'!H$108)\n+($F847*'fnd base rates'!H$109)\n+($G847*'fnd base rates'!H$110)\n+($H847*'fnd base rates'!H$111)\n+($I847*'fnd base rates'!H$112)\n+($J847*'fnd base rates'!H$113)\n+($K847*'fnd base rates'!H$114)\n+($M847*'fnd base rates'!H$116)\n+($N847*'fnd base rates'!H$117)\n+($O847*'fnd base rates'!H$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,8)))","v":1799.97372},{"$f":"(($D847*'fnd base rates'!I$107)\n+($E847*'fnd base rates'!I$108)\n+($F847*'fnd base rates'!I$109)\n+($G847*'fnd base rates'!I$110)\n+($H847*'fnd base rates'!I$111)\n+($I847*'fnd base rates'!I$112)\n+($J847*'fnd base rates'!I$113)\n+($K847*'fnd base rates'!I$114)\n+($M847*'fnd base rates'!I$116)\n+($N847*'fnd base rates'!I$117)\n+($O847*'fnd base rates'!I$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,9)))\n*$R847","v":1197.2788399999999},{"$f":"(($D847*'fnd base rates'!J$107)\n+($E847*'fnd base rates'!J$108)\n+($F847*'fnd base rates'!J$109)\n+($G847*'fnd base rates'!J$110)\n+($H847*'fnd base rates'!J$111)\n+($I847*'fnd base rates'!J$112)\n+($J847*'fnd base rates'!J$113)\n+($K847*'fnd base rates'!J$114)\n+($M847*'fnd base rates'!J$116)\n+($N847*'fnd base rates'!J$117)\n+($O847*'fnd base rates'!J$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,10)))\n*$R847","v":2602.5617200000002},{"$f":"(($D847*'fnd base rates'!K$107)\n+($E847*'fnd base rates'!K$108)\n+($F847*'fnd base rates'!K$109)\n+($G847*'fnd base rates'!K$110)\n+($H847*'fnd base rates'!K$111)\n+($I847*'fnd base rates'!K$112)\n+($J847*'fnd base rates'!K$113)\n+($K847*'fnd base rates'!K$114)\n+($M847*'fnd base rates'!K$116)\n+($N847*'fnd base rates'!K$117)\n+($O847*'fnd base rates'!K$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,11)))\n*$R847","v":2543.4428475960003},{"$f":"(($D847*'fnd base rates'!L$107)\n+($E847*'fnd base rates'!L$108)\n+($F847*'fnd base rates'!L$109)\n+($G847*'fnd base rates'!L$110)\n+($H847*'fnd base rates'!L$111)\n+($I847*'fnd base rates'!L$112)\n+($J847*'fnd base rates'!L$113)\n+($K847*'fnd base rates'!L$114)\n+($M847*'fnd base rates'!L$116)\n+($N847*'fnd base rates'!L$117)\n+($O847*'fnd base rates'!L$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,12)))","v":4439.1106600000003},{"$f":"(($D847*'fnd base rates'!M$107)\n+($E847*'fnd base rates'!M$108)\n+($F847*'fnd base rates'!M$109)\n+($G847*'fnd base rates'!M$110)\n+($H847*'fnd base rates'!M$111)\n+($I847*'fnd base rates'!M$112)\n+($J847*'fnd base rates'!M$113)\n+($K847*'fnd base rates'!M$114)\n+($M847*'fnd base rates'!M$116)\n+($N847*'fnd base rates'!M$117)\n+($O847*'fnd base rates'!M$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,13)))","v":0},36096.800534384005,null,494093291,"494","093","291",1,2,36096.800534384005,18048,6446,11602,null,null,null,null,null,null,0,null,0]
["494",494093346,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D848","v":0},{"$f":"'fnd enro'!E848","v":0},{"$f":"'fnd enro'!F848","v":0},{"$f":"'fnd enro'!G848","v":0},{"$f":"'fnd enro'!H848","v":0},{"$f":"'fnd enro'!I848","v":1},{"$f":"'fnd enro'!J848","v":0},{"$f":"'fnd enro'!K848","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L848","v":0},{"$f":"'fnd enro'!M848","v":0},{"$f":"'fnd enro'!N848","v":0},{"$f":"'fnd enro'!O848","v":0},{"$f":"'fnd enro'!P848","v":1},{"$f":"'fnd enro'!R848","v":1},1.042,{"$f":"VALUE('fnd enro'!Q848)","v":8},null,{"$f":"(($D848*'fnd base rates'!C$107)\n+($E848*'fnd base rates'!C$108)\n+($F848*'fnd base rates'!C$109)\n+($G848*'fnd base rates'!C$110)\n+($H848*'fnd base rates'!C$111)\n+($I848*'fnd base rates'!C$112)\n+($J848*'fnd base rates'!C$113)\n+($K848*'fnd base rates'!C$114)\n+($M848*'fnd base rates'!C$116)\n+($N848*'fnd base rates'!C$117)\n+($O848*'fnd base rates'!C$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,3)))\n*$R848","v":682.57138734599994},{"$f":"(($D848*'fnd base rates'!D$107)\n+($E848*'fnd base rates'!D$108)\n+($F848*'fnd base rates'!D$109)\n+($G848*'fnd base rates'!D$110)\n+($H848*'fnd base rates'!D$111)\n+($I848*'fnd base rates'!D$112)\n+($J848*'fnd base rates'!D$113)\n+($K848*'fnd base rates'!D$114)\n+($M848*'fnd base rates'!D$116)\n+($N848*'fnd base rates'!D$117)\n+($O848*'fnd base rates'!D$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,4)))\n*$R848","v":1262.5705599999999},{"$f":"(($D848*'fnd base rates'!E$107)\n+($E848*'fnd base rates'!E$108)\n+($F848*'fnd base rates'!E$109)\n+($G848*'fnd base rates'!E$110)\n+($H848*'fnd base rates'!E$111)\n+($I848*'fnd base rates'!E$112)\n+($J848*'fnd base rates'!E$113)\n+($K848*'fnd base rates'!E$114)\n+($M848*'fnd base rates'!E$116)\n+($N848*'fnd base rates'!E$117)\n+($O848*'fnd base rates'!E$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,5)))\n*$R848","v":9511.3479014280001},{"$f":"(($D848*'fnd base rates'!F$107)\n+($E848*'fnd base rates'!F$108)\n+($F848*'fnd base rates'!F$109)\n+($G848*'fnd base rates'!F$110)\n+($H848*'fnd base rates'!F$111)\n+($I848*'fnd base rates'!F$112)\n+($J848*'fnd base rates'!F$113)\n+($K848*'fnd base rates'!F$114)\n+($M848*'fnd base rates'!F$116)\n+($N848*'fnd base rates'!F$117)\n+($O848*'fnd base rates'!F$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,6)))\n*$R848","v":985.71629289200007},{"$f":"(($D848*'fnd base rates'!G$107)\n+($E848*'fnd base rates'!G$108)\n+($F848*'fnd base rates'!G$109)\n+($G848*'fnd base rates'!G$110)\n+($H848*'fnd base rates'!G$111)\n+($I848*'fnd base rates'!G$112)\n+($J848*'fnd base rates'!G$113)\n+($K848*'fnd base rates'!G$114)\n+($M848*'fnd base rates'!G$116)\n+($N848*'fnd base rates'!G$117)\n+($O848*'fnd base rates'!G$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,7)))\n*$R848","v":379.29861172799997},{"$f":"(($D848*'fnd base rates'!H$107)\n+($E848*'fnd base rates'!H$108)\n+($F848*'fnd base rates'!H$109)\n+($G848*'fnd base rates'!H$110)\n+($H848*'fnd base rates'!H$111)\n+($I848*'fnd base rates'!H$112)\n+($J848*'fnd base rates'!H$113)\n+($K848*'fnd base rates'!H$114)\n+($M848*'fnd base rates'!H$116)\n+($N848*'fnd base rates'!H$117)\n+($O848*'fnd base rates'!H$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D848*'fnd base rates'!I$107)\n+($E848*'fnd base rates'!I$108)\n+($F848*'fnd base rates'!I$109)\n+($G848*'fnd base rates'!I$110)\n+($H848*'fnd base rates'!I$111)\n+($I848*'fnd base rates'!I$112)\n+($J848*'fnd base rates'!I$113)\n+($K848*'fnd base rates'!I$114)\n+($M848*'fnd base rates'!I$116)\n+($N848*'fnd base rates'!I$117)\n+($O848*'fnd base rates'!I$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,9)))\n*$R848","v":635.39076},{"$f":"(($D848*'fnd base rates'!J$107)\n+($E848*'fnd base rates'!J$108)\n+($F848*'fnd base rates'!J$109)\n+($G848*'fnd base rates'!J$110)\n+($H848*'fnd base rates'!J$111)\n+($I848*'fnd base rates'!J$112)\n+($J848*'fnd base rates'!J$113)\n+($K848*'fnd base rates'!J$114)\n+($M848*'fnd base rates'!J$116)\n+($N848*'fnd base rates'!J$117)\n+($O848*'fnd base rates'!J$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,10)))\n*$R848","v":1492.2586200000003},{"$f":"(($D848*'fnd base rates'!K$107)\n+($E848*'fnd base rates'!K$108)\n+($F848*'fnd base rates'!K$109)\n+($G848*'fnd base rates'!K$110)\n+($H848*'fnd base rates'!K$111)\n+($I848*'fnd base rates'!K$112)\n+($J848*'fnd base rates'!K$113)\n+($K848*'fnd base rates'!K$114)\n+($M848*'fnd base rates'!K$116)\n+($N848*'fnd base rates'!K$117)\n+($O848*'fnd base rates'!K$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,11)))\n*$R848","v":1271.7214237980002},{"$f":"(($D848*'fnd base rates'!L$107)\n+($E848*'fnd base rates'!L$108)\n+($F848*'fnd base rates'!L$109)\n+($G848*'fnd base rates'!L$110)\n+($H848*'fnd base rates'!L$111)\n+($I848*'fnd base rates'!L$112)\n+($J848*'fnd base rates'!L$113)\n+($K848*'fnd base rates'!L$114)\n+($M848*'fnd base rates'!L$116)\n+($N848*'fnd base rates'!L$117)\n+($O848*'fnd base rates'!L$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D848*'fnd base rates'!M$107)\n+($E848*'fnd base rates'!M$108)\n+($F848*'fnd base rates'!M$109)\n+($G848*'fnd base rates'!M$110)\n+($H848*'fnd base rates'!M$111)\n+($I848*'fnd base rates'!M$112)\n+($J848*'fnd base rates'!M$113)\n+($K848*'fnd base rates'!M$114)\n+($M848*'fnd base rates'!M$116)\n+($N848*'fnd base rates'!M$117)\n+($O848*'fnd base rates'!M$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,13)))","v":0},19495.837747191999,null,494093346,"494","093","346",1,1,19495.837747191999,19496,2582,16914,null,null,null,null,null,null,0,null,0]
["494",494093347,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D849","v":0},{"$f":"'fnd enro'!E849","v":0},{"$f":"'fnd enro'!F849","v":0},{"$f":"'fnd enro'!G849","v":1},{"$f":"'fnd enro'!H849","v":0},{"$f":"'fnd enro'!I849","v":2},{"$f":"'fnd enro'!J849","v":0},{"$f":"'fnd enro'!K849","v":0.1179},{"$f":"'fnd enro'!L849","v":0},{"$f":"'fnd enro'!M849","v":1},{"$f":"'fnd enro'!N849","v":0},{"$f":"'fnd enro'!O849","v":0},{"$f":"'fnd enro'!P849","v":1},{"$f":"'fnd enro'!R849","v":3},1.042,{"$f":"VALUE('fnd enro'!Q849)","v":8},null,{"$f":"(($D849*'fnd base rates'!C$107)\n+($E849*'fnd base rates'!C$108)\n+($F849*'fnd base rates'!C$109)\n+($G849*'fnd base rates'!C$110)\n+($H849*'fnd base rates'!C$111)\n+($I849*'fnd base rates'!C$112)\n+($J849*'fnd base rates'!C$113)\n+($K849*'fnd base rates'!C$114)\n+($M849*'fnd base rates'!C$116)\n+($N849*'fnd base rates'!C$117)\n+($O849*'fnd base rates'!C$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,3)))\n*$R849","v":1986.9134620379996},{"$f":"(($D849*'fnd base rates'!D$107)\n+($E849*'fnd base rates'!D$108)\n+($F849*'fnd base rates'!D$109)\n+($G849*'fnd base rates'!D$110)\n+($H849*'fnd base rates'!D$111)\n+($I849*'fnd base rates'!D$112)\n+($J849*'fnd base rates'!D$113)\n+($K849*'fnd base rates'!D$114)\n+($M849*'fnd base rates'!D$116)\n+($N849*'fnd base rates'!D$117)\n+($O849*'fnd base rates'!D$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,4)))\n*$R849","v":3153.8005600000001},{"$f":"(($D849*'fnd base rates'!E$107)\n+($E849*'fnd base rates'!E$108)\n+($F849*'fnd base rates'!E$109)\n+($G849*'fnd base rates'!E$110)\n+($H849*'fnd base rates'!E$111)\n+($I849*'fnd base rates'!E$112)\n+($J849*'fnd base rates'!E$113)\n+($K849*'fnd base rates'!E$114)\n+($M849*'fnd base rates'!E$116)\n+($N849*'fnd base rates'!E$117)\n+($O849*'fnd base rates'!E$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,5)))\n*$R849","v":20647.625024284},{"$f":"(($D849*'fnd base rates'!F$107)\n+($E849*'fnd base rates'!F$108)\n+($F849*'fnd base rates'!F$109)\n+($G849*'fnd base rates'!F$110)\n+($H849*'fnd base rates'!F$111)\n+($I849*'fnd base rates'!F$112)\n+($J849*'fnd base rates'!F$113)\n+($K849*'fnd base rates'!F$114)\n+($M849*'fnd base rates'!F$116)\n+($N849*'fnd base rates'!F$117)\n+($O849*'fnd base rates'!F$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,6)))\n*$R849","v":3557.6222186760006},{"$f":"(($D849*'fnd base rates'!G$107)\n+($E849*'fnd base rates'!G$108)\n+($F849*'fnd base rates'!G$109)\n+($G849*'fnd base rates'!G$110)\n+($H849*'fnd base rates'!G$111)\n+($I849*'fnd base rates'!G$112)\n+($J849*'fnd base rates'!G$113)\n+($K849*'fnd base rates'!G$114)\n+($M849*'fnd base rates'!G$116)\n+($N849*'fnd base rates'!G$117)\n+($O849*'fnd base rates'!G$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,7)))\n*$R849","v":791.79553518399996},{"$f":"(($D849*'fnd base rates'!H$107)\n+($E849*'fnd base rates'!H$108)\n+($F849*'fnd base rates'!H$109)\n+($G849*'fnd base rates'!H$110)\n+($H849*'fnd base rates'!H$111)\n+($I849*'fnd base rates'!H$112)\n+($J849*'fnd base rates'!H$113)\n+($K849*'fnd base rates'!H$114)\n+($M849*'fnd base rates'!H$116)\n+($N849*'fnd base rates'!H$117)\n+($O849*'fnd base rates'!H$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,8)))","v":2477.3205800000001},{"$f":"(($D849*'fnd base rates'!I$107)\n+($E849*'fnd base rates'!I$108)\n+($F849*'fnd base rates'!I$109)\n+($G849*'fnd base rates'!I$110)\n+($H849*'fnd base rates'!I$111)\n+($I849*'fnd base rates'!I$112)\n+($J849*'fnd base rates'!I$113)\n+($K849*'fnd base rates'!I$114)\n+($M849*'fnd base rates'!I$116)\n+($N849*'fnd base rates'!I$117)\n+($O849*'fnd base rates'!I$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,9)))\n*$R849","v":1586.7159200000001},{"$f":"(($D849*'fnd base rates'!J$107)\n+($E849*'fnd base rates'!J$108)\n+($F849*'fnd base rates'!J$109)\n+($G849*'fnd base rates'!J$110)\n+($H849*'fnd base rates'!J$111)\n+($I849*'fnd base rates'!J$112)\n+($J849*'fnd base rates'!J$113)\n+($K849*'fnd base rates'!J$114)\n+($M849*'fnd base rates'!J$116)\n+($N849*'fnd base rates'!J$117)\n+($O849*'fnd base rates'!J$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,10)))\n*$R849","v":2322.48254},{"$f":"(($D849*'fnd base rates'!K$107)\n+($E849*'fnd base rates'!K$108)\n+($F849*'fnd base rates'!K$109)\n+($G849*'fnd base rates'!K$110)\n+($H849*'fnd base rates'!K$111)\n+($I849*'fnd base rates'!K$112)\n+($J849*'fnd base rates'!K$113)\n+($K849*'fnd base rates'!K$114)\n+($M849*'fnd base rates'!K$116)\n+($N849*'fnd base rates'!K$117)\n+($O849*'fnd base rates'!K$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,11)))\n*$R849","v":4107.3931713940001},{"$f":"(($D849*'fnd base rates'!L$107)\n+($E849*'fnd base rates'!L$108)\n+($F849*'fnd base rates'!L$109)\n+($G849*'fnd base rates'!L$110)\n+($H849*'fnd base rates'!L$111)\n+($I849*'fnd base rates'!L$112)\n+($J849*'fnd base rates'!L$113)\n+($K849*'fnd base rates'!L$114)\n+($M849*'fnd base rates'!L$116)\n+($N849*'fnd base rates'!L$117)\n+($O849*'fnd base rates'!L$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,12)))","v":6172.7759900000001},{"$f":"(($D849*'fnd base rates'!M$107)\n+($E849*'fnd base rates'!M$108)\n+($F849*'fnd base rates'!M$109)\n+($G849*'fnd base rates'!M$110)\n+($H849*'fnd base rates'!M$111)\n+($I849*'fnd base rates'!M$112)\n+($J849*'fnd base rates'!M$113)\n+($K849*'fnd base rates'!M$114)\n+($M849*'fnd base rates'!M$116)\n+($N849*'fnd base rates'!M$117)\n+($O849*'fnd base rates'!M$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,13)))","v":0},46804.445001576001,null,494093347,"494","093","347",1,3,46804.445001576001,15601,792,14809,null,null,null,null,null,null,0,null,0]
["496",496201003,"GLOBAL LEARNING",{"$f":"'fnd enro'!D850","v":0},{"$f":"'fnd enro'!E850","v":0},{"$f":"'fnd enro'!F850","v":0},{"$f":"'fnd enro'!G850","v":0},{"$f":"'fnd enro'!H850","v":1},{"$f":"'fnd enro'!I850","v":0},{"$f":"'fnd enro'!J850","v":0},{"$f":"'fnd enro'!K850","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L850","v":0},{"$f":"'fnd enro'!M850","v":0},{"$f":"'fnd enro'!N850","v":0},{"$f":"'fnd enro'!O850","v":0},{"$f":"'fnd enro'!P850","v":1},{"$f":"'fnd enro'!R850","v":1},1,{"$f":"VALUE('fnd enro'!Q850)","v":7},null,{"$f":"(($D850*'fnd base rates'!C$107)\n+($E850*'fnd base rates'!C$108)\n+($F850*'fnd base rates'!C$109)\n+($G850*'fnd base rates'!C$110)\n+($H850*'fnd base rates'!C$111)\n+($I850*'fnd base rates'!C$112)\n+($J850*'fnd base rates'!C$113)\n+($K850*'fnd base rates'!C$114)\n+($M850*'fnd base rates'!C$116)\n+($N850*'fnd base rates'!C$117)\n+($O850*'fnd base rates'!C$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,3)))\n*$R850","v":649.06891299999995},{"$f":"(($D850*'fnd base rates'!D$107)\n+($E850*'fnd base rates'!D$108)\n+($F850*'fnd base rates'!D$109)\n+($G850*'fnd base rates'!D$110)\n+($H850*'fnd base rates'!D$111)\n+($I850*'fnd base rates'!D$112)\n+($J850*'fnd base rates'!D$113)\n+($K850*'fnd base rates'!D$114)\n+($M850*'fnd base rates'!D$116)\n+($N850*'fnd base rates'!D$117)\n+($O850*'fnd base rates'!D$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,4)))\n*$R850","v":1183.32},{"$f":"(($D850*'fnd base rates'!E$107)\n+($E850*'fnd base rates'!E$108)\n+($F850*'fnd base rates'!E$109)\n+($G850*'fnd base rates'!E$110)\n+($H850*'fnd base rates'!E$111)\n+($I850*'fnd base rates'!E$112)\n+($J850*'fnd base rates'!E$113)\n+($K850*'fnd base rates'!E$114)\n+($M850*'fnd base rates'!E$116)\n+($N850*'fnd base rates'!E$117)\n+($O850*'fnd base rates'!E$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,5)))\n*$R850","v":7312.5530340000005},{"$f":"(($D850*'fnd base rates'!F$107)\n+($E850*'fnd base rates'!F$108)\n+($F850*'fnd base rates'!F$109)\n+($G850*'fnd base rates'!F$110)\n+($H850*'fnd base rates'!F$111)\n+($I850*'fnd base rates'!F$112)\n+($J850*'fnd base rates'!F$113)\n+($K850*'fnd base rates'!F$114)\n+($M850*'fnd base rates'!F$116)\n+($N850*'fnd base rates'!F$117)\n+($O850*'fnd base rates'!F$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,6)))\n*$R850","v":1060.8949259999999},{"$f":"(($D850*'fnd base rates'!G$107)\n+($E850*'fnd base rates'!G$108)\n+($F850*'fnd base rates'!G$109)\n+($G850*'fnd base rates'!G$110)\n+($H850*'fnd base rates'!G$111)\n+($I850*'fnd base rates'!G$112)\n+($J850*'fnd base rates'!G$113)\n+($K850*'fnd base rates'!G$114)\n+($M850*'fnd base rates'!G$116)\n+($N850*'fnd base rates'!G$117)\n+($O850*'fnd base rates'!G$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,7)))\n*$R850","v":355.41018399999996},{"$f":"(($D850*'fnd base rates'!H$107)\n+($E850*'fnd base rates'!H$108)\n+($F850*'fnd base rates'!H$109)\n+($G850*'fnd base rates'!H$110)\n+($H850*'fnd base rates'!H$111)\n+($I850*'fnd base rates'!H$112)\n+($J850*'fnd base rates'!H$113)\n+($K850*'fnd base rates'!H$114)\n+($M850*'fnd base rates'!H$116)\n+($N850*'fnd base rates'!H$117)\n+($O850*'fnd base rates'!H$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,8)))","v":581.75686000000007},{"$f":"(($D850*'fnd base rates'!I$107)\n+($E850*'fnd base rates'!I$108)\n+($F850*'fnd base rates'!I$109)\n+($G850*'fnd base rates'!I$110)\n+($H850*'fnd base rates'!I$111)\n+($I850*'fnd base rates'!I$112)\n+($J850*'fnd base rates'!I$113)\n+($K850*'fnd base rates'!I$114)\n+($M850*'fnd base rates'!I$116)\n+($N850*'fnd base rates'!I$117)\n+($O850*'fnd base rates'!I$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,9)))\n*$R850","v":555.83999999999992},{"$f":"(($D850*'fnd base rates'!J$107)\n+($E850*'fnd base rates'!J$108)\n+($F850*'fnd base rates'!J$109)\n+($G850*'fnd base rates'!J$110)\n+($H850*'fnd base rates'!J$111)\n+($I850*'fnd base rates'!J$112)\n+($J850*'fnd base rates'!J$113)\n+($K850*'fnd base rates'!J$114)\n+($M850*'fnd base rates'!J$116)\n+($N850*'fnd base rates'!J$117)\n+($O850*'fnd base rates'!J$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,10)))\n*$R850","v":1029.73},{"$f":"(($D850*'fnd base rates'!K$107)\n+($E850*'fnd base rates'!K$108)\n+($F850*'fnd base rates'!K$109)\n+($G850*'fnd base rates'!K$110)\n+($H850*'fnd base rates'!K$111)\n+($I850*'fnd base rates'!K$112)\n+($J850*'fnd base rates'!K$113)\n+($K850*'fnd base rates'!K$114)\n+($M850*'fnd base rates'!K$116)\n+($N850*'fnd base rates'!K$117)\n+($O850*'fnd base rates'!K$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,11)))\n*$R850","v":1254.4520190000001},{"$f":"(($D850*'fnd base rates'!L$107)\n+($E850*'fnd base rates'!L$108)\n+($F850*'fnd base rates'!L$109)\n+($G850*'fnd base rates'!L$110)\n+($H850*'fnd base rates'!L$111)\n+($I850*'fnd base rates'!L$112)\n+($J850*'fnd base rates'!L$113)\n+($K850*'fnd base rates'!L$114)\n+($M850*'fnd base rates'!L$116)\n+($N850*'fnd base rates'!L$117)\n+($O850*'fnd base rates'!L$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,12)))","v":2514.48533},{"$f":"(($D850*'fnd base rates'!M$107)\n+($E850*'fnd base rates'!M$108)\n+($F850*'fnd base rates'!M$109)\n+($G850*'fnd base rates'!M$110)\n+($H850*'fnd base rates'!M$111)\n+($I850*'fnd base rates'!M$112)\n+($J850*'fnd base rates'!M$113)\n+($K850*'fnd base rates'!M$114)\n+($M850*'fnd base rates'!M$116)\n+($N850*'fnd base rates'!M$117)\n+($O850*'fnd base rates'!M$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,13)))","v":0},16497.511266000001,null,496201003,"496","201","003",1,1,16497.511266000001,16498,2467,14031,null,null,null,null,null,null,0,null,0]
["496",496201072,"GLOBAL LEARNING",{"$f":"'fnd enro'!D851","v":0},{"$f":"'fnd enro'!E851","v":0},{"$f":"'fnd enro'!F851","v":0},{"$f":"'fnd enro'!G851","v":1},{"$f":"'fnd enro'!H851","v":0},{"$f":"'fnd enro'!I851","v":1},{"$f":"'fnd enro'!J851","v":0},{"$f":"'fnd enro'!K851","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L851","v":0},{"$f":"'fnd enro'!M851","v":0},{"$f":"'fnd enro'!N851","v":0},{"$f":"'fnd enro'!O851","v":0},{"$f":"'fnd enro'!P851","v":1},{"$f":"'fnd enro'!R851","v":2},1,{"$f":"VALUE('fnd enro'!Q851)","v":6},null,{"$f":"(($D851*'fnd base rates'!C$107)\n+($E851*'fnd base rates'!C$108)\n+($F851*'fnd base rates'!C$109)\n+($G851*'fnd base rates'!C$110)\n+($H851*'fnd base rates'!C$111)\n+($I851*'fnd base rates'!C$112)\n+($J851*'fnd base rates'!C$113)\n+($K851*'fnd base rates'!C$114)\n+($M851*'fnd base rates'!C$116)\n+($N851*'fnd base rates'!C$117)\n+($O851*'fnd base rates'!C$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,3)))\n*$R851","v":1213.4178259999999},{"$f":"(($D851*'fnd base rates'!D$107)\n+($E851*'fnd base rates'!D$108)\n+($F851*'fnd base rates'!D$109)\n+($G851*'fnd base rates'!D$110)\n+($H851*'fnd base rates'!D$111)\n+($I851*'fnd base rates'!D$112)\n+($J851*'fnd base rates'!D$113)\n+($K851*'fnd base rates'!D$114)\n+($M851*'fnd base rates'!D$116)\n+($N851*'fnd base rates'!D$117)\n+($O851*'fnd base rates'!D$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,4)))\n*$R851","v":1965.27},{"$f":"(($D851*'fnd base rates'!E$107)\n+($E851*'fnd base rates'!E$108)\n+($F851*'fnd base rates'!E$109)\n+($G851*'fnd base rates'!E$110)\n+($H851*'fnd base rates'!E$111)\n+($I851*'fnd base rates'!E$112)\n+($J851*'fnd base rates'!E$113)\n+($K851*'fnd base rates'!E$114)\n+($M851*'fnd base rates'!E$116)\n+($N851*'fnd base rates'!E$117)\n+($O851*'fnd base rates'!E$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,5)))\n*$R851","v":12691.266068000001},{"$f":"(($D851*'fnd base rates'!F$107)\n+($E851*'fnd base rates'!F$108)\n+($F851*'fnd base rates'!F$109)\n+($G851*'fnd base rates'!F$110)\n+($H851*'fnd base rates'!F$111)\n+($I851*'fnd base rates'!F$112)\n+($J851*'fnd base rates'!F$113)\n+($K851*'fnd base rates'!F$114)\n+($M851*'fnd base rates'!F$116)\n+($N851*'fnd base rates'!F$117)\n+($O851*'fnd base rates'!F$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,6)))\n*$R851","v":2273.8398520000001},{"$f":"(($D851*'fnd base rates'!G$107)\n+($E851*'fnd base rates'!G$108)\n+($F851*'fnd base rates'!G$109)\n+($G851*'fnd base rates'!G$110)\n+($H851*'fnd base rates'!G$111)\n+($I851*'fnd base rates'!G$112)\n+($J851*'fnd base rates'!G$113)\n+($K851*'fnd base rates'!G$114)\n+($M851*'fnd base rates'!G$116)\n+($N851*'fnd base rates'!G$117)\n+($O851*'fnd base rates'!G$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,7)))\n*$R851","v":503.56036800000004},{"$f":"(($D851*'fnd base rates'!H$107)\n+($E851*'fnd base rates'!H$108)\n+($F851*'fnd base rates'!H$109)\n+($G851*'fnd base rates'!H$110)\n+($H851*'fnd base rates'!H$111)\n+($I851*'fnd base rates'!H$112)\n+($J851*'fnd base rates'!H$113)\n+($K851*'fnd base rates'!H$114)\n+($M851*'fnd base rates'!H$116)\n+($N851*'fnd base rates'!H$117)\n+($O851*'fnd base rates'!H$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,8)))","v":1457.0337200000001},{"$f":"(($D851*'fnd base rates'!I$107)\n+($E851*'fnd base rates'!I$108)\n+($F851*'fnd base rates'!I$109)\n+($G851*'fnd base rates'!I$110)\n+($H851*'fnd base rates'!I$111)\n+($I851*'fnd base rates'!I$112)\n+($J851*'fnd base rates'!I$113)\n+($K851*'fnd base rates'!I$114)\n+($M851*'fnd base rates'!I$116)\n+($N851*'fnd base rates'!I$117)\n+($O851*'fnd base rates'!I$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,9)))\n*$R851","v":965.91000000000008},{"$f":"(($D851*'fnd base rates'!J$107)\n+($E851*'fnd base rates'!J$108)\n+($F851*'fnd base rates'!J$109)\n+($G851*'fnd base rates'!J$110)\n+($H851*'fnd base rates'!J$111)\n+($I851*'fnd base rates'!J$112)\n+($J851*'fnd base rates'!J$113)\n+($K851*'fnd base rates'!J$114)\n+($M851*'fnd base rates'!J$116)\n+($N851*'fnd base rates'!J$117)\n+($O851*'fnd base rates'!J$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,10)))\n*$R851","v":1476.94},{"$f":"(($D851*'fnd base rates'!K$107)\n+($E851*'fnd base rates'!K$108)\n+($F851*'fnd base rates'!K$109)\n+($G851*'fnd base rates'!K$110)\n+($H851*'fnd base rates'!K$111)\n+($I851*'fnd base rates'!K$112)\n+($J851*'fnd base rates'!K$113)\n+($K851*'fnd base rates'!K$114)\n+($M851*'fnd base rates'!K$116)\n+($N851*'fnd base rates'!K$117)\n+($O851*'fnd base rates'!K$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,11)))\n*$R851","v":2388.1240380000004},{"$f":"(($D851*'fnd base rates'!L$107)\n+($E851*'fnd base rates'!L$108)\n+($F851*'fnd base rates'!L$109)\n+($G851*'fnd base rates'!L$110)\n+($H851*'fnd base rates'!L$111)\n+($I851*'fnd base rates'!L$112)\n+($J851*'fnd base rates'!L$113)\n+($K851*'fnd base rates'!L$114)\n+($M851*'fnd base rates'!L$116)\n+($N851*'fnd base rates'!L$117)\n+($O851*'fnd base rates'!L$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,12)))","v":4056.68066},{"$f":"(($D851*'fnd base rates'!M$107)\n+($E851*'fnd base rates'!M$108)\n+($F851*'fnd base rates'!M$109)\n+($G851*'fnd base rates'!M$110)\n+($H851*'fnd base rates'!M$111)\n+($I851*'fnd base rates'!M$112)\n+($J851*'fnd base rates'!M$113)\n+($K851*'fnd base rates'!M$114)\n+($M851*'fnd base rates'!M$116)\n+($N851*'fnd base rates'!M$117)\n+($O851*'fnd base rates'!M$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,13)))","v":0},28992.042531999999,null,496201072,"496","201","072",1,2,28992.042531999999,14496,-3552,18048,null,null,null,null,null,null,0,null,0]
["496",496201094,"GLOBAL LEARNING",{"$f":"'fnd enro'!D852","v":0},{"$f":"'fnd enro'!E852","v":0},{"$f":"'fnd enro'!F852","v":0},{"$f":"'fnd enro'!G852","v":0},{"$f":"'fnd enro'!H852","v":1},{"$f":"'fnd enro'!I852","v":1},{"$f":"'fnd enro'!J852","v":0},{"$f":"'fnd enro'!K852","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L852","v":0},{"$f":"'fnd enro'!M852","v":0},{"$f":"'fnd enro'!N852","v":0},{"$f":"'fnd enro'!O852","v":1},{"$f":"'fnd enro'!P852","v":2},{"$f":"'fnd enro'!R852","v":2},1,{"$f":"VALUE('fnd enro'!Q852)","v":8},null,{"$f":"(($D852*'fnd base rates'!C$107)\n+($E852*'fnd base rates'!C$108)\n+($F852*'fnd base rates'!C$109)\n+($G852*'fnd base rates'!C$110)\n+($H852*'fnd base rates'!C$111)\n+($I852*'fnd base rates'!C$112)\n+($J852*'fnd base rates'!C$113)\n+($K852*'fnd base rates'!C$114)\n+($M852*'fnd base rates'!C$116)\n+($N852*'fnd base rates'!C$117)\n+($O852*'fnd base rates'!C$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,3)))\n*$R852","v":1436.8978259999999},{"$f":"(($D852*'fnd base rates'!D$107)\n+($E852*'fnd base rates'!D$108)\n+($F852*'fnd base rates'!D$109)\n+($G852*'fnd base rates'!D$110)\n+($H852*'fnd base rates'!D$111)\n+($I852*'fnd base rates'!D$112)\n+($J852*'fnd base rates'!D$113)\n+($K852*'fnd base rates'!D$114)\n+($M852*'fnd base rates'!D$116)\n+($N852*'fnd base rates'!D$117)\n+($O852*'fnd base rates'!D$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,4)))\n*$R852","v":2645.2299999999996},{"$f":"(($D852*'fnd base rates'!E$107)\n+($E852*'fnd base rates'!E$108)\n+($F852*'fnd base rates'!E$109)\n+($G852*'fnd base rates'!E$110)\n+($H852*'fnd base rates'!E$111)\n+($I852*'fnd base rates'!E$112)\n+($J852*'fnd base rates'!E$113)\n+($K852*'fnd base rates'!E$114)\n+($M852*'fnd base rates'!E$116)\n+($N852*'fnd base rates'!E$117)\n+($O852*'fnd base rates'!E$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,5)))\n*$R852","v":18270.416067999999},{"$f":"(($D852*'fnd base rates'!F$107)\n+($E852*'fnd base rates'!F$108)\n+($F852*'fnd base rates'!F$109)\n+($G852*'fnd base rates'!F$110)\n+($H852*'fnd base rates'!F$111)\n+($I852*'fnd base rates'!F$112)\n+($J852*'fnd base rates'!F$113)\n+($K852*'fnd base rates'!F$114)\n+($M852*'fnd base rates'!F$116)\n+($N852*'fnd base rates'!F$117)\n+($O852*'fnd base rates'!F$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,6)))\n*$R852","v":2228.7498519999999},{"$f":"(($D852*'fnd base rates'!G$107)\n+($E852*'fnd base rates'!G$108)\n+($F852*'fnd base rates'!G$109)\n+($G852*'fnd base rates'!G$110)\n+($H852*'fnd base rates'!G$111)\n+($I852*'fnd base rates'!G$112)\n+($J852*'fnd base rates'!G$113)\n+($K852*'fnd base rates'!G$114)\n+($M852*'fnd base rates'!G$116)\n+($N852*'fnd base rates'!G$117)\n+($O852*'fnd base rates'!G$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,7)))\n*$R852","v":796.230368},{"$f":"(($D852*'fnd base rates'!H$107)\n+($E852*'fnd base rates'!H$108)\n+($F852*'fnd base rates'!H$109)\n+($G852*'fnd base rates'!H$110)\n+($H852*'fnd base rates'!H$111)\n+($I852*'fnd base rates'!H$112)\n+($J852*'fnd base rates'!H$113)\n+($K852*'fnd base rates'!H$114)\n+($M852*'fnd base rates'!H$116)\n+($N852*'fnd base rates'!H$117)\n+($O852*'fnd base rates'!H$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,8)))","v":1648.7737200000001},{"$f":"(($D852*'fnd base rates'!I$107)\n+($E852*'fnd base rates'!I$108)\n+($F852*'fnd base rates'!I$109)\n+($G852*'fnd base rates'!I$110)\n+($H852*'fnd base rates'!I$111)\n+($I852*'fnd base rates'!I$112)\n+($J852*'fnd base rates'!I$113)\n+($K852*'fnd base rates'!I$114)\n+($M852*'fnd base rates'!I$116)\n+($N852*'fnd base rates'!I$117)\n+($O852*'fnd base rates'!I$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,9)))\n*$R852","v":1271.9100000000001},{"$f":"(($D852*'fnd base rates'!J$107)\n+($E852*'fnd base rates'!J$108)\n+($F852*'fnd base rates'!J$109)\n+($G852*'fnd base rates'!J$110)\n+($H852*'fnd base rates'!J$111)\n+($I852*'fnd base rates'!J$112)\n+($J852*'fnd base rates'!J$113)\n+($K852*'fnd base rates'!J$114)\n+($M852*'fnd base rates'!J$116)\n+($N852*'fnd base rates'!J$117)\n+($O852*'fnd base rates'!J$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,10)))\n*$R852","v":2551.7800000000002},{"$f":"(($D852*'fnd base rates'!K$107)\n+($E852*'fnd base rates'!K$108)\n+($F852*'fnd base rates'!K$109)\n+($G852*'fnd base rates'!K$110)\n+($H852*'fnd base rates'!K$111)\n+($I852*'fnd base rates'!K$112)\n+($J852*'fnd base rates'!K$113)\n+($K852*'fnd base rates'!K$114)\n+($M852*'fnd base rates'!K$116)\n+($N852*'fnd base rates'!K$117)\n+($O852*'fnd base rates'!K$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,11)))\n*$R852","v":2855.2540380000005},{"$f":"(($D852*'fnd base rates'!L$107)\n+($E852*'fnd base rates'!L$108)\n+($F852*'fnd base rates'!L$109)\n+($G852*'fnd base rates'!L$110)\n+($H852*'fnd base rates'!L$111)\n+($I852*'fnd base rates'!L$112)\n+($J852*'fnd base rates'!L$113)\n+($K852*'fnd base rates'!L$114)\n+($M852*'fnd base rates'!L$116)\n+($N852*'fnd base rates'!L$117)\n+($O852*'fnd base rates'!L$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,12)))","v":5298.8306599999996},{"$f":"(($D852*'fnd base rates'!M$107)\n+($E852*'fnd base rates'!M$108)\n+($F852*'fnd base rates'!M$109)\n+($G852*'fnd base rates'!M$110)\n+($H852*'fnd base rates'!M$111)\n+($I852*'fnd base rates'!M$112)\n+($J852*'fnd base rates'!M$113)\n+($K852*'fnd base rates'!M$114)\n+($M852*'fnd base rates'!M$116)\n+($N852*'fnd base rates'!M$117)\n+($O852*'fnd base rates'!M$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,13)))","v":0},39004.072531999998,null,496201094,"496","201","094",1,2,39004.072531999998,19502,6,19496,null,null,null,null,null,null,0,null,0]
["496",496201095,"GLOBAL LEARNING",{"$f":"'fnd enro'!D853","v":0},{"$f":"'fnd enro'!E853","v":0},{"$f":"'fnd enro'!F853","v":0},{"$f":"'fnd enro'!G853","v":0},{"$f":"'fnd enro'!H853","v":1},{"$f":"'fnd enro'!I853","v":1},{"$f":"'fnd enro'!J853","v":0},{"$f":"'fnd enro'!K853","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L853","v":0},{"$f":"'fnd enro'!M853","v":0},{"$f":"'fnd enro'!N853","v":0},{"$f":"'fnd enro'!O853","v":0},{"$f":"'fnd enro'!P853","v":2},{"$f":"'fnd enro'!R853","v":2},1,{"$f":"VALUE('fnd enro'!Q853)","v":12},null,{"$f":"(($D853*'fnd base rates'!C$107)\n+($E853*'fnd base rates'!C$108)\n+($F853*'fnd base rates'!C$109)\n+($G853*'fnd base rates'!C$110)\n+($H853*'fnd base rates'!C$111)\n+($I853*'fnd base rates'!C$112)\n+($J853*'fnd base rates'!C$113)\n+($K853*'fnd base rates'!C$114)\n+($M853*'fnd base rates'!C$116)\n+($N853*'fnd base rates'!C$117)\n+($O853*'fnd base rates'!C$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,3)))\n*$R853","v":1370.5178259999998},{"$f":"(($D853*'fnd base rates'!D$107)\n+($E853*'fnd base rates'!D$108)\n+($F853*'fnd base rates'!D$109)\n+($G853*'fnd base rates'!D$110)\n+($H853*'fnd base rates'!D$111)\n+($I853*'fnd base rates'!D$112)\n+($J853*'fnd base rates'!D$113)\n+($K853*'fnd base rates'!D$114)\n+($M853*'fnd base rates'!D$116)\n+($N853*'fnd base rates'!D$117)\n+($O853*'fnd base rates'!D$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,4)))\n*$R853","v":2709.54},{"$f":"(($D853*'fnd base rates'!E$107)\n+($E853*'fnd base rates'!E$108)\n+($F853*'fnd base rates'!E$109)\n+($G853*'fnd base rates'!E$110)\n+($H853*'fnd base rates'!E$111)\n+($I853*'fnd base rates'!E$112)\n+($J853*'fnd base rates'!E$113)\n+($K853*'fnd base rates'!E$114)\n+($M853*'fnd base rates'!E$116)\n+($N853*'fnd base rates'!E$117)\n+($O853*'fnd base rates'!E$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,5)))\n*$R853","v":19510.896068000002},{"$f":"(($D853*'fnd base rates'!F$107)\n+($E853*'fnd base rates'!F$108)\n+($F853*'fnd base rates'!F$109)\n+($G853*'fnd base rates'!F$110)\n+($H853*'fnd base rates'!F$111)\n+($I853*'fnd base rates'!F$112)\n+($J853*'fnd base rates'!F$113)\n+($K853*'fnd base rates'!F$114)\n+($M853*'fnd base rates'!F$116)\n+($N853*'fnd base rates'!F$117)\n+($O853*'fnd base rates'!F$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,6)))\n*$R853","v":2006.879852},{"$f":"(($D853*'fnd base rates'!G$107)\n+($E853*'fnd base rates'!G$108)\n+($F853*'fnd base rates'!G$109)\n+($G853*'fnd base rates'!G$110)\n+($H853*'fnd base rates'!G$111)\n+($I853*'fnd base rates'!G$112)\n+($J853*'fnd base rates'!G$113)\n+($K853*'fnd base rates'!G$114)\n+($M853*'fnd base rates'!G$116)\n+($N853*'fnd base rates'!G$117)\n+($O853*'fnd base rates'!G$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,7)))\n*$R853","v":868.3703680000001},{"$f":"(($D853*'fnd base rates'!H$107)\n+($E853*'fnd base rates'!H$108)\n+($F853*'fnd base rates'!H$109)\n+($G853*'fnd base rates'!H$110)\n+($H853*'fnd base rates'!H$111)\n+($I853*'fnd base rates'!H$112)\n+($J853*'fnd base rates'!H$113)\n+($K853*'fnd base rates'!H$114)\n+($M853*'fnd base rates'!H$116)\n+($N853*'fnd base rates'!H$117)\n+($O853*'fnd base rates'!H$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,8)))","v":1511.0637200000001},{"$f":"(($D853*'fnd base rates'!I$107)\n+($E853*'fnd base rates'!I$108)\n+($F853*'fnd base rates'!I$109)\n+($G853*'fnd base rates'!I$110)\n+($H853*'fnd base rates'!I$111)\n+($I853*'fnd base rates'!I$112)\n+($J853*'fnd base rates'!I$113)\n+($K853*'fnd base rates'!I$114)\n+($M853*'fnd base rates'!I$116)\n+($N853*'fnd base rates'!I$117)\n+($O853*'fnd base rates'!I$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,9)))\n*$R853","v":1289.95},{"$f":"(($D853*'fnd base rates'!J$107)\n+($E853*'fnd base rates'!J$108)\n+($F853*'fnd base rates'!J$109)\n+($G853*'fnd base rates'!J$110)\n+($H853*'fnd base rates'!J$111)\n+($I853*'fnd base rates'!J$112)\n+($J853*'fnd base rates'!J$113)\n+($K853*'fnd base rates'!J$114)\n+($M853*'fnd base rates'!J$116)\n+($N853*'fnd base rates'!J$117)\n+($O853*'fnd base rates'!J$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,10)))\n*$R853","v":3107.8799999999997},{"$f":"(($D853*'fnd base rates'!K$107)\n+($E853*'fnd base rates'!K$108)\n+($F853*'fnd base rates'!K$109)\n+($G853*'fnd base rates'!K$110)\n+($H853*'fnd base rates'!K$111)\n+($I853*'fnd base rates'!K$112)\n+($J853*'fnd base rates'!K$113)\n+($K853*'fnd base rates'!K$114)\n+($M853*'fnd base rates'!K$116)\n+($N853*'fnd base rates'!K$117)\n+($O853*'fnd base rates'!K$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,11)))\n*$R853","v":2474.9140380000003},{"$f":"(($D853*'fnd base rates'!L$107)\n+($E853*'fnd base rates'!L$108)\n+($F853*'fnd base rates'!L$109)\n+($G853*'fnd base rates'!L$110)\n+($H853*'fnd base rates'!L$111)\n+($I853*'fnd base rates'!L$112)\n+($J853*'fnd base rates'!L$113)\n+($K853*'fnd base rates'!L$114)\n+($M853*'fnd base rates'!L$116)\n+($N853*'fnd base rates'!L$117)\n+($O853*'fnd base rates'!L$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,12)))","v":5407.9606599999997},{"$f":"(($D853*'fnd base rates'!M$107)\n+($E853*'fnd base rates'!M$108)\n+($F853*'fnd base rates'!M$109)\n+($G853*'fnd base rates'!M$110)\n+($H853*'fnd base rates'!M$111)\n+($I853*'fnd base rates'!M$112)\n+($J853*'fnd base rates'!M$113)\n+($K853*'fnd base rates'!M$114)\n+($M853*'fnd base rates'!M$116)\n+($N853*'fnd base rates'!M$117)\n+($O853*'fnd base rates'!M$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,13)))","v":0},40257.972532000007,null,496201095,"496","201","095",1,2,40257.972532000007,20129,4528,15601,null,null,null,null,null,null,0,null,0]
["496",496201201,"GLOBAL LEARNING",{"$f":"'fnd enro'!D854","v":0},{"$f":"'fnd enro'!E854","v":0},{"$f":"'fnd enro'!F854","v":0},{"$f":"'fnd enro'!G854","v":86},{"$f":"'fnd enro'!H854","v":253},{"$f":"'fnd enro'!I854","v":155},{"$f":"'fnd enro'!J854","v":0},{"$f":"'fnd enro'!K854","v":19.414200000000001},{"$f":"'fnd enro'!L854","v":0},{"$f":"'fnd enro'!M854","v":19},{"$f":"'fnd enro'!N854","v":24},{"$f":"'fnd enro'!O854","v":15},{"$f":"'fnd enro'!P854","v":391},{"$f":"'fnd enro'!R854","v":494},1,{"$f":"VALUE('fnd enro'!Q854)","v":12},null,{"$f":"(($D854*'fnd base rates'!C$107)\n+($E854*'fnd base rates'!C$108)\n+($F854*'fnd base rates'!C$109)\n+($G854*'fnd base rates'!C$110)\n+($H854*'fnd base rates'!C$111)\n+($I854*'fnd base rates'!C$112)\n+($J854*'fnd base rates'!C$113)\n+($K854*'fnd base rates'!C$114)\n+($M854*'fnd base rates'!C$116)\n+($N854*'fnd base rates'!C$117)\n+($O854*'fnd base rates'!C$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,3)))\n*$R854","v":333531.31302200002},{"$f":"(($D854*'fnd base rates'!D$107)\n+($E854*'fnd base rates'!D$108)\n+($F854*'fnd base rates'!D$109)\n+($G854*'fnd base rates'!D$110)\n+($H854*'fnd base rates'!D$111)\n+($I854*'fnd base rates'!D$112)\n+($J854*'fnd base rates'!D$113)\n+($K854*'fnd base rates'!D$114)\n+($M854*'fnd base rates'!D$116)\n+($N854*'fnd base rates'!D$117)\n+($O854*'fnd base rates'!D$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,4)))\n*$R854","v":625162.98},{"$f":"(($D854*'fnd base rates'!E$107)\n+($E854*'fnd base rates'!E$108)\n+($F854*'fnd base rates'!E$109)\n+($G854*'fnd base rates'!E$110)\n+($H854*'fnd base rates'!E$111)\n+($I854*'fnd base rates'!E$112)\n+($J854*'fnd base rates'!E$113)\n+($K854*'fnd base rates'!E$114)\n+($M854*'fnd base rates'!E$116)\n+($N854*'fnd base rates'!E$117)\n+($O854*'fnd base rates'!E$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,5)))\n*$R854","v":4252441.4087959994},{"$f":"(($D854*'fnd base rates'!F$107)\n+($E854*'fnd base rates'!F$108)\n+($F854*'fnd base rates'!F$109)\n+($G854*'fnd base rates'!F$110)\n+($H854*'fnd base rates'!F$111)\n+($I854*'fnd base rates'!F$112)\n+($J854*'fnd base rates'!F$113)\n+($K854*'fnd base rates'!F$114)\n+($M854*'fnd base rates'!F$116)\n+($N854*'fnd base rates'!F$117)\n+($O854*'fnd base rates'!F$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,6)))\n*$R854","v":541216.61344400002},{"$f":"(($D854*'fnd base rates'!G$107)\n+($E854*'fnd base rates'!G$108)\n+($F854*'fnd base rates'!G$109)\n+($G854*'fnd base rates'!G$110)\n+($H854*'fnd base rates'!G$111)\n+($I854*'fnd base rates'!G$112)\n+($J854*'fnd base rates'!G$113)\n+($K854*'fnd base rates'!G$114)\n+($M854*'fnd base rates'!G$116)\n+($N854*'fnd base rates'!G$117)\n+($O854*'fnd base rates'!G$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,7)))\n*$R854","v":190736.65089599998},{"$f":"(($D854*'fnd base rates'!H$107)\n+($E854*'fnd base rates'!H$108)\n+($F854*'fnd base rates'!H$109)\n+($G854*'fnd base rates'!H$110)\n+($H854*'fnd base rates'!H$111)\n+($I854*'fnd base rates'!H$112)\n+($J854*'fnd base rates'!H$113)\n+($K854*'fnd base rates'!H$114)\n+($M854*'fnd base rates'!H$116)\n+($N854*'fnd base rates'!H$117)\n+($O854*'fnd base rates'!H$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,8)))","v":348039.07883999997},{"$f":"(($D854*'fnd base rates'!I$107)\n+($E854*'fnd base rates'!I$108)\n+($F854*'fnd base rates'!I$109)\n+($G854*'fnd base rates'!I$110)\n+($H854*'fnd base rates'!I$111)\n+($I854*'fnd base rates'!I$112)\n+($J854*'fnd base rates'!I$113)\n+($K854*'fnd base rates'!I$114)\n+($M854*'fnd base rates'!I$116)\n+($N854*'fnd base rates'!I$117)\n+($O854*'fnd base rates'!I$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,9)))\n*$R854","v":295089.76},{"$f":"(($D854*'fnd base rates'!J$107)\n+($E854*'fnd base rates'!J$108)\n+($F854*'fnd base rates'!J$109)\n+($G854*'fnd base rates'!J$110)\n+($H854*'fnd base rates'!J$111)\n+($I854*'fnd base rates'!J$112)\n+($J854*'fnd base rates'!J$113)\n+($K854*'fnd base rates'!J$114)\n+($M854*'fnd base rates'!J$116)\n+($N854*'fnd base rates'!J$117)\n+($O854*'fnd base rates'!J$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,10)))\n*$R854","v":613718.99},{"$f":"(($D854*'fnd base rates'!K$107)\n+($E854*'fnd base rates'!K$108)\n+($F854*'fnd base rates'!K$109)\n+($G854*'fnd base rates'!K$110)\n+($H854*'fnd base rates'!K$111)\n+($I854*'fnd base rates'!K$112)\n+($J854*'fnd base rates'!K$113)\n+($K854*'fnd base rates'!K$114)\n+($M854*'fnd base rates'!K$116)\n+($N854*'fnd base rates'!K$117)\n+($O854*'fnd base rates'!K$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,11)))\n*$R854","v":627515.83738599997},{"$f":"(($D854*'fnd base rates'!L$107)\n+($E854*'fnd base rates'!L$108)\n+($F854*'fnd base rates'!L$109)\n+($G854*'fnd base rates'!L$110)\n+($H854*'fnd base rates'!L$111)\n+($I854*'fnd base rates'!L$112)\n+($J854*'fnd base rates'!L$113)\n+($K854*'fnd base rates'!L$114)\n+($M854*'fnd base rates'!L$116)\n+($N854*'fnd base rates'!L$117)\n+($O854*'fnd base rates'!L$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,12)))","v":1270484.3530199998},{"$f":"(($D854*'fnd base rates'!M$107)\n+($E854*'fnd base rates'!M$108)\n+($F854*'fnd base rates'!M$109)\n+($G854*'fnd base rates'!M$110)\n+($H854*'fnd base rates'!M$111)\n+($I854*'fnd base rates'!M$112)\n+($J854*'fnd base rates'!M$113)\n+($K854*'fnd base rates'!M$114)\n+($M854*'fnd base rates'!M$116)\n+($N854*'fnd base rates'!M$117)\n+($O854*'fnd base rates'!M$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,13)))","v":0},9097936.9854039978,null,496201201,"496","201","201",1,{"$f":"enro","v":494},9097936.9854039978,18417,1919,16498,null,null,null,null,null,null,0,null,0]
["496",496201331,"GLOBAL LEARNING",{"$f":"'fnd enro'!D855","v":0},{"$f":"'fnd enro'!E855","v":0},{"$f":"'fnd enro'!F855","v":0},{"$f":"'fnd enro'!G855","v":0},{"$f":"'fnd enro'!H855","v":0},{"$f":"'fnd enro'!I855","v":1},{"$f":"'fnd enro'!J855","v":0},{"$f":"'fnd enro'!K855","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L855","v":0},{"$f":"'fnd enro'!M855","v":0},{"$f":"'fnd enro'!N855","v":0},{"$f":"'fnd enro'!O855","v":0},{"$f":"'fnd enro'!P855","v":0},{"$f":"'fnd enro'!R855","v":1},1,{"$f":"VALUE('fnd enro'!Q855)","v":7},null,{"$f":"(($D855*'fnd base rates'!C$107)\n+($E855*'fnd base rates'!C$108)\n+($F855*'fnd base rates'!C$109)\n+($G855*'fnd base rates'!C$110)\n+($H855*'fnd base rates'!C$111)\n+($I855*'fnd base rates'!C$112)\n+($J855*'fnd base rates'!C$113)\n+($K855*'fnd base rates'!C$114)\n+($M855*'fnd base rates'!C$116)\n+($N855*'fnd base rates'!C$117)\n+($O855*'fnd base rates'!C$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,3)))\n*$R855","v":570.33891299999993},{"$f":"(($D855*'fnd base rates'!D$107)\n+($E855*'fnd base rates'!D$108)\n+($F855*'fnd base rates'!D$109)\n+($G855*'fnd base rates'!D$110)\n+($H855*'fnd base rates'!D$111)\n+($I855*'fnd base rates'!D$112)\n+($J855*'fnd base rates'!D$113)\n+($K855*'fnd base rates'!D$114)\n+($M855*'fnd base rates'!D$116)\n+($N855*'fnd base rates'!D$117)\n+($O855*'fnd base rates'!D$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,4)))\n*$R855","v":810.3},{"$f":"(($D855*'fnd base rates'!E$107)\n+($E855*'fnd base rates'!E$108)\n+($F855*'fnd base rates'!E$109)\n+($G855*'fnd base rates'!E$110)\n+($H855*'fnd base rates'!E$111)\n+($I855*'fnd base rates'!E$112)\n+($J855*'fnd base rates'!E$113)\n+($K855*'fnd base rates'!E$114)\n+($M855*'fnd base rates'!E$116)\n+($N855*'fnd base rates'!E$117)\n+($O855*'fnd base rates'!E$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,5)))\n*$R855","v":5209.7030340000001},{"$f":"(($D855*'fnd base rates'!F$107)\n+($E855*'fnd base rates'!F$108)\n+($F855*'fnd base rates'!F$109)\n+($G855*'fnd base rates'!F$110)\n+($H855*'fnd base rates'!F$111)\n+($I855*'fnd base rates'!F$112)\n+($J855*'fnd base rates'!F$113)\n+($K855*'fnd base rates'!F$114)\n+($M855*'fnd base rates'!F$116)\n+($N855*'fnd base rates'!F$117)\n+($O855*'fnd base rates'!F$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,6)))\n*$R855","v":945.98492600000009},{"$f":"(($D855*'fnd base rates'!G$107)\n+($E855*'fnd base rates'!G$108)\n+($F855*'fnd base rates'!G$109)\n+($G855*'fnd base rates'!G$110)\n+($H855*'fnd base rates'!G$111)\n+($I855*'fnd base rates'!G$112)\n+($J855*'fnd base rates'!G$113)\n+($K855*'fnd base rates'!G$114)\n+($M855*'fnd base rates'!G$116)\n+($N855*'fnd base rates'!G$117)\n+($O855*'fnd base rates'!G$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,7)))\n*$R855","v":173.92018400000001},{"$f":"(($D855*'fnd base rates'!H$107)\n+($E855*'fnd base rates'!H$108)\n+($F855*'fnd base rates'!H$109)\n+($G855*'fnd base rates'!H$110)\n+($H855*'fnd base rates'!H$111)\n+($I855*'fnd base rates'!H$112)\n+($J855*'fnd base rates'!H$113)\n+($K855*'fnd base rates'!H$114)\n+($M855*'fnd base rates'!H$116)\n+($N855*'fnd base rates'!H$117)\n+($O855*'fnd base rates'!H$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D855*'fnd base rates'!I$107)\n+($E855*'fnd base rates'!I$108)\n+($F855*'fnd base rates'!I$109)\n+($G855*'fnd base rates'!I$110)\n+($H855*'fnd base rates'!I$111)\n+($I855*'fnd base rates'!I$112)\n+($J855*'fnd base rates'!I$113)\n+($K855*'fnd base rates'!I$114)\n+($M855*'fnd base rates'!I$116)\n+($N855*'fnd base rates'!I$117)\n+($O855*'fnd base rates'!I$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,9)))\n*$R855","v":451.12},{"$f":"(($D855*'fnd base rates'!J$107)\n+($E855*'fnd base rates'!J$108)\n+($F855*'fnd base rates'!J$109)\n+($G855*'fnd base rates'!J$110)\n+($H855*'fnd base rates'!J$111)\n+($I855*'fnd base rates'!J$112)\n+($J855*'fnd base rates'!J$113)\n+($K855*'fnd base rates'!J$114)\n+($M855*'fnd base rates'!J$116)\n+($N855*'fnd base rates'!J$117)\n+($O855*'fnd base rates'!J$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,10)))\n*$R855","v":607.66},{"$f":"(($D855*'fnd base rates'!K$107)\n+($E855*'fnd base rates'!K$108)\n+($F855*'fnd base rates'!K$109)\n+($G855*'fnd base rates'!K$110)\n+($H855*'fnd base rates'!K$111)\n+($I855*'fnd base rates'!K$112)\n+($J855*'fnd base rates'!K$113)\n+($K855*'fnd base rates'!K$114)\n+($M855*'fnd base rates'!K$116)\n+($N855*'fnd base rates'!K$117)\n+($O855*'fnd base rates'!K$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,11)))\n*$R855","v":1220.4620190000001},{"$f":"(($D855*'fnd base rates'!L$107)\n+($E855*'fnd base rates'!L$108)\n+($F855*'fnd base rates'!L$109)\n+($G855*'fnd base rates'!L$110)\n+($H855*'fnd base rates'!L$111)\n+($I855*'fnd base rates'!L$112)\n+($J855*'fnd base rates'!L$113)\n+($K855*'fnd base rates'!L$114)\n+($M855*'fnd base rates'!L$116)\n+($N855*'fnd base rates'!L$117)\n+($O855*'fnd base rates'!L$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D855*'fnd base rates'!M$107)\n+($E855*'fnd base rates'!M$108)\n+($F855*'fnd base rates'!M$109)\n+($G855*'fnd base rates'!M$110)\n+($H855*'fnd base rates'!M$111)\n+($I855*'fnd base rates'!M$112)\n+($J855*'fnd base rates'!M$113)\n+($K855*'fnd base rates'!M$114)\n+($M855*'fnd base rates'!M$116)\n+($N855*'fnd base rates'!M$117)\n+($O855*'fnd base rates'!M$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,13)))","v":0},12565.341266000001,null,496201331,"496","201","331",1,1,12565.341266000001,12565,-1931,14496,null,null,null,null,null,null,0,null,0]
["497",497117005,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D856","v":0},{"$f":"'fnd enro'!E856","v":0},{"$f":"'fnd enro'!F856","v":0},{"$f":"'fnd enro'!G856","v":4},{"$f":"'fnd enro'!H856","v":1},{"$f":"'fnd enro'!I856","v":2},{"$f":"'fnd enro'!J856","v":0},{"$f":"'fnd enro'!K856","v":0.27510000000000001},{"$f":"'fnd enro'!L856","v":0},{"$f":"'fnd enro'!M856","v":0},{"$f":"'fnd enro'!N856","v":0},{"$f":"'fnd enro'!O856","v":0},{"$f":"'fnd enro'!P856","v":2},{"$f":"'fnd enro'!R856","v":7},1,{"$f":"VALUE('fnd enro'!Q856)","v":8},null,{"$f":"(($D856*'fnd base rates'!C$107)\n+($E856*'fnd base rates'!C$108)\n+($F856*'fnd base rates'!C$109)\n+($G856*'fnd base rates'!C$110)\n+($H856*'fnd base rates'!C$111)\n+($I856*'fnd base rates'!C$112)\n+($J856*'fnd base rates'!C$113)\n+($K856*'fnd base rates'!C$114)\n+($M856*'fnd base rates'!C$116)\n+($N856*'fnd base rates'!C$117)\n+($O856*'fnd base rates'!C$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,3)))\n*$R856","v":4161.8123910000004},{"$f":"(($D856*'fnd base rates'!D$107)\n+($E856*'fnd base rates'!D$108)\n+($F856*'fnd base rates'!D$109)\n+($G856*'fnd base rates'!D$110)\n+($H856*'fnd base rates'!D$111)\n+($I856*'fnd base rates'!D$112)\n+($J856*'fnd base rates'!D$113)\n+($K856*'fnd base rates'!D$114)\n+($M856*'fnd base rates'!D$116)\n+($N856*'fnd base rates'!D$117)\n+($O856*'fnd base rates'!D$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,4)))\n*$R856","v":6474.8600000000006},{"$f":"(($D856*'fnd base rates'!E$107)\n+($E856*'fnd base rates'!E$108)\n+($F856*'fnd base rates'!E$109)\n+($G856*'fnd base rates'!E$110)\n+($H856*'fnd base rates'!E$111)\n+($I856*'fnd base rates'!E$112)\n+($J856*'fnd base rates'!E$113)\n+($K856*'fnd base rates'!E$114)\n+($M856*'fnd base rates'!E$116)\n+($N856*'fnd base rates'!E$117)\n+($O856*'fnd base rates'!E$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,5)))\n*$R856","v":38394.831237999999},{"$f":"(($D856*'fnd base rates'!F$107)\n+($E856*'fnd base rates'!F$108)\n+($F856*'fnd base rates'!F$109)\n+($G856*'fnd base rates'!F$110)\n+($H856*'fnd base rates'!F$111)\n+($I856*'fnd base rates'!F$112)\n+($J856*'fnd base rates'!F$113)\n+($K856*'fnd base rates'!F$114)\n+($M856*'fnd base rates'!F$116)\n+($N856*'fnd base rates'!F$117)\n+($O856*'fnd base rates'!F$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,6)))\n*$R856","v":8264.2844819999991},{"$f":"(($D856*'fnd base rates'!G$107)\n+($E856*'fnd base rates'!G$108)\n+($F856*'fnd base rates'!G$109)\n+($G856*'fnd base rates'!G$110)\n+($H856*'fnd base rates'!G$111)\n+($I856*'fnd base rates'!G$112)\n+($J856*'fnd base rates'!G$113)\n+($K856*'fnd base rates'!G$114)\n+($M856*'fnd base rates'!G$116)\n+($N856*'fnd base rates'!G$117)\n+($O856*'fnd base rates'!G$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,7)))\n*$R856","v":1572.411288},{"$f":"(($D856*'fnd base rates'!H$107)\n+($E856*'fnd base rates'!H$108)\n+($F856*'fnd base rates'!H$109)\n+($G856*'fnd base rates'!H$110)\n+($H856*'fnd base rates'!H$111)\n+($I856*'fnd base rates'!H$112)\n+($J856*'fnd base rates'!H$113)\n+($K856*'fnd base rates'!H$114)\n+($M856*'fnd base rates'!H$116)\n+($N856*'fnd base rates'!H$117)\n+($O856*'fnd base rates'!H$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,8)))","v":4586.3380200000001},{"$f":"(($D856*'fnd base rates'!I$107)\n+($E856*'fnd base rates'!I$108)\n+($F856*'fnd base rates'!I$109)\n+($G856*'fnd base rates'!I$110)\n+($H856*'fnd base rates'!I$111)\n+($I856*'fnd base rates'!I$112)\n+($J856*'fnd base rates'!I$113)\n+($K856*'fnd base rates'!I$114)\n+($M856*'fnd base rates'!I$116)\n+($N856*'fnd base rates'!I$117)\n+($O856*'fnd base rates'!I$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,9)))\n*$R856","v":3142.15},{"$f":"(($D856*'fnd base rates'!J$107)\n+($E856*'fnd base rates'!J$108)\n+($F856*'fnd base rates'!J$109)\n+($G856*'fnd base rates'!J$110)\n+($H856*'fnd base rates'!J$111)\n+($I856*'fnd base rates'!J$112)\n+($J856*'fnd base rates'!J$113)\n+($K856*'fnd base rates'!J$114)\n+($M856*'fnd base rates'!J$116)\n+($N856*'fnd base rates'!J$117)\n+($O856*'fnd base rates'!J$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,10)))\n*$R856","v":3773.02},{"$f":"(($D856*'fnd base rates'!K$107)\n+($E856*'fnd base rates'!K$108)\n+($F856*'fnd base rates'!K$109)\n+($G856*'fnd base rates'!K$110)\n+($H856*'fnd base rates'!K$111)\n+($I856*'fnd base rates'!K$112)\n+($J856*'fnd base rates'!K$113)\n+($K856*'fnd base rates'!K$114)\n+($M856*'fnd base rates'!K$116)\n+($N856*'fnd base rates'!K$117)\n+($O856*'fnd base rates'!K$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,11)))\n*$R856","v":8366.0241330000008},{"$f":"(($D856*'fnd base rates'!L$107)\n+($E856*'fnd base rates'!L$108)\n+($F856*'fnd base rates'!L$109)\n+($G856*'fnd base rates'!L$110)\n+($H856*'fnd base rates'!L$111)\n+($I856*'fnd base rates'!L$112)\n+($J856*'fnd base rates'!L$113)\n+($K856*'fnd base rates'!L$114)\n+($M856*'fnd base rates'!L$116)\n+($N856*'fnd base rates'!L$117)\n+($O856*'fnd base rates'!L$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,12)))","v":13760.247310000001},{"$f":"(($D856*'fnd base rates'!M$107)\n+($E856*'fnd base rates'!M$108)\n+($F856*'fnd base rates'!M$109)\n+($G856*'fnd base rates'!M$110)\n+($H856*'fnd base rates'!M$111)\n+($I856*'fnd base rates'!M$112)\n+($J856*'fnd base rates'!M$113)\n+($K856*'fnd base rates'!M$114)\n+($M856*'fnd base rates'!M$116)\n+($N856*'fnd base rates'!M$117)\n+($O856*'fnd base rates'!M$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,13)))","v":0},92495.978862000018,null,497117005,"497","117","005",1,7,92495.978862000018,13214,-6288,19502,null,null,null,null,null,null,0,null,0]
["497",497117008,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D857","v":0},{"$f":"'fnd enro'!E857","v":0},{"$f":"'fnd enro'!F857","v":9},{"$f":"'fnd enro'!G857","v":51},{"$f":"'fnd enro'!H857","v":9},{"$f":"'fnd enro'!I857","v":0},{"$f":"'fnd enro'!J857","v":0},{"$f":"'fnd enro'!K857","v":2.7117},{"$f":"'fnd enro'!L857","v":0},{"$f":"'fnd enro'!M857","v":5},{"$f":"'fnd enro'!N857","v":0},{"$f":"'fnd enro'!O857","v":0},{"$f":"'fnd enro'!P857","v":7},{"$f":"'fnd enro'!R857","v":69},1,{"$f":"VALUE('fnd enro'!Q857)","v":6},null,{"$f":"(($D857*'fnd base rates'!C$107)\n+($E857*'fnd base rates'!C$108)\n+($F857*'fnd base rates'!C$109)\n+($G857*'fnd base rates'!C$110)\n+($H857*'fnd base rates'!C$111)\n+($I857*'fnd base rates'!C$112)\n+($J857*'fnd base rates'!C$113)\n+($K857*'fnd base rates'!C$114)\n+($M857*'fnd base rates'!C$116)\n+($N857*'fnd base rates'!C$117)\n+($O857*'fnd base rates'!C$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,3)))\n*$R857","v":40418.014996999991},{"$f":"(($D857*'fnd base rates'!D$107)\n+($E857*'fnd base rates'!D$108)\n+($F857*'fnd base rates'!D$109)\n+($G857*'fnd base rates'!D$110)\n+($H857*'fnd base rates'!D$111)\n+($I857*'fnd base rates'!D$112)\n+($J857*'fnd base rates'!D$113)\n+($K857*'fnd base rates'!D$114)\n+($M857*'fnd base rates'!D$116)\n+($N857*'fnd base rates'!D$117)\n+($O857*'fnd base rates'!D$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,4)))\n*$R857","v":59295.389999999992},{"$f":"(($D857*'fnd base rates'!E$107)\n+($E857*'fnd base rates'!E$108)\n+($F857*'fnd base rates'!E$109)\n+($G857*'fnd base rates'!E$110)\n+($H857*'fnd base rates'!E$111)\n+($I857*'fnd base rates'!E$112)\n+($J857*'fnd base rates'!E$113)\n+($K857*'fnd base rates'!E$114)\n+($M857*'fnd base rates'!E$116)\n+($N857*'fnd base rates'!E$117)\n+($O857*'fnd base rates'!E$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,5)))\n*$R857","v":310413.18934599997},{"$f":"(($D857*'fnd base rates'!F$107)\n+($E857*'fnd base rates'!F$108)\n+($F857*'fnd base rates'!F$109)\n+($G857*'fnd base rates'!F$110)\n+($H857*'fnd base rates'!F$111)\n+($I857*'fnd base rates'!F$112)\n+($J857*'fnd base rates'!F$113)\n+($K857*'fnd base rates'!F$114)\n+($M857*'fnd base rates'!F$116)\n+($N857*'fnd base rates'!F$117)\n+($O857*'fnd base rates'!F$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,6)))\n*$R857","v":90191.349893999999},{"$f":"(($D857*'fnd base rates'!G$107)\n+($E857*'fnd base rates'!G$108)\n+($F857*'fnd base rates'!G$109)\n+($G857*'fnd base rates'!G$110)\n+($H857*'fnd base rates'!G$111)\n+($I857*'fnd base rates'!G$112)\n+($J857*'fnd base rates'!G$113)\n+($K857*'fnd base rates'!G$114)\n+($M857*'fnd base rates'!G$116)\n+($N857*'fnd base rates'!G$117)\n+($O857*'fnd base rates'!G$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,7)))\n*$R857","v":13013.492696000001},{"$f":"(($D857*'fnd base rates'!H$107)\n+($E857*'fnd base rates'!H$108)\n+($F857*'fnd base rates'!H$109)\n+($G857*'fnd base rates'!H$110)\n+($H857*'fnd base rates'!H$111)\n+($I857*'fnd base rates'!H$112)\n+($J857*'fnd base rates'!H$113)\n+($K857*'fnd base rates'!H$114)\n+($M857*'fnd base rates'!H$116)\n+($N857*'fnd base rates'!H$117)\n+($O857*'fnd base rates'!H$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,8)))","v":39142.113340000004},{"$f":"(($D857*'fnd base rates'!I$107)\n+($E857*'fnd base rates'!I$108)\n+($F857*'fnd base rates'!I$109)\n+($G857*'fnd base rates'!I$110)\n+($H857*'fnd base rates'!I$111)\n+($I857*'fnd base rates'!I$112)\n+($J857*'fnd base rates'!I$113)\n+($K857*'fnd base rates'!I$114)\n+($M857*'fnd base rates'!I$116)\n+($N857*'fnd base rates'!I$117)\n+($O857*'fnd base rates'!I$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,9)))\n*$R857","v":27758.739999999998},{"$f":"(($D857*'fnd base rates'!J$107)\n+($E857*'fnd base rates'!J$108)\n+($F857*'fnd base rates'!J$109)\n+($G857*'fnd base rates'!J$110)\n+($H857*'fnd base rates'!J$111)\n+($I857*'fnd base rates'!J$112)\n+($J857*'fnd base rates'!J$113)\n+($K857*'fnd base rates'!J$114)\n+($M857*'fnd base rates'!J$116)\n+($N857*'fnd base rates'!J$117)\n+($O857*'fnd base rates'!J$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,10)))\n*$R857","v":16661.66},{"$f":"(($D857*'fnd base rates'!K$107)\n+($E857*'fnd base rates'!K$108)\n+($F857*'fnd base rates'!K$109)\n+($G857*'fnd base rates'!K$110)\n+($H857*'fnd base rates'!K$111)\n+($I857*'fnd base rates'!K$112)\n+($J857*'fnd base rates'!K$113)\n+($K857*'fnd base rates'!K$114)\n+($M857*'fnd base rates'!K$116)\n+($N857*'fnd base rates'!K$117)\n+($O857*'fnd base rates'!K$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,11)))\n*$R857","v":83016.039311000015},{"$f":"(($D857*'fnd base rates'!L$107)\n+($E857*'fnd base rates'!L$108)\n+($F857*'fnd base rates'!L$109)\n+($G857*'fnd base rates'!L$110)\n+($H857*'fnd base rates'!L$111)\n+($I857*'fnd base rates'!L$112)\n+($J857*'fnd base rates'!L$113)\n+($K857*'fnd base rates'!L$114)\n+($M857*'fnd base rates'!L$116)\n+($N857*'fnd base rates'!L$117)\n+($O857*'fnd base rates'!L$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,12)))","v":129639.48777000002},{"$f":"(($D857*'fnd base rates'!M$107)\n+($E857*'fnd base rates'!M$108)\n+($F857*'fnd base rates'!M$109)\n+($G857*'fnd base rates'!M$110)\n+($H857*'fnd base rates'!M$111)\n+($I857*'fnd base rates'!M$112)\n+($J857*'fnd base rates'!M$113)\n+($K857*'fnd base rates'!M$114)\n+($M857*'fnd base rates'!M$116)\n+($N857*'fnd base rates'!M$117)\n+($O857*'fnd base rates'!M$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,13)))","v":0},809549.47735400009,null,497117008,"497","117","008",1,69,809549.47735400009,11733,-8396,20129,null,null,null,null,null,null,0,null,0]
["497",497117024,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D858","v":0},{"$f":"'fnd enro'!E858","v":0},{"$f":"'fnd enro'!F858","v":0},{"$f":"'fnd enro'!G858","v":8},{"$f":"'fnd enro'!H858","v":6},{"$f":"'fnd enro'!I858","v":6},{"$f":"'fnd enro'!J858","v":0},{"$f":"'fnd enro'!K858","v":0.78600000000000003},{"$f":"'fnd enro'!L858","v":0},{"$f":"'fnd enro'!M858","v":1},{"$f":"'fnd enro'!N858","v":0},{"$f":"'fnd enro'!O858","v":0},{"$f":"'fnd enro'!P858","v":4},{"$f":"'fnd enro'!R858","v":20},1,{"$f":"VALUE('fnd enro'!Q858)","v":5},null,{"$f":"(($D858*'fnd base rates'!C$107)\n+($E858*'fnd base rates'!C$108)\n+($F858*'fnd base rates'!C$109)\n+($G858*'fnd base rates'!C$110)\n+($H858*'fnd base rates'!C$111)\n+($I858*'fnd base rates'!C$112)\n+($J858*'fnd base rates'!C$113)\n+($K858*'fnd base rates'!C$114)\n+($M858*'fnd base rates'!C$116)\n+($N858*'fnd base rates'!C$117)\n+($O858*'fnd base rates'!C$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,3)))\n*$R858","v":11781.38826},{"$f":"(($D858*'fnd base rates'!D$107)\n+($E858*'fnd base rates'!D$108)\n+($F858*'fnd base rates'!D$109)\n+($G858*'fnd base rates'!D$110)\n+($H858*'fnd base rates'!D$111)\n+($I858*'fnd base rates'!D$112)\n+($J858*'fnd base rates'!D$113)\n+($K858*'fnd base rates'!D$114)\n+($M858*'fnd base rates'!D$116)\n+($N858*'fnd base rates'!D$117)\n+($O858*'fnd base rates'!D$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,4)))\n*$R858","v":17648.999999999996},{"$f":"(($D858*'fnd base rates'!E$107)\n+($E858*'fnd base rates'!E$108)\n+($F858*'fnd base rates'!E$109)\n+($G858*'fnd base rates'!E$110)\n+($H858*'fnd base rates'!E$111)\n+($I858*'fnd base rates'!E$112)\n+($J858*'fnd base rates'!E$113)\n+($K858*'fnd base rates'!E$114)\n+($M858*'fnd base rates'!E$116)\n+($N858*'fnd base rates'!E$117)\n+($O858*'fnd base rates'!E$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,5)))\n*$R858","v":99770.000679999997},{"$f":"(($D858*'fnd base rates'!F$107)\n+($E858*'fnd base rates'!F$108)\n+($F858*'fnd base rates'!F$109)\n+($G858*'fnd base rates'!F$110)\n+($H858*'fnd base rates'!F$111)\n+($I858*'fnd base rates'!F$112)\n+($J858*'fnd base rates'!F$113)\n+($K858*'fnd base rates'!F$114)\n+($M858*'fnd base rates'!F$116)\n+($N858*'fnd base rates'!F$117)\n+($O858*'fnd base rates'!F$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,6)))\n*$R858","v":22858.518520000005},{"$f":"(($D858*'fnd base rates'!G$107)\n+($E858*'fnd base rates'!G$108)\n+($F858*'fnd base rates'!G$109)\n+($G858*'fnd base rates'!G$110)\n+($H858*'fnd base rates'!G$111)\n+($I858*'fnd base rates'!G$112)\n+($J858*'fnd base rates'!G$113)\n+($K858*'fnd base rates'!G$114)\n+($M858*'fnd base rates'!G$116)\n+($N858*'fnd base rates'!G$117)\n+($O858*'fnd base rates'!G$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,7)))\n*$R858","v":4094.2036800000001},{"$f":"(($D858*'fnd base rates'!H$107)\n+($E858*'fnd base rates'!H$108)\n+($F858*'fnd base rates'!H$109)\n+($G858*'fnd base rates'!H$110)\n+($H858*'fnd base rates'!H$111)\n+($I858*'fnd base rates'!H$112)\n+($J858*'fnd base rates'!H$113)\n+($K858*'fnd base rates'!H$114)\n+($M858*'fnd base rates'!H$116)\n+($N858*'fnd base rates'!H$117)\n+($O858*'fnd base rates'!H$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,8)))","v":13258.917199999998},{"$f":"(($D858*'fnd base rates'!I$107)\n+($E858*'fnd base rates'!I$108)\n+($F858*'fnd base rates'!I$109)\n+($G858*'fnd base rates'!I$110)\n+($H858*'fnd base rates'!I$111)\n+($I858*'fnd base rates'!I$112)\n+($J858*'fnd base rates'!I$113)\n+($K858*'fnd base rates'!I$114)\n+($M858*'fnd base rates'!I$116)\n+($N858*'fnd base rates'!I$117)\n+($O858*'fnd base rates'!I$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,9)))\n*$R858","v":8762.33},{"$f":"(($D858*'fnd base rates'!J$107)\n+($E858*'fnd base rates'!J$108)\n+($F858*'fnd base rates'!J$109)\n+($G858*'fnd base rates'!J$110)\n+($H858*'fnd base rates'!J$111)\n+($I858*'fnd base rates'!J$112)\n+($J858*'fnd base rates'!J$113)\n+($K858*'fnd base rates'!J$114)\n+($M858*'fnd base rates'!J$116)\n+($N858*'fnd base rates'!J$117)\n+($O858*'fnd base rates'!J$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,10)))\n*$R858","v":9110.0999999999985},{"$f":"(($D858*'fnd base rates'!K$107)\n+($E858*'fnd base rates'!K$108)\n+($F858*'fnd base rates'!K$109)\n+($G858*'fnd base rates'!K$110)\n+($H858*'fnd base rates'!K$111)\n+($I858*'fnd base rates'!K$112)\n+($J858*'fnd base rates'!K$113)\n+($K858*'fnd base rates'!K$114)\n+($M858*'fnd base rates'!K$116)\n+($N858*'fnd base rates'!K$117)\n+($O858*'fnd base rates'!K$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,11)))\n*$R858","v":24524.03038},{"$f":"(($D858*'fnd base rates'!L$107)\n+($E858*'fnd base rates'!L$108)\n+($F858*'fnd base rates'!L$109)\n+($G858*'fnd base rates'!L$110)\n+($H858*'fnd base rates'!L$111)\n+($I858*'fnd base rates'!L$112)\n+($J858*'fnd base rates'!L$113)\n+($K858*'fnd base rates'!L$114)\n+($M858*'fnd base rates'!L$116)\n+($N858*'fnd base rates'!L$117)\n+($O858*'fnd base rates'!L$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,12)))","v":38212.156600000002},{"$f":"(($D858*'fnd base rates'!M$107)\n+($E858*'fnd base rates'!M$108)\n+($F858*'fnd base rates'!M$109)\n+($G858*'fnd base rates'!M$110)\n+($H858*'fnd base rates'!M$111)\n+($I858*'fnd base rates'!M$112)\n+($J858*'fnd base rates'!M$113)\n+($K858*'fnd base rates'!M$114)\n+($M858*'fnd base rates'!M$116)\n+($N858*'fnd base rates'!M$117)\n+($O858*'fnd base rates'!M$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,13)))","v":0},250020.64532000001,null,497117024,"497","117","024",1,20,250020.64532000001,12501,-5916,18417,null,null,null,null,null,null,0,null,0]
["497",497117061,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D859","v":0},{"$f":"'fnd enro'!E859","v":0},{"$f":"'fnd enro'!F859","v":2},{"$f":"'fnd enro'!G859","v":11},{"$f":"'fnd enro'!H859","v":5},{"$f":"'fnd enro'!I859","v":2},{"$f":"'fnd enro'!J859","v":0},{"$f":"'fnd enro'!K859","v":0.78600000000000003},{"$f":"'fnd enro'!L859","v":0},{"$f":"'fnd enro'!M859","v":1},{"$f":"'fnd enro'!N859","v":0},{"$f":"'fnd enro'!O859","v":0},{"$f":"'fnd enro'!P859","v":10},{"$f":"'fnd enro'!R859","v":20},1,{"$f":"VALUE('fnd enro'!Q859)","v":11},null,{"$f":"(($D859*'fnd base rates'!C$107)\n+($E859*'fnd base rates'!C$108)\n+($F859*'fnd base rates'!C$109)\n+($G859*'fnd base rates'!C$110)\n+($H859*'fnd base rates'!C$111)\n+($I859*'fnd base rates'!C$112)\n+($J859*'fnd base rates'!C$113)\n+($K859*'fnd base rates'!C$114)\n+($M859*'fnd base rates'!C$116)\n+($N859*'fnd base rates'!C$117)\n+($O859*'fnd base rates'!C$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,3)))\n*$R859","v":12575.868259999999},{"$f":"(($D859*'fnd base rates'!D$107)\n+($E859*'fnd base rates'!D$108)\n+($F859*'fnd base rates'!D$109)\n+($G859*'fnd base rates'!D$110)\n+($H859*'fnd base rates'!D$111)\n+($I859*'fnd base rates'!D$112)\n+($J859*'fnd base rates'!D$113)\n+($K859*'fnd base rates'!D$114)\n+($M859*'fnd base rates'!D$116)\n+($N859*'fnd base rates'!D$117)\n+($O859*'fnd base rates'!D$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,4)))\n*$R859","v":21413.200000000001},{"$f":"(($D859*'fnd base rates'!E$107)\n+($E859*'fnd base rates'!E$108)\n+($F859*'fnd base rates'!E$109)\n+($G859*'fnd base rates'!E$110)\n+($H859*'fnd base rates'!E$111)\n+($I859*'fnd base rates'!E$112)\n+($J859*'fnd base rates'!E$113)\n+($K859*'fnd base rates'!E$114)\n+($M859*'fnd base rates'!E$116)\n+($N859*'fnd base rates'!E$117)\n+($O859*'fnd base rates'!E$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,5)))\n*$R859","v":132590.89067999998},{"$f":"(($D859*'fnd base rates'!F$107)\n+($E859*'fnd base rates'!F$108)\n+($F859*'fnd base rates'!F$109)\n+($G859*'fnd base rates'!F$110)\n+($H859*'fnd base rates'!F$111)\n+($I859*'fnd base rates'!F$112)\n+($J859*'fnd base rates'!F$113)\n+($K859*'fnd base rates'!F$114)\n+($M859*'fnd base rates'!F$116)\n+($N859*'fnd base rates'!F$117)\n+($O859*'fnd base rates'!F$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,6)))\n*$R859","v":24652.958520000004},{"$f":"(($D859*'fnd base rates'!G$107)\n+($E859*'fnd base rates'!G$108)\n+($F859*'fnd base rates'!G$109)\n+($G859*'fnd base rates'!G$110)\n+($H859*'fnd base rates'!G$111)\n+($I859*'fnd base rates'!G$112)\n+($J859*'fnd base rates'!G$113)\n+($K859*'fnd base rates'!G$114)\n+($M859*'fnd base rates'!G$116)\n+($N859*'fnd base rates'!G$117)\n+($O859*'fnd base rates'!G$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,7)))\n*$R859","v":5834.4236799999999},{"$f":"(($D859*'fnd base rates'!H$107)\n+($E859*'fnd base rates'!H$108)\n+($F859*'fnd base rates'!H$109)\n+($G859*'fnd base rates'!H$110)\n+($H859*'fnd base rates'!H$111)\n+($I859*'fnd base rates'!H$112)\n+($J859*'fnd base rates'!H$113)\n+($K859*'fnd base rates'!H$114)\n+($M859*'fnd base rates'!H$116)\n+($N859*'fnd base rates'!H$117)\n+($O859*'fnd base rates'!H$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,8)))","v":12241.577199999998},{"$f":"(($D859*'fnd base rates'!I$107)\n+($E859*'fnd base rates'!I$108)\n+($F859*'fnd base rates'!I$109)\n+($G859*'fnd base rates'!I$110)\n+($H859*'fnd base rates'!I$111)\n+($I859*'fnd base rates'!I$112)\n+($J859*'fnd base rates'!I$113)\n+($K859*'fnd base rates'!I$114)\n+($M859*'fnd base rates'!I$116)\n+($N859*'fnd base rates'!I$117)\n+($O859*'fnd base rates'!I$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,9)))\n*$R859","v":9930.1500000000015},{"$f":"(($D859*'fnd base rates'!J$107)\n+($E859*'fnd base rates'!J$108)\n+($F859*'fnd base rates'!J$109)\n+($G859*'fnd base rates'!J$110)\n+($H859*'fnd base rates'!J$111)\n+($I859*'fnd base rates'!J$112)\n+($J859*'fnd base rates'!J$113)\n+($K859*'fnd base rates'!J$114)\n+($M859*'fnd base rates'!J$116)\n+($N859*'fnd base rates'!J$117)\n+($O859*'fnd base rates'!J$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,10)))\n*$R859","v":14846.939999999999},{"$f":"(($D859*'fnd base rates'!K$107)\n+($E859*'fnd base rates'!K$108)\n+($F859*'fnd base rates'!K$109)\n+($G859*'fnd base rates'!K$110)\n+($H859*'fnd base rates'!K$111)\n+($I859*'fnd base rates'!K$112)\n+($J859*'fnd base rates'!K$113)\n+($K859*'fnd base rates'!K$114)\n+($M859*'fnd base rates'!K$116)\n+($N859*'fnd base rates'!K$117)\n+($O859*'fnd base rates'!K$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,11)))\n*$R859","v":24226.040380000006},{"$f":"(($D859*'fnd base rates'!L$107)\n+($E859*'fnd base rates'!L$108)\n+($F859*'fnd base rates'!L$109)\n+($G859*'fnd base rates'!L$110)\n+($H859*'fnd base rates'!L$111)\n+($I859*'fnd base rates'!L$112)\n+($J859*'fnd base rates'!L$113)\n+($K859*'fnd base rates'!L$114)\n+($M859*'fnd base rates'!L$116)\n+($N859*'fnd base rates'!L$117)\n+($O859*'fnd base rates'!L$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,12)))","v":44723.416600000004},{"$f":"(($D859*'fnd base rates'!M$107)\n+($E859*'fnd base rates'!M$108)\n+($F859*'fnd base rates'!M$109)\n+($G859*'fnd base rates'!M$110)\n+($H859*'fnd base rates'!M$111)\n+($I859*'fnd base rates'!M$112)\n+($J859*'fnd base rates'!M$113)\n+($K859*'fnd base rates'!M$114)\n+($M859*'fnd base rates'!M$116)\n+($N859*'fnd base rates'!M$117)\n+($O859*'fnd base rates'!M$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,13)))","v":0},303035.46532000002,null,497117061,"497","117","061",1,20,303035.46532000002,15152,2587,12565,null,null,null,null,null,null,0,null,0]
["497",497117074,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D860","v":0},{"$f":"'fnd enro'!E860","v":0},{"$f":"'fnd enro'!F860","v":1},{"$f":"'fnd enro'!G860","v":3},{"$f":"'fnd enro'!H860","v":2},{"$f":"'fnd enro'!I860","v":0},{"$f":"'fnd enro'!J860","v":0},{"$f":"'fnd enro'!K860","v":0.23580000000000001},{"$f":"'fnd enro'!L860","v":0},{"$f":"'fnd enro'!M860","v":1},{"$f":"'fnd enro'!N860","v":0},{"$f":"'fnd enro'!O860","v":0},{"$f":"'fnd enro'!P860","v":1},{"$f":"'fnd enro'!R860","v":6},1,{"$f":"VALUE('fnd enro'!Q860)","v":5},null,{"$f":"(($D860*'fnd base rates'!C$107)\n+($E860*'fnd base rates'!C$108)\n+($F860*'fnd base rates'!C$109)\n+($G860*'fnd base rates'!C$110)\n+($H860*'fnd base rates'!C$111)\n+($I860*'fnd base rates'!C$112)\n+($J860*'fnd base rates'!C$113)\n+($K860*'fnd base rates'!C$114)\n+($M860*'fnd base rates'!C$116)\n+($N860*'fnd base rates'!C$117)\n+($O860*'fnd base rates'!C$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,3)))\n*$R860","v":3599.0034779999996},{"$f":"(($D860*'fnd base rates'!D$107)\n+($E860*'fnd base rates'!D$108)\n+($F860*'fnd base rates'!D$109)\n+($G860*'fnd base rates'!D$110)\n+($H860*'fnd base rates'!D$111)\n+($I860*'fnd base rates'!D$112)\n+($J860*'fnd base rates'!D$113)\n+($K860*'fnd base rates'!D$114)\n+($M860*'fnd base rates'!D$116)\n+($N860*'fnd base rates'!D$117)\n+($O860*'fnd base rates'!D$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,4)))\n*$R860","v":5368.3499999999985},{"$f":"(($D860*'fnd base rates'!E$107)\n+($E860*'fnd base rates'!E$108)\n+($F860*'fnd base rates'!E$109)\n+($G860*'fnd base rates'!E$110)\n+($H860*'fnd base rates'!E$111)\n+($I860*'fnd base rates'!E$112)\n+($J860*'fnd base rates'!E$113)\n+($K860*'fnd base rates'!E$114)\n+($M860*'fnd base rates'!E$116)\n+($N860*'fnd base rates'!E$117)\n+($O860*'fnd base rates'!E$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,5)))\n*$R860","v":28218.008203999998},{"$f":"(($D860*'fnd base rates'!F$107)\n+($E860*'fnd base rates'!F$108)\n+($F860*'fnd base rates'!F$109)\n+($G860*'fnd base rates'!F$110)\n+($H860*'fnd base rates'!F$111)\n+($I860*'fnd base rates'!F$112)\n+($J860*'fnd base rates'!F$113)\n+($K860*'fnd base rates'!F$114)\n+($M860*'fnd base rates'!F$116)\n+($N860*'fnd base rates'!F$117)\n+($O860*'fnd base rates'!F$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,6)))\n*$R860","v":7627.6095559999994},{"$f":"(($D860*'fnd base rates'!G$107)\n+($E860*'fnd base rates'!G$108)\n+($F860*'fnd base rates'!G$109)\n+($G860*'fnd base rates'!G$110)\n+($H860*'fnd base rates'!G$111)\n+($I860*'fnd base rates'!G$112)\n+($J860*'fnd base rates'!G$113)\n+($K860*'fnd base rates'!G$114)\n+($M860*'fnd base rates'!G$116)\n+($N860*'fnd base rates'!G$117)\n+($O860*'fnd base rates'!G$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,7)))\n*$R860","v":1226.5011039999999},{"$f":"(($D860*'fnd base rates'!H$107)\n+($E860*'fnd base rates'!H$108)\n+($F860*'fnd base rates'!H$109)\n+($G860*'fnd base rates'!H$110)\n+($H860*'fnd base rates'!H$111)\n+($I860*'fnd base rates'!H$112)\n+($J860*'fnd base rates'!H$113)\n+($K860*'fnd base rates'!H$114)\n+($M860*'fnd base rates'!H$116)\n+($N860*'fnd base rates'!H$117)\n+($O860*'fnd base rates'!H$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,8)))","v":3489.5611599999997},{"$f":"(($D860*'fnd base rates'!I$107)\n+($E860*'fnd base rates'!I$108)\n+($F860*'fnd base rates'!I$109)\n+($G860*'fnd base rates'!I$110)\n+($H860*'fnd base rates'!I$111)\n+($I860*'fnd base rates'!I$112)\n+($J860*'fnd base rates'!I$113)\n+($K860*'fnd base rates'!I$114)\n+($M860*'fnd base rates'!I$116)\n+($N860*'fnd base rates'!I$117)\n+($O860*'fnd base rates'!I$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,9)))\n*$R860","v":2537.6799999999998},{"$f":"(($D860*'fnd base rates'!J$107)\n+($E860*'fnd base rates'!J$108)\n+($F860*'fnd base rates'!J$109)\n+($G860*'fnd base rates'!J$110)\n+($H860*'fnd base rates'!J$111)\n+($I860*'fnd base rates'!J$112)\n+($J860*'fnd base rates'!J$113)\n+($K860*'fnd base rates'!J$114)\n+($M860*'fnd base rates'!J$116)\n+($N860*'fnd base rates'!J$117)\n+($O860*'fnd base rates'!J$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,10)))\n*$R860","v":1787.5099999999998},{"$f":"(($D860*'fnd base rates'!K$107)\n+($E860*'fnd base rates'!K$108)\n+($F860*'fnd base rates'!K$109)\n+($G860*'fnd base rates'!K$110)\n+($H860*'fnd base rates'!K$111)\n+($I860*'fnd base rates'!K$112)\n+($J860*'fnd base rates'!K$113)\n+($K860*'fnd base rates'!K$114)\n+($M860*'fnd base rates'!K$116)\n+($N860*'fnd base rates'!K$117)\n+($O860*'fnd base rates'!K$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,11)))\n*$R860","v":7512.8021140000001},{"$f":"(($D860*'fnd base rates'!L$107)\n+($E860*'fnd base rates'!L$108)\n+($F860*'fnd base rates'!L$109)\n+($G860*'fnd base rates'!L$110)\n+($H860*'fnd base rates'!L$111)\n+($I860*'fnd base rates'!L$112)\n+($J860*'fnd base rates'!L$113)\n+($K860*'fnd base rates'!L$114)\n+($M860*'fnd base rates'!L$116)\n+($N860*'fnd base rates'!L$117)\n+($O860*'fnd base rates'!L$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,12)))","v":11759.05198},{"$f":"(($D860*'fnd base rates'!M$107)\n+($E860*'fnd base rates'!M$108)\n+($F860*'fnd base rates'!M$109)\n+($G860*'fnd base rates'!M$110)\n+($H860*'fnd base rates'!M$111)\n+($I860*'fnd base rates'!M$112)\n+($J860*'fnd base rates'!M$113)\n+($K860*'fnd base rates'!M$114)\n+($M860*'fnd base rates'!M$116)\n+($N860*'fnd base rates'!M$117)\n+($O860*'fnd base rates'!M$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,13)))","v":0},73126.077596000003,null,497117074,"497","117","074",1,6,73126.077596000003,12188,-1026,13214,null,null,null,null,null,null,0,null,0]
["497",497117086,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D861","v":0},{"$f":"'fnd enro'!E861","v":0},{"$f":"'fnd enro'!F861","v":2},{"$f":"'fnd enro'!G861","v":8},{"$f":"'fnd enro'!H861","v":5},{"$f":"'fnd enro'!I861","v":6},{"$f":"'fnd enro'!J861","v":0},{"$f":"'fnd enro'!K861","v":0.82530000000000003},{"$f":"'fnd enro'!L861","v":0},{"$f":"'fnd enro'!M861","v":0},{"$f":"'fnd enro'!N861","v":0},{"$f":"'fnd enro'!O861","v":0},{"$f":"'fnd enro'!P861","v":5},{"$f":"'fnd enro'!R861","v":21},1,{"$f":"VALUE('fnd enro'!Q861)","v":8},null,{"$f":"(($D861*'fnd base rates'!C$107)\n+($E861*'fnd base rates'!C$108)\n+($F861*'fnd base rates'!C$109)\n+($G861*'fnd base rates'!C$110)\n+($H861*'fnd base rates'!C$111)\n+($I861*'fnd base rates'!C$112)\n+($J861*'fnd base rates'!C$113)\n+($K861*'fnd base rates'!C$114)\n+($M861*'fnd base rates'!C$116)\n+($N861*'fnd base rates'!C$117)\n+($O861*'fnd base rates'!C$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,3)))\n*$R861","v":12400.717172999999},{"$f":"(($D861*'fnd base rates'!D$107)\n+($E861*'fnd base rates'!D$108)\n+($F861*'fnd base rates'!D$109)\n+($G861*'fnd base rates'!D$110)\n+($H861*'fnd base rates'!D$111)\n+($I861*'fnd base rates'!D$112)\n+($J861*'fnd base rates'!D$113)\n+($K861*'fnd base rates'!D$114)\n+($M861*'fnd base rates'!D$116)\n+($N861*'fnd base rates'!D$117)\n+($O861*'fnd base rates'!D$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,4)))\n*$R861","v":19023.2},{"$f":"(($D861*'fnd base rates'!E$107)\n+($E861*'fnd base rates'!E$108)\n+($F861*'fnd base rates'!E$109)\n+($G861*'fnd base rates'!E$110)\n+($H861*'fnd base rates'!E$111)\n+($I861*'fnd base rates'!E$112)\n+($J861*'fnd base rates'!E$113)\n+($K861*'fnd base rates'!E$114)\n+($M861*'fnd base rates'!E$116)\n+($N861*'fnd base rates'!E$117)\n+($O861*'fnd base rates'!E$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,5)))\n*$R861","v":110374.66371399999},{"$f":"(($D861*'fnd base rates'!F$107)\n+($E861*'fnd base rates'!F$108)\n+($F861*'fnd base rates'!F$109)\n+($G861*'fnd base rates'!F$110)\n+($H861*'fnd base rates'!F$111)\n+($I861*'fnd base rates'!F$112)\n+($J861*'fnd base rates'!F$113)\n+($K861*'fnd base rates'!F$114)\n+($M861*'fnd base rates'!F$116)\n+($N861*'fnd base rates'!F$117)\n+($O861*'fnd base rates'!F$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,6)))\n*$R861","v":24258.933446000003},{"$f":"(($D861*'fnd base rates'!G$107)\n+($E861*'fnd base rates'!G$108)\n+($F861*'fnd base rates'!G$109)\n+($G861*'fnd base rates'!G$110)\n+($H861*'fnd base rates'!G$111)\n+($I861*'fnd base rates'!G$112)\n+($J861*'fnd base rates'!G$113)\n+($K861*'fnd base rates'!G$114)\n+($M861*'fnd base rates'!G$116)\n+($N861*'fnd base rates'!G$117)\n+($O861*'fnd base rates'!G$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,7)))\n*$R861","v":4551.783864},{"$f":"(($D861*'fnd base rates'!H$107)\n+($E861*'fnd base rates'!H$108)\n+($F861*'fnd base rates'!H$109)\n+($G861*'fnd base rates'!H$110)\n+($H861*'fnd base rates'!H$111)\n+($I861*'fnd base rates'!H$112)\n+($J861*'fnd base rates'!H$113)\n+($K861*'fnd base rates'!H$114)\n+($M861*'fnd base rates'!H$116)\n+($N861*'fnd base rates'!H$117)\n+($O861*'fnd base rates'!H$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,8)))","v":13729.86406},{"$f":"(($D861*'fnd base rates'!I$107)\n+($E861*'fnd base rates'!I$108)\n+($F861*'fnd base rates'!I$109)\n+($G861*'fnd base rates'!I$110)\n+($H861*'fnd base rates'!I$111)\n+($I861*'fnd base rates'!I$112)\n+($J861*'fnd base rates'!I$113)\n+($K861*'fnd base rates'!I$114)\n+($M861*'fnd base rates'!I$116)\n+($N861*'fnd base rates'!I$117)\n+($O861*'fnd base rates'!I$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,9)))\n*$R861","v":9327.4699999999993},{"$f":"(($D861*'fnd base rates'!J$107)\n+($E861*'fnd base rates'!J$108)\n+($F861*'fnd base rates'!J$109)\n+($G861*'fnd base rates'!J$110)\n+($H861*'fnd base rates'!J$111)\n+($I861*'fnd base rates'!J$112)\n+($J861*'fnd base rates'!J$113)\n+($K861*'fnd base rates'!J$114)\n+($M861*'fnd base rates'!J$116)\n+($N861*'fnd base rates'!J$117)\n+($O861*'fnd base rates'!J$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,10)))\n*$R861","v":10591.49},{"$f":"(($D861*'fnd base rates'!K$107)\n+($E861*'fnd base rates'!K$108)\n+($F861*'fnd base rates'!K$109)\n+($G861*'fnd base rates'!K$110)\n+($H861*'fnd base rates'!K$111)\n+($I861*'fnd base rates'!K$112)\n+($J861*'fnd base rates'!K$113)\n+($K861*'fnd base rates'!K$114)\n+($M861*'fnd base rates'!K$116)\n+($N861*'fnd base rates'!K$117)\n+($O861*'fnd base rates'!K$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,11)))\n*$R861","v":25271.652399000002},{"$f":"(($D861*'fnd base rates'!L$107)\n+($E861*'fnd base rates'!L$108)\n+($F861*'fnd base rates'!L$109)\n+($G861*'fnd base rates'!L$110)\n+($H861*'fnd base rates'!L$111)\n+($I861*'fnd base rates'!L$112)\n+($J861*'fnd base rates'!L$113)\n+($K861*'fnd base rates'!L$114)\n+($M861*'fnd base rates'!L$116)\n+($N861*'fnd base rates'!L$117)\n+($O861*'fnd base rates'!L$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,12)))","v":40828.741930000004},{"$f":"(($D861*'fnd base rates'!M$107)\n+($E861*'fnd base rates'!M$108)\n+($F861*'fnd base rates'!M$109)\n+($G861*'fnd base rates'!M$110)\n+($H861*'fnd base rates'!M$111)\n+($I861*'fnd base rates'!M$112)\n+($J861*'fnd base rates'!M$113)\n+($K861*'fnd base rates'!M$114)\n+($M861*'fnd base rates'!M$116)\n+($N861*'fnd base rates'!M$117)\n+($O861*'fnd base rates'!M$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,13)))","v":0},270358.51658599998,null,497117086,"497","117","086",1,21,270358.51658599998,12874,1141,11733,null,null,null,null,null,null,0,null,0]
["497",497117087,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D862","v":0},{"$f":"'fnd enro'!E862","v":0},{"$f":"'fnd enro'!F862","v":0},{"$f":"'fnd enro'!G862","v":3},{"$f":"'fnd enro'!H862","v":0},{"$f":"'fnd enro'!I862","v":1},{"$f":"'fnd enro'!J862","v":0},{"$f":"'fnd enro'!K862","v":0.15720000000000001},{"$f":"'fnd enro'!L862","v":0},{"$f":"'fnd enro'!M862","v":0},{"$f":"'fnd enro'!N862","v":0},{"$f":"'fnd enro'!O862","v":0},{"$f":"'fnd enro'!P862","v":3},{"$f":"'fnd enro'!R862","v":4},1,{"$f":"VALUE('fnd enro'!Q862)","v":6},null,{"$f":"(($D862*'fnd base rates'!C$107)\n+($E862*'fnd base rates'!C$108)\n+($F862*'fnd base rates'!C$109)\n+($G862*'fnd base rates'!C$110)\n+($H862*'fnd base rates'!C$111)\n+($I862*'fnd base rates'!C$112)\n+($J862*'fnd base rates'!C$113)\n+($K862*'fnd base rates'!C$114)\n+($M862*'fnd base rates'!C$116)\n+($N862*'fnd base rates'!C$117)\n+($O862*'fnd base rates'!C$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,3)))\n*$R862","v":2499.5756519999995},{"$f":"(($D862*'fnd base rates'!D$107)\n+($E862*'fnd base rates'!D$108)\n+($F862*'fnd base rates'!D$109)\n+($G862*'fnd base rates'!D$110)\n+($H862*'fnd base rates'!D$111)\n+($I862*'fnd base rates'!D$112)\n+($J862*'fnd base rates'!D$113)\n+($K862*'fnd base rates'!D$114)\n+($M862*'fnd base rates'!D$116)\n+($N862*'fnd base rates'!D$117)\n+($O862*'fnd base rates'!D$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,4)))\n*$R862","v":4275.21},{"$f":"(($D862*'fnd base rates'!E$107)\n+($E862*'fnd base rates'!E$108)\n+($F862*'fnd base rates'!E$109)\n+($G862*'fnd base rates'!E$110)\n+($H862*'fnd base rates'!E$111)\n+($I862*'fnd base rates'!E$112)\n+($J862*'fnd base rates'!E$113)\n+($K862*'fnd base rates'!E$114)\n+($M862*'fnd base rates'!E$116)\n+($N862*'fnd base rates'!E$117)\n+($O862*'fnd base rates'!E$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,5)))\n*$R862","v":27654.392136000002},{"$f":"(($D862*'fnd base rates'!F$107)\n+($E862*'fnd base rates'!F$108)\n+($F862*'fnd base rates'!F$109)\n+($G862*'fnd base rates'!F$110)\n+($H862*'fnd base rates'!F$111)\n+($I862*'fnd base rates'!F$112)\n+($J862*'fnd base rates'!F$113)\n+($K862*'fnd base rates'!F$114)\n+($M862*'fnd base rates'!F$116)\n+($N862*'fnd base rates'!F$117)\n+($O862*'fnd base rates'!F$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,6)))\n*$R862","v":4929.549704},{"$f":"(($D862*'fnd base rates'!G$107)\n+($E862*'fnd base rates'!G$108)\n+($F862*'fnd base rates'!G$109)\n+($G862*'fnd base rates'!G$110)\n+($H862*'fnd base rates'!G$111)\n+($I862*'fnd base rates'!G$112)\n+($J862*'fnd base rates'!G$113)\n+($K862*'fnd base rates'!G$114)\n+($M862*'fnd base rates'!G$116)\n+($N862*'fnd base rates'!G$117)\n+($O862*'fnd base rates'!G$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,7)))\n*$R862","v":1162.8407360000001},{"$f":"(($D862*'fnd base rates'!H$107)\n+($E862*'fnd base rates'!H$108)\n+($F862*'fnd base rates'!H$109)\n+($G862*'fnd base rates'!H$110)\n+($H862*'fnd base rates'!H$111)\n+($I862*'fnd base rates'!H$112)\n+($J862*'fnd base rates'!H$113)\n+($K862*'fnd base rates'!H$114)\n+($M862*'fnd base rates'!H$116)\n+($N862*'fnd base rates'!H$117)\n+($O862*'fnd base rates'!H$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,8)))","v":2616.4474400000004},{"$f":"(($D862*'fnd base rates'!I$107)\n+($E862*'fnd base rates'!I$108)\n+($F862*'fnd base rates'!I$109)\n+($G862*'fnd base rates'!I$110)\n+($H862*'fnd base rates'!I$111)\n+($I862*'fnd base rates'!I$112)\n+($J862*'fnd base rates'!I$113)\n+($K862*'fnd base rates'!I$114)\n+($M862*'fnd base rates'!I$116)\n+($N862*'fnd base rates'!I$117)\n+($O862*'fnd base rates'!I$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,9)))\n*$R862","v":1995.49},{"$f":"(($D862*'fnd base rates'!J$107)\n+($E862*'fnd base rates'!J$108)\n+($F862*'fnd base rates'!J$109)\n+($G862*'fnd base rates'!J$110)\n+($H862*'fnd base rates'!J$111)\n+($I862*'fnd base rates'!J$112)\n+($J862*'fnd base rates'!J$113)\n+($K862*'fnd base rates'!J$114)\n+($M862*'fnd base rates'!J$116)\n+($N862*'fnd base rates'!J$117)\n+($O862*'fnd base rates'!J$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,10)))\n*$R862","v":3215.5},{"$f":"(($D862*'fnd base rates'!K$107)\n+($E862*'fnd base rates'!K$108)\n+($F862*'fnd base rates'!K$109)\n+($G862*'fnd base rates'!K$110)\n+($H862*'fnd base rates'!K$111)\n+($I862*'fnd base rates'!K$112)\n+($J862*'fnd base rates'!K$113)\n+($K862*'fnd base rates'!K$114)\n+($M862*'fnd base rates'!K$116)\n+($N862*'fnd base rates'!K$117)\n+($O862*'fnd base rates'!K$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,11)))\n*$R862","v":4723.4480760000006},{"$f":"(($D862*'fnd base rates'!L$107)\n+($E862*'fnd base rates'!L$108)\n+($F862*'fnd base rates'!L$109)\n+($G862*'fnd base rates'!L$110)\n+($H862*'fnd base rates'!L$111)\n+($I862*'fnd base rates'!L$112)\n+($J862*'fnd base rates'!L$113)\n+($K862*'fnd base rates'!L$114)\n+($M862*'fnd base rates'!L$116)\n+($N862*'fnd base rates'!L$117)\n+($O862*'fnd base rates'!L$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,12)))","v":8772.9913199999992},{"$f":"(($D862*'fnd base rates'!M$107)\n+($E862*'fnd base rates'!M$108)\n+($F862*'fnd base rates'!M$109)\n+($G862*'fnd base rates'!M$110)\n+($H862*'fnd base rates'!M$111)\n+($I862*'fnd base rates'!M$112)\n+($J862*'fnd base rates'!M$113)\n+($K862*'fnd base rates'!M$114)\n+($M862*'fnd base rates'!M$116)\n+($N862*'fnd base rates'!M$117)\n+($O862*'fnd base rates'!M$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,13)))","v":0},61845.445064,null,497117087,"497","117","087",1,4,61845.445064,15461,2960,12501,null,null,null,null,null,null,0,null,0]
["497",497117111,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D863","v":0},{"$f":"'fnd enro'!E863","v":0},{"$f":"'fnd enro'!F863","v":0},{"$f":"'fnd enro'!G863","v":7},{"$f":"'fnd enro'!H863","v":2},{"$f":"'fnd enro'!I863","v":2},{"$f":"'fnd enro'!J863","v":0},{"$f":"'fnd enro'!K863","v":0.43230000000000002},{"$f":"'fnd enro'!L863","v":0},{"$f":"'fnd enro'!M863","v":0},{"$f":"'fnd enro'!N863","v":0},{"$f":"'fnd enro'!O863","v":0},{"$f":"'fnd enro'!P863","v":2},{"$f":"'fnd enro'!R863","v":11},1,{"$f":"VALUE('fnd enro'!Q863)","v":8},null,{"$f":"(($D863*'fnd base rates'!C$107)\n+($E863*'fnd base rates'!C$108)\n+($F863*'fnd base rates'!C$109)\n+($G863*'fnd base rates'!C$110)\n+($H863*'fnd base rates'!C$111)\n+($I863*'fnd base rates'!C$112)\n+($J863*'fnd base rates'!C$113)\n+($K863*'fnd base rates'!C$114)\n+($M863*'fnd base rates'!C$116)\n+($N863*'fnd base rates'!C$117)\n+($O863*'fnd base rates'!C$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,3)))\n*$R863","v":6443.1680429999988},{"$f":"(($D863*'fnd base rates'!D$107)\n+($E863*'fnd base rates'!D$108)\n+($F863*'fnd base rates'!D$109)\n+($G863*'fnd base rates'!D$110)\n+($H863*'fnd base rates'!D$111)\n+($I863*'fnd base rates'!D$112)\n+($J863*'fnd base rates'!D$113)\n+($K863*'fnd base rates'!D$114)\n+($M863*'fnd base rates'!D$116)\n+($N863*'fnd base rates'!D$117)\n+($O863*'fnd base rates'!D$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,4)))\n*$R863","v":9716.06},{"$f":"(($D863*'fnd base rates'!E$107)\n+($E863*'fnd base rates'!E$108)\n+($F863*'fnd base rates'!E$109)\n+($G863*'fnd base rates'!E$110)\n+($H863*'fnd base rates'!E$111)\n+($I863*'fnd base rates'!E$112)\n+($J863*'fnd base rates'!E$113)\n+($K863*'fnd base rates'!E$114)\n+($M863*'fnd base rates'!E$116)\n+($N863*'fnd base rates'!E$117)\n+($O863*'fnd base rates'!E$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,5)))\n*$R863","v":54416.773373999997},{"$f":"(($D863*'fnd base rates'!F$107)\n+($E863*'fnd base rates'!F$108)\n+($F863*'fnd base rates'!F$109)\n+($G863*'fnd base rates'!F$110)\n+($H863*'fnd base rates'!F$111)\n+($I863*'fnd base rates'!F$112)\n+($J863*'fnd base rates'!F$113)\n+($K863*'fnd base rates'!F$114)\n+($M863*'fnd base rates'!F$116)\n+($N863*'fnd base rates'!F$117)\n+($O863*'fnd base rates'!F$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,6)))\n*$R863","v":13308.744186},{"$f":"(($D863*'fnd base rates'!G$107)\n+($E863*'fnd base rates'!G$108)\n+($F863*'fnd base rates'!G$109)\n+($G863*'fnd base rates'!G$110)\n+($H863*'fnd base rates'!G$111)\n+($I863*'fnd base rates'!G$112)\n+($J863*'fnd base rates'!G$113)\n+($K863*'fnd base rates'!G$114)\n+($M863*'fnd base rates'!G$116)\n+($N863*'fnd base rates'!G$117)\n+($O863*'fnd base rates'!G$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,7)))\n*$R863","v":2250.3920239999998},{"$f":"(($D863*'fnd base rates'!H$107)\n+($E863*'fnd base rates'!H$108)\n+($F863*'fnd base rates'!H$109)\n+($G863*'fnd base rates'!H$110)\n+($H863*'fnd base rates'!H$111)\n+($I863*'fnd base rates'!H$112)\n+($J863*'fnd base rates'!H$113)\n+($K863*'fnd base rates'!H$114)\n+($M863*'fnd base rates'!H$116)\n+($N863*'fnd base rates'!H$117)\n+($O863*'fnd base rates'!H$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,8)))","v":6805.0454600000003},{"$f":"(($D863*'fnd base rates'!I$107)\n+($E863*'fnd base rates'!I$108)\n+($F863*'fnd base rates'!I$109)\n+($G863*'fnd base rates'!I$110)\n+($H863*'fnd base rates'!I$111)\n+($I863*'fnd base rates'!I$112)\n+($J863*'fnd base rates'!I$113)\n+($K863*'fnd base rates'!I$114)\n+($M863*'fnd base rates'!I$116)\n+($N863*'fnd base rates'!I$117)\n+($O863*'fnd base rates'!I$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,9)))\n*$R863","v":4686.1899999999996},{"$f":"(($D863*'fnd base rates'!J$107)\n+($E863*'fnd base rates'!J$108)\n+($F863*'fnd base rates'!J$109)\n+($G863*'fnd base rates'!J$110)\n+($H863*'fnd base rates'!J$111)\n+($I863*'fnd base rates'!J$112)\n+($J863*'fnd base rates'!J$113)\n+($K863*'fnd base rates'!J$114)\n+($M863*'fnd base rates'!J$116)\n+($N863*'fnd base rates'!J$117)\n+($O863*'fnd base rates'!J$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,10)))\n*$R863","v":4520.5},{"$f":"(($D863*'fnd base rates'!K$107)\n+($E863*'fnd base rates'!K$108)\n+($F863*'fnd base rates'!K$109)\n+($G863*'fnd base rates'!K$110)\n+($H863*'fnd base rates'!K$111)\n+($I863*'fnd base rates'!K$112)\n+($J863*'fnd base rates'!K$113)\n+($K863*'fnd base rates'!K$114)\n+($M863*'fnd base rates'!K$116)\n+($N863*'fnd base rates'!K$117)\n+($O863*'fnd base rates'!K$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,11)))\n*$R863","v":13123.462209000001},{"$f":"(($D863*'fnd base rates'!L$107)\n+($E863*'fnd base rates'!L$108)\n+($F863*'fnd base rates'!L$109)\n+($G863*'fnd base rates'!L$110)\n+($H863*'fnd base rates'!L$111)\n+($I863*'fnd base rates'!L$112)\n+($J863*'fnd base rates'!L$113)\n+($K863*'fnd base rates'!L$114)\n+($M863*'fnd base rates'!L$116)\n+($N863*'fnd base rates'!L$117)\n+($O863*'fnd base rates'!L$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,12)))","v":21000.66863},{"$f":"(($D863*'fnd base rates'!M$107)\n+($E863*'fnd base rates'!M$108)\n+($F863*'fnd base rates'!M$109)\n+($G863*'fnd base rates'!M$110)\n+($H863*'fnd base rates'!M$111)\n+($I863*'fnd base rates'!M$112)\n+($J863*'fnd base rates'!M$113)\n+($K863*'fnd base rates'!M$114)\n+($M863*'fnd base rates'!M$116)\n+($N863*'fnd base rates'!M$117)\n+($O863*'fnd base rates'!M$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,13)))","v":0},136271.00392599998,null,497117111,"497","117","111",1,11,136271.00392599998,12388,-2764,15152,null,null,null,null,null,null,0,null,0]
["497",497117114,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D864","v":0},{"$f":"'fnd enro'!E864","v":0},{"$f":"'fnd enro'!F864","v":0},{"$f":"'fnd enro'!G864","v":4},{"$f":"'fnd enro'!H864","v":8},{"$f":"'fnd enro'!I864","v":4},{"$f":"'fnd enro'!J864","v":0},{"$f":"'fnd enro'!K864","v":0.62880000000000003},{"$f":"'fnd enro'!L864","v":0},{"$f":"'fnd enro'!M864","v":3},{"$f":"'fnd enro'!N864","v":0},{"$f":"'fnd enro'!O864","v":0},{"$f":"'fnd enro'!P864","v":8},{"$f":"'fnd enro'!R864","v":16},1,{"$f":"VALUE('fnd enro'!Q864)","v":10},null,{"$f":"(($D864*'fnd base rates'!C$107)\n+($E864*'fnd base rates'!C$108)\n+($F864*'fnd base rates'!C$109)\n+($G864*'fnd base rates'!C$110)\n+($H864*'fnd base rates'!C$111)\n+($I864*'fnd base rates'!C$112)\n+($J864*'fnd base rates'!C$113)\n+($K864*'fnd base rates'!C$114)\n+($M864*'fnd base rates'!C$116)\n+($N864*'fnd base rates'!C$117)\n+($O864*'fnd base rates'!C$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,3)))\n*$R864","v":10232.132608},{"$f":"(($D864*'fnd base rates'!D$107)\n+($E864*'fnd base rates'!D$108)\n+($F864*'fnd base rates'!D$109)\n+($G864*'fnd base rates'!D$110)\n+($H864*'fnd base rates'!D$111)\n+($I864*'fnd base rates'!D$112)\n+($J864*'fnd base rates'!D$113)\n+($K864*'fnd base rates'!D$114)\n+($M864*'fnd base rates'!D$116)\n+($N864*'fnd base rates'!D$117)\n+($O864*'fnd base rates'!D$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,4)))\n*$R864","v":17212.8},{"$f":"(($D864*'fnd base rates'!E$107)\n+($E864*'fnd base rates'!E$108)\n+($F864*'fnd base rates'!E$109)\n+($G864*'fnd base rates'!E$110)\n+($H864*'fnd base rates'!E$111)\n+($I864*'fnd base rates'!E$112)\n+($J864*'fnd base rates'!E$113)\n+($K864*'fnd base rates'!E$114)\n+($M864*'fnd base rates'!E$116)\n+($N864*'fnd base rates'!E$117)\n+($O864*'fnd base rates'!E$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,5)))\n*$R864","v":106533.20854400001},{"$f":"(($D864*'fnd base rates'!F$107)\n+($E864*'fnd base rates'!F$108)\n+($F864*'fnd base rates'!F$109)\n+($G864*'fnd base rates'!F$110)\n+($H864*'fnd base rates'!F$111)\n+($I864*'fnd base rates'!F$112)\n+($J864*'fnd base rates'!F$113)\n+($K864*'fnd base rates'!F$114)\n+($M864*'fnd base rates'!F$116)\n+($N864*'fnd base rates'!F$117)\n+($O864*'fnd base rates'!F$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,6)))\n*$R864","v":18165.718816000001},{"$f":"(($D864*'fnd base rates'!G$107)\n+($E864*'fnd base rates'!G$108)\n+($F864*'fnd base rates'!G$109)\n+($G864*'fnd base rates'!G$110)\n+($H864*'fnd base rates'!G$111)\n+($I864*'fnd base rates'!G$112)\n+($J864*'fnd base rates'!G$113)\n+($K864*'fnd base rates'!G$114)\n+($M864*'fnd base rates'!G$116)\n+($N864*'fnd base rates'!G$117)\n+($O864*'fnd base rates'!G$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,7)))\n*$R864","v":4693.5429439999989},{"$f":"(($D864*'fnd base rates'!H$107)\n+($E864*'fnd base rates'!H$108)\n+($F864*'fnd base rates'!H$109)\n+($G864*'fnd base rates'!H$110)\n+($H864*'fnd base rates'!H$111)\n+($I864*'fnd base rates'!H$112)\n+($J864*'fnd base rates'!H$113)\n+($K864*'fnd base rates'!H$114)\n+($M864*'fnd base rates'!H$116)\n+($N864*'fnd base rates'!H$117)\n+($O864*'fnd base rates'!H$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,8)))","v":10848.029760000001},{"$f":"(($D864*'fnd base rates'!I$107)\n+($E864*'fnd base rates'!I$108)\n+($F864*'fnd base rates'!I$109)\n+($G864*'fnd base rates'!I$110)\n+($H864*'fnd base rates'!I$111)\n+($I864*'fnd base rates'!I$112)\n+($J864*'fnd base rates'!I$113)\n+($K864*'fnd base rates'!I$114)\n+($M864*'fnd base rates'!I$116)\n+($N864*'fnd base rates'!I$117)\n+($O864*'fnd base rates'!I$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,9)))\n*$R864","v":8284.369999999999},{"$f":"(($D864*'fnd base rates'!J$107)\n+($E864*'fnd base rates'!J$108)\n+($F864*'fnd base rates'!J$109)\n+($G864*'fnd base rates'!J$110)\n+($H864*'fnd base rates'!J$111)\n+($I864*'fnd base rates'!J$112)\n+($J864*'fnd base rates'!J$113)\n+($K864*'fnd base rates'!J$114)\n+($M864*'fnd base rates'!J$116)\n+($N864*'fnd base rates'!J$117)\n+($O864*'fnd base rates'!J$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,10)))\n*$R864","v":12795.02},{"$f":"(($D864*'fnd base rates'!K$107)\n+($E864*'fnd base rates'!K$108)\n+($F864*'fnd base rates'!K$109)\n+($G864*'fnd base rates'!K$110)\n+($H864*'fnd base rates'!K$111)\n+($I864*'fnd base rates'!K$112)\n+($J864*'fnd base rates'!K$113)\n+($K864*'fnd base rates'!K$114)\n+($M864*'fnd base rates'!K$116)\n+($N864*'fnd base rates'!K$117)\n+($O864*'fnd base rates'!K$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,11)))\n*$R864","v":20587.862304000002},{"$f":"(($D864*'fnd base rates'!L$107)\n+($E864*'fnd base rates'!L$108)\n+($F864*'fnd base rates'!L$109)\n+($G864*'fnd base rates'!L$110)\n+($H864*'fnd base rates'!L$111)\n+($I864*'fnd base rates'!L$112)\n+($J864*'fnd base rates'!L$113)\n+($K864*'fnd base rates'!L$114)\n+($M864*'fnd base rates'!L$116)\n+($N864*'fnd base rates'!L$117)\n+($O864*'fnd base rates'!L$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,12)))","v":36146.215279999997},{"$f":"(($D864*'fnd base rates'!M$107)\n+($E864*'fnd base rates'!M$108)\n+($F864*'fnd base rates'!M$109)\n+($G864*'fnd base rates'!M$110)\n+($H864*'fnd base rates'!M$111)\n+($I864*'fnd base rates'!M$112)\n+($J864*'fnd base rates'!M$113)\n+($K864*'fnd base rates'!M$114)\n+($M864*'fnd base rates'!M$116)\n+($N864*'fnd base rates'!M$117)\n+($O864*'fnd base rates'!M$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,13)))","v":0},245498.90025599999,null,497117114,"497","117","114",1,16,245498.90025599999,15344,3156,12188,null,null,null,null,null,null,0,null,0]
["497",497117117,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D865","v":0},{"$f":"'fnd enro'!E865","v":0},{"$f":"'fnd enro'!F865","v":4},{"$f":"'fnd enro'!G865","v":8},{"$f":"'fnd enro'!H865","v":9},{"$f":"'fnd enro'!I865","v":11},{"$f":"'fnd enro'!J865","v":0},{"$f":"'fnd enro'!K865","v":1.2576000000000001},{"$f":"'fnd enro'!L865","v":0},{"$f":"'fnd enro'!M865","v":2},{"$f":"'fnd enro'!N865","v":0},{"$f":"'fnd enro'!O865","v":0},{"$f":"'fnd enro'!P865","v":1},{"$f":"'fnd enro'!R865","v":32},1,{"$f":"VALUE('fnd enro'!Q865)","v":5},null,{"$f":"(($D865*'fnd base rates'!C$107)\n+($E865*'fnd base rates'!C$108)\n+($F865*'fnd base rates'!C$109)\n+($G865*'fnd base rates'!C$110)\n+($H865*'fnd base rates'!C$111)\n+($I865*'fnd base rates'!C$112)\n+($J865*'fnd base rates'!C$113)\n+($K865*'fnd base rates'!C$114)\n+($M865*'fnd base rates'!C$116)\n+($N865*'fnd base rates'!C$117)\n+($O865*'fnd base rates'!C$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,3)))\n*$R865","v":18538.905215999999},{"$f":"(($D865*'fnd base rates'!D$107)\n+($E865*'fnd base rates'!D$108)\n+($F865*'fnd base rates'!D$109)\n+($G865*'fnd base rates'!D$110)\n+($H865*'fnd base rates'!D$111)\n+($I865*'fnd base rates'!D$112)\n+($J865*'fnd base rates'!D$113)\n+($K865*'fnd base rates'!D$114)\n+($M865*'fnd base rates'!D$116)\n+($N865*'fnd base rates'!D$117)\n+($O865*'fnd base rates'!D$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,4)))\n*$R865","v":26630.55},{"$f":"(($D865*'fnd base rates'!E$107)\n+($E865*'fnd base rates'!E$108)\n+($F865*'fnd base rates'!E$109)\n+($G865*'fnd base rates'!E$110)\n+($H865*'fnd base rates'!E$111)\n+($I865*'fnd base rates'!E$112)\n+($J865*'fnd base rates'!E$113)\n+($K865*'fnd base rates'!E$114)\n+($M865*'fnd base rates'!E$116)\n+($N865*'fnd base rates'!E$117)\n+($O865*'fnd base rates'!E$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,5)))\n*$R865","v":145518.98708799999},{"$f":"(($D865*'fnd base rates'!F$107)\n+($E865*'fnd base rates'!F$108)\n+($F865*'fnd base rates'!F$109)\n+($G865*'fnd base rates'!F$110)\n+($H865*'fnd base rates'!F$111)\n+($I865*'fnd base rates'!F$112)\n+($J865*'fnd base rates'!F$113)\n+($K865*'fnd base rates'!F$114)\n+($M865*'fnd base rates'!F$116)\n+($N865*'fnd base rates'!F$117)\n+($O865*'fnd base rates'!F$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,6)))\n*$R865","v":36276.947632000003},{"$f":"(($D865*'fnd base rates'!G$107)\n+($E865*'fnd base rates'!G$108)\n+($F865*'fnd base rates'!G$109)\n+($G865*'fnd base rates'!G$110)\n+($H865*'fnd base rates'!G$111)\n+($I865*'fnd base rates'!G$112)\n+($J865*'fnd base rates'!G$113)\n+($K865*'fnd base rates'!G$114)\n+($M865*'fnd base rates'!G$116)\n+($N865*'fnd base rates'!G$117)\n+($O865*'fnd base rates'!G$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,7)))\n*$R865","v":5777.6358880000007},{"$f":"(($D865*'fnd base rates'!H$107)\n+($E865*'fnd base rates'!H$108)\n+($F865*'fnd base rates'!H$109)\n+($G865*'fnd base rates'!H$110)\n+($H865*'fnd base rates'!H$111)\n+($I865*'fnd base rates'!H$112)\n+($J865*'fnd base rates'!H$113)\n+($K865*'fnd base rates'!H$114)\n+($M865*'fnd base rates'!H$116)\n+($N865*'fnd base rates'!H$117)\n+($O865*'fnd base rates'!H$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,8)))","v":21599.149520000003},{"$f":"(($D865*'fnd base rates'!I$107)\n+($E865*'fnd base rates'!I$108)\n+($F865*'fnd base rates'!I$109)\n+($G865*'fnd base rates'!I$110)\n+($H865*'fnd base rates'!I$111)\n+($I865*'fnd base rates'!I$112)\n+($J865*'fnd base rates'!I$113)\n+($K865*'fnd base rates'!I$114)\n+($M865*'fnd base rates'!I$116)\n+($N865*'fnd base rates'!I$117)\n+($O865*'fnd base rates'!I$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,9)))\n*$R865","v":13470.44},{"$f":"(($D865*'fnd base rates'!J$107)\n+($E865*'fnd base rates'!J$108)\n+($F865*'fnd base rates'!J$109)\n+($G865*'fnd base rates'!J$110)\n+($H865*'fnd base rates'!J$111)\n+($I865*'fnd base rates'!J$112)\n+($J865*'fnd base rates'!J$113)\n+($K865*'fnd base rates'!J$114)\n+($M865*'fnd base rates'!J$116)\n+($N865*'fnd base rates'!J$117)\n+($O865*'fnd base rates'!J$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,10)))\n*$R865","v":11473.469999999998},{"$f":"(($D865*'fnd base rates'!K$107)\n+($E865*'fnd base rates'!K$108)\n+($F865*'fnd base rates'!K$109)\n+($G865*'fnd base rates'!K$110)\n+($H865*'fnd base rates'!K$111)\n+($I865*'fnd base rates'!K$112)\n+($J865*'fnd base rates'!K$113)\n+($K865*'fnd base rates'!K$114)\n+($M865*'fnd base rates'!K$116)\n+($N865*'fnd base rates'!K$117)\n+($O865*'fnd base rates'!K$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,11)))\n*$R865","v":39393.594608000007},{"$f":"(($D865*'fnd base rates'!L$107)\n+($E865*'fnd base rates'!L$108)\n+($F865*'fnd base rates'!L$109)\n+($G865*'fnd base rates'!L$110)\n+($H865*'fnd base rates'!L$111)\n+($I865*'fnd base rates'!L$112)\n+($J865*'fnd base rates'!L$113)\n+($K865*'fnd base rates'!L$114)\n+($M865*'fnd base rates'!L$116)\n+($N865*'fnd base rates'!L$117)\n+($O865*'fnd base rates'!L$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,12)))","v":58271.510560000002},{"$f":"(($D865*'fnd base rates'!M$107)\n+($E865*'fnd base rates'!M$108)\n+($F865*'fnd base rates'!M$109)\n+($G865*'fnd base rates'!M$110)\n+($H865*'fnd base rates'!M$111)\n+($I865*'fnd base rates'!M$112)\n+($J865*'fnd base rates'!M$113)\n+($K865*'fnd base rates'!M$114)\n+($M865*'fnd base rates'!M$116)\n+($N865*'fnd base rates'!M$117)\n+($O865*'fnd base rates'!M$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,13)))","v":0},376951.190512,null,497117117,"497","117","117",1,32,376951.190512,11780,-1094,12874,null,null,null,null,null,null,0,null,0]
["497",497117127,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D866","v":0},{"$f":"'fnd enro'!E866","v":0},{"$f":"'fnd enro'!F866","v":0},{"$f":"'fnd enro'!G866","v":1},{"$f":"'fnd enro'!H866","v":1},{"$f":"'fnd enro'!I866","v":1},{"$f":"'fnd enro'!J866","v":0},{"$f":"'fnd enro'!K866","v":0.1179},{"$f":"'fnd enro'!L866","v":0},{"$f":"'fnd enro'!M866","v":0},{"$f":"'fnd enro'!N866","v":0},{"$f":"'fnd enro'!O866","v":0},{"$f":"'fnd enro'!P866","v":0},{"$f":"'fnd enro'!R866","v":3},1,{"$f":"VALUE('fnd enro'!Q866)","v":4},null,{"$f":"(($D866*'fnd base rates'!C$107)\n+($E866*'fnd base rates'!C$108)\n+($F866*'fnd base rates'!C$109)\n+($G866*'fnd base rates'!C$110)\n+($H866*'fnd base rates'!C$111)\n+($I866*'fnd base rates'!C$112)\n+($J866*'fnd base rates'!C$113)\n+($K866*'fnd base rates'!C$114)\n+($M866*'fnd base rates'!C$116)\n+($N866*'fnd base rates'!C$117)\n+($O866*'fnd base rates'!C$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,3)))\n*$R866","v":1711.0167389999997},{"$f":"(($D866*'fnd base rates'!D$107)\n+($E866*'fnd base rates'!D$108)\n+($F866*'fnd base rates'!D$109)\n+($G866*'fnd base rates'!D$110)\n+($H866*'fnd base rates'!D$111)\n+($I866*'fnd base rates'!D$112)\n+($J866*'fnd base rates'!D$113)\n+($K866*'fnd base rates'!D$114)\n+($M866*'fnd base rates'!D$116)\n+($N866*'fnd base rates'!D$117)\n+($O866*'fnd base rates'!D$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,4)))\n*$R866","v":2430.8999999999996},{"$f":"(($D866*'fnd base rates'!E$107)\n+($E866*'fnd base rates'!E$108)\n+($F866*'fnd base rates'!E$109)\n+($G866*'fnd base rates'!E$110)\n+($H866*'fnd base rates'!E$111)\n+($I866*'fnd base rates'!E$112)\n+($J866*'fnd base rates'!E$113)\n+($K866*'fnd base rates'!E$114)\n+($M866*'fnd base rates'!E$116)\n+($N866*'fnd base rates'!E$117)\n+($O866*'fnd base rates'!E$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,5)))\n*$R866","v":12997.759102},{"$f":"(($D866*'fnd base rates'!F$107)\n+($E866*'fnd base rates'!F$108)\n+($F866*'fnd base rates'!F$109)\n+($G866*'fnd base rates'!F$110)\n+($H866*'fnd base rates'!F$111)\n+($I866*'fnd base rates'!F$112)\n+($J866*'fnd base rates'!F$113)\n+($K866*'fnd base rates'!F$114)\n+($M866*'fnd base rates'!F$116)\n+($N866*'fnd base rates'!F$117)\n+($O866*'fnd base rates'!F$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,6)))\n*$R866","v":3334.734778},{"$f":"(($D866*'fnd base rates'!G$107)\n+($E866*'fnd base rates'!G$108)\n+($F866*'fnd base rates'!G$109)\n+($G866*'fnd base rates'!G$110)\n+($H866*'fnd base rates'!G$111)\n+($I866*'fnd base rates'!G$112)\n+($J866*'fnd base rates'!G$113)\n+($K866*'fnd base rates'!G$114)\n+($M866*'fnd base rates'!G$116)\n+($N866*'fnd base rates'!G$117)\n+($O866*'fnd base rates'!G$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,7)))\n*$R866","v":519.08055200000001},{"$f":"(($D866*'fnd base rates'!H$107)\n+($E866*'fnd base rates'!H$108)\n+($F866*'fnd base rates'!H$109)\n+($G866*'fnd base rates'!H$110)\n+($H866*'fnd base rates'!H$111)\n+($I866*'fnd base rates'!H$112)\n+($J866*'fnd base rates'!H$113)\n+($K866*'fnd base rates'!H$114)\n+($M866*'fnd base rates'!H$116)\n+($N866*'fnd base rates'!H$117)\n+($O866*'fnd base rates'!H$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,8)))","v":1986.68058},{"$f":"(($D866*'fnd base rates'!I$107)\n+($E866*'fnd base rates'!I$108)\n+($F866*'fnd base rates'!I$109)\n+($G866*'fnd base rates'!I$110)\n+($H866*'fnd base rates'!I$111)\n+($I866*'fnd base rates'!I$112)\n+($J866*'fnd base rates'!I$113)\n+($K866*'fnd base rates'!I$114)\n+($M866*'fnd base rates'!I$116)\n+($N866*'fnd base rates'!I$117)\n+($O866*'fnd base rates'!I$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,9)))\n*$R866","v":1238.06},{"$f":"(($D866*'fnd base rates'!J$107)\n+($E866*'fnd base rates'!J$108)\n+($F866*'fnd base rates'!J$109)\n+($G866*'fnd base rates'!J$110)\n+($H866*'fnd base rates'!J$111)\n+($I866*'fnd base rates'!J$112)\n+($J866*'fnd base rates'!J$113)\n+($K866*'fnd base rates'!J$114)\n+($M866*'fnd base rates'!J$116)\n+($N866*'fnd base rates'!J$117)\n+($O866*'fnd base rates'!J$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,10)))\n*$R866","v":1032.5},{"$f":"(($D866*'fnd base rates'!K$107)\n+($E866*'fnd base rates'!K$108)\n+($F866*'fnd base rates'!K$109)\n+($G866*'fnd base rates'!K$110)\n+($H866*'fnd base rates'!K$111)\n+($I866*'fnd base rates'!K$112)\n+($J866*'fnd base rates'!K$113)\n+($K866*'fnd base rates'!K$114)\n+($M866*'fnd base rates'!K$116)\n+($N866*'fnd base rates'!K$117)\n+($O866*'fnd base rates'!K$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,11)))\n*$R866","v":3642.5760569999998},{"$f":"(($D866*'fnd base rates'!L$107)\n+($E866*'fnd base rates'!L$108)\n+($F866*'fnd base rates'!L$109)\n+($G866*'fnd base rates'!L$110)\n+($H866*'fnd base rates'!L$111)\n+($I866*'fnd base rates'!L$112)\n+($J866*'fnd base rates'!L$113)\n+($K866*'fnd base rates'!L$114)\n+($M866*'fnd base rates'!L$116)\n+($N866*'fnd base rates'!L$117)\n+($O866*'fnd base rates'!L$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,12)))","v":5373.2359900000001},{"$f":"(($D866*'fnd base rates'!M$107)\n+($E866*'fnd base rates'!M$108)\n+($F866*'fnd base rates'!M$109)\n+($G866*'fnd base rates'!M$110)\n+($H866*'fnd base rates'!M$111)\n+($I866*'fnd base rates'!M$112)\n+($J866*'fnd base rates'!M$113)\n+($K866*'fnd base rates'!M$114)\n+($M866*'fnd base rates'!M$116)\n+($N866*'fnd base rates'!M$117)\n+($O866*'fnd base rates'!M$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,13)))","v":0},34266.543797999999,null,497117127,"497","117","127",1,3,34266.543797999999,11422,-4039,15461,null,null,null,null,null,null,0,null,0]
["497",497117137,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D867","v":0},{"$f":"'fnd enro'!E867","v":0},{"$f":"'fnd enro'!F867","v":2},{"$f":"'fnd enro'!G867","v":11},{"$f":"'fnd enro'!H867","v":5},{"$f":"'fnd enro'!I867","v":14},{"$f":"'fnd enro'!J867","v":0},{"$f":"'fnd enro'!K867","v":1.2576000000000001},{"$f":"'fnd enro'!L867","v":0},{"$f":"'fnd enro'!M867","v":2},{"$f":"'fnd enro'!N867","v":0},{"$f":"'fnd enro'!O867","v":0},{"$f":"'fnd enro'!P867","v":7},{"$f":"'fnd enro'!R867","v":32},1,{"$f":"VALUE('fnd enro'!Q867)","v":12},null,{"$f":"(($D867*'fnd base rates'!C$107)\n+($E867*'fnd base rates'!C$108)\n+($F867*'fnd base rates'!C$109)\n+($G867*'fnd base rates'!C$110)\n+($H867*'fnd base rates'!C$111)\n+($I867*'fnd base rates'!C$112)\n+($J867*'fnd base rates'!C$113)\n+($K867*'fnd base rates'!C$114)\n+($M867*'fnd base rates'!C$116)\n+($N867*'fnd base rates'!C$117)\n+($O867*'fnd base rates'!C$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,3)))\n*$R867","v":19277.465215999997},{"$f":"(($D867*'fnd base rates'!D$107)\n+($E867*'fnd base rates'!D$108)\n+($F867*'fnd base rates'!D$109)\n+($G867*'fnd base rates'!D$110)\n+($H867*'fnd base rates'!D$111)\n+($I867*'fnd base rates'!D$112)\n+($J867*'fnd base rates'!D$113)\n+($K867*'fnd base rates'!D$114)\n+($M867*'fnd base rates'!D$116)\n+($N867*'fnd base rates'!D$117)\n+($O867*'fnd base rates'!D$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,4)))\n*$R867","v":30129.69},{"$f":"(($D867*'fnd base rates'!E$107)\n+($E867*'fnd base rates'!E$108)\n+($F867*'fnd base rates'!E$109)\n+($G867*'fnd base rates'!E$110)\n+($H867*'fnd base rates'!E$111)\n+($I867*'fnd base rates'!E$112)\n+($J867*'fnd base rates'!E$113)\n+($K867*'fnd base rates'!E$114)\n+($M867*'fnd base rates'!E$116)\n+($N867*'fnd base rates'!E$117)\n+($O867*'fnd base rates'!E$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,5)))\n*$R867","v":184738.56708799998},{"$f":"(($D867*'fnd base rates'!F$107)\n+($E867*'fnd base rates'!F$108)\n+($F867*'fnd base rates'!F$109)\n+($G867*'fnd base rates'!F$110)\n+($H867*'fnd base rates'!F$111)\n+($I867*'fnd base rates'!F$112)\n+($J867*'fnd base rates'!F$113)\n+($K867*'fnd base rates'!F$114)\n+($M867*'fnd base rates'!F$116)\n+($N867*'fnd base rates'!F$117)\n+($O867*'fnd base rates'!F$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,6)))\n*$R867","v":36199.177632000006},{"$f":"(($D867*'fnd base rates'!G$107)\n+($E867*'fnd base rates'!G$108)\n+($F867*'fnd base rates'!G$109)\n+($G867*'fnd base rates'!G$110)\n+($H867*'fnd base rates'!G$111)\n+($I867*'fnd base rates'!G$112)\n+($J867*'fnd base rates'!G$113)\n+($K867*'fnd base rates'!G$114)\n+($M867*'fnd base rates'!G$116)\n+($N867*'fnd base rates'!G$117)\n+($O867*'fnd base rates'!G$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,7)))\n*$R867","v":7407.9558880000004},{"$f":"(($D867*'fnd base rates'!H$107)\n+($E867*'fnd base rates'!H$108)\n+($F867*'fnd base rates'!H$109)\n+($G867*'fnd base rates'!H$110)\n+($H867*'fnd base rates'!H$111)\n+($I867*'fnd base rates'!H$112)\n+($J867*'fnd base rates'!H$113)\n+($K867*'fnd base rates'!H$114)\n+($M867*'fnd base rates'!H$116)\n+($N867*'fnd base rates'!H$117)\n+($O867*'fnd base rates'!H$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,8)))","v":22821.149519999999},{"$f":"(($D867*'fnd base rates'!I$107)\n+($E867*'fnd base rates'!I$108)\n+($F867*'fnd base rates'!I$109)\n+($G867*'fnd base rates'!I$110)\n+($H867*'fnd base rates'!I$111)\n+($I867*'fnd base rates'!I$112)\n+($J867*'fnd base rates'!I$113)\n+($K867*'fnd base rates'!I$114)\n+($M867*'fnd base rates'!I$116)\n+($N867*'fnd base rates'!I$117)\n+($O867*'fnd base rates'!I$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,9)))\n*$R867","v":14951.940000000002},{"$f":"(($D867*'fnd base rates'!J$107)\n+($E867*'fnd base rates'!J$108)\n+($F867*'fnd base rates'!J$109)\n+($G867*'fnd base rates'!J$110)\n+($H867*'fnd base rates'!J$111)\n+($I867*'fnd base rates'!J$112)\n+($J867*'fnd base rates'!J$113)\n+($K867*'fnd base rates'!J$114)\n+($M867*'fnd base rates'!J$116)\n+($N867*'fnd base rates'!J$117)\n+($O867*'fnd base rates'!J$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,10)))\n*$R867","v":19698.489999999998},{"$f":"(($D867*'fnd base rates'!K$107)\n+($E867*'fnd base rates'!K$108)\n+($F867*'fnd base rates'!K$109)\n+($G867*'fnd base rates'!K$110)\n+($H867*'fnd base rates'!K$111)\n+($I867*'fnd base rates'!K$112)\n+($J867*'fnd base rates'!K$113)\n+($K867*'fnd base rates'!K$114)\n+($M867*'fnd base rates'!K$116)\n+($N867*'fnd base rates'!K$117)\n+($O867*'fnd base rates'!K$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,11)))\n*$R867","v":39204.834608000005},{"$f":"(($D867*'fnd base rates'!L$107)\n+($E867*'fnd base rates'!L$108)\n+($F867*'fnd base rates'!L$109)\n+($G867*'fnd base rates'!L$110)\n+($H867*'fnd base rates'!L$111)\n+($I867*'fnd base rates'!L$112)\n+($J867*'fnd base rates'!L$113)\n+($K867*'fnd base rates'!L$114)\n+($M867*'fnd base rates'!L$116)\n+($N867*'fnd base rates'!L$117)\n+($O867*'fnd base rates'!L$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,12)))","v":63423.060560000005},{"$f":"(($D867*'fnd base rates'!M$107)\n+($E867*'fnd base rates'!M$108)\n+($F867*'fnd base rates'!M$109)\n+($G867*'fnd base rates'!M$110)\n+($H867*'fnd base rates'!M$111)\n+($I867*'fnd base rates'!M$112)\n+($J867*'fnd base rates'!M$113)\n+($K867*'fnd base rates'!M$114)\n+($M867*'fnd base rates'!M$116)\n+($N867*'fnd base rates'!M$117)\n+($O867*'fnd base rates'!M$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,13)))","v":0},437852.33051200002,null,497117137,"497","117","137",1,32,437852.33051200002,13683,1295,12388,null,null,null,null,null,null,0,null,0]
["497",497117159,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D868","v":0},{"$f":"'fnd enro'!E868","v":0},{"$f":"'fnd enro'!F868","v":2},{"$f":"'fnd enro'!G868","v":4},{"$f":"'fnd enro'!H868","v":1},{"$f":"'fnd enro'!I868","v":2},{"$f":"'fnd enro'!J868","v":0},{"$f":"'fnd enro'!K868","v":0.35370000000000001},{"$f":"'fnd enro'!L868","v":0},{"$f":"'fnd enro'!M868","v":0},{"$f":"'fnd enro'!N868","v":0},{"$f":"'fnd enro'!O868","v":0},{"$f":"'fnd enro'!P868","v":0},{"$f":"'fnd enro'!R868","v":9},1,{"$f":"VALUE('fnd enro'!Q868)","v":3},null,{"$f":"(($D868*'fnd base rates'!C$107)\n+($E868*'fnd base rates'!C$108)\n+($F868*'fnd base rates'!C$109)\n+($G868*'fnd base rates'!C$110)\n+($H868*'fnd base rates'!C$111)\n+($I868*'fnd base rates'!C$112)\n+($J868*'fnd base rates'!C$113)\n+($K868*'fnd base rates'!C$114)\n+($M868*'fnd base rates'!C$116)\n+($N868*'fnd base rates'!C$117)\n+($O868*'fnd base rates'!C$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,3)))\n*$R868","v":5133.050217},{"$f":"(($D868*'fnd base rates'!D$107)\n+($E868*'fnd base rates'!D$108)\n+($F868*'fnd base rates'!D$109)\n+($G868*'fnd base rates'!D$110)\n+($H868*'fnd base rates'!D$111)\n+($I868*'fnd base rates'!D$112)\n+($J868*'fnd base rates'!D$113)\n+($K868*'fnd base rates'!D$114)\n+($M868*'fnd base rates'!D$116)\n+($N868*'fnd base rates'!D$117)\n+($O868*'fnd base rates'!D$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,4)))\n*$R868","v":7292.6999999999989},{"$f":"(($D868*'fnd base rates'!E$107)\n+($E868*'fnd base rates'!E$108)\n+($F868*'fnd base rates'!E$109)\n+($G868*'fnd base rates'!E$110)\n+($H868*'fnd base rates'!E$111)\n+($I868*'fnd base rates'!E$112)\n+($J868*'fnd base rates'!E$113)\n+($K868*'fnd base rates'!E$114)\n+($M868*'fnd base rates'!E$116)\n+($N868*'fnd base rates'!E$117)\n+($O868*'fnd base rates'!E$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,5)))\n*$R868","v":38792.277305999996},{"$f":"(($D868*'fnd base rates'!F$107)\n+($E868*'fnd base rates'!F$108)\n+($F868*'fnd base rates'!F$109)\n+($G868*'fnd base rates'!F$110)\n+($H868*'fnd base rates'!F$111)\n+($I868*'fnd base rates'!F$112)\n+($J868*'fnd base rates'!F$113)\n+($K868*'fnd base rates'!F$114)\n+($M868*'fnd base rates'!F$116)\n+($N868*'fnd base rates'!F$117)\n+($O868*'fnd base rates'!F$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,6)))\n*$R868","v":10919.994334000001},{"$f":"(($D868*'fnd base rates'!G$107)\n+($E868*'fnd base rates'!G$108)\n+($F868*'fnd base rates'!G$109)\n+($G868*'fnd base rates'!G$110)\n+($H868*'fnd base rates'!G$111)\n+($I868*'fnd base rates'!G$112)\n+($J868*'fnd base rates'!G$113)\n+($K868*'fnd base rates'!G$114)\n+($M868*'fnd base rates'!G$116)\n+($N868*'fnd base rates'!G$117)\n+($O868*'fnd base rates'!G$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,7)))\n*$R868","v":1525.0116559999999},{"$f":"(($D868*'fnd base rates'!H$107)\n+($E868*'fnd base rates'!H$108)\n+($F868*'fnd base rates'!H$109)\n+($G868*'fnd base rates'!H$110)\n+($H868*'fnd base rates'!H$111)\n+($I868*'fnd base rates'!H$112)\n+($J868*'fnd base rates'!H$113)\n+($K868*'fnd base rates'!H$114)\n+($M868*'fnd base rates'!H$116)\n+($N868*'fnd base rates'!H$117)\n+($O868*'fnd base rates'!H$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,8)))","v":5637.3917399999991},{"$f":"(($D868*'fnd base rates'!I$107)\n+($E868*'fnd base rates'!I$108)\n+($F868*'fnd base rates'!I$109)\n+($G868*'fnd base rates'!I$110)\n+($H868*'fnd base rates'!I$111)\n+($I868*'fnd base rates'!I$112)\n+($J868*'fnd base rates'!I$113)\n+($K868*'fnd base rates'!I$114)\n+($M868*'fnd base rates'!I$116)\n+($N868*'fnd base rates'!I$117)\n+($O868*'fnd base rates'!I$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,9)))\n*$R868","v":3581.9300000000003},{"$f":"(($D868*'fnd base rates'!J$107)\n+($E868*'fnd base rates'!J$108)\n+($F868*'fnd base rates'!J$109)\n+($G868*'fnd base rates'!J$110)\n+($H868*'fnd base rates'!J$111)\n+($I868*'fnd base rates'!J$112)\n+($J868*'fnd base rates'!J$113)\n+($K868*'fnd base rates'!J$114)\n+($M868*'fnd base rates'!J$116)\n+($N868*'fnd base rates'!J$117)\n+($O868*'fnd base rates'!J$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,10)))\n*$R868","v":2339.2399999999998},{"$f":"(($D868*'fnd base rates'!K$107)\n+($E868*'fnd base rates'!K$108)\n+($F868*'fnd base rates'!K$109)\n+($G868*'fnd base rates'!K$110)\n+($H868*'fnd base rates'!K$111)\n+($I868*'fnd base rates'!K$112)\n+($J868*'fnd base rates'!K$113)\n+($K868*'fnd base rates'!K$114)\n+($M868*'fnd base rates'!K$116)\n+($N868*'fnd base rates'!K$117)\n+($O868*'fnd base rates'!K$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,11)))\n*$R868","v":10701.348171},{"$f":"(($D868*'fnd base rates'!L$107)\n+($E868*'fnd base rates'!L$108)\n+($F868*'fnd base rates'!L$109)\n+($G868*'fnd base rates'!L$110)\n+($H868*'fnd base rates'!L$111)\n+($I868*'fnd base rates'!L$112)\n+($J868*'fnd base rates'!L$113)\n+($K868*'fnd base rates'!L$114)\n+($M868*'fnd base rates'!L$116)\n+($N868*'fnd base rates'!L$117)\n+($O868*'fnd base rates'!L$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,12)))","v":15985.99797},{"$f":"(($D868*'fnd base rates'!M$107)\n+($E868*'fnd base rates'!M$108)\n+($F868*'fnd base rates'!M$109)\n+($G868*'fnd base rates'!M$110)\n+($H868*'fnd base rates'!M$111)\n+($I868*'fnd base rates'!M$112)\n+($J868*'fnd base rates'!M$113)\n+($K868*'fnd base rates'!M$114)\n+($M868*'fnd base rates'!M$116)\n+($N868*'fnd base rates'!M$117)\n+($O868*'fnd base rates'!M$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,13)))","v":0},101908.94139399999,null,497117159,"497","117","159",1,9,101908.94139399999,11323,-4021,15344,null,null,null,null,null,null,0,null,0]
["497",497117161,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D869","v":0},{"$f":"'fnd enro'!E869","v":0},{"$f":"'fnd enro'!F869","v":0},{"$f":"'fnd enro'!G869","v":4},{"$f":"'fnd enro'!H869","v":0},{"$f":"'fnd enro'!I869","v":0},{"$f":"'fnd enro'!J869","v":0},{"$f":"'fnd enro'!K869","v":0.15720000000000001},{"$f":"'fnd enro'!L869","v":0},{"$f":"'fnd enro'!M869","v":0},{"$f":"'fnd enro'!N869","v":0},{"$f":"'fnd enro'!O869","v":0},{"$f":"'fnd enro'!P869","v":1},{"$f":"'fnd enro'!R869","v":4},1,{"$f":"VALUE('fnd enro'!Q869)","v":8},null,{"$f":"(($D869*'fnd base rates'!C$107)\n+($E869*'fnd base rates'!C$108)\n+($F869*'fnd base rates'!C$109)\n+($G869*'fnd base rates'!C$110)\n+($H869*'fnd base rates'!C$111)\n+($I869*'fnd base rates'!C$112)\n+($J869*'fnd base rates'!C$113)\n+($K869*'fnd base rates'!C$114)\n+($M869*'fnd base rates'!C$116)\n+($N869*'fnd base rates'!C$117)\n+($O869*'fnd base rates'!C$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,3)))\n*$R869","v":2366.0756519999995},{"$f":"(($D869*'fnd base rates'!D$107)\n+($E869*'fnd base rates'!D$108)\n+($F869*'fnd base rates'!D$109)\n+($G869*'fnd base rates'!D$110)\n+($H869*'fnd base rates'!D$111)\n+($I869*'fnd base rates'!D$112)\n+($J869*'fnd base rates'!D$113)\n+($K869*'fnd base rates'!D$114)\n+($M869*'fnd base rates'!D$116)\n+($N869*'fnd base rates'!D$117)\n+($O869*'fnd base rates'!D$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,4)))\n*$R869","v":3642.58},{"$f":"(($D869*'fnd base rates'!E$107)\n+($E869*'fnd base rates'!E$108)\n+($F869*'fnd base rates'!E$109)\n+($G869*'fnd base rates'!E$110)\n+($H869*'fnd base rates'!E$111)\n+($I869*'fnd base rates'!E$112)\n+($J869*'fnd base rates'!E$113)\n+($K869*'fnd base rates'!E$114)\n+($M869*'fnd base rates'!E$116)\n+($N869*'fnd base rates'!E$117)\n+($O869*'fnd base rates'!E$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,5)))\n*$R869","v":20386.042136},{"$f":"(($D869*'fnd base rates'!F$107)\n+($E869*'fnd base rates'!F$108)\n+($F869*'fnd base rates'!F$109)\n+($G869*'fnd base rates'!F$110)\n+($H869*'fnd base rates'!F$111)\n+($I869*'fnd base rates'!F$112)\n+($J869*'fnd base rates'!F$113)\n+($K869*'fnd base rates'!F$114)\n+($M869*'fnd base rates'!F$116)\n+($N869*'fnd base rates'!F$117)\n+($O869*'fnd base rates'!F$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,6)))\n*$R869","v":5311.4197039999999},{"$f":"(($D869*'fnd base rates'!G$107)\n+($E869*'fnd base rates'!G$108)\n+($F869*'fnd base rates'!G$109)\n+($G869*'fnd base rates'!G$110)\n+($H869*'fnd base rates'!G$111)\n+($I869*'fnd base rates'!G$112)\n+($J869*'fnd base rates'!G$113)\n+($K869*'fnd base rates'!G$114)\n+($M869*'fnd base rates'!G$116)\n+($N869*'fnd base rates'!G$117)\n+($O869*'fnd base rates'!G$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,7)))\n*$R869","v":855.73073599999998},{"$f":"(($D869*'fnd base rates'!H$107)\n+($E869*'fnd base rates'!H$108)\n+($F869*'fnd base rates'!H$109)\n+($G869*'fnd base rates'!H$110)\n+($H869*'fnd base rates'!H$111)\n+($I869*'fnd base rates'!H$112)\n+($J869*'fnd base rates'!H$113)\n+($K869*'fnd base rates'!H$114)\n+($M869*'fnd base rates'!H$116)\n+($N869*'fnd base rates'!H$117)\n+($O869*'fnd base rates'!H$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,8)))","v":2247.8574400000002},{"$f":"(($D869*'fnd base rates'!I$107)\n+($E869*'fnd base rates'!I$108)\n+($F869*'fnd base rates'!I$109)\n+($G869*'fnd base rates'!I$110)\n+($H869*'fnd base rates'!I$111)\n+($I869*'fnd base rates'!I$112)\n+($J869*'fnd base rates'!I$113)\n+($K869*'fnd base rates'!I$114)\n+($M869*'fnd base rates'!I$116)\n+($N869*'fnd base rates'!I$117)\n+($O869*'fnd base rates'!I$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,9)))\n*$R869","v":1672.8600000000001},{"$f":"(($D869*'fnd base rates'!J$107)\n+($E869*'fnd base rates'!J$108)\n+($F869*'fnd base rates'!J$109)\n+($G869*'fnd base rates'!J$110)\n+($H869*'fnd base rates'!J$111)\n+($I869*'fnd base rates'!J$112)\n+($J869*'fnd base rates'!J$113)\n+($K869*'fnd base rates'!J$114)\n+($M869*'fnd base rates'!J$116)\n+($N869*'fnd base rates'!J$117)\n+($O869*'fnd base rates'!J$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,10)))\n*$R869","v":1469.73},{"$f":"(($D869*'fnd base rates'!K$107)\n+($E869*'fnd base rates'!K$108)\n+($F869*'fnd base rates'!K$109)\n+($G869*'fnd base rates'!K$110)\n+($H869*'fnd base rates'!K$111)\n+($I869*'fnd base rates'!K$112)\n+($J869*'fnd base rates'!K$113)\n+($K869*'fnd base rates'!K$114)\n+($M869*'fnd base rates'!K$116)\n+($N869*'fnd base rates'!K$117)\n+($O869*'fnd base rates'!K$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,11)))\n*$R869","v":4670.6480760000004},{"$f":"(($D869*'fnd base rates'!L$107)\n+($E869*'fnd base rates'!L$108)\n+($F869*'fnd base rates'!L$109)\n+($G869*'fnd base rates'!L$110)\n+($H869*'fnd base rates'!L$111)\n+($I869*'fnd base rates'!L$112)\n+($J869*'fnd base rates'!L$113)\n+($K869*'fnd base rates'!L$114)\n+($M869*'fnd base rates'!L$116)\n+($N869*'fnd base rates'!L$117)\n+($O869*'fnd base rates'!L$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,12)))","v":7801.3813199999995},{"$f":"(($D869*'fnd base rates'!M$107)\n+($E869*'fnd base rates'!M$108)\n+($F869*'fnd base rates'!M$109)\n+($G869*'fnd base rates'!M$110)\n+($H869*'fnd base rates'!M$111)\n+($I869*'fnd base rates'!M$112)\n+($J869*'fnd base rates'!M$113)\n+($K869*'fnd base rates'!M$114)\n+($M869*'fnd base rates'!M$116)\n+($N869*'fnd base rates'!M$117)\n+($O869*'fnd base rates'!M$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,13)))","v":0},50424.325064000004,null,497117161,"497","117","161",1,4,50424.325064000004,12606,826,11780,null,null,null,null,null,null,0,null,0]
["497",497117210,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D870","v":0},{"$f":"'fnd enro'!E870","v":0},{"$f":"'fnd enro'!F870","v":7},{"$f":"'fnd enro'!G870","v":11},{"$f":"'fnd enro'!H870","v":15},{"$f":"'fnd enro'!I870","v":6},{"$f":"'fnd enro'!J870","v":0},{"$f":"'fnd enro'!K870","v":1.5327},{"$f":"'fnd enro'!L870","v":0},{"$f":"'fnd enro'!M870","v":0},{"$f":"'fnd enro'!N870","v":0},{"$f":"'fnd enro'!O870","v":0},{"$f":"'fnd enro'!P870","v":5},{"$f":"'fnd enro'!R870","v":39},1,{"$f":"VALUE('fnd enro'!Q870)","v":6},null,{"$f":"(($D870*'fnd base rates'!C$107)\n+($E870*'fnd base rates'!C$108)\n+($F870*'fnd base rates'!C$109)\n+($G870*'fnd base rates'!C$110)\n+($H870*'fnd base rates'!C$111)\n+($I870*'fnd base rates'!C$112)\n+($J870*'fnd base rates'!C$113)\n+($K870*'fnd base rates'!C$114)\n+($M870*'fnd base rates'!C$116)\n+($N870*'fnd base rates'!C$117)\n+($O870*'fnd base rates'!C$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,3)))\n*$R870","v":22606.917606999999},{"$f":"(($D870*'fnd base rates'!D$107)\n+($E870*'fnd base rates'!D$108)\n+($F870*'fnd base rates'!D$109)\n+($G870*'fnd base rates'!D$110)\n+($H870*'fnd base rates'!D$111)\n+($I870*'fnd base rates'!D$112)\n+($J870*'fnd base rates'!D$113)\n+($K870*'fnd base rates'!D$114)\n+($M870*'fnd base rates'!D$116)\n+($N870*'fnd base rates'!D$117)\n+($O870*'fnd base rates'!D$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,4)))\n*$R870","v":33325.049999999996},{"$f":"(($D870*'fnd base rates'!E$107)\n+($E870*'fnd base rates'!E$108)\n+($F870*'fnd base rates'!E$109)\n+($G870*'fnd base rates'!E$110)\n+($H870*'fnd base rates'!E$111)\n+($I870*'fnd base rates'!E$112)\n+($J870*'fnd base rates'!E$113)\n+($K870*'fnd base rates'!E$114)\n+($M870*'fnd base rates'!E$116)\n+($N870*'fnd base rates'!E$117)\n+($O870*'fnd base rates'!E$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,5)))\n*$R870","v":177253.338326},{"$f":"(($D870*'fnd base rates'!F$107)\n+($E870*'fnd base rates'!F$108)\n+($F870*'fnd base rates'!F$109)\n+($G870*'fnd base rates'!F$110)\n+($H870*'fnd base rates'!F$111)\n+($I870*'fnd base rates'!F$112)\n+($J870*'fnd base rates'!F$113)\n+($K870*'fnd base rates'!F$114)\n+($M870*'fnd base rates'!F$116)\n+($N870*'fnd base rates'!F$117)\n+($O870*'fnd base rates'!F$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,6)))\n*$R870","v":45490.722114000004},{"$f":"(($D870*'fnd base rates'!G$107)\n+($E870*'fnd base rates'!G$108)\n+($F870*'fnd base rates'!G$109)\n+($G870*'fnd base rates'!G$110)\n+($H870*'fnd base rates'!G$111)\n+($I870*'fnd base rates'!G$112)\n+($J870*'fnd base rates'!G$113)\n+($K870*'fnd base rates'!G$114)\n+($M870*'fnd base rates'!G$116)\n+($N870*'fnd base rates'!G$117)\n+($O870*'fnd base rates'!G$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,7)))\n*$R870","v":7536.1671759999999},{"$f":"(($D870*'fnd base rates'!H$107)\n+($E870*'fnd base rates'!H$108)\n+($F870*'fnd base rates'!H$109)\n+($G870*'fnd base rates'!H$110)\n+($H870*'fnd base rates'!H$111)\n+($I870*'fnd base rates'!H$112)\n+($J870*'fnd base rates'!H$113)\n+($K870*'fnd base rates'!H$114)\n+($M870*'fnd base rates'!H$116)\n+($N870*'fnd base rates'!H$117)\n+($O870*'fnd base rates'!H$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,8)))","v":23693.447539999997},{"$f":"(($D870*'fnd base rates'!I$107)\n+($E870*'fnd base rates'!I$108)\n+($F870*'fnd base rates'!I$109)\n+($G870*'fnd base rates'!I$110)\n+($H870*'fnd base rates'!I$111)\n+($I870*'fnd base rates'!I$112)\n+($J870*'fnd base rates'!I$113)\n+($K870*'fnd base rates'!I$114)\n+($M870*'fnd base rates'!I$116)\n+($N870*'fnd base rates'!I$117)\n+($O870*'fnd base rates'!I$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,9)))\n*$R870","v":16327.670000000002},{"$f":"(($D870*'fnd base rates'!J$107)\n+($E870*'fnd base rates'!J$108)\n+($F870*'fnd base rates'!J$109)\n+($G870*'fnd base rates'!J$110)\n+($H870*'fnd base rates'!J$111)\n+($I870*'fnd base rates'!J$112)\n+($J870*'fnd base rates'!J$113)\n+($K870*'fnd base rates'!J$114)\n+($M870*'fnd base rates'!J$116)\n+($N870*'fnd base rates'!J$117)\n+($O870*'fnd base rates'!J$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,10)))\n*$R870","v":13666},{"$f":"(($D870*'fnd base rates'!K$107)\n+($E870*'fnd base rates'!K$108)\n+($F870*'fnd base rates'!K$109)\n+($G870*'fnd base rates'!K$110)\n+($H870*'fnd base rates'!K$111)\n+($I870*'fnd base rates'!K$112)\n+($J870*'fnd base rates'!K$113)\n+($K870*'fnd base rates'!K$114)\n+($M870*'fnd base rates'!K$116)\n+($N870*'fnd base rates'!K$117)\n+($O870*'fnd base rates'!K$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,11)))\n*$R870","v":47157.468741000004},{"$f":"(($D870*'fnd base rates'!L$107)\n+($E870*'fnd base rates'!L$108)\n+($F870*'fnd base rates'!L$109)\n+($G870*'fnd base rates'!L$110)\n+($H870*'fnd base rates'!L$111)\n+($I870*'fnd base rates'!L$112)\n+($J870*'fnd base rates'!L$113)\n+($K870*'fnd base rates'!L$114)\n+($M870*'fnd base rates'!L$116)\n+($N870*'fnd base rates'!L$117)\n+($O870*'fnd base rates'!L$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,12)))","v":73536.737869999997},{"$f":"(($D870*'fnd base rates'!M$107)\n+($E870*'fnd base rates'!M$108)\n+($F870*'fnd base rates'!M$109)\n+($G870*'fnd base rates'!M$110)\n+($H870*'fnd base rates'!M$111)\n+($I870*'fnd base rates'!M$112)\n+($J870*'fnd base rates'!M$113)\n+($K870*'fnd base rates'!M$114)\n+($M870*'fnd base rates'!M$116)\n+($N870*'fnd base rates'!M$117)\n+($O870*'fnd base rates'!M$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,13)))","v":0},460593.51937400002,null,497117210,"497","117","210",1,39,460593.51937400002,11810,388,11422,null,null,null,null,null,null,0,null,0]
["497",497117223,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D871","v":0},{"$f":"'fnd enro'!E871","v":0},{"$f":"'fnd enro'!F871","v":0},{"$f":"'fnd enro'!G871","v":2},{"$f":"'fnd enro'!H871","v":1},{"$f":"'fnd enro'!I871","v":0},{"$f":"'fnd enro'!J871","v":0},{"$f":"'fnd enro'!K871","v":0.1179},{"$f":"'fnd enro'!L871","v":0},{"$f":"'fnd enro'!M871","v":0},{"$f":"'fnd enro'!N871","v":0},{"$f":"'fnd enro'!O871","v":0},{"$f":"'fnd enro'!P871","v":0},{"$f":"'fnd enro'!R871","v":3},1,{"$f":"VALUE('fnd enro'!Q871)","v":11},null,{"$f":"(($D871*'fnd base rates'!C$107)\n+($E871*'fnd base rates'!C$108)\n+($F871*'fnd base rates'!C$109)\n+($G871*'fnd base rates'!C$110)\n+($H871*'fnd base rates'!C$111)\n+($I871*'fnd base rates'!C$112)\n+($J871*'fnd base rates'!C$113)\n+($K871*'fnd base rates'!C$114)\n+($M871*'fnd base rates'!C$116)\n+($N871*'fnd base rates'!C$117)\n+($O871*'fnd base rates'!C$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,3)))\n*$R871","v":1711.0167389999997},{"$f":"(($D871*'fnd base rates'!D$107)\n+($E871*'fnd base rates'!D$108)\n+($F871*'fnd base rates'!D$109)\n+($G871*'fnd base rates'!D$110)\n+($H871*'fnd base rates'!D$111)\n+($I871*'fnd base rates'!D$112)\n+($J871*'fnd base rates'!D$113)\n+($K871*'fnd base rates'!D$114)\n+($M871*'fnd base rates'!D$116)\n+($N871*'fnd base rates'!D$117)\n+($O871*'fnd base rates'!D$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,4)))\n*$R871","v":2430.8999999999996},{"$f":"(($D871*'fnd base rates'!E$107)\n+($E871*'fnd base rates'!E$108)\n+($F871*'fnd base rates'!E$109)\n+($G871*'fnd base rates'!E$110)\n+($H871*'fnd base rates'!E$111)\n+($I871*'fnd base rates'!E$112)\n+($J871*'fnd base rates'!E$113)\n+($K871*'fnd base rates'!E$114)\n+($M871*'fnd base rates'!E$116)\n+($N871*'fnd base rates'!E$117)\n+($O871*'fnd base rates'!E$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,5)))\n*$R871","v":11904.999102000002},{"$f":"(($D871*'fnd base rates'!F$107)\n+($E871*'fnd base rates'!F$108)\n+($F871*'fnd base rates'!F$109)\n+($G871*'fnd base rates'!F$110)\n+($H871*'fnd base rates'!F$111)\n+($I871*'fnd base rates'!F$112)\n+($J871*'fnd base rates'!F$113)\n+($K871*'fnd base rates'!F$114)\n+($M871*'fnd base rates'!F$116)\n+($N871*'fnd base rates'!F$117)\n+($O871*'fnd base rates'!F$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,6)))\n*$R871","v":3716.6047779999999},{"$f":"(($D871*'fnd base rates'!G$107)\n+($E871*'fnd base rates'!G$108)\n+($F871*'fnd base rates'!G$109)\n+($G871*'fnd base rates'!G$110)\n+($H871*'fnd base rates'!G$111)\n+($I871*'fnd base rates'!G$112)\n+($J871*'fnd base rates'!G$113)\n+($K871*'fnd base rates'!G$114)\n+($M871*'fnd base rates'!G$116)\n+($N871*'fnd base rates'!G$117)\n+($O871*'fnd base rates'!G$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,7)))\n*$R871","v":511.57055199999996},{"$f":"(($D871*'fnd base rates'!H$107)\n+($E871*'fnd base rates'!H$108)\n+($F871*'fnd base rates'!H$109)\n+($G871*'fnd base rates'!H$110)\n+($H871*'fnd base rates'!H$111)\n+($I871*'fnd base rates'!H$112)\n+($J871*'fnd base rates'!H$113)\n+($K871*'fnd base rates'!H$114)\n+($M871*'fnd base rates'!H$116)\n+($N871*'fnd base rates'!H$117)\n+($O871*'fnd base rates'!H$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D871*'fnd base rates'!I$107)\n+($E871*'fnd base rates'!I$108)\n+($F871*'fnd base rates'!I$109)\n+($G871*'fnd base rates'!I$110)\n+($H871*'fnd base rates'!I$111)\n+($I871*'fnd base rates'!I$112)\n+($J871*'fnd base rates'!I$113)\n+($K871*'fnd base rates'!I$114)\n+($M871*'fnd base rates'!I$116)\n+($N871*'fnd base rates'!I$117)\n+($O871*'fnd base rates'!I$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,9)))\n*$R871","v":1165.49},{"$f":"(($D871*'fnd base rates'!J$107)\n+($E871*'fnd base rates'!J$108)\n+($F871*'fnd base rates'!J$109)\n+($G871*'fnd base rates'!J$110)\n+($H871*'fnd base rates'!J$111)\n+($I871*'fnd base rates'!J$112)\n+($J871*'fnd base rates'!J$113)\n+($K871*'fnd base rates'!J$114)\n+($M871*'fnd base rates'!J$116)\n+($N871*'fnd base rates'!J$117)\n+($O871*'fnd base rates'!J$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,10)))\n*$R871","v":586.16},{"$f":"(($D871*'fnd base rates'!K$107)\n+($E871*'fnd base rates'!K$108)\n+($F871*'fnd base rates'!K$109)\n+($G871*'fnd base rates'!K$110)\n+($H871*'fnd base rates'!K$111)\n+($I871*'fnd base rates'!K$112)\n+($J871*'fnd base rates'!K$113)\n+($K871*'fnd base rates'!K$114)\n+($M871*'fnd base rates'!K$116)\n+($N871*'fnd base rates'!K$117)\n+($O871*'fnd base rates'!K$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,11)))\n*$R871","v":3589.776057},{"$f":"(($D871*'fnd base rates'!L$107)\n+($E871*'fnd base rates'!L$108)\n+($F871*'fnd base rates'!L$109)\n+($G871*'fnd base rates'!L$110)\n+($H871*'fnd base rates'!L$111)\n+($I871*'fnd base rates'!L$112)\n+($J871*'fnd base rates'!L$113)\n+($K871*'fnd base rates'!L$114)\n+($M871*'fnd base rates'!L$116)\n+($N871*'fnd base rates'!L$117)\n+($O871*'fnd base rates'!L$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,12)))","v":5457.5659900000001},{"$f":"(($D871*'fnd base rates'!M$107)\n+($E871*'fnd base rates'!M$108)\n+($F871*'fnd base rates'!M$109)\n+($G871*'fnd base rates'!M$110)\n+($H871*'fnd base rates'!M$111)\n+($I871*'fnd base rates'!M$112)\n+($J871*'fnd base rates'!M$113)\n+($K871*'fnd base rates'!M$114)\n+($M871*'fnd base rates'!M$116)\n+($N871*'fnd base rates'!M$117)\n+($O871*'fnd base rates'!M$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,13)))","v":0},32738.113798000002,null,497117223,"497","117","223",1,3,32738.113798000002,10913,-2770,13683,null,null,null,null,null,null,0,null,0]
["497",497117227,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D872","v":0},{"$f":"'fnd enro'!E872","v":0},{"$f":"'fnd enro'!F872","v":1},{"$f":"'fnd enro'!G872","v":1},{"$f":"'fnd enro'!H872","v":1},{"$f":"'fnd enro'!I872","v":0},{"$f":"'fnd enro'!J872","v":0},{"$f":"'fnd enro'!K872","v":0.1179},{"$f":"'fnd enro'!L872","v":0},{"$f":"'fnd enro'!M872","v":0},{"$f":"'fnd enro'!N872","v":0},{"$f":"'fnd enro'!O872","v":0},{"$f":"'fnd enro'!P872","v":1},{"$f":"'fnd enro'!R872","v":3},1,{"$f":"VALUE('fnd enro'!Q872)","v":10},null,{"$f":"(($D872*'fnd base rates'!C$107)\n+($E872*'fnd base rates'!C$108)\n+($F872*'fnd base rates'!C$109)\n+($G872*'fnd base rates'!C$110)\n+($H872*'fnd base rates'!C$111)\n+($I872*'fnd base rates'!C$112)\n+($J872*'fnd base rates'!C$113)\n+($K872*'fnd base rates'!C$114)\n+($M872*'fnd base rates'!C$116)\n+($N872*'fnd base rates'!C$117)\n+($O872*'fnd base rates'!C$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,3)))\n*$R872","v":1807.6967389999998},{"$f":"(($D872*'fnd base rates'!D$107)\n+($E872*'fnd base rates'!D$108)\n+($F872*'fnd base rates'!D$109)\n+($G872*'fnd base rates'!D$110)\n+($H872*'fnd base rates'!D$111)\n+($I872*'fnd base rates'!D$112)\n+($J872*'fnd base rates'!D$113)\n+($K872*'fnd base rates'!D$114)\n+($M872*'fnd base rates'!D$116)\n+($N872*'fnd base rates'!D$117)\n+($O872*'fnd base rates'!D$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,4)))\n*$R872","v":2888.9999999999995},{"$f":"(($D872*'fnd base rates'!E$107)\n+($E872*'fnd base rates'!E$108)\n+($F872*'fnd base rates'!E$109)\n+($G872*'fnd base rates'!E$110)\n+($H872*'fnd base rates'!E$111)\n+($I872*'fnd base rates'!E$112)\n+($J872*'fnd base rates'!E$113)\n+($K872*'fnd base rates'!E$114)\n+($M872*'fnd base rates'!E$116)\n+($N872*'fnd base rates'!E$117)\n+($O872*'fnd base rates'!E$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,5)))\n*$R872","v":16376.979102000001},{"$f":"(($D872*'fnd base rates'!F$107)\n+($E872*'fnd base rates'!F$108)\n+($F872*'fnd base rates'!F$109)\n+($G872*'fnd base rates'!F$110)\n+($H872*'fnd base rates'!F$111)\n+($I872*'fnd base rates'!F$112)\n+($J872*'fnd base rates'!F$113)\n+($K872*'fnd base rates'!F$114)\n+($M872*'fnd base rates'!F$116)\n+($N872*'fnd base rates'!F$117)\n+($O872*'fnd base rates'!F$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,6)))\n*$R872","v":3716.6047779999999},{"$f":"(($D872*'fnd base rates'!G$107)\n+($E872*'fnd base rates'!G$108)\n+($F872*'fnd base rates'!G$109)\n+($G872*'fnd base rates'!G$110)\n+($H872*'fnd base rates'!G$111)\n+($I872*'fnd base rates'!G$112)\n+($J872*'fnd base rates'!G$113)\n+($K872*'fnd base rates'!G$114)\n+($M872*'fnd base rates'!G$116)\n+($N872*'fnd base rates'!G$117)\n+($O872*'fnd base rates'!G$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,7)))\n*$R872","v":728.50055199999997},{"$f":"(($D872*'fnd base rates'!H$107)\n+($E872*'fnd base rates'!H$108)\n+($F872*'fnd base rates'!H$109)\n+($G872*'fnd base rates'!H$110)\n+($H872*'fnd base rates'!H$111)\n+($I872*'fnd base rates'!H$112)\n+($J872*'fnd base rates'!H$113)\n+($K872*'fnd base rates'!H$114)\n+($M872*'fnd base rates'!H$116)\n+($N872*'fnd base rates'!H$117)\n+($O872*'fnd base rates'!H$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,8)))","v":1697.2905799999999},{"$f":"(($D872*'fnd base rates'!I$107)\n+($E872*'fnd base rates'!I$108)\n+($F872*'fnd base rates'!I$109)\n+($G872*'fnd base rates'!I$110)\n+($H872*'fnd base rates'!I$111)\n+($I872*'fnd base rates'!I$112)\n+($J872*'fnd base rates'!I$113)\n+($K872*'fnd base rates'!I$114)\n+($M872*'fnd base rates'!I$116)\n+($N872*'fnd base rates'!I$117)\n+($O872*'fnd base rates'!I$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,9)))\n*$R872","v":1346.57},{"$f":"(($D872*'fnd base rates'!J$107)\n+($E872*'fnd base rates'!J$108)\n+($F872*'fnd base rates'!J$109)\n+($G872*'fnd base rates'!J$110)\n+($H872*'fnd base rates'!J$111)\n+($I872*'fnd base rates'!J$112)\n+($J872*'fnd base rates'!J$113)\n+($K872*'fnd base rates'!J$114)\n+($M872*'fnd base rates'!J$116)\n+($N872*'fnd base rates'!J$117)\n+($O872*'fnd base rates'!J$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,10)))\n*$R872","v":1473.35},{"$f":"(($D872*'fnd base rates'!K$107)\n+($E872*'fnd base rates'!K$108)\n+($F872*'fnd base rates'!K$109)\n+($G872*'fnd base rates'!K$110)\n+($H872*'fnd base rates'!K$111)\n+($I872*'fnd base rates'!K$112)\n+($J872*'fnd base rates'!K$113)\n+($K872*'fnd base rates'!K$114)\n+($M872*'fnd base rates'!K$116)\n+($N872*'fnd base rates'!K$117)\n+($O872*'fnd base rates'!K$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,11)))\n*$R872","v":3589.776057},{"$f":"(($D872*'fnd base rates'!L$107)\n+($E872*'fnd base rates'!L$108)\n+($F872*'fnd base rates'!L$109)\n+($G872*'fnd base rates'!L$110)\n+($H872*'fnd base rates'!L$111)\n+($I872*'fnd base rates'!L$112)\n+($J872*'fnd base rates'!L$113)\n+($K872*'fnd base rates'!L$114)\n+($M872*'fnd base rates'!L$116)\n+($N872*'fnd base rates'!L$117)\n+($O872*'fnd base rates'!L$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,12)))","v":6222.1859900000009},{"$f":"(($D872*'fnd base rates'!M$107)\n+($E872*'fnd base rates'!M$108)\n+($F872*'fnd base rates'!M$109)\n+($G872*'fnd base rates'!M$110)\n+($H872*'fnd base rates'!M$111)\n+($I872*'fnd base rates'!M$112)\n+($J872*'fnd base rates'!M$113)\n+($K872*'fnd base rates'!M$114)\n+($M872*'fnd base rates'!M$116)\n+($N872*'fnd base rates'!M$117)\n+($O872*'fnd base rates'!M$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,13)))","v":0},39847.953798000002,null,497117227,"497","117","227",1,3,39847.953798000002,13283,1960,11323,null,null,null,null,null,null,0,null,0]
["497",497117230,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D873","v":0},{"$f":"'fnd enro'!E873","v":0},{"$f":"'fnd enro'!F873","v":1},{"$f":"'fnd enro'!G873","v":0},{"$f":"'fnd enro'!H873","v":0},{"$f":"'fnd enro'!I873","v":0},{"$f":"'fnd enro'!J873","v":0},{"$f":"'fnd enro'!K873","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L873","v":0},{"$f":"'fnd enro'!M873","v":0},{"$f":"'fnd enro'!N873","v":0},{"$f":"'fnd enro'!O873","v":0},{"$f":"'fnd enro'!P873","v":0},{"$f":"'fnd enro'!R873","v":1},1,{"$f":"VALUE('fnd enro'!Q873)","v":5},null,{"$f":"(($D873*'fnd base rates'!C$107)\n+($E873*'fnd base rates'!C$108)\n+($F873*'fnd base rates'!C$109)\n+($G873*'fnd base rates'!C$110)\n+($H873*'fnd base rates'!C$111)\n+($I873*'fnd base rates'!C$112)\n+($J873*'fnd base rates'!C$113)\n+($K873*'fnd base rates'!C$114)\n+($M873*'fnd base rates'!C$116)\n+($N873*'fnd base rates'!C$117)\n+($O873*'fnd base rates'!C$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,3)))\n*$R873","v":570.33891299999993},{"$f":"(($D873*'fnd base rates'!D$107)\n+($E873*'fnd base rates'!D$108)\n+($F873*'fnd base rates'!D$109)\n+($G873*'fnd base rates'!D$110)\n+($H873*'fnd base rates'!D$111)\n+($I873*'fnd base rates'!D$112)\n+($J873*'fnd base rates'!D$113)\n+($K873*'fnd base rates'!D$114)\n+($M873*'fnd base rates'!D$116)\n+($N873*'fnd base rates'!D$117)\n+($O873*'fnd base rates'!D$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,4)))\n*$R873","v":810.3},{"$f":"(($D873*'fnd base rates'!E$107)\n+($E873*'fnd base rates'!E$108)\n+($F873*'fnd base rates'!E$109)\n+($G873*'fnd base rates'!E$110)\n+($H873*'fnd base rates'!E$111)\n+($I873*'fnd base rates'!E$112)\n+($J873*'fnd base rates'!E$113)\n+($K873*'fnd base rates'!E$114)\n+($M873*'fnd base rates'!E$116)\n+($N873*'fnd base rates'!E$117)\n+($O873*'fnd base rates'!E$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,5)))\n*$R873","v":4116.9930340000001},{"$f":"(($D873*'fnd base rates'!F$107)\n+($E873*'fnd base rates'!F$108)\n+($F873*'fnd base rates'!F$109)\n+($G873*'fnd base rates'!F$110)\n+($H873*'fnd base rates'!F$111)\n+($I873*'fnd base rates'!F$112)\n+($J873*'fnd base rates'!F$113)\n+($K873*'fnd base rates'!F$114)\n+($M873*'fnd base rates'!F$116)\n+($N873*'fnd base rates'!F$117)\n+($O873*'fnd base rates'!F$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,6)))\n*$R873","v":1327.854926},{"$f":"(($D873*'fnd base rates'!G$107)\n+($E873*'fnd base rates'!G$108)\n+($F873*'fnd base rates'!G$109)\n+($G873*'fnd base rates'!G$110)\n+($H873*'fnd base rates'!G$111)\n+($I873*'fnd base rates'!G$112)\n+($J873*'fnd base rates'!G$113)\n+($K873*'fnd base rates'!G$114)\n+($M873*'fnd base rates'!G$116)\n+($N873*'fnd base rates'!G$117)\n+($O873*'fnd base rates'!G$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,7)))\n*$R873","v":166.390184},{"$f":"(($D873*'fnd base rates'!H$107)\n+($E873*'fnd base rates'!H$108)\n+($F873*'fnd base rates'!H$109)\n+($G873*'fnd base rates'!H$110)\n+($H873*'fnd base rates'!H$111)\n+($I873*'fnd base rates'!H$112)\n+($J873*'fnd base rates'!H$113)\n+($K873*'fnd base rates'!H$114)\n+($M873*'fnd base rates'!H$116)\n+($N873*'fnd base rates'!H$117)\n+($O873*'fnd base rates'!H$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D873*'fnd base rates'!I$107)\n+($E873*'fnd base rates'!I$108)\n+($F873*'fnd base rates'!I$109)\n+($G873*'fnd base rates'!I$110)\n+($H873*'fnd base rates'!I$111)\n+($I873*'fnd base rates'!I$112)\n+($J873*'fnd base rates'!I$113)\n+($K873*'fnd base rates'!I$114)\n+($M873*'fnd base rates'!I$116)\n+($N873*'fnd base rates'!I$117)\n+($O873*'fnd base rates'!I$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,9)))\n*$R873","v":378.55},{"$f":"(($D873*'fnd base rates'!J$107)\n+($E873*'fnd base rates'!J$108)\n+($F873*'fnd base rates'!J$109)\n+($G873*'fnd base rates'!J$110)\n+($H873*'fnd base rates'!J$111)\n+($I873*'fnd base rates'!J$112)\n+($J873*'fnd base rates'!J$113)\n+($K873*'fnd base rates'!J$114)\n+($M873*'fnd base rates'!J$116)\n+($N873*'fnd base rates'!J$117)\n+($O873*'fnd base rates'!J$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,10)))\n*$R873","v":107.56},{"$f":"(($D873*'fnd base rates'!K$107)\n+($E873*'fnd base rates'!K$108)\n+($F873*'fnd base rates'!K$109)\n+($G873*'fnd base rates'!K$110)\n+($H873*'fnd base rates'!K$111)\n+($I873*'fnd base rates'!K$112)\n+($J873*'fnd base rates'!K$113)\n+($K873*'fnd base rates'!K$114)\n+($M873*'fnd base rates'!K$116)\n+($N873*'fnd base rates'!K$117)\n+($O873*'fnd base rates'!K$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,11)))\n*$R873","v":1167.6620190000001},{"$f":"(($D873*'fnd base rates'!L$107)\n+($E873*'fnd base rates'!L$108)\n+($F873*'fnd base rates'!L$109)\n+($G873*'fnd base rates'!L$110)\n+($H873*'fnd base rates'!L$111)\n+($I873*'fnd base rates'!L$112)\n+($J873*'fnd base rates'!L$113)\n+($K873*'fnd base rates'!L$114)\n+($M873*'fnd base rates'!L$116)\n+($N873*'fnd base rates'!L$117)\n+($O873*'fnd base rates'!L$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,12)))","v":1782.8353299999999},{"$f":"(($D873*'fnd base rates'!M$107)\n+($E873*'fnd base rates'!M$108)\n+($F873*'fnd base rates'!M$109)\n+($G873*'fnd base rates'!M$110)\n+($H873*'fnd base rates'!M$111)\n+($I873*'fnd base rates'!M$112)\n+($J873*'fnd base rates'!M$113)\n+($K873*'fnd base rates'!M$114)\n+($M873*'fnd base rates'!M$116)\n+($N873*'fnd base rates'!M$117)\n+($O873*'fnd base rates'!M$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,13)))","v":0},10983.161265999999,null,497117230,"497","117","230",1,1,10983.161265999999,10983,-1623,12606,null,null,null,null,null,null,0,null,0]
["497",497117272,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D874","v":0},{"$f":"'fnd enro'!E874","v":0},{"$f":"'fnd enro'!F874","v":1},{"$f":"'fnd enro'!G874","v":2},{"$f":"'fnd enro'!H874","v":0},{"$f":"'fnd enro'!I874","v":0},{"$f":"'fnd enro'!J874","v":0},{"$f":"'fnd enro'!K874","v":0.1179},{"$f":"'fnd enro'!L874","v":0},{"$f":"'fnd enro'!M874","v":0},{"$f":"'fnd enro'!N874","v":0},{"$f":"'fnd enro'!O874","v":0},{"$f":"'fnd enro'!P874","v":0},{"$f":"'fnd enro'!R874","v":3},1,{"$f":"VALUE('fnd enro'!Q874)","v":6},null,{"$f":"(($D874*'fnd base rates'!C$107)\n+($E874*'fnd base rates'!C$108)\n+($F874*'fnd base rates'!C$109)\n+($G874*'fnd base rates'!C$110)\n+($H874*'fnd base rates'!C$111)\n+($I874*'fnd base rates'!C$112)\n+($J874*'fnd base rates'!C$113)\n+($K874*'fnd base rates'!C$114)\n+($M874*'fnd base rates'!C$116)\n+($N874*'fnd base rates'!C$117)\n+($O874*'fnd base rates'!C$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,3)))\n*$R874","v":1711.0167389999997},{"$f":"(($D874*'fnd base rates'!D$107)\n+($E874*'fnd base rates'!D$108)\n+($F874*'fnd base rates'!D$109)\n+($G874*'fnd base rates'!D$110)\n+($H874*'fnd base rates'!D$111)\n+($I874*'fnd base rates'!D$112)\n+($J874*'fnd base rates'!D$113)\n+($K874*'fnd base rates'!D$114)\n+($M874*'fnd base rates'!D$116)\n+($N874*'fnd base rates'!D$117)\n+($O874*'fnd base rates'!D$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,4)))\n*$R874","v":2430.8999999999996},{"$f":"(($D874*'fnd base rates'!E$107)\n+($E874*'fnd base rates'!E$108)\n+($F874*'fnd base rates'!E$109)\n+($G874*'fnd base rates'!E$110)\n+($H874*'fnd base rates'!E$111)\n+($I874*'fnd base rates'!E$112)\n+($J874*'fnd base rates'!E$113)\n+($K874*'fnd base rates'!E$114)\n+($M874*'fnd base rates'!E$116)\n+($N874*'fnd base rates'!E$117)\n+($O874*'fnd base rates'!E$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,5)))\n*$R874","v":12350.879101999999},{"$f":"(($D874*'fnd base rates'!F$107)\n+($E874*'fnd base rates'!F$108)\n+($F874*'fnd base rates'!F$109)\n+($G874*'fnd base rates'!F$110)\n+($H874*'fnd base rates'!F$111)\n+($I874*'fnd base rates'!F$112)\n+($J874*'fnd base rates'!F$113)\n+($K874*'fnd base rates'!F$114)\n+($M874*'fnd base rates'!F$116)\n+($N874*'fnd base rates'!F$117)\n+($O874*'fnd base rates'!F$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,6)))\n*$R874","v":3983.5647779999999},{"$f":"(($D874*'fnd base rates'!G$107)\n+($E874*'fnd base rates'!G$108)\n+($F874*'fnd base rates'!G$109)\n+($G874*'fnd base rates'!G$110)\n+($H874*'fnd base rates'!G$111)\n+($I874*'fnd base rates'!G$112)\n+($J874*'fnd base rates'!G$113)\n+($K874*'fnd base rates'!G$114)\n+($M874*'fnd base rates'!G$116)\n+($N874*'fnd base rates'!G$117)\n+($O874*'fnd base rates'!G$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,7)))\n*$R874","v":499.21055200000001},{"$f":"(($D874*'fnd base rates'!H$107)\n+($E874*'fnd base rates'!H$108)\n+($F874*'fnd base rates'!H$109)\n+($G874*'fnd base rates'!H$110)\n+($H874*'fnd base rates'!H$111)\n+($I874*'fnd base rates'!H$112)\n+($J874*'fnd base rates'!H$113)\n+($K874*'fnd base rates'!H$114)\n+($M874*'fnd base rates'!H$116)\n+($N874*'fnd base rates'!H$117)\n+($O874*'fnd base rates'!H$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,8)))","v":1664.0305799999999},{"$f":"(($D874*'fnd base rates'!I$107)\n+($E874*'fnd base rates'!I$108)\n+($F874*'fnd base rates'!I$109)\n+($G874*'fnd base rates'!I$110)\n+($H874*'fnd base rates'!I$111)\n+($I874*'fnd base rates'!I$112)\n+($J874*'fnd base rates'!I$113)\n+($K874*'fnd base rates'!I$114)\n+($M874*'fnd base rates'!I$116)\n+($N874*'fnd base rates'!I$117)\n+($O874*'fnd base rates'!I$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,9)))\n*$R874","v":1135.6500000000001},{"$f":"(($D874*'fnd base rates'!J$107)\n+($E874*'fnd base rates'!J$108)\n+($F874*'fnd base rates'!J$109)\n+($G874*'fnd base rates'!J$110)\n+($H874*'fnd base rates'!J$111)\n+($I874*'fnd base rates'!J$112)\n+($J874*'fnd base rates'!J$113)\n+($K874*'fnd base rates'!J$114)\n+($M874*'fnd base rates'!J$116)\n+($N874*'fnd base rates'!J$117)\n+($O874*'fnd base rates'!J$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,10)))\n*$R874","v":430.2},{"$f":"(($D874*'fnd base rates'!K$107)\n+($E874*'fnd base rates'!K$108)\n+($F874*'fnd base rates'!K$109)\n+($G874*'fnd base rates'!K$110)\n+($H874*'fnd base rates'!K$111)\n+($I874*'fnd base rates'!K$112)\n+($J874*'fnd base rates'!K$113)\n+($K874*'fnd base rates'!K$114)\n+($M874*'fnd base rates'!K$116)\n+($N874*'fnd base rates'!K$117)\n+($O874*'fnd base rates'!K$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,11)))\n*$R874","v":3502.9860570000001},{"$f":"(($D874*'fnd base rates'!L$107)\n+($E874*'fnd base rates'!L$108)\n+($F874*'fnd base rates'!L$109)\n+($G874*'fnd base rates'!L$110)\n+($H874*'fnd base rates'!L$111)\n+($I874*'fnd base rates'!L$112)\n+($J874*'fnd base rates'!L$113)\n+($K874*'fnd base rates'!L$114)\n+($M874*'fnd base rates'!L$116)\n+($N874*'fnd base rates'!L$117)\n+($O874*'fnd base rates'!L$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,12)))","v":5348.5459900000005},{"$f":"(($D874*'fnd base rates'!M$107)\n+($E874*'fnd base rates'!M$108)\n+($F874*'fnd base rates'!M$109)\n+($G874*'fnd base rates'!M$110)\n+($H874*'fnd base rates'!M$111)\n+($I874*'fnd base rates'!M$112)\n+($J874*'fnd base rates'!M$113)\n+($K874*'fnd base rates'!M$114)\n+($M874*'fnd base rates'!M$116)\n+($N874*'fnd base rates'!M$117)\n+($O874*'fnd base rates'!M$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,13)))","v":0},33056.983798000001,null,497117272,"497","117","272",1,3,33056.983798000001,11019,-791,11810,null,null,null,null,null,null,0,null,0]
["497",497117275,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D875","v":0},{"$f":"'fnd enro'!E875","v":0},{"$f":"'fnd enro'!F875","v":0},{"$f":"'fnd enro'!G875","v":3},{"$f":"'fnd enro'!H875","v":1},{"$f":"'fnd enro'!I875","v":0},{"$f":"'fnd enro'!J875","v":0},{"$f":"'fnd enro'!K875","v":0.15720000000000001},{"$f":"'fnd enro'!L875","v":0},{"$f":"'fnd enro'!M875","v":0},{"$f":"'fnd enro'!N875","v":0},{"$f":"'fnd enro'!O875","v":0},{"$f":"'fnd enro'!P875","v":1},{"$f":"'fnd enro'!R875","v":4},1,{"$f":"VALUE('fnd enro'!Q875)","v":4},null,{"$f":"(($D875*'fnd base rates'!C$107)\n+($E875*'fnd base rates'!C$108)\n+($F875*'fnd base rates'!C$109)\n+($G875*'fnd base rates'!C$110)\n+($H875*'fnd base rates'!C$111)\n+($I875*'fnd base rates'!C$112)\n+($J875*'fnd base rates'!C$113)\n+($K875*'fnd base rates'!C$114)\n+($M875*'fnd base rates'!C$116)\n+($N875*'fnd base rates'!C$117)\n+($O875*'fnd base rates'!C$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,3)))\n*$R875","v":2344.7456519999996},{"$f":"(($D875*'fnd base rates'!D$107)\n+($E875*'fnd base rates'!D$108)\n+($F875*'fnd base rates'!D$109)\n+($G875*'fnd base rates'!D$110)\n+($H875*'fnd base rates'!D$111)\n+($I875*'fnd base rates'!D$112)\n+($J875*'fnd base rates'!D$113)\n+($K875*'fnd base rates'!D$114)\n+($M875*'fnd base rates'!D$116)\n+($N875*'fnd base rates'!D$117)\n+($O875*'fnd base rates'!D$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,4)))\n*$R875","v":3541.54},{"$f":"(($D875*'fnd base rates'!E$107)\n+($E875*'fnd base rates'!E$108)\n+($F875*'fnd base rates'!E$109)\n+($G875*'fnd base rates'!E$110)\n+($H875*'fnd base rates'!E$111)\n+($I875*'fnd base rates'!E$112)\n+($J875*'fnd base rates'!E$113)\n+($K875*'fnd base rates'!E$114)\n+($M875*'fnd base rates'!E$116)\n+($N875*'fnd base rates'!E$117)\n+($O875*'fnd base rates'!E$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,5)))\n*$R875","v":18953.812136},{"$f":"(($D875*'fnd base rates'!F$107)\n+($E875*'fnd base rates'!F$108)\n+($F875*'fnd base rates'!F$109)\n+($G875*'fnd base rates'!F$110)\n+($H875*'fnd base rates'!F$111)\n+($I875*'fnd base rates'!F$112)\n+($J875*'fnd base rates'!F$113)\n+($K875*'fnd base rates'!F$114)\n+($M875*'fnd base rates'!F$116)\n+($N875*'fnd base rates'!F$117)\n+($O875*'fnd base rates'!F$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,6)))\n*$R875","v":5044.4597039999999},{"$f":"(($D875*'fnd base rates'!G$107)\n+($E875*'fnd base rates'!G$108)\n+($F875*'fnd base rates'!G$109)\n+($G875*'fnd base rates'!G$110)\n+($H875*'fnd base rates'!G$111)\n+($I875*'fnd base rates'!G$112)\n+($J875*'fnd base rates'!G$113)\n+($K875*'fnd base rates'!G$114)\n+($M875*'fnd base rates'!G$116)\n+($N875*'fnd base rates'!G$117)\n+($O875*'fnd base rates'!G$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,7)))\n*$R875","v":820.22073599999999},{"$f":"(($D875*'fnd base rates'!H$107)\n+($E875*'fnd base rates'!H$108)\n+($F875*'fnd base rates'!H$109)\n+($G875*'fnd base rates'!H$110)\n+($H875*'fnd base rates'!H$111)\n+($I875*'fnd base rates'!H$112)\n+($J875*'fnd base rates'!H$113)\n+($K875*'fnd base rates'!H$114)\n+($M875*'fnd base rates'!H$116)\n+($N875*'fnd base rates'!H$117)\n+($O875*'fnd base rates'!H$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,8)))","v":2240.5074400000003},{"$f":"(($D875*'fnd base rates'!I$107)\n+($E875*'fnd base rates'!I$108)\n+($F875*'fnd base rates'!I$109)\n+($G875*'fnd base rates'!I$110)\n+($H875*'fnd base rates'!I$111)\n+($I875*'fnd base rates'!I$112)\n+($J875*'fnd base rates'!I$113)\n+($K875*'fnd base rates'!I$114)\n+($M875*'fnd base rates'!I$116)\n+($N875*'fnd base rates'!I$117)\n+($O875*'fnd base rates'!I$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,9)))\n*$R875","v":1662.76},{"$f":"(($D875*'fnd base rates'!J$107)\n+($E875*'fnd base rates'!J$108)\n+($F875*'fnd base rates'!J$109)\n+($G875*'fnd base rates'!J$110)\n+($H875*'fnd base rates'!J$111)\n+($I875*'fnd base rates'!J$112)\n+($J875*'fnd base rates'!J$113)\n+($K875*'fnd base rates'!J$114)\n+($M875*'fnd base rates'!J$116)\n+($N875*'fnd base rates'!J$117)\n+($O875*'fnd base rates'!J$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,10)))\n*$R875","v":1364.38},{"$f":"(($D875*'fnd base rates'!K$107)\n+($E875*'fnd base rates'!K$108)\n+($F875*'fnd base rates'!K$109)\n+($G875*'fnd base rates'!K$110)\n+($H875*'fnd base rates'!K$111)\n+($I875*'fnd base rates'!K$112)\n+($J875*'fnd base rates'!K$113)\n+($K875*'fnd base rates'!K$114)\n+($M875*'fnd base rates'!K$116)\n+($N875*'fnd base rates'!K$117)\n+($O875*'fnd base rates'!K$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,11)))\n*$R875","v":4757.4380760000004},{"$f":"(($D875*'fnd base rates'!L$107)\n+($E875*'fnd base rates'!L$108)\n+($F875*'fnd base rates'!L$109)\n+($G875*'fnd base rates'!L$110)\n+($H875*'fnd base rates'!L$111)\n+($I875*'fnd base rates'!L$112)\n+($J875*'fnd base rates'!L$113)\n+($K875*'fnd base rates'!L$114)\n+($M875*'fnd base rates'!L$116)\n+($N875*'fnd base rates'!L$117)\n+($O875*'fnd base rates'!L$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,12)))","v":7741.7313199999999},{"$f":"(($D875*'fnd base rates'!M$107)\n+($E875*'fnd base rates'!M$108)\n+($F875*'fnd base rates'!M$109)\n+($G875*'fnd base rates'!M$110)\n+($H875*'fnd base rates'!M$111)\n+($I875*'fnd base rates'!M$112)\n+($J875*'fnd base rates'!M$113)\n+($K875*'fnd base rates'!M$114)\n+($M875*'fnd base rates'!M$116)\n+($N875*'fnd base rates'!M$117)\n+($O875*'fnd base rates'!M$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,13)))","v":0},48471.595063999994,null,497117275,"497","117","275",1,4,48471.595063999994,12118,1205,10913,null,null,null,null,null,null,0,null,0]
["497",497117278,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D876","v":0},{"$f":"'fnd enro'!E876","v":0},{"$f":"'fnd enro'!F876","v":4},{"$f":"'fnd enro'!G876","v":24},{"$f":"'fnd enro'!H876","v":16},{"$f":"'fnd enro'!I876","v":19},{"$f":"'fnd enro'!J876","v":0},{"$f":"'fnd enro'!K876","v":2.4759000000000002},{"$f":"'fnd enro'!L876","v":0},{"$f":"'fnd enro'!M876","v":2},{"$f":"'fnd enro'!N876","v":0},{"$f":"'fnd enro'!O876","v":0},{"$f":"'fnd enro'!P876","v":12},{"$f":"'fnd enro'!R876","v":63},1,{"$f":"VALUE('fnd enro'!Q876)","v":7},null,{"$f":"(($D876*'fnd base rates'!C$107)\n+($E876*'fnd base rates'!C$108)\n+($F876*'fnd base rates'!C$109)\n+($G876*'fnd base rates'!C$110)\n+($H876*'fnd base rates'!C$111)\n+($I876*'fnd base rates'!C$112)\n+($J876*'fnd base rates'!C$113)\n+($K876*'fnd base rates'!C$114)\n+($M876*'fnd base rates'!C$116)\n+($N876*'fnd base rates'!C$117)\n+($O876*'fnd base rates'!C$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,3)))\n*$R876","v":37098.291518999999},{"$f":"(($D876*'fnd base rates'!D$107)\n+($E876*'fnd base rates'!D$108)\n+($F876*'fnd base rates'!D$109)\n+($G876*'fnd base rates'!D$110)\n+($H876*'fnd base rates'!D$111)\n+($I876*'fnd base rates'!D$112)\n+($J876*'fnd base rates'!D$113)\n+($K876*'fnd base rates'!D$114)\n+($M876*'fnd base rates'!D$116)\n+($N876*'fnd base rates'!D$117)\n+($O876*'fnd base rates'!D$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,4)))\n*$R876","v":55913.939999999995},{"$f":"(($D876*'fnd base rates'!E$107)\n+($E876*'fnd base rates'!E$108)\n+($F876*'fnd base rates'!E$109)\n+($G876*'fnd base rates'!E$110)\n+($H876*'fnd base rates'!E$111)\n+($I876*'fnd base rates'!E$112)\n+($J876*'fnd base rates'!E$113)\n+($K876*'fnd base rates'!E$114)\n+($M876*'fnd base rates'!E$116)\n+($N876*'fnd base rates'!E$117)\n+($O876*'fnd base rates'!E$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,5)))\n*$R876","v":319415.57114200003},{"$f":"(($D876*'fnd base rates'!F$107)\n+($E876*'fnd base rates'!F$108)\n+($F876*'fnd base rates'!F$109)\n+($G876*'fnd base rates'!F$110)\n+($H876*'fnd base rates'!F$111)\n+($I876*'fnd base rates'!F$112)\n+($J876*'fnd base rates'!F$113)\n+($K876*'fnd base rates'!F$114)\n+($M876*'fnd base rates'!F$116)\n+($N876*'fnd base rates'!F$117)\n+($O876*'fnd base rates'!F$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,6)))\n*$R876","v":72516.770338000002},{"$f":"(($D876*'fnd base rates'!G$107)\n+($E876*'fnd base rates'!G$108)\n+($F876*'fnd base rates'!G$109)\n+($G876*'fnd base rates'!G$110)\n+($H876*'fnd base rates'!G$111)\n+($I876*'fnd base rates'!G$112)\n+($J876*'fnd base rates'!G$113)\n+($K876*'fnd base rates'!G$114)\n+($M876*'fnd base rates'!G$116)\n+($N876*'fnd base rates'!G$117)\n+($O876*'fnd base rates'!G$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,7)))\n*$R876","v":13054.891592},{"$f":"(($D876*'fnd base rates'!H$107)\n+($E876*'fnd base rates'!H$108)\n+($F876*'fnd base rates'!H$109)\n+($G876*'fnd base rates'!H$110)\n+($H876*'fnd base rates'!H$111)\n+($I876*'fnd base rates'!H$112)\n+($J876*'fnd base rates'!H$113)\n+($K876*'fnd base rates'!H$114)\n+($M876*'fnd base rates'!H$116)\n+($N876*'fnd base rates'!H$117)\n+($O876*'fnd base rates'!H$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,8)))","v":41677.632180000001},{"$f":"(($D876*'fnd base rates'!I$107)\n+($E876*'fnd base rates'!I$108)\n+($F876*'fnd base rates'!I$109)\n+($G876*'fnd base rates'!I$110)\n+($H876*'fnd base rates'!I$111)\n+($I876*'fnd base rates'!I$112)\n+($J876*'fnd base rates'!I$113)\n+($K876*'fnd base rates'!I$114)\n+($M876*'fnd base rates'!I$116)\n+($N876*'fnd base rates'!I$117)\n+($O876*'fnd base rates'!I$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,9)))\n*$R876","v":27640.94},{"$f":"(($D876*'fnd base rates'!J$107)\n+($E876*'fnd base rates'!J$108)\n+($F876*'fnd base rates'!J$109)\n+($G876*'fnd base rates'!J$110)\n+($H876*'fnd base rates'!J$111)\n+($I876*'fnd base rates'!J$112)\n+($J876*'fnd base rates'!J$113)\n+($K876*'fnd base rates'!J$114)\n+($M876*'fnd base rates'!J$116)\n+($N876*'fnd base rates'!J$117)\n+($O876*'fnd base rates'!J$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,10)))\n*$R876","v":29313.86},{"$f":"(($D876*'fnd base rates'!K$107)\n+($E876*'fnd base rates'!K$108)\n+($F876*'fnd base rates'!K$109)\n+($G876*'fnd base rates'!K$110)\n+($H876*'fnd base rates'!K$111)\n+($I876*'fnd base rates'!K$112)\n+($J876*'fnd base rates'!K$113)\n+($K876*'fnd base rates'!K$114)\n+($M876*'fnd base rates'!K$116)\n+($N876*'fnd base rates'!K$117)\n+($O876*'fnd base rates'!K$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,11)))\n*$R876","v":76621.047197000007},{"$f":"(($D876*'fnd base rates'!L$107)\n+($E876*'fnd base rates'!L$108)\n+($F876*'fnd base rates'!L$109)\n+($G876*'fnd base rates'!L$110)\n+($H876*'fnd base rates'!L$111)\n+($I876*'fnd base rates'!L$112)\n+($J876*'fnd base rates'!L$113)\n+($K876*'fnd base rates'!L$114)\n+($M876*'fnd base rates'!L$116)\n+($N876*'fnd base rates'!L$117)\n+($O876*'fnd base rates'!L$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,12)))","v":120578.91579},{"$f":"(($D876*'fnd base rates'!M$107)\n+($E876*'fnd base rates'!M$108)\n+($F876*'fnd base rates'!M$109)\n+($G876*'fnd base rates'!M$110)\n+($H876*'fnd base rates'!M$111)\n+($I876*'fnd base rates'!M$112)\n+($J876*'fnd base rates'!M$113)\n+($K876*'fnd base rates'!M$114)\n+($M876*'fnd base rates'!M$116)\n+($N876*'fnd base rates'!M$117)\n+($O876*'fnd base rates'!M$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,13)))","v":0},793831.85975800001,null,497117278,"497","117","278",1,63,793831.85975800001,12601,-682,13283,null,null,null,null,null,null,0,null,0]
["497",497117281,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D877","v":0},{"$f":"'fnd enro'!E877","v":0},{"$f":"'fnd enro'!F877","v":6},{"$f":"'fnd enro'!G877","v":28},{"$f":"'fnd enro'!H877","v":27},{"$f":"'fnd enro'!I877","v":15},{"$f":"'fnd enro'!J877","v":0},{"$f":"'fnd enro'!K877","v":2.9868000000000001},{"$f":"'fnd enro'!L877","v":0},{"$f":"'fnd enro'!M877","v":0},{"$f":"'fnd enro'!N877","v":0},{"$f":"'fnd enro'!O877","v":1},{"$f":"'fnd enro'!P877","v":51},{"$f":"'fnd enro'!R877","v":76},1,{"$f":"VALUE('fnd enro'!Q877)","v":12},null,{"$f":"(($D877*'fnd base rates'!C$107)\n+($E877*'fnd base rates'!C$108)\n+($F877*'fnd base rates'!C$109)\n+($G877*'fnd base rates'!C$110)\n+($H877*'fnd base rates'!C$111)\n+($I877*'fnd base rates'!C$112)\n+($J877*'fnd base rates'!C$113)\n+($K877*'fnd base rates'!C$114)\n+($M877*'fnd base rates'!C$116)\n+($N877*'fnd base rates'!C$117)\n+($O877*'fnd base rates'!C$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,3)))\n*$R877","v":49333.457387999995},{"$f":"(($D877*'fnd base rates'!D$107)\n+($E877*'fnd base rates'!D$108)\n+($F877*'fnd base rates'!D$109)\n+($G877*'fnd base rates'!D$110)\n+($H877*'fnd base rates'!D$111)\n+($I877*'fnd base rates'!D$112)\n+($J877*'fnd base rates'!D$113)\n+($K877*'fnd base rates'!D$114)\n+($M877*'fnd base rates'!D$116)\n+($N877*'fnd base rates'!D$117)\n+($O877*'fnd base rates'!D$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,4)))\n*$R877","v":89572.64},{"$f":"(($D877*'fnd base rates'!E$107)\n+($E877*'fnd base rates'!E$108)\n+($F877*'fnd base rates'!E$109)\n+($G877*'fnd base rates'!E$110)\n+($H877*'fnd base rates'!E$111)\n+($I877*'fnd base rates'!E$112)\n+($J877*'fnd base rates'!E$113)\n+($K877*'fnd base rates'!E$114)\n+($M877*'fnd base rates'!E$116)\n+($N877*'fnd base rates'!E$117)\n+($O877*'fnd base rates'!E$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,5)))\n*$R877","v":589862.06058399985},{"$f":"(($D877*'fnd base rates'!F$107)\n+($E877*'fnd base rates'!F$108)\n+($F877*'fnd base rates'!F$109)\n+($G877*'fnd base rates'!F$110)\n+($H877*'fnd base rates'!F$111)\n+($I877*'fnd base rates'!F$112)\n+($J877*'fnd base rates'!F$113)\n+($K877*'fnd base rates'!F$114)\n+($M877*'fnd base rates'!F$116)\n+($N877*'fnd base rates'!F$117)\n+($O877*'fnd base rates'!F$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,6)))\n*$R877","v":88202.874375999992},{"$f":"(($D877*'fnd base rates'!G$107)\n+($E877*'fnd base rates'!G$108)\n+($F877*'fnd base rates'!G$109)\n+($G877*'fnd base rates'!G$110)\n+($H877*'fnd base rates'!G$111)\n+($I877*'fnd base rates'!G$112)\n+($J877*'fnd base rates'!G$113)\n+($K877*'fnd base rates'!G$114)\n+($M877*'fnd base rates'!G$116)\n+($N877*'fnd base rates'!G$117)\n+($O877*'fnd base rates'!G$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,7)))\n*$R877","v":26306.613984},{"$f":"(($D877*'fnd base rates'!H$107)\n+($E877*'fnd base rates'!H$108)\n+($F877*'fnd base rates'!H$109)\n+($G877*'fnd base rates'!H$110)\n+($H877*'fnd base rates'!H$111)\n+($I877*'fnd base rates'!H$112)\n+($J877*'fnd base rates'!H$113)\n+($K877*'fnd base rates'!H$114)\n+($M877*'fnd base rates'!H$116)\n+($N877*'fnd base rates'!H$117)\n+($O877*'fnd base rates'!H$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,8)))","v":49169.691360000004},{"$f":"(($D877*'fnd base rates'!I$107)\n+($E877*'fnd base rates'!I$108)\n+($F877*'fnd base rates'!I$109)\n+($G877*'fnd base rates'!I$110)\n+($H877*'fnd base rates'!I$111)\n+($I877*'fnd base rates'!I$112)\n+($J877*'fnd base rates'!I$113)\n+($K877*'fnd base rates'!I$114)\n+($M877*'fnd base rates'!I$116)\n+($N877*'fnd base rates'!I$117)\n+($O877*'fnd base rates'!I$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,9)))\n*$R877","v":41735.33},{"$f":"(($D877*'fnd base rates'!J$107)\n+($E877*'fnd base rates'!J$108)\n+($F877*'fnd base rates'!J$109)\n+($G877*'fnd base rates'!J$110)\n+($H877*'fnd base rates'!J$111)\n+($I877*'fnd base rates'!J$112)\n+($J877*'fnd base rates'!J$113)\n+($K877*'fnd base rates'!J$114)\n+($M877*'fnd base rates'!J$116)\n+($N877*'fnd base rates'!J$117)\n+($O877*'fnd base rates'!J$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,10)))\n*$R877","v":78459.81},{"$f":"(($D877*'fnd base rates'!K$107)\n+($E877*'fnd base rates'!K$108)\n+($F877*'fnd base rates'!K$109)\n+($G877*'fnd base rates'!K$110)\n+($H877*'fnd base rates'!K$111)\n+($I877*'fnd base rates'!K$112)\n+($J877*'fnd base rates'!K$113)\n+($K877*'fnd base rates'!K$114)\n+($M877*'fnd base rates'!K$116)\n+($N877*'fnd base rates'!K$117)\n+($O877*'fnd base rates'!K$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,11)))\n*$R877","v":92257.983443999998},{"$f":"(($D877*'fnd base rates'!L$107)\n+($E877*'fnd base rates'!L$108)\n+($F877*'fnd base rates'!L$109)\n+($G877*'fnd base rates'!L$110)\n+($H877*'fnd base rates'!L$111)\n+($I877*'fnd base rates'!L$112)\n+($J877*'fnd base rates'!L$113)\n+($K877*'fnd base rates'!L$114)\n+($M877*'fnd base rates'!L$116)\n+($N877*'fnd base rates'!L$117)\n+($O877*'fnd base rates'!L$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,12)))","v":183891.75508},{"$f":"(($D877*'fnd base rates'!M$107)\n+($E877*'fnd base rates'!M$108)\n+($F877*'fnd base rates'!M$109)\n+($G877*'fnd base rates'!M$110)\n+($H877*'fnd base rates'!M$111)\n+($I877*'fnd base rates'!M$112)\n+($J877*'fnd base rates'!M$113)\n+($K877*'fnd base rates'!M$114)\n+($M877*'fnd base rates'!M$116)\n+($N877*'fnd base rates'!M$117)\n+($O877*'fnd base rates'!M$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,13)))","v":0},1288792.2162159998,null,497117281,"497","117","281",1,76,1288792.2162159998,16958,5975,10983,null,null,null,null,null,null,0,null,0]
["497",497117325,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D878","v":0},{"$f":"'fnd enro'!E878","v":0},{"$f":"'fnd enro'!F878","v":0},{"$f":"'fnd enro'!G878","v":8},{"$f":"'fnd enro'!H878","v":3},{"$f":"'fnd enro'!I878","v":4},{"$f":"'fnd enro'!J878","v":0},{"$f":"'fnd enro'!K878","v":0.58950000000000002},{"$f":"'fnd enro'!L878","v":0},{"$f":"'fnd enro'!M878","v":0},{"$f":"'fnd enro'!N878","v":0},{"$f":"'fnd enro'!O878","v":0},{"$f":"'fnd enro'!P878","v":6},{"$f":"'fnd enro'!R878","v":15},1,{"$f":"VALUE('fnd enro'!Q878)","v":9},null,{"$f":"(($D878*'fnd base rates'!C$107)\n+($E878*'fnd base rates'!C$108)\n+($F878*'fnd base rates'!C$109)\n+($G878*'fnd base rates'!C$110)\n+($H878*'fnd base rates'!C$111)\n+($I878*'fnd base rates'!C$112)\n+($J878*'fnd base rates'!C$113)\n+($K878*'fnd base rates'!C$114)\n+($M878*'fnd base rates'!C$116)\n+($N878*'fnd base rates'!C$117)\n+($O878*'fnd base rates'!C$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,3)))\n*$R878","v":9099.2836950000001},{"$f":"(($D878*'fnd base rates'!D$107)\n+($E878*'fnd base rates'!D$108)\n+($F878*'fnd base rates'!D$109)\n+($G878*'fnd base rates'!D$110)\n+($H878*'fnd base rates'!D$111)\n+($I878*'fnd base rates'!D$112)\n+($J878*'fnd base rates'!D$113)\n+($K878*'fnd base rates'!D$114)\n+($M878*'fnd base rates'!D$116)\n+($N878*'fnd base rates'!D$117)\n+($O878*'fnd base rates'!D$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,4)))\n*$R878","v":14732.94},{"$f":"(($D878*'fnd base rates'!E$107)\n+($E878*'fnd base rates'!E$108)\n+($F878*'fnd base rates'!E$109)\n+($G878*'fnd base rates'!E$110)\n+($H878*'fnd base rates'!E$111)\n+($I878*'fnd base rates'!E$112)\n+($J878*'fnd base rates'!E$113)\n+($K878*'fnd base rates'!E$114)\n+($M878*'fnd base rates'!E$116)\n+($N878*'fnd base rates'!E$117)\n+($O878*'fnd base rates'!E$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,5)))\n*$R878","v":89958.295510000011},{"$f":"(($D878*'fnd base rates'!F$107)\n+($E878*'fnd base rates'!F$108)\n+($F878*'fnd base rates'!F$109)\n+($G878*'fnd base rates'!F$110)\n+($H878*'fnd base rates'!F$111)\n+($I878*'fnd base rates'!F$112)\n+($J878*'fnd base rates'!F$113)\n+($K878*'fnd base rates'!F$114)\n+($M878*'fnd base rates'!F$116)\n+($N878*'fnd base rates'!F$117)\n+($O878*'fnd base rates'!F$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,6)))\n*$R878","v":17589.463890000003},{"$f":"(($D878*'fnd base rates'!G$107)\n+($E878*'fnd base rates'!G$108)\n+($F878*'fnd base rates'!G$109)\n+($G878*'fnd base rates'!G$110)\n+($H878*'fnd base rates'!G$111)\n+($I878*'fnd base rates'!G$112)\n+($J878*'fnd base rates'!G$113)\n+($K878*'fnd base rates'!G$114)\n+($M878*'fnd base rates'!G$116)\n+($N878*'fnd base rates'!G$117)\n+($O878*'fnd base rates'!G$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,7)))\n*$R878","v":3784.3327600000002},{"$f":"(($D878*'fnd base rates'!H$107)\n+($E878*'fnd base rates'!H$108)\n+($F878*'fnd base rates'!H$109)\n+($G878*'fnd base rates'!H$110)\n+($H878*'fnd base rates'!H$111)\n+($I878*'fnd base rates'!H$112)\n+($J878*'fnd base rates'!H$113)\n+($K878*'fnd base rates'!H$114)\n+($M878*'fnd base rates'!H$116)\n+($N878*'fnd base rates'!H$117)\n+($O878*'fnd base rates'!H$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,8)))","v":9797.8928999999989},{"$f":"(($D878*'fnd base rates'!I$107)\n+($E878*'fnd base rates'!I$108)\n+($F878*'fnd base rates'!I$109)\n+($G878*'fnd base rates'!I$110)\n+($H878*'fnd base rates'!I$111)\n+($I878*'fnd base rates'!I$112)\n+($J878*'fnd base rates'!I$113)\n+($K878*'fnd base rates'!I$114)\n+($M878*'fnd base rates'!I$116)\n+($N878*'fnd base rates'!I$117)\n+($O878*'fnd base rates'!I$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,9)))\n*$R878","v":7077.2699999999995},{"$f":"(($D878*'fnd base rates'!J$107)\n+($E878*'fnd base rates'!J$108)\n+($F878*'fnd base rates'!J$109)\n+($G878*'fnd base rates'!J$110)\n+($H878*'fnd base rates'!J$111)\n+($I878*'fnd base rates'!J$112)\n+($J878*'fnd base rates'!J$113)\n+($K878*'fnd base rates'!J$114)\n+($M878*'fnd base rates'!J$116)\n+($N878*'fnd base rates'!J$117)\n+($O878*'fnd base rates'!J$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,10)))\n*$R878","v":9808.02},{"$f":"(($D878*'fnd base rates'!K$107)\n+($E878*'fnd base rates'!K$108)\n+($F878*'fnd base rates'!K$109)\n+($G878*'fnd base rates'!K$110)\n+($H878*'fnd base rates'!K$111)\n+($I878*'fnd base rates'!K$112)\n+($J878*'fnd base rates'!K$113)\n+($K878*'fnd base rates'!K$114)\n+($M878*'fnd base rates'!K$116)\n+($N878*'fnd base rates'!K$117)\n+($O878*'fnd base rates'!K$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,11)))\n*$R878","v":17986.500285000002},{"$f":"(($D878*'fnd base rates'!L$107)\n+($E878*'fnd base rates'!L$108)\n+($F878*'fnd base rates'!L$109)\n+($G878*'fnd base rates'!L$110)\n+($H878*'fnd base rates'!L$111)\n+($I878*'fnd base rates'!L$112)\n+($J878*'fnd base rates'!L$113)\n+($K878*'fnd base rates'!L$114)\n+($M878*'fnd base rates'!L$116)\n+($N878*'fnd base rates'!L$117)\n+($O878*'fnd base rates'!L$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,12)))","v":31036.309949999999},{"$f":"(($D878*'fnd base rates'!M$107)\n+($E878*'fnd base rates'!M$108)\n+($F878*'fnd base rates'!M$109)\n+($G878*'fnd base rates'!M$110)\n+($H878*'fnd base rates'!M$111)\n+($I878*'fnd base rates'!M$112)\n+($J878*'fnd base rates'!M$113)\n+($K878*'fnd base rates'!M$114)\n+($M878*'fnd base rates'!M$116)\n+($N878*'fnd base rates'!M$117)\n+($O878*'fnd base rates'!M$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,13)))","v":0},210870.30899000002,null,497117325,"497","117","325",1,15,210870.30899000002,14058,3039,11019,null,null,null,null,null,null,0,null,0]
["497",497117332,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D879","v":0},{"$f":"'fnd enro'!E879","v":0},{"$f":"'fnd enro'!F879","v":0},{"$f":"'fnd enro'!G879","v":5},{"$f":"'fnd enro'!H879","v":3},{"$f":"'fnd enro'!I879","v":1},{"$f":"'fnd enro'!J879","v":0},{"$f":"'fnd enro'!K879","v":0.35370000000000001},{"$f":"'fnd enro'!L879","v":0},{"$f":"'fnd enro'!M879","v":0},{"$f":"'fnd enro'!N879","v":0},{"$f":"'fnd enro'!O879","v":0},{"$f":"'fnd enro'!P879","v":2},{"$f":"'fnd enro'!R879","v":9},1,{"$f":"VALUE('fnd enro'!Q879)","v":10},null,{"$f":"(($D879*'fnd base rates'!C$107)\n+($E879*'fnd base rates'!C$108)\n+($F879*'fnd base rates'!C$109)\n+($G879*'fnd base rates'!C$110)\n+($H879*'fnd base rates'!C$111)\n+($I879*'fnd base rates'!C$112)\n+($J879*'fnd base rates'!C$113)\n+($K879*'fnd base rates'!C$114)\n+($M879*'fnd base rates'!C$116)\n+($N879*'fnd base rates'!C$117)\n+($O879*'fnd base rates'!C$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,3)))\n*$R879","v":5326.4102169999996},{"$f":"(($D879*'fnd base rates'!D$107)\n+($E879*'fnd base rates'!D$108)\n+($F879*'fnd base rates'!D$109)\n+($G879*'fnd base rates'!D$110)\n+($H879*'fnd base rates'!D$111)\n+($I879*'fnd base rates'!D$112)\n+($J879*'fnd base rates'!D$113)\n+($K879*'fnd base rates'!D$114)\n+($M879*'fnd base rates'!D$116)\n+($N879*'fnd base rates'!D$117)\n+($O879*'fnd base rates'!D$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,4)))\n*$R879","v":8208.9},{"$f":"(($D879*'fnd base rates'!E$107)\n+($E879*'fnd base rates'!E$108)\n+($F879*'fnd base rates'!E$109)\n+($G879*'fnd base rates'!E$110)\n+($H879*'fnd base rates'!E$111)\n+($I879*'fnd base rates'!E$112)\n+($J879*'fnd base rates'!E$113)\n+($K879*'fnd base rates'!E$114)\n+($M879*'fnd base rates'!E$116)\n+($N879*'fnd base rates'!E$117)\n+($O879*'fnd base rates'!E$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,5)))\n*$R879","v":45751.617305999993},{"$f":"(($D879*'fnd base rates'!F$107)\n+($E879*'fnd base rates'!F$108)\n+($F879*'fnd base rates'!F$109)\n+($G879*'fnd base rates'!F$110)\n+($H879*'fnd base rates'!F$111)\n+($I879*'fnd base rates'!F$112)\n+($J879*'fnd base rates'!F$113)\n+($K879*'fnd base rates'!F$114)\n+($M879*'fnd base rates'!F$116)\n+($N879*'fnd base rates'!F$117)\n+($O879*'fnd base rates'!F$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,6)))\n*$R879","v":10767.944334000002},{"$f":"(($D879*'fnd base rates'!G$107)\n+($E879*'fnd base rates'!G$108)\n+($F879*'fnd base rates'!G$109)\n+($G879*'fnd base rates'!G$110)\n+($H879*'fnd base rates'!G$111)\n+($I879*'fnd base rates'!G$112)\n+($J879*'fnd base rates'!G$113)\n+($K879*'fnd base rates'!G$114)\n+($M879*'fnd base rates'!G$116)\n+($N879*'fnd base rates'!G$117)\n+($O879*'fnd base rates'!G$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,7)))\n*$R879","v":1976.1216559999998},{"$f":"(($D879*'fnd base rates'!H$107)\n+($E879*'fnd base rates'!H$108)\n+($F879*'fnd base rates'!H$109)\n+($G879*'fnd base rates'!H$110)\n+($H879*'fnd base rates'!H$111)\n+($I879*'fnd base rates'!H$112)\n+($J879*'fnd base rates'!H$113)\n+($K879*'fnd base rates'!H$114)\n+($M879*'fnd base rates'!H$116)\n+($N879*'fnd base rates'!H$117)\n+($O879*'fnd base rates'!H$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,8)))","v":5381.2617399999999},{"$f":"(($D879*'fnd base rates'!I$107)\n+($E879*'fnd base rates'!I$108)\n+($F879*'fnd base rates'!I$109)\n+($G879*'fnd base rates'!I$110)\n+($H879*'fnd base rates'!I$111)\n+($I879*'fnd base rates'!I$112)\n+($J879*'fnd base rates'!I$113)\n+($K879*'fnd base rates'!I$114)\n+($M879*'fnd base rates'!I$116)\n+($N879*'fnd base rates'!I$117)\n+($O879*'fnd base rates'!I$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,9)))\n*$R879","v":3931.2},{"$f":"(($D879*'fnd base rates'!J$107)\n+($E879*'fnd base rates'!J$108)\n+($F879*'fnd base rates'!J$109)\n+($G879*'fnd base rates'!J$110)\n+($H879*'fnd base rates'!J$111)\n+($I879*'fnd base rates'!J$112)\n+($J879*'fnd base rates'!J$113)\n+($K879*'fnd base rates'!J$114)\n+($M879*'fnd base rates'!J$116)\n+($N879*'fnd base rates'!J$117)\n+($O879*'fnd base rates'!J$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,10)))\n*$R879","v":4086.72},{"$f":"(($D879*'fnd base rates'!K$107)\n+($E879*'fnd base rates'!K$108)\n+($F879*'fnd base rates'!K$109)\n+($G879*'fnd base rates'!K$110)\n+($H879*'fnd base rates'!K$111)\n+($I879*'fnd base rates'!K$112)\n+($J879*'fnd base rates'!K$113)\n+($K879*'fnd base rates'!K$114)\n+($M879*'fnd base rates'!K$116)\n+($N879*'fnd base rates'!K$117)\n+($O879*'fnd base rates'!K$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,11)))\n*$R879","v":10822.128171},{"$f":"(($D879*'fnd base rates'!L$107)\n+($E879*'fnd base rates'!L$108)\n+($F879*'fnd base rates'!L$109)\n+($G879*'fnd base rates'!L$110)\n+($H879*'fnd base rates'!L$111)\n+($I879*'fnd base rates'!L$112)\n+($J879*'fnd base rates'!L$113)\n+($K879*'fnd base rates'!L$114)\n+($M879*'fnd base rates'!L$116)\n+($N879*'fnd base rates'!L$117)\n+($O879*'fnd base rates'!L$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,12)))","v":17817.647969999998},{"$f":"(($D879*'fnd base rates'!M$107)\n+($E879*'fnd base rates'!M$108)\n+($F879*'fnd base rates'!M$109)\n+($G879*'fnd base rates'!M$110)\n+($H879*'fnd base rates'!M$111)\n+($I879*'fnd base rates'!M$112)\n+($J879*'fnd base rates'!M$113)\n+($K879*'fnd base rates'!M$114)\n+($M879*'fnd base rates'!M$116)\n+($N879*'fnd base rates'!M$117)\n+($O879*'fnd base rates'!M$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,13)))","v":0},114069.951394,null,497117332,"497","117","332",1,9,114069.951394,12674,556,12118,null,null,null,null,null,null,0,null,0]
["497",497117340,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D880","v":0},{"$f":"'fnd enro'!E880","v":0},{"$f":"'fnd enro'!F880","v":0},{"$f":"'fnd enro'!G880","v":2},{"$f":"'fnd enro'!H880","v":0},{"$f":"'fnd enro'!I880","v":0},{"$f":"'fnd enro'!J880","v":0},{"$f":"'fnd enro'!K880","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L880","v":0},{"$f":"'fnd enro'!M880","v":0},{"$f":"'fnd enro'!N880","v":0},{"$f":"'fnd enro'!O880","v":0},{"$f":"'fnd enro'!P880","v":1},{"$f":"'fnd enro'!R880","v":2},1,{"$f":"VALUE('fnd enro'!Q880)","v":7},null,{"$f":"(($D880*'fnd base rates'!C$107)\n+($E880*'fnd base rates'!C$108)\n+($F880*'fnd base rates'!C$109)\n+($G880*'fnd base rates'!C$110)\n+($H880*'fnd base rates'!C$111)\n+($I880*'fnd base rates'!C$112)\n+($J880*'fnd base rates'!C$113)\n+($K880*'fnd base rates'!C$114)\n+($M880*'fnd base rates'!C$116)\n+($N880*'fnd base rates'!C$117)\n+($O880*'fnd base rates'!C$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,3)))\n*$R880","v":1219.4078259999999},{"$f":"(($D880*'fnd base rates'!D$107)\n+($E880*'fnd base rates'!D$108)\n+($F880*'fnd base rates'!D$109)\n+($G880*'fnd base rates'!D$110)\n+($H880*'fnd base rates'!D$111)\n+($I880*'fnd base rates'!D$112)\n+($J880*'fnd base rates'!D$113)\n+($K880*'fnd base rates'!D$114)\n+($M880*'fnd base rates'!D$116)\n+($N880*'fnd base rates'!D$117)\n+($O880*'fnd base rates'!D$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,4)))\n*$R880","v":1993.62},{"$f":"(($D880*'fnd base rates'!E$107)\n+($E880*'fnd base rates'!E$108)\n+($F880*'fnd base rates'!E$109)\n+($G880*'fnd base rates'!E$110)\n+($H880*'fnd base rates'!E$111)\n+($I880*'fnd base rates'!E$112)\n+($J880*'fnd base rates'!E$113)\n+($K880*'fnd base rates'!E$114)\n+($M880*'fnd base rates'!E$116)\n+($N880*'fnd base rates'!E$117)\n+($O880*'fnd base rates'!E$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,5)))\n*$R880","v":11875.326068},{"$f":"(($D880*'fnd base rates'!F$107)\n+($E880*'fnd base rates'!F$108)\n+($F880*'fnd base rates'!F$109)\n+($G880*'fnd base rates'!F$110)\n+($H880*'fnd base rates'!F$111)\n+($I880*'fnd base rates'!F$112)\n+($J880*'fnd base rates'!F$113)\n+($K880*'fnd base rates'!F$114)\n+($M880*'fnd base rates'!F$116)\n+($N880*'fnd base rates'!F$117)\n+($O880*'fnd base rates'!F$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,6)))\n*$R880","v":2655.709852},{"$f":"(($D880*'fnd base rates'!G$107)\n+($E880*'fnd base rates'!G$108)\n+($F880*'fnd base rates'!G$109)\n+($G880*'fnd base rates'!G$110)\n+($H880*'fnd base rates'!G$111)\n+($I880*'fnd base rates'!G$112)\n+($J880*'fnd base rates'!G$113)\n+($K880*'fnd base rates'!G$114)\n+($M880*'fnd base rates'!G$116)\n+($N880*'fnd base rates'!G$117)\n+($O880*'fnd base rates'!G$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,7)))\n*$R880","v":509.480368},{"$f":"(($D880*'fnd base rates'!H$107)\n+($E880*'fnd base rates'!H$108)\n+($F880*'fnd base rates'!H$109)\n+($G880*'fnd base rates'!H$110)\n+($H880*'fnd base rates'!H$111)\n+($I880*'fnd base rates'!H$112)\n+($J880*'fnd base rates'!H$113)\n+($K880*'fnd base rates'!H$114)\n+($M880*'fnd base rates'!H$116)\n+($N880*'fnd base rates'!H$117)\n+($O880*'fnd base rates'!H$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,8)))","v":1136.43372},{"$f":"(($D880*'fnd base rates'!I$107)\n+($E880*'fnd base rates'!I$108)\n+($F880*'fnd base rates'!I$109)\n+($G880*'fnd base rates'!I$110)\n+($H880*'fnd base rates'!I$111)\n+($I880*'fnd base rates'!I$112)\n+($J880*'fnd base rates'!I$113)\n+($K880*'fnd base rates'!I$114)\n+($M880*'fnd base rates'!I$116)\n+($N880*'fnd base rates'!I$117)\n+($O880*'fnd base rates'!I$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,9)))\n*$R880","v":904.55},{"$f":"(($D880*'fnd base rates'!J$107)\n+($E880*'fnd base rates'!J$108)\n+($F880*'fnd base rates'!J$109)\n+($G880*'fnd base rates'!J$110)\n+($H880*'fnd base rates'!J$111)\n+($I880*'fnd base rates'!J$112)\n+($J880*'fnd base rates'!J$113)\n+($K880*'fnd base rates'!J$114)\n+($M880*'fnd base rates'!J$116)\n+($N880*'fnd base rates'!J$117)\n+($O880*'fnd base rates'!J$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,10)))\n*$R880","v":1088.8499999999999},{"$f":"(($D880*'fnd base rates'!K$107)\n+($E880*'fnd base rates'!K$108)\n+($F880*'fnd base rates'!K$109)\n+($G880*'fnd base rates'!K$110)\n+($H880*'fnd base rates'!K$111)\n+($I880*'fnd base rates'!K$112)\n+($J880*'fnd base rates'!K$113)\n+($K880*'fnd base rates'!K$114)\n+($M880*'fnd base rates'!K$116)\n+($N880*'fnd base rates'!K$117)\n+($O880*'fnd base rates'!K$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,11)))\n*$R880","v":2335.3240380000002},{"$f":"(($D880*'fnd base rates'!L$107)\n+($E880*'fnd base rates'!L$108)\n+($F880*'fnd base rates'!L$109)\n+($G880*'fnd base rates'!L$110)\n+($H880*'fnd base rates'!L$111)\n+($I880*'fnd base rates'!L$112)\n+($J880*'fnd base rates'!L$113)\n+($K880*'fnd base rates'!L$114)\n+($M880*'fnd base rates'!L$116)\n+($N880*'fnd base rates'!L$117)\n+($O880*'fnd base rates'!L$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,12)))","v":4188.3406599999998},{"$f":"(($D880*'fnd base rates'!M$107)\n+($E880*'fnd base rates'!M$108)\n+($F880*'fnd base rates'!M$109)\n+($G880*'fnd base rates'!M$110)\n+($H880*'fnd base rates'!M$111)\n+($I880*'fnd base rates'!M$112)\n+($J880*'fnd base rates'!M$113)\n+($K880*'fnd base rates'!M$114)\n+($M880*'fnd base rates'!M$116)\n+($N880*'fnd base rates'!M$117)\n+($O880*'fnd base rates'!M$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,13)))","v":0},27907.042531999999,null,497117340,"497","117","340",1,2,27907.042531999999,13954,1353,12601,null,null,null,null,null,null,0,null,0]
["497",497117605,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D881","v":0},{"$f":"'fnd enro'!E881","v":0},{"$f":"'fnd enro'!F881","v":0},{"$f":"'fnd enro'!G881","v":0},{"$f":"'fnd enro'!H881","v":27},{"$f":"'fnd enro'!I881","v":25},{"$f":"'fnd enro'!J881","v":0},{"$f":"'fnd enro'!K881","v":2.0436000000000001},{"$f":"'fnd enro'!L881","v":0},{"$f":"'fnd enro'!M881","v":0},{"$f":"'fnd enro'!N881","v":0},{"$f":"'fnd enro'!O881","v":0},{"$f":"'fnd enro'!P881","v":8},{"$f":"'fnd enro'!R881","v":52},1,{"$f":"VALUE('fnd enro'!Q881)","v":6},null,{"$f":"(($D881*'fnd base rates'!C$107)\n+($E881*'fnd base rates'!C$108)\n+($F881*'fnd base rates'!C$109)\n+($G881*'fnd base rates'!C$110)\n+($H881*'fnd base rates'!C$111)\n+($I881*'fnd base rates'!C$112)\n+($J881*'fnd base rates'!C$113)\n+($K881*'fnd base rates'!C$114)\n+($M881*'fnd base rates'!C$116)\n+($N881*'fnd base rates'!C$117)\n+($O881*'fnd base rates'!C$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,3)))\n*$R881","v":30239.543475999999},{"$f":"(($D881*'fnd base rates'!D$107)\n+($E881*'fnd base rates'!D$108)\n+($F881*'fnd base rates'!D$109)\n+($G881*'fnd base rates'!D$110)\n+($H881*'fnd base rates'!D$111)\n+($I881*'fnd base rates'!D$112)\n+($J881*'fnd base rates'!D$113)\n+($K881*'fnd base rates'!D$114)\n+($M881*'fnd base rates'!D$116)\n+($N881*'fnd base rates'!D$117)\n+($O881*'fnd base rates'!D$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,4)))\n*$R881","v":44892.959999999999},{"$f":"(($D881*'fnd base rates'!E$107)\n+($E881*'fnd base rates'!E$108)\n+($F881*'fnd base rates'!E$109)\n+($G881*'fnd base rates'!E$110)\n+($H881*'fnd base rates'!E$111)\n+($I881*'fnd base rates'!E$112)\n+($J881*'fnd base rates'!E$113)\n+($K881*'fnd base rates'!E$114)\n+($M881*'fnd base rates'!E$116)\n+($N881*'fnd base rates'!E$117)\n+($O881*'fnd base rates'!E$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,5)))\n*$R881","v":256279.587768},{"$f":"(($D881*'fnd base rates'!F$107)\n+($E881*'fnd base rates'!F$108)\n+($F881*'fnd base rates'!F$109)\n+($G881*'fnd base rates'!F$110)\n+($H881*'fnd base rates'!F$111)\n+($I881*'fnd base rates'!F$112)\n+($J881*'fnd base rates'!F$113)\n+($K881*'fnd base rates'!F$114)\n+($M881*'fnd base rates'!F$116)\n+($N881*'fnd base rates'!F$117)\n+($O881*'fnd base rates'!F$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,6)))\n*$R881","v":52293.786152000001},{"$f":"(($D881*'fnd base rates'!G$107)\n+($E881*'fnd base rates'!G$108)\n+($F881*'fnd base rates'!G$109)\n+($G881*'fnd base rates'!G$110)\n+($H881*'fnd base rates'!G$111)\n+($I881*'fnd base rates'!G$112)\n+($J881*'fnd base rates'!G$113)\n+($K881*'fnd base rates'!G$114)\n+($M881*'fnd base rates'!G$116)\n+($N881*'fnd base rates'!G$117)\n+($O881*'fnd base rates'!G$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,7)))\n*$R881","v":10480.099568},{"$f":"(($D881*'fnd base rates'!H$107)\n+($E881*'fnd base rates'!H$108)\n+($F881*'fnd base rates'!H$109)\n+($G881*'fnd base rates'!H$110)\n+($H881*'fnd base rates'!H$111)\n+($I881*'fnd base rates'!H$112)\n+($J881*'fnd base rates'!H$113)\n+($K881*'fnd base rates'!H$114)\n+($M881*'fnd base rates'!H$116)\n+($N881*'fnd base rates'!H$117)\n+($O881*'fnd base rates'!H$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,8)))","v":37109.686719999998},{"$f":"(($D881*'fnd base rates'!I$107)\n+($E881*'fnd base rates'!I$108)\n+($F881*'fnd base rates'!I$109)\n+($G881*'fnd base rates'!I$110)\n+($H881*'fnd base rates'!I$111)\n+($I881*'fnd base rates'!I$112)\n+($J881*'fnd base rates'!I$113)\n+($K881*'fnd base rates'!I$114)\n+($M881*'fnd base rates'!I$116)\n+($N881*'fnd base rates'!I$117)\n+($O881*'fnd base rates'!I$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,9)))\n*$R881","v":23394.449999999997},{"$f":"(($D881*'fnd base rates'!J$107)\n+($E881*'fnd base rates'!J$108)\n+($F881*'fnd base rates'!J$109)\n+($G881*'fnd base rates'!J$110)\n+($H881*'fnd base rates'!J$111)\n+($I881*'fnd base rates'!J$112)\n+($J881*'fnd base rates'!J$113)\n+($K881*'fnd base rates'!J$114)\n+($M881*'fnd base rates'!J$116)\n+($N881*'fnd base rates'!J$117)\n+($O881*'fnd base rates'!J$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,10)))\n*$R881","v":27970.22},{"$f":"(($D881*'fnd base rates'!K$107)\n+($E881*'fnd base rates'!K$108)\n+($F881*'fnd base rates'!K$109)\n+($G881*'fnd base rates'!K$110)\n+($H881*'fnd base rates'!K$111)\n+($I881*'fnd base rates'!K$112)\n+($J881*'fnd base rates'!K$113)\n+($K881*'fnd base rates'!K$114)\n+($M881*'fnd base rates'!K$116)\n+($N881*'fnd base rates'!K$117)\n+($O881*'fnd base rates'!K$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,11)))\n*$R881","v":64381.754988000001},{"$f":"(($D881*'fnd base rates'!L$107)\n+($E881*'fnd base rates'!L$108)\n+($F881*'fnd base rates'!L$109)\n+($G881*'fnd base rates'!L$110)\n+($H881*'fnd base rates'!L$111)\n+($I881*'fnd base rates'!L$112)\n+($J881*'fnd base rates'!L$113)\n+($K881*'fnd base rates'!L$114)\n+($M881*'fnd base rates'!L$116)\n+($N881*'fnd base rates'!L$117)\n+($O881*'fnd base rates'!L$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,12)))","v":98145.627160000004},{"$f":"(($D881*'fnd base rates'!M$107)\n+($E881*'fnd base rates'!M$108)\n+($F881*'fnd base rates'!M$109)\n+($G881*'fnd base rates'!M$110)\n+($H881*'fnd base rates'!M$111)\n+($I881*'fnd base rates'!M$112)\n+($J881*'fnd base rates'!M$113)\n+($K881*'fnd base rates'!M$114)\n+($M881*'fnd base rates'!M$116)\n+($N881*'fnd base rates'!M$117)\n+($O881*'fnd base rates'!M$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,13)))","v":0},645187.71583200013,null,497117605,"497","117","605",1,52,645187.71583200013,12407,-4551,16958,null,null,null,null,null,null,0,null,0]
["497",497117632,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D882","v":0},{"$f":"'fnd enro'!E882","v":0},{"$f":"'fnd enro'!F882","v":0},{"$f":"'fnd enro'!G882","v":1},{"$f":"'fnd enro'!H882","v":0},{"$f":"'fnd enro'!I882","v":0},{"$f":"'fnd enro'!J882","v":0},{"$f":"'fnd enro'!K882","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L882","v":0},{"$f":"'fnd enro'!M882","v":0},{"$f":"'fnd enro'!N882","v":0},{"$f":"'fnd enro'!O882","v":0},{"$f":"'fnd enro'!P882","v":0},{"$f":"'fnd enro'!R882","v":1},1,{"$f":"VALUE('fnd enro'!Q882)","v":7},null,{"$f":"(($D882*'fnd base rates'!C$107)\n+($E882*'fnd base rates'!C$108)\n+($F882*'fnd base rates'!C$109)\n+($G882*'fnd base rates'!C$110)\n+($H882*'fnd base rates'!C$111)\n+($I882*'fnd base rates'!C$112)\n+($J882*'fnd base rates'!C$113)\n+($K882*'fnd base rates'!C$114)\n+($M882*'fnd base rates'!C$116)\n+($N882*'fnd base rates'!C$117)\n+($O882*'fnd base rates'!C$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,3)))\n*$R882","v":570.33891299999993},{"$f":"(($D882*'fnd base rates'!D$107)\n+($E882*'fnd base rates'!D$108)\n+($F882*'fnd base rates'!D$109)\n+($G882*'fnd base rates'!D$110)\n+($H882*'fnd base rates'!D$111)\n+($I882*'fnd base rates'!D$112)\n+($J882*'fnd base rates'!D$113)\n+($K882*'fnd base rates'!D$114)\n+($M882*'fnd base rates'!D$116)\n+($N882*'fnd base rates'!D$117)\n+($O882*'fnd base rates'!D$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,4)))\n*$R882","v":810.3},{"$f":"(($D882*'fnd base rates'!E$107)\n+($E882*'fnd base rates'!E$108)\n+($F882*'fnd base rates'!E$109)\n+($G882*'fnd base rates'!E$110)\n+($H882*'fnd base rates'!E$111)\n+($I882*'fnd base rates'!E$112)\n+($J882*'fnd base rates'!E$113)\n+($K882*'fnd base rates'!E$114)\n+($M882*'fnd base rates'!E$116)\n+($N882*'fnd base rates'!E$117)\n+($O882*'fnd base rates'!E$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,5)))\n*$R882","v":4116.9430339999999},{"$f":"(($D882*'fnd base rates'!F$107)\n+($E882*'fnd base rates'!F$108)\n+($F882*'fnd base rates'!F$109)\n+($G882*'fnd base rates'!F$110)\n+($H882*'fnd base rates'!F$111)\n+($I882*'fnd base rates'!F$112)\n+($J882*'fnd base rates'!F$113)\n+($K882*'fnd base rates'!F$114)\n+($M882*'fnd base rates'!F$116)\n+($N882*'fnd base rates'!F$117)\n+($O882*'fnd base rates'!F$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,6)))\n*$R882","v":1327.854926},{"$f":"(($D882*'fnd base rates'!G$107)\n+($E882*'fnd base rates'!G$108)\n+($F882*'fnd base rates'!G$109)\n+($G882*'fnd base rates'!G$110)\n+($H882*'fnd base rates'!G$111)\n+($I882*'fnd base rates'!G$112)\n+($J882*'fnd base rates'!G$113)\n+($K882*'fnd base rates'!G$114)\n+($M882*'fnd base rates'!G$116)\n+($N882*'fnd base rates'!G$117)\n+($O882*'fnd base rates'!G$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,7)))\n*$R882","v":166.41018399999999},{"$f":"(($D882*'fnd base rates'!H$107)\n+($E882*'fnd base rates'!H$108)\n+($F882*'fnd base rates'!H$109)\n+($G882*'fnd base rates'!H$110)\n+($H882*'fnd base rates'!H$111)\n+($I882*'fnd base rates'!H$112)\n+($J882*'fnd base rates'!H$113)\n+($K882*'fnd base rates'!H$114)\n+($M882*'fnd base rates'!H$116)\n+($N882*'fnd base rates'!H$117)\n+($O882*'fnd base rates'!H$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D882*'fnd base rates'!I$107)\n+($E882*'fnd base rates'!I$108)\n+($F882*'fnd base rates'!I$109)\n+($G882*'fnd base rates'!I$110)\n+($H882*'fnd base rates'!I$111)\n+($I882*'fnd base rates'!I$112)\n+($J882*'fnd base rates'!I$113)\n+($K882*'fnd base rates'!I$114)\n+($M882*'fnd base rates'!I$116)\n+($N882*'fnd base rates'!I$117)\n+($O882*'fnd base rates'!I$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,9)))\n*$R882","v":378.55},{"$f":"(($D882*'fnd base rates'!J$107)\n+($E882*'fnd base rates'!J$108)\n+($F882*'fnd base rates'!J$109)\n+($G882*'fnd base rates'!J$110)\n+($H882*'fnd base rates'!J$111)\n+($I882*'fnd base rates'!J$112)\n+($J882*'fnd base rates'!J$113)\n+($K882*'fnd base rates'!J$114)\n+($M882*'fnd base rates'!J$116)\n+($N882*'fnd base rates'!J$117)\n+($O882*'fnd base rates'!J$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,10)))\n*$R882","v":161.32},{"$f":"(($D882*'fnd base rates'!K$107)\n+($E882*'fnd base rates'!K$108)\n+($F882*'fnd base rates'!K$109)\n+($G882*'fnd base rates'!K$110)\n+($H882*'fnd base rates'!K$111)\n+($I882*'fnd base rates'!K$112)\n+($J882*'fnd base rates'!K$113)\n+($K882*'fnd base rates'!K$114)\n+($M882*'fnd base rates'!K$116)\n+($N882*'fnd base rates'!K$117)\n+($O882*'fnd base rates'!K$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,11)))\n*$R882","v":1167.6620190000001},{"$f":"(($D882*'fnd base rates'!L$107)\n+($E882*'fnd base rates'!L$108)\n+($F882*'fnd base rates'!L$109)\n+($G882*'fnd base rates'!L$110)\n+($H882*'fnd base rates'!L$111)\n+($I882*'fnd base rates'!L$112)\n+($J882*'fnd base rates'!L$113)\n+($K882*'fnd base rates'!L$114)\n+($M882*'fnd base rates'!L$116)\n+($N882*'fnd base rates'!L$117)\n+($O882*'fnd base rates'!L$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D882*'fnd base rates'!M$107)\n+($E882*'fnd base rates'!M$108)\n+($F882*'fnd base rates'!M$109)\n+($G882*'fnd base rates'!M$110)\n+($H882*'fnd base rates'!M$111)\n+($I882*'fnd base rates'!M$112)\n+($J882*'fnd base rates'!M$113)\n+($K882*'fnd base rates'!M$114)\n+($M882*'fnd base rates'!M$116)\n+($N882*'fnd base rates'!M$117)\n+($O882*'fnd base rates'!M$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,13)))","v":0},11036.911266000001,null,497117632,"497","117","632",1,1,11036.911266000001,11037,-3021,14058,null,null,null,null,null,null,0,null,0]
["497",497117670,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D883","v":0},{"$f":"'fnd enro'!E883","v":0},{"$f":"'fnd enro'!F883","v":0},{"$f":"'fnd enro'!G883","v":0},{"$f":"'fnd enro'!H883","v":2},{"$f":"'fnd enro'!I883","v":1},{"$f":"'fnd enro'!J883","v":0},{"$f":"'fnd enro'!K883","v":0.1179},{"$f":"'fnd enro'!L883","v":0},{"$f":"'fnd enro'!M883","v":0},{"$f":"'fnd enro'!N883","v":0},{"$f":"'fnd enro'!O883","v":0},{"$f":"'fnd enro'!P883","v":1},{"$f":"'fnd enro'!R883","v":3},1,{"$f":"VALUE('fnd enro'!Q883)","v":6},null,{"$f":"(($D883*'fnd base rates'!C$107)\n+($E883*'fnd base rates'!C$108)\n+($F883*'fnd base rates'!C$109)\n+($G883*'fnd base rates'!C$110)\n+($H883*'fnd base rates'!C$111)\n+($I883*'fnd base rates'!C$112)\n+($J883*'fnd base rates'!C$113)\n+($K883*'fnd base rates'!C$114)\n+($M883*'fnd base rates'!C$116)\n+($N883*'fnd base rates'!C$117)\n+($O883*'fnd base rates'!C$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,3)))\n*$R883","v":1783.7567389999997},{"$f":"(($D883*'fnd base rates'!D$107)\n+($E883*'fnd base rates'!D$108)\n+($F883*'fnd base rates'!D$109)\n+($G883*'fnd base rates'!D$110)\n+($H883*'fnd base rates'!D$111)\n+($I883*'fnd base rates'!D$112)\n+($J883*'fnd base rates'!D$113)\n+($K883*'fnd base rates'!D$114)\n+($M883*'fnd base rates'!D$116)\n+($N883*'fnd base rates'!D$117)\n+($O883*'fnd base rates'!D$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,4)))\n*$R883","v":2775.5699999999997},{"$f":"(($D883*'fnd base rates'!E$107)\n+($E883*'fnd base rates'!E$108)\n+($F883*'fnd base rates'!E$109)\n+($G883*'fnd base rates'!E$110)\n+($H883*'fnd base rates'!E$111)\n+($I883*'fnd base rates'!E$112)\n+($J883*'fnd base rates'!E$113)\n+($K883*'fnd base rates'!E$114)\n+($M883*'fnd base rates'!E$116)\n+($N883*'fnd base rates'!E$117)\n+($O883*'fnd base rates'!E$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,5)))\n*$R883","v":15916.549101999997},{"$f":"(($D883*'fnd base rates'!F$107)\n+($E883*'fnd base rates'!F$108)\n+($F883*'fnd base rates'!F$109)\n+($G883*'fnd base rates'!F$110)\n+($H883*'fnd base rates'!F$111)\n+($I883*'fnd base rates'!F$112)\n+($J883*'fnd base rates'!F$113)\n+($K883*'fnd base rates'!F$114)\n+($M883*'fnd base rates'!F$116)\n+($N883*'fnd base rates'!F$117)\n+($O883*'fnd base rates'!F$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,6)))\n*$R883","v":3067.774778},{"$f":"(($D883*'fnd base rates'!G$107)\n+($E883*'fnd base rates'!G$108)\n+($F883*'fnd base rates'!G$109)\n+($G883*'fnd base rates'!G$110)\n+($H883*'fnd base rates'!G$111)\n+($I883*'fnd base rates'!G$112)\n+($J883*'fnd base rates'!G$113)\n+($K883*'fnd base rates'!G$114)\n+($M883*'fnd base rates'!G$116)\n+($N883*'fnd base rates'!G$117)\n+($O883*'fnd base rates'!G$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,7)))\n*$R883","v":694.65055200000006},{"$f":"(($D883*'fnd base rates'!H$107)\n+($E883*'fnd base rates'!H$108)\n+($F883*'fnd base rates'!H$109)\n+($G883*'fnd base rates'!H$110)\n+($H883*'fnd base rates'!H$111)\n+($I883*'fnd base rates'!H$112)\n+($J883*'fnd base rates'!H$113)\n+($K883*'fnd base rates'!H$114)\n+($M883*'fnd base rates'!H$116)\n+($N883*'fnd base rates'!H$117)\n+($O883*'fnd base rates'!H$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,8)))","v":2011.7105799999999},{"$f":"(($D883*'fnd base rates'!I$107)\n+($E883*'fnd base rates'!I$108)\n+($F883*'fnd base rates'!I$109)\n+($G883*'fnd base rates'!I$110)\n+($H883*'fnd base rates'!I$111)\n+($I883*'fnd base rates'!I$112)\n+($J883*'fnd base rates'!I$113)\n+($K883*'fnd base rates'!I$114)\n+($M883*'fnd base rates'!I$116)\n+($N883*'fnd base rates'!I$117)\n+($O883*'fnd base rates'!I$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,9)))\n*$R883","v":1404.14},{"$f":"(($D883*'fnd base rates'!J$107)\n+($E883*'fnd base rates'!J$108)\n+($F883*'fnd base rates'!J$109)\n+($G883*'fnd base rates'!J$110)\n+($H883*'fnd base rates'!J$111)\n+($I883*'fnd base rates'!J$112)\n+($J883*'fnd base rates'!J$113)\n+($K883*'fnd base rates'!J$114)\n+($M883*'fnd base rates'!J$116)\n+($N883*'fnd base rates'!J$117)\n+($O883*'fnd base rates'!J$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,10)))\n*$R883","v":1842.6599999999999},{"$f":"(($D883*'fnd base rates'!K$107)\n+($E883*'fnd base rates'!K$108)\n+($F883*'fnd base rates'!K$109)\n+($G883*'fnd base rates'!K$110)\n+($H883*'fnd base rates'!K$111)\n+($I883*'fnd base rates'!K$112)\n+($J883*'fnd base rates'!K$113)\n+($K883*'fnd base rates'!K$114)\n+($M883*'fnd base rates'!K$116)\n+($N883*'fnd base rates'!K$117)\n+($O883*'fnd base rates'!K$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,11)))\n*$R883","v":3729.3660569999997},{"$f":"(($D883*'fnd base rates'!L$107)\n+($E883*'fnd base rates'!L$108)\n+($F883*'fnd base rates'!L$109)\n+($G883*'fnd base rates'!L$110)\n+($H883*'fnd base rates'!L$111)\n+($I883*'fnd base rates'!L$112)\n+($J883*'fnd base rates'!L$113)\n+($K883*'fnd base rates'!L$114)\n+($M883*'fnd base rates'!L$116)\n+($N883*'fnd base rates'!L$117)\n+($O883*'fnd base rates'!L$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,12)))","v":6057.5359900000003},{"$f":"(($D883*'fnd base rates'!M$107)\n+($E883*'fnd base rates'!M$108)\n+($F883*'fnd base rates'!M$109)\n+($G883*'fnd base rates'!M$110)\n+($H883*'fnd base rates'!M$111)\n+($I883*'fnd base rates'!M$112)\n+($J883*'fnd base rates'!M$113)\n+($K883*'fnd base rates'!M$114)\n+($M883*'fnd base rates'!M$116)\n+($N883*'fnd base rates'!M$117)\n+($O883*'fnd base rates'!M$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,13)))","v":0},39283.713797999997,null,497117670,"497","117","670",1,3,39283.713797999997,13095,421,12674,null,null,null,null,null,null,0,null,0]
["497",497117674,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D884","v":0},{"$f":"'fnd enro'!E884","v":0},{"$f":"'fnd enro'!F884","v":1},{"$f":"'fnd enro'!G884","v":1},{"$f":"'fnd enro'!H884","v":2},{"$f":"'fnd enro'!I884","v":1},{"$f":"'fnd enro'!J884","v":0},{"$f":"'fnd enro'!K884","v":0.19650000000000001},{"$f":"'fnd enro'!L884","v":0},{"$f":"'fnd enro'!M884","v":0},{"$f":"'fnd enro'!N884","v":0},{"$f":"'fnd enro'!O884","v":0},{"$f":"'fnd enro'!P884","v":2},{"$f":"'fnd enro'!R884","v":5},1,{"$f":"VALUE('fnd enro'!Q884)","v":10},null,{"$f":"(($D884*'fnd base rates'!C$107)\n+($E884*'fnd base rates'!C$108)\n+($F884*'fnd base rates'!C$109)\n+($G884*'fnd base rates'!C$110)\n+($H884*'fnd base rates'!C$111)\n+($I884*'fnd base rates'!C$112)\n+($J884*'fnd base rates'!C$113)\n+($K884*'fnd base rates'!C$114)\n+($M884*'fnd base rates'!C$116)\n+($N884*'fnd base rates'!C$117)\n+($O884*'fnd base rates'!C$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,3)))\n*$R884","v":3045.0545649999999},{"$f":"(($D884*'fnd base rates'!D$107)\n+($E884*'fnd base rates'!D$108)\n+($F884*'fnd base rates'!D$109)\n+($G884*'fnd base rates'!D$110)\n+($H884*'fnd base rates'!D$111)\n+($I884*'fnd base rates'!D$112)\n+($J884*'fnd base rates'!D$113)\n+($K884*'fnd base rates'!D$114)\n+($M884*'fnd base rates'!D$116)\n+($N884*'fnd base rates'!D$117)\n+($O884*'fnd base rates'!D$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,4)))\n*$R884","v":4967.7},{"$f":"(($D884*'fnd base rates'!E$107)\n+($E884*'fnd base rates'!E$108)\n+($F884*'fnd base rates'!E$109)\n+($G884*'fnd base rates'!E$110)\n+($H884*'fnd base rates'!E$111)\n+($I884*'fnd base rates'!E$112)\n+($J884*'fnd base rates'!E$113)\n+($K884*'fnd base rates'!E$114)\n+($M884*'fnd base rates'!E$116)\n+($N884*'fnd base rates'!E$117)\n+($O884*'fnd base rates'!E$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,5)))\n*$R884","v":29729.725170000002},{"$f":"(($D884*'fnd base rates'!F$107)\n+($E884*'fnd base rates'!F$108)\n+($F884*'fnd base rates'!F$109)\n+($G884*'fnd base rates'!F$110)\n+($H884*'fnd base rates'!F$111)\n+($I884*'fnd base rates'!F$112)\n+($J884*'fnd base rates'!F$113)\n+($K884*'fnd base rates'!F$114)\n+($M884*'fnd base rates'!F$116)\n+($N884*'fnd base rates'!F$117)\n+($O884*'fnd base rates'!F$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,6)))\n*$R884","v":5723.4846300000008},{"$f":"(($D884*'fnd base rates'!G$107)\n+($E884*'fnd base rates'!G$108)\n+($F884*'fnd base rates'!G$109)\n+($G884*'fnd base rates'!G$110)\n+($H884*'fnd base rates'!G$111)\n+($I884*'fnd base rates'!G$112)\n+($J884*'fnd base rates'!G$113)\n+($K884*'fnd base rates'!G$114)\n+($M884*'fnd base rates'!G$116)\n+($N884*'fnd base rates'!G$117)\n+($O884*'fnd base rates'!G$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,7)))\n*$R884","v":1298.1209199999998},{"$f":"(($D884*'fnd base rates'!H$107)\n+($E884*'fnd base rates'!H$108)\n+($F884*'fnd base rates'!H$109)\n+($G884*'fnd base rates'!H$110)\n+($H884*'fnd base rates'!H$111)\n+($I884*'fnd base rates'!H$112)\n+($J884*'fnd base rates'!H$113)\n+($K884*'fnd base rates'!H$114)\n+($M884*'fnd base rates'!H$116)\n+($N884*'fnd base rates'!H$117)\n+($O884*'fnd base rates'!H$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,8)))","v":3162.5542999999998},{"$f":"(($D884*'fnd base rates'!I$107)\n+($E884*'fnd base rates'!I$108)\n+($F884*'fnd base rates'!I$109)\n+($G884*'fnd base rates'!I$110)\n+($H884*'fnd base rates'!I$111)\n+($I884*'fnd base rates'!I$112)\n+($J884*'fnd base rates'!I$113)\n+($K884*'fnd base rates'!I$114)\n+($M884*'fnd base rates'!I$116)\n+($N884*'fnd base rates'!I$117)\n+($O884*'fnd base rates'!I$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,9)))\n*$R884","v":2387.16},{"$f":"(($D884*'fnd base rates'!J$107)\n+($E884*'fnd base rates'!J$108)\n+($F884*'fnd base rates'!J$109)\n+($G884*'fnd base rates'!J$110)\n+($H884*'fnd base rates'!J$111)\n+($I884*'fnd base rates'!J$112)\n+($J884*'fnd base rates'!J$113)\n+($K884*'fnd base rates'!J$114)\n+($M884*'fnd base rates'!J$116)\n+($N884*'fnd base rates'!J$117)\n+($O884*'fnd base rates'!J$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,10)))\n*$R884","v":3285.48},{"$f":"(($D884*'fnd base rates'!K$107)\n+($E884*'fnd base rates'!K$108)\n+($F884*'fnd base rates'!K$109)\n+($G884*'fnd base rates'!K$110)\n+($H884*'fnd base rates'!K$111)\n+($I884*'fnd base rates'!K$112)\n+($J884*'fnd base rates'!K$113)\n+($K884*'fnd base rates'!K$114)\n+($M884*'fnd base rates'!K$116)\n+($N884*'fnd base rates'!K$117)\n+($O884*'fnd base rates'!K$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,11)))\n*$R884","v":6064.6900949999999},{"$f":"(($D884*'fnd base rates'!L$107)\n+($E884*'fnd base rates'!L$108)\n+($F884*'fnd base rates'!L$109)\n+($G884*'fnd base rates'!L$110)\n+($H884*'fnd base rates'!L$111)\n+($I884*'fnd base rates'!L$112)\n+($J884*'fnd base rates'!L$113)\n+($K884*'fnd base rates'!L$114)\n+($M884*'fnd base rates'!L$116)\n+($N884*'fnd base rates'!L$117)\n+($O884*'fnd base rates'!L$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,12)))","v":10577.20665},{"$f":"(($D884*'fnd base rates'!M$107)\n+($E884*'fnd base rates'!M$108)\n+($F884*'fnd base rates'!M$109)\n+($G884*'fnd base rates'!M$110)\n+($H884*'fnd base rates'!M$111)\n+($I884*'fnd base rates'!M$112)\n+($J884*'fnd base rates'!M$113)\n+($K884*'fnd base rates'!M$114)\n+($M884*'fnd base rates'!M$116)\n+($N884*'fnd base rates'!M$117)\n+($O884*'fnd base rates'!M$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,13)))","v":0},70241.176330000002,null,497117674,"497","117","674",1,5,70241.176330000002,14048,94,13954,null,null,null,null,null,null,0,null,0]
["497",497117680,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D885","v":0},{"$f":"'fnd enro'!E885","v":0},{"$f":"'fnd enro'!F885","v":2},{"$f":"'fnd enro'!G885","v":1},{"$f":"'fnd enro'!H885","v":1},{"$f":"'fnd enro'!I885","v":0},{"$f":"'fnd enro'!J885","v":0},{"$f":"'fnd enro'!K885","v":0.15720000000000001},{"$f":"'fnd enro'!L885","v":0},{"$f":"'fnd enro'!M885","v":0},{"$f":"'fnd enro'!N885","v":0},{"$f":"'fnd enro'!O885","v":0},{"$f":"'fnd enro'!P885","v":0},{"$f":"'fnd enro'!R885","v":4},1,{"$f":"VALUE('fnd enro'!Q885)","v":5},null,{"$f":"(($D885*'fnd base rates'!C$107)\n+($E885*'fnd base rates'!C$108)\n+($F885*'fnd base rates'!C$109)\n+($G885*'fnd base rates'!C$110)\n+($H885*'fnd base rates'!C$111)\n+($I885*'fnd base rates'!C$112)\n+($J885*'fnd base rates'!C$113)\n+($K885*'fnd base rates'!C$114)\n+($M885*'fnd base rates'!C$116)\n+($N885*'fnd base rates'!C$117)\n+($O885*'fnd base rates'!C$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,3)))\n*$R885","v":2281.3556519999997},{"$f":"(($D885*'fnd base rates'!D$107)\n+($E885*'fnd base rates'!D$108)\n+($F885*'fnd base rates'!D$109)\n+($G885*'fnd base rates'!D$110)\n+($H885*'fnd base rates'!D$111)\n+($I885*'fnd base rates'!D$112)\n+($J885*'fnd base rates'!D$113)\n+($K885*'fnd base rates'!D$114)\n+($M885*'fnd base rates'!D$116)\n+($N885*'fnd base rates'!D$117)\n+($O885*'fnd base rates'!D$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,4)))\n*$R885","v":3241.2},{"$f":"(($D885*'fnd base rates'!E$107)\n+($E885*'fnd base rates'!E$108)\n+($F885*'fnd base rates'!E$109)\n+($G885*'fnd base rates'!E$110)\n+($H885*'fnd base rates'!E$111)\n+($I885*'fnd base rates'!E$112)\n+($J885*'fnd base rates'!E$113)\n+($K885*'fnd base rates'!E$114)\n+($M885*'fnd base rates'!E$116)\n+($N885*'fnd base rates'!E$117)\n+($O885*'fnd base rates'!E$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,5)))\n*$R885","v":16022.042135999998},{"$f":"(($D885*'fnd base rates'!F$107)\n+($E885*'fnd base rates'!F$108)\n+($F885*'fnd base rates'!F$109)\n+($G885*'fnd base rates'!F$110)\n+($H885*'fnd base rates'!F$111)\n+($I885*'fnd base rates'!F$112)\n+($J885*'fnd base rates'!F$113)\n+($K885*'fnd base rates'!F$114)\n+($M885*'fnd base rates'!F$116)\n+($N885*'fnd base rates'!F$117)\n+($O885*'fnd base rates'!F$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,6)))\n*$R885","v":5044.4597039999999},{"$f":"(($D885*'fnd base rates'!G$107)\n+($E885*'fnd base rates'!G$108)\n+($F885*'fnd base rates'!G$109)\n+($G885*'fnd base rates'!G$110)\n+($H885*'fnd base rates'!G$111)\n+($I885*'fnd base rates'!G$112)\n+($J885*'fnd base rates'!G$113)\n+($K885*'fnd base rates'!G$114)\n+($M885*'fnd base rates'!G$116)\n+($N885*'fnd base rates'!G$117)\n+($O885*'fnd base rates'!G$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,7)))\n*$R885","v":677.94073600000002},{"$f":"(($D885*'fnd base rates'!H$107)\n+($E885*'fnd base rates'!H$108)\n+($F885*'fnd base rates'!H$109)\n+($G885*'fnd base rates'!H$110)\n+($H885*'fnd base rates'!H$111)\n+($I885*'fnd base rates'!H$112)\n+($J885*'fnd base rates'!H$113)\n+($K885*'fnd base rates'!H$114)\n+($M885*'fnd base rates'!H$116)\n+($N885*'fnd base rates'!H$117)\n+($O885*'fnd base rates'!H$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,8)))","v":2218.7074400000001},{"$f":"(($D885*'fnd base rates'!I$107)\n+($E885*'fnd base rates'!I$108)\n+($F885*'fnd base rates'!I$109)\n+($G885*'fnd base rates'!I$110)\n+($H885*'fnd base rates'!I$111)\n+($I885*'fnd base rates'!I$112)\n+($J885*'fnd base rates'!I$113)\n+($K885*'fnd base rates'!I$114)\n+($M885*'fnd base rates'!I$116)\n+($N885*'fnd base rates'!I$117)\n+($O885*'fnd base rates'!I$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,9)))\n*$R885","v":1544.04},{"$f":"(($D885*'fnd base rates'!J$107)\n+($E885*'fnd base rates'!J$108)\n+($F885*'fnd base rates'!J$109)\n+($G885*'fnd base rates'!J$110)\n+($H885*'fnd base rates'!J$111)\n+($I885*'fnd base rates'!J$112)\n+($J885*'fnd base rates'!J$113)\n+($K885*'fnd base rates'!J$114)\n+($M885*'fnd base rates'!J$116)\n+($N885*'fnd base rates'!J$117)\n+($O885*'fnd base rates'!J$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,10)))\n*$R885","v":639.96},{"$f":"(($D885*'fnd base rates'!K$107)\n+($E885*'fnd base rates'!K$108)\n+($F885*'fnd base rates'!K$109)\n+($G885*'fnd base rates'!K$110)\n+($H885*'fnd base rates'!K$111)\n+($I885*'fnd base rates'!K$112)\n+($J885*'fnd base rates'!K$113)\n+($K885*'fnd base rates'!K$114)\n+($M885*'fnd base rates'!K$116)\n+($N885*'fnd base rates'!K$117)\n+($O885*'fnd base rates'!K$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,11)))\n*$R885","v":4757.4380760000004},{"$f":"(($D885*'fnd base rates'!L$107)\n+($E885*'fnd base rates'!L$108)\n+($F885*'fnd base rates'!L$109)\n+($G885*'fnd base rates'!L$110)\n+($H885*'fnd base rates'!L$111)\n+($I885*'fnd base rates'!L$112)\n+($J885*'fnd base rates'!L$113)\n+($K885*'fnd base rates'!L$114)\n+($M885*'fnd base rates'!L$116)\n+($N885*'fnd base rates'!L$117)\n+($O885*'fnd base rates'!L$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,12)))","v":7240.3813200000004},{"$f":"(($D885*'fnd base rates'!M$107)\n+($E885*'fnd base rates'!M$108)\n+($F885*'fnd base rates'!M$109)\n+($G885*'fnd base rates'!M$110)\n+($H885*'fnd base rates'!M$111)\n+($I885*'fnd base rates'!M$112)\n+($J885*'fnd base rates'!M$113)\n+($K885*'fnd base rates'!M$114)\n+($M885*'fnd base rates'!M$116)\n+($N885*'fnd base rates'!M$117)\n+($O885*'fnd base rates'!M$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,13)))","v":0},43667.525064000001,null,497117680,"497","117","680",1,4,43667.525064000001,10917,-1490,12407,null,null,null,null,null,null,0,null,0]
["497",497117683,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D886","v":0},{"$f":"'fnd enro'!E886","v":0},{"$f":"'fnd enro'!F886","v":0},{"$f":"'fnd enro'!G886","v":0},{"$f":"'fnd enro'!H886","v":1},{"$f":"'fnd enro'!I886","v":3},{"$f":"'fnd enro'!J886","v":0},{"$f":"'fnd enro'!K886","v":0.15720000000000001},{"$f":"'fnd enro'!L886","v":0},{"$f":"'fnd enro'!M886","v":0},{"$f":"'fnd enro'!N886","v":0},{"$f":"'fnd enro'!O886","v":0},{"$f":"'fnd enro'!P886","v":1},{"$f":"'fnd enro'!R886","v":4},1,{"$f":"VALUE('fnd enro'!Q886)","v":4},null,{"$f":"(($D886*'fnd base rates'!C$107)\n+($E886*'fnd base rates'!C$108)\n+($F886*'fnd base rates'!C$109)\n+($G886*'fnd base rates'!C$110)\n+($H886*'fnd base rates'!C$111)\n+($I886*'fnd base rates'!C$112)\n+($J886*'fnd base rates'!C$113)\n+($K886*'fnd base rates'!C$114)\n+($M886*'fnd base rates'!C$116)\n+($N886*'fnd base rates'!C$117)\n+($O886*'fnd base rates'!C$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,3)))\n*$R886","v":2344.7456519999996},{"$f":"(($D886*'fnd base rates'!D$107)\n+($E886*'fnd base rates'!D$108)\n+($F886*'fnd base rates'!D$109)\n+($G886*'fnd base rates'!D$110)\n+($H886*'fnd base rates'!D$111)\n+($I886*'fnd base rates'!D$112)\n+($J886*'fnd base rates'!D$113)\n+($K886*'fnd base rates'!D$114)\n+($M886*'fnd base rates'!D$116)\n+($N886*'fnd base rates'!D$117)\n+($O886*'fnd base rates'!D$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,4)))\n*$R886","v":3541.54},{"$f":"(($D886*'fnd base rates'!E$107)\n+($E886*'fnd base rates'!E$108)\n+($F886*'fnd base rates'!E$109)\n+($G886*'fnd base rates'!E$110)\n+($H886*'fnd base rates'!E$111)\n+($I886*'fnd base rates'!E$112)\n+($J886*'fnd base rates'!E$113)\n+($K886*'fnd base rates'!E$114)\n+($M886*'fnd base rates'!E$116)\n+($N886*'fnd base rates'!E$117)\n+($O886*'fnd base rates'!E$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,5)))\n*$R886","v":22232.092135999999},{"$f":"(($D886*'fnd base rates'!F$107)\n+($E886*'fnd base rates'!F$108)\n+($F886*'fnd base rates'!F$109)\n+($G886*'fnd base rates'!F$110)\n+($H886*'fnd base rates'!F$111)\n+($I886*'fnd base rates'!F$112)\n+($J886*'fnd base rates'!F$113)\n+($K886*'fnd base rates'!F$114)\n+($M886*'fnd base rates'!F$116)\n+($N886*'fnd base rates'!F$117)\n+($O886*'fnd base rates'!F$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,6)))\n*$R886","v":3898.8497040000002},{"$f":"(($D886*'fnd base rates'!G$107)\n+($E886*'fnd base rates'!G$108)\n+($F886*'fnd base rates'!G$109)\n+($G886*'fnd base rates'!G$110)\n+($H886*'fnd base rates'!G$111)\n+($I886*'fnd base rates'!G$112)\n+($J886*'fnd base rates'!G$113)\n+($K886*'fnd base rates'!G$114)\n+($M886*'fnd base rates'!G$116)\n+($N886*'fnd base rates'!G$117)\n+($O886*'fnd base rates'!G$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,7)))\n*$R886","v":842.75073599999996},{"$f":"(($D886*'fnd base rates'!H$107)\n+($E886*'fnd base rates'!H$108)\n+($F886*'fnd base rates'!H$109)\n+($G886*'fnd base rates'!H$110)\n+($H886*'fnd base rates'!H$111)\n+($I886*'fnd base rates'!H$112)\n+($J886*'fnd base rates'!H$113)\n+($K886*'fnd base rates'!H$114)\n+($M886*'fnd base rates'!H$116)\n+($N886*'fnd base rates'!H$117)\n+($O886*'fnd base rates'!H$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,8)))","v":3208.4574400000001},{"$f":"(($D886*'fnd base rates'!I$107)\n+($E886*'fnd base rates'!I$108)\n+($F886*'fnd base rates'!I$109)\n+($G886*'fnd base rates'!I$110)\n+($H886*'fnd base rates'!I$111)\n+($I886*'fnd base rates'!I$112)\n+($J886*'fnd base rates'!I$113)\n+($K886*'fnd base rates'!I$114)\n+($M886*'fnd base rates'!I$116)\n+($N886*'fnd base rates'!I$117)\n+($O886*'fnd base rates'!I$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,9)))\n*$R886","v":1880.47},{"$f":"(($D886*'fnd base rates'!J$107)\n+($E886*'fnd base rates'!J$108)\n+($F886*'fnd base rates'!J$109)\n+($G886*'fnd base rates'!J$110)\n+($H886*'fnd base rates'!J$111)\n+($I886*'fnd base rates'!J$112)\n+($J886*'fnd base rates'!J$113)\n+($K886*'fnd base rates'!J$114)\n+($M886*'fnd base rates'!J$116)\n+($N886*'fnd base rates'!J$117)\n+($O886*'fnd base rates'!J$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,10)))\n*$R886","v":2703.4},{"$f":"(($D886*'fnd base rates'!K$107)\n+($E886*'fnd base rates'!K$108)\n+($F886*'fnd base rates'!K$109)\n+($G886*'fnd base rates'!K$110)\n+($H886*'fnd base rates'!K$111)\n+($I886*'fnd base rates'!K$112)\n+($J886*'fnd base rates'!K$113)\n+($K886*'fnd base rates'!K$114)\n+($M886*'fnd base rates'!K$116)\n+($N886*'fnd base rates'!K$117)\n+($O886*'fnd base rates'!K$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,11)))\n*$R886","v":4915.8380760000009},{"$f":"(($D886*'fnd base rates'!L$107)\n+($E886*'fnd base rates'!L$108)\n+($F886*'fnd base rates'!L$109)\n+($G886*'fnd base rates'!L$110)\n+($H886*'fnd base rates'!L$111)\n+($I886*'fnd base rates'!L$112)\n+($J886*'fnd base rates'!L$113)\n+($K886*'fnd base rates'!L$114)\n+($M886*'fnd base rates'!L$116)\n+($N886*'fnd base rates'!L$117)\n+($O886*'fnd base rates'!L$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,12)))","v":7488.7413200000001},{"$f":"(($D886*'fnd base rates'!M$107)\n+($E886*'fnd base rates'!M$108)\n+($F886*'fnd base rates'!M$109)\n+($G886*'fnd base rates'!M$110)\n+($H886*'fnd base rates'!M$111)\n+($I886*'fnd base rates'!M$112)\n+($J886*'fnd base rates'!M$113)\n+($K886*'fnd base rates'!M$114)\n+($M886*'fnd base rates'!M$116)\n+($N886*'fnd base rates'!M$117)\n+($O886*'fnd base rates'!M$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,13)))","v":0},53056.885064000002,null,497117683,"497","117","683",1,4,53056.885064000002,13264,2227,11037,null,null,null,null,null,null,0,null,0]
["497",497117685,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D887","v":0},{"$f":"'fnd enro'!E887","v":0},{"$f":"'fnd enro'!F887","v":0},{"$f":"'fnd enro'!G887","v":0},{"$f":"'fnd enro'!H887","v":1},{"$f":"'fnd enro'!I887","v":0},{"$f":"'fnd enro'!J887","v":0},{"$f":"'fnd enro'!K887","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L887","v":0},{"$f":"'fnd enro'!M887","v":0},{"$f":"'fnd enro'!N887","v":0},{"$f":"'fnd enro'!O887","v":0},{"$f":"'fnd enro'!P887","v":1},{"$f":"'fnd enro'!R887","v":1},1,{"$f":"VALUE('fnd enro'!Q887)","v":10},null,{"$f":"(($D887*'fnd base rates'!C$107)\n+($E887*'fnd base rates'!C$108)\n+($F887*'fnd base rates'!C$109)\n+($G887*'fnd base rates'!C$110)\n+($H887*'fnd base rates'!C$111)\n+($I887*'fnd base rates'!C$112)\n+($J887*'fnd base rates'!C$113)\n+($K887*'fnd base rates'!C$114)\n+($M887*'fnd base rates'!C$116)\n+($N887*'fnd base rates'!C$117)\n+($O887*'fnd base rates'!C$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,3)))\n*$R887","v":667.01891299999988},{"$f":"(($D887*'fnd base rates'!D$107)\n+($E887*'fnd base rates'!D$108)\n+($F887*'fnd base rates'!D$109)\n+($G887*'fnd base rates'!D$110)\n+($H887*'fnd base rates'!D$111)\n+($I887*'fnd base rates'!D$112)\n+($J887*'fnd base rates'!D$113)\n+($K887*'fnd base rates'!D$114)\n+($M887*'fnd base rates'!D$116)\n+($N887*'fnd base rates'!D$117)\n+($O887*'fnd base rates'!D$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,4)))\n*$R887","v":1268.4000000000001},{"$f":"(($D887*'fnd base rates'!E$107)\n+($E887*'fnd base rates'!E$108)\n+($F887*'fnd base rates'!E$109)\n+($G887*'fnd base rates'!E$110)\n+($H887*'fnd base rates'!E$111)\n+($I887*'fnd base rates'!E$112)\n+($J887*'fnd base rates'!E$113)\n+($K887*'fnd base rates'!E$114)\n+($M887*'fnd base rates'!E$116)\n+($N887*'fnd base rates'!E$117)\n+($O887*'fnd base rates'!E$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,5)))\n*$R887","v":8143.0430340000003},{"$f":"(($D887*'fnd base rates'!F$107)\n+($E887*'fnd base rates'!F$108)\n+($F887*'fnd base rates'!F$109)\n+($G887*'fnd base rates'!F$110)\n+($H887*'fnd base rates'!F$111)\n+($I887*'fnd base rates'!F$112)\n+($J887*'fnd base rates'!F$113)\n+($K887*'fnd base rates'!F$114)\n+($M887*'fnd base rates'!F$116)\n+($N887*'fnd base rates'!F$117)\n+($O887*'fnd base rates'!F$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,6)))\n*$R887","v":1060.8949259999999},{"$f":"(($D887*'fnd base rates'!G$107)\n+($E887*'fnd base rates'!G$108)\n+($F887*'fnd base rates'!G$109)\n+($G887*'fnd base rates'!G$110)\n+($H887*'fnd base rates'!G$111)\n+($I887*'fnd base rates'!G$112)\n+($J887*'fnd base rates'!G$113)\n+($K887*'fnd base rates'!G$114)\n+($M887*'fnd base rates'!G$116)\n+($N887*'fnd base rates'!G$117)\n+($O887*'fnd base rates'!G$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,7)))\n*$R887","v":395.70018399999998},{"$f":"(($D887*'fnd base rates'!H$107)\n+($E887*'fnd base rates'!H$108)\n+($F887*'fnd base rates'!H$109)\n+($G887*'fnd base rates'!H$110)\n+($H887*'fnd base rates'!H$111)\n+($I887*'fnd base rates'!H$112)\n+($J887*'fnd base rates'!H$113)\n+($K887*'fnd base rates'!H$114)\n+($M887*'fnd base rates'!H$116)\n+($N887*'fnd base rates'!H$117)\n+($O887*'fnd base rates'!H$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D887*'fnd base rates'!I$107)\n+($E887*'fnd base rates'!I$108)\n+($F887*'fnd base rates'!I$109)\n+($G887*'fnd base rates'!I$110)\n+($H887*'fnd base rates'!I$111)\n+($I887*'fnd base rates'!I$112)\n+($J887*'fnd base rates'!I$113)\n+($K887*'fnd base rates'!I$114)\n+($M887*'fnd base rates'!I$116)\n+($N887*'fnd base rates'!I$117)\n+($O887*'fnd base rates'!I$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,9)))\n*$R887","v":589.47},{"$f":"(($D887*'fnd base rates'!J$107)\n+($E887*'fnd base rates'!J$108)\n+($F887*'fnd base rates'!J$109)\n+($G887*'fnd base rates'!J$110)\n+($H887*'fnd base rates'!J$111)\n+($I887*'fnd base rates'!J$112)\n+($J887*'fnd base rates'!J$113)\n+($K887*'fnd base rates'!J$114)\n+($M887*'fnd base rates'!J$116)\n+($N887*'fnd base rates'!J$117)\n+($O887*'fnd base rates'!J$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,10)))\n*$R887","v":1204.47},{"$f":"(($D887*'fnd base rates'!K$107)\n+($E887*'fnd base rates'!K$108)\n+($F887*'fnd base rates'!K$109)\n+($G887*'fnd base rates'!K$110)\n+($H887*'fnd base rates'!K$111)\n+($I887*'fnd base rates'!K$112)\n+($J887*'fnd base rates'!K$113)\n+($K887*'fnd base rates'!K$114)\n+($M887*'fnd base rates'!K$116)\n+($N887*'fnd base rates'!K$117)\n+($O887*'fnd base rates'!K$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,11)))\n*$R887","v":1254.4520190000001},{"$f":"(($D887*'fnd base rates'!L$107)\n+($E887*'fnd base rates'!L$108)\n+($F887*'fnd base rates'!L$109)\n+($G887*'fnd base rates'!L$110)\n+($H887*'fnd base rates'!L$111)\n+($I887*'fnd base rates'!L$112)\n+($J887*'fnd base rates'!L$113)\n+($K887*'fnd base rates'!L$114)\n+($M887*'fnd base rates'!L$116)\n+($N887*'fnd base rates'!L$117)\n+($O887*'fnd base rates'!L$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,12)))","v":2656.4953299999997},{"$f":"(($D887*'fnd base rates'!M$107)\n+($E887*'fnd base rates'!M$108)\n+($F887*'fnd base rates'!M$109)\n+($G887*'fnd base rates'!M$110)\n+($H887*'fnd base rates'!M$111)\n+($I887*'fnd base rates'!M$112)\n+($J887*'fnd base rates'!M$113)\n+($K887*'fnd base rates'!M$114)\n+($M887*'fnd base rates'!M$116)\n+($N887*'fnd base rates'!M$117)\n+($O887*'fnd base rates'!M$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,13)))","v":0},17827.881265999997,null,497117685,"497","117","685",1,1,17827.881265999997,17828,4733,13095,null,null,null,null,null,null,0,null,0]
["497",497117717,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D888","v":0},{"$f":"'fnd enro'!E888","v":0},{"$f":"'fnd enro'!F888","v":0},{"$f":"'fnd enro'!G888","v":0},{"$f":"'fnd enro'!H888","v":2},{"$f":"'fnd enro'!I888","v":0},{"$f":"'fnd enro'!J888","v":0},{"$f":"'fnd enro'!K888","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L888","v":0},{"$f":"'fnd enro'!M888","v":0},{"$f":"'fnd enro'!N888","v":0},{"$f":"'fnd enro'!O888","v":0},{"$f":"'fnd enro'!P888","v":1},{"$f":"'fnd enro'!R888","v":2},1,{"$f":"VALUE('fnd enro'!Q888)","v":9},null,{"$f":"(($D888*'fnd base rates'!C$107)\n+($E888*'fnd base rates'!C$108)\n+($F888*'fnd base rates'!C$109)\n+($G888*'fnd base rates'!C$110)\n+($H888*'fnd base rates'!C$111)\n+($I888*'fnd base rates'!C$112)\n+($J888*'fnd base rates'!C$113)\n+($K888*'fnd base rates'!C$114)\n+($M888*'fnd base rates'!C$116)\n+($N888*'fnd base rates'!C$117)\n+($O888*'fnd base rates'!C$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,3)))\n*$R888","v":1231.3778259999999},{"$f":"(($D888*'fnd base rates'!D$107)\n+($E888*'fnd base rates'!D$108)\n+($F888*'fnd base rates'!D$109)\n+($G888*'fnd base rates'!D$110)\n+($H888*'fnd base rates'!D$111)\n+($I888*'fnd base rates'!D$112)\n+($J888*'fnd base rates'!D$113)\n+($K888*'fnd base rates'!D$114)\n+($M888*'fnd base rates'!D$116)\n+($N888*'fnd base rates'!D$117)\n+($O888*'fnd base rates'!D$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,4)))\n*$R888","v":2050.34},{"$f":"(($D888*'fnd base rates'!E$107)\n+($E888*'fnd base rates'!E$108)\n+($F888*'fnd base rates'!E$109)\n+($G888*'fnd base rates'!E$110)\n+($H888*'fnd base rates'!E$111)\n+($I888*'fnd base rates'!E$112)\n+($J888*'fnd base rates'!E$113)\n+($K888*'fnd base rates'!E$114)\n+($M888*'fnd base rates'!E$116)\n+($N888*'fnd base rates'!E$117)\n+($O888*'fnd base rates'!E$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,5)))\n*$R888","v":11537.326068},{"$f":"(($D888*'fnd base rates'!F$107)\n+($E888*'fnd base rates'!F$108)\n+($F888*'fnd base rates'!F$109)\n+($G888*'fnd base rates'!F$110)\n+($H888*'fnd base rates'!F$111)\n+($I888*'fnd base rates'!F$112)\n+($J888*'fnd base rates'!F$113)\n+($K888*'fnd base rates'!F$114)\n+($M888*'fnd base rates'!F$116)\n+($N888*'fnd base rates'!F$117)\n+($O888*'fnd base rates'!F$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,6)))\n*$R888","v":2121.7898519999999},{"$f":"(($D888*'fnd base rates'!G$107)\n+($E888*'fnd base rates'!G$108)\n+($F888*'fnd base rates'!G$109)\n+($G888*'fnd base rates'!G$110)\n+($H888*'fnd base rates'!G$111)\n+($I888*'fnd base rates'!G$112)\n+($J888*'fnd base rates'!G$113)\n+($K888*'fnd base rates'!G$114)\n+($M888*'fnd base rates'!G$116)\n+($N888*'fnd base rates'!G$117)\n+($O888*'fnd base rates'!G$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,7)))\n*$R888","v":561.02036799999996},{"$f":"(($D888*'fnd base rates'!H$107)\n+($E888*'fnd base rates'!H$108)\n+($F888*'fnd base rates'!H$109)\n+($G888*'fnd base rates'!H$110)\n+($H888*'fnd base rates'!H$111)\n+($I888*'fnd base rates'!H$112)\n+($J888*'fnd base rates'!H$113)\n+($K888*'fnd base rates'!H$114)\n+($M888*'fnd base rates'!H$116)\n+($N888*'fnd base rates'!H$117)\n+($O888*'fnd base rates'!H$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,8)))","v":1140.5437200000001},{"$f":"(($D888*'fnd base rates'!I$107)\n+($E888*'fnd base rates'!I$108)\n+($F888*'fnd base rates'!I$109)\n+($G888*'fnd base rates'!I$110)\n+($H888*'fnd base rates'!I$111)\n+($I888*'fnd base rates'!I$112)\n+($J888*'fnd base rates'!I$113)\n+($K888*'fnd base rates'!I$114)\n+($M888*'fnd base rates'!I$116)\n+($N888*'fnd base rates'!I$117)\n+($O888*'fnd base rates'!I$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,9)))\n*$R888","v":986.65},{"$f":"(($D888*'fnd base rates'!J$107)\n+($E888*'fnd base rates'!J$108)\n+($F888*'fnd base rates'!J$109)\n+($G888*'fnd base rates'!J$110)\n+($H888*'fnd base rates'!J$111)\n+($I888*'fnd base rates'!J$112)\n+($J888*'fnd base rates'!J$113)\n+($K888*'fnd base rates'!J$114)\n+($M888*'fnd base rates'!J$116)\n+($N888*'fnd base rates'!J$117)\n+($O888*'fnd base rates'!J$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,10)))\n*$R888","v":1409.75},{"$f":"(($D888*'fnd base rates'!K$107)\n+($E888*'fnd base rates'!K$108)\n+($F888*'fnd base rates'!K$109)\n+($G888*'fnd base rates'!K$110)\n+($H888*'fnd base rates'!K$111)\n+($I888*'fnd base rates'!K$112)\n+($J888*'fnd base rates'!K$113)\n+($K888*'fnd base rates'!K$114)\n+($M888*'fnd base rates'!K$116)\n+($N888*'fnd base rates'!K$117)\n+($O888*'fnd base rates'!K$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,11)))\n*$R888","v":2508.9040380000001},{"$f":"(($D888*'fnd base rates'!L$107)\n+($E888*'fnd base rates'!L$108)\n+($F888*'fnd base rates'!L$109)\n+($G888*'fnd base rates'!L$110)\n+($H888*'fnd base rates'!L$111)\n+($I888*'fnd base rates'!L$112)\n+($J888*'fnd base rates'!L$113)\n+($K888*'fnd base rates'!L$114)\n+($M888*'fnd base rates'!L$116)\n+($N888*'fnd base rates'!L$117)\n+($O888*'fnd base rates'!L$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,12)))","v":4501.0106599999999},{"$f":"(($D888*'fnd base rates'!M$107)\n+($E888*'fnd base rates'!M$108)\n+($F888*'fnd base rates'!M$109)\n+($G888*'fnd base rates'!M$110)\n+($H888*'fnd base rates'!M$111)\n+($I888*'fnd base rates'!M$112)\n+($J888*'fnd base rates'!M$113)\n+($K888*'fnd base rates'!M$114)\n+($M888*'fnd base rates'!M$116)\n+($N888*'fnd base rates'!M$117)\n+($O888*'fnd base rates'!M$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,13)))","v":0},28048.712532000005,null,497117717,"497","117","717",1,2,28048.712532000005,14024,-24,14048,null,null,null,null,null,null,0,null,0]
["497",497117750,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D889","v":0},{"$f":"'fnd enro'!E889","v":0},{"$f":"'fnd enro'!F889","v":0},{"$f":"'fnd enro'!G889","v":0},{"$f":"'fnd enro'!H889","v":0},{"$f":"'fnd enro'!I889","v":2},{"$f":"'fnd enro'!J889","v":0},{"$f":"'fnd enro'!K889","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L889","v":0},{"$f":"'fnd enro'!M889","v":0},{"$f":"'fnd enro'!N889","v":0},{"$f":"'fnd enro'!O889","v":0},{"$f":"'fnd enro'!P889","v":0},{"$f":"'fnd enro'!R889","v":2},1,{"$f":"VALUE('fnd enro'!Q889)","v":7},null,{"$f":"(($D889*'fnd base rates'!C$107)\n+($E889*'fnd base rates'!C$108)\n+($F889*'fnd base rates'!C$109)\n+($G889*'fnd base rates'!C$110)\n+($H889*'fnd base rates'!C$111)\n+($I889*'fnd base rates'!C$112)\n+($J889*'fnd base rates'!C$113)\n+($K889*'fnd base rates'!C$114)\n+($M889*'fnd base rates'!C$116)\n+($N889*'fnd base rates'!C$117)\n+($O889*'fnd base rates'!C$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,3)))\n*$R889","v":1140.6778259999999},{"$f":"(($D889*'fnd base rates'!D$107)\n+($E889*'fnd base rates'!D$108)\n+($F889*'fnd base rates'!D$109)\n+($G889*'fnd base rates'!D$110)\n+($H889*'fnd base rates'!D$111)\n+($I889*'fnd base rates'!D$112)\n+($J889*'fnd base rates'!D$113)\n+($K889*'fnd base rates'!D$114)\n+($M889*'fnd base rates'!D$116)\n+($N889*'fnd base rates'!D$117)\n+($O889*'fnd base rates'!D$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,4)))\n*$R889","v":1620.6},{"$f":"(($D889*'fnd base rates'!E$107)\n+($E889*'fnd base rates'!E$108)\n+($F889*'fnd base rates'!E$109)\n+($G889*'fnd base rates'!E$110)\n+($H889*'fnd base rates'!E$111)\n+($I889*'fnd base rates'!E$112)\n+($J889*'fnd base rates'!E$113)\n+($K889*'fnd base rates'!E$114)\n+($M889*'fnd base rates'!E$116)\n+($N889*'fnd base rates'!E$117)\n+($O889*'fnd base rates'!E$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,5)))\n*$R889","v":10419.406068},{"$f":"(($D889*'fnd base rates'!F$107)\n+($E889*'fnd base rates'!F$108)\n+($F889*'fnd base rates'!F$109)\n+($G889*'fnd base rates'!F$110)\n+($H889*'fnd base rates'!F$111)\n+($I889*'fnd base rates'!F$112)\n+($J889*'fnd base rates'!F$113)\n+($K889*'fnd base rates'!F$114)\n+($M889*'fnd base rates'!F$116)\n+($N889*'fnd base rates'!F$117)\n+($O889*'fnd base rates'!F$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,6)))\n*$R889","v":1891.9698520000002},{"$f":"(($D889*'fnd base rates'!G$107)\n+($E889*'fnd base rates'!G$108)\n+($F889*'fnd base rates'!G$109)\n+($G889*'fnd base rates'!G$110)\n+($H889*'fnd base rates'!G$111)\n+($I889*'fnd base rates'!G$112)\n+($J889*'fnd base rates'!G$113)\n+($K889*'fnd base rates'!G$114)\n+($M889*'fnd base rates'!G$116)\n+($N889*'fnd base rates'!G$117)\n+($O889*'fnd base rates'!G$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,7)))\n*$R889","v":347.84036800000001},{"$f":"(($D889*'fnd base rates'!H$107)\n+($E889*'fnd base rates'!H$108)\n+($F889*'fnd base rates'!H$109)\n+($G889*'fnd base rates'!H$110)\n+($H889*'fnd base rates'!H$111)\n+($I889*'fnd base rates'!H$112)\n+($J889*'fnd base rates'!H$113)\n+($K889*'fnd base rates'!H$114)\n+($M889*'fnd base rates'!H$116)\n+($N889*'fnd base rates'!H$117)\n+($O889*'fnd base rates'!H$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D889*'fnd base rates'!I$107)\n+($E889*'fnd base rates'!I$108)\n+($F889*'fnd base rates'!I$109)\n+($G889*'fnd base rates'!I$110)\n+($H889*'fnd base rates'!I$111)\n+($I889*'fnd base rates'!I$112)\n+($J889*'fnd base rates'!I$113)\n+($K889*'fnd base rates'!I$114)\n+($M889*'fnd base rates'!I$116)\n+($N889*'fnd base rates'!I$117)\n+($O889*'fnd base rates'!I$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,9)))\n*$R889","v":902.24},{"$f":"(($D889*'fnd base rates'!J$107)\n+($E889*'fnd base rates'!J$108)\n+($F889*'fnd base rates'!J$109)\n+($G889*'fnd base rates'!J$110)\n+($H889*'fnd base rates'!J$111)\n+($I889*'fnd base rates'!J$112)\n+($J889*'fnd base rates'!J$113)\n+($K889*'fnd base rates'!J$114)\n+($M889*'fnd base rates'!J$116)\n+($N889*'fnd base rates'!J$117)\n+($O889*'fnd base rates'!J$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,10)))\n*$R889","v":1215.32},{"$f":"(($D889*'fnd base rates'!K$107)\n+($E889*'fnd base rates'!K$108)\n+($F889*'fnd base rates'!K$109)\n+($G889*'fnd base rates'!K$110)\n+($H889*'fnd base rates'!K$111)\n+($I889*'fnd base rates'!K$112)\n+($J889*'fnd base rates'!K$113)\n+($K889*'fnd base rates'!K$114)\n+($M889*'fnd base rates'!K$116)\n+($N889*'fnd base rates'!K$117)\n+($O889*'fnd base rates'!K$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,11)))\n*$R889","v":2440.9240380000001},{"$f":"(($D889*'fnd base rates'!L$107)\n+($E889*'fnd base rates'!L$108)\n+($F889*'fnd base rates'!L$109)\n+($G889*'fnd base rates'!L$110)\n+($H889*'fnd base rates'!L$111)\n+($I889*'fnd base rates'!L$112)\n+($J889*'fnd base rates'!L$113)\n+($K889*'fnd base rates'!L$114)\n+($M889*'fnd base rates'!L$116)\n+($N889*'fnd base rates'!L$117)\n+($O889*'fnd base rates'!L$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D889*'fnd base rates'!M$107)\n+($E889*'fnd base rates'!M$108)\n+($F889*'fnd base rates'!M$109)\n+($G889*'fnd base rates'!M$110)\n+($H889*'fnd base rates'!M$111)\n+($I889*'fnd base rates'!M$112)\n+($J889*'fnd base rates'!M$113)\n+($K889*'fnd base rates'!M$114)\n+($M889*'fnd base rates'!M$116)\n+($N889*'fnd base rates'!M$117)\n+($O889*'fnd base rates'!M$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,13)))","v":0},25130.682532000003,null,497117750,"497","117","750",1,2,25130.682532000003,12565,1648,10917,null,null,null,null,null,null,0,null,0]
["497",497117755,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D890","v":0},{"$f":"'fnd enro'!E890","v":0},{"$f":"'fnd enro'!F890","v":0},{"$f":"'fnd enro'!G890","v":0},{"$f":"'fnd enro'!H890","v":1},{"$f":"'fnd enro'!I890","v":2},{"$f":"'fnd enro'!J890","v":0},{"$f":"'fnd enro'!K890","v":0.1179},{"$f":"'fnd enro'!L890","v":0},{"$f":"'fnd enro'!M890","v":0},{"$f":"'fnd enro'!N890","v":0},{"$f":"'fnd enro'!O890","v":0},{"$f":"'fnd enro'!P890","v":0},{"$f":"'fnd enro'!R890","v":3},1,{"$f":"VALUE('fnd enro'!Q890)","v":10},null,{"$f":"(($D890*'fnd base rates'!C$107)\n+($E890*'fnd base rates'!C$108)\n+($F890*'fnd base rates'!C$109)\n+($G890*'fnd base rates'!C$110)\n+($H890*'fnd base rates'!C$111)\n+($I890*'fnd base rates'!C$112)\n+($J890*'fnd base rates'!C$113)\n+($K890*'fnd base rates'!C$114)\n+($M890*'fnd base rates'!C$116)\n+($N890*'fnd base rates'!C$117)\n+($O890*'fnd base rates'!C$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,3)))\n*$R890","v":1711.0167389999997},{"$f":"(($D890*'fnd base rates'!D$107)\n+($E890*'fnd base rates'!D$108)\n+($F890*'fnd base rates'!D$109)\n+($G890*'fnd base rates'!D$110)\n+($H890*'fnd base rates'!D$111)\n+($I890*'fnd base rates'!D$112)\n+($J890*'fnd base rates'!D$113)\n+($K890*'fnd base rates'!D$114)\n+($M890*'fnd base rates'!D$116)\n+($N890*'fnd base rates'!D$117)\n+($O890*'fnd base rates'!D$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,4)))\n*$R890","v":2430.8999999999996},{"$f":"(($D890*'fnd base rates'!E$107)\n+($E890*'fnd base rates'!E$108)\n+($F890*'fnd base rates'!E$109)\n+($G890*'fnd base rates'!E$110)\n+($H890*'fnd base rates'!E$111)\n+($I890*'fnd base rates'!E$112)\n+($J890*'fnd base rates'!E$113)\n+($K890*'fnd base rates'!E$114)\n+($M890*'fnd base rates'!E$116)\n+($N890*'fnd base rates'!E$117)\n+($O890*'fnd base rates'!E$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,5)))\n*$R890","v":14090.519101999998},{"$f":"(($D890*'fnd base rates'!F$107)\n+($E890*'fnd base rates'!F$108)\n+($F890*'fnd base rates'!F$109)\n+($G890*'fnd base rates'!F$110)\n+($H890*'fnd base rates'!F$111)\n+($I890*'fnd base rates'!F$112)\n+($J890*'fnd base rates'!F$113)\n+($K890*'fnd base rates'!F$114)\n+($M890*'fnd base rates'!F$116)\n+($N890*'fnd base rates'!F$117)\n+($O890*'fnd base rates'!F$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,6)))\n*$R890","v":2952.8647780000001},{"$f":"(($D890*'fnd base rates'!G$107)\n+($E890*'fnd base rates'!G$108)\n+($F890*'fnd base rates'!G$109)\n+($G890*'fnd base rates'!G$110)\n+($H890*'fnd base rates'!G$111)\n+($I890*'fnd base rates'!G$112)\n+($J890*'fnd base rates'!G$113)\n+($K890*'fnd base rates'!G$114)\n+($M890*'fnd base rates'!G$116)\n+($N890*'fnd base rates'!G$117)\n+($O890*'fnd base rates'!G$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,7)))\n*$R890","v":526.590552},{"$f":"(($D890*'fnd base rates'!H$107)\n+($E890*'fnd base rates'!H$108)\n+($F890*'fnd base rates'!H$109)\n+($G890*'fnd base rates'!H$110)\n+($H890*'fnd base rates'!H$111)\n+($I890*'fnd base rates'!H$112)\n+($J890*'fnd base rates'!H$113)\n+($K890*'fnd base rates'!H$114)\n+($M890*'fnd base rates'!H$116)\n+($N890*'fnd base rates'!H$117)\n+($O890*'fnd base rates'!H$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,8)))","v":2309.3305799999998},{"$f":"(($D890*'fnd base rates'!I$107)\n+($E890*'fnd base rates'!I$108)\n+($F890*'fnd base rates'!I$109)\n+($G890*'fnd base rates'!I$110)\n+($H890*'fnd base rates'!I$111)\n+($I890*'fnd base rates'!I$112)\n+($J890*'fnd base rates'!I$113)\n+($K890*'fnd base rates'!I$114)\n+($M890*'fnd base rates'!I$116)\n+($N890*'fnd base rates'!I$117)\n+($O890*'fnd base rates'!I$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,9)))\n*$R890","v":1310.6300000000001},{"$f":"(($D890*'fnd base rates'!J$107)\n+($E890*'fnd base rates'!J$108)\n+($F890*'fnd base rates'!J$109)\n+($G890*'fnd base rates'!J$110)\n+($H890*'fnd base rates'!J$111)\n+($I890*'fnd base rates'!J$112)\n+($J890*'fnd base rates'!J$113)\n+($K890*'fnd base rates'!J$114)\n+($M890*'fnd base rates'!J$116)\n+($N890*'fnd base rates'!J$117)\n+($O890*'fnd base rates'!J$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,10)))\n*$R890","v":1478.84},{"$f":"(($D890*'fnd base rates'!K$107)\n+($E890*'fnd base rates'!K$108)\n+($F890*'fnd base rates'!K$109)\n+($G890*'fnd base rates'!K$110)\n+($H890*'fnd base rates'!K$111)\n+($I890*'fnd base rates'!K$112)\n+($J890*'fnd base rates'!K$113)\n+($K890*'fnd base rates'!K$114)\n+($M890*'fnd base rates'!K$116)\n+($N890*'fnd base rates'!K$117)\n+($O890*'fnd base rates'!K$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,11)))\n*$R890","v":3695.3760569999999},{"$f":"(($D890*'fnd base rates'!L$107)\n+($E890*'fnd base rates'!L$108)\n+($F890*'fnd base rates'!L$109)\n+($G890*'fnd base rates'!L$110)\n+($H890*'fnd base rates'!L$111)\n+($I890*'fnd base rates'!L$112)\n+($J890*'fnd base rates'!L$113)\n+($K890*'fnd base rates'!L$114)\n+($M890*'fnd base rates'!L$116)\n+($N890*'fnd base rates'!L$117)\n+($O890*'fnd base rates'!L$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,12)))","v":5288.9059900000002},{"$f":"(($D890*'fnd base rates'!M$107)\n+($E890*'fnd base rates'!M$108)\n+($F890*'fnd base rates'!M$109)\n+($G890*'fnd base rates'!M$110)\n+($H890*'fnd base rates'!M$111)\n+($I890*'fnd base rates'!M$112)\n+($J890*'fnd base rates'!M$113)\n+($K890*'fnd base rates'!M$114)\n+($M890*'fnd base rates'!M$116)\n+($N890*'fnd base rates'!M$117)\n+($O890*'fnd base rates'!M$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,13)))","v":0},35794.973797999999,null,497117755,"497","117","755",1,3,35794.973797999999,11932,-1332,13264,null,null,null,null,null,null,0,null,0]
["497",497117766,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D891","v":0},{"$f":"'fnd enro'!E891","v":0},{"$f":"'fnd enro'!F891","v":0},{"$f":"'fnd enro'!G891","v":2},{"$f":"'fnd enro'!H891","v":0},{"$f":"'fnd enro'!I891","v":1},{"$f":"'fnd enro'!J891","v":0},{"$f":"'fnd enro'!K891","v":0.1179},{"$f":"'fnd enro'!L891","v":0},{"$f":"'fnd enro'!M891","v":0},{"$f":"'fnd enro'!N891","v":0},{"$f":"'fnd enro'!O891","v":0},{"$f":"'fnd enro'!P891","v":0},{"$f":"'fnd enro'!R891","v":3},1,{"$f":"VALUE('fnd enro'!Q891)","v":7},null,{"$f":"(($D891*'fnd base rates'!C$107)\n+($E891*'fnd base rates'!C$108)\n+($F891*'fnd base rates'!C$109)\n+($G891*'fnd base rates'!C$110)\n+($H891*'fnd base rates'!C$111)\n+($I891*'fnd base rates'!C$112)\n+($J891*'fnd base rates'!C$113)\n+($K891*'fnd base rates'!C$114)\n+($M891*'fnd base rates'!C$116)\n+($N891*'fnd base rates'!C$117)\n+($O891*'fnd base rates'!C$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,3)))\n*$R891","v":1711.0167389999997},{"$f":"(($D891*'fnd base rates'!D$107)\n+($E891*'fnd base rates'!D$108)\n+($F891*'fnd base rates'!D$109)\n+($G891*'fnd base rates'!D$110)\n+($H891*'fnd base rates'!D$111)\n+($I891*'fnd base rates'!D$112)\n+($J891*'fnd base rates'!D$113)\n+($K891*'fnd base rates'!D$114)\n+($M891*'fnd base rates'!D$116)\n+($N891*'fnd base rates'!D$117)\n+($O891*'fnd base rates'!D$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,4)))\n*$R891","v":2430.8999999999996},{"$f":"(($D891*'fnd base rates'!E$107)\n+($E891*'fnd base rates'!E$108)\n+($F891*'fnd base rates'!E$109)\n+($G891*'fnd base rates'!E$110)\n+($H891*'fnd base rates'!E$111)\n+($I891*'fnd base rates'!E$112)\n+($J891*'fnd base rates'!E$113)\n+($K891*'fnd base rates'!E$114)\n+($M891*'fnd base rates'!E$116)\n+($N891*'fnd base rates'!E$117)\n+($O891*'fnd base rates'!E$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,5)))\n*$R891","v":13443.589101999998},{"$f":"(($D891*'fnd base rates'!F$107)\n+($E891*'fnd base rates'!F$108)\n+($F891*'fnd base rates'!F$109)\n+($G891*'fnd base rates'!F$110)\n+($H891*'fnd base rates'!F$111)\n+($I891*'fnd base rates'!F$112)\n+($J891*'fnd base rates'!F$113)\n+($K891*'fnd base rates'!F$114)\n+($M891*'fnd base rates'!F$116)\n+($N891*'fnd base rates'!F$117)\n+($O891*'fnd base rates'!F$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,6)))\n*$R891","v":3601.694778},{"$f":"(($D891*'fnd base rates'!G$107)\n+($E891*'fnd base rates'!G$108)\n+($F891*'fnd base rates'!G$109)\n+($G891*'fnd base rates'!G$110)\n+($H891*'fnd base rates'!G$111)\n+($I891*'fnd base rates'!G$112)\n+($J891*'fnd base rates'!G$113)\n+($K891*'fnd base rates'!G$114)\n+($M891*'fnd base rates'!G$116)\n+($N891*'fnd base rates'!G$117)\n+($O891*'fnd base rates'!G$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,7)))\n*$R891","v":506.74055199999998},{"$f":"(($D891*'fnd base rates'!H$107)\n+($E891*'fnd base rates'!H$108)\n+($F891*'fnd base rates'!H$109)\n+($G891*'fnd base rates'!H$110)\n+($H891*'fnd base rates'!H$111)\n+($I891*'fnd base rates'!H$112)\n+($J891*'fnd base rates'!H$113)\n+($K891*'fnd base rates'!H$114)\n+($M891*'fnd base rates'!H$116)\n+($N891*'fnd base rates'!H$117)\n+($O891*'fnd base rates'!H$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,8)))","v":1986.68058},{"$f":"(($D891*'fnd base rates'!I$107)\n+($E891*'fnd base rates'!I$108)\n+($F891*'fnd base rates'!I$109)\n+($G891*'fnd base rates'!I$110)\n+($H891*'fnd base rates'!I$111)\n+($I891*'fnd base rates'!I$112)\n+($J891*'fnd base rates'!I$113)\n+($K891*'fnd base rates'!I$114)\n+($M891*'fnd base rates'!I$116)\n+($N891*'fnd base rates'!I$117)\n+($O891*'fnd base rates'!I$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,9)))\n*$R891","v":1208.22},{"$f":"(($D891*'fnd base rates'!J$107)\n+($E891*'fnd base rates'!J$108)\n+($F891*'fnd base rates'!J$109)\n+($G891*'fnd base rates'!J$110)\n+($H891*'fnd base rates'!J$111)\n+($I891*'fnd base rates'!J$112)\n+($J891*'fnd base rates'!J$113)\n+($K891*'fnd base rates'!J$114)\n+($M891*'fnd base rates'!J$116)\n+($N891*'fnd base rates'!J$117)\n+($O891*'fnd base rates'!J$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,10)))\n*$R891","v":930.3},{"$f":"(($D891*'fnd base rates'!K$107)\n+($E891*'fnd base rates'!K$108)\n+($F891*'fnd base rates'!K$109)\n+($G891*'fnd base rates'!K$110)\n+($H891*'fnd base rates'!K$111)\n+($I891*'fnd base rates'!K$112)\n+($J891*'fnd base rates'!K$113)\n+($K891*'fnd base rates'!K$114)\n+($M891*'fnd base rates'!K$116)\n+($N891*'fnd base rates'!K$117)\n+($O891*'fnd base rates'!K$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,11)))\n*$R891","v":3555.7860569999998},{"$f":"(($D891*'fnd base rates'!L$107)\n+($E891*'fnd base rates'!L$108)\n+($F891*'fnd base rates'!L$109)\n+($G891*'fnd base rates'!L$110)\n+($H891*'fnd base rates'!L$111)\n+($I891*'fnd base rates'!L$112)\n+($J891*'fnd base rates'!L$113)\n+($K891*'fnd base rates'!L$114)\n+($M891*'fnd base rates'!L$116)\n+($N891*'fnd base rates'!L$117)\n+($O891*'fnd base rates'!L$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,12)))","v":5264.2359900000001},{"$f":"(($D891*'fnd base rates'!M$107)\n+($E891*'fnd base rates'!M$108)\n+($F891*'fnd base rates'!M$109)\n+($G891*'fnd base rates'!M$110)\n+($H891*'fnd base rates'!M$111)\n+($I891*'fnd base rates'!M$112)\n+($J891*'fnd base rates'!M$113)\n+($K891*'fnd base rates'!M$114)\n+($M891*'fnd base rates'!M$116)\n+($N891*'fnd base rates'!M$117)\n+($O891*'fnd base rates'!M$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,13)))","v":0},34639.163798000001,null,497117766,"497","117","766",1,3,34639.163798000001,11546,-6282,17828,null,null,null,null,null,null,0,null,0]
["498",498281061,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D892","v":0},{"$f":"'fnd enro'!E892","v":0},{"$f":"'fnd enro'!F892","v":0},{"$f":"'fnd enro'!G892","v":0},{"$f":"'fnd enro'!H892","v":0},{"$f":"'fnd enro'!I892","v":3},{"$f":"'fnd enro'!J892","v":0},{"$f":"'fnd enro'!K892","v":0.1179},{"$f":"'fnd enro'!L892","v":0},{"$f":"'fnd enro'!M892","v":0},{"$f":"'fnd enro'!N892","v":0},{"$f":"'fnd enro'!O892","v":0},{"$f":"'fnd enro'!P892","v":2},{"$f":"'fnd enro'!R892","v":3},1,{"$f":"VALUE('fnd enro'!Q892)","v":11},null,{"$f":"(($D892*'fnd base rates'!C$107)\n+($E892*'fnd base rates'!C$108)\n+($F892*'fnd base rates'!C$109)\n+($G892*'fnd base rates'!C$110)\n+($H892*'fnd base rates'!C$111)\n+($I892*'fnd base rates'!C$112)\n+($J892*'fnd base rates'!C$113)\n+($K892*'fnd base rates'!C$114)\n+($M892*'fnd base rates'!C$116)\n+($N892*'fnd base rates'!C$117)\n+($O892*'fnd base rates'!C$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,3)))\n*$R892","v":1922.6167389999996},{"$f":"(($D892*'fnd base rates'!D$107)\n+($E892*'fnd base rates'!D$108)\n+($F892*'fnd base rates'!D$109)\n+($G892*'fnd base rates'!D$110)\n+($H892*'fnd base rates'!D$111)\n+($I892*'fnd base rates'!D$112)\n+($J892*'fnd base rates'!D$113)\n+($K892*'fnd base rates'!D$114)\n+($M892*'fnd base rates'!D$116)\n+($N892*'fnd base rates'!D$117)\n+($O892*'fnd base rates'!D$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,4)))\n*$R892","v":3433.4599999999996},{"$f":"(($D892*'fnd base rates'!E$107)\n+($E892*'fnd base rates'!E$108)\n+($F892*'fnd base rates'!E$109)\n+($G892*'fnd base rates'!E$110)\n+($H892*'fnd base rates'!E$111)\n+($I892*'fnd base rates'!E$112)\n+($J892*'fnd base rates'!E$113)\n+($K892*'fnd base rates'!E$114)\n+($M892*'fnd base rates'!E$116)\n+($N892*'fnd base rates'!E$117)\n+($O892*'fnd base rates'!E$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,5)))\n*$R892","v":25416.069101999998},{"$f":"(($D892*'fnd base rates'!F$107)\n+($E892*'fnd base rates'!F$108)\n+($F892*'fnd base rates'!F$109)\n+($G892*'fnd base rates'!F$110)\n+($H892*'fnd base rates'!F$111)\n+($I892*'fnd base rates'!F$112)\n+($J892*'fnd base rates'!F$113)\n+($K892*'fnd base rates'!F$114)\n+($M892*'fnd base rates'!F$116)\n+($N892*'fnd base rates'!F$117)\n+($O892*'fnd base rates'!F$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,6)))\n*$R892","v":2837.9547780000003},{"$f":"(($D892*'fnd base rates'!G$107)\n+($E892*'fnd base rates'!G$108)\n+($F892*'fnd base rates'!G$109)\n+($G892*'fnd base rates'!G$110)\n+($H892*'fnd base rates'!G$111)\n+($I892*'fnd base rates'!G$112)\n+($J892*'fnd base rates'!G$113)\n+($K892*'fnd base rates'!G$114)\n+($M892*'fnd base rates'!G$116)\n+($N892*'fnd base rates'!G$117)\n+($O892*'fnd base rates'!G$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,7)))\n*$R892","v":996.56055200000014},{"$f":"(($D892*'fnd base rates'!H$107)\n+($E892*'fnd base rates'!H$108)\n+($F892*'fnd base rates'!H$109)\n+($G892*'fnd base rates'!H$110)\n+($H892*'fnd base rates'!H$111)\n+($I892*'fnd base rates'!H$112)\n+($J892*'fnd base rates'!H$113)\n+($K892*'fnd base rates'!H$114)\n+($M892*'fnd base rates'!H$116)\n+($N892*'fnd base rates'!H$117)\n+($O892*'fnd base rates'!H$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,8)))","v":2704.7605800000001},{"$f":"(($D892*'fnd base rates'!I$107)\n+($E892*'fnd base rates'!I$108)\n+($F892*'fnd base rates'!I$109)\n+($G892*'fnd base rates'!I$110)\n+($H892*'fnd base rates'!I$111)\n+($I892*'fnd base rates'!I$112)\n+($J892*'fnd base rates'!I$113)\n+($K892*'fnd base rates'!I$114)\n+($M892*'fnd base rates'!I$116)\n+($N892*'fnd base rates'!I$117)\n+($O892*'fnd base rates'!I$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,9)))\n*$R892","v":1749.66},{"$f":"(($D892*'fnd base rates'!J$107)\n+($E892*'fnd base rates'!J$108)\n+($F892*'fnd base rates'!J$109)\n+($G892*'fnd base rates'!J$110)\n+($H892*'fnd base rates'!J$111)\n+($I892*'fnd base rates'!J$112)\n+($J892*'fnd base rates'!J$113)\n+($K892*'fnd base rates'!J$114)\n+($M892*'fnd base rates'!J$116)\n+($N892*'fnd base rates'!J$117)\n+($O892*'fnd base rates'!J$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,10)))\n*$R892","v":3882.3},{"$f":"(($D892*'fnd base rates'!K$107)\n+($E892*'fnd base rates'!K$108)\n+($F892*'fnd base rates'!K$109)\n+($G892*'fnd base rates'!K$110)\n+($H892*'fnd base rates'!K$111)\n+($I892*'fnd base rates'!K$112)\n+($J892*'fnd base rates'!K$113)\n+($K892*'fnd base rates'!K$114)\n+($M892*'fnd base rates'!K$116)\n+($N892*'fnd base rates'!K$117)\n+($O892*'fnd base rates'!K$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,11)))\n*$R892","v":3661.3860570000002},{"$f":"(($D892*'fnd base rates'!L$107)\n+($E892*'fnd base rates'!L$108)\n+($F892*'fnd base rates'!L$109)\n+($G892*'fnd base rates'!L$110)\n+($H892*'fnd base rates'!L$111)\n+($I892*'fnd base rates'!L$112)\n+($J892*'fnd base rates'!L$113)\n+($K892*'fnd base rates'!L$114)\n+($M892*'fnd base rates'!L$116)\n+($N892*'fnd base rates'!L$117)\n+($O892*'fnd base rates'!L$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,12)))","v":6768.9959900000003},{"$f":"(($D892*'fnd base rates'!M$107)\n+($E892*'fnd base rates'!M$108)\n+($F892*'fnd base rates'!M$109)\n+($G892*'fnd base rates'!M$110)\n+($H892*'fnd base rates'!M$111)\n+($I892*'fnd base rates'!M$112)\n+($J892*'fnd base rates'!M$113)\n+($K892*'fnd base rates'!M$114)\n+($M892*'fnd base rates'!M$116)\n+($N892*'fnd base rates'!M$117)\n+($O892*'fnd base rates'!M$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,13)))","v":0},53373.763798000015,null,498281061,"498","281","061",1,3,53373.763798000015,17791,3767,14024,null,null,null,null,null,null,0,null,0]
["498",498281087,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D893","v":0},{"$f":"'fnd enro'!E893","v":0},{"$f":"'fnd enro'!F893","v":0},{"$f":"'fnd enro'!G893","v":0},{"$f":"'fnd enro'!H893","v":0},{"$f":"'fnd enro'!I893","v":1},{"$f":"'fnd enro'!J893","v":0},{"$f":"'fnd enro'!K893","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L893","v":0},{"$f":"'fnd enro'!M893","v":0},{"$f":"'fnd enro'!N893","v":0},{"$f":"'fnd enro'!O893","v":0},{"$f":"'fnd enro'!P893","v":1},{"$f":"'fnd enro'!R893","v":1},1,{"$f":"VALUE('fnd enro'!Q893)","v":6},null,{"$f":"(($D893*'fnd base rates'!C$107)\n+($E893*'fnd base rates'!C$108)\n+($F893*'fnd base rates'!C$109)\n+($G893*'fnd base rates'!C$110)\n+($H893*'fnd base rates'!C$111)\n+($I893*'fnd base rates'!C$112)\n+($J893*'fnd base rates'!C$113)\n+($K893*'fnd base rates'!C$114)\n+($M893*'fnd base rates'!C$116)\n+($N893*'fnd base rates'!C$117)\n+($O893*'fnd base rates'!C$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,3)))\n*$R893","v":643.07891299999994},{"$f":"(($D893*'fnd base rates'!D$107)\n+($E893*'fnd base rates'!D$108)\n+($F893*'fnd base rates'!D$109)\n+($G893*'fnd base rates'!D$110)\n+($H893*'fnd base rates'!D$111)\n+($I893*'fnd base rates'!D$112)\n+($J893*'fnd base rates'!D$113)\n+($K893*'fnd base rates'!D$114)\n+($M893*'fnd base rates'!D$116)\n+($N893*'fnd base rates'!D$117)\n+($O893*'fnd base rates'!D$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,4)))\n*$R893","v":1154.97},{"$f":"(($D893*'fnd base rates'!E$107)\n+($E893*'fnd base rates'!E$108)\n+($F893*'fnd base rates'!E$109)\n+($G893*'fnd base rates'!E$110)\n+($H893*'fnd base rates'!E$111)\n+($I893*'fnd base rates'!E$112)\n+($J893*'fnd base rates'!E$113)\n+($K893*'fnd base rates'!E$114)\n+($M893*'fnd base rates'!E$116)\n+($N893*'fnd base rates'!E$117)\n+($O893*'fnd base rates'!E$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,5)))\n*$R893","v":8574.3230340000009},{"$f":"(($D893*'fnd base rates'!F$107)\n+($E893*'fnd base rates'!F$108)\n+($F893*'fnd base rates'!F$109)\n+($G893*'fnd base rates'!F$110)\n+($H893*'fnd base rates'!F$111)\n+($I893*'fnd base rates'!F$112)\n+($J893*'fnd base rates'!F$113)\n+($K893*'fnd base rates'!F$114)\n+($M893*'fnd base rates'!F$116)\n+($N893*'fnd base rates'!F$117)\n+($O893*'fnd base rates'!F$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,6)))\n*$R893","v":945.98492600000009},{"$f":"(($D893*'fnd base rates'!G$107)\n+($E893*'fnd base rates'!G$108)\n+($F893*'fnd base rates'!G$109)\n+($G893*'fnd base rates'!G$110)\n+($H893*'fnd base rates'!G$111)\n+($I893*'fnd base rates'!G$112)\n+($J893*'fnd base rates'!G$113)\n+($K893*'fnd base rates'!G$114)\n+($M893*'fnd base rates'!G$116)\n+($N893*'fnd base rates'!G$117)\n+($O893*'fnd base rates'!G$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,7)))\n*$R893","v":337.15018399999997},{"$f":"(($D893*'fnd base rates'!H$107)\n+($E893*'fnd base rates'!H$108)\n+($F893*'fnd base rates'!H$109)\n+($G893*'fnd base rates'!H$110)\n+($H893*'fnd base rates'!H$111)\n+($I893*'fnd base rates'!H$112)\n+($J893*'fnd base rates'!H$113)\n+($K893*'fnd base rates'!H$114)\n+($M893*'fnd base rates'!H$116)\n+($N893*'fnd base rates'!H$117)\n+($O893*'fnd base rates'!H$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,8)))","v":902.35685999999998},{"$f":"(($D893*'fnd base rates'!I$107)\n+($E893*'fnd base rates'!I$108)\n+($F893*'fnd base rates'!I$109)\n+($G893*'fnd base rates'!I$110)\n+($H893*'fnd base rates'!I$111)\n+($I893*'fnd base rates'!I$112)\n+($J893*'fnd base rates'!I$113)\n+($K893*'fnd base rates'!I$114)\n+($M893*'fnd base rates'!I$116)\n+($N893*'fnd base rates'!I$117)\n+($O893*'fnd base rates'!I$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,9)))\n*$R893","v":587.36},{"$f":"(($D893*'fnd base rates'!J$107)\n+($E893*'fnd base rates'!J$108)\n+($F893*'fnd base rates'!J$109)\n+($G893*'fnd base rates'!J$110)\n+($H893*'fnd base rates'!J$111)\n+($I893*'fnd base rates'!J$112)\n+($J893*'fnd base rates'!J$113)\n+($K893*'fnd base rates'!J$114)\n+($M893*'fnd base rates'!J$116)\n+($N893*'fnd base rates'!J$117)\n+($O893*'fnd base rates'!J$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,10)))\n*$R893","v":1315.62},{"$f":"(($D893*'fnd base rates'!K$107)\n+($E893*'fnd base rates'!K$108)\n+($F893*'fnd base rates'!K$109)\n+($G893*'fnd base rates'!K$110)\n+($H893*'fnd base rates'!K$111)\n+($I893*'fnd base rates'!K$112)\n+($J893*'fnd base rates'!K$113)\n+($K893*'fnd base rates'!K$114)\n+($M893*'fnd base rates'!K$116)\n+($N893*'fnd base rates'!K$117)\n+($O893*'fnd base rates'!K$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,11)))\n*$R893","v":1220.4620190000001},{"$f":"(($D893*'fnd base rates'!L$107)\n+($E893*'fnd base rates'!L$108)\n+($F893*'fnd base rates'!L$109)\n+($G893*'fnd base rates'!L$110)\n+($H893*'fnd base rates'!L$111)\n+($I893*'fnd base rates'!L$112)\n+($J893*'fnd base rates'!L$113)\n+($K893*'fnd base rates'!L$114)\n+($M893*'fnd base rates'!L$116)\n+($N893*'fnd base rates'!L$117)\n+($O893*'fnd base rates'!L$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,12)))","v":2273.8253299999997},{"$f":"(($D893*'fnd base rates'!M$107)\n+($E893*'fnd base rates'!M$108)\n+($F893*'fnd base rates'!M$109)\n+($G893*'fnd base rates'!M$110)\n+($H893*'fnd base rates'!M$111)\n+($I893*'fnd base rates'!M$112)\n+($J893*'fnd base rates'!M$113)\n+($K893*'fnd base rates'!M$114)\n+($M893*'fnd base rates'!M$116)\n+($N893*'fnd base rates'!M$117)\n+($O893*'fnd base rates'!M$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,13)))","v":0},17955.131266000004,null,498281087,"498","281","087",1,1,17955.131266000004,17955,5390,12565,null,null,null,null,null,null,0,null,0]
["498",498281111,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D894","v":0},{"$f":"'fnd enro'!E894","v":0},{"$f":"'fnd enro'!F894","v":0},{"$f":"'fnd enro'!G894","v":0},{"$f":"'fnd enro'!H894","v":2},{"$f":"'fnd enro'!I894","v":0},{"$f":"'fnd enro'!J894","v":0},{"$f":"'fnd enro'!K894","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L894","v":0},{"$f":"'fnd enro'!M894","v":0},{"$f":"'fnd enro'!N894","v":0},{"$f":"'fnd enro'!O894","v":0},{"$f":"'fnd enro'!P894","v":2},{"$f":"'fnd enro'!R894","v":2},1,{"$f":"VALUE('fnd enro'!Q894)","v":8},null,{"$f":"(($D894*'fnd base rates'!C$107)\n+($E894*'fnd base rates'!C$108)\n+($F894*'fnd base rates'!C$109)\n+($G894*'fnd base rates'!C$110)\n+($H894*'fnd base rates'!C$111)\n+($I894*'fnd base rates'!C$112)\n+($J894*'fnd base rates'!C$113)\n+($K894*'fnd base rates'!C$114)\n+($M894*'fnd base rates'!C$116)\n+($N894*'fnd base rates'!C$117)\n+($O894*'fnd base rates'!C$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,3)))\n*$R894","v":1310.1178259999999},{"$f":"(($D894*'fnd base rates'!D$107)\n+($E894*'fnd base rates'!D$108)\n+($F894*'fnd base rates'!D$109)\n+($G894*'fnd base rates'!D$110)\n+($H894*'fnd base rates'!D$111)\n+($I894*'fnd base rates'!D$112)\n+($J894*'fnd base rates'!D$113)\n+($K894*'fnd base rates'!D$114)\n+($M894*'fnd base rates'!D$116)\n+($N894*'fnd base rates'!D$117)\n+($O894*'fnd base rates'!D$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,4)))\n*$R894","v":2423.3599999999997},{"$f":"(($D894*'fnd base rates'!E$107)\n+($E894*'fnd base rates'!E$108)\n+($F894*'fnd base rates'!E$109)\n+($G894*'fnd base rates'!E$110)\n+($H894*'fnd base rates'!E$111)\n+($I894*'fnd base rates'!E$112)\n+($J894*'fnd base rates'!E$113)\n+($K894*'fnd base rates'!E$114)\n+($M894*'fnd base rates'!E$116)\n+($N894*'fnd base rates'!E$117)\n+($O894*'fnd base rates'!E$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,5)))\n*$R894","v":15178.766068000001},{"$f":"(($D894*'fnd base rates'!F$107)\n+($E894*'fnd base rates'!F$108)\n+($F894*'fnd base rates'!F$109)\n+($G894*'fnd base rates'!F$110)\n+($H894*'fnd base rates'!F$111)\n+($I894*'fnd base rates'!F$112)\n+($J894*'fnd base rates'!F$113)\n+($K894*'fnd base rates'!F$114)\n+($M894*'fnd base rates'!F$116)\n+($N894*'fnd base rates'!F$117)\n+($O894*'fnd base rates'!F$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,6)))\n*$R894","v":2121.7898519999999},{"$f":"(($D894*'fnd base rates'!G$107)\n+($E894*'fnd base rates'!G$108)\n+($F894*'fnd base rates'!G$109)\n+($G894*'fnd base rates'!G$110)\n+($H894*'fnd base rates'!G$111)\n+($I894*'fnd base rates'!G$112)\n+($J894*'fnd base rates'!G$113)\n+($K894*'fnd base rates'!G$114)\n+($M894*'fnd base rates'!G$116)\n+($N894*'fnd base rates'!G$117)\n+($O894*'fnd base rates'!G$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,7)))\n*$R894","v":737.68036800000004},{"$f":"(($D894*'fnd base rates'!H$107)\n+($E894*'fnd base rates'!H$108)\n+($F894*'fnd base rates'!H$109)\n+($G894*'fnd base rates'!H$110)\n+($H894*'fnd base rates'!H$111)\n+($I894*'fnd base rates'!H$112)\n+($J894*'fnd base rates'!H$113)\n+($K894*'fnd base rates'!H$114)\n+($M894*'fnd base rates'!H$116)\n+($N894*'fnd base rates'!H$117)\n+($O894*'fnd base rates'!H$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,8)))","v":1167.65372},{"$f":"(($D894*'fnd base rates'!I$107)\n+($E894*'fnd base rates'!I$108)\n+($F894*'fnd base rates'!I$109)\n+($G894*'fnd base rates'!I$110)\n+($H894*'fnd base rates'!I$111)\n+($I894*'fnd base rates'!I$112)\n+($J894*'fnd base rates'!I$113)\n+($K894*'fnd base rates'!I$114)\n+($M894*'fnd base rates'!I$116)\n+($N894*'fnd base rates'!I$117)\n+($O894*'fnd base rates'!I$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,9)))\n*$R894","v":1134.0999999999999},{"$f":"(($D894*'fnd base rates'!J$107)\n+($E894*'fnd base rates'!J$108)\n+($F894*'fnd base rates'!J$109)\n+($G894*'fnd base rates'!J$110)\n+($H894*'fnd base rates'!J$111)\n+($I894*'fnd base rates'!J$112)\n+($J894*'fnd base rates'!J$113)\n+($K894*'fnd base rates'!J$114)\n+($M894*'fnd base rates'!J$116)\n+($N894*'fnd base rates'!J$117)\n+($O894*'fnd base rates'!J$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,10)))\n*$R894","v":2175.94},{"$f":"(($D894*'fnd base rates'!K$107)\n+($E894*'fnd base rates'!K$108)\n+($F894*'fnd base rates'!K$109)\n+($G894*'fnd base rates'!K$110)\n+($H894*'fnd base rates'!K$111)\n+($I894*'fnd base rates'!K$112)\n+($J894*'fnd base rates'!K$113)\n+($K894*'fnd base rates'!K$114)\n+($M894*'fnd base rates'!K$116)\n+($N894*'fnd base rates'!K$117)\n+($O894*'fnd base rates'!K$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,11)))\n*$R894","v":2508.9040380000001},{"$f":"(($D894*'fnd base rates'!L$107)\n+($E894*'fnd base rates'!L$108)\n+($F894*'fnd base rates'!L$109)\n+($G894*'fnd base rates'!L$110)\n+($H894*'fnd base rates'!L$111)\n+($I894*'fnd base rates'!L$112)\n+($J894*'fnd base rates'!L$113)\n+($K894*'fnd base rates'!L$114)\n+($M894*'fnd base rates'!L$116)\n+($N894*'fnd base rates'!L$117)\n+($O894*'fnd base rates'!L$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,12)))","v":5123.6306599999998},{"$f":"(($D894*'fnd base rates'!M$107)\n+($E894*'fnd base rates'!M$108)\n+($F894*'fnd base rates'!M$109)\n+($G894*'fnd base rates'!M$110)\n+($H894*'fnd base rates'!M$111)\n+($I894*'fnd base rates'!M$112)\n+($J894*'fnd base rates'!M$113)\n+($K894*'fnd base rates'!M$114)\n+($M894*'fnd base rates'!M$116)\n+($N894*'fnd base rates'!M$117)\n+($O894*'fnd base rates'!M$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,13)))","v":0},33881.942532000001,null,498281111,"498","281","111",1,2,33881.942532000001,16941,5009,11932,null,null,null,null,null,null,0,null,0]
["498",498281137,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D895","v":0},{"$f":"'fnd enro'!E895","v":0},{"$f":"'fnd enro'!F895","v":0},{"$f":"'fnd enro'!G895","v":1},{"$f":"'fnd enro'!H895","v":0},{"$f":"'fnd enro'!I895","v":4},{"$f":"'fnd enro'!J895","v":0},{"$f":"'fnd enro'!K895","v":0.19650000000000001},{"$f":"'fnd enro'!L895","v":0},{"$f":"'fnd enro'!M895","v":0},{"$f":"'fnd enro'!N895","v":0},{"$f":"'fnd enro'!O895","v":0},{"$f":"'fnd enro'!P895","v":5},{"$f":"'fnd enro'!R895","v":5},1,{"$f":"VALUE('fnd enro'!Q895)","v":12},null,{"$f":"(($D895*'fnd base rates'!C$107)\n+($E895*'fnd base rates'!C$108)\n+($F895*'fnd base rates'!C$109)\n+($G895*'fnd base rates'!C$110)\n+($H895*'fnd base rates'!C$111)\n+($I895*'fnd base rates'!C$112)\n+($J895*'fnd base rates'!C$113)\n+($K895*'fnd base rates'!C$114)\n+($M895*'fnd base rates'!C$116)\n+($N895*'fnd base rates'!C$117)\n+($O895*'fnd base rates'!C$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,3)))\n*$R895","v":3426.2945649999997},{"$f":"(($D895*'fnd base rates'!D$107)\n+($E895*'fnd base rates'!D$108)\n+($F895*'fnd base rates'!D$109)\n+($G895*'fnd base rates'!D$110)\n+($H895*'fnd base rates'!D$111)\n+($I895*'fnd base rates'!D$112)\n+($J895*'fnd base rates'!D$113)\n+($K895*'fnd base rates'!D$114)\n+($M895*'fnd base rates'!D$116)\n+($N895*'fnd base rates'!D$117)\n+($O895*'fnd base rates'!D$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,4)))\n*$R895","v":6773.85},{"$f":"(($D895*'fnd base rates'!E$107)\n+($E895*'fnd base rates'!E$108)\n+($F895*'fnd base rates'!E$109)\n+($G895*'fnd base rates'!E$110)\n+($H895*'fnd base rates'!E$111)\n+($I895*'fnd base rates'!E$112)\n+($J895*'fnd base rates'!E$113)\n+($K895*'fnd base rates'!E$114)\n+($M895*'fnd base rates'!E$116)\n+($N895*'fnd base rates'!E$117)\n+($O895*'fnd base rates'!E$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,5)))\n*$R895","v":51530.955170000001},{"$f":"(($D895*'fnd base rates'!F$107)\n+($E895*'fnd base rates'!F$108)\n+($F895*'fnd base rates'!F$109)\n+($G895*'fnd base rates'!F$110)\n+($H895*'fnd base rates'!F$111)\n+($I895*'fnd base rates'!F$112)\n+($J895*'fnd base rates'!F$113)\n+($K895*'fnd base rates'!F$114)\n+($M895*'fnd base rates'!F$116)\n+($N895*'fnd base rates'!F$117)\n+($O895*'fnd base rates'!F$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,6)))\n*$R895","v":5111.7946300000003},{"$f":"(($D895*'fnd base rates'!G$107)\n+($E895*'fnd base rates'!G$108)\n+($F895*'fnd base rates'!G$109)\n+($G895*'fnd base rates'!G$110)\n+($H895*'fnd base rates'!G$111)\n+($I895*'fnd base rates'!G$112)\n+($J895*'fnd base rates'!G$113)\n+($K895*'fnd base rates'!G$114)\n+($M895*'fnd base rates'!G$116)\n+($N895*'fnd base rates'!G$117)\n+($O895*'fnd base rates'!G$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,7)))\n*$R895","v":2151.3409200000001},{"$f":"(($D895*'fnd base rates'!H$107)\n+($E895*'fnd base rates'!H$108)\n+($F895*'fnd base rates'!H$109)\n+($G895*'fnd base rates'!H$110)\n+($H895*'fnd base rates'!H$111)\n+($I895*'fnd base rates'!H$112)\n+($J895*'fnd base rates'!H$113)\n+($K895*'fnd base rates'!H$114)\n+($M895*'fnd base rates'!H$116)\n+($N895*'fnd base rates'!H$117)\n+($O895*'fnd base rates'!H$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,8)))","v":4261.6342999999997},{"$f":"(($D895*'fnd base rates'!I$107)\n+($E895*'fnd base rates'!I$108)\n+($F895*'fnd base rates'!I$109)\n+($G895*'fnd base rates'!I$110)\n+($H895*'fnd base rates'!I$111)\n+($I895*'fnd base rates'!I$112)\n+($J895*'fnd base rates'!I$113)\n+($K895*'fnd base rates'!I$114)\n+($M895*'fnd base rates'!I$116)\n+($N895*'fnd base rates'!I$117)\n+($O895*'fnd base rates'!I$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,9)))\n*$R895","v":3259.13},{"$f":"(($D895*'fnd base rates'!J$107)\n+($E895*'fnd base rates'!J$108)\n+($F895*'fnd base rates'!J$109)\n+($G895*'fnd base rates'!J$110)\n+($H895*'fnd base rates'!J$111)\n+($I895*'fnd base rates'!J$112)\n+($J895*'fnd base rates'!J$113)\n+($K895*'fnd base rates'!J$114)\n+($M895*'fnd base rates'!J$116)\n+($N895*'fnd base rates'!J$117)\n+($O895*'fnd base rates'!J$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,10)))\n*$R895","v":8183.71},{"$f":"(($D895*'fnd base rates'!K$107)\n+($E895*'fnd base rates'!K$108)\n+($F895*'fnd base rates'!K$109)\n+($G895*'fnd base rates'!K$110)\n+($H895*'fnd base rates'!K$111)\n+($I895*'fnd base rates'!K$112)\n+($J895*'fnd base rates'!K$113)\n+($K895*'fnd base rates'!K$114)\n+($M895*'fnd base rates'!K$116)\n+($N895*'fnd base rates'!K$117)\n+($O895*'fnd base rates'!K$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,11)))\n*$R895","v":6049.5100950000005},{"$f":"(($D895*'fnd base rates'!L$107)\n+($E895*'fnd base rates'!L$108)\n+($F895*'fnd base rates'!L$109)\n+($G895*'fnd base rates'!L$110)\n+($H895*'fnd base rates'!L$111)\n+($I895*'fnd base rates'!L$112)\n+($J895*'fnd base rates'!L$113)\n+($K895*'fnd base rates'!L$114)\n+($M895*'fnd base rates'!L$116)\n+($N895*'fnd base rates'!L$117)\n+($O895*'fnd base rates'!L$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,12)))","v":13120.906650000001},{"$f":"(($D895*'fnd base rates'!M$107)\n+($E895*'fnd base rates'!M$108)\n+($F895*'fnd base rates'!M$109)\n+($G895*'fnd base rates'!M$110)\n+($H895*'fnd base rates'!M$111)\n+($I895*'fnd base rates'!M$112)\n+($J895*'fnd base rates'!M$113)\n+($K895*'fnd base rates'!M$114)\n+($M895*'fnd base rates'!M$116)\n+($N895*'fnd base rates'!M$117)\n+($O895*'fnd base rates'!M$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,13)))","v":0},103869.12633000003,null,498281137,"498","281","137",1,5,103869.12633000003,20774,9228,11546,null,null,null,null,null,null,0,null,0]
["498",498281281,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D896","v":0},{"$f":"'fnd enro'!E896","v":0},{"$f":"'fnd enro'!F896","v":0},{"$f":"'fnd enro'!G896","v":98},{"$f":"'fnd enro'!H896","v":317},{"$f":"'fnd enro'!I896","v":188},{"$f":"'fnd enro'!J896","v":0},{"$f":"'fnd enro'!K896","v":23.697900000000001},{"$f":"'fnd enro'!L896","v":0},{"$f":"'fnd enro'!M896","v":18},{"$f":"'fnd enro'!N896","v":23},{"$f":"'fnd enro'!O896","v":7},{"$f":"'fnd enro'!P896","v":536},{"$f":"'fnd enro'!R896","v":603},1,{"$f":"VALUE('fnd enro'!Q896)","v":12},null,{"$f":"(($D896*'fnd base rates'!C$107)\n+($E896*'fnd base rates'!C$108)\n+($F896*'fnd base rates'!C$109)\n+($G896*'fnd base rates'!C$110)\n+($H896*'fnd base rates'!C$111)\n+($I896*'fnd base rates'!C$112)\n+($J896*'fnd base rates'!C$113)\n+($K896*'fnd base rates'!C$114)\n+($M896*'fnd base rates'!C$116)\n+($N896*'fnd base rates'!C$117)\n+($O896*'fnd base rates'!C$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,3)))\n*$R896","v":411118.08453900006},{"$f":"(($D896*'fnd base rates'!D$107)\n+($E896*'fnd base rates'!D$108)\n+($F896*'fnd base rates'!D$109)\n+($G896*'fnd base rates'!D$110)\n+($H896*'fnd base rates'!D$111)\n+($I896*'fnd base rates'!D$112)\n+($J896*'fnd base rates'!D$113)\n+($K896*'fnd base rates'!D$114)\n+($M896*'fnd base rates'!D$116)\n+($N896*'fnd base rates'!D$117)\n+($O896*'fnd base rates'!D$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,4)))\n*$R896","v":790257.58000000007},{"$f":"(($D896*'fnd base rates'!E$107)\n+($E896*'fnd base rates'!E$108)\n+($F896*'fnd base rates'!E$109)\n+($G896*'fnd base rates'!E$110)\n+($H896*'fnd base rates'!E$111)\n+($I896*'fnd base rates'!E$112)\n+($J896*'fnd base rates'!E$113)\n+($K896*'fnd base rates'!E$114)\n+($M896*'fnd base rates'!E$116)\n+($N896*'fnd base rates'!E$117)\n+($O896*'fnd base rates'!E$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,5)))\n*$R896","v":5464163.4795019999},{"$f":"(($D896*'fnd base rates'!F$107)\n+($E896*'fnd base rates'!F$108)\n+($F896*'fnd base rates'!F$109)\n+($G896*'fnd base rates'!F$110)\n+($H896*'fnd base rates'!F$111)\n+($I896*'fnd base rates'!F$112)\n+($J896*'fnd base rates'!F$113)\n+($K896*'fnd base rates'!F$114)\n+($M896*'fnd base rates'!F$116)\n+($N896*'fnd base rates'!F$117)\n+($O896*'fnd base rates'!F$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,6)))\n*$R896","v":654089.40037799999},{"$f":"(($D896*'fnd base rates'!G$107)\n+($E896*'fnd base rates'!G$108)\n+($F896*'fnd base rates'!G$109)\n+($G896*'fnd base rates'!G$110)\n+($H896*'fnd base rates'!G$111)\n+($I896*'fnd base rates'!G$112)\n+($J896*'fnd base rates'!G$113)\n+($K896*'fnd base rates'!G$114)\n+($M896*'fnd base rates'!G$116)\n+($N896*'fnd base rates'!G$117)\n+($O896*'fnd base rates'!G$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,7)))\n*$R896","v":246679.51095200001},{"$f":"(($D896*'fnd base rates'!H$107)\n+($E896*'fnd base rates'!H$108)\n+($F896*'fnd base rates'!H$109)\n+($G896*'fnd base rates'!H$110)\n+($H896*'fnd base rates'!H$111)\n+($I896*'fnd base rates'!H$112)\n+($J896*'fnd base rates'!H$113)\n+($K896*'fnd base rates'!H$114)\n+($M896*'fnd base rates'!H$116)\n+($N896*'fnd base rates'!H$117)\n+($O896*'fnd base rates'!H$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,8)))","v":423323.77658000001},{"$f":"(($D896*'fnd base rates'!I$107)\n+($E896*'fnd base rates'!I$108)\n+($F896*'fnd base rates'!I$109)\n+($G896*'fnd base rates'!I$110)\n+($H896*'fnd base rates'!I$111)\n+($I896*'fnd base rates'!I$112)\n+($J896*'fnd base rates'!I$113)\n+($K896*'fnd base rates'!I$114)\n+($M896*'fnd base rates'!I$116)\n+($N896*'fnd base rates'!I$117)\n+($O896*'fnd base rates'!I$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,9)))\n*$R896","v":370930.56},{"$f":"(($D896*'fnd base rates'!J$107)\n+($E896*'fnd base rates'!J$108)\n+($F896*'fnd base rates'!J$109)\n+($G896*'fnd base rates'!J$110)\n+($H896*'fnd base rates'!J$111)\n+($I896*'fnd base rates'!J$112)\n+($J896*'fnd base rates'!J$113)\n+($K896*'fnd base rates'!J$114)\n+($M896*'fnd base rates'!J$116)\n+($N896*'fnd base rates'!J$117)\n+($O896*'fnd base rates'!J$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,10)))\n*$R896","v":814422.7},{"$f":"(($D896*'fnd base rates'!K$107)\n+($E896*'fnd base rates'!K$108)\n+($F896*'fnd base rates'!K$109)\n+($G896*'fnd base rates'!K$110)\n+($H896*'fnd base rates'!K$111)\n+($I896*'fnd base rates'!K$112)\n+($J896*'fnd base rates'!K$113)\n+($K896*'fnd base rates'!K$114)\n+($M896*'fnd base rates'!K$116)\n+($N896*'fnd base rates'!K$117)\n+($O896*'fnd base rates'!K$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,11)))\n*$R896","v":758357.31745700003},{"$f":"(($D896*'fnd base rates'!L$107)\n+($E896*'fnd base rates'!L$108)\n+($F896*'fnd base rates'!L$109)\n+($G896*'fnd base rates'!L$110)\n+($H896*'fnd base rates'!L$111)\n+($I896*'fnd base rates'!L$112)\n+($J896*'fnd base rates'!L$113)\n+($K896*'fnd base rates'!L$114)\n+($M896*'fnd base rates'!L$116)\n+($N896*'fnd base rates'!L$117)\n+($O896*'fnd base rates'!L$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,12)))","v":1597168.4339899998},{"$f":"(($D896*'fnd base rates'!M$107)\n+($E896*'fnd base rates'!M$108)\n+($F896*'fnd base rates'!M$109)\n+($G896*'fnd base rates'!M$110)\n+($H896*'fnd base rates'!M$111)\n+($I896*'fnd base rates'!M$112)\n+($J896*'fnd base rates'!M$113)\n+($K896*'fnd base rates'!M$114)\n+($M896*'fnd base rates'!M$116)\n+($N896*'fnd base rates'!M$117)\n+($O896*'fnd base rates'!M$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,13)))","v":0},11530510.843397999,null,498281281,"498","281","281",1,603,11530510.843397999,19122,1331,17791,null,null,null,null,null,null,0,null,0]
["498",498281325,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D897","v":0},{"$f":"'fnd enro'!E897","v":0},{"$f":"'fnd enro'!F897","v":0},{"$f":"'fnd enro'!G897","v":0},{"$f":"'fnd enro'!H897","v":0},{"$f":"'fnd enro'!I897","v":1},{"$f":"'fnd enro'!J897","v":0},{"$f":"'fnd enro'!K897","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L897","v":0},{"$f":"'fnd enro'!M897","v":0},{"$f":"'fnd enro'!N897","v":0},{"$f":"'fnd enro'!O897","v":0},{"$f":"'fnd enro'!P897","v":1},{"$f":"'fnd enro'!R897","v":1},1,{"$f":"VALUE('fnd enro'!Q897)","v":9},null,{"$f":"(($D897*'fnd base rates'!C$107)\n+($E897*'fnd base rates'!C$108)\n+($F897*'fnd base rates'!C$109)\n+($G897*'fnd base rates'!C$110)\n+($H897*'fnd base rates'!C$111)\n+($I897*'fnd base rates'!C$112)\n+($J897*'fnd base rates'!C$113)\n+($K897*'fnd base rates'!C$114)\n+($M897*'fnd base rates'!C$116)\n+($N897*'fnd base rates'!C$117)\n+($O897*'fnd base rates'!C$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,3)))\n*$R897","v":661.03891299999998},{"$f":"(($D897*'fnd base rates'!D$107)\n+($E897*'fnd base rates'!D$108)\n+($F897*'fnd base rates'!D$109)\n+($G897*'fnd base rates'!D$110)\n+($H897*'fnd base rates'!D$111)\n+($I897*'fnd base rates'!D$112)\n+($J897*'fnd base rates'!D$113)\n+($K897*'fnd base rates'!D$114)\n+($M897*'fnd base rates'!D$116)\n+($N897*'fnd base rates'!D$117)\n+($O897*'fnd base rates'!D$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,4)))\n*$R897","v":1240.04},{"$f":"(($D897*'fnd base rates'!E$107)\n+($E897*'fnd base rates'!E$108)\n+($F897*'fnd base rates'!E$109)\n+($G897*'fnd base rates'!E$110)\n+($H897*'fnd base rates'!E$111)\n+($I897*'fnd base rates'!E$112)\n+($J897*'fnd base rates'!E$113)\n+($K897*'fnd base rates'!E$114)\n+($M897*'fnd base rates'!E$116)\n+($N897*'fnd base rates'!E$117)\n+($O897*'fnd base rates'!E$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,5)))\n*$R897","v":9404.8030340000005},{"$f":"(($D897*'fnd base rates'!F$107)\n+($E897*'fnd base rates'!F$108)\n+($F897*'fnd base rates'!F$109)\n+($G897*'fnd base rates'!F$110)\n+($H897*'fnd base rates'!F$111)\n+($I897*'fnd base rates'!F$112)\n+($J897*'fnd base rates'!F$113)\n+($K897*'fnd base rates'!F$114)\n+($M897*'fnd base rates'!F$116)\n+($N897*'fnd base rates'!F$117)\n+($O897*'fnd base rates'!F$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,6)))\n*$R897","v":945.98492600000009},{"$f":"(($D897*'fnd base rates'!G$107)\n+($E897*'fnd base rates'!G$108)\n+($F897*'fnd base rates'!G$109)\n+($G897*'fnd base rates'!G$110)\n+($H897*'fnd base rates'!G$111)\n+($I897*'fnd base rates'!G$112)\n+($J897*'fnd base rates'!G$113)\n+($K897*'fnd base rates'!G$114)\n+($M897*'fnd base rates'!G$116)\n+($N897*'fnd base rates'!G$117)\n+($O897*'fnd base rates'!G$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,7)))\n*$R897","v":377.44018400000004},{"$f":"(($D897*'fnd base rates'!H$107)\n+($E897*'fnd base rates'!H$108)\n+($F897*'fnd base rates'!H$109)\n+($G897*'fnd base rates'!H$110)\n+($H897*'fnd base rates'!H$111)\n+($I897*'fnd base rates'!H$112)\n+($J897*'fnd base rates'!H$113)\n+($K897*'fnd base rates'!H$114)\n+($M897*'fnd base rates'!H$116)\n+($N897*'fnd base rates'!H$117)\n+($O897*'fnd base rates'!H$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,8)))","v":908.51686000000007},{"$f":"(($D897*'fnd base rates'!I$107)\n+($E897*'fnd base rates'!I$108)\n+($F897*'fnd base rates'!I$109)\n+($G897*'fnd base rates'!I$110)\n+($H897*'fnd base rates'!I$111)\n+($I897*'fnd base rates'!I$112)\n+($J897*'fnd base rates'!I$113)\n+($K897*'fnd base rates'!I$114)\n+($M897*'fnd base rates'!I$116)\n+($N897*'fnd base rates'!I$117)\n+($O897*'fnd base rates'!I$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,9)))\n*$R897","v":620.99},{"$f":"(($D897*'fnd base rates'!J$107)\n+($E897*'fnd base rates'!J$108)\n+($F897*'fnd base rates'!J$109)\n+($G897*'fnd base rates'!J$110)\n+($H897*'fnd base rates'!J$111)\n+($I897*'fnd base rates'!J$112)\n+($J897*'fnd base rates'!J$113)\n+($K897*'fnd base rates'!J$114)\n+($M897*'fnd base rates'!J$116)\n+($N897*'fnd base rates'!J$117)\n+($O897*'fnd base rates'!J$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,10)))\n*$R897","v":1490.37},{"$f":"(($D897*'fnd base rates'!K$107)\n+($E897*'fnd base rates'!K$108)\n+($F897*'fnd base rates'!K$109)\n+($G897*'fnd base rates'!K$110)\n+($H897*'fnd base rates'!K$111)\n+($I897*'fnd base rates'!K$112)\n+($J897*'fnd base rates'!K$113)\n+($K897*'fnd base rates'!K$114)\n+($M897*'fnd base rates'!K$116)\n+($N897*'fnd base rates'!K$117)\n+($O897*'fnd base rates'!K$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,11)))\n*$R897","v":1220.4620190000001},{"$f":"(($D897*'fnd base rates'!L$107)\n+($E897*'fnd base rates'!L$108)\n+($F897*'fnd base rates'!L$109)\n+($G897*'fnd base rates'!L$110)\n+($H897*'fnd base rates'!L$111)\n+($I897*'fnd base rates'!L$112)\n+($J897*'fnd base rates'!L$113)\n+($K897*'fnd base rates'!L$114)\n+($M897*'fnd base rates'!L$116)\n+($N897*'fnd base rates'!L$117)\n+($O897*'fnd base rates'!L$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,12)))","v":2415.8253299999997},{"$f":"(($D897*'fnd base rates'!M$107)\n+($E897*'fnd base rates'!M$108)\n+($F897*'fnd base rates'!M$109)\n+($G897*'fnd base rates'!M$110)\n+($H897*'fnd base rates'!M$111)\n+($I897*'fnd base rates'!M$112)\n+($J897*'fnd base rates'!M$113)\n+($K897*'fnd base rates'!M$114)\n+($M897*'fnd base rates'!M$116)\n+($N897*'fnd base rates'!M$117)\n+($O897*'fnd base rates'!M$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,13)))","v":0},19285.471265999997,null,498281325,"498","281","325",1,1,19285.471265999997,19285,1330,17955,null,null,null,null,null,null,0,null,0]
["499",499061005,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D898","v":0},{"$f":"'fnd enro'!E898","v":0},{"$f":"'fnd enro'!F898","v":0},{"$f":"'fnd enro'!G898","v":0},{"$f":"'fnd enro'!H898","v":0},{"$f":"'fnd enro'!I898","v":29},{"$f":"'fnd enro'!J898","v":0},{"$f":"'fnd enro'!K898","v":1.1396999999999999},{"$f":"'fnd enro'!L898","v":0},{"$f":"'fnd enro'!M898","v":0},{"$f":"'fnd enro'!N898","v":0},{"$f":"'fnd enro'!O898","v":2},{"$f":"'fnd enro'!P898","v":14},{"$f":"'fnd enro'!R898","v":29},1,{"$f":"VALUE('fnd enro'!Q898)","v":8},null,{"$f":"(($D898*'fnd base rates'!C$107)\n+($E898*'fnd base rates'!C$108)\n+($F898*'fnd base rates'!C$109)\n+($G898*'fnd base rates'!C$110)\n+($H898*'fnd base rates'!C$111)\n+($I898*'fnd base rates'!C$112)\n+($J898*'fnd base rates'!C$113)\n+($K898*'fnd base rates'!C$114)\n+($M898*'fnd base rates'!C$116)\n+($N898*'fnd base rates'!C$117)\n+($O898*'fnd base rates'!C$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,3)))\n*$R898","v":17979.468477000002},{"$f":"(($D898*'fnd base rates'!D$107)\n+($E898*'fnd base rates'!D$108)\n+($F898*'fnd base rates'!D$109)\n+($G898*'fnd base rates'!D$110)\n+($H898*'fnd base rates'!D$111)\n+($I898*'fnd base rates'!D$112)\n+($J898*'fnd base rates'!D$113)\n+($K898*'fnd base rates'!D$114)\n+($M898*'fnd base rates'!D$116)\n+($N898*'fnd base rates'!D$117)\n+($O898*'fnd base rates'!D$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,4)))\n*$R898","v":29561.759999999998},{"$f":"(($D898*'fnd base rates'!E$107)\n+($E898*'fnd base rates'!E$108)\n+($F898*'fnd base rates'!E$109)\n+($G898*'fnd base rates'!E$110)\n+($H898*'fnd base rates'!E$111)\n+($I898*'fnd base rates'!E$112)\n+($J898*'fnd base rates'!E$113)\n+($K898*'fnd base rates'!E$114)\n+($M898*'fnd base rates'!E$116)\n+($N898*'fnd base rates'!E$117)\n+($O898*'fnd base rates'!E$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,5)))\n*$R898","v":209043.28798599998},{"$f":"(($D898*'fnd base rates'!F$107)\n+($E898*'fnd base rates'!F$108)\n+($F898*'fnd base rates'!F$109)\n+($G898*'fnd base rates'!F$110)\n+($H898*'fnd base rates'!F$111)\n+($I898*'fnd base rates'!F$112)\n+($J898*'fnd base rates'!F$113)\n+($K898*'fnd base rates'!F$114)\n+($M898*'fnd base rates'!F$116)\n+($N898*'fnd base rates'!F$117)\n+($O898*'fnd base rates'!F$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,6)))\n*$R898","v":27877.302854000005},{"$f":"(($D898*'fnd base rates'!G$107)\n+($E898*'fnd base rates'!G$108)\n+($F898*'fnd base rates'!G$109)\n+($G898*'fnd base rates'!G$110)\n+($H898*'fnd base rates'!G$111)\n+($I898*'fnd base rates'!G$112)\n+($J898*'fnd base rates'!G$113)\n+($K898*'fnd base rates'!G$114)\n+($M898*'fnd base rates'!G$116)\n+($N898*'fnd base rates'!G$117)\n+($O898*'fnd base rates'!G$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,7)))\n*$R898","v":7831.7053360000009},{"$f":"(($D898*'fnd base rates'!H$107)\n+($E898*'fnd base rates'!H$108)\n+($F898*'fnd base rates'!H$109)\n+($G898*'fnd base rates'!H$110)\n+($H898*'fnd base rates'!H$111)\n+($I898*'fnd base rates'!H$112)\n+($J898*'fnd base rates'!H$113)\n+($K898*'fnd base rates'!H$114)\n+($M898*'fnd base rates'!H$116)\n+($N898*'fnd base rates'!H$117)\n+($O898*'fnd base rates'!H$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,8)))","v":26167.518939999998},{"$f":"(($D898*'fnd base rates'!I$107)\n+($E898*'fnd base rates'!I$108)\n+($F898*'fnd base rates'!I$109)\n+($G898*'fnd base rates'!I$110)\n+($H898*'fnd base rates'!I$111)\n+($I898*'fnd base rates'!I$112)\n+($J898*'fnd base rates'!I$113)\n+($K898*'fnd base rates'!I$114)\n+($M898*'fnd base rates'!I$116)\n+($N898*'fnd base rates'!I$117)\n+($O898*'fnd base rates'!I$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,9)))\n*$R898","v":15493.88},{"$f":"(($D898*'fnd base rates'!J$107)\n+($E898*'fnd base rates'!J$108)\n+($F898*'fnd base rates'!J$109)\n+($G898*'fnd base rates'!J$110)\n+($H898*'fnd base rates'!J$111)\n+($I898*'fnd base rates'!J$112)\n+($J898*'fnd base rates'!J$113)\n+($K898*'fnd base rates'!J$114)\n+($M898*'fnd base rates'!J$116)\n+($N898*'fnd base rates'!J$117)\n+($O898*'fnd base rates'!J$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,10)))\n*$R898","v":29227.840000000004},{"$f":"(($D898*'fnd base rates'!K$107)\n+($E898*'fnd base rates'!K$108)\n+($F898*'fnd base rates'!K$109)\n+($G898*'fnd base rates'!K$110)\n+($H898*'fnd base rates'!K$111)\n+($I898*'fnd base rates'!K$112)\n+($J898*'fnd base rates'!K$113)\n+($K898*'fnd base rates'!K$114)\n+($M898*'fnd base rates'!K$116)\n+($N898*'fnd base rates'!K$117)\n+($O898*'fnd base rates'!K$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,11)))\n*$R898","v":36154.078550999999},{"$f":"(($D898*'fnd base rates'!L$107)\n+($E898*'fnd base rates'!L$108)\n+($F898*'fnd base rates'!L$109)\n+($G898*'fnd base rates'!L$110)\n+($H898*'fnd base rates'!L$111)\n+($I898*'fnd base rates'!L$112)\n+($J898*'fnd base rates'!L$113)\n+($K898*'fnd base rates'!L$114)\n+($M898*'fnd base rates'!L$116)\n+($N898*'fnd base rates'!L$117)\n+($O898*'fnd base rates'!L$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,12)))","v":59373.734570000001},{"$f":"(($D898*'fnd base rates'!M$107)\n+($E898*'fnd base rates'!M$108)\n+($F898*'fnd base rates'!M$109)\n+($G898*'fnd base rates'!M$110)\n+($H898*'fnd base rates'!M$111)\n+($I898*'fnd base rates'!M$112)\n+($J898*'fnd base rates'!M$113)\n+($K898*'fnd base rates'!M$114)\n+($M898*'fnd base rates'!M$116)\n+($N898*'fnd base rates'!M$117)\n+($O898*'fnd base rates'!M$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,13)))","v":0},458710.57671399997,null,499061005,"499","061","005",1,29,458710.57671399997,15818,-1123,16941,null,null,null,null,null,null,0,null,0]
["499",499061024,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D899","v":0},{"$f":"'fnd enro'!E899","v":0},{"$f":"'fnd enro'!F899","v":0},{"$f":"'fnd enro'!G899","v":0},{"$f":"'fnd enro'!H899","v":0},{"$f":"'fnd enro'!I899","v":1},{"$f":"'fnd enro'!J899","v":0},{"$f":"'fnd enro'!K899","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L899","v":0},{"$f":"'fnd enro'!M899","v":0},{"$f":"'fnd enro'!N899","v":0},{"$f":"'fnd enro'!O899","v":0},{"$f":"'fnd enro'!P899","v":1},{"$f":"'fnd enro'!R899","v":1},1,{"$f":"VALUE('fnd enro'!Q899)","v":5},null,{"$f":"(($D899*'fnd base rates'!C$107)\n+($E899*'fnd base rates'!C$108)\n+($F899*'fnd base rates'!C$109)\n+($G899*'fnd base rates'!C$110)\n+($H899*'fnd base rates'!C$111)\n+($I899*'fnd base rates'!C$112)\n+($J899*'fnd base rates'!C$113)\n+($K899*'fnd base rates'!C$114)\n+($M899*'fnd base rates'!C$116)\n+($N899*'fnd base rates'!C$117)\n+($O899*'fnd base rates'!C$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,3)))\n*$R899","v":636.21891299999993},{"$f":"(($D899*'fnd base rates'!D$107)\n+($E899*'fnd base rates'!D$108)\n+($F899*'fnd base rates'!D$109)\n+($G899*'fnd base rates'!D$110)\n+($H899*'fnd base rates'!D$111)\n+($I899*'fnd base rates'!D$112)\n+($J899*'fnd base rates'!D$113)\n+($K899*'fnd base rates'!D$114)\n+($M899*'fnd base rates'!D$116)\n+($N899*'fnd base rates'!D$117)\n+($O899*'fnd base rates'!D$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,4)))\n*$R899","v":1122.4499999999998},{"$f":"(($D899*'fnd base rates'!E$107)\n+($E899*'fnd base rates'!E$108)\n+($F899*'fnd base rates'!E$109)\n+($G899*'fnd base rates'!E$110)\n+($H899*'fnd base rates'!E$111)\n+($I899*'fnd base rates'!E$112)\n+($J899*'fnd base rates'!E$113)\n+($K899*'fnd base rates'!E$114)\n+($M899*'fnd base rates'!E$116)\n+($N899*'fnd base rates'!E$117)\n+($O899*'fnd base rates'!E$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,5)))\n*$R899","v":8256.903033999999},{"$f":"(($D899*'fnd base rates'!F$107)\n+($E899*'fnd base rates'!F$108)\n+($F899*'fnd base rates'!F$109)\n+($G899*'fnd base rates'!F$110)\n+($H899*'fnd base rates'!F$111)\n+($I899*'fnd base rates'!F$112)\n+($J899*'fnd base rates'!F$113)\n+($K899*'fnd base rates'!F$114)\n+($M899*'fnd base rates'!F$116)\n+($N899*'fnd base rates'!F$117)\n+($O899*'fnd base rates'!F$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,6)))\n*$R899","v":945.98492600000009},{"$f":"(($D899*'fnd base rates'!G$107)\n+($E899*'fnd base rates'!G$108)\n+($F899*'fnd base rates'!G$109)\n+($G899*'fnd base rates'!G$110)\n+($H899*'fnd base rates'!G$111)\n+($I899*'fnd base rates'!G$112)\n+($J899*'fnd base rates'!G$113)\n+($K899*'fnd base rates'!G$114)\n+($M899*'fnd base rates'!G$116)\n+($N899*'fnd base rates'!G$117)\n+($O899*'fnd base rates'!G$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,7)))\n*$R899","v":321.76018399999998},{"$f":"(($D899*'fnd base rates'!H$107)\n+($E899*'fnd base rates'!H$108)\n+($F899*'fnd base rates'!H$109)\n+($G899*'fnd base rates'!H$110)\n+($H899*'fnd base rates'!H$111)\n+($I899*'fnd base rates'!H$112)\n+($J899*'fnd base rates'!H$113)\n+($K899*'fnd base rates'!H$114)\n+($M899*'fnd base rates'!H$116)\n+($N899*'fnd base rates'!H$117)\n+($O899*'fnd base rates'!H$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,8)))","v":899.98685999999998},{"$f":"(($D899*'fnd base rates'!I$107)\n+($E899*'fnd base rates'!I$108)\n+($F899*'fnd base rates'!I$109)\n+($G899*'fnd base rates'!I$110)\n+($H899*'fnd base rates'!I$111)\n+($I899*'fnd base rates'!I$112)\n+($J899*'fnd base rates'!I$113)\n+($K899*'fnd base rates'!I$114)\n+($M899*'fnd base rates'!I$116)\n+($N899*'fnd base rates'!I$117)\n+($O899*'fnd base rates'!I$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,9)))\n*$R899","v":574.51},{"$f":"(($D899*'fnd base rates'!J$107)\n+($E899*'fnd base rates'!J$108)\n+($F899*'fnd base rates'!J$109)\n+($G899*'fnd base rates'!J$110)\n+($H899*'fnd base rates'!J$111)\n+($I899*'fnd base rates'!J$112)\n+($J899*'fnd base rates'!J$113)\n+($K899*'fnd base rates'!J$114)\n+($M899*'fnd base rates'!J$116)\n+($N899*'fnd base rates'!J$117)\n+($O899*'fnd base rates'!J$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,10)))\n*$R899","v":1248.83},{"$f":"(($D899*'fnd base rates'!K$107)\n+($E899*'fnd base rates'!K$108)\n+($F899*'fnd base rates'!K$109)\n+($G899*'fnd base rates'!K$110)\n+($H899*'fnd base rates'!K$111)\n+($I899*'fnd base rates'!K$112)\n+($J899*'fnd base rates'!K$113)\n+($K899*'fnd base rates'!K$114)\n+($M899*'fnd base rates'!K$116)\n+($N899*'fnd base rates'!K$117)\n+($O899*'fnd base rates'!K$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,11)))\n*$R899","v":1220.4620190000001},{"$f":"(($D899*'fnd base rates'!L$107)\n+($E899*'fnd base rates'!L$108)\n+($F899*'fnd base rates'!L$109)\n+($G899*'fnd base rates'!L$110)\n+($H899*'fnd base rates'!L$111)\n+($I899*'fnd base rates'!L$112)\n+($J899*'fnd base rates'!L$113)\n+($K899*'fnd base rates'!L$114)\n+($M899*'fnd base rates'!L$116)\n+($N899*'fnd base rates'!L$117)\n+($O899*'fnd base rates'!L$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,12)))","v":2219.5553300000001},{"$f":"(($D899*'fnd base rates'!M$107)\n+($E899*'fnd base rates'!M$108)\n+($F899*'fnd base rates'!M$109)\n+($G899*'fnd base rates'!M$110)\n+($H899*'fnd base rates'!M$111)\n+($I899*'fnd base rates'!M$112)\n+($J899*'fnd base rates'!M$113)\n+($K899*'fnd base rates'!M$114)\n+($M899*'fnd base rates'!M$116)\n+($N899*'fnd base rates'!M$117)\n+($O899*'fnd base rates'!M$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,13)))","v":0},17446.661265999999,null,499061024,"499","061","024",1,1,17446.661265999999,17447,-3327,20774,null,null,null,null,null,null,0,null,0]
["499",499061061,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D900","v":0},{"$f":"'fnd enro'!E900","v":0},{"$f":"'fnd enro'!F900","v":0},{"$f":"'fnd enro'!G900","v":0},{"$f":"'fnd enro'!H900","v":0},{"$f":"'fnd enro'!I900","v":94},{"$f":"'fnd enro'!J900","v":0},{"$f":"'fnd enro'!K900","v":3.6941999999999999},{"$f":"'fnd enro'!L900","v":0},{"$f":"'fnd enro'!M900","v":0},{"$f":"'fnd enro'!N900","v":0},{"$f":"'fnd enro'!O900","v":0},{"$f":"'fnd enro'!P900","v":50},{"$f":"'fnd enro'!R900","v":94},1,{"$f":"VALUE('fnd enro'!Q900)","v":11},null,{"$f":"(($D900*'fnd base rates'!C$107)\n+($E900*'fnd base rates'!C$108)\n+($F900*'fnd base rates'!C$109)\n+($G900*'fnd base rates'!C$110)\n+($H900*'fnd base rates'!C$111)\n+($I900*'fnd base rates'!C$112)\n+($J900*'fnd base rates'!C$113)\n+($K900*'fnd base rates'!C$114)\n+($M900*'fnd base rates'!C$116)\n+($N900*'fnd base rates'!C$117)\n+($O900*'fnd base rates'!C$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,3)))\n*$R900","v":58901.857821999998},{"$f":"(($D900*'fnd base rates'!D$107)\n+($E900*'fnd base rates'!D$108)\n+($F900*'fnd base rates'!D$109)\n+($G900*'fnd base rates'!D$110)\n+($H900*'fnd base rates'!D$111)\n+($I900*'fnd base rates'!D$112)\n+($J900*'fnd base rates'!D$113)\n+($K900*'fnd base rates'!D$114)\n+($M900*'fnd base rates'!D$116)\n+($N900*'fnd base rates'!D$117)\n+($O900*'fnd base rates'!D$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,4)))\n*$R900","v":101232.2},{"$f":"(($D900*'fnd base rates'!E$107)\n+($E900*'fnd base rates'!E$108)\n+($F900*'fnd base rates'!E$109)\n+($G900*'fnd base rates'!E$110)\n+($H900*'fnd base rates'!E$111)\n+($I900*'fnd base rates'!E$112)\n+($J900*'fnd base rates'!E$113)\n+($K900*'fnd base rates'!E$114)\n+($M900*'fnd base rates'!E$116)\n+($N900*'fnd base rates'!E$117)\n+($O900*'fnd base rates'!E$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,5)))\n*$R900","v":734386.08519599994},{"$f":"(($D900*'fnd base rates'!F$107)\n+($E900*'fnd base rates'!F$108)\n+($F900*'fnd base rates'!F$109)\n+($G900*'fnd base rates'!F$110)\n+($H900*'fnd base rates'!F$111)\n+($I900*'fnd base rates'!F$112)\n+($J900*'fnd base rates'!F$113)\n+($K900*'fnd base rates'!F$114)\n+($M900*'fnd base rates'!F$116)\n+($N900*'fnd base rates'!F$117)\n+($O900*'fnd base rates'!F$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,6)))\n*$R900","v":88922.583043999999},{"$f":"(($D900*'fnd base rates'!G$107)\n+($E900*'fnd base rates'!G$108)\n+($F900*'fnd base rates'!G$109)\n+($G900*'fnd base rates'!G$110)\n+($H900*'fnd base rates'!G$111)\n+($I900*'fnd base rates'!G$112)\n+($J900*'fnd base rates'!G$113)\n+($K900*'fnd base rates'!G$114)\n+($M900*'fnd base rates'!G$116)\n+($N900*'fnd base rates'!G$117)\n+($O900*'fnd base rates'!G$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,7)))\n*$R900","v":28218.497296000001},{"$f":"(($D900*'fnd base rates'!H$107)\n+($E900*'fnd base rates'!H$108)\n+($F900*'fnd base rates'!H$109)\n+($G900*'fnd base rates'!H$110)\n+($H900*'fnd base rates'!H$111)\n+($I900*'fnd base rates'!H$112)\n+($J900*'fnd base rates'!H$113)\n+($K900*'fnd base rates'!H$114)\n+($M900*'fnd base rates'!H$116)\n+($N900*'fnd base rates'!H$117)\n+($O900*'fnd base rates'!H$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,8)))","v":84288.224839999995},{"$f":"(($D900*'fnd base rates'!I$107)\n+($E900*'fnd base rates'!I$108)\n+($F900*'fnd base rates'!I$109)\n+($G900*'fnd base rates'!I$110)\n+($H900*'fnd base rates'!I$111)\n+($I900*'fnd base rates'!I$112)\n+($J900*'fnd base rates'!I$113)\n+($K900*'fnd base rates'!I$114)\n+($M900*'fnd base rates'!I$116)\n+($N900*'fnd base rates'!I$117)\n+($O900*'fnd base rates'!I$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,9)))\n*$R900","v":52312.78},{"$f":"(($D900*'fnd base rates'!J$107)\n+($E900*'fnd base rates'!J$108)\n+($F900*'fnd base rates'!J$109)\n+($G900*'fnd base rates'!J$110)\n+($H900*'fnd base rates'!J$111)\n+($I900*'fnd base rates'!J$112)\n+($J900*'fnd base rates'!J$113)\n+($K900*'fnd base rates'!J$114)\n+($M900*'fnd base rates'!J$116)\n+($N900*'fnd base rates'!J$117)\n+($O900*'fnd base rates'!J$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,10)))\n*$R900","v":108603.04000000001},{"$f":"(($D900*'fnd base rates'!K$107)\n+($E900*'fnd base rates'!K$108)\n+($F900*'fnd base rates'!K$109)\n+($G900*'fnd base rates'!K$110)\n+($H900*'fnd base rates'!K$111)\n+($I900*'fnd base rates'!K$112)\n+($J900*'fnd base rates'!K$113)\n+($K900*'fnd base rates'!K$114)\n+($M900*'fnd base rates'!K$116)\n+($N900*'fnd base rates'!K$117)\n+($O900*'fnd base rates'!K$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,11)))\n*$R900","v":114723.42978599999},{"$f":"(($D900*'fnd base rates'!L$107)\n+($E900*'fnd base rates'!L$108)\n+($F900*'fnd base rates'!L$109)\n+($G900*'fnd base rates'!L$110)\n+($H900*'fnd base rates'!L$111)\n+($I900*'fnd base rates'!L$112)\n+($J900*'fnd base rates'!L$113)\n+($K900*'fnd base rates'!L$114)\n+($M900*'fnd base rates'!L$116)\n+($N900*'fnd base rates'!L$117)\n+($O900*'fnd base rates'!L$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,12)))","v":201496.88102},{"$f":"(($D900*'fnd base rates'!M$107)\n+($E900*'fnd base rates'!M$108)\n+($F900*'fnd base rates'!M$109)\n+($G900*'fnd base rates'!M$110)\n+($H900*'fnd base rates'!M$111)\n+($I900*'fnd base rates'!M$112)\n+($J900*'fnd base rates'!M$113)\n+($K900*'fnd base rates'!M$114)\n+($M900*'fnd base rates'!M$116)\n+($N900*'fnd base rates'!M$117)\n+($O900*'fnd base rates'!M$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,13)))","v":0},1573085.5790039999,null,499061061,"499","061","061",1,94,1573085.5790039999,16735,-2345,19080,null,null,null,null,null,null,0,null,0]
["499",499061086,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D901","v":0},{"$f":"'fnd enro'!E901","v":0},{"$f":"'fnd enro'!F901","v":0},{"$f":"'fnd enro'!G901","v":0},{"$f":"'fnd enro'!H901","v":0},{"$f":"'fnd enro'!I901","v":1},{"$f":"'fnd enro'!J901","v":0},{"$f":"'fnd enro'!K901","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L901","v":0},{"$f":"'fnd enro'!M901","v":0},{"$f":"'fnd enro'!N901","v":0},{"$f":"'fnd enro'!O901","v":0},{"$f":"'fnd enro'!P901","v":0},{"$f":"'fnd enro'!R901","v":1},1,{"$f":"VALUE('fnd enro'!Q901)","v":8},null,{"$f":"(($D901*'fnd base rates'!C$107)\n+($E901*'fnd base rates'!C$108)\n+($F901*'fnd base rates'!C$109)\n+($G901*'fnd base rates'!C$110)\n+($H901*'fnd base rates'!C$111)\n+($I901*'fnd base rates'!C$112)\n+($J901*'fnd base rates'!C$113)\n+($K901*'fnd base rates'!C$114)\n+($M901*'fnd base rates'!C$116)\n+($N901*'fnd base rates'!C$117)\n+($O901*'fnd base rates'!C$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,3)))\n*$R901","v":570.33891299999993},{"$f":"(($D901*'fnd base rates'!D$107)\n+($E901*'fnd base rates'!D$108)\n+($F901*'fnd base rates'!D$109)\n+($G901*'fnd base rates'!D$110)\n+($H901*'fnd base rates'!D$111)\n+($I901*'fnd base rates'!D$112)\n+($J901*'fnd base rates'!D$113)\n+($K901*'fnd base rates'!D$114)\n+($M901*'fnd base rates'!D$116)\n+($N901*'fnd base rates'!D$117)\n+($O901*'fnd base rates'!D$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,4)))\n*$R901","v":810.3},{"$f":"(($D901*'fnd base rates'!E$107)\n+($E901*'fnd base rates'!E$108)\n+($F901*'fnd base rates'!E$109)\n+($G901*'fnd base rates'!E$110)\n+($H901*'fnd base rates'!E$111)\n+($I901*'fnd base rates'!E$112)\n+($J901*'fnd base rates'!E$113)\n+($K901*'fnd base rates'!E$114)\n+($M901*'fnd base rates'!E$116)\n+($N901*'fnd base rates'!E$117)\n+($O901*'fnd base rates'!E$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,5)))\n*$R901","v":5209.7030340000001},{"$f":"(($D901*'fnd base rates'!F$107)\n+($E901*'fnd base rates'!F$108)\n+($F901*'fnd base rates'!F$109)\n+($G901*'fnd base rates'!F$110)\n+($H901*'fnd base rates'!F$111)\n+($I901*'fnd base rates'!F$112)\n+($J901*'fnd base rates'!F$113)\n+($K901*'fnd base rates'!F$114)\n+($M901*'fnd base rates'!F$116)\n+($N901*'fnd base rates'!F$117)\n+($O901*'fnd base rates'!F$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,6)))\n*$R901","v":945.98492600000009},{"$f":"(($D901*'fnd base rates'!G$107)\n+($E901*'fnd base rates'!G$108)\n+($F901*'fnd base rates'!G$109)\n+($G901*'fnd base rates'!G$110)\n+($H901*'fnd base rates'!G$111)\n+($I901*'fnd base rates'!G$112)\n+($J901*'fnd base rates'!G$113)\n+($K901*'fnd base rates'!G$114)\n+($M901*'fnd base rates'!G$116)\n+($N901*'fnd base rates'!G$117)\n+($O901*'fnd base rates'!G$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,7)))\n*$R901","v":173.92018400000001},{"$f":"(($D901*'fnd base rates'!H$107)\n+($E901*'fnd base rates'!H$108)\n+($F901*'fnd base rates'!H$109)\n+($G901*'fnd base rates'!H$110)\n+($H901*'fnd base rates'!H$111)\n+($I901*'fnd base rates'!H$112)\n+($J901*'fnd base rates'!H$113)\n+($K901*'fnd base rates'!H$114)\n+($M901*'fnd base rates'!H$116)\n+($N901*'fnd base rates'!H$117)\n+($O901*'fnd base rates'!H$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D901*'fnd base rates'!I$107)\n+($E901*'fnd base rates'!I$108)\n+($F901*'fnd base rates'!I$109)\n+($G901*'fnd base rates'!I$110)\n+($H901*'fnd base rates'!I$111)\n+($I901*'fnd base rates'!I$112)\n+($J901*'fnd base rates'!I$113)\n+($K901*'fnd base rates'!I$114)\n+($M901*'fnd base rates'!I$116)\n+($N901*'fnd base rates'!I$117)\n+($O901*'fnd base rates'!I$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,9)))\n*$R901","v":451.12},{"$f":"(($D901*'fnd base rates'!J$107)\n+($E901*'fnd base rates'!J$108)\n+($F901*'fnd base rates'!J$109)\n+($G901*'fnd base rates'!J$110)\n+($H901*'fnd base rates'!J$111)\n+($I901*'fnd base rates'!J$112)\n+($J901*'fnd base rates'!J$113)\n+($K901*'fnd base rates'!J$114)\n+($M901*'fnd base rates'!J$116)\n+($N901*'fnd base rates'!J$117)\n+($O901*'fnd base rates'!J$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,10)))\n*$R901","v":607.66},{"$f":"(($D901*'fnd base rates'!K$107)\n+($E901*'fnd base rates'!K$108)\n+($F901*'fnd base rates'!K$109)\n+($G901*'fnd base rates'!K$110)\n+($H901*'fnd base rates'!K$111)\n+($I901*'fnd base rates'!K$112)\n+($J901*'fnd base rates'!K$113)\n+($K901*'fnd base rates'!K$114)\n+($M901*'fnd base rates'!K$116)\n+($N901*'fnd base rates'!K$117)\n+($O901*'fnd base rates'!K$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,11)))\n*$R901","v":1220.4620190000001},{"$f":"(($D901*'fnd base rates'!L$107)\n+($E901*'fnd base rates'!L$108)\n+($F901*'fnd base rates'!L$109)\n+($G901*'fnd base rates'!L$110)\n+($H901*'fnd base rates'!L$111)\n+($I901*'fnd base rates'!L$112)\n+($J901*'fnd base rates'!L$113)\n+($K901*'fnd base rates'!L$114)\n+($M901*'fnd base rates'!L$116)\n+($N901*'fnd base rates'!L$117)\n+($O901*'fnd base rates'!L$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D901*'fnd base rates'!M$107)\n+($E901*'fnd base rates'!M$108)\n+($F901*'fnd base rates'!M$109)\n+($G901*'fnd base rates'!M$110)\n+($H901*'fnd base rates'!M$111)\n+($I901*'fnd base rates'!M$112)\n+($J901*'fnd base rates'!M$113)\n+($K901*'fnd base rates'!M$114)\n+($M901*'fnd base rates'!M$116)\n+($N901*'fnd base rates'!M$117)\n+($O901*'fnd base rates'!M$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,13)))","v":0},12565.341266000001,null,499061086,"499","061","086",1,1,12565.341266000001,12565,-6720,19285,null,null,null,null,null,null,0,null,0]
["499",499061087,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D902","v":0},{"$f":"'fnd enro'!E902","v":0},{"$f":"'fnd enro'!F902","v":0},{"$f":"'fnd enro'!G902","v":0},{"$f":"'fnd enro'!H902","v":0},{"$f":"'fnd enro'!I902","v":1},{"$f":"'fnd enro'!J902","v":0},{"$f":"'fnd enro'!K902","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L902","v":0},{"$f":"'fnd enro'!M902","v":0},{"$f":"'fnd enro'!N902","v":0},{"$f":"'fnd enro'!O902","v":0},{"$f":"'fnd enro'!P902","v":0},{"$f":"'fnd enro'!R902","v":1},1,{"$f":"VALUE('fnd enro'!Q902)","v":6},null,{"$f":"(($D902*'fnd base rates'!C$107)\n+($E902*'fnd base rates'!C$108)\n+($F902*'fnd base rates'!C$109)\n+($G902*'fnd base rates'!C$110)\n+($H902*'fnd base rates'!C$111)\n+($I902*'fnd base rates'!C$112)\n+($J902*'fnd base rates'!C$113)\n+($K902*'fnd base rates'!C$114)\n+($M902*'fnd base rates'!C$116)\n+($N902*'fnd base rates'!C$117)\n+($O902*'fnd base rates'!C$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,3)))\n*$R902","v":570.33891299999993},{"$f":"(($D902*'fnd base rates'!D$107)\n+($E902*'fnd base rates'!D$108)\n+($F902*'fnd base rates'!D$109)\n+($G902*'fnd base rates'!D$110)\n+($H902*'fnd base rates'!D$111)\n+($I902*'fnd base rates'!D$112)\n+($J902*'fnd base rates'!D$113)\n+($K902*'fnd base rates'!D$114)\n+($M902*'fnd base rates'!D$116)\n+($N902*'fnd base rates'!D$117)\n+($O902*'fnd base rates'!D$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,4)))\n*$R902","v":810.3},{"$f":"(($D902*'fnd base rates'!E$107)\n+($E902*'fnd base rates'!E$108)\n+($F902*'fnd base rates'!E$109)\n+($G902*'fnd base rates'!E$110)\n+($H902*'fnd base rates'!E$111)\n+($I902*'fnd base rates'!E$112)\n+($J902*'fnd base rates'!E$113)\n+($K902*'fnd base rates'!E$114)\n+($M902*'fnd base rates'!E$116)\n+($N902*'fnd base rates'!E$117)\n+($O902*'fnd base rates'!E$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,5)))\n*$R902","v":5209.7030340000001},{"$f":"(($D902*'fnd base rates'!F$107)\n+($E902*'fnd base rates'!F$108)\n+($F902*'fnd base rates'!F$109)\n+($G902*'fnd base rates'!F$110)\n+($H902*'fnd base rates'!F$111)\n+($I902*'fnd base rates'!F$112)\n+($J902*'fnd base rates'!F$113)\n+($K902*'fnd base rates'!F$114)\n+($M902*'fnd base rates'!F$116)\n+($N902*'fnd base rates'!F$117)\n+($O902*'fnd base rates'!F$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,6)))\n*$R902","v":945.98492600000009},{"$f":"(($D902*'fnd base rates'!G$107)\n+($E902*'fnd base rates'!G$108)\n+($F902*'fnd base rates'!G$109)\n+($G902*'fnd base rates'!G$110)\n+($H902*'fnd base rates'!G$111)\n+($I902*'fnd base rates'!G$112)\n+($J902*'fnd base rates'!G$113)\n+($K902*'fnd base rates'!G$114)\n+($M902*'fnd base rates'!G$116)\n+($N902*'fnd base rates'!G$117)\n+($O902*'fnd base rates'!G$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,7)))\n*$R902","v":173.92018400000001},{"$f":"(($D902*'fnd base rates'!H$107)\n+($E902*'fnd base rates'!H$108)\n+($F902*'fnd base rates'!H$109)\n+($G902*'fnd base rates'!H$110)\n+($H902*'fnd base rates'!H$111)\n+($I902*'fnd base rates'!H$112)\n+($J902*'fnd base rates'!H$113)\n+($K902*'fnd base rates'!H$114)\n+($M902*'fnd base rates'!H$116)\n+($N902*'fnd base rates'!H$117)\n+($O902*'fnd base rates'!H$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D902*'fnd base rates'!I$107)\n+($E902*'fnd base rates'!I$108)\n+($F902*'fnd base rates'!I$109)\n+($G902*'fnd base rates'!I$110)\n+($H902*'fnd base rates'!I$111)\n+($I902*'fnd base rates'!I$112)\n+($J902*'fnd base rates'!I$113)\n+($K902*'fnd base rates'!I$114)\n+($M902*'fnd base rates'!I$116)\n+($N902*'fnd base rates'!I$117)\n+($O902*'fnd base rates'!I$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,9)))\n*$R902","v":451.12},{"$f":"(($D902*'fnd base rates'!J$107)\n+($E902*'fnd base rates'!J$108)\n+($F902*'fnd base rates'!J$109)\n+($G902*'fnd base rates'!J$110)\n+($H902*'fnd base rates'!J$111)\n+($I902*'fnd base rates'!J$112)\n+($J902*'fnd base rates'!J$113)\n+($K902*'fnd base rates'!J$114)\n+($M902*'fnd base rates'!J$116)\n+($N902*'fnd base rates'!J$117)\n+($O902*'fnd base rates'!J$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,10)))\n*$R902","v":607.66},{"$f":"(($D902*'fnd base rates'!K$107)\n+($E902*'fnd base rates'!K$108)\n+($F902*'fnd base rates'!K$109)\n+($G902*'fnd base rates'!K$110)\n+($H902*'fnd base rates'!K$111)\n+($I902*'fnd base rates'!K$112)\n+($J902*'fnd base rates'!K$113)\n+($K902*'fnd base rates'!K$114)\n+($M902*'fnd base rates'!K$116)\n+($N902*'fnd base rates'!K$117)\n+($O902*'fnd base rates'!K$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,11)))\n*$R902","v":1220.4620190000001},{"$f":"(($D902*'fnd base rates'!L$107)\n+($E902*'fnd base rates'!L$108)\n+($F902*'fnd base rates'!L$109)\n+($G902*'fnd base rates'!L$110)\n+($H902*'fnd base rates'!L$111)\n+($I902*'fnd base rates'!L$112)\n+($J902*'fnd base rates'!L$113)\n+($K902*'fnd base rates'!L$114)\n+($M902*'fnd base rates'!L$116)\n+($N902*'fnd base rates'!L$117)\n+($O902*'fnd base rates'!L$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D902*'fnd base rates'!M$107)\n+($E902*'fnd base rates'!M$108)\n+($F902*'fnd base rates'!M$109)\n+($G902*'fnd base rates'!M$110)\n+($H902*'fnd base rates'!M$111)\n+($I902*'fnd base rates'!M$112)\n+($J902*'fnd base rates'!M$113)\n+($K902*'fnd base rates'!M$114)\n+($M902*'fnd base rates'!M$116)\n+($N902*'fnd base rates'!M$117)\n+($O902*'fnd base rates'!M$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,13)))","v":0},12565.341266000001,null,499061087,"499","061","087",1,1,12565.341266000001,12565,-4882,17447,null,null,null,null,null,null,0,null,0]
["499",499061111,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D903","v":0},{"$f":"'fnd enro'!E903","v":0},{"$f":"'fnd enro'!F903","v":0},{"$f":"'fnd enro'!G903","v":0},{"$f":"'fnd enro'!H903","v":0},{"$f":"'fnd enro'!I903","v":1},{"$f":"'fnd enro'!J903","v":0},{"$f":"'fnd enro'!K903","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L903","v":0},{"$f":"'fnd enro'!M903","v":0},{"$f":"'fnd enro'!N903","v":0},{"$f":"'fnd enro'!O903","v":0},{"$f":"'fnd enro'!P903","v":1},{"$f":"'fnd enro'!R903","v":1},1,{"$f":"VALUE('fnd enro'!Q903)","v":8},null,{"$f":"(($D903*'fnd base rates'!C$107)\n+($E903*'fnd base rates'!C$108)\n+($F903*'fnd base rates'!C$109)\n+($G903*'fnd base rates'!C$110)\n+($H903*'fnd base rates'!C$111)\n+($I903*'fnd base rates'!C$112)\n+($J903*'fnd base rates'!C$113)\n+($K903*'fnd base rates'!C$114)\n+($M903*'fnd base rates'!C$116)\n+($N903*'fnd base rates'!C$117)\n+($O903*'fnd base rates'!C$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,3)))\n*$R903","v":655.05891299999996},{"$f":"(($D903*'fnd base rates'!D$107)\n+($E903*'fnd base rates'!D$108)\n+($F903*'fnd base rates'!D$109)\n+($G903*'fnd base rates'!D$110)\n+($H903*'fnd base rates'!D$111)\n+($I903*'fnd base rates'!D$112)\n+($J903*'fnd base rates'!D$113)\n+($K903*'fnd base rates'!D$114)\n+($M903*'fnd base rates'!D$116)\n+($N903*'fnd base rates'!D$117)\n+($O903*'fnd base rates'!D$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,4)))\n*$R903","v":1211.6799999999998},{"$f":"(($D903*'fnd base rates'!E$107)\n+($E903*'fnd base rates'!E$108)\n+($F903*'fnd base rates'!E$109)\n+($G903*'fnd base rates'!E$110)\n+($H903*'fnd base rates'!E$111)\n+($I903*'fnd base rates'!E$112)\n+($J903*'fnd base rates'!E$113)\n+($K903*'fnd base rates'!E$114)\n+($M903*'fnd base rates'!E$116)\n+($N903*'fnd base rates'!E$117)\n+($O903*'fnd base rates'!E$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,5)))\n*$R903","v":9127.9730340000006},{"$f":"(($D903*'fnd base rates'!F$107)\n+($E903*'fnd base rates'!F$108)\n+($F903*'fnd base rates'!F$109)\n+($G903*'fnd base rates'!F$110)\n+($H903*'fnd base rates'!F$111)\n+($I903*'fnd base rates'!F$112)\n+($J903*'fnd base rates'!F$113)\n+($K903*'fnd base rates'!F$114)\n+($M903*'fnd base rates'!F$116)\n+($N903*'fnd base rates'!F$117)\n+($O903*'fnd base rates'!F$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,6)))\n*$R903","v":945.98492600000009},{"$f":"(($D903*'fnd base rates'!G$107)\n+($E903*'fnd base rates'!G$108)\n+($F903*'fnd base rates'!G$109)\n+($G903*'fnd base rates'!G$110)\n+($H903*'fnd base rates'!G$111)\n+($I903*'fnd base rates'!G$112)\n+($J903*'fnd base rates'!G$113)\n+($K903*'fnd base rates'!G$114)\n+($M903*'fnd base rates'!G$116)\n+($N903*'fnd base rates'!G$117)\n+($O903*'fnd base rates'!G$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,7)))\n*$R903","v":364.01018399999998},{"$f":"(($D903*'fnd base rates'!H$107)\n+($E903*'fnd base rates'!H$108)\n+($F903*'fnd base rates'!H$109)\n+($G903*'fnd base rates'!H$110)\n+($H903*'fnd base rates'!H$111)\n+($I903*'fnd base rates'!H$112)\n+($J903*'fnd base rates'!H$113)\n+($K903*'fnd base rates'!H$114)\n+($M903*'fnd base rates'!H$116)\n+($N903*'fnd base rates'!H$117)\n+($O903*'fnd base rates'!H$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D903*'fnd base rates'!I$107)\n+($E903*'fnd base rates'!I$108)\n+($F903*'fnd base rates'!I$109)\n+($G903*'fnd base rates'!I$110)\n+($H903*'fnd base rates'!I$111)\n+($I903*'fnd base rates'!I$112)\n+($J903*'fnd base rates'!I$113)\n+($K903*'fnd base rates'!I$114)\n+($M903*'fnd base rates'!I$116)\n+($N903*'fnd base rates'!I$117)\n+($O903*'fnd base rates'!I$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,9)))\n*$R903","v":609.78},{"$f":"(($D903*'fnd base rates'!J$107)\n+($E903*'fnd base rates'!J$108)\n+($F903*'fnd base rates'!J$109)\n+($G903*'fnd base rates'!J$110)\n+($H903*'fnd base rates'!J$111)\n+($I903*'fnd base rates'!J$112)\n+($J903*'fnd base rates'!J$113)\n+($K903*'fnd base rates'!J$114)\n+($M903*'fnd base rates'!J$116)\n+($N903*'fnd base rates'!J$117)\n+($O903*'fnd base rates'!J$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,10)))\n*$R903","v":1432.1100000000001},{"$f":"(($D903*'fnd base rates'!K$107)\n+($E903*'fnd base rates'!K$108)\n+($F903*'fnd base rates'!K$109)\n+($G903*'fnd base rates'!K$110)\n+($H903*'fnd base rates'!K$111)\n+($I903*'fnd base rates'!K$112)\n+($J903*'fnd base rates'!K$113)\n+($K903*'fnd base rates'!K$114)\n+($M903*'fnd base rates'!K$116)\n+($N903*'fnd base rates'!K$117)\n+($O903*'fnd base rates'!K$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,11)))\n*$R903","v":1220.4620190000001},{"$f":"(($D903*'fnd base rates'!L$107)\n+($E903*'fnd base rates'!L$108)\n+($F903*'fnd base rates'!L$109)\n+($G903*'fnd base rates'!L$110)\n+($H903*'fnd base rates'!L$111)\n+($I903*'fnd base rates'!L$112)\n+($J903*'fnd base rates'!L$113)\n+($K903*'fnd base rates'!L$114)\n+($M903*'fnd base rates'!L$116)\n+($N903*'fnd base rates'!L$117)\n+($O903*'fnd base rates'!L$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D903*'fnd base rates'!M$107)\n+($E903*'fnd base rates'!M$108)\n+($F903*'fnd base rates'!M$109)\n+($G903*'fnd base rates'!M$110)\n+($H903*'fnd base rates'!M$111)\n+($I903*'fnd base rates'!M$112)\n+($J903*'fnd base rates'!M$113)\n+($K903*'fnd base rates'!M$114)\n+($M903*'fnd base rates'!M$116)\n+($N903*'fnd base rates'!M$117)\n+($O903*'fnd base rates'!M$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,13)))","v":0},18842.021266000003,null,499061111,"499","061","111",1,1,18842.021266000003,18842,3508,15334,null,null,null,null,null,null,0,null,0]
["499",499061137,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D904","v":0},{"$f":"'fnd enro'!E904","v":0},{"$f":"'fnd enro'!F904","v":0},{"$f":"'fnd enro'!G904","v":0},{"$f":"'fnd enro'!H904","v":0},{"$f":"'fnd enro'!I904","v":44},{"$f":"'fnd enro'!J904","v":0},{"$f":"'fnd enro'!K904","v":1.7292000000000001},{"$f":"'fnd enro'!L904","v":0},{"$f":"'fnd enro'!M904","v":0},{"$f":"'fnd enro'!N904","v":0},{"$f":"'fnd enro'!O904","v":1},{"$f":"'fnd enro'!P904","v":26},{"$f":"'fnd enro'!R904","v":44},1,{"$f":"VALUE('fnd enro'!Q904)","v":12},null,{"$f":"(($D904*'fnd base rates'!C$107)\n+($E904*'fnd base rates'!C$108)\n+($F904*'fnd base rates'!C$109)\n+($G904*'fnd base rates'!C$110)\n+($H904*'fnd base rates'!C$111)\n+($I904*'fnd base rates'!C$112)\n+($J904*'fnd base rates'!C$113)\n+($K904*'fnd base rates'!C$114)\n+($M904*'fnd base rates'!C$116)\n+($N904*'fnd base rates'!C$117)\n+($O904*'fnd base rates'!C$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,3)))\n*$R904","v":28209.612171999994},{"$f":"(($D904*'fnd base rates'!D$107)\n+($E904*'fnd base rates'!D$108)\n+($F904*'fnd base rates'!D$109)\n+($G904*'fnd base rates'!D$110)\n+($H904*'fnd base rates'!D$111)\n+($I904*'fnd base rates'!D$112)\n+($J904*'fnd base rates'!D$113)\n+($K904*'fnd base rates'!D$114)\n+($M904*'fnd base rates'!D$116)\n+($N904*'fnd base rates'!D$117)\n+($O904*'fnd base rates'!D$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,4)))\n*$R904","v":50031.29},{"$f":"(($D904*'fnd base rates'!E$107)\n+($E904*'fnd base rates'!E$108)\n+($F904*'fnd base rates'!E$109)\n+($G904*'fnd base rates'!E$110)\n+($H904*'fnd base rates'!E$111)\n+($I904*'fnd base rates'!E$112)\n+($J904*'fnd base rates'!E$113)\n+($K904*'fnd base rates'!E$114)\n+($M904*'fnd base rates'!E$116)\n+($N904*'fnd base rates'!E$117)\n+($O904*'fnd base rates'!E$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,5)))\n*$R904","v":368971.03349599999},{"$f":"(($D904*'fnd base rates'!F$107)\n+($E904*'fnd base rates'!F$108)\n+($F904*'fnd base rates'!F$109)\n+($G904*'fnd base rates'!F$110)\n+($H904*'fnd base rates'!F$111)\n+($I904*'fnd base rates'!F$112)\n+($J904*'fnd base rates'!F$113)\n+($K904*'fnd base rates'!F$114)\n+($M904*'fnd base rates'!F$116)\n+($N904*'fnd base rates'!F$117)\n+($O904*'fnd base rates'!F$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,6)))\n*$R904","v":41845.206744000003},{"$f":"(($D904*'fnd base rates'!G$107)\n+($E904*'fnd base rates'!G$108)\n+($F904*'fnd base rates'!G$109)\n+($G904*'fnd base rates'!G$110)\n+($H904*'fnd base rates'!G$111)\n+($I904*'fnd base rates'!G$112)\n+($J904*'fnd base rates'!G$113)\n+($K904*'fnd base rates'!G$114)\n+($M904*'fnd base rates'!G$116)\n+($N904*'fnd base rates'!G$117)\n+($O904*'fnd base rates'!G$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,7)))\n*$R904","v":14419.968096000001},{"$f":"(($D904*'fnd base rates'!H$107)\n+($E904*'fnd base rates'!H$108)\n+($F904*'fnd base rates'!H$109)\n+($G904*'fnd base rates'!H$110)\n+($H904*'fnd base rates'!H$111)\n+($I904*'fnd base rates'!H$112)\n+($J904*'fnd base rates'!H$113)\n+($K904*'fnd base rates'!H$114)\n+($M904*'fnd base rates'!H$116)\n+($N904*'fnd base rates'!H$117)\n+($O904*'fnd base rates'!H$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,8)))","v":39788.631839999995},{"$f":"(($D904*'fnd base rates'!I$107)\n+($E904*'fnd base rates'!I$108)\n+($F904*'fnd base rates'!I$109)\n+($G904*'fnd base rates'!I$110)\n+($H904*'fnd base rates'!I$111)\n+($I904*'fnd base rates'!I$112)\n+($J904*'fnd base rates'!I$113)\n+($K904*'fnd base rates'!I$114)\n+($M904*'fnd base rates'!I$116)\n+($N904*'fnd base rates'!I$117)\n+($O904*'fnd base rates'!I$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,9)))\n*$R904","v":25540.080000000002},{"$f":"(($D904*'fnd base rates'!J$107)\n+($E904*'fnd base rates'!J$108)\n+($F904*'fnd base rates'!J$109)\n+($G904*'fnd base rates'!J$110)\n+($H904*'fnd base rates'!J$111)\n+($I904*'fnd base rates'!J$112)\n+($J904*'fnd base rates'!J$113)\n+($K904*'fnd base rates'!J$114)\n+($M904*'fnd base rates'!J$116)\n+($N904*'fnd base rates'!J$117)\n+($O904*'fnd base rates'!J$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,10)))\n*$R904","v":55845.84},{"$f":"(($D904*'fnd base rates'!K$107)\n+($E904*'fnd base rates'!K$108)\n+($F904*'fnd base rates'!K$109)\n+($G904*'fnd base rates'!K$110)\n+($H904*'fnd base rates'!K$111)\n+($I904*'fnd base rates'!K$112)\n+($J904*'fnd base rates'!K$113)\n+($K904*'fnd base rates'!K$114)\n+($M904*'fnd base rates'!K$116)\n+($N904*'fnd base rates'!K$117)\n+($O904*'fnd base rates'!K$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,11)))\n*$R904","v":54080.668835999997},{"$f":"(($D904*'fnd base rates'!L$107)\n+($E904*'fnd base rates'!L$108)\n+($F904*'fnd base rates'!L$109)\n+($G904*'fnd base rates'!L$110)\n+($H904*'fnd base rates'!L$111)\n+($I904*'fnd base rates'!L$112)\n+($J904*'fnd base rates'!L$113)\n+($K904*'fnd base rates'!L$114)\n+($M904*'fnd base rates'!L$116)\n+($N904*'fnd base rates'!L$117)\n+($O904*'fnd base rates'!L$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,12)))","v":98732.18452000001},{"$f":"(($D904*'fnd base rates'!M$107)\n+($E904*'fnd base rates'!M$108)\n+($F904*'fnd base rates'!M$109)\n+($G904*'fnd base rates'!M$110)\n+($H904*'fnd base rates'!M$111)\n+($I904*'fnd base rates'!M$112)\n+($J904*'fnd base rates'!M$113)\n+($K904*'fnd base rates'!M$114)\n+($M904*'fnd base rates'!M$116)\n+($N904*'fnd base rates'!M$117)\n+($O904*'fnd base rates'!M$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,13)))","v":0},777464.51570400002,null,499061137,"499","061","137",1,44,777464.51570400002,17670,5105,12565,null,null,null,null,null,null,0,null,0]
["499",499061159,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D905","v":0},{"$f":"'fnd enro'!E905","v":0},{"$f":"'fnd enro'!F905","v":0},{"$f":"'fnd enro'!G905","v":0},{"$f":"'fnd enro'!H905","v":0},{"$f":"'fnd enro'!I905","v":1},{"$f":"'fnd enro'!J905","v":0},{"$f":"'fnd enro'!K905","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L905","v":0},{"$f":"'fnd enro'!M905","v":0},{"$f":"'fnd enro'!N905","v":0},{"$f":"'fnd enro'!O905","v":0},{"$f":"'fnd enro'!P905","v":0},{"$f":"'fnd enro'!R905","v":1},1,{"$f":"VALUE('fnd enro'!Q905)","v":3},null,{"$f":"(($D905*'fnd base rates'!C$107)\n+($E905*'fnd base rates'!C$108)\n+($F905*'fnd base rates'!C$109)\n+($G905*'fnd base rates'!C$110)\n+($H905*'fnd base rates'!C$111)\n+($I905*'fnd base rates'!C$112)\n+($J905*'fnd base rates'!C$113)\n+($K905*'fnd base rates'!C$114)\n+($M905*'fnd base rates'!C$116)\n+($N905*'fnd base rates'!C$117)\n+($O905*'fnd base rates'!C$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,3)))\n*$R905","v":570.33891299999993},{"$f":"(($D905*'fnd base rates'!D$107)\n+($E905*'fnd base rates'!D$108)\n+($F905*'fnd base rates'!D$109)\n+($G905*'fnd base rates'!D$110)\n+($H905*'fnd base rates'!D$111)\n+($I905*'fnd base rates'!D$112)\n+($J905*'fnd base rates'!D$113)\n+($K905*'fnd base rates'!D$114)\n+($M905*'fnd base rates'!D$116)\n+($N905*'fnd base rates'!D$117)\n+($O905*'fnd base rates'!D$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,4)))\n*$R905","v":810.3},{"$f":"(($D905*'fnd base rates'!E$107)\n+($E905*'fnd base rates'!E$108)\n+($F905*'fnd base rates'!E$109)\n+($G905*'fnd base rates'!E$110)\n+($H905*'fnd base rates'!E$111)\n+($I905*'fnd base rates'!E$112)\n+($J905*'fnd base rates'!E$113)\n+($K905*'fnd base rates'!E$114)\n+($M905*'fnd base rates'!E$116)\n+($N905*'fnd base rates'!E$117)\n+($O905*'fnd base rates'!E$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,5)))\n*$R905","v":5209.7030340000001},{"$f":"(($D905*'fnd base rates'!F$107)\n+($E905*'fnd base rates'!F$108)\n+($F905*'fnd base rates'!F$109)\n+($G905*'fnd base rates'!F$110)\n+($H905*'fnd base rates'!F$111)\n+($I905*'fnd base rates'!F$112)\n+($J905*'fnd base rates'!F$113)\n+($K905*'fnd base rates'!F$114)\n+($M905*'fnd base rates'!F$116)\n+($N905*'fnd base rates'!F$117)\n+($O905*'fnd base rates'!F$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,6)))\n*$R905","v":945.98492600000009},{"$f":"(($D905*'fnd base rates'!G$107)\n+($E905*'fnd base rates'!G$108)\n+($F905*'fnd base rates'!G$109)\n+($G905*'fnd base rates'!G$110)\n+($H905*'fnd base rates'!G$111)\n+($I905*'fnd base rates'!G$112)\n+($J905*'fnd base rates'!G$113)\n+($K905*'fnd base rates'!G$114)\n+($M905*'fnd base rates'!G$116)\n+($N905*'fnd base rates'!G$117)\n+($O905*'fnd base rates'!G$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,7)))\n*$R905","v":173.92018400000001},{"$f":"(($D905*'fnd base rates'!H$107)\n+($E905*'fnd base rates'!H$108)\n+($F905*'fnd base rates'!H$109)\n+($G905*'fnd base rates'!H$110)\n+($H905*'fnd base rates'!H$111)\n+($I905*'fnd base rates'!H$112)\n+($J905*'fnd base rates'!H$113)\n+($K905*'fnd base rates'!H$114)\n+($M905*'fnd base rates'!H$116)\n+($N905*'fnd base rates'!H$117)\n+($O905*'fnd base rates'!H$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D905*'fnd base rates'!I$107)\n+($E905*'fnd base rates'!I$108)\n+($F905*'fnd base rates'!I$109)\n+($G905*'fnd base rates'!I$110)\n+($H905*'fnd base rates'!I$111)\n+($I905*'fnd base rates'!I$112)\n+($J905*'fnd base rates'!I$113)\n+($K905*'fnd base rates'!I$114)\n+($M905*'fnd base rates'!I$116)\n+($N905*'fnd base rates'!I$117)\n+($O905*'fnd base rates'!I$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,9)))\n*$R905","v":451.12},{"$f":"(($D905*'fnd base rates'!J$107)\n+($E905*'fnd base rates'!J$108)\n+($F905*'fnd base rates'!J$109)\n+($G905*'fnd base rates'!J$110)\n+($H905*'fnd base rates'!J$111)\n+($I905*'fnd base rates'!J$112)\n+($J905*'fnd base rates'!J$113)\n+($K905*'fnd base rates'!J$114)\n+($M905*'fnd base rates'!J$116)\n+($N905*'fnd base rates'!J$117)\n+($O905*'fnd base rates'!J$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,10)))\n*$R905","v":607.66},{"$f":"(($D905*'fnd base rates'!K$107)\n+($E905*'fnd base rates'!K$108)\n+($F905*'fnd base rates'!K$109)\n+($G905*'fnd base rates'!K$110)\n+($H905*'fnd base rates'!K$111)\n+($I905*'fnd base rates'!K$112)\n+($J905*'fnd base rates'!K$113)\n+($K905*'fnd base rates'!K$114)\n+($M905*'fnd base rates'!K$116)\n+($N905*'fnd base rates'!K$117)\n+($O905*'fnd base rates'!K$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,11)))\n*$R905","v":1220.4620190000001},{"$f":"(($D905*'fnd base rates'!L$107)\n+($E905*'fnd base rates'!L$108)\n+($F905*'fnd base rates'!L$109)\n+($G905*'fnd base rates'!L$110)\n+($H905*'fnd base rates'!L$111)\n+($I905*'fnd base rates'!L$112)\n+($J905*'fnd base rates'!L$113)\n+($K905*'fnd base rates'!L$114)\n+($M905*'fnd base rates'!L$116)\n+($N905*'fnd base rates'!L$117)\n+($O905*'fnd base rates'!L$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D905*'fnd base rates'!M$107)\n+($E905*'fnd base rates'!M$108)\n+($F905*'fnd base rates'!M$109)\n+($G905*'fnd base rates'!M$110)\n+($H905*'fnd base rates'!M$111)\n+($I905*'fnd base rates'!M$112)\n+($J905*'fnd base rates'!M$113)\n+($K905*'fnd base rates'!M$114)\n+($M905*'fnd base rates'!M$116)\n+($N905*'fnd base rates'!M$117)\n+($O905*'fnd base rates'!M$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,13)))","v":0},12565.341266000001,null,499061159,"499","061","159",1,1,12565.341266000001,12565,-6277,18842,null,null,null,null,null,null,0,null,0]
["499",499061161,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D906","v":0},{"$f":"'fnd enro'!E906","v":0},{"$f":"'fnd enro'!F906","v":0},{"$f":"'fnd enro'!G906","v":0},{"$f":"'fnd enro'!H906","v":0},{"$f":"'fnd enro'!I906","v":2},{"$f":"'fnd enro'!J906","v":0},{"$f":"'fnd enro'!K906","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L906","v":0},{"$f":"'fnd enro'!M906","v":0},{"$f":"'fnd enro'!N906","v":0},{"$f":"'fnd enro'!O906","v":0},{"$f":"'fnd enro'!P906","v":0},{"$f":"'fnd enro'!R906","v":2},1,{"$f":"VALUE('fnd enro'!Q906)","v":8},null,{"$f":"(($D906*'fnd base rates'!C$107)\n+($E906*'fnd base rates'!C$108)\n+($F906*'fnd base rates'!C$109)\n+($G906*'fnd base rates'!C$110)\n+($H906*'fnd base rates'!C$111)\n+($I906*'fnd base rates'!C$112)\n+($J906*'fnd base rates'!C$113)\n+($K906*'fnd base rates'!C$114)\n+($M906*'fnd base rates'!C$116)\n+($N906*'fnd base rates'!C$117)\n+($O906*'fnd base rates'!C$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,3)))\n*$R906","v":1140.6778259999999},{"$f":"(($D906*'fnd base rates'!D$107)\n+($E906*'fnd base rates'!D$108)\n+($F906*'fnd base rates'!D$109)\n+($G906*'fnd base rates'!D$110)\n+($H906*'fnd base rates'!D$111)\n+($I906*'fnd base rates'!D$112)\n+($J906*'fnd base rates'!D$113)\n+($K906*'fnd base rates'!D$114)\n+($M906*'fnd base rates'!D$116)\n+($N906*'fnd base rates'!D$117)\n+($O906*'fnd base rates'!D$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,4)))\n*$R906","v":1620.6},{"$f":"(($D906*'fnd base rates'!E$107)\n+($E906*'fnd base rates'!E$108)\n+($F906*'fnd base rates'!E$109)\n+($G906*'fnd base rates'!E$110)\n+($H906*'fnd base rates'!E$111)\n+($I906*'fnd base rates'!E$112)\n+($J906*'fnd base rates'!E$113)\n+($K906*'fnd base rates'!E$114)\n+($M906*'fnd base rates'!E$116)\n+($N906*'fnd base rates'!E$117)\n+($O906*'fnd base rates'!E$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,5)))\n*$R906","v":10419.406068},{"$f":"(($D906*'fnd base rates'!F$107)\n+($E906*'fnd base rates'!F$108)\n+($F906*'fnd base rates'!F$109)\n+($G906*'fnd base rates'!F$110)\n+($H906*'fnd base rates'!F$111)\n+($I906*'fnd base rates'!F$112)\n+($J906*'fnd base rates'!F$113)\n+($K906*'fnd base rates'!F$114)\n+($M906*'fnd base rates'!F$116)\n+($N906*'fnd base rates'!F$117)\n+($O906*'fnd base rates'!F$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,6)))\n*$R906","v":1891.9698520000002},{"$f":"(($D906*'fnd base rates'!G$107)\n+($E906*'fnd base rates'!G$108)\n+($F906*'fnd base rates'!G$109)\n+($G906*'fnd base rates'!G$110)\n+($H906*'fnd base rates'!G$111)\n+($I906*'fnd base rates'!G$112)\n+($J906*'fnd base rates'!G$113)\n+($K906*'fnd base rates'!G$114)\n+($M906*'fnd base rates'!G$116)\n+($N906*'fnd base rates'!G$117)\n+($O906*'fnd base rates'!G$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,7)))\n*$R906","v":347.84036800000001},{"$f":"(($D906*'fnd base rates'!H$107)\n+($E906*'fnd base rates'!H$108)\n+($F906*'fnd base rates'!H$109)\n+($G906*'fnd base rates'!H$110)\n+($H906*'fnd base rates'!H$111)\n+($I906*'fnd base rates'!H$112)\n+($J906*'fnd base rates'!H$113)\n+($K906*'fnd base rates'!H$114)\n+($M906*'fnd base rates'!H$116)\n+($N906*'fnd base rates'!H$117)\n+($O906*'fnd base rates'!H$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D906*'fnd base rates'!I$107)\n+($E906*'fnd base rates'!I$108)\n+($F906*'fnd base rates'!I$109)\n+($G906*'fnd base rates'!I$110)\n+($H906*'fnd base rates'!I$111)\n+($I906*'fnd base rates'!I$112)\n+($J906*'fnd base rates'!I$113)\n+($K906*'fnd base rates'!I$114)\n+($M906*'fnd base rates'!I$116)\n+($N906*'fnd base rates'!I$117)\n+($O906*'fnd base rates'!I$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,9)))\n*$R906","v":902.24},{"$f":"(($D906*'fnd base rates'!J$107)\n+($E906*'fnd base rates'!J$108)\n+($F906*'fnd base rates'!J$109)\n+($G906*'fnd base rates'!J$110)\n+($H906*'fnd base rates'!J$111)\n+($I906*'fnd base rates'!J$112)\n+($J906*'fnd base rates'!J$113)\n+($K906*'fnd base rates'!J$114)\n+($M906*'fnd base rates'!J$116)\n+($N906*'fnd base rates'!J$117)\n+($O906*'fnd base rates'!J$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,10)))\n*$R906","v":1215.32},{"$f":"(($D906*'fnd base rates'!K$107)\n+($E906*'fnd base rates'!K$108)\n+($F906*'fnd base rates'!K$109)\n+($G906*'fnd base rates'!K$110)\n+($H906*'fnd base rates'!K$111)\n+($I906*'fnd base rates'!K$112)\n+($J906*'fnd base rates'!K$113)\n+($K906*'fnd base rates'!K$114)\n+($M906*'fnd base rates'!K$116)\n+($N906*'fnd base rates'!K$117)\n+($O906*'fnd base rates'!K$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,11)))\n*$R906","v":2440.9240380000001},{"$f":"(($D906*'fnd base rates'!L$107)\n+($E906*'fnd base rates'!L$108)\n+($F906*'fnd base rates'!L$109)\n+($G906*'fnd base rates'!L$110)\n+($H906*'fnd base rates'!L$111)\n+($I906*'fnd base rates'!L$112)\n+($J906*'fnd base rates'!L$113)\n+($K906*'fnd base rates'!L$114)\n+($M906*'fnd base rates'!L$116)\n+($N906*'fnd base rates'!L$117)\n+($O906*'fnd base rates'!L$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D906*'fnd base rates'!M$107)\n+($E906*'fnd base rates'!M$108)\n+($F906*'fnd base rates'!M$109)\n+($G906*'fnd base rates'!M$110)\n+($H906*'fnd base rates'!M$111)\n+($I906*'fnd base rates'!M$112)\n+($J906*'fnd base rates'!M$113)\n+($K906*'fnd base rates'!M$114)\n+($M906*'fnd base rates'!M$116)\n+($N906*'fnd base rates'!M$117)\n+($O906*'fnd base rates'!M$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,13)))","v":0},25130.682532000003,null,499061161,"499","061","161",1,2,25130.682532000003,12565,{"$f":"AO906-AQ906","v":-7564},20129,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B907,3)","v":"499"},499061278,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D907","v":0},{"$f":"'fnd enro'!E907","v":0},{"$f":"'fnd enro'!F907","v":0},{"$f":"'fnd enro'!G907","v":0},{"$f":"'fnd enro'!H907","v":0},{"$f":"'fnd enro'!I907","v":3},{"$f":"'fnd enro'!J907","v":0},{"$f":"'fnd enro'!K907","v":0.1179},{"$f":"'fnd enro'!L907","v":0},{"$f":"'fnd enro'!M907","v":0},{"$f":"'fnd enro'!N907","v":0},{"$f":"'fnd enro'!O907","v":0},{"$f":"'fnd enro'!P907","v":1},{"$f":"'fnd enro'!R907","v":3},{"$f":"VLOOKUP(B907,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q907)","v":7},null,{"$f":"(($D907*'fnd base rates'!C$107)\n+($E907*'fnd base rates'!C$108)\n+($F907*'fnd base rates'!C$109)\n+($G907*'fnd base rates'!C$110)\n+($H907*'fnd base rates'!C$111)\n+($I907*'fnd base rates'!C$112)\n+($J907*'fnd base rates'!C$113)\n+($K907*'fnd base rates'!C$114)\n+($M907*'fnd base rates'!C$116)\n+($N907*'fnd base rates'!C$117)\n+($O907*'fnd base rates'!C$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,3)))\n*$R907","v":1789.7467389999997},{"$f":"(($D907*'fnd base rates'!D$107)\n+($E907*'fnd base rates'!D$108)\n+($F907*'fnd base rates'!D$109)\n+($G907*'fnd base rates'!D$110)\n+($H907*'fnd base rates'!D$111)\n+($I907*'fnd base rates'!D$112)\n+($J907*'fnd base rates'!D$113)\n+($K907*'fnd base rates'!D$114)\n+($M907*'fnd base rates'!D$116)\n+($N907*'fnd base rates'!D$117)\n+($O907*'fnd base rates'!D$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,4)))\n*$R907","v":2803.9199999999996},{"$f":"(($D907*'fnd base rates'!E$107)\n+($E907*'fnd base rates'!E$108)\n+($F907*'fnd base rates'!E$109)\n+($G907*'fnd base rates'!E$110)\n+($H907*'fnd base rates'!E$111)\n+($I907*'fnd base rates'!E$112)\n+($J907*'fnd base rates'!E$113)\n+($K907*'fnd base rates'!E$114)\n+($M907*'fnd base rates'!E$116)\n+($N907*'fnd base rates'!E$117)\n+($O907*'fnd base rates'!E$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,5)))\n*$R907","v":19270.549101999997},{"$f":"(($D907*'fnd base rates'!F$107)\n+($E907*'fnd base rates'!F$108)\n+($F907*'fnd base rates'!F$109)\n+($G907*'fnd base rates'!F$110)\n+($H907*'fnd base rates'!F$111)\n+($I907*'fnd base rates'!F$112)\n+($J907*'fnd base rates'!F$113)\n+($K907*'fnd base rates'!F$114)\n+($M907*'fnd base rates'!F$116)\n+($N907*'fnd base rates'!F$117)\n+($O907*'fnd base rates'!F$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,6)))\n*$R907","v":2837.9547780000003},{"$f":"(($D907*'fnd base rates'!G$107)\n+($E907*'fnd base rates'!G$108)\n+($F907*'fnd base rates'!G$109)\n+($G907*'fnd base rates'!G$110)\n+($H907*'fnd base rates'!G$111)\n+($I907*'fnd base rates'!G$112)\n+($J907*'fnd base rates'!G$113)\n+($K907*'fnd base rates'!G$114)\n+($M907*'fnd base rates'!G$116)\n+($N907*'fnd base rates'!G$117)\n+($O907*'fnd base rates'!G$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,7)))\n*$R907","v":698.42055200000004},{"$f":"(($D907*'fnd base rates'!H$107)\n+($E907*'fnd base rates'!H$108)\n+($F907*'fnd base rates'!H$109)\n+($G907*'fnd base rates'!H$110)\n+($H907*'fnd base rates'!H$111)\n+($I907*'fnd base rates'!H$112)\n+($J907*'fnd base rates'!H$113)\n+($K907*'fnd base rates'!H$114)\n+($M907*'fnd base rates'!H$116)\n+($N907*'fnd base rates'!H$117)\n+($O907*'fnd base rates'!H$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,8)))","v":2659.0605799999998},{"$f":"(($D907*'fnd base rates'!I$107)\n+($E907*'fnd base rates'!I$108)\n+($F907*'fnd base rates'!I$109)\n+($G907*'fnd base rates'!I$110)\n+($H907*'fnd base rates'!I$111)\n+($I907*'fnd base rates'!I$112)\n+($J907*'fnd base rates'!I$113)\n+($K907*'fnd base rates'!I$114)\n+($M907*'fnd base rates'!I$116)\n+($N907*'fnd base rates'!I$117)\n+($O907*'fnd base rates'!I$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,9)))\n*$R907","v":1500.8100000000002},{"$f":"(($D907*'fnd base rates'!J$107)\n+($E907*'fnd base rates'!J$108)\n+($F907*'fnd base rates'!J$109)\n+($G907*'fnd base rates'!J$110)\n+($H907*'fnd base rates'!J$111)\n+($I907*'fnd base rates'!J$112)\n+($J907*'fnd base rates'!J$113)\n+($K907*'fnd base rates'!J$114)\n+($M907*'fnd base rates'!J$116)\n+($N907*'fnd base rates'!J$117)\n+($O907*'fnd base rates'!J$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,10)))\n*$R907","v":2589.19},{"$f":"(($D907*'fnd base rates'!K$107)\n+($E907*'fnd base rates'!K$108)\n+($F907*'fnd base rates'!K$109)\n+($G907*'fnd base rates'!K$110)\n+($H907*'fnd base rates'!K$111)\n+($I907*'fnd base rates'!K$112)\n+($J907*'fnd base rates'!K$113)\n+($K907*'fnd base rates'!K$114)\n+($M907*'fnd base rates'!K$116)\n+($N907*'fnd base rates'!K$117)\n+($O907*'fnd base rates'!K$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,11)))\n*$R907","v":3661.3860570000002},{"$f":"(($D907*'fnd base rates'!L$107)\n+($E907*'fnd base rates'!L$108)\n+($F907*'fnd base rates'!L$109)\n+($G907*'fnd base rates'!L$110)\n+($H907*'fnd base rates'!L$111)\n+($I907*'fnd base rates'!L$112)\n+($J907*'fnd base rates'!L$113)\n+($K907*'fnd base rates'!L$114)\n+($M907*'fnd base rates'!L$116)\n+($N907*'fnd base rates'!L$117)\n+($O907*'fnd base rates'!L$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,12)))","v":5718.2059900000004},{"$f":"(($D907*'fnd base rates'!M$107)\n+($E907*'fnd base rates'!M$108)\n+($F907*'fnd base rates'!M$109)\n+($G907*'fnd base rates'!M$110)\n+($H907*'fnd base rates'!M$111)\n+($I907*'fnd base rates'!M$112)\n+($J907*'fnd base rates'!M$113)\n+($K907*'fnd base rates'!M$114)\n+($M907*'fnd base rates'!M$116)\n+($N907*'fnd base rates'!M$117)\n+($O907*'fnd base rates'!M$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U907:AE907)","v":43529.243798000003},null,{"$f":"B907","v":499061278},{"$f":"IF($B907<499999999,MID($B907,1,3),MID($B907,1,4))","v":"499"},{"$f":"IF($B907<499999999,MID($B907,4,3),MID($B907,5,3))","v":"061"},{"$f":"IF($B907<499999999,MID($B907,7,3),MID($B907,8,3))","v":"278"},{"$f":"IF(VLOOKUP(VALUE(IF(AH907<499999999,MID(AH907,4,3),MID(AH907,5,3))),distinfo,4)=R907,1,0)","v":1},3,{"$f":"AF907","v":43529.243798000003},{"$f":"IF(OR(AF907=0,AM907=0),0,ROUND(AN907/AM907,0))","v":14510},2578,11932,null,null,null,null,null,null,{"$f":"AY907-AW907","v":0},null,{"$f":"BA907-AY907","v":0}]
["499",499061281,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D908","v":0},{"$f":"'fnd enro'!E908","v":0},{"$f":"'fnd enro'!F908","v":0},{"$f":"'fnd enro'!G908","v":0},{"$f":"'fnd enro'!H908","v":0},{"$f":"'fnd enro'!I908","v":261},{"$f":"'fnd enro'!J908","v":0},{"$f":"'fnd enro'!K908","v":10.257300000000001},{"$f":"'fnd enro'!L908","v":0},{"$f":"'fnd enro'!M908","v":0},{"$f":"'fnd enro'!N908","v":0},{"$f":"'fnd enro'!O908","v":7},{"$f":"'fnd enro'!P908","v":191},{"$f":"'fnd enro'!R908","v":261},1,{"$f":"VALUE('fnd enro'!Q908)","v":12},null,{"$f":"(($D908*'fnd base rates'!C$107)\n+($E908*'fnd base rates'!C$108)\n+($F908*'fnd base rates'!C$109)\n+($G908*'fnd base rates'!C$110)\n+($H908*'fnd base rates'!C$111)\n+($I908*'fnd base rates'!C$112)\n+($J908*'fnd base rates'!C$113)\n+($K908*'fnd base rates'!C$114)\n+($M908*'fnd base rates'!C$116)\n+($N908*'fnd base rates'!C$117)\n+($O908*'fnd base rates'!C$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,3)))\n*$R908","v":171695.63629299999},{"$f":"(($D908*'fnd base rates'!D$107)\n+($E908*'fnd base rates'!D$108)\n+($F908*'fnd base rates'!D$109)\n+($G908*'fnd base rates'!D$110)\n+($H908*'fnd base rates'!D$111)\n+($I908*'fnd base rates'!D$112)\n+($J908*'fnd base rates'!D$113)\n+($K908*'fnd base rates'!D$114)\n+($M908*'fnd base rates'!D$116)\n+($N908*'fnd base rates'!D$117)\n+($O908*'fnd base rates'!D$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,4)))\n*$R908","v":317035.15999999997},{"$f":"(($D908*'fnd base rates'!E$107)\n+($E908*'fnd base rates'!E$108)\n+($F908*'fnd base rates'!E$109)\n+($G908*'fnd base rates'!E$110)\n+($H908*'fnd base rates'!E$111)\n+($I908*'fnd base rates'!E$112)\n+($J908*'fnd base rates'!E$113)\n+($K908*'fnd base rates'!E$114)\n+($M908*'fnd base rates'!E$116)\n+($N908*'fnd base rates'!E$117)\n+($O908*'fnd base rates'!E$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,5)))\n*$R908","v":2385776.5518740001},{"$f":"(($D908*'fnd base rates'!F$107)\n+($E908*'fnd base rates'!F$108)\n+($F908*'fnd base rates'!F$109)\n+($G908*'fnd base rates'!F$110)\n+($H908*'fnd base rates'!F$111)\n+($I908*'fnd base rates'!F$112)\n+($J908*'fnd base rates'!F$113)\n+($K908*'fnd base rates'!F$114)\n+($M908*'fnd base rates'!F$116)\n+($N908*'fnd base rates'!F$117)\n+($O908*'fnd base rates'!F$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,6)))\n*$R908","v":248455.15568600001},{"$f":"(($D908*'fnd base rates'!G$107)\n+($E908*'fnd base rates'!G$108)\n+($F908*'fnd base rates'!G$109)\n+($G908*'fnd base rates'!G$110)\n+($H908*'fnd base rates'!G$111)\n+($I908*'fnd base rates'!G$112)\n+($J908*'fnd base rates'!G$113)\n+($K908*'fnd base rates'!G$114)\n+($M908*'fnd base rates'!G$116)\n+($N908*'fnd base rates'!G$117)\n+($O908*'fnd base rates'!G$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,7)))\n*$R908","v":95086.178024000023},{"$f":"(($D908*'fnd base rates'!H$107)\n+($E908*'fnd base rates'!H$108)\n+($F908*'fnd base rates'!H$109)\n+($G908*'fnd base rates'!H$110)\n+($H908*'fnd base rates'!H$111)\n+($I908*'fnd base rates'!H$112)\n+($J908*'fnd base rates'!H$113)\n+($K908*'fnd base rates'!H$114)\n+($M908*'fnd base rates'!H$116)\n+($N908*'fnd base rates'!H$117)\n+($O908*'fnd base rates'!H$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,8)))","v":237641.83046000003},{"$f":"(($D908*'fnd base rates'!I$107)\n+($E908*'fnd base rates'!I$108)\n+($F908*'fnd base rates'!I$109)\n+($G908*'fnd base rates'!I$110)\n+($H908*'fnd base rates'!I$111)\n+($I908*'fnd base rates'!I$112)\n+($J908*'fnd base rates'!I$113)\n+($K908*'fnd base rates'!I$114)\n+($M908*'fnd base rates'!I$116)\n+($N908*'fnd base rates'!I$117)\n+($O908*'fnd base rates'!I$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,9)))\n*$R908","v":159514.9},{"$f":"(($D908*'fnd base rates'!J$107)\n+($E908*'fnd base rates'!J$108)\n+($F908*'fnd base rates'!J$109)\n+($G908*'fnd base rates'!J$110)\n+($H908*'fnd base rates'!J$111)\n+($I908*'fnd base rates'!J$112)\n+($J908*'fnd base rates'!J$113)\n+($K908*'fnd base rates'!J$114)\n+($M908*'fnd base rates'!J$116)\n+($N908*'fnd base rates'!J$117)\n+($O908*'fnd base rates'!J$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,10)))\n*$R908","v":372426.00999999995},{"$f":"(($D908*'fnd base rates'!K$107)\n+($E908*'fnd base rates'!K$108)\n+($F908*'fnd base rates'!K$109)\n+($G908*'fnd base rates'!K$110)\n+($H908*'fnd base rates'!K$111)\n+($I908*'fnd base rates'!K$112)\n+($J908*'fnd base rates'!K$113)\n+($K908*'fnd base rates'!K$114)\n+($M908*'fnd base rates'!K$116)\n+($N908*'fnd base rates'!K$117)\n+($O908*'fnd base rates'!K$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,11)))\n*$R908","v":321202.96695900004},{"$f":"(($D908*'fnd base rates'!L$107)\n+($E908*'fnd base rates'!L$108)\n+($F908*'fnd base rates'!L$109)\n+($G908*'fnd base rates'!L$110)\n+($H908*'fnd base rates'!L$111)\n+($I908*'fnd base rates'!L$112)\n+($J908*'fnd base rates'!L$113)\n+($K908*'fnd base rates'!L$114)\n+($M908*'fnd base rates'!L$116)\n+($N908*'fnd base rates'!L$117)\n+($O908*'fnd base rates'!L$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,12)))","v":619473.71112999995},{"$f":"(($D908*'fnd base rates'!M$107)\n+($E908*'fnd base rates'!M$108)\n+($F908*'fnd base rates'!M$109)\n+($G908*'fnd base rates'!M$110)\n+($H908*'fnd base rates'!M$111)\n+($I908*'fnd base rates'!M$112)\n+($J908*'fnd base rates'!M$113)\n+($K908*'fnd base rates'!M$114)\n+($M908*'fnd base rates'!M$116)\n+($N908*'fnd base rates'!M$117)\n+($O908*'fnd base rates'!M$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,13)))","v":0},4928308.1004259996,null,499061281,"499","061","281",1,261,4928308.1004259996,18882,1941,16941,null,null,null,null,null,null,0,null,0]
["499",499061325,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D909","v":0},{"$f":"'fnd enro'!E909","v":0},{"$f":"'fnd enro'!F909","v":0},{"$f":"'fnd enro'!G909","v":0},{"$f":"'fnd enro'!H909","v":0},{"$f":"'fnd enro'!I909","v":21},{"$f":"'fnd enro'!J909","v":0},{"$f":"'fnd enro'!K909","v":0.82530000000000003},{"$f":"'fnd enro'!L909","v":0},{"$f":"'fnd enro'!M909","v":0},{"$f":"'fnd enro'!N909","v":0},{"$f":"'fnd enro'!O909","v":0},{"$f":"'fnd enro'!P909","v":7},{"$f":"'fnd enro'!R909","v":21},1,{"$f":"VALUE('fnd enro'!Q909)","v":9},null,{"$f":"(($D909*'fnd base rates'!C$107)\n+($E909*'fnd base rates'!C$108)\n+($F909*'fnd base rates'!C$109)\n+($G909*'fnd base rates'!C$110)\n+($H909*'fnd base rates'!C$111)\n+($I909*'fnd base rates'!C$112)\n+($J909*'fnd base rates'!C$113)\n+($K909*'fnd base rates'!C$114)\n+($M909*'fnd base rates'!C$116)\n+($N909*'fnd base rates'!C$117)\n+($O909*'fnd base rates'!C$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,3)))\n*$R909","v":12612.017172999998},{"$f":"(($D909*'fnd base rates'!D$107)\n+($E909*'fnd base rates'!D$108)\n+($F909*'fnd base rates'!D$109)\n+($G909*'fnd base rates'!D$110)\n+($H909*'fnd base rates'!D$111)\n+($I909*'fnd base rates'!D$112)\n+($J909*'fnd base rates'!D$113)\n+($K909*'fnd base rates'!D$114)\n+($M909*'fnd base rates'!D$116)\n+($N909*'fnd base rates'!D$117)\n+($O909*'fnd base rates'!D$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,4)))\n*$R909","v":20024.48},{"$f":"(($D909*'fnd base rates'!E$107)\n+($E909*'fnd base rates'!E$108)\n+($F909*'fnd base rates'!E$109)\n+($G909*'fnd base rates'!E$110)\n+($H909*'fnd base rates'!E$111)\n+($I909*'fnd base rates'!E$112)\n+($J909*'fnd base rates'!E$113)\n+($K909*'fnd base rates'!E$114)\n+($M909*'fnd base rates'!E$116)\n+($N909*'fnd base rates'!E$117)\n+($O909*'fnd base rates'!E$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,5)))\n*$R909","v":138769.46371400001},{"$f":"(($D909*'fnd base rates'!F$107)\n+($E909*'fnd base rates'!F$108)\n+($F909*'fnd base rates'!F$109)\n+($G909*'fnd base rates'!F$110)\n+($H909*'fnd base rates'!F$111)\n+($I909*'fnd base rates'!F$112)\n+($J909*'fnd base rates'!F$113)\n+($K909*'fnd base rates'!F$114)\n+($M909*'fnd base rates'!F$116)\n+($N909*'fnd base rates'!F$117)\n+($O909*'fnd base rates'!F$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,6)))\n*$R909","v":19865.683446000003},{"$f":"(($D909*'fnd base rates'!G$107)\n+($E909*'fnd base rates'!G$108)\n+($F909*'fnd base rates'!G$109)\n+($G909*'fnd base rates'!G$110)\n+($H909*'fnd base rates'!G$111)\n+($I909*'fnd base rates'!G$112)\n+($J909*'fnd base rates'!G$113)\n+($K909*'fnd base rates'!G$114)\n+($M909*'fnd base rates'!G$116)\n+($N909*'fnd base rates'!G$117)\n+($O909*'fnd base rates'!G$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,7)))\n*$R909","v":5076.9638640000003},{"$f":"(($D909*'fnd base rates'!H$107)\n+($E909*'fnd base rates'!H$108)\n+($F909*'fnd base rates'!H$109)\n+($G909*'fnd base rates'!H$110)\n+($H909*'fnd base rates'!H$111)\n+($I909*'fnd base rates'!H$112)\n+($J909*'fnd base rates'!H$113)\n+($K909*'fnd base rates'!H$114)\n+($M909*'fnd base rates'!H$116)\n+($N909*'fnd base rates'!H$117)\n+($O909*'fnd base rates'!H$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,8)))","v":18642.194060000002},{"$f":"(($D909*'fnd base rates'!I$107)\n+($E909*'fnd base rates'!I$108)\n+($F909*'fnd base rates'!I$109)\n+($G909*'fnd base rates'!I$110)\n+($H909*'fnd base rates'!I$111)\n+($I909*'fnd base rates'!I$112)\n+($J909*'fnd base rates'!I$113)\n+($K909*'fnd base rates'!I$114)\n+($M909*'fnd base rates'!I$116)\n+($N909*'fnd base rates'!I$117)\n+($O909*'fnd base rates'!I$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,9)))\n*$R909","v":10662.61},{"$f":"(($D909*'fnd base rates'!J$107)\n+($E909*'fnd base rates'!J$108)\n+($F909*'fnd base rates'!J$109)\n+($G909*'fnd base rates'!J$110)\n+($H909*'fnd base rates'!J$111)\n+($I909*'fnd base rates'!J$112)\n+($J909*'fnd base rates'!J$113)\n+($K909*'fnd base rates'!J$114)\n+($M909*'fnd base rates'!J$116)\n+($N909*'fnd base rates'!J$117)\n+($O909*'fnd base rates'!J$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,10)))\n*$R909","v":18939.829999999998},{"$f":"(($D909*'fnd base rates'!K$107)\n+($E909*'fnd base rates'!K$108)\n+($F909*'fnd base rates'!K$109)\n+($G909*'fnd base rates'!K$110)\n+($H909*'fnd base rates'!K$111)\n+($I909*'fnd base rates'!K$112)\n+($J909*'fnd base rates'!K$113)\n+($K909*'fnd base rates'!K$114)\n+($M909*'fnd base rates'!K$116)\n+($N909*'fnd base rates'!K$117)\n+($O909*'fnd base rates'!K$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,11)))\n*$R909","v":25629.702399000002},{"$f":"(($D909*'fnd base rates'!L$107)\n+($E909*'fnd base rates'!L$108)\n+($F909*'fnd base rates'!L$109)\n+($G909*'fnd base rates'!L$110)\n+($H909*'fnd base rates'!L$111)\n+($I909*'fnd base rates'!L$112)\n+($J909*'fnd base rates'!L$113)\n+($K909*'fnd base rates'!L$114)\n+($M909*'fnd base rates'!L$116)\n+($N909*'fnd base rates'!L$117)\n+($O909*'fnd base rates'!L$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,12)))","v":40690.131929999996},{"$f":"(($D909*'fnd base rates'!M$107)\n+($E909*'fnd base rates'!M$108)\n+($F909*'fnd base rates'!M$109)\n+($G909*'fnd base rates'!M$110)\n+($H909*'fnd base rates'!M$111)\n+($I909*'fnd base rates'!M$112)\n+($J909*'fnd base rates'!M$113)\n+($K909*'fnd base rates'!M$114)\n+($M909*'fnd base rates'!M$116)\n+($N909*'fnd base rates'!M$117)\n+($O909*'fnd base rates'!M$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,13)))","v":0},310913.07658599998,null,499061325,"499","061","325",1,21,310913.07658599998,14805,2240,12565,null,null,null,null,null,null,0,null,0]
["499",499061332,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D910","v":0},{"$f":"'fnd enro'!E910","v":0},{"$f":"'fnd enro'!F910","v":0},{"$f":"'fnd enro'!G910","v":0},{"$f":"'fnd enro'!H910","v":0},{"$f":"'fnd enro'!I910","v":31},{"$f":"'fnd enro'!J910","v":0},{"$f":"'fnd enro'!K910","v":1.2182999999999999},{"$f":"'fnd enro'!L910","v":0},{"$f":"'fnd enro'!M910","v":0},{"$f":"'fnd enro'!N910","v":0},{"$f":"'fnd enro'!O910","v":5},{"$f":"'fnd enro'!P910","v":20},{"$f":"'fnd enro'!R910","v":31},1,{"$f":"VALUE('fnd enro'!Q910)","v":10},null,{"$f":"(($D910*'fnd base rates'!C$107)\n+($E910*'fnd base rates'!C$108)\n+($F910*'fnd base rates'!C$109)\n+($G910*'fnd base rates'!C$110)\n+($H910*'fnd base rates'!C$111)\n+($I910*'fnd base rates'!C$112)\n+($J910*'fnd base rates'!C$113)\n+($K910*'fnd base rates'!C$114)\n+($M910*'fnd base rates'!C$116)\n+($N910*'fnd base rates'!C$117)\n+($O910*'fnd base rates'!C$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,3)))\n*$R910","v":20248.006302999998},{"$f":"(($D910*'fnd base rates'!D$107)\n+($E910*'fnd base rates'!D$108)\n+($F910*'fnd base rates'!D$109)\n+($G910*'fnd base rates'!D$110)\n+($H910*'fnd base rates'!D$111)\n+($I910*'fnd base rates'!D$112)\n+($J910*'fnd base rates'!D$113)\n+($K910*'fnd base rates'!D$114)\n+($M910*'fnd base rates'!D$116)\n+($N910*'fnd base rates'!D$117)\n+($O910*'fnd base rates'!D$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,4)))\n*$R910","v":35390.649999999994},{"$f":"(($D910*'fnd base rates'!E$107)\n+($E910*'fnd base rates'!E$108)\n+($F910*'fnd base rates'!E$109)\n+($G910*'fnd base rates'!E$110)\n+($H910*'fnd base rates'!E$111)\n+($I910*'fnd base rates'!E$112)\n+($J910*'fnd base rates'!E$113)\n+($K910*'fnd base rates'!E$114)\n+($M910*'fnd base rates'!E$116)\n+($N910*'fnd base rates'!E$117)\n+($O910*'fnd base rates'!E$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,5)))\n*$R910","v":258704.69405399999},{"$f":"(($D910*'fnd base rates'!F$107)\n+($E910*'fnd base rates'!F$108)\n+($F910*'fnd base rates'!F$109)\n+($G910*'fnd base rates'!F$110)\n+($H910*'fnd base rates'!F$111)\n+($I910*'fnd base rates'!F$112)\n+($J910*'fnd base rates'!F$113)\n+($K910*'fnd base rates'!F$114)\n+($M910*'fnd base rates'!F$116)\n+($N910*'fnd base rates'!F$117)\n+($O910*'fnd base rates'!F$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,6)))\n*$R910","v":30434.882706},{"$f":"(($D910*'fnd base rates'!G$107)\n+($E910*'fnd base rates'!G$108)\n+($F910*'fnd base rates'!G$109)\n+($G910*'fnd base rates'!G$110)\n+($H910*'fnd base rates'!G$111)\n+($I910*'fnd base rates'!G$112)\n+($J910*'fnd base rates'!G$113)\n+($K910*'fnd base rates'!G$114)\n+($M910*'fnd base rates'!G$116)\n+($N910*'fnd base rates'!G$117)\n+($O910*'fnd base rates'!G$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,7)))\n*$R910","v":10047.425703999999},{"$f":"(($D910*'fnd base rates'!H$107)\n+($E910*'fnd base rates'!H$108)\n+($F910*'fnd base rates'!H$109)\n+($G910*'fnd base rates'!H$110)\n+($H910*'fnd base rates'!H$111)\n+($I910*'fnd base rates'!H$112)\n+($J910*'fnd base rates'!H$113)\n+($K910*'fnd base rates'!H$114)\n+($M910*'fnd base rates'!H$116)\n+($N910*'fnd base rates'!H$117)\n+($O910*'fnd base rates'!H$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,8)))","v":28654.682659999999},{"$f":"(($D910*'fnd base rates'!I$107)\n+($E910*'fnd base rates'!I$108)\n+($F910*'fnd base rates'!I$109)\n+($G910*'fnd base rates'!I$110)\n+($H910*'fnd base rates'!I$111)\n+($I910*'fnd base rates'!I$112)\n+($J910*'fnd base rates'!I$113)\n+($K910*'fnd base rates'!I$114)\n+($M910*'fnd base rates'!I$116)\n+($N910*'fnd base rates'!I$117)\n+($O910*'fnd base rates'!I$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,9)))\n*$R910","v":18081.72},{"$f":"(($D910*'fnd base rates'!J$107)\n+($E910*'fnd base rates'!J$108)\n+($F910*'fnd base rates'!J$109)\n+($G910*'fnd base rates'!J$110)\n+($H910*'fnd base rates'!J$111)\n+($I910*'fnd base rates'!J$112)\n+($J910*'fnd base rates'!J$113)\n+($K910*'fnd base rates'!J$114)\n+($M910*'fnd base rates'!J$116)\n+($N910*'fnd base rates'!J$117)\n+($O910*'fnd base rates'!J$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,10)))\n*$R910","v":37814.959999999999},{"$f":"(($D910*'fnd base rates'!K$107)\n+($E910*'fnd base rates'!K$108)\n+($F910*'fnd base rates'!K$109)\n+($G910*'fnd base rates'!K$110)\n+($H910*'fnd base rates'!K$111)\n+($I910*'fnd base rates'!K$112)\n+($J910*'fnd base rates'!K$113)\n+($K910*'fnd base rates'!K$114)\n+($M910*'fnd base rates'!K$116)\n+($N910*'fnd base rates'!K$117)\n+($O910*'fnd base rates'!K$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,11)))\n*$R910","v":39736.022589},{"$f":"(($D910*'fnd base rates'!L$107)\n+($E910*'fnd base rates'!L$108)\n+($F910*'fnd base rates'!L$109)\n+($G910*'fnd base rates'!L$110)\n+($H910*'fnd base rates'!L$111)\n+($I910*'fnd base rates'!L$112)\n+($J910*'fnd base rates'!L$113)\n+($K910*'fnd base rates'!L$114)\n+($M910*'fnd base rates'!L$116)\n+($N910*'fnd base rates'!L$117)\n+($O910*'fnd base rates'!L$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,12)))","v":69789.735230000006},{"$f":"(($D910*'fnd base rates'!M$107)\n+($E910*'fnd base rates'!M$108)\n+($F910*'fnd base rates'!M$109)\n+($G910*'fnd base rates'!M$110)\n+($H910*'fnd base rates'!M$111)\n+($I910*'fnd base rates'!M$112)\n+($J910*'fnd base rates'!M$113)\n+($K910*'fnd base rates'!M$114)\n+($M910*'fnd base rates'!M$116)\n+($N910*'fnd base rates'!M$117)\n+($O910*'fnd base rates'!M$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,13)))","v":0},548902.77924599999,null,499061332,"499","061","332",1,31,548902.77924599999,17707,-415,18122,null,null,null,null,null,null,0,null,0]
["499",499061750,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D911","v":0},{"$f":"'fnd enro'!E911","v":0},{"$f":"'fnd enro'!F911","v":0},{"$f":"'fnd enro'!G911","v":0},{"$f":"'fnd enro'!H911","v":0},{"$f":"'fnd enro'!I911","v":1},{"$f":"'fnd enro'!J911","v":0},{"$f":"'fnd enro'!K911","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L911","v":0},{"$f":"'fnd enro'!M911","v":0},{"$f":"'fnd enro'!N911","v":0},{"$f":"'fnd enro'!O911","v":0},{"$f":"'fnd enro'!P911","v":1},{"$f":"'fnd enro'!R911","v":1},1,{"$f":"VALUE('fnd enro'!Q911)","v":7},null,{"$f":"(($D911*'fnd base rates'!C$107)\n+($E911*'fnd base rates'!C$108)\n+($F911*'fnd base rates'!C$109)\n+($G911*'fnd base rates'!C$110)\n+($H911*'fnd base rates'!C$111)\n+($I911*'fnd base rates'!C$112)\n+($J911*'fnd base rates'!C$113)\n+($K911*'fnd base rates'!C$114)\n+($M911*'fnd base rates'!C$116)\n+($N911*'fnd base rates'!C$117)\n+($O911*'fnd base rates'!C$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,3)))\n*$R911","v":649.06891299999995},{"$f":"(($D911*'fnd base rates'!D$107)\n+($E911*'fnd base rates'!D$108)\n+($F911*'fnd base rates'!D$109)\n+($G911*'fnd base rates'!D$110)\n+($H911*'fnd base rates'!D$111)\n+($I911*'fnd base rates'!D$112)\n+($J911*'fnd base rates'!D$113)\n+($K911*'fnd base rates'!D$114)\n+($M911*'fnd base rates'!D$116)\n+($N911*'fnd base rates'!D$117)\n+($O911*'fnd base rates'!D$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,4)))\n*$R911","v":1183.32},{"$f":"(($D911*'fnd base rates'!E$107)\n+($E911*'fnd base rates'!E$108)\n+($F911*'fnd base rates'!E$109)\n+($G911*'fnd base rates'!E$110)\n+($H911*'fnd base rates'!E$111)\n+($I911*'fnd base rates'!E$112)\n+($J911*'fnd base rates'!E$113)\n+($K911*'fnd base rates'!E$114)\n+($M911*'fnd base rates'!E$116)\n+($N911*'fnd base rates'!E$117)\n+($O911*'fnd base rates'!E$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,5)))\n*$R911","v":8851.1430340000006},{"$f":"(($D911*'fnd base rates'!F$107)\n+($E911*'fnd base rates'!F$108)\n+($F911*'fnd base rates'!F$109)\n+($G911*'fnd base rates'!F$110)\n+($H911*'fnd base rates'!F$111)\n+($I911*'fnd base rates'!F$112)\n+($J911*'fnd base rates'!F$113)\n+($K911*'fnd base rates'!F$114)\n+($M911*'fnd base rates'!F$116)\n+($N911*'fnd base rates'!F$117)\n+($O911*'fnd base rates'!F$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,6)))\n*$R911","v":945.98492600000009},{"$f":"(($D911*'fnd base rates'!G$107)\n+($E911*'fnd base rates'!G$108)\n+($F911*'fnd base rates'!G$109)\n+($G911*'fnd base rates'!G$110)\n+($H911*'fnd base rates'!G$111)\n+($I911*'fnd base rates'!G$112)\n+($J911*'fnd base rates'!G$113)\n+($K911*'fnd base rates'!G$114)\n+($M911*'fnd base rates'!G$116)\n+($N911*'fnd base rates'!G$117)\n+($O911*'fnd base rates'!G$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,7)))\n*$R911","v":350.58018400000003},{"$f":"(($D911*'fnd base rates'!H$107)\n+($E911*'fnd base rates'!H$108)\n+($F911*'fnd base rates'!H$109)\n+($G911*'fnd base rates'!H$110)\n+($H911*'fnd base rates'!H$111)\n+($I911*'fnd base rates'!H$112)\n+($J911*'fnd base rates'!H$113)\n+($K911*'fnd base rates'!H$114)\n+($M911*'fnd base rates'!H$116)\n+($N911*'fnd base rates'!H$117)\n+($O911*'fnd base rates'!H$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,8)))","v":904.40686000000005},{"$f":"(($D911*'fnd base rates'!I$107)\n+($E911*'fnd base rates'!I$108)\n+($F911*'fnd base rates'!I$109)\n+($G911*'fnd base rates'!I$110)\n+($H911*'fnd base rates'!I$111)\n+($I911*'fnd base rates'!I$112)\n+($J911*'fnd base rates'!I$113)\n+($K911*'fnd base rates'!I$114)\n+($M911*'fnd base rates'!I$116)\n+($N911*'fnd base rates'!I$117)\n+($O911*'fnd base rates'!I$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,9)))\n*$R911","v":598.56999999999994},{"$f":"(($D911*'fnd base rates'!J$107)\n+($E911*'fnd base rates'!J$108)\n+($F911*'fnd base rates'!J$109)\n+($G911*'fnd base rates'!J$110)\n+($H911*'fnd base rates'!J$111)\n+($I911*'fnd base rates'!J$112)\n+($J911*'fnd base rates'!J$113)\n+($K911*'fnd base rates'!J$114)\n+($M911*'fnd base rates'!J$116)\n+($N911*'fnd base rates'!J$117)\n+($O911*'fnd base rates'!J$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,10)))\n*$R911","v":1373.87},{"$f":"(($D911*'fnd base rates'!K$107)\n+($E911*'fnd base rates'!K$108)\n+($F911*'fnd base rates'!K$109)\n+($G911*'fnd base rates'!K$110)\n+($H911*'fnd base rates'!K$111)\n+($I911*'fnd base rates'!K$112)\n+($J911*'fnd base rates'!K$113)\n+($K911*'fnd base rates'!K$114)\n+($M911*'fnd base rates'!K$116)\n+($N911*'fnd base rates'!K$117)\n+($O911*'fnd base rates'!K$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,11)))\n*$R911","v":1220.4620190000001},{"$f":"(($D911*'fnd base rates'!L$107)\n+($E911*'fnd base rates'!L$108)\n+($F911*'fnd base rates'!L$109)\n+($G911*'fnd base rates'!L$110)\n+($H911*'fnd base rates'!L$111)\n+($I911*'fnd base rates'!L$112)\n+($J911*'fnd base rates'!L$113)\n+($K911*'fnd base rates'!L$114)\n+($M911*'fnd base rates'!L$116)\n+($N911*'fnd base rates'!L$117)\n+($O911*'fnd base rates'!L$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,12)))","v":2321.15533},{"$f":"(($D911*'fnd base rates'!M$107)\n+($E911*'fnd base rates'!M$108)\n+($F911*'fnd base rates'!M$109)\n+($G911*'fnd base rates'!M$110)\n+($H911*'fnd base rates'!M$111)\n+($I911*'fnd base rates'!M$112)\n+($J911*'fnd base rates'!M$113)\n+($K911*'fnd base rates'!M$114)\n+($M911*'fnd base rates'!M$116)\n+($N911*'fnd base rates'!M$117)\n+($O911*'fnd base rates'!M$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,13)))","v":0},18398.561266000001,null,499061750,"499","061","750",1,1,18398.561266000001,18399,2252,16147,null,null,null,null,null,null,0,null,0]
["499",499332005,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D912","v":0},{"$f":"'fnd enro'!E912","v":0},{"$f":"'fnd enro'!F912","v":0},{"$f":"'fnd enro'!G912","v":0},{"$f":"'fnd enro'!H912","v":20},{"$f":"'fnd enro'!I912","v":0},{"$f":"'fnd enro'!J912","v":0},{"$f":"'fnd enro'!K912","v":0.78600000000000003},{"$f":"'fnd enro'!L912","v":0},{"$f":"'fnd enro'!M912","v":0},{"$f":"'fnd enro'!N912","v":1},{"$f":"'fnd enro'!O912","v":0},{"$f":"'fnd enro'!P912","v":8},{"$f":"'fnd enro'!R912","v":20},1,{"$f":"VALUE('fnd enro'!Q912)","v":8},null,{"$f":"(($D912*'fnd base rates'!C$107)\n+($E912*'fnd base rates'!C$108)\n+($F912*'fnd base rates'!C$109)\n+($G912*'fnd base rates'!C$110)\n+($H912*'fnd base rates'!C$111)\n+($I912*'fnd base rates'!C$112)\n+($J912*'fnd base rates'!C$113)\n+($K912*'fnd base rates'!C$114)\n+($M912*'fnd base rates'!C$116)\n+($N912*'fnd base rates'!C$117)\n+($O912*'fnd base rates'!C$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,3)))\n*$R912","v":12202.778259999999},{"$f":"(($D912*'fnd base rates'!D$107)\n+($E912*'fnd base rates'!D$108)\n+($F912*'fnd base rates'!D$109)\n+($G912*'fnd base rates'!D$110)\n+($H912*'fnd base rates'!D$111)\n+($I912*'fnd base rates'!D$112)\n+($J912*'fnd base rates'!D$113)\n+($K912*'fnd base rates'!D$114)\n+($M912*'fnd base rates'!D$116)\n+($N912*'fnd base rates'!D$117)\n+($O912*'fnd base rates'!D$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,4)))\n*$R912","v":19623.93},{"$f":"(($D912*'fnd base rates'!E$107)\n+($E912*'fnd base rates'!E$108)\n+($F912*'fnd base rates'!E$109)\n+($G912*'fnd base rates'!E$110)\n+($H912*'fnd base rates'!E$111)\n+($I912*'fnd base rates'!E$112)\n+($J912*'fnd base rates'!E$113)\n+($K912*'fnd base rates'!E$114)\n+($M912*'fnd base rates'!E$116)\n+($N912*'fnd base rates'!E$117)\n+($O912*'fnd base rates'!E$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,5)))\n*$R912","v":106216.66068000002},{"$f":"(($D912*'fnd base rates'!F$107)\n+($E912*'fnd base rates'!F$108)\n+($F912*'fnd base rates'!F$109)\n+($G912*'fnd base rates'!F$110)\n+($H912*'fnd base rates'!F$111)\n+($I912*'fnd base rates'!F$112)\n+($J912*'fnd base rates'!F$113)\n+($K912*'fnd base rates'!F$114)\n+($M912*'fnd base rates'!F$116)\n+($N912*'fnd base rates'!F$117)\n+($O912*'fnd base rates'!F$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,6)))\n*$R912","v":21424.788520000002},{"$f":"(($D912*'fnd base rates'!G$107)\n+($E912*'fnd base rates'!G$108)\n+($F912*'fnd base rates'!G$109)\n+($G912*'fnd base rates'!G$110)\n+($H912*'fnd base rates'!G$111)\n+($I912*'fnd base rates'!G$112)\n+($J912*'fnd base rates'!G$113)\n+($K912*'fnd base rates'!G$114)\n+($M912*'fnd base rates'!G$116)\n+($N912*'fnd base rates'!G$117)\n+($O912*'fnd base rates'!G$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,7)))\n*$R912","v":5154.8336799999997},{"$f":"(($D912*'fnd base rates'!H$107)\n+($E912*'fnd base rates'!H$108)\n+($F912*'fnd base rates'!H$109)\n+($G912*'fnd base rates'!H$110)\n+($H912*'fnd base rates'!H$111)\n+($I912*'fnd base rates'!H$112)\n+($J912*'fnd base rates'!H$113)\n+($K912*'fnd base rates'!H$114)\n+($M912*'fnd base rates'!H$116)\n+($N912*'fnd base rates'!H$117)\n+($O912*'fnd base rates'!H$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,8)))","v":11474.5172},{"$f":"(($D912*'fnd base rates'!I$107)\n+($E912*'fnd base rates'!I$108)\n+($F912*'fnd base rates'!I$109)\n+($G912*'fnd base rates'!I$110)\n+($H912*'fnd base rates'!I$111)\n+($I912*'fnd base rates'!I$112)\n+($J912*'fnd base rates'!I$113)\n+($K912*'fnd base rates'!I$114)\n+($M912*'fnd base rates'!I$116)\n+($N912*'fnd base rates'!I$117)\n+($O912*'fnd base rates'!I$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,9)))\n*$R912","v":9525.75},{"$f":"(($D912*'fnd base rates'!J$107)\n+($E912*'fnd base rates'!J$108)\n+($F912*'fnd base rates'!J$109)\n+($G912*'fnd base rates'!J$110)\n+($H912*'fnd base rates'!J$111)\n+($I912*'fnd base rates'!J$112)\n+($J912*'fnd base rates'!J$113)\n+($K912*'fnd base rates'!J$114)\n+($M912*'fnd base rates'!J$116)\n+($N912*'fnd base rates'!J$117)\n+($O912*'fnd base rates'!J$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,10)))\n*$R912","v":11895.560000000001},{"$f":"(($D912*'fnd base rates'!K$107)\n+($E912*'fnd base rates'!K$108)\n+($F912*'fnd base rates'!K$109)\n+($G912*'fnd base rates'!K$110)\n+($H912*'fnd base rates'!K$111)\n+($I912*'fnd base rates'!K$112)\n+($J912*'fnd base rates'!K$113)\n+($K912*'fnd base rates'!K$114)\n+($M912*'fnd base rates'!K$116)\n+($N912*'fnd base rates'!K$117)\n+($O912*'fnd base rates'!K$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,11)))\n*$R912","v":25443.71038},{"$f":"(($D912*'fnd base rates'!L$107)\n+($E912*'fnd base rates'!L$108)\n+($F912*'fnd base rates'!L$109)\n+($G912*'fnd base rates'!L$110)\n+($H912*'fnd base rates'!L$111)\n+($I912*'fnd base rates'!L$112)\n+($J912*'fnd base rates'!L$113)\n+($K912*'fnd base rates'!L$114)\n+($M912*'fnd base rates'!L$116)\n+($N912*'fnd base rates'!L$117)\n+($O912*'fnd base rates'!L$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,12)))","v":43540.446600000003},{"$f":"(($D912*'fnd base rates'!M$107)\n+($E912*'fnd base rates'!M$108)\n+($F912*'fnd base rates'!M$109)\n+($G912*'fnd base rates'!M$110)\n+($H912*'fnd base rates'!M$111)\n+($I912*'fnd base rates'!M$112)\n+($J912*'fnd base rates'!M$113)\n+($K912*'fnd base rates'!M$114)\n+($M912*'fnd base rates'!M$116)\n+($N912*'fnd base rates'!M$117)\n+($O912*'fnd base rates'!M$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,13)))","v":0},266502.97532000003,null,499332005,"499","332","005",1,20,266502.97532000003,13325,-5074,18399,null,null,null,null,null,null,0,null,0]
["499",499332061,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D913","v":0},{"$f":"'fnd enro'!E913","v":0},{"$f":"'fnd enro'!F913","v":0},{"$f":"'fnd enro'!G913","v":0},{"$f":"'fnd enro'!H913","v":112},{"$f":"'fnd enro'!I913","v":0},{"$f":"'fnd enro'!J913","v":0},{"$f":"'fnd enro'!K913","v":4.4016000000000002},{"$f":"'fnd enro'!L913","v":0},{"$f":"'fnd enro'!M913","v":0},{"$f":"'fnd enro'!N913","v":1},{"$f":"'fnd enro'!O913","v":0},{"$f":"'fnd enro'!P913","v":56},{"$f":"'fnd enro'!R913","v":112},1,{"$f":"VALUE('fnd enro'!Q913)","v":11},null,{"$f":"(($D913*'fnd base rates'!C$107)\n+($E913*'fnd base rates'!C$108)\n+($F913*'fnd base rates'!C$109)\n+($G913*'fnd base rates'!C$110)\n+($H913*'fnd base rates'!C$111)\n+($I913*'fnd base rates'!C$112)\n+($J913*'fnd base rates'!C$113)\n+($K913*'fnd base rates'!C$114)\n+($M913*'fnd base rates'!C$116)\n+($N913*'fnd base rates'!C$117)\n+($O913*'fnd base rates'!C$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,3)))\n*$R913","v":69920.998255999992},{"$f":"(($D913*'fnd base rates'!D$107)\n+($E913*'fnd base rates'!D$108)\n+($F913*'fnd base rates'!D$109)\n+($G913*'fnd base rates'!D$110)\n+($H913*'fnd base rates'!D$111)\n+($I913*'fnd base rates'!D$112)\n+($J913*'fnd base rates'!D$113)\n+($K913*'fnd base rates'!D$114)\n+($M913*'fnd base rates'!D$116)\n+($N913*'fnd base rates'!D$117)\n+($O913*'fnd base rates'!D$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,4)))\n*$R913","v":119032.16999999998},{"$f":"(($D913*'fnd base rates'!E$107)\n+($E913*'fnd base rates'!E$108)\n+($F913*'fnd base rates'!E$109)\n+($G913*'fnd base rates'!E$110)\n+($H913*'fnd base rates'!E$111)\n+($I913*'fnd base rates'!E$112)\n+($J913*'fnd base rates'!E$113)\n+($K913*'fnd base rates'!E$114)\n+($M913*'fnd base rates'!E$116)\n+($N913*'fnd base rates'!E$117)\n+($O913*'fnd base rates'!E$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,5)))\n*$R913","v":686647.77980799996},{"$f":"(($D913*'fnd base rates'!F$107)\n+($E913*'fnd base rates'!F$108)\n+($F913*'fnd base rates'!F$109)\n+($G913*'fnd base rates'!F$110)\n+($H913*'fnd base rates'!F$111)\n+($I913*'fnd base rates'!F$112)\n+($J913*'fnd base rates'!F$113)\n+($K913*'fnd base rates'!F$114)\n+($M913*'fnd base rates'!F$116)\n+($N913*'fnd base rates'!F$117)\n+($O913*'fnd base rates'!F$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,6)))\n*$R913","v":119027.12171200001},{"$f":"(($D913*'fnd base rates'!G$107)\n+($E913*'fnd base rates'!G$108)\n+($F913*'fnd base rates'!G$109)\n+($G913*'fnd base rates'!G$110)\n+($H913*'fnd base rates'!G$111)\n+($I913*'fnd base rates'!G$112)\n+($J913*'fnd base rates'!G$113)\n+($K913*'fnd base rates'!G$114)\n+($M913*'fnd base rates'!G$116)\n+($N913*'fnd base rates'!G$117)\n+($O913*'fnd base rates'!G$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,7)))\n*$R913","v":33373.530608000001},{"$f":"(($D913*'fnd base rates'!H$107)\n+($E913*'fnd base rates'!H$108)\n+($F913*'fnd base rates'!H$109)\n+($G913*'fnd base rates'!H$110)\n+($H913*'fnd base rates'!H$111)\n+($I913*'fnd base rates'!H$112)\n+($J913*'fnd base rates'!H$113)\n+($K913*'fnd base rates'!H$114)\n+($M913*'fnd base rates'!H$116)\n+($N913*'fnd base rates'!H$117)\n+($O913*'fnd base rates'!H$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,8)))","v":64309.428319999992},{"$f":"(($D913*'fnd base rates'!I$107)\n+($E913*'fnd base rates'!I$108)\n+($F913*'fnd base rates'!I$109)\n+($G913*'fnd base rates'!I$110)\n+($H913*'fnd base rates'!I$111)\n+($I913*'fnd base rates'!I$112)\n+($J913*'fnd base rates'!I$113)\n+($K913*'fnd base rates'!I$114)\n+($M913*'fnd base rates'!I$116)\n+($N913*'fnd base rates'!I$117)\n+($O913*'fnd base rates'!I$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,9)))\n*$R913","v":56924.75},{"$f":"(($D913*'fnd base rates'!J$107)\n+($E913*'fnd base rates'!J$108)\n+($F913*'fnd base rates'!J$109)\n+($G913*'fnd base rates'!J$110)\n+($H913*'fnd base rates'!J$111)\n+($I913*'fnd base rates'!J$112)\n+($J913*'fnd base rates'!J$113)\n+($K913*'fnd base rates'!J$114)\n+($M913*'fnd base rates'!J$116)\n+($N913*'fnd base rates'!J$117)\n+($O913*'fnd base rates'!J$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,10)))\n*$R913","v":87204.760000000009},{"$f":"(($D913*'fnd base rates'!K$107)\n+($E913*'fnd base rates'!K$108)\n+($F913*'fnd base rates'!K$109)\n+($G913*'fnd base rates'!K$110)\n+($H913*'fnd base rates'!K$111)\n+($I913*'fnd base rates'!K$112)\n+($J913*'fnd base rates'!K$113)\n+($K913*'fnd base rates'!K$114)\n+($M913*'fnd base rates'!K$116)\n+($N913*'fnd base rates'!K$117)\n+($O913*'fnd base rates'!K$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,11)))\n*$R913","v":140853.29612800002},{"$f":"(($D913*'fnd base rates'!L$107)\n+($E913*'fnd base rates'!L$108)\n+($F913*'fnd base rates'!L$109)\n+($G913*'fnd base rates'!L$110)\n+($H913*'fnd base rates'!L$111)\n+($I913*'fnd base rates'!L$112)\n+($J913*'fnd base rates'!L$113)\n+($K913*'fnd base rates'!L$114)\n+($M913*'fnd base rates'!L$116)\n+($N913*'fnd base rates'!L$117)\n+($O913*'fnd base rates'!L$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,12)))","v":259087.21696000002},{"$f":"(($D913*'fnd base rates'!M$107)\n+($E913*'fnd base rates'!M$108)\n+($F913*'fnd base rates'!M$109)\n+($G913*'fnd base rates'!M$110)\n+($H913*'fnd base rates'!M$111)\n+($I913*'fnd base rates'!M$112)\n+($J913*'fnd base rates'!M$113)\n+($K913*'fnd base rates'!M$114)\n+($M913*'fnd base rates'!M$116)\n+($N913*'fnd base rates'!M$117)\n+($O913*'fnd base rates'!M$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,13)))","v":0},1636381.0517920002,null,499332061,"499","332","061",1,112,1636381.0517920002,14611,-3465,18076,null,null,null,null,null,null,0,null,0]
["499",499332137,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D914","v":0},{"$f":"'fnd enro'!E914","v":0},{"$f":"'fnd enro'!F914","v":0},{"$f":"'fnd enro'!G914","v":0},{"$f":"'fnd enro'!H914","v":36},{"$f":"'fnd enro'!I914","v":0},{"$f":"'fnd enro'!J914","v":0},{"$f":"'fnd enro'!K914","v":1.4148000000000001},{"$f":"'fnd enro'!L914","v":0},{"$f":"'fnd enro'!M914","v":0},{"$f":"'fnd enro'!N914","v":4},{"$f":"'fnd enro'!O914","v":0},{"$f":"'fnd enro'!P914","v":25},{"$f":"'fnd enro'!R914","v":36},1,{"$f":"VALUE('fnd enro'!Q914)","v":12},null,{"$f":"(($D914*'fnd base rates'!C$107)\n+($E914*'fnd base rates'!C$108)\n+($F914*'fnd base rates'!C$109)\n+($G914*'fnd base rates'!C$110)\n+($H914*'fnd base rates'!C$111)\n+($I914*'fnd base rates'!C$112)\n+($J914*'fnd base rates'!C$113)\n+($K914*'fnd base rates'!C$114)\n+($M914*'fnd base rates'!C$116)\n+($N914*'fnd base rates'!C$117)\n+($O914*'fnd base rates'!C$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,3)))\n*$R914","v":23878.160867999999},{"$f":"(($D914*'fnd base rates'!D$107)\n+($E914*'fnd base rates'!D$108)\n+($F914*'fnd base rates'!D$109)\n+($G914*'fnd base rates'!D$110)\n+($H914*'fnd base rates'!D$111)\n+($I914*'fnd base rates'!D$112)\n+($J914*'fnd base rates'!D$113)\n+($K914*'fnd base rates'!D$114)\n+($M914*'fnd base rates'!D$116)\n+($N914*'fnd base rates'!D$117)\n+($O914*'fnd base rates'!D$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,4)))\n*$R914","v":43610.11},{"$f":"(($D914*'fnd base rates'!E$107)\n+($E914*'fnd base rates'!E$108)\n+($F914*'fnd base rates'!E$109)\n+($G914*'fnd base rates'!E$110)\n+($H914*'fnd base rates'!E$111)\n+($I914*'fnd base rates'!E$112)\n+($J914*'fnd base rates'!E$113)\n+($K914*'fnd base rates'!E$114)\n+($M914*'fnd base rates'!E$116)\n+($N914*'fnd base rates'!E$117)\n+($O914*'fnd base rates'!E$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,5)))\n*$R914","v":270829.029224},{"$f":"(($D914*'fnd base rates'!F$107)\n+($E914*'fnd base rates'!F$108)\n+($F914*'fnd base rates'!F$109)\n+($G914*'fnd base rates'!F$110)\n+($H914*'fnd base rates'!F$111)\n+($I914*'fnd base rates'!F$112)\n+($J914*'fnd base rates'!F$113)\n+($K914*'fnd base rates'!F$114)\n+($M914*'fnd base rates'!F$116)\n+($N914*'fnd base rates'!F$117)\n+($O914*'fnd base rates'!F$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,6)))\n*$R914","v":39019.777335999999},{"$f":"(($D914*'fnd base rates'!G$107)\n+($E914*'fnd base rates'!G$108)\n+($F914*'fnd base rates'!G$109)\n+($G914*'fnd base rates'!G$110)\n+($H914*'fnd base rates'!G$111)\n+($I914*'fnd base rates'!G$112)\n+($J914*'fnd base rates'!G$113)\n+($K914*'fnd base rates'!G$114)\n+($M914*'fnd base rates'!G$116)\n+($N914*'fnd base rates'!G$117)\n+($O914*'fnd base rates'!G$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,7)))\n*$R914","v":13117.696624},{"$f":"(($D914*'fnd base rates'!H$107)\n+($E914*'fnd base rates'!H$108)\n+($F914*'fnd base rates'!H$109)\n+($G914*'fnd base rates'!H$110)\n+($H914*'fnd base rates'!H$111)\n+($I914*'fnd base rates'!H$112)\n+($J914*'fnd base rates'!H$113)\n+($K914*'fnd base rates'!H$114)\n+($M914*'fnd base rates'!H$116)\n+($N914*'fnd base rates'!H$117)\n+($O914*'fnd base rates'!H$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,8)))","v":21547.736959999998},{"$f":"(($D914*'fnd base rates'!I$107)\n+($E914*'fnd base rates'!I$108)\n+($F914*'fnd base rates'!I$109)\n+($G914*'fnd base rates'!I$110)\n+($H914*'fnd base rates'!I$111)\n+($I914*'fnd base rates'!I$112)\n+($J914*'fnd base rates'!I$113)\n+($K914*'fnd base rates'!I$114)\n+($M914*'fnd base rates'!I$116)\n+($N914*'fnd base rates'!I$117)\n+($O914*'fnd base rates'!I$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,9)))\n*$R914","v":20437.22},{"$f":"(($D914*'fnd base rates'!J$107)\n+($E914*'fnd base rates'!J$108)\n+($F914*'fnd base rates'!J$109)\n+($G914*'fnd base rates'!J$110)\n+($H914*'fnd base rates'!J$111)\n+($I914*'fnd base rates'!J$112)\n+($J914*'fnd base rates'!J$113)\n+($K914*'fnd base rates'!J$114)\n+($M914*'fnd base rates'!J$116)\n+($N914*'fnd base rates'!J$117)\n+($O914*'fnd base rates'!J$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,10)))\n*$R914","v":37563.709999999992},{"$f":"(($D914*'fnd base rates'!K$107)\n+($E914*'fnd base rates'!K$108)\n+($F914*'fnd base rates'!K$109)\n+($G914*'fnd base rates'!K$110)\n+($H914*'fnd base rates'!K$111)\n+($I914*'fnd base rates'!K$112)\n+($J914*'fnd base rates'!K$113)\n+($K914*'fnd base rates'!K$114)\n+($M914*'fnd base rates'!K$116)\n+($N914*'fnd base rates'!K$117)\n+($O914*'fnd base rates'!K$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,11)))\n*$R914","v":46578.952684000004},{"$f":"(($D914*'fnd base rates'!L$107)\n+($E914*'fnd base rates'!L$108)\n+($F914*'fnd base rates'!L$109)\n+($G914*'fnd base rates'!L$110)\n+($H914*'fnd base rates'!L$111)\n+($I914*'fnd base rates'!L$112)\n+($J914*'fnd base rates'!L$113)\n+($K914*'fnd base rates'!L$114)\n+($M914*'fnd base rates'!L$116)\n+($N914*'fnd base rates'!L$117)\n+($O914*'fnd base rates'!L$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,12)))","v":92201.181879999989},{"$f":"(($D914*'fnd base rates'!M$107)\n+($E914*'fnd base rates'!M$108)\n+($F914*'fnd base rates'!M$109)\n+($G914*'fnd base rates'!M$110)\n+($H914*'fnd base rates'!M$111)\n+($I914*'fnd base rates'!M$112)\n+($J914*'fnd base rates'!M$113)\n+($K914*'fnd base rates'!M$114)\n+($M914*'fnd base rates'!M$116)\n+($N914*'fnd base rates'!M$117)\n+($O914*'fnd base rates'!M$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,13)))","v":0},608783.57557599992,null,499332137,"499","332","137",1,36,608783.57557599992,16911,-3535,20446,null,null,null,null,null,null,0,null,0]
["499",499332161,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D915","v":0},{"$f":"'fnd enro'!E915","v":0},{"$f":"'fnd enro'!F915","v":0},{"$f":"'fnd enro'!G915","v":0},{"$f":"'fnd enro'!H915","v":1},{"$f":"'fnd enro'!I915","v":0},{"$f":"'fnd enro'!J915","v":0},{"$f":"'fnd enro'!K915","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L915","v":0},{"$f":"'fnd enro'!M915","v":0},{"$f":"'fnd enro'!N915","v":0},{"$f":"'fnd enro'!O915","v":0},{"$f":"'fnd enro'!P915","v":0},{"$f":"'fnd enro'!R915","v":1},1,{"$f":"VALUE('fnd enro'!Q915)","v":8},null,{"$f":"(($D915*'fnd base rates'!C$107)\n+($E915*'fnd base rates'!C$108)\n+($F915*'fnd base rates'!C$109)\n+($G915*'fnd base rates'!C$110)\n+($H915*'fnd base rates'!C$111)\n+($I915*'fnd base rates'!C$112)\n+($J915*'fnd base rates'!C$113)\n+($K915*'fnd base rates'!C$114)\n+($M915*'fnd base rates'!C$116)\n+($N915*'fnd base rates'!C$117)\n+($O915*'fnd base rates'!C$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,3)))\n*$R915","v":570.33891299999993},{"$f":"(($D915*'fnd base rates'!D$107)\n+($E915*'fnd base rates'!D$108)\n+($F915*'fnd base rates'!D$109)\n+($G915*'fnd base rates'!D$110)\n+($H915*'fnd base rates'!D$111)\n+($I915*'fnd base rates'!D$112)\n+($J915*'fnd base rates'!D$113)\n+($K915*'fnd base rates'!D$114)\n+($M915*'fnd base rates'!D$116)\n+($N915*'fnd base rates'!D$117)\n+($O915*'fnd base rates'!D$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,4)))\n*$R915","v":810.3},{"$f":"(($D915*'fnd base rates'!E$107)\n+($E915*'fnd base rates'!E$108)\n+($F915*'fnd base rates'!E$109)\n+($G915*'fnd base rates'!E$110)\n+($H915*'fnd base rates'!E$111)\n+($I915*'fnd base rates'!E$112)\n+($J915*'fnd base rates'!E$113)\n+($K915*'fnd base rates'!E$114)\n+($M915*'fnd base rates'!E$116)\n+($N915*'fnd base rates'!E$117)\n+($O915*'fnd base rates'!E$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,5)))\n*$R915","v":3671.113034},{"$f":"(($D915*'fnd base rates'!F$107)\n+($E915*'fnd base rates'!F$108)\n+($F915*'fnd base rates'!F$109)\n+($G915*'fnd base rates'!F$110)\n+($H915*'fnd base rates'!F$111)\n+($I915*'fnd base rates'!F$112)\n+($J915*'fnd base rates'!F$113)\n+($K915*'fnd base rates'!F$114)\n+($M915*'fnd base rates'!F$116)\n+($N915*'fnd base rates'!F$117)\n+($O915*'fnd base rates'!F$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,6)))\n*$R915","v":1060.8949259999999},{"$f":"(($D915*'fnd base rates'!G$107)\n+($E915*'fnd base rates'!G$108)\n+($F915*'fnd base rates'!G$109)\n+($G915*'fnd base rates'!G$110)\n+($H915*'fnd base rates'!G$111)\n+($I915*'fnd base rates'!G$112)\n+($J915*'fnd base rates'!G$113)\n+($K915*'fnd base rates'!G$114)\n+($M915*'fnd base rates'!G$116)\n+($N915*'fnd base rates'!G$117)\n+($O915*'fnd base rates'!G$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,7)))\n*$R915","v":178.75018399999999},{"$f":"(($D915*'fnd base rates'!H$107)\n+($E915*'fnd base rates'!H$108)\n+($F915*'fnd base rates'!H$109)\n+($G915*'fnd base rates'!H$110)\n+($H915*'fnd base rates'!H$111)\n+($I915*'fnd base rates'!H$112)\n+($J915*'fnd base rates'!H$113)\n+($K915*'fnd base rates'!H$114)\n+($M915*'fnd base rates'!H$116)\n+($N915*'fnd base rates'!H$117)\n+($O915*'fnd base rates'!H$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D915*'fnd base rates'!I$107)\n+($E915*'fnd base rates'!I$108)\n+($F915*'fnd base rates'!I$109)\n+($G915*'fnd base rates'!I$110)\n+($H915*'fnd base rates'!I$111)\n+($I915*'fnd base rates'!I$112)\n+($J915*'fnd base rates'!I$113)\n+($K915*'fnd base rates'!I$114)\n+($M915*'fnd base rates'!I$116)\n+($N915*'fnd base rates'!I$117)\n+($O915*'fnd base rates'!I$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,9)))\n*$R915","v":408.39},{"$f":"(($D915*'fnd base rates'!J$107)\n+($E915*'fnd base rates'!J$108)\n+($F915*'fnd base rates'!J$109)\n+($G915*'fnd base rates'!J$110)\n+($H915*'fnd base rates'!J$111)\n+($I915*'fnd base rates'!J$112)\n+($J915*'fnd base rates'!J$113)\n+($K915*'fnd base rates'!J$114)\n+($M915*'fnd base rates'!J$116)\n+($N915*'fnd base rates'!J$117)\n+($O915*'fnd base rates'!J$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,10)))\n*$R915","v":263.52},{"$f":"(($D915*'fnd base rates'!K$107)\n+($E915*'fnd base rates'!K$108)\n+($F915*'fnd base rates'!K$109)\n+($G915*'fnd base rates'!K$110)\n+($H915*'fnd base rates'!K$111)\n+($I915*'fnd base rates'!K$112)\n+($J915*'fnd base rates'!K$113)\n+($K915*'fnd base rates'!K$114)\n+($M915*'fnd base rates'!K$116)\n+($N915*'fnd base rates'!K$117)\n+($O915*'fnd base rates'!K$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,11)))\n*$R915","v":1254.4520190000001},{"$f":"(($D915*'fnd base rates'!L$107)\n+($E915*'fnd base rates'!L$108)\n+($F915*'fnd base rates'!L$109)\n+($G915*'fnd base rates'!L$110)\n+($H915*'fnd base rates'!L$111)\n+($I915*'fnd base rates'!L$112)\n+($J915*'fnd base rates'!L$113)\n+($K915*'fnd base rates'!L$114)\n+($M915*'fnd base rates'!L$116)\n+($N915*'fnd base rates'!L$117)\n+($O915*'fnd base rates'!L$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D915*'fnd base rates'!M$107)\n+($E915*'fnd base rates'!M$108)\n+($F915*'fnd base rates'!M$109)\n+($G915*'fnd base rates'!M$110)\n+($H915*'fnd base rates'!M$111)\n+($I915*'fnd base rates'!M$112)\n+($J915*'fnd base rates'!M$113)\n+($K915*'fnd base rates'!M$114)\n+($M915*'fnd base rates'!M$116)\n+($N915*'fnd base rates'!M$117)\n+($O915*'fnd base rates'!M$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,13)))","v":0},10664.291266,null,499332161,"499","332","161",1,1,10664.291266,10664,-8788,19452,null,null,null,null,null,null,0,null,0]
["499",499332191,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D916","v":0},{"$f":"'fnd enro'!E916","v":0},{"$f":"'fnd enro'!F916","v":0},{"$f":"'fnd enro'!G916","v":0},{"$f":"'fnd enro'!H916","v":3},{"$f":"'fnd enro'!I916","v":0},{"$f":"'fnd enro'!J916","v":0},{"$f":"'fnd enro'!K916","v":0.1179},{"$f":"'fnd enro'!L916","v":0},{"$f":"'fnd enro'!M916","v":0},{"$f":"'fnd enro'!N916","v":0},{"$f":"'fnd enro'!O916","v":0},{"$f":"'fnd enro'!P916","v":2},{"$f":"'fnd enro'!R916","v":3},1,{"$f":"VALUE('fnd enro'!Q916)","v":8},null,{"$f":"(($D916*'fnd base rates'!C$107)\n+($E916*'fnd base rates'!C$108)\n+($F916*'fnd base rates'!C$109)\n+($G916*'fnd base rates'!C$110)\n+($H916*'fnd base rates'!C$111)\n+($I916*'fnd base rates'!C$112)\n+($J916*'fnd base rates'!C$113)\n+($K916*'fnd base rates'!C$114)\n+($M916*'fnd base rates'!C$116)\n+($N916*'fnd base rates'!C$117)\n+($O916*'fnd base rates'!C$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,3)))\n*$R916","v":1880.4567389999997},{"$f":"(($D916*'fnd base rates'!D$107)\n+($E916*'fnd base rates'!D$108)\n+($F916*'fnd base rates'!D$109)\n+($G916*'fnd base rates'!D$110)\n+($H916*'fnd base rates'!D$111)\n+($I916*'fnd base rates'!D$112)\n+($J916*'fnd base rates'!D$113)\n+($K916*'fnd base rates'!D$114)\n+($M916*'fnd base rates'!D$116)\n+($N916*'fnd base rates'!D$117)\n+($O916*'fnd base rates'!D$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,4)))\n*$R916","v":3233.66},{"$f":"(($D916*'fnd base rates'!E$107)\n+($E916*'fnd base rates'!E$108)\n+($F916*'fnd base rates'!E$109)\n+($G916*'fnd base rates'!E$110)\n+($H916*'fnd base rates'!E$111)\n+($I916*'fnd base rates'!E$112)\n+($J916*'fnd base rates'!E$113)\n+($K916*'fnd base rates'!E$114)\n+($M916*'fnd base rates'!E$116)\n+($N916*'fnd base rates'!E$117)\n+($O916*'fnd base rates'!E$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,5)))\n*$R916","v":18849.879102000003},{"$f":"(($D916*'fnd base rates'!F$107)\n+($E916*'fnd base rates'!F$108)\n+($F916*'fnd base rates'!F$109)\n+($G916*'fnd base rates'!F$110)\n+($H916*'fnd base rates'!F$111)\n+($I916*'fnd base rates'!F$112)\n+($J916*'fnd base rates'!F$113)\n+($K916*'fnd base rates'!F$114)\n+($M916*'fnd base rates'!F$116)\n+($N916*'fnd base rates'!F$117)\n+($O916*'fnd base rates'!F$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,6)))\n*$R916","v":3182.6847779999998},{"$f":"(($D916*'fnd base rates'!G$107)\n+($E916*'fnd base rates'!G$108)\n+($F916*'fnd base rates'!G$109)\n+($G916*'fnd base rates'!G$110)\n+($H916*'fnd base rates'!G$111)\n+($I916*'fnd base rates'!G$112)\n+($J916*'fnd base rates'!G$113)\n+($K916*'fnd base rates'!G$114)\n+($M916*'fnd base rates'!G$116)\n+($N916*'fnd base rates'!G$117)\n+($O916*'fnd base rates'!G$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,7)))\n*$R916","v":916.43055200000003},{"$f":"(($D916*'fnd base rates'!H$107)\n+($E916*'fnd base rates'!H$108)\n+($F916*'fnd base rates'!H$109)\n+($G916*'fnd base rates'!H$110)\n+($H916*'fnd base rates'!H$111)\n+($I916*'fnd base rates'!H$112)\n+($J916*'fnd base rates'!H$113)\n+($K916*'fnd base rates'!H$114)\n+($M916*'fnd base rates'!H$116)\n+($N916*'fnd base rates'!H$117)\n+($O916*'fnd base rates'!H$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,8)))","v":1722.3305799999998},{"$f":"(($D916*'fnd base rates'!I$107)\n+($E916*'fnd base rates'!I$108)\n+($F916*'fnd base rates'!I$109)\n+($G916*'fnd base rates'!I$110)\n+($H916*'fnd base rates'!I$111)\n+($I916*'fnd base rates'!I$112)\n+($J916*'fnd base rates'!I$113)\n+($K916*'fnd base rates'!I$114)\n+($M916*'fnd base rates'!I$116)\n+($N916*'fnd base rates'!I$117)\n+($O916*'fnd base rates'!I$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,9)))\n*$R916","v":1542.49},{"$f":"(($D916*'fnd base rates'!J$107)\n+($E916*'fnd base rates'!J$108)\n+($F916*'fnd base rates'!J$109)\n+($G916*'fnd base rates'!J$110)\n+($H916*'fnd base rates'!J$111)\n+($I916*'fnd base rates'!J$112)\n+($J916*'fnd base rates'!J$113)\n+($K916*'fnd base rates'!J$114)\n+($M916*'fnd base rates'!J$116)\n+($N916*'fnd base rates'!J$117)\n+($O916*'fnd base rates'!J$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,10)))\n*$R916","v":2439.46},{"$f":"(($D916*'fnd base rates'!K$107)\n+($E916*'fnd base rates'!K$108)\n+($F916*'fnd base rates'!K$109)\n+($G916*'fnd base rates'!K$110)\n+($H916*'fnd base rates'!K$111)\n+($I916*'fnd base rates'!K$112)\n+($J916*'fnd base rates'!K$113)\n+($K916*'fnd base rates'!K$114)\n+($M916*'fnd base rates'!K$116)\n+($N916*'fnd base rates'!K$117)\n+($O916*'fnd base rates'!K$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,11)))\n*$R916","v":3763.356057},{"$f":"(($D916*'fnd base rates'!L$107)\n+($E916*'fnd base rates'!L$108)\n+($F916*'fnd base rates'!L$109)\n+($G916*'fnd base rates'!L$110)\n+($H916*'fnd base rates'!L$111)\n+($I916*'fnd base rates'!L$112)\n+($J916*'fnd base rates'!L$113)\n+($K916*'fnd base rates'!L$114)\n+($M916*'fnd base rates'!L$116)\n+($N916*'fnd base rates'!L$117)\n+($O916*'fnd base rates'!L$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,12)))","v":7015.4859900000001},{"$f":"(($D916*'fnd base rates'!M$107)\n+($E916*'fnd base rates'!M$108)\n+($F916*'fnd base rates'!M$109)\n+($G916*'fnd base rates'!M$110)\n+($H916*'fnd base rates'!M$111)\n+($I916*'fnd base rates'!M$112)\n+($J916*'fnd base rates'!M$113)\n+($K916*'fnd base rates'!M$114)\n+($M916*'fnd base rates'!M$116)\n+($N916*'fnd base rates'!M$117)\n+($O916*'fnd base rates'!M$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,13)))","v":0},44546.233798000008,null,499332191,"499","332","191",1,3,44546.233798000008,14849,-8101,22950,null,null,null,null,null,null,0,null,0]
["499",499332275,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D917","v":0},{"$f":"'fnd enro'!E917","v":0},{"$f":"'fnd enro'!F917","v":0},{"$f":"'fnd enro'!G917","v":0},{"$f":"'fnd enro'!H917","v":1},{"$f":"'fnd enro'!I917","v":0},{"$f":"'fnd enro'!J917","v":0},{"$f":"'fnd enro'!K917","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L917","v":0},{"$f":"'fnd enro'!M917","v":0},{"$f":"'fnd enro'!N917","v":0},{"$f":"'fnd enro'!O917","v":0},{"$f":"'fnd enro'!P917","v":0},{"$f":"'fnd enro'!R917","v":1},1,{"$f":"VALUE('fnd enro'!Q917)","v":4},null,{"$f":"(($D917*'fnd base rates'!C$107)\n+($E917*'fnd base rates'!C$108)\n+($F917*'fnd base rates'!C$109)\n+($G917*'fnd base rates'!C$110)\n+($H917*'fnd base rates'!C$111)\n+($I917*'fnd base rates'!C$112)\n+($J917*'fnd base rates'!C$113)\n+($K917*'fnd base rates'!C$114)\n+($M917*'fnd base rates'!C$116)\n+($N917*'fnd base rates'!C$117)\n+($O917*'fnd base rates'!C$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,3)))\n*$R917","v":570.33891299999993},{"$f":"(($D917*'fnd base rates'!D$107)\n+($E917*'fnd base rates'!D$108)\n+($F917*'fnd base rates'!D$109)\n+($G917*'fnd base rates'!D$110)\n+($H917*'fnd base rates'!D$111)\n+($I917*'fnd base rates'!D$112)\n+($J917*'fnd base rates'!D$113)\n+($K917*'fnd base rates'!D$114)\n+($M917*'fnd base rates'!D$116)\n+($N917*'fnd base rates'!D$117)\n+($O917*'fnd base rates'!D$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,4)))\n*$R917","v":810.3},{"$f":"(($D917*'fnd base rates'!E$107)\n+($E917*'fnd base rates'!E$108)\n+($F917*'fnd base rates'!E$109)\n+($G917*'fnd base rates'!E$110)\n+($H917*'fnd base rates'!E$111)\n+($I917*'fnd base rates'!E$112)\n+($J917*'fnd base rates'!E$113)\n+($K917*'fnd base rates'!E$114)\n+($M917*'fnd base rates'!E$116)\n+($N917*'fnd base rates'!E$117)\n+($O917*'fnd base rates'!E$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,5)))\n*$R917","v":3671.113034},{"$f":"(($D917*'fnd base rates'!F$107)\n+($E917*'fnd base rates'!F$108)\n+($F917*'fnd base rates'!F$109)\n+($G917*'fnd base rates'!F$110)\n+($H917*'fnd base rates'!F$111)\n+($I917*'fnd base rates'!F$112)\n+($J917*'fnd base rates'!F$113)\n+($K917*'fnd base rates'!F$114)\n+($M917*'fnd base rates'!F$116)\n+($N917*'fnd base rates'!F$117)\n+($O917*'fnd base rates'!F$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,6)))\n*$R917","v":1060.8949259999999},{"$f":"(($D917*'fnd base rates'!G$107)\n+($E917*'fnd base rates'!G$108)\n+($F917*'fnd base rates'!G$109)\n+($G917*'fnd base rates'!G$110)\n+($H917*'fnd base rates'!G$111)\n+($I917*'fnd base rates'!G$112)\n+($J917*'fnd base rates'!G$113)\n+($K917*'fnd base rates'!G$114)\n+($M917*'fnd base rates'!G$116)\n+($N917*'fnd base rates'!G$117)\n+($O917*'fnd base rates'!G$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,7)))\n*$R917","v":178.75018399999999},{"$f":"(($D917*'fnd base rates'!H$107)\n+($E917*'fnd base rates'!H$108)\n+($F917*'fnd base rates'!H$109)\n+($G917*'fnd base rates'!H$110)\n+($H917*'fnd base rates'!H$111)\n+($I917*'fnd base rates'!H$112)\n+($J917*'fnd base rates'!H$113)\n+($K917*'fnd base rates'!H$114)\n+($M917*'fnd base rates'!H$116)\n+($N917*'fnd base rates'!H$117)\n+($O917*'fnd base rates'!H$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D917*'fnd base rates'!I$107)\n+($E917*'fnd base rates'!I$108)\n+($F917*'fnd base rates'!I$109)\n+($G917*'fnd base rates'!I$110)\n+($H917*'fnd base rates'!I$111)\n+($I917*'fnd base rates'!I$112)\n+($J917*'fnd base rates'!I$113)\n+($K917*'fnd base rates'!I$114)\n+($M917*'fnd base rates'!I$116)\n+($N917*'fnd base rates'!I$117)\n+($O917*'fnd base rates'!I$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,9)))\n*$R917","v":408.39},{"$f":"(($D917*'fnd base rates'!J$107)\n+($E917*'fnd base rates'!J$108)\n+($F917*'fnd base rates'!J$109)\n+($G917*'fnd base rates'!J$110)\n+($H917*'fnd base rates'!J$111)\n+($I917*'fnd base rates'!J$112)\n+($J917*'fnd base rates'!J$113)\n+($K917*'fnd base rates'!J$114)\n+($M917*'fnd base rates'!J$116)\n+($N917*'fnd base rates'!J$117)\n+($O917*'fnd base rates'!J$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,10)))\n*$R917","v":263.52},{"$f":"(($D917*'fnd base rates'!K$107)\n+($E917*'fnd base rates'!K$108)\n+($F917*'fnd base rates'!K$109)\n+($G917*'fnd base rates'!K$110)\n+($H917*'fnd base rates'!K$111)\n+($I917*'fnd base rates'!K$112)\n+($J917*'fnd base rates'!K$113)\n+($K917*'fnd base rates'!K$114)\n+($M917*'fnd base rates'!K$116)\n+($N917*'fnd base rates'!K$117)\n+($O917*'fnd base rates'!K$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,11)))\n*$R917","v":1254.4520190000001},{"$f":"(($D917*'fnd base rates'!L$107)\n+($E917*'fnd base rates'!L$108)\n+($F917*'fnd base rates'!L$109)\n+($G917*'fnd base rates'!L$110)\n+($H917*'fnd base rates'!L$111)\n+($I917*'fnd base rates'!L$112)\n+($J917*'fnd base rates'!L$113)\n+($K917*'fnd base rates'!L$114)\n+($M917*'fnd base rates'!L$116)\n+($N917*'fnd base rates'!L$117)\n+($O917*'fnd base rates'!L$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D917*'fnd base rates'!M$107)\n+($E917*'fnd base rates'!M$108)\n+($F917*'fnd base rates'!M$109)\n+($G917*'fnd base rates'!M$110)\n+($H917*'fnd base rates'!M$111)\n+($I917*'fnd base rates'!M$112)\n+($J917*'fnd base rates'!M$113)\n+($K917*'fnd base rates'!M$114)\n+($M917*'fnd base rates'!M$116)\n+($N917*'fnd base rates'!M$117)\n+($O917*'fnd base rates'!M$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,13)))","v":0},10664.291266,null,499332275,"499","332","275",1,1,10664.291266,10664,-2949,13613,null,null,null,null,null,null,0,null,0]
["499",499332281,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D918","v":0},{"$f":"'fnd enro'!E918","v":0},{"$f":"'fnd enro'!F918","v":0},{"$f":"'fnd enro'!G918","v":0},{"$f":"'fnd enro'!H918","v":229},{"$f":"'fnd enro'!I918","v":0},{"$f":"'fnd enro'!J918","v":0},{"$f":"'fnd enro'!K918","v":8.9997000000000007},{"$f":"'fnd enro'!L918","v":0},{"$f":"'fnd enro'!M918","v":0},{"$f":"'fnd enro'!N918","v":18},{"$f":"'fnd enro'!O918","v":0},{"$f":"'fnd enro'!P918","v":171},{"$f":"'fnd enro'!R918","v":229},1,{"$f":"VALUE('fnd enro'!Q918)","v":12},null,{"$f":"(($D918*'fnd base rates'!C$107)\n+($E918*'fnd base rates'!C$108)\n+($F918*'fnd base rates'!C$109)\n+($G918*'fnd base rates'!C$110)\n+($H918*'fnd base rates'!C$111)\n+($I918*'fnd base rates'!C$112)\n+($J918*'fnd base rates'!C$113)\n+($K918*'fnd base rates'!C$114)\n+($M918*'fnd base rates'!C$116)\n+($N918*'fnd base rates'!C$117)\n+($O918*'fnd base rates'!C$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,3)))\n*$R918","v":152387.25107699999},{"$f":"(($D918*'fnd base rates'!D$107)\n+($E918*'fnd base rates'!D$108)\n+($F918*'fnd base rates'!D$109)\n+($G918*'fnd base rates'!D$110)\n+($H918*'fnd base rates'!D$111)\n+($I918*'fnd base rates'!D$112)\n+($J918*'fnd base rates'!D$113)\n+($K918*'fnd base rates'!D$114)\n+($M918*'fnd base rates'!D$116)\n+($N918*'fnd base rates'!D$117)\n+($O918*'fnd base rates'!D$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,4)))\n*$R918","v":282387.08999999997},{"$f":"(($D918*'fnd base rates'!E$107)\n+($E918*'fnd base rates'!E$108)\n+($F918*'fnd base rates'!E$109)\n+($G918*'fnd base rates'!E$110)\n+($H918*'fnd base rates'!E$111)\n+($I918*'fnd base rates'!E$112)\n+($J918*'fnd base rates'!E$113)\n+($K918*'fnd base rates'!E$114)\n+($M918*'fnd base rates'!E$116)\n+($N918*'fnd base rates'!E$117)\n+($O918*'fnd base rates'!E$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,5)))\n*$R918","v":1775625.0447859999},{"$f":"(($D918*'fnd base rates'!F$107)\n+($E918*'fnd base rates'!F$108)\n+($F918*'fnd base rates'!F$109)\n+($G918*'fnd base rates'!F$110)\n+($H918*'fnd base rates'!F$111)\n+($I918*'fnd base rates'!F$112)\n+($J918*'fnd base rates'!F$113)\n+($K918*'fnd base rates'!F$114)\n+($M918*'fnd base rates'!F$116)\n+($N918*'fnd base rates'!F$117)\n+($O918*'fnd base rates'!F$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,6)))\n*$R918","v":246668.95805400002},{"$f":"(($D918*'fnd base rates'!G$107)\n+($E918*'fnd base rates'!G$108)\n+($F918*'fnd base rates'!G$109)\n+($G918*'fnd base rates'!G$110)\n+($H918*'fnd base rates'!G$111)\n+($I918*'fnd base rates'!G$112)\n+($J918*'fnd base rates'!G$113)\n+($K918*'fnd base rates'!G$114)\n+($M918*'fnd base rates'!G$116)\n+($N918*'fnd base rates'!G$117)\n+($O918*'fnd base rates'!G$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,7)))\n*$R918","v":86090.122136000005},{"$f":"(($D918*'fnd base rates'!H$107)\n+($E918*'fnd base rates'!H$108)\n+($F918*'fnd base rates'!H$109)\n+($G918*'fnd base rates'!H$110)\n+($H918*'fnd base rates'!H$111)\n+($I918*'fnd base rates'!H$112)\n+($J918*'fnd base rates'!H$113)\n+($K918*'fnd base rates'!H$114)\n+($M918*'fnd base rates'!H$116)\n+($N918*'fnd base rates'!H$117)\n+($O918*'fnd base rates'!H$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,8)))","v":136440.67093999998},{"$f":"(($D918*'fnd base rates'!I$107)\n+($E918*'fnd base rates'!I$108)\n+($F918*'fnd base rates'!I$109)\n+($G918*'fnd base rates'!I$110)\n+($H918*'fnd base rates'!I$111)\n+($I918*'fnd base rates'!I$112)\n+($J918*'fnd base rates'!I$113)\n+($K918*'fnd base rates'!I$114)\n+($M918*'fnd base rates'!I$116)\n+($N918*'fnd base rates'!I$117)\n+($O918*'fnd base rates'!I$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,9)))\n*$R918","v":131919.99},{"$f":"(($D918*'fnd base rates'!J$107)\n+($E918*'fnd base rates'!J$108)\n+($F918*'fnd base rates'!J$109)\n+($G918*'fnd base rates'!J$110)\n+($H918*'fnd base rates'!J$111)\n+($I918*'fnd base rates'!J$112)\n+($J918*'fnd base rates'!J$113)\n+($K918*'fnd base rates'!J$114)\n+($M918*'fnd base rates'!J$116)\n+($N918*'fnd base rates'!J$117)\n+($O918*'fnd base rates'!J$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,10)))\n*$R918","v":252116.00999999998},{"$f":"(($D918*'fnd base rates'!K$107)\n+($E918*'fnd base rates'!K$108)\n+($F918*'fnd base rates'!K$109)\n+($G918*'fnd base rates'!K$110)\n+($H918*'fnd base rates'!K$111)\n+($I918*'fnd base rates'!K$112)\n+($J918*'fnd base rates'!K$113)\n+($K918*'fnd base rates'!K$114)\n+($M918*'fnd base rates'!K$116)\n+($N918*'fnd base rates'!K$117)\n+($O918*'fnd base rates'!K$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,11)))\n*$R918","v":293653.57235099998},{"$f":"(($D918*'fnd base rates'!L$107)\n+($E918*'fnd base rates'!L$108)\n+($F918*'fnd base rates'!L$109)\n+($G918*'fnd base rates'!L$110)\n+($H918*'fnd base rates'!L$111)\n+($I918*'fnd base rates'!L$112)\n+($J918*'fnd base rates'!L$113)\n+($K918*'fnd base rates'!L$114)\n+($M918*'fnd base rates'!L$116)\n+($N918*'fnd base rates'!L$117)\n+($O918*'fnd base rates'!L$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,12)))","v":594823.84057},{"$f":"(($D918*'fnd base rates'!M$107)\n+($E918*'fnd base rates'!M$108)\n+($F918*'fnd base rates'!M$109)\n+($G918*'fnd base rates'!M$110)\n+($H918*'fnd base rates'!M$111)\n+($I918*'fnd base rates'!M$112)\n+($J918*'fnd base rates'!M$113)\n+($K918*'fnd base rates'!M$114)\n+($M918*'fnd base rates'!M$116)\n+($N918*'fnd base rates'!M$117)\n+($O918*'fnd base rates'!M$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,13)))","v":0},3952112.5499140001,null,499332281,"499","332","281",1,{"$f":"enro","v":229},3952112.5499140001,17258,2731,14527,null,null,null,null,null,null,0,null,0]
["499",499332325,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D919","v":0},{"$f":"'fnd enro'!E919","v":0},{"$f":"'fnd enro'!F919","v":0},{"$f":"'fnd enro'!G919","v":0},{"$f":"'fnd enro'!H919","v":16},{"$f":"'fnd enro'!I919","v":0},{"$f":"'fnd enro'!J919","v":0},{"$f":"'fnd enro'!K919","v":0.62880000000000003},{"$f":"'fnd enro'!L919","v":0},{"$f":"'fnd enro'!M919","v":0},{"$f":"'fnd enro'!N919","v":2},{"$f":"'fnd enro'!O919","v":0},{"$f":"'fnd enro'!P919","v":4},{"$f":"'fnd enro'!R919","v":16},1,{"$f":"VALUE('fnd enro'!Q919)","v":9},null,{"$f":"(($D919*'fnd base rates'!C$107)\n+($E919*'fnd base rates'!C$108)\n+($F919*'fnd base rates'!C$109)\n+($G919*'fnd base rates'!C$110)\n+($H919*'fnd base rates'!C$111)\n+($I919*'fnd base rates'!C$112)\n+($J919*'fnd base rates'!C$113)\n+($K919*'fnd base rates'!C$114)\n+($M919*'fnd base rates'!C$116)\n+($N919*'fnd base rates'!C$117)\n+($O919*'fnd base rates'!C$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,3)))\n*$R919","v":9724.7026079999978},{"$f":"(($D919*'fnd base rates'!D$107)\n+($E919*'fnd base rates'!D$108)\n+($F919*'fnd base rates'!D$109)\n+($G919*'fnd base rates'!D$110)\n+($H919*'fnd base rates'!D$111)\n+($I919*'fnd base rates'!D$112)\n+($J919*'fnd base rates'!D$113)\n+($K919*'fnd base rates'!D$114)\n+($M919*'fnd base rates'!D$116)\n+($N919*'fnd base rates'!D$117)\n+($O919*'fnd base rates'!D$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,4)))\n*$R919","v":15097.54},{"$f":"(($D919*'fnd base rates'!E$107)\n+($E919*'fnd base rates'!E$108)\n+($F919*'fnd base rates'!E$109)\n+($G919*'fnd base rates'!E$110)\n+($H919*'fnd base rates'!E$111)\n+($I919*'fnd base rates'!E$112)\n+($J919*'fnd base rates'!E$113)\n+($K919*'fnd base rates'!E$114)\n+($M919*'fnd base rates'!E$116)\n+($N919*'fnd base rates'!E$117)\n+($O919*'fnd base rates'!E$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,5)))\n*$R919","v":78414.688544000004},{"$f":"(($D919*'fnd base rates'!F$107)\n+($E919*'fnd base rates'!F$108)\n+($F919*'fnd base rates'!F$109)\n+($G919*'fnd base rates'!F$110)\n+($H919*'fnd base rates'!F$111)\n+($I919*'fnd base rates'!F$112)\n+($J919*'fnd base rates'!F$113)\n+($K919*'fnd base rates'!F$114)\n+($M919*'fnd base rates'!F$116)\n+($N919*'fnd base rates'!F$117)\n+($O919*'fnd base rates'!F$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,6)))\n*$R919","v":17388.098815999998},{"$f":"(($D919*'fnd base rates'!G$107)\n+($E919*'fnd base rates'!G$108)\n+($F919*'fnd base rates'!G$109)\n+($G919*'fnd base rates'!G$110)\n+($H919*'fnd base rates'!G$111)\n+($I919*'fnd base rates'!G$112)\n+($J919*'fnd base rates'!G$113)\n+($K919*'fnd base rates'!G$114)\n+($M919*'fnd base rates'!G$116)\n+($N919*'fnd base rates'!G$117)\n+($O919*'fnd base rates'!G$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,7)))\n*$R919","v":3792.3029439999996},{"$f":"(($D919*'fnd base rates'!H$107)\n+($E919*'fnd base rates'!H$108)\n+($F919*'fnd base rates'!H$109)\n+($G919*'fnd base rates'!H$110)\n+($H919*'fnd base rates'!H$111)\n+($I919*'fnd base rates'!H$112)\n+($J919*'fnd base rates'!H$113)\n+($K919*'fnd base rates'!H$114)\n+($M919*'fnd base rates'!H$116)\n+($N919*'fnd base rates'!H$117)\n+($O919*'fnd base rates'!H$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,8)))","v":9295.1497600000002},{"$f":"(($D919*'fnd base rates'!I$107)\n+($E919*'fnd base rates'!I$108)\n+($F919*'fnd base rates'!I$109)\n+($G919*'fnd base rates'!I$110)\n+($H919*'fnd base rates'!I$111)\n+($I919*'fnd base rates'!I$112)\n+($J919*'fnd base rates'!I$113)\n+($K919*'fnd base rates'!I$114)\n+($M919*'fnd base rates'!I$116)\n+($N919*'fnd base rates'!I$117)\n+($O919*'fnd base rates'!I$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,9)))\n*$R919","v":7391.0599999999995},{"$f":"(($D919*'fnd base rates'!J$107)\n+($E919*'fnd base rates'!J$108)\n+($F919*'fnd base rates'!J$109)\n+($G919*'fnd base rates'!J$110)\n+($H919*'fnd base rates'!J$111)\n+($I919*'fnd base rates'!J$112)\n+($J919*'fnd base rates'!J$113)\n+($K919*'fnd base rates'!J$114)\n+($M919*'fnd base rates'!J$116)\n+($N919*'fnd base rates'!J$117)\n+($O919*'fnd base rates'!J$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,10)))\n*$R919","v":7806.28},{"$f":"(($D919*'fnd base rates'!K$107)\n+($E919*'fnd base rates'!K$108)\n+($F919*'fnd base rates'!K$109)\n+($G919*'fnd base rates'!K$110)\n+($H919*'fnd base rates'!K$111)\n+($I919*'fnd base rates'!K$112)\n+($J919*'fnd base rates'!K$113)\n+($K919*'fnd base rates'!K$114)\n+($M919*'fnd base rates'!K$116)\n+($N919*'fnd base rates'!K$117)\n+($O919*'fnd base rates'!K$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,11)))\n*$R919","v":20780.572304000001},{"$f":"(($D919*'fnd base rates'!L$107)\n+($E919*'fnd base rates'!L$108)\n+($F919*'fnd base rates'!L$109)\n+($G919*'fnd base rates'!L$110)\n+($H919*'fnd base rates'!L$111)\n+($I919*'fnd base rates'!L$112)\n+($J919*'fnd base rates'!L$113)\n+($K919*'fnd base rates'!L$114)\n+($M919*'fnd base rates'!L$116)\n+($N919*'fnd base rates'!L$117)\n+($O919*'fnd base rates'!L$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,12)))","v":33826.205279999995},{"$f":"(($D919*'fnd base rates'!M$107)\n+($E919*'fnd base rates'!M$108)\n+($F919*'fnd base rates'!M$109)\n+($G919*'fnd base rates'!M$110)\n+($H919*'fnd base rates'!M$111)\n+($I919*'fnd base rates'!M$112)\n+($J919*'fnd base rates'!M$113)\n+($K919*'fnd base rates'!M$114)\n+($M919*'fnd base rates'!M$116)\n+($N919*'fnd base rates'!M$117)\n+($O919*'fnd base rates'!M$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,13)))","v":0},203516.60025600001,null,499332325,"499","332","325",1,16,203516.60025600001,12720,-1499,14219,null,null,null,null,null,null,0,null,0]
["499",499332332,"HAMPDEN CS OF SCIENCE ",{"$f":"'fnd enro'!D920","v":0},{"$f":"'fnd enro'!E920","v":0},{"$f":"'fnd enro'!F920","v":0},{"$f":"'fnd enro'!G920","v":0},{"$f":"'fnd enro'!H920","v":38},{"$f":"'fnd enro'!I920","v":0},{"$f":"'fnd enro'!J920","v":0},{"$f":"'fnd enro'!K920","v":1.4934000000000001},{"$f":"'fnd enro'!L920","v":0},{"$f":"'fnd enro'!M920","v":0},{"$f":"'fnd enro'!N920","v":9},{"$f":"'fnd enro'!O920","v":0},{"$f":"'fnd enro'!P920","v":30},{"$f":"'fnd enro'!R920","v":38},1,{"$f":"VALUE('fnd enro'!Q920)","v":10},null,{"$f":"(($D920*'fnd base rates'!C$107)\n+($E920*'fnd base rates'!C$108)\n+($F920*'fnd base rates'!C$109)\n+($G920*'fnd base rates'!C$110)\n+($H920*'fnd base rates'!C$111)\n+($I920*'fnd base rates'!C$112)\n+($J920*'fnd base rates'!C$113)\n+($K920*'fnd base rates'!C$114)\n+($M920*'fnd base rates'!C$116)\n+($N920*'fnd base rates'!C$117)\n+($O920*'fnd base rates'!C$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,3)))\n*$R920","v":25637.438694},{"$f":"(($D920*'fnd base rates'!D$107)\n+($E920*'fnd base rates'!D$108)\n+($F920*'fnd base rates'!D$109)\n+($G920*'fnd base rates'!D$110)\n+($H920*'fnd base rates'!D$111)\n+($I920*'fnd base rates'!D$112)\n+($J920*'fnd base rates'!D$113)\n+($K920*'fnd base rates'!D$114)\n+($M920*'fnd base rates'!D$116)\n+($N920*'fnd base rates'!D$117)\n+($O920*'fnd base rates'!D$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,4)))\n*$R920","v":46396.409999999996},{"$f":"(($D920*'fnd base rates'!E$107)\n+($E920*'fnd base rates'!E$108)\n+($F920*'fnd base rates'!E$109)\n+($G920*'fnd base rates'!E$110)\n+($H920*'fnd base rates'!E$111)\n+($I920*'fnd base rates'!E$112)\n+($J920*'fnd base rates'!E$113)\n+($K920*'fnd base rates'!E$114)\n+($M920*'fnd base rates'!E$116)\n+($N920*'fnd base rates'!E$117)\n+($O920*'fnd base rates'!E$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,5)))\n*$R920","v":286694.35529199999},{"$f":"(($D920*'fnd base rates'!F$107)\n+($E920*'fnd base rates'!F$108)\n+($F920*'fnd base rates'!F$109)\n+($G920*'fnd base rates'!F$110)\n+($H920*'fnd base rates'!F$111)\n+($I920*'fnd base rates'!F$112)\n+($J920*'fnd base rates'!F$113)\n+($K920*'fnd base rates'!F$114)\n+($M920*'fnd base rates'!F$116)\n+($N920*'fnd base rates'!F$117)\n+($O920*'fnd base rates'!F$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,6)))\n*$R920","v":42176.017188000005},{"$f":"(($D920*'fnd base rates'!G$107)\n+($E920*'fnd base rates'!G$108)\n+($F920*'fnd base rates'!G$109)\n+($G920*'fnd base rates'!G$110)\n+($H920*'fnd base rates'!G$111)\n+($I920*'fnd base rates'!G$112)\n+($J920*'fnd base rates'!G$113)\n+($K920*'fnd base rates'!G$114)\n+($M920*'fnd base rates'!G$116)\n+($N920*'fnd base rates'!G$117)\n+($O920*'fnd base rates'!G$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,7)))\n*$R920","v":13832.996992},{"$f":"(($D920*'fnd base rates'!H$107)\n+($E920*'fnd base rates'!H$108)\n+($F920*'fnd base rates'!H$109)\n+($G920*'fnd base rates'!H$110)\n+($H920*'fnd base rates'!H$111)\n+($I920*'fnd base rates'!H$112)\n+($J920*'fnd base rates'!H$113)\n+($K920*'fnd base rates'!H$114)\n+($M920*'fnd base rates'!H$116)\n+($N920*'fnd base rates'!H$117)\n+($O920*'fnd base rates'!H$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,8)))","v":23405.540679999998},{"$f":"(($D920*'fnd base rates'!I$107)\n+($E920*'fnd base rates'!I$108)\n+($F920*'fnd base rates'!I$109)\n+($G920*'fnd base rates'!I$110)\n+($H920*'fnd base rates'!I$111)\n+($I920*'fnd base rates'!I$112)\n+($J920*'fnd base rates'!I$113)\n+($K920*'fnd base rates'!I$114)\n+($M920*'fnd base rates'!I$116)\n+($N920*'fnd base rates'!I$117)\n+($O920*'fnd base rates'!I$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,9)))\n*$R920","v":21749.25},{"$f":"(($D920*'fnd base rates'!J$107)\n+($E920*'fnd base rates'!J$108)\n+($F920*'fnd base rates'!J$109)\n+($G920*'fnd base rates'!J$110)\n+($H920*'fnd base rates'!J$111)\n+($I920*'fnd base rates'!J$112)\n+($J920*'fnd base rates'!J$113)\n+($K920*'fnd base rates'!J$114)\n+($M920*'fnd base rates'!J$116)\n+($N920*'fnd base rates'!J$117)\n+($O920*'fnd base rates'!J$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,10)))\n*$R920","v":38508.300000000003},{"$f":"(($D920*'fnd base rates'!K$107)\n+($E920*'fnd base rates'!K$108)\n+($F920*'fnd base rates'!K$109)\n+($G920*'fnd base rates'!K$110)\n+($H920*'fnd base rates'!K$111)\n+($I920*'fnd base rates'!K$112)\n+($J920*'fnd base rates'!K$113)\n+($K920*'fnd base rates'!K$114)\n+($M920*'fnd base rates'!K$116)\n+($N920*'fnd base rates'!K$117)\n+($O920*'fnd base rates'!K$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,11)))\n*$R920","v":50861.206722000003},{"$f":"(($D920*'fnd base rates'!L$107)\n+($E920*'fnd base rates'!L$108)\n+($F920*'fnd base rates'!L$109)\n+($G920*'fnd base rates'!L$110)\n+($H920*'fnd base rates'!L$111)\n+($I920*'fnd base rates'!L$112)\n+($J920*'fnd base rates'!L$113)\n+($K920*'fnd base rates'!L$114)\n+($M920*'fnd base rates'!L$116)\n+($N920*'fnd base rates'!L$117)\n+($O920*'fnd base rates'!L$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,12)))","v":97922.642540000001},{"$f":"(($D920*'fnd base rates'!M$107)\n+($E920*'fnd base rates'!M$108)\n+($F920*'fnd base rates'!M$109)\n+($G920*'fnd base rates'!M$110)\n+($H920*'fnd base rates'!M$111)\n+($I920*'fnd base rates'!M$112)\n+($J920*'fnd base rates'!M$113)\n+($K920*'fnd base rates'!M$114)\n+($M920*'fnd base rates'!M$116)\n+($N920*'fnd base rates'!M$117)\n+($O920*'fnd base rates'!M$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,13)))","v":0},647184.15810799995,null,499332332,"499","332","332",1,38,647184.15810799995,17031,1732,15299,null,null,null,null,null,null,0,null,0]
["350",3502281061,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D921","v":0},{"$f":"'fnd enro'!E921","v":0},{"$f":"'fnd enro'!F921","v":0},{"$f":"'fnd enro'!G921","v":0},{"$f":"'fnd enro'!H921","v":2},{"$f":"'fnd enro'!I921","v":3},{"$f":"'fnd enro'!J921","v":0},{"$f":"'fnd enro'!K921","v":0.19650000000000001},{"$f":"'fnd enro'!L921","v":0},{"$f":"'fnd enro'!M921","v":0},{"$f":"'fnd enro'!N921","v":0},{"$f":"'fnd enro'!O921","v":0},{"$f":"'fnd enro'!P921","v":4},{"$f":"'fnd enro'!R921","v":5},1,{"$f":"VALUE('fnd enro'!Q921)","v":11},null,{"$f":"(($D921*'fnd base rates'!C$107)\n+($E921*'fnd base rates'!C$108)\n+($F921*'fnd base rates'!C$109)\n+($G921*'fnd base rates'!C$110)\n+($H921*'fnd base rates'!C$111)\n+($I921*'fnd base rates'!C$112)\n+($J921*'fnd base rates'!C$113)\n+($K921*'fnd base rates'!C$114)\n+($M921*'fnd base rates'!C$116)\n+($N921*'fnd base rates'!C$117)\n+($O921*'fnd base rates'!C$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,3)))\n*$R921","v":3274.8945649999996},{"$f":"(($D921*'fnd base rates'!D$107)\n+($E921*'fnd base rates'!D$108)\n+($F921*'fnd base rates'!D$109)\n+($G921*'fnd base rates'!D$110)\n+($H921*'fnd base rates'!D$111)\n+($I921*'fnd base rates'!D$112)\n+($J921*'fnd base rates'!D$113)\n+($K921*'fnd base rates'!D$114)\n+($M921*'fnd base rates'!D$116)\n+($N921*'fnd base rates'!D$117)\n+($O921*'fnd base rates'!D$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,4)))\n*$R921","v":6056.619999999999},{"$f":"(($D921*'fnd base rates'!E$107)\n+($E921*'fnd base rates'!E$108)\n+($F921*'fnd base rates'!E$109)\n+($G921*'fnd base rates'!E$110)\n+($H921*'fnd base rates'!E$111)\n+($I921*'fnd base rates'!E$112)\n+($J921*'fnd base rates'!E$113)\n+($K921*'fnd base rates'!E$114)\n+($M921*'fnd base rates'!E$116)\n+($N921*'fnd base rates'!E$117)\n+($O921*'fnd base rates'!E$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,5)))\n*$R921","v":42545.255169999997},{"$f":"(($D921*'fnd base rates'!F$107)\n+($E921*'fnd base rates'!F$108)\n+($F921*'fnd base rates'!F$109)\n+($G921*'fnd base rates'!F$110)\n+($H921*'fnd base rates'!F$111)\n+($I921*'fnd base rates'!F$112)\n+($J921*'fnd base rates'!F$113)\n+($K921*'fnd base rates'!F$114)\n+($M921*'fnd base rates'!F$116)\n+($N921*'fnd base rates'!F$117)\n+($O921*'fnd base rates'!F$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,6)))\n*$R921","v":4959.7446300000001},{"$f":"(($D921*'fnd base rates'!G$107)\n+($E921*'fnd base rates'!G$108)\n+($F921*'fnd base rates'!G$109)\n+($G921*'fnd base rates'!G$110)\n+($H921*'fnd base rates'!G$111)\n+($I921*'fnd base rates'!G$112)\n+($J921*'fnd base rates'!G$113)\n+($K921*'fnd base rates'!G$114)\n+($M921*'fnd base rates'!G$116)\n+($N921*'fnd base rates'!G$117)\n+($O921*'fnd base rates'!G$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,7)))\n*$R921","v":1828.8609200000001},{"$f":"(($D921*'fnd base rates'!H$107)\n+($E921*'fnd base rates'!H$108)\n+($F921*'fnd base rates'!H$109)\n+($G921*'fnd base rates'!H$110)\n+($H921*'fnd base rates'!H$111)\n+($I921*'fnd base rates'!H$112)\n+($J921*'fnd base rates'!H$113)\n+($K921*'fnd base rates'!H$114)\n+($M921*'fnd base rates'!H$116)\n+($N921*'fnd base rates'!H$117)\n+($O921*'fnd base rates'!H$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,8)))","v":3886.8942999999995},{"$f":"(($D921*'fnd base rates'!I$107)\n+($E921*'fnd base rates'!I$108)\n+($F921*'fnd base rates'!I$109)\n+($G921*'fnd base rates'!I$110)\n+($H921*'fnd base rates'!I$111)\n+($I921*'fnd base rates'!I$112)\n+($J921*'fnd base rates'!I$113)\n+($K921*'fnd base rates'!I$114)\n+($M921*'fnd base rates'!I$116)\n+($N921*'fnd base rates'!I$117)\n+($O921*'fnd base rates'!I$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,9)))\n*$R921","v":2962.7400000000002},{"$f":"(($D921*'fnd base rates'!J$107)\n+($E921*'fnd base rates'!J$108)\n+($F921*'fnd base rates'!J$109)\n+($G921*'fnd base rates'!J$110)\n+($H921*'fnd base rates'!J$111)\n+($I921*'fnd base rates'!J$112)\n+($J921*'fnd base rates'!J$113)\n+($K921*'fnd base rates'!J$114)\n+($M921*'fnd base rates'!J$116)\n+($N921*'fnd base rates'!J$117)\n+($O921*'fnd base rates'!J$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,10)))\n*$R921","v":6468.66},{"$f":"(($D921*'fnd base rates'!K$107)\n+($E921*'fnd base rates'!K$108)\n+($F921*'fnd base rates'!K$109)\n+($G921*'fnd base rates'!K$110)\n+($H921*'fnd base rates'!K$111)\n+($I921*'fnd base rates'!K$112)\n+($J921*'fnd base rates'!K$113)\n+($K921*'fnd base rates'!K$114)\n+($M921*'fnd base rates'!K$116)\n+($N921*'fnd base rates'!K$117)\n+($O921*'fnd base rates'!K$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,11)))\n*$R921","v":6170.2900950000003},{"$f":"(($D921*'fnd base rates'!L$107)\n+($E921*'fnd base rates'!L$108)\n+($F921*'fnd base rates'!L$109)\n+($G921*'fnd base rates'!L$110)\n+($H921*'fnd base rates'!L$111)\n+($I921*'fnd base rates'!L$112)\n+($J921*'fnd base rates'!L$113)\n+($K921*'fnd base rates'!L$114)\n+($M921*'fnd base rates'!L$116)\n+($N921*'fnd base rates'!L$117)\n+($O921*'fnd base rates'!L$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,12)))","v":12226.12665},{"$f":"(($D921*'fnd base rates'!M$107)\n+($E921*'fnd base rates'!M$108)\n+($F921*'fnd base rates'!M$109)\n+($G921*'fnd base rates'!M$110)\n+($H921*'fnd base rates'!M$111)\n+($I921*'fnd base rates'!M$112)\n+($J921*'fnd base rates'!M$113)\n+($K921*'fnd base rates'!M$114)\n+($M921*'fnd base rates'!M$116)\n+($N921*'fnd base rates'!M$117)\n+($O921*'fnd base rates'!M$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,13)))","v":0},90380.086330000006,null,3502281061,"3502","281","061",1,5,90380.086330000006,18076,5511,12565,null,null,null,null,null,null,0,null,0]
["350",3502281137,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D922","v":0},{"$f":"'fnd enro'!E922","v":0},{"$f":"'fnd enro'!F922","v":0},{"$f":"'fnd enro'!G922","v":0},{"$f":"'fnd enro'!H922","v":2},{"$f":"'fnd enro'!I922","v":4},{"$f":"'fnd enro'!J922","v":0},{"$f":"'fnd enro'!K922","v":0.23580000000000001},{"$f":"'fnd enro'!L922","v":0},{"$f":"'fnd enro'!M922","v":0},{"$f":"'fnd enro'!N922","v":0},{"$f":"'fnd enro'!O922","v":0},{"$f":"'fnd enro'!P922","v":6},{"$f":"'fnd enro'!R922","v":6},1,{"$f":"VALUE('fnd enro'!Q922)","v":12},null,{"$f":"(($D922*'fnd base rates'!C$107)\n+($E922*'fnd base rates'!C$108)\n+($F922*'fnd base rates'!C$109)\n+($G922*'fnd base rates'!C$110)\n+($H922*'fnd base rates'!C$111)\n+($I922*'fnd base rates'!C$112)\n+($J922*'fnd base rates'!C$113)\n+($K922*'fnd base rates'!C$114)\n+($M922*'fnd base rates'!C$116)\n+($N922*'fnd base rates'!C$117)\n+($O922*'fnd base rates'!C$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,3)))\n*$R922","v":4111.5534779999998},{"$f":"(($D922*'fnd base rates'!D$107)\n+($E922*'fnd base rates'!D$108)\n+($F922*'fnd base rates'!D$109)\n+($G922*'fnd base rates'!D$110)\n+($H922*'fnd base rates'!D$111)\n+($I922*'fnd base rates'!D$112)\n+($J922*'fnd base rates'!D$113)\n+($K922*'fnd base rates'!D$114)\n+($M922*'fnd base rates'!D$116)\n+($N922*'fnd base rates'!D$117)\n+($O922*'fnd base rates'!D$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,4)))\n*$R922","v":8128.619999999999},{"$f":"(($D922*'fnd base rates'!E$107)\n+($E922*'fnd base rates'!E$108)\n+($F922*'fnd base rates'!E$109)\n+($G922*'fnd base rates'!E$110)\n+($H922*'fnd base rates'!E$111)\n+($I922*'fnd base rates'!E$112)\n+($J922*'fnd base rates'!E$113)\n+($K922*'fnd base rates'!E$114)\n+($M922*'fnd base rates'!E$116)\n+($N922*'fnd base rates'!E$117)\n+($O922*'fnd base rates'!E$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,5)))\n*$R922","v":60071.278203999995},{"$f":"(($D922*'fnd base rates'!F$107)\n+($E922*'fnd base rates'!F$108)\n+($F922*'fnd base rates'!F$109)\n+($G922*'fnd base rates'!F$110)\n+($H922*'fnd base rates'!F$111)\n+($I922*'fnd base rates'!F$112)\n+($J922*'fnd base rates'!F$113)\n+($K922*'fnd base rates'!F$114)\n+($M922*'fnd base rates'!F$116)\n+($N922*'fnd base rates'!F$117)\n+($O922*'fnd base rates'!F$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,6)))\n*$R922","v":5905.7295560000002},{"$f":"(($D922*'fnd base rates'!G$107)\n+($E922*'fnd base rates'!G$108)\n+($F922*'fnd base rates'!G$109)\n+($G922*'fnd base rates'!G$110)\n+($H922*'fnd base rates'!G$111)\n+($I922*'fnd base rates'!G$112)\n+($J922*'fnd base rates'!G$113)\n+($K922*'fnd base rates'!G$114)\n+($M922*'fnd base rates'!G$116)\n+($N922*'fnd base rates'!G$117)\n+($O922*'fnd base rates'!G$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,7)))\n*$R922","v":2600.2811040000001},{"$f":"(($D922*'fnd base rates'!H$107)\n+($E922*'fnd base rates'!H$108)\n+($F922*'fnd base rates'!H$109)\n+($G922*'fnd base rates'!H$110)\n+($H922*'fnd base rates'!H$111)\n+($I922*'fnd base rates'!H$112)\n+($J922*'fnd base rates'!H$113)\n+($K922*'fnd base rates'!H$114)\n+($M922*'fnd base rates'!H$116)\n+($N922*'fnd base rates'!H$117)\n+($O922*'fnd base rates'!H$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,8)))","v":4855.8411599999999},{"$f":"(($D922*'fnd base rates'!I$107)\n+($E922*'fnd base rates'!I$108)\n+($F922*'fnd base rates'!I$109)\n+($G922*'fnd base rates'!I$110)\n+($H922*'fnd base rates'!I$111)\n+($I922*'fnd base rates'!I$112)\n+($J922*'fnd base rates'!I$113)\n+($K922*'fnd base rates'!I$114)\n+($M922*'fnd base rates'!I$116)\n+($N922*'fnd base rates'!I$117)\n+($O922*'fnd base rates'!I$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,9)))\n*$R922","v":3912.58},{"$f":"(($D922*'fnd base rates'!J$107)\n+($E922*'fnd base rates'!J$108)\n+($F922*'fnd base rates'!J$109)\n+($G922*'fnd base rates'!J$110)\n+($H922*'fnd base rates'!J$111)\n+($I922*'fnd base rates'!J$112)\n+($J922*'fnd base rates'!J$113)\n+($K922*'fnd base rates'!J$114)\n+($M922*'fnd base rates'!J$116)\n+($N922*'fnd base rates'!J$117)\n+($O922*'fnd base rates'!J$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,10)))\n*$R922","v":9667.7799999999988},{"$f":"(($D922*'fnd base rates'!K$107)\n+($E922*'fnd base rates'!K$108)\n+($F922*'fnd base rates'!K$109)\n+($G922*'fnd base rates'!K$110)\n+($H922*'fnd base rates'!K$111)\n+($I922*'fnd base rates'!K$112)\n+($J922*'fnd base rates'!K$113)\n+($K922*'fnd base rates'!K$114)\n+($M922*'fnd base rates'!K$116)\n+($N922*'fnd base rates'!K$117)\n+($O922*'fnd base rates'!K$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,11)))\n*$R922","v":7390.7521139999999},{"$f":"(($D922*'fnd base rates'!L$107)\n+($E922*'fnd base rates'!L$108)\n+($F922*'fnd base rates'!L$109)\n+($G922*'fnd base rates'!L$110)\n+($H922*'fnd base rates'!L$111)\n+($I922*'fnd base rates'!L$112)\n+($J922*'fnd base rates'!L$113)\n+($K922*'fnd base rates'!L$114)\n+($M922*'fnd base rates'!L$116)\n+($N922*'fnd base rates'!L$117)\n+($O922*'fnd base rates'!L$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,12)))","v":16030.55198},{"$f":"(($D922*'fnd base rates'!M$107)\n+($E922*'fnd base rates'!M$108)\n+($F922*'fnd base rates'!M$109)\n+($G922*'fnd base rates'!M$110)\n+($H922*'fnd base rates'!M$111)\n+($I922*'fnd base rates'!M$112)\n+($J922*'fnd base rates'!M$113)\n+($K922*'fnd base rates'!M$114)\n+($M922*'fnd base rates'!M$116)\n+($N922*'fnd base rates'!M$117)\n+($O922*'fnd base rates'!M$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,13)))","v":0},122674.967596,null,3502281137,"3502","281","137",1,6,122674.967596,20446,2440,18006,null,null,null,null,null,null,0,null,0]
["350",3502281281,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D923","v":0},{"$f":"'fnd enro'!E923","v":0},{"$f":"'fnd enro'!F923","v":0},{"$f":"'fnd enro'!G923","v":0},{"$f":"'fnd enro'!H923","v":177},{"$f":"'fnd enro'!I923","v":225},{"$f":"'fnd enro'!J923","v":0},{"$f":"'fnd enro'!K923","v":15.7986},{"$f":"'fnd enro'!L923","v":0},{"$f":"'fnd enro'!M923","v":0},{"$f":"'fnd enro'!N923","v":18},{"$f":"'fnd enro'!O923","v":30},{"$f":"'fnd enro'!P923","v":350},{"$f":"'fnd enro'!R923","v":402},1,{"$f":"VALUE('fnd enro'!Q923)","v":12},null,{"$f":"(($D923*'fnd base rates'!C$107)\n+($E923*'fnd base rates'!C$108)\n+($F923*'fnd base rates'!C$109)\n+($G923*'fnd base rates'!C$110)\n+($H923*'fnd base rates'!C$111)\n+($I923*'fnd base rates'!C$112)\n+($J923*'fnd base rates'!C$113)\n+($K923*'fnd base rates'!C$114)\n+($M923*'fnd base rates'!C$116)\n+($N923*'fnd base rates'!C$117)\n+($O923*'fnd base rates'!C$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,3)))\n*$R923","v":275429.96302599995},{"$f":"(($D923*'fnd base rates'!D$107)\n+($E923*'fnd base rates'!D$108)\n+($F923*'fnd base rates'!D$109)\n+($G923*'fnd base rates'!D$110)\n+($H923*'fnd base rates'!D$111)\n+($I923*'fnd base rates'!D$112)\n+($J923*'fnd base rates'!D$113)\n+($K923*'fnd base rates'!D$114)\n+($M923*'fnd base rates'!D$116)\n+($N923*'fnd base rates'!D$117)\n+($O923*'fnd base rates'!D$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,4)))\n*$R923","v":526685.22},{"$f":"(($D923*'fnd base rates'!E$107)\n+($E923*'fnd base rates'!E$108)\n+($F923*'fnd base rates'!E$109)\n+($G923*'fnd base rates'!E$110)\n+($H923*'fnd base rates'!E$111)\n+($I923*'fnd base rates'!E$112)\n+($J923*'fnd base rates'!E$113)\n+($K923*'fnd base rates'!E$114)\n+($M923*'fnd base rates'!E$116)\n+($N923*'fnd base rates'!E$117)\n+($O923*'fnd base rates'!E$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,5)))\n*$R923","v":3754894.3096680003},{"$f":"(($D923*'fnd base rates'!F$107)\n+($E923*'fnd base rates'!F$108)\n+($F923*'fnd base rates'!F$109)\n+($G923*'fnd base rates'!F$110)\n+($H923*'fnd base rates'!F$111)\n+($I923*'fnd base rates'!F$112)\n+($J923*'fnd base rates'!F$113)\n+($K923*'fnd base rates'!F$114)\n+($M923*'fnd base rates'!F$116)\n+($N923*'fnd base rates'!F$117)\n+($O923*'fnd base rates'!F$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,6)))\n*$R923","v":411005.130252},{"$f":"(($D923*'fnd base rates'!G$107)\n+($E923*'fnd base rates'!G$108)\n+($F923*'fnd base rates'!G$109)\n+($G923*'fnd base rates'!G$110)\n+($H923*'fnd base rates'!G$111)\n+($I923*'fnd base rates'!G$112)\n+($J923*'fnd base rates'!G$113)\n+($K923*'fnd base rates'!G$114)\n+($M923*'fnd base rates'!G$116)\n+($N923*'fnd base rates'!G$117)\n+($O923*'fnd base rates'!G$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,7)))\n*$R923","v":163983.70396800002},{"$f":"(($D923*'fnd base rates'!H$107)\n+($E923*'fnd base rates'!H$108)\n+($F923*'fnd base rates'!H$109)\n+($G923*'fnd base rates'!H$110)\n+($H923*'fnd base rates'!H$111)\n+($I923*'fnd base rates'!H$112)\n+($J923*'fnd base rates'!H$113)\n+($K923*'fnd base rates'!H$114)\n+($M923*'fnd base rates'!H$116)\n+($N923*'fnd base rates'!H$117)\n+($O923*'fnd base rates'!H$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,8)))","v":316825.98771999992},{"$f":"(($D923*'fnd base rates'!I$107)\n+($E923*'fnd base rates'!I$108)\n+($F923*'fnd base rates'!I$109)\n+($G923*'fnd base rates'!I$110)\n+($H923*'fnd base rates'!I$111)\n+($I923*'fnd base rates'!I$112)\n+($J923*'fnd base rates'!I$113)\n+($K923*'fnd base rates'!I$114)\n+($M923*'fnd base rates'!I$116)\n+($N923*'fnd base rates'!I$117)\n+($O923*'fnd base rates'!I$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,9)))\n*$R923","v":253562.49},{"$f":"(($D923*'fnd base rates'!J$107)\n+($E923*'fnd base rates'!J$108)\n+($F923*'fnd base rates'!J$109)\n+($G923*'fnd base rates'!J$110)\n+($H923*'fnd base rates'!J$111)\n+($I923*'fnd base rates'!J$112)\n+($J923*'fnd base rates'!J$113)\n+($K923*'fnd base rates'!J$114)\n+($M923*'fnd base rates'!J$116)\n+($N923*'fnd base rates'!J$117)\n+($O923*'fnd base rates'!J$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,10)))\n*$R923","v":576272.11999999988},{"$f":"(($D923*'fnd base rates'!K$107)\n+($E923*'fnd base rates'!K$108)\n+($F923*'fnd base rates'!K$109)\n+($G923*'fnd base rates'!K$110)\n+($H923*'fnd base rates'!K$111)\n+($I923*'fnd base rates'!K$112)\n+($J923*'fnd base rates'!K$113)\n+($K923*'fnd base rates'!K$114)\n+($M923*'fnd base rates'!K$116)\n+($N923*'fnd base rates'!K$117)\n+($O923*'fnd base rates'!K$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,11)))\n*$R923","v":514436.22163800005},{"$f":"(($D923*'fnd base rates'!L$107)\n+($E923*'fnd base rates'!L$108)\n+($F923*'fnd base rates'!L$109)\n+($G923*'fnd base rates'!L$110)\n+($H923*'fnd base rates'!L$111)\n+($I923*'fnd base rates'!L$112)\n+($J923*'fnd base rates'!L$113)\n+($K923*'fnd base rates'!L$114)\n+($M923*'fnd base rates'!L$116)\n+($N923*'fnd base rates'!L$117)\n+($O923*'fnd base rates'!L$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,12)))","v":1052344.8726599999},{"$f":"(($D923*'fnd base rates'!M$107)\n+($E923*'fnd base rates'!M$108)\n+($F923*'fnd base rates'!M$109)\n+($G923*'fnd base rates'!M$110)\n+($H923*'fnd base rates'!M$111)\n+($I923*'fnd base rates'!M$112)\n+($J923*'fnd base rates'!M$113)\n+($K923*'fnd base rates'!M$114)\n+($M923*'fnd base rates'!M$116)\n+($N923*'fnd base rates'!M$117)\n+($O923*'fnd base rates'!M$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,13)))","v":0},7845440.0189319989,null,3502281281,"3502","281","281",1,402,7845440.0189319989,19516,-213,19729,null,null,null,null,null,null,0,null,0]
["350",3502281332,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D924","v":0},{"$f":"'fnd enro'!E924","v":0},{"$f":"'fnd enro'!F924","v":0},{"$f":"'fnd enro'!G924","v":0},{"$f":"'fnd enro'!H924","v":0},{"$f":"'fnd enro'!I924","v":1},{"$f":"'fnd enro'!J924","v":0},{"$f":"'fnd enro'!K924","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L924","v":0},{"$f":"'fnd enro'!M924","v":0},{"$f":"'fnd enro'!N924","v":0},{"$f":"'fnd enro'!O924","v":1},{"$f":"'fnd enro'!P924","v":1},{"$f":"'fnd enro'!R924","v":1},1,{"$f":"VALUE('fnd enro'!Q924)","v":10},null,{"$f":"(($D924*'fnd base rates'!C$107)\n+($E924*'fnd base rates'!C$108)\n+($F924*'fnd base rates'!C$109)\n+($G924*'fnd base rates'!C$110)\n+($H924*'fnd base rates'!C$111)\n+($I924*'fnd base rates'!C$112)\n+($J924*'fnd base rates'!C$113)\n+($K924*'fnd base rates'!C$114)\n+($M924*'fnd base rates'!C$116)\n+($N924*'fnd base rates'!C$117)\n+($O924*'fnd base rates'!C$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,3)))\n*$R924","v":793.79891299999986},{"$f":"(($D924*'fnd base rates'!D$107)\n+($E924*'fnd base rates'!D$108)\n+($F924*'fnd base rates'!D$109)\n+($G924*'fnd base rates'!D$110)\n+($H924*'fnd base rates'!D$111)\n+($I924*'fnd base rates'!D$112)\n+($J924*'fnd base rates'!D$113)\n+($K924*'fnd base rates'!D$114)\n+($M924*'fnd base rates'!D$116)\n+($N924*'fnd base rates'!D$117)\n+($O924*'fnd base rates'!D$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,4)))\n*$R924","v":1490.27},{"$f":"(($D924*'fnd base rates'!E$107)\n+($E924*'fnd base rates'!E$108)\n+($F924*'fnd base rates'!E$109)\n+($G924*'fnd base rates'!E$110)\n+($H924*'fnd base rates'!E$111)\n+($I924*'fnd base rates'!E$112)\n+($J924*'fnd base rates'!E$113)\n+($K924*'fnd base rates'!E$114)\n+($M924*'fnd base rates'!E$116)\n+($N924*'fnd base rates'!E$117)\n+($O924*'fnd base rates'!E$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,5)))\n*$R924","v":11234.693034},{"$f":"(($D924*'fnd base rates'!F$107)\n+($E924*'fnd base rates'!F$108)\n+($F924*'fnd base rates'!F$109)\n+($G924*'fnd base rates'!F$110)\n+($H924*'fnd base rates'!F$111)\n+($I924*'fnd base rates'!F$112)\n+($J924*'fnd base rates'!F$113)\n+($K924*'fnd base rates'!F$114)\n+($M924*'fnd base rates'!F$116)\n+($N924*'fnd base rates'!F$117)\n+($O924*'fnd base rates'!F$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,6)))\n*$R924","v":1167.854926},{"$f":"(($D924*'fnd base rates'!G$107)\n+($E924*'fnd base rates'!G$108)\n+($F924*'fnd base rates'!G$109)\n+($G924*'fnd base rates'!G$110)\n+($H924*'fnd base rates'!G$111)\n+($I924*'fnd base rates'!G$112)\n+($J924*'fnd base rates'!G$113)\n+($K924*'fnd base rates'!G$114)\n+($M924*'fnd base rates'!G$116)\n+($N924*'fnd base rates'!G$117)\n+($O924*'fnd base rates'!G$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,7)))\n*$R924","v":454.25018399999999},{"$f":"(($D924*'fnd base rates'!H$107)\n+($E924*'fnd base rates'!H$108)\n+($F924*'fnd base rates'!H$109)\n+($G924*'fnd base rates'!H$110)\n+($H924*'fnd base rates'!H$111)\n+($I924*'fnd base rates'!H$112)\n+($J924*'fnd base rates'!H$113)\n+($K924*'fnd base rates'!H$114)\n+($M924*'fnd base rates'!H$116)\n+($N924*'fnd base rates'!H$117)\n+($O924*'fnd base rates'!H$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,8)))","v":1069.0568599999999},{"$f":"(($D924*'fnd base rates'!I$107)\n+($E924*'fnd base rates'!I$108)\n+($F924*'fnd base rates'!I$109)\n+($G924*'fnd base rates'!I$110)\n+($H924*'fnd base rates'!I$111)\n+($I924*'fnd base rates'!I$112)\n+($J924*'fnd base rates'!I$113)\n+($K924*'fnd base rates'!I$114)\n+($M924*'fnd base rates'!I$116)\n+($N924*'fnd base rates'!I$117)\n+($O924*'fnd base rates'!I$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,9)))\n*$R924","v":727.28000000000009},{"$f":"(($D924*'fnd base rates'!J$107)\n+($E924*'fnd base rates'!J$108)\n+($F924*'fnd base rates'!J$109)\n+($G924*'fnd base rates'!J$110)\n+($H924*'fnd base rates'!J$111)\n+($I924*'fnd base rates'!J$112)\n+($J924*'fnd base rates'!J$113)\n+($K924*'fnd base rates'!J$114)\n+($M924*'fnd base rates'!J$116)\n+($N924*'fnd base rates'!J$117)\n+($O924*'fnd base rates'!J$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,10)))\n*$R924","v":1580.31},{"$f":"(($D924*'fnd base rates'!K$107)\n+($E924*'fnd base rates'!K$108)\n+($F924*'fnd base rates'!K$109)\n+($G924*'fnd base rates'!K$110)\n+($H924*'fnd base rates'!K$111)\n+($I924*'fnd base rates'!K$112)\n+($J924*'fnd base rates'!K$113)\n+($K924*'fnd base rates'!K$114)\n+($M924*'fnd base rates'!K$116)\n+($N924*'fnd base rates'!K$117)\n+($O924*'fnd base rates'!K$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,11)))\n*$R924","v":1600.802019},{"$f":"(($D924*'fnd base rates'!L$107)\n+($E924*'fnd base rates'!L$108)\n+($F924*'fnd base rates'!L$109)\n+($G924*'fnd base rates'!L$110)\n+($H924*'fnd base rates'!L$111)\n+($I924*'fnd base rates'!L$112)\n+($J924*'fnd base rates'!L$113)\n+($K924*'fnd base rates'!L$114)\n+($M924*'fnd base rates'!L$116)\n+($N924*'fnd base rates'!L$117)\n+($O924*'fnd base rates'!L$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,12)))","v":2831.69533},{"$f":"(($D924*'fnd base rates'!M$107)\n+($E924*'fnd base rates'!M$108)\n+($F924*'fnd base rates'!M$109)\n+($G924*'fnd base rates'!M$110)\n+($H924*'fnd base rates'!M$111)\n+($I924*'fnd base rates'!M$112)\n+($J924*'fnd base rates'!M$113)\n+($K924*'fnd base rates'!M$114)\n+($M924*'fnd base rates'!M$116)\n+($N924*'fnd base rates'!M$117)\n+($O924*'fnd base rates'!M$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,13)))","v":0},22950.011265999998,null,3502281332,"3502","281","332",1,1,22950.011265999998,22950,6031,16919,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B925,4)","v":"3503"},3503160031,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D925","v":0},{"$f":"'fnd enro'!E925","v":0},{"$f":"'fnd enro'!F925","v":0},{"$f":"'fnd enro'!G925","v":3},{"$f":"'fnd enro'!H925","v":4},{"$f":"'fnd enro'!I925","v":0},{"$f":"'fnd enro'!J925","v":0},{"$f":"'fnd enro'!K925","v":0.27510000000000001},{"$f":"'fnd enro'!L925","v":0},{"$f":"'fnd enro'!M925","v":0},{"$f":"'fnd enro'!N925","v":0},{"$f":"'fnd enro'!O925","v":0},{"$f":"'fnd enro'!P925","v":4},{"$f":"'fnd enro'!R925","v":7},1,{"$f":"VALUE('fnd enro'!Q925)","v":5},null,{"$f":"(($D925*'fnd base rates'!C$107)\n+($E925*'fnd base rates'!C$108)\n+($F925*'fnd base rates'!C$109)\n+($G925*'fnd base rates'!C$110)\n+($H925*'fnd base rates'!C$111)\n+($I925*'fnd base rates'!C$112)\n+($J925*'fnd base rates'!C$113)\n+($K925*'fnd base rates'!C$114)\n+($M925*'fnd base rates'!C$116)\n+($N925*'fnd base rates'!C$117)\n+($O925*'fnd base rates'!C$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,3)))\n*$R925","v":4255.8923909999994},{"$f":"(($D925*'fnd base rates'!D$107)\n+($E925*'fnd base rates'!D$108)\n+($F925*'fnd base rates'!D$109)\n+($G925*'fnd base rates'!D$110)\n+($H925*'fnd base rates'!D$111)\n+($I925*'fnd base rates'!D$112)\n+($J925*'fnd base rates'!D$113)\n+($K925*'fnd base rates'!D$114)\n+($M925*'fnd base rates'!D$116)\n+($N925*'fnd base rates'!D$117)\n+($O925*'fnd base rates'!D$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,4)))\n*$R925","v":6920.6999999999989},{"$f":"(($D925*'fnd base rates'!E$107)\n+($E925*'fnd base rates'!E$108)\n+($F925*'fnd base rates'!E$109)\n+($G925*'fnd base rates'!E$110)\n+($H925*'fnd base rates'!E$111)\n+($I925*'fnd base rates'!E$112)\n+($J925*'fnd base rates'!E$113)\n+($K925*'fnd base rates'!E$114)\n+($M925*'fnd base rates'!E$116)\n+($N925*'fnd base rates'!E$117)\n+($O925*'fnd base rates'!E$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,5)))\n*$R925","v":39224.081237999999},{"$f":"(($D925*'fnd base rates'!F$107)\n+($E925*'fnd base rates'!F$108)\n+($F925*'fnd base rates'!F$109)\n+($G925*'fnd base rates'!F$110)\n+($H925*'fnd base rates'!F$111)\n+($I925*'fnd base rates'!F$112)\n+($J925*'fnd base rates'!F$113)\n+($K925*'fnd base rates'!F$114)\n+($M925*'fnd base rates'!F$116)\n+($N925*'fnd base rates'!F$117)\n+($O925*'fnd base rates'!F$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,6)))\n*$R925","v":8227.1444819999997},{"$f":"(($D925*'fnd base rates'!G$107)\n+($E925*'fnd base rates'!G$108)\n+($F925*'fnd base rates'!G$109)\n+($G925*'fnd base rates'!G$110)\n+($H925*'fnd base rates'!G$111)\n+($I925*'fnd base rates'!G$112)\n+($J925*'fnd base rates'!G$113)\n+($K925*'fnd base rates'!G$114)\n+($M925*'fnd base rates'!G$116)\n+($N925*'fnd base rates'!G$117)\n+($O925*'fnd base rates'!G$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,7)))\n*$R925","v":1805.5912880000001},{"$f":"(($D925*'fnd base rates'!H$107)\n+($E925*'fnd base rates'!H$108)\n+($F925*'fnd base rates'!H$109)\n+($G925*'fnd base rates'!H$110)\n+($H925*'fnd base rates'!H$111)\n+($I925*'fnd base rates'!H$112)\n+($J925*'fnd base rates'!H$113)\n+($K925*'fnd base rates'!H$114)\n+($M925*'fnd base rates'!H$116)\n+($N925*'fnd base rates'!H$117)\n+($O925*'fnd base rates'!H$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,8)))","v":3973.3780199999997},{"$f":"(($D925*'fnd base rates'!I$107)\n+($E925*'fnd base rates'!I$108)\n+($F925*'fnd base rates'!I$109)\n+($G925*'fnd base rates'!I$110)\n+($H925*'fnd base rates'!I$111)\n+($I925*'fnd base rates'!I$112)\n+($J925*'fnd base rates'!I$113)\n+($K925*'fnd base rates'!I$114)\n+($M925*'fnd base rates'!I$116)\n+($N925*'fnd base rates'!I$117)\n+($O925*'fnd base rates'!I$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,9)))\n*$R925","v":3262.77},{"$f":"(($D925*'fnd base rates'!J$107)\n+($E925*'fnd base rates'!J$108)\n+($F925*'fnd base rates'!J$109)\n+($G925*'fnd base rates'!J$110)\n+($H925*'fnd base rates'!J$111)\n+($I925*'fnd base rates'!J$112)\n+($J925*'fnd base rates'!J$113)\n+($K925*'fnd base rates'!J$114)\n+($M925*'fnd base rates'!J$116)\n+($N925*'fnd base rates'!J$117)\n+($O925*'fnd base rates'!J$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,10)))\n*$R925","v":4102.7199999999993},{"$f":"(($D925*'fnd base rates'!K$107)\n+($E925*'fnd base rates'!K$108)\n+($F925*'fnd base rates'!K$109)\n+($G925*'fnd base rates'!K$110)\n+($H925*'fnd base rates'!K$111)\n+($I925*'fnd base rates'!K$112)\n+($J925*'fnd base rates'!K$113)\n+($K925*'fnd base rates'!K$114)\n+($M925*'fnd base rates'!K$116)\n+($N925*'fnd base rates'!K$117)\n+($O925*'fnd base rates'!K$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,11)))\n*$R925","v":8520.7941330000012},{"$f":"(($D925*'fnd base rates'!L$107)\n+($E925*'fnd base rates'!L$108)\n+($F925*'fnd base rates'!L$109)\n+($G925*'fnd base rates'!L$110)\n+($H925*'fnd base rates'!L$111)\n+($I925*'fnd base rates'!L$112)\n+($J925*'fnd base rates'!L$113)\n+($K925*'fnd base rates'!L$114)\n+($M925*'fnd base rates'!L$116)\n+($N925*'fnd base rates'!L$117)\n+($O925*'fnd base rates'!L$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,12)))","v":15000.107309999999},{"$f":"(($D925*'fnd base rates'!M$107)\n+($E925*'fnd base rates'!M$108)\n+($F925*'fnd base rates'!M$109)\n+($G925*'fnd base rates'!M$110)\n+($H925*'fnd base rates'!M$111)\n+($I925*'fnd base rates'!M$112)\n+($J925*'fnd base rates'!M$113)\n+($K925*'fnd base rates'!M$114)\n+($M925*'fnd base rates'!M$116)\n+($N925*'fnd base rates'!M$117)\n+($O925*'fnd base rates'!M$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,13)))","v":0},95293.178862000001,null,3503160031,"3503","160","031",1,7,95293.178862000001,13613,-2207,15820,null,null,null,null,null,null,0,null,0]
["3503",3503160056,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D926","v":0},{"$f":"'fnd enro'!E926","v":0},{"$f":"'fnd enro'!F926","v":0},{"$f":"'fnd enro'!G926","v":5},{"$f":"'fnd enro'!H926","v":3},{"$f":"'fnd enro'!I926","v":1},{"$f":"'fnd enro'!J926","v":0},{"$f":"'fnd enro'!K926","v":0.35370000000000001},{"$f":"'fnd enro'!L926","v":0},{"$f":"'fnd enro'!M926","v":1},{"$f":"'fnd enro'!N926","v":0},{"$f":"'fnd enro'!O926","v":0},{"$f":"'fnd enro'!P926","v":6},{"$f":"'fnd enro'!R926","v":9},1,{"$f":"VALUE('fnd enro'!Q926)","v":4},null,{"$f":"(($D926*'fnd base rates'!C$107)\n+($E926*'fnd base rates'!C$108)\n+($F926*'fnd base rates'!C$109)\n+($G926*'fnd base rates'!C$110)\n+($H926*'fnd base rates'!C$111)\n+($I926*'fnd base rates'!C$112)\n+($J926*'fnd base rates'!C$113)\n+($K926*'fnd base rates'!C$114)\n+($M926*'fnd base rates'!C$116)\n+($N926*'fnd base rates'!C$117)\n+($O926*'fnd base rates'!C$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,3)))\n*$R926","v":5624.4802170000003},{"$f":"(($D926*'fnd base rates'!D$107)\n+($E926*'fnd base rates'!D$108)\n+($F926*'fnd base rates'!D$109)\n+($G926*'fnd base rates'!D$110)\n+($H926*'fnd base rates'!D$111)\n+($I926*'fnd base rates'!D$112)\n+($J926*'fnd base rates'!D$113)\n+($K926*'fnd base rates'!D$114)\n+($M926*'fnd base rates'!D$116)\n+($N926*'fnd base rates'!D$117)\n+($O926*'fnd base rates'!D$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,4)))\n*$R926","v":9289.14},{"$f":"(($D926*'fnd base rates'!E$107)\n+($E926*'fnd base rates'!E$108)\n+($F926*'fnd base rates'!E$109)\n+($G926*'fnd base rates'!E$110)\n+($H926*'fnd base rates'!E$111)\n+($I926*'fnd base rates'!E$112)\n+($J926*'fnd base rates'!E$113)\n+($K926*'fnd base rates'!E$114)\n+($M926*'fnd base rates'!E$116)\n+($N926*'fnd base rates'!E$117)\n+($O926*'fnd base rates'!E$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,5)))\n*$R926","v":55759.737305999995},{"$f":"(($D926*'fnd base rates'!F$107)\n+($E926*'fnd base rates'!F$108)\n+($F926*'fnd base rates'!F$109)\n+($G926*'fnd base rates'!F$110)\n+($H926*'fnd base rates'!F$111)\n+($I926*'fnd base rates'!F$112)\n+($J926*'fnd base rates'!F$113)\n+($K926*'fnd base rates'!F$114)\n+($M926*'fnd base rates'!F$116)\n+($N926*'fnd base rates'!F$117)\n+($O926*'fnd base rates'!F$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,6)))\n*$R926","v":10962.344334000001},{"$f":"(($D926*'fnd base rates'!G$107)\n+($E926*'fnd base rates'!G$108)\n+($F926*'fnd base rates'!G$109)\n+($G926*'fnd base rates'!G$110)\n+($H926*'fnd base rates'!G$111)\n+($I926*'fnd base rates'!G$112)\n+($J926*'fnd base rates'!G$113)\n+($K926*'fnd base rates'!G$114)\n+($M926*'fnd base rates'!G$116)\n+($N926*'fnd base rates'!G$117)\n+($O926*'fnd base rates'!G$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,7)))\n*$R926","v":2451.2016560000002},{"$f":"(($D926*'fnd base rates'!H$107)\n+($E926*'fnd base rates'!H$108)\n+($F926*'fnd base rates'!H$109)\n+($G926*'fnd base rates'!H$110)\n+($H926*'fnd base rates'!H$111)\n+($I926*'fnd base rates'!H$112)\n+($J926*'fnd base rates'!H$113)\n+($K926*'fnd base rates'!H$114)\n+($M926*'fnd base rates'!H$116)\n+($N926*'fnd base rates'!H$117)\n+($O926*'fnd base rates'!H$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,8)))","v":5584.3817399999998},{"$f":"(($D926*'fnd base rates'!I$107)\n+($E926*'fnd base rates'!I$108)\n+($F926*'fnd base rates'!I$109)\n+($G926*'fnd base rates'!I$110)\n+($H926*'fnd base rates'!I$111)\n+($I926*'fnd base rates'!I$112)\n+($J926*'fnd base rates'!I$113)\n+($K926*'fnd base rates'!I$114)\n+($M926*'fnd base rates'!I$116)\n+($N926*'fnd base rates'!I$117)\n+($O926*'fnd base rates'!I$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,9)))\n*$R926","v":4364.67},{"$f":"(($D926*'fnd base rates'!J$107)\n+($E926*'fnd base rates'!J$108)\n+($F926*'fnd base rates'!J$109)\n+($G926*'fnd base rates'!J$110)\n+($H926*'fnd base rates'!J$111)\n+($I926*'fnd base rates'!J$112)\n+($J926*'fnd base rates'!J$113)\n+($K926*'fnd base rates'!J$114)\n+($M926*'fnd base rates'!J$116)\n+($N926*'fnd base rates'!J$117)\n+($O926*'fnd base rates'!J$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,10)))\n*$R926","v":5934},{"$f":"(($D926*'fnd base rates'!K$107)\n+($E926*'fnd base rates'!K$108)\n+($F926*'fnd base rates'!K$109)\n+($G926*'fnd base rates'!K$110)\n+($H926*'fnd base rates'!K$111)\n+($I926*'fnd base rates'!K$112)\n+($J926*'fnd base rates'!K$113)\n+($K926*'fnd base rates'!K$114)\n+($M926*'fnd base rates'!K$116)\n+($N926*'fnd base rates'!K$117)\n+($O926*'fnd base rates'!K$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,11)))\n*$R926","v":11155.378171},{"$f":"(($D926*'fnd base rates'!L$107)\n+($E926*'fnd base rates'!L$108)\n+($F926*'fnd base rates'!L$109)\n+($G926*'fnd base rates'!L$110)\n+($H926*'fnd base rates'!L$111)\n+($I926*'fnd base rates'!L$112)\n+($J926*'fnd base rates'!L$113)\n+($K926*'fnd base rates'!L$114)\n+($M926*'fnd base rates'!L$116)\n+($N926*'fnd base rates'!L$117)\n+($O926*'fnd base rates'!L$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,12)))","v":19619.13797},{"$f":"(($D926*'fnd base rates'!M$107)\n+($E926*'fnd base rates'!M$108)\n+($F926*'fnd base rates'!M$109)\n+($G926*'fnd base rates'!M$110)\n+($H926*'fnd base rates'!M$111)\n+($I926*'fnd base rates'!M$112)\n+($J926*'fnd base rates'!M$113)\n+($K926*'fnd base rates'!M$114)\n+($M926*'fnd base rates'!M$116)\n+($N926*'fnd base rates'!M$117)\n+($O926*'fnd base rates'!M$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,13)))","v":0},130744.47139400001,null,3503160056,"3503","160","056",1,9,130744.47139400001,14527,-649,15176,null,null,null,null,null,null,0,null,0]
["3503",3503160079,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D927","v":0},{"$f":"'fnd enro'!E927","v":0},{"$f":"'fnd enro'!F927","v":1},{"$f":"'fnd enro'!G927","v":22},{"$f":"'fnd enro'!H927","v":16},{"$f":"'fnd enro'!I927","v":2},{"$f":"'fnd enro'!J927","v":0},{"$f":"'fnd enro'!K927","v":1.6113},{"$f":"'fnd enro'!L927","v":0},{"$f":"'fnd enro'!M927","v":8},{"$f":"'fnd enro'!N927","v":0},{"$f":"'fnd enro'!O927","v":0},{"$f":"'fnd enro'!P927","v":19},{"$f":"'fnd enro'!R927","v":41},1,{"$f":"VALUE('fnd enro'!Q927)","v":7},null,{"$f":"(($D927*'fnd base rates'!C$107)\n+($E927*'fnd base rates'!C$108)\n+($F927*'fnd base rates'!C$109)\n+($G927*'fnd base rates'!C$110)\n+($H927*'fnd base rates'!C$111)\n+($I927*'fnd base rates'!C$112)\n+($J927*'fnd base rates'!C$113)\n+($K927*'fnd base rates'!C$114)\n+($M927*'fnd base rates'!C$116)\n+($N927*'fnd base rates'!C$117)\n+($O927*'fnd base rates'!C$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,3)))\n*$R927","v":25768.485432999998},{"$f":"(($D927*'fnd base rates'!D$107)\n+($E927*'fnd base rates'!D$108)\n+($F927*'fnd base rates'!D$109)\n+($G927*'fnd base rates'!D$110)\n+($H927*'fnd base rates'!D$111)\n+($I927*'fnd base rates'!D$112)\n+($J927*'fnd base rates'!D$113)\n+($K927*'fnd base rates'!D$114)\n+($M927*'fnd base rates'!D$116)\n+($N927*'fnd base rates'!D$117)\n+($O927*'fnd base rates'!D$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,4)))\n*$R927","v":41864.87999999999},{"$f":"(($D927*'fnd base rates'!E$107)\n+($E927*'fnd base rates'!E$108)\n+($F927*'fnd base rates'!E$109)\n+($G927*'fnd base rates'!E$110)\n+($H927*'fnd base rates'!E$111)\n+($I927*'fnd base rates'!E$112)\n+($J927*'fnd base rates'!E$113)\n+($K927*'fnd base rates'!E$114)\n+($M927*'fnd base rates'!E$116)\n+($N927*'fnd base rates'!E$117)\n+($O927*'fnd base rates'!E$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,5)))\n*$R927","v":243920.394394},{"$f":"(($D927*'fnd base rates'!F$107)\n+($E927*'fnd base rates'!F$108)\n+($F927*'fnd base rates'!F$109)\n+($G927*'fnd base rates'!F$110)\n+($H927*'fnd base rates'!F$111)\n+($I927*'fnd base rates'!F$112)\n+($J927*'fnd base rates'!F$113)\n+($K927*'fnd base rates'!F$114)\n+($M927*'fnd base rates'!F$116)\n+($N927*'fnd base rates'!F$117)\n+($O927*'fnd base rates'!F$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,6)))\n*$R927","v":50962.151965999998},{"$f":"(($D927*'fnd base rates'!G$107)\n+($E927*'fnd base rates'!G$108)\n+($F927*'fnd base rates'!G$109)\n+($G927*'fnd base rates'!G$110)\n+($H927*'fnd base rates'!G$111)\n+($I927*'fnd base rates'!G$112)\n+($J927*'fnd base rates'!G$113)\n+($K927*'fnd base rates'!G$114)\n+($M927*'fnd base rates'!G$116)\n+($N927*'fnd base rates'!G$117)\n+($O927*'fnd base rates'!G$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,7)))\n*$R927","v":10836.117544000001},{"$f":"(($D927*'fnd base rates'!H$107)\n+($E927*'fnd base rates'!H$108)\n+($F927*'fnd base rates'!H$109)\n+($G927*'fnd base rates'!H$110)\n+($H927*'fnd base rates'!H$111)\n+($I927*'fnd base rates'!H$112)\n+($J927*'fnd base rates'!H$113)\n+($K927*'fnd base rates'!H$114)\n+($M927*'fnd base rates'!H$116)\n+($N927*'fnd base rates'!H$117)\n+($O927*'fnd base rates'!H$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,8)))","v":25012.291260000002},{"$f":"(($D927*'fnd base rates'!I$107)\n+($E927*'fnd base rates'!I$108)\n+($F927*'fnd base rates'!I$109)\n+($G927*'fnd base rates'!I$110)\n+($H927*'fnd base rates'!I$111)\n+($I927*'fnd base rates'!I$112)\n+($J927*'fnd base rates'!I$113)\n+($K927*'fnd base rates'!I$114)\n+($M927*'fnd base rates'!I$116)\n+($N927*'fnd base rates'!I$117)\n+($O927*'fnd base rates'!I$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,9)))\n*$R927","v":19611.16},{"$f":"(($D927*'fnd base rates'!J$107)\n+($E927*'fnd base rates'!J$108)\n+($F927*'fnd base rates'!J$109)\n+($G927*'fnd base rates'!J$110)\n+($H927*'fnd base rates'!J$111)\n+($I927*'fnd base rates'!J$112)\n+($J927*'fnd base rates'!J$113)\n+($K927*'fnd base rates'!J$114)\n+($M927*'fnd base rates'!J$116)\n+($N927*'fnd base rates'!J$117)\n+($O927*'fnd base rates'!J$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,10)))\n*$R927","v":23868.47},{"$f":"(($D927*'fnd base rates'!K$107)\n+($E927*'fnd base rates'!K$108)\n+($F927*'fnd base rates'!K$109)\n+($G927*'fnd base rates'!K$110)\n+($H927*'fnd base rates'!K$111)\n+($I927*'fnd base rates'!K$112)\n+($J927*'fnd base rates'!K$113)\n+($K927*'fnd base rates'!K$114)\n+($M927*'fnd base rates'!K$116)\n+($N927*'fnd base rates'!K$117)\n+($O927*'fnd base rates'!K$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,11)))\n*$R927","v":52034.382779},{"$f":"(($D927*'fnd base rates'!L$107)\n+($E927*'fnd base rates'!L$108)\n+($F927*'fnd base rates'!L$109)\n+($G927*'fnd base rates'!L$110)\n+($H927*'fnd base rates'!L$111)\n+($I927*'fnd base rates'!L$112)\n+($J927*'fnd base rates'!L$113)\n+($K927*'fnd base rates'!L$114)\n+($M927*'fnd base rates'!L$116)\n+($N927*'fnd base rates'!L$117)\n+($O927*'fnd base rates'!L$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,12)))","v":89085.638529999997},{"$f":"(($D927*'fnd base rates'!M$107)\n+($E927*'fnd base rates'!M$108)\n+($F927*'fnd base rates'!M$109)\n+($G927*'fnd base rates'!M$110)\n+($H927*'fnd base rates'!M$111)\n+($I927*'fnd base rates'!M$112)\n+($J927*'fnd base rates'!M$113)\n+($K927*'fnd base rates'!M$114)\n+($M927*'fnd base rates'!M$116)\n+($N927*'fnd base rates'!M$117)\n+($O927*'fnd base rates'!M$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,13)))","v":0},582963.97190599993,null,3503160079,"3503","160","079",1,41,582963.97190599993,14219,-1081,15300,null,null,null,null,null,null,0,null,0]
["3503",3503160128,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D928","v":0},{"$f":"'fnd enro'!E928","v":0},{"$f":"'fnd enro'!F928","v":0},{"$f":"'fnd enro'!G928","v":3},{"$f":"'fnd enro'!H928","v":1},{"$f":"'fnd enro'!I928","v":1},{"$f":"'fnd enro'!J928","v":0},{"$f":"'fnd enro'!K928","v":0.19650000000000001},{"$f":"'fnd enro'!L928","v":0},{"$f":"'fnd enro'!M928","v":1},{"$f":"'fnd enro'!N928","v":1},{"$f":"'fnd enro'!O928","v":0},{"$f":"'fnd enro'!P928","v":2},{"$f":"'fnd enro'!R928","v":5},1,{"$f":"VALUE('fnd enro'!Q928)","v":10},null,{"$f":"(($D928*'fnd base rates'!C$107)\n+($E928*'fnd base rates'!C$108)\n+($F928*'fnd base rates'!C$109)\n+($G928*'fnd base rates'!C$110)\n+($H928*'fnd base rates'!C$111)\n+($I928*'fnd base rates'!C$112)\n+($J928*'fnd base rates'!C$113)\n+($K928*'fnd base rates'!C$114)\n+($M928*'fnd base rates'!C$116)\n+($N928*'fnd base rates'!C$117)\n+($O928*'fnd base rates'!C$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,3)))\n*$R928","v":3274.3845649999998},{"$f":"(($D928*'fnd base rates'!D$107)\n+($E928*'fnd base rates'!D$108)\n+($F928*'fnd base rates'!D$109)\n+($G928*'fnd base rates'!D$110)\n+($H928*'fnd base rates'!D$111)\n+($I928*'fnd base rates'!D$112)\n+($J928*'fnd base rates'!D$113)\n+($K928*'fnd base rates'!D$114)\n+($M928*'fnd base rates'!D$116)\n+($N928*'fnd base rates'!D$117)\n+($O928*'fnd base rates'!D$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,4)))\n*$R928","v":5368.99},{"$f":"(($D928*'fnd base rates'!E$107)\n+($E928*'fnd base rates'!E$108)\n+($F928*'fnd base rates'!E$109)\n+($G928*'fnd base rates'!E$110)\n+($H928*'fnd base rates'!E$111)\n+($I928*'fnd base rates'!E$112)\n+($J928*'fnd base rates'!E$113)\n+($K928*'fnd base rates'!E$114)\n+($M928*'fnd base rates'!E$116)\n+($N928*'fnd base rates'!E$117)\n+($O928*'fnd base rates'!E$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,5)))\n*$R928","v":32984.505170000004},{"$f":"(($D928*'fnd base rates'!F$107)\n+($E928*'fnd base rates'!F$108)\n+($F928*'fnd base rates'!F$109)\n+($G928*'fnd base rates'!F$110)\n+($H928*'fnd base rates'!F$111)\n+($I928*'fnd base rates'!F$112)\n+($J928*'fnd base rates'!F$113)\n+($K928*'fnd base rates'!F$114)\n+($M928*'fnd base rates'!F$116)\n+($N928*'fnd base rates'!F$117)\n+($O928*'fnd base rates'!F$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,6)))\n*$R928","v":6391.7346299999999},{"$f":"(($D928*'fnd base rates'!G$107)\n+($E928*'fnd base rates'!G$108)\n+($F928*'fnd base rates'!G$109)\n+($G928*'fnd base rates'!G$110)\n+($H928*'fnd base rates'!G$111)\n+($I928*'fnd base rates'!G$112)\n+($J928*'fnd base rates'!G$113)\n+($K928*'fnd base rates'!G$114)\n+($M928*'fnd base rates'!G$116)\n+($N928*'fnd base rates'!G$117)\n+($O928*'fnd base rates'!G$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,7)))\n*$R928","v":1400.4509199999998},{"$f":"(($D928*'fnd base rates'!H$107)\n+($E928*'fnd base rates'!H$108)\n+($F928*'fnd base rates'!H$109)\n+($G928*'fnd base rates'!H$110)\n+($H928*'fnd base rates'!H$111)\n+($I928*'fnd base rates'!H$112)\n+($J928*'fnd base rates'!H$113)\n+($K928*'fnd base rates'!H$114)\n+($M928*'fnd base rates'!H$116)\n+($N928*'fnd base rates'!H$117)\n+($O928*'fnd base rates'!H$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,8)))","v":3449.1743000000001},{"$f":"(($D928*'fnd base rates'!I$107)\n+($E928*'fnd base rates'!I$108)\n+($F928*'fnd base rates'!I$109)\n+($G928*'fnd base rates'!I$110)\n+($H928*'fnd base rates'!I$111)\n+($I928*'fnd base rates'!I$112)\n+($J928*'fnd base rates'!I$113)\n+($K928*'fnd base rates'!I$114)\n+($M928*'fnd base rates'!I$116)\n+($N928*'fnd base rates'!I$117)\n+($O928*'fnd base rates'!I$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,9)))\n*$R928","v":2529.2999999999997},{"$f":"(($D928*'fnd base rates'!J$107)\n+($E928*'fnd base rates'!J$108)\n+($F928*'fnd base rates'!J$109)\n+($G928*'fnd base rates'!J$110)\n+($H928*'fnd base rates'!J$111)\n+($I928*'fnd base rates'!J$112)\n+($J928*'fnd base rates'!J$113)\n+($K928*'fnd base rates'!J$114)\n+($M928*'fnd base rates'!J$116)\n+($N928*'fnd base rates'!J$117)\n+($O928*'fnd base rates'!J$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,10)))\n*$R928","v":3294.38},{"$f":"(($D928*'fnd base rates'!K$107)\n+($E928*'fnd base rates'!K$108)\n+($F928*'fnd base rates'!K$109)\n+($G928*'fnd base rates'!K$110)\n+($H928*'fnd base rates'!K$111)\n+($I928*'fnd base rates'!K$112)\n+($J928*'fnd base rates'!K$113)\n+($K928*'fnd base rates'!K$114)\n+($M928*'fnd base rates'!K$116)\n+($N928*'fnd base rates'!K$117)\n+($O928*'fnd base rates'!K$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,11)))\n*$R928","v":6665.820095},{"$f":"(($D928*'fnd base rates'!L$107)\n+($E928*'fnd base rates'!L$108)\n+($F928*'fnd base rates'!L$109)\n+($G928*'fnd base rates'!L$110)\n+($H928*'fnd base rates'!L$111)\n+($I928*'fnd base rates'!L$112)\n+($J928*'fnd base rates'!L$113)\n+($K928*'fnd base rates'!L$114)\n+($M928*'fnd base rates'!L$116)\n+($N928*'fnd base rates'!L$117)\n+($O928*'fnd base rates'!L$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,12)))","v":11134.79665},{"$f":"(($D928*'fnd base rates'!M$107)\n+($E928*'fnd base rates'!M$108)\n+($F928*'fnd base rates'!M$109)\n+($G928*'fnd base rates'!M$110)\n+($H928*'fnd base rates'!M$111)\n+($I928*'fnd base rates'!M$112)\n+($J928*'fnd base rates'!M$113)\n+($K928*'fnd base rates'!M$114)\n+($M928*'fnd base rates'!M$116)\n+($N928*'fnd base rates'!M$117)\n+($O928*'fnd base rates'!M$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,13)))","v":0},76493.536330000003,null,3503160128,"3503","160","128",1,5,76493.536330000003,15299,2734,12565,null,null,null,null,null,null,0,null,0]
["3503",3503160149,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D929","v":0},{"$f":"'fnd enro'!E929","v":0},{"$f":"'fnd enro'!F929","v":0},{"$f":"'fnd enro'!G929","v":0},{"$f":"'fnd enro'!H929","v":0},{"$f":"'fnd enro'!I929","v":2},{"$f":"'fnd enro'!J929","v":0},{"$f":"'fnd enro'!K929","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L929","v":0},{"$f":"'fnd enro'!M929","v":0},{"$f":"'fnd enro'!N929","v":0},{"$f":"'fnd enro'!O929","v":0},{"$f":"'fnd enro'!P929","v":0},{"$f":"'fnd enro'!R929","v":2},1,{"$f":"VALUE('fnd enro'!Q929)","v":12},null,{"$f":"(($D929*'fnd base rates'!C$107)\n+($E929*'fnd base rates'!C$108)\n+($F929*'fnd base rates'!C$109)\n+($G929*'fnd base rates'!C$110)\n+($H929*'fnd base rates'!C$111)\n+($I929*'fnd base rates'!C$112)\n+($J929*'fnd base rates'!C$113)\n+($K929*'fnd base rates'!C$114)\n+($M929*'fnd base rates'!C$116)\n+($N929*'fnd base rates'!C$117)\n+($O929*'fnd base rates'!C$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,3)))\n*$R929","v":1140.6778259999999},{"$f":"(($D929*'fnd base rates'!D$107)\n+($E929*'fnd base rates'!D$108)\n+($F929*'fnd base rates'!D$109)\n+($G929*'fnd base rates'!D$110)\n+($H929*'fnd base rates'!D$111)\n+($I929*'fnd base rates'!D$112)\n+($J929*'fnd base rates'!D$113)\n+($K929*'fnd base rates'!D$114)\n+($M929*'fnd base rates'!D$116)\n+($N929*'fnd base rates'!D$117)\n+($O929*'fnd base rates'!D$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,4)))\n*$R929","v":1620.6},{"$f":"(($D929*'fnd base rates'!E$107)\n+($E929*'fnd base rates'!E$108)\n+($F929*'fnd base rates'!E$109)\n+($G929*'fnd base rates'!E$110)\n+($H929*'fnd base rates'!E$111)\n+($I929*'fnd base rates'!E$112)\n+($J929*'fnd base rates'!E$113)\n+($K929*'fnd base rates'!E$114)\n+($M929*'fnd base rates'!E$116)\n+($N929*'fnd base rates'!E$117)\n+($O929*'fnd base rates'!E$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,5)))\n*$R929","v":10419.406068},{"$f":"(($D929*'fnd base rates'!F$107)\n+($E929*'fnd base rates'!F$108)\n+($F929*'fnd base rates'!F$109)\n+($G929*'fnd base rates'!F$110)\n+($H929*'fnd base rates'!F$111)\n+($I929*'fnd base rates'!F$112)\n+($J929*'fnd base rates'!F$113)\n+($K929*'fnd base rates'!F$114)\n+($M929*'fnd base rates'!F$116)\n+($N929*'fnd base rates'!F$117)\n+($O929*'fnd base rates'!F$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,6)))\n*$R929","v":1891.9698520000002},{"$f":"(($D929*'fnd base rates'!G$107)\n+($E929*'fnd base rates'!G$108)\n+($F929*'fnd base rates'!G$109)\n+($G929*'fnd base rates'!G$110)\n+($H929*'fnd base rates'!G$111)\n+($I929*'fnd base rates'!G$112)\n+($J929*'fnd base rates'!G$113)\n+($K929*'fnd base rates'!G$114)\n+($M929*'fnd base rates'!G$116)\n+($N929*'fnd base rates'!G$117)\n+($O929*'fnd base rates'!G$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,7)))\n*$R929","v":347.84036800000001},{"$f":"(($D929*'fnd base rates'!H$107)\n+($E929*'fnd base rates'!H$108)\n+($F929*'fnd base rates'!H$109)\n+($G929*'fnd base rates'!H$110)\n+($H929*'fnd base rates'!H$111)\n+($I929*'fnd base rates'!H$112)\n+($J929*'fnd base rates'!H$113)\n+($K929*'fnd base rates'!H$114)\n+($M929*'fnd base rates'!H$116)\n+($N929*'fnd base rates'!H$117)\n+($O929*'fnd base rates'!H$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D929*'fnd base rates'!I$107)\n+($E929*'fnd base rates'!I$108)\n+($F929*'fnd base rates'!I$109)\n+($G929*'fnd base rates'!I$110)\n+($H929*'fnd base rates'!I$111)\n+($I929*'fnd base rates'!I$112)\n+($J929*'fnd base rates'!I$113)\n+($K929*'fnd base rates'!I$114)\n+($M929*'fnd base rates'!I$116)\n+($N929*'fnd base rates'!I$117)\n+($O929*'fnd base rates'!I$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,9)))\n*$R929","v":902.24},{"$f":"(($D929*'fnd base rates'!J$107)\n+($E929*'fnd base rates'!J$108)\n+($F929*'fnd base rates'!J$109)\n+($G929*'fnd base rates'!J$110)\n+($H929*'fnd base rates'!J$111)\n+($I929*'fnd base rates'!J$112)\n+($J929*'fnd base rates'!J$113)\n+($K929*'fnd base rates'!J$114)\n+($M929*'fnd base rates'!J$116)\n+($N929*'fnd base rates'!J$117)\n+($O929*'fnd base rates'!J$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,10)))\n*$R929","v":1215.32},{"$f":"(($D929*'fnd base rates'!K$107)\n+($E929*'fnd base rates'!K$108)\n+($F929*'fnd base rates'!K$109)\n+($G929*'fnd base rates'!K$110)\n+($H929*'fnd base rates'!K$111)\n+($I929*'fnd base rates'!K$112)\n+($J929*'fnd base rates'!K$113)\n+($K929*'fnd base rates'!K$114)\n+($M929*'fnd base rates'!K$116)\n+($N929*'fnd base rates'!K$117)\n+($O929*'fnd base rates'!K$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,11)))\n*$R929","v":2440.9240380000001},{"$f":"(($D929*'fnd base rates'!L$107)\n+($E929*'fnd base rates'!L$108)\n+($F929*'fnd base rates'!L$109)\n+($G929*'fnd base rates'!L$110)\n+($H929*'fnd base rates'!L$111)\n+($I929*'fnd base rates'!L$112)\n+($J929*'fnd base rates'!L$113)\n+($K929*'fnd base rates'!L$114)\n+($M929*'fnd base rates'!L$116)\n+($N929*'fnd base rates'!L$117)\n+($O929*'fnd base rates'!L$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D929*'fnd base rates'!M$107)\n+($E929*'fnd base rates'!M$108)\n+($F929*'fnd base rates'!M$109)\n+($G929*'fnd base rates'!M$110)\n+($H929*'fnd base rates'!M$111)\n+($I929*'fnd base rates'!M$112)\n+($J929*'fnd base rates'!M$113)\n+($K929*'fnd base rates'!M$114)\n+($M929*'fnd base rates'!M$116)\n+($N929*'fnd base rates'!M$117)\n+($O929*'fnd base rates'!M$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,13)))","v":0},25130.682532000003,null,3503160149,"3503","160","149",1,2,25130.682532000003,12565,-5352,17917,null,null,null,null,null,null,0,null,0]
["3503",3503160160,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D930","v":0},{"$f":"'fnd enro'!E930","v":0},{"$f":"'fnd enro'!F930","v":98},{"$f":"'fnd enro'!G930","v":501},{"$f":"'fnd enro'!H930","v":307},{"$f":"'fnd enro'!I930","v":230},{"$f":"'fnd enro'!J930","v":0},{"$f":"'fnd enro'!K930","v":44.644799999999996},{"$f":"'fnd enro'!L930","v":0},{"$f":"'fnd enro'!M930","v":255},{"$f":"'fnd enro'!N930","v":55},{"$f":"'fnd enro'!O930","v":67},{"$f":"'fnd enro'!P930","v":843},{"$f":"'fnd enro'!R930","v":1136},1,{"$f":"VALUE('fnd enro'!Q930)","v":11},null,{"$f":"(($D930*'fnd base rates'!C$107)\n+($E930*'fnd base rates'!C$108)\n+($F930*'fnd base rates'!C$109)\n+($G930*'fnd base rates'!C$110)\n+($H930*'fnd base rates'!C$111)\n+($I930*'fnd base rates'!C$112)\n+($J930*'fnd base rates'!C$113)\n+($K930*'fnd base rates'!C$114)\n+($M930*'fnd base rates'!C$116)\n+($N930*'fnd base rates'!C$117)\n+($O930*'fnd base rates'!C$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,3)))\n*$R930","v":780419.81516799994},{"$f":"(($D930*'fnd base rates'!D$107)\n+($E930*'fnd base rates'!D$108)\n+($F930*'fnd base rates'!D$109)\n+($G930*'fnd base rates'!D$110)\n+($H930*'fnd base rates'!D$111)\n+($I930*'fnd base rates'!D$112)\n+($J930*'fnd base rates'!D$113)\n+($K930*'fnd base rates'!D$114)\n+($M930*'fnd base rates'!D$116)\n+($N930*'fnd base rates'!D$117)\n+($O930*'fnd base rates'!D$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,4)))\n*$R930","v":1418896.0799999998},{"$f":"(($D930*'fnd base rates'!E$107)\n+($E930*'fnd base rates'!E$108)\n+($F930*'fnd base rates'!E$109)\n+($G930*'fnd base rates'!E$110)\n+($H930*'fnd base rates'!E$111)\n+($I930*'fnd base rates'!E$112)\n+($J930*'fnd base rates'!E$113)\n+($K930*'fnd base rates'!E$114)\n+($M930*'fnd base rates'!E$116)\n+($N930*'fnd base rates'!E$117)\n+($O930*'fnd base rates'!E$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,5)))\n*$R930","v":9447222.8366240002},{"$f":"(($D930*'fnd base rates'!F$107)\n+($E930*'fnd base rates'!F$108)\n+($F930*'fnd base rates'!F$109)\n+($G930*'fnd base rates'!F$110)\n+($H930*'fnd base rates'!F$111)\n+($I930*'fnd base rates'!F$112)\n+($J930*'fnd base rates'!F$113)\n+($K930*'fnd base rates'!F$114)\n+($M930*'fnd base rates'!F$116)\n+($N930*'fnd base rates'!F$117)\n+($O930*'fnd base rates'!F$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,6)))\n*$R930","v":1414472.6159359999},{"$f":"(($D930*'fnd base rates'!G$107)\n+($E930*'fnd base rates'!G$108)\n+($F930*'fnd base rates'!G$109)\n+($G930*'fnd base rates'!G$110)\n+($H930*'fnd base rates'!G$111)\n+($I930*'fnd base rates'!G$112)\n+($J930*'fnd base rates'!G$113)\n+($K930*'fnd base rates'!G$114)\n+($M930*'fnd base rates'!G$116)\n+($N930*'fnd base rates'!G$117)\n+($O930*'fnd base rates'!G$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,7)))\n*$R930","v":416344.099024},{"$f":"(($D930*'fnd base rates'!H$107)\n+($E930*'fnd base rates'!H$108)\n+($F930*'fnd base rates'!H$109)\n+($G930*'fnd base rates'!H$110)\n+($H930*'fnd base rates'!H$111)\n+($I930*'fnd base rates'!H$112)\n+($J930*'fnd base rates'!H$113)\n+($K930*'fnd base rates'!H$114)\n+($M930*'fnd base rates'!H$116)\n+($N930*'fnd base rates'!H$117)\n+($O930*'fnd base rates'!H$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,8)))","v":789148.77295999997},{"$f":"(($D930*'fnd base rates'!I$107)\n+($E930*'fnd base rates'!I$108)\n+($F930*'fnd base rates'!I$109)\n+($G930*'fnd base rates'!I$110)\n+($H930*'fnd base rates'!I$111)\n+($I930*'fnd base rates'!I$112)\n+($J930*'fnd base rates'!I$113)\n+($K930*'fnd base rates'!I$114)\n+($M930*'fnd base rates'!I$116)\n+($N930*'fnd base rates'!I$117)\n+($O930*'fnd base rates'!I$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,9)))\n*$R930","v":655416.49},{"$f":"(($D930*'fnd base rates'!J$107)\n+($E930*'fnd base rates'!J$108)\n+($F930*'fnd base rates'!J$109)\n+($G930*'fnd base rates'!J$110)\n+($H930*'fnd base rates'!J$111)\n+($I930*'fnd base rates'!J$112)\n+($J930*'fnd base rates'!J$113)\n+($K930*'fnd base rates'!J$114)\n+($M930*'fnd base rates'!J$116)\n+($N930*'fnd base rates'!J$117)\n+($O930*'fnd base rates'!J$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,10)))\n*$R930","v":1190861.6200000001},{"$f":"(($D930*'fnd base rates'!K$107)\n+($E930*'fnd base rates'!K$108)\n+($F930*'fnd base rates'!K$109)\n+($G930*'fnd base rates'!K$110)\n+($H930*'fnd base rates'!K$111)\n+($I930*'fnd base rates'!K$112)\n+($J930*'fnd base rates'!K$113)\n+($K930*'fnd base rates'!K$114)\n+($M930*'fnd base rates'!K$116)\n+($N930*'fnd base rates'!K$117)\n+($O930*'fnd base rates'!K$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,11)))\n*$R930","v":1495220.9635840002},{"$f":"(($D930*'fnd base rates'!L$107)\n+($E930*'fnd base rates'!L$108)\n+($F930*'fnd base rates'!L$109)\n+($G930*'fnd base rates'!L$110)\n+($H930*'fnd base rates'!L$111)\n+($I930*'fnd base rates'!L$112)\n+($J930*'fnd base rates'!L$113)\n+($K930*'fnd base rates'!L$114)\n+($M930*'fnd base rates'!L$116)\n+($N930*'fnd base rates'!L$117)\n+($O930*'fnd base rates'!L$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,12)))","v":2870670.1848799996},{"$f":"(($D930*'fnd base rates'!M$107)\n+($E930*'fnd base rates'!M$108)\n+($F930*'fnd base rates'!M$109)\n+($G930*'fnd base rates'!M$110)\n+($H930*'fnd base rates'!M$111)\n+($I930*'fnd base rates'!M$112)\n+($J930*'fnd base rates'!M$113)\n+($K930*'fnd base rates'!M$114)\n+($M930*'fnd base rates'!M$116)\n+($N930*'fnd base rates'!M$117)\n+($O930*'fnd base rates'!M$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,13)))","v":0},20478673.478176001,null,3503160160,"3503","160","160",1,1136,20478673.478176001,18027,-5598,23625,null,null,null,null,null,null,0,null,0]
["3503",3503160181,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D931","v":0},{"$f":"'fnd enro'!E931","v":0},{"$f":"'fnd enro'!F931","v":0},{"$f":"'fnd enro'!G931","v":0},{"$f":"'fnd enro'!H931","v":0},{"$f":"'fnd enro'!I931","v":1},{"$f":"'fnd enro'!J931","v":0},{"$f":"'fnd enro'!K931","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L931","v":0},{"$f":"'fnd enro'!M931","v":0},{"$f":"'fnd enro'!N931","v":0},{"$f":"'fnd enro'!O931","v":0},{"$f":"'fnd enro'!P931","v":1},{"$f":"'fnd enro'!R931","v":1},1,{"$f":"VALUE('fnd enro'!Q931)","v":10},null,{"$f":"(($D931*'fnd base rates'!C$107)\n+($E931*'fnd base rates'!C$108)\n+($F931*'fnd base rates'!C$109)\n+($G931*'fnd base rates'!C$110)\n+($H931*'fnd base rates'!C$111)\n+($I931*'fnd base rates'!C$112)\n+($J931*'fnd base rates'!C$113)\n+($K931*'fnd base rates'!C$114)\n+($M931*'fnd base rates'!C$116)\n+($N931*'fnd base rates'!C$117)\n+($O931*'fnd base rates'!C$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,3)))\n*$R931","v":667.01891299999988},{"$f":"(($D931*'fnd base rates'!D$107)\n+($E931*'fnd base rates'!D$108)\n+($F931*'fnd base rates'!D$109)\n+($G931*'fnd base rates'!D$110)\n+($H931*'fnd base rates'!D$111)\n+($I931*'fnd base rates'!D$112)\n+($J931*'fnd base rates'!D$113)\n+($K931*'fnd base rates'!D$114)\n+($M931*'fnd base rates'!D$116)\n+($N931*'fnd base rates'!D$117)\n+($O931*'fnd base rates'!D$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,4)))\n*$R931","v":1268.4000000000001},{"$f":"(($D931*'fnd base rates'!E$107)\n+($E931*'fnd base rates'!E$108)\n+($F931*'fnd base rates'!E$109)\n+($G931*'fnd base rates'!E$110)\n+($H931*'fnd base rates'!E$111)\n+($I931*'fnd base rates'!E$112)\n+($J931*'fnd base rates'!E$113)\n+($K931*'fnd base rates'!E$114)\n+($M931*'fnd base rates'!E$116)\n+($N931*'fnd base rates'!E$117)\n+($O931*'fnd base rates'!E$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,5)))\n*$R931","v":9681.6330340000004},{"$f":"(($D931*'fnd base rates'!F$107)\n+($E931*'fnd base rates'!F$108)\n+($F931*'fnd base rates'!F$109)\n+($G931*'fnd base rates'!F$110)\n+($H931*'fnd base rates'!F$111)\n+($I931*'fnd base rates'!F$112)\n+($J931*'fnd base rates'!F$113)\n+($K931*'fnd base rates'!F$114)\n+($M931*'fnd base rates'!F$116)\n+($N931*'fnd base rates'!F$117)\n+($O931*'fnd base rates'!F$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,6)))\n*$R931","v":945.98492600000009},{"$f":"(($D931*'fnd base rates'!G$107)\n+($E931*'fnd base rates'!G$108)\n+($F931*'fnd base rates'!G$109)\n+($G931*'fnd base rates'!G$110)\n+($H931*'fnd base rates'!G$111)\n+($I931*'fnd base rates'!G$112)\n+($J931*'fnd base rates'!G$113)\n+($K931*'fnd base rates'!G$114)\n+($M931*'fnd base rates'!G$116)\n+($N931*'fnd base rates'!G$117)\n+($O931*'fnd base rates'!G$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,7)))\n*$R931","v":390.87018399999999},{"$f":"(($D931*'fnd base rates'!H$107)\n+($E931*'fnd base rates'!H$108)\n+($F931*'fnd base rates'!H$109)\n+($G931*'fnd base rates'!H$110)\n+($H931*'fnd base rates'!H$111)\n+($I931*'fnd base rates'!H$112)\n+($J931*'fnd base rates'!H$113)\n+($K931*'fnd base rates'!H$114)\n+($M931*'fnd base rates'!H$116)\n+($N931*'fnd base rates'!H$117)\n+($O931*'fnd base rates'!H$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D931*'fnd base rates'!I$107)\n+($E931*'fnd base rates'!I$108)\n+($F931*'fnd base rates'!I$109)\n+($G931*'fnd base rates'!I$110)\n+($H931*'fnd base rates'!I$111)\n+($I931*'fnd base rates'!I$112)\n+($J931*'fnd base rates'!I$113)\n+($K931*'fnd base rates'!I$114)\n+($M931*'fnd base rates'!I$116)\n+($N931*'fnd base rates'!I$117)\n+($O931*'fnd base rates'!I$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,9)))\n*$R931","v":632.20000000000005},{"$f":"(($D931*'fnd base rates'!J$107)\n+($E931*'fnd base rates'!J$108)\n+($F931*'fnd base rates'!J$109)\n+($G931*'fnd base rates'!J$110)\n+($H931*'fnd base rates'!J$111)\n+($I931*'fnd base rates'!J$112)\n+($J931*'fnd base rates'!J$113)\n+($K931*'fnd base rates'!J$114)\n+($M931*'fnd base rates'!J$116)\n+($N931*'fnd base rates'!J$117)\n+($O931*'fnd base rates'!J$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,10)))\n*$R931","v":1548.6100000000001},{"$f":"(($D931*'fnd base rates'!K$107)\n+($E931*'fnd base rates'!K$108)\n+($F931*'fnd base rates'!K$109)\n+($G931*'fnd base rates'!K$110)\n+($H931*'fnd base rates'!K$111)\n+($I931*'fnd base rates'!K$112)\n+($J931*'fnd base rates'!K$113)\n+($K931*'fnd base rates'!K$114)\n+($M931*'fnd base rates'!K$116)\n+($N931*'fnd base rates'!K$117)\n+($O931*'fnd base rates'!K$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,11)))\n*$R931","v":1220.4620190000001},{"$f":"(($D931*'fnd base rates'!L$107)\n+($E931*'fnd base rates'!L$108)\n+($F931*'fnd base rates'!L$109)\n+($G931*'fnd base rates'!L$110)\n+($H931*'fnd base rates'!L$111)\n+($I931*'fnd base rates'!L$112)\n+($J931*'fnd base rates'!L$113)\n+($K931*'fnd base rates'!L$114)\n+($M931*'fnd base rates'!L$116)\n+($N931*'fnd base rates'!L$117)\n+($O931*'fnd base rates'!L$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D931*'fnd base rates'!M$107)\n+($E931*'fnd base rates'!M$108)\n+($F931*'fnd base rates'!M$109)\n+($G931*'fnd base rates'!M$110)\n+($H931*'fnd base rates'!M$111)\n+($I931*'fnd base rates'!M$112)\n+($J931*'fnd base rates'!M$113)\n+($K931*'fnd base rates'!M$114)\n+($M931*'fnd base rates'!M$116)\n+($N931*'fnd base rates'!M$117)\n+($O931*'fnd base rates'!M$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,13)))","v":0},19728.931266,null,3503160181,"3503","160","181",1,1,19728.931266,19729,7164,12565,null,null,null,null,null,null,0,null,0]
["3503",3503160295,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D932","v":0},{"$f":"'fnd enro'!E932","v":0},{"$f":"'fnd enro'!F932","v":1},{"$f":"'fnd enro'!G932","v":0},{"$f":"'fnd enro'!H932","v":0},{"$f":"'fnd enro'!I932","v":2},{"$f":"'fnd enro'!J932","v":0},{"$f":"'fnd enro'!K932","v":0.1179},{"$f":"'fnd enro'!L932","v":0},{"$f":"'fnd enro'!M932","v":0},{"$f":"'fnd enro'!N932","v":0},{"$f":"'fnd enro'!O932","v":0},{"$f":"'fnd enro'!P932","v":3},{"$f":"'fnd enro'!R932","v":3},1,{"$f":"VALUE('fnd enro'!Q932)","v":5},null,{"$f":"(($D932*'fnd base rates'!C$107)\n+($E932*'fnd base rates'!C$108)\n+($F932*'fnd base rates'!C$109)\n+($G932*'fnd base rates'!C$110)\n+($H932*'fnd base rates'!C$111)\n+($I932*'fnd base rates'!C$112)\n+($J932*'fnd base rates'!C$113)\n+($K932*'fnd base rates'!C$114)\n+($M932*'fnd base rates'!C$116)\n+($N932*'fnd base rates'!C$117)\n+($O932*'fnd base rates'!C$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,3)))\n*$R932","v":1908.6567389999996},{"$f":"(($D932*'fnd base rates'!D$107)\n+($E932*'fnd base rates'!D$108)\n+($F932*'fnd base rates'!D$109)\n+($G932*'fnd base rates'!D$110)\n+($H932*'fnd base rates'!D$111)\n+($I932*'fnd base rates'!D$112)\n+($J932*'fnd base rates'!D$113)\n+($K932*'fnd base rates'!D$114)\n+($M932*'fnd base rates'!D$116)\n+($N932*'fnd base rates'!D$117)\n+($O932*'fnd base rates'!D$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,4)))\n*$R932","v":3367.3499999999995},{"$f":"(($D932*'fnd base rates'!E$107)\n+($E932*'fnd base rates'!E$108)\n+($F932*'fnd base rates'!E$109)\n+($G932*'fnd base rates'!E$110)\n+($H932*'fnd base rates'!E$111)\n+($I932*'fnd base rates'!E$112)\n+($J932*'fnd base rates'!E$113)\n+($K932*'fnd base rates'!E$114)\n+($M932*'fnd base rates'!E$116)\n+($N932*'fnd base rates'!E$117)\n+($O932*'fnd base rates'!E$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,5)))\n*$R932","v":23677.999101999998},{"$f":"(($D932*'fnd base rates'!F$107)\n+($E932*'fnd base rates'!F$108)\n+($F932*'fnd base rates'!F$109)\n+($G932*'fnd base rates'!F$110)\n+($H932*'fnd base rates'!F$111)\n+($I932*'fnd base rates'!F$112)\n+($J932*'fnd base rates'!F$113)\n+($K932*'fnd base rates'!F$114)\n+($M932*'fnd base rates'!F$116)\n+($N932*'fnd base rates'!F$117)\n+($O932*'fnd base rates'!F$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,6)))\n*$R932","v":3219.8247780000002},{"$f":"(($D932*'fnd base rates'!G$107)\n+($E932*'fnd base rates'!G$108)\n+($F932*'fnd base rates'!G$109)\n+($G932*'fnd base rates'!G$110)\n+($H932*'fnd base rates'!G$111)\n+($I932*'fnd base rates'!G$112)\n+($J932*'fnd base rates'!G$113)\n+($K932*'fnd base rates'!G$114)\n+($M932*'fnd base rates'!G$116)\n+($N932*'fnd base rates'!G$117)\n+($O932*'fnd base rates'!G$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,7)))\n*$R932","v":957.75055199999997},{"$f":"(($D932*'fnd base rates'!H$107)\n+($E932*'fnd base rates'!H$108)\n+($F932*'fnd base rates'!H$109)\n+($G932*'fnd base rates'!H$110)\n+($H932*'fnd base rates'!H$111)\n+($I932*'fnd base rates'!H$112)\n+($J932*'fnd base rates'!H$113)\n+($K932*'fnd base rates'!H$114)\n+($M932*'fnd base rates'!H$116)\n+($N932*'fnd base rates'!H$117)\n+($O932*'fnd base rates'!H$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,8)))","v":2377.3105799999998},{"$f":"(($D932*'fnd base rates'!I$107)\n+($E932*'fnd base rates'!I$108)\n+($F932*'fnd base rates'!I$109)\n+($G932*'fnd base rates'!I$110)\n+($H932*'fnd base rates'!I$111)\n+($I932*'fnd base rates'!I$112)\n+($J932*'fnd base rates'!I$113)\n+($K932*'fnd base rates'!I$114)\n+($M932*'fnd base rates'!I$116)\n+($N932*'fnd base rates'!I$117)\n+($O932*'fnd base rates'!I$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,9)))\n*$R932","v":1650.96},{"$f":"(($D932*'fnd base rates'!J$107)\n+($E932*'fnd base rates'!J$108)\n+($F932*'fnd base rates'!J$109)\n+($G932*'fnd base rates'!J$110)\n+($H932*'fnd base rates'!J$111)\n+($I932*'fnd base rates'!J$112)\n+($J932*'fnd base rates'!J$113)\n+($K932*'fnd base rates'!J$114)\n+($M932*'fnd base rates'!J$116)\n+($N932*'fnd base rates'!J$117)\n+($O932*'fnd base rates'!J$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,10)))\n*$R932","v":3246.3899999999994},{"$f":"(($D932*'fnd base rates'!K$107)\n+($E932*'fnd base rates'!K$108)\n+($F932*'fnd base rates'!K$109)\n+($G932*'fnd base rates'!K$110)\n+($H932*'fnd base rates'!K$111)\n+($I932*'fnd base rates'!K$112)\n+($J932*'fnd base rates'!K$113)\n+($K932*'fnd base rates'!K$114)\n+($M932*'fnd base rates'!K$116)\n+($N932*'fnd base rates'!K$117)\n+($O932*'fnd base rates'!K$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,11)))\n*$R932","v":3608.586057},{"$f":"(($D932*'fnd base rates'!L$107)\n+($E932*'fnd base rates'!L$108)\n+($F932*'fnd base rates'!L$109)\n+($G932*'fnd base rates'!L$110)\n+($H932*'fnd base rates'!L$111)\n+($I932*'fnd base rates'!L$112)\n+($J932*'fnd base rates'!L$113)\n+($K932*'fnd base rates'!L$114)\n+($M932*'fnd base rates'!L$116)\n+($N932*'fnd base rates'!L$117)\n+($O932*'fnd base rates'!L$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,12)))","v":6742.9759900000008},{"$f":"(($D932*'fnd base rates'!M$107)\n+($E932*'fnd base rates'!M$108)\n+($F932*'fnd base rates'!M$109)\n+($G932*'fnd base rates'!M$110)\n+($H932*'fnd base rates'!M$111)\n+($I932*'fnd base rates'!M$112)\n+($J932*'fnd base rates'!M$113)\n+($K932*'fnd base rates'!M$114)\n+($M932*'fnd base rates'!M$116)\n+($N932*'fnd base rates'!M$117)\n+($O932*'fnd base rates'!M$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,13)))","v":0},50757.803797999994,null,3503160295,"3503","160","295",1,3,50757.803797999994,16919,-327,17246,null,null,null,null,null,null,0,null,0]
["3503",3503160301,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D933","v":0},{"$f":"'fnd enro'!E933","v":0},{"$f":"'fnd enro'!F933","v":0},{"$f":"'fnd enro'!G933","v":0},{"$f":"'fnd enro'!H933","v":0},{"$f":"'fnd enro'!I933","v":3},{"$f":"'fnd enro'!J933","v":0},{"$f":"'fnd enro'!K933","v":0.1179},{"$f":"'fnd enro'!L933","v":0},{"$f":"'fnd enro'!M933","v":0},{"$f":"'fnd enro'!N933","v":0},{"$f":"'fnd enro'!O933","v":0},{"$f":"'fnd enro'!P933","v":2},{"$f":"'fnd enro'!R933","v":3},1,{"$f":"VALUE('fnd enro'!Q933)","v":5},null,{"$f":"(($D933*'fnd base rates'!C$107)\n+($E933*'fnd base rates'!C$108)\n+($F933*'fnd base rates'!C$109)\n+($G933*'fnd base rates'!C$110)\n+($H933*'fnd base rates'!C$111)\n+($I933*'fnd base rates'!C$112)\n+($J933*'fnd base rates'!C$113)\n+($K933*'fnd base rates'!C$114)\n+($M933*'fnd base rates'!C$116)\n+($N933*'fnd base rates'!C$117)\n+($O933*'fnd base rates'!C$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,3)))\n*$R933","v":1842.7767389999997},{"$f":"(($D933*'fnd base rates'!D$107)\n+($E933*'fnd base rates'!D$108)\n+($F933*'fnd base rates'!D$109)\n+($G933*'fnd base rates'!D$110)\n+($H933*'fnd base rates'!D$111)\n+($I933*'fnd base rates'!D$112)\n+($J933*'fnd base rates'!D$113)\n+($K933*'fnd base rates'!D$114)\n+($M933*'fnd base rates'!D$116)\n+($N933*'fnd base rates'!D$117)\n+($O933*'fnd base rates'!D$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,4)))\n*$R933","v":3055.2},{"$f":"(($D933*'fnd base rates'!E$107)\n+($E933*'fnd base rates'!E$108)\n+($F933*'fnd base rates'!E$109)\n+($G933*'fnd base rates'!E$110)\n+($H933*'fnd base rates'!E$111)\n+($I933*'fnd base rates'!E$112)\n+($J933*'fnd base rates'!E$113)\n+($K933*'fnd base rates'!E$114)\n+($M933*'fnd base rates'!E$116)\n+($N933*'fnd base rates'!E$117)\n+($O933*'fnd base rates'!E$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,5)))\n*$R933","v":21723.509101999996},{"$f":"(($D933*'fnd base rates'!F$107)\n+($E933*'fnd base rates'!F$108)\n+($F933*'fnd base rates'!F$109)\n+($G933*'fnd base rates'!F$110)\n+($H933*'fnd base rates'!F$111)\n+($I933*'fnd base rates'!F$112)\n+($J933*'fnd base rates'!F$113)\n+($K933*'fnd base rates'!F$114)\n+($M933*'fnd base rates'!F$116)\n+($N933*'fnd base rates'!F$117)\n+($O933*'fnd base rates'!F$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,6)))\n*$R933","v":2837.9547780000003},{"$f":"(($D933*'fnd base rates'!G$107)\n+($E933*'fnd base rates'!G$108)\n+($F933*'fnd base rates'!G$109)\n+($G933*'fnd base rates'!G$110)\n+($H933*'fnd base rates'!G$111)\n+($I933*'fnd base rates'!G$112)\n+($J933*'fnd base rates'!G$113)\n+($K933*'fnd base rates'!G$114)\n+($M933*'fnd base rates'!G$116)\n+($N933*'fnd base rates'!G$117)\n+($O933*'fnd base rates'!G$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,7)))\n*$R933","v":817.44055200000003},{"$f":"(($D933*'fnd base rates'!H$107)\n+($E933*'fnd base rates'!H$108)\n+($F933*'fnd base rates'!H$109)\n+($G933*'fnd base rates'!H$110)\n+($H933*'fnd base rates'!H$111)\n+($I933*'fnd base rates'!H$112)\n+($J933*'fnd base rates'!H$113)\n+($K933*'fnd base rates'!H$114)\n+($M933*'fnd base rates'!H$116)\n+($N933*'fnd base rates'!H$117)\n+($O933*'fnd base rates'!H$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,8)))","v":2677.3005800000001},{"$f":"(($D933*'fnd base rates'!I$107)\n+($E933*'fnd base rates'!I$108)\n+($F933*'fnd base rates'!I$109)\n+($G933*'fnd base rates'!I$110)\n+($H933*'fnd base rates'!I$111)\n+($I933*'fnd base rates'!I$112)\n+($J933*'fnd base rates'!I$113)\n+($K933*'fnd base rates'!I$114)\n+($M933*'fnd base rates'!I$116)\n+($N933*'fnd base rates'!I$117)\n+($O933*'fnd base rates'!I$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,9)))\n*$R933","v":1600.14},{"$f":"(($D933*'fnd base rates'!J$107)\n+($E933*'fnd base rates'!J$108)\n+($F933*'fnd base rates'!J$109)\n+($G933*'fnd base rates'!J$110)\n+($H933*'fnd base rates'!J$111)\n+($I933*'fnd base rates'!J$112)\n+($J933*'fnd base rates'!J$113)\n+($K933*'fnd base rates'!J$114)\n+($M933*'fnd base rates'!J$116)\n+($N933*'fnd base rates'!J$117)\n+($O933*'fnd base rates'!J$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,10)))\n*$R933","v":3105.3199999999997},{"$f":"(($D933*'fnd base rates'!K$107)\n+($E933*'fnd base rates'!K$108)\n+($F933*'fnd base rates'!K$109)\n+($G933*'fnd base rates'!K$110)\n+($H933*'fnd base rates'!K$111)\n+($I933*'fnd base rates'!K$112)\n+($J933*'fnd base rates'!K$113)\n+($K933*'fnd base rates'!K$114)\n+($M933*'fnd base rates'!K$116)\n+($N933*'fnd base rates'!K$117)\n+($O933*'fnd base rates'!K$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,11)))\n*$R933","v":3661.3860570000002},{"$f":"(($D933*'fnd base rates'!L$107)\n+($E933*'fnd base rates'!L$108)\n+($F933*'fnd base rates'!L$109)\n+($G933*'fnd base rates'!L$110)\n+($H933*'fnd base rates'!L$111)\n+($I933*'fnd base rates'!L$112)\n+($J933*'fnd base rates'!L$113)\n+($K933*'fnd base rates'!L$114)\n+($M933*'fnd base rates'!L$116)\n+($N933*'fnd base rates'!L$117)\n+($O933*'fnd base rates'!L$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,12)))","v":6137.6359900000007},{"$f":"(($D933*'fnd base rates'!M$107)\n+($E933*'fnd base rates'!M$108)\n+($F933*'fnd base rates'!M$109)\n+($G933*'fnd base rates'!M$110)\n+($H933*'fnd base rates'!M$111)\n+($I933*'fnd base rates'!M$112)\n+($J933*'fnd base rates'!M$113)\n+($K933*'fnd base rates'!M$114)\n+($M933*'fnd base rates'!M$116)\n+($N933*'fnd base rates'!M$117)\n+($O933*'fnd base rates'!M$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,13)))","v":0},47458.663798000001,null,3503160301,"3503","160","301",1,3,47458.663798000001,15820,2336,13484,null,null,null,null,null,null,0,null,0]
["3503",3503160342,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D934","v":0},{"$f":"'fnd enro'!E934","v":0},{"$f":"'fnd enro'!F934","v":0},{"$f":"'fnd enro'!G934","v":0},{"$f":"'fnd enro'!H934","v":1},{"$f":"'fnd enro'!I934","v":0},{"$f":"'fnd enro'!J934","v":0},{"$f":"'fnd enro'!K934","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L934","v":0},{"$f":"'fnd enro'!M934","v":0},{"$f":"'fnd enro'!N934","v":0},{"$f":"'fnd enro'!O934","v":0},{"$f":"'fnd enro'!P934","v":1},{"$f":"'fnd enro'!R934","v":1},1,{"$f":"VALUE('fnd enro'!Q934)","v":3},null,{"$f":"(($D934*'fnd base rates'!C$107)\n+($E934*'fnd base rates'!C$108)\n+($F934*'fnd base rates'!C$109)\n+($G934*'fnd base rates'!C$110)\n+($H934*'fnd base rates'!C$111)\n+($I934*'fnd base rates'!C$112)\n+($J934*'fnd base rates'!C$113)\n+($K934*'fnd base rates'!C$114)\n+($M934*'fnd base rates'!C$116)\n+($N934*'fnd base rates'!C$117)\n+($O934*'fnd base rates'!C$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,3)))\n*$R934","v":631.22891299999992},{"$f":"(($D934*'fnd base rates'!D$107)\n+($E934*'fnd base rates'!D$108)\n+($F934*'fnd base rates'!D$109)\n+($G934*'fnd base rates'!D$110)\n+($H934*'fnd base rates'!D$111)\n+($I934*'fnd base rates'!D$112)\n+($J934*'fnd base rates'!D$113)\n+($K934*'fnd base rates'!D$114)\n+($M934*'fnd base rates'!D$116)\n+($N934*'fnd base rates'!D$117)\n+($O934*'fnd base rates'!D$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,4)))\n*$R934","v":1098.83},{"$f":"(($D934*'fnd base rates'!E$107)\n+($E934*'fnd base rates'!E$108)\n+($F934*'fnd base rates'!E$109)\n+($G934*'fnd base rates'!E$110)\n+($H934*'fnd base rates'!E$111)\n+($I934*'fnd base rates'!E$112)\n+($J934*'fnd base rates'!E$113)\n+($K934*'fnd base rates'!E$114)\n+($M934*'fnd base rates'!E$116)\n+($N934*'fnd base rates'!E$117)\n+($O934*'fnd base rates'!E$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,5)))\n*$R934","v":6487.6530339999999},{"$f":"(($D934*'fnd base rates'!F$107)\n+($E934*'fnd base rates'!F$108)\n+($F934*'fnd base rates'!F$109)\n+($G934*'fnd base rates'!F$110)\n+($H934*'fnd base rates'!F$111)\n+($I934*'fnd base rates'!F$112)\n+($J934*'fnd base rates'!F$113)\n+($K934*'fnd base rates'!F$114)\n+($M934*'fnd base rates'!F$116)\n+($N934*'fnd base rates'!F$117)\n+($O934*'fnd base rates'!F$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,6)))\n*$R934","v":1060.8949259999999},{"$f":"(($D934*'fnd base rates'!G$107)\n+($E934*'fnd base rates'!G$108)\n+($F934*'fnd base rates'!G$109)\n+($G934*'fnd base rates'!G$110)\n+($H934*'fnd base rates'!G$111)\n+($I934*'fnd base rates'!G$112)\n+($J934*'fnd base rates'!G$113)\n+($K934*'fnd base rates'!G$114)\n+($M934*'fnd base rates'!G$116)\n+($N934*'fnd base rates'!G$117)\n+($O934*'fnd base rates'!G$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,7)))\n*$R934","v":315.40018399999997},{"$f":"(($D934*'fnd base rates'!H$107)\n+($E934*'fnd base rates'!H$108)\n+($F934*'fnd base rates'!H$109)\n+($G934*'fnd base rates'!H$110)\n+($H934*'fnd base rates'!H$111)\n+($I934*'fnd base rates'!H$112)\n+($J934*'fnd base rates'!H$113)\n+($K934*'fnd base rates'!H$114)\n+($M934*'fnd base rates'!H$116)\n+($N934*'fnd base rates'!H$117)\n+($O934*'fnd base rates'!H$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,8)))","v":575.62686000000008},{"$f":"(($D934*'fnd base rates'!I$107)\n+($E934*'fnd base rates'!I$108)\n+($F934*'fnd base rates'!I$109)\n+($G934*'fnd base rates'!I$110)\n+($H934*'fnd base rates'!I$111)\n+($I934*'fnd base rates'!I$112)\n+($J934*'fnd base rates'!I$113)\n+($K934*'fnd base rates'!I$114)\n+($M934*'fnd base rates'!I$116)\n+($N934*'fnd base rates'!I$117)\n+($O934*'fnd base rates'!I$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,9)))\n*$R934","v":522.43999999999994},{"$f":"(($D934*'fnd base rates'!J$107)\n+($E934*'fnd base rates'!J$108)\n+($F934*'fnd base rates'!J$109)\n+($G934*'fnd base rates'!J$110)\n+($H934*'fnd base rates'!J$111)\n+($I934*'fnd base rates'!J$112)\n+($J934*'fnd base rates'!J$113)\n+($K934*'fnd base rates'!J$114)\n+($M934*'fnd base rates'!J$116)\n+($N934*'fnd base rates'!J$117)\n+($O934*'fnd base rates'!J$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,10)))\n*$R934","v":856.16},{"$f":"(($D934*'fnd base rates'!K$107)\n+($E934*'fnd base rates'!K$108)\n+($F934*'fnd base rates'!K$109)\n+($G934*'fnd base rates'!K$110)\n+($H934*'fnd base rates'!K$111)\n+($I934*'fnd base rates'!K$112)\n+($J934*'fnd base rates'!K$113)\n+($K934*'fnd base rates'!K$114)\n+($M934*'fnd base rates'!K$116)\n+($N934*'fnd base rates'!K$117)\n+($O934*'fnd base rates'!K$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,11)))\n*$R934","v":1254.4520190000001},{"$f":"(($D934*'fnd base rates'!L$107)\n+($E934*'fnd base rates'!L$108)\n+($F934*'fnd base rates'!L$109)\n+($G934*'fnd base rates'!L$110)\n+($H934*'fnd base rates'!L$111)\n+($I934*'fnd base rates'!L$112)\n+($J934*'fnd base rates'!L$113)\n+($K934*'fnd base rates'!L$114)\n+($M934*'fnd base rates'!L$116)\n+($N934*'fnd base rates'!L$117)\n+($O934*'fnd base rates'!L$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,12)))","v":2373.44533},{"$f":"(($D934*'fnd base rates'!M$107)\n+($E934*'fnd base rates'!M$108)\n+($F934*'fnd base rates'!M$109)\n+($G934*'fnd base rates'!M$110)\n+($H934*'fnd base rates'!M$111)\n+($I934*'fnd base rates'!M$112)\n+($J934*'fnd base rates'!M$113)\n+($K934*'fnd base rates'!M$114)\n+($M934*'fnd base rates'!M$116)\n+($N934*'fnd base rates'!M$117)\n+($O934*'fnd base rates'!M$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,13)))","v":0},15176.131266000002,null,3503160342,"3503","160","342",1,1,15176.131266000002,15176,-855,16031,null,null,null,null,null,null,0,null,0]
["3503",3503160600,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D935","v":0},{"$f":"'fnd enro'!E935","v":0},{"$f":"'fnd enro'!F935","v":0},{"$f":"'fnd enro'!G935","v":1},{"$f":"'fnd enro'!H935","v":2},{"$f":"'fnd enro'!I935","v":0},{"$f":"'fnd enro'!J935","v":0},{"$f":"'fnd enro'!K935","v":0.1179},{"$f":"'fnd enro'!L935","v":0},{"$f":"'fnd enro'!M935","v":0},{"$f":"'fnd enro'!N935","v":0},{"$f":"'fnd enro'!O935","v":0},{"$f":"'fnd enro'!P935","v":3},{"$f":"'fnd enro'!R935","v":3},1,{"$f":"VALUE('fnd enro'!Q935)","v":3},null,{"$f":"(($D935*'fnd base rates'!C$107)\n+($E935*'fnd base rates'!C$108)\n+($F935*'fnd base rates'!C$109)\n+($G935*'fnd base rates'!C$110)\n+($H935*'fnd base rates'!C$111)\n+($I935*'fnd base rates'!C$112)\n+($J935*'fnd base rates'!C$113)\n+($K935*'fnd base rates'!C$114)\n+($M935*'fnd base rates'!C$116)\n+($N935*'fnd base rates'!C$117)\n+($O935*'fnd base rates'!C$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,3)))\n*$R935","v":1893.6867389999998},{"$f":"(($D935*'fnd base rates'!D$107)\n+($E935*'fnd base rates'!D$108)\n+($F935*'fnd base rates'!D$109)\n+($G935*'fnd base rates'!D$110)\n+($H935*'fnd base rates'!D$111)\n+($I935*'fnd base rates'!D$112)\n+($J935*'fnd base rates'!D$113)\n+($K935*'fnd base rates'!D$114)\n+($M935*'fnd base rates'!D$116)\n+($N935*'fnd base rates'!D$117)\n+($O935*'fnd base rates'!D$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,4)))\n*$R935","v":3296.49},{"$f":"(($D935*'fnd base rates'!E$107)\n+($E935*'fnd base rates'!E$108)\n+($F935*'fnd base rates'!E$109)\n+($G935*'fnd base rates'!E$110)\n+($H935*'fnd base rates'!E$111)\n+($I935*'fnd base rates'!E$112)\n+($J935*'fnd base rates'!E$113)\n+($K935*'fnd base rates'!E$114)\n+($M935*'fnd base rates'!E$116)\n+($N935*'fnd base rates'!E$117)\n+($O935*'fnd base rates'!E$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,5)))\n*$R935","v":19908.789101999999},{"$f":"(($D935*'fnd base rates'!F$107)\n+($E935*'fnd base rates'!F$108)\n+($F935*'fnd base rates'!F$109)\n+($G935*'fnd base rates'!F$110)\n+($H935*'fnd base rates'!F$111)\n+($I935*'fnd base rates'!F$112)\n+($J935*'fnd base rates'!F$113)\n+($K935*'fnd base rates'!F$114)\n+($M935*'fnd base rates'!F$116)\n+($N935*'fnd base rates'!F$117)\n+($O935*'fnd base rates'!F$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,6)))\n*$R935","v":3449.6447779999999},{"$f":"(($D935*'fnd base rates'!G$107)\n+($E935*'fnd base rates'!G$108)\n+($F935*'fnd base rates'!G$109)\n+($G935*'fnd base rates'!G$110)\n+($H935*'fnd base rates'!G$111)\n+($I935*'fnd base rates'!G$112)\n+($J935*'fnd base rates'!G$113)\n+($K935*'fnd base rates'!G$114)\n+($M935*'fnd base rates'!G$116)\n+($N935*'fnd base rates'!G$117)\n+($O935*'fnd base rates'!G$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,7)))\n*$R935","v":933.86055199999998},{"$f":"(($D935*'fnd base rates'!H$107)\n+($E935*'fnd base rates'!H$108)\n+($F935*'fnd base rates'!H$109)\n+($G935*'fnd base rates'!H$110)\n+($H935*'fnd base rates'!H$111)\n+($I935*'fnd base rates'!H$112)\n+($J935*'fnd base rates'!H$113)\n+($K935*'fnd base rates'!H$114)\n+($M935*'fnd base rates'!H$116)\n+($N935*'fnd base rates'!H$117)\n+($O935*'fnd base rates'!H$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,8)))","v":1726.8805799999998},{"$f":"(($D935*'fnd base rates'!I$107)\n+($E935*'fnd base rates'!I$108)\n+($F935*'fnd base rates'!I$109)\n+($G935*'fnd base rates'!I$110)\n+($H935*'fnd base rates'!I$111)\n+($I935*'fnd base rates'!I$112)\n+($J935*'fnd base rates'!I$113)\n+($K935*'fnd base rates'!I$114)\n+($M935*'fnd base rates'!I$116)\n+($N935*'fnd base rates'!I$117)\n+($O935*'fnd base rates'!I$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,9)))\n*$R935","v":1537.48},{"$f":"(($D935*'fnd base rates'!J$107)\n+($E935*'fnd base rates'!J$108)\n+($F935*'fnd base rates'!J$109)\n+($G935*'fnd base rates'!J$110)\n+($H935*'fnd base rates'!J$111)\n+($I935*'fnd base rates'!J$112)\n+($J935*'fnd base rates'!J$113)\n+($K935*'fnd base rates'!J$114)\n+($M935*'fnd base rates'!J$116)\n+($N935*'fnd base rates'!J$117)\n+($O935*'fnd base rates'!J$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,10)))\n*$R935","v":2466.2799999999997},{"$f":"(($D935*'fnd base rates'!K$107)\n+($E935*'fnd base rates'!K$108)\n+($F935*'fnd base rates'!K$109)\n+($G935*'fnd base rates'!K$110)\n+($H935*'fnd base rates'!K$111)\n+($I935*'fnd base rates'!K$112)\n+($J935*'fnd base rates'!K$113)\n+($K935*'fnd base rates'!K$114)\n+($M935*'fnd base rates'!K$116)\n+($N935*'fnd base rates'!K$117)\n+($O935*'fnd base rates'!K$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,11)))\n*$R935","v":3676.566057},{"$f":"(($D935*'fnd base rates'!L$107)\n+($E935*'fnd base rates'!L$108)\n+($F935*'fnd base rates'!L$109)\n+($G935*'fnd base rates'!L$110)\n+($H935*'fnd base rates'!L$111)\n+($I935*'fnd base rates'!L$112)\n+($J935*'fnd base rates'!L$113)\n+($K935*'fnd base rates'!L$114)\n+($M935*'fnd base rates'!L$116)\n+($N935*'fnd base rates'!L$117)\n+($O935*'fnd base rates'!L$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,12)))","v":7011.3359899999996},{"$f":"(($D935*'fnd base rates'!M$107)\n+($E935*'fnd base rates'!M$108)\n+($F935*'fnd base rates'!M$109)\n+($G935*'fnd base rates'!M$110)\n+($H935*'fnd base rates'!M$111)\n+($I935*'fnd base rates'!M$112)\n+($J935*'fnd base rates'!M$113)\n+($K935*'fnd base rates'!M$114)\n+($M935*'fnd base rates'!M$116)\n+($N935*'fnd base rates'!M$117)\n+($O935*'fnd base rates'!M$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,13)))","v":0},45901.013797999993,null,3503160600,"3503","160","600",1,3,45901.013797999993,15300,-1726,17026,null,null,null,null,null,null,0,null,0]
["3506",3506262007,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D936","v":0},{"$f":"'fnd enro'!E936","v":0},{"$f":"'fnd enro'!F936","v":0},{"$f":"'fnd enro'!G936","v":0},{"$f":"'fnd enro'!H936","v":0},{"$f":"'fnd enro'!I936","v":1},{"$f":"'fnd enro'!J936","v":0},{"$f":"'fnd enro'!K936","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L936","v":0},{"$f":"'fnd enro'!M936","v":0},{"$f":"'fnd enro'!N936","v":0},{"$f":"'fnd enro'!O936","v":0},{"$f":"'fnd enro'!P936","v":0},{"$f":"'fnd enro'!R936","v":1},1,{"$f":"VALUE('fnd enro'!Q936)","v":7},null,{"$f":"(($D936*'fnd base rates'!C$107)\n+($E936*'fnd base rates'!C$108)\n+($F936*'fnd base rates'!C$109)\n+($G936*'fnd base rates'!C$110)\n+($H936*'fnd base rates'!C$111)\n+($I936*'fnd base rates'!C$112)\n+($J936*'fnd base rates'!C$113)\n+($K936*'fnd base rates'!C$114)\n+($M936*'fnd base rates'!C$116)\n+($N936*'fnd base rates'!C$117)\n+($O936*'fnd base rates'!C$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,3)))\n*$R936","v":570.33891299999993},{"$f":"(($D936*'fnd base rates'!D$107)\n+($E936*'fnd base rates'!D$108)\n+($F936*'fnd base rates'!D$109)\n+($G936*'fnd base rates'!D$110)\n+($H936*'fnd base rates'!D$111)\n+($I936*'fnd base rates'!D$112)\n+($J936*'fnd base rates'!D$113)\n+($K936*'fnd base rates'!D$114)\n+($M936*'fnd base rates'!D$116)\n+($N936*'fnd base rates'!D$117)\n+($O936*'fnd base rates'!D$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,4)))\n*$R936","v":810.3},{"$f":"(($D936*'fnd base rates'!E$107)\n+($E936*'fnd base rates'!E$108)\n+($F936*'fnd base rates'!E$109)\n+($G936*'fnd base rates'!E$110)\n+($H936*'fnd base rates'!E$111)\n+($I936*'fnd base rates'!E$112)\n+($J936*'fnd base rates'!E$113)\n+($K936*'fnd base rates'!E$114)\n+($M936*'fnd base rates'!E$116)\n+($N936*'fnd base rates'!E$117)\n+($O936*'fnd base rates'!E$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,5)))\n*$R936","v":5209.7030340000001},{"$f":"(($D936*'fnd base rates'!F$107)\n+($E936*'fnd base rates'!F$108)\n+($F936*'fnd base rates'!F$109)\n+($G936*'fnd base rates'!F$110)\n+($H936*'fnd base rates'!F$111)\n+($I936*'fnd base rates'!F$112)\n+($J936*'fnd base rates'!F$113)\n+($K936*'fnd base rates'!F$114)\n+($M936*'fnd base rates'!F$116)\n+($N936*'fnd base rates'!F$117)\n+($O936*'fnd base rates'!F$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,6)))\n*$R936","v":945.98492600000009},{"$f":"(($D936*'fnd base rates'!G$107)\n+($E936*'fnd base rates'!G$108)\n+($F936*'fnd base rates'!G$109)\n+($G936*'fnd base rates'!G$110)\n+($H936*'fnd base rates'!G$111)\n+($I936*'fnd base rates'!G$112)\n+($J936*'fnd base rates'!G$113)\n+($K936*'fnd base rates'!G$114)\n+($M936*'fnd base rates'!G$116)\n+($N936*'fnd base rates'!G$117)\n+($O936*'fnd base rates'!G$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,7)))\n*$R936","v":173.92018400000001},{"$f":"(($D936*'fnd base rates'!H$107)\n+($E936*'fnd base rates'!H$108)\n+($F936*'fnd base rates'!H$109)\n+($G936*'fnd base rates'!H$110)\n+($H936*'fnd base rates'!H$111)\n+($I936*'fnd base rates'!H$112)\n+($J936*'fnd base rates'!H$113)\n+($K936*'fnd base rates'!H$114)\n+($M936*'fnd base rates'!H$116)\n+($N936*'fnd base rates'!H$117)\n+($O936*'fnd base rates'!H$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D936*'fnd base rates'!I$107)\n+($E936*'fnd base rates'!I$108)\n+($F936*'fnd base rates'!I$109)\n+($G936*'fnd base rates'!I$110)\n+($H936*'fnd base rates'!I$111)\n+($I936*'fnd base rates'!I$112)\n+($J936*'fnd base rates'!I$113)\n+($K936*'fnd base rates'!I$114)\n+($M936*'fnd base rates'!I$116)\n+($N936*'fnd base rates'!I$117)\n+($O936*'fnd base rates'!I$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,9)))\n*$R936","v":451.12},{"$f":"(($D936*'fnd base rates'!J$107)\n+($E936*'fnd base rates'!J$108)\n+($F936*'fnd base rates'!J$109)\n+($G936*'fnd base rates'!J$110)\n+($H936*'fnd base rates'!J$111)\n+($I936*'fnd base rates'!J$112)\n+($J936*'fnd base rates'!J$113)\n+($K936*'fnd base rates'!J$114)\n+($M936*'fnd base rates'!J$116)\n+($N936*'fnd base rates'!J$117)\n+($O936*'fnd base rates'!J$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,10)))\n*$R936","v":607.66},{"$f":"(($D936*'fnd base rates'!K$107)\n+($E936*'fnd base rates'!K$108)\n+($F936*'fnd base rates'!K$109)\n+($G936*'fnd base rates'!K$110)\n+($H936*'fnd base rates'!K$111)\n+($I936*'fnd base rates'!K$112)\n+($J936*'fnd base rates'!K$113)\n+($K936*'fnd base rates'!K$114)\n+($M936*'fnd base rates'!K$116)\n+($N936*'fnd base rates'!K$117)\n+($O936*'fnd base rates'!K$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,11)))\n*$R936","v":1220.4620190000001},{"$f":"(($D936*'fnd base rates'!L$107)\n+($E936*'fnd base rates'!L$108)\n+($F936*'fnd base rates'!L$109)\n+($G936*'fnd base rates'!L$110)\n+($H936*'fnd base rates'!L$111)\n+($I936*'fnd base rates'!L$112)\n+($J936*'fnd base rates'!L$113)\n+($K936*'fnd base rates'!L$114)\n+($M936*'fnd base rates'!L$116)\n+($N936*'fnd base rates'!L$117)\n+($O936*'fnd base rates'!L$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D936*'fnd base rates'!M$107)\n+($E936*'fnd base rates'!M$108)\n+($F936*'fnd base rates'!M$109)\n+($G936*'fnd base rates'!M$110)\n+($H936*'fnd base rates'!M$111)\n+($I936*'fnd base rates'!M$112)\n+($J936*'fnd base rates'!M$113)\n+($K936*'fnd base rates'!M$114)\n+($M936*'fnd base rates'!M$116)\n+($N936*'fnd base rates'!M$117)\n+($O936*'fnd base rates'!M$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3506262007,"3506","262","007",1,1,12565.341266000001,12565,1901,10664,null,null,null,null,null,null,0,null,0]
["3506",3506262030,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D937","v":0},{"$f":"'fnd enro'!E937","v":0},{"$f":"'fnd enro'!F937","v":0},{"$f":"'fnd enro'!G937","v":3},{"$f":"'fnd enro'!H937","v":1},{"$f":"'fnd enro'!I937","v":1},{"$f":"'fnd enro'!J937","v":0},{"$f":"'fnd enro'!K937","v":0.19650000000000001},{"$f":"'fnd enro'!L937","v":0},{"$f":"'fnd enro'!M937","v":3},{"$f":"'fnd enro'!N937","v":0},{"$f":"'fnd enro'!O937","v":1},{"$f":"'fnd enro'!P937","v":4},{"$f":"'fnd enro'!R937","v":5},1,{"$f":"VALUE('fnd enro'!Q937)","v":7},null,{"$f":"(($D937*'fnd base rates'!C$107)\n+($E937*'fnd base rates'!C$108)\n+($F937*'fnd base rates'!C$109)\n+($G937*'fnd base rates'!C$110)\n+($H937*'fnd base rates'!C$111)\n+($I937*'fnd base rates'!C$112)\n+($J937*'fnd base rates'!C$113)\n+($K937*'fnd base rates'!C$114)\n+($M937*'fnd base rates'!C$116)\n+($N937*'fnd base rates'!C$117)\n+($O937*'fnd base rates'!C$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,3)))\n*$R937","v":3626.664565},{"$f":"(($D937*'fnd base rates'!D$107)\n+($E937*'fnd base rates'!D$108)\n+($F937*'fnd base rates'!D$109)\n+($G937*'fnd base rates'!D$110)\n+($H937*'fnd base rates'!D$111)\n+($I937*'fnd base rates'!D$112)\n+($J937*'fnd base rates'!D$113)\n+($K937*'fnd base rates'!D$114)\n+($M937*'fnd base rates'!D$116)\n+($N937*'fnd base rates'!D$117)\n+($O937*'fnd base rates'!D$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,4)))\n*$R937","v":6348.65},{"$f":"(($D937*'fnd base rates'!E$107)\n+($E937*'fnd base rates'!E$108)\n+($F937*'fnd base rates'!E$109)\n+($G937*'fnd base rates'!E$110)\n+($H937*'fnd base rates'!E$111)\n+($I937*'fnd base rates'!E$112)\n+($J937*'fnd base rates'!E$113)\n+($K937*'fnd base rates'!E$114)\n+($M937*'fnd base rates'!E$116)\n+($N937*'fnd base rates'!E$117)\n+($O937*'fnd base rates'!E$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,5)))\n*$R937","v":41432.745170000002},{"$f":"(($D937*'fnd base rates'!F$107)\n+($E937*'fnd base rates'!F$108)\n+($F937*'fnd base rates'!F$109)\n+($G937*'fnd base rates'!F$110)\n+($H937*'fnd base rates'!F$111)\n+($I937*'fnd base rates'!F$112)\n+($J937*'fnd base rates'!F$113)\n+($K937*'fnd base rates'!F$114)\n+($M937*'fnd base rates'!F$116)\n+($N937*'fnd base rates'!F$117)\n+($O937*'fnd base rates'!F$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,6)))\n*$R937","v":6795.5146299999997},{"$f":"(($D937*'fnd base rates'!G$107)\n+($E937*'fnd base rates'!G$108)\n+($F937*'fnd base rates'!G$109)\n+($G937*'fnd base rates'!G$110)\n+($H937*'fnd base rates'!G$111)\n+($I937*'fnd base rates'!G$112)\n+($J937*'fnd base rates'!G$113)\n+($K937*'fnd base rates'!G$114)\n+($M937*'fnd base rates'!G$116)\n+($N937*'fnd base rates'!G$117)\n+($O937*'fnd base rates'!G$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,7)))\n*$R937","v":1788.5409199999999},{"$f":"(($D937*'fnd base rates'!H$107)\n+($E937*'fnd base rates'!H$108)\n+($F937*'fnd base rates'!H$109)\n+($G937*'fnd base rates'!H$110)\n+($H937*'fnd base rates'!H$111)\n+($I937*'fnd base rates'!H$112)\n+($J937*'fnd base rates'!H$113)\n+($K937*'fnd base rates'!H$114)\n+($M937*'fnd base rates'!H$116)\n+($N937*'fnd base rates'!H$117)\n+($O937*'fnd base rates'!H$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,8)))","v":3779.3442999999997},{"$f":"(($D937*'fnd base rates'!I$107)\n+($E937*'fnd base rates'!I$108)\n+($F937*'fnd base rates'!I$109)\n+($G937*'fnd base rates'!I$110)\n+($H937*'fnd base rates'!I$111)\n+($I937*'fnd base rates'!I$112)\n+($J937*'fnd base rates'!I$113)\n+($K937*'fnd base rates'!I$114)\n+($M937*'fnd base rates'!I$116)\n+($N937*'fnd base rates'!I$117)\n+($O937*'fnd base rates'!I$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,9)))\n*$R937","v":2929.9699999999993},{"$f":"(($D937*'fnd base rates'!J$107)\n+($E937*'fnd base rates'!J$108)\n+($F937*'fnd base rates'!J$109)\n+($G937*'fnd base rates'!J$110)\n+($H937*'fnd base rates'!J$111)\n+($I937*'fnd base rates'!J$112)\n+($J937*'fnd base rates'!J$113)\n+($K937*'fnd base rates'!J$114)\n+($M937*'fnd base rates'!J$116)\n+($N937*'fnd base rates'!J$117)\n+($O937*'fnd base rates'!J$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,10)))\n*$R937","v":4535.0200000000004},{"$f":"(($D937*'fnd base rates'!K$107)\n+($E937*'fnd base rates'!K$108)\n+($F937*'fnd base rates'!K$109)\n+($G937*'fnd base rates'!K$110)\n+($H937*'fnd base rates'!K$111)\n+($I937*'fnd base rates'!K$112)\n+($J937*'fnd base rates'!K$113)\n+($K937*'fnd base rates'!K$114)\n+($M937*'fnd base rates'!K$116)\n+($N937*'fnd base rates'!K$117)\n+($O937*'fnd base rates'!K$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,11)))\n*$R937","v":7357.9900950000001},{"$f":"(($D937*'fnd base rates'!L$107)\n+($E937*'fnd base rates'!L$108)\n+($F937*'fnd base rates'!L$109)\n+($G937*'fnd base rates'!L$110)\n+($H937*'fnd base rates'!L$111)\n+($I937*'fnd base rates'!L$112)\n+($J937*'fnd base rates'!L$113)\n+($K937*'fnd base rates'!L$114)\n+($M937*'fnd base rates'!L$116)\n+($N937*'fnd base rates'!L$117)\n+($O937*'fnd base rates'!L$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,12)))","v":12766.726650000001},{"$f":"(($D937*'fnd base rates'!M$107)\n+($E937*'fnd base rates'!M$108)\n+($F937*'fnd base rates'!M$109)\n+($G937*'fnd base rates'!M$110)\n+($H937*'fnd base rates'!M$111)\n+($I937*'fnd base rates'!M$112)\n+($J937*'fnd base rates'!M$113)\n+($K937*'fnd base rates'!M$114)\n+($M937*'fnd base rates'!M$116)\n+($N937*'fnd base rates'!M$117)\n+($O937*'fnd base rates'!M$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,13)))","v":0},91361.166329999993,null,3506262030,"3506","262","030",1,5,91361.166329999993,18272,2850,15422,null,null,null,null,null,null,0,null,0]
["3506",3506262035,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D938","v":0},{"$f":"'fnd enro'!E938","v":0},{"$f":"'fnd enro'!F938","v":0},{"$f":"'fnd enro'!G938","v":0},{"$f":"'fnd enro'!H938","v":0},{"$f":"'fnd enro'!I938","v":1},{"$f":"'fnd enro'!J938","v":0},{"$f":"'fnd enro'!K938","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L938","v":0},{"$f":"'fnd enro'!M938","v":0},{"$f":"'fnd enro'!N938","v":0},{"$f":"'fnd enro'!O938","v":1},{"$f":"'fnd enro'!P938","v":1},{"$f":"'fnd enro'!R938","v":1},1,{"$f":"VALUE('fnd enro'!Q938)","v":11},null,{"$f":"(($D938*'fnd base rates'!C$107)\n+($E938*'fnd base rates'!C$108)\n+($F938*'fnd base rates'!C$109)\n+($G938*'fnd base rates'!C$110)\n+($H938*'fnd base rates'!C$111)\n+($I938*'fnd base rates'!C$112)\n+($J938*'fnd base rates'!C$113)\n+($K938*'fnd base rates'!C$114)\n+($M938*'fnd base rates'!C$116)\n+($N938*'fnd base rates'!C$117)\n+($O938*'fnd base rates'!C$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,3)))\n*$R938","v":802.91891299999986},{"$f":"(($D938*'fnd base rates'!D$107)\n+($E938*'fnd base rates'!D$108)\n+($F938*'fnd base rates'!D$109)\n+($G938*'fnd base rates'!D$110)\n+($H938*'fnd base rates'!D$111)\n+($I938*'fnd base rates'!D$112)\n+($J938*'fnd base rates'!D$113)\n+($K938*'fnd base rates'!D$114)\n+($M938*'fnd base rates'!D$116)\n+($N938*'fnd base rates'!D$117)\n+($O938*'fnd base rates'!D$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,4)))\n*$R938","v":1533.45},{"$f":"(($D938*'fnd base rates'!E$107)\n+($E938*'fnd base rates'!E$108)\n+($F938*'fnd base rates'!E$109)\n+($G938*'fnd base rates'!E$110)\n+($H938*'fnd base rates'!E$111)\n+($I938*'fnd base rates'!E$112)\n+($J938*'fnd base rates'!E$113)\n+($K938*'fnd base rates'!E$114)\n+($M938*'fnd base rates'!E$116)\n+($N938*'fnd base rates'!E$117)\n+($O938*'fnd base rates'!E$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,5)))\n*$R938","v":11656.243033999999},{"$f":"(($D938*'fnd base rates'!F$107)\n+($E938*'fnd base rates'!F$108)\n+($F938*'fnd base rates'!F$109)\n+($G938*'fnd base rates'!F$110)\n+($H938*'fnd base rates'!F$111)\n+($I938*'fnd base rates'!F$112)\n+($J938*'fnd base rates'!F$113)\n+($K938*'fnd base rates'!F$114)\n+($M938*'fnd base rates'!F$116)\n+($N938*'fnd base rates'!F$117)\n+($O938*'fnd base rates'!F$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,6)))\n*$R938","v":1167.854926},{"$f":"(($D938*'fnd base rates'!G$107)\n+($E938*'fnd base rates'!G$108)\n+($F938*'fnd base rates'!G$109)\n+($G938*'fnd base rates'!G$110)\n+($H938*'fnd base rates'!G$111)\n+($I938*'fnd base rates'!G$112)\n+($J938*'fnd base rates'!G$113)\n+($K938*'fnd base rates'!G$114)\n+($M938*'fnd base rates'!G$116)\n+($N938*'fnd base rates'!G$117)\n+($O938*'fnd base rates'!G$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,7)))\n*$R938","v":474.70018400000004},{"$f":"(($D938*'fnd base rates'!H$107)\n+($E938*'fnd base rates'!H$108)\n+($F938*'fnd base rates'!H$109)\n+($G938*'fnd base rates'!H$110)\n+($H938*'fnd base rates'!H$111)\n+($I938*'fnd base rates'!H$112)\n+($J938*'fnd base rates'!H$113)\n+($K938*'fnd base rates'!H$114)\n+($M938*'fnd base rates'!H$116)\n+($N938*'fnd base rates'!H$117)\n+($O938*'fnd base rates'!H$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,8)))","v":1072.18686},{"$f":"(($D938*'fnd base rates'!I$107)\n+($E938*'fnd base rates'!I$108)\n+($F938*'fnd base rates'!I$109)\n+($G938*'fnd base rates'!I$110)\n+($H938*'fnd base rates'!I$111)\n+($I938*'fnd base rates'!I$112)\n+($J938*'fnd base rates'!I$113)\n+($K938*'fnd base rates'!I$114)\n+($M938*'fnd base rates'!I$116)\n+($N938*'fnd base rates'!I$117)\n+($O938*'fnd base rates'!I$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,9)))\n*$R938","v":744.35},{"$f":"(($D938*'fnd base rates'!J$107)\n+($E938*'fnd base rates'!J$108)\n+($F938*'fnd base rates'!J$109)\n+($G938*'fnd base rates'!J$110)\n+($H938*'fnd base rates'!J$111)\n+($I938*'fnd base rates'!J$112)\n+($J938*'fnd base rates'!J$113)\n+($K938*'fnd base rates'!J$114)\n+($M938*'fnd base rates'!J$116)\n+($N938*'fnd base rates'!J$117)\n+($O938*'fnd base rates'!J$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,10)))\n*$R938","v":1669.02},{"$f":"(($D938*'fnd base rates'!K$107)\n+($E938*'fnd base rates'!K$108)\n+($F938*'fnd base rates'!K$109)\n+($G938*'fnd base rates'!K$110)\n+($H938*'fnd base rates'!K$111)\n+($I938*'fnd base rates'!K$112)\n+($J938*'fnd base rates'!K$113)\n+($K938*'fnd base rates'!K$114)\n+($M938*'fnd base rates'!K$116)\n+($N938*'fnd base rates'!K$117)\n+($O938*'fnd base rates'!K$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,11)))\n*$R938","v":1600.802019},{"$f":"(($D938*'fnd base rates'!L$107)\n+($E938*'fnd base rates'!L$108)\n+($F938*'fnd base rates'!L$109)\n+($G938*'fnd base rates'!L$110)\n+($H938*'fnd base rates'!L$111)\n+($I938*'fnd base rates'!L$112)\n+($J938*'fnd base rates'!L$113)\n+($K938*'fnd base rates'!L$114)\n+($M938*'fnd base rates'!L$116)\n+($N938*'fnd base rates'!L$117)\n+($O938*'fnd base rates'!L$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,12)))","v":2903.7653300000002},{"$f":"(($D938*'fnd base rates'!M$107)\n+($E938*'fnd base rates'!M$108)\n+($F938*'fnd base rates'!M$109)\n+($G938*'fnd base rates'!M$110)\n+($H938*'fnd base rates'!M$111)\n+($I938*'fnd base rates'!M$112)\n+($J938*'fnd base rates'!M$113)\n+($K938*'fnd base rates'!M$114)\n+($M938*'fnd base rates'!M$116)\n+($N938*'fnd base rates'!M$117)\n+($O938*'fnd base rates'!M$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,13)))","v":0},23625.291266,null,3506262035,"3506","262","035",1,1,23625.291266,23625,7398,16227,null,null,null,null,null,null,0,null,0]
["3506",3506262056,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D939","v":0},{"$f":"'fnd enro'!E939","v":0},{"$f":"'fnd enro'!F939","v":0},{"$f":"'fnd enro'!G939","v":0},{"$f":"'fnd enro'!H939","v":0},{"$f":"'fnd enro'!I939","v":1},{"$f":"'fnd enro'!J939","v":0},{"$f":"'fnd enro'!K939","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L939","v":0},{"$f":"'fnd enro'!M939","v":0},{"$f":"'fnd enro'!N939","v":0},{"$f":"'fnd enro'!O939","v":0},{"$f":"'fnd enro'!P939","v":0},{"$f":"'fnd enro'!R939","v":1},1,{"$f":"VALUE('fnd enro'!Q939)","v":4},null,{"$f":"(($D939*'fnd base rates'!C$107)\n+($E939*'fnd base rates'!C$108)\n+($F939*'fnd base rates'!C$109)\n+($G939*'fnd base rates'!C$110)\n+($H939*'fnd base rates'!C$111)\n+($I939*'fnd base rates'!C$112)\n+($J939*'fnd base rates'!C$113)\n+($K939*'fnd base rates'!C$114)\n+($M939*'fnd base rates'!C$116)\n+($N939*'fnd base rates'!C$117)\n+($O939*'fnd base rates'!C$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,3)))\n*$R939","v":570.33891299999993},{"$f":"(($D939*'fnd base rates'!D$107)\n+($E939*'fnd base rates'!D$108)\n+($F939*'fnd base rates'!D$109)\n+($G939*'fnd base rates'!D$110)\n+($H939*'fnd base rates'!D$111)\n+($I939*'fnd base rates'!D$112)\n+($J939*'fnd base rates'!D$113)\n+($K939*'fnd base rates'!D$114)\n+($M939*'fnd base rates'!D$116)\n+($N939*'fnd base rates'!D$117)\n+($O939*'fnd base rates'!D$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,4)))\n*$R939","v":810.3},{"$f":"(($D939*'fnd base rates'!E$107)\n+($E939*'fnd base rates'!E$108)\n+($F939*'fnd base rates'!E$109)\n+($G939*'fnd base rates'!E$110)\n+($H939*'fnd base rates'!E$111)\n+($I939*'fnd base rates'!E$112)\n+($J939*'fnd base rates'!E$113)\n+($K939*'fnd base rates'!E$114)\n+($M939*'fnd base rates'!E$116)\n+($N939*'fnd base rates'!E$117)\n+($O939*'fnd base rates'!E$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,5)))\n*$R939","v":5209.7030340000001},{"$f":"(($D939*'fnd base rates'!F$107)\n+($E939*'fnd base rates'!F$108)\n+($F939*'fnd base rates'!F$109)\n+($G939*'fnd base rates'!F$110)\n+($H939*'fnd base rates'!F$111)\n+($I939*'fnd base rates'!F$112)\n+($J939*'fnd base rates'!F$113)\n+($K939*'fnd base rates'!F$114)\n+($M939*'fnd base rates'!F$116)\n+($N939*'fnd base rates'!F$117)\n+($O939*'fnd base rates'!F$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,6)))\n*$R939","v":945.98492600000009},{"$f":"(($D939*'fnd base rates'!G$107)\n+($E939*'fnd base rates'!G$108)\n+($F939*'fnd base rates'!G$109)\n+($G939*'fnd base rates'!G$110)\n+($H939*'fnd base rates'!G$111)\n+($I939*'fnd base rates'!G$112)\n+($J939*'fnd base rates'!G$113)\n+($K939*'fnd base rates'!G$114)\n+($M939*'fnd base rates'!G$116)\n+($N939*'fnd base rates'!G$117)\n+($O939*'fnd base rates'!G$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,7)))\n*$R939","v":173.92018400000001},{"$f":"(($D939*'fnd base rates'!H$107)\n+($E939*'fnd base rates'!H$108)\n+($F939*'fnd base rates'!H$109)\n+($G939*'fnd base rates'!H$110)\n+($H939*'fnd base rates'!H$111)\n+($I939*'fnd base rates'!H$112)\n+($J939*'fnd base rates'!H$113)\n+($K939*'fnd base rates'!H$114)\n+($M939*'fnd base rates'!H$116)\n+($N939*'fnd base rates'!H$117)\n+($O939*'fnd base rates'!H$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D939*'fnd base rates'!I$107)\n+($E939*'fnd base rates'!I$108)\n+($F939*'fnd base rates'!I$109)\n+($G939*'fnd base rates'!I$110)\n+($H939*'fnd base rates'!I$111)\n+($I939*'fnd base rates'!I$112)\n+($J939*'fnd base rates'!I$113)\n+($K939*'fnd base rates'!I$114)\n+($M939*'fnd base rates'!I$116)\n+($N939*'fnd base rates'!I$117)\n+($O939*'fnd base rates'!I$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,9)))\n*$R939","v":451.12},{"$f":"(($D939*'fnd base rates'!J$107)\n+($E939*'fnd base rates'!J$108)\n+($F939*'fnd base rates'!J$109)\n+($G939*'fnd base rates'!J$110)\n+($H939*'fnd base rates'!J$111)\n+($I939*'fnd base rates'!J$112)\n+($J939*'fnd base rates'!J$113)\n+($K939*'fnd base rates'!J$114)\n+($M939*'fnd base rates'!J$116)\n+($N939*'fnd base rates'!J$117)\n+($O939*'fnd base rates'!J$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,10)))\n*$R939","v":607.66},{"$f":"(($D939*'fnd base rates'!K$107)\n+($E939*'fnd base rates'!K$108)\n+($F939*'fnd base rates'!K$109)\n+($G939*'fnd base rates'!K$110)\n+($H939*'fnd base rates'!K$111)\n+($I939*'fnd base rates'!K$112)\n+($J939*'fnd base rates'!K$113)\n+($K939*'fnd base rates'!K$114)\n+($M939*'fnd base rates'!K$116)\n+($N939*'fnd base rates'!K$117)\n+($O939*'fnd base rates'!K$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,11)))\n*$R939","v":1220.4620190000001},{"$f":"(($D939*'fnd base rates'!L$107)\n+($E939*'fnd base rates'!L$108)\n+($F939*'fnd base rates'!L$109)\n+($G939*'fnd base rates'!L$110)\n+($H939*'fnd base rates'!L$111)\n+($I939*'fnd base rates'!L$112)\n+($J939*'fnd base rates'!L$113)\n+($K939*'fnd base rates'!L$114)\n+($M939*'fnd base rates'!L$116)\n+($N939*'fnd base rates'!L$117)\n+($O939*'fnd base rates'!L$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D939*'fnd base rates'!M$107)\n+($E939*'fnd base rates'!M$108)\n+($F939*'fnd base rates'!M$109)\n+($G939*'fnd base rates'!M$110)\n+($H939*'fnd base rates'!M$111)\n+($I939*'fnd base rates'!M$112)\n+($J939*'fnd base rates'!M$113)\n+($K939*'fnd base rates'!M$114)\n+($M939*'fnd base rates'!M$116)\n+($N939*'fnd base rates'!M$117)\n+($O939*'fnd base rates'!M$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3506262056,"3506","262","056",1,1,12565.341266000001,12565,-2006,14571,null,null,null,null,null,null,0,null,0]
["3506",3506262057,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D940","v":0},{"$f":"'fnd enro'!E940","v":0},{"$f":"'fnd enro'!F940","v":0},{"$f":"'fnd enro'!G940","v":1},{"$f":"'fnd enro'!H940","v":0},{"$f":"'fnd enro'!I940","v":3},{"$f":"'fnd enro'!J940","v":0},{"$f":"'fnd enro'!K940","v":0.15720000000000001},{"$f":"'fnd enro'!L940","v":0},{"$f":"'fnd enro'!M940","v":0},{"$f":"'fnd enro'!N940","v":0},{"$f":"'fnd enro'!O940","v":1},{"$f":"'fnd enro'!P940","v":2},{"$f":"'fnd enro'!R940","v":4},1,{"$f":"VALUE('fnd enro'!Q940)","v":12},null,{"$f":"(($D940*'fnd base rates'!C$107)\n+($E940*'fnd base rates'!C$108)\n+($F940*'fnd base rates'!C$109)\n+($G940*'fnd base rates'!C$110)\n+($H940*'fnd base rates'!C$111)\n+($I940*'fnd base rates'!C$112)\n+($J940*'fnd base rates'!C$113)\n+($K940*'fnd base rates'!C$114)\n+($M940*'fnd base rates'!C$116)\n+($N940*'fnd base rates'!C$117)\n+($O940*'fnd base rates'!C$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,3)))\n*$R940","v":2637.9756520000001},{"$f":"(($D940*'fnd base rates'!D$107)\n+($E940*'fnd base rates'!D$108)\n+($F940*'fnd base rates'!D$109)\n+($G940*'fnd base rates'!D$110)\n+($H940*'fnd base rates'!D$111)\n+($I940*'fnd base rates'!D$112)\n+($J940*'fnd base rates'!D$113)\n+($K940*'fnd base rates'!D$114)\n+($M940*'fnd base rates'!D$116)\n+($N940*'fnd base rates'!D$117)\n+($O940*'fnd base rates'!D$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,4)))\n*$R940","v":4552.01},{"$f":"(($D940*'fnd base rates'!E$107)\n+($E940*'fnd base rates'!E$108)\n+($F940*'fnd base rates'!E$109)\n+($G940*'fnd base rates'!E$110)\n+($H940*'fnd base rates'!E$111)\n+($I940*'fnd base rates'!E$112)\n+($J940*'fnd base rates'!E$113)\n+($K940*'fnd base rates'!E$114)\n+($M940*'fnd base rates'!E$116)\n+($N940*'fnd base rates'!E$117)\n+($O940*'fnd base rates'!E$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,5)))\n*$R940","v":31929.192136000005},{"$f":"(($D940*'fnd base rates'!F$107)\n+($E940*'fnd base rates'!F$108)\n+($F940*'fnd base rates'!F$109)\n+($G940*'fnd base rates'!F$110)\n+($H940*'fnd base rates'!F$111)\n+($I940*'fnd base rates'!F$112)\n+($J940*'fnd base rates'!F$113)\n+($K940*'fnd base rates'!F$114)\n+($M940*'fnd base rates'!F$116)\n+($N940*'fnd base rates'!F$117)\n+($O940*'fnd base rates'!F$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,6)))\n*$R940","v":4387.6797040000001},{"$f":"(($D940*'fnd base rates'!G$107)\n+($E940*'fnd base rates'!G$108)\n+($F940*'fnd base rates'!G$109)\n+($G940*'fnd base rates'!G$110)\n+($H940*'fnd base rates'!G$111)\n+($I940*'fnd base rates'!G$112)\n+($J940*'fnd base rates'!G$113)\n+($K940*'fnd base rates'!G$114)\n+($M940*'fnd base rates'!G$116)\n+($N940*'fnd base rates'!G$117)\n+($O940*'fnd base rates'!G$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,7)))\n*$R940","v":1267.250736},{"$f":"(($D940*'fnd base rates'!H$107)\n+($E940*'fnd base rates'!H$108)\n+($F940*'fnd base rates'!H$109)\n+($G940*'fnd base rates'!H$110)\n+($H940*'fnd base rates'!H$111)\n+($I940*'fnd base rates'!H$112)\n+($J940*'fnd base rates'!H$113)\n+($K940*'fnd base rates'!H$114)\n+($M940*'fnd base rates'!H$116)\n+($N940*'fnd base rates'!H$117)\n+($O940*'fnd base rates'!H$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,8)))","v":3424.1874399999997},{"$f":"(($D940*'fnd base rates'!I$107)\n+($E940*'fnd base rates'!I$108)\n+($F940*'fnd base rates'!I$109)\n+($G940*'fnd base rates'!I$110)\n+($H940*'fnd base rates'!I$111)\n+($I940*'fnd base rates'!I$112)\n+($J940*'fnd base rates'!I$113)\n+($K940*'fnd base rates'!I$114)\n+($M940*'fnd base rates'!I$116)\n+($N940*'fnd base rates'!I$117)\n+($O940*'fnd base rates'!I$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,9)))\n*$R940","v":2257.4299999999998},{"$f":"(($D940*'fnd base rates'!J$107)\n+($E940*'fnd base rates'!J$108)\n+($F940*'fnd base rates'!J$109)\n+($G940*'fnd base rates'!J$110)\n+($H940*'fnd base rates'!J$111)\n+($I940*'fnd base rates'!J$112)\n+($J940*'fnd base rates'!J$113)\n+($K940*'fnd base rates'!J$114)\n+($M940*'fnd base rates'!J$116)\n+($N940*'fnd base rates'!J$117)\n+($O940*'fnd base rates'!J$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,10)))\n*$R940","v":4252.7},{"$f":"(($D940*'fnd base rates'!K$107)\n+($E940*'fnd base rates'!K$108)\n+($F940*'fnd base rates'!K$109)\n+($G940*'fnd base rates'!K$110)\n+($H940*'fnd base rates'!K$111)\n+($I940*'fnd base rates'!K$112)\n+($J940*'fnd base rates'!K$113)\n+($K940*'fnd base rates'!K$114)\n+($M940*'fnd base rates'!K$116)\n+($N940*'fnd base rates'!K$117)\n+($O940*'fnd base rates'!K$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,11)))\n*$R940","v":5209.3880760000002},{"$f":"(($D940*'fnd base rates'!L$107)\n+($E940*'fnd base rates'!L$108)\n+($F940*'fnd base rates'!L$109)\n+($G940*'fnd base rates'!L$110)\n+($H940*'fnd base rates'!L$111)\n+($I940*'fnd base rates'!L$112)\n+($J940*'fnd base rates'!L$113)\n+($K940*'fnd base rates'!L$114)\n+($M940*'fnd base rates'!L$116)\n+($N940*'fnd base rates'!L$117)\n+($O940*'fnd base rates'!L$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,12)))","v":9064.5413200000003},{"$f":"(($D940*'fnd base rates'!M$107)\n+($E940*'fnd base rates'!M$108)\n+($F940*'fnd base rates'!M$109)\n+($G940*'fnd base rates'!M$110)\n+($H940*'fnd base rates'!M$111)\n+($I940*'fnd base rates'!M$112)\n+($J940*'fnd base rates'!M$113)\n+($K940*'fnd base rates'!M$114)\n+($M940*'fnd base rates'!M$116)\n+($N940*'fnd base rates'!M$117)\n+($O940*'fnd base rates'!M$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,13)))","v":0},68982.355064000018,null,3506262057,"3506","262","057",1,4,68982.355064000018,17246,-2483,19729,null,null,null,null,null,null,0,null,0]
["3506",3506262071,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D941","v":0},{"$f":"'fnd enro'!E941","v":0},{"$f":"'fnd enro'!F941","v":0},{"$f":"'fnd enro'!G941","v":1},{"$f":"'fnd enro'!H941","v":4},{"$f":"'fnd enro'!I941","v":1},{"$f":"'fnd enro'!J941","v":0},{"$f":"'fnd enro'!K941","v":0.23580000000000001},{"$f":"'fnd enro'!L941","v":0},{"$f":"'fnd enro'!M941","v":0},{"$f":"'fnd enro'!N941","v":0},{"$f":"'fnd enro'!O941","v":0},{"$f":"'fnd enro'!P941","v":3},{"$f":"'fnd enro'!R941","v":6},1,{"$f":"VALUE('fnd enro'!Q941)","v":5},null,{"$f":"(($D941*'fnd base rates'!C$107)\n+($E941*'fnd base rates'!C$108)\n+($F941*'fnd base rates'!C$109)\n+($G941*'fnd base rates'!C$110)\n+($H941*'fnd base rates'!C$111)\n+($I941*'fnd base rates'!C$112)\n+($J941*'fnd base rates'!C$113)\n+($K941*'fnd base rates'!C$114)\n+($M941*'fnd base rates'!C$116)\n+($N941*'fnd base rates'!C$117)\n+($O941*'fnd base rates'!C$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,3)))\n*$R941","v":3619.6734780000002},{"$f":"(($D941*'fnd base rates'!D$107)\n+($E941*'fnd base rates'!D$108)\n+($F941*'fnd base rates'!D$109)\n+($G941*'fnd base rates'!D$110)\n+($H941*'fnd base rates'!D$111)\n+($I941*'fnd base rates'!D$112)\n+($J941*'fnd base rates'!D$113)\n+($K941*'fnd base rates'!D$114)\n+($M941*'fnd base rates'!D$116)\n+($N941*'fnd base rates'!D$117)\n+($O941*'fnd base rates'!D$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,4)))\n*$R941","v":5798.25},{"$f":"(($D941*'fnd base rates'!E$107)\n+($E941*'fnd base rates'!E$108)\n+($F941*'fnd base rates'!E$109)\n+($G941*'fnd base rates'!E$110)\n+($H941*'fnd base rates'!E$111)\n+($I941*'fnd base rates'!E$112)\n+($J941*'fnd base rates'!E$113)\n+($K941*'fnd base rates'!E$114)\n+($M941*'fnd base rates'!E$116)\n+($N941*'fnd base rates'!E$117)\n+($O941*'fnd base rates'!E$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,5)))\n*$R941","v":33152.698204},{"$f":"(($D941*'fnd base rates'!F$107)\n+($E941*'fnd base rates'!F$108)\n+($F941*'fnd base rates'!F$109)\n+($G941*'fnd base rates'!F$110)\n+($H941*'fnd base rates'!F$111)\n+($I941*'fnd base rates'!F$112)\n+($J941*'fnd base rates'!F$113)\n+($K941*'fnd base rates'!F$114)\n+($M941*'fnd base rates'!F$116)\n+($N941*'fnd base rates'!F$117)\n+($O941*'fnd base rates'!F$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,6)))\n*$R941","v":6517.4195560000007},{"$f":"(($D941*'fnd base rates'!G$107)\n+($E941*'fnd base rates'!G$108)\n+($F941*'fnd base rates'!G$109)\n+($G941*'fnd base rates'!G$110)\n+($H941*'fnd base rates'!G$111)\n+($I941*'fnd base rates'!G$112)\n+($J941*'fnd base rates'!G$113)\n+($K941*'fnd base rates'!G$114)\n+($M941*'fnd base rates'!G$116)\n+($N941*'fnd base rates'!G$117)\n+($O941*'fnd base rates'!G$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,7)))\n*$R941","v":1498.8511039999999},{"$f":"(($D941*'fnd base rates'!H$107)\n+($E941*'fnd base rates'!H$108)\n+($F941*'fnd base rates'!H$109)\n+($G941*'fnd base rates'!H$110)\n+($H941*'fnd base rates'!H$111)\n+($I941*'fnd base rates'!H$112)\n+($J941*'fnd base rates'!H$113)\n+($K941*'fnd base rates'!H$114)\n+($M941*'fnd base rates'!H$116)\n+($N941*'fnd base rates'!H$117)\n+($O941*'fnd base rates'!H$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,8)))","v":3718.6911599999999},{"$f":"(($D941*'fnd base rates'!I$107)\n+($E941*'fnd base rates'!I$108)\n+($F941*'fnd base rates'!I$109)\n+($G941*'fnd base rates'!I$110)\n+($H941*'fnd base rates'!I$111)\n+($I941*'fnd base rates'!I$112)\n+($J941*'fnd base rates'!I$113)\n+($K941*'fnd base rates'!I$114)\n+($M941*'fnd base rates'!I$116)\n+($N941*'fnd base rates'!I$117)\n+($O941*'fnd base rates'!I$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,9)))\n*$R941","v":2833.4},{"$f":"(($D941*'fnd base rates'!J$107)\n+($E941*'fnd base rates'!J$108)\n+($F941*'fnd base rates'!J$109)\n+($G941*'fnd base rates'!J$110)\n+($H941*'fnd base rates'!J$111)\n+($I941*'fnd base rates'!J$112)\n+($J941*'fnd base rates'!J$113)\n+($K941*'fnd base rates'!J$114)\n+($M941*'fnd base rates'!J$116)\n+($N941*'fnd base rates'!J$117)\n+($O941*'fnd base rates'!J$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,10)))\n*$R941","v":3746.5699999999997},{"$f":"(($D941*'fnd base rates'!K$107)\n+($E941*'fnd base rates'!K$108)\n+($F941*'fnd base rates'!K$109)\n+($G941*'fnd base rates'!K$110)\n+($H941*'fnd base rates'!K$111)\n+($I941*'fnd base rates'!K$112)\n+($J941*'fnd base rates'!K$113)\n+($K941*'fnd base rates'!K$114)\n+($M941*'fnd base rates'!K$116)\n+($N941*'fnd base rates'!K$117)\n+($O941*'fnd base rates'!K$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,11)))\n*$R941","v":7405.9321139999993},{"$f":"(($D941*'fnd base rates'!L$107)\n+($E941*'fnd base rates'!L$108)\n+($F941*'fnd base rates'!L$109)\n+($G941*'fnd base rates'!L$110)\n+($H941*'fnd base rates'!L$111)\n+($I941*'fnd base rates'!L$112)\n+($J941*'fnd base rates'!L$113)\n+($K941*'fnd base rates'!L$114)\n+($M941*'fnd base rates'!L$116)\n+($N941*'fnd base rates'!L$117)\n+($O941*'fnd base rates'!L$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,12)))","v":12611.89198},{"$f":"(($D941*'fnd base rates'!M$107)\n+($E941*'fnd base rates'!M$108)\n+($F941*'fnd base rates'!M$109)\n+($G941*'fnd base rates'!M$110)\n+($H941*'fnd base rates'!M$111)\n+($I941*'fnd base rates'!M$112)\n+($J941*'fnd base rates'!M$113)\n+($K941*'fnd base rates'!M$114)\n+($M941*'fnd base rates'!M$116)\n+($N941*'fnd base rates'!M$117)\n+($O941*'fnd base rates'!M$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,13)))","v":0},80903.377596000006,null,3506262071,"3506","262","071",1,6,80903.377596000006,13484,919,12565,null,null,null,null,null,null,0,null,0]
["3506",3506262093,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D942","v":0},{"$f":"'fnd enro'!E942","v":0},{"$f":"'fnd enro'!F942","v":0},{"$f":"'fnd enro'!G942","v":4},{"$f":"'fnd enro'!H942","v":4},{"$f":"'fnd enro'!I942","v":8},{"$f":"'fnd enro'!J942","v":0},{"$f":"'fnd enro'!K942","v":0.62880000000000003},{"$f":"'fnd enro'!L942","v":0},{"$f":"'fnd enro'!M942","v":4},{"$f":"'fnd enro'!N942","v":1},{"$f":"'fnd enro'!O942","v":0},{"$f":"'fnd enro'!P942","v":7},{"$f":"'fnd enro'!R942","v":16},1,{"$f":"VALUE('fnd enro'!Q942)","v":11},null,{"$f":"(($D942*'fnd base rates'!C$107)\n+($E942*'fnd base rates'!C$108)\n+($F942*'fnd base rates'!C$109)\n+($G942*'fnd base rates'!C$110)\n+($H942*'fnd base rates'!C$111)\n+($I942*'fnd base rates'!C$112)\n+($J942*'fnd base rates'!C$113)\n+($K942*'fnd base rates'!C$114)\n+($M942*'fnd base rates'!C$116)\n+($N942*'fnd base rates'!C$117)\n+($O942*'fnd base rates'!C$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,3)))\n*$R942","v":10428.622608},{"$f":"(($D942*'fnd base rates'!D$107)\n+($E942*'fnd base rates'!D$108)\n+($F942*'fnd base rates'!D$109)\n+($G942*'fnd base rates'!D$110)\n+($H942*'fnd base rates'!D$111)\n+($I942*'fnd base rates'!D$112)\n+($J942*'fnd base rates'!D$113)\n+($K942*'fnd base rates'!D$114)\n+($M942*'fnd base rates'!D$116)\n+($N942*'fnd base rates'!D$117)\n+($O942*'fnd base rates'!D$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,4)))\n*$R942","v":17458.25},{"$f":"(($D942*'fnd base rates'!E$107)\n+($E942*'fnd base rates'!E$108)\n+($F942*'fnd base rates'!E$109)\n+($G942*'fnd base rates'!E$110)\n+($H942*'fnd base rates'!E$111)\n+($I942*'fnd base rates'!E$112)\n+($J942*'fnd base rates'!E$113)\n+($K942*'fnd base rates'!E$114)\n+($M942*'fnd base rates'!E$116)\n+($N942*'fnd base rates'!E$117)\n+($O942*'fnd base rates'!E$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,5)))\n*$R942","v":113975.48854400001},{"$f":"(($D942*'fnd base rates'!F$107)\n+($E942*'fnd base rates'!F$108)\n+($F942*'fnd base rates'!F$109)\n+($G942*'fnd base rates'!F$110)\n+($H942*'fnd base rates'!F$111)\n+($I942*'fnd base rates'!F$112)\n+($J942*'fnd base rates'!F$113)\n+($K942*'fnd base rates'!F$114)\n+($M942*'fnd base rates'!F$116)\n+($N942*'fnd base rates'!F$117)\n+($O942*'fnd base rates'!F$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,6)))\n*$R942","v":18107.368815999998},{"$f":"(($D942*'fnd base rates'!G$107)\n+($E942*'fnd base rates'!G$108)\n+($F942*'fnd base rates'!G$109)\n+($G942*'fnd base rates'!G$110)\n+($H942*'fnd base rates'!G$111)\n+($I942*'fnd base rates'!G$112)\n+($J942*'fnd base rates'!G$113)\n+($K942*'fnd base rates'!G$114)\n+($M942*'fnd base rates'!G$116)\n+($N942*'fnd base rates'!G$117)\n+($O942*'fnd base rates'!G$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,7)))\n*$R942","v":4715.0729439999996},{"$f":"(($D942*'fnd base rates'!H$107)\n+($E942*'fnd base rates'!H$108)\n+($F942*'fnd base rates'!H$109)\n+($G942*'fnd base rates'!H$110)\n+($H942*'fnd base rates'!H$111)\n+($I942*'fnd base rates'!H$112)\n+($J942*'fnd base rates'!H$113)\n+($K942*'fnd base rates'!H$114)\n+($M942*'fnd base rates'!H$116)\n+($N942*'fnd base rates'!H$117)\n+($O942*'fnd base rates'!H$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,8)))","v":12413.899760000002},{"$f":"(($D942*'fnd base rates'!I$107)\n+($E942*'fnd base rates'!I$108)\n+($F942*'fnd base rates'!I$109)\n+($G942*'fnd base rates'!I$110)\n+($H942*'fnd base rates'!I$111)\n+($I942*'fnd base rates'!I$112)\n+($J942*'fnd base rates'!I$113)\n+($K942*'fnd base rates'!I$114)\n+($M942*'fnd base rates'!I$116)\n+($N942*'fnd base rates'!I$117)\n+($O942*'fnd base rates'!I$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,9)))\n*$R942","v":8565.68},{"$f":"(($D942*'fnd base rates'!J$107)\n+($E942*'fnd base rates'!J$108)\n+($F942*'fnd base rates'!J$109)\n+($G942*'fnd base rates'!J$110)\n+($H942*'fnd base rates'!J$111)\n+($I942*'fnd base rates'!J$112)\n+($J942*'fnd base rates'!J$113)\n+($K942*'fnd base rates'!J$114)\n+($M942*'fnd base rates'!J$116)\n+($N942*'fnd base rates'!J$117)\n+($O942*'fnd base rates'!J$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,10)))\n*$R942","v":13908.94},{"$f":"(($D942*'fnd base rates'!K$107)\n+($E942*'fnd base rates'!K$108)\n+($F942*'fnd base rates'!K$109)\n+($G942*'fnd base rates'!K$110)\n+($H942*'fnd base rates'!K$111)\n+($I942*'fnd base rates'!K$112)\n+($J942*'fnd base rates'!K$113)\n+($K942*'fnd base rates'!K$114)\n+($M942*'fnd base rates'!K$116)\n+($N942*'fnd base rates'!K$117)\n+($O942*'fnd base rates'!K$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,11)))\n*$R942","v":21139.822303999998},{"$f":"(($D942*'fnd base rates'!L$107)\n+($E942*'fnd base rates'!L$108)\n+($F942*'fnd base rates'!L$109)\n+($G942*'fnd base rates'!L$110)\n+($H942*'fnd base rates'!L$111)\n+($I942*'fnd base rates'!L$112)\n+($J942*'fnd base rates'!L$113)\n+($K942*'fnd base rates'!L$114)\n+($M942*'fnd base rates'!L$116)\n+($N942*'fnd base rates'!L$117)\n+($O942*'fnd base rates'!L$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,12)))","v":35779.315279999995},{"$f":"(($D942*'fnd base rates'!M$107)\n+($E942*'fnd base rates'!M$108)\n+($F942*'fnd base rates'!M$109)\n+($G942*'fnd base rates'!M$110)\n+($H942*'fnd base rates'!M$111)\n+($I942*'fnd base rates'!M$112)\n+($J942*'fnd base rates'!M$113)\n+($K942*'fnd base rates'!M$114)\n+($M942*'fnd base rates'!M$116)\n+($N942*'fnd base rates'!M$117)\n+($O942*'fnd base rates'!M$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,13)))","v":0},256492.46025599999,null,3506262093,"3506","262","093",1,16,256492.46025599999,16031,-286,16317,null,null,null,null,null,null,0,null,0]
["3506",3506262163,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D943","v":0},{"$f":"'fnd enro'!E943","v":0},{"$f":"'fnd enro'!F943","v":29},{"$f":"'fnd enro'!G943","v":52},{"$f":"'fnd enro'!H943","v":52},{"$f":"'fnd enro'!I943","v":83},{"$f":"'fnd enro'!J943","v":0},{"$f":"'fnd enro'!K943","v":8.4887999999999995},{"$f":"'fnd enro'!L943","v":0},{"$f":"'fnd enro'!M943","v":39},{"$f":"'fnd enro'!N943","v":26},{"$f":"'fnd enro'!O943","v":11},{"$f":"'fnd enro'!P943","v":123},{"$f":"'fnd enro'!R943","v":216},1,{"$f":"VALUE('fnd enro'!Q943)","v":11},null,{"$f":"(($D943*'fnd base rates'!C$107)\n+($E943*'fnd base rates'!C$108)\n+($F943*'fnd base rates'!C$109)\n+($G943*'fnd base rates'!C$110)\n+($H943*'fnd base rates'!C$111)\n+($I943*'fnd base rates'!C$112)\n+($J943*'fnd base rates'!C$113)\n+($K943*'fnd base rates'!C$114)\n+($M943*'fnd base rates'!C$116)\n+($N943*'fnd base rates'!C$117)\n+($O943*'fnd base rates'!C$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,3)))\n*$R943","v":145007.93520799998},{"$f":"(($D943*'fnd base rates'!D$107)\n+($E943*'fnd base rates'!D$108)\n+($F943*'fnd base rates'!D$109)\n+($G943*'fnd base rates'!D$110)\n+($H943*'fnd base rates'!D$111)\n+($I943*'fnd base rates'!D$112)\n+($J943*'fnd base rates'!D$113)\n+($K943*'fnd base rates'!D$114)\n+($M943*'fnd base rates'!D$116)\n+($N943*'fnd base rates'!D$117)\n+($O943*'fnd base rates'!D$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,4)))\n*$R943","v":252083.55},{"$f":"(($D943*'fnd base rates'!E$107)\n+($E943*'fnd base rates'!E$108)\n+($F943*'fnd base rates'!E$109)\n+($G943*'fnd base rates'!E$110)\n+($H943*'fnd base rates'!E$111)\n+($I943*'fnd base rates'!E$112)\n+($J943*'fnd base rates'!E$113)\n+($K943*'fnd base rates'!E$114)\n+($M943*'fnd base rates'!E$116)\n+($N943*'fnd base rates'!E$117)\n+($O943*'fnd base rates'!E$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,5)))\n*$R943","v":1666482.6453439998},{"$f":"(($D943*'fnd base rates'!F$107)\n+($E943*'fnd base rates'!F$108)\n+($F943*'fnd base rates'!F$109)\n+($G943*'fnd base rates'!F$110)\n+($H943*'fnd base rates'!F$111)\n+($I943*'fnd base rates'!F$112)\n+($J943*'fnd base rates'!F$113)\n+($K943*'fnd base rates'!F$114)\n+($M943*'fnd base rates'!F$116)\n+($N943*'fnd base rates'!F$117)\n+($O943*'fnd base rates'!F$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,6)))\n*$R943","v":256640.84401599999},{"$f":"(($D943*'fnd base rates'!G$107)\n+($E943*'fnd base rates'!G$108)\n+($F943*'fnd base rates'!G$109)\n+($G943*'fnd base rates'!G$110)\n+($H943*'fnd base rates'!G$111)\n+($I943*'fnd base rates'!G$112)\n+($J943*'fnd base rates'!G$113)\n+($K943*'fnd base rates'!G$114)\n+($M943*'fnd base rates'!G$116)\n+($N943*'fnd base rates'!G$117)\n+($O943*'fnd base rates'!G$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,7)))\n*$R943","v":70809.329744000002},{"$f":"(($D943*'fnd base rates'!H$107)\n+($E943*'fnd base rates'!H$108)\n+($F943*'fnd base rates'!H$109)\n+($G943*'fnd base rates'!H$110)\n+($H943*'fnd base rates'!H$111)\n+($I943*'fnd base rates'!H$112)\n+($J943*'fnd base rates'!H$113)\n+($K943*'fnd base rates'!H$114)\n+($M943*'fnd base rates'!H$116)\n+($N943*'fnd base rates'!H$117)\n+($O943*'fnd base rates'!H$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,8)))","v":162066.33176000003},{"$f":"(($D943*'fnd base rates'!I$107)\n+($E943*'fnd base rates'!I$108)\n+($F943*'fnd base rates'!I$109)\n+($G943*'fnd base rates'!I$110)\n+($H943*'fnd base rates'!I$111)\n+($I943*'fnd base rates'!I$112)\n+($J943*'fnd base rates'!I$113)\n+($K943*'fnd base rates'!I$114)\n+($M943*'fnd base rates'!I$116)\n+($N943*'fnd base rates'!I$117)\n+($O943*'fnd base rates'!I$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,9)))\n*$R943","v":120314.63},{"$f":"(($D943*'fnd base rates'!J$107)\n+($E943*'fnd base rates'!J$108)\n+($F943*'fnd base rates'!J$109)\n+($G943*'fnd base rates'!J$110)\n+($H943*'fnd base rates'!J$111)\n+($I943*'fnd base rates'!J$112)\n+($J943*'fnd base rates'!J$113)\n+($K943*'fnd base rates'!J$114)\n+($M943*'fnd base rates'!J$116)\n+($N943*'fnd base rates'!J$117)\n+($O943*'fnd base rates'!J$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,10)))\n*$R943","v":204495.56},{"$f":"(($D943*'fnd base rates'!K$107)\n+($E943*'fnd base rates'!K$108)\n+($F943*'fnd base rates'!K$109)\n+($G943*'fnd base rates'!K$110)\n+($H943*'fnd base rates'!K$111)\n+($I943*'fnd base rates'!K$112)\n+($J943*'fnd base rates'!K$113)\n+($K943*'fnd base rates'!K$114)\n+($M943*'fnd base rates'!K$116)\n+($N943*'fnd base rates'!K$117)\n+($O943*'fnd base rates'!K$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,11)))\n*$R943","v":287512.38610399998},{"$f":"(($D943*'fnd base rates'!L$107)\n+($E943*'fnd base rates'!L$108)\n+($F943*'fnd base rates'!L$109)\n+($G943*'fnd base rates'!L$110)\n+($H943*'fnd base rates'!L$111)\n+($I943*'fnd base rates'!L$112)\n+($J943*'fnd base rates'!L$113)\n+($K943*'fnd base rates'!L$114)\n+($M943*'fnd base rates'!L$116)\n+($N943*'fnd base rates'!L$117)\n+($O943*'fnd base rates'!L$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,12)))","v":512262.59127999999},{"$f":"(($D943*'fnd base rates'!M$107)\n+($E943*'fnd base rates'!M$108)\n+($F943*'fnd base rates'!M$109)\n+($G943*'fnd base rates'!M$110)\n+($H943*'fnd base rates'!M$111)\n+($I943*'fnd base rates'!M$112)\n+($J943*'fnd base rates'!M$113)\n+($K943*'fnd base rates'!M$114)\n+($M943*'fnd base rates'!M$116)\n+($N943*'fnd base rates'!M$117)\n+($O943*'fnd base rates'!M$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,13)))","v":0},3677675.8034559996,null,3506262163,"3506","262","163",1,216,3677675.8034559996,17026,4461,12565,null,null,null,null,null,null,0,null,0]
["3506",3506262164,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D944","v":0},{"$f":"'fnd enro'!E944","v":0},{"$f":"'fnd enro'!F944","v":0},{"$f":"'fnd enro'!G944","v":0},{"$f":"'fnd enro'!H944","v":1},{"$f":"'fnd enro'!I944","v":0},{"$f":"'fnd enro'!J944","v":0},{"$f":"'fnd enro'!K944","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L944","v":0},{"$f":"'fnd enro'!M944","v":0},{"$f":"'fnd enro'!N944","v":0},{"$f":"'fnd enro'!O944","v":0},{"$f":"'fnd enro'!P944","v":0},{"$f":"'fnd enro'!R944","v":1},1,{"$f":"VALUE('fnd enro'!Q944)","v":3},null,{"$f":"(($D944*'fnd base rates'!C$107)\n+($E944*'fnd base rates'!C$108)\n+($F944*'fnd base rates'!C$109)\n+($G944*'fnd base rates'!C$110)\n+($H944*'fnd base rates'!C$111)\n+($I944*'fnd base rates'!C$112)\n+($J944*'fnd base rates'!C$113)\n+($K944*'fnd base rates'!C$114)\n+($M944*'fnd base rates'!C$116)\n+($N944*'fnd base rates'!C$117)\n+($O944*'fnd base rates'!C$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,3)))\n*$R944","v":570.33891299999993},{"$f":"(($D944*'fnd base rates'!D$107)\n+($E944*'fnd base rates'!D$108)\n+($F944*'fnd base rates'!D$109)\n+($G944*'fnd base rates'!D$110)\n+($H944*'fnd base rates'!D$111)\n+($I944*'fnd base rates'!D$112)\n+($J944*'fnd base rates'!D$113)\n+($K944*'fnd base rates'!D$114)\n+($M944*'fnd base rates'!D$116)\n+($N944*'fnd base rates'!D$117)\n+($O944*'fnd base rates'!D$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,4)))\n*$R944","v":810.3},{"$f":"(($D944*'fnd base rates'!E$107)\n+($E944*'fnd base rates'!E$108)\n+($F944*'fnd base rates'!E$109)\n+($G944*'fnd base rates'!E$110)\n+($H944*'fnd base rates'!E$111)\n+($I944*'fnd base rates'!E$112)\n+($J944*'fnd base rates'!E$113)\n+($K944*'fnd base rates'!E$114)\n+($M944*'fnd base rates'!E$116)\n+($N944*'fnd base rates'!E$117)\n+($O944*'fnd base rates'!E$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,5)))\n*$R944","v":3671.113034},{"$f":"(($D944*'fnd base rates'!F$107)\n+($E944*'fnd base rates'!F$108)\n+($F944*'fnd base rates'!F$109)\n+($G944*'fnd base rates'!F$110)\n+($H944*'fnd base rates'!F$111)\n+($I944*'fnd base rates'!F$112)\n+($J944*'fnd base rates'!F$113)\n+($K944*'fnd base rates'!F$114)\n+($M944*'fnd base rates'!F$116)\n+($N944*'fnd base rates'!F$117)\n+($O944*'fnd base rates'!F$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,6)))\n*$R944","v":1060.8949259999999},{"$f":"(($D944*'fnd base rates'!G$107)\n+($E944*'fnd base rates'!G$108)\n+($F944*'fnd base rates'!G$109)\n+($G944*'fnd base rates'!G$110)\n+($H944*'fnd base rates'!G$111)\n+($I944*'fnd base rates'!G$112)\n+($J944*'fnd base rates'!G$113)\n+($K944*'fnd base rates'!G$114)\n+($M944*'fnd base rates'!G$116)\n+($N944*'fnd base rates'!G$117)\n+($O944*'fnd base rates'!G$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,7)))\n*$R944","v":178.75018399999999},{"$f":"(($D944*'fnd base rates'!H$107)\n+($E944*'fnd base rates'!H$108)\n+($F944*'fnd base rates'!H$109)\n+($G944*'fnd base rates'!H$110)\n+($H944*'fnd base rates'!H$111)\n+($I944*'fnd base rates'!H$112)\n+($J944*'fnd base rates'!H$113)\n+($K944*'fnd base rates'!H$114)\n+($M944*'fnd base rates'!H$116)\n+($N944*'fnd base rates'!H$117)\n+($O944*'fnd base rates'!H$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D944*'fnd base rates'!I$107)\n+($E944*'fnd base rates'!I$108)\n+($F944*'fnd base rates'!I$109)\n+($G944*'fnd base rates'!I$110)\n+($H944*'fnd base rates'!I$111)\n+($I944*'fnd base rates'!I$112)\n+($J944*'fnd base rates'!I$113)\n+($K944*'fnd base rates'!I$114)\n+($M944*'fnd base rates'!I$116)\n+($N944*'fnd base rates'!I$117)\n+($O944*'fnd base rates'!I$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,9)))\n*$R944","v":408.39},{"$f":"(($D944*'fnd base rates'!J$107)\n+($E944*'fnd base rates'!J$108)\n+($F944*'fnd base rates'!J$109)\n+($G944*'fnd base rates'!J$110)\n+($H944*'fnd base rates'!J$111)\n+($I944*'fnd base rates'!J$112)\n+($J944*'fnd base rates'!J$113)\n+($K944*'fnd base rates'!J$114)\n+($M944*'fnd base rates'!J$116)\n+($N944*'fnd base rates'!J$117)\n+($O944*'fnd base rates'!J$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,10)))\n*$R944","v":263.52},{"$f":"(($D944*'fnd base rates'!K$107)\n+($E944*'fnd base rates'!K$108)\n+($F944*'fnd base rates'!K$109)\n+($G944*'fnd base rates'!K$110)\n+($H944*'fnd base rates'!K$111)\n+($I944*'fnd base rates'!K$112)\n+($J944*'fnd base rates'!K$113)\n+($K944*'fnd base rates'!K$114)\n+($M944*'fnd base rates'!K$116)\n+($N944*'fnd base rates'!K$117)\n+($O944*'fnd base rates'!K$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,11)))\n*$R944","v":1254.4520190000001},{"$f":"(($D944*'fnd base rates'!L$107)\n+($E944*'fnd base rates'!L$108)\n+($F944*'fnd base rates'!L$109)\n+($G944*'fnd base rates'!L$110)\n+($H944*'fnd base rates'!L$111)\n+($I944*'fnd base rates'!L$112)\n+($J944*'fnd base rates'!L$113)\n+($K944*'fnd base rates'!L$114)\n+($M944*'fnd base rates'!L$116)\n+($N944*'fnd base rates'!L$117)\n+($O944*'fnd base rates'!L$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,12)))","v":1891.8553299999999},{"$f":"(($D944*'fnd base rates'!M$107)\n+($E944*'fnd base rates'!M$108)\n+($F944*'fnd base rates'!M$109)\n+($G944*'fnd base rates'!M$110)\n+($H944*'fnd base rates'!M$111)\n+($I944*'fnd base rates'!M$112)\n+($J944*'fnd base rates'!M$113)\n+($K944*'fnd base rates'!M$114)\n+($M944*'fnd base rates'!M$116)\n+($N944*'fnd base rates'!M$117)\n+($O944*'fnd base rates'!M$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,13)))","v":0},10664.291266,null,3506262164,"3506","262","164",1,1,10664.291266,10664,-6413,17077,null,null,null,null,null,null,0,null,0]
["3506",3506262165,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D945","v":0},{"$f":"'fnd enro'!E945","v":0},{"$f":"'fnd enro'!F945","v":1},{"$f":"'fnd enro'!G945","v":10},{"$f":"'fnd enro'!H945","v":16},{"$f":"'fnd enro'!I945","v":17},{"$f":"'fnd enro'!J945","v":0},{"$f":"'fnd enro'!K945","v":1.7292000000000001},{"$f":"'fnd enro'!L945","v":0},{"$f":"'fnd enro'!M945","v":3},{"$f":"'fnd enro'!N945","v":6},{"$f":"'fnd enro'!O945","v":1},{"$f":"'fnd enro'!P945","v":20},{"$f":"'fnd enro'!R945","v":44},1,{"$f":"VALUE('fnd enro'!Q945)","v":10},null,{"$f":"(($D945*'fnd base rates'!C$107)\n+($E945*'fnd base rates'!C$108)\n+($F945*'fnd base rates'!C$109)\n+($G945*'fnd base rates'!C$110)\n+($H945*'fnd base rates'!C$111)\n+($I945*'fnd base rates'!C$112)\n+($J945*'fnd base rates'!C$113)\n+($K945*'fnd base rates'!C$114)\n+($M945*'fnd base rates'!C$116)\n+($N945*'fnd base rates'!C$117)\n+($O945*'fnd base rates'!C$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,3)))\n*$R945","v":28198.002171999993},{"$f":"(($D945*'fnd base rates'!D$107)\n+($E945*'fnd base rates'!D$108)\n+($F945*'fnd base rates'!D$109)\n+($G945*'fnd base rates'!D$110)\n+($H945*'fnd base rates'!D$111)\n+($I945*'fnd base rates'!D$112)\n+($J945*'fnd base rates'!D$113)\n+($K945*'fnd base rates'!D$114)\n+($M945*'fnd base rates'!D$116)\n+($N945*'fnd base rates'!D$117)\n+($O945*'fnd base rates'!D$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,4)))\n*$R945","v":46861.609999999993},{"$f":"(($D945*'fnd base rates'!E$107)\n+($E945*'fnd base rates'!E$108)\n+($F945*'fnd base rates'!E$109)\n+($G945*'fnd base rates'!E$110)\n+($H945*'fnd base rates'!E$111)\n+($I945*'fnd base rates'!E$112)\n+($J945*'fnd base rates'!E$113)\n+($K945*'fnd base rates'!E$114)\n+($M945*'fnd base rates'!E$116)\n+($N945*'fnd base rates'!E$117)\n+($O945*'fnd base rates'!E$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,5)))\n*$R945","v":296352.56349600002},{"$f":"(($D945*'fnd base rates'!F$107)\n+($E945*'fnd base rates'!F$108)\n+($F945*'fnd base rates'!F$109)\n+($G945*'fnd base rates'!F$110)\n+($H945*'fnd base rates'!F$111)\n+($I945*'fnd base rates'!F$112)\n+($J945*'fnd base rates'!F$113)\n+($K945*'fnd base rates'!F$114)\n+($M945*'fnd base rates'!F$116)\n+($N945*'fnd base rates'!F$117)\n+($O945*'fnd base rates'!F$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,6)))\n*$R945","v":49708.876744000001},{"$f":"(($D945*'fnd base rates'!G$107)\n+($E945*'fnd base rates'!G$108)\n+($F945*'fnd base rates'!G$109)\n+($G945*'fnd base rates'!G$110)\n+($H945*'fnd base rates'!G$111)\n+($I945*'fnd base rates'!G$112)\n+($J945*'fnd base rates'!G$113)\n+($K945*'fnd base rates'!G$114)\n+($M945*'fnd base rates'!G$116)\n+($N945*'fnd base rates'!G$117)\n+($O945*'fnd base rates'!G$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,7)))\n*$R945","v":12570.798096},{"$f":"(($D945*'fnd base rates'!H$107)\n+($E945*'fnd base rates'!H$108)\n+($F945*'fnd base rates'!H$109)\n+($G945*'fnd base rates'!H$110)\n+($H945*'fnd base rates'!H$111)\n+($I945*'fnd base rates'!H$112)\n+($J945*'fnd base rates'!H$113)\n+($K945*'fnd base rates'!H$114)\n+($M945*'fnd base rates'!H$116)\n+($N945*'fnd base rates'!H$117)\n+($O945*'fnd base rates'!H$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,8)))","v":32017.701840000002},{"$f":"(($D945*'fnd base rates'!I$107)\n+($E945*'fnd base rates'!I$108)\n+($F945*'fnd base rates'!I$109)\n+($G945*'fnd base rates'!I$110)\n+($H945*'fnd base rates'!I$111)\n+($I945*'fnd base rates'!I$112)\n+($J945*'fnd base rates'!I$113)\n+($K945*'fnd base rates'!I$114)\n+($M945*'fnd base rates'!I$116)\n+($N945*'fnd base rates'!I$117)\n+($O945*'fnd base rates'!I$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,9)))\n*$R945","v":22865.960000000006},{"$f":"(($D945*'fnd base rates'!J$107)\n+($E945*'fnd base rates'!J$108)\n+($F945*'fnd base rates'!J$109)\n+($G945*'fnd base rates'!J$110)\n+($H945*'fnd base rates'!J$111)\n+($I945*'fnd base rates'!J$112)\n+($J945*'fnd base rates'!J$113)\n+($K945*'fnd base rates'!J$114)\n+($M945*'fnd base rates'!J$116)\n+($N945*'fnd base rates'!J$117)\n+($O945*'fnd base rates'!J$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,10)))\n*$R945","v":35378.699999999997},{"$f":"(($D945*'fnd base rates'!K$107)\n+($E945*'fnd base rates'!K$108)\n+($F945*'fnd base rates'!K$109)\n+($G945*'fnd base rates'!K$110)\n+($H945*'fnd base rates'!K$111)\n+($I945*'fnd base rates'!K$112)\n+($J945*'fnd base rates'!K$113)\n+($K945*'fnd base rates'!K$114)\n+($M945*'fnd base rates'!K$116)\n+($N945*'fnd base rates'!K$117)\n+($O945*'fnd base rates'!K$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,11)))\n*$R945","v":57171.478835999995},{"$f":"(($D945*'fnd base rates'!L$107)\n+($E945*'fnd base rates'!L$108)\n+($F945*'fnd base rates'!L$109)\n+($G945*'fnd base rates'!L$110)\n+($H945*'fnd base rates'!L$111)\n+($I945*'fnd base rates'!L$112)\n+($J945*'fnd base rates'!L$113)\n+($K945*'fnd base rates'!L$114)\n+($M945*'fnd base rates'!L$116)\n+($N945*'fnd base rates'!L$117)\n+($O945*'fnd base rates'!L$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,12)))","v":97448.024520000006},{"$f":"(($D945*'fnd base rates'!M$107)\n+($E945*'fnd base rates'!M$108)\n+($F945*'fnd base rates'!M$109)\n+($G945*'fnd base rates'!M$110)\n+($H945*'fnd base rates'!M$111)\n+($I945*'fnd base rates'!M$112)\n+($J945*'fnd base rates'!M$113)\n+($K945*'fnd base rates'!M$114)\n+($M945*'fnd base rates'!M$116)\n+($N945*'fnd base rates'!M$117)\n+($O945*'fnd base rates'!M$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,13)))","v":0},678573.71570399997,null,3506262165,"3506","262","165",1,44,678573.71570399997,15422,-417,15839,null,null,null,null,null,null,0,null,0]
["3506",3506262176,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D946","v":0},{"$f":"'fnd enro'!E946","v":0},{"$f":"'fnd enro'!F946","v":0},{"$f":"'fnd enro'!G946","v":0},{"$f":"'fnd enro'!H946","v":3},{"$f":"'fnd enro'!I946","v":4},{"$f":"'fnd enro'!J946","v":0},{"$f":"'fnd enro'!K946","v":0.27510000000000001},{"$f":"'fnd enro'!L946","v":0},{"$f":"'fnd enro'!M946","v":0},{"$f":"'fnd enro'!N946","v":1},{"$f":"'fnd enro'!O946","v":1},{"$f":"'fnd enro'!P946","v":4},{"$f":"'fnd enro'!R946","v":7},1,{"$f":"VALUE('fnd enro'!Q946)","v":8},null,{"$f":"(($D946*'fnd base rates'!C$107)\n+($E946*'fnd base rates'!C$108)\n+($F946*'fnd base rates'!C$109)\n+($G946*'fnd base rates'!C$110)\n+($H946*'fnd base rates'!C$111)\n+($I946*'fnd base rates'!C$112)\n+($J946*'fnd base rates'!C$113)\n+($K946*'fnd base rates'!C$114)\n+($M946*'fnd base rates'!C$116)\n+($N946*'fnd base rates'!C$117)\n+($O946*'fnd base rates'!C$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,3)))\n*$R946","v":4576.2723909999995},{"$f":"(($D946*'fnd base rates'!D$107)\n+($E946*'fnd base rates'!D$108)\n+($F946*'fnd base rates'!D$109)\n+($G946*'fnd base rates'!D$110)\n+($H946*'fnd base rates'!D$111)\n+($I946*'fnd base rates'!D$112)\n+($J946*'fnd base rates'!D$113)\n+($K946*'fnd base rates'!D$114)\n+($M946*'fnd base rates'!D$116)\n+($N946*'fnd base rates'!D$117)\n+($O946*'fnd base rates'!D$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,4)))\n*$R946","v":7706.3799999999992},{"$f":"(($D946*'fnd base rates'!E$107)\n+($E946*'fnd base rates'!E$108)\n+($F946*'fnd base rates'!E$109)\n+($G946*'fnd base rates'!E$110)\n+($H946*'fnd base rates'!E$111)\n+($I946*'fnd base rates'!E$112)\n+($J946*'fnd base rates'!E$113)\n+($K946*'fnd base rates'!E$114)\n+($M946*'fnd base rates'!E$116)\n+($N946*'fnd base rates'!E$117)\n+($O946*'fnd base rates'!E$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,5)))\n*$R946","v":50526.531237999996},{"$f":"(($D946*'fnd base rates'!F$107)\n+($E946*'fnd base rates'!F$108)\n+($F946*'fnd base rates'!F$109)\n+($G946*'fnd base rates'!F$110)\n+($H946*'fnd base rates'!F$111)\n+($I946*'fnd base rates'!F$112)\n+($J946*'fnd base rates'!F$113)\n+($K946*'fnd base rates'!F$114)\n+($M946*'fnd base rates'!F$116)\n+($N946*'fnd base rates'!F$117)\n+($O946*'fnd base rates'!F$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,6)))\n*$R946","v":7395.3844820000004},{"$f":"(($D946*'fnd base rates'!G$107)\n+($E946*'fnd base rates'!G$108)\n+($F946*'fnd base rates'!G$109)\n+($G946*'fnd base rates'!G$110)\n+($H946*'fnd base rates'!G$111)\n+($I946*'fnd base rates'!G$112)\n+($J946*'fnd base rates'!G$113)\n+($K946*'fnd base rates'!G$114)\n+($M946*'fnd base rates'!G$116)\n+($N946*'fnd base rates'!G$117)\n+($O946*'fnd base rates'!G$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,7)))\n*$R946","v":2114.7812880000001},{"$f":"(($D946*'fnd base rates'!H$107)\n+($E946*'fnd base rates'!H$108)\n+($F946*'fnd base rates'!H$109)\n+($G946*'fnd base rates'!H$110)\n+($H946*'fnd base rates'!H$111)\n+($I946*'fnd base rates'!H$112)\n+($J946*'fnd base rates'!H$113)\n+($K946*'fnd base rates'!H$114)\n+($M946*'fnd base rates'!H$116)\n+($N946*'fnd base rates'!H$117)\n+($O946*'fnd base rates'!H$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,8)))","v":5596.1880200000005},{"$f":"(($D946*'fnd base rates'!I$107)\n+($E946*'fnd base rates'!I$108)\n+($F946*'fnd base rates'!I$109)\n+($G946*'fnd base rates'!I$110)\n+($H946*'fnd base rates'!I$111)\n+($I946*'fnd base rates'!I$112)\n+($J946*'fnd base rates'!I$113)\n+($K946*'fnd base rates'!I$114)\n+($M946*'fnd base rates'!I$116)\n+($N946*'fnd base rates'!I$117)\n+($O946*'fnd base rates'!I$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,9)))\n*$R946","v":3848.04},{"$f":"(($D946*'fnd base rates'!J$107)\n+($E946*'fnd base rates'!J$108)\n+($F946*'fnd base rates'!J$109)\n+($G946*'fnd base rates'!J$110)\n+($H946*'fnd base rates'!J$111)\n+($I946*'fnd base rates'!J$112)\n+($J946*'fnd base rates'!J$113)\n+($K946*'fnd base rates'!J$114)\n+($M946*'fnd base rates'!J$116)\n+($N946*'fnd base rates'!J$117)\n+($O946*'fnd base rates'!J$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,10)))\n*$R946","v":6580.26},{"$f":"(($D946*'fnd base rates'!K$107)\n+($E946*'fnd base rates'!K$108)\n+($F946*'fnd base rates'!K$109)\n+($G946*'fnd base rates'!K$110)\n+($H946*'fnd base rates'!K$111)\n+($I946*'fnd base rates'!K$112)\n+($J946*'fnd base rates'!K$113)\n+($K946*'fnd base rates'!K$114)\n+($M946*'fnd base rates'!K$116)\n+($N946*'fnd base rates'!K$117)\n+($O946*'fnd base rates'!K$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,11)))\n*$R946","v":9380.2141330000013},{"$f":"(($D946*'fnd base rates'!L$107)\n+($E946*'fnd base rates'!L$108)\n+($F946*'fnd base rates'!L$109)\n+($G946*'fnd base rates'!L$110)\n+($H946*'fnd base rates'!L$111)\n+($I946*'fnd base rates'!L$112)\n+($J946*'fnd base rates'!L$113)\n+($K946*'fnd base rates'!L$114)\n+($M946*'fnd base rates'!L$116)\n+($N946*'fnd base rates'!L$117)\n+($O946*'fnd base rates'!L$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,12)))","v":15861.69731},{"$f":"(($D946*'fnd base rates'!M$107)\n+($E946*'fnd base rates'!M$108)\n+($F946*'fnd base rates'!M$109)\n+($G946*'fnd base rates'!M$110)\n+($H946*'fnd base rates'!M$111)\n+($I946*'fnd base rates'!M$112)\n+($J946*'fnd base rates'!M$113)\n+($K946*'fnd base rates'!M$114)\n+($M946*'fnd base rates'!M$116)\n+($N946*'fnd base rates'!M$117)\n+($O946*'fnd base rates'!M$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,13)))","v":0},113585.74886199998,null,3506262176,"3506","262","176",1,7,113585.74886199998,16227,739,15488,null,null,null,null,null,null,0,null,0]
["3506",3506262178,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D947","v":0},{"$f":"'fnd enro'!E947","v":0},{"$f":"'fnd enro'!F947","v":1},{"$f":"'fnd enro'!G947","v":1},{"$f":"'fnd enro'!H947","v":1},{"$f":"'fnd enro'!I947","v":2},{"$f":"'fnd enro'!J947","v":0},{"$f":"'fnd enro'!K947","v":0.19650000000000001},{"$f":"'fnd enro'!L947","v":0},{"$f":"'fnd enro'!M947","v":2},{"$f":"'fnd enro'!N947","v":0},{"$f":"'fnd enro'!O947","v":0},{"$f":"'fnd enro'!P947","v":3},{"$f":"'fnd enro'!R947","v":5},1,{"$f":"VALUE('fnd enro'!Q947)","v":4},null,{"$f":"(($D947*'fnd base rates'!C$107)\n+($E947*'fnd base rates'!C$108)\n+($F947*'fnd base rates'!C$109)\n+($G947*'fnd base rates'!C$110)\n+($H947*'fnd base rates'!C$111)\n+($I947*'fnd base rates'!C$112)\n+($J947*'fnd base rates'!C$113)\n+($K947*'fnd base rates'!C$114)\n+($M947*'fnd base rates'!C$116)\n+($N947*'fnd base rates'!C$117)\n+($O947*'fnd base rates'!C$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,3)))\n*$R947","v":3264.0445649999997},{"$f":"(($D947*'fnd base rates'!D$107)\n+($E947*'fnd base rates'!D$108)\n+($F947*'fnd base rates'!D$109)\n+($G947*'fnd base rates'!D$110)\n+($H947*'fnd base rates'!D$111)\n+($I947*'fnd base rates'!D$112)\n+($J947*'fnd base rates'!D$113)\n+($K947*'fnd base rates'!D$114)\n+($M947*'fnd base rates'!D$116)\n+($N947*'fnd base rates'!D$117)\n+($O947*'fnd base rates'!D$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,4)))\n*$R947","v":5341.32},{"$f":"(($D947*'fnd base rates'!E$107)\n+($E947*'fnd base rates'!E$108)\n+($F947*'fnd base rates'!E$109)\n+($G947*'fnd base rates'!E$110)\n+($H947*'fnd base rates'!E$111)\n+($I947*'fnd base rates'!E$112)\n+($J947*'fnd base rates'!E$113)\n+($K947*'fnd base rates'!E$114)\n+($M947*'fnd base rates'!E$116)\n+($N947*'fnd base rates'!E$117)\n+($O947*'fnd base rates'!E$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,5)))\n*$R947","v":33841.585169999998},{"$f":"(($D947*'fnd base rates'!F$107)\n+($E947*'fnd base rates'!F$108)\n+($F947*'fnd base rates'!F$109)\n+($G947*'fnd base rates'!F$110)\n+($H947*'fnd base rates'!F$111)\n+($I947*'fnd base rates'!F$112)\n+($J947*'fnd base rates'!F$113)\n+($K947*'fnd base rates'!F$114)\n+($M947*'fnd base rates'!F$116)\n+($N947*'fnd base rates'!F$117)\n+($O947*'fnd base rates'!F$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,6)))\n*$R947","v":5997.3746300000003},{"$f":"(($D947*'fnd base rates'!G$107)\n+($E947*'fnd base rates'!G$108)\n+($F947*'fnd base rates'!G$109)\n+($G947*'fnd base rates'!G$110)\n+($H947*'fnd base rates'!G$111)\n+($I947*'fnd base rates'!G$112)\n+($J947*'fnd base rates'!G$113)\n+($K947*'fnd base rates'!G$114)\n+($M947*'fnd base rates'!G$116)\n+($N947*'fnd base rates'!G$117)\n+($O947*'fnd base rates'!G$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,7)))\n*$R947","v":1397.19092},{"$f":"(($D947*'fnd base rates'!H$107)\n+($E947*'fnd base rates'!H$108)\n+($F947*'fnd base rates'!H$109)\n+($G947*'fnd base rates'!H$110)\n+($H947*'fnd base rates'!H$111)\n+($I947*'fnd base rates'!H$112)\n+($J947*'fnd base rates'!H$113)\n+($K947*'fnd base rates'!H$114)\n+($M947*'fnd base rates'!H$116)\n+($N947*'fnd base rates'!H$117)\n+($O947*'fnd base rates'!H$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,8)))","v":3761.7642999999994},{"$f":"(($D947*'fnd base rates'!I$107)\n+($E947*'fnd base rates'!I$108)\n+($F947*'fnd base rates'!I$109)\n+($G947*'fnd base rates'!I$110)\n+($H947*'fnd base rates'!I$111)\n+($I947*'fnd base rates'!I$112)\n+($J947*'fnd base rates'!I$113)\n+($K947*'fnd base rates'!I$114)\n+($M947*'fnd base rates'!I$116)\n+($N947*'fnd base rates'!I$117)\n+($O947*'fnd base rates'!I$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,9)))\n*$R947","v":2590.5099999999998},{"$f":"(($D947*'fnd base rates'!J$107)\n+($E947*'fnd base rates'!J$108)\n+($F947*'fnd base rates'!J$109)\n+($G947*'fnd base rates'!J$110)\n+($H947*'fnd base rates'!J$111)\n+($I947*'fnd base rates'!J$112)\n+($J947*'fnd base rates'!J$113)\n+($K947*'fnd base rates'!J$114)\n+($M947*'fnd base rates'!J$116)\n+($N947*'fnd base rates'!J$117)\n+($O947*'fnd base rates'!J$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,10)))\n*$R947","v":3653.9799999999996},{"$f":"(($D947*'fnd base rates'!K$107)\n+($E947*'fnd base rates'!K$108)\n+($F947*'fnd base rates'!K$109)\n+($G947*'fnd base rates'!K$110)\n+($H947*'fnd base rates'!K$111)\n+($I947*'fnd base rates'!K$112)\n+($J947*'fnd base rates'!K$113)\n+($K947*'fnd base rates'!K$114)\n+($M947*'fnd base rates'!K$116)\n+($N947*'fnd base rates'!K$117)\n+($O947*'fnd base rates'!K$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,11)))\n*$R947","v":6697.2000950000001},{"$f":"(($D947*'fnd base rates'!L$107)\n+($E947*'fnd base rates'!L$108)\n+($F947*'fnd base rates'!L$109)\n+($G947*'fnd base rates'!L$110)\n+($H947*'fnd base rates'!L$111)\n+($I947*'fnd base rates'!L$112)\n+($J947*'fnd base rates'!L$113)\n+($K947*'fnd base rates'!L$114)\n+($M947*'fnd base rates'!L$116)\n+($N947*'fnd base rates'!L$117)\n+($O947*'fnd base rates'!L$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,12)))","v":11004.346649999999},{"$f":"(($D947*'fnd base rates'!M$107)\n+($E947*'fnd base rates'!M$108)\n+($F947*'fnd base rates'!M$109)\n+($G947*'fnd base rates'!M$110)\n+($H947*'fnd base rates'!M$111)\n+($I947*'fnd base rates'!M$112)\n+($J947*'fnd base rates'!M$113)\n+($K947*'fnd base rates'!M$114)\n+($M947*'fnd base rates'!M$116)\n+($N947*'fnd base rates'!M$117)\n+($O947*'fnd base rates'!M$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,13)))","v":0},77549.316330000001,null,3506262178,"3506","262","178",1,5,77549.316330000001,15510,1,15509,null,null,null,null,null,null,0,null,0]
["3506",3506262181,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D948","v":0},{"$f":"'fnd enro'!E948","v":0},{"$f":"'fnd enro'!F948","v":0},{"$f":"'fnd enro'!G948","v":0},{"$f":"'fnd enro'!H948","v":0},{"$f":"'fnd enro'!I948","v":1},{"$f":"'fnd enro'!J948","v":0},{"$f":"'fnd enro'!K948","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L948","v":0},{"$f":"'fnd enro'!M948","v":0},{"$f":"'fnd enro'!N948","v":0},{"$f":"'fnd enro'!O948","v":0},{"$f":"'fnd enro'!P948","v":1},{"$f":"'fnd enro'!R948","v":1},1,{"$f":"VALUE('fnd enro'!Q948)","v":10},null,{"$f":"(($D948*'fnd base rates'!C$107)\n+($E948*'fnd base rates'!C$108)\n+($F948*'fnd base rates'!C$109)\n+($G948*'fnd base rates'!C$110)\n+($H948*'fnd base rates'!C$111)\n+($I948*'fnd base rates'!C$112)\n+($J948*'fnd base rates'!C$113)\n+($K948*'fnd base rates'!C$114)\n+($M948*'fnd base rates'!C$116)\n+($N948*'fnd base rates'!C$117)\n+($O948*'fnd base rates'!C$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,3)))\n*$R948","v":667.01891299999988},{"$f":"(($D948*'fnd base rates'!D$107)\n+($E948*'fnd base rates'!D$108)\n+($F948*'fnd base rates'!D$109)\n+($G948*'fnd base rates'!D$110)\n+($H948*'fnd base rates'!D$111)\n+($I948*'fnd base rates'!D$112)\n+($J948*'fnd base rates'!D$113)\n+($K948*'fnd base rates'!D$114)\n+($M948*'fnd base rates'!D$116)\n+($N948*'fnd base rates'!D$117)\n+($O948*'fnd base rates'!D$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,4)))\n*$R948","v":1268.4000000000001},{"$f":"(($D948*'fnd base rates'!E$107)\n+($E948*'fnd base rates'!E$108)\n+($F948*'fnd base rates'!E$109)\n+($G948*'fnd base rates'!E$110)\n+($H948*'fnd base rates'!E$111)\n+($I948*'fnd base rates'!E$112)\n+($J948*'fnd base rates'!E$113)\n+($K948*'fnd base rates'!E$114)\n+($M948*'fnd base rates'!E$116)\n+($N948*'fnd base rates'!E$117)\n+($O948*'fnd base rates'!E$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,5)))\n*$R948","v":9681.6330340000004},{"$f":"(($D948*'fnd base rates'!F$107)\n+($E948*'fnd base rates'!F$108)\n+($F948*'fnd base rates'!F$109)\n+($G948*'fnd base rates'!F$110)\n+($H948*'fnd base rates'!F$111)\n+($I948*'fnd base rates'!F$112)\n+($J948*'fnd base rates'!F$113)\n+($K948*'fnd base rates'!F$114)\n+($M948*'fnd base rates'!F$116)\n+($N948*'fnd base rates'!F$117)\n+($O948*'fnd base rates'!F$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,6)))\n*$R948","v":945.98492600000009},{"$f":"(($D948*'fnd base rates'!G$107)\n+($E948*'fnd base rates'!G$108)\n+($F948*'fnd base rates'!G$109)\n+($G948*'fnd base rates'!G$110)\n+($H948*'fnd base rates'!G$111)\n+($I948*'fnd base rates'!G$112)\n+($J948*'fnd base rates'!G$113)\n+($K948*'fnd base rates'!G$114)\n+($M948*'fnd base rates'!G$116)\n+($N948*'fnd base rates'!G$117)\n+($O948*'fnd base rates'!G$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,7)))\n*$R948","v":390.87018399999999},{"$f":"(($D948*'fnd base rates'!H$107)\n+($E948*'fnd base rates'!H$108)\n+($F948*'fnd base rates'!H$109)\n+($G948*'fnd base rates'!H$110)\n+($H948*'fnd base rates'!H$111)\n+($I948*'fnd base rates'!H$112)\n+($J948*'fnd base rates'!H$113)\n+($K948*'fnd base rates'!H$114)\n+($M948*'fnd base rates'!H$116)\n+($N948*'fnd base rates'!H$117)\n+($O948*'fnd base rates'!H$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D948*'fnd base rates'!I$107)\n+($E948*'fnd base rates'!I$108)\n+($F948*'fnd base rates'!I$109)\n+($G948*'fnd base rates'!I$110)\n+($H948*'fnd base rates'!I$111)\n+($I948*'fnd base rates'!I$112)\n+($J948*'fnd base rates'!I$113)\n+($K948*'fnd base rates'!I$114)\n+($M948*'fnd base rates'!I$116)\n+($N948*'fnd base rates'!I$117)\n+($O948*'fnd base rates'!I$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,9)))\n*$R948","v":632.20000000000005},{"$f":"(($D948*'fnd base rates'!J$107)\n+($E948*'fnd base rates'!J$108)\n+($F948*'fnd base rates'!J$109)\n+($G948*'fnd base rates'!J$110)\n+($H948*'fnd base rates'!J$111)\n+($I948*'fnd base rates'!J$112)\n+($J948*'fnd base rates'!J$113)\n+($K948*'fnd base rates'!J$114)\n+($M948*'fnd base rates'!J$116)\n+($N948*'fnd base rates'!J$117)\n+($O948*'fnd base rates'!J$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,10)))\n*$R948","v":1548.6100000000001},{"$f":"(($D948*'fnd base rates'!K$107)\n+($E948*'fnd base rates'!K$108)\n+($F948*'fnd base rates'!K$109)\n+($G948*'fnd base rates'!K$110)\n+($H948*'fnd base rates'!K$111)\n+($I948*'fnd base rates'!K$112)\n+($J948*'fnd base rates'!K$113)\n+($K948*'fnd base rates'!K$114)\n+($M948*'fnd base rates'!K$116)\n+($N948*'fnd base rates'!K$117)\n+($O948*'fnd base rates'!K$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,11)))\n*$R948","v":1220.4620190000001},{"$f":"(($D948*'fnd base rates'!L$107)\n+($E948*'fnd base rates'!L$108)\n+($F948*'fnd base rates'!L$109)\n+($G948*'fnd base rates'!L$110)\n+($H948*'fnd base rates'!L$111)\n+($I948*'fnd base rates'!L$112)\n+($J948*'fnd base rates'!L$113)\n+($K948*'fnd base rates'!L$114)\n+($M948*'fnd base rates'!L$116)\n+($N948*'fnd base rates'!L$117)\n+($O948*'fnd base rates'!L$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D948*'fnd base rates'!M$107)\n+($E948*'fnd base rates'!M$108)\n+($F948*'fnd base rates'!M$109)\n+($G948*'fnd base rates'!M$110)\n+($H948*'fnd base rates'!M$111)\n+($I948*'fnd base rates'!M$112)\n+($J948*'fnd base rates'!M$113)\n+($K948*'fnd base rates'!M$114)\n+($M948*'fnd base rates'!M$116)\n+($N948*'fnd base rates'!M$117)\n+($O948*'fnd base rates'!M$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,13)))","v":0},19728.931266,null,3506262181,"3506","262","181",1,1,19728.931266,19729,3943,15786,null,null,null,null,null,null,0,null,0]
["3506",3506262211,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D949","v":0},{"$f":"'fnd enro'!E949","v":0},{"$f":"'fnd enro'!F949","v":0},{"$f":"'fnd enro'!G949","v":0},{"$f":"'fnd enro'!H949","v":0},{"$f":"'fnd enro'!I949","v":1},{"$f":"'fnd enro'!J949","v":0},{"$f":"'fnd enro'!K949","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L949","v":0},{"$f":"'fnd enro'!M949","v":0},{"$f":"'fnd enro'!N949","v":0},{"$f":"'fnd enro'!O949","v":0},{"$f":"'fnd enro'!P949","v":0},{"$f":"'fnd enro'!R949","v":1},1,{"$f":"VALUE('fnd enro'!Q949)","v":5},null,{"$f":"(($D949*'fnd base rates'!C$107)\n+($E949*'fnd base rates'!C$108)\n+($F949*'fnd base rates'!C$109)\n+($G949*'fnd base rates'!C$110)\n+($H949*'fnd base rates'!C$111)\n+($I949*'fnd base rates'!C$112)\n+($J949*'fnd base rates'!C$113)\n+($K949*'fnd base rates'!C$114)\n+($M949*'fnd base rates'!C$116)\n+($N949*'fnd base rates'!C$117)\n+($O949*'fnd base rates'!C$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,3)))\n*$R949","v":570.33891299999993},{"$f":"(($D949*'fnd base rates'!D$107)\n+($E949*'fnd base rates'!D$108)\n+($F949*'fnd base rates'!D$109)\n+($G949*'fnd base rates'!D$110)\n+($H949*'fnd base rates'!D$111)\n+($I949*'fnd base rates'!D$112)\n+($J949*'fnd base rates'!D$113)\n+($K949*'fnd base rates'!D$114)\n+($M949*'fnd base rates'!D$116)\n+($N949*'fnd base rates'!D$117)\n+($O949*'fnd base rates'!D$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,4)))\n*$R949","v":810.3},{"$f":"(($D949*'fnd base rates'!E$107)\n+($E949*'fnd base rates'!E$108)\n+($F949*'fnd base rates'!E$109)\n+($G949*'fnd base rates'!E$110)\n+($H949*'fnd base rates'!E$111)\n+($I949*'fnd base rates'!E$112)\n+($J949*'fnd base rates'!E$113)\n+($K949*'fnd base rates'!E$114)\n+($M949*'fnd base rates'!E$116)\n+($N949*'fnd base rates'!E$117)\n+($O949*'fnd base rates'!E$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,5)))\n*$R949","v":5209.7030340000001},{"$f":"(($D949*'fnd base rates'!F$107)\n+($E949*'fnd base rates'!F$108)\n+($F949*'fnd base rates'!F$109)\n+($G949*'fnd base rates'!F$110)\n+($H949*'fnd base rates'!F$111)\n+($I949*'fnd base rates'!F$112)\n+($J949*'fnd base rates'!F$113)\n+($K949*'fnd base rates'!F$114)\n+($M949*'fnd base rates'!F$116)\n+($N949*'fnd base rates'!F$117)\n+($O949*'fnd base rates'!F$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,6)))\n*$R949","v":945.98492600000009},{"$f":"(($D949*'fnd base rates'!G$107)\n+($E949*'fnd base rates'!G$108)\n+($F949*'fnd base rates'!G$109)\n+($G949*'fnd base rates'!G$110)\n+($H949*'fnd base rates'!G$111)\n+($I949*'fnd base rates'!G$112)\n+($J949*'fnd base rates'!G$113)\n+($K949*'fnd base rates'!G$114)\n+($M949*'fnd base rates'!G$116)\n+($N949*'fnd base rates'!G$117)\n+($O949*'fnd base rates'!G$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,7)))\n*$R949","v":173.92018400000001},{"$f":"(($D949*'fnd base rates'!H$107)\n+($E949*'fnd base rates'!H$108)\n+($F949*'fnd base rates'!H$109)\n+($G949*'fnd base rates'!H$110)\n+($H949*'fnd base rates'!H$111)\n+($I949*'fnd base rates'!H$112)\n+($J949*'fnd base rates'!H$113)\n+($K949*'fnd base rates'!H$114)\n+($M949*'fnd base rates'!H$116)\n+($N949*'fnd base rates'!H$117)\n+($O949*'fnd base rates'!H$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D949*'fnd base rates'!I$107)\n+($E949*'fnd base rates'!I$108)\n+($F949*'fnd base rates'!I$109)\n+($G949*'fnd base rates'!I$110)\n+($H949*'fnd base rates'!I$111)\n+($I949*'fnd base rates'!I$112)\n+($J949*'fnd base rates'!I$113)\n+($K949*'fnd base rates'!I$114)\n+($M949*'fnd base rates'!I$116)\n+($N949*'fnd base rates'!I$117)\n+($O949*'fnd base rates'!I$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,9)))\n*$R949","v":451.12},{"$f":"(($D949*'fnd base rates'!J$107)\n+($E949*'fnd base rates'!J$108)\n+($F949*'fnd base rates'!J$109)\n+($G949*'fnd base rates'!J$110)\n+($H949*'fnd base rates'!J$111)\n+($I949*'fnd base rates'!J$112)\n+($J949*'fnd base rates'!J$113)\n+($K949*'fnd base rates'!J$114)\n+($M949*'fnd base rates'!J$116)\n+($N949*'fnd base rates'!J$117)\n+($O949*'fnd base rates'!J$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,10)))\n*$R949","v":607.66},{"$f":"(($D949*'fnd base rates'!K$107)\n+($E949*'fnd base rates'!K$108)\n+($F949*'fnd base rates'!K$109)\n+($G949*'fnd base rates'!K$110)\n+($H949*'fnd base rates'!K$111)\n+($I949*'fnd base rates'!K$112)\n+($J949*'fnd base rates'!K$113)\n+($K949*'fnd base rates'!K$114)\n+($M949*'fnd base rates'!K$116)\n+($N949*'fnd base rates'!K$117)\n+($O949*'fnd base rates'!K$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,11)))\n*$R949","v":1220.4620190000001},{"$f":"(($D949*'fnd base rates'!L$107)\n+($E949*'fnd base rates'!L$108)\n+($F949*'fnd base rates'!L$109)\n+($G949*'fnd base rates'!L$110)\n+($H949*'fnd base rates'!L$111)\n+($I949*'fnd base rates'!L$112)\n+($J949*'fnd base rates'!L$113)\n+($K949*'fnd base rates'!L$114)\n+($M949*'fnd base rates'!L$116)\n+($N949*'fnd base rates'!L$117)\n+($O949*'fnd base rates'!L$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D949*'fnd base rates'!M$107)\n+($E949*'fnd base rates'!M$108)\n+($F949*'fnd base rates'!M$109)\n+($G949*'fnd base rates'!M$110)\n+($H949*'fnd base rates'!M$111)\n+($I949*'fnd base rates'!M$112)\n+($J949*'fnd base rates'!M$113)\n+($K949*'fnd base rates'!M$114)\n+($M949*'fnd base rates'!M$116)\n+($N949*'fnd base rates'!M$117)\n+($O949*'fnd base rates'!M$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3506262211,"3506","262","211",1,1,12565.341266000001,12565,-5433,17998,null,null,null,null,null,null,0,null,0]
["3506",3506262229,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D950","v":0},{"$f":"'fnd enro'!E950","v":0},{"$f":"'fnd enro'!F950","v":17},{"$f":"'fnd enro'!G950","v":33},{"$f":"'fnd enro'!H950","v":13},{"$f":"'fnd enro'!I950","v":16},{"$f":"'fnd enro'!J950","v":0},{"$f":"'fnd enro'!K950","v":3.1046999999999998},{"$f":"'fnd enro'!L950","v":0},{"$f":"'fnd enro'!M950","v":26},{"$f":"'fnd enro'!N950","v":2},{"$f":"'fnd enro'!O950","v":1},{"$f":"'fnd enro'!P950","v":47},{"$f":"'fnd enro'!R950","v":79},1,{"$f":"VALUE('fnd enro'!Q950)","v":9},null,{"$f":"(($D950*'fnd base rates'!C$107)\n+($E950*'fnd base rates'!C$108)\n+($F950*'fnd base rates'!C$109)\n+($G950*'fnd base rates'!C$110)\n+($H950*'fnd base rates'!C$111)\n+($I950*'fnd base rates'!C$112)\n+($J950*'fnd base rates'!C$113)\n+($K950*'fnd base rates'!C$114)\n+($M950*'fnd base rates'!C$116)\n+($N950*'fnd base rates'!C$117)\n+($O950*'fnd base rates'!C$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,3)))\n*$R950","v":52571.274126999997},{"$f":"(($D950*'fnd base rates'!D$107)\n+($E950*'fnd base rates'!D$108)\n+($F950*'fnd base rates'!D$109)\n+($G950*'fnd base rates'!D$110)\n+($H950*'fnd base rates'!D$111)\n+($I950*'fnd base rates'!D$112)\n+($J950*'fnd base rates'!D$113)\n+($K950*'fnd base rates'!D$114)\n+($M950*'fnd base rates'!D$116)\n+($N950*'fnd base rates'!D$117)\n+($O950*'fnd base rates'!D$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,4)))\n*$R950","v":89901.529999999984},{"$f":"(($D950*'fnd base rates'!E$107)\n+($E950*'fnd base rates'!E$108)\n+($F950*'fnd base rates'!E$109)\n+($G950*'fnd base rates'!E$110)\n+($H950*'fnd base rates'!E$111)\n+($I950*'fnd base rates'!E$112)\n+($J950*'fnd base rates'!E$113)\n+($K950*'fnd base rates'!E$114)\n+($M950*'fnd base rates'!E$116)\n+($N950*'fnd base rates'!E$117)\n+($O950*'fnd base rates'!E$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,5)))\n*$R950","v":573926.71968599991},{"$f":"(($D950*'fnd base rates'!F$107)\n+($E950*'fnd base rates'!F$108)\n+($F950*'fnd base rates'!F$109)\n+($G950*'fnd base rates'!F$110)\n+($H950*'fnd base rates'!F$111)\n+($I950*'fnd base rates'!F$112)\n+($J950*'fnd base rates'!F$113)\n+($K950*'fnd base rates'!F$114)\n+($M950*'fnd base rates'!F$116)\n+($N950*'fnd base rates'!F$117)\n+($O950*'fnd base rates'!F$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,6)))\n*$R950","v":101010.18915399999},{"$f":"(($D950*'fnd base rates'!G$107)\n+($E950*'fnd base rates'!G$108)\n+($F950*'fnd base rates'!G$109)\n+($G950*'fnd base rates'!G$110)\n+($H950*'fnd base rates'!G$111)\n+($I950*'fnd base rates'!G$112)\n+($J950*'fnd base rates'!G$113)\n+($K950*'fnd base rates'!G$114)\n+($M950*'fnd base rates'!G$116)\n+($N950*'fnd base rates'!G$117)\n+($O950*'fnd base rates'!G$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,7)))\n*$R950","v":24617.724536000002},{"$f":"(($D950*'fnd base rates'!H$107)\n+($E950*'fnd base rates'!H$108)\n+($F950*'fnd base rates'!H$109)\n+($G950*'fnd base rates'!H$110)\n+($H950*'fnd base rates'!H$111)\n+($I950*'fnd base rates'!H$112)\n+($J950*'fnd base rates'!H$113)\n+($K950*'fnd base rates'!H$114)\n+($M950*'fnd base rates'!H$116)\n+($N950*'fnd base rates'!H$117)\n+($O950*'fnd base rates'!H$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,8)))","v":54511.671940000007},{"$f":"(($D950*'fnd base rates'!I$107)\n+($E950*'fnd base rates'!I$108)\n+($F950*'fnd base rates'!I$109)\n+($G950*'fnd base rates'!I$110)\n+($H950*'fnd base rates'!I$111)\n+($I950*'fnd base rates'!I$112)\n+($J950*'fnd base rates'!I$113)\n+($K950*'fnd base rates'!I$114)\n+($M950*'fnd base rates'!I$116)\n+($N950*'fnd base rates'!I$117)\n+($O950*'fnd base rates'!I$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,9)))\n*$R950","v":41876.859999999993},{"$f":"(($D950*'fnd base rates'!J$107)\n+($E950*'fnd base rates'!J$108)\n+($F950*'fnd base rates'!J$109)\n+($G950*'fnd base rates'!J$110)\n+($H950*'fnd base rates'!J$111)\n+($I950*'fnd base rates'!J$112)\n+($J950*'fnd base rates'!J$113)\n+($K950*'fnd base rates'!J$114)\n+($M950*'fnd base rates'!J$116)\n+($N950*'fnd base rates'!J$117)\n+($O950*'fnd base rates'!J$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,10)))\n*$R950","v":62600.87},{"$f":"(($D950*'fnd base rates'!K$107)\n+($E950*'fnd base rates'!K$108)\n+($F950*'fnd base rates'!K$109)\n+($G950*'fnd base rates'!K$110)\n+($H950*'fnd base rates'!K$111)\n+($I950*'fnd base rates'!K$112)\n+($J950*'fnd base rates'!K$113)\n+($K950*'fnd base rates'!K$114)\n+($M950*'fnd base rates'!K$116)\n+($N950*'fnd base rates'!K$117)\n+($O950*'fnd base rates'!K$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,11)))\n*$R950","v":103972.54950099999},{"$f":"(($D950*'fnd base rates'!L$107)\n+($E950*'fnd base rates'!L$108)\n+($F950*'fnd base rates'!L$109)\n+($G950*'fnd base rates'!L$110)\n+($H950*'fnd base rates'!L$111)\n+($I950*'fnd base rates'!L$112)\n+($J950*'fnd base rates'!L$113)\n+($K950*'fnd base rates'!L$114)\n+($M950*'fnd base rates'!L$116)\n+($N950*'fnd base rates'!L$117)\n+($O950*'fnd base rates'!L$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,12)))","v":184077.56107000003},{"$f":"(($D950*'fnd base rates'!M$107)\n+($E950*'fnd base rates'!M$108)\n+($F950*'fnd base rates'!M$109)\n+($G950*'fnd base rates'!M$110)\n+($H950*'fnd base rates'!M$111)\n+($I950*'fnd base rates'!M$112)\n+($J950*'fnd base rates'!M$113)\n+($K950*'fnd base rates'!M$114)\n+($M950*'fnd base rates'!M$116)\n+($N950*'fnd base rates'!M$117)\n+($O950*'fnd base rates'!M$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,13)))","v":0},1289066.9500140001,null,3506262229,"3506","262","229",1,79,1289066.9500140001,16317,2649,13668,null,null,null,null,null,null,0,null,0]
["3506",3506262244,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D951","v":0},{"$f":"'fnd enro'!E951","v":0},{"$f":"'fnd enro'!F951","v":0},{"$f":"'fnd enro'!G951","v":0},{"$f":"'fnd enro'!H951","v":0},{"$f":"'fnd enro'!I951","v":1},{"$f":"'fnd enro'!J951","v":0},{"$f":"'fnd enro'!K951","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L951","v":0},{"$f":"'fnd enro'!M951","v":0},{"$f":"'fnd enro'!N951","v":0},{"$f":"'fnd enro'!O951","v":0},{"$f":"'fnd enro'!P951","v":0},{"$f":"'fnd enro'!R951","v":1},1,{"$f":"VALUE('fnd enro'!Q951)","v":10},null,{"$f":"(($D951*'fnd base rates'!C$107)\n+($E951*'fnd base rates'!C$108)\n+($F951*'fnd base rates'!C$109)\n+($G951*'fnd base rates'!C$110)\n+($H951*'fnd base rates'!C$111)\n+($I951*'fnd base rates'!C$112)\n+($J951*'fnd base rates'!C$113)\n+($K951*'fnd base rates'!C$114)\n+($M951*'fnd base rates'!C$116)\n+($N951*'fnd base rates'!C$117)\n+($O951*'fnd base rates'!C$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,3)))\n*$R951","v":570.33891299999993},{"$f":"(($D951*'fnd base rates'!D$107)\n+($E951*'fnd base rates'!D$108)\n+($F951*'fnd base rates'!D$109)\n+($G951*'fnd base rates'!D$110)\n+($H951*'fnd base rates'!D$111)\n+($I951*'fnd base rates'!D$112)\n+($J951*'fnd base rates'!D$113)\n+($K951*'fnd base rates'!D$114)\n+($M951*'fnd base rates'!D$116)\n+($N951*'fnd base rates'!D$117)\n+($O951*'fnd base rates'!D$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,4)))\n*$R951","v":810.3},{"$f":"(($D951*'fnd base rates'!E$107)\n+($E951*'fnd base rates'!E$108)\n+($F951*'fnd base rates'!E$109)\n+($G951*'fnd base rates'!E$110)\n+($H951*'fnd base rates'!E$111)\n+($I951*'fnd base rates'!E$112)\n+($J951*'fnd base rates'!E$113)\n+($K951*'fnd base rates'!E$114)\n+($M951*'fnd base rates'!E$116)\n+($N951*'fnd base rates'!E$117)\n+($O951*'fnd base rates'!E$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,5)))\n*$R951","v":5209.7030340000001},{"$f":"(($D951*'fnd base rates'!F$107)\n+($E951*'fnd base rates'!F$108)\n+($F951*'fnd base rates'!F$109)\n+($G951*'fnd base rates'!F$110)\n+($H951*'fnd base rates'!F$111)\n+($I951*'fnd base rates'!F$112)\n+($J951*'fnd base rates'!F$113)\n+($K951*'fnd base rates'!F$114)\n+($M951*'fnd base rates'!F$116)\n+($N951*'fnd base rates'!F$117)\n+($O951*'fnd base rates'!F$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,6)))\n*$R951","v":945.98492600000009},{"$f":"(($D951*'fnd base rates'!G$107)\n+($E951*'fnd base rates'!G$108)\n+($F951*'fnd base rates'!G$109)\n+($G951*'fnd base rates'!G$110)\n+($H951*'fnd base rates'!G$111)\n+($I951*'fnd base rates'!G$112)\n+($J951*'fnd base rates'!G$113)\n+($K951*'fnd base rates'!G$114)\n+($M951*'fnd base rates'!G$116)\n+($N951*'fnd base rates'!G$117)\n+($O951*'fnd base rates'!G$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,7)))\n*$R951","v":173.92018400000001},{"$f":"(($D951*'fnd base rates'!H$107)\n+($E951*'fnd base rates'!H$108)\n+($F951*'fnd base rates'!H$109)\n+($G951*'fnd base rates'!H$110)\n+($H951*'fnd base rates'!H$111)\n+($I951*'fnd base rates'!H$112)\n+($J951*'fnd base rates'!H$113)\n+($K951*'fnd base rates'!H$114)\n+($M951*'fnd base rates'!H$116)\n+($N951*'fnd base rates'!H$117)\n+($O951*'fnd base rates'!H$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D951*'fnd base rates'!I$107)\n+($E951*'fnd base rates'!I$108)\n+($F951*'fnd base rates'!I$109)\n+($G951*'fnd base rates'!I$110)\n+($H951*'fnd base rates'!I$111)\n+($I951*'fnd base rates'!I$112)\n+($J951*'fnd base rates'!I$113)\n+($K951*'fnd base rates'!I$114)\n+($M951*'fnd base rates'!I$116)\n+($N951*'fnd base rates'!I$117)\n+($O951*'fnd base rates'!I$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,9)))\n*$R951","v":451.12},{"$f":"(($D951*'fnd base rates'!J$107)\n+($E951*'fnd base rates'!J$108)\n+($F951*'fnd base rates'!J$109)\n+($G951*'fnd base rates'!J$110)\n+($H951*'fnd base rates'!J$111)\n+($I951*'fnd base rates'!J$112)\n+($J951*'fnd base rates'!J$113)\n+($K951*'fnd base rates'!J$114)\n+($M951*'fnd base rates'!J$116)\n+($N951*'fnd base rates'!J$117)\n+($O951*'fnd base rates'!J$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,10)))\n*$R951","v":607.66},{"$f":"(($D951*'fnd base rates'!K$107)\n+($E951*'fnd base rates'!K$108)\n+($F951*'fnd base rates'!K$109)\n+($G951*'fnd base rates'!K$110)\n+($H951*'fnd base rates'!K$111)\n+($I951*'fnd base rates'!K$112)\n+($J951*'fnd base rates'!K$113)\n+($K951*'fnd base rates'!K$114)\n+($M951*'fnd base rates'!K$116)\n+($N951*'fnd base rates'!K$117)\n+($O951*'fnd base rates'!K$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,11)))\n*$R951","v":1220.4620190000001},{"$f":"(($D951*'fnd base rates'!L$107)\n+($E951*'fnd base rates'!L$108)\n+($F951*'fnd base rates'!L$109)\n+($G951*'fnd base rates'!L$110)\n+($H951*'fnd base rates'!L$111)\n+($I951*'fnd base rates'!L$112)\n+($J951*'fnd base rates'!L$113)\n+($K951*'fnd base rates'!L$114)\n+($M951*'fnd base rates'!L$116)\n+($N951*'fnd base rates'!L$117)\n+($O951*'fnd base rates'!L$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D951*'fnd base rates'!M$107)\n+($E951*'fnd base rates'!M$108)\n+($F951*'fnd base rates'!M$109)\n+($G951*'fnd base rates'!M$110)\n+($H951*'fnd base rates'!M$111)\n+($I951*'fnd base rates'!M$112)\n+($J951*'fnd base rates'!M$113)\n+($K951*'fnd base rates'!M$114)\n+($M951*'fnd base rates'!M$116)\n+($N951*'fnd base rates'!M$117)\n+($O951*'fnd base rates'!M$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3506262244,"3506","262","244",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["3506",3506262246,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D952","v":0},{"$f":"'fnd enro'!E952","v":0},{"$f":"'fnd enro'!F952","v":0},{"$f":"'fnd enro'!G952","v":0},{"$f":"'fnd enro'!H952","v":0},{"$f":"'fnd enro'!I952","v":1},{"$f":"'fnd enro'!J952","v":0},{"$f":"'fnd enro'!K952","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L952","v":0},{"$f":"'fnd enro'!M952","v":0},{"$f":"'fnd enro'!N952","v":0},{"$f":"'fnd enro'!O952","v":0},{"$f":"'fnd enro'!P952","v":1},{"$f":"'fnd enro'!R952","v":1},1,{"$f":"VALUE('fnd enro'!Q952)","v":3},null,{"$f":"(($D952*'fnd base rates'!C$107)\n+($E952*'fnd base rates'!C$108)\n+($F952*'fnd base rates'!C$109)\n+($G952*'fnd base rates'!C$110)\n+($H952*'fnd base rates'!C$111)\n+($I952*'fnd base rates'!C$112)\n+($J952*'fnd base rates'!C$113)\n+($K952*'fnd base rates'!C$114)\n+($M952*'fnd base rates'!C$116)\n+($N952*'fnd base rates'!C$117)\n+($O952*'fnd base rates'!C$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,3)))\n*$R952","v":631.22891299999992},{"$f":"(($D952*'fnd base rates'!D$107)\n+($E952*'fnd base rates'!D$108)\n+($F952*'fnd base rates'!D$109)\n+($G952*'fnd base rates'!D$110)\n+($H952*'fnd base rates'!D$111)\n+($I952*'fnd base rates'!D$112)\n+($J952*'fnd base rates'!D$113)\n+($K952*'fnd base rates'!D$114)\n+($M952*'fnd base rates'!D$116)\n+($N952*'fnd base rates'!D$117)\n+($O952*'fnd base rates'!D$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,4)))\n*$R952","v":1098.83},{"$f":"(($D952*'fnd base rates'!E$107)\n+($E952*'fnd base rates'!E$108)\n+($F952*'fnd base rates'!E$109)\n+($G952*'fnd base rates'!E$110)\n+($H952*'fnd base rates'!E$111)\n+($I952*'fnd base rates'!E$112)\n+($J952*'fnd base rates'!E$113)\n+($K952*'fnd base rates'!E$114)\n+($M952*'fnd base rates'!E$116)\n+($N952*'fnd base rates'!E$117)\n+($O952*'fnd base rates'!E$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,5)))\n*$R952","v":8026.2430340000001},{"$f":"(($D952*'fnd base rates'!F$107)\n+($E952*'fnd base rates'!F$108)\n+($F952*'fnd base rates'!F$109)\n+($G952*'fnd base rates'!F$110)\n+($H952*'fnd base rates'!F$111)\n+($I952*'fnd base rates'!F$112)\n+($J952*'fnd base rates'!F$113)\n+($K952*'fnd base rates'!F$114)\n+($M952*'fnd base rates'!F$116)\n+($N952*'fnd base rates'!F$117)\n+($O952*'fnd base rates'!F$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,6)))\n*$R952","v":945.98492600000009},{"$f":"(($D952*'fnd base rates'!G$107)\n+($E952*'fnd base rates'!G$108)\n+($F952*'fnd base rates'!G$109)\n+($G952*'fnd base rates'!G$110)\n+($H952*'fnd base rates'!G$111)\n+($I952*'fnd base rates'!G$112)\n+($J952*'fnd base rates'!G$113)\n+($K952*'fnd base rates'!G$114)\n+($M952*'fnd base rates'!G$116)\n+($N952*'fnd base rates'!G$117)\n+($O952*'fnd base rates'!G$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,7)))\n*$R952","v":310.57018400000004},{"$f":"(($D952*'fnd base rates'!H$107)\n+($E952*'fnd base rates'!H$108)\n+($F952*'fnd base rates'!H$109)\n+($G952*'fnd base rates'!H$110)\n+($H952*'fnd base rates'!H$111)\n+($I952*'fnd base rates'!H$112)\n+($J952*'fnd base rates'!H$113)\n+($K952*'fnd base rates'!H$114)\n+($M952*'fnd base rates'!H$116)\n+($N952*'fnd base rates'!H$117)\n+($O952*'fnd base rates'!H$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D952*'fnd base rates'!I$107)\n+($E952*'fnd base rates'!I$108)\n+($F952*'fnd base rates'!I$109)\n+($G952*'fnd base rates'!I$110)\n+($H952*'fnd base rates'!I$111)\n+($I952*'fnd base rates'!I$112)\n+($J952*'fnd base rates'!I$113)\n+($K952*'fnd base rates'!I$114)\n+($M952*'fnd base rates'!I$116)\n+($N952*'fnd base rates'!I$117)\n+($O952*'fnd base rates'!I$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,9)))\n*$R952","v":565.16999999999996},{"$f":"(($D952*'fnd base rates'!J$107)\n+($E952*'fnd base rates'!J$108)\n+($F952*'fnd base rates'!J$109)\n+($G952*'fnd base rates'!J$110)\n+($H952*'fnd base rates'!J$111)\n+($I952*'fnd base rates'!J$112)\n+($J952*'fnd base rates'!J$113)\n+($K952*'fnd base rates'!J$114)\n+($M952*'fnd base rates'!J$116)\n+($N952*'fnd base rates'!J$117)\n+($O952*'fnd base rates'!J$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,10)))\n*$R952","v":1200.3},{"$f":"(($D952*'fnd base rates'!K$107)\n+($E952*'fnd base rates'!K$108)\n+($F952*'fnd base rates'!K$109)\n+($G952*'fnd base rates'!K$110)\n+($H952*'fnd base rates'!K$111)\n+($I952*'fnd base rates'!K$112)\n+($J952*'fnd base rates'!K$113)\n+($K952*'fnd base rates'!K$114)\n+($M952*'fnd base rates'!K$116)\n+($N952*'fnd base rates'!K$117)\n+($O952*'fnd base rates'!K$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,11)))\n*$R952","v":1220.4620190000001},{"$f":"(($D952*'fnd base rates'!L$107)\n+($E952*'fnd base rates'!L$108)\n+($F952*'fnd base rates'!L$109)\n+($G952*'fnd base rates'!L$110)\n+($H952*'fnd base rates'!L$111)\n+($I952*'fnd base rates'!L$112)\n+($J952*'fnd base rates'!L$113)\n+($K952*'fnd base rates'!L$114)\n+($M952*'fnd base rates'!L$116)\n+($N952*'fnd base rates'!L$117)\n+($O952*'fnd base rates'!L$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D952*'fnd base rates'!M$107)\n+($E952*'fnd base rates'!M$108)\n+($F952*'fnd base rates'!M$109)\n+($G952*'fnd base rates'!M$110)\n+($H952*'fnd base rates'!M$111)\n+($I952*'fnd base rates'!M$112)\n+($J952*'fnd base rates'!M$113)\n+($K952*'fnd base rates'!M$114)\n+($M952*'fnd base rates'!M$116)\n+($N952*'fnd base rates'!M$117)\n+($O952*'fnd base rates'!M$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,13)))","v":0},17077.181266,null,3506262246,"3506","262","246",1,1,17077.181266,17077,136,16941,null,null,null,null,null,null,0,null,0]
["3506",3506262248,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D953","v":0},{"$f":"'fnd enro'!E953","v":0},{"$f":"'fnd enro'!F953","v":0},{"$f":"'fnd enro'!G953","v":2},{"$f":"'fnd enro'!H953","v":11},{"$f":"'fnd enro'!I953","v":13},{"$f":"'fnd enro'!J953","v":0},{"$f":"'fnd enro'!K953","v":1.0218},{"$f":"'fnd enro'!L953","v":0},{"$f":"'fnd enro'!M953","v":0},{"$f":"'fnd enro'!N953","v":5},{"$f":"'fnd enro'!O953","v":0},{"$f":"'fnd enro'!P953","v":12},{"$f":"'fnd enro'!R953","v":26},1,{"$f":"VALUE('fnd enro'!Q953)","v":11},null,{"$f":"(($D953*'fnd base rates'!C$107)\n+($E953*'fnd base rates'!C$108)\n+($F953*'fnd base rates'!C$109)\n+($G953*'fnd base rates'!C$110)\n+($H953*'fnd base rates'!C$111)\n+($I953*'fnd base rates'!C$112)\n+($J953*'fnd base rates'!C$113)\n+($K953*'fnd base rates'!C$114)\n+($M953*'fnd base rates'!C$116)\n+($N953*'fnd base rates'!C$117)\n+($O953*'fnd base rates'!C$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,3)))\n*$R953","v":16689.611738},{"$f":"(($D953*'fnd base rates'!D$107)\n+($E953*'fnd base rates'!D$108)\n+($F953*'fnd base rates'!D$109)\n+($G953*'fnd base rates'!D$110)\n+($H953*'fnd base rates'!D$111)\n+($I953*'fnd base rates'!D$112)\n+($J953*'fnd base rates'!D$113)\n+($K953*'fnd base rates'!D$114)\n+($M953*'fnd base rates'!D$116)\n+($N953*'fnd base rates'!D$117)\n+($O953*'fnd base rates'!D$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,4)))\n*$R953","v":28117.61},{"$f":"(($D953*'fnd base rates'!E$107)\n+($E953*'fnd base rates'!E$108)\n+($F953*'fnd base rates'!E$109)\n+($G953*'fnd base rates'!E$110)\n+($H953*'fnd base rates'!E$111)\n+($I953*'fnd base rates'!E$112)\n+($J953*'fnd base rates'!E$113)\n+($K953*'fnd base rates'!E$114)\n+($M953*'fnd base rates'!E$116)\n+($N953*'fnd base rates'!E$117)\n+($O953*'fnd base rates'!E$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,5)))\n*$R953","v":182305.22888399998},{"$f":"(($D953*'fnd base rates'!F$107)\n+($E953*'fnd base rates'!F$108)\n+($F953*'fnd base rates'!F$109)\n+($G953*'fnd base rates'!F$110)\n+($H953*'fnd base rates'!F$111)\n+($I953*'fnd base rates'!F$112)\n+($J953*'fnd base rates'!F$113)\n+($K953*'fnd base rates'!F$114)\n+($M953*'fnd base rates'!F$116)\n+($N953*'fnd base rates'!F$117)\n+($O953*'fnd base rates'!F$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,6)))\n*$R953","v":27657.808076000001},{"$f":"(($D953*'fnd base rates'!G$107)\n+($E953*'fnd base rates'!G$108)\n+($F953*'fnd base rates'!G$109)\n+($G953*'fnd base rates'!G$110)\n+($H953*'fnd base rates'!G$111)\n+($I953*'fnd base rates'!G$112)\n+($J953*'fnd base rates'!G$113)\n+($K953*'fnd base rates'!G$114)\n+($M953*'fnd base rates'!G$116)\n+($N953*'fnd base rates'!G$117)\n+($O953*'fnd base rates'!G$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,7)))\n*$R953","v":7704.3847839999999},{"$f":"(($D953*'fnd base rates'!H$107)\n+($E953*'fnd base rates'!H$108)\n+($F953*'fnd base rates'!H$109)\n+($G953*'fnd base rates'!H$110)\n+($H953*'fnd base rates'!H$111)\n+($I953*'fnd base rates'!H$112)\n+($J953*'fnd base rates'!H$113)\n+($K953*'fnd base rates'!H$114)\n+($M953*'fnd base rates'!H$116)\n+($N953*'fnd base rates'!H$117)\n+($O953*'fnd base rates'!H$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,8)))","v":19791.628359999999},{"$f":"(($D953*'fnd base rates'!I$107)\n+($E953*'fnd base rates'!I$108)\n+($F953*'fnd base rates'!I$109)\n+($G953*'fnd base rates'!I$110)\n+($H953*'fnd base rates'!I$111)\n+($I953*'fnd base rates'!I$112)\n+($J953*'fnd base rates'!I$113)\n+($K953*'fnd base rates'!I$114)\n+($M953*'fnd base rates'!I$116)\n+($N953*'fnd base rates'!I$117)\n+($O953*'fnd base rates'!I$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,9)))\n*$R953","v":13935.100000000002},{"$f":"(($D953*'fnd base rates'!J$107)\n+($E953*'fnd base rates'!J$108)\n+($F953*'fnd base rates'!J$109)\n+($G953*'fnd base rates'!J$110)\n+($H953*'fnd base rates'!J$111)\n+($I953*'fnd base rates'!J$112)\n+($J953*'fnd base rates'!J$113)\n+($K953*'fnd base rates'!J$114)\n+($M953*'fnd base rates'!J$116)\n+($N953*'fnd base rates'!J$117)\n+($O953*'fnd base rates'!J$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,10)))\n*$R953","v":23624.66},{"$f":"(($D953*'fnd base rates'!K$107)\n+($E953*'fnd base rates'!K$108)\n+($F953*'fnd base rates'!K$109)\n+($G953*'fnd base rates'!K$110)\n+($H953*'fnd base rates'!K$111)\n+($I953*'fnd base rates'!K$112)\n+($J953*'fnd base rates'!K$113)\n+($K953*'fnd base rates'!K$114)\n+($M953*'fnd base rates'!K$116)\n+($N953*'fnd base rates'!K$117)\n+($O953*'fnd base rates'!K$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,11)))\n*$R953","v":33773.652494000002},{"$f":"(($D953*'fnd base rates'!L$107)\n+($E953*'fnd base rates'!L$108)\n+($F953*'fnd base rates'!L$109)\n+($G953*'fnd base rates'!L$110)\n+($H953*'fnd base rates'!L$111)\n+($I953*'fnd base rates'!L$112)\n+($J953*'fnd base rates'!L$113)\n+($K953*'fnd base rates'!L$114)\n+($M953*'fnd base rates'!L$116)\n+($N953*'fnd base rates'!L$117)\n+($O953*'fnd base rates'!L$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,12)))","v":58215.768580000004},{"$f":"(($D953*'fnd base rates'!M$107)\n+($E953*'fnd base rates'!M$108)\n+($F953*'fnd base rates'!M$109)\n+($G953*'fnd base rates'!M$110)\n+($H953*'fnd base rates'!M$111)\n+($I953*'fnd base rates'!M$112)\n+($J953*'fnd base rates'!M$113)\n+($K953*'fnd base rates'!M$114)\n+($M953*'fnd base rates'!M$116)\n+($N953*'fnd base rates'!M$117)\n+($O953*'fnd base rates'!M$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,13)))","v":0},411815.45291599992,null,3506262248,"3506","262","248",1,26,411815.45291599992,15839,996,14843,null,null,null,null,null,null,0,null,0]
["3506",3506262258,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D954","v":0},{"$f":"'fnd enro'!E954","v":0},{"$f":"'fnd enro'!F954","v":0},{"$f":"'fnd enro'!G954","v":2},{"$f":"'fnd enro'!H954","v":2},{"$f":"'fnd enro'!I954","v":3},{"$f":"'fnd enro'!J954","v":0},{"$f":"'fnd enro'!K954","v":0.27510000000000001},{"$f":"'fnd enro'!L954","v":0},{"$f":"'fnd enro'!M954","v":1},{"$f":"'fnd enro'!N954","v":1},{"$f":"'fnd enro'!O954","v":0},{"$f":"'fnd enro'!P954","v":3},{"$f":"'fnd enro'!R954","v":7},1,{"$f":"VALUE('fnd enro'!Q954)","v":10},null,{"$f":"(($D954*'fnd base rates'!C$107)\n+($E954*'fnd base rates'!C$108)\n+($F954*'fnd base rates'!C$109)\n+($G954*'fnd base rates'!C$110)\n+($H954*'fnd base rates'!C$111)\n+($I954*'fnd base rates'!C$112)\n+($J954*'fnd base rates'!C$113)\n+($K954*'fnd base rates'!C$114)\n+($M954*'fnd base rates'!C$116)\n+($N954*'fnd base rates'!C$117)\n+($O954*'fnd base rates'!C$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,3)))\n*$R954","v":4511.7423909999998},{"$f":"(($D954*'fnd base rates'!D$107)\n+($E954*'fnd base rates'!D$108)\n+($F954*'fnd base rates'!D$109)\n+($G954*'fnd base rates'!D$110)\n+($H954*'fnd base rates'!D$111)\n+($I954*'fnd base rates'!D$112)\n+($J954*'fnd base rates'!D$113)\n+($K954*'fnd base rates'!D$114)\n+($M954*'fnd base rates'!D$116)\n+($N954*'fnd base rates'!D$117)\n+($O954*'fnd base rates'!D$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,4)))\n*$R954","v":7447.69},{"$f":"(($D954*'fnd base rates'!E$107)\n+($E954*'fnd base rates'!E$108)\n+($F954*'fnd base rates'!E$109)\n+($G954*'fnd base rates'!E$110)\n+($H954*'fnd base rates'!E$111)\n+($I954*'fnd base rates'!E$112)\n+($J954*'fnd base rates'!E$113)\n+($K954*'fnd base rates'!E$114)\n+($M954*'fnd base rates'!E$116)\n+($N954*'fnd base rates'!E$117)\n+($O954*'fnd base rates'!E$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,5)))\n*$R954","v":47430.011237999999},{"$f":"(($D954*'fnd base rates'!F$107)\n+($E954*'fnd base rates'!F$108)\n+($F954*'fnd base rates'!F$109)\n+($G954*'fnd base rates'!F$110)\n+($H954*'fnd base rates'!F$111)\n+($I954*'fnd base rates'!F$112)\n+($J954*'fnd base rates'!F$113)\n+($K954*'fnd base rates'!F$114)\n+($M954*'fnd base rates'!F$116)\n+($N954*'fnd base rates'!F$117)\n+($O954*'fnd base rates'!F$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,6)))\n*$R954","v":8016.7444820000001},{"$f":"(($D954*'fnd base rates'!G$107)\n+($E954*'fnd base rates'!G$108)\n+($F954*'fnd base rates'!G$109)\n+($G954*'fnd base rates'!G$110)\n+($H954*'fnd base rates'!G$111)\n+($I954*'fnd base rates'!G$112)\n+($J954*'fnd base rates'!G$113)\n+($K954*'fnd base rates'!G$114)\n+($M954*'fnd base rates'!G$116)\n+($N954*'fnd base rates'!G$117)\n+($O954*'fnd base rates'!G$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,7)))\n*$R954","v":1977.5812879999999},{"$f":"(($D954*'fnd base rates'!H$107)\n+($E954*'fnd base rates'!H$108)\n+($F954*'fnd base rates'!H$109)\n+($G954*'fnd base rates'!H$110)\n+($H954*'fnd base rates'!H$111)\n+($I954*'fnd base rates'!H$112)\n+($J954*'fnd base rates'!H$113)\n+($K954*'fnd base rates'!H$114)\n+($M954*'fnd base rates'!H$116)\n+($N954*'fnd base rates'!H$117)\n+($O954*'fnd base rates'!H$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,8)))","v":5237.0880200000001},{"$f":"(($D954*'fnd base rates'!I$107)\n+($E954*'fnd base rates'!I$108)\n+($F954*'fnd base rates'!I$109)\n+($G954*'fnd base rates'!I$110)\n+($H954*'fnd base rates'!I$111)\n+($I954*'fnd base rates'!I$112)\n+($J954*'fnd base rates'!I$113)\n+($K954*'fnd base rates'!I$114)\n+($M954*'fnd base rates'!I$116)\n+($N954*'fnd base rates'!I$117)\n+($O954*'fnd base rates'!I$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,9)))\n*$R954","v":3642.46},{"$f":"(($D954*'fnd base rates'!J$107)\n+($E954*'fnd base rates'!J$108)\n+($F954*'fnd base rates'!J$109)\n+($G954*'fnd base rates'!J$110)\n+($H954*'fnd base rates'!J$111)\n+($I954*'fnd base rates'!J$112)\n+($J954*'fnd base rates'!J$113)\n+($K954*'fnd base rates'!J$114)\n+($M954*'fnd base rates'!J$116)\n+($N954*'fnd base rates'!J$117)\n+($O954*'fnd base rates'!J$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,10)))\n*$R954","v":5552.85},{"$f":"(($D954*'fnd base rates'!K$107)\n+($E954*'fnd base rates'!K$108)\n+($F954*'fnd base rates'!K$109)\n+($G954*'fnd base rates'!K$110)\n+($H954*'fnd base rates'!K$111)\n+($I954*'fnd base rates'!K$112)\n+($J954*'fnd base rates'!K$113)\n+($K954*'fnd base rates'!K$114)\n+($M954*'fnd base rates'!K$116)\n+($N954*'fnd base rates'!K$117)\n+($O954*'fnd base rates'!K$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,11)))\n*$R954","v":9193.534133000001},{"$f":"(($D954*'fnd base rates'!L$107)\n+($E954*'fnd base rates'!L$108)\n+($F954*'fnd base rates'!L$109)\n+($G954*'fnd base rates'!L$110)\n+($H954*'fnd base rates'!L$111)\n+($I954*'fnd base rates'!L$112)\n+($J954*'fnd base rates'!L$113)\n+($K954*'fnd base rates'!L$114)\n+($M954*'fnd base rates'!L$116)\n+($N954*'fnd base rates'!L$117)\n+($O954*'fnd base rates'!L$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,12)))","v":15405.48731},{"$f":"(($D954*'fnd base rates'!M$107)\n+($E954*'fnd base rates'!M$108)\n+($F954*'fnd base rates'!M$109)\n+($G954*'fnd base rates'!M$110)\n+($H954*'fnd base rates'!M$111)\n+($I954*'fnd base rates'!M$112)\n+($J954*'fnd base rates'!M$113)\n+($K954*'fnd base rates'!M$114)\n+($M954*'fnd base rates'!M$116)\n+($N954*'fnd base rates'!M$117)\n+($O954*'fnd base rates'!M$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,13)))","v":0},108415.18886200001,null,3506262258,"3506","262","258",1,7,108415.18886200001,15488,2923,12565,null,null,null,null,null,null,0,null,0]
["3506",3506262262,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D955","v":0},{"$f":"'fnd enro'!E955","v":0},{"$f":"'fnd enro'!F955","v":2},{"$f":"'fnd enro'!G955","v":36},{"$f":"'fnd enro'!H955","v":34},{"$f":"'fnd enro'!I955","v":58},{"$f":"'fnd enro'!J955","v":0},{"$f":"'fnd enro'!K955","v":5.109},{"$f":"'fnd enro'!L955","v":0},{"$f":"'fnd enro'!M955","v":14},{"$f":"'fnd enro'!N955","v":10},{"$f":"'fnd enro'!O955","v":6},{"$f":"'fnd enro'!P955","v":63},{"$f":"'fnd enro'!R955","v":130},1,{"$f":"VALUE('fnd enro'!Q955)","v":9},null,{"$f":"(($D955*'fnd base rates'!C$107)\n+($E955*'fnd base rates'!C$108)\n+($F955*'fnd base rates'!C$109)\n+($G955*'fnd base rates'!C$110)\n+($H955*'fnd base rates'!C$111)\n+($I955*'fnd base rates'!C$112)\n+($J955*'fnd base rates'!C$113)\n+($K955*'fnd base rates'!C$114)\n+($M955*'fnd base rates'!C$116)\n+($N955*'fnd base rates'!C$117)\n+($O955*'fnd base rates'!C$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,3)))\n*$R955","v":83356.498689999993},{"$f":"(($D955*'fnd base rates'!D$107)\n+($E955*'fnd base rates'!D$108)\n+($F955*'fnd base rates'!D$109)\n+($G955*'fnd base rates'!D$110)\n+($H955*'fnd base rates'!D$111)\n+($I955*'fnd base rates'!D$112)\n+($J955*'fnd base rates'!D$113)\n+($K955*'fnd base rates'!D$114)\n+($M955*'fnd base rates'!D$116)\n+($N955*'fnd base rates'!D$117)\n+($O955*'fnd base rates'!D$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,4)))\n*$R955","v":138534.34},{"$f":"(($D955*'fnd base rates'!E$107)\n+($E955*'fnd base rates'!E$108)\n+($F955*'fnd base rates'!E$109)\n+($G955*'fnd base rates'!E$110)\n+($H955*'fnd base rates'!E$111)\n+($I955*'fnd base rates'!E$112)\n+($J955*'fnd base rates'!E$113)\n+($K955*'fnd base rates'!E$114)\n+($M955*'fnd base rates'!E$116)\n+($N955*'fnd base rates'!E$117)\n+($O955*'fnd base rates'!E$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,5)))\n*$R955","v":890567.25442000001},{"$f":"(($D955*'fnd base rates'!F$107)\n+($E955*'fnd base rates'!F$108)\n+($F955*'fnd base rates'!F$109)\n+($G955*'fnd base rates'!F$110)\n+($H955*'fnd base rates'!F$111)\n+($I955*'fnd base rates'!F$112)\n+($J955*'fnd base rates'!F$113)\n+($K955*'fnd base rates'!F$114)\n+($M955*'fnd base rates'!F$116)\n+($N955*'fnd base rates'!F$117)\n+($O955*'fnd base rates'!F$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,6)))\n*$R955","v":147517.76038000002},{"$f":"(($D955*'fnd base rates'!G$107)\n+($E955*'fnd base rates'!G$108)\n+($F955*'fnd base rates'!G$109)\n+($G955*'fnd base rates'!G$110)\n+($H955*'fnd base rates'!G$111)\n+($I955*'fnd base rates'!G$112)\n+($J955*'fnd base rates'!G$113)\n+($K955*'fnd base rates'!G$114)\n+($M955*'fnd base rates'!G$116)\n+($N955*'fnd base rates'!G$117)\n+($O955*'fnd base rates'!G$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,7)))\n*$R955","v":37059.123919999998},{"$f":"(($D955*'fnd base rates'!H$107)\n+($E955*'fnd base rates'!H$108)\n+($F955*'fnd base rates'!H$109)\n+($G955*'fnd base rates'!H$110)\n+($H955*'fnd base rates'!H$111)\n+($I955*'fnd base rates'!H$112)\n+($J955*'fnd base rates'!H$113)\n+($K955*'fnd base rates'!H$114)\n+($M955*'fnd base rates'!H$116)\n+($N955*'fnd base rates'!H$117)\n+($O955*'fnd base rates'!H$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,8)))","v":97159.041800000006},{"$f":"(($D955*'fnd base rates'!I$107)\n+($E955*'fnd base rates'!I$108)\n+($F955*'fnd base rates'!I$109)\n+($G955*'fnd base rates'!I$110)\n+($H955*'fnd base rates'!I$111)\n+($I955*'fnd base rates'!I$112)\n+($J955*'fnd base rates'!I$113)\n+($K955*'fnd base rates'!I$114)\n+($M955*'fnd base rates'!I$116)\n+($N955*'fnd base rates'!I$117)\n+($O955*'fnd base rates'!I$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,9)))\n*$R955","v":67760.450000000012},{"$f":"(($D955*'fnd base rates'!J$107)\n+($E955*'fnd base rates'!J$108)\n+($F955*'fnd base rates'!J$109)\n+($G955*'fnd base rates'!J$110)\n+($H955*'fnd base rates'!J$111)\n+($I955*'fnd base rates'!J$112)\n+($J955*'fnd base rates'!J$113)\n+($K955*'fnd base rates'!J$114)\n+($M955*'fnd base rates'!J$116)\n+($N955*'fnd base rates'!J$117)\n+($O955*'fnd base rates'!J$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,10)))\n*$R955","v":106712.04999999999},{"$f":"(($D955*'fnd base rates'!K$107)\n+($E955*'fnd base rates'!K$108)\n+($F955*'fnd base rates'!K$109)\n+($G955*'fnd base rates'!K$110)\n+($H955*'fnd base rates'!K$111)\n+($I955*'fnd base rates'!K$112)\n+($J955*'fnd base rates'!K$113)\n+($K955*'fnd base rates'!K$114)\n+($M955*'fnd base rates'!K$116)\n+($N955*'fnd base rates'!K$117)\n+($O955*'fnd base rates'!K$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,11)))\n*$R955","v":168303.56247000003},{"$f":"(($D955*'fnd base rates'!L$107)\n+($E955*'fnd base rates'!L$108)\n+($F955*'fnd base rates'!L$109)\n+($G955*'fnd base rates'!L$110)\n+($H955*'fnd base rates'!L$111)\n+($I955*'fnd base rates'!L$112)\n+($J955*'fnd base rates'!L$113)\n+($K955*'fnd base rates'!L$114)\n+($M955*'fnd base rates'!L$116)\n+($N955*'fnd base rates'!L$117)\n+($O955*'fnd base rates'!L$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,12)))","v":285944.43290000001},{"$f":"(($D955*'fnd base rates'!M$107)\n+($E955*'fnd base rates'!M$108)\n+($F955*'fnd base rates'!M$109)\n+($G955*'fnd base rates'!M$110)\n+($H955*'fnd base rates'!M$111)\n+($I955*'fnd base rates'!M$112)\n+($J955*'fnd base rates'!M$113)\n+($K955*'fnd base rates'!M$114)\n+($M955*'fnd base rates'!M$116)\n+($N955*'fnd base rates'!M$117)\n+($O955*'fnd base rates'!M$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,13)))","v":0},2022914.5145800002,null,3506262262,"3506","262","262",1,130,2022914.5145800002,15561,-4843,20404,null,null,null,null,null,null,0,null,0]
["3506",3506262284,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D956","v":0},{"$f":"'fnd enro'!E956","v":0},{"$f":"'fnd enro'!F956","v":0},{"$f":"'fnd enro'!G956","v":0},{"$f":"'fnd enro'!H956","v":0},{"$f":"'fnd enro'!I956","v":1},{"$f":"'fnd enro'!J956","v":0},{"$f":"'fnd enro'!K956","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L956","v":0},{"$f":"'fnd enro'!M956","v":0},{"$f":"'fnd enro'!N956","v":0},{"$f":"'fnd enro'!O956","v":1},{"$f":"'fnd enro'!P956","v":0},{"$f":"'fnd enro'!R956","v":1},1,{"$f":"VALUE('fnd enro'!Q956)","v":5},null,{"$f":"(($D956*'fnd base rates'!C$107)\n+($E956*'fnd base rates'!C$108)\n+($F956*'fnd base rates'!C$109)\n+($G956*'fnd base rates'!C$110)\n+($H956*'fnd base rates'!C$111)\n+($I956*'fnd base rates'!C$112)\n+($J956*'fnd base rates'!C$113)\n+($K956*'fnd base rates'!C$114)\n+($M956*'fnd base rates'!C$116)\n+($N956*'fnd base rates'!C$117)\n+($O956*'fnd base rates'!C$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,3)))\n*$R956","v":697.11891299999991},{"$f":"(($D956*'fnd base rates'!D$107)\n+($E956*'fnd base rates'!D$108)\n+($F956*'fnd base rates'!D$109)\n+($G956*'fnd base rates'!D$110)\n+($H956*'fnd base rates'!D$111)\n+($I956*'fnd base rates'!D$112)\n+($J956*'fnd base rates'!D$113)\n+($K956*'fnd base rates'!D$114)\n+($M956*'fnd base rates'!D$116)\n+($N956*'fnd base rates'!D$117)\n+($O956*'fnd base rates'!D$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,4)))\n*$R956","v":1032.17},{"$f":"(($D956*'fnd base rates'!E$107)\n+($E956*'fnd base rates'!E$108)\n+($F956*'fnd base rates'!E$109)\n+($G956*'fnd base rates'!E$110)\n+($H956*'fnd base rates'!E$111)\n+($I956*'fnd base rates'!E$112)\n+($J956*'fnd base rates'!E$113)\n+($K956*'fnd base rates'!E$114)\n+($M956*'fnd base rates'!E$116)\n+($N956*'fnd base rates'!E$117)\n+($O956*'fnd base rates'!E$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,5)))\n*$R956","v":6762.7630339999996},{"$f":"(($D956*'fnd base rates'!F$107)\n+($E956*'fnd base rates'!F$108)\n+($F956*'fnd base rates'!F$109)\n+($G956*'fnd base rates'!F$110)\n+($H956*'fnd base rates'!F$111)\n+($I956*'fnd base rates'!F$112)\n+($J956*'fnd base rates'!F$113)\n+($K956*'fnd base rates'!F$114)\n+($M956*'fnd base rates'!F$116)\n+($N956*'fnd base rates'!F$117)\n+($O956*'fnd base rates'!F$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,6)))\n*$R956","v":1167.854926},{"$f":"(($D956*'fnd base rates'!G$107)\n+($E956*'fnd base rates'!G$108)\n+($F956*'fnd base rates'!G$109)\n+($G956*'fnd base rates'!G$110)\n+($H956*'fnd base rates'!G$111)\n+($I956*'fnd base rates'!G$112)\n+($J956*'fnd base rates'!G$113)\n+($K956*'fnd base rates'!G$114)\n+($M956*'fnd base rates'!G$116)\n+($N956*'fnd base rates'!G$117)\n+($O956*'fnd base rates'!G$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,7)))\n*$R956","v":237.300184},{"$f":"(($D956*'fnd base rates'!H$107)\n+($E956*'fnd base rates'!H$108)\n+($F956*'fnd base rates'!H$109)\n+($G956*'fnd base rates'!H$110)\n+($H956*'fnd base rates'!H$111)\n+($I956*'fnd base rates'!H$112)\n+($J956*'fnd base rates'!H$113)\n+($K956*'fnd base rates'!H$114)\n+($M956*'fnd base rates'!H$116)\n+($N956*'fnd base rates'!H$117)\n+($O956*'fnd base rates'!H$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,8)))","v":1035.7968599999999},{"$f":"(($D956*'fnd base rates'!I$107)\n+($E956*'fnd base rates'!I$108)\n+($F956*'fnd base rates'!I$109)\n+($G956*'fnd base rates'!I$110)\n+($H956*'fnd base rates'!I$111)\n+($I956*'fnd base rates'!I$112)\n+($J956*'fnd base rates'!I$113)\n+($K956*'fnd base rates'!I$114)\n+($M956*'fnd base rates'!I$116)\n+($N956*'fnd base rates'!I$117)\n+($O956*'fnd base rates'!I$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,9)))\n*$R956","v":546.20000000000005},{"$f":"(($D956*'fnd base rates'!J$107)\n+($E956*'fnd base rates'!J$108)\n+($F956*'fnd base rates'!J$109)\n+($G956*'fnd base rates'!J$110)\n+($H956*'fnd base rates'!J$111)\n+($I956*'fnd base rates'!J$112)\n+($J956*'fnd base rates'!J$113)\n+($K956*'fnd base rates'!J$114)\n+($M956*'fnd base rates'!J$116)\n+($N956*'fnd base rates'!J$117)\n+($O956*'fnd base rates'!J$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,10)))\n*$R956","v":639.36},{"$f":"(($D956*'fnd base rates'!K$107)\n+($E956*'fnd base rates'!K$108)\n+($F956*'fnd base rates'!K$109)\n+($G956*'fnd base rates'!K$110)\n+($H956*'fnd base rates'!K$111)\n+($I956*'fnd base rates'!K$112)\n+($J956*'fnd base rates'!K$113)\n+($K956*'fnd base rates'!K$114)\n+($M956*'fnd base rates'!K$116)\n+($N956*'fnd base rates'!K$117)\n+($O956*'fnd base rates'!K$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,11)))\n*$R956","v":1600.802019},{"$f":"(($D956*'fnd base rates'!L$107)\n+($E956*'fnd base rates'!L$108)\n+($F956*'fnd base rates'!L$109)\n+($G956*'fnd base rates'!L$110)\n+($H956*'fnd base rates'!L$111)\n+($I956*'fnd base rates'!L$112)\n+($J956*'fnd base rates'!L$113)\n+($K956*'fnd base rates'!L$114)\n+($M956*'fnd base rates'!L$116)\n+($N956*'fnd base rates'!L$117)\n+($O956*'fnd base rates'!L$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,12)))","v":2067.0553300000001},{"$f":"(($D956*'fnd base rates'!M$107)\n+($E956*'fnd base rates'!M$108)\n+($F956*'fnd base rates'!M$109)\n+($G956*'fnd base rates'!M$110)\n+($H956*'fnd base rates'!M$111)\n+($I956*'fnd base rates'!M$112)\n+($J956*'fnd base rates'!M$113)\n+($K956*'fnd base rates'!M$114)\n+($M956*'fnd base rates'!M$116)\n+($N956*'fnd base rates'!M$117)\n+($O956*'fnd base rates'!M$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,13)))","v":0},15786.421266000001,null,3506262284,"3506","262","284",1,1,15786.421266000001,15786,-5294,21080,null,null,null,null,null,null,0,null,0]
["3506",3506262291,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D957","v":0},{"$f":"'fnd enro'!E957","v":0},{"$f":"'fnd enro'!F957","v":0},{"$f":"'fnd enro'!G957","v":0},{"$f":"'fnd enro'!H957","v":1},{"$f":"'fnd enro'!I957","v":1},{"$f":"'fnd enro'!J957","v":0},{"$f":"'fnd enro'!K957","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L957","v":0},{"$f":"'fnd enro'!M957","v":0},{"$f":"'fnd enro'!N957","v":1},{"$f":"'fnd enro'!O957","v":0},{"$f":"'fnd enro'!P957","v":2},{"$f":"'fnd enro'!R957","v":2},1,{"$f":"VALUE('fnd enro'!Q957)","v":5},null,{"$f":"(($D957*'fnd base rates'!C$107)\n+($E957*'fnd base rates'!C$108)\n+($F957*'fnd base rates'!C$109)\n+($G957*'fnd base rates'!C$110)\n+($H957*'fnd base rates'!C$111)\n+($I957*'fnd base rates'!C$112)\n+($J957*'fnd base rates'!C$113)\n+($K957*'fnd base rates'!C$114)\n+($M957*'fnd base rates'!C$116)\n+($N957*'fnd base rates'!C$117)\n+($O957*'fnd base rates'!C$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,3)))\n*$R957","v":1390.6778259999999},{"$f":"(($D957*'fnd base rates'!D$107)\n+($E957*'fnd base rates'!D$108)\n+($F957*'fnd base rates'!D$109)\n+($G957*'fnd base rates'!D$110)\n+($H957*'fnd base rates'!D$111)\n+($I957*'fnd base rates'!D$112)\n+($J957*'fnd base rates'!D$113)\n+($K957*'fnd base rates'!D$114)\n+($M957*'fnd base rates'!D$116)\n+($N957*'fnd base rates'!D$117)\n+($O957*'fnd base rates'!D$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,4)))\n*$R957","v":2451.79},{"$f":"(($D957*'fnd base rates'!E$107)\n+($E957*'fnd base rates'!E$108)\n+($F957*'fnd base rates'!E$109)\n+($G957*'fnd base rates'!E$110)\n+($H957*'fnd base rates'!E$111)\n+($I957*'fnd base rates'!E$112)\n+($J957*'fnd base rates'!E$113)\n+($K957*'fnd base rates'!E$114)\n+($M957*'fnd base rates'!E$116)\n+($N957*'fnd base rates'!E$117)\n+($O957*'fnd base rates'!E$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,5)))\n*$R957","v":16423.456068},{"$f":"(($D957*'fnd base rates'!F$107)\n+($E957*'fnd base rates'!F$108)\n+($F957*'fnd base rates'!F$109)\n+($G957*'fnd base rates'!F$110)\n+($H957*'fnd base rates'!F$111)\n+($I957*'fnd base rates'!F$112)\n+($J957*'fnd base rates'!F$113)\n+($K957*'fnd base rates'!F$114)\n+($M957*'fnd base rates'!F$116)\n+($N957*'fnd base rates'!F$117)\n+($O957*'fnd base rates'!F$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,6)))\n*$R957","v":2213.7698519999999},{"$f":"(($D957*'fnd base rates'!G$107)\n+($E957*'fnd base rates'!G$108)\n+($F957*'fnd base rates'!G$109)\n+($G957*'fnd base rates'!G$110)\n+($H957*'fnd base rates'!G$111)\n+($I957*'fnd base rates'!G$112)\n+($J957*'fnd base rates'!G$113)\n+($K957*'fnd base rates'!G$114)\n+($M957*'fnd base rates'!G$116)\n+($N957*'fnd base rates'!G$117)\n+($O957*'fnd base rates'!G$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,7)))\n*$R957","v":707.46036800000002},{"$f":"(($D957*'fnd base rates'!H$107)\n+($E957*'fnd base rates'!H$108)\n+($F957*'fnd base rates'!H$109)\n+($G957*'fnd base rates'!H$110)\n+($H957*'fnd base rates'!H$111)\n+($I957*'fnd base rates'!H$112)\n+($J957*'fnd base rates'!H$113)\n+($K957*'fnd base rates'!H$114)\n+($M957*'fnd base rates'!H$116)\n+($N957*'fnd base rates'!H$117)\n+($O957*'fnd base rates'!H$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,8)))","v":1625.1037200000001},{"$f":"(($D957*'fnd base rates'!I$107)\n+($E957*'fnd base rates'!I$108)\n+($F957*'fnd base rates'!I$109)\n+($G957*'fnd base rates'!I$110)\n+($H957*'fnd base rates'!I$111)\n+($I957*'fnd base rates'!I$112)\n+($J957*'fnd base rates'!I$113)\n+($K957*'fnd base rates'!I$114)\n+($M957*'fnd base rates'!I$116)\n+($N957*'fnd base rates'!I$117)\n+($O957*'fnd base rates'!I$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,9)))\n*$R957","v":1194.96},{"$f":"(($D957*'fnd base rates'!J$107)\n+($E957*'fnd base rates'!J$108)\n+($F957*'fnd base rates'!J$109)\n+($G957*'fnd base rates'!J$110)\n+($H957*'fnd base rates'!J$111)\n+($I957*'fnd base rates'!J$112)\n+($J957*'fnd base rates'!J$113)\n+($K957*'fnd base rates'!J$114)\n+($M957*'fnd base rates'!J$116)\n+($N957*'fnd base rates'!J$117)\n+($O957*'fnd base rates'!J$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,10)))\n*$R957","v":2183.08},{"$f":"(($D957*'fnd base rates'!K$107)\n+($E957*'fnd base rates'!K$108)\n+($F957*'fnd base rates'!K$109)\n+($G957*'fnd base rates'!K$110)\n+($H957*'fnd base rates'!K$111)\n+($I957*'fnd base rates'!K$112)\n+($J957*'fnd base rates'!K$113)\n+($K957*'fnd base rates'!K$114)\n+($M957*'fnd base rates'!K$116)\n+($N957*'fnd base rates'!K$117)\n+($O957*'fnd base rates'!K$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,11)))\n*$R957","v":2829.5840380000004},{"$f":"(($D957*'fnd base rates'!L$107)\n+($E957*'fnd base rates'!L$108)\n+($F957*'fnd base rates'!L$109)\n+($G957*'fnd base rates'!L$110)\n+($H957*'fnd base rates'!L$111)\n+($I957*'fnd base rates'!L$112)\n+($J957*'fnd base rates'!L$113)\n+($K957*'fnd base rates'!L$114)\n+($M957*'fnd base rates'!L$116)\n+($N957*'fnd base rates'!L$117)\n+($O957*'fnd base rates'!L$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,12)))","v":4976.1006600000001},{"$f":"(($D957*'fnd base rates'!M$107)\n+($E957*'fnd base rates'!M$108)\n+($F957*'fnd base rates'!M$109)\n+($G957*'fnd base rates'!M$110)\n+($H957*'fnd base rates'!M$111)\n+($I957*'fnd base rates'!M$112)\n+($J957*'fnd base rates'!M$113)\n+($K957*'fnd base rates'!M$114)\n+($M957*'fnd base rates'!M$116)\n+($N957*'fnd base rates'!M$117)\n+($O957*'fnd base rates'!M$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,13)))","v":0},35995.982531999995,null,3506262291,"3506","262","291",1,2,35995.982531999995,17998,-844,18842,null,null,null,null,null,null,0,null,0]
["3506",3506262295,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D958","v":0},{"$f":"'fnd enro'!E958","v":0},{"$f":"'fnd enro'!F958","v":0},{"$f":"'fnd enro'!G958","v":0},{"$f":"'fnd enro'!H958","v":1},{"$f":"'fnd enro'!I958","v":0},{"$f":"'fnd enro'!J958","v":0},{"$f":"'fnd enro'!K958","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L958","v":0},{"$f":"'fnd enro'!M958","v":0},{"$f":"'fnd enro'!N958","v":1},{"$f":"'fnd enro'!O958","v":0},{"$f":"'fnd enro'!P958","v":0},{"$f":"'fnd enro'!R958","v":1},1,{"$f":"VALUE('fnd enro'!Q958)","v":5},null,{"$f":"(($D958*'fnd base rates'!C$107)\n+($E958*'fnd base rates'!C$108)\n+($F958*'fnd base rates'!C$109)\n+($G958*'fnd base rates'!C$110)\n+($H958*'fnd base rates'!C$111)\n+($I958*'fnd base rates'!C$112)\n+($J958*'fnd base rates'!C$113)\n+($K958*'fnd base rates'!C$114)\n+($M958*'fnd base rates'!C$116)\n+($N958*'fnd base rates'!C$117)\n+($O958*'fnd base rates'!C$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,3)))\n*$R958","v":688.57891299999994},{"$f":"(($D958*'fnd base rates'!D$107)\n+($E958*'fnd base rates'!D$108)\n+($F958*'fnd base rates'!D$109)\n+($G958*'fnd base rates'!D$110)\n+($H958*'fnd base rates'!D$111)\n+($I958*'fnd base rates'!D$112)\n+($J958*'fnd base rates'!D$113)\n+($K958*'fnd base rates'!D$114)\n+($M958*'fnd base rates'!D$116)\n+($N958*'fnd base rates'!D$117)\n+($O958*'fnd base rates'!D$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,4)))\n*$R958","v":1017.1899999999999},{"$f":"(($D958*'fnd base rates'!E$107)\n+($E958*'fnd base rates'!E$108)\n+($F958*'fnd base rates'!E$109)\n+($G958*'fnd base rates'!E$110)\n+($H958*'fnd base rates'!E$111)\n+($I958*'fnd base rates'!E$112)\n+($J958*'fnd base rates'!E$113)\n+($K958*'fnd base rates'!E$114)\n+($M958*'fnd base rates'!E$116)\n+($N958*'fnd base rates'!E$117)\n+($O958*'fnd base rates'!E$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,5)))\n*$R958","v":5119.3530339999998},{"$f":"(($D958*'fnd base rates'!F$107)\n+($E958*'fnd base rates'!F$108)\n+($F958*'fnd base rates'!F$109)\n+($G958*'fnd base rates'!F$110)\n+($H958*'fnd base rates'!F$111)\n+($I958*'fnd base rates'!F$112)\n+($J958*'fnd base rates'!F$113)\n+($K958*'fnd base rates'!F$114)\n+($M958*'fnd base rates'!F$116)\n+($N958*'fnd base rates'!F$117)\n+($O958*'fnd base rates'!F$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,6)))\n*$R958","v":1267.7849259999998},{"$f":"(($D958*'fnd base rates'!G$107)\n+($E958*'fnd base rates'!G$108)\n+($F958*'fnd base rates'!G$109)\n+($G958*'fnd base rates'!G$110)\n+($H958*'fnd base rates'!G$111)\n+($I958*'fnd base rates'!G$112)\n+($J958*'fnd base rates'!G$113)\n+($K958*'fnd base rates'!G$114)\n+($M958*'fnd base rates'!G$116)\n+($N958*'fnd base rates'!G$117)\n+($O958*'fnd base rates'!G$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,7)))\n*$R958","v":237.860184},{"$f":"(($D958*'fnd base rates'!H$107)\n+($E958*'fnd base rates'!H$108)\n+($F958*'fnd base rates'!H$109)\n+($G958*'fnd base rates'!H$110)\n+($H958*'fnd base rates'!H$111)\n+($I958*'fnd base rates'!H$112)\n+($J958*'fnd base rates'!H$113)\n+($K958*'fnd base rates'!H$114)\n+($M958*'fnd base rates'!H$116)\n+($N958*'fnd base rates'!H$117)\n+($O958*'fnd base rates'!H$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,8)))","v":702.45686000000001},{"$f":"(($D958*'fnd base rates'!I$107)\n+($E958*'fnd base rates'!I$108)\n+($F958*'fnd base rates'!I$109)\n+($G958*'fnd base rates'!I$110)\n+($H958*'fnd base rates'!I$111)\n+($I958*'fnd base rates'!I$112)\n+($J958*'fnd base rates'!I$113)\n+($K958*'fnd base rates'!I$114)\n+($M958*'fnd base rates'!I$116)\n+($N958*'fnd base rates'!I$117)\n+($O958*'fnd base rates'!I$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,9)))\n*$R958","v":497.06},{"$f":"(($D958*'fnd base rates'!J$107)\n+($E958*'fnd base rates'!J$108)\n+($F958*'fnd base rates'!J$109)\n+($G958*'fnd base rates'!J$110)\n+($H958*'fnd base rates'!J$111)\n+($I958*'fnd base rates'!J$112)\n+($J958*'fnd base rates'!J$113)\n+($K958*'fnd base rates'!J$114)\n+($M958*'fnd base rates'!J$116)\n+($N958*'fnd base rates'!J$117)\n+($O958*'fnd base rates'!J$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,10)))\n*$R958","v":293.08},{"$f":"(($D958*'fnd base rates'!K$107)\n+($E958*'fnd base rates'!K$108)\n+($F958*'fnd base rates'!K$109)\n+($G958*'fnd base rates'!K$110)\n+($H958*'fnd base rates'!K$111)\n+($I958*'fnd base rates'!K$112)\n+($J958*'fnd base rates'!K$113)\n+($K958*'fnd base rates'!K$114)\n+($M958*'fnd base rates'!K$116)\n+($N958*'fnd base rates'!K$117)\n+($O958*'fnd base rates'!K$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,11)))\n*$R958","v":1609.1220190000001},{"$f":"(($D958*'fnd base rates'!L$107)\n+($E958*'fnd base rates'!L$108)\n+($F958*'fnd base rates'!L$109)\n+($G958*'fnd base rates'!L$110)\n+($H958*'fnd base rates'!L$111)\n+($I958*'fnd base rates'!L$112)\n+($J958*'fnd base rates'!L$113)\n+($K958*'fnd base rates'!L$114)\n+($M958*'fnd base rates'!L$116)\n+($N958*'fnd base rates'!L$117)\n+($O958*'fnd base rates'!L$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,12)))","v":2235.5153299999997},{"$f":"(($D958*'fnd base rates'!M$107)\n+($E958*'fnd base rates'!M$108)\n+($F958*'fnd base rates'!M$109)\n+($G958*'fnd base rates'!M$110)\n+($H958*'fnd base rates'!M$111)\n+($I958*'fnd base rates'!M$112)\n+($J958*'fnd base rates'!M$113)\n+($K958*'fnd base rates'!M$114)\n+($M958*'fnd base rates'!M$116)\n+($N958*'fnd base rates'!M$117)\n+($O958*'fnd base rates'!M$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,13)))","v":0},13668.001265999999,null,3506262295,"3506","262","295",1,1,13668.001265999999,13668,-7564,21232,null,null,null,null,null,null,0,null,0]
["3506",3506262305,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D959","v":0},{"$f":"'fnd enro'!E959","v":0},{"$f":"'fnd enro'!F959","v":0},{"$f":"'fnd enro'!G959","v":0},{"$f":"'fnd enro'!H959","v":0},{"$f":"'fnd enro'!I959","v":1},{"$f":"'fnd enro'!J959","v":0},{"$f":"'fnd enro'!K959","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L959","v":0},{"$f":"'fnd enro'!M959","v":0},{"$f":"'fnd enro'!N959","v":0},{"$f":"'fnd enro'!O959","v":0},{"$f":"'fnd enro'!P959","v":0},{"$f":"'fnd enro'!R959","v":1},1,{"$f":"VALUE('fnd enro'!Q959)","v":4},null,{"$f":"(($D959*'fnd base rates'!C$107)\n+($E959*'fnd base rates'!C$108)\n+($F959*'fnd base rates'!C$109)\n+($G959*'fnd base rates'!C$110)\n+($H959*'fnd base rates'!C$111)\n+($I959*'fnd base rates'!C$112)\n+($J959*'fnd base rates'!C$113)\n+($K959*'fnd base rates'!C$114)\n+($M959*'fnd base rates'!C$116)\n+($N959*'fnd base rates'!C$117)\n+($O959*'fnd base rates'!C$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,3)))\n*$R959","v":570.33891299999993},{"$f":"(($D959*'fnd base rates'!D$107)\n+($E959*'fnd base rates'!D$108)\n+($F959*'fnd base rates'!D$109)\n+($G959*'fnd base rates'!D$110)\n+($H959*'fnd base rates'!D$111)\n+($I959*'fnd base rates'!D$112)\n+($J959*'fnd base rates'!D$113)\n+($K959*'fnd base rates'!D$114)\n+($M959*'fnd base rates'!D$116)\n+($N959*'fnd base rates'!D$117)\n+($O959*'fnd base rates'!D$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,4)))\n*$R959","v":810.3},{"$f":"(($D959*'fnd base rates'!E$107)\n+($E959*'fnd base rates'!E$108)\n+($F959*'fnd base rates'!E$109)\n+($G959*'fnd base rates'!E$110)\n+($H959*'fnd base rates'!E$111)\n+($I959*'fnd base rates'!E$112)\n+($J959*'fnd base rates'!E$113)\n+($K959*'fnd base rates'!E$114)\n+($M959*'fnd base rates'!E$116)\n+($N959*'fnd base rates'!E$117)\n+($O959*'fnd base rates'!E$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,5)))\n*$R959","v":5209.7030340000001},{"$f":"(($D959*'fnd base rates'!F$107)\n+($E959*'fnd base rates'!F$108)\n+($F959*'fnd base rates'!F$109)\n+($G959*'fnd base rates'!F$110)\n+($H959*'fnd base rates'!F$111)\n+($I959*'fnd base rates'!F$112)\n+($J959*'fnd base rates'!F$113)\n+($K959*'fnd base rates'!F$114)\n+($M959*'fnd base rates'!F$116)\n+($N959*'fnd base rates'!F$117)\n+($O959*'fnd base rates'!F$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,6)))\n*$R959","v":945.98492600000009},{"$f":"(($D959*'fnd base rates'!G$107)\n+($E959*'fnd base rates'!G$108)\n+($F959*'fnd base rates'!G$109)\n+($G959*'fnd base rates'!G$110)\n+($H959*'fnd base rates'!G$111)\n+($I959*'fnd base rates'!G$112)\n+($J959*'fnd base rates'!G$113)\n+($K959*'fnd base rates'!G$114)\n+($M959*'fnd base rates'!G$116)\n+($N959*'fnd base rates'!G$117)\n+($O959*'fnd base rates'!G$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,7)))\n*$R959","v":173.92018400000001},{"$f":"(($D959*'fnd base rates'!H$107)\n+($E959*'fnd base rates'!H$108)\n+($F959*'fnd base rates'!H$109)\n+($G959*'fnd base rates'!H$110)\n+($H959*'fnd base rates'!H$111)\n+($I959*'fnd base rates'!H$112)\n+($J959*'fnd base rates'!H$113)\n+($K959*'fnd base rates'!H$114)\n+($M959*'fnd base rates'!H$116)\n+($N959*'fnd base rates'!H$117)\n+($O959*'fnd base rates'!H$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D959*'fnd base rates'!I$107)\n+($E959*'fnd base rates'!I$108)\n+($F959*'fnd base rates'!I$109)\n+($G959*'fnd base rates'!I$110)\n+($H959*'fnd base rates'!I$111)\n+($I959*'fnd base rates'!I$112)\n+($J959*'fnd base rates'!I$113)\n+($K959*'fnd base rates'!I$114)\n+($M959*'fnd base rates'!I$116)\n+($N959*'fnd base rates'!I$117)\n+($O959*'fnd base rates'!I$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,9)))\n*$R959","v":451.12},{"$f":"(($D959*'fnd base rates'!J$107)\n+($E959*'fnd base rates'!J$108)\n+($F959*'fnd base rates'!J$109)\n+($G959*'fnd base rates'!J$110)\n+($H959*'fnd base rates'!J$111)\n+($I959*'fnd base rates'!J$112)\n+($J959*'fnd base rates'!J$113)\n+($K959*'fnd base rates'!J$114)\n+($M959*'fnd base rates'!J$116)\n+($N959*'fnd base rates'!J$117)\n+($O959*'fnd base rates'!J$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,10)))\n*$R959","v":607.66},{"$f":"(($D959*'fnd base rates'!K$107)\n+($E959*'fnd base rates'!K$108)\n+($F959*'fnd base rates'!K$109)\n+($G959*'fnd base rates'!K$110)\n+($H959*'fnd base rates'!K$111)\n+($I959*'fnd base rates'!K$112)\n+($J959*'fnd base rates'!K$113)\n+($K959*'fnd base rates'!K$114)\n+($M959*'fnd base rates'!K$116)\n+($N959*'fnd base rates'!K$117)\n+($O959*'fnd base rates'!K$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,11)))\n*$R959","v":1220.4620190000001},{"$f":"(($D959*'fnd base rates'!L$107)\n+($E959*'fnd base rates'!L$108)\n+($F959*'fnd base rates'!L$109)\n+($G959*'fnd base rates'!L$110)\n+($H959*'fnd base rates'!L$111)\n+($I959*'fnd base rates'!L$112)\n+($J959*'fnd base rates'!L$113)\n+($K959*'fnd base rates'!L$114)\n+($M959*'fnd base rates'!L$116)\n+($N959*'fnd base rates'!L$117)\n+($O959*'fnd base rates'!L$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D959*'fnd base rates'!M$107)\n+($E959*'fnd base rates'!M$108)\n+($F959*'fnd base rates'!M$109)\n+($G959*'fnd base rates'!M$110)\n+($H959*'fnd base rates'!M$111)\n+($I959*'fnd base rates'!M$112)\n+($J959*'fnd base rates'!M$113)\n+($K959*'fnd base rates'!M$114)\n+($M959*'fnd base rates'!M$116)\n+($N959*'fnd base rates'!M$117)\n+($O959*'fnd base rates'!M$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3506262305,"3506","262","305",1,1,12565.341266000001,12565,-6263,18828,null,null,null,null,null,null,0,null,0]
["3506",3506262346,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D960","v":0},{"$f":"'fnd enro'!E960","v":0},{"$f":"'fnd enro'!F960","v":0},{"$f":"'fnd enro'!G960","v":0},{"$f":"'fnd enro'!H960","v":1},{"$f":"'fnd enro'!I960","v":0},{"$f":"'fnd enro'!J960","v":0},{"$f":"'fnd enro'!K960","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L960","v":0},{"$f":"'fnd enro'!M960","v":0},{"$f":"'fnd enro'!N960","v":0},{"$f":"'fnd enro'!O960","v":0},{"$f":"'fnd enro'!P960","v":1},{"$f":"'fnd enro'!R960","v":1},1,{"$f":"VALUE('fnd enro'!Q960)","v":8},null,{"$f":"(($D960*'fnd base rates'!C$107)\n+($E960*'fnd base rates'!C$108)\n+($F960*'fnd base rates'!C$109)\n+($G960*'fnd base rates'!C$110)\n+($H960*'fnd base rates'!C$111)\n+($I960*'fnd base rates'!C$112)\n+($J960*'fnd base rates'!C$113)\n+($K960*'fnd base rates'!C$114)\n+($M960*'fnd base rates'!C$116)\n+($N960*'fnd base rates'!C$117)\n+($O960*'fnd base rates'!C$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,3)))\n*$R960","v":655.05891299999996},{"$f":"(($D960*'fnd base rates'!D$107)\n+($E960*'fnd base rates'!D$108)\n+($F960*'fnd base rates'!D$109)\n+($G960*'fnd base rates'!D$110)\n+($H960*'fnd base rates'!D$111)\n+($I960*'fnd base rates'!D$112)\n+($J960*'fnd base rates'!D$113)\n+($K960*'fnd base rates'!D$114)\n+($M960*'fnd base rates'!D$116)\n+($N960*'fnd base rates'!D$117)\n+($O960*'fnd base rates'!D$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,4)))\n*$R960","v":1211.6799999999998},{"$f":"(($D960*'fnd base rates'!E$107)\n+($E960*'fnd base rates'!E$108)\n+($F960*'fnd base rates'!E$109)\n+($G960*'fnd base rates'!E$110)\n+($H960*'fnd base rates'!E$111)\n+($I960*'fnd base rates'!E$112)\n+($J960*'fnd base rates'!E$113)\n+($K960*'fnd base rates'!E$114)\n+($M960*'fnd base rates'!E$116)\n+($N960*'fnd base rates'!E$117)\n+($O960*'fnd base rates'!E$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,5)))\n*$R960","v":7589.3830340000004},{"$f":"(($D960*'fnd base rates'!F$107)\n+($E960*'fnd base rates'!F$108)\n+($F960*'fnd base rates'!F$109)\n+($G960*'fnd base rates'!F$110)\n+($H960*'fnd base rates'!F$111)\n+($I960*'fnd base rates'!F$112)\n+($J960*'fnd base rates'!F$113)\n+($K960*'fnd base rates'!F$114)\n+($M960*'fnd base rates'!F$116)\n+($N960*'fnd base rates'!F$117)\n+($O960*'fnd base rates'!F$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,6)))\n*$R960","v":1060.8949259999999},{"$f":"(($D960*'fnd base rates'!G$107)\n+($E960*'fnd base rates'!G$108)\n+($F960*'fnd base rates'!G$109)\n+($G960*'fnd base rates'!G$110)\n+($H960*'fnd base rates'!G$111)\n+($I960*'fnd base rates'!G$112)\n+($J960*'fnd base rates'!G$113)\n+($K960*'fnd base rates'!G$114)\n+($M960*'fnd base rates'!G$116)\n+($N960*'fnd base rates'!G$117)\n+($O960*'fnd base rates'!G$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,7)))\n*$R960","v":368.84018400000002},{"$f":"(($D960*'fnd base rates'!H$107)\n+($E960*'fnd base rates'!H$108)\n+($F960*'fnd base rates'!H$109)\n+($G960*'fnd base rates'!H$110)\n+($H960*'fnd base rates'!H$111)\n+($I960*'fnd base rates'!H$112)\n+($J960*'fnd base rates'!H$113)\n+($K960*'fnd base rates'!H$114)\n+($M960*'fnd base rates'!H$116)\n+($N960*'fnd base rates'!H$117)\n+($O960*'fnd base rates'!H$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D960*'fnd base rates'!I$107)\n+($E960*'fnd base rates'!I$108)\n+($F960*'fnd base rates'!I$109)\n+($G960*'fnd base rates'!I$110)\n+($H960*'fnd base rates'!I$111)\n+($I960*'fnd base rates'!I$112)\n+($J960*'fnd base rates'!I$113)\n+($K960*'fnd base rates'!I$114)\n+($M960*'fnd base rates'!I$116)\n+($N960*'fnd base rates'!I$117)\n+($O960*'fnd base rates'!I$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,9)))\n*$R960","v":567.04999999999995},{"$f":"(($D960*'fnd base rates'!J$107)\n+($E960*'fnd base rates'!J$108)\n+($F960*'fnd base rates'!J$109)\n+($G960*'fnd base rates'!J$110)\n+($H960*'fnd base rates'!J$111)\n+($I960*'fnd base rates'!J$112)\n+($J960*'fnd base rates'!J$113)\n+($K960*'fnd base rates'!J$114)\n+($M960*'fnd base rates'!J$116)\n+($N960*'fnd base rates'!J$117)\n+($O960*'fnd base rates'!J$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,10)))\n*$R960","v":1087.97},{"$f":"(($D960*'fnd base rates'!K$107)\n+($E960*'fnd base rates'!K$108)\n+($F960*'fnd base rates'!K$109)\n+($G960*'fnd base rates'!K$110)\n+($H960*'fnd base rates'!K$111)\n+($I960*'fnd base rates'!K$112)\n+($J960*'fnd base rates'!K$113)\n+($K960*'fnd base rates'!K$114)\n+($M960*'fnd base rates'!K$116)\n+($N960*'fnd base rates'!K$117)\n+($O960*'fnd base rates'!K$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,11)))\n*$R960","v":1254.4520190000001},{"$f":"(($D960*'fnd base rates'!L$107)\n+($E960*'fnd base rates'!L$108)\n+($F960*'fnd base rates'!L$109)\n+($G960*'fnd base rates'!L$110)\n+($H960*'fnd base rates'!L$111)\n+($I960*'fnd base rates'!L$112)\n+($J960*'fnd base rates'!L$113)\n+($K960*'fnd base rates'!L$114)\n+($M960*'fnd base rates'!L$116)\n+($N960*'fnd base rates'!L$117)\n+($O960*'fnd base rates'!L$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,12)))","v":2561.8153299999999},{"$f":"(($D960*'fnd base rates'!M$107)\n+($E960*'fnd base rates'!M$108)\n+($F960*'fnd base rates'!M$109)\n+($G960*'fnd base rates'!M$110)\n+($H960*'fnd base rates'!M$111)\n+($I960*'fnd base rates'!M$112)\n+($J960*'fnd base rates'!M$113)\n+($K960*'fnd base rates'!M$114)\n+($M960*'fnd base rates'!M$116)\n+($N960*'fnd base rates'!M$117)\n+($O960*'fnd base rates'!M$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,13)))","v":0},16940.971266,null,3506262346,"3506","262","346",1,1,16940.971266,16941,-1295,18236,null,null,null,null,null,null,0,null,0]
["3506",3506262347,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D961","v":0},{"$f":"'fnd enro'!E961","v":0},{"$f":"'fnd enro'!F961","v":0},{"$f":"'fnd enro'!G961","v":1},{"$f":"'fnd enro'!H961","v":2},{"$f":"'fnd enro'!I961","v":3},{"$f":"'fnd enro'!J961","v":0},{"$f":"'fnd enro'!K961","v":0.23580000000000001},{"$f":"'fnd enro'!L961","v":0},{"$f":"'fnd enro'!M961","v":0},{"$f":"'fnd enro'!N961","v":0},{"$f":"'fnd enro'!O961","v":2},{"$f":"'fnd enro'!P961","v":2},{"$f":"'fnd enro'!R961","v":6},1,{"$f":"VALUE('fnd enro'!Q961)","v":8},null,{"$f":"(($D961*'fnd base rates'!C$107)\n+($E961*'fnd base rates'!C$108)\n+($F961*'fnd base rates'!C$109)\n+($G961*'fnd base rates'!C$110)\n+($H961*'fnd base rates'!C$111)\n+($I961*'fnd base rates'!C$112)\n+($J961*'fnd base rates'!C$113)\n+($K961*'fnd base rates'!C$114)\n+($M961*'fnd base rates'!C$116)\n+($N961*'fnd base rates'!C$117)\n+($O961*'fnd base rates'!C$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,3)))\n*$R961","v":3845.0334779999994},{"$f":"(($D961*'fnd base rates'!D$107)\n+($E961*'fnd base rates'!D$108)\n+($F961*'fnd base rates'!D$109)\n+($G961*'fnd base rates'!D$110)\n+($H961*'fnd base rates'!D$111)\n+($I961*'fnd base rates'!D$112)\n+($J961*'fnd base rates'!D$113)\n+($K961*'fnd base rates'!D$114)\n+($M961*'fnd base rates'!D$116)\n+($N961*'fnd base rates'!D$117)\n+($O961*'fnd base rates'!D$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,4)))\n*$R961","v":6108.2999999999993},{"$f":"(($D961*'fnd base rates'!E$107)\n+($E961*'fnd base rates'!E$108)\n+($F961*'fnd base rates'!E$109)\n+($G961*'fnd base rates'!E$110)\n+($H961*'fnd base rates'!E$111)\n+($I961*'fnd base rates'!E$112)\n+($J961*'fnd base rates'!E$113)\n+($K961*'fnd base rates'!E$114)\n+($M961*'fnd base rates'!E$116)\n+($N961*'fnd base rates'!E$117)\n+($O961*'fnd base rates'!E$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,5)))\n*$R961","v":38030.938203999998},{"$f":"(($D961*'fnd base rates'!F$107)\n+($E961*'fnd base rates'!F$108)\n+($F961*'fnd base rates'!F$109)\n+($G961*'fnd base rates'!F$110)\n+($H961*'fnd base rates'!F$111)\n+($I961*'fnd base rates'!F$112)\n+($J961*'fnd base rates'!F$113)\n+($K961*'fnd base rates'!F$114)\n+($M961*'fnd base rates'!F$116)\n+($N961*'fnd base rates'!F$117)\n+($O961*'fnd base rates'!F$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,6)))\n*$R961","v":6731.3395559999999},{"$f":"(($D961*'fnd base rates'!G$107)\n+($E961*'fnd base rates'!G$108)\n+($F961*'fnd base rates'!G$109)\n+($G961*'fnd base rates'!G$110)\n+($H961*'fnd base rates'!G$111)\n+($I961*'fnd base rates'!G$112)\n+($J961*'fnd base rates'!G$113)\n+($K961*'fnd base rates'!G$114)\n+($M961*'fnd base rates'!G$116)\n+($N961*'fnd base rates'!G$117)\n+($O961*'fnd base rates'!G$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,7)))\n*$R961","v":1552.6111040000001},{"$f":"(($D961*'fnd base rates'!H$107)\n+($E961*'fnd base rates'!H$108)\n+($F961*'fnd base rates'!H$109)\n+($G961*'fnd base rates'!H$110)\n+($H961*'fnd base rates'!H$111)\n+($I961*'fnd base rates'!H$112)\n+($J961*'fnd base rates'!H$113)\n+($K961*'fnd base rates'!H$114)\n+($M961*'fnd base rates'!H$116)\n+($N961*'fnd base rates'!H$117)\n+($O961*'fnd base rates'!H$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,8)))","v":4671.2511599999998},{"$f":"(($D961*'fnd base rates'!I$107)\n+($E961*'fnd base rates'!I$108)\n+($F961*'fnd base rates'!I$109)\n+($G961*'fnd base rates'!I$110)\n+($H961*'fnd base rates'!I$111)\n+($I961*'fnd base rates'!I$112)\n+($J961*'fnd base rates'!I$113)\n+($K961*'fnd base rates'!I$114)\n+($M961*'fnd base rates'!I$116)\n+($N961*'fnd base rates'!I$117)\n+($O961*'fnd base rates'!I$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,9)))\n*$R961","v":3056.17},{"$f":"(($D961*'fnd base rates'!J$107)\n+($E961*'fnd base rates'!J$108)\n+($F961*'fnd base rates'!J$109)\n+($G961*'fnd base rates'!J$110)\n+($H961*'fnd base rates'!J$111)\n+($I961*'fnd base rates'!J$112)\n+($J961*'fnd base rates'!J$113)\n+($K961*'fnd base rates'!J$114)\n+($M961*'fnd base rates'!J$116)\n+($N961*'fnd base rates'!J$117)\n+($O961*'fnd base rates'!J$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,10)))\n*$R961","v":4223.6400000000003},{"$f":"(($D961*'fnd base rates'!K$107)\n+($E961*'fnd base rates'!K$108)\n+($F961*'fnd base rates'!K$109)\n+($G961*'fnd base rates'!K$110)\n+($H961*'fnd base rates'!K$111)\n+($I961*'fnd base rates'!K$112)\n+($J961*'fnd base rates'!K$113)\n+($K961*'fnd base rates'!K$114)\n+($M961*'fnd base rates'!K$116)\n+($N961*'fnd base rates'!K$117)\n+($O961*'fnd base rates'!K$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,11)))\n*$R961","v":8098.6321140000009},{"$f":"(($D961*'fnd base rates'!L$107)\n+($E961*'fnd base rates'!L$108)\n+($F961*'fnd base rates'!L$109)\n+($G961*'fnd base rates'!L$110)\n+($H961*'fnd base rates'!L$111)\n+($I961*'fnd base rates'!L$112)\n+($J961*'fnd base rates'!L$113)\n+($K961*'fnd base rates'!L$114)\n+($M961*'fnd base rates'!L$116)\n+($N961*'fnd base rates'!L$117)\n+($O961*'fnd base rates'!L$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,12)))","v":12739.12198},{"$f":"(($D961*'fnd base rates'!M$107)\n+($E961*'fnd base rates'!M$108)\n+($F961*'fnd base rates'!M$109)\n+($G961*'fnd base rates'!M$110)\n+($H961*'fnd base rates'!M$111)\n+($I961*'fnd base rates'!M$112)\n+($J961*'fnd base rates'!M$113)\n+($K961*'fnd base rates'!M$114)\n+($M961*'fnd base rates'!M$116)\n+($N961*'fnd base rates'!M$117)\n+($O961*'fnd base rates'!M$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,13)))","v":0},89057.037596000009,null,3506262347,"3506","262","347",1,6,89057.037596000009,14843,-3112,17955,null,null,null,null,null,null,0,null,0]
["3506",3506262705,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D962","v":0},{"$f":"'fnd enro'!E962","v":0},{"$f":"'fnd enro'!F962","v":0},{"$f":"'fnd enro'!G962","v":0},{"$f":"'fnd enro'!H962","v":0},{"$f":"'fnd enro'!I962","v":1},{"$f":"'fnd enro'!J962","v":0},{"$f":"'fnd enro'!K962","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L962","v":0},{"$f":"'fnd enro'!M962","v":0},{"$f":"'fnd enro'!N962","v":0},{"$f":"'fnd enro'!O962","v":0},{"$f":"'fnd enro'!P962","v":0},{"$f":"'fnd enro'!R962","v":1},1,{"$f":"VALUE('fnd enro'!Q962)","v":3},null,{"$f":"(($D962*'fnd base rates'!C$107)\n+($E962*'fnd base rates'!C$108)\n+($F962*'fnd base rates'!C$109)\n+($G962*'fnd base rates'!C$110)\n+($H962*'fnd base rates'!C$111)\n+($I962*'fnd base rates'!C$112)\n+($J962*'fnd base rates'!C$113)\n+($K962*'fnd base rates'!C$114)\n+($M962*'fnd base rates'!C$116)\n+($N962*'fnd base rates'!C$117)\n+($O962*'fnd base rates'!C$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,3)))\n*$R962","v":570.33891299999993},{"$f":"(($D962*'fnd base rates'!D$107)\n+($E962*'fnd base rates'!D$108)\n+($F962*'fnd base rates'!D$109)\n+($G962*'fnd base rates'!D$110)\n+($H962*'fnd base rates'!D$111)\n+($I962*'fnd base rates'!D$112)\n+($J962*'fnd base rates'!D$113)\n+($K962*'fnd base rates'!D$114)\n+($M962*'fnd base rates'!D$116)\n+($N962*'fnd base rates'!D$117)\n+($O962*'fnd base rates'!D$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,4)))\n*$R962","v":810.3},{"$f":"(($D962*'fnd base rates'!E$107)\n+($E962*'fnd base rates'!E$108)\n+($F962*'fnd base rates'!E$109)\n+($G962*'fnd base rates'!E$110)\n+($H962*'fnd base rates'!E$111)\n+($I962*'fnd base rates'!E$112)\n+($J962*'fnd base rates'!E$113)\n+($K962*'fnd base rates'!E$114)\n+($M962*'fnd base rates'!E$116)\n+($N962*'fnd base rates'!E$117)\n+($O962*'fnd base rates'!E$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,5)))\n*$R962","v":5209.7030340000001},{"$f":"(($D962*'fnd base rates'!F$107)\n+($E962*'fnd base rates'!F$108)\n+($F962*'fnd base rates'!F$109)\n+($G962*'fnd base rates'!F$110)\n+($H962*'fnd base rates'!F$111)\n+($I962*'fnd base rates'!F$112)\n+($J962*'fnd base rates'!F$113)\n+($K962*'fnd base rates'!F$114)\n+($M962*'fnd base rates'!F$116)\n+($N962*'fnd base rates'!F$117)\n+($O962*'fnd base rates'!F$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,6)))\n*$R962","v":945.98492600000009},{"$f":"(($D962*'fnd base rates'!G$107)\n+($E962*'fnd base rates'!G$108)\n+($F962*'fnd base rates'!G$109)\n+($G962*'fnd base rates'!G$110)\n+($H962*'fnd base rates'!G$111)\n+($I962*'fnd base rates'!G$112)\n+($J962*'fnd base rates'!G$113)\n+($K962*'fnd base rates'!G$114)\n+($M962*'fnd base rates'!G$116)\n+($N962*'fnd base rates'!G$117)\n+($O962*'fnd base rates'!G$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,7)))\n*$R962","v":173.92018400000001},{"$f":"(($D962*'fnd base rates'!H$107)\n+($E962*'fnd base rates'!H$108)\n+($F962*'fnd base rates'!H$109)\n+($G962*'fnd base rates'!H$110)\n+($H962*'fnd base rates'!H$111)\n+($I962*'fnd base rates'!H$112)\n+($J962*'fnd base rates'!H$113)\n+($K962*'fnd base rates'!H$114)\n+($M962*'fnd base rates'!H$116)\n+($N962*'fnd base rates'!H$117)\n+($O962*'fnd base rates'!H$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D962*'fnd base rates'!I$107)\n+($E962*'fnd base rates'!I$108)\n+($F962*'fnd base rates'!I$109)\n+($G962*'fnd base rates'!I$110)\n+($H962*'fnd base rates'!I$111)\n+($I962*'fnd base rates'!I$112)\n+($J962*'fnd base rates'!I$113)\n+($K962*'fnd base rates'!I$114)\n+($M962*'fnd base rates'!I$116)\n+($N962*'fnd base rates'!I$117)\n+($O962*'fnd base rates'!I$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,9)))\n*$R962","v":451.12},{"$f":"(($D962*'fnd base rates'!J$107)\n+($E962*'fnd base rates'!J$108)\n+($F962*'fnd base rates'!J$109)\n+($G962*'fnd base rates'!J$110)\n+($H962*'fnd base rates'!J$111)\n+($I962*'fnd base rates'!J$112)\n+($J962*'fnd base rates'!J$113)\n+($K962*'fnd base rates'!J$114)\n+($M962*'fnd base rates'!J$116)\n+($N962*'fnd base rates'!J$117)\n+($O962*'fnd base rates'!J$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,10)))\n*$R962","v":607.66},{"$f":"(($D962*'fnd base rates'!K$107)\n+($E962*'fnd base rates'!K$108)\n+($F962*'fnd base rates'!K$109)\n+($G962*'fnd base rates'!K$110)\n+($H962*'fnd base rates'!K$111)\n+($I962*'fnd base rates'!K$112)\n+($J962*'fnd base rates'!K$113)\n+($K962*'fnd base rates'!K$114)\n+($M962*'fnd base rates'!K$116)\n+($N962*'fnd base rates'!K$117)\n+($O962*'fnd base rates'!K$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,11)))\n*$R962","v":1220.4620190000001},{"$f":"(($D962*'fnd base rates'!L$107)\n+($E962*'fnd base rates'!L$108)\n+($F962*'fnd base rates'!L$109)\n+($G962*'fnd base rates'!L$110)\n+($H962*'fnd base rates'!L$111)\n+($I962*'fnd base rates'!L$112)\n+($J962*'fnd base rates'!L$113)\n+($K962*'fnd base rates'!L$114)\n+($M962*'fnd base rates'!L$116)\n+($N962*'fnd base rates'!L$117)\n+($O962*'fnd base rates'!L$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D962*'fnd base rates'!M$107)\n+($E962*'fnd base rates'!M$108)\n+($F962*'fnd base rates'!M$109)\n+($G962*'fnd base rates'!M$110)\n+($H962*'fnd base rates'!M$111)\n+($I962*'fnd base rates'!M$112)\n+($J962*'fnd base rates'!M$113)\n+($K962*'fnd base rates'!M$114)\n+($M962*'fnd base rates'!M$116)\n+($N962*'fnd base rates'!M$117)\n+($O962*'fnd base rates'!M$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3506262705,"3506","262","705",1,1,12565.341266000001,12565,-7164,19729,null,null,null,null,null,null,0,null,0]
["3508",3508281061,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D963","v":0},{"$f":"'fnd enro'!E963","v":0},{"$f":"'fnd enro'!F963","v":0},{"$f":"'fnd enro'!G963","v":0},{"$f":"'fnd enro'!H963","v":0},{"$f":"'fnd enro'!I963","v":3},{"$f":"'fnd enro'!J963","v":0},{"$f":"'fnd enro'!K963","v":0.1179},{"$f":"'fnd enro'!L963","v":0},{"$f":"'fnd enro'!M963","v":0},{"$f":"'fnd enro'!N963","v":0},{"$f":"'fnd enro'!O963","v":0},{"$f":"'fnd enro'!P963","v":3},{"$f":"'fnd enro'!R963","v":3},1,{"$f":"VALUE('fnd enro'!Q963)","v":11},null,{"$f":"(($D963*'fnd base rates'!C$107)\n+($E963*'fnd base rates'!C$108)\n+($F963*'fnd base rates'!C$109)\n+($G963*'fnd base rates'!C$110)\n+($H963*'fnd base rates'!C$111)\n+($I963*'fnd base rates'!C$112)\n+($J963*'fnd base rates'!C$113)\n+($K963*'fnd base rates'!C$114)\n+($M963*'fnd base rates'!C$116)\n+($N963*'fnd base rates'!C$117)\n+($O963*'fnd base rates'!C$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,3)))\n*$R963","v":2028.4167389999998},{"$f":"(($D963*'fnd base rates'!D$107)\n+($E963*'fnd base rates'!D$108)\n+($F963*'fnd base rates'!D$109)\n+($G963*'fnd base rates'!D$110)\n+($H963*'fnd base rates'!D$111)\n+($I963*'fnd base rates'!D$112)\n+($J963*'fnd base rates'!D$113)\n+($K963*'fnd base rates'!D$114)\n+($M963*'fnd base rates'!D$116)\n+($N963*'fnd base rates'!D$117)\n+($O963*'fnd base rates'!D$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,4)))\n*$R963","v":3934.74},{"$f":"(($D963*'fnd base rates'!E$107)\n+($E963*'fnd base rates'!E$108)\n+($F963*'fnd base rates'!E$109)\n+($G963*'fnd base rates'!E$110)\n+($H963*'fnd base rates'!E$111)\n+($I963*'fnd base rates'!E$112)\n+($J963*'fnd base rates'!E$113)\n+($K963*'fnd base rates'!E$114)\n+($M963*'fnd base rates'!E$116)\n+($N963*'fnd base rates'!E$117)\n+($O963*'fnd base rates'!E$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,5)))\n*$R963","v":30309.549101999997},{"$f":"(($D963*'fnd base rates'!F$107)\n+($E963*'fnd base rates'!F$108)\n+($F963*'fnd base rates'!F$109)\n+($G963*'fnd base rates'!F$110)\n+($H963*'fnd base rates'!F$111)\n+($I963*'fnd base rates'!F$112)\n+($J963*'fnd base rates'!F$113)\n+($K963*'fnd base rates'!F$114)\n+($M963*'fnd base rates'!F$116)\n+($N963*'fnd base rates'!F$117)\n+($O963*'fnd base rates'!F$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,6)))\n*$R963","v":2837.9547780000003},{"$f":"(($D963*'fnd base rates'!G$107)\n+($E963*'fnd base rates'!G$108)\n+($F963*'fnd base rates'!G$109)\n+($G963*'fnd base rates'!G$110)\n+($H963*'fnd base rates'!G$111)\n+($I963*'fnd base rates'!G$112)\n+($J963*'fnd base rates'!G$113)\n+($K963*'fnd base rates'!G$114)\n+($M963*'fnd base rates'!G$116)\n+($N963*'fnd base rates'!G$117)\n+($O963*'fnd base rates'!G$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,7)))\n*$R963","v":1233.960552},{"$f":"(($D963*'fnd base rates'!H$107)\n+($E963*'fnd base rates'!H$108)\n+($F963*'fnd base rates'!H$109)\n+($G963*'fnd base rates'!H$110)\n+($H963*'fnd base rates'!H$111)\n+($I963*'fnd base rates'!H$112)\n+($J963*'fnd base rates'!H$113)\n+($K963*'fnd base rates'!H$114)\n+($M963*'fnd base rates'!H$116)\n+($N963*'fnd base rates'!H$117)\n+($O963*'fnd base rates'!H$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,8)))","v":2741.15058},{"$f":"(($D963*'fnd base rates'!I$107)\n+($E963*'fnd base rates'!I$108)\n+($F963*'fnd base rates'!I$109)\n+($G963*'fnd base rates'!I$110)\n+($H963*'fnd base rates'!I$111)\n+($I963*'fnd base rates'!I$112)\n+($J963*'fnd base rates'!I$113)\n+($K963*'fnd base rates'!I$114)\n+($M963*'fnd base rates'!I$116)\n+($N963*'fnd base rates'!I$117)\n+($O963*'fnd base rates'!I$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,9)))\n*$R963","v":1947.8100000000002},{"$f":"(($D963*'fnd base rates'!J$107)\n+($E963*'fnd base rates'!J$108)\n+($F963*'fnd base rates'!J$109)\n+($G963*'fnd base rates'!J$110)\n+($H963*'fnd base rates'!J$111)\n+($I963*'fnd base rates'!J$112)\n+($J963*'fnd base rates'!J$113)\n+($K963*'fnd base rates'!J$114)\n+($M963*'fnd base rates'!J$116)\n+($N963*'fnd base rates'!J$117)\n+($O963*'fnd base rates'!J$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,10)))\n*$R963","v":4911.9600000000009},{"$f":"(($D963*'fnd base rates'!K$107)\n+($E963*'fnd base rates'!K$108)\n+($F963*'fnd base rates'!K$109)\n+($G963*'fnd base rates'!K$110)\n+($H963*'fnd base rates'!K$111)\n+($I963*'fnd base rates'!K$112)\n+($J963*'fnd base rates'!K$113)\n+($K963*'fnd base rates'!K$114)\n+($M963*'fnd base rates'!K$116)\n+($N963*'fnd base rates'!K$117)\n+($O963*'fnd base rates'!K$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,11)))\n*$R963","v":3661.3860570000002},{"$f":"(($D963*'fnd base rates'!L$107)\n+($E963*'fnd base rates'!L$108)\n+($F963*'fnd base rates'!L$109)\n+($G963*'fnd base rates'!L$110)\n+($H963*'fnd base rates'!L$111)\n+($I963*'fnd base rates'!L$112)\n+($J963*'fnd base rates'!L$113)\n+($K963*'fnd base rates'!L$114)\n+($M963*'fnd base rates'!L$116)\n+($N963*'fnd base rates'!L$117)\n+($O963*'fnd base rates'!L$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,12)))","v":7605.7059900000004},{"$f":"(($D963*'fnd base rates'!M$107)\n+($E963*'fnd base rates'!M$108)\n+($F963*'fnd base rates'!M$109)\n+($G963*'fnd base rates'!M$110)\n+($H963*'fnd base rates'!M$111)\n+($I963*'fnd base rates'!M$112)\n+($J963*'fnd base rates'!M$113)\n+($K963*'fnd base rates'!M$114)\n+($M963*'fnd base rates'!M$116)\n+($N963*'fnd base rates'!M$117)\n+($O963*'fnd base rates'!M$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,13)))","v":0},61212.633797999995,null,3508281061,"3508","281","061",1,3,61212.633797999995,20404,{"$f":"AO963-AQ963","v":3906},16498,null,null,null,null,null,null,0,null,0]
["3508",3508281137,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D964","v":0},{"$f":"'fnd enro'!E964","v":0},{"$f":"'fnd enro'!F964","v":0},{"$f":"'fnd enro'!G964","v":0},{"$f":"'fnd enro'!H964","v":0},{"$f":"'fnd enro'!I964","v":5},{"$f":"'fnd enro'!J964","v":0},{"$f":"'fnd enro'!K964","v":0.19650000000000001},{"$f":"'fnd enro'!L964","v":0},{"$f":"'fnd enro'!M964","v":0},{"$f":"'fnd enro'!N964","v":0},{"$f":"'fnd enro'!O964","v":0},{"$f":"'fnd enro'!P964","v":5},{"$f":"'fnd enro'!R964","v":5},1,{"$f":"VALUE('fnd enro'!Q964)","v":12},null,{"$f":"(($D964*'fnd base rates'!C$107)\n+($E964*'fnd base rates'!C$108)\n+($F964*'fnd base rates'!C$109)\n+($G964*'fnd base rates'!C$110)\n+($H964*'fnd base rates'!C$111)\n+($I964*'fnd base rates'!C$112)\n+($J964*'fnd base rates'!C$113)\n+($K964*'fnd base rates'!C$114)\n+($M964*'fnd base rates'!C$116)\n+($N964*'fnd base rates'!C$117)\n+($O964*'fnd base rates'!C$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,3)))\n*$R964","v":3426.2945649999997},{"$f":"(($D964*'fnd base rates'!D$107)\n+($E964*'fnd base rates'!D$108)\n+($F964*'fnd base rates'!D$109)\n+($G964*'fnd base rates'!D$110)\n+($H964*'fnd base rates'!D$111)\n+($I964*'fnd base rates'!D$112)\n+($J964*'fnd base rates'!D$113)\n+($K964*'fnd base rates'!D$114)\n+($M964*'fnd base rates'!D$116)\n+($N964*'fnd base rates'!D$117)\n+($O964*'fnd base rates'!D$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,4)))\n*$R964","v":6773.85},{"$f":"(($D964*'fnd base rates'!E$107)\n+($E964*'fnd base rates'!E$108)\n+($F964*'fnd base rates'!E$109)\n+($G964*'fnd base rates'!E$110)\n+($H964*'fnd base rates'!E$111)\n+($I964*'fnd base rates'!E$112)\n+($J964*'fnd base rates'!E$113)\n+($K964*'fnd base rates'!E$114)\n+($M964*'fnd base rates'!E$116)\n+($N964*'fnd base rates'!E$117)\n+($O964*'fnd base rates'!E$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,5)))\n*$R964","v":52623.715169999996},{"$f":"(($D964*'fnd base rates'!F$107)\n+($E964*'fnd base rates'!F$108)\n+($F964*'fnd base rates'!F$109)\n+($G964*'fnd base rates'!F$110)\n+($H964*'fnd base rates'!F$111)\n+($I964*'fnd base rates'!F$112)\n+($J964*'fnd base rates'!F$113)\n+($K964*'fnd base rates'!F$114)\n+($M964*'fnd base rates'!F$116)\n+($N964*'fnd base rates'!F$117)\n+($O964*'fnd base rates'!F$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,6)))\n*$R964","v":4729.9246300000004},{"$f":"(($D964*'fnd base rates'!G$107)\n+($E964*'fnd base rates'!G$108)\n+($F964*'fnd base rates'!G$109)\n+($G964*'fnd base rates'!G$110)\n+($H964*'fnd base rates'!G$111)\n+($I964*'fnd base rates'!G$112)\n+($J964*'fnd base rates'!G$113)\n+($K964*'fnd base rates'!G$114)\n+($M964*'fnd base rates'!G$116)\n+($N964*'fnd base rates'!G$117)\n+($O964*'fnd base rates'!G$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,7)))\n*$R964","v":2158.8509199999999},{"$f":"(($D964*'fnd base rates'!H$107)\n+($E964*'fnd base rates'!H$108)\n+($F964*'fnd base rates'!H$109)\n+($G964*'fnd base rates'!H$110)\n+($H964*'fnd base rates'!H$111)\n+($I964*'fnd base rates'!H$112)\n+($J964*'fnd base rates'!H$113)\n+($K964*'fnd base rates'!H$114)\n+($M964*'fnd base rates'!H$116)\n+($N964*'fnd base rates'!H$117)\n+($O964*'fnd base rates'!H$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,8)))","v":4584.2842999999993},{"$f":"(($D964*'fnd base rates'!I$107)\n+($E964*'fnd base rates'!I$108)\n+($F964*'fnd base rates'!I$109)\n+($G964*'fnd base rates'!I$110)\n+($H964*'fnd base rates'!I$111)\n+($I964*'fnd base rates'!I$112)\n+($J964*'fnd base rates'!I$113)\n+($K964*'fnd base rates'!I$114)\n+($M964*'fnd base rates'!I$116)\n+($N964*'fnd base rates'!I$117)\n+($O964*'fnd base rates'!I$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,9)))\n*$R964","v":3331.7},{"$f":"(($D964*'fnd base rates'!J$107)\n+($E964*'fnd base rates'!J$108)\n+($F964*'fnd base rates'!J$109)\n+($G964*'fnd base rates'!J$110)\n+($H964*'fnd base rates'!J$111)\n+($I964*'fnd base rates'!J$112)\n+($J964*'fnd base rates'!J$113)\n+($K964*'fnd base rates'!J$114)\n+($M964*'fnd base rates'!J$116)\n+($N964*'fnd base rates'!J$117)\n+($O964*'fnd base rates'!J$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,10)))\n*$R964","v":8630.0499999999993},{"$f":"(($D964*'fnd base rates'!K$107)\n+($E964*'fnd base rates'!K$108)\n+($F964*'fnd base rates'!K$109)\n+($G964*'fnd base rates'!K$110)\n+($H964*'fnd base rates'!K$111)\n+($I964*'fnd base rates'!K$112)\n+($J964*'fnd base rates'!K$113)\n+($K964*'fnd base rates'!K$114)\n+($M964*'fnd base rates'!K$116)\n+($N964*'fnd base rates'!K$117)\n+($O964*'fnd base rates'!K$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,11)))\n*$R964","v":6102.3100949999998},{"$f":"(($D964*'fnd base rates'!L$107)\n+($E964*'fnd base rates'!L$108)\n+($F964*'fnd base rates'!L$109)\n+($G964*'fnd base rates'!L$110)\n+($H964*'fnd base rates'!L$111)\n+($I964*'fnd base rates'!L$112)\n+($J964*'fnd base rates'!L$113)\n+($K964*'fnd base rates'!L$114)\n+($M964*'fnd base rates'!L$116)\n+($N964*'fnd base rates'!L$117)\n+($O964*'fnd base rates'!L$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,12)))","v":13036.576649999999},{"$f":"(($D964*'fnd base rates'!M$107)\n+($E964*'fnd base rates'!M$108)\n+($F964*'fnd base rates'!M$109)\n+($G964*'fnd base rates'!M$110)\n+($H964*'fnd base rates'!M$111)\n+($I964*'fnd base rates'!M$112)\n+($J964*'fnd base rates'!M$113)\n+($K964*'fnd base rates'!M$114)\n+($M964*'fnd base rates'!M$116)\n+($N964*'fnd base rates'!M$117)\n+($O964*'fnd base rates'!M$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,13)))","v":0},105397.55632999999,null,3508281137,"3508","281","137",1,5,105397.55632999999,21080,3766,17314,null,null,null,null,null,null,0,null,0]
["3508",3508281161,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D965","v":0},{"$f":"'fnd enro'!E965","v":0},{"$f":"'fnd enro'!F965","v":0},{"$f":"'fnd enro'!G965","v":0},{"$f":"'fnd enro'!H965","v":0},{"$f":"'fnd enro'!I965","v":2},{"$f":"'fnd enro'!J965","v":0},{"$f":"'fnd enro'!K965","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L965","v":0},{"$f":"'fnd enro'!M965","v":0},{"$f":"'fnd enro'!N965","v":0},{"$f":"'fnd enro'!O965","v":0},{"$f":"'fnd enro'!P965","v":2},{"$f":"'fnd enro'!R965","v":2},1,{"$f":"VALUE('fnd enro'!Q965)","v":8},null,{"$f":"(($D965*'fnd base rates'!C$107)\n+($E965*'fnd base rates'!C$108)\n+($F965*'fnd base rates'!C$109)\n+($G965*'fnd base rates'!C$110)\n+($H965*'fnd base rates'!C$111)\n+($I965*'fnd base rates'!C$112)\n+($J965*'fnd base rates'!C$113)\n+($K965*'fnd base rates'!C$114)\n+($M965*'fnd base rates'!C$116)\n+($N965*'fnd base rates'!C$117)\n+($O965*'fnd base rates'!C$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,3)))\n*$R965","v":1310.1178259999999},{"$f":"(($D965*'fnd base rates'!D$107)\n+($E965*'fnd base rates'!D$108)\n+($F965*'fnd base rates'!D$109)\n+($G965*'fnd base rates'!D$110)\n+($H965*'fnd base rates'!D$111)\n+($I965*'fnd base rates'!D$112)\n+($J965*'fnd base rates'!D$113)\n+($K965*'fnd base rates'!D$114)\n+($M965*'fnd base rates'!D$116)\n+($N965*'fnd base rates'!D$117)\n+($O965*'fnd base rates'!D$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,4)))\n*$R965","v":2423.3599999999997},{"$f":"(($D965*'fnd base rates'!E$107)\n+($E965*'fnd base rates'!E$108)\n+($F965*'fnd base rates'!E$109)\n+($G965*'fnd base rates'!E$110)\n+($H965*'fnd base rates'!E$111)\n+($I965*'fnd base rates'!E$112)\n+($J965*'fnd base rates'!E$113)\n+($K965*'fnd base rates'!E$114)\n+($M965*'fnd base rates'!E$116)\n+($N965*'fnd base rates'!E$117)\n+($O965*'fnd base rates'!E$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,5)))\n*$R965","v":18255.946068000001},{"$f":"(($D965*'fnd base rates'!F$107)\n+($E965*'fnd base rates'!F$108)\n+($F965*'fnd base rates'!F$109)\n+($G965*'fnd base rates'!F$110)\n+($H965*'fnd base rates'!F$111)\n+($I965*'fnd base rates'!F$112)\n+($J965*'fnd base rates'!F$113)\n+($K965*'fnd base rates'!F$114)\n+($M965*'fnd base rates'!F$116)\n+($N965*'fnd base rates'!F$117)\n+($O965*'fnd base rates'!F$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,6)))\n*$R965","v":1891.9698520000002},{"$f":"(($D965*'fnd base rates'!G$107)\n+($E965*'fnd base rates'!G$108)\n+($F965*'fnd base rates'!G$109)\n+($G965*'fnd base rates'!G$110)\n+($H965*'fnd base rates'!G$111)\n+($I965*'fnd base rates'!G$112)\n+($J965*'fnd base rates'!G$113)\n+($K965*'fnd base rates'!G$114)\n+($M965*'fnd base rates'!G$116)\n+($N965*'fnd base rates'!G$117)\n+($O965*'fnd base rates'!G$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,7)))\n*$R965","v":728.02036799999996},{"$f":"(($D965*'fnd base rates'!H$107)\n+($E965*'fnd base rates'!H$108)\n+($F965*'fnd base rates'!H$109)\n+($G965*'fnd base rates'!H$110)\n+($H965*'fnd base rates'!H$111)\n+($I965*'fnd base rates'!H$112)\n+($J965*'fnd base rates'!H$113)\n+($K965*'fnd base rates'!H$114)\n+($M965*'fnd base rates'!H$116)\n+($N965*'fnd base rates'!H$117)\n+($O965*'fnd base rates'!H$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,8)))","v":1812.95372},{"$f":"(($D965*'fnd base rates'!I$107)\n+($E965*'fnd base rates'!I$108)\n+($F965*'fnd base rates'!I$109)\n+($G965*'fnd base rates'!I$110)\n+($H965*'fnd base rates'!I$111)\n+($I965*'fnd base rates'!I$112)\n+($J965*'fnd base rates'!I$113)\n+($K965*'fnd base rates'!I$114)\n+($M965*'fnd base rates'!I$116)\n+($N965*'fnd base rates'!I$117)\n+($O965*'fnd base rates'!I$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,9)))\n*$R965","v":1219.56},{"$f":"(($D965*'fnd base rates'!J$107)\n+($E965*'fnd base rates'!J$108)\n+($F965*'fnd base rates'!J$109)\n+($G965*'fnd base rates'!J$110)\n+($H965*'fnd base rates'!J$111)\n+($I965*'fnd base rates'!J$112)\n+($J965*'fnd base rates'!J$113)\n+($K965*'fnd base rates'!J$114)\n+($M965*'fnd base rates'!J$116)\n+($N965*'fnd base rates'!J$117)\n+($O965*'fnd base rates'!J$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,10)))\n*$R965","v":2864.2200000000003},{"$f":"(($D965*'fnd base rates'!K$107)\n+($E965*'fnd base rates'!K$108)\n+($F965*'fnd base rates'!K$109)\n+($G965*'fnd base rates'!K$110)\n+($H965*'fnd base rates'!K$111)\n+($I965*'fnd base rates'!K$112)\n+($J965*'fnd base rates'!K$113)\n+($K965*'fnd base rates'!K$114)\n+($M965*'fnd base rates'!K$116)\n+($N965*'fnd base rates'!K$117)\n+($O965*'fnd base rates'!K$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,11)))\n*$R965","v":2440.9240380000001},{"$f":"(($D965*'fnd base rates'!L$107)\n+($E965*'fnd base rates'!L$108)\n+($F965*'fnd base rates'!L$109)\n+($G965*'fnd base rates'!L$110)\n+($H965*'fnd base rates'!L$111)\n+($I965*'fnd base rates'!L$112)\n+($J965*'fnd base rates'!L$113)\n+($K965*'fnd base rates'!L$114)\n+($M965*'fnd base rates'!L$116)\n+($N965*'fnd base rates'!L$117)\n+($O965*'fnd base rates'!L$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,12)))","v":4736.97066},{"$f":"(($D965*'fnd base rates'!M$107)\n+($E965*'fnd base rates'!M$108)\n+($F965*'fnd base rates'!M$109)\n+($G965*'fnd base rates'!M$110)\n+($H965*'fnd base rates'!M$111)\n+($I965*'fnd base rates'!M$112)\n+($J965*'fnd base rates'!M$113)\n+($K965*'fnd base rates'!M$114)\n+($M965*'fnd base rates'!M$116)\n+($N965*'fnd base rates'!M$117)\n+($O965*'fnd base rates'!M$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,13)))","v":0},37684.042532000007,null,3508281161,"3508","281","161",1,2,37684.042532000007,18842,4072,14770,null,null,null,null,null,null,0,null,0]
["3508",3508281281,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D966","v":0},{"$f":"'fnd enro'!E966","v":0},{"$f":"'fnd enro'!F966","v":0},{"$f":"'fnd enro'!G966","v":0},{"$f":"'fnd enro'!H966","v":0},{"$f":"'fnd enro'!I966","v":149},{"$f":"'fnd enro'!J966","v":0},{"$f":"'fnd enro'!K966","v":5.8556999999999997},{"$f":"'fnd enro'!L966","v":0},{"$f":"'fnd enro'!M966","v":0},{"$f":"'fnd enro'!N966","v":0},{"$f":"'fnd enro'!O966","v":15},{"$f":"'fnd enro'!P966","v":146},{"$f":"'fnd enro'!R966","v":149},1,{"$f":"VALUE('fnd enro'!Q966)","v":12},null,{"$f":"(($D966*'fnd base rates'!C$107)\n+($E966*'fnd base rates'!C$108)\n+($F966*'fnd base rates'!C$109)\n+($G966*'fnd base rates'!C$110)\n+($H966*'fnd base rates'!C$111)\n+($I966*'fnd base rates'!C$112)\n+($J966*'fnd base rates'!C$113)\n+($K966*'fnd base rates'!C$114)\n+($M966*'fnd base rates'!C$116)\n+($N966*'fnd base rates'!C$117)\n+($O966*'fnd base rates'!C$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,3)))\n*$R966","v":103660.51803699997},{"$f":"(($D966*'fnd base rates'!D$107)\n+($E966*'fnd base rates'!D$108)\n+($F966*'fnd base rates'!D$109)\n+($G966*'fnd base rates'!D$110)\n+($H966*'fnd base rates'!D$111)\n+($I966*'fnd base rates'!D$112)\n+($J966*'fnd base rates'!D$113)\n+($K966*'fnd base rates'!D$114)\n+($M966*'fnd base rates'!D$116)\n+($N966*'fnd base rates'!D$117)\n+($O966*'fnd base rates'!D$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,4)))\n*$R966","v":203555.37},{"$f":"(($D966*'fnd base rates'!E$107)\n+($E966*'fnd base rates'!E$108)\n+($F966*'fnd base rates'!E$109)\n+($G966*'fnd base rates'!E$110)\n+($H966*'fnd base rates'!E$111)\n+($I966*'fnd base rates'!E$112)\n+($J966*'fnd base rates'!E$113)\n+($K966*'fnd base rates'!E$114)\n+($M966*'fnd base rates'!E$116)\n+($N966*'fnd base rates'!E$117)\n+($O966*'fnd base rates'!E$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,5)))\n*$R966","v":1575537.4920659999},{"$f":"(($D966*'fnd base rates'!F$107)\n+($E966*'fnd base rates'!F$108)\n+($F966*'fnd base rates'!F$109)\n+($G966*'fnd base rates'!F$110)\n+($H966*'fnd base rates'!F$111)\n+($I966*'fnd base rates'!F$112)\n+($J966*'fnd base rates'!F$113)\n+($K966*'fnd base rates'!F$114)\n+($M966*'fnd base rates'!F$116)\n+($N966*'fnd base rates'!F$117)\n+($O966*'fnd base rates'!F$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,6)))\n*$R966","v":144279.80397399998},{"$f":"(($D966*'fnd base rates'!G$107)\n+($E966*'fnd base rates'!G$108)\n+($F966*'fnd base rates'!G$109)\n+($G966*'fnd base rates'!G$110)\n+($H966*'fnd base rates'!G$111)\n+($I966*'fnd base rates'!G$112)\n+($J966*'fnd base rates'!G$113)\n+($K966*'fnd base rates'!G$114)\n+($M966*'fnd base rates'!G$116)\n+($N966*'fnd base rates'!G$117)\n+($O966*'fnd base rates'!G$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,7)))\n*$R966","v":64510.907416000002},{"$f":"(($D966*'fnd base rates'!H$107)\n+($E966*'fnd base rates'!H$108)\n+($F966*'fnd base rates'!H$109)\n+($G966*'fnd base rates'!H$110)\n+($H966*'fnd base rates'!H$111)\n+($I966*'fnd base rates'!H$112)\n+($J966*'fnd base rates'!H$113)\n+($K966*'fnd base rates'!H$114)\n+($M966*'fnd base rates'!H$116)\n+($N966*'fnd base rates'!H$117)\n+($O966*'fnd base rates'!H$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,8)))","v":138870.13214},{"$f":"(($D966*'fnd base rates'!I$107)\n+($E966*'fnd base rates'!I$108)\n+($F966*'fnd base rates'!I$109)\n+($G966*'fnd base rates'!I$110)\n+($H966*'fnd base rates'!I$111)\n+($I966*'fnd base rates'!I$112)\n+($J966*'fnd base rates'!I$113)\n+($K966*'fnd base rates'!I$114)\n+($M966*'fnd base rates'!I$116)\n+($N966*'fnd base rates'!I$117)\n+($O966*'fnd base rates'!I$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,9)))\n*$R966","v":100065.2},{"$f":"(($D966*'fnd base rates'!J$107)\n+($E966*'fnd base rates'!J$108)\n+($F966*'fnd base rates'!J$109)\n+($G966*'fnd base rates'!J$110)\n+($H966*'fnd base rates'!J$111)\n+($I966*'fnd base rates'!J$112)\n+($J966*'fnd base rates'!J$113)\n+($K966*'fnd base rates'!J$114)\n+($M966*'fnd base rates'!J$116)\n+($N966*'fnd base rates'!J$117)\n+($O966*'fnd base rates'!J$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,10)))\n*$R966","v":254295.93999999997},{"$f":"(($D966*'fnd base rates'!K$107)\n+($E966*'fnd base rates'!K$108)\n+($F966*'fnd base rates'!K$109)\n+($G966*'fnd base rates'!K$110)\n+($H966*'fnd base rates'!K$111)\n+($I966*'fnd base rates'!K$112)\n+($J966*'fnd base rates'!K$113)\n+($K966*'fnd base rates'!K$114)\n+($M966*'fnd base rates'!K$116)\n+($N966*'fnd base rates'!K$117)\n+($O966*'fnd base rates'!K$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,11)))\n*$R966","v":187553.94083100001},{"$f":"(($D966*'fnd base rates'!L$107)\n+($E966*'fnd base rates'!L$108)\n+($F966*'fnd base rates'!L$109)\n+($G966*'fnd base rates'!L$110)\n+($H966*'fnd base rates'!L$111)\n+($I966*'fnd base rates'!L$112)\n+($J966*'fnd base rates'!L$113)\n+($K966*'fnd base rates'!L$114)\n+($M966*'fnd base rates'!L$116)\n+($N966*'fnd base rates'!L$117)\n+($O966*'fnd base rates'!L$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,12)))","v":391291.56417000003},{"$f":"(($D966*'fnd base rates'!M$107)\n+($E966*'fnd base rates'!M$108)\n+($F966*'fnd base rates'!M$109)\n+($G966*'fnd base rates'!M$110)\n+($H966*'fnd base rates'!M$111)\n+($I966*'fnd base rates'!M$112)\n+($J966*'fnd base rates'!M$113)\n+($K966*'fnd base rates'!M$114)\n+($M966*'fnd base rates'!M$116)\n+($N966*'fnd base rates'!M$117)\n+($O966*'fnd base rates'!M$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,13)))","v":0},3163620.8686340004,null,3508281281,"3508","281","281",1,149,3163620.8686340004,21232,1681,19551,null,null,null,null,null,null,0,null,0]
["3509",3509095095,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D967","v":0},{"$f":"'fnd enro'!E967","v":0},{"$f":"'fnd enro'!F967","v":0},{"$f":"'fnd enro'!G967","v":0},{"$f":"'fnd enro'!H967","v":306},{"$f":"'fnd enro'!I967","v":258},{"$f":"'fnd enro'!J967","v":0},{"$f":"'fnd enro'!K967","v":22.165199999999999},{"$f":"'fnd enro'!L967","v":0},{"$f":"'fnd enro'!M967","v":0},{"$f":"'fnd enro'!N967","v":50},{"$f":"'fnd enro'!O967","v":49},{"$f":"'fnd enro'!P967","v":448},{"$f":"'fnd enro'!R967","v":564},1,{"$f":"VALUE('fnd enro'!Q967)","v":12},null,{"$f":"(($D967*'fnd base rates'!C$107)\n+($E967*'fnd base rates'!C$108)\n+($F967*'fnd base rates'!C$109)\n+($G967*'fnd base rates'!C$110)\n+($H967*'fnd base rates'!C$111)\n+($I967*'fnd base rates'!C$112)\n+($J967*'fnd base rates'!C$113)\n+($K967*'fnd base rates'!C$114)\n+($M967*'fnd base rates'!C$116)\n+($N967*'fnd base rates'!C$117)\n+($O967*'fnd base rates'!C$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,3)))\n*$R967","v":385279.52693199995},{"$f":"(($D967*'fnd base rates'!D$107)\n+($E967*'fnd base rates'!D$108)\n+($F967*'fnd base rates'!D$109)\n+($G967*'fnd base rates'!D$110)\n+($H967*'fnd base rates'!D$111)\n+($I967*'fnd base rates'!D$112)\n+($J967*'fnd base rates'!D$113)\n+($K967*'fnd base rates'!D$114)\n+($M967*'fnd base rates'!D$116)\n+($N967*'fnd base rates'!D$117)\n+($O967*'fnd base rates'!D$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,4)))\n*$R967","v":722147.8899999999},{"$f":"(($D967*'fnd base rates'!E$107)\n+($E967*'fnd base rates'!E$108)\n+($F967*'fnd base rates'!E$109)\n+($G967*'fnd base rates'!E$110)\n+($H967*'fnd base rates'!E$111)\n+($I967*'fnd base rates'!E$112)\n+($J967*'fnd base rates'!E$113)\n+($K967*'fnd base rates'!E$114)\n+($M967*'fnd base rates'!E$116)\n+($N967*'fnd base rates'!E$117)\n+($O967*'fnd base rates'!E$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,5)))\n*$R967","v":4997113.8311759997},{"$f":"(($D967*'fnd base rates'!F$107)\n+($E967*'fnd base rates'!F$108)\n+($F967*'fnd base rates'!F$109)\n+($G967*'fnd base rates'!F$110)\n+($H967*'fnd base rates'!F$111)\n+($I967*'fnd base rates'!F$112)\n+($J967*'fnd base rates'!F$113)\n+($K967*'fnd base rates'!F$114)\n+($M967*'fnd base rates'!F$116)\n+($N967*'fnd base rates'!F$117)\n+($O967*'fnd base rates'!F$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,6)))\n*$R967","v":589914.08826400002},{"$f":"(($D967*'fnd base rates'!G$107)\n+($E967*'fnd base rates'!G$108)\n+($F967*'fnd base rates'!G$109)\n+($G967*'fnd base rates'!G$110)\n+($H967*'fnd base rates'!G$111)\n+($I967*'fnd base rates'!G$112)\n+($J967*'fnd base rates'!G$113)\n+($K967*'fnd base rates'!G$114)\n+($M967*'fnd base rates'!G$116)\n+($N967*'fnd base rates'!G$117)\n+($O967*'fnd base rates'!G$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,7)))\n*$R967","v":221146.883776},{"$f":"(($D967*'fnd base rates'!H$107)\n+($E967*'fnd base rates'!H$108)\n+($F967*'fnd base rates'!H$109)\n+($G967*'fnd base rates'!H$110)\n+($H967*'fnd base rates'!H$111)\n+($I967*'fnd base rates'!H$112)\n+($J967*'fnd base rates'!H$113)\n+($K967*'fnd base rates'!H$114)\n+($M967*'fnd base rates'!H$116)\n+($N967*'fnd base rates'!H$117)\n+($O967*'fnd base rates'!H$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,8)))","v":428944.91904000001},{"$f":"(($D967*'fnd base rates'!I$107)\n+($E967*'fnd base rates'!I$108)\n+($F967*'fnd base rates'!I$109)\n+($G967*'fnd base rates'!I$110)\n+($H967*'fnd base rates'!I$111)\n+($I967*'fnd base rates'!I$112)\n+($J967*'fnd base rates'!I$113)\n+($K967*'fnd base rates'!I$114)\n+($M967*'fnd base rates'!I$116)\n+($N967*'fnd base rates'!I$117)\n+($O967*'fnd base rates'!I$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,9)))\n*$R967","v":346867.28},{"$f":"(($D967*'fnd base rates'!J$107)\n+($E967*'fnd base rates'!J$108)\n+($F967*'fnd base rates'!J$109)\n+($G967*'fnd base rates'!J$110)\n+($H967*'fnd base rates'!J$111)\n+($I967*'fnd base rates'!J$112)\n+($J967*'fnd base rates'!J$113)\n+($K967*'fnd base rates'!J$114)\n+($M967*'fnd base rates'!J$116)\n+($N967*'fnd base rates'!J$117)\n+($O967*'fnd base rates'!J$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,10)))\n*$R967","v":741465.49999999988},{"$f":"(($D967*'fnd base rates'!K$107)\n+($E967*'fnd base rates'!K$108)\n+($F967*'fnd base rates'!K$109)\n+($G967*'fnd base rates'!K$110)\n+($H967*'fnd base rates'!K$111)\n+($I967*'fnd base rates'!K$112)\n+($J967*'fnd base rates'!K$113)\n+($K967*'fnd base rates'!K$114)\n+($M967*'fnd base rates'!K$116)\n+($N967*'fnd base rates'!K$117)\n+($O967*'fnd base rates'!K$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,11)))\n*$R967","v":735111.67871600005},{"$f":"(($D967*'fnd base rates'!L$107)\n+($E967*'fnd base rates'!L$108)\n+($F967*'fnd base rates'!L$109)\n+($G967*'fnd base rates'!L$110)\n+($H967*'fnd base rates'!L$111)\n+($I967*'fnd base rates'!L$112)\n+($J967*'fnd base rates'!L$113)\n+($K967*'fnd base rates'!L$114)\n+($M967*'fnd base rates'!L$116)\n+($N967*'fnd base rates'!L$117)\n+($O967*'fnd base rates'!L$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,12)))","v":1459506.1561199999},{"$f":"(($D967*'fnd base rates'!M$107)\n+($E967*'fnd base rates'!M$108)\n+($F967*'fnd base rates'!M$109)\n+($G967*'fnd base rates'!M$110)\n+($H967*'fnd base rates'!M$111)\n+($I967*'fnd base rates'!M$112)\n+($J967*'fnd base rates'!M$113)\n+($K967*'fnd base rates'!M$114)\n+($M967*'fnd base rates'!M$116)\n+($N967*'fnd base rates'!M$117)\n+($O967*'fnd base rates'!M$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,13)))","v":0},10627497.754023999,null,3509095095,"3509","095","095",1,564,10627497.754023999,18843,-849,19692,null,null,null,null,null,null,0,null,0]
["3509",3509095201,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D968","v":0},{"$f":"'fnd enro'!E968","v":0},{"$f":"'fnd enro'!F968","v":0},{"$f":"'fnd enro'!G968","v":0},{"$f":"'fnd enro'!H968","v":3},{"$f":"'fnd enro'!I968","v":2},{"$f":"'fnd enro'!J968","v":0},{"$f":"'fnd enro'!K968","v":0.19650000000000001},{"$f":"'fnd enro'!L968","v":0},{"$f":"'fnd enro'!M968","v":0},{"$f":"'fnd enro'!N968","v":0},{"$f":"'fnd enro'!O968","v":0},{"$f":"'fnd enro'!P968","v":4},{"$f":"'fnd enro'!R968","v":5},1,{"$f":"VALUE('fnd enro'!Q968)","v":12},null,{"$f":"(($D968*'fnd base rates'!C$107)\n+($E968*'fnd base rates'!C$108)\n+($F968*'fnd base rates'!C$109)\n+($G968*'fnd base rates'!C$110)\n+($H968*'fnd base rates'!C$111)\n+($I968*'fnd base rates'!C$112)\n+($J968*'fnd base rates'!C$113)\n+($K968*'fnd base rates'!C$114)\n+($M968*'fnd base rates'!C$116)\n+($N968*'fnd base rates'!C$117)\n+($O968*'fnd base rates'!C$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,3)))\n*$R968","v":3311.3745649999996},{"$f":"(($D968*'fnd base rates'!D$107)\n+($E968*'fnd base rates'!D$108)\n+($F968*'fnd base rates'!D$109)\n+($G968*'fnd base rates'!D$110)\n+($H968*'fnd base rates'!D$111)\n+($I968*'fnd base rates'!D$112)\n+($J968*'fnd base rates'!D$113)\n+($K968*'fnd base rates'!D$114)\n+($M968*'fnd base rates'!D$116)\n+($N968*'fnd base rates'!D$117)\n+($O968*'fnd base rates'!D$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,4)))\n*$R968","v":6229.3799999999992},{"$f":"(($D968*'fnd base rates'!E$107)\n+($E968*'fnd base rates'!E$108)\n+($F968*'fnd base rates'!E$109)\n+($G968*'fnd base rates'!E$110)\n+($H968*'fnd base rates'!E$111)\n+($I968*'fnd base rates'!E$112)\n+($J968*'fnd base rates'!E$113)\n+($K968*'fnd base rates'!E$114)\n+($M968*'fnd base rates'!E$116)\n+($N968*'fnd base rates'!E$117)\n+($O968*'fnd base rates'!E$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,5)))\n*$R968","v":42692.905169999998},{"$f":"(($D968*'fnd base rates'!F$107)\n+($E968*'fnd base rates'!F$108)\n+($F968*'fnd base rates'!F$109)\n+($G968*'fnd base rates'!F$110)\n+($H968*'fnd base rates'!F$111)\n+($I968*'fnd base rates'!F$112)\n+($J968*'fnd base rates'!F$113)\n+($K968*'fnd base rates'!F$114)\n+($M968*'fnd base rates'!F$116)\n+($N968*'fnd base rates'!F$117)\n+($O968*'fnd base rates'!F$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,6)))\n*$R968","v":5074.65463},{"$f":"(($D968*'fnd base rates'!G$107)\n+($E968*'fnd base rates'!G$108)\n+($F968*'fnd base rates'!G$109)\n+($G968*'fnd base rates'!G$110)\n+($H968*'fnd base rates'!G$111)\n+($I968*'fnd base rates'!G$112)\n+($J968*'fnd base rates'!G$113)\n+($K968*'fnd base rates'!G$114)\n+($M968*'fnd base rates'!G$116)\n+($N968*'fnd base rates'!G$117)\n+($O968*'fnd base rates'!G$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,7)))\n*$R968","v":1915.4909200000002},{"$f":"(($D968*'fnd base rates'!H$107)\n+($E968*'fnd base rates'!H$108)\n+($F968*'fnd base rates'!H$109)\n+($G968*'fnd base rates'!H$110)\n+($H968*'fnd base rates'!H$111)\n+($I968*'fnd base rates'!H$112)\n+($J968*'fnd base rates'!H$113)\n+($K968*'fnd base rates'!H$114)\n+($M968*'fnd base rates'!H$116)\n+($N968*'fnd base rates'!H$117)\n+($O968*'fnd base rates'!H$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,8)))","v":3576.8042999999993},{"$f":"(($D968*'fnd base rates'!I$107)\n+($E968*'fnd base rates'!I$108)\n+($F968*'fnd base rates'!I$109)\n+($G968*'fnd base rates'!I$110)\n+($H968*'fnd base rates'!I$111)\n+($I968*'fnd base rates'!I$112)\n+($J968*'fnd base rates'!I$113)\n+($K968*'fnd base rates'!I$114)\n+($M968*'fnd base rates'!I$116)\n+($N968*'fnd base rates'!I$117)\n+($O968*'fnd base rates'!I$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,9)))\n*$R968","v":2988.29},{"$f":"(($D968*'fnd base rates'!J$107)\n+($E968*'fnd base rates'!J$108)\n+($F968*'fnd base rates'!J$109)\n+($G968*'fnd base rates'!J$110)\n+($H968*'fnd base rates'!J$111)\n+($I968*'fnd base rates'!J$112)\n+($J968*'fnd base rates'!J$113)\n+($K968*'fnd base rates'!J$114)\n+($M968*'fnd base rates'!J$116)\n+($N968*'fnd base rates'!J$117)\n+($O968*'fnd base rates'!J$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,10)))\n*$R968","v":6479.28},{"$f":"(($D968*'fnd base rates'!K$107)\n+($E968*'fnd base rates'!K$108)\n+($F968*'fnd base rates'!K$109)\n+($G968*'fnd base rates'!K$110)\n+($H968*'fnd base rates'!K$111)\n+($I968*'fnd base rates'!K$112)\n+($J968*'fnd base rates'!K$113)\n+($K968*'fnd base rates'!K$114)\n+($M968*'fnd base rates'!K$116)\n+($N968*'fnd base rates'!K$117)\n+($O968*'fnd base rates'!K$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,11)))\n*$R968","v":6204.2800950000001},{"$f":"(($D968*'fnd base rates'!L$107)\n+($E968*'fnd base rates'!L$108)\n+($F968*'fnd base rates'!L$109)\n+($G968*'fnd base rates'!L$110)\n+($H968*'fnd base rates'!L$111)\n+($I968*'fnd base rates'!L$112)\n+($J968*'fnd base rates'!L$113)\n+($K968*'fnd base rates'!L$114)\n+($M968*'fnd base rates'!L$116)\n+($N968*'fnd base rates'!L$117)\n+($O968*'fnd base rates'!L$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,12)))","v":12707.77665},{"$f":"(($D968*'fnd base rates'!M$107)\n+($E968*'fnd base rates'!M$108)\n+($F968*'fnd base rates'!M$109)\n+($G968*'fnd base rates'!M$110)\n+($H968*'fnd base rates'!M$111)\n+($I968*'fnd base rates'!M$112)\n+($J968*'fnd base rates'!M$113)\n+($K968*'fnd base rates'!M$114)\n+($M968*'fnd base rates'!M$116)\n+($N968*'fnd base rates'!M$117)\n+($O968*'fnd base rates'!M$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,13)))","v":0},91180.236329999985,null,3509095201,"3509","095","201",1,5,91180.236329999985,18236,311,17925,null,null,null,null,null,null,0,null,0]
["3509",3509095292,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D969","v":0},{"$f":"'fnd enro'!E969","v":0},{"$f":"'fnd enro'!F969","v":0},{"$f":"'fnd enro'!G969","v":0},{"$f":"'fnd enro'!H969","v":0},{"$f":"'fnd enro'!I969","v":2},{"$f":"'fnd enro'!J969","v":0},{"$f":"'fnd enro'!K969","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L969","v":0},{"$f":"'fnd enro'!M969","v":0},{"$f":"'fnd enro'!N969","v":0},{"$f":"'fnd enro'!O969","v":0},{"$f":"'fnd enro'!P969","v":2},{"$f":"'fnd enro'!R969","v":2},1,{"$f":"VALUE('fnd enro'!Q969)","v":6},null,{"$f":"(($D969*'fnd base rates'!C$107)\n+($E969*'fnd base rates'!C$108)\n+($F969*'fnd base rates'!C$109)\n+($G969*'fnd base rates'!C$110)\n+($H969*'fnd base rates'!C$111)\n+($I969*'fnd base rates'!C$112)\n+($J969*'fnd base rates'!C$113)\n+($K969*'fnd base rates'!C$114)\n+($M969*'fnd base rates'!C$116)\n+($N969*'fnd base rates'!C$117)\n+($O969*'fnd base rates'!C$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,3)))\n*$R969","v":1286.1578259999999},{"$f":"(($D969*'fnd base rates'!D$107)\n+($E969*'fnd base rates'!D$108)\n+($F969*'fnd base rates'!D$109)\n+($G969*'fnd base rates'!D$110)\n+($H969*'fnd base rates'!D$111)\n+($I969*'fnd base rates'!D$112)\n+($J969*'fnd base rates'!D$113)\n+($K969*'fnd base rates'!D$114)\n+($M969*'fnd base rates'!D$116)\n+($N969*'fnd base rates'!D$117)\n+($O969*'fnd base rates'!D$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,4)))\n*$R969","v":2309.94},{"$f":"(($D969*'fnd base rates'!E$107)\n+($E969*'fnd base rates'!E$108)\n+($F969*'fnd base rates'!E$109)\n+($G969*'fnd base rates'!E$110)\n+($H969*'fnd base rates'!E$111)\n+($I969*'fnd base rates'!E$112)\n+($J969*'fnd base rates'!E$113)\n+($K969*'fnd base rates'!E$114)\n+($M969*'fnd base rates'!E$116)\n+($N969*'fnd base rates'!E$117)\n+($O969*'fnd base rates'!E$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,5)))\n*$R969","v":17148.646068000002},{"$f":"(($D969*'fnd base rates'!F$107)\n+($E969*'fnd base rates'!F$108)\n+($F969*'fnd base rates'!F$109)\n+($G969*'fnd base rates'!F$110)\n+($H969*'fnd base rates'!F$111)\n+($I969*'fnd base rates'!F$112)\n+($J969*'fnd base rates'!F$113)\n+($K969*'fnd base rates'!F$114)\n+($M969*'fnd base rates'!F$116)\n+($N969*'fnd base rates'!F$117)\n+($O969*'fnd base rates'!F$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,6)))\n*$R969","v":1891.9698520000002},{"$f":"(($D969*'fnd base rates'!G$107)\n+($E969*'fnd base rates'!G$108)\n+($F969*'fnd base rates'!G$109)\n+($G969*'fnd base rates'!G$110)\n+($H969*'fnd base rates'!G$111)\n+($I969*'fnd base rates'!G$112)\n+($J969*'fnd base rates'!G$113)\n+($K969*'fnd base rates'!G$114)\n+($M969*'fnd base rates'!G$116)\n+($N969*'fnd base rates'!G$117)\n+($O969*'fnd base rates'!G$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,7)))\n*$R969","v":674.30036799999993},{"$f":"(($D969*'fnd base rates'!H$107)\n+($E969*'fnd base rates'!H$108)\n+($F969*'fnd base rates'!H$109)\n+($G969*'fnd base rates'!H$110)\n+($H969*'fnd base rates'!H$111)\n+($I969*'fnd base rates'!H$112)\n+($J969*'fnd base rates'!H$113)\n+($K969*'fnd base rates'!H$114)\n+($M969*'fnd base rates'!H$116)\n+($N969*'fnd base rates'!H$117)\n+($O969*'fnd base rates'!H$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,8)))","v":1804.71372},{"$f":"(($D969*'fnd base rates'!I$107)\n+($E969*'fnd base rates'!I$108)\n+($F969*'fnd base rates'!I$109)\n+($G969*'fnd base rates'!I$110)\n+($H969*'fnd base rates'!I$111)\n+($I969*'fnd base rates'!I$112)\n+($J969*'fnd base rates'!I$113)\n+($K969*'fnd base rates'!I$114)\n+($M969*'fnd base rates'!I$116)\n+($N969*'fnd base rates'!I$117)\n+($O969*'fnd base rates'!I$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,9)))\n*$R969","v":1174.72},{"$f":"(($D969*'fnd base rates'!J$107)\n+($E969*'fnd base rates'!J$108)\n+($F969*'fnd base rates'!J$109)\n+($G969*'fnd base rates'!J$110)\n+($H969*'fnd base rates'!J$111)\n+($I969*'fnd base rates'!J$112)\n+($J969*'fnd base rates'!J$113)\n+($K969*'fnd base rates'!J$114)\n+($M969*'fnd base rates'!J$116)\n+($N969*'fnd base rates'!J$117)\n+($O969*'fnd base rates'!J$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,10)))\n*$R969","v":2631.24},{"$f":"(($D969*'fnd base rates'!K$107)\n+($E969*'fnd base rates'!K$108)\n+($F969*'fnd base rates'!K$109)\n+($G969*'fnd base rates'!K$110)\n+($H969*'fnd base rates'!K$111)\n+($I969*'fnd base rates'!K$112)\n+($J969*'fnd base rates'!K$113)\n+($K969*'fnd base rates'!K$114)\n+($M969*'fnd base rates'!K$116)\n+($N969*'fnd base rates'!K$117)\n+($O969*'fnd base rates'!K$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,11)))\n*$R969","v":2440.9240380000001},{"$f":"(($D969*'fnd base rates'!L$107)\n+($E969*'fnd base rates'!L$108)\n+($F969*'fnd base rates'!L$109)\n+($G969*'fnd base rates'!L$110)\n+($H969*'fnd base rates'!L$111)\n+($I969*'fnd base rates'!L$112)\n+($J969*'fnd base rates'!L$113)\n+($K969*'fnd base rates'!L$114)\n+($M969*'fnd base rates'!L$116)\n+($N969*'fnd base rates'!L$117)\n+($O969*'fnd base rates'!L$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,12)))","v":4547.6506599999993},{"$f":"(($D969*'fnd base rates'!M$107)\n+($E969*'fnd base rates'!M$108)\n+($F969*'fnd base rates'!M$109)\n+($G969*'fnd base rates'!M$110)\n+($H969*'fnd base rates'!M$111)\n+($I969*'fnd base rates'!M$112)\n+($J969*'fnd base rates'!M$113)\n+($K969*'fnd base rates'!M$114)\n+($M969*'fnd base rates'!M$116)\n+($N969*'fnd base rates'!M$117)\n+($O969*'fnd base rates'!M$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,13)))","v":0},35910.262532000008,null,3509095292,"3509","095","292",1,2,35910.262532000008,17955,-121,18076,null,null,null,null,null,null,0,null,0]
["3509",3509095293,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D970","v":0},{"$f":"'fnd enro'!E970","v":0},{"$f":"'fnd enro'!F970","v":0},{"$f":"'fnd enro'!G970","v":0},{"$f":"'fnd enro'!H970","v":0},{"$f":"'fnd enro'!I970","v":1},{"$f":"'fnd enro'!J970","v":0},{"$f":"'fnd enro'!K970","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L970","v":0},{"$f":"'fnd enro'!M970","v":0},{"$f":"'fnd enro'!N970","v":0},{"$f":"'fnd enro'!O970","v":0},{"$f":"'fnd enro'!P970","v":1},{"$f":"'fnd enro'!R970","v":1},1,{"$f":"VALUE('fnd enro'!Q970)","v":10},null,{"$f":"(($D970*'fnd base rates'!C$107)\n+($E970*'fnd base rates'!C$108)\n+($F970*'fnd base rates'!C$109)\n+($G970*'fnd base rates'!C$110)\n+($H970*'fnd base rates'!C$111)\n+($I970*'fnd base rates'!C$112)\n+($J970*'fnd base rates'!C$113)\n+($K970*'fnd base rates'!C$114)\n+($M970*'fnd base rates'!C$116)\n+($N970*'fnd base rates'!C$117)\n+($O970*'fnd base rates'!C$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,3)))\n*$R970","v":667.01891299999988},{"$f":"(($D970*'fnd base rates'!D$107)\n+($E970*'fnd base rates'!D$108)\n+($F970*'fnd base rates'!D$109)\n+($G970*'fnd base rates'!D$110)\n+($H970*'fnd base rates'!D$111)\n+($I970*'fnd base rates'!D$112)\n+($J970*'fnd base rates'!D$113)\n+($K970*'fnd base rates'!D$114)\n+($M970*'fnd base rates'!D$116)\n+($N970*'fnd base rates'!D$117)\n+($O970*'fnd base rates'!D$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,4)))\n*$R970","v":1268.4000000000001},{"$f":"(($D970*'fnd base rates'!E$107)\n+($E970*'fnd base rates'!E$108)\n+($F970*'fnd base rates'!E$109)\n+($G970*'fnd base rates'!E$110)\n+($H970*'fnd base rates'!E$111)\n+($I970*'fnd base rates'!E$112)\n+($J970*'fnd base rates'!E$113)\n+($K970*'fnd base rates'!E$114)\n+($M970*'fnd base rates'!E$116)\n+($N970*'fnd base rates'!E$117)\n+($O970*'fnd base rates'!E$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,5)))\n*$R970","v":9681.6330340000004},{"$f":"(($D970*'fnd base rates'!F$107)\n+($E970*'fnd base rates'!F$108)\n+($F970*'fnd base rates'!F$109)\n+($G970*'fnd base rates'!F$110)\n+($H970*'fnd base rates'!F$111)\n+($I970*'fnd base rates'!F$112)\n+($J970*'fnd base rates'!F$113)\n+($K970*'fnd base rates'!F$114)\n+($M970*'fnd base rates'!F$116)\n+($N970*'fnd base rates'!F$117)\n+($O970*'fnd base rates'!F$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,6)))\n*$R970","v":945.98492600000009},{"$f":"(($D970*'fnd base rates'!G$107)\n+($E970*'fnd base rates'!G$108)\n+($F970*'fnd base rates'!G$109)\n+($G970*'fnd base rates'!G$110)\n+($H970*'fnd base rates'!G$111)\n+($I970*'fnd base rates'!G$112)\n+($J970*'fnd base rates'!G$113)\n+($K970*'fnd base rates'!G$114)\n+($M970*'fnd base rates'!G$116)\n+($N970*'fnd base rates'!G$117)\n+($O970*'fnd base rates'!G$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,7)))\n*$R970","v":390.87018399999999},{"$f":"(($D970*'fnd base rates'!H$107)\n+($E970*'fnd base rates'!H$108)\n+($F970*'fnd base rates'!H$109)\n+($G970*'fnd base rates'!H$110)\n+($H970*'fnd base rates'!H$111)\n+($I970*'fnd base rates'!H$112)\n+($J970*'fnd base rates'!H$113)\n+($K970*'fnd base rates'!H$114)\n+($M970*'fnd base rates'!H$116)\n+($N970*'fnd base rates'!H$117)\n+($O970*'fnd base rates'!H$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,8)))","v":910.58686},{"$f":"(($D970*'fnd base rates'!I$107)\n+($E970*'fnd base rates'!I$108)\n+($F970*'fnd base rates'!I$109)\n+($G970*'fnd base rates'!I$110)\n+($H970*'fnd base rates'!I$111)\n+($I970*'fnd base rates'!I$112)\n+($J970*'fnd base rates'!I$113)\n+($K970*'fnd base rates'!I$114)\n+($M970*'fnd base rates'!I$116)\n+($N970*'fnd base rates'!I$117)\n+($O970*'fnd base rates'!I$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,9)))\n*$R970","v":632.20000000000005},{"$f":"(($D970*'fnd base rates'!J$107)\n+($E970*'fnd base rates'!J$108)\n+($F970*'fnd base rates'!J$109)\n+($G970*'fnd base rates'!J$110)\n+($H970*'fnd base rates'!J$111)\n+($I970*'fnd base rates'!J$112)\n+($J970*'fnd base rates'!J$113)\n+($K970*'fnd base rates'!J$114)\n+($M970*'fnd base rates'!J$116)\n+($N970*'fnd base rates'!J$117)\n+($O970*'fnd base rates'!J$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,10)))\n*$R970","v":1548.6100000000001},{"$f":"(($D970*'fnd base rates'!K$107)\n+($E970*'fnd base rates'!K$108)\n+($F970*'fnd base rates'!K$109)\n+($G970*'fnd base rates'!K$110)\n+($H970*'fnd base rates'!K$111)\n+($I970*'fnd base rates'!K$112)\n+($J970*'fnd base rates'!K$113)\n+($K970*'fnd base rates'!K$114)\n+($M970*'fnd base rates'!K$116)\n+($N970*'fnd base rates'!K$117)\n+($O970*'fnd base rates'!K$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,11)))\n*$R970","v":1220.4620190000001},{"$f":"(($D970*'fnd base rates'!L$107)\n+($E970*'fnd base rates'!L$108)\n+($F970*'fnd base rates'!L$109)\n+($G970*'fnd base rates'!L$110)\n+($H970*'fnd base rates'!L$111)\n+($I970*'fnd base rates'!L$112)\n+($J970*'fnd base rates'!L$113)\n+($K970*'fnd base rates'!L$114)\n+($M970*'fnd base rates'!L$116)\n+($N970*'fnd base rates'!L$117)\n+($O970*'fnd base rates'!L$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,12)))","v":2463.1653299999998},{"$f":"(($D970*'fnd base rates'!M$107)\n+($E970*'fnd base rates'!M$108)\n+($F970*'fnd base rates'!M$109)\n+($G970*'fnd base rates'!M$110)\n+($H970*'fnd base rates'!M$111)\n+($I970*'fnd base rates'!M$112)\n+($J970*'fnd base rates'!M$113)\n+($K970*'fnd base rates'!M$114)\n+($M970*'fnd base rates'!M$116)\n+($N970*'fnd base rates'!M$117)\n+($O970*'fnd base rates'!M$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,13)))","v":0},19728.931266,null,3509095293,"3509","095","293",1,1,19728.931266,19729,1901,17828,null,null,null,null,null,null,0,null,0]
["3509",3509095331,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D971","v":0},{"$f":"'fnd enro'!E971","v":0},{"$f":"'fnd enro'!F971","v":0},{"$f":"'fnd enro'!G971","v":0},{"$f":"'fnd enro'!H971","v":2},{"$f":"'fnd enro'!I971","v":0},{"$f":"'fnd enro'!J971","v":0},{"$f":"'fnd enro'!K971","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L971","v":0},{"$f":"'fnd enro'!M971","v":0},{"$f":"'fnd enro'!N971","v":0},{"$f":"'fnd enro'!O971","v":0},{"$f":"'fnd enro'!P971","v":2},{"$f":"'fnd enro'!R971","v":2},{"$f":"VLOOKUP(B971,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q971)","v":7},null,{"$f":"(($D971*'fnd base rates'!C$107)\n+($E971*'fnd base rates'!C$108)\n+($F971*'fnd base rates'!C$109)\n+($G971*'fnd base rates'!C$110)\n+($H971*'fnd base rates'!C$111)\n+($I971*'fnd base rates'!C$112)\n+($J971*'fnd base rates'!C$113)\n+($K971*'fnd base rates'!C$114)\n+($M971*'fnd base rates'!C$116)\n+($N971*'fnd base rates'!C$117)\n+($O971*'fnd base rates'!C$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,3)))\n*$R971","v":1298.1378259999999},{"$f":"(($D971*'fnd base rates'!D$107)\n+($E971*'fnd base rates'!D$108)\n+($F971*'fnd base rates'!D$109)\n+($G971*'fnd base rates'!D$110)\n+($H971*'fnd base rates'!D$111)\n+($I971*'fnd base rates'!D$112)\n+($J971*'fnd base rates'!D$113)\n+($K971*'fnd base rates'!D$114)\n+($M971*'fnd base rates'!D$116)\n+($N971*'fnd base rates'!D$117)\n+($O971*'fnd base rates'!D$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,4)))\n*$R971","v":2366.64},{"$f":"(($D971*'fnd base rates'!E$107)\n+($E971*'fnd base rates'!E$108)\n+($F971*'fnd base rates'!E$109)\n+($G971*'fnd base rates'!E$110)\n+($H971*'fnd base rates'!E$111)\n+($I971*'fnd base rates'!E$112)\n+($J971*'fnd base rates'!E$113)\n+($K971*'fnd base rates'!E$114)\n+($M971*'fnd base rates'!E$116)\n+($N971*'fnd base rates'!E$117)\n+($O971*'fnd base rates'!E$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,5)))\n*$R971","v":14625.106068000001},{"$f":"(($D971*'fnd base rates'!F$107)\n+($E971*'fnd base rates'!F$108)\n+($F971*'fnd base rates'!F$109)\n+($G971*'fnd base rates'!F$110)\n+($H971*'fnd base rates'!F$111)\n+($I971*'fnd base rates'!F$112)\n+($J971*'fnd base rates'!F$113)\n+($K971*'fnd base rates'!F$114)\n+($M971*'fnd base rates'!F$116)\n+($N971*'fnd base rates'!F$117)\n+($O971*'fnd base rates'!F$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,6)))\n*$R971","v":2121.7898519999999},{"$f":"(($D971*'fnd base rates'!G$107)\n+($E971*'fnd base rates'!G$108)\n+($F971*'fnd base rates'!G$109)\n+($G971*'fnd base rates'!G$110)\n+($H971*'fnd base rates'!G$111)\n+($I971*'fnd base rates'!G$112)\n+($J971*'fnd base rates'!G$113)\n+($K971*'fnd base rates'!G$114)\n+($M971*'fnd base rates'!G$116)\n+($N971*'fnd base rates'!G$117)\n+($O971*'fnd base rates'!G$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,7)))\n*$R971","v":710.82036799999992},{"$f":"(($D971*'fnd base rates'!H$107)\n+($E971*'fnd base rates'!H$108)\n+($F971*'fnd base rates'!H$109)\n+($G971*'fnd base rates'!H$110)\n+($H971*'fnd base rates'!H$111)\n+($I971*'fnd base rates'!H$112)\n+($J971*'fnd base rates'!H$113)\n+($K971*'fnd base rates'!H$114)\n+($M971*'fnd base rates'!H$116)\n+($N971*'fnd base rates'!H$117)\n+($O971*'fnd base rates'!H$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,8)))","v":1163.5137200000001},{"$f":"(($D971*'fnd base rates'!I$107)\n+($E971*'fnd base rates'!I$108)\n+($F971*'fnd base rates'!I$109)\n+($G971*'fnd base rates'!I$110)\n+($H971*'fnd base rates'!I$111)\n+($I971*'fnd base rates'!I$112)\n+($J971*'fnd base rates'!I$113)\n+($K971*'fnd base rates'!I$114)\n+($M971*'fnd base rates'!I$116)\n+($N971*'fnd base rates'!I$117)\n+($O971*'fnd base rates'!I$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,9)))\n*$R971","v":1111.6799999999998},{"$f":"(($D971*'fnd base rates'!J$107)\n+($E971*'fnd base rates'!J$108)\n+($F971*'fnd base rates'!J$109)\n+($G971*'fnd base rates'!J$110)\n+($H971*'fnd base rates'!J$111)\n+($I971*'fnd base rates'!J$112)\n+($J971*'fnd base rates'!J$113)\n+($K971*'fnd base rates'!J$114)\n+($M971*'fnd base rates'!J$116)\n+($N971*'fnd base rates'!J$117)\n+($O971*'fnd base rates'!J$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,10)))\n*$R971","v":2059.46},{"$f":"(($D971*'fnd base rates'!K$107)\n+($E971*'fnd base rates'!K$108)\n+($F971*'fnd base rates'!K$109)\n+($G971*'fnd base rates'!K$110)\n+($H971*'fnd base rates'!K$111)\n+($I971*'fnd base rates'!K$112)\n+($J971*'fnd base rates'!K$113)\n+($K971*'fnd base rates'!K$114)\n+($M971*'fnd base rates'!K$116)\n+($N971*'fnd base rates'!K$117)\n+($O971*'fnd base rates'!K$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,11)))\n*$R971","v":2508.9040380000001},{"$f":"(($D971*'fnd base rates'!L$107)\n+($E971*'fnd base rates'!L$108)\n+($F971*'fnd base rates'!L$109)\n+($G971*'fnd base rates'!L$110)\n+($H971*'fnd base rates'!L$111)\n+($I971*'fnd base rates'!L$112)\n+($J971*'fnd base rates'!L$113)\n+($K971*'fnd base rates'!L$114)\n+($M971*'fnd base rates'!L$116)\n+($N971*'fnd base rates'!L$117)\n+($O971*'fnd base rates'!L$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,12)))","v":5028.97066},{"$f":"(($D971*'fnd base rates'!M$107)\n+($E971*'fnd base rates'!M$108)\n+($F971*'fnd base rates'!M$109)\n+($G971*'fnd base rates'!M$110)\n+($H971*'fnd base rates'!M$111)\n+($I971*'fnd base rates'!M$112)\n+($J971*'fnd base rates'!M$113)\n+($K971*'fnd base rates'!M$114)\n+($M971*'fnd base rates'!M$116)\n+($N971*'fnd base rates'!M$117)\n+($O971*'fnd base rates'!M$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U971:AE971)","v":32995.022532000003},null,{"$f":"B971","v":3509095331},{"$f":"IF($B971<499999999,MID($B971,1,3),MID($B971,1,4))","v":"3509"},{"$f":"IF($B971<499999999,MID($B971,4,3),MID($B971,5,3))","v":"095"},{"$f":"IF($B971<499999999,MID($B971,7,3),MID($B971,8,3))","v":"331"},{"$f":"IF(VLOOKUP(VALUE(IF(AH971<499999999,MID(AH971,4,3),MID(AH971,5,3))),distinfo,4)=R971,1,0)","v":1},2,{"$f":"AF971","v":32995.022532000003},{"$f":"IF(OR(AF971=0,AM971=0),0,ROUND(AN971/AM971,0))","v":16498},766,15732,null,null,null,null,null,null,{"$f":"AY971-AW971","v":0},null,{"$f":"BA971-AY971","v":0}]
["3510",3510281005,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D972","v":0},{"$f":"'fnd enro'!E972","v":0},{"$f":"'fnd enro'!F972","v":0},{"$f":"'fnd enro'!G972","v":1},{"$f":"'fnd enro'!H972","v":0},{"$f":"'fnd enro'!I972","v":0},{"$f":"'fnd enro'!J972","v":0},{"$f":"'fnd enro'!K972","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L972","v":0},{"$f":"'fnd enro'!M972","v":0},{"$f":"'fnd enro'!N972","v":0},{"$f":"'fnd enro'!O972","v":0},{"$f":"'fnd enro'!P972","v":1},{"$f":"'fnd enro'!R972","v":1},1,{"$f":"VALUE('fnd enro'!Q972)","v":8},null,{"$f":"(($D972*'fnd base rates'!C$107)\n+($E972*'fnd base rates'!C$108)\n+($F972*'fnd base rates'!C$109)\n+($G972*'fnd base rates'!C$110)\n+($H972*'fnd base rates'!C$111)\n+($I972*'fnd base rates'!C$112)\n+($J972*'fnd base rates'!C$113)\n+($K972*'fnd base rates'!C$114)\n+($M972*'fnd base rates'!C$116)\n+($N972*'fnd base rates'!C$117)\n+($O972*'fnd base rates'!C$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,3)))\n*$R972","v":655.05891299999996},{"$f":"(($D972*'fnd base rates'!D$107)\n+($E972*'fnd base rates'!D$108)\n+($F972*'fnd base rates'!D$109)\n+($G972*'fnd base rates'!D$110)\n+($H972*'fnd base rates'!D$111)\n+($I972*'fnd base rates'!D$112)\n+($J972*'fnd base rates'!D$113)\n+($K972*'fnd base rates'!D$114)\n+($M972*'fnd base rates'!D$116)\n+($N972*'fnd base rates'!D$117)\n+($O972*'fnd base rates'!D$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,4)))\n*$R972","v":1211.6799999999998},{"$f":"(($D972*'fnd base rates'!E$107)\n+($E972*'fnd base rates'!E$108)\n+($F972*'fnd base rates'!E$109)\n+($G972*'fnd base rates'!E$110)\n+($H972*'fnd base rates'!E$111)\n+($I972*'fnd base rates'!E$112)\n+($J972*'fnd base rates'!E$113)\n+($K972*'fnd base rates'!E$114)\n+($M972*'fnd base rates'!E$116)\n+($N972*'fnd base rates'!E$117)\n+($O972*'fnd base rates'!E$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,5)))\n*$R972","v":8035.2130340000003},{"$f":"(($D972*'fnd base rates'!F$107)\n+($E972*'fnd base rates'!F$108)\n+($F972*'fnd base rates'!F$109)\n+($G972*'fnd base rates'!F$110)\n+($H972*'fnd base rates'!F$111)\n+($I972*'fnd base rates'!F$112)\n+($J972*'fnd base rates'!F$113)\n+($K972*'fnd base rates'!F$114)\n+($M972*'fnd base rates'!F$116)\n+($N972*'fnd base rates'!F$117)\n+($O972*'fnd base rates'!F$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,6)))\n*$R972","v":1327.854926},{"$f":"(($D972*'fnd base rates'!G$107)\n+($E972*'fnd base rates'!G$108)\n+($F972*'fnd base rates'!G$109)\n+($G972*'fnd base rates'!G$110)\n+($H972*'fnd base rates'!G$111)\n+($I972*'fnd base rates'!G$112)\n+($J972*'fnd base rates'!G$113)\n+($K972*'fnd base rates'!G$114)\n+($M972*'fnd base rates'!G$116)\n+($N972*'fnd base rates'!G$117)\n+($O972*'fnd base rates'!G$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,7)))\n*$R972","v":356.50018399999999},{"$f":"(($D972*'fnd base rates'!H$107)\n+($E972*'fnd base rates'!H$108)\n+($F972*'fnd base rates'!H$109)\n+($G972*'fnd base rates'!H$110)\n+($H972*'fnd base rates'!H$111)\n+($I972*'fnd base rates'!H$112)\n+($J972*'fnd base rates'!H$113)\n+($K972*'fnd base rates'!H$114)\n+($M972*'fnd base rates'!H$116)\n+($N972*'fnd base rates'!H$117)\n+($O972*'fnd base rates'!H$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,8)))","v":583.82686000000001},{"$f":"(($D972*'fnd base rates'!I$107)\n+($E972*'fnd base rates'!I$108)\n+($F972*'fnd base rates'!I$109)\n+($G972*'fnd base rates'!I$110)\n+($H972*'fnd base rates'!I$111)\n+($I972*'fnd base rates'!I$112)\n+($J972*'fnd base rates'!I$113)\n+($K972*'fnd base rates'!I$114)\n+($M972*'fnd base rates'!I$116)\n+($N972*'fnd base rates'!I$117)\n+($O972*'fnd base rates'!I$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,9)))\n*$R972","v":537.21},{"$f":"(($D972*'fnd base rates'!J$107)\n+($E972*'fnd base rates'!J$108)\n+($F972*'fnd base rates'!J$109)\n+($G972*'fnd base rates'!J$110)\n+($H972*'fnd base rates'!J$111)\n+($I972*'fnd base rates'!J$112)\n+($J972*'fnd base rates'!J$113)\n+($K972*'fnd base rates'!J$114)\n+($M972*'fnd base rates'!J$116)\n+($N972*'fnd base rates'!J$117)\n+($O972*'fnd base rates'!J$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,10)))\n*$R972","v":985.77},{"$f":"(($D972*'fnd base rates'!K$107)\n+($E972*'fnd base rates'!K$108)\n+($F972*'fnd base rates'!K$109)\n+($G972*'fnd base rates'!K$110)\n+($H972*'fnd base rates'!K$111)\n+($I972*'fnd base rates'!K$112)\n+($J972*'fnd base rates'!K$113)\n+($K972*'fnd base rates'!K$114)\n+($M972*'fnd base rates'!K$116)\n+($N972*'fnd base rates'!K$117)\n+($O972*'fnd base rates'!K$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,11)))\n*$R972","v":1167.6620190000001},{"$f":"(($D972*'fnd base rates'!L$107)\n+($E972*'fnd base rates'!L$108)\n+($F972*'fnd base rates'!L$109)\n+($G972*'fnd base rates'!L$110)\n+($H972*'fnd base rates'!L$111)\n+($I972*'fnd base rates'!L$112)\n+($J972*'fnd base rates'!L$113)\n+($K972*'fnd base rates'!L$114)\n+($M972*'fnd base rates'!L$116)\n+($N972*'fnd base rates'!L$117)\n+($O972*'fnd base rates'!L$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,12)))","v":2452.8153299999999},{"$f":"(($D972*'fnd base rates'!M$107)\n+($E972*'fnd base rates'!M$108)\n+($F972*'fnd base rates'!M$109)\n+($G972*'fnd base rates'!M$110)\n+($H972*'fnd base rates'!M$111)\n+($I972*'fnd base rates'!M$112)\n+($J972*'fnd base rates'!M$113)\n+($K972*'fnd base rates'!M$114)\n+($M972*'fnd base rates'!M$116)\n+($N972*'fnd base rates'!M$117)\n+($O972*'fnd base rates'!M$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,13)))","v":0},17313.591265999999,null,3510281005,"3510","281","005",1,1,17313.591265999999,17314,4749,12565,null,null,null,null,null,null,0,null,0]
["3510",3510281061,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D973","v":0},{"$f":"'fnd enro'!E973","v":0},{"$f":"'fnd enro'!F973","v":0},{"$f":"'fnd enro'!G973","v":1},{"$f":"'fnd enro'!H973","v":1},{"$f":"'fnd enro'!I973","v":0},{"$f":"'fnd enro'!J973","v":0},{"$f":"'fnd enro'!K973","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L973","v":0},{"$f":"'fnd enro'!M973","v":0},{"$f":"'fnd enro'!N973","v":0},{"$f":"'fnd enro'!O973","v":0},{"$f":"'fnd enro'!P973","v":1},{"$f":"'fnd enro'!R973","v":2},1,{"$f":"VALUE('fnd enro'!Q973)","v":11},null,{"$f":"(($D973*'fnd base rates'!C$107)\n+($E973*'fnd base rates'!C$108)\n+($F973*'fnd base rates'!C$109)\n+($G973*'fnd base rates'!C$110)\n+($H973*'fnd base rates'!C$111)\n+($I973*'fnd base rates'!C$112)\n+($J973*'fnd base rates'!C$113)\n+($K973*'fnd base rates'!C$114)\n+($M973*'fnd base rates'!C$116)\n+($N973*'fnd base rates'!C$117)\n+($O973*'fnd base rates'!C$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,3)))\n*$R973","v":1246.4778259999998},{"$f":"(($D973*'fnd base rates'!D$107)\n+($E973*'fnd base rates'!D$108)\n+($F973*'fnd base rates'!D$109)\n+($G973*'fnd base rates'!D$110)\n+($H973*'fnd base rates'!D$111)\n+($I973*'fnd base rates'!D$112)\n+($J973*'fnd base rates'!D$113)\n+($K973*'fnd base rates'!D$114)\n+($M973*'fnd base rates'!D$116)\n+($N973*'fnd base rates'!D$117)\n+($O973*'fnd base rates'!D$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,4)))\n*$R973","v":2121.88},{"$f":"(($D973*'fnd base rates'!E$107)\n+($E973*'fnd base rates'!E$108)\n+($F973*'fnd base rates'!E$109)\n+($G973*'fnd base rates'!E$110)\n+($H973*'fnd base rates'!E$111)\n+($I973*'fnd base rates'!E$112)\n+($J973*'fnd base rates'!E$113)\n+($K973*'fnd base rates'!E$114)\n+($M973*'fnd base rates'!E$116)\n+($N973*'fnd base rates'!E$117)\n+($O973*'fnd base rates'!E$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,5)))\n*$R973","v":12681.536067999999},{"$f":"(($D973*'fnd base rates'!F$107)\n+($E973*'fnd base rates'!F$108)\n+($F973*'fnd base rates'!F$109)\n+($G973*'fnd base rates'!F$110)\n+($H973*'fnd base rates'!F$111)\n+($I973*'fnd base rates'!F$112)\n+($J973*'fnd base rates'!F$113)\n+($K973*'fnd base rates'!F$114)\n+($M973*'fnd base rates'!F$116)\n+($N973*'fnd base rates'!F$117)\n+($O973*'fnd base rates'!F$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,6)))\n*$R973","v":2388.7498519999999},{"$f":"(($D973*'fnd base rates'!G$107)\n+($E973*'fnd base rates'!G$108)\n+($F973*'fnd base rates'!G$109)\n+($G973*'fnd base rates'!G$110)\n+($H973*'fnd base rates'!G$111)\n+($I973*'fnd base rates'!G$112)\n+($J973*'fnd base rates'!G$113)\n+($K973*'fnd base rates'!G$114)\n+($M973*'fnd base rates'!G$116)\n+($N973*'fnd base rates'!G$117)\n+($O973*'fnd base rates'!G$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,7)))\n*$R973","v":582.56036799999993},{"$f":"(($D973*'fnd base rates'!H$107)\n+($E973*'fnd base rates'!H$108)\n+($F973*'fnd base rates'!H$109)\n+($G973*'fnd base rates'!H$110)\n+($H973*'fnd base rates'!H$111)\n+($I973*'fnd base rates'!H$112)\n+($J973*'fnd base rates'!H$113)\n+($K973*'fnd base rates'!H$114)\n+($M973*'fnd base rates'!H$116)\n+($N973*'fnd base rates'!H$117)\n+($O973*'fnd base rates'!H$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,8)))","v":1145.7437200000002},{"$f":"(($D973*'fnd base rates'!I$107)\n+($E973*'fnd base rates'!I$108)\n+($F973*'fnd base rates'!I$109)\n+($G973*'fnd base rates'!I$110)\n+($H973*'fnd base rates'!I$111)\n+($I973*'fnd base rates'!I$112)\n+($J973*'fnd base rates'!I$113)\n+($K973*'fnd base rates'!I$114)\n+($M973*'fnd base rates'!I$116)\n+($N973*'fnd base rates'!I$117)\n+($O973*'fnd base rates'!I$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,9)))\n*$R973","v":985.09},{"$f":"(($D973*'fnd base rates'!J$107)\n+($E973*'fnd base rates'!J$108)\n+($F973*'fnd base rates'!J$109)\n+($G973*'fnd base rates'!J$110)\n+($H973*'fnd base rates'!J$111)\n+($I973*'fnd base rates'!J$112)\n+($J973*'fnd base rates'!J$113)\n+($K973*'fnd base rates'!J$114)\n+($M973*'fnd base rates'!J$116)\n+($N973*'fnd base rates'!J$117)\n+($O973*'fnd base rates'!J$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,10)))\n*$R973","v":1454.5},{"$f":"(($D973*'fnd base rates'!K$107)\n+($E973*'fnd base rates'!K$108)\n+($F973*'fnd base rates'!K$109)\n+($G973*'fnd base rates'!K$110)\n+($H973*'fnd base rates'!K$111)\n+($I973*'fnd base rates'!K$112)\n+($J973*'fnd base rates'!K$113)\n+($K973*'fnd base rates'!K$114)\n+($M973*'fnd base rates'!K$116)\n+($N973*'fnd base rates'!K$117)\n+($O973*'fnd base rates'!K$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,11)))\n*$R973","v":2422.1140380000002},{"$f":"(($D973*'fnd base rates'!L$107)\n+($E973*'fnd base rates'!L$108)\n+($F973*'fnd base rates'!L$109)\n+($G973*'fnd base rates'!L$110)\n+($H973*'fnd base rates'!L$111)\n+($I973*'fnd base rates'!L$112)\n+($J973*'fnd base rates'!L$113)\n+($K973*'fnd base rates'!L$114)\n+($M973*'fnd base rates'!L$116)\n+($N973*'fnd base rates'!L$117)\n+($O973*'fnd base rates'!L$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,12)))","v":4511.4206599999998},{"$f":"(($D973*'fnd base rates'!M$107)\n+($E973*'fnd base rates'!M$108)\n+($F973*'fnd base rates'!M$109)\n+($G973*'fnd base rates'!M$110)\n+($H973*'fnd base rates'!M$111)\n+($I973*'fnd base rates'!M$112)\n+($J973*'fnd base rates'!M$113)\n+($K973*'fnd base rates'!M$114)\n+($M973*'fnd base rates'!M$116)\n+($N973*'fnd base rates'!M$117)\n+($O973*'fnd base rates'!M$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,13)))","v":0},29540.072531999995,null,3510281061,"3510","281","061",1,2,29540.072531999995,14770,-4072,18842,null,null,null,null,null,null,0,null,0]
["3510",3510281137,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D974","v":0},{"$f":"'fnd enro'!E974","v":0},{"$f":"'fnd enro'!F974","v":0},{"$f":"'fnd enro'!G974","v":1},{"$f":"'fnd enro'!H974","v":0},{"$f":"'fnd enro'!I974","v":0},{"$f":"'fnd enro'!J974","v":0},{"$f":"'fnd enro'!K974","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L974","v":0},{"$f":"'fnd enro'!M974","v":0},{"$f":"'fnd enro'!N974","v":0},{"$f":"'fnd enro'!O974","v":0},{"$f":"'fnd enro'!P974","v":1},{"$f":"'fnd enro'!R974","v":1},1,{"$f":"VALUE('fnd enro'!Q974)","v":12},null,{"$f":"(($D974*'fnd base rates'!C$107)\n+($E974*'fnd base rates'!C$108)\n+($F974*'fnd base rates'!C$109)\n+($G974*'fnd base rates'!C$110)\n+($H974*'fnd base rates'!C$111)\n+($I974*'fnd base rates'!C$112)\n+($J974*'fnd base rates'!C$113)\n+($K974*'fnd base rates'!C$114)\n+($M974*'fnd base rates'!C$116)\n+($N974*'fnd base rates'!C$117)\n+($O974*'fnd base rates'!C$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,3)))\n*$R974","v":685.25891299999989},{"$f":"(($D974*'fnd base rates'!D$107)\n+($E974*'fnd base rates'!D$108)\n+($F974*'fnd base rates'!D$109)\n+($G974*'fnd base rates'!D$110)\n+($H974*'fnd base rates'!D$111)\n+($I974*'fnd base rates'!D$112)\n+($J974*'fnd base rates'!D$113)\n+($K974*'fnd base rates'!D$114)\n+($M974*'fnd base rates'!D$116)\n+($N974*'fnd base rates'!D$117)\n+($O974*'fnd base rates'!D$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,4)))\n*$R974","v":1354.77},{"$f":"(($D974*'fnd base rates'!E$107)\n+($E974*'fnd base rates'!E$108)\n+($F974*'fnd base rates'!E$109)\n+($G974*'fnd base rates'!E$110)\n+($H974*'fnd base rates'!E$111)\n+($I974*'fnd base rates'!E$112)\n+($J974*'fnd base rates'!E$113)\n+($K974*'fnd base rates'!E$114)\n+($M974*'fnd base rates'!E$116)\n+($N974*'fnd base rates'!E$117)\n+($O974*'fnd base rates'!E$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,5)))\n*$R974","v":9431.9830340000008},{"$f":"(($D974*'fnd base rates'!F$107)\n+($E974*'fnd base rates'!F$108)\n+($F974*'fnd base rates'!F$109)\n+($G974*'fnd base rates'!F$110)\n+($H974*'fnd base rates'!F$111)\n+($I974*'fnd base rates'!F$112)\n+($J974*'fnd base rates'!F$113)\n+($K974*'fnd base rates'!F$114)\n+($M974*'fnd base rates'!F$116)\n+($N974*'fnd base rates'!F$117)\n+($O974*'fnd base rates'!F$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,6)))\n*$R974","v":1327.854926},{"$f":"(($D974*'fnd base rates'!G$107)\n+($E974*'fnd base rates'!G$108)\n+($F974*'fnd base rates'!G$109)\n+($G974*'fnd base rates'!G$110)\n+($H974*'fnd base rates'!G$111)\n+($I974*'fnd base rates'!G$112)\n+($J974*'fnd base rates'!G$113)\n+($K974*'fnd base rates'!G$114)\n+($M974*'fnd base rates'!G$116)\n+($N974*'fnd base rates'!G$117)\n+($O974*'fnd base rates'!G$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,7)))\n*$R974","v":424.26018399999998},{"$f":"(($D974*'fnd base rates'!H$107)\n+($E974*'fnd base rates'!H$108)\n+($F974*'fnd base rates'!H$109)\n+($G974*'fnd base rates'!H$110)\n+($H974*'fnd base rates'!H$111)\n+($I974*'fnd base rates'!H$112)\n+($J974*'fnd base rates'!H$113)\n+($K974*'fnd base rates'!H$114)\n+($M974*'fnd base rates'!H$116)\n+($N974*'fnd base rates'!H$117)\n+($O974*'fnd base rates'!H$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,8)))","v":594.20686000000001},{"$f":"(($D974*'fnd base rates'!I$107)\n+($E974*'fnd base rates'!I$108)\n+($F974*'fnd base rates'!I$109)\n+($G974*'fnd base rates'!I$110)\n+($H974*'fnd base rates'!I$111)\n+($I974*'fnd base rates'!I$112)\n+($J974*'fnd base rates'!I$113)\n+($K974*'fnd base rates'!I$114)\n+($M974*'fnd base rates'!I$116)\n+($N974*'fnd base rates'!I$117)\n+($O974*'fnd base rates'!I$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,9)))\n*$R974","v":593.77},{"$f":"(($D974*'fnd base rates'!J$107)\n+($E974*'fnd base rates'!J$108)\n+($F974*'fnd base rates'!J$109)\n+($G974*'fnd base rates'!J$110)\n+($H974*'fnd base rates'!J$111)\n+($I974*'fnd base rates'!J$112)\n+($J974*'fnd base rates'!J$113)\n+($K974*'fnd base rates'!J$114)\n+($M974*'fnd base rates'!J$116)\n+($N974*'fnd base rates'!J$117)\n+($O974*'fnd base rates'!J$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,10)))\n*$R974","v":1279.6699999999998},{"$f":"(($D974*'fnd base rates'!K$107)\n+($E974*'fnd base rates'!K$108)\n+($F974*'fnd base rates'!K$109)\n+($G974*'fnd base rates'!K$110)\n+($H974*'fnd base rates'!K$111)\n+($I974*'fnd base rates'!K$112)\n+($J974*'fnd base rates'!K$113)\n+($K974*'fnd base rates'!K$114)\n+($M974*'fnd base rates'!K$116)\n+($N974*'fnd base rates'!K$117)\n+($O974*'fnd base rates'!K$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,11)))\n*$R974","v":1167.6620190000001},{"$f":"(($D974*'fnd base rates'!L$107)\n+($E974*'fnd base rates'!L$108)\n+($F974*'fnd base rates'!L$109)\n+($G974*'fnd base rates'!L$110)\n+($H974*'fnd base rates'!L$111)\n+($I974*'fnd base rates'!L$112)\n+($J974*'fnd base rates'!L$113)\n+($K974*'fnd base rates'!L$114)\n+($M974*'fnd base rates'!L$116)\n+($N974*'fnd base rates'!L$117)\n+($O974*'fnd base rates'!L$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,12)))","v":2691.6453299999998},{"$f":"(($D974*'fnd base rates'!M$107)\n+($E974*'fnd base rates'!M$108)\n+($F974*'fnd base rates'!M$109)\n+($G974*'fnd base rates'!M$110)\n+($H974*'fnd base rates'!M$111)\n+($I974*'fnd base rates'!M$112)\n+($J974*'fnd base rates'!M$113)\n+($K974*'fnd base rates'!M$114)\n+($M974*'fnd base rates'!M$116)\n+($N974*'fnd base rates'!M$117)\n+($O974*'fnd base rates'!M$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,13)))","v":0},19551.081266000001,null,3510281137,"3510","281","137",1,1,19551.081266000001,19551,266,19285,null,null,null,null,null,null,0,null,0]
["3510",3510281278,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D975","v":0},{"$f":"'fnd enro'!E975","v":0},{"$f":"'fnd enro'!F975","v":0},{"$f":"'fnd enro'!G975","v":1},{"$f":"'fnd enro'!H975","v":0},{"$f":"'fnd enro'!I975","v":0},{"$f":"'fnd enro'!J975","v":0},{"$f":"'fnd enro'!K975","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L975","v":0},{"$f":"'fnd enro'!M975","v":1},{"$f":"'fnd enro'!N975","v":0},{"$f":"'fnd enro'!O975","v":0},{"$f":"'fnd enro'!P975","v":1},{"$f":"'fnd enro'!R975","v":1},1,{"$f":"VALUE('fnd enro'!Q975)","v":7},null,{"$f":"(($D975*'fnd base rates'!C$107)\n+($E975*'fnd base rates'!C$108)\n+($F975*'fnd base rates'!C$109)\n+($G975*'fnd base rates'!C$110)\n+($H975*'fnd base rates'!C$111)\n+($I975*'fnd base rates'!C$112)\n+($J975*'fnd base rates'!C$113)\n+($K975*'fnd base rates'!C$114)\n+($M975*'fnd base rates'!C$116)\n+($N975*'fnd base rates'!C$117)\n+($O975*'fnd base rates'!C$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,3)))\n*$R975","v":760.15891299999998},{"$f":"(($D975*'fnd base rates'!D$107)\n+($E975*'fnd base rates'!D$108)\n+($F975*'fnd base rates'!D$109)\n+($G975*'fnd base rates'!D$110)\n+($H975*'fnd base rates'!D$111)\n+($I975*'fnd base rates'!D$112)\n+($J975*'fnd base rates'!D$113)\n+($K975*'fnd base rates'!D$114)\n+($M975*'fnd base rates'!D$116)\n+($N975*'fnd base rates'!D$117)\n+($O975*'fnd base rates'!D$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,4)))\n*$R975","v":1377.7199999999998},{"$f":"(($D975*'fnd base rates'!E$107)\n+($E975*'fnd base rates'!E$108)\n+($F975*'fnd base rates'!E$109)\n+($G975*'fnd base rates'!E$110)\n+($H975*'fnd base rates'!E$111)\n+($I975*'fnd base rates'!E$112)\n+($J975*'fnd base rates'!E$113)\n+($K975*'fnd base rates'!E$114)\n+($M975*'fnd base rates'!E$116)\n+($N975*'fnd base rates'!E$117)\n+($O975*'fnd base rates'!E$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,5)))\n*$R975","v":9119.1430340000006},{"$f":"(($D975*'fnd base rates'!F$107)\n+($E975*'fnd base rates'!F$108)\n+($F975*'fnd base rates'!F$109)\n+($G975*'fnd base rates'!F$110)\n+($H975*'fnd base rates'!F$111)\n+($I975*'fnd base rates'!F$112)\n+($J975*'fnd base rates'!F$113)\n+($K975*'fnd base rates'!F$114)\n+($M975*'fnd base rates'!F$116)\n+($N975*'fnd base rates'!F$117)\n+($O975*'fnd base rates'!F$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,6)))\n*$R975","v":1522.2549260000001},{"$f":"(($D975*'fnd base rates'!G$107)\n+($E975*'fnd base rates'!G$108)\n+($F975*'fnd base rates'!G$109)\n+($G975*'fnd base rates'!G$110)\n+($H975*'fnd base rates'!G$111)\n+($I975*'fnd base rates'!G$112)\n+($J975*'fnd base rates'!G$113)\n+($K975*'fnd base rates'!G$114)\n+($M975*'fnd base rates'!G$116)\n+($N975*'fnd base rates'!G$117)\n+($O975*'fnd base rates'!G$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,7)))\n*$R975","v":398.610184},{"$f":"(($D975*'fnd base rates'!H$107)\n+($E975*'fnd base rates'!H$108)\n+($F975*'fnd base rates'!H$109)\n+($G975*'fnd base rates'!H$110)\n+($H975*'fnd base rates'!H$111)\n+($I975*'fnd base rates'!H$112)\n+($J975*'fnd base rates'!H$113)\n+($K975*'fnd base rates'!H$114)\n+($M975*'fnd base rates'!H$116)\n+($N975*'fnd base rates'!H$117)\n+($O975*'fnd base rates'!H$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,8)))","v":720.59686000000011},{"$f":"(($D975*'fnd base rates'!I$107)\n+($E975*'fnd base rates'!I$108)\n+($F975*'fnd base rates'!I$109)\n+($G975*'fnd base rates'!I$110)\n+($H975*'fnd base rates'!I$111)\n+($I975*'fnd base rates'!I$112)\n+($J975*'fnd base rates'!I$113)\n+($K975*'fnd base rates'!I$114)\n+($M975*'fnd base rates'!I$116)\n+($N975*'fnd base rates'!I$117)\n+($O975*'fnd base rates'!I$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,9)))\n*$R975","v":609.30999999999995},{"$f":"(($D975*'fnd base rates'!J$107)\n+($E975*'fnd base rates'!J$108)\n+($F975*'fnd base rates'!J$109)\n+($G975*'fnd base rates'!J$110)\n+($H975*'fnd base rates'!J$111)\n+($I975*'fnd base rates'!J$112)\n+($J975*'fnd base rates'!J$113)\n+($K975*'fnd base rates'!J$114)\n+($M975*'fnd base rates'!J$116)\n+($N975*'fnd base rates'!J$117)\n+($O975*'fnd base rates'!J$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,10)))\n*$R975","v":955.31000000000006},{"$f":"(($D975*'fnd base rates'!K$107)\n+($E975*'fnd base rates'!K$108)\n+($F975*'fnd base rates'!K$109)\n+($G975*'fnd base rates'!K$110)\n+($H975*'fnd base rates'!K$111)\n+($I975*'fnd base rates'!K$112)\n+($J975*'fnd base rates'!K$113)\n+($K975*'fnd base rates'!K$114)\n+($M975*'fnd base rates'!K$116)\n+($N975*'fnd base rates'!K$117)\n+($O975*'fnd base rates'!K$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,11)))\n*$R975","v":1500.9120190000001},{"$f":"(($D975*'fnd base rates'!L$107)\n+($E975*'fnd base rates'!L$108)\n+($F975*'fnd base rates'!L$109)\n+($G975*'fnd base rates'!L$110)\n+($H975*'fnd base rates'!L$111)\n+($I975*'fnd base rates'!L$112)\n+($J975*'fnd base rates'!L$113)\n+($K975*'fnd base rates'!L$114)\n+($M975*'fnd base rates'!L$116)\n+($N975*'fnd base rates'!L$117)\n+($O975*'fnd base rates'!L$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,12)))","v":2728.3953299999998},{"$f":"(($D975*'fnd base rates'!M$107)\n+($E975*'fnd base rates'!M$108)\n+($F975*'fnd base rates'!M$109)\n+($G975*'fnd base rates'!M$110)\n+($H975*'fnd base rates'!M$111)\n+($I975*'fnd base rates'!M$112)\n+($J975*'fnd base rates'!M$113)\n+($K975*'fnd base rates'!M$114)\n+($M975*'fnd base rates'!M$116)\n+($N975*'fnd base rates'!M$117)\n+($O975*'fnd base rates'!M$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,13)))","v":0},19692.411265999999,null,3510281278,"3510","281","278",1,1,19692.411265999999,19692,-712,20404,null,null,null,null,null,null,0,null,0]
["3510",3510281281,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D976","v":0},{"$f":"'fnd enro'!E976","v":0},{"$f":"'fnd enro'!F976","v":54},{"$f":"'fnd enro'!G976","v":265},{"$f":"'fnd enro'!H976","v":157},{"$f":"'fnd enro'!I976","v":0},{"$f":"'fnd enro'!J976","v":0},{"$f":"'fnd enro'!K976","v":18.706800000000001},{"$f":"'fnd enro'!L976","v":0},{"$f":"'fnd enro'!M976","v":47},{"$f":"'fnd enro'!N976","v":2},{"$f":"'fnd enro'!O976","v":0},{"$f":"'fnd enro'!P976","v":378},{"$f":"'fnd enro'!R976","v":476},1,{"$f":"VALUE('fnd enro'!Q976)","v":12},null,{"$f":"(($D976*'fnd base rates'!C$107)\n+($E976*'fnd base rates'!C$108)\n+($F976*'fnd base rates'!C$109)\n+($G976*'fnd base rates'!C$110)\n+($H976*'fnd base rates'!C$111)\n+($I976*'fnd base rates'!C$112)\n+($J976*'fnd base rates'!C$113)\n+($K976*'fnd base rates'!C$114)\n+($M976*'fnd base rates'!C$116)\n+($N976*'fnd base rates'!C$117)\n+($O976*'fnd base rates'!C$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,3)))\n*$R976","v":320378.79258800001},{"$f":"(($D976*'fnd base rates'!D$107)\n+($E976*'fnd base rates'!D$108)\n+($F976*'fnd base rates'!D$109)\n+($G976*'fnd base rates'!D$110)\n+($H976*'fnd base rates'!D$111)\n+($I976*'fnd base rates'!D$112)\n+($J976*'fnd base rates'!D$113)\n+($K976*'fnd base rates'!D$114)\n+($M976*'fnd base rates'!D$116)\n+($N976*'fnd base rates'!D$117)\n+($O976*'fnd base rates'!D$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,4)))\n*$R976","v":601063.04},{"$f":"(($D976*'fnd base rates'!E$107)\n+($E976*'fnd base rates'!E$108)\n+($F976*'fnd base rates'!E$109)\n+($G976*'fnd base rates'!E$110)\n+($H976*'fnd base rates'!E$111)\n+($I976*'fnd base rates'!E$112)\n+($J976*'fnd base rates'!E$113)\n+($K976*'fnd base rates'!E$114)\n+($M976*'fnd base rates'!E$116)\n+($N976*'fnd base rates'!E$117)\n+($O976*'fnd base rates'!E$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,5)))\n*$R976","v":3965609.594184},{"$f":"(($D976*'fnd base rates'!F$107)\n+($E976*'fnd base rates'!F$108)\n+($F976*'fnd base rates'!F$109)\n+($G976*'fnd base rates'!F$110)\n+($H976*'fnd base rates'!F$111)\n+($I976*'fnd base rates'!F$112)\n+($J976*'fnd base rates'!F$113)\n+($K976*'fnd base rates'!F$114)\n+($M976*'fnd base rates'!F$116)\n+($N976*'fnd base rates'!F$117)\n+($O976*'fnd base rates'!F$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,6)))\n*$R976","v":599696.80477600009},{"$f":"(($D976*'fnd base rates'!G$107)\n+($E976*'fnd base rates'!G$108)\n+($F976*'fnd base rates'!G$109)\n+($G976*'fnd base rates'!G$110)\n+($H976*'fnd base rates'!G$111)\n+($I976*'fnd base rates'!G$112)\n+($J976*'fnd base rates'!G$113)\n+($K976*'fnd base rates'!G$114)\n+($M976*'fnd base rates'!G$116)\n+($N976*'fnd base rates'!G$117)\n+($O976*'fnd base rates'!G$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,7)))\n*$R976","v":181343.44758400001},{"$f":"(($D976*'fnd base rates'!H$107)\n+($E976*'fnd base rates'!H$108)\n+($F976*'fnd base rates'!H$109)\n+($G976*'fnd base rates'!H$110)\n+($H976*'fnd base rates'!H$111)\n+($I976*'fnd base rates'!H$112)\n+($J976*'fnd base rates'!H$113)\n+($K976*'fnd base rates'!H$114)\n+($M976*'fnd base rates'!H$116)\n+($N976*'fnd base rates'!H$117)\n+($O976*'fnd base rates'!H$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,8)))","v":285789.56535999995},{"$f":"(($D976*'fnd base rates'!I$107)\n+($E976*'fnd base rates'!I$108)\n+($F976*'fnd base rates'!I$109)\n+($G976*'fnd base rates'!I$110)\n+($H976*'fnd base rates'!I$111)\n+($I976*'fnd base rates'!I$112)\n+($J976*'fnd base rates'!I$113)\n+($K976*'fnd base rates'!I$114)\n+($M976*'fnd base rates'!I$116)\n+($N976*'fnd base rates'!I$117)\n+($O976*'fnd base rates'!I$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,9)))\n*$R976","v":270320.75},{"$f":"(($D976*'fnd base rates'!J$107)\n+($E976*'fnd base rates'!J$108)\n+($F976*'fnd base rates'!J$109)\n+($G976*'fnd base rates'!J$110)\n+($H976*'fnd base rates'!J$111)\n+($I976*'fnd base rates'!J$112)\n+($J976*'fnd base rates'!J$113)\n+($K976*'fnd base rates'!J$114)\n+($M976*'fnd base rates'!J$116)\n+($N976*'fnd base rates'!J$117)\n+($O976*'fnd base rates'!J$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,10)))\n*$R976","v":514031.76},{"$f":"(($D976*'fnd base rates'!K$107)\n+($E976*'fnd base rates'!K$108)\n+($F976*'fnd base rates'!K$109)\n+($G976*'fnd base rates'!K$110)\n+($H976*'fnd base rates'!K$111)\n+($I976*'fnd base rates'!K$112)\n+($J976*'fnd base rates'!K$113)\n+($K976*'fnd base rates'!K$114)\n+($M976*'fnd base rates'!K$116)\n+($N976*'fnd base rates'!K$117)\n+($O976*'fnd base rates'!K$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,11)))\n*$R976","v":585805.24104400002},{"$f":"(($D976*'fnd base rates'!L$107)\n+($E976*'fnd base rates'!L$108)\n+($F976*'fnd base rates'!L$109)\n+($G976*'fnd base rates'!L$110)\n+($H976*'fnd base rates'!L$111)\n+($I976*'fnd base rates'!L$112)\n+($J976*'fnd base rates'!L$113)\n+($K976*'fnd base rates'!L$114)\n+($M976*'fnd base rates'!L$116)\n+($N976*'fnd base rates'!L$117)\n+($O976*'fnd base rates'!L$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,12)))","v":1225137.7670799999},{"$f":"(($D976*'fnd base rates'!M$107)\n+($E976*'fnd base rates'!M$108)\n+($F976*'fnd base rates'!M$109)\n+($G976*'fnd base rates'!M$110)\n+($H976*'fnd base rates'!M$111)\n+($I976*'fnd base rates'!M$112)\n+($J976*'fnd base rates'!M$113)\n+($K976*'fnd base rates'!M$114)\n+($M976*'fnd base rates'!M$116)\n+($N976*'fnd base rates'!M$117)\n+($O976*'fnd base rates'!M$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,13)))","v":0},8549176.7626160011,null,3510281281,"3510","281","281",1,476,8549176.7626160011,17960,619,17341,null,null,null,null,null,null,0,null,0]
["3510",3510281332,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D977","v":0},{"$f":"'fnd enro'!E977","v":0},{"$f":"'fnd enro'!F977","v":0},{"$f":"'fnd enro'!G977","v":2},{"$f":"'fnd enro'!H977","v":1},{"$f":"'fnd enro'!I977","v":0},{"$f":"'fnd enro'!J977","v":0},{"$f":"'fnd enro'!K977","v":0.1179},{"$f":"'fnd enro'!L977","v":0},{"$f":"'fnd enro'!M977","v":0},{"$f":"'fnd enro'!N977","v":0},{"$f":"'fnd enro'!O977","v":0},{"$f":"'fnd enro'!P977","v":3},{"$f":"'fnd enro'!R977","v":3},1,{"$f":"VALUE('fnd enro'!Q977)","v":10},null,{"$f":"(($D977*'fnd base rates'!C$107)\n+($E977*'fnd base rates'!C$108)\n+($F977*'fnd base rates'!C$109)\n+($G977*'fnd base rates'!C$110)\n+($H977*'fnd base rates'!C$111)\n+($I977*'fnd base rates'!C$112)\n+($J977*'fnd base rates'!C$113)\n+($K977*'fnd base rates'!C$114)\n+($M977*'fnd base rates'!C$116)\n+($N977*'fnd base rates'!C$117)\n+($O977*'fnd base rates'!C$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,3)))\n*$R977","v":2001.0567389999997},{"$f":"(($D977*'fnd base rates'!D$107)\n+($E977*'fnd base rates'!D$108)\n+($F977*'fnd base rates'!D$109)\n+($G977*'fnd base rates'!D$110)\n+($H977*'fnd base rates'!D$111)\n+($I977*'fnd base rates'!D$112)\n+($J977*'fnd base rates'!D$113)\n+($K977*'fnd base rates'!D$114)\n+($M977*'fnd base rates'!D$116)\n+($N977*'fnd base rates'!D$117)\n+($O977*'fnd base rates'!D$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,4)))\n*$R977","v":3805.2},{"$f":"(($D977*'fnd base rates'!E$107)\n+($E977*'fnd base rates'!E$108)\n+($F977*'fnd base rates'!E$109)\n+($G977*'fnd base rates'!E$110)\n+($H977*'fnd base rates'!E$111)\n+($I977*'fnd base rates'!E$112)\n+($J977*'fnd base rates'!E$113)\n+($K977*'fnd base rates'!E$114)\n+($M977*'fnd base rates'!E$116)\n+($N977*'fnd base rates'!E$117)\n+($O977*'fnd base rates'!E$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,5)))\n*$R977","v":25320.789102000002},{"$f":"(($D977*'fnd base rates'!F$107)\n+($E977*'fnd base rates'!F$108)\n+($F977*'fnd base rates'!F$109)\n+($G977*'fnd base rates'!F$110)\n+($H977*'fnd base rates'!F$111)\n+($I977*'fnd base rates'!F$112)\n+($J977*'fnd base rates'!F$113)\n+($K977*'fnd base rates'!F$114)\n+($M977*'fnd base rates'!F$116)\n+($N977*'fnd base rates'!F$117)\n+($O977*'fnd base rates'!F$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,6)))\n*$R977","v":3716.6047779999999},{"$f":"(($D977*'fnd base rates'!G$107)\n+($E977*'fnd base rates'!G$108)\n+($F977*'fnd base rates'!G$109)\n+($G977*'fnd base rates'!G$110)\n+($H977*'fnd base rates'!G$111)\n+($I977*'fnd base rates'!G$112)\n+($J977*'fnd base rates'!G$113)\n+($K977*'fnd base rates'!G$114)\n+($M977*'fnd base rates'!G$116)\n+($N977*'fnd base rates'!G$117)\n+($O977*'fnd base rates'!G$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,7)))\n*$R977","v":1162.4205519999998},{"$f":"(($D977*'fnd base rates'!H$107)\n+($E977*'fnd base rates'!H$108)\n+($F977*'fnd base rates'!H$109)\n+($G977*'fnd base rates'!H$110)\n+($H977*'fnd base rates'!H$111)\n+($I977*'fnd base rates'!H$112)\n+($J977*'fnd base rates'!H$113)\n+($K977*'fnd base rates'!H$114)\n+($M977*'fnd base rates'!H$116)\n+($N977*'fnd base rates'!H$117)\n+($O977*'fnd base rates'!H$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,8)))","v":1763.8105799999998},{"$f":"(($D977*'fnd base rates'!I$107)\n+($E977*'fnd base rates'!I$108)\n+($F977*'fnd base rates'!I$109)\n+($G977*'fnd base rates'!I$110)\n+($H977*'fnd base rates'!I$111)\n+($I977*'fnd base rates'!I$112)\n+($J977*'fnd base rates'!I$113)\n+($K977*'fnd base rates'!I$114)\n+($M977*'fnd base rates'!I$116)\n+($N977*'fnd base rates'!I$117)\n+($O977*'fnd base rates'!I$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,9)))\n*$R977","v":1708.73},{"$f":"(($D977*'fnd base rates'!J$107)\n+($E977*'fnd base rates'!J$108)\n+($F977*'fnd base rates'!J$109)\n+($G977*'fnd base rates'!J$110)\n+($H977*'fnd base rates'!J$111)\n+($I977*'fnd base rates'!J$112)\n+($J977*'fnd base rates'!J$113)\n+($K977*'fnd base rates'!J$114)\n+($M977*'fnd base rates'!J$116)\n+($N977*'fnd base rates'!J$117)\n+($O977*'fnd base rates'!J$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,10)))\n*$R977","v":3409.01},{"$f":"(($D977*'fnd base rates'!K$107)\n+($E977*'fnd base rates'!K$108)\n+($F977*'fnd base rates'!K$109)\n+($G977*'fnd base rates'!K$110)\n+($H977*'fnd base rates'!K$111)\n+($I977*'fnd base rates'!K$112)\n+($J977*'fnd base rates'!K$113)\n+($K977*'fnd base rates'!K$114)\n+($M977*'fnd base rates'!K$116)\n+($N977*'fnd base rates'!K$117)\n+($O977*'fnd base rates'!K$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,11)))\n*$R977","v":3589.776057},{"$f":"(($D977*'fnd base rates'!L$107)\n+($E977*'fnd base rates'!L$108)\n+($F977*'fnd base rates'!L$109)\n+($G977*'fnd base rates'!L$110)\n+($H977*'fnd base rates'!L$111)\n+($I977*'fnd base rates'!L$112)\n+($J977*'fnd base rates'!L$113)\n+($K977*'fnd base rates'!L$114)\n+($M977*'fnd base rates'!L$116)\n+($N977*'fnd base rates'!L$117)\n+($O977*'fnd base rates'!L$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,12)))","v":7751.4859900000001},{"$f":"(($D977*'fnd base rates'!M$107)\n+($E977*'fnd base rates'!M$108)\n+($F977*'fnd base rates'!M$109)\n+($G977*'fnd base rates'!M$110)\n+($H977*'fnd base rates'!M$111)\n+($I977*'fnd base rates'!M$112)\n+($J977*'fnd base rates'!M$113)\n+($K977*'fnd base rates'!M$114)\n+($M977*'fnd base rates'!M$116)\n+($N977*'fnd base rates'!M$117)\n+($O977*'fnd base rates'!M$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,13)))","v":0},54228.88379800001,null,3510281332,"3510","281","332",1,3,54228.88379800001,18076,2810,15266,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B978,4)","v":"3510"},3510281672,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D978","v":0},{"$f":"'fnd enro'!E978","v":0},{"$f":"'fnd enro'!F978","v":0},{"$f":"'fnd enro'!G978","v":0},{"$f":"'fnd enro'!H978","v":1},{"$f":"'fnd enro'!I978","v":0},{"$f":"'fnd enro'!J978","v":0},{"$f":"'fnd enro'!K978","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L978","v":0},{"$f":"'fnd enro'!M978","v":0},{"$f":"'fnd enro'!N978","v":0},{"$f":"'fnd enro'!O978","v":0},{"$f":"'fnd enro'!P978","v":1},{"$f":"'fnd enro'!R978","v":1},1,{"$f":"VALUE('fnd enro'!Q978)","v":10},null,{"$f":"(($D978*'fnd base rates'!C$107)\n+($E978*'fnd base rates'!C$108)\n+($F978*'fnd base rates'!C$109)\n+($G978*'fnd base rates'!C$110)\n+($H978*'fnd base rates'!C$111)\n+($I978*'fnd base rates'!C$112)\n+($J978*'fnd base rates'!C$113)\n+($K978*'fnd base rates'!C$114)\n+($M978*'fnd base rates'!C$116)\n+($N978*'fnd base rates'!C$117)\n+($O978*'fnd base rates'!C$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,3)))\n*$R978","v":667.01891299999988},{"$f":"(($D978*'fnd base rates'!D$107)\n+($E978*'fnd base rates'!D$108)\n+($F978*'fnd base rates'!D$109)\n+($G978*'fnd base rates'!D$110)\n+($H978*'fnd base rates'!D$111)\n+($I978*'fnd base rates'!D$112)\n+($J978*'fnd base rates'!D$113)\n+($K978*'fnd base rates'!D$114)\n+($M978*'fnd base rates'!D$116)\n+($N978*'fnd base rates'!D$117)\n+($O978*'fnd base rates'!D$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,4)))\n*$R978","v":1268.4000000000001},{"$f":"(($D978*'fnd base rates'!E$107)\n+($E978*'fnd base rates'!E$108)\n+($F978*'fnd base rates'!E$109)\n+($G978*'fnd base rates'!E$110)\n+($H978*'fnd base rates'!E$111)\n+($I978*'fnd base rates'!E$112)\n+($J978*'fnd base rates'!E$113)\n+($K978*'fnd base rates'!E$114)\n+($M978*'fnd base rates'!E$116)\n+($N978*'fnd base rates'!E$117)\n+($O978*'fnd base rates'!E$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,5)))\n*$R978","v":8143.0430340000003},{"$f":"(($D978*'fnd base rates'!F$107)\n+($E978*'fnd base rates'!F$108)\n+($F978*'fnd base rates'!F$109)\n+($G978*'fnd base rates'!F$110)\n+($H978*'fnd base rates'!F$111)\n+($I978*'fnd base rates'!F$112)\n+($J978*'fnd base rates'!F$113)\n+($K978*'fnd base rates'!F$114)\n+($M978*'fnd base rates'!F$116)\n+($N978*'fnd base rates'!F$117)\n+($O978*'fnd base rates'!F$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,6)))\n*$R978","v":1060.8949259999999},{"$f":"(($D978*'fnd base rates'!G$107)\n+($E978*'fnd base rates'!G$108)\n+($F978*'fnd base rates'!G$109)\n+($G978*'fnd base rates'!G$110)\n+($H978*'fnd base rates'!G$111)\n+($I978*'fnd base rates'!G$112)\n+($J978*'fnd base rates'!G$113)\n+($K978*'fnd base rates'!G$114)\n+($M978*'fnd base rates'!G$116)\n+($N978*'fnd base rates'!G$117)\n+($O978*'fnd base rates'!G$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,7)))\n*$R978","v":395.70018399999998},{"$f":"(($D978*'fnd base rates'!H$107)\n+($E978*'fnd base rates'!H$108)\n+($F978*'fnd base rates'!H$109)\n+($G978*'fnd base rates'!H$110)\n+($H978*'fnd base rates'!H$111)\n+($I978*'fnd base rates'!H$112)\n+($J978*'fnd base rates'!H$113)\n+($K978*'fnd base rates'!H$114)\n+($M978*'fnd base rates'!H$116)\n+($N978*'fnd base rates'!H$117)\n+($O978*'fnd base rates'!H$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D978*'fnd base rates'!I$107)\n+($E978*'fnd base rates'!I$108)\n+($F978*'fnd base rates'!I$109)\n+($G978*'fnd base rates'!I$110)\n+($H978*'fnd base rates'!I$111)\n+($I978*'fnd base rates'!I$112)\n+($J978*'fnd base rates'!I$113)\n+($K978*'fnd base rates'!I$114)\n+($M978*'fnd base rates'!I$116)\n+($N978*'fnd base rates'!I$117)\n+($O978*'fnd base rates'!I$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,9)))\n*$R978","v":589.47},{"$f":"(($D978*'fnd base rates'!J$107)\n+($E978*'fnd base rates'!J$108)\n+($F978*'fnd base rates'!J$109)\n+($G978*'fnd base rates'!J$110)\n+($H978*'fnd base rates'!J$111)\n+($I978*'fnd base rates'!J$112)\n+($J978*'fnd base rates'!J$113)\n+($K978*'fnd base rates'!J$114)\n+($M978*'fnd base rates'!J$116)\n+($N978*'fnd base rates'!J$117)\n+($O978*'fnd base rates'!J$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,10)))\n*$R978","v":1204.47},{"$f":"(($D978*'fnd base rates'!K$107)\n+($E978*'fnd base rates'!K$108)\n+($F978*'fnd base rates'!K$109)\n+($G978*'fnd base rates'!K$110)\n+($H978*'fnd base rates'!K$111)\n+($I978*'fnd base rates'!K$112)\n+($J978*'fnd base rates'!K$113)\n+($K978*'fnd base rates'!K$114)\n+($M978*'fnd base rates'!K$116)\n+($N978*'fnd base rates'!K$117)\n+($O978*'fnd base rates'!K$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,11)))\n*$R978","v":1254.4520190000001},{"$f":"(($D978*'fnd base rates'!L$107)\n+($E978*'fnd base rates'!L$108)\n+($F978*'fnd base rates'!L$109)\n+($G978*'fnd base rates'!L$110)\n+($H978*'fnd base rates'!L$111)\n+($I978*'fnd base rates'!L$112)\n+($J978*'fnd base rates'!L$113)\n+($K978*'fnd base rates'!L$114)\n+($M978*'fnd base rates'!L$116)\n+($N978*'fnd base rates'!L$117)\n+($O978*'fnd base rates'!L$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,12)))","v":2656.4953299999997},{"$f":"(($D978*'fnd base rates'!M$107)\n+($E978*'fnd base rates'!M$108)\n+($F978*'fnd base rates'!M$109)\n+($G978*'fnd base rates'!M$110)\n+($H978*'fnd base rates'!M$111)\n+($I978*'fnd base rates'!M$112)\n+($J978*'fnd base rates'!M$113)\n+($K978*'fnd base rates'!M$114)\n+($M978*'fnd base rates'!M$116)\n+($N978*'fnd base rates'!M$117)\n+($O978*'fnd base rates'!M$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,13)))","v":0},17827.881265999997,null,3510281672,"3510","281","672",1,1,17827.881265999997,17828,596,17232,null,null,null,null,null,null,0,null,0]
["3510",3510281680,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D979","v":0},{"$f":"'fnd enro'!E979","v":0},{"$f":"'fnd enro'!F979","v":0},{"$f":"'fnd enro'!G979","v":1},{"$f":"'fnd enro'!H979","v":1},{"$f":"'fnd enro'!I979","v":0},{"$f":"'fnd enro'!J979","v":0},{"$f":"'fnd enro'!K979","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L979","v":0},{"$f":"'fnd enro'!M979","v":0},{"$f":"'fnd enro'!N979","v":0},{"$f":"'fnd enro'!O979","v":0},{"$f":"'fnd enro'!P979","v":2},{"$f":"'fnd enro'!R979","v":2},1,{"$f":"VALUE('fnd enro'!Q979)","v":5},null,{"$f":"(($D979*'fnd base rates'!C$107)\n+($E979*'fnd base rates'!C$108)\n+($F979*'fnd base rates'!C$109)\n+($G979*'fnd base rates'!C$110)\n+($H979*'fnd base rates'!C$111)\n+($I979*'fnd base rates'!C$112)\n+($J979*'fnd base rates'!C$113)\n+($K979*'fnd base rates'!C$114)\n+($M979*'fnd base rates'!C$116)\n+($N979*'fnd base rates'!C$117)\n+($O979*'fnd base rates'!C$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,3)))\n*$R979","v":1272.4378259999999},{"$f":"(($D979*'fnd base rates'!D$107)\n+($E979*'fnd base rates'!D$108)\n+($F979*'fnd base rates'!D$109)\n+($G979*'fnd base rates'!D$110)\n+($H979*'fnd base rates'!D$111)\n+($I979*'fnd base rates'!D$112)\n+($J979*'fnd base rates'!D$113)\n+($K979*'fnd base rates'!D$114)\n+($M979*'fnd base rates'!D$116)\n+($N979*'fnd base rates'!D$117)\n+($O979*'fnd base rates'!D$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,4)))\n*$R979","v":2244.8999999999996},{"$f":"(($D979*'fnd base rates'!E$107)\n+($E979*'fnd base rates'!E$108)\n+($F979*'fnd base rates'!E$109)\n+($G979*'fnd base rates'!E$110)\n+($H979*'fnd base rates'!E$111)\n+($I979*'fnd base rates'!E$112)\n+($J979*'fnd base rates'!E$113)\n+($K979*'fnd base rates'!E$114)\n+($M979*'fnd base rates'!E$116)\n+($N979*'fnd base rates'!E$117)\n+($O979*'fnd base rates'!E$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,5)))\n*$R979","v":13882.456068},{"$f":"(($D979*'fnd base rates'!F$107)\n+($E979*'fnd base rates'!F$108)\n+($F979*'fnd base rates'!F$109)\n+($G979*'fnd base rates'!F$110)\n+($H979*'fnd base rates'!F$111)\n+($I979*'fnd base rates'!F$112)\n+($J979*'fnd base rates'!F$113)\n+($K979*'fnd base rates'!F$114)\n+($M979*'fnd base rates'!F$116)\n+($N979*'fnd base rates'!F$117)\n+($O979*'fnd base rates'!F$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,6)))\n*$R979","v":2388.7498519999999},{"$f":"(($D979*'fnd base rates'!G$107)\n+($E979*'fnd base rates'!G$108)\n+($F979*'fnd base rates'!G$109)\n+($G979*'fnd base rates'!G$110)\n+($H979*'fnd base rates'!G$111)\n+($I979*'fnd base rates'!G$112)\n+($J979*'fnd base rates'!G$113)\n+($K979*'fnd base rates'!G$114)\n+($M979*'fnd base rates'!G$116)\n+($N979*'fnd base rates'!G$117)\n+($O979*'fnd base rates'!G$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,7)))\n*$R979","v":640.8403679999999},{"$f":"(($D979*'fnd base rates'!H$107)\n+($E979*'fnd base rates'!H$108)\n+($F979*'fnd base rates'!H$109)\n+($G979*'fnd base rates'!H$110)\n+($H979*'fnd base rates'!H$111)\n+($I979*'fnd base rates'!H$112)\n+($J979*'fnd base rates'!H$113)\n+($K979*'fnd base rates'!H$114)\n+($M979*'fnd base rates'!H$116)\n+($N979*'fnd base rates'!H$117)\n+($O979*'fnd base rates'!H$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,8)))","v":1154.67372},{"$f":"(($D979*'fnd base rates'!I$107)\n+($E979*'fnd base rates'!I$108)\n+($F979*'fnd base rates'!I$109)\n+($G979*'fnd base rates'!I$110)\n+($H979*'fnd base rates'!I$111)\n+($I979*'fnd base rates'!I$112)\n+($J979*'fnd base rates'!I$113)\n+($K979*'fnd base rates'!I$114)\n+($M979*'fnd base rates'!I$116)\n+($N979*'fnd base rates'!I$117)\n+($O979*'fnd base rates'!I$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,9)))\n*$R979","v":1033.72},{"$f":"(($D979*'fnd base rates'!J$107)\n+($E979*'fnd base rates'!J$108)\n+($F979*'fnd base rates'!J$109)\n+($G979*'fnd base rates'!J$110)\n+($H979*'fnd base rates'!J$111)\n+($I979*'fnd base rates'!J$112)\n+($J979*'fnd base rates'!J$113)\n+($K979*'fnd base rates'!J$114)\n+($M979*'fnd base rates'!J$116)\n+($N979*'fnd base rates'!J$117)\n+($O979*'fnd base rates'!J$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,10)))\n*$R979","v":1707.1799999999998},{"$f":"(($D979*'fnd base rates'!K$107)\n+($E979*'fnd base rates'!K$108)\n+($F979*'fnd base rates'!K$109)\n+($G979*'fnd base rates'!K$110)\n+($H979*'fnd base rates'!K$111)\n+($I979*'fnd base rates'!K$112)\n+($J979*'fnd base rates'!K$113)\n+($K979*'fnd base rates'!K$114)\n+($M979*'fnd base rates'!K$116)\n+($N979*'fnd base rates'!K$117)\n+($O979*'fnd base rates'!K$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,11)))\n*$R979","v":2422.1140380000002},{"$f":"(($D979*'fnd base rates'!L$107)\n+($E979*'fnd base rates'!L$108)\n+($F979*'fnd base rates'!L$109)\n+($G979*'fnd base rates'!L$110)\n+($H979*'fnd base rates'!L$111)\n+($I979*'fnd base rates'!L$112)\n+($J979*'fnd base rates'!L$113)\n+($K979*'fnd base rates'!L$114)\n+($M979*'fnd base rates'!L$116)\n+($N979*'fnd base rates'!L$117)\n+($O979*'fnd base rates'!L$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,12)))","v":4716.7706600000001},{"$f":"(($D979*'fnd base rates'!M$107)\n+($E979*'fnd base rates'!M$108)\n+($F979*'fnd base rates'!M$109)\n+($G979*'fnd base rates'!M$110)\n+($H979*'fnd base rates'!M$111)\n+($I979*'fnd base rates'!M$112)\n+($J979*'fnd base rates'!M$113)\n+($K979*'fnd base rates'!M$114)\n+($M979*'fnd base rates'!M$116)\n+($N979*'fnd base rates'!M$117)\n+($O979*'fnd base rates'!M$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,13)))","v":0},31463.842532000002,null,3510281680,"3510","281","680",1,2,31463.842532000002,15732,-8569,24301,null,null,null,null,null,null,0,null,0]
["3513",3513044001,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D980","v":0},{"$f":"'fnd enro'!E980","v":0},{"$f":"'fnd enro'!F980","v":0},{"$f":"'fnd enro'!G980","v":0},{"$f":"'fnd enro'!H980","v":0},{"$f":"'fnd enro'!I980","v":1},{"$f":"'fnd enro'!J980","v":0},{"$f":"'fnd enro'!K980","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L980","v":0},{"$f":"'fnd enro'!M980","v":0},{"$f":"'fnd enro'!N980","v":0},{"$f":"'fnd enro'!O980","v":0},{"$f":"'fnd enro'!P980","v":0},{"$f":"'fnd enro'!R980","v":1},1,{"$f":"VALUE('fnd enro'!Q980)","v":7},null,{"$f":"(($D980*'fnd base rates'!C$107)\n+($E980*'fnd base rates'!C$108)\n+($F980*'fnd base rates'!C$109)\n+($G980*'fnd base rates'!C$110)\n+($H980*'fnd base rates'!C$111)\n+($I980*'fnd base rates'!C$112)\n+($J980*'fnd base rates'!C$113)\n+($K980*'fnd base rates'!C$114)\n+($M980*'fnd base rates'!C$116)\n+($N980*'fnd base rates'!C$117)\n+($O980*'fnd base rates'!C$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,3)))\n*$R980","v":570.33891299999993},{"$f":"(($D980*'fnd base rates'!D$107)\n+($E980*'fnd base rates'!D$108)\n+($F980*'fnd base rates'!D$109)\n+($G980*'fnd base rates'!D$110)\n+($H980*'fnd base rates'!D$111)\n+($I980*'fnd base rates'!D$112)\n+($J980*'fnd base rates'!D$113)\n+($K980*'fnd base rates'!D$114)\n+($M980*'fnd base rates'!D$116)\n+($N980*'fnd base rates'!D$117)\n+($O980*'fnd base rates'!D$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,4)))\n*$R980","v":810.3},{"$f":"(($D980*'fnd base rates'!E$107)\n+($E980*'fnd base rates'!E$108)\n+($F980*'fnd base rates'!E$109)\n+($G980*'fnd base rates'!E$110)\n+($H980*'fnd base rates'!E$111)\n+($I980*'fnd base rates'!E$112)\n+($J980*'fnd base rates'!E$113)\n+($K980*'fnd base rates'!E$114)\n+($M980*'fnd base rates'!E$116)\n+($N980*'fnd base rates'!E$117)\n+($O980*'fnd base rates'!E$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,5)))\n*$R980","v":5209.7030340000001},{"$f":"(($D980*'fnd base rates'!F$107)\n+($E980*'fnd base rates'!F$108)\n+($F980*'fnd base rates'!F$109)\n+($G980*'fnd base rates'!F$110)\n+($H980*'fnd base rates'!F$111)\n+($I980*'fnd base rates'!F$112)\n+($J980*'fnd base rates'!F$113)\n+($K980*'fnd base rates'!F$114)\n+($M980*'fnd base rates'!F$116)\n+($N980*'fnd base rates'!F$117)\n+($O980*'fnd base rates'!F$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,6)))\n*$R980","v":945.98492600000009},{"$f":"(($D980*'fnd base rates'!G$107)\n+($E980*'fnd base rates'!G$108)\n+($F980*'fnd base rates'!G$109)\n+($G980*'fnd base rates'!G$110)\n+($H980*'fnd base rates'!G$111)\n+($I980*'fnd base rates'!G$112)\n+($J980*'fnd base rates'!G$113)\n+($K980*'fnd base rates'!G$114)\n+($M980*'fnd base rates'!G$116)\n+($N980*'fnd base rates'!G$117)\n+($O980*'fnd base rates'!G$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,7)))\n*$R980","v":173.92018400000001},{"$f":"(($D980*'fnd base rates'!H$107)\n+($E980*'fnd base rates'!H$108)\n+($F980*'fnd base rates'!H$109)\n+($G980*'fnd base rates'!H$110)\n+($H980*'fnd base rates'!H$111)\n+($I980*'fnd base rates'!H$112)\n+($J980*'fnd base rates'!H$113)\n+($K980*'fnd base rates'!H$114)\n+($M980*'fnd base rates'!H$116)\n+($N980*'fnd base rates'!H$117)\n+($O980*'fnd base rates'!H$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D980*'fnd base rates'!I$107)\n+($E980*'fnd base rates'!I$108)\n+($F980*'fnd base rates'!I$109)\n+($G980*'fnd base rates'!I$110)\n+($H980*'fnd base rates'!I$111)\n+($I980*'fnd base rates'!I$112)\n+($J980*'fnd base rates'!I$113)\n+($K980*'fnd base rates'!I$114)\n+($M980*'fnd base rates'!I$116)\n+($N980*'fnd base rates'!I$117)\n+($O980*'fnd base rates'!I$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,9)))\n*$R980","v":451.12},{"$f":"(($D980*'fnd base rates'!J$107)\n+($E980*'fnd base rates'!J$108)\n+($F980*'fnd base rates'!J$109)\n+($G980*'fnd base rates'!J$110)\n+($H980*'fnd base rates'!J$111)\n+($I980*'fnd base rates'!J$112)\n+($J980*'fnd base rates'!J$113)\n+($K980*'fnd base rates'!J$114)\n+($M980*'fnd base rates'!J$116)\n+($N980*'fnd base rates'!J$117)\n+($O980*'fnd base rates'!J$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,10)))\n*$R980","v":607.66},{"$f":"(($D980*'fnd base rates'!K$107)\n+($E980*'fnd base rates'!K$108)\n+($F980*'fnd base rates'!K$109)\n+($G980*'fnd base rates'!K$110)\n+($H980*'fnd base rates'!K$111)\n+($I980*'fnd base rates'!K$112)\n+($J980*'fnd base rates'!K$113)\n+($K980*'fnd base rates'!K$114)\n+($M980*'fnd base rates'!K$116)\n+($N980*'fnd base rates'!K$117)\n+($O980*'fnd base rates'!K$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,11)))\n*$R980","v":1220.4620190000001},{"$f":"(($D980*'fnd base rates'!L$107)\n+($E980*'fnd base rates'!L$108)\n+($F980*'fnd base rates'!L$109)\n+($G980*'fnd base rates'!L$110)\n+($H980*'fnd base rates'!L$111)\n+($I980*'fnd base rates'!L$112)\n+($J980*'fnd base rates'!L$113)\n+($K980*'fnd base rates'!L$114)\n+($M980*'fnd base rates'!L$116)\n+($N980*'fnd base rates'!L$117)\n+($O980*'fnd base rates'!L$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D980*'fnd base rates'!M$107)\n+($E980*'fnd base rates'!M$108)\n+($F980*'fnd base rates'!M$109)\n+($G980*'fnd base rates'!M$110)\n+($H980*'fnd base rates'!M$111)\n+($I980*'fnd base rates'!M$112)\n+($J980*'fnd base rates'!M$113)\n+($K980*'fnd base rates'!M$114)\n+($M980*'fnd base rates'!M$116)\n+($N980*'fnd base rates'!M$117)\n+($O980*'fnd base rates'!M$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3513044001,"3513","044","001",1,1,12565.341266000001,12565,0,12565,null,null,null,null,null,null,0,null,0]
["3513",3513044016,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D981","v":0},{"$f":"'fnd enro'!E981","v":0},{"$f":"'fnd enro'!F981","v":0},{"$f":"'fnd enro'!G981","v":0},{"$f":"'fnd enro'!H981","v":0},{"$f":"'fnd enro'!I981","v":1},{"$f":"'fnd enro'!J981","v":0},{"$f":"'fnd enro'!K981","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L981","v":0},{"$f":"'fnd enro'!M981","v":0},{"$f":"'fnd enro'!N981","v":0},{"$f":"'fnd enro'!O981","v":0},{"$f":"'fnd enro'!P981","v":1},{"$f":"'fnd enro'!R981","v":1},1,{"$f":"VALUE('fnd enro'!Q981)","v":8},null,{"$f":"(($D981*'fnd base rates'!C$107)\n+($E981*'fnd base rates'!C$108)\n+($F981*'fnd base rates'!C$109)\n+($G981*'fnd base rates'!C$110)\n+($H981*'fnd base rates'!C$111)\n+($I981*'fnd base rates'!C$112)\n+($J981*'fnd base rates'!C$113)\n+($K981*'fnd base rates'!C$114)\n+($M981*'fnd base rates'!C$116)\n+($N981*'fnd base rates'!C$117)\n+($O981*'fnd base rates'!C$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,3)))\n*$R981","v":655.05891299999996},{"$f":"(($D981*'fnd base rates'!D$107)\n+($E981*'fnd base rates'!D$108)\n+($F981*'fnd base rates'!D$109)\n+($G981*'fnd base rates'!D$110)\n+($H981*'fnd base rates'!D$111)\n+($I981*'fnd base rates'!D$112)\n+($J981*'fnd base rates'!D$113)\n+($K981*'fnd base rates'!D$114)\n+($M981*'fnd base rates'!D$116)\n+($N981*'fnd base rates'!D$117)\n+($O981*'fnd base rates'!D$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,4)))\n*$R981","v":1211.6799999999998},{"$f":"(($D981*'fnd base rates'!E$107)\n+($E981*'fnd base rates'!E$108)\n+($F981*'fnd base rates'!E$109)\n+($G981*'fnd base rates'!E$110)\n+($H981*'fnd base rates'!E$111)\n+($I981*'fnd base rates'!E$112)\n+($J981*'fnd base rates'!E$113)\n+($K981*'fnd base rates'!E$114)\n+($M981*'fnd base rates'!E$116)\n+($N981*'fnd base rates'!E$117)\n+($O981*'fnd base rates'!E$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,5)))\n*$R981","v":9127.9730340000006},{"$f":"(($D981*'fnd base rates'!F$107)\n+($E981*'fnd base rates'!F$108)\n+($F981*'fnd base rates'!F$109)\n+($G981*'fnd base rates'!F$110)\n+($H981*'fnd base rates'!F$111)\n+($I981*'fnd base rates'!F$112)\n+($J981*'fnd base rates'!F$113)\n+($K981*'fnd base rates'!F$114)\n+($M981*'fnd base rates'!F$116)\n+($N981*'fnd base rates'!F$117)\n+($O981*'fnd base rates'!F$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,6)))\n*$R981","v":945.98492600000009},{"$f":"(($D981*'fnd base rates'!G$107)\n+($E981*'fnd base rates'!G$108)\n+($F981*'fnd base rates'!G$109)\n+($G981*'fnd base rates'!G$110)\n+($H981*'fnd base rates'!G$111)\n+($I981*'fnd base rates'!G$112)\n+($J981*'fnd base rates'!G$113)\n+($K981*'fnd base rates'!G$114)\n+($M981*'fnd base rates'!G$116)\n+($N981*'fnd base rates'!G$117)\n+($O981*'fnd base rates'!G$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,7)))\n*$R981","v":364.01018399999998},{"$f":"(($D981*'fnd base rates'!H$107)\n+($E981*'fnd base rates'!H$108)\n+($F981*'fnd base rates'!H$109)\n+($G981*'fnd base rates'!H$110)\n+($H981*'fnd base rates'!H$111)\n+($I981*'fnd base rates'!H$112)\n+($J981*'fnd base rates'!H$113)\n+($K981*'fnd base rates'!H$114)\n+($M981*'fnd base rates'!H$116)\n+($N981*'fnd base rates'!H$117)\n+($O981*'fnd base rates'!H$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D981*'fnd base rates'!I$107)\n+($E981*'fnd base rates'!I$108)\n+($F981*'fnd base rates'!I$109)\n+($G981*'fnd base rates'!I$110)\n+($H981*'fnd base rates'!I$111)\n+($I981*'fnd base rates'!I$112)\n+($J981*'fnd base rates'!I$113)\n+($K981*'fnd base rates'!I$114)\n+($M981*'fnd base rates'!I$116)\n+($N981*'fnd base rates'!I$117)\n+($O981*'fnd base rates'!I$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,9)))\n*$R981","v":609.78},{"$f":"(($D981*'fnd base rates'!J$107)\n+($E981*'fnd base rates'!J$108)\n+($F981*'fnd base rates'!J$109)\n+($G981*'fnd base rates'!J$110)\n+($H981*'fnd base rates'!J$111)\n+($I981*'fnd base rates'!J$112)\n+($J981*'fnd base rates'!J$113)\n+($K981*'fnd base rates'!J$114)\n+($M981*'fnd base rates'!J$116)\n+($N981*'fnd base rates'!J$117)\n+($O981*'fnd base rates'!J$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,10)))\n*$R981","v":1432.1100000000001},{"$f":"(($D981*'fnd base rates'!K$107)\n+($E981*'fnd base rates'!K$108)\n+($F981*'fnd base rates'!K$109)\n+($G981*'fnd base rates'!K$110)\n+($H981*'fnd base rates'!K$111)\n+($I981*'fnd base rates'!K$112)\n+($J981*'fnd base rates'!K$113)\n+($K981*'fnd base rates'!K$114)\n+($M981*'fnd base rates'!K$116)\n+($N981*'fnd base rates'!K$117)\n+($O981*'fnd base rates'!K$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,11)))\n*$R981","v":1220.4620190000001},{"$f":"(($D981*'fnd base rates'!L$107)\n+($E981*'fnd base rates'!L$108)\n+($F981*'fnd base rates'!L$109)\n+($G981*'fnd base rates'!L$110)\n+($H981*'fnd base rates'!L$111)\n+($I981*'fnd base rates'!L$112)\n+($J981*'fnd base rates'!L$113)\n+($K981*'fnd base rates'!L$114)\n+($M981*'fnd base rates'!L$116)\n+($N981*'fnd base rates'!L$117)\n+($O981*'fnd base rates'!L$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D981*'fnd base rates'!M$107)\n+($E981*'fnd base rates'!M$108)\n+($F981*'fnd base rates'!M$109)\n+($G981*'fnd base rates'!M$110)\n+($H981*'fnd base rates'!M$111)\n+($I981*'fnd base rates'!M$112)\n+($J981*'fnd base rates'!M$113)\n+($K981*'fnd base rates'!M$114)\n+($M981*'fnd base rates'!M$116)\n+($N981*'fnd base rates'!M$117)\n+($O981*'fnd base rates'!M$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,13)))","v":0},18842.021266000003,null,3513044016,"3513","044","016",1,1,18842.021266000003,18842,-336,19178,null,null,null,null,null,null,0,null,0]
["3513",3513044018,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D982","v":0},{"$f":"'fnd enro'!E982","v":0},{"$f":"'fnd enro'!F982","v":0},{"$f":"'fnd enro'!G982","v":0},{"$f":"'fnd enro'!H982","v":0},{"$f":"'fnd enro'!I982","v":1},{"$f":"'fnd enro'!J982","v":0},{"$f":"'fnd enro'!K982","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L982","v":0},{"$f":"'fnd enro'!M982","v":0},{"$f":"'fnd enro'!N982","v":0},{"$f":"'fnd enro'!O982","v":0},{"$f":"'fnd enro'!P982","v":1},{"$f":"'fnd enro'!R982","v":1},1,{"$f":"VALUE('fnd enro'!Q982)","v":9},null,{"$f":"(($D982*'fnd base rates'!C$107)\n+($E982*'fnd base rates'!C$108)\n+($F982*'fnd base rates'!C$109)\n+($G982*'fnd base rates'!C$110)\n+($H982*'fnd base rates'!C$111)\n+($I982*'fnd base rates'!C$112)\n+($J982*'fnd base rates'!C$113)\n+($K982*'fnd base rates'!C$114)\n+($M982*'fnd base rates'!C$116)\n+($N982*'fnd base rates'!C$117)\n+($O982*'fnd base rates'!C$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,3)))\n*$R982","v":661.03891299999998},{"$f":"(($D982*'fnd base rates'!D$107)\n+($E982*'fnd base rates'!D$108)\n+($F982*'fnd base rates'!D$109)\n+($G982*'fnd base rates'!D$110)\n+($H982*'fnd base rates'!D$111)\n+($I982*'fnd base rates'!D$112)\n+($J982*'fnd base rates'!D$113)\n+($K982*'fnd base rates'!D$114)\n+($M982*'fnd base rates'!D$116)\n+($N982*'fnd base rates'!D$117)\n+($O982*'fnd base rates'!D$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,4)))\n*$R982","v":1240.04},{"$f":"(($D982*'fnd base rates'!E$107)\n+($E982*'fnd base rates'!E$108)\n+($F982*'fnd base rates'!E$109)\n+($G982*'fnd base rates'!E$110)\n+($H982*'fnd base rates'!E$111)\n+($I982*'fnd base rates'!E$112)\n+($J982*'fnd base rates'!E$113)\n+($K982*'fnd base rates'!E$114)\n+($M982*'fnd base rates'!E$116)\n+($N982*'fnd base rates'!E$117)\n+($O982*'fnd base rates'!E$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,5)))\n*$R982","v":9404.8030340000005},{"$f":"(($D982*'fnd base rates'!F$107)\n+($E982*'fnd base rates'!F$108)\n+($F982*'fnd base rates'!F$109)\n+($G982*'fnd base rates'!F$110)\n+($H982*'fnd base rates'!F$111)\n+($I982*'fnd base rates'!F$112)\n+($J982*'fnd base rates'!F$113)\n+($K982*'fnd base rates'!F$114)\n+($M982*'fnd base rates'!F$116)\n+($N982*'fnd base rates'!F$117)\n+($O982*'fnd base rates'!F$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,6)))\n*$R982","v":945.98492600000009},{"$f":"(($D982*'fnd base rates'!G$107)\n+($E982*'fnd base rates'!G$108)\n+($F982*'fnd base rates'!G$109)\n+($G982*'fnd base rates'!G$110)\n+($H982*'fnd base rates'!G$111)\n+($I982*'fnd base rates'!G$112)\n+($J982*'fnd base rates'!G$113)\n+($K982*'fnd base rates'!G$114)\n+($M982*'fnd base rates'!G$116)\n+($N982*'fnd base rates'!G$117)\n+($O982*'fnd base rates'!G$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,7)))\n*$R982","v":377.44018400000004},{"$f":"(($D982*'fnd base rates'!H$107)\n+($E982*'fnd base rates'!H$108)\n+($F982*'fnd base rates'!H$109)\n+($G982*'fnd base rates'!H$110)\n+($H982*'fnd base rates'!H$111)\n+($I982*'fnd base rates'!H$112)\n+($J982*'fnd base rates'!H$113)\n+($K982*'fnd base rates'!H$114)\n+($M982*'fnd base rates'!H$116)\n+($N982*'fnd base rates'!H$117)\n+($O982*'fnd base rates'!H$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,8)))","v":908.51686000000007},{"$f":"(($D982*'fnd base rates'!I$107)\n+($E982*'fnd base rates'!I$108)\n+($F982*'fnd base rates'!I$109)\n+($G982*'fnd base rates'!I$110)\n+($H982*'fnd base rates'!I$111)\n+($I982*'fnd base rates'!I$112)\n+($J982*'fnd base rates'!I$113)\n+($K982*'fnd base rates'!I$114)\n+($M982*'fnd base rates'!I$116)\n+($N982*'fnd base rates'!I$117)\n+($O982*'fnd base rates'!I$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,9)))\n*$R982","v":620.99},{"$f":"(($D982*'fnd base rates'!J$107)\n+($E982*'fnd base rates'!J$108)\n+($F982*'fnd base rates'!J$109)\n+($G982*'fnd base rates'!J$110)\n+($H982*'fnd base rates'!J$111)\n+($I982*'fnd base rates'!J$112)\n+($J982*'fnd base rates'!J$113)\n+($K982*'fnd base rates'!J$114)\n+($M982*'fnd base rates'!J$116)\n+($N982*'fnd base rates'!J$117)\n+($O982*'fnd base rates'!J$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,10)))\n*$R982","v":1490.37},{"$f":"(($D982*'fnd base rates'!K$107)\n+($E982*'fnd base rates'!K$108)\n+($F982*'fnd base rates'!K$109)\n+($G982*'fnd base rates'!K$110)\n+($H982*'fnd base rates'!K$111)\n+($I982*'fnd base rates'!K$112)\n+($J982*'fnd base rates'!K$113)\n+($K982*'fnd base rates'!K$114)\n+($M982*'fnd base rates'!K$116)\n+($N982*'fnd base rates'!K$117)\n+($O982*'fnd base rates'!K$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,11)))\n*$R982","v":1220.4620190000001},{"$f":"(($D982*'fnd base rates'!L$107)\n+($E982*'fnd base rates'!L$108)\n+($F982*'fnd base rates'!L$109)\n+($G982*'fnd base rates'!L$110)\n+($H982*'fnd base rates'!L$111)\n+($I982*'fnd base rates'!L$112)\n+($J982*'fnd base rates'!L$113)\n+($K982*'fnd base rates'!L$114)\n+($M982*'fnd base rates'!L$116)\n+($N982*'fnd base rates'!L$117)\n+($O982*'fnd base rates'!L$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,12)))","v":2415.8253299999997},{"$f":"(($D982*'fnd base rates'!M$107)\n+($E982*'fnd base rates'!M$108)\n+($F982*'fnd base rates'!M$109)\n+($G982*'fnd base rates'!M$110)\n+($H982*'fnd base rates'!M$111)\n+($I982*'fnd base rates'!M$112)\n+($J982*'fnd base rates'!M$113)\n+($K982*'fnd base rates'!M$114)\n+($M982*'fnd base rates'!M$116)\n+($N982*'fnd base rates'!M$117)\n+($O982*'fnd base rates'!M$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,13)))","v":0},19285.471265999997,null,3513044018,"3513","044","018",1,{"$f":"enro","v":1},19285.471265999997,19285,3728,15557,null,null,null,null,null,null,0,null,0]
["3513",3513044035,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D983","v":0},{"$f":"'fnd enro'!E983","v":0},{"$f":"'fnd enro'!F983","v":0},{"$f":"'fnd enro'!G983","v":0},{"$f":"'fnd enro'!H983","v":0},{"$f":"'fnd enro'!I983","v":3},{"$f":"'fnd enro'!J983","v":0},{"$f":"'fnd enro'!K983","v":0.1179},{"$f":"'fnd enro'!L983","v":0},{"$f":"'fnd enro'!M983","v":0},{"$f":"'fnd enro'!N983","v":0},{"$f":"'fnd enro'!O983","v":0},{"$f":"'fnd enro'!P983","v":3},{"$f":"'fnd enro'!R983","v":3},1,{"$f":"VALUE('fnd enro'!Q983)","v":11},null,{"$f":"(($D983*'fnd base rates'!C$107)\n+($E983*'fnd base rates'!C$108)\n+($F983*'fnd base rates'!C$109)\n+($G983*'fnd base rates'!C$110)\n+($H983*'fnd base rates'!C$111)\n+($I983*'fnd base rates'!C$112)\n+($J983*'fnd base rates'!C$113)\n+($K983*'fnd base rates'!C$114)\n+($M983*'fnd base rates'!C$116)\n+($N983*'fnd base rates'!C$117)\n+($O983*'fnd base rates'!C$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,3)))\n*$R983","v":2028.4167389999998},{"$f":"(($D983*'fnd base rates'!D$107)\n+($E983*'fnd base rates'!D$108)\n+($F983*'fnd base rates'!D$109)\n+($G983*'fnd base rates'!D$110)\n+($H983*'fnd base rates'!D$111)\n+($I983*'fnd base rates'!D$112)\n+($J983*'fnd base rates'!D$113)\n+($K983*'fnd base rates'!D$114)\n+($M983*'fnd base rates'!D$116)\n+($N983*'fnd base rates'!D$117)\n+($O983*'fnd base rates'!D$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,4)))\n*$R983","v":3934.74},{"$f":"(($D983*'fnd base rates'!E$107)\n+($E983*'fnd base rates'!E$108)\n+($F983*'fnd base rates'!E$109)\n+($G983*'fnd base rates'!E$110)\n+($H983*'fnd base rates'!E$111)\n+($I983*'fnd base rates'!E$112)\n+($J983*'fnd base rates'!E$113)\n+($K983*'fnd base rates'!E$114)\n+($M983*'fnd base rates'!E$116)\n+($N983*'fnd base rates'!E$117)\n+($O983*'fnd base rates'!E$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,5)))\n*$R983","v":30309.549101999997},{"$f":"(($D983*'fnd base rates'!F$107)\n+($E983*'fnd base rates'!F$108)\n+($F983*'fnd base rates'!F$109)\n+($G983*'fnd base rates'!F$110)\n+($H983*'fnd base rates'!F$111)\n+($I983*'fnd base rates'!F$112)\n+($J983*'fnd base rates'!F$113)\n+($K983*'fnd base rates'!F$114)\n+($M983*'fnd base rates'!F$116)\n+($N983*'fnd base rates'!F$117)\n+($O983*'fnd base rates'!F$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,6)))\n*$R983","v":2837.9547780000003},{"$f":"(($D983*'fnd base rates'!G$107)\n+($E983*'fnd base rates'!G$108)\n+($F983*'fnd base rates'!G$109)\n+($G983*'fnd base rates'!G$110)\n+($H983*'fnd base rates'!G$111)\n+($I983*'fnd base rates'!G$112)\n+($J983*'fnd base rates'!G$113)\n+($K983*'fnd base rates'!G$114)\n+($M983*'fnd base rates'!G$116)\n+($N983*'fnd base rates'!G$117)\n+($O983*'fnd base rates'!G$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,7)))\n*$R983","v":1233.960552},{"$f":"(($D983*'fnd base rates'!H$107)\n+($E983*'fnd base rates'!H$108)\n+($F983*'fnd base rates'!H$109)\n+($G983*'fnd base rates'!H$110)\n+($H983*'fnd base rates'!H$111)\n+($I983*'fnd base rates'!H$112)\n+($J983*'fnd base rates'!H$113)\n+($K983*'fnd base rates'!H$114)\n+($M983*'fnd base rates'!H$116)\n+($N983*'fnd base rates'!H$117)\n+($O983*'fnd base rates'!H$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,8)))","v":2741.15058},{"$f":"(($D983*'fnd base rates'!I$107)\n+($E983*'fnd base rates'!I$108)\n+($F983*'fnd base rates'!I$109)\n+($G983*'fnd base rates'!I$110)\n+($H983*'fnd base rates'!I$111)\n+($I983*'fnd base rates'!I$112)\n+($J983*'fnd base rates'!I$113)\n+($K983*'fnd base rates'!I$114)\n+($M983*'fnd base rates'!I$116)\n+($N983*'fnd base rates'!I$117)\n+($O983*'fnd base rates'!I$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,9)))\n*$R983","v":1947.8100000000002},{"$f":"(($D983*'fnd base rates'!J$107)\n+($E983*'fnd base rates'!J$108)\n+($F983*'fnd base rates'!J$109)\n+($G983*'fnd base rates'!J$110)\n+($H983*'fnd base rates'!J$111)\n+($I983*'fnd base rates'!J$112)\n+($J983*'fnd base rates'!J$113)\n+($K983*'fnd base rates'!J$114)\n+($M983*'fnd base rates'!J$116)\n+($N983*'fnd base rates'!J$117)\n+($O983*'fnd base rates'!J$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,10)))\n*$R983","v":4911.9600000000009},{"$f":"(($D983*'fnd base rates'!K$107)\n+($E983*'fnd base rates'!K$108)\n+($F983*'fnd base rates'!K$109)\n+($G983*'fnd base rates'!K$110)\n+($H983*'fnd base rates'!K$111)\n+($I983*'fnd base rates'!K$112)\n+($J983*'fnd base rates'!K$113)\n+($K983*'fnd base rates'!K$114)\n+($M983*'fnd base rates'!K$116)\n+($N983*'fnd base rates'!K$117)\n+($O983*'fnd base rates'!K$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,11)))\n*$R983","v":3661.3860570000002},{"$f":"(($D983*'fnd base rates'!L$107)\n+($E983*'fnd base rates'!L$108)\n+($F983*'fnd base rates'!L$109)\n+($G983*'fnd base rates'!L$110)\n+($H983*'fnd base rates'!L$111)\n+($I983*'fnd base rates'!L$112)\n+($J983*'fnd base rates'!L$113)\n+($K983*'fnd base rates'!L$114)\n+($M983*'fnd base rates'!L$116)\n+($N983*'fnd base rates'!L$117)\n+($O983*'fnd base rates'!L$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,12)))","v":7605.7059900000004},{"$f":"(($D983*'fnd base rates'!M$107)\n+($E983*'fnd base rates'!M$108)\n+($F983*'fnd base rates'!M$109)\n+($G983*'fnd base rates'!M$110)\n+($H983*'fnd base rates'!M$111)\n+($I983*'fnd base rates'!M$112)\n+($J983*'fnd base rates'!M$113)\n+($K983*'fnd base rates'!M$114)\n+($M983*'fnd base rates'!M$116)\n+($N983*'fnd base rates'!M$117)\n+($O983*'fnd base rates'!M$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,13)))","v":0},61212.633797999995,null,3513044035,"3513","044","035",1,3,61212.633797999995,20404,2069,18335,null,null,null,null,null,null,0,null,0]
["3513",3513044044,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D984","v":0},{"$f":"'fnd enro'!E984","v":0},{"$f":"'fnd enro'!F984","v":0},{"$f":"'fnd enro'!G984","v":0},{"$f":"'fnd enro'!H984","v":297},{"$f":"'fnd enro'!I984","v":314},{"$f":"'fnd enro'!J984","v":0},{"$f":"'fnd enro'!K984","v":24.0123},{"$f":"'fnd enro'!L984","v":0},{"$f":"'fnd enro'!M984","v":0},{"$f":"'fnd enro'!N984","v":70},{"$f":"'fnd enro'!O984","v":40},{"$f":"'fnd enro'!P984","v":402},{"$f":"'fnd enro'!R984","v":611},1,{"$f":"VALUE('fnd enro'!Q984)","v":11},null,{"$f":"(($D984*'fnd base rates'!C$107)\n+($E984*'fnd base rates'!C$108)\n+($F984*'fnd base rates'!C$109)\n+($G984*'fnd base rates'!C$110)\n+($H984*'fnd base rates'!C$111)\n+($I984*'fnd base rates'!C$112)\n+($J984*'fnd base rates'!C$113)\n+($K984*'fnd base rates'!C$114)\n+($M984*'fnd base rates'!C$116)\n+($N984*'fnd base rates'!C$117)\n+($O984*'fnd base rates'!C$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,3)))\n*$R984","v":404356.675843},{"$f":"(($D984*'fnd base rates'!D$107)\n+($E984*'fnd base rates'!D$108)\n+($F984*'fnd base rates'!D$109)\n+($G984*'fnd base rates'!D$110)\n+($H984*'fnd base rates'!D$111)\n+($I984*'fnd base rates'!D$112)\n+($J984*'fnd base rates'!D$113)\n+($K984*'fnd base rates'!D$114)\n+($M984*'fnd base rates'!D$116)\n+($N984*'fnd base rates'!D$117)\n+($O984*'fnd base rates'!D$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,4)))\n*$R984","v":719964.96},{"$f":"(($D984*'fnd base rates'!E$107)\n+($E984*'fnd base rates'!E$108)\n+($F984*'fnd base rates'!E$109)\n+($G984*'fnd base rates'!E$110)\n+($H984*'fnd base rates'!E$111)\n+($I984*'fnd base rates'!E$112)\n+($J984*'fnd base rates'!E$113)\n+($K984*'fnd base rates'!E$114)\n+($M984*'fnd base rates'!E$116)\n+($N984*'fnd base rates'!E$117)\n+($O984*'fnd base rates'!E$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,5)))\n*$R984","v":4856845.4837739998},{"$f":"(($D984*'fnd base rates'!F$107)\n+($E984*'fnd base rates'!F$108)\n+($F984*'fnd base rates'!F$109)\n+($G984*'fnd base rates'!F$110)\n+($H984*'fnd base rates'!F$111)\n+($I984*'fnd base rates'!F$112)\n+($J984*'fnd base rates'!F$113)\n+($K984*'fnd base rates'!F$114)\n+($M984*'fnd base rates'!F$116)\n+($N984*'fnd base rates'!F$117)\n+($O984*'fnd base rates'!F$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,6)))\n*$R984","v":635482.15978600015},{"$f":"(($D984*'fnd base rates'!G$107)\n+($E984*'fnd base rates'!G$108)\n+($F984*'fnd base rates'!G$109)\n+($G984*'fnd base rates'!G$110)\n+($H984*'fnd base rates'!G$111)\n+($I984*'fnd base rates'!G$112)\n+($J984*'fnd base rates'!G$113)\n+($K984*'fnd base rates'!G$114)\n+($M984*'fnd base rates'!G$116)\n+($N984*'fnd base rates'!G$117)\n+($O984*'fnd base rates'!G$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,7)))\n*$R984","v":209807.44242400001},{"$f":"(($D984*'fnd base rates'!H$107)\n+($E984*'fnd base rates'!H$108)\n+($F984*'fnd base rates'!H$109)\n+($G984*'fnd base rates'!H$110)\n+($H984*'fnd base rates'!H$111)\n+($I984*'fnd base rates'!H$112)\n+($J984*'fnd base rates'!H$113)\n+($K984*'fnd base rates'!H$114)\n+($M984*'fnd base rates'!H$116)\n+($N984*'fnd base rates'!H$117)\n+($O984*'fnd base rates'!H$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,8)))","v":471531.84146000003},{"$f":"(($D984*'fnd base rates'!I$107)\n+($E984*'fnd base rates'!I$108)\n+($F984*'fnd base rates'!I$109)\n+($G984*'fnd base rates'!I$110)\n+($H984*'fnd base rates'!I$111)\n+($I984*'fnd base rates'!I$112)\n+($J984*'fnd base rates'!I$113)\n+($K984*'fnd base rates'!I$114)\n+($M984*'fnd base rates'!I$116)\n+($N984*'fnd base rates'!I$117)\n+($O984*'fnd base rates'!I$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,9)))\n*$R984","v":352609.91000000003},{"$f":"(($D984*'fnd base rates'!J$107)\n+($E984*'fnd base rates'!J$108)\n+($F984*'fnd base rates'!J$109)\n+($G984*'fnd base rates'!J$110)\n+($H984*'fnd base rates'!J$111)\n+($I984*'fnd base rates'!J$112)\n+($J984*'fnd base rates'!J$113)\n+($K984*'fnd base rates'!J$114)\n+($M984*'fnd base rates'!J$116)\n+($N984*'fnd base rates'!J$117)\n+($O984*'fnd base rates'!J$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,10)))\n*$R984","v":686331.2},{"$f":"(($D984*'fnd base rates'!K$107)\n+($E984*'fnd base rates'!K$108)\n+($F984*'fnd base rates'!K$109)\n+($G984*'fnd base rates'!K$110)\n+($H984*'fnd base rates'!K$111)\n+($I984*'fnd base rates'!K$112)\n+($J984*'fnd base rates'!K$113)\n+($K984*'fnd base rates'!K$114)\n+($M984*'fnd base rates'!K$116)\n+($N984*'fnd base rates'!K$117)\n+($O984*'fnd base rates'!K$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,11)))\n*$R984","v":795837.82360899996},{"$f":"(($D984*'fnd base rates'!L$107)\n+($E984*'fnd base rates'!L$108)\n+($F984*'fnd base rates'!L$109)\n+($G984*'fnd base rates'!L$110)\n+($H984*'fnd base rates'!L$111)\n+($I984*'fnd base rates'!L$112)\n+($J984*'fnd base rates'!L$113)\n+($K984*'fnd base rates'!L$114)\n+($M984*'fnd base rates'!L$116)\n+($N984*'fnd base rates'!L$117)\n+($O984*'fnd base rates'!L$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,12)))","v":1470372.80663},{"$f":"(($D984*'fnd base rates'!M$107)\n+($E984*'fnd base rates'!M$108)\n+($F984*'fnd base rates'!M$109)\n+($G984*'fnd base rates'!M$110)\n+($H984*'fnd base rates'!M$111)\n+($I984*'fnd base rates'!M$112)\n+($J984*'fnd base rates'!M$113)\n+($K984*'fnd base rates'!M$114)\n+($M984*'fnd base rates'!M$116)\n+($N984*'fnd base rates'!M$117)\n+($O984*'fnd base rates'!M$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,13)))","v":0},10603140.303526001,null,3513044044,"3513","044","044",1,611,10603140.303526001,17354,547,16807,null,null,null,null,null,null,0,null,0]
["3513",3513044050,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D985","v":0},{"$f":"'fnd enro'!E985","v":0},{"$f":"'fnd enro'!F985","v":0},{"$f":"'fnd enro'!G985","v":0},{"$f":"'fnd enro'!H985","v":0},{"$f":"'fnd enro'!I985","v":3},{"$f":"'fnd enro'!J985","v":0},{"$f":"'fnd enro'!K985","v":0.1179},{"$f":"'fnd enro'!L985","v":0},{"$f":"'fnd enro'!M985","v":0},{"$f":"'fnd enro'!N985","v":0},{"$f":"'fnd enro'!O985","v":1},{"$f":"'fnd enro'!P985","v":1},{"$f":"'fnd enro'!R985","v":3},1,{"$f":"VALUE('fnd enro'!Q985)","v":5},null,{"$f":"(($D985*'fnd base rates'!C$107)\n+($E985*'fnd base rates'!C$108)\n+($F985*'fnd base rates'!C$109)\n+($G985*'fnd base rates'!C$110)\n+($H985*'fnd base rates'!C$111)\n+($I985*'fnd base rates'!C$112)\n+($J985*'fnd base rates'!C$113)\n+($K985*'fnd base rates'!C$114)\n+($M985*'fnd base rates'!C$116)\n+($N985*'fnd base rates'!C$117)\n+($O985*'fnd base rates'!C$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,3)))\n*$R985","v":1903.6767389999995},{"$f":"(($D985*'fnd base rates'!D$107)\n+($E985*'fnd base rates'!D$108)\n+($F985*'fnd base rates'!D$109)\n+($G985*'fnd base rates'!D$110)\n+($H985*'fnd base rates'!D$111)\n+($I985*'fnd base rates'!D$112)\n+($J985*'fnd base rates'!D$113)\n+($K985*'fnd base rates'!D$114)\n+($M985*'fnd base rates'!D$116)\n+($N985*'fnd base rates'!D$117)\n+($O985*'fnd base rates'!D$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,4)))\n*$R985","v":2964.9199999999996},{"$f":"(($D985*'fnd base rates'!E$107)\n+($E985*'fnd base rates'!E$108)\n+($F985*'fnd base rates'!E$109)\n+($G985*'fnd base rates'!E$110)\n+($H985*'fnd base rates'!E$111)\n+($I985*'fnd base rates'!E$112)\n+($J985*'fnd base rates'!E$113)\n+($K985*'fnd base rates'!E$114)\n+($M985*'fnd base rates'!E$116)\n+($N985*'fnd base rates'!E$117)\n+($O985*'fnd base rates'!E$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,5)))\n*$R985","v":20229.369102000001},{"$f":"(($D985*'fnd base rates'!F$107)\n+($E985*'fnd base rates'!F$108)\n+($F985*'fnd base rates'!F$109)\n+($G985*'fnd base rates'!F$110)\n+($H985*'fnd base rates'!F$111)\n+($I985*'fnd base rates'!F$112)\n+($J985*'fnd base rates'!F$113)\n+($K985*'fnd base rates'!F$114)\n+($M985*'fnd base rates'!F$116)\n+($N985*'fnd base rates'!F$117)\n+($O985*'fnd base rates'!F$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,6)))\n*$R985","v":3059.8247780000002},{"$f":"(($D985*'fnd base rates'!G$107)\n+($E985*'fnd base rates'!G$108)\n+($F985*'fnd base rates'!G$109)\n+($G985*'fnd base rates'!G$110)\n+($H985*'fnd base rates'!G$111)\n+($I985*'fnd base rates'!G$112)\n+($J985*'fnd base rates'!G$113)\n+($K985*'fnd base rates'!G$114)\n+($M985*'fnd base rates'!G$116)\n+($N985*'fnd base rates'!G$117)\n+($O985*'fnd base rates'!G$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,7)))\n*$R985","v":732.9805520000001},{"$f":"(($D985*'fnd base rates'!H$107)\n+($E985*'fnd base rates'!H$108)\n+($F985*'fnd base rates'!H$109)\n+($G985*'fnd base rates'!H$110)\n+($H985*'fnd base rates'!H$111)\n+($I985*'fnd base rates'!H$112)\n+($J985*'fnd base rates'!H$113)\n+($K985*'fnd base rates'!H$114)\n+($M985*'fnd base rates'!H$116)\n+($N985*'fnd base rates'!H$117)\n+($O985*'fnd base rates'!H$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,8)))","v":2813.1105799999996},{"$f":"(($D985*'fnd base rates'!I$107)\n+($E985*'fnd base rates'!I$108)\n+($F985*'fnd base rates'!I$109)\n+($G985*'fnd base rates'!I$110)\n+($H985*'fnd base rates'!I$111)\n+($I985*'fnd base rates'!I$112)\n+($J985*'fnd base rates'!I$113)\n+($K985*'fnd base rates'!I$114)\n+($M985*'fnd base rates'!I$116)\n+($N985*'fnd base rates'!I$117)\n+($O985*'fnd base rates'!I$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,9)))\n*$R985","v":1571.8300000000002},{"$f":"(($D985*'fnd base rates'!J$107)\n+($E985*'fnd base rates'!J$108)\n+($F985*'fnd base rates'!J$109)\n+($G985*'fnd base rates'!J$110)\n+($H985*'fnd base rates'!J$111)\n+($I985*'fnd base rates'!J$112)\n+($J985*'fnd base rates'!J$113)\n+($K985*'fnd base rates'!J$114)\n+($M985*'fnd base rates'!J$116)\n+($N985*'fnd base rates'!J$117)\n+($O985*'fnd base rates'!J$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,10)))\n*$R985","v":2495.85},{"$f":"(($D985*'fnd base rates'!K$107)\n+($E985*'fnd base rates'!K$108)\n+($F985*'fnd base rates'!K$109)\n+($G985*'fnd base rates'!K$110)\n+($H985*'fnd base rates'!K$111)\n+($I985*'fnd base rates'!K$112)\n+($J985*'fnd base rates'!K$113)\n+($K985*'fnd base rates'!K$114)\n+($M985*'fnd base rates'!K$116)\n+($N985*'fnd base rates'!K$117)\n+($O985*'fnd base rates'!K$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,11)))\n*$R985","v":4041.7260570000003},{"$f":"(($D985*'fnd base rates'!L$107)\n+($E985*'fnd base rates'!L$108)\n+($F985*'fnd base rates'!L$109)\n+($G985*'fnd base rates'!L$110)\n+($H985*'fnd base rates'!L$111)\n+($I985*'fnd base rates'!L$112)\n+($J985*'fnd base rates'!L$113)\n+($K985*'fnd base rates'!L$114)\n+($M985*'fnd base rates'!L$116)\n+($N985*'fnd base rates'!L$117)\n+($O985*'fnd base rates'!L$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,12)))","v":5985.1359899999998},{"$f":"(($D985*'fnd base rates'!M$107)\n+($E985*'fnd base rates'!M$108)\n+($F985*'fnd base rates'!M$109)\n+($G985*'fnd base rates'!M$110)\n+($H985*'fnd base rates'!M$111)\n+($I985*'fnd base rates'!M$112)\n+($J985*'fnd base rates'!M$113)\n+($K985*'fnd base rates'!M$114)\n+($M985*'fnd base rates'!M$116)\n+($N985*'fnd base rates'!M$117)\n+($O985*'fnd base rates'!M$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,13)))","v":0},45798.423798000003,null,3513044050,"3513","044","050",1,3,45798.423798000003,15266,2701,12565,null,null,null,null,null,null,0,null,0]
["3513",3513044083,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D986","v":0},{"$f":"'fnd enro'!E986","v":0},{"$f":"'fnd enro'!F986","v":0},{"$f":"'fnd enro'!G986","v":0},{"$f":"'fnd enro'!H986","v":0},{"$f":"'fnd enro'!I986","v":3},{"$f":"'fnd enro'!J986","v":0},{"$f":"'fnd enro'!K986","v":0.1179},{"$f":"'fnd enro'!L986","v":0},{"$f":"'fnd enro'!M986","v":0},{"$f":"'fnd enro'!N986","v":0},{"$f":"'fnd enro'!O986","v":1},{"$f":"'fnd enro'!P986","v":2},{"$f":"'fnd enro'!R986","v":3},1,{"$f":"VALUE('fnd enro'!Q986)","v":6},null,{"$f":"(($D986*'fnd base rates'!C$107)\n+($E986*'fnd base rates'!C$108)\n+($F986*'fnd base rates'!C$109)\n+($G986*'fnd base rates'!C$110)\n+($H986*'fnd base rates'!C$111)\n+($I986*'fnd base rates'!C$112)\n+($J986*'fnd base rates'!C$113)\n+($K986*'fnd base rates'!C$114)\n+($M986*'fnd base rates'!C$116)\n+($N986*'fnd base rates'!C$117)\n+($O986*'fnd base rates'!C$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,3)))\n*$R986","v":1983.2767389999997},{"$f":"(($D986*'fnd base rates'!D$107)\n+($E986*'fnd base rates'!D$108)\n+($F986*'fnd base rates'!D$109)\n+($G986*'fnd base rates'!D$110)\n+($H986*'fnd base rates'!D$111)\n+($I986*'fnd base rates'!D$112)\n+($J986*'fnd base rates'!D$113)\n+($K986*'fnd base rates'!D$114)\n+($M986*'fnd base rates'!D$116)\n+($N986*'fnd base rates'!D$117)\n+($O986*'fnd base rates'!D$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,4)))\n*$R986","v":3342.1099999999997},{"$f":"(($D986*'fnd base rates'!E$107)\n+($E986*'fnd base rates'!E$108)\n+($F986*'fnd base rates'!E$109)\n+($G986*'fnd base rates'!E$110)\n+($H986*'fnd base rates'!E$111)\n+($I986*'fnd base rates'!E$112)\n+($J986*'fnd base rates'!E$113)\n+($K986*'fnd base rates'!E$114)\n+($M986*'fnd base rates'!E$116)\n+($N986*'fnd base rates'!E$117)\n+($O986*'fnd base rates'!E$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,5)))\n*$R986","v":23911.409101999998},{"$f":"(($D986*'fnd base rates'!F$107)\n+($E986*'fnd base rates'!F$108)\n+($F986*'fnd base rates'!F$109)\n+($G986*'fnd base rates'!F$110)\n+($H986*'fnd base rates'!F$111)\n+($I986*'fnd base rates'!F$112)\n+($J986*'fnd base rates'!F$113)\n+($K986*'fnd base rates'!F$114)\n+($M986*'fnd base rates'!F$116)\n+($N986*'fnd base rates'!F$117)\n+($O986*'fnd base rates'!F$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,6)))\n*$R986","v":3059.8247780000002},{"$f":"(($D986*'fnd base rates'!G$107)\n+($E986*'fnd base rates'!G$108)\n+($F986*'fnd base rates'!G$109)\n+($G986*'fnd base rates'!G$110)\n+($H986*'fnd base rates'!G$111)\n+($I986*'fnd base rates'!G$112)\n+($J986*'fnd base rates'!G$113)\n+($K986*'fnd base rates'!G$114)\n+($M986*'fnd base rates'!G$116)\n+($N986*'fnd base rates'!G$117)\n+($O986*'fnd base rates'!G$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,7)))\n*$R986","v":911.60055200000011},{"$f":"(($D986*'fnd base rates'!H$107)\n+($E986*'fnd base rates'!H$108)\n+($F986*'fnd base rates'!H$109)\n+($G986*'fnd base rates'!H$110)\n+($H986*'fnd base rates'!H$111)\n+($I986*'fnd base rates'!H$112)\n+($J986*'fnd base rates'!H$113)\n+($K986*'fnd base rates'!H$114)\n+($M986*'fnd base rates'!H$116)\n+($N986*'fnd base rates'!H$117)\n+($O986*'fnd base rates'!H$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,8)))","v":2840.5105799999997},{"$f":"(($D986*'fnd base rates'!I$107)\n+($E986*'fnd base rates'!I$108)\n+($F986*'fnd base rates'!I$109)\n+($G986*'fnd base rates'!I$110)\n+($H986*'fnd base rates'!I$111)\n+($I986*'fnd base rates'!I$112)\n+($J986*'fnd base rates'!I$113)\n+($K986*'fnd base rates'!I$114)\n+($M986*'fnd base rates'!I$116)\n+($N986*'fnd base rates'!I$117)\n+($O986*'fnd base rates'!I$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,9)))\n*$R986","v":1720.92},{"$f":"(($D986*'fnd base rates'!J$107)\n+($E986*'fnd base rates'!J$108)\n+($F986*'fnd base rates'!J$109)\n+($G986*'fnd base rates'!J$110)\n+($H986*'fnd base rates'!J$111)\n+($I986*'fnd base rates'!J$112)\n+($J986*'fnd base rates'!J$113)\n+($K986*'fnd base rates'!J$114)\n+($M986*'fnd base rates'!J$116)\n+($N986*'fnd base rates'!J$117)\n+($O986*'fnd base rates'!J$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,10)))\n*$R986","v":3270.6000000000004},{"$f":"(($D986*'fnd base rates'!K$107)\n+($E986*'fnd base rates'!K$108)\n+($F986*'fnd base rates'!K$109)\n+($G986*'fnd base rates'!K$110)\n+($H986*'fnd base rates'!K$111)\n+($I986*'fnd base rates'!K$112)\n+($J986*'fnd base rates'!K$113)\n+($K986*'fnd base rates'!K$114)\n+($M986*'fnd base rates'!K$116)\n+($N986*'fnd base rates'!K$117)\n+($O986*'fnd base rates'!K$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,11)))\n*$R986","v":4041.7260570000003},{"$f":"(($D986*'fnd base rates'!L$107)\n+($E986*'fnd base rates'!L$108)\n+($F986*'fnd base rates'!L$109)\n+($G986*'fnd base rates'!L$110)\n+($H986*'fnd base rates'!L$111)\n+($I986*'fnd base rates'!L$112)\n+($J986*'fnd base rates'!L$113)\n+($K986*'fnd base rates'!L$114)\n+($M986*'fnd base rates'!L$116)\n+($N986*'fnd base rates'!L$117)\n+($O986*'fnd base rates'!L$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,12)))","v":6614.7059900000004},{"$f":"(($D986*'fnd base rates'!M$107)\n+($E986*'fnd base rates'!M$108)\n+($F986*'fnd base rates'!M$109)\n+($G986*'fnd base rates'!M$110)\n+($H986*'fnd base rates'!M$111)\n+($I986*'fnd base rates'!M$112)\n+($J986*'fnd base rates'!M$113)\n+($K986*'fnd base rates'!M$114)\n+($M986*'fnd base rates'!M$116)\n+($N986*'fnd base rates'!M$117)\n+($O986*'fnd base rates'!M$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,13)))","v":0},51696.683798000005,null,3513044083,"3513","044","083",1,3,51696.683798000005,17232,-581,17813,null,null,null,null,null,null,0,null,0]
["3513",3513044095,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D987","v":0},{"$f":"'fnd enro'!E987","v":0},{"$f":"'fnd enro'!F987","v":0},{"$f":"'fnd enro'!G987","v":0},{"$f":"'fnd enro'!H987","v":0},{"$f":"'fnd enro'!I987","v":1},{"$f":"'fnd enro'!J987","v":0},{"$f":"'fnd enro'!K987","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L987","v":0},{"$f":"'fnd enro'!M987","v":0},{"$f":"'fnd enro'!N987","v":0},{"$f":"'fnd enro'!O987","v":1},{"$f":"'fnd enro'!P987","v":1},{"$f":"'fnd enro'!R987","v":1},1,{"$f":"VALUE('fnd enro'!Q987)","v":12},null,{"$f":"(($D987*'fnd base rates'!C$107)\n+($E987*'fnd base rates'!C$108)\n+($F987*'fnd base rates'!C$109)\n+($G987*'fnd base rates'!C$110)\n+($H987*'fnd base rates'!C$111)\n+($I987*'fnd base rates'!C$112)\n+($J987*'fnd base rates'!C$113)\n+($K987*'fnd base rates'!C$114)\n+($M987*'fnd base rates'!C$116)\n+($N987*'fnd base rates'!C$117)\n+($O987*'fnd base rates'!C$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,3)))\n*$R987","v":812.03891299999987},{"$f":"(($D987*'fnd base rates'!D$107)\n+($E987*'fnd base rates'!D$108)\n+($F987*'fnd base rates'!D$109)\n+($G987*'fnd base rates'!D$110)\n+($H987*'fnd base rates'!D$111)\n+($I987*'fnd base rates'!D$112)\n+($J987*'fnd base rates'!D$113)\n+($K987*'fnd base rates'!D$114)\n+($M987*'fnd base rates'!D$116)\n+($N987*'fnd base rates'!D$117)\n+($O987*'fnd base rates'!D$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,4)))\n*$R987","v":1576.64},{"$f":"(($D987*'fnd base rates'!E$107)\n+($E987*'fnd base rates'!E$108)\n+($F987*'fnd base rates'!E$109)\n+($G987*'fnd base rates'!E$110)\n+($H987*'fnd base rates'!E$111)\n+($I987*'fnd base rates'!E$112)\n+($J987*'fnd base rates'!E$113)\n+($K987*'fnd base rates'!E$114)\n+($M987*'fnd base rates'!E$116)\n+($N987*'fnd base rates'!E$117)\n+($O987*'fnd base rates'!E$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,5)))\n*$R987","v":12077.803034},{"$f":"(($D987*'fnd base rates'!F$107)\n+($E987*'fnd base rates'!F$108)\n+($F987*'fnd base rates'!F$109)\n+($G987*'fnd base rates'!F$110)\n+($H987*'fnd base rates'!F$111)\n+($I987*'fnd base rates'!F$112)\n+($J987*'fnd base rates'!F$113)\n+($K987*'fnd base rates'!F$114)\n+($M987*'fnd base rates'!F$116)\n+($N987*'fnd base rates'!F$117)\n+($O987*'fnd base rates'!F$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,6)))\n*$R987","v":1167.854926},{"$f":"(($D987*'fnd base rates'!G$107)\n+($E987*'fnd base rates'!G$108)\n+($F987*'fnd base rates'!G$109)\n+($G987*'fnd base rates'!G$110)\n+($H987*'fnd base rates'!G$111)\n+($I987*'fnd base rates'!G$112)\n+($J987*'fnd base rates'!G$113)\n+($K987*'fnd base rates'!G$114)\n+($M987*'fnd base rates'!G$116)\n+($N987*'fnd base rates'!G$117)\n+($O987*'fnd base rates'!G$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,7)))\n*$R987","v":495.15018400000002},{"$f":"(($D987*'fnd base rates'!H$107)\n+($E987*'fnd base rates'!H$108)\n+($F987*'fnd base rates'!H$109)\n+($G987*'fnd base rates'!H$110)\n+($H987*'fnd base rates'!H$111)\n+($I987*'fnd base rates'!H$112)\n+($J987*'fnd base rates'!H$113)\n+($K987*'fnd base rates'!H$114)\n+($M987*'fnd base rates'!H$116)\n+($N987*'fnd base rates'!H$117)\n+($O987*'fnd base rates'!H$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,8)))","v":1075.3268599999999},{"$f":"(($D987*'fnd base rates'!I$107)\n+($E987*'fnd base rates'!I$108)\n+($F987*'fnd base rates'!I$109)\n+($G987*'fnd base rates'!I$110)\n+($H987*'fnd base rates'!I$111)\n+($I987*'fnd base rates'!I$112)\n+($J987*'fnd base rates'!I$113)\n+($K987*'fnd base rates'!I$114)\n+($M987*'fnd base rates'!I$116)\n+($N987*'fnd base rates'!I$117)\n+($O987*'fnd base rates'!I$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,9)))\n*$R987","v":761.42000000000007},{"$f":"(($D987*'fnd base rates'!J$107)\n+($E987*'fnd base rates'!J$108)\n+($F987*'fnd base rates'!J$109)\n+($G987*'fnd base rates'!J$110)\n+($H987*'fnd base rates'!J$111)\n+($I987*'fnd base rates'!J$112)\n+($J987*'fnd base rates'!J$113)\n+($K987*'fnd base rates'!J$114)\n+($M987*'fnd base rates'!J$116)\n+($N987*'fnd base rates'!J$117)\n+($O987*'fnd base rates'!J$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,10)))\n*$R987","v":1757.71},{"$f":"(($D987*'fnd base rates'!K$107)\n+($E987*'fnd base rates'!K$108)\n+($F987*'fnd base rates'!K$109)\n+($G987*'fnd base rates'!K$110)\n+($H987*'fnd base rates'!K$111)\n+($I987*'fnd base rates'!K$112)\n+($J987*'fnd base rates'!K$113)\n+($K987*'fnd base rates'!K$114)\n+($M987*'fnd base rates'!K$116)\n+($N987*'fnd base rates'!K$117)\n+($O987*'fnd base rates'!K$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,11)))\n*$R987","v":1600.802019},{"$f":"(($D987*'fnd base rates'!L$107)\n+($E987*'fnd base rates'!L$108)\n+($F987*'fnd base rates'!L$109)\n+($G987*'fnd base rates'!L$110)\n+($H987*'fnd base rates'!L$111)\n+($I987*'fnd base rates'!L$112)\n+($J987*'fnd base rates'!L$113)\n+($K987*'fnd base rates'!L$114)\n+($M987*'fnd base rates'!L$116)\n+($N987*'fnd base rates'!L$117)\n+($O987*'fnd base rates'!L$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,12)))","v":2975.8453300000001},{"$f":"(($D987*'fnd base rates'!M$107)\n+($E987*'fnd base rates'!M$108)\n+($F987*'fnd base rates'!M$109)\n+($G987*'fnd base rates'!M$110)\n+($H987*'fnd base rates'!M$111)\n+($I987*'fnd base rates'!M$112)\n+($J987*'fnd base rates'!M$113)\n+($K987*'fnd base rates'!M$114)\n+($M987*'fnd base rates'!M$116)\n+($N987*'fnd base rates'!M$117)\n+($O987*'fnd base rates'!M$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,13)))","v":0},24300.591265999996,null,3513044095,"3513","044","095",1,1,24300.591265999996,24301,6346,17955,null,null,null,null,null,null,0,null,0]
["3513",3513044133,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D988","v":0},{"$f":"'fnd enro'!E988","v":0},{"$f":"'fnd enro'!F988","v":0},{"$f":"'fnd enro'!G988","v":0},{"$f":"'fnd enro'!H988","v":0},{"$f":"'fnd enro'!I988","v":1},{"$f":"'fnd enro'!J988","v":0},{"$f":"'fnd enro'!K988","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L988","v":0},{"$f":"'fnd enro'!M988","v":0},{"$f":"'fnd enro'!N988","v":0},{"$f":"'fnd enro'!O988","v":0},{"$f":"'fnd enro'!P988","v":0},{"$f":"'fnd enro'!R988","v":1},1,{"$f":"VALUE('fnd enro'!Q988)","v":9},null,{"$f":"(($D988*'fnd base rates'!C$107)\n+($E988*'fnd base rates'!C$108)\n+($F988*'fnd base rates'!C$109)\n+($G988*'fnd base rates'!C$110)\n+($H988*'fnd base rates'!C$111)\n+($I988*'fnd base rates'!C$112)\n+($J988*'fnd base rates'!C$113)\n+($K988*'fnd base rates'!C$114)\n+($M988*'fnd base rates'!C$116)\n+($N988*'fnd base rates'!C$117)\n+($O988*'fnd base rates'!C$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,3)))\n*$R988","v":570.33891299999993},{"$f":"(($D988*'fnd base rates'!D$107)\n+($E988*'fnd base rates'!D$108)\n+($F988*'fnd base rates'!D$109)\n+($G988*'fnd base rates'!D$110)\n+($H988*'fnd base rates'!D$111)\n+($I988*'fnd base rates'!D$112)\n+($J988*'fnd base rates'!D$113)\n+($K988*'fnd base rates'!D$114)\n+($M988*'fnd base rates'!D$116)\n+($N988*'fnd base rates'!D$117)\n+($O988*'fnd base rates'!D$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,4)))\n*$R988","v":810.3},{"$f":"(($D988*'fnd base rates'!E$107)\n+($E988*'fnd base rates'!E$108)\n+($F988*'fnd base rates'!E$109)\n+($G988*'fnd base rates'!E$110)\n+($H988*'fnd base rates'!E$111)\n+($I988*'fnd base rates'!E$112)\n+($J988*'fnd base rates'!E$113)\n+($K988*'fnd base rates'!E$114)\n+($M988*'fnd base rates'!E$116)\n+($N988*'fnd base rates'!E$117)\n+($O988*'fnd base rates'!E$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,5)))\n*$R988","v":5209.7030340000001},{"$f":"(($D988*'fnd base rates'!F$107)\n+($E988*'fnd base rates'!F$108)\n+($F988*'fnd base rates'!F$109)\n+($G988*'fnd base rates'!F$110)\n+($H988*'fnd base rates'!F$111)\n+($I988*'fnd base rates'!F$112)\n+($J988*'fnd base rates'!F$113)\n+($K988*'fnd base rates'!F$114)\n+($M988*'fnd base rates'!F$116)\n+($N988*'fnd base rates'!F$117)\n+($O988*'fnd base rates'!F$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,6)))\n*$R988","v":945.98492600000009},{"$f":"(($D988*'fnd base rates'!G$107)\n+($E988*'fnd base rates'!G$108)\n+($F988*'fnd base rates'!G$109)\n+($G988*'fnd base rates'!G$110)\n+($H988*'fnd base rates'!G$111)\n+($I988*'fnd base rates'!G$112)\n+($J988*'fnd base rates'!G$113)\n+($K988*'fnd base rates'!G$114)\n+($M988*'fnd base rates'!G$116)\n+($N988*'fnd base rates'!G$117)\n+($O988*'fnd base rates'!G$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,7)))\n*$R988","v":173.92018400000001},{"$f":"(($D988*'fnd base rates'!H$107)\n+($E988*'fnd base rates'!H$108)\n+($F988*'fnd base rates'!H$109)\n+($G988*'fnd base rates'!H$110)\n+($H988*'fnd base rates'!H$111)\n+($I988*'fnd base rates'!H$112)\n+($J988*'fnd base rates'!H$113)\n+($K988*'fnd base rates'!H$114)\n+($M988*'fnd base rates'!H$116)\n+($N988*'fnd base rates'!H$117)\n+($O988*'fnd base rates'!H$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D988*'fnd base rates'!I$107)\n+($E988*'fnd base rates'!I$108)\n+($F988*'fnd base rates'!I$109)\n+($G988*'fnd base rates'!I$110)\n+($H988*'fnd base rates'!I$111)\n+($I988*'fnd base rates'!I$112)\n+($J988*'fnd base rates'!I$113)\n+($K988*'fnd base rates'!I$114)\n+($M988*'fnd base rates'!I$116)\n+($N988*'fnd base rates'!I$117)\n+($O988*'fnd base rates'!I$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,9)))\n*$R988","v":451.12},{"$f":"(($D988*'fnd base rates'!J$107)\n+($E988*'fnd base rates'!J$108)\n+($F988*'fnd base rates'!J$109)\n+($G988*'fnd base rates'!J$110)\n+($H988*'fnd base rates'!J$111)\n+($I988*'fnd base rates'!J$112)\n+($J988*'fnd base rates'!J$113)\n+($K988*'fnd base rates'!J$114)\n+($M988*'fnd base rates'!J$116)\n+($N988*'fnd base rates'!J$117)\n+($O988*'fnd base rates'!J$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,10)))\n*$R988","v":607.66},{"$f":"(($D988*'fnd base rates'!K$107)\n+($E988*'fnd base rates'!K$108)\n+($F988*'fnd base rates'!K$109)\n+($G988*'fnd base rates'!K$110)\n+($H988*'fnd base rates'!K$111)\n+($I988*'fnd base rates'!K$112)\n+($J988*'fnd base rates'!K$113)\n+($K988*'fnd base rates'!K$114)\n+($M988*'fnd base rates'!K$116)\n+($N988*'fnd base rates'!K$117)\n+($O988*'fnd base rates'!K$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,11)))\n*$R988","v":1220.4620190000001},{"$f":"(($D988*'fnd base rates'!L$107)\n+($E988*'fnd base rates'!L$108)\n+($F988*'fnd base rates'!L$109)\n+($G988*'fnd base rates'!L$110)\n+($H988*'fnd base rates'!L$111)\n+($I988*'fnd base rates'!L$112)\n+($J988*'fnd base rates'!L$113)\n+($K988*'fnd base rates'!L$114)\n+($M988*'fnd base rates'!L$116)\n+($N988*'fnd base rates'!L$117)\n+($O988*'fnd base rates'!L$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D988*'fnd base rates'!M$107)\n+($E988*'fnd base rates'!M$108)\n+($F988*'fnd base rates'!M$109)\n+($G988*'fnd base rates'!M$110)\n+($H988*'fnd base rates'!M$111)\n+($I988*'fnd base rates'!M$112)\n+($J988*'fnd base rates'!M$113)\n+($K988*'fnd base rates'!M$114)\n+($M988*'fnd base rates'!M$116)\n+($N988*'fnd base rates'!M$117)\n+($O988*'fnd base rates'!M$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,13)))","v":0},12565.341266000001,null,3513044133,"3513","044","133",1,1,12565.341266000001,12565,899,11666,null,null,null,null,null,null,0,null,0]
["3513",3513044201,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D989","v":0},{"$f":"'fnd enro'!E989","v":0},{"$f":"'fnd enro'!F989","v":0},{"$f":"'fnd enro'!G989","v":0},{"$f":"'fnd enro'!H989","v":1},{"$f":"'fnd enro'!I989","v":0},{"$f":"'fnd enro'!J989","v":0},{"$f":"'fnd enro'!K989","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L989","v":0},{"$f":"'fnd enro'!M989","v":0},{"$f":"'fnd enro'!N989","v":0},{"$f":"'fnd enro'!O989","v":0},{"$f":"'fnd enro'!P989","v":1},{"$f":"'fnd enro'!R989","v":1},1,{"$f":"VALUE('fnd enro'!Q989)","v":12},null,{"$f":"(($D989*'fnd base rates'!C$107)\n+($E989*'fnd base rates'!C$108)\n+($F989*'fnd base rates'!C$109)\n+($G989*'fnd base rates'!C$110)\n+($H989*'fnd base rates'!C$111)\n+($I989*'fnd base rates'!C$112)\n+($J989*'fnd base rates'!C$113)\n+($K989*'fnd base rates'!C$114)\n+($M989*'fnd base rates'!C$116)\n+($N989*'fnd base rates'!C$117)\n+($O989*'fnd base rates'!C$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,3)))\n*$R989","v":685.25891299999989},{"$f":"(($D989*'fnd base rates'!D$107)\n+($E989*'fnd base rates'!D$108)\n+($F989*'fnd base rates'!D$109)\n+($G989*'fnd base rates'!D$110)\n+($H989*'fnd base rates'!D$111)\n+($I989*'fnd base rates'!D$112)\n+($J989*'fnd base rates'!D$113)\n+($K989*'fnd base rates'!D$114)\n+($M989*'fnd base rates'!D$116)\n+($N989*'fnd base rates'!D$117)\n+($O989*'fnd base rates'!D$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,4)))\n*$R989","v":1354.77},{"$f":"(($D989*'fnd base rates'!E$107)\n+($E989*'fnd base rates'!E$108)\n+($F989*'fnd base rates'!E$109)\n+($G989*'fnd base rates'!E$110)\n+($H989*'fnd base rates'!E$111)\n+($I989*'fnd base rates'!E$112)\n+($J989*'fnd base rates'!E$113)\n+($K989*'fnd base rates'!E$114)\n+($M989*'fnd base rates'!E$116)\n+($N989*'fnd base rates'!E$117)\n+($O989*'fnd base rates'!E$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,5)))\n*$R989","v":8986.153033999999},{"$f":"(($D989*'fnd base rates'!F$107)\n+($E989*'fnd base rates'!F$108)\n+($F989*'fnd base rates'!F$109)\n+($G989*'fnd base rates'!F$110)\n+($H989*'fnd base rates'!F$111)\n+($I989*'fnd base rates'!F$112)\n+($J989*'fnd base rates'!F$113)\n+($K989*'fnd base rates'!F$114)\n+($M989*'fnd base rates'!F$116)\n+($N989*'fnd base rates'!F$117)\n+($O989*'fnd base rates'!F$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,6)))\n*$R989","v":1060.8949259999999},{"$f":"(($D989*'fnd base rates'!G$107)\n+($E989*'fnd base rates'!G$108)\n+($F989*'fnd base rates'!G$109)\n+($G989*'fnd base rates'!G$110)\n+($H989*'fnd base rates'!G$111)\n+($I989*'fnd base rates'!G$112)\n+($J989*'fnd base rates'!G$113)\n+($K989*'fnd base rates'!G$114)\n+($M989*'fnd base rates'!G$116)\n+($N989*'fnd base rates'!G$117)\n+($O989*'fnd base rates'!G$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,7)))\n*$R989","v":436.60018400000001},{"$f":"(($D989*'fnd base rates'!H$107)\n+($E989*'fnd base rates'!H$108)\n+($F989*'fnd base rates'!H$109)\n+($G989*'fnd base rates'!H$110)\n+($H989*'fnd base rates'!H$111)\n+($I989*'fnd base rates'!H$112)\n+($J989*'fnd base rates'!H$113)\n+($K989*'fnd base rates'!H$114)\n+($M989*'fnd base rates'!H$116)\n+($N989*'fnd base rates'!H$117)\n+($O989*'fnd base rates'!H$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,8)))","v":594.20686000000001},{"$f":"(($D989*'fnd base rates'!I$107)\n+($E989*'fnd base rates'!I$108)\n+($F989*'fnd base rates'!I$109)\n+($G989*'fnd base rates'!I$110)\n+($H989*'fnd base rates'!I$111)\n+($I989*'fnd base rates'!I$112)\n+($J989*'fnd base rates'!I$113)\n+($K989*'fnd base rates'!I$114)\n+($M989*'fnd base rates'!I$116)\n+($N989*'fnd base rates'!I$117)\n+($O989*'fnd base rates'!I$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,9)))\n*$R989","v":623.61},{"$f":"(($D989*'fnd base rates'!J$107)\n+($E989*'fnd base rates'!J$108)\n+($F989*'fnd base rates'!J$109)\n+($G989*'fnd base rates'!J$110)\n+($H989*'fnd base rates'!J$111)\n+($I989*'fnd base rates'!J$112)\n+($J989*'fnd base rates'!J$113)\n+($K989*'fnd base rates'!J$114)\n+($M989*'fnd base rates'!J$116)\n+($N989*'fnd base rates'!J$117)\n+($O989*'fnd base rates'!J$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,10)))\n*$R989","v":1381.87},{"$f":"(($D989*'fnd base rates'!K$107)\n+($E989*'fnd base rates'!K$108)\n+($F989*'fnd base rates'!K$109)\n+($G989*'fnd base rates'!K$110)\n+($H989*'fnd base rates'!K$111)\n+($I989*'fnd base rates'!K$112)\n+($J989*'fnd base rates'!K$113)\n+($K989*'fnd base rates'!K$114)\n+($M989*'fnd base rates'!K$116)\n+($N989*'fnd base rates'!K$117)\n+($O989*'fnd base rates'!K$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,11)))\n*$R989","v":1254.4520190000001},{"$f":"(($D989*'fnd base rates'!L$107)\n+($E989*'fnd base rates'!L$108)\n+($F989*'fnd base rates'!L$109)\n+($G989*'fnd base rates'!L$110)\n+($H989*'fnd base rates'!L$111)\n+($I989*'fnd base rates'!L$112)\n+($J989*'fnd base rates'!L$113)\n+($K989*'fnd base rates'!L$114)\n+($M989*'fnd base rates'!L$116)\n+($N989*'fnd base rates'!L$117)\n+($O989*'fnd base rates'!L$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,12)))","v":2800.6453299999998},{"$f":"(($D989*'fnd base rates'!M$107)\n+($E989*'fnd base rates'!M$108)\n+($F989*'fnd base rates'!M$109)\n+($G989*'fnd base rates'!M$110)\n+($H989*'fnd base rates'!M$111)\n+($I989*'fnd base rates'!M$112)\n+($J989*'fnd base rates'!M$113)\n+($K989*'fnd base rates'!M$114)\n+($M989*'fnd base rates'!M$116)\n+($N989*'fnd base rates'!M$117)\n+($O989*'fnd base rates'!M$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,13)))","v":0},19178.461265999998,null,3513044201,"3513","044","201",1,1,19178.461265999998,19178,1916,17262,null,null,null,null,null,null,0,null,0]
["3513",3513044218,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D990","v":0},{"$f":"'fnd enro'!E990","v":0},{"$f":"'fnd enro'!F990","v":0},{"$f":"'fnd enro'!G990","v":0},{"$f":"'fnd enro'!H990","v":1},{"$f":"'fnd enro'!I990","v":1},{"$f":"'fnd enro'!J990","v":0},{"$f":"'fnd enro'!K990","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L990","v":0},{"$f":"'fnd enro'!M990","v":0},{"$f":"'fnd enro'!N990","v":1},{"$f":"'fnd enro'!O990","v":0},{"$f":"'fnd enro'!P990","v":1},{"$f":"'fnd enro'!R990","v":2},1,{"$f":"VALUE('fnd enro'!Q990)","v":5},null,{"$f":"(($D990*'fnd base rates'!C$107)\n+($E990*'fnd base rates'!C$108)\n+($F990*'fnd base rates'!C$109)\n+($G990*'fnd base rates'!C$110)\n+($H990*'fnd base rates'!C$111)\n+($I990*'fnd base rates'!C$112)\n+($J990*'fnd base rates'!C$113)\n+($K990*'fnd base rates'!C$114)\n+($M990*'fnd base rates'!C$116)\n+($N990*'fnd base rates'!C$117)\n+($O990*'fnd base rates'!C$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,3)))\n*$R990","v":1324.797826},{"$f":"(($D990*'fnd base rates'!D$107)\n+($E990*'fnd base rates'!D$108)\n+($F990*'fnd base rates'!D$109)\n+($G990*'fnd base rates'!D$110)\n+($H990*'fnd base rates'!D$111)\n+($I990*'fnd base rates'!D$112)\n+($J990*'fnd base rates'!D$113)\n+($K990*'fnd base rates'!D$114)\n+($M990*'fnd base rates'!D$116)\n+($N990*'fnd base rates'!D$117)\n+($O990*'fnd base rates'!D$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,4)))\n*$R990","v":2139.64},{"$f":"(($D990*'fnd base rates'!E$107)\n+($E990*'fnd base rates'!E$108)\n+($F990*'fnd base rates'!E$109)\n+($G990*'fnd base rates'!E$110)\n+($H990*'fnd base rates'!E$111)\n+($I990*'fnd base rates'!E$112)\n+($J990*'fnd base rates'!E$113)\n+($K990*'fnd base rates'!E$114)\n+($M990*'fnd base rates'!E$116)\n+($N990*'fnd base rates'!E$117)\n+($O990*'fnd base rates'!E$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,5)))\n*$R990","v":13376.256067999999},{"$f":"(($D990*'fnd base rates'!F$107)\n+($E990*'fnd base rates'!F$108)\n+($F990*'fnd base rates'!F$109)\n+($G990*'fnd base rates'!F$110)\n+($H990*'fnd base rates'!F$111)\n+($I990*'fnd base rates'!F$112)\n+($J990*'fnd base rates'!F$113)\n+($K990*'fnd base rates'!F$114)\n+($M990*'fnd base rates'!F$116)\n+($N990*'fnd base rates'!F$117)\n+($O990*'fnd base rates'!F$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,6)))\n*$R990","v":2213.7698519999999},{"$f":"(($D990*'fnd base rates'!G$107)\n+($E990*'fnd base rates'!G$108)\n+($F990*'fnd base rates'!G$109)\n+($G990*'fnd base rates'!G$110)\n+($H990*'fnd base rates'!G$111)\n+($I990*'fnd base rates'!G$112)\n+($J990*'fnd base rates'!G$113)\n+($K990*'fnd base rates'!G$114)\n+($M990*'fnd base rates'!G$116)\n+($N990*'fnd base rates'!G$117)\n+($O990*'fnd base rates'!G$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,7)))\n*$R990","v":559.62036799999998},{"$f":"(($D990*'fnd base rates'!H$107)\n+($E990*'fnd base rates'!H$108)\n+($F990*'fnd base rates'!H$109)\n+($G990*'fnd base rates'!H$110)\n+($H990*'fnd base rates'!H$111)\n+($I990*'fnd base rates'!H$112)\n+($J990*'fnd base rates'!H$113)\n+($K990*'fnd base rates'!H$114)\n+($M990*'fnd base rates'!H$116)\n+($N990*'fnd base rates'!H$117)\n+($O990*'fnd base rates'!H$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,8)))","v":1602.4437200000002},{"$f":"(($D990*'fnd base rates'!I$107)\n+($E990*'fnd base rates'!I$108)\n+($F990*'fnd base rates'!I$109)\n+($G990*'fnd base rates'!I$110)\n+($H990*'fnd base rates'!I$111)\n+($I990*'fnd base rates'!I$112)\n+($J990*'fnd base rates'!I$113)\n+($K990*'fnd base rates'!I$114)\n+($M990*'fnd base rates'!I$116)\n+($N990*'fnd base rates'!I$117)\n+($O990*'fnd base rates'!I$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,9)))\n*$R990","v":1071.57},{"$f":"(($D990*'fnd base rates'!J$107)\n+($E990*'fnd base rates'!J$108)\n+($F990*'fnd base rates'!J$109)\n+($G990*'fnd base rates'!J$110)\n+($H990*'fnd base rates'!J$111)\n+($I990*'fnd base rates'!J$112)\n+($J990*'fnd base rates'!J$113)\n+($K990*'fnd base rates'!J$114)\n+($M990*'fnd base rates'!J$116)\n+($N990*'fnd base rates'!J$117)\n+($O990*'fnd base rates'!J$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,10)))\n*$R990","v":1541.9099999999999},{"$f":"(($D990*'fnd base rates'!K$107)\n+($E990*'fnd base rates'!K$108)\n+($F990*'fnd base rates'!K$109)\n+($G990*'fnd base rates'!K$110)\n+($H990*'fnd base rates'!K$111)\n+($I990*'fnd base rates'!K$112)\n+($J990*'fnd base rates'!K$113)\n+($K990*'fnd base rates'!K$114)\n+($M990*'fnd base rates'!K$116)\n+($N990*'fnd base rates'!K$117)\n+($O990*'fnd base rates'!K$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,11)))\n*$R990","v":2829.5840380000004},{"$f":"(($D990*'fnd base rates'!L$107)\n+($E990*'fnd base rates'!L$108)\n+($F990*'fnd base rates'!L$109)\n+($G990*'fnd base rates'!L$110)\n+($H990*'fnd base rates'!L$111)\n+($I990*'fnd base rates'!L$112)\n+($J990*'fnd base rates'!L$113)\n+($K990*'fnd base rates'!L$114)\n+($M990*'fnd base rates'!L$116)\n+($N990*'fnd base rates'!L$117)\n+($O990*'fnd base rates'!L$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,12)))","v":4455.0706599999994},{"$f":"(($D990*'fnd base rates'!M$107)\n+($E990*'fnd base rates'!M$108)\n+($F990*'fnd base rates'!M$109)\n+($G990*'fnd base rates'!M$110)\n+($H990*'fnd base rates'!M$111)\n+($I990*'fnd base rates'!M$112)\n+($J990*'fnd base rates'!M$113)\n+($K990*'fnd base rates'!M$114)\n+($M990*'fnd base rates'!M$116)\n+($N990*'fnd base rates'!M$117)\n+($O990*'fnd base rates'!M$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,13)))","v":0},31114.662532000002,null,3513044218,"3513","044","218",1,2,31114.662532000002,15557,138,15419,null,null,null,null,null,null,0,null,0]
["3513",3513044243,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D991","v":0},{"$f":"'fnd enro'!E991","v":0},{"$f":"'fnd enro'!F991","v":0},{"$f":"'fnd enro'!G991","v":0},{"$f":"'fnd enro'!H991","v":1},{"$f":"'fnd enro'!I991","v":1},{"$f":"'fnd enro'!J991","v":0},{"$f":"'fnd enro'!K991","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L991","v":0},{"$f":"'fnd enro'!M991","v":0},{"$f":"'fnd enro'!N991","v":0},{"$f":"'fnd enro'!O991","v":0},{"$f":"'fnd enro'!P991","v":2},{"$f":"'fnd enro'!R991","v":2},1,{"$f":"VALUE('fnd enro'!Q991)","v":9},null,{"$f":"(($D991*'fnd base rates'!C$107)\n+($E991*'fnd base rates'!C$108)\n+($F991*'fnd base rates'!C$109)\n+($G991*'fnd base rates'!C$110)\n+($H991*'fnd base rates'!C$111)\n+($I991*'fnd base rates'!C$112)\n+($J991*'fnd base rates'!C$113)\n+($K991*'fnd base rates'!C$114)\n+($M991*'fnd base rates'!C$116)\n+($N991*'fnd base rates'!C$117)\n+($O991*'fnd base rates'!C$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,3)))\n*$R991","v":1322.077826},{"$f":"(($D991*'fnd base rates'!D$107)\n+($E991*'fnd base rates'!D$108)\n+($F991*'fnd base rates'!D$109)\n+($G991*'fnd base rates'!D$110)\n+($H991*'fnd base rates'!D$111)\n+($I991*'fnd base rates'!D$112)\n+($J991*'fnd base rates'!D$113)\n+($K991*'fnd base rates'!D$114)\n+($M991*'fnd base rates'!D$116)\n+($N991*'fnd base rates'!D$117)\n+($O991*'fnd base rates'!D$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,4)))\n*$R991","v":2480.08},{"$f":"(($D991*'fnd base rates'!E$107)\n+($E991*'fnd base rates'!E$108)\n+($F991*'fnd base rates'!E$109)\n+($G991*'fnd base rates'!E$110)\n+($H991*'fnd base rates'!E$111)\n+($I991*'fnd base rates'!E$112)\n+($J991*'fnd base rates'!E$113)\n+($K991*'fnd base rates'!E$114)\n+($M991*'fnd base rates'!E$116)\n+($N991*'fnd base rates'!E$117)\n+($O991*'fnd base rates'!E$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,5)))\n*$R991","v":17271.016068000001},{"$f":"(($D991*'fnd base rates'!F$107)\n+($E991*'fnd base rates'!F$108)\n+($F991*'fnd base rates'!F$109)\n+($G991*'fnd base rates'!F$110)\n+($H991*'fnd base rates'!F$111)\n+($I991*'fnd base rates'!F$112)\n+($J991*'fnd base rates'!F$113)\n+($K991*'fnd base rates'!F$114)\n+($M991*'fnd base rates'!F$116)\n+($N991*'fnd base rates'!F$117)\n+($O991*'fnd base rates'!F$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,6)))\n*$R991","v":2006.879852},{"$f":"(($D991*'fnd base rates'!G$107)\n+($E991*'fnd base rates'!G$108)\n+($F991*'fnd base rates'!G$109)\n+($G991*'fnd base rates'!G$110)\n+($H991*'fnd base rates'!G$111)\n+($I991*'fnd base rates'!G$112)\n+($J991*'fnd base rates'!G$113)\n+($K991*'fnd base rates'!G$114)\n+($M991*'fnd base rates'!G$116)\n+($N991*'fnd base rates'!G$117)\n+($O991*'fnd base rates'!G$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,7)))\n*$R991","v":759.71036800000002},{"$f":"(($D991*'fnd base rates'!H$107)\n+($E991*'fnd base rates'!H$108)\n+($F991*'fnd base rates'!H$109)\n+($G991*'fnd base rates'!H$110)\n+($H991*'fnd base rates'!H$111)\n+($I991*'fnd base rates'!H$112)\n+($J991*'fnd base rates'!H$113)\n+($K991*'fnd base rates'!H$114)\n+($M991*'fnd base rates'!H$116)\n+($N991*'fnd base rates'!H$117)\n+($O991*'fnd base rates'!H$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,8)))","v":1494.3837200000003},{"$f":"(($D991*'fnd base rates'!I$107)\n+($E991*'fnd base rates'!I$108)\n+($F991*'fnd base rates'!I$109)\n+($G991*'fnd base rates'!I$110)\n+($H991*'fnd base rates'!I$111)\n+($I991*'fnd base rates'!I$112)\n+($J991*'fnd base rates'!I$113)\n+($K991*'fnd base rates'!I$114)\n+($M991*'fnd base rates'!I$116)\n+($N991*'fnd base rates'!I$117)\n+($O991*'fnd base rates'!I$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,9)))\n*$R991","v":1199.25},{"$f":"(($D991*'fnd base rates'!J$107)\n+($E991*'fnd base rates'!J$108)\n+($F991*'fnd base rates'!J$109)\n+($G991*'fnd base rates'!J$110)\n+($H991*'fnd base rates'!J$111)\n+($I991*'fnd base rates'!J$112)\n+($J991*'fnd base rates'!J$113)\n+($K991*'fnd base rates'!J$114)\n+($M991*'fnd base rates'!J$116)\n+($N991*'fnd base rates'!J$117)\n+($O991*'fnd base rates'!J$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,10)))\n*$R991","v":2636.6},{"$f":"(($D991*'fnd base rates'!K$107)\n+($E991*'fnd base rates'!K$108)\n+($F991*'fnd base rates'!K$109)\n+($G991*'fnd base rates'!K$110)\n+($H991*'fnd base rates'!K$111)\n+($I991*'fnd base rates'!K$112)\n+($J991*'fnd base rates'!K$113)\n+($K991*'fnd base rates'!K$114)\n+($M991*'fnd base rates'!K$116)\n+($N991*'fnd base rates'!K$117)\n+($O991*'fnd base rates'!K$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,11)))\n*$R991","v":2474.9140380000003},{"$f":"(($D991*'fnd base rates'!L$107)\n+($E991*'fnd base rates'!L$108)\n+($F991*'fnd base rates'!L$109)\n+($G991*'fnd base rates'!L$110)\n+($H991*'fnd base rates'!L$111)\n+($I991*'fnd base rates'!L$112)\n+($J991*'fnd base rates'!L$113)\n+($K991*'fnd base rates'!L$114)\n+($M991*'fnd base rates'!L$116)\n+($N991*'fnd base rates'!L$117)\n+($O991*'fnd base rates'!L$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,12)))","v":5024.9806599999993},{"$f":"(($D991*'fnd base rates'!M$107)\n+($E991*'fnd base rates'!M$108)\n+($F991*'fnd base rates'!M$109)\n+($G991*'fnd base rates'!M$110)\n+($H991*'fnd base rates'!M$111)\n+($I991*'fnd base rates'!M$112)\n+($J991*'fnd base rates'!M$113)\n+($K991*'fnd base rates'!M$114)\n+($M991*'fnd base rates'!M$116)\n+($N991*'fnd base rates'!M$117)\n+($O991*'fnd base rates'!M$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,13)))","v":0},36669.892531999998,null,3513044243,"3513","044","243",1,2,36669.892531999998,18335,366,17969,null,null,null,null,null,null,0,null,0]
["3513",3513044244,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D992","v":0},{"$f":"'fnd enro'!E992","v":0},{"$f":"'fnd enro'!F992","v":0},{"$f":"'fnd enro'!G992","v":0},{"$f":"'fnd enro'!H992","v":7},{"$f":"'fnd enro'!I992","v":30},{"$f":"'fnd enro'!J992","v":0},{"$f":"'fnd enro'!K992","v":1.4540999999999999},{"$f":"'fnd enro'!L992","v":0},{"$f":"'fnd enro'!M992","v":0},{"$f":"'fnd enro'!N992","v":1},{"$f":"'fnd enro'!O992","v":3},{"$f":"'fnd enro'!P992","v":22},{"$f":"'fnd enro'!R992","v":37},1,{"$f":"VALUE('fnd enro'!Q992)","v":10},null,{"$f":"(($D992*'fnd base rates'!C$107)\n+($E992*'fnd base rates'!C$108)\n+($F992*'fnd base rates'!C$109)\n+($G992*'fnd base rates'!C$110)\n+($H992*'fnd base rates'!C$111)\n+($I992*'fnd base rates'!C$112)\n+($J992*'fnd base rates'!C$113)\n+($K992*'fnd base rates'!C$114)\n+($M992*'fnd base rates'!C$116)\n+($N992*'fnd base rates'!C$117)\n+($O992*'fnd base rates'!C$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,3)))\n*$R992","v":23728.079781},{"$f":"(($D992*'fnd base rates'!D$107)\n+($E992*'fnd base rates'!D$108)\n+($F992*'fnd base rates'!D$109)\n+($G992*'fnd base rates'!D$110)\n+($H992*'fnd base rates'!D$111)\n+($I992*'fnd base rates'!D$112)\n+($J992*'fnd base rates'!D$113)\n+($K992*'fnd base rates'!D$114)\n+($M992*'fnd base rates'!D$116)\n+($N992*'fnd base rates'!D$117)\n+($O992*'fnd base rates'!D$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,4)))\n*$R992","v":40931.800000000003},{"$f":"(($D992*'fnd base rates'!E$107)\n+($E992*'fnd base rates'!E$108)\n+($F992*'fnd base rates'!E$109)\n+($G992*'fnd base rates'!E$110)\n+($H992*'fnd base rates'!E$111)\n+($I992*'fnd base rates'!E$112)\n+($J992*'fnd base rates'!E$113)\n+($K992*'fnd base rates'!E$114)\n+($M992*'fnd base rates'!E$116)\n+($N992*'fnd base rates'!E$117)\n+($O992*'fnd base rates'!E$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,5)))\n*$R992","v":286478.76225799997},{"$f":"(($D992*'fnd base rates'!F$107)\n+($E992*'fnd base rates'!F$108)\n+($F992*'fnd base rates'!F$109)\n+($G992*'fnd base rates'!F$110)\n+($H992*'fnd base rates'!F$111)\n+($I992*'fnd base rates'!F$112)\n+($J992*'fnd base rates'!F$113)\n+($K992*'fnd base rates'!F$114)\n+($M992*'fnd base rates'!F$116)\n+($N992*'fnd base rates'!F$117)\n+($O992*'fnd base rates'!F$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,6)))\n*$R992","v":36678.312261999999},{"$f":"(($D992*'fnd base rates'!G$107)\n+($E992*'fnd base rates'!G$108)\n+($F992*'fnd base rates'!G$109)\n+($G992*'fnd base rates'!G$110)\n+($H992*'fnd base rates'!G$111)\n+($I992*'fnd base rates'!G$112)\n+($J992*'fnd base rates'!G$113)\n+($K992*'fnd base rates'!G$114)\n+($M992*'fnd base rates'!G$116)\n+($N992*'fnd base rates'!G$117)\n+($O992*'fnd base rates'!G$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,7)))\n*$R992","v":11491.006807999998},{"$f":"(($D992*'fnd base rates'!H$107)\n+($E992*'fnd base rates'!H$108)\n+($F992*'fnd base rates'!H$109)\n+($G992*'fnd base rates'!H$110)\n+($H992*'fnd base rates'!H$111)\n+($I992*'fnd base rates'!H$112)\n+($J992*'fnd base rates'!H$113)\n+($K992*'fnd base rates'!H$114)\n+($M992*'fnd base rates'!H$116)\n+($N992*'fnd base rates'!H$117)\n+($O992*'fnd base rates'!H$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,8)))","v":31557.453819999999},{"$f":"(($D992*'fnd base rates'!I$107)\n+($E992*'fnd base rates'!I$108)\n+($F992*'fnd base rates'!I$109)\n+($G992*'fnd base rates'!I$110)\n+($H992*'fnd base rates'!I$111)\n+($I992*'fnd base rates'!I$112)\n+($J992*'fnd base rates'!I$113)\n+($K992*'fnd base rates'!I$114)\n+($M992*'fnd base rates'!I$116)\n+($N992*'fnd base rates'!I$117)\n+($O992*'fnd base rates'!I$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,9)))\n*$R992","v":20750},{"$f":"(($D992*'fnd base rates'!J$107)\n+($E992*'fnd base rates'!J$108)\n+($F992*'fnd base rates'!J$109)\n+($G992*'fnd base rates'!J$110)\n+($H992*'fnd base rates'!J$111)\n+($I992*'fnd base rates'!J$112)\n+($J992*'fnd base rates'!J$113)\n+($K992*'fnd base rates'!J$114)\n+($M992*'fnd base rates'!J$116)\n+($N992*'fnd base rates'!J$117)\n+($O992*'fnd base rates'!J$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,10)))\n*$R992","v":40900},{"$f":"(($D992*'fnd base rates'!K$107)\n+($E992*'fnd base rates'!K$108)\n+($F992*'fnd base rates'!K$109)\n+($G992*'fnd base rates'!K$110)\n+($H992*'fnd base rates'!K$111)\n+($I992*'fnd base rates'!K$112)\n+($J992*'fnd base rates'!K$113)\n+($K992*'fnd base rates'!K$114)\n+($M992*'fnd base rates'!K$116)\n+($N992*'fnd base rates'!K$117)\n+($O992*'fnd base rates'!K$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,11)))\n*$R992","v":46890.714702999991},{"$f":"(($D992*'fnd base rates'!L$107)\n+($E992*'fnd base rates'!L$108)\n+($F992*'fnd base rates'!L$109)\n+($G992*'fnd base rates'!L$110)\n+($H992*'fnd base rates'!L$111)\n+($I992*'fnd base rates'!L$112)\n+($J992*'fnd base rates'!L$113)\n+($K992*'fnd base rates'!L$114)\n+($M992*'fnd base rates'!L$116)\n+($N992*'fnd base rates'!L$117)\n+($O992*'fnd base rates'!L$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,12)))","v":82470.077210000003},{"$f":"(($D992*'fnd base rates'!M$107)\n+($E992*'fnd base rates'!M$108)\n+($F992*'fnd base rates'!M$109)\n+($G992*'fnd base rates'!M$110)\n+($H992*'fnd base rates'!M$111)\n+($I992*'fnd base rates'!M$112)\n+($J992*'fnd base rates'!M$113)\n+($K992*'fnd base rates'!M$114)\n+($M992*'fnd base rates'!M$116)\n+($N992*'fnd base rates'!M$117)\n+($O992*'fnd base rates'!M$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,13)))","v":0},621876.20684200001,null,3513044244,"3513","044","244",1,37,621876.20684200001,16807,-4127,20934,null,null,null,null,null,null,0,null,0]
["3513",3513044285,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D993","v":0},{"$f":"'fnd enro'!E993","v":0},{"$f":"'fnd enro'!F993","v":0},{"$f":"'fnd enro'!G993","v":0},{"$f":"'fnd enro'!H993","v":0},{"$f":"'fnd enro'!I993","v":2},{"$f":"'fnd enro'!J993","v":0},{"$f":"'fnd enro'!K993","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L993","v":0},{"$f":"'fnd enro'!M993","v":0},{"$f":"'fnd enro'!N993","v":0},{"$f":"'fnd enro'!O993","v":0},{"$f":"'fnd enro'!P993","v":0},{"$f":"'fnd enro'!R993","v":2},1,{"$f":"VALUE('fnd enro'!Q993)","v":9},null,{"$f":"(($D993*'fnd base rates'!C$107)\n+($E993*'fnd base rates'!C$108)\n+($F993*'fnd base rates'!C$109)\n+($G993*'fnd base rates'!C$110)\n+($H993*'fnd base rates'!C$111)\n+($I993*'fnd base rates'!C$112)\n+($J993*'fnd base rates'!C$113)\n+($K993*'fnd base rates'!C$114)\n+($M993*'fnd base rates'!C$116)\n+($N993*'fnd base rates'!C$117)\n+($O993*'fnd base rates'!C$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,3)))\n*$R993","v":1140.6778259999999},{"$f":"(($D993*'fnd base rates'!D$107)\n+($E993*'fnd base rates'!D$108)\n+($F993*'fnd base rates'!D$109)\n+($G993*'fnd base rates'!D$110)\n+($H993*'fnd base rates'!D$111)\n+($I993*'fnd base rates'!D$112)\n+($J993*'fnd base rates'!D$113)\n+($K993*'fnd base rates'!D$114)\n+($M993*'fnd base rates'!D$116)\n+($N993*'fnd base rates'!D$117)\n+($O993*'fnd base rates'!D$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,4)))\n*$R993","v":1620.6},{"$f":"(($D993*'fnd base rates'!E$107)\n+($E993*'fnd base rates'!E$108)\n+($F993*'fnd base rates'!E$109)\n+($G993*'fnd base rates'!E$110)\n+($H993*'fnd base rates'!E$111)\n+($I993*'fnd base rates'!E$112)\n+($J993*'fnd base rates'!E$113)\n+($K993*'fnd base rates'!E$114)\n+($M993*'fnd base rates'!E$116)\n+($N993*'fnd base rates'!E$117)\n+($O993*'fnd base rates'!E$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,5)))\n*$R993","v":10419.406068},{"$f":"(($D993*'fnd base rates'!F$107)\n+($E993*'fnd base rates'!F$108)\n+($F993*'fnd base rates'!F$109)\n+($G993*'fnd base rates'!F$110)\n+($H993*'fnd base rates'!F$111)\n+($I993*'fnd base rates'!F$112)\n+($J993*'fnd base rates'!F$113)\n+($K993*'fnd base rates'!F$114)\n+($M993*'fnd base rates'!F$116)\n+($N993*'fnd base rates'!F$117)\n+($O993*'fnd base rates'!F$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,6)))\n*$R993","v":1891.9698520000002},{"$f":"(($D993*'fnd base rates'!G$107)\n+($E993*'fnd base rates'!G$108)\n+($F993*'fnd base rates'!G$109)\n+($G993*'fnd base rates'!G$110)\n+($H993*'fnd base rates'!G$111)\n+($I993*'fnd base rates'!G$112)\n+($J993*'fnd base rates'!G$113)\n+($K993*'fnd base rates'!G$114)\n+($M993*'fnd base rates'!G$116)\n+($N993*'fnd base rates'!G$117)\n+($O993*'fnd base rates'!G$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,7)))\n*$R993","v":347.84036800000001},{"$f":"(($D993*'fnd base rates'!H$107)\n+($E993*'fnd base rates'!H$108)\n+($F993*'fnd base rates'!H$109)\n+($G993*'fnd base rates'!H$110)\n+($H993*'fnd base rates'!H$111)\n+($I993*'fnd base rates'!H$112)\n+($J993*'fnd base rates'!H$113)\n+($K993*'fnd base rates'!H$114)\n+($M993*'fnd base rates'!H$116)\n+($N993*'fnd base rates'!H$117)\n+($O993*'fnd base rates'!H$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D993*'fnd base rates'!I$107)\n+($E993*'fnd base rates'!I$108)\n+($F993*'fnd base rates'!I$109)\n+($G993*'fnd base rates'!I$110)\n+($H993*'fnd base rates'!I$111)\n+($I993*'fnd base rates'!I$112)\n+($J993*'fnd base rates'!I$113)\n+($K993*'fnd base rates'!I$114)\n+($M993*'fnd base rates'!I$116)\n+($N993*'fnd base rates'!I$117)\n+($O993*'fnd base rates'!I$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,9)))\n*$R993","v":902.24},{"$f":"(($D993*'fnd base rates'!J$107)\n+($E993*'fnd base rates'!J$108)\n+($F993*'fnd base rates'!J$109)\n+($G993*'fnd base rates'!J$110)\n+($H993*'fnd base rates'!J$111)\n+($I993*'fnd base rates'!J$112)\n+($J993*'fnd base rates'!J$113)\n+($K993*'fnd base rates'!J$114)\n+($M993*'fnd base rates'!J$116)\n+($N993*'fnd base rates'!J$117)\n+($O993*'fnd base rates'!J$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,10)))\n*$R993","v":1215.32},{"$f":"(($D993*'fnd base rates'!K$107)\n+($E993*'fnd base rates'!K$108)\n+($F993*'fnd base rates'!K$109)\n+($G993*'fnd base rates'!K$110)\n+($H993*'fnd base rates'!K$111)\n+($I993*'fnd base rates'!K$112)\n+($J993*'fnd base rates'!K$113)\n+($K993*'fnd base rates'!K$114)\n+($M993*'fnd base rates'!K$116)\n+($N993*'fnd base rates'!K$117)\n+($O993*'fnd base rates'!K$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,11)))\n*$R993","v":2440.9240380000001},{"$f":"(($D993*'fnd base rates'!L$107)\n+($E993*'fnd base rates'!L$108)\n+($F993*'fnd base rates'!L$109)\n+($G993*'fnd base rates'!L$110)\n+($H993*'fnd base rates'!L$111)\n+($I993*'fnd base rates'!L$112)\n+($J993*'fnd base rates'!L$113)\n+($K993*'fnd base rates'!L$114)\n+($M993*'fnd base rates'!L$116)\n+($N993*'fnd base rates'!L$117)\n+($O993*'fnd base rates'!L$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D993*'fnd base rates'!M$107)\n+($E993*'fnd base rates'!M$108)\n+($F993*'fnd base rates'!M$109)\n+($G993*'fnd base rates'!M$110)\n+($H993*'fnd base rates'!M$111)\n+($I993*'fnd base rates'!M$112)\n+($J993*'fnd base rates'!M$113)\n+($K993*'fnd base rates'!M$114)\n+($M993*'fnd base rates'!M$116)\n+($N993*'fnd base rates'!M$117)\n+($O993*'fnd base rates'!M$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,13)))","v":0},25130.682532000003,null,3513044285,"3513","044","285",1,2,25130.682532000003,12565,-7029,19594,null,null,null,null,null,null,0,null,0]
["3513",3513044293,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D994","v":0},{"$f":"'fnd enro'!E994","v":0},{"$f":"'fnd enro'!F994","v":0},{"$f":"'fnd enro'!G994","v":0},{"$f":"'fnd enro'!H994","v":16},{"$f":"'fnd enro'!I994","v":35},{"$f":"'fnd enro'!J994","v":0},{"$f":"'fnd enro'!K994","v":2.0043000000000002},{"$f":"'fnd enro'!L994","v":0},{"$f":"'fnd enro'!M994","v":0},{"$f":"'fnd enro'!N994","v":3},{"$f":"'fnd enro'!O994","v":3},{"$f":"'fnd enro'!P994","v":39},{"$f":"'fnd enro'!R994","v":51},1,{"$f":"VALUE('fnd enro'!Q994)","v":10},null,{"$f":"(($D994*'fnd base rates'!C$107)\n+($E994*'fnd base rates'!C$108)\n+($F994*'fnd base rates'!C$109)\n+($G994*'fnd base rates'!C$110)\n+($H994*'fnd base rates'!C$111)\n+($I994*'fnd base rates'!C$112)\n+($J994*'fnd base rates'!C$113)\n+($K994*'fnd base rates'!C$114)\n+($M994*'fnd base rates'!C$116)\n+($N994*'fnd base rates'!C$117)\n+($O994*'fnd base rates'!C$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,3)))\n*$R994","v":33592.864563000003},{"$f":"(($D994*'fnd base rates'!D$107)\n+($E994*'fnd base rates'!D$108)\n+($F994*'fnd base rates'!D$109)\n+($G994*'fnd base rates'!D$110)\n+($H994*'fnd base rates'!D$111)\n+($I994*'fnd base rates'!D$112)\n+($J994*'fnd base rates'!D$113)\n+($K994*'fnd base rates'!D$114)\n+($M994*'fnd base rates'!D$116)\n+($N994*'fnd base rates'!D$117)\n+($O994*'fnd base rates'!D$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,4)))\n*$R994","v":60477.48},{"$f":"(($D994*'fnd base rates'!E$107)\n+($E994*'fnd base rates'!E$108)\n+($F994*'fnd base rates'!E$109)\n+($G994*'fnd base rates'!E$110)\n+($H994*'fnd base rates'!E$111)\n+($I994*'fnd base rates'!E$112)\n+($J994*'fnd base rates'!E$113)\n+($K994*'fnd base rates'!E$114)\n+($M994*'fnd base rates'!E$116)\n+($N994*'fnd base rates'!E$117)\n+($O994*'fnd base rates'!E$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,5)))\n*$R994","v":424486.58473400003},{"$f":"(($D994*'fnd base rates'!F$107)\n+($E994*'fnd base rates'!F$108)\n+($F994*'fnd base rates'!F$109)\n+($G994*'fnd base rates'!F$110)\n+($H994*'fnd base rates'!F$111)\n+($I994*'fnd base rates'!F$112)\n+($J994*'fnd base rates'!F$113)\n+($K994*'fnd base rates'!F$114)\n+($M994*'fnd base rates'!F$116)\n+($N994*'fnd base rates'!F$117)\n+($O994*'fnd base rates'!F$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,6)))\n*$R994","v":51370.071226},{"$f":"(($D994*'fnd base rates'!G$107)\n+($E994*'fnd base rates'!G$108)\n+($F994*'fnd base rates'!G$109)\n+($G994*'fnd base rates'!G$110)\n+($H994*'fnd base rates'!G$111)\n+($I994*'fnd base rates'!G$112)\n+($J994*'fnd base rates'!G$113)\n+($K994*'fnd base rates'!G$114)\n+($M994*'fnd base rates'!G$116)\n+($N994*'fnd base rates'!G$117)\n+($O994*'fnd base rates'!G$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,7)))\n*$R994","v":17775.729383999998},{"$f":"(($D994*'fnd base rates'!H$107)\n+($E994*'fnd base rates'!H$108)\n+($F994*'fnd base rates'!H$109)\n+($G994*'fnd base rates'!H$110)\n+($H994*'fnd base rates'!H$111)\n+($I994*'fnd base rates'!H$112)\n+($J994*'fnd base rates'!H$113)\n+($K994*'fnd base rates'!H$114)\n+($M994*'fnd base rates'!H$116)\n+($N994*'fnd base rates'!H$117)\n+($O994*'fnd base rates'!H$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,8)))","v":41797.15986},{"$f":"(($D994*'fnd base rates'!I$107)\n+($E994*'fnd base rates'!I$108)\n+($F994*'fnd base rates'!I$109)\n+($G994*'fnd base rates'!I$110)\n+($H994*'fnd base rates'!I$111)\n+($I994*'fnd base rates'!I$112)\n+($J994*'fnd base rates'!I$113)\n+($K994*'fnd base rates'!I$114)\n+($M994*'fnd base rates'!I$116)\n+($N994*'fnd base rates'!I$117)\n+($O994*'fnd base rates'!I$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,9)))\n*$R994","v":29936.810000000005},{"$f":"(($D994*'fnd base rates'!J$107)\n+($E994*'fnd base rates'!J$108)\n+($F994*'fnd base rates'!J$109)\n+($G994*'fnd base rates'!J$110)\n+($H994*'fnd base rates'!J$111)\n+($I994*'fnd base rates'!J$112)\n+($J994*'fnd base rates'!J$113)\n+($K994*'fnd base rates'!J$114)\n+($M994*'fnd base rates'!J$116)\n+($N994*'fnd base rates'!J$117)\n+($O994*'fnd base rates'!J$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,10)))\n*$R994","v":62365.25},{"$f":"(($D994*'fnd base rates'!K$107)\n+($E994*'fnd base rates'!K$108)\n+($F994*'fnd base rates'!K$109)\n+($G994*'fnd base rates'!K$110)\n+($H994*'fnd base rates'!K$111)\n+($I994*'fnd base rates'!K$112)\n+($J994*'fnd base rates'!K$113)\n+($K994*'fnd base rates'!K$114)\n+($M994*'fnd base rates'!K$116)\n+($N994*'fnd base rates'!K$117)\n+($O994*'fnd base rates'!K$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,11)))\n*$R994","v":64992.432968999994},{"$f":"(($D994*'fnd base rates'!L$107)\n+($E994*'fnd base rates'!L$108)\n+($F994*'fnd base rates'!L$109)\n+($G994*'fnd base rates'!L$110)\n+($H994*'fnd base rates'!L$111)\n+($I994*'fnd base rates'!L$112)\n+($J994*'fnd base rates'!L$113)\n+($K994*'fnd base rates'!L$114)\n+($M994*'fnd base rates'!L$116)\n+($N994*'fnd base rates'!L$117)\n+($O994*'fnd base rates'!L$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,12)))","v":121675.60183},{"$f":"(($D994*'fnd base rates'!M$107)\n+($E994*'fnd base rates'!M$108)\n+($F994*'fnd base rates'!M$109)\n+($G994*'fnd base rates'!M$110)\n+($H994*'fnd base rates'!M$111)\n+($I994*'fnd base rates'!M$112)\n+($J994*'fnd base rates'!M$113)\n+($K994*'fnd base rates'!M$114)\n+($M994*'fnd base rates'!M$116)\n+($N994*'fnd base rates'!M$117)\n+($O994*'fnd base rates'!M$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,13)))","v":0},908469.98456600006,null,3513044293,"3513","044","293",1,51,908469.98456600006,17813,5411,12402,null,null,null,null,null,null,0,null,0]
["3513",3513044323,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D995","v":0},{"$f":"'fnd enro'!E995","v":0},{"$f":"'fnd enro'!F995","v":0},{"$f":"'fnd enro'!G995","v":0},{"$f":"'fnd enro'!H995","v":0},{"$f":"'fnd enro'!I995","v":1},{"$f":"'fnd enro'!J995","v":0},{"$f":"'fnd enro'!K995","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L995","v":0},{"$f":"'fnd enro'!M995","v":0},{"$f":"'fnd enro'!N995","v":0},{"$f":"'fnd enro'!O995","v":0},{"$f":"'fnd enro'!P995","v":1},{"$f":"'fnd enro'!R995","v":1},1,{"$f":"VALUE('fnd enro'!Q995)","v":6},null,{"$f":"(($D995*'fnd base rates'!C$107)\n+($E995*'fnd base rates'!C$108)\n+($F995*'fnd base rates'!C$109)\n+($G995*'fnd base rates'!C$110)\n+($H995*'fnd base rates'!C$111)\n+($I995*'fnd base rates'!C$112)\n+($J995*'fnd base rates'!C$113)\n+($K995*'fnd base rates'!C$114)\n+($M995*'fnd base rates'!C$116)\n+($N995*'fnd base rates'!C$117)\n+($O995*'fnd base rates'!C$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,3)))\n*$R995","v":643.07891299999994},{"$f":"(($D995*'fnd base rates'!D$107)\n+($E995*'fnd base rates'!D$108)\n+($F995*'fnd base rates'!D$109)\n+($G995*'fnd base rates'!D$110)\n+($H995*'fnd base rates'!D$111)\n+($I995*'fnd base rates'!D$112)\n+($J995*'fnd base rates'!D$113)\n+($K995*'fnd base rates'!D$114)\n+($M995*'fnd base rates'!D$116)\n+($N995*'fnd base rates'!D$117)\n+($O995*'fnd base rates'!D$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,4)))\n*$R995","v":1154.97},{"$f":"(($D995*'fnd base rates'!E$107)\n+($E995*'fnd base rates'!E$108)\n+($F995*'fnd base rates'!E$109)\n+($G995*'fnd base rates'!E$110)\n+($H995*'fnd base rates'!E$111)\n+($I995*'fnd base rates'!E$112)\n+($J995*'fnd base rates'!E$113)\n+($K995*'fnd base rates'!E$114)\n+($M995*'fnd base rates'!E$116)\n+($N995*'fnd base rates'!E$117)\n+($O995*'fnd base rates'!E$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,5)))\n*$R995","v":8574.3230340000009},{"$f":"(($D995*'fnd base rates'!F$107)\n+($E995*'fnd base rates'!F$108)\n+($F995*'fnd base rates'!F$109)\n+($G995*'fnd base rates'!F$110)\n+($H995*'fnd base rates'!F$111)\n+($I995*'fnd base rates'!F$112)\n+($J995*'fnd base rates'!F$113)\n+($K995*'fnd base rates'!F$114)\n+($M995*'fnd base rates'!F$116)\n+($N995*'fnd base rates'!F$117)\n+($O995*'fnd base rates'!F$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,6)))\n*$R995","v":945.98492600000009},{"$f":"(($D995*'fnd base rates'!G$107)\n+($E995*'fnd base rates'!G$108)\n+($F995*'fnd base rates'!G$109)\n+($G995*'fnd base rates'!G$110)\n+($H995*'fnd base rates'!G$111)\n+($I995*'fnd base rates'!G$112)\n+($J995*'fnd base rates'!G$113)\n+($K995*'fnd base rates'!G$114)\n+($M995*'fnd base rates'!G$116)\n+($N995*'fnd base rates'!G$117)\n+($O995*'fnd base rates'!G$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,7)))\n*$R995","v":337.15018399999997},{"$f":"(($D995*'fnd base rates'!H$107)\n+($E995*'fnd base rates'!H$108)\n+($F995*'fnd base rates'!H$109)\n+($G995*'fnd base rates'!H$110)\n+($H995*'fnd base rates'!H$111)\n+($I995*'fnd base rates'!H$112)\n+($J995*'fnd base rates'!H$113)\n+($K995*'fnd base rates'!H$114)\n+($M995*'fnd base rates'!H$116)\n+($N995*'fnd base rates'!H$117)\n+($O995*'fnd base rates'!H$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,8)))","v":902.35685999999998},{"$f":"(($D995*'fnd base rates'!I$107)\n+($E995*'fnd base rates'!I$108)\n+($F995*'fnd base rates'!I$109)\n+($G995*'fnd base rates'!I$110)\n+($H995*'fnd base rates'!I$111)\n+($I995*'fnd base rates'!I$112)\n+($J995*'fnd base rates'!I$113)\n+($K995*'fnd base rates'!I$114)\n+($M995*'fnd base rates'!I$116)\n+($N995*'fnd base rates'!I$117)\n+($O995*'fnd base rates'!I$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,9)))\n*$R995","v":587.36},{"$f":"(($D995*'fnd base rates'!J$107)\n+($E995*'fnd base rates'!J$108)\n+($F995*'fnd base rates'!J$109)\n+($G995*'fnd base rates'!J$110)\n+($H995*'fnd base rates'!J$111)\n+($I995*'fnd base rates'!J$112)\n+($J995*'fnd base rates'!J$113)\n+($K995*'fnd base rates'!J$114)\n+($M995*'fnd base rates'!J$116)\n+($N995*'fnd base rates'!J$117)\n+($O995*'fnd base rates'!J$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,10)))\n*$R995","v":1315.62},{"$f":"(($D995*'fnd base rates'!K$107)\n+($E995*'fnd base rates'!K$108)\n+($F995*'fnd base rates'!K$109)\n+($G995*'fnd base rates'!K$110)\n+($H995*'fnd base rates'!K$111)\n+($I995*'fnd base rates'!K$112)\n+($J995*'fnd base rates'!K$113)\n+($K995*'fnd base rates'!K$114)\n+($M995*'fnd base rates'!K$116)\n+($N995*'fnd base rates'!K$117)\n+($O995*'fnd base rates'!K$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,11)))\n*$R995","v":1220.4620190000001},{"$f":"(($D995*'fnd base rates'!L$107)\n+($E995*'fnd base rates'!L$108)\n+($F995*'fnd base rates'!L$109)\n+($G995*'fnd base rates'!L$110)\n+($H995*'fnd base rates'!L$111)\n+($I995*'fnd base rates'!L$112)\n+($J995*'fnd base rates'!L$113)\n+($K995*'fnd base rates'!L$114)\n+($M995*'fnd base rates'!L$116)\n+($N995*'fnd base rates'!L$117)\n+($O995*'fnd base rates'!L$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,12)))","v":2273.8253299999997},{"$f":"(($D995*'fnd base rates'!M$107)\n+($E995*'fnd base rates'!M$108)\n+($F995*'fnd base rates'!M$109)\n+($G995*'fnd base rates'!M$110)\n+($H995*'fnd base rates'!M$111)\n+($I995*'fnd base rates'!M$112)\n+($J995*'fnd base rates'!M$113)\n+($K995*'fnd base rates'!M$114)\n+($M995*'fnd base rates'!M$116)\n+($N995*'fnd base rates'!M$117)\n+($O995*'fnd base rates'!M$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,13)))","v":0},17955.131266000004,null,3513044323,"3513","044","323",1,1,17955.131266000004,17955,6918,11037,null,null,null,null,null,null,0,null,0]
["3513",3513044625,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D996","v":0},{"$f":"'fnd enro'!E996","v":0},{"$f":"'fnd enro'!F996","v":0},{"$f":"'fnd enro'!G996","v":0},{"$f":"'fnd enro'!H996","v":3},{"$f":"'fnd enro'!I996","v":0},{"$f":"'fnd enro'!J996","v":0},{"$f":"'fnd enro'!K996","v":0.1179},{"$f":"'fnd enro'!L996","v":0},{"$f":"'fnd enro'!M996","v":0},{"$f":"'fnd enro'!N996","v":1},{"$f":"'fnd enro'!O996","v":0},{"$f":"'fnd enro'!P996","v":0},{"$f":"'fnd enro'!R996","v":3},1,{"$f":"VALUE('fnd enro'!Q996)","v":6},null,{"$f":"(($D996*'fnd base rates'!C$107)\n+($E996*'fnd base rates'!C$108)\n+($F996*'fnd base rates'!C$109)\n+($G996*'fnd base rates'!C$110)\n+($H996*'fnd base rates'!C$111)\n+($I996*'fnd base rates'!C$112)\n+($J996*'fnd base rates'!C$113)\n+($K996*'fnd base rates'!C$114)\n+($M996*'fnd base rates'!C$116)\n+($N996*'fnd base rates'!C$117)\n+($O996*'fnd base rates'!C$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,3)))\n*$R996","v":1829.2567389999997},{"$f":"(($D996*'fnd base rates'!D$107)\n+($E996*'fnd base rates'!D$108)\n+($F996*'fnd base rates'!D$109)\n+($G996*'fnd base rates'!D$110)\n+($H996*'fnd base rates'!D$111)\n+($I996*'fnd base rates'!D$112)\n+($J996*'fnd base rates'!D$113)\n+($K996*'fnd base rates'!D$114)\n+($M996*'fnd base rates'!D$116)\n+($N996*'fnd base rates'!D$117)\n+($O996*'fnd base rates'!D$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,4)))\n*$R996","v":2637.7899999999995},{"$f":"(($D996*'fnd base rates'!E$107)\n+($E996*'fnd base rates'!E$108)\n+($F996*'fnd base rates'!E$109)\n+($G996*'fnd base rates'!E$110)\n+($H996*'fnd base rates'!E$111)\n+($I996*'fnd base rates'!E$112)\n+($J996*'fnd base rates'!E$113)\n+($K996*'fnd base rates'!E$114)\n+($M996*'fnd base rates'!E$116)\n+($N996*'fnd base rates'!E$117)\n+($O996*'fnd base rates'!E$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,5)))\n*$R996","v":12461.579102000002},{"$f":"(($D996*'fnd base rates'!F$107)\n+($E996*'fnd base rates'!F$108)\n+($F996*'fnd base rates'!F$109)\n+($G996*'fnd base rates'!F$110)\n+($H996*'fnd base rates'!F$111)\n+($I996*'fnd base rates'!F$112)\n+($J996*'fnd base rates'!F$113)\n+($K996*'fnd base rates'!F$114)\n+($M996*'fnd base rates'!F$116)\n+($N996*'fnd base rates'!F$117)\n+($O996*'fnd base rates'!F$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,6)))\n*$R996","v":3389.5747779999997},{"$f":"(($D996*'fnd base rates'!G$107)\n+($E996*'fnd base rates'!G$108)\n+($F996*'fnd base rates'!G$109)\n+($G996*'fnd base rates'!G$110)\n+($H996*'fnd base rates'!G$111)\n+($I996*'fnd base rates'!G$112)\n+($J996*'fnd base rates'!G$113)\n+($K996*'fnd base rates'!G$114)\n+($M996*'fnd base rates'!G$116)\n+($N996*'fnd base rates'!G$117)\n+($O996*'fnd base rates'!G$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,7)))\n*$R996","v":595.36055199999998},{"$f":"(($D996*'fnd base rates'!H$107)\n+($E996*'fnd base rates'!H$108)\n+($F996*'fnd base rates'!H$109)\n+($G996*'fnd base rates'!H$110)\n+($H996*'fnd base rates'!H$111)\n+($I996*'fnd base rates'!H$112)\n+($J996*'fnd base rates'!H$113)\n+($K996*'fnd base rates'!H$114)\n+($M996*'fnd base rates'!H$116)\n+($N996*'fnd base rates'!H$117)\n+($O996*'fnd base rates'!H$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,8)))","v":1811.8105799999998},{"$f":"(($D996*'fnd base rates'!I$107)\n+($E996*'fnd base rates'!I$108)\n+($F996*'fnd base rates'!I$109)\n+($G996*'fnd base rates'!I$110)\n+($H996*'fnd base rates'!I$111)\n+($I996*'fnd base rates'!I$112)\n+($J996*'fnd base rates'!I$113)\n+($K996*'fnd base rates'!I$114)\n+($M996*'fnd base rates'!I$116)\n+($N996*'fnd base rates'!I$117)\n+($O996*'fnd base rates'!I$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,9)))\n*$R996","v":1313.8400000000001},{"$f":"(($D996*'fnd base rates'!J$107)\n+($E996*'fnd base rates'!J$108)\n+($F996*'fnd base rates'!J$109)\n+($G996*'fnd base rates'!J$110)\n+($H996*'fnd base rates'!J$111)\n+($I996*'fnd base rates'!J$112)\n+($J996*'fnd base rates'!J$113)\n+($K996*'fnd base rates'!J$114)\n+($M996*'fnd base rates'!J$116)\n+($N996*'fnd base rates'!J$117)\n+($O996*'fnd base rates'!J$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,10)))\n*$R996","v":820.11999999999989},{"$f":"(($D996*'fnd base rates'!K$107)\n+($E996*'fnd base rates'!K$108)\n+($F996*'fnd base rates'!K$109)\n+($G996*'fnd base rates'!K$110)\n+($H996*'fnd base rates'!K$111)\n+($I996*'fnd base rates'!K$112)\n+($J996*'fnd base rates'!K$113)\n+($K996*'fnd base rates'!K$114)\n+($M996*'fnd base rates'!K$116)\n+($N996*'fnd base rates'!K$117)\n+($O996*'fnd base rates'!K$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,11)))\n*$R996","v":4118.026057},{"$f":"(($D996*'fnd base rates'!L$107)\n+($E996*'fnd base rates'!L$108)\n+($F996*'fnd base rates'!L$109)\n+($G996*'fnd base rates'!L$110)\n+($H996*'fnd base rates'!L$111)\n+($I996*'fnd base rates'!L$112)\n+($J996*'fnd base rates'!L$113)\n+($K996*'fnd base rates'!L$114)\n+($M996*'fnd base rates'!L$116)\n+($N996*'fnd base rates'!L$117)\n+($O996*'fnd base rates'!L$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,12)))","v":6019.2259899999999},{"$f":"(($D996*'fnd base rates'!M$107)\n+($E996*'fnd base rates'!M$108)\n+($F996*'fnd base rates'!M$109)\n+($G996*'fnd base rates'!M$110)\n+($H996*'fnd base rates'!M$111)\n+($I996*'fnd base rates'!M$112)\n+($J996*'fnd base rates'!M$113)\n+($K996*'fnd base rates'!M$114)\n+($M996*'fnd base rates'!M$116)\n+($N996*'fnd base rates'!M$117)\n+($O996*'fnd base rates'!M$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,13)))","v":0},34996.583798,null,3513044625,"3513","044","625",1,3,34996.583798,11666,-1463,13129,null,null,null,null,null,null,0,null,0]
["3513",3513044690,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D997","v":0},{"$f":"'fnd enro'!E997","v":0},{"$f":"'fnd enro'!F997","v":0},{"$f":"'fnd enro'!G997","v":0},{"$f":"'fnd enro'!H997","v":0},{"$f":"'fnd enro'!I997","v":1},{"$f":"'fnd enro'!J997","v":0},{"$f":"'fnd enro'!K997","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L997","v":0},{"$f":"'fnd enro'!M997","v":0},{"$f":"'fnd enro'!N997","v":0},{"$f":"'fnd enro'!O997","v":0},{"$f":"'fnd enro'!P997","v":1},{"$f":"'fnd enro'!R997","v":1},1,{"$f":"VALUE('fnd enro'!Q997)","v":4},null,{"$f":"(($D997*'fnd base rates'!C$107)\n+($E997*'fnd base rates'!C$108)\n+($F997*'fnd base rates'!C$109)\n+($G997*'fnd base rates'!C$110)\n+($H997*'fnd base rates'!C$111)\n+($I997*'fnd base rates'!C$112)\n+($J997*'fnd base rates'!C$113)\n+($K997*'fnd base rates'!C$114)\n+($M997*'fnd base rates'!C$116)\n+($N997*'fnd base rates'!C$117)\n+($O997*'fnd base rates'!C$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,3)))\n*$R997","v":633.72891299999992},{"$f":"(($D997*'fnd base rates'!D$107)\n+($E997*'fnd base rates'!D$108)\n+($F997*'fnd base rates'!D$109)\n+($G997*'fnd base rates'!D$110)\n+($H997*'fnd base rates'!D$111)\n+($I997*'fnd base rates'!D$112)\n+($J997*'fnd base rates'!D$113)\n+($K997*'fnd base rates'!D$114)\n+($M997*'fnd base rates'!D$116)\n+($N997*'fnd base rates'!D$117)\n+($O997*'fnd base rates'!D$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,4)))\n*$R997","v":1110.6399999999999},{"$f":"(($D997*'fnd base rates'!E$107)\n+($E997*'fnd base rates'!E$108)\n+($F997*'fnd base rates'!E$109)\n+($G997*'fnd base rates'!E$110)\n+($H997*'fnd base rates'!E$111)\n+($I997*'fnd base rates'!E$112)\n+($J997*'fnd base rates'!E$113)\n+($K997*'fnd base rates'!E$114)\n+($M997*'fnd base rates'!E$116)\n+($N997*'fnd base rates'!E$117)\n+($O997*'fnd base rates'!E$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,5)))\n*$R997","v":8141.573034},{"$f":"(($D997*'fnd base rates'!F$107)\n+($E997*'fnd base rates'!F$108)\n+($F997*'fnd base rates'!F$109)\n+($G997*'fnd base rates'!F$110)\n+($H997*'fnd base rates'!F$111)\n+($I997*'fnd base rates'!F$112)\n+($J997*'fnd base rates'!F$113)\n+($K997*'fnd base rates'!F$114)\n+($M997*'fnd base rates'!F$116)\n+($N997*'fnd base rates'!F$117)\n+($O997*'fnd base rates'!F$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,6)))\n*$R997","v":945.98492600000009},{"$f":"(($D997*'fnd base rates'!G$107)\n+($E997*'fnd base rates'!G$108)\n+($F997*'fnd base rates'!G$109)\n+($G997*'fnd base rates'!G$110)\n+($H997*'fnd base rates'!G$111)\n+($I997*'fnd base rates'!G$112)\n+($J997*'fnd base rates'!G$113)\n+($K997*'fnd base rates'!G$114)\n+($M997*'fnd base rates'!G$116)\n+($N997*'fnd base rates'!G$117)\n+($O997*'fnd base rates'!G$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,7)))\n*$R997","v":316.16018400000002},{"$f":"(($D997*'fnd base rates'!H$107)\n+($E997*'fnd base rates'!H$108)\n+($F997*'fnd base rates'!H$109)\n+($G997*'fnd base rates'!H$110)\n+($H997*'fnd base rates'!H$111)\n+($I997*'fnd base rates'!H$112)\n+($J997*'fnd base rates'!H$113)\n+($K997*'fnd base rates'!H$114)\n+($M997*'fnd base rates'!H$116)\n+($N997*'fnd base rates'!H$117)\n+($O997*'fnd base rates'!H$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,8)))","v":899.12685999999997},{"$f":"(($D997*'fnd base rates'!I$107)\n+($E997*'fnd base rates'!I$108)\n+($F997*'fnd base rates'!I$109)\n+($G997*'fnd base rates'!I$110)\n+($H997*'fnd base rates'!I$111)\n+($I997*'fnd base rates'!I$112)\n+($J997*'fnd base rates'!I$113)\n+($K997*'fnd base rates'!I$114)\n+($M997*'fnd base rates'!I$116)\n+($N997*'fnd base rates'!I$117)\n+($O997*'fnd base rates'!I$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,9)))\n*$R997","v":569.84},{"$f":"(($D997*'fnd base rates'!J$107)\n+($E997*'fnd base rates'!J$108)\n+($F997*'fnd base rates'!J$109)\n+($G997*'fnd base rates'!J$110)\n+($H997*'fnd base rates'!J$111)\n+($I997*'fnd base rates'!J$112)\n+($J997*'fnd base rates'!J$113)\n+($K997*'fnd base rates'!J$114)\n+($M997*'fnd base rates'!J$116)\n+($N997*'fnd base rates'!J$117)\n+($O997*'fnd base rates'!J$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,10)))\n*$R997","v":1224.56},{"$f":"(($D997*'fnd base rates'!K$107)\n+($E997*'fnd base rates'!K$108)\n+($F997*'fnd base rates'!K$109)\n+($G997*'fnd base rates'!K$110)\n+($H997*'fnd base rates'!K$111)\n+($I997*'fnd base rates'!K$112)\n+($J997*'fnd base rates'!K$113)\n+($K997*'fnd base rates'!K$114)\n+($M997*'fnd base rates'!K$116)\n+($N997*'fnd base rates'!K$117)\n+($O997*'fnd base rates'!K$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,11)))\n*$R997","v":1220.4620190000001},{"$f":"(($D997*'fnd base rates'!L$107)\n+($E997*'fnd base rates'!L$108)\n+($F997*'fnd base rates'!L$109)\n+($G997*'fnd base rates'!L$110)\n+($H997*'fnd base rates'!L$111)\n+($I997*'fnd base rates'!L$112)\n+($J997*'fnd base rates'!L$113)\n+($K997*'fnd base rates'!L$114)\n+($M997*'fnd base rates'!L$116)\n+($N997*'fnd base rates'!L$117)\n+($O997*'fnd base rates'!L$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,12)))","v":2199.8353299999999},{"$f":"(($D997*'fnd base rates'!M$107)\n+($E997*'fnd base rates'!M$108)\n+($F997*'fnd base rates'!M$109)\n+($G997*'fnd base rates'!M$110)\n+($H997*'fnd base rates'!M$111)\n+($I997*'fnd base rates'!M$112)\n+($J997*'fnd base rates'!M$113)\n+($K997*'fnd base rates'!M$114)\n+($M997*'fnd base rates'!M$116)\n+($N997*'fnd base rates'!M$117)\n+($O997*'fnd base rates'!M$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,13)))","v":0},17261.911266000003,null,3513044690,"3513","044","690",1,1,17261.911266000003,17262,6411,10851,null,null,null,null,null,null,0,null,0]
["3513",3513044780,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D998","v":0},{"$f":"'fnd enro'!E998","v":0},{"$f":"'fnd enro'!F998","v":0},{"$f":"'fnd enro'!G998","v":0},{"$f":"'fnd enro'!H998","v":1},{"$f":"'fnd enro'!I998","v":4},{"$f":"'fnd enro'!J998","v":0},{"$f":"'fnd enro'!K998","v":0.19650000000000001},{"$f":"'fnd enro'!L998","v":0},{"$f":"'fnd enro'!M998","v":0},{"$f":"'fnd enro'!N998","v":0},{"$f":"'fnd enro'!O998","v":0},{"$f":"'fnd enro'!P998","v":3},{"$f":"'fnd enro'!R998","v":5},1,{"$f":"VALUE('fnd enro'!Q998)","v":6},null,{"$f":"(($D998*'fnd base rates'!C$107)\n+($E998*'fnd base rates'!C$108)\n+($F998*'fnd base rates'!C$109)\n+($G998*'fnd base rates'!C$110)\n+($H998*'fnd base rates'!C$111)\n+($I998*'fnd base rates'!C$112)\n+($J998*'fnd base rates'!C$113)\n+($K998*'fnd base rates'!C$114)\n+($M998*'fnd base rates'!C$116)\n+($N998*'fnd base rates'!C$117)\n+($O998*'fnd base rates'!C$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,3)))\n*$R998","v":3069.9145649999996},{"$f":"(($D998*'fnd base rates'!D$107)\n+($E998*'fnd base rates'!D$108)\n+($F998*'fnd base rates'!D$109)\n+($G998*'fnd base rates'!D$110)\n+($H998*'fnd base rates'!D$111)\n+($I998*'fnd base rates'!D$112)\n+($J998*'fnd base rates'!D$113)\n+($K998*'fnd base rates'!D$114)\n+($M998*'fnd base rates'!D$116)\n+($N998*'fnd base rates'!D$117)\n+($O998*'fnd base rates'!D$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,4)))\n*$R998","v":5085.51},{"$f":"(($D998*'fnd base rates'!E$107)\n+($E998*'fnd base rates'!E$108)\n+($F998*'fnd base rates'!E$109)\n+($G998*'fnd base rates'!E$110)\n+($H998*'fnd base rates'!E$111)\n+($I998*'fnd base rates'!E$112)\n+($J998*'fnd base rates'!E$113)\n+($K998*'fnd base rates'!E$114)\n+($M998*'fnd base rates'!E$116)\n+($N998*'fnd base rates'!E$117)\n+($O998*'fnd base rates'!E$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,5)))\n*$R998","v":34603.785170000003},{"$f":"(($D998*'fnd base rates'!F$107)\n+($E998*'fnd base rates'!F$108)\n+($F998*'fnd base rates'!F$109)\n+($G998*'fnd base rates'!F$110)\n+($H998*'fnd base rates'!F$111)\n+($I998*'fnd base rates'!F$112)\n+($J998*'fnd base rates'!F$113)\n+($K998*'fnd base rates'!F$114)\n+($M998*'fnd base rates'!F$116)\n+($N998*'fnd base rates'!F$117)\n+($O998*'fnd base rates'!F$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,6)))\n*$R998","v":4844.8346300000003},{"$f":"(($D998*'fnd base rates'!G$107)\n+($E998*'fnd base rates'!G$108)\n+($F998*'fnd base rates'!G$109)\n+($G998*'fnd base rates'!G$110)\n+($H998*'fnd base rates'!G$111)\n+($I998*'fnd base rates'!G$112)\n+($J998*'fnd base rates'!G$113)\n+($K998*'fnd base rates'!G$114)\n+($M998*'fnd base rates'!G$116)\n+($N998*'fnd base rates'!G$117)\n+($O998*'fnd base rates'!G$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,7)))\n*$R998","v":1364.1209199999998},{"$f":"(($D998*'fnd base rates'!H$107)\n+($E998*'fnd base rates'!H$108)\n+($F998*'fnd base rates'!H$109)\n+($G998*'fnd base rates'!H$110)\n+($H998*'fnd base rates'!H$111)\n+($I998*'fnd base rates'!H$112)\n+($J998*'fnd base rates'!H$113)\n+($K998*'fnd base rates'!H$114)\n+($M998*'fnd base rates'!H$116)\n+($N998*'fnd base rates'!H$117)\n+($O998*'fnd base rates'!H$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,8)))","v":4139.0742999999993},{"$f":"(($D998*'fnd base rates'!I$107)\n+($E998*'fnd base rates'!I$108)\n+($F998*'fnd base rates'!I$109)\n+($G998*'fnd base rates'!I$110)\n+($H998*'fnd base rates'!I$111)\n+($I998*'fnd base rates'!I$112)\n+($J998*'fnd base rates'!I$113)\n+($K998*'fnd base rates'!I$114)\n+($M998*'fnd base rates'!I$116)\n+($N998*'fnd base rates'!I$117)\n+($O998*'fnd base rates'!I$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,9)))\n*$R998","v":2621.59},{"$f":"(($D998*'fnd base rates'!J$107)\n+($E998*'fnd base rates'!J$108)\n+($F998*'fnd base rates'!J$109)\n+($G998*'fnd base rates'!J$110)\n+($H998*'fnd base rates'!J$111)\n+($I998*'fnd base rates'!J$112)\n+($J998*'fnd base rates'!J$113)\n+($K998*'fnd base rates'!J$114)\n+($M998*'fnd base rates'!J$116)\n+($N998*'fnd base rates'!J$117)\n+($O998*'fnd base rates'!J$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,10)))\n*$R998","v":4818.04},{"$f":"(($D998*'fnd base rates'!K$107)\n+($E998*'fnd base rates'!K$108)\n+($F998*'fnd base rates'!K$109)\n+($G998*'fnd base rates'!K$110)\n+($H998*'fnd base rates'!K$111)\n+($I998*'fnd base rates'!K$112)\n+($J998*'fnd base rates'!K$113)\n+($K998*'fnd base rates'!K$114)\n+($M998*'fnd base rates'!K$116)\n+($N998*'fnd base rates'!K$117)\n+($O998*'fnd base rates'!K$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,11)))\n*$R998","v":6136.3000949999996},{"$f":"(($D998*'fnd base rates'!L$107)\n+($E998*'fnd base rates'!L$108)\n+($F998*'fnd base rates'!L$109)\n+($G998*'fnd base rates'!L$110)\n+($H998*'fnd base rates'!L$111)\n+($I998*'fnd base rates'!L$112)\n+($J998*'fnd base rates'!L$113)\n+($K998*'fnd base rates'!L$114)\n+($M998*'fnd base rates'!L$116)\n+($N998*'fnd base rates'!L$117)\n+($O998*'fnd base rates'!L$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,12)))","v":10411.85665},{"$f":"(($D998*'fnd base rates'!M$107)\n+($E998*'fnd base rates'!M$108)\n+($F998*'fnd base rates'!M$109)\n+($G998*'fnd base rates'!M$110)\n+($H998*'fnd base rates'!M$111)\n+($I998*'fnd base rates'!M$112)\n+($J998*'fnd base rates'!M$113)\n+($K998*'fnd base rates'!M$114)\n+($M998*'fnd base rates'!M$116)\n+($N998*'fnd base rates'!M$117)\n+($O998*'fnd base rates'!M$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,13)))","v":0},77095.026330000008,null,3513044780,"3513","044","780",1,5,77095.026330000008,15419,4382,11037,null,null,null,null,null,null,0,null,0]
["3514",3514281061,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D999","v":0},{"$f":"'fnd enro'!E999","v":0},{"$f":"'fnd enro'!F999","v":0},{"$f":"'fnd enro'!G999","v":0},{"$f":"'fnd enro'!H999","v":1},{"$f":"'fnd enro'!I999","v":3},{"$f":"'fnd enro'!J999","v":0},{"$f":"'fnd enro'!K999","v":0.15720000000000001},{"$f":"'fnd enro'!L999","v":0},{"$f":"'fnd enro'!M999","v":0},{"$f":"'fnd enro'!N999","v":0},{"$f":"'fnd enro'!O999","v":0},{"$f":"'fnd enro'!P999","v":3},{"$f":"'fnd enro'!R999","v":4},1,{"$f":"VALUE('fnd enro'!Q999)","v":11},null,{"$f":"(($D999*'fnd base rates'!C$107)\n+($E999*'fnd base rates'!C$108)\n+($F999*'fnd base rates'!C$109)\n+($G999*'fnd base rates'!C$110)\n+($H999*'fnd base rates'!C$111)\n+($I999*'fnd base rates'!C$112)\n+($J999*'fnd base rates'!C$113)\n+($K999*'fnd base rates'!C$114)\n+($M999*'fnd base rates'!C$116)\n+($N999*'fnd base rates'!C$117)\n+($O999*'fnd base rates'!C$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,3)))\n*$R999","v":2598.7556519999998},{"$f":"(($D999*'fnd base rates'!D$107)\n+($E999*'fnd base rates'!D$108)\n+($F999*'fnd base rates'!D$109)\n+($G999*'fnd base rates'!D$110)\n+($H999*'fnd base rates'!D$111)\n+($I999*'fnd base rates'!D$112)\n+($J999*'fnd base rates'!D$113)\n+($K999*'fnd base rates'!D$114)\n+($M999*'fnd base rates'!D$116)\n+($N999*'fnd base rates'!D$117)\n+($O999*'fnd base rates'!D$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,4)))\n*$R999","v":4745.04},{"$f":"(($D999*'fnd base rates'!E$107)\n+($E999*'fnd base rates'!E$108)\n+($F999*'fnd base rates'!E$109)\n+($G999*'fnd base rates'!E$110)\n+($H999*'fnd base rates'!E$111)\n+($I999*'fnd base rates'!E$112)\n+($J999*'fnd base rates'!E$113)\n+($K999*'fnd base rates'!E$114)\n+($M999*'fnd base rates'!E$116)\n+($N999*'fnd base rates'!E$117)\n+($O999*'fnd base rates'!E$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,5)))\n*$R999","v":33980.662135999999},{"$f":"(($D999*'fnd base rates'!F$107)\n+($E999*'fnd base rates'!F$108)\n+($F999*'fnd base rates'!F$109)\n+($G999*'fnd base rates'!F$110)\n+($H999*'fnd base rates'!F$111)\n+($I999*'fnd base rates'!F$112)\n+($J999*'fnd base rates'!F$113)\n+($K999*'fnd base rates'!F$114)\n+($M999*'fnd base rates'!F$116)\n+($N999*'fnd base rates'!F$117)\n+($O999*'fnd base rates'!F$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,6)))\n*$R999","v":3898.8497040000002},{"$f":"(($D999*'fnd base rates'!G$107)\n+($E999*'fnd base rates'!G$108)\n+($F999*'fnd base rates'!G$109)\n+($G999*'fnd base rates'!G$110)\n+($H999*'fnd base rates'!G$111)\n+($I999*'fnd base rates'!G$112)\n+($J999*'fnd base rates'!G$113)\n+($K999*'fnd base rates'!G$114)\n+($M999*'fnd base rates'!G$116)\n+($N999*'fnd base rates'!G$117)\n+($O999*'fnd base rates'!G$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,7)))\n*$R999","v":1412.710736},{"$f":"(($D999*'fnd base rates'!H$107)\n+($E999*'fnd base rates'!H$108)\n+($F999*'fnd base rates'!H$109)\n+($G999*'fnd base rates'!H$110)\n+($H999*'fnd base rates'!H$111)\n+($I999*'fnd base rates'!H$112)\n+($J999*'fnd base rates'!H$113)\n+($K999*'fnd base rates'!H$114)\n+($M999*'fnd base rates'!H$116)\n+($N999*'fnd base rates'!H$117)\n+($O999*'fnd base rates'!H$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,8)))","v":3295.82744},{"$f":"(($D999*'fnd base rates'!I$107)\n+($E999*'fnd base rates'!I$108)\n+($F999*'fnd base rates'!I$109)\n+($G999*'fnd base rates'!I$110)\n+($H999*'fnd base rates'!I$111)\n+($I999*'fnd base rates'!I$112)\n+($J999*'fnd base rates'!I$113)\n+($K999*'fnd base rates'!I$114)\n+($M999*'fnd base rates'!I$116)\n+($N999*'fnd base rates'!I$117)\n+($O999*'fnd base rates'!I$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,9)))\n*$R999","v":2356.1999999999998},{"$f":"(($D999*'fnd base rates'!J$107)\n+($E999*'fnd base rates'!J$108)\n+($F999*'fnd base rates'!J$109)\n+($G999*'fnd base rates'!J$110)\n+($H999*'fnd base rates'!J$111)\n+($I999*'fnd base rates'!J$112)\n+($J999*'fnd base rates'!J$113)\n+($K999*'fnd base rates'!J$114)\n+($M999*'fnd base rates'!J$116)\n+($N999*'fnd base rates'!J$117)\n+($O999*'fnd base rates'!J$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,10)))\n*$R999","v":5175.4800000000005},{"$f":"(($D999*'fnd base rates'!K$107)\n+($E999*'fnd base rates'!K$108)\n+($F999*'fnd base rates'!K$109)\n+($G999*'fnd base rates'!K$110)\n+($H999*'fnd base rates'!K$111)\n+($I999*'fnd base rates'!K$112)\n+($J999*'fnd base rates'!K$113)\n+($K999*'fnd base rates'!K$114)\n+($M999*'fnd base rates'!K$116)\n+($N999*'fnd base rates'!K$117)\n+($O999*'fnd base rates'!K$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,11)))\n*$R999","v":4915.8380760000009},{"$f":"(($D999*'fnd base rates'!L$107)\n+($E999*'fnd base rates'!L$108)\n+($F999*'fnd base rates'!L$109)\n+($G999*'fnd base rates'!L$110)\n+($H999*'fnd base rates'!L$111)\n+($I999*'fnd base rates'!L$112)\n+($J999*'fnd base rates'!L$113)\n+($K999*'fnd base rates'!L$114)\n+($M999*'fnd base rates'!L$116)\n+($N999*'fnd base rates'!L$117)\n+($O999*'fnd base rates'!L$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,12)))","v":9497.5613200000007},{"$f":"(($D999*'fnd base rates'!M$107)\n+($E999*'fnd base rates'!M$108)\n+($F999*'fnd base rates'!M$109)\n+($G999*'fnd base rates'!M$110)\n+($H999*'fnd base rates'!M$111)\n+($I999*'fnd base rates'!M$112)\n+($J999*'fnd base rates'!M$113)\n+($K999*'fnd base rates'!M$114)\n+($M999*'fnd base rates'!M$116)\n+($N999*'fnd base rates'!M$117)\n+($O999*'fnd base rates'!M$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,13)))","v":0},71876.92506400001,null,3514281061,"3514","281","061",1,4,71876.92506400001,17969,5277,12692,null,null,null,null,null,null,0,null,0]
["3514",3514281137,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D1000","v":0},{"$f":"'fnd enro'!E1000","v":0},{"$f":"'fnd enro'!F1000","v":0},{"$f":"'fnd enro'!G1000","v":0},{"$f":"'fnd enro'!H1000","v":2},{"$f":"'fnd enro'!I1000","v":2},{"$f":"'fnd enro'!J1000","v":0},{"$f":"'fnd enro'!K1000","v":0.15720000000000001},{"$f":"'fnd enro'!L1000","v":0},{"$f":"'fnd enro'!M1000","v":0},{"$f":"'fnd enro'!N1000","v":0},{"$f":"'fnd enro'!O1000","v":1},{"$f":"'fnd enro'!P1000","v":4},{"$f":"'fnd enro'!R1000","v":4},1,{"$f":"VALUE('fnd enro'!Q1000)","v":12},null,{"$f":"(($D1000*'fnd base rates'!C$107)\n+($E1000*'fnd base rates'!C$108)\n+($F1000*'fnd base rates'!C$109)\n+($G1000*'fnd base rates'!C$110)\n+($H1000*'fnd base rates'!C$111)\n+($I1000*'fnd base rates'!C$112)\n+($J1000*'fnd base rates'!C$113)\n+($K1000*'fnd base rates'!C$114)\n+($M1000*'fnd base rates'!C$116)\n+($N1000*'fnd base rates'!C$117)\n+($O1000*'fnd base rates'!C$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,3)))\n*$R1000","v":2867.8156519999998},{"$f":"(($D1000*'fnd base rates'!D$107)\n+($E1000*'fnd base rates'!D$108)\n+($F1000*'fnd base rates'!D$109)\n+($G1000*'fnd base rates'!D$110)\n+($H1000*'fnd base rates'!D$111)\n+($I1000*'fnd base rates'!D$112)\n+($J1000*'fnd base rates'!D$113)\n+($K1000*'fnd base rates'!D$114)\n+($M1000*'fnd base rates'!D$116)\n+($N1000*'fnd base rates'!D$117)\n+($O1000*'fnd base rates'!D$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,4)))\n*$R1000","v":5640.95},{"$f":"(($D1000*'fnd base rates'!E$107)\n+($E1000*'fnd base rates'!E$108)\n+($F1000*'fnd base rates'!E$109)\n+($G1000*'fnd base rates'!E$110)\n+($H1000*'fnd base rates'!E$111)\n+($I1000*'fnd base rates'!E$112)\n+($J1000*'fnd base rates'!E$113)\n+($K1000*'fnd base rates'!E$114)\n+($M1000*'fnd base rates'!E$116)\n+($N1000*'fnd base rates'!E$117)\n+($O1000*'fnd base rates'!E$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,5)))\n*$R1000","v":40574.852136000001},{"$f":"(($D1000*'fnd base rates'!F$107)\n+($E1000*'fnd base rates'!F$108)\n+($F1000*'fnd base rates'!F$109)\n+($G1000*'fnd base rates'!F$110)\n+($H1000*'fnd base rates'!F$111)\n+($I1000*'fnd base rates'!F$112)\n+($J1000*'fnd base rates'!F$113)\n+($K1000*'fnd base rates'!F$114)\n+($M1000*'fnd base rates'!F$116)\n+($N1000*'fnd base rates'!F$117)\n+($O1000*'fnd base rates'!F$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,6)))\n*$R1000","v":4235.6297039999999},{"$f":"(($D1000*'fnd base rates'!G$107)\n+($E1000*'fnd base rates'!G$108)\n+($F1000*'fnd base rates'!G$109)\n+($G1000*'fnd base rates'!G$110)\n+($H1000*'fnd base rates'!G$111)\n+($I1000*'fnd base rates'!G$112)\n+($J1000*'fnd base rates'!G$113)\n+($K1000*'fnd base rates'!G$114)\n+($M1000*'fnd base rates'!G$116)\n+($N1000*'fnd base rates'!G$117)\n+($O1000*'fnd base rates'!G$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,7)))\n*$R1000","v":1800.1207360000001},{"$f":"(($D1000*'fnd base rates'!H$107)\n+($E1000*'fnd base rates'!H$108)\n+($F1000*'fnd base rates'!H$109)\n+($G1000*'fnd base rates'!H$110)\n+($H1000*'fnd base rates'!H$111)\n+($I1000*'fnd base rates'!H$112)\n+($J1000*'fnd base rates'!H$113)\n+($K1000*'fnd base rates'!H$114)\n+($M1000*'fnd base rates'!H$116)\n+($N1000*'fnd base rates'!H$117)\n+($O1000*'fnd base rates'!H$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,8)))","v":3180.59744},{"$f":"(($D1000*'fnd base rates'!I$107)\n+($E1000*'fnd base rates'!I$108)\n+($F1000*'fnd base rates'!I$109)\n+($G1000*'fnd base rates'!I$110)\n+($H1000*'fnd base rates'!I$111)\n+($I1000*'fnd base rates'!I$112)\n+($J1000*'fnd base rates'!I$113)\n+($K1000*'fnd base rates'!I$114)\n+($M1000*'fnd base rates'!I$116)\n+($N1000*'fnd base rates'!I$117)\n+($O1000*'fnd base rates'!I$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,9)))\n*$R1000","v":2674.98},{"$f":"(($D1000*'fnd base rates'!J$107)\n+($E1000*'fnd base rates'!J$108)\n+($F1000*'fnd base rates'!J$109)\n+($G1000*'fnd base rates'!J$110)\n+($H1000*'fnd base rates'!J$111)\n+($I1000*'fnd base rates'!J$112)\n+($J1000*'fnd base rates'!J$113)\n+($K1000*'fnd base rates'!J$114)\n+($M1000*'fnd base rates'!J$116)\n+($N1000*'fnd base rates'!J$117)\n+($O1000*'fnd base rates'!J$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,10)))\n*$R1000","v":6247.4599999999991},{"$f":"(($D1000*'fnd base rates'!K$107)\n+($E1000*'fnd base rates'!K$108)\n+($F1000*'fnd base rates'!K$109)\n+($G1000*'fnd base rates'!K$110)\n+($H1000*'fnd base rates'!K$111)\n+($I1000*'fnd base rates'!K$112)\n+($J1000*'fnd base rates'!K$113)\n+($K1000*'fnd base rates'!K$114)\n+($M1000*'fnd base rates'!K$116)\n+($N1000*'fnd base rates'!K$117)\n+($O1000*'fnd base rates'!K$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,11)))\n*$R1000","v":5330.1680760000008},{"$f":"(($D1000*'fnd base rates'!L$107)\n+($E1000*'fnd base rates'!L$108)\n+($F1000*'fnd base rates'!L$109)\n+($G1000*'fnd base rates'!L$110)\n+($H1000*'fnd base rates'!L$111)\n+($I1000*'fnd base rates'!L$112)\n+($J1000*'fnd base rates'!L$113)\n+($K1000*'fnd base rates'!L$114)\n+($M1000*'fnd base rates'!L$116)\n+($N1000*'fnd base rates'!L$117)\n+($O1000*'fnd base rates'!L$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,12)))","v":11184.45132},{"$f":"(($D1000*'fnd base rates'!M$107)\n+($E1000*'fnd base rates'!M$108)\n+($F1000*'fnd base rates'!M$109)\n+($G1000*'fnd base rates'!M$110)\n+($H1000*'fnd base rates'!M$111)\n+($I1000*'fnd base rates'!M$112)\n+($J1000*'fnd base rates'!M$113)\n+($K1000*'fnd base rates'!M$114)\n+($M1000*'fnd base rates'!M$116)\n+($N1000*'fnd base rates'!M$117)\n+($O1000*'fnd base rates'!M$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,13)))","v":0},83737.025063999987,null,3514281137,"3514","281","137",1,4,83737.025063999987,20934,7897,13037,null,null,null,null,null,null,0,null,0]
["3514",3514281281,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D1001","v":0},{"$f":"'fnd enro'!E1001","v":0},{"$f":"'fnd enro'!F1001","v":0},{"$f":"'fnd enro'!G1001","v":0},{"$f":"'fnd enro'!H1001","v":293},{"$f":"'fnd enro'!I1001","v":218},{"$f":"'fnd enro'!J1001","v":0},{"$f":"'fnd enro'!K1001","v":20.0823},{"$f":"'fnd enro'!L1001","v":0},{"$f":"'fnd enro'!M1001","v":0},{"$f":"'fnd enro'!N1001","v":34},{"$f":"'fnd enro'!O1001","v":43},{"$f":"'fnd enro'!P1001","v":461},{"$f":"'fnd enro'!R1001","v":511},1,{"$f":"VALUE('fnd enro'!Q1001)","v":12},null,{"$f":"(($D1001*'fnd base rates'!C$107)\n+($E1001*'fnd base rates'!C$108)\n+($F1001*'fnd base rates'!C$109)\n+($G1001*'fnd base rates'!C$110)\n+($H1001*'fnd base rates'!C$111)\n+($I1001*'fnd base rates'!C$112)\n+($J1001*'fnd base rates'!C$113)\n+($K1001*'fnd base rates'!C$114)\n+($M1001*'fnd base rates'!C$116)\n+($N1001*'fnd base rates'!C$117)\n+($O1001*'fnd base rates'!C$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,3)))\n*$R1001","v":353893.0045429999},{"$f":"(($D1001*'fnd base rates'!D$107)\n+($E1001*'fnd base rates'!D$108)\n+($F1001*'fnd base rates'!D$109)\n+($G1001*'fnd base rates'!D$110)\n+($H1001*'fnd base rates'!D$111)\n+($I1001*'fnd base rates'!D$112)\n+($J1001*'fnd base rates'!D$113)\n+($K1001*'fnd base rates'!D$114)\n+($M1001*'fnd base rates'!D$116)\n+($N1001*'fnd base rates'!D$117)\n+($O1001*'fnd base rates'!D$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,4)))\n*$R1001","v":681638.64},{"$f":"(($D1001*'fnd base rates'!E$107)\n+($E1001*'fnd base rates'!E$108)\n+($F1001*'fnd base rates'!E$109)\n+($G1001*'fnd base rates'!E$110)\n+($H1001*'fnd base rates'!E$111)\n+($I1001*'fnd base rates'!E$112)\n+($J1001*'fnd base rates'!E$113)\n+($K1001*'fnd base rates'!E$114)\n+($M1001*'fnd base rates'!E$116)\n+($N1001*'fnd base rates'!E$117)\n+($O1001*'fnd base rates'!E$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,5)))\n*$R1001","v":4777606.5603740001},{"$f":"(($D1001*'fnd base rates'!F$107)\n+($E1001*'fnd base rates'!F$108)\n+($F1001*'fnd base rates'!F$109)\n+($G1001*'fnd base rates'!F$110)\n+($H1001*'fnd base rates'!F$111)\n+($I1001*'fnd base rates'!F$112)\n+($J1001*'fnd base rates'!F$113)\n+($K1001*'fnd base rates'!F$114)\n+($M1001*'fnd base rates'!F$116)\n+($N1001*'fnd base rates'!F$117)\n+($O1001*'fnd base rates'!F$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,6)))\n*$R1001","v":533641.59718600009},{"$f":"(($D1001*'fnd base rates'!G$107)\n+($E1001*'fnd base rates'!G$108)\n+($F1001*'fnd base rates'!G$109)\n+($G1001*'fnd base rates'!G$110)\n+($H1001*'fnd base rates'!G$111)\n+($I1001*'fnd base rates'!G$112)\n+($J1001*'fnd base rates'!G$113)\n+($K1001*'fnd base rates'!G$114)\n+($M1001*'fnd base rates'!G$116)\n+($N1001*'fnd base rates'!G$117)\n+($O1001*'fnd base rates'!G$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,7)))\n*$R1001","v":213892.33402399998},{"$f":"(($D1001*'fnd base rates'!H$107)\n+($E1001*'fnd base rates'!H$108)\n+($F1001*'fnd base rates'!H$109)\n+($G1001*'fnd base rates'!H$110)\n+($H1001*'fnd base rates'!H$111)\n+($I1001*'fnd base rates'!H$112)\n+($J1001*'fnd base rates'!H$113)\n+($K1001*'fnd base rates'!H$114)\n+($M1001*'fnd base rates'!H$116)\n+($N1001*'fnd base rates'!H$117)\n+($O1001*'fnd base rates'!H$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,8)))","v":383839.63546000002},{"$f":"(($D1001*'fnd base rates'!I$107)\n+($E1001*'fnd base rates'!I$108)\n+($F1001*'fnd base rates'!I$109)\n+($G1001*'fnd base rates'!I$110)\n+($H1001*'fnd base rates'!I$111)\n+($I1001*'fnd base rates'!I$112)\n+($J1001*'fnd base rates'!I$113)\n+($K1001*'fnd base rates'!I$114)\n+($M1001*'fnd base rates'!I$116)\n+($N1001*'fnd base rates'!I$117)\n+($O1001*'fnd base rates'!I$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,9)))\n*$R1001","v":324322.07},{"$f":"(($D1001*'fnd base rates'!J$107)\n+($E1001*'fnd base rates'!J$108)\n+($F1001*'fnd base rates'!J$109)\n+($G1001*'fnd base rates'!J$110)\n+($H1001*'fnd base rates'!J$111)\n+($I1001*'fnd base rates'!J$112)\n+($J1001*'fnd base rates'!J$113)\n+($K1001*'fnd base rates'!J$114)\n+($M1001*'fnd base rates'!J$116)\n+($N1001*'fnd base rates'!J$117)\n+($O1001*'fnd base rates'!J$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,10)))\n*$R1001","v":727608.73},{"$f":"(($D1001*'fnd base rates'!K$107)\n+($E1001*'fnd base rates'!K$108)\n+($F1001*'fnd base rates'!K$109)\n+($G1001*'fnd base rates'!K$110)\n+($H1001*'fnd base rates'!K$111)\n+($I1001*'fnd base rates'!K$112)\n+($J1001*'fnd base rates'!K$113)\n+($K1001*'fnd base rates'!K$114)\n+($M1001*'fnd base rates'!K$116)\n+($N1001*'fnd base rates'!K$117)\n+($O1001*'fnd base rates'!K$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,11)))\n*$R1001","v":662028.56170900003},{"$f":"(($D1001*'fnd base rates'!L$107)\n+($E1001*'fnd base rates'!L$108)\n+($F1001*'fnd base rates'!L$109)\n+($G1001*'fnd base rates'!L$110)\n+($H1001*'fnd base rates'!L$111)\n+($I1001*'fnd base rates'!L$112)\n+($J1001*'fnd base rates'!L$113)\n+($K1001*'fnd base rates'!L$114)\n+($M1001*'fnd base rates'!L$116)\n+($N1001*'fnd base rates'!L$117)\n+($O1001*'fnd base rates'!L$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,12)))","v":1371075.55363},{"$f":"(($D1001*'fnd base rates'!M$107)\n+($E1001*'fnd base rates'!M$108)\n+($F1001*'fnd base rates'!M$109)\n+($G1001*'fnd base rates'!M$110)\n+($H1001*'fnd base rates'!M$111)\n+($I1001*'fnd base rates'!M$112)\n+($J1001*'fnd base rates'!M$113)\n+($K1001*'fnd base rates'!M$114)\n+($M1001*'fnd base rates'!M$116)\n+($N1001*'fnd base rates'!M$117)\n+($O1001*'fnd base rates'!M$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,13)))","v":0},10029546.686926,null,3514281281,"3514","281","281",1,511,10029546.686926,19627,2243,17384,null,null,null,null,null,null,0,null,0]
["3515",3515287043,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1002","v":0},{"$f":"'fnd enro'!E1002","v":0},{"$f":"'fnd enro'!F1002","v":0},{"$f":"'fnd enro'!G1002","v":3},{"$f":"'fnd enro'!H1002","v":1},{"$f":"'fnd enro'!I1002","v":0},{"$f":"'fnd enro'!J1002","v":0},{"$f":"'fnd enro'!K1002","v":0.15720000000000001},{"$f":"'fnd enro'!L1002","v":0},{"$f":"'fnd enro'!M1002","v":0},{"$f":"'fnd enro'!N1002","v":0},{"$f":"'fnd enro'!O1002","v":0},{"$f":"'fnd enro'!P1002","v":1},{"$f":"'fnd enro'!R1002","v":4},1,{"$f":"VALUE('fnd enro'!Q1002)","v":7},null,{"$f":"(($D1002*'fnd base rates'!C$107)\n+($E1002*'fnd base rates'!C$108)\n+($F1002*'fnd base rates'!C$109)\n+($G1002*'fnd base rates'!C$110)\n+($H1002*'fnd base rates'!C$111)\n+($I1002*'fnd base rates'!C$112)\n+($J1002*'fnd base rates'!C$113)\n+($K1002*'fnd base rates'!C$114)\n+($M1002*'fnd base rates'!C$116)\n+($N1002*'fnd base rates'!C$117)\n+($O1002*'fnd base rates'!C$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,3)))\n*$R1002","v":2360.0856519999998},{"$f":"(($D1002*'fnd base rates'!D$107)\n+($E1002*'fnd base rates'!D$108)\n+($F1002*'fnd base rates'!D$109)\n+($G1002*'fnd base rates'!D$110)\n+($H1002*'fnd base rates'!D$111)\n+($I1002*'fnd base rates'!D$112)\n+($J1002*'fnd base rates'!D$113)\n+($K1002*'fnd base rates'!D$114)\n+($M1002*'fnd base rates'!D$116)\n+($N1002*'fnd base rates'!D$117)\n+($O1002*'fnd base rates'!D$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,4)))\n*$R1002","v":3614.22},{"$f":"(($D1002*'fnd base rates'!E$107)\n+($E1002*'fnd base rates'!E$108)\n+($F1002*'fnd base rates'!E$109)\n+($G1002*'fnd base rates'!E$110)\n+($H1002*'fnd base rates'!E$111)\n+($I1002*'fnd base rates'!E$112)\n+($J1002*'fnd base rates'!E$113)\n+($K1002*'fnd base rates'!E$114)\n+($M1002*'fnd base rates'!E$116)\n+($N1002*'fnd base rates'!E$117)\n+($O1002*'fnd base rates'!E$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,5)))\n*$R1002","v":19663.382136},{"$f":"(($D1002*'fnd base rates'!F$107)\n+($E1002*'fnd base rates'!F$108)\n+($F1002*'fnd base rates'!F$109)\n+($G1002*'fnd base rates'!F$110)\n+($H1002*'fnd base rates'!F$111)\n+($I1002*'fnd base rates'!F$112)\n+($J1002*'fnd base rates'!F$113)\n+($K1002*'fnd base rates'!F$114)\n+($M1002*'fnd base rates'!F$116)\n+($N1002*'fnd base rates'!F$117)\n+($O1002*'fnd base rates'!F$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,6)))\n*$R1002","v":5044.4597039999999},{"$f":"(($D1002*'fnd base rates'!G$107)\n+($E1002*'fnd base rates'!G$108)\n+($F1002*'fnd base rates'!G$109)\n+($G1002*'fnd base rates'!G$110)\n+($H1002*'fnd base rates'!G$111)\n+($I1002*'fnd base rates'!G$112)\n+($J1002*'fnd base rates'!G$113)\n+($K1002*'fnd base rates'!G$114)\n+($M1002*'fnd base rates'!G$116)\n+($N1002*'fnd base rates'!G$117)\n+($O1002*'fnd base rates'!G$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,7)))\n*$R1002","v":854.64073599999995},{"$f":"(($D1002*'fnd base rates'!H$107)\n+($E1002*'fnd base rates'!H$108)\n+($F1002*'fnd base rates'!H$109)\n+($G1002*'fnd base rates'!H$110)\n+($H1002*'fnd base rates'!H$111)\n+($I1002*'fnd base rates'!H$112)\n+($J1002*'fnd base rates'!H$113)\n+($K1002*'fnd base rates'!H$114)\n+($M1002*'fnd base rates'!H$116)\n+($N1002*'fnd base rates'!H$117)\n+($O1002*'fnd base rates'!H$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,8)))","v":2245.7874400000001},{"$f":"(($D1002*'fnd base rates'!I$107)\n+($E1002*'fnd base rates'!I$108)\n+($F1002*'fnd base rates'!I$109)\n+($G1002*'fnd base rates'!I$110)\n+($H1002*'fnd base rates'!I$111)\n+($I1002*'fnd base rates'!I$112)\n+($J1002*'fnd base rates'!I$113)\n+($K1002*'fnd base rates'!I$114)\n+($M1002*'fnd base rates'!I$116)\n+($N1002*'fnd base rates'!I$117)\n+($O1002*'fnd base rates'!I$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,9)))\n*$R1002","v":1691.49},{"$f":"(($D1002*'fnd base rates'!J$107)\n+($E1002*'fnd base rates'!J$108)\n+($F1002*'fnd base rates'!J$109)\n+($G1002*'fnd base rates'!J$110)\n+($H1002*'fnd base rates'!J$111)\n+($I1002*'fnd base rates'!J$112)\n+($J1002*'fnd base rates'!J$113)\n+($K1002*'fnd base rates'!J$114)\n+($M1002*'fnd base rates'!J$116)\n+($N1002*'fnd base rates'!J$117)\n+($O1002*'fnd base rates'!J$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,10)))\n*$R1002","v":1513.69},{"$f":"(($D1002*'fnd base rates'!K$107)\n+($E1002*'fnd base rates'!K$108)\n+($F1002*'fnd base rates'!K$109)\n+($G1002*'fnd base rates'!K$110)\n+($H1002*'fnd base rates'!K$111)\n+($I1002*'fnd base rates'!K$112)\n+($J1002*'fnd base rates'!K$113)\n+($K1002*'fnd base rates'!K$114)\n+($M1002*'fnd base rates'!K$116)\n+($N1002*'fnd base rates'!K$117)\n+($O1002*'fnd base rates'!K$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,11)))\n*$R1002","v":4757.4380760000004},{"$f":"(($D1002*'fnd base rates'!L$107)\n+($E1002*'fnd base rates'!L$108)\n+($F1002*'fnd base rates'!L$109)\n+($G1002*'fnd base rates'!L$110)\n+($H1002*'fnd base rates'!L$111)\n+($I1002*'fnd base rates'!L$112)\n+($J1002*'fnd base rates'!L$113)\n+($K1002*'fnd base rates'!L$114)\n+($M1002*'fnd base rates'!L$116)\n+($N1002*'fnd base rates'!L$117)\n+($O1002*'fnd base rates'!L$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,12)))","v":7863.0513199999996},{"$f":"(($D1002*'fnd base rates'!M$107)\n+($E1002*'fnd base rates'!M$108)\n+($F1002*'fnd base rates'!M$109)\n+($G1002*'fnd base rates'!M$110)\n+($H1002*'fnd base rates'!M$111)\n+($I1002*'fnd base rates'!M$112)\n+($J1002*'fnd base rates'!M$113)\n+($K1002*'fnd base rates'!M$114)\n+($M1002*'fnd base rates'!M$116)\n+($N1002*'fnd base rates'!M$117)\n+($O1002*'fnd base rates'!M$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,13)))","v":0},49608.245064000002,null,3515287043,"3515","287","043",1,4,49608.245064000002,12402,-2206,14608,null,null,null,null,null,null,0,null,0]
["3515",3515287045,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1003","v":0},{"$f":"'fnd enro'!E1003","v":0},{"$f":"'fnd enro'!F1003","v":0},{"$f":"'fnd enro'!G1003","v":4},{"$f":"'fnd enro'!H1003","v":0},{"$f":"'fnd enro'!I1003","v":0},{"$f":"'fnd enro'!J1003","v":0},{"$f":"'fnd enro'!K1003","v":0.15720000000000001},{"$f":"'fnd enro'!L1003","v":0},{"$f":"'fnd enro'!M1003","v":0},{"$f":"'fnd enro'!N1003","v":0},{"$f":"'fnd enro'!O1003","v":0},{"$f":"'fnd enro'!P1003","v":0},{"$f":"'fnd enro'!R1003","v":4},1,{"$f":"VALUE('fnd enro'!Q1003)","v":7},null,{"$f":"(($D1003*'fnd base rates'!C$107)\n+($E1003*'fnd base rates'!C$108)\n+($F1003*'fnd base rates'!C$109)\n+($G1003*'fnd base rates'!C$110)\n+($H1003*'fnd base rates'!C$111)\n+($I1003*'fnd base rates'!C$112)\n+($J1003*'fnd base rates'!C$113)\n+($K1003*'fnd base rates'!C$114)\n+($M1003*'fnd base rates'!C$116)\n+($N1003*'fnd base rates'!C$117)\n+($O1003*'fnd base rates'!C$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,3)))\n*$R1003","v":2281.3556519999997},{"$f":"(($D1003*'fnd base rates'!D$107)\n+($E1003*'fnd base rates'!D$108)\n+($F1003*'fnd base rates'!D$109)\n+($G1003*'fnd base rates'!D$110)\n+($H1003*'fnd base rates'!D$111)\n+($I1003*'fnd base rates'!D$112)\n+($J1003*'fnd base rates'!D$113)\n+($K1003*'fnd base rates'!D$114)\n+($M1003*'fnd base rates'!D$116)\n+($N1003*'fnd base rates'!D$117)\n+($O1003*'fnd base rates'!D$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,4)))\n*$R1003","v":3241.2},{"$f":"(($D1003*'fnd base rates'!E$107)\n+($E1003*'fnd base rates'!E$108)\n+($F1003*'fnd base rates'!E$109)\n+($G1003*'fnd base rates'!E$110)\n+($H1003*'fnd base rates'!E$111)\n+($I1003*'fnd base rates'!E$112)\n+($J1003*'fnd base rates'!E$113)\n+($K1003*'fnd base rates'!E$114)\n+($M1003*'fnd base rates'!E$116)\n+($N1003*'fnd base rates'!E$117)\n+($O1003*'fnd base rates'!E$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,5)))\n*$R1003","v":16467.772136},{"$f":"(($D1003*'fnd base rates'!F$107)\n+($E1003*'fnd base rates'!F$108)\n+($F1003*'fnd base rates'!F$109)\n+($G1003*'fnd base rates'!F$110)\n+($H1003*'fnd base rates'!F$111)\n+($I1003*'fnd base rates'!F$112)\n+($J1003*'fnd base rates'!F$113)\n+($K1003*'fnd base rates'!F$114)\n+($M1003*'fnd base rates'!F$116)\n+($N1003*'fnd base rates'!F$117)\n+($O1003*'fnd base rates'!F$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,6)))\n*$R1003","v":5311.4197039999999},{"$f":"(($D1003*'fnd base rates'!G$107)\n+($E1003*'fnd base rates'!G$108)\n+($F1003*'fnd base rates'!G$109)\n+($G1003*'fnd base rates'!G$110)\n+($H1003*'fnd base rates'!G$111)\n+($I1003*'fnd base rates'!G$112)\n+($J1003*'fnd base rates'!G$113)\n+($K1003*'fnd base rates'!G$114)\n+($M1003*'fnd base rates'!G$116)\n+($N1003*'fnd base rates'!G$117)\n+($O1003*'fnd base rates'!G$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,7)))\n*$R1003","v":665.64073599999995},{"$f":"(($D1003*'fnd base rates'!H$107)\n+($E1003*'fnd base rates'!H$108)\n+($F1003*'fnd base rates'!H$109)\n+($G1003*'fnd base rates'!H$110)\n+($H1003*'fnd base rates'!H$111)\n+($I1003*'fnd base rates'!H$112)\n+($J1003*'fnd base rates'!H$113)\n+($K1003*'fnd base rates'!H$114)\n+($M1003*'fnd base rates'!H$116)\n+($N1003*'fnd base rates'!H$117)\n+($O1003*'fnd base rates'!H$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,8)))","v":2218.7074400000001},{"$f":"(($D1003*'fnd base rates'!I$107)\n+($E1003*'fnd base rates'!I$108)\n+($F1003*'fnd base rates'!I$109)\n+($G1003*'fnd base rates'!I$110)\n+($H1003*'fnd base rates'!I$111)\n+($I1003*'fnd base rates'!I$112)\n+($J1003*'fnd base rates'!I$113)\n+($K1003*'fnd base rates'!I$114)\n+($M1003*'fnd base rates'!I$116)\n+($N1003*'fnd base rates'!I$117)\n+($O1003*'fnd base rates'!I$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,9)))\n*$R1003","v":1514.2},{"$f":"(($D1003*'fnd base rates'!J$107)\n+($E1003*'fnd base rates'!J$108)\n+($F1003*'fnd base rates'!J$109)\n+($G1003*'fnd base rates'!J$110)\n+($H1003*'fnd base rates'!J$111)\n+($I1003*'fnd base rates'!J$112)\n+($J1003*'fnd base rates'!J$113)\n+($K1003*'fnd base rates'!J$114)\n+($M1003*'fnd base rates'!J$116)\n+($N1003*'fnd base rates'!J$117)\n+($O1003*'fnd base rates'!J$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,10)))\n*$R1003","v":645.28},{"$f":"(($D1003*'fnd base rates'!K$107)\n+($E1003*'fnd base rates'!K$108)\n+($F1003*'fnd base rates'!K$109)\n+($G1003*'fnd base rates'!K$110)\n+($H1003*'fnd base rates'!K$111)\n+($I1003*'fnd base rates'!K$112)\n+($J1003*'fnd base rates'!K$113)\n+($K1003*'fnd base rates'!K$114)\n+($M1003*'fnd base rates'!K$116)\n+($N1003*'fnd base rates'!K$117)\n+($O1003*'fnd base rates'!K$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,11)))\n*$R1003","v":4670.6480760000004},{"$f":"(($D1003*'fnd base rates'!L$107)\n+($E1003*'fnd base rates'!L$108)\n+($F1003*'fnd base rates'!L$109)\n+($G1003*'fnd base rates'!L$110)\n+($H1003*'fnd base rates'!L$111)\n+($I1003*'fnd base rates'!L$112)\n+($J1003*'fnd base rates'!L$113)\n+($K1003*'fnd base rates'!L$114)\n+($M1003*'fnd base rates'!L$116)\n+($N1003*'fnd base rates'!L$117)\n+($O1003*'fnd base rates'!L$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,12)))","v":7131.4213199999995},{"$f":"(($D1003*'fnd base rates'!M$107)\n+($E1003*'fnd base rates'!M$108)\n+($F1003*'fnd base rates'!M$109)\n+($G1003*'fnd base rates'!M$110)\n+($H1003*'fnd base rates'!M$111)\n+($I1003*'fnd base rates'!M$112)\n+($J1003*'fnd base rates'!M$113)\n+($K1003*'fnd base rates'!M$114)\n+($M1003*'fnd base rates'!M$116)\n+($N1003*'fnd base rates'!M$117)\n+($O1003*'fnd base rates'!M$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,13)))","v":0},44147.645064000004,null,3515287045,"3515","287","045",1,4,44147.645064000004,11037,-5713,16750,null,null,null,null,null,null,0,null,0]
["3515",3515287135,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1004","v":0},{"$f":"'fnd enro'!E1004","v":0},{"$f":"'fnd enro'!F1004","v":0},{"$f":"'fnd enro'!G1004","v":3},{"$f":"'fnd enro'!H1004","v":0},{"$f":"'fnd enro'!I1004","v":0},{"$f":"'fnd enro'!J1004","v":0},{"$f":"'fnd enro'!K1004","v":0.1179},{"$f":"'fnd enro'!L1004","v":0},{"$f":"'fnd enro'!M1004","v":0},{"$f":"'fnd enro'!N1004","v":0},{"$f":"'fnd enro'!O1004","v":0},{"$f":"'fnd enro'!P1004","v":1},{"$f":"'fnd enro'!R1004","v":3},1,{"$f":"VALUE('fnd enro'!Q1004)","v":8},null,{"$f":"(($D1004*'fnd base rates'!C$107)\n+($E1004*'fnd base rates'!C$108)\n+($F1004*'fnd base rates'!C$109)\n+($G1004*'fnd base rates'!C$110)\n+($H1004*'fnd base rates'!C$111)\n+($I1004*'fnd base rates'!C$112)\n+($J1004*'fnd base rates'!C$113)\n+($K1004*'fnd base rates'!C$114)\n+($M1004*'fnd base rates'!C$116)\n+($N1004*'fnd base rates'!C$117)\n+($O1004*'fnd base rates'!C$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,3)))\n*$R1004","v":1795.7367389999997},{"$f":"(($D1004*'fnd base rates'!D$107)\n+($E1004*'fnd base rates'!D$108)\n+($F1004*'fnd base rates'!D$109)\n+($G1004*'fnd base rates'!D$110)\n+($H1004*'fnd base rates'!D$111)\n+($I1004*'fnd base rates'!D$112)\n+($J1004*'fnd base rates'!D$113)\n+($K1004*'fnd base rates'!D$114)\n+($M1004*'fnd base rates'!D$116)\n+($N1004*'fnd base rates'!D$117)\n+($O1004*'fnd base rates'!D$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,4)))\n*$R1004","v":2832.2799999999997},{"$f":"(($D1004*'fnd base rates'!E$107)\n+($E1004*'fnd base rates'!E$108)\n+($F1004*'fnd base rates'!E$109)\n+($G1004*'fnd base rates'!E$110)\n+($H1004*'fnd base rates'!E$111)\n+($I1004*'fnd base rates'!E$112)\n+($J1004*'fnd base rates'!E$113)\n+($K1004*'fnd base rates'!E$114)\n+($M1004*'fnd base rates'!E$116)\n+($N1004*'fnd base rates'!E$117)\n+($O1004*'fnd base rates'!E$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,5)))\n*$R1004","v":16269.099102},{"$f":"(($D1004*'fnd base rates'!F$107)\n+($E1004*'fnd base rates'!F$108)\n+($F1004*'fnd base rates'!F$109)\n+($G1004*'fnd base rates'!F$110)\n+($H1004*'fnd base rates'!F$111)\n+($I1004*'fnd base rates'!F$112)\n+($J1004*'fnd base rates'!F$113)\n+($K1004*'fnd base rates'!F$114)\n+($M1004*'fnd base rates'!F$116)\n+($N1004*'fnd base rates'!F$117)\n+($O1004*'fnd base rates'!F$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,6)))\n*$R1004","v":3983.5647779999999},{"$f":"(($D1004*'fnd base rates'!G$107)\n+($E1004*'fnd base rates'!G$108)\n+($F1004*'fnd base rates'!G$109)\n+($G1004*'fnd base rates'!G$110)\n+($H1004*'fnd base rates'!G$111)\n+($I1004*'fnd base rates'!G$112)\n+($J1004*'fnd base rates'!G$113)\n+($K1004*'fnd base rates'!G$114)\n+($M1004*'fnd base rates'!G$116)\n+($N1004*'fnd base rates'!G$117)\n+($O1004*'fnd base rates'!G$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,7)))\n*$R1004","v":689.32055200000002},{"$f":"(($D1004*'fnd base rates'!H$107)\n+($E1004*'fnd base rates'!H$108)\n+($F1004*'fnd base rates'!H$109)\n+($G1004*'fnd base rates'!H$110)\n+($H1004*'fnd base rates'!H$111)\n+($I1004*'fnd base rates'!H$112)\n+($J1004*'fnd base rates'!H$113)\n+($K1004*'fnd base rates'!H$114)\n+($M1004*'fnd base rates'!H$116)\n+($N1004*'fnd base rates'!H$117)\n+($O1004*'fnd base rates'!H$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,8)))","v":1693.18058},{"$f":"(($D1004*'fnd base rates'!I$107)\n+($E1004*'fnd base rates'!I$108)\n+($F1004*'fnd base rates'!I$109)\n+($G1004*'fnd base rates'!I$110)\n+($H1004*'fnd base rates'!I$111)\n+($I1004*'fnd base rates'!I$112)\n+($J1004*'fnd base rates'!I$113)\n+($K1004*'fnd base rates'!I$114)\n+($M1004*'fnd base rates'!I$116)\n+($N1004*'fnd base rates'!I$117)\n+($O1004*'fnd base rates'!I$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,9)))\n*$R1004","v":1294.3100000000002},{"$f":"(($D1004*'fnd base rates'!J$107)\n+($E1004*'fnd base rates'!J$108)\n+($F1004*'fnd base rates'!J$109)\n+($G1004*'fnd base rates'!J$110)\n+($H1004*'fnd base rates'!J$111)\n+($I1004*'fnd base rates'!J$112)\n+($J1004*'fnd base rates'!J$113)\n+($K1004*'fnd base rates'!J$114)\n+($M1004*'fnd base rates'!J$116)\n+($N1004*'fnd base rates'!J$117)\n+($O1004*'fnd base rates'!J$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,10)))\n*$R1004","v":1308.4100000000001},{"$f":"(($D1004*'fnd base rates'!K$107)\n+($E1004*'fnd base rates'!K$108)\n+($F1004*'fnd base rates'!K$109)\n+($G1004*'fnd base rates'!K$110)\n+($H1004*'fnd base rates'!K$111)\n+($I1004*'fnd base rates'!K$112)\n+($J1004*'fnd base rates'!K$113)\n+($K1004*'fnd base rates'!K$114)\n+($M1004*'fnd base rates'!K$116)\n+($N1004*'fnd base rates'!K$117)\n+($O1004*'fnd base rates'!K$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,11)))\n*$R1004","v":3502.9860570000001},{"$f":"(($D1004*'fnd base rates'!L$107)\n+($E1004*'fnd base rates'!L$108)\n+($F1004*'fnd base rates'!L$109)\n+($G1004*'fnd base rates'!L$110)\n+($H1004*'fnd base rates'!L$111)\n+($I1004*'fnd base rates'!L$112)\n+($J1004*'fnd base rates'!L$113)\n+($K1004*'fnd base rates'!L$114)\n+($M1004*'fnd base rates'!L$116)\n+($N1004*'fnd base rates'!L$117)\n+($O1004*'fnd base rates'!L$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,12)))","v":6018.5259900000001},{"$f":"(($D1004*'fnd base rates'!M$107)\n+($E1004*'fnd base rates'!M$108)\n+($F1004*'fnd base rates'!M$109)\n+($G1004*'fnd base rates'!M$110)\n+($H1004*'fnd base rates'!M$111)\n+($I1004*'fnd base rates'!M$112)\n+($J1004*'fnd base rates'!M$113)\n+($K1004*'fnd base rates'!M$114)\n+($M1004*'fnd base rates'!M$116)\n+($N1004*'fnd base rates'!M$117)\n+($O1004*'fnd base rates'!M$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,13)))","v":0},39387.413798000001,null,3515287135,"3515","287","135",1,3,39387.413798000001,13129,441,12688,null,null,null,null,null,null,0,null,0]
["3515",3515287151,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1005","v":0},{"$f":"'fnd enro'!E1005","v":0},{"$f":"'fnd enro'!F1005","v":0},{"$f":"'fnd enro'!G1005","v":1},{"$f":"'fnd enro'!H1005","v":1},{"$f":"'fnd enro'!I1005","v":0},{"$f":"'fnd enro'!J1005","v":0},{"$f":"'fnd enro'!K1005","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1005","v":0},{"$f":"'fnd enro'!M1005","v":0},{"$f":"'fnd enro'!N1005","v":0},{"$f":"'fnd enro'!O1005","v":0},{"$f":"'fnd enro'!P1005","v":0},{"$f":"'fnd enro'!R1005","v":2},1,{"$f":"VALUE('fnd enro'!Q1005)","v":8},null,{"$f":"(($D1005*'fnd base rates'!C$107)\n+($E1005*'fnd base rates'!C$108)\n+($F1005*'fnd base rates'!C$109)\n+($G1005*'fnd base rates'!C$110)\n+($H1005*'fnd base rates'!C$111)\n+($I1005*'fnd base rates'!C$112)\n+($J1005*'fnd base rates'!C$113)\n+($K1005*'fnd base rates'!C$114)\n+($M1005*'fnd base rates'!C$116)\n+($N1005*'fnd base rates'!C$117)\n+($O1005*'fnd base rates'!C$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,3)))\n*$R1005","v":1140.6778259999999},{"$f":"(($D1005*'fnd base rates'!D$107)\n+($E1005*'fnd base rates'!D$108)\n+($F1005*'fnd base rates'!D$109)\n+($G1005*'fnd base rates'!D$110)\n+($H1005*'fnd base rates'!D$111)\n+($I1005*'fnd base rates'!D$112)\n+($J1005*'fnd base rates'!D$113)\n+($K1005*'fnd base rates'!D$114)\n+($M1005*'fnd base rates'!D$116)\n+($N1005*'fnd base rates'!D$117)\n+($O1005*'fnd base rates'!D$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,4)))\n*$R1005","v":1620.6},{"$f":"(($D1005*'fnd base rates'!E$107)\n+($E1005*'fnd base rates'!E$108)\n+($F1005*'fnd base rates'!E$109)\n+($G1005*'fnd base rates'!E$110)\n+($H1005*'fnd base rates'!E$111)\n+($I1005*'fnd base rates'!E$112)\n+($J1005*'fnd base rates'!E$113)\n+($K1005*'fnd base rates'!E$114)\n+($M1005*'fnd base rates'!E$116)\n+($N1005*'fnd base rates'!E$117)\n+($O1005*'fnd base rates'!E$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,5)))\n*$R1005","v":7788.0560679999999},{"$f":"(($D1005*'fnd base rates'!F$107)\n+($E1005*'fnd base rates'!F$108)\n+($F1005*'fnd base rates'!F$109)\n+($G1005*'fnd base rates'!F$110)\n+($H1005*'fnd base rates'!F$111)\n+($I1005*'fnd base rates'!F$112)\n+($J1005*'fnd base rates'!F$113)\n+($K1005*'fnd base rates'!F$114)\n+($M1005*'fnd base rates'!F$116)\n+($N1005*'fnd base rates'!F$117)\n+($O1005*'fnd base rates'!F$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,6)))\n*$R1005","v":2388.7498519999999},{"$f":"(($D1005*'fnd base rates'!G$107)\n+($E1005*'fnd base rates'!G$108)\n+($F1005*'fnd base rates'!G$109)\n+($G1005*'fnd base rates'!G$110)\n+($H1005*'fnd base rates'!G$111)\n+($I1005*'fnd base rates'!G$112)\n+($J1005*'fnd base rates'!G$113)\n+($K1005*'fnd base rates'!G$114)\n+($M1005*'fnd base rates'!G$116)\n+($N1005*'fnd base rates'!G$117)\n+($O1005*'fnd base rates'!G$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,7)))\n*$R1005","v":345.16036799999995},{"$f":"(($D1005*'fnd base rates'!H$107)\n+($E1005*'fnd base rates'!H$108)\n+($F1005*'fnd base rates'!H$109)\n+($G1005*'fnd base rates'!H$110)\n+($H1005*'fnd base rates'!H$111)\n+($I1005*'fnd base rates'!H$112)\n+($J1005*'fnd base rates'!H$113)\n+($K1005*'fnd base rates'!H$114)\n+($M1005*'fnd base rates'!H$116)\n+($N1005*'fnd base rates'!H$117)\n+($O1005*'fnd base rates'!H$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D1005*'fnd base rates'!I$107)\n+($E1005*'fnd base rates'!I$108)\n+($F1005*'fnd base rates'!I$109)\n+($G1005*'fnd base rates'!I$110)\n+($H1005*'fnd base rates'!I$111)\n+($I1005*'fnd base rates'!I$112)\n+($J1005*'fnd base rates'!I$113)\n+($K1005*'fnd base rates'!I$114)\n+($M1005*'fnd base rates'!I$116)\n+($N1005*'fnd base rates'!I$117)\n+($O1005*'fnd base rates'!I$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,9)))\n*$R1005","v":786.94},{"$f":"(($D1005*'fnd base rates'!J$107)\n+($E1005*'fnd base rates'!J$108)\n+($F1005*'fnd base rates'!J$109)\n+($G1005*'fnd base rates'!J$110)\n+($H1005*'fnd base rates'!J$111)\n+($I1005*'fnd base rates'!J$112)\n+($J1005*'fnd base rates'!J$113)\n+($K1005*'fnd base rates'!J$114)\n+($M1005*'fnd base rates'!J$116)\n+($N1005*'fnd base rates'!J$117)\n+($O1005*'fnd base rates'!J$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,10)))\n*$R1005","v":424.84},{"$f":"(($D1005*'fnd base rates'!K$107)\n+($E1005*'fnd base rates'!K$108)\n+($F1005*'fnd base rates'!K$109)\n+($G1005*'fnd base rates'!K$110)\n+($H1005*'fnd base rates'!K$111)\n+($I1005*'fnd base rates'!K$112)\n+($J1005*'fnd base rates'!K$113)\n+($K1005*'fnd base rates'!K$114)\n+($M1005*'fnd base rates'!K$116)\n+($N1005*'fnd base rates'!K$117)\n+($O1005*'fnd base rates'!K$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,11)))\n*$R1005","v":2422.1140380000002},{"$f":"(($D1005*'fnd base rates'!L$107)\n+($E1005*'fnd base rates'!L$108)\n+($F1005*'fnd base rates'!L$109)\n+($G1005*'fnd base rates'!L$110)\n+($H1005*'fnd base rates'!L$111)\n+($I1005*'fnd base rates'!L$112)\n+($J1005*'fnd base rates'!L$113)\n+($K1005*'fnd base rates'!L$114)\n+($M1005*'fnd base rates'!L$116)\n+($N1005*'fnd base rates'!L$117)\n+($O1005*'fnd base rates'!L$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D1005*'fnd base rates'!M$107)\n+($E1005*'fnd base rates'!M$108)\n+($F1005*'fnd base rates'!M$109)\n+($G1005*'fnd base rates'!M$110)\n+($H1005*'fnd base rates'!M$111)\n+($I1005*'fnd base rates'!M$112)\n+($J1005*'fnd base rates'!M$113)\n+($K1005*'fnd base rates'!M$114)\n+($M1005*'fnd base rates'!M$116)\n+($N1005*'fnd base rates'!M$117)\n+($O1005*'fnd base rates'!M$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,13)))","v":0},21701.202532000003,null,3515287151,"3515","287","151",1,2,21701.202532000003,10851,-3041,13892,null,null,null,null,null,null,0,null,0]
["3515",3515287161,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1006","v":0},{"$f":"'fnd enro'!E1006","v":0},{"$f":"'fnd enro'!F1006","v":0},{"$f":"'fnd enro'!G1006","v":1},{"$f":"'fnd enro'!H1006","v":0},{"$f":"'fnd enro'!I1006","v":0},{"$f":"'fnd enro'!J1006","v":0},{"$f":"'fnd enro'!K1006","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1006","v":0},{"$f":"'fnd enro'!M1006","v":0},{"$f":"'fnd enro'!N1006","v":0},{"$f":"'fnd enro'!O1006","v":0},{"$f":"'fnd enro'!P1006","v":0},{"$f":"'fnd enro'!R1006","v":1},1,{"$f":"VALUE('fnd enro'!Q1006)","v":8},null,{"$f":"(($D1006*'fnd base rates'!C$107)\n+($E1006*'fnd base rates'!C$108)\n+($F1006*'fnd base rates'!C$109)\n+($G1006*'fnd base rates'!C$110)\n+($H1006*'fnd base rates'!C$111)\n+($I1006*'fnd base rates'!C$112)\n+($J1006*'fnd base rates'!C$113)\n+($K1006*'fnd base rates'!C$114)\n+($M1006*'fnd base rates'!C$116)\n+($N1006*'fnd base rates'!C$117)\n+($O1006*'fnd base rates'!C$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,3)))\n*$R1006","v":570.33891299999993},{"$f":"(($D1006*'fnd base rates'!D$107)\n+($E1006*'fnd base rates'!D$108)\n+($F1006*'fnd base rates'!D$109)\n+($G1006*'fnd base rates'!D$110)\n+($H1006*'fnd base rates'!D$111)\n+($I1006*'fnd base rates'!D$112)\n+($J1006*'fnd base rates'!D$113)\n+($K1006*'fnd base rates'!D$114)\n+($M1006*'fnd base rates'!D$116)\n+($N1006*'fnd base rates'!D$117)\n+($O1006*'fnd base rates'!D$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,4)))\n*$R1006","v":810.3},{"$f":"(($D1006*'fnd base rates'!E$107)\n+($E1006*'fnd base rates'!E$108)\n+($F1006*'fnd base rates'!E$109)\n+($G1006*'fnd base rates'!E$110)\n+($H1006*'fnd base rates'!E$111)\n+($I1006*'fnd base rates'!E$112)\n+($J1006*'fnd base rates'!E$113)\n+($K1006*'fnd base rates'!E$114)\n+($M1006*'fnd base rates'!E$116)\n+($N1006*'fnd base rates'!E$117)\n+($O1006*'fnd base rates'!E$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,5)))\n*$R1006","v":4116.9430339999999},{"$f":"(($D1006*'fnd base rates'!F$107)\n+($E1006*'fnd base rates'!F$108)\n+($F1006*'fnd base rates'!F$109)\n+($G1006*'fnd base rates'!F$110)\n+($H1006*'fnd base rates'!F$111)\n+($I1006*'fnd base rates'!F$112)\n+($J1006*'fnd base rates'!F$113)\n+($K1006*'fnd base rates'!F$114)\n+($M1006*'fnd base rates'!F$116)\n+($N1006*'fnd base rates'!F$117)\n+($O1006*'fnd base rates'!F$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,6)))\n*$R1006","v":1327.854926},{"$f":"(($D1006*'fnd base rates'!G$107)\n+($E1006*'fnd base rates'!G$108)\n+($F1006*'fnd base rates'!G$109)\n+($G1006*'fnd base rates'!G$110)\n+($H1006*'fnd base rates'!G$111)\n+($I1006*'fnd base rates'!G$112)\n+($J1006*'fnd base rates'!G$113)\n+($K1006*'fnd base rates'!G$114)\n+($M1006*'fnd base rates'!G$116)\n+($N1006*'fnd base rates'!G$117)\n+($O1006*'fnd base rates'!G$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,7)))\n*$R1006","v":166.41018399999999},{"$f":"(($D1006*'fnd base rates'!H$107)\n+($E1006*'fnd base rates'!H$108)\n+($F1006*'fnd base rates'!H$109)\n+($G1006*'fnd base rates'!H$110)\n+($H1006*'fnd base rates'!H$111)\n+($I1006*'fnd base rates'!H$112)\n+($J1006*'fnd base rates'!H$113)\n+($K1006*'fnd base rates'!H$114)\n+($M1006*'fnd base rates'!H$116)\n+($N1006*'fnd base rates'!H$117)\n+($O1006*'fnd base rates'!H$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D1006*'fnd base rates'!I$107)\n+($E1006*'fnd base rates'!I$108)\n+($F1006*'fnd base rates'!I$109)\n+($G1006*'fnd base rates'!I$110)\n+($H1006*'fnd base rates'!I$111)\n+($I1006*'fnd base rates'!I$112)\n+($J1006*'fnd base rates'!I$113)\n+($K1006*'fnd base rates'!I$114)\n+($M1006*'fnd base rates'!I$116)\n+($N1006*'fnd base rates'!I$117)\n+($O1006*'fnd base rates'!I$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,9)))\n*$R1006","v":378.55},{"$f":"(($D1006*'fnd base rates'!J$107)\n+($E1006*'fnd base rates'!J$108)\n+($F1006*'fnd base rates'!J$109)\n+($G1006*'fnd base rates'!J$110)\n+($H1006*'fnd base rates'!J$111)\n+($I1006*'fnd base rates'!J$112)\n+($J1006*'fnd base rates'!J$113)\n+($K1006*'fnd base rates'!J$114)\n+($M1006*'fnd base rates'!J$116)\n+($N1006*'fnd base rates'!J$117)\n+($O1006*'fnd base rates'!J$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,10)))\n*$R1006","v":161.32},{"$f":"(($D1006*'fnd base rates'!K$107)\n+($E1006*'fnd base rates'!K$108)\n+($F1006*'fnd base rates'!K$109)\n+($G1006*'fnd base rates'!K$110)\n+($H1006*'fnd base rates'!K$111)\n+($I1006*'fnd base rates'!K$112)\n+($J1006*'fnd base rates'!K$113)\n+($K1006*'fnd base rates'!K$114)\n+($M1006*'fnd base rates'!K$116)\n+($N1006*'fnd base rates'!K$117)\n+($O1006*'fnd base rates'!K$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,11)))\n*$R1006","v":1167.6620190000001},{"$f":"(($D1006*'fnd base rates'!L$107)\n+($E1006*'fnd base rates'!L$108)\n+($F1006*'fnd base rates'!L$109)\n+($G1006*'fnd base rates'!L$110)\n+($H1006*'fnd base rates'!L$111)\n+($I1006*'fnd base rates'!L$112)\n+($J1006*'fnd base rates'!L$113)\n+($K1006*'fnd base rates'!L$114)\n+($M1006*'fnd base rates'!L$116)\n+($N1006*'fnd base rates'!L$117)\n+($O1006*'fnd base rates'!L$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D1006*'fnd base rates'!M$107)\n+($E1006*'fnd base rates'!M$108)\n+($F1006*'fnd base rates'!M$109)\n+($G1006*'fnd base rates'!M$110)\n+($H1006*'fnd base rates'!M$111)\n+($I1006*'fnd base rates'!M$112)\n+($J1006*'fnd base rates'!M$113)\n+($K1006*'fnd base rates'!M$114)\n+($M1006*'fnd base rates'!M$116)\n+($N1006*'fnd base rates'!M$117)\n+($O1006*'fnd base rates'!M$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,13)))","v":0},11036.911266000001,null,3515287161,"3515","287","161",1,1,11036.911266000001,11037,-4546,15583,null,null,null,null,null,null,0,null,0]
["3515",3515287191,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1007","v":0},{"$f":"'fnd enro'!E1007","v":0},{"$f":"'fnd enro'!F1007","v":7},{"$f":"'fnd enro'!G1007","v":16},{"$f":"'fnd enro'!H1007","v":12},{"$f":"'fnd enro'!I1007","v":0},{"$f":"'fnd enro'!J1007","v":0},{"$f":"'fnd enro'!K1007","v":1.3754999999999999},{"$f":"'fnd enro'!L1007","v":0},{"$f":"'fnd enro'!M1007","v":0},{"$f":"'fnd enro'!N1007","v":0},{"$f":"'fnd enro'!O1007","v":0},{"$f":"'fnd enro'!P1007","v":10},{"$f":"'fnd enro'!R1007","v":35},1,{"$f":"VALUE('fnd enro'!Q1007)","v":8},null,{"$f":"(($D1007*'fnd base rates'!C$107)\n+($E1007*'fnd base rates'!C$108)\n+($F1007*'fnd base rates'!C$109)\n+($G1007*'fnd base rates'!C$110)\n+($H1007*'fnd base rates'!C$111)\n+($I1007*'fnd base rates'!C$112)\n+($J1007*'fnd base rates'!C$113)\n+($K1007*'fnd base rates'!C$114)\n+($M1007*'fnd base rates'!C$116)\n+($N1007*'fnd base rates'!C$117)\n+($O1007*'fnd base rates'!C$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,3)))\n*$R1007","v":20809.061954999997},{"$f":"(($D1007*'fnd base rates'!D$107)\n+($E1007*'fnd base rates'!D$108)\n+($F1007*'fnd base rates'!D$109)\n+($G1007*'fnd base rates'!D$110)\n+($H1007*'fnd base rates'!D$111)\n+($I1007*'fnd base rates'!D$112)\n+($J1007*'fnd base rates'!D$113)\n+($K1007*'fnd base rates'!D$114)\n+($M1007*'fnd base rates'!D$116)\n+($N1007*'fnd base rates'!D$117)\n+($O1007*'fnd base rates'!D$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,4)))\n*$R1007","v":32374.299999999996},{"$f":"(($D1007*'fnd base rates'!E$107)\n+($E1007*'fnd base rates'!E$108)\n+($F1007*'fnd base rates'!E$109)\n+($G1007*'fnd base rates'!E$110)\n+($H1007*'fnd base rates'!E$111)\n+($I1007*'fnd base rates'!E$112)\n+($J1007*'fnd base rates'!E$113)\n+($K1007*'fnd base rates'!E$114)\n+($M1007*'fnd base rates'!E$116)\n+($N1007*'fnd base rates'!E$117)\n+($O1007*'fnd base rates'!E$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,5)))\n*$R1007","v":177926.09619000001},{"$f":"(($D1007*'fnd base rates'!F$107)\n+($E1007*'fnd base rates'!F$108)\n+($F1007*'fnd base rates'!F$109)\n+($G1007*'fnd base rates'!F$110)\n+($H1007*'fnd base rates'!F$111)\n+($I1007*'fnd base rates'!F$112)\n+($J1007*'fnd base rates'!F$113)\n+($K1007*'fnd base rates'!F$114)\n+($M1007*'fnd base rates'!F$116)\n+($N1007*'fnd base rates'!F$117)\n+($O1007*'fnd base rates'!F$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,6)))\n*$R1007","v":43271.402410000002},{"$f":"(($D1007*'fnd base rates'!G$107)\n+($E1007*'fnd base rates'!G$108)\n+($F1007*'fnd base rates'!G$109)\n+($G1007*'fnd base rates'!G$110)\n+($H1007*'fnd base rates'!G$111)\n+($I1007*'fnd base rates'!G$112)\n+($J1007*'fnd base rates'!G$113)\n+($K1007*'fnd base rates'!G$114)\n+($M1007*'fnd base rates'!G$116)\n+($N1007*'fnd base rates'!G$117)\n+($O1007*'fnd base rates'!G$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,7)))\n*$R1007","v":7873.1964399999997},{"$f":"(($D1007*'fnd base rates'!H$107)\n+($E1007*'fnd base rates'!H$108)\n+($F1007*'fnd base rates'!H$109)\n+($G1007*'fnd base rates'!H$110)\n+($H1007*'fnd base rates'!H$111)\n+($I1007*'fnd base rates'!H$112)\n+($J1007*'fnd base rates'!H$113)\n+($K1007*'fnd base rates'!H$114)\n+($M1007*'fnd base rates'!H$116)\n+($N1007*'fnd base rates'!H$117)\n+($O1007*'fnd base rates'!H$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,8)))","v":19705.190099999996},{"$f":"(($D1007*'fnd base rates'!I$107)\n+($E1007*'fnd base rates'!I$108)\n+($F1007*'fnd base rates'!I$109)\n+($G1007*'fnd base rates'!I$110)\n+($H1007*'fnd base rates'!I$111)\n+($I1007*'fnd base rates'!I$112)\n+($J1007*'fnd base rates'!I$113)\n+($K1007*'fnd base rates'!I$114)\n+($M1007*'fnd base rates'!I$116)\n+($N1007*'fnd base rates'!I$117)\n+($O1007*'fnd base rates'!I$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,9)))\n*$R1007","v":15193.93},{"$f":"(($D1007*'fnd base rates'!J$107)\n+($E1007*'fnd base rates'!J$108)\n+($F1007*'fnd base rates'!J$109)\n+($G1007*'fnd base rates'!J$110)\n+($H1007*'fnd base rates'!J$111)\n+($I1007*'fnd base rates'!J$112)\n+($J1007*'fnd base rates'!J$113)\n+($K1007*'fnd base rates'!J$114)\n+($M1007*'fnd base rates'!J$116)\n+($N1007*'fnd base rates'!J$117)\n+($O1007*'fnd base rates'!J$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,10)))\n*$R1007","v":14740.779999999999},{"$f":"(($D1007*'fnd base rates'!K$107)\n+($E1007*'fnd base rates'!K$108)\n+($F1007*'fnd base rates'!K$109)\n+($G1007*'fnd base rates'!K$110)\n+($H1007*'fnd base rates'!K$111)\n+($I1007*'fnd base rates'!K$112)\n+($J1007*'fnd base rates'!K$113)\n+($K1007*'fnd base rates'!K$114)\n+($M1007*'fnd base rates'!K$116)\n+($N1007*'fnd base rates'!K$117)\n+($O1007*'fnd base rates'!K$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,11)))\n*$R1007","v":41909.650665000001},{"$f":"(($D1007*'fnd base rates'!L$107)\n+($E1007*'fnd base rates'!L$108)\n+($F1007*'fnd base rates'!L$109)\n+($G1007*'fnd base rates'!L$110)\n+($H1007*'fnd base rates'!L$111)\n+($I1007*'fnd base rates'!L$112)\n+($J1007*'fnd base rates'!L$113)\n+($K1007*'fnd base rates'!L$114)\n+($M1007*'fnd base rates'!L$116)\n+($N1007*'fnd base rates'!L$117)\n+($O1007*'fnd base rates'!L$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,12)))","v":70407.39654999999},{"$f":"(($D1007*'fnd base rates'!M$107)\n+($E1007*'fnd base rates'!M$108)\n+($F1007*'fnd base rates'!M$109)\n+($G1007*'fnd base rates'!M$110)\n+($H1007*'fnd base rates'!M$111)\n+($I1007*'fnd base rates'!M$112)\n+($J1007*'fnd base rates'!M$113)\n+($K1007*'fnd base rates'!M$114)\n+($M1007*'fnd base rates'!M$116)\n+($N1007*'fnd base rates'!M$117)\n+($O1007*'fnd base rates'!M$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,13)))","v":0},444211.00430999999,null,3515287191,"3515","287","191",1,35,444211.00430999999,12692,1841,10851,null,null,null,null,null,null,0,null,0]
["3515",3515287215,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1008","v":0},{"$f":"'fnd enro'!E1008","v":0},{"$f":"'fnd enro'!F1008","v":2},{"$f":"'fnd enro'!G1008","v":10},{"$f":"'fnd enro'!H1008","v":4},{"$f":"'fnd enro'!I1008","v":0},{"$f":"'fnd enro'!J1008","v":0},{"$f":"'fnd enro'!K1008","v":0.62880000000000003},{"$f":"'fnd enro'!L1008","v":0},{"$f":"'fnd enro'!M1008","v":0},{"$f":"'fnd enro'!N1008","v":0},{"$f":"'fnd enro'!O1008","v":0},{"$f":"'fnd enro'!P1008","v":5},{"$f":"'fnd enro'!R1008","v":16},1,{"$f":"VALUE('fnd enro'!Q1008)","v":9},null,{"$f":"(($D1008*'fnd base rates'!C$107)\n+($E1008*'fnd base rates'!C$108)\n+($F1008*'fnd base rates'!C$109)\n+($G1008*'fnd base rates'!C$110)\n+($H1008*'fnd base rates'!C$111)\n+($I1008*'fnd base rates'!C$112)\n+($J1008*'fnd base rates'!C$113)\n+($K1008*'fnd base rates'!C$114)\n+($M1008*'fnd base rates'!C$116)\n+($N1008*'fnd base rates'!C$117)\n+($O1008*'fnd base rates'!C$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,3)))\n*$R1008","v":9578.9226079999989},{"$f":"(($D1008*'fnd base rates'!D$107)\n+($E1008*'fnd base rates'!D$108)\n+($F1008*'fnd base rates'!D$109)\n+($G1008*'fnd base rates'!D$110)\n+($H1008*'fnd base rates'!D$111)\n+($I1008*'fnd base rates'!D$112)\n+($J1008*'fnd base rates'!D$113)\n+($K1008*'fnd base rates'!D$114)\n+($M1008*'fnd base rates'!D$116)\n+($N1008*'fnd base rates'!D$117)\n+($O1008*'fnd base rates'!D$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,4)))\n*$R1008","v":15113.5},{"$f":"(($D1008*'fnd base rates'!E$107)\n+($E1008*'fnd base rates'!E$108)\n+($F1008*'fnd base rates'!E$109)\n+($G1008*'fnd base rates'!E$110)\n+($H1008*'fnd base rates'!E$111)\n+($I1008*'fnd base rates'!E$112)\n+($J1008*'fnd base rates'!E$113)\n+($K1008*'fnd base rates'!E$114)\n+($M1008*'fnd base rates'!E$116)\n+($N1008*'fnd base rates'!E$117)\n+($O1008*'fnd base rates'!E$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,5)))\n*$R1008","v":85063.368543999997},{"$f":"(($D1008*'fnd base rates'!F$107)\n+($E1008*'fnd base rates'!F$108)\n+($F1008*'fnd base rates'!F$109)\n+($G1008*'fnd base rates'!F$110)\n+($H1008*'fnd base rates'!F$111)\n+($I1008*'fnd base rates'!F$112)\n+($J1008*'fnd base rates'!F$113)\n+($K1008*'fnd base rates'!F$114)\n+($M1008*'fnd base rates'!F$116)\n+($N1008*'fnd base rates'!F$117)\n+($O1008*'fnd base rates'!F$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,6)))\n*$R1008","v":20177.838816000003},{"$f":"(($D1008*'fnd base rates'!G$107)\n+($E1008*'fnd base rates'!G$108)\n+($F1008*'fnd base rates'!G$109)\n+($G1008*'fnd base rates'!G$110)\n+($H1008*'fnd base rates'!G$111)\n+($I1008*'fnd base rates'!G$112)\n+($J1008*'fnd base rates'!G$113)\n+($K1008*'fnd base rates'!G$114)\n+($M1008*'fnd base rates'!G$116)\n+($N1008*'fnd base rates'!G$117)\n+($O1008*'fnd base rates'!G$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,7)))\n*$R1008","v":3729.4829439999999},{"$f":"(($D1008*'fnd base rates'!H$107)\n+($E1008*'fnd base rates'!H$108)\n+($F1008*'fnd base rates'!H$109)\n+($G1008*'fnd base rates'!H$110)\n+($H1008*'fnd base rates'!H$111)\n+($I1008*'fnd base rates'!H$112)\n+($J1008*'fnd base rates'!H$113)\n+($K1008*'fnd base rates'!H$114)\n+($M1008*'fnd base rates'!H$116)\n+($N1008*'fnd base rates'!H$117)\n+($O1008*'fnd base rates'!H$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,8)))","v":9030.7797600000013},{"$f":"(($D1008*'fnd base rates'!I$107)\n+($E1008*'fnd base rates'!I$108)\n+($F1008*'fnd base rates'!I$109)\n+($G1008*'fnd base rates'!I$110)\n+($H1008*'fnd base rates'!I$111)\n+($I1008*'fnd base rates'!I$112)\n+($J1008*'fnd base rates'!I$113)\n+($K1008*'fnd base rates'!I$114)\n+($M1008*'fnd base rates'!I$116)\n+($N1008*'fnd base rates'!I$117)\n+($O1008*'fnd base rates'!I$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,9)))\n*$R1008","v":7025.51},{"$f":"(($D1008*'fnd base rates'!J$107)\n+($E1008*'fnd base rates'!J$108)\n+($F1008*'fnd base rates'!J$109)\n+($G1008*'fnd base rates'!J$110)\n+($H1008*'fnd base rates'!J$111)\n+($I1008*'fnd base rates'!J$112)\n+($J1008*'fnd base rates'!J$113)\n+($K1008*'fnd base rates'!J$114)\n+($M1008*'fnd base rates'!J$116)\n+($N1008*'fnd base rates'!J$117)\n+($O1008*'fnd base rates'!J$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,10)))\n*$R1008","v":7295.95},{"$f":"(($D1008*'fnd base rates'!K$107)\n+($E1008*'fnd base rates'!K$108)\n+($F1008*'fnd base rates'!K$109)\n+($G1008*'fnd base rates'!K$110)\n+($H1008*'fnd base rates'!K$111)\n+($I1008*'fnd base rates'!K$112)\n+($J1008*'fnd base rates'!K$113)\n+($K1008*'fnd base rates'!K$114)\n+($M1008*'fnd base rates'!K$116)\n+($N1008*'fnd base rates'!K$117)\n+($O1008*'fnd base rates'!K$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,11)))\n*$R1008","v":19029.752303999998},{"$f":"(($D1008*'fnd base rates'!L$107)\n+($E1008*'fnd base rates'!L$108)\n+($F1008*'fnd base rates'!L$109)\n+($G1008*'fnd base rates'!L$110)\n+($H1008*'fnd base rates'!L$111)\n+($I1008*'fnd base rates'!L$112)\n+($J1008*'fnd base rates'!L$113)\n+($K1008*'fnd base rates'!L$114)\n+($M1008*'fnd base rates'!L$116)\n+($N1008*'fnd base rates'!L$117)\n+($O1008*'fnd base rates'!L$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,12)))","v":32548.145280000004},{"$f":"(($D1008*'fnd base rates'!M$107)\n+($E1008*'fnd base rates'!M$108)\n+($F1008*'fnd base rates'!M$109)\n+($G1008*'fnd base rates'!M$110)\n+($H1008*'fnd base rates'!M$111)\n+($I1008*'fnd base rates'!M$112)\n+($J1008*'fnd base rates'!M$113)\n+($K1008*'fnd base rates'!M$114)\n+($M1008*'fnd base rates'!M$116)\n+($N1008*'fnd base rates'!M$117)\n+($O1008*'fnd base rates'!M$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,13)))","v":0},208593.250256,null,3515287215,"3515","287","215",1,16,208593.250256,13037,380,12657,null,null,null,null,null,null,0,null,0]
["3515",3515287226,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1009","v":0},{"$f":"'fnd enro'!E1009","v":0},{"$f":"'fnd enro'!F1009","v":0},{"$f":"'fnd enro'!G1009","v":0},{"$f":"'fnd enro'!H1009","v":1},{"$f":"'fnd enro'!I1009","v":0},{"$f":"'fnd enro'!J1009","v":0},{"$f":"'fnd enro'!K1009","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1009","v":0},{"$f":"'fnd enro'!M1009","v":0},{"$f":"'fnd enro'!N1009","v":0},{"$f":"'fnd enro'!O1009","v":0},{"$f":"'fnd enro'!P1009","v":1},{"$f":"'fnd enro'!R1009","v":1},1,{"$f":"VALUE('fnd enro'!Q1009)","v":9},null,{"$f":"(($D1009*'fnd base rates'!C$107)\n+($E1009*'fnd base rates'!C$108)\n+($F1009*'fnd base rates'!C$109)\n+($G1009*'fnd base rates'!C$110)\n+($H1009*'fnd base rates'!C$111)\n+($I1009*'fnd base rates'!C$112)\n+($J1009*'fnd base rates'!C$113)\n+($K1009*'fnd base rates'!C$114)\n+($M1009*'fnd base rates'!C$116)\n+($N1009*'fnd base rates'!C$117)\n+($O1009*'fnd base rates'!C$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,3)))\n*$R1009","v":661.03891299999998},{"$f":"(($D1009*'fnd base rates'!D$107)\n+($E1009*'fnd base rates'!D$108)\n+($F1009*'fnd base rates'!D$109)\n+($G1009*'fnd base rates'!D$110)\n+($H1009*'fnd base rates'!D$111)\n+($I1009*'fnd base rates'!D$112)\n+($J1009*'fnd base rates'!D$113)\n+($K1009*'fnd base rates'!D$114)\n+($M1009*'fnd base rates'!D$116)\n+($N1009*'fnd base rates'!D$117)\n+($O1009*'fnd base rates'!D$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,4)))\n*$R1009","v":1240.04},{"$f":"(($D1009*'fnd base rates'!E$107)\n+($E1009*'fnd base rates'!E$108)\n+($F1009*'fnd base rates'!E$109)\n+($G1009*'fnd base rates'!E$110)\n+($H1009*'fnd base rates'!E$111)\n+($I1009*'fnd base rates'!E$112)\n+($J1009*'fnd base rates'!E$113)\n+($K1009*'fnd base rates'!E$114)\n+($M1009*'fnd base rates'!E$116)\n+($N1009*'fnd base rates'!E$117)\n+($O1009*'fnd base rates'!E$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,5)))\n*$R1009","v":7866.2130340000003},{"$f":"(($D1009*'fnd base rates'!F$107)\n+($E1009*'fnd base rates'!F$108)\n+($F1009*'fnd base rates'!F$109)\n+($G1009*'fnd base rates'!F$110)\n+($H1009*'fnd base rates'!F$111)\n+($I1009*'fnd base rates'!F$112)\n+($J1009*'fnd base rates'!F$113)\n+($K1009*'fnd base rates'!F$114)\n+($M1009*'fnd base rates'!F$116)\n+($N1009*'fnd base rates'!F$117)\n+($O1009*'fnd base rates'!F$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,6)))\n*$R1009","v":1060.8949259999999},{"$f":"(($D1009*'fnd base rates'!G$107)\n+($E1009*'fnd base rates'!G$108)\n+($F1009*'fnd base rates'!G$109)\n+($G1009*'fnd base rates'!G$110)\n+($H1009*'fnd base rates'!G$111)\n+($I1009*'fnd base rates'!G$112)\n+($J1009*'fnd base rates'!G$113)\n+($K1009*'fnd base rates'!G$114)\n+($M1009*'fnd base rates'!G$116)\n+($N1009*'fnd base rates'!G$117)\n+($O1009*'fnd base rates'!G$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,7)))\n*$R1009","v":382.27018399999997},{"$f":"(($D1009*'fnd base rates'!H$107)\n+($E1009*'fnd base rates'!H$108)\n+($F1009*'fnd base rates'!H$109)\n+($G1009*'fnd base rates'!H$110)\n+($H1009*'fnd base rates'!H$111)\n+($I1009*'fnd base rates'!H$112)\n+($J1009*'fnd base rates'!H$113)\n+($K1009*'fnd base rates'!H$114)\n+($M1009*'fnd base rates'!H$116)\n+($N1009*'fnd base rates'!H$117)\n+($O1009*'fnd base rates'!H$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D1009*'fnd base rates'!I$107)\n+($E1009*'fnd base rates'!I$108)\n+($F1009*'fnd base rates'!I$109)\n+($G1009*'fnd base rates'!I$110)\n+($H1009*'fnd base rates'!I$111)\n+($I1009*'fnd base rates'!I$112)\n+($J1009*'fnd base rates'!I$113)\n+($K1009*'fnd base rates'!I$114)\n+($M1009*'fnd base rates'!I$116)\n+($N1009*'fnd base rates'!I$117)\n+($O1009*'fnd base rates'!I$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,9)))\n*$R1009","v":578.26},{"$f":"(($D1009*'fnd base rates'!J$107)\n+($E1009*'fnd base rates'!J$108)\n+($F1009*'fnd base rates'!J$109)\n+($G1009*'fnd base rates'!J$110)\n+($H1009*'fnd base rates'!J$111)\n+($I1009*'fnd base rates'!J$112)\n+($J1009*'fnd base rates'!J$113)\n+($K1009*'fnd base rates'!J$114)\n+($M1009*'fnd base rates'!J$116)\n+($N1009*'fnd base rates'!J$117)\n+($O1009*'fnd base rates'!J$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,10)))\n*$R1009","v":1146.23},{"$f":"(($D1009*'fnd base rates'!K$107)\n+($E1009*'fnd base rates'!K$108)\n+($F1009*'fnd base rates'!K$109)\n+($G1009*'fnd base rates'!K$110)\n+($H1009*'fnd base rates'!K$111)\n+($I1009*'fnd base rates'!K$112)\n+($J1009*'fnd base rates'!K$113)\n+($K1009*'fnd base rates'!K$114)\n+($M1009*'fnd base rates'!K$116)\n+($N1009*'fnd base rates'!K$117)\n+($O1009*'fnd base rates'!K$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,11)))\n*$R1009","v":1254.4520190000001},{"$f":"(($D1009*'fnd base rates'!L$107)\n+($E1009*'fnd base rates'!L$108)\n+($F1009*'fnd base rates'!L$109)\n+($G1009*'fnd base rates'!L$110)\n+($H1009*'fnd base rates'!L$111)\n+($I1009*'fnd base rates'!L$112)\n+($J1009*'fnd base rates'!L$113)\n+($K1009*'fnd base rates'!L$114)\n+($M1009*'fnd base rates'!L$116)\n+($N1009*'fnd base rates'!L$117)\n+($O1009*'fnd base rates'!L$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,12)))","v":2609.1553299999996},{"$f":"(($D1009*'fnd base rates'!M$107)\n+($E1009*'fnd base rates'!M$108)\n+($F1009*'fnd base rates'!M$109)\n+($G1009*'fnd base rates'!M$110)\n+($H1009*'fnd base rates'!M$111)\n+($I1009*'fnd base rates'!M$112)\n+($J1009*'fnd base rates'!M$113)\n+($K1009*'fnd base rates'!M$114)\n+($M1009*'fnd base rates'!M$116)\n+($N1009*'fnd base rates'!M$117)\n+($O1009*'fnd base rates'!M$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,13)))","v":0},17384.421265999998,null,3515287226,"3515","287","226",1,1,17384.421265999998,17384,3351,14033,null,null,null,null,null,null,0,null,0]
["3515",3515287227,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1010","v":0},{"$f":"'fnd enro'!E1010","v":0},{"$f":"'fnd enro'!F1010","v":2},{"$f":"'fnd enro'!G1010","v":11},{"$f":"'fnd enro'!H1010","v":10},{"$f":"'fnd enro'!I1010","v":0},{"$f":"'fnd enro'!J1010","v":0},{"$f":"'fnd enro'!K1010","v":0.90390000000000004},{"$f":"'fnd enro'!L1010","v":0},{"$f":"'fnd enro'!M1010","v":0},{"$f":"'fnd enro'!N1010","v":0},{"$f":"'fnd enro'!O1010","v":0},{"$f":"'fnd enro'!P1010","v":12},{"$f":"'fnd enro'!R1010","v":23},1,{"$f":"VALUE('fnd enro'!Q1010)","v":10},null,{"$f":"(($D1010*'fnd base rates'!C$107)\n+($E1010*'fnd base rates'!C$108)\n+($F1010*'fnd base rates'!C$109)\n+($G1010*'fnd base rates'!C$110)\n+($H1010*'fnd base rates'!C$111)\n+($I1010*'fnd base rates'!C$112)\n+($J1010*'fnd base rates'!C$113)\n+($K1010*'fnd base rates'!C$114)\n+($M1010*'fnd base rates'!C$116)\n+($N1010*'fnd base rates'!C$117)\n+($O1010*'fnd base rates'!C$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,3)))\n*$R1010","v":14277.954999000001},{"$f":"(($D1010*'fnd base rates'!D$107)\n+($E1010*'fnd base rates'!D$108)\n+($F1010*'fnd base rates'!D$109)\n+($G1010*'fnd base rates'!D$110)\n+($H1010*'fnd base rates'!D$111)\n+($I1010*'fnd base rates'!D$112)\n+($J1010*'fnd base rates'!D$113)\n+($K1010*'fnd base rates'!D$114)\n+($M1010*'fnd base rates'!D$116)\n+($N1010*'fnd base rates'!D$117)\n+($O1010*'fnd base rates'!D$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,4)))\n*$R1010","v":24134.100000000002},{"$f":"(($D1010*'fnd base rates'!E$107)\n+($E1010*'fnd base rates'!E$108)\n+($F1010*'fnd base rates'!E$109)\n+($G1010*'fnd base rates'!E$110)\n+($H1010*'fnd base rates'!E$111)\n+($I1010*'fnd base rates'!E$112)\n+($J1010*'fnd base rates'!E$113)\n+($K1010*'fnd base rates'!E$114)\n+($M1010*'fnd base rates'!E$116)\n+($N1010*'fnd base rates'!E$117)\n+($O1010*'fnd base rates'!E$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,5)))\n*$R1010","v":143894.64978199999},{"$f":"(($D1010*'fnd base rates'!F$107)\n+($E1010*'fnd base rates'!F$108)\n+($F1010*'fnd base rates'!F$109)\n+($G1010*'fnd base rates'!F$110)\n+($H1010*'fnd base rates'!F$111)\n+($I1010*'fnd base rates'!F$112)\n+($J1010*'fnd base rates'!F$113)\n+($K1010*'fnd base rates'!F$114)\n+($M1010*'fnd base rates'!F$116)\n+($N1010*'fnd base rates'!F$117)\n+($O1010*'fnd base rates'!F$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,6)))\n*$R1010","v":27871.063298000001},{"$f":"(($D1010*'fnd base rates'!G$107)\n+($E1010*'fnd base rates'!G$108)\n+($F1010*'fnd base rates'!G$109)\n+($G1010*'fnd base rates'!G$110)\n+($H1010*'fnd base rates'!G$111)\n+($I1010*'fnd base rates'!G$112)\n+($J1010*'fnd base rates'!G$113)\n+($K1010*'fnd base rates'!G$114)\n+($M1010*'fnd base rates'!G$116)\n+($N1010*'fnd base rates'!G$117)\n+($O1010*'fnd base rates'!G$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,7)))\n*$R1010","v":6554.1942319999998},{"$f":"(($D1010*'fnd base rates'!H$107)\n+($E1010*'fnd base rates'!H$108)\n+($F1010*'fnd base rates'!H$109)\n+($G1010*'fnd base rates'!H$110)\n+($H1010*'fnd base rates'!H$111)\n+($I1010*'fnd base rates'!H$112)\n+($J1010*'fnd base rates'!H$113)\n+($K1010*'fnd base rates'!H$114)\n+($M1010*'fnd base rates'!H$116)\n+($N1010*'fnd base rates'!H$117)\n+($O1010*'fnd base rates'!H$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,8)))","v":13156.68778},{"$f":"(($D1010*'fnd base rates'!I$107)\n+($E1010*'fnd base rates'!I$108)\n+($F1010*'fnd base rates'!I$109)\n+($G1010*'fnd base rates'!I$110)\n+($H1010*'fnd base rates'!I$111)\n+($I1010*'fnd base rates'!I$112)\n+($J1010*'fnd base rates'!I$113)\n+($K1010*'fnd base rates'!I$114)\n+($M1010*'fnd base rates'!I$116)\n+($N1010*'fnd base rates'!I$117)\n+($O1010*'fnd base rates'!I$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,9)))\n*$R1010","v":11178.009999999998},{"$f":"(($D1010*'fnd base rates'!J$107)\n+($E1010*'fnd base rates'!J$108)\n+($F1010*'fnd base rates'!J$109)\n+($G1010*'fnd base rates'!J$110)\n+($H1010*'fnd base rates'!J$111)\n+($I1010*'fnd base rates'!J$112)\n+($J1010*'fnd base rates'!J$113)\n+($K1010*'fnd base rates'!J$114)\n+($M1010*'fnd base rates'!J$116)\n+($N1010*'fnd base rates'!J$117)\n+($O1010*'fnd base rates'!J$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,10)))\n*$R1010","v":15916.240000000002},{"$f":"(($D1010*'fnd base rates'!K$107)\n+($E1010*'fnd base rates'!K$108)\n+($F1010*'fnd base rates'!K$109)\n+($G1010*'fnd base rates'!K$110)\n+($H1010*'fnd base rates'!K$111)\n+($I1010*'fnd base rates'!K$112)\n+($J1010*'fnd base rates'!K$113)\n+($K1010*'fnd base rates'!K$114)\n+($M1010*'fnd base rates'!K$116)\n+($N1010*'fnd base rates'!K$117)\n+($O1010*'fnd base rates'!K$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,11)))\n*$R1010","v":27724.126437000003},{"$f":"(($D1010*'fnd base rates'!L$107)\n+($E1010*'fnd base rates'!L$108)\n+($F1010*'fnd base rates'!L$109)\n+($G1010*'fnd base rates'!L$110)\n+($H1010*'fnd base rates'!L$111)\n+($I1010*'fnd base rates'!L$112)\n+($J1010*'fnd base rates'!L$113)\n+($K1010*'fnd base rates'!L$114)\n+($M1010*'fnd base rates'!L$116)\n+($N1010*'fnd base rates'!L$117)\n+($O1010*'fnd base rates'!L$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,12)))","v":51271.312590000001},{"$f":"(($D1010*'fnd base rates'!M$107)\n+($E1010*'fnd base rates'!M$108)\n+($F1010*'fnd base rates'!M$109)\n+($G1010*'fnd base rates'!M$110)\n+($H1010*'fnd base rates'!M$111)\n+($I1010*'fnd base rates'!M$112)\n+($J1010*'fnd base rates'!M$113)\n+($K1010*'fnd base rates'!M$114)\n+($M1010*'fnd base rates'!M$116)\n+($N1010*'fnd base rates'!M$117)\n+($O1010*'fnd base rates'!M$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,13)))","v":0},335978.339118,null,3515287227,"3515","287","227",1,23,335978.339118,14608,-858,15466,null,null,null,null,null,null,0,null,0]
["3515",3515287277,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1011","v":0},{"$f":"'fnd enro'!E1011","v":0},{"$f":"'fnd enro'!F1011","v":12},{"$f":"'fnd enro'!G1011","v":73},{"$f":"'fnd enro'!H1011","v":50},{"$f":"'fnd enro'!I1011","v":0},{"$f":"'fnd enro'!J1011","v":0},{"$f":"'fnd enro'!K1011","v":5.3055000000000003},{"$f":"'fnd enro'!L1011","v":0},{"$f":"'fnd enro'!M1011","v":10},{"$f":"'fnd enro'!N1011","v":10},{"$f":"'fnd enro'!O1011","v":0},{"$f":"'fnd enro'!P1011","v":87},{"$f":"'fnd enro'!R1011","v":135},1,{"$f":"VALUE('fnd enro'!Q1011)","v":12},null,{"$f":"(($D1011*'fnd base rates'!C$107)\n+($E1011*'fnd base rates'!C$108)\n+($F1011*'fnd base rates'!C$109)\n+($G1011*'fnd base rates'!C$110)\n+($H1011*'fnd base rates'!C$111)\n+($I1011*'fnd base rates'!C$112)\n+($J1011*'fnd base rates'!C$113)\n+($K1011*'fnd base rates'!C$114)\n+($M1011*'fnd base rates'!C$116)\n+($N1011*'fnd base rates'!C$117)\n+($O1011*'fnd base rates'!C$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,3)))\n*$R1011","v":89287.093254999985},{"$f":"(($D1011*'fnd base rates'!D$107)\n+($E1011*'fnd base rates'!D$108)\n+($F1011*'fnd base rates'!D$109)\n+($G1011*'fnd base rates'!D$110)\n+($H1011*'fnd base rates'!D$111)\n+($I1011*'fnd base rates'!D$112)\n+($J1011*'fnd base rates'!D$113)\n+($K1011*'fnd base rates'!D$114)\n+($M1011*'fnd base rates'!D$116)\n+($N1011*'fnd base rates'!D$117)\n+($O1011*'fnd base rates'!D$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,4)))\n*$R1011","v":160772.28999999998},{"$f":"(($D1011*'fnd base rates'!E$107)\n+($E1011*'fnd base rates'!E$108)\n+($F1011*'fnd base rates'!E$109)\n+($G1011*'fnd base rates'!E$110)\n+($H1011*'fnd base rates'!E$111)\n+($I1011*'fnd base rates'!E$112)\n+($J1011*'fnd base rates'!E$113)\n+($K1011*'fnd base rates'!E$114)\n+($M1011*'fnd base rates'!E$116)\n+($N1011*'fnd base rates'!E$117)\n+($O1011*'fnd base rates'!E$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,5)))\n*$R1011","v":1023994.8895899999},{"$f":"(($D1011*'fnd base rates'!F$107)\n+($E1011*'fnd base rates'!F$108)\n+($F1011*'fnd base rates'!F$109)\n+($G1011*'fnd base rates'!F$110)\n+($H1011*'fnd base rates'!F$111)\n+($I1011*'fnd base rates'!F$112)\n+($J1011*'fnd base rates'!F$113)\n+($K1011*'fnd base rates'!F$114)\n+($M1011*'fnd base rates'!F$116)\n+($N1011*'fnd base rates'!F$117)\n+($O1011*'fnd base rates'!F$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,6)))\n*$R1011","v":169925.31500999999},{"$f":"(($D1011*'fnd base rates'!G$107)\n+($E1011*'fnd base rates'!G$108)\n+($F1011*'fnd base rates'!G$109)\n+($G1011*'fnd base rates'!G$110)\n+($H1011*'fnd base rates'!G$111)\n+($I1011*'fnd base rates'!G$112)\n+($J1011*'fnd base rates'!G$113)\n+($K1011*'fnd base rates'!G$114)\n+($M1011*'fnd base rates'!G$116)\n+($N1011*'fnd base rates'!G$117)\n+($O1011*'fnd base rates'!G$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,7)))\n*$R1011","v":46661.584839999996},{"$f":"(($D1011*'fnd base rates'!H$107)\n+($E1011*'fnd base rates'!H$108)\n+($F1011*'fnd base rates'!H$109)\n+($G1011*'fnd base rates'!H$110)\n+($H1011*'fnd base rates'!H$111)\n+($I1011*'fnd base rates'!H$112)\n+($J1011*'fnd base rates'!H$113)\n+($K1011*'fnd base rates'!H$114)\n+($M1011*'fnd base rates'!H$116)\n+($N1011*'fnd base rates'!H$117)\n+($O1011*'fnd base rates'!H$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,8)))","v":81186.686099999992},{"$f":"(($D1011*'fnd base rates'!I$107)\n+($E1011*'fnd base rates'!I$108)\n+($F1011*'fnd base rates'!I$109)\n+($G1011*'fnd base rates'!I$110)\n+($H1011*'fnd base rates'!I$111)\n+($I1011*'fnd base rates'!I$112)\n+($J1011*'fnd base rates'!I$113)\n+($K1011*'fnd base rates'!I$114)\n+($M1011*'fnd base rates'!I$116)\n+($N1011*'fnd base rates'!I$117)\n+($O1011*'fnd base rates'!I$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,9)))\n*$R1011","v":73040.19},{"$f":"(($D1011*'fnd base rates'!J$107)\n+($E1011*'fnd base rates'!J$108)\n+($F1011*'fnd base rates'!J$109)\n+($G1011*'fnd base rates'!J$110)\n+($H1011*'fnd base rates'!J$111)\n+($I1011*'fnd base rates'!J$112)\n+($J1011*'fnd base rates'!J$113)\n+($K1011*'fnd base rates'!J$114)\n+($M1011*'fnd base rates'!J$116)\n+($N1011*'fnd base rates'!J$117)\n+($O1011*'fnd base rates'!J$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,10)))\n*$R1011","v":124112.93},{"$f":"(($D1011*'fnd base rates'!K$107)\n+($E1011*'fnd base rates'!K$108)\n+($F1011*'fnd base rates'!K$109)\n+($G1011*'fnd base rates'!K$110)\n+($H1011*'fnd base rates'!K$111)\n+($I1011*'fnd base rates'!K$112)\n+($J1011*'fnd base rates'!K$113)\n+($K1011*'fnd base rates'!K$114)\n+($M1011*'fnd base rates'!K$116)\n+($N1011*'fnd base rates'!K$117)\n+($O1011*'fnd base rates'!K$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,11)))\n*$R1011","v":168853.07256500001},{"$f":"(($D1011*'fnd base rates'!L$107)\n+($E1011*'fnd base rates'!L$108)\n+($F1011*'fnd base rates'!L$109)\n+($G1011*'fnd base rates'!L$110)\n+($H1011*'fnd base rates'!L$111)\n+($I1011*'fnd base rates'!L$112)\n+($J1011*'fnd base rates'!L$113)\n+($K1011*'fnd base rates'!L$114)\n+($M1011*'fnd base rates'!L$116)\n+($N1011*'fnd base rates'!L$117)\n+($O1011*'fnd base rates'!L$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,12)))","v":331865.65955000004},{"$f":"(($D1011*'fnd base rates'!M$107)\n+($E1011*'fnd base rates'!M$108)\n+($F1011*'fnd base rates'!M$109)\n+($G1011*'fnd base rates'!M$110)\n+($H1011*'fnd base rates'!M$111)\n+($I1011*'fnd base rates'!M$112)\n+($J1011*'fnd base rates'!M$113)\n+($K1011*'fnd base rates'!M$114)\n+($M1011*'fnd base rates'!M$116)\n+($N1011*'fnd base rates'!M$117)\n+($O1011*'fnd base rates'!M$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,13)))","v":0},2269699.7109099999,null,3515287277,"3515","287","277",1,135,2269699.7109099999,16813,2013,14800,null,null,null,null,null,null,0,null,0]
["3515",3515287287,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1012","v":0},{"$f":"'fnd enro'!E1012","v":0},{"$f":"'fnd enro'!F1012","v":6},{"$f":"'fnd enro'!G1012","v":15},{"$f":"'fnd enro'!H1012","v":2},{"$f":"'fnd enro'!I1012","v":0},{"$f":"'fnd enro'!J1012","v":0},{"$f":"'fnd enro'!K1012","v":0.90390000000000004},{"$f":"'fnd enro'!L1012","v":0},{"$f":"'fnd enro'!M1012","v":0},{"$f":"'fnd enro'!N1012","v":0},{"$f":"'fnd enro'!O1012","v":0},{"$f":"'fnd enro'!P1012","v":8},{"$f":"'fnd enro'!R1012","v":23},1,{"$f":"VALUE('fnd enro'!Q1012)","v":5},null,{"$f":"(($D1012*'fnd base rates'!C$107)\n+($E1012*'fnd base rates'!C$108)\n+($F1012*'fnd base rates'!C$109)\n+($G1012*'fnd base rates'!C$110)\n+($H1012*'fnd base rates'!C$111)\n+($I1012*'fnd base rates'!C$112)\n+($J1012*'fnd base rates'!C$113)\n+($K1012*'fnd base rates'!C$114)\n+($M1012*'fnd base rates'!C$116)\n+($N1012*'fnd base rates'!C$117)\n+($O1012*'fnd base rates'!C$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,3)))\n*$R1012","v":13644.834998999999},{"$f":"(($D1012*'fnd base rates'!D$107)\n+($E1012*'fnd base rates'!D$108)\n+($F1012*'fnd base rates'!D$109)\n+($G1012*'fnd base rates'!D$110)\n+($H1012*'fnd base rates'!D$111)\n+($I1012*'fnd base rates'!D$112)\n+($J1012*'fnd base rates'!D$113)\n+($K1012*'fnd base rates'!D$114)\n+($M1012*'fnd base rates'!D$116)\n+($N1012*'fnd base rates'!D$117)\n+($O1012*'fnd base rates'!D$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,4)))\n*$R1012","v":21134.1},{"$f":"(($D1012*'fnd base rates'!E$107)\n+($E1012*'fnd base rates'!E$108)\n+($F1012*'fnd base rates'!E$109)\n+($G1012*'fnd base rates'!E$110)\n+($H1012*'fnd base rates'!E$111)\n+($I1012*'fnd base rates'!E$112)\n+($J1012*'fnd base rates'!E$113)\n+($K1012*'fnd base rates'!E$114)\n+($M1012*'fnd base rates'!E$116)\n+($N1012*'fnd base rates'!E$117)\n+($O1012*'fnd base rates'!E$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,5)))\n*$R1012","v":118175.92978199999},{"$f":"(($D1012*'fnd base rates'!F$107)\n+($E1012*'fnd base rates'!F$108)\n+($F1012*'fnd base rates'!F$109)\n+($G1012*'fnd base rates'!F$110)\n+($H1012*'fnd base rates'!F$111)\n+($I1012*'fnd base rates'!F$112)\n+($J1012*'fnd base rates'!F$113)\n+($K1012*'fnd base rates'!F$114)\n+($M1012*'fnd base rates'!F$116)\n+($N1012*'fnd base rates'!F$117)\n+($O1012*'fnd base rates'!F$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,6)))\n*$R1012","v":30006.743298000001},{"$f":"(($D1012*'fnd base rates'!G$107)\n+($E1012*'fnd base rates'!G$108)\n+($F1012*'fnd base rates'!G$109)\n+($G1012*'fnd base rates'!G$110)\n+($H1012*'fnd base rates'!G$111)\n+($I1012*'fnd base rates'!G$112)\n+($J1012*'fnd base rates'!G$113)\n+($K1012*'fnd base rates'!G$114)\n+($M1012*'fnd base rates'!G$116)\n+($N1012*'fnd base rates'!G$117)\n+($O1012*'fnd base rates'!G$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,7)))\n*$R1012","v":5034.7142320000003},{"$f":"(($D1012*'fnd base rates'!H$107)\n+($E1012*'fnd base rates'!H$108)\n+($F1012*'fnd base rates'!H$109)\n+($G1012*'fnd base rates'!H$110)\n+($H1012*'fnd base rates'!H$111)\n+($I1012*'fnd base rates'!H$112)\n+($J1012*'fnd base rates'!H$113)\n+($K1012*'fnd base rates'!H$114)\n+($M1012*'fnd base rates'!H$116)\n+($N1012*'fnd base rates'!H$117)\n+($O1012*'fnd base rates'!H$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,8)))","v":12938.84778},{"$f":"(($D1012*'fnd base rates'!I$107)\n+($E1012*'fnd base rates'!I$108)\n+($F1012*'fnd base rates'!I$109)\n+($G1012*'fnd base rates'!I$110)\n+($H1012*'fnd base rates'!I$111)\n+($I1012*'fnd base rates'!I$112)\n+($J1012*'fnd base rates'!I$113)\n+($K1012*'fnd base rates'!I$114)\n+($M1012*'fnd base rates'!I$116)\n+($N1012*'fnd base rates'!I$117)\n+($O1012*'fnd base rates'!I$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,9)))\n*$R1012","v":9753.4500000000007},{"$f":"(($D1012*'fnd base rates'!J$107)\n+($E1012*'fnd base rates'!J$108)\n+($F1012*'fnd base rates'!J$109)\n+($G1012*'fnd base rates'!J$110)\n+($H1012*'fnd base rates'!J$111)\n+($I1012*'fnd base rates'!J$112)\n+($J1012*'fnd base rates'!J$113)\n+($K1012*'fnd base rates'!J$114)\n+($M1012*'fnd base rates'!J$116)\n+($N1012*'fnd base rates'!J$117)\n+($O1012*'fnd base rates'!J$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,10)))\n*$R1012","v":8721.56},{"$f":"(($D1012*'fnd base rates'!K$107)\n+($E1012*'fnd base rates'!K$108)\n+($F1012*'fnd base rates'!K$109)\n+($G1012*'fnd base rates'!K$110)\n+($H1012*'fnd base rates'!K$111)\n+($I1012*'fnd base rates'!K$112)\n+($J1012*'fnd base rates'!K$113)\n+($K1012*'fnd base rates'!K$114)\n+($M1012*'fnd base rates'!K$116)\n+($N1012*'fnd base rates'!K$117)\n+($O1012*'fnd base rates'!K$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,11)))\n*$R1012","v":27029.806437000003},{"$f":"(($D1012*'fnd base rates'!L$107)\n+($E1012*'fnd base rates'!L$108)\n+($F1012*'fnd base rates'!L$109)\n+($G1012*'fnd base rates'!L$110)\n+($H1012*'fnd base rates'!L$111)\n+($I1012*'fnd base rates'!L$112)\n+($J1012*'fnd base rates'!L$113)\n+($K1012*'fnd base rates'!L$114)\n+($M1012*'fnd base rates'!L$116)\n+($N1012*'fnd base rates'!L$117)\n+($O1012*'fnd base rates'!L$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,12)))","v":45391.792589999997},{"$f":"(($D1012*'fnd base rates'!M$107)\n+($E1012*'fnd base rates'!M$108)\n+($F1012*'fnd base rates'!M$109)\n+($G1012*'fnd base rates'!M$110)\n+($H1012*'fnd base rates'!M$111)\n+($I1012*'fnd base rates'!M$112)\n+($J1012*'fnd base rates'!M$113)\n+($K1012*'fnd base rates'!M$114)\n+($M1012*'fnd base rates'!M$116)\n+($N1012*'fnd base rates'!M$117)\n+($O1012*'fnd base rates'!M$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,13)))","v":0},291831.77911799995,null,3515287287,"3515","287","287",1,23,291831.77911799995,12688,-5459,18147,null,null,null,null,null,null,0,null,0]
["3515",3515287306,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1013","v":0},{"$f":"'fnd enro'!E1013","v":0},{"$f":"'fnd enro'!F1013","v":1},{"$f":"'fnd enro'!G1013","v":4},{"$f":"'fnd enro'!H1013","v":0},{"$f":"'fnd enro'!I1013","v":0},{"$f":"'fnd enro'!J1013","v":0},{"$f":"'fnd enro'!K1013","v":0.19650000000000001},{"$f":"'fnd enro'!L1013","v":0},{"$f":"'fnd enro'!M1013","v":0},{"$f":"'fnd enro'!N1013","v":0},{"$f":"'fnd enro'!O1013","v":0},{"$f":"'fnd enro'!P1013","v":2},{"$f":"'fnd enro'!R1013","v":5},1,{"$f":"VALUE('fnd enro'!Q1013)","v":10},null,{"$f":"(($D1013*'fnd base rates'!C$107)\n+($E1013*'fnd base rates'!C$108)\n+($F1013*'fnd base rates'!C$109)\n+($G1013*'fnd base rates'!C$110)\n+($H1013*'fnd base rates'!C$111)\n+($I1013*'fnd base rates'!C$112)\n+($J1013*'fnd base rates'!C$113)\n+($K1013*'fnd base rates'!C$114)\n+($M1013*'fnd base rates'!C$116)\n+($N1013*'fnd base rates'!C$117)\n+($O1013*'fnd base rates'!C$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,3)))\n*$R1013","v":3045.0545649999999},{"$f":"(($D1013*'fnd base rates'!D$107)\n+($E1013*'fnd base rates'!D$108)\n+($F1013*'fnd base rates'!D$109)\n+($G1013*'fnd base rates'!D$110)\n+($H1013*'fnd base rates'!D$111)\n+($I1013*'fnd base rates'!D$112)\n+($J1013*'fnd base rates'!D$113)\n+($K1013*'fnd base rates'!D$114)\n+($M1013*'fnd base rates'!D$116)\n+($N1013*'fnd base rates'!D$117)\n+($O1013*'fnd base rates'!D$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,4)))\n*$R1013","v":4967.7},{"$f":"(($D1013*'fnd base rates'!E$107)\n+($E1013*'fnd base rates'!E$108)\n+($F1013*'fnd base rates'!E$109)\n+($G1013*'fnd base rates'!E$110)\n+($H1013*'fnd base rates'!E$111)\n+($I1013*'fnd base rates'!E$112)\n+($J1013*'fnd base rates'!E$113)\n+($K1013*'fnd base rates'!E$114)\n+($M1013*'fnd base rates'!E$116)\n+($N1013*'fnd base rates'!E$117)\n+($O1013*'fnd base rates'!E$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,5)))\n*$R1013","v":29528.625169999999},{"$f":"(($D1013*'fnd base rates'!F$107)\n+($E1013*'fnd base rates'!F$108)\n+($F1013*'fnd base rates'!F$109)\n+($G1013*'fnd base rates'!F$110)\n+($H1013*'fnd base rates'!F$111)\n+($I1013*'fnd base rates'!F$112)\n+($J1013*'fnd base rates'!F$113)\n+($K1013*'fnd base rates'!F$114)\n+($M1013*'fnd base rates'!F$116)\n+($N1013*'fnd base rates'!F$117)\n+($O1013*'fnd base rates'!F$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,6)))\n*$R1013","v":6639.2746300000008},{"$f":"(($D1013*'fnd base rates'!G$107)\n+($E1013*'fnd base rates'!G$108)\n+($F1013*'fnd base rates'!G$109)\n+($G1013*'fnd base rates'!G$110)\n+($H1013*'fnd base rates'!G$111)\n+($I1013*'fnd base rates'!G$112)\n+($J1013*'fnd base rates'!G$113)\n+($K1013*'fnd base rates'!G$114)\n+($M1013*'fnd base rates'!G$116)\n+($N1013*'fnd base rates'!G$117)\n+($O1013*'fnd base rates'!G$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,7)))\n*$R1013","v":1265.9309199999998},{"$f":"(($D1013*'fnd base rates'!H$107)\n+($E1013*'fnd base rates'!H$108)\n+($F1013*'fnd base rates'!H$109)\n+($G1013*'fnd base rates'!H$110)\n+($H1013*'fnd base rates'!H$111)\n+($I1013*'fnd base rates'!H$112)\n+($J1013*'fnd base rates'!H$113)\n+($K1013*'fnd base rates'!H$114)\n+($M1013*'fnd base rates'!H$116)\n+($N1013*'fnd base rates'!H$117)\n+($O1013*'fnd base rates'!H$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,8)))","v":2839.9042999999997},{"$f":"(($D1013*'fnd base rates'!I$107)\n+($E1013*'fnd base rates'!I$108)\n+($F1013*'fnd base rates'!I$109)\n+($G1013*'fnd base rates'!I$110)\n+($H1013*'fnd base rates'!I$111)\n+($I1013*'fnd base rates'!I$112)\n+($J1013*'fnd base rates'!I$113)\n+($K1013*'fnd base rates'!I$114)\n+($M1013*'fnd base rates'!I$116)\n+($N1013*'fnd base rates'!I$117)\n+($O1013*'fnd base rates'!I$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,9)))\n*$R1013","v":2254.91},{"$f":"(($D1013*'fnd base rates'!J$107)\n+($E1013*'fnd base rates'!J$108)\n+($F1013*'fnd base rates'!J$109)\n+($G1013*'fnd base rates'!J$110)\n+($H1013*'fnd base rates'!J$111)\n+($I1013*'fnd base rates'!J$112)\n+($J1013*'fnd base rates'!J$113)\n+($K1013*'fnd base rates'!J$114)\n+($M1013*'fnd base rates'!J$116)\n+($N1013*'fnd base rates'!J$117)\n+($O1013*'fnd base rates'!J$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,10)))\n*$R1013","v":2634.74},{"$f":"(($D1013*'fnd base rates'!K$107)\n+($E1013*'fnd base rates'!K$108)\n+($F1013*'fnd base rates'!K$109)\n+($G1013*'fnd base rates'!K$110)\n+($H1013*'fnd base rates'!K$111)\n+($I1013*'fnd base rates'!K$112)\n+($J1013*'fnd base rates'!K$113)\n+($K1013*'fnd base rates'!K$114)\n+($M1013*'fnd base rates'!K$116)\n+($N1013*'fnd base rates'!K$117)\n+($O1013*'fnd base rates'!K$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,11)))\n*$R1013","v":5838.3100949999998},{"$f":"(($D1013*'fnd base rates'!L$107)\n+($E1013*'fnd base rates'!L$108)\n+($F1013*'fnd base rates'!L$109)\n+($G1013*'fnd base rates'!L$110)\n+($H1013*'fnd base rates'!L$111)\n+($I1013*'fnd base rates'!L$112)\n+($J1013*'fnd base rates'!L$113)\n+($K1013*'fnd base rates'!L$114)\n+($M1013*'fnd base rates'!L$116)\n+($N1013*'fnd base rates'!L$117)\n+($O1013*'fnd base rates'!L$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,12)))","v":10443.53665},{"$f":"(($D1013*'fnd base rates'!M$107)\n+($E1013*'fnd base rates'!M$108)\n+($F1013*'fnd base rates'!M$109)\n+($G1013*'fnd base rates'!M$110)\n+($H1013*'fnd base rates'!M$111)\n+($I1013*'fnd base rates'!M$112)\n+($J1013*'fnd base rates'!M$113)\n+($K1013*'fnd base rates'!M$114)\n+($M1013*'fnd base rates'!M$116)\n+($N1013*'fnd base rates'!M$117)\n+($O1013*'fnd base rates'!M$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,13)))","v":0},69457.986329999985,null,3515287306,"3515","287","306",1,5,69457.986329999985,13892,1327,12565,null,null,null,null,null,null,0,null,0]
["3515",3515287316,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1014","v":0},{"$f":"'fnd enro'!E1014","v":0},{"$f":"'fnd enro'!F1014","v":2},{"$f":"'fnd enro'!G1014","v":16},{"$f":"'fnd enro'!H1014","v":1},{"$f":"'fnd enro'!I1014","v":0},{"$f":"'fnd enro'!J1014","v":0},{"$f":"'fnd enro'!K1014","v":0.74670000000000003},{"$f":"'fnd enro'!L1014","v":0},{"$f":"'fnd enro'!M1014","v":3},{"$f":"'fnd enro'!N1014","v":0},{"$f":"'fnd enro'!O1014","v":0},{"$f":"'fnd enro'!P1014","v":10},{"$f":"'fnd enro'!R1014","v":19},1,{"$f":"VALUE('fnd enro'!Q1014)","v":11},null,{"$f":"(($D1014*'fnd base rates'!C$107)\n+($E1014*'fnd base rates'!C$108)\n+($F1014*'fnd base rates'!C$109)\n+($G1014*'fnd base rates'!C$110)\n+($H1014*'fnd base rates'!C$111)\n+($I1014*'fnd base rates'!C$112)\n+($J1014*'fnd base rates'!C$113)\n+($K1014*'fnd base rates'!C$114)\n+($M1014*'fnd base rates'!C$116)\n+($N1014*'fnd base rates'!C$117)\n+($O1014*'fnd base rates'!C$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,3)))\n*$R1014","v":12227.709347},{"$f":"(($D1014*'fnd base rates'!D$107)\n+($E1014*'fnd base rates'!D$108)\n+($F1014*'fnd base rates'!D$109)\n+($G1014*'fnd base rates'!D$110)\n+($H1014*'fnd base rates'!D$111)\n+($I1014*'fnd base rates'!D$112)\n+($J1014*'fnd base rates'!D$113)\n+($K1014*'fnd base rates'!D$114)\n+($M1014*'fnd base rates'!D$116)\n+($N1014*'fnd base rates'!D$117)\n+($O1014*'fnd base rates'!D$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,4)))\n*$R1014","v":20991.699999999997},{"$f":"(($D1014*'fnd base rates'!E$107)\n+($E1014*'fnd base rates'!E$108)\n+($F1014*'fnd base rates'!E$109)\n+($G1014*'fnd base rates'!E$110)\n+($H1014*'fnd base rates'!E$111)\n+($I1014*'fnd base rates'!E$112)\n+($J1014*'fnd base rates'!E$113)\n+($K1014*'fnd base rates'!E$114)\n+($M1014*'fnd base rates'!E$116)\n+($N1014*'fnd base rates'!E$117)\n+($O1014*'fnd base rates'!E$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,5)))\n*$R1014","v":130793.26764599999},{"$f":"(($D1014*'fnd base rates'!F$107)\n+($E1014*'fnd base rates'!F$108)\n+($F1014*'fnd base rates'!F$109)\n+($G1014*'fnd base rates'!F$110)\n+($H1014*'fnd base rates'!F$111)\n+($I1014*'fnd base rates'!F$112)\n+($J1014*'fnd base rates'!F$113)\n+($K1014*'fnd base rates'!F$114)\n+($M1014*'fnd base rates'!F$116)\n+($N1014*'fnd base rates'!F$117)\n+($O1014*'fnd base rates'!F$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,6)))\n*$R1014","v":25545.483594000001},{"$f":"(($D1014*'fnd base rates'!G$107)\n+($E1014*'fnd base rates'!G$108)\n+($F1014*'fnd base rates'!G$109)\n+($G1014*'fnd base rates'!G$110)\n+($H1014*'fnd base rates'!G$111)\n+($I1014*'fnd base rates'!G$112)\n+($J1014*'fnd base rates'!G$113)\n+($K1014*'fnd base rates'!G$114)\n+($M1014*'fnd base rates'!G$116)\n+($N1014*'fnd base rates'!G$117)\n+($O1014*'fnd base rates'!G$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,7)))\n*$R1014","v":5714.7134960000003},{"$f":"(($D1014*'fnd base rates'!H$107)\n+($E1014*'fnd base rates'!H$108)\n+($F1014*'fnd base rates'!H$109)\n+($G1014*'fnd base rates'!H$110)\n+($H1014*'fnd base rates'!H$111)\n+($I1014*'fnd base rates'!H$112)\n+($J1014*'fnd base rates'!H$113)\n+($K1014*'fnd base rates'!H$114)\n+($M1014*'fnd base rates'!H$116)\n+($N1014*'fnd base rates'!H$117)\n+($O1014*'fnd base rates'!H$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,8)))","v":11319.280340000001},{"$f":"(($D1014*'fnd base rates'!I$107)\n+($E1014*'fnd base rates'!I$108)\n+($F1014*'fnd base rates'!I$109)\n+($G1014*'fnd base rates'!I$110)\n+($H1014*'fnd base rates'!I$111)\n+($I1014*'fnd base rates'!I$112)\n+($J1014*'fnd base rates'!I$113)\n+($K1014*'fnd base rates'!I$114)\n+($M1014*'fnd base rates'!I$116)\n+($N1014*'fnd base rates'!I$117)\n+($O1014*'fnd base rates'!I$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,9)))\n*$R1014","v":9453.7200000000012},{"$f":"(($D1014*'fnd base rates'!J$107)\n+($E1014*'fnd base rates'!J$108)\n+($F1014*'fnd base rates'!J$109)\n+($G1014*'fnd base rates'!J$110)\n+($H1014*'fnd base rates'!J$111)\n+($I1014*'fnd base rates'!J$112)\n+($J1014*'fnd base rates'!J$113)\n+($K1014*'fnd base rates'!J$114)\n+($M1014*'fnd base rates'!J$116)\n+($N1014*'fnd base rates'!J$117)\n+($O1014*'fnd base rates'!J$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,10)))\n*$R1014","v":13439.7},{"$f":"(($D1014*'fnd base rates'!K$107)\n+($E1014*'fnd base rates'!K$108)\n+($F1014*'fnd base rates'!K$109)\n+($G1014*'fnd base rates'!K$110)\n+($H1014*'fnd base rates'!K$111)\n+($I1014*'fnd base rates'!K$112)\n+($J1014*'fnd base rates'!K$113)\n+($K1014*'fnd base rates'!K$114)\n+($M1014*'fnd base rates'!K$116)\n+($N1014*'fnd base rates'!K$117)\n+($O1014*'fnd base rates'!K$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,11)))\n*$R1014","v":23272.118361000001},{"$f":"(($D1014*'fnd base rates'!L$107)\n+($E1014*'fnd base rates'!L$108)\n+($F1014*'fnd base rates'!L$109)\n+($G1014*'fnd base rates'!L$110)\n+($H1014*'fnd base rates'!L$111)\n+($I1014*'fnd base rates'!L$112)\n+($J1014*'fnd base rates'!L$113)\n+($K1014*'fnd base rates'!L$114)\n+($M1014*'fnd base rates'!L$116)\n+($N1014*'fnd base rates'!L$117)\n+($O1014*'fnd base rates'!L$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,12)))","v":43319.041270000002},{"$f":"(($D1014*'fnd base rates'!M$107)\n+($E1014*'fnd base rates'!M$108)\n+($F1014*'fnd base rates'!M$109)\n+($G1014*'fnd base rates'!M$110)\n+($H1014*'fnd base rates'!M$111)\n+($I1014*'fnd base rates'!M$112)\n+($J1014*'fnd base rates'!M$113)\n+($K1014*'fnd base rates'!M$114)\n+($M1014*'fnd base rates'!M$116)\n+($N1014*'fnd base rates'!M$117)\n+($O1014*'fnd base rates'!M$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,13)))","v":0},296076.734054,null,3515287316,"3515","287","316",1,19,296076.734054,15583,-1673,17256,null,null,null,null,null,null,0,null,0]
["3515",3515287658,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1015","v":0},{"$f":"'fnd enro'!E1015","v":0},{"$f":"'fnd enro'!F1015","v":0},{"$f":"'fnd enro'!G1015","v":1},{"$f":"'fnd enro'!H1015","v":1},{"$f":"'fnd enro'!I1015","v":0},{"$f":"'fnd enro'!J1015","v":0},{"$f":"'fnd enro'!K1015","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1015","v":0},{"$f":"'fnd enro'!M1015","v":0},{"$f":"'fnd enro'!N1015","v":0},{"$f":"'fnd enro'!O1015","v":0},{"$f":"'fnd enro'!P1015","v":0},{"$f":"'fnd enro'!R1015","v":2},1,{"$f":"VALUE('fnd enro'!Q1015)","v":7},null,{"$f":"(($D1015*'fnd base rates'!C$107)\n+($E1015*'fnd base rates'!C$108)\n+($F1015*'fnd base rates'!C$109)\n+($G1015*'fnd base rates'!C$110)\n+($H1015*'fnd base rates'!C$111)\n+($I1015*'fnd base rates'!C$112)\n+($J1015*'fnd base rates'!C$113)\n+($K1015*'fnd base rates'!C$114)\n+($M1015*'fnd base rates'!C$116)\n+($N1015*'fnd base rates'!C$117)\n+($O1015*'fnd base rates'!C$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,3)))\n*$R1015","v":1140.6778259999999},{"$f":"(($D1015*'fnd base rates'!D$107)\n+($E1015*'fnd base rates'!D$108)\n+($F1015*'fnd base rates'!D$109)\n+($G1015*'fnd base rates'!D$110)\n+($H1015*'fnd base rates'!D$111)\n+($I1015*'fnd base rates'!D$112)\n+($J1015*'fnd base rates'!D$113)\n+($K1015*'fnd base rates'!D$114)\n+($M1015*'fnd base rates'!D$116)\n+($N1015*'fnd base rates'!D$117)\n+($O1015*'fnd base rates'!D$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,4)))\n*$R1015","v":1620.6},{"$f":"(($D1015*'fnd base rates'!E$107)\n+($E1015*'fnd base rates'!E$108)\n+($F1015*'fnd base rates'!E$109)\n+($G1015*'fnd base rates'!E$110)\n+($H1015*'fnd base rates'!E$111)\n+($I1015*'fnd base rates'!E$112)\n+($J1015*'fnd base rates'!E$113)\n+($K1015*'fnd base rates'!E$114)\n+($M1015*'fnd base rates'!E$116)\n+($N1015*'fnd base rates'!E$117)\n+($O1015*'fnd base rates'!E$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,5)))\n*$R1015","v":7788.0560679999999},{"$f":"(($D1015*'fnd base rates'!F$107)\n+($E1015*'fnd base rates'!F$108)\n+($F1015*'fnd base rates'!F$109)\n+($G1015*'fnd base rates'!F$110)\n+($H1015*'fnd base rates'!F$111)\n+($I1015*'fnd base rates'!F$112)\n+($J1015*'fnd base rates'!F$113)\n+($K1015*'fnd base rates'!F$114)\n+($M1015*'fnd base rates'!F$116)\n+($N1015*'fnd base rates'!F$117)\n+($O1015*'fnd base rates'!F$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,6)))\n*$R1015","v":2388.7498519999999},{"$f":"(($D1015*'fnd base rates'!G$107)\n+($E1015*'fnd base rates'!G$108)\n+($F1015*'fnd base rates'!G$109)\n+($G1015*'fnd base rates'!G$110)\n+($H1015*'fnd base rates'!G$111)\n+($I1015*'fnd base rates'!G$112)\n+($J1015*'fnd base rates'!G$113)\n+($K1015*'fnd base rates'!G$114)\n+($M1015*'fnd base rates'!G$116)\n+($N1015*'fnd base rates'!G$117)\n+($O1015*'fnd base rates'!G$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,7)))\n*$R1015","v":345.16036799999995},{"$f":"(($D1015*'fnd base rates'!H$107)\n+($E1015*'fnd base rates'!H$108)\n+($F1015*'fnd base rates'!H$109)\n+($G1015*'fnd base rates'!H$110)\n+($H1015*'fnd base rates'!H$111)\n+($I1015*'fnd base rates'!H$112)\n+($J1015*'fnd base rates'!H$113)\n+($K1015*'fnd base rates'!H$114)\n+($M1015*'fnd base rates'!H$116)\n+($N1015*'fnd base rates'!H$117)\n+($O1015*'fnd base rates'!H$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,8)))","v":1109.3537200000001},{"$f":"(($D1015*'fnd base rates'!I$107)\n+($E1015*'fnd base rates'!I$108)\n+($F1015*'fnd base rates'!I$109)\n+($G1015*'fnd base rates'!I$110)\n+($H1015*'fnd base rates'!I$111)\n+($I1015*'fnd base rates'!I$112)\n+($J1015*'fnd base rates'!I$113)\n+($K1015*'fnd base rates'!I$114)\n+($M1015*'fnd base rates'!I$116)\n+($N1015*'fnd base rates'!I$117)\n+($O1015*'fnd base rates'!I$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,9)))\n*$R1015","v":786.94},{"$f":"(($D1015*'fnd base rates'!J$107)\n+($E1015*'fnd base rates'!J$108)\n+($F1015*'fnd base rates'!J$109)\n+($G1015*'fnd base rates'!J$110)\n+($H1015*'fnd base rates'!J$111)\n+($I1015*'fnd base rates'!J$112)\n+($J1015*'fnd base rates'!J$113)\n+($K1015*'fnd base rates'!J$114)\n+($M1015*'fnd base rates'!J$116)\n+($N1015*'fnd base rates'!J$117)\n+($O1015*'fnd base rates'!J$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,10)))\n*$R1015","v":424.84},{"$f":"(($D1015*'fnd base rates'!K$107)\n+($E1015*'fnd base rates'!K$108)\n+($F1015*'fnd base rates'!K$109)\n+($G1015*'fnd base rates'!K$110)\n+($H1015*'fnd base rates'!K$111)\n+($I1015*'fnd base rates'!K$112)\n+($J1015*'fnd base rates'!K$113)\n+($K1015*'fnd base rates'!K$114)\n+($M1015*'fnd base rates'!K$116)\n+($N1015*'fnd base rates'!K$117)\n+($O1015*'fnd base rates'!K$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,11)))\n*$R1015","v":2422.1140380000002},{"$f":"(($D1015*'fnd base rates'!L$107)\n+($E1015*'fnd base rates'!L$108)\n+($F1015*'fnd base rates'!L$109)\n+($G1015*'fnd base rates'!L$110)\n+($H1015*'fnd base rates'!L$111)\n+($I1015*'fnd base rates'!L$112)\n+($J1015*'fnd base rates'!L$113)\n+($K1015*'fnd base rates'!L$114)\n+($M1015*'fnd base rates'!L$116)\n+($N1015*'fnd base rates'!L$117)\n+($O1015*'fnd base rates'!L$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,12)))","v":3674.7106599999997},{"$f":"(($D1015*'fnd base rates'!M$107)\n+($E1015*'fnd base rates'!M$108)\n+($F1015*'fnd base rates'!M$109)\n+($G1015*'fnd base rates'!M$110)\n+($H1015*'fnd base rates'!M$111)\n+($I1015*'fnd base rates'!M$112)\n+($J1015*'fnd base rates'!M$113)\n+($K1015*'fnd base rates'!M$114)\n+($M1015*'fnd base rates'!M$116)\n+($N1015*'fnd base rates'!M$117)\n+($O1015*'fnd base rates'!M$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,13)))","v":0},21701.202532000003,null,3515287658,"3515","287","658",1,2,21701.202532000003,10851,-1714,12565,null,null,null,null,null,null,0,null,0]
["3515",3515287767,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1016","v":0},{"$f":"'fnd enro'!E1016","v":0},{"$f":"'fnd enro'!F1016","v":7},{"$f":"'fnd enro'!G1016","v":35},{"$f":"'fnd enro'!H1016","v":16},{"$f":"'fnd enro'!I1016","v":0},{"$f":"'fnd enro'!J1016","v":0},{"$f":"'fnd enro'!K1016","v":2.2793999999999999},{"$f":"'fnd enro'!L1016","v":0},{"$f":"'fnd enro'!M1016","v":0},{"$f":"'fnd enro'!N1016","v":0},{"$f":"'fnd enro'!O1016","v":0},{"$f":"'fnd enro'!P1016","v":14},{"$f":"'fnd enro'!R1016","v":58},1,{"$f":"VALUE('fnd enro'!Q1016)","v":10},null,{"$f":"(($D1016*'fnd base rates'!C$107)\n+($E1016*'fnd base rates'!C$108)\n+($F1016*'fnd base rates'!C$109)\n+($G1016*'fnd base rates'!C$110)\n+($H1016*'fnd base rates'!C$111)\n+($I1016*'fnd base rates'!C$112)\n+($J1016*'fnd base rates'!C$113)\n+($K1016*'fnd base rates'!C$114)\n+($M1016*'fnd base rates'!C$116)\n+($N1016*'fnd base rates'!C$117)\n+($O1016*'fnd base rates'!C$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,3)))\n*$R1016","v":34433.176953999995},{"$f":"(($D1016*'fnd base rates'!D$107)\n+($E1016*'fnd base rates'!D$108)\n+($F1016*'fnd base rates'!D$109)\n+($G1016*'fnd base rates'!D$110)\n+($H1016*'fnd base rates'!D$111)\n+($I1016*'fnd base rates'!D$112)\n+($J1016*'fnd base rates'!D$113)\n+($K1016*'fnd base rates'!D$114)\n+($M1016*'fnd base rates'!D$116)\n+($N1016*'fnd base rates'!D$117)\n+($O1016*'fnd base rates'!D$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,4)))\n*$R1016","v":53410.799999999996},{"$f":"(($D1016*'fnd base rates'!E$107)\n+($E1016*'fnd base rates'!E$108)\n+($F1016*'fnd base rates'!E$109)\n+($G1016*'fnd base rates'!E$110)\n+($H1016*'fnd base rates'!E$111)\n+($I1016*'fnd base rates'!E$112)\n+($J1016*'fnd base rates'!E$113)\n+($K1016*'fnd base rates'!E$114)\n+($M1016*'fnd base rates'!E$116)\n+($N1016*'fnd base rates'!E$117)\n+($O1016*'fnd base rates'!E$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,5)))\n*$R1016","v":294256.78597199998},{"$f":"(($D1016*'fnd base rates'!F$107)\n+($E1016*'fnd base rates'!F$108)\n+($F1016*'fnd base rates'!F$109)\n+($G1016*'fnd base rates'!F$110)\n+($H1016*'fnd base rates'!F$111)\n+($I1016*'fnd base rates'!F$112)\n+($J1016*'fnd base rates'!F$113)\n+($K1016*'fnd base rates'!F$114)\n+($M1016*'fnd base rates'!F$116)\n+($N1016*'fnd base rates'!F$117)\n+($O1016*'fnd base rates'!F$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,6)))\n*$R1016","v":72744.225707999998},{"$f":"(($D1016*'fnd base rates'!G$107)\n+($E1016*'fnd base rates'!G$108)\n+($F1016*'fnd base rates'!G$109)\n+($G1016*'fnd base rates'!G$110)\n+($H1016*'fnd base rates'!G$111)\n+($I1016*'fnd base rates'!G$112)\n+($J1016*'fnd base rates'!G$113)\n+($K1016*'fnd base rates'!G$114)\n+($M1016*'fnd base rates'!G$116)\n+($N1016*'fnd base rates'!G$117)\n+($O1016*'fnd base rates'!G$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,7)))\n*$R1016","v":12886.390671999998},{"$f":"(($D1016*'fnd base rates'!H$107)\n+($E1016*'fnd base rates'!H$108)\n+($F1016*'fnd base rates'!H$109)\n+($G1016*'fnd base rates'!H$110)\n+($H1016*'fnd base rates'!H$111)\n+($I1016*'fnd base rates'!H$112)\n+($J1016*'fnd base rates'!H$113)\n+($K1016*'fnd base rates'!H$114)\n+($M1016*'fnd base rates'!H$116)\n+($N1016*'fnd base rates'!H$117)\n+($O1016*'fnd base rates'!H$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,8)))","v":32636.89788},{"$f":"(($D1016*'fnd base rates'!I$107)\n+($E1016*'fnd base rates'!I$108)\n+($F1016*'fnd base rates'!I$109)\n+($G1016*'fnd base rates'!I$110)\n+($H1016*'fnd base rates'!I$111)\n+($I1016*'fnd base rates'!I$112)\n+($J1016*'fnd base rates'!I$113)\n+($K1016*'fnd base rates'!I$114)\n+($M1016*'fnd base rates'!I$116)\n+($N1016*'fnd base rates'!I$117)\n+($O1016*'fnd base rates'!I$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,9)))\n*$R1016","v":24968.46},{"$f":"(($D1016*'fnd base rates'!J$107)\n+($E1016*'fnd base rates'!J$108)\n+($F1016*'fnd base rates'!J$109)\n+($G1016*'fnd base rates'!J$110)\n+($H1016*'fnd base rates'!J$111)\n+($I1016*'fnd base rates'!J$112)\n+($J1016*'fnd base rates'!J$113)\n+($K1016*'fnd base rates'!J$114)\n+($M1016*'fnd base rates'!J$116)\n+($N1016*'fnd base rates'!J$117)\n+($O1016*'fnd base rates'!J$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,10)))\n*$R1016","v":23788.739999999998},{"$f":"(($D1016*'fnd base rates'!K$107)\n+($E1016*'fnd base rates'!K$108)\n+($F1016*'fnd base rates'!K$109)\n+($G1016*'fnd base rates'!K$110)\n+($H1016*'fnd base rates'!K$111)\n+($I1016*'fnd base rates'!K$112)\n+($J1016*'fnd base rates'!K$113)\n+($K1016*'fnd base rates'!K$114)\n+($M1016*'fnd base rates'!K$116)\n+($N1016*'fnd base rates'!K$117)\n+($O1016*'fnd base rates'!K$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,11)))\n*$R1016","v":69113.037102000002},{"$f":"(($D1016*'fnd base rates'!L$107)\n+($E1016*'fnd base rates'!L$108)\n+($F1016*'fnd base rates'!L$109)\n+($G1016*'fnd base rates'!L$110)\n+($H1016*'fnd base rates'!L$111)\n+($I1016*'fnd base rates'!L$112)\n+($J1016*'fnd base rates'!L$113)\n+($K1016*'fnd base rates'!L$114)\n+($M1016*'fnd base rates'!L$116)\n+($N1016*'fnd base rates'!L$117)\n+($O1016*'fnd base rates'!L$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,12)))","v":115854.42913999999},{"$f":"(($D1016*'fnd base rates'!M$107)\n+($E1016*'fnd base rates'!M$108)\n+($F1016*'fnd base rates'!M$109)\n+($G1016*'fnd base rates'!M$110)\n+($H1016*'fnd base rates'!M$111)\n+($I1016*'fnd base rates'!M$112)\n+($J1016*'fnd base rates'!M$113)\n+($K1016*'fnd base rates'!M$114)\n+($M1016*'fnd base rates'!M$116)\n+($N1016*'fnd base rates'!M$117)\n+($O1016*'fnd base rates'!M$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,13)))","v":0},734092.94342799997,null,3515287767,"3515","287","767",1,58,734092.94342799997,12657,1993,10664,null,null,null,null,null,null,0,null,0]
["3515",3515287770,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1017","v":0},{"$f":"'fnd enro'!E1017","v":0},{"$f":"'fnd enro'!F1017","v":0},{"$f":"'fnd enro'!G1017","v":0},{"$f":"'fnd enro'!H1017","v":8},{"$f":"'fnd enro'!I1017","v":0},{"$f":"'fnd enro'!J1017","v":0},{"$f":"'fnd enro'!K1017","v":0.31440000000000001},{"$f":"'fnd enro'!L1017","v":0},{"$f":"'fnd enro'!M1017","v":0},{"$f":"'fnd enro'!N1017","v":0},{"$f":"'fnd enro'!O1017","v":0},{"$f":"'fnd enro'!P1017","v":5},{"$f":"'fnd enro'!R1017","v":8},1,{"$f":"VALUE('fnd enro'!Q1017)","v":6},null,{"$f":"(($D1017*'fnd base rates'!C$107)\n+($E1017*'fnd base rates'!C$108)\n+($F1017*'fnd base rates'!C$109)\n+($G1017*'fnd base rates'!C$110)\n+($H1017*'fnd base rates'!C$111)\n+($I1017*'fnd base rates'!C$112)\n+($J1017*'fnd base rates'!C$113)\n+($K1017*'fnd base rates'!C$114)\n+($M1017*'fnd base rates'!C$116)\n+($N1017*'fnd base rates'!C$117)\n+($O1017*'fnd base rates'!C$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,3)))\n*$R1017","v":4926.4113039999993},{"$f":"(($D1017*'fnd base rates'!D$107)\n+($E1017*'fnd base rates'!D$108)\n+($F1017*'fnd base rates'!D$109)\n+($G1017*'fnd base rates'!D$110)\n+($H1017*'fnd base rates'!D$111)\n+($I1017*'fnd base rates'!D$112)\n+($J1017*'fnd base rates'!D$113)\n+($K1017*'fnd base rates'!D$114)\n+($M1017*'fnd base rates'!D$116)\n+($N1017*'fnd base rates'!D$117)\n+($O1017*'fnd base rates'!D$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,4)))\n*$R1017","v":8205.75},{"$f":"(($D1017*'fnd base rates'!E$107)\n+($E1017*'fnd base rates'!E$108)\n+($F1017*'fnd base rates'!E$109)\n+($G1017*'fnd base rates'!E$110)\n+($H1017*'fnd base rates'!E$111)\n+($I1017*'fnd base rates'!E$112)\n+($J1017*'fnd base rates'!E$113)\n+($K1017*'fnd base rates'!E$114)\n+($M1017*'fnd base rates'!E$116)\n+($N1017*'fnd base rates'!E$117)\n+($O1017*'fnd base rates'!E$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,5)))\n*$R1017","v":46192.004271999998},{"$f":"(($D1017*'fnd base rates'!F$107)\n+($E1017*'fnd base rates'!F$108)\n+($F1017*'fnd base rates'!F$109)\n+($G1017*'fnd base rates'!F$110)\n+($H1017*'fnd base rates'!F$111)\n+($I1017*'fnd base rates'!F$112)\n+($J1017*'fnd base rates'!F$113)\n+($K1017*'fnd base rates'!F$114)\n+($M1017*'fnd base rates'!F$116)\n+($N1017*'fnd base rates'!F$117)\n+($O1017*'fnd base rates'!F$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,6)))\n*$R1017","v":8487.1594079999995},{"$f":"(($D1017*'fnd base rates'!G$107)\n+($E1017*'fnd base rates'!G$108)\n+($F1017*'fnd base rates'!G$109)\n+($G1017*'fnd base rates'!G$110)\n+($H1017*'fnd base rates'!G$111)\n+($I1017*'fnd base rates'!G$112)\n+($J1017*'fnd base rates'!G$113)\n+($K1017*'fnd base rates'!G$114)\n+($M1017*'fnd base rates'!G$116)\n+($N1017*'fnd base rates'!G$117)\n+($O1017*'fnd base rates'!G$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,7)))\n*$R1017","v":2246.151472},{"$f":"(($D1017*'fnd base rates'!H$107)\n+($E1017*'fnd base rates'!H$108)\n+($F1017*'fnd base rates'!H$109)\n+($G1017*'fnd base rates'!H$110)\n+($H1017*'fnd base rates'!H$111)\n+($I1017*'fnd base rates'!H$112)\n+($J1017*'fnd base rates'!H$113)\n+($K1017*'fnd base rates'!H$114)\n+($M1017*'fnd base rates'!H$116)\n+($N1017*'fnd base rates'!H$117)\n+($O1017*'fnd base rates'!H$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,8)))","v":4562.5648799999999},{"$f":"(($D1017*'fnd base rates'!I$107)\n+($E1017*'fnd base rates'!I$108)\n+($F1017*'fnd base rates'!I$109)\n+($G1017*'fnd base rates'!I$110)\n+($H1017*'fnd base rates'!I$111)\n+($I1017*'fnd base rates'!I$112)\n+($J1017*'fnd base rates'!I$113)\n+($K1017*'fnd base rates'!I$114)\n+($M1017*'fnd base rates'!I$116)\n+($N1017*'fnd base rates'!I$117)\n+($O1017*'fnd base rates'!I$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,9)))\n*$R1017","v":3948.3199999999997},{"$f":"(($D1017*'fnd base rates'!J$107)\n+($E1017*'fnd base rates'!J$108)\n+($F1017*'fnd base rates'!J$109)\n+($G1017*'fnd base rates'!J$110)\n+($H1017*'fnd base rates'!J$111)\n+($I1017*'fnd base rates'!J$112)\n+($J1017*'fnd base rates'!J$113)\n+($K1017*'fnd base rates'!J$114)\n+($M1017*'fnd base rates'!J$116)\n+($N1017*'fnd base rates'!J$117)\n+($O1017*'fnd base rates'!J$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,10)))\n*$R1017","v":5647.96},{"$f":"(($D1017*'fnd base rates'!K$107)\n+($E1017*'fnd base rates'!K$108)\n+($F1017*'fnd base rates'!K$109)\n+($G1017*'fnd base rates'!K$110)\n+($H1017*'fnd base rates'!K$111)\n+($I1017*'fnd base rates'!K$112)\n+($J1017*'fnd base rates'!K$113)\n+($K1017*'fnd base rates'!K$114)\n+($M1017*'fnd base rates'!K$116)\n+($N1017*'fnd base rates'!K$117)\n+($O1017*'fnd base rates'!K$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,11)))\n*$R1017","v":10035.616152000001},{"$f":"(($D1017*'fnd base rates'!L$107)\n+($E1017*'fnd base rates'!L$108)\n+($F1017*'fnd base rates'!L$109)\n+($G1017*'fnd base rates'!L$110)\n+($H1017*'fnd base rates'!L$111)\n+($I1017*'fnd base rates'!L$112)\n+($J1017*'fnd base rates'!L$113)\n+($K1017*'fnd base rates'!L$114)\n+($M1017*'fnd base rates'!L$116)\n+($N1017*'fnd base rates'!L$117)\n+($O1017*'fnd base rates'!L$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,12)))","v":18011.342639999999},{"$f":"(($D1017*'fnd base rates'!M$107)\n+($E1017*'fnd base rates'!M$108)\n+($F1017*'fnd base rates'!M$109)\n+($G1017*'fnd base rates'!M$110)\n+($H1017*'fnd base rates'!M$111)\n+($I1017*'fnd base rates'!M$112)\n+($J1017*'fnd base rates'!M$113)\n+($K1017*'fnd base rates'!M$114)\n+($M1017*'fnd base rates'!M$116)\n+($N1017*'fnd base rates'!M$117)\n+($O1017*'fnd base rates'!M$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,13)))","v":0},112263.28012800001,null,3515287770,"3515","287","770",1,8,112263.28012800001,14033,3369,10664,null,null,null,null,null,null,0,null,0]
["3515",3515287778,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1018","v":0},{"$f":"'fnd enro'!E1018","v":0},{"$f":"'fnd enro'!F1018","v":1},{"$f":"'fnd enro'!G1018","v":6},{"$f":"'fnd enro'!H1018","v":2},{"$f":"'fnd enro'!I1018","v":0},{"$f":"'fnd enro'!J1018","v":0},{"$f":"'fnd enro'!K1018","v":0.35370000000000001},{"$f":"'fnd enro'!L1018","v":0},{"$f":"'fnd enro'!M1018","v":0},{"$f":"'fnd enro'!N1018","v":1},{"$f":"'fnd enro'!O1018","v":0},{"$f":"'fnd enro'!P1018","v":6},{"$f":"'fnd enro'!R1018","v":9},1,{"$f":"VALUE('fnd enro'!Q1018)","v":8},null,{"$f":"(($D1018*'fnd base rates'!C$107)\n+($E1018*'fnd base rates'!C$108)\n+($F1018*'fnd base rates'!C$109)\n+($G1018*'fnd base rates'!C$110)\n+($H1018*'fnd base rates'!C$111)\n+($I1018*'fnd base rates'!C$112)\n+($J1018*'fnd base rates'!C$113)\n+($K1018*'fnd base rates'!C$114)\n+($M1018*'fnd base rates'!C$116)\n+($N1018*'fnd base rates'!C$117)\n+($O1018*'fnd base rates'!C$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,3)))\n*$R1018","v":5759.6102169999995},{"$f":"(($D1018*'fnd base rates'!D$107)\n+($E1018*'fnd base rates'!D$108)\n+($F1018*'fnd base rates'!D$109)\n+($G1018*'fnd base rates'!D$110)\n+($H1018*'fnd base rates'!D$111)\n+($I1018*'fnd base rates'!D$112)\n+($J1018*'fnd base rates'!D$113)\n+($K1018*'fnd base rates'!D$114)\n+($M1018*'fnd base rates'!D$116)\n+($N1018*'fnd base rates'!D$117)\n+($O1018*'fnd base rates'!D$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,4)))\n*$R1018","v":9907.869999999999},{"$f":"(($D1018*'fnd base rates'!E$107)\n+($E1018*'fnd base rates'!E$108)\n+($F1018*'fnd base rates'!E$109)\n+($G1018*'fnd base rates'!E$110)\n+($H1018*'fnd base rates'!E$111)\n+($I1018*'fnd base rates'!E$112)\n+($J1018*'fnd base rates'!E$113)\n+($K1018*'fnd base rates'!E$114)\n+($M1018*'fnd base rates'!E$116)\n+($N1018*'fnd base rates'!E$117)\n+($O1018*'fnd base rates'!E$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,5)))\n*$R1018","v":61118.737305999995},{"$f":"(($D1018*'fnd base rates'!F$107)\n+($E1018*'fnd base rates'!F$108)\n+($F1018*'fnd base rates'!F$109)\n+($G1018*'fnd base rates'!F$110)\n+($H1018*'fnd base rates'!F$111)\n+($I1018*'fnd base rates'!F$112)\n+($J1018*'fnd base rates'!F$113)\n+($K1018*'fnd base rates'!F$114)\n+($M1018*'fnd base rates'!F$116)\n+($N1018*'fnd base rates'!F$117)\n+($O1018*'fnd base rates'!F$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,6)))\n*$R1018","v":11623.664333999999},{"$f":"(($D1018*'fnd base rates'!G$107)\n+($E1018*'fnd base rates'!G$108)\n+($F1018*'fnd base rates'!G$109)\n+($G1018*'fnd base rates'!G$110)\n+($H1018*'fnd base rates'!G$111)\n+($I1018*'fnd base rates'!G$112)\n+($J1018*'fnd base rates'!G$113)\n+($K1018*'fnd base rates'!G$114)\n+($M1018*'fnd base rates'!G$116)\n+($N1018*'fnd base rates'!G$117)\n+($O1018*'fnd base rates'!G$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,7)))\n*$R1018","v":2722.0016559999999},{"$f":"(($D1018*'fnd base rates'!H$107)\n+($E1018*'fnd base rates'!H$108)\n+($F1018*'fnd base rates'!H$109)\n+($G1018*'fnd base rates'!H$110)\n+($H1018*'fnd base rates'!H$111)\n+($I1018*'fnd base rates'!H$112)\n+($J1018*'fnd base rates'!H$113)\n+($K1018*'fnd base rates'!H$114)\n+($M1018*'fnd base rates'!H$116)\n+($N1018*'fnd base rates'!H$117)\n+($O1018*'fnd base rates'!H$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,8)))","v":5314.7717399999992},{"$f":"(($D1018*'fnd base rates'!I$107)\n+($E1018*'fnd base rates'!I$108)\n+($F1018*'fnd base rates'!I$109)\n+($G1018*'fnd base rates'!I$110)\n+($H1018*'fnd base rates'!I$111)\n+($I1018*'fnd base rates'!I$112)\n+($J1018*'fnd base rates'!I$113)\n+($K1018*'fnd base rates'!I$114)\n+($M1018*'fnd base rates'!I$116)\n+($N1018*'fnd base rates'!I$117)\n+($O1018*'fnd base rates'!I$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,9)))\n*$R1018","v":4507.26},{"$f":"(($D1018*'fnd base rates'!J$107)\n+($E1018*'fnd base rates'!J$108)\n+($F1018*'fnd base rates'!J$109)\n+($G1018*'fnd base rates'!J$110)\n+($H1018*'fnd base rates'!J$111)\n+($I1018*'fnd base rates'!J$112)\n+($J1018*'fnd base rates'!J$113)\n+($K1018*'fnd base rates'!J$114)\n+($M1018*'fnd base rates'!J$116)\n+($N1018*'fnd base rates'!J$117)\n+($O1018*'fnd base rates'!J$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,10)))\n*$R1018","v":6578.7800000000007},{"$f":"(($D1018*'fnd base rates'!K$107)\n+($E1018*'fnd base rates'!K$108)\n+($F1018*'fnd base rates'!K$109)\n+($G1018*'fnd base rates'!K$110)\n+($H1018*'fnd base rates'!K$111)\n+($I1018*'fnd base rates'!K$112)\n+($J1018*'fnd base rates'!K$113)\n+($K1018*'fnd base rates'!K$114)\n+($M1018*'fnd base rates'!K$116)\n+($N1018*'fnd base rates'!K$117)\n+($O1018*'fnd base rates'!K$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,11)))\n*$R1018","v":11037.208171000002},{"$f":"(($D1018*'fnd base rates'!L$107)\n+($E1018*'fnd base rates'!L$108)\n+($F1018*'fnd base rates'!L$109)\n+($G1018*'fnd base rates'!L$110)\n+($H1018*'fnd base rates'!L$111)\n+($I1018*'fnd base rates'!L$112)\n+($J1018*'fnd base rates'!L$113)\n+($K1018*'fnd base rates'!L$114)\n+($M1018*'fnd base rates'!L$116)\n+($N1018*'fnd base rates'!L$117)\n+($O1018*'fnd base rates'!L$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,12)))","v":20627.097970000003},{"$f":"(($D1018*'fnd base rates'!M$107)\n+($E1018*'fnd base rates'!M$108)\n+($F1018*'fnd base rates'!M$109)\n+($G1018*'fnd base rates'!M$110)\n+($H1018*'fnd base rates'!M$111)\n+($I1018*'fnd base rates'!M$112)\n+($J1018*'fnd base rates'!M$113)\n+($K1018*'fnd base rates'!M$114)\n+($M1018*'fnd base rates'!M$116)\n+($N1018*'fnd base rates'!M$117)\n+($O1018*'fnd base rates'!M$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,13)))","v":0},139197.00139399999,null,3515287778,"3515","287","778",1,9,139197.00139399999,15466,-2933,18399,null,null,null,null,null,null,0,null,0]
["3517",3517239003,"MAP ACADEMY",{"$f":"'fnd enro'!D1019","v":0},{"$f":"'fnd enro'!E1019","v":0},{"$f":"'fnd enro'!F1019","v":0},{"$f":"'fnd enro'!G1019","v":0},{"$f":"'fnd enro'!H1019","v":0},{"$f":"'fnd enro'!I1019","v":1},{"$f":"'fnd enro'!J1019","v":0},{"$f":"'fnd enro'!K1019","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1019","v":0},{"$f":"'fnd enro'!M1019","v":0},{"$f":"'fnd enro'!N1019","v":0},{"$f":"'fnd enro'!O1019","v":0},{"$f":"'fnd enro'!P1019","v":1},{"$f":"'fnd enro'!R1019","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1019)","v":7},null,{"$f":"(($D1019*'fnd base rates'!C$107)\n+($E1019*'fnd base rates'!C$108)\n+($F1019*'fnd base rates'!C$109)\n+($G1019*'fnd base rates'!C$110)\n+($H1019*'fnd base rates'!C$111)\n+($I1019*'fnd base rates'!C$112)\n+($J1019*'fnd base rates'!C$113)\n+($K1019*'fnd base rates'!C$114)\n+($M1019*'fnd base rates'!C$116)\n+($N1019*'fnd base rates'!C$117)\n+($O1019*'fnd base rates'!C$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,3)))\n*$R1019","v":672.43539386800001},{"$f":"(($D1019*'fnd base rates'!D$107)\n+($E1019*'fnd base rates'!D$108)\n+($F1019*'fnd base rates'!D$109)\n+($G1019*'fnd base rates'!D$110)\n+($H1019*'fnd base rates'!D$111)\n+($I1019*'fnd base rates'!D$112)\n+($J1019*'fnd base rates'!D$113)\n+($K1019*'fnd base rates'!D$114)\n+($M1019*'fnd base rates'!D$116)\n+($N1019*'fnd base rates'!D$117)\n+($O1019*'fnd base rates'!D$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,4)))\n*$R1019","v":1225.9195199999999},{"$f":"(($D1019*'fnd base rates'!E$107)\n+($E1019*'fnd base rates'!E$108)\n+($F1019*'fnd base rates'!E$109)\n+($G1019*'fnd base rates'!E$110)\n+($H1019*'fnd base rates'!E$111)\n+($I1019*'fnd base rates'!E$112)\n+($J1019*'fnd base rates'!E$113)\n+($K1019*'fnd base rates'!E$114)\n+($M1019*'fnd base rates'!E$116)\n+($N1019*'fnd base rates'!E$117)\n+($O1019*'fnd base rates'!E$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,5)))\n*$R1019","v":9169.784183224001},{"$f":"(($D1019*'fnd base rates'!F$107)\n+($E1019*'fnd base rates'!F$108)\n+($F1019*'fnd base rates'!F$109)\n+($G1019*'fnd base rates'!F$110)\n+($H1019*'fnd base rates'!F$111)\n+($I1019*'fnd base rates'!F$112)\n+($J1019*'fnd base rates'!F$113)\n+($K1019*'fnd base rates'!F$114)\n+($M1019*'fnd base rates'!F$116)\n+($N1019*'fnd base rates'!F$117)\n+($O1019*'fnd base rates'!F$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,6)))\n*$R1019","v":980.0403833360001},{"$f":"(($D1019*'fnd base rates'!G$107)\n+($E1019*'fnd base rates'!G$108)\n+($F1019*'fnd base rates'!G$109)\n+($G1019*'fnd base rates'!G$110)\n+($H1019*'fnd base rates'!G$111)\n+($I1019*'fnd base rates'!G$112)\n+($J1019*'fnd base rates'!G$113)\n+($K1019*'fnd base rates'!G$114)\n+($M1019*'fnd base rates'!G$116)\n+($N1019*'fnd base rates'!G$117)\n+($O1019*'fnd base rates'!G$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,7)))\n*$R1019","v":363.20107062400007},{"$f":"(($D1019*'fnd base rates'!H$107)\n+($E1019*'fnd base rates'!H$108)\n+($F1019*'fnd base rates'!H$109)\n+($G1019*'fnd base rates'!H$110)\n+($H1019*'fnd base rates'!H$111)\n+($I1019*'fnd base rates'!H$112)\n+($J1019*'fnd base rates'!H$113)\n+($K1019*'fnd base rates'!H$114)\n+($M1019*'fnd base rates'!H$116)\n+($N1019*'fnd base rates'!H$117)\n+($O1019*'fnd base rates'!H$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,8)))","v":904.40686000000005},{"$f":"(($D1019*'fnd base rates'!I$107)\n+($E1019*'fnd base rates'!I$108)\n+($F1019*'fnd base rates'!I$109)\n+($G1019*'fnd base rates'!I$110)\n+($H1019*'fnd base rates'!I$111)\n+($I1019*'fnd base rates'!I$112)\n+($J1019*'fnd base rates'!I$113)\n+($K1019*'fnd base rates'!I$114)\n+($M1019*'fnd base rates'!I$116)\n+($N1019*'fnd base rates'!I$117)\n+($O1019*'fnd base rates'!I$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,9)))\n*$R1019","v":620.11851999999999},{"$f":"(($D1019*'fnd base rates'!J$107)\n+($E1019*'fnd base rates'!J$108)\n+($F1019*'fnd base rates'!J$109)\n+($G1019*'fnd base rates'!J$110)\n+($H1019*'fnd base rates'!J$111)\n+($I1019*'fnd base rates'!J$112)\n+($J1019*'fnd base rates'!J$113)\n+($K1019*'fnd base rates'!J$114)\n+($M1019*'fnd base rates'!J$116)\n+($N1019*'fnd base rates'!J$117)\n+($O1019*'fnd base rates'!J$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,10)))\n*$R1019","v":1423.3293199999998},{"$f":"(($D1019*'fnd base rates'!K$107)\n+($E1019*'fnd base rates'!K$108)\n+($F1019*'fnd base rates'!K$109)\n+($G1019*'fnd base rates'!K$110)\n+($H1019*'fnd base rates'!K$111)\n+($I1019*'fnd base rates'!K$112)\n+($J1019*'fnd base rates'!K$113)\n+($K1019*'fnd base rates'!K$114)\n+($M1019*'fnd base rates'!K$116)\n+($N1019*'fnd base rates'!K$117)\n+($O1019*'fnd base rates'!K$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,11)))\n*$R1019","v":1264.398651684},{"$f":"(($D1019*'fnd base rates'!L$107)\n+($E1019*'fnd base rates'!L$108)\n+($F1019*'fnd base rates'!L$109)\n+($G1019*'fnd base rates'!L$110)\n+($H1019*'fnd base rates'!L$111)\n+($I1019*'fnd base rates'!L$112)\n+($J1019*'fnd base rates'!L$113)\n+($K1019*'fnd base rates'!L$114)\n+($M1019*'fnd base rates'!L$116)\n+($N1019*'fnd base rates'!L$117)\n+($O1019*'fnd base rates'!L$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,12)))","v":2321.15533},{"$f":"(($D1019*'fnd base rates'!M$107)\n+($E1019*'fnd base rates'!M$108)\n+($F1019*'fnd base rates'!M$109)\n+($G1019*'fnd base rates'!M$110)\n+($H1019*'fnd base rates'!M$111)\n+($I1019*'fnd base rates'!M$112)\n+($J1019*'fnd base rates'!M$113)\n+($K1019*'fnd base rates'!M$114)\n+($M1019*'fnd base rates'!M$116)\n+($N1019*'fnd base rates'!M$117)\n+($O1019*'fnd base rates'!M$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,13)))","v":0},18944.789232736002,null,3517239003,"3517","239","003",1,1,18944.789232736002,18945,819,18126,null,null,null,null,null,null,0,null,0]
["3517",3517239035,"MAP ACADEMY",{"$f":"'fnd enro'!D1020","v":0},{"$f":"'fnd enro'!E1020","v":0},{"$f":"'fnd enro'!F1020","v":0},{"$f":"'fnd enro'!G1020","v":0},{"$f":"'fnd enro'!H1020","v":0},{"$f":"'fnd enro'!I1020","v":1},{"$f":"'fnd enro'!J1020","v":0},{"$f":"'fnd enro'!K1020","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1020","v":0},{"$f":"'fnd enro'!M1020","v":0},{"$f":"'fnd enro'!N1020","v":0},{"$f":"'fnd enro'!O1020","v":0},{"$f":"'fnd enro'!P1020","v":0},{"$f":"'fnd enro'!R1020","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1020)","v":11},null,{"$f":"(($D1020*'fnd base rates'!C$107)\n+($E1020*'fnd base rates'!C$108)\n+($F1020*'fnd base rates'!C$109)\n+($G1020*'fnd base rates'!C$110)\n+($H1020*'fnd base rates'!C$111)\n+($I1020*'fnd base rates'!C$112)\n+($J1020*'fnd base rates'!C$113)\n+($K1020*'fnd base rates'!C$114)\n+($M1020*'fnd base rates'!C$116)\n+($N1020*'fnd base rates'!C$117)\n+($O1020*'fnd base rates'!C$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,3)))\n*$R1020","v":590.87111386799995},{"$f":"(($D1020*'fnd base rates'!D$107)\n+($E1020*'fnd base rates'!D$108)\n+($F1020*'fnd base rates'!D$109)\n+($G1020*'fnd base rates'!D$110)\n+($H1020*'fnd base rates'!D$111)\n+($I1020*'fnd base rates'!D$112)\n+($J1020*'fnd base rates'!D$113)\n+($K1020*'fnd base rates'!D$114)\n+($M1020*'fnd base rates'!D$116)\n+($N1020*'fnd base rates'!D$117)\n+($O1020*'fnd base rates'!D$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,4)))\n*$R1020","v":839.47079999999994},{"$f":"(($D1020*'fnd base rates'!E$107)\n+($E1020*'fnd base rates'!E$108)\n+($F1020*'fnd base rates'!E$109)\n+($G1020*'fnd base rates'!E$110)\n+($H1020*'fnd base rates'!E$111)\n+($I1020*'fnd base rates'!E$112)\n+($J1020*'fnd base rates'!E$113)\n+($K1020*'fnd base rates'!E$114)\n+($M1020*'fnd base rates'!E$116)\n+($N1020*'fnd base rates'!E$117)\n+($O1020*'fnd base rates'!E$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,5)))\n*$R1020","v":5397.2523432240005},{"$f":"(($D1020*'fnd base rates'!F$107)\n+($E1020*'fnd base rates'!F$108)\n+($F1020*'fnd base rates'!F$109)\n+($G1020*'fnd base rates'!F$110)\n+($H1020*'fnd base rates'!F$111)\n+($I1020*'fnd base rates'!F$112)\n+($J1020*'fnd base rates'!F$113)\n+($K1020*'fnd base rates'!F$114)\n+($M1020*'fnd base rates'!F$116)\n+($N1020*'fnd base rates'!F$117)\n+($O1020*'fnd base rates'!F$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,6)))\n*$R1020","v":980.0403833360001},{"$f":"(($D1020*'fnd base rates'!G$107)\n+($E1020*'fnd base rates'!G$108)\n+($F1020*'fnd base rates'!G$109)\n+($G1020*'fnd base rates'!G$110)\n+($H1020*'fnd base rates'!G$111)\n+($I1020*'fnd base rates'!G$112)\n+($J1020*'fnd base rates'!G$113)\n+($K1020*'fnd base rates'!G$114)\n+($M1020*'fnd base rates'!G$116)\n+($N1020*'fnd base rates'!G$117)\n+($O1020*'fnd base rates'!G$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,7)))\n*$R1020","v":180.18131062400002},{"$f":"(($D1020*'fnd base rates'!H$107)\n+($E1020*'fnd base rates'!H$108)\n+($F1020*'fnd base rates'!H$109)\n+($G1020*'fnd base rates'!H$110)\n+($H1020*'fnd base rates'!H$111)\n+($I1020*'fnd base rates'!H$112)\n+($J1020*'fnd base rates'!H$113)\n+($K1020*'fnd base rates'!H$114)\n+($M1020*'fnd base rates'!H$116)\n+($N1020*'fnd base rates'!H$117)\n+($O1020*'fnd base rates'!H$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D1020*'fnd base rates'!I$107)\n+($E1020*'fnd base rates'!I$108)\n+($F1020*'fnd base rates'!I$109)\n+($G1020*'fnd base rates'!I$110)\n+($H1020*'fnd base rates'!I$111)\n+($I1020*'fnd base rates'!I$112)\n+($J1020*'fnd base rates'!I$113)\n+($K1020*'fnd base rates'!I$114)\n+($M1020*'fnd base rates'!I$116)\n+($N1020*'fnd base rates'!I$117)\n+($O1020*'fnd base rates'!I$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,9)))\n*$R1020","v":467.36032},{"$f":"(($D1020*'fnd base rates'!J$107)\n+($E1020*'fnd base rates'!J$108)\n+($F1020*'fnd base rates'!J$109)\n+($G1020*'fnd base rates'!J$110)\n+($H1020*'fnd base rates'!J$111)\n+($I1020*'fnd base rates'!J$112)\n+($J1020*'fnd base rates'!J$113)\n+($K1020*'fnd base rates'!J$114)\n+($M1020*'fnd base rates'!J$116)\n+($N1020*'fnd base rates'!J$117)\n+($O1020*'fnd base rates'!J$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,10)))\n*$R1020","v":629.53575999999998},{"$f":"(($D1020*'fnd base rates'!K$107)\n+($E1020*'fnd base rates'!K$108)\n+($F1020*'fnd base rates'!K$109)\n+($G1020*'fnd base rates'!K$110)\n+($H1020*'fnd base rates'!K$111)\n+($I1020*'fnd base rates'!K$112)\n+($J1020*'fnd base rates'!K$113)\n+($K1020*'fnd base rates'!K$114)\n+($M1020*'fnd base rates'!K$116)\n+($N1020*'fnd base rates'!K$117)\n+($O1020*'fnd base rates'!K$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,11)))\n*$R1020","v":1264.398651684},{"$f":"(($D1020*'fnd base rates'!L$107)\n+($E1020*'fnd base rates'!L$108)\n+($F1020*'fnd base rates'!L$109)\n+($G1020*'fnd base rates'!L$110)\n+($H1020*'fnd base rates'!L$111)\n+($I1020*'fnd base rates'!L$112)\n+($J1020*'fnd base rates'!L$113)\n+($K1020*'fnd base rates'!L$114)\n+($M1020*'fnd base rates'!L$116)\n+($N1020*'fnd base rates'!L$117)\n+($O1020*'fnd base rates'!L$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D1020*'fnd base rates'!M$107)\n+($E1020*'fnd base rates'!M$108)\n+($F1020*'fnd base rates'!M$109)\n+($G1020*'fnd base rates'!M$110)\n+($H1020*'fnd base rates'!M$111)\n+($I1020*'fnd base rates'!M$112)\n+($J1020*'fnd base rates'!M$113)\n+($K1020*'fnd base rates'!M$114)\n+($M1020*'fnd base rates'!M$116)\n+($N1020*'fnd base rates'!M$117)\n+($O1020*'fnd base rates'!M$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,13)))","v":0},12924.962872736001,null,3517239035,"3517","239","035",1,1,12924.962872736001,12925,-979,13904,null,null,null,null,null,null,0,null,0]
["3517",3517239036,"MAP ACADEMY",{"$f":"'fnd enro'!D1021","v":0},{"$f":"'fnd enro'!E1021","v":0},{"$f":"'fnd enro'!F1021","v":0},{"$f":"'fnd enro'!G1021","v":0},{"$f":"'fnd enro'!H1021","v":0},{"$f":"'fnd enro'!I1021","v":4},{"$f":"'fnd enro'!J1021","v":0},{"$f":"'fnd enro'!K1021","v":0.15720000000000001},{"$f":"'fnd enro'!L1021","v":0},{"$f":"'fnd enro'!M1021","v":0},{"$f":"'fnd enro'!N1021","v":0},{"$f":"'fnd enro'!O1021","v":0},{"$f":"'fnd enro'!P1021","v":4},{"$f":"'fnd enro'!R1021","v":4},1.036,{"$f":"VALUE('fnd enro'!Q1021)","v":7},null,{"$f":"(($D1021*'fnd base rates'!C$107)\n+($E1021*'fnd base rates'!C$108)\n+($F1021*'fnd base rates'!C$109)\n+($G1021*'fnd base rates'!C$110)\n+($H1021*'fnd base rates'!C$111)\n+($I1021*'fnd base rates'!C$112)\n+($J1021*'fnd base rates'!C$113)\n+($K1021*'fnd base rates'!C$114)\n+($M1021*'fnd base rates'!C$116)\n+($N1021*'fnd base rates'!C$117)\n+($O1021*'fnd base rates'!C$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,3)))\n*$R1021","v":2689.741575472},{"$f":"(($D1021*'fnd base rates'!D$107)\n+($E1021*'fnd base rates'!D$108)\n+($F1021*'fnd base rates'!D$109)\n+($G1021*'fnd base rates'!D$110)\n+($H1021*'fnd base rates'!D$111)\n+($I1021*'fnd base rates'!D$112)\n+($J1021*'fnd base rates'!D$113)\n+($K1021*'fnd base rates'!D$114)\n+($M1021*'fnd base rates'!D$116)\n+($N1021*'fnd base rates'!D$117)\n+($O1021*'fnd base rates'!D$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,4)))\n*$R1021","v":4903.6780799999997},{"$f":"(($D1021*'fnd base rates'!E$107)\n+($E1021*'fnd base rates'!E$108)\n+($F1021*'fnd base rates'!E$109)\n+($G1021*'fnd base rates'!E$110)\n+($H1021*'fnd base rates'!E$111)\n+($I1021*'fnd base rates'!E$112)\n+($J1021*'fnd base rates'!E$113)\n+($K1021*'fnd base rates'!E$114)\n+($M1021*'fnd base rates'!E$116)\n+($N1021*'fnd base rates'!E$117)\n+($O1021*'fnd base rates'!E$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,5)))\n*$R1021","v":36679.136732896004},{"$f":"(($D1021*'fnd base rates'!F$107)\n+($E1021*'fnd base rates'!F$108)\n+($F1021*'fnd base rates'!F$109)\n+($G1021*'fnd base rates'!F$110)\n+($H1021*'fnd base rates'!F$111)\n+($I1021*'fnd base rates'!F$112)\n+($J1021*'fnd base rates'!F$113)\n+($K1021*'fnd base rates'!F$114)\n+($M1021*'fnd base rates'!F$116)\n+($N1021*'fnd base rates'!F$117)\n+($O1021*'fnd base rates'!F$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,6)))\n*$R1021","v":3920.1615333440004},{"$f":"(($D1021*'fnd base rates'!G$107)\n+($E1021*'fnd base rates'!G$108)\n+($F1021*'fnd base rates'!G$109)\n+($G1021*'fnd base rates'!G$110)\n+($H1021*'fnd base rates'!G$111)\n+($I1021*'fnd base rates'!G$112)\n+($J1021*'fnd base rates'!G$113)\n+($K1021*'fnd base rates'!G$114)\n+($M1021*'fnd base rates'!G$116)\n+($N1021*'fnd base rates'!G$117)\n+($O1021*'fnd base rates'!G$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,7)))\n*$R1021","v":1452.8042824960003},{"$f":"(($D1021*'fnd base rates'!H$107)\n+($E1021*'fnd base rates'!H$108)\n+($F1021*'fnd base rates'!H$109)\n+($G1021*'fnd base rates'!H$110)\n+($H1021*'fnd base rates'!H$111)\n+($I1021*'fnd base rates'!H$112)\n+($J1021*'fnd base rates'!H$113)\n+($K1021*'fnd base rates'!H$114)\n+($M1021*'fnd base rates'!H$116)\n+($N1021*'fnd base rates'!H$117)\n+($O1021*'fnd base rates'!H$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,8)))","v":3617.6274400000002},{"$f":"(($D1021*'fnd base rates'!I$107)\n+($E1021*'fnd base rates'!I$108)\n+($F1021*'fnd base rates'!I$109)\n+($G1021*'fnd base rates'!I$110)\n+($H1021*'fnd base rates'!I$111)\n+($I1021*'fnd base rates'!I$112)\n+($J1021*'fnd base rates'!I$113)\n+($K1021*'fnd base rates'!I$114)\n+($M1021*'fnd base rates'!I$116)\n+($N1021*'fnd base rates'!I$117)\n+($O1021*'fnd base rates'!I$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,9)))\n*$R1021","v":2480.47408},{"$f":"(($D1021*'fnd base rates'!J$107)\n+($E1021*'fnd base rates'!J$108)\n+($F1021*'fnd base rates'!J$109)\n+($G1021*'fnd base rates'!J$110)\n+($H1021*'fnd base rates'!J$111)\n+($I1021*'fnd base rates'!J$112)\n+($J1021*'fnd base rates'!J$113)\n+($K1021*'fnd base rates'!J$114)\n+($M1021*'fnd base rates'!J$116)\n+($N1021*'fnd base rates'!J$117)\n+($O1021*'fnd base rates'!J$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,10)))\n*$R1021","v":5693.3172799999993},{"$f":"(($D1021*'fnd base rates'!K$107)\n+($E1021*'fnd base rates'!K$108)\n+($F1021*'fnd base rates'!K$109)\n+($G1021*'fnd base rates'!K$110)\n+($H1021*'fnd base rates'!K$111)\n+($I1021*'fnd base rates'!K$112)\n+($J1021*'fnd base rates'!K$113)\n+($K1021*'fnd base rates'!K$114)\n+($M1021*'fnd base rates'!K$116)\n+($N1021*'fnd base rates'!K$117)\n+($O1021*'fnd base rates'!K$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,11)))\n*$R1021","v":5057.5946067360001},{"$f":"(($D1021*'fnd base rates'!L$107)\n+($E1021*'fnd base rates'!L$108)\n+($F1021*'fnd base rates'!L$109)\n+($G1021*'fnd base rates'!L$110)\n+($H1021*'fnd base rates'!L$111)\n+($I1021*'fnd base rates'!L$112)\n+($J1021*'fnd base rates'!L$113)\n+($K1021*'fnd base rates'!L$114)\n+($M1021*'fnd base rates'!L$116)\n+($N1021*'fnd base rates'!L$117)\n+($O1021*'fnd base rates'!L$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,12)))","v":9284.6213200000002},{"$f":"(($D1021*'fnd base rates'!M$107)\n+($E1021*'fnd base rates'!M$108)\n+($F1021*'fnd base rates'!M$109)\n+($G1021*'fnd base rates'!M$110)\n+($H1021*'fnd base rates'!M$111)\n+($I1021*'fnd base rates'!M$112)\n+($J1021*'fnd base rates'!M$113)\n+($K1021*'fnd base rates'!M$114)\n+($M1021*'fnd base rates'!M$116)\n+($N1021*'fnd base rates'!M$117)\n+($O1021*'fnd base rates'!M$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,13)))","v":0},75779.156930944009,null,3517239036,"3517","239","036",1,4,75779.156930944009,18945,1682,17263,null,null,null,null,null,null,0,null,0]
["3517",3517239040,"MAP ACADEMY",{"$f":"'fnd enro'!D1022","v":0},{"$f":"'fnd enro'!E1022","v":0},{"$f":"'fnd enro'!F1022","v":0},{"$f":"'fnd enro'!G1022","v":0},{"$f":"'fnd enro'!H1022","v":0},{"$f":"'fnd enro'!I1022","v":3},{"$f":"'fnd enro'!J1022","v":0},{"$f":"'fnd enro'!K1022","v":0.1179},{"$f":"'fnd enro'!L1022","v":0},{"$f":"'fnd enro'!M1022","v":0},{"$f":"'fnd enro'!N1022","v":0},{"$f":"'fnd enro'!O1022","v":0},{"$f":"'fnd enro'!P1022","v":3},{"$f":"'fnd enro'!R1022","v":3},1.036,{"$f":"VALUE('fnd enro'!Q1022)","v":6},null,{"$f":"(($D1022*'fnd base rates'!C$107)\n+($E1022*'fnd base rates'!C$108)\n+($F1022*'fnd base rates'!C$109)\n+($G1022*'fnd base rates'!C$110)\n+($H1022*'fnd base rates'!C$111)\n+($I1022*'fnd base rates'!C$112)\n+($J1022*'fnd base rates'!C$113)\n+($K1022*'fnd base rates'!C$114)\n+($M1022*'fnd base rates'!C$116)\n+($N1022*'fnd base rates'!C$117)\n+($O1022*'fnd base rates'!C$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,3)))\n*$R1022","v":1998.6892616039997},{"$f":"(($D1022*'fnd base rates'!D$107)\n+($E1022*'fnd base rates'!D$108)\n+($F1022*'fnd base rates'!D$109)\n+($G1022*'fnd base rates'!D$110)\n+($H1022*'fnd base rates'!D$111)\n+($I1022*'fnd base rates'!D$112)\n+($J1022*'fnd base rates'!D$113)\n+($K1022*'fnd base rates'!D$114)\n+($M1022*'fnd base rates'!D$116)\n+($N1022*'fnd base rates'!D$117)\n+($O1022*'fnd base rates'!D$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,4)))\n*$R1022","v":3589.6467600000001},{"$f":"(($D1022*'fnd base rates'!E$107)\n+($E1022*'fnd base rates'!E$108)\n+($F1022*'fnd base rates'!E$109)\n+($G1022*'fnd base rates'!E$110)\n+($H1022*'fnd base rates'!E$111)\n+($I1022*'fnd base rates'!E$112)\n+($J1022*'fnd base rates'!E$113)\n+($K1022*'fnd base rates'!E$114)\n+($M1022*'fnd base rates'!E$116)\n+($N1022*'fnd base rates'!E$117)\n+($O1022*'fnd base rates'!E$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,5)))\n*$R1022","v":26648.995989671999},{"$f":"(($D1022*'fnd base rates'!F$107)\n+($E1022*'fnd base rates'!F$108)\n+($F1022*'fnd base rates'!F$109)\n+($G1022*'fnd base rates'!F$110)\n+($H1022*'fnd base rates'!F$111)\n+($I1022*'fnd base rates'!F$112)\n+($J1022*'fnd base rates'!F$113)\n+($K1022*'fnd base rates'!F$114)\n+($M1022*'fnd base rates'!F$116)\n+($N1022*'fnd base rates'!F$117)\n+($O1022*'fnd base rates'!F$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,6)))\n*$R1022","v":2940.1211500080003},{"$f":"(($D1022*'fnd base rates'!G$107)\n+($E1022*'fnd base rates'!G$108)\n+($F1022*'fnd base rates'!G$109)\n+($G1022*'fnd base rates'!G$110)\n+($H1022*'fnd base rates'!G$111)\n+($I1022*'fnd base rates'!G$112)\n+($J1022*'fnd base rates'!G$113)\n+($K1022*'fnd base rates'!G$114)\n+($M1022*'fnd base rates'!G$116)\n+($N1022*'fnd base rates'!G$117)\n+($O1022*'fnd base rates'!G$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,7)))\n*$R1022","v":1047.8627718719999},{"$f":"(($D1022*'fnd base rates'!H$107)\n+($E1022*'fnd base rates'!H$108)\n+($F1022*'fnd base rates'!H$109)\n+($G1022*'fnd base rates'!H$110)\n+($H1022*'fnd base rates'!H$111)\n+($I1022*'fnd base rates'!H$112)\n+($J1022*'fnd base rates'!H$113)\n+($K1022*'fnd base rates'!H$114)\n+($M1022*'fnd base rates'!H$116)\n+($N1022*'fnd base rates'!H$117)\n+($O1022*'fnd base rates'!H$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,8)))","v":2707.0705800000001},{"$f":"(($D1022*'fnd base rates'!I$107)\n+($E1022*'fnd base rates'!I$108)\n+($F1022*'fnd base rates'!I$109)\n+($G1022*'fnd base rates'!I$110)\n+($H1022*'fnd base rates'!I$111)\n+($I1022*'fnd base rates'!I$112)\n+($J1022*'fnd base rates'!I$113)\n+($K1022*'fnd base rates'!I$114)\n+($M1022*'fnd base rates'!I$116)\n+($N1022*'fnd base rates'!I$117)\n+($O1022*'fnd base rates'!I$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,9)))\n*$R1022","v":1825.5148800000002},{"$f":"(($D1022*'fnd base rates'!J$107)\n+($E1022*'fnd base rates'!J$108)\n+($F1022*'fnd base rates'!J$109)\n+($G1022*'fnd base rates'!J$110)\n+($H1022*'fnd base rates'!J$111)\n+($I1022*'fnd base rates'!J$112)\n+($J1022*'fnd base rates'!J$113)\n+($K1022*'fnd base rates'!J$114)\n+($M1022*'fnd base rates'!J$116)\n+($N1022*'fnd base rates'!J$117)\n+($O1022*'fnd base rates'!J$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,10)))\n*$R1022","v":4088.9469600000002},{"$f":"(($D1022*'fnd base rates'!K$107)\n+($E1022*'fnd base rates'!K$108)\n+($F1022*'fnd base rates'!K$109)\n+($G1022*'fnd base rates'!K$110)\n+($H1022*'fnd base rates'!K$111)\n+($I1022*'fnd base rates'!K$112)\n+($J1022*'fnd base rates'!K$113)\n+($K1022*'fnd base rates'!K$114)\n+($M1022*'fnd base rates'!K$116)\n+($N1022*'fnd base rates'!K$117)\n+($O1022*'fnd base rates'!K$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,11)))\n*$R1022","v":3793.1959550520005},{"$f":"(($D1022*'fnd base rates'!L$107)\n+($E1022*'fnd base rates'!L$108)\n+($F1022*'fnd base rates'!L$109)\n+($G1022*'fnd base rates'!L$110)\n+($H1022*'fnd base rates'!L$111)\n+($I1022*'fnd base rates'!L$112)\n+($J1022*'fnd base rates'!L$113)\n+($K1022*'fnd base rates'!L$114)\n+($M1022*'fnd base rates'!L$116)\n+($N1022*'fnd base rates'!L$117)\n+($O1022*'fnd base rates'!L$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,12)))","v":6821.4759899999999},{"$f":"(($D1022*'fnd base rates'!M$107)\n+($E1022*'fnd base rates'!M$108)\n+($F1022*'fnd base rates'!M$109)\n+($G1022*'fnd base rates'!M$110)\n+($H1022*'fnd base rates'!M$111)\n+($I1022*'fnd base rates'!M$112)\n+($J1022*'fnd base rates'!M$113)\n+($K1022*'fnd base rates'!M$114)\n+($M1022*'fnd base rates'!M$116)\n+($N1022*'fnd base rates'!M$117)\n+($O1022*'fnd base rates'!M$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,13)))","v":0},55461.520298208001,null,3517239040,"3517","239","040",1,3,55461.520298208001,18487,-458,18945,null,null,null,null,null,null,0,null,0]
["3517",3517239044,"MAP ACADEMY",{"$f":"'fnd enro'!D1023","v":0},{"$f":"'fnd enro'!E1023","v":0},{"$f":"'fnd enro'!F1023","v":0},{"$f":"'fnd enro'!G1023","v":0},{"$f":"'fnd enro'!H1023","v":0},{"$f":"'fnd enro'!I1023","v":3},{"$f":"'fnd enro'!J1023","v":0},{"$f":"'fnd enro'!K1023","v":0.1179},{"$f":"'fnd enro'!L1023","v":0},{"$f":"'fnd enro'!M1023","v":0},{"$f":"'fnd enro'!N1023","v":0},{"$f":"'fnd enro'!O1023","v":0},{"$f":"'fnd enro'!P1023","v":3},{"$f":"'fnd enro'!R1023","v":3},1.036,{"$f":"VALUE('fnd enro'!Q1023)","v":11},null,{"$f":"(($D1023*'fnd base rates'!C$107)\n+($E1023*'fnd base rates'!C$108)\n+($F1023*'fnd base rates'!C$109)\n+($G1023*'fnd base rates'!C$110)\n+($H1023*'fnd base rates'!C$111)\n+($I1023*'fnd base rates'!C$112)\n+($J1023*'fnd base rates'!C$113)\n+($K1023*'fnd base rates'!C$114)\n+($M1023*'fnd base rates'!C$116)\n+($N1023*'fnd base rates'!C$117)\n+($O1023*'fnd base rates'!C$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,3)))\n*$R1023","v":2101.4397416039997},{"$f":"(($D1023*'fnd base rates'!D$107)\n+($E1023*'fnd base rates'!D$108)\n+($F1023*'fnd base rates'!D$109)\n+($G1023*'fnd base rates'!D$110)\n+($H1023*'fnd base rates'!D$111)\n+($I1023*'fnd base rates'!D$112)\n+($J1023*'fnd base rates'!D$113)\n+($K1023*'fnd base rates'!D$114)\n+($M1023*'fnd base rates'!D$116)\n+($N1023*'fnd base rates'!D$117)\n+($O1023*'fnd base rates'!D$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,4)))\n*$R1023","v":4076.3906400000001},{"$f":"(($D1023*'fnd base rates'!E$107)\n+($E1023*'fnd base rates'!E$108)\n+($F1023*'fnd base rates'!E$109)\n+($G1023*'fnd base rates'!E$110)\n+($H1023*'fnd base rates'!E$111)\n+($I1023*'fnd base rates'!E$112)\n+($J1023*'fnd base rates'!E$113)\n+($K1023*'fnd base rates'!E$114)\n+($M1023*'fnd base rates'!E$116)\n+($N1023*'fnd base rates'!E$117)\n+($O1023*'fnd base rates'!E$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,5)))\n*$R1023","v":31400.692869671999},{"$f":"(($D1023*'fnd base rates'!F$107)\n+($E1023*'fnd base rates'!F$108)\n+($F1023*'fnd base rates'!F$109)\n+($G1023*'fnd base rates'!F$110)\n+($H1023*'fnd base rates'!F$111)\n+($I1023*'fnd base rates'!F$112)\n+($J1023*'fnd base rates'!F$113)\n+($K1023*'fnd base rates'!F$114)\n+($M1023*'fnd base rates'!F$116)\n+($N1023*'fnd base rates'!F$117)\n+($O1023*'fnd base rates'!F$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,6)))\n*$R1023","v":2940.1211500080003},{"$f":"(($D1023*'fnd base rates'!G$107)\n+($E1023*'fnd base rates'!G$108)\n+($F1023*'fnd base rates'!G$109)\n+($G1023*'fnd base rates'!G$110)\n+($H1023*'fnd base rates'!G$111)\n+($I1023*'fnd base rates'!G$112)\n+($J1023*'fnd base rates'!G$113)\n+($K1023*'fnd base rates'!G$114)\n+($M1023*'fnd base rates'!G$116)\n+($N1023*'fnd base rates'!G$117)\n+($O1023*'fnd base rates'!G$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,7)))\n*$R1023","v":1278.3831318720001},{"$f":"(($D1023*'fnd base rates'!H$107)\n+($E1023*'fnd base rates'!H$108)\n+($F1023*'fnd base rates'!H$109)\n+($G1023*'fnd base rates'!H$110)\n+($H1023*'fnd base rates'!H$111)\n+($I1023*'fnd base rates'!H$112)\n+($J1023*'fnd base rates'!H$113)\n+($K1023*'fnd base rates'!H$114)\n+($M1023*'fnd base rates'!H$116)\n+($N1023*'fnd base rates'!H$117)\n+($O1023*'fnd base rates'!H$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,8)))","v":2741.15058},{"$f":"(($D1023*'fnd base rates'!I$107)\n+($E1023*'fnd base rates'!I$108)\n+($F1023*'fnd base rates'!I$109)\n+($G1023*'fnd base rates'!I$110)\n+($H1023*'fnd base rates'!I$111)\n+($I1023*'fnd base rates'!I$112)\n+($J1023*'fnd base rates'!I$113)\n+($K1023*'fnd base rates'!I$114)\n+($M1023*'fnd base rates'!I$116)\n+($N1023*'fnd base rates'!I$117)\n+($O1023*'fnd base rates'!I$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,9)))\n*$R1023","v":2017.9311600000003},{"$f":"(($D1023*'fnd base rates'!J$107)\n+($E1023*'fnd base rates'!J$108)\n+($F1023*'fnd base rates'!J$109)\n+($G1023*'fnd base rates'!J$110)\n+($H1023*'fnd base rates'!J$111)\n+($I1023*'fnd base rates'!J$112)\n+($J1023*'fnd base rates'!J$113)\n+($K1023*'fnd base rates'!J$114)\n+($M1023*'fnd base rates'!J$116)\n+($N1023*'fnd base rates'!J$117)\n+($O1023*'fnd base rates'!J$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,10)))\n*$R1023","v":5088.7905600000013},{"$f":"(($D1023*'fnd base rates'!K$107)\n+($E1023*'fnd base rates'!K$108)\n+($F1023*'fnd base rates'!K$109)\n+($G1023*'fnd base rates'!K$110)\n+($H1023*'fnd base rates'!K$111)\n+($I1023*'fnd base rates'!K$112)\n+($J1023*'fnd base rates'!K$113)\n+($K1023*'fnd base rates'!K$114)\n+($M1023*'fnd base rates'!K$116)\n+($N1023*'fnd base rates'!K$117)\n+($O1023*'fnd base rates'!K$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,11)))\n*$R1023","v":3793.1959550520005},{"$f":"(($D1023*'fnd base rates'!L$107)\n+($E1023*'fnd base rates'!L$108)\n+($F1023*'fnd base rates'!L$109)\n+($G1023*'fnd base rates'!L$110)\n+($H1023*'fnd base rates'!L$111)\n+($I1023*'fnd base rates'!L$112)\n+($J1023*'fnd base rates'!L$113)\n+($K1023*'fnd base rates'!L$114)\n+($M1023*'fnd base rates'!L$116)\n+($N1023*'fnd base rates'!L$117)\n+($O1023*'fnd base rates'!L$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,12)))","v":7605.7059900000004},{"$f":"(($D1023*'fnd base rates'!M$107)\n+($E1023*'fnd base rates'!M$108)\n+($F1023*'fnd base rates'!M$109)\n+($G1023*'fnd base rates'!M$110)\n+($H1023*'fnd base rates'!M$111)\n+($I1023*'fnd base rates'!M$112)\n+($J1023*'fnd base rates'!M$113)\n+($K1023*'fnd base rates'!M$114)\n+($M1023*'fnd base rates'!M$116)\n+($N1023*'fnd base rates'!M$117)\n+($O1023*'fnd base rates'!M$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,13)))","v":0},63043.801778207999,null,3517239044,"3517","239","044",1,3,63043.801778207999,21015,8090,12925,null,null,null,null,null,null,0,null,0]
["3517",3517239052,"MAP ACADEMY",{"$f":"'fnd enro'!D1024","v":0},{"$f":"'fnd enro'!E1024","v":0},{"$f":"'fnd enro'!F1024","v":0},{"$f":"'fnd enro'!G1024","v":0},{"$f":"'fnd enro'!H1024","v":0},{"$f":"'fnd enro'!I1024","v":17},{"$f":"'fnd enro'!J1024","v":0},{"$f":"'fnd enro'!K1024","v":0.66810000000000003},{"$f":"'fnd enro'!L1024","v":0},{"$f":"'fnd enro'!M1024","v":0},{"$f":"'fnd enro'!N1024","v":0},{"$f":"'fnd enro'!O1024","v":0},{"$f":"'fnd enro'!P1024","v":9},{"$f":"'fnd enro'!R1024","v":17},1.036,{"$f":"VALUE('fnd enro'!Q1024)","v":6},null,{"$f":"(($D1024*'fnd base rates'!C$107)\n+($E1024*'fnd base rates'!C$108)\n+($F1024*'fnd base rates'!C$109)\n+($G1024*'fnd base rates'!C$110)\n+($H1024*'fnd base rates'!C$111)\n+($I1024*'fnd base rates'!C$112)\n+($J1024*'fnd base rates'!C$113)\n+($K1024*'fnd base rates'!C$114)\n+($M1024*'fnd base rates'!C$116)\n+($N1024*'fnd base rates'!C$117)\n+($O1024*'fnd base rates'!C$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,3)))\n*$R1024","v":10723.036695756},{"$f":"(($D1024*'fnd base rates'!D$107)\n+($E1024*'fnd base rates'!D$108)\n+($F1024*'fnd base rates'!D$109)\n+($G1024*'fnd base rates'!D$110)\n+($H1024*'fnd base rates'!D$111)\n+($I1024*'fnd base rates'!D$112)\n+($J1024*'fnd base rates'!D$113)\n+($K1024*'fnd base rates'!D$114)\n+($M1024*'fnd base rates'!D$116)\n+($N1024*'fnd base rates'!D$117)\n+($O1024*'fnd base rates'!D$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,4)))\n*$R1024","v":17484.706679999999},{"$f":"(($D1024*'fnd base rates'!E$107)\n+($E1024*'fnd base rates'!E$108)\n+($F1024*'fnd base rates'!E$109)\n+($G1024*'fnd base rates'!E$110)\n+($H1024*'fnd base rates'!E$111)\n+($I1024*'fnd base rates'!E$112)\n+($J1024*'fnd base rates'!E$113)\n+($K1024*'fnd base rates'!E$114)\n+($M1024*'fnd base rates'!E$116)\n+($N1024*'fnd base rates'!E$117)\n+($O1024*'fnd base rates'!E$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,5)))\n*$R1024","v":123125.00671480801},{"$f":"(($D1024*'fnd base rates'!F$107)\n+($E1024*'fnd base rates'!F$108)\n+($F1024*'fnd base rates'!F$109)\n+($G1024*'fnd base rates'!F$110)\n+($H1024*'fnd base rates'!F$111)\n+($I1024*'fnd base rates'!F$112)\n+($J1024*'fnd base rates'!F$113)\n+($K1024*'fnd base rates'!F$114)\n+($M1024*'fnd base rates'!F$116)\n+($N1024*'fnd base rates'!F$117)\n+($O1024*'fnd base rates'!F$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,6)))\n*$R1024","v":16660.686516712001},{"$f":"(($D1024*'fnd base rates'!G$107)\n+($E1024*'fnd base rates'!G$108)\n+($F1024*'fnd base rates'!G$109)\n+($G1024*'fnd base rates'!G$110)\n+($H1024*'fnd base rates'!G$111)\n+($I1024*'fnd base rates'!G$112)\n+($J1024*'fnd base rates'!G$113)\n+($K1024*'fnd base rates'!G$114)\n+($M1024*'fnd base rates'!G$116)\n+($N1024*'fnd base rates'!G$117)\n+($O1024*'fnd base rates'!G$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,7)))\n*$R1024","v":4585.0388006080002},{"$f":"(($D1024*'fnd base rates'!H$107)\n+($E1024*'fnd base rates'!H$108)\n+($F1024*'fnd base rates'!H$109)\n+($G1024*'fnd base rates'!H$110)\n+($H1024*'fnd base rates'!H$111)\n+($I1024*'fnd base rates'!H$112)\n+($J1024*'fnd base rates'!H$113)\n+($K1024*'fnd base rates'!H$114)\n+($M1024*'fnd base rates'!H$116)\n+($N1024*'fnd base rates'!H$117)\n+($O1024*'fnd base rates'!H$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,8)))","v":15139.82662},{"$f":"(($D1024*'fnd base rates'!I$107)\n+($E1024*'fnd base rates'!I$108)\n+($F1024*'fnd base rates'!I$109)\n+($G1024*'fnd base rates'!I$110)\n+($H1024*'fnd base rates'!I$111)\n+($I1024*'fnd base rates'!I$112)\n+($J1024*'fnd base rates'!I$113)\n+($K1024*'fnd base rates'!I$114)\n+($M1024*'fnd base rates'!I$116)\n+($N1024*'fnd base rates'!I$117)\n+($O1024*'fnd base rates'!I$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,9)))\n*$R1024","v":9215.4272000000019},{"$f":"(($D1024*'fnd base rates'!J$107)\n+($E1024*'fnd base rates'!J$108)\n+($F1024*'fnd base rates'!J$109)\n+($G1024*'fnd base rates'!J$110)\n+($H1024*'fnd base rates'!J$111)\n+($I1024*'fnd base rates'!J$112)\n+($J1024*'fnd base rates'!J$113)\n+($K1024*'fnd base rates'!J$114)\n+($M1024*'fnd base rates'!J$116)\n+($N1024*'fnd base rates'!J$117)\n+($O1024*'fnd base rates'!J$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,10)))\n*$R1024","v":17303.126960000001},{"$f":"(($D1024*'fnd base rates'!K$107)\n+($E1024*'fnd base rates'!K$108)\n+($F1024*'fnd base rates'!K$109)\n+($G1024*'fnd base rates'!K$110)\n+($H1024*'fnd base rates'!K$111)\n+($I1024*'fnd base rates'!K$112)\n+($J1024*'fnd base rates'!K$113)\n+($K1024*'fnd base rates'!K$114)\n+($M1024*'fnd base rates'!K$116)\n+($N1024*'fnd base rates'!K$117)\n+($O1024*'fnd base rates'!K$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,11)))\n*$R1024","v":21494.777078628002},{"$f":"(($D1024*'fnd base rates'!L$107)\n+($E1024*'fnd base rates'!L$108)\n+($F1024*'fnd base rates'!L$109)\n+($G1024*'fnd base rates'!L$110)\n+($H1024*'fnd base rates'!L$111)\n+($I1024*'fnd base rates'!L$112)\n+($J1024*'fnd base rates'!L$113)\n+($K1024*'fnd base rates'!L$114)\n+($M1024*'fnd base rates'!L$116)\n+($N1024*'fnd base rates'!L$117)\n+($O1024*'fnd base rates'!L$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,12)))","v":34052.63061},{"$f":"(($D1024*'fnd base rates'!M$107)\n+($E1024*'fnd base rates'!M$108)\n+($F1024*'fnd base rates'!M$109)\n+($G1024*'fnd base rates'!M$110)\n+($H1024*'fnd base rates'!M$111)\n+($I1024*'fnd base rates'!M$112)\n+($J1024*'fnd base rates'!M$113)\n+($K1024*'fnd base rates'!M$114)\n+($M1024*'fnd base rates'!M$116)\n+($N1024*'fnd base rates'!M$117)\n+($O1024*'fnd base rates'!M$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,13)))","v":0},269784.26387651201,null,3517239052,"3517","239","052",1,17,269784.26387651201,15870,-3075,18945,null,null,null,null,null,null,0,null,0]
["3517",3517239072,"MAP ACADEMY",{"$f":"'fnd enro'!D1025","v":0},{"$f":"'fnd enro'!E1025","v":0},{"$f":"'fnd enro'!F1025","v":0},{"$f":"'fnd enro'!G1025","v":0},{"$f":"'fnd enro'!H1025","v":0},{"$f":"'fnd enro'!I1025","v":1},{"$f":"'fnd enro'!J1025","v":0},{"$f":"'fnd enro'!K1025","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1025","v":0},{"$f":"'fnd enro'!M1025","v":0},{"$f":"'fnd enro'!N1025","v":0},{"$f":"'fnd enro'!O1025","v":0},{"$f":"'fnd enro'!P1025","v":1},{"$f":"'fnd enro'!R1025","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1025)","v":6},null,{"$f":"(($D1025*'fnd base rates'!C$107)\n+($E1025*'fnd base rates'!C$108)\n+($F1025*'fnd base rates'!C$109)\n+($G1025*'fnd base rates'!C$110)\n+($H1025*'fnd base rates'!C$111)\n+($I1025*'fnd base rates'!C$112)\n+($J1025*'fnd base rates'!C$113)\n+($K1025*'fnd base rates'!C$114)\n+($M1025*'fnd base rates'!C$116)\n+($N1025*'fnd base rates'!C$117)\n+($O1025*'fnd base rates'!C$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,3)))\n*$R1025","v":666.22975386799999},{"$f":"(($D1025*'fnd base rates'!D$107)\n+($E1025*'fnd base rates'!D$108)\n+($F1025*'fnd base rates'!D$109)\n+($G1025*'fnd base rates'!D$110)\n+($H1025*'fnd base rates'!D$111)\n+($I1025*'fnd base rates'!D$112)\n+($J1025*'fnd base rates'!D$113)\n+($K1025*'fnd base rates'!D$114)\n+($M1025*'fnd base rates'!D$116)\n+($N1025*'fnd base rates'!D$117)\n+($O1025*'fnd base rates'!D$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,4)))\n*$R1025","v":1196.54892},{"$f":"(($D1025*'fnd base rates'!E$107)\n+($E1025*'fnd base rates'!E$108)\n+($F1025*'fnd base rates'!E$109)\n+($G1025*'fnd base rates'!E$110)\n+($H1025*'fnd base rates'!E$111)\n+($I1025*'fnd base rates'!E$112)\n+($J1025*'fnd base rates'!E$113)\n+($K1025*'fnd base rates'!E$114)\n+($M1025*'fnd base rates'!E$116)\n+($N1025*'fnd base rates'!E$117)\n+($O1025*'fnd base rates'!E$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,5)))\n*$R1025","v":8882.9986632240016},{"$f":"(($D1025*'fnd base rates'!F$107)\n+($E1025*'fnd base rates'!F$108)\n+($F1025*'fnd base rates'!F$109)\n+($G1025*'fnd base rates'!F$110)\n+($H1025*'fnd base rates'!F$111)\n+($I1025*'fnd base rates'!F$112)\n+($J1025*'fnd base rates'!F$113)\n+($K1025*'fnd base rates'!F$114)\n+($M1025*'fnd base rates'!F$116)\n+($N1025*'fnd base rates'!F$117)\n+($O1025*'fnd base rates'!F$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,6)))\n*$R1025","v":980.0403833360001},{"$f":"(($D1025*'fnd base rates'!G$107)\n+($E1025*'fnd base rates'!G$108)\n+($F1025*'fnd base rates'!G$109)\n+($G1025*'fnd base rates'!G$110)\n+($H1025*'fnd base rates'!G$111)\n+($I1025*'fnd base rates'!G$112)\n+($J1025*'fnd base rates'!G$113)\n+($K1025*'fnd base rates'!G$114)\n+($M1025*'fnd base rates'!G$116)\n+($N1025*'fnd base rates'!G$117)\n+($O1025*'fnd base rates'!G$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,7)))\n*$R1025","v":349.28759062399996},{"$f":"(($D1025*'fnd base rates'!H$107)\n+($E1025*'fnd base rates'!H$108)\n+($F1025*'fnd base rates'!H$109)\n+($G1025*'fnd base rates'!H$110)\n+($H1025*'fnd base rates'!H$111)\n+($I1025*'fnd base rates'!H$112)\n+($J1025*'fnd base rates'!H$113)\n+($K1025*'fnd base rates'!H$114)\n+($M1025*'fnd base rates'!H$116)\n+($N1025*'fnd base rates'!H$117)\n+($O1025*'fnd base rates'!H$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,8)))","v":902.35685999999998},{"$f":"(($D1025*'fnd base rates'!I$107)\n+($E1025*'fnd base rates'!I$108)\n+($F1025*'fnd base rates'!I$109)\n+($G1025*'fnd base rates'!I$110)\n+($H1025*'fnd base rates'!I$111)\n+($I1025*'fnd base rates'!I$112)\n+($J1025*'fnd base rates'!I$113)\n+($K1025*'fnd base rates'!I$114)\n+($M1025*'fnd base rates'!I$116)\n+($N1025*'fnd base rates'!I$117)\n+($O1025*'fnd base rates'!I$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,9)))\n*$R1025","v":608.50495999999998},{"$f":"(($D1025*'fnd base rates'!J$107)\n+($E1025*'fnd base rates'!J$108)\n+($F1025*'fnd base rates'!J$109)\n+($G1025*'fnd base rates'!J$110)\n+($H1025*'fnd base rates'!J$111)\n+($I1025*'fnd base rates'!J$112)\n+($J1025*'fnd base rates'!J$113)\n+($K1025*'fnd base rates'!J$114)\n+($M1025*'fnd base rates'!J$116)\n+($N1025*'fnd base rates'!J$117)\n+($O1025*'fnd base rates'!J$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,10)))\n*$R1025","v":1362.9823199999998},{"$f":"(($D1025*'fnd base rates'!K$107)\n+($E1025*'fnd base rates'!K$108)\n+($F1025*'fnd base rates'!K$109)\n+($G1025*'fnd base rates'!K$110)\n+($H1025*'fnd base rates'!K$111)\n+($I1025*'fnd base rates'!K$112)\n+($J1025*'fnd base rates'!K$113)\n+($K1025*'fnd base rates'!K$114)\n+($M1025*'fnd base rates'!K$116)\n+($N1025*'fnd base rates'!K$117)\n+($O1025*'fnd base rates'!K$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,11)))\n*$R1025","v":1264.398651684},{"$f":"(($D1025*'fnd base rates'!L$107)\n+($E1025*'fnd base rates'!L$108)\n+($F1025*'fnd base rates'!L$109)\n+($G1025*'fnd base rates'!L$110)\n+($H1025*'fnd base rates'!L$111)\n+($I1025*'fnd base rates'!L$112)\n+($J1025*'fnd base rates'!L$113)\n+($K1025*'fnd base rates'!L$114)\n+($M1025*'fnd base rates'!L$116)\n+($N1025*'fnd base rates'!L$117)\n+($O1025*'fnd base rates'!L$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,12)))","v":2273.8253299999997},{"$f":"(($D1025*'fnd base rates'!M$107)\n+($E1025*'fnd base rates'!M$108)\n+($F1025*'fnd base rates'!M$109)\n+($G1025*'fnd base rates'!M$110)\n+($H1025*'fnd base rates'!M$111)\n+($I1025*'fnd base rates'!M$112)\n+($J1025*'fnd base rates'!M$113)\n+($K1025*'fnd base rates'!M$114)\n+($M1025*'fnd base rates'!M$116)\n+($N1025*'fnd base rates'!M$117)\n+($O1025*'fnd base rates'!M$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,13)))","v":0},18487.173432736003,null,3517239072,"3517","239","072",1,1,18487.173432736003,18487,0,18487,null,null,null,null,null,null,0,null,0]
["3517",3517239082,"MAP ACADEMY",{"$f":"'fnd enro'!D1026","v":0},{"$f":"'fnd enro'!E1026","v":0},{"$f":"'fnd enro'!F1026","v":0},{"$f":"'fnd enro'!G1026","v":0},{"$f":"'fnd enro'!H1026","v":0},{"$f":"'fnd enro'!I1026","v":2},{"$f":"'fnd enro'!J1026","v":0},{"$f":"'fnd enro'!K1026","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1026","v":0},{"$f":"'fnd enro'!M1026","v":0},{"$f":"'fnd enro'!N1026","v":0},{"$f":"'fnd enro'!O1026","v":0},{"$f":"'fnd enro'!P1026","v":0},{"$f":"'fnd enro'!R1026","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1026)","v":2},null,{"$f":"(($D1026*'fnd base rates'!C$107)\n+($E1026*'fnd base rates'!C$108)\n+($F1026*'fnd base rates'!C$109)\n+($G1026*'fnd base rates'!C$110)\n+($H1026*'fnd base rates'!C$111)\n+($I1026*'fnd base rates'!C$112)\n+($J1026*'fnd base rates'!C$113)\n+($K1026*'fnd base rates'!C$114)\n+($M1026*'fnd base rates'!C$116)\n+($N1026*'fnd base rates'!C$117)\n+($O1026*'fnd base rates'!C$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,3)))\n*$R1026","v":1181.7422277359999},{"$f":"(($D1026*'fnd base rates'!D$107)\n+($E1026*'fnd base rates'!D$108)\n+($F1026*'fnd base rates'!D$109)\n+($G1026*'fnd base rates'!D$110)\n+($H1026*'fnd base rates'!D$111)\n+($I1026*'fnd base rates'!D$112)\n+($J1026*'fnd base rates'!D$113)\n+($K1026*'fnd base rates'!D$114)\n+($M1026*'fnd base rates'!D$116)\n+($N1026*'fnd base rates'!D$117)\n+($O1026*'fnd base rates'!D$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,4)))\n*$R1026","v":1678.9415999999999},{"$f":"(($D1026*'fnd base rates'!E$107)\n+($E1026*'fnd base rates'!E$108)\n+($F1026*'fnd base rates'!E$109)\n+($G1026*'fnd base rates'!E$110)\n+($H1026*'fnd base rates'!E$111)\n+($I1026*'fnd base rates'!E$112)\n+($J1026*'fnd base rates'!E$113)\n+($K1026*'fnd base rates'!E$114)\n+($M1026*'fnd base rates'!E$116)\n+($N1026*'fnd base rates'!E$117)\n+($O1026*'fnd base rates'!E$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,5)))\n*$R1026","v":10794.504686448001},{"$f":"(($D1026*'fnd base rates'!F$107)\n+($E1026*'fnd base rates'!F$108)\n+($F1026*'fnd base rates'!F$109)\n+($G1026*'fnd base rates'!F$110)\n+($H1026*'fnd base rates'!F$111)\n+($I1026*'fnd base rates'!F$112)\n+($J1026*'fnd base rates'!F$113)\n+($K1026*'fnd base rates'!F$114)\n+($M1026*'fnd base rates'!F$116)\n+($N1026*'fnd base rates'!F$117)\n+($O1026*'fnd base rates'!F$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,6)))\n*$R1026","v":1960.0807666720002},{"$f":"(($D1026*'fnd base rates'!G$107)\n+($E1026*'fnd base rates'!G$108)\n+($F1026*'fnd base rates'!G$109)\n+($G1026*'fnd base rates'!G$110)\n+($H1026*'fnd base rates'!G$111)\n+($I1026*'fnd base rates'!G$112)\n+($J1026*'fnd base rates'!G$113)\n+($K1026*'fnd base rates'!G$114)\n+($M1026*'fnd base rates'!G$116)\n+($N1026*'fnd base rates'!G$117)\n+($O1026*'fnd base rates'!G$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,7)))\n*$R1026","v":360.36262124800004},{"$f":"(($D1026*'fnd base rates'!H$107)\n+($E1026*'fnd base rates'!H$108)\n+($F1026*'fnd base rates'!H$109)\n+($G1026*'fnd base rates'!H$110)\n+($H1026*'fnd base rates'!H$111)\n+($I1026*'fnd base rates'!H$112)\n+($J1026*'fnd base rates'!H$113)\n+($K1026*'fnd base rates'!H$114)\n+($M1026*'fnd base rates'!H$116)\n+($N1026*'fnd base rates'!H$117)\n+($O1026*'fnd base rates'!H$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D1026*'fnd base rates'!I$107)\n+($E1026*'fnd base rates'!I$108)\n+($F1026*'fnd base rates'!I$109)\n+($G1026*'fnd base rates'!I$110)\n+($H1026*'fnd base rates'!I$111)\n+($I1026*'fnd base rates'!I$112)\n+($J1026*'fnd base rates'!I$113)\n+($K1026*'fnd base rates'!I$114)\n+($M1026*'fnd base rates'!I$116)\n+($N1026*'fnd base rates'!I$117)\n+($O1026*'fnd base rates'!I$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,9)))\n*$R1026","v":934.72064},{"$f":"(($D1026*'fnd base rates'!J$107)\n+($E1026*'fnd base rates'!J$108)\n+($F1026*'fnd base rates'!J$109)\n+($G1026*'fnd base rates'!J$110)\n+($H1026*'fnd base rates'!J$111)\n+($I1026*'fnd base rates'!J$112)\n+($J1026*'fnd base rates'!J$113)\n+($K1026*'fnd base rates'!J$114)\n+($M1026*'fnd base rates'!J$116)\n+($N1026*'fnd base rates'!J$117)\n+($O1026*'fnd base rates'!J$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,10)))\n*$R1026","v":1259.07152},{"$f":"(($D1026*'fnd base rates'!K$107)\n+($E1026*'fnd base rates'!K$108)\n+($F1026*'fnd base rates'!K$109)\n+($G1026*'fnd base rates'!K$110)\n+($H1026*'fnd base rates'!K$111)\n+($I1026*'fnd base rates'!K$112)\n+($J1026*'fnd base rates'!K$113)\n+($K1026*'fnd base rates'!K$114)\n+($M1026*'fnd base rates'!K$116)\n+($N1026*'fnd base rates'!K$117)\n+($O1026*'fnd base rates'!K$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,11)))\n*$R1026","v":2528.797303368},{"$f":"(($D1026*'fnd base rates'!L$107)\n+($E1026*'fnd base rates'!L$108)\n+($F1026*'fnd base rates'!L$109)\n+($G1026*'fnd base rates'!L$110)\n+($H1026*'fnd base rates'!L$111)\n+($I1026*'fnd base rates'!L$112)\n+($J1026*'fnd base rates'!L$113)\n+($K1026*'fnd base rates'!L$114)\n+($M1026*'fnd base rates'!L$116)\n+($N1026*'fnd base rates'!L$117)\n+($O1026*'fnd base rates'!L$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D1026*'fnd base rates'!M$107)\n+($E1026*'fnd base rates'!M$108)\n+($F1026*'fnd base rates'!M$109)\n+($G1026*'fnd base rates'!M$110)\n+($H1026*'fnd base rates'!M$111)\n+($I1026*'fnd base rates'!M$112)\n+($J1026*'fnd base rates'!M$113)\n+($K1026*'fnd base rates'!M$114)\n+($M1026*'fnd base rates'!M$116)\n+($N1026*'fnd base rates'!M$117)\n+($O1026*'fnd base rates'!M$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,13)))","v":0},25849.925745472003,null,3517239082,"3517","239","082",1,2,25849.925745472003,12925,-8090,21015,null,null,null,null,null,null,0,null,0]
["3517",3517239083,"MAP ACADEMY",{"$f":"'fnd enro'!D1027","v":0},{"$f":"'fnd enro'!E1027","v":0},{"$f":"'fnd enro'!F1027","v":0},{"$f":"'fnd enro'!G1027","v":0},{"$f":"'fnd enro'!H1027","v":0},{"$f":"'fnd enro'!I1027","v":2},{"$f":"'fnd enro'!J1027","v":0},{"$f":"'fnd enro'!K1027","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1027","v":0},{"$f":"'fnd enro'!M1027","v":0},{"$f":"'fnd enro'!N1027","v":0},{"$f":"'fnd enro'!O1027","v":0},{"$f":"'fnd enro'!P1027","v":1},{"$f":"'fnd enro'!R1027","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1027)","v":6},null,{"$f":"(($D1027*'fnd base rates'!C$107)\n+($E1027*'fnd base rates'!C$108)\n+($F1027*'fnd base rates'!C$109)\n+($G1027*'fnd base rates'!C$110)\n+($H1027*'fnd base rates'!C$111)\n+($I1027*'fnd base rates'!C$112)\n+($J1027*'fnd base rates'!C$113)\n+($K1027*'fnd base rates'!C$114)\n+($M1027*'fnd base rates'!C$116)\n+($N1027*'fnd base rates'!C$117)\n+($O1027*'fnd base rates'!C$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,3)))\n*$R1027","v":1257.1008677359998},{"$f":"(($D1027*'fnd base rates'!D$107)\n+($E1027*'fnd base rates'!D$108)\n+($F1027*'fnd base rates'!D$109)\n+($G1027*'fnd base rates'!D$110)\n+($H1027*'fnd base rates'!D$111)\n+($I1027*'fnd base rates'!D$112)\n+($J1027*'fnd base rates'!D$113)\n+($K1027*'fnd base rates'!D$114)\n+($M1027*'fnd base rates'!D$116)\n+($N1027*'fnd base rates'!D$117)\n+($O1027*'fnd base rates'!D$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,4)))\n*$R1027","v":2036.01972},{"$f":"(($D1027*'fnd base rates'!E$107)\n+($E1027*'fnd base rates'!E$108)\n+($F1027*'fnd base rates'!E$109)\n+($G1027*'fnd base rates'!E$110)\n+($H1027*'fnd base rates'!E$111)\n+($I1027*'fnd base rates'!E$112)\n+($J1027*'fnd base rates'!E$113)\n+($K1027*'fnd base rates'!E$114)\n+($M1027*'fnd base rates'!E$116)\n+($N1027*'fnd base rates'!E$117)\n+($O1027*'fnd base rates'!E$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,5)))\n*$R1027","v":14280.251006447999},{"$f":"(($D1027*'fnd base rates'!F$107)\n+($E1027*'fnd base rates'!F$108)\n+($F1027*'fnd base rates'!F$109)\n+($G1027*'fnd base rates'!F$110)\n+($H1027*'fnd base rates'!F$111)\n+($I1027*'fnd base rates'!F$112)\n+($J1027*'fnd base rates'!F$113)\n+($K1027*'fnd base rates'!F$114)\n+($M1027*'fnd base rates'!F$116)\n+($N1027*'fnd base rates'!F$117)\n+($O1027*'fnd base rates'!F$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,6)))\n*$R1027","v":1960.0807666720002},{"$f":"(($D1027*'fnd base rates'!G$107)\n+($E1027*'fnd base rates'!G$108)\n+($F1027*'fnd base rates'!G$109)\n+($G1027*'fnd base rates'!G$110)\n+($H1027*'fnd base rates'!G$111)\n+($I1027*'fnd base rates'!G$112)\n+($J1027*'fnd base rates'!G$113)\n+($K1027*'fnd base rates'!G$114)\n+($M1027*'fnd base rates'!G$116)\n+($N1027*'fnd base rates'!G$117)\n+($O1027*'fnd base rates'!G$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,7)))\n*$R1027","v":529.46890124800007},{"$f":"(($D1027*'fnd base rates'!H$107)\n+($E1027*'fnd base rates'!H$108)\n+($F1027*'fnd base rates'!H$109)\n+($G1027*'fnd base rates'!H$110)\n+($H1027*'fnd base rates'!H$111)\n+($I1027*'fnd base rates'!H$112)\n+($J1027*'fnd base rates'!H$113)\n+($K1027*'fnd base rates'!H$114)\n+($M1027*'fnd base rates'!H$116)\n+($N1027*'fnd base rates'!H$117)\n+($O1027*'fnd base rates'!H$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,8)))","v":1779.68372},{"$f":"(($D1027*'fnd base rates'!I$107)\n+($E1027*'fnd base rates'!I$108)\n+($F1027*'fnd base rates'!I$109)\n+($G1027*'fnd base rates'!I$110)\n+($H1027*'fnd base rates'!I$111)\n+($I1027*'fnd base rates'!I$112)\n+($J1027*'fnd base rates'!I$113)\n+($K1027*'fnd base rates'!I$114)\n+($M1027*'fnd base rates'!I$116)\n+($N1027*'fnd base rates'!I$117)\n+($O1027*'fnd base rates'!I$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,9)))\n*$R1027","v":1075.86528},{"$f":"(($D1027*'fnd base rates'!J$107)\n+($E1027*'fnd base rates'!J$108)\n+($F1027*'fnd base rates'!J$109)\n+($G1027*'fnd base rates'!J$110)\n+($H1027*'fnd base rates'!J$111)\n+($I1027*'fnd base rates'!J$112)\n+($J1027*'fnd base rates'!J$113)\n+($K1027*'fnd base rates'!J$114)\n+($M1027*'fnd base rates'!J$116)\n+($N1027*'fnd base rates'!J$117)\n+($O1027*'fnd base rates'!J$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,10)))\n*$R1027","v":1992.5180800000001},{"$f":"(($D1027*'fnd base rates'!K$107)\n+($E1027*'fnd base rates'!K$108)\n+($F1027*'fnd base rates'!K$109)\n+($G1027*'fnd base rates'!K$110)\n+($H1027*'fnd base rates'!K$111)\n+($I1027*'fnd base rates'!K$112)\n+($J1027*'fnd base rates'!K$113)\n+($K1027*'fnd base rates'!K$114)\n+($M1027*'fnd base rates'!K$116)\n+($N1027*'fnd base rates'!K$117)\n+($O1027*'fnd base rates'!K$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,11)))\n*$R1027","v":2528.797303368},{"$f":"(($D1027*'fnd base rates'!L$107)\n+($E1027*'fnd base rates'!L$108)\n+($F1027*'fnd base rates'!L$109)\n+($G1027*'fnd base rates'!L$110)\n+($H1027*'fnd base rates'!L$111)\n+($I1027*'fnd base rates'!L$112)\n+($J1027*'fnd base rates'!L$113)\n+($K1027*'fnd base rates'!L$114)\n+($M1027*'fnd base rates'!L$116)\n+($N1027*'fnd base rates'!L$117)\n+($O1027*'fnd base rates'!L$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,12)))","v":3972.3506600000001},{"$f":"(($D1027*'fnd base rates'!M$107)\n+($E1027*'fnd base rates'!M$108)\n+($F1027*'fnd base rates'!M$109)\n+($G1027*'fnd base rates'!M$110)\n+($H1027*'fnd base rates'!M$111)\n+($I1027*'fnd base rates'!M$112)\n+($J1027*'fnd base rates'!M$113)\n+($K1027*'fnd base rates'!M$114)\n+($M1027*'fnd base rates'!M$116)\n+($N1027*'fnd base rates'!M$117)\n+($O1027*'fnd base rates'!M$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,13)))","v":0},31412.136305471999,null,3517239083,"3517","239","083",1,2,31412.136305471999,15706,{"$f":"AO1027-AQ1027","v":-164},15870,null,null,null,null,null,null,0,null,0]
["3517",3517239094,"MAP ACADEMY",{"$f":"'fnd enro'!D1028","v":0},{"$f":"'fnd enro'!E1028","v":0},{"$f":"'fnd enro'!F1028","v":0},{"$f":"'fnd enro'!G1028","v":0},{"$f":"'fnd enro'!H1028","v":0},{"$f":"'fnd enro'!I1028","v":2},{"$f":"'fnd enro'!J1028","v":0},{"$f":"'fnd enro'!K1028","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1028","v":0},{"$f":"'fnd enro'!M1028","v":0},{"$f":"'fnd enro'!N1028","v":0},{"$f":"'fnd enro'!O1028","v":0},{"$f":"'fnd enro'!P1028","v":2},{"$f":"'fnd enro'!R1028","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1028)","v":8},null,{"$f":"(($D1028*'fnd base rates'!C$107)\n+($E1028*'fnd base rates'!C$108)\n+($F1028*'fnd base rates'!C$109)\n+($G1028*'fnd base rates'!C$110)\n+($H1028*'fnd base rates'!C$111)\n+($I1028*'fnd base rates'!C$112)\n+($J1028*'fnd base rates'!C$113)\n+($K1028*'fnd base rates'!C$114)\n+($M1028*'fnd base rates'!C$116)\n+($N1028*'fnd base rates'!C$117)\n+($O1028*'fnd base rates'!C$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,3)))\n*$R1028","v":1357.282067736},{"$f":"(($D1028*'fnd base rates'!D$107)\n+($E1028*'fnd base rates'!D$108)\n+($F1028*'fnd base rates'!D$109)\n+($G1028*'fnd base rates'!D$110)\n+($H1028*'fnd base rates'!D$111)\n+($I1028*'fnd base rates'!D$112)\n+($J1028*'fnd base rates'!D$113)\n+($K1028*'fnd base rates'!D$114)\n+($M1028*'fnd base rates'!D$116)\n+($N1028*'fnd base rates'!D$117)\n+($O1028*'fnd base rates'!D$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,4)))\n*$R1028","v":2510.6009599999998},{"$f":"(($D1028*'fnd base rates'!E$107)\n+($E1028*'fnd base rates'!E$108)\n+($F1028*'fnd base rates'!E$109)\n+($G1028*'fnd base rates'!E$110)\n+($H1028*'fnd base rates'!E$111)\n+($I1028*'fnd base rates'!E$112)\n+($J1028*'fnd base rates'!E$113)\n+($K1028*'fnd base rates'!E$114)\n+($M1028*'fnd base rates'!E$116)\n+($N1028*'fnd base rates'!E$117)\n+($O1028*'fnd base rates'!E$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,5)))\n*$R1028","v":18913.160126448001},{"$f":"(($D1028*'fnd base rates'!F$107)\n+($E1028*'fnd base rates'!F$108)\n+($F1028*'fnd base rates'!F$109)\n+($G1028*'fnd base rates'!F$110)\n+($H1028*'fnd base rates'!F$111)\n+($I1028*'fnd base rates'!F$112)\n+($J1028*'fnd base rates'!F$113)\n+($K1028*'fnd base rates'!F$114)\n+($M1028*'fnd base rates'!F$116)\n+($N1028*'fnd base rates'!F$117)\n+($O1028*'fnd base rates'!F$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,6)))\n*$R1028","v":1960.0807666720002},{"$f":"(($D1028*'fnd base rates'!G$107)\n+($E1028*'fnd base rates'!G$108)\n+($F1028*'fnd base rates'!G$109)\n+($G1028*'fnd base rates'!G$110)\n+($H1028*'fnd base rates'!G$111)\n+($I1028*'fnd base rates'!G$112)\n+($J1028*'fnd base rates'!G$113)\n+($K1028*'fnd base rates'!G$114)\n+($M1028*'fnd base rates'!G$116)\n+($N1028*'fnd base rates'!G$117)\n+($O1028*'fnd base rates'!G$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,7)))\n*$R1028","v":754.22910124800001},{"$f":"(($D1028*'fnd base rates'!H$107)\n+($E1028*'fnd base rates'!H$108)\n+($F1028*'fnd base rates'!H$109)\n+($G1028*'fnd base rates'!H$110)\n+($H1028*'fnd base rates'!H$111)\n+($I1028*'fnd base rates'!H$112)\n+($J1028*'fnd base rates'!H$113)\n+($K1028*'fnd base rates'!H$114)\n+($M1028*'fnd base rates'!H$116)\n+($N1028*'fnd base rates'!H$117)\n+($O1028*'fnd base rates'!H$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,8)))","v":1812.95372},{"$f":"(($D1028*'fnd base rates'!I$107)\n+($E1028*'fnd base rates'!I$108)\n+($F1028*'fnd base rates'!I$109)\n+($G1028*'fnd base rates'!I$110)\n+($H1028*'fnd base rates'!I$111)\n+($I1028*'fnd base rates'!I$112)\n+($J1028*'fnd base rates'!I$113)\n+($K1028*'fnd base rates'!I$114)\n+($M1028*'fnd base rates'!I$116)\n+($N1028*'fnd base rates'!I$117)\n+($O1028*'fnd base rates'!I$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,9)))\n*$R1028","v":1263.46416},{"$f":"(($D1028*'fnd base rates'!J$107)\n+($E1028*'fnd base rates'!J$108)\n+($F1028*'fnd base rates'!J$109)\n+($G1028*'fnd base rates'!J$110)\n+($H1028*'fnd base rates'!J$111)\n+($I1028*'fnd base rates'!J$112)\n+($J1028*'fnd base rates'!J$113)\n+($K1028*'fnd base rates'!J$114)\n+($M1028*'fnd base rates'!J$116)\n+($N1028*'fnd base rates'!J$117)\n+($O1028*'fnd base rates'!J$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,10)))\n*$R1028","v":2967.3319200000005},{"$f":"(($D1028*'fnd base rates'!K$107)\n+($E1028*'fnd base rates'!K$108)\n+($F1028*'fnd base rates'!K$109)\n+($G1028*'fnd base rates'!K$110)\n+($H1028*'fnd base rates'!K$111)\n+($I1028*'fnd base rates'!K$112)\n+($J1028*'fnd base rates'!K$113)\n+($K1028*'fnd base rates'!K$114)\n+($M1028*'fnd base rates'!K$116)\n+($N1028*'fnd base rates'!K$117)\n+($O1028*'fnd base rates'!K$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,11)))\n*$R1028","v":2528.797303368},{"$f":"(($D1028*'fnd base rates'!L$107)\n+($E1028*'fnd base rates'!L$108)\n+($F1028*'fnd base rates'!L$109)\n+($G1028*'fnd base rates'!L$110)\n+($H1028*'fnd base rates'!L$111)\n+($I1028*'fnd base rates'!L$112)\n+($J1028*'fnd base rates'!L$113)\n+($K1028*'fnd base rates'!L$114)\n+($M1028*'fnd base rates'!L$116)\n+($N1028*'fnd base rates'!L$117)\n+($O1028*'fnd base rates'!L$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,12)))","v":4736.97066},{"$f":"(($D1028*'fnd base rates'!M$107)\n+($E1028*'fnd base rates'!M$108)\n+($F1028*'fnd base rates'!M$109)\n+($G1028*'fnd base rates'!M$110)\n+($H1028*'fnd base rates'!M$111)\n+($I1028*'fnd base rates'!M$112)\n+($J1028*'fnd base rates'!M$113)\n+($K1028*'fnd base rates'!M$114)\n+($M1028*'fnd base rates'!M$116)\n+($N1028*'fnd base rates'!M$117)\n+($O1028*'fnd base rates'!M$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,13)))","v":0},38804.870785471998,null,3517239094,"3517","239","094",1,2,38804.870785471998,19402,915,18487,null,null,null,null,null,null,0,null,0]
["3517",3517239095,"MAP ACADEMY",{"$f":"'fnd enro'!D1029","v":0},{"$f":"'fnd enro'!E1029","v":0},{"$f":"'fnd enro'!F1029","v":0},{"$f":"'fnd enro'!G1029","v":0},{"$f":"'fnd enro'!H1029","v":0},{"$f":"'fnd enro'!I1029","v":2},{"$f":"'fnd enro'!J1029","v":0},{"$f":"'fnd enro'!K1029","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1029","v":0},{"$f":"'fnd enro'!M1029","v":0},{"$f":"'fnd enro'!N1029","v":0},{"$f":"'fnd enro'!O1029","v":0},{"$f":"'fnd enro'!P1029","v":2},{"$f":"'fnd enro'!R1029","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1029)","v":12},null,{"$f":"(($D1029*'fnd base rates'!C$107)\n+($E1029*'fnd base rates'!C$108)\n+($F1029*'fnd base rates'!C$109)\n+($G1029*'fnd base rates'!C$110)\n+($H1029*'fnd base rates'!C$111)\n+($I1029*'fnd base rates'!C$112)\n+($J1029*'fnd base rates'!C$113)\n+($K1029*'fnd base rates'!C$114)\n+($M1029*'fnd base rates'!C$116)\n+($N1029*'fnd base rates'!C$117)\n+($O1029*'fnd base rates'!C$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,3)))\n*$R1029","v":1419.8564677359998},{"$f":"(($D1029*'fnd base rates'!D$107)\n+($E1029*'fnd base rates'!D$108)\n+($F1029*'fnd base rates'!D$109)\n+($G1029*'fnd base rates'!D$110)\n+($H1029*'fnd base rates'!D$111)\n+($I1029*'fnd base rates'!D$112)\n+($J1029*'fnd base rates'!D$113)\n+($K1029*'fnd base rates'!D$114)\n+($M1029*'fnd base rates'!D$116)\n+($N1029*'fnd base rates'!D$117)\n+($O1029*'fnd base rates'!D$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,4)))\n*$R1029","v":2807.0834399999999},{"$f":"(($D1029*'fnd base rates'!E$107)\n+($E1029*'fnd base rates'!E$108)\n+($F1029*'fnd base rates'!E$109)\n+($G1029*'fnd base rates'!E$110)\n+($H1029*'fnd base rates'!E$111)\n+($I1029*'fnd base rates'!E$112)\n+($J1029*'fnd base rates'!E$113)\n+($K1029*'fnd base rates'!E$114)\n+($M1029*'fnd base rates'!E$116)\n+($N1029*'fnd base rates'!E$117)\n+($O1029*'fnd base rates'!E$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,5)))\n*$R1029","v":21807.267566447998},{"$f":"(($D1029*'fnd base rates'!F$107)\n+($E1029*'fnd base rates'!F$108)\n+($F1029*'fnd base rates'!F$109)\n+($G1029*'fnd base rates'!F$110)\n+($H1029*'fnd base rates'!F$111)\n+($I1029*'fnd base rates'!F$112)\n+($J1029*'fnd base rates'!F$113)\n+($K1029*'fnd base rates'!F$114)\n+($M1029*'fnd base rates'!F$116)\n+($N1029*'fnd base rates'!F$117)\n+($O1029*'fnd base rates'!F$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,6)))\n*$R1029","v":1960.0807666720002},{"$f":"(($D1029*'fnd base rates'!G$107)\n+($E1029*'fnd base rates'!G$108)\n+($F1029*'fnd base rates'!G$109)\n+($G1029*'fnd base rates'!G$110)\n+($H1029*'fnd base rates'!G$111)\n+($I1029*'fnd base rates'!G$112)\n+($J1029*'fnd base rates'!G$113)\n+($K1029*'fnd base rates'!G$114)\n+($M1029*'fnd base rates'!G$116)\n+($N1029*'fnd base rates'!G$117)\n+($O1029*'fnd base rates'!G$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,7)))\n*$R1029","v":894.62782124800003},{"$f":"(($D1029*'fnd base rates'!H$107)\n+($E1029*'fnd base rates'!H$108)\n+($F1029*'fnd base rates'!H$109)\n+($G1029*'fnd base rates'!H$110)\n+($H1029*'fnd base rates'!H$111)\n+($I1029*'fnd base rates'!H$112)\n+($J1029*'fnd base rates'!H$113)\n+($K1029*'fnd base rates'!H$114)\n+($M1029*'fnd base rates'!H$116)\n+($N1029*'fnd base rates'!H$117)\n+($O1029*'fnd base rates'!H$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,8)))","v":1833.71372},{"$f":"(($D1029*'fnd base rates'!I$107)\n+($E1029*'fnd base rates'!I$108)\n+($F1029*'fnd base rates'!I$109)\n+($G1029*'fnd base rates'!I$110)\n+($H1029*'fnd base rates'!I$111)\n+($I1029*'fnd base rates'!I$112)\n+($J1029*'fnd base rates'!I$113)\n+($K1029*'fnd base rates'!I$114)\n+($M1029*'fnd base rates'!I$116)\n+($N1029*'fnd base rates'!I$117)\n+($O1029*'fnd base rates'!I$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,9)))\n*$R1029","v":1380.6564800000001},{"$f":"(($D1029*'fnd base rates'!J$107)\n+($E1029*'fnd base rates'!J$108)\n+($F1029*'fnd base rates'!J$109)\n+($G1029*'fnd base rates'!J$110)\n+($H1029*'fnd base rates'!J$111)\n+($I1029*'fnd base rates'!J$112)\n+($J1029*'fnd base rates'!J$113)\n+($K1029*'fnd base rates'!J$114)\n+($M1029*'fnd base rates'!J$116)\n+($N1029*'fnd base rates'!J$117)\n+($O1029*'fnd base rates'!J$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,10)))\n*$R1029","v":3576.2927199999995},{"$f":"(($D1029*'fnd base rates'!K$107)\n+($E1029*'fnd base rates'!K$108)\n+($F1029*'fnd base rates'!K$109)\n+($G1029*'fnd base rates'!K$110)\n+($H1029*'fnd base rates'!K$111)\n+($I1029*'fnd base rates'!K$112)\n+($J1029*'fnd base rates'!K$113)\n+($K1029*'fnd base rates'!K$114)\n+($M1029*'fnd base rates'!K$116)\n+($N1029*'fnd base rates'!K$117)\n+($O1029*'fnd base rates'!K$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,11)))\n*$R1029","v":2528.797303368},{"$f":"(($D1029*'fnd base rates'!L$107)\n+($E1029*'fnd base rates'!L$108)\n+($F1029*'fnd base rates'!L$109)\n+($G1029*'fnd base rates'!L$110)\n+($H1029*'fnd base rates'!L$111)\n+($I1029*'fnd base rates'!L$112)\n+($J1029*'fnd base rates'!L$113)\n+($K1029*'fnd base rates'!L$114)\n+($M1029*'fnd base rates'!L$116)\n+($N1029*'fnd base rates'!L$117)\n+($O1029*'fnd base rates'!L$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,12)))","v":5214.6306599999998},{"$f":"(($D1029*'fnd base rates'!M$107)\n+($E1029*'fnd base rates'!M$108)\n+($F1029*'fnd base rates'!M$109)\n+($G1029*'fnd base rates'!M$110)\n+($H1029*'fnd base rates'!M$111)\n+($I1029*'fnd base rates'!M$112)\n+($J1029*'fnd base rates'!M$113)\n+($K1029*'fnd base rates'!M$114)\n+($M1029*'fnd base rates'!M$116)\n+($N1029*'fnd base rates'!M$117)\n+($O1029*'fnd base rates'!M$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,13)))","v":0},43423.006945472,null,3517239095,"3517","239","095",1,2,43423.006945472,21712,8787,12925,null,null,null,null,null,null,0,null,0]
["3517",3517239096,"MAP ACADEMY",{"$f":"'fnd enro'!D1030","v":0},{"$f":"'fnd enro'!E1030","v":0},{"$f":"'fnd enro'!F1030","v":0},{"$f":"'fnd enro'!G1030","v":0},{"$f":"'fnd enro'!H1030","v":0},{"$f":"'fnd enro'!I1030","v":8},{"$f":"'fnd enro'!J1030","v":0},{"$f":"'fnd enro'!K1030","v":0.31440000000000001},{"$f":"'fnd enro'!L1030","v":0},{"$f":"'fnd enro'!M1030","v":0},{"$f":"'fnd enro'!N1030","v":0},{"$f":"'fnd enro'!O1030","v":0},{"$f":"'fnd enro'!P1030","v":8},{"$f":"'fnd enro'!R1030","v":8},1.036,{"$f":"VALUE('fnd enro'!Q1030)","v":8},null,{"$f":"(($D1030*'fnd base rates'!C$107)\n+($E1030*'fnd base rates'!C$108)\n+($F1030*'fnd base rates'!C$109)\n+($G1030*'fnd base rates'!C$110)\n+($H1030*'fnd base rates'!C$111)\n+($I1030*'fnd base rates'!C$112)\n+($J1030*'fnd base rates'!C$113)\n+($K1030*'fnd base rates'!C$114)\n+($M1030*'fnd base rates'!C$116)\n+($N1030*'fnd base rates'!C$117)\n+($O1030*'fnd base rates'!C$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,3)))\n*$R1030","v":5429.1282709440002},{"$f":"(($D1030*'fnd base rates'!D$107)\n+($E1030*'fnd base rates'!D$108)\n+($F1030*'fnd base rates'!D$109)\n+($G1030*'fnd base rates'!D$110)\n+($H1030*'fnd base rates'!D$111)\n+($I1030*'fnd base rates'!D$112)\n+($J1030*'fnd base rates'!D$113)\n+($K1030*'fnd base rates'!D$114)\n+($M1030*'fnd base rates'!D$116)\n+($N1030*'fnd base rates'!D$117)\n+($O1030*'fnd base rates'!D$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,4)))\n*$R1030","v":10042.403839999999},{"$f":"(($D1030*'fnd base rates'!E$107)\n+($E1030*'fnd base rates'!E$108)\n+($F1030*'fnd base rates'!E$109)\n+($G1030*'fnd base rates'!E$110)\n+($H1030*'fnd base rates'!E$111)\n+($I1030*'fnd base rates'!E$112)\n+($J1030*'fnd base rates'!E$113)\n+($K1030*'fnd base rates'!E$114)\n+($M1030*'fnd base rates'!E$116)\n+($N1030*'fnd base rates'!E$117)\n+($O1030*'fnd base rates'!E$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,5)))\n*$R1030","v":75652.640505792006},{"$f":"(($D1030*'fnd base rates'!F$107)\n+($E1030*'fnd base rates'!F$108)\n+($F1030*'fnd base rates'!F$109)\n+($G1030*'fnd base rates'!F$110)\n+($H1030*'fnd base rates'!F$111)\n+($I1030*'fnd base rates'!F$112)\n+($J1030*'fnd base rates'!F$113)\n+($K1030*'fnd base rates'!F$114)\n+($M1030*'fnd base rates'!F$116)\n+($N1030*'fnd base rates'!F$117)\n+($O1030*'fnd base rates'!F$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,6)))\n*$R1030","v":7840.3230666880008},{"$f":"(($D1030*'fnd base rates'!G$107)\n+($E1030*'fnd base rates'!G$108)\n+($F1030*'fnd base rates'!G$109)\n+($G1030*'fnd base rates'!G$110)\n+($H1030*'fnd base rates'!G$111)\n+($I1030*'fnd base rates'!G$112)\n+($J1030*'fnd base rates'!G$113)\n+($K1030*'fnd base rates'!G$114)\n+($M1030*'fnd base rates'!G$116)\n+($N1030*'fnd base rates'!G$117)\n+($O1030*'fnd base rates'!G$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,7)))\n*$R1030","v":3016.916404992},{"$f":"(($D1030*'fnd base rates'!H$107)\n+($E1030*'fnd base rates'!H$108)\n+($F1030*'fnd base rates'!H$109)\n+($G1030*'fnd base rates'!H$110)\n+($H1030*'fnd base rates'!H$111)\n+($I1030*'fnd base rates'!H$112)\n+($J1030*'fnd base rates'!H$113)\n+($K1030*'fnd base rates'!H$114)\n+($M1030*'fnd base rates'!H$116)\n+($N1030*'fnd base rates'!H$117)\n+($O1030*'fnd base rates'!H$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,8)))","v":7251.8148799999999},{"$f":"(($D1030*'fnd base rates'!I$107)\n+($E1030*'fnd base rates'!I$108)\n+($F1030*'fnd base rates'!I$109)\n+($G1030*'fnd base rates'!I$110)\n+($H1030*'fnd base rates'!I$111)\n+($I1030*'fnd base rates'!I$112)\n+($J1030*'fnd base rates'!I$113)\n+($K1030*'fnd base rates'!I$114)\n+($M1030*'fnd base rates'!I$116)\n+($N1030*'fnd base rates'!I$117)\n+($O1030*'fnd base rates'!I$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,9)))\n*$R1030","v":5053.85664},{"$f":"(($D1030*'fnd base rates'!J$107)\n+($E1030*'fnd base rates'!J$108)\n+($F1030*'fnd base rates'!J$109)\n+($G1030*'fnd base rates'!J$110)\n+($H1030*'fnd base rates'!J$111)\n+($I1030*'fnd base rates'!J$112)\n+($J1030*'fnd base rates'!J$113)\n+($K1030*'fnd base rates'!J$114)\n+($M1030*'fnd base rates'!J$116)\n+($N1030*'fnd base rates'!J$117)\n+($O1030*'fnd base rates'!J$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,10)))\n*$R1030","v":11869.327680000002},{"$f":"(($D1030*'fnd base rates'!K$107)\n+($E1030*'fnd base rates'!K$108)\n+($F1030*'fnd base rates'!K$109)\n+($G1030*'fnd base rates'!K$110)\n+($H1030*'fnd base rates'!K$111)\n+($I1030*'fnd base rates'!K$112)\n+($J1030*'fnd base rates'!K$113)\n+($K1030*'fnd base rates'!K$114)\n+($M1030*'fnd base rates'!K$116)\n+($N1030*'fnd base rates'!K$117)\n+($O1030*'fnd base rates'!K$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,11)))\n*$R1030","v":10115.189213472},{"$f":"(($D1030*'fnd base rates'!L$107)\n+($E1030*'fnd base rates'!L$108)\n+($F1030*'fnd base rates'!L$109)\n+($G1030*'fnd base rates'!L$110)\n+($H1030*'fnd base rates'!L$111)\n+($I1030*'fnd base rates'!L$112)\n+($J1030*'fnd base rates'!L$113)\n+($K1030*'fnd base rates'!L$114)\n+($M1030*'fnd base rates'!L$116)\n+($N1030*'fnd base rates'!L$117)\n+($O1030*'fnd base rates'!L$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,12)))","v":18947.88264},{"$f":"(($D1030*'fnd base rates'!M$107)\n+($E1030*'fnd base rates'!M$108)\n+($F1030*'fnd base rates'!M$109)\n+($G1030*'fnd base rates'!M$110)\n+($H1030*'fnd base rates'!M$111)\n+($I1030*'fnd base rates'!M$112)\n+($J1030*'fnd base rates'!M$113)\n+($K1030*'fnd base rates'!M$114)\n+($M1030*'fnd base rates'!M$116)\n+($N1030*'fnd base rates'!M$117)\n+($O1030*'fnd base rates'!M$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,13)))","v":0},155219.48314188799,null,3517239096,"3517","239","096",1,8,155219.48314188799,19402,3696,15706,null,null,null,null,null,null,0,null,0]
["3517",3517239171,"MAP ACADEMY",{"$f":"'fnd enro'!D1031","v":0},{"$f":"'fnd enro'!E1031","v":0},{"$f":"'fnd enro'!F1031","v":0},{"$f":"'fnd enro'!G1031","v":0},{"$f":"'fnd enro'!H1031","v":0},{"$f":"'fnd enro'!I1031","v":13},{"$f":"'fnd enro'!J1031","v":0},{"$f":"'fnd enro'!K1031","v":0.51090000000000002},{"$f":"'fnd enro'!L1031","v":0},{"$f":"'fnd enro'!M1031","v":0},{"$f":"'fnd enro'!N1031","v":0},{"$f":"'fnd enro'!O1031","v":0},{"$f":"'fnd enro'!P1031","v":5},{"$f":"'fnd enro'!R1031","v":13},1.036,{"$f":"VALUE('fnd enro'!Q1031)","v":4},null,{"$f":"(($D1031*'fnd base rates'!C$107)\n+($E1031*'fnd base rates'!C$108)\n+($F1031*'fnd base rates'!C$109)\n+($G1031*'fnd base rates'!C$110)\n+($H1031*'fnd base rates'!C$111)\n+($I1031*'fnd base rates'!C$112)\n+($J1031*'fnd base rates'!C$113)\n+($K1031*'fnd base rates'!C$114)\n+($M1031*'fnd base rates'!C$116)\n+($N1031*'fnd base rates'!C$117)\n+($O1031*'fnd base rates'!C$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,3)))\n*$R1031","v":8009.684680284},{"$f":"(($D1031*'fnd base rates'!D$107)\n+($E1031*'fnd base rates'!D$108)\n+($F1031*'fnd base rates'!D$109)\n+($G1031*'fnd base rates'!D$110)\n+($H1031*'fnd base rates'!D$111)\n+($I1031*'fnd base rates'!D$112)\n+($J1031*'fnd base rates'!D$113)\n+($K1031*'fnd base rates'!D$114)\n+($M1031*'fnd base rates'!D$116)\n+($N1031*'fnd base rates'!D$117)\n+($O1031*'fnd base rates'!D$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,4)))\n*$R1031","v":12468.881599999999},{"$f":"(($D1031*'fnd base rates'!E$107)\n+($E1031*'fnd base rates'!E$108)\n+($F1031*'fnd base rates'!E$109)\n+($G1031*'fnd base rates'!E$110)\n+($H1031*'fnd base rates'!E$111)\n+($I1031*'fnd base rates'!E$112)\n+($J1031*'fnd base rates'!E$113)\n+($K1031*'fnd base rates'!E$114)\n+($M1031*'fnd base rates'!E$116)\n+($N1031*'fnd base rates'!E$117)\n+($O1031*'fnd base rates'!E$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,5)))\n*$R1031","v":85351.367061911995},{"$f":"(($D1031*'fnd base rates'!F$107)\n+($E1031*'fnd base rates'!F$108)\n+($F1031*'fnd base rates'!F$109)\n+($G1031*'fnd base rates'!F$110)\n+($H1031*'fnd base rates'!F$111)\n+($I1031*'fnd base rates'!F$112)\n+($J1031*'fnd base rates'!F$113)\n+($K1031*'fnd base rates'!F$114)\n+($M1031*'fnd base rates'!F$116)\n+($N1031*'fnd base rates'!F$117)\n+($O1031*'fnd base rates'!F$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,6)))\n*$R1031","v":12740.524983368003},{"$f":"(($D1031*'fnd base rates'!G$107)\n+($E1031*'fnd base rates'!G$108)\n+($F1031*'fnd base rates'!G$109)\n+($G1031*'fnd base rates'!G$110)\n+($H1031*'fnd base rates'!G$111)\n+($I1031*'fnd base rates'!G$112)\n+($J1031*'fnd base rates'!G$113)\n+($K1031*'fnd base rates'!G$114)\n+($M1031*'fnd base rates'!G$116)\n+($N1031*'fnd base rates'!G$117)\n+($O1031*'fnd base rates'!G$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,7)))\n*$R1031","v":3079.1602381120001},{"$f":"(($D1031*'fnd base rates'!H$107)\n+($E1031*'fnd base rates'!H$108)\n+($F1031*'fnd base rates'!H$109)\n+($G1031*'fnd base rates'!H$110)\n+($H1031*'fnd base rates'!H$111)\n+($I1031*'fnd base rates'!H$112)\n+($J1031*'fnd base rates'!H$113)\n+($K1031*'fnd base rates'!H$114)\n+($M1031*'fnd base rates'!H$116)\n+($N1031*'fnd base rates'!H$117)\n+($O1031*'fnd base rates'!H$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,8)))","v":11514.249179999999},{"$f":"(($D1031*'fnd base rates'!I$107)\n+($E1031*'fnd base rates'!I$108)\n+($F1031*'fnd base rates'!I$109)\n+($G1031*'fnd base rates'!I$110)\n+($H1031*'fnd base rates'!I$111)\n+($I1031*'fnd base rates'!I$112)\n+($J1031*'fnd base rates'!I$113)\n+($K1031*'fnd base rates'!I$114)\n+($M1031*'fnd base rates'!I$116)\n+($N1031*'fnd base rates'!I$117)\n+($O1031*'fnd base rates'!I$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,9)))\n*$R1031","v":6690.6537600000011},{"$f":"(($D1031*'fnd base rates'!J$107)\n+($E1031*'fnd base rates'!J$108)\n+($F1031*'fnd base rates'!J$109)\n+($G1031*'fnd base rates'!J$110)\n+($H1031*'fnd base rates'!J$111)\n+($I1031*'fnd base rates'!J$112)\n+($J1031*'fnd base rates'!J$113)\n+($K1031*'fnd base rates'!J$114)\n+($M1031*'fnd base rates'!J$116)\n+($N1031*'fnd base rates'!J$117)\n+($O1031*'fnd base rates'!J$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,10)))\n*$R1031","v":11379.506880000001},{"$f":"(($D1031*'fnd base rates'!K$107)\n+($E1031*'fnd base rates'!K$108)\n+($F1031*'fnd base rates'!K$109)\n+($G1031*'fnd base rates'!K$110)\n+($H1031*'fnd base rates'!K$111)\n+($I1031*'fnd base rates'!K$112)\n+($J1031*'fnd base rates'!K$113)\n+($K1031*'fnd base rates'!K$114)\n+($M1031*'fnd base rates'!K$116)\n+($N1031*'fnd base rates'!K$117)\n+($O1031*'fnd base rates'!K$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,11)))\n*$R1031","v":16437.182471892},{"$f":"(($D1031*'fnd base rates'!L$107)\n+($E1031*'fnd base rates'!L$108)\n+($F1031*'fnd base rates'!L$109)\n+($G1031*'fnd base rates'!L$110)\n+($H1031*'fnd base rates'!L$111)\n+($I1031*'fnd base rates'!L$112)\n+($J1031*'fnd base rates'!L$113)\n+($K1031*'fnd base rates'!L$114)\n+($M1031*'fnd base rates'!L$116)\n+($N1031*'fnd base rates'!L$117)\n+($O1031*'fnd base rates'!L$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,12)))","v":24587.379290000001},{"$f":"(($D1031*'fnd base rates'!M$107)\n+($E1031*'fnd base rates'!M$108)\n+($F1031*'fnd base rates'!M$109)\n+($G1031*'fnd base rates'!M$110)\n+($H1031*'fnd base rates'!M$111)\n+($I1031*'fnd base rates'!M$112)\n+($J1031*'fnd base rates'!M$113)\n+($K1031*'fnd base rates'!M$114)\n+($M1031*'fnd base rates'!M$116)\n+($N1031*'fnd base rates'!M$117)\n+($O1031*'fnd base rates'!M$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,13)))","v":0},192258.59014556804,null,3517239171,"3517","239","171",1,13,192258.59014556804,14789,-4613,19402,null,null,null,null,null,null,0,null,0]
["3517",3517239172,"MAP ACADEMY",{"$f":"'fnd enro'!D1032","v":0},{"$f":"'fnd enro'!E1032","v":0},{"$f":"'fnd enro'!F1032","v":0},{"$f":"'fnd enro'!G1032","v":0},{"$f":"'fnd enro'!H1032","v":0},{"$f":"'fnd enro'!I1032","v":2},{"$f":"'fnd enro'!J1032","v":0},{"$f":"'fnd enro'!K1032","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1032","v":0},{"$f":"'fnd enro'!M1032","v":0},{"$f":"'fnd enro'!N1032","v":0},{"$f":"'fnd enro'!O1032","v":0},{"$f":"'fnd enro'!P1032","v":2},{"$f":"'fnd enro'!R1032","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1032)","v":8},null,{"$f":"(($D1032*'fnd base rates'!C$107)\n+($E1032*'fnd base rates'!C$108)\n+($F1032*'fnd base rates'!C$109)\n+($G1032*'fnd base rates'!C$110)\n+($H1032*'fnd base rates'!C$111)\n+($I1032*'fnd base rates'!C$112)\n+($J1032*'fnd base rates'!C$113)\n+($K1032*'fnd base rates'!C$114)\n+($M1032*'fnd base rates'!C$116)\n+($N1032*'fnd base rates'!C$117)\n+($O1032*'fnd base rates'!C$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,3)))\n*$R1032","v":1357.282067736},{"$f":"(($D1032*'fnd base rates'!D$107)\n+($E1032*'fnd base rates'!D$108)\n+($F1032*'fnd base rates'!D$109)\n+($G1032*'fnd base rates'!D$110)\n+($H1032*'fnd base rates'!D$111)\n+($I1032*'fnd base rates'!D$112)\n+($J1032*'fnd base rates'!D$113)\n+($K1032*'fnd base rates'!D$114)\n+($M1032*'fnd base rates'!D$116)\n+($N1032*'fnd base rates'!D$117)\n+($O1032*'fnd base rates'!D$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,4)))\n*$R1032","v":2510.6009599999998},{"$f":"(($D1032*'fnd base rates'!E$107)\n+($E1032*'fnd base rates'!E$108)\n+($F1032*'fnd base rates'!E$109)\n+($G1032*'fnd base rates'!E$110)\n+($H1032*'fnd base rates'!E$111)\n+($I1032*'fnd base rates'!E$112)\n+($J1032*'fnd base rates'!E$113)\n+($K1032*'fnd base rates'!E$114)\n+($M1032*'fnd base rates'!E$116)\n+($N1032*'fnd base rates'!E$117)\n+($O1032*'fnd base rates'!E$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,5)))\n*$R1032","v":18913.160126448001},{"$f":"(($D1032*'fnd base rates'!F$107)\n+($E1032*'fnd base rates'!F$108)\n+($F1032*'fnd base rates'!F$109)\n+($G1032*'fnd base rates'!F$110)\n+($H1032*'fnd base rates'!F$111)\n+($I1032*'fnd base rates'!F$112)\n+($J1032*'fnd base rates'!F$113)\n+($K1032*'fnd base rates'!F$114)\n+($M1032*'fnd base rates'!F$116)\n+($N1032*'fnd base rates'!F$117)\n+($O1032*'fnd base rates'!F$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,6)))\n*$R1032","v":1960.0807666720002},{"$f":"(($D1032*'fnd base rates'!G$107)\n+($E1032*'fnd base rates'!G$108)\n+($F1032*'fnd base rates'!G$109)\n+($G1032*'fnd base rates'!G$110)\n+($H1032*'fnd base rates'!G$111)\n+($I1032*'fnd base rates'!G$112)\n+($J1032*'fnd base rates'!G$113)\n+($K1032*'fnd base rates'!G$114)\n+($M1032*'fnd base rates'!G$116)\n+($N1032*'fnd base rates'!G$117)\n+($O1032*'fnd base rates'!G$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,7)))\n*$R1032","v":754.22910124800001},{"$f":"(($D1032*'fnd base rates'!H$107)\n+($E1032*'fnd base rates'!H$108)\n+($F1032*'fnd base rates'!H$109)\n+($G1032*'fnd base rates'!H$110)\n+($H1032*'fnd base rates'!H$111)\n+($I1032*'fnd base rates'!H$112)\n+($J1032*'fnd base rates'!H$113)\n+($K1032*'fnd base rates'!H$114)\n+($M1032*'fnd base rates'!H$116)\n+($N1032*'fnd base rates'!H$117)\n+($O1032*'fnd base rates'!H$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,8)))","v":1812.95372},{"$f":"(($D1032*'fnd base rates'!I$107)\n+($E1032*'fnd base rates'!I$108)\n+($F1032*'fnd base rates'!I$109)\n+($G1032*'fnd base rates'!I$110)\n+($H1032*'fnd base rates'!I$111)\n+($I1032*'fnd base rates'!I$112)\n+($J1032*'fnd base rates'!I$113)\n+($K1032*'fnd base rates'!I$114)\n+($M1032*'fnd base rates'!I$116)\n+($N1032*'fnd base rates'!I$117)\n+($O1032*'fnd base rates'!I$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,9)))\n*$R1032","v":1263.46416},{"$f":"(($D1032*'fnd base rates'!J$107)\n+($E1032*'fnd base rates'!J$108)\n+($F1032*'fnd base rates'!J$109)\n+($G1032*'fnd base rates'!J$110)\n+($H1032*'fnd base rates'!J$111)\n+($I1032*'fnd base rates'!J$112)\n+($J1032*'fnd base rates'!J$113)\n+($K1032*'fnd base rates'!J$114)\n+($M1032*'fnd base rates'!J$116)\n+($N1032*'fnd base rates'!J$117)\n+($O1032*'fnd base rates'!J$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,10)))\n*$R1032","v":2967.3319200000005},{"$f":"(($D1032*'fnd base rates'!K$107)\n+($E1032*'fnd base rates'!K$108)\n+($F1032*'fnd base rates'!K$109)\n+($G1032*'fnd base rates'!K$110)\n+($H1032*'fnd base rates'!K$111)\n+($I1032*'fnd base rates'!K$112)\n+($J1032*'fnd base rates'!K$113)\n+($K1032*'fnd base rates'!K$114)\n+($M1032*'fnd base rates'!K$116)\n+($N1032*'fnd base rates'!K$117)\n+($O1032*'fnd base rates'!K$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,11)))\n*$R1032","v":2528.797303368},{"$f":"(($D1032*'fnd base rates'!L$107)\n+($E1032*'fnd base rates'!L$108)\n+($F1032*'fnd base rates'!L$109)\n+($G1032*'fnd base rates'!L$110)\n+($H1032*'fnd base rates'!L$111)\n+($I1032*'fnd base rates'!L$112)\n+($J1032*'fnd base rates'!L$113)\n+($K1032*'fnd base rates'!L$114)\n+($M1032*'fnd base rates'!L$116)\n+($N1032*'fnd base rates'!L$117)\n+($O1032*'fnd base rates'!L$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,12)))","v":4736.97066},{"$f":"(($D1032*'fnd base rates'!M$107)\n+($E1032*'fnd base rates'!M$108)\n+($F1032*'fnd base rates'!M$109)\n+($G1032*'fnd base rates'!M$110)\n+($H1032*'fnd base rates'!M$111)\n+($I1032*'fnd base rates'!M$112)\n+($J1032*'fnd base rates'!M$113)\n+($K1032*'fnd base rates'!M$114)\n+($M1032*'fnd base rates'!M$116)\n+($N1032*'fnd base rates'!M$117)\n+($O1032*'fnd base rates'!M$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,13)))","v":0},38804.870785471998,null,3517239172,"3517","239","172",1,2,38804.870785471998,19402,-2310,21712,null,null,null,null,null,null,0,null,0]
["3517",3517239182,"MAP ACADEMY",{"$f":"'fnd enro'!D1033","v":0},{"$f":"'fnd enro'!E1033","v":0},{"$f":"'fnd enro'!F1033","v":0},{"$f":"'fnd enro'!G1033","v":0},{"$f":"'fnd enro'!H1033","v":0},{"$f":"'fnd enro'!I1033","v":8},{"$f":"'fnd enro'!J1033","v":0},{"$f":"'fnd enro'!K1033","v":0.31440000000000001},{"$f":"'fnd enro'!L1033","v":0},{"$f":"'fnd enro'!M1033","v":0},{"$f":"'fnd enro'!N1033","v":0},{"$f":"'fnd enro'!O1033","v":0},{"$f":"'fnd enro'!P1033","v":6},{"$f":"'fnd enro'!R1033","v":8},1.036,{"$f":"VALUE('fnd enro'!Q1033)","v":8},null,{"$f":"(($D1033*'fnd base rates'!C$107)\n+($E1033*'fnd base rates'!C$108)\n+($F1033*'fnd base rates'!C$109)\n+($G1033*'fnd base rates'!C$110)\n+($H1033*'fnd base rates'!C$111)\n+($I1033*'fnd base rates'!C$112)\n+($J1033*'fnd base rates'!C$113)\n+($K1033*'fnd base rates'!C$114)\n+($M1033*'fnd base rates'!C$116)\n+($N1033*'fnd base rates'!C$117)\n+($O1033*'fnd base rates'!C$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,3)))\n*$R1033","v":5253.5884309439989},{"$f":"(($D1033*'fnd base rates'!D$107)\n+($E1033*'fnd base rates'!D$108)\n+($F1033*'fnd base rates'!D$109)\n+($G1033*'fnd base rates'!D$110)\n+($H1033*'fnd base rates'!D$111)\n+($I1033*'fnd base rates'!D$112)\n+($J1033*'fnd base rates'!D$113)\n+($K1033*'fnd base rates'!D$114)\n+($M1033*'fnd base rates'!D$116)\n+($N1033*'fnd base rates'!D$117)\n+($O1033*'fnd base rates'!D$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,4)))\n*$R1033","v":9210.7444800000012},{"$f":"(($D1033*'fnd base rates'!E$107)\n+($E1033*'fnd base rates'!E$108)\n+($F1033*'fnd base rates'!E$109)\n+($G1033*'fnd base rates'!E$110)\n+($H1033*'fnd base rates'!E$111)\n+($I1033*'fnd base rates'!E$112)\n+($J1033*'fnd base rates'!E$113)\n+($K1033*'fnd base rates'!E$114)\n+($M1033*'fnd base rates'!E$116)\n+($N1033*'fnd base rates'!E$117)\n+($O1033*'fnd base rates'!E$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,5)))\n*$R1033","v":67533.985065792003},{"$f":"(($D1033*'fnd base rates'!F$107)\n+($E1033*'fnd base rates'!F$108)\n+($F1033*'fnd base rates'!F$109)\n+($G1033*'fnd base rates'!F$110)\n+($H1033*'fnd base rates'!F$111)\n+($I1033*'fnd base rates'!F$112)\n+($J1033*'fnd base rates'!F$113)\n+($K1033*'fnd base rates'!F$114)\n+($M1033*'fnd base rates'!F$116)\n+($N1033*'fnd base rates'!F$117)\n+($O1033*'fnd base rates'!F$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,6)))\n*$R1033","v":7840.3230666880008},{"$f":"(($D1033*'fnd base rates'!G$107)\n+($E1033*'fnd base rates'!G$108)\n+($F1033*'fnd base rates'!G$109)\n+($G1033*'fnd base rates'!G$110)\n+($H1033*'fnd base rates'!G$111)\n+($I1033*'fnd base rates'!G$112)\n+($J1033*'fnd base rates'!G$113)\n+($K1033*'fnd base rates'!G$114)\n+($M1033*'fnd base rates'!G$116)\n+($N1033*'fnd base rates'!G$117)\n+($O1033*'fnd base rates'!G$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,7)))\n*$R1033","v":2623.0499249919999},{"$f":"(($D1033*'fnd base rates'!H$107)\n+($E1033*'fnd base rates'!H$108)\n+($F1033*'fnd base rates'!H$109)\n+($G1033*'fnd base rates'!H$110)\n+($H1033*'fnd base rates'!H$111)\n+($I1033*'fnd base rates'!H$112)\n+($J1033*'fnd base rates'!H$113)\n+($K1033*'fnd base rates'!H$114)\n+($M1033*'fnd base rates'!H$116)\n+($N1033*'fnd base rates'!H$117)\n+($O1033*'fnd base rates'!H$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,8)))","v":7193.5148799999997},{"$f":"(($D1033*'fnd base rates'!I$107)\n+($E1033*'fnd base rates'!I$108)\n+($F1033*'fnd base rates'!I$109)\n+($G1033*'fnd base rates'!I$110)\n+($H1033*'fnd base rates'!I$111)\n+($I1033*'fnd base rates'!I$112)\n+($J1033*'fnd base rates'!I$113)\n+($K1033*'fnd base rates'!I$114)\n+($M1033*'fnd base rates'!I$116)\n+($N1033*'fnd base rates'!I$117)\n+($O1033*'fnd base rates'!I$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,9)))\n*$R1033","v":4725.11312},{"$f":"(($D1033*'fnd base rates'!J$107)\n+($E1033*'fnd base rates'!J$108)\n+($F1033*'fnd base rates'!J$109)\n+($G1033*'fnd base rates'!J$110)\n+($H1033*'fnd base rates'!J$111)\n+($I1033*'fnd base rates'!J$112)\n+($J1033*'fnd base rates'!J$113)\n+($K1033*'fnd base rates'!J$114)\n+($M1033*'fnd base rates'!J$116)\n+($N1033*'fnd base rates'!J$117)\n+($O1033*'fnd base rates'!J$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,10)))\n*$R1033","v":10161.067279999999},{"$f":"(($D1033*'fnd base rates'!K$107)\n+($E1033*'fnd base rates'!K$108)\n+($F1033*'fnd base rates'!K$109)\n+($G1033*'fnd base rates'!K$110)\n+($H1033*'fnd base rates'!K$111)\n+($I1033*'fnd base rates'!K$112)\n+($J1033*'fnd base rates'!K$113)\n+($K1033*'fnd base rates'!K$114)\n+($M1033*'fnd base rates'!K$116)\n+($N1033*'fnd base rates'!K$117)\n+($O1033*'fnd base rates'!K$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,11)))\n*$R1033","v":10115.189213472},{"$f":"(($D1033*'fnd base rates'!L$107)\n+($E1033*'fnd base rates'!L$108)\n+($F1033*'fnd base rates'!L$109)\n+($G1033*'fnd base rates'!L$110)\n+($H1033*'fnd base rates'!L$111)\n+($I1033*'fnd base rates'!L$112)\n+($J1033*'fnd base rates'!L$113)\n+($K1033*'fnd base rates'!L$114)\n+($M1033*'fnd base rates'!L$116)\n+($N1033*'fnd base rates'!L$117)\n+($O1033*'fnd base rates'!L$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,12)))","v":17607.962639999998},{"$f":"(($D1033*'fnd base rates'!M$107)\n+($E1033*'fnd base rates'!M$108)\n+($F1033*'fnd base rates'!M$109)\n+($G1033*'fnd base rates'!M$110)\n+($H1033*'fnd base rates'!M$111)\n+($I1033*'fnd base rates'!M$112)\n+($J1033*'fnd base rates'!M$113)\n+($K1033*'fnd base rates'!M$114)\n+($M1033*'fnd base rates'!M$116)\n+($N1033*'fnd base rates'!M$117)\n+($O1033*'fnd base rates'!M$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,13)))","v":0},142264.53810188797,null,3517239182,"3517","239","182",1,8,142264.53810188797,17783,-1619,19402,null,null,null,null,null,null,0,null,0]
["3517",3517239189,"MAP ACADEMY",{"$f":"'fnd enro'!D1034","v":0},{"$f":"'fnd enro'!E1034","v":0},{"$f":"'fnd enro'!F1034","v":0},{"$f":"'fnd enro'!G1034","v":0},{"$f":"'fnd enro'!H1034","v":0},{"$f":"'fnd enro'!I1034","v":1},{"$f":"'fnd enro'!J1034","v":0},{"$f":"'fnd enro'!K1034","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1034","v":0},{"$f":"'fnd enro'!M1034","v":0},{"$f":"'fnd enro'!N1034","v":0},{"$f":"'fnd enro'!O1034","v":0},{"$f":"'fnd enro'!P1034","v":1},{"$f":"'fnd enro'!R1034","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1034)","v":3},null,{"$f":"(($D1034*'fnd base rates'!C$107)\n+($E1034*'fnd base rates'!C$108)\n+($F1034*'fnd base rates'!C$109)\n+($G1034*'fnd base rates'!C$110)\n+($H1034*'fnd base rates'!C$111)\n+($I1034*'fnd base rates'!C$112)\n+($J1034*'fnd base rates'!C$113)\n+($K1034*'fnd base rates'!C$114)\n+($M1034*'fnd base rates'!C$116)\n+($N1034*'fnd base rates'!C$117)\n+($O1034*'fnd base rates'!C$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,3)))\n*$R1034","v":653.95315386799996},{"$f":"(($D1034*'fnd base rates'!D$107)\n+($E1034*'fnd base rates'!D$108)\n+($F1034*'fnd base rates'!D$109)\n+($G1034*'fnd base rates'!D$110)\n+($H1034*'fnd base rates'!D$111)\n+($I1034*'fnd base rates'!D$112)\n+($J1034*'fnd base rates'!D$113)\n+($K1034*'fnd base rates'!D$114)\n+($M1034*'fnd base rates'!D$116)\n+($N1034*'fnd base rates'!D$117)\n+($O1034*'fnd base rates'!D$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,4)))\n*$R1034","v":1138.38788},{"$f":"(($D1034*'fnd base rates'!E$107)\n+($E1034*'fnd base rates'!E$108)\n+($F1034*'fnd base rates'!E$109)\n+($G1034*'fnd base rates'!E$110)\n+($H1034*'fnd base rates'!E$111)\n+($I1034*'fnd base rates'!E$112)\n+($J1034*'fnd base rates'!E$113)\n+($K1034*'fnd base rates'!E$114)\n+($M1034*'fnd base rates'!E$116)\n+($N1034*'fnd base rates'!E$117)\n+($O1034*'fnd base rates'!E$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,5)))\n*$R1034","v":8315.1877832240007},{"$f":"(($D1034*'fnd base rates'!F$107)\n+($E1034*'fnd base rates'!F$108)\n+($F1034*'fnd base rates'!F$109)\n+($G1034*'fnd base rates'!F$110)\n+($H1034*'fnd base rates'!F$111)\n+($I1034*'fnd base rates'!F$112)\n+($J1034*'fnd base rates'!F$113)\n+($K1034*'fnd base rates'!F$114)\n+($M1034*'fnd base rates'!F$116)\n+($N1034*'fnd base rates'!F$117)\n+($O1034*'fnd base rates'!F$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,6)))\n*$R1034","v":980.0403833360001},{"$f":"(($D1034*'fnd base rates'!G$107)\n+($E1034*'fnd base rates'!G$108)\n+($F1034*'fnd base rates'!G$109)\n+($G1034*'fnd base rates'!G$110)\n+($H1034*'fnd base rates'!G$111)\n+($I1034*'fnd base rates'!G$112)\n+($J1034*'fnd base rates'!G$113)\n+($K1034*'fnd base rates'!G$114)\n+($M1034*'fnd base rates'!G$116)\n+($N1034*'fnd base rates'!G$117)\n+($O1034*'fnd base rates'!G$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,7)))\n*$R1034","v":321.75071062400008},{"$f":"(($D1034*'fnd base rates'!H$107)\n+($E1034*'fnd base rates'!H$108)\n+($F1034*'fnd base rates'!H$109)\n+($G1034*'fnd base rates'!H$110)\n+($H1034*'fnd base rates'!H$111)\n+($I1034*'fnd base rates'!H$112)\n+($J1034*'fnd base rates'!H$113)\n+($K1034*'fnd base rates'!H$114)\n+($M1034*'fnd base rates'!H$116)\n+($N1034*'fnd base rates'!H$117)\n+($O1034*'fnd base rates'!H$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,8)))","v":898.27686000000006},{"$f":"(($D1034*'fnd base rates'!I$107)\n+($E1034*'fnd base rates'!I$108)\n+($F1034*'fnd base rates'!I$109)\n+($G1034*'fnd base rates'!I$110)\n+($H1034*'fnd base rates'!I$111)\n+($I1034*'fnd base rates'!I$112)\n+($J1034*'fnd base rates'!I$113)\n+($K1034*'fnd base rates'!I$114)\n+($M1034*'fnd base rates'!I$116)\n+($N1034*'fnd base rates'!I$117)\n+($O1034*'fnd base rates'!I$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,9)))\n*$R1034","v":585.51612},{"$f":"(($D1034*'fnd base rates'!J$107)\n+($E1034*'fnd base rates'!J$108)\n+($F1034*'fnd base rates'!J$109)\n+($G1034*'fnd base rates'!J$110)\n+($H1034*'fnd base rates'!J$111)\n+($I1034*'fnd base rates'!J$112)\n+($J1034*'fnd base rates'!J$113)\n+($K1034*'fnd base rates'!J$114)\n+($M1034*'fnd base rates'!J$116)\n+($N1034*'fnd base rates'!J$117)\n+($O1034*'fnd base rates'!J$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,10)))\n*$R1034","v":1243.5108},{"$f":"(($D1034*'fnd base rates'!K$107)\n+($E1034*'fnd base rates'!K$108)\n+($F1034*'fnd base rates'!K$109)\n+($G1034*'fnd base rates'!K$110)\n+($H1034*'fnd base rates'!K$111)\n+($I1034*'fnd base rates'!K$112)\n+($J1034*'fnd base rates'!K$113)\n+($K1034*'fnd base rates'!K$114)\n+($M1034*'fnd base rates'!K$116)\n+($N1034*'fnd base rates'!K$117)\n+($O1034*'fnd base rates'!K$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,11)))\n*$R1034","v":1264.398651684},{"$f":"(($D1034*'fnd base rates'!L$107)\n+($E1034*'fnd base rates'!L$108)\n+($F1034*'fnd base rates'!L$109)\n+($G1034*'fnd base rates'!L$110)\n+($H1034*'fnd base rates'!L$111)\n+($I1034*'fnd base rates'!L$112)\n+($J1034*'fnd base rates'!L$113)\n+($K1034*'fnd base rates'!L$114)\n+($M1034*'fnd base rates'!L$116)\n+($N1034*'fnd base rates'!L$117)\n+($O1034*'fnd base rates'!L$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,12)))","v":2180.1153300000001},{"$f":"(($D1034*'fnd base rates'!M$107)\n+($E1034*'fnd base rates'!M$108)\n+($F1034*'fnd base rates'!M$109)\n+($G1034*'fnd base rates'!M$110)\n+($H1034*'fnd base rates'!M$111)\n+($I1034*'fnd base rates'!M$112)\n+($J1034*'fnd base rates'!M$113)\n+($K1034*'fnd base rates'!M$114)\n+($M1034*'fnd base rates'!M$116)\n+($N1034*'fnd base rates'!M$117)\n+($O1034*'fnd base rates'!M$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,13)))","v":0},17581.137672736,null,3517239189,"3517","239","189",1,1,17581.137672736,17581,2792,14789,null,null,null,null,null,null,0,null,0]
["3517",3517239201,"MAP ACADEMY",{"$f":"'fnd enro'!D1035","v":0},{"$f":"'fnd enro'!E1035","v":0},{"$f":"'fnd enro'!F1035","v":0},{"$f":"'fnd enro'!G1035","v":0},{"$f":"'fnd enro'!H1035","v":0},{"$f":"'fnd enro'!I1035","v":5},{"$f":"'fnd enro'!J1035","v":0},{"$f":"'fnd enro'!K1035","v":0.19650000000000001},{"$f":"'fnd enro'!L1035","v":0},{"$f":"'fnd enro'!M1035","v":0},{"$f":"'fnd enro'!N1035","v":0},{"$f":"'fnd enro'!O1035","v":0},{"$f":"'fnd enro'!P1035","v":5},{"$f":"'fnd enro'!R1035","v":5},{"$f":"VLOOKUP(B1035,charterinfo_b,6)","v":1.036},{"$f":"VALUE('fnd enro'!Q1035)","v":12},null,{"$f":"(($D1035*'fnd base rates'!C$107)\n+($E1035*'fnd base rates'!C$108)\n+($F1035*'fnd base rates'!C$109)\n+($G1035*'fnd base rates'!C$110)\n+($H1035*'fnd base rates'!C$111)\n+($I1035*'fnd base rates'!C$112)\n+($J1035*'fnd base rates'!C$113)\n+($K1035*'fnd base rates'!C$114)\n+($M1035*'fnd base rates'!C$116)\n+($N1035*'fnd base rates'!C$117)\n+($O1035*'fnd base rates'!C$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,3)))\n*$R1035","v":3549.6411693399996},{"$f":"(($D1035*'fnd base rates'!D$107)\n+($E1035*'fnd base rates'!D$108)\n+($F1035*'fnd base rates'!D$109)\n+($G1035*'fnd base rates'!D$110)\n+($H1035*'fnd base rates'!D$111)\n+($I1035*'fnd base rates'!D$112)\n+($J1035*'fnd base rates'!D$113)\n+($K1035*'fnd base rates'!D$114)\n+($M1035*'fnd base rates'!D$116)\n+($N1035*'fnd base rates'!D$117)\n+($O1035*'fnd base rates'!D$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,4)))\n*$R1035","v":7017.7086000000008},{"$f":"(($D1035*'fnd base rates'!E$107)\n+($E1035*'fnd base rates'!E$108)\n+($F1035*'fnd base rates'!E$109)\n+($G1035*'fnd base rates'!E$110)\n+($H1035*'fnd base rates'!E$111)\n+($I1035*'fnd base rates'!E$112)\n+($J1035*'fnd base rates'!E$113)\n+($K1035*'fnd base rates'!E$114)\n+($M1035*'fnd base rates'!E$116)\n+($N1035*'fnd base rates'!E$117)\n+($O1035*'fnd base rates'!E$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,5)))\n*$R1035","v":54518.168916119997},{"$f":"(($D1035*'fnd base rates'!F$107)\n+($E1035*'fnd base rates'!F$108)\n+($F1035*'fnd base rates'!F$109)\n+($G1035*'fnd base rates'!F$110)\n+($H1035*'fnd base rates'!F$111)\n+($I1035*'fnd base rates'!F$112)\n+($J1035*'fnd base rates'!F$113)\n+($K1035*'fnd base rates'!F$114)\n+($M1035*'fnd base rates'!F$116)\n+($N1035*'fnd base rates'!F$117)\n+($O1035*'fnd base rates'!F$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,6)))\n*$R1035","v":4900.201916680001},{"$f":"(($D1035*'fnd base rates'!G$107)\n+($E1035*'fnd base rates'!G$108)\n+($F1035*'fnd base rates'!G$109)\n+($G1035*'fnd base rates'!G$110)\n+($H1035*'fnd base rates'!G$111)\n+($I1035*'fnd base rates'!G$112)\n+($J1035*'fnd base rates'!G$113)\n+($K1035*'fnd base rates'!G$114)\n+($M1035*'fnd base rates'!G$116)\n+($N1035*'fnd base rates'!G$117)\n+($O1035*'fnd base rates'!G$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,7)))\n*$R1035","v":2236.5695531199999},{"$f":"(($D1035*'fnd base rates'!H$107)\n+($E1035*'fnd base rates'!H$108)\n+($F1035*'fnd base rates'!H$109)\n+($G1035*'fnd base rates'!H$110)\n+($H1035*'fnd base rates'!H$111)\n+($I1035*'fnd base rates'!H$112)\n+($J1035*'fnd base rates'!H$113)\n+($K1035*'fnd base rates'!H$114)\n+($M1035*'fnd base rates'!H$116)\n+($N1035*'fnd base rates'!H$117)\n+($O1035*'fnd base rates'!H$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,8)))","v":4584.2842999999993},{"$f":"(($D1035*'fnd base rates'!I$107)\n+($E1035*'fnd base rates'!I$108)\n+($F1035*'fnd base rates'!I$109)\n+($G1035*'fnd base rates'!I$110)\n+($H1035*'fnd base rates'!I$111)\n+($I1035*'fnd base rates'!I$112)\n+($J1035*'fnd base rates'!I$113)\n+($K1035*'fnd base rates'!I$114)\n+($M1035*'fnd base rates'!I$116)\n+($N1035*'fnd base rates'!I$117)\n+($O1035*'fnd base rates'!I$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,9)))\n*$R1035","v":3451.6412},{"$f":"(($D1035*'fnd base rates'!J$107)\n+($E1035*'fnd base rates'!J$108)\n+($F1035*'fnd base rates'!J$109)\n+($G1035*'fnd base rates'!J$110)\n+($H1035*'fnd base rates'!J$111)\n+($I1035*'fnd base rates'!J$112)\n+($J1035*'fnd base rates'!J$113)\n+($K1035*'fnd base rates'!J$114)\n+($M1035*'fnd base rates'!J$116)\n+($N1035*'fnd base rates'!J$117)\n+($O1035*'fnd base rates'!J$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,10)))\n*$R1035","v":8940.7317999999996},{"$f":"(($D1035*'fnd base rates'!K$107)\n+($E1035*'fnd base rates'!K$108)\n+($F1035*'fnd base rates'!K$109)\n+($G1035*'fnd base rates'!K$110)\n+($H1035*'fnd base rates'!K$111)\n+($I1035*'fnd base rates'!K$112)\n+($J1035*'fnd base rates'!K$113)\n+($K1035*'fnd base rates'!K$114)\n+($M1035*'fnd base rates'!K$116)\n+($N1035*'fnd base rates'!K$117)\n+($O1035*'fnd base rates'!K$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,11)))\n*$R1035","v":6321.9932584199996},{"$f":"(($D1035*'fnd base rates'!L$107)\n+($E1035*'fnd base rates'!L$108)\n+($F1035*'fnd base rates'!L$109)\n+($G1035*'fnd base rates'!L$110)\n+($H1035*'fnd base rates'!L$111)\n+($I1035*'fnd base rates'!L$112)\n+($J1035*'fnd base rates'!L$113)\n+($K1035*'fnd base rates'!L$114)\n+($M1035*'fnd base rates'!L$116)\n+($N1035*'fnd base rates'!L$117)\n+($O1035*'fnd base rates'!L$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,12)))","v":13036.576649999999},{"$f":"(($D1035*'fnd base rates'!M$107)\n+($E1035*'fnd base rates'!M$108)\n+($F1035*'fnd base rates'!M$109)\n+($G1035*'fnd base rates'!M$110)\n+($H1035*'fnd base rates'!M$111)\n+($I1035*'fnd base rates'!M$112)\n+($J1035*'fnd base rates'!M$113)\n+($K1035*'fnd base rates'!M$114)\n+($M1035*'fnd base rates'!M$116)\n+($N1035*'fnd base rates'!M$117)\n+($O1035*'fnd base rates'!M$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U1035:AE1035)","v":108557.51736367999},null,{"$f":"B1035","v":3517239201},{"$f":"IF($B1035<499999999,MID($B1035,1,3),MID($B1035,1,4))","v":"3517"},{"$f":"IF($B1035<499999999,MID($B1035,4,3),MID($B1035,5,3))","v":"239"},{"$f":"IF($B1035<499999999,MID($B1035,7,3),MID($B1035,8,3))","v":"201"},{"$f":"IF(VLOOKUP(VALUE(IF(AH1035<499999999,MID(AH1035,4,3),MID(AH1035,5,3))),distinfo,4)=R1035,1,0)","v":1},5,{"$f":"AF1035","v":108557.51736367999},{"$f":"IF(OR(AF1035=0,AM1035=0),0,ROUND(AN1035/AM1035,0))","v":21712},2310,19402,null,null,null,null,null,null,{"$f":"AY1035-AW1035","v":0},null,{"$f":"BA1035-AY1035","v":0}]
["3517",3517239219,"MAP ACADEMY",{"$f":"'fnd enro'!D1036","v":0},{"$f":"'fnd enro'!E1036","v":0},{"$f":"'fnd enro'!F1036","v":0},{"$f":"'fnd enro'!G1036","v":0},{"$f":"'fnd enro'!H1036","v":0},{"$f":"'fnd enro'!I1036","v":1},{"$f":"'fnd enro'!J1036","v":0},{"$f":"'fnd enro'!K1036","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1036","v":0},{"$f":"'fnd enro'!M1036","v":0},{"$f":"'fnd enro'!N1036","v":0},{"$f":"'fnd enro'!O1036","v":0},{"$f":"'fnd enro'!P1036","v":1},{"$f":"'fnd enro'!R1036","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1036)","v":2},null,{"$f":"(($D1036*'fnd base rates'!C$107)\n+($E1036*'fnd base rates'!C$108)\n+($F1036*'fnd base rates'!C$109)\n+($G1036*'fnd base rates'!C$110)\n+($H1036*'fnd base rates'!C$111)\n+($I1036*'fnd base rates'!C$112)\n+($J1036*'fnd base rates'!C$113)\n+($K1036*'fnd base rates'!C$114)\n+($M1036*'fnd base rates'!C$116)\n+($N1036*'fnd base rates'!C$117)\n+($O1036*'fnd base rates'!C$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,3)))\n*$R1036","v":651.37351386799992},{"$f":"(($D1036*'fnd base rates'!D$107)\n+($E1036*'fnd base rates'!D$108)\n+($F1036*'fnd base rates'!D$109)\n+($G1036*'fnd base rates'!D$110)\n+($H1036*'fnd base rates'!D$111)\n+($I1036*'fnd base rates'!D$112)\n+($J1036*'fnd base rates'!D$113)\n+($K1036*'fnd base rates'!D$114)\n+($M1036*'fnd base rates'!D$116)\n+($N1036*'fnd base rates'!D$117)\n+($O1036*'fnd base rates'!D$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,4)))\n*$R1036","v":1126.1423600000001},{"$f":"(($D1036*'fnd base rates'!E$107)\n+($E1036*'fnd base rates'!E$108)\n+($F1036*'fnd base rates'!E$109)\n+($G1036*'fnd base rates'!E$110)\n+($H1036*'fnd base rates'!E$111)\n+($I1036*'fnd base rates'!E$112)\n+($J1036*'fnd base rates'!E$113)\n+($K1036*'fnd base rates'!E$114)\n+($M1036*'fnd base rates'!E$116)\n+($N1036*'fnd base rates'!E$117)\n+($O1036*'fnd base rates'!E$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,5)))\n*$R1036","v":8195.7059032240013},{"$f":"(($D1036*'fnd base rates'!F$107)\n+($E1036*'fnd base rates'!F$108)\n+($F1036*'fnd base rates'!F$109)\n+($G1036*'fnd base rates'!F$110)\n+($H1036*'fnd base rates'!F$111)\n+($I1036*'fnd base rates'!F$112)\n+($J1036*'fnd base rates'!F$113)\n+($K1036*'fnd base rates'!F$114)\n+($M1036*'fnd base rates'!F$116)\n+($N1036*'fnd base rates'!F$117)\n+($O1036*'fnd base rates'!F$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,6)))\n*$R1036","v":980.0403833360001},{"$f":"(($D1036*'fnd base rates'!G$107)\n+($E1036*'fnd base rates'!G$108)\n+($F1036*'fnd base rates'!G$109)\n+($G1036*'fnd base rates'!G$110)\n+($H1036*'fnd base rates'!G$111)\n+($I1036*'fnd base rates'!G$112)\n+($J1036*'fnd base rates'!G$113)\n+($K1036*'fnd base rates'!G$114)\n+($M1036*'fnd base rates'!G$116)\n+($N1036*'fnd base rates'!G$117)\n+($O1036*'fnd base rates'!G$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,7)))\n*$R1036","v":315.95947062400001},{"$f":"(($D1036*'fnd base rates'!H$107)\n+($E1036*'fnd base rates'!H$108)\n+($F1036*'fnd base rates'!H$109)\n+($G1036*'fnd base rates'!H$110)\n+($H1036*'fnd base rates'!H$111)\n+($I1036*'fnd base rates'!H$112)\n+($J1036*'fnd base rates'!H$113)\n+($K1036*'fnd base rates'!H$114)\n+($M1036*'fnd base rates'!H$116)\n+($N1036*'fnd base rates'!H$117)\n+($O1036*'fnd base rates'!H$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,8)))","v":897.41686000000004},{"$f":"(($D1036*'fnd base rates'!I$107)\n+($E1036*'fnd base rates'!I$108)\n+($F1036*'fnd base rates'!I$109)\n+($G1036*'fnd base rates'!I$110)\n+($H1036*'fnd base rates'!I$111)\n+($I1036*'fnd base rates'!I$112)\n+($J1036*'fnd base rates'!I$113)\n+($K1036*'fnd base rates'!I$114)\n+($M1036*'fnd base rates'!I$116)\n+($N1036*'fnd base rates'!I$117)\n+($O1036*'fnd base rates'!I$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,9)))\n*$R1036","v":580.678},{"$f":"(($D1036*'fnd base rates'!J$107)\n+($E1036*'fnd base rates'!J$108)\n+($F1036*'fnd base rates'!J$109)\n+($G1036*'fnd base rates'!J$110)\n+($H1036*'fnd base rates'!J$111)\n+($I1036*'fnd base rates'!J$112)\n+($J1036*'fnd base rates'!J$113)\n+($K1036*'fnd base rates'!J$114)\n+($M1036*'fnd base rates'!J$116)\n+($N1036*'fnd base rates'!J$117)\n+($O1036*'fnd base rates'!J$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,10)))\n*$R1036","v":1218.36708},{"$f":"(($D1036*'fnd base rates'!K$107)\n+($E1036*'fnd base rates'!K$108)\n+($F1036*'fnd base rates'!K$109)\n+($G1036*'fnd base rates'!K$110)\n+($H1036*'fnd base rates'!K$111)\n+($I1036*'fnd base rates'!K$112)\n+($J1036*'fnd base rates'!K$113)\n+($K1036*'fnd base rates'!K$114)\n+($M1036*'fnd base rates'!K$116)\n+($N1036*'fnd base rates'!K$117)\n+($O1036*'fnd base rates'!K$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,11)))\n*$R1036","v":1264.398651684},{"$f":"(($D1036*'fnd base rates'!L$107)\n+($E1036*'fnd base rates'!L$108)\n+($F1036*'fnd base rates'!L$109)\n+($G1036*'fnd base rates'!L$110)\n+($H1036*'fnd base rates'!L$111)\n+($I1036*'fnd base rates'!L$112)\n+($J1036*'fnd base rates'!L$113)\n+($K1036*'fnd base rates'!L$114)\n+($M1036*'fnd base rates'!L$116)\n+($N1036*'fnd base rates'!L$117)\n+($O1036*'fnd base rates'!L$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,12)))","v":2160.3953299999998},{"$f":"(($D1036*'fnd base rates'!M$107)\n+($E1036*'fnd base rates'!M$108)\n+($F1036*'fnd base rates'!M$109)\n+($G1036*'fnd base rates'!M$110)\n+($H1036*'fnd base rates'!M$111)\n+($I1036*'fnd base rates'!M$112)\n+($J1036*'fnd base rates'!M$113)\n+($K1036*'fnd base rates'!M$114)\n+($M1036*'fnd base rates'!M$116)\n+($N1036*'fnd base rates'!M$117)\n+($O1036*'fnd base rates'!M$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,13)))","v":0},17390.477552736,null,3517239219,"3517","239","219",1,1,17390.477552736,17390,-393,17783,null,null,null,null,null,null,0,null,0]
["3517",3517239231,"MAP ACADEMY",{"$f":"'fnd enro'!D1037","v":0},{"$f":"'fnd enro'!E1037","v":0},{"$f":"'fnd enro'!F1037","v":0},{"$f":"'fnd enro'!G1037","v":0},{"$f":"'fnd enro'!H1037","v":0},{"$f":"'fnd enro'!I1037","v":10},{"$f":"'fnd enro'!J1037","v":0},{"$f":"'fnd enro'!K1037","v":0.39300000000000002},{"$f":"'fnd enro'!L1037","v":0},{"$f":"'fnd enro'!M1037","v":0},{"$f":"'fnd enro'!N1037","v":0},{"$f":"'fnd enro'!O1037","v":0},{"$f":"'fnd enro'!P1037","v":8},{"$f":"'fnd enro'!R1037","v":10},1.036,{"$f":"VALUE('fnd enro'!Q1037)","v":4},null,{"$f":"(($D1037*'fnd base rates'!C$107)\n+($E1037*'fnd base rates'!C$108)\n+($F1037*'fnd base rates'!C$109)\n+($G1037*'fnd base rates'!C$110)\n+($H1037*'fnd base rates'!C$111)\n+($I1037*'fnd base rates'!C$112)\n+($J1037*'fnd base rates'!C$113)\n+($K1037*'fnd base rates'!C$114)\n+($M1037*'fnd base rates'!C$116)\n+($N1037*'fnd base rates'!C$117)\n+($O1037*'fnd base rates'!C$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,3)))\n*$R1037","v":6434.0874586800001},{"$f":"(($D1037*'fnd base rates'!D$107)\n+($E1037*'fnd base rates'!D$108)\n+($F1037*'fnd base rates'!D$109)\n+($G1037*'fnd base rates'!D$110)\n+($H1037*'fnd base rates'!D$111)\n+($I1037*'fnd base rates'!D$112)\n+($J1037*'fnd base rates'!D$113)\n+($K1037*'fnd base rates'!D$114)\n+($M1037*'fnd base rates'!D$116)\n+($N1037*'fnd base rates'!D$117)\n+($O1037*'fnd base rates'!D$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,4)))\n*$R1037","v":10883.92592},{"$f":"(($D1037*'fnd base rates'!E$107)\n+($E1037*'fnd base rates'!E$108)\n+($F1037*'fnd base rates'!E$109)\n+($G1037*'fnd base rates'!E$110)\n+($H1037*'fnd base rates'!E$111)\n+($I1037*'fnd base rates'!E$112)\n+($J1037*'fnd base rates'!E$113)\n+($K1037*'fnd base rates'!E$114)\n+($M1037*'fnd base rates'!E$116)\n+($N1037*'fnd base rates'!E$117)\n+($O1037*'fnd base rates'!E$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,5)))\n*$R1037","v":78271.861992239996},{"$f":"(($D1037*'fnd base rates'!F$107)\n+($E1037*'fnd base rates'!F$108)\n+($F1037*'fnd base rates'!F$109)\n+($G1037*'fnd base rates'!F$110)\n+($H1037*'fnd base rates'!F$111)\n+($I1037*'fnd base rates'!F$112)\n+($J1037*'fnd base rates'!F$113)\n+($K1037*'fnd base rates'!F$114)\n+($M1037*'fnd base rates'!F$116)\n+($N1037*'fnd base rates'!F$117)\n+($O1037*'fnd base rates'!F$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,6)))\n*$R1037","v":9800.403833360002},{"$f":"(($D1037*'fnd base rates'!G$107)\n+($E1037*'fnd base rates'!G$108)\n+($F1037*'fnd base rates'!G$109)\n+($G1037*'fnd base rates'!G$110)\n+($H1037*'fnd base rates'!G$111)\n+($I1037*'fnd base rates'!G$112)\n+($J1037*'fnd base rates'!G$113)\n+($K1037*'fnd base rates'!G$114)\n+($M1037*'fnd base rates'!G$116)\n+($N1037*'fnd base rates'!G$117)\n+($O1037*'fnd base rates'!G$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,7)))\n*$R1037","v":2980.6982262399997},{"$f":"(($D1037*'fnd base rates'!H$107)\n+($E1037*'fnd base rates'!H$108)\n+($F1037*'fnd base rates'!H$109)\n+($G1037*'fnd base rates'!H$110)\n+($H1037*'fnd base rates'!H$111)\n+($I1037*'fnd base rates'!H$112)\n+($J1037*'fnd base rates'!H$113)\n+($K1037*'fnd base rates'!H$114)\n+($M1037*'fnd base rates'!H$116)\n+($N1037*'fnd base rates'!H$117)\n+($O1037*'fnd base rates'!H$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,8)))","v":8947.6685999999991},{"$f":"(($D1037*'fnd base rates'!I$107)\n+($E1037*'fnd base rates'!I$108)\n+($F1037*'fnd base rates'!I$109)\n+($G1037*'fnd base rates'!I$110)\n+($H1037*'fnd base rates'!I$111)\n+($I1037*'fnd base rates'!I$112)\n+($J1037*'fnd base rates'!I$113)\n+($K1037*'fnd base rates'!I$114)\n+($M1037*'fnd base rates'!I$116)\n+($N1037*'fnd base rates'!I$117)\n+($O1037*'fnd base rates'!I$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,9)))\n*$R1037","v":5657.5545600000005},{"$f":"(($D1037*'fnd base rates'!J$107)\n+($E1037*'fnd base rates'!J$108)\n+($F1037*'fnd base rates'!J$109)\n+($G1037*'fnd base rates'!J$110)\n+($H1037*'fnd base rates'!J$111)\n+($I1037*'fnd base rates'!J$112)\n+($J1037*'fnd base rates'!J$113)\n+($K1037*'fnd base rates'!J$114)\n+($M1037*'fnd base rates'!J$116)\n+($N1037*'fnd base rates'!J$117)\n+($O1037*'fnd base rates'!J$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,10)))\n*$R1037","v":11408.2248},{"$f":"(($D1037*'fnd base rates'!K$107)\n+($E1037*'fnd base rates'!K$108)\n+($F1037*'fnd base rates'!K$109)\n+($G1037*'fnd base rates'!K$110)\n+($H1037*'fnd base rates'!K$111)\n+($I1037*'fnd base rates'!K$112)\n+($J1037*'fnd base rates'!K$113)\n+($K1037*'fnd base rates'!K$114)\n+($M1037*'fnd base rates'!K$116)\n+($N1037*'fnd base rates'!K$117)\n+($O1037*'fnd base rates'!K$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,11)))\n*$R1037","v":12643.986516839999},{"$f":"(($D1037*'fnd base rates'!L$107)\n+($E1037*'fnd base rates'!L$108)\n+($F1037*'fnd base rates'!L$109)\n+($G1037*'fnd base rates'!L$110)\n+($H1037*'fnd base rates'!L$111)\n+($I1037*'fnd base rates'!L$112)\n+($J1037*'fnd base rates'!L$113)\n+($K1037*'fnd base rates'!L$114)\n+($M1037*'fnd base rates'!L$116)\n+($N1037*'fnd base rates'!L$117)\n+($O1037*'fnd base rates'!L$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,12)))","v":20995.7333},{"$f":"(($D1037*'fnd base rates'!M$107)\n+($E1037*'fnd base rates'!M$108)\n+($F1037*'fnd base rates'!M$109)\n+($G1037*'fnd base rates'!M$110)\n+($H1037*'fnd base rates'!M$111)\n+($I1037*'fnd base rates'!M$112)\n+($J1037*'fnd base rates'!M$113)\n+($K1037*'fnd base rates'!M$114)\n+($M1037*'fnd base rates'!M$116)\n+($N1037*'fnd base rates'!M$117)\n+($O1037*'fnd base rates'!M$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,13)))","v":0},168024.14520736001,null,3517239231,"3517","239","231",1,10,168024.14520736001,16802,-779,17581,null,null,null,null,null,null,0,null,0]
["3517",3517239239,"MAP ACADEMY",{"$f":"'fnd enro'!D1038","v":0},{"$f":"'fnd enro'!E1038","v":0},{"$f":"'fnd enro'!F1038","v":0},{"$f":"'fnd enro'!G1038","v":0},{"$f":"'fnd enro'!H1038","v":0},{"$f":"'fnd enro'!I1038","v":108},{"$f":"'fnd enro'!J1038","v":0},{"$f":"'fnd enro'!K1038","v":4.2443999999999997},{"$f":"'fnd enro'!L1038","v":0},{"$f":"'fnd enro'!M1038","v":0},{"$f":"'fnd enro'!N1038","v":0},{"$f":"'fnd enro'!O1038","v":0},{"$f":"'fnd enro'!P1038","v":77},{"$f":"'fnd enro'!R1038","v":108},1.036,{"$f":"VALUE('fnd enro'!Q1038)","v":6},null,{"$f":"(($D1038*'fnd base rates'!C$107)\n+($E1038*'fnd base rates'!C$108)\n+($F1038*'fnd base rates'!C$109)\n+($G1038*'fnd base rates'!C$110)\n+($H1038*'fnd base rates'!C$111)\n+($I1038*'fnd base rates'!C$112)\n+($J1038*'fnd base rates'!C$113)\n+($K1038*'fnd base rates'!C$114)\n+($M1038*'fnd base rates'!C$116)\n+($N1038*'fnd base rates'!C$117)\n+($O1038*'fnd base rates'!C$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,3)))\n*$R1038","v":69616.695577744002},{"$f":"(($D1038*'fnd base rates'!D$107)\n+($E1038*'fnd base rates'!D$108)\n+($F1038*'fnd base rates'!D$109)\n+($G1038*'fnd base rates'!D$110)\n+($H1038*'fnd base rates'!D$111)\n+($I1038*'fnd base rates'!D$112)\n+($J1038*'fnd base rates'!D$113)\n+($K1038*'fnd base rates'!D$114)\n+($M1038*'fnd base rates'!D$116)\n+($N1038*'fnd base rates'!D$117)\n+($O1038*'fnd base rates'!D$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,4)))\n*$R1038","v":118157.86163999999},{"$f":"(($D1038*'fnd base rates'!E$107)\n+($E1038*'fnd base rates'!E$108)\n+($F1038*'fnd base rates'!E$109)\n+($G1038*'fnd base rates'!E$110)\n+($H1038*'fnd base rates'!E$111)\n+($I1038*'fnd base rates'!E$112)\n+($J1038*'fnd base rates'!E$113)\n+($K1038*'fnd base rates'!E$114)\n+($M1038*'fnd base rates'!E$116)\n+($N1038*'fnd base rates'!E$117)\n+($O1038*'fnd base rates'!E$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,5)))\n*$R1038","v":851305.71970819193},{"$f":"(($D1038*'fnd base rates'!F$107)\n+($E1038*'fnd base rates'!F$108)\n+($F1038*'fnd base rates'!F$109)\n+($G1038*'fnd base rates'!F$110)\n+($H1038*'fnd base rates'!F$111)\n+($I1038*'fnd base rates'!F$112)\n+($J1038*'fnd base rates'!F$113)\n+($K1038*'fnd base rates'!F$114)\n+($M1038*'fnd base rates'!F$116)\n+($N1038*'fnd base rates'!F$117)\n+($O1038*'fnd base rates'!F$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,6)))\n*$R1038","v":105844.36140028801},{"$f":"(($D1038*'fnd base rates'!G$107)\n+($E1038*'fnd base rates'!G$108)\n+($F1038*'fnd base rates'!G$109)\n+($G1038*'fnd base rates'!G$110)\n+($H1038*'fnd base rates'!G$111)\n+($I1038*'fnd base rates'!G$112)\n+($J1038*'fnd base rates'!G$113)\n+($K1038*'fnd base rates'!G$114)\n+($M1038*'fnd base rates'!G$116)\n+($N1038*'fnd base rates'!G$117)\n+($O1038*'fnd base rates'!G$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,7)))\n*$R1038","v":32480.765107392002},{"$f":"(($D1038*'fnd base rates'!H$107)\n+($E1038*'fnd base rates'!H$108)\n+($F1038*'fnd base rates'!H$109)\n+($G1038*'fnd base rates'!H$110)\n+($H1038*'fnd base rates'!H$111)\n+($I1038*'fnd base rates'!H$112)\n+($J1038*'fnd base rates'!H$113)\n+($K1038*'fnd base rates'!H$114)\n+($M1038*'fnd base rates'!H$116)\n+($N1038*'fnd base rates'!H$117)\n+($O1038*'fnd base rates'!H$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,8)))","v":96678.610879999993},{"$f":"(($D1038*'fnd base rates'!I$107)\n+($E1038*'fnd base rates'!I$108)\n+($F1038*'fnd base rates'!I$109)\n+($G1038*'fnd base rates'!I$110)\n+($H1038*'fnd base rates'!I$111)\n+($I1038*'fnd base rates'!I$112)\n+($J1038*'fnd base rates'!I$113)\n+($K1038*'fnd base rates'!I$114)\n+($M1038*'fnd base rates'!I$116)\n+($N1038*'fnd base rates'!I$117)\n+($O1038*'fnd base rates'!I$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,9)))\n*$R1038","v":61343.051840000007},{"$f":"(($D1038*'fnd base rates'!J$107)\n+($E1038*'fnd base rates'!J$108)\n+($F1038*'fnd base rates'!J$109)\n+($G1038*'fnd base rates'!J$110)\n+($H1038*'fnd base rates'!J$111)\n+($I1038*'fnd base rates'!J$112)\n+($J1038*'fnd base rates'!J$113)\n+($K1038*'fnd base rates'!J$114)\n+($M1038*'fnd base rates'!J$116)\n+($N1038*'fnd base rates'!J$117)\n+($O1038*'fnd base rates'!J$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,10)))\n*$R1038","v":124465.24720000001},{"$f":"(($D1038*'fnd base rates'!K$107)\n+($E1038*'fnd base rates'!K$108)\n+($F1038*'fnd base rates'!K$109)\n+($G1038*'fnd base rates'!K$110)\n+($H1038*'fnd base rates'!K$111)\n+($I1038*'fnd base rates'!K$112)\n+($J1038*'fnd base rates'!K$113)\n+($K1038*'fnd base rates'!K$114)\n+($M1038*'fnd base rates'!K$116)\n+($N1038*'fnd base rates'!K$117)\n+($O1038*'fnd base rates'!K$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,11)))\n*$R1038","v":136555.05438187197},{"$f":"(($D1038*'fnd base rates'!L$107)\n+($E1038*'fnd base rates'!L$108)\n+($F1038*'fnd base rates'!L$109)\n+($G1038*'fnd base rates'!L$110)\n+($H1038*'fnd base rates'!L$111)\n+($I1038*'fnd base rates'!L$112)\n+($J1038*'fnd base rates'!L$113)\n+($K1038*'fnd base rates'!L$114)\n+($M1038*'fnd base rates'!L$116)\n+($N1038*'fnd base rates'!L$117)\n+($O1038*'fnd base rates'!L$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,12)))","v":227738.83564},{"$f":"(($D1038*'fnd base rates'!M$107)\n+($E1038*'fnd base rates'!M$108)\n+($F1038*'fnd base rates'!M$109)\n+($G1038*'fnd base rates'!M$110)\n+($H1038*'fnd base rates'!M$111)\n+($I1038*'fnd base rates'!M$112)\n+($J1038*'fnd base rates'!M$113)\n+($K1038*'fnd base rates'!M$114)\n+($M1038*'fnd base rates'!M$116)\n+($N1038*'fnd base rates'!M$117)\n+($O1038*'fnd base rates'!M$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,13)))","v":0},1824186.2033754883,null,3517239239,"3517","239","239",1,108,1824186.2033754883,16891,-4821,21712,null,null,null,null,null,null,0,null,0]
["3517",3517239261,"MAP ACADEMY",{"$f":"'fnd enro'!D1039","v":0},{"$f":"'fnd enro'!E1039","v":0},{"$f":"'fnd enro'!F1039","v":0},{"$f":"'fnd enro'!G1039","v":0},{"$f":"'fnd enro'!H1039","v":0},{"$f":"'fnd enro'!I1039","v":1},{"$f":"'fnd enro'!J1039","v":0},{"$f":"'fnd enro'!K1039","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1039","v":0},{"$f":"'fnd enro'!M1039","v":0},{"$f":"'fnd enro'!N1039","v":0},{"$f":"'fnd enro'!O1039","v":0},{"$f":"'fnd enro'!P1039","v":0},{"$f":"'fnd enro'!R1039","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1039)","v":5},null,{"$f":"(($D1039*'fnd base rates'!C$107)\n+($E1039*'fnd base rates'!C$108)\n+($F1039*'fnd base rates'!C$109)\n+($G1039*'fnd base rates'!C$110)\n+($H1039*'fnd base rates'!C$111)\n+($I1039*'fnd base rates'!C$112)\n+($J1039*'fnd base rates'!C$113)\n+($K1039*'fnd base rates'!C$114)\n+($M1039*'fnd base rates'!C$116)\n+($N1039*'fnd base rates'!C$117)\n+($O1039*'fnd base rates'!C$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,3)))\n*$R1039","v":590.87111386799995},{"$f":"(($D1039*'fnd base rates'!D$107)\n+($E1039*'fnd base rates'!D$108)\n+($F1039*'fnd base rates'!D$109)\n+($G1039*'fnd base rates'!D$110)\n+($H1039*'fnd base rates'!D$111)\n+($I1039*'fnd base rates'!D$112)\n+($J1039*'fnd base rates'!D$113)\n+($K1039*'fnd base rates'!D$114)\n+($M1039*'fnd base rates'!D$116)\n+($N1039*'fnd base rates'!D$117)\n+($O1039*'fnd base rates'!D$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,4)))\n*$R1039","v":839.47079999999994},{"$f":"(($D1039*'fnd base rates'!E$107)\n+($E1039*'fnd base rates'!E$108)\n+($F1039*'fnd base rates'!E$109)\n+($G1039*'fnd base rates'!E$110)\n+($H1039*'fnd base rates'!E$111)\n+($I1039*'fnd base rates'!E$112)\n+($J1039*'fnd base rates'!E$113)\n+($K1039*'fnd base rates'!E$114)\n+($M1039*'fnd base rates'!E$116)\n+($N1039*'fnd base rates'!E$117)\n+($O1039*'fnd base rates'!E$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,5)))\n*$R1039","v":5397.2523432240005},{"$f":"(($D1039*'fnd base rates'!F$107)\n+($E1039*'fnd base rates'!F$108)\n+($F1039*'fnd base rates'!F$109)\n+($G1039*'fnd base rates'!F$110)\n+($H1039*'fnd base rates'!F$111)\n+($I1039*'fnd base rates'!F$112)\n+($J1039*'fnd base rates'!F$113)\n+($K1039*'fnd base rates'!F$114)\n+($M1039*'fnd base rates'!F$116)\n+($N1039*'fnd base rates'!F$117)\n+($O1039*'fnd base rates'!F$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,6)))\n*$R1039","v":980.0403833360001},{"$f":"(($D1039*'fnd base rates'!G$107)\n+($E1039*'fnd base rates'!G$108)\n+($F1039*'fnd base rates'!G$109)\n+($G1039*'fnd base rates'!G$110)\n+($H1039*'fnd base rates'!G$111)\n+($I1039*'fnd base rates'!G$112)\n+($J1039*'fnd base rates'!G$113)\n+($K1039*'fnd base rates'!G$114)\n+($M1039*'fnd base rates'!G$116)\n+($N1039*'fnd base rates'!G$117)\n+($O1039*'fnd base rates'!G$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,7)))\n*$R1039","v":180.18131062400002},{"$f":"(($D1039*'fnd base rates'!H$107)\n+($E1039*'fnd base rates'!H$108)\n+($F1039*'fnd base rates'!H$109)\n+($G1039*'fnd base rates'!H$110)\n+($H1039*'fnd base rates'!H$111)\n+($I1039*'fnd base rates'!H$112)\n+($J1039*'fnd base rates'!H$113)\n+($K1039*'fnd base rates'!H$114)\n+($M1039*'fnd base rates'!H$116)\n+($N1039*'fnd base rates'!H$117)\n+($O1039*'fnd base rates'!H$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D1039*'fnd base rates'!I$107)\n+($E1039*'fnd base rates'!I$108)\n+($F1039*'fnd base rates'!I$109)\n+($G1039*'fnd base rates'!I$110)\n+($H1039*'fnd base rates'!I$111)\n+($I1039*'fnd base rates'!I$112)\n+($J1039*'fnd base rates'!I$113)\n+($K1039*'fnd base rates'!I$114)\n+($M1039*'fnd base rates'!I$116)\n+($N1039*'fnd base rates'!I$117)\n+($O1039*'fnd base rates'!I$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,9)))\n*$R1039","v":467.36032},{"$f":"(($D1039*'fnd base rates'!J$107)\n+($E1039*'fnd base rates'!J$108)\n+($F1039*'fnd base rates'!J$109)\n+($G1039*'fnd base rates'!J$110)\n+($H1039*'fnd base rates'!J$111)\n+($I1039*'fnd base rates'!J$112)\n+($J1039*'fnd base rates'!J$113)\n+($K1039*'fnd base rates'!J$114)\n+($M1039*'fnd base rates'!J$116)\n+($N1039*'fnd base rates'!J$117)\n+($O1039*'fnd base rates'!J$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,10)))\n*$R1039","v":629.53575999999998},{"$f":"(($D1039*'fnd base rates'!K$107)\n+($E1039*'fnd base rates'!K$108)\n+($F1039*'fnd base rates'!K$109)\n+($G1039*'fnd base rates'!K$110)\n+($H1039*'fnd base rates'!K$111)\n+($I1039*'fnd base rates'!K$112)\n+($J1039*'fnd base rates'!K$113)\n+($K1039*'fnd base rates'!K$114)\n+($M1039*'fnd base rates'!K$116)\n+($N1039*'fnd base rates'!K$117)\n+($O1039*'fnd base rates'!K$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,11)))\n*$R1039","v":1264.398651684},{"$f":"(($D1039*'fnd base rates'!L$107)\n+($E1039*'fnd base rates'!L$108)\n+($F1039*'fnd base rates'!L$109)\n+($G1039*'fnd base rates'!L$110)\n+($H1039*'fnd base rates'!L$111)\n+($I1039*'fnd base rates'!L$112)\n+($J1039*'fnd base rates'!L$113)\n+($K1039*'fnd base rates'!L$114)\n+($M1039*'fnd base rates'!L$116)\n+($N1039*'fnd base rates'!L$117)\n+($O1039*'fnd base rates'!L$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D1039*'fnd base rates'!M$107)\n+($E1039*'fnd base rates'!M$108)\n+($F1039*'fnd base rates'!M$109)\n+($G1039*'fnd base rates'!M$110)\n+($H1039*'fnd base rates'!M$111)\n+($I1039*'fnd base rates'!M$112)\n+($J1039*'fnd base rates'!M$113)\n+($K1039*'fnd base rates'!M$114)\n+($M1039*'fnd base rates'!M$116)\n+($N1039*'fnd base rates'!M$117)\n+($O1039*'fnd base rates'!M$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,13)))","v":0},12924.962872736001,null,3517239261,"3517","239","261",1,1,12924.962872736001,12925,-4465,17390,null,null,null,null,null,null,0,null,0]
["3517",3517239264,"MAP ACADEMY",{"$f":"'fnd enro'!D1040","v":0},{"$f":"'fnd enro'!E1040","v":0},{"$f":"'fnd enro'!F1040","v":0},{"$f":"'fnd enro'!G1040","v":0},{"$f":"'fnd enro'!H1040","v":0},{"$f":"'fnd enro'!I1040","v":2},{"$f":"'fnd enro'!J1040","v":0},{"$f":"'fnd enro'!K1040","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1040","v":0},{"$f":"'fnd enro'!M1040","v":0},{"$f":"'fnd enro'!N1040","v":0},{"$f":"'fnd enro'!O1040","v":0},{"$f":"'fnd enro'!P1040","v":0},{"$f":"'fnd enro'!R1040","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1040)","v":3},null,{"$f":"(($D1040*'fnd base rates'!C$107)\n+($E1040*'fnd base rates'!C$108)\n+($F1040*'fnd base rates'!C$109)\n+($G1040*'fnd base rates'!C$110)\n+($H1040*'fnd base rates'!C$111)\n+($I1040*'fnd base rates'!C$112)\n+($J1040*'fnd base rates'!C$113)\n+($K1040*'fnd base rates'!C$114)\n+($M1040*'fnd base rates'!C$116)\n+($N1040*'fnd base rates'!C$117)\n+($O1040*'fnd base rates'!C$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,3)))\n*$R1040","v":1181.7422277359999},{"$f":"(($D1040*'fnd base rates'!D$107)\n+($E1040*'fnd base rates'!D$108)\n+($F1040*'fnd base rates'!D$109)\n+($G1040*'fnd base rates'!D$110)\n+($H1040*'fnd base rates'!D$111)\n+($I1040*'fnd base rates'!D$112)\n+($J1040*'fnd base rates'!D$113)\n+($K1040*'fnd base rates'!D$114)\n+($M1040*'fnd base rates'!D$116)\n+($N1040*'fnd base rates'!D$117)\n+($O1040*'fnd base rates'!D$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,4)))\n*$R1040","v":1678.9415999999999},{"$f":"(($D1040*'fnd base rates'!E$107)\n+($E1040*'fnd base rates'!E$108)\n+($F1040*'fnd base rates'!E$109)\n+($G1040*'fnd base rates'!E$110)\n+($H1040*'fnd base rates'!E$111)\n+($I1040*'fnd base rates'!E$112)\n+($J1040*'fnd base rates'!E$113)\n+($K1040*'fnd base rates'!E$114)\n+($M1040*'fnd base rates'!E$116)\n+($N1040*'fnd base rates'!E$117)\n+($O1040*'fnd base rates'!E$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,5)))\n*$R1040","v":10794.504686448001},{"$f":"(($D1040*'fnd base rates'!F$107)\n+($E1040*'fnd base rates'!F$108)\n+($F1040*'fnd base rates'!F$109)\n+($G1040*'fnd base rates'!F$110)\n+($H1040*'fnd base rates'!F$111)\n+($I1040*'fnd base rates'!F$112)\n+($J1040*'fnd base rates'!F$113)\n+($K1040*'fnd base rates'!F$114)\n+($M1040*'fnd base rates'!F$116)\n+($N1040*'fnd base rates'!F$117)\n+($O1040*'fnd base rates'!F$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,6)))\n*$R1040","v":1960.0807666720002},{"$f":"(($D1040*'fnd base rates'!G$107)\n+($E1040*'fnd base rates'!G$108)\n+($F1040*'fnd base rates'!G$109)\n+($G1040*'fnd base rates'!G$110)\n+($H1040*'fnd base rates'!G$111)\n+($I1040*'fnd base rates'!G$112)\n+($J1040*'fnd base rates'!G$113)\n+($K1040*'fnd base rates'!G$114)\n+($M1040*'fnd base rates'!G$116)\n+($N1040*'fnd base rates'!G$117)\n+($O1040*'fnd base rates'!G$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,7)))\n*$R1040","v":360.36262124800004},{"$f":"(($D1040*'fnd base rates'!H$107)\n+($E1040*'fnd base rates'!H$108)\n+($F1040*'fnd base rates'!H$109)\n+($G1040*'fnd base rates'!H$110)\n+($H1040*'fnd base rates'!H$111)\n+($I1040*'fnd base rates'!H$112)\n+($J1040*'fnd base rates'!H$113)\n+($K1040*'fnd base rates'!H$114)\n+($M1040*'fnd base rates'!H$116)\n+($N1040*'fnd base rates'!H$117)\n+($O1040*'fnd base rates'!H$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D1040*'fnd base rates'!I$107)\n+($E1040*'fnd base rates'!I$108)\n+($F1040*'fnd base rates'!I$109)\n+($G1040*'fnd base rates'!I$110)\n+($H1040*'fnd base rates'!I$111)\n+($I1040*'fnd base rates'!I$112)\n+($J1040*'fnd base rates'!I$113)\n+($K1040*'fnd base rates'!I$114)\n+($M1040*'fnd base rates'!I$116)\n+($N1040*'fnd base rates'!I$117)\n+($O1040*'fnd base rates'!I$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,9)))\n*$R1040","v":934.72064},{"$f":"(($D1040*'fnd base rates'!J$107)\n+($E1040*'fnd base rates'!J$108)\n+($F1040*'fnd base rates'!J$109)\n+($G1040*'fnd base rates'!J$110)\n+($H1040*'fnd base rates'!J$111)\n+($I1040*'fnd base rates'!J$112)\n+($J1040*'fnd base rates'!J$113)\n+($K1040*'fnd base rates'!J$114)\n+($M1040*'fnd base rates'!J$116)\n+($N1040*'fnd base rates'!J$117)\n+($O1040*'fnd base rates'!J$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,10)))\n*$R1040","v":1259.07152},{"$f":"(($D1040*'fnd base rates'!K$107)\n+($E1040*'fnd base rates'!K$108)\n+($F1040*'fnd base rates'!K$109)\n+($G1040*'fnd base rates'!K$110)\n+($H1040*'fnd base rates'!K$111)\n+($I1040*'fnd base rates'!K$112)\n+($J1040*'fnd base rates'!K$113)\n+($K1040*'fnd base rates'!K$114)\n+($M1040*'fnd base rates'!K$116)\n+($N1040*'fnd base rates'!K$117)\n+($O1040*'fnd base rates'!K$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,11)))\n*$R1040","v":2528.797303368},{"$f":"(($D1040*'fnd base rates'!L$107)\n+($E1040*'fnd base rates'!L$108)\n+($F1040*'fnd base rates'!L$109)\n+($G1040*'fnd base rates'!L$110)\n+($H1040*'fnd base rates'!L$111)\n+($I1040*'fnd base rates'!L$112)\n+($J1040*'fnd base rates'!L$113)\n+($K1040*'fnd base rates'!L$114)\n+($M1040*'fnd base rates'!L$116)\n+($N1040*'fnd base rates'!L$117)\n+($O1040*'fnd base rates'!L$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D1040*'fnd base rates'!M$107)\n+($E1040*'fnd base rates'!M$108)\n+($F1040*'fnd base rates'!M$109)\n+($G1040*'fnd base rates'!M$110)\n+($H1040*'fnd base rates'!M$111)\n+($I1040*'fnd base rates'!M$112)\n+($J1040*'fnd base rates'!M$113)\n+($K1040*'fnd base rates'!M$114)\n+($M1040*'fnd base rates'!M$116)\n+($N1040*'fnd base rates'!M$117)\n+($O1040*'fnd base rates'!M$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,13)))","v":0},25849.925745472003,null,3517239264,"3517","239","264",1,2,25849.925745472003,12925,-3877,16802,null,null,null,null,null,null,0,null,0]
["3517",3517239285,"MAP ACADEMY",{"$f":"'fnd enro'!D1041","v":0},{"$f":"'fnd enro'!E1041","v":0},{"$f":"'fnd enro'!F1041","v":0},{"$f":"'fnd enro'!G1041","v":0},{"$f":"'fnd enro'!H1041","v":0},{"$f":"'fnd enro'!I1041","v":1},{"$f":"'fnd enro'!J1041","v":0},{"$f":"'fnd enro'!K1041","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1041","v":0},{"$f":"'fnd enro'!M1041","v":0},{"$f":"'fnd enro'!N1041","v":0},{"$f":"'fnd enro'!O1041","v":0},{"$f":"'fnd enro'!P1041","v":1},{"$f":"'fnd enro'!R1041","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1041)","v":9},null,{"$f":"(($D1041*'fnd base rates'!C$107)\n+($E1041*'fnd base rates'!C$108)\n+($F1041*'fnd base rates'!C$109)\n+($G1041*'fnd base rates'!C$110)\n+($H1041*'fnd base rates'!C$111)\n+($I1041*'fnd base rates'!C$112)\n+($J1041*'fnd base rates'!C$113)\n+($K1041*'fnd base rates'!C$114)\n+($M1041*'fnd base rates'!C$116)\n+($N1041*'fnd base rates'!C$117)\n+($O1041*'fnd base rates'!C$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,3)))\n*$R1041","v":684.83631386800005},{"$f":"(($D1041*'fnd base rates'!D$107)\n+($E1041*'fnd base rates'!D$108)\n+($F1041*'fnd base rates'!D$109)\n+($G1041*'fnd base rates'!D$110)\n+($H1041*'fnd base rates'!D$111)\n+($I1041*'fnd base rates'!D$112)\n+($J1041*'fnd base rates'!D$113)\n+($K1041*'fnd base rates'!D$114)\n+($M1041*'fnd base rates'!D$116)\n+($N1041*'fnd base rates'!D$117)\n+($O1041*'fnd base rates'!D$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,4)))\n*$R1041","v":1284.6814400000001},{"$f":"(($D1041*'fnd base rates'!E$107)\n+($E1041*'fnd base rates'!E$108)\n+($F1041*'fnd base rates'!E$109)\n+($G1041*'fnd base rates'!E$110)\n+($H1041*'fnd base rates'!E$111)\n+($I1041*'fnd base rates'!E$112)\n+($J1041*'fnd base rates'!E$113)\n+($K1041*'fnd base rates'!E$114)\n+($M1041*'fnd base rates'!E$116)\n+($N1041*'fnd base rates'!E$117)\n+($O1041*'fnd base rates'!E$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,5)))\n*$R1041","v":9743.3759432240004},{"$f":"(($D1041*'fnd base rates'!F$107)\n+($E1041*'fnd base rates'!F$108)\n+($F1041*'fnd base rates'!F$109)\n+($G1041*'fnd base rates'!F$110)\n+($H1041*'fnd base rates'!F$111)\n+($I1041*'fnd base rates'!F$112)\n+($J1041*'fnd base rates'!F$113)\n+($K1041*'fnd base rates'!F$114)\n+($M1041*'fnd base rates'!F$116)\n+($N1041*'fnd base rates'!F$117)\n+($O1041*'fnd base rates'!F$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,6)))\n*$R1041","v":980.0403833360001},{"$f":"(($D1041*'fnd base rates'!G$107)\n+($E1041*'fnd base rates'!G$108)\n+($F1041*'fnd base rates'!G$109)\n+($G1041*'fnd base rates'!G$110)\n+($H1041*'fnd base rates'!G$111)\n+($I1041*'fnd base rates'!G$112)\n+($J1041*'fnd base rates'!G$113)\n+($K1041*'fnd base rates'!G$114)\n+($M1041*'fnd base rates'!G$116)\n+($N1041*'fnd base rates'!G$117)\n+($O1041*'fnd base rates'!G$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,7)))\n*$R1041","v":391.02803062400005},{"$f":"(($D1041*'fnd base rates'!H$107)\n+($E1041*'fnd base rates'!H$108)\n+($F1041*'fnd base rates'!H$109)\n+($G1041*'fnd base rates'!H$110)\n+($H1041*'fnd base rates'!H$111)\n+($I1041*'fnd base rates'!H$112)\n+($J1041*'fnd base rates'!H$113)\n+($K1041*'fnd base rates'!H$114)\n+($M1041*'fnd base rates'!H$116)\n+($N1041*'fnd base rates'!H$117)\n+($O1041*'fnd base rates'!H$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,8)))","v":908.51686000000007},{"$f":"(($D1041*'fnd base rates'!I$107)\n+($E1041*'fnd base rates'!I$108)\n+($F1041*'fnd base rates'!I$109)\n+($G1041*'fnd base rates'!I$110)\n+($H1041*'fnd base rates'!I$111)\n+($I1041*'fnd base rates'!I$112)\n+($J1041*'fnd base rates'!I$113)\n+($K1041*'fnd base rates'!I$114)\n+($M1041*'fnd base rates'!I$116)\n+($N1041*'fnd base rates'!I$117)\n+($O1041*'fnd base rates'!I$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,9)))\n*$R1041","v":643.34564},{"$f":"(($D1041*'fnd base rates'!J$107)\n+($E1041*'fnd base rates'!J$108)\n+($F1041*'fnd base rates'!J$109)\n+($G1041*'fnd base rates'!J$110)\n+($H1041*'fnd base rates'!J$111)\n+($I1041*'fnd base rates'!J$112)\n+($J1041*'fnd base rates'!J$113)\n+($K1041*'fnd base rates'!J$114)\n+($M1041*'fnd base rates'!J$116)\n+($N1041*'fnd base rates'!J$117)\n+($O1041*'fnd base rates'!J$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,10)))\n*$R1041","v":1544.02332},{"$f":"(($D1041*'fnd base rates'!K$107)\n+($E1041*'fnd base rates'!K$108)\n+($F1041*'fnd base rates'!K$109)\n+($G1041*'fnd base rates'!K$110)\n+($H1041*'fnd base rates'!K$111)\n+($I1041*'fnd base rates'!K$112)\n+($J1041*'fnd base rates'!K$113)\n+($K1041*'fnd base rates'!K$114)\n+($M1041*'fnd base rates'!K$116)\n+($N1041*'fnd base rates'!K$117)\n+($O1041*'fnd base rates'!K$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,11)))\n*$R1041","v":1264.398651684},{"$f":"(($D1041*'fnd base rates'!L$107)\n+($E1041*'fnd base rates'!L$108)\n+($F1041*'fnd base rates'!L$109)\n+($G1041*'fnd base rates'!L$110)\n+($H1041*'fnd base rates'!L$111)\n+($I1041*'fnd base rates'!L$112)\n+($J1041*'fnd base rates'!L$113)\n+($K1041*'fnd base rates'!L$114)\n+($M1041*'fnd base rates'!L$116)\n+($N1041*'fnd base rates'!L$117)\n+($O1041*'fnd base rates'!L$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,12)))","v":2415.8253299999997},{"$f":"(($D1041*'fnd base rates'!M$107)\n+($E1041*'fnd base rates'!M$108)\n+($F1041*'fnd base rates'!M$109)\n+($G1041*'fnd base rates'!M$110)\n+($H1041*'fnd base rates'!M$111)\n+($I1041*'fnd base rates'!M$112)\n+($J1041*'fnd base rates'!M$113)\n+($K1041*'fnd base rates'!M$114)\n+($M1041*'fnd base rates'!M$116)\n+($N1041*'fnd base rates'!M$117)\n+($O1041*'fnd base rates'!M$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,13)))","v":0},19860.071912735999,null,3517239285,"3517","239","285",1,1,19860.071912735999,19860,2969,16891,null,null,null,null,null,null,0,null,0]
[{"$f":"LEFT(B1042,4)","v":"3517"},3517239293,"MAP ACADEMY",{"$f":"'fnd enro'!D1042","v":0},{"$f":"'fnd enro'!E1042","v":0},{"$f":"'fnd enro'!F1042","v":0},{"$f":"'fnd enro'!G1042","v":0},{"$f":"'fnd enro'!H1042","v":0},{"$f":"'fnd enro'!I1042","v":3},{"$f":"'fnd enro'!J1042","v":0},{"$f":"'fnd enro'!K1042","v":0.1179},{"$f":"'fnd enro'!L1042","v":0},{"$f":"'fnd enro'!M1042","v":0},{"$f":"'fnd enro'!N1042","v":0},{"$f":"'fnd enro'!O1042","v":0},{"$f":"'fnd enro'!P1042","v":2},{"$f":"'fnd enro'!R1042","v":3},1.036,{"$f":"VALUE('fnd enro'!Q1042)","v":10},null,{"$f":"(($D1042*'fnd base rates'!C$107)\n+($E1042*'fnd base rates'!C$108)\n+($F1042*'fnd base rates'!C$109)\n+($G1042*'fnd base rates'!C$110)\n+($H1042*'fnd base rates'!C$111)\n+($I1042*'fnd base rates'!C$112)\n+($J1042*'fnd base rates'!C$113)\n+($K1042*'fnd base rates'!C$114)\n+($M1042*'fnd base rates'!C$116)\n+($N1042*'fnd base rates'!C$117)\n+($O1042*'fnd base rates'!C$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,3)))\n*$R1042","v":1972.9343016039998},{"$f":"(($D1042*'fnd base rates'!D$107)\n+($E1042*'fnd base rates'!D$108)\n+($F1042*'fnd base rates'!D$109)\n+($G1042*'fnd base rates'!D$110)\n+($H1042*'fnd base rates'!D$111)\n+($I1042*'fnd base rates'!D$112)\n+($J1042*'fnd base rates'!D$113)\n+($K1042*'fnd base rates'!D$114)\n+($M1042*'fnd base rates'!D$116)\n+($N1042*'fnd base rates'!D$117)\n+($O1042*'fnd base rates'!D$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,4)))\n*$R1042","v":3467.5955999999996},{"$f":"(($D1042*'fnd base rates'!E$107)\n+($E1042*'fnd base rates'!E$108)\n+($F1042*'fnd base rates'!E$109)\n+($G1042*'fnd base rates'!E$110)\n+($H1042*'fnd base rates'!E$111)\n+($I1042*'fnd base rates'!E$112)\n+($J1042*'fnd base rates'!E$113)\n+($K1042*'fnd base rates'!E$114)\n+($M1042*'fnd base rates'!E$116)\n+($N1042*'fnd base rates'!E$117)\n+($O1042*'fnd base rates'!E$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,5)))\n*$R1042","v":25457.595989672001},{"$f":"(($D1042*'fnd base rates'!F$107)\n+($E1042*'fnd base rates'!F$108)\n+($F1042*'fnd base rates'!F$109)\n+($G1042*'fnd base rates'!F$110)\n+($H1042*'fnd base rates'!F$111)\n+($I1042*'fnd base rates'!F$112)\n+($J1042*'fnd base rates'!F$113)\n+($K1042*'fnd base rates'!F$114)\n+($M1042*'fnd base rates'!F$116)\n+($N1042*'fnd base rates'!F$117)\n+($O1042*'fnd base rates'!F$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,6)))\n*$R1042","v":2940.1211500080003},{"$f":"(($D1042*'fnd base rates'!G$107)\n+($E1042*'fnd base rates'!G$108)\n+($F1042*'fnd base rates'!G$109)\n+($G1042*'fnd base rates'!G$110)\n+($H1042*'fnd base rates'!G$111)\n+($I1042*'fnd base rates'!G$112)\n+($J1042*'fnd base rates'!G$113)\n+($K1042*'fnd base rates'!G$114)\n+($M1042*'fnd base rates'!G$116)\n+($N1042*'fnd base rates'!G$117)\n+($O1042*'fnd base rates'!G$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,7)))\n*$R1042","v":990.06433187200014},{"$f":"(($D1042*'fnd base rates'!H$107)\n+($E1042*'fnd base rates'!H$108)\n+($F1042*'fnd base rates'!H$109)\n+($G1042*'fnd base rates'!H$110)\n+($H1042*'fnd base rates'!H$111)\n+($I1042*'fnd base rates'!H$112)\n+($J1042*'fnd base rates'!H$113)\n+($K1042*'fnd base rates'!H$114)\n+($M1042*'fnd base rates'!H$116)\n+($N1042*'fnd base rates'!H$117)\n+($O1042*'fnd base rates'!H$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,8)))","v":2698.5005799999999},{"$f":"(($D1042*'fnd base rates'!I$107)\n+($E1042*'fnd base rates'!I$108)\n+($F1042*'fnd base rates'!I$109)\n+($G1042*'fnd base rates'!I$110)\n+($H1042*'fnd base rates'!I$111)\n+($I1042*'fnd base rates'!I$112)\n+($J1042*'fnd base rates'!I$113)\n+($K1042*'fnd base rates'!I$114)\n+($M1042*'fnd base rates'!I$116)\n+($N1042*'fnd base rates'!I$117)\n+($O1042*'fnd base rates'!I$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,9)))\n*$R1042","v":1777.2787200000002},{"$f":"(($D1042*'fnd base rates'!J$107)\n+($E1042*'fnd base rates'!J$108)\n+($F1042*'fnd base rates'!J$109)\n+($G1042*'fnd base rates'!J$110)\n+($H1042*'fnd base rates'!J$111)\n+($I1042*'fnd base rates'!J$112)\n+($J1042*'fnd base rates'!J$113)\n+($K1042*'fnd base rates'!J$114)\n+($M1042*'fnd base rates'!J$116)\n+($N1042*'fnd base rates'!J$117)\n+($O1042*'fnd base rates'!J$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,10)))\n*$R1042","v":3838.2556800000002},{"$f":"(($D1042*'fnd base rates'!K$107)\n+($E1042*'fnd base rates'!K$108)\n+($F1042*'fnd base rates'!K$109)\n+($G1042*'fnd base rates'!K$110)\n+($H1042*'fnd base rates'!K$111)\n+($I1042*'fnd base rates'!K$112)\n+($J1042*'fnd base rates'!K$113)\n+($K1042*'fnd base rates'!K$114)\n+($M1042*'fnd base rates'!K$116)\n+($N1042*'fnd base rates'!K$117)\n+($O1042*'fnd base rates'!K$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,11)))\n*$R1042","v":3793.1959550520005},{"$f":"(($D1042*'fnd base rates'!L$107)\n+($E1042*'fnd base rates'!L$108)\n+($F1042*'fnd base rates'!L$109)\n+($G1042*'fnd base rates'!L$110)\n+($H1042*'fnd base rates'!L$111)\n+($I1042*'fnd base rates'!L$112)\n+($J1042*'fnd base rates'!L$113)\n+($K1042*'fnd base rates'!L$114)\n+($M1042*'fnd base rates'!L$116)\n+($N1042*'fnd base rates'!L$117)\n+($O1042*'fnd base rates'!L$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,12)))","v":6624.85599},{"$f":"(($D1042*'fnd base rates'!M$107)\n+($E1042*'fnd base rates'!M$108)\n+($F1042*'fnd base rates'!M$109)\n+($G1042*'fnd base rates'!M$110)\n+($H1042*'fnd base rates'!M$111)\n+($I1042*'fnd base rates'!M$112)\n+($J1042*'fnd base rates'!M$113)\n+($K1042*'fnd base rates'!M$114)\n+($M1042*'fnd base rates'!M$116)\n+($N1042*'fnd base rates'!M$117)\n+($O1042*'fnd base rates'!M$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,13)))","v":0},53560.398298208005,null,3517239293,"3517","239","293",1,3,53560.398298208005,17853,4928,12925,null,null,null,null,null,null,0,null,0]
["3517",3517239310,"MAP ACADEMY",{"$f":"'fnd enro'!D1043","v":0},{"$f":"'fnd enro'!E1043","v":0},{"$f":"'fnd enro'!F1043","v":0},{"$f":"'fnd enro'!G1043","v":0},{"$f":"'fnd enro'!H1043","v":0},{"$f":"'fnd enro'!I1043","v":34},{"$f":"'fnd enro'!J1043","v":0},{"$f":"'fnd enro'!K1043","v":1.3362000000000001},{"$f":"'fnd enro'!L1043","v":0},{"$f":"'fnd enro'!M1043","v":0},{"$f":"'fnd enro'!N1043","v":0},{"$f":"'fnd enro'!O1043","v":0},{"$f":"'fnd enro'!P1043","v":28},{"$f":"'fnd enro'!R1043","v":34},1.036,{"$f":"VALUE('fnd enro'!Q1043)","v":11},null,{"$f":"(($D1043*'fnd base rates'!C$107)\n+($E1043*'fnd base rates'!C$108)\n+($F1043*'fnd base rates'!C$109)\n+($G1043*'fnd base rates'!C$110)\n+($H1043*'fnd base rates'!C$111)\n+($I1043*'fnd base rates'!C$112)\n+($J1043*'fnd base rates'!C$113)\n+($K1043*'fnd base rates'!C$114)\n+($M1043*'fnd base rates'!C$116)\n+($N1043*'fnd base rates'!C$117)\n+($O1043*'fnd base rates'!C$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,3)))\n*$R1043","v":23158.664271512003},{"$f":"(($D1043*'fnd base rates'!D$107)\n+($E1043*'fnd base rates'!D$108)\n+($F1043*'fnd base rates'!D$109)\n+($G1043*'fnd base rates'!D$110)\n+($H1043*'fnd base rates'!D$111)\n+($I1043*'fnd base rates'!D$112)\n+($J1043*'fnd base rates'!D$113)\n+($K1043*'fnd base rates'!D$114)\n+($M1043*'fnd base rates'!D$116)\n+($N1043*'fnd base rates'!D$117)\n+($O1043*'fnd base rates'!D$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,4)))\n*$R1043","v":43083.137439999991},{"$f":"(($D1043*'fnd base rates'!E$107)\n+($E1043*'fnd base rates'!E$108)\n+($F1043*'fnd base rates'!E$109)\n+($G1043*'fnd base rates'!E$110)\n+($H1043*'fnd base rates'!E$111)\n+($I1043*'fnd base rates'!E$112)\n+($J1043*'fnd base rates'!E$113)\n+($K1043*'fnd base rates'!E$114)\n+($M1043*'fnd base rates'!E$116)\n+($N1043*'fnd base rates'!E$117)\n+($O1043*'fnd base rates'!E$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,5)))\n*$R1043","v":325456.64750961604},{"$f":"(($D1043*'fnd base rates'!F$107)\n+($E1043*'fnd base rates'!F$108)\n+($F1043*'fnd base rates'!F$109)\n+($G1043*'fnd base rates'!F$110)\n+($H1043*'fnd base rates'!F$111)\n+($I1043*'fnd base rates'!F$112)\n+($J1043*'fnd base rates'!F$113)\n+($K1043*'fnd base rates'!F$114)\n+($M1043*'fnd base rates'!F$116)\n+($N1043*'fnd base rates'!F$117)\n+($O1043*'fnd base rates'!F$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,6)))\n*$R1043","v":33321.373033424003},{"$f":"(($D1043*'fnd base rates'!G$107)\n+($E1043*'fnd base rates'!G$108)\n+($F1043*'fnd base rates'!G$109)\n+($G1043*'fnd base rates'!G$110)\n+($H1043*'fnd base rates'!G$111)\n+($I1043*'fnd base rates'!G$112)\n+($J1043*'fnd base rates'!G$113)\n+($K1043*'fnd base rates'!G$114)\n+($M1043*'fnd base rates'!G$116)\n+($N1043*'fnd base rates'!G$117)\n+($O1043*'fnd base rates'!G$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,7)))\n*$R1043","v":13012.663761216001},{"$f":"(($D1043*'fnd base rates'!H$107)\n+($E1043*'fnd base rates'!H$108)\n+($F1043*'fnd base rates'!H$109)\n+($G1043*'fnd base rates'!H$110)\n+($H1043*'fnd base rates'!H$111)\n+($I1043*'fnd base rates'!H$112)\n+($J1043*'fnd base rates'!H$113)\n+($K1043*'fnd base rates'!H$114)\n+($M1043*'fnd base rates'!H$116)\n+($N1043*'fnd base rates'!H$117)\n+($O1043*'fnd base rates'!H$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,8)))","v":30848.033239999997},{"$f":"(($D1043*'fnd base rates'!I$107)\n+($E1043*'fnd base rates'!I$108)\n+($F1043*'fnd base rates'!I$109)\n+($G1043*'fnd base rates'!I$110)\n+($H1043*'fnd base rates'!I$111)\n+($I1043*'fnd base rates'!I$112)\n+($J1043*'fnd base rates'!I$113)\n+($K1043*'fnd base rates'!I$114)\n+($M1043*'fnd base rates'!I$116)\n+($N1043*'fnd base rates'!I$117)\n+($O1043*'fnd base rates'!I$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,9)))\n*$R1043","v":21638.186079999999},{"$f":"(($D1043*'fnd base rates'!J$107)\n+($E1043*'fnd base rates'!J$108)\n+($F1043*'fnd base rates'!J$109)\n+($G1043*'fnd base rates'!J$110)\n+($H1043*'fnd base rates'!J$111)\n+($I1043*'fnd base rates'!J$112)\n+($J1043*'fnd base rates'!J$113)\n+($K1043*'fnd base rates'!J$114)\n+($M1043*'fnd base rates'!J$116)\n+($N1043*'fnd base rates'!J$117)\n+($O1043*'fnd base rates'!J$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,10)))\n*$R1043","v":51272.593119999998},{"$f":"(($D1043*'fnd base rates'!K$107)\n+($E1043*'fnd base rates'!K$108)\n+($F1043*'fnd base rates'!K$109)\n+($G1043*'fnd base rates'!K$110)\n+($H1043*'fnd base rates'!K$111)\n+($I1043*'fnd base rates'!K$112)\n+($J1043*'fnd base rates'!K$113)\n+($K1043*'fnd base rates'!K$114)\n+($M1043*'fnd base rates'!K$116)\n+($N1043*'fnd base rates'!K$117)\n+($O1043*'fnd base rates'!K$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,11)))\n*$R1043","v":42989.554157256003},{"$f":"(($D1043*'fnd base rates'!L$107)\n+($E1043*'fnd base rates'!L$108)\n+($F1043*'fnd base rates'!L$109)\n+($G1043*'fnd base rates'!L$110)\n+($H1043*'fnd base rates'!L$111)\n+($I1043*'fnd base rates'!L$112)\n+($J1043*'fnd base rates'!L$113)\n+($K1043*'fnd base rates'!L$114)\n+($M1043*'fnd base rates'!L$116)\n+($N1043*'fnd base rates'!L$117)\n+($O1043*'fnd base rates'!L$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,12)))","v":81177.741220000011},{"$f":"(($D1043*'fnd base rates'!M$107)\n+($E1043*'fnd base rates'!M$108)\n+($F1043*'fnd base rates'!M$109)\n+($G1043*'fnd base rates'!M$110)\n+($H1043*'fnd base rates'!M$111)\n+($I1043*'fnd base rates'!M$112)\n+($J1043*'fnd base rates'!M$113)\n+($K1043*'fnd base rates'!M$114)\n+($M1043*'fnd base rates'!M$116)\n+($N1043*'fnd base rates'!M$117)\n+($O1043*'fnd base rates'!M$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,13)))","v":0},665958.59383302403,null,3517239310,"3517","239","310",1,34,665958.59383302403,19587,6662,12925,null,null,null,null,null,null,0,null,0]
["3517",3517239323,"MAP ACADEMY",{"$f":"'fnd enro'!D1044","v":0},{"$f":"'fnd enro'!E1044","v":0},{"$f":"'fnd enro'!F1044","v":0},{"$f":"'fnd enro'!G1044","v":0},{"$f":"'fnd enro'!H1044","v":0},{"$f":"'fnd enro'!I1044","v":1},{"$f":"'fnd enro'!J1044","v":0},{"$f":"'fnd enro'!K1044","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1044","v":0},{"$f":"'fnd enro'!M1044","v":0},{"$f":"'fnd enro'!N1044","v":0},{"$f":"'fnd enro'!O1044","v":0},{"$f":"'fnd enro'!P1044","v":0},{"$f":"'fnd enro'!R1044","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1044)","v":6},null,{"$f":"(($D1044*'fnd base rates'!C$107)\n+($E1044*'fnd base rates'!C$108)\n+($F1044*'fnd base rates'!C$109)\n+($G1044*'fnd base rates'!C$110)\n+($H1044*'fnd base rates'!C$111)\n+($I1044*'fnd base rates'!C$112)\n+($J1044*'fnd base rates'!C$113)\n+($K1044*'fnd base rates'!C$114)\n+($M1044*'fnd base rates'!C$116)\n+($N1044*'fnd base rates'!C$117)\n+($O1044*'fnd base rates'!C$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,3)))\n*$R1044","v":590.87111386799995},{"$f":"(($D1044*'fnd base rates'!D$107)\n+($E1044*'fnd base rates'!D$108)\n+($F1044*'fnd base rates'!D$109)\n+($G1044*'fnd base rates'!D$110)\n+($H1044*'fnd base rates'!D$111)\n+($I1044*'fnd base rates'!D$112)\n+($J1044*'fnd base rates'!D$113)\n+($K1044*'fnd base rates'!D$114)\n+($M1044*'fnd base rates'!D$116)\n+($N1044*'fnd base rates'!D$117)\n+($O1044*'fnd base rates'!D$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,4)))\n*$R1044","v":839.47079999999994},{"$f":"(($D1044*'fnd base rates'!E$107)\n+($E1044*'fnd base rates'!E$108)\n+($F1044*'fnd base rates'!E$109)\n+($G1044*'fnd base rates'!E$110)\n+($H1044*'fnd base rates'!E$111)\n+($I1044*'fnd base rates'!E$112)\n+($J1044*'fnd base rates'!E$113)\n+($K1044*'fnd base rates'!E$114)\n+($M1044*'fnd base rates'!E$116)\n+($N1044*'fnd base rates'!E$117)\n+($O1044*'fnd base rates'!E$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,5)))\n*$R1044","v":5397.2523432240005},{"$f":"(($D1044*'fnd base rates'!F$107)\n+($E1044*'fnd base rates'!F$108)\n+($F1044*'fnd base rates'!F$109)\n+($G1044*'fnd base rates'!F$110)\n+($H1044*'fnd base rates'!F$111)\n+($I1044*'fnd base rates'!F$112)\n+($J1044*'fnd base rates'!F$113)\n+($K1044*'fnd base rates'!F$114)\n+($M1044*'fnd base rates'!F$116)\n+($N1044*'fnd base rates'!F$117)\n+($O1044*'fnd base rates'!F$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,6)))\n*$R1044","v":980.0403833360001},{"$f":"(($D1044*'fnd base rates'!G$107)\n+($E1044*'fnd base rates'!G$108)\n+($F1044*'fnd base rates'!G$109)\n+($G1044*'fnd base rates'!G$110)\n+($H1044*'fnd base rates'!G$111)\n+($I1044*'fnd base rates'!G$112)\n+($J1044*'fnd base rates'!G$113)\n+($K1044*'fnd base rates'!G$114)\n+($M1044*'fnd base rates'!G$116)\n+($N1044*'fnd base rates'!G$117)\n+($O1044*'fnd base rates'!G$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,7)))\n*$R1044","v":180.18131062400002},{"$f":"(($D1044*'fnd base rates'!H$107)\n+($E1044*'fnd base rates'!H$108)\n+($F1044*'fnd base rates'!H$109)\n+($G1044*'fnd base rates'!H$110)\n+($H1044*'fnd base rates'!H$111)\n+($I1044*'fnd base rates'!H$112)\n+($J1044*'fnd base rates'!H$113)\n+($K1044*'fnd base rates'!H$114)\n+($M1044*'fnd base rates'!H$116)\n+($N1044*'fnd base rates'!H$117)\n+($O1044*'fnd base rates'!H$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,8)))","v":877.32686000000001},{"$f":"(($D1044*'fnd base rates'!I$107)\n+($E1044*'fnd base rates'!I$108)\n+($F1044*'fnd base rates'!I$109)\n+($G1044*'fnd base rates'!I$110)\n+($H1044*'fnd base rates'!I$111)\n+($I1044*'fnd base rates'!I$112)\n+($J1044*'fnd base rates'!I$113)\n+($K1044*'fnd base rates'!I$114)\n+($M1044*'fnd base rates'!I$116)\n+($N1044*'fnd base rates'!I$117)\n+($O1044*'fnd base rates'!I$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,9)))\n*$R1044","v":467.36032},{"$f":"(($D1044*'fnd base rates'!J$107)\n+($E1044*'fnd base rates'!J$108)\n+($F1044*'fnd base rates'!J$109)\n+($G1044*'fnd base rates'!J$110)\n+($H1044*'fnd base rates'!J$111)\n+($I1044*'fnd base rates'!J$112)\n+($J1044*'fnd base rates'!J$113)\n+($K1044*'fnd base rates'!J$114)\n+($M1044*'fnd base rates'!J$116)\n+($N1044*'fnd base rates'!J$117)\n+($O1044*'fnd base rates'!J$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,10)))\n*$R1044","v":629.53575999999998},{"$f":"(($D1044*'fnd base rates'!K$107)\n+($E1044*'fnd base rates'!K$108)\n+($F1044*'fnd base rates'!K$109)\n+($G1044*'fnd base rates'!K$110)\n+($H1044*'fnd base rates'!K$111)\n+($I1044*'fnd base rates'!K$112)\n+($J1044*'fnd base rates'!K$113)\n+($K1044*'fnd base rates'!K$114)\n+($M1044*'fnd base rates'!K$116)\n+($N1044*'fnd base rates'!K$117)\n+($O1044*'fnd base rates'!K$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,11)))\n*$R1044","v":1264.398651684},{"$f":"(($D1044*'fnd base rates'!L$107)\n+($E1044*'fnd base rates'!L$108)\n+($F1044*'fnd base rates'!L$109)\n+($G1044*'fnd base rates'!L$110)\n+($H1044*'fnd base rates'!L$111)\n+($I1044*'fnd base rates'!L$112)\n+($J1044*'fnd base rates'!L$113)\n+($K1044*'fnd base rates'!L$114)\n+($M1044*'fnd base rates'!L$116)\n+($N1044*'fnd base rates'!L$117)\n+($O1044*'fnd base rates'!L$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,12)))","v":1698.5253299999999},{"$f":"(($D1044*'fnd base rates'!M$107)\n+($E1044*'fnd base rates'!M$108)\n+($F1044*'fnd base rates'!M$109)\n+($G1044*'fnd base rates'!M$110)\n+($H1044*'fnd base rates'!M$111)\n+($I1044*'fnd base rates'!M$112)\n+($J1044*'fnd base rates'!M$113)\n+($K1044*'fnd base rates'!M$114)\n+($M1044*'fnd base rates'!M$116)\n+($N1044*'fnd base rates'!M$117)\n+($O1044*'fnd base rates'!M$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,13)))","v":0},12924.962872736001,null,3517239323,"3517","239","323",1,1,12924.962872736001,12925,-6935,19860,null,null,null,null,null,null,0,null,0]
["3517",3517239331,"MAP ACADEMY",{"$f":"'fnd enro'!D1045","v":0},{"$f":"'fnd enro'!E1045","v":0},{"$f":"'fnd enro'!F1045","v":0},{"$f":"'fnd enro'!G1045","v":0},{"$f":"'fnd enro'!H1045","v":0},{"$f":"'fnd enro'!I1045","v":1},{"$f":"'fnd enro'!J1045","v":0},{"$f":"'fnd enro'!K1045","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1045","v":0},{"$f":"'fnd enro'!M1045","v":0},{"$f":"'fnd enro'!N1045","v":0},{"$f":"'fnd enro'!O1045","v":0},{"$f":"'fnd enro'!P1045","v":1},{"$f":"'fnd enro'!R1045","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1045)","v":7},null,{"$f":"(($D1045*'fnd base rates'!C$107)\n+($E1045*'fnd base rates'!C$108)\n+($F1045*'fnd base rates'!C$109)\n+($G1045*'fnd base rates'!C$110)\n+($H1045*'fnd base rates'!C$111)\n+($I1045*'fnd base rates'!C$112)\n+($J1045*'fnd base rates'!C$113)\n+($K1045*'fnd base rates'!C$114)\n+($M1045*'fnd base rates'!C$116)\n+($N1045*'fnd base rates'!C$117)\n+($O1045*'fnd base rates'!C$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,3)))\n*$R1045","v":672.43539386800001},{"$f":"(($D1045*'fnd base rates'!D$107)\n+($E1045*'fnd base rates'!D$108)\n+($F1045*'fnd base rates'!D$109)\n+($G1045*'fnd base rates'!D$110)\n+($H1045*'fnd base rates'!D$111)\n+($I1045*'fnd base rates'!D$112)\n+($J1045*'fnd base rates'!D$113)\n+($K1045*'fnd base rates'!D$114)\n+($M1045*'fnd base rates'!D$116)\n+($N1045*'fnd base rates'!D$117)\n+($O1045*'fnd base rates'!D$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,4)))\n*$R1045","v":1225.9195199999999},{"$f":"(($D1045*'fnd base rates'!E$107)\n+($E1045*'fnd base rates'!E$108)\n+($F1045*'fnd base rates'!E$109)\n+($G1045*'fnd base rates'!E$110)\n+($H1045*'fnd base rates'!E$111)\n+($I1045*'fnd base rates'!E$112)\n+($J1045*'fnd base rates'!E$113)\n+($K1045*'fnd base rates'!E$114)\n+($M1045*'fnd base rates'!E$116)\n+($N1045*'fnd base rates'!E$117)\n+($O1045*'fnd base rates'!E$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,5)))\n*$R1045","v":9169.784183224001},{"$f":"(($D1045*'fnd base rates'!F$107)\n+($E1045*'fnd base rates'!F$108)\n+($F1045*'fnd base rates'!F$109)\n+($G1045*'fnd base rates'!F$110)\n+($H1045*'fnd base rates'!F$111)\n+($I1045*'fnd base rates'!F$112)\n+($J1045*'fnd base rates'!F$113)\n+($K1045*'fnd base rates'!F$114)\n+($M1045*'fnd base rates'!F$116)\n+($N1045*'fnd base rates'!F$117)\n+($O1045*'fnd base rates'!F$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,6)))\n*$R1045","v":980.0403833360001},{"$f":"(($D1045*'fnd base rates'!G$107)\n+($E1045*'fnd base rates'!G$108)\n+($F1045*'fnd base rates'!G$109)\n+($G1045*'fnd base rates'!G$110)\n+($H1045*'fnd base rates'!G$111)\n+($I1045*'fnd base rates'!G$112)\n+($J1045*'fnd base rates'!G$113)\n+($K1045*'fnd base rates'!G$114)\n+($M1045*'fnd base rates'!G$116)\n+($N1045*'fnd base rates'!G$117)\n+($O1045*'fnd base rates'!G$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,7)))\n*$R1045","v":363.20107062400007},{"$f":"(($D1045*'fnd base rates'!H$107)\n+($E1045*'fnd base rates'!H$108)\n+($F1045*'fnd base rates'!H$109)\n+($G1045*'fnd base rates'!H$110)\n+($H1045*'fnd base rates'!H$111)\n+($I1045*'fnd base rates'!H$112)\n+($J1045*'fnd base rates'!H$113)\n+($K1045*'fnd base rates'!H$114)\n+($M1045*'fnd base rates'!H$116)\n+($N1045*'fnd base rates'!H$117)\n+($O1045*'fnd base rates'!H$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,8)))","v":904.40686000000005},{"$f":"(($D1045*'fnd base rates'!I$107)\n+($E1045*'fnd base rates'!I$108)\n+($F1045*'fnd base rates'!I$109)\n+($G1045*'fnd base rates'!I$110)\n+($H1045*'fnd base rates'!I$111)\n+($I1045*'fnd base rates'!I$112)\n+($J1045*'fnd base rates'!I$113)\n+($K1045*'fnd base rates'!I$114)\n+($M1045*'fnd base rates'!I$116)\n+($N1045*'fnd base rates'!I$117)\n+($O1045*'fnd base rates'!I$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,9)))\n*$R1045","v":620.11851999999999},{"$f":"(($D1045*'fnd base rates'!J$107)\n+($E1045*'fnd base rates'!J$108)\n+($F1045*'fnd base rates'!J$109)\n+($G1045*'fnd base rates'!J$110)\n+($H1045*'fnd base rates'!J$111)\n+($I1045*'fnd base rates'!J$112)\n+($J1045*'fnd base rates'!J$113)\n+($K1045*'fnd base rates'!J$114)\n+($M1045*'fnd base rates'!J$116)\n+($N1045*'fnd base rates'!J$117)\n+($O1045*'fnd base rates'!J$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,10)))\n*$R1045","v":1423.3293199999998},{"$f":"(($D1045*'fnd base rates'!K$107)\n+($E1045*'fnd base rates'!K$108)\n+($F1045*'fnd base rates'!K$109)\n+($G1045*'fnd base rates'!K$110)\n+($H1045*'fnd base rates'!K$111)\n+($I1045*'fnd base rates'!K$112)\n+($J1045*'fnd base rates'!K$113)\n+($K1045*'fnd base rates'!K$114)\n+($M1045*'fnd base rates'!K$116)\n+($N1045*'fnd base rates'!K$117)\n+($O1045*'fnd base rates'!K$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,11)))\n*$R1045","v":1264.398651684},{"$f":"(($D1045*'fnd base rates'!L$107)\n+($E1045*'fnd base rates'!L$108)\n+($F1045*'fnd base rates'!L$109)\n+($G1045*'fnd base rates'!L$110)\n+($H1045*'fnd base rates'!L$111)\n+($I1045*'fnd base rates'!L$112)\n+($J1045*'fnd base rates'!L$113)\n+($K1045*'fnd base rates'!L$114)\n+($M1045*'fnd base rates'!L$116)\n+($N1045*'fnd base rates'!L$117)\n+($O1045*'fnd base rates'!L$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,12)))","v":2321.15533},{"$f":"(($D1045*'fnd base rates'!M$107)\n+($E1045*'fnd base rates'!M$108)\n+($F1045*'fnd base rates'!M$109)\n+($G1045*'fnd base rates'!M$110)\n+($H1045*'fnd base rates'!M$111)\n+($I1045*'fnd base rates'!M$112)\n+($J1045*'fnd base rates'!M$113)\n+($K1045*'fnd base rates'!M$114)\n+($M1045*'fnd base rates'!M$116)\n+($N1045*'fnd base rates'!M$117)\n+($O1045*'fnd base rates'!M$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,13)))","v":0},18944.789232736002,null,3517239331,"3517","239","331",1,1,18944.789232736002,18945,1092,17853,null,null,null,null,null,null,0,null,0]
["3517",3517239336,"MAP ACADEMY",{"$f":"'fnd enro'!D1046","v":0},{"$f":"'fnd enro'!E1046","v":0},{"$f":"'fnd enro'!F1046","v":0},{"$f":"'fnd enro'!G1046","v":0},{"$f":"'fnd enro'!H1046","v":0},{"$f":"'fnd enro'!I1046","v":2},{"$f":"'fnd enro'!J1046","v":0},{"$f":"'fnd enro'!K1046","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1046","v":0},{"$f":"'fnd enro'!M1046","v":0},{"$f":"'fnd enro'!N1046","v":0},{"$f":"'fnd enro'!O1046","v":0},{"$f":"'fnd enro'!P1046","v":0},{"$f":"'fnd enro'!R1046","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1046)","v":8},null,{"$f":"(($D1046*'fnd base rates'!C$107)\n+($E1046*'fnd base rates'!C$108)\n+($F1046*'fnd base rates'!C$109)\n+($G1046*'fnd base rates'!C$110)\n+($H1046*'fnd base rates'!C$111)\n+($I1046*'fnd base rates'!C$112)\n+($J1046*'fnd base rates'!C$113)\n+($K1046*'fnd base rates'!C$114)\n+($M1046*'fnd base rates'!C$116)\n+($N1046*'fnd base rates'!C$117)\n+($O1046*'fnd base rates'!C$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,3)))\n*$R1046","v":1181.7422277359999},{"$f":"(($D1046*'fnd base rates'!D$107)\n+($E1046*'fnd base rates'!D$108)\n+($F1046*'fnd base rates'!D$109)\n+($G1046*'fnd base rates'!D$110)\n+($H1046*'fnd base rates'!D$111)\n+($I1046*'fnd base rates'!D$112)\n+($J1046*'fnd base rates'!D$113)\n+($K1046*'fnd base rates'!D$114)\n+($M1046*'fnd base rates'!D$116)\n+($N1046*'fnd base rates'!D$117)\n+($O1046*'fnd base rates'!D$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,4)))\n*$R1046","v":1678.9415999999999},{"$f":"(($D1046*'fnd base rates'!E$107)\n+($E1046*'fnd base rates'!E$108)\n+($F1046*'fnd base rates'!E$109)\n+($G1046*'fnd base rates'!E$110)\n+($H1046*'fnd base rates'!E$111)\n+($I1046*'fnd base rates'!E$112)\n+($J1046*'fnd base rates'!E$113)\n+($K1046*'fnd base rates'!E$114)\n+($M1046*'fnd base rates'!E$116)\n+($N1046*'fnd base rates'!E$117)\n+($O1046*'fnd base rates'!E$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,5)))\n*$R1046","v":10794.504686448001},{"$f":"(($D1046*'fnd base rates'!F$107)\n+($E1046*'fnd base rates'!F$108)\n+($F1046*'fnd base rates'!F$109)\n+($G1046*'fnd base rates'!F$110)\n+($H1046*'fnd base rates'!F$111)\n+($I1046*'fnd base rates'!F$112)\n+($J1046*'fnd base rates'!F$113)\n+($K1046*'fnd base rates'!F$114)\n+($M1046*'fnd base rates'!F$116)\n+($N1046*'fnd base rates'!F$117)\n+($O1046*'fnd base rates'!F$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,6)))\n*$R1046","v":1960.0807666720002},{"$f":"(($D1046*'fnd base rates'!G$107)\n+($E1046*'fnd base rates'!G$108)\n+($F1046*'fnd base rates'!G$109)\n+($G1046*'fnd base rates'!G$110)\n+($H1046*'fnd base rates'!G$111)\n+($I1046*'fnd base rates'!G$112)\n+($J1046*'fnd base rates'!G$113)\n+($K1046*'fnd base rates'!G$114)\n+($M1046*'fnd base rates'!G$116)\n+($N1046*'fnd base rates'!G$117)\n+($O1046*'fnd base rates'!G$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,7)))\n*$R1046","v":360.36262124800004},{"$f":"(($D1046*'fnd base rates'!H$107)\n+($E1046*'fnd base rates'!H$108)\n+($F1046*'fnd base rates'!H$109)\n+($G1046*'fnd base rates'!H$110)\n+($H1046*'fnd base rates'!H$111)\n+($I1046*'fnd base rates'!H$112)\n+($J1046*'fnd base rates'!H$113)\n+($K1046*'fnd base rates'!H$114)\n+($M1046*'fnd base rates'!H$116)\n+($N1046*'fnd base rates'!H$117)\n+($O1046*'fnd base rates'!H$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,8)))","v":1754.65372},{"$f":"(($D1046*'fnd base rates'!I$107)\n+($E1046*'fnd base rates'!I$108)\n+($F1046*'fnd base rates'!I$109)\n+($G1046*'fnd base rates'!I$110)\n+($H1046*'fnd base rates'!I$111)\n+($I1046*'fnd base rates'!I$112)\n+($J1046*'fnd base rates'!I$113)\n+($K1046*'fnd base rates'!I$114)\n+($M1046*'fnd base rates'!I$116)\n+($N1046*'fnd base rates'!I$117)\n+($O1046*'fnd base rates'!I$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,9)))\n*$R1046","v":934.72064},{"$f":"(($D1046*'fnd base rates'!J$107)\n+($E1046*'fnd base rates'!J$108)\n+($F1046*'fnd base rates'!J$109)\n+($G1046*'fnd base rates'!J$110)\n+($H1046*'fnd base rates'!J$111)\n+($I1046*'fnd base rates'!J$112)\n+($J1046*'fnd base rates'!J$113)\n+($K1046*'fnd base rates'!J$114)\n+($M1046*'fnd base rates'!J$116)\n+($N1046*'fnd base rates'!J$117)\n+($O1046*'fnd base rates'!J$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,10)))\n*$R1046","v":1259.07152},{"$f":"(($D1046*'fnd base rates'!K$107)\n+($E1046*'fnd base rates'!K$108)\n+($F1046*'fnd base rates'!K$109)\n+($G1046*'fnd base rates'!K$110)\n+($H1046*'fnd base rates'!K$111)\n+($I1046*'fnd base rates'!K$112)\n+($J1046*'fnd base rates'!K$113)\n+($K1046*'fnd base rates'!K$114)\n+($M1046*'fnd base rates'!K$116)\n+($N1046*'fnd base rates'!K$117)\n+($O1046*'fnd base rates'!K$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,11)))\n*$R1046","v":2528.797303368},{"$f":"(($D1046*'fnd base rates'!L$107)\n+($E1046*'fnd base rates'!L$108)\n+($F1046*'fnd base rates'!L$109)\n+($G1046*'fnd base rates'!L$110)\n+($H1046*'fnd base rates'!L$111)\n+($I1046*'fnd base rates'!L$112)\n+($J1046*'fnd base rates'!L$113)\n+($K1046*'fnd base rates'!L$114)\n+($M1046*'fnd base rates'!L$116)\n+($N1046*'fnd base rates'!L$117)\n+($O1046*'fnd base rates'!L$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,12)))","v":3397.0506599999999},{"$f":"(($D1046*'fnd base rates'!M$107)\n+($E1046*'fnd base rates'!M$108)\n+($F1046*'fnd base rates'!M$109)\n+($G1046*'fnd base rates'!M$110)\n+($H1046*'fnd base rates'!M$111)\n+($I1046*'fnd base rates'!M$112)\n+($J1046*'fnd base rates'!M$113)\n+($K1046*'fnd base rates'!M$114)\n+($M1046*'fnd base rates'!M$116)\n+($N1046*'fnd base rates'!M$117)\n+($O1046*'fnd base rates'!M$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,13)))","v":0},25849.925745472003,null,3517239336,"3517","239","336",1,{"$f":"enro","v":2},25849.925745472003,12925,-6662,19587,null,null,null,null,null,null,0,null,0]
["3517",3517239625,"MAP ACADEMY",{"$f":"'fnd enro'!D1047","v":0},{"$f":"'fnd enro'!E1047","v":0},{"$f":"'fnd enro'!F1047","v":0},{"$f":"'fnd enro'!G1047","v":0},{"$f":"'fnd enro'!H1047","v":0},{"$f":"'fnd enro'!I1047","v":2},{"$f":"'fnd enro'!J1047","v":0},{"$f":"'fnd enro'!K1047","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1047","v":0},{"$f":"'fnd enro'!M1047","v":0},{"$f":"'fnd enro'!N1047","v":0},{"$f":"'fnd enro'!O1047","v":0},{"$f":"'fnd enro'!P1047","v":2},{"$f":"'fnd enro'!R1047","v":2},1.036,{"$f":"VALUE('fnd enro'!Q1047)","v":6},null,{"$f":"(($D1047*'fnd base rates'!C$107)\n+($E1047*'fnd base rates'!C$108)\n+($F1047*'fnd base rates'!C$109)\n+($G1047*'fnd base rates'!C$110)\n+($H1047*'fnd base rates'!C$111)\n+($I1047*'fnd base rates'!C$112)\n+($J1047*'fnd base rates'!C$113)\n+($K1047*'fnd base rates'!C$114)\n+($M1047*'fnd base rates'!C$116)\n+($N1047*'fnd base rates'!C$117)\n+($O1047*'fnd base rates'!C$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,3)))\n*$R1047","v":1332.459507736},{"$f":"(($D1047*'fnd base rates'!D$107)\n+($E1047*'fnd base rates'!D$108)\n+($F1047*'fnd base rates'!D$109)\n+($G1047*'fnd base rates'!D$110)\n+($H1047*'fnd base rates'!D$111)\n+($I1047*'fnd base rates'!D$112)\n+($J1047*'fnd base rates'!D$113)\n+($K1047*'fnd base rates'!D$114)\n+($M1047*'fnd base rates'!D$116)\n+($N1047*'fnd base rates'!D$117)\n+($O1047*'fnd base rates'!D$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,4)))\n*$R1047","v":2393.0978399999999},{"$f":"(($D1047*'fnd base rates'!E$107)\n+($E1047*'fnd base rates'!E$108)\n+($F1047*'fnd base rates'!E$109)\n+($G1047*'fnd base rates'!E$110)\n+($H1047*'fnd base rates'!E$111)\n+($I1047*'fnd base rates'!E$112)\n+($J1047*'fnd base rates'!E$113)\n+($K1047*'fnd base rates'!E$114)\n+($M1047*'fnd base rates'!E$116)\n+($N1047*'fnd base rates'!E$117)\n+($O1047*'fnd base rates'!E$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,5)))\n*$R1047","v":17765.997326448003},{"$f":"(($D1047*'fnd base rates'!F$107)\n+($E1047*'fnd base rates'!F$108)\n+($F1047*'fnd base rates'!F$109)\n+($G1047*'fnd base rates'!F$110)\n+($H1047*'fnd base rates'!F$111)\n+($I1047*'fnd base rates'!F$112)\n+($J1047*'fnd base rates'!F$113)\n+($K1047*'fnd base rates'!F$114)\n+($M1047*'fnd base rates'!F$116)\n+($N1047*'fnd base rates'!F$117)\n+($O1047*'fnd base rates'!F$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,6)))\n*$R1047","v":1960.0807666720002},{"$f":"(($D1047*'fnd base rates'!G$107)\n+($E1047*'fnd base rates'!G$108)\n+($F1047*'fnd base rates'!G$109)\n+($G1047*'fnd base rates'!G$110)\n+($H1047*'fnd base rates'!G$111)\n+($I1047*'fnd base rates'!G$112)\n+($J1047*'fnd base rates'!G$113)\n+($K1047*'fnd base rates'!G$114)\n+($M1047*'fnd base rates'!G$116)\n+($N1047*'fnd base rates'!G$117)\n+($O1047*'fnd base rates'!G$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,7)))\n*$R1047","v":698.57518124799992},{"$f":"(($D1047*'fnd base rates'!H$107)\n+($E1047*'fnd base rates'!H$108)\n+($F1047*'fnd base rates'!H$109)\n+($G1047*'fnd base rates'!H$110)\n+($H1047*'fnd base rates'!H$111)\n+($I1047*'fnd base rates'!H$112)\n+($J1047*'fnd base rates'!H$113)\n+($K1047*'fnd base rates'!H$114)\n+($M1047*'fnd base rates'!H$116)\n+($N1047*'fnd base rates'!H$117)\n+($O1047*'fnd base rates'!H$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,8)))","v":1804.71372},{"$f":"(($D1047*'fnd base rates'!I$107)\n+($E1047*'fnd base rates'!I$108)\n+($F1047*'fnd base rates'!I$109)\n+($G1047*'fnd base rates'!I$110)\n+($H1047*'fnd base rates'!I$111)\n+($I1047*'fnd base rates'!I$112)\n+($J1047*'fnd base rates'!I$113)\n+($K1047*'fnd base rates'!I$114)\n+($M1047*'fnd base rates'!I$116)\n+($N1047*'fnd base rates'!I$117)\n+($O1047*'fnd base rates'!I$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,9)))\n*$R1047","v":1217.00992},{"$f":"(($D1047*'fnd base rates'!J$107)\n+($E1047*'fnd base rates'!J$108)\n+($F1047*'fnd base rates'!J$109)\n+($G1047*'fnd base rates'!J$110)\n+($H1047*'fnd base rates'!J$111)\n+($I1047*'fnd base rates'!J$112)\n+($J1047*'fnd base rates'!J$113)\n+($K1047*'fnd base rates'!J$114)\n+($M1047*'fnd base rates'!J$116)\n+($N1047*'fnd base rates'!J$117)\n+($O1047*'fnd base rates'!J$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,10)))\n*$R1047","v":2725.9646399999997},{"$f":"(($D1047*'fnd base rates'!K$107)\n+($E1047*'fnd base rates'!K$108)\n+($F1047*'fnd base rates'!K$109)\n+($G1047*'fnd base rates'!K$110)\n+($H1047*'fnd base rates'!K$111)\n+($I1047*'fnd base rates'!K$112)\n+($J1047*'fnd base rates'!K$113)\n+($K1047*'fnd base rates'!K$114)\n+($M1047*'fnd base rates'!K$116)\n+($N1047*'fnd base rates'!K$117)\n+($O1047*'fnd base rates'!K$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,11)))\n*$R1047","v":2528.797303368},{"$f":"(($D1047*'fnd base rates'!L$107)\n+($E1047*'fnd base rates'!L$108)\n+($F1047*'fnd base rates'!L$109)\n+($G1047*'fnd base rates'!L$110)\n+($H1047*'fnd base rates'!L$111)\n+($I1047*'fnd base rates'!L$112)\n+($J1047*'fnd base rates'!L$113)\n+($K1047*'fnd base rates'!L$114)\n+($M1047*'fnd base rates'!L$116)\n+($N1047*'fnd base rates'!L$117)\n+($O1047*'fnd base rates'!L$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,12)))","v":4547.6506599999993},{"$f":"(($D1047*'fnd base rates'!M$107)\n+($E1047*'fnd base rates'!M$108)\n+($F1047*'fnd base rates'!M$109)\n+($G1047*'fnd base rates'!M$110)\n+($H1047*'fnd base rates'!M$111)\n+($I1047*'fnd base rates'!M$112)\n+($J1047*'fnd base rates'!M$113)\n+($K1047*'fnd base rates'!M$114)\n+($M1047*'fnd base rates'!M$116)\n+($N1047*'fnd base rates'!M$117)\n+($O1047*'fnd base rates'!M$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,13)))","v":0},36974.346865472005,null,3517239625,"3517","239","625",1,2,36974.346865472005,18487,5562,12925,null,null,null,null,null,null,0,null,0]
["3517",3517239665,"MAP ACADEMY",{"$f":"'fnd enro'!D1048","v":0},{"$f":"'fnd enro'!E1048","v":0},{"$f":"'fnd enro'!F1048","v":0},{"$f":"'fnd enro'!G1048","v":0},{"$f":"'fnd enro'!H1048","v":0},{"$f":"'fnd enro'!I1048","v":1},{"$f":"'fnd enro'!J1048","v":0},{"$f":"'fnd enro'!K1048","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1048","v":0},{"$f":"'fnd enro'!M1048","v":0},{"$f":"'fnd enro'!N1048","v":0},{"$f":"'fnd enro'!O1048","v":0},{"$f":"'fnd enro'!P1048","v":1},{"$f":"'fnd enro'!R1048","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1048)","v":5},null,{"$f":"(($D1048*'fnd base rates'!C$107)\n+($E1048*'fnd base rates'!C$108)\n+($F1048*'fnd base rates'!C$109)\n+($G1048*'fnd base rates'!C$110)\n+($H1048*'fnd base rates'!C$111)\n+($I1048*'fnd base rates'!C$112)\n+($J1048*'fnd base rates'!C$113)\n+($K1048*'fnd base rates'!C$114)\n+($M1048*'fnd base rates'!C$116)\n+($N1048*'fnd base rates'!C$117)\n+($O1048*'fnd base rates'!C$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,3)))\n*$R1048","v":659.12279386799992},{"$f":"(($D1048*'fnd base rates'!D$107)\n+($E1048*'fnd base rates'!D$108)\n+($F1048*'fnd base rates'!D$109)\n+($G1048*'fnd base rates'!D$110)\n+($H1048*'fnd base rates'!D$111)\n+($I1048*'fnd base rates'!D$112)\n+($J1048*'fnd base rates'!D$113)\n+($K1048*'fnd base rates'!D$114)\n+($M1048*'fnd base rates'!D$116)\n+($N1048*'fnd base rates'!D$117)\n+($O1048*'fnd base rates'!D$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,4)))\n*$R1048","v":1162.8581999999999},{"$f":"(($D1048*'fnd base rates'!E$107)\n+($E1048*'fnd base rates'!E$108)\n+($F1048*'fnd base rates'!E$109)\n+($G1048*'fnd base rates'!E$110)\n+($H1048*'fnd base rates'!E$111)\n+($I1048*'fnd base rates'!E$112)\n+($J1048*'fnd base rates'!E$113)\n+($K1048*'fnd base rates'!E$114)\n+($M1048*'fnd base rates'!E$116)\n+($N1048*'fnd base rates'!E$117)\n+($O1048*'fnd base rates'!E$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,5)))\n*$R1048","v":8554.1515432239994},{"$f":"(($D1048*'fnd base rates'!F$107)\n+($E1048*'fnd base rates'!F$108)\n+($F1048*'fnd base rates'!F$109)\n+($G1048*'fnd base rates'!F$110)\n+($H1048*'fnd base rates'!F$111)\n+($I1048*'fnd base rates'!F$112)\n+($J1048*'fnd base rates'!F$113)\n+($K1048*'fnd base rates'!F$114)\n+($M1048*'fnd base rates'!F$116)\n+($N1048*'fnd base rates'!F$117)\n+($O1048*'fnd base rates'!F$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,6)))\n*$R1048","v":980.0403833360001},{"$f":"(($D1048*'fnd base rates'!G$107)\n+($E1048*'fnd base rates'!G$108)\n+($F1048*'fnd base rates'!G$109)\n+($G1048*'fnd base rates'!G$110)\n+($H1048*'fnd base rates'!G$111)\n+($I1048*'fnd base rates'!G$112)\n+($J1048*'fnd base rates'!G$113)\n+($K1048*'fnd base rates'!G$114)\n+($M1048*'fnd base rates'!G$116)\n+($N1048*'fnd base rates'!G$117)\n+($O1048*'fnd base rates'!G$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,7)))\n*$R1048","v":333.34355062399999},{"$f":"(($D1048*'fnd base rates'!H$107)\n+($E1048*'fnd base rates'!H$108)\n+($F1048*'fnd base rates'!H$109)\n+($G1048*'fnd base rates'!H$110)\n+($H1048*'fnd base rates'!H$111)\n+($I1048*'fnd base rates'!H$112)\n+($J1048*'fnd base rates'!H$113)\n+($K1048*'fnd base rates'!H$114)\n+($M1048*'fnd base rates'!H$116)\n+($N1048*'fnd base rates'!H$117)\n+($O1048*'fnd base rates'!H$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,8)))","v":899.98685999999998},{"$f":"(($D1048*'fnd base rates'!I$107)\n+($E1048*'fnd base rates'!I$108)\n+($F1048*'fnd base rates'!I$109)\n+($G1048*'fnd base rates'!I$110)\n+($H1048*'fnd base rates'!I$111)\n+($I1048*'fnd base rates'!I$112)\n+($J1048*'fnd base rates'!I$113)\n+($K1048*'fnd base rates'!I$114)\n+($M1048*'fnd base rates'!I$116)\n+($N1048*'fnd base rates'!I$117)\n+($O1048*'fnd base rates'!I$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,9)))\n*$R1048","v":595.19236000000001},{"$f":"(($D1048*'fnd base rates'!J$107)\n+($E1048*'fnd base rates'!J$108)\n+($F1048*'fnd base rates'!J$109)\n+($G1048*'fnd base rates'!J$110)\n+($H1048*'fnd base rates'!J$111)\n+($I1048*'fnd base rates'!J$112)\n+($J1048*'fnd base rates'!J$113)\n+($K1048*'fnd base rates'!J$114)\n+($M1048*'fnd base rates'!J$116)\n+($N1048*'fnd base rates'!J$117)\n+($O1048*'fnd base rates'!J$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,10)))\n*$R1048","v":1293.7878799999999},{"$f":"(($D1048*'fnd base rates'!K$107)\n+($E1048*'fnd base rates'!K$108)\n+($F1048*'fnd base rates'!K$109)\n+($G1048*'fnd base rates'!K$110)\n+($H1048*'fnd base rates'!K$111)\n+($I1048*'fnd base rates'!K$112)\n+($J1048*'fnd base rates'!K$113)\n+($K1048*'fnd base rates'!K$114)\n+($M1048*'fnd base rates'!K$116)\n+($N1048*'fnd base rates'!K$117)\n+($O1048*'fnd base rates'!K$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,11)))\n*$R1048","v":1264.398651684},{"$f":"(($D1048*'fnd base rates'!L$107)\n+($E1048*'fnd base rates'!L$108)\n+($F1048*'fnd base rates'!L$109)\n+($G1048*'fnd base rates'!L$110)\n+($H1048*'fnd base rates'!L$111)\n+($I1048*'fnd base rates'!L$112)\n+($J1048*'fnd base rates'!L$113)\n+($K1048*'fnd base rates'!L$114)\n+($M1048*'fnd base rates'!L$116)\n+($N1048*'fnd base rates'!L$117)\n+($O1048*'fnd base rates'!L$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,12)))","v":2219.5553300000001},{"$f":"(($D1048*'fnd base rates'!M$107)\n+($E1048*'fnd base rates'!M$108)\n+($F1048*'fnd base rates'!M$109)\n+($G1048*'fnd base rates'!M$110)\n+($H1048*'fnd base rates'!M$111)\n+($I1048*'fnd base rates'!M$112)\n+($J1048*'fnd base rates'!M$113)\n+($K1048*'fnd base rates'!M$114)\n+($M1048*'fnd base rates'!M$116)\n+($N1048*'fnd base rates'!M$117)\n+($O1048*'fnd base rates'!M$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,13)))","v":0},17962.437552735999,null,3517239665,"3517","239","665",1,1,17962.437552735999,17962,-983,18945,null,null,null,null,null,null,0,null,0]
["3517",3517239712,"MAP ACADEMY",{"$f":"'fnd enro'!D1049","v":0},{"$f":"'fnd enro'!E1049","v":0},{"$f":"'fnd enro'!F1049","v":0},{"$f":"'fnd enro'!G1049","v":0},{"$f":"'fnd enro'!H1049","v":0},{"$f":"'fnd enro'!I1049","v":1},{"$f":"'fnd enro'!J1049","v":0},{"$f":"'fnd enro'!K1049","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1049","v":0},{"$f":"'fnd enro'!M1049","v":0},{"$f":"'fnd enro'!N1049","v":0},{"$f":"'fnd enro'!O1049","v":0},{"$f":"'fnd enro'!P1049","v":1},{"$f":"'fnd enro'!R1049","v":1},1.036,{"$f":"VALUE('fnd enro'!Q1049)","v":8},null,{"$f":"(($D1049*'fnd base rates'!C$107)\n+($E1049*'fnd base rates'!C$108)\n+($F1049*'fnd base rates'!C$109)\n+($G1049*'fnd base rates'!C$110)\n+($H1049*'fnd base rates'!C$111)\n+($I1049*'fnd base rates'!C$112)\n+($J1049*'fnd base rates'!C$113)\n+($K1049*'fnd base rates'!C$114)\n+($M1049*'fnd base rates'!C$116)\n+($N1049*'fnd base rates'!C$117)\n+($O1049*'fnd base rates'!C$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,3)))\n*$R1049","v":678.64103386800002},{"$f":"(($D1049*'fnd base rates'!D$107)\n+($E1049*'fnd base rates'!D$108)\n+($F1049*'fnd base rates'!D$109)\n+($G1049*'fnd base rates'!D$110)\n+($H1049*'fnd base rates'!D$111)\n+($I1049*'fnd base rates'!D$112)\n+($J1049*'fnd base rates'!D$113)\n+($K1049*'fnd base rates'!D$114)\n+($M1049*'fnd base rates'!D$116)\n+($N1049*'fnd base rates'!D$117)\n+($O1049*'fnd base rates'!D$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,4)))\n*$R1049","v":1255.3004799999999},{"$f":"(($D1049*'fnd base rates'!E$107)\n+($E1049*'fnd base rates'!E$108)\n+($F1049*'fnd base rates'!E$109)\n+($G1049*'fnd base rates'!E$110)\n+($H1049*'fnd base rates'!E$111)\n+($I1049*'fnd base rates'!E$112)\n+($J1049*'fnd base rates'!E$113)\n+($K1049*'fnd base rates'!E$114)\n+($M1049*'fnd base rates'!E$116)\n+($N1049*'fnd base rates'!E$117)\n+($O1049*'fnd base rates'!E$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,5)))\n*$R1049","v":9456.5800632240007},{"$f":"(($D1049*'fnd base rates'!F$107)\n+($E1049*'fnd base rates'!F$108)\n+($F1049*'fnd base rates'!F$109)\n+($G1049*'fnd base rates'!F$110)\n+($H1049*'fnd base rates'!F$111)\n+($I1049*'fnd base rates'!F$112)\n+($J1049*'fnd base rates'!F$113)\n+($K1049*'fnd base rates'!F$114)\n+($M1049*'fnd base rates'!F$116)\n+($N1049*'fnd base rates'!F$117)\n+($O1049*'fnd base rates'!F$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,6)))\n*$R1049","v":980.0403833360001},{"$f":"(($D1049*'fnd base rates'!G$107)\n+($E1049*'fnd base rates'!G$108)\n+($F1049*'fnd base rates'!G$109)\n+($G1049*'fnd base rates'!G$110)\n+($H1049*'fnd base rates'!G$111)\n+($I1049*'fnd base rates'!G$112)\n+($J1049*'fnd base rates'!G$113)\n+($K1049*'fnd base rates'!G$114)\n+($M1049*'fnd base rates'!G$116)\n+($N1049*'fnd base rates'!G$117)\n+($O1049*'fnd base rates'!G$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,7)))\n*$R1049","v":377.114550624},{"$f":"(($D1049*'fnd base rates'!H$107)\n+($E1049*'fnd base rates'!H$108)\n+($F1049*'fnd base rates'!H$109)\n+($G1049*'fnd base rates'!H$110)\n+($H1049*'fnd base rates'!H$111)\n+($I1049*'fnd base rates'!H$112)\n+($J1049*'fnd base rates'!H$113)\n+($K1049*'fnd base rates'!H$114)\n+($M1049*'fnd base rates'!H$116)\n+($N1049*'fnd base rates'!H$117)\n+($O1049*'fnd base rates'!H$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,8)))","v":906.47685999999999},{"$f":"(($D1049*'fnd base rates'!I$107)\n+($E1049*'fnd base rates'!I$108)\n+($F1049*'fnd base rates'!I$109)\n+($G1049*'fnd base rates'!I$110)\n+($H1049*'fnd base rates'!I$111)\n+($I1049*'fnd base rates'!I$112)\n+($J1049*'fnd base rates'!I$113)\n+($K1049*'fnd base rates'!I$114)\n+($M1049*'fnd base rates'!I$116)\n+($N1049*'fnd base rates'!I$117)\n+($O1049*'fnd base rates'!I$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,9)))\n*$R1049","v":631.73208},{"$f":"(($D1049*'fnd base rates'!J$107)\n+($E1049*'fnd base rates'!J$108)\n+($F1049*'fnd base rates'!J$109)\n+($G1049*'fnd base rates'!J$110)\n+($H1049*'fnd base rates'!J$111)\n+($I1049*'fnd base rates'!J$112)\n+($J1049*'fnd base rates'!J$113)\n+($K1049*'fnd base rates'!J$114)\n+($M1049*'fnd base rates'!J$116)\n+($N1049*'fnd base rates'!J$117)\n+($O1049*'fnd base rates'!J$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,10)))\n*$R1049","v":1483.6659600000003},{"$f":"(($D1049*'fnd base rates'!K$107)\n+($E1049*'fnd base rates'!K$108)\n+($F1049*'fnd base rates'!K$109)\n+($G1049*'fnd base rates'!K$110)\n+($H1049*'fnd base rates'!K$111)\n+($I1049*'fnd base rates'!K$112)\n+($J1049*'fnd base rates'!K$113)\n+($K1049*'fnd base rates'!K$114)\n+($M1049*'fnd base rates'!K$116)\n+($N1049*'fnd base rates'!K$117)\n+($O1049*'fnd base rates'!K$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,11)))\n*$R1049","v":1264.398651684},{"$f":"(($D1049*'fnd base rates'!L$107)\n+($E1049*'fnd base rates'!L$108)\n+($F1049*'fnd base rates'!L$109)\n+($G1049*'fnd base rates'!L$110)\n+($H1049*'fnd base rates'!L$111)\n+($I1049*'fnd base rates'!L$112)\n+($J1049*'fnd base rates'!L$113)\n+($K1049*'fnd base rates'!L$114)\n+($M1049*'fnd base rates'!L$116)\n+($N1049*'fnd base rates'!L$117)\n+($O1049*'fnd base rates'!L$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,12)))","v":2368.48533},{"$f":"(($D1049*'fnd base rates'!M$107)\n+($E1049*'fnd base rates'!M$108)\n+($F1049*'fnd base rates'!M$109)\n+($G1049*'fnd base rates'!M$110)\n+($H1049*'fnd base rates'!M$111)\n+($I1049*'fnd base rates'!M$112)\n+($J1049*'fnd base rates'!M$113)\n+($K1049*'fnd base rates'!M$114)\n+($M1049*'fnd base rates'!M$116)\n+($N1049*'fnd base rates'!M$117)\n+($O1049*'fnd base rates'!M$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,13)))","v":0},19402.435392735999,null,3517239712,"3517","239","712",1,1,19402.435392735999,19402,6477,12925,null,null,null,null,null,null,0,null,0]
["3517",3517239740,"MAP ACADEMY",{"$f":"'fnd enro'!D1050","v":0},{"$f":"'fnd enro'!E1050","v":0},{"$f":"'fnd enro'!F1050","v":0},{"$f":"'fnd enro'!G1050","v":0},{"$f":"'fnd enro'!H1050","v":0},{"$f":"'fnd enro'!I1050","v":5},{"$f":"'fnd enro'!J1050","v":0},{"$f":"'fnd enro'!K1050","v":0.19650000000000001},{"$f":"'fnd enro'!L1050","v":0},{"$f":"'fnd enro'!M1050","v":0},{"$f":"'fnd enro'!N1050","v":0},{"$f":"'fnd enro'!O1050","v":0},{"$f":"'fnd enro'!P1050","v":2},{"$f":"'fnd enro'!R1050","v":5},1.036,{"$f":"VALUE('fnd enro'!Q1050)","v":5},null,{"$f":"(($D1050*'fnd base rates'!C$107)\n+($E1050*'fnd base rates'!C$108)\n+($F1050*'fnd base rates'!C$109)\n+($G1050*'fnd base rates'!C$110)\n+($H1050*'fnd base rates'!C$111)\n+($I1050*'fnd base rates'!C$112)\n+($J1050*'fnd base rates'!C$113)\n+($K1050*'fnd base rates'!C$114)\n+($M1050*'fnd base rates'!C$116)\n+($N1050*'fnd base rates'!C$117)\n+($O1050*'fnd base rates'!C$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,3)))\n*$R1050","v":3090.85892934},{"$f":"(($D1050*'fnd base rates'!D$107)\n+($E1050*'fnd base rates'!D$108)\n+($F1050*'fnd base rates'!D$109)\n+($G1050*'fnd base rates'!D$110)\n+($H1050*'fnd base rates'!D$111)\n+($I1050*'fnd base rates'!D$112)\n+($J1050*'fnd base rates'!D$113)\n+($K1050*'fnd base rates'!D$114)\n+($M1050*'fnd base rates'!D$116)\n+($N1050*'fnd base rates'!D$117)\n+($O1050*'fnd base rates'!D$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,4)))\n*$R1050","v":4844.1288000000004},{"$f":"(($D1050*'fnd base rates'!E$107)\n+($E1050*'fnd base rates'!E$108)\n+($F1050*'fnd base rates'!E$109)\n+($G1050*'fnd base rates'!E$110)\n+($H1050*'fnd base rates'!E$111)\n+($I1050*'fnd base rates'!E$112)\n+($J1050*'fnd base rates'!E$113)\n+($K1050*'fnd base rates'!E$114)\n+($M1050*'fnd base rates'!E$116)\n+($N1050*'fnd base rates'!E$117)\n+($O1050*'fnd base rates'!E$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,5)))\n*$R1050","v":33300.060116120003},{"$f":"(($D1050*'fnd base rates'!F$107)\n+($E1050*'fnd base rates'!F$108)\n+($F1050*'fnd base rates'!F$109)\n+($G1050*'fnd base rates'!F$110)\n+($H1050*'fnd base rates'!F$111)\n+($I1050*'fnd base rates'!F$112)\n+($J1050*'fnd base rates'!F$113)\n+($K1050*'fnd base rates'!F$114)\n+($M1050*'fnd base rates'!F$116)\n+($N1050*'fnd base rates'!F$117)\n+($O1050*'fnd base rates'!F$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,6)))\n*$R1050","v":4900.201916680001},{"$f":"(($D1050*'fnd base rates'!G$107)\n+($E1050*'fnd base rates'!G$108)\n+($F1050*'fnd base rates'!G$109)\n+($G1050*'fnd base rates'!G$110)\n+($H1050*'fnd base rates'!G$111)\n+($I1050*'fnd base rates'!G$112)\n+($J1050*'fnd base rates'!G$113)\n+($K1050*'fnd base rates'!G$114)\n+($M1050*'fnd base rates'!G$116)\n+($N1050*'fnd base rates'!G$117)\n+($O1050*'fnd base rates'!G$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,7)))\n*$R1050","v":1207.2310331199999},{"$f":"(($D1050*'fnd base rates'!H$107)\n+($E1050*'fnd base rates'!H$108)\n+($F1050*'fnd base rates'!H$109)\n+($G1050*'fnd base rates'!H$110)\n+($H1050*'fnd base rates'!H$111)\n+($I1050*'fnd base rates'!H$112)\n+($J1050*'fnd base rates'!H$113)\n+($K1050*'fnd base rates'!H$114)\n+($M1050*'fnd base rates'!H$116)\n+($N1050*'fnd base rates'!H$117)\n+($O1050*'fnd base rates'!H$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,8)))","v":4431.9542999999994},{"$f":"(($D1050*'fnd base rates'!I$107)\n+($E1050*'fnd base rates'!I$108)\n+($F1050*'fnd base rates'!I$109)\n+($G1050*'fnd base rates'!I$110)\n+($H1050*'fnd base rates'!I$111)\n+($I1050*'fnd base rates'!I$112)\n+($J1050*'fnd base rates'!I$113)\n+($K1050*'fnd base rates'!I$114)\n+($M1050*'fnd base rates'!I$116)\n+($N1050*'fnd base rates'!I$117)\n+($O1050*'fnd base rates'!I$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,9)))\n*$R1050","v":2592.4656800000002},{"$f":"(($D1050*'fnd base rates'!J$107)\n+($E1050*'fnd base rates'!J$108)\n+($F1050*'fnd base rates'!J$109)\n+($G1050*'fnd base rates'!J$110)\n+($H1050*'fnd base rates'!J$111)\n+($I1050*'fnd base rates'!J$112)\n+($J1050*'fnd base rates'!J$113)\n+($K1050*'fnd base rates'!J$114)\n+($M1050*'fnd base rates'!J$116)\n+($N1050*'fnd base rates'!J$117)\n+($O1050*'fnd base rates'!J$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,10)))\n*$R1050","v":4476.1830399999999},{"$f":"(($D1050*'fnd base rates'!K$107)\n+($E1050*'fnd base rates'!K$108)\n+($F1050*'fnd base rates'!K$109)\n+($G1050*'fnd base rates'!K$110)\n+($H1050*'fnd base rates'!K$111)\n+($I1050*'fnd base rates'!K$112)\n+($J1050*'fnd base rates'!K$113)\n+($K1050*'fnd base rates'!K$114)\n+($M1050*'fnd base rates'!K$116)\n+($N1050*'fnd base rates'!K$117)\n+($O1050*'fnd base rates'!K$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,11)))\n*$R1050","v":6321.9932584199996},{"$f":"(($D1050*'fnd base rates'!L$107)\n+($E1050*'fnd base rates'!L$108)\n+($F1050*'fnd base rates'!L$109)\n+($G1050*'fnd base rates'!L$110)\n+($H1050*'fnd base rates'!L$111)\n+($I1050*'fnd base rates'!L$112)\n+($J1050*'fnd base rates'!L$113)\n+($K1050*'fnd base rates'!L$114)\n+($M1050*'fnd base rates'!L$116)\n+($N1050*'fnd base rates'!L$117)\n+($O1050*'fnd base rates'!L$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,12)))","v":9534.6866499999996},{"$f":"(($D1050*'fnd base rates'!M$107)\n+($E1050*'fnd base rates'!M$108)\n+($F1050*'fnd base rates'!M$109)\n+($G1050*'fnd base rates'!M$110)\n+($H1050*'fnd base rates'!M$111)\n+($I1050*'fnd base rates'!M$112)\n+($J1050*'fnd base rates'!M$113)\n+($K1050*'fnd base rates'!M$114)\n+($M1050*'fnd base rates'!M$116)\n+($N1050*'fnd base rates'!M$117)\n+($O1050*'fnd base rates'!M$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,13)))","v":0},74699.763723680007,null,3517239740,"3517","239","740",1,5,74699.763723680007,14940,-3547,18487,null,null,null,null,null,null,0,null,0]
["3517",3517239760,"MAP ACADEMY",{"$f":"'fnd enro'!D1051","v":0},{"$f":"'fnd enro'!E1051","v":0},{"$f":"'fnd enro'!F1051","v":0},{"$f":"'fnd enro'!G1051","v":0},{"$f":"'fnd enro'!H1051","v":0},{"$f":"'fnd enro'!I1051","v":26},{"$f":"'fnd enro'!J1051","v":0},{"$f":"'fnd enro'!K1051","v":1.0218},{"$f":"'fnd enro'!L1051","v":0},{"$f":"'fnd enro'!M1051","v":0},{"$f":"'fnd enro'!N1051","v":0},{"$f":"'fnd enro'!O1051","v":0},{"$f":"'fnd enro'!P1051","v":16},{"$f":"'fnd enro'!R1051","v":26},1.036,{"$f":"VALUE('fnd enro'!Q1051)","v":6},null,{"$f":"(($D1051*'fnd base rates'!C$107)\n+($E1051*'fnd base rates'!C$108)\n+($F1051*'fnd base rates'!C$109)\n+($G1051*'fnd base rates'!C$110)\n+($H1051*'fnd base rates'!C$111)\n+($I1051*'fnd base rates'!C$112)\n+($J1051*'fnd base rates'!C$113)\n+($K1051*'fnd base rates'!C$114)\n+($M1051*'fnd base rates'!C$116)\n+($N1051*'fnd base rates'!C$117)\n+($O1051*'fnd base rates'!C$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,3)))\n*$R1051","v":16568.387200568002},{"$f":"(($D1051*'fnd base rates'!D$107)\n+($E1051*'fnd base rates'!D$108)\n+($F1051*'fnd base rates'!D$109)\n+($G1051*'fnd base rates'!D$110)\n+($H1051*'fnd base rates'!D$111)\n+($I1051*'fnd base rates'!D$112)\n+($J1051*'fnd base rates'!D$113)\n+($K1051*'fnd base rates'!D$114)\n+($M1051*'fnd base rates'!D$116)\n+($N1051*'fnd base rates'!D$117)\n+($O1051*'fnd base rates'!D$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,4)))\n*$R1051","v":27539.490720000002},{"$f":"(($D1051*'fnd base rates'!E$107)\n+($E1051*'fnd base rates'!E$108)\n+($F1051*'fnd base rates'!E$109)\n+($G1051*'fnd base rates'!E$110)\n+($H1051*'fnd base rates'!E$111)\n+($I1051*'fnd base rates'!E$112)\n+($J1051*'fnd base rates'!E$113)\n+($K1051*'fnd base rates'!E$114)\n+($M1051*'fnd base rates'!E$116)\n+($N1051*'fnd base rates'!E$117)\n+($O1051*'fnd base rates'!E$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,5)))\n*$R1051","v":196100.50204382403},{"$f":"(($D1051*'fnd base rates'!F$107)\n+($E1051*'fnd base rates'!F$108)\n+($F1051*'fnd base rates'!F$109)\n+($G1051*'fnd base rates'!F$110)\n+($H1051*'fnd base rates'!F$111)\n+($I1051*'fnd base rates'!F$112)\n+($J1051*'fnd base rates'!F$113)\n+($K1051*'fnd base rates'!F$114)\n+($M1051*'fnd base rates'!F$116)\n+($N1051*'fnd base rates'!F$117)\n+($O1051*'fnd base rates'!F$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,6)))\n*$R1051","v":25481.049966736005},{"$f":"(($D1051*'fnd base rates'!G$107)\n+($E1051*'fnd base rates'!G$108)\n+($F1051*'fnd base rates'!G$109)\n+($G1051*'fnd base rates'!G$110)\n+($H1051*'fnd base rates'!G$111)\n+($I1051*'fnd base rates'!G$112)\n+($J1051*'fnd base rates'!G$113)\n+($K1051*'fnd base rates'!G$114)\n+($M1051*'fnd base rates'!G$116)\n+($N1051*'fnd base rates'!G$117)\n+($O1051*'fnd base rates'!G$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,7)))\n*$R1051","v":7390.4145562239992},{"$f":"(($D1051*'fnd base rates'!H$107)\n+($E1051*'fnd base rates'!H$108)\n+($F1051*'fnd base rates'!H$109)\n+($G1051*'fnd base rates'!H$110)\n+($H1051*'fnd base rates'!H$111)\n+($I1051*'fnd base rates'!H$112)\n+($J1051*'fnd base rates'!H$113)\n+($K1051*'fnd base rates'!H$114)\n+($M1051*'fnd base rates'!H$116)\n+($N1051*'fnd base rates'!H$117)\n+($O1051*'fnd base rates'!H$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,8)))","v":23210.978359999997},{"$f":"(($D1051*'fnd base rates'!I$107)\n+($E1051*'fnd base rates'!I$108)\n+($F1051*'fnd base rates'!I$109)\n+($G1051*'fnd base rates'!I$110)\n+($H1051*'fnd base rates'!I$111)\n+($I1051*'fnd base rates'!I$112)\n+($J1051*'fnd base rates'!I$113)\n+($K1051*'fnd base rates'!I$114)\n+($M1051*'fnd base rates'!I$116)\n+($N1051*'fnd base rates'!I$117)\n+($O1051*'fnd base rates'!I$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,9)))\n*$R1051","v":14409.682560000001},{"$f":"(($D1051*'fnd base rates'!J$107)\n+($E1051*'fnd base rates'!J$108)\n+($F1051*'fnd base rates'!J$109)\n+($G1051*'fnd base rates'!J$110)\n+($H1051*'fnd base rates'!J$111)\n+($I1051*'fnd base rates'!J$112)\n+($J1051*'fnd base rates'!J$113)\n+($K1051*'fnd base rates'!J$114)\n+($M1051*'fnd base rates'!J$116)\n+($N1051*'fnd base rates'!J$117)\n+($O1051*'fnd base rates'!J$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,10)))\n*$R1051","v":28103.074720000001},{"$f":"(($D1051*'fnd base rates'!K$107)\n+($E1051*'fnd base rates'!K$108)\n+($F1051*'fnd base rates'!K$109)\n+($G1051*'fnd base rates'!K$110)\n+($H1051*'fnd base rates'!K$111)\n+($I1051*'fnd base rates'!K$112)\n+($J1051*'fnd base rates'!K$113)\n+($K1051*'fnd base rates'!K$114)\n+($M1051*'fnd base rates'!K$116)\n+($N1051*'fnd base rates'!K$117)\n+($O1051*'fnd base rates'!K$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,11)))\n*$R1051","v":32874.364943783999},{"$f":"(($D1051*'fnd base rates'!L$107)\n+($E1051*'fnd base rates'!L$108)\n+($F1051*'fnd base rates'!L$109)\n+($G1051*'fnd base rates'!L$110)\n+($H1051*'fnd base rates'!L$111)\n+($I1051*'fnd base rates'!L$112)\n+($J1051*'fnd base rates'!L$113)\n+($K1051*'fnd base rates'!L$114)\n+($M1051*'fnd base rates'!L$116)\n+($N1051*'fnd base rates'!L$117)\n+($O1051*'fnd base rates'!L$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,12)))","v":53366.458580000006},{"$f":"(($D1051*'fnd base rates'!M$107)\n+($E1051*'fnd base rates'!M$108)\n+($F1051*'fnd base rates'!M$109)\n+($G1051*'fnd base rates'!M$110)\n+($H1051*'fnd base rates'!M$111)\n+($I1051*'fnd base rates'!M$112)\n+($J1051*'fnd base rates'!M$113)\n+($K1051*'fnd base rates'!M$114)\n+($M1051*'fnd base rates'!M$116)\n+($N1051*'fnd base rates'!M$117)\n+($O1051*'fnd base rates'!M$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,13)))","v":0},425044.40365113609,null,3517239760,"3517","239","760",1,26,425044.40365113609,16348,-1614,17962,null,null,null,null,null,null,0,null,0]
["3517",3517239780,"MAP ACADEMY",{"$f":"'fnd enro'!D1052","v":0},{"$f":"'fnd enro'!E1052","v":0},{"$f":"'fnd enro'!F1052","v":0},{"$f":"'fnd enro'!G1052","v":0},{"$f":"'fnd enro'!H1052","v":0},{"$f":"'fnd enro'!I1052","v":3},{"$f":"'fnd enro'!J1052","v":0},{"$f":"'fnd enro'!K1052","v":0.1179},{"$f":"'fnd enro'!L1052","v":0},{"$f":"'fnd enro'!M1052","v":0},{"$f":"'fnd enro'!N1052","v":0},{"$f":"'fnd enro'!O1052","v":0},{"$f":"'fnd enro'!P1052","v":2},{"$f":"'fnd enro'!R1052","v":3},1.036,{"$f":"VALUE('fnd enro'!Q1052)","v":6},null,{"$f":"(($D1052*'fnd base rates'!C$107)\n+($E1052*'fnd base rates'!C$108)\n+($F1052*'fnd base rates'!C$109)\n+($G1052*'fnd base rates'!C$110)\n+($H1052*'fnd base rates'!C$111)\n+($I1052*'fnd base rates'!C$112)\n+($J1052*'fnd base rates'!C$113)\n+($K1052*'fnd base rates'!C$114)\n+($M1052*'fnd base rates'!C$116)\n+($N1052*'fnd base rates'!C$117)\n+($O1052*'fnd base rates'!C$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,3)))\n*$R1052","v":1923.3306216039998},{"$f":"(($D1052*'fnd base rates'!D$107)\n+($E1052*'fnd base rates'!D$108)\n+($F1052*'fnd base rates'!D$109)\n+($G1052*'fnd base rates'!D$110)\n+($H1052*'fnd base rates'!D$111)\n+($I1052*'fnd base rates'!D$112)\n+($J1052*'fnd base rates'!D$113)\n+($K1052*'fnd base rates'!D$114)\n+($M1052*'fnd base rates'!D$116)\n+($N1052*'fnd base rates'!D$117)\n+($O1052*'fnd base rates'!D$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,4)))\n*$R1052","v":3232.56864},{"$f":"(($D1052*'fnd base rates'!E$107)\n+($E1052*'fnd base rates'!E$108)\n+($F1052*'fnd base rates'!E$109)\n+($G1052*'fnd base rates'!E$110)\n+($H1052*'fnd base rates'!E$111)\n+($I1052*'fnd base rates'!E$112)\n+($J1052*'fnd base rates'!E$113)\n+($K1052*'fnd base rates'!E$114)\n+($M1052*'fnd base rates'!E$116)\n+($N1052*'fnd base rates'!E$117)\n+($O1052*'fnd base rates'!E$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,5)))\n*$R1052","v":23163.249669672001},{"$f":"(($D1052*'fnd base rates'!F$107)\n+($E1052*'fnd base rates'!F$108)\n+($F1052*'fnd base rates'!F$109)\n+($G1052*'fnd base rates'!F$110)\n+($H1052*'fnd base rates'!F$111)\n+($I1052*'fnd base rates'!F$112)\n+($J1052*'fnd base rates'!F$113)\n+($K1052*'fnd base rates'!F$114)\n+($M1052*'fnd base rates'!F$116)\n+($N1052*'fnd base rates'!F$117)\n+($O1052*'fnd base rates'!F$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,6)))\n*$R1052","v":2940.1211500080003},{"$f":"(($D1052*'fnd base rates'!G$107)\n+($E1052*'fnd base rates'!G$108)\n+($F1052*'fnd base rates'!G$109)\n+($G1052*'fnd base rates'!G$110)\n+($H1052*'fnd base rates'!G$111)\n+($I1052*'fnd base rates'!G$112)\n+($J1052*'fnd base rates'!G$113)\n+($K1052*'fnd base rates'!G$114)\n+($M1052*'fnd base rates'!G$116)\n+($N1052*'fnd base rates'!G$117)\n+($O1052*'fnd base rates'!G$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,7)))\n*$R1052","v":878.75649187199997},{"$f":"(($D1052*'fnd base rates'!H$107)\n+($E1052*'fnd base rates'!H$108)\n+($F1052*'fnd base rates'!H$109)\n+($G1052*'fnd base rates'!H$110)\n+($H1052*'fnd base rates'!H$111)\n+($I1052*'fnd base rates'!H$112)\n+($J1052*'fnd base rates'!H$113)\n+($K1052*'fnd base rates'!H$114)\n+($M1052*'fnd base rates'!H$116)\n+($N1052*'fnd base rates'!H$117)\n+($O1052*'fnd base rates'!H$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,8)))","v":2682.0405799999999},{"$f":"(($D1052*'fnd base rates'!I$107)\n+($E1052*'fnd base rates'!I$108)\n+($F1052*'fnd base rates'!I$109)\n+($G1052*'fnd base rates'!I$110)\n+($H1052*'fnd base rates'!I$111)\n+($I1052*'fnd base rates'!I$112)\n+($J1052*'fnd base rates'!I$113)\n+($K1052*'fnd base rates'!I$114)\n+($M1052*'fnd base rates'!I$116)\n+($N1052*'fnd base rates'!I$117)\n+($O1052*'fnd base rates'!I$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,9)))\n*$R1052","v":1684.3702400000002},{"$f":"(($D1052*'fnd base rates'!J$107)\n+($E1052*'fnd base rates'!J$108)\n+($F1052*'fnd base rates'!J$109)\n+($G1052*'fnd base rates'!J$110)\n+($H1052*'fnd base rates'!J$111)\n+($I1052*'fnd base rates'!J$112)\n+($J1052*'fnd base rates'!J$113)\n+($K1052*'fnd base rates'!J$114)\n+($M1052*'fnd base rates'!J$116)\n+($N1052*'fnd base rates'!J$117)\n+($O1052*'fnd base rates'!J$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,10)))\n*$R1052","v":3355.5004000000004},{"$f":"(($D1052*'fnd base rates'!K$107)\n+($E1052*'fnd base rates'!K$108)\n+($F1052*'fnd base rates'!K$109)\n+($G1052*'fnd base rates'!K$110)\n+($H1052*'fnd base rates'!K$111)\n+($I1052*'fnd base rates'!K$112)\n+($J1052*'fnd base rates'!K$113)\n+($K1052*'fnd base rates'!K$114)\n+($M1052*'fnd base rates'!K$116)\n+($N1052*'fnd base rates'!K$117)\n+($O1052*'fnd base rates'!K$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,11)))\n*$R1052","v":3793.1959550520005},{"$f":"(($D1052*'fnd base rates'!L$107)\n+($E1052*'fnd base rates'!L$108)\n+($F1052*'fnd base rates'!L$109)\n+($G1052*'fnd base rates'!L$110)\n+($H1052*'fnd base rates'!L$111)\n+($I1052*'fnd base rates'!L$112)\n+($J1052*'fnd base rates'!L$113)\n+($K1052*'fnd base rates'!L$114)\n+($M1052*'fnd base rates'!L$116)\n+($N1052*'fnd base rates'!L$117)\n+($O1052*'fnd base rates'!L$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,12)))","v":6246.1759899999997},{"$f":"(($D1052*'fnd base rates'!M$107)\n+($E1052*'fnd base rates'!M$108)\n+($F1052*'fnd base rates'!M$109)\n+($G1052*'fnd base rates'!M$110)\n+($H1052*'fnd base rates'!M$111)\n+($I1052*'fnd base rates'!M$112)\n+($J1052*'fnd base rates'!M$113)\n+($K1052*'fnd base rates'!M$114)\n+($M1052*'fnd base rates'!M$116)\n+($N1052*'fnd base rates'!M$117)\n+($O1052*'fnd base rates'!M$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,13)))","v":0},49899.309738208001,null,3517239780,"3517","239","780",1,3,49899.309738208001,16633,-2769,19402,null,null,null,null,null,null,0,null,0]
["3518",3518149128,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1053","v":0},{"$f":"'fnd enro'!E1053","v":0},{"$f":"'fnd enro'!F1053","v":0},{"$f":"'fnd enro'!G1053","v":0},{"$f":"'fnd enro'!H1053","v":0},{"$f":"'fnd enro'!I1053","v":32},{"$f":"'fnd enro'!J1053","v":1},{"$f":"'fnd enro'!K1053","v":1.3462000000000001},{"$f":"'fnd enro'!L1053","v":0},{"$f":"'fnd enro'!M1053","v":0},{"$f":"'fnd enro'!N1053","v":0},{"$f":"'fnd enro'!O1053","v":2},{"$f":"'fnd enro'!P1053","v":31},{"$f":"'fnd enro'!R1053","v":33},1,{"$f":"VALUE('fnd enro'!Q1053)","v":10},null,{"$f":"(($D1053*'fnd base rates'!C$107)\n+($E1053*'fnd base rates'!C$108)\n+($F1053*'fnd base rates'!C$109)\n+($G1053*'fnd base rates'!C$110)\n+($H1053*'fnd base rates'!C$111)\n+($I1053*'fnd base rates'!C$112)\n+($J1053*'fnd base rates'!C$113)\n+($K1053*'fnd base rates'!C$114)\n+($M1053*'fnd base rates'!C$116)\n+($N1053*'fnd base rates'!C$117)\n+($O1053*'fnd base rates'!C$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,3)))\n*$R1053","v":22224.477142},{"$f":"(($D1053*'fnd base rates'!D$107)\n+($E1053*'fnd base rates'!D$108)\n+($F1053*'fnd base rates'!D$109)\n+($G1053*'fnd base rates'!D$110)\n+($H1053*'fnd base rates'!D$111)\n+($I1053*'fnd base rates'!D$112)\n+($J1053*'fnd base rates'!D$113)\n+($K1053*'fnd base rates'!D$114)\n+($M1053*'fnd base rates'!D$116)\n+($N1053*'fnd base rates'!D$117)\n+($O1053*'fnd base rates'!D$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,4)))\n*$R1053","v":41384.74},{"$f":"(($D1053*'fnd base rates'!E$107)\n+($E1053*'fnd base rates'!E$108)\n+($F1053*'fnd base rates'!E$109)\n+($G1053*'fnd base rates'!E$110)\n+($H1053*'fnd base rates'!E$111)\n+($I1053*'fnd base rates'!E$112)\n+($J1053*'fnd base rates'!E$113)\n+($K1053*'fnd base rates'!E$114)\n+($M1053*'fnd base rates'!E$116)\n+($N1053*'fnd base rates'!E$117)\n+($O1053*'fnd base rates'!E$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,5)))\n*$R1053","v":317525.636956},{"$f":"(($D1053*'fnd base rates'!F$107)\n+($E1053*'fnd base rates'!F$108)\n+($F1053*'fnd base rates'!F$109)\n+($G1053*'fnd base rates'!F$110)\n+($H1053*'fnd base rates'!F$111)\n+($I1053*'fnd base rates'!F$112)\n+($J1053*'fnd base rates'!F$113)\n+($K1053*'fnd base rates'!F$114)\n+($M1053*'fnd base rates'!F$116)\n+($N1053*'fnd base rates'!F$117)\n+($O1053*'fnd base rates'!F$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,6)))\n*$R1053","v":32131.555684000003},{"$f":"(($D1053*'fnd base rates'!G$107)\n+($E1053*'fnd base rates'!G$108)\n+($F1053*'fnd base rates'!G$109)\n+($G1053*'fnd base rates'!G$110)\n+($H1053*'fnd base rates'!G$111)\n+($I1053*'fnd base rates'!G$112)\n+($J1053*'fnd base rates'!G$113)\n+($K1053*'fnd base rates'!G$114)\n+($M1053*'fnd base rates'!G$116)\n+($N1053*'fnd base rates'!G$117)\n+($O1053*'fnd base rates'!G$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,7)))\n*$R1053","v":12716.835056},{"$f":"(($D1053*'fnd base rates'!H$107)\n+($E1053*'fnd base rates'!H$108)\n+($F1053*'fnd base rates'!H$109)\n+($G1053*'fnd base rates'!H$110)\n+($H1053*'fnd base rates'!H$111)\n+($I1053*'fnd base rates'!H$112)\n+($J1053*'fnd base rates'!H$113)\n+($K1053*'fnd base rates'!H$114)\n+($M1053*'fnd base rates'!H$116)\n+($N1053*'fnd base rates'!H$117)\n+($O1053*'fnd base rates'!H$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,8)))","v":30966.305239999998},{"$f":"(($D1053*'fnd base rates'!I$107)\n+($E1053*'fnd base rates'!I$108)\n+($F1053*'fnd base rates'!I$109)\n+($G1053*'fnd base rates'!I$110)\n+($H1053*'fnd base rates'!I$111)\n+($I1053*'fnd base rates'!I$112)\n+($J1053*'fnd base rates'!I$113)\n+($K1053*'fnd base rates'!I$114)\n+($M1053*'fnd base rates'!I$116)\n+($N1053*'fnd base rates'!I$117)\n+($O1053*'fnd base rates'!I$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,9)))\n*$R1053","v":20690.600000000002},{"$f":"(($D1053*'fnd base rates'!J$107)\n+($E1053*'fnd base rates'!J$108)\n+($F1053*'fnd base rates'!J$109)\n+($G1053*'fnd base rates'!J$110)\n+($H1053*'fnd base rates'!J$111)\n+($I1053*'fnd base rates'!J$112)\n+($J1053*'fnd base rates'!J$113)\n+($K1053*'fnd base rates'!J$114)\n+($M1053*'fnd base rates'!J$116)\n+($N1053*'fnd base rates'!J$117)\n+($O1053*'fnd base rates'!J$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,10)))\n*$R1053","v":49285.630000000005},{"$f":"(($D1053*'fnd base rates'!K$107)\n+($E1053*'fnd base rates'!K$108)\n+($F1053*'fnd base rates'!K$109)\n+($G1053*'fnd base rates'!K$110)\n+($H1053*'fnd base rates'!K$111)\n+($I1053*'fnd base rates'!K$112)\n+($J1053*'fnd base rates'!K$113)\n+($K1053*'fnd base rates'!K$114)\n+($M1053*'fnd base rates'!K$116)\n+($N1053*'fnd base rates'!K$117)\n+($O1053*'fnd base rates'!K$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,11)))\n*$R1053","v":42151.666945999998},{"$f":"(($D1053*'fnd base rates'!L$107)\n+($E1053*'fnd base rates'!L$108)\n+($F1053*'fnd base rates'!L$109)\n+($G1053*'fnd base rates'!L$110)\n+($H1053*'fnd base rates'!L$111)\n+($I1053*'fnd base rates'!L$112)\n+($J1053*'fnd base rates'!L$113)\n+($K1053*'fnd base rates'!L$114)\n+($M1053*'fnd base rates'!L$116)\n+($N1053*'fnd base rates'!L$117)\n+($O1053*'fnd base rates'!L$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,12)))","v":81163.412219999998},{"$f":"(($D1053*'fnd base rates'!M$107)\n+($E1053*'fnd base rates'!M$108)\n+($F1053*'fnd base rates'!M$109)\n+($G1053*'fnd base rates'!M$110)\n+($H1053*'fnd base rates'!M$111)\n+($I1053*'fnd base rates'!M$112)\n+($J1053*'fnd base rates'!M$113)\n+($K1053*'fnd base rates'!M$114)\n+($M1053*'fnd base rates'!M$116)\n+($N1053*'fnd base rates'!M$117)\n+($O1053*'fnd base rates'!M$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,13)))","v":0},650240.85924399993,null,3518149128,"3518","149","128",1,33,650240.85924399993,19704,4764,14940,null,null,null,null,null,null,0,null,0]
["3518",3518149149,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1054","v":0},{"$f":"'fnd enro'!E1054","v":0},{"$f":"'fnd enro'!F1054","v":0},{"$f":"'fnd enro'!G1054","v":0},{"$f":"'fnd enro'!H1054","v":0},{"$f":"'fnd enro'!I1054","v":68},{"$f":"'fnd enro'!J1054","v":0},{"$f":"'fnd enro'!K1054","v":2.6724000000000001},{"$f":"'fnd enro'!L1054","v":0},{"$f":"'fnd enro'!M1054","v":0},{"$f":"'fnd enro'!N1054","v":0},{"$f":"'fnd enro'!O1054","v":12},{"$f":"'fnd enro'!P1054","v":67},{"$f":"'fnd enro'!R1054","v":68},1,{"$f":"VALUE('fnd enro'!Q1054)","v":12},null,{"$f":"(($D1054*'fnd base rates'!C$107)\n+($E1054*'fnd base rates'!C$108)\n+($F1054*'fnd base rates'!C$109)\n+($G1054*'fnd base rates'!C$110)\n+($H1054*'fnd base rates'!C$111)\n+($I1054*'fnd base rates'!C$112)\n+($J1054*'fnd base rates'!C$113)\n+($K1054*'fnd base rates'!C$114)\n+($M1054*'fnd base rates'!C$116)\n+($N1054*'fnd base rates'!C$117)\n+($O1054*'fnd base rates'!C$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,3)))\n*$R1054","v":48004.046084000001},{"$f":"(($D1054*'fnd base rates'!D$107)\n+($E1054*'fnd base rates'!D$108)\n+($F1054*'fnd base rates'!D$109)\n+($G1054*'fnd base rates'!D$110)\n+($H1054*'fnd base rates'!D$111)\n+($I1054*'fnd base rates'!D$112)\n+($J1054*'fnd base rates'!D$113)\n+($K1054*'fnd base rates'!D$114)\n+($M1054*'fnd base rates'!D$116)\n+($N1054*'fnd base rates'!D$117)\n+($O1054*'fnd base rates'!D$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,4)))\n*$R1054","v":94242.33},{"$f":"(($D1054*'fnd base rates'!E$107)\n+($E1054*'fnd base rates'!E$108)\n+($F1054*'fnd base rates'!E$109)\n+($G1054*'fnd base rates'!E$110)\n+($H1054*'fnd base rates'!E$111)\n+($I1054*'fnd base rates'!E$112)\n+($J1054*'fnd base rates'!E$113)\n+($K1054*'fnd base rates'!E$114)\n+($M1054*'fnd base rates'!E$116)\n+($N1054*'fnd base rates'!E$117)\n+($O1054*'fnd base rates'!E$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,5)))\n*$R1054","v":729004.20631200005},{"$f":"(($D1054*'fnd base rates'!F$107)\n+($E1054*'fnd base rates'!F$108)\n+($F1054*'fnd base rates'!F$109)\n+($G1054*'fnd base rates'!F$110)\n+($H1054*'fnd base rates'!F$111)\n+($I1054*'fnd base rates'!F$112)\n+($J1054*'fnd base rates'!F$113)\n+($K1054*'fnd base rates'!F$114)\n+($M1054*'fnd base rates'!F$116)\n+($N1054*'fnd base rates'!F$117)\n+($O1054*'fnd base rates'!F$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,6)))\n*$R1054","v":66989.414967999997},{"$f":"(($D1054*'fnd base rates'!G$107)\n+($E1054*'fnd base rates'!G$108)\n+($F1054*'fnd base rates'!G$109)\n+($G1054*'fnd base rates'!G$110)\n+($H1054*'fnd base rates'!G$111)\n+($I1054*'fnd base rates'!G$112)\n+($J1054*'fnd base rates'!G$113)\n+($K1054*'fnd base rates'!G$114)\n+($M1054*'fnd base rates'!G$116)\n+($N1054*'fnd base rates'!G$117)\n+($O1054*'fnd base rates'!G$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,7)))\n*$R1054","v":29863.082512000001},{"$f":"(($D1054*'fnd base rates'!H$107)\n+($E1054*'fnd base rates'!H$108)\n+($F1054*'fnd base rates'!H$109)\n+($G1054*'fnd base rates'!H$110)\n+($H1054*'fnd base rates'!H$111)\n+($I1054*'fnd base rates'!H$112)\n+($J1054*'fnd base rates'!H$113)\n+($K1054*'fnd base rates'!H$114)\n+($M1054*'fnd base rates'!H$116)\n+($N1054*'fnd base rates'!H$117)\n+($O1054*'fnd base rates'!H$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,8)))","v":64208.376479999999},{"$f":"(($D1054*'fnd base rates'!I$107)\n+($E1054*'fnd base rates'!I$108)\n+($F1054*'fnd base rates'!I$109)\n+($G1054*'fnd base rates'!I$110)\n+($H1054*'fnd base rates'!I$111)\n+($I1054*'fnd base rates'!I$112)\n+($J1054*'fnd base rates'!I$113)\n+($K1054*'fnd base rates'!I$114)\n+($M1054*'fnd base rates'!I$116)\n+($N1054*'fnd base rates'!I$117)\n+($O1054*'fnd base rates'!I$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,9)))\n*$R1054","v":46236.86},{"$f":"(($D1054*'fnd base rates'!J$107)\n+($E1054*'fnd base rates'!J$108)\n+($F1054*'fnd base rates'!J$109)\n+($G1054*'fnd base rates'!J$110)\n+($H1054*'fnd base rates'!J$111)\n+($I1054*'fnd base rates'!J$112)\n+($J1054*'fnd base rates'!J$113)\n+($K1054*'fnd base rates'!J$114)\n+($M1054*'fnd base rates'!J$116)\n+($N1054*'fnd base rates'!J$117)\n+($O1054*'fnd base rates'!J$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,10)))\n*$R1054","v":116630.73},{"$f":"(($D1054*'fnd base rates'!K$107)\n+($E1054*'fnd base rates'!K$108)\n+($F1054*'fnd base rates'!K$109)\n+($G1054*'fnd base rates'!K$110)\n+($H1054*'fnd base rates'!K$111)\n+($I1054*'fnd base rates'!K$112)\n+($J1054*'fnd base rates'!K$113)\n+($K1054*'fnd base rates'!K$114)\n+($M1054*'fnd base rates'!K$116)\n+($N1054*'fnd base rates'!K$117)\n+($O1054*'fnd base rates'!K$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,11)))\n*$R1054","v":87555.497292},{"$f":"(($D1054*'fnd base rates'!L$107)\n+($E1054*'fnd base rates'!L$108)\n+($F1054*'fnd base rates'!L$109)\n+($G1054*'fnd base rates'!L$110)\n+($H1054*'fnd base rates'!L$111)\n+($I1054*'fnd base rates'!L$112)\n+($J1054*'fnd base rates'!L$113)\n+($K1054*'fnd base rates'!L$114)\n+($M1054*'fnd base rates'!L$116)\n+($N1054*'fnd base rates'!L$117)\n+($O1054*'fnd base rates'!L$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,12)))","v":180811.01244000002},{"$f":"(($D1054*'fnd base rates'!M$107)\n+($E1054*'fnd base rates'!M$108)\n+($F1054*'fnd base rates'!M$109)\n+($G1054*'fnd base rates'!M$110)\n+($H1054*'fnd base rates'!M$111)\n+($I1054*'fnd base rates'!M$112)\n+($J1054*'fnd base rates'!M$113)\n+($K1054*'fnd base rates'!M$114)\n+($M1054*'fnd base rates'!M$116)\n+($N1054*'fnd base rates'!M$117)\n+($O1054*'fnd base rates'!M$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,13)))","v":0},1463545.5560880001,null,3518149149,"3518","149","149",1,68,1463545.5560880001,21523,5498,16025,null,null,null,null,null,null,0,null,0]
["3518",3518149160,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1055","v":0},{"$f":"'fnd enro'!E1055","v":0},{"$f":"'fnd enro'!F1055","v":0},{"$f":"'fnd enro'!G1055","v":0},{"$f":"'fnd enro'!H1055","v":0},{"$f":"'fnd enro'!I1055","v":4},{"$f":"'fnd enro'!J1055","v":0},{"$f":"'fnd enro'!K1055","v":0.15720000000000001},{"$f":"'fnd enro'!L1055","v":0},{"$f":"'fnd enro'!M1055","v":0},{"$f":"'fnd enro'!N1055","v":0},{"$f":"'fnd enro'!O1055","v":0},{"$f":"'fnd enro'!P1055","v":4},{"$f":"'fnd enro'!R1055","v":4},1,{"$f":"VALUE('fnd enro'!Q1055)","v":11},null,{"$f":"(($D1055*'fnd base rates'!C$107)\n+($E1055*'fnd base rates'!C$108)\n+($F1055*'fnd base rates'!C$109)\n+($G1055*'fnd base rates'!C$110)\n+($H1055*'fnd base rates'!C$111)\n+($I1055*'fnd base rates'!C$112)\n+($J1055*'fnd base rates'!C$113)\n+($K1055*'fnd base rates'!C$114)\n+($M1055*'fnd base rates'!C$116)\n+($N1055*'fnd base rates'!C$117)\n+($O1055*'fnd base rates'!C$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,3)))\n*$R1055","v":2704.5556519999996},{"$f":"(($D1055*'fnd base rates'!D$107)\n+($E1055*'fnd base rates'!D$108)\n+($F1055*'fnd base rates'!D$109)\n+($G1055*'fnd base rates'!D$110)\n+($H1055*'fnd base rates'!D$111)\n+($I1055*'fnd base rates'!D$112)\n+($J1055*'fnd base rates'!D$113)\n+($K1055*'fnd base rates'!D$114)\n+($M1055*'fnd base rates'!D$116)\n+($N1055*'fnd base rates'!D$117)\n+($O1055*'fnd base rates'!D$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,4)))\n*$R1055","v":5246.32},{"$f":"(($D1055*'fnd base rates'!E$107)\n+($E1055*'fnd base rates'!E$108)\n+($F1055*'fnd base rates'!E$109)\n+($G1055*'fnd base rates'!E$110)\n+($H1055*'fnd base rates'!E$111)\n+($I1055*'fnd base rates'!E$112)\n+($J1055*'fnd base rates'!E$113)\n+($K1055*'fnd base rates'!E$114)\n+($M1055*'fnd base rates'!E$116)\n+($N1055*'fnd base rates'!E$117)\n+($O1055*'fnd base rates'!E$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,5)))\n*$R1055","v":40412.732135999999},{"$f":"(($D1055*'fnd base rates'!F$107)\n+($E1055*'fnd base rates'!F$108)\n+($F1055*'fnd base rates'!F$109)\n+($G1055*'fnd base rates'!F$110)\n+($H1055*'fnd base rates'!F$111)\n+($I1055*'fnd base rates'!F$112)\n+($J1055*'fnd base rates'!F$113)\n+($K1055*'fnd base rates'!F$114)\n+($M1055*'fnd base rates'!F$116)\n+($N1055*'fnd base rates'!F$117)\n+($O1055*'fnd base rates'!F$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,6)))\n*$R1055","v":3783.9397040000003},{"$f":"(($D1055*'fnd base rates'!G$107)\n+($E1055*'fnd base rates'!G$108)\n+($F1055*'fnd base rates'!G$109)\n+($G1055*'fnd base rates'!G$110)\n+($H1055*'fnd base rates'!G$111)\n+($I1055*'fnd base rates'!G$112)\n+($J1055*'fnd base rates'!G$113)\n+($K1055*'fnd base rates'!G$114)\n+($M1055*'fnd base rates'!G$116)\n+($N1055*'fnd base rates'!G$117)\n+($O1055*'fnd base rates'!G$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,7)))\n*$R1055","v":1645.2807360000002},{"$f":"(($D1055*'fnd base rates'!H$107)\n+($E1055*'fnd base rates'!H$108)\n+($F1055*'fnd base rates'!H$109)\n+($G1055*'fnd base rates'!H$110)\n+($H1055*'fnd base rates'!H$111)\n+($I1055*'fnd base rates'!H$112)\n+($J1055*'fnd base rates'!H$113)\n+($K1055*'fnd base rates'!H$114)\n+($M1055*'fnd base rates'!H$116)\n+($N1055*'fnd base rates'!H$117)\n+($O1055*'fnd base rates'!H$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,8)))","v":3654.86744},{"$f":"(($D1055*'fnd base rates'!I$107)\n+($E1055*'fnd base rates'!I$108)\n+($F1055*'fnd base rates'!I$109)\n+($G1055*'fnd base rates'!I$110)\n+($H1055*'fnd base rates'!I$111)\n+($I1055*'fnd base rates'!I$112)\n+($J1055*'fnd base rates'!I$113)\n+($K1055*'fnd base rates'!I$114)\n+($M1055*'fnd base rates'!I$116)\n+($N1055*'fnd base rates'!I$117)\n+($O1055*'fnd base rates'!I$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,9)))\n*$R1055","v":2597.08},{"$f":"(($D1055*'fnd base rates'!J$107)\n+($E1055*'fnd base rates'!J$108)\n+($F1055*'fnd base rates'!J$109)\n+($G1055*'fnd base rates'!J$110)\n+($H1055*'fnd base rates'!J$111)\n+($I1055*'fnd base rates'!J$112)\n+($J1055*'fnd base rates'!J$113)\n+($K1055*'fnd base rates'!J$114)\n+($M1055*'fnd base rates'!J$116)\n+($N1055*'fnd base rates'!J$117)\n+($O1055*'fnd base rates'!J$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,10)))\n*$R1055","v":6549.2800000000007},{"$f":"(($D1055*'fnd base rates'!K$107)\n+($E1055*'fnd base rates'!K$108)\n+($F1055*'fnd base rates'!K$109)\n+($G1055*'fnd base rates'!K$110)\n+($H1055*'fnd base rates'!K$111)\n+($I1055*'fnd base rates'!K$112)\n+($J1055*'fnd base rates'!K$113)\n+($K1055*'fnd base rates'!K$114)\n+($M1055*'fnd base rates'!K$116)\n+($N1055*'fnd base rates'!K$117)\n+($O1055*'fnd base rates'!K$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,11)))\n*$R1055","v":4881.8480760000002},{"$f":"(($D1055*'fnd base rates'!L$107)\n+($E1055*'fnd base rates'!L$108)\n+($F1055*'fnd base rates'!L$109)\n+($G1055*'fnd base rates'!L$110)\n+($H1055*'fnd base rates'!L$111)\n+($I1055*'fnd base rates'!L$112)\n+($J1055*'fnd base rates'!L$113)\n+($K1055*'fnd base rates'!L$114)\n+($M1055*'fnd base rates'!L$116)\n+($N1055*'fnd base rates'!L$117)\n+($O1055*'fnd base rates'!L$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,12)))","v":10140.94132},{"$f":"(($D1055*'fnd base rates'!M$107)\n+($E1055*'fnd base rates'!M$108)\n+($F1055*'fnd base rates'!M$109)\n+($G1055*'fnd base rates'!M$110)\n+($H1055*'fnd base rates'!M$111)\n+($I1055*'fnd base rates'!M$112)\n+($J1055*'fnd base rates'!M$113)\n+($K1055*'fnd base rates'!M$114)\n+($M1055*'fnd base rates'!M$116)\n+($N1055*'fnd base rates'!M$117)\n+($O1055*'fnd base rates'!M$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,13)))","v":0},81616.845063999994,null,3518149160,"3518","149","160",1,4,81616.845063999994,20404,3771,16633,null,null,null,null,null,null,0,null,0]
["3518",3518149181,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1056","v":0},{"$f":"'fnd enro'!E1056","v":0},{"$f":"'fnd enro'!F1056","v":0},{"$f":"'fnd enro'!G1056","v":0},{"$f":"'fnd enro'!H1056","v":0},{"$f":"'fnd enro'!I1056","v":7},{"$f":"'fnd enro'!J1056","v":0},{"$f":"'fnd enro'!K1056","v":0.27510000000000001},{"$f":"'fnd enro'!L1056","v":0},{"$f":"'fnd enro'!M1056","v":0},{"$f":"'fnd enro'!N1056","v":0},{"$f":"'fnd enro'!O1056","v":0},{"$f":"'fnd enro'!P1056","v":4},{"$f":"'fnd enro'!R1056","v":7},1,{"$f":"VALUE('fnd enro'!Q1056)","v":10},null,{"$f":"(($D1056*'fnd base rates'!C$107)\n+($E1056*'fnd base rates'!C$108)\n+($F1056*'fnd base rates'!C$109)\n+($G1056*'fnd base rates'!C$110)\n+($H1056*'fnd base rates'!C$111)\n+($I1056*'fnd base rates'!C$112)\n+($J1056*'fnd base rates'!C$113)\n+($K1056*'fnd base rates'!C$114)\n+($M1056*'fnd base rates'!C$116)\n+($N1056*'fnd base rates'!C$117)\n+($O1056*'fnd base rates'!C$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,3)))\n*$R1056","v":4379.0923910000001},{"$f":"(($D1056*'fnd base rates'!D$107)\n+($E1056*'fnd base rates'!D$108)\n+($F1056*'fnd base rates'!D$109)\n+($G1056*'fnd base rates'!D$110)\n+($H1056*'fnd base rates'!D$111)\n+($I1056*'fnd base rates'!D$112)\n+($J1056*'fnd base rates'!D$113)\n+($K1056*'fnd base rates'!D$114)\n+($M1056*'fnd base rates'!D$116)\n+($N1056*'fnd base rates'!D$117)\n+($O1056*'fnd base rates'!D$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,4)))\n*$R1056","v":7504.5},{"$f":"(($D1056*'fnd base rates'!E$107)\n+($E1056*'fnd base rates'!E$108)\n+($F1056*'fnd base rates'!E$109)\n+($G1056*'fnd base rates'!E$110)\n+($H1056*'fnd base rates'!E$111)\n+($I1056*'fnd base rates'!E$112)\n+($J1056*'fnd base rates'!E$113)\n+($K1056*'fnd base rates'!E$114)\n+($M1056*'fnd base rates'!E$116)\n+($N1056*'fnd base rates'!E$117)\n+($O1056*'fnd base rates'!E$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,5)))\n*$R1056","v":54355.641237999997},{"$f":"(($D1056*'fnd base rates'!F$107)\n+($E1056*'fnd base rates'!F$108)\n+($F1056*'fnd base rates'!F$109)\n+($G1056*'fnd base rates'!F$110)\n+($H1056*'fnd base rates'!F$111)\n+($I1056*'fnd base rates'!F$112)\n+($J1056*'fnd base rates'!F$113)\n+($K1056*'fnd base rates'!F$114)\n+($M1056*'fnd base rates'!F$116)\n+($N1056*'fnd base rates'!F$117)\n+($O1056*'fnd base rates'!F$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,6)))\n*$R1056","v":6621.8944819999997},{"$f":"(($D1056*'fnd base rates'!G$107)\n+($E1056*'fnd base rates'!G$108)\n+($F1056*'fnd base rates'!G$109)\n+($G1056*'fnd base rates'!G$110)\n+($H1056*'fnd base rates'!G$111)\n+($I1056*'fnd base rates'!G$112)\n+($J1056*'fnd base rates'!G$113)\n+($K1056*'fnd base rates'!G$114)\n+($M1056*'fnd base rates'!G$116)\n+($N1056*'fnd base rates'!G$117)\n+($O1056*'fnd base rates'!G$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,7)))\n*$R1056","v":2085.2412880000002},{"$f":"(($D1056*'fnd base rates'!H$107)\n+($E1056*'fnd base rates'!H$108)\n+($F1056*'fnd base rates'!H$109)\n+($G1056*'fnd base rates'!H$110)\n+($H1056*'fnd base rates'!H$111)\n+($I1056*'fnd base rates'!H$112)\n+($J1056*'fnd base rates'!H$113)\n+($K1056*'fnd base rates'!H$114)\n+($M1056*'fnd base rates'!H$116)\n+($N1056*'fnd base rates'!H$117)\n+($O1056*'fnd base rates'!H$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,8)))","v":6274.3280199999999},{"$f":"(($D1056*'fnd base rates'!I$107)\n+($E1056*'fnd base rates'!I$108)\n+($F1056*'fnd base rates'!I$109)\n+($G1056*'fnd base rates'!I$110)\n+($H1056*'fnd base rates'!I$111)\n+($I1056*'fnd base rates'!I$112)\n+($J1056*'fnd base rates'!I$113)\n+($K1056*'fnd base rates'!I$114)\n+($M1056*'fnd base rates'!I$116)\n+($N1056*'fnd base rates'!I$117)\n+($O1056*'fnd base rates'!I$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,9)))\n*$R1056","v":3882.1600000000003},{"$f":"(($D1056*'fnd base rates'!J$107)\n+($E1056*'fnd base rates'!J$108)\n+($F1056*'fnd base rates'!J$109)\n+($G1056*'fnd base rates'!J$110)\n+($H1056*'fnd base rates'!J$111)\n+($I1056*'fnd base rates'!J$112)\n+($J1056*'fnd base rates'!J$113)\n+($K1056*'fnd base rates'!J$114)\n+($M1056*'fnd base rates'!J$116)\n+($N1056*'fnd base rates'!J$117)\n+($O1056*'fnd base rates'!J$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,10)))\n*$R1056","v":8017.42},{"$f":"(($D1056*'fnd base rates'!K$107)\n+($E1056*'fnd base rates'!K$108)\n+($F1056*'fnd base rates'!K$109)\n+($G1056*'fnd base rates'!K$110)\n+($H1056*'fnd base rates'!K$111)\n+($I1056*'fnd base rates'!K$112)\n+($J1056*'fnd base rates'!K$113)\n+($K1056*'fnd base rates'!K$114)\n+($M1056*'fnd base rates'!K$116)\n+($N1056*'fnd base rates'!K$117)\n+($O1056*'fnd base rates'!K$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,11)))\n*$R1056","v":8543.2341329999999},{"$f":"(($D1056*'fnd base rates'!L$107)\n+($E1056*'fnd base rates'!L$108)\n+($F1056*'fnd base rates'!L$109)\n+($G1056*'fnd base rates'!L$110)\n+($H1056*'fnd base rates'!L$111)\n+($I1056*'fnd base rates'!L$112)\n+($J1056*'fnd base rates'!L$113)\n+($K1056*'fnd base rates'!L$114)\n+($M1056*'fnd base rates'!L$116)\n+($N1056*'fnd base rates'!L$117)\n+($O1056*'fnd base rates'!L$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,12)))","v":14948.23731},{"$f":"(($D1056*'fnd base rates'!M$107)\n+($E1056*'fnd base rates'!M$108)\n+($F1056*'fnd base rates'!M$109)\n+($G1056*'fnd base rates'!M$110)\n+($H1056*'fnd base rates'!M$111)\n+($I1056*'fnd base rates'!M$112)\n+($J1056*'fnd base rates'!M$113)\n+($K1056*'fnd base rates'!M$114)\n+($M1056*'fnd base rates'!M$116)\n+($N1056*'fnd base rates'!M$117)\n+($O1056*'fnd base rates'!M$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,13)))","v":0},116611.74886200001,null,3518149181,"3518","149","181",1,7,116611.74886200001,16659,-3045,19704,null,null,null,null,null,null,0,null,0]
["3518",3518149295,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1057","v":0},{"$f":"'fnd enro'!E1057","v":0},{"$f":"'fnd enro'!F1057","v":0},{"$f":"'fnd enro'!G1057","v":0},{"$f":"'fnd enro'!H1057","v":0},{"$f":"'fnd enro'!I1057","v":1},{"$f":"'fnd enro'!J1057","v":0},{"$f":"'fnd enro'!K1057","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1057","v":0},{"$f":"'fnd enro'!M1057","v":0},{"$f":"'fnd enro'!N1057","v":0},{"$f":"'fnd enro'!O1057","v":0},{"$f":"'fnd enro'!P1057","v":1},{"$f":"'fnd enro'!R1057","v":1},1,{"$f":"VALUE('fnd enro'!Q1057)","v":5},null,{"$f":"(($D1057*'fnd base rates'!C$107)\n+($E1057*'fnd base rates'!C$108)\n+($F1057*'fnd base rates'!C$109)\n+($G1057*'fnd base rates'!C$110)\n+($H1057*'fnd base rates'!C$111)\n+($I1057*'fnd base rates'!C$112)\n+($J1057*'fnd base rates'!C$113)\n+($K1057*'fnd base rates'!C$114)\n+($M1057*'fnd base rates'!C$116)\n+($N1057*'fnd base rates'!C$117)\n+($O1057*'fnd base rates'!C$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,3)))\n*$R1057","v":636.21891299999993},{"$f":"(($D1057*'fnd base rates'!D$107)\n+($E1057*'fnd base rates'!D$108)\n+($F1057*'fnd base rates'!D$109)\n+($G1057*'fnd base rates'!D$110)\n+($H1057*'fnd base rates'!D$111)\n+($I1057*'fnd base rates'!D$112)\n+($J1057*'fnd base rates'!D$113)\n+($K1057*'fnd base rates'!D$114)\n+($M1057*'fnd base rates'!D$116)\n+($N1057*'fnd base rates'!D$117)\n+($O1057*'fnd base rates'!D$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,4)))\n*$R1057","v":1122.4499999999998},{"$f":"(($D1057*'fnd base rates'!E$107)\n+($E1057*'fnd base rates'!E$108)\n+($F1057*'fnd base rates'!E$109)\n+($G1057*'fnd base rates'!E$110)\n+($H1057*'fnd base rates'!E$111)\n+($I1057*'fnd base rates'!E$112)\n+($J1057*'fnd base rates'!E$113)\n+($K1057*'fnd base rates'!E$114)\n+($M1057*'fnd base rates'!E$116)\n+($N1057*'fnd base rates'!E$117)\n+($O1057*'fnd base rates'!E$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,5)))\n*$R1057","v":8256.903033999999},{"$f":"(($D1057*'fnd base rates'!F$107)\n+($E1057*'fnd base rates'!F$108)\n+($F1057*'fnd base rates'!F$109)\n+($G1057*'fnd base rates'!F$110)\n+($H1057*'fnd base rates'!F$111)\n+($I1057*'fnd base rates'!F$112)\n+($J1057*'fnd base rates'!F$113)\n+($K1057*'fnd base rates'!F$114)\n+($M1057*'fnd base rates'!F$116)\n+($N1057*'fnd base rates'!F$117)\n+($O1057*'fnd base rates'!F$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,6)))\n*$R1057","v":945.98492600000009},{"$f":"(($D1057*'fnd base rates'!G$107)\n+($E1057*'fnd base rates'!G$108)\n+($F1057*'fnd base rates'!G$109)\n+($G1057*'fnd base rates'!G$110)\n+($H1057*'fnd base rates'!G$111)\n+($I1057*'fnd base rates'!G$112)\n+($J1057*'fnd base rates'!G$113)\n+($K1057*'fnd base rates'!G$114)\n+($M1057*'fnd base rates'!G$116)\n+($N1057*'fnd base rates'!G$117)\n+($O1057*'fnd base rates'!G$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,7)))\n*$R1057","v":321.76018399999998},{"$f":"(($D1057*'fnd base rates'!H$107)\n+($E1057*'fnd base rates'!H$108)\n+($F1057*'fnd base rates'!H$109)\n+($G1057*'fnd base rates'!H$110)\n+($H1057*'fnd base rates'!H$111)\n+($I1057*'fnd base rates'!H$112)\n+($J1057*'fnd base rates'!H$113)\n+($K1057*'fnd base rates'!H$114)\n+($M1057*'fnd base rates'!H$116)\n+($N1057*'fnd base rates'!H$117)\n+($O1057*'fnd base rates'!H$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,8)))","v":899.98685999999998},{"$f":"(($D1057*'fnd base rates'!I$107)\n+($E1057*'fnd base rates'!I$108)\n+($F1057*'fnd base rates'!I$109)\n+($G1057*'fnd base rates'!I$110)\n+($H1057*'fnd base rates'!I$111)\n+($I1057*'fnd base rates'!I$112)\n+($J1057*'fnd base rates'!I$113)\n+($K1057*'fnd base rates'!I$114)\n+($M1057*'fnd base rates'!I$116)\n+($N1057*'fnd base rates'!I$117)\n+($O1057*'fnd base rates'!I$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,9)))\n*$R1057","v":574.51},{"$f":"(($D1057*'fnd base rates'!J$107)\n+($E1057*'fnd base rates'!J$108)\n+($F1057*'fnd base rates'!J$109)\n+($G1057*'fnd base rates'!J$110)\n+($H1057*'fnd base rates'!J$111)\n+($I1057*'fnd base rates'!J$112)\n+($J1057*'fnd base rates'!J$113)\n+($K1057*'fnd base rates'!J$114)\n+($M1057*'fnd base rates'!J$116)\n+($N1057*'fnd base rates'!J$117)\n+($O1057*'fnd base rates'!J$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,10)))\n*$R1057","v":1248.83},{"$f":"(($D1057*'fnd base rates'!K$107)\n+($E1057*'fnd base rates'!K$108)\n+($F1057*'fnd base rates'!K$109)\n+($G1057*'fnd base rates'!K$110)\n+($H1057*'fnd base rates'!K$111)\n+($I1057*'fnd base rates'!K$112)\n+($J1057*'fnd base rates'!K$113)\n+($K1057*'fnd base rates'!K$114)\n+($M1057*'fnd base rates'!K$116)\n+($N1057*'fnd base rates'!K$117)\n+($O1057*'fnd base rates'!K$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,11)))\n*$R1057","v":1220.4620190000001},{"$f":"(($D1057*'fnd base rates'!L$107)\n+($E1057*'fnd base rates'!L$108)\n+($F1057*'fnd base rates'!L$109)\n+($G1057*'fnd base rates'!L$110)\n+($H1057*'fnd base rates'!L$111)\n+($I1057*'fnd base rates'!L$112)\n+($J1057*'fnd base rates'!L$113)\n+($K1057*'fnd base rates'!L$114)\n+($M1057*'fnd base rates'!L$116)\n+($N1057*'fnd base rates'!L$117)\n+($O1057*'fnd base rates'!L$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,12)))","v":2219.5553300000001},{"$f":"(($D1057*'fnd base rates'!M$107)\n+($E1057*'fnd base rates'!M$108)\n+($F1057*'fnd base rates'!M$109)\n+($G1057*'fnd base rates'!M$110)\n+($H1057*'fnd base rates'!M$111)\n+($I1057*'fnd base rates'!M$112)\n+($J1057*'fnd base rates'!M$113)\n+($K1057*'fnd base rates'!M$114)\n+($M1057*'fnd base rates'!M$116)\n+($N1057*'fnd base rates'!M$117)\n+($O1057*'fnd base rates'!M$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,13)))","v":0},17446.661265999999,null,3518149295,"3518","149","295",1,1,17446.661265999999,17447,-4076,21523,null,null,null,null,null,null,0,null,0]
["3519",3519348017,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1058","v":0},{"$f":"'fnd enro'!E1058","v":0},{"$f":"'fnd enro'!F1058","v":1},{"$f":"'fnd enro'!G1058","v":0},{"$f":"'fnd enro'!H1058","v":0},{"$f":"'fnd enro'!I1058","v":0},{"$f":"'fnd enro'!J1058","v":0},{"$f":"'fnd enro'!K1058","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1058","v":0},{"$f":"'fnd enro'!M1058","v":0},{"$f":"'fnd enro'!N1058","v":0},{"$f":"'fnd enro'!O1058","v":0},{"$f":"'fnd enro'!P1058","v":0},{"$f":"'fnd enro'!R1058","v":1},1,{"$f":"VALUE('fnd enro'!Q1058)","v":6},null,{"$f":"(($D1058*'fnd base rates'!C$107)\n+($E1058*'fnd base rates'!C$108)\n+($F1058*'fnd base rates'!C$109)\n+($G1058*'fnd base rates'!C$110)\n+($H1058*'fnd base rates'!C$111)\n+($I1058*'fnd base rates'!C$112)\n+($J1058*'fnd base rates'!C$113)\n+($K1058*'fnd base rates'!C$114)\n+($M1058*'fnd base rates'!C$116)\n+($N1058*'fnd base rates'!C$117)\n+($O1058*'fnd base rates'!C$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,3)))\n*$R1058","v":570.33891299999993},{"$f":"(($D1058*'fnd base rates'!D$107)\n+($E1058*'fnd base rates'!D$108)\n+($F1058*'fnd base rates'!D$109)\n+($G1058*'fnd base rates'!D$110)\n+($H1058*'fnd base rates'!D$111)\n+($I1058*'fnd base rates'!D$112)\n+($J1058*'fnd base rates'!D$113)\n+($K1058*'fnd base rates'!D$114)\n+($M1058*'fnd base rates'!D$116)\n+($N1058*'fnd base rates'!D$117)\n+($O1058*'fnd base rates'!D$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,4)))\n*$R1058","v":810.3},{"$f":"(($D1058*'fnd base rates'!E$107)\n+($E1058*'fnd base rates'!E$108)\n+($F1058*'fnd base rates'!E$109)\n+($G1058*'fnd base rates'!E$110)\n+($H1058*'fnd base rates'!E$111)\n+($I1058*'fnd base rates'!E$112)\n+($J1058*'fnd base rates'!E$113)\n+($K1058*'fnd base rates'!E$114)\n+($M1058*'fnd base rates'!E$116)\n+($N1058*'fnd base rates'!E$117)\n+($O1058*'fnd base rates'!E$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,5)))\n*$R1058","v":4116.9930340000001},{"$f":"(($D1058*'fnd base rates'!F$107)\n+($E1058*'fnd base rates'!F$108)\n+($F1058*'fnd base rates'!F$109)\n+($G1058*'fnd base rates'!F$110)\n+($H1058*'fnd base rates'!F$111)\n+($I1058*'fnd base rates'!F$112)\n+($J1058*'fnd base rates'!F$113)\n+($K1058*'fnd base rates'!F$114)\n+($M1058*'fnd base rates'!F$116)\n+($N1058*'fnd base rates'!F$117)\n+($O1058*'fnd base rates'!F$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,6)))\n*$R1058","v":1327.854926},{"$f":"(($D1058*'fnd base rates'!G$107)\n+($E1058*'fnd base rates'!G$108)\n+($F1058*'fnd base rates'!G$109)\n+($G1058*'fnd base rates'!G$110)\n+($H1058*'fnd base rates'!G$111)\n+($I1058*'fnd base rates'!G$112)\n+($J1058*'fnd base rates'!G$113)\n+($K1058*'fnd base rates'!G$114)\n+($M1058*'fnd base rates'!G$116)\n+($N1058*'fnd base rates'!G$117)\n+($O1058*'fnd base rates'!G$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,7)))\n*$R1058","v":166.390184},{"$f":"(($D1058*'fnd base rates'!H$107)\n+($E1058*'fnd base rates'!H$108)\n+($F1058*'fnd base rates'!H$109)\n+($G1058*'fnd base rates'!H$110)\n+($H1058*'fnd base rates'!H$111)\n+($I1058*'fnd base rates'!H$112)\n+($J1058*'fnd base rates'!H$113)\n+($K1058*'fnd base rates'!H$114)\n+($M1058*'fnd base rates'!H$116)\n+($N1058*'fnd base rates'!H$117)\n+($O1058*'fnd base rates'!H$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D1058*'fnd base rates'!I$107)\n+($E1058*'fnd base rates'!I$108)\n+($F1058*'fnd base rates'!I$109)\n+($G1058*'fnd base rates'!I$110)\n+($H1058*'fnd base rates'!I$111)\n+($I1058*'fnd base rates'!I$112)\n+($J1058*'fnd base rates'!I$113)\n+($K1058*'fnd base rates'!I$114)\n+($M1058*'fnd base rates'!I$116)\n+($N1058*'fnd base rates'!I$117)\n+($O1058*'fnd base rates'!I$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,9)))\n*$R1058","v":378.55},{"$f":"(($D1058*'fnd base rates'!J$107)\n+($E1058*'fnd base rates'!J$108)\n+($F1058*'fnd base rates'!J$109)\n+($G1058*'fnd base rates'!J$110)\n+($H1058*'fnd base rates'!J$111)\n+($I1058*'fnd base rates'!J$112)\n+($J1058*'fnd base rates'!J$113)\n+($K1058*'fnd base rates'!J$114)\n+($M1058*'fnd base rates'!J$116)\n+($N1058*'fnd base rates'!J$117)\n+($O1058*'fnd base rates'!J$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,10)))\n*$R1058","v":107.56},{"$f":"(($D1058*'fnd base rates'!K$107)\n+($E1058*'fnd base rates'!K$108)\n+($F1058*'fnd base rates'!K$109)\n+($G1058*'fnd base rates'!K$110)\n+($H1058*'fnd base rates'!K$111)\n+($I1058*'fnd base rates'!K$112)\n+($J1058*'fnd base rates'!K$113)\n+($K1058*'fnd base rates'!K$114)\n+($M1058*'fnd base rates'!K$116)\n+($N1058*'fnd base rates'!K$117)\n+($O1058*'fnd base rates'!K$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,11)))\n*$R1058","v":1167.6620190000001},{"$f":"(($D1058*'fnd base rates'!L$107)\n+($E1058*'fnd base rates'!L$108)\n+($F1058*'fnd base rates'!L$109)\n+($G1058*'fnd base rates'!L$110)\n+($H1058*'fnd base rates'!L$111)\n+($I1058*'fnd base rates'!L$112)\n+($J1058*'fnd base rates'!L$113)\n+($K1058*'fnd base rates'!L$114)\n+($M1058*'fnd base rates'!L$116)\n+($N1058*'fnd base rates'!L$117)\n+($O1058*'fnd base rates'!L$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,12)))","v":1782.8353299999999},{"$f":"(($D1058*'fnd base rates'!M$107)\n+($E1058*'fnd base rates'!M$108)\n+($F1058*'fnd base rates'!M$109)\n+($G1058*'fnd base rates'!M$110)\n+($H1058*'fnd base rates'!M$111)\n+($I1058*'fnd base rates'!M$112)\n+($J1058*'fnd base rates'!M$113)\n+($K1058*'fnd base rates'!M$114)\n+($M1058*'fnd base rates'!M$116)\n+($N1058*'fnd base rates'!M$117)\n+($O1058*'fnd base rates'!M$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,13)))","v":0},10983.161265999999,null,3519348017,"3519","348","017",1,1,10983.161265999999,10983,-9421,20404,null,null,null,null,null,null,0,null,0]
["3519",3519348151,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1059","v":0},{"$f":"'fnd enro'!E1059","v":0},{"$f":"'fnd enro'!F1059","v":2},{"$f":"'fnd enro'!G1059","v":2},{"$f":"'fnd enro'!H1059","v":0},{"$f":"'fnd enro'!I1059","v":0},{"$f":"'fnd enro'!J1059","v":0},{"$f":"'fnd enro'!K1059","v":0.15720000000000001},{"$f":"'fnd enro'!L1059","v":0},{"$f":"'fnd enro'!M1059","v":0},{"$f":"'fnd enro'!N1059","v":0},{"$f":"'fnd enro'!O1059","v":0},{"$f":"'fnd enro'!P1059","v":2},{"$f":"'fnd enro'!R1059","v":4},1,{"$f":"VALUE('fnd enro'!Q1059)","v":8},null,{"$f":"(($D1059*'fnd base rates'!C$107)\n+($E1059*'fnd base rates'!C$108)\n+($F1059*'fnd base rates'!C$109)\n+($G1059*'fnd base rates'!C$110)\n+($H1059*'fnd base rates'!C$111)\n+($I1059*'fnd base rates'!C$112)\n+($J1059*'fnd base rates'!C$113)\n+($K1059*'fnd base rates'!C$114)\n+($M1059*'fnd base rates'!C$116)\n+($N1059*'fnd base rates'!C$117)\n+($O1059*'fnd base rates'!C$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,3)))\n*$R1059","v":2450.7956519999998},{"$f":"(($D1059*'fnd base rates'!D$107)\n+($E1059*'fnd base rates'!D$108)\n+($F1059*'fnd base rates'!D$109)\n+($G1059*'fnd base rates'!D$110)\n+($H1059*'fnd base rates'!D$111)\n+($I1059*'fnd base rates'!D$112)\n+($J1059*'fnd base rates'!D$113)\n+($K1059*'fnd base rates'!D$114)\n+($M1059*'fnd base rates'!D$116)\n+($N1059*'fnd base rates'!D$117)\n+($O1059*'fnd base rates'!D$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,4)))\n*$R1059","v":4043.96},{"$f":"(($D1059*'fnd base rates'!E$107)\n+($E1059*'fnd base rates'!E$108)\n+($F1059*'fnd base rates'!E$109)\n+($G1059*'fnd base rates'!E$110)\n+($H1059*'fnd base rates'!E$111)\n+($I1059*'fnd base rates'!E$112)\n+($J1059*'fnd base rates'!E$113)\n+($K1059*'fnd base rates'!E$114)\n+($M1059*'fnd base rates'!E$116)\n+($N1059*'fnd base rates'!E$117)\n+($O1059*'fnd base rates'!E$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,5)))\n*$R1059","v":24304.412136000003},{"$f":"(($D1059*'fnd base rates'!F$107)\n+($E1059*'fnd base rates'!F$108)\n+($F1059*'fnd base rates'!F$109)\n+($G1059*'fnd base rates'!F$110)\n+($H1059*'fnd base rates'!F$111)\n+($I1059*'fnd base rates'!F$112)\n+($J1059*'fnd base rates'!F$113)\n+($K1059*'fnd base rates'!F$114)\n+($M1059*'fnd base rates'!F$116)\n+($N1059*'fnd base rates'!F$117)\n+($O1059*'fnd base rates'!F$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,6)))\n*$R1059","v":5311.4197039999999},{"$f":"(($D1059*'fnd base rates'!G$107)\n+($E1059*'fnd base rates'!G$108)\n+($F1059*'fnd base rates'!G$109)\n+($G1059*'fnd base rates'!G$110)\n+($H1059*'fnd base rates'!G$111)\n+($I1059*'fnd base rates'!G$112)\n+($J1059*'fnd base rates'!G$113)\n+($K1059*'fnd base rates'!G$114)\n+($M1059*'fnd base rates'!G$116)\n+($N1059*'fnd base rates'!G$117)\n+($O1059*'fnd base rates'!G$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,7)))\n*$R1059","v":1045.7807359999999},{"$f":"(($D1059*'fnd base rates'!H$107)\n+($E1059*'fnd base rates'!H$108)\n+($F1059*'fnd base rates'!H$109)\n+($G1059*'fnd base rates'!H$110)\n+($H1059*'fnd base rates'!H$111)\n+($I1059*'fnd base rates'!H$112)\n+($J1059*'fnd base rates'!H$113)\n+($K1059*'fnd base rates'!H$114)\n+($M1059*'fnd base rates'!H$116)\n+($N1059*'fnd base rates'!H$117)\n+($O1059*'fnd base rates'!H$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,8)))","v":2277.0074400000003},{"$f":"(($D1059*'fnd base rates'!I$107)\n+($E1059*'fnd base rates'!I$108)\n+($F1059*'fnd base rates'!I$109)\n+($G1059*'fnd base rates'!I$110)\n+($H1059*'fnd base rates'!I$111)\n+($I1059*'fnd base rates'!I$112)\n+($J1059*'fnd base rates'!I$113)\n+($K1059*'fnd base rates'!I$114)\n+($M1059*'fnd base rates'!I$116)\n+($N1059*'fnd base rates'!I$117)\n+($O1059*'fnd base rates'!I$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,9)))\n*$R1059","v":1831.52},{"$f":"(($D1059*'fnd base rates'!J$107)\n+($E1059*'fnd base rates'!J$108)\n+($F1059*'fnd base rates'!J$109)\n+($G1059*'fnd base rates'!J$110)\n+($H1059*'fnd base rates'!J$111)\n+($I1059*'fnd base rates'!J$112)\n+($J1059*'fnd base rates'!J$113)\n+($K1059*'fnd base rates'!J$114)\n+($M1059*'fnd base rates'!J$116)\n+($N1059*'fnd base rates'!J$117)\n+($O1059*'fnd base rates'!J$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,10)))\n*$R1059","v":2186.66},{"$f":"(($D1059*'fnd base rates'!K$107)\n+($E1059*'fnd base rates'!K$108)\n+($F1059*'fnd base rates'!K$109)\n+($G1059*'fnd base rates'!K$110)\n+($H1059*'fnd base rates'!K$111)\n+($I1059*'fnd base rates'!K$112)\n+($J1059*'fnd base rates'!K$113)\n+($K1059*'fnd base rates'!K$114)\n+($M1059*'fnd base rates'!K$116)\n+($N1059*'fnd base rates'!K$117)\n+($O1059*'fnd base rates'!K$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,11)))\n*$R1059","v":4670.6480760000004},{"$f":"(($D1059*'fnd base rates'!L$107)\n+($E1059*'fnd base rates'!L$108)\n+($F1059*'fnd base rates'!L$109)\n+($G1059*'fnd base rates'!L$110)\n+($H1059*'fnd base rates'!L$111)\n+($I1059*'fnd base rates'!L$112)\n+($J1059*'fnd base rates'!L$113)\n+($K1059*'fnd base rates'!L$114)\n+($M1059*'fnd base rates'!L$116)\n+($N1059*'fnd base rates'!L$117)\n+($O1059*'fnd base rates'!L$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,12)))","v":8471.3013200000005},{"$f":"(($D1059*'fnd base rates'!M$107)\n+($E1059*'fnd base rates'!M$108)\n+($F1059*'fnd base rates'!M$109)\n+($G1059*'fnd base rates'!M$110)\n+($H1059*'fnd base rates'!M$111)\n+($I1059*'fnd base rates'!M$112)\n+($J1059*'fnd base rates'!M$113)\n+($K1059*'fnd base rates'!M$114)\n+($M1059*'fnd base rates'!M$116)\n+($N1059*'fnd base rates'!M$117)\n+($O1059*'fnd base rates'!M$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,13)))","v":0},56593.505063999997,null,3519348151,"3519","348","151",1,4,56593.505063999997,14148,-2511,16659,null,null,null,null,null,null,0,null,0]
["3519",3519348153,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1060","v":0},{"$f":"'fnd enro'!E1060","v":0},{"$f":"'fnd enro'!F1060","v":1},{"$f":"'fnd enro'!G1060","v":0},{"$f":"'fnd enro'!H1060","v":0},{"$f":"'fnd enro'!I1060","v":0},{"$f":"'fnd enro'!J1060","v":0},{"$f":"'fnd enro'!K1060","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1060","v":0},{"$f":"'fnd enro'!M1060","v":0},{"$f":"'fnd enro'!N1060","v":0},{"$f":"'fnd enro'!O1060","v":0},{"$f":"'fnd enro'!P1060","v":1},{"$f":"'fnd enro'!R1060","v":1},1,{"$f":"VALUE('fnd enro'!Q1060)","v":10},null,{"$f":"(($D1060*'fnd base rates'!C$107)\n+($E1060*'fnd base rates'!C$108)\n+($F1060*'fnd base rates'!C$109)\n+($G1060*'fnd base rates'!C$110)\n+($H1060*'fnd base rates'!C$111)\n+($I1060*'fnd base rates'!C$112)\n+($J1060*'fnd base rates'!C$113)\n+($K1060*'fnd base rates'!C$114)\n+($M1060*'fnd base rates'!C$116)\n+($N1060*'fnd base rates'!C$117)\n+($O1060*'fnd base rates'!C$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,3)))\n*$R1060","v":667.01891299999988},{"$f":"(($D1060*'fnd base rates'!D$107)\n+($E1060*'fnd base rates'!D$108)\n+($F1060*'fnd base rates'!D$109)\n+($G1060*'fnd base rates'!D$110)\n+($H1060*'fnd base rates'!D$111)\n+($I1060*'fnd base rates'!D$112)\n+($J1060*'fnd base rates'!D$113)\n+($K1060*'fnd base rates'!D$114)\n+($M1060*'fnd base rates'!D$116)\n+($N1060*'fnd base rates'!D$117)\n+($O1060*'fnd base rates'!D$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,4)))\n*$R1060","v":1268.4000000000001},{"$f":"(($D1060*'fnd base rates'!E$107)\n+($E1060*'fnd base rates'!E$108)\n+($F1060*'fnd base rates'!E$109)\n+($G1060*'fnd base rates'!E$110)\n+($H1060*'fnd base rates'!E$111)\n+($I1060*'fnd base rates'!E$112)\n+($J1060*'fnd base rates'!E$113)\n+($K1060*'fnd base rates'!E$114)\n+($M1060*'fnd base rates'!E$116)\n+($N1060*'fnd base rates'!E$117)\n+($O1060*'fnd base rates'!E$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,5)))\n*$R1060","v":8588.9230339999995},{"$f":"(($D1060*'fnd base rates'!F$107)\n+($E1060*'fnd base rates'!F$108)\n+($F1060*'fnd base rates'!F$109)\n+($G1060*'fnd base rates'!F$110)\n+($H1060*'fnd base rates'!F$111)\n+($I1060*'fnd base rates'!F$112)\n+($J1060*'fnd base rates'!F$113)\n+($K1060*'fnd base rates'!F$114)\n+($M1060*'fnd base rates'!F$116)\n+($N1060*'fnd base rates'!F$117)\n+($O1060*'fnd base rates'!F$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,6)))\n*$R1060","v":1327.854926},{"$f":"(($D1060*'fnd base rates'!G$107)\n+($E1060*'fnd base rates'!G$108)\n+($F1060*'fnd base rates'!G$109)\n+($G1060*'fnd base rates'!G$110)\n+($H1060*'fnd base rates'!G$111)\n+($I1060*'fnd base rates'!G$112)\n+($J1060*'fnd base rates'!G$113)\n+($K1060*'fnd base rates'!G$114)\n+($M1060*'fnd base rates'!G$116)\n+($N1060*'fnd base rates'!G$117)\n+($O1060*'fnd base rates'!G$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,7)))\n*$R1060","v":383.34018400000002},{"$f":"(($D1060*'fnd base rates'!H$107)\n+($E1060*'fnd base rates'!H$108)\n+($F1060*'fnd base rates'!H$109)\n+($G1060*'fnd base rates'!H$110)\n+($H1060*'fnd base rates'!H$111)\n+($I1060*'fnd base rates'!H$112)\n+($J1060*'fnd base rates'!H$113)\n+($K1060*'fnd base rates'!H$114)\n+($M1060*'fnd base rates'!H$116)\n+($N1060*'fnd base rates'!H$117)\n+($O1060*'fnd base rates'!H$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,8)))","v":587.93686000000002},{"$f":"(($D1060*'fnd base rates'!I$107)\n+($E1060*'fnd base rates'!I$108)\n+($F1060*'fnd base rates'!I$109)\n+($G1060*'fnd base rates'!I$110)\n+($H1060*'fnd base rates'!I$111)\n+($I1060*'fnd base rates'!I$112)\n+($J1060*'fnd base rates'!I$113)\n+($K1060*'fnd base rates'!I$114)\n+($M1060*'fnd base rates'!I$116)\n+($N1060*'fnd base rates'!I$117)\n+($O1060*'fnd base rates'!I$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,9)))\n*$R1060","v":559.63},{"$f":"(($D1060*'fnd base rates'!J$107)\n+($E1060*'fnd base rates'!J$108)\n+($F1060*'fnd base rates'!J$109)\n+($G1060*'fnd base rates'!J$110)\n+($H1060*'fnd base rates'!J$111)\n+($I1060*'fnd base rates'!J$112)\n+($J1060*'fnd base rates'!J$113)\n+($K1060*'fnd base rates'!J$114)\n+($M1060*'fnd base rates'!J$116)\n+($N1060*'fnd base rates'!J$117)\n+($O1060*'fnd base rates'!J$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,10)))\n*$R1060","v":1048.51},{"$f":"(($D1060*'fnd base rates'!K$107)\n+($E1060*'fnd base rates'!K$108)\n+($F1060*'fnd base rates'!K$109)\n+($G1060*'fnd base rates'!K$110)\n+($H1060*'fnd base rates'!K$111)\n+($I1060*'fnd base rates'!K$112)\n+($J1060*'fnd base rates'!K$113)\n+($K1060*'fnd base rates'!K$114)\n+($M1060*'fnd base rates'!K$116)\n+($N1060*'fnd base rates'!K$117)\n+($O1060*'fnd base rates'!K$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,11)))\n*$R1060","v":1167.6620190000001},{"$f":"(($D1060*'fnd base rates'!L$107)\n+($E1060*'fnd base rates'!L$108)\n+($F1060*'fnd base rates'!L$109)\n+($G1060*'fnd base rates'!L$110)\n+($H1060*'fnd base rates'!L$111)\n+($I1060*'fnd base rates'!L$112)\n+($J1060*'fnd base rates'!L$113)\n+($K1060*'fnd base rates'!L$114)\n+($M1060*'fnd base rates'!L$116)\n+($N1060*'fnd base rates'!L$117)\n+($O1060*'fnd base rates'!L$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,12)))","v":2547.4753299999998},{"$f":"(($D1060*'fnd base rates'!M$107)\n+($E1060*'fnd base rates'!M$108)\n+($F1060*'fnd base rates'!M$109)\n+($G1060*'fnd base rates'!M$110)\n+($H1060*'fnd base rates'!M$111)\n+($I1060*'fnd base rates'!M$112)\n+($J1060*'fnd base rates'!M$113)\n+($K1060*'fnd base rates'!M$114)\n+($M1060*'fnd base rates'!M$116)\n+($N1060*'fnd base rates'!M$117)\n+($O1060*'fnd base rates'!M$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,13)))","v":0},18146.751265999999,null,3519348153,"3519","348","153",1,1,18146.751265999999,18147,700,17447,null,null,null,null,null,null,0,null,0]
["3519",3519348214,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1061","v":0},{"$f":"'fnd enro'!E1061","v":0},{"$f":"'fnd enro'!F1061","v":0},{"$f":"'fnd enro'!G1061","v":1},{"$f":"'fnd enro'!H1061","v":0},{"$f":"'fnd enro'!I1061","v":0},{"$f":"'fnd enro'!J1061","v":0},{"$f":"'fnd enro'!K1061","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1061","v":0},{"$f":"'fnd enro'!M1061","v":0},{"$f":"'fnd enro'!N1061","v":0},{"$f":"'fnd enro'!O1061","v":0},{"$f":"'fnd enro'!P1061","v":0},{"$f":"'fnd enro'!R1061","v":1},1,{"$f":"VALUE('fnd enro'!Q1061)","v":8},null,{"$f":"(($D1061*'fnd base rates'!C$107)\n+($E1061*'fnd base rates'!C$108)\n+($F1061*'fnd base rates'!C$109)\n+($G1061*'fnd base rates'!C$110)\n+($H1061*'fnd base rates'!C$111)\n+($I1061*'fnd base rates'!C$112)\n+($J1061*'fnd base rates'!C$113)\n+($K1061*'fnd base rates'!C$114)\n+($M1061*'fnd base rates'!C$116)\n+($N1061*'fnd base rates'!C$117)\n+($O1061*'fnd base rates'!C$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,3)))\n*$R1061","v":570.33891299999993},{"$f":"(($D1061*'fnd base rates'!D$107)\n+($E1061*'fnd base rates'!D$108)\n+($F1061*'fnd base rates'!D$109)\n+($G1061*'fnd base rates'!D$110)\n+($H1061*'fnd base rates'!D$111)\n+($I1061*'fnd base rates'!D$112)\n+($J1061*'fnd base rates'!D$113)\n+($K1061*'fnd base rates'!D$114)\n+($M1061*'fnd base rates'!D$116)\n+($N1061*'fnd base rates'!D$117)\n+($O1061*'fnd base rates'!D$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,4)))\n*$R1061","v":810.3},{"$f":"(($D1061*'fnd base rates'!E$107)\n+($E1061*'fnd base rates'!E$108)\n+($F1061*'fnd base rates'!E$109)\n+($G1061*'fnd base rates'!E$110)\n+($H1061*'fnd base rates'!E$111)\n+($I1061*'fnd base rates'!E$112)\n+($J1061*'fnd base rates'!E$113)\n+($K1061*'fnd base rates'!E$114)\n+($M1061*'fnd base rates'!E$116)\n+($N1061*'fnd base rates'!E$117)\n+($O1061*'fnd base rates'!E$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,5)))\n*$R1061","v":4116.9430339999999},{"$f":"(($D1061*'fnd base rates'!F$107)\n+($E1061*'fnd base rates'!F$108)\n+($F1061*'fnd base rates'!F$109)\n+($G1061*'fnd base rates'!F$110)\n+($H1061*'fnd base rates'!F$111)\n+($I1061*'fnd base rates'!F$112)\n+($J1061*'fnd base rates'!F$113)\n+($K1061*'fnd base rates'!F$114)\n+($M1061*'fnd base rates'!F$116)\n+($N1061*'fnd base rates'!F$117)\n+($O1061*'fnd base rates'!F$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,6)))\n*$R1061","v":1327.854926},{"$f":"(($D1061*'fnd base rates'!G$107)\n+($E1061*'fnd base rates'!G$108)\n+($F1061*'fnd base rates'!G$109)\n+($G1061*'fnd base rates'!G$110)\n+($H1061*'fnd base rates'!G$111)\n+($I1061*'fnd base rates'!G$112)\n+($J1061*'fnd base rates'!G$113)\n+($K1061*'fnd base rates'!G$114)\n+($M1061*'fnd base rates'!G$116)\n+($N1061*'fnd base rates'!G$117)\n+($O1061*'fnd base rates'!G$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,7)))\n*$R1061","v":166.41018399999999},{"$f":"(($D1061*'fnd base rates'!H$107)\n+($E1061*'fnd base rates'!H$108)\n+($F1061*'fnd base rates'!H$109)\n+($G1061*'fnd base rates'!H$110)\n+($H1061*'fnd base rates'!H$111)\n+($I1061*'fnd base rates'!H$112)\n+($J1061*'fnd base rates'!H$113)\n+($K1061*'fnd base rates'!H$114)\n+($M1061*'fnd base rates'!H$116)\n+($N1061*'fnd base rates'!H$117)\n+($O1061*'fnd base rates'!H$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D1061*'fnd base rates'!I$107)\n+($E1061*'fnd base rates'!I$108)\n+($F1061*'fnd base rates'!I$109)\n+($G1061*'fnd base rates'!I$110)\n+($H1061*'fnd base rates'!I$111)\n+($I1061*'fnd base rates'!I$112)\n+($J1061*'fnd base rates'!I$113)\n+($K1061*'fnd base rates'!I$114)\n+($M1061*'fnd base rates'!I$116)\n+($N1061*'fnd base rates'!I$117)\n+($O1061*'fnd base rates'!I$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,9)))\n*$R1061","v":378.55},{"$f":"(($D1061*'fnd base rates'!J$107)\n+($E1061*'fnd base rates'!J$108)\n+($F1061*'fnd base rates'!J$109)\n+($G1061*'fnd base rates'!J$110)\n+($H1061*'fnd base rates'!J$111)\n+($I1061*'fnd base rates'!J$112)\n+($J1061*'fnd base rates'!J$113)\n+($K1061*'fnd base rates'!J$114)\n+($M1061*'fnd base rates'!J$116)\n+($N1061*'fnd base rates'!J$117)\n+($O1061*'fnd base rates'!J$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,10)))\n*$R1061","v":161.32},{"$f":"(($D1061*'fnd base rates'!K$107)\n+($E1061*'fnd base rates'!K$108)\n+($F1061*'fnd base rates'!K$109)\n+($G1061*'fnd base rates'!K$110)\n+($H1061*'fnd base rates'!K$111)\n+($I1061*'fnd base rates'!K$112)\n+($J1061*'fnd base rates'!K$113)\n+($K1061*'fnd base rates'!K$114)\n+($M1061*'fnd base rates'!K$116)\n+($N1061*'fnd base rates'!K$117)\n+($O1061*'fnd base rates'!K$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,11)))\n*$R1061","v":1167.6620190000001},{"$f":"(($D1061*'fnd base rates'!L$107)\n+($E1061*'fnd base rates'!L$108)\n+($F1061*'fnd base rates'!L$109)\n+($G1061*'fnd base rates'!L$110)\n+($H1061*'fnd base rates'!L$111)\n+($I1061*'fnd base rates'!L$112)\n+($J1061*'fnd base rates'!L$113)\n+($K1061*'fnd base rates'!L$114)\n+($M1061*'fnd base rates'!L$116)\n+($N1061*'fnd base rates'!L$117)\n+($O1061*'fnd base rates'!L$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D1061*'fnd base rates'!M$107)\n+($E1061*'fnd base rates'!M$108)\n+($F1061*'fnd base rates'!M$109)\n+($G1061*'fnd base rates'!M$110)\n+($H1061*'fnd base rates'!M$111)\n+($I1061*'fnd base rates'!M$112)\n+($J1061*'fnd base rates'!M$113)\n+($K1061*'fnd base rates'!M$114)\n+($M1061*'fnd base rates'!M$116)\n+($N1061*'fnd base rates'!M$117)\n+($O1061*'fnd base rates'!M$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,13)))","v":0},11036.911266000001,null,3519348214,"3519","348","214",1,1,11036.911266000001,11037,54,10983,null,null,null,null,null,null,0,null,0]
["3519",3519348215,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1062","v":0},{"$f":"'fnd enro'!E1062","v":0},{"$f":"'fnd enro'!F1062","v":0},{"$f":"'fnd enro'!G1062","v":1},{"$f":"'fnd enro'!H1062","v":0},{"$f":"'fnd enro'!I1062","v":0},{"$f":"'fnd enro'!J1062","v":0},{"$f":"'fnd enro'!K1062","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1062","v":0},{"$f":"'fnd enro'!M1062","v":0},{"$f":"'fnd enro'!N1062","v":0},{"$f":"'fnd enro'!O1062","v":0},{"$f":"'fnd enro'!P1062","v":1},{"$f":"'fnd enro'!R1062","v":1},1,{"$f":"VALUE('fnd enro'!Q1062)","v":9},null,{"$f":"(($D1062*'fnd base rates'!C$107)\n+($E1062*'fnd base rates'!C$108)\n+($F1062*'fnd base rates'!C$109)\n+($G1062*'fnd base rates'!C$110)\n+($H1062*'fnd base rates'!C$111)\n+($I1062*'fnd base rates'!C$112)\n+($J1062*'fnd base rates'!C$113)\n+($K1062*'fnd base rates'!C$114)\n+($M1062*'fnd base rates'!C$116)\n+($N1062*'fnd base rates'!C$117)\n+($O1062*'fnd base rates'!C$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,3)))\n*$R1062","v":661.03891299999998},{"$f":"(($D1062*'fnd base rates'!D$107)\n+($E1062*'fnd base rates'!D$108)\n+($F1062*'fnd base rates'!D$109)\n+($G1062*'fnd base rates'!D$110)\n+($H1062*'fnd base rates'!D$111)\n+($I1062*'fnd base rates'!D$112)\n+($J1062*'fnd base rates'!D$113)\n+($K1062*'fnd base rates'!D$114)\n+($M1062*'fnd base rates'!D$116)\n+($N1062*'fnd base rates'!D$117)\n+($O1062*'fnd base rates'!D$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,4)))\n*$R1062","v":1240.04},{"$f":"(($D1062*'fnd base rates'!E$107)\n+($E1062*'fnd base rates'!E$108)\n+($F1062*'fnd base rates'!E$109)\n+($G1062*'fnd base rates'!E$110)\n+($H1062*'fnd base rates'!E$111)\n+($I1062*'fnd base rates'!E$112)\n+($J1062*'fnd base rates'!E$113)\n+($K1062*'fnd base rates'!E$114)\n+($M1062*'fnd base rates'!E$116)\n+($N1062*'fnd base rates'!E$117)\n+($O1062*'fnd base rates'!E$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,5)))\n*$R1062","v":8312.0430340000003},{"$f":"(($D1062*'fnd base rates'!F$107)\n+($E1062*'fnd base rates'!F$108)\n+($F1062*'fnd base rates'!F$109)\n+($G1062*'fnd base rates'!F$110)\n+($H1062*'fnd base rates'!F$111)\n+($I1062*'fnd base rates'!F$112)\n+($J1062*'fnd base rates'!F$113)\n+($K1062*'fnd base rates'!F$114)\n+($M1062*'fnd base rates'!F$116)\n+($N1062*'fnd base rates'!F$117)\n+($O1062*'fnd base rates'!F$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,6)))\n*$R1062","v":1327.854926},{"$f":"(($D1062*'fnd base rates'!G$107)\n+($E1062*'fnd base rates'!G$108)\n+($F1062*'fnd base rates'!G$109)\n+($G1062*'fnd base rates'!G$110)\n+($H1062*'fnd base rates'!G$111)\n+($I1062*'fnd base rates'!G$112)\n+($J1062*'fnd base rates'!G$113)\n+($K1062*'fnd base rates'!G$114)\n+($M1062*'fnd base rates'!G$116)\n+($N1062*'fnd base rates'!G$117)\n+($O1062*'fnd base rates'!G$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,7)))\n*$R1062","v":369.930184},{"$f":"(($D1062*'fnd base rates'!H$107)\n+($E1062*'fnd base rates'!H$108)\n+($F1062*'fnd base rates'!H$109)\n+($G1062*'fnd base rates'!H$110)\n+($H1062*'fnd base rates'!H$111)\n+($I1062*'fnd base rates'!H$112)\n+($J1062*'fnd base rates'!H$113)\n+($K1062*'fnd base rates'!H$114)\n+($M1062*'fnd base rates'!H$116)\n+($N1062*'fnd base rates'!H$117)\n+($O1062*'fnd base rates'!H$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,8)))","v":585.86686000000009},{"$f":"(($D1062*'fnd base rates'!I$107)\n+($E1062*'fnd base rates'!I$108)\n+($F1062*'fnd base rates'!I$109)\n+($G1062*'fnd base rates'!I$110)\n+($H1062*'fnd base rates'!I$111)\n+($I1062*'fnd base rates'!I$112)\n+($J1062*'fnd base rates'!I$113)\n+($K1062*'fnd base rates'!I$114)\n+($M1062*'fnd base rates'!I$116)\n+($N1062*'fnd base rates'!I$117)\n+($O1062*'fnd base rates'!I$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,9)))\n*$R1062","v":548.42000000000007},{"$f":"(($D1062*'fnd base rates'!J$107)\n+($E1062*'fnd base rates'!J$108)\n+($F1062*'fnd base rates'!J$109)\n+($G1062*'fnd base rates'!J$110)\n+($H1062*'fnd base rates'!J$111)\n+($I1062*'fnd base rates'!J$112)\n+($J1062*'fnd base rates'!J$113)\n+($K1062*'fnd base rates'!J$114)\n+($M1062*'fnd base rates'!J$116)\n+($N1062*'fnd base rates'!J$117)\n+($O1062*'fnd base rates'!J$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,10)))\n*$R1062","v":1044.03},{"$f":"(($D1062*'fnd base rates'!K$107)\n+($E1062*'fnd base rates'!K$108)\n+($F1062*'fnd base rates'!K$109)\n+($G1062*'fnd base rates'!K$110)\n+($H1062*'fnd base rates'!K$111)\n+($I1062*'fnd base rates'!K$112)\n+($J1062*'fnd base rates'!K$113)\n+($K1062*'fnd base rates'!K$114)\n+($M1062*'fnd base rates'!K$116)\n+($N1062*'fnd base rates'!K$117)\n+($O1062*'fnd base rates'!K$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,11)))\n*$R1062","v":1167.6620190000001},{"$f":"(($D1062*'fnd base rates'!L$107)\n+($E1062*'fnd base rates'!L$108)\n+($F1062*'fnd base rates'!L$109)\n+($G1062*'fnd base rates'!L$110)\n+($H1062*'fnd base rates'!L$111)\n+($I1062*'fnd base rates'!L$112)\n+($J1062*'fnd base rates'!L$113)\n+($K1062*'fnd base rates'!L$114)\n+($M1062*'fnd base rates'!L$116)\n+($N1062*'fnd base rates'!L$117)\n+($O1062*'fnd base rates'!L$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,12)))","v":2500.1553299999996},{"$f":"(($D1062*'fnd base rates'!M$107)\n+($E1062*'fnd base rates'!M$108)\n+($F1062*'fnd base rates'!M$109)\n+($G1062*'fnd base rates'!M$110)\n+($H1062*'fnd base rates'!M$111)\n+($I1062*'fnd base rates'!M$112)\n+($J1062*'fnd base rates'!M$113)\n+($K1062*'fnd base rates'!M$114)\n+($M1062*'fnd base rates'!M$116)\n+($N1062*'fnd base rates'!M$117)\n+($O1062*'fnd base rates'!M$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,13)))","v":0},17757.041266,null,3519348215,"3519","348","215",1,1,17757.041266,17757,3609,14148,null,null,null,null,null,null,0,null,0]
["3519",3519348226,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1063","v":0},{"$f":"'fnd enro'!E1063","v":0},{"$f":"'fnd enro'!F1063","v":0},{"$f":"'fnd enro'!G1063","v":1},{"$f":"'fnd enro'!H1063","v":0},{"$f":"'fnd enro'!I1063","v":0},{"$f":"'fnd enro'!J1063","v":0},{"$f":"'fnd enro'!K1063","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1063","v":0},{"$f":"'fnd enro'!M1063","v":0},{"$f":"'fnd enro'!N1063","v":0},{"$f":"'fnd enro'!O1063","v":0},{"$f":"'fnd enro'!P1063","v":0},{"$f":"'fnd enro'!R1063","v":1},1,{"$f":"VALUE('fnd enro'!Q1063)","v":9},null,{"$f":"(($D1063*'fnd base rates'!C$107)\n+($E1063*'fnd base rates'!C$108)\n+($F1063*'fnd base rates'!C$109)\n+($G1063*'fnd base rates'!C$110)\n+($H1063*'fnd base rates'!C$111)\n+($I1063*'fnd base rates'!C$112)\n+($J1063*'fnd base rates'!C$113)\n+($K1063*'fnd base rates'!C$114)\n+($M1063*'fnd base rates'!C$116)\n+($N1063*'fnd base rates'!C$117)\n+($O1063*'fnd base rates'!C$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,3)))\n*$R1063","v":570.33891299999993},{"$f":"(($D1063*'fnd base rates'!D$107)\n+($E1063*'fnd base rates'!D$108)\n+($F1063*'fnd base rates'!D$109)\n+($G1063*'fnd base rates'!D$110)\n+($H1063*'fnd base rates'!D$111)\n+($I1063*'fnd base rates'!D$112)\n+($J1063*'fnd base rates'!D$113)\n+($K1063*'fnd base rates'!D$114)\n+($M1063*'fnd base rates'!D$116)\n+($N1063*'fnd base rates'!D$117)\n+($O1063*'fnd base rates'!D$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,4)))\n*$R1063","v":810.3},{"$f":"(($D1063*'fnd base rates'!E$107)\n+($E1063*'fnd base rates'!E$108)\n+($F1063*'fnd base rates'!E$109)\n+($G1063*'fnd base rates'!E$110)\n+($H1063*'fnd base rates'!E$111)\n+($I1063*'fnd base rates'!E$112)\n+($J1063*'fnd base rates'!E$113)\n+($K1063*'fnd base rates'!E$114)\n+($M1063*'fnd base rates'!E$116)\n+($N1063*'fnd base rates'!E$117)\n+($O1063*'fnd base rates'!E$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,5)))\n*$R1063","v":4116.9430339999999},{"$f":"(($D1063*'fnd base rates'!F$107)\n+($E1063*'fnd base rates'!F$108)\n+($F1063*'fnd base rates'!F$109)\n+($G1063*'fnd base rates'!F$110)\n+($H1063*'fnd base rates'!F$111)\n+($I1063*'fnd base rates'!F$112)\n+($J1063*'fnd base rates'!F$113)\n+($K1063*'fnd base rates'!F$114)\n+($M1063*'fnd base rates'!F$116)\n+($N1063*'fnd base rates'!F$117)\n+($O1063*'fnd base rates'!F$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,6)))\n*$R1063","v":1327.854926},{"$f":"(($D1063*'fnd base rates'!G$107)\n+($E1063*'fnd base rates'!G$108)\n+($F1063*'fnd base rates'!G$109)\n+($G1063*'fnd base rates'!G$110)\n+($H1063*'fnd base rates'!G$111)\n+($I1063*'fnd base rates'!G$112)\n+($J1063*'fnd base rates'!G$113)\n+($K1063*'fnd base rates'!G$114)\n+($M1063*'fnd base rates'!G$116)\n+($N1063*'fnd base rates'!G$117)\n+($O1063*'fnd base rates'!G$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,7)))\n*$R1063","v":166.41018399999999},{"$f":"(($D1063*'fnd base rates'!H$107)\n+($E1063*'fnd base rates'!H$108)\n+($F1063*'fnd base rates'!H$109)\n+($G1063*'fnd base rates'!H$110)\n+($H1063*'fnd base rates'!H$111)\n+($I1063*'fnd base rates'!H$112)\n+($J1063*'fnd base rates'!H$113)\n+($K1063*'fnd base rates'!H$114)\n+($M1063*'fnd base rates'!H$116)\n+($N1063*'fnd base rates'!H$117)\n+($O1063*'fnd base rates'!H$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,8)))","v":554.67686000000003},{"$f":"(($D1063*'fnd base rates'!I$107)\n+($E1063*'fnd base rates'!I$108)\n+($F1063*'fnd base rates'!I$109)\n+($G1063*'fnd base rates'!I$110)\n+($H1063*'fnd base rates'!I$111)\n+($I1063*'fnd base rates'!I$112)\n+($J1063*'fnd base rates'!I$113)\n+($K1063*'fnd base rates'!I$114)\n+($M1063*'fnd base rates'!I$116)\n+($N1063*'fnd base rates'!I$117)\n+($O1063*'fnd base rates'!I$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,9)))\n*$R1063","v":378.55},{"$f":"(($D1063*'fnd base rates'!J$107)\n+($E1063*'fnd base rates'!J$108)\n+($F1063*'fnd base rates'!J$109)\n+($G1063*'fnd base rates'!J$110)\n+($H1063*'fnd base rates'!J$111)\n+($I1063*'fnd base rates'!J$112)\n+($J1063*'fnd base rates'!J$113)\n+($K1063*'fnd base rates'!J$114)\n+($M1063*'fnd base rates'!J$116)\n+($N1063*'fnd base rates'!J$117)\n+($O1063*'fnd base rates'!J$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,10)))\n*$R1063","v":161.32},{"$f":"(($D1063*'fnd base rates'!K$107)\n+($E1063*'fnd base rates'!K$108)\n+($F1063*'fnd base rates'!K$109)\n+($G1063*'fnd base rates'!K$110)\n+($H1063*'fnd base rates'!K$111)\n+($I1063*'fnd base rates'!K$112)\n+($J1063*'fnd base rates'!K$113)\n+($K1063*'fnd base rates'!K$114)\n+($M1063*'fnd base rates'!K$116)\n+($N1063*'fnd base rates'!K$117)\n+($O1063*'fnd base rates'!K$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,11)))\n*$R1063","v":1167.6620190000001},{"$f":"(($D1063*'fnd base rates'!L$107)\n+($E1063*'fnd base rates'!L$108)\n+($F1063*'fnd base rates'!L$109)\n+($G1063*'fnd base rates'!L$110)\n+($H1063*'fnd base rates'!L$111)\n+($I1063*'fnd base rates'!L$112)\n+($J1063*'fnd base rates'!L$113)\n+($K1063*'fnd base rates'!L$114)\n+($M1063*'fnd base rates'!L$116)\n+($N1063*'fnd base rates'!L$117)\n+($O1063*'fnd base rates'!L$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,12)))","v":1782.8553299999999},{"$f":"(($D1063*'fnd base rates'!M$107)\n+($E1063*'fnd base rates'!M$108)\n+($F1063*'fnd base rates'!M$109)\n+($G1063*'fnd base rates'!M$110)\n+($H1063*'fnd base rates'!M$111)\n+($I1063*'fnd base rates'!M$112)\n+($J1063*'fnd base rates'!M$113)\n+($K1063*'fnd base rates'!M$114)\n+($M1063*'fnd base rates'!M$116)\n+($N1063*'fnd base rates'!M$117)\n+($O1063*'fnd base rates'!M$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,13)))","v":0},11036.911266000001,null,3519348226,"3519","348","226",1,1,11036.911266000001,11037,-7110,18147,null,null,null,null,null,null,0,null,0]
["3519",3519348277,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1064","v":0},{"$f":"'fnd enro'!E1064","v":0},{"$f":"'fnd enro'!F1064","v":2},{"$f":"'fnd enro'!G1064","v":0},{"$f":"'fnd enro'!H1064","v":0},{"$f":"'fnd enro'!I1064","v":0},{"$f":"'fnd enro'!J1064","v":0},{"$f":"'fnd enro'!K1064","v":7.8600000000000003E-2},{"$f":"'fnd enro'!L1064","v":0},{"$f":"'fnd enro'!M1064","v":1},{"$f":"'fnd enro'!N1064","v":0},{"$f":"'fnd enro'!O1064","v":0},{"$f":"'fnd enro'!P1064","v":0},{"$f":"'fnd enro'!R1064","v":2},1,{"$f":"VALUE('fnd enro'!Q1064)","v":12},null,{"$f":"(($D1064*'fnd base rates'!C$107)\n+($E1064*'fnd base rates'!C$108)\n+($F1064*'fnd base rates'!C$109)\n+($G1064*'fnd base rates'!C$110)\n+($H1064*'fnd base rates'!C$111)\n+($I1064*'fnd base rates'!C$112)\n+($J1064*'fnd base rates'!C$113)\n+($K1064*'fnd base rates'!C$114)\n+($M1064*'fnd base rates'!C$116)\n+($N1064*'fnd base rates'!C$117)\n+($O1064*'fnd base rates'!C$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,3)))\n*$R1064","v":1251.7678259999998},{"$f":"(($D1064*'fnd base rates'!D$107)\n+($E1064*'fnd base rates'!D$108)\n+($F1064*'fnd base rates'!D$109)\n+($G1064*'fnd base rates'!D$110)\n+($H1064*'fnd base rates'!D$111)\n+($I1064*'fnd base rates'!D$112)\n+($J1064*'fnd base rates'!D$113)\n+($K1064*'fnd base rates'!D$114)\n+($M1064*'fnd base rates'!D$116)\n+($N1064*'fnd base rates'!D$117)\n+($O1064*'fnd base rates'!D$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,4)))\n*$R1064","v":1815},{"$f":"(($D1064*'fnd base rates'!E$107)\n+($E1064*'fnd base rates'!E$108)\n+($F1064*'fnd base rates'!E$109)\n+($G1064*'fnd base rates'!E$110)\n+($H1064*'fnd base rates'!E$111)\n+($I1064*'fnd base rates'!E$112)\n+($J1064*'fnd base rates'!E$113)\n+($K1064*'fnd base rates'!E$114)\n+($M1064*'fnd base rates'!E$116)\n+($N1064*'fnd base rates'!E$117)\n+($O1064*'fnd base rates'!E$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,5)))\n*$R1064","v":9594.7460680000004},{"$f":"(($D1064*'fnd base rates'!F$107)\n+($E1064*'fnd base rates'!F$108)\n+($F1064*'fnd base rates'!F$109)\n+($G1064*'fnd base rates'!F$110)\n+($H1064*'fnd base rates'!F$111)\n+($I1064*'fnd base rates'!F$112)\n+($J1064*'fnd base rates'!F$113)\n+($K1064*'fnd base rates'!F$114)\n+($M1064*'fnd base rates'!F$116)\n+($N1064*'fnd base rates'!F$117)\n+($O1064*'fnd base rates'!F$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,6)))\n*$R1064","v":2850.109852},{"$f":"(($D1064*'fnd base rates'!G$107)\n+($E1064*'fnd base rates'!G$108)\n+($F1064*'fnd base rates'!G$109)\n+($G1064*'fnd base rates'!G$110)\n+($H1064*'fnd base rates'!G$111)\n+($I1064*'fnd base rates'!G$112)\n+($J1064*'fnd base rates'!G$113)\n+($K1064*'fnd base rates'!G$114)\n+($M1064*'fnd base rates'!G$116)\n+($N1064*'fnd base rates'!G$117)\n+($O1064*'fnd base rates'!G$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,7)))\n*$R1064","v":388.32036800000003},{"$f":"(($D1064*'fnd base rates'!H$107)\n+($E1064*'fnd base rates'!H$108)\n+($F1064*'fnd base rates'!H$109)\n+($G1064*'fnd base rates'!H$110)\n+($H1064*'fnd base rates'!H$111)\n+($I1064*'fnd base rates'!H$112)\n+($J1064*'fnd base rates'!H$113)\n+($K1064*'fnd base rates'!H$114)\n+($M1064*'fnd base rates'!H$116)\n+($N1064*'fnd base rates'!H$117)\n+($O1064*'fnd base rates'!H$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,8)))","v":1248.19372},{"$f":"(($D1064*'fnd base rates'!I$107)\n+($E1064*'fnd base rates'!I$108)\n+($F1064*'fnd base rates'!I$109)\n+($G1064*'fnd base rates'!I$110)\n+($H1064*'fnd base rates'!I$111)\n+($I1064*'fnd base rates'!I$112)\n+($J1064*'fnd base rates'!I$113)\n+($K1064*'fnd base rates'!I$114)\n+($M1064*'fnd base rates'!I$116)\n+($N1064*'fnd base rates'!I$117)\n+($O1064*'fnd base rates'!I$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,9)))\n*$R1064","v":840.41000000000008},{"$f":"(($D1064*'fnd base rates'!J$107)\n+($E1064*'fnd base rates'!J$108)\n+($F1064*'fnd base rates'!J$109)\n+($G1064*'fnd base rates'!J$110)\n+($H1064*'fnd base rates'!J$111)\n+($I1064*'fnd base rates'!J$112)\n+($J1064*'fnd base rates'!J$113)\n+($K1064*'fnd base rates'!J$114)\n+($M1064*'fnd base rates'!J$116)\n+($N1064*'fnd base rates'!J$117)\n+($O1064*'fnd base rates'!J$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,10)))\n*$R1064","v":242.9},{"$f":"(($D1064*'fnd base rates'!K$107)\n+($E1064*'fnd base rates'!K$108)\n+($F1064*'fnd base rates'!K$109)\n+($G1064*'fnd base rates'!K$110)\n+($H1064*'fnd base rates'!K$111)\n+($I1064*'fnd base rates'!K$112)\n+($J1064*'fnd base rates'!K$113)\n+($K1064*'fnd base rates'!K$114)\n+($M1064*'fnd base rates'!K$116)\n+($N1064*'fnd base rates'!K$117)\n+($O1064*'fnd base rates'!K$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,11)))\n*$R1064","v":2668.5740380000002},{"$f":"(($D1064*'fnd base rates'!L$107)\n+($E1064*'fnd base rates'!L$108)\n+($F1064*'fnd base rates'!L$109)\n+($G1064*'fnd base rates'!L$110)\n+($H1064*'fnd base rates'!L$111)\n+($I1064*'fnd base rates'!L$112)\n+($J1064*'fnd base rates'!L$113)\n+($K1064*'fnd base rates'!L$114)\n+($M1064*'fnd base rates'!L$116)\n+($N1064*'fnd base rates'!L$117)\n+($O1064*'fnd base rates'!L$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,12)))","v":3888.5806599999996},{"$f":"(($D1064*'fnd base rates'!M$107)\n+($E1064*'fnd base rates'!M$108)\n+($F1064*'fnd base rates'!M$109)\n+($G1064*'fnd base rates'!M$110)\n+($H1064*'fnd base rates'!M$111)\n+($I1064*'fnd base rates'!M$112)\n+($J1064*'fnd base rates'!M$113)\n+($K1064*'fnd base rates'!M$114)\n+($M1064*'fnd base rates'!M$116)\n+($N1064*'fnd base rates'!M$117)\n+($O1064*'fnd base rates'!M$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,13)))","v":0},24788.602532000001,null,3519348277,"3519","348","277",1,2,24788.602532000001,12394,1357,11037,null,null,null,null,null,null,0,null,0]
["3519",3519348348,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1065","v":0},{"$f":"'fnd enro'!E1065","v":0},{"$f":"'fnd enro'!F1065","v":34},{"$f":"'fnd enro'!G1065","v":90},{"$f":"'fnd enro'!H1065","v":0},{"$f":"'fnd enro'!I1065","v":0},{"$f":"'fnd enro'!J1065","v":0},{"$f":"'fnd enro'!K1065","v":4.8731999999999998},{"$f":"'fnd enro'!L1065","v":0},{"$f":"'fnd enro'!M1065","v":57},{"$f":"'fnd enro'!N1065","v":0},{"$f":"'fnd enro'!O1065","v":0},{"$f":"'fnd enro'!P1065","v":97},{"$f":"'fnd enro'!R1065","v":124},1,{"$f":"VALUE('fnd enro'!Q1065)","v":11},null,{"$f":"(($D1065*'fnd base rates'!C$107)\n+($E1065*'fnd base rates'!C$108)\n+($F1065*'fnd base rates'!C$109)\n+($G1065*'fnd base rates'!C$110)\n+($H1065*'fnd base rates'!C$111)\n+($I1065*'fnd base rates'!C$112)\n+($J1065*'fnd base rates'!C$113)\n+($K1065*'fnd base rates'!C$114)\n+($M1065*'fnd base rates'!C$116)\n+($N1065*'fnd base rates'!C$117)\n+($O1065*'fnd base rates'!C$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,3)))\n*$R1065","v":87316.755212000004},{"$f":"(($D1065*'fnd base rates'!D$107)\n+($E1065*'fnd base rates'!D$108)\n+($F1065*'fnd base rates'!D$109)\n+($G1065*'fnd base rates'!D$110)\n+($H1065*'fnd base rates'!D$111)\n+($I1065*'fnd base rates'!D$112)\n+($J1065*'fnd base rates'!D$113)\n+($K1065*'fnd base rates'!D$114)\n+($M1065*'fnd base rates'!D$116)\n+($N1065*'fnd base rates'!D$117)\n+($O1065*'fnd base rates'!D$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,4)))\n*$R1065","v":160182.16},{"$f":"(($D1065*'fnd base rates'!E$107)\n+($E1065*'fnd base rates'!E$108)\n+($F1065*'fnd base rates'!E$109)\n+($G1065*'fnd base rates'!E$110)\n+($H1065*'fnd base rates'!E$111)\n+($I1065*'fnd base rates'!E$112)\n+($J1065*'fnd base rates'!E$113)\n+($K1065*'fnd base rates'!E$114)\n+($M1065*'fnd base rates'!E$116)\n+($N1065*'fnd base rates'!E$117)\n+($O1065*'fnd base rates'!E$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,5)))\n*$R1065","v":1062733.5162159998},{"$f":"(($D1065*'fnd base rates'!F$107)\n+($E1065*'fnd base rates'!F$108)\n+($F1065*'fnd base rates'!F$109)\n+($G1065*'fnd base rates'!F$110)\n+($H1065*'fnd base rates'!F$111)\n+($I1065*'fnd base rates'!F$112)\n+($J1065*'fnd base rates'!F$113)\n+($K1065*'fnd base rates'!F$114)\n+($M1065*'fnd base rates'!F$116)\n+($N1065*'fnd base rates'!F$117)\n+($O1065*'fnd base rates'!F$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,6)))\n*$R1065","v":175734.81082399999},{"$f":"(($D1065*'fnd base rates'!G$107)\n+($E1065*'fnd base rates'!G$108)\n+($F1065*'fnd base rates'!G$109)\n+($G1065*'fnd base rates'!G$110)\n+($H1065*'fnd base rates'!G$111)\n+($I1065*'fnd base rates'!G$112)\n+($J1065*'fnd base rates'!G$113)\n+($K1065*'fnd base rates'!G$114)\n+($M1065*'fnd base rates'!G$116)\n+($N1065*'fnd base rates'!G$117)\n+($O1065*'fnd base rates'!G$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,7)))\n*$R1065","v":46827.762816000002},{"$f":"(($D1065*'fnd base rates'!H$107)\n+($E1065*'fnd base rates'!H$108)\n+($F1065*'fnd base rates'!H$109)\n+($G1065*'fnd base rates'!H$110)\n+($H1065*'fnd base rates'!H$111)\n+($I1065*'fnd base rates'!H$112)\n+($J1065*'fnd base rates'!H$113)\n+($K1065*'fnd base rates'!H$114)\n+($M1065*'fnd base rates'!H$116)\n+($N1065*'fnd base rates'!H$117)\n+($O1065*'fnd base rates'!H$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,8)))","v":80223.640639999998},{"$f":"(($D1065*'fnd base rates'!I$107)\n+($E1065*'fnd base rates'!I$108)\n+($F1065*'fnd base rates'!I$109)\n+($G1065*'fnd base rates'!I$110)\n+($H1065*'fnd base rates'!I$111)\n+($I1065*'fnd base rates'!I$112)\n+($J1065*'fnd base rates'!I$113)\n+($K1065*'fnd base rates'!I$114)\n+($M1065*'fnd base rates'!I$116)\n+($N1065*'fnd base rates'!I$117)\n+($O1065*'fnd base rates'!I$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,9)))\n*$R1065","v":70909.42},{"$f":"(($D1065*'fnd base rates'!J$107)\n+($E1065*'fnd base rates'!J$108)\n+($F1065*'fnd base rates'!J$109)\n+($G1065*'fnd base rates'!J$110)\n+($H1065*'fnd base rates'!J$111)\n+($I1065*'fnd base rates'!J$112)\n+($J1065*'fnd base rates'!J$113)\n+($K1065*'fnd base rates'!J$114)\n+($M1065*'fnd base rates'!J$116)\n+($N1065*'fnd base rates'!J$117)\n+($O1065*'fnd base rates'!J$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,10)))\n*$R1065","v":119636.32},{"$f":"(($D1065*'fnd base rates'!K$107)\n+($E1065*'fnd base rates'!K$108)\n+($F1065*'fnd base rates'!K$109)\n+($G1065*'fnd base rates'!K$110)\n+($H1065*'fnd base rates'!K$111)\n+($I1065*'fnd base rates'!K$112)\n+($J1065*'fnd base rates'!K$113)\n+($K1065*'fnd base rates'!K$114)\n+($M1065*'fnd base rates'!K$116)\n+($N1065*'fnd base rates'!K$117)\n+($O1065*'fnd base rates'!K$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,11)))\n*$R1065","v":163785.340356},{"$f":"(($D1065*'fnd base rates'!L$107)\n+($E1065*'fnd base rates'!L$108)\n+($F1065*'fnd base rates'!L$109)\n+($G1065*'fnd base rates'!L$110)\n+($H1065*'fnd base rates'!L$111)\n+($I1065*'fnd base rates'!L$112)\n+($J1065*'fnd base rates'!L$113)\n+($K1065*'fnd base rates'!L$114)\n+($M1065*'fnd base rates'!L$116)\n+($N1065*'fnd base rates'!L$117)\n+($O1065*'fnd base rates'!L$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,12)))","v":320640.12092000002},{"$f":"(($D1065*'fnd base rates'!M$107)\n+($E1065*'fnd base rates'!M$108)\n+($F1065*'fnd base rates'!M$109)\n+($G1065*'fnd base rates'!M$110)\n+($H1065*'fnd base rates'!M$111)\n+($I1065*'fnd base rates'!M$112)\n+($J1065*'fnd base rates'!M$113)\n+($K1065*'fnd base rates'!M$114)\n+($M1065*'fnd base rates'!M$116)\n+($N1065*'fnd base rates'!M$117)\n+($O1065*'fnd base rates'!M$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,13)))","v":0},2287989.8469839999,null,3519348348,"3519","348","348",1,124,2287989.8469839999,18452,695,17757,null,null,null,null,null,null,0,null,0]
["3519",3519348775,"WORCESTER CULTURAL ACADEMY",{"$f":"'fnd enro'!D1066","v":0},{"$f":"'fnd enro'!E1066","v":0},{"$f":"'fnd enro'!F1066","v":1},{"$f":"'fnd enro'!G1066","v":0},{"$f":"'fnd enro'!H1066","v":0},{"$f":"'fnd enro'!I1066","v":0},{"$f":"'fnd enro'!J1066","v":0},{"$f":"'fnd enro'!K1066","v":3.9300000000000002E-2},{"$f":"'fnd enro'!L1066","v":0},{"$f":"'fnd enro'!M1066","v":0},{"$f":"'fnd enro'!N1066","v":0},{"$f":"'fnd enro'!O1066","v":0},{"$f":"'fnd enro'!P1066","v":1},{"$f":"'fnd enro'!R1066","v":1},1,{"$f":"VALUE('fnd enro'!Q1066)","v":4},null,{"$f":"(($D1066*'fnd base rates'!C$107)\n+($E1066*'fnd base rates'!C$108)\n+($F1066*'fnd base rates'!C$109)\n+($G1066*'fnd base rates'!C$110)\n+($H1066*'fnd base rates'!C$111)\n+($I1066*'fnd base rates'!C$112)\n+($J1066*'fnd base rates'!C$113)\n+($K1066*'fnd base rates'!C$114)\n+($M1066*'fnd base rates'!C$116)\n+($N1066*'fnd base rates'!C$117)\n+($O1066*'fnd base rates'!C$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,3)))\n*$R1066","v":633.72891299999992},{"$f":"(($D1066*'fnd base rates'!D$107)\n+($E1066*'fnd base rates'!D$108)\n+($F1066*'fnd base rates'!D$109)\n+($G1066*'fnd base rates'!D$110)\n+($H1066*'fnd base rates'!D$111)\n+($I1066*'fnd base rates'!D$112)\n+($J1066*'fnd base rates'!D$113)\n+($K1066*'fnd base rates'!D$114)\n+($M1066*'fnd base rates'!D$116)\n+($N1066*'fnd base rates'!D$117)\n+($O1066*'fnd base rates'!D$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,4)))\n*$R1066","v":1110.6399999999999},{"$f":"(($D1066*'fnd base rates'!E$107)\n+($E1066*'fnd base rates'!E$108)\n+($F1066*'fnd base rates'!E$109)\n+($G1066*'fnd base rates'!E$110)\n+($H1066*'fnd base rates'!E$111)\n+($I1066*'fnd base rates'!E$112)\n+($J1066*'fnd base rates'!E$113)\n+($K1066*'fnd base rates'!E$114)\n+($M1066*'fnd base rates'!E$116)\n+($N1066*'fnd base rates'!E$117)\n+($O1066*'fnd base rates'!E$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,5)))\n*$R1066","v":7048.863034},{"$f":"(($D1066*'fnd base rates'!F$107)\n+($E1066*'fnd base rates'!F$108)\n+($F1066*'fnd base rates'!F$109)\n+($G1066*'fnd base rates'!F$110)\n+($H1066*'fnd base rates'!F$111)\n+($I1066*'fnd base rates'!F$112)\n+($J1066*'fnd base rates'!F$113)\n+($K1066*'fnd base rates'!F$114)\n+($M1066*'fnd base rates'!F$116)\n+($N1066*'fnd base rates'!F$117)\n+($O1066*'fnd base rates'!F$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,6)))\n*$R1066","v":1327.854926},{"$f":"(($D1066*'fnd base rates'!G$107)\n+($E1066*'fnd base rates'!G$108)\n+($F1066*'fnd base rates'!G$109)\n+($G1066*'fnd base rates'!G$110)\n+($H1066*'fnd base rates'!G$111)\n+($I1066*'fnd base rates'!G$112)\n+($J1066*'fnd base rates'!G$113)\n+($K1066*'fnd base rates'!G$114)\n+($M1066*'fnd base rates'!G$116)\n+($N1066*'fnd base rates'!G$117)\n+($O1066*'fnd base rates'!G$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,7)))\n*$R1066","v":308.63018399999999},{"$f":"(($D1066*'fnd base rates'!H$107)\n+($E1066*'fnd base rates'!H$108)\n+($F1066*'fnd base rates'!H$109)\n+($G1066*'fnd base rates'!H$110)\n+($H1066*'fnd base rates'!H$111)\n+($I1066*'fnd base rates'!H$112)\n+($J1066*'fnd base rates'!H$113)\n+($K1066*'fnd base rates'!H$114)\n+($M1066*'fnd base rates'!H$116)\n+($N1066*'fnd base rates'!H$117)\n+($O1066*'fnd base rates'!H$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,8)))","v":576.47685999999999},{"$f":"(($D1066*'fnd base rates'!I$107)\n+($E1066*'fnd base rates'!I$108)\n+($F1066*'fnd base rates'!I$109)\n+($G1066*'fnd base rates'!I$110)\n+($H1066*'fnd base rates'!I$111)\n+($I1066*'fnd base rates'!I$112)\n+($J1066*'fnd base rates'!I$113)\n+($K1066*'fnd base rates'!I$114)\n+($M1066*'fnd base rates'!I$116)\n+($N1066*'fnd base rates'!I$117)\n+($O1066*'fnd base rates'!I$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,9)))\n*$R1066","v":497.27},{"$f":"(($D1066*'fnd base rates'!J$107)\n+($E1066*'fnd base rates'!J$108)\n+($F1066*'fnd base rates'!J$109)\n+($G1066*'fnd base rates'!J$110)\n+($H1066*'fnd base rates'!J$111)\n+($I1066*'fnd base rates'!J$112)\n+($J1066*'fnd base rates'!J$113)\n+($K1066*'fnd base rates'!J$114)\n+($M1066*'fnd base rates'!J$116)\n+($N1066*'fnd base rates'!J$117)\n+($O1066*'fnd base rates'!J$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,10)))\n*$R1066","v":724.46},{"$f":"(($D1066*'fnd base rates'!K$107)\n+($E1066*'fnd base rates'!K$108)\n+($F1066*'fnd base rates'!K$109)\n+($G1066*'fnd base rates'!K$110)\n+($H1066*'fnd base rates'!K$111)\n+($I1066*'fnd base rates'!K$112)\n+($J1066*'fnd base rates'!K$113)\n+($K1066*'fnd base rates'!K$114)\n+($M1066*'fnd base rates'!K$116)\n+($N1066*'fnd base rates'!K$117)\n+($O1066*'fnd base rates'!K$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,11)))\n*$R1066","v":1167.6620190000001},{"$f":"(($D1066*'fnd base rates'!L$107)\n+($E1066*'fnd base rates'!L$108)\n+($F1066*'fnd base rates'!L$109)\n+($G1066*'fnd base rates'!L$110)\n+($H1066*'fnd base rates'!L$111)\n+($I1066*'fnd base rates'!L$112)\n+($J1066*'fnd base rates'!L$113)\n+($K1066*'fnd base rates'!L$114)\n+($M1066*'fnd base rates'!L$116)\n+($N1066*'fnd base rates'!L$117)\n+($O1066*'fnd base rates'!L$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,12)))","v":2284.1453299999998},{"$f":"(($D1066*'fnd base rates'!M$107)\n+($E1066*'fnd base rates'!M$108)\n+($F1066*'fnd base rates'!M$109)\n+($G1066*'fnd base rates'!M$110)\n+($H1066*'fnd base rates'!M$111)\n+($I1066*'fnd base rates'!M$112)\n+($J1066*'fnd base rates'!M$113)\n+($K1066*'fnd base rates'!M$114)\n+($M1066*'fnd base rates'!M$116)\n+($N1066*'fnd base rates'!M$117)\n+($O1066*'fnd base rates'!M$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,13)))","v":0},15679.731265999999,null,3519348775,"3519","348","775",1,1,15679.731265999999,15680,4643,11037,null,null,null,null,null,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF10:AF1066)","v":780853485.86102247}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check",1087.0835,1087.0835,{"$f":"W1796-X1796","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1763.98,1763.98,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10869.391250000001,10869.391250000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1778.3987500000003,1778.3987500000003,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449.31274999999999,449.31274999999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1454.9064999999978,1454.9064999999978,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827.94,827.94,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1387.3600000000001,1387.3600000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2256.0792500000002,2256.0792500000002,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2716.9312563649696,2716.9312563649696,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24591.383256364967]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,W1796:W1815)","v":24591.383256364967},{"$f":"SUBTOTAL(9,X1796:X1815)","v":49182.766512729933}]

{"sheet":"sum enro","index":15,"n_rows":20,"n_cols":26,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sped"]
[null,null,null,null,null,null,null,null,null,null,null,"In-School",null,null,null,null,null,null,null,null,null,null,null,"ABOVE",null,"TOTAL"]
[null,null,null,"Pre-","- Kindergarten -",null,"Elem-"," Jr High/","High","Voca-",null,"(3.9% of","Sped Out","ELL",null,null,"Ecodis","Decile",null,null,"TOTAL",null,"FOUND-","FOUND","FACIL-","CHARTER"]
[null,null,null,"School","K Half","K Full","entary","Middle","School","tional",null,"total)*","of District","PK - 5","6-8","9-12","all","Main","Super",null,"ENRO**",null,"ATION","SPEND","ITIES","RATE"]
[]
["1)","FY24 Chtr Found Enro",null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,3)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,4)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,5)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,6)","v":1},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,7)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,8)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,9)","v":0},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,10)","v":3.9300000000000002E-2},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,11)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,12)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,13)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,14)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,15)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)","v":7},"--",null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,16)","v":1},null,{"$f":"IF(U11=0,0,VLOOKUP(orderCHA,charterinfo_a,11))","v":11037},{"$f":"IF(U11=0,0,VLOOKUP(orderCHA,charterinfo_a,12))","v":646},{"$f":"IF(U11=0,0,VLOOKUP(orderCHA,charterinfo_a,13))","v":1188},{"$f":"SUM(W11:Y11)","v":12871}]
["2)","% Enrollment of Whole",null,{"$f":"IF(D11=0,0,IF($U$11=0,0,D11/$U$11*100))","v":0},0,0,100,0,0,0,null,{"$f":"IF(L11=0,0,IF($U$11=0,0,L11/$U$11*100))","v":3.93},0,0,0,0,0,"--"]
[]
["3)","FY24 District Found Enro",null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,3)","v":24},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,4)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,5)","v":102},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,6)","v":511},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,7)","v":309},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,8)","v":239},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,9)","v":0},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,10)","v":46},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,11)","v":12},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,12)","v":1},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,13)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,14)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,15)","v":336},{"$f":"R11","v":7},"--",null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),enro_distfnd,16)","v":1173},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),distinfo,7)","v":13319},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),distinfo,8)","v":780},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,6),distinfo,9)","v":1188},{"$f":"SUM(W14:Y14)","v":15287}]
["4)","% Enrollment of Whole",null,{"$f":"IF(D14=0,0,D14/$U$14*100)","v":2.0460358056265986},0,8.695652173913043,43.56351236146633,26.342710997442452,20.375106564364877,0,null,{"$f":"IF(L14=0,0,L14/$U$14*100)","v":3.9215686274509802},1.0230179028132993,8.525149190110827E-2,0,0,28.644501278772378,"--","--"]
[]
["*","The in-district special education increment uses an \"assumed\" enrollment of 3.93 percent of total enrollment."]
[]
["**","Total foundation enrollment includes columns D through J.  The remaining columns are increments, having already been counted in columns D through J.  Pre-kindergarten and half-time kindergarten "]
[null,"pupils are halved when counted in total foundation enrollment.  "]

{"sheet":"rate check","index":16,"n_rows":1069,"n_cols":8,"rows_kept":1069,"cut":false,"hidden":true,"merged":[]}
[null,"pre fnd budg",null,null,null,null,"order begin",1059]
[]
[]
[]
[]
[null,"Input",null,null,null,null,null,{"$f":"VLOOKUP(H1,charterinfo_a,2)","v":"3519 - WORCESTER CULTURAL ACADEMY Charter School - WACHUSETT pupils"}]
["Order","Cha-","recalc'd"]
["#","locsend","rate",null,null,null,"order end",1058]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP(H8,charterinfo_a,2)","v":"3519 - WORCESTER CULTURAL ACADEMY Charter School - WACHUSETT pupils"}]
[1,409201003,11037]
[2,409201072,19153]
[3,409201095,19178]
[4,409201201,18528]
[5,409201331,16684]
[6,410035035,19273]
[7,410035044,12407]
[8,410035057,19746]
[9,410035093,20939]
[10,410035153,21152]
[11,410035160,13434]
[12,410035163,19885]
[13,410035165,19462]
[14,410035176,20196]
[15,410035229,13434]
[16,410035244,17293]
[17,410035248,17980]
[18,410035262,15244]
[19,410035346,15840]
[20,410057035,19540]
[21,410057057,18562]
[22,410057093,16793]
[23,410057160,10993]
[24,410057163,15052]
[25,410057248,18396]
[26,412035035,18913]
[27,412035044,17269]
[28,412035050,19393]
[29,412035073,19407]
[30,412035095,22607]
[31,412035189,17851]
[32,412035207,16240]
[33,412035220,18655]
[34,412035243,11379]
[35,412035244,12407]
[36,412035274,21152]
[37,412035285,16027]
[38,412035293,16883]
[39,412035625,17186]
[40,413114091,12565]
[41,413114114,14485]
[42,413114127,12565]
[43,413114210,12565]
[44,413114253,12565]
[45,413114312,11615]
[46,413114605,16054]
[47,413114618,12565]
[48,413114670,13556]
[49,413114674,15329]
[50,413114717,15772]
[51,413114750,14735]
[52,413114755,13207]
[53,414603063,14658]
[54,414603098,16941]
[55,414603121,17384]
[56,414603150,10664]
[57,414603209,17449]
[58,414603236,16663]
[59,414603263,12565]
[60,414603603,15826]
[61,414603635,14177]
[62,414603715,14310]
[63,416035018,20674]
[64,416035030,17186]
[65,416035035,19503]
[66,416035044,18299]
[67,416035050,19860]
[68,416035073,13434]
[69,416035133,14602]
[70,416035189,17267]
[71,416035243,16027]
[72,416035244,20123]
[73,416035274,21152]
[74,416035285,13434]
[75,417035035,19426]
[76,417035040,17600]
[77,417035044,11794]
[78,417035100,19373]
[79,417035133,11656]
[80,417035244,16796]
[81,417035285,14257]
[82,418100014,10804]
[83,418100100,15201]
[84,418100136,11949]
[85,418100170,13713]
[86,418100198,10804]
[87,418100276,10804]
[88,418100308,10804]
[89,418100315,10804]
[90,418100321,10804]
[91,418100348,14783]
[92,418100690,10804]
[93,419035035,19512]
[94,419035044,19824]
[95,419035189,16240]
[96,419035244,12990]
[97,420049010,15209]
[98,420049016,18699]
[99,420049026,13251]
[100,420049031,12011]
[101,420049035,17359]
[102,420049044,18422]
[103,420049049,17199]
[104,420049057,12011]
[105,420049093,15733]
[106,420049097,20571]
[107,420049128,19888]
[108,420049153,14617]
[109,420049155,10059]
[110,420049163,12011]
[111,420049165,14937]
[112,420049174,12011]
[113,420049176,13795]
[114,420049181,19888]
[115,420049199,16769]
[116,420049207,11585]
[117,420049243,11951]
[118,420049248,14465]
[119,420049262,13858]
[120,420049284,17378]
[121,420049295,17135]
[122,420049305,12011]
[123,420049344,16769]
[124,420049346,11951]
[125,420049347,18893]
[126,420049616,18395]
[127,420049625,12011]
[128,428035016,12064]
[129,428035018,18975]
[130,428035035,18399]
[131,428035044,17716]
[132,428035057,19159]
[133,428035073,16032]
[134,428035093,20838]
[135,428035128,11794]
[136,428035133,16027]
[137,428035163,18227]
[138,428035165,19252]
[139,428035220,18089]
[140,428035243,19561]
[141,428035244,14734]
[142,428035248,17629]
[143,428035258,20331]
[144,428035262,19442]
[145,428035285,12407]
[146,428035293,20124]
[147,428035314,11794]
[148,428035336,14967]
[149,428035346,15636]
[150,428035350,16654]
[151,429163030,17955]
[152,429163035,20404]
[153,429163057,21080]
[154,429163071,17065]
[155,429163128,18201]
[156,429163160,20404]
[157,429163163,17507]
[158,429163165,17828]
[159,429163168,16365]
[160,429163181,19729]
[161,429163229,14912]
[162,429163246,17077]
[163,429163248,19137]
[164,429163258,17080]
[165,429163262,17920]
[166,429163291,17295]
[167,429163305,17262]
[168,429163347,17314]
[169,430170025,12765]
[170,430170064,13915]
[171,430170100,12765]
[172,430170101,11797]
[173,430170110,12523]
[174,430170136,12765]
[175,430170139,12765]
[176,430170141,12865]
[177,430170153,16980]
[178,430170162,12765]
[179,430170170,13886]
[180,430170174,12082]
[181,430170185,19088]
[182,430170186,12765]
[183,430170198,12765]
[184,430170271,12507]
[185,430170314,10829]
[186,430170321,15269]
[187,430170348,18084]
[188,430170600,17357]
[189,430170616,11797]
[190,430170620,13709]
[191,430170673,12765]
[192,430170690,12765]
[193,430170710,12765]
[194,430170725,12120]
[195,430170730,12765]
[196,430170735,12765]
[197,430170775,15246]
[198,432712020,13996]
[199,432712172,16941]
[200,432712201,19178]
[201,432712242,17828]
[202,432712261,12942]
[203,432712300,10664]
[204,432712645,14758]
[205,432712660,13734]
[206,432712712,13354]
[207,435301009,12565]
[208,435301031,12762]
[209,435301056,12369]
[210,435301079,13321]
[211,435301149,17619]
[212,435301160,15388]
[213,435301181,12565]
[214,435301211,16496]
[215,435301295,12699]
[216,435301301,13250]
[217,435301308,22507]
[218,435301326,12422]
[219,435301342,10664]
[220,435301616,16498]
[221,435301673,12331]
[222,435301725,17077]
[223,435301735,14786]
[224,436049010,17595]
[225,436049026,16546]
[226,436049035,16823]
[227,436049049,18159]
[228,436049057,23046]
[229,436049093,18794]
[230,436049095,23046]
[231,436049133,11585]
[232,436049149,13684]
[233,436049153,13684]
[234,436049155,13684]
[235,436049163,13684]
[236,436049165,19514]
[237,436049170,13684]
[238,436049176,18882]
[239,436049229,13684]
[240,436049243,13684]
[241,436049244,12634]
[242,436049248,21270]
[243,436049274,17570]
[244,436049308,21073]
[245,436049314,20098]
[246,436049347,21771]
[247,436049616,21284]
[248,437035035,21428]
[249,437035044,13434]
[250,437035088,13434]
[251,437035093,21879]
[252,437035100,21152]
[253,437035176,20196]
[254,437035243,20674]
[255,437035244,18579]
[256,437035336,16815]
[257,438035035,20057]
[258,438035044,21292]
[259,438035220,20196]
[260,438035243,9598]
[261,438035244,19514]
[262,438035293,21152]
[263,438035780,13434]
[264,439035035,18509]
[265,439035044,15809]
[266,439035073,17393]
[267,439035088,11794]
[268,439035220,11794]
[269,439035243,18975]
[270,439035244,16306]
[271,439035285,15414]
[272,440149009,13107]
[273,440149079,17388]
[274,440149128,17742]
[275,440149149,18429]
[276,440149160,14770]
[277,440149181,15188]
[278,440149211,10851]
[279,440149745,11037]
[280,441281005,18842]
[281,441281024,13668]
[282,441281061,21064]
[283,441281087,14025]
[284,441281111,17891]
[285,441281161,12565]
[286,441281191,10664]
[287,441281210,16427]
[288,441281227,18965]
[289,441281281,17492]
[290,441281325,18335]
[291,441281332,18201]
[292,441281672,19349]
[293,441281680,15445]
[294,444035016,20196]
[295,444035035,18374]
[296,444035040,15517]
[297,444035044,18457]
[298,444035073,15310]
[299,444035100,21152]
[300,444035133,11379]
[301,444035189,18295]
[302,444035220,11794]
[303,444035243,20854]
[304,444035244,18693]
[305,444035285,11765]
[306,444035336,13434]
[307,445348017,16968]
[308,445348097,20101]
[309,445348110,13112]
[310,445348151,16158]
[311,445348153,16322]
[312,445348170,10664]
[313,445348186,14965]
[314,445348226,15565]
[315,445348227,20969]
[316,445348271,16422]
[317,445348316,18833]
[318,445348322,17955]
[319,445348348,17366]
[320,445348620,10664]
[321,445348658,16221]
[322,445348753,11546]
[323,445348767,16794]
[324,445348775,13178]
[325,446099001,17355]
[326,446099016,14900]
[327,446099018,14595]
[328,446099025,12802]
[329,446099044,17516]
[330,446099050,15527]
[331,446099083,15247]
[332,446099088,14881]
[333,446099095,17861]
[334,446099099,14592]
[335,446099101,16563]
[336,446099133,17443]
[337,446099136,17973]
[338,446099167,14711]
[339,446099182,14879]
[340,446099208,14508]
[341,446099212,13788]
[342,446099218,13492]
[343,446099220,15858]
[344,446099238,12724]
[345,446099244,14768]
[346,446099265,11536]
[347,446099266,16087]
[348,446099285,14671]
[349,446099293,17584]
[350,446099307,15670]
[351,446099323,11996]
[352,446099350,12685]
[353,446099625,16013]
[354,446099650,14567]
[355,446099665,11363]
[356,446099690,13852]
[357,446099780,17673]
[358,447101025,12856]
[359,447101035,22635]
[360,447101100,18785]
[361,447101101,12130]
[362,447101136,13717]
[363,447101138,13248]
[364,447101170,11489]
[365,447101177,12293]
[366,447101185,15138]
[367,447101187,13548]
[368,447101208,12596]
[369,447101212,11290]
[370,447101214,14434]
[371,447101218,11092]
[372,447101220,17658]
[373,447101238,12296]
[374,447101304,16929]
[375,447101307,11404]
[376,447101350,12762]
[377,447101622,12372]
[378,447101690,11288]
[379,447101710,11389]
[380,449035001,11379]
[381,449035018,19646]
[382,449035035,16713]
[383,449035044,13434]
[384,449035073,19241]
[385,449035217,18295]
[386,449035243,19646]
[387,449035244,15200]
[388,449035248,11379]
[389,449035336,13434]
[390,450086008,10788]
[391,450086086,12482]
[392,450086114,10664]
[393,450086127,11019]
[394,450086137,19458]
[395,450086210,11734]
[396,450086275,12371]
[397,450086278,12081]
[398,450086327,11037]
[399,450086337,15918]
[400,450086340,13767]
[401,450086670,16054]
[402,450086674,11037]
[403,450086683,10664]
[404,453137005,13005]
[405,453137061,17329]
[406,453137086,16941]
[407,453137114,17828]
[408,453137137,19033]
[409,453137161,17314]
[410,453137210,16320]
[411,453137278,14855]
[412,453137281,18200]
[413,453137309,18147]
[414,453137325,10851]
[415,453137332,16980]
[416,454149009,15802]
[417,454149128,16694]
[418,454149149,19129]
[419,454149181,16378]
[420,454149211,13451]
[421,455128128,14504]
[422,455128149,15187]
[423,455128181,13604]
[424,455128745,10913]
[425,456160009,11037]
[426,456160031,13481]
[427,456160056,13199]
[428,456160079,17121]
[429,456160128,20832]
[430,456160149,17636]
[431,456160153,21023]
[432,456160160,18301]
[433,456160170,13764]
[434,456160181,17828]
[435,456160295,13954]
[436,456160301,17329]
[437,456160616,16498]
[438,456160735,13650]
[439,458160056,14914]
[440,458160079,15806]
[441,458160160,19656]
[442,458160163,20404]
[443,458160295,12565]
[444,458160301,14192]
[445,463035035,19171]
[446,463035044,19551]
[447,463035093,17213]
[448,463035099,11794]
[449,463035133,18619]
[450,463035207,16240]
[451,463035220,18556]
[452,463035243,18826]
[453,463035244,15514]
[454,463035251,19033]
[455,464168030,14047]
[456,464168035,11037]
[457,464168071,10851]
[458,464168163,15683]
[459,464168168,12251]
[460,464168196,11874]
[461,464168229,13959]
[462,464168248,18503]
[463,464168258,16693]
[464,464168262,11037]
[465,464168291,12092]
[466,466700096,15704]
[467,466700700,16122]
[468,466774089,14188]
[469,466774096,16259]
[470,466774221,14800]
[471,466774296,13720]
[472,466774774,13852]
[473,469035018,14821]
[474,469035035,19399]
[475,469035044,17191]
[476,469035049,19719]
[477,469035050,17052]
[478,469035073,13636]
[479,469035083,17600]
[480,469035093,21879]
[481,469035133,11379]
[482,469035163,20883]
[483,469035176,18556]
[484,469035189,18168]
[485,469035220,21583]
[486,469035244,16098]
[487,469035285,19014]
[488,470165010,11367]
[489,470165031,12156]
[490,470165035,15814]
[491,470165057,17761]
[492,470165071,12289]
[493,470165093,16219]
[494,470165128,12551]
[495,470165149,12945]
[496,470165163,15599]
[497,470165164,16573]
[498,470165165,14757]
[499,470165176,13705]
[500,470165178,12480]
[501,470165181,18773]
[502,470165184,10977]
[503,470165229,14894]
[504,470165246,11367]
[505,470165248,14989]
[506,470165262,13562]
[507,470165274,11367]
[508,470165284,12963]
[509,470165295,11107]
[510,470165305,12394]
[511,470165342,16625]
[512,470165346,16645]
[513,470165347,14753]
[514,470165705,12945]
[515,470165735,17886]
[516,474097064,11615]
[517,474097097,16812]
[518,474097103,13972]
[519,474097153,16375]
[520,474097155,16892]
[521,474097162,13336]
[522,474097226,10664]
[523,474097343,17463]
[524,474097610,14531]
[525,474097620,12565]
[526,474097720,15482]
[527,474097725,10664]
[528,474097735,14553]
[529,474097753,15187]
[530,474097755,19729]
[531,474097775,12565]
[532,478352010,10664]
[533,478352056,11298]
[534,478352064,12565]
[535,478352067,11746]
[536,478352097,14133]
[537,478352103,17828]
[538,478352125,12446]
[539,478352141,12022]
[540,478352153,14133]
[541,478352158,12416]
[542,478352160,10664]
[543,478352162,12090]
[544,478352170,11615]
[545,478352174,11834]
[546,478352271,11615]
[547,478352288,10664]
[548,478352301,10664]
[549,478352321,10664]
[550,478352322,10664]
[551,478352326,11615]
[552,478352348,13575]
[553,478352352,14816]
[554,478352600,12182]
[555,478352610,11633]
[556,478352616,12830]
[557,478352640,12565]
[558,478352673,11821]
[559,478352695,12565]
[560,478352720,12565]
[561,478352725,12446]
[562,478352735,12018]
[563,478352753,12565]
[564,478352775,11886]
[565,479278005,16331]
[566,479278024,13482]
[567,479278061,17058]
[568,479278086,13326]
[569,479278087,14785]
[570,479278111,15841]
[571,479278114,14953]
[572,479278117,14709]
[573,479278127,15613]
[574,479278137,15863]
[575,479278159,12565]
[576,479278161,15207]
[577,479278191,12565]
[578,479278210,13470]
[579,479278227,14953]
[580,479278278,13749]
[581,479278281,18470]
[582,479278309,16147]
[583,479278325,15313]
[584,479278332,12774]
[585,479278605,14264]
[586,479278670,12565]
[587,479278672,16707]
[588,479278674,19729]
[589,479278680,13770]
[590,479278683,12150]
[591,479278750,12565]
[592,479278753,15482]
[593,479278755,14953]
[594,479278766,10664]
[595,481035001,11794]
[596,481035025,11735]
[597,481035030,19114]
[598,481035035,18823]
[599,481035040,11013]
[600,481035044,14609]
[601,481035073,11395]
[602,481035176,11735]
[603,481035181,8500]
[604,481035189,15079]
[605,481035212,5206]
[606,481035220,13134]
[607,481035244,16929]
[608,481035285,16897]
[609,481035336,16850]
[610,482204007,11524]
[611,482204030,10664]
[612,482204038,11037]
[613,482204105,10851]
[614,482204128,11037]
[615,482204204,11247]
[616,482204229,17757]
[617,482204705,10664]
[618,482204745,11299]
[619,482204773,11802]
[620,483239020,14968]
[621,483239036,12543]
[622,483239052,12840]
[623,483239072,18487]
[624,483239082,11943]
[625,483239083,12925]
[626,483239095,16433]
[627,483239096,16099]
[628,483239118,12307]
[629,483239122,11350]
[630,483239131,17390]
[631,483239145,13746]
[632,483239171,14356]
[633,483239172,15724]
[634,483239173,16388]
[635,483239182,13890]
[636,483239231,13287]
[637,483239239,12930]
[638,483239240,11090]
[639,483239251,12925]
[640,483239261,12473]
[641,483239293,12925]
[642,483239310,16064]
[643,483239625,12925]
[644,483239665,13294]
[645,483239740,14547]
[646,483239760,13735]
[647,483239780,15706]
[648,484035035,19994]
[649,484035044,13434]
[650,484035046,18295]
[651,484035101,19462]
[652,484035163,13434]
[653,484035207,18295]
[654,484035243,15163]
[655,484035244,20436]
[656,484035262,20230]
[657,484035271,19661]
[658,484035285,21841]
[659,484035307,16240]
[660,485258071,12565]
[661,485258079,15482]
[662,485258107,12565]
[663,485258128,19729]
[664,485258163,16871]
[665,485258229,17021]
[666,485258258,16146]
[667,485258291,17066]
[668,485258295,17447]
[669,486348151,17296]
[670,486348153,10664]
[671,486348215,20388]
[672,486348271,15361]
[673,486348277,18939]
[674,486348348,18505]
[675,486348658,16870]
[676,486348753,10664]
[677,486348767,18014]
[678,486348775,14187]
[679,487049010,16757]
[680,487049018,13684]
[681,487049026,16546]
[682,487049031,16952]
[683,487049035,18384]
[684,487049040,19610]
[685,487049044,18730]
[686,487049049,18272]
[687,487049057,18003]
[688,487049093,18538]
[689,487049097,21253]
[690,487049137,20946]
[691,487049163,17937]
[692,487049165,18352]
[693,487049176,17235]
[694,487049178,17274]
[695,487049181,12634]
[696,487049182,11585]
[697,487049199,16342]
[698,487049201,13684]
[699,487049229,14396]
[700,487049243,21073]
[701,487049244,15575]
[702,487049248,16076]
[703,487049262,18963]
[704,487049274,18720]
[705,487049285,13684]
[706,487049293,21561]
[707,487049295,16952]
[708,487049308,13684]
[709,487049314,11585]
[710,487049347,16962]
[711,487274010,15545]
[712,487274026,9809]
[713,487274030,17155]
[714,487274031,13115]
[715,487274035,18809]
[716,487274044,14456]
[717,487274048,10755]
[718,487274049,17291]
[719,487274057,19487]
[720,487274093,18486]
[721,487274095,20429]
[722,487274097,14823]
[723,487274100,14456]
[724,487274128,11507]
[725,487274137,20401]
[726,487274149,15085]
[727,487274153,14400]
[728,487274155,16041]
[729,487274160,17149]
[730,487274163,17365]
[731,487274165,16405]
[732,487274176,17383]
[733,487274178,16197]
[734,487274181,13473]
[735,487274189,12994]
[736,487274201,14456]
[737,487274220,11507]
[738,487274229,13835]
[739,487274243,18549]
[740,487274248,18238]
[741,487274262,14914]
[742,487274274,18171]
[743,487274284,17260]
[744,487274295,13324]
[745,487274305,11478]
[746,487274308,18410]
[747,487274314,17620]
[748,487274336,18056]
[749,487274342,16235]
[750,487274346,14456]
[751,487274347,15795]
[752,487274350,16178]
[753,488219001,13630]
[754,488219016,18758]
[755,488219035,20316]
[756,488219040,15472]
[757,488219044,17898]
[758,488219052,11350]
[759,488219065,13463]
[760,488219083,14030]
[761,488219118,11550]
[762,488219122,13343]
[763,488219131,12352]
[764,488219133,14666]
[765,488219142,14013]
[766,488219145,12284]
[767,488219171,15141]
[768,488219219,13654]
[769,488219231,12501]
[770,488219239,14103]
[771,488219243,14921]
[772,488219244,16074]
[773,488219251,14912]
[774,488219264,12336]
[775,488219285,18798]
[776,488219293,16423]
[777,488219336,13595]
[778,488219625,16185]
[779,488219760,15911]
[780,488219780,13897]
[781,489020020,15098]
[782,489020036,13869]
[783,489020052,12565]
[784,489020096,13932]
[785,489020122,12565]
[786,489020172,13858]
[787,489020182,12565]
[788,489020197,12565]
[789,489020239,13253]
[790,489020261,13527]
[791,489020310,14216]
[792,489020645,15025]
[793,489020660,14415]
[794,489020712,13290]
[795,491095072,19058]
[796,491095095,17479]
[797,491095201,20298]
[798,491095265,12354]
[799,491095273,13713]
[800,491095292,15979]
[801,491095331,14040]
[802,491095665,12056]
[803,491095763,15260]
[804,492281061,14929]
[805,492281086,11037]
[806,492281087,16427]
[807,492281281,19348]
[808,492281332,16735]
[809,493057035,22053]
[810,493057044,16294]
[811,493057057,22464]
[812,493057093,22709]
[813,493057100,20383]
[814,493057163,19798]
[815,493057165,20897]
[816,493057176,20336]
[817,493057207,17637]
[818,493057244,20383]
[819,493057248,22296]
[820,493057262,19924]
[821,493057274,16294]
[822,493057346,22128]
[823,494093031,11206]
[824,494093035,20592]
[825,494093049,18048]
[826,494093056,12985]
[827,494093057,19349]
[828,494093071,11799]
[829,494093093,17387]
[830,494093097,22368]
[831,494093128,11009]
[832,494093149,20946]
[833,494093163,17912]
[834,494093165,16556]
[835,494093176,18248]
[836,494093178,11997]
[837,494093181,19377]
[838,494093229,11602]
[839,494093248,16914]
[840,494093262,14809]
[841,494093284,14031]
[842,494093291,18048]
[843,494093346,19496]
[844,494093347,15601]
[845,496201003,16498]
[846,496201072,14496]
[847,496201094,19502]
[848,496201095,20129]
[849,496201201,18417]
[850,496201331,12565]
[851,497117005,13214]
[852,497117008,11733]
[853,497117024,12501]
[854,497117061,15152]
[855,497117074,12188]
[856,497117086,12874]
[857,497117087,15461]
[858,497117111,12388]
[859,497117114,15344]
[860,497117117,11780]
[861,497117127,11422]
[862,497117137,13683]
[863,497117159,11323]
[864,497117161,12606]
[865,497117210,11810]
[866,497117223,10913]
[867,497117227,13283]
[868,497117230,10983]
[869,497117272,11019]
[870,497117275,12118]
[871,497117278,12601]
[872,497117281,16958]
[873,497117325,14058]
[874,497117332,12674]
[875,497117340,13954]
[876,497117605,12407]
[877,497117632,11037]
[878,497117670,13095]
[879,497117674,14048]
[880,497117680,10917]
[881,497117683,13264]
[882,497117685,17828]
[883,497117717,14024]
[884,497117750,12565]
[885,497117755,11932]
[886,497117766,11546]
[887,498281061,17791]
[888,498281087,17955]
[889,498281111,16941]
[890,498281137,20774]
[891,498281281,19080]
[892,498281325,19285]
[893,499061024,17447]
[894,499061061,15334]
[895,499061087,12565]
[896,499061111,18842]
[897,499061137,20129]
[898,499061161,11932]
[899,499061191,16941]
[900,499061278,12565]
[901,499061281,18122]
[902,499061332,16147]
[903,499061750,18399]
[904,3502281061,18076]
[905,3502281137,20446]
[906,3502281281,19452]
[907,3502281332,22950]
[908,3503160031,13613]
[909,3503160056,14527]
[910,3503160079,14219]
[911,3503160128,15299]
[912,3503160149,12565]
[913,3503160160,18006]
[914,3503160181,19729]
[915,3503160295,16919]
[916,3503160301,15820]
[917,3503160342,15176]
[918,3503160600,15300]
[919,3506262007,12565]
[920,3506262030,17917]
[921,3506262035,23625]
[922,3506262056,12565]
[923,3506262057,17246]
[924,3506262071,13484]
[925,3506262093,16031]
[926,3506262163,17026]
[927,3506262164,10664]
[928,3506262165,15422]
[929,3506262176,16227]
[930,3506262178,14571]
[931,3506262181,19729]
[932,3506262211,12565]
[933,3506262229,16317]
[934,3506262244,12565]
[935,3506262246,17077]
[936,3506262248,15839]
[937,3506262258,15488]
[938,3506262262,15509]
[939,3506262284,15786]
[940,3506262291,17998]
[941,3506262295,13668]
[942,3506262305,12565]
[943,3506262346,16941]
[944,3506262347,14843]
[945,3506262705,12565]
[946,3508281061,20404]
[947,3508281137,21080]
[948,3508281161,18842]
[949,3508281281,21232]
[950,3509095095,18828]
[951,3509095201,18236]
[952,3509095292,17955]
[953,3509095293,19729]
[954,3509095331,16498]
[955,3510281005,17314]
[956,3510281061,14770]
[957,3510281137,19551]
[958,3510281278,19692]
[959,3510281281,17925]
[960,3510281332,18076]
[961,3510281672,17828]
[962,3510281680,15732]
[963,3513044001,12565]
[964,3513044016,18842]
[965,3513044018,19285]
[966,3513044035,20404]
[967,3513044044,17341]
[968,3513044050,15266]
[969,3513044083,17232]
[970,3513044095,24301]
[971,3513044133,12565]
[972,3513044201,19178]
[973,3513044218,15557]
[974,3513044243,18335]
[975,3513044244,16807]
[976,3513044285,12565]
[977,3513044293,17813]
[978,3513044323,17955]
[979,3513044625,11666]
[980,3513044690,17262]
[981,3513044780,15419]
[982,3514281061,17969]
[983,3514281137,20934]
[984,3514281281,19594]
[985,3515287043,12402]
[986,3515287045,11037]
[987,3515287135,13129]
[988,3515287151,10851]
[989,3515287161,11037]
[990,3515287191,12692]
[991,3515287215,13037]
[992,3515287226,17384]
[993,3515287227,14608]
[994,3515287277,16750]
[995,3515287287,12688]
[996,3515287306,13892]
[997,3515287316,15583]
[998,3515287658,10851]
[999,3515287767,12657]
[1000,3515287770,14033]
[1001,3515287778,15466]
[1002,3516332005,14800]
[1003,3516332061,18147]
[1004,3516332086,12565]
[1005,3516332137,17256]
[1006,3516332159,12565]
[1007,3516332191,10664]
[1008,3516332275,10664]
[1009,3516332278,18399]
[1010,3516332281,18126]
[1011,3516332325,13904]
[1012,3516332332,17263]
[1013,3517239003,18945]
[1014,3517239035,12925]
[1015,3517239036,18945]
[1016,3517239040,18487]
[1017,3517239044,21015]
[1018,3517239052,15870]
[1019,3517239072,18487]
[1020,3517239082,12925]
[1021,3517239083,15706]
[1022,3517239094,19402]
[1023,3517239095,21712]
[1024,3517239096,19402]
[1025,3517239171,14789]
[1026,3517239172,19402]
[1027,3517239182,17783]
[1028,3517239189,17581]
[1029,3517239201,21712]
[1030,3517239219,17390]
[1031,3517239231,16802]
[1032,3517239239,16891]
[1033,3517239261,12925]
[1034,3517239264,12925]
[1035,3517239285,19860]
[1036,3517239293,17853]
[1037,3517239310,19587]
[1038,3517239323,12925]
[1039,3517239331,18945]
[1040,3517239336,12925]
[1041,3517239625,18487]
[1042,3517239665,17962]
[1043,3517239712,19402]
[1044,3517239740,14940]
[1045,3517239760,16025]
[1046,3517239780,16633]
[1047,3518149128,19704]
[1048,3518149149,21523]
[1049,3518149160,20404]
[1050,3518149181,16659]
[1051,3518149295,17447]
[1052,3519348017,10983]
[1053,3519348151,14148]
[1054,3519348153,18147]
[1055,3519348214,11037]
[1056,3519348215,17757]
[1057,3519348226,11037]
[1058,3519348277,12394]
[1059,3519348348,18452]
[1060,3519348775,15680]

{"sheet":"extract","index":17,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":true,"merged":[[8,0,8,1],[8,3,8,4],[8,6,8,7]]}
["Cell references for extract5022.xls"]
[]
[]
[]
[]
[]
[]
[]
["Above Fnd Spend",null,null,"transportation",null,null,"22 above & transp"]
[1111,"J",null,1039,"H",null,1111,"J"]
[1124,"F",null,1039,"I",null,1124,"F"]
[1125,"F",null,1039,"M",null,1125,"F"]
[1126,"F",null,1043,"H",null,1126,"F"]
[1127,"F",null,1043,"I",null,1127,"F"]
[1129,"F",null,1043,"M",null,1129,"F"]
[1130,"F",null,1044,"H",null,1130,"F"]
[1131,"F",null,1044,"I",null,1131,"F"]
[1154,"J",null,1044,"M",null,1154,"J"]
[1167,"F",null,1048,"H",null,1167,"F"]
[1168,"F",null,1048,"I",null,1168,"F"]
[1169,"F",null,1048,"M",null,1169,"F"]
[1170,"F",null,null,null,null,1170,"F"]
[1172,"F",null,null,null,null,1172,"F"]
[1173,"F",null,null,null,null,1173,"F"]
[1174,"F",null,null,null,null,1174,"F"]
[null,null,null,null,null,null,1039,"H"]
[null,null,null,null,null,null,1039,"I"]
[null,null,null,null,null,null,1039,"M"]
[null,null,null,null,null,null,1043,"H"]
[null,null,null,null,null,null,1043,"I"]
[null,null,null,null,null,null,1043,"M"]
[null,null,null,null,null,null,1044,"H"]
[null,null,null,null,null,null,1044,"I"]
[null,null,null,null,null,null,1044,"M"]
[null,null,null,null,null,null,1048,"H"]
[null,null,null,null,null,null,1048,"I"]
[null,null,null,null,null,null,1048,"M"]

{"sheet":"line match","index":18,"n_rows":1057,"n_cols":23,"rows_kept":1057,"cut":false,"hidden":true,"merged":[[0,0,1,1],[0,7,1,8],[0,14,1,15],[0,19,1,20]]}
["2020 - did not id row offsets",null,null,null,null,null,null,2021,null,null,null,null,null,null,2022,null,null,null,null,2023]
[]
[]
[]
[]
[]
[null,null,null,null,null,"line",null,null,null,null,null,null,"line"]
["Line","Detail","Row",null,null,"diff",null,"Line","Detail","Row",null,null,"diff",null,"Line","Detail","Row",null,null,"Line","Detail","Row"]
[]
[10,"Assessments Received by Regional Schools",15,null,null,{"$f":"IF(B10=I10,1,0)","v":1},1,10,"Assessments Received by Regional Schools",15,null,null,{"$f":"IF(I10=P10,1,0)","v":1},1,10,"Assessments Received by Regional Schools",15,null,{"$f":"IF(U10=P10,1,0)","v":1},10,"Assessments Received by Regional Schools",15]
[20,"E & D Fund Appropriations FY20: Revenues to Regional District",16,"text change",null,0,1,20,"E & D Fund Appropriations FY21: Revenues to Regional District",16,"text change",null,0,1,20,"E & D Fund Appropriations FY22: Revenues to Regional District",16,"text change",{"$f":"IF(U11=P11,1,0)","v":1},20,"E & D Fund Appropriations FY22: Revenues to Regional District",16]
[30,"Tuition From Individuals",17,null,null,1,1,30,"Tuition From Individuals",17,null,null,1,1,30,"Tuition From Individuals",17,null,1,30,"Tuition From Individuals",17]
[40,"Tuition From Other Districts in Comm.",18,null,null,1,1,40,"Tuition From Other Districts in Comm.",18,null,null,1,1,40,"Tuition From Other Districts in Comm.",18,null,1,40,"Tuition From Other Districts in Comm.",18]
[50,"Tuition From Districts in Other States",19,null,null,1,1,50,"Tuition From Districts in Other States",19,null,null,1,1,50,"Tuition From Districts in Other States",19,null,1,50,"Tuition From Districts in Other States",19]
[60,"Previous Yr Unexpended Encumbrances (Carry Forward)",20,null,null,1,1,60,"Previous Yr Unexpended Encumbrances (Carry Forward)",20,null,null,1,1,60,"Previous Yr Unexpended Encumbrances (Carry Forward)",20,null,1,60,"Previous Yr Unexpended Encumbrances (Carry Forward)",20]
[70,"Transportation Fees",21,null,null,1,1,70,"Transportation Fees",21,null,null,1,1,70,"Transportation Fees",21,null,1,70,"Transportation Fees",21]
[80,"Earnings on Investments",22,null,null,1,1,80,"Earnings on Investments",22,null,null,1,1,80,"Earnings on Investments",22,null,1,80,"Earnings on Investments",22]
[90,"Rental of School Facilities",23,null,null,1,1,90,"Rental of School Facilities",23,null,null,1,1,90,"Rental of School Facilities",23,null,1,90,"Rental of School Facilities",23]
[100,"Other Revenue",24,null,null,1,1,100,"Other Revenue",24,null,null,1,1,100,"Other Revenue",24,null,1,100,"Other Revenue",24]
[101,"Medical Care and Assistance",25,null,null,1,1,101,"Medical Care and Assistance",25,null,null,1,1,101,"Medical Care and Assistance",25,null,1,101,"Medical Care and Assistance",25]
[105,"Non Revenue Receipts",26,null,null,1,1,105,"Non Revenue Receipts",26,null,null,1,1,105,"Non Revenue Receipts",26,null,1,105,"Non Revenue Receipts",26]
[110,"TOTAL REVENUE FROM LOCAL SOURCES",27,null,null,1,1,110,"TOTAL REVENUE FROM LOCAL SOURCES",27,null,null,1,1,110,"TOTAL REVENUE FROM LOCAL SOURCES",27,null,1,110,"TOTAL REVENUE FROM LOCAL SOURCES",27]
[125,"School Aid (Chapter 70)",29,null,null,1,1,125,"School Aid (Chapter 70)",29,null,null,1,1,125,"School Aid (Chapter 70)",29,null,1,125,"School Aid (Chapter 70)",29]
[130,"Mass. School Building Authority Construction Aid",30,null,null,1,1,130,"Mass. School Building Authority Construction Aid",30,null,null,1,1,130,"Mass. School Building Authority Construction Aid",30,null,1,130,"Mass. School Building Authority Construction Aid",30]
[140,"Pupil Transportation (Ch. 71,71A,71B,74)",31,null,null,1,1,140,"Pupil Transportation (Ch. 71,71A,71B,74)",31,null,null,1,1,140,"Pupil Transportation (Ch. 71,71A,71B,74)",31,null,1,140,"Pupil Transportation (Ch. 71,71A,71B,74)",31]
[170,"Charter Tuition Reimbursements and Facilities Aid",32,null,null,1,1,170,"Charter Tuition Reimbursements and Facilities Aid",32,null,null,1,1,170,"Charter Tuition Reimbursements and Facilities Aid",32,null,1,170,"Charter Tuition Reimbursements and Facilities Aid",32]
[180,"Circuit Breaker",33,null,null,1,1,180,"Circuit Breaker",33,null,null,1,1,180,"Circuit Breaker",33,null,1,180,"Circuit Breaker",33]
[190,"Foundation Reserve, State Impact Aid, and Regional Bonus Aid",34,null,null,1,1,190,"Foundation Reserve, State Impact Aid, and Regional Bonus Aid",34,null,null,1,1,190,"Foundation Reserve, State Impact Aid, and Regional Bonus Aid",34,null,1,190,"Foundation Reserve, State Impact Aid, and Regional Bonus Aid",34]
[200,"TOTAL REVENUE FROM STATE AID",35,null,null,1,1,200,"TOTAL REVENUE FROM STATE AID",35,null,null,1,1,200,"TOTAL REVENUE FROM STATE AID",35,null,1,200,"TOTAL REVENUE FROM STATE AID",35]
[300,"ESE Administered Grants",38,null,null,0,1,300,"DESE Administered Grants",38,"text change",null,1,1,300,"DESE Administered Grants",38,null,1,300,"DESE Administered Grants",38]
[481,"Other Federal Grants",39,null,null,1,1,481,"Other Federal Grants",39,null,null,1,1,481,"Other Federal Grants",39,null,1,481,"Other Federal Grants",39]
[490,"TOTAL REVENUE FEDERAL GRANTS",40,null,null,1,1,490,"TOTAL REVENUE FEDERAL GRANTS",40,null,null,1,1,490,"TOTAL REVENUE FEDERAL GRANTS",40,null,1,490,"TOTAL REVENUE FEDERAL GRANTS",40]
[510,"ESE Administered Grants",42,null,null,0,1,510,"DESE Administered Grants",42,"text change",null,1,1,510,"DESE Administered Grants",42,null,1,510,"DESE Administered Grants",42]
[590,"Other State Grants",43,null,null,1,1,590,"Other State Grants",43,null,null,1,1,590,"Other State Grants",43,null,1,590,"Other State Grants",43]
[600,"TOTAL REVENUE STATE GRANTS",44,null,null,1,1,600,"TOTAL REVENUE STATE GRANTS",44,null,null,1,1,600,"TOTAL REVENUE STATE GRANTS",44,null,1,600,"TOTAL REVENUE STATE GRANTS",44]
[610,"School Lunch Receipts",46,null,null,1,1,610,"School Lunch Receipts",46,null,null,1,1,610,"School Lunch Receipts",46,null,1,610,"School Lunch Receipts",46]
[620,"Athletic Receipts",47,null,null,1,1,620,"Athletic Receipts",47,null,null,1,1,620,"Athletic Receipts",47,null,1,620,"Athletic Receipts",47]
[630,"Tuition Receipts-School Choice",48,null,null,1,1,630,"Tuition Receipts-School Choice",48,null,null,1,1,630,"Tuition Receipts-School Choice",48,null,1,630,"Tuition Receipts-School Choice",48]
[640,"Tuition Receipts-Other",49,null,null,1,1,640,"Tuition Receipts-Other",49,null,null,1,1,640,"Tuition Receipts-Other",49,null,1,640,"Tuition Receipts-Other",49]
[650,"Other Local Receipts",50,null,null,1,1,650,"Other Local Receipts",50,null,null,1,1,650,"Other Local Receipts",50,null,1,650,"Other Local Receipts",50]
[660,"Private Grants",51,null,null,1,1,660,"Private Grants",51,null,null,1,1,660,"Private Grants",51,null,1,660,"Private Grants",51]
[670,"TOTAL REVENUE REVOLVING & SPECIAL FUNDS",52,null,null,1,1,670,"TOTAL REVENUE REVOLVING & SPECIAL FUNDS",52,null,null,1,1,670,"TOTAL REVENUE REVOLVING & SPECIAL FUNDS",52,null,1,670,"TOTAL REVENUE REVOLVING & SPECIAL FUNDS",52]
[702,"Clerical Salaries (02)",61,null,null,1,1,702,"Clerical Salaries (02)",61,null,null,1,1,702,"Clerical Salaries (02)",61,null,1,702,"Clerical Salaries (02)",61]
[703,"Other Salaries (03)",62,null,null,1,1,703,"Other Salaries (03)",62,null,null,1,1,703,"Other Salaries (03)",62,null,1,703,"Other Salaries (03)",62]
[704,"Contracted Services (04)",63,null,null,1,1,704,"Contracted Services (04)",63,null,null,1,1,704,"Contracted Services (04)",63,null,1,704,"Contracted Services (04)",63]
[705,"Supplies and Materials (05)",64,null,null,1,1,705,"Supplies and Materials (05)",64,null,null,1,1,705,"Supplies and Materials (05)",64,null,1,705,"Supplies and Materials (05)",64]
[706,"Other Expenses (06)",65,null,null,1,1,706,"Other Expenses (06)",65,null,null,1,1,706,"Other Expenses (06)",65,null,1,706,"Other Expenses (06)",65]
[709,"Sub-total",66,null,null,1,1,709,"Sub-total",66,null,null,1,1,709,"Sub-total",66,null,1,709,"Sub-total",66]
[721,"Professional Salaries (01)",68,null,null,1,1,721,"Professional Salaries (01)",68,null,null,1,1,721,"Professional Salaries (01)",68,null,1,721,"Professional Salaries (01)",68]
[722,"Clerical Salaries (02)",69,null,null,1,1,722,"Clerical Salaries (02)",69,null,null,1,1,722,"Clerical Salaries (02)",69,null,1,722,"Clerical Salaries (02)",69]
[723,"Other Salaries (03)",70,null,null,1,1,723,"Other Salaries (03)",70,null,null,1,1,723,"Other Salaries (03)",70,null,1,723,"Other Salaries (03)",70]
[724,"Contracted Services (04)",71,null,null,1,1,724,"Contracted Services (04)",71,null,null,1,1,724,"Contracted Services (04)",71,null,1,724,"Contracted Services (04)",71]
[725,"Supplies and Materials (05)",72,null,null,1,1,725,"Supplies and Materials (05)",72,null,null,1,1,725,"Supplies and Materials (05)",72,null,1,725,"Supplies and Materials (05)",72]
[726,"Other Expenses (06)",73,null,null,1,1,726,"Other Expenses (06)",73,null,null,1,1,726,"Other Expenses (06)",73,null,1,726,"Other Expenses (06)",73]
[729,"Sub-total",74,null,null,1,1,729,"Sub-total",74,null,null,1,1,729,"Sub-total",74,null,1,729,"Sub-total",74]
[741,"Professional Salaries (01)",76,null,null,1,1,741,"Professional Salaries (01)",76,null,null,1,1,741,"Professional Salaries (01)",76,null,1,741,"Professional Salaries (01)",76]
[742,"Clerical Salaries (02)",77,null,null,1,1,742,"Clerical Salaries (02)",77,null,null,1,1,742,"Clerical Salaries (02)",77,null,1,742,"Clerical Salaries (02)",77]
[743,"Other Salaries (03)",78,null,null,1,1,743,"Other Salaries (03)",78,null,null,1,1,743,"Other Salaries (03)",78,null,1,743,"Other Salaries (03)",78]
[744,"Contracted Services (04)",79,null,null,1,1,744,"Contracted Services (04)",79,null,null,1,1,744,"Contracted Services (04)",79,null,1,744,"Contracted Services (04)",79]
[745,"Supplies and Materials (05)",80,null,null,1,1,745,"Supplies and Materials (05)",80,null,null,1,1,745,"Supplies and Materials (05)",80,null,1,745,"Supplies and Materials (05)",80]
[746,"Other Expenses (06)",81,null,null,1,1,746,"Other Expenses (06)",81,null,null,1,1,746,"Other Expenses (06)",81,null,1,746,"Other Expenses (06)",81]
[749,"Sub-total",82,null,null,1,1,749,"Sub-total",82,null,null,1,1,749,"Sub-total",82,null,1,749,"Sub-total",82]
[761,"Professional Salaries (01)",84,null,null,1,1,761,"Professional Salaries (01)",84,null,null,1,1,761,"Professional Salaries (01)",84,null,1,761,"Professional Salaries (01)",84]
[762,"Clerical Salaries (02)",85,null,null,1,1,762,"Clerical Salaries (02)",85,null,null,1,1,762,"Clerical Salaries (02)",85,null,1,762,"Clerical Salaries (02)",85]
[763,"Other Salaries (03)",86,null,null,1,1,763,"Other Salaries (03)",86,null,null,1,1,763,"Other Salaries (03)",86,null,1,763,"Other Salaries (03)",86]
[764,"Contracted Services (04)",87,null,null,1,1,764,"Contracted Services (04)",87,null,null,1,1,764,"Contracted Services (04)",87,null,1,764,"Contracted Services (04)",87]
[765,"Supplies and Materials (05)",88,null,null,1,1,765,"Supplies and Materials (05)",88,null,null,1,1,765,"Supplies and Materials (05)",88,null,1,765,"Supplies and Materials (05)",88]
[766,"Other Expenses (06)",89,null,null,1,1,766,"Other Expenses (06)",89,null,null,1,1,766,"Other Expenses (06)",89,null,1,766,"Other Expenses (06)",89]
[769,"Sub-total",90,null,null,1,1,769,"Sub-total",90,null,null,1,1,769,"Sub-total",90,null,1,769,"Sub-total",90]
[781,"Professional Salaries (01)",92,null,null,1,1,781,"Professional Salaries (01)",92,null,null,1,1,781,"Professional Salaries (01)",92,null,1,781,"Professional Salaries (01)",92]
[782,"Clerical Salaries (02)",93,null,null,1,1,782,"Clerical Salaries (02)",93,null,null,1,1,782,"Clerical Salaries (02)",93,null,1,782,"Clerical Salaries (02)",93]
[783,"Other Salaries (03)",94,null,null,1,1,783,"Other Salaries (03)",94,null,null,1,1,783,"Other Salaries (03)",94,null,1,783,"Other Salaries (03)",94]
[784,"Contracted Services (04)",95,null,null,1,1,784,"Contracted Services (04)",95,null,null,1,1,784,"Contracted Services (04)",95,null,1,784,"Contracted Services (04)",95]
[785,"Supplies and Materials (05)",96,null,null,{"$f":"IF(B74=I74,1,0)","v":1},1,785,"Supplies and Materials (05)",96,null,null,{"$f":"IF(I74=P74,1,0)","v":1},1,785,"Supplies and Materials (05)",96,null,1,785,"Supplies and Materials (05)",96]
[786,"Other Expenses (06)",97,null,null,1,1,786,"Other Expenses (06)",97,null,null,1,1,786,"Other Expenses (06)",97,null,{"$f":"IF(U75=P75,1,0)","v":1},786,"Other Expenses (06)",97]
[789,"Sub-total",98,null,null,1,1,789,"Sub-total",98,null,null,1,1,789,"Sub-total",98,null,1,789,"Sub-total",98]
[801,"Professional Salaries (01)",100,null,null,1,1,801,"Professional Salaries (01)",100,null,null,1,1,801,"Professional Salaries (01)",100,null,1,801,"Professional Salaries (01)",100]
[802,"Clerical Salaries (02)",101,null,null,1,1,802,"Clerical Salaries (02)",101,null,null,1,1,802,"Clerical Salaries (02)",101,null,1,802,"Clerical Salaries (02)",101]
[803,"Other Salaries (03)",102,null,null,1,1,803,"Other Salaries (03)",102,null,null,1,1,803,"Other Salaries (03)",102,null,1,803,"Other Salaries (03)",102]
[804,"Contracted Services (04)",103,null,null,1,1,804,"Contracted Services (04)",103,null,null,1,1,804,"Contracted Services (04)",103,null,1,804,"Contracted Services (04)",103]
[805,"Supplies and Materials (05)",104,null,null,1,1,805,"Supplies and Materials (05)",104,null,null,1,1,805,"Supplies and Materials (05)",104,null,1,805,"Supplies and Materials (05)",104]
[806,"Other Expenses (06)",105,null,null,1,1,806,"Other Expenses (06)",105,null,null,1,1,806,"Other Expenses (06)",105,null,1,806,"Other Expenses (06)",105]
[809,"Sub-total",106,null,null,1,1,809,"Sub-total",106,null,null,1,1,809,"Sub-total",106,null,1,809,"Sub-total",106]
[821,"Professional Salaries (01)",108,null,null,1,1,821,"Professional Salaries (01)",108,null,null,1,1,821,"Professional Salaries (01)",108,null,1,821,"Professional Salaries (01)",108]
[822,"Clerical Salaries (02)",109,null,null,1,1,822,"Clerical Salaries (02)",109,null,null,1,1,822,"Clerical Salaries (02)",109,null,1,822,"Clerical Salaries (02)",109]
[823,"Other Salaries (03)",110,null,null,1,1,823,"Other Salaries (03)",110,null,null,1,1,823,"Other Salaries (03)",110,null,1,823,"Other Salaries (03)",110]
[824,"Contracted Services (04)",111,null,null,1,1,824,"Contracted Services (04)",111,null,null,1,1,824,"Contracted Services (04)",111,null,1,824,"Contracted Services (04)",111]
[825,"Supplies and Materials (05)",112,null,null,1,1,825,"Supplies and Materials (05)",112,null,null,1,1,825,"Supplies and Materials (05)",112,null,1,825,"Supplies and Materials (05)",112]
[826,"Other Expenses (06)",113,null,null,1,1,826,"Other Expenses (06)",113,null,null,1,1,826,"Other Expenses (06)",113,null,1,826,"Other Expenses (06)",113]
[829,"Sub-total",114,null,null,1,1,829,"Sub-total",114,null,null,1,1,829,"Sub-total",114,null,1,829,"Sub-total",114]
[844,"Contracted Services (04)",116,null,null,1,1,844,"Contracted Services (04)",116,null,null,1,1,844,"Contracted Services (04)",116,null,1,844,"Contracted Services (04)",116]
[845,"Supplies and Materials (05)",117,null,null,1,1,845,"Supplies and Materials (05)",117,null,null,1,1,845,"Supplies and Materials (05)",117,null,1,845,"Supplies and Materials (05)",117]
[846,"Other Expenses (06)",118,null,null,1,1,846,"Other Expenses (06)",118,null,null,1,1,846,"Other Expenses (06)",118,null,1,846,"Other Expenses (06)",118]
[849,"Sub-total",119,null,null,1,1,849,"Sub-total",119,null,null,1,1,849,"Sub-total",119,null,1,849,"Sub-total",119]
[864,"Contracted Services (04)",121,null,null,1,1,864,"Contracted Services (04)",121,null,null,1,1,864,"Contracted Services (04)",121,null,1,864,"Contracted Services (04)",121]
[865,"Supplies and Materials (05)",122,null,null,1,1,865,"Supplies and Materials (05)",122,null,null,1,1,865,"Supplies and Materials (05)",122,null,1,865,"Supplies and Materials (05)",122]
[866,"Other Expenses (06)",123,null,null,1,1,866,"Other Expenses (06)",123,null,null,1,1,866,"Other Expenses (06)",123,null,1,866,"Other Expenses (06)",123]
[869,"Sub-total",124,null,null,1,1,869,"Sub-total",124,null,null,1,1,869,"Sub-total",124,null,1,869,"Sub-total",124]
[881,"Professional Salaries (01)",126,null,null,1,1,881,"Professional Salaries (01)",126,null,null,1,1,881,"Professional Salaries (01)",126,null,1,881,"Professional Salaries (01)",126]
[882,"Clerical Salaries (02)",127,null,null,1,1,882,"Clerical Salaries (02)",127,null,null,1,1,882,"Clerical Salaries (02)",127,null,1,882,"Clerical Salaries (02)",127]
[883,"Other Salaries (03)",128,null,null,1,1,883,"Other Salaries (03)",128,null,null,1,1,883,"Other Salaries (03)",128,null,1,883,"Other Salaries (03)",128]
[884,"Contracted Services (04)",129,null,null,1,1,884,"Contracted Services (04)",129,null,null,1,1,884,"Contracted Services (04)",129,null,1,884,"Contracted Services (04)",129]
[885,"Supplies and Materials (05)",130,null,null,1,1,885,"Supplies and Materials (05)",130,null,null,1,1,885,"Supplies and Materials (05)",130,null,1,885,"Supplies and Materials (05)",130]
[886,"Other Expenses (06)",131,null,null,1,1,886,"Other Expenses (06)",131,null,null,1,1,886,"Other Expenses (06)",131,null,1,886,"Other Expenses (06)",131]
[889,"Sub-total",132,null,null,1,1,889,"Sub-total",132,null,null,1,1,889,"Sub-total",132,null,1,889,"Sub-total",132]
[901,"Professional Salaries (01)",134,null,null,1,1,901,"Professional Salaries (01)",134,null,null,1,1,901,"Professional Salaries (01)",134,null,1,901,"Professional Salaries (01)",134]
[902,"Clerical Salaries (02)",135,null,null,1,1,902,"Clerical Salaries (02)",135,null,null,1,1,902,"Clerical Salaries (02)",135,null,1,902,"Clerical Salaries (02)",135]
[903,"Other Salaries (03)",136,null,null,1,1,903,"Other Salaries (03)",136,null,null,1,1,903,"Other Salaries (03)",136,null,1,903,"Other Salaries (03)",136]
[904,"Contracted Services (04)",137,null,null,1,1,904,"Contracted Services (04)",137,null,null,1,1,904,"Contracted Services (04)",137,null,1,904,"Contracted Services (04)",137]
[905,"Supplies and Materials (05)",138,null,null,1,1,905,"Supplies and Materials (05)",138,null,null,1,1,905,"Supplies and Materials (05)",138,null,1,905,"Supplies and Materials (05)",138]
[906,"Other Expenses (06)",139,null,null,1,1,906,"Other Expenses (06)",139,null,null,1,1,906,"Other Expenses (06)",139,null,1,906,"Other Expenses (06)",139]
[909,"Sub-total",140,null,null,1,1,909,"Sub-total",140,null,null,1,1,909,"Sub-total",140,null,1,909,"Sub-total",140]
[911,"Professional Salaries (01)",142,null,null,1,1,911,"Professional Salaries (01)",142,null,null,1,1,911,"Professional Salaries (01)",142,null,1,911,"Professional Salaries (01)",142]
[912,"Clerical Salaries (02)",143,null,null,1,1,912,"Clerical Salaries (02)",143,null,null,1,1,912,"Clerical Salaries (02)",143,null,1,912,"Clerical Salaries (02)",143]
[913,"Other Salaries (03)",144,null,null,1,1,913,"Other Salaries (03)",144,null,null,1,1,913,"Other Salaries (03)",144,null,1,913,"Other Salaries (03)",144]
[914,"Contracted Services (04)",145,null,null,1,1,914,"Contracted Services (04)",145,null,null,1,1,914,"Contracted Services (04)",145,null,1,914,"Contracted Services (04)",145]
[915,"Supplies and Materials (05)",146,null,null,1,1,915,"Supplies and Materials (05)",146,null,null,1,1,915,"Supplies and Materials (05)",146,null,1,915,"Supplies and Materials (05)",146]
[916,"Other Expenses (06)",147,null,null,1,1,916,"Other Expenses (06)",147,null,null,1,1,916,"Other Expenses (06)",147,null,1,916,"Other Expenses (06)",147]
[917,"Sub-total",148,null,null,1,1,917,"Sub-total",148,null,null,1,1,917,"Sub-total",148,null,1,917,"Sub-total",148]
[921,"Professional Salaries (01)",150,null,null,1,1,921,"Professional Salaries (01)",150,null,null,1,1,921,"Professional Salaries (01)",150,null,1,921,"Professional Salaries (01)",150]
[922,"Clerical Salaries (02)",151,null,null,1,1,922,"Clerical Salaries (02)",151,null,null,1,1,922,"Clerical Salaries (02)",151,null,1,922,"Clerical Salaries (02)",151]
[923,"Other Salaries (03)",152,null,null,1,1,923,"Other Salaries (03)",152,null,null,1,1,923,"Other Salaries (03)",152,null,1,923,"Other Salaries (03)",152]
[924,"Contracted Services (04)",153,null,null,1,1,924,"Contracted Services (04)",153,null,null,1,1,924,"Contracted Services (04)",153,null,1,924,"Contracted Services (04)",153]
[925,"Supplies and Materials (05)",154,null,null,1,1,925,"Supplies and Materials (05)",154,null,null,1,1,925,"Supplies and Materials (05)",154,null,1,925,"Supplies and Materials (05)",154]
[926,"Other Expenses (06)",155,null,null,1,1,926,"Other Expenses (06)",155,null,null,1,1,926,"Other Expenses (06)",155,null,1,926,"Other Expenses (06)",155]
[929,"Sub-total",156,null,null,1,1,929,"Sub-total",156,null,null,1,1,929,"Sub-total",156,null,1,929,"Sub-total",156]
[964,"Contracted Services (04)",158,null,null,1,1,964,"Contracted Services (04)",158,null,null,1,1,964,"Contracted Services (04)",158,null,1,964,"Contracted Services (04)",158]
[965,"Supplies and Materials (05)",159,null,null,1,1,965,"Supplies and Materials (05)",159,null,null,1,1,965,"Supplies and Materials (05)",159,null,1,965,"Supplies and Materials (05)",159]
[966,"Other Expenses (06)",160,null,null,1,1,966,"Other Expenses (06)",160,null,null,1,1,966,"Other Expenses (06)",160,null,1,966,"Other Expenses (06)",160]
[969,"Sub-total",161,null,null,1,1,969,"Sub-total",161,null,null,1,1,969,"Sub-total",161,null,1,969,"Sub-total",161]
[981,"Professional Salaries (01)",163,null,null,1,1,981,"Professional Salaries (01)",163,null,null,1,1,981,"Professional Salaries (01)",163,null,1,981,"Professional Salaries (01)",163]
[1041,"Professional Salaries (01)",165,null,null,1,1,1041,"Professional Salaries (01)",165,null,null,1,1,1041,"Professional Salaries (01)",165,null,1,1041,"Professional Salaries (01)",165]
[1042,"Clerical Salaries (02)",166,null,null,1,1,1042,"Clerical Salaries (02)",166,null,null,1,1,1042,"Clerical Salaries (02)",166,null,1,1042,"Clerical Salaries (02)",166]
[1043,"Other Salaries (03)",167,null,null,1,1,1043,"Other Salaries (03)",167,null,null,1,1,1043,"Other Salaries (03)",167,null,1,1043,"Other Salaries (03)",167]
[1044,"Contracted Services (04)",168,null,null,1,1,1044,"Contracted Services (04)",168,null,null,1,1,1044,"Contracted Services (04)",168,null,1,1044,"Contracted Services (04)",168]
["--","NO LINE ITEM IN FISCAL YEAR","--","NLI",null,0,1,1045,"Supplies and Materials (05)",169,"new in fy21",null,1,1,1045,"Supplies and Materials (05)",169,null,1,1045,"Supplies and Materials (05)",169]
[1045,"Other Expenses (06)",169,"new in fy20",null,1,1,1046,"Other Expenses (06)",170,"line item change, row added",null,1,1,1046,"Other Expenses (06)",170,null,1,1046,"Other Expenses (06)",170]
[1049,"Sub-total",170,null,null,{"$f":"IF(B138=I138,1,0)","v":1},1,1049,"Sub-total",171,null,null,{"$f":"IF(I138=P138,1,0)","v":1},1,1049,"Sub-total",171,null,1,1049,"Sub-total",171]
[1051,"Professional Salaries (01)",172,null,null,1,null,1051,"Professional Salaries (01)",173,null,null,1,null,1051,"Professional Salaries (01)",173,null,{"$f":"IF(U139=P139,1,0)","v":1},1051,"Professional Salaries (01)",173]
[1053,"Other Salaries (03)",173,null,null,1,1,1053,"Other Salaries (03)",174,null,null,1,1,1053,"Other Salaries (03)",174,null,1,1053,"Other Salaries (03)",174]
[1054,"Contracted Services (04)",174,null,null,1,1,1054,"Contracted Services (04)",175,null,null,1,1,1054,"Contracted Services (04)",175,null,1,1054,"Contracted Services (04)",175]
[1059,"Sub-total",175,null,null,1,1,1059,"Sub-total",176,null,null,1,1,1059,"Sub-total",176,null,1,1059,"Sub-total",176]
[1063,"Other Salaries (03)",177,null,null,1,1,1063,"Other Salaries (03)",178,null,null,1,1,1063,"Other Salaries (03)",178,null,1,1063,"Other Salaries (03)",178]
[1064,"Contracted Services (04)",178,null,null,1,1,1064,"Contracted Services (04)",179,null,null,1,1,1064,"Contracted Services (04)",179,null,1,1064,"Contracted Services (04)",179]
[1069,"Sub-total",179,null,null,1,1,1069,"Sub-total",180,null,null,1,1,1069,"Sub-total",180,null,1,1069,"Sub-total",180]
[1083,"Other Salaries (03)",181,null,null,1,1,1083,"Other Salaries (03)",182,null,null,1,1,1083,"Other Salaries (03)",182,null,1,1083,"Other Salaries (03)",182]
[1084,"Contracted Services (04)",182,null,null,1,1,1084,"Contracted Services (04)",183,null,null,1,1,1084,"Contracted Services (04)",183,null,1,1084,"Contracted Services (04)",183]
[1089,"Sub-total",183,null,null,1,1,1089,"Sub-total",184,null,null,1,1,1089,"Sub-total",184,null,1,1089,"Sub-total",184]
[1101,"Professional Salaries (01)",185,null,null,1,1,1101,"Professional Salaries (01)",186,null,null,1,1,1101,"Professional Salaries (01)",186,null,1,1101,"Professional Salaries (01)",186]
[1102,"Clerical Salaries (02)",186,null,null,1,1,1102,"Clerical Salaries (02)",187,null,null,1,1,1102,"Clerical Salaries (02)",187,null,1,1102,"Clerical Salaries (02)",187]
[1103,"Other Salaries (03)",187,null,null,1,1,1103,"Other Salaries (03)",188,null,null,1,1,1103,"Other Salaries (03)",188,null,1,1103,"Other Salaries (03)",188]
[1109,"Sub-total",188,null,null,1,1,1109,"Sub-total",189,null,null,1,1,1109,"Sub-total",189,null,1,1109,"Sub-total",189]
[1111,"Contracted Services (04)",190,null,null,1,1,1111,"Contracted Services (04)",191,null,null,1,1,1111,"Contracted Services (04)",191,null,1,1111,"Contracted Services (04)",191]
[1112,"Supplies and Materials (05)",191,null,null,1,1,1112,"Supplies and Materials (05)",192,null,null,1,1,1112,"Supplies and Materials (05)",192,null,1,1112,"Supplies and Materials (05)",192]
[1113,"Other Expenses (06)",192,null,null,1,1,1113,"Other Expenses (06)",193,null,null,1,1,1113,"Other Expenses (06)",193,null,1,1113,"Other Expenses (06)",193]
[1115,"Sub-total",193,null,null,1,1,1115,"Sub-total",194,null,null,1,1,1115,"Sub-total",194,null,1,1115,"Sub-total",194]
[1121,"Professional Salaries (01)",195,null,null,1,1,1121,"Professional Salaries (01)",196,null,null,1,1,1121,"Professional Salaries (01)",196,null,1,1121,"Professional Salaries (01)",196]
[1122,"Clerical Salaries (02)",196,null,null,1,1,1122,"Clerical Salaries (02)",197,null,null,1,1,1122,"Clerical Salaries (02)",197,null,1,1122,"Clerical Salaries (02)",197]
[1123,"Other Salaries (03)",197,null,null,1,1,1123,"Other Salaries (03)",198,null,null,1,1,1123,"Other Salaries (03)",198,null,1,1123,"Other Salaries (03)",198]
[1124,"Contracted Services (04)",198,null,null,1,1,1124,"Contracted Services (04)",199,null,null,1,1,1124,"Contracted Services (04)",199,null,1,1124,"Contracted Services (04)",199]
[1125,"Supplies and Materials (05)",199,null,null,1,1,1125,"Supplies and Materials (05)",200,null,null,1,1,1125,"Supplies and Materials (05)",200,null,1,1125,"Supplies and Materials (05)",200]
[1126,"Other Expenses (06)",200,null,null,1,1,1126,"Other Expenses (06)",201,null,null,1,1,1126,"Other Expenses (06)",201,null,1,1126,"Other Expenses (06)",201]
[1129,"Sub-total",201,null,null,1,1,1129,"Sub-total",202,null,null,1,1,1129,"Sub-total",202,null,1,1129,"Sub-total",202]
[1131,"Professional Salaries (01)",203,null,null,1,1,1131,"Professional Salaries (01)",204,null,null,1,1,1131,"Professional Salaries (01)",204,null,1,1131,"Professional Salaries (01)",204]
[1134,"Contracted Services (04)",204,null,null,1,1,1134,"Contracted Services (04)",205,null,null,1,1,1134,"Contracted Services (04)",205,null,1,1134,"Contracted Services (04)",205]
[1135,"Supplies and Materials (05)",205,null,null,1,1,1135,"Supplies and Materials (05)",206,null,null,1,1,1135,"Supplies and Materials (05)",206,null,1,1135,"Supplies and Materials (05)",206]
[1136,"Other Expenses (06)",206,null,null,1,1,1136,"Other Expenses (06)",207,null,null,1,1,1136,"Other Expenses (06)",207,null,1,1136,"Other Expenses (06)",207]
[1139,"Sub-total",207,null,null,1,1,1139,"Sub-total",208,null,null,1,1,1139,"Sub-total",208,null,1,1139,"Sub-total",208]
[1151,"Other Salaries (03)",209,null,null,0,1,1151,"Professional Salaries (01)",210,"fixed description per RO",null,1,1,1151,"Professional Salaries (01)",210,null,1,1151,"Professional Salaries (01)",210]
[1171,"Professional Salaries (01)",211,null,null,1,1,1171,"Professional Salaries (01)",212,null,null,1,1,1171,"Professional Salaries (01)",212,null,1,1171,"Professional Salaries (01)",212]
[1173,"Other Salaries (03)",212,null,null,1,1,1173,"Other Salaries (03)",213,null,null,1,1,1173,"Other Salaries (03)",213,null,1,1173,"Other Salaries (03)",213]
[1175,"Supplies and Materials (05)",213,null,null,1,1,1175,"Supplies and Materials (05)",214,null,null,1,1,1175,"Supplies and Materials (05)",214,null,1,1175,"Supplies and Materials (05)",214]
[1176,"Other Expenses (06)",214,null,null,1,1,1176,"Other Expenses (06)",215,null,null,1,1,1176,"Other Expenses (06)",215,null,1,1176,"Other Expenses (06)",215]
[1179,"Sub-total",215,null,null,1,1,1179,"Sub-total",216,null,null,1,1,1179,"Sub-total",216,null,1,1179,"Sub-total",216]
[1194,"Contracted Services (04)",217,null,null,1,1,1194,"Contracted Services (04)",218,null,null,1,1,1194,"Contracted Services (04)",218,null,1,1194,"Contracted Services (04)",218]
[1195,"Supplies and Materials (05)",218,null,null,1,1,1195,"Supplies and Materials (05)",219,null,null,1,1,1195,"Supplies and Materials (05)",219,null,1,1195,"Supplies and Materials (05)",219]
[1196,"Other Expenses (06)",219,null,null,1,1,1196,"Other Expenses (06)",220,null,null,1,1,1196,"Other Expenses (06)",220,null,1,1196,"Other Expenses (06)",220]
[1199,"Sub-total",220,null,null,1,1,1199,"Sub-total",221,null,null,1,1,1199,"Sub-total",221,null,1,1199,"Sub-total",221]
[1205,"Supplies and Materials (05)",222,null,null,1,1,1205,"Supplies and Materials (05)",223,null,null,1,1,1205,"Supplies and Materials (05)",223,null,1,1205,"Supplies and Materials (05)",223]
[1224,"Contracted Services (04)",224,null,null,1,1,1224,"Contracted Services (04)",225,null,null,1,1,1224,"Contracted Services (04)",225,null,1,1224,"Contracted Services (04)",225]
[1225,"Supplies and Materials (05)",225,null,null,1,1,1225,"Supplies and Materials (05)",226,null,null,1,1,1225,"Supplies and Materials (05)",226,null,1,1225,"Supplies and Materials (05)",226]
[1226,"Other Expenses (06)",226,null,null,1,1,1226,"Other Expenses (06)",227,null,null,1,1,1226,"Other Expenses (06)",227,null,1,1226,"Other Expenses (06)",227]
[1229,"Sub-total",227,null,null,1,1,1229,"Sub-total",228,null,null,1,1,1229,"Sub-total",228,null,1,1229,"Sub-total",228]
[1244,"Contracted Services (04)",229,null,null,1,1,1244,"Contracted Services (04)",230,null,null,1,1,1244,"Contracted Services (04)",230,null,1,1244,"Contracted Services (04)",230]
[1245,"Supplies and Materials (05)",230,null,null,1,1,1245,"Supplies and Materials (05)",231,null,null,1,1,1245,"Supplies and Materials (05)",231,null,1,1245,"Supplies and Materials (05)",231]
[1246,"Other Expenses (06)",231,null,null,1,1,1246,"Other Expenses (06)",232,null,null,1,1,1246,"Other Expenses (06)",232,null,1,1246,"Other Expenses (06)",232]
[1249,"Sub-total",232,null,null,1,1,1249,"Sub-total",233,null,null,1,1,1249,"Sub-total",233,null,1,1249,"Sub-total",233]
[1265,"Supplies and Materials (05)",234,null,null,1,1,1265,"Supplies and Materials (05)",235,null,null,1,1,1265,"Supplies and Materials (05)",235,null,1,1265,"Supplies and Materials (05)",235]
[1283,"Other Salaries (03)",236,null,null,1,1,1283,"Other Salaries (03)",237,null,null,1,1,1283,"Other Salaries (03)",237,null,1,1283,"Other Salaries (03)",237]
[1284,"Contracted Services (04)",237,null,null,1,1,1284,"Contracted Services (04)",238,null,null,1,1,1284,"Contracted Services (04)",238,null,1,1284,"Contracted Services (04)",238]
[1285,"Supplies and Materials (05)",238,null,null,1,1,1285,"Supplies and Materials (05)",239,null,null,1,1,1285,"Supplies and Materials (05)",239,null,1,1285,"Supplies and Materials (05)",239]
[1286,"Other Expenses (06)",239,null,null,1,1,1286,"Other Expenses (06)",240,null,null,1,1,1286,"Other Expenses (06)",240,null,1,1286,"Other Expenses (06)",240]
[1289,"Sub-total",240,null,null,1,1,1289,"Sub-total",241,null,null,1,1,1289,"Sub-total",241,null,1,1289,"Sub-total",241]
[1304,"Contracted Services (04)",242,null,null,1,1,1304,"Contracted Services (04)",243,null,null,1,1,1304,"Contracted Services (04)",243,null,1,1304,"Contracted Services (04)",243]
[1305,"Supplies and Materials (05)",243,null,null,1,1,1305,"Supplies and Materials (05)",244,null,null,1,1,1305,"Supplies and Materials (05)",244,null,1,1305,"Supplies and Materials (05)",244]
[1306,"Other Expenses (06)",244,null,null,1,1,1306,"Other Expenses (06)",245,null,null,1,1,1306,"Other Expenses (06)",245,null,1,1306,"Other Expenses (06)",245]
[1309,"Sub-total",245,null,null,1,1,1309,"Sub-total",246,null,null,1,1,1309,"Sub-total",246,null,1,1309,"Sub-total",246]
[1324,"Contracted Services (04)",247,null,null,1,1,1324,"Contracted Services (04)",248,null,null,1,1,1324,"Contracted Services (04)",248,null,1,1324,"Contracted Services (04)",248]
[1325,"Supplies and Materials (05)",248,null,null,1,1,1325,"Supplies and Materials (05)",249,null,null,1,1,1325,"Supplies and Materials (05)",249,null,1,1325,"Supplies and Materials (05)",249]
[1326,"Other Expenses (06)",249,null,null,1,1,1326,"Other Expenses (06)",250,null,null,1,1,1326,"Other Expenses (06)",250,null,1,1326,"Other Expenses (06)",250]
[1329,"Sub-total",250,null,null,1,1,1329,"Sub-total",251,null,null,1,1,1329,"Sub-total",251,null,1,1329,"Sub-total",251]
[1344,"Contracted Services (04)",252,null,null,{"$f":"IF(B202=I202,1,0)","v":1},1,1344,"Contracted Services (04)",253,null,null,{"$f":"IF(I202=P202,1,0)","v":1},1,1344,"Contracted Services (04)",253,null,1,1344,"Contracted Services (04)",253]
[1345,"Supplies and Materials (05)",253,null,null,1,1,1345,"Supplies and Materials (05)",254,null,null,1,1,1345,"Supplies and Materials (05)",254,null,{"$f":"IF(U203=P203,1,0)","v":1},1345,"Supplies and Materials (05)",254]
[1346,"Other Expenses (06)",254,null,null,1,1,1346,"Other Expenses (06)",255,null,null,1,1,1346,"Other Expenses (06)",255,null,1,1346,"Other Expenses (06)",255]
[1349,"Sub-total",255,null,null,1,1,1349,"Sub-total",256,null,null,1,1,1349,"Sub-total",256,null,1,1349,"Sub-total",256]
[1361,"Professional Salaries (01)",257,null,null,1,1,1361,"Professional Salaries (01)",258,null,null,1,1,1361,"Professional Salaries (01)",258,null,1,1361,"Professional Salaries (01)",258]
[1362,"Clerical Salaries (02)",258,null,null,1,1,1362,"Clerical Salaries (02)",259,null,null,1,1,1362,"Clerical Salaries (02)",259,null,1,1362,"Clerical Salaries (02)",259]
[1363,"Other Salaries (03)",259,null,null,1,1,1363,"Other Salaries (03)",260,null,null,1,1,1363,"Other Salaries (03)",260,null,1,1363,"Other Salaries (03)",260]
[1364,"Contracted Services (04)",260,null,null,1,1,1364,"Contracted Services (04)",261,null,null,1,1,1364,"Contracted Services (04)",261,null,1,1364,"Contracted Services (04)",261]
[1365,"Supplies and Materials (05)",261,null,null,1,1,1365,"Supplies and Materials (05)",262,null,null,1,1,1365,"Supplies and Materials (05)",262,null,1,1365,"Supplies and Materials (05)",262]
[1366,"Other Expenses (06)",262,null,null,1,1,1366,"Other Expenses (06)",263,null,null,1,1,1366,"Other Expenses (06)",263,null,1,1366,"Other Expenses (06)",263]
[1369,"Sub-total",263,null,null,1,1,1369,"Sub-total",264,null,null,1,1,1369,"Sub-total",264,null,1,1369,"Sub-total",264]
[1381,"Professional Salaries (01)",265,null,null,1,1,1381,"Professional Salaries (01)",266,null,null,1,1,1381,"Professional Salaries (01)",266,null,1,1381,"Professional Salaries (01)",266]
[1382,"Clerical Salaries (02)",266,null,null,1,1,1382,"Clerical Salaries (02)",267,null,null,1,1,1382,"Clerical Salaries (02)",267,null,1,1382,"Clerical Salaries (02)",267]
[1383,"Other Salaries (03)",267,null,null,1,1,1383,"Other Salaries (03)",268,null,null,1,1,1383,"Other Salaries (03)",268,null,1,1383,"Other Salaries (03)",268]
[1384,"Contracted Services (04)",268,null,null,1,1,1384,"Contracted Services (04)",269,null,null,1,1,1384,"Contracted Services (04)",269,null,1,1384,"Contracted Services (04)",269]
[1385,"Supplies and Materials (05)",269,null,null,1,1,1385,"Supplies and Materials (05)",270,null,null,1,1,1385,"Supplies and Materials (05)",270,null,1,1385,"Supplies and Materials (05)",270]
[1386,"Other Expenses (06)",270,null,null,1,1,1386,"Other Expenses (06)",271,null,null,1,1,1386,"Other Expenses (06)",271,null,1,1386,"Other Expenses (06)",271]
[1389,"Sub-total",271,null,null,1,1,1389,"Sub-total",272,null,null,1,1,1389,"Sub-total",272,null,1,1389,"Sub-total",272]
[1401,"Professional Salaries (01)",273,null,null,1,1,1401,"Professional Salaries (01)",274,null,null,1,1,1401,"Professional Salaries (01)",274,null,1,1401,"Professional Salaries (01)",274]
[1402,"Clerical Salaries (02)",274,null,null,1,1,1402,"Clerical Salaries (02)",275,null,null,1,1,1402,"Clerical Salaries (02)",275,null,1,1402,"Clerical Salaries (02)",275]
[1403,"Other Salaries (03)",275,null,null,1,1,1403,"Other Salaries (03)",276,null,null,1,1,1403,"Other Salaries (03)",276,null,1,1403,"Other Salaries (03)",276]
[1404,"Contracted Services (04)",276,null,null,1,1,1404,"Contracted Services (04)",277,null,null,1,1,1404,"Contracted Services (04)",277,null,1,1404,"Contracted Services (04)",277]
[1405,"Supplies and Materials (05)",277,null,null,1,1,1405,"Supplies and Materials (05)",278,null,null,1,1,1405,"Supplies and Materials (05)",278,null,1,1405,"Supplies and Materials (05)",278]
[1406,"Other Expenses (06)",278,null,null,1,1,1406,"Other Expenses (06)",279,null,null,1,1,1406,"Other Expenses (06)",279,null,1,1406,"Other Expenses (06)",279]
[1409,"Sub-total",279,null,null,1,1,1409,"Sub-total",280,null,null,1,1,1409,"Sub-total",280,null,1,1409,"Sub-total",280]
[1421,"Professional Salaries (01)",281,null,null,1,1,1421,"Professional Salaries (01)",282,null,null,1,1,1421,"Professional Salaries (01)",282,null,1,1421,"Professional Salaries (01)",282]
[1422,"Clerical Salaries (02)",282,null,null,1,1,1422,"Clerical Salaries (02)",283,null,null,1,1,1422,"Clerical Salaries (02)",283,null,1,1422,"Clerical Salaries (02)",283]
[1423,"Other Salaries (03)",283,null,null,1,1,1423,"Other Salaries (03)",284,null,null,1,1,1423,"Other Salaries (03)",284,null,1,1423,"Other Salaries (03)",284]
[1424,"Contracted Services (04)",284,null,null,1,1,1424,"Contracted Services (04)",285,null,null,1,1,1424,"Contracted Services (04)",285,null,1,1424,"Contracted Services (04)",285]
[1425,"Supplies and Materials (05)",285,null,null,1,1,1425,"Supplies and Materials (05)",286,null,null,1,1,1425,"Supplies and Materials (05)",286,null,1,1425,"Supplies and Materials (05)",286]
[1426,"Other Expenses (06)",286,null,null,1,1,1426,"Other Expenses (06)",287,null,null,1,1,1426,"Other Expenses (06)",287,null,1,1426,"Other Expenses (06)",287]
[1429,"Sub-total",287,null,null,1,1,1429,"Sub-total",288,null,null,1,1,1429,"Sub-total",288,null,1,1429,"Sub-total",288]
[1441,"Professional Salaries (01)",289,null,null,1,1,1441,"Professional Salaries (01)",290,null,null,1,1,1441,"Professional Salaries (01)",290,null,1,1441,"Professional Salaries (01)",290]
[1442,"Clerical Salaries (02)",290,null,null,1,1,1442,"Clerical Salaries (02)",291,null,null,1,1,1442,"Clerical Salaries (02)",291,null,1,1442,"Clerical Salaries (02)",291]
[1443,"Other Salaries (03)",291,null,null,1,1,1443,"Other Salaries (03)",292,null,null,1,1,1443,"Other Salaries (03)",292,null,1,1443,"Other Salaries (03)",292]
[1444,"Contracted Services (04)",292,null,null,1,1,1444,"Contracted Services (04)",293,null,null,1,1,1444,"Contracted Services (04)",293,null,1,1444,"Contracted Services (04)",293]
[1445,"Supplies and Materials (05)",293,null,null,1,1,1445,"Supplies and Materials (05)",294,null,null,1,1,1445,"Supplies and Materials (05)",294,null,1,1445,"Supplies and Materials (05)",294]
[1446,"Other Expenses (06)",294,null,null,1,1,1446,"Other Expenses (06)",295,null,null,1,1,1446,"Other Expenses (06)",295,null,1,1446,"Other Expenses (06)",295]
[1449,"Sub-total",295,null,null,1,1,1449,"Sub-total",296,null,null,1,1,1449,"Sub-total",296,null,1,1449,"Sub-total",296]
[1461,"Professional Salaries (01)",297,null,null,1,1,1461,"Professional Salaries (01)",298,null,null,1,1,1461,"Professional Salaries (01)",298,null,1,1461,"Professional Salaries (01)",298]
[1462,"Clerical Salaries (02)",298,null,null,1,1,1462,"Clerical Salaries (02)",299,null,null,1,1,1462,"Clerical Salaries (02)",299,null,1,1462,"Clerical Salaries (02)",299]
[1463,"Other Salaries (03)",299,null,null,1,1,1463,"Other Salaries (03)",300,null,null,1,1,1463,"Other Salaries (03)",300,null,1,1463,"Other Salaries (03)",300]
[1464,"Contracted Services (04)",300,null,null,1,1,1464,"Contracted Services (04)",301,null,null,1,1,1464,"Contracted Services (04)",301,null,1,1464,"Contracted Services (04)",301]
[1465,"Supplies and Materials (05)",301,null,null,1,1,1465,"Supplies and Materials (05)",302,null,null,1,1,1465,"Supplies and Materials (05)",302,null,1,1465,"Supplies and Materials (05)",302]
[1466,"Other Expenses (06)",302,null,null,1,1,1466,"Other Expenses (06)",303,null,null,1,1,1466,"Other Expenses (06)",303,null,1,1466,"Other Expenses (06)",303]
[1469,"Sub-total",303,null,null,1,1,1469,"Sub-total",304,null,null,1,1,1469,"Sub-total",304,null,1,1469,"Sub-total",304]
[1481,"Professional Salaries (01)",305,null,null,1,1,1481,"Professional Salaries (01)",306,null,null,1,1,1481,"Professional Salaries (01)",306,null,1,1481,"Professional Salaries (01)",306]
[1482,"Clerical Salaries (02)",306,null,null,1,1,1482,"Clerical Salaries (02)",307,null,null,1,1,1482,"Clerical Salaries (02)",307,null,1,1482,"Clerical Salaries (02)",307]
[1483,"Other Salaries (03)",307,null,null,1,1,1483,"Other Salaries (03)",308,null,null,1,1,1483,"Other Salaries (03)",308,null,1,1483,"Other Salaries (03)",308]
[1484,"Contracted Services (04)",308,null,null,1,1,1484,"Contracted Services (04)",309,null,null,1,1,1484,"Contracted Services (04)",309,null,1,1484,"Contracted Services (04)",309]
[1485,"Supplies and Materials (05)",309,null,null,1,1,1485,"Supplies and Materials (05)",310,null,null,1,1,1485,"Supplies and Materials (05)",310,null,1,1485,"Supplies and Materials (05)",310]
[1486,"Other Expenses (06)",310,null,null,1,1,1486,"Other Expenses (06)",311,null,null,1,1,1486,"Other Expenses (06)",311,null,1,1486,"Other Expenses (06)",311]
[1489,"Total",311,null,null,1,1,1489,"Total",312,null,null,1,1,1489,"Total",312,null,1,1489,"Total",312]
[1501,"Professional Salaries (01)",313,null,null,1,1,1501,"Professional Salaries (01)",314,null,null,1,1,1501,"Professional Salaries (01)",314,null,1,1501,"Professional Salaries (01)",314]
[1502,"Clerical Salaries (02)",314,null,null,1,1,1502,"Clerical Salaries (02)",315,null,null,1,1,1502,"Clerical Salaries (02)",315,null,1,1502,"Clerical Salaries (02)",315]
[1503,"Other Salaries (03)",315,null,null,1,1,1503,"Other Salaries (03)",316,null,null,1,1,1503,"Other Salaries (03)",316,null,1,1503,"Other Salaries (03)",316]
[1504,"Contracted Services (04)",316,null,null,1,1,1504,"Contracted Services (04)",317,null,null,1,1,1504,"Contracted Services (04)",317,null,1,1504,"Contracted Services (04)",317]
[1505,"Supplies and Materials (05)",317,null,null,1,1,1505,"Supplies and Materials (05)",318,null,null,1,1,1505,"Supplies and Materials (05)",318,null,1,1505,"Supplies and Materials (05)",318]
[1506,"Other Expenses (06)",318,null,null,1,1,1506,"Other Expenses (06)",319,null,null,1,1,1506,"Other Expenses (06)",319,null,1,1506,"Other Expenses (06)",319]
[1509,"Sub-total",319,null,null,1,1,1509,"Sub-total",320,null,null,1,1,1509,"Sub-total",320,null,1,1509,"Sub-total",320]
[1521,"Professional Salaries (01)",321,null,null,1,1,1521,"Professional Salaries (01)",322,null,null,1,1,1521,"Professional Salaries (01)",322,null,1,1521,"Professional Salaries (01)",322]
[1522,"Clerical Salaries (02)",322,null,null,1,1,1522,"Clerical Salaries (02)",323,null,null,1,1,1522,"Clerical Salaries (02)",323,null,1,1522,"Clerical Salaries (02)",323]
[1523,"Other Salaries (03)",323,null,null,1,1,1523,"Other Salaries (03)",324,null,null,1,1,1523,"Other Salaries (03)",324,null,1,1523,"Other Salaries (03)",324]
[1524,"Contracted Services (04)",324,null,null,1,1,1524,"Contracted Services (04)",325,null,null,1,1,1524,"Contracted Services (04)",325,null,1,1524,"Contracted Services (04)",325]
[1525,"Supplies and Materials (05)",325,null,null,{"$f":"IF(B266=I266,1,0)","v":1},1,1525,"Supplies and Materials (05)",326,null,null,{"$f":"IF(I266=P266,1,0)","v":1},1,1525,"Supplies and Materials (05)",326,null,1,1525,"Supplies and Materials (05)",326]
[1526,"Other Expenses (06)",326,null,null,1,1,1526,"Other Expenses (06)",327,null,null,1,1,1526,"Other Expenses (06)",327,null,{"$f":"IF(U267=P267,1,0)","v":1},1526,"Other Expenses (06)",327]
[1529,"Sub-total",327,null,null,1,1,1529,"Sub-total",328,null,null,1,1,1529,"Sub-total",328,null,1,1529,"Sub-total",328]
[1541,"Professional Salaries (01)",329,null,null,1,1,1541,"Professional Salaries (01)",330,null,null,1,1,1541,"Professional Salaries (01)",330,null,1,1541,"Professional Salaries (01)",330]
[1542,"Clerical Salaries (02)",330,null,null,1,1,1542,"Clerical Salaries (02)",331,null,null,1,1,1542,"Clerical Salaries (02)",331,null,1,1542,"Clerical Salaries (02)",331]
[1543,"Other Salaries (03)",331,null,null,1,1,1543,"Other Salaries (03)",332,null,null,1,1,1543,"Other Salaries (03)",332,null,1,1543,"Other Salaries (03)",332]
[1544,"Contracted Services (04)",332,null,null,1,1,1544,"Contracted Services (04)",333,null,null,1,1,1544,"Contracted Services (04)",333,null,1,1544,"Contracted Services (04)",333]
[1545,"Supplies and Materials (05)",333,null,null,1,1,1545,"Supplies and Materials (05)",334,null,null,1,1,1545,"Supplies and Materials (05)",334,null,1,1545,"Supplies and Materials (05)",334]
[1546,"Other Expenses (06)",334,null,null,1,1,1546,"Other Expenses (06)",335,null,null,1,1,1546,"Other Expenses (06)",335,null,1,1546,"Other Expenses (06)",335]
[1549,"Sub-total",335,null,null,1,1,1549,"Sub-total",336,null,null,1,1,1549,"Sub-total",336,null,1,1549,"Sub-total",336]
[1561,"Professional Salaries (01)",337,null,null,1,1,1561,"Professional Salaries (01)",338,null,null,1,1,1561,"Professional Salaries (01)",338,null,1,1561,"Professional Salaries (01)",338]
[1562,"Clerical Salaries (02)",338,null,null,1,1,1562,"Clerical Salaries (02)",339,null,null,1,1,1562,"Clerical Salaries (02)",339,null,1,1562,"Clerical Salaries (02)",339]
[1563,"Other Salaries (03)",339,null,null,1,1,1563,"Other Salaries (03)",340,null,null,1,1,1563,"Other Salaries (03)",340,null,1,1563,"Other Salaries (03)",340]
[1564,"Contracted Services (04)",340,null,null,1,1,1564,"Contracted Services (04)",341,null,null,1,1,1564,"Contracted Services (04)",341,null,1,1564,"Contracted Services (04)",341]
[1565,"Supplies and Materials (05)",341,null,null,1,1,1565,"Supplies and Materials (05)",342,null,null,1,1,1565,"Supplies and Materials (05)",342,null,1,1565,"Supplies and Materials (05)",342]
[1566,"Other Expenses (06)",342,null,null,1,1,1566,"Other Expenses (06)",343,null,null,1,1,1566,"Other Expenses (06)",343,null,1,1566,"Other Expenses (06)",343]
[1569,"Sub-total",343,null,null,1,1,1569,"Sub-total",344,null,null,1,1,1569,"Sub-total",344,null,1,1569,"Sub-total",344]
[1574,"Contracted Services (04)",345,null,null,1,1,1574,"Contracted Services (04)",346,null,null,1,1,1574,"Contracted Services (04)",346,null,1,1574,"Contracted Services (04)",346]
[1575,"Supplies and Materials (05)",346,null,null,1,1,1575,"Supplies and Materials (05)",347,null,null,1,1,1575,"Supplies and Materials (05)",347,null,1,1575,"Supplies and Materials (05)",347]
[1576,"Other Expenses (06)",347,null,null,1,1,1576,"Other Expenses (06)",348,null,null,1,1,1576,"Other Expenses (06)",348,null,1,1576,"Other Expenses (06)",348]
[1579,"Sub-total",348,null,null,1,1,1579,"Sub-total",349,null,null,1,1,1579,"Sub-total",349,null,1,1579,"Sub-total",349]
[1584,"Contracted Services (04)",350,null,null,1,1,1584,"Contracted Services (04)",351,null,null,1,1,1584,"Contracted Services (04)",351,null,1,1584,"Contracted Services (04)",351]
[1585,"Supplies and Materials (05)",351,null,null,1,1,1585,"Supplies and Materials (05)",352,null,null,1,1,1585,"Supplies and Materials (05)",352,null,1,1585,"Supplies and Materials (05)",352]
[1586,"Other Expenses (06)",352,null,null,1,1,1586,"Other Expenses (06)",353,null,null,1,1,1586,"Other Expenses (06)",353,null,1,1586,"Other Expenses (06)",353]
[1589,"Sub-total",353,null,null,1,1,1589,"Sub-total",354,null,null,1,1,1589,"Sub-total",354,null,1,1589,"Sub-total",354]
[1591,"Professional Salaries (01)",355,null,null,1,1,1591,"Professional Salaries (01)",356,null,null,1,1,1591,"Professional Salaries (01)",356,null,1,1591,"Professional Salaries (01)",356]
[1592,"Clerical Salaries (02)",356,null,null,1,1,1592,"Clerical Salaries (02)",357,null,null,1,1,1592,"Clerical Salaries (02)",357,null,1,1592,"Clerical Salaries (02)",357]
[1593,"Other Salaries (03)",357,null,null,1,1,1593,"Other Salaries (03)",358,null,null,1,1,1593,"Other Salaries (03)",358,null,1,1593,"Other Salaries (03)",358]
[1594,"Contracted Services (04)",358,null,null,1,1,1594,"Contracted Services (04)",359,null,null,1,1,1594,"Contracted Services (04)",359,null,1,1594,"Contracted Services (04)",359]
[1595,"Supplies and Materials (05)",359,null,null,1,1,1595,"Supplies and Materials (05)",360,null,null,1,1,1595,"Supplies and Materials (05)",360,null,1,1595,"Supplies and Materials (05)",360]
[1596,"Other Expenses (06)",360,null,null,1,1,1596,"Other Expenses (06)",361,null,null,1,1,1596,"Other Expenses (06)",361,null,1,1596,"Other Expenses (06)",361]
[1599,"Sub-total",361,null,null,1,1,1599,"Sub-total",362,null,null,1,1,1599,"Sub-total",362,null,1,1599,"Sub-total",362]
[1601,"Professional Salaries (01)",363,null,null,1,1,1601,"Professional Salaries (01)",364,null,null,1,1,1601,"Professional Salaries (01)",364,null,1,1601,"Professional Salaries (01)",364]
[1602,"Clerical Salaries (02)",364,null,null,1,1,1602,"Clerical Salaries (02)",365,null,null,1,1,1602,"Clerical Salaries (02)",365,null,1,1602,"Clerical Salaries (02)",365]
[1603,"Other Salaries (03)",365,null,null,1,1,1603,"Other Salaries (03)",366,null,null,1,1,1603,"Other Salaries (03)",366,null,1,1603,"Other Salaries (03)",366]
[1604,"Contracted Services (04)",366,null,null,1,1,1604,"Contracted Services (04)",367,null,null,1,1,1604,"Contracted Services (04)",367,null,1,1604,"Contracted Services (04)",367]
[1605,"Supplies and Materials (05)",367,null,null,1,1,1605,"Supplies and Materials (05)",368,null,null,1,1,1605,"Supplies and Materials (05)",368,null,1,1605,"Supplies and Materials (05)",368]
[1606,"Other Expenses (06)",368,null,null,1,1,1606,"Other Expenses (06)",369,null,null,1,1,1606,"Other Expenses (06)",369,null,1,1606,"Other Expenses (06)",369]
[1609,"Sub-total",369,null,null,1,1,1609,"Sub-total",370,null,null,1,1,1609,"Sub-total",370,null,1,1609,"Sub-total",370]
[1614,"Contracted Services (04)",371,null,null,1,1,1614,"Contracted Services (04)",372,null,null,1,1,1614,"Contracted Services (04)",372,null,1,1614,"Contracted Services (04)",372]
[1615,"Supplies and Materials (05)",372,null,null,1,1,1615,"Supplies and Materials (05)",373,null,null,1,1,1615,"Supplies and Materials (05)",373,null,1,1615,"Supplies and Materials (05)",373]
[1616,"Other Expenses (06)",373,null,null,1,1,1616,"Other Expenses (06)",374,null,null,1,1,1616,"Other Expenses (06)",374,null,1,1616,"Other Expenses (06)",374]
[1619,"Sub-total",374,null,null,1,1,1619,"Sub-total",375,null,null,1,1,1619,"Sub-total",375,null,1,1619,"Sub-total",375]
[1621,"Professional Salaries (01)",376,null,null,1,1,1621,"Professional Salaries (01)",377,null,null,1,1,1621,"Professional Salaries (01)",377,null,1,1621,"Professional Salaries (01)",377]
[1622,"Clerical Salaries (02)",377,null,null,1,1,1622,"Clerical Salaries (02)",378,null,null,1,1,1622,"Clerical Salaries (02)",378,null,1,1622,"Clerical Salaries (02)",378]
[1623,"Other Salaries (03)",378,null,null,1,1,1623,"Other Salaries (03)",379,null,null,1,1,1623,"Other Salaries (03)",379,null,1,1623,"Other Salaries (03)",379]
[1624,"Contracted Services (04)",379,null,null,1,1,1624,"Contracted Services (04)",380,null,null,1,1,1624,"Contracted Services (04)",380,null,1,1624,"Contracted Services (04)",380]
[1625,"Supplies and Materials (05)",380,null,null,1,1,1625,"Supplies and Materials (05)",381,null,null,1,1,1625,"Supplies and Materials (05)",381,null,1,1625,"Supplies and Materials (05)",381]
[1626,"Other Expenses (06)",381,null,null,1,1,1626,"Other Expenses (06)",382,null,null,1,1,1626,"Other Expenses (06)",382,null,1,1626,"Other Expenses (06)",382]
[1629,"Sub-total",382,null,null,1,1,1629,"Sub-total",383,null,null,1,1,1629,"Sub-total",383,null,1,1629,"Sub-total",383]
[1634,"Contracted Services (04)",384,null,null,1,1,1634,"Contracted Services (04)",385,null,null,1,1,1634,"Contracted Services (04)",385,null,1,1634,"Contracted Services (04)",385]
[1635,"Supplies and Materials (05)",385,null,null,1,1,1635,"Supplies and Materials (05)",386,null,null,1,1,1635,"Supplies and Materials (05)",386,null,1,1635,"Supplies and Materials (05)",386]
[1636,"Other Expenses (06)",386,null,null,1,1,1636,"Other Expenses (06)",387,null,null,1,1,1636,"Other Expenses (06)",387,null,1,1636,"Other Expenses (06)",387]
[1639,"Sub-total",387,null,null,1,1,1639,"Sub-total",388,null,null,1,1,1639,"Sub-total",388,null,1,1639,"Sub-total",388]
[1641,"Professional Salaries (01)",389,null,null,1,1,1641,"Professional Salaries (01)",390,null,null,1,1,1641,"Professional Salaries (01)",390,null,1,1641,"Professional Salaries (01)",390]
[1642,"Clerical Salaries (02)",390,null,null,1,1,1642,"Clerical Salaries (02)",391,null,null,1,1,1642,"Clerical Salaries (02)",391,null,1,1642,"Clerical Salaries (02)",391]
[1643,"Other Salaries (03)",391,null,null,1,1,1643,"Other Salaries (03)",392,null,null,1,1,1643,"Other Salaries (03)",392,null,1,1643,"Other Salaries (03)",392]
[1649,"Sub-total",392,null,null,1,1,1649,"Sub-total",393,null,null,1,1,1649,"Sub-total",393,null,1,1649,"Sub-total",393]
[1654,"Contracted Services (04)",394,null,null,1,1,1654,"Contracted Services (04)",395,null,null,1,1,1654,"Contracted Services (04)",395,null,1,1654,"Contracted Services (04)",395]
[1655,"Supplies and Materials (05)",395,null,null,1,1,1655,"Supplies and Materials (05)",396,null,null,1,1,1655,"Supplies and Materials (05)",396,null,1,1655,"Supplies and Materials (05)",396]
[1656,"Other Expenses (06)",396,null,null,1,1,1656,"Other Expenses (06)",397,null,null,1,1,1656,"Other Expenses (06)",397,null,1,1656,"Other Expenses (06)",397]
[1659,"Sub-total",397,null,null,1,1,1659,"Sub-total",398,null,null,1,1,1659,"Sub-total",398,null,1,1659,"Sub-total",398]
[1661,"Employer Retirement Contributions (5100)",399,null,null,1,1,1661,"Employer Retirement Contributions (5100)",400,null,null,1,1,1661,"Employer Retirement Contributions (5100)",400,null,1,1661,"Employer Retirement Contributions (5100)",400]
[1664,"Professional Salaries (01)",401,null,null,1,1,1664,"Professional Salaries (01)",402,null,null,1,1,1664,"Professional Salaries (01)",402,null,1,1664,"Professional Salaries (01)",402]
[1665,"Clerical Salaries (02)",402,null,null,{"$f":"IF(B330=I330,1,0)","v":1},1,1665,"Clerical Salaries (02)",403,null,null,{"$f":"IF(I330=P330,1,0)","v":1},1,1665,"Clerical Salaries (02)",403,null,1,1665,"Clerical Salaries (02)",403]
[1666,"Other Salaries (03)",403,null,null,1,1,1666,"Other Salaries (03)",404,null,null,1,1,1666,"Other Salaries (03)",404,null,{"$f":"IF(U331=P331,1,0)","v":1},1666,"Other Salaries (03)",404]
[1667,"Contracted Services (04)",404,null,null,1,1,1667,"Contracted Services (04)",405,null,null,1,1,1667,"Contracted Services (04)",405,null,1,1667,"Contracted Services (04)",405]
[1669,"Sub-total",405,null,null,1,1,1669,"Sub-total",406,null,null,1,1,1669,"Sub-total",406,null,1,1669,"Sub-total",406]
[1672,"Insurance for Active Employees (5200)",407,null,null,1,1,1672,"Insurance for Active Employees (5200)",408,null,null,1,1,1672,"Insurance for Active Employees (5200)",408,null,1,1672,"Insurance for Active Employees (5200)",408]
[1673,"Insurance for Retired School Employees (5250)",408,null,null,1,1,1673,"Insurance for Retired School Employees (5250)",409,null,null,1,1,1673,"Insurance for Retired School Employees (5250)",409,null,1,1673,"Insurance for Retired School Employees (5250)",409]
[1674,"Other Non Employee Insurance (5260)",409,null,null,1,1,1674,"Other Non Employee Insurance (5260)",410,null,null,1,1,1674,"Other Non Employee Insurance (5260)",410,null,1,1674,"Other Non Employee Insurance (5260)",410]
[1679,"Sub-total",410,null,null,1,1,1679,"Sub-total",411,null,null,1,1,1679,"Sub-total",411,null,1,1679,"Sub-total",411]
[1681,"Rental-Lease Equipment (5300)  ",412,null,null,1,1,1681,"Rental-Lease Equipment (5300)  ",413,null,null,1,1,1681,"Rental-Lease Equipment (5300)  ",413,null,1,1681,"Rental-Lease Equipment (5300)  ",413]
[1682,"Rental-Lease Buildings (5350)  ",413,null,null,1,1,1682,"Rental-Lease Buildings (5350)  ",414,null,null,1,1,1682,"Rental-Lease Buildings (5350)  ",414,null,1,1682,"Rental-Lease Buildings (5350)  ",414]
[1683,"Short-Term Interest RAN's (5400)",414,null,null,1,1,1683,"Short-Term Interest RAN's (5400)",415,null,null,1,1,1683,"Short-Term Interest RAN's (5400)",415,null,1,1683,"Short-Term Interest RAN's (5400)",415]
[1684,"Short Term Interest-BAN's (5450)",415,null,null,1,1,1684,"Short Term Interest-BAN's (5450)",416,null,null,1,1,1684,"Short Term Interest-BAN's (5450)",416,null,1,1684,"Short Term Interest-BAN's (5450)",416]
[1685,"Other Fixed Charges (5500)",416,null,null,1,1,1685,"Other Fixed Charges (5500)",417,null,null,1,1,1685,"Other Fixed Charges (5500)",417,null,1,1685,"Other Fixed Charges (5500)",417]
[1686,"School Crossing Guards (5550)",417,null,null,1,1,1686,"School Crossing Guards (5550)",418,null,null,1,1,1686,"School Crossing Guards (5550)",418,null,1,1686,"School Crossing Guards (5550)",418]
[1689,"Sub-total",418,null,null,1,1,1689,"Sub-total",419,null,null,1,1,1689,"Sub-total",419,null,1,1689,"Sub-total",419]
[1701,"Professional Salaries (01)",420,null,null,1,1,1701,"Professional Salaries (01)",421,null,null,1,1,1701,"Professional Salaries (01)",421,null,1,1701,"Professional Salaries (01)",421]
[1702,"Clerical Salaries (02)",421,null,null,1,1,1702,"Clerical Salaries (02)",422,null,null,1,1,1702,"Clerical Salaries (02)",422,null,1,1702,"Clerical Salaries (02)",422]
[1703,"Other Salaries (03)",422,null,null,1,1,1703,"Other Salaries (03)",423,null,null,1,1,1703,"Other Salaries (03)",423,null,1,1703,"Other Salaries (03)",423]
[1704,"Contracted Services (04)",423,null,null,1,1,1704,"Contracted Services (04)",424,null,null,1,1,1704,"Contracted Services (04)",424,null,1,1704,"Contracted Services (04)",424]
[1705,"Supplies and Materials (05)",424,null,null,1,1,1705,"Supplies and Materials (05)",425,null,null,1,1,1705,"Supplies and Materials (05)",425,null,1,1705,"Supplies and Materials (05)",425]
[1706,"Other Expenses (06)",425,null,null,1,1,1706,"Other Expenses (06)",426,null,null,1,1,1706,"Other Expenses (06)",426,null,1,1706,"Other Expenses (06)",426]
[1709,"Sub-total",426,null,null,1,1,1709,"Sub-total",427,null,null,1,1,1709,"Sub-total",427,null,1,1709,"Sub-total",427]
[1711,"Professional Salaries (01)",428,null,null,1,1,1711,"Professional Salaries (01)",429,null,null,1,1,1711,"Professional Salaries (01)",429,null,1,1711,"Professional Salaries (01)",429]
[1712,"Clerical Salaries (02)",429,null,null,1,1,1712,"Clerical Salaries (02)",430,null,null,1,1,1712,"Clerical Salaries (02)",430,null,1,1712,"Clerical Salaries (02)",430]
[1713,"Other Salaries (03)",430,null,null,1,1,1713,"Other Salaries (03)",431,null,null,1,1,1713,"Other Salaries (03)",431,null,1,1713,"Other Salaries (03)",431]
[1714,"Contracted Services (04)",431,null,null,1,1,1714,"Contracted Services (04)",432,null,null,1,1,1714,"Contracted Services (04)",432,null,1,1714,"Contracted Services (04)",432]
[1715,"Supplies and Materials (05)",432,null,null,1,1,1715,"Supplies and Materials (05)",433,null,null,1,1,1715,"Supplies and Materials (05)",433,null,1,1715,"Supplies and Materials (05)",433]
[1716,"Other Expenses (06)",433,null,null,1,1,1716,"Other Expenses (06)",434,null,null,1,1,1716,"Other Expenses (06)",434,null,1,1716,"Other Expenses (06)",434]
[1719,"Sub-total",434,null,null,1,1,1719,"Sub-total",435,null,null,1,1,1719,"Sub-total",435,null,1,1719,"Sub-total",435]
[1721,"Professional Salaries (01)",436,null,null,1,1,1721,"Professional Salaries (01)",437,null,null,1,1,1721,"Professional Salaries (01)",437,null,1,1721,"Professional Salaries (01)",437]
[1722,"Clerical Salaries (02)",437,null,null,1,1,1722,"Clerical Salaries (02)",438,null,null,1,1,1722,"Clerical Salaries (02)",438,null,1,1722,"Clerical Salaries (02)",438]
[1723,"Other Salaries (03)",438,null,null,1,1,1723,"Other Salaries (03)",439,null,null,1,1,1723,"Other Salaries (03)",439,null,1,1723,"Other Salaries (03)",439]
[1724,"Contracted Services (04)",439,null,null,1,1,1724,"Contracted Services (04)",440,null,null,1,1,1724,"Contracted Services (04)",440,null,1,1724,"Contracted Services (04)",440]
[1725,"Supplies and Materials (05)",440,null,null,1,1,1725,"Supplies and Materials (05)",441,null,null,1,1,1725,"Supplies and Materials (05)",441,null,1,1725,"Supplies and Materials (05)",441]
[1726,"Other Expenses (06)",441,null,null,1,1,1726,"Other Expenses (06)",442,null,null,1,1,1726,"Other Expenses (06)",442,null,1,1726,"Other Expenses (06)",442]
[1729,"Sub-total",442,null,null,1,1,1729,"Sub-total",443,null,null,1,1,1729,"Sub-total",443,null,1,1729,"Sub-total",443]
[1731,"Professional Salaries (01)",444,null,null,1,1,1731,"Professional Salaries (01)",445,null,null,1,1,1731,"Professional Salaries (01)",445,null,1,1731,"Professional Salaries (01)",445]
[1732,"Clerical Salaries (02)",445,null,null,1,1,1732,"Clerical Salaries (02)",446,null,null,1,1,1732,"Clerical Salaries (02)",446,null,1,1732,"Clerical Salaries (02)",446]
[1733,"Other Salaries (03)",446,null,null,1,1,1733,"Other Salaries (03)",447,null,null,1,1,1733,"Other Salaries (03)",447,null,1,1733,"Other Salaries (03)",447]
[1734,"Contracted Services (04)",447,null,null,1,1,1734,"Contracted Services (04)",448,null,null,1,1,1734,"Contracted Services (04)",448,null,1,1734,"Contracted Services (04)",448]
[1735,"Supplies and Materials (05)",448,null,null,1,1,1735,"Supplies and Materials (05)",449,null,null,1,1,1735,"Supplies and Materials (05)",449,null,1,1735,"Supplies and Materials (05)",449]
[1736,"Other Expenses (06)",449,null,null,1,1,1736,"Other Expenses (06)",450,null,null,1,1,1736,"Other Expenses (06)",450,null,1,1736,"Other Expenses (06)",450]
[1739,"Sub-total",450,null,null,1,1,1739,"Sub-total",451,null,null,1,1,1739,"Sub-total",451,null,1,1739,"Sub-total",451]
[1741,"Purchase of Land & Buildings (7100, 7200)",452,null,null,1,1,1741,"Purchase of Land & Buildings (7100, 7200)",453,null,null,1,1,1741,"Purchase of Land & Buildings (7100, 7200)",453,null,1,1741,"Purchase of Land & Buildings (7100, 7200)",453]
[1742,"Equipment (7300, 7400)",453,null,null,1,1,1742,"Equipment (7300, 7400)",454,null,null,1,1,1742,"Equipment (7300, 7400)",454,null,1,1742,"Equipment (7300, 7400)",454]
[1743,"Capital Technology (7350)",454,null,null,1,1,1743,"Capital Technology (7350)",455,null,null,1,1,1743,"Capital Technology (7350)",455,null,1,1743,"Capital Technology (7350)",455]
[1744,"Motor Vehicles (7500, 7600)",455,null,null,1,1,1744,"Motor Vehicles (7500, 7600)",456,null,null,1,1,1744,"Motor Vehicles (7500, 7600)",456,null,1,1744,"Motor Vehicles (7500, 7600)",456]
[1749,"Sub-total",456,null,null,1,1,1749,"Sub-total",457,null,null,1,1,1749,"Sub-total",457,null,1,1749,"Sub-total",457]
[1751,"Debt Retirement/Sch Construction (8100)",458,null,null,1,1,1751,"Debt Retirement/Sch Construction (8100)",459,null,null,1,1,1751,"Debt Retirement/Sch Construction (8100)",459,null,1,1751,"Debt Retirement/Sch Construction (8100)",459]
[1752,"Debt Service/Sch Construction (8200)",459,null,null,1,1,1752,"Debt Service/Sch Construction (8200)",460,null,null,1,1,1752,"Debt Service/Sch Construction (8200)",460,null,1,1752,"Debt Service/Sch Construction (8200)",460]
[1753,"Debt Service/Educ. & Other (8400, 8600)",460,null,null,1,1,1753,"Debt Service/Educ. & Other (8400, 8600)",461,null,null,1,1,1753,"Debt Service/Educ. & Other (8400, 8600)",461,null,1,1753,"Debt Service/Educ. & Other (8400, 8600)",461]
[1759,"Sub-total",461,null,null,1,1,1759,"Sub-total",462,null,null,1,1,1759,"Sub-total",462,null,1,1759,"Sub-total",462]
[1770,"Tuition to Mass. Public Schools (9100)",463,null,null,1,1,1770,"Tuition to Mass. Public Schools (9100)",464,null,null,1,1,1770,"Tuition to Mass. Public Schools (9100)",464,null,1,1770,"Tuition to Mass. Public Schools (9100)",464]
[1780,"School Choice Tuition (9110)",464,null,null,1,1,1780,"School Choice Tuition (9110)",465,null,null,1,1,1780,"School Choice Tuition (9110)",465,null,1,1780,"School Choice Tuition (9110)",465]
[1790,"Tuition to Commonwealth Charter Schools (9120)",465,null,null,1,1,1790,"Tuition to Commonwealth Charter Schools (9120)",466,null,null,1,1,1790,"Tuition to Commonwealth Charter Schools (9120)",466,null,1,1790,"Tuition to Commonwealth Charter Schools (9120)",466]
[1795,"Tuition to Horace Mann Charter Schools (9125)",466,null,null,1,1,1795,"Tuition to Horace Mann Charter Schools (9125)",467,null,null,1,1,1795,"Tuition to Horace Mann Charter Schools (9125)",467,null,1,1795,"Tuition to Horace Mann Charter Schools (9125)",467]
[1796,"Charter Transportation Tuition (9130)",467,"new in fy20",null,1,1,1796,"Charter Transportation Tuition (9130)",468,null,null,1,1,1796,"Charter Transportation Tuition (9130)",468,null,1,1796,"Charter Transportation Tuition (9130)",468]
[1800,"Tuition to Out-of-State Schools (9200)",468,null,null,1,1,1800,"Tuition to Out-of-State Schools (9200)",469,null,null,1,1,1800,"Tuition to Out-of-State Schools (9200)",469,null,1,1800,"Tuition to Out-of-State Schools (9200)",469]
[1810,"Tuition to Non-Public Schools (9300)",469,null,null,1,1,1810,"Tuition to Non-Public Schools (9300)",470,null,null,1,1,1810,"Tuition to Non-Public Schools (9300)",470,null,1,1810,"Tuition to Non-Public Schools (9300)",470]
[1820,"Tuition to Collaboratives (9400)",470,null,null,1,1,1820,"Tuition to Collaboratives (9400)",471,null,null,1,1,1820,"Tuition to Collaboratives (9400)",471,null,1,1820,"Tuition to Collaboratives (9400)",471]
[1840,"Sub-total",471,null,null,1,1,1840,"Sub-total",472,null,null,1,1,1840,"Sub-total",472,null,1,1840,"Sub-total",472]
[1850,"TOTAL EXPENDITURES BY SCHOOL COMMITTEE",472,null,null,1,1,1850,"TOTAL EXPENDITURES BY SCHOOL COMMITTEE",473,null,null,1,1,1850,"TOTAL EXPENDITURES BY SCHOOL COMMITTEE",473,null,1,1850,"TOTAL EXPENDITURES BY SCHOOL COMMITTEE",473]
[1900,"School Committee (1110)",480,null,null,1,1,1900,"School Committee (1110)",481,null,null,1,1,1900,"School Committee (1110)",481,null,1,1900,"School Committee (1110)",481]
[1910,"Business and Finance (1410)",481,null,null,1,1,1910,"Business and Finance (1410)",482,null,null,1,1,1910,"Business and Finance (1410)",482,null,1,1910,"Business and Finance (1410)",482]
[1912,"Human Resources and Benefits (1420)",482,null,null,{"$f":"IF(B394=I394,1,0)","v":1},1,1912,"Human Resources and Benefits (1420)",483,null,null,{"$f":"IF(I394=P394,1,0)","v":1},1,1912,"Human Resources and Benefits (1420)",483,null,1,1912,"Human Resources and Benefits (1420)",483]
[1914,"Legal Services for School Committee (1430)",483,null,null,1,1,1914,"Legal Services for School Committee (1430)",484,null,null,1,1,1914,"Legal Services for School Committee (1430)",484,null,{"$f":"IF(U395=P395,1,0)","v":1},1914,"Legal Services for School Committee (1430)",484]
[1916,"Legal Settlements (1435)",484,null,null,1,1,1916,"Legal Settlements (1435)",485,null,null,1,1,1916,"Legal Settlements (1435)",485,null,1,1916,"Legal Settlements (1435)",485]
[1920,"Administrative Technology–Districtwide (1450)",485,null,null,1,null,1920,"Administrative Technology–Districtwide (1450)",486,null,null,1,null,1920,"Administrative Technology–Districtwide (1450)",486,null,1,1920,"Administrative Technology–Districtwide (1450)",486]
[1930,"Librarians and Media Center Directors (2340)",486,null,null,1,1,1930,"Librarians and Media Center Directors (2340)",487,null,null,1,1,1930,"Librarians and Media Center Directors (2340)",487,null,1,1930,"Librarians and Media Center Directors (2340)",487]
[1935,"Other Instructional Materials (2415)",487,null,null,1,1,1935,"Other Instructional Materials (2415)",488,null,null,1,1,1935,"Other Instructional Materials (2415)",488,null,1,1935,"Other Instructional Materials (2415)",488]
[1940,"Health Services (3200)",488,null,null,1,1,1940,"Health Services (3200)",489,null,null,1,1,1940,"Health Services (3200)",489,null,1,1940,"Health Services (3200)",489]
[1950,"Pupil Transportation (3300)",489,null,null,1,1,1950,"Pupil Transportation (3300)",490,null,null,1,1,1950,"Pupil Transportation (3300)",490,null,1,1950,"Pupil Transportation (3300)",490]
[1960,"School Security (3600)",490,null,null,1,1,1960,"School Security (3600)",491,null,null,1,1,1960,"School Security (3600)",491,null,1,1960,"School Security (3600)",491]
[1970,"School Custodial Services (4110)",491,null,null,1,1,1970,"School Custodial Services (4110)",492,null,null,1,1,1970,"School Custodial Services (4110)",492,null,1,1970,"School Custodial Services (4110)",492]
[1972,"Heating of School Buildings (4120)",492,null,null,1,1,1972,"Heating of School Buildings (4120)",493,null,null,1,1,1972,"Heating of School Buildings (4120)",493,null,1,1972,"Heating of School Buildings (4120)",493]
[1974,"School Utility Services (4130)",493,null,null,1,1,1974,"School Utility Services (4130)",494,null,null,1,1,1974,"School Utility Services (4130)",494,null,1,1974,"School Utility Services (4130)",494]
[1975,"Maintenance of School Grounds (4210)",494,null,null,1,1,1975,"Maintenance of School Grounds (4210)",495,null,null,1,1,1975,"Maintenance of School Grounds (4210)",495,null,1,1975,"Maintenance of School Grounds (4210)",495]
[1976,"Maintenance of School Buildings (4220)",495,null,null,1,1,1976,"Maintenance of School Buildings (4220)",496,null,null,1,1,1976,"Maintenance of School Buildings (4220)",496,null,1,1976,"Maintenance of School Buildings (4220)",496]
[1978,"School Building Security System (4225)",496,null,null,1,1,1978,"School Building Security System (4225)",497,null,null,1,1,1978,"School Building Security System (4225)",497,null,1,1978,"School Building Security System (4225)",497]
[1979,"Maintenance of School Equipment (4230)",497,null,null,1,1,1979,"Maintenance of School Equipment (4230)",498,null,null,1,1,1979,"Maintenance of School Equipment (4230)",498,null,1,1979,"Maintenance of School Equipment (4230)",498]
[1990,"Extraordinary Maintenance (4300)      ",498,null,null,1,1,1990,"Extraordinary Maintenance (4300)      ",499,null,null,1,1,1990,"Extraordinary Maintenance (4300)      ",499,null,1,1990,"Extraordinary Maintenance (4300)      ",499]
[1995,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",499,null,null,1,1,1995,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",500,null,null,1,1,1995,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",500,null,1,1995,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",500]
[1996,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",500,null,null,1,1,1996,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",501,null,null,1,1,1996,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",501,null,1,1996,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",501]
[2000,"Employer Retirement Contributions (5100)",501,null,null,1,1,2000,"Employer Retirement Contributions (5100)",502,null,null,1,1,2000,"Employer Retirement Contributions (5100)",502,null,1,2000,"Employer Retirement Contributions (5100)",502]
[2003,"Professional Salaries (01)",503,null,null,1,1,2003,"Professional Salaries (01)",504,null,null,1,1,2003,"Professional Salaries (01)",504,null,1,2003,"Professional Salaries (01)",504]
[2004,"Clerical Salaries (02)",504,null,null,1,1,2004,"Clerical Salaries (02)",505,null,null,1,1,2004,"Clerical Salaries (02)",505,null,1,2004,"Clerical Salaries (02)",505]
[2005,"Other Salaries (03)",505,null,null,1,1,2005,"Other Salaries (03)",506,null,null,1,1,2005,"Other Salaries (03)",506,null,1,2005,"Other Salaries (03)",506]
[2006,"Contracted Services (04)",506,null,null,1,1,2006,"Contracted Services (04)",507,null,null,1,1,2006,"Contracted Services (04)",507,null,1,2006,"Contracted Services (04)",507]
[2007,"Sub-total",507,null,null,1,1,2007,"Sub-total",508,null,null,1,1,2007,"Sub-total",508,null,1,2007,"Sub-total",508]
[2010,"Insurance For Active Employees (5200)",508,null,null,1,1,2010,"Insurance For Active Employees (5200)",509,null,null,1,1,2010,"Insurance For Active Employees (5200)",509,null,1,2010,"Insurance For Active Employees (5200)",509]
[2020,"Insurance For Retired School Employees (5250)",509,null,null,1,1,2020,"Insurance For Retired School Employees (5250)",510,null,null,1,1,2020,"Insurance For Retired School Employees (5250)",510,null,1,2020,"Insurance For Retired School Employees (5250)",510]
[2030,"Other Non-Employee Insurance (5260)",510,null,null,1,1,2030,"Other Non-Employee Insurance (5260)",511,null,null,1,1,2030,"Other Non-Employee Insurance (5260)",511,null,1,2030,"Other Non-Employee Insurance (5260)",511]
[2040,"Rental-Lease  Equipment (5300)     ",511,null,null,1,1,2040,"Rental-Lease  Equipment (5300)     ",512,null,null,1,1,2040,"Rental-Lease  Equipment (5300)     ",512,null,1,2040,"Rental-Lease  Equipment (5300)     ",512]
[2050,"Rental-Lease  Buildings (5350)      ",512,null,null,1,1,2050,"Rental-Lease  Buildings (5350)      ",513,null,null,1,1,2050,"Rental-Lease  Buildings (5350)      ",513,null,1,2050,"Rental-Lease  Buildings (5350)      ",513]
[2060,"Short-Term Interest RAN's (5400)",513,null,null,1,1,2060,"Short-Term Interest RAN's (5400)",514,null,null,1,1,2060,"Short-Term Interest RAN's (5400)",514,null,1,2060,"Short-Term Interest RAN's (5400)",514]
[2065,"Short Term Interest - BAN's (5450)",514,null,null,1,1,2065,"Short Term Interest - BAN's (5450)",515,null,null,1,1,2065,"Short Term Interest - BAN's (5450)",515,null,1,2065,"Short Term Interest - BAN's (5450)",515]
[2070,"Other Fixed Charges (5500)",515,null,null,1,1,2070,"Other Fixed Charges (5500)",516,null,null,1,1,2070,"Other Fixed Charges (5500)",516,null,1,2070,"Other Fixed Charges (5500)",516]
[2075,"School Crossing Guards (5550)",516,null,null,1,1,2075,"School Crossing Guards (5550)",517,null,null,1,1,2075,"School Crossing Guards (5550)",517,null,1,2075,"School Crossing Guards (5550)",517]
[2080,"Health Non-Public Schools (6800)",517,null,null,1,1,2080,"Health Non-Public Schools (6800)",518,null,null,1,1,2080,"Health Non-Public Schools (6800)",518,null,1,2080,"Health Non-Public Schools (6800)",518]
[2090,"Transportation Non-Public Schools (6900)",518,null,null,1,1,2090,"Transportation Non-Public Schools (6900)",519,null,null,1,1,2090,"Transportation Non-Public Schools (6900)",519,null,1,2090,"Transportation Non-Public Schools (6900)",519]
[2100,"Purchase of Land & Buildings (7100, 7200)",519,null,null,1,1,2100,"Purchase of Land & Buildings (7100, 7200)",520,null,null,1,1,2100,"Purchase of Land & Buildings (7100, 7200)",520,null,1,2100,"Purchase of Land & Buildings (7100, 7200)",520]
[2110,"Equipment (7300, 7400)",520,null,null,1,1,2110,"Equipment (7300, 7400)",521,null,null,1,1,2110,"Equipment (7300, 7400)",521,null,1,2110,"Equipment (7300, 7400)",521]
[2115,"Capital Technology (7350)",521,null,null,1,1,2115,"Capital Technology (7350)",522,null,null,1,1,2115,"Capital Technology (7350)",522,null,1,2115,"Capital Technology (7350)",522]
[2120,"Motor Vehicles (7500, 7600)",522,null,null,1,1,2120,"Motor Vehicles (7500, 7600)",523,null,null,1,1,2120,"Motor Vehicles (7500, 7600)",523,null,1,2120,"Motor Vehicles (7500, 7600)",523]
[2130,"Long-Term Debt Retire/Sch Construction (8100)",523,null,null,1,1,2130,"Long-Term Debt Retire/Sch Construction (8100)",524,null,null,1,1,2130,"Long-Term Debt Retire/Sch Construction (8100)",524,null,1,2130,"Long-Term Debt Retire/Sch Construction (8100)",524]
[2140,"Long-Term Debt Service/Sch Construction (8200)",524,null,null,1,1,2140,"Long-Term Debt Service/Sch Construction (8200)",525,null,null,1,1,2140,"Long-Term Debt Service/Sch Construction (8200)",525,null,1,2140,"Long-Term Debt Service/Sch Construction (8200)",525]
[2200,"Long-Term Debt Service/Educ & Other (8400, 8600)",525,null,null,0,1,2200,"Long-Term Debt Service/Educ. & Other (8400, 8600)",526,"minor text diff",null,1,1,2200,"Long-Term Debt Service/Educ. & Other (8400, 8600)",526,null,1,2200,"Long-Term Debt Service/Educ. & Other (8400, 8600)",526]
[2210,"Tuition to Mass. Public Schools (9100)",527,null,null,1,1,2210,"Tuition to Mass. Public Schools (9100)",528,null,null,1,1,2210,"Tuition to Mass. Public Schools (9100)",528,null,1,2210,"Tuition to Mass. Public Schools (9100)",528]
[2220,"School Choice Tuition (9110)",528,null,null,1,1,2220,"School Choice Tuition (9110)",529,null,null,1,1,2220,"School Choice Tuition (9110)",529,null,1,2220,"School Choice Tuition (9110)",529]
[2230,"Tuition to Commonwealth Charter Schools (9120)",529,null,null,1,1,2230,"Tuition to Commonwealth Charter Schools (9120)",530,null,null,1,1,2230,"Tuition to Commonwealth Charter Schools (9120)",530,null,1,2230,"Tuition to Commonwealth Charter Schools (9120)",530]
[2235,"Tuition to Horace Mann Charter Schools (9125)",530,null,null,1,1,2235,"Tuition to Horace Mann Charter Schools (9125)",531,null,null,1,1,2235,"Tuition to Horace Mann Charter Schools (9125)",531,null,1,2235,"Tuition to Horace Mann Charter Schools (9125)",531]
[2236,"Charter Transportation Tuition (9130)",531,"new in fy20",null,1,1,2236,"Charter Transportation Tuition (9130)",532,null,null,1,1,2236,"Charter Transportation Tuition (9130)",532,null,1,2236,"Charter Transportation Tuition (9130)",532]
[2240,"Tuition to Out-of-State Schools (9200)",532,null,null,1,1,2240,"Tuition to Out-of-State Schools (9200)",533,null,null,1,1,2240,"Tuition to Out-of-State Schools (9200)",533,null,1,2240,"Tuition to Out-of-State Schools (9200)",533]
[2250,"Tuition to Non-Public Schools (9300)",533,null,null,1,1,2250,"Tuition to Non-Public Schools (9300)",534,null,null,1,1,2250,"Tuition to Non-Public Schools (9300)",534,null,1,2250,"Tuition to Non-Public Schools (9300)",534]
[2260,"Tuition to Collaboratives (9400)",534,null,null,1,1,2260,"Tuition to Collaboratives (9400)",535,null,null,1,1,2260,"Tuition to Collaboratives (9400)",535,null,1,2260,"Tuition to Collaboratives (9400)",535]
[2270,"Regional School Assessment (9500)",535,null,null,1,1,2270,"Regional School Assessment (9500)",536,null,null,1,1,2270,"Regional School Assessment (9500)",536,null,1,2270,"Regional School Assessment (9500)",536]
[2280,"Sub-total",536,null,null,1,1,2280,"Sub-total",537,null,null,1,1,2280,"Sub-total",537,null,1,2280,"Sub-total",537]
[2290,"TOTAL EXPENDITURES BY CITY OR TOWN",537,null,null,1,1,2290,"TOTAL EXPENDITURES BY CITY OR TOWN",538,null,null,1,1,2290,"TOTAL EXPENDITURES BY CITY OR TOWN",538,null,1,2290,"TOTAL EXPENDITURES BY CITY OR TOWN",538]
[2801,"School Committee (1110)",546,null,null,1,1,2801,"School Committee (1110)",547,null,null,1,1,2801,"School Committee (1110)",547,null,1,2801,"School Committee (1110)",547]
[2802,"Superintendent (1210)",547,null,null,1,1,2802,"Superintendent (1210)",548,null,null,1,1,2802,"Superintendent (1210)",548,null,1,2802,"Superintendent (1210)",548]
[2803,"Assistant Superintendents (1220)",548,null,null,1,1,2803,"Assistant Superintendents (1220)",549,null,null,1,1,2803,"Assistant Superintendents (1220)",549,null,1,2803,"Assistant Superintendents (1220)",549]
[2804,"Other District-Wide Administration (1230)",549,null,null,1,1,2804,"Other District-Wide Administration (1230)",550,null,null,1,1,2804,"Other District-Wide Administration (1230)",550,null,1,2804,"Other District-Wide Administration (1230)",550]
[2805,"Business and Finance (1410)",550,null,null,1,null,2805,"Business and Finance (1410)",551,null,null,1,null,2805,"Business and Finance (1410)",551,null,1,2805,"Business and Finance (1410)",551]
[2806,"Human Resources and Benefits (1420)",551,null,null,1,1,2806,"Human Resources and Benefits (1420)",552,null,null,1,1,2806,"Human Resources and Benefits (1420)",552,null,1,2806,"Human Resources and Benefits (1420)",552]
[2807,"Legal Service For School Committee (1430)",552,null,null,1,1,2807,"Legal Service For School Committee (1430)",553,null,null,1,1,2807,"Legal Service For School Committee (1430)",553,null,1,2807,"Legal Service For School Committee (1430)",553]
[2808,"Legal Settlements (1435)",553,null,null,1,1,2808,"Legal Settlements (1435)",554,null,null,1,1,2808,"Legal Settlements (1435)",554,null,1,2808,"Legal Settlements (1435)",554]
[2809,"Administrative Technology–Districtwide (1450)",554,null,null,1,1,2809,"Administrative Technology–Districtwide (1450)",555,null,null,1,1,2809,"Administrative Technology–Districtwide (1450)",555,null,1,2809,"Administrative Technology–Districtwide (1450)",555]
[2810,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",556,null,null,1,1,2810,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",557,null,null,1,1,2810,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",557,null,1,2810,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",557]
[2811,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",557,null,null,{"$f":"IF(B458=I458,1,0)","v":1},1,2811,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",558,null,null,{"$f":"IF(I458=P458,1,0)","v":1},1,2811,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",558,null,1,2811,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",558]
[2812,"Instructional Technology Leadership and Training (2130)",558,null,null,1,1,2812,"Instructional Technology Leadership and Training (2130)",559,null,null,1,1,2812,"Instructional Technology Leadership and Training (2130)",559,null,{"$f":"IF(U459=P459,1,0)","v":1},2812,"Instructional Technology Leadership and Training (2130)",559]
[2814,"School Leadership-Building (2210)",559,null,null,1,1,2814,"School Leadership-Building (2210)",560,null,null,1,1,2814,"School Leadership-Building (2210)",560,null,1,2814,"School Leadership-Building (2210)",560]
[2815,"Administrative Technology and Support – Schools (2250)",560,null,null,1,1,2815,"Administrative Technology and Support – Schools (2250)",561,null,null,1,1,2815,"Administrative Technology and Support – Schools (2250)",561,null,1,2815,"Administrative Technology and Support – Schools (2250)",561]
[2816,"Teachers, Classroom (2305)",561,null,null,1,1,2816,"Teachers, Classroom (2305)",562,null,null,1,1,2816,"Teachers, Classroom (2305)",562,null,1,2816,"Teachers, Classroom (2305)",562]
[2817,"Medical/Therapeutic Services (2320)",562,null,null,1,1,2817,"Medical/Therapeutic Services (2320)",563,null,null,1,1,2817,"Medical/Therapeutic Services (2320)",563,null,1,2817,"Medical/Therapeutic Services (2320)",563]
[2818,"Substitutes, Long Term (2324)",563,null,null,1,1,2818,"Substitutes, Long Term (2324)",564,null,null,1,1,2818,"Substitutes, Long Term (2324)",564,null,1,2818,"Substitutes, Long Term (2324)",564]
[2819,"Substitutes, Short Term (2325)",564,null,null,1,1,2819,"Substitutes, Short Term (2325)",565,null,null,1,1,2819,"Substitutes, Short Term (2325)",565,null,1,2819,"Substitutes, Short Term (2325)",565]
[2820,"Non-Clerical Paraprofs./Instructional Assistants (2330)",565,null,null,1,1,2820,"Non-Clerical Paraprofs./Instructional Assistants (2330)",566,null,null,1,1,2820,"Non-Clerical Paraprofs./Instructional Assistants (2330)",566,null,1,2820,"Non-Clerical Paraprofs./Instructional Assistants (2330)",566]
[2821,"Librarians and Media Center Directors (2340)",566,null,null,1,1,2821,"Librarians and Media Center Directors (2340)",567,null,null,1,1,2821,"Librarians and Media Center Directors (2340)",567,null,1,2821,"Librarians and Media Center Directors (2340)",567]
[2822,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",567,null,null,1,1,2822,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",568,null,null,1,1,2822,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",568,null,1,2822,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",568]
[2823,"Professional Development Leadership (2351)",568,null,null,1,1,2823,"Professional Development Leadership (2351)",569,null,null,1,1,2823,"Professional Development Leadership (2351)",569,null,1,2823,"Professional Development Leadership (2351)",569]
[2824,"Instructional Coaches (2352)",569,null,null,1,1,2824,"Instructional Coaches (2352)",570,null,null,1,1,2824,"Instructional Coaches (2352)",570,null,1,2824,"Instructional Coaches (2352)",570]
[2825,"Stipends for Teachers Providing Instructional Coaching (2354)",570,null,null,1,1,2825,"Stipends for Teachers Providing Instructional Coaching (2354)",571,null,null,1,1,2825,"Stipends for Teachers Providing Instructional Coaching (2354)",571,null,1,2825,"Stipends for Teachers Providing Instructional Coaching (2354)",571]
[2826,"Costs for Instructional Staff to Attend Prof. Development (2356)",571,null,null,1,1,2826,"Costs for Instructional Staff to Attend Prof. Development (2356)",572,null,null,1,1,2826,"Costs for Instructional Staff to Attend Prof. Development (2356)",572,null,1,2826,"Costs for Instructional Staff to Attend Prof. Development (2356)",572]
[2827,"Outside Professional Development for Instructional Staff (2358)",572,null,null,1,1,2827,"Outside Professional Development for Instructional Staff (2358)",573,null,null,1,1,2827,"Outside Professional Development for Instructional Staff (2358)",573,null,1,2827,"Outside Professional Development for Instructional Staff (2358)",573]
[2828,"Textbooks (2410)",573,null,null,1,1,2828,"Textbooks (2410)",574,null,null,1,1,2828,"Textbooks (2410)",574,null,1,2828,"Textbooks (2410)",574]
[2829,"Other Instructional Materials (2415)",574,null,null,1,1,2829,"Other Instructional Materials (2415)",575,null,null,1,1,2829,"Other Instructional Materials (2415)",575,null,1,2829,"Other Instructional Materials (2415)",575]
[2830,"Instructional Equipment (2420)",575,null,null,1,1,2830,"Instructional Equipment (2420)",576,null,null,1,1,2830,"Instructional Equipment (2420)",576,null,1,2830,"Instructional Equipment (2420)",576]
[2831,"General Supplies (2430)",576,null,null,1,1,2831,"General Supplies (2430)",577,null,null,1,1,2831,"General Supplies (2430)",577,null,1,2831,"General Supplies (2430)",577]
[2832,"Other Instructional Services (2440)",577,null,null,1,1,2832,"Other Instructional Services (2440)",578,null,null,1,1,2832,"Other Instructional Services (2440)",578,null,1,2832,"Other Instructional Services (2440)",578]
[2833,"Instructional Hardware –Student and Staff Devices (computers) (2451)",578,null,null,1,1,2833,"Instructional Hardware –Student and Staff Devices (computers) (2451)",579,null,null,1,1,2833,"Instructional Hardware –Student and Staff Devices (computers) (2451)",579,null,1,2833,"Instructional Hardware –Student and Staff Devices (computers) (2451)",579]
[2834,"Instructional Hardware—All Other (2453)",579,null,null,1,1,2834,"Instructional Hardware—All Other (2453)",580,null,null,1,1,2834,"Instructional Hardware—All Other (2453)",580,null,1,2834,"Instructional Hardware—All Other (2453)",580]
[2835,"Instructional Software and Other Instructional Materials (2455)",580,null,null,1,1,2835,"Instructional Software and Other Instructional Materials (2455)",581,null,null,1,1,2835,"Instructional Software and Other Instructional Materials (2455)",581,null,1,2835,"Instructional Software and Other Instructional Materials (2455)",581]
[2836,"Guidance Counselors and Adjustment Counselors (2710)",581,null,null,1,1,2836,"Guidance Counselors and Adjustment Counselors (2710)",582,null,null,1,1,2836,"Guidance Counselors and Adjustment Counselors (2710)",582,null,1,2836,"Guidance Counselors and Adjustment Counselors (2710)",582]
[2900,"Testing and Assessment (2720)",582,null,null,1,1,2900,"Testing and Assessment (2720)",583,null,null,1,1,2900,"Testing and Assessment (2720)",583,null,1,2900,"Testing and Assessment (2720)",583]
[2901,"Psychological Services (2800)",583,null,null,1,1,2901,"Psychological Services (2800)",584,null,null,1,1,2901,"Psychological Services (2800)",584,null,1,2901,"Psychological Services (2800)",584]
[2902,"TOTAL INSTRUCTION (2000)",584,null,null,1,1,2902,"TOTAL INSTRUCTION (2000)",585,null,null,1,1,2902,"TOTAL INSTRUCTION (2000)",585,null,1,2902,"TOTAL INSTRUCTION (2000)",585]
[2910,"Attendance and Parent Liaison Services (3100)",586,null,null,1,1,2910,"Attendance and Parent Liaison Services (3100)",587,null,null,1,1,2910,"Attendance and Parent Liaison Services (3100)",587,null,1,2910,"Attendance and Parent Liaison Services (3100)",587]
[2920,"Medical/Health Services (3200)",587,null,null,1,1,2920,"Medical/Health Services (3200)",588,null,null,1,1,2920,"Medical/Health Services (3200)",588,null,1,2920,"Medical/Health Services (3200)",588]
[2930,"Transportation Services (3300)",588,null,null,1,1,2930,"Transportation Services (3300)",589,null,null,1,1,2930,"Transportation Services (3300)",589,null,1,2930,"Transportation Services (3300)",589]
[2940,"Food Services (3400)",589,null,null,1,1,2940,"Food Services (3400)",590,null,null,1,1,2940,"Food Services (3400)",590,null,1,2940,"Food Services (3400)",590]
[2950,"Athletics (3510)",590,null,null,1,1,2950,"Athletics (3510)",591,null,null,1,1,2950,"Athletics (3510)",591,null,1,2950,"Athletics (3510)",591]
[2960,"Other Student Body Activities (3520)",591,null,null,1,1,2960,"Other Student Body Activities (3520)",592,null,null,1,1,2960,"Other Student Body Activities (3520)",592,null,1,2960,"Other Student Body Activities (3520)",592]
[2965,"School Security  (3600)",592,null,null,1,1,2965,"School Security  (3600)",593,null,null,1,1,2965,"School Security  (3600)",593,null,1,2965,"School Security  (3600)",593]
[2971,"Custodial Services (4110)",593,null,null,1,1,2971,"Custodial Services (4110)",594,null,null,1,1,2971,"Custodial Services (4110)",594,null,1,2971,"Custodial Services (4110)",594]
[2972,"Heating of Buildings (4120)",594,null,null,1,1,2972,"Heating of Buildings (4120)",595,null,null,1,1,2972,"Heating of Buildings (4120)",595,null,1,2972,"Heating of Buildings (4120)",595]
[2973,"Utility Services (4130)",595,null,null,1,1,2973,"Utility Services (4130)",596,null,null,1,1,2973,"Utility Services (4130)",596,null,1,2973,"Utility Services (4130)",596]
[2974,"Maintenance of Grounds (4210)",596,null,null,1,1,2974,"Maintenance of Grounds (4210)",597,null,null,1,1,2974,"Maintenance of Grounds (4210)",597,null,1,2974,"Maintenance of Grounds (4210)",597]
[2975,"Maintenance of Buildings (4220)",597,null,null,1,1,2975,"Maintenance of Buildings (4220)",598,null,null,1,1,2975,"Maintenance of Buildings (4220)",598,null,1,2975,"Maintenance of Buildings (4220)",598]
[2976,"Building Security System (4225)",598,null,null,1,1,2976,"Building Security System (4225)",599,null,null,1,1,2976,"Building Security System (4225)",599,null,1,2976,"Building Security System (4225)",599]
[2977,"Maintenance of Equipment (4230)",599,null,null,1,1,2977,"Maintenance of Equipment (4230)",600,null,null,1,1,2977,"Maintenance of Equipment (4230)",600,null,1,2977,"Maintenance of Equipment (4230)",600]
[2980,"Extraordinary Maintenance (4300)   ",600,null,null,1,1,2980,"Extraordinary Maintenance (4300)   ",601,null,null,1,1,2980,"Extraordinary Maintenance (4300)   ",601,null,1,2980,"Extraordinary Maintenance (4300)   ",601]
[2982,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",601,null,null,1,1,2982,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",602,null,null,1,1,2982,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",602,null,1,2982,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",602]
[2984,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",602,null,null,1,1,2984,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",603,null,null,1,1,2984,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",603,null,1,2984,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",603]
[2991,"Employer Retirement Contributions (5100)",603,null,null,1,1,2991,"Employer Retirement Contributions (5100)",604,null,null,1,1,2991,"Employer Retirement Contributions (5100)",604,null,1,2991,"Employer Retirement Contributions (5100)",604]
[2992,"Employee Separation Costs (5150)",604,null,null,1,1,2992,"Employee Separation Costs (5150)",605,null,null,1,1,2992,"Employee Separation Costs (5150)",605,null,1,2992,"Employee Separation Costs (5150)",605]
[2993,"Insurance for Active Employees (5200)",605,null,null,1,1,2993,"Insurance for Active Employees (5200)",606,null,null,1,1,2993,"Insurance for Active Employees (5200)",606,null,1,2993,"Insurance for Active Employees (5200)",606]
[2994,"Insurance for Retired School Employees (5250)",606,null,null,1,1,2994,"Insurance for Retired School Employees (5250)",607,null,null,1,1,2994,"Insurance for Retired School Employees (5250)",607,null,1,2994,"Insurance for Retired School Employees (5250)",607]
[2995,"Other Non-Employee Insurance (5260)",607,null,null,1,1,2995,"Other Non-Employee Insurance (5260)",608,null,null,1,1,2995,"Other Non-Employee Insurance (5260)",608,null,1,2995,"Other Non-Employee Insurance (5260)",608]
[3012,"Rental Lease of Equipment (5300)   ",608,null,null,1,1,3012,"Rental Lease of Equipment (5300)   ",609,null,null,1,1,3012,"Rental Lease of Equipment (5300)   ",609,null,1,3012,"Rental Lease of Equipment (5300)   ",609]
[3014,"Rental Lease  of Buildings (5350)",609,null,null,1,1,3014,"Rental Lease  of Buildings (5350)",610,null,null,1,1,3014,"Rental Lease  of Buildings (5350)",610,null,1,3014,"Rental Lease  of Buildings (5350)",610]
[3022,"Short Term Interest RAN's (5400)",610,null,null,1,1,3022,"Short Term Interest RAN's (5400)",611,null,null,1,1,3022,"Short Term Interest RAN's (5400)",611,null,1,3022,"Short Term Interest RAN's (5400)",611]
[3024,"Short Term Interest BAN'S (5450)",611,null,null,1,1,3024,"Short Term Interest BAN'S (5450)",612,null,null,1,1,3024,"Short Term Interest BAN'S (5450)",612,null,1,3024,"Short Term Interest BAN'S (5450)",612]
[3026,"Other Fixed Charges (5500)",612,null,null,1,1,3026,"Other Fixed Charges (5500)",613,null,null,1,1,3026,"Other Fixed Charges (5500)",613,null,1,3026,"Other Fixed Charges (5500)",613]
[3028,"School Crossing Guards (5550)",613,null,null,1,1,3028,"School Crossing Guards (5550)",614,null,null,1,1,3028,"School Crossing Guards (5550)",614,null,1,3028,"School Crossing Guards (5550)",614]
[3030,"Indirect Cost Transfers",614,null,null,1,1,3030,"Indirect Cost Transfers",615,null,null,1,1,3030,"Indirect Cost Transfers",615,null,1,3030,"Indirect Cost Transfers",615]
[3042,"Civic Activities And Community Services (6200)",615,null,null,1,1,3042,"Civic Activities And Community Services (6200)",616,null,null,1,1,3042,"Civic Activities And Community Services (6200)",616,null,1,3042,"Civic Activities And Community Services (6200)",616]
[3044,"Recreation Services (6300)",616,null,null,1,1,3044,"Recreation Services (6300)",617,null,null,1,1,3044,"Recreation Services (6300)",617,null,1,3044,"Recreation Services (6300)",617]
[3046,"Health Services to Non-Public Schools (6800)",617,null,null,1,1,3046,"Health Services to Non-Public Schools (6800)",618,null,null,1,1,3046,"Health Services to Non-Public Schools (6800)",618,null,1,3046,"Health Services to Non-Public Schools (6800)",618]
[3048,"Transportation To Non-Public Schools (6900)",618,null,null,1,1,3048,"Transportation To Non-Public Schools (6900)",619,null,null,1,1,3048,"Transportation To Non-Public Schools (6900)",619,null,1,3048,"Transportation To Non-Public Schools (6900)",619]
[3052,"Purchase of Land & Buildings (7100, 7200)",619,null,null,1,1,3052,"Purchase of Land & Buildings (7100, 7200)",620,null,null,1,1,3052,"Purchase of Land & Buildings (7100, 7200)",620,null,1,3052,"Purchase of Land & Buildings (7100, 7200)",620]
[3054,"Equipment (7300, 7400)",620,null,null,1,1,3054,"Equipment (7300, 7400)",621,null,null,1,1,3054,"Equipment (7300, 7400)",621,null,1,3054,"Equipment (7300, 7400)",621]
[3056,"Capital Technology (7350)",621,null,null,1,1,3056,"Capital Technology (7350)",622,null,null,1,1,3056,"Capital Technology (7350)",622,null,1,3056,"Capital Technology (7350)",622]
[3058,"Motor Vehicles (7500, 7600)",622,null,null,{"$f":"IF(B522=I522,1,0)","v":1},1,3058,"Motor Vehicles (7500, 7600)",623,null,null,{"$f":"IF(I522=P522,1,0)","v":1},1,3058,"Motor Vehicles (7500, 7600)",623,null,1,3058,"Motor Vehicles (7500, 7600)",623]
[3062,"Debt Retirement/Sch Construction (8100)",623,null,null,1,1,3062,"Debt Retirement/Sch Construction (8100)",624,null,null,1,1,3062,"Debt Retirement/Sch Construction (8100)",624,null,{"$f":"IF(U523=P523,1,0)","v":1},3062,"Debt Retirement/Sch Construction (8100)",624]
[3064,"Debt Service/Sch Construction (8200)",624,null,null,1,1,3064,"Debt Service/Sch Construction (8200)",625,null,null,1,1,3064,"Debt Service/Sch Construction (8200)",625,null,1,3064,"Debt Service/Sch Construction (8200)",625]
[3066,"Debt Service/Educ. & Other (8400, 8600)",625,null,null,1,1,3066,"Debt Service/Educ. & Other (8400, 8600)",626,null,null,1,1,3066,"Debt Service/Educ. & Other (8400, 8600)",626,null,1,3066,"Debt Service/Educ. & Other (8400, 8600)",626]
[3072,"Tuition to Mass. Public Schools (9100)",626,null,null,1,1,3072,"Tuition to Mass. Public Schools (9100)",627,null,null,1,1,3072,"Tuition to Mass. Public Schools (9100)",627,null,1,3072,"Tuition to Mass. Public Schools (9100)",627]
[3075,"Tuition to Horace Mann Charter Schools (9125)",627,null,null,1,1,3075,"Tuition to Horace Mann Charter Schools (9125)",628,null,null,1,1,3075,"Tuition to Horace Mann Charter Schools (9125)",628,null,1,3075,"Tuition to Horace Mann Charter Schools (9125)",628]
[3076,"Tuition to Out-of-State Schools (9200)",628,null,null,1,1,3076,"Tuition to Out-of-State Schools (9200)",629,null,null,1,1,3076,"Tuition to Out-of-State Schools (9200)",629,null,1,3076,"Tuition to Out-of-State Schools (9200)",629]
[3077,"Tuition to Non-Public Schools (9300)",629,null,null,1,1,3077,"Tuition to Non-Public Schools (9300)",630,null,null,1,1,3077,"Tuition to Non-Public Schools (9300)",630,null,1,3077,"Tuition to Non-Public Schools (9300)",630]
[3078,"Tuition to Collaboratives (9400)",630,null,null,1,1,3078,"Tuition to Collaboratives (9400)",631,null,null,1,1,3078,"Tuition to Collaboratives (9400)",631,null,1,3078,"Tuition to Collaboratives (9400)",631]
[3080,"TOTAL GRANT & SPECIAL FUND EXPENDITURES",631,null,null,1,1,3080,"TOTAL GRANT & SPECIAL FUND EXPENDITURES",632,null,null,1,1,3080,"TOTAL GRANT & SPECIAL FUND EXPENDITURES",632,null,1,3080,"TOTAL GRANT & SPECIAL FUND EXPENDITURES",632]
[3100,null,640,null,null,1,1,3100,null,640,null,null,1,1,3100,0,640,null,1,3100,null,640]
[3110,null,641,null,null,1,1,3110,null,641,null,null,1,1,3110,0,641,null,1,3110,null,641]
[3120,null,642,null,null,1,1,3120,null,642,null,null,1,1,3120,0,642,null,1,3120,null,642]
[3130,null,643,null,null,1,1,3130,null,643,null,null,1,1,3130,0,643,null,1,3130,null,643]
[3140,null,644,null,null,1,1,3140,null,644,null,null,1,1,3140,0,644,null,1,3140,null,644]
[3150,null,645,null,null,1,1,3150,null,645,null,null,1,1,3150,0,645,null,1,3150,null,645]
[3160,null,646,null,null,1,1,3160,null,646,null,null,1,1,3160,0,646,null,1,3160,null,646]
[3170,null,647,null,null,1,1,3170,null,647,null,null,1,1,3170,0,647,null,1,3170,null,647]
[3180,null,648,null,null,1,1,3180,null,648,null,null,1,1,3180,0,648,null,1,3180,null,648]
[3190,null,649,null,null,1,1,3190,null,649,null,null,1,1,3190,0,649,null,1,3190,null,649]
[3200,null,650,null,null,1,1,3200,null,650,null,null,1,1,3200,0,650,null,1,3200,null,650]
[3210,null,651,null,null,1,1,3210,null,651,null,null,1,1,3210,0,651,null,1,3210,null,651]
[3220,null,652,null,null,1,1,3220,null,652,null,null,1,1,3220,0,652,null,1,3220,null,652]
[3230,null,653,null,null,1,1,3230,null,653,null,null,1,1,3230,0,653,null,1,3230,null,653]
[3240,null,654,null,null,1,1,3240,null,654,null,null,1,1,3240,0,654,null,1,3240,null,654]
[3250,null,655,null,null,1,1,3250,null,655,null,null,1,1,3250,0,655,null,1,3250,null,655]
[3260,null,656,null,null,1,1,3260,null,656,null,null,1,1,3260,0,656,null,1,3260,null,656]
[3270,null,657,null,null,1,1,3270,null,657,null,null,1,1,3270,0,657,null,1,3270,null,657]
[3280,null,658,null,null,1,1,3280,null,658,null,null,1,1,3280,0,658,null,1,3280,null,658]
[3290,null,659,null,null,1,1,3290,null,659,null,null,1,1,3290,0,659,null,1,3290,null,659]
[3300,null,660,null,null,1,1,3300,null,660,null,null,1,1,3300,0,660,null,1,3300,null,660]
[3310,null,661,null,null,1,1,3310,null,661,null,null,1,1,3310,0,661,null,1,3310,null,661]
[3320,null,662,null,null,1,1,3320,null,662,null,null,1,1,3320,0,662,null,1,3320,null,662]
[3330,null,663,null,null,1,1,3330,null,663,null,null,1,1,3330,0,663,null,1,3330,null,663]
[3340,null,664,null,null,1,1,3340,null,664,null,null,1,1,3340,0,664,null,1,3340,null,664]
[3350,null,665,null,null,1,1,3350,null,665,null,null,1,1,3350,0,665,null,1,3350,null,665]
[3360,null,666,null,null,1,1,3360,null,666,null,null,1,1,3360,0,666,null,1,3360,null,666]
[3370,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",667,null,null,1,1,3370,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",667,null,null,1,1,3370,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",667,null,1,3370,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",667]
[3401,"Professional Salaries (01)",676,null,null,1,1,3401,"Professional Salaries (01)",676,null,null,1,1,3401,"Professional Salaries (01)",676,null,1,3401,"Professional Salaries (01)",676]
[3402,"Clerical Salaries (02)",677,null,null,1,1,3402,"Clerical Salaries (02)",677,null,null,1,1,3402,"Clerical Salaries (02)",677,null,1,3402,"Clerical Salaries (02)",677]
[3403,"Other Salaries (03)",678,null,null,1,1,3403,"Other Salaries (03)",678,null,null,1,1,3403,"Other Salaries (03)",678,null,1,3403,"Other Salaries (03)",678]
[3404,"Contracted Services (04)",679,null,null,1,1,3404,"Contracted Services (04)",679,null,null,1,1,3404,"Contracted Services (04)",679,null,1,3404,"Contracted Services (04)",679]
[3405,"Supplies and Materials (05)",680,null,null,1,1,3405,"Supplies and Materials (05)",680,null,null,1,1,3405,"Supplies and Materials (05)",680,null,1,3405,"Supplies and Materials (05)",680]
[3406,"Other Expenses (06)",681,null,null,1,1,3406,"Other Expenses (06)",681,null,null,1,1,3406,"Other Expenses (06)",681,null,1,3406,"Other Expenses (06)",681]
[3409,"Sub-total",682,null,null,1,1,3409,"Sub-total",682,null,null,1,1,3409,"Sub-total",682,null,1,3409,"Sub-total",682]
[3411,"Professional Salaries (01)",684,null,null,1,1,3411,"Professional Salaries (01)",684,null,null,1,1,3411,"Professional Salaries (01)",684,null,1,3411,"Professional Salaries (01)",684]
[3412,"Clerical Salaries (02)",685,null,null,1,1,3412,"Clerical Salaries (02)",685,null,null,1,1,3412,"Clerical Salaries (02)",685,null,1,3412,"Clerical Salaries (02)",685]
[3413,"Other Salaries (03)",686,null,null,1,1,3413,"Other Salaries (03)",686,null,null,1,1,3413,"Other Salaries (03)",686,null,1,3413,"Other Salaries (03)",686]
[3414,"Contracted Services (04)",687,null,null,1,1,3414,"Contracted Services (04)",687,null,null,1,1,3414,"Contracted Services (04)",687,null,1,3414,"Contracted Services (04)",687]
[3415,"Supplies and Materials (05)",688,null,null,1,1,3415,"Supplies and Materials (05)",688,null,null,1,1,3415,"Supplies and Materials (05)",688,null,1,3415,"Supplies and Materials (05)",688]
[3416,"Other Expenses (06)",689,null,null,1,1,3416,"Other Expenses (06)",689,null,null,1,1,3416,"Other Expenses (06)",689,null,1,3416,"Other Expenses (06)",689]
[3419,"Sub-total",690,null,null,1,1,3419,"Sub-total",690,null,null,1,1,3419,"Sub-total",690,null,1,3419,"Sub-total",690]
[3421,"Professional Salaries (01)",692,null,null,1,1,3421,"Professional Salaries (01)",692,null,null,1,1,3421,"Professional Salaries (01)",692,null,1,3421,"Professional Salaries (01)",692]
[3422,"Clerical Salaries (02)",693,null,null,1,1,3422,"Clerical Salaries (02)",693,null,null,1,1,3422,"Clerical Salaries (02)",693,null,1,3422,"Clerical Salaries (02)",693]
[3423,"Other Salaries (03)",694,null,null,1,1,3423,"Other Salaries (03)",694,null,null,1,1,3423,"Other Salaries (03)",694,null,1,3423,"Other Salaries (03)",694]
[3424,"Contracted Services (04)",695,null,null,1,1,3424,"Contracted Services (04)",695,null,null,1,1,3424,"Contracted Services (04)",695,null,1,3424,"Contracted Services (04)",695]
[3425,"Supplies and Materials (05)",696,null,null,1,1,3425,"Supplies and Materials (05)",696,null,null,1,1,3425,"Supplies and Materials (05)",696,null,1,3425,"Supplies and Materials (05)",696]
[3426,"Other Expenses (06)",697,null,null,1,1,3426,"Other Expenses (06)",697,null,null,1,1,3426,"Other Expenses (06)",697,null,1,3426,"Other Expenses (06)",697]
[3427,"Sub-total",698,null,null,1,1,3427,"Sub-total",698,null,null,1,1,3427,"Sub-total",698,null,1,3427,"Sub-total",698]
[3428,"Professional Salaries (01)",700,null,null,1,1,3428,"Professional Salaries (01)",700,null,null,1,1,3428,"Professional Salaries (01)",700,null,1,3428,"Professional Salaries (01)",700]
[3429,"Clerical Salaries (02)",701,null,null,1,1,3429,"Clerical Salaries (02)",701,null,null,1,1,3429,"Clerical Salaries (02)",701,null,1,3429,"Clerical Salaries (02)",701]
[3430,"Other Salaries (03)",702,null,null,1,1,3430,"Other Salaries (03)",702,null,null,1,1,3430,"Other Salaries (03)",702,null,1,3430,"Other Salaries (03)",702]
[3431,"Contracted Services (04)",703,null,null,1,1,3431,"Contracted Services (04)",703,null,null,1,1,3431,"Contracted Services (04)",703,null,1,3431,"Contracted Services (04)",703]
[3432,"Supplies and Materials (05)",704,null,null,1,1,3432,"Supplies and Materials (05)",704,null,null,1,1,3432,"Supplies and Materials (05)",704,null,1,3432,"Supplies and Materials (05)",704]
[3433,"Other Expenses (06)",705,null,null,{"$f":"IF(B586=I586,1,0)","v":1},1,3433,"Other Expenses (06)",705,null,null,{"$f":"IF(I586=P586,1,0)","v":1},1,3433,"Other Expenses (06)",705,null,1,3433,"Other Expenses (06)",705]
[3434,"Sub-total",706,null,null,1,1,3434,"Sub-total",706,null,null,1,1,3434,"Sub-total",706,null,{"$f":"IF(U587=P587,1,0)","v":1},3434,"Sub-total",706]
[3444,"Contracted Services (04)",708,null,null,1,1,3444,"Contracted Services (04)",708,null,null,1,1,3444,"Contracted Services (04)",708,null,1,3444,"Contracted Services (04)",708]
[3445,"Supplies and Materials (05)",709,null,null,1,1,3445,"Supplies and Materials (05)",709,null,null,1,1,3445,"Supplies and Materials (05)",709,null,1,3445,"Supplies and Materials (05)",709]
[3446,"Other Expenses (06)",710,null,null,1,1,3446,"Other Expenses (06)",710,null,null,1,1,3446,"Other Expenses (06)",710,null,1,3446,"Other Expenses (06)",710]
[3449,"Sub-total",711,null,null,1,1,3449,"Sub-total",711,null,null,1,1,3449,"Sub-total",711,null,1,3449,"Sub-total",711]
[3450,"Professional Salaries (01)",713,null,null,1,1,3450,"Professional Salaries (01)",713,null,null,1,1,3450,"Professional Salaries (01)",713,null,1,3450,"Professional Salaries (01)",713]
[3452,"Professional Salaries (01)",715,null,null,1,1,3452,"Professional Salaries (01)",715,null,null,1,1,3452,"Professional Salaries (01)",715,null,1,3452,"Professional Salaries (01)",715]
[3453,"Clerical Salaries (02)",716,null,null,1,1,3453,"Clerical Salaries (02)",716,null,null,1,1,3453,"Clerical Salaries (02)",716,null,1,3453,"Clerical Salaries (02)",716]
[3454,"Other Salaries (03)",717,null,null,1,1,3454,"Other Salaries (03)",717,null,null,1,1,3454,"Other Salaries (03)",717,null,1,3454,"Other Salaries (03)",717]
[3455,"Contracted Services (04)",718,null,null,1,1,3455,"Contracted Services (04)",718,null,null,1,1,3455,"Contracted Services (04)",718,null,1,3455,"Contracted Services (04)",718]
["--","NO LINE ITEM IN FISCAL YEAR","--","NLI",null,0,1,3456,"Supplies and Materials (05)",719,"new in fy21",null,1,1,3456,"Supplies and Materials (05)",719,null,1,3456,"Supplies and Materials (05)",719]
[3456,"Other Expenses (06)",719,"new in fy20",null,1,1,3457,"Other Expenses (06)",720,null,null,1,1,3457,"Other Expenses (06)",720,null,1,3457,"Other Expenses (06)",720]
[3459,"Sub-total",720,null,null,1,1,3459,"Sub-total",721,null,null,1,1,3459,"Sub-total",721,null,1,3459,"Sub-total",721]
[3462,"Professional Salaries (01)",722,null,null,1,1,3462,"Professional Salaries (01)",723,null,null,1,1,3462,"Professional Salaries (01)",723,null,1,3462,"Professional Salaries (01)",723]
[3463,"Other Salaries (03)",723,null,null,1,1,3463,"Other Salaries (03)",724,null,null,1,1,3463,"Other Salaries (03)",724,null,1,3463,"Other Salaries (03)",724]
[3464,"Contracted Services (04)",724,null,null,1,1,3464,"Contracted Services (04)",725,null,null,1,1,3464,"Contracted Services (04)",725,null,1,3464,"Contracted Services (04)",725]
[3465,"Sub-total",725,null,null,1,1,3465,"Sub-total",726,null,null,1,1,3465,"Sub-total",726,null,1,3465,"Sub-total",726]
[3467,"Other Salaries (03)",727,null,null,1,1,3467,"Other Salaries (03)",728,null,null,1,1,3467,"Other Salaries (03)",728,null,1,3467,"Other Salaries (03)",728]
[3468,"Contracted Services (04)",728,null,null,1,1,3468,"Contracted Services (04)",729,null,null,1,1,3468,"Contracted Services (04)",729,null,1,3468,"Contracted Services (04)",729]
[3469,"Sub-total",729,null,null,1,1,3469,"Sub-total",730,null,null,1,1,3469,"Sub-total",730,null,1,3469,"Sub-total",730]
[3473,"Other Salaries (03)",731,null,null,1,1,3473,"Other Salaries (03)",732,null,null,1,1,3473,"Other Salaries (03)",732,null,1,3473,"Other Salaries (03)",732]
[3474,"Contracted Services (04)",732,null,null,1,1,3474,"Contracted Services (04)",733,null,null,1,1,3474,"Contracted Services (04)",733,null,1,3474,"Contracted Services (04)",733]
[3475,"Sub-total",733,null,null,1,1,3475,"Sub-total",734,null,null,1,1,3475,"Sub-total",734,null,1,3475,"Sub-total",734]
[3476,"Professional Salaries (01)",735,null,null,1,1,3476,"Professional Salaries (01)",736,null,null,1,1,3476,"Professional Salaries (01)",736,null,1,3476,"Professional Salaries (01)",736]
[3477,"Clerical Salaries (02)",736,null,null,1,null,3477,"Clerical Salaries (02)",737,null,null,1,null,3477,"Clerical Salaries (02)",737,null,1,3477,"Clerical Salaries (02)",737]
[3478,"Other Salaries (03)",737,null,null,1,1,3478,"Other Salaries (03)",738,null,null,1,1,3478,"Other Salaries (03)",738,null,1,3478,"Other Salaries (03)",738]
[3479,"Sub-total",738,null,null,1,1,3479,"Sub-total",739,null,null,1,1,3479,"Sub-total",739,null,1,3479,"Sub-total",739]
[3481,"Contracted Services (04)",740,null,null,1,1,3481,"Contracted Services (04)",741,null,null,1,1,3481,"Contracted Services (04)",741,null,1,3481,"Contracted Services (04)",741]
[3482,"Supplies and Materials (05)",741,null,null,1,1,3482,"Supplies and Materials (05)",742,null,null,1,1,3482,"Supplies and Materials (05)",742,null,1,3482,"Supplies and Materials (05)",742]
[3485,"Other Expenses (06)",742,null,null,1,1,3485,"Other Expenses (06)",743,null,null,1,1,3485,"Other Expenses (06)",743,null,1,3485,"Other Expenses (06)",743]
[3486,"Sub-total",743,null,null,1,1,3486,"Sub-total",744,null,null,1,1,3486,"Sub-total",744,null,1,3486,"Sub-total",744]
[3487,"Professional Salaries (01)",745,null,null,1,1,3487,"Professional Salaries (01)",746,null,null,1,1,3487,"Professional Salaries (01)",746,null,1,3487,"Professional Salaries (01)",746]
[3488,"Clerical Salaries (02)",746,null,null,1,1,3488,"Clerical Salaries (02)",747,null,null,1,1,3488,"Clerical Salaries (02)",747,null,1,3488,"Clerical Salaries (02)",747]
[3489,"Other Salaries (03)",747,null,null,1,1,3489,"Other Salaries (03)",748,null,null,1,1,3489,"Other Salaries (03)",748,null,1,3489,"Other Salaries (03)",748]
[3490,"Contracted Services (04)",748,null,null,1,1,3490,"Contracted Services (04)",749,null,null,1,1,3490,"Contracted Services (04)",749,null,1,3490,"Contracted Services (04)",749]
[3491,"Supplies and Materials (05)",749,null,null,1,1,3491,"Supplies and Materials (05)",750,null,null,1,1,3491,"Supplies and Materials (05)",750,null,1,3491,"Supplies and Materials (05)",750]
[3492,"Other Expenses (06)",750,null,null,1,1,3492,"Other Expenses (06)",751,null,null,1,1,3492,"Other Expenses (06)",751,null,1,3492,"Other Expenses (06)",751]
[3493,"Sub-total",751,null,null,1,1,3493,"Sub-total",752,null,null,1,1,3493,"Sub-total",752,null,1,3493,"Sub-total",752]
[3494,"Professional Salaries (01)",753,null,null,1,1,3494,"Professional Salaries (01)",754,null,null,1,1,3494,"Professional Salaries (01)",754,null,1,3494,"Professional Salaries (01)",754]
[3495,"Contracted Services (04)",754,null,null,1,1,3495,"Contracted Services (04)",755,null,null,1,1,3495,"Contracted Services (04)",755,null,1,3495,"Contracted Services (04)",755]
[3496,"Supplies and Materials (05)",755,null,null,1,1,3496,"Supplies and Materials (05)",756,null,null,1,1,3496,"Supplies and Materials (05)",756,null,1,3496,"Supplies and Materials (05)",756]
[3497,"Other Expenses (06)",756,null,null,1,1,3497,"Other Expenses (06)",757,null,null,1,1,3497,"Other Expenses (06)",757,null,1,3497,"Other Expenses (06)",757]
[3498,"Sub-total",757,null,null,1,1,3498,"Sub-total",758,null,null,1,1,3498,"Sub-total",758,null,1,3498,"Sub-total",758]
[3499,"Professional Salaries (01)",759,null,null,1,1,3499,"Professional Salaries (01)",760,null,null,1,1,3499,"Professional Salaries (01)",760,null,1,3499,"Professional Salaries (01)",760]
[3501,"Professional Salaries (01)",761,null,null,1,1,3501,"Professional Salaries (01)",762,null,null,1,1,3501,"Professional Salaries (01)",762,null,1,3501,"Professional Salaries (01)",762]
[3502,"Other Salaries (03)",762,null,null,1,1,3502,"Other Salaries (03)",763,null,null,1,1,3502,"Other Salaries (03)",763,null,1,3502,"Other Salaries (03)",763]
[3503,"Supplies and Materials (05)",763,null,null,1,1,3503,"Supplies and Materials (05)",764,null,null,1,1,3503,"Supplies and Materials (05)",764,null,1,3503,"Supplies and Materials (05)",764]
[3504,"Other Expenses (06)",764,null,null,1,1,3504,"Other Expenses (06)",765,null,null,1,1,3504,"Other Expenses (06)",765,null,1,3504,"Other Expenses (06)",765]
[3505,"Sub-total",765,null,null,1,1,3505,"Sub-total",766,null,null,1,1,3505,"Sub-total",766,null,1,3505,"Sub-total",766]
[3506,"Contracted Services (04)",767,null,null,1,1,3506,"Contracted Services (04)",768,null,null,1,1,3506,"Contracted Services (04)",768,null,1,3506,"Contracted Services (04)",768]
[3507,"Supplies and Materials (05)",768,null,null,1,1,3507,"Supplies and Materials (05)",769,null,null,1,1,3507,"Supplies and Materials (05)",769,null,1,3507,"Supplies and Materials (05)",769]
[3508,"Other Expenses (06)",769,null,null,1,1,3508,"Other Expenses (06)",770,null,null,1,1,3508,"Other Expenses (06)",770,null,1,3508,"Other Expenses (06)",770]
[3509,"Sub-total",770,null,null,1,1,3509,"Sub-total",771,null,null,1,1,3509,"Sub-total",771,null,1,3509,"Sub-total",771]
[3511,"Supplies and Materials (05)",772,null,null,1,1,3511,"Supplies and Materials (05)",773,null,null,1,1,3511,"Supplies and Materials (05)",773,null,1,3511,"Supplies and Materials (05)",773]
[3514,"Contracted Services (04)",774,null,null,1,1,3514,"Contracted Services (04)",775,null,null,1,1,3514,"Contracted Services (04)",775,null,1,3514,"Contracted Services (04)",775]
[3515,"Supplies and Materials (05)",775,null,null,1,1,3515,"Supplies and Materials (05)",776,null,null,1,1,3515,"Supplies and Materials (05)",776,null,1,3515,"Supplies and Materials (05)",776]
[3516,"Other Expenses (06)",776,null,null,1,1,3516,"Other Expenses (06)",777,null,null,1,1,3516,"Other Expenses (06)",777,null,1,3516,"Other Expenses (06)",777]
[3519,"Sub-total",777,null,null,1,1,3519,"Sub-total",778,null,null,1,1,3519,"Sub-total",778,null,1,3519,"Sub-total",778]
[3524,"Contracted Services (04)",779,null,null,1,1,3524,"Contracted Services (04)",780,null,null,1,1,3524,"Contracted Services (04)",780,null,1,3524,"Contracted Services (04)",780]
[3525,"Supplies and Materials (05)",780,null,null,1,1,3525,"Supplies and Materials (05)",781,null,null,1,1,3525,"Supplies and Materials (05)",781,null,1,3525,"Supplies and Materials (05)",781]
[3526,"Other Expenses (06)",781,null,null,1,1,3526,"Other Expenses (06)",782,null,null,1,1,3526,"Other Expenses (06)",782,null,1,3526,"Other Expenses (06)",782]
[3529,"Sub-total",782,null,null,1,1,3529,"Sub-total",783,null,null,1,1,3529,"Sub-total",783,null,1,3529,"Sub-total",783]
[3535,"Supplies and Materials (05)",784,null,null,1,1,3535,"Supplies and Materials (05)",785,null,null,1,1,3535,"Supplies and Materials (05)",785,null,1,3535,"Supplies and Materials (05)",785]
[3540,"Other Salaries (03)",786,null,null,{"$f":"IF(B650=I650,1,0)","v":1},1,3540,"Other Salaries (03)",787,null,null,{"$f":"IF(I650=P650,1,0)","v":1},1,3540,"Other Salaries (03)",787,null,1,3540,"Other Salaries (03)",787]
[3541,"Contracted Services (04)",787,null,null,1,1,3541,"Contracted Services (04)",788,null,null,1,1,3541,"Contracted Services (04)",788,null,{"$f":"IF(U651=P651,1,0)","v":1},3541,"Contracted Services (04)",788]
[3542,"Supplies and Materials (05)",788,null,null,1,1,3542,"Supplies and Materials (05)",789,null,null,1,1,3542,"Supplies and Materials (05)",789,null,1,3542,"Supplies and Materials (05)",789]
[3543,"Other Expenses (06)",789,null,null,1,1,3543,"Other Expenses (06)",790,null,null,1,1,3543,"Other Expenses (06)",790,null,1,3543,"Other Expenses (06)",790]
[3544,"Sub-total",790,null,null,1,1,3544,"Sub-total",791,null,null,1,1,3544,"Sub-total",791,null,1,3544,"Sub-total",791]
[3545,"Contracted Services (04)",792,null,null,1,1,3545,"Contracted Services (04)",793,null,null,1,1,3545,"Contracted Services (04)",793,null,1,3545,"Contracted Services (04)",793]
[3546,"Supplies and Materials (05)",793,null,null,1,1,3546,"Supplies and Materials (05)",794,null,null,1,1,3546,"Supplies and Materials (05)",794,null,1,3546,"Supplies and Materials (05)",794]
[3547,"Other Expenses (06)",794,null,null,1,1,3547,"Other Expenses (06)",795,null,null,1,1,3547,"Other Expenses (06)",795,null,1,3547,"Other Expenses (06)",795]
[3548,"Sub-total",795,null,null,1,1,3548,"Sub-total",796,null,null,1,1,3548,"Sub-total",796,null,1,3548,"Sub-total",796]
[3549,"Contracted Services (04)",797,null,null,1,1,3549,"Contracted Services (04)",798,null,null,1,1,3549,"Contracted Services (04)",798,null,1,3549,"Contracted Services (04)",798]
[3550,"Supplies and Materials (05)",798,null,null,1,1,3550,"Supplies and Materials (05)",799,null,null,1,1,3550,"Supplies and Materials (05)",799,null,1,3550,"Supplies and Materials (05)",799]
[3551,"Other Expenses (06)",799,null,null,1,1,3551,"Other Expenses (06)",800,null,null,1,1,3551,"Other Expenses (06)",800,null,1,3551,"Other Expenses (06)",800]
[3552,"Sub-total",800,null,null,1,1,3552,"Sub-total",801,null,null,1,1,3552,"Sub-total",801,null,1,3552,"Sub-total",801]
[3553,"Contracted Services (04)",802,null,null,1,1,3553,"Contracted Services (04)",803,null,null,1,1,3553,"Contracted Services (04)",803,null,1,3553,"Contracted Services (04)",803]
[3554,"Supplies and Materials (05)",803,null,null,1,1,3554,"Supplies and Materials (05)",804,null,null,1,1,3554,"Supplies and Materials (05)",804,null,1,3554,"Supplies and Materials (05)",804]
[3555,"Other Expenses (06)",804,null,null,1,1,3555,"Other Expenses (06)",805,null,null,1,1,3555,"Other Expenses (06)",805,null,1,3555,"Other Expenses (06)",805]
[3556,"Sub-total",805,null,null,1,1,3556,"Sub-total",806,null,null,1,1,3556,"Sub-total",806,null,1,3556,"Sub-total",806]
[3561,"Professional Salaries (01)",807,null,null,1,1,3561,"Professional Salaries (01)",808,null,null,1,1,3561,"Professional Salaries (01)",808,null,1,3561,"Professional Salaries (01)",808]
[3562,"Clerical Salaries (02)",808,null,null,1,1,3562,"Clerical Salaries (02)",809,null,null,1,1,3562,"Clerical Salaries (02)",809,null,1,3562,"Clerical Salaries (02)",809]
[3563,"Other Salaries (03)",809,null,null,1,1,3563,"Other Salaries (03)",810,null,null,1,1,3563,"Other Salaries (03)",810,null,1,3563,"Other Salaries (03)",810]
[3564,"Contracted Services (04)",810,null,null,1,1,3564,"Contracted Services (04)",811,null,null,1,1,3564,"Contracted Services (04)",811,null,1,3564,"Contracted Services (04)",811]
[3565,"Supplies and Materials (05)",811,null,null,1,1,3565,"Supplies and Materials (05)",812,null,null,1,1,3565,"Supplies and Materials (05)",812,null,1,3565,"Supplies and Materials (05)",812]
[3566,"Other Expenses (06)",812,null,null,1,1,3566,"Other Expenses (06)",813,null,null,1,1,3566,"Other Expenses (06)",813,null,1,3566,"Other Expenses (06)",813]
[3569,"Sub-total",813,null,null,1,1,3569,"Sub-total",814,null,null,1,1,3569,"Sub-total",814,null,1,3569,"Sub-total",814]
[3571,"Professional Salaries (01)",815,null,null,1,1,3571,"Professional Salaries (01)",816,null,null,1,1,3571,"Professional Salaries (01)",816,null,1,3571,"Professional Salaries (01)",816]
[3572,"Clerical Salaries (02)",816,null,null,1,1,3572,"Clerical Salaries (02)",817,null,null,1,1,3572,"Clerical Salaries (02)",817,null,1,3572,"Clerical Salaries (02)",817]
[3573,"Other Salaries (03)",817,null,null,1,1,3573,"Other Salaries (03)",818,null,null,1,1,3573,"Other Salaries (03)",818,null,1,3573,"Other Salaries (03)",818]
[3574,"Contracted Services (04)",818,null,null,1,1,3574,"Contracted Services (04)",819,null,null,1,1,3574,"Contracted Services (04)",819,null,1,3574,"Contracted Services (04)",819]
[3575,"Supplies and Materials (05)",819,null,null,1,1,3575,"Supplies and Materials (05)",820,null,null,1,1,3575,"Supplies and Materials (05)",820,null,1,3575,"Supplies and Materials (05)",820]
[3576,"Other Expenses (06)",820,null,null,1,1,3576,"Other Expenses (06)",821,null,null,1,1,3576,"Other Expenses (06)",821,null,1,3576,"Other Expenses (06)",821]
[3579,"Sub-total",821,null,null,1,1,3579,"Sub-total",822,null,null,1,1,3579,"Sub-total",822,null,1,3579,"Sub-total",822]
[3581,"Professional Salaries (01)",823,null,null,1,1,3581,"Professional Salaries (01)",824,null,null,1,1,3581,"Professional Salaries (01)",824,null,1,3581,"Professional Salaries (01)",824]
[3582,"Clerical Salaries (02)",824,null,null,1,1,3582,"Clerical Salaries (02)",825,null,null,1,1,3582,"Clerical Salaries (02)",825,null,1,3582,"Clerical Salaries (02)",825]
[3583,"Other Salaries (03)",825,null,null,1,1,3583,"Other Salaries (03)",826,null,null,1,1,3583,"Other Salaries (03)",826,null,1,3583,"Other Salaries (03)",826]
[3584,"Contracted Services (04)",826,null,null,1,1,3584,"Contracted Services (04)",827,null,null,1,1,3584,"Contracted Services (04)",827,null,1,3584,"Contracted Services (04)",827]
[3585,"Supplies and Materials (05)",827,null,null,1,1,3585,"Supplies and Materials (05)",828,null,null,1,1,3585,"Supplies and Materials (05)",828,null,1,3585,"Supplies and Materials (05)",828]
[3586,"Other Expenses (06)",828,null,null,1,1,3586,"Other Expenses (06)",829,null,null,1,1,3586,"Other Expenses (06)",829,null,1,3586,"Other Expenses (06)",829]
[3589,"Sub-total",829,null,null,1,1,3589,"Sub-total",830,null,null,1,1,3589,"Sub-total",830,null,1,3589,"Sub-total",830]
[3599,"TOTAL INSTRUCTIONAL SERVICES (2000)",830,null,null,1,1,3599,"TOTAL INSTRUCTIONAL SERVICES (2000)",831,null,null,1,1,3599,"TOTAL INSTRUCTIONAL SERVICES (2000)",831,null,1,3599,"TOTAL INSTRUCTIONAL SERVICES (2000)",831]
[3601,"Professional Salaries (01)",840,null,null,1,1,3601,"Professional Salaries (01)",841,null,null,1,1,3601,"Professional Salaries (01)",841,null,1,3601,"Professional Salaries (01)",841]
[3602,"Clerical Salaries (02)",841,null,null,1,1,3602,"Clerical Salaries (02)",842,null,null,1,1,3602,"Clerical Salaries (02)",842,null,1,3602,"Clerical Salaries (02)",842]
[3603,"Other Salaries (03)",842,null,null,1,1,3603,"Other Salaries (03)",843,null,null,1,1,3603,"Other Salaries (03)",843,null,1,3603,"Other Salaries (03)",843]
[3604,"Contracted Services (04)",843,null,null,1,1,3604,"Contracted Services (04)",844,null,null,1,1,3604,"Contracted Services (04)",844,null,1,3604,"Contracted Services (04)",844]
[3605,"Supplies and Materials (05)",844,null,null,1,1,3605,"Supplies and Materials (05)",845,null,null,1,1,3605,"Supplies and Materials (05)",845,null,1,3605,"Supplies and Materials (05)",845]
[3606,"Other Expenses (06)",845,null,null,1,1,3606,"Other Expenses (06)",846,null,null,1,1,3606,"Other Expenses (06)",846,null,1,3606,"Other Expenses (06)",846]
[3609,"Sub-total",846,null,null,1,1,3609,"Sub-total",847,null,null,1,1,3609,"Sub-total",847,null,1,3609,"Sub-total",847]
[3611,"Professional Salaries (01)",848,null,null,1,1,3611,"Professional Salaries (01)",849,null,null,1,1,3611,"Professional Salaries (01)",849,null,1,3611,"Professional Salaries (01)",849]
[3612,"Clerical Salaries (02)",849,null,null,1,1,3612,"Clerical Salaries (02)",850,null,null,1,1,3612,"Clerical Salaries (02)",850,null,1,3612,"Clerical Salaries (02)",850]
[3613,"Other Salaries (03)",850,null,null,1,1,3613,"Other Salaries (03)",851,null,null,1,1,3613,"Other Salaries (03)",851,null,1,3613,"Other Salaries (03)",851]
[3614,"Contracted Services (04)",851,null,null,1,1,3614,"Contracted Services (04)",852,null,null,1,1,3614,"Contracted Services (04)",852,null,1,3614,"Contracted Services (04)",852]
[3615,"Supplies and Materials (05)",852,null,null,1,1,3615,"Supplies and Materials (05)",853,null,null,1,1,3615,"Supplies and Materials (05)",853,null,1,3615,"Supplies and Materials (05)",853]
[3616,"Other Expenses (06)",853,null,null,1,1,3616,"Other Expenses (06)",854,null,null,1,1,3616,"Other Expenses (06)",854,null,1,3616,"Other Expenses (06)",854]
[3619,"Sub-total",854,null,null,1,1,3619,"Sub-total",855,null,null,1,1,3619,"Sub-total",855,null,1,3619,"Sub-total",855]
[3621,"Professional Salaries (01)",856,null,null,1,1,3621,"Professional Salaries (01)",857,null,null,1,1,3621,"Professional Salaries (01)",857,null,1,3621,"Professional Salaries (01)",857]
[3622,"Clerical Salaries (02)",857,null,null,1,1,3622,"Clerical Salaries (02)",858,null,null,1,1,3622,"Clerical Salaries (02)",858,null,1,3622,"Clerical Salaries (02)",858]
[3623,"Other Salaries (03)",858,null,null,1,1,3623,"Other Salaries (03)",859,null,null,1,1,3623,"Other Salaries (03)",859,null,1,3623,"Other Salaries (03)",859]
[3624,"Contracted Services (04)",859,null,null,1,1,3624,"Contracted Services (04)",860,null,null,1,1,3624,"Contracted Services (04)",860,null,1,3624,"Contracted Services (04)",860]
[3625,"Supplies and Materials (05)",860,null,null,1,1,3625,"Supplies and Materials (05)",861,null,null,1,1,3625,"Supplies and Materials (05)",861,null,1,3625,"Supplies and Materials (05)",861]
[3626,"Other Expenses (06)",861,null,null,1,1,3626,"Other Expenses (06)",862,null,null,1,1,3626,"Other Expenses (06)",862,null,1,3626,"Other Expenses (06)",862]
[3627,"Sub-total",862,null,null,1,1,3627,"Sub-total",863,null,null,1,1,3627,"Sub-total",863,null,1,3627,"Sub-total",863]
[3629,"Professional Salaries (01)",864,null,null,1,1,3629,"Professional Salaries (01)",865,null,null,1,1,3629,"Professional Salaries (01)",865,null,1,3629,"Professional Salaries (01)",865]
[3630,"Clerical Salaries (02)",865,null,null,1,1,3630,"Clerical Salaries (02)",866,null,null,1,1,3630,"Clerical Salaries (02)",866,null,1,3630,"Clerical Salaries (02)",866]
[3631,"Other Salaries (03)",866,null,null,1,1,3631,"Other Salaries (03)",867,null,null,1,1,3631,"Other Salaries (03)",867,null,1,3631,"Other Salaries (03)",867]
[3632,"Contracted Services (04)",867,null,null,1,1,3632,"Contracted Services (04)",868,null,null,1,1,3632,"Contracted Services (04)",868,null,1,3632,"Contracted Services (04)",868]
[3633,"Supplies and Materials (05)",868,null,null,{"$f":"IF(B714=I714,1,0)","v":1},1,3633,"Supplies and Materials (05)",869,null,null,{"$f":"IF(I714=P714,1,0)","v":1},1,3633,"Supplies and Materials (05)",869,null,1,3633,"Supplies and Materials (05)",869]
[3634,"Other Expenses (06)",869,null,null,1,1,3634,"Other Expenses (06)",870,null,null,1,1,3634,"Other Expenses (06)",870,null,{"$f":"IF(U715=P715,1,0)","v":1},3634,"Other Expenses (06)",870]
[3635,"Sub-total",870,null,null,1,1,3635,"Sub-total",871,null,null,1,1,3635,"Sub-total",871,null,1,3635,"Sub-total",871]
[3644,"Contracted Services (04)",872,null,null,1,1,3644,"Contracted Services (04)",873,null,null,1,1,3644,"Contracted Services (04)",873,null,1,3644,"Contracted Services (04)",873]
[3645,"Supplies and Materials (05)",873,null,null,1,1,3645,"Supplies and Materials (05)",874,null,null,1,1,3645,"Supplies and Materials (05)",874,null,1,3645,"Supplies and Materials (05)",874]
[3646,"Other Expenses (06)",874,null,null,1,1,3646,"Other Expenses (06)",875,null,null,1,1,3646,"Other Expenses (06)",875,null,1,3646,"Other Expenses (06)",875]
[3649,"Sub-total",875,null,null,1,1,3649,"Sub-total",876,null,null,1,1,3649,"Sub-total",876,null,1,3649,"Sub-total",876]
[3650,"Professional Salaries (01)",877,null,null,1,1,3650,"Professional Salaries (01)",878,null,null,1,1,3650,"Professional Salaries (01)",878,null,1,3650,"Professional Salaries (01)",878]
[3652,"Professional Salaries (01)",879,null,null,1,1,3652,"Professional Salaries (01)",880,null,null,1,1,3652,"Professional Salaries (01)",880,null,1,3652,"Professional Salaries (01)",880]
[3653,"Clerical Salaries (02)",880,null,null,1,1,3653,"Clerical Salaries (02)",881,null,null,1,1,3653,"Clerical Salaries (02)",881,null,1,3653,"Clerical Salaries (02)",881]
[3654,"Other Salaries (03)",881,null,null,1,1,3654,"Other Salaries (03)",882,null,null,1,1,3654,"Other Salaries (03)",882,null,1,3654,"Other Salaries (03)",882]
[3655,"Contracted Services (04)",882,null,null,1,1,3655,"Contracted Services (04)",883,null,null,1,1,3655,"Contracted Services (04)",883,null,1,3655,"Contracted Services (04)",883]
["--","NO LINE ITEM IN FISCAL YEAR","--","NLI",null,0,1,"3656","Supplies and Materials (05)",884,"new in fy21",null,1,1,"3656","Supplies and Materials (05)",884,null,1,3656,"Supplies and Materials (05)",884]
[3656,"Other Expenses (06)",883,"new in fy20",null,1,1,"3657","Other Expenses (06)",885,null,null,1,1,"3657","Other Expenses (06)",885,null,1,3657,"Other Expenses (06)",885]
[3659,"Sub-total",884,null,null,1,1,3659,"Sub-total",886,null,null,1,1,3659,"Sub-total",886,null,1,3659,"Sub-total",886]
[3662,"Professional Salaries (01)",886,null,null,1,1,3662,"Professional Salaries (01)",888,null,null,1,1,3662,"Professional Salaries (01)",888,null,1,3662,"Professional Salaries (01)",888]
[3663,"Other Salaries (03)",887,null,null,1,1,3663,"Other Salaries (03)",889,null,null,1,1,3663,"Other Salaries (03)",889,null,1,3663,"Other Salaries (03)",889]
[3664,"Contracted Services (04)",888,null,null,1,1,3664,"Contracted Services (04)",890,null,null,1,1,3664,"Contracted Services (04)",890,null,1,3664,"Contracted Services (04)",890]
[3665,"Sub-total",889,null,null,1,1,3665,"Sub-total",891,null,null,1,1,3665,"Sub-total",891,null,1,3665,"Sub-total",891]
[3667,"Other Salaries (03)",891,null,null,1,1,3667,"Other Salaries (03)",893,null,null,1,1,3667,"Other Salaries (03)",893,null,1,3667,"Other Salaries (03)",893]
[3668,"Contracted Services (04)",892,null,null,1,1,3668,"Contracted Services (04)",894,null,null,1,1,3668,"Contracted Services (04)",894,null,1,3668,"Contracted Services (04)",894]
[3669,"Sub-total",893,null,null,1,1,3669,"Sub-total",895,null,null,1,1,3669,"Sub-total",895,null,1,3669,"Sub-total",895]
[3673,"Other Salaries (03)",895,null,null,1,1,3673,"Other Salaries (03)",897,null,null,1,1,3673,"Other Salaries (03)",897,null,1,3673,"Other Salaries (03)",897]
[3674,"Contracted Services (04)",896,null,null,1,1,3674,"Contracted Services (04)",898,null,null,1,1,3674,"Contracted Services (04)",898,null,1,3674,"Contracted Services (04)",898]
[3675,"Sub-total",897,null,null,1,1,3675,"Sub-total",899,null,null,1,1,3675,"Sub-total",899,null,1,3675,"Sub-total",899]
[3676,"Professional Salaries (01)",899,null,null,1,1,3676,"Professional Salaries (01)",901,null,null,1,1,3676,"Professional Salaries (01)",901,null,1,3676,"Professional Salaries (01)",901]
[3677,"Clerical Salaries (02)",900,null,null,1,1,3677,"Clerical Salaries (02)",902,null,null,1,1,3677,"Clerical Salaries (02)",902,null,1,3677,"Clerical Salaries (02)",902]
[3678,"Other Salaries (03)",901,null,null,1,1,3678,"Other Salaries (03)",903,null,null,1,1,3678,"Other Salaries (03)",903,null,1,3678,"Other Salaries (03)",903]
[3679,"Sub-total",902,null,null,1,1,3679,"Sub-total",904,null,null,1,1,3679,"Sub-total",904,null,1,3679,"Sub-total",904]
[3681,"Contracted Services (04)",904,null,null,1,1,3681,"Contracted Services (04)",906,null,null,1,1,3681,"Contracted Services (04)",906,null,1,3681,"Contracted Services (04)",906]
[3682,"Supplies and Materials (05)",905,null,null,1,1,3682,"Supplies and Materials (05)",907,null,null,1,1,3682,"Supplies and Materials (05)",907,null,1,3682,"Supplies and Materials (05)",907]
[3685,"Other Expenses (06)",906,null,null,1,null,3685,"Other Expenses (06)",908,null,null,1,null,3685,"Other Expenses (06)",908,null,1,3685,"Other Expenses (06)",908]
[3686,"Sub-total",907,null,null,1,1,3686,"Sub-total",909,null,null,1,1,3686,"Sub-total",909,null,1,3686,"Sub-total",909]
[3688,"Professional Salaries (01)",909,null,null,1,1,3688,"Professional Salaries (01)",911,null,null,1,1,3688,"Professional Salaries (01)",911,null,1,3688,"Professional Salaries (01)",911]
[3689,"Clerical Salaries (02)",910,null,null,1,1,3689,"Clerical Salaries (02)",912,null,null,1,1,3689,"Clerical Salaries (02)",912,null,1,3689,"Clerical Salaries (02)",912]
[3690,"Other Salaries (03)",911,null,null,1,1,3690,"Other Salaries (03)",913,null,null,1,1,3690,"Other Salaries (03)",913,null,1,3690,"Other Salaries (03)",913]
[3691,"Contracted Services (04)",912,null,null,1,1,3691,"Contracted Services (04)",914,null,null,1,1,3691,"Contracted Services (04)",914,null,1,3691,"Contracted Services (04)",914]
[3692,"Supplies and Materials (05)",913,null,null,1,1,3692,"Supplies and Materials (05)",915,null,null,1,1,3692,"Supplies and Materials (05)",915,null,1,3692,"Supplies and Materials (05)",915]
[3693,"Other Expenses (06)",914,null,null,1,1,3693,"Other Expenses (06)",916,null,null,1,1,3693,"Other Expenses (06)",916,null,1,3693,"Other Expenses (06)",916]
[3694,"Sub-total",915,null,null,1,1,3694,"Sub-total",917,null,null,1,1,3694,"Sub-total",917,null,1,3694,"Sub-total",917]
[3695,"Professional Salaries (01)",917,null,null,1,1,3695,"Professional Salaries (01)",919,null,null,1,1,3695,"Professional Salaries (01)",919,null,1,3695,"Professional Salaries (01)",919]
[3696,"Contracted Services (04)",918,null,null,1,1,3696,"Contracted Services (04)",920,null,null,1,1,3696,"Contracted Services (04)",920,null,1,3696,"Contracted Services (04)",920]
[3697,"Supplies and Materials (05)",919,null,null,1,1,3697,"Supplies and Materials (05)",921,null,null,1,1,3697,"Supplies and Materials (05)",921,null,1,3697,"Supplies and Materials (05)",921]
[3698,"Other Expenses (06)",920,null,null,1,1,3698,"Other Expenses (06)",922,null,null,1,1,3698,"Other Expenses (06)",922,null,1,3698,"Other Expenses (06)",922]
[3699,"Sub-total",921,null,null,1,1,3699,"Sub-total",923,null,null,1,1,3699,"Sub-total",923,null,1,3699,"Sub-total",923]
[3700,"Professional Salaries (01)",923,null,null,1,1,3700,"Professional Salaries (01)",925,null,null,1,1,3700,"Professional Salaries (01)",925,null,1,3700,"Professional Salaries (01)",925]
[3701,"Professional Salaries (01)",925,null,null,1,1,3701,"Professional Salaries (01)",927,null,null,1,1,3701,"Professional Salaries (01)",927,null,1,3701,"Professional Salaries (01)",927]
[3702,"Other Salaries (03)",926,null,null,1,1,3702,"Other Salaries (03)",928,null,null,1,1,3702,"Other Salaries (03)",928,null,1,3702,"Other Salaries (03)",928]
[3703,"Supplies and Materials (05)",927,null,null,1,1,3703,"Supplies and Materials (05)",929,null,null,1,1,3703,"Supplies and Materials (05)",929,null,1,3703,"Supplies and Materials (05)",929]
[3704,"Other Expenses (06)",928,null,null,1,1,3704,"Other Expenses (06)",930,null,null,1,1,3704,"Other Expenses (06)",930,null,1,3704,"Other Expenses (06)",930]
[3705,"Sub-total",929,null,null,1,1,3705,"Sub-total",931,null,null,1,1,3705,"Sub-total",931,null,1,3705,"Sub-total",931]
[3706,"Contracted Services (04)",931,null,null,1,1,3706,"Contracted Services (04)",933,null,null,1,1,3706,"Contracted Services (04)",933,null,1,3706,"Contracted Services (04)",933]
[3707,"Supplies and Materials (05)",932,null,null,1,1,3707,"Supplies and Materials (05)",934,null,null,1,1,3707,"Supplies and Materials (05)",934,null,1,3707,"Supplies and Materials (05)",934]
[3708,"Other Expenses (06)",933,null,null,1,1,3708,"Other Expenses (06)",935,null,null,1,1,3708,"Other Expenses (06)",935,null,1,3708,"Other Expenses (06)",935]
[3709,"Sub-total",934,null,null,1,1,3709,"Sub-total",936,null,null,1,1,3709,"Sub-total",936,null,1,3709,"Sub-total",936]
[3711,"Supplies and Materials (05)",936,null,null,1,1,3711,"Supplies and Materials (05)",938,null,null,1,1,3711,"Supplies and Materials (05)",938,null,1,3711,"Supplies and Materials (05)",938]
[3714,"Contracted Services (04)",938,null,null,1,1,3714,"Contracted Services (04)",940,null,null,1,1,3714,"Contracted Services (04)",940,null,1,3714,"Contracted Services (04)",940]
[3715,"Supplies and Materials (05)",939,null,null,1,1,3715,"Supplies and Materials (05)",941,null,null,1,1,3715,"Supplies and Materials (05)",941,null,1,3715,"Supplies and Materials (05)",941]
[3716,"Other Expenses (06)",940,null,null,1,1,3716,"Other Expenses (06)",942,null,null,1,1,3716,"Other Expenses (06)",942,null,1,3716,"Other Expenses (06)",942]
[3719,"Sub-total",941,null,null,1,1,3719,"Sub-total",943,null,null,1,1,3719,"Sub-total",943,null,1,3719,"Sub-total",943]
[3724,"Contracted Services (04)",943,null,null,1,1,3724,"Contracted Services (04)",945,null,null,1,1,3724,"Contracted Services (04)",945,null,1,3724,"Contracted Services (04)",945]
[3725,"Supplies and Materials (05)",944,null,null,1,1,3725,"Supplies and Materials (05)",946,null,null,1,1,3725,"Supplies and Materials (05)",946,null,1,3725,"Supplies and Materials (05)",946]
[3726,"Other Expenses (06)",945,null,null,1,1,3726,"Other Expenses (06)",947,null,null,1,1,3726,"Other Expenses (06)",947,null,1,3726,"Other Expenses (06)",947]
[3729,"Sub-total",946,null,null,1,1,3729,"Sub-total",948,null,null,1,1,3729,"Sub-total",948,null,1,3729,"Sub-total",948]
[3735,"Supplies and Materials (05)",948,null,null,{"$f":"IF(B778=I778,1,0)","v":1},1,3735,"Supplies and Materials (05)",950,null,null,{"$f":"IF(I778=P778,1,0)","v":1},1,3735,"Supplies and Materials (05)",950,null,1,3735,"Supplies and Materials (05)",950]
[3740,"Other Salaries (03)",950,null,null,1,1,3740,"Other Salaries (03)",952,null,null,1,1,3740,"Other Salaries (03)",952,null,{"$f":"IF(U779=P779,1,0)","v":1},3740,"Other Salaries (03)",952]
[3741,"Contracted Services (04)",951,null,null,1,1,3741,"Contracted Services (04)",953,null,null,1,1,3741,"Contracted Services (04)",953,null,1,3741,"Contracted Services (04)",953]
[3742,"Supplies and Materials (05)",952,null,null,1,1,3742,"Supplies and Materials (05)",954,null,null,1,1,3742,"Supplies and Materials (05)",954,null,1,3742,"Supplies and Materials (05)",954]
[3743,"Other Expenses (06)",953,null,null,1,1,3743,"Other Expenses (06)",955,null,null,1,1,3743,"Other Expenses (06)",955,null,1,3743,"Other Expenses (06)",955]
[3744,"Sub-total",954,null,null,1,1,3744,"Sub-total",956,null,null,1,1,3744,"Sub-total",956,null,1,3744,"Sub-total",956]
[3745,"Contracted Services (04)",956,null,null,1,1,3745,"Contracted Services (04)",958,null,null,1,1,3745,"Contracted Services (04)",958,null,1,3745,"Contracted Services (04)",958]
[3746,"Supplies and Materials (05)",957,null,null,1,1,3746,"Supplies and Materials (05)",959,null,null,1,1,3746,"Supplies and Materials (05)",959,null,1,3746,"Supplies and Materials (05)",959]
[3747,"Other Expenses (06)",958,null,null,1,1,3747,"Other Expenses (06)",960,null,null,1,1,3747,"Other Expenses (06)",960,null,1,3747,"Other Expenses (06)",960]
[3748,"Sub-total",959,null,null,1,1,3748,"Sub-total",961,null,null,1,1,3748,"Sub-total",961,null,1,3748,"Sub-total",961]
[3749,"Contracted Services (04)",961,null,null,1,1,3749,"Contracted Services (04)",963,null,null,1,1,3749,"Contracted Services (04)",963,null,1,3749,"Contracted Services (04)",963]
[3750,"Supplies and Materials (05)",962,null,null,1,1,3750,"Supplies and Materials (05)",964,null,null,1,1,3750,"Supplies and Materials (05)",964,null,1,3750,"Supplies and Materials (05)",964]
[3751,"Other Expenses (06)",963,null,null,1,1,3751,"Other Expenses (06)",965,null,null,1,1,3751,"Other Expenses (06)",965,null,1,3751,"Other Expenses (06)",965]
[3752,"Sub-total",964,null,null,1,1,3752,"Sub-total",966,null,null,1,1,3752,"Sub-total",966,null,1,3752,"Sub-total",966]
[3753,"Contracted Services (04)",966,null,null,1,1,3753,"Contracted Services (04)",968,null,null,1,1,3753,"Contracted Services (04)",968,null,1,3753,"Contracted Services (04)",968]
[3754,"Supplies and Materials (05)",967,null,null,1,1,3754,"Supplies and Materials (05)",969,null,null,1,1,3754,"Supplies and Materials (05)",969,null,1,3754,"Supplies and Materials (05)",969]
[3755,"Other Expenses (06)",968,null,null,1,1,3755,"Other Expenses (06)",970,null,null,1,1,3755,"Other Expenses (06)",970,null,1,3755,"Other Expenses (06)",970]
[3756,"Sub-total",969,null,null,1,1,3756,"Sub-total",971,null,null,1,1,3756,"Sub-total",971,null,1,3756,"Sub-total",971]
[3761,"Professional Salaries (01)",971,null,null,1,1,3761,"Professional Salaries (01)",973,null,null,1,1,3761,"Professional Salaries (01)",973,null,1,3761,"Professional Salaries (01)",973]
[3762,"Clerical Salaries (02)",972,null,null,1,1,3762,"Clerical Salaries (02)",974,null,null,1,1,3762,"Clerical Salaries (02)",974,null,1,3762,"Clerical Salaries (02)",974]
[3763,"Other Salaries (03)",973,null,null,1,1,3763,"Other Salaries (03)",975,null,null,1,1,3763,"Other Salaries (03)",975,null,1,3763,"Other Salaries (03)",975]
[3764,"Contracted Services (04)",974,null,null,1,1,3764,"Contracted Services (04)",976,null,null,1,1,3764,"Contracted Services (04)",976,null,1,3764,"Contracted Services (04)",976]
[3765,"Supplies and Materials (05)",975,null,null,1,1,3765,"Supplies and Materials (05)",977,null,null,1,1,3765,"Supplies and Materials (05)",977,null,1,3765,"Supplies and Materials (05)",977]
[3766,"Other Expenses (06)",976,null,null,1,1,3766,"Other Expenses (06)",978,null,null,1,1,3766,"Other Expenses (06)",978,null,1,3766,"Other Expenses (06)",978]
[3769,"Sub-total",975,null,null,1,1,3769,"Sub-total",979,"orig had row 975",null,1,1,3769,"Sub-total",979,null,"problem in orig doc, emailed RO",3769,"Sub-total",979]
[3771,"Professional Salaries (01)",979,null,null,1,1,3771,"Professional Salaries (01)",981,null,null,1,1,3771,"Professional Salaries (01)",981,null,1,3771,"Professional Salaries (01)",981]
[3772,"Clerical Salaries (02)",980,null,null,1,1,3772,"Clerical Salaries (02)",982,null,null,1,1,3772,"Clerical Salaries (02)",982,null,1,3772,"Clerical Salaries (02)",982]
[3773,"Other Salaries (03)",981,null,null,1,1,3773,"Other Salaries (03)",983,null,null,1,1,3773,"Other Salaries (03)",983,null,1,3773,"Other Salaries (03)",983]
[3774,"Contracted Services (04)",982,null,null,1,1,3774,"Contracted Services (04)",984,null,null,1,1,3774,"Contracted Services (04)",984,null,1,3774,"Contracted Services (04)",984]
[3775,"Supplies and Materials (05)",983,null,null,1,1,3775,"Supplies and Materials (05)",985,null,null,1,1,3775,"Supplies and Materials (05)",985,null,1,3775,"Supplies and Materials (05)",985]
[3776,"Other Expenses (06)",984,null,null,1,1,3776,"Other Expenses (06)",986,null,null,1,1,3776,"Other Expenses (06)",986,null,1,3776,"Other Expenses (06)",986]
[3779,"Sub-total",985,null,null,1,1,3779,"Sub-total",987,null,null,1,1,3779,"Sub-total",987,null,1,3779,"Sub-total",987]
[3781,"Professional Salaries (01)",987,null,null,1,1,3781,"Professional Salaries (01)",989,null,null,1,1,3781,"Professional Salaries (01)",989,null,1,3781,"Professional Salaries (01)",989]
[3782,"Clerical Salaries (02)",988,null,null,1,1,3782,"Clerical Salaries (02)",990,null,null,1,1,3782,"Clerical Salaries (02)",990,null,1,3782,"Clerical Salaries (02)",990]
[3783,"Other Salaries (03)",989,null,null,1,1,3783,"Other Salaries (03)",991,null,null,1,1,3783,"Other Salaries (03)",991,null,1,3783,"Other Salaries (03)",991]
[3784,"Contracted Services (04)",990,null,null,1,1,3784,"Contracted Services (04)",992,null,null,1,1,3784,"Contracted Services (04)",992,null,1,3784,"Contracted Services (04)",992]
[3785,"Supplies and Materials (05)",991,null,null,1,1,3785,"Supplies and Materials (05)",993,null,null,1,1,3785,"Supplies and Materials (05)",993,null,1,3785,"Supplies and Materials (05)",993]
[3786,"Other Expenses (06)",992,null,null,1,1,3786,"Other Expenses (06)",994,null,null,1,1,3786,"Other Expenses (06)",994,null,1,3786,"Other Expenses (06)",994]
[3789,"Sub-total",993,null,null,1,1,3789,"Sub-total",995,null,null,1,1,3789,"Sub-total",995,null,1,3789,"Sub-total",995]
[3799,"TOTAL INSTRUCTIONAL SERVICES (2000)",994,null,null,1,1,3799,"TOTAL INSTRUCTIONAL SERVICES (2000)",996,null,null,1,1,3799,"TOTAL INSTRUCTIONAL SERVICES (2000)",996,null,1,3799,"TOTAL INSTRUCTIONAL SERVICES (2000)",996]
["3810","Supervisory (2100)",1004,null,null,1,1,"3810","Supervisory (2100)",1006,null,null,1,1,"3810","Supervisory (2100)",1006,null,1,3810,"Supervisory (2100)",1006]
[3815,"School Building Leadership (2200)",1005,null,null,1,1,3815,"School Building Leadership (2200)",1007,null,null,1,1,3815,"School Building Leadership (2200)",1007,null,1,3815,"School Building Leadership (2200)",1007]
["3820","Teaching (2300)",1006,null,null,1,1,"3820","Teaching (2300)",1008,null,null,1,1,"3820","Teaching (2300)",1008,null,1,3820,"Teaching (2300)",1008]
["3830","Textbooks & Instructional Equipment (2400)",1007,null,null,1,1,"3830","Textbooks & Instructional Equipment (2400)",1009,null,null,1,1,"3830","Textbooks & Instructional Equipment (2400)",1009,null,1,3830,"Textbooks & Instructional Equipment (2400)",1009]
["3840","Guidance (2700)",1008,null,null,1,1,"3840","Guidance (2700)",1010,null,null,1,1,"3840","Guidance (2700)",1010,null,1,3840,"Guidance (2700)",1010]
["3850","Psychological (2800)",1009,null,null,1,1,"3850","Psychological (2800)",1011,null,null,1,1,"3850","Psychological (2800)",1011,null,1,3850,"Psychological (2800)",1011]
["3860","TOTAL INSTRUCTIONAL SERVICES",1010,null,null,1,1,"3860","TOTAL INSTRUCTIONAL SERVICES",1012,null,null,1,1,"3860","TOTAL INSTRUCTIONAL SERVICES",1012,null,1,3860,"TOTAL INSTRUCTIONAL SERVICES",1012]
["3870","Non-Public Health Services (6800)",1011,null,null,1,1,"3870","Non-Public Health Services (6800)",1013,null,null,1,1,"3870","Non-Public Health Services (6800)",1013,null,1,3870,"Non-Public Health Services (6800)",1013]
["3880","Tuition to Mass. Public Schools (9100)",1013,null,null,1,1,"3880","Tuition to Mass. Public Schools (9100)",1015,null,null,1,1,"3880","Tuition to Mass. Public Schools (9100)",1015,null,1,3880,"Tuition to Mass. Public Schools (9100)",1015]
[3885,"School Choice Tuition (9110) ",1014,null,null,1,1,3885,"School Choice Tuition (9110) ",1016,null,null,1,1,3885,"School Choice Tuition (9110) ",1016,null,1,3885,"School Choice Tuition (9110) ",1016]
[3887,"Tuition to Commonwealth Charter Schools (9120) ",1015,null,null,1,1,3887,"Tuition to Commonwealth Charter Schools (9120) ",1017,null,null,1,1,3887,"Tuition to Commonwealth Charter Schools (9120) ",1017,null,1,3887,"Tuition to Commonwealth Charter Schools (9120) ",1017]
[3888,"Tuition to Horace Mann Charter Schools (9120)",1016,null,null,1,1,3888,"Tuition to Horace Mann Charter Schools (9120)",1018,null,null,1,1,3888,"Tuition to Horace Mann Charter Schools (9120)",1018,null,1,3888,"Tuition to Horace Mann Charter Schools (9120)",1018]
["3890","Tuition to Out-of-State Schools (9200)",1017,null,null,1,1,"3890","Tuition to Out-of-State Schools (9200)",1019,null,null,1,1,"3890","Tuition to Out-of-State Schools (9200)",1019,null,1,3890,"Tuition to Out-of-State Schools (9200)",1019]
["3900","Tuition to Private Schools (9300)",1018,null,null,1,1,"3900","Tuition to Private Schools (9300)",1020,null,null,1,1,"3900","Tuition to Private Schools (9300)",1020,null,1,3900,"Tuition to Private Schools (9300)",1020]
["3910","Tuition to Collaboratives (9400)",1019,null,null,1,1,"3910","Tuition to Collaboratives (9400)",1021,null,null,1,1,"3910","Tuition to Collaboratives (9400)",1021,null,1,3910,"Tuition to Collaboratives (9400)",1021]
["3920","TOTAL TUITION",1020,null,null,1,1,"3920","TOTAL TUITION",1022,null,null,1,1,"3920","TOTAL TUITION",1022,null,1,3920,"TOTAL TUITION",1022]
["3930","EXP FROM GRANTS, REVOLVING FUNDS (NOT CB) (2000, 6800, and 9000 only)",1021,null,null,1,1,"3930","EXP FROM GRANTS, REVOLVING FUNDS (NOT CB) (2000, 6800, and 9000 only)",1023,null,null,1,1,"3930","EXP FROM GRANTS, REVOLVING FUNDS (NOT CB) (2000, 6800, and 9000 only)",1023,null,1,3930,"EXP FROM GRANTS, REVOLVING FUNDS (NOT CB) (2000, 6800, and 9000 only)",1023]
["3950","TOTAL EXPENDITURES ",1022,null,null,1,1,"3950","TOTAL EXPENDITURES ",1024,null,null,1,1,"3950","TOTAL EXPENDITURES ",1024,null,1,3950,"TOTAL EXPENDITURES ",1024]
["4000","Within the District",1034,null,null,1,1,"4000","Within the District",1036,null,null,1,1,"4000","Within the District",1036,null,1,4000,"Within the District",1036]
["4010","Outside the District",1035,null,null,1,1,"4010","Outside the District",1037,null,null,1,1,"4010","Outside the District",1037,null,1,4010,"Outside the District",1037]
["4020","To and from Regular Pre-School",1036,null,null,1,1,"4020","To and from Regular Pre-School",1038,null,null,1,1,"4020","To and from Regular Pre-School",1038,null,1,4020,"To and from Regular Pre-School",1038]
["4040","TOTAL REGULAR EDUCATION",1037,"RATE ITEM",null,1,1,"4040","TOTAL REGULAR EDUCATION",1039,"RATE ITEM",null,1,1,"4040","TOTAL REGULAR EDUCATION",1039,"RATE ITEM",1,4040,"TOTAL REGULAR EDUCATION",1039,"RATE ITEM"]
["4070","3-5 yr olds, all placements (doe032)",1041,"RATE ITEM",null,1,1,"4070","3-5 yr olds, all placements (doe032)",1043,"RATE ITEM",null,1,1,"4070","3-5 yr olds, all placements (doe032)",1043,"RATE ITEM",1,4070,"3-5 yr olds, all placements (doe032)",1043,"RATE ITEM"]
["4080","age 6-21, public school programs (doe034-10, 20, & 40)",1042,"RATE ITEM",null,1,1,"4080","age 6-21, public school programs (doe034-10, 20, & 40)",1044,"RATE ITEM",null,1,1,"4080","age 6-21, public school programs (doe034-10, 20, & 40)",1044,"RATE ITEM",1,4080,"age 6-21, public school programs (doe034-10, 20, & 40)",1044,"RATE ITEM"]
["4110","age 6-21, public separate day school (doe034-41)",1043,null,null,{"$f":"IF(B842=I842,1,0)","v":1},1,"4110","age 6-21, public separate day school (doe034-41)",1045,null,null,{"$f":"IF(I842=P842,1,0)","v":1},1,"4110","age 6-21, public separate day school (doe034-41)",1045,null,1,4110,"age 6-21, public separate day school (doe034-41)",1045]
[4120,"age 6-21, ages, private separate day school (doe034-50)",1044,null,null,1,1,4120,"age 6-21, ages, private separate day school (doe034-50)",1046,null,null,1,1,4120,"age 6-21, ages, private separate day school (doe034-50)",1046,null,{"$f":"IF(U843=P843,1,0)","v":1},4120,"age 6-21, ages, private separate day school (doe034-50)",1046]
[4130,"age 6-21, private residential school (doe034-60)",1045,null,null,1,1,4130,"age 6-21, private residential school (doe034-60)",1047,null,null,1,1,4130,"age 6-21, private residential school (doe034-60)",1047,null,1,4130,"age 6-21, private residential school (doe034-60)",1047]
[4140,"age 6-21, homebound/hospital (doe034-70)",1046,"RATE ITEM",null,1,1,4140,"age 6-21, homebound/hospital (doe034-70)",1048,"RATE ITEM",null,1,1,4140,"age 6-21, homebound/hospital (doe034-70)",1048,"RATE ITEM",1,4140,"age 6-21, homebound/hospital (doe034-70)",1048,"RATE ITEM"]
[4150,"age 6-21, public residential institutions (doe034-90)",1047,null,null,1,1,4150,"age 6-21, public residential institutions (doe034-90)",1049,null,null,1,1,4150,"age 6-21, public residential institutions (doe034-90)",1049,null,1,4150,"age 6-21, public residential institutions (doe034-90)",1049]
[4160,"  TOTAL SPECIAL EDUCATION",1048,null,null,1,1,4160,"  TOTAL SPECIAL EDUCATION",1050,null,null,1,1,4160,"  TOTAL SPECIAL EDUCATION",1050,null,1,4160,"  TOTAL SPECIAL EDUCATION",1050]
["4190","Within the District",1056,null,null,1,1,"4190","Within the District",1058,null,null,1,1,"4190","Within the District",1058,null,1,4190,"Within the District",1058]
["4200","Outside the District",1057,null,null,1,1,"4200","Outside the District",1059,null,null,1,1,"4200","Outside the District",1059,null,1,4200,"Outside the District",1059]
["4220","Within the District",1065,null,null,1,1,"4220","Within the District",1067,null,null,1,1,"4220","Within the District",1067,null,1,4220,"Within the District",1067]
["4230","Outside the District",1066,null,null,1,1,"4230","Outside the District",1068,null,null,1,1,"4230","Outside the District",1068,null,1,4230,"Outside the District",1068]
["4250","Racial Imbalance (NOT METCO)",1075,null,null,1,1,"4250","Racial Imbalance (NOT METCO)",1077,null,null,1,1,"4250","Racial Imbalance (NOT METCO)",1077,null,1,4250,"Racial Imbalance (NOT METCO)",1077]
["4260","To and From Day Care Centers",1076,null,null,1,1,"4260","To and From Day Care Centers",1078,null,null,1,1,"4260","To and From Day Care Centers",1078,null,1,4260,"To and From Day Care Centers",1078]
["4270","Other School Programs",1077,null,null,1,1,"4270","Other School Programs",1079,null,null,1,1,"4270","Other School Programs",1079,null,1,4270,"Other School Programs",1079]
["4280","School Choice / Commonwealth Charter Schools",1078,null,null,1,1,"4280","School Choice / Commonwealth Charter Schools",1080,null,null,1,1,"4280","School Choice / Commonwealth Charter Schools",1080,null,1,4280,"School Choice / Commonwealth Charter Schools",1080]
["4283","Homeless Transportation To Outside the District",1079,null,null,1,1,"4283","Homeless Transportation To Outside the District",1081,null,null,1,1,"4283","Homeless Transportation To Outside the District",1081,null,1,4283,"Homeless Transportation To Outside the District",1081]
["4285","Homeless Transportation From Outside the District",1080,null,null,1,1,"4285","Homeless Transportation From Outside the District",1082,null,null,1,1,"4285","Homeless Transportation From Outside the District",1082,null,1,4285,"Homeless Transportation From Outside the District",1082]
["4286","Foster Care Transportation from Outside the District",1081,null,null,1,1,"4286","Foster Care Transportation from Outside the District",1083,null,null,1,1,"4286","Foster Care Transportation from Outside the District",1083,null,1,4286,"Foster Care Transportation from Outside the District",1083]
["4290","TOTALS FOR ALL PROGRAMS",1083,null,null,1,1,"4290","TOTALS FOR ALL PROGRAMS",1085,null,null,1,1,"4290","TOTALS FOR ALL PROGRAMS",1085,null,1,4290,"TOTALS FOR ALL PROGRAMS",1085]
["4310","PUBLIC TRANSPORTATION ASSESSMENT",1085,null,null,1,1,"4310","PUBLIC TRANSPORTATION ASSESSMENT",1087,null,null,1,1,"4310","PUBLIC TRANSPORTATION ASSESSMENT",1087,null,1,4310,"PUBLIC TRANSPORTATION ASSESSMENT",1087]
[4320,"PAYMENTS FROM REVOLVING AND SPECIAL FUNDS",1086,null,null,1,1,4320,"PAYMENTS FROM REVOLVING AND SPECIAL FUNDS",1088,null,null,1,1,4320,"PAYMENTS FROM REVOLVING AND SPECIAL FUNDS",1088,null,1,4320,"PAYMENTS FROM REVOLVING AND SPECIAL FUNDS",1088]
[7010,"Administration(1000)",1097,null,null,1,1,7010,"Administration(1000)",1099,null,null,1,1,7010,"Administration(1000)",1099,null,1,7010,"Administration(1000)",1099]
[7030,"Instruction (2000)",1098,null,null,1,1,7030,"Instruction (2000)",1100,null,null,1,1,7030,"Instruction (2000)",1100,null,1,7030,"Instruction (2000)",1100]
[7040,"Student Services (3100,3200)",1099,null,null,1,1,7040,"Student Services (3100,3200)",1101,null,null,1,1,7040,"Student Services (3100,3200)",1101,null,1,7040,"Student Services (3100,3200)",1101]
[7050,"Pupil Transportation (3300)",1100,null,null,1,1,7050,"Pupil Transportation (3300)",1102,null,null,1,1,7050,"Pupil Transportation (3300)",1102,null,1,7050,"Pupil Transportation (3300)",1102]
[7060,"Food Service (3400)",1101,null,null,1,1,7060,"Food Service (3400)",1103,null,null,1,1,7060,"Food Service (3400)",1103,null,1,7060,"Food Service (3400)",1103]
[7070,"Student Body Activities (3510,3520)",1102,null,null,1,1,7070,"Student Body Activities (3510,3520)",1104,null,null,1,1,7070,"Student Body Activities (3510,3520)",1104,null,1,7070,"Student Body Activities (3510,3520)",1104]
[7075,"School Security (3600)",1103,null,null,1,1,7075,"School Security (3600)",1105,null,null,1,1,7075,"School Security (3600)",1105,null,1,7075,"School Security (3600)",1105]
[7080,"Operations and Maintenance (4000)",1104,null,null,1,1,7080,"Operations and Maintenance (4000)",1106,null,null,1,1,7080,"Operations and Maintenance (4000)",1106,null,1,7080,"Operations and Maintenance (4000)",1106]
[7090,"Extraordinary Maintenance (4300)    ",1105,null,null,1,1,7090,"Extraordinary Maintenance (4300)    ",1107,null,null,1,1,7090,"Extraordinary Maintenance (4300)    ",1107,null,1,7090,"Extraordinary Maintenance (4300)    ",1107]
[7100,"Employer Retirement Contributions (5100)",1106,null,null,1,1,7100,"Employer Retirement Contributions (5100)",1108,null,null,1,1,7100,"Employer Retirement Contributions (5100)",1108,null,1,7100,"Employer Retirement Contributions (5100)",1108]
[7105,"Employee Separation Costs (5150)",1107,null,null,1,1,7105,"Employee Separation Costs (5150)",1109,null,null,1,1,7105,"Employee Separation Costs (5150)",1109,null,1,7105,"Employee Separation Costs (5150)",1109]
[7110,"Insurance for Active Employees (5200)",1108,null,null,1,1,7110,"Insurance for Active Employees (5200)",1110,null,null,1,1,7110,"Insurance for Active Employees (5200)",1110,null,1,7110,"Insurance for Active Employees (5200)",1110]
[7120,"Insurance Retired School Employees (5250)",1109,"RATE ITEM",null,1,1,7120,"Insurance Retired School Employees (5250)",1111,"RATE ITEM",null,1,1,7120,"Insurance Retired School Employees (5250)",1111,"RATE ITEM",1,7120,"Insurance Retired School Employees (5250)",1111,"RATE ITEM"]
[7130,"Other Non Employee Insurance (5260)",1110,null,null,1,1,7130,"Other Non Employee Insurance (5260)",1112,null,null,1,1,7130,"Other Non Employee Insurance (5260)",1112,null,1,7130,"Other Non Employee Insurance (5260)",1112]
[7140,"Rent (5300)",1111,null,null,1,1,7140,"Rent (5300)",1113,null,null,1,1,7140,"Rent (5300)",1113,null,1,7140,"Rent (5300)",1113]
[7150,"Debt Service-Short Term Interest RAN's (5400)",1112,null,null,1,1,7150,"Debt Service-Short Term Interest RAN's (5400)",1114,null,null,1,1,7150,"Debt Service-Short Term Interest RAN's (5400)",1114,null,1,7150,"Debt Service-Short Term Interest RAN's (5400)",1114]
[7155,"Debt Service-Short Term Interest-BANS (5450)",1113,null,null,1,1,7155,"Debt Service-Short Term Interest-BANS (5450)",1115,null,null,1,1,7155,"Debt Service-Short Term Interest-BANS (5450)",1115,null,1,7155,"Debt Service-Short Term Interest-BANS (5450)",1115]
[7160,"Other Fixed Charges (5500)",1114,null,null,1,1,7160,"Other Fixed Charges (5500)",1116,null,null,1,1,7160,"Other Fixed Charges (5500)",1116,null,1,7160,"Other Fixed Charges (5500)",1116]
[7165,"School Crossing Guards (5550)",1115,null,null,1,1,7165,"School Crossing Guards (5550)",1117,null,null,1,1,7165,"School Crossing Guards (5550)",1117,null,1,7165,"School Crossing Guards (5550)",1117]
[7170,"Other Community Services (6000)",1116,null,null,1,1,7170,"Other Community Services (6000)",1118,null,null,1,1,7170,"Other Community Services (6000)",1118,null,1,7170,"Other Community Services (6000)",1118]
[7180,"Non-Public Transportation (6900)",1117,null,null,1,1,7180,"Non-Public Transportation (6900)",1119,null,null,1,1,7180,"Non-Public Transportation (6900)",1119,null,1,7180,"Non-Public Transportation (6900)",1119]
[7190,"Fixed Assets (7000)",1118,null,null,1,1,7190,"Fixed Assets (7000)",1120,null,null,1,1,7190,"Fixed Assets (7000)",1120,null,1,7190,"Fixed Assets (7000)",1120]
[7200,"Long-Term Debt Retirement/Sch Construction (8100)",1119,null,null,1,1,7200,"Long-Term Debt Retirement/Sch Construction (8100)",1121,null,null,1,1,7200,"Long-Term Debt Retirement/Sch Construction (8100)",1121,null,1,7200,"Long-Term Debt Retirement/Sch Construction (8100)",1121]
[7210,"Long-Term Debt Service/Sch Construction (8200)",1120,null,null,1,1,7210,"Long-Term Debt Service/Sch Construction (8200)",1122,null,null,1,1,7210,"Long-Term Debt Service/Sch Construction (8200)",1122,null,1,7210,"Long-Term Debt Service/Sch Construction (8200)",1122]
[7270,"Long-Term Debt Service/Educ &Other (8400,8600)",1121,null,null,0,1,7270,"Long-Term Debt Service/Educ. & Other (8400, 8600)",1123,"minor text diff",null,1,1,7270,"Long-Term Debt Service/Educ. & Other (8400, 8600)",1123,null,1,7270,"Long-Term Debt Service/Educ. & Other (8400, 8600)",1123]
[7280,"Tuition to Mass. Public Schools (9100)",1122,"RATE ITEM",null,1,1,7280,"Tuition to Mass. Public Schools (9100)",1124,"RATE ITEM",null,1,1,7280,"Tuition to Mass. Public Schools (9100)",1124,"RATE ITEM",1,7280,"Tuition to Mass. Public Schools (9100)",1124,"RATE ITEM"]
[7285,"School Choice Tuition (9110)",1123,"RATE ITEM",null,1,1,7285,"School Choice Tuition (9110)",1125,"RATE ITEM",null,1,1,7285,"School Choice Tuition (9110)",1125,"RATE ITEM",1,7285,"School Choice Tuition (9110)",1125,"RATE ITEM"]
[7290,"Tuition to Commonwealth Charter Schools (9120)",1124,"RATE ITEM",null,1,1,7290,"Tuition to Commonwealth Charter Schools (9120)",1126,"RATE ITEM",null,1,1,7290,"Tuition to Commonwealth Charter Schools (9120)",1126,"RATE ITEM",1,7290,"Tuition to Commonwealth Charter Schools (9120)",1126,"RATE ITEM"]
[7295,"Tuition to Horace Mann Charter Schools (9125)",1125,"RATE ITEM",null,1,1,7295,"Tuition to Horace Mann Charter Schools (9125)",1127,"RATE ITEM",null,1,1,7295,"Tuition to Horace Mann Charter Schools (9125)",1127,"RATE ITEM",1,7295,"Tuition to Horace Mann Charter Schools (9125)",1127,"RATE ITEM"]
[7296,"Charter Transportation Tuition (9130)",1126,null,null,1,1,7296,"Charter Transportation Tuition (9130)",1128,null,null,1,1,7296,"Charter Transportation Tuition (9130)",1128,null,1,7296,"Charter Transportation Tuition (9130)",1128]
[7300,"Tuition to Out-of-State Schools (9200)",1127,"RATE ITEM",null,1,1,7300,"Tuition to Out-of-State Schools (9200)",1129,"RATE ITEM",null,1,1,7300,"Tuition to Out-of-State Schools (9200)",1129,"RATE ITEM",1,7300,"Tuition to Out-of-State Schools (9200)",1129,"RATE ITEM"]
[7305,"Tuition to Non-Public Schools (9300)",1128,"RATE ITEM",null,1,1,7305,"Tuition to Non-Public Schools (9300)",1130,"RATE ITEM",null,1,1,7305,"Tuition to Non-Public Schools (9300)",1130,"RATE ITEM",1,7305,"Tuition to Non-Public Schools (9300)",1130,"RATE ITEM"]
[7310,"Tuition to Collaboratives (9400)",1129,"RATE ITEM",null,1,1,7310,"Tuition to Collaboratives (9400)",1131,"RATE ITEM",null,1,1,7310,"Tuition to Collaboratives (9400)",1131,"RATE ITEM",1,7310,"Tuition to Collaboratives (9400)",1131,"RATE ITEM"]
[7320,"TOTAL APPROPRIATION BY SCHOOL COMMITTEE",1130,null,null,1,1,7320,"TOTAL APPROPRIATION BY SCHOOL COMMITTEE",1132,null,null,1,1,7320,"TOTAL APPROPRIATION BY SCHOOL COMMITTEE",1132,null,1,7320,"TOTAL APPROPRIATION BY SCHOOL COMMITTEE",1132]
[7400,"General Administrative Services (1000)",1142,null,null,1,1,7400,"General Administrative Services (1000)",1144,null,null,1,1,7400,"General Administrative Services (1000)",1144,null,1,7400,"General Administrative Services (1000)",1144]
[7420,"Educational Media (2340, 2415)",1143,null,null,1,1,7420,"Educational Media (2340, 2415)",1145,null,null,1,1,7420,"Educational Media (2340, 2415)",1145,null,1,7420,"Educational Media (2340, 2415)",1145]
[7430,"Pupil Support Services (3100,3200)",1144,null,null,1,1,7430,"Pupil Support Services (3100,3200)",1146,null,null,1,1,7430,"Pupil Support Services (3100,3200)",1146,null,1,7430,"Pupil Support Services (3100,3200)",1146]
[7440,"Pupil Transportation (3300)",1145,null,null,1,1,7440,"Pupil Transportation (3300)",1147,null,null,1,1,7440,"Pupil Transportation (3300)",1147,null,1,7440,"Pupil Transportation (3300)",1147]
[7445,"School Security (3600)",1146,null,null,1,1,7445,"School Security (3600)",1148,null,null,1,1,7445,"School Security (3600)",1148,null,1,7445,"School Security (3600)",1148]
[7450,"Operations and Maintenance (4000)",1147,null,null,1,1,7450,"Operations and Maintenance (4000)",1149,null,null,1,1,7450,"Operations and Maintenance (4000)",1149,null,1,7450,"Operations and Maintenance (4000)",1149]
[7460,"Extraordinary Maintenance (4300) ",1148,null,null,1,1,7460,"Extraordinary Maintenance (4300) ",1150,null,null,1,1,7460,"Extraordinary Maintenance (4300) ",1150,null,1,7460,"Extraordinary Maintenance (4300) ",1150]
[7470,"Employer Retirement Contributions (5100)",1149,null,null,1,1,7470,"Employer Retirement Contributions (5100)",1151,null,null,1,1,7470,"Employer Retirement Contributions (5100)",1151,null,1,7470,"Employer Retirement Contributions (5100)",1151]
[7475,"Employee Separation Costs (5150)",1150,null,null,1,1,7475,"Employee Separation Costs (5150)",1152,null,null,1,1,7475,"Employee Separation Costs (5150)",1152,null,1,7475,"Employee Separation Costs (5150)",1152]
[7480,"Insurance for Active Employees (5200)",1151,null,null,1,1,7480,"Insurance for Active Employees (5200)",1153,null,null,1,1,7480,"Insurance for Active Employees (5200)",1153,null,1,7480,"Insurance for Active Employees (5200)",1153]
[7490,"Insurance Retired School Employees (5250)",1152,"RATE ITEM",null,{"$f":"IF(B906=I906,1,0)","v":1},1,7490,"Insurance Retired School Employees (5250)",1154,"RATE ITEM",null,{"$f":"IF(I906=P906,1,0)","v":1},1,7490,"Insurance Retired School Employees (5250)",1154,"RATE ITEM",1,7490,"Insurance Retired School Employees (5250)",1154,"RATE ITEM"]
[7500,"Other Non-Employee Insurance (5260)",1153,null,null,1,1,7500,"Other Non-Employee Insurance (5260)",1155,null,null,1,1,7500,"Other Non-Employee Insurance (5260)",1155,null,{"$f":"IF(U907=P907,1,0)","v":1},7500,"Other Non-Employee Insurance (5260)",1155]
[7510,"Rent (5300)  ",1154,null,null,1,1,7510,"Rent (5300)  ",1156,null,null,1,1,7510,"Rent (5300)  ",1156,null,1,7510,"Rent (5300)  ",1156]
[7515,"Debt Service-Short Term Interest RAN's (5400)",1155,null,null,1,1,7515,"Debt Service-Short Term Interest RAN's (5400)",1157,null,null,1,1,7515,"Debt Service-Short Term Interest RAN's (5400)",1157,null,1,7515,"Debt Service-Short Term Interest RAN's (5400)",1157]
[7520,"Debt Service-Short Term Interest-BANS (5450)",1156,null,null,1,1,7520,"Debt Service-Short Term Interest-BANS (5450)",1158,null,null,1,1,7520,"Debt Service-Short Term Interest-BANS (5450)",1158,null,1,7520,"Debt Service-Short Term Interest-BANS (5450)",1158]
[7530,"Other Fixed Charges (5500)",1157,null,null,1,1,7530,"Other Fixed Charges (5500)",1159,null,null,1,1,7530,"Other Fixed Charges (5500)",1159,null,1,7530,"Other Fixed Charges (5500)",1159]
[7535,"School Crossing Guards (5550)",1158,null,null,1,1,7535,"School Crossing Guards (5550)",1160,null,null,1,1,7535,"School Crossing Guards (5550)",1160,null,1,7535,"School Crossing Guards (5550)",1160]
[7540,"Other Community Services (6000)",1159,null,null,1,1,7540,"Other Community Services (6000)",1161,null,null,1,1,7540,"Other Community Services (6000)",1161,null,1,7540,"Other Community Services (6000)",1161]
[7550,"Non-Public Transportation (6900)",1160,null,null,1,1,7550,"Non-Public Transportation (6900)",1162,null,null,1,1,7550,"Non-Public Transportation (6900)",1162,null,1,7550,"Non-Public Transportation (6900)",1162]
[7560,"Fixed Assets (7000)",1161,null,null,1,1,7560,"Fixed Assets (7000)",1163,null,null,1,1,7560,"Fixed Assets (7000)",1163,null,1,7560,"Fixed Assets (7000)",1163]
[7570,"Long-Term Debt Retirement/Sch Construction (8100)",1162,null,null,1,1,7570,"Long-Term Debt Retirement/Sch Construction (8100)",1164,null,null,1,1,7570,"Long-Term Debt Retirement/Sch Construction (8100)",1164,null,1,7570,"Long-Term Debt Retirement/Sch Construction (8100)",1164]
[7580,"Long-Term Debt Service/Sch Construction (8200)",1163,null,null,1,1,7580,"Long-Term Debt Service/Sch Construction (8200)",1165,null,null,1,1,7580,"Long-Term Debt Service/Sch Construction (8200)",1165,null,1,7580,"Long-Term Debt Service/Sch Construction (8200)",1165]
[7640,"Long-Term Debt Service/Educ &Other (8400,8600)",1164,null,null,0,1,7640,"Long-Term Debt Service/Educ. &Other (8400, 8600)",1166,"minor text diff",null,1,1,7640,"Long-Term Debt Service/Educ. &Other (8400, 8600)",1166,null,1,7640,"Long-Term Debt Service/Educ. &Other (8400, 8600)",1166]
[7645,"Tuition to Mass. Public Schools (9100)",1165,"RATE ITEM",null,1,1,7645,"Tuition to Mass. Public Schools (9100)",1167,"RATE ITEM",null,1,1,7645,"Tuition to Mass. Public Schools (9100)",1167,"RATE ITEM",1,7645,"Tuition to Mass. Public Schools (9100)",1167,"RATE ITEM"]
[7650,"School Choice Tuition (9110)",1166,"RATE ITEM",null,1,1,7650,"School Choice Tuition (9110)",1168,"RATE ITEM",null,1,1,7650,"School Choice Tuition (9110)",1168,"RATE ITEM",1,7650,"School Choice Tuition (9110)",1168,"RATE ITEM"]
[7655,"Tuition to Commonwealth Charter Schools (9120)",1167,"RATE ITEM",null,1,1,7655,"Tuition to Commonwealth Charter Schools (9120)",1169,"RATE ITEM",null,1,1,7655,"Tuition to Commonwealth Charter Schools (9120)",1169,"RATE ITEM",1,7655,"Tuition to Commonwealth Charter Schools (9120)",1169,"RATE ITEM"]
[7660,"Tuition to Horace Mann Charter Schools (9125)",1168,"RATE ITEM",null,1,1,7660,"Tuition to Horace Mann Charter Schools (9125)",1170,"RATE ITEM",null,1,1,7660,"Tuition to Horace Mann Charter Schools (9125)",1170,"RATE ITEM",1,7660,"Tuition to Horace Mann Charter Schools (9125)",1170,"RATE ITEM"]
[7661,"Charter Transportation Tuition (9130)",1169,null,null,1,1,7661,"Charter Transportation Tuition (9130)",1171,null,null,1,1,7661,"Charter Transportation Tuition (9130)",1171,null,1,7661,"Charter Transportation Tuition (9130)",1171]
[7665,"Tuition to Out-of-State Schools (9200)",1170,"RATE ITEM",null,1,1,7665,"Tuition to Out-of-State Schools (9200)",1172,"RATE ITEM",null,1,1,7665,"Tuition to Out-of-State Schools (9200)",1172,"RATE ITEM",1,7665,"Tuition to Out-of-State Schools (9200)",1172,"RATE ITEM"]
[7670,"Tuition to Non-Public Schools (9300)",1171,"RATE ITEM",null,1,1,7670,"Tuition to Non-Public Schools (9300)",1173,"RATE ITEM",null,1,1,7670,"Tuition to Non-Public Schools (9300)",1173,"RATE ITEM",1,7670,"Tuition to Non-Public Schools (9300)",1173,"RATE ITEM"]
[7675,"Tuition to Collaboratives (9400)",1172,"RATE ITEM",null,1,1,7675,"Tuition to Collaboratives (9400)",1174,"RATE ITEM",null,1,1,7675,"Tuition to Collaboratives (9400)",1174,"RATE ITEM",1,7675,"Tuition to Collaboratives (9400)",1174,"RATE ITEM"]
[7680,"Regional School Assessments (9500)",1173,null,null,1,1,7680,"Regional School Assessments (9500)",1175,null,null,1,1,7680,"Regional School Assessments (9500)",1175,null,1,7680,"Regional School Assessments (9500)",1175]
[7690,"TOTAL EXPENDITURES BY CITY/TOWN",1174,null,null,1,1,7690,"TOTAL EXPENDITURES BY CITY/TOWN",1176,null,null,1,1,7690,"TOTAL EXPENDITURES BY CITY/TOWN",1176,null,1,7690,"TOTAL EXPENDITURES BY CITY/TOWN",1176]
[7750,"TOTAL ESTIMATED EXPENDITURES",1175,null,null,1,1,7750,"TOTAL ESTIMATED EXPENDITURES",1177,null,null,1,1,7750,"TOTAL ESTIMATED EXPENDITURES",1177,null,1,7750,"TOTAL ESTIMATED EXPENDITURES",1177]
[7800,"Assessments Received by Regional Schools",1182,null,null,1,1,7800,"Assessments Received by Regional Schools",1184,null,null,1,1,7800,"Assessments Received by Regional Schools",1184,null,1,7800,"Assessments Received by Regional Schools",1184]
[7810,"Excess & Deficiency Fund Approp",1183,null,null,1,1,7810,"Excess & Deficiency Fund Approp",1185,null,null,1,1,7810,"Excess & Deficiency Fund Approp",1185,null,1,7810,"Excess & Deficiency Fund Approp",1185]
[7820,"Tuition From Individuals",1184,null,null,1,1,7820,"Tuition From Individuals",1186,null,null,1,1,7820,"Tuition From Individuals",1186,null,1,7820,"Tuition From Individuals",1186]
[7830,"Tuition From Other Districts in Comm.",1185,null,null,1,1,7830,"Tuition From Other Districts in Comm.",1187,null,null,1,1,7830,"Tuition From Other Districts in Comm.",1187,null,1,7830,"Tuition From Other Districts in Comm.",1187]
[7840,"Tuition From Districts in Other States",1186,null,null,1,1,7840,"Tuition From Districts in Other States",1188,null,null,1,1,7840,"Tuition From Districts in Other States",1188,null,1,7840,"Tuition From Districts in Other States",1188]
[7850,"Transportation Fees",1187,null,null,1,1,7850,"Transportation Fees",1189,null,null,1,1,7850,"Transportation Fees",1189,null,1,7850,"Transportation Fees",1189]
[7860,"Earnings on Investments",1188,null,null,1,1,7860,"Earnings on Investments",1190,null,null,1,1,7860,"Earnings on Investments",1190,null,1,7860,"Earnings on Investments",1190]
[7870,"Rental of School Facilities",1189,null,null,1,1,7870,"Rental of School Facilities",1191,null,null,1,1,7870,"Rental of School Facilities",1191,null,1,7870,"Rental of School Facilities",1191]
[7880,"Other General Fund Revenue",1190,null,null,1,1,7880,"Other General Fund Revenue",1192,null,null,1,1,7880,"Other General Fund Revenue",1192,null,1,7880,"Other General Fund Revenue",1192]
[7890,"Medical Care and Assistance",1191,null,null,1,1,7890,"Medical Care and Assistance",1193,null,null,1,1,7890,"Medical Care and Assistance",1193,null,1,7890,"Medical Care and Assistance",1193]
[7900,"Non Revenue Receipts",1192,null,null,1,1,7900,"Non Revenue Receipts",1194,null,null,1,1,7900,"Non Revenue Receipts",1194,null,1,7900,"Non Revenue Receipts",1194]
[7910,"TOTAL REVENUE FROM LOCAL SOURCES",1193,null,null,1,1,7910,"TOTAL REVENUE FROM LOCAL SOURCES",1195,null,null,1,1,7910,"TOTAL REVENUE FROM LOCAL SOURCES",1195,null,1,7910,"TOTAL REVENUE FROM LOCAL SOURCES",1195]
[8000,null,1202,null,null,1,1,8000,null,1204,null,null,1,1,8000,0,1204,null,1,8000,null,1204]
[8010,null,1203,null,null,1,1,8010,null,1205,null,null,1,1,8010,0,1205,null,1,8010,null,1205]
[8020,null,1204,null,null,1,1,8020,null,1206,null,null,1,1,8020,0,1206,null,1,8020,null,1206]
[8030,null,1205,null,null,1,1,8030,null,1207,null,null,1,1,8030,0,1207,null,1,8030,null,1207]
[8040,null,1206,null,null,1,1,8040,null,1208,null,null,1,1,8040,0,1208,null,1,8040,null,1208]
[8050,null,1207,null,null,1,1,8050,null,1209,null,null,1,1,8050,0,1209,null,1,8050,null,1209]
[8060,null,1208,null,null,1,1,8060,null,1210,null,null,1,1,8060,0,1210,null,1,8060,null,1210]
[8070,null,1209,null,null,1,1,8070,null,1211,null,null,1,1,8070,0,1211,null,1,8070,null,1211]
[8080,null,1210,null,null,1,1,8080,null,1212,null,null,1,1,8080,0,1212,null,1,8080,null,1212]
[8090,null,1211,null,null,1,1,8090,null,1213,null,null,1,1,8090,0,1213,null,1,8090,null,1213]
[8100,null,1212,null,null,1,1,8100,null,1214,null,null,1,1,8100,0,1214,null,1,8100,null,1214]
[8110,null,1213,null,null,1,1,8110,null,1215,null,null,1,1,8110,0,1215,null,1,8110,null,1215]
[8120,null,1214,null,null,1,1,8120,null,1216,null,null,1,1,8120,0,1216,null,1,8120,null,1216]
[8130,null,1215,null,null,1,1,8130,null,1217,null,null,1,1,8130,0,1217,null,1,8130,null,1217]
[8140,null,1216,null,null,1,1,8140,null,1218,null,null,1,1,8140,0,1218,null,1,8140,null,1218]
[8150,null,1217,null,null,1,1,8150,null,1219,null,null,1,1,8150,0,1219,null,1,8150,null,1219]
[8160,null,1218,null,null,1,1,8160,null,1220,null,null,1,1,8160,0,1220,null,1,8160,null,1220]
[8170,null,1219,null,null,1,1,8170,null,1221,null,null,1,1,8170,0,1221,null,1,8170,null,1221]
[8180,null,1220,null,null,1,1,8180,null,1222,null,null,1,1,8180,0,1222,null,1,8180,null,1222]
[8190,null,1221,null,null,1,1,8190,null,1223,null,null,1,1,8190,0,1223,null,1,8190,null,1223]
[8200,null,1222,null,null,1,1,8200,null,1224,null,null,1,1,8200,0,1224,null,1,8200,null,1224]
[8210,null,1223,null,null,1,1,8210,null,1225,null,null,1,1,8210,0,1225,null,1,8210,null,1225]
[8220,null,1224,null,null,1,1,8220,null,1226,null,null,1,1,8220,0,1226,null,1,8220,null,1226]
[8230,null,1225,null,null,1,1,8230,null,1227,null,null,1,1,8230,0,1227,null,1,8230,null,1227]
[8240,null,1226,null,null,1,1,8240,null,1228,null,null,1,1,8240,0,1228,null,1,8240,null,1228]
[8250,null,1227,null,null,1,1,8250,null,1229,null,null,1,1,8250,0,1229,null,1,8250,null,1229]
[8260,null,1228,null,null,1,1,8260,null,1230,null,null,1,1,8260,0,1230,null,1,8260,null,1230]
[8270,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",1229,null,null,1,1,8270,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",1231,null,null,1,1,8270,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",1231,null,1,8270,"TOTAL ASSESSMENTS RECEIVED FROM MEMBERS",1231]
[8300,"School Committee (1110)",1238,null,null,{"$f":"IF(B970=I970,1,0)","v":1},1,8300,"School Committee (1110)",1240,null,null,{"$f":"IF(I970=P970,1,0)","v":1},1,8300,"School Committee (1110)",1240,null,1,8300,"School Committee (1110)",1240]
[8305,"Superintendent (1210)",1239,null,null,1,1,8305,"Superintendent (1210)",1241,null,null,1,1,8305,"Superintendent (1210)",1241,null,{"$f":"IF(U971=P971,1,0)","v":1},8305,"Superintendent (1210)",1241]
[8310,"Assistant Superintendents (1220)",1240,null,null,1,1,8310,"Assistant Superintendents (1220)",1242,null,null,1,1,8310,"Assistant Superintendents (1220)",1242,null,1,8310,"Assistant Superintendents (1220)",1242]
[8315,"Other District-Wide Administration (1230)",1241,null,null,1,1,8315,"Other District-Wide Administration (1230)",1243,null,null,1,1,8315,"Other District-Wide Administration (1230)",1243,null,1,8315,"Other District-Wide Administration (1230)",1243]
[8320,"Business and Finance (1410)",1242,null,null,1,1,8320,"Business and Finance (1410)",1244,null,null,1,1,8320,"Business and Finance (1410)",1244,null,1,8320,"Business and Finance (1410)",1244]
[8325,"Human Resources and Benefits (1420)",1243,null,null,1,1,8325,"Human Resources and Benefits (1420)",1245,null,null,1,1,8325,"Human Resources and Benefits (1420)",1245,null,1,8325,"Human Resources and Benefits (1420)",1245]
[8330,"Legal Service For School Committee (1430)",1244,null,null,1,1,8330,"Legal Service For School Committee (1430)",1246,null,null,1,1,8330,"Legal Service For School Committee (1430)",1246,null,1,8330,"Legal Service For School Committee (1430)",1246]
[8335,"Legal Settlements (1435)",1245,null,null,1,1,8335,"Legal Settlements (1435)",1247,null,null,1,1,8335,"Legal Settlements (1435)",1247,null,1,8335,"Legal Settlements (1435)",1247]
[8340,"Administrative Technology–Districtwide (1450)",1246,null,null,1,1,8340,"Administrative Technology–Districtwide (1450)",1248,null,null,1,1,8340,"Administrative Technology–Districtwide (1450)",1248,null,1,8340,"Administrative Technology–Districtwide (1450)",1248]
[8345,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",1247,null,null,1,1,8345,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",1249,null,null,1,1,8345,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",1249,null,1,8345,"Curriculum Directors and Dept. Heads (Supervisory) (2110)",1249]
[8350,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",1248,null,null,1,1,8350,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",1250,null,null,1,1,8350,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",1250,null,1,8350,"Curriculum Directors and Dept. Heads (Non-Supervisory) (2120)",1250]
[8355,"Instructional Technology Leadership and Training (2130)",1249,null,null,1,1,8355,"Instructional Technology Leadership and Training (2130)",1251,null,null,1,1,8355,"Instructional Technology Leadership and Training (2130)",1251,null,1,8355,"Instructional Technology Leadership and Training (2130)",1251]
[8360,"School Leadership-Building (2210)",1250,null,null,1,1,8360,"School Leadership-Building (2210)",1252,null,null,1,1,8360,"School Leadership-Building (2210)",1252,null,1,8360,"School Leadership-Building (2210)",1252]
[8365,"Administrative Technology and Support – Schools (2250)",1251,null,null,1,1,8365,"Administrative Technology and Support – Schools (2250)",1253,null,null,1,1,8365,"Administrative Technology and Support – Schools (2250)",1253,null,1,8365,"Administrative Technology and Support – Schools (2250)",1253]
[8370,"Teachers (2305)",1252,null,null,1,1,8370,"Teachers (2305)",1254,null,null,1,1,8370,"Teachers (2305)",1254,null,1,8370,"Teachers (2305)",1254]
[8385,"Medical/ Therapeutic Services (2320)",1253,null,null,1,1,8385,"Medical/ Therapeutic Services (2320)",1255,null,null,1,1,8385,"Medical/ Therapeutic Services (2320)",1255,null,1,8385,"Medical/ Therapeutic Services (2320)",1255]
[8391,"Substitutes, Long Term (2324)",1254,null,null,1,1,8391,"Substitutes, Long Term (2324)",1256,null,null,1,1,8391,"Substitutes, Long Term (2324)",1256,null,1,8391,"Substitutes, Long Term (2324)",1256]
[8392,"Substitutes, Short Term (2325)",1255,null,null,1,1,8392,"Substitutes, Short Term (2325)",1257,null,null,1,1,8392,"Substitutes, Short Term (2325)",1257,null,1,8392,"Substitutes, Short Term (2325)",1257]
[8395,"Non-Clerical Paraprofs./Instructional Assistants (2330)",1256,null,null,1,1,8395,"Non-Clerical Paraprofs./Instructional Assistants (2330)",1258,null,null,1,1,8395,"Non-Clerical Paraprofs./Instructional Assistants (2330)",1258,null,1,8395,"Non-Clerical Paraprofs./Instructional Assistants (2330)",1258]
[8400,"Librarians and Media Center Directors (2340)",1257,null,null,1,1,8400,"Librarians and Media Center Directors (2340)",1259,null,null,1,1,8400,"Librarians and Media Center Directors (2340)",1259,null,1,8400,"Librarians and Media Center Directors (2340)",1259]
[8401,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",1258,null,null,1,1,8401,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",1260,null,null,1,1,8401,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",1260,null,1,8401,"Distance Learning and Online Coursework (2345) (Including Tuition for Dual Enrollment and SPED Transition Programs)",1260]
[8405,"Professional Development Leadership (2351)",1259,null,null,1,1,8405,"Professional Development Leadership (2351)",1261,null,null,1,1,8405,"Professional Development Leadership (2351)",1261,null,1,8405,"Professional Development Leadership (2351)",1261]
[8409,"Instructional Coaches (2352)",1260,null,null,1,1,8409,"Instructional Coaches (2352)",1262,null,null,1,1,8409,"Instructional Coaches (2352)",1262,null,1,8409,"Instructional Coaches (2352)",1262]
[8413,"Stipends for Instructional Coaching (2354)",1261,null,null,1,1,8413,"Stipends for Instructional Coaching (2354)",1263,null,null,1,1,8413,"Stipends for Instructional Coaching (2354)",1263,null,1,8413,"Stipends for Instructional Coaching (2354)",1263]
[8417,"Costs for Instructional Staff to Attend Prof. Dev. (2356)",1262,null,null,1,1,8417,"Costs for Instructional Staff to Attend Prof. Dev. (2356)",1264,null,null,1,1,8417,"Costs for Instructional Staff to Attend Prof. Dev. (2356)",1264,null,1,8417,"Costs for Instructional Staff to Attend Prof. Dev. (2356)",1264]
[8421,"Outside Prof. Dev. Providers for Instructional Staff (2358)",1263,null,null,1,1,8421,"Outside Prof. Dev. Providers for Instructional Staff (2358)",1265,null,null,1,1,8421,"Outside Prof. Dev. Providers for Instructional Staff (2358)",1265,null,1,8421,"Outside Prof. Dev. Providers for Instructional Staff (2358)",1265]
[8425,"Textbooks (2410)",1264,null,null,1,1,8425,"Textbooks (2410)",1266,null,null,1,1,8425,"Textbooks (2410)",1266,null,1,8425,"Textbooks (2410)",1266]
[8430,"Other Instructional Materials (2415)",1265,null,null,1,1,8430,"Other Instructional Materials (2415)",1267,null,null,1,1,8430,"Other Instructional Materials (2415)",1267,null,1,8430,"Other Instructional Materials (2415)",1267]
[8435,"Instructional Equipment (2420)",1266,null,null,1,1,8435,"Instructional Equipment (2420)",1268,null,null,1,1,8435,"Instructional Equipment (2420)",1268,null,1,8435,"Instructional Equipment (2420)",1268]
[8440,"General Supplies (2430)",1267,null,null,1,1,8440,"General Supplies (2430)",1269,null,null,1,1,8440,"General Supplies (2430)",1269,null,1,8440,"General Supplies (2430)",1269]
[8445,"Other Instructional Services (2440)",1268,null,null,1,1,8445,"Other Instructional Services (2440)",1270,null,null,1,1,8445,"Other Instructional Services (2440)",1270,null,1,8445,"Other Instructional Services (2440)",1270]
[8450,"Instructional Hardware –Student and Staff Devices (computers) (2451)",1269,null,null,1,1,8450,"Instructional Hardware –Student and Staff Devices (computers) (2451)",1271,null,null,1,1,8450,"Instructional Hardware –Student and Staff Devices (computers) (2451)",1271,null,1,8450,"Instructional Hardware –Student and Staff Devices (computers) (2451)",1271]
[8455,"Instructional Hardware—All Other (2453)",1270,null,null,1,1,8455,"Instructional Hardware—All Other (2453)",1272,null,null,1,1,8455,"Instructional Hardware—All Other (2453)",1272,null,1,8455,"Instructional Hardware—All Other (2453)",1272]
[8460,"Instructional Software and Other Instructional Materials (2455)",1271,null,null,1,1,8460,"Instructional Software and Other Instructional Materials (2455)",1273,null,null,1,1,8460,"Instructional Software and Other Instructional Materials (2455)",1273,null,1,8460,"Instructional Software and Other Instructional Materials (2455)",1273]
[8465,"Guidance Counselors and Adjustment Counselors (2710)",1272,null,null,1,1,8465,"Guidance Counselors and Adjustment Counselors (2710)",1274,null,null,1,1,8465,"Guidance Counselors and Adjustment Counselors (2710)",1274,null,1,8465,"Guidance Counselors and Adjustment Counselors (2710)",1274]
[8470,"Testing and Assessment (2720)",1273,null,null,1,1,8470,"Testing and Assessment (2720)",1275,null,null,1,1,8470,"Testing and Assessment (2720)",1275,null,1,8470,"Testing and Assessment (2720)",1275]
[8475,"Psychological Services (2800)",1274,null,null,1,1,8475,"Psychological Services (2800)",1276,null,null,1,1,8475,"Psychological Services (2800)",1276,null,1,8475,"Psychological Services (2800)",1276]
[8480,"TOTAL INSTRUCTION (2000)",1275,null,null,1,1,8480,"TOTAL INSTRUCTION (2000)",1277,null,null,1,1,8480,"TOTAL INSTRUCTION (2000)",1277,null,1,8480,"TOTAL INSTRUCTION (2000)",1277]
[8485,"Attendance and Parent Liaison Services (3100)",1276,null,null,1,1,8485,"Attendance and Parent Liaison Services (3100)",1278,null,null,1,1,8485,"Attendance and Parent Liaison Services (3100)",1278,null,1,8485,"Attendance and Parent Liaison Services (3100)",1278]
[8490,"Medical/Health Services (3200)",1277,null,null,1,1,8490,"Medical/Health Services (3200)",1279,null,null,1,1,8490,"Medical/Health Services (3200)",1279,null,1,8490,"Medical/Health Services (3200)",1279]
[8495,"Transportation Services (3300)",1278,null,null,1,1,8495,"Transportation Services (3300)",1280,null,null,1,1,8495,"Transportation Services (3300)",1280,null,1,8495,"Transportation Services (3300)",1280]
[8500,"Food Services (3400)",1279,null,null,1,1,8500,"Food Services (3400)",1281,null,null,1,1,8500,"Food Services (3400)",1281,null,1,8500,"Food Services (3400)",1281]
[8505,"Athletics (3510)",1280,null,null,1,1,8505,"Athletics (3510)",1282,null,null,1,1,8505,"Athletics (3510)",1282,null,1,8505,"Athletics (3510)",1282]
[8510,"Other Student Body Activities (3520)",1281,null,null,1,1,8510,"Other Student Body Activities (3520)",1283,null,null,1,1,8510,"Other Student Body Activities (3520)",1283,null,1,8510,"Other Student Body Activities (3520)",1283]
[8515,"School Security  (3600)",1282,null,null,1,1,8515,"School Security  (3600)",1284,null,null,1,1,8515,"School Security  (3600)",1284,null,1,8515,"School Security  (3600)",1284]
[8520,"Custodial Services (4110)",1283,null,null,1,1,8520,"Custodial Services (4110)",1285,null,null,1,1,8520,"Custodial Services (4110)",1285,null,1,8520,"Custodial Services (4110)",1285]
[8525,"Heating of Buildings (4120)",1284,null,null,1,1,8525,"Heating of Buildings (4120)",1286,null,null,1,1,8525,"Heating of Buildings (4120)",1286,null,1,8525,"Heating of Buildings (4120)",1286]
[8530,"Utility Services (4130)",1285,null,null,1,1,8530,"Utility Services (4130)",1287,null,null,1,1,8530,"Utility Services (4130)",1287,null,1,8530,"Utility Services (4130)",1287]
[8535,"Maintenance of Grounds (4210)",1286,null,null,1,1,8535,"Maintenance of Grounds (4210)",1288,null,null,1,1,8535,"Maintenance of Grounds (4210)",1288,null,1,8535,"Maintenance of Grounds (4210)",1288]
[8540,"Maintenance of Buildings (4220)",1287,null,null,1,1,8540,"Maintenance of Buildings (4220)",1289,null,null,1,1,8540,"Maintenance of Buildings (4220)",1289,null,1,8540,"Maintenance of Buildings (4220)",1289]
[8545,"Building Security System (4225)",1288,null,null,1,1,8545,"Building Security System (4225)",1290,null,null,1,1,8545,"Building Security System (4225)",1290,null,1,8545,"Building Security System (4225)",1290]
[8550,"Maintenance of Equipment (4230)",1289,null,null,1,1,8550,"Maintenance of Equipment (4230)",1291,null,null,1,1,8550,"Maintenance of Equipment (4230)",1291,null,1,8550,"Maintenance of Equipment (4230)",1291]
[8555,"Extraordinary Maintenance (4300)   ",1290,null,null,1,1,8555,"Extraordinary Maintenance (4300)   ",1292,null,null,1,1,8555,"Extraordinary Maintenance (4300)   ",1292,null,1,8555,"Extraordinary Maintenance (4300)   ",1292]
[8560,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",1291,null," ",1,1,8560,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",1293,null," ",1,1,8560,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",1293,null,1,8560,"Technology Infrastructure, Maintenance, and Support–Salaries (4400)",1293]
[8565,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",1292,null," ",1,1,8565,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",1294,null," ",1,1,8565,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",1294,null,1,8565,"Technology Infrastructure, Maintenance, and Support—All Other (4450)",1294]
[8570,"Employer Retirement Contributions (5100)",1293,null," ",1,1,8570,"Employer Retirement Contributions (5100)",1295,null," ",1,1,8570,"Employer Retirement Contributions (5100)",1295,null,1,8570,"Employer Retirement Contributions (5100)",1295]
[8572,"Employee Separation Costs (5150)",1294,null," ",1,1,8572,"Employee Separation Costs (5150)",1296,null," ",1,1,8572,"Employee Separation Costs (5150)",1296,null,1,8572,"Employee Separation Costs (5150)",1296]
[8575,"Insurance for Active Employees (5200)",1295,null," ",1,1,8575,"Insurance for Active Employees (5200)",1297,null," ",1,1,8575,"Insurance for Active Employees (5200)",1297,null,1,8575,"Insurance for Active Employees (5200)",1297]
[8580,"Insurance for Retired School Employees (5250)",1296,null," ",1,1,8580,"Insurance for Retired School Employees (5250)",1298,null," ",1,1,8580,"Insurance for Retired School Employees (5250)",1298,null,1,8580,"Insurance for Retired School Employees (5250)",1298]
[8585,"Other Non-Employee Insurance (5260)",1297,null," ",1,1,8585,"Other Non-Employee Insurance (5260)",1299,null," ",1,1,8585,"Other Non-Employee Insurance (5260)",1299,null,1,8585,"Other Non-Employee Insurance (5260)",1299]
[8590,"Rental Lease of Equipment (5300)   ",1298,null," ",1,1,8590,"Rental Lease of Equipment (5300)   ",1300,null," ",1,1,8590,"Rental Lease of Equipment (5300)   ",1300,null,1,8590,"Rental Lease of Equipment (5300)   ",1300]
[8595,"Rental Lease  of Buildings (5350)",1299,null," ",1,1,8595,"Rental Lease  of Buildings (5350)",1301,null," ",1,1,8595,"Rental Lease  of Buildings (5350)",1301,null,1,8595,"Rental Lease  of Buildings (5350)",1301]
[8600,"Short Term Interest RAN's (5400)",1300,null," ",1,1,8600,"Short Term Interest RAN's (5400)",1302,null," ",1,1,8600,"Short Term Interest RAN's (5400)",1302,null,1,8600,"Short Term Interest RAN's (5400)",1302]
[8605,"Short Term Interest BAN'S (5450)",1301,null," ",1,1,8605,"Short Term Interest BAN'S (5450)",1303,null," ",1,1,8605,"Short Term Interest BAN'S (5450)",1303,null,1,8605,"Short Term Interest BAN'S (5450)",1303]
[8610,"Other Fixed Charges (5500)",1302,null," ",{"$f":"IF(B1034=I1034,1,0)","v":1},1,8610,"Other Fixed Charges (5500)",1304,null," ",{"$f":"IF(I1034=P1034,1,0)","v":1},1,8610,"Other Fixed Charges (5500)",1304,null,1,8610,"Other Fixed Charges (5500)",1304]
[8612,"School Crossing Guards (5550)",1303,null," ",1,1,8612,"School Crossing Guards (5550)",1305,null," ",1,1,8612,"School Crossing Guards (5550)",1305,null,{"$f":"IF(U1035=P1035,1,0)","v":1},8612,"School Crossing Guards (5550)",1305]
[8615,"Indirect Cost Transfers",1304,null," ",1,1,8615,"Indirect Cost Transfers",1306,null," ",1,1,8615,"Indirect Cost Transfers",1306,null,1,8615,"Indirect Cost Transfers",1306]
[8620,"Civic Activities and Community Services (6200)",1305,null," ",1,1,8620,"Civic Activities and Community Services (6200)",1307,null," ",1,1,8620,"Civic Activities and Community Services (6200)",1307,null,1,8620,"Civic Activities and Community Services (6200)",1307]
[8625,"Recreation Services (6300)",1306,null," ",1,1,8625,"Recreation Services (6300)",1308,null," ",1,1,8625,"Recreation Services (6300)",1308,null,1,8625,"Recreation Services (6300)",1308]
[8630,"Health Services to Non-Public Schools (6800)",1307,null," ",1,null,8630,"Health Services to Non-Public Schools (6800)",1309,null," ",1,null,8630,"Health Services to Non-Public Schools (6800)",1309,null,1,8630,"Health Services to Non-Public Schools (6800)",1309]
[8635,"Transportation To Non-Public Schools (6900)",1308,null," ",1,null,8635,"Transportation To Non-Public Schools (6900)",1310,null," ",1,null,8635,"Transportation To Non-Public Schools (6900)",1310,null,1,8635,"Transportation To Non-Public Schools (6900)",1310]
[8640,"Purchase of Land & Buildings (7100, 7200)",1309,null," ",1,null,8640,"Purchase of Land & Buildings (7100, 7200)",1311,null," ",1,null,8640,"Purchase of Land & Buildings (7100, 7200)",1311,null,1,8640,"Purchase of Land & Buildings (7100, 7200)",1311]
[8645,"Equipment (7300, 7400)",1310,null," ",1,null,8645,"Equipment (7300, 7400)",1312,null," ",1,null,8645,"Equipment (7300, 7400)",1312,null,1,8645,"Equipment (7300, 7400)",1312]
[8650,"Capital Technology (7350)",1311,null," ",1,null,8650,"Capital Technology (7350)",1313,null," ",1,null,8650,"Capital Technology (7350)",1313,null,1,8650,"Capital Technology (7350)",1313]
[8655,"Motor Vehicles (7500, 7600)",1312,null," ",1,null,8655,"Motor Vehicles (7500, 7600)",1314,null," ",1,null,8655,"Motor Vehicles (7500, 7600)",1314,null,1,8655,"Motor Vehicles (7500, 7600)",1314]
[8660,"Debt Retirement/Sch Construction (8100)",1313,null," ",1,null,8660,"Debt Retirement/Sch Construction (8100)",1315,null," ",1,null,8660,"Debt Retirement/Sch Construction (8100)",1315,null,1,8660,"Debt Retirement/Sch Construction (8100)",1315]
[8665,"Debt Service/Sch Construction (8200)",1314,null,null,1,null,8665,"Debt Service/Sch Construction (8200)",1316,null,null,1,null,8665,"Debt Service/Sch Construction (8200)",1316,null,1,8665,"Debt Service/Sch Construction (8200)",1316]
[8670,"Debt Service/Educ. & Other (8400, 8600)",1315,null,null,1,null,8670,"Debt Service/Educ. & Other (8400, 8600)",1317,null,null,1,null,8670,"Debt Service/Educ. & Other (8400, 8600)",1317,null,1,8670,"Debt Service/Educ. & Other (8400, 8600)",1317]
[8675,"Tuition to Mass. Schools (9100)",1316,null,null,1,null,8675,"Tuition to Mass. Schools (9100)",1318,null,null,1,null,8675,"Tuition to Mass. Schools (9100)",1318,null,1,8675,"Tuition to Mass. Schools (9100)",1318]
[8680,"School Choice Tuition (9110)",1317,null,null,1,null,8680,"School Choice Tuition (9110)",1319,null,null,1,null,8680,"School Choice Tuition (9110)",1319,null,1,8680,"School Choice Tuition (9110)",1319]
[8685,"Tuition to Commonwealth Charter Schools (9120)",1318,null,null,1,null,8685,"Tuition to Commonwealth Charter Schools (9120)",1320,null,null,1,null,8685,"Tuition to Commonwealth Charter Schools (9120)",1320,null,1,8685,"Tuition to Commonwealth Charter Schools (9120)",1320]
[8690,"Tuition to Horace Mann Charter Schools (9120)",1319,null,null,1,null,8690,"Tuition to Horace Mann Charter Schools (9120)",1321,null,null,0,null,8690,"Tuition to Horace Mann Charter Schools (9125)",1321,"code change",1,8690,"Tuition to Horace Mann Charter Schools (9125)",1321]
[8691,"Charter Transportation Tuition (9130)",1320,"new in fy20",null,1,null,8691,"Charter Transportation Tuition (9130)",1322,null,null,1,null,8691,"Charter Transportation Tuition (9130)",1322,null,1,8691,"Charter Transportation Tuition (9130)",1322]
[8695,"Tuition to Out-of-State Schools (9200)",1321,null,null,1,null,8695,"Tuition to Out-of-State Schools (9200)",1323,null,null,1,null,8695,"Tuition to Out-of-State Schools (9200)",1323,null,1,8695,"Tuition to Out-of-State Schools (9200)",1323]
[8700,"Tuition to Non-Public Schools (9300)",1322,null,null,1,null,8700,"Tuition to Non-Public Schools (9300)",1324,null,null,1,null,8700,"Tuition to Non-Public Schools (9300)",1324,null,1,8700,"Tuition to Non-Public Schools (9300)",1324]
[8705,"Tuition to Collaboratives (9400)",1323,null,null,1,null,8705,"Tuition to Collaboratives (9400)",1325,null,null,1,null,8705,"Tuition to Collaboratives (9400)",1325,null,1,8705,"Tuition to Collaboratives (9400)",1325]
[8710,"Regional School Assessment (9500)",1324,null,null,1,null,8710,"Regional School Assessment (9500)",1326,null,null,1,null,8710,"Regional School Assessment (9500)",1326,null,1,8710,"Regional School Assessment (9500)",1326]
[8715,"TOTAL EXPENDITURES, ALL FUNDS",1325,null,null,1,null,8715,"TOTAL EXPENDITURES, ALL FUNDS",1327,null,null,1,null,8715,"TOTAL EXPENDITURES, ALL FUNDS",1327,null,1,8715,"TOTAL EXPENDITURES, ALL FUNDS",1327]